Export to Excel Export to OpenOffice.org Print version

Wal-Mart Stores Inc. (WMT) | Analysis of Goodwill and Intangible Assets

Goodwill and Intangible Assets Accounting Policy

Goodwill represents the excess of the purchase price over the fair value of net assets acquired in business combinations and is allocated to the appropriate reporting unit when acquired. Other acquired intangible assets are stated at the fair value acquired as determined by a valuation technique commensurate with the intended use of the related asset. Goodwill and indefinite-lived intangible assets are not amortized; rather, they are evaluated for impairment annually during Walmart's fourth fiscal quarter or whenever events or changes in circumstances indicate that the value of the asset may be impaired. Definite-lived intangible assets are considered long-lived assets and are amortized on a straight-line basis over the periods that expected economic benefits will be provided.

Goodwill is evaluated for impairment by first performing a qualitative assessment to determine whether a quantitative goodwill impairment test is necessary. If Walmart determines, based on the qualitative factors, that the fair value of the reporting unit is more likely than not less than the carrying amount, the quantitative goodwill impairment test would be required. This quantitative test for goodwill impairment is performed by determining the fair value of the related reporting units. Fair value is measured based on the discounted cash flow method and relative market-based approaches. Based on the results of the qualitative assessments performed, Walmart determined that the fair value of each reporting unit is more likely than not greater than the carrying amount and, as a result, quantitative analyses were not required. Walmart has not recorded any impairment charges related to goodwill.

Indefinite-lived intangible assets are included in other assets and deferred charges in Walmart's Consolidated Balance Sheets. These assets are evaluated for impairment based on their fair values using valuation techniques which are updated annually based on the most recent variables and assumptions. There were no impairment charges related to indefinite-lived intangible assets recorded during fiscal 2012, 2011 and 2010.

Source: Wal-Mart Stores Inc., Annual Report

Analyst Adjustments: Removal of Goodwill

You have visited 10 password protected pages for free. Others contain data covered by .

Sign Up Now to get full access to whole website and cut out all advertisements.

Wal-Mart Stores Inc., adjustments to financial data

USD $ in millions

Export to Excel Export to OpenOffice.org
    Jan 31, 2012 Jan 31, 2011 Jan 31, 2010 Jan 31, 2009 Jan 31, 2008 Jan 31, 2007
  Adjustment to Total Assets
chart Total assets (as reported)
chart Less: Goodwill
chart Total assets (adjusted)
  Adjustment to Walmart Shareholders’ Equity
chart Walmart shareholders’ equity (as reported)
chart Less: Goodwill
chart Walmart shareholders’ equity (adjusted)

Adjusted Ratios: Removal of Goodwill (Summary)

You have visited 10 password protected pages for free. Others contain data covered by .

Sign Up Now to get full access to whole website and cut out all advertisements.

Wal-Mart Stores Inc., adjusted ratios

Export to Excel Export to OpenOffice.org
    Jan 31, 2012 Jan 31, 2011 Jan 31, 2010 Jan 31, 2009 Jan 31, 2008 Jan 31, 2007
  Total Asset Turnover
chart Reported total asset turnover
chart Adjusted total asset turnover
  Financial Leverage
chart Reported financial leverage
chart Adjusted financial leverage
  Return on Equity (ROE)
chart Reported ROE % % % % % %
chart Adjusted ROE % % % % % %
  Return on Assets (ROA)
chart Reported ROA % % % % % %
chart Adjusted ROA % % % % % %
Ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Wal-Mart Stores Inc.'s adjusted total asset turnover deteriorated from 2010 to 2011 but then slightly improved from 2011 to 2012.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Wal-Mart Stores Inc.'s adjusted financial leverage increased from 2010 to 2011 and from 2011 to 2012.
Adjusted ROE A profitability ratio calculated as net income divided by adjusted shareholders' equity. Wal-Mart Stores Inc.'s adjusted ROE improved from 2010 to 2011 but then slightly deteriorated from 2011 to 2012.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Wal-Mart Stores Inc.'s adjusted ROA improved from 2010 to 2011 but then deteriorated significantly from 2011 to 2012.

Adjusted Total Asset Turnover

You have visited 10 password protected pages for free. Others contain data covered by .

Sign Up Now to get full access to whole website and cut out all advertisements.

Export to Excel Export to OpenOffice.org
    Jan 31, 2012 Jan 31, 2011 Jan 31, 2010 Jan 31, 2009 Jan 31, 2008 Jan 31, 2007
  As Reported
chart Net sales (USD $ in millions)
chart Total assets (USD $ in millions)
   
chart Total asset turnover1
  Adjusted for Goodwill
chart Net sales (USD $ in millions)
chart Adjusted total assets (USD $ in millions)
   
chart Adjusted total asset turnover2

2012 Calculations

1 Total asset turnover = Net sales ÷ Total assets
= ÷ =

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= ÷ =

Ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Wal-Mart Stores Inc.'s adjusted total asset turnover deteriorated from 2010 to 2011 but then slightly improved from 2011 to 2012.

Adjusted Financial Leverage

You have visited 10 password protected pages for free. Others contain data covered by .

Sign Up Now to get full access to whole website and cut out all advertisements.

Export to Excel Export to OpenOffice.org
    Jan 31, 2012 Jan 31, 2011 Jan 31, 2010 Jan 31, 2009 Jan 31, 2008 Jan 31, 2007
  As Reported
chart Total assets (USD $ in millions)
chart Walmart shareholders’ equity (USD $ in millions)
   
chart Financial leverage1
  Adjusted for Goodwill
chart Adjusted total assets (USD $ in millions)
chart Adjusted walmart shareholders’ equity (USD $ in millions)
   
chart Adjusted financial leverage2

2012 Calculations

1 Financial leverage = Total assets ÷ Walmart shareholders’ equity
= ÷ =

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted walmart shareholders’ equity
= ÷ =

Ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Wal-Mart Stores Inc.'s adjusted financial leverage increased from 2010 to 2011 and from 2011 to 2012.

Adjusted Return On Equity (ROE)

You have visited 10 password protected pages for free. Others contain data covered by .

Sign Up Now to get full access to whole website and cut out all advertisements.

Export to Excel Export to OpenOffice.org
    Jan 31, 2012 Jan 31, 2011 Jan 31, 2010 Jan 31, 2009 Jan 31, 2008 Jan 31, 2007
  As Reported
chart Consolidated net income attributable to Walmart (USD $ in millions)
chart Walmart shareholders’ equity (USD $ in millions)
   
chart ROE1 % % % % % %
  Adjusted for Goodwill
chart Consolidated net income attributable to Walmart (USD $ in millions)
chart Adjusted walmart shareholders’ equity (USD $ in millions)
   
chart Adjusted ROE2 % % % % % %

2012 Calculations

1 ROE = 100 × Consolidated net income attributable to Walmart ÷ Walmart shareholders’ equity
= 100 × ÷ = %

2 Adjusted ROE = 100 × Consolidated net income attributable to Walmart ÷ Adjusted walmart shareholders’ equity
= 100 × ÷ = %

Ratio Description The company
Adjusted ROE A profitability ratio calculated as net income divided by adjusted shareholders' equity. Wal-Mart Stores Inc.'s adjusted ROE improved from 2010 to 2011 but then slightly deteriorated from 2011 to 2012.

Adjusted Return On Assets (ROA)

You have visited 10 password protected pages for free. Others contain data covered by .

Sign Up Now to get full access to whole website and cut out all advertisements.

Export to Excel Export to OpenOffice.org
    Jan 31, 2012 Jan 31, 2011 Jan 31, 2010 Jan 31, 2009 Jan 31, 2008 Jan 31, 2007
  As Reported
chart Consolidated net income attributable to Walmart (USD $ in millions)
chart Total assets (USD $ in millions)
   
chart ROA1 % % % % % %
  Adjusted for Goodwill
chart Consolidated net income attributable to Walmart (USD $ in millions)
chart Adjusted total assets (USD $ in millions)
   
chart Adjusted ROA2 % % % % % %

2012 Calculations

1 ROA = 100 × Consolidated net income attributable to Walmart ÷ Total assets
= 100 × ÷ = %

2 Adjusted ROA = 100 × Consolidated net income attributable to Walmart ÷ Adjusted total assets
= 100 × ÷ = %

Ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Wal-Mart Stores Inc.'s adjusted ROA improved from 2010 to 2011 but then deteriorated significantly from 2011 to 2012.

May 24, 2012

Existing users sign in

Forgot your password?