Export to Excel Export to OpenOffice.org Print version

Walgreen Co. (WAG) | 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 assets acquired and liabilities assumed. Walgreen accounts for goodwill and intangibles under ASC Topic 350, Intangibles – Goodwill and Other, which does not permit amortization, but requires Walgreen to test goodwill and other indefinite-lived assets for impairment annually or whenever events or circumstances indicate impairment may exist.

Source: Walgreen Co., Annual Report

Goodwill and Intangible Assets Disclosure

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.

Walgreen Co., Statement of Financial Position, Goodwill and Intangible Assets

USD $ in millions

Export to Excel Export to OpenOffice.org
    Aug 31, 2011 Aug 31, 2010 Aug 31, 2009 Aug 31, 2008 Aug 31, 2007 Aug 31, 2006
chart Purchased prescription files
chart Favorable lease interests
chart Purchasing and payer contracts
chart Non-compete agreements
chart Trade name
chart Other amortizable intangible assets
chart Gross intangible assets
chart Accumulated amortization
chart Intangible assets, net
chart Goodwill
chart Goodwill and other intangible assets

Source: Based on data from Walgreen Co. Annual Reports

Item Description The company
Goodwill Carrying amount as of the balance sheet date, which is the cumulative amount paid and (if applicable) the fair value of any noncontrolling interest in the acquiree, adjusted for any amortization recognized prior to the adoption of any changes in generally accepted accounting principles (as applicable) and for any impairment charges, in excess of the fair value of net assets acquired in one or more business combination transactions. Walgreen Co.'s goodwill increased from 2009 to 2010 and from 2010 to 2011.
Goodwill and other intangible assets Sum of the carrying amounts of all intangible assets, including goodwill, as of the balance sheet date, net of accumulated amortization and impairment charges. Walgreen Co.'s goodwill and other intangible assets increased from 2009 to 2010 and from 2010 to 2011.

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.

Walgreen Co., adjustments to financial data

USD $ in millions

Export to Excel Export to OpenOffice.org
    Aug 31, 2011 Aug 31, 2010 Aug 31, 2009 Aug 31, 2008 Aug 31, 2007 Aug 31, 2006
  Adjustment to Total Assets
chart Total assets (as reported)
chart Less: Goodwill
chart Total assets (adjusted)
  Adjustment to Shareholders' Equity
chart Shareholders' equity (as reported)
chart Less: Goodwill
chart Shareholders' equity (adjusted)
  Adjustment to Net Earnings
chart Net earnings (as reported)
chart Add: Goodwill impairment charges
chart Net earnings (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.

Walgreen Co., adjusted ratios

Export to Excel Export to OpenOffice.org
    Aug 31, 2011 Aug 31, 2010 Aug 31, 2009 Aug 31, 2008 Aug 31, 2007 Aug 31, 2006
  Net Profit Margin
chart Reported net profit margin % % % % % %
chart Adjusted net profit margin % % % % % %
  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 net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Walgreen Co.'s adjusted net profit margin deteriorated from 2009 to 2010 but then improved from 2010 to 2011 exceeding 2009 level.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Walgreen Co.'s adjusted total asset turnover improved from 2009 to 2010 and from 2010 to 2011.
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.
Walgreen Co.'s adjusted financial leverage increased from 2009 to 2010 and from 2010 to 2011.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders' equity. Walgreen Co.'s adjusted ROE improved from 2009 to 2010 and from 2010 to 2011.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Walgreen Co.'s adjusted ROA improved from 2009 to 2010 and from 2010 to 2011.

Adjusted Net Profit Margin

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
    Aug 31, 2011 Aug 31, 2010 Aug 31, 2009 Aug 31, 2008 Aug 31, 2007 Aug 31, 2006
  As Reported
chart Net earnings (USD $ in millions)
chart Net sales (USD $ in millions)
   
chart Net profit margin1 % % % % % %
  Adjusted for Goodwill
chart Adjusted net earnings (USD $ in millions)
chart Net sales (USD $ in millions)
   
chart Adjusted net profit margin2 % % % % % %

2011 Calculations

1 Net profit margin = 100 × Net earnings ÷ Net sales
= 100 × ÷ = %

2 Adjusted net profit margin = 100 × Adjusted net earnings ÷ Net sales
= 100 × ÷ = %

Ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Walgreen Co.'s adjusted net profit margin deteriorated from 2009 to 2010 but then improved from 2010 to 2011 exceeding 2009 level.

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
    Aug 31, 2011 Aug 31, 2010 Aug 31, 2009 Aug 31, 2008 Aug 31, 2007 Aug 31, 2006
  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

2011 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. Walgreen Co.'s adjusted total asset turnover improved from 2009 to 2010 and from 2010 to 2011.

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
    Aug 31, 2011 Aug 31, 2010 Aug 31, 2009 Aug 31, 2008 Aug 31, 2007 Aug 31, 2006
  As Reported
chart Total assets (USD $ in millions)
chart Shareholders' equity (USD $ in millions)
   
chart Financial leverage1
  Adjusted for Goodwill
chart Adjusted total assets (USD $ in millions)
chart Adjusted shareholders' equity (USD $ in millions)
   
chart Adjusted financial leverage2

2011 Calculations

1 Financial leverage = Total assets ÷ Shareholders' equity
= ÷ =

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted 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.
Walgreen Co.'s adjusted financial leverage increased from 2009 to 2010 and from 2010 to 2011.

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
    Aug 31, 2011 Aug 31, 2010 Aug 31, 2009 Aug 31, 2008 Aug 31, 2007 Aug 31, 2006
  As Reported
chart Net earnings (USD $ in millions)
chart Shareholders' equity (USD $ in millions)
   
chart ROE1 % % % % % %
  Adjusted for Goodwill
chart Adjusted net earnings (USD $ in millions)
chart Adjusted shareholders' equity (USD $ in millions)
   
chart Adjusted ROE2 % % % % % %

2011 Calculations

1 ROE = 100 × Net earnings ÷ Shareholders' equity
= 100 × ÷ = %

2 Adjusted ROE = 100 × Adjusted net earnings ÷ Adjusted shareholders' equity
= 100 × ÷ = %

Ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders' equity. Walgreen Co.'s adjusted ROE improved from 2009 to 2010 and from 2010 to 2011.

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
    Aug 31, 2011 Aug 31, 2010 Aug 31, 2009 Aug 31, 2008 Aug 31, 2007 Aug 31, 2006
  As Reported
chart Net earnings (USD $ in millions)
chart Total assets (USD $ in millions)
   
chart ROA1 % % % % % %
  Adjusted for Goodwill
chart Adjusted net earnings (USD $ in millions)
chart Adjusted total assets (USD $ in millions)
   
chart Adjusted ROA2 % % % % % %

2011 Calculations

1 ROA = 100 × Net earnings ÷ Total assets
= 100 × ÷ = %

2 Adjusted ROA = 100 × Adjusted net earnings ÷ Adjusted total assets
= 100 × ÷ = %

Ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Walgreen Co.'s adjusted ROA improved from 2009 to 2010 and from 2010 to 2011.

May 24, 2012

Existing users sign in

Forgot your password?