1. How to use GuruFocus - Tutorials
  2. What Is in the GuruFocus Premium Membership?
  3. A DIY Guide on How to Invest Using Guru Strategies
Steve Alexander
Steve Alexander
Articles (5983) 


December 21, 2010

Goodwill is an accounting concept anyone who has investigated financial statements has likely encountered. It usually shows up in the balance sheet as a long-term asset on its own line item entitled, simply, "Goodwill" (or sometimes, "Cost In Excess"). What does this asset value represent?When a company purchases more than 50% of another company, it is required by accounting laws to consolidate all of the assets and liabilities of the purchased firm. However, it is very rare that an acquiring company pays just book value for another firm. Many companies are bought out at 3, 4, even 10 times book value! This is where the goodwill line item comes in. Any portion of the purchase price in excess of book value is placed into the goodwill account of the acquiring firm's balance sheet. So, in short, goodwill represents the cumulative amount of money paid for acquired assets above their book value. It is a decent shorthand for the amount of value expected to be generated from an acquisition.

A much more detailed example of goodwill accounting can be found here.

So how does this relate to Magic Formula Investing (MFI)? As one of the core adjustments made in calculating a comparable return on capital, Joel Greenblatt subtracts goodwill from total assets. Ostensibly, this is to remove accounting differences that occur from company to company and compare firms based solely on their returns on tangible assets.

However, removing goodwill when calculating return on capital fails to penalize companies that routinely overpay for acquisitions in order to grow. In effect, MFI can reward "empire building", where firms will pay any price to keep the revenue and profits lines going upwards at rates that satisfy Wall Street. However, overpaying for acquisitions does not create value. It simply removes capital that could have been returned in the form of dividends or share buybacks.

To illustrate how ignoring goodwill can skew the Magic Formula's view of a company, take the case of current MFI stock Viacom (VIA-B)MD-Star-Shadow-12px.jpg. The firm lists over $11 billion dollars of goodwill, about 50% of total assets. Most of this has built up in a complex web of acquisitions over decades. For example, many of Viacom's cable channels (like CMT and VH1) were obtained via acquisition.

Removing goodwill from a MFI pre-tax return on capital equation has a drastic effect on results, as seen below:

Return on Capital (minus goodwill) = EBIT / (Invested Capital - Goodwill) = 3,277 / (17,628 - 11,035) = 53.5%

Return on Capital (with goodwill) = 3,277 / 17,628 = 18.6%

Not accounting for Viacom's history as a highly acquisitive firm makes the company look a lot more efficient than it actually has been.

Now let's look at the opposite side of the equation: a Magic Formula stock with no goodwill, which has generated high returns on capital strictly through organic growth. One such stock is Aeropostale (ARO):

Return on Capital = 402.2 / (374.8 - 0.0) = 107.3%

Clearly, a +100% organic return on invested capital is far more impressive. In general, firms that can deliver high returns on capital from organic means are more attractive investments than those that have grown through acquisitions.

In addition to this, firms with little or no goodwill will not face surprise "goodwill impairment" charges that artificially reduce earnings per share, making their P/E multiples look worse than they otherwise would.

To whittle down the current Magic Formula stock universe to just the companies that grow primarily through organic means, I've calculated the firms where goodwill and intangibles represent less than 10% of total assets. These represent the current MFI stocks that are least affected by the strategy's ignorance of the "acquisition penalty":

0.0%: Aeropostale Inc. (ARO)

0.0%: Lorillard Inc (LO)

0.0%: Protein Design Labs Inc (PDLI)MD-Star-Shadow-12px.jpg

0.0%: Pre-Paid Legal Services Inc. (PPD)

0.0%: TeleNav, Inc. (TNAV)MD-Star-Shadow-12px.jpg

0.0%: Seagate Technology (STX)

0.2%: USA Mobility Inc (USMO)MD-Star-Shadow-12px.jpg

0.3%: ZST Digital Networks Inc (ZSTN)

0.5%: SanDisk Corp (SNDK)MD-Star-Shadow-12px.jpg

0.6%: SuperGen Inc (SUPG)

1.5%: China North East Petroleum Holdings Ltd (NEP)

1.9%: Cardiome Pharma Corp (CRME)

2.7%: Power-One, Inc. (PWER)

3.1%: Western Digital Corp (WDC)MD-Star-Shadow-12px.jpg

3.4%: Motorcar Parts of America Inc (MPAA)

3.9%: Sino Clean Energy Inc (SCEI)

3.9%: Impax Laboratories Inc (IPXL)

5.4%: Garmin Ltd (GRMN)

5.5%: Veeco Instruments Inc (VECO)MD-Star-Shadow-12px.jpg

7.3%: Teradyne Inc. (TER)

7.4%: Intel Corp (INTC)MD-Star-Shadow-12px.jpg

7.6%: Forest Laboratories Inc. (FRX)MD-Star-Shadow-12px.jpg

8.9%: EarthLink Inc (ELNK)There you have it, a list of firms with truly great returns on invested capital and a penchant for growing through internal means instead of buying it up at high prices - in most cases. Investors should still do their own due diligence. Firms like Seagate have written off large portions of bad acquisitions in the past (e.g., the Maxtor deal), and Intel has made recent purchases that are not yet reflected in their financial statements (e.g., the acquisition of McAfee (MFE)).

On the other side, here are the top 10 MFI stocks with the highest amount of goodwill as a percentage of total assets. These are your "serial acquirers", whose wheelin' and dealin' nature should be scrutinized before investing into them:

74.7%: United Online Inc (UNTD)

68.6%: Visa (V)

67.1%: Deluxe Corp (DLX)

67.0%: Amedisys Inc (AMED)MD-Star-Shadow-12px.jpg

63.6%: Lender Processing Services Inc (LPS)

63.3%: Reynolds American Inc (RAI)

61.4%: New Energy Systems Group (NEWN)

54.1%: Almost Family Inc (AFAM)MD-Star-Shadow-12px.jpg

52.2%: Raytheon Co. (RTN)MD-Star-Shadow-12px.jpg

52.2%: ManTech International Corp (MANT)

Disclosure: Steve owns AFAM, VECO, WDC, SNDK

Steve Alexander


Rating: 3.3/5 (13 votes)


Halis - 10 years ago    Report SPAM
Good article. This is an example of why using the stocks generated by the magic formula screener and then buying a basket of them is not a very good idea. I suppose it could continue to work in the future, but I feel it's better to use the MF screener as a place to find ideas. Research is always required and will help you eliminate a lot of dumb mistakes.

Viacom actually has -2,243M in tangible net worth. As expected from a company that is acquisition dependent, $11,400M in intangibles is goodwill. I don't see any reason that they should have this much goodwill. I don't see any extraordinary earning power to justify it.

I would be interested to hear others' thoughts.

Please leave your comment:

Performances of the stocks mentioned by Steve Alexander

User Generated Screeners

pascal.van.garsseHigh FCF-M2
kosalmmuseBest one1
DBrizanall 2019Feb26
kosalmmuseBest one
DBrizanall 2019Feb25
MsDale*52-Week Low
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)