Stock Analysis on Net

Bristol-Myers Squibb Co. (NYSE:BMY)

Analysis of Goodwill and Intangible Assets

Microsoft Excel

Goodwill and Intangible Asset Disclosure

Bristol-Myers Squibb Co., balance sheet: goodwill and intangible assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Goodwill 21,169 21,149 20,502 20,547 22,488
Licenses 218 400 307 328 482
Acquired marketed product rights 62,858 60,477 60,454 59,076 46,827
Capitalized software 1,497 1,555 1,499 1,325 1,297
IPRD 3,710 6,560 3,750 6,130 19,500
Other intangible assets, gross carrying amounts 68,283 68,992 66,010 66,859 68,106
Accumulated amortization (41,211) (33,133) (23,483) (13,616) (4,137)
Other intangible assets, net 27,072 35,859 42,527 53,243 63,969
Goodwill and other intangible assets 48,241 57,008 63,029 73,790 86,457

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Item Description The company
Goodwill Amount after accumulated impairment loss of an asset representing future economic benefits arising from other assets acquired in a business combination that are not individually identified and separately recognized. Bristol-Myers Squibb Co. goodwill increased from 2021 to 2022 and from 2022 to 2023.
Other intangible assets, net Sum of the carrying amounts of all intangible assets, excluding goodwill, as of the balance sheet date, net of accumulated amortization and impairment charges. Bristol-Myers Squibb Co. other intangible assets, net decreased from 2021 to 2022 and from 2022 to 2023.
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. Bristol-Myers Squibb Co. goodwill and other intangible assets decreased from 2021 to 2022 and from 2022 to 2023.

Adjustments to Financial Statements: Removal of Goodwill

Bristol-Myers Squibb Co., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Adjustment to Total Assets
Total assets (as reported) 95,159 96,820 109,314 118,481 129,944
Less: Goodwill 21,169 21,149 20,502 20,547 22,488
Total assets (adjusted) 73,990 75,671 88,812 97,934 107,456
Adjustment to Total BMS Shareholders’ Equity
Total BMS shareholders’ equity (as reported) 29,430 31,061 35,946 37,822 51,598
Less: Goodwill 21,169 21,149 20,502 20,547 22,488
Total BMS shareholders’ equity (adjusted) 8,261 9,912 15,444 17,275 29,110

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).


Bristol-Myers Squibb Co., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Goodwill (Summary)

Bristol-Myers Squibb Co., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Total Asset Turnover
Reported total asset turnover 0.47 0.48 0.42 0.36 0.20
Adjusted total asset turnover 0.61 0.61 0.52 0.43 0.24
Financial Leverage
Reported financial leverage 3.23 3.12 3.04 3.13 2.52
Adjusted financial leverage 8.96 7.63 5.75 5.67 3.69
Return on Equity (ROE)
Reported ROE 27.27% 20.37% 19.46% -23.84% 6.66%
Adjusted ROE 97.14% 63.83% 45.29% -52.19% 11.81%
Return on Assets (ROA)
Reported ROA 8.43% 6.53% 6.40% -7.61% 2.65%
Adjusted ROA 10.85% 8.36% 7.88% -9.21% 3.20%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Bristol-Myers Squibb Co. adjusted total asset turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.
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.
Bristol-Myers Squibb Co. adjusted financial leverage ratio increased from 2021 to 2022 and from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as net income divided by adjusted shareholders’ equity. Bristol-Myers Squibb Co. adjusted ROE improved from 2021 to 2022 and from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Bristol-Myers Squibb Co. adjusted ROA improved from 2021 to 2022 and from 2022 to 2023.

Bristol-Myers Squibb Co., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Revenues 45,006 46,159 46,385 42,518 26,145
Total assets 95,159 96,820 109,314 118,481 129,944
Activity Ratio
Total asset turnover1 0.47 0.48 0.42 0.36 0.20
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Revenues 45,006 46,159 46,385 42,518 26,145
Adjusted total assets 73,990 75,671 88,812 97,934 107,456
Activity Ratio
Adjusted total asset turnover2 0.61 0.61 0.52 0.43 0.24

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Total asset turnover = Revenues ÷ Total assets
= 45,006 ÷ 95,159 = 0.47

2 Adjusted total asset turnover = Revenues ÷ Adjusted total assets
= 45,006 ÷ 73,990 = 0.61

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Bristol-Myers Squibb Co. adjusted total asset turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Total assets 95,159 96,820 109,314 118,481 129,944
Total BMS shareholders’ equity 29,430 31,061 35,946 37,822 51,598
Solvency Ratio
Financial leverage1 3.23 3.12 3.04 3.13 2.52
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Adjusted total assets 73,990 75,671 88,812 97,934 107,456
Adjusted total BMS shareholders’ equity 8,261 9,912 15,444 17,275 29,110
Solvency Ratio
Adjusted financial leverage2 8.96 7.63 5.75 5.67 3.69

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Financial leverage = Total assets ÷ Total BMS shareholders’ equity
= 95,159 ÷ 29,430 = 3.23

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted total BMS shareholders’ equity
= 73,990 ÷ 8,261 = 8.96

Solvency 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.
Bristol-Myers Squibb Co. adjusted financial leverage ratio increased from 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net earnings (loss) attributable to BMS 8,025 6,327 6,994 (9,015) 3,439
Total BMS shareholders’ equity 29,430 31,061 35,946 37,822 51,598
Profitability Ratio
ROE1 27.27% 20.37% 19.46% -23.84% 6.66%
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Net earnings (loss) attributable to BMS 8,025 6,327 6,994 (9,015) 3,439
Adjusted total BMS shareholders’ equity 8,261 9,912 15,444 17,275 29,110
Profitability Ratio
Adjusted ROE2 97.14% 63.83% 45.29% -52.19% 11.81%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROE = 100 × Net earnings (loss) attributable to BMS ÷ Total BMS shareholders’ equity
= 100 × 8,025 ÷ 29,430 = 27.27%

2 Adjusted ROE = 100 × Net earnings (loss) attributable to BMS ÷ Adjusted total BMS shareholders’ equity
= 100 × 8,025 ÷ 8,261 = 97.14%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as net income divided by adjusted shareholders’ equity. Bristol-Myers Squibb Co. adjusted ROE improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net earnings (loss) attributable to BMS 8,025 6,327 6,994 (9,015) 3,439
Total assets 95,159 96,820 109,314 118,481 129,944
Profitability Ratio
ROA1 8.43% 6.53% 6.40% -7.61% 2.65%
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Net earnings (loss) attributable to BMS 8,025 6,327 6,994 (9,015) 3,439
Adjusted total assets 73,990 75,671 88,812 97,934 107,456
Profitability Ratio
Adjusted ROA2 10.85% 8.36% 7.88% -9.21% 3.20%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROA = 100 × Net earnings (loss) attributable to BMS ÷ Total assets
= 100 × 8,025 ÷ 95,159 = 8.43%

2 Adjusted ROA = 100 × Net earnings (loss) attributable to BMS ÷ Adjusted total assets
= 100 × 8,025 ÷ 73,990 = 10.85%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Bristol-Myers Squibb Co. adjusted ROA improved from 2021 to 2022 and from 2022 to 2023.