Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Two-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2022-02-26), 10-K (reporting date: 2021-02-27), 10-K (reporting date: 2020-02-29), 10-K (reporting date: 2019-03-02), 10-K (reporting date: 2018-03-03), 10-K (reporting date: 2017-02-25).
The financial performance demonstrates a severe deterioration in profitability and solvency between 2017 and 2022. The return on equity experienced a precipitous decline, shifting from a strong positive position to extreme negative values, driven by a collapse in asset efficiency compounded by escalating financial leverage.
- Return on Assets (ROA)
- A continuous downward trajectory is evident in ROA, which fell from 10.01% in 2017 to -10.91% by 2022. The transition to negative returns occurred in 2019, signaling that assets were no longer generating positive net income. Although a marginal improvement was noted in 2021, the trend returned to a significant decline by the end of the period.
- Financial Leverage
- Financial leverage remained relatively stable between 2.44 and 2.57 from 2017 to 2019. However, a sharp upward trend emerged starting in 2020, with the ratio increasing to 4.41 and eventually reaching an extreme peak of 29.46 in 2022. This suggests a substantial increase in debt obligations or a significant erosion of the equity base over time.
- Return on Equity (ROE)
- The ROE reflects the multiplicative effect of negative ROA and high leverage. While ROE was positive in 2017 (25.19%) and 2018 (14.71%), it turned negative in 2019. The acceleration of financial leverage in later years acted as a multiplier for operational losses, culminating in a catastrophic collapse to -321.35% in 2022.
AI Ask an analyst for more
Three-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2022-02-26), 10-K (reporting date: 2021-02-27), 10-K (reporting date: 2020-02-29), 10-K (reporting date: 2019-03-02), 10-K (reporting date: 2018-03-03), 10-K (reporting date: 2017-02-25).
The Return on Equity (ROE) exhibits a severe downward trajectory, transitioning from a positive 25.19% in February 2017 to a catastrophic -321.35% by February 2022. This collapse is the result of a compounding effect between deteriorating profitability and an unsustainable increase in financial leverage.
- Net Profit Margin
- A consistent erosion of profitability is observed. The margin declined from 5.61% in 2017 to 3.44% in 2018, before crossing into negative territory in 2019 (-1.14%). Despite a marginal improvement in 2021, the margin plummeted to -7.11% by 2022, indicating a fundamental inability to generate profit from sales.
- Asset Turnover
- Asset utilization remained relatively stable between 2017 and 2019, peaking at 1.83. However, a notable decline occurred in 2020, dropping to 1.43. While a slight recovery to 1.53 was recorded in 2022, the overall trend reflects a reduction in the efficiency with which assets were deployed to generate revenue.
- Financial Leverage
- The leverage ratio remained stable near 2.5 from 2017 to 2019 but began a sharp ascent in 2020 (4.41) and 2021 (5.06). An extreme spike is observed in 2022, where leverage reached 29.46, signaling a critical increase in debt relative to equity.
The DuPont disaggregation reveals that while the decline in asset turnover contributed to the weakening ROE, the primary drivers were the negative profit margins and the explosive growth in financial leverage. In the final period, the extreme leverage acted as a multiplier for the negative net profit margin, accelerating the collapse of equity returns.
AI Ask an analyst for more
Five-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2022-02-26), 10-K (reporting date: 2021-02-27), 10-K (reporting date: 2020-02-29), 10-K (reporting date: 2019-03-02), 10-K (reporting date: 2018-03-03), 10-K (reporting date: 2017-02-25).
The Return on Equity (ROE) exhibited a severe and accelerating decline over the analyzed period, transitioning from a robust 25.19% in February 2017 to a catastrophic -321.35% by February 2022. This collapse is the result of a fundamental deterioration in operational profitability, which was subsequently magnified by an extreme increase in financial leverage.
- Operational Profitability
- The EBIT margin shows a consistent downward trajectory, shifting from a positive 9.29% in 2017 to negative territory starting in 2019. The margin reached a low of -6.27% in 2020 and remained negative through 2022, ending at -5.19%. This trend indicates a failure to maintain operating profitability, serving as the primary driver for the negative ROE.
- Financial Leverage
- Financial leverage remained relatively stable between 2017 and 2019, hovering around 2.50. However, a sharp increase began in 2020 (4.41) and peaked at an extraordinary 29.46 in 2022. This exponential rise in leverage amplified the impact of operational losses, contributing significantly to the volatility and magnitude of the negative ROE in the final period.
- Asset Efficiency
- Asset turnover remained moderately stable initially, peaking at 1.83 in 2019. A decline is observed in 2020 and 2021, where the ratio dropped to 1.43, before a slight recovery to 1.53 in 2022. While less volatile than margins or leverage, the overall decrease in turnover suggests a moderate decline in the efficiency of asset utilization to generate revenue.
- Tax and Interest Burdens
- Available data for 2017 and 2018 indicates a slight contraction in both the tax burden (from 0.64 to 0.61) and the interest burden (from 0.94 to 0.91). These ratios suggest that taxes and interest expenses were already impacting the conversion of operating profit to net income prior to the onset of operational losses.
In summary, the financial profile shifted from a profitable, moderately leveraged entity to one characterized by persistent operational losses and extreme financial instability. The interplay between a negative EBIT margin and a massive increase in financial leverage created a compounding effect that decimated shareholder equity.
AI Ask an analyst for more
Two-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2022-02-26), 10-K (reporting date: 2021-02-27), 10-K (reporting date: 2020-02-29), 10-K (reporting date: 2019-03-02), 10-K (reporting date: 2018-03-03), 10-K (reporting date: 2017-02-25).
The Return on Assets (ROA) exhibits a consistent and severe deterioration from February 2017 to February 2022, moving from a positive 10.01% to a negative 10.91%. This trend indicates a significant decline in the company's ability to generate earnings from its asset base, characterized by a transition from profitability to sustained net losses.
- Net Profit Margin
- A precipitous decline is observed in the net profit margin, which fell from 5.61% in 2017 to -7.11% in 2022. The company transitioned into negative territory starting in 2019 (-1.14%), experiencing a brief moderation in 2021 (-1.63%) before reaching its lowest point in 2022. This trajectory suggests that operational expenses and other costs grew disproportionately relative to revenue over the period.
- Asset Turnover
- Asset utilization remained relatively stable compared to profitability metrics, though a noticeable shift occurred after 2019. The turnover ratio peaked at 1.83 in 2019 before declining to 1.43 in 2020 and 2021, with a slight recovery to 1.53 in 2022. While the company continued to generate sales from its assets, the general decline since 2019 indicates a moderate reduction in operational efficiency.
- ROA Disaggregation Analysis
- The two-component disaggregation reveals that the collapse in ROA was primarily driven by the deterioration of the net profit margin. Because asset turnover remained positive and showed less volatility, the negative ROA is a direct consequence of the transition to net losses. The close correlation between the movements of the net profit margin and the ROA confirms that profitability, rather than asset productivity, was the critical factor in the erosion of shareholder returns on assets.
AI Ask an analyst for more
Four-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2022-02-26), 10-K (reporting date: 2021-02-27), 10-K (reporting date: 2020-02-29), 10-K (reporting date: 2019-03-02), 10-K (reporting date: 2018-03-03), 10-K (reporting date: 2017-02-25).
The financial performance over the analyzed period is characterized by a severe and consistent deterioration in profitability, as evidenced by the Return on Assets (ROA). The ROA declined from a peak of 10.01% in 2017 to a significant negative value of -10.91% by 2022, indicating a systemic failure to generate positive returns from the asset base.
- Operating Profitability
- The EBIT Margin serves as the primary driver for the collapse in ROA. A positive operating margin of 9.29% in 2017 contracted to 6.16% in 2018 and entered negative territory in 2019 at -0.72%. This downward trend accelerated in 2020, reaching -6.27%, and remained consistently negative through 2022, concluding at -5.19%. This suggests that the company experienced persistent operational losses during the latter half of the period.
- Asset Efficiency
- Asset Turnover exhibited relative stability initially, moving from 1.78 in 2017 to a peak of 1.83 in 2019. However, efficiency declined sharply in 2020 and 2021, dropping to 1.43. While a slight recovery to 1.53 was observed in 2022, the overall trend reflects a reduction in the company's ability to generate revenue relative to its total assets.
- Tax and Interest Burdens
- For the years where figures are available, both the Tax Burden and Interest Burden showed a slight downward trend between 2017 and 2018. The Tax Burden decreased from 0.64 to 0.61, while the Interest Burden declined from 0.94 to 0.91. These movements indicate a marginal increase in the proportion of earnings absorbed by tax and interest obligations prior to the disappearance of available data for these specific components.
AI Ask an analyst for more
Disaggregation of Net Profit Margin
Based on: 10-K (reporting date: 2022-02-26), 10-K (reporting date: 2021-02-27), 10-K (reporting date: 2020-02-29), 10-K (reporting date: 2019-03-02), 10-K (reporting date: 2018-03-03), 10-K (reporting date: 2017-02-25).
The financial performance exhibits a severe and sustained contraction in profitability over the analyzed six-year period. The net profit margin transitioned from a positive 5.61% in February 2017 to a significant deficit of -7.11% by February 2022, indicating a fundamental erosion of the bottom line.
- Operating Profitability (EBIT Margin)
- The EBIT margin served as the primary driver of the overall decline in net profitability. A sharp downward trajectory is evident, starting from 9.29% in 2017 and falling into negative territory by March 2019 (-0.72%). The most acute contraction occurred by February 2020, reaching -6.27%. Although a marginal recovery was noted in February 2021 (-2.81%), the margin deteriorated again in 2022 to -5.19%. This pattern suggests a persistent inability to manage operating costs relative to revenue generation.
- Financial and Tax Obligations
- Based on available data for 2017 and 2018, both the tax burden and interest burden exerted pressure on the net profit margin. The tax burden decreased from 0.64 to 0.61, while the interest burden declined from 0.94 to 0.91. These ratios indicate that a substantial portion of earnings before interest and taxes was consumed by tax obligations and debt servicing during the initial period of the analysis.
- Net Profit Margin Disaggregation
- The correlation between the EBIT margin and the net profit margin is highly pronounced. The shift of the net profit margin from positive to negative closely mirrors the collapse of the EBIT margin, confirming that the deterioration in net profitability was primarily driven by operational losses rather than changes in financing or tax structures. The instability observed between 2020 and 2022 highlights a failure to return to operational break-even, resulting in widening net losses.
AI Ask an analyst for more