Return on Capital (ROC)
Return on capital (ROC) is after tax rate of return on net business assets. ROIC is unaffected by changes in interest rates or company debt and equity structure. It measures business productivity performance.
Return on Invested Capital (ROIC)
Kraft Heinz Co., ROIC calculation, comparison to benchmarks
| Dec 28, 2019 | Dec 29, 2018 | Dec 30, 2017 | Dec 31, 2016 | Dec 31, 2015 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Net operating profit after taxes (NOPAT)1 | 2,719) | (11,194) | 5,287) | 4,237) | 1,418) | |
| Invested capital2 | 94,307) | 96,541) | 112,007) | 111,350) | 105,133) | |
| Performance Ratio | ||||||
| ROIC3 | 2.88% | -11.59% | 4.72% | 3.81% | 1.35% | |
| Benchmarks | ||||||
| ROIC, Competitors4 | ||||||
| Altria Group Inc. | -1.13% | — | — | — | — | |
| Coca-Cola Co. | 11.99% | — | — | — | — | |
| PepsiCo Inc. | 14.37% | — | — | — | — | |
| Philip Morris International Inc. | 26.60% | — | — | — | — | |
Based on: 10-K (reporting date: 2019-12-28), 10-K (reporting date: 2018-12-29), 10-K (reporting date: 2017-12-30), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).
1 NOPAT. See details »
2 Invested capital. See details »
3 2019 Calculation
ROIC = 100 × NOPAT ÷ Invested capital
= 100 × 2,719 ÷ 94,307 = 2.88%
4 Click competitor name to see calculations.
| Performance ratio | Description | The company |
|---|---|---|
| ROIC | A measure of the periodic, after tax, cash-on-cash yield earned in the business. | Kraft Heinz Co. ROIC deteriorated from 2017 to 2018 but then improved from 2018 to 2019 not reaching 2017 level. |
Decomposition of ROIC
Kraft Heinz Co., decomposition of ROIC
Based on: 10-K (reporting date: 2019-12-28), 10-K (reporting date: 2018-12-29), 10-K (reporting date: 2017-12-30), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).
1 Operating profit margin (OPM). See calculations »
2 Turnover of capital (TO). See calculations »
3 Effective cash tax rate (CTR). See calculations »
Operating Profit Margin (OPM)
Kraft Heinz Co., OPM calculation, comparison to benchmarks
| Dec 28, 2019 | Dec 29, 2018 | Dec 30, 2017 | Dec 31, 2016 | Dec 31, 2015 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Net operating profit after taxes (NOPAT)1 | 2,719) | (11,194) | 5,287) | 4,237) | 1,418) | |
| Add: Cash operating taxes2 | 1,312) | 1,177) | 1,448) | 1,815) | 1,157) | |
| Net operating profit before taxes (NOPBT) | 4,031) | (10,016) | 6,735) | 6,053) | 2,576) | |
| Net sales | 24,977) | 26,268) | 26,232) | 26,487) | 18,338) | |
| Profitability Ratio | ||||||
| OPM3 | 16.14% | -38.13% | 25.67% | 22.85% | 14.04% | |
| Benchmarks | ||||||
| OPM, Competitors4 | ||||||
| Altria Group Inc. | 7.75% | — | — | — | — | |
| Coca-Cola Co. | 29.41% | — | — | — | — | |
| PepsiCo Inc. | 15.55% | — | — | — | — | |
| Philip Morris International Inc. | 36.52% | — | — | — | — | |
Based on: 10-K (reporting date: 2019-12-28), 10-K (reporting date: 2018-12-29), 10-K (reporting date: 2017-12-30), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).
1 NOPAT. See details »
2 Cash operating taxes. See details »
3 2019 Calculation
OPM = 100 × NOPBT ÷ Net sales
= 100 × 4,031 ÷ 24,977 = 16.14%
4 Click competitor name to see calculations.
| Profitability ratio | Description | The company |
|---|---|---|
| OPM | The operating profit margin (OPM) is the ratio of pretax economic earnings, or NOPBT, to sales. | Kraft Heinz Co. OPM deteriorated from 2017 to 2018 but then improved from 2018 to 2019 not reaching 2017 level. |
Turnover of Capital (TO)
Kraft Heinz Co., TO calculation, comparison to benchmarks
| Dec 28, 2019 | Dec 29, 2018 | Dec 30, 2017 | Dec 31, 2016 | Dec 31, 2015 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Net sales | 24,977) | 26,268) | 26,232) | 26,487) | 18,338) | |
| Invested capital1 | 94,307) | 96,541) | 112,007) | 111,350) | 105,133) | |
| Efficiency Ratio | ||||||
| TO2 | 0.26 | 0.27 | 0.23 | 0.24 | 0.17 | |
| Benchmarks | ||||||
| TO, Competitors3 | ||||||
| Altria Group Inc. | 0.59 | — | — | — | — | |
| Coca-Cola Co. | 0.51 | — | — | — | — | |
| PepsiCo Inc. | 1.13 | — | — | — | — | |
| Philip Morris International Inc. | 0.95 | — | — | — | — | |
Based on: 10-K (reporting date: 2019-12-28), 10-K (reporting date: 2018-12-29), 10-K (reporting date: 2017-12-30), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).
1 Invested capital. See details »
2 2019 Calculation
TO = Net sales ÷ Invested capital
= 24,977 ÷ 94,307 = 0.26
3 Click competitor name to see calculations.
| Efficiency ratio | Description | The company |
|---|---|---|
| TO | The turnover of capital (TO) is the ratio of sales to invested capital. Capital turnover is a function of the efficiency of working capital management and of net fixed assets. | Kraft Heinz Co. TO improved from 2017 to 2018 but then slightly deteriorated from 2018 to 2019. |
Effective Cash Tax Rate (CTR)
Kraft Heinz Co., CTR calculation, comparison to benchmarks
| Dec 28, 2019 | Dec 29, 2018 | Dec 30, 2017 | Dec 31, 2016 | Dec 31, 2015 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Net operating profit after taxes (NOPAT)1 | 2,719) | (11,194) | 5,287) | 4,237) | 1,418) | |
| Add: Cash operating taxes2 | 1,312) | 1,177) | 1,448) | 1,815) | 1,157) | |
| Net operating profit before taxes (NOPBT) | 4,031) | (10,016) | 6,735) | 6,053) | 2,576) | |
| Tax Rate | ||||||
| CTR3 | 32.54% | — | 21.50% | 30.00% | 44.93% | |
| Benchmarks | ||||||
| CTR, Competitors4 | ||||||
| Altria Group Inc. | 124.76% | — | — | — | — | |
| Coca-Cola Co. | 19.32% | — | — | — | — | |
| PepsiCo Inc. | 18.26% | — | — | — | — | |
| Philip Morris International Inc. | 23.53% | — | — | — | — | |
Based on: 10-K (reporting date: 2019-12-28), 10-K (reporting date: 2018-12-29), 10-K (reporting date: 2017-12-30), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).
1 NOPAT. See details »
2 Cash operating taxes. See details »
3 2019 Calculation
CTR = 100 × Cash operating taxes ÷ NOPBT
= 100 × 1,312 ÷ 4,031 = 32.54%
4 Click competitor name to see calculations.