Stock Analysis on Net

Charter Communications Inc. (NASDAQ:CHTR)

$22.49

This company has been moved to the archive! The financial data has not been updated since February 2, 2024.

Return on Capital (ROC)

Microsoft Excel

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.

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Return on Invested Capital (ROIC)

Charter Communications Inc., ROIC calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Net operating profit after taxes (NOPAT)1
Invested capital2
Performance Ratio
ROIC3
Benchmarks
ROIC, Competitors4
Alphabet Inc.
Comcast Corp.
Meta Platforms Inc.
Netflix Inc.
Take-Two Interactive Software Inc.
Walt Disney Co.

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).

1 NOPAT. See details »

2 Invested capital. See details »

3 2023 Calculation
ROIC = 100 × NOPAT ÷ Invested capital
= 100 × ÷ =

4 Click competitor name to see calculations.

The analysis of the annual financial data reveals several key trends regarding profitability and capital efficiency over the five-year period.

Net Operating Profit After Taxes (NOPAT)
The NOPAT shows a consistent upward trajectory from 2019 to 2022, increasing from $5,341 million to $9,688 million. This represents a notable growth in operating profitability. However, in 2023 there is a slight decline to $9,377 million, indicating a potential stabilization or mild contraction in operating earnings after experiencing continuous growth in prior years.
Invested Capital
Invested capital displays a fluctuating but overall stable pattern. It decreased from $137,438 million in 2019 to a low of $130,911 million in 2021, then rose again to $133,644 million by 2023. These changes suggest relatively steady capital investment with minor variations possibly linked to operational adjustments or asset base optimization.
Return on Invested Capital (ROIC)
ROIC demonstrates a clear improvement from 3.89% in 2019 to a peak of 7.38% in 2022, signifying enhanced efficiency in generating returns relative to the invested capital. Despite a slight decline to 7.02% in 2023, the overall trend points to a significant strengthening in capital profitability over the period analyzed.

In summary, the data indicates that operational profitability increased robustly until 2022 but showed signs of leveling off in 2023. Invested capital remained relatively stable with minor fluctuations, while ROIC nearly doubled over the period, reflecting improved capital utilization. The slight retreat in NOPAT and ROIC in the latest year may warrant further investigation to determine underlying causes and future implications.


Decomposition of ROIC

Charter Communications Inc., decomposition of ROIC

Microsoft Excel
ROIC = OPM1 × TO2 × 1 – CTR3
Dec 31, 2023 = × ×
Dec 31, 2022 = × ×
Dec 31, 2021 = × ×
Dec 31, 2020 = × ×
Dec 31, 2019 = × ×

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).

1 Operating profit margin (OPM). See calculations »

2 Turnover of capital (TO). See calculations »

3 Effective cash tax rate (CTR). See calculations »

Over the analyzed five-year period, several key financial performance indicators demonstrate notable trends and shifts.

Operating Profit Margin (OPM)
The operating profit margin shows a consistent upward trend from 13.71% in 2019 to a peak of 22.53% in 2022, followed by a slight decline to 22.26% in 2023. This indicates improving operational efficiency and profitability, with a marginal reduction in the most recent year.
Turnover of Capital (TO)
The turnover of capital ratio gradually increases from 0.33 in 2019 to 0.41 in 2022, maintaining the same level in 2023. This upward movement suggests more effective utilization of capital to generate revenue over time, reaching a plateau at the end of the period.
1 – Effective Cash Tax Rate (CTR)
This measure decreased from 85.21% in 2019 to 77.16% in 2023, with a peak of 89.46% in 2021 and a pronounced dip in 2022. A declining value in this metric implies that the proportion of taxable cash profits retained after tax payments has improved, indicating potentially more efficient tax management or changes in tax policy.
Return on Invested Capital (ROIC)
The return on invested capital exhibits a steady improvement from 3.89% in 2019 to a high of 7.38% in 2022, followed by a slight decrease to 7.02% in 2023. This pattern reflects increasing effectiveness in generating returns from capital investments, with a minor deceleration towards the end of the period.

Overall, the data indicates progressive enhancement in profitability and capital efficiency metrics until 2022, with a slight moderation in performance indicators in 2023. The tax-related metric shows a general downward trend, suggesting improvements in cash tax management.


Operating Profit Margin (OPM)

Charter Communications Inc., OPM calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Net operating profit after taxes (NOPAT)1
Add: Cash operating taxes2
Net operating profit before taxes (NOPBT)
 
Revenues
Add: Increase (decrease) in deferred revenue
Adjusted revenues
Profitability Ratio
OPM3
Benchmarks
OPM, Competitors4
Alphabet Inc.
Comcast Corp.
Meta Platforms Inc.
Netflix Inc.
Take-Two Interactive Software Inc.
Walt Disney Co.

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).

1 NOPAT. See details »

2 Cash operating taxes. See details »

3 2023 Calculation
OPM = 100 × NOPBT ÷ Adjusted revenues
= 100 × ÷ =

4 Click competitor name to see calculations.

Net Operating Profit Before Taxes (NOPBT)
The net operating profit before taxes demonstrates a consistent upward trend from 2019 through 2022, increasing from $6,268 million in 2019 to a peak of $12,181 million in 2022. However, in 2023, there is a slight decline to $12,153 million, indicating a stabilization after several years of growth.
Adjusted Revenues
Adjusted revenues also show a steady increase over the five-year period, growing from $45,730 million in 2019 to $54,605 million in 2023. This represents a continuous expansion of the company’s revenue base, although the growth rate appears to moderate between 2022 and 2023.
Operating Profit Margin (OPM)
The operating profit margin exhibits a marked improvement across the period, rising from 13.71% in 2019 to a high of 22.53% in 2022. In 2023, the margin slightly decreases to 22.26%, signaling a minor reduction but overall maintenance of strong profitability relative to revenues.
Overall Analysis
Overall, the financial indicators suggest robust operational performance characterized by growing profitability and revenues over the five years. The slight decreases in net operating profit before taxes and operating profit margin in 2023 may reflect stabilization after a period of significant growth. The continued increase in adjusted revenues indicates sustained demand or pricing power, contributing to the company’s solid financial health.

Turnover of Capital (TO)

Charter Communications Inc., TO calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Revenues
Add: Increase (decrease) in deferred revenue
Adjusted revenues
 
Invested capital1
Efficiency Ratio
TO2
Benchmarks
TO, Competitors3
Alphabet Inc.
Comcast Corp.
Meta Platforms Inc.
Netflix Inc.
Take-Two Interactive Software Inc.
Walt Disney Co.

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).

1 Invested capital. See details »

2 2023 Calculation
TO = Adjusted revenues ÷ Invested capital
= ÷ =

3 Click competitor name to see calculations.

Revenues
Adjusted revenues consistently increased over the five-year period, rising from $45,730 million in 2019 to $54,605 million in 2023. The growth was steady each year, with the largest year-over-year increase occurring between 2020 and 2021.
Invested Capital
Invested capital showed a gradual decline from $137,438 million in 2019 to $130,911 million in 2021. Afterward, it displayed a modest recovery, increasing to $133,644 million by 2023; however, it did not return to the initial 2019 level.
Capital Turnover (TO)
The turnover of capital ratio improved steadily from 0.33 in 2019 to 0.41 in 2022, maintaining that level into 2023. This upward trend reflects enhanced efficiency in using invested capital to generate revenues, supported by the combination of increasing revenues and initially decreasing then stabilizing invested capital.
Summary Insights
The data indicate positive operational performance, with revenue growth outpacing the relative change in invested capital. The improved capital turnover ratio suggests better asset utilization over time. Despite a slight dip and recovery in invested capital, the company has managed to increase its revenue base efficiently, which may point to improved operational strategies or market conditions favoring growth.

Effective Cash Tax Rate (CTR)

Charter Communications Inc., CTR calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Net operating profit after taxes (NOPAT)1
Add: Cash operating taxes2
Net operating profit before taxes (NOPBT)
Tax Rate
CTR3
Benchmarks
CTR, Competitors4
Alphabet Inc.
Comcast Corp.
Meta Platforms Inc.
Netflix Inc.
Take-Two Interactive Software Inc.
Walt Disney Co.

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).

1 NOPAT. See details »

2 Cash operating taxes. See details »

3 2023 Calculation
CTR = 100 × Cash operating taxes ÷ NOPBT
= 100 × ÷ =

4 Click competitor name to see calculations.

Cash Operating Taxes
The cash operating taxes have demonstrated a consistent upward trend over the five-year period. Beginning at $927 million in 2019, the amount increased steadily each year, reaching $2,776 million by the end of 2023. This indicates a nearly threefold increase in tax payments, reflecting either higher taxable income or changes in tax regulations affecting the company.
Net Operating Profit Before Taxes (NOPBT)
Net operating profit before taxes has shown significant growth from $6,268 million in 2019 to a peak of $12,181 million in 2022. However, in 2023, the figure slightly declined to $12,153 million. Overall, this represents almost a doubling of profit over the five years, signaling strong operational performance and profitability enhancement, albeit with a minor slowdown in the final year observed.
Effective Cash Tax Rate (CTR)
The effective cash tax rate displayed a declining trend from 14.79% in 2019 down to a low of 10.54% in 2021, indicating a period of improved tax efficiency or favorable tax conditions. However, from 2022 onwards, the tax rate rose significantly to 20.47% in 2022 and further to 22.84% in 2023. This reversal suggests changes such as increased tax liabilities, less favorable tax policies, or reduced tax benefits impacting the company's effective tax rate.
Summary of Trends
Throughout the period, the company demonstrated robust growth in both operating profit and cash paid for taxes, with profits nearly doubling and cash taxes tripling. The early years were characterized by a decreasing effective tax rate, which likely contributed to increased net profitability. In contrast, the last two years showed a notable rise in the effective tax rate, along with a stabilization in operating profit, which could imply emerging pressures on net earnings from tax expenses.