Free Cash Flow to The Firm (FCFF)
Based on: 10-K (reporting date: 2022-03-31), 10-K (reporting date: 2021-03-31), 10-K (reporting date: 2020-03-31), 10-K (reporting date: 2019-03-31), 10-K (reporting date: 2018-03-31), 10-K (reporting date: 2017-03-31).
The financial trajectory from March 31, 2017, to March 31, 2022, is characterized by a consistent and significant expansion in both operating cash flows and free cash flow to the firm. Both metrics exhibit strong long-term growth, reflecting a substantial increase in the ability to generate cash from core operations and maintain liquidity available to all capital providers.
- Net Cash Provided by Operating Activities
- Operating cash flows grew from 1.05 billion US dollars in 2017 to 2.84 billion US dollars in 2022. Although the overall trend is positive, a marginal contraction occurred in 2020, with cash flow decreasing from 1.67 billion US dollars to 1.54 billion US dollars. This was followed by a sharp recovery in 2021 and a significant surge in 2022, which represents the peak for the analyzed period.
- Free Cash Flow to the Firm (FCFF)
- FCFF demonstrated a continuous upward trend, increasing from 974.8 million US dollars in 2017 to 2.65 billion US dollars in 2022. Unlike the operating cash flow, FCFF grew every consecutive year throughout the period. Notably, between 2019 and 2021, FCFF values exceeded net cash provided by operating activities, suggesting a period of reduced capital expenditures or other favorable cash adjustments.
- Cash Flow Correlation and Efficiency
- A divergence between operating cash flow and FCFF is observable in 2020; while operating cash flow dipped, FCFF continued to rise, indicating a strategic reduction in capital reinvestment during that fiscal year. By 2022, the simultaneous peak of both metrics underscores a high level of operational efficiency and an enhanced capacity for generating free cash for the firm.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Interest Paid, Net of Tax
Based on: 10-K (reporting date: 2022-03-31), 10-K (reporting date: 2021-03-31), 10-K (reporting date: 2020-03-31), 10-K (reporting date: 2019-03-31), 10-K (reporting date: 2018-03-31), 10-K (reporting date: 2017-03-31).
2 2022 Calculation
Cash paid for interest, tax = Cash paid for interest × EITR
= 207,800 × 13.29% = 27,617
An analysis of the cash paid for interest, net of tax, reveals a period of significant volatility followed by a gradual decline. After a relatively low expenditure in 2018, there was a substantial increase in interest outflows that peaked in 2020, before transitioning into a downward trend through 2022.
- Interest Expenditure Trends
- Cash paid for interest, net of tax, experienced a dramatic surge between March 31, 2018, and March 31, 2019, increasing from 29,548 thousand US$ to 274,841 thousand US$. This upward trajectory peaked on March 31, 2020, at 280,608 thousand US$. Subsequent years show a consistent reduction, with payments falling to 209,666 thousand US$ in 2021 and further decreasing to 180,183 thousand US$ by March 31, 2022.
- Effective Income Tax Rate (EITR) Volatility
- The effective income tax rate exhibited extreme fluctuations in the early part of the period. A significant spike to 65.36% occurred in 2018, followed by a correction to a stable rate of 21.00% maintained from 2019 through 2021. By March 31, 2022, the EITR declined further to 13.29%.
- Correlation Between Tax Rates and Net Interest Outflows
- The stabilization of the EITR at 21.00% between 2019 and 2021 coincided with the period of highest net interest payments. The reduction in cash paid for interest observed in 2021 and 2022 suggests a combination of decreasing gross interest obligations and the impact of a lower effective tax rate in the final year of the analyzed period.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Enterprise Value to FCFF Ratio, Current
| Selected Financial Data (US$ in thousands) | |
| Enterprise value (EV) | 53,673,187) |
| Free cash flow to the firm (FCFF) | 2,652,783) |
| Valuation Ratio | |
| EV/FCFF | 20.23 |
| Benchmarks | |
| EV/FCFF, Competitors1 | |
| Advanced Micro Devices Inc. | 167.59 |
| Analog Devices Inc. | 46.68 |
| Applied Materials Inc. | 55.82 |
| Broadcom Inc. | 59.55 |
| Intel Corp. | — |
| KLA Corp. | 51.97 |
| Lam Research Corp. | 62.79 |
| Marvell Technology Inc. | 141.28 |
| Micron Technology Inc. | 18.07 |
| NVIDIA Corp. | 53.01 |
| Qualcomm Inc. | 14.89 |
| Texas Instruments Inc. | 94.64 |
| EV/FCFF, Sector | |
| Semiconductors & Semiconductor Equipment | 211.48 |
| EV/FCFF, Industry | |
| Information Technology | 78.24 |
Based on: 10-K (reporting date: 2022-03-31).
1 Click competitor name to see calculations.
If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.
Enterprise Value to FCFF Ratio, Historical
| Mar 31, 2022 | Mar 31, 2021 | Mar 31, 2020 | Mar 31, 2019 | Mar 31, 2018 | Mar 31, 2017 | ||
|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | |||||||
| Enterprise value (EV)1 | 44,336,602) | 47,583,914) | 30,624,300) | 29,229,042) | 22,683,106) | 20,577,617) | |
| Free cash flow to the firm (FCFF)2 | 2,652,783) | 2,033,566) | 1,756,808) | 1,720,741) | 1,242,348) | 974,794) | |
| Valuation Ratio | |||||||
| EV/FCFF3 | 16.71 | 23.40 | 17.43 | 16.99 | 18.26 | 21.11 | |
| Benchmarks | |||||||
| EV/FCFF, Competitors4 | |||||||
| Advanced Micro Devices Inc. | 38.82 | 43.41 | — | — | — | — | |
| Analog Devices Inc. | 23.12 | 39.16 | 27.12 | — | — | — | |
| Applied Materials Inc. | 19.06 | 26.22 | 22.52 | — | — | — | |
| Broadcom Inc. | 14.74 | 19.47 | 16.54 | — | — | — | |
| Intel Corp. | — | 16.94 | — | — | — | — | |
| KLA Corp. | 19.05 | 26.29 | — | — | — | — | |
| Lam Research Corp. | 24.08 | 24.40 | — | — | — | — | |
| Marvell Technology Inc. | 83.26 | 44.07 | — | — | — | — | |
| Micron Technology Inc. | 16.58 | 28.79 | — | — | — | — | |
| NVIDIA Corp. | 78.06 | 69.50 | — | — | — | — | |
| Qualcomm Inc. | 18.18 | 17.47 | 30.89 | — | — | — | |
| Texas Instruments Inc. | 27.02 | 24.20 | — | — | — | — | |
| EV/FCFF, Sector | |||||||
| Semiconductors & Semiconductor Equipment | 35.63 | 26.35 | — | — | — | — | |
| EV/FCFF, Industry | |||||||
| Information Technology | 26.47 | 27.37 | — | — | — | — | |
Based on: 10-K (reporting date: 2022-03-31), 10-K (reporting date: 2021-03-31), 10-K (reporting date: 2020-03-31), 10-K (reporting date: 2019-03-31), 10-K (reporting date: 2018-03-31), 10-K (reporting date: 2017-03-31).
3 2022 Calculation
EV/FCFF = EV ÷ FCFF
= 44,336,602 ÷ 2,652,783 = 16.71
4 Click competitor name to see calculations.
The financial trajectory from March 2017 to March 2022 is characterized by a significant expansion in enterprise value and a consistent upward trend in free cash flow to the firm. While both metrics grew substantially over the six-year period, the relationship between them, as expressed by the EV/FCFF ratio, exhibited notable volatility, peaking in 2021 before contracting in 2022.
- Enterprise Value (EV) Dynamics
- Enterprise value experienced a general upward trend, rising from 20,577,617 thousand US dollars in 2017 to 44,336,602 thousand US dollars by 2022. The most pronounced increase occurred between March 2020 and March 2021, where the value surged by approximately 55%, reaching a peak of 47,583,914 thousand US dollars. A slight correction followed in 2022, resulting in a decrease of roughly 6.8%.
- Free Cash Flow to the Firm (FCFF) Performance
- FCFF demonstrated steady and uninterrupted growth throughout the analyzed period. Starting at 974,794 thousand US dollars in 2017, the cash flow increased annually, surpassing the 2 billion US dollar threshold by March 2021 and reaching 2,652,783 thousand US dollars in 2022. This represents a total increase of approximately 172% over the period, indicating a strong improvement in the entity's ability to generate cash available to all capital providers.
- EV/FCFF Ratio Interpretation
- The EV/FCFF ratio fluctuated, reflecting changes in market valuation relative to cash flow generation. Between 2017 and 2019, the ratio declined from 21.11 to 16.99, suggesting that FCFF growth was outpacing the growth in enterprise value. However, a significant spike occurred in 2021, with the ratio reaching 23.40, coinciding with the peak in enterprise value. By March 2022, the ratio retreated to 16.71, its lowest point in the series. This final decrease is attributed to the combination of a reduced enterprise value and a significant increase in FCFF, suggesting a more conservative valuation relative to the company's actual cash production capabilities.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?