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)
Moderna Inc., ROIC calculation, comparison to benchmarks
| Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Net operating profit after taxes (NOPAT)1 | 3,520) | 14,737) | 3,091) | (605) | (469) | |
| Invested capital2 | 7,126) | 10,693) | 4,183) | 481) | 1,020) | |
| Performance Ratio | ||||||
| ROIC3 | 49.40% | 137.82% | 73.88% | -125.87% | -45.95% | |
| Benchmarks | ||||||
| ROIC, Competitors4 | ||||||
| AbbVie Inc. | 14.05% | 12.89% | 4.30% | 14.74% | — | |
| Amgen Inc. | 16.11% | 15.93% | 20.35% | 22.74% | — | |
| Bristol-Myers Squibb Co. | 6.37% | 8.29% | -7.57% | 3.06% | — | |
| Danaher Corp. | 8.76% | 9.01% | 7.43% | 3.57% | — | |
| Eli Lilly & Co. | 17.77% | 19.28% | 25.89% | 22.93% | — | |
| Gilead Sciences Inc. | 8.28% | 14.43% | 1.26% | 12.92% | — | |
| Johnson & Johnson | 14.12% | 19.20% | 13.91% | 12.94% | — | |
| Merck & Co. Inc. | 19.14% | 18.87% | 11.66% | 18.52% | — | |
| Pfizer Inc. | 28.01% | 20.98% | 5.87% | 14.19% | — | |
| Regeneron Pharmaceuticals Inc. | 29.90% | 72.83% | 44.66% | 34.05% | — | |
| Thermo Fisher Scientific Inc. | 7.76% | 9.32% | 10.70% | 6.69% | — | |
| Zoetis Inc. | 15.61% | 18.36% | 14.94% | 15.96% | — | |
Based on: 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), 10-K (reporting date: 2018-12-31).
1 NOPAT. See details »
2 Invested capital. See details »
3 2022 Calculation
ROIC = 100 × NOPAT ÷ Invested capital
= 100 × 3,520 ÷ 7,126 = 49.40%
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. | Moderna Inc. ROIC improved from 2020 to 2021 but then deteriorated significantly from 2021 to 2022. |
Decomposition of ROIC
Moderna Inc., decomposition of ROIC
Based on: 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), 10-K (reporting date: 2018-12-31).
1 Operating profit margin (OPM). See calculations »
2 Turnover of capital (TO). See calculations »
3 Effective cash tax rate (CTR). See calculations »
The primary reason for the decrease in return on invested capital (ROIC) over 2022 year is the decrease in profitability measured by operating profit margin (OPM) ratio.
Operating Profit Margin (OPM)
Moderna Inc., OPM calculation, comparison to benchmarks
| Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Net operating profit after taxes (NOPAT)1 | 3,520) | 14,737) | 3,091) | (605) | (469) | |
| Add: Cash operating taxes2 | 1,763) | 1,381) | 1) | (4) | (5) | |
| Net operating profit before taxes (NOPBT) | 5,283) | 16,118) | 3,092) | (610) | (474) | |
| Product sales | 18,435) | 17,675) | 200) | —) | —) | |
| Add: Increase (decrease) in deferred revenue | (4,157) | 2,824) | 3,842) | (72) | (65) | |
| Adjusted product sales | 14,278) | 20,499) | 4,042) | (72) | (65) | |
| Profitability Ratio | ||||||
| OPM3 | 37.00% | 78.63% | 76.50% | — | — | |
| Benchmarks | ||||||
| OPM, Competitors4 | ||||||
| AbbVie Inc. | 26.77% | 27.06% | 13.19% | 30.02% | — | |
| Amgen Inc. | 35.35% | 32.55% | 38.71% | 46.69% | — | |
| Bristol-Myers Squibb Co. | 19.38% | 20.31% | -12.65% | 21.63% | — | |
| Danaher Corp. | 27.12% | 27.65% | 23.43% | 18.74% | — | |
| Eli Lilly & Co. | 24.98% | 22.91% | 30.98% | 24.91% | — | |
| Gilead Sciences Inc. | 25.11% | 34.43% | 10.83% | 27.94% | — | |
| Johnson & Johnson | 22.65% | 24.38% | 20.16% | 21.00% | — | |
| Merck & Co. Inc. | 30.22% | 30.60% | 19.13% | 26.21% | — | |
| Pfizer Inc. | 38.86% | 30.18% | 19.53% | 35.42% | — | |
| Regeneron Pharmaceuticals Inc. | 40.59% | 58.09% | 46.15% | 33.80% | — | |
| Thermo Fisher Scientific Inc. | 18.33% | 23.79% | 24.12% | 17.61% | — | |
| Zoetis Inc. | 34.97% | 34.88% | 32.90% | 31.81% | — | |
Based on: 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), 10-K (reporting date: 2018-12-31).
1 NOPAT. See details »
2 Cash operating taxes. See details »
3 2022 Calculation
OPM = 100 × NOPBT ÷ Adjusted product sales
= 100 × 5,283 ÷ 14,278 = 37.00%
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. | Moderna Inc. OPM improved from 2020 to 2021 but then deteriorated significantly from 2021 to 2022. |
Turnover of Capital (TO)
Moderna Inc., TO calculation, comparison to benchmarks
| Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Product sales | 18,435) | 17,675) | 200) | —) | —) | |
| Add: Increase (decrease) in deferred revenue | (4,157) | 2,824) | 3,842) | (72) | (65) | |
| Adjusted product sales | 14,278) | 20,499) | 4,042) | (72) | (65) | |
| Invested capital1 | 7,126) | 10,693) | 4,183) | 481) | 1,020) | |
| Efficiency Ratio | ||||||
| TO2 | 2.00 | 1.92 | 0.97 | -0.15 | -0.06 | |
| Benchmarks | ||||||
| TO, Competitors3 | ||||||
| AbbVie Inc. | 0.71 | 0.59 | 0.44 | 0.53 | — | |
| Amgen Inc. | 0.62 | 0.60 | 0.63 | 0.59 | — | |
| Bristol-Myers Squibb Co. | 0.64 | 0.58 | 0.47 | 0.26 | — | |
| Danaher Corp. | 0.40 | 0.40 | 0.34 | 0.31 | — | |
| Eli Lilly & Co. | 1.17 | 1.08 | 1.00 | 1.04 | — | |
| Gilead Sciences Inc. | 0.59 | 0.57 | 0.48 | 0.70 | — | |
| Johnson & Johnson | 0.83 | 0.95 | 0.84 | 0.85 | — | |
| Merck & Co. Inc. | 0.80 | 0.69 | 0.84 | 0.87 | — | |
| Pfizer Inc. | 0.91 | 0.93 | 0.40 | 0.43 | — | |
| Regeneron Pharmaceuticals Inc. | 0.99 | 1.48 | 1.03 | 1.20 | — | |
| Thermo Fisher Scientific Inc. | 0.54 | 0.49 | 0.53 | 0.49 | — | |
| Zoetis Inc. | 0.64 | 0.67 | 0.58 | 0.64 | — | |
Based on: 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), 10-K (reporting date: 2018-12-31).
1 Invested capital. See details »
2 2022 Calculation
TO = Adjusted product sales ÷ Invested capital
= 14,278 ÷ 7,126 = 2.00
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. | Moderna Inc. TO improved from 2020 to 2021 and from 2021 to 2022. |
Effective Cash Tax Rate (CTR)
Moderna Inc., CTR calculation, comparison to benchmarks
| Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Net operating profit after taxes (NOPAT)1 | 3,520) | 14,737) | 3,091) | (605) | (469) | |
| Add: Cash operating taxes2 | 1,763) | 1,381) | 1) | (4) | (5) | |
| Net operating profit before taxes (NOPBT) | 5,283) | 16,118) | 3,092) | (610) | (474) | |
| Tax Rate | ||||||
| CTR3 | 33.37% | 8.57% | 0.05% | — | — | |
| Benchmarks | ||||||
| CTR, Competitors4 | ||||||
| AbbVie Inc. | 25.72% | 18.70% | 26.24% | 7.42% | — | |
| Amgen Inc. | 27.01% | 18.93% | 15.91% | 17.97% | — | |
| Bristol-Myers Squibb Co. | 48.91% | 29.34% | — | 45.70% | — | |
| Danaher Corp. | 19.69% | 18.58% | 7.07% | 38.19% | — | |
| Eli Lilly & Co. | 39.42% | 22.30% | 16.37% | 11.34% | — | |
| Gilead Sciences Inc. | 44.33% | 25.84% | 76.01% | 34.29% | — | |
| Johnson & Johnson | 25.17% | 17.54% | 17.72% | 27.17% | — | |
| Merck & Co. Inc. | 20.99% | 10.42% | 27.35% | 19.04% | — | |
| Pfizer Inc. | 20.44% | 25.02% | 25.53% | 6.34% | — | |
| Regeneron Pharmaceuticals Inc. | 25.84% | 15.22% | 5.72% | 16.36% | — | |
| Thermo Fisher Scientific Inc. | 21.94% | 19.99% | 15.79% | 21.66% | — | |
| Zoetis Inc. | 30.70% | 21.42% | 21.37% | 21.17% | — | |
Based on: 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), 10-K (reporting date: 2018-12-31).
1 NOPAT. See details »
2 Cash operating taxes. See details »
3 2022 Calculation
CTR = 100 × Cash operating taxes ÷ NOPBT
= 100 × 1,763 ÷ 5,283 = 33.37%
4 Click competitor name to see calculations.
| Tax rate | Description | The company |
|---|---|---|
| CTR | Effective cash tax rate on operating income. | Moderna Inc. CTR increased from 2020 to 2021 and from 2021 to 2022. |