Analysis of Solvency Ratios
Quarterly Data
Solvency ratios also known as long-term debt ratios measure a company ability to meet long-term obligations.
Solvency Ratios (Summary)
Shockwave Medical Inc., solvency ratios (quarterly data)
Based on: 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).
| Solvency ratio | Description | The company |
|---|---|---|
| Debt to equity ratio | A solvency ratio calculated as total debt divided by total shareholders’ equity. | Shockwave Medical Inc. debt to equity ratio deteriorated from Q2 2023 to Q3 2023 but then slightly improved from Q3 2023 to Q4 2023. |
| Debt to equity (including operating lease liability) ratio | A solvency ratio calculated as total debt (including operating lease liability) divided by total shareholders’ equity. | Shockwave Medical Inc. debt to equity ratio (including operating lease liability) deteriorated from Q2 2023 to Q3 2023 but then slightly improved from Q3 2023 to Q4 2023. |
| Debt to capital ratio | A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity. | Shockwave Medical Inc. debt to capital ratio deteriorated from Q2 2023 to Q3 2023 but then slightly improved from Q3 2023 to Q4 2023. |
| Debt to capital (including operating lease liability) ratio | A solvency ratio calculated as total debt (including operating lease liability) divided by total debt (including operating lease liability) plus shareholders’ equity. | Shockwave Medical Inc. debt to capital ratio (including operating lease liability) deteriorated from Q2 2023 to Q3 2023 but then slightly improved from Q3 2023 to Q4 2023. |
| Debt to assets ratio | A solvency ratio calculated as total debt divided by total assets. | Shockwave Medical Inc. debt to assets ratio deteriorated from Q2 2023 to Q3 2023 but then slightly improved from Q3 2023 to Q4 2023. |
| Debt to assets (including operating lease liability) ratio | A solvency ratio calculated as total debt (including operating lease liability) divided by total assets. | Shockwave Medical Inc. debt to assets ratio (including operating lease liability) deteriorated from Q2 2023 to Q3 2023 but then slightly improved from Q3 2023 to Q4 2023. |
| Financial leverage ratio | A solvency ratio calculated as total assets divided by total shareholders’ equity. | Shockwave Medical Inc. financial leverage ratio increased from Q2 2023 to Q3 2023 but then slightly decreased from Q3 2023 to Q4 2023. |
| Solvency ratio | Description | The company |
|---|---|---|
| Interest coverage ratio | A solvency ratio calculated as EBIT divided by interest payments. | Shockwave Medical Inc. interest coverage ratio deteriorated from Q2 2023 to Q3 2023 and from Q3 2023 to Q4 2023. |
Debt to Equity
Shockwave Medical Inc., debt to equity calculation (quarterly data)
| Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | ||||||||||||||||||||||||||
| Debt, current portion | —) | —) | —) | 80,000) | —) | —) | 11,000) | 8,250) | 5,500) | 2,750) | 4,125) | 4,950) | 3,300) | 1,650) | —) | —) | 6,667) | 6,667) | 5,000) | 3,333) | ||||||
| Convertible debt, noncurrent portion | 731,863) | 730,926) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | ||||||
| Debt, noncurrent portion | —) | —) | 24,266) | 24,231) | 24,198) | 14,853) | 6,440) | 9,033) | 11,630) | 14,226) | 12,833) | 11,836) | 13,319) | 14,801) | 16,286) | 16,126) | 7,152) | 8,705) | 10,262) | 11,821) | ||||||
| Total debt | 731,863) | 730,926) | 24,266) | 104,231) | 24,198) | 14,853) | 17,440) | 17,283) | 17,130) | 16,976) | 16,958) | 16,786) | 16,619) | 16,451) | 16,286) | 16,126) | 13,819) | 15,372) | 15,262) | 15,154) | ||||||
| Stockholders’ equity | 668,677) | 601,245) | 616,912) | 570,687) | 511,316) | 355,930) | 305,068) | 267,823) | 241,830) | 220,291) | 208,347) | 204,254) | 225,654) | 237,047) | 245,423) | 177,772) | 192,653) | 108,250) | 119,413) | 129,186) | ||||||
| Solvency Ratio | ||||||||||||||||||||||||||
| Debt to equity1 | 1.09 | 1.22 | 0.04 | 0.18 | 0.05 | 0.04 | 0.06 | 0.06 | 0.07 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.09 | 0.07 | 0.14 | 0.13 | 0.12 | ||||||
| Benchmarks | ||||||||||||||||||||||||||
| Debt to Equity, Competitors2 | ||||||||||||||||||||||||||
| Abbott Laboratories | 0.38 | 0.41 | 0.45 | 0.46 | 0.46 | 0.46 | 0.46 | 0.48 | 0.50 | 0.53 | 0.55 | 0.55 | 0.57 | 0.59 | 0.64 | 0.60 | 0.58 | 0.60 | 0.61 | 0.62 | ||||||
| Cigna Group | 0.67 | 0.68 | 0.72 | 0.73 | 0.69 | 0.70 | 0.73 | 0.72 | 0.71 | 0.72 | 0.68 | 0.66 | 0.65 | 0.75 | 0.77 | 0.81 | 0.83 | 0.87 | 0.89 | 0.95 | ||||||
| CVS Health Corp. | 0.81 | 0.83 | 0.88 | 0.82 | 0.74 | 0.74 | 0.73 | 0.76 | 0.75 | 0.79 | 0.81 | 0.87 | 0.93 | 0.97 | 1.05 | 1.10 | 1.07 | 1.10 | 1.16 | 1.25 | ||||||
| Elevance Health Inc. | 0.64 | 0.65 | 0.66 | 0.68 | 0.66 | 0.66 | 0.66 | 0.65 | 0.64 | 0.64 | 0.66 | 0.69 | 0.60 | 0.61 | 0.62 | 0.68 | 0.63 | 0.65 | 0.63 | 0.64 | ||||||
| Humana Inc. | 0.74 | 0.71 | 0.72 | 0.72 | 0.75 | 0.67 | 0.85 | 0.87 | 0.80 | 0.77 | 0.50 | 0.54 | 0.51 | 0.51 | 0.56 | 0.66 | 0.49 | 0.55 | 0.50 | 0.58 | ||||||
| Intuitive Surgical Inc. | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||
| Medtronic PLC | 0.47 | 0.55 | 0.51 | 0.44 | 0.46 | 0.48 | 0.49 | 0.50 | 0.51 | 0.60 | 0.60 | 0.57 | 0.49 | 0.49 | 0.51 | 0.52 | 0.51 | 0.50 | 0.50 | 0.50 | ||||||
| UnitedHealth Group Inc. | 0.70 | 0.75 | 0.80 | 0.87 | 0.74 | 0.65 | 0.71 | 0.65 | 0.64 | 0.67 | 0.70 | 0.70 | 0.66 | 0.67 | 0.72 | 0.91 | 0.71 | 0.82 | 0.80 | 0.74 | ||||||
Based on: 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).
1 Q4 2023 Calculation
Debt to equity = Total debt ÷ Stockholders’ equity
= 731,863 ÷ 668,677 = 1.09
2 Click competitor name to see calculations.
| Solvency ratio | Description | The company |
|---|---|---|
| Debt to equity ratio | A solvency ratio calculated as total debt divided by total shareholders’ equity. | Shockwave Medical Inc. debt to equity ratio deteriorated from Q2 2023 to Q3 2023 but then slightly improved from Q3 2023 to Q4 2023. |
Debt to Equity (including Operating Lease Liability)
Shockwave Medical Inc., debt to equity (including operating lease liability) calculation (quarterly data)
| Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | ||||||||||||||||||||||||||
| Debt, current portion | —) | —) | —) | 80,000) | —) | —) | 11,000) | 8,250) | 5,500) | 2,750) | 4,125) | 4,950) | 3,300) | 1,650) | —) | —) | 6,667) | 6,667) | 5,000) | 3,333) | ||||||
| Convertible debt, noncurrent portion | 731,863) | 730,926) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | ||||||
| Debt, noncurrent portion | —) | —) | 24,266) | 24,231) | 24,198) | 14,853) | 6,440) | 9,033) | 11,630) | 14,226) | 12,833) | 11,836) | 13,319) | 14,801) | 16,286) | 16,126) | 7,152) | 8,705) | 10,262) | 11,821) | ||||||
| Total debt | 731,863) | 730,926) | 24,266) | 104,231) | 24,198) | 14,853) | 17,440) | 17,283) | 17,130) | 16,976) | 16,958) | 16,786) | 16,619) | 16,451) | 16,286) | 16,126) | 13,819) | 15,372) | 15,262) | 15,154) | ||||||
| Operating lease liability, current portion | 3,641) | 1,569) | 1,582) | 1,308) | 1,278) | 1,260) | 2,688) | 1,294) | 1,738) | 867) | 920) | 898) | 873) | 841) | 798) | 787) | 774) | 742) | 806) | 877) | ||||||
| Operating lease liability, noncurrent portion | 35,103) | 32,358) | 33,205) | 34,058) | 34,928) | 38,532) | 27,157) | 32,361) | 28,321) | 11,939) | 6,911) | 7,213) | 7,488) | 7,685) | 7,903) | 8,077) | 8,125) | 1,543) | 1,732) | 1,916) | ||||||
| Total debt (including operating lease liability) | 770,607) | 764,853) | 59,053) | 139,597) | 60,404) | 54,645) | 47,285) | 50,938) | 47,189) | 29,782) | 24,789) | 24,897) | 24,980) | 24,977) | 24,987) | 24,990) | 22,718) | 17,657) | 17,800) | 17,947) | ||||||
| Stockholders’ equity | 668,677) | 601,245) | 616,912) | 570,687) | 511,316) | 355,930) | 305,068) | 267,823) | 241,830) | 220,291) | 208,347) | 204,254) | 225,654) | 237,047) | 245,423) | 177,772) | 192,653) | 108,250) | 119,413) | 129,186) | ||||||
| Solvency Ratio | ||||||||||||||||||||||||||
| Debt to equity (including operating lease liability)1 | 1.15 | 1.27 | 0.10 | 0.24 | 0.12 | 0.15 | 0.15 | 0.19 | 0.20 | 0.14 | 0.12 | 0.12 | 0.11 | 0.11 | 0.10 | 0.14 | 0.12 | 0.16 | 0.15 | 0.14 | ||||||
| Benchmarks | ||||||||||||||||||||||||||
| Debt to Equity (including Operating Lease Liability), Competitors2 | ||||||||||||||||||||||||||
| CVS Health Corp. | 1.04 | 1.08 | 1.13 | 1.07 | 1.00 | 1.01 | 0.99 | 1.03 | 1.01 | 1.06 | 1.09 | 1.16 | 1.23 | 1.27 | 1.35 | 1.42 | 1.39 | 1.43 | 1.50 | 1.60 | ||||||
Based on: 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).
1 Q4 2023 Calculation
Debt to equity (including operating lease liability) = Total debt (including operating lease liability) ÷ Stockholders’ equity
= 770,607 ÷ 668,677 = 1.15
2 Click competitor name to see calculations.
| Solvency ratio | Description | The company |
|---|---|---|
| Debt to equity (including operating lease liability) ratio | A solvency ratio calculated as total debt (including operating lease liability) divided by total shareholders’ equity. | Shockwave Medical Inc. debt to equity ratio (including operating lease liability) deteriorated from Q2 2023 to Q3 2023 but then slightly improved from Q3 2023 to Q4 2023. |
Debt to Capital
Shockwave Medical Inc., debt to capital calculation (quarterly data)
| Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | ||||||||||||||||||||||||||
| Debt, current portion | —) | —) | —) | 80,000) | —) | —) | 11,000) | 8,250) | 5,500) | 2,750) | 4,125) | 4,950) | 3,300) | 1,650) | —) | —) | 6,667) | 6,667) | 5,000) | 3,333) | ||||||
| Convertible debt, noncurrent portion | 731,863) | 730,926) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | ||||||
| Debt, noncurrent portion | —) | —) | 24,266) | 24,231) | 24,198) | 14,853) | 6,440) | 9,033) | 11,630) | 14,226) | 12,833) | 11,836) | 13,319) | 14,801) | 16,286) | 16,126) | 7,152) | 8,705) | 10,262) | 11,821) | ||||||
| Total debt | 731,863) | 730,926) | 24,266) | 104,231) | 24,198) | 14,853) | 17,440) | 17,283) | 17,130) | 16,976) | 16,958) | 16,786) | 16,619) | 16,451) | 16,286) | 16,126) | 13,819) | 15,372) | 15,262) | 15,154) | ||||||
| Stockholders’ equity | 668,677) | 601,245) | 616,912) | 570,687) | 511,316) | 355,930) | 305,068) | 267,823) | 241,830) | 220,291) | 208,347) | 204,254) | 225,654) | 237,047) | 245,423) | 177,772) | 192,653) | 108,250) | 119,413) | 129,186) | ||||||
| Total capital | 1,400,540) | 1,332,171) | 641,178) | 674,918) | 535,514) | 370,783) | 322,508) | 285,106) | 258,960) | 237,267) | 225,305) | 221,040) | 242,273) | 253,498) | 261,709) | 193,898) | 206,472) | 123,622) | 134,675) | 144,340) | ||||||
| Solvency Ratio | ||||||||||||||||||||||||||
| Debt to capital1 | 0.52 | 0.55 | 0.04 | 0.15 | 0.05 | 0.04 | 0.05 | 0.06 | 0.07 | 0.07 | 0.08 | 0.08 | 0.07 | 0.06 | 0.06 | 0.08 | 0.07 | 0.12 | 0.11 | 0.10 | ||||||
| Benchmarks | ||||||||||||||||||||||||||
| Debt to Capital, Competitors2 | ||||||||||||||||||||||||||
| Abbott Laboratories | 0.28 | 0.29 | 0.31 | 0.31 | 0.31 | 0.32 | 0.31 | 0.33 | 0.34 | 0.35 | 0.35 | 0.35 | 0.36 | 0.37 | 0.39 | 0.38 | 0.37 | 0.38 | 0.38 | 0.38 | ||||||
| Cigna Group | 0.40 | 0.41 | 0.42 | 0.42 | 0.41 | 0.41 | 0.42 | 0.42 | 0.42 | 0.42 | 0.40 | 0.40 | 0.40 | 0.43 | 0.44 | 0.45 | 0.45 | 0.46 | 0.47 | 0.49 | ||||||
| CVS Health Corp. | 0.45 | 0.45 | 0.47 | 0.45 | 0.42 | 0.42 | 0.42 | 0.43 | 0.43 | 0.44 | 0.45 | 0.47 | 0.48 | 0.49 | 0.51 | 0.52 | 0.52 | 0.52 | 0.54 | 0.56 | ||||||
| Elevance Health Inc. | 0.39 | 0.39 | 0.40 | 0.41 | 0.40 | 0.40 | 0.40 | 0.39 | 0.39 | 0.39 | 0.40 | 0.41 | 0.38 | 0.38 | 0.38 | 0.41 | 0.39 | 0.39 | 0.39 | 0.39 | ||||||
| Humana Inc. | 0.42 | 0.41 | 0.42 | 0.42 | 0.43 | 0.40 | 0.46 | 0.46 | 0.44 | 0.43 | 0.33 | 0.35 | 0.34 | 0.34 | 0.36 | 0.40 | 0.33 | 0.35 | 0.33 | 0.37 | ||||||
| Intuitive Surgical Inc. | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||
| Medtronic PLC | 0.32 | 0.35 | 0.34 | 0.31 | 0.31 | 0.32 | 0.33 | 0.34 | 0.34 | 0.37 | 0.37 | 0.36 | 0.33 | 0.33 | 0.34 | 0.34 | 0.34 | 0.33 | 0.34 | 0.33 | ||||||
| UnitedHealth Group Inc. | 0.41 | 0.43 | 0.44 | 0.46 | 0.43 | 0.39 | 0.41 | 0.39 | 0.39 | 0.40 | 0.41 | 0.41 | 0.40 | 0.40 | 0.42 | 0.48 | 0.41 | 0.45 | 0.44 | 0.43 | ||||||
Based on: 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).
1 Q4 2023 Calculation
Debt to capital = Total debt ÷ Total capital
= 731,863 ÷ 1,400,540 = 0.52
2 Click competitor name to see calculations.
| Solvency ratio | Description | The company |
|---|---|---|
| Debt to capital ratio | A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity. | Shockwave Medical Inc. debt to capital ratio deteriorated from Q2 2023 to Q3 2023 but then slightly improved from Q3 2023 to Q4 2023. |
Debt to Capital (including Operating Lease Liability)
Shockwave Medical Inc., debt to capital (including operating lease liability) calculation (quarterly data)
| Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | ||||||||||||||||||||||||||
| Debt, current portion | —) | —) | —) | 80,000) | —) | —) | 11,000) | 8,250) | 5,500) | 2,750) | 4,125) | 4,950) | 3,300) | 1,650) | —) | —) | 6,667) | 6,667) | 5,000) | 3,333) | ||||||
| Convertible debt, noncurrent portion | 731,863) | 730,926) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | ||||||
| Debt, noncurrent portion | —) | —) | 24,266) | 24,231) | 24,198) | 14,853) | 6,440) | 9,033) | 11,630) | 14,226) | 12,833) | 11,836) | 13,319) | 14,801) | 16,286) | 16,126) | 7,152) | 8,705) | 10,262) | 11,821) | ||||||
| Total debt | 731,863) | 730,926) | 24,266) | 104,231) | 24,198) | 14,853) | 17,440) | 17,283) | 17,130) | 16,976) | 16,958) | 16,786) | 16,619) | 16,451) | 16,286) | 16,126) | 13,819) | 15,372) | 15,262) | 15,154) | ||||||
| Operating lease liability, current portion | 3,641) | 1,569) | 1,582) | 1,308) | 1,278) | 1,260) | 2,688) | 1,294) | 1,738) | 867) | 920) | 898) | 873) | 841) | 798) | 787) | 774) | 742) | 806) | 877) | ||||||
| Operating lease liability, noncurrent portion | 35,103) | 32,358) | 33,205) | 34,058) | 34,928) | 38,532) | 27,157) | 32,361) | 28,321) | 11,939) | 6,911) | 7,213) | 7,488) | 7,685) | 7,903) | 8,077) | 8,125) | 1,543) | 1,732) | 1,916) | ||||||
| Total debt (including operating lease liability) | 770,607) | 764,853) | 59,053) | 139,597) | 60,404) | 54,645) | 47,285) | 50,938) | 47,189) | 29,782) | 24,789) | 24,897) | 24,980) | 24,977) | 24,987) | 24,990) | 22,718) | 17,657) | 17,800) | 17,947) | ||||||
| Stockholders’ equity | 668,677) | 601,245) | 616,912) | 570,687) | 511,316) | 355,930) | 305,068) | 267,823) | 241,830) | 220,291) | 208,347) | 204,254) | 225,654) | 237,047) | 245,423) | 177,772) | 192,653) | 108,250) | 119,413) | 129,186) | ||||||
| Total capital (including operating lease liability) | 1,439,284) | 1,366,098) | 675,965) | 710,284) | 571,720) | 410,575) | 352,353) | 318,761) | 289,019) | 250,073) | 233,136) | 229,151) | 250,634) | 262,024) | 270,410) | 202,762) | 215,371) | 125,907) | 137,213) | 147,133) | ||||||
| Solvency Ratio | ||||||||||||||||||||||||||
| Debt to capital (including operating lease liability)1 | 0.54 | 0.56 | 0.09 | 0.20 | 0.11 | 0.13 | 0.13 | 0.16 | 0.16 | 0.12 | 0.11 | 0.11 | 0.10 | 0.10 | 0.09 | 0.12 | 0.11 | 0.14 | 0.13 | 0.12 | ||||||
| Benchmarks | ||||||||||||||||||||||||||
| Debt to Capital (including Operating Lease Liability), Competitors2 | ||||||||||||||||||||||||||
| CVS Health Corp. | 0.51 | 0.52 | 0.53 | 0.52 | 0.50 | 0.50 | 0.50 | 0.51 | 0.50 | 0.51 | 0.52 | 0.54 | 0.55 | 0.56 | 0.58 | 0.59 | 0.58 | 0.59 | 0.60 | 0.62 | ||||||
Based on: 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).
1 Q4 2023 Calculation
Debt to capital (including operating lease liability) = Total debt (including operating lease liability) ÷ Total capital (including operating lease liability)
= 770,607 ÷ 1,439,284 = 0.54
2 Click competitor name to see calculations.
| Solvency ratio | Description | The company |
|---|---|---|
| Debt to capital (including operating lease liability) ratio | A solvency ratio calculated as total debt (including operating lease liability) divided by total debt (including operating lease liability) plus shareholders’ equity. | Shockwave Medical Inc. debt to capital ratio (including operating lease liability) deteriorated from Q2 2023 to Q3 2023 but then slightly improved from Q3 2023 to Q4 2023. |
Debt to Assets
Shockwave Medical Inc., debt to assets calculation (quarterly data)
| Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | ||||||||||||||||||||||||||
| Debt, current portion | —) | —) | —) | 80,000) | —) | —) | 11,000) | 8,250) | 5,500) | 2,750) | 4,125) | 4,950) | 3,300) | 1,650) | —) | —) | 6,667) | 6,667) | 5,000) | 3,333) | ||||||
| Convertible debt, noncurrent portion | 731,863) | 730,926) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | ||||||
| Debt, noncurrent portion | —) | —) | 24,266) | 24,231) | 24,198) | 14,853) | 6,440) | 9,033) | 11,630) | 14,226) | 12,833) | 11,836) | 13,319) | 14,801) | 16,286) | 16,126) | 7,152) | 8,705) | 10,262) | 11,821) | ||||||
| Total debt | 731,863) | 730,926) | 24,266) | 104,231) | 24,198) | 14,853) | 17,440) | 17,283) | 17,130) | 16,976) | 16,958) | 16,786) | 16,619) | 16,451) | 16,286) | 16,126) | 13,819) | 15,372) | 15,262) | 15,154) | ||||||
| Total assets | 1,566,563) | 1,473,959) | 786,604) | 783,247) | 646,089) | 475,809) | 417,145) | 372,520) | 345,682) | 298,995) | 276,359) | 269,070) | 272,042) | 280,658) | 287,353) | 220,738) | 231,938) | 137,889) | 146,807) | 157,539) | ||||||
| Solvency Ratio | ||||||||||||||||||||||||||
| Debt to assets1 | 0.47 | 0.50 | 0.03 | 0.13 | 0.04 | 0.03 | 0.04 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.06 | 0.11 | 0.10 | 0.10 | ||||||
| Benchmarks | ||||||||||||||||||||||||||
| Debt to Assets, Competitors2 | ||||||||||||||||||||||||||
| Abbott Laboratories | 0.20 | 0.22 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.24 | 0.25 | 0.25 | 0.25 | 0.26 | 0.27 | 0.29 | 0.27 | 0.27 | 0.28 | 0.28 | 0.28 | ||||||
| Cigna Group | 0.20 | 0.21 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.22 | 0.23 | 0.24 | 0.24 | 0.25 | 0.25 | 0.26 | ||||||
| CVS Health Corp. | 0.25 | 0.25 | 0.26 | 0.24 | 0.23 | 0.23 | 0.24 | 0.24 | 0.24 | 0.25 | 0.26 | 0.27 | 0.28 | 0.29 | 0.30 | 0.31 | 0.31 | 0.31 | 0.33 | 0.34 | ||||||
| Elevance Health Inc. | 0.23 | 0.22 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.24 | 0.23 | 0.24 | 0.24 | 0.23 | 0.24 | 0.24 | 0.26 | 0.26 | 0.26 | 0.25 | 0.26 | ||||||
| Humana Inc. | 0.26 | 0.21 | 0.22 | 0.22 | 0.27 | 0.21 | 0.28 | 0.29 | 0.29 | 0.28 | 0.19 | 0.20 | 0.20 | 0.21 | 0.21 | 0.23 | 0.20 | 0.22 | 0.21 | 0.22 | ||||||
| Intuitive Surgical Inc. | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||
| Medtronic PLC | 0.27 | 0.30 | 0.29 | 0.26 | 0.27 | 0.27 | 0.28 | 0.28 | 0.28 | 0.31 | 0.31 | 0.31 | 0.27 | 0.28 | 0.28 | 0.29 | 0.28 | 0.28 | 0.28 | 0.28 | ||||||
| UnitedHealth Group Inc. | 0.23 | 0.22 | 0.23 | 0.25 | 0.23 | 0.20 | 0.22 | 0.21 | 0.22 | 0.22 | 0.23 | 0.23 | 0.22 | 0.23 | 0.24 | 0.27 | 0.23 | 0.26 | 0.25 | 0.24 | ||||||
Based on: 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).
1 Q4 2023 Calculation
Debt to assets = Total debt ÷ Total assets
= 731,863 ÷ 1,566,563 = 0.47
2 Click competitor name to see calculations.
| Solvency ratio | Description | The company |
|---|---|---|
| Debt to assets ratio | A solvency ratio calculated as total debt divided by total assets. | Shockwave Medical Inc. debt to assets ratio deteriorated from Q2 2023 to Q3 2023 but then slightly improved from Q3 2023 to Q4 2023. |
Debt to Assets (including Operating Lease Liability)
Shockwave Medical Inc., debt to assets (including operating lease liability) calculation (quarterly data)
| Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | ||||||||||||||||||||||||||
| Debt, current portion | —) | —) | —) | 80,000) | —) | —) | 11,000) | 8,250) | 5,500) | 2,750) | 4,125) | 4,950) | 3,300) | 1,650) | —) | —) | 6,667) | 6,667) | 5,000) | 3,333) | ||||||
| Convertible debt, noncurrent portion | 731,863) | 730,926) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | —) | ||||||
| Debt, noncurrent portion | —) | —) | 24,266) | 24,231) | 24,198) | 14,853) | 6,440) | 9,033) | 11,630) | 14,226) | 12,833) | 11,836) | 13,319) | 14,801) | 16,286) | 16,126) | 7,152) | 8,705) | 10,262) | 11,821) | ||||||
| Total debt | 731,863) | 730,926) | 24,266) | 104,231) | 24,198) | 14,853) | 17,440) | 17,283) | 17,130) | 16,976) | 16,958) | 16,786) | 16,619) | 16,451) | 16,286) | 16,126) | 13,819) | 15,372) | 15,262) | 15,154) | ||||||
| Operating lease liability, current portion | 3,641) | 1,569) | 1,582) | 1,308) | 1,278) | 1,260) | 2,688) | 1,294) | 1,738) | 867) | 920) | 898) | 873) | 841) | 798) | 787) | 774) | 742) | 806) | 877) | ||||||
| Operating lease liability, noncurrent portion | 35,103) | 32,358) | 33,205) | 34,058) | 34,928) | 38,532) | 27,157) | 32,361) | 28,321) | 11,939) | 6,911) | 7,213) | 7,488) | 7,685) | 7,903) | 8,077) | 8,125) | 1,543) | 1,732) | 1,916) | ||||||
| Total debt (including operating lease liability) | 770,607) | 764,853) | 59,053) | 139,597) | 60,404) | 54,645) | 47,285) | 50,938) | 47,189) | 29,782) | 24,789) | 24,897) | 24,980) | 24,977) | 24,987) | 24,990) | 22,718) | 17,657) | 17,800) | 17,947) | ||||||
| Total assets | 1,566,563) | 1,473,959) | 786,604) | 783,247) | 646,089) | 475,809) | 417,145) | 372,520) | 345,682) | 298,995) | 276,359) | 269,070) | 272,042) | 280,658) | 287,353) | 220,738) | 231,938) | 137,889) | 146,807) | 157,539) | ||||||
| Solvency Ratio | ||||||||||||||||||||||||||
| Debt to assets (including operating lease liability)1 | 0.49 | 0.52 | 0.08 | 0.18 | 0.09 | 0.11 | 0.11 | 0.14 | 0.14 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.11 | 0.10 | 0.13 | 0.12 | 0.11 | ||||||
| Benchmarks | ||||||||||||||||||||||||||
| Debt to Assets (including Operating Lease Liability), Competitors2 | ||||||||||||||||||||||||||
| CVS Health Corp. | 0.32 | 0.32 | 0.33 | 0.32 | 0.31 | 0.31 | 0.32 | 0.33 | 0.33 | 0.33 | 0.34 | 0.36 | 0.37 | 0.37 | 0.39 | 0.40 | 0.40 | 0.41 | 0.42 | 0.43 | ||||||
Based on: 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).
1 Q4 2023 Calculation
Debt to assets (including operating lease liability) = Total debt (including operating lease liability) ÷ Total assets
= 770,607 ÷ 1,566,563 = 0.49
2 Click competitor name to see calculations.
| Solvency ratio | Description | The company |
|---|---|---|
| Debt to assets (including operating lease liability) ratio | A solvency ratio calculated as total debt (including operating lease liability) divided by total assets. | Shockwave Medical Inc. debt to assets ratio (including operating lease liability) deteriorated from Q2 2023 to Q3 2023 but then slightly improved from Q3 2023 to Q4 2023. |
Financial Leverage
Shockwave Medical Inc., financial leverage calculation (quarterly data)
| Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | ||||||||||||||||||||||||||
| Total assets | 1,566,563) | 1,473,959) | 786,604) | 783,247) | 646,089) | 475,809) | 417,145) | 372,520) | 345,682) | 298,995) | 276,359) | 269,070) | 272,042) | 280,658) | 287,353) | 220,738) | 231,938) | 137,889) | 146,807) | 157,539) | ||||||
| Stockholders’ equity | 668,677) | 601,245) | 616,912) | 570,687) | 511,316) | 355,930) | 305,068) | 267,823) | 241,830) | 220,291) | 208,347) | 204,254) | 225,654) | 237,047) | 245,423) | 177,772) | 192,653) | 108,250) | 119,413) | 129,186) | ||||||
| Solvency Ratio | ||||||||||||||||||||||||||
| Financial leverage1 | 2.34 | 2.45 | 1.28 | 1.37 | 1.26 | 1.34 | 1.37 | 1.39 | 1.43 | 1.36 | 1.33 | 1.32 | 1.21 | 1.18 | 1.17 | 1.24 | 1.20 | 1.27 | 1.23 | 1.22 | ||||||
| Benchmarks | ||||||||||||||||||||||||||
| Financial Leverage, Competitors2 | ||||||||||||||||||||||||||
| Abbott Laboratories | 1.90 | 1.92 | 1.97 | 1.99 | 2.03 | 2.04 | 2.03 | 2.09 | 2.10 | 2.14 | 2.17 | 2.17 | 2.21 | 2.20 | 2.25 | 2.21 | 2.18 | 2.15 | 2.16 | 2.19 | ||||||
| Cigna Group | 3.30 | 3.28 | 3.30 | 3.33 | 3.21 | 3.20 | 3.33 | 3.31 | 3.29 | 3.25 | 3.17 | 3.16 | 3.09 | 3.33 | 3.37 | 3.43 | 3.44 | 3.46 | 3.52 | 3.64 | ||||||
| CVS Health Corp. | 3.27 | 3.38 | 3.44 | 3.35 | 3.21 | 3.27 | 3.06 | 3.15 | 3.10 | 3.16 | 3.16 | 3.24 | 3.32 | 3.38 | 3.46 | 3.54 | 3.48 | 3.52 | 3.57 | 3.68 | ||||||
| Elevance Health Inc. | 2.77 | 2.88 | 2.86 | 2.92 | 2.83 | 2.86 | 2.82 | 2.79 | 2.70 | 2.74 | 2.75 | 2.83 | 2.61 | 2.55 | 2.55 | 2.60 | 2.44 | 2.48 | 2.46 | 2.48 | ||||||
| Humana Inc. | 2.89 | 3.30 | 3.35 | 3.30 | 2.81 | 3.12 | 3.02 | 3.02 | 2.76 | 2.79 | 2.56 | 2.64 | 2.55 | 2.44 | 2.67 | 2.80 | 2.42 | 2.52 | 2.44 | 2.61 | ||||||
| Intuitive Surgical Inc. | 1.16 | 1.17 | 1.17 | 1.16 | 1.17 | 1.15 | 1.14 | 1.13 | 1.14 | 1.13 | 1.13 | 1.14 | 1.15 | 1.15 | 1.16 | 1.16 | 1.18 | 1.18 | 1.17 | 1.17 | ||||||
| Medtronic PLC | 1.77 | 1.83 | 1.80 | 1.71 | 1.73 | 1.75 | 1.76 | 1.78 | 1.81 | 1.92 | 1.91 | 1.87 | 1.79 | 1.79 | 1.80 | 1.81 | 1.79 | 1.78 | 1.78 | 1.79 | ||||||
| UnitedHealth Group Inc. | 3.08 | 3.34 | 3.40 | 3.49 | 3.16 | 3.26 | 3.16 | 3.04 | 2.96 | 3.03 | 3.05 | 3.09 | 3.01 | 2.93 | 3.03 | 3.32 | 3.02 | 3.16 | 3.15 | 3.12 | ||||||
Based on: 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).
1 Q4 2023 Calculation
Financial leverage = Total assets ÷ Stockholders’ equity
= 1,566,563 ÷ 668,677 = 2.34
2 Click competitor name to see calculations.
| Solvency ratio | Description | The company |
|---|---|---|
| Financial leverage ratio | A solvency ratio calculated as total assets divided by total shareholders’ equity. | Shockwave Medical Inc. financial leverage ratio increased from Q2 2023 to Q3 2023 but then slightly decreased from Q3 2023 to Q4 2023. |
Interest Coverage
Shockwave Medical Inc., interest coverage calculation (quarterly data)
| Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | ||||||||||||||||||||||||||
| Net income (loss) | 44,305) | 34,986) | 28,862) | 39,125) | 140,911) | 35,003) | 25,561) | 14,521) | 12,942) | 1,948) | (425) | (23,601) | (15,874) | (12,932) | (18,118) | (18,775) | (14,745) | (12,957) | (10,608) | (12,799) | ||||||
| Add: Income tax expense | 11,155) | 10,094) | 4,142) | 1,612) | (96,257) | 118) | 774) | 197) | 106) | 78) | 73) | 44) | 7) | 29) | 21) | 23) | 11) | 26) | 18) | 7) | ||||||
| Add: Interest expense | 2,950) | 2,509) | 810) | 636) | 969) | 316) | 304) | 297) | 301) | 165) | 318) | 312) | 315) | 314) | 306) | 277) | 198) | 251) | 250) | 245) | ||||||
| Earnings before interest and tax (EBIT) | 58,410) | 47,589) | 33,814) | 41,373) | 45,623) | 35,437) | 26,639) | 15,015) | 13,349) | 2,191) | (34) | (23,245) | (15,552) | (12,589) | (17,791) | (18,475) | (14,536) | (12,680) | (10,340) | (12,547) | ||||||
| Solvency Ratio | ||||||||||||||||||||||||||
| Interest coverage1 | 26.24 | 34.20 | 57.21 | 67.00 | 65.07 | 74.25 | 53.60 | 28.23 | -7.06 | -33.01 | -40.84 | -55.47 | -53.14 | -57.89 | -61.51 | -57.41 | -53.08 | — | — | — | ||||||
| Benchmarks | ||||||||||||||||||||||||||
| Interest Coverage, Competitors2 | ||||||||||||||||||||||||||
| Abbott Laboratories | 11.46 | 10.79 | 11.34 | 13.06 | 15.89 | 18.41 | 20.07 | 18.10 | 16.41 | 16.38 | 14.28 | 12.77 | 10.10 | 7.66 | 6.80 | 7.39 | 7.09 | — | — | — | ||||||
| CVS Health Corp. | 5.20 | 5.59 | 2.71 | 3.43 | 3.46 | 2.75 | 5.49 | 5.27 | 5.16 | 4.92 | 4.60 | 4.52 | 4.36 | 4.67 | 4.76 | 4.29 | 3.96 | — | — | — | ||||||
| Elevance Health Inc. | 8.49 | 8.87 | 9.76 | 9.95 | 10.13 | 10.75 | 10.71 | 11.01 | 10.93 | 10.04 | 8.03 | 9.09 | 8.96 | 9.59 | 11.16 | 9.14 | 9.02 | — | — | — | ||||||
| Humana Inc. | 7.73 | 9.48 | 10.19 | 10.30 | 9.89 | 10.31 | 11.61 | 11.27 | 11.49 | 10.87 | 11.78 | 18.22 | 17.52 | 22.25 | 19.81 | 15.36 | 15.34 | — | — | — | ||||||
| Medtronic PLC | 9.43 | 10.15 | 11.02 | 10.88 | 10.98 | 10.95 | 10.18 | 5.65 | 5.21 | 3.68 | 4.02 | 6.60 | 4.71 | 4.12 | 3.84 | 3.76 | 4.60 | 6.40 | 5.94 | 6.14 | ||||||
| UnitedHealth Group Inc. | 9.97 | 10.21 | 10.99 | 12.25 | 13.59 | 14.66 | 14.45 | 14.26 | 14.44 | 13.46 | 13.03 | 14.88 | 13.47 | 14.12 | 13.89 | 11.40 | 11.55 | — | — | — | ||||||
Based on: 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).
1 Q4 2023 Calculation
Interest coverage
= (EBITQ4 2023
+ EBITQ3 2023
+ EBITQ2 2023
+ EBITQ1 2023)
÷ (Interest expenseQ4 2023
+ Interest expenseQ3 2023
+ Interest expenseQ2 2023
+ Interest expenseQ1 2023)
= (58,410 + 47,589 + 33,814 + 41,373)
÷ (2,950 + 2,509 + 810 + 636)
= 26.24
2 Click competitor name to see calculations.
| Solvency ratio | Description | The company |
|---|---|---|
| Interest coverage ratio | A solvency ratio calculated as EBIT divided by interest payments. | Shockwave Medical Inc. interest coverage ratio deteriorated from Q2 2023 to Q3 2023 and from Q3 2023 to Q4 2023. |