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
Try for free
AT&T Inc. pages available for free this week:
- Balance Sheet: Liabilities and Stockholders’ Equity
- Analysis of Profitability Ratios
- Analysis of Reportable Segments
- Enterprise Value to EBITDA (EV/EBITDA)
- Enterprise Value to FCFF (EV/FCFF)
- Price to FCFE (P/FCFE)
- Selected Financial Data since 2005
- Price to Operating Profit (P/OP) since 2005
- Price to Book Value (P/BV) since 2005
- Analysis of Revenues
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to AT&T Inc. for $24.99.
This is a one-time payment. There is no automatic renewal.
We accept:
Return on Invested Capital (ROIC)
Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | ||
---|---|---|---|---|---|---|
Selected Financial Data (US$ in millions) | ||||||
Net operating profit after taxes (NOPAT)1 | ||||||
Invested capital2 | ||||||
Performance Ratio | ||||||
ROIC3 | ||||||
Benchmarks | ||||||
ROIC, Competitors4 | ||||||
T-Mobile US Inc. | ||||||
Verizon Communications Inc. |
Based on: 10-K (reporting date: 2024-12-31), 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).
1 NOPAT. See details »
2 Invested capital. See details »
3 2024 Calculation
ROIC = 100 × NOPAT ÷ Invested capital
= 100 × ÷ =
4 Click competitor name to see calculations.
The financial data reveals substantial fluctuations in key performance indicators over the five-year period from 2020 to 2024. Notably, the net operating profit after taxes (NOPAT) exhibits significant volatility. In 2020, NOPAT was at 4,489 million US dollars, followed by a dramatic increase to 32,698 million in 2021. This peak was not sustained, as the figure sharply declined to 1,500 million in 2022, then rebounded to 22,742 million in 2023, and decreased again to 18,826 million in 2024. Such pronounced fluctuations suggest periods of both exceptional profitability and considerable downturns, indicating variability in operational efficiency or external factors influencing profitability.
Invested capital shows a general downward trend following an initial increase. Starting at 412,041 million US dollars in 2020, the invested capital rose to 439,195 million in 2021. However, it then declined to 309,447 million in 2022 and fluctuated slightly thereafter, reaching 326,144 million in 2023 and falling again to 314,065 million in 2024. This pattern may imply asset disposals, shifts in capital allocation, or changes in investment strategy during the later years.
The return on invested capital (ROIC) correlates with the observed volatility in NOPAT and invested capital. ROIC was relatively low at 1.09% in 2020, surged to 7.44% in 2021, collapsed to 0.48% in 2022, and then improved to 6.97% in 2023 before declining slightly to 5.99% in 2024. The oscillation in ROIC indicates fluctuating efficiency in generating returns from invested capital. The sharp drop in 2022 highlights a year of reduced profitability relative to capital invested, while the improvement in subsequent years suggests some recovery in operational performance or capital utilization.
- Summary of Trends
- The data points to an unstable operational environment with marked variations in profitability and investment structure.
- The peak in NOPAT and ROIC in 2021 denotes a period of strong financial performance, not maintained in the following year.
- Invested capital's decrease after 2021 suggests strategic adjustments in asset management or divestitures.
- ROIC trends generally mirror NOPAT movements, underlining the sensitivity of returns to profit fluctuations.
Decomposition of ROIC
ROIC | = | OPM1 | × | TO2 | × | 1 – CTR3 | |
---|---|---|---|---|---|---|---|
Dec 31, 2024 | = | × | × | ||||
Dec 31, 2023 | = | × | × | ||||
Dec 31, 2022 | = | × | × | ||||
Dec 31, 2021 | = | × | × | ||||
Dec 31, 2020 | = | × | × |
Based on: 10-K (reporting date: 2024-12-31), 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).
1 Operating profit margin (OPM). See calculations »
2 Turnover of capital (TO). See calculations »
3 Effective cash tax rate (CTR). See calculations »
The analysis of the financial metrics over the five-year period reveals noticeable fluctuations in the company's profitability and efficiency ratios.
- Operating Profit Margin (OPM)
- The operating profit margin exhibited considerable volatility. Starting at a low of 3.55% in 2020, it surged significantly to 20.31% in 2021. This peak was followed by a sharp decline to 3.01% in 2022. Subsequently, it recovered strongly to 22.09% in 2023 before slightly decreasing to 19.7% in 2024. This pattern indicates periods of both strong operational profitability and challenges affecting margins.
- Turnover of Capital (TO)
- The turnover of capital remained relatively stable throughout the period, fluctuating narrowly between 0.38 and 0.42. This stability suggests consistent efficiency in utilizing capital assets to generate revenue without significant improvement or deterioration.
- Effective Cash Tax Rate (CTR)
- The inverse of the effective cash tax rate (shown as 1 – CTR) showed significant variability. It peaked at 95.33% in 2021, indicating very low cash tax payments relative to taxable income, then dropped precipitously to 41.28% in 2022. Following this, it increased again to 84.11% in 2023 and slightly decreased to 78.11% in 2024. These fluctuations suggest varying tax strategies or changes in tax liabilities over the years.
- Return on Invested Capital (ROIC)
- The return on invested capital followed a pattern similar to the operating profit margin but at lower levels. It started at 1.09% in 2020, increased markedly to 7.44% in 2021, then declined sharply to 0.48% in 2022. It rebounded to 6.97% in 2023 and moderated slightly to 5.99% in 2024. This reflects changing effectiveness in generating returns from invested capital, closely aligned with operational profit trends.
In summary, the data reveals significant year-to-year variations in profitability and returns, with notable improvements in 2021 and 2023, followed by downturns in 2022. Capital utilization remained steady, and tax-related metrics fluctuated considerably, suggesting changes in cash tax expenses or tax planning. Overall, the financial performance shows a cycle of recovery and decline within the analyzed timeframe.
Operating Profit Margin (OPM)
Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | ||
---|---|---|---|---|---|---|
Selected Financial Data (US$ in millions) | ||||||
Net operating profit after taxes (NOPAT)1 | ||||||
Add: Cash operating taxes2 | ||||||
Net operating profit before taxes (NOPBT) | ||||||
Operating revenues | ||||||
Profitability Ratio | ||||||
OPM3 | ||||||
Benchmarks | ||||||
OPM, Competitors4 | ||||||
T-Mobile US Inc. | ||||||
Verizon Communications Inc. |
Based on: 10-K (reporting date: 2024-12-31), 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).
1 NOPAT. See details »
2 Cash operating taxes. See details »
3 2024 Calculation
OPM = 100 × NOPBT ÷ Operating revenues
= 100 × ÷ =
4 Click competitor name to see calculations.
The financial data reveals notable fluctuations in key performance indicators over the five-year period.
- Net Operating Profit Before Taxes (NOPBT)
- This metric shows significant volatility. Starting at 6,090 million US dollars in 2020, it dramatically increased to 34,301 million in 2021. It then sharply declined to 3,634 million in 2022, followed by another increase to 27,040 million in 2023 and a subsequent decrease to 24,103 million in 2024. These variations suggest irregular profitability trends that may be influenced by extraordinary items or significant operational changes across the years.
- Operating Revenues
- Operating revenues demonstrate a downward trend from 171,760 million in 2020 to 168,864 million in 2021. There is a more pronounced decrease in 2022 to 120,741 million, with relatively stable figures in 2023 and 2024, at approximately 122,400 million and 122,300 million respectively. This pattern indicates an initial decline, followed by stabilization at a lower revenue base in the latter years.
- Operating Profit Margin (OPM)
- The operating profit margin exhibits substantial volatility, closely mirroring the NOPBT trends. It begins at a modest 3.55% in 2020, peaks at 20.31% in 2021, then falls back to 3.01% in 2022. Afterward, it rises again to 22.09% in 2023 and slightly declines to 19.7% in 2024. This variability reflects significant changes in operational efficiency or cost management effectiveness year over year.
Turnover of Capital (TO)
Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | ||
---|---|---|---|---|---|---|
Selected Financial Data (US$ in millions) | ||||||
Operating revenues | ||||||
Invested capital1 | ||||||
Efficiency Ratio | ||||||
TO2 | ||||||
Benchmarks | ||||||
TO, Competitors3 | ||||||
T-Mobile US Inc. | ||||||
Verizon Communications Inc. |
Based on: 10-K (reporting date: 2024-12-31), 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).
1 Invested capital. See details »
2 2024 Calculation
TO = Operating revenues ÷ Invested capital
= ÷ =
3 Click competitor name to see calculations.
- Operating Revenues
- The operating revenues demonstrate a noticeable decline over the five-year period. Starting at $171,760 million in 2020, revenues slightly decreased to $168,864 million in 2021. A more pronounced drop occurred in 2022, with revenues falling to $120,741 million. The subsequent years, 2023 and 2024, show stability around the $122,000 million mark, indicating a plateau but not a recovery to previous levels.
- Invested Capital
- Invested capital displays a fluctuating pattern, peaking at $439,195 million in 2021 after increasing from $412,041 million in 2020. However, a significant reduction follows in 2022, with invested capital dropping to $309,447 million. The years 2023 and 2024 show modest variation, with values of $326,144 million and $314,065 million respectively, suggesting a consolidation phase after the sharp downsizing in 2022.
- Turnover of Capital (TO)
- The turnover of capital ratio remains relatively stable but at a low level throughout the period. Starting at 0.42 in 2020, it declines to 0.38 in 2021. The metric then experiences slight fluctuations between 0.38 and 0.39 in the years 2022 to 2024. This indicates that for each dollar of invested capital, the revenue generated remained nearly constant but diminished compared to 2020, reflecting limited efficiency gains in asset utilization.
- Overall Analysis
- The financial data reveals a trend of declining operating revenues accompanied by a decrease in invested capital after 2021. The reduction in invested capital in 2022 may be a strategic response to lower revenues or an effort to optimize capital structure. Despite the capital reduction, the turnover ratio's stability suggests that asset efficiency did not notably improve, implying that the revenue-generating capability relative to capital employed remained subdued throughout the period. The plateau in revenue and capital in the last two years points to a phase of stabilization rather than growth or recovery.
Effective Cash Tax Rate (CTR)
Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | ||
---|---|---|---|---|---|---|
Selected Financial Data (US$ 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 | ||||||
T-Mobile US Inc. | ||||||
Verizon Communications Inc. |
Based on: 10-K (reporting date: 2024-12-31), 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).
1 NOPAT. See details »
2 Cash operating taxes. See details »
3 2024 Calculation
CTR = 100 × Cash operating taxes ÷ NOPBT
= 100 × ÷ =
4 Click competitor name to see calculations.
- Cash Operating Taxes
- There is an overall upward trend in cash operating taxes over the five-year period. The amount increased steadily from 1,602 million US dollars in 2020 to 5,277 million US dollars in 2024. The growth is particularly notable after 2021, showing significant increases in 2023 and 2024.
- Net Operating Profit Before Taxes (NOPBT)
- The NOPBT exhibits high volatility across the years. It surged dramatically from 6,090 million US dollars in 2020 to 34,301 million US dollars in 2021, followed by a sharp decline to 3,634 million US dollars in 2022. Subsequently, it increased again to 27,040 million US dollars in 2023, before falling to 24,103 million US dollars in 2024. This fluctuation suggests substantial variations in operating profitability within the period.
- Effective Cash Tax Rate (CTR)
- The effective cash tax rate shows significant variability. It dropped from 26.3% in 2020 to a low of 4.67% in 2021, then sharply rose to 58.72% in 2022. After this peak, the rate decreased to 15.89% in 2023 and rose moderately again to 21.89% in 2024. These fluctuations indicate changes in tax planning, legislative impacts, or shifts in earnings composition affecting the tax burden.
- Summary
- The company's financial data reflects inconsistency in operational profitability and tax rates over the years, with cash operating taxes generally increasing alongside fluctuating NOPBT figures. The volatile effective tax rate suggests varying tax efficiency or changing tax regulations impacting the reported figures. The substantial growth in cash operating taxes despite the inconsistent profitability may warrant further investigation into the underlying causes.