AI Tokens
Stock Analysis on Net

Baxter International Inc. (NYSE:BAX)

This company has been moved to the archive! The financial data has not been updated since August 4, 2016.

DuPont Analysis: Disaggregation of ROE, ROA, and Net Profit Margin

Microsoft Excel

Two-Component Disaggregation of ROE

Baxter International Inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2015 10.94% = 4.62% × 2.37
Dec 31, 2014 30.75% = 9.63% × 3.19
Dec 31, 2013 23.77% = 7.78% × 3.06
Dec 31, 2012 33.53% = 11.41% × 2.94
Dec 31, 2011 33.77% = 11.66% × 2.90

Based on: 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).


The Return on Equity (ROE) exhibited significant volatility over the five-year period, starting at 33.77% in 2011 and ending at a period low of 10.94% in 2015. While the ROE remained relatively stable between 2011 and 2012, a notable contraction occurred in 2013, followed by a temporary recovery in 2014 and a sharp decline in 2015.

Return on Assets (ROA)
A general downward trend is observed in ROA, which declined from 11.66% in 2011 to 4.62% in 2015. This consistent erosion indicates a reduction in the company's ability to generate profit from its asset base, reflecting a decline in fundamental operational efficiency over the analyzed timeframe.
Financial Leverage
Financial leverage increased steadily from 2.90 in 2011 to a peak of 3.19 in 2014. This suggests an increasing reliance on debt to amplify the returns available to shareholders. However, this trend reversed abruptly in 2015, as the leverage ratio fell to 2.37, indicating a significant deleveraging of the balance sheet.
Interaction between ROA and Leverage
The two-component disaggregation reveals that between 2011 and 2014, the increase in financial leverage acted as a buffer, partially offsetting the decline in ROA to maintain higher ROE levels. The severe collapse in ROE observed in 2015 was the result of a simultaneous decline in both fundamental profitability (ROA) and the multiplier effect of financial leverage.

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?


Three-Component Disaggregation of ROE

Baxter International Inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2015 10.94% = 9.71% × 0.48 × 2.37
Dec 31, 2014 30.75% = 14.98% × 0.64 × 3.19
Dec 31, 2013 23.77% = 13.19% × 0.59 × 3.06
Dec 31, 2012 33.53% = 16.39% × 0.70 × 2.94
Dec 31, 2011 33.77% = 16.01% × 0.73 × 2.90

Based on: 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).


The Return on Equity (ROE) exhibited significant volatility between 2011 and 2015, characterized by a period of relative stability followed by a sharp contraction. While ROE remained above 30% in 2011 and 2012, it experienced a decline to 23.77% in 2013, a partial recovery to 30.75% in 2014, and a substantial collapse to 10.94% by the end of 2015.

Net Profit Margin
Profitability showed a general downward trajectory over the five-year period. After a slight peak of 16.39% in 2012, margins fluctuated before dropping precipitously to 9.71% in 2015. This decline indicates a weakening in the company's ability to convert sales into bottom-line profit.
Asset Turnover
Asset utilization efficiency declined consistently, moving from 0.73 in 2011 to 0.48 in 2015. The persistent reduction in the asset turnover ratio suggests a decreasing capability to generate revenue from the existing asset base, contributing negatively to the overall return on equity.
Financial Leverage
The company employed an increasing leverage strategy from 2011 to 2014, with the ratio rising from 2.90 to 3.19. This upward trend in leverage appears to have been used to offset declining margins and asset turnover to maintain ROE levels. However, a sharp reversal occurred in 2015, where leverage dropped to 2.37, removing the magnifying effect of debt on equity returns.

The comprehensive decline in ROE by 2015 is the result of a simultaneous deterioration across all three DuPont components. The convergence of compressed profit margins, diminished asset efficiency, and reduced financial leverage culminated in the significant reduction of shareholder returns during 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?


Five-Component Disaggregation of ROE

Baxter International Inc., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2015 10.94% = 0.97 × 0.87 × 11.53% × 0.48 × 2.37
Dec 31, 2014 30.75% = 0.84 × 0.95 × 18.94% × 0.64 × 3.19
Dec 31, 2013 23.77% = 0.79 × 0.94 × 17.72% × 0.59 × 3.06
Dec 31, 2012 33.53% = 0.81 × 0.96 × 21.16% × 0.70 × 2.94
Dec 31, 2011 33.77% = 0.80 × 0.97 × 20.65% × 0.73 × 2.90

Based on: 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).


Return on Equity (ROE) experienced a significant downward trajectory over the observed five-year period, declining from 33.77% in 2011 to 10.94% in 2015. This deterioration is primarily attributed to a combined erosion of operational profitability and asset efficiency, compounded by a sharp reduction in financial leverage in the final year.

Operational Profitability
The EBIT margin exhibited a general decline, falling from 20.65% in 2011 to 11.53% in 2015. Although a temporary recovery was noted in 2014 at 18.94%, the substantial drop in 2015 indicates a contraction in operating margins that heavily weighed on the final ROE calculation.
Asset Efficiency
Asset turnover demonstrated a consistent downward trend, decreasing from 0.73 in 2011 to 0.48 in 2015. This persistent decline suggests a diminishing ability to generate revenue from the asset base, reflecting a loss of efficiency in asset utilization over the five-year span.
Financial Leverage
Financial leverage increased steadily from 2.90 in 2011 to a peak of 3.19 in 2014, which served to partially offset the declining margins. However, a sharp reversal occurred in 2015, with the ratio dropping to 2.37, removing a key driver of equity magnification and contributing to the precipitous fall in ROE.
Tax and Interest Burdens
The tax burden showed an improving trend, rising from 0.80 in 2011 to 0.97 in 2015, indicating a lower effective tax rate that marginally supported net income. In contrast, the interest burden remained relatively stable until 2015, when it declined to 0.87, suggesting that interest expenses consumed a larger portion of operating profit in the final year.

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?


Two-Component Disaggregation of ROA

Baxter International Inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2015 4.62% = 9.71% × 0.48
Dec 31, 2014 9.63% = 14.98% × 0.64
Dec 31, 2013 7.78% = 13.19% × 0.59
Dec 31, 2012 11.41% = 16.39% × 0.70
Dec 31, 2011 11.66% = 16.01% × 0.73

Based on: 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).


The Return on Assets (ROA) exhibited a significant downward trajectory over the five-year period from 2011 to 2015. Starting at 11.66% in 2011, the ROA experienced a general decline, ending at 4.62% in 2015. Although a marginal recovery occurred in 2014, the overall trend indicates a substantial erosion in the company's ability to generate earnings from its asset base.

Net Profit Margin
Profitability per unit of revenue remained relatively stable between 2011 and 2012, peaking at 16.39%. However, a downward trend emerged thereafter, characterized by a sharp contraction to 9.71% by 2015. This decline suggests that costs grew faster than revenues or that pricing pressures constrained the net income generated from each dollar of sales.
Asset Turnover
Asset utilization efficiency showed a consistent decline throughout the period. The ratio decreased from 0.73 in 2011 to 0.48 in 2015. This pattern indicates a diminishing capacity to generate revenue from the asset base, suggesting that asset growth may have outpaced revenue growth or that operational efficiency decreased.
ROA Disaggregation Analysis
The deterioration of the ROA is the result of a compounding negative effect from both components of the two-part DuPont analysis. The simultaneous contraction of both the net profit margin and the asset turnover ratio accelerated the decline in ROA, culminating in a 2015 value that represents a reduction of more than half of the 2011 performance level.

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?


Four-Component Disaggregation of ROA

Baxter International Inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2015 4.62% = 0.97 × 0.87 × 11.53% × 0.48
Dec 31, 2014 9.63% = 0.84 × 0.95 × 18.94% × 0.64
Dec 31, 2013 7.78% = 0.79 × 0.94 × 17.72% × 0.59
Dec 31, 2012 11.41% = 0.81 × 0.96 × 21.16% × 0.70
Dec 31, 2011 11.66% = 0.80 × 0.97 × 20.65% × 0.73

Based on: 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).


The return on assets (ROA) exhibited a significant overall decline from 2011 to 2015, falling from 11.66% to 4.62%. While there was a temporary recovery in 2014, the trajectory indicates a deterioration in the company's ability to generate earnings from its asset base, primarily driven by operational headwinds and reduced asset efficiency.

Operational Efficiency
The EBIT margin showed a downward trend, decreasing from a peak of 21.16% in 2012 to 11.53% by 2015. This contraction suggests rising operating costs or declining pricing power. Simultaneously, asset turnover declined steadily from 0.73 in 2011 to 0.48 in 2015, indicating a decrease in the effectiveness of asset utilization to generate revenue.
Tax and Interest Burdens
The tax burden ratio increased from 0.80 in 2011 to 0.97 in 2015, which suggests a lower effective tax rate over the period, providing a positive contribution to the net return. Conversely, the interest burden remained relatively stable between 0.94 and 0.97 from 2011 to 2014 but dropped to 0.87 in 2015, signaling an increase in the impact of interest expenses relative to operating income.
ROA Decomposition Summary
The precipitous drop in ROA during 2015 is attributed to the simultaneous collapse of the EBIT margin and asset turnover, coupled with an increased interest burden. These operational and financial pressures outweighed the beneficial impact of the improving tax burden ratio, resulting in the lowest ROA of the five-year 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?


Disaggregation of Net Profit Margin

Baxter International Inc., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2015 9.71% = 0.97 × 0.87 × 11.53%
Dec 31, 2014 14.98% = 0.84 × 0.95 × 18.94%
Dec 31, 2013 13.19% = 0.79 × 0.94 × 17.72%
Dec 31, 2012 16.39% = 0.81 × 0.96 × 21.16%
Dec 31, 2011 16.01% = 0.80 × 0.97 × 20.65%

Based on: 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).


The net profit margin exhibits a general downward trajectory over the five-year period, starting at 16.01% in 2011 and declining to 9.71% by 2015. While the margin remained relatively stable between 2011 and 2012, a significant contraction occurred in 2013 and 2015, indicating a reduction in the company's ability to convert revenue into actual profit.

EBIT Margin
The EBIT margin served as the primary driver for the volatility in net profitability. After peaking at 21.16% in 2012, it experienced a substantial decline, reaching a period low of 11.53% in 2015. This trend suggests an increase in operating expenses or a decrease in gross profitability relative to sales, which heavily suppressed the final net margin.
Interest Burden
The interest burden remained relatively consistent between 0.94 and 0.97 from 2011 through 2014, implying that interest expenses had a minimal and stable impact on earnings. However, a notable decrease to 0.87 was recorded in 2015, suggesting a higher relative cost of debt service during that fiscal year, which further eroded the net profit margin.
Tax Burden
The tax burden showed a general upward trend, moving from 0.80 in 2011 to 0.97 in 2015. Because a ratio closer to 1.0 indicates a lower effective tax rate, this progression suggests that the company benefited from a decreasing tax impact over time. In 2015, the high tax burden ratio acted as a partial offset to the simultaneous declines in EBIT margin and interest burden.

The analysis indicates that the sharp decline in net profit margin in 2015 was the result of a convergence of operational inefficiency and increased financing costs. The substantial drop in the EBIT margin was the dominant factor, while the increase in the tax burden ratio mitigated some of the overall losses.

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?