Microsoft Excel LibreOffice Calc

Lockheed Martin Corp. (LMT)

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

Low level of difficulty

Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.

Two-Component Disaggregation of ROE

Lockheed Martin Corp., decomposition of ROE

Microsoft Excel LibreOffice Calc
ROE = ROA × Financial Leverage
Dec 31, 2018 361.98% = 11.24% × 32.19
Dec 31, 2017 — = 4.30% × —
Dec 31, 2016 350.89% = 11.09% × 31.64
Dec 31, 2015 116.40% = 7.34% × 15.86
Dec 31, 2014 106.29% = 9.75% × 10.90

Based on: 10-K (filing date: 2019-02-08), 10-K (filing date: 2018-02-06), 10-K (filing date: 2017-02-09), 10-K (filing date: 2016-02-24), 10-K (filing date: 2015-02-09).

Three-Component Disaggregation of ROE

Lockheed Martin Corp., decomposition of ROE

Microsoft Excel LibreOffice Calc
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2018 361.98% = 9.39% × 1.20 × 32.19
Dec 31, 2017 — = 3.92% × 1.10 × —
Dec 31, 2016 350.89% = 11.22% × 0.99 × 31.64
Dec 31, 2015 116.40% = 7.81% × 0.94 × 15.86
Dec 31, 2014 106.29% = 7.93% × 1.23 × 10.90

Based on: 10-K (filing date: 2019-02-08), 10-K (filing date: 2018-02-06), 10-K (filing date: 2017-02-09), 10-K (filing date: 2016-02-24), 10-K (filing date: 2015-02-09).

Five-Component Disaggregation of ROE

Lockheed Martin Corp., decomposition of ROE

Microsoft Excel LibreOffice Calc
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2018 361.98% = 0.86 × 0.90 × 12.10% × 1.20 × 32.19
Dec 31, 2017 — = 0.37 × 0.89 × 11.74% × 1.10 × —
Dec 31, 2016 350.89% = 0.82 × 0.91 × 15.02% × 0.99 × 31.64
Dec 31, 2015 116.40% = 0.72 × 0.92 × 11.85% × 0.94 × 15.86
Dec 31, 2014 106.29% = 0.69 × 0.94 × 12.28% × 1.23 × 10.90

Based on: 10-K (filing date: 2019-02-08), 10-K (filing date: 2018-02-06), 10-K (filing date: 2017-02-09), 10-K (filing date: 2016-02-24), 10-K (filing date: 2015-02-09).

Two-Component Disaggregation of ROA

Lockheed Martin Corp., decomposition of ROA

Microsoft Excel LibreOffice Calc
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2018 11.24% = 9.39% × 1.20
Dec 31, 2017 4.30% = 3.92% × 1.10
Dec 31, 2016 11.09% = 11.22% × 0.99
Dec 31, 2015 7.34% = 7.81% × 0.94
Dec 31, 2014 9.75% = 7.93% × 1.23

Based on: 10-K (filing date: 2019-02-08), 10-K (filing date: 2018-02-06), 10-K (filing date: 2017-02-09), 10-K (filing date: 2016-02-24), 10-K (filing date: 2015-02-09).

The primary reason for the increase in return on assets ratio (ROA) over 2018 year is the increase in profitability measured by net profit margin ratio.

Four-Component Disaggregation of ROA

Lockheed Martin Corp., decomposition of ROA

Microsoft Excel LibreOffice Calc
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2018 11.24% = 0.86 × 0.90 × 12.10% × 1.20
Dec 31, 2017 4.30% = 0.37 × 0.89 × 11.74% × 1.10
Dec 31, 2016 11.09% = 0.82 × 0.91 × 15.02% × 0.99
Dec 31, 2015 7.34% = 0.72 × 0.92 × 11.85% × 0.94
Dec 31, 2014 9.75% = 0.69 × 0.94 × 12.28% × 1.23

Based on: 10-K (filing date: 2019-02-08), 10-K (filing date: 2018-02-06), 10-K (filing date: 2017-02-09), 10-K (filing date: 2016-02-24), 10-K (filing date: 2015-02-09).

The primary reason for the increase in return on assets ratio (ROA) over 2018 year is the increase in effect of taxes measured by tax burden ratio.

Disaggregation of Net Profit Margin

Lockheed Martin Corp., decomposition of net profit margin ratio

Microsoft Excel LibreOffice Calc
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2018 9.39% = 0.86 × 0.90 × 12.10%
Dec 31, 2017 3.92% = 0.37 × 0.89 × 11.74%
Dec 31, 2016 11.22% = 0.82 × 0.91 × 15.02%
Dec 31, 2015 7.81% = 0.72 × 0.92 × 11.85%
Dec 31, 2014 7.93% = 0.69 × 0.94 × 12.28%

Based on: 10-K (filing date: 2019-02-08), 10-K (filing date: 2018-02-06), 10-K (filing date: 2017-02-09), 10-K (filing date: 2016-02-24), 10-K (filing date: 2015-02-09).

The primary reason for the increase in net profit margin ratio over 2018 year is the increase in effect of taxes measured by tax burden ratio.