Stock Analysis on Net

Monsanto Co. (NYSE:MON)

This company has been moved to the archive! The financial data has not been updated since April 5, 2018.

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

Monsanto Co., adjusted financial ratios

Microsoft Excel
Aug 31, 2017 Aug 31, 2016 Aug 31, 2015 Aug 31, 2014 Aug 31, 2013 Aug 31, 2012
Activity Ratio
Total Asset Turnover
Reported 0.69 0.68 0.68 0.72 0.72 0.67
Adjusted 0.69 0.69 0.69 0.73 0.73 0.68
Liquidity Ratio
Current Ratio
Reported 1.35 1.21 2.05 1.89 2.32 2.29
Adjusted 1.57 1.42 2.18 2.01 2.57 2.46
Solvency Ratios
Debt to Equity
Reported 1.26 1.99 1.29 0.99 0.17 0.18
Adjusted 1.19 1.87 1.33 1.02 0.19 0.20
Debt to Capital
Reported 0.56 0.67 0.56 0.50 0.14 0.15
Adjusted 0.54 0.65 0.57 0.50 0.16 0.16
Financial Leverage
Reported 3.31 4.35 3.14 2.79 1.65 1.71
Adjusted 2.98 3.90 3.01 2.66 1.55 1.62
Profitability Ratios
Net Profit Margin
Reported 15.44% 9.89% 15.43% 17.28% 16.70% 15.14%
Adjusted 18.19% 11.39% 2.97% 17.30% 16.05% 8.62%
Return on Equity (ROE)
Reported 35.10% 29.47% 33.10% 34.79% 19.76% 17.28%
Adjusted 37.62% 30.62% 6.19% 33.39% 18.24% 9.54%
Return on Assets (ROA)
Reported 10.59% 6.77% 10.56% 12.47% 12.01% 10.11%
Adjusted 12.62% 7.86% 2.06% 12.55% 11.76% 5.89%

Based on: 10-K (reporting date: 2017-08-31), 10-K (reporting date: 2016-08-31), 10-K (reporting date: 2015-08-31), 10-K (reporting date: 2014-08-31), 10-K (reporting date: 2013-08-31), 10-K (reporting date: 2012-08-31).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Monsanto Co. adjusted total asset turnover ratio deteriorated from 2015 to 2016 but then improved from 2016 to 2017 exceeding 2015 level.
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Monsanto Co. adjusted current ratio deteriorated from 2015 to 2016 but then slightly improved from 2016 to 2017.
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Monsanto Co. adjusted debt-to-equity ratio deteriorated from 2015 to 2016 but then improved from 2016 to 2017 exceeding 2015 level.
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Monsanto Co. adjusted debt-to-capital ratio deteriorated from 2015 to 2016 but then improved from 2016 to 2017 exceeding 2015 level.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Monsanto Co. adjusted financial leverage ratio increased from 2015 to 2016 but then decreased significantly from 2016 to 2017.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Monsanto Co. adjusted net profit margin ratio improved from 2015 to 2016 and from 2016 to 2017.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Monsanto Co. adjusted ROE improved from 2015 to 2016 and from 2016 to 2017.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Monsanto Co. adjusted ROA improved from 2015 to 2016 and from 2016 to 2017.

Monsanto Co., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Aug 31, 2017 Aug 31, 2016 Aug 31, 2015 Aug 31, 2014 Aug 31, 2013 Aug 31, 2012
Reported
Selected Financial Data (US$ in millions)
Net sales 14,640 13,502 15,001 15,855 14,861 13,504
Total assets 21,333 19,736 21,920 21,981 20,664 20,224
Activity Ratio
Total asset turnover1 0.69 0.68 0.68 0.72 0.72 0.67
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net sales2 14,878 13,688 14,933 15,685 14,875 13,435
Adjusted total assets3 21,449 19,831 21,580 21,619 20,303 19,664
Activity Ratio
Adjusted total asset turnover4 0.69 0.69 0.69 0.73 0.73 0.68

Based on: 10-K (reporting date: 2017-08-31), 10-K (reporting date: 2016-08-31), 10-K (reporting date: 2015-08-31), 10-K (reporting date: 2014-08-31), 10-K (reporting date: 2013-08-31), 10-K (reporting date: 2012-08-31).

1 2017 Calculation
Total asset turnover = Net sales ÷ Total assets
= 14,640 ÷ 21,333 = 0.69

2 Adjusted net sales. See details »

3 Adjusted total assets. See details »

4 2017 Calculation
Adjusted total asset turnover = Adjusted net sales ÷ Adjusted total assets
= 14,878 ÷ 21,449 = 0.69

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Monsanto Co. adjusted total asset turnover ratio deteriorated from 2015 to 2016 but then improved from 2016 to 2017 exceeding 2015 level.

Adjusted Current Ratio

Microsoft Excel
Aug 31, 2017 Aug 31, 2016 Aug 31, 2015 Aug 31, 2014 Aug 31, 2013 Aug 31, 2012
Reported
Selected Financial Data (US$ in millions)
Current assets 8,651 8,157 10,625 9,675 10,077 9,658
Current liabilities 6,398 6,729 5,177 5,112 4,336 4,221
Liquidity Ratio
Current ratio1 1.35 1.21 2.05 1.89 2.32 2.29
Adjusted
Selected Financial Data (US$ in millions)
Adjusted current assets2 8,873 8,401 10,095 9,272 9,735 9,331
Adjusted current liabilities3 5,634 5,934 4,634 4,604 3,781 3,795
Liquidity Ratio
Adjusted current ratio4 1.57 1.42 2.18 2.01 2.57 2.46

Based on: 10-K (reporting date: 2017-08-31), 10-K (reporting date: 2016-08-31), 10-K (reporting date: 2015-08-31), 10-K (reporting date: 2014-08-31), 10-K (reporting date: 2013-08-31), 10-K (reporting date: 2012-08-31).

1 2017 Calculation
Current ratio = Current assets ÷ Current liabilities
= 8,651 ÷ 6,398 = 1.35

2 Adjusted current assets. See details »

3 Adjusted current liabilities. See details »

4 2017 Calculation
Adjusted current ratio = Adjusted current assets ÷ Adjusted current liabilities
= 8,873 ÷ 5,634 = 1.57

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Monsanto Co. adjusted current ratio deteriorated from 2015 to 2016 but then slightly improved from 2016 to 2017.

Adjusted Debt to Equity

Microsoft Excel
Aug 31, 2017 Aug 31, 2016 Aug 31, 2015 Aug 31, 2014 Aug 31, 2013 Aug 31, 2012
Reported
Selected Financial Data (US$ in millions)
Total debt 8,124 9,040 9,044 7,761 2,112 2,074
Total Monsanto Company shareowners’ equity 6,438 4,534 6,990 7,875 12,559 11,833
Solvency Ratio
Debt to equity1 1.26 1.99 1.29 0.99 0.17 0.18
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total debt2 8,582 9,504 9,511 8,252 2,547 2,392
Adjusted total shareowners’ equity3 7,195 5,091 7,175 8,125 13,094 12,142
Solvency Ratio
Adjusted debt to equity4 1.19 1.87 1.33 1.02 0.19 0.20

Based on: 10-K (reporting date: 2017-08-31), 10-K (reporting date: 2016-08-31), 10-K (reporting date: 2015-08-31), 10-K (reporting date: 2014-08-31), 10-K (reporting date: 2013-08-31), 10-K (reporting date: 2012-08-31).

1 2017 Calculation
Debt to equity = Total debt ÷ Total Monsanto Company shareowners’ equity
= 8,124 ÷ 6,438 = 1.26

2 Adjusted total debt. See details »

3 Adjusted total shareowners’ equity. See details »

4 2017 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted total shareowners’ equity
= 8,582 ÷ 7,195 = 1.19

Solvency ratio Description The company
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Monsanto Co. adjusted debt-to-equity ratio deteriorated from 2015 to 2016 but then improved from 2016 to 2017 exceeding 2015 level.

Adjusted Debt to Capital

Microsoft Excel
Aug 31, 2017 Aug 31, 2016 Aug 31, 2015 Aug 31, 2014 Aug 31, 2013 Aug 31, 2012
Reported
Selected Financial Data (US$ in millions)
Total debt 8,124 9,040 9,044 7,761 2,112 2,074
Total capital 14,562 13,574 16,034 15,636 14,671 13,907
Solvency Ratio
Debt to capital1 0.56 0.67 0.56 0.50 0.14 0.15
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total debt2 8,582 9,504 9,511 8,252 2,547 2,392
Adjusted total capital3 15,777 14,595 16,686 16,377 15,641 14,534
Solvency Ratio
Adjusted debt to capital4 0.54 0.65 0.57 0.50 0.16 0.16

Based on: 10-K (reporting date: 2017-08-31), 10-K (reporting date: 2016-08-31), 10-K (reporting date: 2015-08-31), 10-K (reporting date: 2014-08-31), 10-K (reporting date: 2013-08-31), 10-K (reporting date: 2012-08-31).

1 2017 Calculation
Debt to capital = Total debt ÷ Total capital
= 8,124 ÷ 14,562 = 0.56

2 Adjusted total debt. See details »

3 Adjusted total capital. See details »

4 2017 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 8,582 ÷ 15,777 = 0.54

Solvency ratio Description The company
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Monsanto Co. adjusted debt-to-capital ratio deteriorated from 2015 to 2016 but then improved from 2016 to 2017 exceeding 2015 level.

Adjusted Financial Leverage

Microsoft Excel
Aug 31, 2017 Aug 31, 2016 Aug 31, 2015 Aug 31, 2014 Aug 31, 2013 Aug 31, 2012
Reported
Selected Financial Data (US$ in millions)
Total assets 21,333 19,736 21,920 21,981 20,664 20,224
Total Monsanto Company shareowners’ equity 6,438 4,534 6,990 7,875 12,559 11,833
Solvency Ratio
Financial leverage1 3.31 4.35 3.14 2.79 1.65 1.71
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total assets2 21,449 19,831 21,580 21,619 20,303 19,664
Adjusted total shareowners’ equity3 7,195 5,091 7,175 8,125 13,094 12,142
Solvency Ratio
Adjusted financial leverage4 2.98 3.90 3.01 2.66 1.55 1.62

Based on: 10-K (reporting date: 2017-08-31), 10-K (reporting date: 2016-08-31), 10-K (reporting date: 2015-08-31), 10-K (reporting date: 2014-08-31), 10-K (reporting date: 2013-08-31), 10-K (reporting date: 2012-08-31).

1 2017 Calculation
Financial leverage = Total assets ÷ Total Monsanto Company shareowners’ equity
= 21,333 ÷ 6,438 = 3.31

2 Adjusted total assets. See details »

3 Adjusted total shareowners’ equity. See details »

4 2017 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted total shareowners’ equity
= 21,449 ÷ 7,195 = 2.98

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Monsanto Co. adjusted financial leverage ratio increased from 2015 to 2016 but then decreased significantly from 2016 to 2017.

Adjusted Net Profit Margin

Microsoft Excel
Aug 31, 2017 Aug 31, 2016 Aug 31, 2015 Aug 31, 2014 Aug 31, 2013 Aug 31, 2012
Reported
Selected Financial Data (US$ in millions)
Net income attributable to Monsanto Company 2,260 1,336 2,314 2,740 2,482 2,045
Net sales 14,640 13,502 15,001 15,855 14,861 13,504
Profitability Ratio
Net profit margin1 15.44% 9.89% 15.43% 17.28% 16.70% 15.14%
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net income2 2,707 1,559 444 2,713 2,388 1,158
Adjusted net sales3 14,878 13,688 14,933 15,685 14,875 13,435
Profitability Ratio
Adjusted net profit margin4 18.19% 11.39% 2.97% 17.30% 16.05% 8.62%

Based on: 10-K (reporting date: 2017-08-31), 10-K (reporting date: 2016-08-31), 10-K (reporting date: 2015-08-31), 10-K (reporting date: 2014-08-31), 10-K (reporting date: 2013-08-31), 10-K (reporting date: 2012-08-31).

1 2017 Calculation
Net profit margin = 100 × Net income attributable to Monsanto Company ÷ Net sales
= 100 × 2,260 ÷ 14,640 = 15.44%

2 Adjusted net income. See details »

3 Adjusted net sales. See details »

4 2017 Calculation
Adjusted net profit margin = 100 × Adjusted net income ÷ Adjusted net sales
= 100 × 2,707 ÷ 14,878 = 18.19%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Monsanto Co. adjusted net profit margin ratio improved from 2015 to 2016 and from 2016 to 2017.

Adjusted Return on Equity (ROE)

Microsoft Excel
Aug 31, 2017 Aug 31, 2016 Aug 31, 2015 Aug 31, 2014 Aug 31, 2013 Aug 31, 2012
Reported
Selected Financial Data (US$ in millions)
Net income attributable to Monsanto Company 2,260 1,336 2,314 2,740 2,482 2,045
Total Monsanto Company shareowners’ equity 6,438 4,534 6,990 7,875 12,559 11,833
Profitability Ratio
ROE1 35.10% 29.47% 33.10% 34.79% 19.76% 17.28%
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net income2 2,707 1,559 444 2,713 2,388 1,158
Adjusted total shareowners’ equity3 7,195 5,091 7,175 8,125 13,094 12,142
Profitability Ratio
Adjusted ROE4 37.62% 30.62% 6.19% 33.39% 18.24% 9.54%

Based on: 10-K (reporting date: 2017-08-31), 10-K (reporting date: 2016-08-31), 10-K (reporting date: 2015-08-31), 10-K (reporting date: 2014-08-31), 10-K (reporting date: 2013-08-31), 10-K (reporting date: 2012-08-31).

1 2017 Calculation
ROE = 100 × Net income attributable to Monsanto Company ÷ Total Monsanto Company shareowners’ equity
= 100 × 2,260 ÷ 6,438 = 35.10%

2 Adjusted net income. See details »

3 Adjusted total shareowners’ equity. See details »

4 2017 Calculation
Adjusted ROE = 100 × Adjusted net income ÷ Adjusted total shareowners’ equity
= 100 × 2,707 ÷ 7,195 = 37.62%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Monsanto Co. adjusted ROE improved from 2015 to 2016 and from 2016 to 2017.

Adjusted Return on Assets (ROA)

Microsoft Excel
Aug 31, 2017 Aug 31, 2016 Aug 31, 2015 Aug 31, 2014 Aug 31, 2013 Aug 31, 2012
Reported
Selected Financial Data (US$ in millions)
Net income attributable to Monsanto Company 2,260 1,336 2,314 2,740 2,482 2,045
Total assets 21,333 19,736 21,920 21,981 20,664 20,224
Profitability Ratio
ROA1 10.59% 6.77% 10.56% 12.47% 12.01% 10.11%
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net income2 2,707 1,559 444 2,713 2,388 1,158
Adjusted total assets3 21,449 19,831 21,580 21,619 20,303 19,664
Profitability Ratio
Adjusted ROA4 12.62% 7.86% 2.06% 12.55% 11.76% 5.89%

Based on: 10-K (reporting date: 2017-08-31), 10-K (reporting date: 2016-08-31), 10-K (reporting date: 2015-08-31), 10-K (reporting date: 2014-08-31), 10-K (reporting date: 2013-08-31), 10-K (reporting date: 2012-08-31).

1 2017 Calculation
ROA = 100 × Net income attributable to Monsanto Company ÷ Total assets
= 100 × 2,260 ÷ 21,333 = 10.59%

2 Adjusted net income. See details »

3 Adjusted total assets. See details »

4 2017 Calculation
Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 2,707 ÷ 21,449 = 12.62%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Monsanto Co. adjusted ROA improved from 2015 to 2016 and from 2016 to 2017.