AI Tokens
Stock Analysis on Net

Mosaic Co. (NYSE:MOS)

This company has been moved to the archive! The financial data has not been updated since August 2, 2022.

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

Microsoft Excel

Two-Component Disaggregation of ROE

Mosaic Co., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2021 15.38% = 7.40% × 2.08
Dec 31, 2020 6.95% = 3.37% × 2.07
Dec 31, 2019 -11.62% = -5.53% × 2.10
Dec 31, 2018 4.52% = 2.34% × 1.94
Dec 31, 2017 -1.11% = -0.58% × 1.94

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).


The Return on Equity (ROE) exhibited significant volatility between 2017 and 2021, characterized by alternating periods of negative and positive returns, culminating in a substantial increase by the end of the observation period.

Return on Assets (ROA)
Asset productivity demonstrated a cyclical pattern, with negative returns recorded in 2017 (-0.58%) and 2019 (-5.53%). A recovery trend emerged in 2020 (3.37%) and accelerated sharply in 2021 to reach 7.40%. This suggests that fluctuations in the bottom line and asset utilization were the primary drivers of overall corporate performance.
Financial Leverage
The capital structure remained remarkably stable throughout the five-year duration. The leverage ratio fluctuated minimally, maintaining a range between 1.94 and 2.10. This consistency indicates that the company did not utilize significant shifts in debt or equity levels to manipulate returns to shareholders.
Two-Component ROE Analysis
The disaggregation of ROE confirms that the volatility in shareholder returns was almost entirely a function of operational performance (ROA) rather than financial engineering. Because the financial leverage remained constant at approximately 2x, it acted as a steady multiplier that amplified both the losses in 2019 and the gains in 2021. Consequently, the transition of ROE from -11.62% in 2019 to 15.38% in 2021 is directly attributable to the improvement in the return on assets.

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

Mosaic Co., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2021 15.38% = 13.20% × 0.56 × 2.08
Dec 31, 2020 6.95% = 7.67% × 0.44 × 2.07
Dec 31, 2019 -11.62% = -11.98% × 0.46 × 2.10
Dec 31, 2018 4.52% = 4.90% × 0.48 × 1.94
Dec 31, 2017 -1.11% = -1.45% × 0.40 × 1.94

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).


The Return on Equity (ROE) exhibited significant volatility between 2017 and 2021, characterized by sharp fluctuations from negative to positive territory. The overall trajectory culminated in a substantial increase to 15.38% by the end of the period, reflecting a robust recovery in financial performance.

Net Profit Margin
This component acted as the primary driver of ROE volatility. The margin experienced severe swings, reaching a nadir of -11.98% in 2019 before recovering strongly to peak at 13.20% in 2021. The high correlation between the profit margin and ROE indicates that operational profitability is the most influential factor affecting returns to shareholders.
Asset Turnover
Asset efficiency remained relatively stable over the analyzed period, with values ranging from 0.40 to 0.56. A positive trend is observed in 2021, where the ratio reached its highest point, indicating improved efficiency in utilizing assets to generate sales, which contributed marginally to the overall increase in ROE.
Financial Leverage
The leverage ratio remained remarkably consistent, oscillating within a narrow band between 1.94 and 2.10. This stability suggests that the company maintained a steady capital structure, ensuring that changes in ROE were driven by operational improvements in profitability and asset efficiency rather than by shifts in financial gearing.

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

Mosaic Co., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2021 15.38% = 0.73 × 0.92 × 19.60% × 0.56 × 2.08
Dec 31, 2020 6.95% = 7.60 × 0.29 × 3.48% × 0.44 × 2.07
Dec 31, 2019 -11.62% = — × — × -12.08% × 0.46 × 2.10
Dec 31, 2018 4.52% = 0.86 × 0.72 × 7.96% × 0.48 × 1.94
Dec 31, 2017 -1.11% = -0.28 × 0.69 × 7.54% × 0.40 × 1.94

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).


The Return on Equity (ROE) exhibits significant volatility over the analyzed five-year period, characterized by negative returns in 2017 and 2019, followed by a strong recovery to 15.38% by the end of 2021. This trajectory indicates that the company's bottom-line performance is highly sensitive to operational swings and tax-related adjustments.

Operational Profitability and Asset Efficiency
The EBIT margin is the primary driver of volatility within the ROE components, plummeting to -12.08% in 2019 before rebounding sharply to a peak of 19.60% in 2021. This suggests significant fluctuations in core operating profitability. In contrast, asset turnover demonstrates a consistent upward trend, improving from 0.40 in 2017 to 0.56 in 2021, reflecting an increase in the efficiency with which assets are utilized to generate revenue.
Financial Leverage and Interest Burden
Financial leverage remains relatively stable, maintaining a narrow range between 1.94 and 2.10 throughout the period. This stability suggests a consistent approach to the company's capital structure. The interest burden generally remains stable, although a temporary dip to 0.29 occurred in 2020 before returning to 0.92 in 2021, indicating a brief period of increased interest expense relative to operating income.
Tax Burden Variance
The tax burden exhibits extreme instability, most notably in 2020 when the ratio spiked to 7.60. Such a deviation suggests the impact of significant one-time tax benefits or accounting credits that disproportionately boosted net income. Excluding this outlier, the tax burden remains inconsistent, ranging from a negative -0.28 in 2017 to 0.86 in 2018, which contributes to the overall unpredictability of the ROE.

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

Mosaic Co., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2021 7.40% = 13.20% × 0.56
Dec 31, 2020 3.37% = 7.67% × 0.44
Dec 31, 2019 -5.53% = -11.98% × 0.46
Dec 31, 2018 2.34% = 4.90% × 0.48
Dec 31, 2017 -0.58% = -1.45% × 0.40

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).


The financial performance between 2017 and 2021 is characterized by significant volatility in profitability, followed by a strong recovery trend in the final two years of the period. The Return on Assets (ROA) exhibits fluctuations that closely align with the movements of the net profit margin, indicating that earnings efficiency, rather than asset utilization, is the primary driver of overall asset returns.

Net Profit Margin
Profitability experienced extreme variance, shifting from a negative 1.45% in 2017 to a peak of 13.20% by 2021. A substantial contraction occurred in 2019, where the margin dropped to -11.98%, representing the lowest point in the analyzed period. However, a consistent upward trajectory was established thereafter, with margins expanding to 7.67% in 2020 and reaching their highest level in 2021.
Asset Turnover
Asset utilization remained relatively stable compared to profitability metrics, although a general improvement in efficiency is observable. The ratio increased from 0.40 in 2017 to a peak of 0.56 in 2021. While there was a slight decline between 2018 and 2020, the significant jump in 2021 suggests an enhanced ability to generate revenue from the asset base.
Return on Assets (ROA) Disaggregation
The two-component analysis reveals that the ROA is highly sensitive to fluctuations in the net profit margin. The negative ROA values in 2017 (-0.58%) and 2019 (-5.53%) were directly caused by negative net profit margins, despite positive asset turnover ratios. The recovery of ROA to 7.40% in 2021 was the result of a synergistic effect, where both a strengthened profit margin and improved asset turnover converged to maximize returns.

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

Mosaic Co., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2021 7.40% = 0.73 × 0.92 × 19.60% × 0.56
Dec 31, 2020 3.37% = 7.60 × 0.29 × 3.48% × 0.44
Dec 31, 2019 -5.53% = — × — × -12.08% × 0.46
Dec 31, 2018 2.34% = 0.86 × 0.72 × 7.96% × 0.48
Dec 31, 2017 -0.58% = -0.28 × 0.69 × 7.54% × 0.40

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).


The Return on Assets (ROA) exhibits significant volatility over the five-year period, characterized by alternating periods of contraction and expansion. After starting at -0.58% in 2017 and dipping further to -5.53% in 2019, the ROA recovered to reach a period high of 7.40% by December 31, 2021. This trajectory indicates a substantial recovery in overall profitability and asset efficiency toward the end of the observed timeframe.

EBIT Margin
Operational profitability shows the highest degree of variance. A severe decline to -12.08% in 2019 served as the primary driver for the negative ROA in that year. This was followed by a sharp recovery, with the margin expanding to 19.60% in 2021, suggesting a strong improvement in operating leverage and cost management.
Asset Turnover
Asset utilization demonstrates a consistent long-term upward trend. The ratio increased from 0.40 in 2017 to 0.56 in 2021, indicating that the company has become more efficient at generating revenue from its total asset base.
Tax Burden
The tax burden reflects extreme instability, most notably in 2020 when the ratio spiked to 7.60. This anomaly suggests the impact of significant one-time tax credits or accounting adjustments, which artificially bolstered the ROA in 2020 despite a relatively low EBIT margin.
Interest Burden
Interest expenses relative to operating income remained relatively stable, fluctuating between 0.69 and 0.92 for most of the period. A notable dip to 0.29 occurred in 2020, reflecting a temporary shift in the relationship between operating earnings and interest obligations.

The synthesis of these components reveals that while asset efficiency has improved steadily, the overall return on assets has been primarily dictated by volatile operating margins and anomalous tax effects. The strong performance in 2021 is the result of a synergistic increase in both the EBIT margin and asset turnover.

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

Mosaic Co., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2021 13.20% = 0.73 × 0.92 × 19.60%
Dec 31, 2020 7.67% = 7.60 × 0.29 × 3.48%
Dec 31, 2019 -11.98% = — × — × -12.08%
Dec 31, 2018 4.90% = 0.86 × 0.72 × 7.96%
Dec 31, 2017 -1.45% = -0.28 × 0.69 × 7.54%

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).


Net profit margin exhibited significant volatility between 2017 and 2021, characterized by alternating periods of loss and profitability. The margin fluctuated from a low of -11.98% in 2019 to a peak of 13.20% in 2021, indicating a highly variable earnings profile that recovered strongly in the final two years of the period.

Operational Performance (EBIT Margin)
The EBIT margin served as the primary driver of overall profitability. After remaining stable near 7.5% to 8.0% in 2017 and 2018, it experienced a severe contraction to -12.08% in 2019, reflecting a significant operational downturn. A subsequent recovery occurred, culminating in a peak of 19.60% in 2021, which suggests a substantial improvement in operating efficiency or pricing power.
Financing Costs (Interest Burden)
The interest burden remained relatively stable for most of the period, generally ranging between 0.69 and 0.92. A notable contraction occurred in 2020, where the ratio fell to 0.29, indicating that interest expenses consumed a larger proportion of operating income during that year. By 2021, the ratio returned to 0.92, reflecting a reduced drag from debt servicing on the final net margin.
Tax Impact (Tax Burden)
Tax burden ratios displayed extreme irregularity. The ratio was negative in 2017 (-0.28), suggesting a tax benefit. A significant anomaly is observed in 2020, where the ratio surged to 7.60, deviating sharply from the typical range and likely indicating a non-recurring tax credit or accounting adjustment. The ratio subsequently normalized to 0.73 in 2021.

The disaggregation reveals that while financing and tax factors introduced intermittent volatility, the overarching trajectory of the net profit margin was fundamentally dictated by the EBIT margin. The shift from operational losses in 2019 to robust operating margins in 2021 was the primary catalyst for the recovery and subsequent growth in net profitability.

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?