Stock Analysis on Net

Raytheon Co. (NYSE:RTN)

This company has been moved to the archive! The financial data has not been updated since February 12, 2020.

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

Raytheon Co., adjusted financial ratios

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Activity Ratio
Total Asset Turnover
Reported 0.84 0.85 0.82 0.80 0.79
Adjusted 0.86 0.84 0.81 0.79 0.79
Liquidity Ratio
Current Ratio
Reported 1.34 1.46 1.54 1.66 1.60
Adjusted 1.34 1.47 1.54 1.66 1.60
Solvency Ratios
Debt to Equity
Reported 0.39 0.44 0.51 0.53 0.53
Adjusted 0.48 0.51 0.60 0.66 0.64
Debt to Capital
Reported 0.28 0.31 0.34 0.35 0.34
Adjusted 0.33 0.34 0.37 0.40 0.39
Financial Leverage
Reported 2.83 2.78 3.10 2.99 2.89
Adjusted 2.90 2.80 3.14 3.11 2.99
Profitability Ratios
Net Profit Margin
Reported 11.46% 10.75% 7.98% 9.19% 8.92%
Adjusted 9.09% 13.42% 6.81% 8.52% 9.81%
Return on Equity (ROE)
Reported 27.35% 25.36% 20.32% 21.97% 20.48%
Adjusted 22.58% 31.39% 17.36% 20.97% 23.27%
Return on Assets (ROA)
Reported 9.67% 9.13% 6.56% 7.36% 7.08%
Adjusted 7.79% 11.21% 5.53% 6.74% 7.77%

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Raytheon Co. adjusted total asset turnover ratio improved from 2017 to 2018 and from 2018 to 2019.
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Raytheon Co. adjusted current ratio deteriorated from 2017 to 2018 and from 2018 to 2019.
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Raytheon Co. adjusted debt-to-equity ratio improved from 2017 to 2018 and from 2018 to 2019.
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Raytheon Co. adjusted debt-to-capital ratio improved from 2017 to 2018 and from 2018 to 2019.
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.
Raytheon Co. adjusted financial leverage ratio decreased from 2017 to 2018 but then slightly increased from 2018 to 2019.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Raytheon Co. adjusted net profit margin ratio improved from 2017 to 2018 but then slightly deteriorated from 2018 to 2019 not reaching 2017 level.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Raytheon Co. adjusted ROE improved from 2017 to 2018 but then slightly deteriorated from 2018 to 2019 not reaching 2017 level.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Raytheon Co. adjusted ROA improved from 2017 to 2018 but then slightly deteriorated from 2018 to 2019 not reaching 2017 level.

Raytheon Co., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Reported
Selected Financial Data (US$ in millions)
Net sales 29,176 27,058 25,348 24,069 23,247
Total assets 34,566 31,864 30,860 30,052 29,281
Activity Ratio
Total asset turnover1 0.84 0.85 0.82 0.80 0.79
Adjusted
Selected Financial Data (US$ in millions)
Net sales 29,176 27,058 25,348 24,069 23,247
Adjusted total assets2 34,039 32,387 31,240 30,393 29,356
Activity Ratio
Adjusted total asset turnover3 0.86 0.84 0.81 0.79 0.79

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

1 2019 Calculation
Total asset turnover = Net sales ÷ Total assets
= 29,176 ÷ 34,566 = 0.84

2 Adjusted total assets. See details »

3 2019 Calculation
Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 29,176 ÷ 34,039 = 0.86

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Raytheon Co. adjusted total asset turnover ratio improved from 2017 to 2018 and from 2018 to 2019.

Adjusted Current Ratio

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Reported
Selected Financial Data (US$ in millions)
Current assets 13,082 12,136 11,326 10,678 9,812
Current liabilities 9,791 8,288 7,348 6,427 6,126
Liquidity Ratio
Current ratio1 1.34 1.46 1.54 1.66 1.60
Adjusted
Selected Financial Data (US$ in millions)
Adjusted current assets2 13,089 12,148 11,334 10,686 9,817
Current liabilities 9,791 8,288 7,348 6,427 6,126
Liquidity Ratio
Adjusted current ratio3 1.34 1.47 1.54 1.66 1.60

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

1 2019 Calculation
Current ratio = Current assets ÷ Current liabilities
= 13,082 ÷ 9,791 = 1.34

2 Adjusted current assets. See details »

3 2019 Calculation
Adjusted current ratio = Adjusted current assets ÷ Current liabilities
= 13,089 ÷ 9,791 = 1.34

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Raytheon Co. adjusted current ratio deteriorated from 2017 to 2018 and from 2018 to 2019.

Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Reported
Selected Financial Data (US$ in millions)
Total debt 4,760 5,055 5,050 5,335 5,330
Total Raytheon Company stockholders’ equity 12,223 11,472 9,963 10,066 10,128
Solvency Ratio
Debt to equity1 0.39 0.44 0.51 0.53 0.53
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total debt2 5,679 5,897 5,959 6,421 6,306
Adjusted total equity3 11,749 11,566 9,951 9,777 9,803
Solvency Ratio
Adjusted debt to equity4 0.48 0.51 0.60 0.66 0.64

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

1 2019 Calculation
Debt to equity = Total debt ÷ Total Raytheon Company stockholders’ equity
= 4,760 ÷ 12,223 = 0.39

2 Adjusted total debt. See details »

3 Adjusted total equity. See details »

4 2019 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted total equity
= 5,679 ÷ 11,749 = 0.48

Solvency ratio Description The company
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Raytheon Co. adjusted debt-to-equity ratio improved from 2017 to 2018 and from 2018 to 2019.

Adjusted Debt to Capital

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Reported
Selected Financial Data (US$ in millions)
Total debt 4,760 5,055 5,050 5,335 5,330
Total capital 16,983 16,527 15,013 15,401 15,458
Solvency Ratio
Debt to capital1 0.28 0.31 0.34 0.35 0.34
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total debt2 5,679 5,897 5,959 6,421 6,306
Adjusted total capital3 17,428 17,463 15,910 16,198 16,109
Solvency Ratio
Adjusted debt to capital4 0.33 0.34 0.37 0.40 0.39

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

1 2019 Calculation
Debt to capital = Total debt ÷ Total capital
= 4,760 ÷ 16,983 = 0.28

2 Adjusted total debt. See details »

3 Adjusted total capital. See details »

4 2019 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 5,679 ÷ 17,428 = 0.33

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. Raytheon Co. adjusted debt-to-capital ratio improved from 2017 to 2018 and from 2018 to 2019.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Reported
Selected Financial Data (US$ in millions)
Total assets 34,566 31,864 30,860 30,052 29,281
Total Raytheon Company stockholders’ equity 12,223 11,472 9,963 10,066 10,128
Solvency Ratio
Financial leverage1 2.83 2.78 3.10 2.99 2.89
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total assets2 34,039 32,387 31,240 30,393 29,356
Adjusted total equity3 11,749 11,566 9,951 9,777 9,803
Solvency Ratio
Adjusted financial leverage4 2.90 2.80 3.14 3.11 2.99

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

1 2019 Calculation
Financial leverage = Total assets ÷ Total Raytheon Company stockholders’ equity
= 34,566 ÷ 12,223 = 2.83

2 Adjusted total assets. See details »

3 Adjusted total equity. See details »

4 2019 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted total equity
= 34,039 ÷ 11,749 = 2.90

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.
Raytheon Co. adjusted financial leverage ratio decreased from 2017 to 2018 but then slightly increased from 2018 to 2019.

Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Reported
Selected Financial Data (US$ in millions)
Net income attributable to Raytheon Company 3,343 2,909 2,024 2,211 2,074
Net sales 29,176 27,058 25,348 24,069 23,247
Profitability Ratio
Net profit margin1 11.46% 10.75% 7.98% 9.19% 8.92%
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net income2 2,653 3,631 1,727 2,050 2,281
Net sales 29,176 27,058 25,348 24,069 23,247
Profitability Ratio
Adjusted net profit margin3 9.09% 13.42% 6.81% 8.52% 9.81%

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

1 2019 Calculation
Net profit margin = 100 × Net income attributable to Raytheon Company ÷ Net sales
= 100 × 3,343 ÷ 29,176 = 11.46%

2 Adjusted net income. See details »

3 2019 Calculation
Adjusted net profit margin = 100 × Adjusted net income ÷ Net sales
= 100 × 2,653 ÷ 29,176 = 9.09%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Raytheon Co. adjusted net profit margin ratio improved from 2017 to 2018 but then slightly deteriorated from 2018 to 2019 not reaching 2017 level.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Reported
Selected Financial Data (US$ in millions)
Net income attributable to Raytheon Company 3,343 2,909 2,024 2,211 2,074
Total Raytheon Company stockholders’ equity 12,223 11,472 9,963 10,066 10,128
Profitability Ratio
ROE1 27.35% 25.36% 20.32% 21.97% 20.48%
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net income2 2,653 3,631 1,727 2,050 2,281
Adjusted total equity3 11,749 11,566 9,951 9,777 9,803
Profitability Ratio
Adjusted ROE4 22.58% 31.39% 17.36% 20.97% 23.27%

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

1 2019 Calculation
ROE = 100 × Net income attributable to Raytheon Company ÷ Total Raytheon Company stockholders’ equity
= 100 × 3,343 ÷ 12,223 = 27.35%

2 Adjusted net income. See details »

3 Adjusted total equity. See details »

4 2019 Calculation
Adjusted ROE = 100 × Adjusted net income ÷ Adjusted total equity
= 100 × 2,653 ÷ 11,749 = 22.58%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Raytheon Co. adjusted ROE improved from 2017 to 2018 but then slightly deteriorated from 2018 to 2019 not reaching 2017 level.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Reported
Selected Financial Data (US$ in millions)
Net income attributable to Raytheon Company 3,343 2,909 2,024 2,211 2,074
Total assets 34,566 31,864 30,860 30,052 29,281
Profitability Ratio
ROA1 9.67% 9.13% 6.56% 7.36% 7.08%
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net income2 2,653 3,631 1,727 2,050 2,281
Adjusted total assets3 34,039 32,387 31,240 30,393 29,356
Profitability Ratio
Adjusted ROA4 7.79% 11.21% 5.53% 6.74% 7.77%

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

1 2019 Calculation
ROA = 100 × Net income attributable to Raytheon Company ÷ Total assets
= 100 × 3,343 ÷ 34,566 = 9.67%

2 Adjusted net income. See details »

3 Adjusted total assets. See details »

4 2019 Calculation
Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 2,653 ÷ 34,039 = 7.79%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Raytheon Co. adjusted ROA improved from 2017 to 2018 but then slightly deteriorated from 2018 to 2019 not reaching 2017 level.