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.

Analysis of Solvency Ratios

Microsoft Excel

Solvency Ratios (Summary)

Raytheon Co., solvency ratios

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Debt Ratios
Debt to equity 0.39 0.44 0.51 0.53 0.53
Debt to equity (including operating lease liability) 0.46 0.44 0.51 0.53 0.53
Debt to capital 0.28 0.31 0.34 0.35 0.34
Debt to capital (including operating lease liability) 0.32 0.31 0.34 0.35 0.34
Debt to assets 0.14 0.16 0.16 0.18 0.18
Debt to assets (including operating lease liability) 0.16 0.16 0.16 0.18 0.18
Financial leverage 2.83 2.78 3.10 2.99 2.89
Coverage Ratios
Interest coverage 23.14 18.10 16.19 14.06 12.96
Fixed charge coverage 10.49 8.49 8.12 7.43 6.94

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).

Solvency ratio Description The company
Debt to equity ratio A solvency ratio calculated as total debt divided by total shareholders’ equity. Raytheon Co. debt to equity ratio improved from 2017 to 2018 and from 2018 to 2019.
Debt to equity ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total shareholders’ equity. Raytheon Co. debt to equity ratio (including operating lease liability) improved from 2017 to 2018 but then slightly deteriorated from 2018 to 2019.
Debt to capital ratio A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity. Raytheon Co. debt to capital ratio improved from 2017 to 2018 and from 2018 to 2019.
Debt to capital ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total debt (including operating lease liability) plus shareholders’ equity. Raytheon Co. debt to capital ratio (including operating lease liability) improved from 2017 to 2018 but then slightly deteriorated from 2018 to 2019.
Debt to assets ratio A solvency ratio calculated as total debt divided by total assets. Raytheon Co. debt to assets ratio improved from 2017 to 2018 and from 2018 to 2019.
Debt to assets ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total assets. Raytheon Co. debt to assets ratio (including operating lease liability) improved from 2017 to 2018 but then deteriorated significantly from 2018 to 2019.
Financial leverage ratio A solvency ratio calculated as total assets divided by total shareholders’ equity. Raytheon Co. financial leverage ratio decreased from 2017 to 2018 but then slightly increased from 2018 to 2019.

Solvency ratio Description The company
Interest coverage ratio A solvency ratio calculated as EBIT divided by interest payments. Raytheon Co. interest coverage ratio improved from 2017 to 2018 and from 2018 to 2019.
Fixed charge coverage ratio A solvency ratio calculated as earnings before fixed charges and tax divided by fixed charges. Raytheon Co. fixed charge coverage ratio improved from 2017 to 2018 and from 2018 to 2019.

Debt to Equity

Raytheon Co., debt to equity calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in millions)
Commercial paper and current portion of long-term debt 1,499 300 300
Long-term debt, excluding current portion 3,261 4,755 4,750 5,335 5,330
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
Benchmarks
Debt to Equity, Competitors2
Boeing Co.
Caterpillar Inc. 2.58
Cummins Inc. 0.32
Eaton Corp. plc 0.52
General Electric Co. 3.21
Honeywell International Inc. 0.87
Lockheed Martin Corp. 4.05
RTX Corp. 1.04
Debt to Equity, Sector
Capital Goods 1.97
Debt to Equity, Industry
Industrials 1.79

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

2 Click competitor name to see calculations.

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

Debt to Equity (including Operating Lease Liability)

Raytheon Co., debt to equity (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in millions)
Commercial paper and current portion of long-term debt 1,499 300 300
Long-term debt, excluding current portion 3,261 4,755 4,750 5,335 5,330
Total debt 4,760 5,055 5,050 5,335 5,330
Operating lease liabilities, current 213
Operating lease liabilities, noncurrent 706
Total debt (including operating lease liability) 5,679 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 equity (including operating lease liability)1 0.46 0.44 0.51 0.53 0.53
Benchmarks
Debt to Equity (including Operating Lease Liability), Competitors2
Boeing Co.
Caterpillar Inc. 2.62
Cummins Inc. 0.38
Eaton Corp. plc 0.55
General Electric Co. 3.32
Honeywell International Inc. 0.90
Lockheed Martin Corp. 4.40
RTX Corp. 1.11
Debt to Equity (including Operating Lease Liability), Sector
Capital Goods 2.06
Debt to Equity (including Operating Lease Liability), Industry
Industrials 1.89

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 (including operating lease liability) = Total debt (including operating lease liability) ÷ Total Raytheon Company stockholders’ equity
= 5,679 ÷ 12,223 = 0.46

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to equity ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total shareholders’ equity. Raytheon Co. debt to equity ratio (including operating lease liability) improved from 2017 to 2018 but then slightly deteriorated from 2018 to 2019.

Debt to Capital

Raytheon Co., debt to capital calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in millions)
Commercial paper and current portion of long-term debt 1,499 300 300
Long-term debt, excluding current portion 3,261 4,755 4,750 5,335 5,330
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
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
Benchmarks
Debt to Capital, Competitors2
Boeing Co. 1.46
Caterpillar Inc. 0.72
Cummins Inc. 0.24
Eaton Corp. plc 0.34
General Electric Co. 0.76
Honeywell International Inc. 0.46
Lockheed Martin Corp. 0.80
RTX Corp. 0.51
Debt to Capital, Sector
Capital Goods 0.66
Debt to Capital, Industry
Industrials 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 capital = Total debt ÷ Total capital
= 4,760 ÷ 16,983 = 0.28

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to capital ratio A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity. Raytheon Co. debt to capital ratio improved from 2017 to 2018 and from 2018 to 2019.

Debt to Capital (including Operating Lease Liability)

Raytheon Co., debt to capital (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in millions)
Commercial paper and current portion of long-term debt 1,499 300 300
Long-term debt, excluding current portion 3,261 4,755 4,750 5,335 5,330
Total debt 4,760 5,055 5,050 5,335 5,330
Operating lease liabilities, current 213
Operating lease liabilities, noncurrent 706
Total debt (including operating lease liability) 5,679 5,055 5,050 5,335 5,330
Total Raytheon Company stockholders’ equity 12,223 11,472 9,963 10,066 10,128
Total capital (including operating lease liability) 17,902 16,527 15,013 15,401 15,458
Solvency Ratio
Debt to capital (including operating lease liability)1 0.32 0.31 0.34 0.35 0.34
Benchmarks
Debt to Capital (including Operating Lease Liability), Competitors2
Boeing Co. 1.43
Caterpillar Inc. 0.72
Cummins Inc. 0.28
Eaton Corp. plc 0.35
General Electric Co. 0.77
Honeywell International Inc. 0.47
Lockheed Martin Corp. 0.81
RTX Corp. 0.53
Debt to Capital (including Operating Lease Liability), Sector
Capital Goods 0.67
Debt to Capital (including Operating Lease Liability), Industry
Industrials 0.65

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 (including operating lease liability) = Total debt (including operating lease liability) ÷ Total capital (including operating lease liability)
= 5,679 ÷ 17,902 = 0.32

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to capital ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total debt (including operating lease liability) plus shareholders’ equity. Raytheon Co. debt to capital ratio (including operating lease liability) improved from 2017 to 2018 but then slightly deteriorated from 2018 to 2019.

Debt to Assets

Raytheon Co., debt to assets calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in millions)
Commercial paper and current portion of long-term debt 1,499 300 300
Long-term debt, excluding current portion 3,261 4,755 4,750 5,335 5,330
Total debt 4,760 5,055 5,050 5,335 5,330
 
Total assets 34,566 31,864 30,860 30,052 29,281
Solvency Ratio
Debt to assets1 0.14 0.16 0.16 0.18 0.18
Benchmarks
Debt to Assets, Competitors2
Boeing Co. 0.20
Caterpillar Inc. 0.48
Cummins Inc. 0.12
Eaton Corp. plc 0.25
General Electric Co. 0.34
Honeywell International Inc. 0.27
Lockheed Martin Corp. 0.27
RTX Corp. 0.31
Debt to Assets, Sector
Capital Goods 0.31
Debt to Assets, Industry
Industrials 0.32

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 assets = Total debt ÷ Total assets
= 4,760 ÷ 34,566 = 0.14

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to assets ratio A solvency ratio calculated as total debt divided by total assets. Raytheon Co. debt to assets ratio improved from 2017 to 2018 and from 2018 to 2019.

Debt to Assets (including Operating Lease Liability)

Raytheon Co., debt to assets (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in millions)
Commercial paper and current portion of long-term debt 1,499 300 300
Long-term debt, excluding current portion 3,261 4,755 4,750 5,335 5,330
Total debt 4,760 5,055 5,050 5,335 5,330
Operating lease liabilities, current 213
Operating lease liabilities, noncurrent 706
Total debt (including operating lease liability) 5,679 5,055 5,050 5,335 5,330
 
Total assets 34,566 31,864 30,860 30,052 29,281
Solvency Ratio
Debt to assets (including operating lease liability)1 0.16 0.16 0.16 0.18 0.18
Benchmarks
Debt to Assets (including Operating Lease Liability), Competitors2
Boeing Co. 0.21
Caterpillar Inc. 0.49
Cummins Inc. 0.15
Eaton Corp. plc 0.27
General Electric Co. 0.35
Honeywell International Inc. 0.28
Lockheed Martin Corp. 0.29
RTX Corp. 0.33
Debt to Assets (including Operating Lease Liability), Sector
Capital Goods 0.32
Debt to Assets (including Operating Lease Liability), Industry
Industrials 0.34

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 assets (including operating lease liability) = Total debt (including operating lease liability) ÷ Total assets
= 5,679 ÷ 34,566 = 0.16

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to assets ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total assets. Raytheon Co. debt to assets ratio (including operating lease liability) improved from 2017 to 2018 but then deteriorated significantly from 2018 to 2019.

Financial Leverage

Raytheon Co., financial leverage calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
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
Benchmarks
Financial Leverage, Competitors2
Boeing Co.
Caterpillar Inc. 5.38
Cummins Inc. 2.63
Eaton Corp. plc 2.04
General Electric Co. 9.40
Honeywell International Inc. 3.17
Lockheed Martin Corp. 15.20
RTX Corp. 3.34
Financial Leverage, Sector
Capital Goods 6.40
Financial Leverage, Industry
Industrials 5.63

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 Click competitor name to see calculations.

Solvency ratio Description The company
Financial leverage ratio A solvency ratio calculated as total assets divided by total shareholders’ equity. Raytheon Co. financial leverage ratio decreased from 2017 to 2018 but then slightly increased from 2018 to 2019.

Interest Coverage

Raytheon Co., interest coverage calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in millions)
Net income attributable to Raytheon Company 3,343 2,909 2,024 2,211 2,074
Add: Net income attributable to noncontrolling interest (14) (27) (23) (37) (7)
Less: Income (loss) from discontinued operations, net of tax 1 (1) 2 1 13
Add: Income tax expense 658 264 1,114 857 733
Add: Interest expense 180 184 205 232 233
Earnings before interest and tax (EBIT) 4,166 3,331 3,318 3,262 3,020
Solvency Ratio
Interest coverage1 23.14 18.10 16.19 14.06 12.96
Benchmarks
Interest Coverage, Competitors2
Boeing Co. -2.19
Caterpillar Inc. 19.62
Cummins Inc. 27.00
Eaton Corp. plc 11.98
General Electric Co. 1.27
Honeywell International Inc. 22.17
Lockheed Martin Corp. 12.09
RTX Corp. 5.65
Interest Coverage, Sector
Capital Goods 5.14
Interest Coverage, Industry
Industrials 4.59

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
Interest coverage = EBIT ÷ Interest expense
= 4,166 ÷ 180 = 23.14

2 Click competitor name to see calculations.

Solvency ratio Description The company
Interest coverage ratio A solvency ratio calculated as EBIT divided by interest payments. Raytheon Co. interest coverage ratio improved from 2017 to 2018 and from 2018 to 2019.

Fixed Charge Coverage

Raytheon Co., fixed charge coverage calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in millions)
Net income attributable to Raytheon Company 3,343 2,909 2,024 2,211 2,074
Add: Net income attributable to noncontrolling interest (14) (27) (23) (37) (7)
Less: Income (loss) from discontinued operations, net of tax 1 (1) 2 1 13
Add: Income tax expense 658 264 1,114 857 733
Add: Interest expense 180 184 205 232 233
Earnings before interest and tax (EBIT) 4,166 3,331 3,318 3,262 3,020
Add: Operating lease cost 240 236 232 239 236
Earnings before fixed charges and tax 4,406 3,567 3,550 3,501 3,256
 
Interest expense 180 184 205 232 233
Operating lease cost 240 236 232 239 236
Fixed charges 420 420 437 471 469
Solvency Ratio
Fixed charge coverage1 10.49 8.49 8.12 7.43 6.94
Benchmarks
Fixed Charge Coverage, Competitors2
Boeing Co. -1.19
Caterpillar Inc. 13.01
Cummins Inc. 9.94
Eaton Corp. plc 7.45
General Electric Co. 1.09
Honeywell International Inc. 14.06
Lockheed Martin Corp. 9.12
RTX Corp. 4.31
Fixed Charge Coverage, Sector
Capital Goods 3.80
Fixed Charge Coverage, Industry
Industrials 3.07

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
Fixed charge coverage = Earnings before fixed charges and tax ÷ Fixed charges
= 4,406 ÷ 420 = 10.49

2 Click competitor name to see calculations.

Solvency ratio Description The company
Fixed charge coverage ratio A solvency ratio calculated as earnings before fixed charges and tax divided by fixed charges. Raytheon Co. fixed charge coverage ratio improved from 2017 to 2018 and from 2018 to 2019.