Stock Analysis on Net

Time Warner Cable Inc. (NYSE:TWC)

This company has been moved to the archive! The financial data has not been updated since April 28, 2016.

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Time Warner Cable Inc., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011
Net income attributable to TWC shareholders 1,844 2,031 1,954 2,155 1,665
Add: Net income attributable to noncontrolling interest 4 2
Add: Income tax expense 1,144 1,217 1,085 1,177 795
Earnings before tax (EBT) 2,988 3,248 3,039 3,336 2,462
Add: Interest expense 1,402 1,419 1,555 1,614 1,524
Earnings before interest and tax (EBIT) 4,390 4,667 4,594 4,950 3,986
Add: Depreciation 3,560 3,236 3,155 3,154 2,994
Add: Amortization 136 135 126 110 33
Earnings before interest, tax, depreciation and amortization (EBITDA) 8,086 8,038 7,875 8,214 7,013

Based on: 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).


Net Income Attributable to Shareholders
From 2011 to 2012, net income showed a significant increase, rising from 1,665 million USD to 2,155 million USD. However, subsequent years exhibited a declining trend, with net income decreasing to 1,954 million USD in 2013, slightly recovering to 2,031 million USD in 2014, and then falling again to 1,844 million USD in 2015. Overall, after the peak in 2012, net income demonstrated volatility and a downward tendency.
Earnings Before Tax (EBT)
EBT demonstrated growth from 2,462 million USD in 2011 to a peak of 3,336 million USD in 2012. In the following years, the figure decreased to 3,039 million USD in 2013 but then increased again to 3,248 million USD in 2014 before dropping to 2,988 million USD in 2015. The pattern reveals fluctuations but with generally higher earnings before tax from 2012 onward compared to 2011.
Earnings Before Interest and Tax (EBIT)
EBIT increased notably from 3,986 million USD in 2011 to 4,950 million USD in 2012. After this peak, EBIT declined over the next three years, registering 4,594 million USD in 2013, 4,667 million USD in 2014, and 4,390 million USD in 2015. The trend indicates a rise followed by a gradual reduction in operating profitability.
Earnings Before Interest, Tax, Depreciation and Amortization (EBITDA)
The EBITDA metric rose steadily from 7,013 million USD in 2011 to 8,214 million USD in 2012. In the subsequent years, EBITDA remained relatively stable, with minor fluctuations: 7,875 million USD in 2013, 8,038 million USD in 2014, and 8,086 million USD in 2015. This suggests consistent overall operational cash generation capacity after the initial increase in 2012.

AI Ask an analyst for more


Enterprise Value to EBITDA Ratio, Current

Time Warner Cable Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 81,348
Earnings before interest, tax, depreciation and amortization (EBITDA) 8,086
Valuation Ratio
EV/EBITDA 10.06
Benchmarks
EV/EBITDA, Competitors1
Alphabet Inc. 26.09
Comcast Corp. 3.95
Meta Platforms Inc. 14.61
Netflix Inc. 12.47
Trade Desk Inc. 12.55
Walt Disney Co. 12.01

Based on: 10-K (reporting date: 2015-12-31).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Time Warner Cable Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 73,738 65,077 64,756 48,931 45,664
Earnings before interest, tax, depreciation and amortization (EBITDA)2 8,086 8,038 7,875 8,214 7,013
Valuation Ratio
EV/EBITDA3 9.12 8.10 8.22 5.96 6.51
Benchmarks
EV/EBITDA, Competitors4
Alphabet Inc.
Comcast Corp.
Meta Platforms Inc.
Netflix Inc.
Trade Desk Inc.
Walt Disney Co.

Based on: 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).

1 See details »

2 See details »

3 2015 Calculation
EV/EBITDA = EV ÷ EBITDA
= 73,738 ÷ 8,086 = 9.12

4 Click competitor name to see calculations.


Enterprise value (EV)
The enterprise value increased steadily over the five-year period, rising from $45,664 million in 2011 to $73,738 million in 2015. This represents a significant upward trend, with the most pronounced growth occurring between 2012 and 2013 and continuing at a slower but consistent pace thereafter.
Earnings before interest, tax, depreciation and amortization (EBITDA)
EBITDA showed overall growth from 2011 to 2015, increasing from $7,013 million to $8,086 million. Notably, EBITDA experienced a peak in 2012 at $8,214 million, followed by a decline in 2013 to $7,875 million, then a gradual recovery over the next two years, though it did not surpass the 2012 high within the observed timeframe.
EV/EBITDA Ratio
The EV/EBITDA ratio declined from 6.51 in 2011 to 5.96 in 2012, indicating increased operational profitability relative to enterprise value at that time. Subsequently, the ratio rose sharply to 8.22 in 2013 and remained elevated through 2014 and 2015, reaching 9.12 at the end of the period. This increase suggests that enterprise value grew at a faster pace than EBITDA in these later years, potentially indicating higher market valuation relative to earnings before interest, tax, depreciation, and amortization.

AI Ask an analyst for more