Free Cash Flow to The Firm (FCFF)
Based on: 10-K (reporting date: 2022-12-31), 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).
An analysis of the five-year period reveals a non-linear trajectory in cash generation, characterized by a significant peak in 2019 followed by a period of contraction and subsequent stabilization.
- Operating Cash Flow Trends
- Net cash provided by operating activities experienced a sharp increase of approximately 32.7% between 2018 and 2019, rising from 1.47 billion to 1.96 billion. This peak was followed by a two-year decline, with values receding to 1.59 billion by 2021. A recovery phase began in 2022, with operating cash flows increasing to 1.70 billion.
- Free Cash Flow to the Firm (FCFF) Performance
- FCFF followed a trajectory similar to operating cash flows, exhibiting a substantial increase from 1.30 billion in 2018 to a five-year high of 1.88 billion in 2019. A downward trend ensued through 2021, where FCFF reached 1.58 billion, before stabilizing with a marginal increase to 1.60 billion in 2022.
- OCF and FCFF Correlation
- The relationship between operating cash flows and FCFF remained closely aligned throughout the period, suggesting that capital expenditures and other adjustments were generally proportional to operating results. A notable divergence occurred in 2020, where FCFF of 1.81 billion exceeded net cash provided by operating activities of 1.77 billion, indicating a potential reduction in capital expenditures or cash inflows from investing activities that augmented the firm's free cash flow during that fiscal year.
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?
Interest Paid, Net of Tax
Based on: 10-K (reporting date: 2022-12-31), 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).
2 2022 Calculation
Cash paid during the year for interest, tax = Cash paid during the year for interest × EITR
= 218,000 × 17.30% = 37,714
An analysis of the financial outflows related to interest, net of tax, reveals a period of steady growth followed by a moderate contraction. Between 2018 and 2021, cash payments for interest increased annually, reaching a peak in 2021 before declining in the subsequent year.
- Interest Payment Trends
- Cash paid for interest, net of tax, rose from 166,699 thousand US dollars in 2018 to a peak of 191,209 thousand US dollars in 2021. This represents a cumulative increase of approximately 14.7% over a four-year period. In 2022, this figure decreased to 180,286 thousand US dollars, marking a year-over-year reduction of approximately 5.7%.
- Effective Income Tax Rate (EITR) Fluctuations
- The effective income tax rate exhibited a non-linear trend, starting at 16.90% in 2018 and climbing to a peak of 23.00% in 2020. Following this peak, the rate declined consecutively in 2021 and 2022, ending the period at 17.30%.
- Correlation Between Tax Rates and Net Interest Outflows
- The net cash outflow for interest is influenced by the available tax shield provided by the effective income tax rate. Between 2018 and 2020, the simultaneous increase in both the EITR and the net interest payments suggests a significant increase in gross interest obligations. Conversely, the decline in net interest payments in 2022 occurred despite a decreasing EITR; since a lower tax rate reduces the tax shield, the decrease in net cash paid indicates a substantial reduction in gross interest expenses during that fiscal year.
Overall, the data indicates that after a multi-year expansion in interest-related cash outflows, the company achieved a reduction in these payments by the end of 2022, coinciding with a normalization of the effective income tax rate toward 2018 levels.
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?
Enterprise Value to FCFF Ratio, Current
| Selected Financial Data (US$ in thousands) | |
| Enterprise value (EV) | 44,166,336) |
| Free cash flow to the firm (FCFF) | 1,596,886) |
| Valuation Ratio | |
| EV/FCFF | 27.66 |
| Benchmarks | |
| EV/FCFF, Competitors1 | |
| Boeing Co. | 275.47 |
| Caterpillar Inc. | 30.11 |
| Eaton Corp. plc | 34.76 |
| GE Aerospace | 40.92 |
| Honeywell International Inc. | 14.76 |
| Lockheed Martin Corp. | 19.43 |
| RTX Corp. | 30.84 |
| EV/FCFF, Sector | |
| Capital Goods | 39.50 |
| EV/FCFF, Industry | |
| Industrials | 34.43 |
Based on: 10-K (reporting date: 2022-12-31).
1 Click competitor name to see calculations.
If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.
Enterprise Value to FCFF Ratio, Historical
| Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | ||||||
| Enterprise value (EV)1 | 45,585,145) | 39,358,574) | 36,743,046) | 38,875,598) | 28,354,995) | |
| Free cash flow to the firm (FCFF)2 | 1,596,886) | 1,577,709) | 1,807,595) | 1,882,057) | 1,297,699) | |
| Valuation Ratio | ||||||
| EV/FCFF3 | 28.55 | 24.95 | 20.33 | 20.66 | 21.85 | |
| Benchmarks | ||||||
| EV/FCFF, Competitors4 | ||||||
| Boeing Co. | 37.53 | — | — | — | — | |
| Caterpillar Inc. | 23.54 | 20.50 | — | — | — | |
| Eaton Corp. plc | 33.44 | 38.16 | — | — | — | |
| GE Aerospace | 17.29 | 56.53 | — | — | — | |
| Honeywell International Inc. | 29.82 | 25.22 | — | — | — | |
| Lockheed Martin Corp. | 19.69 | 13.92 | — | — | — | |
| RTX Corp. | 28.45 | 27.29 | — | — | — | |
| EV/FCFF, Sector | ||||||
| Capital Goods | 25.87 | 32.16 | — | — | — | |
| EV/FCFF, Industry | ||||||
| Industrials | 24.33 | 28.81 | — | — | — | |
Based on: 10-K (reporting date: 2022-12-31), 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).
3 2022 Calculation
EV/FCFF = EV ÷ FCFF
= 45,585,145 ÷ 1,596,886 = 28.55
4 Click competitor name to see calculations.
Between 2018 and 2022, a discernible expansion in the valuation multiple of the enterprise relative to its free cash flow to the firm occurred. While the enterprise value experienced substantial growth over the five-year period, the free cash flow did not maintain a corresponding growth trajectory, resulting in a heightened EV/FCFF ratio by the end of the period.
- Enterprise Value (EV)
- A consistent upward trend is observed in the enterprise value, which rose from 28,354,995 thousand US dollars in 2018 to 45,585,145 thousand US dollars in 2022. The most significant increases occurred between 2018 and 2019, and again between 2021 and 2022, indicating an overall increase in the market's valuation of the business entity.
- Free Cash Flow to the Firm (FCFF)
- FCFF demonstrated initial growth, peaking at 1,882,057 thousand US dollars in 2019. Following this peak, a gradual decline was recorded, with values receding to 1,596,886 thousand US dollars by 2022. This suggests that while the company improved its cash generation capabilities compared to 2018, it was unable to sustain the peak levels achieved in 2019.
- EV/FCFF Ratio
- The ratio underwent two distinct phases. From 2018 to 2020, a slight contraction was observed, with the ratio moving from 21.85 to a low of 20.33. However, from 2021 onward, the ratio increased sharply, reaching 28.55 in 2022. This divergence indicates that the growth in enterprise value significantly outpaced the growth in free cash flow during the latter part of the period, leading to a more expensive valuation relative to the cash generated for the firm.
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?