Sheet1
Meta Platforms Inc. | |||||||||||
Five-component disaggregation of ROE | |||||||||||
ROE | = | Tax Burden | × | Interest Burden | × | EBIT Margin | × | Asset Turnover | × | Financial Leverage | |
Dec 31, 2021 | 31.53% | 0.83 | 1.00 | 40.11% | 0.71 | 1.33 | |||||
Dec 31, 2020 | 22.72% | 0.88 | 1.00 | 38.61% | 0.54 | 1.24 | |||||
Dec 31, 2019 | 18.29% | 0.75 | 1.00 | 35.12% | 0.53 | 1.32 | |||||
Dec 31, 2018 | 26.28% | 0.87 | 1.00 | 45.44% | 0.57 | 1.16 | |||||
Dec 31, 2017 | 21.43% | 0.77 | 1.00 | 50.67% | 0.48 | 1.14 | |||||
Comcast Corp. | |||||||||||
Five-component disaggregation of ROE | |||||||||||
ROE | = | Tax Burden | × | Interest Burden | × | EBIT Margin | × | Asset Turnover | × | Financial Leverage | |
Dec 31, 2021 | 14.73% | 0.73 | 0.82 | 20.36% | 0.42 | 2.87 | |||||
Dec 31, 2020 | 11.66% | 0.76 | 0.75 | 17.85% | 0.38 | 3.03 | |||||
Dec 31, 2019 | 15.78% | 0.78 | 0.79 | 19.55% | 0.41 | 3.18 | |||||
Dec 31, 2018 | 16.38% | 0.78 | 0.81 | 19.74% | 0.38 | 3.51 | |||||
Dec 31, 2017 | 33.11% | 1.50 | 0.83 | 21.56% | 0.45 | 2.72 | |||||
Walt Disney Co. | |||||||||||
Five-component disaggregation of ROE | |||||||||||
ROE | = | Tax Burden | × | Interest Burden | × | EBIT Margin | × | Asset Turnover | × | Financial Leverage | |
Oct 2, 2021 | 2.25% | 0.99 | 0.57 | 5.29% | 0.33 | 2.30 | |||||
Oct 3, 2020 | -3.43% | — | — | -0.79% | 0.32 | 2.41 | |||||
Sep 28, 2019 | 12.44% | 0.78 | 0.92 | 22.04% | 0.36 | 2.18 | |||||
Sep 29, 2018 | 25.83% | 0.88 | 0.95 | 25.14% | 0.60 | 2.02 | |||||
Sep 30, 2017 | 21.74% | 0.67 | 0.96 | 25.23% | 0.58 | 2.32 | |||||
Oct 1, 2016 | 21.71% | 0.65 | 0.98 | 26.64% | 0.60 | 2.13 |