Professional Documents
Culture Documents
Table of Contents
Johnson & Johnson- Financial and Strategic Analysis Review .....................................3
Company Overview....................................................................................................3
Johnson & Johnson- Key Facts ..................................................................................3
Johnson & Johnson- Business Description ................................................................3
Johnson & Johnson- Major Products and Services ....................................................4
Johnson & Johnson- History ......................................................................................5
Johnson & Johnson- SWOT Analysis ......................................................................33
Johnson & Johnson- Strengths .................................................................................33
Strengths-Leadership position in diverse healthcare segments ............................33
Strengths-Focus on R&D enabling innovative product launches ........................34
Strengths-Financial performance enable it to provide higher returns to its
shareholders..........................................................................................................34
Johnson & Johnson- Weaknesses.............................................................................34
Weaknesses-Overdependence on US ...................................................................34
Johnson & Johnson- Opportunities ..........................................................................35
Opportunities-Contracts and agreements .............................................................35
Opportunities-Global skin care market ................................................................35
Opportunities-Positive outlook for global pharmaceuticals market.....................35
Johnson & Johnson- Threats ....................................................................................36
Threats-Competitive pressures .............................................................................36
Threats-Influx of generics ....................................................................................36
Threats-Medical device regulations in different countries...................................36
Johnson & Johnson- Key Competitors.....................................................................37
Johnson & Johnson- Key Employees.......................................................................37
Johnson & Johnson- Company Statement................................................................44
Johnson & Johnson- Locations & Subsidiaries........................................................47
Head office ...........................................................................................................47
Other Locations & Subsidiaries ...............................................................................47
Johnson & Johnson, Other locations ....................................................................47
Johnson & Johnson, Subsidiaries .............................................................................47
Janssen Biotech, Inc. ............................................................................................47
Cilag AG...............................................................................................................47
Acclarent Inc ........................................................................................................48
Biosense Webster Inc ...........................................................................................48
Ethicon US LLC...................................................................................................48
Johnson & Johnson Vision Care Inc ....................................................................48
Mentor Worldwide LLC.......................................................................................48
Synthes Inc ...........................................................................................................48
Vogue International..............................................................................................48
Summarized Statement.............................................................................................49
Johnson & Johnson, Annual Statements ..................................................................49
Income Statements ...............................................................................................49
Balance Sheet .......................................................................................................49
Cash Flow.............................................................................................................49
Detailed Statement ...................................................................................................49
Johnson & Johnson, Full Annual Statements...........................................................49
Income Statements ...............................................................................................50
Balance Sheet .......................................................................................................51
Cash Flow.............................................................................................................52
Summarized Interim Statement ................................................................................53
Johnson & Johnson, Summarized Interim Statements .............................................53
Balance Sheet .......................................................................................................53
Cash Flow.............................................................................................................53
Detailed Interim Statement.......................................................................................53
Johnson & Johnson, Detailed Interim Statement .....................................................53
Balance Sheet .......................................................................................................54
Cash Flow.............................................................................................................55
Capital Market Ratios...............................................................................................56
Johnson & Johnson, Capital Market Ratios .............................................................56
Interim Ratios ...........................................................................................................56
Johnson & Johnson, Interim Ratios..........................................................................56
Annual Ratios ...........................................................................................................57
Johnson & Johnson, Annual Ratios..........................................................................57
Johnson & Johnson (J&J or 'the company') is a health care company that develops,
manufactures and markets consumer health care products, pharmaceuticals and
medical devices. It offers pharmaceuticals in the therapeutic areas of immunology,
oncology, neuroscience, infectious diseases and vaccines, pulmonary hypertension,
cardiovascular and metabolism. The company markets its products under Simponi,
Remicade, Stelara, Aveeno, Clean & Clear, Johnson's Adult, Dabao, Le Petite
Marseillais, Neutrogena and Ogx brand names. Its medical devices include general
surgery, biosurgical, endomechanical and energy products; electrophysiology
products, vision products and phthalmic products. The company buy raw material
from multiple sources. J&J distributes its pharmaceutical products, medical devices
and consumer products to retailers, wholesalers, health care professionals and
hospitals and through a network of retail outlets and distributors. It has business
presence across the Americas, Europe, Asia-Pacific and Africa. The company is
headquartered in New Brunswick, New Jersey, the US.
Geographically, the company classifies its business operations into four regions: US;
Europe; Asia-Pacific, Africa; and Western Hemisphere excluding US. In FY2021, the
US accounted for 50.3% of the company's total revenue, followed by Europe (25.2%),
Asia-Pacific, Africa (18.4%), and Western Hemisphere excluding US (6.1%).
corona pandemic.
2020 Contracts/Agreements In February, J&J's unit Janssen entered into a
partnership with the US HHS to discover
effective drugs for the new coronavirus
disease, Covid-19.
2020 Contracts/Agreements In March, the company's Janssen Pharama
secured a US$456 million contract from The
US government for a coronavirus vaccine.
2020 Contracts/Agreements In April, Johnson & Johnson and Emergent
BioSolutions announced to extend their
collaboration to manufacture its lead
investigational COVID-19 vaccine candidate.
2020 Contracts/Agreements In January, the company Lung Cancer
Initiative entered into an agreement with
Pulmatrix to provide license for accessing a
portfolio of narrow spectrum kinase inhibitors
intended for development in lung cancer
interception.
2020 Contracts/Agreements In November, Johnson & Johnson and the US
Department of Health and Human Services
announced to expand their agreement to
support the next phase of COVID-19 vaccine
candidate research and development.
2020 Contracts/Agreements In March, Johnson & Johnson entered into a
partnership with the Biomedical Advanced
Research and Development Authority to fund
US$1 billion in COVID-19 vaccine and
antiviral treatment research and development.
2020 Contracts/Agreements In February, J&J entered into a partnership
with the Biomedical Advanced Research and
Development Authority to seek the treatment
solutions for COVID-19.
2020 Contracts/Agreements In August, J&J entered into an agreement to
acquire Momenta Pharmaceuticals, Inc for
US$6.5 billion.
2020 Contracts/Agreements In September, Johnson & Johnson entered into
an agreement with the Government of Canada
to supply up to 20 million doses of its
COVID-19 vaccine candidate.
2020 Contracts/Agreements In March, the company partnered with U.S.
Department of Health & Human Services to
supply one billion vaccines globally for
emergency pandemic use.
2020 Contracts/Agreements In March, the company and other life sciences
companies along with Bill & Melinda Gates
Foundation partnered to develop vaccines,
diagnostics to treat COVID-19 pandemic.
The company is one of the largest and diversified healthcare companies in the world.
It has strong presence in the medical devices, pharmaceutical and consumer products
markets worldwide. J&J conducts its business through operating companies in
worldwide. The company manufactures and markets pharmaceutical products in six
therapeutic areas, including immunology, infectious diseases and vaccines, pulmonary
hypertension, neuroscience, oncology, and cardiovascular and metabolism. It offers
medical devices, which are used by physicians, nurses, hospitals, eye care
professionals and clinics worldwide. The company also develops, manufactures and
markets products for baby care, oral care, beauty, women's health care and wound
care. Strong market position enhances J&J's brand image and enables to penetrate
new markets as new product launches become easier.
J&J’s research and development (R&D) activities focus on developing new products
in the areas of immunology, infectious, cardiovascular, metabolism, neuroscience and
cancer therapy. The company operates R&D facilities in the US, Brazil, Belgium,
China, Germany, Switzerland Singapore, the UK, France, Israel, Poland, Sweden,
India, Japan, and the Netherlands with additional R&D support in more than 30 other
countries worldwide. In FY2021, the company spent US$14,714 million on its R&D
activities, which as a percentage of revenue, stood at 15.7%. The company's
continued investments in R&D yielded many new pharmaceutical products in the
past. Hence, the company's commitment to technological innovation as reflected in its
R&D investments and a focus on new product development not only strengthens its
market position but also helps it to maintain a robust product pipeline.
Weaknesses-Overdependence on US
Overdependence on US could be the major area of concern for the company. Though
the company has business presence across the Americas, Europe, Asia-Pacific and
Africa, it depends on the US for majority of its revenue. In FY2021, the company
generated 50.3% of its revenue from the US. Overdependence on one single
geographic region makes the company susceptible to changes associated with the
economic and political situation of the country. It also exposes the company to
business risks associated with that particular region and negatively impact the
revenue.
The company expands its operations and improves its presence through contracts and
agreements. In October 2022, J&J reached a cooperation agreement with Mersana
Therapeutics to jointly develop three new generation ADC drugs. In February 2022,
J&J announced a settlement agreement with the federally recognized Tribes to resolve
their opioid-related claims against the company. In January 2022, Johnson & Johnson
Medical Devices Companies and Microsoft entered into a collaboration to enable its
digital surgery ecosystem. Through this agreement, Microsoft will offer the company
digital surgical solutions, assist in developing its digital surgery platform, and
facilitate device connectivity for the Internet of Things (IoT).
The company could benefit from the growing global skin care market. The market
underwent a paradigm shift in the recent past, inclining more towards increased
product differentiation and serving a diverse, more conscious and demanding
customer base. According to in-house research, the global skin care market grew
4.3% in 2021 to reach US$ 134,682.2 million and is forecast to reach US$166,463
million in 2026, which indicates an increase of 23.6%. Category wise, facial care is
the largest segment, accounting for 81.7% of the market, followed by body care
(12.2%), hand care (2.7%), depilatories (1.9%) and make-up remover (1.6%) in 2021.
Asia-Pacific accounted for 56.7% of the global skincare market in 2021, followed by
Europe (21.7%), the US (13.3%), Middle East (2.3%), and rest of the world (6%).
P&G manufactures and markets various skin care products including antiperspirants
and deodorants, personal cleansing. It markets these products under Pantene, Head &
Shoulders, Olay, Rejoice, Old Spice, SK-II and Safeguard brand names.
The global pharmaceuticals market has experienced healthy growth in recent years
and expected to grow in the next few years. As per in-house-research the global
pharmaceuticals market is forecast to reach a value of US$1,469.8 billion by 2023
from US$1,111.8 billion in 2018, growing at a CAGR of 5.7% during 2018-2023. The
US accounted for 35.3% of the global pharmaceuticals market value in 2017,
followed by Asia-Pacific (29.2%), Europe (25.8%), Middle East (1.7%) and rest of
the world (8%). Major factors driving the growth include increased specialty drug
innovation, greater patient access to medicines in developing countries and reduced
impact from patent expiry dates. The company stands to benefit from the growing
pharmaceutical industry, which in turn will help drive the company's financial and
operational growth. J&J offers pharmaceutical products in various therapeutic areas,
including immunology, infectious diseases and vaccines, neuroscience, oncology, and
cardiovascular and metabolic diseases. The company stands to benefit from the
growing pharmaceutical industry, which would help drive the company's financial and
operational growth.
Threats-Competitive pressures
Threats-Influx of generics
The pharmaceutical industry across the world is expected to report patent expiries of
large number of innovative drugs in the next few years. Over the last couple of years,
the looming arrival of the "patent cliff" has been haunting the pharmaceutical
industry. As the demand for medicines grows, governments are exerting increasing
pressure on doctors to prescribe cheaper generic medicines. Pharmaceutical
manufacturers will be under pressure to develop generic medicines. This makes
companies undertake changes in their operations such as deploying the scale and
international sourcing capabilities to secure lower prices and better margins on
generics in a way in which legislation typically does not permit branded products. An
increase in generic medicines will have a direct effect on the prescription medicines.
The influx of generics into the market could affect the company’s revenue.
J&J medical device and pharmaceutical products are subject to various local
transnational and foreign laws and regulations. In the US, the FDA regulates the
launch of new medical devices and pharmaceutical drugs. It also regulates the
manufacturing and labeling and record keeping procedures for healthcare products.
Receiving marketing approval for new healthcare products and drugs from the US
FDA is expensive and time consuming. In Europe, CE marking indicates that a
product meets the essential requirements of all relevant European Medical Device
Directives and is a legal requirement to market a device in the European Union. In
India, the Department of Health under India’s Ministry of Health and Family Welfare
is responsible for the regulation of medical devices. In China, the State Food and
Drug Administration (SFDA) regulates the introduction of new medical products in
the Chinese market. The company has to comply with regulations governing product
standards, import restrictions, packaging and labeling requirements, tariff regulations
and tax requirements. Non-compliance with the regulations and laws or failure to
maintain, obtain or renew necessary licenses and permits could affect the company's
operations and financial performance.
NOTE:The above strategic analysis is based on in-house research and reflects the
publishers opinion only
Abbott Laboratories
Boston Scientific Corporation
Bristol-Myers Squibb Company
Eli Lilly and Company
Merck & Co., Inc.
Pfizer Inc.
The Procter & Gamble Co
Beiersdorf AG
Novartis AG
A statement from the Management's Discussion and Analysis is given below. It has
been taken from the company's 2021 10-K filing.
Johnson & Johnson and its subsidiaries (the Company) have approximately 141,700
employees worldwide engaged in the research and development, manufacture and sale
of a broad range of products in the healthcare field. The Company conducts business
in virtually all countries of the world with the primary focus on products related to
human health and well-being.
The Executive Committee of Johnson & Johnson is the principal management group
responsible for the strategic operations and allocation of the resources of the
Company. This Committee oversees and coordinates the activities of the Consumer
Health, Pharmaceutical and Medical Devices business segments.
In all of its product lines, the Company competes with other companies both locally
and globally, throughout the world. Competition exists in all product lines without
regard to the number and size of the competing companies involved. Competition in
research, involving the development and the improvement of new and existing
products and processes, is particularly significant. The development of new and
innovative products, as well as protecting the underlying intellectual property of the
Company's product portfolio, is important to the Company’s success in all areas of its
business. The competitive environment requires substantial investments in continuing
research. In addition, the development and maintenance of customer demand for the
Company’s consumer products involves significant expenditures for advertising and
promotion.
With “Our Credo” as the foundation, the Company’s purpose is to blend heart,
science and ingenuity to profoundly change the trajectory of health for humanity. The
Company is committed to bringing its full breadth and depth to ensure health for
people today and for future generations. United around this common ambition, the
Company is poised to fulfill its purpose and successfully meet the demands of the
rapidly evolving markets in which it competes.
A critical driver of the Company’s success is the diversity of its 141,700 employees
worldwide. Employees are empowered and inspired to lead with the Company’s Our
Credo and purpose as guides. This allows every employee to use the Company’s reach
and size to advance the Company's purpose, and to also lead with agility and urgency.
Leveraging the extensive resources across the enterprise enables the Company to
innovate and execute with excellence. This ensures the Company can remain focused
on addressing the unmet needs of society every day and invest for an enduring impact,
ultimately delivering value to its patients, consumers and healthcare professionals,
employees, communities and shareholders.
The net impact of acquisitions and divestitures on the worldwide sales growth was a
negative impact of 0.6% in 2021 and a negative impact of 0.3% in 2020.
Sales by U.S. companies were $47.2 billion in 2021 and $43.1 billion in 2020. This
represents increases of 9.3% in 2021 and 2.5% in 2020. Sales by international
companies were $46.6 billion in 2021 and $39.5 billion in 2020. This represents an
increase of 18.2% in 2021 and a decrease of 1.3% in 2020.
The five-year compound annual growth rates for worldwide, U.S. and international
sales were 5.5%, 4.5% and 6.5%, respectively. The ten-year compound annual growth
rates for worldwide, U.S. and international sales were 3.7%, 5.0% and 2.6%,
respectively.
In 2021, sales by companies in Europe achieved growth of 24.3% as compared to the
prior year, which included operational growth of 20.7% and a positive currency
impact of 3.6%. Sales by companies in the Western Hemisphere (excluding the U.S.)
achieved growth of 7.8% as compared to the prior year, which included operational
growth of 7.3% and a positive currency impact of 0.5%. Sales by companies in the
Asia-Pacific, Africa region achieved growth of 14.1% as compared to the prior year,
including operational growth of 11.4% and a positive currency impact of 2.7%.
The Company estimated that the inclusion of a 53rd week in the fiscal year 2020
results negatively impacted the 2021 comparative sales growth by approximately
1.0%. (See Note 1 to the Consolidated Financial Statements for Annual Closing Date
details). While the additional week added a few days to sales, it also added a full
week's worth of operating costs; therefore, the net earnings impact was negligible.
In 2021, the Company utilized three wholesalers distributing products for all three
segments that represented approximately 14.0%, 11.0% and 11.0% of the total
consolidated revenues. In 2020, the Company had three wholesalers distributing
products for all three segments that represented approximately 16.0%, 12.0% and
12.0% of the total consolidated revenues.
In fiscal year 2021, the Company recorded a partial IPR&D charge of $0.9 billion
primarily related to expected development delays in the general surgery digital
robotics platform (Ottava) acquired with the Auris Health acquisition in 2019. The
impairment charge was calculated based on revisions to the discounted cash flow
valuation model reflecting a delay of first in human procedures of approximately two
years from the initial acquisition model assumption of the second half of 2022. The
Company will continue to monitor the remaining $1.5 billion Ottava platform
intangible asset as development program activities are ongoing. In fiscal year 2020,
the Company recorded an IPR&D charge of $0.2 billion primarily related to a partial
impairment due to timing and progression of one of the digital surgery platforms
acquired with the Auris Health acquisition.
On January 28, 2022, subsequent to the fiscal year 2021, additional information
regarding efficacy became available which led the Company to the decision to
terminate the development of bermekimab for Atopic Dermatitis (AD). The Company
recorded an intangible asset impairment charge of approximately $0.6 billion related
to an in-process research and development asset, bermekimab (JnJ-77474462), an
investigational drug for the treatment of AD and Hidradenitis Suppurativa (HS). The
impairment charge is related to the AD indication and is a nonrecognized subsequent
event and will be reflected in the first quarter 2022 financial statements. The
Company acquired all rights to bermekimab from XBiotech, Inc. in fiscal year 2020.
Head office
Cilag AG
Hochstrasse 201
Schaffhausen
Switzerland
41 52 6309111
Acclarent Inc
33 Technology Drive
Irvine
United States of America
1 650 6875888
Ethicon US LLC
Suite 200
33 Technology Drive
Irvine
United States of America
1 805 8796000
Synthes Inc
Vogue International
Summarized Statement
Income Statements
Total Revenue USD 81581.00 82059.00 82584.00 93775.00 94943.00
Gross Profit USD 54595.00 54603.00 54257.00 63920.00 63954.00
Operating Income USD 17999.00 17328.00 16497.00 22776.00 21725.00
Net Income USD 15297.00 15119.00 14714.00 20878.00 17941.00
Diluted
USD 06.92 07.87 06.99 09.22 08.68
Normalized EPS
Balance Sheet
Total Current
USD 46033.00 45274.00 51237.00 60979.00 55294.00
Assets
Total Assets USD 152954.00 157728.00 174894.00 182018.00 187378.00
Total Current
USD 31230.00 35964.00 42493.00 45226.00 55802.00
Liabilities
Total Liabilities USD 93202.00 98257.00 111616.00 107995.00 110574.00
Total Equity USD 59752.00 59471.00 63278.00 74023.00 76804.00
Total Common
Shares USD 2662.32 2632.51 2632.51 2628.97 2613.60
Outstanding
Cash Flow
Cash from
Operating USD 22201.00 23416.00 23536.00 23410.00 21194.00
Activities
Cash from
Investing USD -3167.00 -6194.00 -20825.00 -8683.00 -12371.00
Activities
Cash from
Financing USD -18510.00 -18015.00 -6120.00 -14047.00 -8871.00
Activities
Net Change in
USD 283.00 -802.00 -3320.00 502.00 -360.00
Cash
Detailed Statement
Income Statements
Revenue USD 81581.00 82059.00 82584.00 93775.00 94943.00
Cost of Revenue,
USD 26986.00 27456.00 28327.00 29855.00 30989.00
Total
Selling/ General/
Admin. Expenses, USD 22540.00 22178.00 22084.00 24659.00 24765.00
Total
Research &
USD 10775.00 11355.00 12159.00 14714.00 14603.00
Development
Unusual Expense
USD 1826.00 1456.00 4428.00 4041.00 5004.00
(Income)
Other Operating
USD 1061.00 2469.00 -501.00 -1900.00 -2957.00
Expenses, Total
Total Operating
USD 63582.00 64731.00 66087.00 70999.00 73218.00
Expense
Net Income
USD 17999.00 17328.00 16497.00 22776.00 21725.00
Before Taxes
Provision for
USD 2702.00 2209.00 2083.00 1898.00 3784.00
Income Taxes
Net Income After
USD 15297.00 15119.00 14414.00 20878.00 17941.00
Taxes
Net Income
Before Extra. USD 15297.00 15119.00 14414.00 20878.00 17941.00
Items
Total
Extraordinary USD 00.00 00.00 300.00 00.00 00.00
Items
Income Available
to Com Excl USD 15297.00 15119.00 14414.00 20878.00 17941.00
ExtraOrd
Income Available
to Com Incl USD 15297.00 15119.00 14714.00 20878.00 17941.00
ExtraOrd
Diluted Net
USD 15297.00 15119.00 14714.00 20878.00 17941.00
Income
Diluted Weighted
USD 2728.70 2684.30 2670.70 2674.00 2663.90
Average Shares
Diluted EPS
Excluding USD 05.61 05.63 05.40 07.81 06.73
ExtraOrd Items
DPS - Common
Stock Primary USD 03.54 03.75 03.98 04.19 04.45
Issue
Balance Sheet
Cash USD 2619.00 2637.00 2863.00 2936.00 4926.00
Cash &
USD 3397.00 2864.00 2102.00 1901.00 5368.00
Equivalents
Short Term
USD 13671.00 13786.00 20220.00 26771.00 13225.00
Investments
Cash and Short
USD 19687.00 19287.00 25185.00 31608.00 23519.00
Term Investments
Accounts
Receivable - USD 14098.00 14481.00 13576.00 15283.00 16160.00
Trade, Net
Total Receivables,
USD 14098.00 14481.00 13576.00 15283.00 16160.00
Net
Total Inventory USD 8599.00 9020.00 9344.00 10387.00 12483.00
Prepaid Expenses USD 2699.00 2392.00 3132.00 3701.00 3132.00
Other Current
USD 950.00 94.00 00.00 00.00 00.00
Assets, Total
Property/ Plant/
Equipment, Total USD 41851.00 44289.00 47804.00 48579.00 50353.00
- Gross
Accumulated
Depreciation, USD -24816.00 -25674.00 -28038.00 -28717.00 -29450.00
Total
Property/ Plant/
Equipment, Total USD 17035.00 18615.00 19766.00 19862.00 20903.00
- Net
Goodwill, Net USD 30453.00 33639.00 36393.00 35246.00 45231.00
Intangibles, Net USD 47611.00 47643.00 53402.00 46392.00 48325.00
Long Term
USD 511.00 1148.00 1481.00 1884.00 576.00
Investments
Other Long Term
USD 11311.00 11409.00 12615.00 17655.00 17049.00
Assets, Total
Accounts Payable USD 7537.00 8544.00 9505.00 11055.00 11703.00
Accrued Expenses USD 20079.00 23952.00 28965.00 29293.00 29201.00
Notes Payable/
USD 00.00 00.00 832.00 1635.00 11220.00
Short Term Debt
Current Port. of
LT Debt/ Capital USD 2297.00 1202.00 1799.00 2131.00 1551.00
Leases
Other Current
USD 1317.00 2266.00 1392.00 1112.00 2127.00
liabilities, Total
Long Term Debt USD 27684.00 26494.00 32635.00 29985.00 26888.00
Total Long Term
USD 27684.00 26494.00 32635.00 29985.00 26888.00
Debt
Cash Flow
Net Income/
USD 15297.00 15119.00 14714.00 20878.00 17941.00
Starting Line
Depreciation/
USD 6929.00 7009.00 7231.00 7390.00 6970.00
Depletion
Deferred Taxes USD -1016.00 -2476.00 -1141.00 -2079.00 -1663.00
Non-Cash Items USD 988.00 -101.00 42.00 1459.00 1957.00
Changes in
USD 03.00 3865.00 2690.00 -4238.00 -4011.00
Working Capital
Capital
USD -3670.00 -3498.00 -3347.00 -3652.00 -4009.00
Expenditures
Other Investing
Cash Flow Items, USD 503.00 -2696.00 -17478.00 -5031.00 -8362.00
Total
Financing Cash
USD -148.00 575.00 -627.00 395.00 65.00
Flow Items
Total Cash
USD -9494.00 -9917.00 -10481.00 -11032.00 -11682.00
Dividends Paid
Issuance
(Retirement) of USD -4919.00 -5792.00 -2107.00 -2420.00 -4706.00
Stock, Net
Issuance
USD -3949.00 -2881.00 7095.00 -990.00 7452.00
(Retirement) of
Debt, Net
Foreign Exchange
USD -241.00 -09.00 89.00 -178.00 -312.00
Effects
Cash Interest Paid USD 1049.00 995.00 904.00 990.00 1915.00
Cash Taxes Paid USD 4570.00 4191.00 4619.00 4768.00 5223.00
Balance Sheet
Total Current Assets USD 60424.00 63847.00 65236.00 55294.00
Total Assets USD 178355.00 177724.00 175124.00 187378.00
Total Current
USD 43390.00 44821.00 45543.00 55802.00
Liabilities
Total Liabilities USD 103646.00 101367.00 100525.00 110574.00
Total Equity USD 74709.00 76357.00 74599.00 76804.00
Total Common
USD 2629.38 2629.03 2616.88 2613.60
Shares Outstanding
Cash Flow
Cash from Operating
USD 3979.00 9560.00 15844.00 21194.00
Activities
Cash from Investing
USD -3634.00 -6273.00 -7974.00 -12371.00
Activities
Cash from Financing
USD -4385.00 -6646.00 -10571.00 -8871.00
Activities
Net Change in Cash USD -4024.00 -3504.00 -3132.00 -360.00
Balance Sheet
Cash USD 3128.00 3337.00 4037.00 4926.00
Cash & Equivalents USD 1579.00 1968.00 1516.00 5368.00
Short Term Investments USD 25681.00 27263.00 28526.00 13225.00
Cash and Short Term
USD 30388.00 32568.00 34079.00 23519.00
Investments
Accounts Receivable -
USD 15594.00 16139.00 15890.00 16160.00
Trade, Net
Total Receivables, Net USD 15594.00 16139.00 15890.00 16160.00
Total Inventory USD 10990.00 11437.00 11675.00 12483.00
Prepaid Expenses USD 3452.00 3703.00 3592.00 3132.00
Property/ Plant/
Equipment, Total - USD 47702.00 47144.00 46681.00 49253.00
Gross
Accumulated
USD -29001.00 -28790.00 -28529.00 -29450.00
Depreciation, Total
Property/ Plant/
USD 18701.00 18354.00 18152.00 20903.00
Equipment, Total - Net
Goodwill, Net USD 34935.00 34166.00 33383.00 45231.00
Intangibles, Net USD 44420.00 42408.00 40336.00 48325.00
Long Term Investments USD 1452.00 1340.00 1884.00 576.00
Other Long Term
USD 18423.00 17609.00 16133.00 17049.00
Assets, Total
Accounts Payable USD 9309.00 9765.00 10153.00 11703.00
Accrued Expenses USD 28076.00 28771.00 28980.00 29201.00
Notes Payable/ Short
USD 3800.00 3800.00 3900.00 11220.00
Term Debt
Current Port. of LT
USD 497.00 505.00 524.00 1551.00
Debt/ Capital Leases
Other Current liabilities,
USD 1708.00 1980.00 1986.00 2127.00
Total
Long Term Debt USD 28851.00 28292.00 27603.00 26888.00
Total Long Term Debt USD 28851.00 28292.00 27603.00 26888.00
Total Debt USD 33148.00 32597.00 32027.00 39659.00
Deferred Income Tax USD 6424.00 5015.00 4946.00 6374.00
Other Liabilities, Total USD 24981.00 23239.00 22433.00 21510.00
Preferred Stock - Non
USD 00.00 00.00 00.00 00.00
Redeemable, Net
Common Stock, Total USD 3120.00 3120.00 3120.00 3120.00
Retained Earnings
USD 124380.00 126216.00 127917.00 128345.00
(Accumulated Deficit)
Treasury Stock -
USD -39034.00 -39136.00 -41146.00 -41694.00
Common
Unrealized Gain (Loss) USD -16.00 -36.00 -38.00 -27.00
Other Equity, Total USD -13741.00 -13807.00 -15254.00 -12940.00
Total Liabilities &
USD 178355.00 177724.00 175124.00 187378.00
Shareholders' Equity
Cash Flow
Net Income/ Starting
USD 5149.00 9963.00 9963.00 17941.00
Line
Depreciation/ Depletion USD 1769.00 3513.00 3513.00 6970.00
Deferred Taxes USD -926.00 -2349.00 -2349.00 -1663.00
Non-Cash Items USD 726.00 1175.00 1175.00 1957.00
Changes in Working
USD -2739.00 -2742.00 -2742.00 -4011.00
Capital
Capital Expenditures USD -607.00 -1470.00 -1470.00 -4009.00
Other Investing Cash
USD -3027.00 -4803.00 -4803.00 -8362.00
Flow Items, Total
Financing Cash Flow USD -373.00 802.00 802.00 65.00
Items
Total Cash Dividends
USD -2787.00 -5758.00 -5758.00 -11682.00
Paid
Issuance (Retirement) of
USD -1256.00 -1730.00 -1730.00 -4706.00
Stock, Net
Issuance (Retirement) of
USD 31.00 40.00 40.00 7452.00
Debt, Net
Foreign Exchange
USD 16.00 -145.00 -145.00 -312.00
Effects
March 09,
Key Ratios
2023
P/E (Price/Earnings) Ratio 22.36
EV/EBITDA (Enterprise Value/Earnings Before Interest, Taxes,
14.54
Depreciation and Amortization)
Enterprise Value/Sales 04.39
Enterprise Value/Operating Profit 19.21
Enterprise Value/Total Assets 02.23
Dividend Yield 02.91
Market Cap 394835.80
Enterprise Value 417252.20
Source : GlobalData Research analysis / © GlobalData Research
Interim Ratios
Profitability
Profit Markup % 208.97 203.97 205.25 207.43
Ratios
PBIT Margin (Profit Profitability
% 00.00 00.00 00.00 32.07
Before Interest & Tax) Ratios
PBT Margin (Profit Profitability
% 25.02 24.31 24.47 17.72
Before Tax) Ratios
Operating Costs (% of
% 74.98 75.69 75.53 82.28 Cost Ratios
Sales)
Administration Costs
% 25.35 25.92 25.59 27.47 Cost Ratios
(% of Sales)
Interest Costs (% of
% 00.00 00.00 00.00 00.81 Cost Ratios
Sales)
Liquidity
Current Ratio Absolute 01.39 01.42 01.43 00.99
Ratios
Liquidity
Quick Ratio Absolute 01.14 01.17 01.18 00.77
Ratios
Leverage
Debt to Equity Ratio Absolute 00.44 00.43 00.43 00.52
Ratios
Leverage
Net Debt to Equity Absolute 00.46 00.45 00.46 00.51
Ratios
Leverage
Debt to Capital Ratio Absolute 00.25 00.25 00.25 00.30
Ratios
Interest Coverage Leverage
Absolute 00.00 00.00 00.00 3980.77
Ratio Ratios
Source : GlobalData Research analysis / © GlobalData Research
Annual Ratios
Ratio Type Key Ratios Unit/Currency 2022 2021 2020 2019 2018
Growth
Sales Growth % 01.25 13.55 00.64 00.59 06.71
Ratios
Operating
Growth
Income % -04.61 38.06 -04.80 -03.73 01.84
Ratios
Growth
Growth EBITDA
% -04.88 27.13 -02.50 -02.37 06.92
Ratios Growth
Growth Net Income
% -14.07 41.89 -02.68 -01.16 1076.69
Ratios Growth
Growth
EPS Growth % -05.89 32.01 -11.24 13.70 11.11
Ratios
Growth Working
% -103.22 80.16 -06.08 -37.11 17.94
Ratios Capital Growth
Equity EPS (Earnings
USD 08.68 09.22 06.99 07.87 06.92
Ratios per Share)
Ratios Equity
Leverage Debt to Capital
Absolute 00.34 00.31 00.36 00.32 00.33
Ratios Ratio
Efficiency
Asset Turnover Absolute 00.51 00.53 00.50 00.53 00.53
Ratios
Efficiency Fixed Asset
Absolute 04.66 04.73 04.30 04.60 04.79
Ratios Turnover
Efficiency Inventory
Absolute 02.71 03.03 03.09 03.12 03.11
Ratios Turnover
Efficiency Current Asset
Absolute 01.63 01.67 01.71 01.80 01.83
Ratios Turnover
Capital
Efficiency
Employed Absolute 00.72 00.69 00.62 00.67 00.67
Ratios
Turnover
Working
Efficiency
Capital Absolute -186.90 05.95 09.44 08.81 05.51
Ratios
Turnover
Efficiency Revenue per
USD 670028.23 00.00 00.00 00.00 00.00
Ratios Employee
Efficiency Net Income per
USD 126612.56 00.00 00.00 00.00 00.00
Ratios Employee
Efficiency
Capex to Sales % 04.22 03.89 04.05 04.26 04.50
Ratios
Efficiency
R&D to Sales % 15.38 15.69 14.72 13.84 13.21
Ratios
Source : GlobalData Research analysis / © GlobalData Research
Disclaimer:
The facts of this report are believed to be correct at the time of publication but cannot
be guaranteed. Please note that the findings, conclusions and recommendations that
MarketLine delivers will be based on information gathered in good faith from both
primary and secondary sources, whose accuracy we are not always in a position to
guarantee. As such MarketLine can accept no liability whatever for actions taken
based on any information that may subsequently prove to be incorrect.