We first look at the growth oportunities these companies provide. To estimate future growth we look at historic growth, the investment in future growth through research and development, acquisitions and capital investments, how well management invests the corporations capital and equity as well as the ability for operations to sustain itself.
Merck and BMS are surging of late probably because some past investments are finally bearing fruit and decrease in recent investments. J&J belongs amongst the best for the past five years and probably into the future.
The biggest risk to any investment is the complete loss of that investment through bankrupcy. That's why we look at leverage risk first. In addition we want to make sure that a corporation can fund it's near term liabilities without having to go to the credit markets.
Johnson & Johnson's debt has increased dramatically of late, but compared against equity it's average to what the others have. Considering how cheap loans are these days it's a smart way to get cheap capital. With it's reputation JNJ is probably amongst the few that can get loans easily in the current financial climate.
Notice that Celgene has no debt.
The table below shows amounts invested for growth in past years.
| Reinvestment ( values in Millions ) | 2009 | 2008 | 2007 | 2006 | 2005 |
|---|---|---|---|---|---|
| + R&D investment | $6,986 | $7,758 | $8,487 | $7,684 | $5,221 |
| + Working capital investment | $7,230 | $255 | $138 | ($4,320) | ($525) |
| + Fixed Capital investment | $2,365 | $3,066 | $2,942 | $2,666 | $2,175 |
| + Acquisitions | $8,985 | $1,214 | $1,388 | $41,950 | $3,177 |
| - R&D amortized | $5,400 | $4,838 | $4,204 | $3,626 | $3,267 |
| - Fixed capital depreciation | $2,774 | -- | -- | $2,177 | $2,124 |
| = Reinvested | $17,392 | $7,455 | $8,751 | $42,177 | $4,657 |
| Free cash flow to firm calculation( values in Millions ) | 2009 | 2008 | 2007 | 2006 | 2005 |
|---|---|---|---|---|---|
| Adjusted EBIT | $17,702 | $40,758 | $33,556 | $17,879 | $14,784 |
| Marginal tax rate | 35 % | 35 % | 35 % | 35 % | 35 % |
| Adjusted EBIT after tax | $11,506 | $26,493 | $21,812 | $11,622 | $9,610 |
| - Reinvestment expense (gain) | $17,392 | $7,455 | $8,751 | $42,177 | $4,657 |
| = Free cash flow to firm (FCFF) | ($5,886) | $19,038 | $13,060 | ($30,556) | $4,953 |
| R&D asset lifetime: 10 years | 2009 | 2008 | 2007 | 2006 | 2005 |
|---|---|---|---|---|---|
| R&D expense | $6,986 | $7,758 | $8,487 | $7,684 | $5,221 |
| R&D amortized | $5,400 | $4,838 | $4,204 | $3,626 | $3,267 |
| R&D asset value | $36,611 | $35,025 | $32,106 | $27,822 | $23,764 |
| Return on investment | 2009 | 2008 | 2007 | 2006 | 2005 |
|---|---|---|---|---|---|
| Return on equity (ROE) | 13.61 % | 42.02 % | 67.57 % | 34.74 % | 31.67 % |
| Return on capital (ROC) | 10.86 % | 29.17 % | 40.56 % | 24.27 % | 25.99 % |
| Adjusted return on equity | 9.67 % | 25.38 % | 36.95 % | 25.25 % | 22.44 % |
| Adjusted return on capital | 9.38 % | 24.54 % | 32.98 % | 22.17 % | 20.14 % |
See the adjustment section below for details on how the adjustments were made.
| Past growth rates | 2 years | 4 years | 6 years | 10 years | all |
|---|---|---|---|---|---|
| EBIT (adjusted) | -27.12 % | 10.45 % | 13.45 % | 13.81 % | 13.38 % |
| Net income | -31.00 % | 14.48 % | 18.66 % | 17.24 % | 15.97 % |
| Revenue | 0.64 % | 6.59 % | 7.65 % | 8.73 % | 9.22 % |
| Earnings ( values in Millions ) | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $61,897 | $63,747 | $61,095 | $53,324 | $47,348 | $41,862 | $41,862 | $36,298 | $32,317 | $29,846 | $23,995 | $22,629 | $22,629 | $21,620 | $18,842 | $14,138 | $13,753 |
| Cost of sales | $18,447 | $18,511 | $17,751 | $15,057 | $13,422 | $12,176 | $12,176 | $10,447 | $9,581 | $8,908 | -- | -- | $7,152 | $7,018 | $6,235 | $4,791 | $4,678 |
| Gross profit | $43,450 | $45,236 | $43,344 | $38,267 | $33,926 | $29,686 | $29,686 | $25,851 | $22,736 | $20,938 | $23,995 | $22,629 | $15,477 | $14,602 | $12,607 | $9,347 | $9,075 |
| Sales, general and administrative | $19,801 | $21,490 | $20,451 | $17,433 | $15,860 | $14,131 | $14,131 | $12,216 | $11,260 | $11,218 | $9,027 | $8,715 | $8,715 | $8,394 | $7,462 | $5,771 | $5,671 |
| Research and development | $6,986 | $7,758 | $8,487 | $7,684 | $5,221 | $5,602 | $5,602 | $4,146 | $3,696 | $3,171 | $2,634 | $2,140 | $2,140 | $1,905 | $1,634 | $1,182 | $1,127 |
| Restructuring | $1,073 | -- | $745 | -- | -- | -- | -- | -- | -- | -- | $8,157 | $7,152 | -- | -- | -- | -- | -- |
| Other expenses | -- | -- | -- | -- | $15 | -- | -- | $294 | $185 | -- | $143 | $129 | $129 | $284 | $166 | $16 | $39 |
| Operating income | $15,590 | $15,988 | $13,661 | $13,150 | $12,830 | $9,953 | $9,953 | $9,195 | $7,595 | $6,549 | $4,034 | $4,493 | $4,493 | $4,019 | $3,345 | $2,378 | $2,238 |
| Other income | $526 | $21,850 | $15,612 | $671 | -- | $385 | $385 | -- | -- | $94 | -- | -- | -- | -- | -- | -- | -- |
| Net interest expense (income) | $361 | -- | -- | ($766) | ($8) | $30 | $30 | ($96) | ($303) | ($225) | ($148) | ($83) | ($83) | ($14) | $28 | $46 | $31 |
| Income before taxes | $15,755 | $37,838 | $29,273 | $14,587 | $12,838 | $10,308 | $10,308 | $9,291 | $7,898 | $6,868 | $4,182 | $4,576 | $4,576 | $4,033 | $3,317 | $2,332 | $2,207 |
| Taxes | $3,489 | $3,980 | $2,707 | $3,534 | $4,329 | $3,111 | $3,111 | $2,694 | $2,230 | $1,915 | $1,179 | $1,273 | $1,273 | $1,146 | $914 | $545 | $582 |
| Income before extraordinary items | $12,266 | $33,858 | $26,566 | $11,053 | $8,509 | $7,197 | $7,197 | $6,597 | $5,668 | $4,953 | $3,003 | $3,303 | $3,303 | $2,887 | $2,403 | $1,787 | $1,625 |
| Cumulative effect of accounting change | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | $595 |
| Net income | $12,266 | $33,858 | $26,566 | $11,053 | $8,509 | $7,197 | $7,197 | $6,597 | $5,668 | $4,953 | $3,003 | $3,303 | $3,303 | $2,887 | $2,403 | $1,787 | $1,030 |
|   | |||||||||||||||||
| Current Assets | |||||||||||||||||
| Cash and equivalent | $15,810 | $19,425 | $12,809 | $4,083 | $9,203 | $5,377 | $5,377 | $2,894 | $3,758 | $4,278 | $1,994 | $2,753 | $2,753 | $2,011 | $1,201 | $372 | $745 |
| Short term investments | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Accounts receivable | $9,646 | $9,646 | $9,719 | $8,712 | $6,831 | $6,574 | $6,574 | $5,399 | $4,630 | $4,601 | $3,752 | $3,329 | $3,329 | $3,251 | $2,903 | $2,107 | $1,855 |
| Inventory | $5,180 | $5,180 | $5,052 | $4,889 | $3,744 | $3,588 | $3,588 | $3,303 | $2,992 | $2,905 | $2,898 | $2,516 | $2,516 | $2,498 | $2,276 | $1,717 | $1,742 |
| Deferred taxes | $2,793 | $2,793 | $3,430 | $2,094 | $1,737 | $1,526 | $1,526 | $1,419 | $1,192 | $1,174 | $1,183 | $831 | $831 | $711 | $717 | $399 | $327 |
| Prepaid expenses | $2,497 | -- | -- | $3,196 | $2,124 | $1,784 | $1,784 | $1,670 | $1,687 | $1,254 | $870 | $988 | $988 | $774 | $678 | $518 | $621 |
| Other assets | $7,230 | $2,497 | $3,367 | $1 | $7,841 | $8,471 | $4,146 | $4,581 | $4,214 | $2,479 | $2,503 | $500 | $146 | $125 | $163 | $1,567 | $133 |
| Total current assets | $43,156 | $39,541 | $34,377 | $22,975 | $31,480 | $27,320 | $22,995 | $19,266 | $18,473 | $16,691 | $13,200 | $10,917 | $10,563 | $9,370 | $7,938 | $6,680 | $5,423 |
|   | |||||||||||||||||
| Current Liabilities | |||||||||||||||||
| Accounts payable | $5,541 | $13,385 | $14,883 | $5,691 | $5,227 | $4,966 | $4,966 | $3,621 | $2,838 | $2,122 | $1,877 | $1,753 | $1,753 | $1,743 | $1,602 | $901 | $910 |
| Debt payments | $6,318 | $6,318 | $3,732 | $4,579 | $280 | $1,139 | $1,139 | $2,117 | $565 | $1,489 | $2,753 | $714 | $714 | $872 | $321 | $915 | $1,032 |
| Accrued Expenses | $9,872 | -- | -- | $8,891 | $8,420 | $7,343 | $7,343 | $5,711 | $4,104 | $3,322 | $3,457 | $2,590 | $2,590 | $2,332 | $2,241 | $1,283 | $1,302 |
| Tax payable | -- | $2,793 | $3,430 | -- | -- | -- | -- | -- | $537 | $322 | $206 | $226 | $226 | $237 | $224 | $113 | $183 |
| Other liabilities | -- | ($765) | ($1,193) | -- | -- | $479 | -- | -- | -- | -- | -- | $131 | -- | -- | -- | $1,054 | -- |
| Total current liabilities | $21,731 | $21,731 | $20,852 | $19,161 | $13,927 | $13,927 | $13,448 | $11,449 | $8,044 | $7,255 | $8,293 | $5,414 | $5,283 | $5,184 | $4,388 | $4,266 | $3,427 |
| Working capital | $21,425 | $17,810 | $13,525 | $3,814 | $17,553 | $13,393 | $9,547 | $7,817 | $10,429 | $9,436 | $4,907 | $5,503 | $5,280 | $4,186 | $3,550 | $2,414 | $1,996 |
| Non cash working capital | $11,933 | $4,703 | $4,448 | $4,310 | $8,630 | $9,155 | $5,309 | $7,040 | $7,236 | $6,647 | $5,666 | $3,464 | $3,241 | $3,047 | $2,670 | $2,957 | $2,283 |
| Investment in working capital | $7,230 | $255 | $138 | ($4,320) | ($525) | $3,846 | ($1,731) | ($196) | $589 | $981 | $2,202 | $223 | $194 | $377 | ($287) | $674 | -- |