GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Cray Inc (NAS:CRAY) » Definitions » ROIC %

Cray (CRAY) ROIC % : -71.20% (As of Jun. 2019)


View and export this data going back to 1995. Start your Free Trial

What is Cray ROIC %?

ROIC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROC %. Cray's annualized return on invested capital (ROIC %) for the quarter that ended in Jun. 2019 was -71.20%.

As of today (2024-04-26), Cray's WACC % is 0.00%. Cray's ROIC % is 0.00% (calculated using TTM income statement data). Cray earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Cray ROIC % Historical Data

The historical data trend for Cray's ROIC % can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Cray ROIC % Chart

Cray Annual Data
Trend Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18
ROIC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 14.82 6.48 2.49 -34.90 -23.84

Cray Quarterly Data
Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19
ROIC % Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -13.63 -29.49 -22.71 -50.30 -71.20

Competitive Comparison of Cray's ROIC %

For the Computer Hardware subindustry, Cray's ROIC %, along with its competitors' market caps and ROIC % data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Cray's ROIC % Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Cray's ROIC % distribution charts can be found below:

* The bar in red indicates where Cray's ROIC % falls into.



Cray ROIC % Calculation

Cray's annualized Return on Invested Capital (ROIC %) for the fiscal year that ended in Dec. 2018 is calculated as:

ROIC % (A: Dec. 2018 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Dec. 2017 ) + Invested Capital (A: Dec. 2018 ))/ count )
=-73.772 * ( 1 - -1.95% )/( (398.681 + 232.148)/ 2 )
=-75.210554/315.4145
=-23.84 %

where

Invested Capital(A: Dec. 2017 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=618.757 - 75.753 - ( 144.323 - max(0, 165.343 - 519.643+144.323))
=398.681

Invested Capital(A: Dec. 2018 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=517.132 - 56.55 - ( 228.434 - max(0, 129.338 - 420.244+228.434))
=232.148

Cray's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Jun. 2019 is calculated as:

ROIC % (Q: Jun. 2019 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Mar. 2019 ) + Invested Capital (Q: Jun. 2019 ))/ count )
=-176.132 * ( 1 - -0.05% )/( (246.622 + 248.372)/ 2 )
=-176.220066/247.497
=-71.20 %

where

Invested Capital(Q: Mar. 2019 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=500.436 - 48.693 - ( 205.121 - max(0, 112.714 - 375.682+205.121))
=246.622

Invested Capital(Q: Jun. 2019 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=459.671 - 63.766 - ( 147.533 - max(0, 118.119 - 340.894+147.533))
=248.372

Note: The Operating Income data used here is four times the quarterly (Jun. 2019) data.

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Cray  (NAS:CRAY) ROIC % Explanation

ROIC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROC %. The reason book values of debt and equity are used is because the book values are the capital the company received when issuing the debt or receiving the equity investments.

There are four key components to this definition. The first is the use of operating income or EBIT rather than net income in the numerator. The second is the tax adjustment to this operating income or EBIT, computed as a hypothetical tax based on an effective or marginal tax rate. The third is the use of book values for invested capital, rather than market values. The final is the timing difference; the capital invested is from the end of the prior year whereas the operating income or EBIT is the current year's number.

Why is ROIC % important?

Because it costs money to raise capital. A firm that generates higher returns on investment than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.

As of today, Cray's WACC % is 0.00%. Cray's ROIC % is 0.00% (calculated using TTM income statement data).


Be Aware

Like ROE % and ROA %, ROIC % is calculated with only 12 months of data. Fluctuations in the company's earnings or business cycles can affect the ratio drastically. It is important to look at the ratio from a long term perspective.


Cray ROIC % Related Terms

Thank you for viewing the detailed overview of Cray's ROIC % provided by GuruFocus.com. Please click on the following links to see related term pages.


Cray (CRAY) Business Description

Traded in Other Exchanges
N/A
Address
901 Fifth Avenue, Suite 1000, Seattle, WA, USA, 98164
Cray Inc designs, manufactures and services the high-performance computing market, primarily supercomputers, in addition to providing storage and data analytics solutions. Customers include domestic and foreign government and government-funded entities, academic institutions, and commercial institutions. The firm's supercomputers address computing resource challenges faced by customers today with respect to achieving massive scaling to tens of thousands of processors. Its analytics products apply these supercomputing technologies to complex data analytics use-cases. The firm generates revenue in the United States, Canada, Europe, Middle East, South America, and Asia Pacific.
Executives
Prithviraj Banerjee director C/O CRAY INC., 901 FIFTH AVENUE, SUITE 1000, SEATTLE WA 98164
Peter J Ungaro director, officer: President & CEO 6280 AMERICA CENTER DRIVE, SAN JOSE CA 95002
Brian V Turner director P.O. BOX 91123, SEATTLE WA 98111-9223
Catriona M. Fallon director C/O MARIN SOFTWARE INCORPORATED, 123 MISSION STREET, 25TH FLOOR, SAN FRANCISCO CA 94105
Daniel C Regis director C/O CRAY INC., 901 FIFTH AVENUE, SUITE 1000, SEATTLE WA 98164
Martin J Homlish director C/O CRAY INC., 901 FIFTH AVENUE, SUITE 1000, SEATTLE WA 98164
Daniel J Evans director 411 FIRST AVENUE SOUTH SUITE 600, SEATTLE WA 98014
William Arthur Owens director C/O CENTURYLINK, INC., 100 CENTURYLINK DRIVE, MONROE LA 71203