GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Western Refining Inc (NYSE:WNR) » Definitions » ROIC %

Western Refining (Western Refining) ROIC % : 3.85% (As of Mar. 2017)


View and export this data going back to 2006. Start your Free Trial

What is Western Refining 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 %. Western Refining's annualized return on invested capital (ROIC %) for the quarter that ended in Mar. 2017 was 3.85%.

As of today (2024-04-25), Western Refining's WACC % is 0.00%. Western Refining's ROIC % is 0.00% (calculated using TTM income statement data). Western Refining earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Western Refining ROIC % Historical Data

The historical data trend for Western Refining'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.

Western Refining ROIC % Chart

Western Refining Annual Data
Trend Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16
ROIC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 29.09 14.45 19.01 16.00 6.19

Western Refining Quarterly Data
Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17
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 4.93 10.83 6.10 -0.02 3.85

Competitive Comparison of Western Refining's ROIC %

For the Oil & Gas Refining & Marketing subindustry, Western Refining'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.


Western Refining's ROIC % Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Western Refining's ROIC % distribution charts can be found below:

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



Western Refining ROIC % Calculation

Western Refining's annualized Return on Invested Capital (ROIC %) for the fiscal year that ended in Dec. 2016 is calculated as:

ROIC % (A: Dec. 2016 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Dec. 2015 ) + Invested Capital (A: Dec. 2016 ))/ count )
=343.425 * ( 1 - 22.68% )/( (4258.539 + 4318.276)/ 2 )
=265.53621/4288.4075
=6.19 %

where

Invested Capital(A: Dec. 2015 )
=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))
=5833.393 - 802.352 - ( 772.502 - max(0, 807.852 - 1922.218+772.502))
=4258.539

Invested Capital(A: Dec. 2016 )
=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))
=5560.397 - 973.54 - ( 268.581 - max(0, 984.04 - 1672.517+268.581))
=4318.276

Western Refining's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Mar. 2017 is calculated as:

ROIC % (Q: Mar. 2017 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Dec. 2016 ) + Invested Capital (Q: Mar. 2017 ))/ count )
=212.504 * ( 1 - 20.59% )/( (4318.276 + 4441.87)/ 2 )
=168.7494264/4380.073
=3.85 %

where

Invested Capital(Q: Dec. 2016 )
=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))
=5560.397 - 973.54 - ( 268.581 - max(0, 984.04 - 1672.517+268.581))
=4318.276

Invested Capital(Q: Mar. 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))
=5486.637 - 884.74 - ( 160.027 - max(0, 895.24 - 1603.053+160.027))
=4441.87

Note: The Operating Income data used here is four times the quarterly (Mar. 2017) 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.


Western Refining  (NYSE:WNR) 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, Western Refining's WACC % is 0.00%. Western Refining'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.


Western Refining ROIC % Related Terms

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


Western Refining (Western Refining) Business Description

Traded in Other Exchanges
N/A
Address
Western Refining is an independent oil refiner with total crude oil throughput capacity of 240,500 barrels per day. It owns and operates three refineries in Texas, New Mexico, and Minnesota. The company also operates more than 300 retail service stations throughout the Southwest and Midwest as well as a wholesale petroleum product distributor. It holds a 65% limited partner interest in Western Refining Logistics. It is slated to be acquired by Tesoro in the first half of 2017.
Executives
Sigmund L Cornelius director C/O COLUMBIA PIPELINE GROUP, INC., 5151 SAN FELIPE, STE. 2500, HOUSTON TX 77056
David L Lamp officer: President and COO C/O CVR ENERGY, INC., 2277 PLAZA DRIVE, SUITE 500, SUGAR LAND TX 77479
Scott D Weaver director C/O WESTERN REFINING, INC., 6500 TROWBRIDGE DRIVE, EL PASO TX 79905
Karen Berriman Davis officer: EVP and CFO 123 WEST MILLS AVENUE, SUITE 200, EL PASO TX 79901
Carin Marcy Barth director
Mark B Cox officer: SVP-Treasurer, Director of IR 680 LEGENDS CREST DRIVE, FRANKLIN TN 37069

Western Refining (Western Refining) Headlines