## Invested Capital

For the best financial analysis ratios, look no further. Harvard Business School and MIT Sloan empirically demonstrate the superiority of the data that drives our models and calculations. This paper compares our financial analysis to Bloomberg and Capital IQ (see appendix for details).

We give you the financial due diligence needed to fulfill the Fiduciary Duty of Care.

Invested capital equals the sum of all cash that has been invested in a company over its life with no regard to financing form or accounting name. It’s the total investment in the business from which operating profit is derived.

As the denominator in our return on invested capital (ROIC) calculation, invested capital is a very important value, and we place a great deal of importance on getting it right.

We calculate invested capital in two mathematically equivalent ways: financing and operating approach. Figure 1 provides the simplified formula for calculating invested capital.

**Figure 1: How To Calculate Average Invested Capital - Simplified**

*** Non-Interest-Bearing Current Liabilities**** **

**** Includes leased assets**

Sources: New Constructs, LLC and company filings

When we calculate invested capital, we make numerous adjustments to close accounting loopholes and ensure apples-to-apples comparability across thousands of companies. A company shouldn’t be able to hide from its history, for instance, through write-downs or impairments.

Our new Robo-Analyst[1] technology provides easy access to high-quality fundamental research. There’s no reason for investors not to take advantage of best-in-class calculations of a firm’s invested capital. Figure 2 shows the level of rigor that goes into our invested capital calculation for all companies. We use our Dentsply Sirona (XRAY) model as an example.

Note all clients who subscribe to our valuation models get access to detailed analysis like that in Figure 2. Our models also offer access to all our data in excel and audit-ability of all data back to the original 10-Ks and 10-Qs upon which our models are built.

**Figure 2: How to Calculate Invested Capital – Detailed**

Sources: New Constructs, LLC and company filings

Breaking out each adjustment also allows us to reconcile reported total assets with invested capital. See Figure 3 for the reconciliation for XRAY.

**Figure 3: Adjustments to Reconcile Total Assets to Invested Capital: XRAY**

Sources: New Constructs, LLC and company filings

Figure 4 shows the companies with the most under/overstated reported total assets as compared to invested capital in fiscal 2018.

**Figure 4: Companies with Most Understated/Overstated Assets in Fiscal 2018**

Sources: New Constructs, LLC and company filings.

Petroleo Brasileiro’s (PBR) invested capital is significantly higher than its reported total assets. Our invested capital calculation for PBR can be seen here. The $202 billion discrepancy stems from nearly $70 billion in operating leases, which we include in invested capital, $76 billion in accumulated asset write-downs, and $95 billion in accumulated other comprehensive loss.

Pfizer (PFE), Viavi Solutions (VIAV), Exxon Mobil (XOM), and ConocoPhillips (COP) are the other companies with the most understated reported total asset value. We believe transparency always helps investors, which is why all our calculations are visible throughout each company model. See the adjustments made to XOM’s total assets here and our invested capital calculation here.

On the other hand, Mitsubishi UFJ Financial Group’s (MUFG) invested capital is significantly lower than its reported total assets. See our invested capital calculation for MUFG here. The discrepancy between total assets and invested capital in fiscal 2018 stems from MUFG’s $2.7 trillion in non-interest bearing current liabilities. Per Figure 1 above, we remove NIBCL’s from our calculation of invested capital. Our calculation of MUFG’s 2018 invested capital also takes into account $15 billion in operating leases and nearly $19 billion in accumulated asset write-downs.

JPMorgan Chase (JPM), HSBC Holdings (HSBC), Freddie Mac (FMCC), and Bank of America Corp (BAC) also have some of the most overstated reported total assets in fiscal 2018.

We focus on the economics of business, and, in the process, our models transcend the accounting loopholes and idiosyncrasies that make building good models difficult. Our models and calculations are 100% transparent because we want our clients to know how much work we do to ensure we give them the best earnings quality and valuation models in the business.

[1] HBS features our technology, the **only **technology that brings material footnotes data to investors, in the case study: “New Constructs: Disrupting Fundamental Analysis with Robo-Analysts.”

## Want To Learn More?

Sign up to receive free weekly alerts about all our new research reports including Long Ideas and Danger Zone picks.

**See our webinar on the importance of ROIC and how to calculate it.**

**Get our report on "ROIC: The Paradigm For Linking Corporate Performance to Valuation."**