Arrow's ESG and Financial Overview
Return on invested capital reconciliation
($ in thousands)
Numerator:
Consolidated operating income, as reported
Equity in earnings of affiliated companies (1)
Less: Noncontrolling interests
(1)
Consolidated operating income, as adjusted
Less: Tax effect (2)
After-tax consolidated operating income, as adjusted
Annualized after-tax consolidated operating income, as adjusted
Non-GAAP consolidated operating income
Equity in earnings of affiliated companies
Less: Noncontrolling interests
(1)
(1)
Non-GAAP consolidated operating income, as adjusted
Less: Tax effect (3)
After-tax non-GAAP consolidated operating income, as adjusted
Quarter Ended
December 31, 2023
December 31, 2022
$
316,679
2,034
1,669
317,044
522,596
2,938
4,659
520,875
68,590
248,454
130,298
390,577
x4
x4
993,816
1,562,308
+A
$
363,834
533,480
2,034
1,800
2,938
4,786
364,068
531,632
79,681
132,895
284,387
398,737
x4
x4
1,137,548
$
1,594,948
Annualized after-tax non-GAAP operating income, as adjusted
Denominator:
Average short-term borrowings, including current portion of long-
term debt (4)
$
1,621,308
Average long-term debt (4)
2,384,277
Average total equity (4)
5,715,391
Average cash and cash equivalents
Invested capital
Return on invested capital
Return on invested capital (Non-GAAP)
Now
275,673
9,445,303
10.5%
12.0%
597,202
3,184,995
5,457,020
255,450
8,983,767
17.4%
17.8%
(1) Operating income, as reported, and non-
GAAP operating income is adjusted for
noncontrolling interest and equity in earnings
of affiliated companies to include the pro-rata
ownership of non-wholly owned subsidiaries.
(2) The tax effect is calculated by applying the
effective tax rate for the three months ended
December 31, 2023 and December 31, 2022 to
consolidated operating income, as adjusted.
The tax rate is adjusted to exclude the impacts
of interest expense, gain on investments, net,
and employee benefit plan expense, net.
(3) The tax effect is calculated by applying the
non-GAAP effective tax rate for the three
months ended December 31, 2023 and
December 31, 2022 to non-GAAP consolidated
operating income, as adjusted. The tax rate is
adjusted to exclude the impacts of interest
expense and employee benefit plan expense,
net.
(4) The quarter ended average is based on the
addition of the account balance at the end of
the most recently-ended quarter to the
account balance at the end of the prior quarter
and dividing by two.
43View entire presentation