showing the working

← Columbia Sportswear

The business behind the dividend

MeasureCOLMMedianFormula
Return on equity10.4%10.6%Net income ÷ shareholders’ equity
Return on capital employedOperating income ÷ (equity + total debt)
Owner earnings$167.89m$120.90mNet income + depreciation & amortisation − capital expenditure
Free cash flow$216.74m$155.08mOperating cash flow − capital expenditure
Operating margin6.1%14.3%Operating income ÷ revenue
Net margin5.2%10.1%Net income ÷ revenue
Debt to equityTotal debt ÷ shareholders’ equity
Interest coverOperating income ÷ interest expense
Current ratio2.59x1.55xCurrent assets ÷ current liabilities
Long-term debt to working capitalLong-term debt ÷ (current assets − current liabilities)
Cash conversion1.60x1.66xOperating cash flow ÷ net income
Accruals-3.6%-3.1%(Net income − operating cash flow) ÷ total assets

Not computed here: Debt to equity, Long-term debt to working capital, Interest cover, Return on capital employed — why a blank is not a zero.

Ten years of it

The same measures, for every year the filings support. One year is a fact; a row is a business.

Measure2025202420232022202120202019201820172016Median
Return on equity10.4%12.5%13.0%16.1%17.8%5.9%17.9%16.0%6.5%12.3%12.5%
Return on capital employed16.1%16.3%16.1%
Operating margin6.1%8.0%8.9%11.3%14.4%5.5%13.0%12.5%10.7%10.8%10.7%
Net margin5.2%6.6%7.2%9.0%11.3%4.3%10.9%9.6%4.3%8.1%7.2%
Debt to equity0.01x0.01x0.01x
Current ratio2.59x2.62x3.38x2.89x3.11x3.36x2.97x3.08x3.64x3.89x3.08x
Cash conversion1.60x2.20x2.53x-0.08x1.00x2.56x0.86x1.08x3.25x1.43x1.43x

How it compares in consumer discretionary

Among the 169 consumer discretionary companies here measured on free cash flow, Columbia Sportswear pays out less than 91 of them. The median for that group is 33.1%, against this company’s 30.2%.

Closest on free cash flow

Same sector and same denominator, so the figures are comparable. All 197 in consumer discretionary →