Financial Reporting Quality: Aggregate Accruals
Earnings can be decomposed into cash and accrual components. The accrual component (aggregate accruals) has been found to have less persistence than the cash component, and therefore (1) earnings with higher accrual component are less persistent than earnings with smaller accrual component, all else equal; and (2) the cash component of earnings should receive a higher weighting evaluating company performance.
Balance-Sheet-Based Accruals Ratio
GameStop Corp., balance sheet computation of aggregate accruals
US$ in thousands
| Feb 3, 2024 | Jan 28, 2023 | Jan 29, 2022 | Jan 30, 2021 | Feb 1, 2020 | Feb 2, 2019 | ||
|---|---|---|---|---|---|---|---|
| Operating Assets | |||||||
| Total assets | 2,709,000) | 3,113,400) | 3,499,300) | 2,472,600) | 2,819,700) | 4,044,300) | |
| Less: Cash and cash equivalents | 921,700) | 1,139,000) | 1,271,400) | 508,500) | 499,400) | 1,624,400) | |
| Less: Marketable securities | 277,600) | 251,600) | —) | —) | —) | —) | |
| Operating assets | 1,509,700) | 1,722,800) | 2,227,900) | 1,964,100) | 2,320,300) | 2,419,900) | |
| Operating Liabilities | |||||||
| Total liabilities | 1,370,400) | 1,791,100) | 1,896,800) | 2,035,900) | 2,208,200) | 2,708,100) | |
| Less: Current portion of long-term debt | 10,800) | 10,800) | 4,100) | 121,700) | —) | 349,200) | |
| Less: Borrowings under revolving line of credit | —) | —) | —) | 25,000) | —) | —) | |
| Less: Long-term debt, excluding current portion | 17,700) | 28,700) | 40,500) | 216,000) | 419,800) | 471,600) | |
| Operating liabilities | 1,341,900) | 1,751,600) | 1,852,200) | 1,673,200) | 1,788,400) | 1,887,300) | |
| Net operating assets1 | 167,800) | (28,800) | 375,700) | 290,900) | 531,900) | 532,600) | |
| Balance-sheet-based aggregate accruals2 | 196,600) | (404,500) | 84,800) | (241,000) | (700) | —) | |
| Financial Ratio | |||||||
| Balance-sheet-based accruals ratio3 | 282.88% | -233.21% | 25.44% | -58.58% | -0.13% | — | |
| Benchmarks | |||||||
| Balance-Sheet-Based Accruals Ratio, Competitors4 | |||||||
| Amazon.com Inc. | — | 18.01% | 32.91% | 49.06% | 18.08% | — | |
| Home Depot Inc. | -1.45% | 15.25% | 9.91% | 21.77% | 2.66% | — | |
| Lowe’s Cos. Inc. | 8.87% | -2.92% | 2.66% | -12.39% | 6.39% | — | |
| TJX Cos. Inc. | 7.22% | 30.23% | 73.65% | -109.84% | 15.53% | — | |
| Balance-Sheet-Based Accruals Ratio, Sector | |||||||
| Consumer Discretionary Distribution & Retail | 0.00% | 15.97% | 26.47% | 31.62% | 12.43% | — | |
| Balance-Sheet-Based Accruals Ratio, Industry | |||||||
| Consumer Discretionary | 0.00% | 11.66% | 12.35% | 15.84% | 5.07% | — | |
Based on: 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02).
1 2024 Calculation
Net operating assets = Operating assets – Operating liabilities
= 1,509,700 – 1,341,900 = 167,800
2 2024 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2024 – Net operating assets2023
= 167,800 – -28,800 = 196,600
3 2024 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × 196,600 ÷ [(167,800 + -28,800) ÷ 2] = 282.88%
4 Click competitor name to see calculations.
| Financial ratio | Description | The company |
|---|---|---|
| Balance-sheet-based accruals ratio | Ratio is found by dividing balance-sheet-based aggregate accruals by average net operating assets. | Using the balance-sheet-based accruals ratio, GameStop Corp. deteriorated earnings quality from 2023 to 2024. |
Cash-Flow-Statement-Based Accruals Ratio
GameStop Corp., cash flow statement computation of aggregate accruals
US$ in thousands
| Feb 3, 2024 | Jan 28, 2023 | Jan 29, 2022 | Jan 30, 2021 | Feb 1, 2020 | Feb 2, 2019 | ||
|---|---|---|---|---|---|---|---|
| Net income (loss) | 6,700) | (313,100) | (381,300) | (215,300) | (470,900) | (673,000) | |
| Less: Net cash flows provided by (used in) operating activities | (203,700) | 108,200) | (434,300) | 123,700) | (414,500) | 325,100) | |
| Less: Net cash flows (used in) provided by investing activities | (33,200) | (222,700) | (64,800) | 36,900) | (60,900) | 635,500) | |
| Cash-flow-statement-based aggregate accruals | 243,600) | (198,600) | 117,800) | (375,900) | 4,500) | (1,633,600) | |
| Financial Ratio | |||||||
| Cash-flow-statement-based accruals ratio1 | 350.50% | -114.50% | 35.34% | -91.37% | 0.85% | — | |
| Benchmarks | |||||||
| Cash-Flow-Statement-Based Accruals Ratio, Competitors2 | |||||||
| Amazon.com Inc. | — | -2.63% | -8.54% | 48.44% | 23.04% | — | |
| Home Depot Inc. | -3.12% | 14.43% | 8.24% | 14.26% | 0.66% | — | |
| Lowe’s Cos. Inc. | 7.91% | -4.62% | -0.14% | -17.28% | 6.85% | — | |
| TJX Cos. Inc. | 3.04% | 23.97% | 55.57% | -121.39% | 14.48% | — | |
| Cash-Flow-Statement-Based Accruals Ratio, Sector | |||||||
| Consumer Discretionary Distribution & Retail | 0.00% | 0.33% | -3.95% | 28.71% | 14.80% | — | |
| Cash-Flow-Statement-Based Accruals Ratio, Industry | |||||||
| Consumer Discretionary | 0.00% | 4.87% | 1.98% | 12.19% | 3.83% | — | |
Based on: 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02).
1 2024 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × 243,600 ÷ [(167,800 + -28,800) ÷ 2] = 350.50%
2 Click competitor name to see calculations.
| Financial ratio | Description | The company |
|---|---|---|
| Cash-flow-statement-based accruals ratio | Ratio is found by dividing cash-flow-statement-based aggregate accruals by average net operating assets. | Using the cash-flow-statement-based accruals ratio, GameStop Corp. deteriorated earnings quality from 2023 to 2024. |