AI Tokens
Stock Analysis on Net

Reynolds American Inc. (NYSE:RAI)

This company has been moved to the archive! The financial data has not been updated since May 3, 2017.

Financial Reporting Quality: Aggregate Accruals

Microsoft Excel

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

Reynolds American Inc., balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012
Operating Assets
Total assets 51,095 53,224 15,196 15,402 16,557
Less: Cash and cash equivalents 2,051 2,567 966 1,500 2,502
Less: Short-term investments — 149 — — —
Operating assets 49,044 50,508 14,230 13,902 14,055
Operating Liabilities
Total liabilities 29,384 34,972 10,674 10,235 11,300
Less: Current maturities of long-term debt 501 506 450 — 60
Less: Long-term debt, less current maturities 12,664 16,941 4,633 5,099 5,035
Operating liabilities 16,219 17,525 5,591 5,136 6,205
 
Net operating assets1 32,825 32,983 8,639 8,766 7,850
Balance-sheet-based aggregate accruals2 (158) 24,344 (127) 916 —
Financial Ratio
Balance-sheet-based accruals ratio3 -0.48% 116.98% -1.46% 11.03% —
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Coca-Cola Co. — — — — —
Mondelēz International Inc. — — — — —
PepsiCo Inc. — — — — —
Philip Morris International Inc. — — — — —

Based on: 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31).

1 2016 Calculation
Net operating assets = Operating assets – Operating liabilities
= 49,044 – 16,219 = 32,825

2 2016 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2016 – Net operating assets2015
= 32,825 – 32,983 = -158

3 2016 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × -158 ÷ [(32,825 + 32,983) ÷ 2] = -0.48%

4 Click competitor name to see calculations.


The analysis of financial reporting quality between 2013 and 2016 reveals significant volatility in the balance-sheet-based accruals ratio, closely tied to a substantial expansion of the asset base in 2015.

Net Operating Assets Trend
Net operating assets remained relatively stable between 2013 and 2014, shifting from 8,766 million USD to 8,639 million USD. However, a significant increase occurred in 2015, where assets rose to 32,983 million USD, representing a nearly fourfold increase. This elevated level was maintained through 2016 at 32,825 million USD.
Aggregate Accruals Volatility
Balance-sheet-based aggregate accruals exhibited extreme fluctuations. After a moderate positive value of 916 million USD in 2013 and a slight negative value of -127 million USD in 2014, accruals spiked to 24,344 million USD in 2015. This figure then reverted sharply to -158 million USD by the end of 2016.
Accruals Ratio Interpretation
The balance-sheet-based accruals ratio mirrors the volatility of the aggregate accruals. The ratio moved from 11.03% in 2013 to -1.46% in 2014, before reaching an outlier peak of 116.98% in 2015. By 2016, the ratio stabilized at -0.48%.

The extreme spike in the accruals ratio during 2015 suggests a period of lower earnings quality or the occurrence of a major non-cash transaction, such as a large-scale acquisition, which significantly inflated both net operating assets and aggregate accruals. The subsequent return to a near-zero ratio in 2016 indicates that the factors driving the 2015 anomaly were transitory and that reporting quality returned to a more conservative baseline.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Cash-Flow-Statement-Based Accruals Ratio

Reynolds American Inc., cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012
Net income 6,073 3,253 1,470 1,718 1,272
Less: Net cash flows from operating activities 1,280 196 1,623 1,308 1,568
Less: Net cash flows (used in) from investing activities 5,078 (10,005) (205) (113) (54)
Cash-flow-statement-based aggregate accruals (285) 13,062 52 523 (242)
Financial Ratio
Cash-flow-statement-based accruals ratio1 -0.87% 62.76% 0.60% 6.30% —
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Coca-Cola Co. — — — — —
Mondelēz International Inc. — — — — —
PepsiCo Inc. — — — — —
Philip Morris International Inc. — — — — —

Based on: 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31).

1 2016 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × -285 ÷ [(32,825 + 32,983) ÷ 2] = -0.87%

2 Click competitor name to see calculations.


An analysis of the financial reporting quality between 2013 and 2016 reveals significant volatility in the relationship between accrual-based earnings and cash flows. The period is characterized by a massive structural shift in the balance sheet and a corresponding spike in accruals during the 2015 fiscal year.

Net Operating Assets Trend
Net operating assets remained relatively stable between 2013 and 2014, hovering around $8.6 billion to $8.7 billion. A substantial increase occurred in 2015, with assets rising to $32,983 million, representing an increase of approximately 282%. This asset base remained largely consistent through 2016 at $32,825 million, indicating a permanent expansion of the operating scale.
Cash-Flow-Statement-Based Aggregate Accruals
Aggregate accruals exhibited extreme fluctuations. After remaining low in 2013 ($523 million) and 2014 ($52 million), there was a dramatic surge to $13,062 million in 2015. This trajectory reversed sharply in 2016, where accruals became negative at -$285 million, indicating that cash flow from operations exceeded accrual-based income.
Accruals Ratio Interpretation
The accruals ratio provides a measure of earnings quality, where higher ratios typically suggest lower quality due to a greater reliance on non-cash accounting entries. The ratio was low in 2013 (6.30%) and 2014 (0.60%), suggesting strong cash alignment. The 2015 spike to 62.76% represents a significant divergence between reported earnings and cash flow, likely linked to the surge in net operating assets. The subsequent drop to -0.87% in 2016 indicates a normalization of reporting quality and a shift toward cash-heavy earnings.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?