Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Paying user area
Try for free
Reynolds American Inc. pages available for free this week:
- Income Statement
- Balance Sheet: Liabilities and Stockholders’ Equity
- Analysis of Profitability Ratios
- Analysis of Short-term (Operating) Activity Ratios
- Enterprise Value (EV)
- Enterprise Value to EBITDA (EV/EBITDA)
- Return on Equity (ROE) since 2005
- Return on Assets (ROA) since 2005
- Price to Book Value (P/BV) since 2005
- Analysis of Revenues
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to Reynolds American Inc. for $22.49.
This is a one-time payment. There is no automatic renewal.
We accept:
Two-Component Disaggregation of ROE
ROE | = | ROA | × | Financial Leverage | |
---|---|---|---|---|---|
Dec 31, 2016 | = | × | |||
Dec 31, 2015 | = | × | |||
Dec 31, 2014 | = | × | |||
Dec 31, 2013 | = | × | |||
Dec 31, 2012 | = | × |
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).
- Return on Assets (ROA)
- The return on assets exhibited variability across the periods analyzed. Starting at 7.68% in 2012, it increased significantly to 11.15% in 2013, indicating improved efficiency in asset utilization. However, this upward trend did not sustain, as ROA declined to 9.67% in 2014 and further dropped to 6.11% in 2015, suggesting potential challenges or reduced profitability from the asset base during these years. In 2016, ROA recovered sharply to 11.89%, surpassing previous years and signaling a positive turnaround in asset performance.
- Financial Leverage
- Financial leverage ratios showed a general downward trend, decreasing from 3.15 in 2012 to 2.35 in 2016. This reduction indicates a gradual decrease in the reliance on debt financing relative to equity over the five-year period. Notably, a slight increase occurred in 2014, peaking at 3.36, but the subsequent years saw a consistent decline. The continued decline in leverage suggests a more conservative capital structure with lower financial risk by 2016.
- Return on Equity (ROE)
- Return on equity initially rose markedly from 24.2% in 2012 to 33.25% in 2013, reflecting strong returns to shareholders. The high ROE was maintained in 2014 at 32.51%, but a significant decrease occurred in 2015, with ROE falling to 17.82%, indicating reduced profitability or efficiency in generating shareholder returns. A recovery occurred in 2016, with ROE rising to 27.97%, although it did not return to the peak levels observed earlier. The fluctuations in ROE correlate with the trends in ROA and leverage, highlighting the interaction between asset profitability and financial structure.
Three-Component Disaggregation of ROE
ROE | = | Net Profit Margin | × | Asset Turnover | × | Financial Leverage | |
---|---|---|---|---|---|---|---|
Dec 31, 2016 | = | × | × | ||||
Dec 31, 2015 | = | × | × | ||||
Dec 31, 2014 | = | × | × | ||||
Dec 31, 2013 | = | × | × | ||||
Dec 31, 2012 | = | × | × |
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).
The financial performance over the five-year period exhibits several notable trends across profitability, efficiency, leverage, and return metrics.
- Net Profit Margin (%)
- The net profit margin shows an overall increasing trend, starting at 10.4% in 2012 and rising steadily to 36.05% by 2016. There is a significant jump observed from 2014 to 2015, where the margin increased from 12.15% to 21.86%, followed by an even higher rise into 2016. This indicates a strong improvement in the company's profitability over time, possibly reflecting better cost management, pricing strategies, or a more favorable sales mix.
- Asset Turnover (ratio)
- The asset turnover ratio remains relatively stable between 2012 and 2014, fluctuating slightly from 0.74 to 0.80. However, a sharp decline occurs in 2015 and 2016, dropping to 0.28 and then slightly recovering to 0.33. This substantial decrease suggests reduced operational efficiency in utilizing assets to generate sales during these later years, which might be due to asset growth outpacing sales or less effective use of the company’s asset base.
- Financial Leverage (ratio)
- Financial leverage exhibits some variability but shows a general declining trend from 3.15 in 2012 to 2.35 in 2016. The leverage dropped notably in 2016 compared to earlier years, indicating a reduction in the company's reliance on debt or other financial obligations to finance assets. This reduction could imply a more conservative capital structure or efforts to lower financial risk.
- Return on Equity (ROE) (%)
- The return on equity grew substantially from 24.2% in 2012 to a peak of 33.25% in 2013, then slightly declined but remained strong in 2014. In 2015, the ROE decreased notably to 17.82%, despite the rise in net profit margin during the same year. This decline was likely influenced by the reduced asset turnover and financial leverage levels, which also affect the ROE calculation. In 2016, ROE rebounded to 27.97%, suggesting partial recovery in overall profitability and efficiency.
In summary, despite improvements in profitability as expressed by net profit margins, there are efficiency challenges reflected in the decreased asset turnover. The company appears to be reducing financial leverage, which might contribute to less volatile returns. The ROE trend reveals sensitivity to both operational efficiency and leverage variations, highlighting the importance of these factors in driving shareholder returns.
Five-Component Disaggregation of ROE
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).
- Tax Burden
- The tax burden ratio exhibited minor fluctuations between 2012 and 2016, starting at 0.65 in 2012 and dipping to a low of 0.51 in 2015 before rising again to 0.63 in 2016. This suggests variability in effective tax rates which could impact net profitability.
- Interest Burden
- The interest burden ratio showed a generally positive trend, with incremental increases from 0.89 in 2012 to 0.94 in 2016. This indicates a slight improvement in the company's ability to cover interest expenses relative to earnings before interest and taxes.
- EBIT Margin
- The EBIT margin experienced significant growth over the period, increasing from 17.89% in 2012 to a substantial 61.24% in 2016. Notably, there was a marked spike between 2014 and 2015, suggesting enhanced operational efficiency or changes in cost structure contributing to improved earnings before interest and taxes.
- Asset Turnover
- Asset turnover remained relatively stable around 0.74 to 0.80 between 2012 and 2014 but declined sharply in 2015 to 0.28 and slightly increased to 0.33 in 2016. This decline suggests a reduced efficiency in generating sales per unit of assets during the later years, which may warrant further investigation.
- Financial Leverage
- Financial leverage showed a generally decreasing trend, starting at 3.15 in 2012 and declining to 2.35 in 2016. This indicates a reduction in the extent to which the company uses debt to finance its assets, potentially reflecting a strategy to lower financial risk or changes in capital structure.
- Return on Equity (ROE)
- The ROE saw variability throughout the period, peaking at 33.25% in 2013, followed by a decline to 17.82% in 2015, then rising again to 27.97% in 2016. These fluctuations may be influenced by the combined effects of changes in operating performance, leverage, and tax impacts observed across the years.
Two-Component Disaggregation of ROA
ROA | = | Net Profit Margin | × | Asset Turnover | |
---|---|---|---|---|---|
Dec 31, 2016 | = | × | |||
Dec 31, 2015 | = | × | |||
Dec 31, 2014 | = | × | |||
Dec 31, 2013 | = | × | |||
Dec 31, 2012 | = | × |
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).
The financial ratios over the analyzed periods exhibit notable trends that provide insights into operational efficiency, profitability, and asset utilization.
- Net Profit Margin (%)
- There is a generally increasing trend in net profit margin from 10.4% in 2012 to 36.05% in 2016. The margin rose steadily from 2012 through 2013, declined somewhat in 2014, then showed substantial growth between 2014 and 2016. This indicates an improvement in profitability relative to sales over this period, especially marked by a significant increase after 2014.
- Asset Turnover (ratio)
- Asset turnover remained relatively stable and healthy around 0.74 to 0.8 from 2012 to 2014, suggesting consistent efficiency in generating sales from assets. However, a sharp decline occurred in 2015 to 0.28, with a slight recovery to 0.33 in 2016. This drop indicates a considerable reduction in the efficiency of asset use to generate revenue during these later years.
- Return on Assets (ROA) (%)
- ROA showed an increasing trend from 7.68% in 2012 to a peak of 11.15% in 2013, followed by a decline through 2015 to 6.11%. In 2016, ROA rebounded to 11.89%. This pattern suggests fluctuations in overall asset profitability, with an initial improvement, subsequent deterioration, and recovery toward the end of the period.
Considering the relationships between these ratios, the strong net profit margin growth contrasts with the reduced asset turnover in the latter years. The recovery in ROA in 2016 is likely driven by improved profit margins rather than asset utilization gains. The declining asset turnover could signal changes in asset base composition or slower sales growth relative to assets during that time. Overall, profitability improved significantly, though questions remain about operational efficiency and asset management in the recent years of the period.
Four-Component Disaggregation of ROA
ROA | = | Tax Burden | × | Interest Burden | × | EBIT Margin | × | Asset Turnover | |
---|---|---|---|---|---|---|---|---|---|
Dec 31, 2016 | = | × | × | × | |||||
Dec 31, 2015 | = | × | × | × | |||||
Dec 31, 2014 | = | × | × | × | |||||
Dec 31, 2013 | = | × | × | × | |||||
Dec 31, 2012 | = | × | × | × |
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).
- Tax Burden
- The tax burden ratio exhibits some fluctuations over the observed periods. Starting at 0.65 in 2012, it slightly decreased to 0.63 by 2013, remained nearly stable in 2014 at 0.64, then experienced a significant drop to 0.51 in 2015 before rising again to 0.63 in 2016. This pattern suggests variability in the effective tax rate impacting the company's net income after tax.
- Interest Burden
- The interest burden ratio demonstrates a generally increasing trend over the five years. Beginning at 0.89 in 2012, the ratio modestly increased to 0.91 in 2013, dipped slightly to 0.89 in 2014, and then steadily rose to 0.92 in 2015 and 0.94 in 2016. This indicates an improvement in earnings before interest and taxes relative to earnings before taxes, implying effective management of interest expenses.
- EBIT Margin
- EBIT margin shows a strong upward trend throughout the period. Starting at 17.89% in 2012, there was a notable increase to 25.07% in 2013, followed by a slight decline to 21.27% in 2014. Subsequently, the margin surged dramatically to 46.72% in 2015 and further to 61.24% in 2016. This sharp rise indicates enhanced operating profitability, possibly due to improved cost control or stronger operational performance.
- Asset Turnover
- The asset turnover ratio initially increases slightly from 0.74 in 2012 to 0.78 in 2013 and 0.80 in 2014. However, in 2015, there is a significant drop to 0.28, followed by a marginal recovery to 0.33 in 2016. This decline suggests a reduction in the efficiency of asset utilization to generate sales during the latter years, which might reflect changes in asset base or sales volume.
- Return on Assets (ROA)
- ROA experiences fluctuations with an overall pattern that is inconsistent but ends higher than it began. It rises from 7.68% in 2012 to peak at 11.15% in 2013, then drops to 9.67% in 2014 and further declines to 6.11% in 2015. The ratio then recovers significantly to 11.89% in 2016. This variability indicates changing profitability relative to total assets, influenced by the combined effects of operating performance, tax burden, interest burden, and asset utilization efficiency.
Disaggregation of Net Profit Margin
Net Profit Margin | = | Tax Burden | × | Interest Burden | × | EBIT Margin | |
---|---|---|---|---|---|---|---|
Dec 31, 2016 | = | × | × | ||||
Dec 31, 2015 | = | × | × | ||||
Dec 31, 2014 | = | × | × | ||||
Dec 31, 2013 | = | × | × | ||||
Dec 31, 2012 | = | × | × |
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).
- Tax Burden
- The tax burden ratio fluctuated over the five-year period. It started at 0.65 in 2012, decreased slightly to 0.63 in 2013, remained relatively stable at 0.64 in 2014, dropped notably to 0.51 in 2015, and then rose back to 0.63 in 2016. This indicates variability in the effective tax rate impacting the company's taxable income, with a significant relief in 2015 followed by a return to prior levels in 2016.
- Interest Burden
- The interest burden ratio showed a generally improving trend, increasing from 0.89 in 2012 to 0.94 in 2016. The progression was steady, with minor fluctuations, suggesting an increasing proportion of earnings retained after interest expenses, signifying slightly improved cost control or debt servicing efficiency over the years.
- EBIT Margin
- The EBIT margin exhibited substantial growth during the period. Starting at 17.89% in 2012, it rose sharply to 25.07% in 2013 before declining to 21.27% in 2014. However, from 2014 onwards, the margin jumped significantly to 46.72% in 2015 and further to 61.24% in 2016. This indicates considerable improvement in operational profitability, reflecting perhaps enhanced operational efficiency or better pricing power in the later years.
- Net Profit Margin
- Net profit margin also increased markedly over the period. Beginning at 10.4% in 2012, it grew to 14.36% in 2013, then declined slightly to 12.15% in 2014. Subsequently, it surged to 21.86% in 2015 and reached a notable 36.05% in 2016. This upward trend reflects improving overall profitability after all expenses and taxes, possibly enabled by the positive operational profitability and changes in tax burden and interest costs.