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.

Analysis of Short-term (Operating) Activity Ratios 

Microsoft Excel

Short-term Activity Ratios (Summary)

Reynolds American Inc., short-term (operating) activity ratios

Microsoft Excel
Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012
Turnover Ratios
Inventory turnover 2.94 2.70 3.17 3.26 4.39
Receivables turnover 255.24 218.88 104.28 112.89 140.54
Payables turnover 21.90 26.19 28.58 19.88 23.11
Working capital turnover 16.61 20.67 11.72
Average No. Days
Average inventory processing period 124 135 115 112 83
Add: Average receivable collection period 1 2 4 3 3
Operating cycle 125 137 119 115 86
Less: Average payables payment period 17 14 13 18 16
Cash conversion cycle 108 123 106 97 70

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).

Short-term activity ratio Description The company
Inventory turnover An activity ratio calculated as cost of goods sold divided by inventory. Reynolds American Inc. inventory turnover ratio deteriorated from 2014 to 2015 but then improved from 2015 to 2016 not reaching 2014 level.
Receivables turnover An activity ratio equal to revenue divided by receivables. Reynolds American Inc. receivables turnover ratio improved from 2014 to 2015 and from 2015 to 2016.
Payables turnover An activity ratio calculated as cost of goods sold divided by payables. Reynolds American Inc. payables turnover ratio decreased from 2014 to 2015 and from 2015 to 2016.

Short-term activity ratio Description The company
Average inventory processing period An activity ratio equal to the number of days in the period divided by inventory turnover over the period. Reynolds American Inc. number of days of inventory outstanding deteriorated from 2014 to 2015 but then improved from 2015 to 2016 not reaching 2014 level.
Average receivable collection period An activity ratio equal to the number of days in the period divided by receivables turnover. Reynolds American Inc. number of days of receivables outstanding improved from 2014 to 2015 and from 2015 to 2016.
Operating cycle Equal to average inventory processing period plus average receivables collection period. Reynolds American Inc. operating cycle deteriorated from 2014 to 2015 but then improved from 2015 to 2016 not reaching 2014 level.
Average payables payment period An estimate of the average number of days it takes a company to pay its suppliers; equal to the number of days in the period divided by payables turnover ratio for the period. Reynolds American Inc. number of days of payables outstanding increased from 2014 to 2015 and from 2015 to 2016.
Cash conversion cycle A financial metric that measures the length of time required for a company to convert cash invested in its operations to cash received as a result of its operations; equal to average inventory processing period plus average receivables collection period minus average payables payment period. Reynolds American Inc. cash conversion cycle deteriorated from 2014 to 2015 but then improved from 2015 to 2016 not reaching 2014 level.

Inventory Turnover

Reynolds American Inc., inventory turnover calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012
Selected Financial Data (US$ in millions)
Cost of products sold, excludes excise taxes 4,841 4,688 4,058 3,678 4,321
Inventories 1,645 1,734 1,281 1,127 984
Short-term Activity Ratio
Inventory turnover1 2.94 2.70 3.17 3.26 4.39
Benchmarks
Inventory Turnover, Competitors2
Altria Group Inc.
Coca-Cola Co.
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
Inventory turnover = Cost of products sold, excludes excise taxes ÷ Inventories
= 4,841 ÷ 1,645 = 2.94

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Inventory turnover An activity ratio calculated as cost of goods sold divided by inventory. Reynolds American Inc. inventory turnover ratio deteriorated from 2014 to 2015 but then improved from 2015 to 2016 not reaching 2014 level.

Receivables Turnover

Reynolds American Inc., receivables turnover calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012
Selected Financial Data (US$ in millions)
Net sales, includes excise taxes 16,846 14,884 12,096 11,966 12,227
Accounts receivable 66 68 116 106 87
Short-term Activity Ratio
Receivables turnover1 255.24 218.88 104.28 112.89 140.54
Benchmarks
Receivables Turnover, Competitors2
Altria Group Inc.
Coca-Cola Co.
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
Receivables turnover = Net sales, includes excise taxes ÷ Accounts receivable
= 16,846 ÷ 66 = 255.24

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Receivables turnover An activity ratio equal to revenue divided by receivables. Reynolds American Inc. receivables turnover ratio improved from 2014 to 2015 and from 2015 to 2016.

Payables Turnover

Reynolds American Inc., payables turnover calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012
Selected Financial Data (US$ in millions)
Cost of products sold, excludes excise taxes 4,841 4,688 4,058 3,678 4,321
Accounts payable 221 179 142 185 187
Short-term Activity Ratio
Payables turnover1 21.90 26.19 28.58 19.88 23.11
Benchmarks
Payables Turnover, Competitors2
Altria Group Inc.
Coca-Cola Co.
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
Payables turnover = Cost of products sold, excludes excise taxes ÷ Accounts payable
= 4,841 ÷ 221 = 21.90

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Payables turnover An activity ratio calculated as cost of goods sold divided by payables. Reynolds American Inc. payables turnover ratio decreased from 2014 to 2015 and from 2015 to 2016.

Working Capital Turnover

Reynolds American Inc., working capital turnover calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012
Selected Financial Data (US$ in millions)
Current assets 4,238 6,187 3,323 3,655 4,812
Less: Current liabilities 4,985 5,291 3,544 3,076 3,769
Working capital (747) 896 (221) 579 1,043
 
Net sales, includes excise taxes 16,846 14,884 12,096 11,966 12,227
Short-term Activity Ratio
Working capital turnover1 16.61 20.67 11.72
Benchmarks
Working Capital Turnover, Competitors2
Altria Group Inc.
Coca-Cola Co.
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
Working capital turnover = Net sales, includes excise taxes ÷ Working capital
= 16,846 ÷ -747 =

2 Click competitor name to see calculations.


Average Inventory Processing Period

Reynolds American Inc., average inventory processing period calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012
Selected Financial Data
Inventory turnover 2.94 2.70 3.17 3.26 4.39
Short-term Activity Ratio (no. days)
Average inventory processing period1 124 135 115 112 83
Benchmarks (no. days)
Average Inventory Processing Period, Competitors2
Altria Group Inc.
Coca-Cola Co.
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
Average inventory processing period = 365 ÷ Inventory turnover
= 365 ÷ 2.94 = 124

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Average inventory processing period An activity ratio equal to the number of days in the period divided by inventory turnover over the period. Reynolds American Inc. number of days of inventory outstanding deteriorated from 2014 to 2015 but then improved from 2015 to 2016 not reaching 2014 level.

Average Receivable Collection Period

Reynolds American Inc., average receivable collection period calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012
Selected Financial Data
Receivables turnover 255.24 218.88 104.28 112.89 140.54
Short-term Activity Ratio (no. days)
Average receivable collection period1 1 2 4 3 3
Benchmarks (no. days)
Average Receivable Collection Period, Competitors2
Altria Group Inc.
Coca-Cola Co.
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
Average receivable collection period = 365 ÷ Receivables turnover
= 365 ÷ 255.24 = 1

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Average receivable collection period An activity ratio equal to the number of days in the period divided by receivables turnover. Reynolds American Inc. number of days of receivables outstanding improved from 2014 to 2015 and from 2015 to 2016.

Operating Cycle

Reynolds American Inc., operating cycle calculation, comparison to benchmarks

No. days

Microsoft Excel
Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012
Selected Financial Data
Average inventory processing period 124 135 115 112 83
Average receivable collection period 1 2 4 3 3
Short-term Activity Ratio
Operating cycle1 125 137 119 115 86
Benchmarks
Operating Cycle, Competitors2
Altria Group Inc.
Coca-Cola Co.
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
Operating cycle = Average inventory processing period + Average receivable collection period
= 124 + 1 = 125

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Operating cycle Equal to average inventory processing period plus average receivables collection period. Reynolds American Inc. operating cycle deteriorated from 2014 to 2015 but then improved from 2015 to 2016 not reaching 2014 level.

Average Payables Payment Period

Reynolds American Inc., average payables payment period calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012
Selected Financial Data
Payables turnover 21.90 26.19 28.58 19.88 23.11
Short-term Activity Ratio (no. days)
Average payables payment period1 17 14 13 18 16
Benchmarks (no. days)
Average Payables Payment Period, Competitors2
Altria Group Inc.
Coca-Cola Co.
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
Average payables payment period = 365 ÷ Payables turnover
= 365 ÷ 21.90 = 17

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Average payables payment period An estimate of the average number of days it takes a company to pay its suppliers; equal to the number of days in the period divided by payables turnover ratio for the period. Reynolds American Inc. number of days of payables outstanding increased from 2014 to 2015 and from 2015 to 2016.

Cash Conversion Cycle

Reynolds American Inc., cash conversion cycle calculation, comparison to benchmarks

No. days

Microsoft Excel
Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012
Selected Financial Data
Average inventory processing period 124 135 115 112 83
Average receivable collection period 1 2 4 3 3
Average payables payment period 17 14 13 18 16
Short-term Activity Ratio
Cash conversion cycle1 108 123 106 97 70
Benchmarks
Cash Conversion Cycle, Competitors2
Altria Group Inc.
Coca-Cola Co.
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 conversion cycle = Average inventory processing period + Average receivable collection period – Average payables payment period
= 124 + 117 = 108

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Cash conversion cycle A financial metric that measures the length of time required for a company to convert cash invested in its operations to cash received as a result of its operations; equal to average inventory processing period plus average receivables collection period minus average payables payment period. Reynolds American Inc. cash conversion cycle deteriorated from 2014 to 2015 but then improved from 2015 to 2016 not reaching 2014 level.