Stock Analysis on Net

AstraZeneca PLC (NYSE:AZN)

This company has been moved to the archive! The financial data has not been updated since March 10, 2015.

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

AstraZeneca PLC, balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011 Dec 31, 2010
Operating Assets
Total assets 58,595 55,899 53,534 52,830 56,127
Less: Other investments 795 796 823 4,248 1,482
Less: Cash and cash equivalents 6,360 9,217 7,701 7,571 11,068
Operating assets 51,440 45,886 45,010 41,011 43,577
Operating Liabilities
Total liabilities 38,949 32,646 29,582 29,358 32,717
Less: Current interest-bearing loans and borrowings 2,446 1,788 901 1,990 125
Less: Non-current interest-bearing loans and borrowings 8,397 8,588 9,409 7,338 9,097
Operating liabilities 28,106 22,270 19,272 20,030 23,495
 
Net operating assets1 23,334 23,616 25,738 20,981 20,082
Balance-sheet-based aggregate accruals2 (282) (2,122) 4,757 899
Financial Ratio
Balance-sheet-based accruals ratio3 -1.20% -8.60% 20.36% 4.38%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
AbbVie Inc.
Amgen Inc.
Bristol-Myers Squibb Co.
Danaher Corp.
Eli Lilly & Co.
Gilead Sciences Inc.
Johnson & Johnson
Merck & Co. Inc.
Pfizer Inc.
Regeneron Pharmaceuticals Inc.
Thermo Fisher Scientific Inc.
Zoetis Inc.

Based on: 20-F (reporting date: 2014-12-31), 20-F (reporting date: 2013-12-31), 20-F (reporting date: 2012-12-31), 20-F (reporting date: 2011-12-31), 20-F (reporting date: 2010-12-31).

1 2014 Calculation
Net operating assets = Operating assets – Operating liabilities
= 51,44028,106 = 23,334

2 2014 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2014 – Net operating assets2013
= 23,33423,616 = -282

3 2014 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × -282 ÷ [(23,334 + 23,616) ÷ 2] = -1.20%

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, AstraZeneca PLC improved earnings quality from 2013 to 2014.

Cash-Flow-Statement-Based Accruals Ratio

AstraZeneca PLC, cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011 Dec 31, 2010
Profit attributable to owners of the Parent 1,233 2,556 6,297 9,983 8,053
Less: Net cash inflow from operating activities 7,198 7,514 7,100 7,992 10,854
Less: Net cash outflow from investing activities (7,172) (3,003) (2,011) (2,193) (2,400)
Cash-flow-statement-based aggregate accruals 1,207 (1,955) 1,208 4,184 (401)
Financial Ratio
Cash-flow-statement-based accruals ratio1 5.14% -7.92% 5.17% 20.38%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
AbbVie Inc.
Amgen Inc.
Bristol-Myers Squibb Co.
Danaher Corp.
Eli Lilly & Co.
Gilead Sciences Inc.
Johnson & Johnson
Merck & Co. Inc.
Pfizer Inc.
Regeneron Pharmaceuticals Inc.
Thermo Fisher Scientific Inc.
Zoetis Inc.

Based on: 20-F (reporting date: 2014-12-31), 20-F (reporting date: 2013-12-31), 20-F (reporting date: 2012-12-31), 20-F (reporting date: 2011-12-31), 20-F (reporting date: 2010-12-31).

1 2014 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × 1,207 ÷ [(23,334 + 23,616) ÷ 2] = 5.14%

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, AstraZeneca PLC improved earnings quality from 2013 to 2014.