Stock Analysis on Net

Constellation Brands Inc. (NYSE:STZ)

$22.49

This company has been moved to the archive! The financial data has not been updated since January 5, 2023.

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.

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Balance-Sheet-Based Accruals Ratio

Constellation Brands Inc., balance sheet computation of aggregate accruals

US$ in thousands

Microsoft Excel
Feb 28, 2022 Feb 28, 2021 Feb 29, 2020 Feb 28, 2019 Feb 28, 2018 Feb 28, 2017
Operating Assets
Total assets
Less: Cash and cash equivalents
Operating assets
Operating Liabilities
Total liabilities
Less: Short-term borrowings
Less: Current maturities of long-term debt
Less: Long-term debt, less current maturities
Operating liabilities
 
Net operating assets1
Balance-sheet-based aggregate accruals2
Financial Ratio
Balance-sheet-based accruals ratio3
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.
Philip Morris International Inc.
Balance-Sheet-Based Accruals Ratio, Sector
Food, Beverage & Tobacco
Balance-Sheet-Based Accruals Ratio, Industry
Consumer Staples

Based on: 10-K (reporting date: 2022-02-28), 10-K (reporting date: 2021-02-28), 10-K (reporting date: 2020-02-29), 10-K (reporting date: 2019-02-28), 10-K (reporting date: 2018-02-28), 10-K (reporting date: 2017-02-28).

1 2022 Calculation
Net operating assets = Operating assets – Operating liabilities
= =

2 2022 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2022 – Net operating assets2021
= =

3 2022 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × ÷ [( + ) ÷ 2] =

4 Click competitor name to see calculations.


Net operating assets
The net operating assets show a general increasing trend from 18,159,100 thousand US$ in 2018 to a peak of 26,360,100 thousand US$ in 2019, followed by a gradual decline over the next three years, decreasing to 22,264,900 thousand US$ in 2022. This indicates an expansion in operating assets until 2019, with a subsequent contraction from 2020 onward.
Balance-sheet-based aggregate accruals
The aggregate accruals exhibit significant volatility over the examined periods. Starting at 2,213,600 thousand US$ in 2018, they rose sharply to 8,201,000 thousand US$ in 2019. However, in 2020, they reversed to a negative value of -1,782,600 thousand US$, continuing negative at -666,700 thousand US$ in 2021 and further to -1,645,900 thousand US$ in 2022. This shift from positive to negative accruals may reflect changes in accounting estimates, operational cash flow timing differences, or management discretion affecting earnings quality.
Balance-sheet-based accruals ratio
The accruals ratio follows a similar pattern, beginning with a moderate positive ratio of 12.98% in 2018 and increasing substantially to 36.84% in 2019. From 2020 onwards, the ratio turns negative and remains so, with values of -7.00% in 2020, -2.75% in 2021, and -7.13% in 2022. The high positive ratio in 2019 suggests increased accrual-based earnings components, while the negative ratios in later years indicate a shift towards more cash-based earnings or possible reductions in accrual components.

Cash-Flow-Statement-Based Accruals Ratio

Constellation Brands Inc., cash flow statement computation of aggregate accruals

US$ in thousands

Microsoft Excel
Feb 28, 2022 Feb 28, 2021 Feb 29, 2020 Feb 28, 2019 Feb 28, 2018 Feb 28, 2017
Net income (loss) attributable to CBI
Less: Net cash provided by operating activities
Less: Net cash used in investing activities
Cash-flow-statement-based aggregate accruals
Financial Ratio
Cash-flow-statement-based accruals ratio1
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.
Philip Morris International Inc.
Cash-Flow-Statement-Based Accruals Ratio, Sector
Food, Beverage & Tobacco
Cash-Flow-Statement-Based Accruals Ratio, Industry
Consumer Staples

Based on: 10-K (reporting date: 2022-02-28), 10-K (reporting date: 2021-02-28), 10-K (reporting date: 2020-02-29), 10-K (reporting date: 2019-02-28), 10-K (reporting date: 2018-02-28), 10-K (reporting date: 2017-02-28).

1 2022 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × ÷ [( + ) ÷ 2] =

2 Click competitor name to see calculations.


The analysis of the annual financial reporting quality measure data reveals several noteworthy trends over the five-year period from 2018 to 2022.

Net Operating Assets
The net operating assets increased significantly from approximately 18.16 billion US dollars in 2018 to 26.36 billion US dollars in 2019. Following this peak, there was a steady decline over the next three years, falling to about 22.26 billion US dollars by 2022. This pattern suggests a rapid expansion in net operating assets in the early period, succeeded by a more conservative or divestiture trend subsequently.
Cash-Flow-Statement-Based Aggregate Accruals
The aggregate accruals exhibit considerable volatility during the analyzed timeframe. In 2018, accruals stood at approximately 1.81 billion US dollars, rising sharply to around 6.02 billion in 2019. This was followed by a sharp reversal into negative territory in 2020 with -2.03 billion US dollars, and further smaller negative values in 2021 and 2022. The abrupt shift from positive to negative accruals may indicate changes in working capital management, accounting policies, or operating performance.
Cash-Flow-Statement-Based Accruals Ratio
The accruals ratio also reflects the substantial fluctuations in accruals, starting at 10.62% in 2018 and more than doubling to 27.05% in 2019, which is relatively high and may warrant scrutiny regarding earnings quality for that year. From 2020 through 2022, the ratio remained negative, declining to -7.98%, -2.97%, and -7.41% respectively. Negative accrual ratios typically signify that cash flows exceed earnings, which might indicate higher earnings quality or changes in accrual accounting components.

Overall, the data indicates a period of aggressive growth in net operating assets and accruals up to 2019, followed by a reversal in subsequent years characterized by reductions in assets and negative accruals. The fluctuation in accruals and their ratio suggests potential variations in financial reporting quality or operational adjustments that should be further investigated for comprehensive understanding.