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.

Cash Flow Statement
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Reynolds American Inc., consolidated cash flow statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Mar 31, 2017 Dec 31, 2016 Sep 30, 2016 Jun 30, 2016 Mar 31, 2016 Dec 31, 2015 Sep 30, 2015 Jun 30, 2015 Mar 31, 2015 Dec 31, 2014 Sep 30, 2014 Jun 30, 2014 Mar 31, 2014 Dec 31, 2013 Sep 30, 2013 Jun 30, 2013 Mar 31, 2013 Dec 31, 2012 Sep 30, 2012 Jun 30, 2012 Mar 31, 2012
Net income 780 851 861 796 3,565 279 657 1,928 389 148 467 492 363 292 457 461 508 139 420 443 270
Income from discontinued operations, net of tax (25)
Gain on divestitures (4,861) 325 (7) (3,499)
Asset impairment and exit charges (5) 99
Loss on early extinguishment of debt and related expenses 239 124 21
Depreciation and amortization expense 32 31 31 31 30 31 35 28 28 28 27 26 25 24 24 27 28 32 33 34 32
Trademark and other intangible asset impairment charges 32 129
Deferred income tax expense (benefit) 16 169 114 29 75 (94) (184) (407) 26 (178) (17) 22 (7) 76 78 68 90 (157) 24 61 28
Pension and postretirement (47) 13 (31) (40) (357) 191 (37) (28) (35) 413 (33) (31) (32) (44) (81) (30) (30) 197 (32) (20) (16)
Tobacco settlement accruals 734 138 662 (1,744) 630 126 703 (987) 397 116 456 (939) 459 124 499 (1,654) 268 210 562 (1,375) 563
Income taxes payable 353
Other, net (7) (379) (455) (930) 1,812 (188) (2,183) 2,333 275 (28) (31) (227) 129 10 (103) (21) 81 84 (30) (260) 176
Adjustments to reconcile to net cash flows from (used in) operating activities 1,081 (28) 321 (2,654) (2,432) 386 (1,574) (2,560) 691 351 402 (1,149) 574 346 417 (1,610) 437 516 557 (1,560) 783
Net cash flows from (used in) operating activities 1,861 823 1,182 (1,858) 1,133 665 (917) (632) 1,080 499 869 (657) 912 638 874 (1,149) 945 655 977 (1,117) 1,053
Capital expenditures (33) (69) (43) (51) (43) (76) (34) (38) (26) (31) (50) (68) (55) (61) (42) (27) (23) (27) (11) (23) (27)
Proceeds from settlement of short-term investments 75 9 22 160 113 218 1
Acquisition, net of cash acquired (1) (17,219)
Proceeds from divestiture 1 5,014 7,056
Proceeds from termination of joint venture 35 31 30
Other, net 1 3 1 1 (13) 6 (30) 2 2 2 3 (1) 2 2 1
Net cash flows (used in) from investing activities (32) 6 (31) (28) 5,131 38 183 (10,201) (25) (30) (63) (27) (85) (59) (40) 6 (20) (28) (9) 9 (26)
Dividends paid on common stock (656) (657) (599) (599) (514) (515) (356) (356) (356) (356) (356) (360) (339) (341) (344) (324) (326) (330) (334) (320) (323)
Repurchase of common stock (73) (2) (75) (24) (125) (84) (8) (32) (267) (173) (150) (150) (150) (325) (250) (300) (251) (300)
Proceeds from BAT Share Purchase 4,673
Repayments of long-term debt (500) (450) (975) (60) (625) (451)
Early extinguishment of debt (8) (3,642)
Premiums paid for early extinguishment of debt (1) (206) (155) (20)
Payment to settle forward starting interest rate contracts (23)
Proceeds from termination of interest rate swaps 66
Debt financing fees (1) (7) (2) (4) (64) (28) (51) (7) (8) (3) (20) (2)
Issuance of long-term debt 8,975 1,097 2,539
Borrowings under revolving credit facility 1,100 300 1,000
Repayments of borrowings under revolving credit facility (1,100) (300) (400) (400) (200)
Principal borrowings under term-loan credit facility 500 750
Repayments under term-loan credit facility (150) (350) (650) (100)
Excess tax benefit on stock-based compensation plans 1 1 26 1 1 1 14 1 1 10 1 2 11 6 33
Other, net 1 (1)
Net cash flows from (used in) financing activities (729) (659) (1,173) (632) (4,402) (1,050) (359) 13,221 (374) (783) (806) 173 (502) (1,777) 187 26 (643) 627 (733) (272) (593)
Effect of exchange rate changes on cash and cash equivalents 3 (17) 2 (5) 12 (6) 10 (32) (9) (24) (2) 1 4 9 3 (6) 5 3 (11) 6
Net change in cash and cash equivalents 1,103 153 (20) (2,523) 1,874 (353) (1,093) 2,398 649 (323) (24) (513) 326 (1,194) 1,030 (1,114) 276 1,259 238 (1,391) 440

Based on: 10-Q (reporting date: 2017-03-31), 10-K (reporting date: 2016-12-31), 10-Q (reporting date: 2016-09-30), 10-Q (reporting date: 2016-06-30), 10-Q (reporting date: 2016-03-31), 10-K (reporting date: 2015-12-31), 10-Q (reporting date: 2015-09-30), 10-Q (reporting date: 2015-06-30), 10-Q (reporting date: 2015-03-31), 10-K (reporting date: 2014-12-31), 10-Q (reporting date: 2014-09-30), 10-Q (reporting date: 2014-06-30), 10-Q (reporting date: 2014-03-31), 10-K (reporting date: 2013-12-31), 10-Q (reporting date: 2013-09-30), 10-Q (reporting date: 2013-06-30), 10-Q (reporting date: 2013-03-31), 10-K (reporting date: 2012-12-31), 10-Q (reporting date: 2012-09-30), 10-Q (reporting date: 2012-06-30), 10-Q (reporting date: 2012-03-31).

Cash flow statement item Description The company
Net cash flows from (used in) operating activities Amount of cash inflow (outflow) from operating activities, excluding discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. Reynolds American Inc. net cash flows from (used in) operating activities decreased from Q3 2016 to Q4 2016 but then increased from Q4 2016 to Q1 2017 exceeding Q3 2016 level.
Net cash flows (used in) from investing activities Amount of cash inflow (outflow) of investing activities, excluding discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. Reynolds American Inc. net cash flows (used in) from investing activities increased from Q3 2016 to Q4 2016 but then decreased significantly from Q4 2016 to Q1 2017.
Net cash flows from (used in) financing activities Amount of cash inflow (outflow) of financing activities, excluding discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. Reynolds American Inc. net cash flows from (used in) financing activities increased from Q3 2016 to Q4 2016 but then slightly decreased from Q4 2016 to Q1 2017.