Stock Analysis on Net

Reynolds American Inc. (NYSE:RAI)

$22.49

This company has been moved to the archive! The financial data has not been updated since May 3, 2017.

DuPont Analysis: Disaggregation of ROE, ROA, and Net Profit Margin
Quarterly Data

Microsoft Excel

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

Two-Component Disaggregation of ROE

Reynolds American Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = ROA × Financial Leverage
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 = ×

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).


Return on Assets (ROA)

The Return on Assets demonstrated moderate fluctuation over the given period. Starting at 9% in the first quarter of 2013, it gradually increased to a peak of 11.15% by the end of 2013. The following year, ROA showed relative stability around the 10% mark until the first quarter of 2015, where it declined sharply to approximately 5.37%. This lower level persisted through 2015, followed by a pronounced recovery in 2016, reaching an apex of 11.89% by the last quarter of that year. The data for the first quarter of 2017 indicates a decrease to 6.33%. Overall, ROA experienced cyclical trends with notable dips in 2015 and early 2017, interrupted by periods of improvement.

Financial Leverage

Financial leverage exhibited a general downward trend across the analyzed timeframe. It began at a ratio of 3.28 in early 2013, fluctuating moderately around the 3.0 mark for approximately two years. From late 2014 onward, the leverage ratio demonstrated a gradual reduction, declining consistently to reach approximately 2.35 by the first quarter of 2017. This indicates a progressive decrease in the company's reliance on debt or borrowing relative to equity over time.

Return on Equity (ROE)

Return on Equity showed significant variability throughout the reported periods. Initially, ROE was robust near 29.5%, increasing steadily to a peak of 33.25% at the end of 2013. The subsequent year maintained levels over 30%, but a sharp decline emerged in early 2015, plunging to a low of 16%. This lower performance trend endured throughout 2015. In 2016, ROE rebounded strongly, returning to levels above 27% and peaking at 30.38% in the first quarter. However, the first quarter of 2017 shows a marked decrease again to 15.15%. These fluctuations correspond closely with the trends observed in ROA, reflecting underlying changes in asset profitability combined with shifting financial leverage.


Three-Component Disaggregation of ROE

Reynolds American Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
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 = × ×

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).


The analysis of the quarterly financial ratios reveals several notable trends and patterns over the observed periods.

Net Profit Margin

The net profit margin generally demonstrates a fluctuating but upward trajectory until the end of 2015, with values ranging from approximately 12.47% in early 2013 to a peak of 40.35% in the first quarter of 2016. After reaching this peak, the margin exhibits some volatility, decreasing to 19.54% by the first quarter of 2017. This suggests periods of increasing efficiency or profitability followed by a correction or increase in expenses or lower pricing power in the subsequent periods.

Asset Turnover

Asset turnover remains relatively stable at around 0.7 to 0.8 through 2013 and 2014, indicating consistent efficiency in using assets to generate revenue. However, there is a sharp decline starting in early 2015, dropping to approximately 0.23 and only slightly recovering to around 0.33 by early 2017. This decline suggests a significant reduction in operational efficiency or possible asset base expansions not matched by revenue growth during the latter periods.

Financial Leverage

Financial leverage ratios fluctuate modestly throughout the period. Initially, the ratio is about 3.3 but gradually decreases to near 2.4 by early 2017, indicating a trend towards lower reliance on debt or other leveraged capital. This reduction in leverage suggests a possible strategy of deleveraging or a more conservative capital structure over time.

Return on Equity (ROE)

ROE mirrors many of the patterns observed in net profit margin, increasing steadily from approximately 29.5% in early 2013 to a peak of 33.25% by the end of 2013. However, it then exhibits a marked decline around 2015, falling to almost half (around 16%), before recovering again to above 27% by the end of 2016. By the first quarter of 2017, ROE decreases to 15.15%. These fluctuations indicate variations in profitability, asset efficiency, and leverage effects across the periods.

In summary, while profitability measures such as net profit margin and ROE show strong peaks and recoveries, they are contrasted by a sharp decline in asset turnover beginning in 2015, signaling challenges in asset utilization. Additionally, the consistent decline in financial leverage suggests a shift towards a less debt-dependent capital structure. These mixed dynamics point to changing operational efficiency and strategic financial management across the periods under review.


Five-Component Disaggregation of ROE

Reynolds American Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
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 = × × × ×

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).


The analysis of the financial ratios over the observed periods reveals several notable trends and fluctuations in operational efficiency, profitability, and capital structure.

Tax Burden
The tax burden ratio remained relatively stable around 0.63 to 0.64 during most quarters from 2013 to early 2015, indicating consistent tax expense relative to pre-tax earnings. However, a decline is observed in mid-2015 where the ratio dropped to approximately 0.5, suggesting a reduction in effective tax rate or improved tax efficiency during this period. From 2016 onwards, the ratio gradually increased back to around 0.64, restoring earlier levels.
Interest Burden
This ratio exhibited high stability near 0.90 to 0.91 through 2013 and 2014, signaling limited interest expense impact on earnings before interest and taxes. There was a slight dip in late 2014 and early 2015, dropping below 0.9, followed by a brief improvement reaching 0.95 in early 2016. Toward the end of the series, the ratio slightly declined again, ending at 0.9, indicating some variability in interest expense burden but without major deviation.
EBIT Margin
The EBIT margin initially hovered in the low to mid-20% range through 2013 and 2014, reflecting steady operational profitability. A significant and sharp increase occurred in 2015, reaching above 45%, peaking at over 76% in the first quarter of 2016. This spike suggests either extraordinary operational efficiency, cost reductions, or potential non-recurring items inflating margins. After this peak, the margin gradually decreased but remained elevated compared to earlier years, settling around 34% by early 2017.
Asset Turnover
Asset turnover was consistently around 0.7 to 0.8 until late 2014, implying stable efficiency in using assets to generate sales. A pronounced decline occurred starting in 2015, dropping abruptly to as low as 0.23 and modestly recovering to around 0.32 by early 2017. This sharp decrease could reflect asset growth outpacing sales or operational changes reducing asset utilization effectiveness.
Financial Leverage
Financial leverage displayed mild fluctuations, mostly remaining between approximately 3.0 and 3.5 during 2013 to early 2015, indicating consistent reliance on debt or equity to finance assets. Starting in 2015, a downward trend began, with leverage decreasing to below 2.6 by late 2016. This suggests a reduction in leverage, potentially indicating deleveraging efforts or asset base adjustments.
Return on Equity (ROE)
ROE was largely stable in the vicinity of 30% from 2013 through early 2015, indicating consistent returns to shareholders. A notable drop took place in 2015 with ROE falling to about 16-18%, closely paralleling the decline in asset turnover and financial leverage. By late 2016, ROE recovered to around 28-30%, before dropping again to approximately 15% in early 2017. This pattern implies significant earnings volatility, likely affected by changes in operational efficiency and capital structure.

Overall, the company demonstrated stable operational and financial performance during 2013 and 2014, followed by considerable volatility beginning in 2015. The sudden expansion in EBIT margin coupled with a steep decline in asset turnover points toward potentially major restructuring, asset base changes, or extraordinary items influencing profitability ratios. Concurrently, the reduction in financial leverage and associated fluctuations in ROE suggest shifts in capital management and shareholder returns, marking a period of transition or adjustment in the company’s financial and operational strategy.


Two-Component Disaggregation of ROA

Reynolds American Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
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 = ×

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).


Net Profit Margin
The net profit margin demonstrated an overall upward trend from March 2013 to March 2017, with notable fluctuations. Initially, the margin increased gradually from 12.47% to a peak of 14.36% by December 2013. Following this period, the margin experienced slight volatility but generally remained within a range of approximately 12% to 13.5% through December 2014. A substantial surge occurred in 2015, where margins escalated sharply, peaking at 40.35% in March 2016. Despite some decline thereafter, the margin remained elevated relative to earlier years, maintaining values above 19% by March 2017. This pattern suggests periods of improved profitability, potentially driven by enhanced cost control or pricing strategies, but also indicates variability that may warrant further investigation into underlying causes.
Asset Turnover
The asset turnover ratio showed a generally stable trend from March 2013 through December 2014, fluctuating narrowly between 0.72 and 0.8. However, a pronounced drop is evident beginning in March 2015, where the ratio fell sharply to approximately 0.23 and remained low through subsequent quarters, peaking modestly at 0.33 in June 2016 before marginally declining again. This significant decrease indicates a reduction in the efficiency with which the company's assets generate sales during the latter periods, which could suggest either expanding asset base without proportional sales growth or operational challenges impacting asset productivity.
Return on Assets (ROA)
Return on assets reflected a pattern broadly consistent with net profit margin trends but influenced by the asset turnover dynamics. From March 2013 to December 2014, ROA ranged between 9% and 11.15%, indicating steady profitability relative to asset base. Beginning in March 2015, ROA notably declined to approximately 5.37%, consistent with the reduced asset turnover ratio at that time. Nonetheless, ROA recovered towards the end of 2016, rising to nearly 11.89%, suggesting improved asset utilization or profitability during that interval. By March 2017, ROA decreased again to around 6.33%, highlighting ongoing volatility. This fluctuation implies that while profitability improved at times, efficiency in asset usage experienced inconsistencies correlating with changing asset turnover ratios.

Four-Component Disaggregation of ROA

Reynolds American Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
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 = × × ×

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).


Tax Burden
The tax burden ratio remained relatively stable around 0.63 to 0.64 from early 2013 through early 2015. However, a notable decrease occurred in mid-2015, dropping to approximately 0.50-0.51, indicating a reduced proportion of earnings paid as taxes during this period. This ratio gradually increased again from 0.56 in early 2016 to 0.64 by early 2017, signaling a return to earlier tax levels.
Interest Burden
The interest burden ratio demonstrated consistent stability, generally hovering around 0.90 to 0.91 through 2013 and most of 2014. There was a slight decrease to 0.88 in late 2014, followed by fluctuations between 0.90 and 0.95 from 2015 to 2016. By early 2017, the ratio settled at about 0.90, indicating that interest expenses had a moderate and fairly stable impact on earnings.
EBIT Margin
EBIT margin showed significant volatility over the analyzed quarters. It started around 21% to 25% during 2013 and 2014. An abrupt and considerable increase appeared in 2015, reaching near 50% in mid to late 2015 and peaking at over 76% in early 2016. Despite some declines after the peak, margins remained elevated above 34% through early 2017. This pattern indicates substantial improvements in operating profitability, though such abrupt changes warrant further investigation into their underlying causes.
Asset Turnover
Asset turnover ratios were stable near 0.72 to 0.80 from 2013 to early 2015, reflecting steady efficiency in using assets to generate sales. However, a stark drop occurred in 2015, plunging to a range of approximately 0.23 to 0.33 through early 2017. This decline indicates a significant reduction in asset utilization efficiency, suggesting either asset base growth outpacing sales or reduced sales volumes relative to assets.
Return on Assets (ROA)
ROA followed a generally positive trend in 2013 and 2014, maintaining levels around 9% to 11%. It experienced a marked decrease in 2015, falling to around 5% to 6%. Subsequently, ROA recovered, rising again to approximately 10% to 12% by late 2016 before declining somewhat to 6.33% in early 2017. These fluctuations mirror the combined effects of changes in operating profitability and asset efficiency observed in EBIT margin and asset turnover.

Overall, the data reflect periods of pronounced operational changes. The sharp increase in EBIT margin alongside plummeting asset turnover in 2015 suggest operational or accounting shifts that enhanced margin ratios but reduced asset efficiency. The stability in tax and interest burdens until mid-2015 followed by fluctuations aligns with these broader profitability and efficiency dynamics. The ROA trend indicates that improved profitability was partially offset by reduced asset turnover, affecting overall returns. Continuous monitoring of these metrics is recommended to assess sustainability and to clarify the factors driving these significant shifts.


Disaggregation of Net Profit Margin

Reynolds American Inc., decomposition of net profit margin ratio (quarterly data)

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
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 = × ×

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).


Tax Burden
The tax burden ratio remained relatively stable over the observed periods, fluctuating narrowly around 0.63 to 0.64 from 2013 through early 2015. A notable decline occurred in mid-2015, dropping to approximately 0.50-0.51 during the middle quarters of 2015 and early 2016. This ratio then gradually increased through late 2016 and into 2017, returning to previous levels near 0.64 by the first quarter of 2017. This pattern suggests some variability in tax obligations or effective tax rates during 2015 and 2016, before normalization.
Interest Burden
The interest burden ratio was consistently high and stable, generally around 0.90 to 0.91 through 2014. Starting in the last quarter of 2014, a slight decline was observed to about 0.88, followed by a rise to peaks above 0.92 during 2015 and 2016. The ratio dipped again to approximately 0.90 by early 2017. Overall, the interest burden indicates relatively steady management of interest expenses relative to earnings over the period, with minor short-term fluctuations reflecting slight changes in financing costs or debt levels.
EBIT Margin (%)
The EBIT margin showed moderate stability from 2013 into early 2015, ranging between roughly 21% and 25%. A significant upward shift occurred in 2015, with margins surging to levels above 45%, peaking at over 76% in the first quarter of 2016. This dramatic increase suggests an exceptional improvement in earnings before interest and taxes, possibly due to operational efficiencies, one-time gains, or cost reductions. Post this peak, EBIT margins moderated but remained elevated above 34% through early 2017, well above the earlier baseline, indicating sustained profitability improvements.
Net Profit Margin (%)
Net profit margins tracked a similar pattern to EBIT margins but with lower absolute values. From 2013 to early 2015, margins were fairly stable around 12-14%. A marked increase began in 2015, with margins more than doubling to above 21%, peaking near 40% in early 2016. The net profit margin saw some decline thereafter but stayed relatively high, above 19% by the first quarter of 2017. This pattern highlights improved bottom-line profitability relative to revenues, likely benefiting from improved EBIT margins and controlled tax and interest burdens during the period.