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 Profitability Ratios

Microsoft Excel

Profitability Ratios (Summary)

Reynolds American Inc., profitability ratios

Microsoft Excel
Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012
Return on Sales
Gross profit margin 45.48% 40.22% 36.48% 38.09% 32.58%
Operating profit margin 62.74% 46.71% 20.92% 26.17% 18.11%
Net profit margin 36.05% 21.86% 12.15% 14.36% 10.40%
Return on Investment
Return on equity (ROE) 27.97% 17.82% 32.51% 33.25% 24.20%
Return on assets (ROA) 11.89% 6.11% 9.67% 11.15% 7.68%

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).

Profitability ratio Description The company
Gross profit margin Gross profit margin indicates the percentage of revenue available to cover operating and other expenditures. Reynolds American Inc. gross profit margin ratio improved from 2014 to 2015 and from 2015 to 2016.
Operating profit margin A profitability ratio calculated as operating income divided by revenue. Reynolds American Inc. operating profit margin ratio improved from 2014 to 2015 and from 2015 to 2016.
Net profit margin An indicator of profitability, calculated as net income divided by revenue. Reynolds American Inc. net profit margin ratio improved from 2014 to 2015 and from 2015 to 2016.

Profitability ratio Description The company
ROE A profitability ratio calculated as net income divided by shareholders’ equity. Reynolds American Inc. ROE deteriorated from 2014 to 2015 but then improved from 2015 to 2016 not reaching 2014 level.
ROA A profitability ratio calculated as net income divided by total assets. Reynolds American Inc. ROA deteriorated from 2014 to 2015 but then improved from 2015 to 2016 exceeding 2014 level.

Gross Profit Margin

Reynolds American Inc., gross profit margin 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)
Gross profit 7,662 5,987 4,413 4,558 3,983
Net sales, includes excise taxes 16,846 14,884 12,096 11,966 12,227
Profitability Ratio
Gross profit margin1 45.48% 40.22% 36.48% 38.09% 32.58%
Benchmarks
Gross Profit Margin, Competitors2
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo 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
Gross profit margin = 100 × Gross profit ÷ Net sales, includes excise taxes
= 100 × 7,662 ÷ 16,846 = 45.48%

2 Click competitor name to see calculations.

Profitability ratio Description The company
Gross profit margin Gross profit margin indicates the percentage of revenue available to cover operating and other expenditures. Reynolds American Inc. gross profit margin ratio improved from 2014 to 2015 and from 2015 to 2016.

Operating Profit Margin

Reynolds American Inc., operating profit margin 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)
Operating income 10,569 6,953 2,531 3,132 2,214
Net sales, includes excise taxes 16,846 14,884 12,096 11,966 12,227
Profitability Ratio
Operating profit margin1 62.74% 46.71% 20.92% 26.17% 18.11%
Benchmarks
Operating Profit Margin, Competitors2
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo 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 profit margin = 100 × Operating income ÷ Net sales, includes excise taxes
= 100 × 10,569 ÷ 16,846 = 62.74%

2 Click competitor name to see calculations.

Profitability ratio Description The company
Operating profit margin A profitability ratio calculated as operating income divided by revenue. Reynolds American Inc. operating profit margin ratio improved from 2014 to 2015 and from 2015 to 2016.

Net Profit Margin

Reynolds American Inc., net profit margin 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 income 6,073 3,253 1,470 1,718 1,272
Net sales, includes excise taxes 16,846 14,884 12,096 11,966 12,227
Profitability Ratio
Net profit margin1 36.05% 21.86% 12.15% 14.36% 10.40%
Benchmarks
Net Profit Margin, Competitors2
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo 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
Net profit margin = 100 × Net income ÷ Net sales, includes excise taxes
= 100 × 6,073 ÷ 16,846 = 36.05%

2 Click competitor name to see calculations.

Profitability ratio Description The company
Net profit margin An indicator of profitability, calculated as net income divided by revenue. Reynolds American Inc. net profit margin ratio improved from 2014 to 2015 and from 2015 to 2016.

Return on Equity (ROE)

Reynolds American Inc., ROE 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 income 6,073 3,253 1,470 1,718 1,272
Shareholders’ equity 21,711 18,252 4,522 5,167 5,257
Profitability Ratio
ROE1 27.97% 17.82% 32.51% 33.25% 24.20%
Benchmarks
ROE, Competitors2
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo 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
ROE = 100 × Net income ÷ Shareholders’ equity
= 100 × 6,073 ÷ 21,711 = 27.97%

2 Click competitor name to see calculations.

Profitability ratio Description The company
ROE A profitability ratio calculated as net income divided by shareholders’ equity. Reynolds American Inc. ROE deteriorated from 2014 to 2015 but then improved from 2015 to 2016 not reaching 2014 level.

Return on Assets (ROA)

Reynolds American Inc., ROA 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 income 6,073 3,253 1,470 1,718 1,272
Total assets 51,095 53,224 15,196 15,402 16,557
Profitability Ratio
ROA1 11.89% 6.11% 9.67% 11.15% 7.68%
Benchmarks
ROA, Competitors2
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo 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
ROA = 100 × Net income ÷ Total assets
= 100 × 6,073 ÷ 51,095 = 11.89%

2 Click competitor name to see calculations.

Profitability ratio Description The company
ROA A profitability ratio calculated as net income divided by total assets. Reynolds American Inc. ROA deteriorated from 2014 to 2015 but then improved from 2015 to 2016 exceeding 2014 level.