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
Quarterly Data

Microsoft Excel

Profitability Ratios (Summary)

Reynolds American Inc., profitability ratios (quarterly data)

Microsoft Excel
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
Return on Sales
Gross profit margin 45.51% 45.48% 43.98% 42.31% 40.99% 40.22% 38.58% 37.81% 37.79% 36.48% 37.17% 36.84% 36.42% 38.09% 36.85% 36.04% 34.96% 32.58%
Operating profit margin 34.18% 62.74% 58.14% 56.07% 77.83% 46.71% 47.88% 49.24% 21.57% 20.92% 24.05% 24.07% 23.61% 26.17% 22.80% 22.20% 21.60% 18.11%
Net profit margin 19.54% 36.05% 32.73% 31.42% 40.35% 21.86% 22.80% 23.43% 12.25% 12.15% 13.42% 13.44% 13.10% 14.36% 12.97% 12.66% 12.47% 10.40%
Return on Investment
Return on equity (ROE) 15.15% 27.97% 25.53% 24.75% 30.38% 17.82% 16.90% 16.00% 33.10% 32.51% 32.33% 32.77% 31.38% 33.25% 30.81% 29.98% 29.50% 24.20%
Return on assets (ROA) 6.33% 11.89% 10.62% 10.23% 11.82% 6.11% 5.81% 5.37% 9.44% 9.67% 10.53% 10.48% 9.96% 11.15% 9.43% 9.84% 9.00% 7.68%

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).

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 Q3 2016 to Q4 2016 and from Q4 2016 to Q1 2017.
Operating profit margin A profitability ratio calculated as operating income divided by revenue. Reynolds American Inc. operating profit margin ratio improved from Q3 2016 to Q4 2016 but then deteriorated significantly from Q4 2016 to Q1 2017.
Net profit margin An indicator of profitability, calculated as net income divided by revenue. Reynolds American Inc. net profit margin ratio improved from Q3 2016 to Q4 2016 but then deteriorated significantly from Q4 2016 to Q1 2017.

Profitability ratio Description The company
ROE A profitability ratio calculated as net income divided by shareholders’ equity. Reynolds American Inc. ROE improved from Q3 2016 to Q4 2016 but then deteriorated significantly from Q4 2016 to Q1 2017.
ROA A profitability ratio calculated as net income divided by total assets. Reynolds American Inc. ROA improved from Q3 2016 to Q4 2016 but then deteriorated significantly from Q4 2016 to Q1 2017.

Gross Profit Margin

Reynolds American Inc., gross profit margin calculation (quarterly data)

Microsoft Excel
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
Selected Financial Data (US$ in millions)
Gross profit 1,750 1,974 2,016 1,920 1,752 1,704 1,757 1,319 1,207 999 1,206 1,203 1,005 1,058 1,131 1,180 1,189 945 1,035 1,064 939
Net sales, includes excise taxes 3,931 4,254 4,330 4,315 3,947 4,216 4,381 3,390 2,897 3,024 3,202 3,089 2,781 2,959 3,107 3,162 2,738 3,057 3,110 3,204 2,856
Profitability Ratio
Gross profit margin1 45.51% 45.48% 43.98% 42.31% 40.99% 40.22% 38.58% 37.81% 37.79% 36.48% 37.17% 36.84% 36.42% 38.09% 36.85% 36.04% 34.96% 32.58%
Benchmarks
Gross Profit Margin, Competitors2
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.

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).

1 Q1 2017 Calculation
Gross profit margin = 100 × (Gross profitQ1 2017 + Gross profitQ4 2016 + Gross profitQ3 2016 + Gross profitQ2 2016) ÷ (Net sales, includes excise taxesQ1 2017 + Net sales, includes excise taxesQ4 2016 + Net sales, includes excise taxesQ3 2016 + Net sales, includes excise taxesQ2 2016)
= 100 × (1,750 + 1,974 + 2,016 + 1,920) ÷ (3,931 + 4,254 + 4,330 + 4,315) = 45.51%

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 Q3 2016 to Q4 2016 and from Q4 2016 to Q1 2017.

Operating Profit Margin

Reynolds American Inc., operating profit margin calculation (quarterly data)

Microsoft Excel
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
Selected Financial Data (US$ in millions)
Operating income 1,326 1,486 1,526 1,415 6,142 690 1,206 4,364 693 293 812 836 590 656 791 798 887 275 719 734 486
Net sales, includes excise taxes 3,931 4,254 4,330 4,315 3,947 4,216 4,381 3,390 2,897 3,024 3,202 3,089 2,781 2,959 3,107 3,162 2,738 3,057 3,110 3,204 2,856
Profitability Ratio
Operating profit margin1 34.18% 62.74% 58.14% 56.07% 77.83% 46.71% 47.88% 49.24% 21.57% 20.92% 24.05% 24.07% 23.61% 26.17% 22.80% 22.20% 21.60% 18.11%
Benchmarks
Operating Profit Margin, Competitors2
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.

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).

1 Q1 2017 Calculation
Operating profit margin = 100 × (Operating incomeQ1 2017 + Operating incomeQ4 2016 + Operating incomeQ3 2016 + Operating incomeQ2 2016) ÷ (Net sales, includes excise taxesQ1 2017 + Net sales, includes excise taxesQ4 2016 + Net sales, includes excise taxesQ3 2016 + Net sales, includes excise taxesQ2 2016)
= 100 × (1,326 + 1,486 + 1,526 + 1,415) ÷ (3,931 + 4,254 + 4,330 + 4,315) = 34.18%

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 Q3 2016 to Q4 2016 but then deteriorated significantly from Q4 2016 to Q1 2017.

Net Profit Margin

Reynolds American Inc., net profit margin calculation (quarterly data)

Microsoft Excel
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
Selected Financial Data (US$ in millions)
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
Net sales, includes excise taxes 3,931 4,254 4,330 4,315 3,947 4,216 4,381 3,390 2,897 3,024 3,202 3,089 2,781 2,959 3,107 3,162 2,738 3,057 3,110 3,204 2,856
Profitability Ratio
Net profit margin1 19.54% 36.05% 32.73% 31.42% 40.35% 21.86% 22.80% 23.43% 12.25% 12.15% 13.42% 13.44% 13.10% 14.36% 12.97% 12.66% 12.47% 10.40%
Benchmarks
Net Profit Margin, Competitors2
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.

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).

1 Q1 2017 Calculation
Net profit margin = 100 × (Net incomeQ1 2017 + Net incomeQ4 2016 + Net incomeQ3 2016 + Net incomeQ2 2016) ÷ (Net sales, includes excise taxesQ1 2017 + Net sales, includes excise taxesQ4 2016 + Net sales, includes excise taxesQ3 2016 + Net sales, includes excise taxesQ2 2016)
= 100 × (780 + 851 + 861 + 796) ÷ (3,931 + 4,254 + 4,330 + 4,315) = 19.54%

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 Q3 2016 to Q4 2016 but then deteriorated significantly from Q4 2016 to Q1 2017.

Return on Equity (ROE)

Reynolds American Inc., ROE calculation (quarterly data)

Microsoft Excel
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
Selected Financial Data (US$ in millions)
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
Shareholders’ equity 21,706 21,711 21,544 21,400 21,163 18,252 18,477 18,326 4,519 4,522 4,993 4,895 5,013 5,167 5,080 5,096 5,118 5,257 5,731 5,891 6,028
Profitability Ratio
ROE1 15.15% 27.97% 25.53% 24.75% 30.38% 17.82% 16.90% 16.00% 33.10% 32.51% 32.33% 32.77% 31.38% 33.25% 30.81% 29.98% 29.50% 24.20%
Benchmarks
ROE, Competitors2
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.

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).

1 Q1 2017 Calculation
ROE = 100 × (Net incomeQ1 2017 + Net incomeQ4 2016 + Net incomeQ3 2016 + Net incomeQ2 2016) ÷ Shareholders’ equity
= 100 × (780 + 851 + 861 + 796) ÷ 21,706 = 15.15%

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 improved from Q3 2016 to Q4 2016 but then deteriorated significantly from Q4 2016 to Q1 2017.

Return on Assets (ROA)

Reynolds American Inc., ROA calculation (quarterly data)

Microsoft Excel
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
Selected Financial Data (US$ in millions)
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
Total assets 51,959 51,095 51,792 51,772 54,408 53,224 53,774 54,558 15,850 15,196 15,332 15,301 15,799 15,402 16,592 15,532 16,778 16,557 15,394 15,234 16,672
Profitability Ratio
ROA1 6.33% 11.89% 10.62% 10.23% 11.82% 6.11% 5.81% 5.37% 9.44% 9.67% 10.53% 10.48% 9.96% 11.15% 9.43% 9.84% 9.00% 7.68%
Benchmarks
ROA, Competitors2
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.

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).

1 Q1 2017 Calculation
ROA = 100 × (Net incomeQ1 2017 + Net incomeQ4 2016 + Net incomeQ3 2016 + Net incomeQ2 2016) ÷ Total assets
= 100 × (780 + 851 + 861 + 796) ÷ 51,959 = 6.33%

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 improved from Q3 2016 to Q4 2016 but then deteriorated significantly from Q4 2016 to Q1 2017.