Financial Reporting Quality: Aggregate Accruals
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.
Balance-Sheet-Based Accruals Ratio
Royal Caribbean Cruises Ltd., balance sheet computation of aggregate accruals
US$ in thousands
| Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | ||
|---|---|---|---|---|---|---|
| Operating Assets | ||||||
| Total assets | 32,258,355) | 32,465,187) | 30,320,284) | 27,698,270) | 22,296,317) | |
| Less: Cash and cash equivalents | 2,701,770) | 3,684,474) | 243,738) | 287,852) | 120,112) | |
| Operating assets | 29,556,585) | 28,780,713) | 30,076,546) | 27,410,418) | 22,176,205) | |
| Operating Liabilities | ||||||
| Total liabilities | 27,172,799) | 23,704,518) | 17,586,457) | 16,050,789) | 11,594,014) | |
| Less: Current portion of long-term debt | 2,243,131) | 961,768) | 1,186,586) | 1,646,841) | 1,188,514) | |
| Less: Commercial paper | —) | 409,319) | 1,434,180) | 775,488) | —) | |
| Less: Long-term debt, excluding current portion | 18,847,209) | 17,957,956) | 8,414,110) | 8,355,370) | 6,350,937) | |
| Operating liabilities | 6,082,459) | 4,375,475) | 6,551,581) | 5,273,090) | 4,054,563) | |
| Net operating assets1 | 23,474,126) | 24,405,238) | 23,524,965) | 22,137,328) | 18,121,642) | |
| Balance-sheet-based aggregate accruals2 | (931,112) | 880,273) | 1,387,637) | 4,015,686) | —) | |
| Financial Ratio | ||||||
| Balance-sheet-based accruals ratio3 | -3.89% | 3.67% | 6.08% | 19.95% | — | |
| Benchmarks | ||||||
| Balance-Sheet-Based Accruals Ratio, Competitors4 | ||||||
| Airbnb Inc. | — | — | — | — | — | |
| Booking Holdings Inc. | 2.00% | -21.49% | — | — | — | |
| Carnival Corp. & plc | -4.80% | 4.44% | 7.31% | — | — | |
| Chipotle Mexican Grill Inc. | 13.32% | 28.47% | — | — | — | |
| McDonald’s Corp. | 0.56% | 4.29% | — | — | — | |
| Starbucks Corp. | -25.79% | 45.93% | 25.97% | — | — | |
| Balance-Sheet-Based Accruals Ratio, Sector | ||||||
| Consumer Services | -2.87% | 1.72% | 200.00% | — | — | |
| Balance-Sheet-Based Accruals Ratio, Industry | ||||||
| Consumer Discretionary | 14.33% | 5.02% | 200.00% | — | — | |
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
1 2021 Calculation
Net operating assets = Operating assets – Operating liabilities
= 29,556,585 – 6,082,459 = 23,474,126
2 2021 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2021 – Net operating assets2020
= 23,474,126 – 24,405,238 = -931,112
3 2021 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × -931,112 ÷ [(23,474,126 + 24,405,238) ÷ 2] = -3.89%
4 Click competitor name to see calculations.
| Financial ratio | Description | The company |
|---|---|---|
| Balance-sheet-based accruals ratio | Ratio is found by dividing balance-sheet-based aggregate accruals by average net operating assets. | Using the balance-sheet-based accruals ratio, Royal Caribbean Cruises Ltd. deteriorated earnings quality from 2020 to 2021. |
Cash-Flow-Statement-Based Accruals Ratio
Royal Caribbean Cruises Ltd., cash flow statement computation of aggregate accruals
US$ in thousands
| Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | ||
|---|---|---|---|---|---|---|
| Net income (loss) attributable to Royal Caribbean Cruises Ltd. | (5,260,499) | (5,797,462) | 1,878,887) | 1,811,042) | 1,625,133) | |
| Less: Net cash provided by (used in) operating activities | (1,877,815) | (3,731,653) | 3,716,366) | 3,479,139) | 2,874,566) | |
| Less: Net cash used in investing activities | (2,144,739) | (2,178,566) | (3,091,406) | (4,489,158) | (213,592) | |
| Cash-flow-statement-based aggregate accruals | (1,237,945) | 112,757) | 1,253,927) | 2,821,061) | (1,035,841) | |
| Financial Ratio | ||||||
| Cash-flow-statement-based accruals ratio1 | -5.17% | 0.47% | 5.49% | 14.01% | — | |
| Benchmarks | ||||||
| Cash-Flow-Statement-Based Accruals Ratio, Competitors2 | ||||||
| Airbnb Inc. | — | — | — | — | — | |
| Booking Holdings Inc. | -11.13% | -40.67% | — | — | — | |
| Carnival Corp. & plc | -4.98% | -1.87% | 7.96% | — | — | |
| Chipotle Mexican Grill Inc. | -9.35% | 13.32% | — | — | — | |
| McDonald’s Corp. | 2.17% | 0.04% | — | — | — | |
| Starbucks Corp. | -47.73% | 36.84% | -22.66% | — | — | |
| Cash-Flow-Statement-Based Accruals Ratio, Sector | ||||||
| Consumer Services | -6.55% | -8.60% | -10.61% | — | — | |
| Cash-Flow-Statement-Based Accruals Ratio, Industry | ||||||
| Consumer Discretionary | 10.96% | 3.35% | -6.46% | — | — | |
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
1 2021 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × -1,237,945 ÷ [(23,474,126 + 24,405,238) ÷ 2] = -5.17%
2 Click competitor name to see calculations.
| Financial ratio | Description | The company |
|---|---|---|
| Cash-flow-statement-based accruals ratio | Ratio is found by dividing cash-flow-statement-based aggregate accruals by average net operating assets. | Using the cash-flow-statement-based accruals ratio, Royal Caribbean Cruises Ltd. deteriorated earnings quality from 2020 to 2021. |