Stock Analysis on Net

Royal Dutch Shell PLC (NYSE:RDSA)

This company has been moved to the archive! The financial data has not been updated since March 12, 2015.

Financial Reporting Quality: Aggregate Accruals

Microsoft Excel

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 Dutch Shell PLC, balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011 Dec 31, 2010
Operating Assets
Total assets 353,116 357,512 360,325 345,257 322,560
Less: Cash and cash equivalents 21,607 9,696 18,550 11,292 13,444
Operating assets 331,509 347,816 341,775 333,965 309,116
Operating Liabilities
Total liabilities 180,330 176,364 170,398 174,254 172,780
Less: Non-current debt 38,332 36,218 29,921 30,463 34,381
Less: Current debt 7,208 8,344 7,833 6,712 9,951
Operating liabilities 134,790 131,802 132,644 137,079 128,448
 
Net operating assets1 196,719 216,014 209,131 196,886 180,668
Balance-sheet-based aggregate accruals2 (19,295) 6,883 12,245 16,218
Financial Ratio
Balance-sheet-based accruals ratio3 -9.35% 3.24% 6.03% 8.59%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Chevron Corp.
ConocoPhillips
Exxon Mobil Corp.
Marathon Petroleum Corp.
Occidental Petroleum Corp.
Valero Energy Corp.

Based on: 20-F (reporting date: 2014-12-31), 20-F (reporting date: 2013-12-31), 20-F (reporting date: 2012-12-31), 20-F (reporting date: 2011-12-31), 20-F (reporting date: 2010-12-31).

1 2014 Calculation
Net operating assets = Operating assets – Operating liabilities
= 331,509134,790 = 196,719

2 2014 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2014 – Net operating assets2013
= 196,719216,014 = -19,295

3 2014 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × -19,295 ÷ [(196,719 + 216,014) ÷ 2] = -9.35%

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 Dutch Shell PLC deteriorated earnings quality from 2013 to 2014.

Cash-Flow-Statement-Based Accruals Ratio

Royal Dutch Shell PLC, cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011 Dec 31, 2010
Income attributable to Royal Dutch Shell plc shareholders 14,874 16,371 26,592 30,918 20,127
Less: Net cash from operating activities 43,738 39,308 44,905 35,302 26,174
Less: Net cash used in investing activities (19,831) (40,321) (28,646) (20,639) (22,108)
Cash-flow-statement-based aggregate accruals (9,033) 17,384 10,333 16,255 16,061
Financial Ratio
Cash-flow-statement-based accruals ratio1 -4.38% 8.18% 5.09% 8.61%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Chevron Corp.
ConocoPhillips
Exxon Mobil Corp.
Marathon Petroleum Corp.
Occidental Petroleum Corp.
Valero Energy Corp.

Based on: 20-F (reporting date: 2014-12-31), 20-F (reporting date: 2013-12-31), 20-F (reporting date: 2012-12-31), 20-F (reporting date: 2011-12-31), 20-F (reporting date: 2010-12-31).

1 2014 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × -9,033 ÷ [(196,719 + 216,014) ÷ 2] = -4.38%

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 Dutch Shell PLC improved earnings quality from 2013 to 2014.