Express Scripts Holding Co. (ESRX)

EVA is registered trademark of Stern Stewart.

Economic value added or economic profit is the difference between revenues and costs,where costs include not only expenses, but also cost of capital.

Express Scripts Holding Co., economic profit calculation

USD $ in thousands

	12 months ended	Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013
	Net operating profit after taxes (NOPAT)¹
	Cost of capital²
	Invested capital³

	Economic profit⁴

2017 Calculations

² Cost of capital. See Details »

³ Invested capital. See Details »

⁴ Economic profit = NOPAT – Cost of capital × Invested capital
= hidden – hidden × hidden = hidden

Item	Description	The company
Economic profit	Economic profit is a measure of corporate performance computed by taking the spread between the return on invested capital and the cost of capital, and multiplying by the invested capital.	Express Scripts Holding Co.'s economic profit increased from 2015 to 2016 but then slightly declined from 2016 to 2017.

Express Scripts Holding Co., NOPAT calculation

USD $ in thousands

	12 months ended	Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013
	Net income attributable to Express Scripts
	Deferred income tax expense (benefit)¹
	Increase (decrease) in allowance for doubtful accounts²
	Increase (decrease) in equity equivalents³
	Interest expense and other
	Interest expense, operating lease obligations⁴
	Adjusted interest expense and other
	Tax benefit of interest expense and other⁵
	Adjusted interest expense and other, after taxes⁶
	(Income) loss from discontinued operations, net of tax⁷
	Net income (loss) attributable to noncontrolling interest
	Net operating profit after taxes (NOPAT)

2017 Calculations

¹ Elimination of deferred tax expense. See Details »

² Addition of increase (decrease) in allowance for doubtful accounts.

³ Addition of increase (decrease) in equity equivalents to net income attributable to Express Scripts.

⁴ Addition of interest expense on capitalized operating leases. See Details »

⁵ Tax benefit of interest expense and other = Adjusted interest expense and other × Statutory income tax rate
= hidden × 35.00% = hidden

⁶ Addition of after taxes interest expense to net income attributable to Express Scripts.

⁷ Elimination of discontinued operations.

Item	Description	The company
NOPAT	Net operating profit after taxes is income from operations, but after removement of taxes calculated on cash basis that are relevant to operating income.	Express Scripts Holding Co.'s NOPAT increased from 2015 to 2016 but then slightly declined from 2016 to 2017.

Express Scripts Holding Co., cash operating taxes calculation

USD $ in thousands

	12 months ended	Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013
	Provision for income taxes
	Less: Deferred income tax expense (benefit)
	Add: Tax savings from interest expense and other
	Cash operating taxes

Item	Description	The company
Cash operating taxes	Cash operating taxes are estimated by adjusting income tax expense for changes in deferred taxes and tax benefit from the interest deduction.	Express Scripts Holding Co.'s cash operating taxes declined from 2015 to 2016 but then increased from 2016 to 2017 exceeding 2015 level.

Express Scripts Holding Co., invested capital calculation (financing approach)

USD $ in thousands

		Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013
	Short-term debt and current maturities of long-term debt
	Long-term debt, excluding current maturities
	PV of operating lease payments¹
	Total reported debt & leases
	Total Express Scripts stockholders' equity
	Net deferred tax (assets) liabilities²
	Allowance for doubtful accounts³
	Equity equivalents⁴
	Accumulated other comprehensive (income) loss, net of tax⁵
	Non-controlling interest
	Adjusted total Express Scripts stockholders' equity
	Invested capital

¹ Addition of capitalized operating leases. See Details »

² Elimination of deferred taxes from assets and liabilities. See Details »

³ Addition of allowance for doubtful accounts receivable.

⁴ Addition of equity equivalents to total Express Scripts stockholders' equity.

⁵ Removal of accumulated other comprehensive income.

Item	Description	The company
Invested capital	Capital is an approximation of the economic book value of all cash invested in going-concern business activities.	Express Scripts Holding Co.'s invested capital declined from 2015 to 2016 but then increased from 2016 to 2017 not reaching 2015 level.

Express Scripts Holding Co., cost of capital calculations


Equity²	÷	=	×		=
Debt³	÷	=	×	× (1 – 35.00%)	=
PV of operating lease payments⁴	÷	=	×	× (1 – 35.00%)	=
Total:

¹ USD $ in thousands