Ford Motor Co. (F)

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.

Economic Profit
Net Operating Profit after Taxes (NOPAT)
Cash Operating Taxes
Invested Capital
Cost of Capital
Economic Spread
Economic Profit Margin

Ford Motor Co., economic profit calculation

USD $ in millions

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

Source: Based on data from Ford Motor Co. Annual Reports

2017 Calculations

¹ NOPAT. See Details »

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.	Ford Motor Co.'s economic profit declined from 2015 to 2016 but then slightly increased from 2016 to 2017.

Ford Motor Co., NOPAT calculation

USD $ in millions

	12 months ended	Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013
	Net income attributable to Ford Motor Company
	Deferred income tax expense (benefit)¹
	Increase (decrease) in allowances for doubtful receivables²
	Increase (decrease) in LIFO reserve³
	Increase (decrease) in deferred revenue⁴
	Increase (decrease) in accrual related to warranty costs and field service actions⁵
	Increase (decrease) in equity equivalents⁶
	Interest expense on Automotive debt
	Interest expense, operating lease obligations⁷
	Adjusted interest expense on Automotive debt
	Tax benefit of interest expense on Automotive debt⁸
	Adjusted interest expense on Automotive debt, after taxes⁹
	(Gain) loss on marketable securities
	Investment-related interest income
	Investment income, before taxes
	Tax expense (benefit) of investment income¹⁰
	Investment income, after taxes¹¹
	Net income (loss) attributable to noncontrolling interest
	Net operating profit after taxes (NOPAT)

Source: Based on data from Ford Motor Co. Annual Reports

2017 Calculations

¹ Elimination of deferred tax expense. See Details »

² Addition of increase (decrease) in allowances for doubtful receivables.

³ Addition of increase (decrease) in LIFO reserve. See Details »

⁴ Addition of increase (decrease) in deferred revenue.

⁵ Addition of increase (decrease) in accrual related to warranty costs and field service actions.

⁶ Addition of increase (decrease) in equity equivalents to net income attributable to Ford Motor Company.

⁷ Addition of interest expense on capitalized operating leases. See Details »

⁸ Tax benefit of interest expense on Automotive debt = Adjusted interest expense on Automotive debt × Statutory income tax rate
= hidden × 35% = hidden

⁹ Addition of after taxes interest expense to net income attributable to Ford Motor Company.

¹⁰ Tax expense (benefit) of investment income = Investment income, before tax × Statutory income tax rate
= hidden × 35% = hidden

¹¹ Elimination of after taxes investment income.

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.	Ford Motor Co.'s NOPAT declined from 2015 to 2016 and from 2016 to 2017.

Ford Motor Co., cash operating taxes calculation

USD $ in millions

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

Source: Based on data from Ford Motor Co. Annual Reports

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.	Ford Motor Co.'s cash operating taxes declined from 2015 to 2016 but then increased from 2016 to 2017 exceeding 2015 level.

Ford Motor Co., invested capital calculation (financing approach)

USD $ in millions

		Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013
	Automotive debt payable within one year
	Financial Services debt payable within one year
	Automotive long-term debt payable after one year
	Financial Services long-term debt payable after one year
	PV of operating lease payments¹
	Total reported debt & leases
	Equity attributable to Ford Motor Company
	Net deferred tax (assets) liabilities²
	Allowances for doubtful receivables³
	LIFO reserve⁴
	Deferred revenue⁵
	Accrual related to warranty costs and field service actions⁶
	Equity equivalents⁷
	Accumulated other comprehensive (income) loss, net of tax⁸
	Redeemable noncontrolling interest
	Equity attributable to noncontrolling interests
	Adjusted equity attributable to Ford Motor Company
	Construction in progress⁹
	Marketable securities¹⁰
	Invested capital

Source: Based on data from Ford Motor Co. Annual Reports

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 LIFO reserve. See Details »

⁵ Addition of deferred revenue.

⁶ Addition of accrual related to warranty costs and field service actions.

⁷ Addition of equity equivalents to equity attributable to Ford Motor Company.

⁸ Removal of accumulated other comprehensive income.

⁹ Subtraction of construction in progress.

¹⁰ Subtraction of marketable securities.

Item	Description	The company
Invested capital	Capital is an approximation of the economic book value of all cash invested in going-concern business activities.	Ford Motor Co.'s invested capital increased from 2015 to 2016 and from 2016 to 2017.

Ford Motor Co., cost of capital calculations


Equity²	÷	=	×	%	=	%
Debt³	÷	=	×	% × (1 – 35%)	=	%
PV of operating lease payments⁴	÷	=	×	% × (1 – 35%)	=	%
Total:						%

Source: Based on data from Ford Motor Co. Annual Reports

¹ USD $ in millions

² Equity. See Details »

³ Debt. See Details »

⁴ PV of operating lease payments. See Details »


Equity²	÷	=	×	%	=	%
Debt³	÷	=	×	% × (1 – 35%)	=	%
PV of operating lease payments⁴	÷	=	×	% × (1 – 35%)	=	%
Total:						%

Source: Based on data from Ford Motor Co. Annual Reports

¹ USD $ in millions

² Equity. See Details »

³ Debt. See Details »

⁴ PV of operating lease payments. See Details »


Equity²	÷	=	×	%	=	%
Debt³	÷	=	×	% × (1 – 35%)	=	%
PV of operating lease payments⁴	÷	=	×	% × (1 – 35%)	=	%
Total:						%

Source: Based on data from Ford Motor Co. Annual Reports

¹ USD $ in millions

² Equity. See Details »

³ Debt. See Details »

⁴ PV of operating lease payments. See Details »


Equity²	÷	=	×	%	=	%
Debt³	÷	=	×	% × (1 – 35%)	=	%
PV of operating lease payments⁴	÷	=	×	% × (1 – 35%)	=	%
Total:						%

Source: Based on data from Ford Motor Co. Annual Reports

¹ USD $ in millions

² Equity. See Details »

³ Debt. See Details »

⁴ PV of operating lease payments. See Details »


Equity²	÷	=	×	%	=	%
Debt³	÷	=	×	% × (1 – 35%)	=	%
PV of operating lease payments⁴	÷	=	×	% × (1 – 35%)	=	%
Total:						%

Source: Based on data from Ford Motor Co. Annual Reports

¹ USD $ in millions

² Equity. See Details »

³ Debt. See Details »

⁴ PV of operating lease payments. See Details »

Ford Motor Co., economic spread calculation

	Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013
Selected Financial Data (USD $ in millions)
Economic profit¹
Invested capital²
Ratio
Economic spread³	%	%	%	%	%

Source: Based on data from Ford Motor Co. Annual Reports

2017 Calculations

¹ Economic profit. See Details »

² Invested capital. See Details »

³ Economic spread = 100 × Economic profit ÷ Invested capital
= 100 × hidden ÷ hidden = hidden %

Ratio	Description	The company
Economic spread	The ratio of economic profit to invested capital, also equal to the difference between return on invested capital (ROIC) and cost of capital.	Ford Motor Co.'s economic spread deteriorated from 2015 to 2016 but then slightly improved from 2016 to 2017.

Ford Motor Co., economic profit margin calculation

	Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013
Selected Financial Data (USD $ in millions)
Economic profit¹
Automotive sales
Increase (decrease) in deferred revenue
Ratio
Economic profit margin²	%	%	%	%	%

Source: Based on data from Ford Motor Co. Annual Reports

2017 Calculations

¹ Economic profit. See Details »

² Economic profit margin = 100 × Economic profit ÷ (Automotive sales + Change in deferred revenue)
= 100 × hidden ÷ ( hidden + hidden ) = hidden %

Ratio	Description	The company
Economic profit margin	The ratio of economic profit to sales. It is the company's profit margin covering income efficiency and asset management. Economic profit margin is not biased in favor of capital-intensive business models, because any added capital is a cost to the economic profit margin.	Ford Motor Co.'s economic profit margin deteriorated from 2015 to 2016 but then slightly improved from 2016 to 2017.

	Ford Motor Co.	Other companies (not purchased previously)
Financial Statements
Common-Size Financial Statements
Ratios
Relative Valuation
Discounted Cash Flow (DCF) Valuation
Economic Value Added (EVA)
Long-term Trends
Analysis
Financial Reporting Quality

	All companies
Financial Statements
Common-Size Financial Statements
Ratios
Relative Valuation
Discounted Cash Flow (DCF) Valuation
Economic Value Added (EVA)
Long-term Trends
Analysis
Financial Reporting Quality

Economic Value Added (EVA)

Economic Profit

Net Operating Profit after Taxes (NOPAT)

Cash Operating Taxes

Invested Capital

Cost of Capital

Dec 31, 2017

Dec 31, 2016

Dec 31, 2015

Dec 31, 2014

Dec 31, 2013

Economic Spread

Economic Profit Margin