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
Based on: 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31), 10-K (reporting date: 2018-10-31).
1 NOPAT. See details »
2 Cost of capital. See details »
3 Invested capital. See details »
4 2023 Calculation
Economic profit = NOPAT – Cost of capital × Invested capital
= 2,752 – 13.88% × 43,254 = -3,250
The analysis of economic value added reveals a persistent trend of value destruction over the six-year period from 2018 to 2023. Economic profit remained consistently negative throughout this timeframe, indicating that the company's operating returns were insufficient to cover its cost of capital.
- Net Operating Profit After Taxes (NOPAT)
- Operating profitability is characterized by extreme volatility. Significant contractions are observed in 2020 (77 million USD) and 2022 (818 million USD), interspersed with periods of recovery, most notably in 2021 (3,529 million USD) and 2023 (2,752 million USD). This instability in NOPAT is the primary driver of the fluctuations in economic profit.
- Cost of Capital
- The cost of capital experienced a decline from 12.68% in 2018 to a minimum of 10.76% in 2020, followed by a steady upward trend reaching 13.88% by 2023. The increase in the cost of capital in the final three years has raised the financial threshold required to achieve a positive economic profit.
- Invested Capital
- Invested capital remained relatively stagnant, fluctuating within a narrow corridor between 41,543 million USD and 44,277 million USD. The lack of significant reduction in the capital base, combined with the volatility of NOPAT, suggests that the company has maintained a high level of asset intensity without achieving proportional increases in operating returns.
- Economic Profit Performance
- Economic profit remained in negative territory for all reported years, with the most severe value destruction occurring in 2022 (-4,739 million USD). The most favorable result was recorded in 2021 (-1,751 million USD), coinciding with the period of highest NOPAT. The consistent negative values demonstrate that the company has not generated a return exceeding its weighted average cost of capital during the analyzed period.
AI Ask an analyst for more
Net Operating Profit after Taxes (NOPAT)
Based on: 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31), 10-K (reporting date: 2018-10-31).
1 Elimination of deferred tax expense. See details »
2 Addition of increase (decrease) in allowance for doubtful accounts.
3 Addition of increase (decrease) in deferred revenue.
4 Addition of increase (decrease) in product warranty liability.
5 Addition of increase (decrease) in accrued restructuring.
6 Addition of increase (decrease) in equity equivalents to net earnings (loss) attributable to HPE.
7 2023 Calculation
Interest expense on capitalized operating leases = Operating lease liability × Discount rate
= 1,160 × 3.80% = 44
8 2023 Calculation
Tax benefit of interest expense = Adjusted interest expense × Statutory income tax rate
= 370 × 21.00% = 78
9 Addition of after taxes interest expense to net earnings (loss) attributable to HPE.
10 2023 Calculation
Tax expense (benefit) of investment income = Investment income, before tax × Statutory income tax rate
= 0 × 21.00% = 0
11 Elimination of after taxes investment income.
12 Elimination of discontinued operations.
- Net Earnings (Loss) Attributable to HPE
-
The net earnings of the company demonstrate a fluctuating but generally volatile pattern over the six-year period. Starting at 1,908 million USD in 2018, earnings decreased significantly to 1,049 million USD in 2019. The company then recorded a loss in 2020 of -322 million USD, marking the only year in the dataset with a negative result.
Following this downturn, net earnings rebounded sharply in 2021 to reach 3,427 million USD, which represents the highest figure in the period examined. However, in the subsequent years, earnings again moderated to 868 million USD in 2022 before increasing to 2,025 million USD in 2023.
This pattern suggests considerable volatility in profitability, likely influenced by operational or external factors during the timeframe.
- Net Operating Profit After Taxes (NOPAT)
-
NOPAT trends show a somewhat different trajectory but align with net earnings to reflect variability in operational efficiency and profitability. Beginning at 2,346 million USD in 2018, NOPAT increased modestly to 2,514 million USD in 2019.
Significantly, 2020 experienced a dramatic drop to just 77 million USD, indicating a steep decline in core operating profitability likely linked to the loss experienced the same year.
Subsequently, there was a robust recovery by 2021, reaching a peak of 3,529 million USD, the highest level in the series. NOPAT then decreased substantially to 818 million USD in 2022 before rising again to 2,752 million USD in 2023.
The NOPAT figures reinforce the indication of operational challenges and recovery phases over the period, with 2020 standing out as an exceptional downturn year.
AI Ask an analyst for more
Cash Operating Taxes
Based on: 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31), 10-K (reporting date: 2018-10-31).
The analysis of the provision and cash operating taxes over the six-year period reveals notable fluctuations that merit attention.
- Provision (benefit) for taxes
- The provision for taxes exhibited significant volatility. In 2018, a substantial tax benefit was recorded, evidenced by a large negative figure of -1744 million USD. This shifted in 2019 to a provision of 504 million USD, indicating a move to a tax expense. Subsequently, the year 2020 showed another negative figure (-120 million USD), denoting a tax benefit once again. The trend reversed in 2021 and 2023 with positive provisions of 160 million USD and 205 million USD, respectively, with 2022 showing a minimal provision of 8 million USD. Overall, the provision for taxes oscillated between benefits and expenses, reflecting considerable year-to-year variability possibly due to changes in taxable income, tax legislation, deferred tax assets or liabilities, or extraordinary tax events.
- Cash operating taxes
- Cash operating taxes also demonstrated wide variability during the period. The years 2018 and 2019 recorded negative cash taxes of -1594 million USD and -483 million USD respectively, suggesting cash tax refunds or benefits. However, starting 2020, cash operating taxes turned positive and increased somewhat steadily: 249 million USD in 2020, rising to 394 million USD in 2021, then slightly decreasing to 318 million USD in 2022 before increasing again to 350 million USD in 2023. This pattern indicates a shift from receiving tax refunds to consistently paying cash taxes, albeit with some fluctuations in the amounts paid. The earlier negative cash taxes could relate to tax credits, refunds, or adjustments, whereas the subsequent positive payments suggest more stable taxable income or changes in tax payment strategies.
In summary, both tax provisions and cash operating taxes showed marked fluctuations over the six years. The early years highlight strong tax benefits and refunded cash taxes, which shifted toward more consistently positive tax provisions and payments in more recent years. This pattern suggests evolving tax circumstances, potentially impacted by operational profitability, tax policy changes, or adjustments in deferred tax accounting.
AI Ask an analyst for more
Invested Capital
Based on: 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31), 10-K (reporting date: 2018-10-31).
1 Addition of capitalized operating leases.
2 Elimination of deferred taxes from assets and liabilities. See details »
3 Addition of allowance for doubtful accounts receivable.
4 Addition of deferred revenue.
5 Addition of product warranty liability.
6 Addition of accrued restructuring.
7 Addition of equity equivalents to total HPE stockholders’ equity.
8 Removal of accumulated other comprehensive income.
9 Subtraction of available-for-sale investments.
- Total Reported Debt & Leases
- The total reported debt and leases exhibited a general declining trend from October 31, 2018, to October 31, 2023. Starting at 15,530 million USD in 2018, the debt increased to a peak of 17,169 million USD in 2019. However, from 2019 onward, a notable downward trend is observed, reaching a low of 13,484 million USD by 2022. A slight uptick occurred in 2023, increasing marginally to 13,515 million USD. Overall, the data indicate a reduction in leverage over the five-year period following the 2019 peak.
- Total HPE Stockholders’ Equity
- Stockholders’ equity showed a more fluctuating pattern over the observed years. It started at 21,239 million USD in 2018, then declined sharply to 17,098 million USD in 2019 and further to 16,049 million USD in 2020. This reduction suggests a contraction in equity or potentially share repurchases or losses affecting the equity base. Nevertheless, from 2020 onwards, equity values rebounded significantly, climbing to 19,971 million USD in 2021 and maintaining a steady state near 19,800 million USD in 2022. By 2023, equity increased again to 21,182 million USD, nearing the 2018 level. This resurgence indicates potential retained earnings growth, capital injections, or asset revaluations enhancing the equity position.
- Invested Capital
- The invested capital followed a slightly decreasing trend with minor fluctuations. The figure begins at 44,277 million USD in 2018 and gradually decreases to 43,287 million USD in 2019 and subsequently to 42,440 million USD in 2020. From 2020 to 2021, there was a marginal increase to 42,837 million USD, followed by a decline to 41,543 million USD in 2022. The final figure in 2023 increases again to 43,254 million USD. These variations suggest moderate adjustments in the company’s total capital base used for operations, with a slight overall decrease but some recovery in the most recent year.
- Summary Insights
- The data collectively reveal a company managing its capital structure with a focus on reducing debt levels after 2019 while recovering stockholders’ equity after a significant dip by 2020. The modest fluctuations in invested capital imply adjustments in financing or operational investments. The decreasing trend in debt combined with the recovery of equity may indicate strengthening financial stability and an effort to optimize capital costs through deleveraging. The rebound in equity over the latter years supports the notion of improved profitability or capital management actions.
AI Ask an analyst for more
Cost of Capital
Hewlett Packard Enterprise Co., cost of capital calculations
| Capital (fair value)1 | Weights | Cost of capital | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity2 | 22,217) | 22,217) | ÷ | 35,577) | = | 0.62 | 0.62 | × | 20.01% | = | 12.50% | ||
| Short-term and long-term debt3 | 12,200) | 12,200) | ÷ | 35,577) | = | 0.34 | 0.34 | × | 4.73% × (1 – 21.00%) | = | 1.28% | ||
| Operating lease liability4 | 1,160) | 1,160) | ÷ | 35,577) | = | 0.03 | 0.03 | × | 3.80% × (1 – 21.00%) | = | 0.10% | ||
| Total: | 35,577) | 1.00 | 13.88% | ||||||||||
Based on: 10-K (reporting date: 2023-10-31).
1 US$ in millions
2 Equity. See details »
3 Short-term and long-term debt. See details »
4 Operating lease liability. See details »
| Capital (fair value)1 | Weights | Cost of capital | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity2 | 20,881) | 20,881) | ÷ | 34,100) | = | 0.61 | 0.61 | × | 20.01% | = | 12.25% | ||
| Short-term and long-term debt3 | 12,200) | 12,200) | ÷ | 34,100) | = | 0.36 | 0.36 | × | 3.70% × (1 – 21.00%) | = | 1.05% | ||
| Operating lease liability4 | 1,019) | 1,019) | ÷ | 34,100) | = | 0.03 | 0.03 | × | 3.20% × (1 – 21.00%) | = | 0.08% | ||
| Total: | 34,100) | 1.00 | 13.38% | ||||||||||
Based on: 10-K (reporting date: 2022-10-31).
1 US$ in millions
2 Equity. See details »
3 Short-term and long-term debt. See details »
4 Operating lease liability. See details »
| Capital (fair value)1 | Weights | Cost of capital | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity2 | 19,673) | 19,673) | ÷ | 35,403) | = | 0.56 | 0.56 | × | 20.01% | = | 11.12% | ||
| Short-term and long-term debt3 | 14,600) | 14,600) | ÷ | 35,403) | = | 0.41 | 0.41 | × | 3.49% × (1 – 21.00%) | = | 1.14% | ||
| Operating lease liability4 | 1,130) | 1,130) | ÷ | 35,403) | = | 0.03 | 0.03 | × | 2.70% × (1 – 21.00%) | = | 0.07% | ||
| Total: | 35,403) | 1.00 | 12.33% | ||||||||||
Based on: 10-K (reporting date: 2021-10-31).
1 US$ in millions
2 Equity. See details »
3 Short-term and long-term debt. See details »
4 Operating lease liability. See details »
| Capital (fair value)1 | Weights | Cost of capital | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity2 | 15,677) | 15,677) | ÷ | 33,863) | = | 0.46 | 0.46 | × | 20.01% | = | 9.26% | ||
| Short-term and long-term debt3 | 17,100) | 17,100) | ÷ | 33,863) | = | 0.50 | 0.50 | × | 3.58% × (1 – 21.00%) | = | 1.43% | ||
| Operating lease liability4 | 1,086) | 1,086) | ÷ | 33,863) | = | 0.03 | 0.03 | × | 2.60% × (1 – 21.00%) | = | 0.07% | ||
| Total: | 33,863) | 1.00 | 10.76% | ||||||||||
Based on: 10-K (reporting date: 2020-10-31).
1 US$ in millions
2 Equity. See details »
3 Short-term and long-term debt. See details »
4 Operating lease liability. See details »
| Capital (fair value)1 | Weights | Cost of capital | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity2 | 20,726) | 20,726) | ÷ | 38,674) | = | 0.54 | 0.54 | × | 20.01% | = | 10.72% | ||
| Short-term and long-term debt3 | 14,600) | 14,600) | ÷ | 38,674) | = | 0.38 | 0.38 | × | 3.84% × (1 – 21.00%) | = | 1.15% | ||
| Operating lease liability4 | 3,349) | 3,349) | ÷ | 38,674) | = | 0.09 | 0.09 | × | 3.84% × (1 – 21.00%) | = | 0.26% | ||
| Total: | 38,674) | 1.00 | 12.13% | ||||||||||
Based on: 10-K (reporting date: 2019-10-31).
1 US$ in millions
2 Equity. See details »
3 Short-term and long-term debt. See details »
4 Operating lease liability. See details »
| Capital (fair value)1 | Weights | Cost of capital | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity2 | 20,477) | 20,477) | ÷ | 36,066) | = | 0.57 | 0.57 | × | 20.01% | = | 11.36% | ||
| Short-term and long-term debt3 | 12,200) | 12,200) | ÷ | 36,066) | = | 0.34 | 0.34 | × | 3.98% × (1 – 23.30%) | = | 1.03% | ||
| Operating lease liability4 | 3,389) | 3,389) | ÷ | 36,066) | = | 0.09 | 0.09 | × | 3.98% × (1 – 23.30%) | = | 0.29% | ||
| Total: | 36,066) | 1.00 | 12.68% | ||||||||||
Based on: 10-K (reporting date: 2018-10-31).
1 US$ in millions
2 Equity. See details »
3 Short-term and long-term debt. See details »
4 Operating lease liability. See details »
Economic Spread Ratio
| Oct 31, 2023 | Oct 31, 2022 | Oct 31, 2021 | Oct 31, 2020 | Oct 31, 2019 | Oct 31, 2018 | ||
|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | |||||||
| Economic profit1 | (3,250) | (4,739) | (1,751) | (4,489) | (2,738) | (3,269) | |
| Invested capital2 | 43,254) | 41,543) | 42,837) | 42,440) | 43,287) | 44,277) | |
| Performance Ratio | |||||||
| Economic spread ratio3 | -7.51% | -11.41% | -4.09% | -10.58% | -6.32% | -7.38% | |
| Benchmarks | |||||||
| Economic Spread Ratio, Competitors4 | |||||||
| Apple Inc. | 137.50% | 199.01% | 195.38% | 143.35% | — | — | |
| Arista Networks Inc. | 20.53% | 16.06% | 31.11% | — | — | — | |
| Cisco Systems Inc. | 6.28% | 6.20% | 5.45% | 9.76% | — | — | |
| Dell Technologies Inc. | -0.73% | 3.13% | -1.39% | — | — | — | |
| Lumentum Holdings Inc. | -17.24% | -5.33% | 7.09% | -4.40% | — | — | |
| Super Micro Computer Inc. | 4.14% | -4.76% | -12.73% | -15.68% | — | — | |
Based on: 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31), 10-K (reporting date: 2018-10-31).
1 Economic profit. See details »
2 Invested capital. See details »
3 2023 Calculation
Economic spread ratio = 100 × Economic profit ÷ Invested capital
= 100 × -3,250 ÷ 43,254 = -7.51%
4 Click competitor name to see calculations.
Over the six-year period ending October 31, 2023, a consistent pattern of negative economic value addition is observed. The company failed to generate returns exceeding its cost of capital in every reporting year, resulting in a persistent erosion of economic value.
- Economic Profit Trends
- Economic profit remained negative throughout the entire period, characterized by significant volatility. The most pronounced loss occurred in 2022, reaching -US$4,739 million, while the most favorable result was recorded in 2021 at -US$1,751 million. This fluctuation indicates an inconsistent ability to manage operational returns relative to the cost of financing.
- Invested Capital Stability
- Invested capital demonstrated relative stability, fluctuating within a narrow range between US$41,543 million in 2022 and US$44,277 million in 2018. Because the capital base remained largely constant, the variations in economic profit are attributable to changes in operational efficiency and the cost of capital rather than significant changes in the scale of investment.
- Economic Spread Ratio Analysis
- The economic spread ratio remained negative for all six years, reflecting a systemic gap between the return on invested capital and the cost of capital. The ratio reached its lowest point in 2022 at -11.41%, mirroring the peak in economic losses. A temporary improvement was noted in 2021, where the ratio narrowed to -4.09%, before widening again to -7.51% by October 31, 2023. This sustained negative spread confirms that the company has operated below its required rate of return throughout the analyzed timeframe.
AI Ask an analyst for more
Economic Profit Margin
| Oct 31, 2023 | Oct 31, 2022 | Oct 31, 2021 | Oct 31, 2020 | Oct 31, 2019 | Oct 31, 2018 | ||
|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | |||||||
| Economic profit1 | (3,250) | (4,739) | (1,751) | (4,489) | (2,738) | (3,269) | |
| Net revenue | 29,135) | 28,496) | 27,784) | 26,982) | 29,135) | 30,852) | |
| Add: Increase (decrease) in deferred revenue | 533) | 26) | 165) | 230) | 162) | 208) | |
| Adjusted net revenue | 29,668) | 28,522) | 27,949) | 27,212) | 29,297) | 31,060) | |
| Performance Ratio | |||||||
| Economic profit margin2 | -10.95% | -16.61% | -6.26% | -16.50% | -9.35% | -10.52% | |
| Benchmarks | |||||||
| Economic Profit Margin, Competitors3 | |||||||
| Apple Inc. | 21.63% | 23.52% | 22.70% | 18.79% | — | — | |
| Arista Networks Inc. | 15.50% | 11.06% | 18.22% | — | — | — | |
| Cisco Systems Inc. | 6.25% | 6.96% | 6.08% | 10.19% | — | — | |
| Dell Technologies Inc. | -0.40% | 1.64% | -1.19% | — | — | — | |
| Lumentum Holdings Inc. | -28.29% | -7.78% | 8.00% | -4.19% | — | — | |
| Super Micro Computer Inc. | 1.40% | -2.02% | -4.59% | -5.82% | — | — | |
Based on: 10-K (reporting date: 2023-10-31), 10-K (reporting date: 2022-10-31), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-10-31), 10-K (reporting date: 2018-10-31).
1 Economic profit. See details »
2 2023 Calculation
Economic profit margin = 100 × Economic profit ÷ Adjusted net revenue
= 100 × -3,250 ÷ 29,668 = -10.95%
3 Click competitor name to see calculations.
The financial performance from 2018 to 2023 is characterized by a persistent inability to achieve a positive economic profit, indicating that the returns generated are consistently lower than the cost of capital employed. This trend is evident across all six years analyzed, with the economic profit margin remaining in negative territory throughout the entire period.
- Economic Profit Trends
- Economic profit exhibited significant volatility, remaining negative from 2018 through 2023. The most substantial deficit occurred in 2022, reaching -4,739 million USD. A notable temporary improvement was observed in 2021, where the loss narrowed to -1,751 million USD, the lowest deficit in the observed timeframe, before deteriorating again in 2022.
- Adjusted Net Revenue Trajectory
- Revenue experienced a period of contraction between 2018 and 2020, falling from 31,060 million USD to 27,212 million USD. Subsequent years showed a steady recovery, with adjusted net revenue increasing annually to reach 29,668 million USD by 2023, although it remained below the 2018 peak.
- Economic Profit Margin Analysis
- The economic profit margin fluctuated in alignment with the economic profit figures, demonstrating a lack of stability in value creation. The margin reached its most favorable point of -6.26% in 2021, coinciding with the lowest economic loss. Conversely, the margin reached its lowest point in 2022 at -16.61%. By 2023, the margin shifted to -10.95%, reflecting a partial recovery from the 2022 trough but remaining consistent with the overall negative trend.
AI Ask an analyst for more