Nike Inc. (NKE)

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

Nike Inc., economic profit calculation

USD $ in millions

	12 months ended	May 31, 2018	May 31, 2017	May 31, 2016	May 31, 2015	May 31, 2014	May 31, 2013
	Net operating profit after taxes (NOPAT)¹
	Cost of capital²
	Invested capital³

	Economic profit⁴

Based on: 10-K (filing date: 2018-07-25), 10-K (filing date: 2017-07-20), 10-K (filing date: 2016-07-21), 10-K (filing date: 2015-07-23), 10-K (filing date: 2014-07-25), 10-K (filing date: 2013-07-23).

2018 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.	Nike Inc.'s economic profit increased from 2016 to 2017 but then declined significantly from 2017 to 2018.

Nike Inc., NOPAT calculation

USD $ in millions

	12 months ended	May 31, 2018	May 31, 2017	May 31, 2016	May 31, 2015	May 31, 2014	May 31, 2013
	Net income
	Deferred income tax expense (benefit)¹
	Increase (decrease) in allowance for uncollectible accounts receivable²
	Increase (decrease) in equity equivalents³
	Interest expense
	Interest expense, operating lease obligations⁴
	Adjusted interest expense
	Tax benefit of interest expense⁵
	Adjusted interest expense, after taxes⁶
	Interest income
	Investment income, before taxes
	Tax expense (benefit) of investment income⁷
	Investment income, after taxes⁸
	(Income) loss from discontinued operations, net of tax⁹
	Net operating profit after taxes (NOPAT)

Based on: 10-K (filing date: 2018-07-25), 10-K (filing date: 2017-07-20), 10-K (filing date: 2016-07-21), 10-K (filing date: 2015-07-23), 10-K (filing date: 2014-07-25), 10-K (filing date: 2013-07-23).

2018 Calculations

¹ Elimination of deferred tax expense. See Details »

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

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

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

⁵ Tax benefit of interest expense = Adjusted interest expense × Statutory income tax rate
= hidden × 29.20% = hidden

⁶ Addition of after taxes interest expense to net income.

⁷ Tax expense (benefit) of investment income = Investment income, before tax × Statutory income tax rate
= hidden × 29.20% = hidden

⁸ Elimination of after taxes investment income.

⁹ 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.	Nike Inc.'s NOPAT increased from 2016 to 2017 but then declined significantly from 2017 to 2018.

Nike Inc., cash operating taxes calculation

USD $ in millions

	12 months ended	May 31, 2018	May 31, 2017	May 31, 2016	May 31, 2015	May 31, 2014	May 31, 2013
	Income tax expense
	Less: Deferred income tax expense (benefit)
	Add: Tax savings from interest expense
	Less: Tax imposed on investment income
	Cash operating taxes

Based on: 10-K (filing date: 2018-07-25), 10-K (filing date: 2017-07-20), 10-K (filing date: 2016-07-21), 10-K (filing date: 2015-07-23), 10-K (filing date: 2014-07-25), 10-K (filing date: 2013-07-23).

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.	Nike Inc.'s cash operating taxes declined from 2016 to 2017 but then increased from 2017 to 2018 exceeding 2016 level.

Nike Inc., invested capital calculation (financing approach)

USD $ in millions

		May 31, 2018	May 31, 2017	May 31, 2016	May 31, 2015	May 31, 2014	May 31, 2013
	Current portion of long-term debt
	Notes payable
	Long-term debt, excluding current portion
	PV of operating lease payments¹
	Total reported debt & leases
	Shareholders' equity
	Net deferred tax (assets) liabilities²
	Allowance for uncollectible accounts receivable³
	Equity equivalents⁴
	Accumulated other comprehensive (income) loss, net of tax⁵
	Adjusted shareholders' equity
	Construction in process⁶
	Short-term investments⁷
	Invested capital

Based on: 10-K (filing date: 2018-07-25), 10-K (filing date: 2017-07-20), 10-K (filing date: 2016-07-21), 10-K (filing date: 2015-07-23), 10-K (filing date: 2014-07-25), 10-K (filing date: 2013-07-23).

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 shareholders' equity.

⁵ Removal of accumulated other comprehensive income.

⁶ Subtraction of construction in process.

⁷ Subtraction of short-term investments.

Item	Description	The company
Invested capital	Capital is an approximation of the economic book value of all cash invested in going-concern business activities.	Nike Inc.'s invested capital increased from 2016 to 2017 but then slightly declined from 2017 to 2018.

Nike Inc., cost of capital calculations


Equity²	÷	=	×		=
Short-term borrowings and long-term debt³	÷	=	×	× (1 – 29.20%)	=
PV of operating lease payments⁴	÷	=	×	× (1 – 29.20%)	=
Total:

Based on: 10-K (filing date: 2018-07-25).

¹ USD $ in millions

² Equity. See Details »