|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
Note 1 — Summary of Significant Accounting Policies |
|
|||
Note 2 — Inventories |
|
|||
Note 3 — Accrued Liabilities |
As of February 28, | As of May 31, | |||||||
(In millions) | 2017 | 2016 | ||||||
Compensation and benefits, excluding taxes | $ | 831 | $ | 943 | ||||
Endorsement compensation | 338 | 393 | ||||||
Dividends payable | 303 | 271 | ||||||
Collateral received from counterparties to hedging instruments | 293 | 105 | ||||||
Import and logistics costs | 257 | 198 | ||||||
Taxes other than income taxes | 189 | 159 | ||||||
Advertising and marketing | 137 | 119 | ||||||
Fair value of derivatives | 118 | 162 | ||||||
Other(1) | 762 | 687 | ||||||
TOTAL ACCRUED LIABILITIES | $ | 3,228 | $ | 3,037 | ||||
(1) | Other consists of various accrued expenses with no individual item accounting for more than 5% of the total Accrued liabilities balance at February 28, 2017 and May 31, 2016. |
|
|||
Note 4 — Fair Value Measurements |
• | Level 1: Quoted prices in active markets for identical assets or liabilities. |
• | Level 2: Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly; these include quoted prices for similar assets or liabilities in active markets and quoted prices for identical assets or liabilities in markets that are not active. |
• | Level 3: Unobservable inputs for which there is little or no market data available, which require the reporting entity to develop its own assumptions. |
As of February 28, 2017 | ||||||||||||||||
(In millions) | Assets at Fair Value | Cash and Equivalents | Short-term Investments | Other Long-term Assets | ||||||||||||
Cash | $ | 610 | $ | 610 | $ | — | $ | — | ||||||||
Level 1: | ||||||||||||||||
U.S. Treasury securities | 1,195 | 150 | 1,045 | — | ||||||||||||
Level 2: | ||||||||||||||||
Time deposits | 839 | 812 | 27 | — | ||||||||||||
U.S. Agency securities | 633 | 260 | 373 | — | ||||||||||||
Commercial paper and bonds | 854 | 160 | 694 | — | ||||||||||||
Money market funds | 2,029 | 2,029 | — | — | ||||||||||||
Total Level 2: | 4,355 | 3,261 | 1,094 | — | ||||||||||||
Level 3: | ||||||||||||||||
Non-marketable preferred stock | 10 | — | — | 10 | ||||||||||||
TOTAL | $ | 6,170 | $ | 4,021 | $ | 2,139 | $ | 10 | ||||||||
As of May 31, 2016 | ||||||||||||||||
(In millions) | Assets at Fair Value | Cash and Equivalents | Short-term Investments | Other Long-term Assets | ||||||||||||
Cash | $ | 774 | $ | 774 | $ | — | $ | — | ||||||||
Level 1: | ||||||||||||||||
U.S. Treasury securities | 1,265 | 100 | 1,165 | — | ||||||||||||
Level 2: | ||||||||||||||||
Time deposits | 831 | 827 | 4 | — | ||||||||||||
U.S. Agency securities | 679 | — | 679 | — | ||||||||||||
Commercial paper and bonds | 733 | 262 | 471 | — | ||||||||||||
Money market funds | 1,175 | 1,175 | — | — | ||||||||||||
Total Level 2: | 3,418 | 2,264 | 1,154 | — | ||||||||||||
Level 3: | ||||||||||||||||
Non-marketable preferred stock | 10 | — | — | 10 | ||||||||||||
TOTAL | $ | 5,467 | $ | 3,138 | $ | 2,319 | $ | 10 | ||||||||
As of February 28, 2017 | ||||||||||||||||||||||||
Derivative Assets | Derivative Liabilities | |||||||||||||||||||||||
(In millions) | Assets at Fair Value | Other Current Assets | Other Long-term Assets | Liabilities at Fair Value | Accrued Liabilities | Other Long-term Liabilities | ||||||||||||||||||
Level 2: | ||||||||||||||||||||||||
Foreign exchange forwards and options(1) | $ | 607 | $ | 493 | $ | 114 | $ | 116 | $ | 114 | $ | 2 | ||||||||||||
Embedded derivatives | 9 | 1 | 8 | 10 | 4 | 6 | ||||||||||||||||||
TOTAL | $ | 616 | $ | 494 | $ | 122 | $ | 126 | $ | 118 | $ | 8 | ||||||||||||
(1) | If the foreign exchange derivative instruments had been netted on the Unaudited Condensed Consolidated Balance Sheets, the asset and liability positions each would have been reduced by $114 million as of February 28, 2017. As of that date, the Company had received $293 million of cash collateral from various counterparties related to these foreign exchange derivative instruments. No amount of collateral was posted on the Company's derivative liability balance as of February 28, 2017. |
As of May 31, 2016 | ||||||||||||||||||||||||
Derivative Assets | Derivative Liabilities | |||||||||||||||||||||||
(In millions) | Assets at Fair Value | Other Current Assets | Other Long-term Assets | Liabilities at Fair Value | Accrued Liabilities | Other Long-term Liabilities | ||||||||||||||||||
Level 2: | ||||||||||||||||||||||||
Foreign exchange forwards and options(1) | $ | 603 | $ | 487 | $ | 116 | $ | 145 | $ | 115 | $ | 30 | ||||||||||||
Embedded derivatives | 7 | 2 | 5 | 9 | 2 | 7 | ||||||||||||||||||
Interest rate swaps(2) | 7 | 7 | — | 45 | 45 | — | ||||||||||||||||||
TOTAL | $ | 617 | $ | 496 | $ | 121 | $ | 199 | $ | 162 | $ | 37 | ||||||||||||
(1) | If the foreign exchange derivative instruments had been netted on the Condensed Consolidated Balance Sheets, the asset and liability positions each would have been reduced by $136 million as of May 31, 2016. As of that date, the Company had received $105 million of cash collateral from various counterparties related to these foreign exchange derivative instruments. No amount of collateral was posted on the Company’s derivative liability balance as of May 31, 2016. |
(2) | As of May 31, 2016, no amount of cash collateral had been received or posted on the derivative asset or liability balance related to the Company's interest rate swaps. |
|
|||
Note 5 — Long-Term Debt |
Original Principal | Interest Rate | Interest Payments | Book Value Outstanding as of | ||||||||||||||
Scheduled Maturity (Dollars and Yen in millions) | February 28, 2017 | May 31, 2016 | |||||||||||||||
Corporate Bond Payables:(1) | |||||||||||||||||
May 1, 2023(2) | $ | 500 | 2.25 | % | Semi-Annually | $ | 497 | $ | 497 | ||||||||
November 1, 2026(3) | $ | 1,000 | 2.38 | % | Semi-Annually | 993 | — | ||||||||||
May 1, 2043(2) | $ | 500 | 3.63 | % | Semi-Annually | 495 | 494 | ||||||||||
November 1, 2045(4) | $ | 1,000 | 3.88 | % | Semi-Annually | 981 | 981 | ||||||||||
November 1, 2046(3) | $ | 500 | 3.38 | % | Semi-Annually | 490 | — | ||||||||||
Promissory Notes: | |||||||||||||||||
April 1, 2017(5) | $ | 40 | 6.20 | % | Monthly | — | 38 | ||||||||||
Japanese Yen Notes: | |||||||||||||||||
August 20, 2001 through November 20, 2020(6) | ¥ | 9,000 | 2.60 | % | Quarterly | 15 | 18 | ||||||||||
August 20, 2001 through November 20, 2020(6) | ¥ | 4,000 | 2.00 | % | Quarterly | 7 | 9 | ||||||||||
Total | 3,478 | 2,037 | |||||||||||||||
Less current maturities | 6 | 44 | |||||||||||||||
TOTAL LONG-TERM DEBT | $ | 3,472 | $ | 1,993 | |||||||||||||
(1) | These senior unsecured obligations rank equally with the Company's other unsecured and unsubordinated indebtedness. |
(2) | The bonds are redeemable at the Company's option prior to February 1, 2023 and November 1, 2042, respectively, at a price equal to the greater of (i) 100% of the aggregate principal amount of the notes to be redeemed or (ii) the sum of the present values of the remaining scheduled payments, plus in each case, accrued and unpaid interest. Subsequent to February 1, 2023 and November 1, 2042, respectively, the bonds also feature a par call provision, which allows for the bonds to be redeemed at a price equal to 100% of the aggregate principal amount of the notes being redeemed, plus accrued and unpaid interest. |
(3) | The bonds are redeemable at the Company's option prior to August 1, 2026 and May 1, 2046, respectively, at a price equal to the greater of (i) 100% of the aggregate principal amount of the notes to be redeemed or (ii) the sum of the present values of the remaining scheduled payments, plus in each case, accrued and unpaid interest. Subsequent to August 1, 2026 and May 1, 2046, respectively, the bonds also feature a par call provision, which allows for the bonds to be redeemed at a price equal to 100% of the aggregate principal amount of the notes being redeemed, plus accrued and unpaid interest. |
(4) | The bonds are redeemable at the Company's option prior to May 1, 2045, at a price equal to the greater of (i) 100% of the aggregate principal amount of the notes to be redeemed or (ii) the sum of the present values of the remaining scheduled payments, plus in each case, accrued and unpaid interest. Subsequent to May 1, 2045, the bonds also feature a par call provision, which allows for the bonds to be redeemed at a price equal to 100% of the aggregate principal amount of the notes being redeemed, plus accrued and unpaid interest. |
(5) | During the three months ended February 28, 2017, the Company repaid the notes due April 1, 2017 pursuant to the terms of the debt agreement. |
(6) | NIKE Logistics YK assumed a total of ¥13 billion in loans as part of its agreement to purchase a distribution center in Japan, which serves as collateral for the loans. These loans mature in equal quarterly installments during the period August 20, 2001 through November 20, 2020. |
|
|||
Note 6 — Income Taxes |
|
|||
Note 7 — Common Stock and Stock-Based Compensation |
Three Months Ended | Nine Months Ended | |||||||||||||||
(In millions) | February 28, 2017 | February 29, 2016 | February 28, 2017 | February 29, 2016 | ||||||||||||
Stock options(1) | $ | 35 | $ | 44 | $ | 110 | $ | 128 | ||||||||
ESPPs | 7 | 7 | 27 | 22 | ||||||||||||
Restricted stock | 9 | 9 | 25 | 26 | ||||||||||||
TOTAL STOCK-BASED COMPENSATION EXPENSE | $ | 51 | $ | 60 | $ | 162 | $ | 176 | ||||||||
(1) | Expense for stock options includes the expense associated with stock appreciation rights. Accelerated stock option expense is recorded for employees eligible for accelerated stock option vesting upon retirement. Accelerated stock option expense was $3 million and $8 million for the three months ended February 28, 2017 and February 29, 2016, respectively, and $11 million and $22 million for the nine months ended February 28, 2017 and February 29, 2016, respectively. |
Nine Months Ended | ||||||
February 28, 2017 | February 29, 2016 | |||||
Dividend yield | 1.1 | % | 1.0 | % | ||
Expected volatility | 17.4 | % | 23.6 | % | ||
Weighted average expected life (in years) | 6.0 | 5.8 | ||||
Risk-free interest rate | 1.3 | % | 1.7 | % | ||
|
|||
Note 9 — Risk Management and Derivatives |
Derivative Assets | Derivative Liabilities | |||||||||||||||||||
(In millions) | Balance Sheet Location | February 28, 2017 | May 31, 2016 | Balance Sheet Location | February 28, 2017 | May 31, 2016 | ||||||||||||||
Derivatives formally designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | $ | 366 | $ | 447 | Accrued liabilities | $ | 35 | $ | 38 | ||||||||||
Interest rate swaps | Prepaid expenses and other current assets | — | 7 | Accrued liabilities | — | 45 | ||||||||||||||
Foreign exchange forwards and options | Deferred income taxes and other assets | 100 | 90 | Deferred income taxes and other liabilities | 2 | 12 | ||||||||||||||
Total derivatives formally designated as hedging instruments | 466 | 544 | 37 | 95 | ||||||||||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | 127 | 40 | Accrued liabilities | 79 | 76 | ||||||||||||||
Embedded derivatives | Prepaid expenses and other current assets | 1 | 2 | Accrued liabilities | 4 | 2 | ||||||||||||||
Foreign exchange forwards and options | Deferred income taxes and other assets | 14 | 26 | Deferred income taxes and other liabilities | — | 19 | ||||||||||||||
Embedded derivatives | Deferred income taxes and other assets | 8 | 5 | Deferred income taxes and other liabilities | 6 | 7 | ||||||||||||||
Total derivatives not designated as hedging instruments | 150 | 73 | 89 | 104 | ||||||||||||||||
TOTAL DERIVATIVES | $ | 616 | $ | 617 | $ | 126 | $ | 199 | ||||||||||||
(In millions) | Amount of Gain (Loss) Recognized in Other Comprehensive Income on Derivatives(1) | Amount of Gain (Loss) Reclassified From Accumulated Other Comprehensive Income into Income(1) | |||||||||||||||
Three Months Ended | Location of Gain (Loss) Reclassified From Accumulated Other Comprehensive Income into Income | Three Months Ended | |||||||||||||||
February 28, 2017 | February 29, 2016 | February 28, 2017 | February 29, 2016 | ||||||||||||||
Derivatives designated as cash flow hedges: | |||||||||||||||||
Foreign exchange forwards and options | $ | 5 | $ | 107 | Revenues | $ | 24 | $ | (24 | ) | |||||||
Foreign exchange forwards and options | (5 | ) | (142 | ) | Cost of sales | 87 | 153 | ||||||||||
Foreign exchange forwards and options | (3 | ) | — | Total selling and administrative expense | — | — | |||||||||||
Foreign exchange forwards and options | 4 | (91 | ) | Other (income) expense, net | 67 | 73 | |||||||||||
Interest rate swaps | — | (49 | ) | Interest expense (income), net | (2 | ) | — | ||||||||||
Total designated cash flow hedges | $ | 1 | $ | (175 | ) | $ | 176 | $ | 202 | ||||||||
(1) | For the three months ended February 28, 2017 and February 29, 2016, the amounts recorded in Other (income) expense, net as a result of hedge ineffectiveness and the discontinuance of cash flow hedges because the forecasted transactions were no longer probable of occurring were immaterial. |
(In millions) | Amount of Gain (Loss) Recognized in Other Comprehensive Income on Derivatives(1) | Amount of Gain (Loss) Reclassified From Accumulated Other Comprehensive Income into Income(1) | |||||||||||||||
Nine Months Ended | Location of Gain (Loss) Reclassified From Accumulated Other Comprehensive Income into Income | Nine Months Ended | |||||||||||||||
February 28, 2017 | February 29, 2016 | February 28, 2017 | February 29, 2016 | ||||||||||||||
Derivatives designated as cash flow hedges: | |||||||||||||||||
Foreign exchange forwards and options | $ | 45 | $ | 97 | Revenues | $ | 96 | $ | (99 | ) | |||||||
Foreign exchange forwards and options | 244 | 63 | Cost of sales | 260 | 451 | ||||||||||||
Foreign exchange forwards and options | (1 | ) | — | Total selling and administrative expense | — | — | |||||||||||
Foreign exchange forwards and options | 149 | 31 | Other (income) expense, net | 141 | 173 | ||||||||||||
Interest rate swaps | (54 | ) | (99 | ) | Interest expense (income), net | (2 | ) | — | |||||||||
Total designated cash flow hedges | $ | 383 | $ | 92 | $ | 495 | $ | 525 | |||||||||
(1) | For the nine months ended February 28, 2017 and February 29, 2016, the amounts recorded in Other (income) expense, net as a result of hedge ineffectiveness and the discontinuance of cash flow hedges because the forecasted transactions were no longer probable of occurring were immaterial. |
Amount of Gain (Loss) Recognized in Income on Derivatives | Location of Gain (Loss) Recognized in Income on Derivatives | |||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||
(In millions) | February 28, 2017 | February 29, 2016 | February 28, 2017 | February 29, 2016 | ||||||||||||||
Derivatives designated as fair value hedges: | ||||||||||||||||||
Interest rate swaps(1) | $ | — | $ | — | $ | — | $ | 2 | Interest expense (income), net | |||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||||
Foreign exchange forwards and options | (66 | ) | (30 | ) | 101 | 4 | Other (income) expense, net | |||||||||||
Embedded derivatives | (1 | ) | (3 | ) | (2 | ) | (3 | ) | Other (income) expense, net | |||||||||
(1) | All interest rate swaps designated as fair value hedges meet the shortcut method requirements under U.S. GAAP. Accordingly, changes in the fair values of the interest rate swaps are considered to exactly offset changes in the fair value of the underlying long-term debt. Refer to “Fair Value Hedges” in this note for additional detail. |
|
|||
Note 10 — Accumulated Other Comprehensive Income |
(In millions) | Foreign Currency Translation Adjustment(1) | Cash Flow Hedges | Net Investment Hedges(1) | Other | Total | |||||||||||||||
Balance at November 30, 2016 | $ | (218 | ) | $ | 546 | $ | 115 | $ | (44 | ) | $ | 399 | ||||||||
Other comprehensive gains (losses) before reclassifications(2) | 13 | 2 | — | — | 15 | |||||||||||||||
Reclassifications to net income of previously deferred (gains) losses(3) | (1 | ) | (177 | ) | — | (7 | ) | (185 | ) | |||||||||||
Other comprehensive income (loss) | 12 | (175 | ) | — | (7 | ) | (170 | ) | ||||||||||||
Balance at February 28, 2017 | $ | (206 | ) | $ | 371 | $ | 115 | $ | (51 | ) | $ | 229 | ||||||||
(1) | The accumulated foreign currency translation adjustment and net investment hedge gains/losses related to an investment in a foreign subsidiary are reclassified to Net income upon sale or upon complete or substantially complete liquidation of the respective entity. |
(2) | Net of tax benefit (expense) of $0 million, $1 million, $0 million, $(1) million and $0 million, respectively. |
(3) | Net of tax (benefit) expense of $0 million, $(1) million, $0 million, $2 million and $1 million, respectively. |
(In millions) | Foreign Currency Translation Adjustment(1) | Cash Flow Hedges | Net Investment Hedges(1) | Other | Total | |||||||||||||||
Balance at May 31, 2016 | $ | (207 | ) | $ | 463 | $ | 115 | $ | (53 | ) | $ | 318 | ||||||||
Other comprehensive gains (losses) before reclassifications(2) | 2 | 406 | — | 18 | 426 | |||||||||||||||
Reclassifications to net income of previously deferred (gains) losses(3) | (1 | ) | (498 | ) | — | (16 | ) | (515 | ) | |||||||||||
Other comprehensive income (loss) | 1 | (92 | ) | — | 2 | (89 | ) | |||||||||||||
Balance at February 28, 2017 | $ | (206 | ) | $ | 371 | $ | 115 | $ | (51 | ) | $ | 229 | ||||||||
(1) | The accumulated foreign currency translation adjustment and net investment hedge gains/losses related to an investment in a foreign subsidiary are reclassified to Net income upon sale or upon complete or substantially complete liquidation of the respective entity. |
(2) | Net of tax benefit (expense) of $0 million, $23 million, $0 million, $0 million and $23 million, respectively. |
(3) | Net of tax (benefit) expense of $0 million, $(3) million, $0 million, $1 million and $(2) million, respectively. |
(In millions) | Foreign Currency Translation Adjustment(1) | Cash Flow Hedges | Net Investment Hedges(1) | Other | Total | |||||||||||||||
Balance at November 30, 2015 | $ | (141 | ) | $ | 1,181 | $ | 115 | $ | (48 | ) | $ | 1,107 | ||||||||
Other comprehensive gains (losses) before reclassifications(2) | (113 | ) | (151 | ) | — | 3 | (261 | ) | ||||||||||||
Reclassifications to net income of previously deferred (gains) losses(3) | 2 | (199 | ) | — | (4 | ) | (201 | ) | ||||||||||||
Other comprehensive income (loss) | (111 | ) | (350 | ) | — | (1 | ) | (462 | ) | |||||||||||
Balance at February 29, 2016 | $ | (252 | ) | $ | 831 | $ | 115 | $ | (49 | ) | $ | 645 | ||||||||
(1) | The accumulated foreign currency translation adjustment and net investment hedge gains/losses related to an investment in a foreign subsidiary are reclassified to Net income upon sale or upon complete or substantially complete liquidation of the respective entity. |
(2) | Net of tax benefit (expense) of $0 million, $24 million, $0 million, $(1) million and $23 million, respectively. |
(3) | Net of tax (benefit) expense of $0 million, $3 million, $0 million, $0 million and $3 million, respectively. |
(In millions) | Foreign Currency Translation Adjustment(1) | Cash Flow Hedges | Net Investment Hedges(1) | Other | Total | |||||||||||||||
Balance at May 31, 2015 | $ | (31 | ) | $ | 1,220 | $ | 115 | $ | (58 | ) | $ | 1,246 | ||||||||
Other comprehensive gains (losses) before reclassifications(2) | (223 | ) | 132 | — | 14 | (77 | ) | |||||||||||||
Reclassifications to net income of previously deferred (gains) losses(3) | 2 | (521 | ) | — | (5 | ) | (524 | ) | ||||||||||||
Other comprehensive income (loss) | (221 | ) | (389 | ) | — | 9 | (601 | ) | ||||||||||||
Balance at February 29, 2016 | $ | (252 | ) | $ | 831 | $ | 115 | $ | (49 | ) | $ | 645 | ||||||||
(1) | The accumulated foreign currency translation adjustment and net investment hedge gains/losses related to an investment in a foreign subsidiary are reclassified to Net income upon sale or upon complete or substantially complete liquidation of the respective entity. |
(2) | Net of tax benefit (expense) of $0 million, $40 million, $0 million, $(3) million and $37 million, respectively. |
(3) | Net of tax (benefit) expense of $0 million, $4 million, $0 million, $0 million and $4 million, respectively. |
Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Income | Location of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Income | |||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||
(In millions) | February 28, 2017 | February 29, 2016 | February 28, 2017 | February 29, 2016 | ||||||||||||||
Gains (losses) on foreign currency translation adjustment | $ | 1 | $ | (2 | ) | $ | 1 | $ | (2 | ) | Other (income) expense, net | |||||||
Total before tax | 1 | (2 | ) | 1 | (2 | ) | ||||||||||||
Tax (expense) benefit | — | — | — | — | ||||||||||||||
Gain (loss) net of tax | 1 | (2 | ) | 1 | (2 | ) | ||||||||||||
Gains (losses) on cash flow hedges: | ||||||||||||||||||
Foreign exchange forwards and options | $ | 24 | $ | (24 | ) | $ | 96 | $ | (99 | ) | Revenues | |||||||
Foreign exchange forwards and options | 87 | 153 | 260 | 451 | Cost of sales | |||||||||||||
Foreign exchange forwards and options | — | — | — | — | Total selling and administrative expense | |||||||||||||
Foreign exchange forwards and options | 67 | 73 | 141 | 173 | Other (income) expense, net | |||||||||||||
Interest rate swaps | (2 | ) | — | (2 | ) | — | Interest expense (income), net | |||||||||||
Total before tax | 176 | 202 | 495 | 525 | ||||||||||||||
Tax (expense) benefit | 1 | (3 | ) | 3 | (4 | ) | ||||||||||||
Gain (loss) net of tax | 177 | 199 | 498 | 521 | ||||||||||||||
Gains (losses) on other | 9 | 4 | 17 | 5 | Other (income) expense, net | |||||||||||||
Total before tax | 9 | 4 | 17 | 5 | ||||||||||||||
Tax (expense) benefit | (2 | ) | — | (1 | ) | — | ||||||||||||
Gain (loss) net of tax | 7 | 4 | 16 | 5 | ||||||||||||||
Total net gain (loss) reclassified for the period | $ | 185 | $ | 201 | $ | 515 | $ | 524 | ||||||||||
|
|||
Note 11 — Operating Segments |
Three Months Ended | Nine Months Ended | |||||||||||||||
(In millions) | February 28, 2017 | February 29, 2016 | February 28, 2017 | February 29, 2016 | ||||||||||||
REVENUES | ||||||||||||||||
North America | $ | 3,782 | $ | 3,683 | $ | 11,463 | $ | 11,029 | ||||||||
Western Europe | 1,499 | 1,442 | 4,647 | 4,382 | ||||||||||||
Central & Eastern Europe | 362 | 359 | 1,130 | 1,086 | ||||||||||||
Greater China | 1,075 | 982 | 3,150 | 2,806 | ||||||||||||
Japan | 236 | 205 | 719 | 589 | ||||||||||||
Emerging Markets | 950 | 879 | 2,942 | 2,829 | ||||||||||||
Global Brand Divisions | 19 | 17 | 55 | 61 | ||||||||||||
Total NIKE Brand | 7,923 | 7,567 | 24,106 | 22,782 | ||||||||||||
Converse | 498 | 489 | 1,488 | 1,442 | ||||||||||||
Corporate | 11 | (24 | ) | 79 | (92 | ) | ||||||||||
TOTAL NIKE, INC. REVENUES | $ | 8,432 | $ | 8,032 | $ | 25,673 | $ | 24,132 | ||||||||
EARNINGS BEFORE INTEREST AND TAXES | ||||||||||||||||
North America | $ | 980 | $ | 903 | $ | 2,896 | $ | 2,827 | ||||||||
Western Europe | 290 | 334 | 918 | 1,126 | ||||||||||||
Central & Eastern Europe | 57 | 69 | 196 | 243 | ||||||||||||
Greater China | 381 | 358 | 1,127 | 1,015 | ||||||||||||
Japan | 49 | 36 | 147 | 119 | ||||||||||||
Emerging Markets | 193 | 202 | 601 | 701 | ||||||||||||
Global Brand Divisions | (598 | ) | (625 | ) | (1,988 | ) | (1,874 | ) | ||||||||
Total NIKE Brand | 1,352 | 1,277 | 3,897 | 4,157 | ||||||||||||
Converse | 109 | 127 | 340 | 359 | ||||||||||||
Corporate | (119 | ) | (264 | ) | (478 | ) | (952 | ) | ||||||||
Total NIKE, Inc. Earnings Before Interest and Taxes | 1,342 | 1,140 | 3,759 | 3,564 | ||||||||||||
Interest expense (income), net | 19 | 5 | 41 | 14 | ||||||||||||
TOTAL NIKE, INC. INCOME BEFORE INCOME TAXES | $ | 1,323 | $ | 1,135 | $ | 3,718 | $ | 3,550 | ||||||||
As of February 28, | As of May 31, | |||||||
(In millions) | 2017 | 2016 | ||||||
ACCOUNTS RECEIVABLE, NET | ||||||||
North America | $ | 1,860 | $ | 1,689 | ||||
Western Europe | 416 | 378 | ||||||
Central & Eastern Europe | 273 | 194 | ||||||
Greater China | 101 | 74 | ||||||
Japan | 106 | 129 | ||||||
Emerging Markets | 604 | 409 | ||||||
Global Brand Divisions | 92 | 76 | ||||||
Total NIKE Brand | 3,452 | 2,949 | ||||||
Converse | 283 | 270 | ||||||
Corporate | 17 | 22 | ||||||
TOTAL ACCOUNTS RECEIVABLE, NET | $ | 3,752 | $ | 3,241 | ||||
INVENTORIES | ||||||||
North America | $ | 2,127 | $ | 2,363 | ||||
Western Europe | 992 | 929 | ||||||
Central & Eastern Europe | 213 | 210 | ||||||
Greater China | 431 | 375 | ||||||
Japan | 166 | 146 | ||||||
Emerging Markets | 616 | 478 | ||||||
Global Brand Divisions | 68 | 35 | ||||||
Total NIKE Brand | 4,613 | 4,536 | ||||||
Converse | 309 | 306 | ||||||
Corporate | 10 | (4 | ) | |||||
TOTAL INVENTORIES | $ | 4,932 | $ | 4,838 | ||||
PROPERTY, PLANT AND EQUIPMENT, NET | ||||||||
North America | $ | 784 | $ | 742 | ||||
Western Europe | 617 | 589 | ||||||
Central & Eastern Europe | 46 | 50 | ||||||
Greater China | 210 | 234 | ||||||
Japan | 213 | 223 | ||||||
Emerging Markets | 122 | 109 | ||||||
Global Brand Divisions | 513 | 511 | ||||||
Total NIKE Brand | 2,505 | 2,458 | ||||||
Converse | 121 | 125 | ||||||
Corporate | 1,167 | 937 | ||||||
TOTAL PROPERTY, PLANT AND EQUIPMENT, NET | $ | 3,793 | $ | 3,520 | ||||
|
|||
Note 12 — Commitments and Contingencies |
|
|||
• | Level 1: Quoted prices in active markets for identical assets or liabilities. |
• | Level 2: Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly; these include quoted prices for similar assets or liabilities in active markets and quoted prices for identical assets or liabilities in markets that are not active. |
• | Level 3: Unobservable inputs for which there is little or no market data available, which require the reporting entity to develop its own assumptions. |
|
|||
As of February 28, | As of May 31, | |||||||
(In millions) | 2017 | 2016 | ||||||
Compensation and benefits, excluding taxes | $ | 831 | $ | 943 | ||||
Endorsement compensation | 338 | 393 | ||||||
Dividends payable | 303 | 271 | ||||||
Collateral received from counterparties to hedging instruments | 293 | 105 | ||||||
Import and logistics costs | 257 | 198 | ||||||
Taxes other than income taxes | 189 | 159 | ||||||
Advertising and marketing | 137 | 119 | ||||||
Fair value of derivatives | 118 | 162 | ||||||
Other(1) | 762 | 687 | ||||||
TOTAL ACCRUED LIABILITIES | $ | 3,228 | $ | 3,037 | ||||
(1) | Other consists of various accrued expenses with no individual item accounting for more than 5% of the total Accrued liabilities balance at February 28, 2017 and May 31, 2016. |
|
|||
As of February 28, 2017 | ||||||||||||||||
(In millions) | Assets at Fair Value | Cash and Equivalents | Short-term Investments | Other Long-term Assets | ||||||||||||
Cash | $ | 610 | $ | 610 | $ | — | $ | — | ||||||||
Level 1: | ||||||||||||||||
U.S. Treasury securities | 1,195 | 150 | 1,045 | — | ||||||||||||
Level 2: | ||||||||||||||||
Time deposits | 839 | 812 | 27 | — | ||||||||||||
U.S. Agency securities | 633 | 260 | 373 | — | ||||||||||||
Commercial paper and bonds | 854 | 160 | 694 | — | ||||||||||||
Money market funds | 2,029 | 2,029 | — | — | ||||||||||||
Total Level 2: | 4,355 | 3,261 | 1,094 | — | ||||||||||||
Level 3: | ||||||||||||||||
Non-marketable preferred stock | 10 | — | — | 10 | ||||||||||||
TOTAL | $ | 6,170 | $ | 4,021 | $ | 2,139 | $ | 10 | ||||||||
As of May 31, 2016 | ||||||||||||||||
(In millions) | Assets at Fair Value | Cash and Equivalents | Short-term Investments | Other Long-term Assets | ||||||||||||
Cash | $ | 774 | $ | 774 | $ | — | $ | — | ||||||||
Level 1: | ||||||||||||||||
U.S. Treasury securities | 1,265 | 100 | 1,165 | — | ||||||||||||
Level 2: | ||||||||||||||||
Time deposits | 831 | 827 | 4 | — | ||||||||||||
U.S. Agency securities | 679 | — | 679 | — | ||||||||||||
Commercial paper and bonds | 733 | 262 | 471 | — | ||||||||||||
Money market funds | 1,175 | 1,175 | — | — | ||||||||||||
Total Level 2: | 3,418 | 2,264 | 1,154 | — | ||||||||||||
Level 3: | ||||||||||||||||
Non-marketable preferred stock | 10 | — | — | 10 | ||||||||||||
TOTAL | $ | 5,467 | $ | 3,138 | $ | 2,319 | $ | 10 | ||||||||
As of February 28, 2017 | ||||||||||||||||||||||||
Derivative Assets | Derivative Liabilities | |||||||||||||||||||||||
(In millions) | Assets at Fair Value | Other Current Assets | Other Long-term Assets | Liabilities at Fair Value | Accrued Liabilities | Other Long-term Liabilities | ||||||||||||||||||
Level 2: | ||||||||||||||||||||||||
Foreign exchange forwards and options(1) | $ | 607 | $ | 493 | $ | 114 | $ | 116 | $ | 114 | $ | 2 | ||||||||||||
Embedded derivatives | 9 | 1 | 8 | 10 | 4 | 6 | ||||||||||||||||||
TOTAL | $ | 616 | $ | 494 | $ | 122 | $ | 126 | $ | 118 | $ | 8 | ||||||||||||
(1) | If the foreign exchange derivative instruments had been netted on the Unaudited Condensed Consolidated Balance Sheets, the asset and liability positions each would have been reduced by $114 million as of February 28, 2017. As of that date, the Company had received $293 million of cash collateral from various counterparties related to these foreign exchange derivative instruments. No amount of collateral was posted on the Company's derivative liability balance as of February 28, 2017. |
As of May 31, 2016 | ||||||||||||||||||||||||
Derivative Assets | Derivative Liabilities | |||||||||||||||||||||||
(In millions) | Assets at Fair Value | Other Current Assets | Other Long-term Assets | Liabilities at Fair Value | Accrued Liabilities | Other Long-term Liabilities | ||||||||||||||||||
Level 2: | ||||||||||||||||||||||||
Foreign exchange forwards and options(1) | $ | 603 | $ | 487 | $ | 116 | $ | 145 | $ | 115 | $ | 30 | ||||||||||||
Embedded derivatives | 7 | 2 | 5 | 9 | 2 | 7 | ||||||||||||||||||
Interest rate swaps(2) | 7 | 7 | — | 45 | 45 | — | ||||||||||||||||||
TOTAL | $ | 617 | $ | 496 | $ | 121 | $ | 199 | $ | 162 | $ | 37 | ||||||||||||
(1) | If the foreign exchange derivative instruments had been netted on the Condensed Consolidated Balance Sheets, the asset and liability positions each would have been reduced by $136 million as of May 31, 2016. As of that date, the Company had received $105 million of cash collateral from various counterparties related to these foreign exchange derivative instruments. No amount of collateral was posted on the Company’s derivative liability balance as of May 31, 2016. |
(2) | As of May 31, 2016, no amount of cash collateral had been received or posted on the derivative asset or liability balance related to the Company's interest rate swaps. |
Derivative Assets | Derivative Liabilities | |||||||||||||||||||
(In millions) | Balance Sheet Location | February 28, 2017 | May 31, 2016 | Balance Sheet Location | February 28, 2017 | May 31, 2016 | ||||||||||||||
Derivatives formally designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | $ | 366 | $ | 447 | Accrued liabilities | $ | 35 | $ | 38 | ||||||||||
Interest rate swaps | Prepaid expenses and other current assets | — | 7 | Accrued liabilities | — | 45 | ||||||||||||||
Foreign exchange forwards and options | Deferred income taxes and other assets | 100 | 90 | Deferred income taxes and other liabilities | 2 | 12 | ||||||||||||||
Total derivatives formally designated as hedging instruments | 466 | 544 | 37 | 95 | ||||||||||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | 127 | 40 | Accrued liabilities | 79 | 76 | ||||||||||||||
Embedded derivatives | Prepaid expenses and other current assets | 1 | 2 | Accrued liabilities | 4 | 2 | ||||||||||||||
Foreign exchange forwards and options | Deferred income taxes and other assets | 14 | 26 | Deferred income taxes and other liabilities | — | 19 | ||||||||||||||
Embedded derivatives | Deferred income taxes and other assets | 8 | 5 | Deferred income taxes and other liabilities | 6 | 7 | ||||||||||||||
Total derivatives not designated as hedging instruments | 150 | 73 | 89 | 104 | ||||||||||||||||
TOTAL DERIVATIVES | $ | 616 | $ | 617 | $ | 126 | $ | 199 | ||||||||||||
|
|||
Original Principal | Interest Rate | Interest Payments | Book Value Outstanding as of | ||||||||||||||
Scheduled Maturity (Dollars and Yen in millions) | February 28, 2017 | May 31, 2016 | |||||||||||||||
Corporate Bond Payables:(1) | |||||||||||||||||
May 1, 2023(2) | $ | 500 | 2.25 | % | Semi-Annually | $ | 497 | $ | 497 | ||||||||
November 1, 2026(3) | $ | 1,000 | 2.38 | % | Semi-Annually | 993 | — | ||||||||||
May 1, 2043(2) | $ | 500 | 3.63 | % | Semi-Annually | 495 | 494 | ||||||||||
November 1, 2045(4) | $ | 1,000 | 3.88 | % | Semi-Annually | 981 | 981 | ||||||||||
November 1, 2046(3) | $ | 500 | 3.38 | % | Semi-Annually | 490 | — | ||||||||||
Promissory Notes: | |||||||||||||||||
April 1, 2017(5) | $ | 40 | 6.20 | % | Monthly | — | 38 | ||||||||||
Japanese Yen Notes: | |||||||||||||||||
August 20, 2001 through November 20, 2020(6) | ¥ | 9,000 | 2.60 | % | Quarterly | 15 | 18 | ||||||||||
August 20, 2001 through November 20, 2020(6) | ¥ | 4,000 | 2.00 | % | Quarterly | 7 | 9 | ||||||||||
Total | 3,478 | 2,037 | |||||||||||||||
Less current maturities | 6 | 44 | |||||||||||||||
TOTAL LONG-TERM DEBT | $ | 3,472 | $ | 1,993 | |||||||||||||
(1) | These senior unsecured obligations rank equally with the Company's other unsecured and unsubordinated indebtedness. |
(2) | The bonds are redeemable at the Company's option prior to February 1, 2023 and November 1, 2042, respectively, at a price equal to the greater of (i) 100% of the aggregate principal amount of the notes to be redeemed or (ii) the sum of the present values of the remaining scheduled payments, plus in each case, accrued and unpaid interest. Subsequent to February 1, 2023 and November 1, 2042, respectively, the bonds also feature a par call provision, which allows for the bonds to be redeemed at a price equal to 100% of the aggregate principal amount of the notes being redeemed, plus accrued and unpaid interest. |
(3) | The bonds are redeemable at the Company's option prior to August 1, 2026 and May 1, 2046, respectively, at a price equal to the greater of (i) 100% of the aggregate principal amount of the notes to be redeemed or (ii) the sum of the present values of the remaining scheduled payments, plus in each case, accrued and unpaid interest. Subsequent to August 1, 2026 and May 1, 2046, respectively, the bonds also feature a par call provision, which allows for the bonds to be redeemed at a price equal to 100% of the aggregate principal amount of the notes being redeemed, plus accrued and unpaid interest. |
(4) | The bonds are redeemable at the Company's option prior to May 1, 2045, at a price equal to the greater of (i) 100% of the aggregate principal amount of the notes to be redeemed or (ii) the sum of the present values of the remaining scheduled payments, plus in each case, accrued and unpaid interest. Subsequent to May 1, 2045, the bonds also feature a par call provision, which allows for the bonds to be redeemed at a price equal to 100% of the aggregate principal amount of the notes being redeemed, plus accrued and unpaid interest. |
(5) | During the three months ended February 28, 2017, the Company repaid the notes due April 1, 2017 pursuant to the terms of the debt agreement. |
(6) | NIKE Logistics YK assumed a total of ¥13 billion in loans as part of its agreement to purchase a distribution center in Japan, which serves as collateral for the loans. These loans mature in equal quarterly installments during the period August 20, 2001 through November 20, 2020. |
|
|||
Three Months Ended | Nine Months Ended | |||||||||||||||
(In millions) | February 28, 2017 | February 29, 2016 | February 28, 2017 | February 29, 2016 | ||||||||||||
Stock options(1) | $ | 35 | $ | 44 | $ | 110 | $ | 128 | ||||||||
ESPPs | 7 | 7 | 27 | 22 | ||||||||||||
Restricted stock | 9 | 9 | 25 | 26 | ||||||||||||
TOTAL STOCK-BASED COMPENSATION EXPENSE | $ | 51 | $ | 60 | $ | 162 | $ | 176 | ||||||||
(1) | Expense for stock options includes the expense associated with stock appreciation rights. Accelerated stock option expense is recorded for employees eligible for accelerated stock option vesting upon retirement. Accelerated stock option expense was $3 million and $8 million for the three months ended February 28, 2017 and February 29, 2016, respectively, and $11 million and $22 million for the nine months ended February 28, 2017 and February 29, 2016, respectively. |
Nine Months Ended | ||||||
February 28, 2017 | February 29, 2016 | |||||
Dividend yield | 1.1 | % | 1.0 | % | ||
Expected volatility | 17.4 | % | 23.6 | % | ||
Weighted average expected life (in years) | 6.0 | 5.8 | ||||
Risk-free interest rate | 1.3 | % | 1.7 | % | ||
|
|||
As of February 28, 2017 | ||||||||||||||||||||||||
Derivative Assets | Derivative Liabilities | |||||||||||||||||||||||
(In millions) | Assets at Fair Value | Other Current Assets | Other Long-term Assets | Liabilities at Fair Value | Accrued Liabilities | Other Long-term Liabilities | ||||||||||||||||||
Level 2: | ||||||||||||||||||||||||
Foreign exchange forwards and options(1) | $ | 607 | $ | 493 | $ | 114 | $ | 116 | $ | 114 | $ | 2 | ||||||||||||
Embedded derivatives | 9 | 1 | 8 | 10 | 4 | 6 | ||||||||||||||||||
TOTAL | $ | 616 | $ | 494 | $ | 122 | $ | 126 | $ | 118 | $ | 8 | ||||||||||||
(1) | If the foreign exchange derivative instruments had been netted on the Unaudited Condensed Consolidated Balance Sheets, the asset and liability positions each would have been reduced by $114 million as of February 28, 2017. As of that date, the Company had received $293 million of cash collateral from various counterparties related to these foreign exchange derivative instruments. No amount of collateral was posted on the Company's derivative liability balance as of February 28, 2017. |
As of May 31, 2016 | ||||||||||||||||||||||||
Derivative Assets | Derivative Liabilities | |||||||||||||||||||||||
(In millions) | Assets at Fair Value | Other Current Assets | Other Long-term Assets | Liabilities at Fair Value | Accrued Liabilities | Other Long-term Liabilities | ||||||||||||||||||
Level 2: | ||||||||||||||||||||||||
Foreign exchange forwards and options(1) | $ | 603 | $ | 487 | $ | 116 | $ | 145 | $ | 115 | $ | 30 | ||||||||||||
Embedded derivatives | 7 | 2 | 5 | 9 | 2 | 7 | ||||||||||||||||||
Interest rate swaps(2) | 7 | 7 | — | 45 | 45 | — | ||||||||||||||||||
TOTAL | $ | 617 | $ | 496 | $ | 121 | $ | 199 | $ | 162 | $ | 37 | ||||||||||||
(1) | If the foreign exchange derivative instruments had been netted on the Condensed Consolidated Balance Sheets, the asset and liability positions each would have been reduced by $136 million as of May 31, 2016. As of that date, the Company had received $105 million of cash collateral from various counterparties related to these foreign exchange derivative instruments. No amount of collateral was posted on the Company’s derivative liability balance as of May 31, 2016. |
(2) | As of May 31, 2016, no amount of cash collateral had been received or posted on the derivative asset or liability balance related to the Company's interest rate swaps. |
Derivative Assets | Derivative Liabilities | |||||||||||||||||||
(In millions) | Balance Sheet Location | February 28, 2017 | May 31, 2016 | Balance Sheet Location | February 28, 2017 | May 31, 2016 | ||||||||||||||
Derivatives formally designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | $ | 366 | $ | 447 | Accrued liabilities | $ | 35 | $ | 38 | ||||||||||
Interest rate swaps | Prepaid expenses and other current assets | — | 7 | Accrued liabilities | — | 45 | ||||||||||||||
Foreign exchange forwards and options | Deferred income taxes and other assets | 100 | 90 | Deferred income taxes and other liabilities | 2 | 12 | ||||||||||||||
Total derivatives formally designated as hedging instruments | 466 | 544 | 37 | 95 | ||||||||||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | 127 | 40 | Accrued liabilities | 79 | 76 | ||||||||||||||
Embedded derivatives | Prepaid expenses and other current assets | 1 | 2 | Accrued liabilities | 4 | 2 | ||||||||||||||
Foreign exchange forwards and options | Deferred income taxes and other assets | 14 | 26 | Deferred income taxes and other liabilities | — | 19 | ||||||||||||||
Embedded derivatives | Deferred income taxes and other assets | 8 | 5 | Deferred income taxes and other liabilities | 6 | 7 | ||||||||||||||
Total derivatives not designated as hedging instruments | 150 | 73 | 89 | 104 | ||||||||||||||||
TOTAL DERIVATIVES | $ | 616 | $ | 617 | $ | 126 | $ | 199 | ||||||||||||
(In millions) | Amount of Gain (Loss) Recognized in Other Comprehensive Income on Derivatives(1) | Amount of Gain (Loss) Reclassified From Accumulated Other Comprehensive Income into Income(1) | |||||||||||||||
Three Months Ended | Location of Gain (Loss) Reclassified From Accumulated Other Comprehensive Income into Income | Three Months Ended | |||||||||||||||
February 28, 2017 | February 29, 2016 | February 28, 2017 | February 29, 2016 | ||||||||||||||
Derivatives designated as cash flow hedges: | |||||||||||||||||
Foreign exchange forwards and options | $ | 5 | $ | 107 | Revenues | $ | 24 | $ | (24 | ) | |||||||
Foreign exchange forwards and options | (5 | ) | (142 | ) | Cost of sales | 87 | 153 | ||||||||||
Foreign exchange forwards and options | (3 | ) | — | Total selling and administrative expense | — | — | |||||||||||
Foreign exchange forwards and options | 4 | (91 | ) | Other (income) expense, net | 67 | 73 | |||||||||||
Interest rate swaps | — | (49 | ) | Interest expense (income), net | (2 | ) | — | ||||||||||
Total designated cash flow hedges | $ | 1 | $ | (175 | ) | $ | 176 | $ | 202 | ||||||||
(1) | For the three months ended February 28, 2017 and February 29, 2016, the amounts recorded in Other (income) expense, net as a result of hedge ineffectiveness and the discontinuance of cash flow hedges because the forecasted transactions were no longer probable of occurring were immaterial. |
(In millions) | Amount of Gain (Loss) Recognized in Other Comprehensive Income on Derivatives(1) | Amount of Gain (Loss) Reclassified From Accumulated Other Comprehensive Income into Income(1) | |||||||||||||||
Nine Months Ended | Location of Gain (Loss) Reclassified From Accumulated Other Comprehensive Income into Income | Nine Months Ended | |||||||||||||||
February 28, 2017 | February 29, 2016 | February 28, 2017 | February 29, 2016 | ||||||||||||||
Derivatives designated as cash flow hedges: | |||||||||||||||||
Foreign exchange forwards and options | $ | 45 | $ | 97 | Revenues | $ | 96 | $ | (99 | ) | |||||||
Foreign exchange forwards and options | 244 | 63 | Cost of sales | 260 | 451 | ||||||||||||
Foreign exchange forwards and options | (1 | ) | — | Total selling and administrative expense | — | — | |||||||||||
Foreign exchange forwards and options | 149 | 31 | Other (income) expense, net | 141 | 173 | ||||||||||||
Interest rate swaps | (54 | ) | (99 | ) | Interest expense (income), net | (2 | ) | — | |||||||||
Total designated cash flow hedges | $ | 383 | $ | 92 | $ | 495 | $ | 525 | |||||||||
(1) | For the nine months ended February 28, 2017 and February 29, 2016, the amounts recorded in Other (income) expense, net as a result of hedge ineffectiveness and the discontinuance of cash flow hedges because the forecasted transactions were no longer probable of occurring were immaterial. |
Amount of Gain (Loss) Recognized in Income on Derivatives | Location of Gain (Loss) Recognized in Income on Derivatives | |||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||
(In millions) | February 28, 2017 | February 29, 2016 | February 28, 2017 | February 29, 2016 | ||||||||||||||
Derivatives designated as fair value hedges: | ||||||||||||||||||
Interest rate swaps(1) | $ | — | $ | — | $ | — | $ | 2 | Interest expense (income), net | |||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||||
Foreign exchange forwards and options | (66 | ) | (30 | ) | 101 | 4 | Other (income) expense, net | |||||||||||
Embedded derivatives | (1 | ) | (3 | ) | (2 | ) | (3 | ) | Other (income) expense, net | |||||||||
(1) | All interest rate swaps designated as fair value hedges meet the shortcut method requirements under U.S. GAAP. Accordingly, changes in the fair values of the interest rate swaps are considered to exactly offset changes in the fair value of the underlying long-term debt. Refer to “Fair Value Hedges” in this note for additional detail. |
|
|||
(In millions) | Foreign Currency Translation Adjustment(1) | Cash Flow Hedges | Net Investment Hedges(1) | Other | Total | |||||||||||||||
Balance at November 30, 2016 | $ | (218 | ) | $ | 546 | $ | 115 | $ | (44 | ) | $ | 399 | ||||||||
Other comprehensive gains (losses) before reclassifications(2) | 13 | 2 | — | — | 15 | |||||||||||||||
Reclassifications to net income of previously deferred (gains) losses(3) | (1 | ) | (177 | ) | — | (7 | ) | (185 | ) | |||||||||||
Other comprehensive income (loss) | 12 | (175 | ) | — | (7 | ) | (170 | ) | ||||||||||||
Balance at February 28, 2017 | $ | (206 | ) | $ | 371 | $ | 115 | $ | (51 | ) | $ | 229 | ||||||||
(1) | The accumulated foreign currency translation adjustment and net investment hedge gains/losses related to an investment in a foreign subsidiary are reclassified to Net income upon sale or upon complete or substantially complete liquidation of the respective entity. |
(2) | Net of tax benefit (expense) of $0 million, $1 million, $0 million, $(1) million and $0 million, respectively. |
(3) | Net of tax (benefit) expense of $0 million, $(1) million, $0 million, $2 million and $1 million, respectively. |
(In millions) | Foreign Currency Translation Adjustment(1) | Cash Flow Hedges | Net Investment Hedges(1) | Other | Total | |||||||||||||||
Balance at May 31, 2016 | $ | (207 | ) | $ | 463 | $ | 115 | $ | (53 | ) | $ | 318 | ||||||||
Other comprehensive gains (losses) before reclassifications(2) | 2 | 406 | — | 18 | 426 | |||||||||||||||
Reclassifications to net income of previously deferred (gains) losses(3) | (1 | ) | (498 | ) | — | (16 | ) | (515 | ) | |||||||||||
Other comprehensive income (loss) | 1 | (92 | ) | — | 2 | (89 | ) | |||||||||||||
Balance at February 28, 2017 | $ | (206 | ) | $ | 371 | $ | 115 | $ | (51 | ) | $ | 229 | ||||||||
(1) | The accumulated foreign currency translation adjustment and net investment hedge gains/losses related to an investment in a foreign subsidiary are reclassified to Net income upon sale or upon complete or substantially complete liquidation of the respective entity. |
(2) | Net of tax benefit (expense) of $0 million, $23 million, $0 million, $0 million and $23 million, respectively. |
(3) | Net of tax (benefit) expense of $0 million, $(3) million, $0 million, $1 million and $(2) million, respectively. |
(In millions) | Foreign Currency Translation Adjustment(1) | Cash Flow Hedges | Net Investment Hedges(1) | Other | Total | |||||||||||||||
Balance at November 30, 2015 | $ | (141 | ) | $ | 1,181 | $ | 115 | $ | (48 | ) | $ | 1,107 | ||||||||
Other comprehensive gains (losses) before reclassifications(2) | (113 | ) | (151 | ) | — | 3 | (261 | ) | ||||||||||||
Reclassifications to net income of previously deferred (gains) losses(3) | 2 | (199 | ) | — | (4 | ) | (201 | ) | ||||||||||||
Other comprehensive income (loss) | (111 | ) | (350 | ) | — | (1 | ) | (462 | ) | |||||||||||
Balance at February 29, 2016 | $ | (252 | ) | $ | 831 | $ | 115 | $ | (49 | ) | $ | 645 | ||||||||
(1) | The accumulated foreign currency translation adjustment and net investment hedge gains/losses related to an investment in a foreign subsidiary are reclassified to Net income upon sale or upon complete or substantially complete liquidation of the respective entity. |
(2) | Net of tax benefit (expense) of $0 million, $24 million, $0 million, $(1) million and $23 million, respectively. |
(3) | Net of tax (benefit) expense of $0 million, $3 million, $0 million, $0 million and $3 million, respectively. |
(In millions) | Foreign Currency Translation Adjustment(1) | Cash Flow Hedges | Net Investment Hedges(1) | Other | Total | |||||||||||||||
Balance at May 31, 2015 | $ | (31 | ) | $ | 1,220 | $ | 115 | $ | (58 | ) | $ | 1,246 | ||||||||
Other comprehensive gains (losses) before reclassifications(2) | (223 | ) | 132 | — | 14 | (77 | ) | |||||||||||||
Reclassifications to net income of previously deferred (gains) losses(3) | 2 | (521 | ) | — | (5 | ) | (524 | ) | ||||||||||||
Other comprehensive income (loss) | (221 | ) | (389 | ) | — | 9 | (601 | ) | ||||||||||||
Balance at February 29, 2016 | $ | (252 | ) | $ | 831 | $ | 115 | $ | (49 | ) | $ | 645 | ||||||||
(1) | The accumulated foreign currency translation adjustment and net investment hedge gains/losses related to an investment in a foreign subsidiary are reclassified to Net income upon sale or upon complete or substantially complete liquidation of the respective entity. |
(2) | Net of tax benefit (expense) of $0 million, $40 million, $0 million, $(3) million and $37 million, respectively. |
(3) | Net of tax (benefit) expense of $0 million, $4 million, $0 million, $0 million and $4 million, respectively. |
Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Income | Location of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Income | |||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||
(In millions) | February 28, 2017 | February 29, 2016 | February 28, 2017 | February 29, 2016 | ||||||||||||||
Gains (losses) on foreign currency translation adjustment | $ | 1 | $ | (2 | ) | $ | 1 | $ | (2 | ) | Other (income) expense, net | |||||||
Total before tax | 1 | (2 | ) | 1 | (2 | ) | ||||||||||||
Tax (expense) benefit | — | — | — | — | ||||||||||||||
Gain (loss) net of tax | 1 | (2 | ) | 1 | (2 | ) | ||||||||||||
Gains (losses) on cash flow hedges: | ||||||||||||||||||
Foreign exchange forwards and options | $ | 24 | $ | (24 | ) | $ | 96 | $ | (99 | ) | Revenues | |||||||
Foreign exchange forwards and options | 87 | 153 | 260 | 451 | Cost of sales | |||||||||||||
Foreign exchange forwards and options | — | — | — | — | Total selling and administrative expense | |||||||||||||
Foreign exchange forwards and options | 67 | 73 | 141 | 173 | Other (income) expense, net | |||||||||||||
Interest rate swaps | (2 | ) | — | (2 | ) | — | Interest expense (income), net | |||||||||||
Total before tax | 176 | 202 | 495 | 525 | ||||||||||||||
Tax (expense) benefit | 1 | (3 | ) | 3 | (4 | ) | ||||||||||||
Gain (loss) net of tax | 177 | 199 | 498 | 521 | ||||||||||||||
Gains (losses) on other | 9 | 4 | 17 | 5 | Other (income) expense, net | |||||||||||||
Total before tax | 9 | 4 | 17 | 5 | ||||||||||||||
Tax (expense) benefit | (2 | ) | — | (1 | ) | — | ||||||||||||
Gain (loss) net of tax | 7 | 4 | 16 | 5 | ||||||||||||||
Total net gain (loss) reclassified for the period | $ | 185 | $ | 201 | $ | 515 | $ | 524 | ||||||||||
|
|||
Three Months Ended | Nine Months Ended | |||||||||||||||
(In millions) | February 28, 2017 | February 29, 2016 | February 28, 2017 | February 29, 2016 | ||||||||||||
REVENUES | ||||||||||||||||
North America | $ | 3,782 | $ | 3,683 | $ | 11,463 | $ | 11,029 | ||||||||
Western Europe | 1,499 | 1,442 | 4,647 | 4,382 | ||||||||||||
Central & Eastern Europe | 362 | 359 | 1,130 | 1,086 | ||||||||||||
Greater China | 1,075 | 982 | 3,150 | 2,806 | ||||||||||||
Japan | 236 | 205 | 719 | 589 | ||||||||||||
Emerging Markets | 950 | 879 | 2,942 | 2,829 | ||||||||||||
Global Brand Divisions | 19 | 17 | 55 | 61 | ||||||||||||
Total NIKE Brand | 7,923 | 7,567 | 24,106 | 22,782 | ||||||||||||
Converse | 498 | 489 | 1,488 | 1,442 | ||||||||||||
Corporate | 11 | (24 | ) | 79 | (92 | ) | ||||||||||
TOTAL NIKE, INC. REVENUES | $ | 8,432 | $ | 8,032 | $ | 25,673 | $ | 24,132 | ||||||||
EARNINGS BEFORE INTEREST AND TAXES | ||||||||||||||||
North America | $ | 980 | $ | 903 | $ | 2,896 | $ | 2,827 | ||||||||
Western Europe | 290 | 334 | 918 | 1,126 | ||||||||||||
Central & Eastern Europe | 57 | 69 | 196 | 243 | ||||||||||||
Greater China | 381 | 358 | 1,127 | 1,015 | ||||||||||||
Japan | 49 | 36 | 147 | 119 | ||||||||||||
Emerging Markets | 193 | 202 | 601 | 701 | ||||||||||||
Global Brand Divisions | (598 | ) | (625 | ) | (1,988 | ) | (1,874 | ) | ||||||||
Total NIKE Brand | 1,352 | 1,277 | 3,897 | 4,157 | ||||||||||||
Converse | 109 | 127 | 340 | 359 | ||||||||||||
Corporate | (119 | ) | (264 | ) | (478 | ) | (952 | ) | ||||||||
Total NIKE, Inc. Earnings Before Interest and Taxes | 1,342 | 1,140 | 3,759 | 3,564 | ||||||||||||
Interest expense (income), net | 19 | 5 | 41 | 14 | ||||||||||||
TOTAL NIKE, INC. INCOME BEFORE INCOME TAXES | $ | 1,323 | $ | 1,135 | $ | 3,718 | $ | 3,550 | ||||||||
As of February 28, | As of May 31, | |||||||
(In millions) | 2017 | 2016 | ||||||
ACCOUNTS RECEIVABLE, NET | ||||||||
North America | $ | 1,860 | $ | 1,689 | ||||
Western Europe | 416 | 378 | ||||||
Central & Eastern Europe | 273 | 194 | ||||||
Greater China | 101 | 74 | ||||||
Japan | 106 | 129 | ||||||
Emerging Markets | 604 | 409 | ||||||
Global Brand Divisions | 92 | 76 | ||||||
Total NIKE Brand | 3,452 | 2,949 | ||||||
Converse | 283 | 270 | ||||||
Corporate | 17 | 22 | ||||||
TOTAL ACCOUNTS RECEIVABLE, NET | $ | 3,752 | $ | 3,241 | ||||
INVENTORIES | ||||||||
North America | $ | 2,127 | $ | 2,363 | ||||
Western Europe | 992 | 929 | ||||||
Central & Eastern Europe | 213 | 210 | ||||||
Greater China | 431 | 375 | ||||||
Japan | 166 | 146 | ||||||
Emerging Markets | 616 | 478 | ||||||
Global Brand Divisions | 68 | 35 | ||||||
Total NIKE Brand | 4,613 | 4,536 | ||||||
Converse | 309 | 306 | ||||||
Corporate | 10 | (4 | ) | |||||
TOTAL INVENTORIES | $ | 4,932 | $ | 4,838 | ||||
PROPERTY, PLANT AND EQUIPMENT, NET | ||||||||
North America | $ | 784 | $ | 742 | ||||
Western Europe | 617 | 589 | ||||||
Central & Eastern Europe | 46 | 50 | ||||||
Greater China | 210 | 234 | ||||||
Japan | 213 | 223 | ||||||
Emerging Markets | 122 | 109 | ||||||
Global Brand Divisions | 513 | 511 | ||||||
Total NIKE Brand | 2,505 | 2,458 | ||||||
Converse | 121 | 125 | ||||||
Corporate | 1,167 | 937 | ||||||
TOTAL PROPERTY, PLANT AND EQUIPMENT, NET | $ | 3,793 | $ | 3,520 | ||||
|
|
|||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|