|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
Note 1 — Summary of Significant Accounting Policies |
|
|||
Note 2 — Inventories |
|
|||
Note 3 — Accrued Liabilities |
As of August 31, | As of May 31, | |||||||
(In millions) | 2016 | 2016 | ||||||
Compensation and benefits, excluding taxes | $ | 755 | $ | 943 | ||||
Endorsement compensation | 399 | 393 | ||||||
Fair value of derivatives | 331 | 162 | ||||||
Dividends payable | 272 | 271 | ||||||
Taxes other than income taxes | 216 | 159 | ||||||
Import and logistics costs | 208 | 198 | ||||||
Advertising and marketing | 175 | 119 | ||||||
Collateral received from counterparties to hedging instruments | — | 105 | ||||||
Other(1) | 791 | 687 | ||||||
TOTAL ACCRUED LIABILITIES | $ | 3,147 | $ | 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 August 31, 2016 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 August 31, 2016 | ||||||||||||||||
(In millions) | Assets at Fair Value | Cash and Equivalents | Short-term Investments | Other Long-term Assets | ||||||||||||
Cash | $ | 779 | $ | 779 | $ | — | $ | — | ||||||||
Level 1: | ||||||||||||||||
U.S. Treasury securities | 1,045 | 200 | 845 | — | ||||||||||||
Level 2: | ||||||||||||||||
Time deposits | 767 | 756 | 11 | — | ||||||||||||
U.S. Agency securities | 707 | — | 707 | — | ||||||||||||
Commercial paper and bonds | 671 | 106 | 565 | — | ||||||||||||
Money market funds | 818 | 818 | — | — | ||||||||||||
Total Level 2: | 2,963 | 1,680 | 1,283 | — | ||||||||||||
Level 3: | ||||||||||||||||
Non-marketable preferred stock | 10 | — | — | 10 | ||||||||||||
TOTAL | $ | 4,797 | $ | 2,659 | $ | 2,128 | $ | 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 August 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) | $ | 480 | $ | 389 | $ | 91 | $ | 230 | $ | 199 | $ | 31 | ||||||||||||
Embedded derivatives | 7 | 1 | 6 | 9 | 3 | 6 | ||||||||||||||||||
Interest rate swaps(2) | — | — | — | 129 | 129 | — | ||||||||||||||||||
TOTAL | $ | 487 | $ | 390 | $ | 97 | $ | 368 | $ | 331 | $ | 37 | ||||||||||||
(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 $180 million as of August 31, 2016. As of that date, the Company had posted $23 million of cash collateral to various counterparties related to these foreign exchange derivative instruments. No amount of collateral was received on the Company’s derivative asset balance as of August 31, 2016. |
(2) | As of August 31, 2016, the Company had posted $8 million of cash collateral related to its interest rate swaps. |
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 — Income Taxes |
|
|||
Note 6 — Common Stock and Stock-Based Compensation |
Three Months Ended August 31, | ||||||||
(In millions) | 2016 | 2015 | ||||||
Stock options(1) | $ | 39 | $ | 39 | ||||
ESPPs | 9 | 7 | ||||||
Restricted stock | 9 | 8 | ||||||
TOTAL STOCK-BASED COMPENSATION EXPENSE | $ | 57 | $ | 54 | ||||
(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 $5 million and $6 million for the three month periods ended August 31, 2016 and 2015, respectively. |
Three Months Ended August 31, | ||||||
2016 | 2015 | |||||
Dividend yield | 1.1 | % | 1.0 | % | ||
Expected volatility | 17.3 | % | 23.6 | % | ||
Weighted average expected life (in years) | 6.0 | 5.8 | ||||
Risk-free interest rate | 1.3 | % | 1.7 | % | ||
|
|||
Note 8 — Risk Management and Derivatives |
Derivative Assets | Derivative Liabilities | |||||||||||||||||||
(In millions) | Balance Sheet Location | August 31, 2016 | May 31, 2016 | Balance Sheet Location | August 31, 2016 | May 31, 2016 | ||||||||||||||
Derivatives formally designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | $ | 332 | $ | 447 | Accrued liabilities | $ | 77 | $ | 38 | ||||||||||
Interest rate swaps | Prepaid expenses and other current assets | — | 7 | Accrued liabilities | 129 | 45 | ||||||||||||||
Foreign exchange forwards and options | Deferred income taxes and other assets | 76 | 90 | Deferred income taxes and other liabilities | 27 | 12 | ||||||||||||||
Total derivatives formally designated as hedging instruments | 408 | 544 | 233 | 95 | ||||||||||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | 57 | 40 | Accrued liabilities | 122 | 76 | ||||||||||||||
Embedded derivatives | Prepaid expenses and other current assets | 1 | 2 | Accrued liabilities | 3 | 2 | ||||||||||||||
Foreign exchange forwards and options | Deferred income taxes and other assets | 15 | 26 | Deferred income taxes and other liabilities | 4 | 19 | ||||||||||||||
Embedded derivatives | Deferred income taxes and other assets | 6 | 5 | Deferred income taxes and other liabilities | 6 | 7 | ||||||||||||||
Total derivatives not designated as hedging instruments | 79 | 73 | 135 | 104 | ||||||||||||||||
TOTAL DERIVATIVES | $ | 487 | $ | 617 | $ | 368 | $ | 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 August 31, | Location of Gain (Loss) Reclassified From Accumulated Other Comprehensive Income into Income | Three Months Ended August 31, | |||||||||||||||
2016 | 2015(2) | 2016 | 2015(2) | ||||||||||||||
Derivatives designated as cash flow hedges: | |||||||||||||||||
Foreign exchange forwards and options | $ | 53 | $ | 29 | Revenues | $ | 33 | $ | (46 | ) | |||||||
Foreign exchange forwards and options | (52 | ) | (104 | ) | Cost of sales | 104 | 173 | ||||||||||
Foreign exchange forwards and options | (16 | ) | (65 | ) | Other (income) expense, net | 43 | 61 | ||||||||||
Interest rate swaps | (91 | ) | — | Interest expense (income), net | — | — | |||||||||||
Total designated cash flow hedges | $ | (106 | ) | $ | (140 | ) | $ | 180 | $ | 188 | |||||||
(1) | For the three months ended August 31, 2016 and 2015, 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. |
(2) | Certain amounts have been updated to reflect the proper classification of $40 million between Amount of Gain (Loss) Recognized in Other Comprehensive Income on Derivatives and Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Income for the three months ended August 31, 2015. |
Amount of Gain (Loss) Recognized in Income on Derivatives | Location of Gain (Loss) Recognized in Income on Derivatives | |||||||||
Three Months Ended August 31, | ||||||||||
(In millions) | 2016 | 2015 | ||||||||
Derivatives designated as fair value hedges: | ||||||||||
Interest rate swaps(1) | $ | — | $ | 1 | Interest expense (income), net | |||||
Derivatives not designated as hedging instruments: | ||||||||||
Foreign exchange forwards and options | (35 | ) | (29 | ) | Other (income) expense, net | |||||
Embedded derivatives | (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 9 — Accumulated Other Comprehensive Income |
(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) | 3 | (60 | ) | — | 13 | (44 | ) | |||||||||||||
Reclassifications to net income of previously deferred (gains) losses(3) | — | (180 | ) | — | (9 | ) | (189 | ) | ||||||||||||
Other comprehensive income (loss) | 3 | (240 | ) | — | 4 | (233 | ) | |||||||||||||
Balance at August 31, 2016 | $ | (204 | ) | $ | 223 | $ | 115 | $ | (49 | ) | $ | 85 | ||||||||
(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, $46 million, $0 million, $1 million and $47 million, respectively. |
(3) | Net of tax (benefit) expense of $0 million, $0 million, $0 million, $(1) million and $(1) million, respectively. |
(In millions) | Foreign Currency Translation Adjustment(1)(2) | Cash Flow Hedges(3) | Net Investment Hedges(1)(2) | Other | Total | |||||||||||||||
Balance at May 31, 2015 | $ | (31 | ) | $ | 1,220 | $ | 115 | $ | (58 | ) | $ | 1,246 | ||||||||
Other comprehensive gains (losses) before reclassifications(4) | (81 | ) | (142 | ) | — | — | (223 | ) | ||||||||||||
Reclassifications to net income of previously deferred (gains) losses(5) | — | (187 | ) | — | (3 | ) | (190 | ) | ||||||||||||
Other comprehensive income (loss) | (81 | ) | (329 | ) | — | (3 | ) | (413 | ) | |||||||||||
Balance at August 31, 2015 | $ | (112 | ) | $ | 891 | $ | 115 | $ | (61 | ) | $ | 833 | ||||||||
(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) | Beginning and ending balances have been updated to reflect the proper classification of $20 million of deferred tax balances between Foreign Currency Translation Adjustment and Net Investment Hedges. |
(3) | Certain amounts have been updated to reflect the proper classification of $40 million between Other comprehensive gains (losses) before reclassifications and Reclassifications to net income of previously deferred (gains) losses for the three months ended August 31, 2015. |
(4) | Net of tax benefit (expense) of $0 million, $(2) million, $0 million, $0 million and $(2) million, respectively. |
(5) | Net of tax (benefit) expense of $0 million, $1 million, $0 million, $0 million and $1 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 August 31, | ||||||||||
(In millions) | 2016 | 2015(1) | ||||||||
Gains (losses) on cash flow hedges: | ||||||||||
Foreign exchange forwards and options | $ | 33 | $ | (46 | ) | Revenues | ||||
Foreign exchange forwards and options | 104 | 173 | Cost of sales | |||||||
Foreign exchange forwards and options | 43 | 61 | Other (income) expense, net | |||||||
Total before tax | 180 | 188 | ||||||||
Tax (expense) benefit | — | (1 | ) | |||||||
Gain (loss) net of tax | 180 | 187 | ||||||||
Gains (losses) on other | 8 | 3 | Other (income) expense, net | |||||||
Total before tax | 8 | 3 | ||||||||
Tax (expense) benefit | 1 | — | ||||||||
Gain (loss) net of tax | 9 | 3 | ||||||||
Total net gain (loss) reclassified for the period | $ | 189 | $ | 190 | ||||||
|
|||
Note 10 — Operating Segments |
Three months ended August 31, | ||||||||
(In millions) | 2016 | 2015 | ||||||
REVENUES | ||||||||
North America | $ | 4,031 | $ | 3,799 | ||||
Western Europe | 1,763 | 1,641 | ||||||
Central & Eastern Europe | 440 | 401 | ||||||
Greater China | 1,020 | 886 | ||||||
Japan | 245 | 179 | ||||||
Emerging Markets | 945 | 966 | ||||||
Global Brand Divisions | 15 | 26 | ||||||
Total NIKE Brand | 8,459 | 7,898 | ||||||
Converse | 574 | 555 | ||||||
Corporate | 28 | (39 | ) | |||||
TOTAL NIKE CONSOLIDATED REVENUES | $ | 9,061 | $ | 8,414 | ||||
EARNINGS BEFORE INTEREST AND TAXES | ||||||||
North America | $ | 1,004 | $ | 1,042 | ||||
Western Europe | 392 | 485 | ||||||
Central & Eastern Europe | 81 | 98 | ||||||
Greater China | 371 | 330 | ||||||
Japan | 50 | 36 | ||||||
Emerging Markets | 171 | 258 | ||||||
Global Brand Divisions | (771 | ) | (624 | ) | ||||
Total NIKE Brand | 1,298 | 1,625 | ||||||
Converse | 153 | 147 | ||||||
Corporate | (163 | ) | (323 | ) | ||||
Total NIKE Consolidated Earnings Before Interest and Taxes | 1,288 | 1,449 | ||||||
Interest expense (income), net | 7 | 4 | ||||||
TOTAL NIKE CONSOLIDATED INCOME BEFORE INCOME TAXES | $ | 1,281 | $ | 1,445 | ||||
As of August 31, | As of May 31, | |||||||
(In millions) | 2016 | 2016 | ||||||
ACCOUNTS RECEIVABLE, NET | ||||||||
North America | $ | 1,571 | $ | 1,689 | ||||
Western Europe | 569 | 378 | ||||||
Central & Eastern Europe | 261 | 194 | ||||||
Greater China | 90 | 74 | ||||||
Japan | 116 | 129 | ||||||
Emerging Markets | 519 | 409 | ||||||
Global Brand Divisions | 92 | 76 | ||||||
Total NIKE Brand | 3,218 | 2,949 | ||||||
Converse | 298 | 270 | ||||||
Corporate | 10 | 22 | ||||||
TOTAL ACCOUNTS RECEIVABLE, NET | $ | 3,526 | $ | 3,241 | ||||
INVENTORIES | ||||||||
North America | $ | 2,268 | $ | 2,363 | ||||
Western Europe | 939 | 929 | ||||||
Central & Eastern Europe | 200 | 210 | ||||||
Greater China | 428 | 375 | ||||||
Japan | 170 | 146 | ||||||
Emerging Markets | 558 | 478 | ||||||
Global Brand Divisions | 47 | 35 | ||||||
Total NIKE Brand | 4,610 | 4,536 | ||||||
Converse | 306 | 306 | ||||||
Corporate | (20 | ) | (4 | ) | ||||
TOTAL INVENTORIES | $ | 4,896 | $ | 4,838 | ||||
PROPERTY, PLANT AND EQUIPMENT, NET | ||||||||
North America | $ | 738 | $ | 742 | ||||
Western Europe | 586 | 589 | ||||||
Central & Eastern Europe | 47 | 50 | ||||||
Greater China | 224 | 234 | ||||||
Japan | 236 | 223 | ||||||
Emerging Markets | 120 | 109 | ||||||
Global Brand Divisions | 493 | 511 | ||||||
Total NIKE Brand | 2,444 | 2,458 | ||||||
Converse | 123 | 125 | ||||||
Corporate | 1,005 | 937 | ||||||
TOTAL PROPERTY, PLANT AND EQUIPMENT, NET | $ | 3,572 | $ | 3,520 | ||||
|
|||
Note 11 — 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 August 31, | As of May 31, | |||||||
(In millions) | 2016 | 2016 | ||||||
Compensation and benefits, excluding taxes | $ | 755 | $ | 943 | ||||
Endorsement compensation | 399 | 393 | ||||||
Fair value of derivatives | 331 | 162 | ||||||
Dividends payable | 272 | 271 | ||||||
Taxes other than income taxes | 216 | 159 | ||||||
Import and logistics costs | 208 | 198 | ||||||
Advertising and marketing | 175 | 119 | ||||||
Collateral received from counterparties to hedging instruments | — | 105 | ||||||
Other(1) | 791 | 687 | ||||||
TOTAL ACCRUED LIABILITIES | $ | 3,147 | $ | 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 August 31, 2016 and May 31, 2016. |
|
|||
As of August 31, 2016 | ||||||||||||||||
(In millions) | Assets at Fair Value | Cash and Equivalents | Short-term Investments | Other Long-term Assets | ||||||||||||
Cash | $ | 779 | $ | 779 | $ | — | $ | — | ||||||||
Level 1: | ||||||||||||||||
U.S. Treasury securities | 1,045 | 200 | 845 | — | ||||||||||||
Level 2: | ||||||||||||||||
Time deposits | 767 | 756 | 11 | — | ||||||||||||
U.S. Agency securities | 707 | — | 707 | — | ||||||||||||
Commercial paper and bonds | 671 | 106 | 565 | — | ||||||||||||
Money market funds | 818 | 818 | — | — | ||||||||||||
Total Level 2: | 2,963 | 1,680 | 1,283 | — | ||||||||||||
Level 3: | ||||||||||||||||
Non-marketable preferred stock | 10 | — | — | 10 | ||||||||||||
TOTAL | $ | 4,797 | $ | 2,659 | $ | 2,128 | $ | 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 August 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) | $ | 480 | $ | 389 | $ | 91 | $ | 230 | $ | 199 | $ | 31 | ||||||||||||
Embedded derivatives | 7 | 1 | 6 | 9 | 3 | 6 | ||||||||||||||||||
Interest rate swaps(2) | — | — | — | 129 | 129 | — | ||||||||||||||||||
TOTAL | $ | 487 | $ | 390 | $ | 97 | $ | 368 | $ | 331 | $ | 37 | ||||||||||||
(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 $180 million as of August 31, 2016. As of that date, the Company had posted $23 million of cash collateral to various counterparties related to these foreign exchange derivative instruments. No amount of collateral was received on the Company’s derivative asset balance as of August 31, 2016. |
(2) | As of August 31, 2016, the Company had posted $8 million of cash collateral related to its interest rate swaps. |
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 | August 31, 2016 | May 31, 2016 | Balance Sheet Location | August 31, 2016 | May 31, 2016 | ||||||||||||||
Derivatives formally designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | $ | 332 | $ | 447 | Accrued liabilities | $ | 77 | $ | 38 | ||||||||||
Interest rate swaps | Prepaid expenses and other current assets | — | 7 | Accrued liabilities | 129 | 45 | ||||||||||||||
Foreign exchange forwards and options | Deferred income taxes and other assets | 76 | 90 | Deferred income taxes and other liabilities | 27 | 12 | ||||||||||||||
Total derivatives formally designated as hedging instruments | 408 | 544 | 233 | 95 | ||||||||||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | 57 | 40 | Accrued liabilities | 122 | 76 | ||||||||||||||
Embedded derivatives | Prepaid expenses and other current assets | 1 | 2 | Accrued liabilities | 3 | 2 | ||||||||||||||
Foreign exchange forwards and options | Deferred income taxes and other assets | 15 | 26 | Deferred income taxes and other liabilities | 4 | 19 | ||||||||||||||
Embedded derivatives | Deferred income taxes and other assets | 6 | 5 | Deferred income taxes and other liabilities | 6 | 7 | ||||||||||||||
Total derivatives not designated as hedging instruments | 79 | 73 | 135 | 104 | ||||||||||||||||
TOTAL DERIVATIVES | $ | 487 | $ | 617 | $ | 368 | $ | 199 | ||||||||||||
|
|||
Three Months Ended August 31, | ||||||||
(In millions) | 2016 | 2015 | ||||||
Stock options(1) | $ | 39 | $ | 39 | ||||
ESPPs | 9 | 7 | ||||||
Restricted stock | 9 | 8 | ||||||
TOTAL STOCK-BASED COMPENSATION EXPENSE | $ | 57 | $ | 54 | ||||
(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 $5 million and $6 million for the three month periods ended August 31, 2016 and 2015, respectively. |
Three Months Ended August 31, | ||||||
2016 | 2015 | |||||
Dividend yield | 1.1 | % | 1.0 | % | ||
Expected volatility | 17.3 | % | 23.6 | % | ||
Weighted average expected life (in years) | 6.0 | 5.8 | ||||
Risk-free interest rate | 1.3 | % | 1.7 | % | ||
|
|||
As of August 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) | $ | 480 | $ | 389 | $ | 91 | $ | 230 | $ | 199 | $ | 31 | ||||||||||||
Embedded derivatives | 7 | 1 | 6 | 9 | 3 | 6 | ||||||||||||||||||
Interest rate swaps(2) | — | — | — | 129 | 129 | — | ||||||||||||||||||
TOTAL | $ | 487 | $ | 390 | $ | 97 | $ | 368 | $ | 331 | $ | 37 | ||||||||||||
(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 $180 million as of August 31, 2016. As of that date, the Company had posted $23 million of cash collateral to various counterparties related to these foreign exchange derivative instruments. No amount of collateral was received on the Company’s derivative asset balance as of August 31, 2016. |
(2) | As of August 31, 2016, the Company had posted $8 million of cash collateral related to its interest rate swaps. |
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 | August 31, 2016 | May 31, 2016 | Balance Sheet Location | August 31, 2016 | May 31, 2016 | ||||||||||||||
Derivatives formally designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | $ | 332 | $ | 447 | Accrued liabilities | $ | 77 | $ | 38 | ||||||||||
Interest rate swaps | Prepaid expenses and other current assets | — | 7 | Accrued liabilities | 129 | 45 | ||||||||||||||
Foreign exchange forwards and options | Deferred income taxes and other assets | 76 | 90 | Deferred income taxes and other liabilities | 27 | 12 | ||||||||||||||
Total derivatives formally designated as hedging instruments | 408 | 544 | 233 | 95 | ||||||||||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | 57 | 40 | Accrued liabilities | 122 | 76 | ||||||||||||||
Embedded derivatives | Prepaid expenses and other current assets | 1 | 2 | Accrued liabilities | 3 | 2 | ||||||||||||||
Foreign exchange forwards and options | Deferred income taxes and other assets | 15 | 26 | Deferred income taxes and other liabilities | 4 | 19 | ||||||||||||||
Embedded derivatives | Deferred income taxes and other assets | 6 | 5 | Deferred income taxes and other liabilities | 6 | 7 | ||||||||||||||
Total derivatives not designated as hedging instruments | 79 | 73 | 135 | 104 | ||||||||||||||||
TOTAL DERIVATIVES | $ | 487 | $ | 617 | $ | 368 | $ | 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 August 31, | Location of Gain (Loss) Reclassified From Accumulated Other Comprehensive Income into Income | Three Months Ended August 31, | |||||||||||||||
2016 | 2015(2) | 2016 | 2015(2) | ||||||||||||||
Derivatives designated as cash flow hedges: | |||||||||||||||||
Foreign exchange forwards and options | $ | 53 | $ | 29 | Revenues | $ | 33 | $ | (46 | ) | |||||||
Foreign exchange forwards and options | (52 | ) | (104 | ) | Cost of sales | 104 | 173 | ||||||||||
Foreign exchange forwards and options | (16 | ) | (65 | ) | Other (income) expense, net | 43 | 61 | ||||||||||
Interest rate swaps | (91 | ) | — | Interest expense (income), net | — | — | |||||||||||
Total designated cash flow hedges | $ | (106 | ) | $ | (140 | ) | $ | 180 | $ | 188 | |||||||
(1) | For the three months ended August 31, 2016 and 2015, 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. |
(2) | Certain amounts have been updated to reflect the proper classification of $40 million between Amount of Gain (Loss) Recognized in Other Comprehensive Income on Derivatives and Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Income for the three months ended August 31, 2015. |
Amount of Gain (Loss) Recognized in Income on Derivatives | Location of Gain (Loss) Recognized in Income on Derivatives | |||||||||
Three Months Ended August 31, | ||||||||||
(In millions) | 2016 | 2015 | ||||||||
Derivatives designated as fair value hedges: | ||||||||||
Interest rate swaps(1) | $ | — | $ | 1 | Interest expense (income), net | |||||
Derivatives not designated as hedging instruments: | ||||||||||
Foreign exchange forwards and options | (35 | ) | (29 | ) | Other (income) expense, net | |||||
Embedded derivatives | (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 May 31, 2016 | $ | (207 | ) | $ | 463 | $ | 115 | $ | (53 | ) | $ | 318 | ||||||||
Other comprehensive gains (losses) before reclassifications(2) | 3 | (60 | ) | — | 13 | (44 | ) | |||||||||||||
Reclassifications to net income of previously deferred (gains) losses(3) | — | (180 | ) | — | (9 | ) | (189 | ) | ||||||||||||
Other comprehensive income (loss) | 3 | (240 | ) | — | 4 | (233 | ) | |||||||||||||
Balance at August 31, 2016 | $ | (204 | ) | $ | 223 | $ | 115 | $ | (49 | ) | $ | 85 | ||||||||
(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, $46 million, $0 million, $1 million and $47 million, respectively. |
(3) | Net of tax (benefit) expense of $0 million, $0 million, $0 million, $(1) million and $(1) million, respectively. |
(In millions) | Foreign Currency Translation Adjustment(1)(2) | Cash Flow Hedges(3) | Net Investment Hedges(1)(2) | Other | Total | |||||||||||||||
Balance at May 31, 2015 | $ | (31 | ) | $ | 1,220 | $ | 115 | $ | (58 | ) | $ | 1,246 | ||||||||
Other comprehensive gains (losses) before reclassifications(4) | (81 | ) | (142 | ) | — | — | (223 | ) | ||||||||||||
Reclassifications to net income of previously deferred (gains) losses(5) | — | (187 | ) | — | (3 | ) | (190 | ) | ||||||||||||
Other comprehensive income (loss) | (81 | ) | (329 | ) | — | (3 | ) | (413 | ) | |||||||||||
Balance at August 31, 2015 | $ | (112 | ) | $ | 891 | $ | 115 | $ | (61 | ) | $ | 833 | ||||||||
(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) | Beginning and ending balances have been updated to reflect the proper classification of $20 million of deferred tax balances between Foreign Currency Translation Adjustment and Net Investment Hedges. |
(3) | Certain amounts have been updated to reflect the proper classification of $40 million between Other comprehensive gains (losses) before reclassifications and Reclassifications to net income of previously deferred (gains) losses for the three months ended August 31, 2015. |
(4) | Net of tax benefit (expense) of $0 million, $(2) million, $0 million, $0 million and $(2) million, respectively. |
(5) | Net of tax (benefit) expense of $0 million, $1 million, $0 million, $0 million and $1 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 August 31, | ||||||||||
(In millions) | 2016 | 2015(1) | ||||||||
Gains (losses) on cash flow hedges: | ||||||||||
Foreign exchange forwards and options | $ | 33 | $ | (46 | ) | Revenues | ||||
Foreign exchange forwards and options | 104 | 173 | Cost of sales | |||||||
Foreign exchange forwards and options | 43 | 61 | Other (income) expense, net | |||||||
Total before tax | 180 | 188 | ||||||||
Tax (expense) benefit | — | (1 | ) | |||||||
Gain (loss) net of tax | 180 | 187 | ||||||||
Gains (losses) on other | 8 | 3 | Other (income) expense, net | |||||||
Total before tax | 8 | 3 | ||||||||
Tax (expense) benefit | 1 | — | ||||||||
Gain (loss) net of tax | 9 | 3 | ||||||||
Total net gain (loss) reclassified for the period | $ | 189 | $ | 190 | ||||||
|
|||
Three months ended August 31, | ||||||||
(In millions) | 2016 | 2015 | ||||||
REVENUES | ||||||||
North America | $ | 4,031 | $ | 3,799 | ||||
Western Europe | 1,763 | 1,641 | ||||||
Central & Eastern Europe | 440 | 401 | ||||||
Greater China | 1,020 | 886 | ||||||
Japan | 245 | 179 | ||||||
Emerging Markets | 945 | 966 | ||||||
Global Brand Divisions | 15 | 26 | ||||||
Total NIKE Brand | 8,459 | 7,898 | ||||||
Converse | 574 | 555 | ||||||
Corporate | 28 | (39 | ) | |||||
TOTAL NIKE CONSOLIDATED REVENUES | $ | 9,061 | $ | 8,414 | ||||
EARNINGS BEFORE INTEREST AND TAXES | ||||||||
North America | $ | 1,004 | $ | 1,042 | ||||
Western Europe | 392 | 485 | ||||||
Central & Eastern Europe | 81 | 98 | ||||||
Greater China | 371 | 330 | ||||||
Japan | 50 | 36 | ||||||
Emerging Markets | 171 | 258 | ||||||
Global Brand Divisions | (771 | ) | (624 | ) | ||||
Total NIKE Brand | 1,298 | 1,625 | ||||||
Converse | 153 | 147 | ||||||
Corporate | (163 | ) | (323 | ) | ||||
Total NIKE Consolidated Earnings Before Interest and Taxes | 1,288 | 1,449 | ||||||
Interest expense (income), net | 7 | 4 | ||||||
TOTAL NIKE CONSOLIDATED INCOME BEFORE INCOME TAXES | $ | 1,281 | $ | 1,445 | ||||
As of August 31, | As of May 31, | |||||||
(In millions) | 2016 | 2016 | ||||||
ACCOUNTS RECEIVABLE, NET | ||||||||
North America | $ | 1,571 | $ | 1,689 | ||||
Western Europe | 569 | 378 | ||||||
Central & Eastern Europe | 261 | 194 | ||||||
Greater China | 90 | 74 | ||||||
Japan | 116 | 129 | ||||||
Emerging Markets | 519 | 409 | ||||||
Global Brand Divisions | 92 | 76 | ||||||
Total NIKE Brand | 3,218 | 2,949 | ||||||
Converse | 298 | 270 | ||||||
Corporate | 10 | 22 | ||||||
TOTAL ACCOUNTS RECEIVABLE, NET | $ | 3,526 | $ | 3,241 | ||||
INVENTORIES | ||||||||
North America | $ | 2,268 | $ | 2,363 | ||||
Western Europe | 939 | 929 | ||||||
Central & Eastern Europe | 200 | 210 | ||||||
Greater China | 428 | 375 | ||||||
Japan | 170 | 146 | ||||||
Emerging Markets | 558 | 478 | ||||||
Global Brand Divisions | 47 | 35 | ||||||
Total NIKE Brand | 4,610 | 4,536 | ||||||
Converse | 306 | 306 | ||||||
Corporate | (20 | ) | (4 | ) | ||||
TOTAL INVENTORIES | $ | 4,896 | $ | 4,838 | ||||
PROPERTY, PLANT AND EQUIPMENT, NET | ||||||||
North America | $ | 738 | $ | 742 | ||||
Western Europe | 586 | 589 | ||||||
Central & Eastern Europe | 47 | 50 | ||||||
Greater China | 224 | 234 | ||||||
Japan | 236 | 223 | ||||||
Emerging Markets | 120 | 109 | ||||||
Global Brand Divisions | 493 | 511 | ||||||
Total NIKE Brand | 2,444 | 2,458 | ||||||
Converse | 123 | 125 | ||||||
Corporate | 1,005 | 937 | ||||||
TOTAL PROPERTY, PLANT AND EQUIPMENT, NET | $ | 3,572 | $ | 3,520 | ||||
|
||||||||||||||||||||||||||||||||||||
|
|||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|