|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
NOTE 1 — Summary of Significant Accounting Policies |
|
|||
NOTE 2 — Inventories |
|
|||
NOTE 3 — Accrued Liabilities |
As of February 29, | As of May 31, | |||||||
(In millions) | 2016 | 2015 | ||||||
Compensation and benefits, excluding taxes | $ | 884 | $ | 997 | ||||
Collateral received from counterparties to hedging instruments | 338 | 968 | ||||||
Endorsement compensation | 311 | 388 | ||||||
Dividends payable | 270 | 240 | ||||||
Import and logistics costs | 195 | 207 | ||||||
Taxes other than income taxes | 172 | 174 | ||||||
Fair value of derivatives | 160 | 162 | ||||||
Advertising and marketing | 137 | 117 | ||||||
Other(1) | 757 | 698 | ||||||
TOTAL ACCRUED LIABILITIES | $ | 3,224 | $ | 3,951 | ||||
(1) | Other consists of various accrued expenses with no individual item accounting for more than 5% of the total Accrued liabilities balance at February 29, 2016 and May 31, 2015. |
|
|||
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 29, 2016 | ||||||||||||||||
(In millions) | Assets at Fair Value | Cash and Equivalents | Short-term Investments | Other Long-term Assets | ||||||||||||
Cash | $ | 809 | $ | 809 | $ | — | $ | — | ||||||||
Level 1: | ||||||||||||||||
U.S. Treasury securities | 1,027 | — | 1,027 | — | ||||||||||||
Level 2: | ||||||||||||||||
Time deposits | 695 | 695 | — | — | ||||||||||||
U.S. Agency securities | 593 | 50 | 543 | — | ||||||||||||
Commercial paper and bonds | 697 | 205 | 492 | — | ||||||||||||
Money market funds | 1,285 | 1,285 | — | — | ||||||||||||
Total Level 2: | 3,270 | 2,235 | 1,035 | — | ||||||||||||
Level 3: | ||||||||||||||||
Non-marketable preferred stock | 20 | — | — | 20 | ||||||||||||
TOTAL | $ | 5,126 | $ | 3,044 | $ | 2,062 | $ | 20 | ||||||||
As of May 31, 2015 | ||||||||||||||||
(In millions) | Assets at Fair Value | Cash and Equivalents | Short-term Investments | Other Long-term Assets | ||||||||||||
Cash | $ | 615 | $ | 615 | $ | — | $ | — | ||||||||
Level 1: | ||||||||||||||||
U.S. Treasury securities | 869 | 225 | 644 | — | ||||||||||||
Level 2: | ||||||||||||||||
Time deposits | 684 | 684 | — | — | ||||||||||||
U.S. Agency securities | 976 | 110 | 866 | — | ||||||||||||
Commercial paper and bonds | 914 | 352 | 562 | — | ||||||||||||
Money market funds | 1,866 | 1,866 | — | — | ||||||||||||
Total Level 2: | 4,440 | 3,012 | 1,428 | — | ||||||||||||
Level 3: | ||||||||||||||||
Non-marketable preferred stock | 8 | — | — | 8 | ||||||||||||
TOTAL | $ | 5,932 | $ | 3,852 | $ | 2,072 | $ | 8 | ||||||||
As of February 29, 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) | $ | 963 | $ | 720 | $ | 243 | $ | 117 | $ | 103 | $ | 14 | ||||||||||||
Embedded derivatives | 5 | 1 | 4 | 11 | 3 | 8 | ||||||||||||||||||
Interest rate swaps(2) | — | — | — | 54 | 54 | — | ||||||||||||||||||
TOTAL | $ | 968 | $ | 721 | $ | 247 | $ | 182 | $ | 160 | $ | 22 | ||||||||||||
(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 $116 million as of February 29, 2016. As of that date, the Company had received $338 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 29, 2016. |
(2) | As of February 29, 2016, no amount of cash collateral had been posted on the derivative liability balance related to the Company's interest rate swaps. |
As of May 31, 2015 | ||||||||||||||||||||||||
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) | $ | 1,554 | $ | 1,034 | $ | 520 | $ | 164 | $ | 160 | $ | 4 | ||||||||||||
Embedded derivatives | 7 | 2 | 5 | 11 | 2 | 9 | ||||||||||||||||||
Interest rate swaps(2) | 78 | 78 | — | — | — | — | ||||||||||||||||||
TOTAL | $ | 1,639 | $ | 1,114 | $ | 525 | $ | 175 | $ | 162 | $ | 13 | ||||||||||||
(1) | If the foreign exchange derivative instruments had been netted on the Consolidated Balance Sheets, the asset and liability positions each would have been reduced by $161 million as of May 31, 2015. As of that date, the Company had received $900 million of cash collateral and $74 million of securities 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, 2015. |
(2) | As of May 31, 2015, the Company had received $68 million of cash collateral related to its interest rate swaps. |
|
|||
NOTE 5 — Short-Term Borrowings and Credit Lines |
|
|||
NOTE 6 — Long-Term Debt |
Book Value Outstanding as of | |||||||||||||||||
Scheduled Maturity (Dollars and Yen in millions) | Original Principal | Interest Rate | Interest Payments | February 29, 2016 | May 31, 2015 | ||||||||||||
Corporate Bond Payables:(1) | |||||||||||||||||
October 15, 2015(2) | $ | 100 | 5.15 | % | Semi-Annually | $ | — | $ | 101 | ||||||||
May 1, 2023(3) | $ | 500 | 2.25 | % | Semi-Annually | 499 | 499 | ||||||||||
May 1, 2043(3) | $ | 500 | 3.63 | % | Semi-Annually | 499 | 499 | ||||||||||
November 1, 2045(4) | $ | 1,000 | 3.88 | % | Semi-Annually | 991 | — | ||||||||||
Promissory Notes: | |||||||||||||||||
April 1, 2017(5) | $ | 40 | 6.20 | % | Monthly | 38 | 39 | ||||||||||
January 1, 2018(5) | $ | 19 | 6.79 | % | Monthly | — | 19 | ||||||||||
Japanese Yen Notes: | |||||||||||||||||
August 20, 2001 through November 20, 2020(6) | ¥ | 9,000 | 2.60 | % | Quarterly | 19 | 20 | ||||||||||
August 20, 2001 through November 20, 2020(6) | ¥ | 4,000 | 2.00 | % | Quarterly | 9 | 9 | ||||||||||
Total | 2,055 | 1,186 | |||||||||||||||
Less current maturities | 7 | 107 | |||||||||||||||
TOTAL LONG-TERM DEBT | $ | 2,048 | $ | 1,079 | |||||||||||||
(1) | These senior unsecured obligations rank equally with the Company's other unsecured and unsubordinated indebtedness. |
(2) | The Company had entered into interest rate swap agreements whereby the Company received fixed interest payments at the same rate as the note and paid variable interest payments based on the six-month LIBOR plus a spread. The swaps had the same notional amount and maturity date as the corresponding note. On October 15, 2015, the Company repaid the long-term debt which had previously been hedged with these interest rate swaps. Accordingly, as of February 29, 2016, the Company had no interest rate swaps designated as fair value hedges. |
(3) | 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. |
(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) | The Company assumed a total of $59 million in bonds payable as part of its agreement to purchase certain Corporate properties; this was treated as a non-cash financing transaction. The property serves as collateral for the debt. The purchase of these properties was accounted for as a business combination where the total consideration of $85 million was allocated to the land and buildings acquired; no other tangible or intangible assets or liabilities resulted from the purchase. The bonds mature in 2017 and 2018 and the Company does not have the ability to re-negotiate the terms of the debt agreements and would incur significant financial penalties if the notes were paid-off prior to maturity. During the three months ended February 29, 2016, the notes due January 1, 2018 were legally defeased and an insignificant loss on defeasance was recognized. |
(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 7 — Income Taxes |
|
|||
NOTE 8 — Common Stock and Stock-Based Compensation |
Three Months Ended | Nine Months Ended | |||||||||||||||
(In millions) | February 29, 2016 | February 28, 2015 | February 29, 2016 | February 28, 2015 | ||||||||||||
Stock options(1) | $ | 44 | $ | 35 | $ | 128 | $ | 100 | ||||||||
ESPPs | 7 | 5 | 22 | 17 | ||||||||||||
Restricted stock | 9 | 8 | 26 | 23 | ||||||||||||
TOTAL STOCK-BASED COMPENSATION EXPENSE | $ | 60 | $ | 48 | $ | 176 | $ | 140 | ||||||||
(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 $8 million and $5 million for the three month periods ended February 29, 2016 and February 28, 2015, respectively, and $22 million and $14 million for the nine month periods ended February 29, 2016 and February 28, 2015, respectively. |
Nine Months Ended | ||||||
February 29, 2016 | February 28, 2015 | |||||
Dividend yield | 1.0 | % | 1.2 | % | ||
Expected volatility | 23.6 | % | 23.6 | % | ||
Weighted average expected life (in years) | 5.8 | 5.8 | ||||
Risk-free interest rate | 1.7 | % | 1.7 | % | ||
|
|||
NOTE 10 — Risk Management and Derivatives |
Derivative Assets | Derivative Liabilities | |||||||||||||||||||
(In millions) | Balance Sheet Location | February 29, 2016 | May 31, 2015 | Balance Sheet Location | February 29, 2016 | May 31, 2015 | ||||||||||||||
Derivatives formally designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | $ | 657 | $ | 825 | Accrued liabilities | $ | 26 | $ | 140 | ||||||||||
Interest rate swaps | Prepaid expenses and other current assets | — | 78 | Accrued liabilities | 54 | — | ||||||||||||||
Foreign exchange forwards and options | Deferred income taxes and other assets | 227 | 520 | Deferred income taxes and other liabilities | 14 | 4 | ||||||||||||||
Total derivatives formally designated as hedging instruments | 884 | 1,423 | 94 | 144 | ||||||||||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | 63 | 209 | Accrued liabilities | 77 | 20 | ||||||||||||||
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 | 16 | — | Deferred income taxes and other liabilities | — | — | ||||||||||||||
Embedded derivatives | Deferred income taxes and other assets | 4 | 5 | Deferred income taxes and other liabilities | 8 | 9 | ||||||||||||||
Total derivatives not designated as hedging instruments | 84 | 216 | 88 | 31 | ||||||||||||||||
TOTAL DERIVATIVES | $ | 968 | $ | 1,639 | $ | 182 | $ | 175 | ||||||||||||
(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 29, 2016 | February 28, 2015 | February 29, 2016 | February 28, 2015 | ||||||||||||||
Derivatives designated as cash flow hedges: | |||||||||||||||||
Foreign exchange forwards and options | $ | 107 | $ | (146 | ) | Revenues | $ | (24 | ) | $ | (17 | ) | |||||
Foreign exchange forwards and options | (142 | ) | 547 | Cost of sales | 153 | 74 | |||||||||||
Foreign exchange forwards and options | (91 | ) | 277 | Other (income) expense, net | 73 | 42 | |||||||||||
Interest rate swaps | (49 | ) | 44 | Interest expense (income), net | — | — | |||||||||||
Total designated cash flow hedges | $ | (175 | ) | $ | 722 | $ | 202 | $ | 99 | ||||||||
(1) | For the three months ended February 29, 2016 and February 28, 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. |
(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 29, 2016 | February 28, 2015 | February 29, 2016 | February 28, 2015 | ||||||||||||||
Derivatives designated as cash flow hedges: | |||||||||||||||||
Foreign exchange forwards and options | $ | 97 | $ | (188 | ) | Revenues | $ | (99 | ) | $ | (53 | ) | |||||
Foreign exchange forwards and options | 63 | 946 | Cost of sales | 451 | 87 | ||||||||||||
Foreign exchange forwards and options | — | — | Total selling and administrative expense | — | — | ||||||||||||
Foreign exchange forwards and options | 31 | 417 | Other (income) expense, net | 173 | 60 | ||||||||||||
Interest rate swaps | (99 | ) | 44 | Interest expense (income), net | — | — | |||||||||||
Total designated cash flow hedges | $ | 92 | $ | 1,219 | $ | 525 | $ | 94 | |||||||||
(1) | For the nine months ended February 29, 2016 and February 28, 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. |
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 29, 2016 | February 28, 2015 | February 29, 2016 | February 28, 2015 | ||||||||||||||
Derivatives designated as fair value hedges: | ||||||||||||||||||
Interest rate swaps(1) | $ | — | $ | 1 | $ | 2 | $ | 3 | Interest expense (income), net | |||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||||
Foreign exchange forwards and options | (30 | ) | 278 | 4 | 556 | Other (income) expense, net | ||||||||||||
Embedded derivatives | (3 | ) | 2 | (3 | ) | 3 | Other (income) expense, net | |||||||||||
(1) | All interest rate swaps designated as fair value hedges meet the shortcut method requirements under the accounting standards for derivatives and hedging. 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 11 — Accumulated Other Comprehensive Income |
(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)(2) | Cash Flow Hedges | 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(3) | (223 | ) | 132 | — | 14 | (77 | ) | |||||||||||||
Reclassifications to net income of previously deferred (gains) losses(4) | 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) | Beginning 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) | Net of tax benefit (expense) of $0 million, $40 million, $0 million, $(3) million and $37 million, respectively. |
(4) | Net of tax (benefit) expense of $0 million, $4 million, $0 million, $0 million and $4 million, respectively. |
(In millions) | Foreign Currency Translation Adjustment(1)(2) | Cash Flow Hedges | Net Investment Hedges(1)(2) | Other | Total | |||||||||||||||
Balance at November 30, 2014 | $ | (43 | ) | $ | 500 | $ | 115 | $ | (47 | ) | $ | 525 | ||||||||
Other comprehensive gains (losses) before reclassifications(3) | 15 | 661 | — | 15 | 691 | |||||||||||||||
Reclassifications to net income of previously deferred (gains) losses(4) | — | (92 | ) | — | (13 | ) | (105 | ) | ||||||||||||
Other comprehensive income (loss) | 15 | 569 | — | 2 | 586 | |||||||||||||||
Balance at February 28, 2015 | $ | (28 | ) | $ | 1,069 | $ | 115 | $ | (45 | ) | $ | 1,111 | ||||||||
(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) | Net of tax benefit (expense) of $(3) million, $(61) million, $0 million, $(5) million and $(69) million, respectively. |
(4) | Net of tax (benefit) expense of $0 million, $7 million, $0 million, $4 million and $11 million, respectively. |
(In millions) | Foreign Currency Translation Adjustment(1)(2) | Cash Flow Hedges | Net Investment Hedges(1)(2) | Other | Total | |||||||||||||||
Balance at May 31, 2014 | $ | (11 | ) | $ | 32 | $ | 115 | $ | (51 | ) | $ | 85 | ||||||||
Other comprehensive gains (losses) before reclassifications(3) | (17 | ) | 1,131 | — | 29 | 1,143 | ||||||||||||||
Reclassifications to net income of previously deferred (gains) losses(4) | — | (94 | ) | — | (23 | ) | (117 | ) | ||||||||||||
Other comprehensive income (loss) | (17 | ) | 1,037 | — | 6 | 1,026 | ||||||||||||||
Balance at February 28, 2015 | $ | (28 | ) | $ | 1,069 | $ | 115 | $ | (45 | ) | $ | 1,111 | ||||||||
(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) | Net of tax benefit (expense) of $(3) million, $(88) million, $0 million, $(8) million and $(99) million, respectively. |
(4) | Net of tax (benefit) expense of $0 million, $0 million, $0 million, $7 million and $7 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 29, 2016 | February 28, 2015 | February 29, 2016 | February 28, 2015 | ||||||||||||||
Gains (losses) on foreign currency translation adjustment | $ | (2 | ) | $ | — | $ | (2 | ) | $ | — | Other (income) expense, net | |||||||
Total before tax | (2 | ) | — | (2 | ) | — | ||||||||||||
Tax (expense) benefit | — | — | — | — | ||||||||||||||
Gain (loss) net of tax | (2 | ) | — | (2 | ) | — | ||||||||||||
Gains (losses) on cash flow hedges: | ||||||||||||||||||
Foreign exchange forwards and options | $ | (24 | ) | $ | (17 | ) | $ | (99 | ) | $ | (53 | ) | Revenues | |||||
Foreign exchange forwards and options | 153 | 74 | 451 | 87 | Cost of sales | |||||||||||||
Foreign exchange forwards and options | 73 | 42 | 173 | 60 | Other (income) expense, net | |||||||||||||
Total before tax | 202 | 99 | 525 | 94 | ||||||||||||||
Tax (expense) benefit | (3 | ) | (7 | ) | (4 | ) | — | |||||||||||
Gain (loss) net of tax | 199 | 92 | 521 | 94 | ||||||||||||||
Gains (losses) on other | 4 | 17 | 5 | 30 | Other (income) expense, net | |||||||||||||
Total before tax | 4 | 17 | 5 | 30 | ||||||||||||||
Tax (expense) benefit | — | (4 | ) | — | (7 | ) | ||||||||||||
Gain (loss) net of tax | 4 | 13 | 5 | 23 | ||||||||||||||
Total net gain (loss) reclassified for the period | $ | 201 | $ | 105 | $ | 524 | $ | 117 | ||||||||||
|
|||
Note 12 — Operating Segments |
Three Months Ended | Nine Months Ended | |||||||||||||||
(In millions) | February 29, 2016 | February 28, 2015 | February 29, 2016 | February 28, 2015 | ||||||||||||
REVENUES | ||||||||||||||||
North America | $ | 3,683 | $ | 3,254 | $ | 11,029 | $ | 10,008 | ||||||||
Western Europe | 1,442 | 1,413 | 4,382 | 4,438 | ||||||||||||
Central & Eastern Europe | 359 | 321 | 1,086 | 1,061 | ||||||||||||
Greater China | 982 | 801 | 2,806 | 2,238 | ||||||||||||
Japan | 205 | 166 | 589 | 525 | ||||||||||||
Emerging Markets | 879 | 955 | 2,829 | 2,964 | ||||||||||||
Global Brand Divisions | 17 | 29 | 61 | 85 | ||||||||||||
Total NIKE Brand | 7,567 | 6,939 | 22,782 | 21,319 | ||||||||||||
Converse | 489 | 538 | 1,442 | 1,547 | ||||||||||||
Corporate | (24 | ) | (17 | ) | (92 | ) | (44 | ) | ||||||||
TOTAL NIKE CONSOLIDATED REVENUES | $ | 8,032 | $ | 7,460 | $ | 24,132 | $ | 22,822 | ||||||||
EARNINGS BEFORE INTEREST AND TAXES | ||||||||||||||||
North America | $ | 903 | $ | 830 | $ | 2,827 | $ | 2,585 | ||||||||
Western Europe | 334 | 333 | 1,126 | 998 | ||||||||||||
Central & Eastern Europe | 69 | 52 | 243 | 178 | ||||||||||||
Greater China | 358 | 251 | 1,015 | 727 | ||||||||||||
Japan | 36 | 22 | 119 | 62 | ||||||||||||
Emerging Markets | 202 | 234 | 701 | 626 | ||||||||||||
Global Brand Divisions | (625 | ) | (552 | ) | (1,874 | ) | (1,640 | ) | ||||||||
Total NIKE Brand | 1,277 | 1,170 | 4,157 | 3,536 | ||||||||||||
Converse | 127 | 163 | 359 | 437 | ||||||||||||
Corporate | (264 | ) | (281 | ) | (952 | ) | (796 | ) | ||||||||
Total NIKE Consolidated Earnings Before Interest and Taxes | 1,140 | 1,052 | 3,564 | 3,177 | ||||||||||||
Interest expense (income), net | 5 | 6 | 14 | 24 | ||||||||||||
TOTAL NIKE CONSOLIDATED INCOME BEFORE INCOME TAXES | $ | 1,135 | $ | 1,046 | $ | 3,550 | $ | 3,153 | ||||||||
As of February 29, | As of May 31, | |||||||
(In millions) | 2016 | 2015 | ||||||
ACCOUNTS RECEIVABLE, NET | ||||||||
North America | $ | 1,717 | $ | 1,737 | ||||
Western Europe | 402 | 344 | ||||||
Central & Eastern Europe | 234 | 242 | ||||||
Greater China | 104 | 84 | ||||||
Japan | 93 | 134 | ||||||
Emerging Markets | 436 | 461 | ||||||
Global Brand Divisions | 77 | 88 | ||||||
Total NIKE Brand | 3,063 | 3,090 | ||||||
Converse | 291 | 258 | ||||||
Corporate | 14 | 10 | ||||||
TOTAL ACCOUNTS RECEIVABLE, NET | $ | 3,368 | $ | 3,358 | ||||
INVENTORIES | ||||||||
North America | $ | 2,308 | $ | 2,207 | ||||
Western Europe | 831 | 699 | ||||||
Central & Eastern Europe | 179 | 169 | ||||||
Greater China | 345 | 249 | ||||||
Japan | 151 | 94 | ||||||
Emerging Markets | 434 | 528 | ||||||
Global Brand Divisions | 31 | 32 | ||||||
Total NIKE Brand | 4,279 | 3,978 | ||||||
Converse | 282 | 237 | ||||||
Corporate | 29 | 122 | ||||||
TOTAL INVENTORIES | $ | 4,590 | $ | 4,337 | ||||
PROPERTY, PLANT AND EQUIPMENT, NET | ||||||||
North America | $ | 705 | $ | 632 | ||||
Western Europe | 532 | 451 | ||||||
Central & Eastern Europe | 45 | 47 | ||||||
Greater China | 226 | 254 | ||||||
Japan | 221 | 205 | ||||||
Emerging Markets | 100 | 103 | ||||||
Global Brand Divisions | 505 | 484 | ||||||
Total NIKE Brand | 2,334 | 2,176 | ||||||
Converse | 123 | 122 | ||||||
Corporate | 872 | 713 | ||||||
TOTAL PROPERTY, PLANT AND EQUIPMENT, NET | $ | 3,329 | $ | 3,011 | ||||
|
|||
NOTE 13 — 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 29, | As of May 31, | |||||||
(In millions) | 2016 | 2015 | ||||||
Compensation and benefits, excluding taxes | $ | 884 | $ | 997 | ||||
Collateral received from counterparties to hedging instruments | 338 | 968 | ||||||
Endorsement compensation | 311 | 388 | ||||||
Dividends payable | 270 | 240 | ||||||
Import and logistics costs | 195 | 207 | ||||||
Taxes other than income taxes | 172 | 174 | ||||||
Fair value of derivatives | 160 | 162 | ||||||
Advertising and marketing | 137 | 117 | ||||||
Other(1) | 757 | 698 | ||||||
TOTAL ACCRUED LIABILITIES | $ | 3,224 | $ | 3,951 | ||||
(1) | Other consists of various accrued expenses with no individual item accounting for more than 5% of the total Accrued liabilities balance at February 29, 2016 and May 31, 2015. |
|
|||
As of February 29, 2016 | ||||||||||||||||
(In millions) | Assets at Fair Value | Cash and Equivalents | Short-term Investments | Other Long-term Assets | ||||||||||||
Cash | $ | 809 | $ | 809 | $ | — | $ | — | ||||||||
Level 1: | ||||||||||||||||
U.S. Treasury securities | 1,027 | — | 1,027 | — | ||||||||||||
Level 2: | ||||||||||||||||
Time deposits | 695 | 695 | — | — | ||||||||||||
U.S. Agency securities | 593 | 50 | 543 | — | ||||||||||||
Commercial paper and bonds | 697 | 205 | 492 | — | ||||||||||||
Money market funds | 1,285 | 1,285 | — | — | ||||||||||||
Total Level 2: | 3,270 | 2,235 | 1,035 | — | ||||||||||||
Level 3: | ||||||||||||||||
Non-marketable preferred stock | 20 | — | — | 20 | ||||||||||||
TOTAL | $ | 5,126 | $ | 3,044 | $ | 2,062 | $ | 20 | ||||||||
As of May 31, 2015 | ||||||||||||||||
(In millions) | Assets at Fair Value | Cash and Equivalents | Short-term Investments | Other Long-term Assets | ||||||||||||
Cash | $ | 615 | $ | 615 | $ | — | $ | — | ||||||||
Level 1: | ||||||||||||||||
U.S. Treasury securities | 869 | 225 | 644 | — | ||||||||||||
Level 2: | ||||||||||||||||
Time deposits | 684 | 684 | — | — | ||||||||||||
U.S. Agency securities | 976 | 110 | 866 | — | ||||||||||||
Commercial paper and bonds | 914 | 352 | 562 | — | ||||||||||||
Money market funds | 1,866 | 1,866 | — | — | ||||||||||||
Total Level 2: | 4,440 | 3,012 | 1,428 | — | ||||||||||||
Level 3: | ||||||||||||||||
Non-marketable preferred stock | 8 | — | — | 8 | ||||||||||||
TOTAL | $ | 5,932 | $ | 3,852 | $ | 2,072 | $ | 8 | ||||||||
As of February 29, 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) | $ | 963 | $ | 720 | $ | 243 | $ | 117 | $ | 103 | $ | 14 | ||||||||||||
Embedded derivatives | 5 | 1 | 4 | 11 | 3 | 8 | ||||||||||||||||||
Interest rate swaps(2) | — | — | — | 54 | 54 | — | ||||||||||||||||||
TOTAL | $ | 968 | $ | 721 | $ | 247 | $ | 182 | $ | 160 | $ | 22 | ||||||||||||
(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 $116 million as of February 29, 2016. As of that date, the Company had received $338 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 29, 2016. |
(2) | As of February 29, 2016, no amount of cash collateral had been posted on the derivative liability balance related to the Company's interest rate swaps. |
As of May 31, 2015 | ||||||||||||||||||||||||
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) | $ | 1,554 | $ | 1,034 | $ | 520 | $ | 164 | $ | 160 | $ | 4 | ||||||||||||
Embedded derivatives | 7 | 2 | 5 | 11 | 2 | 9 | ||||||||||||||||||
Interest rate swaps(2) | 78 | 78 | — | — | — | — | ||||||||||||||||||
TOTAL | $ | 1,639 | $ | 1,114 | $ | 525 | $ | 175 | $ | 162 | $ | 13 | ||||||||||||
(1) | If the foreign exchange derivative instruments had been netted on the Consolidated Balance Sheets, the asset and liability positions each would have been reduced by $161 million as of May 31, 2015. As of that date, the Company had received $900 million of cash collateral and $74 million of securities 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, 2015. |
(2) | As of May 31, 2015, the Company had received $68 million of cash collateral related to its interest rate swaps. |
Derivative Assets | Derivative Liabilities | |||||||||||||||||||
(In millions) | Balance Sheet Location | February 29, 2016 | May 31, 2015 | Balance Sheet Location | February 29, 2016 | May 31, 2015 | ||||||||||||||
Derivatives formally designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | $ | 657 | $ | 825 | Accrued liabilities | $ | 26 | $ | 140 | ||||||||||
Interest rate swaps | Prepaid expenses and other current assets | — | 78 | Accrued liabilities | 54 | — | ||||||||||||||
Foreign exchange forwards and options | Deferred income taxes and other assets | 227 | 520 | Deferred income taxes and other liabilities | 14 | 4 | ||||||||||||||
Total derivatives formally designated as hedging instruments | 884 | 1,423 | 94 | 144 | ||||||||||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | 63 | 209 | Accrued liabilities | 77 | 20 | ||||||||||||||
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 | 16 | — | Deferred income taxes and other liabilities | — | — | ||||||||||||||
Embedded derivatives | Deferred income taxes and other assets | 4 | 5 | Deferred income taxes and other liabilities | 8 | 9 | ||||||||||||||
Total derivatives not designated as hedging instruments | 84 | 216 | 88 | 31 | ||||||||||||||||
TOTAL DERIVATIVES | $ | 968 | $ | 1,639 | $ | 182 | $ | 175 | ||||||||||||
|
|||
Book Value Outstanding as of | |||||||||||||||||
Scheduled Maturity (Dollars and Yen in millions) | Original Principal | Interest Rate | Interest Payments | February 29, 2016 | May 31, 2015 | ||||||||||||
Corporate Bond Payables:(1) | |||||||||||||||||
October 15, 2015(2) | $ | 100 | 5.15 | % | Semi-Annually | $ | — | $ | 101 | ||||||||
May 1, 2023(3) | $ | 500 | 2.25 | % | Semi-Annually | 499 | 499 | ||||||||||
May 1, 2043(3) | $ | 500 | 3.63 | % | Semi-Annually | 499 | 499 | ||||||||||
November 1, 2045(4) | $ | 1,000 | 3.88 | % | Semi-Annually | 991 | — | ||||||||||
Promissory Notes: | |||||||||||||||||
April 1, 2017(5) | $ | 40 | 6.20 | % | Monthly | 38 | 39 | ||||||||||
January 1, 2018(5) | $ | 19 | 6.79 | % | Monthly | — | 19 | ||||||||||
Japanese Yen Notes: | |||||||||||||||||
August 20, 2001 through November 20, 2020(6) | ¥ | 9,000 | 2.60 | % | Quarterly | 19 | 20 | ||||||||||
August 20, 2001 through November 20, 2020(6) | ¥ | 4,000 | 2.00 | % | Quarterly | 9 | 9 | ||||||||||
Total | 2,055 | 1,186 | |||||||||||||||
Less current maturities | 7 | 107 | |||||||||||||||
TOTAL LONG-TERM DEBT | $ | 2,048 | $ | 1,079 | |||||||||||||
(1) | These senior unsecured obligations rank equally with the Company's other unsecured and unsubordinated indebtedness. |
(2) | The Company had entered into interest rate swap agreements whereby the Company received fixed interest payments at the same rate as the note and paid variable interest payments based on the six-month LIBOR plus a spread. The swaps had the same notional amount and maturity date as the corresponding note. On October 15, 2015, the Company repaid the long-term debt which had previously been hedged with these interest rate swaps. Accordingly, as of February 29, 2016, the Company had no interest rate swaps designated as fair value hedges. |
(3) | 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. |
(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) | The Company assumed a total of $59 million in bonds payable as part of its agreement to purchase certain Corporate properties; this was treated as a non-cash financing transaction. The property serves as collateral for the debt. The purchase of these properties was accounted for as a business combination where the total consideration of $85 million was allocated to the land and buildings acquired; no other tangible or intangible assets or liabilities resulted from the purchase. The bonds mature in 2017 and 2018 and the Company does not have the ability to re-negotiate the terms of the debt agreements and would incur significant financial penalties if the notes were paid-off prior to maturity. During the three months ended February 29, 2016, the notes due January 1, 2018 were legally defeased and an insignificant loss on defeasance was recognized. |
(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 29, 2016 | February 28, 2015 | February 29, 2016 | February 28, 2015 | ||||||||||||
Stock options(1) | $ | 44 | $ | 35 | $ | 128 | $ | 100 | ||||||||
ESPPs | 7 | 5 | 22 | 17 | ||||||||||||
Restricted stock | 9 | 8 | 26 | 23 | ||||||||||||
TOTAL STOCK-BASED COMPENSATION EXPENSE | $ | 60 | $ | 48 | $ | 176 | $ | 140 | ||||||||
(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 $8 million and $5 million for the three month periods ended February 29, 2016 and February 28, 2015, respectively, and $22 million and $14 million for the nine month periods ended February 29, 2016 and February 28, 2015, respectively. |
Nine Months Ended | ||||||
February 29, 2016 | February 28, 2015 | |||||
Dividend yield | 1.0 | % | 1.2 | % | ||
Expected volatility | 23.6 | % | 23.6 | % | ||
Weighted average expected life (in years) | 5.8 | 5.8 | ||||
Risk-free interest rate | 1.7 | % | 1.7 | % | ||
|
|||
As of February 29, 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) | $ | 963 | $ | 720 | $ | 243 | $ | 117 | $ | 103 | $ | 14 | ||||||||||||
Embedded derivatives | 5 | 1 | 4 | 11 | 3 | 8 | ||||||||||||||||||
Interest rate swaps(2) | — | — | — | 54 | 54 | — | ||||||||||||||||||
TOTAL | $ | 968 | $ | 721 | $ | 247 | $ | 182 | $ | 160 | $ | 22 | ||||||||||||
(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 $116 million as of February 29, 2016. As of that date, the Company had received $338 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 29, 2016. |
(2) | As of February 29, 2016, no amount of cash collateral had been posted on the derivative liability balance related to the Company's interest rate swaps. |
As of May 31, 2015 | ||||||||||||||||||||||||
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) | $ | 1,554 | $ | 1,034 | $ | 520 | $ | 164 | $ | 160 | $ | 4 | ||||||||||||
Embedded derivatives | 7 | 2 | 5 | 11 | 2 | 9 | ||||||||||||||||||
Interest rate swaps(2) | 78 | 78 | — | — | — | — | ||||||||||||||||||
TOTAL | $ | 1,639 | $ | 1,114 | $ | 525 | $ | 175 | $ | 162 | $ | 13 | ||||||||||||
(1) | If the foreign exchange derivative instruments had been netted on the Consolidated Balance Sheets, the asset and liability positions each would have been reduced by $161 million as of May 31, 2015. As of that date, the Company had received $900 million of cash collateral and $74 million of securities 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, 2015. |
(2) | As of May 31, 2015, the Company had received $68 million of cash collateral related to its interest rate swaps. |
Derivative Assets | Derivative Liabilities | |||||||||||||||||||
(In millions) | Balance Sheet Location | February 29, 2016 | May 31, 2015 | Balance Sheet Location | February 29, 2016 | May 31, 2015 | ||||||||||||||
Derivatives formally designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | $ | 657 | $ | 825 | Accrued liabilities | $ | 26 | $ | 140 | ||||||||||
Interest rate swaps | Prepaid expenses and other current assets | — | 78 | Accrued liabilities | 54 | — | ||||||||||||||
Foreign exchange forwards and options | Deferred income taxes and other assets | 227 | 520 | Deferred income taxes and other liabilities | 14 | 4 | ||||||||||||||
Total derivatives formally designated as hedging instruments | 884 | 1,423 | 94 | 144 | ||||||||||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | 63 | 209 | Accrued liabilities | 77 | 20 | ||||||||||||||
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 | 16 | — | Deferred income taxes and other liabilities | — | — | ||||||||||||||
Embedded derivatives | Deferred income taxes and other assets | 4 | 5 | Deferred income taxes and other liabilities | 8 | 9 | ||||||||||||||
Total derivatives not designated as hedging instruments | 84 | 216 | 88 | 31 | ||||||||||||||||
TOTAL DERIVATIVES | $ | 968 | $ | 1,639 | $ | 182 | $ | 175 | ||||||||||||
(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 29, 2016 | February 28, 2015 | February 29, 2016 | February 28, 2015 | ||||||||||||||
Derivatives designated as cash flow hedges: | |||||||||||||||||
Foreign exchange forwards and options | $ | 107 | $ | (146 | ) | Revenues | $ | (24 | ) | $ | (17 | ) | |||||
Foreign exchange forwards and options | (142 | ) | 547 | Cost of sales | 153 | 74 | |||||||||||
Foreign exchange forwards and options | (91 | ) | 277 | Other (income) expense, net | 73 | 42 | |||||||||||
Interest rate swaps | (49 | ) | 44 | Interest expense (income), net | — | — | |||||||||||
Total designated cash flow hedges | $ | (175 | ) | $ | 722 | $ | 202 | $ | 99 | ||||||||
(1) | For the three months ended February 29, 2016 and February 28, 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. |
(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 29, 2016 | February 28, 2015 | February 29, 2016 | February 28, 2015 | ||||||||||||||
Derivatives designated as cash flow hedges: | |||||||||||||||||
Foreign exchange forwards and options | $ | 97 | $ | (188 | ) | Revenues | $ | (99 | ) | $ | (53 | ) | |||||
Foreign exchange forwards and options | 63 | 946 | Cost of sales | 451 | 87 | ||||||||||||
Foreign exchange forwards and options | — | — | Total selling and administrative expense | — | — | ||||||||||||
Foreign exchange forwards and options | 31 | 417 | Other (income) expense, net | 173 | 60 | ||||||||||||
Interest rate swaps | (99 | ) | 44 | Interest expense (income), net | — | — | |||||||||||
Total designated cash flow hedges | $ | 92 | $ | 1,219 | $ | 525 | $ | 94 | |||||||||
(1) | For the nine months ended February 29, 2016 and February 28, 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. |
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 29, 2016 | February 28, 2015 | February 29, 2016 | February 28, 2015 | ||||||||||||||
Derivatives designated as fair value hedges: | ||||||||||||||||||
Interest rate swaps(1) | $ | — | $ | 1 | $ | 2 | $ | 3 | Interest expense (income), net | |||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||||
Foreign exchange forwards and options | (30 | ) | 278 | 4 | 556 | Other (income) expense, net | ||||||||||||
Embedded derivatives | (3 | ) | 2 | (3 | ) | 3 | Other (income) expense, net | |||||||||||
(1) | All interest rate swaps designated as fair value hedges meet the shortcut method requirements under the accounting standards for derivatives and hedging. 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, 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)(2) | Cash Flow Hedges | 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(3) | (223 | ) | 132 | — | 14 | (77 | ) | |||||||||||||
Reclassifications to net income of previously deferred (gains) losses(4) | 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) | Beginning 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) | Net of tax benefit (expense) of $0 million, $40 million, $0 million, $(3) million and $37 million, respectively. |
(4) | Net of tax (benefit) expense of $0 million, $4 million, $0 million, $0 million and $4 million, respectively. |
(In millions) | Foreign Currency Translation Adjustment(1)(2) | Cash Flow Hedges | Net Investment Hedges(1)(2) | Other | Total | |||||||||||||||
Balance at November 30, 2014 | $ | (43 | ) | $ | 500 | $ | 115 | $ | (47 | ) | $ | 525 | ||||||||
Other comprehensive gains (losses) before reclassifications(3) | 15 | 661 | — | 15 | 691 | |||||||||||||||
Reclassifications to net income of previously deferred (gains) losses(4) | — | (92 | ) | — | (13 | ) | (105 | ) | ||||||||||||
Other comprehensive income (loss) | 15 | 569 | — | 2 | 586 | |||||||||||||||
Balance at February 28, 2015 | $ | (28 | ) | $ | 1,069 | $ | 115 | $ | (45 | ) | $ | 1,111 | ||||||||
(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) | Net of tax benefit (expense) of $(3) million, $(61) million, $0 million, $(5) million and $(69) million, respectively. |
(4) | Net of tax (benefit) expense of $0 million, $7 million, $0 million, $4 million and $11 million, respectively. |
(In millions) | Foreign Currency Translation Adjustment(1)(2) | Cash Flow Hedges | Net Investment Hedges(1)(2) | Other | Total | |||||||||||||||
Balance at May 31, 2014 | $ | (11 | ) | $ | 32 | $ | 115 | $ | (51 | ) | $ | 85 | ||||||||
Other comprehensive gains (losses) before reclassifications(3) | (17 | ) | 1,131 | — | 29 | 1,143 | ||||||||||||||
Reclassifications to net income of previously deferred (gains) losses(4) | — | (94 | ) | — | (23 | ) | (117 | ) | ||||||||||||
Other comprehensive income (loss) | (17 | ) | 1,037 | — | 6 | 1,026 | ||||||||||||||
Balance at February 28, 2015 | $ | (28 | ) | $ | 1,069 | $ | 115 | $ | (45 | ) | $ | 1,111 | ||||||||
(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) | Net of tax benefit (expense) of $(3) million, $(88) million, $0 million, $(8) million and $(99) million, respectively. |
(4) | Net of tax (benefit) expense of $0 million, $0 million, $0 million, $7 million and $7 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 29, 2016 | February 28, 2015 | February 29, 2016 | February 28, 2015 | ||||||||||||||
Gains (losses) on foreign currency translation adjustment | $ | (2 | ) | $ | — | $ | (2 | ) | $ | — | Other (income) expense, net | |||||||
Total before tax | (2 | ) | — | (2 | ) | — | ||||||||||||
Tax (expense) benefit | — | — | — | — | ||||||||||||||
Gain (loss) net of tax | (2 | ) | — | (2 | ) | — | ||||||||||||
Gains (losses) on cash flow hedges: | ||||||||||||||||||
Foreign exchange forwards and options | $ | (24 | ) | $ | (17 | ) | $ | (99 | ) | $ | (53 | ) | Revenues | |||||
Foreign exchange forwards and options | 153 | 74 | 451 | 87 | Cost of sales | |||||||||||||
Foreign exchange forwards and options | 73 | 42 | 173 | 60 | Other (income) expense, net | |||||||||||||
Total before tax | 202 | 99 | 525 | 94 | ||||||||||||||
Tax (expense) benefit | (3 | ) | (7 | ) | (4 | ) | — | |||||||||||
Gain (loss) net of tax | 199 | 92 | 521 | 94 | ||||||||||||||
Gains (losses) on other | 4 | 17 | 5 | 30 | Other (income) expense, net | |||||||||||||
Total before tax | 4 | 17 | 5 | 30 | ||||||||||||||
Tax (expense) benefit | — | (4 | ) | — | (7 | ) | ||||||||||||
Gain (loss) net of tax | 4 | 13 | 5 | 23 | ||||||||||||||
Total net gain (loss) reclassified for the period | $ | 201 | $ | 105 | $ | 524 | $ | 117 | ||||||||||
|
|||
Three Months Ended | Nine Months Ended | |||||||||||||||
(In millions) | February 29, 2016 | February 28, 2015 | February 29, 2016 | February 28, 2015 | ||||||||||||
REVENUES | ||||||||||||||||
North America | $ | 3,683 | $ | 3,254 | $ | 11,029 | $ | 10,008 | ||||||||
Western Europe | 1,442 | 1,413 | 4,382 | 4,438 | ||||||||||||
Central & Eastern Europe | 359 | 321 | 1,086 | 1,061 | ||||||||||||
Greater China | 982 | 801 | 2,806 | 2,238 | ||||||||||||
Japan | 205 | 166 | 589 | 525 | ||||||||||||
Emerging Markets | 879 | 955 | 2,829 | 2,964 | ||||||||||||
Global Brand Divisions | 17 | 29 | 61 | 85 | ||||||||||||
Total NIKE Brand | 7,567 | 6,939 | 22,782 | 21,319 | ||||||||||||
Converse | 489 | 538 | 1,442 | 1,547 | ||||||||||||
Corporate | (24 | ) | (17 | ) | (92 | ) | (44 | ) | ||||||||
TOTAL NIKE CONSOLIDATED REVENUES | $ | 8,032 | $ | 7,460 | $ | 24,132 | $ | 22,822 | ||||||||
EARNINGS BEFORE INTEREST AND TAXES | ||||||||||||||||
North America | $ | 903 | $ | 830 | $ | 2,827 | $ | 2,585 | ||||||||
Western Europe | 334 | 333 | 1,126 | 998 | ||||||||||||
Central & Eastern Europe | 69 | 52 | 243 | 178 | ||||||||||||
Greater China | 358 | 251 | 1,015 | 727 | ||||||||||||
Japan | 36 | 22 | 119 | 62 | ||||||||||||
Emerging Markets | 202 | 234 | 701 | 626 | ||||||||||||
Global Brand Divisions | (625 | ) | (552 | ) | (1,874 | ) | (1,640 | ) | ||||||||
Total NIKE Brand | 1,277 | 1,170 | 4,157 | 3,536 | ||||||||||||
Converse | 127 | 163 | 359 | 437 | ||||||||||||
Corporate | (264 | ) | (281 | ) | (952 | ) | (796 | ) | ||||||||
Total NIKE Consolidated Earnings Before Interest and Taxes | 1,140 | 1,052 | 3,564 | 3,177 | ||||||||||||
Interest expense (income), net | 5 | 6 | 14 | 24 | ||||||||||||
TOTAL NIKE CONSOLIDATED INCOME BEFORE INCOME TAXES | $ | 1,135 | $ | 1,046 | $ | 3,550 | $ | 3,153 | ||||||||
As of February 29, | As of May 31, | |||||||
(In millions) | 2016 | 2015 | ||||||
ACCOUNTS RECEIVABLE, NET | ||||||||
North America | $ | 1,717 | $ | 1,737 | ||||
Western Europe | 402 | 344 | ||||||
Central & Eastern Europe | 234 | 242 | ||||||
Greater China | 104 | 84 | ||||||
Japan | 93 | 134 | ||||||
Emerging Markets | 436 | 461 | ||||||
Global Brand Divisions | 77 | 88 | ||||||
Total NIKE Brand | 3,063 | 3,090 | ||||||
Converse | 291 | 258 | ||||||
Corporate | 14 | 10 | ||||||
TOTAL ACCOUNTS RECEIVABLE, NET | $ | 3,368 | $ | 3,358 | ||||
INVENTORIES | ||||||||
North America | $ | 2,308 | $ | 2,207 | ||||
Western Europe | 831 | 699 | ||||||
Central & Eastern Europe | 179 | 169 | ||||||
Greater China | 345 | 249 | ||||||
Japan | 151 | 94 | ||||||
Emerging Markets | 434 | 528 | ||||||
Global Brand Divisions | 31 | 32 | ||||||
Total NIKE Brand | 4,279 | 3,978 | ||||||
Converse | 282 | 237 | ||||||
Corporate | 29 | 122 | ||||||
TOTAL INVENTORIES | $ | 4,590 | $ | 4,337 | ||||
PROPERTY, PLANT AND EQUIPMENT, NET | ||||||||
North America | $ | 705 | $ | 632 | ||||
Western Europe | 532 | 451 | ||||||
Central & Eastern Europe | 45 | 47 | ||||||
Greater China | 226 | 254 | ||||||
Japan | 221 | 205 | ||||||
Emerging Markets | 100 | 103 | ||||||
Global Brand Divisions | 505 | 484 | ||||||
Total NIKE Brand | 2,334 | 2,176 | ||||||
Converse | 123 | 122 | ||||||
Corporate | 872 | 713 | ||||||
TOTAL PROPERTY, PLANT AND EQUIPMENT, NET | $ | 3,329 | $ | 3,011 | ||||
|
|
|||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|