|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
NOTE 1 — Summary of Significant Accounting Policies |
NIKE, Inc. Unaudited Condensed Consolidated Statements of Income | ||||||||||||||||||||||||
Three Months Ended February 28, 2014 | Nine Months Ended February 28, 2014 | |||||||||||||||||||||||
(In millions, except per share data) | As Reported | Adjustment | As Revised | As Reported | Adjustment | As Revised | ||||||||||||||||||
Total selling and administrative expense | $ | 2,166 | $ | 3 | $ | 2,169 | $ | 6,310 | $ | 8 | $ | 6,318 | ||||||||||||
Income before income taxes | 883 | (3 | ) | 880 | 2,640 | (8 | ) | 2,632 | ||||||||||||||||
Income tax expense | 198 | — | 198 | 638 | (1 | ) | 637 | |||||||||||||||||
NET INCOME | $ | 685 | $ | (3 | ) | $ | 682 | $ | 2,002 | $ | (7 | ) | $ | 1,995 | ||||||||||
Earnings per common share: | ||||||||||||||||||||||||
Basic | $ | 0.78 | $ | (0.01 | ) | $ | 0.77 | $ | 2.26 | $ | (0.01 | ) | $ | 2.25 | ||||||||||
Diluted | $ | 0.76 | $ | (0.01 | ) | $ | 0.75 | $ | 2.20 | $ | (0.01 | ) | $ | 2.19 | ||||||||||
NIKE, Inc. Unaudited Condensed Consolidated Statements of Comprehensive Income | ||||||||||||||||||||||||
Three Months Ended February 28, 2014 | Nine Months Ended February 28, 2014 | |||||||||||||||||||||||
(In millions) | As Reported | Adjustment | As Revised | As Reported | Adjustment | As Revised | ||||||||||||||||||
Net income | $ | 685 | $ | (3 | ) | $ | 682 | $ | 2,002 | $ | (7 | ) | $ | 1,995 | ||||||||||
TOTAL COMPREHENSIVE INCOME | $ | 628 | $ | (3 | ) | $ | 625 | $ | 1,761 | $ | (7 | ) | $ | 1,754 | ||||||||||
NIKE, Inc. Unaudited Condensed Consolidated Statements of Cash Flows | ||||||||||||
Nine Months Ended February 28, 2014 | ||||||||||||
(In millions) | As Reported | Adjustment | As Revised | |||||||||
Cash provided by operations: | ||||||||||||
Net income | $ | 2,002 | $ | (7 | ) | $ | 1,995 | |||||
Income charges (credits) not affecting cash: | ||||||||||||
Amortization and other | 102 | (49 | ) | 53 | ||||||||
Net foreign currency adjustments | — | 59 | 59 | |||||||||
(Increase) in inventories | (343 | ) | (6 | ) | (349 | ) | ||||||
Increase (decrease) in accounts payable, accrued liabilities and income taxes | (54 | ) | 5 | (49 | ) | |||||||
Cash provided by operations | 1,683 | 2 | 1,685 | |||||||||
Cash used by investing activities: | ||||||||||||
Purchases of short-term investments | (4,146 | ) | (89 | ) | (4,235 | ) | ||||||
Maturities of short-term investments | 3,030 | (145 | ) | 2,885 | ||||||||
Sales of short-term investments | 555 | 234 | 789 | |||||||||
(Increase) in other assets, net of other liabilities | (16 | ) | 15 | (1 | ) | |||||||
Cash used by investing activities | (1,246 | ) | 15 | (1,231 | ) | |||||||
Effect of exchange rate changes on cash and equivalents | 7 | (17 | ) | (10 | ) | |||||||
Net increase (decrease) in cash and equivalents | (1,473 | ) | — | (1,473 | ) | |||||||
Cash and equivalents, beginning of period | 3,337 | — | 3,337 | |||||||||
CASH AND EQUIVALENTS, END OF PERIOD | $ | 1,864 | $ | — | $ | 1,864 | ||||||
NIKE, Inc. Unaudited Condensed Consolidated Statements of Cash Flows | ||||||||||||||||||||||||
Three Months Ended August 31, 2014 | Six Months Ended November 30, 2014 | |||||||||||||||||||||||
(In millions) | As Reported | Adjustment | As Revised | As Reported | Adjustment | As Revised | ||||||||||||||||||
Cash provided by operations: | ||||||||||||||||||||||||
Net income | $ | 962 | $ | — | $ | 962 | $ | 1,617 | $ | — | $ | 1,617 | ||||||||||||
Income charges (credits) not affecting cash: | ||||||||||||||||||||||||
Amortization and other | (34 | ) | 42 | 8 | (54 | ) | 69 | 15 | ||||||||||||||||
Net foreign currency adjustments | — | 53 | 53 | — | 243 | 243 | ||||||||||||||||||
Cash provided by operations | 588 | 95 | 683 | 1,235 | 312 | 1,547 | ||||||||||||||||||
Effect of exchange rate changes on cash and equivalents | 97 | (95 | ) | 2 | 288 | (312 | ) | (24 | ) | |||||||||||||||
Net increase (decrease) in cash and equivalents | 83 | — | 83 | 53 | — | 53 | ||||||||||||||||||
Cash and equivalents, beginning of period | 2,220 | — | 2,220 | 2,220 | — | 2,220 | ||||||||||||||||||
CASH AND EQUIVALENTS, END OF PERIOD | $ | 2,303 | $ | — | $ | 2,303 | $ | 2,273 | $ | — | $ | 2,273 | ||||||||||||
NIKE, Inc. Consolidated Statements of Cash Flows | ||||||||||||||||||||||||||||||||||||
Year Ended May 31, 2014 | Year Ended May 31, 2013 | Year Ended May 31, 2012 | ||||||||||||||||||||||||||||||||||
(In millions) | As Reported | Adjustment | As Revised | As Reported | Adjustment | As Revised | As Reported | Adjustment | As Revised | |||||||||||||||||||||||||||
Cash provided by operations: | ||||||||||||||||||||||||||||||||||||
Net income | $ | 2,693 | $ | — | $ | 2,693 | $ | 2,472 | $ | — | $ | 2,472 | $ | 2,211 | $ | — | $ | 2,211 | ||||||||||||||||||
Income charges (credits) not affecting cash: | ||||||||||||||||||||||||||||||||||||
Amortization and other | 114 | (46 | ) | 68 | 66 | (2 | ) | 64 | 23 | 45 | 68 | |||||||||||||||||||||||||
Net foreign currency adjustments | — | 56 | 56 | — | 66 | 66 | — | 63 | 63 | |||||||||||||||||||||||||||
Cash provided by operations | 3,003 | 10 | 3,013 | 2,968 | 64 | 3,032 | 1,824 | 108 | 1,932 | |||||||||||||||||||||||||||
Effect of exchange rate changes on cash and equivalents | 1 | (10 | ) | (9 | ) | 100 | (64 | ) | 36 | 67 | (108 | ) | (41 | ) | ||||||||||||||||||||||
Net (decrease) increase in cash and equivalents | (1,117 | ) | — | (1,117 | ) | 1,083 | — | 1,083 | 377 | — | 377 | |||||||||||||||||||||||||
Cash and equivalents, beginning of year | 3,337 | — | 3,337 | 2,254 | — | 2,254 | 1,877 | — | 1,877 | |||||||||||||||||||||||||||
CASH AND EQUIVALENTS, END OF YEAR | $ | 2,220 | $ | — | $ | 2,220 | $ | 3,337 | $ | — | $ | 3,337 | $ | 2,254 | $ | — | $ | 2,254 | ||||||||||||||||||
|
|||
NOTE 2 — Inventories |
|
|||
NOTE 3 — Accrued Liabilities |
As of February 28, | As of May 31, | |||||||
(In millions) | 2015 | 2014 | ||||||
Compensation and benefits, excluding taxes | $ | 849 | $ | 782 | ||||
Collateral received from counterparties to hedging instruments | 769 | — | ||||||
Endorsement compensation | 315 | 328 | ||||||
Dividends payable | 241 | 209 | ||||||
Taxes other than income taxes | 237 | 204 | ||||||
Fair value of derivatives | 167 | 85 | ||||||
Advertising and marketing | 126 | 133 | ||||||
Import and logistics costs | 111 | 127 | ||||||
Other(1) | 748 | 623 | ||||||
TOTAL ACCRUED LIABILITIES | $ | 3,563 | $ | 2,491 | ||||
(1) | Other consists of various accrued expenses with no individual item accounting for more than 5% of the total Accrued liabilities balance at February 28, 2015 and May 31, 2014. |
|
|||
NOTE 4 — Fair Value Measurements |
• | Level 1: Quoted prices in active markets for identical assets or liabilities. |
• | Level 2: Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly; these include quoted prices for similar assets or liabilities in active markets and quoted prices for identical assets or liabilities in markets that are not active. |
• | Level 3: Unobservable inputs for which there is little or no market data available, which require the reporting entity to develop its own assumptions. |
As of February 28, 2015 | ||||||||||||||||
(In millions) | Assets at Fair Value | Cash and Equivalents | Short-term Investments | Other Long-term Assets | ||||||||||||
Cash | $ | 778 | $ | 778 | $ | — | $ | — | ||||||||
Level 1: | ||||||||||||||||
U.S. Treasury securities | 1,017 | 75 | 942 | — | ||||||||||||
Level 2: | ||||||||||||||||
Time deposits | 341 | 341 | — | — | ||||||||||||
U.S. Agency securities | 904 | 110 | 794 | — | ||||||||||||
Commercial paper and bonds | 785 | 175 | 610 | — | ||||||||||||
Money market funds | 1,536 | 1,536 | — | — | ||||||||||||
Total Level 2: | 3,566 | 2,162 | 1,404 | — | ||||||||||||
Level 3: | ||||||||||||||||
Non-marketable preferred stock | 6 | — | — | 6 | ||||||||||||
TOTAL | $ | 5,367 | $ | 3,015 | $ | 2,346 | $ | 6 | ||||||||
As of May 31, 2014 | ||||||||||||||||
(In millions) | Assets at Fair Value | Cash and Equivalents | Short-term Investments | Other Long-term Assets | ||||||||||||
Cash | $ | 780 | $ | 780 | $ | — | $ | — | ||||||||
Level 1: | ||||||||||||||||
U.S. Treasury securities | 1,137 | 151 | 986 | — | ||||||||||||
Level 2: | ||||||||||||||||
Time deposits | 227 | 227 | — | — | ||||||||||||
U.S. Agency securities | 1,027 | 25 | 1,002 | — | ||||||||||||
Commercial paper and bonds | 959 | 25 | 934 | — | ||||||||||||
Money market funds | 1,012 | 1,012 | — | — | ||||||||||||
Total Level 2: | 3,225 | 1,289 | 1,936 | — | ||||||||||||
Level 3: | ||||||||||||||||
Non-marketable preferred stock | 7 | — | — | 7 | ||||||||||||
TOTAL | $ | 5,149 | $ | 2,220 | $ | 2,922 | $ | 7 | ||||||||
As of February 28, 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) | $ | 1,459 | $ | 1,005 | $ | 454 | $ | 195 | $ | 167 | $ | 28 | ||||||||||||
Embedded derivatives | 1 | 1 | — | — | — | — | ||||||||||||||||||
Interest rate swaps(2) | 47 | 47 | — | — | — | — | ||||||||||||||||||
TOTAL | $ | 1,507 | $ | 1,053 | $ | 454 | $ | 195 | $ | 167 | $ | 28 | ||||||||||||
(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 $193 million as of February 28, 2015. As of that date, the Company had received $736 million of cash collateral and $77 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 February 28, 2015. |
(2) | As of February 28, 2015, the Company had received $33 million of cash collateral related to its interest rate swaps. |
As of May 31, 2014 | ||||||||||||||||||||||||
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) | $ | 127 | $ | 101 | $ | 26 | $ | 85 | $ | 84 | $ | 1 | ||||||||||||
Interest rate swaps(1) | 6 | — | 6 | — | — | — | ||||||||||||||||||
TOTAL | $ | 133 | $ | 101 | $ | 32 | $ | 85 | $ | 84 | $ | 1 | ||||||||||||
(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 $63 million as of May 31, 2014. No amounts of collateral were received or posted on the Company’s derivative assets and liabilities as of May 31, 2014. |
|
|||
NOTE 5 — Income Taxes |
|
|||
NOTE 6 — Stock-Based Compensation |
Three Months Ended February 28, | Nine Months Ended February 28, | |||||||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Stock options(1) | $ | 35 | $ | 32 | $ | 100 | $ | 93 | ||||||||
ESPPs | 5 | 5 | 17 | 16 | ||||||||||||
Restricted stock | 8 | 6 | 23 | 22 | ||||||||||||
TOTAL STOCK-BASED COMPENSATION EXPENSE | $ | 48 | $ | 43 | $ | 140 | $ | 131 | ||||||||
(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 for the three month periods ended February 28, 2015 and 2014 was $5 million and $3 million, respectively, and for the nine month periods ended February 28, 2015 and 2014 was $14 million and $11 million, respectively. |
Nine Months Ended February 28, | ||||||
2015 | 2014 | |||||
Dividend yield | 1.2 | % | 1.3 | % | ||
Expected volatility | 23.6 | % | 27.9 | % | ||
Weighted average expected life (in years) | 5.8 | 5.3 | ||||
Risk-free interest rate | 1.7 | % | 1.3 | % | ||
|
|||
NOTE 8 — Risk Management and Derivatives |
Derivative Assets | Derivative Liabilities | |||||||||||||||||||
(In millions) | Balance Sheet Location | February 28, 2015 | May 31, 2014 | Balance Sheet Location | February 28, 2015 | May 31, 2014 | ||||||||||||||
Derivatives formally designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | $ | 762 | $ | 76 | Accrued liabilities | $ | 141 | $ | 57 | ||||||||||
Interest rate swaps | Prepaid expenses and other current assets | 47 | — | Accrued liabilities | — | — | ||||||||||||||
Foreign exchange forwards and options | Deferred income taxes and other assets | 454 | 26 | Deferred income taxes and other liabilities | 28 | 1 | ||||||||||||||
Interest rate swaps | Deferred income taxes and other assets | — | 6 | Deferred income taxes and other liabilities | — | — | ||||||||||||||
Total derivatives formally designated as hedging instruments | 1,263 | 108 | 169 | 58 | ||||||||||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | 243 | 25 | Accrued liabilities | 26 | 27 | ||||||||||||||
Embedded derivatives | Prepaid expenses and other current assets | 1 | — | Accrued liabilities | — | — | ||||||||||||||
Total derivatives not designated as hedging instruments | 244 | 25 | 26 | 27 | ||||||||||||||||
TOTAL DERIVATIVES | $ | 1,507 | $ | 133 | $ | 195 | $ | 85 | ||||||||||||
(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 February 28, 2015 | Nine Months Ended February 28, 2015 | Location of Gain (Loss) Reclassified From Accumulated Other Comprehensive Income into Income | Three Months Ended February 28, 2015 | Nine Months Ended February 28, 2015 | |||||||||||||
Derivatives designated as cash flow hedges: | |||||||||||||||||
Foreign exchange forwards and options | $ | (146 | ) | $ | (188 | ) | Revenues | $ | (17 | ) | $ | (53 | ) | ||||
Foreign exchange forwards and options | 547 | 946 | Cost of sales | 74 | 87 | ||||||||||||
Foreign exchange forwards and options | — | — | Total selling and administrative expense | — | — | ||||||||||||
Foreign exchange forwards and options | 277 | 417 | Other (income) expense, net | 42 | 60 | ||||||||||||
Interest rate swaps | 44 | 44 | Interest expense (income), net | — | — | ||||||||||||
Total designated cash flow hedges | $ | 722 | $ | 1,219 | $ | 99 | $ | 94 | |||||||||
(1) | For the three and nine months ended 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) | |||||||||||||||
Three Months Ended February 28, 2014 | Nine Months Ended February 28, 2014 | Location of Gain (Loss) Reclassified From Accumulated Other Comprehensive Income into Income | Three Months Ended February 28, 2014 | Nine Months Ended February 28, 2014 | |||||||||||||
Derivatives designated as cash flow hedges: | |||||||||||||||||
Foreign exchange forwards and options | $ | (20 | ) | $ | (39 | ) | Revenues | $ | (1 | ) | $ | 20 | |||||
Foreign exchange forwards and options | (12 | ) | (100 | ) | Cost of sales | (5 | ) | 18 | |||||||||
Foreign exchange forwards and options | 1 | 4 | Total selling and administrative expense | — | — | ||||||||||||
Foreign exchange forwards and options | (5 | ) | (28 | ) | Other (income) expense, net | (5 | ) | 6 | |||||||||
Total designated cash flow hedges | $ | (36 | ) | $ | (163 | ) | $ | (11 | ) | $ | 44 | ||||||
(1) | For the three and nine months ended February 28, 2014, 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 February 28, | Nine Months Ended February 28, | |||||||||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | ||||||||||||||
Derivatives designated as fair value hedges: | ||||||||||||||||||
Interest rate swaps(1) | $ | 1 | $ | 1 | $ | 3 | $ | 3 | Interest expense (income), net | |||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||||
Foreign exchange forwards and options | $ | 278 | $ | (11 | ) | $ | 556 | $ | (50 | ) | Other (income) expense, net | |||||||
Embedded derivatives | $ | 2 | $ | 1 | $ | 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 9 — Accumulated Other Comprehensive Income |
(In millions) | Foreign Currency Translation Adjustment(1) | Cash Flow Hedges | Net Investment Hedges(1) | Other | Total | |||||||||||||||
Balance at November 30, 2014 | $ | (23 | ) | $ | 500 | $ | 95 | $ | (47 | ) | $ | 525 | ||||||||
Other comprehensive gains (losses) before reclassifications(2) | 15 | 661 | — | 15 | 691 | |||||||||||||||
Reclassifications to net income of previously deferred (gains) losses(3) | — | (92 | ) | — | (13 | ) | (105 | ) | ||||||||||||
Other comprehensive income (loss) | 15 | 569 | — | 2 | 586 | |||||||||||||||
Balance at February 28, 2015 | $ | (8 | ) | $ | 1,069 | $ | 95 | $ | (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) | Net of tax benefit (expense) of $(3) million, $(61) million, $0 million, $(5) million and $(69) million, respectively. |
(3) | 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) | Cash Flow Hedges | Net Investment Hedges(1) | Other | Total | |||||||||||||||
Balance at May 31, 2014 | $ | 9 | $ | 32 | $ | 95 | $ | (51 | ) | $ | 85 | |||||||||
Other comprehensive gains (losses) before reclassifications(2) | (17 | ) | 1,131 | — | 29 | 1,143 | ||||||||||||||
Reclassifications to net income of previously deferred (gains) losses(3) | — | (94 | ) | — | (23 | ) | (117 | ) | ||||||||||||
Other comprehensive income (loss) | (17 | ) | 1,037 | — | 6 | 1,026 | ||||||||||||||
Balance at February 28, 2015 | $ | (8 | ) | $ | 1,069 | $ | 95 | $ | (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) | Net of tax benefit (expense) of $(3) million, $(88) million, $0 million, $(8) million and $(99) million, respectively. |
(3) | Net of tax (benefit) expense of $0 million, $0 million, $0 million, $7 million and $7 million, respectively. |
(In millions) | Foreign Currency Translation Adjustment(1) | Cash Flow Hedges | Net Investment Hedges(1) | Other | Total | |||||||||||||||
Balance at November 30, 2013 | $ | 24 | $ | 28 | $ | 95 | $ | (57 | ) | $ | 90 | |||||||||
Other comprehensive gains (losses) before reclassifications(2) | (34 | ) | (31 | ) | — | (3 | ) | (68 | ) | |||||||||||
Reclassifications to net income of previously deferred (gains) losses(3) | — | 10 | — | 1 | 11 | |||||||||||||||
Other comprehensive income (loss) | (34 | ) | (21 | ) | — | (2 | ) | (57 | ) | |||||||||||
Balance at February 28, 2014 | $ | (10 | ) | $ | 7 | $ | 95 | $ | (59 | ) | $ | 33 | ||||||||
(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, $5 million, $0 million, $0 million and $5 million, respectively. |
(3) | Net of tax (benefit) expense of $0 million, $(1) million, $0 million, $0 million and $(1) million, respectively. |
(In millions) | Foreign Currency Translation Adjustment(1) | Cash Flow Hedges | Net Investment Hedges(1) | Other | Total | |||||||||||||||
Balance at May 31, 2013 | $ | 41 | $ | 193 | $ | 95 | $ | (55 | ) | $ | 274 | |||||||||
Other comprehensive gains (losses) before reclassifications(2) | (51 | ) | (151 | ) | — | (7 | ) | (209 | ) | |||||||||||
Reclassifications to net income of previously deferred (gains) losses(3) | — | (35 | ) | — | 3 | (32 | ) | |||||||||||||
Other comprehensive income (loss) | (51 | ) | (186 | ) | — | (4 | ) | (241 | ) | |||||||||||
Balance at February 28, 2014 | $ | (10 | ) | $ | 7 | $ | 95 | $ | (59 | ) | $ | 33 | ||||||||
(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, $12 million, $0 million, $0 million and $12 million, respectively. |
(3) | Net of tax (benefit) expense of $0 million, $9 million, $0 million, $0 million and $9 million, respectively. |
Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Income | ||||||||||||||||||
Three Months Ended February 28, | Nine Months Ended February 28, | Location of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Income | ||||||||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | ||||||||||||||
Gains (losses) on cash flow hedges: | ||||||||||||||||||
Foreign exchange forwards and options | $ | (17 | ) | $ | (1 | ) | $ | (53 | ) | $ | 20 | Revenues | ||||||
Foreign exchange forwards and options | 74 | (5 | ) | 87 | 18 | Cost of sales | ||||||||||||
Foreign exchange forwards and options | 42 | (5 | ) | 60 | 6 | Other (income) expense, net | ||||||||||||
Total before tax | 99 | (11 | ) | 94 | 44 | |||||||||||||
Tax (expense) benefit | (7 | ) | 1 | — | (9 | ) | ||||||||||||
Gain (loss) net of tax | 92 | (10 | ) | 94 | 35 | |||||||||||||
Gains (losses) on other | 17 | (1 | ) | 30 | (3 | ) | Other (income) expense, net | |||||||||||
Total before tax | 17 | (1 | ) | 30 | (3 | ) | ||||||||||||
Tax (expense) | (4 | ) | — | (7 | ) | — | ||||||||||||
Gain (loss) net of tax | 13 | (1 | ) | 23 | (3 | ) | ||||||||||||
Total net gain (loss) reclassified for the period | $ | 105 | $ | (11 | ) | $ | 117 | $ | 32 | |||||||||
|
|||
NOTE 10 — Operating Segments |
Three Months Ended February 28, | Nine Months Ended February 28, | |||||||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | ||||||||||||
REVENUES | ||||||||||||||||
North America | $ | 3,254 | $ | 3,069 | $ | 10,008 | $ | 9,005 | ||||||||
Western Europe | 1,416 | 1,292 | 4,442 | 3,667 | ||||||||||||
Central & Eastern Europe | 319 | 356 | 1,057 | 1,017 | ||||||||||||
Greater China | 801 | 697 | 2,238 | 1,900 | ||||||||||||
Japan | 166 | 177 | 525 | 545 | ||||||||||||
Emerging Markets | 955 | 937 | 2,964 | 2,869 | ||||||||||||
Global Brand Divisions | 28 | 26 | 85 | 89 | ||||||||||||
Total NIKE Brand | 6,939 | 6,554 | 21,319 | 19,092 | ||||||||||||
Converse | 538 | 420 | 1,547 | 1,274 | ||||||||||||
Corporate | (17 | ) | (2 | ) | (44 | ) | 8 | |||||||||
TOTAL NIKE CONSOLIDATED REVENUES | $ | 7,460 | $ | 6,972 | $ | 22,822 | $ | 20,374 | ||||||||
EARNINGS BEFORE INTEREST AND TAXES | ||||||||||||||||
North America | $ | 830 | $ | 729 | $ | 2,585 | $ | 2,189 | ||||||||
Western Europe | 335 | 275 | 1,000 | 663 | ||||||||||||
Central & Eastern Europe | 51 | 79 | 176 | 208 | ||||||||||||
Greater China | 251 | 234 | 727 | 601 | ||||||||||||
Japan | 22 | 21 | 62 | 92 | ||||||||||||
Emerging Markets | 234 | 228 | 626 | 681 | ||||||||||||
Global Brand Divisions | (552 | ) | (528 | ) | (1,637 | ) | (1,444 | ) | ||||||||
Total NIKE Brand | 1,171 | 1,038 | 3,539 | 2,990 | ||||||||||||
Converse | 163 | 133 | 437 | 402 | ||||||||||||
Corporate | (282 | ) | (282 | ) | (799 | ) | (735 | ) | ||||||||
Total NIKE Consolidated Earnings Before Interest and Taxes | 1,052 | 889 | 3,177 | 2,657 | ||||||||||||
Interest expense (income), net | 6 | 9 | 24 | 25 | ||||||||||||
TOTAL NIKE CONSOLIDATED EARNINGS BEFORE TAXES | $ | 1,046 | $ | 880 | $ | 3,153 | $ | 2,632 | ||||||||
As of February 28, | As of May 31, | |||||||
(In millions) | 2015 | 2014 | ||||||
ACCOUNTS RECEIVABLE, NET | ||||||||
North America | $ | 1,546 | $ | 1,505 | ||||
Western Europe | 391 | 341 | ||||||
Central & Eastern Europe | 220 | 280 | ||||||
Greater China | 98 | 68 | ||||||
Japan | 95 | 162 | ||||||
Emerging Markets | 551 | 819 | ||||||
Global Brand Divisions | 90 | 71 | ||||||
Total NIKE Brand | 2,991 | 3,246 | ||||||
Converse | 290 | 171 | ||||||
Corporate | 13 | 17 | ||||||
TOTAL ACCOUNTS RECEIVABLE, NET | $ | 3,294 | $ | 3,434 | ||||
INVENTORIES | ||||||||
North America | $ | 2,146 | $ | 1,758 | ||||
Western Europe | 681 | 711 | ||||||
Central & Eastern Europe | 149 | 271 | ||||||
Greater China | 246 | 221 | ||||||
Japan | 123 | 94 | ||||||
Emerging Markets | 571 | 633 | ||||||
Global Brand Divisions | 26 | 18 | ||||||
Total NIKE Brand | 3,942 | 3,706 | ||||||
Converse | 219 | 261 | ||||||
Corporate | 85 | (20 | ) | |||||
TOTAL INVENTORIES | $ | 4,246 | $ | 3,947 | ||||
PROPERTY, PLANT AND EQUIPMENT, NET | ||||||||
North America | $ | 598 | $ | 545 | ||||
Western Europe | 411 | 384 | ||||||
Central & Eastern Europe | 42 | 51 | ||||||
Greater China | 240 | 232 | ||||||
Japan | 213 | 258 | ||||||
Emerging Markets | 102 | 115 | ||||||
Global Brand Divisions | 500 | 537 | ||||||
Total NIKE Brand | 2,106 | 2,122 | ||||||
Converse | 93 | 70 | ||||||
Corporate | 663 | 642 | ||||||
TOTAL PROPERTY, PLANT AND EQUIPMENT, NET | $ | 2,862 | $ | 2,834 | ||||
|
|||
NOTE 11 — Commitments and Contingencies |
|
|||
|
|||
NIKE, Inc. Unaudited Condensed Consolidated Statements of Income | ||||||||||||||||||||||||
Three Months Ended February 28, 2014 | Nine Months Ended February 28, 2014 | |||||||||||||||||||||||
(In millions, except per share data) | As Reported | Adjustment | As Revised | As Reported | Adjustment | As Revised | ||||||||||||||||||
Total selling and administrative expense | $ | 2,166 | $ | 3 | $ | 2,169 | $ | 6,310 | $ | 8 | $ | 6,318 | ||||||||||||
Income before income taxes | 883 | (3 | ) | 880 | 2,640 | (8 | ) | 2,632 | ||||||||||||||||
Income tax expense | 198 | — | 198 | 638 | (1 | ) | 637 | |||||||||||||||||
NET INCOME | $ | 685 | $ | (3 | ) | $ | 682 | $ | 2,002 | $ | (7 | ) | $ | 1,995 | ||||||||||
Earnings per common share: | ||||||||||||||||||||||||
Basic | $ | 0.78 | $ | (0.01 | ) | $ | 0.77 | $ | 2.26 | $ | (0.01 | ) | $ | 2.25 | ||||||||||
Diluted | $ | 0.76 | $ | (0.01 | ) | $ | 0.75 | $ | 2.20 | $ | (0.01 | ) | $ | 2.19 | ||||||||||
NIKE, Inc. Unaudited Condensed Consolidated Statements of Comprehensive Income | ||||||||||||||||||||||||
Three Months Ended February 28, 2014 | Nine Months Ended February 28, 2014 | |||||||||||||||||||||||
(In millions) | As Reported | Adjustment | As Revised | As Reported | Adjustment | As Revised | ||||||||||||||||||
Net income | $ | 685 | $ | (3 | ) | $ | 682 | $ | 2,002 | $ | (7 | ) | $ | 1,995 | ||||||||||
TOTAL COMPREHENSIVE INCOME | $ | 628 | $ | (3 | ) | $ | 625 | $ | 1,761 | $ | (7 | ) | $ | 1,754 | ||||||||||
NIKE, Inc. Unaudited Condensed Consolidated Statements of Cash Flows | ||||||||||||
Nine Months Ended February 28, 2014 | ||||||||||||
(In millions) | As Reported | Adjustment | As Revised | |||||||||
Cash provided by operations: | ||||||||||||
Net income | $ | 2,002 | $ | (7 | ) | $ | 1,995 | |||||
Income charges (credits) not affecting cash: | ||||||||||||
Amortization and other | 102 | (49 | ) | 53 | ||||||||
Net foreign currency adjustments | — | 59 | 59 | |||||||||
(Increase) in inventories | (343 | ) | (6 | ) | (349 | ) | ||||||
Increase (decrease) in accounts payable, accrued liabilities and income taxes | (54 | ) | 5 | (49 | ) | |||||||
Cash provided by operations | 1,683 | 2 | 1,685 | |||||||||
Cash used by investing activities: | ||||||||||||
Purchases of short-term investments | (4,146 | ) | (89 | ) | (4,235 | ) | ||||||
Maturities of short-term investments | 3,030 | (145 | ) | 2,885 | ||||||||
Sales of short-term investments | 555 | 234 | 789 | |||||||||
(Increase) in other assets, net of other liabilities | (16 | ) | 15 | (1 | ) | |||||||
Cash used by investing activities | (1,246 | ) | 15 | (1,231 | ) | |||||||
Effect of exchange rate changes on cash and equivalents | 7 | (17 | ) | (10 | ) | |||||||
Net increase (decrease) in cash and equivalents | (1,473 | ) | — | (1,473 | ) | |||||||
Cash and equivalents, beginning of period | 3,337 | — | 3,337 | |||||||||
CASH AND EQUIVALENTS, END OF PERIOD | $ | 1,864 | $ | — | $ | 1,864 | ||||||
NIKE, Inc. Unaudited Condensed Consolidated Statements of Cash Flows | ||||||||||||||||||||||||
Three Months Ended August 31, 2014 | Six Months Ended November 30, 2014 | |||||||||||||||||||||||
(In millions) | As Reported | Adjustment | As Revised | As Reported | Adjustment | As Revised | ||||||||||||||||||
Cash provided by operations: | ||||||||||||||||||||||||
Net income | $ | 962 | $ | — | $ | 962 | $ | 1,617 | $ | — | $ | 1,617 | ||||||||||||
Income charges (credits) not affecting cash: | ||||||||||||||||||||||||
Amortization and other | (34 | ) | 42 | 8 | (54 | ) | 69 | 15 | ||||||||||||||||
Net foreign currency adjustments | — | 53 | 53 | — | 243 | 243 | ||||||||||||||||||
Cash provided by operations | 588 | 95 | 683 | 1,235 | 312 | 1,547 | ||||||||||||||||||
Effect of exchange rate changes on cash and equivalents | 97 | (95 | ) | 2 | 288 | (312 | ) | (24 | ) | |||||||||||||||
Net increase (decrease) in cash and equivalents | 83 | — | 83 | 53 | — | 53 | ||||||||||||||||||
Cash and equivalents, beginning of period | 2,220 | — | 2,220 | 2,220 | — | 2,220 | ||||||||||||||||||
CASH AND EQUIVALENTS, END OF PERIOD | $ | 2,303 | $ | — | $ | 2,303 | $ | 2,273 | $ | — | $ | 2,273 | ||||||||||||
NIKE, Inc. Consolidated Statements of Cash Flows | ||||||||||||||||||||||||||||||||||||
Year Ended May 31, 2014 | Year Ended May 31, 2013 | Year Ended May 31, 2012 | ||||||||||||||||||||||||||||||||||
(In millions) | As Reported | Adjustment | As Revised | As Reported | Adjustment | As Revised | As Reported | Adjustment | As Revised | |||||||||||||||||||||||||||
Cash provided by operations: | ||||||||||||||||||||||||||||||||||||
Net income | $ | 2,693 | $ | — | $ | 2,693 | $ | 2,472 | $ | — | $ | 2,472 | $ | 2,211 | $ | — | $ | 2,211 | ||||||||||||||||||
Income charges (credits) not affecting cash: | ||||||||||||||||||||||||||||||||||||
Amortization and other | 114 | (46 | ) | 68 | 66 | (2 | ) | 64 | 23 | 45 | 68 | |||||||||||||||||||||||||
Net foreign currency adjustments | — | 56 | 56 | — | 66 | 66 | — | 63 | 63 | |||||||||||||||||||||||||||
Cash provided by operations | 3,003 | 10 | 3,013 | 2,968 | 64 | 3,032 | 1,824 | 108 | 1,932 | |||||||||||||||||||||||||||
Effect of exchange rate changes on cash and equivalents | 1 | (10 | ) | (9 | ) | 100 | (64 | ) | 36 | 67 | (108 | ) | (41 | ) | ||||||||||||||||||||||
Net (decrease) increase in cash and equivalents | (1,117 | ) | — | (1,117 | ) | 1,083 | — | 1,083 | 377 | — | 377 | |||||||||||||||||||||||||
Cash and equivalents, beginning of year | 3,337 | — | 3,337 | 2,254 | — | 2,254 | 1,877 | — | 1,877 | |||||||||||||||||||||||||||
CASH AND EQUIVALENTS, END OF YEAR | $ | 2,220 | $ | — | $ | 2,220 | $ | 3,337 | $ | — | $ | 3,337 | $ | 2,254 | $ | — | $ | 2,254 | ||||||||||||||||||
|
|||
As of February 28, | As of May 31, | |||||||
(In millions) | 2015 | 2014 | ||||||
Compensation and benefits, excluding taxes | $ | 849 | $ | 782 | ||||
Collateral received from counterparties to hedging instruments | 769 | — | ||||||
Endorsement compensation | 315 | 328 | ||||||
Dividends payable | 241 | 209 | ||||||
Taxes other than income taxes | 237 | 204 | ||||||
Fair value of derivatives | 167 | 85 | ||||||
Advertising and marketing | 126 | 133 | ||||||
Import and logistics costs | 111 | 127 | ||||||
Other(1) | 748 | 623 | ||||||
TOTAL ACCRUED LIABILITIES | $ | 3,563 | $ | 2,491 | ||||
(1) | Other consists of various accrued expenses with no individual item accounting for more than 5% of the total Accrued liabilities balance at February 28, 2015 and May 31, 2014. |
|
|||
As of February 28, 2015 | ||||||||||||||||
(In millions) | Assets at Fair Value | Cash and Equivalents | Short-term Investments | Other Long-term Assets | ||||||||||||
Cash | $ | 778 | $ | 778 | $ | — | $ | — | ||||||||
Level 1: | ||||||||||||||||
U.S. Treasury securities | 1,017 | 75 | 942 | — | ||||||||||||
Level 2: | ||||||||||||||||
Time deposits | 341 | 341 | — | — | ||||||||||||
U.S. Agency securities | 904 | 110 | 794 | — | ||||||||||||
Commercial paper and bonds | 785 | 175 | 610 | — | ||||||||||||
Money market funds | 1,536 | 1,536 | — | — | ||||||||||||
Total Level 2: | 3,566 | 2,162 | 1,404 | — | ||||||||||||
Level 3: | ||||||||||||||||
Non-marketable preferred stock | 6 | — | — | 6 | ||||||||||||
TOTAL | $ | 5,367 | $ | 3,015 | $ | 2,346 | $ | 6 | ||||||||
As of May 31, 2014 | ||||||||||||||||
(In millions) | Assets at Fair Value | Cash and Equivalents | Short-term Investments | Other Long-term Assets | ||||||||||||
Cash | $ | 780 | $ | 780 | $ | — | $ | — | ||||||||
Level 1: | ||||||||||||||||
U.S. Treasury securities | 1,137 | 151 | 986 | — | ||||||||||||
Level 2: | ||||||||||||||||
Time deposits | 227 | 227 | — | — | ||||||||||||
U.S. Agency securities | 1,027 | 25 | 1,002 | — | ||||||||||||
Commercial paper and bonds | 959 | 25 | 934 | — | ||||||||||||
Money market funds | 1,012 | 1,012 | — | — | ||||||||||||
Total Level 2: | 3,225 | 1,289 | 1,936 | — | ||||||||||||
Level 3: | ||||||||||||||||
Non-marketable preferred stock | 7 | — | — | 7 | ||||||||||||
TOTAL | $ | 5,149 | $ | 2,220 | $ | 2,922 | $ | 7 | ||||||||
As of February 28, 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) | $ | 1,459 | $ | 1,005 | $ | 454 | $ | 195 | $ | 167 | $ | 28 | ||||||||||||
Embedded derivatives | 1 | 1 | — | — | — | — | ||||||||||||||||||
Interest rate swaps(2) | 47 | 47 | — | — | — | — | ||||||||||||||||||
TOTAL | $ | 1,507 | $ | 1,053 | $ | 454 | $ | 195 | $ | 167 | $ | 28 | ||||||||||||
(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 $193 million as of February 28, 2015. As of that date, the Company had received $736 million of cash collateral and $77 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 February 28, 2015. |
(2) | As of February 28, 2015, the Company had received $33 million of cash collateral related to its interest rate swaps. |
As of May 31, 2014 | ||||||||||||||||||||||||
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) | $ | 127 | $ | 101 | $ | 26 | $ | 85 | $ | 84 | $ | 1 | ||||||||||||
Interest rate swaps(1) | 6 | — | 6 | — | — | — | ||||||||||||||||||
TOTAL | $ | 133 | $ | 101 | $ | 32 | $ | 85 | $ | 84 | $ | 1 | ||||||||||||
(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 $63 million as of May 31, 2014. No amounts of collateral were received or posted on the Company’s derivative assets and liabilities as of May 31, 2014. |
Derivative Assets | Derivative Liabilities | |||||||||||||||||||
(In millions) | Balance Sheet Location | February 28, 2015 | May 31, 2014 | Balance Sheet Location | February 28, 2015 | May 31, 2014 | ||||||||||||||
Derivatives formally designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | $ | 762 | $ | 76 | Accrued liabilities | $ | 141 | $ | 57 | ||||||||||
Interest rate swaps | Prepaid expenses and other current assets | 47 | — | Accrued liabilities | — | — | ||||||||||||||
Foreign exchange forwards and options | Deferred income taxes and other assets | 454 | 26 | Deferred income taxes and other liabilities | 28 | 1 | ||||||||||||||
Interest rate swaps | Deferred income taxes and other assets | — | 6 | Deferred income taxes and other liabilities | — | — | ||||||||||||||
Total derivatives formally designated as hedging instruments | 1,263 | 108 | 169 | 58 | ||||||||||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | 243 | 25 | Accrued liabilities | 26 | 27 | ||||||||||||||
Embedded derivatives | Prepaid expenses and other current assets | 1 | — | Accrued liabilities | — | — | ||||||||||||||
Total derivatives not designated as hedging instruments | 244 | 25 | 26 | 27 | ||||||||||||||||
TOTAL DERIVATIVES | $ | 1,507 | $ | 133 | $ | 195 | $ | 85 | ||||||||||||
|
|||
Three Months Ended February 28, | Nine Months Ended February 28, | |||||||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Stock options(1) | $ | 35 | $ | 32 | $ | 100 | $ | 93 | ||||||||
ESPPs | 5 | 5 | 17 | 16 | ||||||||||||
Restricted stock | 8 | 6 | 23 | 22 | ||||||||||||
TOTAL STOCK-BASED COMPENSATION EXPENSE | $ | 48 | $ | 43 | $ | 140 | $ | 131 | ||||||||
(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 for the three month periods ended February 28, 2015 and 2014 was $5 million and $3 million, respectively, and for the nine month periods ended February 28, 2015 and 2014 was $14 million and $11 million, respectively. |
Nine Months Ended February 28, | ||||||
2015 | 2014 | |||||
Dividend yield | 1.2 | % | 1.3 | % | ||
Expected volatility | 23.6 | % | 27.9 | % | ||
Weighted average expected life (in years) | 5.8 | 5.3 | ||||
Risk-free interest rate | 1.7 | % | 1.3 | % | ||
|
|||
As of February 28, 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) | $ | 1,459 | $ | 1,005 | $ | 454 | $ | 195 | $ | 167 | $ | 28 | ||||||||||||
Embedded derivatives | 1 | 1 | — | — | — | — | ||||||||||||||||||
Interest rate swaps(2) | 47 | 47 | — | — | — | — | ||||||||||||||||||
TOTAL | $ | 1,507 | $ | 1,053 | $ | 454 | $ | 195 | $ | 167 | $ | 28 | ||||||||||||
(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 $193 million as of February 28, 2015. As of that date, the Company had received $736 million of cash collateral and $77 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 February 28, 2015. |
(2) | As of February 28, 2015, the Company had received $33 million of cash collateral related to its interest rate swaps. |
As of May 31, 2014 | ||||||||||||||||||||||||
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) | $ | 127 | $ | 101 | $ | 26 | $ | 85 | $ | 84 | $ | 1 | ||||||||||||
Interest rate swaps(1) | 6 | — | 6 | — | — | — | ||||||||||||||||||
TOTAL | $ | 133 | $ | 101 | $ | 32 | $ | 85 | $ | 84 | $ | 1 | ||||||||||||
(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 $63 million as of May 31, 2014. No amounts of collateral were received or posted on the Company’s derivative assets and liabilities as of May 31, 2014. |
Derivative Assets | Derivative Liabilities | |||||||||||||||||||
(In millions) | Balance Sheet Location | February 28, 2015 | May 31, 2014 | Balance Sheet Location | February 28, 2015 | May 31, 2014 | ||||||||||||||
Derivatives formally designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | $ | 762 | $ | 76 | Accrued liabilities | $ | 141 | $ | 57 | ||||||||||
Interest rate swaps | Prepaid expenses and other current assets | 47 | — | Accrued liabilities | — | — | ||||||||||||||
Foreign exchange forwards and options | Deferred income taxes and other assets | 454 | 26 | Deferred income taxes and other liabilities | 28 | 1 | ||||||||||||||
Interest rate swaps | Deferred income taxes and other assets | — | 6 | Deferred income taxes and other liabilities | — | — | ||||||||||||||
Total derivatives formally designated as hedging instruments | 1,263 | 108 | 169 | 58 | ||||||||||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | 243 | 25 | Accrued liabilities | 26 | 27 | ||||||||||||||
Embedded derivatives | Prepaid expenses and other current assets | 1 | — | Accrued liabilities | — | — | ||||||||||||||
Total derivatives not designated as hedging instruments | 244 | 25 | 26 | 27 | ||||||||||||||||
TOTAL DERIVATIVES | $ | 1,507 | $ | 133 | $ | 195 | $ | 85 | ||||||||||||
(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 February 28, 2015 | Nine Months Ended February 28, 2015 | Location of Gain (Loss) Reclassified From Accumulated Other Comprehensive Income into Income | Three Months Ended February 28, 2015 | Nine Months Ended February 28, 2015 | |||||||||||||
Derivatives designated as cash flow hedges: | |||||||||||||||||
Foreign exchange forwards and options | $ | (146 | ) | $ | (188 | ) | Revenues | $ | (17 | ) | $ | (53 | ) | ||||
Foreign exchange forwards and options | 547 | 946 | Cost of sales | 74 | 87 | ||||||||||||
Foreign exchange forwards and options | — | — | Total selling and administrative expense | — | — | ||||||||||||
Foreign exchange forwards and options | 277 | 417 | Other (income) expense, net | 42 | 60 | ||||||||||||
Interest rate swaps | 44 | 44 | Interest expense (income), net | — | — | ||||||||||||
Total designated cash flow hedges | $ | 722 | $ | 1,219 | $ | 99 | $ | 94 | |||||||||
(1) | For the three and nine months ended 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) | |||||||||||||||
Three Months Ended February 28, 2014 | Nine Months Ended February 28, 2014 | Location of Gain (Loss) Reclassified From Accumulated Other Comprehensive Income into Income | Three Months Ended February 28, 2014 | Nine Months Ended February 28, 2014 | |||||||||||||
Derivatives designated as cash flow hedges: | |||||||||||||||||
Foreign exchange forwards and options | $ | (20 | ) | $ | (39 | ) | Revenues | $ | (1 | ) | $ | 20 | |||||
Foreign exchange forwards and options | (12 | ) | (100 | ) | Cost of sales | (5 | ) | 18 | |||||||||
Foreign exchange forwards and options | 1 | 4 | Total selling and administrative expense | — | — | ||||||||||||
Foreign exchange forwards and options | (5 | ) | (28 | ) | Other (income) expense, net | (5 | ) | 6 | |||||||||
Total designated cash flow hedges | $ | (36 | ) | $ | (163 | ) | $ | (11 | ) | $ | 44 | ||||||
(1) | For the three and nine months ended February 28, 2014, 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 February 28, | Nine Months Ended February 28, | |||||||||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | ||||||||||||||
Derivatives designated as fair value hedges: | ||||||||||||||||||
Interest rate swaps(1) | $ | 1 | $ | 1 | $ | 3 | $ | 3 | Interest expense (income), net | |||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||||
Foreign exchange forwards and options | $ | 278 | $ | (11 | ) | $ | 556 | $ | (50 | ) | Other (income) expense, net | |||||||
Embedded derivatives | $ | 2 | $ | 1 | $ | 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, 2014 | $ | (23 | ) | $ | 500 | $ | 95 | $ | (47 | ) | $ | 525 | ||||||||
Other comprehensive gains (losses) before reclassifications(2) | 15 | 661 | — | 15 | 691 | |||||||||||||||
Reclassifications to net income of previously deferred (gains) losses(3) | — | (92 | ) | — | (13 | ) | (105 | ) | ||||||||||||
Other comprehensive income (loss) | 15 | 569 | — | 2 | 586 | |||||||||||||||
Balance at February 28, 2015 | $ | (8 | ) | $ | 1,069 | $ | 95 | $ | (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) | Net of tax benefit (expense) of $(3) million, $(61) million, $0 million, $(5) million and $(69) million, respectively. |
(3) | 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) | Cash Flow Hedges | Net Investment Hedges(1) | Other | Total | |||||||||||||||
Balance at May 31, 2014 | $ | 9 | $ | 32 | $ | 95 | $ | (51 | ) | $ | 85 | |||||||||
Other comprehensive gains (losses) before reclassifications(2) | (17 | ) | 1,131 | — | 29 | 1,143 | ||||||||||||||
Reclassifications to net income of previously deferred (gains) losses(3) | — | (94 | ) | — | (23 | ) | (117 | ) | ||||||||||||
Other comprehensive income (loss) | (17 | ) | 1,037 | — | 6 | 1,026 | ||||||||||||||
Balance at February 28, 2015 | $ | (8 | ) | $ | 1,069 | $ | 95 | $ | (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) | Net of tax benefit (expense) of $(3) million, $(88) million, $0 million, $(8) million and $(99) million, respectively. |
(3) | Net of tax (benefit) expense of $0 million, $0 million, $0 million, $7 million and $7 million, respectively. |
(In millions) | Foreign Currency Translation Adjustment(1) | Cash Flow Hedges | Net Investment Hedges(1) | Other | Total | |||||||||||||||
Balance at November 30, 2013 | $ | 24 | $ | 28 | $ | 95 | $ | (57 | ) | $ | 90 | |||||||||
Other comprehensive gains (losses) before reclassifications(2) | (34 | ) | (31 | ) | — | (3 | ) | (68 | ) | |||||||||||
Reclassifications to net income of previously deferred (gains) losses(3) | — | 10 | — | 1 | 11 | |||||||||||||||
Other comprehensive income (loss) | (34 | ) | (21 | ) | — | (2 | ) | (57 | ) | |||||||||||
Balance at February 28, 2014 | $ | (10 | ) | $ | 7 | $ | 95 | $ | (59 | ) | $ | 33 | ||||||||
(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, $5 million, $0 million, $0 million and $5 million, respectively. |
(3) | Net of tax (benefit) expense of $0 million, $(1) million, $0 million, $0 million and $(1) million, respectively. |
(In millions) | Foreign Currency Translation Adjustment(1) | Cash Flow Hedges | Net Investment Hedges(1) | Other | Total | |||||||||||||||
Balance at May 31, 2013 | $ | 41 | $ | 193 | $ | 95 | $ | (55 | ) | $ | 274 | |||||||||
Other comprehensive gains (losses) before reclassifications(2) | (51 | ) | (151 | ) | — | (7 | ) | (209 | ) | |||||||||||
Reclassifications to net income of previously deferred (gains) losses(3) | — | (35 | ) | — | 3 | (32 | ) | |||||||||||||
Other comprehensive income (loss) | (51 | ) | (186 | ) | — | (4 | ) | (241 | ) | |||||||||||
Balance at February 28, 2014 | $ | (10 | ) | $ | 7 | $ | 95 | $ | (59 | ) | $ | 33 | ||||||||
(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, $12 million, $0 million, $0 million and $12 million, respectively. |
(3) | Net of tax (benefit) expense of $0 million, $9 million, $0 million, $0 million and $9 million, respectively. |
Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Income | ||||||||||||||||||
Three Months Ended February 28, | Nine Months Ended February 28, | Location of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Income | ||||||||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | ||||||||||||||
Gains (losses) on cash flow hedges: | ||||||||||||||||||
Foreign exchange forwards and options | $ | (17 | ) | $ | (1 | ) | $ | (53 | ) | $ | 20 | Revenues | ||||||
Foreign exchange forwards and options | 74 | (5 | ) | 87 | 18 | Cost of sales | ||||||||||||
Foreign exchange forwards and options | 42 | (5 | ) | 60 | 6 | Other (income) expense, net | ||||||||||||
Total before tax | 99 | (11 | ) | 94 | 44 | |||||||||||||
Tax (expense) benefit | (7 | ) | 1 | — | (9 | ) | ||||||||||||
Gain (loss) net of tax | 92 | (10 | ) | 94 | 35 | |||||||||||||
Gains (losses) on other | 17 | (1 | ) | 30 | (3 | ) | Other (income) expense, net | |||||||||||
Total before tax | 17 | (1 | ) | 30 | (3 | ) | ||||||||||||
Tax (expense) | (4 | ) | — | (7 | ) | — | ||||||||||||
Gain (loss) net of tax | 13 | (1 | ) | 23 | (3 | ) | ||||||||||||
Total net gain (loss) reclassified for the period | $ | 105 | $ | (11 | ) | $ | 117 | $ | 32 | |||||||||
|
|||
Three Months Ended February 28, | Nine Months Ended February 28, | |||||||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | ||||||||||||
REVENUES | ||||||||||||||||
North America | $ | 3,254 | $ | 3,069 | $ | 10,008 | $ | 9,005 | ||||||||
Western Europe | 1,416 | 1,292 | 4,442 | 3,667 | ||||||||||||
Central & Eastern Europe | 319 | 356 | 1,057 | 1,017 | ||||||||||||
Greater China | 801 | 697 | 2,238 | 1,900 | ||||||||||||
Japan | 166 | 177 | 525 | 545 | ||||||||||||
Emerging Markets | 955 | 937 | 2,964 | 2,869 | ||||||||||||
Global Brand Divisions | 28 | 26 | 85 | 89 | ||||||||||||
Total NIKE Brand | 6,939 | 6,554 | 21,319 | 19,092 | ||||||||||||
Converse | 538 | 420 | 1,547 | 1,274 | ||||||||||||
Corporate | (17 | ) | (2 | ) | (44 | ) | 8 | |||||||||
TOTAL NIKE CONSOLIDATED REVENUES | $ | 7,460 | $ | 6,972 | $ | 22,822 | $ | 20,374 | ||||||||
EARNINGS BEFORE INTEREST AND TAXES | ||||||||||||||||
North America | $ | 830 | $ | 729 | $ | 2,585 | $ | 2,189 | ||||||||
Western Europe | 335 | 275 | 1,000 | 663 | ||||||||||||
Central & Eastern Europe | 51 | 79 | 176 | 208 | ||||||||||||
Greater China | 251 | 234 | 727 | 601 | ||||||||||||
Japan | 22 | 21 | 62 | 92 | ||||||||||||
Emerging Markets | 234 | 228 | 626 | 681 | ||||||||||||
Global Brand Divisions | (552 | ) | (528 | ) | (1,637 | ) | (1,444 | ) | ||||||||
Total NIKE Brand | 1,171 | 1,038 | 3,539 | 2,990 | ||||||||||||
Converse | 163 | 133 | 437 | 402 | ||||||||||||
Corporate | (282 | ) | (282 | ) | (799 | ) | (735 | ) | ||||||||
Total NIKE Consolidated Earnings Before Interest and Taxes | 1,052 | 889 | 3,177 | 2,657 | ||||||||||||
Interest expense (income), net | 6 | 9 | 24 | 25 | ||||||||||||
TOTAL NIKE CONSOLIDATED EARNINGS BEFORE TAXES | $ | 1,046 | $ | 880 | $ | 3,153 | $ | 2,632 | ||||||||
As of February 28, | As of May 31, | |||||||
(In millions) | 2015 | 2014 | ||||||
ACCOUNTS RECEIVABLE, NET | ||||||||
North America | $ | 1,546 | $ | 1,505 | ||||
Western Europe | 391 | 341 | ||||||
Central & Eastern Europe | 220 | 280 | ||||||
Greater China | 98 | 68 | ||||||
Japan | 95 | 162 | ||||||
Emerging Markets | 551 | 819 | ||||||
Global Brand Divisions | 90 | 71 | ||||||
Total NIKE Brand | 2,991 | 3,246 | ||||||
Converse | 290 | 171 | ||||||
Corporate | 13 | 17 | ||||||
TOTAL ACCOUNTS RECEIVABLE, NET | $ | 3,294 | $ | 3,434 | ||||
INVENTORIES | ||||||||
North America | $ | 2,146 | $ | 1,758 | ||||
Western Europe | 681 | 711 | ||||||
Central & Eastern Europe | 149 | 271 | ||||||
Greater China | 246 | 221 | ||||||
Japan | 123 | 94 | ||||||
Emerging Markets | 571 | 633 | ||||||
Global Brand Divisions | 26 | 18 | ||||||
Total NIKE Brand | 3,942 | 3,706 | ||||||
Converse | 219 | 261 | ||||||
Corporate | 85 | (20 | ) | |||||
TOTAL INVENTORIES | $ | 4,246 | $ | 3,947 | ||||
PROPERTY, PLANT AND EQUIPMENT, NET | ||||||||
North America | $ | 598 | $ | 545 | ||||
Western Europe | 411 | 384 | ||||||
Central & Eastern Europe | 42 | 51 | ||||||
Greater China | 240 | 232 | ||||||
Japan | 213 | 258 | ||||||
Emerging Markets | 102 | 115 | ||||||
Global Brand Divisions | 500 | 537 | ||||||
Total NIKE Brand | 2,106 | 2,122 | ||||||
Converse | 93 | 70 | ||||||
Corporate | 663 | 642 | ||||||
TOTAL PROPERTY, PLANT AND EQUIPMENT, NET | $ | 2,862 | $ | 2,834 | ||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|