|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
NOTE 1 — Summary of Significant Accounting Policies |
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 | ||||||||||||
|
|||
NOTE 2 — Inventories |
|
|||
NOTE 3 — Accrued Liabilities |
As of August 31, | As of May 31, | |||||||
(In millions) | 2015 | 2015 | ||||||
Compensation and benefits, excluding taxes | $ | 672 | $ | 997 | ||||
Collateral received from counterparties to hedging instruments | 468 | 968 | ||||||
Endorsement compensation | 393 | 388 | ||||||
Dividends payable | 239 | 240 | ||||||
Taxes other than income taxes | 218 | 174 | ||||||
Import and logistics costs | 173 | 207 | ||||||
Advertising and marketing | 126 | 117 | ||||||
Fair value of derivatives | 118 | 162 | ||||||
Other(1) | 732 | 698 | ||||||
TOTAL ACCRUED LIABILITIES | $ | 3,139 | $ | 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 August 31, 2015 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 August 31, 2015 | ||||||||||||||||
(In millions) | Assets at Fair Value | Cash and Equivalents | Short-term Investments | Other Long-term Assets | ||||||||||||
Cash | $ | 746 | $ | 746 | $ | — | $ | — | ||||||||
Level 1: | ||||||||||||||||
U.S. Treasury securities | 1,050 | 275 | 775 | — | ||||||||||||
Level 2: | ||||||||||||||||
Time deposits | 616 | 616 | — | — | ||||||||||||
U.S. Agency securities | 872 | 15 | 857 | — | ||||||||||||
Commercial paper and bonds | 685 | 155 | 530 | — | ||||||||||||
Money market funds | 1,439 | 1,439 | — | — | ||||||||||||
Total Level 2: | 3,612 | 2,225 | 1,387 | — | ||||||||||||
Level 3: | ||||||||||||||||
Non-marketable preferred stock | 9 | — | — | 9 | ||||||||||||
TOTAL | $ | 5,417 | $ | 3,246 | $ | 2,162 | $ | 9 | ||||||||
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 August 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) | $ | 1,070 | $ | 771 | $ | 299 | $ | 135 | $ | 116 | $ | 19 | ||||||||||||
Embedded derivatives | 8 | 4 | 4 | 12 | 2 | 10 | ||||||||||||||||||
Interest rate swaps(2) | 76 | 76 | — | — | — | — | ||||||||||||||||||
TOTAL | $ | 1,154 | $ | 851 | $ | 303 | $ | 147 | $ | 118 | $ | 29 | ||||||||||||
(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 $135 million as of August 31, 2015. As of that date, the Company had received $417 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 August 31, 2015. |
(2) | As of August 31, 2015, the Company had received $51 million of cash collateral related to its 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 — Income Taxes |
|
|||
NOTE 7 — Common Stock and Stock-Based Compensation |
Three Months Ended August 31, | ||||||||
(In millions) | 2015 | 2014 | ||||||
Stock options(1) | $ | 39 | $ | 30 | ||||
ESPPs | 7 | 6 | ||||||
Restricted stock | 8 | 7 | ||||||
TOTAL STOCK-BASED COMPENSATION EXPENSE | $ | 54 | $ | 43 | ||||
(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 August 31, 2015 and 2014 was $6 million and $4 million, respectively. |
Three Months Ended August 31, | ||||||
2015 | 2014 | |||||
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 9 — Risk Management and Derivatives |
Derivative Assets | Derivative Liabilities | |||||||||||||||||||
(In millions) | Balance Sheet Location | August 31, 2015 | May 31, 2015 | Balance Sheet Location | August 31, 2015 | May 31, 2015 | ||||||||||||||
Derivatives formally designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | $ | 662 | $ | 825 | Accrued liabilities | $ | 90 | $ | 140 | ||||||||||
Interest rate swaps | Prepaid expenses and other current assets | 76 | 78 | Accrued liabilities | — | — | ||||||||||||||
Foreign exchange forwards and options | Deferred income taxes and other assets | 298 | 520 | Deferred income taxes and other liabilities | 10 | 4 | ||||||||||||||
Total derivatives formally designated as hedging instruments | 1,036 | 1,423 | 100 | 144 | ||||||||||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | 109 | 209 | Accrued liabilities | 26 | 20 | ||||||||||||||
Embedded derivatives | Prepaid expenses and other current assets | 4 | 2 | Accrued liabilities | 2 | 2 | ||||||||||||||
Foreign exchange forwards and options | Deferred income taxes and other assets | 1 | — | Deferred income taxes and other liabilities | 9 | — | ||||||||||||||
Embedded derivatives | Deferred income taxes and other assets | 4 | 5 | Deferred income taxes and other liabilities | 10 | 9 | ||||||||||||||
Total derivatives not designated as hedging instruments | 118 | 216 | 47 | 31 | ||||||||||||||||
TOTAL DERIVATIVES | $ | 1,154 | $ | 1,639 | $ | 147 | $ | 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 August 31, | Location of Gain (Loss) Reclassified From Accumulated Other Comprehensive Income into Income | Three Months Ended August 31, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||||
Derivatives designated as cash flow hedges: | |||||||||||||||||
Foreign exchange forwards and options | $ | 33 | $ | (38 | ) | Revenues | $ | (43 | ) | $ | (17 | ) | |||||
Foreign exchange forwards and options | (118 | ) | 119 | Cost of sales | 160 | (8 | ) | ||||||||||
Foreign exchange forwards and options | (95 | ) | 37 | Other (income) expense, net | 31 | 5 | |||||||||||
Interest rate swaps | — | — | Interest expense (income), net | — | — | ||||||||||||
Total designated cash flow hedges | $ | (180 | ) | $ | 118 | $ | 148 | $ | (20 | ) | |||||||
(1) | For the three months ended August 31, 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 August 31, | |||||||||
(In millions) | 2015 | 2014 | |||||||
Derivatives designated as fair value hedges: | |||||||||
Interest rate swaps(1) | $ | 1 | $ | 1 | Interest expense (income), net | ||||
Derivatives not designated as hedging instruments: | |||||||||
Foreign exchange forwards and options | (29 | ) | 93 | Other (income) expense, net | |||||
Embedded derivatives | — | (1 | ) | 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 10 — Accumulated Other Comprehensive Income |
(In millions) | Foreign Currency Translation Adjustment(1) | Cash Flow Hedges | Net Investment Hedges(1) | Other | Total | |||||||||||||||
Balance at May 31, 2015 | $ | (11 | ) | $ | 1,220 | $ | 95 | $ | (58 | ) | $ | 1,246 | ||||||||
Other comprehensive gains (losses) before reclassifications(2) | (81 | ) | (182 | ) | — | — | (263 | ) | ||||||||||||
Reclassifications to net income of previously deferred (gains) losses(3) | — | (147 | ) | — | (3 | ) | (150 | ) | ||||||||||||
Other comprehensive income (loss) | (81 | ) | (329 | ) | — | (3 | ) | (413 | ) | |||||||||||
Balance at August 31, 2015 | $ | (92 | ) | $ | 891 | $ | 95 | $ | (61 | ) | $ | 833 | ||||||||
(1) | The accumulated foreign currency translation adjustment and net investment hedge gains/losses related to an investment in a foreign subsidiary are reclassified to Net income upon sale or upon complete or substantially complete liquidation of the respective entity. |
(2) | Net of tax benefit (expense) of $0 million, $(2) million, $0 million, $0 million and $(2) 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, 2014 | $ | 9 | $ | 32 | $ | 95 | $ | (51 | ) | $ | 85 | |||||||||
Other comprehensive gains (losses) before reclassifications(2) | 2 | 119 | — | 5 | 126 | |||||||||||||||
Reclassifications to net income of previously deferred (gains) losses(3) | — | 16 | — | (3 | ) | 13 | ||||||||||||||
Other comprehensive income (loss) | 2 | 135 | — | 2 | 139 | |||||||||||||||
Balance at August 31, 2014 | $ | 11 | $ | 167 | $ | 95 | $ | (49 | ) | $ | 224 | |||||||||
(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 $(11) million, $1 million, $0 million, $(2) million and $(12) million, respectively. |
(3) | Net of tax (benefit) expense of $0 million, $(4) million, $0 million, $1 million and $(3) million, respectively. |
Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Income | Location of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Income | |||||||||
Three Months Ended August 31, | ||||||||||
(In millions) | 2015 | 2014 | ||||||||
Gains (losses) on cash flow hedges: | ||||||||||
Foreign exchange forwards and options | $ | (43 | ) | $ | (17 | ) | Revenues | |||
Foreign exchange forwards and options | 160 | (8 | ) | Cost of sales | ||||||
Foreign exchange forwards and options | — | — | Total selling and administrative expense | |||||||
Foreign exchange forwards and options | 31 | 5 | Other (income) expense, net | |||||||
Total before tax | 148 | (20 | ) | |||||||
Tax (expense) benefit | (1 | ) | 4 | |||||||
Gain (loss) net of tax | 147 | (16 | ) | |||||||
Gains (losses) on other | 3 | 4 | Other (income) expense, net | |||||||
Total before tax | 3 | 4 | ||||||||
Tax (expense) | — | (1 | ) | |||||||
Gain (loss) net of tax | 3 | 3 | ||||||||
Total net gain (loss) reclassified for the period | $ | 150 | $ | (13 | ) | |||||
|
|||
NOTE 11 — Operating Segments |
Three Months Ended August 31, | ||||||||
(In millions) | 2015 | 2014 | ||||||
REVENUES | ||||||||
North America | $ | 3,799 | $ | 3,513 | ||||
Western Europe | 1,641 | 1,713 | ||||||
Central & Eastern Europe | 401 | 393 | ||||||
Greater China | 886 | 679 | ||||||
Japan | 179 | 160 | ||||||
Emerging Markets | 966 | 934 | ||||||
Global Brand Divisions | 26 | 29 | ||||||
Total NIKE Brand | 7,898 | 7,421 | ||||||
Converse | 555 | 575 | ||||||
Corporate | (39 | ) | (14 | ) | ||||
TOTAL NIKE CONSOLIDATED REVENUES | $ | 8,414 | $ | 7,982 | ||||
EARNINGS BEFORE INTEREST AND TAXES | ||||||||
North America | $ | 1,042 | $ | 970 | ||||
Western Europe | 485 | 404 | ||||||
Central & Eastern Europe | 98 | 69 | ||||||
Greater China | 330 | 218 | ||||||
Japan | 36 | 11 | ||||||
Emerging Markets | 258 | 156 | ||||||
Global Brand Divisions | (624 | ) | (534 | ) | ||||
Total NIKE Brand | 1,625 | 1,294 | ||||||
Converse | 147 | 186 | ||||||
Corporate | (323 | ) | (242 | ) | ||||
Total NIKE Consolidated Earnings Before Interest and Taxes | 1,449 | 1,238 | ||||||
Interest expense (income), net | 4 | 9 | ||||||
TOTAL NIKE CONSOLIDATED EARNINGS BEFORE TAXES | $ | 1,445 | $ | 1,229 | ||||
As of August 31, | As of May 31, | |||||||
(In millions) | 2015 | 2015 | ||||||
ACCOUNTS RECEIVABLE, NET | ||||||||
North America | $ | 1,570 | $ | 1,737 | ||||
Western Europe | 499 | 344 | ||||||
Central & Eastern Europe | 249 | 242 | ||||||
Greater China | 76 | 84 | ||||||
Japan | 79 | 134 | ||||||
Emerging Markets | 431 | 461 | ||||||
Global Brand Divisions | 79 | 88 | ||||||
Total NIKE Brand | 2,983 | 3,090 | ||||||
Converse | 288 | 258 | ||||||
Corporate | 17 | 10 | ||||||
TOTAL ACCOUNTS RECEIVABLE, NET | $ | 3,288 | $ | 3,358 | ||||
INVENTORIES | ||||||||
North America | $ | 2,286 | $ | 2,207 | ||||
Western Europe | 672 | 699 | ||||||
Central & Eastern Europe | 139 | 169 | ||||||
Greater China | 332 | 249 | ||||||
Japan | 106 | 94 | ||||||
Emerging Markets | 507 | 528 | ||||||
Global Brand Divisions | 37 | 32 | ||||||
Total NIKE Brand | 4,079 | 3,978 | ||||||
Converse | 223 | 237 | ||||||
Corporate | 112 | 122 | ||||||
TOTAL INVENTORIES | $ | 4,414 | $ | 4,337 | ||||
PROPERTY, PLANT AND EQUIPMENT, NET | ||||||||
North America | $ | 643 | $ | 632 | ||||
Western Europe | 485 | 451 | ||||||
Central & Eastern Europe | 45 | 47 | ||||||
Greater China | 239 | 254 | ||||||
Japan | 209 | 205 | ||||||
Emerging Markets | 98 | 103 | ||||||
Global Brand Divisions | 513 | 484 | ||||||
Total NIKE Brand | 2,232 | 2,176 | ||||||
Converse | 116 | 122 | ||||||
Corporate | 764 | 713 | ||||||
TOTAL PROPERTY, PLANT AND EQUIPMENT, NET | $ | 3,112 | $ | 3,011 | ||||
|
|||
NOTE 12 — Commitments and Contingencies |
|
|||
|
|||
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 | ||||||||||||
|
|||
As of August 31, | As of May 31, | |||||||
(In millions) | 2015 | 2015 | ||||||
Compensation and benefits, excluding taxes | $ | 672 | $ | 997 | ||||
Collateral received from counterparties to hedging instruments | 468 | 968 | ||||||
Endorsement compensation | 393 | 388 | ||||||
Dividends payable | 239 | 240 | ||||||
Taxes other than income taxes | 218 | 174 | ||||||
Import and logistics costs | 173 | 207 | ||||||
Advertising and marketing | 126 | 117 | ||||||
Fair value of derivatives | 118 | 162 | ||||||
Other(1) | 732 | 698 | ||||||
TOTAL ACCRUED LIABILITIES | $ | 3,139 | $ | 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 August 31, 2015 and May 31, 2015. |
|
|||
As of August 31, 2015 | ||||||||||||||||
(In millions) | Assets at Fair Value | Cash and Equivalents | Short-term Investments | Other Long-term Assets | ||||||||||||
Cash | $ | 746 | $ | 746 | $ | — | $ | — | ||||||||
Level 1: | ||||||||||||||||
U.S. Treasury securities | 1,050 | 275 | 775 | — | ||||||||||||
Level 2: | ||||||||||||||||
Time deposits | 616 | 616 | — | — | ||||||||||||
U.S. Agency securities | 872 | 15 | 857 | — | ||||||||||||
Commercial paper and bonds | 685 | 155 | 530 | — | ||||||||||||
Money market funds | 1,439 | 1,439 | — | — | ||||||||||||
Total Level 2: | 3,612 | 2,225 | 1,387 | — | ||||||||||||
Level 3: | ||||||||||||||||
Non-marketable preferred stock | 9 | — | — | 9 | ||||||||||||
TOTAL | $ | 5,417 | $ | 3,246 | $ | 2,162 | $ | 9 | ||||||||
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 August 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) | $ | 1,070 | $ | 771 | $ | 299 | $ | 135 | $ | 116 | $ | 19 | ||||||||||||
Embedded derivatives | 8 | 4 | 4 | 12 | 2 | 10 | ||||||||||||||||||
Interest rate swaps(2) | 76 | 76 | — | — | — | — | ||||||||||||||||||
TOTAL | $ | 1,154 | $ | 851 | $ | 303 | $ | 147 | $ | 118 | $ | 29 | ||||||||||||
(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 $135 million as of August 31, 2015. As of that date, the Company had received $417 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 August 31, 2015. |
(2) | As of August 31, 2015, the Company had received $51 million of cash collateral related to its 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 | August 31, 2015 | May 31, 2015 | Balance Sheet Location | August 31, 2015 | May 31, 2015 | ||||||||||||||
Derivatives formally designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | $ | 662 | $ | 825 | Accrued liabilities | $ | 90 | $ | 140 | ||||||||||
Interest rate swaps | Prepaid expenses and other current assets | 76 | 78 | Accrued liabilities | — | — | ||||||||||||||
Foreign exchange forwards and options | Deferred income taxes and other assets | 298 | 520 | Deferred income taxes and other liabilities | 10 | 4 | ||||||||||||||
Total derivatives formally designated as hedging instruments | 1,036 | 1,423 | 100 | 144 | ||||||||||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | 109 | 209 | Accrued liabilities | 26 | 20 | ||||||||||||||
Embedded derivatives | Prepaid expenses and other current assets | 4 | 2 | Accrued liabilities | 2 | 2 | ||||||||||||||
Foreign exchange forwards and options | Deferred income taxes and other assets | 1 | — | Deferred income taxes and other liabilities | 9 | — | ||||||||||||||
Embedded derivatives | Deferred income taxes and other assets | 4 | 5 | Deferred income taxes and other liabilities | 10 | 9 | ||||||||||||||
Total derivatives not designated as hedging instruments | 118 | 216 | 47 | 31 | ||||||||||||||||
TOTAL DERIVATIVES | $ | 1,154 | $ | 1,639 | $ | 147 | $ | 175 | ||||||||||||
|
|||
Three Months Ended August 31, | ||||||||
(In millions) | 2015 | 2014 | ||||||
Stock options(1) | $ | 39 | $ | 30 | ||||
ESPPs | 7 | 6 | ||||||
Restricted stock | 8 | 7 | ||||||
TOTAL STOCK-BASED COMPENSATION EXPENSE | $ | 54 | $ | 43 | ||||
(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 August 31, 2015 and 2014 was $6 million and $4 million, respectively. |
Three Months Ended August 31, | ||||||
2015 | 2014 | |||||
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 August 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) | $ | 1,070 | $ | 771 | $ | 299 | $ | 135 | $ | 116 | $ | 19 | ||||||||||||
Embedded derivatives | 8 | 4 | 4 | 12 | 2 | 10 | ||||||||||||||||||
Interest rate swaps(2) | 76 | 76 | — | — | — | — | ||||||||||||||||||
TOTAL | $ | 1,154 | $ | 851 | $ | 303 | $ | 147 | $ | 118 | $ | 29 | ||||||||||||
(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 $135 million as of August 31, 2015. As of that date, the Company had received $417 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 August 31, 2015. |
(2) | As of August 31, 2015, the Company had received $51 million of cash collateral related to its 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 | August 31, 2015 | May 31, 2015 | Balance Sheet Location | August 31, 2015 | May 31, 2015 | ||||||||||||||
Derivatives formally designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | $ | 662 | $ | 825 | Accrued liabilities | $ | 90 | $ | 140 | ||||||||||
Interest rate swaps | Prepaid expenses and other current assets | 76 | 78 | Accrued liabilities | — | — | ||||||||||||||
Foreign exchange forwards and options | Deferred income taxes and other assets | 298 | 520 | Deferred income taxes and other liabilities | 10 | 4 | ||||||||||||||
Total derivatives formally designated as hedging instruments | 1,036 | 1,423 | 100 | 144 | ||||||||||||||||
Derivatives not designated as hedging instruments: | ||||||||||||||||||||
Foreign exchange forwards and options | Prepaid expenses and other current assets | 109 | 209 | Accrued liabilities | 26 | 20 | ||||||||||||||
Embedded derivatives | Prepaid expenses and other current assets | 4 | 2 | Accrued liabilities | 2 | 2 | ||||||||||||||
Foreign exchange forwards and options | Deferred income taxes and other assets | 1 | — | Deferred income taxes and other liabilities | 9 | — | ||||||||||||||
Embedded derivatives | Deferred income taxes and other assets | 4 | 5 | Deferred income taxes and other liabilities | 10 | 9 | ||||||||||||||
Total derivatives not designated as hedging instruments | 118 | 216 | 47 | 31 | ||||||||||||||||
TOTAL DERIVATIVES | $ | 1,154 | $ | 1,639 | $ | 147 | $ | 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 August 31, | Location of Gain (Loss) Reclassified From Accumulated Other Comprehensive Income into Income | Three Months Ended August 31, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||||
Derivatives designated as cash flow hedges: | |||||||||||||||||
Foreign exchange forwards and options | $ | 33 | $ | (38 | ) | Revenues | $ | (43 | ) | $ | (17 | ) | |||||
Foreign exchange forwards and options | (118 | ) | 119 | Cost of sales | 160 | (8 | ) | ||||||||||
Foreign exchange forwards and options | (95 | ) | 37 | Other (income) expense, net | 31 | 5 | |||||||||||
Interest rate swaps | — | — | Interest expense (income), net | — | — | ||||||||||||
Total designated cash flow hedges | $ | (180 | ) | $ | 118 | $ | 148 | $ | (20 | ) | |||||||
(1) | For the three months ended August 31, 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 August 31, | |||||||||
(In millions) | 2015 | 2014 | |||||||
Derivatives designated as fair value hedges: | |||||||||
Interest rate swaps(1) | $ | 1 | $ | 1 | Interest expense (income), net | ||||
Derivatives not designated as hedging instruments: | |||||||||
Foreign exchange forwards and options | (29 | ) | 93 | Other (income) expense, net | |||||
Embedded derivatives | — | (1 | ) | 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 May 31, 2015 | $ | (11 | ) | $ | 1,220 | $ | 95 | $ | (58 | ) | $ | 1,246 | ||||||||
Other comprehensive gains (losses) before reclassifications(2) | (81 | ) | (182 | ) | — | — | (263 | ) | ||||||||||||
Reclassifications to net income of previously deferred (gains) losses(3) | — | (147 | ) | — | (3 | ) | (150 | ) | ||||||||||||
Other comprehensive income (loss) | (81 | ) | (329 | ) | — | (3 | ) | (413 | ) | |||||||||||
Balance at August 31, 2015 | $ | (92 | ) | $ | 891 | $ | 95 | $ | (61 | ) | $ | 833 | ||||||||
(1) | The accumulated foreign currency translation adjustment and net investment hedge gains/losses related to an investment in a foreign subsidiary are reclassified to Net income upon sale or upon complete or substantially complete liquidation of the respective entity. |
(2) | Net of tax benefit (expense) of $0 million, $(2) million, $0 million, $0 million and $(2) 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, 2014 | $ | 9 | $ | 32 | $ | 95 | $ | (51 | ) | $ | 85 | |||||||||
Other comprehensive gains (losses) before reclassifications(2) | 2 | 119 | — | 5 | 126 | |||||||||||||||
Reclassifications to net income of previously deferred (gains) losses(3) | — | 16 | — | (3 | ) | 13 | ||||||||||||||
Other comprehensive income (loss) | 2 | 135 | — | 2 | 139 | |||||||||||||||
Balance at August 31, 2014 | $ | 11 | $ | 167 | $ | 95 | $ | (49 | ) | $ | 224 | |||||||||
(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 $(11) million, $1 million, $0 million, $(2) million and $(12) million, respectively. |
(3) | Net of tax (benefit) expense of $0 million, $(4) million, $0 million, $1 million and $(3) million, respectively. |
Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Income | Location of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income into Income | |||||||||
Three Months Ended August 31, | ||||||||||
(In millions) | 2015 | 2014 | ||||||||
Gains (losses) on cash flow hedges: | ||||||||||
Foreign exchange forwards and options | $ | (43 | ) | $ | (17 | ) | Revenues | |||
Foreign exchange forwards and options | 160 | (8 | ) | Cost of sales | ||||||
Foreign exchange forwards and options | — | — | Total selling and administrative expense | |||||||
Foreign exchange forwards and options | 31 | 5 | Other (income) expense, net | |||||||
Total before tax | 148 | (20 | ) | |||||||
Tax (expense) benefit | (1 | ) | 4 | |||||||
Gain (loss) net of tax | 147 | (16 | ) | |||||||
Gains (losses) on other | 3 | 4 | Other (income) expense, net | |||||||
Total before tax | 3 | 4 | ||||||||
Tax (expense) | — | (1 | ) | |||||||
Gain (loss) net of tax | 3 | 3 | ||||||||
Total net gain (loss) reclassified for the period | $ | 150 | $ | (13 | ) | |||||
|
|||
Three Months Ended August 31, | ||||||||
(In millions) | 2015 | 2014 | ||||||
REVENUES | ||||||||
North America | $ | 3,799 | $ | 3,513 | ||||
Western Europe | 1,641 | 1,713 | ||||||
Central & Eastern Europe | 401 | 393 | ||||||
Greater China | 886 | 679 | ||||||
Japan | 179 | 160 | ||||||
Emerging Markets | 966 | 934 | ||||||
Global Brand Divisions | 26 | 29 | ||||||
Total NIKE Brand | 7,898 | 7,421 | ||||||
Converse | 555 | 575 | ||||||
Corporate | (39 | ) | (14 | ) | ||||
TOTAL NIKE CONSOLIDATED REVENUES | $ | 8,414 | $ | 7,982 | ||||
EARNINGS BEFORE INTEREST AND TAXES | ||||||||
North America | $ | 1,042 | $ | 970 | ||||
Western Europe | 485 | 404 | ||||||
Central & Eastern Europe | 98 | 69 | ||||||
Greater China | 330 | 218 | ||||||
Japan | 36 | 11 | ||||||
Emerging Markets | 258 | 156 | ||||||
Global Brand Divisions | (624 | ) | (534 | ) | ||||
Total NIKE Brand | 1,625 | 1,294 | ||||||
Converse | 147 | 186 | ||||||
Corporate | (323 | ) | (242 | ) | ||||
Total NIKE Consolidated Earnings Before Interest and Taxes | 1,449 | 1,238 | ||||||
Interest expense (income), net | 4 | 9 | ||||||
TOTAL NIKE CONSOLIDATED EARNINGS BEFORE TAXES | $ | 1,445 | $ | 1,229 | ||||
As of August 31, | As of May 31, | |||||||
(In millions) | 2015 | 2015 | ||||||
ACCOUNTS RECEIVABLE, NET | ||||||||
North America | $ | 1,570 | $ | 1,737 | ||||
Western Europe | 499 | 344 | ||||||
Central & Eastern Europe | 249 | 242 | ||||||
Greater China | 76 | 84 | ||||||
Japan | 79 | 134 | ||||||
Emerging Markets | 431 | 461 | ||||||
Global Brand Divisions | 79 | 88 | ||||||
Total NIKE Brand | 2,983 | 3,090 | ||||||
Converse | 288 | 258 | ||||||
Corporate | 17 | 10 | ||||||
TOTAL ACCOUNTS RECEIVABLE, NET | $ | 3,288 | $ | 3,358 | ||||
INVENTORIES | ||||||||
North America | $ | 2,286 | $ | 2,207 | ||||
Western Europe | 672 | 699 | ||||||
Central & Eastern Europe | 139 | 169 | ||||||
Greater China | 332 | 249 | ||||||
Japan | 106 | 94 | ||||||
Emerging Markets | 507 | 528 | ||||||
Global Brand Divisions | 37 | 32 | ||||||
Total NIKE Brand | 4,079 | 3,978 | ||||||
Converse | 223 | 237 | ||||||
Corporate | 112 | 122 | ||||||
TOTAL INVENTORIES | $ | 4,414 | $ | 4,337 | ||||
PROPERTY, PLANT AND EQUIPMENT, NET | ||||||||
North America | $ | 643 | $ | 632 | ||||
Western Europe | 485 | 451 | ||||||
Central & Eastern Europe | 45 | 47 | ||||||
Greater China | 239 | 254 | ||||||
Japan | 209 | 205 | ||||||
Emerging Markets | 98 | 103 | ||||||
Global Brand Divisions | 513 | 484 | ||||||
Total NIKE Brand | 2,232 | 2,176 | ||||||
Converse | 116 | 122 | ||||||
Corporate | 764 | 713 | ||||||
TOTAL PROPERTY, PLANT AND EQUIPMENT, NET | $ | 3,112 | $ | 3,011 | ||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|