Foreign Currency Exchange Losses and Gains, a NOPAT Adjustment

These are the result of currency revaluations or devaluations and do not appear on the face of the income statement. These currency fluctuations force firms to assume non-recurring charges or gains. An example is the $12 million Tesla gained in 2013 when the Yen’s plunge reduced Tesla’s Yen-denominated liabilities. David Trainer, the CEO and founder of New Constructs, notes that,

The Bolivar Fuerte was adopted as the national currency of Venezuela in 2008. Companies operating in Venezuela must obtain government approval to exchange Bolivars to US Dollars at the official exchange rate. Effective January 1, 2011, the Venezuelan government established a fixed rate of 4.30 per dollar. Again, effective February 13, 2013 the currency was further devalued to a rate of 6.30 per dollar. This change caused many companies to take large charges on the remeasurement of their Venezuelan operations for their 2013 fiscal years. Such a charge is a one-time, non-operating expense and is not indicative of the operations of the company.

NOPAT Adjustment: Foreign Exchange Loss“, David Trainer

These non-recurring charges are added back to net income in order to arrive at a truer reflection of NOPAT.

Reported Net Non-Operating Charges and Gains, a NOPAT Adjustment

Reported net non-operating charges and gains are those non-operating items reported on the face of the income statement. According to the paper, “Core Earnings: New Data and Evidence” by Ethan Rouen, Eric So, and Charles C.Y. Wang, they are “similar in magnitude… to those reported off the face of the income statement”. Examples of such items are interest expense/income, minority interest income, preferred dividends, asset impairments, and losses on debt extinguishment, as this except from the Commercial Metals Company’s 2023 10-K shows: 

These items are added back to net income in order to arrive at a measure of net operating profit after tax (NOPAT).

Employee Stock Option Costs and Goodwill Amortisation, a NOPAT Adjustment

The Financial Accounting Standards Board (FASB) eliminated goodwill amortisation from 2002 and the International Accounting Standards Board (IASB) followed in 2005. Before that, goodwill, the capitalised value of the excess of purchase price over fair value of identifiable assets, required an annual charge to earnings for up to 40 years until the value of goodwill was eliminated. (Warren Buffett’s essay, “Goodwill and its Amortisation: The Rules and The Realities” in the appendix to his 1983 chairman’s letter, is an excellent discussion of goodwill amortisation). Since those accounting changes, goodwill is now subjected to impairment testing, which, unlike goodwill amortisation, is a real economic cost to the firm. Following “Core Earnings: New Data and Evidence” by Ethan Rouen, Eric So, and Charles C.Y. Wang, for years before the rule change, I add the goodwill amortisation charge to net income and for years after the rule change, the goodwill impairment charge, so as to arrive at a better measure of net operating profit after tax (NOPAT). 

Effective 2005, the IASB required employee stock options (ESO) to be expensed in the income statement, with the FASB following a year later. Until then, firms could treat ESO compensation as if it was not a cost, inflating their reported earnings. Consequently, for the era before this accounting change, one must dig up data from the footnotes in order to calculate the cost of ESO issuances and ensure that results are comparable across periods and add the charge to net income so as to arrive at a better measure of NOPAT.

Income and Loss from Discontinued Operations, a NOPAT Adjustment

Under both IFRS and US GAAP, assets and liabilities held for sale are reported separately on the balance sheet and their income and loss from them, or the result of their sale, are reported as discontinued operations separate from continuing operations. This forms part of the business’ net income, adulterating the firm’s earnings. 

In my pursuit of core profitability, I strip away the impact of income and losses from discontinued operations. For example, in its 2023 10-K, the Commercial Metals Company reported a $2.3 million gain on the sale of assets, and net earnings of $859.76 million. In order to properly estimate the recurring, and repeatable profitability of the business, it is necessary to remove this $2.3 million gain. 

Because real estate investment trusts (REITs), by their nature, dispose of property, I do not perform the same exercise for REITs, choosing instead to incorporate such income and losses into my calculation of NOPAT.

Change in Reserves, a NOPAT Adjustment

While operational excellence should be the lodestar guiding managers, there is a great temptation to use reserves to manage earnings. In order to ward off the effects of earnings management, ensure comparability across business, and reveal timing of recurring cash flows from operations, the change in LIFO reserves, other inventory reserves and loan loss reserves year-over-year are added to my calculation of net operating profit after tax (NOPAT). 

David Trainer, CEO and founder of New Constructs, notes that,

Loan loss provisions can be manipulated to boost a company’s earnings by bleeding off reserves. Or they can cause problems when companies need to “catch up” and take big provisions to raise reserves to more appropriate levels.

Fannie Mae (FNMA) had the largest change in total reserves of any company for the fiscal year 2012. FNMA decreased its loan-loss provision from $72 billion in 2011 to $59 billion in 2012, despite increasing its total amount of loans outstanding. Under GAAP rules, FNMA is able to boost earnings by the amount of decrease in reserves as income. Meanwhile, the 2012 loan loss provision was $9.4 billion less than actual charge-offs.

David Trainer, Change in Total Reserves – NOPAT Adjustment

Pension Plan Costs, a NOPAT Adjustment

Firms, in order to attract and retain talent, offer one of two kinds of retirement plans for their workers, the defined benefit plan, and defined contribution plan. A defined benefit plan, as the name suggests, guarantees a set benefit to its workers upon retirement. Firms may contribute or deduct more to or from this plan than is possible under a defined contribution plan. Defined benefit plans are the most complex and costly type of plan that businesses can set up and manage. Defined contribution plans, on the other hand, guarantee that a business will match an employee’s contribution and the employee receives regular payments during their retirement. This is the most popular kind of employer-sponsored plan in the United States.

In calculating net operating profit after-tax (NOPAT), one takes the costs or income of defined contribution plans as operating, and subtracts them from revenue. Defined benefit plans require more manipulation.

One of the themes of investing is that accounting standards are not written with equity investors as the primary audience, mixing operating and non-operating items, and so, disguising the true economics of a business. Pension accounting echoes this theme. The net periodic benefit cost (NPBC) of a defined benefit plan comes from both operating and non-operating elements. One must then analyse pension expenses line by line. An example from Johnson & Johnson’s 2023 10-K will provide a concrete example:

Service cost and the amortisation of prior service cost represent benefits granted to the employee in return for service to the company. Interest cost on plan liabilities, expected return on plan assets, and recognized gains and losses represent the evolution of plan assets and liabilities over time. If the change in plan assets matched the change in plan liabilities each year, these accounts would cancel. Since markets are volatile, this is not the case. As a result, the investment performance of plan assets contaminates pension expenses. Curtailments represent changes to the pension plan that restrict benefits.

Valuation: Measuring and Managing the Value of Companies, Tim Koller, Marc Goedhart, and David Wessels

Before 2018, under Accounting Standards Codification (ASC) 715, firms reported the NPBC as an operating expense bundled under cost of sales and selling, general, and administrative (SG&A) expenses. Consequently, operating expenses and operating profit were tied to the performance of the firm’ plan assets. For example, in 2016, WK Kellogg Co. recognised a $304 million net loss on its plan assets, leading to a sharp increase in its pension expense to $199 million, and then in 2017, Kellogg recognised a $126 million net gain on its plan assets, leading to not only a $431 million benefit, but, because this was buried in cost of sales, the company’s operating profit rose from $1.4 billion to $1.95 billion. Accounting Standards Update (ASU) 2017-07, which went into effect in 2018, updating ASC 715, requires firms to 

…report the service cost component in the same line item or items as other compensation costs arising from services rendered by the pertinent employees during the period. The other components of net benefit cost as defined in paragraphs 715-30-35-4 and 715-60- 35-9 are required to be presented in the income statement separately from the service cost component and outside a subtotal of income from operations, if one is presented. If a separate line item or items are used to present the other components of net benefit cost, that line item or items must be appropriately described. If a separate line item or items are not used, the line item or items used in the income statement to present the other components of net benefit cost must be disclosed.

Accounting Standards Update (ASU) 2017-07, Improving the Presentation of Net Periodic Pension Cost and Net Periodic Post-retirement Benefit Cost, FASB

This disaggregation of service costs from the other components of NPBC reflects the Financial Accounting Standards Board’s (FASB) consideration that service costs are the only operating component of NPBCs. This is because service costs are the one component of NPBC that represents an annual compensation cost, and, therefore, not only is it reported within operating income, it also forms a part of my calculation of net-operating profit after tax (NOPAT). Whereas FASB considers amortisation of prior service cost as an non-operating expense, I treat it as an operating expense for historical benchmarking purposes, but because FASB considers this a non-operating expense, I adjust to reflect my own standards. When net benefit obligations decline, service costs are a net gain, and are treated as non-operating items and so, do not form a part of my calculation of NOPAT. The same logic applies to amortisation of prior service costs. These two are the only components of my calculation of NOPAT. 

Interest cost, expected return on plan assets, and recognized gains and losses, treated as operating items before 2018, are now disclosed as non-operating items. Settlements and curtailments, which were inconsistently disclosed prior to 2018, are now disclosed as non-operating items. The impact of these non-operating items must be stripped away from any calculation of NOPAT, both prior to 2018 and after 2018. It must be said that, for reports prior to 2018, one has to read the footnotes and management discussion & analysis (MD&A) to verify, where possible, whether recurring items such as interest costs are indeed buried within operating expenses, and whether non-recurring items such as curtailments and settlements, are buried within operating or non-operating expenses. For example, in 2016, in their annual report, Johnson & Johnson broke down their NPBC as follows:

Curtailments and settlements were reported as non-operating items, and so, in order to determine the impact of non-operating NPBC on operating expenses, the appropriate calculation would be the following, which gives a $252 million increase in operating expenses:

Non-Operating Income Hidden in Operating Earnings, a NOPAT Adjustment

Non-operating income is the complement of non-operating expenses, and are special items and one-time earnings that are not reported on the face of the income statement, and are instead hidden in other line items. The most common types of hidden non-operating expenses are gains on the sale of assets, some pension income, and income from legal settlements. 

An example of non-operating income is the unusually large gain on property sale, $600 million, that Alexander’s Inc., a real estate investment trust (REIT), received in 2012, which was 89% of its $674 million GAAP income, as reported in the REIT’s 2012 10-K:

Non-Operating Expenses Hidden in Operating Earnings, a NOPAT Adjustment

Non-operating expenses, such as asset write-downs, which I discussed in a separate post, are special items and one-time charges that are not reported on the face of the income statement, and are instead hidden in other line items. The most common types of hidden non-operating expenses are litigation charges, restructuring costs, amortization of acquired intangibles, some pension costs, and losses on asset sales. An example of a non-operating expense hidden in operating earnings is the $5 billion penalty that Meta Platforms paid as part of a settlement with the Federal Trade Commission (FTC) and which the company reported on page 22 of its 2019 10-K:

Academic research has investigated the persistence and predictability of these expenses, and, although nearly research found that year-on-year persistence and predictability was hard to discern, more recent research has found that across many years, there is persistence of special items for firms with strong core profits. Simply, firms with strong core profits and which report a series of restructuring charges, for example, are likely to do so in future, as Meta Platforms’ has done in recent years, whereas firms with low core profitability, are unlikely to repeat the trick. Researchers believe this is because firms may shift operating items into special items in order to manage their earnings. However, it is difficult to extend this research to any meaningful conclusions about individual companies.

Asset Write-Downs, a NOPAT Adjustment

Asset write-downs are nothing short of shareholder destruction. If wealth, as I contend, tends toward destruction in the long run, an investor has two choices: not to invest, or, to do something that shifts the odds in one’s favour. Not taking into account management’s destruction of shareholder value is not, one would imagine, an example of tilting the odds in one’s favour. One must always make a rigorous examination of the footnotes and management discussion & analysis (MD&A) of company reports, and make the appropriate adjustments to its reported data in order to determine the true state of the economics of a business and find economic activities such as asset write-downs.

Asset write-downs occur when the fair value of an asset, what it would fetch on the market, falls below its carrying value, the cost of an asset less accumulated depreciation or amortisation, forcing the book value, what appears on the balance sheet, to be written down, perhaps even completely, to its fair value. Write-downs and write-offs are important signals to debt investors of the deteriorating quality of collateral, but in sending those signals, they muffle another: the historical invested capital put into the business by its shareholders. So, a firm’s return on invested capital (ROIC) rises because invested capital, the denominator in ROIC, is shrunk after a write-down. In effect, this penalises firms with no write-downs when compared with firms with write-downs. The thing to do is to treat asset impairments as non-operating, adding their cumulative after-tax value to invested capital. The after-tax write-down expense should also be added to NOPAT. Given that firms receive a deferred tax benefit from writing down an asset, I include the after-tax impact of an asset-write down in my models. 

The most common forms of write-downs are goodwill and intangible impairments, and write-downs of plant, property, and equipment (PP&E) and other long-lived assets. An example of an asset write-down is the $2.43 billion in write-downs that Meta Platforms reported on page 100 of its 2023 10-K

David Trainer, of the revolutionary investment research firm, New Constructs, remarked in a report on asset write-downs that,

Given that management is paid to create value, not destroy it, an asset write-down represents management’s failure to allocate capital effectively.

“Red Flag: Asset Write-Downs Reveal Risk” by David Trainer

Operating, Variable and Not-Yet Commenced Leases, and their NOPAT and Invested Capital Adjustments

The reader should read this post in conjunction with a Google spreadsheet I have created on Meta Platforms’ operating, variable, and not-yet commenced leases. If wealth, as I contend, tends toward destruction in the long run, an investor has two choices: not to invest, or, to do something that shifts the odds in one’s favour. One of these things is to make a rigorous examination of a company’s reports, and make the appropriate adjustments to understand the true state of the economics of a business. This post discusses operating leases and their impact on my calculation of both NOPAT and invested capital.

Operating Leases

Since 2019, the International Accounting Standards Board’s (IASB) IFRS 16, “Leases,” and the Financial Accounting Standards Board’s (FASB) Accounting Standards Update (ASU) 2016-02, “Leases” (Topic 842), have been in effect, obliging companies to capitalise all their operating leases, which are contractual obligations under which a firm uses an asset without owning it, unlike finance leases, which are a form of debt that bestows ownership benefits to the leasee. Prior to these changes, operating leases and the value of the leased asset were not recorded on the balance sheet, and only a rental expense was recorded on the income statement, disguising the indebtedness of the business and scale of assets operated, giving them a more hallowed appearance compared to firms that had bought assets using debt, who had to record the value of the debt incurred and the asset bought on its balance sheet, and the related interest expense and depreciation on the income statement.

On the balance sheet, firms have to record the present value of the operating lease payments, or lease liability, as a single line item, or bundle it with other current and long-term liabilities; and a right-of-use asset line item, as shown in the except from Meta Platforms’ 1Q 2024 10-Q below and which represents the firm’s right to use the underlying asset, or bundle that asset within property, plant and equipment (PP&E), or other assets. A firm may choose to record a single lease liability, bundling operating and finance leases, breaking them out in the notes.

On the income statement, under International Financial Reporting Standards (IFRS), operating lease payments are recorded within depreciation and interest expense, and under Generally Accepted Accounting Principles (GAAP), the entire lease expense, including embedded interest, is recorded under operating expenses such as cost of sales. 

Accounting statements filed before 2019 were not adjusted to reflect these new standards, and so I adjust them to include operating leases. This requires scouring the notes to find the future operating lease payments, adding the total undiscounted cash flows, and discounting them by a standardised cost of debt. Firms use an internally derived discount rate to capitalise their operating leases. There is a rate implicit in the lease (RIIL) which requires information that lessees typically do not have, and so, firms will usually use a collateralized incremental borrowing rate (IBR). Given that firms issue uncollateralised debt, calculating an estimate of collateralized IBR is a quite difficult thing to do. Using this rate, companies are able to estimate the present value of their operating lease obligations. In order to strip away the effect of idiosyncratic and perhaps adulterated assumptions that go into calculating collateralized IBR, I use the yield to maturity on AA-rated corporate debt as a discount rate across all US-domiciled firms, and an equivalent measure in other jurisdictions, reflecting the liquidity of operating leases. 

The present value of operating leases is added to my measure of invested capital. The implied interest is simply the present value of the operating lease obligations multiplied by the cost of debt. This will be deducted from my calculation of NOPAT to give an unlevered measure of core operating profitability. As it is a form of debt, in my calculation of shareholder value, I subtract operating lease liabilities from enterprise value.

For the post-2019 era, for the sake of consistency, I calculate operating lease liabilities and implied interest according to the method I have described, removing the operating lease debt from the balance sheet and replacing it with a total operating lease adjustment, which is the difference between my calculation of the present value of operating leases and the firm’s reported value. In instances such as the one below, taken from Meta Platforms’ 2023 10-K, where the operating lease cost is given in one line-item, I deduct my measure of implied interest expense from operating expense, and where the interest expense is disclosed, I may consider this measure in its stead.

Variable and Not-Yet Commenced Leases

The impact of variable and not-yet-commenced leases remains off the face of the financial statements, as discussed in the paper, Variable Leases Under ASC 842: First Evidence on Properties and Consequences. This is because operating leases need only be recorded on the balance sheet when a contract has been signed, payments have commenced and the firm has begun using the underlying asset. 

If leases have variable payments, they may be excluded from the operating lease calculation, given the supposed difficulty of reliably forecasting them due to changes in the economic activity tied to the leased asset. However, these leases can be rather large. In 2018, for example, variable leases were 48% of Delta’s total lease costs, 54% of American Airlines’, 69% for United Airlines, and 77% for Southwest Airlines’. 

Source: Delta Air Lines 2018 Annual Report

Moreover, under IFRS 16 and ASU 2016-02, firms are obliged to report on leases that have been agreed to, create material obligations, but have yet to commence. Like variable leases, not-yet commenced leases are not considered a part of operating lease obligations. For instance, Meta Platforms reported $7.07 billion in not-yet commenced operating leases, on page 111 of its 2023 10-K. Consequently, to have a fuller picture of the obligations firms are under,  include both variable and not-yet commenced leases in my calculation of a firm’s present value of future operating lease payments. 

Variable Lease Expense

To calculate the impact of variable leases, I multiply the standardised present value of operating leases by Variable Lease Expense/Operating Lease Expense. This number is then added to the present value of operating leases. For example, Meta Platforms reported $580 million in variable lease cost, on page 110 of its 2023 10-K, and an operating lease cost of $2.091 billion. This gives us a multiplier of 0.28, which multiplies my standardised present value of operating leases to calculate the present value of variable leases. This is added to my standardised present value of operating leases. Variable leases were responsible for 17.6% of Meta Platforms’ total operating leases. 

Not-Yet-Commenced Lease Expense

To calculate the impact of not-yet commenced leases, I multiply the standardised present value of operating leases by Not -Yet-Commenced/Total Lease Payments. This number is then added to the present value of operating leases. For example, we showed above that in 2023, Meta Platforms had $7.07 billion in not-yet commenced leases, which is divided by $23.649 billion in total lease payments, to give a multiplier of 0.30. This multiplier acts upon the standardised present value of operating leases to give a present value of not-yet commenced leases. This is also added to the standardised present value of operating leases. Not-yet commenced leases were responsible for 19% of Meta Platforms’ total operating leases. 

Scroll to Top