EVA is registered trademark of Stern Stewart.
Economic value added or economic profit is the difference between revenues and costs,where costs include not only expenses, but also cost of capital.
Economic Profit
Based on: 10-K (reporting date: 2022-02-26), 10-K (reporting date: 2021-02-27), 10-K (reporting date: 2020-02-29), 10-K (reporting date: 2019-03-02), 10-K (reporting date: 2018-03-03), 10-K (reporting date: 2017-02-25).
1 NOPAT. See details »
2 Cost of capital. See details »
3 Invested capital. See details »
4 2022 Calculation
Economic profit = NOPAT – Cost of capital × Invested capital
= -301,295 – 8.93% × 3,288,320 = -595,067
Item | Description | The company |
---|---|---|
Economic profit | Economic profit is a measure of corporate performance computed by taking the spread between the return on invested capital and the cost of capital, and multiplying by the invested capital. | Bed Bath & Beyond Inc. economic profit increased from 2020 to 2021 but then slightly decreased from 2021 to 2022. |
Net Operating Profit after Taxes (NOPAT)
Based on: 10-K (reporting date: 2022-02-26), 10-K (reporting date: 2021-02-27), 10-K (reporting date: 2020-02-29), 10-K (reporting date: 2019-03-02), 10-K (reporting date: 2018-03-03), 10-K (reporting date: 2017-02-25).
1 Elimination of deferred tax expense. See details »
2 Addition of increase (decrease) in accrual for severance and related costs.
3 Addition of increase (decrease) in equity equivalents to net earnings (loss).
4 2022 Calculation
Interest expense on capitalized operating leases = Operating lease liability × Discount rate
= 1,854,508 × 6.00% = 111,270
5 2022 Calculation
Tax benefit of interest expense, net = Adjusted interest expense, net × Statutory income tax rate
= 175,972 × 21.00% = 36,954
6 Addition of after taxes interest expense to net earnings (loss).
Item | Description | The company |
---|---|---|
NOPAT | Net operating profit after taxes is income from operations, but after removement of taxes calculated on cash basis that are relevant to operating income. | Bed Bath & Beyond Inc. NOPAT increased from 2020 to 2021 but then slightly decreased from 2021 to 2022 not reaching 2020 level. |
Cash Operating Taxes
Based on: 10-K (reporting date: 2022-02-26), 10-K (reporting date: 2021-02-27), 10-K (reporting date: 2020-02-29), 10-K (reporting date: 2019-03-02), 10-K (reporting date: 2018-03-03), 10-K (reporting date: 2017-02-25).
Item | Description | The company |
---|---|---|
Cash operating taxes | Cash operating taxes are estimated by adjusting income tax expense for changes in deferred taxes and tax benefit from the interest deduction. | Bed Bath & Beyond Inc. cash operating taxes decreased from 2020 to 2021 but then increased from 2021 to 2022 not reaching 2020 level. |
Invested Capital
Based on: 10-K (reporting date: 2022-02-26), 10-K (reporting date: 2021-02-27), 10-K (reporting date: 2020-02-29), 10-K (reporting date: 2019-03-02), 10-K (reporting date: 2018-03-03), 10-K (reporting date: 2017-02-25).
1 Addition of capitalized operating leases.
2 Elimination of deferred taxes from assets and liabilities. See details »
3 Addition of accrual for severance and related costs.
4 Addition of equity equivalents to shareholders’ equity.
5 Removal of accumulated other comprehensive income.
6 Subtraction of investment securities.
Item | Description | The company |
---|---|---|
Invested capital | Capital is an approximation of the economic book value of all cash invested in going-concern business activities. | Bed Bath & Beyond Inc. invested capital decreased from 2020 to 2021 and from 2021 to 2022. |
Cost of Capital
Bed Bath & Beyond Inc., cost of capital calculations
Capital (fair value)1 | Weights | Cost of capital | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity2 | 1,304,680) | 1,304,680) | ÷ | 4,153,129) | = | 0.31 | 0.31 | × | 18.76% | = | 5.89% | ||
Long term debt and finance lease liabilities3 | 993,941) | 993,941) | ÷ | 4,153,129) | = | 0.24 | 0.24 | × | 4.89% × (1 – 21.00%) | = | 0.92% | ||
Operating lease liability4 | 1,854,508) | 1,854,508) | ÷ | 4,153,129) | = | 0.45 | 0.45 | × | 6.00% × (1 – 21.00%) | = | 2.12% | ||
Total: | 4,153,129) | 1.00 | 8.93% |
Based on: 10-K (reporting date: 2022-02-26).
1 US$ in thousands
2 Equity. See details »
3 Long term debt and finance lease liabilities. See details »
4 Operating lease liability. See details »
Capital (fair value)1 | Weights | Cost of capital | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity2 | 2,883,014) | 2,883,014) | ÷ | 5,870,842) | = | 0.49 | 0.49 | × | 18.76% | = | 9.21% | ||
Long term debt and finance lease liabilities3 | 1,118,000) | 1,118,000) | ÷ | 5,870,842) | = | 0.19 | 0.19 | × | 4.76% × (1 – 21.00%) | = | 0.72% | ||
Operating lease liability4 | 1,869,828) | 1,869,828) | ÷ | 5,870,842) | = | 0.32 | 0.32 | × | 6.40% × (1 – 21.00%) | = | 1.61% | ||
Total: | 5,870,842) | 1.00 | 11.54% |
Based on: 10-K (reporting date: 2021-02-27).
1 US$ in thousands
2 Equity. See details »
3 Long term debt and finance lease liabilities. See details »
4 Operating lease liability. See details »
Capital (fair value)1 | Weights | Cost of capital | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity2 | 833,985) | 833,985) | ÷ | 4,345,726) | = | 0.19 | 0.19 | × | 18.76% | = | 3.60% | ||
Long term debt and finance lease liabilities3 | 1,229,953) | 1,229,953) | ÷ | 4,345,726) | = | 0.28 | 0.28 | × | 5.10% × (1 – 21.00%) | = | 1.14% | ||
Operating lease liability4 | 2,281,788) | 2,281,788) | ÷ | 4,345,726) | = | 0.53 | 0.53 | × | 6.20% × (1 – 21.00%) | = | 2.57% | ||
Total: | 4,345,726) | 1.00 | 7.31% |
Based on: 10-K (reporting date: 2020-02-29).
1 US$ in thousands
2 Equity. See details »
3 Long term debt and finance lease liabilities. See details »
4 Operating lease liability. See details »
Capital (fair value)1 | Weights | Cost of capital | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity2 | 2,207,212) | 2,207,212) | ÷ | 5,997,254) | = | 0.37 | 0.37 | × | 18.76% | = | 6.90% | ||
Long term debt and finance lease liabilities3 | 1,491,734) | 1,491,734) | ÷ | 5,997,254) | = | 0.25 | 0.25 | × | 4.83% × (1 – 21.00%) | = | 0.95% | ||
Operating lease liability4 | 2,298,308) | 2,298,308) | ÷ | 5,997,254) | = | 0.38 | 0.38 | × | 5.68% × (1 – 21.00%) | = | 1.72% | ||
Total: | 5,997,254) | 1.00 | 9.57% |
Based on: 10-K (reporting date: 2019-03-02).
1 US$ in thousands
2 Equity. See details »
3 Long term debt and finance lease liabilities. See details »
4 Operating lease liability. See details »
Capital (fair value)1 | Weights | Cost of capital | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity2 | 2,455,448) | 2,455,448) | ÷ | 6,483,594) | = | 0.38 | 0.38 | × | 18.76% | = | 7.10% | ||
Long term debt and finance lease liabilities3 | 1,496,578) | 1,496,578) | ÷ | 6,483,594) | = | 0.23 | 0.23 | × | 4.83% × (1 – 32.66%) | = | 0.75% | ||
Operating lease liability4 | 2,531,568) | 2,531,568) | ÷ | 6,483,594) | = | 0.39 | 0.39 | × | 5.34% × (1 – 32.66%) | = | 1.40% | ||
Total: | 6,483,594) | 1.00 | 9.26% |
Based on: 10-K (reporting date: 2018-03-03).
1 US$ in thousands
2 Equity. See details »
3 Long term debt and finance lease liabilities. See details »
4 Operating lease liability. See details »
Capital (fair value)1 | Weights | Cost of capital | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity2 | 5,713,251) | 5,713,251) | ÷ | 9,912,689) | = | 0.58 | 0.58 | × | 18.76% | = | 10.81% | ||
Long term debt and finance lease liabilities3 | 1,496,703) | 1,496,703) | ÷ | 9,912,689) | = | 0.15 | 0.15 | × | 4.83% × (1 – 0.00%) | = | 0.73% | ||
Operating lease liability4 | 2,702,735) | 2,702,735) | ÷ | 9,912,689) | = | 0.27 | 0.27 | × | 5.76% × (1 – 0.00%) | = | 1.57% | ||
Total: | 9,912,689) | 1.00 | 13.11% |
Based on: 10-K (reporting date: 2017-02-25).
1 US$ in thousands
2 Equity. See details »
3 Long term debt and finance lease liabilities. See details »
4 Operating lease liability. See details »
Economic Spread Ratio
Feb 26, 2022 | Feb 27, 2021 | Feb 29, 2020 | Mar 2, 2019 | Mar 3, 2018 | Feb 25, 2017 | ||
---|---|---|---|---|---|---|---|
Selected Financial Data (US$ in thousands) | |||||||
Economic profit1 | (595,067) | (393,500) | (895,528) | (637,378) | 128,246) | 59,280) | |
Invested capital2 | 3,288,320) | 4,261,005) | 5,094,957) | 5,788,203) | 6,556,645) | 6,680,896) | |
Performance Ratio | |||||||
Economic spread ratio3 | -18.10% | -9.23% | -17.58% | -11.01% | 1.96% | 0.89% | |
Benchmarks | |||||||
Economic Spread Ratio, Competitors4 | |||||||
Amazon.com Inc. | -15.62% | 4.45% | 1.81% | -1.53% | — | — | |
Home Depot Inc. | 25.41% | 16.23% | 23.33% | 23.76% | — | — | |
Lowe’s Cos. Inc. | 24.62% | 12.12% | 8.23% | -1.29% | — | — | |
TJX Cos. Inc. | 7.34% | -9.58% | 8.13% | 7.40% | — | — |
Based on: 10-K (reporting date: 2022-02-26), 10-K (reporting date: 2021-02-27), 10-K (reporting date: 2020-02-29), 10-K (reporting date: 2019-03-02), 10-K (reporting date: 2018-03-03), 10-K (reporting date: 2017-02-25).
1 Economic profit. See details »
2 Invested capital. See details »
3 2022 Calculation
Economic spread ratio = 100 × Economic profit ÷ Invested capital
= 100 × -595,067 ÷ 3,288,320 = -18.10%
4 Click competitor name to see calculations.
Performance ratio | Description | The company |
---|---|---|
Economic spread ratio | The ratio of economic profit to invested capital, also equal to the difference between return on invested capital (ROIC) and cost of capital. | Bed Bath & Beyond Inc. economic spread ratio improved from 2020 to 2021 but then deteriorated significantly from 2021 to 2022. |
Economic Profit Margin
Feb 26, 2022 | Feb 27, 2021 | Feb 29, 2020 | Mar 2, 2019 | Mar 3, 2018 | Feb 25, 2017 | ||
---|---|---|---|---|---|---|---|
Selected Financial Data (US$ in thousands) | |||||||
Economic profit1 | (595,067) | (393,500) | (895,528) | (637,378) | 128,246) | 59,280) | |
Net sales | 7,867,778) | 9,233,028) | 11,158,580) | 12,028,797) | 12,349,301) | 12,215,757) | |
Performance Ratio | |||||||
Economic profit margin2 | -7.56% | -4.26% | -8.03% | -5.30% | 1.04% | 0.49% | |
Benchmarks | |||||||
Economic Profit Margin, Competitors3 | |||||||
Amazon.com Inc. | -8.15% | 1.91% | 0.70% | -0.69% | — | — | |
Home Depot Inc. | 8.08% | 6.11% | 7.74% | 7.51% | — | — | |
Lowe’s Cos. Inc. | 6.70% | 3.84% | 3.05% | -0.44% | — | — | |
TJX Cos. Inc. | 2.98% | -6.67% | 3.64% | 3.30% | — | — |
Based on: 10-K (reporting date: 2022-02-26), 10-K (reporting date: 2021-02-27), 10-K (reporting date: 2020-02-29), 10-K (reporting date: 2019-03-02), 10-K (reporting date: 2018-03-03), 10-K (reporting date: 2017-02-25).
1 Economic profit. See details »
2 2022 Calculation
Economic profit margin = 100 × Economic profit ÷ Net sales
= 100 × -595,067 ÷ 7,867,778 = -7.56%
3 Click competitor name to see calculations.
Performance ratio | Description | The company |
---|---|---|
Economic profit margin | The ratio of economic profit to sales. It is the company profit margin covering income efficiency and asset management. Economic profit margin is not biased in favor of capital-intensive business models, because any added capital is a cost to the economic profit margin. | Bed Bath & Beyond Inc. economic profit margin improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022 not reaching 2020 level. |