Stock Analysis on Net

General Mills Inc. (NYSE:GIS)

This company has been moved to the archive! The financial data has not been updated since December 18, 2019.

Economic Value Added (EVA)

Microsoft Excel

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

General Mills Inc., economic profit calculation

US$ in thousands

Microsoft Excel
12 months ended: May 26, 2019 May 27, 2018 May 28, 2017 May 29, 2016 May 31, 2015 May 25, 2014
Net operating profit after taxes (NOPAT)1 2,274,308 1,920,512 2,079,159 2,028,941 1,616,844 2,219,325
Cost of capital2 8.88% 8.31% 9.49% 10.20% 9.70% 9.75%
Invested capital3 27,385,340 27,608,082 18,984,610 18,400,346 19,241,428 19,362,635
 
Economic profit4 (157,815) (372,408) 277,531 151,761 (249,728) 331,599

Based on: 10-K (reporting date: 2019-05-26), 10-K (reporting date: 2018-05-27), 10-K (reporting date: 2017-05-28), 10-K (reporting date: 2016-05-29), 10-K (reporting date: 2015-05-31), 10-K (reporting date: 2014-05-25).

1 NOPAT. See details »

2 Cost of capital. See details »

3 Invested capital. See details »

4 2019 Calculation
Economic profit = NOPAT – Cost of capital × Invested capital
= 2,274,3088.88% × 27,385,340 = -157,815

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. General Mills Inc. economic profit decreased from 2017 to 2018 but then slightly increased from 2018 to 2019.

Net Operating Profit after Taxes (NOPAT)

General Mills Inc., NOPAT calculation

US$ in thousands

Microsoft Excel
12 months ended: May 26, 2019 May 27, 2018 May 28, 2017 May 29, 2016 May 31, 2015 May 25, 2014
Net earnings attributable to General Mills 1,752,700 2,131,000 1,657,500 1,697,400 1,221,300 1,824,400
Deferred income tax expense (benefit)1 96,000 (504,300) 183,900 120,600 25,300 172,500
Increase (decrease) in allowance for doubtful accounts2 400 4,100 (5,300) 4,300 4,300 1,100
Increase (decrease) in LIFO reserve3 300 4,100 (10,200) 5,100 (2,700) (4,900)
Increase (decrease) in reserve for restructuring and other exit charges4 (30,300) (18,200) 8,400 (44,200) 117,300 (16,000)
Increase (decrease) in equity equivalents5 66,400 (514,300) 176,800 85,800 144,200 152,700
Interest expense, net of capitalized interest 527,400 385,400 302,100 311,900 328,600 318,500
Interest expense, operating lease liability6 14,607 17,903 14,529 13,648 12,667 13,485
Adjusted interest expense, net of capitalized interest 542,007 403,303 316,629 325,548 341,267 331,985
Tax benefit of interest expense, net of capitalized interest7 (113,822) (118,571) (110,820) (113,942) (119,443) (116,195)
Adjusted interest expense, net of capitalized interest, after taxes8 428,186 284,732 205,809 211,606 221,824 215,790
(Gain) loss on marketable securities (2,600) (6,600)
Interest income (5,600) (11,700) (7,000) (8,100) (13,200) (16,100)
Investment income, before taxes (8,200) (18,300) (7,000) (8,100) (13,200) (16,100)
Tax expense (benefit) of investment income9 1,722 5,380 2,450 2,835 4,620 5,635
Investment income, after taxes10 (6,478) (12,920) (4,550) (5,265) (8,580) (10,465)
Net income (loss) attributable to noncontrolling interest 33,500 32,000 43,600 39,400 38,100 36,900
Net operating profit after taxes (NOPAT) 2,274,308 1,920,512 2,079,159 2,028,941 1,616,844 2,219,325

Based on: 10-K (reporting date: 2019-05-26), 10-K (reporting date: 2018-05-27), 10-K (reporting date: 2017-05-28), 10-K (reporting date: 2016-05-29), 10-K (reporting date: 2015-05-31), 10-K (reporting date: 2014-05-25).

1 Elimination of deferred tax expense. See details »

2 Addition of increase (decrease) in allowance for doubtful accounts.

3 Addition of increase (decrease) in LIFO reserve. See details »

4 Addition of increase (decrease) in reserve for restructuring and other exit charges.

5 Addition of increase (decrease) in equity equivalents to net earnings attributable to General Mills.

6 2019 Calculation
Interest expense on capitalized operating leases = Operating lease liability × Discount rate
= 437,340 × 3.34% = 14,607

7 2019 Calculation
Tax benefit of interest expense, net of capitalized interest = Adjusted interest expense, net of capitalized interest × Statutory income tax rate
= 542,007 × 21.00% = 113,822

8 Addition of after taxes interest expense to net earnings attributable to General Mills.

9 2019 Calculation
Tax expense (benefit) of investment income = Investment income, before tax × Statutory income tax rate
= 8,200 × 21.00% = 1,722

10 Elimination of after taxes investment income.

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. General Mills Inc. NOPAT decreased from 2017 to 2018 but then increased from 2018 to 2019 exceeding 2017 level.

Cash Operating Taxes

General Mills Inc., cash operating taxes calculation

US$ in thousands

Microsoft Excel
12 months ended: May 26, 2019 May 27, 2018 May 28, 2017 May 29, 2016 May 31, 2015 May 25, 2014
Income taxes 367,800 57,300 655,200 755,200 586,800 883,300
Less: Deferred income tax expense (benefit) 96,000 (504,300) 183,900 120,600 25,300 172,500
Add: Tax savings from interest expense, net of capitalized interest 113,822 118,571 110,820 113,942 119,443 116,195
Less: Tax imposed on investment income 1,722 5,380 2,450 2,835 4,620 5,635
Cash operating taxes 383,900 674,791 579,670 745,707 676,323 821,360

Based on: 10-K (reporting date: 2019-05-26), 10-K (reporting date: 2018-05-27), 10-K (reporting date: 2017-05-28), 10-K (reporting date: 2016-05-29), 10-K (reporting date: 2015-05-31), 10-K (reporting date: 2014-05-25).

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. General Mills Inc. cash operating taxes increased from 2017 to 2018 but then decreased significantly from 2018 to 2019.

Invested Capital

General Mills Inc., invested capital calculation (financing approach)

US$ in thousands

Microsoft Excel
May 26, 2019 May 27, 2018 May 28, 2017 May 29, 2016 May 31, 2015 May 25, 2014
Current portion of long-term debt 1,396,500 1,600,100 604,700 1,103,400 1,000,400 1,250,600
Notes payable 1,468,700 1,549,800 1,234,100 269,800 615,800 1,111,700
Long-term debt, excluding current portion 11,624,800 12,668,700 7,642,900 7,057,700 7,607,700 6,423,500
Operating lease liability1 437,340 501,482 452,610 356,346 357,828 340,535
Total reported debt & leases 14,927,340 16,320,082 9,934,310 8,787,246 9,581,728 9,126,335
Stockholders’ equity 7,054,500 6,141,100 4,327,900 4,930,200 4,996,700 6,534,800
Net deferred tax (assets) liabilities2 2,031,000 2,003,800 1,719,400 1,399,600 1,450,200 1,591,900
Allowance for doubtful accounts3 28,800 28,400 24,300 29,600 25,300 21,000
Excess of FIFO over LIFO cost4 213,500 213,200 209,100 219,300 214,200 216,900
Reserve for restructuring and other exit charges5 36,500 66,800 85,000 76,600 120,800 3,500
Equity equivalents6 2,309,800 2,312,200 2,037,800 1,725,100 1,810,500 1,833,300
Accumulated other comprehensive (income) loss, net of tax7 2,625,400 2,429,000 2,244,500 2,612,200 2,310,700 1,340,300
Redeemable interest 551,700 776,200 910,900 845,600 778,900 984,100
Noncontrolling interests 313,200 351,300 357,600 376,900 396,000 470,600
Adjusted stockholders’ equity 12,854,600 12,009,800 9,878,700 10,490,000 10,292,800 11,163,100
Construction in progress8 (343,800) (692,900) (553,000) (702,700) (622,200) (600,800)
Marketable securities9 (52,800) (28,900) (275,400) (174,200) (10,900) (326,000)
Invested capital 27,385,340 27,608,082 18,984,610 18,400,346 19,241,428 19,362,635

Based on: 10-K (reporting date: 2019-05-26), 10-K (reporting date: 2018-05-27), 10-K (reporting date: 2017-05-28), 10-K (reporting date: 2016-05-29), 10-K (reporting date: 2015-05-31), 10-K (reporting date: 2014-05-25).

1 Addition of capitalized operating leases.

2 Elimination of deferred taxes from assets and liabilities. See details »

3 Addition of allowance for doubtful accounts receivable.

4 Addition of LIFO reserve. See details »

5 Addition of reserve for restructuring and other exit charges.

6 Addition of equity equivalents to stockholders’ equity.

7 Removal of accumulated other comprehensive income.

8 Subtraction of construction in progress.

9 Subtraction of marketable 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. General Mills Inc. invested capital increased from 2017 to 2018 but then slightly decreased from 2018 to 2019.

Cost of Capital

General Mills Inc., cost of capital calculations

Capital (fair value)1 Weights Cost of capital
Equity2 31,614,919 31,614,919 ÷ 46,793,759 = 0.68 0.68 × 11.88% = 8.03%
Debt3 14,741,500 14,741,500 ÷ 46,793,759 = 0.32 0.32 × 3.34% × (1 – 21.00%) = 0.83%
Operating lease liability4 437,340 437,340 ÷ 46,793,759 = 0.01 0.01 × 3.34% × (1 – 21.00%) = 0.02%
Total: 46,793,759 1.00 8.88%

Based on: 10-K (reporting date: 2019-05-26).

1 US$ in thousands

2 Equity. See details »

3 Debt. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 26,262,461 26,262,461 ÷ 42,483,443 = 0.62 0.62 × 11.88% = 7.34%
Debt3 15,719,500 15,719,500 ÷ 42,483,443 = 0.37 0.37 × 3.57% × (1 – 29.40%) = 0.93%
Operating lease liability4 501,482 501,482 ÷ 42,483,443 = 0.01 0.01 × 3.57% × (1 – 29.40%) = 0.03%
Total: 42,483,443 1.00 8.31%

Based on: 10-K (reporting date: 2018-05-27).

1 US$ in thousands

2 Equity. See details »

3 Debt. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 31,723,169 31,723,169 ÷ 41,956,879 = 0.76 0.76 × 11.88% = 8.98%
Debt3 9,781,100 9,781,100 ÷ 41,956,879 = 0.23 0.23 × 3.21% × (1 – 35.00%) = 0.49%
Operating lease liability4 452,610 452,610 ÷ 41,956,879 = 0.01 0.01 × 3.21% × (1 – 35.00%) = 0.02%
Total: 41,956,879 1.00 9.49%

Based on: 10-K (reporting date: 2017-05-28).

1 US$ in thousands

2 Equity. See details »

3 Debt. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 42,579,531 42,579,531 ÷ 51,834,677 = 0.82 0.82 × 11.88% = 9.76%
Debt3 8,898,800 8,898,800 ÷ 51,834,677 = 0.17 0.17 × 3.83% × (1 – 35.00%) = 0.43%
Operating lease liability4 356,346 356,346 ÷ 51,834,677 = 0.01 0.01 × 3.83% × (1 – 35.00%) = 0.02%
Total: 51,834,677 1.00 10.20%

Based on: 10-K (reporting date: 2016-05-29).

1 US$ in thousands

2 Equity. See details »

3 Debt. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 33,882,568 33,882,568 ÷ 43,852,795 = 0.77 0.77 × 11.88% = 9.18%
Debt3 9,612,400 9,612,400 ÷ 43,852,795 = 0.22 0.22 × 3.54% × (1 – 35.00%) = 0.50%
Operating lease liability4 357,828 357,828 ÷ 43,852,795 = 0.01 0.01 × 3.54% × (1 – 35.00%) = 0.02%
Total: 43,852,795 1.00 9.70%

Based on: 10-K (reporting date: 2015-05-31).

1 US$ in thousands

2 Equity. See details »

3 Debt. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 32,493,574 32,493,574 ÷ 42,134,409 = 0.77 0.77 × 11.88% = 9.16%
Debt3 9,300,300 9,300,300 ÷ 42,134,409 = 0.22 0.22 × 3.96% × (1 – 35.00%) = 0.57%
Operating lease liability4 340,535 340,535 ÷ 42,134,409 = 0.01 0.01 × 3.96% × (1 – 35.00%) = 0.02%
Total: 42,134,409 1.00 9.75%

Based on: 10-K (reporting date: 2014-05-25).

1 US$ in thousands

2 Equity. See details »

3 Debt. See details »

4 Operating lease liability. See details »


Economic Spread Ratio

General Mills Inc., economic spread ratio calculation, comparison to benchmarks

Microsoft Excel
May 26, 2019 May 27, 2018 May 28, 2017 May 29, 2016 May 31, 2015 May 25, 2014
Selected Financial Data (US$ in thousands)
Economic profit1 (157,815) (372,408) 277,531 151,761 (249,728) 331,599
Invested capital2 27,385,340 27,608,082 18,984,610 18,400,346 19,241,428 19,362,635
Performance Ratio
Economic spread ratio3 -0.58% -1.35% 1.46% 0.82% -1.30% 1.71%
Benchmarks
Economic Spread Ratio, Competitors4
Altria Group Inc. -9.73%
Coca-Cola Co. 3.23%
PepsiCo Inc. 5.81%
Philip Morris International Inc. 17.79%

Based on: 10-K (reporting date: 2019-05-26), 10-K (reporting date: 2018-05-27), 10-K (reporting date: 2017-05-28), 10-K (reporting date: 2016-05-29), 10-K (reporting date: 2015-05-31), 10-K (reporting date: 2014-05-25).

1 Economic profit. See details »

2 Invested capital. See details »

3 2019 Calculation
Economic spread ratio = 100 × Economic profit ÷ Invested capital
= 100 × -157,815 ÷ 27,385,340 = -0.58%

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. General Mills Inc. economic spread ratio deteriorated from 2017 to 2018 but then slightly improved from 2018 to 2019.

Economic Profit Margin

General Mills Inc., economic profit margin calculation, comparison to benchmarks

Microsoft Excel
May 26, 2019 May 27, 2018 May 28, 2017 May 29, 2016 May 31, 2015 May 25, 2014
Selected Financial Data (US$ in thousands)
Economic profit1 (157,815) (372,408) 277,531 151,761 (249,728) 331,599
Net sales 16,865,200 15,740,400 15,619,800 16,563,100 17,630,300 17,909,600
Performance Ratio
Economic profit margin2 -0.94% -2.37% 1.78% 0.92% -1.42% 1.85%
Benchmarks
Economic Profit Margin, Competitors3
Altria Group Inc. -16.51%
Coca-Cola Co. 6.40%
PepsiCo Inc. 5.14%
Philip Morris International Inc. 18.67%

Based on: 10-K (reporting date: 2019-05-26), 10-K (reporting date: 2018-05-27), 10-K (reporting date: 2017-05-28), 10-K (reporting date: 2016-05-29), 10-K (reporting date: 2015-05-31), 10-K (reporting date: 2014-05-25).

1 Economic profit. See details »

2 2019 Calculation
Economic profit margin = 100 × Economic profit ÷ Net sales
= 100 × -157,815 ÷ 16,865,200 = -0.94%

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. General Mills Inc. economic profit margin deteriorated from 2017 to 2018 but then slightly improved from 2018 to 2019.