“Novel Dataset” Reveals Undervalued Tech Giant

In “Core Earnings: New Data and Evidence”, Ethan Rouen and Charles C.Y. Wang of Harvard Business School (HBS) and Eric So of Massachusetts Institute of Technology (MIT) Sloan School of Management show that:

  • Markets are inefficiently assessing earnings because no one reads the footnotes.
  • New technology brings this material footnotes data to the market for the first time ever.

In this report, we leverage our Robo-Analyst technology and “novel dataset” to highlight a tech giant that is significantly more profitable than its earnings suggest. Qualcomm (QCOMWealth Strength IndexAAPL is Extremely Up and trending Up: $78/share) is this week’s Long Idea.

GAAP Earnings Mislead Investors

GAAP earnings are distorted by non-recurring income and expenses, as well as a number of loopholes that allow executives to “manage” (i.e. manipulate) earnings.

Non-GAAP earnings are even worse. When companies get to make their own rules, they regularly exclude operating expenses to overstate earnings.

We solve this problem by combining machine learning technology with human expertise to comb through every 10-K and 10-Q for over 2,800 companies to create an unrivalled dataset of non-recurring expenses and income. As the HBS paper attests:

“…this is the most comprehensive dataset that captures what a fundamental analyst would be likely to identify as transitory or non-operating earnings items…”

Our analysis of QCOMWealth Strength IndexAAPL is Extremely Up and trending Up’s most recent 10-K reveals nearly $3.9 billion (12% of total assets and $3.17 per share) in net non-recurring expenses. On a trailing twelve months (TTM) basis, QCOMWealth Strength IndexAAPL is Extremely Up and trending Up had $2.1 billion (6% of total assets) in net non-recurring expenses.

Below we’ll walk through the adjustments we made to QCOMWealth Strength IndexAAPL is Extremely Up and trending Up’s 10-K that are used to calculate Core Earnings featured in the HBS paper. The formula for Core Earnings is shown in Figure 1.

Figure 1: The Formula for Core Earnings

Sources: Core Earnings: New Data and Evidence

Net Acquisition Expenses

QCOMWealth Strength IndexAAPL is Extremely Up and trending Up disclosed $782 million (2% of total assets) in net acquisition expenses in 2018.

These non-recurring expenses, disclosed on page 41 of the financial footnotes (page 109 overall), were classified as follows:

  • $449 million in cost of revenues (4% of total cost of revenues)
  • $6 million in research and development expenses (<1% of research and development expense)
  • $327 in selling, general, and administrative expenses (11% of SG&A)

Net Currency Expenses

QCOMWealth Strength IndexAAPL is Extremely Up and trending Up disclosed a net gain of $37 million (<1% of total assets) on foreign currency transactions in 2018.

This foreign currency gain was disclosed on page 20 of the financial footnotes (page 88 overall).

Net Discontinued Operations Expense

QCOMWealth Strength IndexAAPL is Extremely Up and trending Up did not disclose any discontinued operations expenses in 2018.

Net Legal Expenses

QCOMWealth Strength IndexAAPL is Extremely Up and trending Up did not disclose any legal expenses in 2018.

Net Pension Adjustments

QCOMWealth Strength IndexAAPL is Extremely Up and trending Up did not disclose any pension adjustments in 2018.

Net Restructuring Expenses

QCOMWealth Strength IndexAAPL is Extremely Up and trending Up disclosed a net gain of $49 million (<1% of total assets) on restructuring items in 2018.

This net gain, disclosed on page 20 of the financial footnotes (page 88 overall), consists of:

  • $124 million in realized gains on marketable securities and other investments, partially offset by
  • $75 million in impairment losses on marketable securities and other investments

Net Company-Defined Other Expenses

QCOMWealth Strength IndexAAPL is Extremely Up and trending Up disclosed $3.1 billion (10% of total assets) in company-defined other expenses on its income statement in 2018.

By far the largest component of QCOMWealth Strength IndexAAPL is Extremely Up and trending Up’s “Other Expenses” was the $2 billion breakup fee it paid as part of its failed merger with NXP Semiconductors. The company incurred this charge in Q4 2018, which means the fine still impacts TTM earnings.

Net Other Expenses

QCOMWealth Strength IndexAAPL is Extremely Up and trending Up disclosed $27 million (<1% of total assets) in other expenses that we classified as non-recurring in 2018.

This expense consisted of $27 million in losses on derivative instruments, disclosed on page 20 of the financial footnotes (page 88 overall).

But Wait… There’s More

In addition to the adjustments made to calculate “Core Earnings” in the HBS paper, we identified one other significant adjustment. On page 21 of the financial footnotes (page 89 overall), QCOMWealth Strength IndexAAPL is Extremely Up and trending Up disclosed $5.7 billion (17% of total assets) in charges due to U.S. tax reform.

The authors of the HBS paper did not include our tax adjustments, so this item is not included in their analysis. However, at 17% of total assets and $4.67 per share, it clearly had a significant impact on QCOMWealth Strength IndexAAPL is Extremely Up and trending Up’s 2018 GAAP earnings, and it continues to impact the company’s TTM earnings.

Figure 2 shows that QCOMWealth Strength IndexAAPL is Extremely Up and trending Up’s GAAP net income remains significantly below its net operating profit after tax (NOPAT).

Figure 2: QCOMWealth Strength IndexAAPL is Extremely Up and trending Up NOPAT vs. GAAP: 2015-TTM

Sources: New Constructs, LLC, and company filings

Our analysis shows that QCOMWealth Strength IndexAAPL is Extremely Up and trending Up’s GAAP net income significantly understates the company’s true profitability.

High Quality Corporate Governance

In addition to its understated earnings, Qualcomm’s corporate governance is impressive. The company ties ~25% of total executive compensation to 3-year average return on invested capital (ROIC). ROIC is the best metric for aligning executive’s interests with those of long-term shareholders because it has the clearest link to valuation, and it incentivizes executives to be responsible stewards of shareholder capital.

Numerous case studies show that getting ROIC right is an important part of making smart investments. This paper compares our analytics on a mega cap company to other major providers. The Appendix details exactly how we stack up. The technology that enables this research is featured by Harvard Business School.

Per Figure 3, ROIC explains 52% of the difference in valuation for the 16 large cap semiconductor companies we cover. QCOMWealth Strength IndexAAPL is Extremely Up and trending Up trades at a discount to peers as shown by its position below the trend line.

Figure 3: ROIC Explains 52% of Valuation for QCOMWealth Strength IndexAAPL is Extremely Up and trending Up Peers

Sources: New Constructs, LLC, and company filings

If QCOMWealth Strength IndexAAPL is Extremely Up and trending Up were to trade at parity with its peers, the stock would be worth $111/share today, a 42% upside to the current stock price.

Our reverse discounted cash flow model reveals the stock has significant upside potential as well. If QCOMWealth Strength IndexAAPL is Extremely Up and trending Up can maintain its 2018 NOPAT margin of 20%, and grow NOPAT by 7% compounded annually over the next decade (in-line with its growth rate over the past 10 years), the stock is worth $91/share today, a 16% upside to the current stock price. See the math behind this dynamic DCF scenario.

Exploit Market Inefficiency

The HBS paper clearly shows an inefficiency in the market. The paper’s abstract states:

Analysts and market participants are slow to impound the implications of transitory earnings.”

Our research gives investors the ability to identify these transitory earnings and find companies, like QCOMWealth Strength IndexAAPL is Extremely Up and trending Up, that are more profitable than would first appear and are undervalued.