NIKE, Inc. (BMV:NKE)
Mexico
· Delayed Price · Currency is MXN 1,095.40
-54.60 (-4.75%)
At close: Apr 8, 2025, 2:00 PM CST
NIKE, Inc. Cash Flow Statement
Financials in millions USD. Fiscal year is June - May.
Millions USD. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Feb '25 Feb 28, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '21 May 31, 2021 | May '20 May 31, 2020 | 2015 - 2019 |
| Net Income | 4,508 | 5,700 | 5,070 | 6,046 | 5,727 | 2,539 | Upgrade
|
| Depreciation & Amortization | 815 | 844 | 859 | 840 | 797 | 1,119 | Upgrade
|
| Stock-Based Compensation | 730 | 804 | 755 | 638 | 611 | 429 | Upgrade
|
| Other Operating Activities | -553 | -635 | -330 | -676 | -523 | -357 | Upgrade
|
| Change in Accounts Receivable | -64 | -329 | 489 | -504 | -1,606 | 1,239 | Upgrade
|
| Change in Inventory | 111 | 908 | -133 | -1,676 | 507 | -1,854 | Upgrade
|
| Change in Accounts Payable | 460 | 397 | -225 | 1,365 | 1,326 | 24 | Upgrade
|
| Change in Other Net Operating Assets | -153 | -260 | -644 | -845 | -182 | -654 | Upgrade
|
| Operating Cash Flow | 5,854 | 7,429 | 5,841 | 5,188 | 6,657 | 2,485 | Upgrade
|
| Operating Cash Flow Growth | -17.12% | 27.19% | 12.59% | -22.07% | 167.89% | -57.90% | Upgrade
|
| Capital Expenditures | -543 | -812 | -969 | -758 | -695 | -1,086 | Upgrade
|
| Investment in Securities | -38 | 1,721 | 1,481 | -747 | -3,276 | 27 | Upgrade
|
| Other Investing Activities | 2 | -15 | 52 | -19 | 171 | 31 | Upgrade
|
| Investing Cash Flow | -579 | 894 | 564 | -1,524 | -3,800 | -1,028 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 15 | - | 49 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 6,134 | Upgrade
|
| Total Debt Issued | - | - | - | 15 | - | 6,183 | Upgrade
|
| Short-Term Debt Repaid | - | - | -4 | - | -52 | - | Upgrade
|
| Long-Term Debt Repaid | - | - | -500 | - | -197 | -6 | Upgrade
|
| Total Debt Repaid | -2 | - | -504 | - | -249 | -6 | Upgrade
|
| Net Debt Issued (Repaid) | -2 | - | -504 | 15 | -249 | 6,177 | Upgrade
|
| Issuance of Common Stock | 590 | 667 | 651 | 1,151 | 1,172 | 885 | Upgrade
|
| Repurchase of Common Stock | -3,822 | -4,250 | -5,480 | -4,014 | -608 | -3,067 | Upgrade
|
| Dividends Paid | -2,269 | -2,169 | -2,012 | -1,837 | -1,638 | -1,452 | Upgrade
|
| Other Financing Activities | -93 | -136 | -102 | -151 | -136 | -52 | Upgrade
|
| Financing Cash Flow | -5,596 | -5,888 | -7,447 | -4,836 | -1,459 | 2,491 | Upgrade
|
| Foreign Exchange Rate Adjustments | -38 | -16 | -91 | -143 | 143 | -66 | Upgrade
|
| Net Cash Flow | -359 | 2,419 | -1,133 | -1,315 | 1,541 | 3,882 | Upgrade
|
| Free Cash Flow | 5,311 | 6,617 | 4,872 | 4,430 | 5,962 | 1,399 | Upgrade
|
| Free Cash Flow Growth | -14.27% | 35.82% | 9.98% | -25.70% | 326.16% | -70.76% | Upgrade
|
| Free Cash Flow Margin | 11.11% | 12.88% | 9.51% | 9.48% | 13.39% | 3.74% | Upgrade
|
| Free Cash Flow Per Share | 3.55 | 4.33 | 3.10 | 2.75 | 3.70 | 0.88 | Upgrade
|
| Cash Interest Paid | 381 | 381 | 347 | 290 | 293 | 140 | Upgrade
|
| Cash Income Tax Paid | 1,299 | 1,299 | 1,517 | 1,231 | 1,177 | 1,028 | Upgrade
|
| Levered Free Cash Flow | 5,078 | 5,901 | 3,874 | 2,899 | 5,618 | 2,177 | Upgrade
|
| Unlevered Free Cash Flow | 5,266 | 6,069 | 4,056 | 3,086 | 5,803 | 2,271 | Upgrade
|
| Change in Net Working Capital | -1,160 | -1,012 | 286 | 1,806 | -571 | 138 | Upgrade
|
Updated Mar 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.