NIKE, Inc.
NIKE, Inc., together with its subsidiaries, designs, develops, markets, and sells men's, women's, and kids athletic footwear, apparel, equipment, and accessories worldwide. The company provides athletic and casual footwear, apparel, and accessories under…
Apparel - Footwear & Accessories
US, Beaverton [HQ]
Cash Flow Statements
16 Sheets · Starting from NoneIn Million USD. Margins, Growth Rates In %
| Metric | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||
| Operating Cash Flow (OCF) | 3,164.00 | 1,812.00 | 1,899.00 | 3,027.00 | 3,003.00 | 4,680.00 | 3,096.00 | 3,640.00 | 4,955.00 | 5,903.00 | 2,485.00 | 6,657.00 | 5,188.00 | 5,841.00 | - - | - - | |
| Operating Cash (Net) | 3,164.00 | 1,812.00 | 1,899.00 | 3,027.00 | 3,003.00 | 4,680.00 | 3,096.00 | 3,640.00 | 4,955.00 | 5,903.00 | 2,485.00 | 6,657.00 | 5,188.00 | 5,841.00 | - - | - - | |
| Accounts Receivable | 181.00 | -273.00 | -323.00 | 142.00 | -298.00 | -216.00 | 60.00 | -426.00 | 187.00 | -270.00 | 1,239.00 | -1,606.00 | -504.00 | 489.00 | - - | - - | |
| Accounts Payable | - - | 151.00 | 470.00 | - - | - - | - - | - - | - - | 1,515.00 | 1,525.00 | 24.00 | 1,326.00 | 1,365.00 | -225.00 | - - | - - | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | 694.00 | -708.00 | -799.00 | -42.00 | -488.00 | 256.00 | -1,580.00 | -1,141.00 | 1,482.00 | 562.00 | -1,245.00 | 45.00 | -1,660.00 | -513.00 | - - | - - | |
| Other WC | 228.00 | -35.00 | -141.00 | 13.00 | 315.00 | 1,093.00 | -1,050.00 | -484.00 | 35.00 | -203.00 | -654.00 | -182.00 | -845.00 | -131.00 | - - | - - | |
| Investing Activities | |||||||||||||||||
| Used Cash (Net) | -1,267.00 | -1,021.00 | 514.00 | -1,067.00 | -1,207.00 | -175.00 | -1,034.00 | -1,008.00 | 276.00 | -264.00 | -1,028.00 | -3,800.00 | -1,524.00 | 564.00 | - - | - - | |
| Capital Expenditure | -335.00 | -432.00 | -597.00 | -636.00 | -880.00 | -963.00 | -1,143.00 | -1,105.00 | -1,028.00 | -1,119.00 | -1,086.00 | -695.00 | -758.00 | -969.00 | - - | - - | |
| Purchases of Investments | -3,724.00 | -7,639.00 | -2,705.00 | -3,702.00 | -5,386.00 | -5,086.00 | -5,217.00 | -5,928.00 | -4,783.00 | -2,937.00 | -2,426.00 | -9,961.00 | -12,913.00 | -6,059.00 | - - | - - | |
| Sale/Maturity of Investment | 2,793.00 | 7,079.00 | 3,851.00 | 2,499.00 | 5,058.00 | 5,871.00 | 5,310.00 | 6,046.00 | 6,109.00 | 3,787.00 | 2,453.00 | 6,685.00 | 12,166.00 | 7,540.00 | - - | - - | |
| Property, Plant, Equipment (P&PE) | -335.00 | -432.00 | -597.00 | -636.00 | -880.00 | -963.00 | -1,143.00 | -1,105.00 | -1,028.00 | -1,119.00 | -1,086.00 | -695.00 | -758.00 | -969.00 | - - | - - | |
| Acquisitions (Net) | 10.00 | 1.00 | 2.00 | 786.00 | 3.00 | - - | 10.00 | 13.00 | 3.00 | 5.00 | - - | - - | - - | - - | - - | - - | |
| Other Investing Activities | -11.00 | -30.00 | -37.00 | -14.00 | -2.00 | 3.00 | 6.00 | -34.00 | -25.00 | 855.00 | 31.00 | 171.00 | -19.00 | 52.00 | - - | - - | |
| Financing Activities | |||||||||||||||||
| Used Cash (Net) | -1,061.00 | -1,972.00 | -2,118.00 | -1,040.00 | -2,914.00 | -2,790.00 | -2,671.00 | -1,942.00 | -4,835.00 | -5,293.00 | -2,491.00 | -1,459.00 | -4,836.00 | -7,447.00 | - - | - - | |
| Debt Repayment | -32.00 | -8.00 | -203.00 | -49.00 | -77.00 | -26.00 | -113.00 | -61.00 | -29.00 | -33.00 | -6,183.00 | -197.00 | -15.00 | -504.00 | - - | - - | |
| Dividends Paid | -505.00 | -555.00 | -619.00 | -703.00 | -799.00 | -899.00 | -1,022.00 | -1,133.00 | -1,243.00 | -1,332.00 | -1,452.00 | -1,638.00 | -1,837.00 | -2,012.00 | - - | - - | |
|
Common Stock
|
900 | 2,245 | 2,217 | 2,988 | 3,086 | 2,985 | 4,659 | 5,521 | 5,000 | 4,986 | 3,952 | 1,728 | 5,165 | 6,131 | - - | - - | |
| Issued | 159.00 | 386.00 | 403.00 | 1,314.00 | 458.00 | 451.00 | 1,421.00 | 2,298.00 | 746.00 | 700.00 | 885.00 | 1,120.00 | 1,151.00 | 651.00 | - - | - - | |
| Repurchased | -741.00 | -1,859.00 | -1,814.00 | -1,674.00 | -2,628.00 | -2,534.00 | -3,238.00 | -3,223.00 | -4,254.00 | -4,286.00 | -3,067.00 | -608.00 | -4,014.00 | -5,480.00 | - - | - - | |
| Other Financing Activities | 58.00 | 64.00 | 115.00 | 72.00 | 132.00 | 218.00 | 281.00 | 177.00 | -55.00 | -342.00 | 12,308.00 | -136.00 | -121.00 | -102.00 | - - | - - | |
| Cash Balances | |||||||||||||||||
| Begin of Period | 2,291.00 | 3,079.00 | 1,955.00 | 2,317.00 | 3,337.00 | 2,220.00 | 3,852.00 | 3,138.00 | 3,808.00 | 4,249.00 | 4,466.00 | 8,348.00 | 9,889.00 | 8,574.00 | - - | - - | |
| End of Period | 3,079.00 | 1,955.00 | 2,317.00 | 3,337.00 | 2,220.00 | 3,852.00 | 3,138.00 | 3,808.00 | 4,249.00 | 4,466.00 | 8,348.00 | 9,889.00 | 8,574.00 | 7,441.00 | - - | - - | |
| Change | 788.00 | -1,124.00 | 362.00 | 1,020.00 | -1,117.00 | 1,632.00 | -714.00 | 670.00 | 441.00 | 217.00 | 3,882.00 | 1,541.00 | -1,315.00 | -1,133.00 | - - | - - | |
| Non-Cash Balances | |||||||||||||||||
| Depreciation and Amortization | 395.00 | 358.00 | 405.00 | 513.00 | 632.00 | 649.00 | 662.00 | 716.00 | 774.00 | 720.00 | 1,119.00 | 797.00 | 840.00 | 859.00 | - - | - - | |
| Stock Based Compensation | 159.00 | 105.00 | 130.00 | 174.00 | 177.00 | 191.00 | 236.00 | 215.00 | 218.00 | 325.00 | 429.00 | 611.00 | 638.00 | 755.00 | - - | - - | |
| Other | - - | - - | - - | -124.00 | -266.00 | 424.00 | 98.00 | -117.00 | -99.00 | 233.00 | 23.00 | -138.00 | -26.00 | -213.00 | - - | - - | |
| Highlighted metrics | |||||||||||||||||
| Free Cash Flow (FCF) | 2,829.00 | 1,380.00 | 1,302.00 | 2,391.00 | 2,123.00 | 3,717.00 | 1,953.00 | 2,535.00 | 3,927.00 | 4,784.00 | 1,399.00 | 5,962.00 | 4,430.00 | 4,872.00 | - - | - - | |
| Cash Conversion Cycle (CCC) | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
|||||||||||||||||
| Forex Effect on Cash | -47.00 | 57.00 | 67.00 | 100.00 | 1.00 | -83.00 | -105.00 | -20.00 | 45.00 | -129.00 | -66.00 | 143.00 | -143.00 | -91.00 | - - | - - |