Stock Analysis on Net

Nike Inc. (NYSE:NKE)

Financial Reporting Quality: Aggregate Accruals 

Microsoft Excel

Earnings can be decomposed into cash and accrual components. The accrual component (aggregate accruals) has been found to have less persistence than the cash component, and therefore (1) earnings with higher accrual component are less persistent than earnings with smaller accrual component, all else equal; and (2) the cash component of earnings should receive a higher weighting evaluating company performance.


Balance-Sheet-Based Accruals Ratio

Nike Inc., balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
May 31, 2025 May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020
Operating Assets
Total assets 36,579 38,110 37,531 40,321 37,740 31,342
Less: Cash and equivalents 7,464 9,860 7,441 8,574 9,889 8,348
Less: Short-term investments 1,687 1,722 3,234 4,423 3,587 439
Operating assets 27,428 26,528 26,856 27,324 24,264 22,555
Operating Liabilities
Total liabilities 23,366 23,680 23,527 25,040 24,973 23,287
Less: Current portion of long-term debt 1,000 500 3
Less: Notes payable 5 6 6 10 2 248
Less: Long-term debt, excluding current portion 7,961 7,903 8,927 8,920 9,413 9,406
Operating liabilities 15,400 14,771 14,594 15,610 15,558 13,630
 
Net operating assets1 12,028 11,757 12,262 11,714 8,706 8,925
Balance-sheet-based aggregate accruals2 271 (505) 548 3,008 (219)
Financial Ratio
Balance-sheet-based accruals ratio3 2.28% -4.21% 4.57% 29.46% -2.48%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
lululemon athletica inc. 16.25% -0.29% 29.58% 4.99% 48.47%
Balance-Sheet-Based Accruals Ratio, Sector
Consumer Durables & Apparel 0.00% -3.65% 7.74% 26.43% 3.32%
Balance-Sheet-Based Accruals Ratio, Industry
Consumer Discretionary 0.00% 12.07% 12.01% 13.04% 12.78%

Based on: 10-K (reporting date: 2025-05-31), 10-K (reporting date: 2024-05-31), 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31), 10-K (reporting date: 2020-05-31).

1 2025 Calculation
Net operating assets = Operating assets – Operating liabilities
= 27,42815,400 = 12,028

2 2025 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2025 – Net operating assets2024
= 12,02811,757 = 271

3 2025 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × 271 ÷ [(12,028 + 11,757) ÷ 2] = 2.28%

4 Click competitor name to see calculations.


Net operating assets
The net operating assets show a general upward trend over the five-year period. Starting from 8,706 million US dollars in 2021, the value increased significantly to 11,714 million US dollars in 2022. This growth continued, albeit at a slower pace, rising to 12,262 million in 2023 before experiencing a slight decline to 11,757 million in 2024. In 2025, the net operating assets rebounded moderately to 12,028 million. Overall, the net operating assets indicate gradual asset base expansion with some minor fluctuations in the recent years.
Balance-sheet-based aggregate accruals
The aggregate accruals exhibit considerable volatility throughout the period. In 2021, the figure was negative at -219 million US dollars, indicating a reduction in accrued items. However, 2022 saw a sharp increase to 3,008 million, a substantial rise suggesting a significant build-up of accruals. This was followed by a notable decrease to 548 million in 2023. The year 2024 experienced a negative value of -505 million, indicating a reversal or reduction in accrued liabilities or assets. Finally, in 2025, the value returned to a positive 271 million, though still moderate compared to earlier peaks. This pattern reflects an uneven accrual management or changes in operating cycle components during the analyzed years.
Balance-sheet-based accruals ratio
The accruals ratio, expressed as a percentage of net operating assets, mirrors the fluctuations seen in aggregate accruals but relative to asset size. Starting at -2.48% in 2021, the ratio surged dramatically to 29.46% in 2022, indicating a proportionally large increase in accruals relative to net operating assets. In 2023, this ratio dropped sharply to 4.57%, signifying a substantial normalization. The ratio turned negative again in 2024 to -4.21%, reflecting a net reduction in accruals relative to assets. By 2025, the ratio increased again to 2.28%, signaling a moderate positive accrual level. These variations suggest fluctuating earnings management or variations in financial reporting quality linked to accruals over the years.

Cash-Flow-Statement-Based Accruals Ratio

Nike Inc., cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
May 31, 2025 May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020
Net income 3,219 5,700 5,070 6,046 5,727 2,539
Less: Cash provided by operations 3,698 7,429 5,841 5,188 6,657 2,485
Less: Cash (used) provided by investing activities (275) 894 564 (1,524) (3,800) (1,028)
Cash-flow-statement-based aggregate accruals (204) (2,623) (1,335) 2,382 2,870 1,082
Financial Ratio
Cash-flow-statement-based accruals ratio1 -1.72% -21.84% -11.14% 23.33% 32.56%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
lululemon athletica inc. 15.72% -4.61% 26.38% 0.98% 42.45%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Consumer Durables & Apparel 0.00% -19.39% -6.39% 20.56% 33.68%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Consumer Discretionary 0.00% 9.43% 4.25% 1.57% 11.50%

Based on: 10-K (reporting date: 2025-05-31), 10-K (reporting date: 2024-05-31), 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31), 10-K (reporting date: 2020-05-31).

1 2025 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × -204 ÷ [(12,028 + 11,757) ÷ 2] = -1.72%

2 Click competitor name to see calculations.


Net Operating Assets
The net operating assets have generally exhibited an upward trend from May 31, 2021, through May 31, 2025. Starting at 8,706 million US dollars in 2021, the figure rose sharply to 11,714 million in 2022 and continued a more moderate increase to 12,262 million in 2023. Although there was a slight decline to 11,757 million in 2024, the value rebounded to 12,028 million in 2025. Overall, this indicates a growth in the operational asset base, with minor fluctuations in the mid-term.
Cash-flow-statement-based Aggregate Accruals
Aggregate accruals have shown a notable shift from positive to negative values over the periods. In 2021, the value was 2,870 million US dollars, decreasing to 2,382 million in 2022. From 2023 onwards, the values became negative, reaching -1,335 million in 2023 and further declining to -2,623 million in 2024 before a partial recovery to -204 million in 2025. This downward trend signals a reduction in accrued earnings relative to cash flows, possibly reflecting changes in earnings quality or accounting adjustments.
Cash-flow-statement-based Accruals Ratio
The accruals ratio, expressed as a percentage, mirrors the pattern seen in aggregate accruals. It started at a relatively high positive value of 32.56% in 2021, then decreased to 23.33% in 2022. From 2023, the ratio turned negative, indicating that cash flows exceeded accrual earnings, with values of -11.14% in 2023 and a further drop to -21.84% in 2024. In 2025, the ratio moved closer to zero, standing at -1.72%. These fluctuations suggest variability in the quality and timing of earnings recognition, with potential implications for financial statement reliability.