Stock Analysis on Net

Nike Inc. (NYSE:NKE)

Analysis of Solvency Ratios

Microsoft Excel

Solvency Ratios (Summary)

Nike Inc., solvency ratios

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Debt Ratios
Debt to equity 0.62 0.64 0.62 0.74 1.20 0.38
Debt to equity (including operating lease liability) 0.83 0.87 0.83 1.00 1.62 0.38
Debt to capital 0.38 0.39 0.38 0.42 0.55 0.28
Debt to capital (including operating lease liability) 0.45 0.46 0.45 0.50 0.62 0.28
Debt to assets 0.23 0.24 0.23 0.25 0.31 0.15
Debt to assets (including operating lease liability) 0.31 0.32 0.31 0.34 0.42 0.15
Financial leverage 2.64 2.68 2.64 2.96 3.89 2.62
Coverage Ratios
Interest coverage 25.91 22.31 23.24 23.50 20.12 37.65
Fixed charge coverage 8.55 8.08 8.46 8.53 5.01 6.00

Based on: 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), 10-K (reporting date: 2019-05-31).

Solvency ratio Description The company
Debt to equity ratio A solvency ratio calculated as total debt divided by total shareholders’ equity. Nike Inc. debt to equity ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.
Debt to equity ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total shareholders’ equity. Nike Inc. debt to equity ratio (including operating lease liability) deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.
Debt to capital ratio A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity. Nike Inc. debt to capital ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.
Debt to capital ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total debt (including operating lease liability) plus shareholders’ equity. Nike Inc. debt to capital ratio (including operating lease liability) deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.
Debt to assets ratio A solvency ratio calculated as total debt divided by total assets. Nike Inc. debt to assets ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Debt to assets ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total assets. Nike Inc. debt to assets ratio (including operating lease liability) deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.
Financial leverage ratio A solvency ratio calculated as total assets divided by total shareholders’ equity. Nike Inc. financial leverage ratio increased from 2022 to 2023 but then slightly decreased from 2023 to 2024 not reaching 2022 level.

Solvency ratio Description The company
Interest coverage ratio A solvency ratio calculated as EBIT divided by interest payments. Nike Inc. interest coverage ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Fixed charge coverage ratio A solvency ratio calculated as earnings before fixed charges and tax divided by fixed charges. Nike Inc. fixed charge coverage ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Debt to Equity

Nike Inc., debt to equity calculation, comparison to benchmarks

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Selected Financial Data (US$ in millions)
Current portion of long-term debt 1,000 500 3 6
Notes payable 6 6 10 2 248 9
Long-term debt, excluding current portion 7,903 8,927 8,920 9,413 9,406 3,464
Total debt 8,909 8,933 9,430 9,415 9,657 3,479
 
Shareholders’ equity 14,430 14,004 15,281 12,767 8,055 9,040
Solvency Ratio
Debt to equity1 0.62 0.64 0.62 0.74 1.20 0.38
Benchmarks
Debt to Equity, Competitors2
lululemon athletica inc. 0.00 0.00 0.00 0.00 0.00 0.00
Debt to Equity, Sector
Consumer Durables & Apparel 0.52 0.52 0.61 0.97 0.33
Debt to Equity, Industry
Consumer Discretionary 1.37 1.54 1.52 2.37 2.78

Based on: 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), 10-K (reporting date: 2019-05-31).

1 2024 Calculation
Debt to equity = Total debt ÷ Shareholders’ equity
= 8,909 ÷ 14,430 = 0.62

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to equity ratio A solvency ratio calculated as total debt divided by total shareholders’ equity. Nike Inc. debt to equity ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.

Debt to Equity (including Operating Lease Liability)

Nike Inc., debt to equity (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Selected Financial Data (US$ in millions)
Current portion of long-term debt 1,000 500 3 6
Notes payable 6 6 10 2 248 9
Long-term debt, excluding current portion 7,903 8,927 8,920 9,413 9,406 3,464
Total debt 8,909 8,933 9,430 9,415 9,657 3,479
Current portion of operating lease liabilities 477 425 420 467 445
Operating lease liabilities, excluding current portion 2,566 2,786 2,777 2,931 2,913
Total debt (including operating lease liability) 11,952 12,144 12,627 12,813 13,015 3,479
 
Shareholders’ equity 14,430 14,004 15,281 12,767 8,055 9,040
Solvency Ratio
Debt to equity (including operating lease liability)1 0.83 0.87 0.83 1.00 1.62 0.38
Benchmarks
Debt to Equity (including Operating Lease Liability), Competitors2
lululemon athletica inc. 0.33 0.34 0.32 0.31 0.38 0.00
Debt to Equity (including Operating Lease Liability), Sector
Consumer Durables & Apparel 0.77 0.75 0.89 1.37 0.33
Debt to Equity (including Operating Lease Liability), Industry
Consumer Discretionary 1.72 1.94 1.90 2.84 3.08

Based on: 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), 10-K (reporting date: 2019-05-31).

1 2024 Calculation
Debt to equity (including operating lease liability) = Total debt (including operating lease liability) ÷ Shareholders’ equity
= 11,952 ÷ 14,430 = 0.83

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to equity ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total shareholders’ equity. Nike Inc. debt to equity ratio (including operating lease liability) deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.

Debt to Capital

Nike Inc., debt to capital calculation, comparison to benchmarks

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Selected Financial Data (US$ in millions)
Current portion of long-term debt 1,000 500 3 6
Notes payable 6 6 10 2 248 9
Long-term debt, excluding current portion 7,903 8,927 8,920 9,413 9,406 3,464
Total debt 8,909 8,933 9,430 9,415 9,657 3,479
Shareholders’ equity 14,430 14,004 15,281 12,767 8,055 9,040
Total capital 23,339 22,937 24,711 22,182 17,712 12,519
Solvency Ratio
Debt to capital1 0.38 0.39 0.38 0.42 0.55 0.28
Benchmarks
Debt to Capital, Competitors2
lululemon athletica inc. 0.00 0.00 0.00 0.00 0.00 0.00
Debt to Capital, Sector
Consumer Durables & Apparel 0.34 0.34 0.38 0.49 0.25
Debt to Capital, Industry
Consumer Discretionary 0.58 0.61 0.60 0.70 0.74

Based on: 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), 10-K (reporting date: 2019-05-31).

1 2024 Calculation
Debt to capital = Total debt ÷ Total capital
= 8,909 ÷ 23,339 = 0.38

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to capital ratio A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity. Nike Inc. debt to capital ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.

Debt to Capital (including Operating Lease Liability)

Nike Inc., debt to capital (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Selected Financial Data (US$ in millions)
Current portion of long-term debt 1,000 500 3 6
Notes payable 6 6 10 2 248 9
Long-term debt, excluding current portion 7,903 8,927 8,920 9,413 9,406 3,464
Total debt 8,909 8,933 9,430 9,415 9,657 3,479
Current portion of operating lease liabilities 477 425 420 467 445
Operating lease liabilities, excluding current portion 2,566 2,786 2,777 2,931 2,913
Total debt (including operating lease liability) 11,952 12,144 12,627 12,813 13,015 3,479
Shareholders’ equity 14,430 14,004 15,281 12,767 8,055 9,040
Total capital (including operating lease liability) 26,382 26,148 27,908 25,580 21,070 12,519
Solvency Ratio
Debt to capital (including operating lease liability)1 0.45 0.46 0.45 0.50 0.62 0.28
Benchmarks
Debt to Capital (including Operating Lease Liability), Competitors2
lululemon athletica inc. 0.25 0.25 0.24 0.24 0.27 0.00
Debt to Capital (including Operating Lease Liability), Sector
Consumer Durables & Apparel 0.44 0.43 0.47 0.58 0.25
Debt to Capital (including Operating Lease Liability), Industry
Consumer Discretionary 0.63 0.66 0.65 0.74 0.76

Based on: 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), 10-K (reporting date: 2019-05-31).

1 2024 Calculation
Debt to capital (including operating lease liability) = Total debt (including operating lease liability) ÷ Total capital (including operating lease liability)
= 11,952 ÷ 26,382 = 0.45

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to capital ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total debt (including operating lease liability) plus shareholders’ equity. Nike Inc. debt to capital ratio (including operating lease liability) deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.

Debt to Assets

Nike Inc., debt to assets calculation, comparison to benchmarks

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Selected Financial Data (US$ in millions)
Current portion of long-term debt 1,000 500 3 6
Notes payable 6 6 10 2 248 9
Long-term debt, excluding current portion 7,903 8,927 8,920 9,413 9,406 3,464
Total debt 8,909 8,933 9,430 9,415 9,657 3,479
 
Total assets 38,110 37,531 40,321 37,740 31,342 23,717
Solvency Ratio
Debt to assets1 0.23 0.24 0.23 0.25 0.31 0.15
Benchmarks
Debt to Assets, Competitors2
lululemon athletica inc. 0.00 0.00 0.00 0.00 0.00 0.00
Debt to Assets, Sector
Consumer Durables & Apparel 0.21 0.21 0.22 0.28 0.13
Debt to Assets, Industry
Consumer Discretionary 0.34 0.35 0.36 0.41 0.45

Based on: 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), 10-K (reporting date: 2019-05-31).

1 2024 Calculation
Debt to assets = Total debt ÷ Total assets
= 8,909 ÷ 38,110 = 0.23

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to assets ratio A solvency ratio calculated as total debt divided by total assets. Nike Inc. debt to assets ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Debt to Assets (including Operating Lease Liability)

Nike Inc., debt to assets (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Selected Financial Data (US$ in millions)
Current portion of long-term debt 1,000 500 3 6
Notes payable 6 6 10 2 248 9
Long-term debt, excluding current portion 7,903 8,927 8,920 9,413 9,406 3,464
Total debt 8,909 8,933 9,430 9,415 9,657 3,479
Current portion of operating lease liabilities 477 425 420 467 445
Operating lease liabilities, excluding current portion 2,566 2,786 2,777 2,931 2,913
Total debt (including operating lease liability) 11,952 12,144 12,627 12,813 13,015 3,479
 
Total assets 38,110 37,531 40,321 37,740 31,342 23,717
Solvency Ratio
Debt to assets (including operating lease liability)1 0.31 0.32 0.31 0.34 0.42 0.15
Benchmarks
Debt to Assets (including Operating Lease Liability), Competitors2
lululemon athletica inc. 0.20 0.19 0.18 0.19 0.23 0.00
Debt to Assets (including Operating Lease Liability), Sector
Consumer Durables & Apparel 0.31 0.30 0.32 0.40 0.13
Debt to Assets (including Operating Lease Liability), Industry
Consumer Discretionary 0.43 0.44 0.45 0.50 0.50

Based on: 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), 10-K (reporting date: 2019-05-31).

1 2024 Calculation
Debt to assets (including operating lease liability) = Total debt (including operating lease liability) ÷ Total assets
= 11,952 ÷ 38,110 = 0.31

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to assets ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total assets. Nike Inc. debt to assets ratio (including operating lease liability) deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.

Financial Leverage

Nike Inc., financial leverage calculation, comparison to benchmarks

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Selected Financial Data (US$ in millions)
Total assets 38,110 37,531 40,321 37,740 31,342 23,717
Shareholders’ equity 14,430 14,004 15,281 12,767 8,055 9,040
Solvency Ratio
Financial leverage1 2.64 2.68 2.64 2.96 3.89 2.62
Benchmarks
Financial Leverage, Competitors2
lululemon athletica inc. 1.68 1.78 1.80 1.64 1.68 1.44
Financial Leverage, Sector
Consumer Durables & Apparel 2.51 2.51 2.74 3.46 2.46
Financial Leverage, Industry
Consumer Discretionary 4.00 4.38 4.26 5.72 6.22

Based on: 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), 10-K (reporting date: 2019-05-31).

1 2024 Calculation
Financial leverage = Total assets ÷ Shareholders’ equity
= 38,110 ÷ 14,430 = 2.64

2 Click competitor name to see calculations.

Solvency ratio Description The company
Financial leverage ratio A solvency ratio calculated as total assets divided by total shareholders’ equity. Nike Inc. financial leverage ratio increased from 2022 to 2023 but then slightly decreased from 2023 to 2024 not reaching 2022 level.

Interest Coverage

Nike Inc., interest coverage calculation, comparison to benchmarks

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Selected Financial Data (US$ in millions)
Net income 5,700 5,070 6,046 5,727 2,539 4,029
Add: Income tax expense 1,000 1,131 605 934 348 772
Add: Interest expense 269 291 299 296 151 131
Earnings before interest and tax (EBIT) 6,969 6,492 6,950 6,957 3,038 4,932
Solvency Ratio
Interest coverage1 25.91 22.31 23.24 23.50 20.12 37.65
Benchmarks
Interest Coverage, Competitors2
lululemon athletica inc.
Interest Coverage, Sector
Consumer Durables & Apparel 26.89 27.71 26.27 26.06 43.11
Interest Coverage, Industry
Consumer Discretionary 12.27 9.45 13.29 7.81 9.65

Based on: 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), 10-K (reporting date: 2019-05-31).

1 2024 Calculation
Interest coverage = EBIT ÷ Interest expense
= 6,969 ÷ 269 = 25.91

2 Click competitor name to see calculations.

Solvency ratio Description The company
Interest coverage ratio A solvency ratio calculated as EBIT divided by interest payments. Nike Inc. interest coverage ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Fixed Charge Coverage

Nike Inc., fixed charge coverage calculation, comparison to benchmarks

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Selected Financial Data (US$ in millions)
Net income 5,700 5,070 6,046 5,727 2,539 4,029
Add: Income tax expense 1,000 1,131 605 934 348 772
Add: Interest expense 269 291 299 296 151 131
Earnings before interest and tax (EBIT) 6,969 6,492 6,950 6,957 3,038 4,932
Add: Operating lease costs 618 585 593 589 569 829
Earnings before fixed charges and tax 7,587 7,077 7,543 7,546 3,607 5,761
 
Interest expense 269 291 299 296 151 131
Operating lease costs 618 585 593 589 569 829
Fixed charges 887 876 892 885 720 960
Solvency Ratio
Fixed charge coverage1 8.55 8.08 8.46 8.53 5.01 6.00
Benchmarks
Fixed Charge Coverage, Competitors2
lululemon athletica inc. 8.69 6.42 7.19 5.23 6.09 4.61
Fixed Charge Coverage, Sector
Consumer Durables & Apparel 7.72 8.21 7.94 5.22 5.76
Fixed Charge Coverage, Industry
Consumer Discretionary 4.98 3.70 5.63 3.72 4.20

Based on: 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), 10-K (reporting date: 2019-05-31).

1 2024 Calculation
Fixed charge coverage = Earnings before fixed charges and tax ÷ Fixed charges
= 7,587 ÷ 887 = 8.55

2 Click competitor name to see calculations.

Solvency ratio Description The company
Fixed charge coverage ratio A solvency ratio calculated as earnings before fixed charges and tax divided by fixed charges. Nike Inc. fixed charge coverage ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.