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, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019 May 31, 2018
Debt Ratios
Debt to equity 0.64 0.62 0.74 1.20 0.38 0.39
Debt to equity (including operating lease liability) 0.87 0.83 1.00 1.62 0.38 0.39
Debt to capital 0.39 0.38 0.42 0.55 0.28 0.28
Debt to capital (including operating lease liability) 0.46 0.45 0.50 0.62 0.28 0.28
Debt to assets 0.24 0.23 0.25 0.31 0.15 0.17
Debt to assets (including operating lease liability) 0.32 0.31 0.34 0.42 0.15 0.17
Financial leverage 2.68 2.64 2.96 3.89 2.62 2.30
Coverage Ratios
Interest coverage 22.31 23.24 23.50 20.12 37.65 35.88
Fixed charge coverage 8.08 8.46 8.53 5.01 6.00 5.58

Based on: 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), 10-K (reporting date: 2018-05-31).

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 improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.
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) improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.
Debt to capital ratio A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity. Nike Inc. debt to capital ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.
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) improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.
Debt to assets ratio A solvency ratio calculated as total debt divided by total assets. Nike Inc. debt to assets ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.
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) improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.
Financial leverage ratio A solvency ratio calculated as total assets divided by total shareholders’ equity. Nike Inc. financial leverage ratio decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.

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 2021 to 2022 and from 2022 to 2023.
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 2021 to 2022 and from 2022 to 2023.

Debt to Equity

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

Microsoft Excel
May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019 May 31, 2018
Selected Financial Data (US$ in millions)
Current portion of long-term debt 500 3 6 6
Notes payable 6 10 2 248 9 336
Long-term debt, excluding current portion 8,927 8,920 9,413 9,406 3,464 3,468
Total debt 8,933 9,430 9,415 9,657 3,479 3,810
 
Shareholders’ equity 14,004 15,281 12,767 8,055 9,040 9,812
Solvency Ratio
Debt to equity1 0.64 0.62 0.74 1.20 0.38 0.39
Benchmarks
Debt to Equity, Competitors2
Deckers Outdoor Corp. 0.00 0.00 0.00 0.03 0.03 0.03
lululemon athletica inc. 0.00 0.00 0.00 0.00 0.00
Debt to Equity, Sector
Consumer Durables & Apparel 0.47 0.48 0.56 0.87 0.30
Debt to Equity, Industry
Consumer Discretionary 1.42 1.61 1.56 2.26 2.44

Based on: 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), 10-K (reporting date: 2018-05-31).

1 2023 Calculation
Debt to equity = Total debt ÷ Shareholders’ equity
= 8,933 ÷ 14,004 = 0.64

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 improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

Debt to Equity (including Operating Lease Liability)

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

Microsoft Excel
May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019 May 31, 2018
Selected Financial Data (US$ in millions)
Current portion of long-term debt 500 3 6 6
Notes payable 6 10 2 248 9 336
Long-term debt, excluding current portion 8,927 8,920 9,413 9,406 3,464 3,468
Total debt 8,933 9,430 9,415 9,657 3,479 3,810
Current portion of operating lease liabilities 425 420 467 445
Operating lease liabilities, excluding current portion 2,786 2,777 2,931 2,913
Total debt (including operating lease liability) 12,144 12,627 12,813 13,015 3,479 3,810
 
Shareholders’ equity 14,004 15,281 12,767 8,055 9,040 9,812
Solvency Ratio
Debt to equity (including operating lease liability)1 0.87 0.83 1.00 1.62 0.38 0.39
Benchmarks
Debt to Equity (including Operating Lease Liability), Competitors2
Deckers Outdoor Corp. 0.14 0.14 0.15 0.26 0.03 0.03
lululemon athletica inc. 0.34 0.32 0.31 0.38 0.00
Debt to Equity (including Operating Lease Liability), Sector
Consumer Durables & Apparel 0.71 0.70 0.82 1.26 0.30
Debt to Equity (including Operating Lease Liability), Industry
Consumer Discretionary 1.77 2.00 1.93 2.69 2.70

Based on: 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), 10-K (reporting date: 2018-05-31).

1 2023 Calculation
Debt to equity (including operating lease liability) = Total debt (including operating lease liability) ÷ Shareholders’ equity
= 12,144 ÷ 14,004 = 0.87

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) improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

Debt to Capital

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

Microsoft Excel
May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019 May 31, 2018
Selected Financial Data (US$ in millions)
Current portion of long-term debt 500 3 6 6
Notes payable 6 10 2 248 9 336
Long-term debt, excluding current portion 8,927 8,920 9,413 9,406 3,464 3,468
Total debt 8,933 9,430 9,415 9,657 3,479 3,810
Shareholders’ equity 14,004 15,281 12,767 8,055 9,040 9,812
Total capital 22,937 24,711 22,182 17,712 12,519 13,622
Solvency Ratio
Debt to capital1 0.39 0.38 0.42 0.55 0.28 0.28
Benchmarks
Debt to Capital, Competitors2
Deckers Outdoor Corp. 0.00 0.00 0.00 0.03 0.03 0.03
lululemon athletica inc. 0.00 0.00 0.00 0.00 0.00
Debt to Capital, Sector
Consumer Durables & Apparel 0.32 0.33 0.36 0.46 0.23
Debt to Capital, Industry
Consumer Discretionary 0.59 0.62 0.61 0.69 0.71

Based on: 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), 10-K (reporting date: 2018-05-31).

1 2023 Calculation
Debt to capital = Total debt ÷ Total capital
= 8,933 ÷ 22,937 = 0.39

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 improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

Debt to Capital (including Operating Lease Liability)

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

Microsoft Excel
May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019 May 31, 2018
Selected Financial Data (US$ in millions)
Current portion of long-term debt 500 3 6 6
Notes payable 6 10 2 248 9 336
Long-term debt, excluding current portion 8,927 8,920 9,413 9,406 3,464 3,468
Total debt 8,933 9,430 9,415 9,657 3,479 3,810
Current portion of operating lease liabilities 425 420 467 445
Operating lease liabilities, excluding current portion 2,786 2,777 2,931 2,913
Total debt (including operating lease liability) 12,144 12,627 12,813 13,015 3,479 3,810
Shareholders’ equity 14,004 15,281 12,767 8,055 9,040 9,812
Total capital (including operating lease liability) 26,148 27,908 25,580 21,070 12,519 13,622
Solvency Ratio
Debt to capital (including operating lease liability)1 0.46 0.45 0.50 0.62 0.28 0.28
Benchmarks
Debt to Capital (including Operating Lease Liability), Competitors2
Deckers Outdoor Corp. 0.12 0.13 0.13 0.21 0.03 0.03
lululemon athletica inc. 0.25 0.24 0.24 0.27 0.00
Debt to Capital (including Operating Lease Liability), Sector
Consumer Durables & Apparel 0.42 0.41 0.45 0.56 0.23
Debt to Capital (including Operating Lease Liability), Industry
Consumer Discretionary 0.64 0.67 0.66 0.73 0.73

Based on: 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), 10-K (reporting date: 2018-05-31).

1 2023 Calculation
Debt to capital (including operating lease liability) = Total debt (including operating lease liability) ÷ Total capital (including operating lease liability)
= 12,144 ÷ 26,148 = 0.46

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) improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

Debt to Assets

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

Microsoft Excel
May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019 May 31, 2018
Selected Financial Data (US$ in millions)
Current portion of long-term debt 500 3 6 6
Notes payable 6 10 2 248 9 336
Long-term debt, excluding current portion 8,927 8,920 9,413 9,406 3,464 3,468
Total debt 8,933 9,430 9,415 9,657 3,479 3,810
 
Total assets 37,531 40,321 37,740 31,342 23,717 22,536
Solvency Ratio
Debt to assets1 0.24 0.23 0.25 0.31 0.15 0.17
Benchmarks
Debt to Assets, Competitors2
Deckers Outdoor Corp. 0.00 0.00 0.00 0.02 0.02 0.03
lululemon athletica inc. 0.00 0.00 0.00 0.00 0.00
Debt to Assets, Sector
Consumer Durables & Apparel 0.20 0.20 0.21 0.27 0.13
Debt to Assets, Industry
Consumer Discretionary 0.35 0.36 0.37 0.42 0.44

Based on: 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), 10-K (reporting date: 2018-05-31).

1 2023 Calculation
Debt to assets = Total debt ÷ Total assets
= 8,933 ÷ 37,531 = 0.24

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 improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

Debt to Assets (including Operating Lease Liability)

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

Microsoft Excel
May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019 May 31, 2018
Selected Financial Data (US$ in millions)
Current portion of long-term debt 500 3 6 6
Notes payable 6 10 2 248 9 336
Long-term debt, excluding current portion 8,927 8,920 9,413 9,406 3,464 3,468
Total debt 8,933 9,430 9,415 9,657 3,479 3,810
Current portion of operating lease liabilities 425 420 467 445
Operating lease liabilities, excluding current portion 2,786 2,777 2,931 2,913
Total debt (including operating lease liability) 12,144 12,627 12,813 13,015 3,479 3,810
 
Total assets 37,531 40,321 37,740 31,342 23,717 22,536
Solvency Ratio
Debt to assets (including operating lease liability)1 0.32 0.31 0.34 0.42 0.15 0.17
Benchmarks
Debt to Assets (including Operating Lease Liability), Competitors2
Deckers Outdoor Corp. 0.10 0.10 0.10 0.17 0.02 0.03
lululemon athletica inc. 0.19 0.18 0.19 0.23 0.00
Debt to Assets (including Operating Lease Liability), Sector
Consumer Durables & Apparel 0.29 0.29 0.31 0.39 0.13
Debt to Assets (including Operating Lease Liability), Industry
Consumer Discretionary 0.44 0.45 0.45 0.50 0.48

Based on: 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), 10-K (reporting date: 2018-05-31).

1 2023 Calculation
Debt to assets (including operating lease liability) = Total debt (including operating lease liability) ÷ Total assets
= 12,144 ÷ 37,531 = 0.32

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) improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

Financial Leverage

Nike Inc., financial leverage calculation, comparison to benchmarks

Microsoft Excel
May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019 May 31, 2018
Selected Financial Data (US$ in millions)
Total assets 37,531 40,321 37,740 31,342 23,717 22,536
Shareholders’ equity 14,004 15,281 12,767 8,055 9,040 9,812
Solvency Ratio
Financial leverage1 2.68 2.64 2.96 3.89 2.62 2.30
Benchmarks
Financial Leverage, Competitors2
Deckers Outdoor Corp. 1.45 1.52 1.50 1.55 1.37 1.34
lululemon athletica inc. 1.78 1.80 1.64 1.68 1.44
Financial Leverage, Sector
Consumer Durables & Apparel 2.42 2.43 2.63 3.26 2.36
Financial Leverage, Industry
Consumer Discretionary 4.04 4.43 4.25 5.41 5.56

Based on: 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), 10-K (reporting date: 2018-05-31).

1 2023 Calculation
Financial leverage = Total assets ÷ Shareholders’ equity
= 37,531 ÷ 14,004 = 2.68

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 decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.

Interest Coverage

Nike Inc., interest coverage calculation, comparison to benchmarks

Microsoft Excel
May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019 May 31, 2018
Selected Financial Data (US$ in millions)
Net income 5,070 6,046 5,727 2,539 4,029 1,933
Add: Income tax expense 1,131 605 934 348 772 2,392
Add: Interest expense 291 299 296 151 131 124
Earnings before interest and tax (EBIT) 6,492 6,950 6,957 3,038 4,932 4,449
Solvency Ratio
Interest coverage1 22.31 23.24 23.50 20.12 37.65 35.88
Benchmarks
Interest Coverage, Competitors2
Deckers Outdoor Corp. 194.52 272.07 84.20 68.55 71.57 49.13
lululemon athletica inc.
Interest Coverage, Sector
Consumer Durables & Apparel 28.85 29.40 27.43 27.44 44.09
Interest Coverage, Industry
Consumer Discretionary 10.61 7.74 10.83 6.26 9.85

Based on: 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), 10-K (reporting date: 2018-05-31).

1 2023 Calculation
Interest coverage = EBIT ÷ Interest expense
= 6,492 ÷ 291 = 22.31

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 2021 to 2022 and from 2022 to 2023.

Fixed Charge Coverage

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

Microsoft Excel
May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019 May 31, 2018
Selected Financial Data (US$ in millions)
Net income 5,070 6,046 5,727 2,539 4,029 1,933
Add: Income tax expense 1,131 605 934 348 772 2,392
Add: Interest expense 291 299 296 151 131 124
Earnings before interest and tax (EBIT) 6,492 6,950 6,957 3,038 4,932 4,449
Add: Operating lease costs 585 593 589 569 829 820
Earnings before fixed charges and tax 7,077 7,543 7,546 3,607 5,761 5,269
 
Interest expense 291 299 296 151 131 124
Operating lease costs 585 593 589 569 829 820
Fixed charges 876 892 885 720 960 944
Solvency Ratio
Fixed charge coverage1 8.08 8.46 8.53 5.01 6.00 5.58
Benchmarks
Fixed Charge Coverage, Competitors2
Deckers Outdoor Corp. 12.81 11.61 9.52 6.41 5.18 3.76
lululemon athletica inc. 6.42 7.19 5.23 6.09 4.61
Fixed Charge Coverage, Sector
Consumer Durables & Apparel 7.96 8.37 8.02 5.30 5.73
Fixed Charge Coverage, Industry
Consumer Discretionary 4.73 3.37 5.01 3.19 4.32

Based on: 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), 10-K (reporting date: 2018-05-31).

1 2023 Calculation
Fixed charge coverage = Earnings before fixed charges and tax ÷ Fixed charges
= 7,077 ÷ 876 = 8.08

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 2021 to 2022 and from 2022 to 2023.