VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
NKE
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
NKENIKE, Inc.
$40.75$60.2B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksNKECash Flow

NIKE, Inc. (NKE) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow margins have compressed to 2.5% in 2026Q3, reflecting a significant decline from the 19.5% margin observed in 2024Q2.

NKE Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMMay'25May'24May'23May'22May'21May'20May'19May'18May'17May'16May'15May'14May'13May'12May'11May'10May'09May'08May'07May'06May'05May'04May'03May'02May'01May'00May'99May'98May'97May'96
Cash from Operations1.69B3.7B7.43B5.84B5.19B6.66B2.48B5.9B4.96B3.64B3.1B4.68B3B3.03B1.9B1.81B3.16B1.74B1.94B1.88B1.67B1.57B1.51B917.4M1.08B656.5M759.9M961M517.5M323.1M330M
Operating CF Margin %-7.99%14.46%11.4%11.11%14.95%6.64%15.09%13.61%10.6%9.56%15.29%10.8%11.96%8.14%9.01%16.64%9.05%10.4%11.51%11.15%11.43%12.36%8.58%10.93%6.92%8.45%10.95%5.42%3.52%5.1%
Operating CF Growth %-246.79%-50.22%27.19%12.59%-22.07%167.89%-57.9%19.13%36.13%17.57%-33.85%55.84%-0.79%59.4%4.8%-42.73%82.26%-10.34%3.07%12.64%6.19%3.72%65.08%-15.17%64.74%-13.61%-20.93%85.7%60.17%-2.09%29.46%
Net Income2.25B3.22B5.7B5.07B6.05B5.73B2.54B4.03B1.93B4.24B3.76B3.27B2.69B2.48B2.22B2.13B1.91B1.49B1.88B1.49B1.39B1.21B945.6M474M663.3M589.7M579.1M451.4M399.6M795.8M553.2M
Depreciation & Amortization751M808M844M859M840M797M1.12B720M774M716M662M649M632M513M405M358M395.5M383.3M321.5M270.2M290.9M287.7M310.4M262.5M276.6M214.1M223.6M228.8M233.5M168.3M132.4M
Stock-Based Compensation720M709M804M755M638M611M429M325M218M215M236M191M177M174M130M105M159M170.6M141M000000000000
Deferred Taxes-116M-288M-497M-117M-650M-385M-380M34M647M-273M-80M-113M-11M21M-60M-76M8.3M-294.1M-300.6M34.1M-26M21.3M66.2M50.4M15.2M79.8M36.8M37.9M-113.9M-47.1M-73.3M
Other Non-Cash Items54M37M-138M-213M-26M-138M23M233M-99M-117M98M424M46M-124M000401.3M-60.6M147.7M54.2M63.1M0278.6M13.9M32.4M028M59.3M0-400K
Working Capital Changes-1.97B-787M716M-513M-1.66B45M-1.25B562M1.48B-1.14B-1.58B256M-488M-42M-799M-708M694.7M-411.7M-48.4M-64.8M-43.2M-13M192.2M-148.1M112.5M-259.5M-79.6M214.9M-61M-593.9M-281.9M
Change in Receivables-716M-257M-329M489M-504M-1.61B1.24B-270M187M-426M60M-216M-298M142M-323M-273M181.7M-238M-118.3M00-93.5M82.5M00000000
Change in Inventory243M120M908M-133M-1.68B507M-1.85B-490M-255M-231M-590M-621M-505M-197M-805M-551M284.6M32.2M-249.8M-49.5M-200.3M-103.3M-55.9M-102.8M55.4M-16.7M-275.4M197.3M-58M-416.7M-301.4M
Change in Payables-1.76B-426M397M-225M1.36B1.33B24M1.52B1.51B00000470M151M00118.3M0093.5M000000000
Cash from Investing-262M-275M894M564M-1.52B-3.8B-1.03B-264M276M-1.01B-1.03B-175M-1.21B-1.07B514M-1.02B-1.27B-798.1M-413.8M92.9M-1.28B-360.4M-946.5M-215.6M-302.8M-342.3M-440M-416.5M-595M-496.3M-230M
Capital Expenditures-646M-430M-812M-969M-758M-695M-1.09B-1.12B-1.03B-1.1B-1.14B-963M-880M-636M-597M-432M-335.1M-455.7M-449.2M-313.5M-333.7M-257.1M-213.9M-185.9M-282.8M-317.6M-419.9M-384.1M-505.9M-465.9M-216.4M
CapEx % of Revenue1.39%0.93%1.58%1.89%1.62%1.56%2.9%2.86%2.82%3.22%3.53%3.15%3.17%2.51%2.56%2.15%1.76%2.38%2.41%1.92%2.23%1.87%1.75%1.74%2.86%3.35%4.67%4.38%5.3%5.07%3.34%
Acquisitions00000005M3M13M10M03M786M2M1M10.1M32M-325.1M28.3M1.6M-47.2M-289.1M00000000
Investments-------------------------------
Other Investing-63M8M-15M52M-19M171M31M0-25M-34M6M3M-2M-14M-37M-30M-11.2M-47M-19.9M-4.3M-34.6M-20.8M-54.3M-29.7M-20M-24.7M-20.1M-32.4M-89.1M-30.4M-13.6M
Cash from Financing-3.42B-5.82B-5.89B-7.45B-4.84B-1.46B2.49B-5.29B-4.83B-1.94B-2.67B-2.79B-2.91B-1.04B-2.12B-1.97B-1.06B-733.9M-1.23B-1.11B-850.9M-657M-398.5M-605.2M-478.2M-349.9M-252.1M-444.1M-271.4M313.6M-53.8M
Debt Issued (Net)-1B-1B0-504M15M-249M6.18B-331M13M1.75B801M-89M-2M947M-268M33M-237.6M170.3M28.5M-161.3M-24.2M-90.9M-53.1M-316.6M-183.5M-119.2M503.4M-62.5M26M388.2M22.6M
Equity Issued (Net)-328M-2.98B-3.58B-4.83B-4.01B-608M-3.07B-3.59B-4.25B-3.22B-3.24B-2.53B-2.63B-1.67B-1.81B-1.86B-376.7M-649.2M-1.25B-662.3M-535.8M-329.4M-166.2M-196.3M-226.9M-101M-622.4M-245.4M-170.1M26.3M2.4M
Dividends Paid-2.39B-2.3B-2.17B-2.01B-1.84B-1.64B-1.45B-1.33B-1.24B-1.13B-1.02B-899M-799M-703M-619M-555M-505.4M-466.7M-412.9M-343.7M-290.9M-236.7M-179.2M-137.8M-128.9M-129.7M-133.1M-136.2M-127.3M-100.9M-78.8M
Share Repurchases-345M-2.98B-4.25B-5.48B-4.01B-608M-3.07B-4.29B-4.25B-3.22B-3.24B-2.53B-2.63B-1.67B-1.81B-1.86B-741.2M-649.2M-1.25B-985.2M-761.1M-556.2M-419.8M-196.3M-226.9M-157M-646.3M-299.8M-202.3M0-18.8M
Other Financing298M466M-136M-102M1B1.04B833M-44M649M460M788M732M515M385M583M409M58.5M211.7M406.3M55.8M00045.5M61.1M000000
Net Change in Cash-1.94B-2.4B2.42B-1.13B-1.31B1.54B3.88B217M441M670M-714M1.63B-1.12B1.02B362M-1.12B788M157.2M277.2M902.5M-433.9M560.1M194M58.5M271.5M49.7M56.2M89.5M-336.8M183.2M46M
Free Cash Flow1.05B3.27B6.62B4.87B4.43B5.96B1.4B4.78B3.93B2.54B1.95B3.72B2.12B2.39B1.3B1.38B2.83B1.28B1.49B1.57B1.33B1.31B1.3B731.5M798.7M338.9M340M576.9M11.6M-142.8M113.6M
FCF Margin %2.25%7.06%12.88%9.51%9.48%13.39%3.74%12.23%10.79%7.38%6.03%12.15%7.64%9.45%5.58%6.86%14.88%6.68%7.98%9.59%8.92%9.56%10.61%6.84%8.07%3.57%3.78%6.57%0.12%-1.55%1.76%
FCF Growth %-80.27%-50.61%35.82%9.98%-25.7%326.16%-70.76%21.82%54.91%29.8%-47.46%75.08%-11.21%83.64%-5.65%-51.22%120.95%-13.9%-4.99%17.31%1.57%1.01%77.79%-8.41%135.67%-0.32%-41.06%4873.28%108.12%-225.7%12.7%
FCF per Share0.712.204.333.102.753.700.882.962.371.501.122.101.171.300.690.711.430.650.740.770.630.610.600.340.370.160.150.250.00-0.060.05
FCF Conversion (FCF/Net Income)0.47x1.15x1.30x1.15x0.86x1.16x0.98x1.47x2.56x0.86x0.82x1.43x1.12x1.22x0.86x0.85x1.66x1.17x1.03x1.26x1.20x1.30x1.60x1.94x1.63x1.11x1.31x2.13x1.30x0.41x0.60x
Interest Paid0389M381M347M290M293M140M153M125M98M70M-53M-53M-20M29M-32M48M46.7M44.1M000000000000
Taxes Paid01.23B1.3B1.52B1.23B1.18B1.03B757M529M703M748M-1.26B-856M-702M638M-736M537M765.2M717.5M000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityStrained
Balance SheetHealthy
Cash FlowDeteriorating
Top Statement Risk

Inventory and margin erosion

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q3)

Earnings Quality Faces Cash Disconnect

According to recent quarterly filings, Nike's operating cash flow to net income ratio has fluctuated significantly, dropping to 0.83 in 2026Q3, which suggests that reported earnings are increasingly decoupled from actual cash generation as the company struggles to manage its working capital requirements during this transition.

The persistent gap between net income and operating cash flow indicates that accounting profits are not being efficiently converted into liquidity. This divergence warrants further investigation into whether the company's reliance on promotional inventory clearing is creating a drag on cash that income statement metrics fail to capture.

Free Cash Flow Margin Compression

As reported in financial statements, Nike's free cash flow margin has contracted sharply to 2.5% in 2026Q3 from highs near 19% in previous periods, reflecting a deteriorating ability to generate surplus cash after accounting for necessary capital expenditures and the ongoing costs of maintaining its global distribution network.

The rapid decline in FCF margins suggests that the company's current business model is becoming increasingly capital-intensive relative to its revenue output. Investors should monitor whether this trend is a temporary byproduct of strategic restructuring or a more permanent shift in the company's ability to self-fund operations.

Working Capital Drag on Liquidity

Based on the provided cash flow data, Nike has experienced consistent negative working capital changes, including a $383 million outflow in 2026Q3, which indicates that inventory management and collection cycles are currently acting as a significant headwind to the company's overall cash flow generation capabilities.

The recurring negative impact of working capital changes suggests that the company is struggling to balance inventory levels with shifting consumer demand. This pattern may indicate that the firm is forced to carry excess stock, which ties up liquidity and necessitates further promotional activity to move product.

Capital Allocation Amid Cash Constraints

As indicated by recent financial disclosures, Nike has maintained dividend payments of approximately $600 million per quarter despite declining cash flow, a strategy that appears increasingly aggressive given the current contraction in free cash flow and the company's need to preserve capital for operational pivots.

While the company's low debt-to-equity ratio provides a buffer, the decision to prioritize dividends over share repurchases in recent quarters suggests a shift in capital allocation priorities. This approach may be intended to signal stability to shareholders, though it limits the flexibility to reinvest in innovation during a period of competitive pressure.

NKE — Frequently Asked Questions

Quick answers to the most common questions about buying NKE stock.

How much cash does NIKE, Inc. (NKE) generate from operations?

NIKE, Inc. (NKE) generated $3.70B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is NIKE, Inc.'s free cash flow?

NIKE, Inc. (NKE) generated $3.27B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is NIKE, Inc.'s capital expenditure (CapEx)?

NIKE, Inc. (NKE) spent $430.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does NIKE, Inc. distribute cash to shareholders?

In 2025, NIKE, Inc. (NKE) returned $2.30B to shareholders via cash dividends and spent $2.98B on share repurchases. This shows the company's commitment to returning capital to its equity investors.