NKE

Value 202020212022202320242025 TTM Total revenue 44.54 B46.71 B51.22 B51.36 B46.31 B46.4 B 46.4 B Gross profit 19.96 B21.48 B22.29 B22.89 B19.79 B19.91 B 19.91 B Operating expenses 13.03 B14.8 B16.38 B17.02 B16.12 B16.16 B 16.16 B Selling/general/admin expenses 13.03 B14.8 B16.38 B16.58 B16.09 B16.11 B 16.11 B Research & development —————— — Operating income 6.94 B6.67 B5.92 B5.87 B3.67 B3.75 B 3.75 B Non-Operating Income, Total 124 M207 M493 M796 M443 M309 M 309 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 138 M26 M213 M568 M367 M256 M 256 M Unusual income/expense -14 M181 M280 M228 M76 M53 M 53 M Pretax income 6.66 B6.65 B6.2 B6.7 B3.88 B3.9 B 3.9 B Equity in earnings —————— — Taxes 934 M605 M1.13 B1 B666 M792 M 792 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 5.73 B6.05 B5.07 B5.7 B3.22 B3.11 B 3.11 B Discontinued operations —————— — Net income 5.73 B6.05 B5.07 B5.7 B3.22 B3.11 B 3.11 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 5.73 B6.05 B5.07 B5.7 B3.22 B3.11 B 3.11 B Basic earnings per share (Basic EPS) 3.643.833.273.762.172.1 2.1 Diluted earnings per share (Diluted EPS) 3.563.753.233.732.162.1 2.1 Average basic shares outstanding 1.57 B1.58 B1.55 B1.52 B1.48 B1.48 B — Diluted shares outstanding 1.61 B1.61 B1.57 B1.53 B1.49 B1.48 B — EBITDA 7.68 B7.39 B6.62 B6.66 B4.44 B4.49 B 4.49 B EBIT 6.94 B6.67 B5.92 B5.87 B3.67 B3.75 B 3.75 B Cost of revenue 24.58 B25.23 B28.93 B28.48 B26.52 B26.49 B 26.49 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 744 M717 M703 M796 M775 M747 M 747 M