Create a Historical Financial Analysis of Nike for the past 3 years (2021 current)

Use quarterly data and create financial ratio analysis for Nike. Also, you must show how you calculated the valuation multiples. Below are sample tables of how the Valuation Multiples should displayed. 

NOTE:  

You must explain where you collected the data and how to calculate.

Example Charts:

Historical Financial Analysis:

	Earnings	Equity Book Value	Sales	...	Cash Flow	Debt
2020
2019
2018

 ______________________________________________________________

Valuation Multiples:

Types of Multiples	2021 Quarter 3	…	2018 Quarter 4
P/E Ratio
...
…
Other ratios

________________________________________________________

Based on Industry (2021 Q3):
Type of Multiples	Industry	Your Company
P/E Ratio
...
...
Other ratios
Average of Similar Multiples
__________________________________________________________

Free Cash Flow Analysis:

Projected Free Cash Flow	2018	2019	2020
Profit after Taxes
Add back depreciation
Add back interest expenses, net of taxes
Subtract interest costs, net of taxes
Subtract increase in current assets, except cash
Add back increase in current liabilities
Subtract increase in property and equipment at cost
Free Cash Flow