NIKE, Inc. Consolidated Statements of Comprehensive Income NIKE, Inc. Consolidated Statements of Comprehensive Income Year Ended May 31, 2015 2014 3,273 $ 2,693 $ $ 2013 2,472 (in Millions Net income Other comprehensive income (loss), net of tax Change in net foreign currency translation adjustment Change in net gains (losses) on cash flow hedges Change in net gains (losses) on other Change in release of cumulative translation loss related to Umbro Total other comprehensive income (oss), net of tax TOTAL COMPREHENSIVE INCOME (20) 1,188 (32) (161) (8) 83 1.161 4,434 125 2,597 $ (189) 2,504 $ $ (1) Nerof tax benefexpense of $0 milions milion and $113 million, respectively, 2) Net of tax benefit fexpense of $(31) milion $18 milion and $122) Milion, respectively. 3 Net of tax benefit axpense of million, So milion and $1 million, respectvely 14 Net of tax benefit opense of million, So milion and $47 million, respectively The accompanying Notes to the Consolidated Financial Statements are an integral part of this statement NIKE, Inc. Consolidated Balance Sheets NIKE, Inc. Consolidated Balance Sheets May 31, 2015 2014 $ 3,852 2,072 3.358 4,337 389 1.968 15,976 3,011 2.220 2.922 3,434 3,947 355 818 13.696 2.834 282 281 131 131 2,201 21,600 1,651 18,594 $ S $ $ An millions ASSETS Current assets: Cash and equivalents (Note 6) Short-term investments (Note 6) Accounts receivable, net (Note 1) Inventories (Notes 1 and 2) Deferred income taxes (Note 9) Prepaid expenses and other current assets Notes 6 and 17) Total current assets Property, plant and equipment, net (Note 3) Identifiable intangible assets, net (Note 4) Goodwill (Note 4) Deferred income taxes and other assets /Notes 6, 9 and 17) TOTAL ASSETS LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities: Current portion of long-term debt (Note 8) Notes payable (Note 7) Accounts payable (Note 7) Accrued liabilities (Notes 5, 6 and 17) Income taxes payable (Note 9) Total current liabilities Long-term debt (Note 8) Deferred income taxes and other liabilities Notes 6, 9, 13 and 17) Commitments and contingencies (Note 16) Redeemable preferred stock (Note 10) Shareholders' equity: Common stock at stated value (Note 11): Class A convertible - 178 and 178 shares outstanding Class B - 679 and 692 shares outstanding Capital in excess of stated value Accumulated other comprehensive income (Note 14) Retained earnings Total shareholders' equity TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY 107 - 74 2,131 3,951 71 167 1,930 2,491 432 5.027 1,199 1.544 6.334 1,079 1,480 6.773 1.246 4.685 12.707 21,600 5,865 85 4.871 10.824 18,594 S S The accompanying Mofes to the Consolidated Financial Statements are an integral part of this statement. NIKE, Inc. Consolidated Statements of Cash Flows Year Ended May 31, 2014 2015 2013 3.273 $ 2.693 $ 606 (113) 191 518 (11) 177 2.472 438 20 174 64 66 (124) 424 (216) (621) (144) 1.237 4.680 (298) (506) (210) 525 3,013 142 (219) (28) 27 3,032 (4.133) (4.936) 3.655 2.216 (150) 1963) (5.386) 3.932 1.126 1.663 1.330 (880) An millions) Cash provided by operations: Net income Income charges (credits) not affecting cash: Depreciation Deferred income taxes Stock-based compensation (Note 11) Amortization and other Net foreign currency adjustments Net gain on divestitures Changes in certain working capital components and other assets and liabilities: (Increase) decrease in accounts receivable Increase) in inventories (Increase) in prepaid expenses and other current assets Increase in accounts payable, accrued liabilities and income taxes payable Cash provided by operations Cash used by investing activities: Purchases of short-term investments Maturities of short-term investments Sales of short-term investments Investments in reverse repurchase agreements Additions to property, plant and equipment Disposals of property, plant and equipment Proceeds from divestitures Increase) in other assets, net of other labilities Cash used by investing activities Cash used by financing activities: Net proceeds from long-term debt issuance Long-term debt payments, including current portion (Decrease) increase in notes payable Payments on capital lease obligations Proceeds from exercise of stock options and other stock issuances Excess tax benefits from share-based payment arrangements Repurchase of common stock Dividends - common and preferred Cash used by financing activities Effect of exchange rate changes on cash and equivalents Net increase (decrease) in cash and equivalents Cash and equivalents. beginning of year CASH AND EQUIVALENTS, END OF YEAR Supplemental disclosure of cash flow information: Cash paid during the year for: Interest, net of capitalized interest Income taxes Non-cash additions to property, plant and equipment Dividends declared and not paid (598) 14 786 12 (1.207) (940) 986 (49) 10 163 (19) 514 218 (2,534) (899) (2.790) (83) 1.632 2.220 ,852 (60) 75 (17) 383 132 (2.628) (799) (2.914) 19) (1.117) 3.337 2,220 313 72 (1.674) 703) (1.045) 36 1.083 2.254 3,337 S 3 S $ $ 20 53 $ 1.262 206 240 53 856 167 209 702 137 1 88 The accompanying Notes to the Consolidatedral Su its are an integral part of this statement NIKE, Inc. Consolidated Statements of Shareholders' Equity + Common Stock - Class A Class B Shares Amount Shares Amount 180 $ - 736 $ 3 Capital in Accumulated Excess Other of Stated Comprehensive Retained Value Income Earnings $ 4,641 S 149 $ 5,526 322 Total $ 10,319 322 10 (1.657) (1.647) (727) (4) 2,472 178 S - 716 S 3 $ 5,184 445 S 125 274 $ 5,620 in millions, except per share data) Balance at May 31, 2012 Stock options exercised Conversion to Class B Common Stock Repurchase of Class B Common Stock Dividends on common stock ($0.81 per share) Issuance of shares to employees Stock-based compensation (Note 11) Forfeiture of shares from employees Net income Other comprehensive income loss) Balance at May 31, 2013 Stock options exercised Repurchase of Class B Common Stock Dividends on common stock ($0.93 per share) Issuance of shares to employees Stock-based compensation (Note 11) Forfeiture of shares from employees Net income Other comprehensive income loss) Balance at May 31, 2014 Stock options exercised Repurchase of Class B Common Stock Dividends on common stock ($1.08 per share) Issuance of shares to employees Stock-based compensation (Note 11) Forfeiture of shares from employees Net income Other comprehensive income (loss) Balance at May 31, 2015 (727) 65 174 (12) 2,472 125 $ 11,081 445 (2.628) (821) 78 177 (12) 2.693 (2.617) (821) 177 2.693 (189 178 $ - 692 $ 3 (189) 85 $ 5,865 $ $ 639 (9) 4,871 $ 10,824 639 (2.525) (2.534) (931) (931) 2 191 191 3) 3.273 1.161 3.273 1.161 S 12,707 178 $ - 679 $ 3 $ 6,773 S 1 ,246 $ 4,685 The accompanying Notes to the Consolidated Financial Statements are an integral part of this statement. NIKE, Inc. Consolidated Statements of Income NIKE, Inc. Consolidated Statements of Income Year Ended May 31, 2014 2015 2013 30.601 $ 16,534 14,067 3,213 6,679 9,892 27.799 $ 15.353 12.446 3.031 5.735 8.766 33 103 3,544 851 2,693 25,313 14,279 11.034 2.745 5.051 7,796 (In millions, except per share data) Income from continuing operations: Revenues Cost of sales Gross profit Demand creation expense Operating overhead expense Total selling and administrative expense Interest expense (income), net (Notes 6, 7 and 8) Other income) expense, net (Note 17) Income before income taxes Income tax expense (Note 9) NET INCOME FROM CONTINUING OPERATIONS NET INCOME FROM DISCONTINUED OPERATIONS NET INCOME Earnings per common share from continuing operations: Basic (Notes 1 and 12) Diluted (Notes 1 and 12) Earnings per common share from discontinued operations: Basic (Notes 1 and 12) Diluted (Notes 1 and 12) Dividends declared per common share (58) 4,205 902 3,273 (15) 3,256 805 2.451 21 $ 3,273 $ 2,693 $ 2.472 S 3.80 3.70 $ $ 3.05 S 2.97 $ 2.74 2.68 - $ - $ $ 0.02 0.02 0.81 1.08 - 0.93 $ $ $ The accompanying Notes to the Consolidated Financial Statements are an integral part of this statement. NIKE, Inc. Consolidated Statements of Comprehensive Income NIKE, Inc. Consolidated Statements of Comprehensive Income Year Ended May 31, 2015 2014 3,273 $ 2,693 $ $ 2013 2,472 (in Millions Net income Other comprehensive income (loss), net of tax Change in net foreign currency translation adjustment Change in net gains (losses) on cash flow hedges Change in net gains (losses) on other Change in release of cumulative translation loss related to Umbro Total other comprehensive income (oss), net of tax TOTAL COMPREHENSIVE INCOME (20) 1,188 (32) (161) (8) 83 1.161 4,434 125 2,597 $ (189) 2,504 $ $ (1) Nerof tax benefexpense of $0 milions milion and $113 million, respectively, 2) Net of tax benefit fexpense of $(31) milion $18 milion and $122) Milion, respectively. 3 Net of tax benefit axpense of million, So milion and $1 million, respectvely 14 Net of tax benefit opense of million, So milion and $47 million, respectively The accompanying Notes to the Consolidated Financial Statements are an integral part of this statement NIKE, Inc. Consolidated Balance Sheets NIKE, Inc. Consolidated Balance Sheets May 31, 2015 2014 $ 3,852 2,072 3.358 4,337 389 1.968 15,976 3,011 2.220 2.922 3,434 3,947 355 818 13.696 2.834 282 281 131 131 2,201 21,600 1,651 18,594 $ S $ $ An millions ASSETS Current assets: Cash and equivalents (Note 6) Short-term investments (Note 6) Accounts receivable, net (Note 1) Inventories (Notes 1 and 2) Deferred income taxes (Note 9) Prepaid expenses and other current assets Notes 6 and 17) Total current assets Property, plant and equipment, net (Note 3) Identifiable intangible assets, net (Note 4) Goodwill (Note 4) Deferred income taxes and other assets /Notes 6, 9 and 17) TOTAL ASSETS LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities: Current portion of long-term debt (Note 8) Notes payable (Note 7) Accounts payable (Note 7) Accrued liabilities (Notes 5, 6 and 17) Income taxes payable (Note 9) Total current liabilities Long-term debt (Note 8) Deferred income taxes and other liabilities Notes 6, 9, 13 and 17) Commitments and contingencies (Note 16) Redeemable preferred stock (Note 10) Shareholders' equity: Common stock at stated value (Note 11): Class A convertible - 178 and 178 shares outstanding Class B - 679 and 692 shares outstanding Capital in excess of stated value Accumulated other comprehensive income (Note 14) Retained earnings Total shareholders' equity TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY 107 - 74 2,131 3,951 71 167 1,930 2,491 432 5.027 1,199 1.544 6.334 1,079 1,480 6.773 1.246 4.685 12.707 21,600 5,865 85 4.871 10.824 18,594 S S The accompanying Mofes to the Consolidated Financial Statements are an integral part of this statement. NIKE, Inc. Consolidated Statements of Cash Flows Year Ended May 31, 2014 2015 2013 3.273 $ 2.693 $ 606 (113) 191 518 (11) 177 2.472 438 20 174 64 66 (124) 424 (216) (621) (144) 1.237 4.680 (298) (506) (210) 525 3,013 142 (219) (28) 27 3,032 (4.133) (4.936) 3.655 2.216 (150) 1963) (5.386) 3.932 1.126 1.663 1.330 (880) An millions) Cash provided by operations: Net income Income charges (credits) not affecting cash: Depreciation Deferred income taxes Stock-based compensation (Note 11) Amortization and other Net foreign currency adjustments Net gain on divestitures Changes in certain working capital components and other assets and liabilities: (Increase) decrease in accounts receivable Increase) in inventories (Increase) in prepaid expenses and other current assets Increase in accounts payable, accrued liabilities and income taxes payable Cash provided by operations Cash used by investing activities: Purchases of short-term investments Maturities of short-term investments Sales of short-term investments Investments in reverse repurchase agreements Additions to property, plant and equipment Disposals of property, plant and equipment Proceeds from divestitures Increase) in other assets, net of other labilities Cash used by investing activities Cash used by financing activities: Net proceeds from long-term debt issuance Long-term debt payments, including current portion (Decrease) increase in notes payable Payments on capital lease obligations Proceeds from exercise of stock options and other stock issuances Excess tax benefits from share-based payment arrangements Repurchase of common stock Dividends - common and preferred Cash used by financing activities Effect of exchange rate changes on cash and equivalents Net increase (decrease) in cash and equivalents Cash and equivalents. beginning of year CASH AND EQUIVALENTS, END OF YEAR Supplemental disclosure of cash flow information: Cash paid during the year for: Interest, net of capitalized interest Income taxes Non-cash additions to property, plant and equipment Dividends declared and not paid (598) 14 786 12 (1.207) (940) 986 (49) 10 163 (19) 514 218 (2,534) (899) (2.790) (83) 1.632 2.220 ,852 (60) 75 (17) 383 132 (2.628) (799) (2.914) 19) (1.117) 3.337 2,220 313 72 (1.674) 703) (1.045) 36 1.083 2.254 3,337 S 3 S $ $ 20 53 $ 1.262 206 240 53 856 167 209 702 137 1 88 The accompanying Notes to the Consolidatedral Su its are an integral part of this statement NIKE, Inc. Consolidated Statements of Shareholders' Equity + Common Stock - Class A Class B Shares Amount Shares Amount 180 $ - 736 $ 3 Capital in Accumulated Excess Other of Stated Comprehensive Retained Value Income Earnings $ 4,641 S 149 $ 5,526 322 Total $ 10,319 322 10 (1.657) (1.647) (727) (4) 2,472 178 S - 716 S 3 $ 5,184 445 S 125 274 $ 5,620 in millions, except per share data) Balance at May 31, 2012 Stock options exercised Conversion to Class B Common Stock Repurchase of Class B Common Stock Dividends on common stock ($0.81 per share) Issuance of shares to employees Stock-based compensation (Note 11) Forfeiture of shares from employees Net income Other comprehensive income loss) Balance at May 31, 2013 Stock options exercised Repurchase of Class B Common Stock Dividends on common stock ($0.93 per share) Issuance of shares to employees Stock-based compensation (Note 11) Forfeiture of shares from employees Net income Other comprehensive income loss) Balance at May 31, 2014 Stock options exercised Repurchase of Class B Common Stock Dividends on common stock ($1.08 per share) Issuance of shares to employees Stock-based compensation (Note 11) Forfeiture of shares from employees Net income Other comprehensive income (loss) Balance at May 31, 2015 (727) 65 174 (12) 2,472 125 $ 11,081 445 (2.628) (821) 78 177 (12) 2.693 (2.617) (821) 177 2.693 (189 178 $ - 692 $ 3 (189) 85 $ 5,865 $ $ 639 (9) 4,871 $ 10,824 639 (2.525) (2.534) (931) (931) 2 191 191 3) 3.273 1.161 3.273 1.161 S 12,707 178 $ - 679 $ 3 $ 6,773 S 1 ,246 $ 4,685 The accompanying Notes to the Consolidated Financial Statements are an integral part of this statement. NIKE, Inc. Consolidated Statements of Income NIKE, Inc. Consolidated Statements of Income Year Ended May 31, 2014 2015 2013 30.601 $ 16,534 14,067 3,213 6,679 9,892 27.799 $ 15.353 12.446 3.031 5.735 8.766 33 103 3,544 851 2,693 25,313 14,279 11.034 2.745 5.051 7,796 (In millions, except per share data) Income from continuing operations: Revenues Cost of sales Gross profit Demand creation expense Operating overhead expense Total selling and administrative expense Interest expense (income), net (Notes 6, 7 and 8) Other income) expense, net (Note 17) Income before income taxes Income tax expense (Note 9) NET INCOME FROM CONTINUING OPERATIONS NET INCOME FROM DISCONTINUED OPERATIONS NET INCOME Earnings per common share from continuing operations: Basic (Notes 1 and 12) Diluted (Notes 1 and 12) Earnings per common share from discontinued operations: Basic (Notes 1 and 12) Diluted (Notes 1 and 12) Dividends declared per common share (58) 4,205 902 3,273 (15) 3,256 805 2.451 21 $ 3,273 $ 2,693 $ 2.472 S 3.80 3.70 $ $ 3.05 S 2.97 $ 2.74 2.68 - $ - $ $ 0.02 0.02 0.81 1.08 - 0.93 $ $ $ The accompanying Notes to the Consolidated Financial Statements are an integral part of this statement