UNITED STATES
                   SECURITIES AND EXCHANGE COMMISSION 
 
                       Washington, D.C.  20549 
 
                              FORM 10-Q 
 
          FOR QUARTERLY REPORTS UNDER SECTION 13 OR 15(d) OF 
              THE SECURITIES AND EXCHANGE ACT OF 1934 
 
               For the Quarter Ended February 28, 2005 
                 Commission file number - 1-10635 
 
                               NIKE, Inc.         
 
        (Exact name of registrant as specified in its charter) 
 
           OREGON                                  93-0584541 
 
   (State or other jurisdiction of             (I.R.S. Employer 
    incorporation or organization)              Identification No.) 
 
        One Bowerman Drive, Beaverton, Oregon    97005-6453 
 
     (Address of principal executive offices)        (Zip Code) 
 
Registrant's telephone number, including area code (503) 671-6453 
 

Indicate by check mark whether the registrant is an accelerated filer (as 

defined in Rule 12b-2 of the Exchange Act).  Yes X    No
                                                ___      ___

Indicate by check mark whether the registrant (1) has filed all reports 
 
required to be filed by Section 13 or 15 (d) of the Securities Exchange 
 
Act of 1934 during the preceding 12 months (or for such shorter period 
 
that the registrant was required to file such reports), and (2) has been 
 
subject to such filing requirements for the past 90 days 
 
Yes  X   No     . 
    ___      ___ 
 
Common Stock shares outstanding as of February 28, 2005 were: 
                                       _______________

                            Class A        71,881,484

                            Class B       190,647,431
                                       _______________
                                          262,528,915
                                       ===============



PART 1 - FINANCIAL INFORMATION 
 
Item 1.  FINANCIAL STATEMENTS 
                                   NIKE, Inc. 
 
                     UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS


                                                                      
                                                     February 28,   May 31, 
                                                         2005        2004 
                                                       ________    ________ 
                                                           (in millions) 

           ASSETS 
                                                                 
Current assets: 
     Cash and equivalents                              $1,222.5    $  828.0 
     Short-term investments                               418.3       400.8
     Accounts receivable, net                           2,304.9     2,120.2
     Inventories (Note 2)                               1,727.0     1,633.6 
     Deferred income taxes                                170.5       165.0 
     Prepaid expenses and other current assets            355.5       364.4 
                                                       ________    ________ 

     Total current assets                               6,198.7     5,512.0 
 
Property, plant and equipment                           3,305.5     3,183.4 
     Less accumulated depreciation                      1,680.0     1,571.6 
                                                       ________    ________ 

     Property, plant and equipment, net                 1,625.5     1,611.8
 
Identifiable intangible assets, net (Note 3)              403.2       366.3
Goodwill (Note 3)                                         135.4       135.4
Deferred income taxes and other assets                    289.3       266.6 
                                                       ________    ________ 

     Total assets                                      $8,652.1    $7,892.1 
                                                       ========    ======== 

           LIABILITIES AND SHAREHOLDERS' EQUITY 

Current liabilities: 
     Current portion of long-term debt                 $    6.4    $    6.6 
     Notes payable                                        101.3       146.0 
     Accounts payable                                     684.2       763.8 
     Accrued liabilities (Note 4)                       1,091.4       979.3 
     Income taxes payable                                 182.7       118.2 
                                                       ________    ________ 
 
     Total current liabilities                          2,066.0     2,013.9

Long-term debt                                            691.4       682.4 
Deferred income taxes and other liabilities               467.3       413.8 
Commitments and contingencies (Note 9)                       --          -- 
Redeemable preferred stock                                  0.3         0.3 
Shareholders' equity: 
     Common stock at stated value: 
          Class A convertible-71.9 and
               77.6 shares outstanding                      0.1         0.1 
          Class B-190.6 and 185.5 shares 
               outstanding                                  2.7         2.7 
     Capital in excess of stated value                  1,155.9       887.8 
     Unearned stock compensation                          (12.9)       (5.5)
     Accumulated other comprehensive income 
       (loss)(Note 5)                                      18.6       (86.3) 
     Retained earnings                                  4,262.7     3,982.9 
                                                       ________    ________ 
 
     Total shareholders' equity                         5,427.1     4,781.7 
                                                       ________    ________ 
 
     Total liabilities and shareholders' equity        $8,652.1    $7,892.1 
                                                       ========    ======== 

The accompanying Notes to Unaudited Condensed Consolidated Financial 
Statements are an integral part of this statement. 

                                 NIKE, Inc. 

               UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME 


                                                                        
                                            Three Months Ended        Nine Months Ended
                                            February 28 and 29        February 28 and 29     
                                           ____________________       __________________       

                                             2005        2004          2005        2004
                                             ____        ____          ____        ____
 
                                                 (in millions, except per share data)

Revenues                                   $3,308.2    $2,904.0     $10,018.3    $8,766.0
Cost of sales                               1,849.4     1,682.1       5,585.6     5,043.0
                                           _________   _________    __________   _________

Gross margin                                1,458.8     1,221.9       4,432.7     3,723.0
Selling and administrative                  1,035.7       892.0       3,082.5     2,664.1
Interest (income) expense, net                 (0.1)        5.5           8.4        21.1
Other expense, net                              9.8        17.2          19.9        55.3
                                           _________   _________    __________   _________

Income before income taxes                    413.4       307.2       1,321.9       982.5

Income taxes                                  140.0       106.9         459.8       341.9
                                           _________   _________    __________   _________

Net income                                 $  273.4    $  200.3     $   862.1    $  640.6
                                           =========   =========    ==========   =========

Basic earnings per common share (Note 7)   $   1.04    $   0.76     $    3.28    $   2.43
                                           =========   =========    ==========   =========

Diluted earnings per common share (Note 7) $   1.01    $   0.74     $    3.18    $   2.38
                                           =========   =========    ==========   =========
 
Dividends declared per common share        $   0.25    $   0.20     $    0.70    $   0.54
                                           =========   =========    ==========   =========



The accompanying Notes to Unaudited Condensed Consolidated Financial Statements
are an integral part of this statement. 
 
 
NIKE, Inc. 
  
         UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS 


                                                                  
                                                          Nine Months Ended 
                                                          February 28 and 29 
                                                        _____________________
 
                                                          2005         2004 
                                                          ____         ____ 
 
                                                            (in millions) 

Cash provided (used) by operations: 
     Net income                                         $  862.1    $ 640.6  
     Income charges not affecting cash:
       Depreciation                                        188.9      191.2 
       Deferred income taxes                                (4.1)      28.5
       Amortization and other                               30.5       47.6
     Income tax benefit from exercise of stock
       options                                              60.3       30.9
     Changes in certain working capital 
       components, net of the effect of 
       acquisition of subsidiary:                     
          (Increase) decrease in accounts receivable       (97.5)     206.0 
          Decrease (increase) in inventories                 2.8      (85.7)
          Decrease (increase) in prepaid expenses
             and other current assets                       39.1     (117.3)
          (Decrease) increase in accounts payable, 
             accrued liabilities and income taxes payable   (1.0)      33.6
                                                        _________  _________
  
     Cash provided by operations                         1,081.1      975.4
                                                        _________  _________

Cash provided (used) by investing activities: 
     Purchases of short-term investments                (1,103.9)        --
     Maturities of short-term investments                1,086.0         --
     Additions to property, plant and
       equipment                                          (180.5)    (144.0)
     Disposals of property, plant and 
       equipment                                             6.3        3.8 
     Increase in other assets                              (18.7)     (33.9)
     Decrease in other liabilities                          (5.0)      (4.1)
     Acquisition of subsidiary, net of cash
       acquired                                            (47.2)    (289.1)
                                                        _________  _________
 
     Cash used by investing activities                    (263.0)    (467.3) 
                                                        _________  _________ 
 
Cash provided (used) by financing activities: 
     Proceeds from long-term debt issuance                    --      138.1
     Reductions in long-term debt 
       including current portion                            (7.5)    (204.9)
     (Decrease) increase in notes payable                  (59.9)      14.6  
     Proceeds from exercise of options and
       other stock issuances                               204.7      188.9 
     Repurchase of stock                                  (390.5)    (240.5) 
     Dividends on common stock                            (171.2)    (126.3) 
                                                        _________  _________ 

     Cash used by financing activities                    (424.4)    (230.1) 
                                                        _________  _________ 

Effect of exchange rate changes on cash                      0.8        2.7  
                                                        _________  _________

Net increase in cash and equivalents                       394.5      280.7 
Cash and equivalents, May 31, 2004 and 2003                828.0      634.0
                                                        _________  _________ 

Cash and equivalents, February 28 and 29,
  2005 and 2004                                         $1,222.5    $ 914.7 
                                                        =========  ========= 


The accompanying Notes to Unaudited Condensed Consolidated Financial 
Statements are an integral part of this statement. 


                                   NIKE, Inc. 
 
       NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 
 
NOTE 1 - Summary of Significant Accounting Policies: 
         ___________________________________________ 
 
Basis of presentation: 
 
     The accompanying unaudited condensed consolidated financial statements 
reflect all adjustments (consisting of normal recurring accruals) which 
are, in the opinion of management, necessary for a fair presentation of 
the results of operations for the interim period.  The interim financial 
information and notes thereto should be read in conjunction with the 
Company's latest Annual Report on Form 10-K.  The results of operations 
for the nine (9) months ended February 28, 2005 are not necessarily 
indicative of results to be expected for the entire year. 

     Certain prior year amounts have been reclassified to conform to fiscal 
year 2005 presentation.  These changes had no impact on previously reported 
results of operations or shareholders' equity.

Recently Issued Accounting Pronouncements:

     In November 2004, the Financial Accounting Standards Board (FASB) issued 
Statement of Financial Accounting Standards (SFAS) No. 151, "Inventory Costs, 
an amendment of ARB No. 43, Chapter 4" (FAS 151).  FAS 151 clarifies that 
abnormal inventory costs such as costs of idle facilities, excess freight and 
handling costs, and wasted materials (spoilage) are required to be recognized 
as current period charges.  The provisions of FAS 151 are effective for the 
fiscal year beginning June 1, 2006.  The Company is currently evaluating the 
provisions of FAS 151 and does not expect that the adoption will have a 
material impact on the Company's consolidated financial position or results of 
operations.

     In December 2004, the FASB issued SFAS No. 123R "Share-Based Payment" 
(FAS 123R).  In March 2005, the Securities and Exchange Commission (SEC) 
issued Staff Accounting Bulletin No. 107 (SAB 107) regarding the SEC Staff's 
interpretation of FAS 123R.  See Note 6 for further discussion.

NOTE 2 - Inventories: 
         ___________ 
 
     Inventories by major classification are as follows: 


                                                  
                                        Feb. 28,      May 31, 
                                          2005         2004 
                                        ________     ________ 
 
                                            (in millions)
 
                    Finished goods      $1,721.8     $1,609.7 
                    Work-in-progress         2.5         10.6 
                    Raw materials            2.7         13.3 
                                        _________    _________
 
                                        $1,727.0     $1,633.6 
                                        =========    =========

 
NOTE 3 - Identifiable Intangible Assets and Goodwill:
         ___________________________________________

     The following table summarizes the Company's identifiable intangible 
assets and goodwill balances as of February 28, 2005 and May 31, 2004:



                                                                    
                                 February 28, 2005                   May 31, 2004
                               ______________________          ______________________
 
                             Gross                   Net      Gross                   Net
                            Carrying  Accumulated  Carrying  Carrying  Accumulated  Carrying
                             Amount   Amortization  Amount    Amount   Amortization  Amount
                            ________  ____________ ________  ________  ____________ ________
 
                                                   (in millions) 

Amortized intangible assets:
     Patents                $  25.2     $ (10.5)   $  14.7   $  27.9     $ (11.9)   $  16.0
     Trademarks                54.4       (15.0)      39.4      14.1       (11.5)       2.6
     Other                     21.7       (14.1)       7.6      17.0       (10.8)       6.2
                           _________   _________  _________ _________   _________  _________
          Total             $ 101.3     $ (39.6)   $  61.7   $  59.0     $ (34.2)   $  24.8
                           =========   =========            =========   =========           
  
Unamortized intangible assets - Trademarks         $ 341.5                          $ 341.5
                                                  _________                        _________
Identifiable intangible assets, net                $ 403.2                          $ 366.3
                                                  =========                        =========
Goodwill                                           $ 135.4                          $ 135.4
                                                  =========                        =========



     Amortization expense, which is included in selling and administrative
expense, was $2.7 million and $4.3 million for the three-month periods ended 
February 28, 2005 and February 29, 2004 respectively, and $7.0 million and 
$10.7 million for the nine-month periods ended February 28, 2005 and February 
29, 2004, respectively.  The estimated amortization expense for intangible 
assets subject to amortization for each of the succeeding years ended May 31, 
2005 through May 31, 2009 are as follows:  2005: $9.4 million; 2006: $8.6 
million; 2007: $7.7 million; 2008: $7.2 million; 2009: $6.2 million. 

     On August 11, 2004, the Company acquired Official Starter LLC and 
Official Starter Properties LLC (collectively "Official Starter") for $47.2 
million, including acquisition costs, net of cash acquired.  The Exeter Brands 
Group LLC, a wholly-owned subsidiary of the Company, was formed soon 
thereafter to develop the Company's business in retail channels serving value-
conscious consumers and to operate the Official Starter business.  As a result 
of the acquisition, $39.0 million was allocated to amortized trademarks and 
$4.6 million was allocated to other amortized intangible assets.  The weighted 
average amortization period is nine years in total and approximately 10 years 
and three years for amortized trademarks and other amortized intangible 
assets, respectively.  The results of Official Starter's operations have been 
included in the consolidated financial statements since the date of 
acquisition as part of the Company's Other operating segment.  The pro forma 
effect of the acquisition on the combined results of operations was not 
significant.

NOTE 4 - Accrued Liabilities:
         ____________________

Accrued liabilities include the following:
 

                                                               

                                       February 28, 2005   May 31, 2004
                                       _________________  _______________
                                               
                                                 (in millions)

Compensation and benefits                   $  332.0       $  339.0
Fair value of derivatives                      148.5          141.3
Accrued taxes                                   93.6           87.5
Endorser compensation                           86.9           86.9
Dividends payable                               65.6           52.6
Other1                                         364.8          272.0
                                            _________      _________
                                            $1,091.4       $  979.3
                                            =========      =========

1    Other consists of various accrued expenses and no individual item 
accounted for more than $60 million of the balance at February 28, 2005 and
May 31, 2004.




NOTE 5 - Comprehensive Income: 
         _____________________

     Comprehensive income, net of taxes, is as follows: 


                                                                         
                                             Three Months Ended         Nine Months Ended
                                             February 28 and 29         February 28 and 29
                                            _____________________       __________________

                                              2005        2004           2005       2004
                                              ____        ____           ____       ____
    
                                                              (in millions)           

Net income                                   $273.4      $200.3         $862.1     $640.6

Other comprehensive income:
  Change in cumulative translation 
     adjustment and other                      (6.1)       33.7          110.5       50.2
  Changes due to cash flow hedging 
      instruments:                              
    Net loss on hedge derivatives              (3.4)      (72.2)        (112.0)     (89.9)
    Reclassification to net income of 
      previously deferred (gains) and losses
      related to hedge derivative instruments  30.7        58.3          106.4      139.6
                                             _______     _______        _______    _______

  Other comprehensive income                   21.2        19.8          104.9       99.9
                                             _______     _______        _______    _______
Total comprehensive income                   $294.6      $220.1         $967.0     $740.5
                                             =======     =======        =======    =======




NOTE 6 - Stock-Based Compensation: 
         _________________________ 

     The Company uses the intrinsic value method to account for stock-based 
compensation in accordance with Accounting Principles Board (APB) Opinion No. 
25, "Accounting for Stock Issued to Employees" as permitted by Statement of 
Financial Accounting Standards (SFAS) No. 123 "Accounting for Stock-Based 
Compensation" (FAS 123). The Company's policy is to grant stock options with 
an exercise price equal to the market value at the date of grant, and 
accordingly, no compensation expense is recognized.  The Company also has an 
Employee Stock Purchase Plan (ESPP) that qualifies as a non-compensatory 
employee stock purchase plan under Section 423 of the Internal Revenue Code, 
and accordingly, no compensation expense is recognized.

     If the Company had accounted for stock options and ESPP purchase rights 
issued to employees in accordance with FAS 123, the Company's pro forma net 
income and pro forma earnings per share would have been reported as follows:




                                                                          
                                                Three Months Ended       Nine Months Ended
                                                February 28 and 29       February 28 and 29
                                               ____________________      __________________

                                                 2005        2004         2005        2004  
                                                 ____        ____         ____        ____
    
                                                    (in millions, except per share data)

Net income as reported                          $273.4      $200.3       $862.1      $640.6

Add:  Stock-based compensation expense included
  in reported net income, net of tax               0.2          --          0.5          --
Deduct:  Total stock-based employee compensation
  expense under fair value based method for all 
  awards, net of tax                             (16.4)      (11.8)       (47.8)      (35.2)
                                                _______     _______      _______     _______

Pro forma net income                            $257.2      $188.5       $814.8      $605.4
                                                =======     =======      =======     =======
Earnings per share: 
  Basic - as reported                           $ 1.04      $ 0.76       $ 3.28      $ 2.43
  Basic - pro forma                               0.98        0.72         3.10        2.30
  Diluted - as reported                           1.01        0.74         3.18        2.38
  Diluted - pro forma                             0.96        0.70         3.04        2.28



     The pro forma effects of applying FAS 123 may not be representative of 
the effects on reported net income and earnings per share for future periods 
since options vest over several years and additional awards are made each 
year.

     On December 16, 2004, the FASB finalized FAS 123R "Share-Based 
Payment," which will be effective for the first interim or annual reporting
periods beginning after June 15, 2005.  The new standard will require the 
Company to record compensation expense for stock options using a fair value 
method. On March 29, 2005, the SEC issued SAB 107, which provides the Staff's 
views regarding interactions between FAS 123R and certain SEC rules and 
regulations and provides interpretations of the valuation of share-based 
payments for public companies.

     The Company is currently evaluating FAS 123R and SAB 107 to determine the
fair value method to measure compensation expense, the appropriate assumptions
to include in the fair value model, the transition method to use upon adoption 
and the period in which to adopt the provisions of FAS 123R.  The impact of 
the adoption of FAS 123R cannot be reasonably estimated at this time due to 
the factors discussed above as well as the unknown level of share-based 
payments granted in future years.  The effect of expensing stock options on 
the Company's results of operations using the Black-Scholes model is presented 
in the table above.


NOTE 7 - Earnings Per Common Share: 
         _________________________ 

     The following represents a reconciliation from basic earnings per share 
to diluted earnings per share.  Options to purchase 0.2 million and 0.1 
million shares of common stock were outstanding at February 28, 2005 and 
February 29, 2004, respectively, but were not included in the computation of 
diluted earnings per share because the options' exercise prices were greater 
than the average market price of common shares and, therefore, the effect 
would be antidilutive.  


 
                                                                     
                                    Three Months Ended             Nine Months Ended
                                    February 28 and 29             February 28 and 29
                                  _____________________            ___________________

                                    2005         2004               2005         2004
                                    ____         ____               ____         ____

                                         (in millions, except per share data) 

Determination of shares:
   Average common shares 
     outstanding                    263.3        263.5              263.1        263.2
   Assumed conversion of 
     dilutive stock options 
     and awards                       8.4          7.6                7.8          6.1
                                   _______      _______            _______      _______

Diluted average common 
   shares outstanding               271.7        271.1              270.9        269.3
                                   =======      =======            =======      =======

Basic earnings per common share    $ 1.04       $ 0.76             $ 3.28       $ 2.43
                                   =======      =======            =======      =======

Diluted earnings per common share  $ 1.01       $ 0.74             $ 3.18       $ 2.38
                                   =======      =======            =======      =======



NOTE 8 - Operating Segments:
         __________________

     The Company's operating segments are evidence of the structure of the 
Company's internal organization. The major segments are defined by geographic 
regions with operations participating in NIKE brand sales activity.  Each NIKE 
brand geographic segment operates predominantly in one industry:  the design, 
production, marketing and selling of sports and fitness footwear, apparel, and 
equipment. The "Other" category shown below represents activities of Cole Haan 
Holdings Incorporated, Bauer NIKE Hockey, Inc., Hurley International LLC, NIKE 
Golf, Converse Inc. (beginning September 4, 2003), and Exeter Brands Group LLC 
(beginning August 11, 2004), that are considered immaterial for individual 
disclosure based on the aggregation criteria in SFAS No. 131 "Disclosures 
about Segments of an Enterprise and Related Information".

     Where applicable, "Corporate" represents items necessary to reconcile to 
the consolidated financial statements, which generally include corporate 
activity and corporate eliminations. 

     Net revenues as shown below represent sales to external customers for 
each segment.  Intercompany revenues have been eliminated and are immaterial 
for separate disclosure.  The Company evaluates performance of individual 
operating segments based on pre-tax income.  On a consolidated basis, this 
amount represents income before income taxes as shown in the Unaudited 
Condensed Consolidated Statements of Income.  Reconciling items for pre-tax 
income represent corporate costs that are not allocated to the operating 
segments for management reporting including certain currency exchange rate 
gains and losses on transactions and intercompany eliminations for specific 
items in the Unaudited Condensed Consolidated Statements of Income.

     Accounts receivable, inventories, and property, plant and equipment for 
operating segments are regularly reviewed and therefore provided below.  
Certain NIKE Golf receivables, inventories and property, plant and equipment 
are managed by the geographic regions and as a result, are included in the 
geographic region's balances.



                                                                 
                                       Three Months Ended     Nine Months Ended
                                       February 28 and 29     February 28 and 29
                                       __________________     __________________

                                         2005        2004        2005       2004
                                        _____       _____       _____      _____
Net Revenue 
  U.S.                                $1,268.2    $1,167.0   $ 3,801.9   $3,499.0
  EUROPE, MIDDLE EAST, AFRICA          1,033.9       878.6     3,152.9    2,738.0
  ASIA PACIFIC                           472.8       402.2     1,362.3    1,162.2
  AMERICAS                               143.7       131.1       494.7      436.5
  OTHER                                  389.6       325.1     1,206.5      930.3
                                      _________   _________  __________  _________
                                      $3,308.2    $2,904.0   $10,018.3   $8,766.0
                                      =========   =========  ==========  =========

Pre-tax Income
  U.S.                                $  259.5    $  236.2   $   814.0   $  722.0
  EUROPE, MIDDLE EAST, AFRICA            219.3       171.4       663.3      512.4
  ASIA PACIFIC                           100.4        86.7       275.8      261.2
  AMERICAS                                23.2        15.6        88.4       71.1
  OTHER                                   23.9         2.9        85.0        5.3
  CORPORATE                             (212.9)     (205.6)     (604.6)    (589.5)
                                      _________   _________  __________  _________
                                      $  413.4    $  307.2   $ 1,321.9   $  982.5
                                      =========   =========  ==========  =========


                                       Feb. 28,    May 31,
                                         2005       2004
                                      _________   _________

Accounts Receivable, net  
  U.S.                                $  748.4    $  616.6 
  EUROPE, MIDDLE EAST, AFRICA            775.9       724.1 
  ASIA PACIFIC                           304.8       272.9 
  AMERICAS                               139.1       132.1
  OTHER                                  295.4       327.8
  CORPORATE                               41.3        46.7
                                      _________   _________ 
                                      $2,304.9    $2,120.2
                                      =========   =========
 
Inventories, net 
  U.S.                                $  549.2    $  570.6
  EUROPE, MIDDLE EAST, AFRICA            481.4       477.9
  ASIA PACIFIC                           222.6       163.9
  AMERICAS                                96.9        78.3
  OTHER                                  343.5       305.5
  CORPORATE                               33.4        37.4
                                      _________   _________
                                      $1,727.0    $1,633.6
                                      =========   =========

Property, Plant and Equipment, net
  U.S.                                $  209.6    $  213.0 
  EUROPE, MIDDLE EAST, AFRICA            241.3       232.0 
  ASIA PACIFIC                           395.8       379.7 
  AMERICAS                                15.5        12.7 
  OTHER                                   92.7        91.8 
  CORPORATE                              670.6       682.6 
                                      _________   _________ 
                                      $1,625.5    $1,611.8 
                                      =========   =========



NOTE 9 - Commitments and Contingencies: 
         _____________________________ 
 
     At February 28, 2005, the Company had letters of credit outstanding 
totaling $525.7 million.  These letters of credit were issued primarily for 
the purchase of inventory.  

     There have been no other significant subsequent developments 
relating to the commitments and contingencies reported on the 
Company's most recent Form 10-K.  

NOTE 10 - Income Taxes:
          ____________

     The American Jobs Creation Act (the "Act") was signed into law by the 
President on October 22, 2004.  The Act creates a temporary incentive for U.S. 
multinational corporations to repatriate accumulated income earned outside the 
U.S. by providing an 85% dividend received deduction for certain dividends 
from controlled foreign corporations.  According to the Act, the amount of 
eligible repatriation is limited to $500 million or the amount described as 
permanently reinvested earnings outside the U.S. in the most recent audited 
financial statements filed with the Securities and Exchange Commission on or 
before June 30, 2003.  The Company is in the process of evaluating whether it 
will repatriate foreign earnings under the repatriation provisions of the Act, 
and if so, the amount that will be repatriated.  The range of reasonably 
possible amounts that the Company is considering for repatriation, which would 
be eligible for the temporary deduction, is zero to $500 million.  The Company 
is awaiting the issuance of further regulatory guidance and passage of 
statutory technical corrections with respect to certain provisions in the Act 
prior to determining the amount it will repatriate.  Accordingly, the Company 
is not yet in a position to determine the income tax effects of a qualifying 
repatriation should it choose to make one.  At this time, the Company has not 
made any changes to its position on reinvestment of certain foreign earnings.


Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND 
RESULTS OF OPERATIONS 

Overview

     In the third quarter of fiscal 2005, our revenues grew 14% to $3.3 
billion, net income grew 36% to $273.4 million and we delivered diluted 
earnings per share of $1.01, a 36% increase versus the third quarter of fiscal
2004. For the quarter, our consolidated gross margin percentage increased 200 
basis points to 44.1%. The international regions accounted for approximately 
two-thirds of the gross margin improvement, driven primarily by foreign 
currency transaction benefits. This benefit was partially offset by strategies
to improve product value in Europe and Asia and the impact of increased levels
of closeout sales and lower closeout pricing margins in Europe, the result of 
higher footwear and apparel closeout inventories. Favorable foreign currency 
translation also added to our overall profitability in the third quarter. 

Results of Operations


                                                                      


                                      Three Months Ended              Nine Months Ended
                                      February 28 and 29,            February 28 and 29,
                                      ___________________            __________________
    %                            %
                                    2005       2004     change     2005      2004    change
                                   ______     ______   ________   ______    ______  ________
                
                                               (in millions, except per share data)

Revenues                          $3,308.2   $2,904.0     14%   $10,018.3  $8,766.0    14% 

Cost of sales                      1,849.4    1,682.1     10%     5,585.6   5,043.0    11%

Gross margin                       1,458.8    1,221.9     19%     4,432.7   3,723.0    19%
                                      44.1%      42.1%               44.2%     42.5%

Selling and administrative         1,035.7      892.0     16%     3,082.5   2,664.1    16%
                                      31.3%      30.7%               30.8%     30.4% 

Net income                           273.4      200.3     36%       862.1     640.6    35%

Diluted earnings per share            1.01       0.74     36%        3.18      2.38    34%




Consolidated Operating Results

     Three percentage points of our consolidated third quarter and nine-month
revenue growth were attributable to changes in currency exchange rates, 
primarily the stronger euro. Excluding the impact of changes in foreign 
currency, revenue growth in our international regions contributed 5 percentage 
points of the consolidated revenue growth for the third quarter and first nine 
months of fiscal 2005, as all three of our international regions posted higher 
revenues. The U.S. Region contributed 3 percentage points of the consolidated 
revenue growth for the third quarter and first nine months of fiscal 2005.  
Sales in our Other businesses drove the balance of the improvement for the 
quarter and year-to-date periods. Converse, a component of the Other 
businesses, was acquired at the beginning of the second quarter of fiscal 2004 
and contributed 2 percentage points to the overall revenue growth for the 
first nine months of fiscal 2005.

     In the third quarter of fiscal 2005, our consolidated gross margin 
percentage improved 200 basis points compared to the prior year's third 
quarter, from 42.1% to 44.1%. For the first nine months of fiscal 2005, our 
consolidated gross margin percentage improved 170 basis points, from 42.5% to 
44.2%. The primary factors contributing to the improved gross margin 
percentages for the third quarter and year-to-date periods were as follows:

     (1)  Higher gross margins in our international regions, accounted for 140
          basis points of the overall margin improvement in the third quarter 
          and 120 basis points year-to-date. This improvement was driven by 
          changes in currency hedge rates, primarily the euro, partially 
          offset by the impact of lower in-line pricing margins (net revenue 
          for current product offerings minus product costs) in our Europe, 
          Middle East and Africa (EMEA) and Asia Pacific regions and higher 
          footwear and apparel closeout inventories (non-current product 
          offerings) in EMEA (as discussed below):  


           (a)  For the quarter and year-to-date periods, year-over-year hedge 
                rate improvements contributed approximately 240 basis points 
                and 160 basis points, respectively, to our consolidated gross 
                margin percentage. As a majority of product purchases for the 
                remainder of fiscal 2005 and fiscal 2006 have been hedged at 
                more favorable rates than the prior year, we expect a positive 
                impact on our gross margin percentage will continue for the 
                fourth quarter of fiscal 2005 and into the first half of 
                fiscal 2006 with no significant impact expected for the second 
                half of fiscal 2006. 

           (b)  Lower in-line pricing margins in EMEA and Asia were due to 
                both strategies to improve the product value and a higher 
                level of discounts, reflecting increased sales to high volume 
                accounts specifically in EMEA. In addition, increased levels 
                of closeout sales and lower closeout pricing margins in EMEA, 
                the result of higher footwear and apparel closeout inventories 
                this year, reduced the overall gross margin percentage 
                improvement in the EMEA Region. Together, these factors 
                resulted in a reduction in the gross margin percentage for the 
                quarter and year-to-date periods of about 90 basis points and 
                20 basis points, respectively. 

     (2)  Higher gross margins in the U.S. Region accounted for about 10 and 
          20 basis points of the consolidated gross margin improvement for the 
          third quarter and first nine months, respectively. For the quarter 
          the gross margin improvement was due to an increase in the 
          proportion of revenues from Nike-owned Retail, partially offset by 
          gross margin percentage declines in our wholesale business. The 
          wholesale gross margin percentage declined primarily due to higher 
          discounts (again the result of increased sales to high volume 
          accounts), and higher product costs and air freight incurred to meet 
          strong footwear demand. For the nine-month period gross margins also 
          benefited from fewer, more profitable closeout sales.

(3)  Improved gross margin percentages in our Other businesses
          represented 40 basis points of improvement for the quarter and 20 
          basis points of improvement year-to-date. The addition of Exeter
          Brands and Converse drove the majority of the gross margin
          improvement. Both Exeter Brands and the international portion of
          Converse's business operate on a licensing model, which carries
          higher gross margins and lower operating expenses than the balance 
          of our Other businesses.

     Selling and administrative expense, comprised of demand creation 
(advertising and promotion) and operating overhead, grew 16% for the third 
quarter and year-to-date periods as compared to the prior year. Three 
percentage points of the increase for the third quarter and year-to-date 
periods were due to changes in currency exchange rates.

     Demand creation expense grew 21% to $371.6 million in the third quarter 
and 22% to $1,188.8 million for the first nine months of fiscal 2005. Four 
percentage points of the increase in demand creation for the third quarter and 
three percentage points of the increase for the year-to-date period were due 
to changes in currency exchange rates. Excluding the impact of changes in 
foreign currency:

   - Increased spending for sports marketing endorsement contracts, primarily 
     in the U.S., EMEA and Asia Pacific regions, and events contributed 7 
     percentage points of the growth for the quarter and 6 percentage points 
     for the year-to-date period;
   - Incremental investment in retail development programs contributed 5 
     percentage points of the growth for both the quarter and year-to-date 
     periods;
   - Increased spending for advertising contributed 3 percentage points of the
     increase in demand creation spending for the third quarter and 6 
     percentage points of the increase for the first nine months of fiscal 
     2005. The increase in third quarter spending was primarily due to a 
     women's fitness campaign in the EMEA Region, while higher spending 
     worldwide around global sporting events in the summer of 2004 drove 
     additional growth year-to-date. 

     Operating overhead for the third quarter of fiscal 2005 grew 14% to 
$664.1 million, while operating overhead for the first nine months grew 12% to 
$1,893.7 million. Changes in currency exchange rates contributed 3 percentage 
points of the increase for the third quarter and 2 percentage points of the 
increase for the first nine months. Excluding the effects of currency, 
operating overhead increases for the quarter and year-to-date periods were 
mainly attributable to higher personnel costs due to increased headcount, 
higher wages and benefits, and incentive-based compensation (4 percentage 
points for the quarter and 3 percentage points for the year-to-date period), 
increased costs due to the timing of sales and leadership meetings (2 
percentage points for the quarter and 1 percentage point for the first nine 
months), investments in emerging markets (such as Russia and China) and our 
Other Businesses (2 percentage points for the quarter and 3 percentage points 
for the first nine months) and investments in NIKE-owned retail stores (1 
percentage point for both the quarter and year-to-date periods).

Other expense, net, was $9.8 million for the third quarter of fiscal 
2005, down from $17.2 million in the third quarter of fiscal 2004. Other 
expense, net, for the first nine months of fiscal 2005 was $19.9 million 
compared to $55.3 million for the same period of fiscal 2004. The most 
significant component of other expense, net, was net foreign currency losses 
(primarily hedge losses on intercompany charges to a European subsidiary, 
whose functional currency is the Euro), and hedge losses from that 
subsidiary's investment in U.S. Dollar denominated debt securities classified 
as available-for-sale. These losses are reflected in the Corporate line in our 
segment presentation of pre-tax income in Notes to Unaudited Condensed 
Consolidated Financial Statements (Note 8 - Operating Segments). The year-
over-year improvement in other expense, net, for the third quarter and first 
nine months was mainly due to lower net losses on asset disposals and lower 
foreign currency losses compared to those recorded in the third quarter and 
first nine months of fiscal 2004.

     In the third quarter and first nine months of fiscal 2005, net foreign 
currency losses in other expense, net, were more than offset by favorable 
translation of foreign currency denominated profits, most significantly in 
EMEA. We estimate that the net impact of these losses and the favorable 
translation was a year-over-year increase in consolidated income before income 
taxes of $20 million and $59 million for the quarter and nine month periods, 
respectively. Consistent with our Financial Risk Management Program, we have 
also hedged a portion of anticipated intercompany charges and investments in 
U.S. Dollar denominated debt securities classified as available-for-sale for 
the balance of fiscal 2005 and into fiscal 2006. If current exchange rates 
remain constant, we would expect the net impact of the foreign currency losses 
and the offsetting positive translation impact to result in a net benefit to 
consolidated income before income taxes for the fourth quarter of fiscal 2005 
and into fiscal 2006. See further discussion in our Annual Report on Form 
10-K as of May 31, 2004.

     Income tax expense increased $33.1 million for the third quarter of 
fiscal 2005 and $117.9 million for the year-to-date period as compared to the 
prior year primarily due to higher levels of pre-tax income. The effective 
tax rate for the third quarter decreased 90 basis points to 33.9% as compared 
to the prior year mainly due to the favorable resolution of contingent 
exposures, resulting in the release of previously accrued tax liabilities. The 
year-to-date effective tax rate of 34.8% is consistent with the rate reported 
for the third quarter and full year of fiscal 2004.

     Our effective tax rate was not affected by the American Jobs Creation Act 
(the "Act"), which was signed into law by the President on October 22, 2004. 
The Act creates a temporary incentive for U.S. multinational corporations to 
repatriate accumulated income earned outside the U.S. by providing an 85% 
dividend received deduction for certain dividends from controlled foreign 
corporations. According to the Act, the amount of eligible repatriation is 
limited to $500 million or the amount described as permanently reinvested 
earnings outside the U.S. in the most recent audited financial statements 
filed with the Securities and Exchange Commission on or before June 30, 2003. 
We are in the process of evaluating whether we will repatriate foreign 
earnings under the repatriation provisions of the Act, and if so, the amount 
that will be repatriated. The range of reasonably possible amounts that we 
are considering for repatriation, which would be eligible for the temporary 
deduction, is zero to $500 million. We are awaiting the issuance of further 
regulatory guidance and passage of statutory technical corrections with 
respect to certain provision in the Act prior to determining the amount we 
will repatriate. Accordingly, we are not yet in a position to determine the 
income tax effects of a qualifying repatriation should we choose to make one. 
At this time, we have not made any changes to our position on reinvestment of 
certain foreign earnings. 

     Worldwide futures and advance orders for our footwear and apparel 
scheduled for delivery from March through July 2005 were 9.6% higher than such
orders reported for the comparable period of fiscal 2004. Approximately one 
point of this reported increase was due to changes in currency exchange rates 
versus the same period last year. Excluding this currency impact, higher 
average selling prices for footwear contributed 2 points of the growth in 
overall futures and advance orders. The remaining increase was due to volume 
increases for both footwear and apparel. As always, the reported futures 
orders growth is not necessarily indicative of our expectation of revenue 
growth during this period. This is because the mix of orders can shift between 
advance/futures and at-once orders. In addition, exchange rate fluctuations as 
well as differing levels of order cancellations can cause differences in the 
comparisons between futures orders and actual revenues. Moreover, a 
significant portion of our revenue is not derived from futures orders, 
including at-once and closeout sales of NIKE footwear and apparel, wholesale 
sales of equipment, U.S. licensed team apparel, Bauer NIKE Hockey, Cole Haan, 
Converse, NIKE Golf, Hurley, Exeter Brands and retail sales across all brands.


Operating Segments

The breakdown of revenues follows:  




                                                               
                                  Three Months Ended            Nine Months Ended
                                  February 28 and 29,          February 28 and 29,
                                 ___________________           ____________________
                                                      %                           %
                                 2005       2004    change     2005     2004    change
                                ______     ______  _______    ______   ______   ______
 
                                                    (in millions)                   
U.S. REGION         
         
   FOOTWEAR                    $  849.6  $  772.8     10%  $ 2,451.0  $2,219.2    10%
   APPAREL                        345.8     329.3      5%    1,121.8   1,074.1     4%
   EQUIPMENT                       72.8      64.9     12%      229.1     205.7    11%
                               ________  ________          _________  ________
     TOTAL U.S.                 1,268.2   1,167.0      9%    3,801.9   3,499.0     9%
         
EMEA REGION         
         
   FOOTWEAR                       615.3     537.7     14%    1,810.4   1,600.2    13%
   APPAREL                        351.3     284.1     24%    1,131.0     950.9    19%
   EQUIPMENT                       67.3      56.8     18%      211.5     186.9    13%
                               ________  ________          _________  ________
     TOTAL EMEA                 1,033.9     878.6     18%    3,152.9   2,738.0    15%
         
ASIA PACIFIC REGION         
         
   FOOTWEAR                       237.9     214.2     11%      693.1     622.6    11%
   APPAREL                        188.3     150.1     25%      544.9     437.9    24%
   EQUIPMENT                       46.6      37.9     23%      124.3     101.7    22%
                               ________  ________          _________  ________
     TOTAL ASIA PACIFIC           472.8     402.2     18%    1,362.3   1,162.2    17%
         
AMERICAS REGION         
         
   FOOTWEAR                        99.6      88.0     13%      344.2     294.5    17%
   APPAREL                         33.5      35.2     (5%)     115.9     115.1     1%
   EQUIPMENT                       10.6       7.9     34%       34.6      26.9    29%
                               ________  ________          _________  ________
     TOTAL AMERICAS               143.7     131.1     10%      494.7     436.5    13%
         
                               ________  ________          _________  ________
                                2,918.6   2,578.9     13%    8,811.8   7,835.7    12%
         
OTHER                             389.6     325.1     20%    1,206.5     930.3    30%
         
                               ________  ________          _________  ________ 
TOTAL REVENUES                 $3,308.2  $2,904.0     14%  $10,018.3  $8,766.0    14%
                               ========  ========          =========  ========





     The discussion following includes disclosure of "pre-tax income" for 
our operating segments. We have reported pre-tax income for each of our 
operating segments in accordance with Statement of Financial Accounting 
Standard No. 131, "Disclosures about Segments of an Enterprise and Related 
Information." As discussed in Note 8 - Operating Segments in the 
accompanying Notes to Unaudited Condensed Consolidated Financial Statements, 
certain corporate costs are not included in pre-tax income of our operating 
segments. 

     For our largest international region, EMEA, changes in currency 
exchange rates accounted for 9 and 7 percentage points of the reported 
revenue growth for the third quarter and first nine months of fiscal 2005, 
respectively. Excluding the effects of foreign currency, the EMEA Region 
revenues grew approximately 9% for the third quarter and approximately 8% 
year-to-date. Excluding the impact of changes in foreign currency, the 
increase over the prior year quarter and year-to-date periods was primarily 
driven by:

     -  Increased unit sales of footwear, apparel and equipment. 
     -  Sales increases in Italy, the UK and the emerging markets in Central 
        Europe, Turkey and Russia. These increases were partially offset by 
        lower sales in France, Germany and Northern Europe for the quarter 
        and first nine months versus the same period last year.  

     For the EMEA Region, futures orders scheduled for delivery from March 
through July 2005 were 7 percentage points higher than such orders for the 
comparable period of fiscal 2004. Changes in currency exchange rates 
contributed 2 percentage points of this growth. Excluding the changes in 
currency exchange rates, the growth was driven by an increase in the 
region's footwear unit orders and average selling price per pair. These 
increases were partially offset by decreases in the region's apparel unit 
orders and average selling price, primarily due to the significant amount of 
prior year orders related to the European Football Championships.

     EMEA pre-tax income for the third quarter of fiscal 2005 was $219.3 
million, up 28% versus the prior year quarter. For the first nine months of 
fiscal 2005, pre-tax income grew 29% to $663.3 million. For the quarter and 
nine-month periods, higher revenues and gross margin improvements drove the 
increase, more than offsetting increased selling and administrative costs. 
The improved gross margins, which contributed 150 basis points and 100 basis 
points of growth to the third quarter and year-to-date consolidated gross 
margin percentage, respectively, were primarily the result of improved year-
over-year currency hedge rates partially offset by reduced in-line pricing 
margins, and higher, less profitable closeout sales.

     In the Asia Pacific Region, 5 and 4 percentage points of revenue growth 
for the third quarter and first nine months of fiscal 2005, respectively, 
were due to changes in currency exchange rates. The following discussion 
excludes the impact of changes in foreign currency. Sales in each Asia 
Pacific business unit (footwear, apparel and equipment) grew versus last 
year's quarter and year-to-date periods. Significant revenue increase in 
China (driven by expansion of retail distribution and strong consumer 
demand) was the key growth driver for the quarter, partially offset by a 
slight revenue decline in Japan and lower sales in Australia. For the year-
to-date period, significant growth in China and more modest increases in 
Japan and Taiwan were the key growth drivers, partially offset by lower 
sales in Korea and Australia.

     Pre-tax income for the Asia Pacific Region increased 16% versus the 
third quarter of fiscal 2004 to $100.4 million, and increased 6% to $275.8 
million for the year-to-date period. For the quarter, higher revenues were 
partially offset by a reduction in the gross margin percentage and increased 
selling and administrative costs. For the first nine months of fiscal 2005, 
gross margin percentage improvements contributed to the increased 
profitability. The reduced gross margin percentage for the third quarter, 
which reduced the consolidated gross margin percentage improvement by 20 
basis points, was primarily due to lower in-line pricing margins. The higher 
year-to-date gross margin percentage (which contributed 10 basis points to 
the consolidated gross margin percentage) was primarily due to the benefit 
of better year-over-year currency hedge rates, partially offset by lower 
profitability on in-line products.

     In the Americas Region, 3 percentage points of the revenue growth for 
the third quarter was due to changes in currency exchange rates. For the 
first nine months of fiscal 2005, changes in currency exchanges rates did 
not have a net impact on the revenue growth versus the same period last 
year. Excluding the currency exchange rate impact, sales in footwear and 
equipment were partially offset by declines in apparel sales in the third 
quarter, although sales in each Americas business unit grew for the year-to-
date period. Excluding the currency effects, revenue growth for the quarter 
was driven by higher sales in South America, partially offset by lower sales 
in Canada. For the first nine months of fiscal 2005, higher sales in Mexico 
also contributed to the region's overall growth.

     In the third quarter of fiscal 2005, pre-tax income for the Americas 
Region increased 49% from the prior year quarter, to $23.2 million. Year-to-
date fiscal 2005 pre-tax income increased 24% to $88.4 million. The increase 
in pre-tax income for the third quarter and year-to-date periods was 
attributable to higher revenues and an improved gross margin percentage, 
partially offset by higher selling and administrative costs. As investments 
in demand creation for the region were focused in the first quarter, pre-tax 
profitability for the third quarter grew at a rate significantly higher than 
that of the year-to-date period. The improved gross margin percentage 
contributed 10 basis points to the growth of the consolidated gross margin 
percentage for the third quarter and year-to-date periods.

     In the U.S. Region, the increase in footwear revenue was due to an 
increase in unit sales, accounting for 8 and 6 percentage points of the U.S. 
footwear growth for the third quarter and first nine months of fiscal 2005, 
respectively, and an increase in the average selling price per pair 
contributing 2 and 4 percentage points for the third quarter and nine-month 
periods, respectively. The increase in unit sales is due to increased 
consumer demand for performance product across categories. The increase in 
average selling price per pair for the third quarter and first nine months 
of fiscal 2005 was primarily due to a larger percentage of sales from 
performance products with a suggested retail price over $100. 

     The increase in apparel sales for the third quarter and year-to-date 
periods was driven by increases in sales of branded apparel partially offset 
by declines in revenues generated by licensed apparel (due to the expiration 
of our license agreement with the NBA and a shift in consumer preference 
towards branded apparel). For the remainder of fiscal 2005, we expect 
revenues generated by licensed apparel to continue to be below prior year 
levels. 

     For the U.S. Region, futures orders scheduled for delivery from March 
through July 2005 increased 9% versus the same period of the prior year. 
Futures orders increased due to both increased unit orders and average 
selling price per unit for wholesale footwear and apparel. As discussed 
above, these reported futures do not cover all components of our overall 
revenues, such as U.S. licensed apparel (expected to decrease as noted 
above), equipment, closeouts, at-once orders and retail sales. As a result, 
revenue growth for the fourth quarter of fiscal 2005 is expected to be below 
the reported futures growth.

     For the third quarter, U.S. Region pre-tax income was $259.5 million, a 
10% increase versus the third quarter of fiscal 2004. Pre-tax income for the 
first nine months of fiscal 2005 increased 13% to $814.0 million. For the 
quarter and year-to-date periods, higher revenues and the improved gross 
margin percentage were partially offset by higher selling and administrative 
costs. The improved gross margins contributed 10 basis points and 20 basis 
of growth to the consolidated gross margin percentage for the third quarter 
and first nine months of fiscal 2005, respectively. The third quarter gross 
margin percentage improvement was primarily the result of a higher 
proportion of retail business within the total region revenues, partially 
offset by lower in-line pricing margins for the wholesale business. For the 
first nine months, gross margins also benefited from fewer, more profitable 
closeout sales.

     Revenues and pre-tax income for Other businesses in the third quarter 
and first nine months of fiscal 2005 include results from Bauer NIKE Hockey, 
Inc., Cole Haan Holdings Incorporated, Converse Inc., Hurley International 
LLC, NIKE Golf, and Exeter Brands Group LLC. Exeter Brands Group LLC is a 
wholly owned subsidiary of NIKE, Inc., formed in the first quarter of fiscal 
2005 to develop the Company's business in retail channels serving value-
conscious consumers and to operate the business obtained in the acquisition 
of Official Starter Properties LLC and Official Starter LLC (collectively 
"Official Starter"). For the third quarter and year-to-date, the increase in 
Other revenues was primarily driven by growth at Cole Haan, Converse and 
NIKE Golf.   

     Pre-tax income from the Other businesses improved to $23.9 million in 
the third quarter of fiscal 2005 versus $2.9 million in fiscal 2004 and 
improved to $85.0 million in the year-to-date period versus $5.3 million in 
the same period of last year.  For the third quarter, improved profitability 
from each of the Other businesses contributed to the year-over-year 
improvement. The addition of Converse in the second quarter of fiscal 2004, 
which contributed 6 percentage points to the year-to-date growth in 
consolidated pre-tax income, combined with improved results from most of the 
Other businesses to drive the year-over-year improvement for the first nine 
months of fiscal 2005.
 

Liquidity and Capital Resources

Cash Flow Activity  

     Cash provided by operations was $1,081.1 million for the first nine 
months of fiscal 2005, compared to $975.4 million for the first nine months 
of fiscal 2004. Net income provided $862.1 million of cash flow over the 
first nine months of the current year, compared to $640.6 million in the 
first nine months of last year. This was partially offset by a current year 
use of cash to fund increases in working capital, versus cash provided by 
decreases in working capital in the prior year. 

     In the current quarter, we purchased approximately 2.3 million shares 
of NIKE's Class B common stock for $199.8 million, bringing purchases for 
the first nine months of fiscal 2005 and to date under the program to 5.1 
million shares for $403.5 million. The share repurchases were part of a $1.5 
billion share repurchase program that was approved by the Board of Directors 
in June 2004. We expect to continue to fund this program from operating cash 
flow. The timing and the amount of shares purchased will be dictated by our 
capital needs and stock market conditions.

     Dividends declared in the third quarter of fiscal 2005 were $0.25 per 
share of common stock. 

Capital Resources

     The Company maintains a $750 million multi-year revolving credit 
facility with a group of banks. The maturity date is November 20, 2008 and 
the company can seek to have the facility extended for one additional year 
on the anniversary date. On the most recent anniversary date, the company 
elected not to extend the facility for one additional year, effectively 
changing the term to 4 years. All other terms and conditions are unchanged 
from those described in our Annual Report on Form 10-K for the fiscal year 
ended May 31, 2004. No amounts are currently outstanding under the facility.

     Our long-term senior unsecured debt ratings remain at A and A2 from 
Standard and Poor's Corporation and Moody's Investor Services, respectively.
 
     Liquidity is also provided by our commercial paper program, under which
there was no amount outstanding at February 28, 2005 or May 31, 2004. We 
currently have short-term debt ratings of A1 and P1 from Standard and Poor's 
Corporation and Moody's Investor Services, respectively. 

     We currently believe that cash generated by operations, together with 
access to external sources of funds as described above and in our Annual 
Report on Form 10-K for the fiscal year ended May 31, 2004, will be 
sufficient to meet our operating and capital needs in the foreseeable 
future.

Recently Issued Accounting Standards

     In November 2004, the Financial Accounting Standards Board (FASB) 
issued Statement of Financial Accounting Standards (SFAS) No. 151, 
"Inventory Costs, an amendment of ARB No. 43, Chapter 4" (FAS 151). FAS 151 
clarifies that abnormal inventory costs such as costs of idle facilities, 
excess freight and handling costs, and wasted materials (spoilage) are 
required to be recognized as current period charges. The provisions of SFAS 
No. 151 are effective for our fiscal year beginning June 1, 2006. We are 
currently evaluating the provisions of FAS 151 and do not expect that the 
adoption will have a material impact on our consolidated financial position 
or results of operations. 

     On December 16, 2004, the FASB finalized FAS No. 123R "Share Based 
Payment," (FAS 123R) which will be effective for the first interim or annual 
reporting periods beginning after June 15, 2005. The new standard will 
require us to record compensation expense for stock options using a fair 
value method. On March 29, 2005, the Securities and Exchange Commission 
(SEC) issued Staff Accounting Bulletin No. 107 (SAB 107), which provides the 
Staff's views regarding interactions between FAS 123R and certain SEC rules 
and regulations and provides interpretations of the valuation of share-based 
payments for public companies.

     We are currently evaluating FAS 123R and SAB 107 to determine the fair 
value method to measure compensation expense, the appropriate assumptions to 
include in the fair value model, the transition method to use upon adoption 
and the period in which to adopt the provisions of FAS 123R. The impact of 
the adoption of FAS 123R cannot be reasonably estimated at this time due to 
the factors discussed above as well as the unknown level of share-based 
payments granted in future years. The effect of expensing stock options on 
our results of operations using the Black-Scholes model is presented in the 
accompanying Notes to Unaudited Condensed Consolidated Financial Statements 
Note 6 - Stock-Based Compensation).

Critical Accounting Policies

Our discussion and analysis of our financial condition and results of 
operations are based upon our consolidated financial statements, which have 
been prepared in accordance with accounting principles generally accepted in 
the United States. The preparation of these financial statements requires us 
to make estimates and judgments that affect the reported amounts of assets, 
liabilities, revenues and expenses, and related disclosure of contingent 
assets and liabilities.

We believe that the estimates, assumptions and judgments involved in 
the accounting policies described in the "Management's Discussion and 
Analysis of Financial Condition and Results of Operations" section of our 
most recent Annual Report on Form 10-K have the greatest potential impact on 
our financial statements, so we consider these to be our critical accounting 
policies. Because of the uncertainty inherent in these matters, actual 
results could differ from the estimates we use in applying the critical 
accounting policies. Certain of these critical accounting policies affect 
working capital account balances, including the policies for revenue 
recognition, the reserve for uncollectible accounts receivable, inventory 
reserves, and contingent payments under endorsement contracts. These 
policies require that we make estimates in the preparation of our financial 
statements as of a given date. However, since our business cycle is 
relatively short, actual results related to these estimates are generally 
known within the six-month period following the financial statement date. 
Thus, these policies generally affect only the timing of reported amounts 
across two to three quarters.

     Within the context of these critical accounting policies, we are not 
currently aware of any reasonably likely events or circumstances that would 
result in materially different amounts being reported.


Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     There have been no material changes from the information previously 
reported under Item 7A of the Company's Annual Report on Form 10-K for the 
fiscal year ended May 31, 2004.


Item 4.  CONTROLS AND PROCEDURES

     The Company maintains disclosure controls and procedures that are 
designed to ensure that information required to be disclosed in the Company's 
Exchange Act reports is recorded, processed, summarized and reported within 
the time periods specified in the Securities and Exchange Commission's rules 
and forms and that such information is accumulated and communicated to the 
Company's management, including its Chief Executive Officer and Chief 
Financial Officer, as appropriate, to allow for timely decisions regarding 
required disclosure. In designing and evaluating the disclosure controls and 
procedures, management recognizes that any controls and procedures, no matter 
how well designed and operated, can provide only reasonable assurance of 
achieving the desired control objectives, and management is required to apply 
its judgment in evaluating the cost-benefit relationship of possible controls 
and procedures.
 
     The Company carries out a variety of on-going procedures, under the 
supervision and with the participation of the Company's management, including 
the Company's Chief Executive Officer and the Company's Chief Financial 
Officer, to evaluate the effectiveness of the design and operation of the 
Company's disclosure controls and procedures. Based on the foregoing, the 
Company's Chief Executive Officer and Chief Financial Officer concluded that 
the Company's disclosure controls and procedures were effective at the 
reasonable assurance level as of February 28, 2005.
 
     There has been no change in the Company's internal control over 
financial reporting during the Company's most recent fiscal quarter that has 
materially affected, or is reasonable likely to materially affect, the 
Company's internal control over financial reporting.


               Special Note Regarding Forward-Looking Statements
                             and Analyst Reports

     Certain written and oral statements, other than purely historical 
information including estimates, projections, statements relating to NIKE's 
business plans, objectives and expected operating results, and the assumptions 
upon which those statements are based, made or incorporated by reference from 
time to time by NIKE or its representatives in this report, other reports, 
filings with the Securities and Exchange Commission, press releases, 
conferences, or otherwise, are "forward-looking statements" within the meaning 
of the Private Securities Litigation Reform Act of 1995 and Section 21E of the 
Securities Exchange Act of 1934. Forward-looking statements include, without 
limitation, any statement that may predict, forecast, indicate, or imply 
future results, performance, or achievements, and may contain the words 
"believe," "anticipate," "expect," "estimate," "project," "will be," "will 
continue," "will likely result," or words or phrases of similar meaning. 
Forward-looking statements involve risks and uncertainties which may cause 
actual results to differ materially from the forward-looking statements. The 
risks and uncertainties are detailed from time to time in reports filed by 
NIKE with the S.E.C., including Forms 8-K, 10-Q, and 10-K, and include, among 
others, the following: international, national and local general economic and 
market conditions; the size and growth of the overall athletic footwear, 
apparel, and equipment markets; intense competition among designers, 
marketers, distributors and sellers of athletic footwear, apparel, and 
equipment for consumers and endorsers; demographic changes; changes in 
consumer preferences; popularity of particular designs, categories of 
products, and sports; seasonal and geographic demand for NIKE products;
difficulties in anticipating or forecasting changes in consumer preferences, 
consumer demand for NIKE products, and the various market factors described 
above; difficulties in implementing, operating, and maintaining NIKE's 
increasingly complex information systems and controls, including, without 
limitation, the systems related to demand and supply planning, and inventory 
control; fluctuations and difficulty in forecasting operating results, 
including, without limitation, the fact that advance "futures" orders may not 
be indicative of future revenues due to the changing mix of futures and at-
once orders; the ability of NIKE to sustain, manage or forecast its growth and 
inventories; the size, timing and mix of purchases of NIKE's products; new 
product development and introduction; the ability to secure and protect 
trademarks, patents, and other intellectual property performance and 
reliability of products; customer service; adverse publicity; the loss of 
significant customers or suppliers; dependence on distributors; business 
disruptions; increased costs of freight and transportation to meet delivery 
deadlines; changes in business strategy or development plans; general risks 
associated with doing business outside the United States, including, without 
limitation, exchange rate fluctuations, import duties, tariffs, quotas and 
political and economic instability; changes in government regulations; 
liability and other claims asserted against NIKE; the ability to attract and 
retain qualified personnel; and other factors referenced or incorporated by 
reference in this report and other reports.

     The risks included here are not exhaustive. Other sections of this report 
may include additional factors which could adversely affect NIKE's business 
and financial performance. Moreover, NIKE operates in a very competitive and 
rapidly changing environment. New risk factors emerge from time to time and it 
is not possible for management to predict all such risk factors, nor can it 
assess the impact of all such risk factors on NIKE's business or the extent to 
which any factor, or combination of factors, may cause actual results to 
differ materially from those contained in any forward-looking statements. 
Given these risks and uncertainties, investors should not place undue reliance 
on forward-looking statements as a prediction of actual results.

     Investors should also be aware that while NIKE does, from time to time, 
communicate with securities analysts, it is against NIKE's policy to disclose 
to them any material non-public information or other confidential commercial 
information. Accordingly, shareholders should not assume that NIKE agrees with 
any statement or report issued by any analyst irrespective of the content of 
the statement or report. Furthermore, NIKE has a policy against issuing or 
confirming financial forecasts or projections issued by others. Thus, to the 
extent that reports issued by securities analysts contain any projections, 
forecasts or opinions, such reports are not the responsibility of NIKE.


                           Part II - Other Information 

Item 1.

Legal Proceedings

     There have been no significant developments from the information 
previously reported under Item 3 of the Company's Annual Report on Form 10-K 
for the fiscal year ended May 31, 2004.

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

     The following table presents a summary of share repurchases made by NIKE  
during the quarter ended February 28, 2005 under the four-year $1.5 billion 
share repurchase program authorized by our Board of Directors and announced in 
June 2004.




                                                                   
                                                   Total Number of     Maximum Dollar Value
                                                 Shares Purchased as    of Shares that May
                       Total Number    Average    Part of Publicly       Yet Be Purchased 
                         Of Shares   Price Paid    Announced Plans        Under the Plans 
Period                   Purchased    Per Share     or Programs             or Programs 
______                 ____________  __________  ___________________  ____________________

                                                                          (in millions)

December 1 - 31, 2004      176,000     $ 91.12          176,000            $  1,280.3
January 1 - 31, 2005       996,000     $ 87.66          996,000            $  1,193.0
February 1 - 28, 2005    1,130,000     $ 85.34        1,130,000            $  1,096.5
                         _________     _______        _________             

Total                    2,302,000     $ 86.79        2,302,000                       
                         =========     =======        =========             




Item 6.   Exhibits
 
   3.1  Restated Articles of Incorporation, as amended (incorporated by 
        reference from Exhibit 3.1 to the Company's Quarterly Report
        on Form 10-Q for the fiscal quarter ended August 31, 1995).

   3.2  Third Restated Bylaws, as amended (incorporated by reference 
        from Exhibit 3.2 to the Company's Current Report on Form 8-K 
        filed November 18, 2004).

   4.1  Restated Articles of Incorporation, as amended (see Exhibit
        3.1).

   4.2  Third Restated Bylaws, as amended (see Exhibit 3.2).

  12.1  Computation of Ratio of Earnings to Fixed Charges.

  31.1  Rule 13(a)-14(a) Certification of Chief Executive Officer.

  31.2  Rule 13(a)-14(a) Certification of Chief Financial Officer.

  32.1  Section 1350 Certificate of Chief Executive Officer.

  32.2  Section 1350 Certificate of Chief Financial Officer.


                                   SIGNATURES 
 
     Pursuant to the requirements of the Securities Exchange Act of 1934, 
the registrant has duly caused this report to be signed on its behalf by 
the undersigned thereunto duly authorized. 
 
                              NIKE, Inc. 
                              An Oregon Corporation 
  
                                 ________________________ 
 
                                 Donald W. Blair
                                 Chief Financial Officer 


DATED:  April 6, 2005