Free Trial

lululemon athletica (LULU) Financials

lululemon athletica logo
$202.20 -2.88 (-1.40%)
Closing price 08/29/2025 04:00 PM Eastern
Extended Trading
$202.42 +0.22 (+0.11%)
As of 08/29/2025 08:00 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for lululemon athletica

Annual Income Statements for lululemon athletica

This table shows lululemon athletica's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 2/1/2015 1/31/2016 1/29/2017 1/28/2018 2/3/2019 2/2/2020 1/31/2021 1/30/2022 1/29/2023 1/28/2024 2/2/2025
Net Income / (Loss) Attributable to Common Shareholders
239 266 303 259 484 646 589 957 798 1,539 1,654
Consolidated Net Income / (Loss)
239 266 303 259 484 646 589 975 855 1,550 1,815
Net Income / (Loss) Continuing Operations
239 266 303 259 484 646 589 975 855 1,550 1,815
Total Pre-Tax Income
383 368 423 460 715 897 819 1,334 1,333 2,176 2,576
Total Operating Income
376 369 421 456 706 889 820 1,333 1,328 2,133 2,506
Total Gross Profit
914 997 1,200 1,399 1,816 2,223 2,464 3,609 4,492 5,609 6,271
Total Revenue
1,797 2,061 2,344 2,649 3,288 3,979 4,402 6,257 8,111 9,619 10,588
Operating Revenue
1,797 2,061 2,344 2,649 3,288 3,979 4,402 6,257 8,111 9,619 10,588
Total Cost of Revenue
883 1,063 1,145 1,250 1,472 1,756 1,938 2,648 3,618 4,010 4,317
Operating Cost of Revenue
883 1,063 1,145 1,250 1,472 1,756 1,938 2,648 3,618 4,010 4,317
Total Operating Expenses
538 628 778 943 1,110 1,334 1,644 2,275 3,164 3,477 3,765
Selling, General & Admin Expense
538 628 778 904 1,110 1,334 1,609 2,225 2,757 3,397 3,762
Amortization Expense
- - - - 0.07 0.03 5.16 8.78 8.75 5.01 2.74
Other Special Charges / (Income)
- - - - - - - 0.00 -10 0.00 0.00
Total Other Income / (Expense), net
7.10 -0.58 1.58 4.00 9.41 8.28 -0.64 0.51 4.16 43 70
Other Income / (Expense), net
7.10 -0.58 1.58 4.00 9.41 8.28 -0.64 0.51 4.16 43 70
Income Tax Expense
144 102 119 201 231 252 230 359 478 626 761
Other Adjustments to Net Income / (Loss) Attributable to Common Shareholders)
- - - - - - - 47 122 35 160
Basic Earnings per Share
$1.66 $1.90 $2.21 $1.90 $3.63 $4.95 $4.52 $7.52 $6.70 $12.23 $14.67
Weighted Average Basic Shares Outstanding
143.94M 140.37M 137.09M 135.99M 133.41M 130.39M 130.29M 129.77M 127.67M 126.73M 123.74M
Diluted Earnings per Share
$1.66 $1.89 $2.21 $1.90 $3.61 $4.93 $4.50 $7.49 $6.68 $12.20 $14.64
Weighted Average Diluted Shares Outstanding
144.30M 140.61M 137.30M 136.20M 133.97M 130.96M 130.87M 130.30M 128.02M 127.06M 123.94M
Weighted Average Basic & Diluted Shares Outstanding
144M 140M 137.30M 136.10M 133.30M 124.12M 125.16M 122.71M 122.05M 120.89M 115.52M

Quarterly Income Statements for lululemon athletica

This table shows lululemon athletica's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 10/30/2022 1/29/2023 4/30/2023 7/30/2023 10/29/2023 1/28/2024 4/28/2024 7/28/2024 10/27/2024 2/2/2025 5/4/2025
Net Income / (Loss) Attributable to Common Shareholders
176 159 265 379 173 721 291 378 342 644 402
Consolidated Net Income / (Loss)
255 120 290 342 249 669 321 393 352 748 315
Net Income / (Loss) Continuing Operations
255 120 290 342 249 669 321 393 352 748 315
Total Pre-Tax Income
353 318 409 487 348 932 456 558 504 1,058 450
Total Operating Income
352 314 401 479 338 914 433 540 491 1,042 439
Total Gross Profit
1,039 1,528 1,151 1,299 1,257 1,903 1,275 1,412 1,402 2,182 1,383
Total Revenue
1,857 2,772 2,001 2,209 2,204 3,205 2,209 2,371 2,397 3,611 2,371
Operating Revenue
1,857 2,772 2,001 2,209 2,204 3,205 2,209 2,371 2,397 3,611 2,371
Total Cost of Revenue
818 1,244 850 911 948 1,302 934 959 995 1,430 988
Operating Cost of Revenue
818 1,244 850 911 948 1,302 934 959 995 1,430 988
Total Operating Expenses
686 1,213 749 819 919 990 842 872 911 1,140 945
Selling, General & Admin Expense
684 803 748 817 843 990 842 872 910 1,138 943
Amortization Expense
2.19 2.17 1.88 1.88 1.25 - 0.00 0.00 1.12 1.62 1.63
Total Other Income / (Expense), net
0.33 3.71 8.03 7.36 9.84 18 23 18 14 15 12
Other Income / (Expense), net
0.33 3.71 8.03 7.36 9.84 18 23 18 14 15 12
Income Tax Expense
97 198 119 145 99 262 135 165 153 309 136
Other Adjustments to Net Income / (Loss) Attributable to Common Shareholders)
80 26 25 -38 76 -28 31 15 9.99 105 -88
Basic Earnings per Share
$2.00 $0.95 $2.28 $2.69 $1.97 $5.29 $2.55 $3.15 $2.87 $6.10 $2.61
Weighted Average Basic Shares Outstanding
127.51M 127.67M 127.25M 126.97M 126.46M 126.73M 125.99M 124.72M 122.70M 123.74M 120.63M
Diluted Earnings per Share
$2.00 $0.94 $2.28 $2.68 $1.96 $5.28 $2.54 $3.15 $2.87 $6.08 $2.60
Weighted Average Diluted Shares Outstanding
127.82M 128.02M 127.62M 127.26M 126.77M 127.06M 126.34M 124.86M 122.80M 123.94M 120.84M
Weighted Average Basic & Diluted Shares Outstanding
122.40M 122.05M 121.95M 121.43M 121.07M 120.89M 119.89M 117.66M 116.67M 115.52M 114.73M

Annual Cash Flow Statements for lululemon athletica

This table details how cash moves in and out of lululemon athletica's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 2/1/2015 1/31/2016 1/29/2017 1/28/2018 2/3/2019 2/2/2020 1/31/2021 1/30/2022 1/29/2023 1/28/2024 2/2/2025
Net Change in Cash & Equivalents
-34 -163 233 256 -109 212 57 109 -105 1,089 -260
Net Cash From Operating Activities
314 298 386 489 743 669 803 1,389 966 2,296 2,273
Net Cash From Continuing Operating Activities
314 298 386 489 743 669 803 1,389 966 2,296 2,273
Net Income / (Loss) Continuing Operations
239 266 303 259 484 646 589 975 855 1,550 1,815
Consolidated Net Income / (Loss)
239 266 303 259 484 646 589 975 855 1,550 1,815
Depreciation Expense
58 73 88 108 122 162 185 224 292 379 447
Non-Cash Adjustments To Reconcile Net Income
6.39 6.71 12 29 6.83 49 42 79 477 233 6.02
Changes in Operating Assets and Liabilities, net
11 -49 -17 93 130 -187 -13 110 -657 133 5.56
Net Cash From Investing Activities
-120 -143 -150 -173 -243 -278 -696 -428 -570 -654 -798
Net Cash From Continuing Investing Activities
-120 -143 -150 -173 -243 -278 -696 -428 -570 -654 -798
Purchase of Property, Plant & Equipment
-120 -143 -150 -158 -226 -283 -229 -395 -639 -652 -689
Acquisitions
- - - - 0.00 0.00 -453 - 0.00 0.00 -154
Purchase of Investments
- 0.00 0.00 -7.20 -16 0.35 -15 -23 48 -1.61 50
Other Investing Activities, net
- 0.00 0.00 -8.33 -0.77 4.29 0.88 -10 21 -0.66 -5.01
Net Cash From Financing Activities
-149 -272 -27 -98 -590 -177 -81 -845 -467 -549 -1,653
Net Cash From Continuing Financing Activities
-149 -272 -27 -98 -590 -177 -81 -845 -467 -549 -1,653
Repayment of Debt
0.00 0.00 -0.92 0.00 -0.75 0.00 0.00 -0.77 -0.03 -0.03 -0.03
Repurchase of Common Equity
-147 -274 -29 -100 -598 -173 -64 -813 -444 -559 -1,637
Issuance of Common Equity
2.91 4.70 6.91 5.63 18 18 15 18 12 42 20
Other Financing Activities, net
-4.56 -2.86 -3.27 -3.23 -8.78 -22 -32 -50 -35 -33 -35
Effect of Exchange Rate Changes
-80 -45 23 - -19 -1.55 30 -6.88 -34 -4.10 -82

Quarterly Cash Flow Statements for lululemon athletica

This table details how cash moves in and out of lululemon athletica's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 10/30/2022 1/29/2023 4/30/2023 7/30/2023 10/29/2023 1/28/2024 4/28/2024 7/28/2024 10/27/2024 2/2/2025 5/4/2025
Net Change in Cash & Equivalents
-146 802 -204 157 -16 1,153 -343 -291 -422 796 -659
Net Cash From Operating Activities
66 1,046 46 477 390 1,384 128 443 301 1,401 -119
Net Cash From Continuing Operating Activities
66 1,046 46 477 390 1,384 128 443 301 1,401 -119
Net Income / (Loss) Continuing Operations
255 120 290 342 249 669 321 393 352 748 315
Consolidated Net Income / (Loss)
255 120 290 342 249 669 321 393 352 748 315
Depreciation Expense
79 80 84 94 98 103 96 104 114 134 115
Non-Cash Adjustments To Reconcile Net Income
16 455 21 58 139 35 27 7.97 34 -62 -27
Changes in Operating Assets and Liabilities, net
-285 391 -350 -17 -96 576 -316 -61 -198 581 -521
Net Cash From Investing Activities
-162 -183 -138 -145 -162 -209 -132 -135 -309 -223 -107
Net Cash From Continuing Investing Activities
-162 -183 -138 -145 -162 -209 -132 -135 -309 -223 -107
Purchase of Property, Plant & Equipment
-176 -207 -137 -146 -163 -207 -131 -145 -178 -235 -152
Sale and/or Maturity of Investments
- 19 - - - - - - - - 49
Other Investing Activities, net
- 5.26 - - - - 0.00 - - - -3.25
Net Cash From Financing Activities
-15 -68 -115 -190 -205 -38 -329 -588 -412 -324 -468
Net Cash From Continuing Financing Activities
-15 -68 -115 -190 -205 -38 -329 -588 -412 -324 -468
Repayment of Debt
- - - - - - 0.00 - - - -8.12
Repurchase of Common Equity
-17 -69 -98 -194 -213 -54 -299 -589 -413 -335 -434
Issuance of Common Equity
4.06 1.46 12 4.23 8.84 17 3.39 2.37 1.51 13 0.22
Other Financing Activities, net
-1.92 -0.46 -29 -0.94 -1.14 -1.70 -33 -0.83 -0.89 -1.15 -26
Effect of Exchange Rate Changes
- 7.11 3.86 - - - - -11 -1.80 -59 35

Annual Balance Sheets for lululemon athletica

This table presents lululemon athletica's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 2/1/2015 1/31/2016 1/29/2017 1/28/2018 2/3/2019 2/2/2020 1/31/2021 1/30/2022 1/29/2023 1/28/2024 2/2/2025
Total Assets
1,296 1,314 1,658 1,998 2,085 3,281 4,185 4,942 5,607 7,092 7,603
Total Current Assets
951 917 1,163 1,436 1,429 1,808 2,124 2,615 3,159 4,061 3,980
Cash & Equivalents
664 501 735 991 881 1,094 1,151 1,260 1,155 2,244 1,984
Accounts Receivable
14 13 9.20 19 36 40 62 77 133 125 120
Inventories, net
208 284 298 330 405 519 647 966 1,447 1,324 1,442
Prepaid Expenses
24 27 39 48 58 71 125 193 239 185 251
Current Deferred & Refundable Income Taxes
41 91 81 49 49 85 139 119 186 184 182
Plant, Property, & Equipment, net
296 350 423 474 567 0.00 746 928 1,270 1,546 1,781
Total Noncurrent Assets
49 47 71 89 88 1,473 1,315 1,400 1,178 1,486 1,842
Goodwill
26 25 25 25 24 24 387 387 24 24 160
Intangible Assets
- - - - - 0.24 80 71 22 0.00 12
Noncurrent Deferred & Refundable Income Taxes
16 12 26 32 27 31 6.73 6.09 6.40 9.18 17
Other Noncurrent Operating Assets
7.01 11 20 31 37 1,418 841 936 1,125 1,452 1,654
Total Liabilities & Shareholders' Equity
1,296 1,314 1,658 1,998 2,085 3,281 4,185 4,942 5,607 7,092 7,603
Total Liabilities
207 287 298 402 639 1,329 1,627 2,202 2,458 2,860 3,279
Total Current Liabilities
160 226 242 293 500 620 883 1,405 1,492 1,631 1,840
Accounts Payable
9.34 10 25 25 96 80 172 290 173 348 271
Accrued Expenses
101 134 132 182 228 239 383 539 399 349 868
Current Deferred & Payable Income Tax Liabilities
20 38 30 16 67 26 8.36 134 174 12 183
Current Employee Benefit Liabilities
30 44 55 70 109 134 130 205 248 326 205
Other Current Liabilities
- - 0.00 - - 141 190 238 498 596 313
Total Noncurrent Liabilities
47 61 56 109 138 709 743 797 966 1,229 1,440
Noncurrent Deferred & Payable Income Tax Liabilities
3.63 11 7.26 1.34 14 43 59 53 55 30 98
Other Noncurrent Operating Liabilities
43 50 48 59 82 617 642 706 882 1,183 1,341
Commitments & Contingencies
- - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,090 1,027 1,360 1,597 1,446 1,952 2,559 2,740 3,149 4,232 4,324
Total Preferred & Common Equity
1,090 1,027 1,360 1,597 1,446 1,952 2,559 2,740 3,149 4,232 4,324
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,090 1,027 1,360 1,597 1,446 1,952 2,559 2,740 3,149 4,232 4,324
Common Stock
242 246 267 285 316 356 389 423 475 576 639
Retained Earnings
1,021 1,020 1,294 1,455 1,347 1,821 2,346 2,513 2,926 3,920 4,110
Accumulated Other Comprehensive Income / (Loss)
-173 -238 -202 -143 -217 -225 -177 -196 -253 -264 -424
Other Equity Adjustments
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Quarterly Balance Sheets for lululemon athletica

This table presents lululemon athletica's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025
Period end date 10/30/2022 1/29/2023 4/30/2023 7/30/2023 10/29/2023 1/28/2024 4/28/2024 7/28/2024 10/27/2024 5/4/2025
Total Assets
5,309 5,607 5,572 5,992 6,022 7,092 6,828 6,744 7,084 7,431
Total Current Assets
2,634 3,159 3,053 3,324 3,365 4,061 3,768 3,572 3,605 3,583
Cash & Equivalents
353 1,155 951 1,108 1,091 2,244 1,901 1,610 1,188 1,325
Accounts Receivable
96 133 107 106 107 125 126 126 143 141
Inventories, net
1,742 1,447 1,580 1,661 1,664 1,324 1,345 1,429 1,801 1,652
Prepaid Expenses
247 239 233 225 203 185 203 195 215 234
Current Deferred & Refundable Income Taxes
196 186 182 225 300 184 193 211 257 230
Plant, Property, & Equipment, net
1,122 1,270 1,313 1,367 1,414 1,546 1,561 1,615 1,698 1,847
Total Noncurrent Assets
1,553 1,178 1,205 1,301 1,243 1,486 1,499 1,557 1,781 2,001
Goodwill
387 24 24 24 24 24 24 24 164 167
Intangible Assets
65 22 20 18 0.00 0.00 - - 14 11
Noncurrent Deferred & Refundable Income Taxes
5.59 6.40 6.13 6.19 5.90 9.18 9.10 9.10 9.25 18
Other Noncurrent Operating Assets
1,096 1,125 1,155 1,253 1,214 1,452 1,466 1,524 1,593 1,806
Total Liabilities & Shareholders' Equity
5,309 5,607 5,572 5,992 6,022 7,092 6,828 6,744 7,084 7,431
Total Liabilities
2,270 2,458 2,251 2,459 2,496 2,860 2,609 2,712 3,098 3,141
Total Current Liabilities
1,323 1,492 1,257 1,386 1,448 1,631 1,384 1,469 1,804 1,572
Accounts Payable
301 173 287 299 309 348 262 317 386 304
Accrued Expenses
357 399 567 615 606 655 643 647 800 778
Current Deferred & Payable Income Tax Liabilities
81 174 30 21 27 12 53 19 97 31
Current Employee Benefit Liabilities
184 248 125 192 250 326 133 175 190 144
Other Current Liabilities
400 498 247 259 255 290 293 310 331 315
Total Noncurrent Liabilities
947 966 995 1,073 1,048 1,229 1,225 1,244 1,294 1,569
Noncurrent Deferred & Payable Income Tax Liabilities
51 55 55 55 54 30 29 29 33 98
Other Noncurrent Operating Liabilities
868 882 912 1,001 979 1,183 1,180 1,215 1,261 1,470
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
3,039 3,149 3,320 3,533 3,526 4,232 4,220 4,032 3,986 4,290
Total Preferred & Common Equity
3,039 3,149 3,320 3,533 3,526 4,232 4,220 4,032 3,986 4,290
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
3,039 3,149 3,320 3,533 3,526 4,232 4,220 4,032 3,986 4,290
Common Stock
456 475 479 506 537 576 571 590 611 633
Retained Earnings
2,875 2,926 3,119 3,268 3,305 3,920 3,944 3,752 3,695 3,993
Accumulated Other Comprehensive Income / (Loss)
-292 -253 -278 -240 -316 -264 -295 -310 -320 -337
Other Equity Adjustments
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Metrics And Ratios for lululemon athletica

This table displays calculated financial ratios and metrics derived from lululemon athletica's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 2/1/2015 1/31/2016 1/29/2017 1/28/2018 2/3/2019 2/2/2020 1/31/2021 1/30/2022 1/29/2023 1/28/2024 2/2/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
12.95% 14.65% 13.78% 13.00% 24.13% 21.01% 10.62% 42.14% 29.63% 18.60% 10.07%
EBITDA Growth
11.17% 0.09% 15.51% 11.33% 47.43% 26.45% -5.14% 55.06% 4.25% 57.30% 18.30%
EBIT Growth
-3.52% -3.82% 14.72% 8.82% 55.49% 25.47% -8.70% 62.80% -0.10% 63.27% 18.40%
NOPAT Growth
-14.84% 13.58% 13.43% -15.16% 86.20% 33.97% -7.86% 65.42% -12.60% 78.32% 16.16%
Net Income Growth
-14.49% 11.30% 14.03% -14.74% 87.04% 33.44% -8.78% 65.61% -12.36% 81.35% 17.06%
EPS Growth
-13.09% 13.86% 16.93% -14.03% 90.00% 36.57% -8.72% 66.44% -10.81% 82.63% 20.00%
Operating Cash Flow Growth
12.97% -5.38% 29.86% 26.64% 51.79% -9.89% 20.02% 72.92% -30.43% 137.58% -1.02%
Free Cash Flow Firm Growth
18.89% -20.23% 22.69% 35.43% 88.76% -33.44% -88.42% 2,155.13% -62.52% 350.79% -7.34%
Invested Capital Growth
6.80% 23.74% 18.85% -2.99% -6.89% 52.08% 63.97% 5.12% 34.71% -0.29% 17.69%
Revenue Q/Q Growth
4.75% 5.20% 3.79% 5.53% 7.83% 6.14% 8.16% 6.82% 8.61% 4.72% 3.99%
EBITDA Q/Q Growth
14.72% 2.91% 7.01% 12.71% 11.15% 10.02% 4.49% 10.15% -13.55% 33.19% 5.45%
EBIT Q/Q Growth
0.86% 2.30% 7.71% 15.01% 12.03% 10.37% 4.92% 11.14% -16.98% 39.28% 5.13%
NOPAT Q/Q Growth
0.44% 2.76% 6.63% -5.92% 25.51% 14.27% 6.12% 11.93% -27.11% 54.74% 4.81%
Net Income Q/Q Growth
0.49% 2.53% 6.58% -5.95% 25.63% 14.05% 5.71% 12.02% -26.91% 54.94% 4.55%
EPS Q/Q Growth
1.84% 2.72% 7.80% -5.47% 26.67% 14.65% 5.88% 12.46% -26.51% 55.22% 5.78%
Operating Cash Flow Q/Q Growth
-10.25% 71.44% 4.36% 16.78% 10.06% 28.47% 21.79% 0.95% 48.42% 17.25% 0.77%
Free Cash Flow Firm Q/Q Growth
-7.31% 203.88% -5.91% 22.04% 15.78% 72.50% 163.16% 1.72% 129.69% 23.62% 6.96%
Invested Capital Q/Q Growth
-5.89% -19.88% -13.67% -21.36% -19.70% -19.19% -16.26% -11.09% -25.78% -18.34% -16.36%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
50.87% 48.39% 51.17% 52.80% 55.23% 55.87% 55.98% 57.68% 55.39% 58.31% 59.22%
EBITDA Margin
24.57% 21.44% 21.77% 21.45% 25.48% 26.62% 22.83% 24.90% 20.03% 26.56% 28.55%
Operating Margin
20.92% 17.91% 17.96% 17.21% 21.46% 22.34% 18.63% 21.31% 16.38% 22.17% 23.67%
EBIT Margin
21.32% 17.88% 18.03% 17.36% 21.75% 22.55% 18.61% 21.32% 16.43% 22.62% 24.33%
Profit (Net Income) Margin
13.30% 12.91% 12.94% 9.76% 14.71% 16.22% 13.38% 15.59% 10.54% 16.12% 17.14%
Tax Burden Percent
62.39% 72.20% 71.77% 56.23% 67.64% 71.94% 71.88% 73.12% 64.15% 71.25% 70.44%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
37.61% 27.80% 28.23% 43.77% 32.36% 28.06% 28.12% 26.88% 35.85% 28.75% 29.56%
Return on Invested Capital (ROIC)
57.00% 56.03% 52.51% 41.64% 81.53% 89.88% 52.00% 67.51% 49.06% 76.32% 81.57%
ROIC Less NNEP Spread (ROIC-NNEP)
56.35% 56.11% 52.33% 41.38% 80.85% 89.27% 52.04% 67.48% 48.83% 74.51% 79.22%
Return on Net Nonoperating Assets (RNNOA)
-35.14% -30.90% -27.10% -24.14% -49.74% -51.88% -25.89% -30.70% -20.02% -34.31% -39.15%
Return on Equity (ROE)
21.87% 25.13% 25.41% 17.50% 31.80% 38.00% 26.11% 36.81% 29.03% 42.01% 42.42%
Cash Return on Invested Capital (CROIC)
50.43% 34.81% 35.29% 44.67% 88.67% 48.56% 3.53% 62.52% 19.48% 76.61% 65.32%
Operating Return on Assets (OROA)
30.07% 28.23% 28.45% 25.16% 35.03% 33.45% 21.95% 29.23% 25.26% 34.27% 35.06%
Return on Assets (ROA)
18.76% 20.38% 20.42% 14.15% 23.70% 24.06% 15.77% 21.37% 16.21% 24.41% 24.70%
Return on Common Equity (ROCE)
21.87% 25.13% 25.41% 17.50% 31.80% 38.00% 26.11% 36.81% 29.03% 42.01% 42.42%
Return on Equity Simple (ROE_SIMPLE)
21.94% 25.89% 22.31% 16.20% 33.46% 33.07% 23.02% 35.60% 27.15% 36.63% 41.97%
Net Operating Profit after Tax (NOPAT)
235 266 302 256 477 640 589 975 852 1,520 1,765
NOPAT Margin
13.05% 12.93% 12.89% 9.68% 14.52% 16.07% 13.39% 15.58% 10.51% 15.80% 16.67%
Net Nonoperating Expense Percent (NNEP)
0.65% -0.07% 0.18% 0.26% 0.68% 0.60% -0.04% 0.03% 0.22% 1.81% 2.35%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - - 40.82%
Cost of Revenue to Revenue
49.13% 51.61% 48.83% 47.20% 44.77% 44.13% 44.02% 42.32% 44.61% 41.69% 40.78%
SG&A Expenses to Revenue
29.94% 30.48% 33.21% 34.13% 33.77% 33.53% 36.55% 35.56% 34.00% 35.32% 35.53%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
29.94% 30.48% 33.21% 35.59% 33.77% 33.53% 37.35% 36.36% 39.01% 36.14% 35.56%
Earnings before Interest and Taxes (EBIT)
383 368 423 460 715 897 819 1,334 1,333 2,176 2,576
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
441 442 510 568 838 1,059 1,005 1,558 1,624 2,555 3,023
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
8.03 7.78 6.25 6.22 12.39 15.12 16.07 14.31 12.08 13.68 11.18
Price to Tangible Book Value (P/TBV)
8.23 7.97 6.37 6.32 12.60 15.32 19.66 17.18 12.26 13.75 11.64
Price to Revenue (P/Rev)
4.87 3.88 3.63 3.75 5.45 7.42 9.34 6.27 4.69 6.02 4.56
Price to Earnings (P/E)
36.62 30.04 28.04 38.40 37.04 45.73 69.83 40.98 47.67 37.62 29.21
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
2.73% 3.33% 3.57% 2.60% 2.70% 2.19% 1.43% 2.44% 2.10% 2.66% 3.42%
Enterprise Value to Invested Capital (EV/IC)
19.03 14.24 12.43 14.74 30.17 33.11 28.39 25.63 18.50 27.98 19.81
Enterprise Value to Revenue (EV/Rev)
4.50 3.64 3.31 3.38 5.18 7.14 9.08 6.06 4.55 5.78 4.38
Enterprise Value to EBITDA (EV/EBITDA)
18.32 16.95 15.22 15.74 20.34 26.84 39.78 24.35 22.71 21.77 15.33
Enterprise Value to EBIT (EV/EBIT)
21.11 20.33 18.38 19.44 23.82 31.68 48.79 28.44 27.69 25.57 17.99
Enterprise Value to NOPAT (EV/NOPAT)
34.48 28.11 25.71 34.87 35.68 44.45 67.83 38.92 43.29 36.61 26.25
Enterprise Value to Operating Cash Flow (EV/OCF)
25.73 25.17 20.11 18.27 22.94 42.48 49.76 27.31 38.17 24.23 20.39
Enterprise Value to Free Cash Flow (EV/FCFF)
38.98 45.24 38.26 32.51 32.81 82.27 998.52 42.03 109.03 36.47 32.78
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.62 -0.55 -0.52 -0.58 -0.62 -0.58 -0.50 -0.45 -0.41 -0.46 -0.49
Leverage Ratio
1.17 1.23 1.24 1.24 1.34 1.58 1.66 1.72 1.79 1.72 1.72
Compound Leverage Factor
1.17 1.23 1.24 1.24 1.34 1.58 1.66 1.72 1.79 1.72 1.72
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
29.62 20.94 21.17 18.63 20.98 16.65 18.01 13.84 12.60 15.70 12.45
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
5.95 4.07 4.80 4.91 2.86 2.91 2.41 1.86 2.12 2.49 2.16
Quick Ratio
4.24 2.28 3.07 3.45 1.83 1.83 1.37 0.95 0.86 1.45 1.14
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
208 166 203 275 519 346 40 903 338 1,525 1,413
Operating Cash Flow to CapEx
262.63% 207.36% 258.44% 309.97% 328.94% 236.47% 350.46% 352.12% 151.33% 352.25% 329.75%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.41 1.58 1.58 1.45 1.61 1.48 1.18 1.37 1.54 1.52 1.44
Accounts Receivable Turnover
140.14 153.46 210.18 186.74 119.66 104.71 85.79 89.76 77.28 74.66 86.45
Inventory Turnover
4.45 4.32 3.93 3.98 4.01 3.80 3.32 3.28 3.00 2.89 3.12
Fixed Asset Turnover
6.52 6.38 6.06 5.91 6.32 0.00 0.00 7.48 7.38 6.83 6.37
Accounts Payable Turnover
80.33 107.85 64.99 50.53 24.50 20.01 15.37 11.46 15.65 15.39 13.93
Days Sales Outstanding (DSO)
2.60 2.38 1.74 1.95 3.05 3.49 4.25 4.07 4.72 4.89 4.22
Days Inventory Outstanding (DIO)
82.03 84.46 92.85 91.66 91.05 95.97 109.78 111.21 121.75 126.11 116.91
Days Payable Outstanding (DPO)
4.54 3.38 5.62 7.22 14.90 18.24 23.75 31.84 23.33 23.72 26.20
Cash Conversion Cycle (CCC)
80.09 83.46 88.97 86.39 79.20 81.21 90.28 83.44 103.15 107.28 94.93
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
425 526 625 606 565 859 1,408 1,480 1,994 1,988 2,340
Invested Capital Turnover
4.37 4.33 4.07 4.30 5.62 5.59 3.88 4.33 4.67 4.83 4.89
Increase / (Decrease) in Invested Capital
27 101 99 -19 -42 294 549 72 514 -5.82 352
Enterprise Value (EV)
8,090 7,490 7,771 8,942 17,037 28,432 39,975 37,942 36,893 55,633 46,339
Market Capitalization
8,754 7,991 8,506 9,932 17,918 29,525 41,125 39,202 38,048 57,877 48,324
Book Value per Share
$8.24 $7.98 $10.68 $12.71 $11.79 $15.83 $20.45 $22.08 $25.73 $34.95 $37.06
Tangible Book Value per Share
$8.05 $7.79 $10.49 $12.52 $11.59 $15.63 $16.72 $18.39 $25.35 $34.76 $35.60
Total Capital
1,090 1,027 1,360 1,597 1,446 1,952 2,559 2,740 3,149 4,232 4,324
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-664 -501 -735 -991 -881 -1,094 -1,151 -1,260 -1,155 -2,244 -1,984
Capital Expenditures (CapEx)
120 143 150 158 226 283 229 395 639 652 689
Debt-free, Cash-free Net Working Capital (DFCFNWC)
127 190 186 153 47 94 91 -50 512 185 156
Debt-free Net Working Capital (DFNWC)
791 692 921 1,144 929 1,188 1,241 1,210 1,667 2,429 2,141
Net Working Capital (NWC)
791 692 921 1,144 929 1,188 1,241 1,210 1,667 2,429 2,141
Net Nonoperating Expense (NNE)
-4.43 0.42 -1.13 -2.25 -6.37 -5.96 0.46 -0.38 -2.67 -31 -50
Net Nonoperating Obligations (NNO)
-664 -501 -735 -991 -881 -1,094 -1,151 -1,260 -1,155 -2,244 -1,984
Total Depreciation and Amortization (D&A)
58 73 88 108 122 162 185 224 292 379 447
Debt-free, Cash-free Net Working Capital to Revenue
7.05% 9.22% 7.93% 5.78% 1.44% 2.36% 2.06% -0.80% 6.32% 1.93% 1.48%
Debt-free Net Working Capital to Revenue
44.02% 33.56% 39.27% 43.17% 28.25% 29.84% 28.20% 19.33% 20.56% 25.25% 20.22%
Net Working Capital to Revenue
44.02% 33.56% 39.27% 43.17% 28.25% 29.84% 28.20% 19.33% 20.56% 25.25% 20.22%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.66 $1.90 $2.21 $1.90 $3.63 $4.95 $4.52 $7.52 $6.70 $12.23 $14.67
Adjusted Weighted Average Basic Shares Outstanding
143.94M 140.37M 137.09M 135.99M 133.41M 130.39M 130.29M 129.77M 127.67M 126.73M 123.74M
Adjusted Diluted Earnings per Share
$1.66 $1.89 $2.21 $1.90 $3.61 $4.93 $4.50 $7.49 $6.68 $12.20 $14.64
Adjusted Weighted Average Diluted Shares Outstanding
144.30M 140.61M 137.30M 136.20M 133.97M 130.96M 130.87M 130.30M 128.02M 127.06M 123.94M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
132.13M 127.49M 127.27M 125.68M 123.28M 124.12M 125.16M 122.71M 122.05M 120.89M 115.52M
Normalized Net Operating Profit after Tax (NOPAT)
235 266 302 278 477 640 611 1,005 1,107 1,573 1,765
Normalized NOPAT Margin
13.05% 12.93% 12.89% 10.50% 14.52% 16.07% 13.88% 16.07% 13.65% 16.35% 16.67%
Pre Tax Income Margin
21.32% 17.88% 18.03% 17.36% 21.75% 22.55% 18.61% 21.32% 16.43% 22.62% 24.33%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
61.68% 103.12% 9.67% 38.76% 123.67% 26.86% 10.81% 83.32% 51.94% 36.04% 90.21%

Quarterly Metrics And Ratios for lululemon athletica

This table displays calculated financial ratios and metrics derived from lululemon athletica's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 10/30/2022 1/29/2023 4/30/2023 7/30/2023 10/29/2023 1/28/2024 4/28/2024 7/28/2024 10/27/2024 2/2/2025 5/4/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
28.02% 30.19% 24.01% 18.24% 18.70% 15.63% 10.40% 7.33% 8.73% 12.68% 7.32%
EBITDA Growth
36.72% -38.99% 51.96% 23.72% 3.24% 159.86% 11.78% 13.98% 38.59% 15.08% 2.40%
EBIT Growth
36.75% -46.15% 57.28% 21.24% -1.36% 192.87% 11.35% 14.71% 44.96% 13.50% -1.21%
NOPAT Growth
35.92% -72.74% 49.84% 16.25% -5.31% 454.54% 7.13% 13.03% 41.63% 12.32% 0.44%
Net Income Growth
36.04% -72.43% 52.85% 17.99% -2.64% 458.77% 10.68% 15.02% 41.48% 11.79% -2.13%
EPS Growth
38.89% -71.94% 54.05% 18.58% -2.00% 461.70% 11.40% 17.54% 46.43% 15.15% 2.36%
Operating Cash Flow Growth
-58.44% 43.13% 118.71% 388.24% 492.33% 32.29% 180.25% -7.04% -22.88% 1.25% -193.28%
Free Cash Flow Firm Growth
-475.20% -209.14% 82.18% 147.40% 164.39% 267.57% 640.67% 42.76% -104.12% -41.74% -195.35%
Invested Capital Growth
61.37% 34.71% 17.36% 2.84% -9.38% -0.29% -2.12% -0.18% 14.89% 17.69% 27.82%
Revenue Q/Q Growth
-0.61% 49.27% -27.82% 10.41% -0.22% 45.41% -31.08% 7.34% 1.08% 50.69% -34.36%
EBITDA Q/Q Growth
-7.96% -7.79% 23.92% 17.64% -23.20% 132.10% -46.70% 19.96% -6.62% 92.74% -52.57%
EBIT Q/Q Growth
-12.11% -9.81% 28.70% 18.85% -28.50% 167.77% -51.07% 22.44% -9.64% 109.66% -57.41%
NOPAT Q/Q Growth
-11.81% -53.61% 140.44% 18.17% -28.16% 171.71% -53.55% 24.67% -9.99% 115.47% -58.46%
Net Income Q/Q Growth
-11.76% -53.10% 142.39% 17.63% -27.19% 169.17% -51.99% 22.25% -10.45% 112.69% -57.97%
EPS Q/Q Growth
-11.50% -53.00% 142.55% 17.54% -26.87% 169.39% -51.89% 24.02% -8.89% 111.85% -57.24%
Operating Cash Flow Q/Q Growth
-32.59% 1,489.66% -95.65% 947.65% -18.22% 255.03% -90.79% 247.50% -32.15% 366.11% -108.49%
Free Cash Flow Firm Q/Q Growth
-34.84% 48.42% 83.38% 509.98% 83.17% 34.23% -46.36% 8.26% -105.28% 1,999.36% -187.79%
Invested Capital Q/Q Growth
13.89% -25.78% 18.83% 2.38% 0.36% -18.34% 16.65% 4.42% 15.52% -16.36% 26.70%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
55.95% 55.11% 57.52% 58.78% 57.01% 59.39% 57.72% 59.56% 58.48% 60.42% 58.34%
EBITDA Margin
23.26% 14.37% 24.67% 26.28% 20.23% 32.29% 24.98% 27.91% 25.79% 32.98% 23.83%
Operating Margin
18.98% 11.34% 20.06% 21.69% 15.34% 28.51% 19.59% 22.78% 20.47% 28.86% 18.50%
EBIT Margin
19.00% 11.48% 20.46% 22.03% 15.79% 29.07% 20.64% 23.54% 21.05% 29.28% 19.00%
Profit (Net Income) Margin
13.76% 4.32% 14.51% 15.46% 11.28% 20.89% 14.55% 16.57% 14.68% 20.72% 13.27%
Tax Burden Percent
72.42% 37.66% 70.93% 70.20% 71.48% 71.85% 70.50% 70.39% 69.76% 70.77% 69.84%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
27.58% 62.34% 29.07% 29.80% 28.52% 28.15% 29.50% 29.61% 30.24% 29.23% 30.16%
Return on Invested Capital (ROIC)
47.18% 19.95% 55.11% 56.26% 39.33% 98.98% 57.88% 66.10% 55.59% 99.92% 52.58%
ROIC Less NNEP Spread (ROIC-NNEP)
47.14% 19.83% 54.40% 55.62% 38.36% 98.23% 56.73% 65.16% 54.74% 99.41% 52.07%
Return on Net Nonoperating Assets (RNNOA)
-11.14% -8.13% -14.53% -13.98% -8.44% -45.23% -21.45% -23.41% -16.61% -49.13% -19.74%
Return on Equity (ROE)
36.04% 11.81% 40.58% 42.28% 30.90% 53.75% 36.43% 42.69% 38.97% 50.80% 32.84%
Cash Return on Invested Capital (CROIC)
6.77% 19.48% 27.20% 38.78% 48.19% 76.61% 67.83% 65.51% 50.51% 65.32% 42.44%
Operating Return on Assets (OROA)
28.71% 17.65% 33.87% 35.68% 25.59% 44.04% 32.72% 36.93% 32.70% 42.20% 28.65%
Return on Assets (ROA)
20.79% 6.65% 24.02% 25.05% 18.29% 31.64% 23.06% 25.99% 22.81% 29.86% 20.01%
Return on Common Equity (ROCE)
36.04% 11.81% 40.58% 42.28% 30.90% 53.75% 36.43% 42.69% 38.97% 50.80% 32.84%
Return on Equity Simple (ROE_SIMPLE)
38.48% 0.00% 28.77% 28.51% 28.38% 0.00% 37.47% 40.49% 43.55% 0.00% 42.14%
Net Operating Profit after Tax (NOPAT)
255 118 285 336 242 657 305 380 342 738 306
NOPAT Margin
13.75% 4.27% 14.23% 15.23% 10.96% 20.49% 13.81% 16.04% 14.28% 20.42% 12.92%
Net Nonoperating Expense Percent (NNEP)
0.04% 0.12% 0.71% 0.64% 0.97% 0.75% 1.15% 0.93% 0.84% 0.51% 0.51%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - 17.06% 7.14%
Cost of Revenue to Revenue
44.05% 44.89% 42.48% 41.22% 42.99% 40.61% 42.28% 40.44% 41.52% 39.58% 41.66%
SG&A Expenses to Revenue
36.85% 28.97% 37.36% 37.00% 38.24% 30.87% 38.14% 36.77% 37.96% 31.52% 39.77%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
36.97% 43.77% 37.45% 37.08% 41.67% 30.87% 38.14% 36.77% 38.01% 31.56% 39.84%
Earnings before Interest and Taxes (EBIT)
353 318 409 487 348 932 456 558 504 1,058 450
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
432 398 494 581 446 1,035 552 662 618 1,191 565
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
13.22 12.08 13.97 13.04 13.32 13.68 10.45 7.54 8.98 11.18 7.47
Price to Tangible Book Value (P/TBV)
15.52 12.26 14.15 13.20 13.41 13.75 10.51 7.58 9.40 11.64 7.79
Price to Revenue (P/Rev)
5.38 4.69 5.46 5.21 5.11 6.02 4.49 3.04 3.51 4.56 2.98
Price to Earnings (P/E)
38.09 47.67 51.85 47.05 48.10 37.62 28.19 19.45 20.67 29.21 18.14
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
2.63% 2.10% 1.93% 2.13% 2.08% 2.66% 3.55% 5.14% 4.84% 3.42% 5.51%
Enterprise Value to Invested Capital (EV/IC)
14.82 18.50 19.17 18.54 18.84 27.98 18.19 11.89 12.37 19.81 10.36
Enterprise Value to Revenue (EV/Rev)
5.33 4.55 5.34 5.09 4.99 5.78 4.29 2.88 3.40 4.38 2.86
Enterprise Value to EBITDA (EV/EBITDA)
21.19 22.71 25.33 23.62 23.92 21.77 16.14 10.68 12.07 15.33 10.12
Enterprise Value to EBIT (EV/EBIT)
24.81 27.69 30.65 28.71 29.37 25.57 18.98 12.55 14.12 17.99 11.95
Enterprise Value to NOPAT (EV/NOPAT)
34.06 43.29 47.94 45.22 46.72 36.61 27.40 18.18 20.54 26.25 17.39
Enterprise Value to Operating Cash Flow (EV/OCF)
61.15 38.17 36.18 27.53 23.43 24.23 17.74 12.28 15.34 20.39 15.16
Enterprise Value to Free Cash Flow (EV/FCFF)
270.31 109.03 76.09 48.48 37.18 36.47 26.53 18.13 26.18 32.78 27.40
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.24 -0.41 -0.27 -0.25 -0.22 -0.46 -0.38 -0.36 -0.30 -0.49 -0.38
Leverage Ratio
1.73 1.79 1.71 1.71 1.73 1.72 1.64 1.68 1.74 1.72 1.68
Compound Leverage Factor
1.73 1.79 1.71 1.71 1.73 1.72 1.64 1.68 1.74 1.72 1.68
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
13.30 12.01 15.30 14.14 14.16 15.12 13.03 9.63 9.64 11.79 8.84
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.99 2.12 2.43 2.40 2.32 2.49 2.72 2.43 2.00 2.16 2.28
Quick Ratio
0.34 0.86 0.84 0.88 0.83 1.45 1.47 1.18 0.74 1.14 0.93
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-766 -395 -66 269 494 662 355 385 -20 386 -339
Operating Cash Flow to CapEx
37.48% 505.49% 33.23% 327.61% 239.32% 670.23% 97.58% 305.43% 168.45% 596.38% -78.12%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.51 1.54 1.66 1.62 1.62 1.52 1.59 1.57 1.55 1.44 1.51
Accounts Receivable Turnover
87.08 77.28 91.44 94.03 90.42 74.66 84.06 85.99 81.32 86.45 80.35
Inventory Turnover
2.43 3.00 2.61 2.45 2.32 2.89 2.80 2.68 2.42 3.12 2.92
Fixed Asset Turnover
7.47 7.38 7.43 7.28 7.24 6.83 6.84 6.70 6.54 6.37 6.31
Accounts Payable Turnover
12.38 15.65 12.51 13.68 12.95 15.39 14.91 13.44 12.05 13.93 15.46
Days Sales Outstanding (DSO)
4.19 4.72 3.99 3.88 4.04 4.89 4.34 4.24 4.49 4.22 4.54
Days Inventory Outstanding (DIO)
150.03 121.75 139.89 149.08 157.24 126.11 130.42 136.14 150.92 116.91 125.15
Days Payable Outstanding (DPO)
29.49 23.33 29.18 26.68 28.18 23.72 24.48 27.15 30.29 26.20 23.61
Cash Conversion Cycle (CCC)
124.73 103.15 114.70 126.28 133.10 107.28 110.29 113.23 125.12 94.93 106.08
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,687 1,994 2,369 2,426 2,435 1,988 2,319 2,422 2,797 2,340 2,964
Invested Capital Turnover
3.43 4.67 3.87 3.69 3.59 4.83 4.19 4.12 3.89 4.89 4.07
Increase / (Decrease) in Invested Capital
1,022 514 350 67 -252 -5.82 -50 -4.42 363 352 645
Enterprise Value (EV)
39,822 36,893 45,419 44,984 45,879 55,633 42,189 28,781 34,598 46,339 30,716
Market Capitalization
40,174 38,048 46,370 46,092 46,970 57,877 44,089 30,391 35,786 48,324 32,041
Book Value per Share
$24.85 $25.73 $27.20 $28.98 $29.04 $34.95 $34.91 $33.63 $33.87 $37.06 $37.13
Tangible Book Value per Share
$21.16 $25.35 $26.84 $28.63 $28.84 $34.76 $34.71 $33.43 $32.36 $35.60 $35.59
Total Capital
3,039 3,149 3,320 3,533 3,526 4,232 4,220 4,032 3,986 4,324 4,290
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-353 -1,155 -951 -1,108 -1,091 -2,244 -1,901 -1,610 -1,188 -1,984 -1,325
Capital Expenditures (CapEx)
176 207 137 146 163 207 131 145 178 235 152
Debt-free, Cash-free Net Working Capital (DFCFNWC)
959 512 846 830 826 185 484 493 613 156 685
Debt-free Net Working Capital (DFNWC)
1,311 1,667 1,797 1,938 1,917 2,429 2,385 2,103 1,802 2,141 2,010
Net Working Capital (NWC)
1,311 1,667 1,797 1,938 1,917 2,429 2,385 2,103 1,802 2,141 2,010
Net Nonoperating Expense (NNE)
-0.24 -1.40 -5.69 -5.17 -7.03 -13 -16 -13 -9.59 -11 -8.23
Net Nonoperating Obligations (NNO)
-353 -1,155 -951 -1,108 -1,091 -2,244 -1,901 -1,610 -1,188 -1,984 -1,325
Total Depreciation and Amortization (D&A)
79 80 84 94 98 103 96 104 114 134 115
Debt-free, Cash-free Net Working Capital to Revenue
12.84% 6.32% 9.95% 9.39% 8.99% 1.93% 4.92% 4.94% 6.02% 1.48% 6.37%
Debt-free Net Working Capital to Revenue
17.56% 20.56% 21.14% 21.92% 20.87% 25.25% 24.26% 21.05% 17.70% 20.22% 18.70%
Net Working Capital to Revenue
17.56% 20.56% 21.14% 21.92% 20.87% 25.25% 24.26% 21.05% 17.70% 20.22% 18.70%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.00 $0.95 $2.28 $2.69 $1.97 $5.29 $2.55 $3.15 $2.87 $6.10 $2.61
Adjusted Weighted Average Basic Shares Outstanding
127.51M 127.67M 127.25M 126.97M 126.46M 126.73M 125.99M 124.72M 122.70M 123.74M 120.63M
Adjusted Diluted Earnings per Share
$2.00 $0.94 $2.28 $2.68 $1.96 $5.28 $2.54 $3.15 $2.87 $6.08 $2.60
Adjusted Weighted Average Diluted Shares Outstanding
127.82M 128.02M 127.62M 127.26M 126.77M 127.06M 126.34M 124.86M 122.80M 123.94M 120.84M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
122.40M 122.05M 121.95M 121.43M 121.07M 120.89M 119.89M 117.66M 116.67M 115.52M 114.73M
Normalized Net Operating Profit after Tax (NOPAT)
255 220 285 336 295 657 305 380 342 738 306
Normalized NOPAT Margin
13.75% 7.94% 14.23% 15.23% 13.38% 20.49% 13.81% 16.04% 14.28% 20.42% 12.92%
Pre Tax Income Margin
19.00% 11.48% 20.46% 22.03% 15.79% 29.07% 20.64% 23.54% 21.05% 29.28% 19.00%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
59.53% 51.94% 32.44% 37.53% 57.34% 36.04% 48.04% 70.78% 78.10% 90.21% 98.01%

Key Financial Trends

lululemon athletica (NASDAQ: LULU) has shown steady revenue growth over the last four years, growing from approximately $2.0 billion in Q1 2023 to about $2.37 billion in Q1 2025. The company's operating revenue has increased consistently, indicating strong top-line growth driven by sustained demand for its products.

Key positive trends:

  • Consistent revenue growth quarter-over-quarter and year-over-year, reaching $2.37 billion in Q1 2025 from $2.20 billion in Q1 2024 and $2.0 billion in Q1 2023.
  • Improving gross profit margin evidenced by strong gross profits – $1.38 billion in Q1 2025 versus $1.27 billion in Q1 2024, showing efficient management of cost of revenue relative to sales.
  • Solid net income growth, with Q1 2025 net income at ~$315 million, maintaining profitability despite increased operating costs.
  • Earnings per share (EPS) shows consistent growth, with basic EPS at $2.61 in Q1 2025 versus $2.55 in Q1 2024 and $2.28 in Q1 2023, indicating effective shareholder value creation.
  • Increasing total equity from approximately $3.3 billion in Q1 2023 to $4.3 billion in Q1 2025, reflecting strong retained earnings and capital management.
  • Healthy cash and equivalents position, increasing from about $950 million in Q1 2023 to $1.33 billion in Q1 2025, suggesting solid liquidity.
  • Consistent investment in plant, property, and equipment growing from $1.31 billion in Q1 2023 to $1.85 billion in Q1 2025, signaling commitment to long-term capacity growth and store expansions.

Neutral factors:

  • Operating expenses remain relatively high but are mostly in line with revenue growth; SG&A expenses are managed closely to control profitability.
  • Modest variations in working capital changes affecting cash flow, reflecting inventory management and receivables/payables cycles.
  • Weighted average diluted shares outstanding remain stable around 120 million shares, indicating no significant dilution or buybacks impacting share count.

Potential negatives or risks:

  • Q1 2025 experienced negative net cash flow from operating activities (-$119 million) and investing activities (-$107 million), combined with aggressive share repurchases (-$434 million), putting pressure on liquidity despite strong cash balance.
  • Increasing accrued expenses and other current liabilities over the years, which may signal increased operational costs or accruals that need monitoring.
  • Net income attributable to common shareholders is sometimes impacted by other non-recurring adjustments, which introduces some volatility to reported earnings.

Overall, lululemon demonstrates solid growth and profitability trends with effective capital management. The recent quarter's negative operating cash flow is a concern but appears linked to working capital swings and significant share repurchase activity, which could be part of a shareholder return strategy. Investors should monitor cash flow dynamics and expense control in upcoming quarters.

09/01/25 06:22 PM ETAI Generated. May Contain Errors.

Financials Breakdown Chart

Frequently Asked Questions About lululemon athletica's Financials

When does lululemon athletica's fiscal year end?

According to the most recent income statement we have on file, lululemon athletica's financial year ends in February. Their financial year 2025 ended on February 2, 2025.

How has lululemon athletica's net income changed over the last 10 years?

lululemon athletica's net income appears to be on an upward trend, with a most recent value of $1.81 billion in 2024, rising from $239.03 million in 2014. The previous period was $1.55 billion in 2023. Find out what analysts predict for lululemon athletica in the coming months.

What is lululemon athletica's operating income?
lululemon athletica's total operating income in 2024 was $2.51 billion, based on the following breakdown:
  • Total Gross Profit: $6.27 billion
  • Total Operating Expenses: $3.77 billion
How has lululemon athletica's revenue changed over the last 10 years?

Over the last 10 years, lululemon athletica's total revenue changed from $1.80 billion in 2014 to $10.59 billion in 2024, a change of 489.1%.

How much debt does lululemon athletica have?

lululemon athletica's total liabilities were at $3.28 billion at the end of 2024, a 14.7% increase from 2023, and a 1,486.9% increase since 2014.

How much cash does lululemon athletica have?

In the past 10 years, lululemon athletica's cash and equivalents has ranged from $501.48 million in 2015 to $2.24 billion in 2023, and is currently $1.98 billion as of their latest financial filing in 2024.

How has lululemon athletica's book value per share changed over the last 10 years?

Over the last 10 years, lululemon athletica's book value per share changed from 8.24 in 2014 to 37.06 in 2024, a change of 349.6%.



This page (NASDAQ:LULU) was last updated on 9/1/2025 by MarketBeat.com Staff
From Our Partners