Lululemon Athletica Inc (0JVT.L)

Consumer Cyclical | Apparel Retail
Income Statement (Quarterly) 2025-08-03 2025-05-04 2025-02-02 2024-10-27
Revenue 2,525,219,000 2,370,660,000 3,611,497,000 2,396,660,000
Cost of Revenue 1,048,017,000 987,534,000 1,429,545,000 995,054,000
Gross Profit 1,477,202,000 1,383,126,000 2,181,952,000 1,401,606,000
Operating Expenses
R&D Expenses 0 0 0 0
SG&A Expenses 951,658,000 942,871,000 1,138,167,000 909,827,000
Operating Expenses 951,658,000 944,501,000 1,139,784,000 910,945,000
Operating Income 523,814,000 438,625,000 1,042,168,000 490,661,000
Interest Expense 0 0 0 0
Income Before Tax 533,551,000 450,411,000 1,057,528,000 504,404,000
Income Tax Expense 162,646,000 135,839,000 309,125,000 152,534,000
Net Income 370,905,000 314,572,000 748,403,000 351,870,000
Per Share
EPS 3.10 2.61 6.15 2.87
EPS Diluted 0.00 0.00 0.00 0.00
Income Statement (Annual) 2025-02-02 2024-01-31 2024-01-28 2023-01-29
Revenue 10,588,126,000 9,619,278,000 9,619,278,000 8,110,518,000
Cost of Revenue 4,317,315,000 4,014,883,000 4,009,873,000 3,626,930,000
Gross Profit 6,270,811,000 5,604,395,000 5,609,405,000 4,483,588,000
Operating Expenses
R&D Expenses 0 0 0 0
SG&A Expenses 3,762,379,000 3,396,751,000 3,397,218,000 2,749,912,000
Operating Expenses 3,765,114,000 3,396,751,000 3,476,729,000 2,749,912,000
Operating Income 2,505,697,000 2,207,644,000 2,132,676,000 1,733,676,000
Interest Expense 0 0 0 0
Income Before Tax 2,576,077,000 2,175,735,000 2,175,735,000 1,332,571,000
Income Tax Expense 761,461,000 625,545,000 625,545,000 477,771,000
Net Income 1,814,616,000 1,550,190,000 1,550,190,000 854,800,000
Per Share
EPS 14.67 12.23 12.23 6.70
EPS Diluted 0.00 0.00 0.00 0.00
Balance Sheet (Quarterly) 2025-02-02 2024-01-31 2024-01-28 2023-01-29
Assets
Cash and Cash Equivalents 1,984,336,000 2,243,963,000 2,243,971,000 1,154,859,000
Short Term Investments 0 8,000 0 8,000
Net Receivables 302,426,000 124,769,000 124,769,000 132,906,000
Inventory 1,442,081,000 1,323,602,000 1,323,602,000 1,447,367,000
Total Current Assets 3,980,302,000 4,060,577,000 4,060,577,000 3,159,453,000
Property Plant Equipment 3,196,873,000 2,811,421,000 2,811,421,000 2,239,033,000
Goodwill and Intangibles 171,191,000 24,083,000 24,083,000 160,805,000
Total Assets 7,603,292,000 7,091,941,000 7,091,941,000 5,607,038,000
Liabilities
Account Payables 271,406,000 348,441,000 348,441,000 172,732,000
Short Term Debt 275,154,000 249,270,000 498,540,000 207,972,000
Total Current Liabilities 1,839,630,000 1,631,261,000 1,631,261,000 1,492,198,000
Long Term Debt 1,300,637,000 1,154,012,000 1,154,012,000 0
Total Liabilities 3,279,245,000 2,859,860,000 2,859,860,000 2,458,239,000
Shareholders Equity
Retained Earnings 4,109,717,000 3,920,362,000 3,920,362,000 2,926,127,000
Total Shareholders Equity 4,324,047,000 4,232,081,000 4,232,081,000 3,148,799,000
Balance Sheet (Annual) 2025-02-02 2024-01-31 2024-01-28 2023-01-29
Assets
Cash and Cash Equivalents 1,984,336,000 2,243,963,000 2,243,971,000 1,154,859,000
Short Term Investments 0 8,000 0 8,000
Net Receivables 302,426,000 124,769,000 124,769,000 132,906,000
Inventory 1,442,081,000 1,323,602,000 1,323,602,000 1,447,367,000
Total Current Assets 3,980,302,000 4,060,577,000 4,060,577,000 3,159,453,000
Property Plant Equipment 3,196,873,000 2,811,421,000 2,811,421,000 2,239,033,000
Goodwill and Intangibles 171,191,000 24,083,000 24,083,000 160,805,000
Total Assets 7,603,292,000 7,091,941,000 7,091,941,000 5,607,038,000
Liabilities
Account Payables 271,406,000 348,441,000 348,441,000 172,732,000
Short Term Debt 275,154,000 249,270,000 498,540,000 207,972,000
Total Current Liabilities 1,839,630,000 1,631,261,000 1,631,261,000 1,492,198,000
Long Term Debt 1,300,637,000 1,154,012,000 1,154,012,000 0
Total Liabilities 3,279,245,000 2,859,860,000 2,859,860,000 2,458,239,000
Shareholders Equity
Retained Earnings 4,109,717,000 3,920,362,000 3,920,362,000 2,926,127,000
Total Shareholders Equity 4,324,047,000 4,232,081,000 4,232,081,000 3,148,799,000
Cash Flow Statement (Quarterly) 2025-02-02 2025-01-31 2024-01-31 2024-01-28
Operating Activities
Net Income 1,814,616,000 1,814,616,000 1,550,190,000 1,550,190,000
Depreciation & Amortization 446,524,000 446,524,000 379,384,000 379,384,000
Stock Based Compensation 90,011,000 0 93,560,000 93,560,000
Change in Working Capital -51,895,000 -51,895,000 199,223,000 199,223,000
Operating Cash Flow 2,272,713,000 2,272,713,000 2,296,164,000 2,296,164,000
Investing Activities
Capital Expenditure -689,232,000 -689,232,000 -651,865,000 -651,865,000
Investments -689,232,000 -689,232,000 -651,865,000 -651,865,000
Investing Cash Flow -798,174,000 -798,174,000 -654,132,000 -654,132,000
Financing Activities
Debt Repayment 0 0 0 0
Common Stock Issued/Repurchased -1,636,879,000 -1,617,066,000 -516,222,000 -558,652,000
Dividends Paid 0 0 0 0
Financing Cash Flow -1,652,508,000 -1,652,508,000 -548,828,000 -548,828,000
Summary
Free Cash Flow 1,583,481,000 1,583,481,000 1,644,299,000 1,644,299,000
Net Change in Cash -259,635,000 0 1,089,104,000 1,089,104,000
Cash Flow Statement (Annual) 2025-02-02 2025-01-31 2024-01-31 2024-01-28 2023-01-29
Operating Activities
Net Income 1,814,616,000 1,814,616,000 1,550,190,000 1,550,190,000 854,800,000
Depreciation & Amortization 446,524,000 446,524,000 379,384,000 379,384,000 291,791,000
Stock Based Compensation 90,011,000 0 93,560,000 93,560,000 78,075,000
Change in Working Capital -51,895,000 -51,895,000 199,223,000 199,223,000 -596,992,000
Operating Cash Flow 2,272,713,000 2,272,713,000 2,296,164,000 2,296,164,000 966,463,000
Investing Activities
Capital Expenditure -689,232,000 -689,232,000 -651,865,000 -651,865,000 -638,657,000
Investments -689,232,000 -689,232,000 -651,865,000 -651,865,000 -638,657,000
Investing Cash Flow -798,174,000 -798,174,000 -654,132,000 -654,132,000 -569,937,000
Financing Activities
Debt Repayment 0 0 0 0 -23,905,000
Common Stock Issued/Repurchased -1,636,879,000 -1,617,066,000 -516,222,000 -558,652,000 -432,297,000
Dividends Paid 0 0 0 0 -23,905,000
Financing Cash Flow -1,652,508,000 -1,652,508,000 -548,828,000 -548,828,000 -467,487,000
Summary
Free Cash Flow 1,583,481,000 1,583,481,000 1,644,299,000 1,644,299,000 327,806,000
Net Change in Cash -259,635,000 0 1,089,104,000 1,089,104,000 213,686,000