Lululemon Athletica Inc. (LON: 0JVT)
London flag London · Delayed Price · Currency is GBP · Price in USD
382.00
+7.19 (1.92%)
Dec 23, 2024, 7:07 PM BST

Lululemon Athletica Cash Flow Statement

Millions USD. Fiscal year is Feb - Jan.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2015
Period Ending
Oct '24 Jan '24 Jan '23 Jan '22 Jan '21 Feb '20 2019 - 2015
Net Income
1,7361,550854.8975.32588.91645.6
Upgrade
Depreciation & Amortization
416.22379.38291.79224.21185.48161.93
Upgrade
Loss (Gain) From Sale of Assets
---10.18---
Upgrade
Asset Writedown & Restructuring Costs
-74.5407.91---
Upgrade
Stock-Based Compensation
94.993.5678.0869.1450.845.59
Upgrade
Other Operating Activities
-73.55-0.693.98-8.6925.710.27
Upgrade
Change in Inventory
-109.366.58-573.44-323.61-96.55-117.59
Upgrade
Change in Accounts Payable
81.26177.37-107.28117.6682.66-14.81
Upgrade
Change in Unearned Revenue
53.6284.3268.2771.4447.9633.29
Upgrade
Change in Income Taxes
92.57-171.29-30.73140.89-78.09-69.91
Upgrade
Change in Other Net Operating Assets
-35.9842.25-16.74122.76-3.54-25.05
Upgrade
Operating Cash Flow
2,2552,296966.461,389803.34669.32
Upgrade
Operating Cash Flow Growth
15.17%137.58%-30.43%72.92%20.02%-9.89%
Upgrade
Capital Expenditures
-660.76-651.87-638.66-394.5-229.23-283.05
Upgrade
Cash Acquisitions
-131----452.58-
Upgrade
Other Investing Activities
7.74-2.2768.72-33.39-13.734.64
Upgrade
Investing Cash Flow
-784.02-654.13-569.94-427.89-695.53-278.41
Upgrade
Issuance of Common Stock
24.7742.4311.718.1915.2618.17
Upgrade
Repurchase of Common Stock
-1,391-591.23-479.16-862.41-96.05-195.34
Upgrade
Other Financing Activities
-0.03-0.03-0.03-0.77--
Upgrade
Financing Cash Flow
-1,367-548.83-467.49-844.99-80.79-177.17
Upgrade
Foreign Exchange Rate Adjustments
-7.36-4.1-34.04-6.8830-1.55
Upgrade
Net Cash Flow
97.281,089-105109.3557.01212.19
Upgrade
Free Cash Flow
1,5951,644327.81994.61574.11386.27
Upgrade
Free Cash Flow Growth
22.10%401.61%-67.04%73.24%48.63%-25.28%
Upgrade
Free Cash Flow Margin
15.66%17.09%4.04%15.90%13.04%9.71%
Upgrade
Free Cash Flow Per Share
12.7412.942.567.634.392.95
Upgrade
Cash Interest Paid
0.230.230.120.010.110.33
Upgrade
Cash Income Tax Paid
824.21824.21502.14245.21260.89305.49
Upgrade
Levered Free Cash Flow
1,4771,486228.33876.19486.54305.65
Upgrade
Unlevered Free Cash Flow
1,4771,486228.33876.19486.54305.65
Upgrade
Change in Net Working Capital
-139.08-285.75581.72-118.1334.26175.03
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.