Ulta Beauty, Inc. (ULTA)
NASDAQ: ULTA · Real-Time Price · USD
366.54
+7.07 (1.97%)
At close: Mar 31, 2025, 4:00 PM
365.56
-0.98 (-0.27%)
After-hours: Mar 31, 2025, 4:18 PM EDT

Ulta Beauty Cash Flow Statement

Millions USD. Fiscal year is Mar - Feb.
Fiscal Year
FY 2025 FY 2024 FY 2023 FY 2022 FY 2021 2020 - 2016
Period Ending
Feb '25 Feb '24 Jan '23 Jan '22 Jan '21 2020 - 2016
Net Income
1,2011,2911,242985.84175.84
Upgrade
Depreciation & Amortization
266.74242.95240.36267.53296.85
Upgrade
Other Amortization
0.310.891.010.930.93
Upgrade
Loss (Gain) From Sale of Assets
11.5711.426.695.366.83
Upgrade
Asset Writedown & Restructuring Costs
----72.53
Upgrade
Stock-Based Compensation
42.7948.2543.0447.2627.58
Upgrade
Other Operating Activities
267.31363.33317.57250.56244.06
Upgrade
Change in Accounts Receivable
-15.4-8.5234.26-40.57-53.77
Upgrade
Change in Inventory
-226.08-138.69-104.23-331125.49
Upgrade
Change in Accounts Payable
30.3-20.878.3166.1662.32
Upgrade
Change in Unearned Revenue
63.9941.9141.179.236.85
Upgrade
Change in Income Taxes
34.7745.37-45.18-35.6558.92
Upgrade
Change in Other Net Operating Assets
-338.81-400.78-303.41-236.34-244.06
Upgrade
Operating Cash Flow
1,3391,4761,4821,059810.36
Upgrade
Operating Cash Flow Growth
-9.32%-0.38%39.90%30.72%-26.42%
Upgrade
Capital Expenditures
-374.46-435.27-312.13-172.19-151.87
Upgrade
Cash Acquisitions
-----1.22
Upgrade
Investment in Securities
-8.63-6.16-2.46-4.3104.34
Upgrade
Investing Cash Flow
-383.09-441.43-314.58-176.48-48.75
Upgrade
Short-Term Debt Issued
199.7195.4---
Upgrade
Long-Term Debt Issued
----800
Upgrade
Total Debt Issued
199.7195.4--800
Upgrade
Short-Term Debt Repaid
-199.7-195.4---
Upgrade
Long-Term Debt Repaid
-----800
Upgrade
Total Debt Repaid
-199.7-195.4---800
Upgrade
Issuance of Common Stock
12.3412.1846.0140.3912.23
Upgrade
Repurchase of Common Stock
-1,027-1,018-907.03-1,538-118.25
Upgrade
Other Financing Activities
-4.16----1.92
Upgrade
Financing Cash Flow
-1,019-1,006-861.01-1,497-107.93
Upgrade
Foreign Exchange Rate Adjustments
----0.060.06
Upgrade
Net Cash Flow
-63.3928.72306.32-614.49653.73
Upgrade
Free Cash Flow
964.151,0411,170887.08658.49
Upgrade
Free Cash Flow Growth
-7.38%-11.01%31.87%34.71%-17.97%
Upgrade
Free Cash Flow Margin
8.54%9.29%11.46%10.28%10.70%
Upgrade
Free Cash Flow Per Share
20.3420.9922.6116.1811.64
Upgrade
Cash Interest Paid
4.163.332.142.136.99
Upgrade
Cash Income Tax Paid
386.06328.22429.85370.6519.45
Upgrade
Levered Free Cash Flow
774.79782.98989.21766.12666.3
Upgrade
Unlevered Free Cash Flow
774.79782.98989.21767.16669.88
Upgrade
Change in Net Working Capital
138.69122.617.21187.3-276.93
Upgrade
Updated Mar 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q