Lululemon Athletica Inc.
NASDAQ:LULU · NASDAQ Global Select
-$3.74 today
Vol 6.16M · Avg 3.55M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $1.6B -13.0% | $1.8B +17.1% | $1.6B +81.4% | $854.8M -12.4% | $975.3M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $496.2M +11.1% | $446.5M +17.7% | $379.4M +30.0% | $291.8M +30.1% | $224.2M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$53.4M -192.9% | $57.5M +302.4% | -$28.4M -1033.0% | $3.0M +158.7% | -$5.2M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $62.2M -30.9% | $90.0M -3.8% | $93.6M +19.8% | $78.1M +12.9% | $69.1M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$409.4M -689.0% | -$51.9M -126.0% | $199.2M +130.2% | -$659.9M -611.0% | $129.1M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$65.8M -4144.0% | $1.6M -75.3% | $6.6M +111.2% | -$59.0M | $0 | $592.6M | $1.3B | $626.2M |
| Inventory | -$188.7M -20.9% | -$156.1M -334.4% | $66.6M +111.6% | -$573.4M -77.2% | -$323.6M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $45.9M +180.4% | -$57.0M -132.2% | $177.4M +265.3% | -$107.3M -191.2% | $117.7M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$200.8M -225.8% | $159.6M +411.1% | -$51.3M -164.3% | $79.8M -76.2% | $335.1M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$72.3M +13.9% | -$84.0M -182.2% | $102.2M -74.4% | $398.7M +11464.7% | -$3.5M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $1.6B -29.5% | $2.3B -1.0% | $2.3B +137.6% | $966.5M -30.4% | $1.4B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$680.8M +1.2% | -$689.2M -5.7% | -$651.9M -2.1% | -$638.7M -61.9% | -$394.5M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 +100.0% | -$154.1M | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 +100.0% | -$23.4M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $18.7M -58.7% | $45.2M +2094.0% | -$2.3M -103.3% | $68.7M +787.2% | -$10.0M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$662.1M +17.0% | -$798.2M -22.0% | -$654.1M -14.8% | -$569.9M -33.2% | -$427.9M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $0 | $0 | $0 | $0 | $0 | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $8.4M | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$1.2B +28.0% | -$1.6B -193.0% | -$558.7M -25.8% | -$444.0M +45.4% | -$812.6M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$38.7M -147.5% | -$15.6M -259.1% | $9.8M +141.8% | -$23.5M +27.5% | -$32.4M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$1.2B +26.9% | -$1.7B -201.1% | -$548.8M -17.4% | -$467.5M +44.7% | -$845.0M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $91.2M +211.6% | -$81.7M -1891.9% | -$4.1M +88.0% | -$34.0M -395.1% | -$6.9M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$177.1M +31.8% | -$259.6M -123.8% | $1.1B +1137.2% | -$105.0M -196.0% | $109.4M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $921.7M -41.8% | $1.6B -3.7% | $1.6B +401.6% | $327.8M -67.0% | $994.6M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Burlington Stores, Inc.
NYSE:BURL
$20.82B
On Holding AG
NYSE:ONON
$12.57B
The Gap, Inc.
NYSE:GAP
$7.54B
Urban Outfitters, Inc.
NASDAQ:URBN
$6.21B
Boot Barn Holdings, Inc.
NYSE:BOOT
$5.03B
Abercrombie & Fitch Co.
NYSE:ANF
$3.76B
American Eagle Outfitters, Inc.
NYSE:AEO
$2.87B
The Buckle, Inc.
NYSE:BKE
$2.28B
Carter's, Inc.
NYSE:CRI
$1.52B
Guess', Inc.
GES
$876.67M
SEC Filings
Recent regulatory filings
No filings found.
Does LULU generate free cash flow?
Lululemon Athletica Inc. (LULU) generated $921.67M of free cash flow in fiscal 2025.
How much operating cash flow does LULU produce?
Operating cash flow was $1.60B, before capital expenditures of $680.80M.
Explore More
Continue the stock analysis
Jump to another research area for this company.