Lululemon Athletica Inc.
Consumer CyclicalNASDAQ:LULU · NASDAQ Global Select
-$2.90 today
Vol 1.77M · Avg 3.54M
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
$21.49B
On Holding AG
NYSE:ONON
$12.92B
The Gap, Inc.
NYSE:GAP
$7.93B
Urban Outfitters, Inc.
NASDAQ:URBN
$6.92B
Boot Barn Holdings, Inc.
NYSE:BOOT
$5.18B
Abercrombie & Fitch Co.
NYSE:ANF
$4.02B
American Eagle Outfitters, Inc.
NYSE:AEO
$3.17B
The Buckle, Inc.
NYSE:BKE
$2.33B
Carter's, Inc.
NYSE:CRI
$1.59B
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.