Lululemon Athletica Inc. logo

Lululemon Athletica Inc.

LULU | NASDAQ
Chart Builder DCF Calculator
$107.50
+$0.26 (+0.24%)
Nov 2, 2026, 2:13 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Aug 2, 2026
Q1 2026
May 3, 2026
Q4 2025
Feb 1, 2026
Q3 2025
Nov 2, 2025
Q2 2025
Aug 3, 2025
Q1 2025
May 4, 2025
Q4 2024
Feb 2, 2025
Q3 2024
Oct 27, 2024
Q2 2024
Jul 28, 2024
Q1 2024
Apr 28, 2024
Q4 2023
Jan 28, 2024
Q3 2023
Oct 29, 2023
Q2 2023
Jul 30, 2023
Q1 2023
Apr 30, 2023
Q4 2022
Jan 29, 2023
Q3 2022
Oct 30, 2022
Q2 2022
Jul 31, 2022
Q1 2022
May 1, 2022
Q4 2021
Jan 30, 2022
Q3 2021
Oct 31, 2021
Q2 2021
Aug 1, 2021
Q1 2021
May 2, 2021
Net Income
329.22M 195.05M 586.87M 306.84M 370.91M 314.57M 748.4M 351.87M 392.92M 321.42M 669.47M 248.71M 341.6M 290.41M 119.81M 255.47M 289.52M 190M 434.5M 187.79M 208.07M 144.96M
Depreciation & Amortization
142.33M 135.34M 134.53M 127.46M 119.72M 114.53M 133.59M 113.6M 103.57M 95.76M 103.29M 97.97M 94.01M 84.12M 80.16M 79.19M 67.97M 64.47M 62.12M 57.96M 53.64M 50.49M
Stock-Based Compensation
n/a 29.19M n/a 16.56M -1.84M 23.09M 18.52M 24.17M 21.57M 25.76M 23.4M 24.57M 24.28M 21.3M 18.59M 20.31M 20.82M 18.36M 17.26M 21.66M 15.29M 14.93M
Other Working Capital
-121.51M -22.62M 141.21M 214.6M -203.36M -353.29M 288.8M 100.19M -31.45M -193.68M 237.77M -38.17M 67.03M -311.36M 271.84M -11.34M -33.98M -205.73M 224.25M 34.31M 39.7M 36.82M
Other Non-Cash Items
9.68M -135.13M -29.84M -6.16M 35.6M -47.52M -6.9M -6.83M -12.5M -316K -53.9M 108.84M 19.59M -721K 368.17M -11.15M -7.86M -10.38M -39.12M -14.58M 23.5M 21.52M
Deferred Income Tax
n/a n/a -53.38M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-106.4M -10M 504.7M -194.81M -195.7M -523.63M 507.78M -182.15M -62.42M -315.1M 641.84M -90.24M -2.78M -349.6M 459.53M -278.01M -272.81M -505.7M 256.22M -94.47M -14.83M -17.78M
Operating Cash Flow
374.84M 214.44M 1.14B 249.88M 328.68M -118.95M 1.4B 300.66M 443.14M 127.52M 1.38B 389.85M 476.71M 45.5M 1.05B 65.82M 97.64M -243.26M 730.98M 158.35M 285.66M 214.11M
Capital Expenditures
-149.68M -127.38M -183.2M -167.44M -177.9M -152.26M -234.98M -178.48M -145.09M -130.68M -206.51M -162.9M -145.51M -136.94M -206.98M -175.61M -144.72M -111.35M -127.51M -122.5M -80.27M -64.23M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a -23.15M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a -856K n/a n/a n/a -1.28M n/a n/a n/a n/a n/a n/a -25.76M -21.24M
Sales Maturities Of Investments
n/a n/a n/a n/a n/a 48.67M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 5.45M 10.02M n/a n/a n/a n/a
Other Investing Acitivies
6.72M -11.47M 10.14M -1.66M -35.22M -3.25M 35.17M -130.11M 10M n/a -2.3M 1.24M 70K n/a 23.91M 13.69M 15.66M n/a 13.06M 10.55M -10M n/a
Investing Cash Flow
-142.95M -138.85M -173.06M -169.1M -213.12M -106.84M -222.96M -308.59M -135.09M -131.54M -208.81M -161.67M -145.44M -138.22M -183.08M -161.92M -123.62M -101.33M -114.45M -111.95M -116.03M -85.46M
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
-333.35M -373.78M -271.77M -190.91M -281.23M -434.44M -335.35M -412.59M -589.46M -299.48M -54.01M -212.63M -193.54M -98.48M -69.03M -16.99M -125.34M -232.64M -321.27M -236.42M -171.08M -83.83M
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-351K -4.75M -719K -3.27M 4.38M -33.54M 11.35M 626K 1.54M -29.15M 15.76M 7.69M 3.29M -16.92M 966K 2.14M 324K -26.92M -524K 3.99M 2.55M -38.4M
Financial Cash Flow
-333.7M -378.53M -269.66M -194.17M -276.85M -467.97M -324M -411.97M -587.92M -328.63M -38.25M -204.93M -190.25M -115.4M -68.06M -14.85M -125.02M -259.56M -321.79M -232.43M -168.53M -122.24M
Net Cash Flow
-208.32M -292.47M 771.34M -119.93M -169.48M -659.06M 795.92M -421.69M -290.56M -343.3M 1.15B -16.39M 156.92M -204.26M 802.24M -146.21M -150.19M -610.86M 266.28M -176.45M -9.7M 29.22M
Free Cash Flow
225.16M 87.06M 959.67M 82.44M 150.78M -271.22M 1.17B 122.18M 298.05M -3.16M 1.18B 226.95M 331.2M -91.44M 839.28M -109.79M -47.08M -354.61M 603.47M 35.86M 205.39M 149.88M
Adj. Free Cash Flow
225.16M 57.87M 959.67M 65.89M 152.62M -294.31M 1.15B 98.01M 276.49M -28.92M 1.15B 202.38M 306.92M -112.74M 820.7M -130.1M -67.9M -372.97M 586.21M 14.2M 190.11M 134.95M
Maintenance CapEx
-142.33M -127.38M -174.26M -115.83M -130.89M -102.93M -117.33M -122.77M -98.21M -70.44M -85.89M -66.2M -50.62M -29.11M -35.55M -67.19M -33.3M -8.13M -25.35M -37.35M n/a n/a
Growth CapEx
-7.34M n/a -8.94M -51.61M -47M -49.33M -117.65M -55.71M -46.87M -60.24M -120.63M -96.7M -94.89M -107.84M -171.43M -108.42M -111.42M -103.22M -102.16M -85.14M -80.27M -64.23M
Owner Earnings
232.51M 87.06M 968.61M 134.06M 197.78M -221.89M 1.28B 177.89M 344.93M 57.09M 1.3B 323.65M 426.09M 16.4M 1.01B -1.37M 64.34M -251.38M 705.64M 121M 285.66M 214.11M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.