Lululemon Athletica Inc
NASDAQ:LULU
Income Statement
Earnings Waterfall
Lululemon Athletica Inc
Revenue
|
9.6B
USD
|
Cost of Revenue
|
-4B
USD
|
Gross Profit
|
5.6B
USD
|
Operating Expenses
|
-3.4B
USD
|
Operating Income
|
2.2B
USD
|
Other Expenses
|
-657m
USD
|
Net Income
|
1.6B
USD
|
Income Statement
Lululemon Athletica Inc
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Jan-2016 | May-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Jan-2021 | May-2021 | Aug-2021 | Oct-2021 | Jan-2022 | May-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 591
N/A
|
1 630
+2%
|
1 676
+3%
|
1 716
+2%
|
1 797
+5%
|
1 836
+2%
|
1 898
+3%
|
1 959
+3%
|
2 061
+5%
|
2 133
+3%
|
2 194
+3%
|
2 259
+3%
|
2 344
+4%
|
2 369
+1%
|
2 436
+3%
|
2 510
+3%
|
2 649
+6%
|
2 779
+5%
|
2 921
+5%
|
3 050
+4%
|
3 288
+8%
|
3 421
+4%
|
3 581
+5%
|
3 749
+5%
|
3 979
+6%
|
3 849
-3%
|
3 869
+1%
|
4 070
+5%
|
4 402
+8%
|
4 976
+13%
|
5 524
+11%
|
5 857
+6%
|
6 257
+7%
|
6 644
+6%
|
7 061
+6%
|
7 468
+6%
|
8 111
+9%
|
8 498
+5%
|
8 839
+4%
|
9 186
+4%
|
9 619
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(751)
|
(765)
|
(800)
|
(833)
|
(883)
|
(912)
|
(960)
|
(1 006)
|
(1 063)
|
(1 102)
|
(1 122)
|
(1 133)
|
(1 145)
|
(1 152)
|
(1 175)
|
(1 206)
|
(1 250)
|
(1 292)
|
(1 336)
|
(1 380)
|
(1 472)
|
(1 528)
|
(1 598)
|
(1 668)
|
(1 756)
|
(1 713)
|
(1 729)
|
(1 808)
|
(1 938)
|
(2 147)
|
(2 341)
|
(2 472)
|
(2 648)
|
(2 865)
|
(3 070)
|
(3 267)
|
(3 618)
|
(3 725)
|
(3 823)
|
(3 952)
|
(4 010)
|
|
Gross Profit |
840
N/A
|
865
+3%
|
876
+1%
|
883
+1%
|
914
+4%
|
924
+1%
|
939
+2%
|
953
+1%
|
997
+5%
|
1 030
+3%
|
1 073
+4%
|
1 126
+5%
|
1 200
+7%
|
1 217
+1%
|
1 261
+4%
|
1 304
+3%
|
1 399
+7%
|
1 487
+6%
|
1 585
+7%
|
1 670
+5%
|
1 816
+9%
|
1 893
+4%
|
1 983
+5%
|
2 081
+5%
|
2 223
+7%
|
2 136
-4%
|
2 140
+0%
|
2 262
+6%
|
2 464
+9%
|
2 830
+15%
|
3 183
+12%
|
3 385
+6%
|
3 609
+7%
|
3 779
+5%
|
3 992
+6%
|
4 201
+5%
|
4 492
+7%
|
4 773
+6%
|
5 016
+5%
|
5 234
+4%
|
5 609
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(449)
|
(470)
|
(492)
|
(510)
|
(538)
|
(550)
|
(566)
|
(593)
|
(628)
|
(672)
|
(707)
|
(735)
|
(778)
|
(796)
|
(841)
|
(871)
|
(912)
|
(946)
|
(985)
|
(1 042)
|
(1 112)
|
(1 165)
|
(1 217)
|
(1 277)
|
(1 333)
|
(1 341)
|
(1 379)
|
(1 463)
|
(1 614)
|
(1 813)
|
(2 003)
|
(2 137)
|
(2 234)
|
(2 345)
|
(2 466)
|
(2 605)
|
(2 766)
|
(3 303)
|
(3 060)
|
(3 218)
|
(3 402)
|
|
Selling, General & Administrative |
(449)
|
(470)
|
(492)
|
(510)
|
(538)
|
(550)
|
(566)
|
(593)
|
(628)
|
(672)
|
(707)
|
(735)
|
(779)
|
(796)
|
(841)
|
(871)
|
(912)
|
(946)
|
(985)
|
(1 042)
|
(1 112)
|
(1 165)
|
(1 217)
|
(1 278)
|
(1 333)
|
(1 341)
|
(1 377)
|
(1 456)
|
(1 609)
|
(1 806)
|
(1 994)
|
(2 128)
|
(2 225)
|
(2 336)
|
(2 457)
|
(2 596)
|
(2 757)
|
(2 897)
|
(3 052)
|
(3 211)
|
(3 397)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(5)
|
(7)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(5)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(398)
|
0
|
0
|
0
|
|
Operating Income |
391
N/A
|
395
+1%
|
384
-3%
|
373
-3%
|
376
+1%
|
374
0%
|
373
0%
|
360
-3%
|
369
+3%
|
359
-3%
|
366
+2%
|
391
+7%
|
421
+8%
|
421
+0%
|
419
0%
|
433
+3%
|
487
+13%
|
541
+11%
|
600
+11%
|
628
+5%
|
704
+12%
|
728
+3%
|
766
+5%
|
804
+5%
|
891
+11%
|
795
-11%
|
761
-4%
|
799
+5%
|
850
+6%
|
1 017
+20%
|
1 180
+16%
|
1 248
+6%
|
1 375
+10%
|
1 434
+4%
|
1 525
+6%
|
1 596
+5%
|
1 726
+8%
|
1 469
-15%
|
1 955
+33%
|
2 016
+3%
|
2 207
+10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
3
|
4
|
1
|
2
|
(1)
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(16)
|
(37)
|
(39)
|
(26)
|
(23)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(20)
|
(30)
|
(36)
|
(32)
|
(48)
|
(41)
|
(34)
|
(15)
|
9
|
(398)
|
0
|
(408)
|
(482)
|
(75)
|
|
Total Other Income |
6
|
6
|
7
|
7
|
7
|
6
|
5
|
0
|
(1)
|
(2)
|
(2)
|
2
|
2
|
3
|
3
|
4
|
4
|
6
|
7
|
8
|
9
|
9
|
9
|
9
|
8
|
7
|
5
|
2
|
(1)
|
(2)
|
(1)
|
(1)
|
1
|
0
|
0
|
1
|
4
|
12
|
19
|
29
|
43
|
|
Pre-Tax Income |
397
N/A
|
401
+1%
|
391
-3%
|
380
-3%
|
383
+1%
|
380
-1%
|
378
-1%
|
360
-5%
|
369
+2%
|
357
-3%
|
364
+2%
|
392
+8%
|
423
+8%
|
412
-3%
|
407
-1%
|
400
-2%
|
460
+15%
|
521
+13%
|
587
+13%
|
638
+9%
|
715
+12%
|
739
+3%
|
773
+5%
|
813
+5%
|
897
+10%
|
800
-11%
|
754
-6%
|
781
+4%
|
819
+5%
|
979
+20%
|
1 146
+17%
|
1 200
+5%
|
1 334
+11%
|
1 400
+5%
|
1 510
+8%
|
1 605
+6%
|
1 333
-17%
|
1 482
+11%
|
1 567
+6%
|
1 562
0%
|
2 176
+39%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(118)
|
(150)
|
(147)
|
(142)
|
(144)
|
(112)
|
(111)
|
(101)
|
(102)
|
(94)
|
(95)
|
(108)
|
(119)
|
(123)
|
(123)
|
(125)
|
(142)
|
(159)
|
(178)
|
(189)
|
(224)
|
(227)
|
(231)
|
(245)
|
(252)
|
(223)
|
(215)
|
(224)
|
(230)
|
(274)
|
(320)
|
(330)
|
(359)
|
(380)
|
(409)
|
(436)
|
(478)
|
(526)
|
(560)
|
(562)
|
(626)
|
|
Income from Continuing Operations |
280
|
251
|
244
|
238
|
239
|
268
|
267
|
260
|
266
|
264
|
270
|
285
|
303
|
289
|
284
|
275
|
318
|
362
|
409
|
450
|
491
|
513
|
542
|
568
|
646
|
578
|
539
|
557
|
589
|
705
|
827
|
871
|
975
|
1 020
|
1 102
|
1 170
|
855
|
955
|
1 007
|
1 001
|
1 550
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
280
N/A
|
251
-10%
|
244
-3%
|
238
-2%
|
239
+0%
|
268
+12%
|
267
0%
|
260
-3%
|
266
+2%
|
264
-1%
|
270
+2%
|
285
+6%
|
303
+7%
|
289
-5%
|
284
-2%
|
275
-3%
|
259
-6%
|
303
+17%
|
350
+16%
|
385
+10%
|
484
+26%
|
505
+4%
|
535
+6%
|
566
+6%
|
646
+14%
|
578
-11%
|
539
-7%
|
557
+3%
|
589
+6%
|
705
+20%
|
827
+17%
|
871
+5%
|
975
+12%
|
1 020
+5%
|
1 102
+8%
|
1 170
+6%
|
855
-27%
|
955
+12%
|
1 007
+5%
|
1 001
-1%
|
1 550
+55%
|
|
EPS (Diluted) |
1.91
N/A
|
1.72
-10%
|
1.66
-3%
|
1.65
-1%
|
1.66
+1%
|
1.87
+13%
|
1.88
+1%
|
1.84
-2%
|
1.89
+3%
|
1.9
+1%
|
1.95
+3%
|
2.07
+6%
|
2.21
+7%
|
2.11
-5%
|
2.08
-1%
|
2.01
-3%
|
1.89
-6%
|
2.22
+17%
|
2.6
+17%
|
2.89
+11%
|
3.61
+25%
|
3.84
+6%
|
4.08
+6%
|
4.33
+6%
|
4.93
+14%
|
4.42
-10%
|
4.12
-7%
|
4.26
+3%
|
4.5
+6%
|
5.39
+20%
|
6.32
+17%
|
6.68
+6%
|
7.49
+12%
|
7.94
+6%
|
8.61
+8%
|
9.15
+6%
|
6.68
-27%
|
7.48
+12%
|
7.9
+6%
|
7.89
0%
|
12.2
+55%
|