The balance sheet has become more leveraged post-acquisition, with total debt rising to $2.5B and the D/E ratio increasing to 0.95, while goodwill has expanded to $223.1M, introducing new asset quality risks.
Ulta Beauty, Inc. (ULTA) balance sheet — 23-year assets, liabilities & shareholders' equity history
| Metric | TTM | Jan'26 | Jan'25 | Jan'24 | Jan'23 | Jan'22 | Jan'21 | Jan'20 | Jan'19 | Jan'18 | Jan'17 | Jan'16 | Jan'15 | Jan'14 | Jan'13 | Jan'12 | Jan'11 | Jan'10 | Jan'09 | Jan'08 | Jan'07 | Jan'06 | Jan'04 | Jan'03 |
|---|
| Total Current Assets | 3.07B | 3.14B | 3.03B | 2.84B | 2.71B | 2.28B | 2.51B | 2.06B | 1.91B | 1.69B | 1.54B | 1.38B | 1.26B | 1B | 789.32M | 580.23M | 404.39M | 262.77M | 276.71M | 228.94M | 172.05M | 145.45M | 3.18M | 2.63M |
| Cash & Short-Term Investments | 213.45M | 494.24M | 703.2M | 766.59M | 737.88M | 431.56M | 1.05B | 502.32M | 409.25M | 397.44M | 415.01M | 475.84M | 539.36M | 419.48M | 320.48M | 253.74M | 111.19M | 4.02M | 3.64M | 3.79M | 3.65M | 2.84M | 3.18M | 2.63M |
| Cash Only | 158.45M | 424.24M | 703.2M | 766.59M | 737.88M | 431.56M | 1.05B | 392.32M | 409.25M | 277.44M | 385.01M | 345.84M | 389.15M | 419.48M | 320.48M | 253.74M | 111.19M | 4.02M | 3.64M | 3.79M | 3.65M | 2.84M | 3.18M | 2.63M |
| Short-Term Investments | 55M | 70M | 0 | 0 | 0 | 0 | 0 | 110M | 0 | 120M | 30M | 130M | 150.21M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 249.29M | 296.22M | 223.33M | 207.94M | 199.42M | 233.68M | 193.11M | 139.34M | 136.17M | 99.72M | 88.63M | 64.99M | 52.44M | 47.05M | 41.52M | 26.15M | 22.29M | 13.48M | 18.27M | 20.64M | 18.48M | 15.76M | 0 | 0 |
| Days Sales Outstanding | 7.26 | 8.72 | 7.22 | 6.77 | 7.13 | 9.88 | 11.46 | 6.87 | 7.4 | 6.19 | 6.66 | 6.05 | 5.91 | 6.43 | 6.82 | 5.37 | 5.59 | 4.02 | 6.15 | 8.26 | 8.93 | 9.93 | - | - |
| Inventory | 2.41B | 2.18B | 1.97B | 1.74B | 1.6B | 1.5B | 1.17B | 1.29B | 1.21B | 1.1B | 943.98M | 761.79M | 581.23M | 457.93M | 361.13M | 244.65M | 218.52M | 206.95M | 213.6M | 176.11M | 129.24M | 109.37M | 0 | 0 |
| Days Inventory Outstanding | 112.8 | 105.48 | 103.99 | 93.15 | 94.95 | 103.99 | 101.46 | 100.11 | 102.9 | 105.66 | 110.88 | 109.48 | 100.8 | 96.65 | 91.75 | 77.03 | 82.16 | 88.89 | 103.03 | 102.28 | 90.73 | 98.62 | - | - |
| Other Current Assets | 199.04M | 172.56M | 63.71M | 50.2M | 69.54M | 62.21M | 107.4M | 103.57M | 138.12M | 98.67M | 88.62M | 0 | 20.78M | 22.25M | 15.76M | 12.26M | 41.71M | 8.06M | 8.28M | 9.22M | 5.41M | 2.54M | -3.18M | -2.63M |
| Total Non-Current Assets | 3.9B | 3.86B | 2.97B | 2.87B | 2.66B | 2.48B | 2.58B | 2.81B | 1.28B | 1.21B | 1.02B | 855.75M | 722.82M | 600.03M | 483.06M | 376.99M | 326.1M | 290.86M | 292.22M | 240.47M | 166.55M | 137.16M | 99.58M | 85.18M |
| Property, Plant & Equipment | 3.29B | 3.25B | 2.85B | 2.76B | 2.57B | 2.4B | 2.5B | 2.74B | 1.23B | 1.19B | 1B | 847.6M | 717.16M | 595.74M | 483.06M | 376.99M | 326.1M | 290.86M | 292.22M | 236.39M | 162.08M | 133M | 99.58M | 85.18M |
| Fixed Asset Turnover | 4.02x | 3.82x | 3.96x | 4.07x | 3.97x | 3.60x | 2.46x | 2.70x | 5.48x | 4.95x | 4.83x | 4.63x | 4.52x | 4.48x | 4.60x | 4.71x | 4.46x | 4.20x | 3.71x | 3.86x | 4.66x | 4.35x | 4.26x | 4.25x |
| Goodwill | 223.15M | 226.42M | 10.87M | 10.87M | 10.87M | 10.87M | 10.87M | 10.87M | 10.87M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 200.2M | 203.29M | 204K | 510K | 1.31M | 1.54M | 2.46M | 3.39M | 4.32M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 179.86M | 178.3M | 112.65M | 102.25M | 78.39M | 74.06M | 61.45M | 51.2M | 35.09M | 25.49M | 11.28M | 8.14M | 5.66M | 4.29M | 2.87M | 0 | 0 | 0 | 0 | 0 | 346K | 199K | -99.58M | -85.18M |
| Total Assets | 6.96B | 7B | 6B | 5.71B | 5.37B | 4.76B | 5.09B | 4.86B | 3.19B | 2.91B | 2.55B | 2.23B | 1.98B | 1.6B | 1.28B | 957.22M | 730.49M | 553.63M | 568.93M | 469.41M | 338.6M | 282.62M | 206.42M | 195.06M |
| Asset Turnover | 1.86x | 1.77x | 1.88x | 1.96x | 1.90x | 1.81x | 1.21x | 1.52x | 2.10x | 2.02x | 1.90x | 1.76x | 1.63x | 1.67x | 1.74x | 1.86x | 1.99x | 2.21x | 1.91x | 1.94x | 2.23x | 2.05x | 2.05x | 1.86x |
| Asset Growth % | 54.51% | 16.62% | 5.16% | 6.27% | 12.72% | -6.4% | 4.65% | 52.42% | 9.71% | 13.98% | 14.39% | 12.49% | 23.74% | 25.68% | 33.22% | 31.04% | 31.94% | -2.69% | 21.2% | 38.63% | 19.81% | 36.91% | 5.82% | - |
| Total Current Liabilities | 2.28B | 2.22B | 1.78B | 1.66B | 1.68B | 1.56B | 1.34B | 1.14B | 823.74M | 642.17M | 529.34M | 396.23M | 359.59M | 266.81M | 221.07M | 164.85M | 163.36M | 126.36M | 117.01M | 111.91M | 83.94M | 68.98M | 0 | 0 |
| Accounts Payable | 646.2M | 685.89M | 563.76M | 544M | 559.53M | 552.73M | 477.05M | 414.01M | 404.02M | 325.76M | 259.52M | 196.17M | 190.78M | 148.28M | 118.89M | 86.44M | 87.09M | 56.39M | 47.81M | 52.12M | 43.07M | 34.44M | 0 | 0 |
| Days Payables Outstanding | 32.56 | 33.17 | 29.79 | 29.09 | 33.13 | 38.34 | 41.43 | 32.04 | 34.24 | 31.39 | 30.48 | 28.19 | 33.09 | 31.3 | 30.21 | 27.22 | 32.75 | 24.22 | 23.06 | 30.27 | 30.24 | 31.05 | - | - |
| Short-Term Debt | 652.23M | 368.96M | 288.11M | 283.82M | 283.29M | 274.12M | 253.41M | 239.63M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18M | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 2.13B | 582.38M | 500.58M | 436.59M | 394.68M | 353.58M | 274.38M | 237.53M | 199.05M | 63.14M | 46.27M | 31.83M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 440.44M | 587.12M | 231.71M | 231.59M | 260.45M | 206.78M | 152.34M | 168.65M | 124.65M | 156.57M | 130.03M | 94.45M | 75.8M | 53.1M | 48.34M | 49.96M | 42.2M | 31.2M | 36.14M | 42.18M | 24.88M | 19.18M | 0 | 0 |
| Current Ratio | 1.35x | 1.41x | 1.70x | 1.71x | 1.61x | 1.46x | 1.87x | 1.81x | 2.32x | 2.64x | 2.90x | 3.47x | 3.50x | 3.76x | 3.57x | 3.52x | 2.48x | 2.08x | 2.36x | 2.05x | 2.05x | 2.11x | - | - |
| Quick Ratio | 0.29x | 0.43x | 0.60x | 0.66x | 0.66x | 0.50x | 1.00x | 0.67x | 0.85x | 0.93x | 1.12x | 1.55x | 1.89x | 2.04x | 1.94x | 2.04x | 1.14x | 0.44x | 0.54x | 0.47x | 0.51x | 0.52x | - | - |
| Cash Conversion Cycle | 87.5 | 81.03 | 81.42 | 70.84 | 68.95 | 75.53 | 71.48 | 74.94 | 76.07 | 80.45 | 87.06 | 87.33 | 73.62 | 71.79 | 68.37 | 55.18 | 55.01 | 68.7 | 86.12 | 80.27 | 69.42 | 77.5 | - | - |
| Total Non-Current Liabilities | 2.04B | 1.97B | 1.73B | 1.77B | 1.73B | 1.67B | 1.75B | 1.82B | 547.22M | 492.3M | 472.32M | 391.81M | 376.07M | 332.82M | 0 | 207.66M | 164.6M | 134.67M | 206.95M | 146M | 105.9M | 90.62M | 0 | 0 |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88.05M | 74.77M | 50.74M | 45.38M | 0 | 0 |
| Capital Lease Obligations | 7.27B | 1.81B | 1.64B | 1.63B | 1.62B | 1.57B | 1.64B | 1.7B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 344.7M | 98.77M | 42.59M | 85.92M | 55.35M | 39.69M | 65.36M | 89.37M | 83.86M | 59.4M | 86.5M | 59.53M | 74.5M | 66.72M | 0 | 44.2M | 30.03M | 20.95M | 17.62M | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 67.72M | 59.63M | 56.15M | 56.3M | 53.6M | 58.66M | 37.96M | 36.43M | 463.35M | 492.3M | 385.82M | 391.81M | 301.57M | 266.1M | 0 | 163.46M | 0 | 0 | 0 | 71.23M | 55.16M | 45.24M | 0 | 0 |
| Total Liabilities | 4.32B | 4.2B | 3.51B | 3.43B | 3.41B | 3.23B | 3.09B | 2.96B | 1.37B | 1.13B | 1B | 788.03M | 735.66M | 599.63M | 488.31M | 372.51M | 327.95M | 261.03M | 323.96M | 257.91M | 189.84M | 159.6M | 113.64M | 107.7M |
| Total Debt | 2.52B | 2.18B | 1.92B | 1.91B | 1.9B | 1.85B | 1.9B | 1.94B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 106.05M | 74.77M | 50.74M | 45.38M | 0 | 0 |
| Net Debt | 2.37B | 1.76B | 1.22B | 1.14B | 1.17B | 1.42B | 850.75M | 1.55B | -409.25M | -277.44M | -385.01M | -345.84M | -389.15M | -419.48M | -320.48M | -253.74M | -111.19M | -4.02M | 102.41M | 70.98M | 47.09M | 42.54M | -3.18M | -2.63M |
| Debt / Equity | 0.95x | 0.78x | 0.77x | 0.84x | 0.97x | 1.20x | 0.95x | 1.02x | - | - | - | - | - | - | - | - | - | - | 0.43x | 0.35x | 0.34x | 0.37x | - | - |
| Debt / EBITDA | 1.35x | 1.18x | 1.04x | 0.99x | 1.01x | 1.22x | 3.10x | 1.59x | - | - | - | - | - | - | - | - | - | - | 1.08x | 0.87x | 0.73x | 0.88x | - | - |
| Net Debt / EBITDA | 1.27x | 0.95x | 0.66x | 0.59x | 0.62x | 0.93x | 1.39x | 1.27x | -0.35x | -0.26x | -0.44x | -0.50x | -0.70x | -0.93x | -0.84x | -0.93x | -0.60x | -0.03x | 1.05x | 0.82x | 0.67x | 0.82x | -0.12x | -0.10x |
| Interest Coverage | 146.18x | 857.86x | - | - | - | 780.21x | 41.29x | - | - | - | - | - | - | - | 1513.39x | 334.23x | 157.46x | 30.95x | 11.74x | 10.29x | - | - | - | - |
| Total Equity | 2.64B | 2.8B | 2.49B | 2.28B | 1.96B | 1.54B | 2B | 1.9B | 1.82B | 1.77B | 1.55B | 1.44B | 1.25B | 1B | 786.94M | 584.7M | 402.53M | 292.61M | 244.97M | 211.5M | 148.76M | 123.02M | 92.78M | 87.36M |
| Equity Growth % | 33.45% | 12.66% | 9.17% | 16.3% | 27.64% | -23.21% | 5.12% | 4.5% | 2.59% | 14.45% | 7.44% | 15.66% | 24.37% | 27.47% | 34.59% | 45.26% | 37.57% | 19.45% | 15.82% | 42.18% | 20.93% | 32.59% | 6.2% | - |
| Book Value per Share | 60.76 | 62.31 | 52.49 | 45.96 | 37.88 | 28.00 | 35.35 | 32.74 | 30.25 | 28.63 | 24.66 | 22.45 | 19.30 | 15.56 | 12.22 | 9.23 | 6.57 | 4.94 | 4.15 | 3.97 | 2.98 | 2.55 | 39.80 | 22.06 |
| Total Shareholders' Equity | 2.64B | 2.8B | 2.49B | 2.28B | 1.96B | 1.54B | 2B | 1.9B | 1.82B | 1.77B | 1.55B | 1.44B | 1.25B | 1B | 786.94M | 584.7M | 402.53M | 292.61M | 244.97M | 211.5M | 148.76M | 123.02M | 92.78M | 87.36M |
| Common Stock | 437K | 450K | 468K | 491K | 511K | 530K | 569K | 573K | 592K | 614K | 627K | 641K | 647K | 647K | 645K | 627K | 606K | 586K | 582K | 574K | 117K | 71K | 0 | 0 |
| Retained Earnings | 1.57B | 1.74B | 1.47B | 1.29B | 995.77M | 653.38M | 1.19B | 1.13B | 1.11B | 1.09B | 905.78M | 832.22M | 679.59M | 462.38M | 296.86M | 186.79M | 66.53M | -4.5M | -43.86M | -69.12M | -83.24M | -91.2M | 0 | 0 |
| Treasury Stock | -131.32M | 0 | -106.79M | -83.03M | -60.47M | -53.48M | -37.8M | -34.45M | -24.91M | -18.77M | -14.52M | -11.69M | -9.71M | -8.13M | -7.49M | -7.42M | -4.18M | -4.18M | -4.18M | -4.18M | -2.22M | 0 | 0 | 0 |
| Accumulated OCI | -2.88M | 3.76M | 0 | 0 | 0 | 0 | 56K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -631K | -719K | -4.45M | -853K | 0 | 0 |
| 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 |
Quick answers to the most common questions about buying ULTA stock.
As of 2025, Ulta Beauty, Inc. (ULTA) had total assets of $7.00B including $3.14B in current assets.
Ulta Beauty, Inc. (ULTA) carries total debt of $2.18B, offset by $494.2M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Ulta Beauty, Inc. (ULTA) has total shareholders' equity (book value) of $2.80B ($62.31 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Ulta Beauty, Inc. (ULTA) reported a current ratio of 1.41x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Goodwill impairment risk from recent acquisition
Metrics are mathematically derived from official filings.
Asset Base Expansion Driven by Acquisition
Ulta's total assets have grown 25% from $5.6B in Q1 2024 to $7.0B in Q2 2026, a significant expansion that appears to be driven by a major acquisition, as evidenced by the dramatic jump in goodwill from $10.9M to over $223M.
The balance sheet trajectory shows a clear inflection point in Q3 2025, where goodwill surged from $10.9M to $392.6M, indicating a transformative acquisition. This has fundamentally altered the asset mix, increasing intangible risk and suggesting management is pursuing inorganic growth to extend its competitive moat. The subsequent reduction in goodwill to $223.1M by Q2 2026 may indicate an impairment or accounting adjustment, which warrants close monitoring for further write-downs.
Intangible Risk Elevated Post-Acquisition
Goodwill now represents approximately 3.2% of total assets at $223.1M, a material increase from its negligible pre-acquisition level, introducing a new layer of balance sheet risk that did not exist two years ago.
The asset base remains dominated by property, plant, and equipment at $3.3B, consistent with its asset-heavy retail footprint. However, the emergence of a significant goodwill balance introduces a new risk vector; any future impairment would directly reduce equity and earnings. This shift suggests the acquisition was likely for a brand or technology platform, and its success is now critical to justifying the premium paid and protecting shareholder equity.
Retained Earnings Growth Offset by Leverage
Retained earnings have grown steadily to $1.6B, yet total equity has remained relatively flat around $2.6B, suggesting that shareholder returns via buybacks and the recent acquisition are consuming the majority of internally generated capital.
The growth in retained earnings indicates consistent profitability, but the lack of corresponding equity growth implies aggressive capital deployment. The D/E ratio has increased from 0.82 to 0.95 over the period, indicating that the acquisition and buybacks are being partially funded with debt. This strategy appears to be a calculated use of leverage to enhance returns, but it reduces the balance sheet's margin of safety.
Cash Position Volatile, Buffer Adequate
Cash has fluctuated significantly, from a high of $703.2M in Q4 2024 to $158.5M in Q2 2026, yet the current ratio remains healthy at 1.35, suggesting operational liquidity is managed through working capital cycles rather than a large cash reserve.
The volatile cash position is typical for a seasonal retailer, but the recent low of $158.5M is notably below the $400M+ levels seen in prior Q4s. This may indicate that cash generated from the strong holiday season was deployed toward the acquisition or share repurchases. While the current ratio provides a sufficient buffer, the reduced cash cushion could limit financial flexibility for future opportunistic investments or weathering a severe downturn.
Leverage Creeping Higher Post-Deal
Total debt has increased from $1.9B in early 2024 to $2.5B in Q2 2026, pushing the D/E ratio to 0.95, which suggests the recent acquisition was partially debt-funded and has modestly increased the company's financial leverage.
While the D/E ratio of 0.95 remains conservative for a retailer, the upward trend is a direct consequence of the acquisition. This leverage appears strategic rather than necessity-driven, aimed at funding growth. However, it introduces refinancing risk if interest rates remain elevated and reduces the balance sheet's capacity to absorb a significant operational shock without impacting shareholder returns.
Acquisition Integration and Goodwill Risk
The most significant non-obvious risk is the potential for goodwill impairment related to the 2025 acquisition, as the $223.1M balance now represents a material portion of equity and its value is entirely dependent on the successful integration and performance of the acquired asset.
The headline balance sheet appears healthy, but the quality of equity is now contingent on the performance of an acquired business. If the integration underperforms or the strategic rationale weakens, an impairment charge could significantly erode book value and earnings. This risk is not captured in traditional leverage ratios and represents a key variable for the durability of the company's financial position.