Ulta Beauty, Inc. (ULTA) quarterly balance sheet — complete assets, liabilities & equity history
| Metric | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 | Q2'21 |
|---|
| Total Current Assets | 3.02B | 3.14B | 3.37B | 3.07B | 2.94B | 3.03B | 2.95B | 2.8B | 2.76B | 2.84B | 2.79B | 2.52B | 2.69B | 2.71B | 2.75B | 2.44B | 2.53B | 2.28B | 2.83B | 2.49B |
| Cash & Short-Term Investments | 221.3M | 494.24M | 204.92M | 242.75M | 454.63M | 703.2M | 177.78M | 413.96M | 524.6M | 766.59M | 121.81M | 388.63M | 636.45M | 737.88M | 250.63M | 434.23M | 654.49M | 431.56M | 605.05M | 770.14M |
| Cash Only | 166.3M | 424.24M | 204.92M | 242.75M | 454.63M | 703.2M | 177.78M | 413.96M | 524.6M | 766.59M | 121.81M | 388.63M | 636.45M | 737.88M | 250.63M | 434.23M | 654.49M | 431.56M | 605.05M | 770.14M |
| Short-Term Investments | 55M | 70M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 248.24M | 296.22M | 237.35M | 224.41M | 225.15M | 223.33M | 213.62M | 200.86M | 203.46M | 207.94M | 202.87M | 174.44M | 190.28M | 199.42M | 200.3M | 180.51M | 192.75M | 233.68M | 169.21M | 154.42M |
| Days Sales Outstanding | 7.83 | 6.23 | 7.35 | 7.34 | 7.24 | 5.64 | 7.45 | 7.21 | 7.09 | 5.49 | 6.9 | 6.56 | 6.51 | 5.82 | 7.41 | 7.39 | 8.09 | 6.86 | 7.38 | 7.14 |
| Inventory | 2.39B | 2.18B | 2.74B | 2.41B | 2.12B | 1.97B | 2.37B | 2B | 1.91B | 1.74B | 2.32B | 1.82B | 1.75B | 1.6B | 2.11B | 1.67B | 1.57B | 1.5B | 1.92B | 1.44B |
| Days Inventory Outstanding | 109.6 | 92.8 | 137.7 | 121.44 | 108.48 | 90.53 | 130.24 | 112.87 | 103.54 | 87.19 | 125.75 | 105.64 | 93.46 | 86.76 | 125.02 | 107.58 | 97.24 | 93.31 | 126.74 | 108.85 |
| Other Current Assets | 165.65M | 172.56M | 158.39M | 165.96M | 138.4M | 63.71M | 135.51M | 132.02M | 126.53M | 50.2M | 117.28M | 110.52M | 108.01M | 69.54M | 137.64M | 123.01M | 114.08M | 62.21M | 105.58M | 108.14M |
| Total Non-Current Assets | 3.87B | 3.86B | 3.64B | 3.56B | 3.05B | 2.97B | 3B | 2.94B | 2.87B | 2.87B | 2.8B | 2.73B | 2.69B | 2.66B | 2.59B | 2.5B | 2.48B | 2.48B | 2.45B | 2.46B |
| Property, Plant & Equipment | 3.27B | 3.25B | 3.08B | 3.01B | 2.91B | 2.85B | 2.88B | 2.83B | 2.76B | 2.76B | 2.7B | 2.62B | 2.58B | 2.57B | 2.52B | 2.42B | 2.4B | 2.4B | 2.37B | 2.38B |
| Fixed Asset Turnover | 0.97x | 1.23x | 0.94x | 0.94x | 0.99x | 1.22x | 0.89x | 0.91x | 0.99x | 1.30x | 0.94x | 0.97x | 1.02x | 1.27x | 0.95x | 0.95x | 0.98x | 1.14x | 0.84x | 0.81x |
| Goodwill | 224.63M | 226.42M | 392.61M | 392.61M | 10.87M | 10.87M | 10.87M | 10.87M | 10.87M | 10.87M | 10.87M | 10.87M | 10.87M | 10.87M | 10.87M | 10.87M | 10.87M | 10.87M | 10.87M | 10.87M |
| Intangible Assets | 201.6M | 203.29M | 6.09M | 5.47M | 0 | 204K | 281K | 357K | 434K | 510K | 591K | 718K | 1.01M | 1.31M | 844K | 1.07M | 1.31M | 1.54M | 1.77M | 2M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 177.43M | 178.3M | 165.52M | 148.87M | 126.01M | 112.65M | 109M | 101.86M | 102.58M | 102.25M | 95.32M | 95.63M | 98.32M | 78.39M | 50.04M | 69.87M | 70.41M | 74.06M | 68.24M | 67.11M |
| Total Assets | 6.9B | 7B | 7.01B | 6.63B | 5.99B | 6B | 5.96B | 5.74B | 5.63B | 5.71B | 5.6B | 5.25B | 5.38B | 5.37B | 5.33B | 4.95B | 5.01B | 4.76B | 5.29B | 4.95B |
| Asset Turnover | 0.46x | 0.56x | 0.42x | 0.44x | 0.48x | 0.58x | 0.43x | 0.45x | 0.48x | 0.63x | 0.46x | 0.48x | 0.49x | 0.60x | 0.46x | 0.46x | 0.48x | 0.54x | 0.39x | 0.39x |
| Asset Growth % | 15.18% | 16.62% | 17.69% | 15.57% | 6.3% | 5.16% | 6.5% | 9.31% | 4.77% | 6.27% | 4.94% | 6.12% | 7.26% | 12.72% | 0.83% | -0.17% | -1.48% | -6.4% | 8.56% | -9.87% |
| Total Current Liabilities | 2.3B | 2.22B | 2.54B | 2.2B | 1.76B | 1.78B | 1.82B | 1.59B | 1.57B | 1.66B | 1.84B | 1.49B | 1.63B | 1.68B | 1.7B | 1.5B | 1.6B | 1.56B | 1.62B | 1.38B |
| Accounts Payable | 713.77M | 685.89M | 759M | 708.65M | 537.52M | 563.76M | 593.22M | 566.9M | 463.78M | 544M | 597.37M | 521.32M | 621.27M | 559.53M | 647.12M | 586.85M | 585.5M | 552.73M | 747.45M | 535.26M |
| Days Payables Outstanding | 33.58 | 27.23 | 39.24 | 33.42 | 29.21 | 24.17 | 34.63 | 29.8 | 28.6 | 24.49 | 34 | 33.84 | 32.9 | 28.16 | 40.8 | 38.97 | 36.05 | 35.52 | 48.38 | 42.34 |
| Short-Term Debt | 144.9M | 368.96M | 842.44M | 571.69M | 285.76M | 288.11M | 484.69M | 281.3M | 284.81M | 283.82M | 483.19M | 287.36M | 288.13M | 283.29M | 275.75M | 274.69M | 276.44M | 274.12M | 274.37M | 267.44M |
| Deferred Revenue (Current) | 541.2M | 582.38M | 462.96M | 460.19M | 462.84M | 500.58M | 405.04M | 394.99M | 398.73M | 436.59M | 350.94M | 354.25M | 357.22M | 394.68M | 312.13M | 316.57M | 324.69M | 353.58M | 272.63M | 265.46M |
| Other Current Liabilities | 132.56M | 587.12M | 473.95M | 460.23M | 346.96M | 231.71M | 333.46M | 348.04M | 332.69M | 231.59M | 405.44M | 328.25M | 308.58M | 260.45M | 462.77M | 323.94M | 305M | 206.78M | 329.67M | 313.37M |
| Current Ratio | 1.31x | 1.41x | 1.33x | 1.39x | 1.67x | 1.70x | 1.63x | 1.76x | 1.76x | 1.71x | 1.52x | 1.69x | 1.64x | 1.61x | 1.62x | 1.63x | 1.58x | 1.46x | 1.74x | 1.81x |
| Quick Ratio | 0.28x | 0.43x | 0.25x | 0.30x | 0.46x | 0.60x | 0.32x | 0.50x | 0.54x | 0.66x | 0.26x | 0.47x | 0.57x | 0.66x | 0.37x | 0.52x | 0.60x | 0.50x | 0.56x | 0.76x |
| Cash Conversion Cycle | 83.84 | 71.8 | 105.81 | 95.36 | 86.51 | 72 | 103.06 | 90.28 | 82.03 | 68.19 | 98.64 | 78.36 | 67.07 | 64.42 | 91.63 | 76.01 | 69.27 | 64.66 | 85.73 | 73.65 |
| Total Non-Current Liabilities | 2.01B | 1.97B | 1.84B | 1.83B | 1.79B | 1.73B | 1.81B | 1.8B | 1.76B | 1.77B | 1.73B | 1.71B | 1.72B | 1.73B | 1.71B | 1.67B | 1.67B | 1.67B | 1.68B | 1.69B |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 1.85B | 1.81B | 1.73B | 1.72B | 1.69B | 1.64B | 1.66B | 1.65B | 1.61B | 1.63B | 1.62B | 1.59B | 1.61B | 1.62B | 1.62B | 1.58B | 1.57B | 1.57B | 1.57B | 1.59B |
| Deferred Tax Liabilities | 101.22M | 98.77M | 45.31M | 49.16M | 46.01M | 42.59M | 91.73M | 88.46M | 89.56M | 85.92M | 56.87M | 56.01M | 57.49M | 55.35M | 38.63M | 40.03M | 40.7M | 39.69M | 67.27M | 64.53M |
| Other Non-Current Liabilities | 61.02M | 59.63M | 63.4M | 60.73M | 57.08M | 56.15M | 65.02M | 61.85M | 60.96M | 56.3M | 55.91M | 56.66M | 56.01M | 53.6M | 51.64M | 52.84M | 57.61M | 58.66M | 43.66M | 43.16M |
| Total Liabilities | 4.31B | 4.2B | 4.38B | 4.03B | 3.56B | 3.51B | 3.63B | 3.39B | 3.33B | 3.43B | 3.57B | 3.2B | 3.36B | 3.41B | 3.41B | 3.18B | 3.27B | 3.23B | 3.3B | 3.07B |
| Total Debt | 2.3B | 2.18B | 2.57B | 2.29B | 1.98B | 1.92B | 2.14B | 1.93B | 1.89B | 1.91B | 2.1B | 1.88B | 1.9B | 1.9B | 1.9B | 1.86B | 1.84B | 1.85B | 1.84B | 1.85B |
| Net Debt | 2.14B | 1.76B | 2.37B | 2.05B | 1.52B | 1.22B | 1.96B | 1.52B | 1.37B | 1.14B | 1.98B | 1.49B | 1.26B | 1.17B | 1.65B | 1.42B | 1.19B | 1.42B | 1.24B | 1.08B |
| Debt / Equity | 0.89x | 0.78x | 0.98x | 0.88x | 0.81x | 0.77x | 0.92x | 0.82x | 0.82x | 0.84x | 1.04x | 0.92x | 0.94x | 0.97x | 0.99x | 1.05x | 1.06x | 1.20x | 0.93x | 0.99x |
| Debt / EBITDA | 5.12x | 3.88x | 6.59x | 5.43x | 4.15x | 3.27x | 5.48x | 4.84x | 4.04x | 3.28x | 5.36x | 4.13x | 3.79x | 3.74x | 4.47x | 4.08x | 3.67x | 4.75x | 5.25x | 4.61x |
| Net Debt / EBITDA | 4.75x | 3.13x | 6.07x | 4.86x | 3.20x | 2.07x | 5.03x | 3.80x | 2.92x | 1.96x | 5.04x | 3.28x | 2.52x | 2.29x | 3.88x | 3.13x | 2.37x | 3.64x | 3.52x | 2.70x |
| Interest Coverage | 689.51x | 181.76x | 75.05x | - | - | - | - | - | - | - | - | - | - | - | - | - | 1091.54x | 804.33x | 688.23x | 781.90x |
| Total Equity | 2.58B | 2.8B | 2.63B | 2.6B | 2.43B | 2.49B | 2.33B | 2.35B | 2.3B | 2.28B | 2.03B | 2.05B | 2.02B | 1.96B | 1.92B | 1.77B | 1.75B | 1.54B | 1.99B | 1.88B |
| Equity Growth % | 6.2% | 12.66% | 13.05% | 10.89% | 5.63% | 9.17% | 14.81% | 14.44% | 14.01% | 16.3% | 5.53% | 15.99% | 15.61% | 27.64% | -3.25% | -5.89% | -5.37% | -23.21% | 7.14% | 6.16% |
| Book Value per Share | 58.71 | 62.31 | 58.65 | 57.72 | 53.40 | 53.54 | 49.46 | 49.26 | 47.55 | 46.71 | 41.21 | 41.16 | 39.99 | 38.45 | 37.38 | 34.09 | 33.20 | 28.69 | 36.35 | 34.17 |
| Total Shareholders' Equity | 2.58B | 2.8B | 2.63B | 2.6B | 2.43B | 2.49B | 2.33B | 2.35B | 2.3B | 2.28B | 2.03B | 2.05B | 2.02B | 1.96B | 1.92B | 1.77B | 1.75B | 1.54B | 1.99B | 1.88B |
| Common Stock | 442K | 450K | 454K | 458K | 459K | 468K | 474K | 481K | 487K | 491K | 495K | 501K | 507K | 511K | 517K | 521K | 528K | 530K | 549K | 551K |
| Retained Earnings | 1.52B | 1.74B | 1.58B | 1.57B | 1.42B | 1.47B | 1.33B | 1.35B | 1.31B | 1.29B | 1.05B | 1.08B | 1.06B | 995.77M | 983.14M | 846.01M | 851.94M | 653.38M | 1.12B | 1.03B |
| Treasury Stock | -131.24M | -120.44M | -120.3M | -120.03M | -119.7M | -106.79M | -106.6M | -106.49M | -106.31M | -83.03M | -82.8M | -82.23M | -82.13M | -60.47M | -60.22M | -59.8M | -58.65M | -53.48M | -53.31M | -44.77M |
| Accumulated OCI | 88K | 3.76M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |