AI Tokens
Stock Analysis on Net

Ulta Beauty Inc. (NASDAQ:ULTA)

This company has been moved to the archive! The financial data has not been updated since August 24, 2023.

Analysis of Solvency Ratios

Microsoft Excel

Solvency Ratios (Summary)

Debt Ratios

Coverage Ratios

Ulta Beauty Inc., solvency ratios

Microsoft Excel
Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Debt Ratios
Debt to equity 0.00 0.00 0.00 0.00 0.00 0.00
Debt to equity (including operating lease liability) 0.97 1.20 0.95 1.02 0.00 0.00
Debt to capital 0.00 0.00 0.00 0.00 0.00 0.00
Debt to capital (including operating lease liability) 0.49 0.55 0.49 0.50 0.00 0.00
Debt to assets 0.00 0.00 0.00 0.00 0.00 0.00
Debt to assets (including operating lease liability) 0.35 0.39 0.37 0.40 0.00 0.00
Financial leverage 2.74 3.10 2.55 2.56 1.75 1.64
Coverage Ratios
Interest coverage — — — — — —
Fixed charge coverage 6.10 5.16 1.76 4.14 4.28 4.26

Based on: 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).


An analysis of solvency ratios reveals a period of increasing financial leverage that peaked in 2022, followed by a corrective trend toward improved debt metrics and strengthened coverage capabilities by early 2023.

Debt and Capital Structure
Ratios incorporating operating lease liabilities demonstrate a pattern of fluctuation between 2020 and 2023. Debt to assets declined from 0.40 in 2020 to 0.35 by 2023, despite a temporary increase to 0.39 in 2022. Similarly, debt to capital and debt to equity ratios peaked in 2022 at 0.55 and 1.20, respectively, before returning to 0.49 and 0.97 in 2023, suggesting a reduction in total liabilities relative to equity and total capital.
Financial Leverage
A consistent upward trend in financial leverage is observed from 2018 to 2022, rising from 1.64 to a maximum of 3.10. This indicates a significant increase in the use of debt or other liabilities to finance assets over this period. A reduction to 2.74 in 2023 suggests a recent shift toward a more conservative leverage position.
Fixed Charge Coverage
The ability to service fixed obligations remained stable between 2018 and 2020, with ratios ranging from 4.14 to 4.28. A notable contraction occurred in 2021, where the ratio fell to 1.76, indicating a temporary tightening of solvency margins. This was followed by a robust recovery, with the ratio climbing to 5.16 in 2022 and reaching 6.10 in 2023, reflecting a substantially improved capacity to meet fixed financial commitments.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Debt to Equity

Ulta Beauty Inc., debt to equity calculation, comparison to benchmarks

Microsoft Excel
Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Selected Financial Data (US$ in thousands)
Total debt — — — — — —
Stockholders’ equity 1,959,811 1,535,373 1,999,549 1,902,094 1,820,218 1,774,217
Solvency Ratio
Debt to equity1 0.00 0.00 0.00 0.00 0.00 0.00
Benchmarks
Debt to Equity, Competitors2
Amazon.com Inc. 0.39 0.59 0.54 — — —
Home Depot Inc. 27.65 — 11.29 — — —
Lowe’s Cos. Inc. — — 15.16 — — —
TJX Cos. Inc. 0.53 0.56 1.04 — — —
Debt to Equity, Sector
Consumer Discretionary Distribution & Retail 0.82 1.06 0.93 — — —
Debt to Equity, Industry
Consumer Discretionary 1.34 1.51 1.50 — — —

Based on: 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).

1 2023 Calculation
Debt to equity = Total debt ÷ Stockholders’ equity
= 0 ÷ 1,959,811 = 0.00

2 Click competitor name to see calculations.


An analysis of the solvency components reveals a fluctuating trend in stockholders' equity over the six-year period ending January 28, 2023. The equity base demonstrated consistent growth in the initial phase, followed by a sharp contraction and a subsequent recovery.

Stockholders' Equity Trends
From February 3, 2018, to January 30, 2021, stockholders' equity exhibited a steady upward trajectory, increasing from US$ 1.77 billion to a peak of approximately US$ 2.00 billion. This growth indicates a period of sustained capital accumulation.
A notable decline occurred by January 29, 2022, with equity dropping to US$ 1.54 billion. This represents a significant reduction in the company's equity base compared to the prior year.
By January 28, 2023, a strong recovery was observed as stockholders' equity rose to US$ 1.96 billion, nearly returning to the levels seen in 2021.
Solvency Ratio Implications
While total debt figures are unavailable to calculate a definitive debt-to-equity ratio, the fluctuations in stockholders' equity directly impact the company's solvency profile. The significant recovery in equity during the final period suggests a strengthened capital position, which typically reduces financial risk and improves the ability to cover long-term obligations.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Debt to Equity (including Operating Lease Liability)

Ulta Beauty Inc., debt to equity (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Selected Financial Data (US$ in thousands)
Total debt — — — — — —
Current operating lease liabilities 283,293 274,118 253,415 239,629 — —
Non-current operating lease liabilities 1,619,883 1,572,638 1,643,386 1,698,718 — —
Total debt (including operating lease liability) 1,903,176 1,846,756 1,896,801 1,938,347 — —
 
Stockholders’ equity 1,959,811 1,535,373 1,999,549 1,902,094 1,820,218 1,774,217
Solvency Ratio
Debt to equity (including operating lease liability)1 0.97 1.20 0.95 1.02 0.00 0.00
Benchmarks
Debt to Equity (including Operating Lease Liability), Competitors2
Amazon.com Inc. 0.77 1.06 0.96 — — —
Home Depot Inc. 32.24 — 13.16 — — —
Lowe’s Cos. Inc. — — 18.24 — — —
TJX Cos. Inc. 2.00 2.08 2.66 — — —
Debt to Equity (including Operating Lease Liability), Sector
Consumer Discretionary Distribution & Retail 1.31 1.67 1.46 — — —
Debt to Equity (including Operating Lease Liability), Industry
Consumer Discretionary 1.69 1.90 1.87 — — —

Based on: 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).

1 2023 Calculation
Debt to equity (including operating lease liability) = Total debt (including operating lease liability) ÷ Stockholders’ equity
= 1,903,176 ÷ 1,959,811 = 0.97

2 Click competitor name to see calculations.


An analysis of the solvency position reveals a period of relative stability in total debt coupled with fluctuations in stockholders' equity, which has directly influenced the leverage ratio over the observed period.

Total Debt Trends
Total debt, including operating lease liabilities, remained relatively consistent between 2020 and 2023. After reaching 1.94 billion USD in February 2020, the balance experienced a gradual decline to 1.85 billion USD by January 2022, before rising slightly to 1.90 billion USD by January 2023.
Stockholders' Equity Fluctuations
Stockholders' equity demonstrated a steady upward trajectory from 1.77 billion USD in 2018 to a peak of 2.00 billion USD in January 2021. A notable contraction occurred in January 2022, where equity fell to 1.54 billion USD, followed by a recovery to 1.96 billion USD by January 2023.
Debt to Equity Ratio Analysis
The debt to equity ratio fluctuated in alignment with the equity base. The ratio improved from 1.02 in 2020 to 0.95 in 2021. A peak of 1.20 was recorded in 2022, a change primarily driven by the reduction in stockholders' equity rather than an increase in total debt. By January 2023, the ratio returned to a more conservative level of 0.97, indicating a restoration of the balance between total liabilities and equity.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Debt to Capital

Ulta Beauty Inc., debt to capital calculation, comparison to benchmarks

Microsoft Excel
Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Selected Financial Data (US$ in thousands)
Total debt — — — — — —
Stockholders’ equity 1,959,811 1,535,373 1,999,549 1,902,094 1,820,218 1,774,217
Total capital 1,959,811 1,535,373 1,999,549 1,902,094 1,820,218 1,774,217
Solvency Ratio
Debt to capital1 0.00 0.00 0.00 0.00 0.00 0.00
Benchmarks
Debt to Capital, Competitors2
Amazon.com Inc. 0.28 0.37 0.35 — — —
Home Depot Inc. 0.97 1.04 0.92 — — —
Lowe’s Cos. Inc. 1.72 1.24 0.94 — — —
TJX Cos. Inc. 0.35 0.36 0.51 — — —
Debt to Capital, Sector
Consumer Discretionary Distribution & Retail 0.45 0.51 0.48 — — —
Debt to Capital, Industry
Consumer Discretionary 0.57 0.60 0.60 — — —

Based on: 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).

1 2023 Calculation
Debt to capital = Total debt ÷ Total capital
= 0 ÷ 1,959,811 = 0.00

2 Click competitor name to see calculations.


The financial data indicates a fluctuating trend in total capital over the six-year period ending January 28, 2023. Total capital experienced a period of steady growth from February 3, 2018, through January 30, 2021, before undergoing a significant contraction and subsequent recovery.

Total Capital Trends
Between 2018 and 2021, total capital grew consistently, rising from 1,774,217 thousand to a peak of 1,999,549 thousand. This period of expansion was followed by a sharp decline in January 2022, where capital fell to 1,535,373 thousand, representing a reduction of approximately 23% from the previous year's peak. However, a strong recovery was observed by January 28, 2023, with total capital increasing to 1,959,811 thousand, nearly returning to the 2021 levels.
Debt to Capital Analysis
A definitive analysis of the debt to capital ratio and specific solvency trends cannot be performed as the values for total debt and the resulting debt to capital ratio are not available in the provided dataset. Consequently, the impact of debt obligations on the total capital structure cannot be quantified for the period analyzed.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Debt to Capital (including Operating Lease Liability)

Ulta Beauty Inc., debt to capital (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Selected Financial Data (US$ in thousands)
Total debt — — — — — —
Current operating lease liabilities 283,293 274,118 253,415 239,629 — —
Non-current operating lease liabilities 1,619,883 1,572,638 1,643,386 1,698,718 — —
Total debt (including operating lease liability) 1,903,176 1,846,756 1,896,801 1,938,347 — —
Stockholders’ equity 1,959,811 1,535,373 1,999,549 1,902,094 1,820,218 1,774,217
Total capital (including operating lease liability) 3,862,987 3,382,129 3,896,350 3,840,441 1,820,218 1,774,217
Solvency Ratio
Debt to capital (including operating lease liability)1 0.49 0.55 0.49 0.50 0.00 0.00
Benchmarks
Debt to Capital (including Operating Lease Liability), Competitors2
Amazon.com Inc. 0.43 0.51 0.49 — — —
Home Depot Inc. 0.97 1.04 0.93 — — —
Lowe’s Cos. Inc. 1.60 1.20 0.95 — — —
TJX Cos. Inc. 0.67 0.68 0.73 — — —
Debt to Capital (including Operating Lease Liability), Sector
Consumer Discretionary Distribution & Retail 0.57 0.63 0.59 — — —
Debt to Capital (including Operating Lease Liability), Industry
Consumer Discretionary 0.63 0.65 0.65 — — —

Based on: 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).

1 2023 Calculation
Debt to capital (including operating lease liability) = Total debt (including operating lease liability) ÷ Total capital (including operating lease liability)
= 1,903,176 ÷ 3,862,987 = 0.49

2 Click competitor name to see calculations.


An analysis of the solvency profile from 2018 to 2023 reveals a period of relative stability in the leverage structure, following a significant shift in the capital base between 2019 and 2020.

Debt to Capital Ratio Trends
The debt to capital ratio, which includes operating lease liabilities, has fluctuated within a narrow range between 0.49 and 0.55 from 2020 to 2023. After maintaining a level of 0.50 in February 2020 and 0.49 in January 2021, the ratio peaked at 0.55 in January 2022. However, by January 2023, the ratio returned to 0.49, indicating a consistent long-term solvency position.
Total Capital Dynamics
A substantial increase in total capital is observed between February 2019 and February 2020, where the value rose from approximately 1.82 billion US$ to 3.84 billion US$. Following this expansion, total capital remained relatively stable, with a temporary contraction to 3.38 billion US$ in January 2022 before recovering to 3.86 billion US$ by January 2023.
Total Debt Stability
Total debt, including operating lease liabilities, exhibited minimal volatility between 2020 and 2023. The balance transitioned from 1.94 billion US$ in 2020 to a low of 1.85 billion US$ in 2022, ending at 1.90 billion US$ in 2023. The peak in the debt to capital ratio observed in 2022 was primarily driven by the contraction in total capital rather than an increase in total debt obligations.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Debt to Assets

Ulta Beauty Inc., debt to assets calculation, comparison to benchmarks

Microsoft Excel
Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Selected Financial Data (US$ in thousands)
Total debt — — — — — —
Total assets 5,370,411 4,764,379 5,089,969 4,863,872 3,191,172 2,908,687
Solvency Ratio
Debt to assets1 0.00 0.00 0.00 0.00 0.00 0.00
Benchmarks
Debt to Assets, Competitors2
Amazon.com Inc. 0.15 0.19 0.18 — — —
Home Depot Inc. 0.57 0.56 0.53 — — —
Lowe’s Cos. Inc. 0.78 0.55 0.47 — — —
TJX Cos. Inc. 0.12 0.12 0.20 — — —
Debt to Assets, Sector
Consumer Discretionary Distribution & Retail 0.24 0.25 0.24 — — —
Debt to Assets, Industry
Consumer Discretionary 0.34 0.35 0.36 — — —

Based on: 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).

1 2023 Calculation
Debt to assets = Total debt ÷ Total assets
= 0 ÷ 5,370,411 = 0.00

2 Click competitor name to see calculations.


The available financial information allows for an assessment of asset growth over a six-year period, although the absence of debt figures precludes a definitive calculation of the debt-to-assets ratio. An overall expansion in the asset base is observed, with total assets increasing from 2,908,687 thousand US dollars in February 2018 to 5,370,411 thousand US dollars by January 2023.

Total Asset Growth Trajectory
A significant upward trend is evident between 2018 and 2021. A particularly sharp increase occurred between February 2019 and February 2020, where assets rose from 3,191,172 thousand US dollars to 4,863,872 thousand US dollars, representing a substantial expansion of the balance sheet within a single year.
Asset Volatility and Recovery
A period of contraction was observed in January 2022, with total assets declining to 4,764,379 thousand US dollars. However, this decline was temporary, as a strong recovery followed in January 2023, resulting in the highest asset valuation of the analyzed period at 5,370,411 thousand US dollars.
Solvency Ratio Analysis Limitations
Due to the absence of reported total debt values for the entire period, the debt-to-assets ratio cannot be determined. Consequently, the company's reliance on debt financing relative to its asset base and its overall solvency position cannot be quantitatively assessed based on the available information.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Debt to Assets (including Operating Lease Liability)

Ulta Beauty Inc., debt to assets (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Selected Financial Data (US$ in thousands)
Total debt — — — — — —
Current operating lease liabilities 283,293 274,118 253,415 239,629 — —
Non-current operating lease liabilities 1,619,883 1,572,638 1,643,386 1,698,718 — —
Total debt (including operating lease liability) 1,903,176 1,846,756 1,896,801 1,938,347 — —
 
Total assets 5,370,411 4,764,379 5,089,969 4,863,872 3,191,172 2,908,687
Solvency Ratio
Debt to assets (including operating lease liability)1 0.35 0.39 0.37 0.40 0.00 0.00
Benchmarks
Debt to Assets (including Operating Lease Liability), Competitors2
Amazon.com Inc. 0.29 0.33 0.31 — — —
Home Depot Inc. 0.66 0.64 0.62 — — —
Lowe’s Cos. Inc. 0.87 0.66 0.56 — — —
TJX Cos. Inc. 0.45 0.44 0.50 — — —
Debt to Assets (including Operating Lease Liability), Sector
Consumer Discretionary Distribution & Retail 0.38 0.40 0.38 — — —
Debt to Assets (including Operating Lease Liability), Industry
Consumer Discretionary 0.43 0.44 0.44 — — —

Based on: 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).

1 2023 Calculation
Debt to assets (including operating lease liability) = Total debt (including operating lease liability) ÷ Total assets
= 1,903,176 ÷ 5,370,411 = 0.35

2 Click competitor name to see calculations.


An analysis of the solvency position reveals a stable to improving trend in the debt-to-assets ratio over the observed period. The ratio peaked at 0.40 in February 2020 and declined to 0.35 by January 28, 2023, indicating a strategic reduction in the proportion of assets financed through debt and lease obligations.

Total Debt Trends
Total debt, inclusive of operating lease liabilities, exhibited minimal volatility between 2020 and 2023. The balance remained consistent, fluctuating within a narrow range between a high of $1.94 billion in February 2020 and a low of $1.85 billion in January 2022, before closing at $1.90 billion in January 2023.
Asset Base Expansion
A significant increase in total assets was recorded between February 2019 and February 2020, where the value rose from $3.19 billion to $4.86 billion. Following this surge, the asset base continued to expand, reaching $5.37 billion by January 2023. This growth in the asset base acted as the primary driver for the compression of the solvency ratio.
Debt to Assets Ratio Dynamics
The ratio experienced slight fluctuations, moving from 0.40 in 2020 to 0.37 in 2021, before a marginal increase to 0.39 in 2022 and a final decrease to 0.35 in 2023. The overall downward trajectory suggests that asset accumulation has outpaced the growth of liabilities, resulting in a strengthened solvency profile and lower financial leverage.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Financial Leverage

Ulta Beauty Inc., financial leverage calculation, comparison to benchmarks

Microsoft Excel
Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Selected Financial Data (US$ in thousands)
Total assets 5,370,411 4,764,379 5,089,969 4,863,872 3,191,172 2,908,687
Stockholders’ equity 1,959,811 1,535,373 1,999,549 1,902,094 1,820,218 1,774,217
Solvency Ratio
Financial leverage1 2.74 3.10 2.55 2.56 1.75 1.64
Benchmarks
Financial Leverage, Competitors2
Amazon.com Inc. 2.61 3.17 3.04 — — —
Home Depot Inc. 48.94 — 21.39 — — —
Lowe’s Cos. Inc. — — 32.52 — — —
TJX Cos. Inc. 4.45 4.74 5.28 — — —
Financial Leverage, Sector
Consumer Discretionary Distribution & Retail 3.46 4.18 3.82 — — —
Financial Leverage, Industry
Consumer Discretionary 3.95 4.32 4.22 — — —

Based on: 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).

1 2023 Calculation
Financial leverage = Total assets ÷ Stockholders’ equity
= 5,370,411 ÷ 1,959,811 = 2.74

2 Click competitor name to see calculations.


The financial structure of the organization exhibits a general trend toward increased financial leverage between February 2018 and January 2023. While total assets expanded significantly over this period, the growth in stockholders' equity was more volatile, resulting in a higher overall reliance on liabilities to fund asset growth.

Total Asset Trends
A substantial upward trajectory in total assets is observed, increasing from 2,908,687 thousand US dollars in 2018 to 5,370,411 thousand US dollars by 2023. A significant expansion occurred between 2019 and 2020, where assets grew by approximately 52%, indicating a period of rapid resource accumulation.
Stockholders' Equity Volatility
Equity showed steady growth from 2018 through 2021, reaching a peak of 1,999,549 thousand US dollars. A notable contraction occurred in 2022, with equity dropping to 1,535,373 thousand US dollars, before recovering to 1,959,811 thousand US dollars in 2023. This fluctuation directly influenced the company's leverage position.
Financial Leverage Dynamics
The financial leverage ratio climbed from 1.64 in 2018 to a peak of 3.10 in 2022. The sharp increase observed in 2020 indicates a shift toward a more aggressive financing strategy. The peak leverage in 2022 was primarily a result of the decline in stockholders' equity relative to the asset base. By 2023, the ratio moderated to 2.74, reflecting a recovery in equity despite the total asset base reaching its highest point in the analyzed period.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Interest Coverage

Ulta Beauty Inc., interest coverage calculation, comparison to benchmarks

Microsoft Excel
Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Selected Financial Data (US$ in thousands)
Net income 1,242,408 985,837 175,835 705,945 658,559 555,234
Add: Income tax expense 401,136 309,992 55,250 200,205 200,582 231,625
Add: Interest expense — — — — — —
Earnings before interest and tax (EBIT) 1,643,544 1,295,829 231,085 906,150 859,141 786,859
Solvency Ratio
Interest coverage1 — — — — — —
Benchmarks
Interest Coverage, Competitors2
Amazon.com Inc. 12.80 -1.51 22.09 — — —
Home Depot Inc. 14.90 17.14 13.60 — — —
Lowe’s Cos. Inc. 8.79 13.49 9.88 — — —
TJX Cos. Inc. 56.19 37.80 1.46 — — —
Interest Coverage, Sector
Consumer Discretionary Distribution & Retail 13.19 7.64 15.91 — — —
Interest Coverage, Industry
Consumer Discretionary 12.23 9.30 13.23 — — —

Based on: 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).

1 2023 Calculation
Interest coverage = EBIT ÷ Interest expense
= 1,643,544 ÷ 0 = —

2 Click competitor name to see calculations.


The operational profitability, as measured by Earnings Before Interest and Tax (EBIT), demonstrates a pattern of steady growth, followed by a sharp contraction and a subsequent robust recovery over the analyzed period.

Earnings Before Interest and Tax (EBIT) Trends
A consistent upward trajectory is observed from 2018 through 2020, with EBIT rising from 786.86 million to 906.15 million. A significant decline occurred in 2021, where EBIT dropped to 231.09 million. However, a strong recovery followed in 2022, with earnings increasing to 1.30 billion, and further growth was recorded in 2023, reaching 1.64 billion.
Interest Coverage and Solvency
The absence of reported interest expense values precludes the calculation of a specific interest coverage ratio for the period. Despite the lack of available interest data, the substantial increase in EBIT from 2021 to 2023 suggests a significantly enhanced capacity to service potential debt obligations through operating profits.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Fixed Charge Coverage

Ulta Beauty Inc., fixed charge coverage calculation, comparison to benchmarks

Microsoft Excel
Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Selected Financial Data (US$ in thousands)
Net income 1,242,408 985,837 175,835 705,945 658,559 555,234
Add: Income tax expense 401,136 309,992 55,250 200,205 200,582 231,625
Add: Interest expense — — — — — —
Earnings before interest and tax (EBIT) 1,643,544 1,295,829 231,085 906,150 859,141 786,859
Add: Operating lease cost 322,195 311,546 304,743 289,007 262,275 241,559
Earnings before fixed charges and tax 1,965,739 1,607,375 535,828 1,195,157 1,121,416 1,028,418
 
Interest expense — — — — — —
Operating lease cost 322,195 311,546 304,743 289,007 262,275 241,559
Fixed charges 322,195 311,546 304,743 289,007 262,275 241,559
Solvency Ratio
Fixed charge coverage1 6.10 5.16 1.76 4.14 4.28 4.26
Benchmarks
Fixed Charge Coverage, Competitors2
Amazon.com Inc. 3.73 0.47 5.24 — — —
Home Depot Inc. 9.07 9.94 8.97 — — —
Lowe’s Cos. Inc. 5.77 8.02 6.05 — — —
TJX Cos. Inc. 3.31 3.17 1.04 — — —
Fixed Charge Coverage, Sector
Consumer Discretionary Distribution & Retail 4.61 2.82 5.29 — — —
Fixed Charge Coverage, Industry
Consumer Discretionary 4.95 3.65 5.60 — — —

Based on: 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).

1 2023 Calculation
Fixed charge coverage = Earnings before fixed charges and tax ÷ Fixed charges
= 1,965,739 ÷ 322,195 = 6.10

2 Click competitor name to see calculations.


The analysis of solvency ratios over the six-year period indicates a general strengthening of the capacity to meet fixed obligations, despite a significant contraction in 2021.

Earnings Performance and Coverage Volatility
Between 2018 and 2020, earnings before fixed charges and tax grew steadily from US$ 1,028,418 thousand to US$ 1,195,157 thousand, maintaining a stable coverage ratio between 4.14 and 4.28. A sharp decline occurred in 2021, where earnings fell to US$ 535,828 thousand, causing the fixed charge coverage ratio to drop to 1.76. This represents the lowest point of solvency capacity within the analyzed period.
Recovery and Growth Trajectory
A robust recovery is observed beginning in 2022, with earnings increasing to US$ 1,607,375 thousand and further ascending to US$ 1,965,739 thousand by 2023. This surge in earnings led to a significant improvement in the fixed charge coverage ratio, which rose to 5.16 in 2022 and peaked at 6.10 in 2023, indicating a substantially enhanced margin of safety for meeting fixed obligations.
Fixed Charge Stability
Fixed charges exhibited a consistent and linear increase throughout the period, rising from US$ 241,559 thousand in 2018 to US$ 322,195 thousand in 2023. Because these charges remained predictable and grew at a moderate pace, the volatility observed in the coverage ratio is attributed directly to fluctuations in earnings rather than changes in the fixed cost structure.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?