|
FY2025
12 months to Jan 31, 2026
|
FY2024
12 months to Feb 1, 2025
|
FY2023
12 months to Feb 3, 2024
|
FY2022
12 months to Jan 28, 2023
|
FY2021
12 months to Jan 29, 2022
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||
| Net income | |||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||
| Depreciation and amortization | |||||
| Non-cash operating lease cost | |||||
| Stock-based compensation expense | |||||
| Asset impairments | |||||
| Amortization of debt discount | |||||
| Non-cash finance lease interest expense | |||||
| Deferred income taxes | |||||
| Share of equity method investments net (income) loss | |||||
| Distribution of return on equity method investment | |||||
| Other non-cash items | |||||
| Change in assets and liabilities: | |||||
| Accounts receivable | |||||
| Merchandise inventories | |||||
| Prepaid expense and other assets | |||||
| Landlord assets under construction-net of tenant allowances | |||||
| Accounts payable and accrued expenses | |||||
| Deferred revenue and customer deposits | |||||
| Other current liabilities | |||||
| Current and non-current operating lease liabilities | |||||
| Other non-current obligations | |||||
| Net cash provided by operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||
| Capital expenditures | |||||
| Acquisition of business | |||||
| Equity method investments | |||||
| Acquisition of intangible asset | |||||
| Receipt of promissory note repayment from equity method investee | |||||
| Distribution of return of equity method investment | |||||
| Proceeds from insurance recoveries | |||||
| Net cash used in investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||
| Borrowings under asset based credit facility | |||||
| Repayments under asset based credit facility | |||||
| Repayments under term loans | |||||
| Repayments under real estate loans | |||||
| Repayments under promissory and equipment security notes | |||||
| Repayments of convertible senior notes | |||||
| Debt issuance costs | |||||
| Principal payments under finance lease agreements-net of tenant allowances | |||||
| Repurchases of common stock-inclusive of excise taxes paid | |||||
| Proceeds from exercise of stock options | |||||
| Tax withholdings related to issuance of stock-based awards | |||||
| Other financing activities | |||||
| Net cash provided by (used in) financing activities | |||||
| Effects of foreign currency exchange rate translation on cash | |||||
| Net increase (decrease) in cash and cash equivalents | |||||
| Cash and cash equivalents | |||||
| Beginning of period-cash and cash equivalents | |||||
| Beginning of period-restricted cash | |||||
| Beginning of period | |||||
| End of period-cash and cash equivalents | |||||
| End of period-restricted cash | |||||
| End of period | |||||
| Cash paid for interest | |||||
| Cash paid for taxes | |||||
| Cash paid for income taxes (Note 13) | |||||
| Non-cash transactions | |||||
| Property and equipment additions in accounts payable and accrued expenses at period-end | |||||
| Landlord asset additions in accounts payable and accrued expenses at period-end | |||||
| Excise tax from share repurchases in accounts payable and accrued expenses at period-end | |||||
Loading...