Ulta Beauty — May 29, 2025 release

Exhibit 99.1 ​ ULTA BEAUTY ANNOUNCES FIRST QUARTER FISCAL 2025 RESULTS ​ Net Sales Increased 4.5% to $2.8 Billion Comparable Sales Increased 2.9% Net Income of $305.1 Million or $6.70 Per Diluted Share Company Updates Fiscal 2025 Guidance ​ Bolingbrook, IL – May 29, 2025 – Ulta Beauty, Inc. (NASDAQ: ULTA) today announced financial results for the thirteen-week period (“first quarter”) ended May 3, 2025 . ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ 13 Weeks Ended ​ ​ May 3, ​ May 4, (Dollars in millions, except per share data) ​ 2025 ​ 2024 Net sales ​ $ 2,848.4 ​ $ 2,725.8 Comparable sales ​ ​ 2.9% ​ ​ 1.6% Gross profit (as a percentage of net sales) ​ ​ 39.1% ​ ​ 39.2% Selling, general and administrative expenses ​ $ 710.6 ​ $ 665.9 Operating income (as a percentage of net sales) ​ ​ 14.1% ​ ​ 14.7% Diluted earnings per share ​ $ 6.70 ​ $ 6.47 New store openings, net ​ ​ 6 ​ ​ 10 ​ “Fiscal 2025 is off to an encouraging start with stronger-than-expected performance. Our Ulta Beauty Unleashed plan is resonating with guests, energizing our team, and fueling growth," said Kecia Steelman, president and chief executive officer. "The operating environment is fluid, and our outlook reflects uncertainty around how consumer demand could evolve. We believe our model uniquely positions us to win, and we will continue to focus on serving our guests while staying agile as we move through the year." First Quarter of Fiscal 2025 Compared to First Quarter of Fiscal 2024 ● Net sales increased 4.5% to $2.8 billion compared to $2.7 billion, primarily due to increased comparable sales and new store contribution, partially offset by a decrease in other revenue . ● Comparable sales (sales for stores open at least 14 months and e-commerce sales) increased 2.9% compared to the first quarter of fiscal 2024, driven by a 2.3% increase in average ticket and a 0.6% increase in transactions. ● Gross profit increased 4.2% to $1.11 billion compared to $1.07 billion. As a percentage of net sales, gross profit decreased to 39.1% compared to 39.2%, primarily due to deleverage of store and supply chain fixed costs and lower other revenue, partially offset by lower inventory shrink. ● Selling, general and administrative (“SG&A”) expenses increased 6.7% to $710.6 million compared to $665.9 million. As a percentage of net sales, SG&A expenses increased to 24.9% compared to 24.4%, primarily due to deleverage of store payroll and benefits and store expenses, partially offset by leverage of corporate overhead. ● Operating income was $401.8 million, or 14.1% of net sales, compared to $400.9 million, or 14.7% of net sales. ● The tax rate increased to 24.6% compared to 23.2%, primarily due to a reduced benefit from income tax accounting for stock-based compensation. ● Net income was $305.1 million compared to $313.1 million. ● Diluted earnings per share was $6.70, including a $0.01 benefit due to income tax accounting for stock-based compensation, compared to $6.47, including a $0.10 benefit due to income tax accounting for stock-based compensation. ​ Balance Sheet Cash and cash equivalents at the end of the first quarter of fiscal 2025 totaled $454.6 million. Merchandise inventories, net at the end of first quarter of fiscal 2025 increased 11.3% to $2.1 billion compared to $1.9 billion at the end of the first quarter of fiscal 2024. The increase was primarily due to inventory to support new brand launches, strategic investments in key categories, and 56 net new stores. Share Repurchase Program During the first quarter of fiscal 2025, the Company repurchased 986,733 shares of its common stock at a cost of $358.7 million.  As of May 3, 2025, $2.3 billion remained available under the $3.0 billion share repurchase program announced in October  2024. Store Update During the first quarter of fiscal 2025, the Company opened six new stores, remodeled four stores, and relocated two stores. At the end of the first quarter of fiscal 2025 the Company operated 1,451 stores totaling 15.2 million square feet. ​ Fiscal 2025 Outlook ​ The Company has updated its outlook for fiscal 2025. ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Prior Fiscal 2025 Outlook ​ Updated Fiscal 2025 Outlook Net sales ​ ​ $11.5 billion to $11.6 billion ​ $11.5 billion to $11.7 billion Comparable sales ​ ​ 0% to 1% ​ 0% to 1.5% New stores, net ​ ​ approximately 60 ​ no change Remodel and relocation projects ​ ​ 40-45 ​ no change Operating margin ​ ​ 11.7% to 11.8% ​ no change Diluted earnings per share ​ ​ $22.50 to $22.90 ​ $22.65 to $23.20 Share repurchases ​ ​ approximately $900 million ​ no change Interest income ​ ​ approximately $6 million ​ no change Effective tax rate ​ ​ approximately 24.5% ​ no change Capital expenditures ​ ​ $425 million to $500 million ​ no change Depreciation and amortization expense ​ ​ $290 million to $300 million ​ no change Conference Call Information ​ A conference call to discuss first quarter of fiscal 2025 results is scheduled for today, May 29, 2025, at 4:30 p.m. Eastern Time / 3:30 p.m. CT. Investors and analysts who are interested in participating in the call are invited to register for the live event at https://q1-2025-ulta-beauty-earnings-conference-call.open-exchange.net/. A replay will be available on the company's Investor Relations website at https://www.ulta.com/investor approximately two hours following the live call for a period of 30 days. ​ About Ulta Beauty At Ulta Beauty (NASDAQ: ULTA), the possibilities are beautiful. Ulta Beauty is the largest specialty U.S. beauty retailer and the premier beauty destination for cosmetics, fragrance, skin care products, hair care products and salon services. In 1990, the Company reinvented the beauty retail experience by offering a new way to shop for beauty – bringing together All Things Beauty. All in One Place ® . Today, Ulta Beauty operates 1,451 retail stores across 50 states and also distributes its products through its website, which includes a collection of tips, tutorials, and social content. For more information, visit www.ulta.com. ​ Forward-Looking Statements This press release contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, which reflect the company’s current views with respect to, among other things, future events and financial performance. These statements can be identified by the use of forward-looking words such as “outlook,” “believes,” “expects,” “plans,” “estimates,” “targets,” “strategies” or other comparable words. Any forward-looking statements contained in this press release are based upon the company’s historical performance and on current plans, estimates and expectations. The inclusion of this forward-looking information should not be regarded as a representation by the company or any other person that the future plans, estimates, targets, strategies or expectations contemplated by the company will be achieved. Such forward-looking statements are subject to various risks and uncertainties, which include, without limitation: ​ ● macroeconomic conditions, including inflation and elevated interest rates, as well as prior labor, transportation, and shipping cost pressures, have had, and may continue to have, a negative impact on our business, financial condition, profitability, and cash flows (including future uncertain impacts, especially when combined with increased tariffs); ● changes in the overall level of consumer spending and volatility in the economy, including as a result of macroeconomic conditions, tariffs, and geopolitical events; ● our ability to sustain our growth plans and successfully implement our long-range strategic and financial plan; ● the ability to execute our operational excellence priorities, including continuous improvement and supply chain optimization; ● our ability to gauge beauty trends and react to changing consumer preferences in a timely manner; ● the possibility that we may be unable to compete effectively in our highly competitive markets; ● the possibility of significant interruptions in the operations of our distribution centers, fast fulfillment center, and market fulfillment centers; ● the possibility that cybersecurity or information security breaches and other disruptions could compromise our information or result in the unauthorized disclosure of confidential information; ● the possibility of material disruptions to our information systems, including our Ulta.com website and mobile applications; ● the failure to maintain satisfactory compliance with applicable privacy and data protection laws and regulations; ● changes in the good relationships we have with our brand partners, our ability to continue to obtain sufficient merchandise from our brand partners, and/or our ability to continue to offer permanent or temporary exclusive products of our brand partners; ● our ability to effectively manage our inventory and protect against inventory shrink; ● changes in the wholesale cost of our products and/or interruptions at our brand partners’ or third-party vendors’ operations; ● epidemics, pandemics or natural disasters, which could negatively impact sales; ● the possibility that new store openings and existing locations may be impacted by developer or co-tenant issues; ● our ability to attract and retain key executive personnel; ● the impact of climate change on our business operations and/or supply chain; ● our ability to successfully execute our common stock repurchase program or implement future common stock repurchase programs; ● a decline in operating results which could lead to asset impairment and store closure charges; and ● other risk factors detailed in the Company’s public filings with the Securities and Exchange Commission (the SEC), including risk factors contained in its Annual Report on Form 10-K for the fiscal year ended February 1, 2025, as such may be amended or supplemented in its subsequently filed Quarterly Reports on Form 10-Q. ​ The Company’s filings with the SEC are available at www.sec.gov. Except to the extent required by the federal securities laws, the Company does not undertake to publicly update or revise its forward-looking statements, whether as a result of new information, future events or otherwise. ​ Investor Contact: Kiley Rawlins, CFA Senior Vice President, Investor Relations krawlins@ulta.com ​ Media Contact: Crystal Carroll Senior Director, Public Relations ccarroll@ulta.com ​ ​ ​ Exhibit 1 Ulta Beauty, Inc. Consolidated Statements of Income (In thousands, except per share data) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ 13 Weeks Ended ​ ​ May 3, ​ May 4, ​ ​ 2025 ​ 2024 ​ ​ (Unaudited) ​ (Unaudited) Net sales ​ $ 2,848,367 ​ 100.0% ​ $ 2,725,848 ​ 100.0% Cost of sales      ​ 1,734,148      60.9% ​ ​ 1,656,068      60.8% Gross profit ​ ​ 1,114,219 ​ 39.1% ​ ​ 1,069,780 ​ 39.2% ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Selling, general and administrative expenses ​ ​ 710,613 ​ 24.9% ​ ​ 665,913 ​ 24.4% Pre-opening expenses ​ ​ 1,829 ​ 0.1% ​ ​ 2,919 ​ 0.1% Operating income ​ ​ 401,777 ​ 14.1% ​ ​ 400,948 ​ 14.7% Interest income, net ​ ​ (3,547) ​ (0.1%) ​ ​ (6,900) ​ (0.3%) Income before income taxes and equity net loss of affiliate ​ ​ 405,324 ​ 14.2% ​ ​ 407,848 ​ 15.0% Income tax expense ​ ​ 99,644 ​ 3.5% ​ ​ 94,735 ​ 3.5% Income before equity net loss of affiliate ​ ​ 305,680 ​ 10.7% ​ ​ 313,113 ​ 11.5% Equity net loss of affiliate ​ ​ 628 ​ 0.0% ​ ​ — ​ 0.0% Net income ​ $ 305,052 ​ 10.7% ​ $ 313,113 ​ 11.5% ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Net income per common share: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Basic ​ $ 6.72 ​ ​ ​ $ 6.51 ​ ​ Diluted ​ $ 6.70 ​ ​ ​ $ 6.47 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Weighted average common shares outstanding: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Basic ​ ​ 45,362 ​ ​ ​ ​ 48,125 ​ ​ Diluted ​ ​ 45,508 ​ ​ ​ ​ 48,381 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Exhibit 2 ​ Ulta Beauty, Inc. Condensed Consolidated Balance Sheets (In thousands) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ May 3, ​ February 1, ​ May 4, ​ ​ 2025 ​ 2025 ​ 2024 ​ ​ (Unaudited) ​ ​ ​ ​ (Unaudited) Assets      ​ ​      ​ ​      ​ ​ Current assets: ​ ​ ​ ​ ​ ​ ​ ​ ​ Cash and cash equivalents ​ $ 454,629 ​ $ 703,201 ​ $ 524,596 Receivables, net ​ ​ 225,146 ​ ​ 223,334 ​ ​ 203,463 Merchandise inventories, net ​ ​ 2,121,519 ​ ​ 1,968,214 ​ ​ 1,906,040 Prepaid expenses and other current assets ​ ​ 138,396 ​ ​ 129,113 ​ ​ 126,529 Prepaid income taxes ​ ​ — ​ ​ 4,946 ​ ​ — Total current assets ​ ​ 2,939,690 ​ ​ 3,028,808 ​ ​ 2,760,628 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Property and equipment, net ​ ​ 1,251,287 ​ ​ 1,239,295 ​ ​ 1,195,658 Operating lease assets ​ ​ 1,658,834 ​ ​ 1,609,870 ​ ​ 1,561,767 Goodwill ​ ​ 10,870 ​ ​ 10,870 ​ ​ 10,870 Other intangible assets, net ​ ​ — ​ ​ 204 ​ ​ 434 Deferred compensation plan assets ​ ​ 47,467 ​ ​ 47,951 ​ ​ 45,718 Other long-term assets ​ ​ 78,541 ​ ​ 64,695 ​ ​ 56,864 Total assets ​ $ 5,986,689 ​ $ 6,001,693 ​ $ 5,631,939 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Liabilities and stockholders’ equity ​ ​ ​ ​ ​ ​ ​ ​ ​ Current liabilities: ​ ​ ​ ​ ​ ​ ​ ​ ​ Accounts payable ​ $ 537,518 ​ $ 563,761 ​ $ 463,777 Accrued liabilities ​ ​ 346,960 ​ ​ 380,241 ​ ​ 332,692 Deferred revenue ​ ​ 462,843 ​ ​ 500,585 ​ ​ 398,729 Current operating lease liabilities ​ ​ 285,764 ​ ​ 288,114 ​ ​ 284,815 Accrued income taxes ​ ​ 130,765 ​ ​ 46,777 ​ ​ 92,711 Total current liabilities ​ ​ 1,763,850 ​ ​ 1,779,478 ​ ​ 1,572,724 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Non-current operating lease liabilities ​ ​ 1,689,439 ​ ​ 1,635,120 ​ ​ 1,607,953 Deferred income taxes ​ ​ 46,013 ​ ​ 42,593 ​ ​ 89,556 Other long-term liabilities ​ ​ 57,084 ​ ​ 56,149 ​ ​ 60,963 Total liabilities ​ ​ 3,556,386 ​ ​ 3,513,340 ​ ​ 3,331,196 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Commitments and contingencies ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Total stockholders’ equity ​ ​ 2,430,303 ​ ​ 2,488,353 ​ ​ 2,300,743 Total liabilities and stockholders’ equity ​ $ 5,986,689 ​ $ 6,001,693 ​ $ 5,631,939 ​ ​ ​ ​ ​ ​ ​ Exhibit 3 Ulta Beauty, Inc. Consolidated Statements of Cash Flows (In thousands) ​ ​ ​ ​ ​ ​ ​ ​ ​ 13 Weeks Ended ​ ​ May 3, ​ May 4, ​ ​ 2025 ​ 2024 ​ ​ (Unaudited) ​ (Unaudited) Operating activities ​ ​ ​ ​ ​ ​ Net income ​ $ 305,052 ​ $ 313,113 Adjustments to reconcile net income to net cash provided by operating activities: ​ ​ ​ ​ ​ ​ Depreciation and amortization ​ ​ 72,033 ​ ​ 64,739 Non-cash lease expense ​ ​ 91,105 ​ ​ 77,938 Deferred income taxes ​ ​ 3,420 ​ ​ 3,635 Stock-based compensation expense ​ ​ 11,418 ​ ​ 10,082 Loss on disposal of property and equipment ​ ​ 892 ​ ​ 2,975 Equity net loss of affiliate ​ ​ 628 ​ ​ — Change in operating assets and liabilities: ​ ​ ​ ​ ​ ​ Receivables ​ ​ (1,812) ​ ​ 4,476 Merchandise inventories ​ ​ (153,305) ​ ​ (163,904) Prepaid expenses and other current assets ​ ​ (9,283) ​ ​ (10,931) Income taxes ​ ​ 88,934 ​ ​ 85,652 Accounts payable ​ ​ (24,920) ​ ​ (74,069) Accrued liabilities ​ ​ (32,716) ​ ​ (43,846) Deferred revenue ​ ​ (37,742) ​ ​ (37,862) Operating lease liabilities ​ ​ (88,100) ​ ​ (83,500) Other assets and liabilities ​ ​ (5,583) ​ ​ 10,842 Net cash provided by operating activities ​ ​ 220,021 ​ ​ 159,340 ​ ​ ​ ​ ​ ​ ​ Investing activities ​ ​ ​ ​ ​ ​ Capital expenditures ​ ​ (79,031) ​ ​ (91,024) Other investments ​ ​ (7,346) ​ ​ (2,563) Net cash used in investing activities ​ ​ (86,377) ​ ​ (93,587) ​ ​ ​ ​ ​ ​ ​ Financing activities ​ ​ ​ ​ ​ ​ Repurchase of common shares ​ ​ (369,786) ​ ​ (289,431) Stock options exercised ​ ​ 481 ​ ​ 8,913 Purchase of treasury shares ​ ​ (12,911) ​ ​ (23,283) Debt issuance costs ​ ​ — ​ ​ (3,950) Net cash used in financing activities ​ ​ (382,216) ​ ​ (307,751) ​ ​ ​ ​ ​ ​ ​ Net decrease in cash and cash equivalents ​ ​ (248,572) ​ ​ (241,998) Cash and cash equivalents at beginning of period ​ ​ 703,201 ​ ​ 766,594 Cash and cash equivalents at end of period ​ $ 454,629 ​ $ 524,596 ​ ​ ​ ​ ​ ​ ​ Exhibit 4 Ulta Beauty, Inc. Store Update ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​      Total stores open ​ Number of stores ​ Number of stores ​ Total stores ​ ​ at beginning of the ​ opened during the ​ closed during the ​ open at Fiscal 2025 ​ quarter      quarter      quarter      end of the quarter 1 st Quarter ​ 1,445 ​ 6 ​ 0 ​ 1,451 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Gross square feet for ​ ​ ​ ​ ​      Total gross square ​ stores opened or ​ Gross square feet for ​ Total gross square ​ ​ feet at beginning of ​ expanded during the ​ stores closed ​ feet at end of the Fiscal 2025 ​ the quarter      quarter      during the quarter      quarter 1 st Quarter ​ 15,110,170 ​ 53,037 ​ 0 ​ 15,163,207 ​ ​ ​ ​ ​ ​ Exhibit 5 ​ Ulta Beauty, Inc. Sales by Category ​ The following table sets forth the approximate percentage of net sales by primary category: ​ ​ ​ ​ ​ ​ ​ ​ 13 Weeks Ended ​      May 3,     May 4, ​ ​ 2025 ​ 2024 Cosmetics ​ 40% ​ 42% Skincare and wellness ​ 25% ​ 23% Haircare ​ 18% ​ 19% Fragrance ​ 11% ​ 10% Services ​ 4% ​ 4% Other ​ 2% ​ 2% ​ ​ 100% ​ 100% ​ ​ ​