2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $8B | $7.5B | $9B | $8.8B | $8.2B |
Cost of Revenue | $5.5B | $5.4B | $5.9B | $6B | $5.9B |
Gross Profit | $2.5B | $2.2B | $3.1B | $2.8B | $2.3B |
Gross Profit % | 32% | 29% | 34% | 32% | 28% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $491M | $323M | $892M | $341M | -$330M |
Dep. & Amort. | $179M | $176M | $197M | $208M | $199M |
Def. Tax | $5M | -$9M | $74M | $21M | -$136M |
Stock Comp. | $18M | $15M | $29M | $31M | $13M |
Chg. in WC | $14M | $650M | -$307M | -$506M | -$238M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $907M | $1.7B | $804M | $536M | $297M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $907M | $1.7B | $804M | $536M | $297M |
Receivables | $101M | $125M | $134M | $160M | $160M |
Inventory | $1.2B | $923M | $1.3B | $1.6B | $1.5B |
FL plans to moderate its capital expenditure in 2025 to $300 million, focusing on customer-facing investments like store reimagines and refreshes, which have shown strong cash-on-cash returns of 50% and 35%-45%, respectively.
The company expects comps to accelerate from the first half to the second half of 2025, with gross margin improvements weighted towards the latter half of the year. First-half earnings are expected to be flat year-over-year, with growth concentrated in the second half.
FL is seeing some consumer uncertainty, particularly among younger customers with limited discretionary budgets, but remains confident in its strategies, including store improvements, digital initiatives, and loyalty programs.
The company is reallocating capital towards high-return consumer-facing projects while moderating back-end technology investments. It plans to complete 300 store refreshes in 2025 and shift focus to reimagine formats for higher returns.
FL remains optimistic about its partnership with Nike and other brands, expecting sequential top-line and gross margin recovery. It also sees opportunities in diversifying its product portfolio with brands like Adidas, New Balance, On, and HOKA.