BURL
Burlington Stores, Inc. (BURL)
Last Price$235.41.2%
Market Cap$14.9B
$10.6B
+9.3% YoY
$503.6M
+48.3% YoY
$2,836.9M
Net Debt to FCF - 8.9x
$320.2M
3.0% margin

BURL Income Statement

BURL Income Statement Overview

Annual
Quarterly
LTM
Jan'16
Jan'17
Feb'18
Feb'19
Feb'20
Jan'21
Jan'22
Jan'23
Feb'24
Feb'25
$10.6B 9.4% YoY
$4,609.6M 11.5% YoY
43.3% margin
Cost of revenue
$6,025.3M 7.9% YoY
Operating income
$674.8M 23.1% YoY
6.3% margin
Other: $69.5M
Net interest: $69.5M
Operating expenses
$3,934.7M 7.0% YoY
Pre-tax income
$674.8M 44.9% YoY
6.3% margin
Net income
$503.6M 48.3% YoY
4.7% margin
Income tax
$171.2M
25.4% tax rate
SG&A
$3,547.0M 8.4% YoY
33.4% of revenue

BURL Income statement key metrics

Annual
Quarterly
LTM

Revenue

$10.6B +9.4% YoY

Operating Income

$0.7B +23.1% YoY

Net Income

$0.5B +48.3% YoY

BURL Balance Sheet

BURL Balance Sheet Overview

Annual
Quarterly
LTM
Jan'16
Jan'17
Feb'18
Feb'19
Feb'20
Jan'21
Jan'22
Jan'23
Feb'24
Feb'25
Assets
Liabilities
Total assets
N/A
Current assets (N/A, N/A of total)
Other current assets
N/A (N/A)
Non-current assets (N/A, N/A of total)
Other non-current assets
N/A (N/A)
Financial position
N/A$0.0
Cash & Short-term Investments
Total Debt

BURL Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

N/A +13.8% YoY

Liabilities

N/A -13.8% YoY

Shareholder's Equity

N/A +199.4% YoY

BURL Cash Flow Statement

BURL Cash Flow Statement Overview

Annual
Quarterly
LTM
Jan'16
Jan'17
Feb'18
Feb'19
Feb'20
Jan'21
Jan'22
Jan'23
Feb'24
Feb'25
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$925.4M$863.4M($882.3M)$88.2M$0.0$994.7M

BURL Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$863.4M -63.1% YoY

Free Cash Flow (FCF)

$863.4M -3.3% YoY

BURL Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Jan'11Jan'12Jan'13Feb'14Jan'15Jan'16Jan'17Feb'18Feb'19Feb'20Jan'21Jan'22Jan'23Feb'24Feb'25
% growth
3,701.1
0.0%
3,887.5
5.0%
4,165.5
7.2%
4,462.0
7.1%
4,849.6
8.7%
5,129.8
5.8%
5,591.0
9.0%
6,110.0
9.3%
6,668.5
9.1%
7,286.4
9.3%
5,764.0
(20.9%)
9,322.3
61.7%
8,702.6
(6.6%)
9,718.2
11.7%
10,634.8
9.4%
Cost of Goods Sold (COGS)2,252.32,363.52,530.12,696.02,900.83,059.63,297.43,559.23,868.14,228.73,555.05,436.25,171.75,584.16,025.3
% margin
1,448.7
39.1%
1,524.1
39.2%
1,635.4
39.3%
1,766.0
39.6%
1,948.8
40.2%
2,070.2
40.4%
2,293.6
41.0%
2,550.9
41.7%
2,800.4
42.0%
3,057.7
42.0%
2,209.0
38.3%
3,886.1
41.7%
3,530.9
40.6%
4,134.1
42.5%
4,609.6
43.3%
Operating Expenses1,300.31,368.81,479.51,560.01,688.51,769.81,906.82,064.62,236.62,438.92,547.33,117.73,147.83,677.63,934.7
Research & Development Expenses (R&D)0.00.020.318.817.414.615.418.219.417.916.918.921.223.00.0
Selling, General & Administrative Expenses (SG&A)1,153.61,215.81,312.71,391.81,520.91,597.71,723.31,863.52,018.72,228.22,326.92,868.52,877.43,273.13,547.0
148.4
4.0%
155.2
4.0%
155.9
3.7%
206.0
4.6%
260.3
5.4%
241.4
4.7%
330.6
5.9%
427.5
7.0%
507.7
7.6%
635.7
8.7%
(333.6)
(5.8%)
776.6
8.3%
410.0
4.7%
548.0
5.6%
674.8
6.3%
Interest Income0.00.50.00.00.00.00.00.00.049.1100.167.457.70.00.0
Interest Expense99.3129.1113.9127.783.759.056.258.856.050.897.867.566.578.469.5
Pre-tax Income53.1(10.4)29.232.4105.0238.9333.2429.0507.6580.5(437.6)545.3307.5465.8674.8
% effective tax rate
22.1
41.7%
(4.1)
39.8%
3.9
13.2%
16.2
50.1%
39.1
37.2%
88.4
37.0%
117.3
35.2%
44.1
10.3%
92.8
18.3%
115.4
19.9%
(221.1)
50.5%
136.5
25.0%
77.4
25.2%
126.1
27.1%
171.2
25.4%
% margin
31.0
0.8%
(6.3)
(0.2%)
25.3
0.6%
16.2
0.4%
66.0
1.4%
150.5
2.9%
215.9
3.9%
384.9
6.3%
414.7
6.2%
465.1
6.4%
(216.5)
(3.8%)
408.8
4.4%
230.1
2.6%
339.6
3.5%
503.6
4.7%
EPS(1.04)(0.09)(1.70)(0.26)0.892.033.065.646.217.05(3.28)6.143.515.257.80
Diluted EPS(1.04)(0.09)(1.87)(0.39)0.871.993.015.486.046.91(3.28)6.003.495.237.80
% margin
293.7
7.9%
268.6
6.9%
309.8
7.4%
328.2
7.4%
356.4
7.3%
470.0
9.2%
573.0
10.2%
688.9
11.3%
781.5
11.7%
852.9
11.7%
(119.5)
(2.1%)
837.1
9.0%
636.4
7.3%
851.2
8.8%
1,091.9
10.3%