14. Stock-based compensation
The Company’s equity incentive plan was adopted in order to attract and retain personnel for positions of substantial authority and to provide additional incentive to employees and directors to promote the success of the business.
The Amended and Restated 2011 Incentive Award Plan provides for the grant of incentive stock options, non-qualified stock options, restricted stock, restricted stock units, stock appreciation rights, performance awards, dividend equivalent rights, stock payments, deferred stock, and cash-based awards to employees, consultants, and directors. Unless provided otherwise by the administrator of the plan, options vest over four years at the rate of 25% per year from the date of grant and must be exercised within ten years. Options are granted with the exercise price equal to the fair value of the underlying stock on the date of grant. As of February 1, 2025, the plan reserves for the issuance upon grant or exercise of awards up to 2,092 shares of common stock.
The following table presents information related to stock-based compensation:
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal year ended |
|
|
February 1, |
|
February 3, |
|
January 28, |
(In thousands) |
|
2025 |
|
2024 |
|
2023 |
Stock options |
|
$ |
9,188 |
|
$ |
7,429 |
|
$ |
7,250 |
Restricted stock units |
|
|
19,863 |
|
|
19,724 |
|
|
18,483 |
Performance-based restricted stock units |
|
|
13,736 |
|
|
21,093 |
|
|
17,311 |
Total stock-based compensation expense |
|
$ |
42,787 |
|
$ |
48,246 |
|
$ |
43,044 |
|
|
|
|
|
|
|
|
|
|
Cash received from stock option exercises |
|
$ |
12,339 |
|
$ |
12,176 |
|
$ |
46,011 |
Income tax benefit |
|
$ |
4,891 |
|
$ |
7,167 |
|
$ |
3,829 |
Stock options
Stock-based compensation expense is measured on the grant date based on the fair value of the award. Stock-based compensation expense is recognized on a straight-line basis over the requisite service period for awards expected to vest. The estimated grant date fair value of stock options was determined using a Black-Scholes valuation model using the following weighted-average assumptions for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal year ended |
|
|
February 1, |
|
February 3, |
|
January 28, |
|
|
2025 |
|
2024 |
|
2023 |
Volatility rate |
|
|
33.0% |
|
|
45.0% |
|
|
49.0% |
Average risk-free interest rate |
|
|
4.4% |
|
|
3.8% |
|
|
2.4% |
Average expected life (in years) |
|
|
3.5 |
|
|
3.4 |
|
|
3.4 |
Dividend yield |
|
|
— |
|
|
— |
|
|
— |
The expected volatility is based on the historical volatility of the Company’s common stock. The risk-free interest rate is based on the United States Treasury yield curve in effect on the date of grant for the respective expected life of the option. The expected life represents the time the options granted are expected to be outstanding. The expected life of options granted is derived from historical data on Ulta Beauty stock option exercises. Forfeitures of stock options are
estimated at the grant date based on historical rates of stock option activity and reduce the stock-based compensation expense recognized. The Company does not currently pay a regular dividend.
The following table presents information related to common stock options:
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal year ended |
|
|
February 1, |
|
February 3, |
|
January 28, |
(In thousands, except weighted-average grant date fair value) |
|
2025 |
|
2024 |
|
2023 |
Weighted-average grant date fair value |
|
$ |
157.66 |
|
$ |
199.15 |
|
$ |
149.14 |
Fair value of options vested |
|
|
7,992 |
|
|
7,169 |
|
|
9,525 |
Intrinsic value of options exercised |
|
|
12,673 |
|
|
15,509 |
|
|
42,489 |
At February 1, 2025, there was approximately $8,540 of unrecognized stock-based compensation expense related to unvested stock options. The unrecognized stock-based compensation expense is expected to be recognized over a weighted-average period of approximately one and a half years.
A summary of stock option activity is presented in the following table (shares in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2024 |
|
Fiscal 2023 |
|
Fiscal 2022 |
|
|
|
|
|
Weighted- |
|
|
|
|
Weighted- |
|
|
|
|
Weighted- |
|
|
Number of |
|
|
average |
|
Number of |
|
|
average |
|
Number of |
|
|
average |
|
|
options |
|
|
exercise price |
|
options |
|
|
exercise price |
|
options |
|
|
exercise price |
Beginning of year |
|
307 |
|
$ |
303.47 |
|
324 |
|
$ |
260.34 |
|
498 |
|
$ |
232.85 |
Granted |
|
56 |
|
|
522.88 |
|
42 |
|
|
541.39 |
|
47 |
|
|
395.81 |
Exercised |
|
(52) |
|
|
239.61 |
|
(54) |
|
|
223.59 |
|
(207) |
|
|
222.19 |
Forfeited/Expired |
|
(12) |
|
|
465.19 |
|
(5) |
|
|
382.48 |
|
(14) |
|
|
311.40 |
End of year |
|
299 |
|
$ |
349.12 |
|
307 |
|
$ |
303.47 |
|
324 |
|
$ |
260.34 |
Exercisable at end of year |
|
188 |
|
$ |
270.15 |
|
154 |
|
$ |
264.87 |
|
118 |
|
$ |
261.57 |
Vested and Expected to vest |
|
292 |
|
$ |
345.55 |
|
297 |
|
$ |
302.05 |
|
309 |
|
$ |
260.37 |
The following table presents information related to stock options outstanding and stock options exercisable at February 1, 2025 based on ranges of exercise prices (shares in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options outstanding |
|
Options exercisable |
|
|
|
|
Weighted- |
|
|
|
|
|
|
Weighted- |
|
|
|
|
|
|
|
average |
|
|
|
|
|
|
average |
|
|
|
|
|
|
|
remaining |
|
|
|
|
|
|
remaining |
|
|
|
|
|
|
|
contractual |
|
|
Weighted- |
|
|
|
contractual |
|
|
Weighted- |
|
|
Number of |
|
life |
|
|
average |
|
Number of |
|
life |
|
|
average |
Range of Exercise Prices |
|
options |
|
(years) |
|
|
exercise price |
|
options |
|
(years) |
|
|
exercise price |
$174.45 – $174.45 |
|
72 |
|
3 |
|
$ |
174.45 |
|
72 |
|
3 |
|
$ |
174.45 |
$174.46 – $281.53 |
|
31 |
|
2 |
|
|
231.26 |
|
31 |
|
2 |
|
|
231.26 |
$281.54 – $306.59 |
|
37 |
|
4 |
|
|
306.59 |
|
25 |
|
4 |
|
|
306.59 |
$306.60 – $348.73 |
|
36 |
|
3 |
|
|
348.73 |
|
36 |
|
3 |
|
|
348.73 |
$348.74 – $395.84 |
|
33 |
|
5 |
|
|
395.84 |
|
14 |
|
4 |
|
|
395.84 |
$395.85 – $545.67 |
|
90 |
|
7 |
|
|
530.57 |
|
10 |
|
6 |
|
|
541.11 |
$174.45 – $545.67 |
|
299 |
|
4 |
|
$ |
349.12 |
|
188 |
|
3 |
|
$ |
270.15 |
The aggregate intrinsic value of outstanding and exercisable stock options as of February 1, 2025 was $29,532 and $28,016, respectively. The last reported sale price of the Company’s common stock on the NASDAQ Global Select Market on February 1, 2025 was $412.15 per share.
Restricted stock units
Restricted stock units (RSUs) are granted to certain employees and directors. Employee grants generally cliff vest after three years and director grants cliff vest after one year. The grant date fair value of RSUs is based on the closing market price of shares of the Company’s common stock on the date of grant. RSUs are expensed on a straight-line basis over the requisite service period. Forfeitures of RSUs are estimated at the grant date based on historical rates of stock award activity and reduce the stock-based compensation expense recognized. At February 1, 2025, unrecognized stock-based compensation expense related to RSUs was $24,888. The unrecognized stock-based compensation expense is expected to be recognized over a weighted-average period of approximately one year.
A summary of RSU activity is presented in the following table (shares in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2024 |
|
Fiscal 2023 |
|
Fiscal 2022 |
|
|
|
|
Weighted- |
|
|
|
Weighted- |
|
|
|
Weighted- |
|
|
Number of |
|
average grant |
|
Number of |
|
average grant |
|
Number of |
|
average grant |
|
|
units |
|
date fair value |
|
units |
|
date fair value |
|
units |
|
date fair value |
Beginning of year |
|
140 |
|
$ |
408.86 |
|
221 |
|
$ |
264.08 |
|
221 |
|
$ |
236.95 |
Granted |
|
54 |
|
|
497.25 |
|
50 |
|
|
518.45 |
|
61 |
|
|
399.43 |
Vested |
|
(50) |
|
|
322.03 |
|
(122) |
|
|
191.76 |
|
(46) |
|
|
312.70 |
Forfeited |
|
(19) |
|
|
471.41 |
|
(9) |
|
|
408.21 |
|
(15) |
|
|
262.94 |
End of year |
|
125 |
|
$ |
472.36 |
|
140 |
|
$ |
408.86 |
|
221 |
|
$ |
264.08 |
Expected to vest |
|
116 |
|
$ |
472.36 |
|
130 |
|
$ |
408.86 |
|
205 |
|
$ |
264.08 |
Performance-based restricted stock units
Performance-based restricted stock units (PBSs) are granted to certain employees. PBSs cliff vest after three years based upon achievement of pre-established net sales and earnings before tax goals for each of the first two years. The performance is then subject to a three year total shareholder return modifier. The grant date fair value of the PBSs are measured using a Monte Carlo simulation.
PBSs are expensed on a straight-line basis over the requisite service period, based on the probability of achieving the performance goal, with changes in expectations recognized as an adjustment to earnings in the period of the change. If the performance goal is not met, no stock-based compensation expense is recognized and any previously recognized stock-based compensation expense is reversed. Forfeitures of PBSs are estimated at the grant date based on historical rates of stock award activity and reduce the stock-based compensation expense recognized. At February 1, 2025, unrecognized stock-based compensation expense related to PBSs was $10,400. The unrecognized stock-based compensation expense is expected to be recognized over a weighted-average period of approximately one year.
A summary of PBS activity is presented in the following table (shares in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2024 |
|
Fiscal 2023 |
|
Fiscal 2022 |
|
|
|
Weighted- |
|
|
|
Weighted- |
|
|
|
Weighted- |
|
Number of |
|
average grant |
|
Number of |
|
average grant |
|
Number of |
|
average grant |
|
units |
|
date fair value |
|
units |
|
date fair value |
|
units |
|
date fair value |
Beginning of year |
106 |
|
$ |
407.03 |
|
76 |
|
$ |
347.89 |
|
54 |
|
$ |
314.30 |
Granted |
37 |
|
|
522.88 |
|
33 |
|
|
542.33 |
|
37 |
|
|
395.83 |
Change in performance award payout |
34 |
|
|
306.59 |
|
– |
|
|
– |
|
(1) |
|
|
378.79 |
Vested |
(74) |
|
|
306.59 |
|
– |
|
|
– |
|
(11) |
|
|
345.53 |
Forfeited |
(10) |
|
|
476.01 |
|
(3) |
|
|
403.60 |
|
(3) |
|
|
332.94 |
End of year |
93 |
|
$ |
488.16 |
|
106 |
|
$ |
407.03 |
|
76 |
|
$ |
347.89 |
Expected to vest |
86 |
|
$ |
488.16 |
|
98 |
|
$ |
407.03 |
|
70 |
|
$ |
347.89 |
The number of PBSs granted is based on achieving the targeted performance goals as defined in the PBS agreements. As of February 1, 2025, the maximum number of units that could vest under the provisions of the agreements was 205.
|