LCI Industries (LCII)
NYSE: LCII · Real-Time Price · USD
90.20
+4.70 (5.50%)
May 12, 2025, 3:29 PM - Market open
LCI Industries Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 155.76 | 142.87 | 64.2 | 394.97 | 287.74 | 158.44 | Upgrade
|
| Depreciation & Amortization | 122.55 | 125.69 | 131.77 | 129.21 | 112.32 | 97.98 | Upgrade
|
| Stock-Based Compensation | 19.26 | 18.65 | 18.23 | 23.7 | 27.16 | 18.5 | Upgrade
|
| Other Operating Activities | 9.26 | 0.14 | 9.78 | -5.78 | 4.18 | 0.73 | Upgrade
|
| Change in Accounts Receivable | -5.12 | 13.47 | 1.59 | 115.71 | -58.84 | -45.03 | Upgrade
|
| Change in Inventory | 52.56 | 46.34 | 235.35 | 117.42 | -516.69 | -86.9 | Upgrade
|
| Change in Accounts Payable | 21.44 | 3.47 | 38.74 | -161.12 | 68.88 | 67.68 | Upgrade
|
| Change in Other Net Operating Assets | 44.94 | 19.66 | 27.58 | -11.59 | -36.31 | 20 | Upgrade
|
| Operating Cash Flow | 420.66 | 370.28 | 527.23 | 602.51 | -111.57 | 231.4 | Upgrade
|
| Operating Cash Flow Growth | -5.45% | -29.77% | -12.50% | - | - | -14.14% | Upgrade
|
| Capital Expenditures | -42.76 | -42.33 | -62.21 | -130.64 | -98.53 | -57.35 | Upgrade
|
| Cash Acquisitions | -49.54 | -19.96 | -25.85 | -108.47 | -194.11 | -182.13 | Upgrade
|
| Other Investing Activities | -2.4 | 1.19 | 4.31 | -2.68 | 11.42 | 7.18 | Upgrade
|
| Investing Cash Flow | -94.7 | -61.1 | -83.75 | -241.79 | -281.22 | -232.3 | Upgrade
|
| Long-Term Debt Issued | - | 86.25 | 248.9 | 1,128 | 1,887 | 543.99 | Upgrade
|
| Long-Term Debt Repaid | - | -175.41 | -525.92 | -1,307 | -1,303 | -452.83 | Upgrade
|
| Net Debt Issued (Repaid) | 72.75 | -89.16 | -277.02 | -178.37 | 584.79 | 91.16 | Upgrade
|
| Repurchase of Common Stock | -33.19 | -9.16 | -9.63 | -35.02 | -8.32 | -4.85 | Upgrade
|
| Common Dividends Paid | -112.1 | -109.47 | -106.34 | -102.73 | -87.17 | -70.4 | Upgrade
|
| Other Financing Activities | -42.37 | -0.43 | -33.2 | -58.76 | -84.73 | -1.86 | Upgrade
|
| Financing Cash Flow | -114.9 | -208.22 | -426.18 | -374.87 | 404.56 | 14.05 | Upgrade
|
| Foreign Exchange Rate Adjustments | -2.43 | -1.37 | 1.36 | -1.25 | -0.7 | 3.32 | Upgrade
|
| Net Cash Flow | 208.62 | 99.6 | 18.66 | -15.4 | 11.08 | 16.46 | Upgrade
|
| Free Cash Flow | 377.89 | 327.95 | 465.02 | 471.87 | -210.11 | 174.05 | Upgrade
|
| Free Cash Flow Growth | -3.41% | -29.48% | -1.45% | - | - | -17.64% | Upgrade
|
| Free Cash Flow Margin | 9.90% | 8.77% | 12.29% | 9.06% | -4.70% | 6.22% | Upgrade
|
| Free Cash Flow Per Share | 14.81 | 12.86 | 18.28 | 18.50 | -8.26 | 6.89 | Upgrade
|
| Cash Interest Paid | 31.33 | 31.51 | 39.93 | 25.05 | 15.43 | 16.91 | Upgrade
|
| Cash Income Tax Paid | 46.16 | 46.42 | 8.12 | 170.01 | 94.08 | 33.25 | Upgrade
|
| Levered Free Cash Flow | 293.38 | 291.41 | 427.6 | 348.53 | -252.36 | 148.96 | Upgrade
|
| Unlevered Free Cash Flow | 310.17 | 309.47 | 452.86 | 365.77 | -242.13 | 157.37 | Upgrade
|
| Change in Net Working Capital | -59.92 | -71.06 | -287.93 | 2.14 | 533.52 | 41.1 | Upgrade
|
Updated May 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.