Name: LE Cash Flow - Lands' End Operating Cash & FCF | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Operating Cash Flow, Investing Cash Flow, Financing Cash Flow, Capital Expenditures, Free Cash Flow, Dividends Paid, Stock Buybacks, Net Change in Cash

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

LE - Lands' End, Inc.

USD | NASDAQ | Consumer Cyclical

LE Cash Flow - Lands' End Operating Cash & FCF | Ledgeburg

(in millions of USD)	Q2 FY 27	Q3 FY 26	Q2 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q3 FY 21	Q2 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q3 FY 16	Q2 FY 16	Q3 FY 15	Q2 FY 15	Q4 FY 14	Q3 FY 14	Q2 FY 14
Net Income
Net Income	330.7	(3.7)	(8.3)	(0.6)	(5.3)	(6.4)	(112.4)	(8.0)	(1.7)	(3.3)	(4.7)	(2.2)	(2.4)	7.1	7.4	16.2

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD)	TTM	FY2026	FY2025	FY2023	FY2022	FY2021	FY2020	FY2019	FY2017	FY2016	FY2015	FY2014
Net Income
Net Income	318.2	5.5	(130.7)	(12.5)	33.4	10.8	19.3	28.2	(109.8)	(19.5)	73.8	78.8
Cash From Operating Activities
Depreciation & Amortization	30.2	30.2	38.5	38.7	39.2	37.3	31.1	24.9	19.0	17.4	19.7	21.6
Amortization Of Intangibles
Cash From Investing Activities
Capital Expenditures	-	29.2	34.9	31.8	25.2	30.1	38.9	38.1	33.3	22.2	16.6	9.9
Acquisitions	-
Cash From Financing Activities
Debt Issued	-	-	252.2	-	-	266.8	-	-	0.0	0.0	515.0	0.0
Debt Repaid	-	13.0
Change In Cash & Equivalents
Effects Of Exchange Rate Changes	-	(0.9)	0.4	(2.0)	0.1	(1.9)	0.5	(1.4)	-	-	-	-
Net Change In Cash
Free Cash Flow
Free Cash Flow	-	20.4	95.6	(68.2)	45.3	61.5	(11.6)	(9.7)	(9.2)	14.1	194.5	105.0
Free Cash Flow To Equity	-	-

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Cash From Operating Activities
Depreciation & Amortization	6.1	7.7	8.3	8.2	8.7	9.0	9.6	9.5	9.3	9.5	9.8	9.9	9.6	9.7	9.8	9.8	9.9	9.6	8.8	8.1	7.4	7.6	7.4	6.9	6.2	6.3	6.2	6.5	5.6	4.8	4.5	4.1	4.3	4.1	4.8	5.0	5.3	5.3	5.7
Amortization Of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Stock-Based Compensation	3.2	1.3	0.9	1.5	1.4	1.2	1.7	0.8	1.1	0.2	0.1	1.9	1.5	2.1	2.0	3.6	2.5
Deffered Income Tax	57.1	-	(1.1)	-	-	0.4	-	-	(0.1)	-	-	-	0.2	-	-	-	0.0
Asset Impairments	-	-	-	-	-	-	106.7	-	-	-	-	-	-	-	-	-	-	-
Gains & Losses On Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Accounts Receivable	(7.4)	-	(12.3)	-	-	(0.6)	-	-	(6.2)	-	-	-	2.8	-	-	-	3.9
Change In Inventory	31.5	-	(4.1)	-	-	(12.8)	-	-	(49.6)	-	-	-	56.3	-	-	-	11.9
Change In Accounts Payable	3.2	-	(16.4)	-	-	(21.3)	-	-	(57.1)	-	-	-	(15.3)	-	-	-	(28.5)
Change In Other Working Capital	1.6	-	7.2	-	-	6.0	-	-	0.3	-	-	-	2.9	-	-	-
Other Operating Activities	0.2	-	0.2	-	-	0.2	-	-	0.2	-	-	-	0.2	-	-	-	(0.3)
Cash From Operating Activities	(74.2)	-	(22.5)	-	-	(25.8)	-	-	(10.8)	-	-	-	(122.4)	-	-

Cash From Investing Activities
Capital Expenditures	10.2	-	8.3	-	-	6.7	-	-	12.4	-	-	-	7.0	-	-	-	4.9	-	10.8	-	-	15.0	11.0	11.5	10.7	8.9	8.8	11.4	7.2	8.1	7.5	10.5	4.6	2.5	5.4	1.5	1.9	0.9	0.8
Acquisitions	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Divestitures	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Purchase Of Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Sales Of Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Investing Activities	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash From Investing Activities	288.6	-	(8.3)	-	-	(6.7)	-	-	(12.4)	-	-	-	(7.0)	-	-

Change In Cash & Equivalents
Effects Of Exchange Rate Changes	0.1	-	(0.2)	-	-	0.1	-	-	(0.4)	-	-	-	0.2	-	-	-	(0.2)	-	(0.5)	-	-	(0.0)	-	-	(0.4)	-	-	(0.3)	-	-	-	-	-	-	-	-	-	-	-
Net Change In Cash	5.3	-	1.5	-	-	2.5	-	-	(31.9)	-	-	-	(12.0)	-	-	-	2.7	-
Cash Beginning Of Period	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash End Of Period	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Free Cash Flow
Free Cash Flow	(84.4)	-	(30.7)	-	-	(32.6)	-	-	(23.1)	-	-	-	(129.4)	-	-	-	(43.6)	-	(91.0)	-	-	(51.3)	-	-	(51.9)	-	-	(71.7)	-	-	-	(60.5)	-	-	-	29.8	-	-	18.7
Free Cash Flow To Equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Cash Flow Statement

Cash Flow Statement