Lands' End Cash Flow Statement (2013-2026) | LE

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement May2013 Aug2013 Nov2013 Jan2014 May2014 Aug2014 Oct2014 Jan2015 May2015 Jul2015 Oct2015 Jan2016 Apr2016 Jul2016 Oct2016 Jan2017 Apr2017 Jul2017 Oct2017 Feb2018 May2018 Aug2018 Nov2018 Feb2019 May2019 Aug2019 Nov2019 Jan2020 May2020 Jul2020 Oct2020 Jan2021 Apr2021 Jul2021 Oct2021 Jan2022 Apr2022 Jul2022 Oct2022 Jan2023 Apr2023 Jul2023 Oct2023 Feb2024 May2024 Aug2024 Nov2024 Jan2025 May2025 Aug2025 Oct2025 Jan2026
Operating Activities
Net Income (Quarter)
2.64M16.22M7.40M-45.47M-2.37M-2.18M-4.68M16.95M-1.65M-8.02M-112.39M-3.55M-6.44M-5.25M-0.59M4.38M-8.26M-3.67M5.16M12.27M
Share-based Compensation (Quarter)
2.51M3.56M1.97M2.11M1.48M1.92M0.13M0.22M1.08M0.81M1.73M0.21M1.23M1.43M1.45M0.76M0.92M1.33M1.53M1.70M
Deferred Taxes (Quarter)
0.01M0.04M0.03M-0.86M0.24M0.13M0.09M0.22M-0.11M5.02M0.42M-5.65M0.40M-0.07M-0.10M2.41M-1.12M-0.06M-0.35M4.08M
Gains from Sales and Divestitures (Quarter)
0.39M0.17M0.17M0.17M0.39M0.39M0.39M0.27M0.41M0.41M0.42M0.09M0.28M0.25M0.31M0.31M
Gains from Investment Securities (Quarter)
0.17M0.24M4.01M0.25M0.37M0.25M0.03M1.20M0.84M0.57M0.91M0.34M0.26M0.27M0.45M0.33M0.78M-2.80M
Asset Writedowns and Impairment (Quarter)
0.35M1.01M0.00M0.26M0.43M
Non-cash Items (Quarter)
0.33M0.34M0.34M0.34M0.34M0.34M0.34M1.20M1.00M4.40M3.30M2.20M4.40M3.70M0.40M0.30M2.50M2.10M3.30M
Cash from Operations (Quarter)
-38.70M69.23M-36.88M76.92M-122.41M4.88M-8.47M89.63M-10.76M65.58M-18.16M93.90M-25.82M30.72M-17.12M65.36M-22.46M22.93M-15.65M64.80M
Depreciation, Depletion & Amortization
Amortization of Goodwill (Quarter)
Amortizatization of Intangibles (Quarter)
Amortization of Deferred Charges (Quarter)
0.78M0.82M0.76M0.84M0.77M0.78M0.81M0.81M0.81M0.82M0.82M0.26M0.67M0.69M0.68M0.68M0.69M0.70M0.70M0.70M
Depreciation & Amortization (CF) (Quarter)
9.90M9.79M9.79M9.68M9.58M9.88M9.76M9.51M9.30M9.54M9.60M10.03M9.01M8.69M8.15M7.92M8.29M7.66M7.42M6.81M
Change in Working Capital
Change in Receivables (Quarter)
3.92M-10.99M14.29M5.95M2.82M-11.12M9.54M-5.75M-6.24M-13.62M6.60M3.40M-0.55M-7.28M8.07M12.59M-12.28M2.92M-2.45M4.36M
Change in Inventory (Quarter)
11.93M70.04M16.42M-94.18M56.32M134.56M-1.99M-143.03M-49.60M19.18M27.63M-121.66M-12.76M23.11M23.55M-69.95M-4.11M39.53M45.98M-80.10M
Change in Account Payables (Quarter)
-28.55M106.92M-27.22M-38.06M-15.33M106.70M-9.31M-62.12M-57.05M48.06M4.65M-28.71M-21.26M35.28M-12.33M-19.86M-16.40M52.65M-3.17M-30.60M
Change in Accured Expenses (Quarter)
-15.69M-14.78M12.77M3.30M-54.55M10.45M11.03M-6.99M-18.58M12.30M9.73M-1.98M-16.54M-0.96M18.41M-11.26M-15.53M1.09M15.14M-9.74M
Other Working Capital Changes (Quarter)
-4.82M-5.79M10.52M-3.98M2.86M-0.76M8.50M-2.50M0.34M-2.69M4.86M-2.06M5.99M-3.96M2.01M-11.23M7.25M-5.90M-1.64M-5.27M
Investing Activities
Capital Expenditures (Quarter)
4.94M7.02M-9.12M-0.21M6.96M7.90M5.68M-10.55M12.38M10.48M5.67M6.38M6.74M4.73M10.67M15.63M8.29M8.88M-15.53M1.20M
Sales of Property, Plant and Equipment (Quarter)
0.00M1.88M0.01M0.01M2.71M0.04M0.01M
Cash from Investing Activities (Quarter)
-4.94M-7.02M-6.78M-6.50M-6.96M-7.81M-5.68M-9.38M-12.38M-10.48M-5.67M-6.37M-6.73M-4.72M-10.67M-12.91M-8.29M-8.87M-6.75M-5.27M
Financing Activities
Other financing activities (Quarter)
0.04M0.90M0.23M0.07M0.02M2.67M0.53M0.20M1.10M
Cash from Financing Activities (Quarter)
46.51M-59.41M41.32M-73.52M117.25M4.21M18.68M-66.67M-8.42M-36.49M33.53M-98.73M34.96M-28.07M32.50M-65.99M32.42M-10.35M36.32M-78.47M
Dividend Payments
Dividends Paid - Common (Quarter)
Additional items
Exchange Rate Effect (Quarter)
-0.16M0.01M0.92M-0.68M0.16M0.14M0.54M-2.84M-0.35M0.35M0.51M-0.16M0.14M0.11M-0.28M0.05M-0.17M-0.49M-0.42M0.17M
Change in Cash (Quarter)
2.71M2.82M-1.42M-3.77M-11.96M1.42M5.07M10.73M-31.91M18.96M10.21M-11.36M2.55M-1.95M4.43M-13.50M1.50M3.23M13.50M-18.76M
Free Cash Flow (Quarter)
-43.64M62.21M-27.75M77.13M-129.38M-3.01M-14.15M100.17M-23.14M55.10M-23.83M87.52M-32.55M25.99M-27.79M49.73M-30.75M14.05M-0.12M63.60M
Net Cash Flow (Quarter)
2.87M2.80M-2.34M-3.10M-12.12M1.28M4.53M13.57M-31.56M18.61M9.70M-11.21M2.41M-2.06M4.71M-13.55M1.67M3.72M13.92M-18.94M