Lennox International Inc. (LII)
NYSE: LII · Real-Time Price · USD
521.92
+13.16 (2.59%)
Apr 24, 2025, 4:00 PM EDT - Market closed

Lennox International Cash Flow Statement

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 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
802.9806.9590.1497.1464356.3
Upgrade
Depreciation & Amortization
96.795.18677.972.472.6
Upgrade
Loss (Gain) From Sale of Assets
1.51.549.1---
Upgrade
Asset Writedown & Restructuring Costs
--2.611.13.4
Upgrade
Loss (Gain) on Equity Investments
-7.9-7.9-8.5-5.1-11.8-15.6
Upgrade
Stock-Based Compensation
28.228.530.121.824.324.3
Upgrade
Provision & Write-off of Bad Debts
7.589.86.94.98.1
Upgrade
Other Operating Activities
-22.8-28.9-31.8-29.413.227.2
Upgrade
Change in Accounts Receivable
-47.2-80.4-32.7-112.4-68.826.5
Upgrade
Change in Inventory
-81.7-10.111.1-249.3-71110.3
Upgrade
Change in Accounts Payable
135.2115-29.228.255.2-31.7
Upgrade
Change in Income Taxes
-29.5-21.9-24.156.4-26.5-5.7
Upgrade
Change in Other Net Operating Assets
49.839.983.79.258.536.7
Upgrade
Operating Cash Flow
932.7945.7736.2302.3515.5612.4
Upgrade
Operating Cash Flow Growth
17.73%28.46%143.53%-41.36%-15.82%54.61%
Upgrade
Capital Expenditures
-159.6-163.6-250.2-101.1-106.8-78.5
Upgrade
Sale of Property, Plant & Equipment
2.52.52.11.60.91
Upgrade
Cash Acquisitions
-1.8-94.9---
Upgrade
Divestitures
-7.7-7.723.2---
Upgrade
Investment in Securities
-2.4-7.40.1-3.5-0.5-2.2
Upgrade
Investing Cash Flow
-167.2-174.4-319.7-103-106.4-79.7
Upgrade
Short-Term Debt Issued
-424.1150--4.6
Upgrade
Long-Term Debt Issued
-156.72,4112,9451,7902,267
Upgrade
Total Debt Issued
277.2580.82,5612,9451,7902,272
Upgrade
Short-Term Debt Repaid
--574.1----4.6
Upgrade
Long-Term Debt Repaid
--194.3-2,797-2,672-1,545-2,468
Upgrade
Total Debt Repaid
-558.3-768.4-2,797-2,672-1,545-2,473
Upgrade
Net Debt Issued (Repaid)
-281.1-187.6-236.4272.6244.2-201.3
Upgrade
Issuance of Common Stock
4.64.53.93.63.33
Upgrade
Repurchase of Common Stock
-163.6-75.2-14.9-308.3-622.1-117.9
Upgrade
Common Dividends Paid
-162.1-160.3-153.4-142-126.5-118.1
Upgrade
Other Financing Activities
---5.4-2.4-7.5
Upgrade
Financing Cash Flow
-602.2-418.6-406.2-174.1-498.7-441.8
Upgrade
Foreign Exchange Rate Adjustments
8.21.7-2.2-3.6-3.3-4.3
Upgrade
Net Cash Flow
171.5354.48.121.6-92.986.6
Upgrade
Free Cash Flow
773.1782.1486201.2408.7533.9
Upgrade
Free Cash Flow Growth
41.10%60.93%141.55%-50.77%-23.45%83.79%
Upgrade
Free Cash Flow Margin
14.41%14.64%9.75%4.26%9.74%14.69%
Upgrade
Free Cash Flow Per Share
21.6121.8513.615.6210.9013.83
Upgrade
Cash Interest Paid
42.645.250.235.423.825.3
Upgrade
Cash Income Tax Paid
233231.9197.877.2128.590.3
Upgrade
Levered Free Cash Flow
589.99611.59393.23144.96280.51431.05
Upgrade
Unlevered Free Cash Flow
614.05639.15428.23169.84296.76449.61
Upgrade
Change in Net Working Capital
-9.5-32.9-44.2235.755.7-130.4
Upgrade
Updated Apr 23, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q