La-Z-Boy Incorporated (LZB)

La-Z-Boy Cash Flow Statement

Financials in millions USD. Fiscal year is May - April.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct 25, 2025	Apr 26, 2025	Apr 27, 2024	Apr 29, 2023	Apr 30, 2022	Apr 24, 2021
Net Income	90.42	99.56	122.63	150.66	150.02	106.46
Depreciation & Amortization	121.92	123.63	120.49	116.7	112.71	98.59
Loss (Gain) From Sale of Assets	1.88	2	1.1	6.37	-13.66	-0.04
Asset Writedown & Restructuring Costs	20.58	20.58	3.03	1.35	-	-
Loss (Gain) From Sale of Investments	-0.34	-0.24	-1.2	0.15	-0.48	-0.95
Stock-Based Compensation	16.6	17.4	14.43	12.46	11.86	12.67
Provision & Write-off of Bad Debts	0.7	0.85	0.51	1.55	-0.62	-3.17
Other Operating Activities	1.16	1.4	2.01	1.28	2.31	1.07
Change in Accounts Receivable	-10.98	-1.91	-16.81	53.68	-41.83	-38.29
Change in Inventory	41.98	12.79	19.88	32.31	-72.02	-40.73
Change in Accounts Payable	-5.12	-2.07	-8.61	4.59	6.33	37.07
Change in Other Net Operating Assets	-79.92	-91.84	-96.05	-179.81	-76.64	128.44
Operating Cash Flow	205.34	187.27	158.13	205.17	79	309.92
Operating Cash Flow Growth	21.14%	18.43%	-22.93%	159.69%	-74.51%	88.70%
Capital Expenditures	-80.44	-74.28	-53.55	-68.81	-76.58	-37.96
Sale of Property, Plant & Equipment	0.48	0.41	4.97	0.14	22.59	2.77
Cash Acquisitions	-12.31	-29.53	-39.44	-16.84	-26.32	-2
Investment in Securities	0.6	5	6.47	15.39	1.94	-3.51
Investing Cash Flow	-91.67	-98.39	-81.55	-70.12	-78.37	-40.7
Long-Term Debt Repaid	-	-0.66	-0.49	-0.12	-0.12	-75.05
Net Debt Issued (Repaid)	-0.83	-0.66	-0.49	-0.12	-0.12	-75.05
Issuance of Common Stock	2.46	12.35	10.87	2.86	-	9.03
Repurchase of Common Stock	-42.97	-77.93	-52.77	-5	-92.46	-44.2
Common Dividends Paid	-36.35	-34.96	-32.67	-29.87	-27.72	-16.54
Other Financing Activities	-0.78	-1.41	-6.17	-5	-24.26	-14.29
Financing Cash Flow	-78.47	-102.61	-81.23	-37.14	-144.56	-141.05
Foreign Exchange Rate Adjustments	0.25	1.08	-0.93	-0.09	-1.92	3.02
Net Cash Flow	35.44	-12.65	-5.58	97.82	-145.85	131.18
Free Cash Flow	124.9	112.99	104.58	136.36	2.42	271.96
Free Cash Flow Growth	13.88%	8.05%	-23.31%	5525.21%	-99.11%	130.07%
Free Cash Flow Margin	5.93%	5.36%	5.11%	5.80%	0.10%	15.68%
Free Cash Flow Per Share	2.98	2.67	2.42	3.15	0.06	5.87
Cash Income Tax Paid	43.8	43.8	34.2	69.9	-	-
Levered Free Cash Flow	164.97	159.74	158.79	173.89	57.24	321.24
Unlevered Free Cash Flow	165.26	160.08	159.07	174.23	57.8	322.11
Change in Working Capital	-47.59	-77.91	-104.86	-85.34	-183.14	95.29

Updated Nov 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q