Lands End Inc
NASDAQ:LE
Cash Flow Statement
Cash Flow Statement
Lands End Inc
Jan-2014 | May-2014 | Aug-2014 | Oct-2014 | Jan-2015 | May-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Jan-2020 | May-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
62
|
82
|
83
|
87
|
74
|
65
|
60
|
53
|
(20)
|
(27)
|
(36)
|
(54)
|
(110)
|
(112)
|
(114)
|
(106)
|
28
|
33
|
32
|
35
|
12
|
7
|
10
|
10
|
19
|
6
|
13
|
16
|
11
|
34
|
46
|
46
|
33
|
28
|
10
|
(2)
|
(13)
|
(12)
|
(18)
|
(125)
|
(131)
|
|
Depreciation & Amortization |
14
|
21
|
20
|
20
|
20
|
19
|
19
|
18
|
17
|
17
|
17
|
18
|
19
|
21
|
23
|
25
|
25
|
25
|
25
|
26
|
28
|
29
|
30
|
30
|
31
|
32
|
34
|
36
|
37
|
38
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
38
|
38
|
38
|
38
|
|
Change in Deffered Taxes |
(4)
|
(2)
|
(4)
|
(1)
|
18
|
15
|
18
|
13
|
(23)
|
(23)
|
(29)
|
(25)
|
(67)
|
(68)
|
(66)
|
(68)
|
(33)
|
(32)
|
(33)
|
(33)
|
0
|
(2)
|
(2)
|
(2)
|
(1)
|
10
|
9
|
9
|
(11)
|
(19)
|
(19)
|
(19)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
5
|
6
|
2
|
|
Stock-Based Compensation |
0
|
0
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
4
|
4
|
4
|
5
|
6
|
6
|
7
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
10
|
11
|
11
|
10
|
9
|
7
|
6
|
4
|
3
|
2
|
4
|
4
|
|
Other Non-Cash Items |
2
|
0
|
1
|
3
|
9
|
10
|
7
|
6
|
99
|
99
|
102
|
102
|
177
|
177
|
177
|
179
|
6
|
7
|
7
|
8
|
8
|
9
|
10
|
12
|
12
|
17
|
17
|
16
|
19
|
16
|
16
|
15
|
13
|
11
|
10
|
9
|
6
|
6
|
5
|
113
|
119
|
|
Cash Taxes Paid |
0
|
6
|
9
|
13
|
20
|
31
|
26
|
27
|
24
|
14
|
13
|
8
|
4
|
1
|
4
|
4
|
3
|
4
|
2
|
2
|
1
|
1
|
3
|
3
|
3
|
2
|
0
|
0
|
0
|
(4)
|
19
|
24
|
25
|
30
|
11
|
6
|
5
|
6
|
1
|
0
|
1
|
|
Cash Interest Paid |
0
|
0
|
8
|
13
|
19
|
24
|
22
|
23
|
23
|
23
|
23
|
23
|
23
|
22
|
23
|
23
|
24
|
24
|
25
|
26
|
27
|
28
|
27
|
26
|
24
|
21
|
20
|
17
|
22
|
25
|
29
|
34
|
31
|
31
|
32
|
34
|
35
|
41
|
40
|
41
|
48
|
|
Change in Working Capital |
42
|
25
|
93
|
102
|
91
|
39
|
5
|
(59)
|
(38)
|
(48)
|
(20)
|
23
|
4
|
(5)
|
(12)
|
(26)
|
2
|
14
|
34
|
28
|
1
|
10
|
(7)
|
(75)
|
(35)
|
(81)
|
(55)
|
49
|
36
|
64
|
32
|
30
|
(15)
|
(91)
|
(136)
|
(94)
|
(70)
|
42
|
105
|
95
|
102
|
|
Cash from Operating Activities |
117
N/A
|
127
+8%
|
194
+53%
|
211
+9%
|
211
0%
|
148
-30%
|
109
-26%
|
31
-72%
|
36
+17%
|
17
-52%
|
34
+98%
|
63
+85%
|
24
-63%
|
14
-43%
|
9
-35%
|
3
-64%
|
28
+788%
|
48
+67%
|
66
+40%
|
64
-4%
|
48
-25%
|
53
+10%
|
40
-24%
|
(25)
N/A
|
27
N/A
|
(17)
N/A
|
18
N/A
|
126
+590%
|
92
-27%
|
133
+45%
|
114
-14%
|
111
-2%
|
71
-37%
|
(13)
N/A
|
(77)
-491%
|
(49)
+37%
|
(36)
+26%
|
75
N/A
|
136
+81%
|
126
-7%
|
131
+3%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(3)
|
(11)
|
(14)
|
(17)
|
(17)
|
(26)
|
(24)
|
(24)
|
(22)
|
(22)
|
(27)
|
(30)
|
(33)
|
(34)
|
(36)
|
(36)
|
(38)
|
(37)
|
(40)
|
(42)
|
(45)
|
(49)
|
(48)
|
(40)
|
(39)
|
(35)
|
(34)
|
(36)
|
(30)
|
(24)
|
(22)
|
(23)
|
(25)
|
(27)
|
(28)
|
(27)
|
(32)
|
(37)
|
(40)
|
(40)
|
(35)
|
|
Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(2)
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
2
|
0
|
|
Cash from Investing Activities |
(3)
N/A
|
(11)
-231%
|
(14)
-30%
|
(17)
-26%
|
(17)
+5%
|
(26)
-57%
|
(24)
+7%
|
(24)
+3%
|
(22)
+6%
|
(22)
+2%
|
(27)
-23%
|
(30)
-13%
|
(33)
-11%
|
(34)
-3%
|
(36)
-4%
|
(35)
+2%
|
(38)
-9%
|
(37)
+2%
|
(40)
-7%
|
(44)
-9%
|
(44)
-2%
|
(49)
-10%
|
(47)
+3%
|
(40)
+15%
|
(38)
+5%
|
(34)
+11%
|
(33)
+2%
|
(35)
-6%
|
(30)
+14%
|
(24)
+20%
|
(22)
+8%
|
(23)
-4%
|
(25)
-9%
|
(27)
-8%
|
(28)
-3%
|
(27)
+4%
|
(30)
-10%
|
(35)
-18%
|
(38)
-8%
|
(38)
+0%
|
(35)
+8%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(9)
|
(12)
|
(13)
|
(13)
|
(12)
|
|
Net Issuance of Debt |
0
|
515
|
514
|
512
|
511
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(105)
|
(105)
|
(25)
|
(105)
|
70
|
(5)
|
(45)
|
(97)
|
(119)
|
(101)
|
(99)
|
(39)
|
31
|
96
|
76
|
86
|
(39)
|
(79)
|
(64)
|
(92)
|
|
Other |
(111)
|
(589)
|
(590)
|
(616)
|
(503)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(6)
|
(11)
|
(12)
|
(7)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(6)
|
|
Cash from Financing Activities |
(112)
N/A
|
(74)
+34%
|
(76)
-3%
|
(104)
-37%
|
8
N/A
|
(6)
N/A
|
(6)
+2%
|
(6)
N/A
|
(5)
+5%
|
(5)
-2%
|
(5)
+2%
|
(5)
N/A
|
(5)
N/A
|
(5)
+2%
|
(6)
-14%
|
(6)
N/A
|
(7)
-28%
|
(8)
-8%
|
(7)
+9%
|
(7)
N/A
|
(6)
+21%
|
(106)
-1 726%
|
(106)
0%
|
(26)
+75%
|
(106)
-307%
|
69
N/A
|
(6)
N/A
|
(51)
-802%
|
(103)
-104%
|
(130)
-26%
|
(113)
+13%
|
(106)
+7%
|
(45)
+57%
|
26
N/A
|
89
+247%
|
67
-25%
|
74
+10%
|
(52)
N/A
|
(93)
-78%
|
(78)
+16%
|
(110)
-41%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
1
|
0
|
(1)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
1
|
0
|
(2)
|
(1)
|
(4)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(0)
|
1
|
0
|
1
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
1
|
1
|
0
|
(2)
|
(3)
|
(2)
|
(2)
|
0
|
|
Net Change in Cash |
2
N/A
|
43
+2 447%
|
105
+141%
|
89
-15%
|
199
+123%
|
113
-43%
|
75
-33%
|
(1)
N/A
|
7
N/A
|
(9)
N/A
|
2
N/A
|
27
+1 052%
|
(15)
N/A
|
(29)
-92%
|
(34)
-15%
|
(39)
-15%
|
(19)
+52%
|
1
N/A
|
16
+2 567%
|
12
-26%
|
(3)
N/A
|
(102)
-3 812%
|
(112)
-10%
|
(91)
+19%
|
(116)
-28%
|
19
N/A
|
(20)
N/A
|
41
N/A
|
(44)
N/A
|
(23)
+48%
|
(23)
-2%
|
(18)
+21%
|
0
N/A
|
(14)
N/A
|
(16)
-10%
|
(9)
+40%
|
5
N/A
|
(15)
N/A
|
3
N/A
|
8
+192%
|
(14)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
114
N/A
|
116
+2%
|
180
+55%
|
194
+8%
|
195
+0%
|
122
-37%
|
85
-30%
|
7
-92%
|
14
+93%
|
(4)
N/A
|
8
N/A
|
33
+343%
|
(10)
N/A
|
(21)
-116%
|
(27)
-29%
|
(33)
-24%
|
(10)
+71%
|
10
N/A
|
26
+160%
|
22
-17%
|
3
-85%
|
4
+18%
|
(7)
N/A
|
(65)
-813%
|
(12)
+82%
|
(51)
-342%
|
(16)
+70%
|
90
N/A
|
62
-32%
|
109
+77%
|
92
-16%
|
88
-4%
|
45
-48%
|
(40)
N/A
|
(106)
-161%
|
(76)
+28%
|
(68)
+10%
|
38
N/A
|
96
+153%
|
86
-10%
|
96
+11%
|