Lear Corporation
Consumer CyclicalNYSE:LEA · New York Stock Exchange
+$0.54 today
Vol 0.41M · Avg 0.72M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $527.1M +4.0% | $506.6M -21.5% | $645.7M +58.0% | $408.7M -11.5% | $461.6M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $604.1M -2.7% | $620.7M +2.7% | $604.4M +4.8% | $576.5M +0.5% | $573.9M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$117.0M -105.6% | -$56.9M +3.2% | -$58.8M -19.0% | -$49.4M +11.0% | -$55.5M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $66.2M +2.8% | $64.4M -4.6% | $67.5M +29.8% | $52.0M -13.8% | $60.3M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$81.2M +33.1% | -$121.3M -563.0% | $26.2M +2283.3% | -$1.2M +99.7% | -$422.3M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$89.3M -22.7% | -$72.8M +50.9% | -$148.3M +71.4% | -$518.8M -422.4% | $160.9M | $592.6M | $1.3B | $626.2M |
| Inventory | $900.0K -98.8% | $76.9M +165.2% | -$117.9M -295.6% | -$29.8M +86.0% | -$213.4M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$28.7M +41.2% | -$48.8M -130.0% | $162.4M -55.9% | $368.6M +384.4% | -$129.6M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $35.9M +146.9% | -$76.6M -158.9% | $130.0M -27.3% | $178.8M +174.4% | -$240.2M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $89.6M -15.9% | $106.6M +398.6% | -$35.7M -202.6% | $34.8M -33.2% | $52.1M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $1.1B -2.8% | $1.1B -10.3% | $1.2B +22.3% | $1.0B +52.4% | $670.1M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$561.6M -0.5% | -$558.7M +10.8% | -$626.5M +1.8% | -$638.2M -9.1% | -$585.1M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 +100.0% | -$800.0K +99.5% | -$174.5M +7.3% | -$188.3M | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $44.8M +171.5% | $16.5M -58.2% | $39.5M +1139.5% | -$3.8M +93.8% | -$61.6M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$516.8M +4.8% | -$543.0M +28.7% | -$761.5M +8.3% | -$830.3M -28.4% | -$646.7M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$50.0M +0.0% | -$50.0M -129.8% | $167.7M +1996.2% | $8.0M -96.9% | $256.9M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$325.2M +22.0% | -$416.7M -40.5% | -$296.5M -195.6% | -$100.3M +0.0% | -$100.3M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$164.8M +5.1% | -$173.7M +4.5% | -$181.9M +1.9% | -$185.5M -73.9% | -$106.7M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$78.5M -46.7% | -$53.5M +50.8% | -$108.8M +0.6% | -$109.5M -72.4% | -$63.5M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$618.5M +10.9% | -$693.9M -65.4% | -$419.5M -8.3% | -$387.3M -2747.8% | -$13.6M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $26.7M +201.5% | -$26.3M -305.5% | $12.8M +266.2% | -$7.7M -156.7% | -$3.0M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$19.8M +86.2% | -$143.1M -276.4% | $81.1M +139.8% | -$203.9M -3098.5% | $6.8M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $527.2M -6.1% | $561.4M -9.9% | $622.8M +62.5% | $383.2M +350.8% | $85.0M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Allison Transmission Holdings, Inc.
NYSE:ALSN
$9.67B
CarMax, Inc.
NYSE:KMX
$7.30B
Urban Outfitters, Inc.
NASDAQ:URBN
$6.91B
Taylor Morrison Home Corporation
NYSE:TMHC
$6.72B
Wyndham Hotels & Resorts, Inc.
NYSE:WH
$5.92B
Gentex Corporation
NASDAQ:GNTX
$5.49B
Mattel, Inc.
NASDAQ:MAT
$4.27B
Thor Industries, Inc.
NYSE:THO
$4.04B
Group 1 Automotive, Inc.
NYSE:GPI
$3.85B
Dorman Products, Inc.
NASDAQ:DORM
$3.83B
SEC Filings
Recent regulatory filings
No filings found.
Does LEA generate free cash flow?
Lear Corporation (LEA) generated $527.20M of free cash flow in fiscal 2025.
How much operating cash flow does LEA produce?
Operating cash flow was $1.09B, before capital expenditures of $561.60M.
Explore More
Continue the stock analysis
Jump to another research area for this company.