Free Trial

LCI Industries (LCII) Financials

LCI Industries logo
$94.16 -1.88 (-1.96%)
Closing price 06/5/2026 03:59 PM Eastern
Extended Trading
$94.19 +0.03 (+0.03%)
As of 06/5/2026 07:59 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for LCI Industries

Annual Income Statements for LCI Industries

This table shows LCI Industries' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
74 130 133 149 147 158 288 395 64 143 188
Consolidated Net Income / (Loss)
74 130 133 149 147 158 288 395 64 143 188
Net Income / (Loss) Continuing Operations
74 130 133 149 147 158 288 395 64 143 188
Total Pre-Tax Income
114 199 213 192 191 209 382 525 83 189 255
Total Operating Income
116 201 214 199 200 223 398 553 123 218 280
Total Gross Profit
306 429 493 520 539 706 1,043 1,273 776 880 980
Total Revenue
1,403 1,679 2,148 2,476 2,371 2,796 4,473 5,207 3,785 3,741 4,122
Operating Revenue
1,403 1,679 2,148 2,476 2,371 2,796 4,473 5,207 3,785 3,741 4,122
Total Cost of Revenue
1,097 1,250 1,655 1,955 1,832 2,090 3,430 3,934 3,009 2,861 3,142
Operating Cost of Revenue
1,097 1,250 1,655 1,955 1,832 2,090 3,430 3,934 3,009 2,861 3,142
Total Operating Expenses
190 228 279 322 339 483 645 720 653 661 681
Selling, General & Admin Expense
186 228 279 322 339 483 645 720 453 465 495
Other Operating Expenses / (Income)
3.72 - - - - - - - 199 196 205
Other Special Charges / (Income)
- - - - - - - - 0.00 0.00 -20
Total Other Income / (Expense), net
-1.89 -1.68 -1.44 -6.44 -8.80 -13 -16 -28 -40 -29 -45
Interest Expense
1.89 1.68 1.44 6.44 8.80 13 16 28 40 29 45
Income Tax Expense
40 70 80 44 45 51 94 130 19 46 67
Basic Earnings per Share
$3.06 $5.26 $5.31 $5.90 $5.86 $6.30 $11.39 $15.57 $2.54 $5.61 $7.59
Weighted Average Basic Shares Outstanding
24.30M 24.63M 25.02M 25.18M 25.00M 25.13M 25.26M 25.37M 25.31M 25.45M 24.80M
Diluted Earnings per Share
$3.02 $5.20 $5.24 $5.83 $5.84 $6.27 $11.32 $15.48 $2.52 $5.60 $7.57
Weighted Average Diluted Shares Outstanding
24.65M 24.93M 25.38M 25.46M 25.09M 25.26M 25.43M 25.51M 25.44M 25.51M 24.86M
Weighted Average Basic & Diluted Shares Outstanding
24.30M 24.70M 25M 25.20M 25.05M 25.16M 25.28M 25.18M 25.33M 25.46M 24.20M
Cash Dividends to Common per Share
$2.00 $1.40 $2.05 $2.35 $2.55 $2.80 $3.45 $4.05 $4.20 $4.30 $4.60

Quarterly Income Statements for LCI Industries

This table shows LCI Industries' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
26 -2.38 37 61 36 9.55 49 58 62 19 63
Consolidated Net Income / (Loss)
26 -2.38 37 61 36 9.55 49 58 62 19 63
Net Income / (Loss) Continuing Operations
26 -2.38 37 61 36 9.55 49 58 62 19 63
Total Pre-Tax Income
35 -6.84 48 83 47 11 67 78 84 26 85
Total Operating Income
46 2.62 58 91 54 16 81 88 75 35 95
Total Gross Profit
211 161 224 266 220 169 252 270 253 206 274
Total Revenue
959 838 968 1,055 915 803 1,046 1,107 1,036 933 1,091
Operating Revenue
959 838 968 1,055 915 803 1,046 1,107 1,036 933 1,091
Total Cost of Revenue
748 676 744 788 696 634 794 837 784 727 817
Operating Cost of Revenue
748 676 744 788 696 634 794 837 784 727 817
Total Operating Expenses
165 158 166 176 166 153 170 182 157 171 179
Selling, General & Admin Expense
165 158 166 176 166 153 121 182 177 -35 123
Other Operating Expenses / (Income)
- - - - - - 50 - - - 56
Total Other Income / (Expense), net
-10 -9.46 -9.32 -7.96 -6.52 -5.10 -14 -9.69 -11 -9.71 -9.91
Interest Expense
10 9.46 9.32 7.96 6.52 5.10 14 9.69 11 9.71 9.91
Income Tax Expense
9.38 -4.46 12 21 12 1.49 18 20 22 6.97 22
Basic Earnings per Share
$1.02 ($0.09) $1.44 $2.40 $1.40 $0.37 $1.94 $2.29 $2.56 $0.80 $2.60
Weighted Average Basic Shares Outstanding
25.34M 25.31M 25.37M 25.47M 25.48M 25.45M 25.43M 25.16M 24.39M 24.80M 24.24M
Diluted Earnings per Share
$1.02 ($0.10) $1.44 $2.40 $1.39 $0.37 $1.94 $2.29 $2.55 $0.79 $2.53
Weighted Average Diluted Shares Outstanding
25.50M 25.44M 25.39M 25.50M 25.56M 25.51M 25.43M 25.16M 24.47M 24.86M 24.91M
Weighted Average Basic & Diluted Shares Outstanding
25.32M 25.33M 25.45M 25.46M 25.46M 25.46M 25.24M 24.24M 24.20M 24.20M 24.29M
Cash Dividends to Common per Share
$1.05 - $1.05 $1.05 $1.05 - $1.15 $1.15 $1.15 - $1.15

Annual Cash Flow Statements for LCI Industries

This table details how cash moves in and out of LCI Industries' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
12 74 -60 -11 20 16 11 -15 19 100 57
Net Cash From Operating Activities
95 202 153 157 270 231 -112 603 527 370 331
Net Cash From Continuing Operating Activities
95 202 153 157 270 231 -112 603 527 370 331
Net Income / (Loss) Continuing Operations
74 130 133 149 147 158 288 395 64 143 188
Consolidated Net Income / (Loss)
74 130 133 149 147 158 288 395 64 143 188
Depreciation Expense
42 46 55 68 75 98 112 129 132 126 121
Non-Cash Adjustments To Reconcile Net Income
15 17 24 14 15 21 35 27 26 26 30
Changes in Operating Assets and Liabilities, net
-36 8.87 -59 -74 33 -46 -546 51 305 76 -8.34
Net Cash From Investing Activities
-66 -92 -146 -303 -504 -232 -281 -242 -84 -61 -147
Net Cash From Continuing Investing Activities
-66 -92 -146 -303 -504 -232 -281 -242 -84 -61 -147
Purchase of Property, Plant & Equipment
-29 -45 -87 -120 -58 -57 -99 -131 -62 -42 -53
Acquisitions
-41 -49 -61 -185 -448 -182 -194 -108 -26 -20 -113
Sale of Property, Plant & Equipment
2.34 - - - - - - - 0.00 0.00 23
Other Investing Activities, net
-0.41 -0.31 1.93 1.82 2.13 7.18 11 -2.68 4.31 1.19 -4.40
Net Cash From Financing Activities
-17 -36 -67 135 255 14 405 -375 -426 -208 -125
Net Cash From Continuing Financing Activities
-17 -36 -67 135 255 14 405 -375 -426 -208 -125
Repayment of Debt
-630 -80 -39 -1,161 -637 -453 -1,321 -1,316 -527 -176 -307
Repurchase of Preferred Equity
- - - - - - - - 0.00 0.00 -369
Repurchase of Common Equity
- 0.00 0.00 -29 - 0.00 0.00 -24 0.00 0.00 -129
Payment of Dividends
-48 -34 -51 -59 -64 -70 -87 -103 -106 -109 -114
Issuance of Debt
665 81 28 1,387 955 544 1,887 1,128 249 86 840
Issuance of Common Equity
- - - - 0.00 0.00 48 - 0.00 0.00 28
Other Financing Activities, net
-2.50 -3.20 -5.30 -3.07 -0.01 -6.49 -123 -60 -41 -9.16 -74
Effect of Exchange Rate Changes
- - - - - 3.32 - - 1.36 - -1.56
Cash Interest Paid
2.11 1.99 1.65 5.65 9.14 17 15 25 40 32 36
Cash Income Taxes Paid
34 66 54 40 38 33 94 170 8.12 46 40

Quarterly Cash Flow Statements for LCI Industries

This table details how cash moves in and out of LCI Industries' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
9.15 35 -44 108 31 4.57 65 -39 7.79 23 -80
Net Cash From Operating Activities
116 138 -7.65 193 78 107 43 112 97 79 -33
Net Cash From Continuing Operating Activities
116 138 -7.65 193 78 107 43 112 97 79 -33
Net Income / (Loss) Continuing Operations
26 -2.38 37 61 36 9.55 49 58 62 19 63
Consolidated Net Income / (Loss)
26 -2.38 37 61 36 9.55 49 58 62 19 63
Depreciation Expense
33 33 33 32 31 30 30 30 30 31 30
Non-Cash Adjustments To Reconcile Net Income
7.37 7.31 5.43 6.11 7.35 6.97 15 10 -9.65 14 8.80
Changes in Operating Assets and Liabilities, net
49 100 -82 94 4.17 60 -51 14 14 15 -135
Net Cash From Investing Activities
-16 -12 -8.44 -32 -9.83 -11 -42 -81 1.71 -25 -9.60
Net Cash From Continuing Investing Activities
-16 -12 -8.44 -32 -9.83 -11 -42 -81 1.71 -25 -9.60
Purchase of Property, Plant & Equipment
-16 -12 -8.61 -13 -10 -11 -9.04 -13 -16 -15 -9.67
Acquisitions
- - 0.00 -20 - - -30 -69 -4.80 -9.70 0.00
Other Investing Activities, net
-0.06 0.03 0.17 0.38 0.23 0.41 -3.42 0.03 0.14 -1.16 0.07
Net Cash From Financing Activities
-90 -93 -26 -53 -38 -91 67 -71 -92 -29 -36
Net Cash From Continuing Financing Activities
-90 -93 -26 -53 -38 -91 67 -71 -92 -29 -36
Repayment of Debt
-37 -66 -77 -35 -11 -62 -303 -3.81 -374 374 -1.00
Repurchase of Preferred Equity
- - 0.00 - - - -369 - - - 0.00
Repurchase of Common Equity
- - 0.00 - - - -28 -38 -62 - 0.00
Payment of Dividends
-27 -27 -27 -27 -27 -29 -29 -29 -28 -28 -28
Issuance of Debt
15 - 86 - - - 840 - - - 0.00
Issuance of Common Equity
- - 0.00 - - - 28 - - - 0.00
Other Financing Activities, net
-41 -0.04 -9.04 9.04 -0.00 - -71 -0.05 3.48 -6.19 -6.63
Effect of Exchange Rate Changes
- 1.81 -1.00 - - - - - - - -1.77
Cash Interest Paid
8.66 10 7.39 9.97 7.17 6.97 7.22 8.21 13 7.66 13
Cash Income Taxes Paid
1.81 0.59 0.36 16 22 7.74 0.09 25 8.51 6.99 -1.61

Annual Balance Sheets for LCI Industries

This table presents LCI Industries' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
623 787 946 1,244 1,863 2,298 3,288 3,247 2,959 2,895 3,176
Total Current Assets
246 367 417 527 671 870 1,567 1,391 1,117 1,160 1,350
Cash & Equivalents
12 86 26 15 35 52 63 47 66 166 223
Accounts Receivable
42 57 82 122 200 269 320 214 215 200 243
Inventories, net
171 189 275 341 394 494 1,096 1,030 768 737 809
Prepaid Expenses
21 35 34 49 42 55 88 99 68 58 75
Plant, Property, & Equipment, net
151 173 229 323 366 387 426 482 466 433 428
Total Noncurrent Assets
226 247 300 394 825 1,041 1,295 1,374 1,377 1,302 1,398
Goodwill
84 89 124 180 351 455 543 567 590 586 622
Intangible Assets
101 113 130 176 341 421 520 503 449 392 403
Other Noncurrent Operating Assets
12 13 21 27 133 165 232 304 338 324 374
Total Liabilities & Shareholders' Equity
623 787 946 1,244 1,863 2,298 3,288 3,247 2,959 2,895 3,176
Total Liabilities
184 237 293 538 1,062 1,390 2,195 1,866 1,604 1,508 1,815
Total Current Liabilities
99 149 182 178 271 416 627 421 395 412 473
Short-Term Debt
- - - 0.60 18 18 71 23 0.59 0.42 3.68
Accounts Payable
30 51 79 78 99 185 282 144 184 188 202
Accrued Expenses
69 99 103 99 132 188 243 219 174 185 223
Other Current Liabilities
- - - 0.00 22 25 31 35 36 39 44
Total Noncurrent Liabilities
85 87 111 360 791 973 1,568 1,445 1,209 1,096 1,342
Long-Term Debt
50 50 50 294 613 720 1,232 1,096 847 757 942
Capital Lease Obligations
- - - 0.00 80 83 143 222 223 200 246
Noncurrent Deferred & Payable Income Tax Liabilities
- - - 8.50 36 54 43 31 32 26 27
Other Noncurrent Operating Liabilities
36 37 61 58 62 116 149 96 107 113 127
Total Equity & Noncontrolling Interests
439 550 653 706 801 908 1,093 1,381 1,355 1,387 1,361
Total Preferred & Common Equity
439 550 653 706 801 908 1,093 1,381 1,355 1,387 1,361
Total Common Equity
439 550 653 706 801 908 1,093 1,381 1,355 1,387 1,361
Common Stock
167 186 204 204 213 228 221 235 246 258 255
Retained Earnings
301 395 476 563 645 732 931 1,221 1,177 1,208 1,280
Treasury Stock
-29 -29 -29 -58 -58 -58 -58 -82 -82 -82 -212
Accumulated Other Comprehensive Income / (Loss)
0.00 -1.80 2.44 -2.61 1.12 7.09 -0.50 6.70 14 3.23 38

Quarterly Balance Sheets for LCI Industries

This table presents LCI Industries' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
3,269 3,209 3,076 3,034 2,981 3,012 3,025 3,100 3,174 3,169 3,217
Total Current Assets
1,505 1,365 1,235 1,231 1,169 1,219 1,245 1,367 1,358 1,369 1,420
Cash & Equivalents
23 23 22 31 23 130 161 231 192 200 142
Accounts Receivable
336 340 299 339 344 333 319 357 386 364 376
Inventories, net
1,080 909 830 792 734 688 705 717 710 741 834
Prepaid Expenses
66 92 84 69 68 68 59 61 70 64 67
Plant, Property, & Equipment, net
471 481 479 473 454 448 443 428 433 431 419
Total Noncurrent Assets
1,293 1,364 1,362 1,331 1,358 1,345 1,337 1,305 1,383 1,369 1,378
Goodwill
552 566 584 580 588 589 594 590 619 621 620
Intangible Assets
490 491 477 462 433 422 413 394 423 410 386
Other Noncurrent Operating Assets
252 306 301 288 337 335 330 321 341 338 372
Total Liabilities & Shareholders' Equity
3,269 3,209 3,076 3,034 2,981 3,012 3,025 3,100 3,174 3,169 3,217
Total Liabilities
1,845 1,850 1,706 1,662 1,624 1,618 1,607 1,733 1,789 1,807 1,830
Total Current Liabilities
500 436 441 414 409 432 432 461 484 492 488
Short-Term Debt
22 25 28 0.57 0.57 0.56 0.22 3.65 3.68 3.67 3.67
Accounts Payable
201 170 183 199 194 203 194 221 228 221 212
Accrued Expenses
243 205 196 180 177 191 199 199 213 228 228
Other Current Liabilities
34 36 35 35 37 39 39 38 39 40 45
Total Noncurrent Liabilities
1,345 1,414 1,264 1,248 1,215 1,185 1,175 1,272 1,305 1,315 1,342
Long-Term Debt
1,040 1,056 916 908 855 829 822 935 944 944 941
Capital Lease Obligations
173 224 218 211 218 214 208 200 216 211 245
Noncurrent Deferred & Payable Income Tax Liabilities
27 31 27 25 31 29 29 18 17 29 28
Other Noncurrent Operating Liabilities
106 102 103 103 111 112 116 120 128 130 127
Total Equity & Noncontrolling Interests
1,424 1,360 1,371 1,372 1,357 1,394 1,418 1,367 1,385 1,362 1,387
Total Preferred & Common Equity
1,424 1,360 1,371 1,372 1,357 1,394 1,418 1,367 1,385 1,362 1,387
Total Common Equity
1,424 1,360 1,371 1,372 1,357 1,394 1,418 1,367 1,385 1,362 1,387
Common Stock
232 232 236 241 242 247 252 236 243 249 255
Retained Earnings
1,265 1,201 1,208 1,207 1,186 1,220 1,228 1,228 1,255 1,289 1,314
Treasury Stock
-58 -82 -82 -82 -82 -82 -82 -111 -149 -212 -212
Accumulated Other Comprehensive Income / (Loss)
-15 8.70 9.57 6.57 11 9.21 20 14 36 35 30

Annual Metrics And Ratios for LCI Industries

This table displays calculated financial ratios and metrics derived from LCI Industries' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
17.83% 19.66% 27.93% 15.27% -4.21% 17.91% 59.96% 16.42% -27.32% -1.15% 10.18%
EBITDA Growth
23.26% 56.46% 8.90% -1.00% 3.47% 16.46% 59.15% 33.58% -62.59% 34.77% 16.64%
EBIT Growth
21.75% 72.77% 6.69% -7.23% 0.72% 11.35% 78.71% 38.81% -77.68% 76.81% 28.27%
NOPAT Growth
20.82% 73.04% 2.31% 14.76% -0.18% 10.03% 77.96% 38.54% -77.04% 72.51% 25.46%
Net Income Growth
19.40% 74.42% 2.48% 11.79% -1.37% 8.14% 81.61% 37.27% -83.75% 122.55% 31.77%
EPS Growth
17.97% 72.19% 0.77% 11.26% 0.17% 7.36% 80.54% 36.75% -83.72% 122.22% 35.18%
Operating Cash Flow Growth
-11.21% 112.24% -24.28% 2.56% 72.10% -14.15% -148.22% 640.02% -12.50% -29.77% -10.62%
Free Cash Flow Firm Growth
118.41% 835.09% -130.99% -439.44% -117.15% 90.25% -1,416.45% 143.52% 89.50% -16.06% -83.94%
Invested Capital Growth
15.99% 7.95% 31.63% 45.64% 49.77% 13.65% 47.63% 8.02% -11.81% -7.66% 6.94%
Revenue Q/Q Growth
3.30% 4.26% 7.20% -0.42% 1.17% 8.50% 10.65% -5.77% -1.48% -0.91% 3.25%
EBITDA Q/Q Growth
5.50% 8.08% 2.29% -4.22% 3.69% 10.67% 12.81% -16.61% 11.03% 3.07% 5.36%
EBIT Q/Q Growth
5.82% 9.24% 1.70% -6.87% 4.23% 13.09% 14.52% -19.86% 26.24% 6.60% 7.38%
NOPAT Q/Q Growth
6.17% 8.36% -6.30% 2.92% 6.25% 13.59% 13.52% -18.95% 15.68% 5.33% 6.38%
Net Income Q/Q Growth
5.90% 8.50% -6.23% 1.86% 6.26% 14.35% 13.24% -20.12% 29.84% 9.11% 5.10%
EPS Q/Q Growth
5.96% 8.33% -6.60% 1.75% 6.76% 14.21% 12.97% -20.21% 30.57% 9.16% 5.87%
Operating Cash Flow Q/Q Growth
12.04% -5.93% 5.04% 2.71% 4.24% -15.07% -457.54% 66.61% 4.14% -7.81% -7.73%
Free Cash Flow Firm Q/Q Growth
173.03% -31.96% 40.26% -15.45% -980.75% 89.24% -23.63% 224.45% 60.55% 4.74% -65.47%
Invested Capital Q/Q Growth
-5.16% 5.72% -0.09% 2.56% 38.35% 10.29% 13.14% 1.53% -4.15% -4.78% 0.35%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
21.81% 25.55% 22.96% 21.02% 22.74% 25.25% 23.32% 24.45% 20.51% 23.51% 23.78%
EBITDA Margin
11.25% 14.71% 12.53% 10.76% 11.62% 11.48% 11.42% 13.10% 6.74% 9.19% 9.73%
Operating Margin
8.29% 11.96% 9.98% 8.03% 8.44% 7.97% 8.91% 10.62% 3.26% 5.83% 6.79%
EBIT Margin
8.29% 11.96% 9.98% 8.03% 8.44% 7.97% 8.91% 10.62% 3.26% 5.83% 6.79%
Profit (Net Income) Margin
5.30% 7.72% 6.19% 6.00% 6.18% 5.67% 6.43% 7.59% 1.70% 3.82% 4.57%
Tax Burden Percent
65.00% 65.11% 62.43% 77.23% 76.54% 75.63% 75.32% 75.17% 77.34% 75.46% 73.80%
Interest Burden Percent
98.38% 99.16% 99.33% 96.76% 95.61% 93.97% 95.89% 95.01% 67.25% 86.76% 91.12%
Effective Tax Rate
35.00% 34.90% 37.57% 22.77% 23.46% 24.37% 24.68% 24.83% 22.66% 24.54% 26.20%
Return on Invested Capital (ROIC)
17.04% 26.41% 22.47% 18.47% 12.45% 10.69% 14.45% 16.14% 3.79% 7.26% 9.17%
ROIC Less NNEP Spread (ROIC-NNEP)
12.44% -131.46% 37.01% 15.19% 11.04% 9.29% 13.30% 14.59% 1.07% 4.83% 7.08%
Return on Net Nonoperating Assets (RNNOA)
0.80% -0.18% -0.38% 3.39% 6.99% 7.85% 14.31% 15.79% 0.90% 3.16% 4.54%
Return on Equity (ROE)
17.84% 26.23% 22.09% 21.86% 19.44% 18.54% 28.76% 31.93% 4.69% 10.42% 13.70%
Cash Return on Invested Capital (CROIC)
2.24% 18.76% -4.84% -18.69% -27.40% -2.09% -24.02% 8.43% 16.35% 15.22% 2.46%
Operating Return on Assets (OROA)
19.93% 28.49% 24.73% 18.16% 12.89% 10.72% 14.26% 16.93% 3.98% 7.46% 9.22%
Return on Assets (ROA)
12.74% 18.40% 15.34% 13.57% 9.43% 7.62% 10.30% 12.09% 2.07% 4.88% 6.20%
Return on Common Equity (ROCE)
17.84% 26.23% 22.09% 21.86% 19.44% 18.54% 28.76% 31.93% 4.69% 10.42% 13.70%
Return on Equity Simple (ROE_SIMPLE)
16.95% 23.57% 20.36% 21.03% 18.30% 17.44% 26.33% 28.60% 4.74% 10.30% 0.00%
Net Operating Profit after Tax (NOPAT)
76 131 134 154 153 169 300 416 95 165 207
NOPAT Margin
5.39% 7.79% 6.23% 6.20% 6.46% 6.03% 6.71% 7.98% 2.52% 4.40% 5.01%
Net Nonoperating Expense Percent (NNEP)
4.60% 157.87% -14.53% 3.28% 1.41% 1.41% 1.15% 1.55% 2.72% 2.43% 2.08%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 15.27% 3.94% 7.03% 8.10%
Cost of Revenue to Revenue
78.19% 74.45% 77.04% 78.98% 77.26% 74.75% 76.68% 75.55% 79.49% 76.49% 76.22%
SG&A Expenses to Revenue
13.26% 13.58% 12.98% 12.99% 14.29% 17.28% 14.41% 13.83% 17.25% 17.68% 12.02%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
13.52% 13.58% 12.98% 12.99% 14.29% 17.28% 14.41% 13.83% 17.25% 17.68% 16.51%
Earnings before Interest and Taxes (EBIT)
116 201 214 199 200 223 398 553 123 218 280
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
158 247 269 266 276 321 511 682 255 344 401
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.66 3.88 4.08 2.01 2.91 3.20 3.29 1.58 2.26 1.90 2.16
Price to Tangible Book Value (P/TBV)
4.59 6.14 6.68 4.06 21.54 88.82 120.81 7.03 9.69 6.44 8.74
Price to Revenue (P/Rev)
0.83 1.27 1.24 0.57 0.98 1.04 0.80 0.42 0.81 0.70 0.71
Price to Earnings (P/E)
15.67 16.48 20.04 9.57 15.90 18.34 12.49 5.53 47.78 18.43 15.60
Dividend Yield
4.15% 1.61% 1.92% 4.17% 2.74% 2.42% 2.43% 4.72% 3.47% 4.16% 3.79%
Earnings Yield
6.38% 6.07% 4.99% 10.45% 6.29% 5.45% 8.01% 18.09% 2.09% 5.43% 6.41%
Enterprise Value to Invested Capital (EV/IC)
2.53 4.09 3.97 1.73 2.04 2.19 2.01 1.30 1.73 1.57 1.68
Enterprise Value to Revenue (EV/Rev)
0.86 1.25 1.25 0.69 1.27 1.31 1.11 0.67 1.08 0.92 0.95
Enterprise Value to EBITDA (EV/EBITDA)
7.62 8.50 9.99 6.38 10.90 11.45 9.74 5.10 15.95 9.96 9.73
Enterprise Value to EBIT (EV/EBIT)
10.34 10.46 12.54 8.55 15.01 16.48 12.49 6.29 32.99 15.69 13.95
Enterprise Value to NOPAT (EV/NOPAT)
15.91 16.07 20.09 11.08 19.60 21.79 16.58 8.36 42.65 20.79 18.90
Enterprise Value to Operating Cash Flow (EV/OCF)
12.65 10.42 17.60 10.86 11.15 15.88 0.00 5.77 7.72 9.25 11.80
Enterprise Value to Free Cash Flow (EV/FCFF)
121.04 22.61 0.00 0.00 0.00 0.00 0.00 16.01 9.90 9.91 70.41
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.11 0.09 0.08 0.42 0.89 0.90 1.32 0.97 0.79 0.69 0.88
Long-Term Debt to Equity
0.11 0.09 0.08 0.42 0.87 0.88 1.26 0.95 0.79 0.69 0.87
Financial Leverage
0.06 0.00 -0.01 0.22 0.63 0.85 1.08 1.08 0.84 0.65 0.64
Leverage Ratio
1.40 1.43 1.44 1.61 2.06 2.43 2.79 2.64 2.27 2.14 2.21
Compound Leverage Factor
1.38 1.41 1.43 1.56 1.97 2.29 2.68 2.51 1.53 1.85 2.01
Debt to Total Capital
10.22% 8.32% 7.10% 29.40% 47.02% 47.47% 56.96% 49.27% 44.13% 40.83% 46.68%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.06% 1.18% 1.03% 2.80% 0.85% 0.02% 0.02% 0.14%
Long-Term Debt to Total Capital
10.22% 8.32% 7.10% 29.34% 45.84% 46.44% 54.16% 48.43% 44.10% 40.82% 46.53%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
89.78% 91.68% 92.90% 70.60% 52.98% 52.53% 43.04% 50.73% 55.87% 59.17% 53.32%
Debt to EBITDA
0.32 0.20 0.19 1.10 2.58 2.56 2.83 1.97 4.19 2.78 2.97
Net Debt to EBITDA
0.24 -0.15 0.09 1.05 2.45 2.40 2.71 1.90 3.93 2.30 2.41
Long-Term Debt to EBITDA
0.32 0.20 0.19 1.10 2.51 2.50 2.69 1.93 4.19 2.78 2.96
Debt to NOPAT
0.66 0.38 0.37 1.92 4.64 4.87 4.82 3.23 11.21 5.81 5.77
Net Debt to NOPAT
0.50 -0.28 0.18 1.82 4.41 4.56 4.61 3.11 10.52 4.81 4.69
Long-Term Debt to NOPAT
0.66 0.38 0.37 1.91 4.52 4.76 4.58 3.17 11.20 5.81 5.75
Altman Z-Score
7.62 9.43 9.47 5.07 3.69 3.47 3.48 3.75 3.41 3.48 3.45
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.49 2.46 2.29 2.97 2.47 2.09 2.50 3.30 2.83 2.82 2.85
Quick Ratio
0.54 0.96 0.59 0.77 0.87 0.77 0.61 0.62 0.71 0.89 0.98
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
9.93 93 -29 -155 -337 -33 -499 217 411 345 55
Operating Cash Flow to CapEx
356.51% 451.45% 175.07% 130.70% 463.09% 403.52% -113.23% 461.20% 847.51% 874.69% 1,104.36%
Free Cash Flow to Firm to Interest Expense
5.27 55.36 -20.04 -24.13 -38.34 -2.45 -30.48 7.87 10.18 11.95 1.24
Operating Cash Flow to Interest Expense
50.41 120.18 106.26 24.33 30.64 17.20 -6.82 21.85 13.04 12.81 7.43
Operating Cash Flow Less CapEx to Interest Expense
36.27 93.56 45.57 5.71 24.02 12.94 -12.84 17.11 11.50 11.35 6.75
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.41 2.38 2.48 2.26 1.53 1.34 1.60 1.59 1.22 1.28 1.36
Accounts Receivable Turnover
35.30 33.96 30.79 24.28 14.74 11.93 15.20 19.50 17.65 18.06 18.61
Inventory Turnover
7.23 6.95 7.14 6.36 4.99 4.71 4.31 3.70 3.35 3.80 4.07
Fixed Asset Turnover
9.44 10.38 10.69 8.97 6.88 7.42 10.99 11.46 7.99 8.33 9.58
Accounts Payable Turnover
27.69 31.13 25.50 24.83 20.63 14.71 14.68 18.48 18.39 15.41 16.11
Days Sales Outstanding (DSO)
10.34 10.75 11.86 15.04 24.76 30.58 24.01 18.72 20.68 20.21 19.61
Days Inventory Outstanding (DIO)
50.46 52.50 51.12 57.43 73.13 77.49 84.60 98.61 109.07 95.99 89.79
Days Payable Outstanding (DPO)
13.18 11.73 14.31 14.70 17.69 24.82 24.86 19.75 19.85 23.69 22.65
Cash Conversion Cycle (CCC)
47.62 51.52 48.66 57.77 80.20 83.26 83.75 97.58 109.91 92.51 86.75
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
476 514 677 985 1,476 1,677 2,476 2,675 2,359 2,178 2,329
Invested Capital Turnover
3.16 3.39 3.61 2.98 1.93 1.77 2.15 2.02 1.50 1.65 1.83
Increase / (Decrease) in Invested Capital
66 38 163 309 490 202 799 199 -316 -181 151
Enterprise Value (EV)
1,202 2,101 2,687 1,700 3,004 3,675 4,976 3,477 4,071 3,424 3,905
Market Capitalization
1,165 2,137 2,663 1,421 2,329 2,906 3,593 2,183 3,068 2,633 2,936
Book Value per Share
$18.16 $22.35 $26.17 $28.01 $31.99 $36.11 $43.24 $54.31 $53.51 $54.47 $56.24
Tangible Book Value per Share
$10.52 $14.14 $15.98 $13.87 $4.32 $1.30 $1.18 $12.21 $12.51 $16.07 $13.89
Total Capital
488 600 703 1,000 1,511 1,729 2,539 2,722 2,425 2,344 2,552
Total Debt
50 50 50 294 711 821 1,446 1,341 1,070 957 1,191
Total Long-Term Debt
50 50 50 294 693 803 1,375 1,318 1,070 957 1,188
Net Debt
38 -36 24 279 675 769 1,384 1,294 1,004 791 969
Capital Expenditures (CapEx)
27 45 87 120 58 57 99 131 62 42 30
Debt-free, Cash-free Net Working Capital (DFCFNWC)
135 132 209 335 382 419 948 945 656 583 657
Debt-free Net Working Capital (DFNWC)
147 218 235 350 417 471 1,011 993 722 749 880
Net Working Capital (NWC)
147 218 235 349 400 453 940 969 722 748 876
Net Nonoperating Expense (NNE)
1.23 1.09 0.90 4.97 6.73 10 12 21 31 22 18
Net Nonoperating Obligations (NNO)
38 -36 24 279 675 769 1,384 1,294 1,004 791 969
Total Depreciation and Amortization (D&A)
42 46 55 68 75 98 112 129 132 126 121
Debt-free, Cash-free Net Working Capital to Revenue
9.60% 7.85% 9.73% 13.52% 16.11% 15.00% 21.19% 18.15% 17.34% 15.58% 15.95%
Debt-free Net Working Capital to Revenue
10.47% 12.99% 10.94% 14.12% 17.60% 16.85% 22.60% 19.06% 19.09% 20.01% 21.35%
Net Working Capital to Revenue
10.47% 12.99% 10.94% 14.10% 16.85% 16.22% 21.01% 18.62% 19.07% 20.00% 21.26%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$3.06 $0.00 $0.00 $0.00 $0.00 $6.30 $11.39 $15.57 $2.54 $5.61 $7.59
Adjusted Weighted Average Basic Shares Outstanding
24.30M 0.00 0.00 0.00 0.00 25.13M 25.26M 25.37M 25.31M 25.45M 24.80M
Adjusted Diluted Earnings per Share
$3.02 $0.00 $0.00 $0.00 $0.00 $6.27 $11.32 $15.48 $2.52 $5.60 $7.57
Adjusted Weighted Average Diluted Shares Outstanding
24.65M 0.00 0.00 0.00 0.00 25.26M 25.43M 25.51M 25.44M 25.51M 24.86M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
24.38M 0.00 0.00 0.00 0.00 25.16M 25.28M 25.18M 25.33M 25.46M 24.20M
Normalized Net Operating Profit after Tax (NOPAT)
76 131 134 154 153 169 300 416 95 165 192
Normalized NOPAT Margin
5.39% 7.79% 6.23% 6.20% 6.46% 6.03% 6.71% 7.98% 2.52% 4.40% 4.66%
Pre Tax Income Margin
8.15% 11.86% 9.91% 7.77% 8.07% 7.49% 8.54% 10.09% 2.19% 5.06% 6.19%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
61.67 119.70 149.12 30.89 22.76 16.57 24.34 20.06 3.05 7.55 6.28
NOPAT to Interest Expense
40.09 77.93 93.10 23.85 17.42 12.53 18.33 15.08 2.36 5.70 4.64
EBIT Less CapEx to Interest Expense
47.53 93.07 88.42 12.27 16.14 12.31 18.32 15.32 1.51 6.09 5.61
NOPAT Less CapEx to Interest Expense
25.95 51.31 32.40 5.24 10.80 8.27 12.31 10.34 0.82 4.23 3.96
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
64.87% 26.56% 38.42% 39.90% 43.56% 44.43% 30.30% 26.01% 165.65% 76.62% 60.58%
Augmented Payout Ratio
64.87% 26.56% 38.42% 59.22% 43.56% 44.43% 30.30% 32.10% 165.65% 76.62% 128.88%

Quarterly Metrics And Ratios for LCI Industries

This table displays calculated financial ratios and metrics derived from LCI Industries' official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - - 24,201,069.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 24,201,069.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 2.60
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-15.26% -6.35% -0.54% 3.93% -4.57% -4.11% 8.01% 5.00% 13.21% 16.13% 4.30%
EBITDA Growth
-34.19% 248.43% 71.86% 39.01% 7.99% 28.83% 22.77% -3.68% 24.38% 44.55% 12.72%
EBIT Growth
-47.94% 111.38% 187.44% 64.22% 18.20% 515.57% 41.15% -3.09% 39.99% 119.18% 17.02%
NOPAT Growth
-49.79% 111.38% 189.15% 63.34% 21.05% 660.87% 37.06% -3.39% 38.50% 84.48% 17.58%
Net Income Growth
-57.83% 86.12% 403.44% 82.98% 37.57% 501.64% 35.28% -5.77% 75.48% 95.71% 27.33%
EPS Growth
-57.50% 85.51% 396.55% 83.21% 36.27% 470.00% 34.72% -4.58% 83.45% 113.51% 30.41%
Operating Cash Flow Growth
-15.88% 17.91% -110.25% -2.99% -32.23% -22.74% 658.11% -41.84% 23.93% -26.01% -178.33%
Free Cash Flow Firm Growth
154.63% 248.02% 592.44% 55.76% 3.22% -38.76% -30.02% -94.02% -89.48% -164.42% -147.18%
Invested Capital Growth
-6.59% -11.81% -8.85% -8.05% -7.05% -7.66% -5.58% 2.11% 1.47% 6.94% 7.12%
Revenue Q/Q Growth
-5.45% -12.69% 15.58% 8.94% -13.19% -12.27% 30.19% 5.90% -6.39% -10.01% 16.92%
EBITDA Q/Q Growth
-10.62% -54.89% 153.86% 35.82% -30.56% -46.19% 141.91% 6.56% -10.33% -37.46% 88.63%
EBIT Q/Q Growth
-17.37% -94.25% 2,098.05% 57.27% -40.52% -70.06% 404.01% 7.98% -14.08% -53.13% 169.10%
NOPAT Q/Q Growth
-18.48% -94.52% 2,276.35% 53.80% -39.59% -65.54% 328.08% 8.41% -13.39% -54.10% 172.85%
Net Income Q/Q Growth
-22.55% -109.18% 1,637.44% 67.36% -41.78% -73.19% 417.84% 16.58% 8.43% -70.10% 236.90%
EPS Q/Q Growth
-22.14% -109.80% 1,540.00% 66.67% -42.08% -73.38% 424.32% 18.04% 11.35% -69.02% 220.25%
Operating Cash Flow Q/Q Growth
-41.83% 19.25% -105.55% 2,620.72% -59.36% 35.95% -59.93% 162.70% -13.41% -18.83% -142.42%
Free Cash Flow Firm Q/Q Growth
19.93% 53.37% -12.74% -2.96% -20.53% -9.00% -0.28% -91.70% 39.73% -657.20% 26.98%
Invested Capital Q/Q Growth
-1.96% -4.15% 2.07% -4.14% -0.89% -4.78% 4.37% 3.67% -1.51% 0.35% 4.55%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
21.99% 19.23% 23.13% 25.27% 24.03% 21.09% 24.08% 24.39% 24.37% 22.08% 25.10%
EBITDA Margin
8.22% 4.25% 9.33% 11.63% 9.30% 5.71% 10.60% 10.67% 10.22% 7.10% 11.46%
Operating Margin
4.75% 0.31% 5.95% 8.59% 5.89% 2.01% 7.78% 7.93% 7.28% 3.79% 8.73%
EBIT Margin
4.75% 0.31% 5.95% 8.59% 5.89% 2.01% 7.78% 7.93% 7.28% 3.79% 8.73%
Profit (Net Income) Margin
2.70% -0.28% 3.78% 5.80% 3.89% 1.19% 4.73% 5.21% 6.03% 2.00% 5.77%
Tax Burden Percent
73.41% 34.78% 75.68% 74.01% 75.18% 86.52% 73.49% 73.78% 74.37% 72.83% 73.84%
Interest Burden Percent
77.35% -260.78% 83.82% 91.21% 87.91% 68.39% 82.73% 88.97% 111.38% 72.55% 89.58%
Effective Tax Rate
26.59% 0.00% 24.32% 25.99% 24.82% 13.48% 26.51% 26.22% 25.63% 27.17% 26.16%
Return on Invested Capital (ROIC)
5.26% 0.33% 6.74% 10.08% 7.04% 2.87% 9.32% 9.71% 9.38% 5.05% 11.40%
ROIC Less NNEP Spread (ROIC-NNEP)
4.60% -0.04% 6.14% 9.51% 6.54% 2.37% 8.27% 8.95% 10.08% 4.25% 10.66%
Return on Net Nonoperating Assets (RNNOA)
3.79% -0.03% 5.27% 7.06% 4.59% 1.56% 5.94% 6.07% 6.63% 2.72% 7.56%
Return on Equity (ROE)
9.05% 0.30% 12.01% 17.14% 11.62% 4.42% 15.27% 15.78% 16.01% 7.77% 18.97%
Cash Return on Invested Capital (CROIC)
10.06% 16.35% 14.16% 14.59% 13.89% 15.22% 13.47% 5.57% 6.97% 2.46% 2.35%
Operating Return on Assets (OROA)
5.79% 0.38% 7.27% 10.78% 7.34% 2.57% 9.77% 9.93% 9.38% 5.15% 11.51%
Return on Assets (ROA)
3.29% -0.35% 4.61% 7.28% 4.85% 1.52% 5.94% 6.52% 7.77% 2.72% 7.62%
Return on Common Equity (ROCE)
9.05% 0.30% 12.01% 17.14% 11.62% 4.42% 15.27% 15.78% 16.01% 7.77% 18.97%
Return on Equity Simple (ROE_SIMPLE)
3.60% 0.00% 6.89% 8.69% 9.23% 0.00% 11.40% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
33 1.83 44 67 41 14 60 65 56 26 70
NOPAT Margin
3.49% 0.22% 4.50% 6.36% 4.43% 1.74% 5.72% 5.85% 5.41% 2.76% 6.44%
Net Nonoperating Expense Percent (NNEP)
0.66% 0.37% 0.60% 0.57% 0.50% 0.49% 1.05% 0.76% -0.70% 0.80% 0.75%
Return On Investment Capital (ROIC_SIMPLE)
- 0.08% - - - 0.60% 2.39% 2.54% 2.23% 1.01% 2.73%
Cost of Revenue to Revenue
78.01% 80.77% 76.87% 74.73% 75.97% 78.91% 75.92% 75.61% 75.63% 77.92% 74.91%
SG&A Expenses to Revenue
17.24% 18.92% 17.18% 16.67% 18.14% 19.08% 16.30% 16.46% 17.09% -3.70% 11.24%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
17.24% 18.92% 17.18% 16.67% 18.14% 19.08% 16.30% 16.46% 15.19% 18.29% 16.37%
Earnings before Interest and Taxes (EBIT)
46 2.62 58 91 54 16 81 88 75 35 95
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
79 36 90 123 85 46 111 118 106 66 125
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.09 2.26 2.27 1.89 2.16 1.90 1.63 1.66 1.66 2.16 2.15
Price to Tangible Book Value (P/TBV)
8.69 9.69 9.18 6.85 7.46 6.44 5.81 6.71 6.83 8.74 7.81
Price to Revenue (P/Rev)
0.75 0.81 0.82 0.69 0.81 0.70 0.58 0.59 0.57 0.71 0.71
Price to Earnings (P/E)
57.94 47.78 33.02 21.70 23.44 18.43 14.29 15.12 12.61 15.60 14.75
Dividend Yield
3.71% 3.47% 3.45% 4.06% 3.48% 4.16% 5.03% 4.93% 4.94% 3.79% 3.74%
Earnings Yield
1.73% 2.09% 3.03% 4.61% 4.27% 5.43% 7.00% 6.61% 7.93% 6.41% 6.78%
Enterprise Value to Invested Capital (EV/IC)
1.61 1.73 1.72 1.54 1.72 1.57 1.38 1.39 1.39 1.68 1.65
Enterprise Value to Revenue (EV/Rev)
1.03 1.08 1.09 0.93 1.04 0.92 0.82 0.85 0.81 0.95 0.97
Enterprise Value to EBITDA (EV/EBITDA)
17.20 15.95 14.12 10.83 11.80 9.96 8.60 9.09 8.45 9.73 9.69
Enterprise Value to EBIT (EV/EBIT)
40.44 32.99 25.70 18.05 19.24 15.69 12.95 13.69 12.34 13.95 13.70
Enterprise Value to NOPAT (EV/NOPAT)
47.91 42.65 33.44 23.73 25.19 20.79 17.32 18.32 16.57 18.90 18.54
Enterprise Value to Operating Cash Flow (EV/OCF)
7.81 7.72 9.30 8.08 9.81 9.25 7.45 9.63 8.97 11.80 15.79
Enterprise Value to Free Cash Flow (EV/FCFF)
15.43 9.90 11.57 10.09 11.95 9.91 9.94 25.19 20.04 70.41 72.85
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.82 0.79 0.79 0.75 0.73 0.69 0.83 0.84 0.85 0.88 0.86
Long-Term Debt to Equity
0.82 0.79 0.79 0.75 0.73 0.69 0.83 0.84 0.85 0.87 0.86
Financial Leverage
0.82 0.84 0.86 0.74 0.70 0.65 0.72 0.68 0.66 0.64 0.71
Leverage Ratio
2.25 2.27 2.28 2.20 2.17 2.14 2.23 2.23 2.23 2.21 2.29
Compound Leverage Factor
1.74 -5.92 1.91 2.01 1.91 1.46 1.85 1.98 2.48 1.60 2.05
Debt to Total Capital
44.94% 44.13% 44.17% 42.82% 42.08% 40.83% 45.44% 45.66% 45.99% 46.68% 46.18%
Short-Term Debt to Total Capital
0.02% 0.02% 0.02% 0.02% 0.01% 0.02% 0.15% 0.14% 0.15% 0.14% 0.14%
Long-Term Debt to Total Capital
44.92% 44.10% 44.15% 42.80% 42.07% 40.82% 45.29% 45.51% 45.84% 46.53% 46.04%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
55.06% 55.87% 55.83% 57.18% 57.92% 59.17% 54.56% 54.34% 54.01% 53.32% 53.82%
Debt to EBITDA
4.87 4.19 3.66 3.19 3.09 2.78 3.12 3.23 3.04 2.97 2.87
Net Debt to EBITDA
4.74 3.93 3.59 2.79 2.61 2.30 2.49 2.70 2.52 2.41 2.52
Long-Term Debt to EBITDA
4.87 4.19 3.66 3.19 3.09 2.78 3.11 3.22 3.04 2.96 2.86
Debt to NOPAT
13.57 11.21 8.68 6.99 6.59 5.81 6.29 6.51 5.97 5.77 5.48
Net Debt to NOPAT
13.20 10.52 8.49 6.12 5.56 4.81 5.01 5.44 4.94 4.69 4.83
Long-Term Debt to NOPAT
13.57 11.20 8.67 6.98 6.59 5.81 6.27 6.49 5.95 5.75 5.47
Altman Z-Score
3.23 3.28 3.33 3.22 3.34 3.25 2.99 2.97 2.99 3.20 3.29
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.97 2.83 2.86 2.82 2.88 2.82 2.96 2.80 2.78 2.85 2.91
Quick Ratio
0.89 0.71 0.90 1.07 1.11 0.89 1.28 1.19 1.15 0.98 1.06
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
207 318 277 269 214 195 194 16 23 -125 -92
Operating Cash Flow to CapEx
724.11% 1,135.62% -88.92% 1,516.79% 779.23% 974.10% 472.65% 881.12% 596.23% 541.22% -346.08%
Free Cash Flow to Firm to Interest Expense
20.07 33.61 29.75 33.80 32.83 38.16 13.82 1.66 2.02 -12.92 -9.24
Operating Cash Flow to Interest Expense
11.21 14.59 -0.82 24.23 12.03 20.90 3.04 11.58 8.73 8.13 -3.38
Operating Cash Flow Less CapEx to Interest Expense
9.66 13.31 -1.74 22.63 10.49 18.76 2.40 10.27 7.27 6.62 -4.35
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.22 1.22 1.22 1.25 1.25 1.28 1.26 1.25 1.29 1.36 1.32
Accounts Receivable Turnover
11.39 17.65 11.04 12.08 11.48 18.06 10.89 10.77 11.69 18.61 11.37
Inventory Turnover
3.29 3.35 3.61 3.90 3.88 3.80 4.01 4.23 4.21 4.07 4.08
Fixed Asset Turnover
8.15 7.99 8.08 8.24 8.24 8.33 8.66 8.79 9.14 9.58 9.83
Accounts Payable Turnover
15.40 18.39 16.30 15.35 14.80 15.41 14.04 13.75 14.71 16.11 14.64
Days Sales Outstanding (DSO)
32.06 20.68 33.06 30.22 31.81 20.21 33.53 33.90 31.22 19.61 32.11
Days Inventory Outstanding (DIO)
110.93 109.07 101.16 93.68 94.09 95.99 91.01 86.19 86.60 89.79 89.49
Days Payable Outstanding (DPO)
23.70 19.85 22.39 23.78 24.67 23.69 26.00 26.55 24.81 22.65 24.93
Cash Conversion Cycle (CCC)
119.28 109.91 111.83 100.13 101.23 92.51 98.54 93.54 93.02 86.75 96.68
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,461 2,359 2,408 2,308 2,288 2,178 2,274 2,357 2,321 2,329 2,435
Invested Capital Turnover
1.51 1.50 1.50 1.59 1.59 1.65 1.63 1.66 1.73 1.83 1.77
Increase / (Decrease) in Invested Capital
-174 -316 -234 -202 -173 -181 -134 49 34 151 162
Enterprise Value (EV)
3,954 4,071 4,137 3,545 3,939 3,424 3,133 3,273 3,218 3,905 4,024
Market Capitalization
2,865 3,068 3,087 2,631 3,069 2,633 2,226 2,301 2,258 2,936 2,976
Book Value per Share
$54.18 $53.51 $53.48 $54.79 $55.70 $54.47 $53.67 $54.88 $56.16 $56.24 $57.32
Tangible Book Value per Share
$13.02 $12.51 $13.26 $15.10 $16.17 $16.07 $15.04 $13.60 $13.64 $13.89 $15.75
Total Capital
2,492 2,425 2,430 2,439 2,449 2,344 2,505 2,549 2,521 2,552 2,578
Total Debt
1,120 1,070 1,074 1,044 1,030 957 1,138 1,164 1,159 1,191 1,190
Total Long-Term Debt
1,120 1,070 1,073 1,044 1,030 957 1,134 1,160 1,156 1,188 1,187
Net Debt
1,089 1,004 1,051 914 869 791 907 972 960 969 1,048
Capital Expenditures (CapEx)
16 12 8.61 13 10 11 9.04 13 16 15 9.67
Debt-free, Cash-free Net Working Capital (DFCFNWC)
786 656 738 657 652 583 678 686 681 657 793
Debt-free Net Working Capital (DFNWC)
817 722 761 787 813 749 909 878 881 880 936
Net Working Capital (NWC)
817 722 760 786 813 748 906 874 877 876 932
Net Nonoperating Expense (NNE)
7.58 4.21 7.05 5.89 4.90 4.41 10 7.15 -6.39 7.07 7.32
Net Nonoperating Obligations (NNO)
1,089 1,004 1,051 914 869 791 907 972 960 969 1,048
Total Depreciation and Amortization (D&A)
33 33 33 32 31 30 30 30 30 31 30
Debt-free, Cash-free Net Working Capital to Revenue
20.46% 17.34% 19.54% 17.19% 17.27% 15.58% 17.76% 17.71% 17.05% 15.95% 19.04%
Debt-free Net Working Capital to Revenue
21.27% 19.09% 20.13% 20.61% 21.54% 20.01% 23.82% 22.67% 22.06% 21.35% 22.45%
Net Working Capital to Revenue
21.26% 19.07% 20.12% 20.59% 21.53% 20.00% 23.72% 22.57% 21.97% 21.26% 22.36%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.02 ($0.09) $1.44 $2.40 $1.40 $0.37 $1.94 $2.29 $2.56 $0.80 $2.60
Adjusted Weighted Average Basic Shares Outstanding
25.34M 25.31M 25.37M 25.47M 25.48M 25.45M 25.43M 25.16M 24.39M 24.80M 24.24M
Adjusted Diluted Earnings per Share
$1.02 ($0.10) $1.44 $2.40 $1.39 $0.37 $1.94 $2.29 $2.55 $0.79 $2.53
Adjusted Weighted Average Diluted Shares Outstanding
25.50M 25.44M 25.39M 25.50M 25.56M 25.51M 25.43M 25.16M 24.47M 24.86M 24.91M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
25.32M 25.33M 25.45M 25.46M 25.46M 25.46M 25.24M 24.24M 24.20M 24.20M 24.29M
Normalized Net Operating Profit after Tax (NOPAT)
33 1.83 44 67 41 14 60 65 41 26 70
Normalized NOPAT Margin
3.49% 0.22% 4.50% 6.36% 4.43% 1.74% 5.72% 5.85% 4.00% 2.76% 6.44%
Pre Tax Income Margin
3.68% -0.82% 4.99% 7.84% 5.17% 1.37% 6.43% 7.05% 8.11% 2.75% 7.82%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
4.42 0.28 6.18 11.38 8.27 3.16 5.79 9.06 6.78 3.64 9.60
NOPAT to Interest Expense
3.24 0.19 4.68 8.42 6.22 2.74 4.26 6.69 5.04 2.65 7.09
EBIT Less CapEx to Interest Expense
2.87 -1.01 5.26 9.78 6.73 1.02 5.15 7.75 5.31 2.14 8.62
NOPAT Less CapEx to Interest Expense
1.69 -1.09 3.75 6.82 4.67 0.59 3.61 5.37 3.58 1.15 6.11
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
214.79% 165.65% 113.92% 87.97% 81.55% 76.62% 71.97% 75.15% 64.48% 60.58% 55.82%
Augmented Payout Ratio
214.79% 165.65% 113.92% 87.97% 81.55% 76.62% 90.11% 118.73% 136.26% 128.88% 105.54%

Financials Breakdown Chart

Key Financial Trends

LCI Industries (NYSE: LCII) showed a sharp rebound in profitability in Q1 2026, but the broader multi-year picture is more mixed. Revenue was up nicely year over year, margins improved, and the company generated strong earnings. However, operating cash flow turned negative in the quarter, and the balance sheet still carries a meaningful debt load and large intangible/goodwill assets from past acquisitions.

Quarterly trend snapshot: Compared with Q1 2025, Q1 2026 revenue rose to $1.09 billion from $1.05 billion, gross profit improved to $273.7 million from $251.7 million, and net income increased to $62.9 million from $49.4 million. EPS also improved to $2.53 from $1.94. That suggests the business entered 2026 with better operating momentum than it had a year earlier.

But cash flow was the weak spot. In Q1 2026, operating cash flow was negative $33.5 million, versus positive $42.7 million in Q1 2025. The main reason appears to be a large use of working capital, with changes in operating assets and liabilities totaling negative $135.0 million. For retail investors, that’s an important reminder that earnings and cash generation can diverge significantly from quarter to quarter.

Over the last four years, LCI has been profitable but cyclical. Revenue peaked in parts of 2022-2023, softened in 2024, and recovered somewhat in 2025-2026. Profitability followed the same pattern: strong periods in 2023 and early 2025, weakness in late 2022 and late 2024, then a rebound into 2026. This looks like a business that is sensitive to industry demand and execution on costs.

Balance sheet quality is decent, but leverage remains material. As of Q1 2026, LCI had $1.83 billion of total liabilities and $1.39 billion of equity. Long-term debt was $941.3 million, and capital lease obligations were another $245.4 million. The company is not overlevered relative to its equity base, but debt is still large enough to matter, especially if earnings or cash flow weaken.

Acquisition-related assets are a major part of the balance sheet. Goodwill was $619.5 million and intangible assets were $386.5 million in Q1 2026. Those balances are substantial versus total assets of $3.22 billion, so investors should keep an eye on impairment risk if operating conditions deteriorate.

  • Revenue growth improved in Q1 2026 to $1.09 billion, up from $1.05 billion in Q1 2025.
  • Gross profit expanded to $273.7 million from $251.7 million, showing better operating leverage.
  • Net income rose to $62.9 million from $49.4 million year over year.
  • EPS improved meaningfully to $2.53 diluted from $1.94 diluted in Q1 2025.
  • Cash and equivalents increased modestly to $142.2 million from $136.7 million a year earlier.
  • Gross margin improved, but operating expenses remain a large part of the cost structure.
  • Share count has stayed fairly stable, so earnings growth has not depended heavily on buybacks.
  • Dividend coverage needs monitoring, since quarterly dividends remain meaningful at $1.15 per share.
  • Operating cash flow turned negative in Q1 2026 at -$33.5 million, versus positive cash generation in prior periods.
  • Debt remains sizable, with more than $1.18 billion combined long-term debt and capital lease obligations.

Bottom line: LCI Industries appears to be in a better earnings position than it was a year ago, but the company still has to prove that this improvement can translate into consistent free cash flow. If operating cash flow stays weak or working-capital swings persist, the market may be less willing to reward the improved earnings trend. On the other hand, if the company can sustain higher revenue and convert profit into cash, the recent quarter could mark a more durable recovery.

06/07/26 08:31 PM ETAI Generated. May Contain Errors.

LCI Industries Financials - Frequently Asked Questions

According to the most recent income statement we have on file, LCI Industries' fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

LCI Industries' net income appears to be on an upward trend, with a most recent value of $188.25 million in 2025, rising from $74.35 million in 2015. The previous period was $142.87 million in 2024. See where experts think LCI Industries is headed by visiting LCI Industries' forecast page.

LCI Industries' total operating income in 2025 was $279.92 million, based on the following breakdown:
  • Total Gross Profit: $980.30 million
  • Total Operating Expenses: $680.66 million

Over the last 10 years, LCI Industries' total revenue changed from $1.40 billion in 2015 to $4.12 billion in 2025, a change of 193.8%.

LCI Industries' total liabilities were at $1.82 billion at the end of 2025, a 20.4% increase from 2024, and a 885.0% increase since 2015.

In the past 10 years, LCI Industries' cash and equivalents has ranged from $12.31 million in 2015 to $222.62 million in 2025, and is currently $222.62 million as of their latest financial filing in 2025.

Over the last 10 years, LCI Industries' book value per share changed from 18.16 in 2015 to 56.24 in 2025, a change of 209.6%.



Financial statements for NYSE:LCII last updated on 5/8/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners