VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
LEA
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
LEALear Corporation
$133.79$6.8B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksLEACash Flow

Lear Corporation (LEA) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash flow generation is highly volatile, evidenced by an OCF/NI ratio that swung from -1.58 in 2025Q1 to 7.73 in 2024Q4, complicating the assessment of true earnings quality.

LEA Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations1.31B1.09B1.12B1.25B1.02B670.1M663.1M1.28B1.78B1.78B1.62B1.27B927.8M820.1M729.8M790.3M621.9M-175.2M144.2M466.9M285.3M560.8M675.9M586.3M545.1M829.8M753.1M560.3M285.4M449.4M462.6M
Operating CF Margin %-4.68%4.81%5.32%4.89%3.48%3.89%6.48%8.41%8.71%8.72%6.98%5.23%5.05%5.01%5.58%5.2%-1.8%1.06%2.92%1.6%3.28%3.99%3.72%3.78%6.09%5.35%4.51%3.15%6.12%7.4%
Operating CF Growth %291.68%-2.79%-10.34%22.31%52.42%1.06%-48.37%-27.84%-0.19%10.12%27.39%37%13.13%12.37%-7.66%27.08%454.97%-221.5%-69.12%63.65%-49.13%-17.03%15.28%7.56%-34.31%10.18%34.41%96.32%-36.49%-2.85%243.69%
Net Income528.4M527.1M506.6M645.7M408.7M461.6M233.9M830.7M1.25B1.38B1.04B795.8M702.3M455.8M1.32B570.4M461.4M826.7M-689.9M241.5M-707.5M-1.38B422.2M380.5M13M26.3M274.7M257.1M115.5M208.2M151.9M
Depreciation & Amortization606.3M604.1M620.7M604.4M576.5M573.9M539.9M509.9M484.4M427.7M378.2M347.8M310.9M285.5M239.5M246.3M235.9M263.7M299.3M296.9M392.2M393.4M355.1M321.8M301M392.2M392.2M340.9M219.7M184.4M145.7M
Stock-Based Compensation066.2M64.4M67.5M52M60.3M40M23.3M41.4M70.2M68.2M65.7M70.7M59.4M39.8M34.6M22.9M15.3M19.2M000000000000
Deferred Taxes0-117M-56.9M-58.8M-49.4M-55.5M-84.7M-38.2M86.7M-81.3M103.6M48.6M-58M45.4M-693.7M-55.8M-10.9M29.8M30.4M-43.9M-55M44.7M00000000-1.2M
Other Non-Cash Items-250.2M89.6M106.6M-35.7M34.8M52.1M66.1M21.6M24.8M-41.5M-67.8M-11.1M-12.3M-8.3M-44.4M-30.9M-135.7M-1.3B622.2M63.9M18.7M411.1M-73.1M-240.2M282.5M364.4M21.2M-168M-111.6M-43.6M-44.5M
Working Capital Changes359.4M-81.2M-121.3M26.2M-1.2M-422.3M-132.1M-63M-104.2M27.1M96.6M24.3M-85.8M-17.7M-128.6M25.7M48.3M-5.8M-137M-236.2M20M9.7M-28.3M124.2M-51.4M46.9M65M130.3M61.8M100.4M210.7M
Change in Receivables185.2M-89.3M-72.8M-148.3M-518.8M160.9M-164.7M-116.2M230.8M-115.2M-176.3M-173.4M-358.7M-239.6M-111.5M-165.8M-291.3M-89M47.2M-168.9M00746.3M00000000
Change in Inventory-16.6M900K76.9M-117.9M-29.8M-213.4M-107.7M-69.1M-32.5M-76M-53.5M4.1M-91.2M-102M-60M-101M-106.8M93.2M55.6M-6.9M29.4M-76.9M-7M-27.4M-34.2M76M800K-57.2M-59.9M-10.3M30.9M
Change in Payables17M-28.7M-48.8M162.4M368.6M-129.6M214M-5.5M-199.3M195.3M157.6M76.2M231.3M189.5M174.6M216.7M318.4M60.5M-779.2M-125.9M00189.8M00000000
Cash from Investing-568.5M-516.8M-543M-761.5M-830.3M-646.7M-468.8M-922.4M-693.5M-868.6M-637.1M-965.3M-780.6M-403.9M-687.9M-303.2M-192.1M-92.2M-144.4M-340M-312.2M-531.3M-472.5M-346.8M-259.3M-201.1M-225.1M-2.54B-677.8M-519.7M-681.7M
Capital Expenditures-582.2M-561.6M-558.7M-626.5M-638.2M-585.1M-452.3M-603.9M-677M-594.5M-528.3M-485.8M-424.7M-460.6M-458.3M-329.5M-193.3M-118.8M-167.7M-202.2M-347.6M-568.4M-429M-375.6M-272.6M-267M-322.3M-2.87B-679.6M-520.1M-682.8M
CapEx % of Revenue2.48%2.41%2.4%2.67%3.06%3.04%2.65%3.05%3.2%2.9%2.85%2.67%2.4%2.84%3.15%2.33%1.62%1.22%1.24%1.26%1.95%3.33%2.53%2.39%1.89%1.96%2.29%23.09%7.5%7.08%10.93%
Acquisitions00-800K-174.5M-188.3M00-321.7M0-292.4M-155.9M-499.2M-350M0-243.9M1.3M6.3M29.3M24M-134.3M35.4M-11.8M-103M-13.7M-15.2M0-11.8M0000
Investments-------------------------------
Other Investing13.7M44.8M16.5M39.5M-3.8M-61.6M-16.5M3.2M-16.5M18.3M47.1M19.7M-5.9M56.7M14.3M25M-5.1M-2.7M-700K-3.5M38.6M48.9M59.5M42.5M28.5M65.9M109M331.8M1.8M400K1.1M
Cash from Financing-672.1M-618.5M-693.9M-419.5M-387.3M-13.6M-411.7M-361.9M-1.03B-742M-872.9M-156.3M-160.8M-698.5M-396.1M-372.3M-320.7M195.2M1.01B-49.8M277.4M-347M166.1M-158.6M-295.8M-645.5M-523.8M2.04B383.8M39M201.6M
Debt Issued (Net)0-50M-50M167.7M8M256.9M-31.4M361.3M1M-1.5M-12.8M485.6M397.9M427.9M-72.1M-5.1M-273.8M317.8M1.06B-40.6M94.8M-256.5M307.4M-223.9M-343.3M-655.6M-448.7M2.07B398.6M30.3M-44.7M
Equity Issued (Net)-300.2M-325.2M-416.7M-296.5M-100.3M-100.3M-70M-384.7M-704.9M-450.5M-658.8M-487.4M-411.4M-1B-222.8M-279.1M0-50M12.6M3.2M199.4M-20.7M-73.3M65.3M47.4M10.1M-75.8M-7.5M-14.8M8.4M249.5M
Dividends Paid-164M-164.8M-173.7M-181.9M-185.5M-106.7M-67.3M-186.3M-186.3M-137.7M-88.8M-78.5M-65.3M-58.4M-54.6M-51.1M-16.2M-23.8M00-16.8M-67.2M-68M00000000
Share Repurchases-375.2M-325.2M-416.7M-296.5M-100.3M-100.3M-70M-384.7M-704.9M-450.5M-658.8M-487.4M-411.4M-1B-222.8M-279.1M0-50M0-4.4M0-25.4M-97.7M-1.1M00-77.9M-15.2M-18.2M00
Other Financing-207.9M-78.5M-53.5M-108.8M-109.5M-63.5M-243M-152.2M-140.3M-152.3M-112.5M-76M-82M-67.9M-46.6M-37M-46.9M-48.8M-65.7M-12.4M0-2.6M00100K0700K-24.8M0300K-3.2M
Net Change in Cash100.2M-19.8M-143.1M81.1M-203.9M6.8M-195.9M-9.4M19.4M228.8M75M102.5M-43.6M-264.5M-352.1M100.2M100.1M-38.1M990.8M98.6M305.4M-377.3M415.6M77.6M4.1M-11.2M-8.1M76.9M17.1M-13.1M-8.1M
Free Cash Flow732.4M527.2M561.4M622.8M383.2M85M210.8M680.4M1.1B1.19B1.09B785.3M503.1M359.5M271.5M460.8M428.6M-294M-23.5M264.7M-62.3M-7.6M246.9M210.7M272.5M562.8M430.8M-2.31B-394.2M-70.7M-220.2M
FCF Margin %3.11%2.27%2.41%2.65%1.84%0.44%1.24%3.43%5.21%5.81%5.88%4.31%2.84%2.21%1.86%3.26%3.59%-3.02%-0.17%1.65%-0.35%-0.04%1.46%1.34%1.89%4.13%3.06%-18.58%-4.35%-0.96%-3.52%
FCF Growth %53.25%-6.09%-9.86%62.53%350.82%-59.68%-69.02%-38.3%-7.22%8.95%38.93%56.09%39.94%32.41%-41.08%7.51%245.78%-1151.06%-108.88%524.88%-719.74%-103.08%17.18%-22.68%-51.58%30.64%118.65%-485.92%-457.57%67.89%74.37%
FCF per Share14.219.849.9410.546.401.413.4910.9916.6717.1614.9210.106.164.162.724.333.96-3.98-0.151.69-0.45-0.061.651.471.994.283.27-17.07-2.90-0.52-1.73
FCF Conversion (FCF/Net Income)1.39x2.49x2.21x2.18x3.12x1.79x4.18x1.63x1.56x1.38x1.66x1.71x1.38x1.90x0.57x1.46x1.53x-0.22x-0.21x1.93x-0.40x-0.41x1.60x1.54x41.93x31.55x2.74x2.18x2.47x2.17x3.05x
Interest Paid88.6M114.1M115.7M112.2M96.5M91.6M117.8M104.4M97.1M94M88.8M85.6M70.7M64.2M58.4M59.9M57M79.4M195.9M000000000000
Taxes Paid218.7M276.8M267.5M217.6M194.6M148.3M141.5M172.1M279.2M284M237.6M218.7M154.6M152.9M85M79.8M57.5M64.3M103.5M000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetAdequate
Cash FlowMixed
Top Statement Risk

Working Capital Volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Conversion

As reported in quarterly financial statements, Lear's OCF/NI ratio has fluctuated wildly, ranging from a low of -1.58 in 2025Q1 to a high of 7.73 in 2024Q4, indicating that net income is a poor proxy for the company's actual cash-generating capability on a quarterly basis.

The significant divergence between net income and operating cash flow suggests that accounting accruals and non-cash items heavily distort the reported profitability. Investors should monitor this volatility, as it implies that Lear's earnings quality is highly sensitive to timing differences in revenue recognition and expense accruals.

Free Cash Flow Margin Instability

Based on the provided cash flow data, Lear's FCF margins have exhibited extreme volatility, swinging from a negative 4.2% in 2025Q1 to a peak of 8.6% in 2024Q4, which underscores the cyclical nature of the company's cash generation relative to its net income.

This erratic FCF trajectory suggests that Lear struggles to maintain consistent cash conversion during periods of production shifts. The inability to sustain positive FCF in multiple quarters indicates that the business model remains highly vulnerable to the timing of OEM payments and production volume fluctuations.

Working Capital Driven Cash Swings

According to recent SEC filings, Lear's working capital changes have been the primary driver of cash flow variance, with swings as large as $438.9 million in 2024Q4 and -$404.5 million in 2025Q1, highlighting the company's reliance on efficient inventory and receivables management.

The massive quarterly shifts in working capital suggest that Lear is frequently forced to absorb the impact of OEM production schedule changes. This dynamic creates a recurring cash flow risk, as the company appears to lack the leverage to force more favorable payment terms from its automotive customers.

Aggressive Capital Return Amidst Volatility

As evidenced by historical cash flow data, Lear has consistently prioritized share repurchases, totaling $175.1 million in 2025Q4 alone, even during quarters where free cash flow generation was inconsistent or negative, which warrants further investigation into the sustainability of this capital allocation strategy.

The decision to maintain significant buybacks while FCF remains volatile suggests a management focus on supporting the share price rather than building a cash buffer. This approach may leave the company with limited flexibility if the automotive cycle experiences a prolonged downturn.

LEA — Frequently Asked Questions

Quick answers to the most common questions about buying LEA stock.

How much cash does Lear Corporation (LEA) generate from operations?

Lear Corporation (LEA) generated $1.09B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Lear Corporation's free cash flow?

Lear Corporation (LEA) generated $527.2M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Lear Corporation's capital expenditure (CapEx)?

Lear Corporation (LEA) spent $561.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Lear Corporation distribute cash to shareholders?

In 2025, Lear Corporation (LEA) returned $164.8M to shareholders via cash dividends and spent $325.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.