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
LIILennox International Inc.
$563.87$19.6B
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
← 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
HomeStocksLIICash Flow

Lennox International Inc. (LII) Cash Flow Statement

28Y historyFree accessUpdated daily

Cash flow generation remains highly volatile, characterized by a wide swing in the operating cash flow to net income ratio from -0.30 in 2025Q1 to 2.85 in 2025Q4, largely driven by working capital fluctuations.

LII 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'98
Cash from Operations809.5M757.6M945.7M736.2M302.3M515.5M612.4M396.1M495.5M325.1M354.5M331.2M184.8M210.3M221.4M76.2M185.8M225.5M183.2M238.1M199.7M228.7M55.9M56.7M167.89M211.97M245.09M70.6M5M
Operating CF Margin %-14.58%17.71%14.78%6.41%12.29%16.85%10.4%12.76%8.47%9.73%9.55%5.49%6.57%7.51%2.31%6%7.92%5.26%6.35%5.44%6.79%1.87%1.84%5.55%6.79%7.55%2.99%0.27%
Operating CF Growth %80.77%-19.89%28.46%143.53%-41.36%-15.82%54.61%-20.06%52.41%-8.29%7.03%79.22%-12.13%-5.01%190.55%-58.99%-17.61%23.09%-23.06%19.23%-12.68%309.12%-1.41%-66.23%-20.8%-13.52%247.16%1312%-
Net Income783.1M805.8M806.9M590.1M497.1M464M356.3M408.7M359M305.7M277.8M187.2M208.1M179.9M135M88.3M116.2M51.1M122.8M169M166M150.7M-134.4M84.4M-190.42M-42.4M59.06M73.2M52.5M
Depreciation & Amortization116.1M112.5M95.1M86M77.9M72.4M72.6M71.1M66M64.6M58.1M62.8M60.8M58.9M55.4M60.4M53.5M52.9M50.6M48.8M44.3M37.4M42.6M48.7M56.65M82.53M84.41M57.4M43.5M
Stock-Based Compensation29.1M29.1M28.5M30.1M21.8M24.3M24.3M21.3M26.3M24.9M31.7M26.6M23.3M29.3M15.2M13.7M15.4M12.8M11.8M21M24.4M28.8M0000000
Deferred Taxes27.7M20.2M-24.5M-26M-15.2M-5.4M7.2M16.6M25.2M43.3M-4M-21.3M6.1M3.5M-2.7M3.6M-9.5M6.7M25M5.7M-26.3M11.9M3.2M5M-17.31M0-21.03M4.5M0
Other Non-Cash Items-386M14.3M-2.8M47.2M-11.4M12.8M15.9M44.6M14.3M2.1M-17.9M58.3M-11.8M-7.3M-26.4M22.7M3.7M24.8M-2.3M10.6M26.3M-40.4M248.2M9.7M229.37M69.7M1.2M100K2.7M
Working Capital Changes239.5M-224.3M42.5M8.8M-267.9M-52.6M136.1M-166.2M4.7M-115.5M8.8M17.6M-101.7M-54M44.9M-112.5M6.5M77.2M-24.7M-17M-35M40.3M-103.7M-91.1M89.59M102.13M121.46M-68.5M-93.7M
Change in Receivables121.7M108.9M-80.4M-32.7M-112.4M-68.8M26.5M-35.9M-4.2M-34.2M-14.3M-20.9M-34.2M-49.9M44.7M-77.1M15.8M48.8M10.4M18.8M8.2M-414.9M-320.7M-317.2M00000
Change in Inventory-93.8M-228.2M-10.1M11.1M-249.3M-71M110.3M-63.9M-84.2M-56.4M300K28.8M-96.7M-19.5M-55.8M-28.8M-31.1M51.8M15M-6.7M-47.3M100K-28.3M900K49.52M62.15M-3.32M-9.3M-52.4M
Change in Payables-128.4M-74.2M115M-29.2M28.2M55.2M-31.7M-56.1M102.2M-18.5M40.1M-2.9M46.1M-10.9M37.1M-5.9M33.6M-5.4M-44.2M100K-25.9M64.4M-15.4M-5M00000
Cash from Investing-688.7M-655.6M-174.4M-319.7M-103M-106.4M-79.7M15.9M30.5M-98.1M-84.1M-69.8M-87.3M-67.3M-40.4M-177.8M-61.4M-14M-66.5M-95.8M-94.5M-20.8M-16.4M-22.4M32.67M-32.9M-302.88M-407.4M-212.4M
Capital Expenditures-148.8M-118.8M-163.6M-250.2M-101.1M-106.8M-78.5M-105.6M-95.2M-98.3M-84.3M-69.9M-88.4M-78.3M-50.2M-43.2M-45.8M-58.8M-62.1M-68.4M-73.8M-63.3M-40.3M-41.2M-22.73M-17.42M-58.31M-410.4M-212.5M
CapEx % of Revenue2.83%2.29%3.06%5.02%2.14%2.55%2.16%2.77%2.45%2.56%2.31%2.02%2.63%2.45%1.7%1.31%1.48%2.07%1.78%1.82%2.01%1.88%1.35%1.34%0.75%0.56%1.8%17.38%11.66%
Acquisitions-544.5M-543.6M0-71.7M1.6M900K1M43.5M114.7M200K200K008.6M10.1M-147.1M-3.6M10M-4.7M0000-700K-4.67M-19.39M-247.37M00
Investments-----------------------------
Other Investing-600K0-3.4M2.2M1.6M400K1M79.6M11M200K200K100K1.1M2.4M-300K12.5M-12M600K5.8M800K3.5M700K600K19.5M60.07M3.91M2.8M3M100K
Cash from Financing-267.4M-465.7M-418.6M-406.2M-174.1M-498.7M-441.8M-423.4M-537.8M-218.3M-255.2M-248.7M-89.5M-150.2M-180.1M-11.9M-93.5M-211.7M-132M-152.7M-175.5M-56.9M-55.1M-31.9M-160.13M-184.79M70.38M338.7M89.5M
Debt Issued (Net)359.4M204.8M-187.6M-241.8M272.6M244.2M-201.3M108.1M29.9M134.6M129.3M-182.2M524.2M13M-78.9M145.9M86.6M-189.3M193.8M98.3M-11.6M-45.5M-52.3M-19.2M-142.2M-167.15M111.17M223.6M99.2M
Equity Issued (Net)-419.1M-497.5M-70.7M-11M-308.3M-622.1M-117.9M-424M-446.9M-276.1M-333.3M-29.6M-570.7M-135.2M-57.1M-120.5M-153.7M-5.6M-323.8M-253.6M-143.6M10M20.3M12.1M9.7M3.67M-24.53M129.4M1.1M
Dividends Paid-207.2M-173M-160.3M-153.4M-142M-126.5M-118.1M-110.5M-93.9M-79.7M-69M-59.3M-52.6M-34M-47.6M-36.5M-32.4M-31.1M-32.4M-35M-31.3M-24.8M-22.8M-22.1M-21.71M-21.31M-16.26M-14.2M-10.8M
Share Repurchases-421.7M-501.5M-75.2M-14.9M-308.3M-622.1M-117.9M-424M-477.1M-276.1M-333.3M-32M-572.7M-137M-57.9M-123M-153.7M-5.6M-323.8M-253.6M-163.4M-15.8M-100K-400K-300K-214K-25.32M-12.5M-8.5M
Other Financing-500K0003.6M5.7M-4.5M3M-26.9M2.9M17.8M22.4M9.6M6M3.5M-800K6M14.3M30.4M37.6M11M3.4M-300K-2.7M-5.93M00-100K0
Net Change in Cash-168.5M-362.4M354.4M8.1M21.6M-92.9M86.6M-9M-21.9M18M11.3M1.4M-500K-13.8M6.8M-115M35.7M2.2M-23.4M1.2M-69.2M152.6M-15.2M1.7M41.98M-6.24M11.46M800K-119.4M
Free Cash Flow660.7M638.8M782.1M486M201.2M408.7M533.9M290.5M400.3M226.8M270.2M261.3M96.4M132M171.2M33M140M166.7M121.1M169.7M125.9M165.4M15.6M15.5M145.16M194.55M186.79M-339.8M-207.5M
FCF Margin %12.57%12.3%14.64%9.76%4.26%9.74%14.69%7.63%10.31%5.91%7.42%7.54%2.86%4.13%5.8%1%4.52%5.85%3.48%4.53%3.43%4.91%0.52%0.5%4.8%6.24%5.75%-14.39%-11.39%
FCF Growth %-14.54%-18.32%60.93%141.55%-50.77%-23.45%83.79%-27.43%76.5%-16.06%3.41%171.06%-26.97%-22.9%418.79%-76.43%-16.02%37.65%-28.64%34.79%-23.88%960.26%0.65%-89.32%-25.39%4.16%154.97%-63.76%-
FCF per Share18.8818.2021.8513.615.6210.9013.837.379.745.306.145.731.982.613.330.622.512.962.082.451.712.240.260.242.473.743.30-8.40-5.81
FCF Conversion (FCF/Net Income)0.84x0.96x1.17x1.25x0.61x1.11x1.72x0.97x1.38x1.06x1.28x1.77x0.90x1.22x2.46x0.86x1.60x4.41x1.49x1.41x1.20x1.52x-0.42x0.67x-0.88x-5.00x4.15x0.96x0.10x
Interest Paid20.5M045.2M50.2M35.4M23.8M25.3M46.8M38.7M32.4M26.3M23.7M17.6M15.7M18.2M17.8M12.4M8.4M17.6M0000000000
Taxes Paid86.4M0231.9M197.8M77.2M128.5M90.3M83M90M119.3M127.4M83.2M105.3M56.8M30.1M49.5M45.5M32.1M41.9M0000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrong
Balance SheetStrained
Cash FlowMixed
Top Statement Risk

Working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Volatility

As reported in recent financial statements, Lennox's operating cash flow to net income ratio has fluctuated wildly, reaching a low of -0.30 in 2025Q1 and a high of 2.85 in 2025Q4, suggesting that reported earnings are frequently decoupled from actual cash generation on a quarterly basis.

The significant variance between net income and operating cash flow suggests that accrual-based accounting, particularly regarding inventory and warranty provisions, creates substantial noise in short-term performance metrics. Investors should monitor whether this disconnect reflects genuine operational friction or merely the timing of seasonal inventory builds inherent to the HVAC replacement cycle.

Working Capital Swings Drive Liquidity

Based on the provided quarterly data, working capital changes have been the primary driver of cash flow volatility, with a massive $401.8 million inflow in 2025Q3 followed by a $145.2 million outflow in 2026Q1, highlighting the company's sensitivity to seasonal inventory and receivable management.

The extreme swings in working capital suggest that Lennox's cash position is highly dependent on the timing of dealer inventory stocking and the subsequent collection cycle. This pattern implies that the company's liquidity profile is inherently seasonal, requiring careful management to avoid cash crunches during the off-peak quarters.

Capital Intensity Remains Relatively Controlled

According to historical cash flow filings, Lennox has maintained a disciplined capital expenditure profile, with CapEx as a percentage of revenue averaging roughly 3% over the last ten quarters, excluding the anomalous 10.8% spike observed in 2023Q4 which warrants further investigation by analysts.

The relatively low capital intensity suggests that the company's manufacturing footprint is well-established and does not require constant, heavy reinvestment to maintain its competitive position. However, the occasional spikes in capital spending may indicate periodic upgrades to production lines or the integration of new refrigerant-compliant technologies that could impact future free cash flow.

Aggressive Capital Return Strategy Continues

As evidenced by the quarterly cash flow tables, Lennox consistently prioritizes shareholder returns, with buybacks totaling over $200 million in 2025Q2 alone, a trend that appears to persist despite the underlying volatility in operating cash flow and the company's reported debt-to-equity profile.

The commitment to share repurchases, even during periods of negative free cash flow, suggests a management philosophy that prioritizes capital return over maintaining a conservative cash buffer. This strategy may leave the company vulnerable to liquidity shocks if the residential replacement market experiences a prolonged downturn or if debt refinancing costs rise significantly.

LII — Frequently Asked Questions

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

How much cash does Lennox International Inc. (LII) generate from operations?

Lennox International Inc. (LII) generated $757.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Lennox International Inc.'s free cash flow?

Lennox International Inc. (LII) generated $638.8M 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 Lennox International Inc.'s capital expenditure (CapEx)?

Lennox International Inc. (LII) spent $118.8M 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 Lennox International Inc. distribute cash to shareholders?

In 2025, Lennox International Inc. (LII) returned $173.0M to shareholders via cash dividends and spent $501.5M on share repurchases. This shows the company's commitment to returning capital to its equity investors.