Lands' End, Inc.
NASDAQ:LE
16.37 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | 1991 | 1990 | 1989 | 1988 | 1987 | 1986 | 1985 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 25.314 | 39.557 | 34.301 | 33.933 | 77.148 | 193.405 | 195.581 | 213.108 | 228.368 | 221.454 | 22.411 | 28.257 | 122.091 | 75.351 | 76.413 | 6.6 | 6.3 | 92.8 | 17.2 | 5.4 | 21.6 | 22.8 | 1.4 | 27.3 | 8.3 | 32.1 | 28.2 | 16 | 3.6 |
Short Term Investments
| 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 |
Cash and Short Term Investments
| 25.314 | 39.557 | 34.301 | 33.933 | 77.148 | 193.405 | 195.581 | 213.108 | 228.368 | 221.454 | 22.411 | 28.257 | 122.091 | 75.351 | 76.413 | 6.6 | 6.3 | 92.8 | 17.2 | 5.4 | 21.6 | 22.8 | 1.4 | 27.3 | 8.3 | 32.1 | 28.2 | 16 | 3.6 |
Net Receivables
| 35.295 | 44.928 | 49.668 | 37.574 | 50.953 | 34.549 | 49.86 | 39.284 | 32.061 | 30.073 | 33.617 | 27.079 | 13.297 | 19.808 | 17.753 | 21.083 | 15.4 | 8.7 | 8.1 | 4.5 | 3.6 | 0.7 | 0.8 | 1.2 | 0.3 | 0.8 | 0.3 | 0.2 | 0.3 |
Inventory
| 301.724 | 425.513 | 384.241 | 382.106 | 375.67 | 321.905 | 332.297 | 325.314 | 329.203 | 301.367 | 369.928 | 378.526 | 227.22 | 188.211 | 162.193 | 219.7 | 241.2 | 142.4 | 164.8 | 168.7 | 149.7 | 105.8 | 122.6 | 73.9 | 85.7 | 66.8 | 46.4 | 40.1 | 31.1 |
Other Current Assets
| 47.927 | 46.728 | 38.739 | 42.217 | 41.607 | 38.522 | 29.015 | 29.694 | 26.918 | 34.708 | 25.293 | 29.32 | 39.976 | 38.315 | 33.049 | 46.917 | 36.2 | 28.1 | 32 | 19.6 | 17.4 | 5.5 | 6.5 | 5.4 | 5.4 | 4 | 3.4 | 1.4 | 0.7 |
Total Current Assets
| 410.26 | 556.726 | 506.949 | 495.83 | 545.378 | 588.381 | 606.753 | 607.4 | 617.904 | 591.04 | 451.249 | 463.182 | 402.584 | 321.685 | 289.408 | 294.3 | 299.1 | 272 | 222.1 | 198.2 | 192.3 | 134.8 | 131.3 | 107.8 | 99.7 | 103.7 | 78.3 | 57.7 | 35.7 |
Non-Current Assets: | |||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 141.471 | 157.963 | 161.283 | 180.763 | 196.33 | 149.894 | 136.501 | 122.836 | 109.831 | 101.223 | 101.096 | 109.721 | 193.868 | 185.293 | 165.822 | 160.6 | 133.4 | 103.7 | 99 | 97 | 79.7 | 74.3 | 74.5 | 77.6 | 67.2 | 47.5 | 28.7 | 26.8 | 19.8 |
Goodwill
| 0 | 106.7 | 106.7 | 106.7 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 257 | 257 | 257 | 257 | 257 | 257 | 257 | 257 | 430 | 528.712 | 531.342 | 533.972 | 0 | 0.651 | 0.966 | 1 | 0.9 | 2.3 | 2.4 | 2.5 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 257 | 363.7 | 363.7 | 363.7 | 367 | 367 | 367 | 367 | 540 | 638.712 | 641.342 | 643.972 | 0 | 0.651 | 0.966 | 1 | 0.9 | 2.3 | 2.4 | 2.5 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | -49.964 | -47.647 | -48.571 | -40.337 | -27.672 | 7.4 | 11.4 | 13.7 | -3.438 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 49.964 | 47.647 | 48.571 | 40.337 | 27.672 | 21.379 | 37.731 | 31.517 | 3.438 | 0 | 0 | 12.8 | 14.6 | 9.1 | 8.1 | 8.7 | 0 | 0 | 5.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 2.748 | 3.759 | 4.702 | 5.215 | 4.921 | 5.636 | -14.898 | -31.976 | -24.426 | 22.462 | 0.588 | 0.847 | -10.132 | -14.6 | -9.1 | -8.1 | -8.6 | 0 | 0 | -5.5 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 401.219 | 525.422 | 529.685 | 549.678 | 568.251 | 522.53 | 517.382 | 506.991 | 670.622 | 762.397 | 743.026 | 754.54 | 196.536 | 185.944 | 166.788 | 161.6 | 134.4 | 106 | 101.4 | 99.4 | 81.5 | 74.2 | 74.5 | 77.6 | 67.2 | 47.5 | 28.7 | 26.8 | 19.8 |
Total Assets
| 811.479 | 1,082.148 | 1,036.634 | 1,045.508 | 1,113.629 | 1,110.911 | 1,124.135 | 1,114.391 | 1,288.526 | 1,353.437 | 1,194.275 | 1,217.722 | 599.12 | 507.629 | 456.196 | 455.9 | 433.5 | 378 | 323.5 | 297.6 | 273.8 | 209 | 205.8 | 185.4 | 166.9 | 151.2 | 107 | 84.5 | 55.5 |
Liabilities & Equity: | |||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||
Account Payables
| 131.922 | 171.557 | 145.802 | 134.007 | 158.436 | 123.827 | 155.874 | 162.408 | 146.097 | 132.796 | 115.387 | 106.665 | 83.363 | 96.168 | 74.51 | 87.922 | 83.7 | 76.6 | 62.4 | 52.8 | 54.9 | 37 | 28.4 | 37.8 | 24.4 | 25.9 | 0 | 0 | 0 |
Short Term Debt
| 25.048 | 24.578 | 24.984 | 24.116 | 16.878 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 0 | 0 | 16.169 | 16.94 | 11.724 | 38.9 | 32.4 | 11.2 | 9.3 | 7.6 | 0 | 1 | 14.7 | 1.7 | 1.8 | 1.9 | 1.9 | 0.3 | 0.2 |
Tax Payables
| 8.795 | 9.78 | 11.999 | 24.905 | 9.242 | 9.131 | 6.663 | 7.578 | 7.536 | 17.753 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 39.918 | 40.513 | 41.63 | 43.985 | 30.688 | 27.242 | 32.265 | 30.659 | 31.899 | 34.253 | 44.785 | 40.543 | 4.781 | 2.357 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 54.235 | 51.049 | 87.017 | 87.909 | 68.322 | 75.901 | 56.179 | 43.059 | 39.407 | 50.397 | 43.189 | 46.522 | 86.032 | 65.766 | 64.638 | 78.478 | 65.9 | 57.8 | 43 | 42.3 | 36.1 | 29.3 | 31.4 | 21.3 | 17.7 | 23.8 | 37 | 32.6 | 17.8 |
Total Current Liabilities
| 259.918 | 297.477 | 311.432 | 314.922 | 283.566 | 241.251 | 256.131 | 248.854 | 230.089 | 240.349 | 203.361 | 193.73 | 185.564 | 178.874 | 150.872 | 205.3 | 182 | 145.6 | 114.7 | 102.7 | 91 | 67.3 | 74.5 | 60.8 | 43.9 | 51.6 | 38.9 | 32.9 | 18 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||
Long Term Debt
| 259.122 | 354.601 | 267.205 | 308.443 | 418.498 | 482.453 | 486.248 | 490.043 | 493.838 | 505.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | 3.3 | 5 | 6.8 | 8.7 | 10.6 | 10.3 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38.4 | 31.7 | 17.8 | 20.1 | -9.6 | -13.4 | 0 |
Deferred Tax Liabilities Non-Current
| 48.02 | 45.953 | 46.191 | 47.346 | 57.651 | 58.67 | 59.137 | 90.467 | 157.252 | 184.483 | 195.534 | 196.559 | 12.838 | 14.567 | 9.117 | 8.1 | 8.7 | 8.8 | 7.2 | 5.4 | 5.2 | 2.3 | 3 | 4.5 | 3.4 | 0.9 | 2.8 | 3.1 | 0 |
Other Non-Current Liabilities
| 2.826 | 3.365 | 5.11 | 5.094 | 5.532 | 5.826 | 15.526 | 13.615 | 22.838 | 18.424 | 3.066 | 4.196 | -0.038 | -0.067 | -0.017 | -8.1 | -8.7 | -8.8 | -7.2 | -5.4 | -5.2 | -2.3 | -38.4 | -31.7 | -17.8 | -20.1 | -11.5 | -13.7 | -10.3 |
Total Non-Current Liabilities
| 309.968 | 403.919 | 318.506 | 360.883 | 481.681 | 546.949 | 560.911 | 594.125 | 673.928 | 708.895 | 198.6 | 200.755 | 12.8 | 14.5 | 9.1 | 8.1 | 8.8 | 87.8 | 71.7 | 5.8 | 54.9 | 38 | 4.7 | 7.8 | 8.4 | 7.7 | 11.5 | 13.7 | 10.3 |
Total Liabilities
| 569.886 | 701.396 | 629.938 | 675.805 | 765.247 | 788.2 | 817.042 | 842.979 | 904.017 | 949.244 | 401.961 | 394.485 | 198.402 | 193.441 | 159.989 | 213.4 | 190.8 | 155 | 122.3 | 108.5 | 96.2 | 69.6 | 79.2 | 68.6 | 52.3 | 59.3 | 50.3 | 46.6 | 28.3 |
Equity: | |||||||||||||||||||||||||||||
Preferred 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 |
Common Stock
| 0.315 | 0.326 | 0.33 | 0.326 | 0.324 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 794.309 | 826.398 | 0.402 | 0.402 | 0.402 | 0.4 | 0.4 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -99.417 | 31.267 | 44.595 | 11.226 | 0.39 | -17.159 | -29.81 | -60.453 | 49.329 | 68.877 | 0 | 0 | 556.003 | 489.087 | 454.43 | 406.4 | 375.2 | 311.1 | 260.1 | 229.6 | 193.5 | 153.3 | 123.4 | 98.4 | 87.5 | 62.4 | 34.2 | 15.4 | 27.3 |
Accumulated Other Comprehensive Income/Loss
| -16.069 | -17.022 | -12.642 | -11.221 | -12.988 | -13.183 | -10.592 | -12.426 | -9.384 | -7.298 | -1.995 | -3.161 | 23.4 | 28.6 | 21.6 | 20 | 16.4 | 0 | 0 | 14.6 | -40.3 | -35.9 | -32 | -24.8 | -18.4 | -13.5 | -9.9 | -7.3 | -4.8 |
Other Total Stockholders Equity
| 356.764 | 366.181 | 374.413 | 369.372 | 360.656 | 352.733 | 347.175 | 343.971 | 344.244 | 342.294 | 0 | -3.161 | -155.687 | -175.301 | -158.625 | -164.298 | -149.3 | -88.1 | -58.9 | -55.5 | 24.1 | 22 | 35.2 | 43.2 | 45.5 | 43 | 32.4 | 29.8 | 4.7 |
Total Shareholders Equity
| 241.593 | 380.752 | 406.696 | 369.703 | 348.382 | 322.711 | 307.093 | 271.412 | 384.509 | 404.193 | 792.314 | 823.237 | 400.718 | 314.188 | 296.207 | 242.5 | 242.7 | 223 | 201.2 | 189.1 | 177.3 | 139.4 | 126.6 | 116.8 | 114.6 | 91.9 | 56.7 | 37.9 | 27.2 |
Total Equity
| 241.593 | 380.752 | 406.696 | 369.703 | 348.382 | 322.711 | 307.093 | 271.412 | 384.509 | 404.193 | 792.314 | 823.237 | 400.718 | 314.188 | 296.207 | 242.5 | 242.7 | 223 | 201.2 | 189.1 | 177.6 | 139.4 | 126.6 | 116.8 | 114.6 | 91.9 | 56.7 | 37.9 | 27.2 |
Total Liabilities & Shareholders Equity
| 811.479 | 1,082.148 | 1,036.634 | 1,045.508 | 1,113.629 | 1,110.911 | 1,124.135 | 1,114.391 | 1,288.526 | 1,353.437 | 1,194.275 | 1,217.722 | 599.12 | 507.629 | 456.196 | 455.9 | 433.5 | 378 | 323.5 | 297.6 | 273.8 | 209 | 205.8 | 185.4 | 166.9 | 151.2 | 107 | 84.5 | 55.5 |