Home

LCI Industries Reports Third Quarter Financial Results

Delivered 13% Revenue Growth with Sustained Margin Expansion

Diversification Strategy, Innovation, and Manufacturing Optimization Expected to Continue to Propel Future Gains

Provides Full-Year 2025 and Initial 2026 KPI Outlooks

Third Quarter 2025 Highlights Versus Third Quarter 2024

  • Net sales increased 13% to $1.0 billion, driven by organic growth in RV OEM and Aftermarket
  • Net income of $62 million, which was 6.0% of net sales, or $2.55 per diluted share, up 75% from $36 million, or $1.39 per diluted share
  • Adjusted net income of $48 million, up 35%, to $1.97 per diluted share
  • Adjusted EBITDA increased 24% to $106 million, or 10.2% of net sales
  • Operating profit margin expanded 140 bps to 7.3% from 5.9%

Other Highlights

  • Cash flows from operations of $359 million for the LTM ended September 30, 2025
  • $215 million returned to shareholders in the form of dividends and share repurchases year-to-date
  • Strong liquidity position of $795 million, comprising $200 million of cash and cash equivalents and $595 million of availability on revolving credit facility at September 30, 2025
  • Innovation continues to drive profitable sales growth and share gains with top five new innovative products now projected at $225 million annualized sales run rate
  • Continued facility optimization with two additional planned facility consolidations by year-end 2025, resulting in five total for 2025 and targeting 8-10 for 2026

LCI Industries (NYSE: LCII), a leading supplier of engineered components to the recreation and transportation markets, today reported third quarter 2025 results.

“Our diversification strategy has continued to fundamentally contribute to our strong performance, as our team’s outstanding efforts resulted in 13% revenue growth, which drove strong margin expansion and a meaningful increase in adjusted earnings per share of 42%. Our leadership teams have worked diligently to optimize our productivity, footprint, and resources, positioning the company for strong performance as the industry begins to recover from this prolonged cycle,” said Jason Lippert, President and Chief Executive Officer. “We continue to strengthen our structural competitive advantages through implementation of operational excellence, while benefitting from our investments in innovation that have created another competitive moat. We are also once again adding outstanding businesses to our flagship brands through disciplined, strategic acquisitions. As we look ahead, we believe Lippert is well-positioned to build on our sustained incremental margin improvement and meaningfully enhance shareholder value over time.”

Third Quarter 2025 Results

Consolidated net sales grew 13.2% to $1,036.5 million from 2024 third quarter net sales of $915.5 million. The increase was primarily due to a $105.6 million increase in net sales of the OEM Segment driven by sales price increases related to material costs, sales from acquired businesses, and higher North American RV sales driven by market share gains and an increased mix of higher content fifth-wheel units. Net sales from acquisitions completed in the twelve months ended September 30, 2025 contributed $41.9 million in the third quarter of 2025.

Net income was $62.5 million, or $2.55 per diluted share, up 75%, compared to $35.6 million, or $1.39 per diluted share, in the third quarter of 2024. Adjusted net income increased to $48.1 million, up 35%, to $1.97 per diluted share, excluding loss on extinguishment of debt and gain on sale of real estate, net of tax effect. Adjusted EBITDA grew 24% to $105.9 million, compared to $85.2 million in the third quarter of 2024. Operating profit margin was 7.3 percent in the third quarter of 2025 compared to 5.9 percent in the same period of 2024. The margin expansion was primarily driven by reduced costs from materials sourcing strategies and increased North American RV sales volume related to market share gains and increased sales mix of higher content fifth-wheel units.

*Additional information regarding adjusted net income and Adjusted EBITDA, as well as reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measure of net income, is provided in the "Supplementary Information - Reconciliation of Non-GAAP Measures" section below.

OEM Segment - Third Quarter Performance

OEM net sales rose $105.6 million, or 15%, to $790.0 million for the third quarter of 2025, compared to the same period of 2024. RV OEM net sales increased 11% to $470.1 million, primarily driven by sales price increases related to material costs, an increase in RV sales mix toward higher content fifth-wheel units, market share gains, and an increase in North American motorhome RV unit shipments, partially offset by volume decreases in the European RV market. Adjacent Industries OEM net sales grew 22% year-over-year to $319.9 million, driven primarily by sales from acquired businesses and higher sales to North American utility trailer and marine OEMs.

Operating profit of the OEM Segment was $43.6 million in the third quarter of 2025, or 5.5% of net sales, compared to an operating profit of $21.8 million, or 3.2% of net sales, in the same period in 2024. The operating profit margin expansion of the OEM Segment was primarily driven by increases in selling prices for targeted products, primarily related to increased material costs, reduced costs from material sourcing strategies, improved fixed cost absorption, and production labor efficiencies, partially offset by higher material costs on the expense side, which were impacted by tariffs and higher steel, aluminum, and freight costs.

Aftermarket Segment - Third Quarter Performance

Aftermarket net sales grew 7% to $246.5 million compared to the same period of 2024. The increase was primarily driven by product innovations, increased demand for our upgrade and service parts as more units enter the upgrade and repair cycle, and the expanding Camping World relationship within the RV aftermarket, partially offset by lower volumes within the automotive aftermarket. Operating profit of the Aftermarket Segment of $31.9 million was relatively flat compared to the same period of 2024. The operating profit margin of the Aftermarket Segment was 12.9%, compared to 13.9% in the same period in 2024. The operating profit margin change was primarily driven by higher material costs related to tariffs and higher steel, aluminum, and freight costs, lower production volumes in the automotive aftermarket in response to lower retail volumes, and investments in capacity, distribution and logistics technology to support growth of the Aftermarket Segment, partially offset by increases in selling prices for targeted products, primarily related to increased material costs, and reduced costs from material sourcing strategies.

Income Taxes

The Company's effective tax rate was 25.6% for the quarter ended September 30, 2025, compared to 24.8% for the quarter ended September 30, 2024. The increase in the effective tax rate was primarily due to a reduction in federal tax credits.

Balance Sheet and Other Items

At September 30, 2025, the Company's cash and cash equivalents balance was $199.7 million, up from $165.8 million at December 31, 2024. The Company used $128.6 million for share repurchases, $103.0 million for the acquisitions of businesses, $86.2 million for dividend payments to shareholders, and $38.1 million for capital expenditures in the nine months ended September 30, 2025.

In September 2025, the Company amended its Credit Agreement to reduce the interest rate on the term loans, resulting in a quarter point reduction in the applicable margin on its term loan borrowings. On a go-forward basis, based on the outstanding term loan principal amount at September 30, 2025, this reduction in effective interest rates is expected to save approximately $1.0 million in cash interest expense annually.

The Company's outstanding long-term indebtedness, including current maturities, was $947.8 million at September 30, 2025. As of September 30, 2025, the Company had $595.2 million of borrowing availability under its revolving credit facility.

As part of the Company's footprint optimization efforts, it sold two owned real estate locations during the third quarter of 2025 for combined net cash proceeds of $22.7 million. The sales resulted in a total net gain on the sale of real estate of $19.7 million for the three months ended September 30, 2025.

Outlook

Based on current market and economic conditions along with existing tariffs, the Company expects the following:

  • October 2025 net sales projected at approximately $380 million, up 15% from prior year
  • On track to deliver an 85 basis point operating profit margin improvement for full-year 2025 as compared to 2024, primarily through optimizing infrastructure
  • Exploring divestiture opportunities of approximately $75 million of revenues that are dilutive to the business in 2026
  • 2026 operating profit margin of 7.0 to 8.0%
  • 2025 North American RV wholesale shipments of 340,000 - 350,000
  • 2026 North American RV wholesale shipments of 345,000 - 360,000

Conference Call & Webcast

LCI Industries will host a conference call to discuss its third quarter results on Thursday, October 30, 2025, at 8:30 a.m. Eastern time, which may be accessed by dialing (833) 470-1428 for participants in the U.S. and (929) 526-1599 for participants outside the U.S. using the required conference ID 672247. Due to the high volume of companies reporting earnings at this time, please be prepared for hold times of up to 15 minutes when dialing in to the call. In addition, an online, real-time webcast, as well as a supplemental earnings presentation, can be accessed on the Company's website, www.investors.lci1.com.

A replay of the conference call will be available for two weeks by dialing (866) 813-9403 for participants in the U.S. and (44) 204-525-0658 for participants outside the U.S. and referencing access code 279083. A replay of the webcast will be available on the Company’s website immediately following the conclusion of the call.

About LCI Industries

LCI Industries (NYSE: LCII), through its Lippert subsidiary, is a global leader in supplying engineered components to the outdoor recreation and transportation markets. We believe our innovative culture, advanced manufacturing capabilities, and dedication to enhancing the customer experience have established Lippert as a reliable partner for both OEM and aftermarket customers. For more information, visit www.lippert.com.

Forward-Looking Statements

This press release contains certain "forward-looking statements" with respect to our financial condition, results of operations, profitability, margins, business strategies, operating efficiencies or synergies, competitive position, growth opportunities, acquisitions, plans and objectives of management, markets for the Company's common stock, the impact of legal proceedings, and other matters. Statements in this press release that are not historical facts are "forward-looking statements" for the purpose of the safe harbor provided by Section 21E of the Securities Exchange Act of 1934, as amended, and Section 27A of the Securities Act of 1933, as amended, and involve a number of risks and uncertainties.

Forward-looking statements, including, without limitation, those relating to production levels, future financial results and business prospects, net sales, expenses and income (loss), operating margins, capital expenditures, tax rate, cash flow, financial condition, liquidity, covenant compliance, retail and wholesale demand and shipments, run rates, integration of acquisitions, planned divestitures and facility consolidations, R&D investments, commodity prices, addressable markets, and industry trends, whenever they occur in this press release are necessarily estimates reflecting the best judgment of the Company's senior management at the time such statements were made. There are a number of factors, many of which are beyond the Company's control, which could cause actual results and events to differ materially from those described in the forward-looking statements. These factors include, in addition to other matters described in this press release, the impacts of costs and availability of, and tariffs on, raw materials (particularly steel and aluminum) and other components, future pandemics, geopolitical tensions, armed conflicts, or natural disasters on the global economy and on the Company's customers, suppliers, team members, business and cash flows, pricing pressures due to domestic and foreign competition, seasonality and cyclicality in the industries to which we sell our products, availability of credit for financing the retail and wholesale purchase of products for which we sell our components, inventory levels of retail dealers and manufacturers, availability of transportation for products for which we sell our components, the financial condition of our customers, the financial condition of retail dealers of products for which we sell our components, retention and concentration of significant customers, the costs, pace of and successful integration of acquisitions and other growth initiatives, availability and costs of production facilities and labor, team member benefits, team member retention, realization and impact of expansion plans, efficiency improvements and cost reductions, the disruption of business resulting from natural disasters or other unforeseen events, the successful entry into new markets, the costs of compliance with environmental laws, laws of foreign jurisdictions in which we operate, other operational and financial risks related to conducting business internationally, and increased governmental regulation and oversight, information technology performance and security, the ability to protect intellectual property, warranty and product liability claims or product recalls, interest rates, oil and gasoline prices, and availability, the impact of international, national and regional economic conditions and consumer confidence on the retail sale of products for which we sell our components, and other risks and uncertainties discussed more fully under the caption "Risk Factors" in the Company's Annual Report on Form 10-K for the year ended December 31, 2024, and in the Company's subsequent filings with the Securities and Exchange Commission. Readers of this press release are cautioned not to place undue reliance on these forward-looking statements, since there can be no assurance that these forward-looking statements will prove to be accurate. The Company disclaims any obligation or undertaking to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements are made, except as required by law.

 

LCI INDUSTRIES

OPERATING RESULTS

(unaudited)

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

Last Twelve

 

 

2025

 

 

 

2024

 

 

2025

 

 

 

2024

 

Months

(In thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

1,036,477

 

 

$

915,497

 

$

3,189,317

 

 

$

2,938,070

 

$

3,992,455

 

Cost of sales

 

783,864

 

 

 

695,539

 

 

2,414,934

 

 

 

2,227,761

 

 

3,048,666

 

Gross profit

 

252,613

 

 

 

219,958

 

 

774,383

 

 

 

710,309

 

 

943,789

 

Selling, general and administrative expenses

 

177,174

 

 

 

166,070

 

 

529,823

 

 

 

508,206

 

 

683,095

 

Operating profit

 

75,439

 

 

 

53,888

 

 

244,560

 

 

 

202,103

 

 

260,694

 

Interest expense, net

 

10,323

 

 

 

6,516

 

 

26,003

 

 

 

23,799

 

 

31,103

 

Loss on extinguishment of debt

 

806

 

 

 

 

 

8,859

 

 

 

 

 

8,859

 

Gain on sale of real estate

 

(19,716

)

 

 

 

 

(19,716

)

 

 

 

 

(19,716

)

Income before income taxes

 

84,026

 

 

 

47,372

 

 

229,414

 

 

 

178,304

 

 

240,448

 

Provision for income taxes

 

21,533

 

 

 

11,760

 

 

59,848

 

 

 

44,984

 

 

61,335

 

Net income

$

62,493

 

 

$

35,612

 

$

169,566

 

 

$

133,320

 

$

179,113

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

Basic

$

2.56

 

 

$

1.40

 

$

6.79

 

 

$

5.24

 

$

7.06

 

Diluted

$

2.55

 

 

$

1.39

 

$

6.78

 

 

$

5.23

 

$

7.04

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

24,389

 

 

 

25,480

 

 

24,978

 

 

 

25,436

 

 

25,381

 

Diluted

 

24,466

 

 

 

25,558

 

 

25,004

 

 

 

25,477

 

 

25,431

 

 

 

 

 

 

 

 

 

 

 

Depreciation

$

16,706

 

 

$

17,390

 

$

50,195

 

 

$

53,911

 

$

66,677

 

Amortization

$

13,779

 

 

$

13,882

 

$

40,155

 

 

$

42,089

 

$

53,366

 

Capital expenditures

$

12,736

 

 

$

10,062

 

$

38,071

 

 

$

31,390

 

$

49,014

 

LCI INDUSTRIES

SEGMENT RESULTS

(unaudited)

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

Last Twelve

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Months

(In thousands)

 

 

 

 

 

 

 

 

 

Net sales:

 

 

 

 

 

 

 

 

 

OEM Segment:

 

 

 

 

 

 

 

 

 

RV OEMs:

 

 

 

 

 

 

 

 

 

Travel trailers and fifth-wheels

$

412,472

 

$

369,212

 

$

1,325,592

 

$

1,186,324

 

$

1,653,846

Motorhomes

 

57,635

 

 

52,800

 

 

178,615

 

 

185,258

 

 

226,423

Adjacent Industries OEMs

 

319,916

 

 

262,449

 

 

948,930

 

 

867,315

 

 

1,194,421

Total OEM Segment net sales

 

790,023

 

 

684,461

 

 

2,453,137

 

 

2,238,897

 

 

3,074,690

Aftermarket Segment:

 

 

 

 

 

 

 

 

 

Total Aftermarket Segment net sales

 

246,454

 

 

231,036

 

 

736,180

 

 

699,173

 

 

917,765

Total net sales

$

1,036,477

 

$

915,497

 

$

3,189,317

 

$

2,938,070

 

$

3,992,455

 

 

 

 

 

 

 

 

 

 

Operating profit:

 

 

 

 

 

 

 

 

 

OEM Segment

$

43,570

 

$

21,825

 

$

157,227

 

$

105,223

 

$

159,085

Aftermarket Segment

 

31,869

 

 

32,063

 

 

87,333

 

 

96,880

 

 

101,609

Total operating profit

$

75,439

 

$

53,888

 

$

244,560

 

$

202,103

 

$

260,694

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization:

 

 

 

 

 

 

 

 

 

OEM Segment depreciation

$

11,992

 

$

13,270

 

$

36,488

 

$

41,038

 

$

48,934

Aftermarket Segment depreciation

 

4,714

 

 

4,120

 

 

13,707

 

 

12,873

 

 

17,743

Total depreciation

$

16,706

 

$

17,390

 

$

50,195

 

$

53,911

 

$

66,677

 

 

 

 

 

 

 

 

 

 

OEM Segment amortization

$

9,917

 

$

9,996

 

$

28,669

 

$

30,426

 

$

38,086

Aftermarket Segment amortization

 

3,862

 

 

3,886

 

 

11,486

 

 

11,663

 

 

15,280

Total amortization

$

13,779

 

$

13,882

 

$

40,155

 

$

42,089

 

$

53,366

LCI INDUSTRIES

BALANCE SHEET INFORMATION

(unaudited)

 

 

September 30,

 

December 31,

 

 

2025

 

 

2024

(In thousands)

 

 

 

 

 

 

 

ASSETS

 

 

 

Current assets

 

 

 

Cash and cash equivalents

$

199,721

 

$

165,756

Accounts receivable, net

 

363,861

 

 

199,560

Inventories, net

 

741,279

 

 

736,604

Prepaid expenses and other current assets

 

64,271

 

 

58,318

Total current assets

 

1,369,132

 

 

1,160,238

Fixed assets, net

 

430,505

 

 

432,728

Goodwill

 

620,556

 

 

585,773

Other intangible assets, net

 

410,396

 

 

392,018

Operating lease right-of-use assets

 

235,780

 

 

224,313

Other long-term assets

 

102,220

 

 

99,669

Total assets

$

3,168,589

 

$

2,894,739

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

Current liabilities

 

 

 

Current maturities of long-term indebtedness

$

3,665

 

$

423

Accounts payable, trade

 

220,735

 

 

187,684

Current portion of operating lease obligations

 

40,271

 

 

38,671

Accrued expenses and other current liabilities

 

227,505

 

 

185,275

Total current liabilities

 

492,176

 

 

412,053

Long-term indebtedness

 

944,167

 

 

756,830

Operating lease obligations

 

211,434

 

 

199,929

Deferred taxes

 

29,175

 

 

26,110

Other long-term liabilities

 

129,959

 

 

112,931

Total liabilities

 

1,806,911

 

 

1,507,853

Total stockholders' equity

 

1,361,678

 

 

1,386,886

Total liabilities and stockholders' equity

$

3,168,589

 

$

2,894,739

LCI INDUSTRIES

SUMMARY OF CASH FLOWS

(unaudited)

 

 

Nine Months Ended

September 30,

 

 

2025

 

 

 

2024

 

(In thousands)

 

 

 

Cash flows from operating activities:

 

 

 

Net income

$

169,566

 

 

$

133,320

 

Adjustments to reconcile net income to cash flows provided by operating activities:

 

 

 

Depreciation and amortization

 

90,350

 

 

 

96,000

 

Stock-based compensation expense

 

16,868

 

 

 

13,961

 

Loss on extinguishment of debt

 

8,859

 

 

 

 

Gain on sale of real estate

 

(19,716

)

 

 

 

Other non-cash items

 

9,860

 

 

 

4,927

 

Changes in assets and liabilities, net of acquisitions of businesses:

 

 

 

Accounts receivable, net

 

(145,752

)

 

 

(102,127

)

Inventories, net

 

33,176

 

 

 

81,166

 

Prepaid expenses and other assets

 

11,069

 

 

 

(1,491

)

Accounts payable, trade

 

24,333

 

 

 

8,333

 

Accrued expenses and other liabilities

 

53,491

 

 

 

29,599

 

Net cash flows provided by operating activities

 

252,104

 

 

 

263,688

 

Cash flows from investing activities:

 

 

 

Capital expenditures

 

(38,071

)

 

 

(31,390

)

Acquisitions of businesses

 

(102,990

)

 

 

(19,957

)

Proceeds from sale of real estate

 

22,674

 

 

 

 

Other investing activities

 

(3,249

)

 

 

781

 

Net cash flows used in investing activities

 

(121,636

)

 

 

(50,566

)

Cash flows from financing activities:

 

 

 

Vesting of stock-based awards, net of shares tendered for payment of taxes

 

(5,242

)

 

 

(9,120

)

Proceeds from revolving credit facility

 

 

 

 

86,248

 

Repayments under revolving credit facility

 

(19,261

)

 

 

(87,766

)

Proceeds from term loan borrowings

 

391,000

 

 

 

 

Repayments under term loan and other borrowings

 

(282,535

)

 

 

(26,357

)

Proceeds from issuance of convertible notes

 

448,500

 

 

 

 

Repurchase of convertible notes

 

(368,920

)

 

 

 

Purchases of convertible note hedge contracts

 

(67,574

)

 

 

 

Proceeds from issuance of warrants concurrent with note hedge contracts

 

27,600

 

 

 

 

Payment of dividends

 

(86,215

)

 

 

(80,191

)

Repurchases of common stock

 

(128,571

)

 

 

 

Other financing activities

 

(4,998

)

 

 

(2

)

Net cash flows used in financing activities

 

(96,216

)

 

 

(117,188

)

Effect of exchange rate changes on cash and cash equivalents

 

(287

)

 

 

(907

)

Net increase in cash and cash equivalents

 

33,965

 

 

 

95,027

 

Cash and cash equivalents at beginning of period

 

165,756

 

 

 

66,157

 

Cash and cash equivalents at end of period

$

199,721

 

 

$

161,184

 

LCI INDUSTRIES

SUPPLEMENTARY INFORMATION

(unaudited)

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

 

September 30,

September 30,

 

Last Twelve

 

 

2025

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

Months

 

Industry Data(1) (in thousands of units):

 

 

 

 

 

 

 

 

 

 

Industry Wholesale Production:

 

 

 

 

 

 

 

 

 

 

Travel trailer and fifth-wheel RVs

65.7

 

 

68.5

 

 

 

233.5

 

 

 

223.9

 

 

 

301.2

 

 

Motorhome RVs

8.9

 

 

7.7

 

 

 

27.6

 

 

 

26.9

 

 

 

35.6

 

 

Industry Retail Sales:

 

 

 

 

 

 

 

 

 

 

Travel trailer and fifth-wheel RVs

88.9

 

(2

)

87.8

 

 

 

252.2

 

 

 

252.3

 

 

 

307.6

 

(2

)

Impact on dealer inventories

(23.2

)

(2

)

(19.3

)

 

 

(18.7

)

 

 

(28.4

)

 

 

(6.4

)

(2

)

Motorhome RVs

9.9

 

(2

)

10.4

 

 

 

29.7

 

 

 

32.1

 

 

 

37.6

 

(2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended

 

 

 

 

 

 

 

 

September 30,

 

 

 

 

 

 

 

 

 

2025

 

 

 

2024

 

 

 

 

Lippert Content Per Industry Unit Produced:

 

 

 

 

 

 

 

 

 

 

Travel trailer and fifth-wheel RV

 

 

 

 

$

5,431

 

 

$

5,147

 

 

 

 

Motorhome RV

 

 

 

 

$

3,839

 

 

$

3,768

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

December 31,

 

 

 

 

 

 

 

2025

 

 

 

2024

 

 

 

2024

 

 

Balance Sheet Data (debt availability in millions):

 

 

 

 

 

 

 

 

 

 

Remaining availability under the revolving credit facility (3)

 

 

 

 

$

595.2

 

 

$

383.1

 

 

$

452.5

 

 

Days sales in accounts receivable, based on last twelve months

 

 

 

 

 

29.4

 

 

 

30.6

 

 

 

29.9

 

 

Inventory turns, based on last twelve months

 

 

 

 

 

4.2

 

 

 

3.9

 

 

 

4.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2025

 

 

 

Estimated Full Year Data:

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 

 

 

$45 - $55 million

 

 

 

Depreciation and amortization

 

 

 

 

$115 - $125 million

 

 

 

Stock-based compensation expense

 

 

 

 

$21 - $24 million

 

 

 

Annual tax rate

 

 

 

 

25% - 27%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Industry wholesale production data for travel trailer and fifth-wheel RVs and motorhome RVs provided by the Recreation Vehicle Industry Association. Industry retail sales data provided by Statistical Surveys, Inc.

(2)

September 2025 retail sales data for RVs has not been published yet, therefore 2025 retail data for RVs includes an estimate for September 2025 retail units. Retail sales data will likely be revised upwards in future months as various states report.

(3)

Remaining availability under the revolving credit facility is subject to covenant restrictions.

LCI INDUSTRIES

SUPPLEMENTARY INFORMATION

RECONCILIATION OF NON-GAAP MEASURES

(unaudited)

 

The following table reconciles net income to Adjusted EBITDA and net income as a percentage of net sales to Adjusted EBITDA as a percentage of net sales.

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

(In thousands)

 

 

 

 

 

 

 

Net income

$

62,493

 

 

$

35,612

 

 

$

169,566

 

 

$

133,320

 

Interest expense, net

 

10,323

 

 

 

6,516

 

 

 

26,003

 

 

 

23,799

 

Provision for income taxes

 

21,533

 

 

 

11,760

 

 

 

59,848

 

 

 

44,984

 

Depreciation expense

 

16,706

 

 

 

17,390

 

 

 

50,195

 

 

 

53,911

 

Amortization expense

 

13,779

 

 

 

13,882

 

 

 

40,155

 

 

 

42,089

 

EBITDA

$

124,834

 

 

$

85,160

 

 

$

345,767

 

 

$

298,103

 

Loss on extinguishment of debt

 

806

 

 

 

 

 

 

8,859

 

 

 

 

Gain on sale of real estate

 

(19,716

)

 

 

 

 

 

(19,716

)

 

 

 

Executive separation costs

 

 

 

 

 

 

 

3,193

 

 

 

 

Adjusted EBITDA

$

105,924

 

 

$

85,160

 

 

$

338,103

 

 

$

298,103

 

 

 

 

 

 

 

 

 

Net sales

$

1,036,477

 

 

$

915,497

 

 

$

3,189,317

 

 

$

2,938,070

 

Net income as a percentage of net sales

 

6.0

%

 

 

3.9

%

 

 

5.3

%

 

 

4.5

%

Adjusted EBITDA as a percentage of net sales

 

10.2

%

 

 

9.3

%

 

 

10.6

%

 

 

10.1

%

The following table reconciles net income to adjusted net income and net income per diluted share to adjusted net income per diluted share.

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

2025

 

 

 

2024

 

 

2025

 

 

 

2024

(In thousands, except per share amounts)

 

 

 

 

 

 

 

Net income

$

62,493

 

 

$

35,612

 

$

169,566

 

 

$

133,320

Loss on extinguishment of debt

 

806

 

 

 

 

 

8,859

 

 

 

Gain on sale of real estate

 

(19,716

)

 

 

 

 

(19,716

)

 

 

Executive separation costs

 

 

 

 

 

 

3,193

 

 

 

Tax effect of adjustments

 

4,531

 

 

 

 

 

1,836

 

 

 

Adjusted net income

$

48,114

 

 

$

35,612

 

$

163,738

 

 

$

133,320

 

 

 

 

 

 

 

 

Net income per common share - diluted

$

2.55

 

 

$

1.39

 

$

6.78

 

 

$

5.23

Loss on extinguishment of debt

 

0.03

 

 

 

 

 

0.35

 

 

 

Gain on sale of real estate

 

(0.80

)

 

 

 

 

(0.79

)

 

 

Executive separation costs

 

 

 

 

 

 

0.13

 

 

 

Tax effect of adjustments

 

0.19

 

 

 

 

 

0.08

 

 

 

Adjusted net income per common share - diluted

$

1.97

 

 

$

1.39

 

$

6.55

 

 

$

5.23

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - diluted

 

24,466

 

 

 

25,558

 

 

25,004

 

 

 

25,477

 

In addition to reporting financial results in accordance with U.S. GAAP, the Company has provided the non-GAAP performance measures of Adjusted EBITDA, Adjusted EBITDA as a percentage of net sales, adjusted net income, and adjusted net income per diluted common share to illustrate and improve comparability of its results from period to period. Adjusted EBITDA is defined as net income before interest expense, net, provision for income taxes, depreciation expense, amortization expense, loss on extinguishment of debt, gain on sale of real estate, and executive separation costs during the three and nine month periods ended September 30, 2025 and 2024. Adjusted net income is defined as net income adjusted for loss on extinguishment of debt, gain on sale of real estate, and executive separation costs, and the related tax effects during the three and nine month periods ended September 30, 2025. The Company considers these non-GAAP measures in evaluating and managing the Company's operations and believes that discussion of results adjusted for these items is meaningful to investors because it provides a useful analysis of ongoing underlying operating trends. These measures are not in accordance with, nor are they substitutes for, GAAP measures, and they may not be comparable to similarly titled measures used by other companies.

 

Contacts

Lillian D. Etzkorn, CFO

Phone: (574) 535-1125

E Mail: LCII@lci1.com