Garmin Ltd. (GRMN) Cash Flow Statement
Where GRMN’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $1.63B +14.0% vs 2024
- Capital expenditures
- $270.4M 3.7% of revenue
- Free cash flow
- $1.36B 18.8% margin
- Returned to shareholders
- $902.1M 66% of free cash flow
- Change in cash
- $199.2M cash at year-end $2.28B
Drawn to scale: where the cash came from and how it was used. Hover for values.
GRMN operating cash flow, capex and free cash flow
GRMN cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $705.7M2016 | $1.63B2025 | +9.8%/yr | |
| Capital expenditures | $96.7M2016 | $270.4M2025 | +12.1%/yr | |
| Free cash flow | $609.0M2016 | $1.36B2025 | +9.4%/yr | |
| Free cash flow margin | 20.2%2016 | 18.8%2025 | −1.4 pts | |
| Operating cash flow / net income | 1.382016 | 0.982025 | −0.40 | |
| Stock-based compensation | $41.2M2016 | $166.0M2025 | +16.7%/yr | |
| Dividends paid | $481.5M2016 | $663.9M2025 | +3.6%/yr | |
| Share buybacks (net) | $100.6M2016 | $238.2M2025 | +10.1%/yr | |
| Capex / revenue | 3.2%2016 | 3.7%2025 | +0.5 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
GRMN cash flow by activity
GRMN net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
GRMN cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $1.66B | $1.41B | $1.29B | $973.6M | $1.08B | $992.3M | $952.5M | $694.1M | $695.0M | $510.8M |
| Depreciation & amortization | $188.8M | $179.7M | $177.6M | $163.9M | $154.8M | $126.7M | $106.2M | $96.2M | $86.3M | $86.3M |
| Stock-based compensation | $166.0M | $137.2M | $101.4M | $76.8M | $92.5M | $80.9M | $63.4M | $56.4M | $44.7M | $41.2M |
| Change in working capital | −$433.4M | −$229.7M | $173.7M | −$275.7M | −$347.8M | −$58.5M | −$352.8M | −$7.0M | −$128.3M | $22.9M |
| Other non-cash items | $48.2M | −$66.1M | −$366.0M | −$150.2M | $30.7M | −$6.1M | −$70.7M | $79.8M | −$36.8M | $44.4M |
| Cash from operating activities | $1.63B | $1.43B | $1.38B | $788.3M | $1.01B | $1.14B | $698.5M | $919.5M | $660.8M | $705.7M |
| Investing activities | ||||||||||
| Capital expenditures | −$270.4M | −$193.6M | −$195.0M | −$246.2M | −$309.6M | −$187.5M | −$120.4M | −$160.4M | −$151.9M | −$96.7M |
| Investments (net) | −$199.5M | −$393.3M | −$93.7M | $112.1M | −$145.6M | $73.6M | −$30.6M | −$119.6M | $47.7M | $52.3M |
| Acquisitions & other investing | −$175.3M | $193.6M | — | −$11.1M | −$20.1M | −$146.7M | −$299.8M | −$27.6M | −$90.3M | −$77.1M |
| Cash from investing activities | −$645.2M | −$393.3M | — | −$145.1M | −$475.4M | −$260.5M | −$450.7M | −$307.5M | −$194.5M | −$121.5M |
| Financing activities | ||||||||||
| Dividends paid | −$663.9M | −$572.4M | −$558.8M | −$679.1M | −$491.5M | −$450.6M | −$417.3M | −$296.1M | −$383.0M | −$481.5M |
| Share repurchases & issuance (net) | −$238.2M | −$62.3M | −$99.0M | −$201.0M | −$31.0M | −$26.3M | −$25.9M | −$16.7M | −$87.3M | −$100.6M |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | $58.0M | $7.8M | $21.2M | $39.5M | $35.7M | $15.2M | $27.1M | $26.6M | $21.9M | $20.3M |
| Cash from financing activities | −$844.1M | −$626.9M | −$636.5M | −$840.6M | −$486.7M | −$461.8M | −$416.0M | −$286.2M | −$448.4M | −$561.7M |
| Summary | ||||||||||
| Net change in cash | $199.2M | $386.0M | $414.2M | −$218.9M | $40.1M | $431.1M | −$174.2M | $310.0M | $44.6M | $13.8M |
| Cash at end of period | $2.28B | $2.08B | $1.69B | $1.28B | $1.50B | $1.46B | $1.03B | $1.20B | $891.5M | $846.9M |
| Free cash flow | $1.36B | $1.24B | $1.18B | $542.1M | $702.8M | $947.8M | $578.1M | $759.2M | $508.9M | $609.0M |
| Free cash flow margin | 18.8% | 19.7% | 22.6% | 11.2% | 14.1% | 22.6% | 15.4% | 22.7% | 16.5% | 20.2% |
| Capex / revenue | 3.7% | 3.1% | 3.7% | 5.1% | 6.2% | 4.5% | 3.2% | 4.8% | 4.9% | 3.2% |
| Operating cash flow / net income | 0.98 | 1.01 | 1.07 | 0.81 | 0.94 | 1.14 | 0.73 | 1.32 | 0.95 | 1.38 |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $541.9M | $405.1M | $528.7M | $401.6M | $400.8M | $332.8M | $435.7M | $399.1M | $300.6M | $276.0M | $542.1M | $257.2M |
| Depreciation & amortization | $48.9M | $49.1M | $46.3M | $49.1M | $47.1M | $46.3M | $46.5M | $44.3M | $44.1M | $44.8M | $45.3M | $44.6M |
| Stock-based compensation | $45.5M | $43.3M | $41.0M | $42.7M | $44.5M | $37.8M | $36.1M | $35.1M | $35.3M | $30.7M | $35.2M | $22.8M |
| Change in working capital | −$194.5M | $128.9M | −$127.4M | −$56.0M | −$304.5M | $54.4M | −$47.8M | −$173.5M | −$98.9M | $90.4M | $129.0M | $31.0M |
| Other non-cash items | −$103.8M | −$90.4M | $65.2M | $48.2M | −$14.8M | −$50.5M | $13.3M | −$47.0M | −$25.8M | −$6.6M | −$285.8M | $1.7M |
| Cash from operating activities | $337.9M | $536.0M | $553.8M | $485.6M | $173.2M | $420.8M | $483.9M | $258.0M | $255.3M | $435.3M | $465.9M | $357.4M |
| Investing activities | ||||||||||||
| Capital expenditures | −$127.8M | −$66.6M | −$124.2M | −$60.5M | −$45.7M | −$40.1M | −$84.7M | −$38.5M | −$37.2M | −$33.2M | −$49.0M | −$45.9M |
| Investments (net) | −$13.8M | −$185.4M | −$7.2M | −$267.7M | −$113.5M | −$132.6M | −$202.6M | −$47.6M | −$106.3M | −$36.9M | −$65.3M | −$197.6M |
| Acquisitions & other investing | −$2.8M | −$307,000 | −$65,000 | $60.5M | $45.7M | $40.1M | $84.7M | $38.5M | $37.2M | $33.2M | $49.0M | $45.9M |
| Cash from investing activities | −$144.3M | −$252.4M | −$131.4M | −$267.7M | −$113.5M | −$132.6M | −$202.6M | −$47.6M | −$106.3M | −$36.9M | −$65.3M | −$197.6M |
| Financing activities | ||||||||||||
| Dividends paid | −$202.4M | −$173.6M | −$173.0M | −$173.2M | −$173.2M | −$144.6M | −$144.0M | −$144.1M | −$144.0M | −$140.2M | −$139.6M | −$139.7M |
| Share repurchases & issuance (net) | $86.4M | −$86.4M | −$74.6M | −$36.6M | −$66.8M | −$60.2M | −$58.9M | −$19.6M | −$10.0M | −$16.0M | −$19.5M | −$9.4M |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$10.8M | $0 | $28.9M | $0 | $29.1M | $0 | $25.4M | $0 | $24.5M | $0 | $8.7M | $0 |
| Cash from financing activities | −$126.8M | −$260.1M | −$218.6M | −$209.7M | −$210.9M | −$204.8M | −$177.4M | −$163.7M | −$129.5M | −$156.2M | −$150.4M | −$149.1M |
| Summary | ||||||||||||
| Net change in cash | $65.1M | $11.3M | $205.8M | $636,999 | −$103.3M | $96.0M | $70.1M | $71.9M | $15.7M | $228.3M | $270.6M | −$2.7M |
| Cash at end of period | $2.36B | $2.29B | $2.28B | $2.07B | $2.07B | $2.18B | $2.08B | $2.01B | $1.94B | $1.92B | $1.69B | $1.42B |
| Free cash flow | $210.2M | $469.4M | $429.6M | $425.1M | $127.5M | $380.7M | $399.2M | $219.4M | $218.2M | $402.1M | $417.0M | $311.6M |
| Free cash flow margin | 10.4% | 26.8% | 20.2% | 24.0% | 7.0% | 24.8% | 21.9% | 13.8% | 14.5% | 29.1% | 28.1% | 24.4% |
| Capex / revenue | 6.3% | 3.8% | 5.8% | 3.4% | 2.5% | 2.6% | 4.6% | 2.4% | 2.5% | 2.4% | 3.3% | 3.6% |
| Operating cash flow / net income | 0.62 | 1.32 | 1.05 | 1.21 | 0.43 | 1.26 | 1.11 | 0.65 | 0.85 | 1.58 | 0.86 | 1.39 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
GRMN cash generation
In fiscal 2025 (ended December 31, 2025), Garmin generated $1.6 billion of cash from operations (up 14.0%) and spent $270.4 million on capital expenditures, leaving free cash flow of $1.4 billion, 18.8% of revenue. It returned $902.1 million to shareholders through dividends ($663.9 million) and net share buybacks ($238.2 million). Cash and equivalents rose by $199.2 million over the year.
Related: GRMN income statement, GRMN balance sheet, GRMN dividend history. See the GRMN stock overview for the latest quote and news.
GRMN cash flow FAQ
What is Garmin's free cash flow?
Garmin's free cash flow was $1.4 billion in fiscal 2025: $1.6 billion of operating cash flow minus $270.4 million of capital expenditures It was $1.2 billion a year earlier..
How much cash does Garmin generate from operations?
Garmin generated $1.6 billion of cash from operating activities in fiscal 2025, 0.98 times its net income of $1.7 billion.
How much does Garmin spend on capital expenditures?
Garmin spent $270.4 million on capital expenditures in fiscal 2025, 3.7% of revenue, compared with $193.6 million the year before.
How much stock does Garmin buy back?
Garmin spent $238.2 million on net share repurchases in fiscal 2025.
How much does Garmin pay in dividends?
Garmin paid $663.9 million in dividends in fiscal 2025, 48.7% of free cash flow.