Hub Group, Inc. (HUBG) Cash Flow Statement
Where HUBG’s cash came from and went, 2024
December 31, 2024 · U.S. dollars- Cash from operations
- $194.4M −53.9% vs 2023
- Capital expenditures
- $50.8M 1.3% of revenue
- Free cash flow
- $143.6M 3.6% margin
- Returned to shareholders
- $109.3M 76% of free cash flow
- Change in cash
- −$60.3M cash at year-end $126.9M
Drawn to scale: where the cash came from and how it was used. Hover for values.
HUBG operating cash flow, capex and free cash flow
HUBG cash flow trends, 2015–2024
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $171.7M2015 | $194.4M2024 | +1.4%/yr | |
| Capital expenditures | $83.0M2015 | $50.8M2024 | −5.3%/yr | |
| Free cash flow | $88.7M2015 | $143.6M2024 | +5.5%/yr | |
| Free cash flow margin | 2.5%2015 | 3.6%2024 | +1.1 pts | |
| Operating cash flow / net income | 2.422015 | 1.872024 | −0.55 | |
| Stock-based compensation | $7.8M2015 | $19.2M2024 | +10.4%/yr | |
| Dividends paid | $02015 | $30.2M2024 | — | |
| Share buybacks (net) | $31.7M2015 | $79.1M2024 | +10.7%/yr | |
| Capex / revenue | 2.4%2015 | 1.3%2024 | −1.1 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
HUBG cash flow by activity
HUBG 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).
HUBG cash flow statement
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $104.0M | $167.5M | $356.9M | $171.5M | $73.6M | $107.2M | $201.7M | $135.2M | $74.8M | $70.9M |
| Depreciation & amortization | $192.6M | $184.4M | $153.7M | $130.6M | $123.7M | $116.9M | $83.9M | $62.2M | $44.7M | $37.0M |
| Stock-based compensation | $19.2M | $21.3M | $20.4M | $20.1M | $17.1M | $16.3M | $13.5M | $9.9M | $8.5M | $7.8M |
| Change in working capital | −$106.3M | $44.1M | −$59.1M | −$46.2M | −$54.1M | $13.1M | $16.2M | −$41.1M | −$38.0M | $39.7M |
| Other non-cash items | −$15.1M | $4.8M | −$13.9M | −$23.2M | $14.8M | $1.1M | −$104.5M | −$40.9M | $12.5M | $16.2M |
| Cash from operating activities | $194.4M | $422.2M | $458.2M | $252.8M | $175.0M | $254.5M | $210.8M | $125.2M | $102.5M | $171.7M |
| Investing activities | ||||||||||
| Capital expenditures | −$50.8M | −$140.1M | −$219.1M | −$133.0M | −$115.3M | −$94.8M | −$199.8M | −$74.5M | −$107.4M | −$83.0M |
| Investments (net) | −$53.3M | −$137.9M | −$278.9M | −$210.1M | −$196.9M | −$66.1M | −$209.5M | −$235.1M | −$105.3M | — |
| Acquisitions & other investing | $50.8M | −$95.2M | $219.1M | $133.0M | $115.3M | $94.8M | $199.8M | $74.5M | $107.4M | $2.3M |
| Cash from investing activities | −$53.3M | −$373.2M | −$278.9M | −$210.1M | −$196.9M | −$66.1M | −$209.5M | −$235.1M | −$105.3M | −$80.7M |
| Financing activities | ||||||||||
| Dividends paid | −$30.2M | $0 | $0 | — | — | — | — | $0 | $0 | $0 |
| Share repurchases & issuance (net) | −$79.1M | −$153.9M | −$118.1M | −$9.1M | −$8.0M | −$29.0M | −$4.3M | −$3.4M | −$102.5M | −$31.7M |
| Net borrowing (repayment) | −$90.9M | $5.5M | $67.7M | $1.7M | −$11.3M | −$49.2M | $35.8M | $14.5M | $24.8M | $38.7M |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$1.1M | $0 | −$2.1M | $0 | −$3.1M | −$3.0M | $0 | $0 | $372,000 | $195,000 |
| Cash from financing activities | −$201.3M | −$148.4M | −$52.5M | −$7.4M | −$22.3M | −$81.1M | $31.6M | $11.1M | −$77.4M | $7.1M |
| Summary | ||||||||||
| Net change in cash | −$60.3M | −$99.4M | $126.9M | $35.3M | −$44.2M | $107.3M | $32.9M | −$98.8M | −$80.3M | $98.0M |
| Cash at end of period | $126.9M | $187.3M | $286.6M | $159.8M | $124.5M | $168.7M | $61.4M | $28.6M | $127.4M | $207.7M |
| Free cash flow | $143.6M | $282.1M | $239.0M | $119.9M | $59.6M | $159.7M | $11.0M | $50.7M | −$4.9M | $88.7M |
| Free cash flow margin | 3.6% | 6.7% | 4.5% | 2.8% | 1.7% | 4.4% | 0.3% | 1.3% | −0.1% | 2.5% |
| Capex / revenue | 1.3% | 3.3% | 4.1% | 3.1% | 3.3% | 2.6% | 5.4% | 1.8% | 3.0% | 2.4% |
| Operating cash flow / net income | 1.87 | 2.52 | 1.28 | 1.47 | 2.38 | 2.37 | 1.05 | 0.93 | 1.37 | 2.42 |
| Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | Jun '23 | Mar '23 | Dec '22 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $28.9M | $25.0M | $27.2M | $24.4M | $23.6M | $29.0M | $27.1M | $28.8M | $30.5M | $46.5M | $61.8M | $79.3M |
| Depreciation & amortization | $46.4M | $47.4M | $47.0M | $47.1M | $46.4M | $49.5M | $49.6M | $47.7M | $45.3M | $45.7M | $45.8M | $42.3M |
| Stock-based compensation | $5.0M | $4.7M | $4.7M | $4.5M | $5.3M | $5.4M | $4.0M | $5.3M | $5.4M | $5.4M | $5.2M | $5.5M |
| Change in working capital | −$62.3M | −$13.6M | −$6.7M | −$73.2M | −$29.1M | −$7.3M | $3.3M | $28.2M | $12.9M | $27.4M | −$24.4M | −$22.7M |
| Other non-cash items | $10.0M | −$2.0M | −$2.1M | −$2.1M | −$2.8M | −$6.6M | −$3.5M | −$10.5M | $7.2M | $7.1M | $926,000 | $3.3M |
| Cash from operating activities | $28.1M | $61.5M | $70.0M | $604,000 | $43.4M | $69.9M | $80.5M | $99.5M | $101.3M | $132.0M | $89.4M | $107.7M |
| Investing activities | ||||||||||||
| Capital expenditures | −$8.7M | −$11.3M | −$19.2M | −$7.6M | −$12.0M | −$13.7M | −$17.5M | −$34.4M | −$40.0M | −$38.8M | −$26.8M | −$61.5M |
| Investments (net) | −$60.6M | −$10.9M | −$15.6M | −$23.6M | −$7.9M | −$7.7M | −$14.1M | −$287.8M | −$35.0M | −$33.8M | −$16.6M | −$52.5M |
| Acquisitions & other investing | $8.7M | $11.3M | $19.2M | $7.6M | $12.0M | $13.7M | $17.5M | $34.4M | $40.0M | $38.8M | $26.8M | $61.5M |
| Cash from investing activities | −$60.6M | −$10.9M | −$15.6M | −$23.6M | −$7.9M | −$7.7M | −$14.1M | −$287.8M | −$35.0M | −$33.8M | −$16.6M | −$52.5M |
| Financing activities | ||||||||||||
| Dividends paid | −$7.5M | −$7.5M | −$7.5M | −$7.5M | −$7.5M | −$7.6M | −$7.6M | — | $0 | — | $0 | — |
| Share repurchases & issuance (net) | −$102,000 | $6.5M | −$20.3M | −$10.8M | −$35.3M | $1.3M | −$34.2M | −$36.6M | −$17.3M | −$92.4M | −$7.6M | −$2.5M |
| Net borrowing (repayment) | $22.9M | −$20.5M | −$12.5M | −$25.8M | −$26.3M | — | — | — | — | — | −$8.4M | $22.6M |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | $0 | −$6.7M | $0 | $8.0M | −$400,000 | −$31.0M | −$16.5M | $11.5M | $9.3M | −$5.9M | −$888,000 | −$511,000 |
| Cash from financing activities | $15.3M | −$28.1M | −$40.3M | −$36.1M | −$69.5M | −$37.3M | −$58.3M | −$25.1M | −$8.1M | −$98.3M | −$16.9M | $19.6M |
| Summary | ||||||||||||
| Net change in cash | −$17.1M | $22.5M | $14.2M | −$59.2M | −$34.1M | $24.9M | $8.1M | −$213.4M | $58.3M | −$141,000 | $55.9M | $74.7M |
| Cash at end of period | $146.5M | $163.6M | $141.1M | $126.9M | $186.1M | $220.2M | $195.4M | $187.3M | $400.7M | $342.4M | $342.6M | $286.6M |
| Free cash flow | $19.4M | $50.2M | $50.8M | −$7.0M | $31.4M | $56.2M | $63.0M | $65.1M | $61.3M | $93.2M | $62.5M | $46.2M |
| Free cash flow margin | 2.1% | 5.5% | 5.6% | −0.7% | 3.2% | 5.7% | 6.3% | 6.6% | 6.0% | 9.0% | 5.4% | 3.6% |
| Capex / revenue | 0.9% | 1.2% | 2.1% | 0.8% | 1.2% | 1.4% | 1.8% | 3.5% | 3.9% | 3.7% | 2.3% | 4.8% |
| Operating cash flow / net income | 0.97 | 2.46 | 2.58 | 0.02 | 1.84 | 2.41 | 2.98 | 3.46 | 3.33 | 2.84 | 1.45 | 1.36 |
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.
HUBG cash generation
In fiscal 2024 (ended December 31, 2024), Hub generated $194.4 million of cash from operations (down 53.9%) and spent $50.8 million on capital expenditures, leaving free cash flow of $143.6 million, 3.6% of revenue. It returned $109.3 million to shareholders through dividends ($30.2 million) and net share buybacks ($79.1 million). Cash and equivalents fell by $60.3 million over the year.
Related: HUBG income statement, HUBG balance sheet, HUBG dividend history. See the HUBG stock overview for the latest quote and news.
HUBG cash flow FAQ
What is Hub's free cash flow?
Hub's free cash flow was $143.6 million in fiscal 2024: $194.4 million of operating cash flow minus $50.8 million of capital expenditures It was $282.1 million a year earlier..
How much cash does Hub generate from operations?
Hub generated $194.4 million of cash from operating activities in fiscal 2024, 1.87 times its net income of $104.0 million.
How much does Hub spend on capital expenditures?
Hub spent $50.8 million on capital expenditures in fiscal 2024, 1.3% of revenue, compared with $140.1 million the year before.
How much stock does Hub buy back?
Hub spent $79.1 million on net share repurchases in fiscal 2024.
How much does Hub pay in dividends?
Hub paid $30.2 million in dividends in fiscal 2024, 21.1% of free cash flow.