Cash conversion is volatile, with OCF/NI at 2.14x in 2026Q2 but FCF margin only 4.1%, as working capital swings of $416M in 2026Q2 and -$521M in 2026Q1 drive variability, while buybacks surged to $347M in 2026Q2.
AGCO Corporation (AGCO) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 589.6M | 988.1M | 689.9M | 1.1B | 838.2M | 682.9M | 896.5M | 695.9M | 595.9M | 577.6M | 369.5M | 524.2M | 438.4M | 797M | 666.4M | 725.9M | 438.7M | 351.7M | 291.3M | 504.3M | 442.2M | 246.3M | 265.9M | 88M | 73.2M | 225.4M | 174.4M | 233.7M | 11.2M | 100M | 206.7M |
| Operating CF Margin % | - | 9.8% | 5.92% | 7.65% | 6.63% | 6.13% | 9.8% | 7.7% | 6.37% | 6.95% | 4.99% | 7.02% | 4.51% | 7.39% | 6.69% | 8.27% | 6.36% | 5.3% | 3.46% | 7.39% | 8.14% | 4.52% | 5.04% | 2.52% | 2.5% | 8.87% | 7.47% | 9.68% | 0.38% | 3.1% | 8.92% |
| Operating CF Growth % | 15.45% | 43.22% | -37.46% | 31.6% | 22.74% | -23.83% | 28.83% | 16.78% | 3.17% | 56.32% | -29.51% | 19.57% | -44.99% | 19.6% | -8.2% | 65.47% | 24.74% | 20.73% | -42.24% | 14.04% | 79.54% | -7.37% | 202.16% | 20.22% | -67.52% | 29.24% | -25.37% | 1986.61% | -88.8% | -51.62% | 208.05% |
| Net Income | 533.4M | 726.5M | -485.6M | 1.17B | 874.7M | 901.5M | 419.8M | 122.8M | 283.7M | 189.3M | 160.2M | 264M | 404.2M | 592.3M | 516.4M | 585.3M | 220.2M | 135.7M | 400M | 246.3M | -64.9M | 31.6M | 158.8M | 74.4M | -84.4M | 22.6M | 3.5M | -11.5M | 60.6M | 170.8M | 129.4M |
| Depreciation & Amortization | 339.8M | 327.6M | 332.2M | 288.1M | 269.6M | 281.8M | 272M | 272M | 289.9M | 279.8M | 274.6M | 260.1M | 280.4M | 259.4M | 229.9M | 173.5M | 154.3M | 147.6M | 146.5M | 138.2M | 121.9M | 105.9M | 113.3M | 65.9M | 52.3M | 70.4M | 69.7M | 76.8M | 79.7M | 72M | 53.5M |
| Stock-Based Compensation | 38.4M | 28.4M | 18.4M | 46.4M | 34M | 27.4M | 37.6M | 41.3M | 46.3M | 38.2M | 18.1M | 12.2M | -10.8M | 34.6M | 36.8M | 24.4M | 13.4M | 8M | 33.3M | 25.7M | 3.5M | 200K | 300K | 500K | 24.4M | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -129.7M | -366.5M | -102.7M | -264.4M | -58M | -117.9M | 3.4M | 15.1M | -14.7M | -14.1M | 2.1M | -26.8M | 3.6M | 21.7M | -36.4M | -127.6M | 2.9M | -21.9M | 7.3M | 2.5M | 10.6M | 107.9M | 14.5M | -12.3M | 48.4M | -32.8M | -37.6M | -47.2M | -22.4M | 53.4M | 20.1M |
| Other Non-Cash Items | -624.5M | -223.5M | 898.1M | -25.7M | 11.4M | 41.3M | -31.1M | 183.5M | 23.9M | 44.2M | 8.2M | -22.2M | -20.2M | -6M | 9.5M | -9.2M | 3.5M | -1.5M | -125M | -6.4M | 162.1M | -10M | -5.3M | 800K | 33M | 3.6M | 1.2M | 17.3M | -3.3M | -10.5M | -19M |
| Working Capital Changes | 443.6M | 495.6M | 29.5M | -112.7M | -293.5M | -451.2M | 194.8M | 61.2M | -33.2M | 40.2M | -93.7M | 36.9M | -218.8M | -105M | -89.8M | 79.5M | 44.4M | 83.8M | -170.8M | 98M | 209M | 10.7M | -15.7M | -41.3M | -500K | 161.6M | 137.6M | 198.3M | -103.4M | -183.6M | 26.2M |
| Change in Receivables | -54.2M | 231M | 59.1M | -443.8M | -306.1M | -207.7M | -90.5M | 63.8M | -565.3M | -864.4M | -1.14B | -829.9M | -1.42B | -1.51B | -1.36B | 149.2M | -1.17B | -868.5M | -1.11B | 83.4M | 76.8M | -812.8M | -1.05B | -794M | -516.1M | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 85.2M | 237.5M | 308.8M | -164.4M | -668.3M | -762.6M | 119.7M | -216.3M | -214.3M | -196M | -33.1M | 117.6M | 111.4M | -356.9M | -160.9M | -221M | -60.6M | 292.8M | -374.2M | 10.7M | 66.2M | -42.1M | -65.1M | 13.8M | -119M | 39.6M | 23.7M | 72.1M | -17.3M | -100.4M | -22.6M |
| Change in Payables | -17.8M | 43.4M | -224.9M | -191.6M | 322.1M | 292.2M | -59.1M | 35.7M | -24.3M | 123.5M | 62.8M | 36.3M | -219.4M | 54.7M | -61.7M | 162.3M | 70.6M | -411.3M | 284.4M | 54.1M | 55.1M | 39.8M | 53.2M | -16.5M | 7.4M | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | 116.5M | -28.3M | -1.65B | -545.7M | -496.8M | -311.1M | -241.7M | -271.6M | -205.5M | -493.7M | -598.3M | -240.8M | -432.9M | -408.7M | -374.7M | -1.36B | -273.1M | -192.7M | -279.5M | -223.9M | -128.1M | -100.9M | -797.1M | -57.8M | -100.6M | -180.8M | -69.7M | -20.6M | -121.6M | -361.3M | -347M |
| Capital Expenditures | -259.3M | -247.9M | -393.3M | -518.1M | -388.3M | -269.8M | -269.9M | -273.4M | -203.3M | -203.9M | -201M | -211.4M | -301.5M | -391.8M | -340.5M | -300.4M | -167.1M | -215.3M | -251.3M | -141.4M | -129.1M | -111.8M | -78.4M | -78.7M | -54.9M | -39.3M | -67.7M | -44.2M | -121.6M | -361.3M | -45.2M |
| CapEx % of Revenue | 2.51% | 2.46% | 3.37% | 3.59% | 3.07% | 2.42% | 2.95% | 3.02% | 2.17% | 2.45% | 2.71% | 2.83% | 3.1% | 3.63% | 3.42% | 3.42% | 2.42% | 3.25% | 2.98% | 2.07% | 2.38% | 2.05% | 1.49% | 2.25% | 1.88% | 1.55% | 2.9% | 1.83% | 4.13% | 11.21% | 1.95% |
| Acquisitions | 11.4M | 235M | -1.26B | -9.8M | -107.3M | -32.2M | 26.3M | -3.1M | -5.8M | -293.9M | -400.1M | -29.2M | -134.2M | -19.5M | -38.8M | -1.02B | -25.4M | -17.1M | -600K | -17.8M | 2.9M | 0 | -765.7M | 0 | -60.7M | -147.5M | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -27.3M | -15.4M | 13.1M | 3.8M | -14.3M | -9.1M | 1.9M | 4.9M | 3.6M | 4.1M | 2.8M | -200K | 2.8M | 2.6M | 4.6M | -3.7M | -80.6M | 37.1M | -27.6M | -2.7M | 3.9M | 34.3M | 47M | 20.9M | 1.2M | 6M | -2M | 23.6M | 0 | 0 | -301.8M |
| Cash from Financing | -902.9M | -729.2M | 1.05B | -671.7M | -407M | -539.5M | 22.7M | -313.4M | -413.3M | -176.7M | 236.4M | -153.4M | -662M | -106.8M | -241.6M | 671M | -109.4M | -65.3M | 34.1M | -112.8M | -164.1M | -229.5M | 695.5M | 77M | 32.5M | -26.9M | -109.7M | -207.1M | 95.4M | 254.6M | 161.6M |
| Debt Issued (Net) | -209.8M | -379.7M | 1.36B | -128.8M | 33M | -3.8M | 150M | -108.4M | -176.1M | -125.8M | 495.5M | 182.4M | -100.6M | -58.1M | -222.5M | 689.5M | -98.6M | -61.4M | 37M | -121M | -170M | -230.9M | 413.6M | 84.3M | 22.2M | -19.7M | -107.5M | -204.7M | 185.5M | 118.4M | 174.5M |
| Equity Issued (Net) | -599.3M | -250M | -22M | -53M | -20.6M | -135M | -55M | -130M | -184.3M | -6.9M | -212.5M | -287.5M | -499.7M | -1M | -17.6M | 300K | 500K | 0 | 300K | 8.2M | 10.8M | 1.4M | 303M | 2.5M | 10.3M | 6.4M | 300K | 0 | -87.7M | 142.2M | 1.7M |
| Dividends Paid | -85.2M | -86.5M | -273.1M | -457.4M | -404.3M | -358.5M | -48M | -48M | -47.1M | -44.5M | -42.5M | -42M | -40.8M | -38.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -500K | -2.5M | -2.4M | -2.4M | -2.5M | -2.2M |
| Share Repurchases | -599.3M | -250M | -22M | -53M | -20.6M | -135M | -55M | -130M | -184.3M | -6.9M | -212.5M | -287.5M | -499.7M | -1M | -17.6M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.1M | 0 | 0 | -88.1M | 0 | 0 |
| Other Financing | -8.6M | -13M | -21.7M | -32.5M | -15.1M | -42.2M | -24.3M | -27M | -5.8M | 500K | -4.1M | -6.3M | -20.9M | -8.8M | -1.5M | -18.8M | -11.3M | -3.9M | -3.2M | 0 | -4.9M | 0 | -21.1M | -9.8M | 0 | -13.1M | 0 | 0 | 0 | -3.5M | -12.4M |
| Net Change in Cash | -210.5M | 249.1M | 17.2M | -194M | -99.6M | -230M | 686.3M | 106.7M | -41.6M | -62M | 3M | 63M | -683.5M | 265.9M | 56.9M | 4.5M | 68.5M | 140.5M | -70.2M | 181.3M | 180.5M | -105M | 178.6M | 112.7M | 5.4M | 15.6M | -6.3M | 3.7M | -15.3M | -10.5M | 21.7M |
| Free Cash Flow | 330.3M | 740.2M | 296.6M | 585M | 449.9M | 413.1M | 626.6M | 422.5M | 392.6M | 373.7M | 168.5M | 312.8M | 136.9M | 405.2M | 325.9M | 425.5M | 271.6M | 136.4M | 40M | 362.9M | 313.1M | 134.5M | 187.5M | 9.3M | 18.3M | 186.1M | 106.7M | 189.5M | -110.4M | -261.3M | 161.5M |
| FCF Margin % | 3.19% | 7.34% | 2.54% | 4.06% | 3.56% | 3.71% | 6.85% | 4.67% | 4.2% | 4.5% | 2.27% | 4.19% | 1.41% | 3.76% | 3.27% | 4.85% | 3.94% | 2.06% | 0.47% | 5.31% | 5.76% | 2.47% | 3.56% | 0.27% | 0.63% | 7.32% | 4.57% | 7.85% | -3.75% | -8.1% | 6.97% |
| FCF Growth % | -51.94% | 149.56% | -49.3% | 30.03% | 8.91% | -34.07% | 48.31% | 7.62% | 5.06% | 121.78% | -46.13% | 128.49% | -66.21% | 24.33% | -23.41% | 56.66% | 99.12% | 241% | -88.98% | 15.91% | 132.79% | -28.27% | 1916.13% | -49.18% | -90.17% | 74.41% | -43.69% | 271.65% | 57.75% | -261.8% | 640.83% |
| FCF per Share | 4.64 | 9.94 | 3.97 | 7.81 | 6.01 | 5.46 | 8.29 | 5.49 | 4.93 | 4.66 | 2.06 | 3.59 | 1.45 | 4.08 | 3.31 | 4.34 | 2.82 | 1.45 | 0.41 | 3.76 | 3.45 | 1.48 | 1.96 | 0.12 | 0.25 | 2.72 | 1.79 | 3.23 | -1.80 | -4.21 | 2.81 |
| FCF Conversion (FCF/Net Income) | 0.62x | 1.36x | -1.62x | 0.94x | 0.94x | 0.76x | 2.10x | 5.56x | 2.09x | 3.10x | 2.31x | 1.97x | 1.07x | 1.33x | 1.28x | 1.24x | 1.99x | 2.59x | 0.75x | 2.05x | -6.81x | 7.79x | 1.67x | 1.18x | -0.87x | 9.97x | 49.83x | -20.32x | 0.18x | 0.59x | 1.64x |
| Interest Paid | 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 | 0 | 0 |
| Taxes Paid | 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 | 0 | 0 |
Quick answers to the most common questions about buying AGCO stock.
AGCO Corporation (AGCO) generated $988.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
AGCO Corporation (AGCO) generated $740.2M 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.
AGCO Corporation (AGCO) spent $247.9M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, AGCO Corporation (AGCO) returned $86.5M to shareholders via cash dividends and spent $250.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Persistent demand downturn and margin pressure
Metrics are mathematically derived from official filings.
Earnings Quality Masked by Working Capital Swings
AGCO's operating cash flow swung from -$410M in 2026Q1 to $165M in 2026Q2, with OCF/NI at 2.14x, suggesting earnings quality is heavily influenced by working capital timing. According to recent SEC filings, the gap between net income and operating cash flow remains volatile.
The OCF/NI ratio of 2.14x in 2026Q2 appears robust, but it is driven by a $416M working capital inflow, which may reverse. In contrast, 2026Q1 saw a -7.46x ratio due to a $521M working capital outflow, indicating that cash conversion is not stable. This volatility suggests that reported earnings are not consistently translating into cash, and investors should monitor the sustainability of working capital swings.
Free Cash Flow Recovery Remains Uneven
AGCO's free cash flow swung from -$455M in 2026Q1 to $108M in 2026Q2, with FCF margin at 4.1%, reflecting a partial recovery but still below the 23.1% margin in 2025Q4. Based on reported figures, the trajectory appears choppy and dependent on working capital timing.
The FCF margin of 4.1% in 2026Q2 is a significant improvement from the -19.4% in 2026Q1, but it remains well below the 23.1% achieved in 2025Q4. This inconsistency suggests that the company is not generating stable free cash flow, likely due to cyclical demand and inventory adjustments. The gap between net income and FCF is notable, as 2026Q2 net income of $77M is lower than FCF of $108M, but this is reversed in other quarters, indicating that FCF is not a reliable indicator of underlying profitability.
Capital Expenditures Reflect Cautious Investment
AGCO's capital expenditures have declined from $114M in 2024Q4 to $57M in 2026Q2, with CapEx/Revenue at 2.2%, suggesting a pullback in growth spending. As reported in financial statements, this may indicate a focus on maintenance rather than expansion.
The reduction in CapEx from $114M to $57M over six quarters, with CapEx/Revenue falling from 3.9% to 2.2%, suggests that management is scaling back investment amid the demand downturn. This could be prudent cost management, but it may also limit future growth opportunities. The low capital intensity relative to revenue indicates that AGCO is not heavily investing in new capacity, which may be appropriate given the cyclical weakness.
Working Capital Volatility Drives Cash Flow Swings
Working capital changes swung from -$617.8M in 2024Q1 to $690.6M in 2024Q4, and again to -$521.3M in 2026Q1, indicating significant volatility. Based on EDBL's reported figures, these swings are the primary driver of operating cash flow variability.
The working capital changes are highly erratic, with large outflows in Q1 quarters and inflows in Q4 quarters, suggesting a seasonal pattern. However, the magnitude of swings (over $500M) indicates that inventory and receivables management is not smooth, possibly due to demand fluctuations. This volatility makes operating cash flow unpredictable and may signal that the company is adjusting production to align with dealer demand, but it also raises questions about the efficiency of working capital management.
Capital Deployment Shifts Toward Buybacks
AGCO allocated $347M to share repurchases in 2026Q2, a significant increase from $0 in 2026Q1, while dividends remained stable at $21M. According to recent financial disclosures, this suggests a shift toward returning capital to shareholders despite cash flow volatility.
The $347M buyback in 2026Q2 is a notable departure from the prior quarter's zero buybacks, indicating that management may view the stock as undervalued or is seeking to offset dilution. However, this aggressive buyback comes at a time when free cash flow is only $108M, implying that the repurchase may be funded by existing cash or debt. This raises concerns about capital allocation discipline, especially given the cyclical downturn and the need to maintain liquidity.
Cumulative Earnings vs Cash: A Widening Gap
Over the last ten quarters, AGCO's cumulative net income is approximately $433M, while cumulative operating cash flow is around $1.43B, indicating a significant divergence. Based on reported figures, this suggests that earnings understate cash generation, but the gap is driven by working capital timing.
The cumulative OCF of $1.43B versus net income of $433M implies that cash conversion has been strong on a cumulative basis, but this is largely due to working capital releases. However, the quarterly volatility suggests that this is not a stable trend. The divergence may also reflect non-cash charges like D&A and SBC, but the working capital swings are the dominant factor. Investors should be cautious about extrapolating this cumulative performance into the future, as it may reverse if working capital normalizes.
What the Cash Flow Statement Obscures
AGCO's cash flow statement may obscure the true cost of its PTx Trimble JV and potential channel stuffing, as dealer floorplan receivables and repurchase obligations could mask end-demand. According to recent filings, the $2B investment in the JV may not be fully reflected in operating cash flow.
The cash flow statement does not separately disclose cash flows from the PTx Trimble JV, which may involve equity method accounting that understates the cash invested. Additionally, the large working capital swings could be influenced by dealer inventory levels, potentially indicating that shipments are not aligned with retail demand. Investors should scrutinize the footnotes for floorplan receivables and repurchase obligations to assess whether reported cash flows are sustainable.