Free cash flow remains highly unstable, exemplified by a $445.4 million deficit in 2026Q1, driven largely by the intense liquidity demands of seasonal commodity inventory cycles.
| 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 | 133.34M | 177M | 331.51M | 946.75M | 287.12M | -51.05M | -74.43M | 348.56M | -35.52M | 75.28M | 39.59M | 154.13M | -10.07M | 337.19M | 328.48M | 290.26M | -239.28M | 180.24M | 278.66M | -164.33M | -62.9M | 37.88M | 62.49M | 44.09M | 23.25M | -6.11M | -18.3M | 8.2M | 15.4M | -15M | 159.3M |
| Operating CF Margin % | - | 1.61% | 2.94% | 6.42% | 1.66% | -0.4% | -0.92% | 4.27% | -1.17% | 2.04% | 1.01% | 3.67% | -0.23% | 6.17% | 6.28% | 6.53% | -6.94% | 6.05% | 7.99% | -6.91% | -4.31% | 2.92% | 4.93% | 3.54% | 2.16% | -0.62% | -1.89% | 0.84% | 1.4% | -1.51% | 13.85% |
| Operating CF Growth % | 11057.51% | -46.61% | -64.98% | 229.74% | 662.42% | 31.41% | -121.35% | 1081.34% | -147.18% | 90.19% | -74.32% | 1630.47% | -102.99% | 2.65% | 13.17% | 221.31% | -232.76% | -35.32% | 269.57% | -161.25% | -266.06% | -39.38% | 41.73% | 89.66% | 480.63% | 66.63% | -323.21% | -46.75% | 202.67% | -109.42% | 365.06% |
| Net Income | 128.62M | 95.71M | 170.7M | 101.19M | 166.98M | 135.87M | -14.21M | 15.06M | 41.23M | 42.61M | 14.47M | -11.32M | 122.64M | 95.7M | 75.56M | 96.83M | 64.88M | 39.57M | 32.9M | 68.78M | 36.35M | 26.09M | 19.14M | 11.7M | 13.32M | 8.86M | 10.08M | 8.4M | 9.8M | 4.1M | 6.4M |
| Depreciation & Amortization | 133.09M | 133.32M | 127.8M | 125.11M | 134.74M | 178.93M | 188.64M | 146.17M | 90.3M | 86.41M | 84.33M | 78.46M | 62.01M | 55.31M | 48.98M | 40.84M | 38.91M | 36.02M | 29.77M | 26.25M | 24.74M | 22.89M | 21.43M | 15.14M | 14.31M | 14.26M | 13.12M | 11.3M | 10.6M | 10.1M | 9.7M |
| Stock-Based Compensation | 0 | 16.98M | 13.63M | 12.86M | 11.19M | 11.04M | 10.18M | 16.23M | 6.62M | 6.1M | 6.99M | 1.9M | 8.58M | 4.34M | 3.99M | 4.07M | 2.59M | 2.75M | 4.05M | 4.37M | 2.89M | 1.2M | 1M | 840K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -6.01M | -6.01M | -2.91M | -1.6M | -20.01M | -104.62M | 26.39M | 5.11M | 11.02M | -63.23M | 6.03M | 27.28M | 21.82M | 40.37M | 16.5M | 5.47M | 12.21M | 16.43M | 4.12M | 5.27M | 7.37M | 1.96M | 3.18M | 382K | 2.71M | -539K | 2.24M | 900K | -1.7M | 500K | 2.8M |
| Other Non-Cash Items | -433.27M | 38.16M | 14.04M | 113.67M | 22.13M | -4.42M | 27.47M | 10.03M | -32.58M | 37.05M | 11.31M | 71.9M | 114K | -65.2M | -14.44M | -27.03M | -33.06M | -13.46M | 115.88M | -37.11M | -14.18M | -7.18M | -3.67M | -1.62M | -443K | 1.27M | -2.2M | 900K | 3.6M | 2.3M | 3.8M |
| Working Capital Changes | 305.82M | -101.17M | 8.24M | 595.52M | -27.92M | -267.85M | -312.89M | 155.96M | -152.1M | -33.65M | -83.53M | -14.08M | -225.23M | 206.66M | 197.89M | 170.09M | -324.81M | 98.94M | 91.94M | -227.54M | -117.18M | -5.88M | 22.4M | 18.49M | -6.65M | -29.96M | -41.54M | -13.3M | -6.9M | -32M | 136.6M |
| Change in Receivables | 37.3M | 104.57M | 35.78M | 468.97M | -391.4M | -184M | -128.5M | 1.49M | -24.79M | 9.78M | -26.43M | 45.06M | -1.7M | 35.45M | -21.74M | -15.71M | 26.84M | 46.41M | -86.6M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -145.92M | -72.4M | 87.91M | 572.24M | 56.86M | -528.07M | -139.5M | -1.58M | -44.06M | 16.14M | 28.16M | 73.35M | -172.04M | 162.44M | 122.43M | -114.43M | -214.17M | 32.23M | 3.07M | -206.45M | -58.3M | 10.62M | 8.33M | -3.48M | -17.98M | -26.43M | -33.65M | 3M | 6.8M | -41.2M | 119.6M |
| Change in Payables | 0 | -144.08M | -102.4M | -563.72M | 230.29M | 0 | 70.28M | 134.34M | -66.64M | -79.86M | -75.28M | -146.58M | -12.43M | -55.93M | 107.18M | 117.31M | 20.7M | 18.09M | 72.65M | 57.56M | 14.97M | -6.38M | -992K | 8.45M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -625.95M | -195.31M | -163.07M | -153.88M | -52.9M | 487.25M | -86.76M | -325.03M | -185.99M | -113.49M | -28.22M | -238.48M | -89.74M | -106.26M | -290.56M | -86M | -89M | -63.41M | -107.96M | -63.6M | -69.15M | -59.49M | -99.01M | -16.11M | -1.15M | -14.28M | -40.2M | -17.2M | -10.9M | -14.2M | -8.9M |
| Capital Expenditures | -171.45M | -233.12M | -149.19M | -150.44M | -139.74M | -81.81M | -104.89M | -270.48M | -309.58M | -177.62M | -163.01M | -187.5M | -149.74M | -139.37M | -180.5M | -108.32M | -49.25M | -41.52M | -118.33M | -76.36M | -101.89M | -110.81M | -58.75M | -32.25M | -18.04M | -30.95M | -48.74M | -18M | -11.2M | -15.4M | -10M |
| CapEx % of Revenue | 1.56% | 2.12% | 1.33% | 1.02% | 0.81% | 0.65% | 1.3% | 3.31% | 10.17% | 4.82% | 4.15% | 4.47% | 3.35% | 2.55% | 3.45% | 2.44% | 1.43% | 1.39% | 3.39% | 3.21% | 6.99% | 8.55% | 4.64% | 2.59% | 1.68% | 3.14% | 5.02% | 1.85% | 1.02% | 1.55% | 0.87% |
| Acquisitions | 11.26M | 0 | -29.17M | -14.38M | -15.07M | 6.71M | 29.77M | -102.58M | -3.33M | -8.12M | 6.66M | -127.87M | 26.52M | -64.5M | -220.26M | -2.37M | -39.29M | -30.48M | -18.92M | 0 | 0 | 0 | -85.08M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -465.76M | 37.81M | 15.29M | 12.67M | 104.02M | 568.59M | 21.19M | 31.43M | 126.92M | 72.25M | 113.11M | 76.89M | 33.48M | 97.61M | 110.2M | 24.81M | 13.03M | 9.8M | 70.73M | 49.01M | 66.99M | 67.32M | 45.49M | 17.32M | 16.89M | 16.66M | 8.54M | 800K | 300K | 1.2M | 700K |
| Cash from Financing | 345.19M | -447.15M | -250.36M | -263.99M | -334.73M | -248.77M | 136.3M | 8.71M | 209.19M | 10.5M | -12.49M | 33.39M | -94.57M | -60.06M | 79.9M | -213.1M | 211.58M | -52.59M | -111.32M | 226.83M | 141.58M | 27.05M | 38.51M | -27.63M | -21.7M | 12.95M | 46.03M | 31.4M | -9.6M | 10M | -127.9M |
| Debt Issued (Net) | -3.94M | 58.39M | -108.54M | -183.32M | -251.32M | -233.63M | 167.17M | 35.29M | 193.91M | 32.12M | -1.82M | 104.29M | -66.29M | -50.97M | 84.12M | -203.03M | 223.49M | -42.83M | -109.05M | 202.4M | 55.02M | 28.57M | 44.43M | -25.34M | -17.38M | 15.91M | 51.43M | 34.41M | -12.92M | 14.8M | -127.2M |
| Equity Issued (Net) | -15.37M | -15.37M | -2.29M | -1.75M | -12.72M | 0 | 0 | 0 | 0 | 0 | 1.03M | -49.09M | 1.51M | 1.94M | 1.32M | -2.23M | 1.3M | 521K | 990K | 3.35M | 83.5M | 1.2M | 1M | -280K | -1.78M | -1.05M | -3.58M | -4.68M | -102K | -4.2M | -600K |
| Dividends Paid | -27M | -26.85M | -26.27M | -25.37M | -24.61M | -23.75M | -23M | -22.12M | -18.64M | -18.15M | -17.36M | -15.92M | -12.48M | -11.99M | -11.17M | -8.15M | -6.58M | -6.35M | -5.88M | -3.93M | -2.81M | -2.45M | -2.21M | -2.01M | -1.9M | -1.91M | -1.82M | -1.6M | -1.3M | -1M | 0 |
| Share Repurchases | -15.37M | -15.37M | -2.29M | -1.75M | -12.72M | 0 | 0 | 0 | 0 | 0 | 0 | -49.09M | 0 | 0 | 0 | -3.04M | 0 | -229K | -924K | 0 | 0 | 0 | 0 | -1.24M | -2.63M | -1.39M | -3.94M | -5.11M | -542K | -4.2M | -600K |
| Other Financing | 391.5M | -463.32M | -113.25M | -53.56M | -46.08M | 8.61M | -7.87M | -4.46M | 33.91M | -3.47M | 5.67M | -5.89M | -17.3M | 955K | 5.63M | 307K | -6.63M | -3.93M | 2.62M | 25.01M | 5.87M | -268K | -4.7M | 0 | -634K | 0 | 0 | 0 | 0 | 400K | -100K |
| Net Change in Cash | -146.82M | -463.49M | -82.08M | 528.59M | -101.17M | 187.32M | -25.77M | 32.3M | -12.33M | -27.71M | -1.12M | -50.95M | -194.38M | 170.87M | 117.83M | -8.83M | -116.71M | 64.25M | 59.38M | -1.1M | 9.52M | 5.44M | 2M | 349K | 398K | -7.44M | -12.48M | 22.3M | -5.1M | -19.2M | 22.5M |
| Free Cash Flow | -104.94M | -56.13M | 182.32M | 796.31M | 147.38M | -132.85M | -179.32M | 78.08M | -345.1M | -102.34M | -123.42M | -33.37M | -159.81M | 197.82M | 147.98M | 181.94M | -288.54M | 138.72M | 160.34M | -240.69M | -164.79M | -72.93M | 3.74M | 11.85M | 5.21M | -37.05M | -67.05M | -9.8M | 4.2M | -30.4M | 149.3M |
| FCF Margin % | -0.96% | -0.51% | 1.62% | 5.4% | 0.85% | -1.05% | -2.22% | 0.96% | -11.33% | -2.78% | -3.14% | -0.79% | -3.57% | 3.62% | 2.83% | 4.09% | -8.37% | 4.66% | 4.59% | -10.12% | -11.3% | -5.62% | 0.3% | 0.95% | 0.48% | -3.76% | -6.91% | -1.01% | 0.38% | -3.06% | 12.98% |
| FCF Growth % | -301.22% | -130.78% | -77.1% | 440.33% | 210.93% | 25.91% | -329.64% | 122.63% | -237.22% | 17.08% | -269.9% | 79.12% | -180.79% | 33.68% | -18.66% | 163.06% | -308% | -13.49% | 166.62% | -46.06% | -125.96% | -2049.4% | -68.42% | 127.28% | 114.07% | 44.74% | -584.16% | -333.33% | 113.82% | -120.36% | 307.36% |
| FCF per Share | -3.07 | -1.64 | 5.31 | 23.14 | 4.28 | -3.92 | -5.35 | 2.39 | -12.15 | -3.63 | -4.36 | -1.17 | -5.59 | 6.98 | 5.25 | 6.49 | -10.35 | 5.02 | 5.82 | -8.76 | -6.62 | -3.15 | 0.17 | 0.54 | 0.23 | -1.69 | -2.97 | -0.40 | 0.17 | -1.24 | 5.91 |
| FCF Conversion (FCF/Net Income) | -0.82x | 1.85x | 2.91x | 9.36x | 2.19x | -0.49x | -9.65x | 19.04x | -0.86x | 1.83x | 3.41x | -11.80x | -0.09x | 3.75x | 4.13x | 3.05x | -3.70x | 4.70x | 8.47x | -2.39x | -1.73x | 1.45x | 3.26x | 3.77x | 1.75x | -0.69x | -1.82x | 0.98x | 1.57x | -3.66x | 24.89x |
| 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 |
Working capital liquidity volatility
As reported in financial statements, the relationship between net income and operating cash flow is highly erratic, evidenced by a 2025Q1 OCF/NI ratio of -1232.46, which suggests that accounting earnings frequently diverge from the actual cash generation capabilities of the underlying agricultural merchandising operations.
The extreme variance in the OCF/NI ratio indicates that net income is a poor proxy for cash generation due to the heavy impact of non-cash mark-to-market adjustments on derivative hedging instruments. Investors should monitor these discrepancies closely, as they suggest that reported profitability may not reflect the immediate liquidity reality of the business.
Based on the company's reported figures, free cash flow trajectory remains highly inconsistent, swinging from a negative $396.6 million in 2025Q1 to a positive $250.5 million in 2025Q2, illustrating the intense seasonal pressure that agricultural cycles exert on the firm's ability to generate sustainable cash.
The recurring negative FCF periods appear to be a structural feature of the business rather than an anomaly, driven by the massive capital requirements of the grain and fertilizer trade. This volatility suggests that the company's cash position is highly sensitive to the timing of harvest and planting cycles.
According to recent SEC filings, working capital changes are the primary determinant of quarterly cash flow, with a massive $407 million outflow in 2025Q1 followed by a $256.4 million inflow in 2025Q2, highlighting the extreme liquidity demands inherent in financing seasonal commodity inventory builds.
The company's reliance on external financing to bridge these working capital gaps warrants further investigation into the cost of capital during peak inventory periods. The data suggests that operational cash flow is essentially a function of inventory turnover and commodity price fluctuations rather than core margin expansion.
As indicated by the provided data, capital expenditures have consistently ranged between 1.0% and 2.8% of revenue, suggesting that the company must maintain a significant, ongoing investment in its physical elevator and rail infrastructure to remain competitive within the Eastern Corn Belt's logistical landscape.
This level of capital intensity appears necessary to support the firm's regional density strategy, yet it limits the amount of free cash flow available for shareholder returns. The persistent nature of these expenditures suggests that the company's asset base requires constant reinvestment to prevent operational degradation.
Quick answers to the most common questions about buying ANDE stock.
The Andersons, Inc. (ANDE) generated $177.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
The Andersons, Inc. (ANDE) reported negative free cash flow of $56.1M in 2025, indicating capital requirements exceeded cash from operations.
The Andersons, Inc. (ANDE) spent $233.1M 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, The Andersons, Inc. (ANDE) returned $26.8M to shareholders via cash dividends and spent $15.4M on share repurchases. This shows the company's commitment to returning capital to its equity investors.