Free cash flow swung from -17.0% to +13.3% of revenue and the latest quarter's -$183.8M FCF with an OCF-to-net-income ratio of -2.67 indicates cash conversion is driven primarily by working capital timing rather than durable earnings.
The Andersons, Inc. (ANDE) 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 | -36.16M | 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 % | -204.88% | -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 | 203.63M | 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 | 138.32M | 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 | 47.51M | 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 | -410.55M | -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 | 15.95M | 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 | -311.98M | -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 | -249.19M | -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 | -238.97M | -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 | -257.75M | -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 | 2.32% | 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 | 7.52M | 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 | 252.32M | -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) | 311.89M | 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) | -19.06M | -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 | -27.34M | -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 | -19.06M | -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 | -13.17M | -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 | -23.34M | -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 | -293.91M | -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 % | -2.65% | -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 % | -225.7% | -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 | -8.59 | -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) | -1.44x | 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 |
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.
Key Metrics
Top Statement Risk
Working Capital Swings Drive Liquidity
Metrics are mathematically derived from official filings.
Operating Cash Flow Diverges From Earnings
As reported in quarterly cash flow statements, ANDE's operating cash flow swung between negative $393.7M and positive $487.9M while net income stayed within roughly $0.3M to $67.4M, a gap that suggests reported earnings are poorly indicative of quarterly cash generation.
The operating-to-net-income ratio ranging from roughly -11.9x to 8.6x suggests that accruals and working capital movements, rather than core earnings, dominate reported cash flow in this window. This pattern appears consistent with a merchandising model where inventory and receivables absorb large sums before harvest and sale cycles release them. Investors should monitor whether these swings reverse over full seasonal cycles rather than treating any single quarter as representative.
Free Cash Flow Driven by Working Capital
Based on ANDE's reported figures, free cash flow margins ranged from negative 17.0% to positive 13.3% across recent quarters, with the most recent quarter at negative 6.5%, indicating that FCF is primarily a function of seasonal working capital timing.
Because capital expenditures remain relatively stable at roughly $37M to $76M per quarter, the FCF volatility appears almost entirely attributable to working capital changes of up to $462M. This suggests the underlying free cash generation capacity is difficult to isolate from quarterly data alone. Trailing multi-quarter aggregation is likely necessary to assess the true FCF run-rate.
Inventory Cycles Dominate Cash Timing
Based on reported quarterly figures, working capital changes ranged from negative $461.8M to positive $375.0M, with the largest swings concentrated in the first and second quarters, consistent with spring planting and harvest-related inventory cycles.
The magnitude of these swings relative to quarterly net income suggests that merchandising inventory and receivables represent the dominant balance sheet exposure. This pattern implies the company's cash position depends heavily on the timing of grain sales and collections. Investors should monitor whether inventory build-ups are followed by timely liquidation, as prolonged holding could strain liquidity.
Shareholder Payouts Remain Steady
According to reported cash flow statements, ANDE paid consistent dividends of roughly $6.5M to $7.0M per quarter while share repurchases were irregular, ranging from zero to $15.4M, and acquisitions included a reported $425.0M outflow in the third quarter of 2025.
Stable dividend payments relative to free cash flow suggest a disciplined base payout, though quarters of negative FCF imply these distributions were funded from the balance sheet or revolving credit during working capital drawdowns. The $425.0M acquisition outflow is material relative to the company's cash flows and warrants further investigation into its return profile. Returns on this deployment will likely depend on Renewables performance.
Cash Strength May Be Timing-Dependent
Based on the supplied quarterly data, the apparently stable cumulative cash picture may reflect favorable timing rather than durable generation, since the most recent quarter shows operating cash outflow of $124.2M against net income of $46.4M.
A single-quarter outflow of this size, following a large inflow in the prior quarter, suggests that reported cash strength could reverse quickly as inventory and receivables cycle. The supplied data does not isolate the causes of these swings, so their permanence cannot be determined. Investors should treat trailing multi-quarter cash generation with caution until seasonal patterns are clearer.