Free cash flow dropped to $84.1M in Q2 2026 from $180.7M a year earlier, while working capital changes turned negative at -$45.2M, signaling cash flow strain.
Group 1 Automotive, Inc. (GPI) cash flow statement — 29-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 |
|---|
| Cash from Operations | 411M | 644.9M | 466.7M | 63.5M | 578.4M | 1.35B | 937.7M | 331.9M | 231.57M | 207.22M | 397.49M | 141.05M | 198.29M | 52.37M | -75.32M | 199.32M | -68.47M | 354.67M | 170.37M | 3.77M | 53.44M | 365.38M | 82.34M | 313.01M | 73.54M | 86.99M | 95.59M | 73.2M | 24.3M | -26.6M |
| Operating CF Margin % | - | 2.86% | 2.34% | 0.36% | 3.57% | 10.02% | 8.85% | 2.86% | 2% | 1.86% | 3.65% | 1.33% | 2% | 0.59% | -1.01% | 3.28% | -1.24% | 8.08% | 3.12% | 0.06% | 0.88% | 6.12% | 1.52% | 6.93% | 1.75% | 2.18% | 2.67% | 2.92% | 1.49% | -6.58% |
| Operating CF Growth % | -224.18% | 38.18% | 634.96% | -89.02% | -57.17% | 44% | 182.52% | 43.32% | 11.75% | -47.87% | 181.81% | -28.87% | 278.61% | 169.53% | -137.79% | 391.12% | -119.3% | 108.17% | 4416.78% | -92.94% | -85.37% | 343.74% | -73.69% | 325.64% | -15.46% | -9% | 30.59% | 201.23% | 191.35% | - |
| Net Income | 289.6M | 320M | 486.5M | 587.2M | 733M | 606.8M | 286.4M | 167.6M | 152.36M | 205.93M | 141.19M | 94M | 93M | 113.99M | 100.21M | 82.39M | 50.3M | 34.84M | -31.49M | 67.95M | 88.39M | 54.23M | 27.78M | 76.13M | 67.06M | 55.44M | 40.81M | 33.5M | 20.7M | 11.4M |
| Depreciation & Amortization | 125.1M | 121.1M | 113.1M | 92M | 117.9M | 102.4M | 97.5M | 71.6M | 67.07M | 57.94M | 51.23M | 47.24M | 42.34M | 35.83M | 31.53M | 27.06M | 26.45M | 25.83M | 25.65M | 23.18M | 19.74M | 22.45M | 15.84M | 14.38M | 11.94M | 17.36M | 16.04M | 10.6M | 6.4M | 1M |
| Stock-Based Compensation | 32M | 29M | 25.2M | 20.1M | 27M | 28.3M | 32.3M | 18.8M | 18.7M | 18.9M | 21.07M | 18.85M | 16.01M | 13.9M | 11.93M | 10.92M | 9.94M | 8.87M | 6.52M | 4.95M | 5.09M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 3.1M | 24.8M | 23.6M | 18.7M | 28M | 31M | -900K | 16.2M | 3.47M | -46.06M | 14.16M | 11.88M | 12.32M | 22.41M | 13.28M | 24.82M | 23.27M | 29.65M | -18.51M | 18.14M | 20.07M | 3.87M | -4.7M | 11.95M | 6.88M | -1.23M | 6.37M | 4M | -4.2M | 0 |
| Other Non-Cash Items | 188.6M | 222.9M | 18.5M | 45.9M | -9.7M | 28.6M | 53.4M | 56M | 26.81M | 29.49M | 40.81M | 82.69M | 85.33M | 10.06M | 16.41M | 16.11M | 26.71M | 19.55M | 117.88M | 19.66M | 2.92M | 32.71M | 57.1M | 231.41M | 2.32M | 1.85M | 41K | 1.1M | 300K | -2.8M |
| Working Capital Changes | -223.9M | -72.9M | -200.2M | -700.4M | -317.8M | 553.2M | 469M | 1.7M | -36.84M | -58.98M | 129.01M | -113.61M | -50.72M | -143.82M | -248.69M | 38.01M | -205.15M | 235.93M | 70.32M | -130.12M | -82.76M | 252.12M | -13.67M | -20.86M | -14.67M | 13.56M | 32.33M | 24M | 1.1M | -36.2M |
| Change in Receivables | 51.1M | 36.8M | 5.8M | -125.5M | -72.8M | 4.8M | 64.7M | -19.8M | 42.44M | -44.16M | -34.28M | -17.89M | 0 | -9.49M | -6.78M | 0 | -13.84M | 10.85M | 97.49M | 0 | -20.3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.6M |
| Change in Inventory | -207.1M | -47.7M | -254.4M | -567.6M | -282.1M | 529.8M | 416.1M | -28.8M | -80.61M | -44.02M | 79.32M | -186.63M | 27.34M | -241.87M | -278.23M | 0 | -174.25M | 243M | 57.37M | 14.27M | -33.13M | 130.58M | -64.29M | 4.71M | -107.49M | 68.47M | -78.48M | -49.1M | 0 | 5.7M |
| Change in Payables | -43M | -27.2M | 90.7M | 39.2M | 66.5M | 48.1M | -45.9M | 123.1M | 18.45M | 35.58M | 76.13M | 25.11M | 37.34M | 41.14M | 29.87M | 0 | 16.13M | -16.48M | -38.85M | -10.81M | -24.35M | 39.22M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -277.8M | -671.3M | -1.28B | -366.1M | -484.6M | -1.25B | -74.7M | -291.6M | -168M | -312.6M | -174.04M | -284.5M | -347.05M | -268.65M | -224.46M | -212.77M | -54.79M | -4M | -141.66M | -393.17M | -269.26M | -49.96M | -250.39M | -101.69M | -122.3M | -27.23M | -72.77M | -126.9M | -58.2M | 10.7M |
| Capital Expenditures | -272.9M | -270M | -245.1M | -185.4M | -155.5M | -143.6M | -103.2M | -191.8M | -141.03M | -215.83M | -156.52M | -120.25M | -150.39M | -102.86M | -88.49M | -60.56M | -69.12M | -21.56M | -142.83M | -146.7M | -71.55M | -58.56M | -47.41M | -34.63M | -43.5M | -20.86M | -17.25M | -137.3M | -77.8M | -2.2M |
| CapEx % of Revenue | 1.23% | 1.2% | 1.23% | 1.04% | 0.96% | 1.07% | 0.97% | 1.65% | 1.22% | 1.94% | 1.44% | 1.13% | 1.51% | 1.15% | 1.18% | 1% | 1.25% | 0.49% | 2.61% | 2.29% | 1.18% | 0.98% | 0.87% | 0.77% | 1.03% | 0.52% | 0.48% | 5.47% | 4.77% | 0.54% |
| Acquisitions | -6.4M | -401.3M | -1.05B | -172.3M | -327.9M | -1.07B | 28.5M | -99.8M | -27.47M | -98.37M | -20.48M | -212.25M | -336.55M | -269.86M | -177.96M | -153.56M | -34.69M | -16.33M | -42.08M | -281.83M | -246.32M | -35.78M | -221.72M | -35.42M | -81.42M | -11.04M | -65.07M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 1.5M | 0 | 9.6M | -8.4M | -1.2M | -33.3M | 0 | 0 | 501K | 1.61M | 2.96M | 48M | 139.89M | 104.06M | 41.99M | 1.34M | 49.02M | 33.9M | 43.25M | 35.37M | 48.61M | 45.2M | 12.33M | -33.63M | 2.63M | 4.66M | 9.55M | 10.4M | 19.6M | 12.9M |
| Cash from Financing | -20.5M | 18.5M | 800.7M | 311.9M | -59.8M | -164.7M | -800.4M | -28.1M | -71.14M | 113.18M | -217.64M | 121.01M | 171.65M | 235.99M | 290.82M | 8.65M | 129.71M | -361.43M | -33.99M | 383.86M | 217.43M | -315.47M | 179.31M | -209.92M | 52.72M | -53.42M | -770K | 106.1M | 65.3M | 5.8M |
| Debt Issued (Net) | 447.5M | 582.8M | 996.2M | 500.6M | 478.6M | 67.6M | -712.7M | -10.6M | 130.02M | 169.14M | -73.66M | 236.07M | 225.91M | 254.18M | 313.61M | 68.87M | 158.04M | -364.57M | -4.38M | 458.63M | 300.91M | -312.5M | 174.75M | -203.5M | 68.46M | -128.54M | 16.44M | 64.9M | 66M | -33.9M |
| Equity Issued (Net) | -431.4M | -525.2M | -137.2M | -151.5M | -501.7M | -195.4M | -70.6M | 7.2M | -181.2M | -40.09M | -123.74M | -97.47M | -36.8M | -3.55M | -11.32M | -50.78M | -26.77M | 3.49M | 2.42M | -58M | -42.1M | -98K | 4.78M | -5.41M | -15.74M | 75.11M | -17.21M | 41.3M | -700K | 51.7M |
| Dividends Paid | -25.6M | -25.6M | -25.2M | -25.2M | -23.7M | -23.9M | -11M | -20.3M | -20.87M | -20.47M | -19.99M | -19.94M | -17.1M | -15.8M | -13.43M | -11.21M | -2.39M | 0 | -10.96M | -13.28M | -13.44M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12M |
| Share Repurchases | -459.9M | -554.8M | -161.6M | -172.8M | -521.2M | -210.6M | -80.2M | -1.4M | -183.92M | -40.09M | -127.61M | -97.47M | -36.8M | -3.55M | -11.32M | -50.78M | -26.77M | 0 | -776K | -63.04M | -65.79M | -19.26M | -7.02M | -14.4M | -23.77M | -28.41M | -20.89M | -5.8M | -2.8M | -100K |
| Other Financing | -11M | -13.5M | -33.1M | -12M | -13M | -13M | -6.1M | -4.4M | 918K | 4.6M | -249K | 2.36M | -361K | 1.17M | 1.96M | 1.77M | 825K | -353K | -21.08M | -3.48M | -27.94M | -2.87M | -209K | -1.01M | 0 | 0 | 0 | -100K | 0 | 0 |
| Net Change in Cash | 111.8M | -1.9M | -22.8M | 9.3M | 33M | -54.1M | 45.2M | 7.87M | -12.86M | 7.79M | 7.96M | -27.94M | 20.76M | 15.56M | -10.24M | -4.95M | 6.62M | -9.92M | -11.1M | -5.56M | 1.62M | -55K | 11.27M | 1.11M | 7.47M | -6.39M | -3.86M | 52.4M | 31.4M | 23.5M |
| Free Cash Flow | 138.1M | 374.9M | 221.6M | -121.9M | 422.9M | 1.21B | 834.5M | 140.1M | 90.54M | -8.61M | 240.97M | 20.8M | 47.9M | -50.49M | -163.81M | 138.76M | -137.58M | 333.11M | 27.54M | -142.93M | -18.11M | 306.82M | 34.93M | 278.38M | 30.04M | 66.13M | 78.34M | -64.1M | -53.5M | -28.8M |
| FCF Margin % | 0.62% | 1.66% | 1.11% | -0.68% | 2.61% | 8.95% | 7.87% | 1.21% | 0.78% | -0.08% | 2.21% | 0.2% | 0.48% | -0.57% | -2.19% | 2.28% | -2.5% | 7.59% | 0.5% | -2.24% | -0.3% | 5.14% | 0.64% | 6.16% | 0.71% | 1.65% | 2.18% | -2.56% | -3.28% | -7.13% |
| FCF Growth % | -79.44% | 69.18% | 281.79% | -128.82% | -64.95% | 44.6% | 495.65% | 54.74% | 1151.19% | -103.57% | 1058.77% | -56.58% | 194.87% | 69.18% | -218.06% | 200.85% | -141.3% | 1109.61% | 119.27% | -689.38% | -105.9% | 778.42% | -87.45% | 826.67% | -54.57% | -15.58% | 222.22% | -19.81% | -85.76% | - |
| FCF per Share | 11.70 | 29.43 | 16.69 | -8.88 | 27.30 | 68.09 | 46.86 | 7.81 | 4.65 | -0.41 | 11.38 | 0.86 | 1.92 | -1.99 | -7.22 | 6.19 | -5.90 | 14.28 | 1.21 | -6.11 | -0.74 | 12.66 | 1.49 | 11.92 | 1.25 | 3.09 | 3.61 | -2.97 | -2.99 | -1.96 |
| FCF Conversion (FCF/Net Income) | 0.48x | 1.99x | 0.94x | 0.11x | 0.77x | 2.45x | 3.27x | 1.91x | 1.47x | 0.97x | 2.70x | 1.50x | 2.13x | 0.46x | -0.75x | 2.42x | -1.36x | 10.18x | -3.55x | 0.06x | 0.60x | 6.74x | 2.96x | 4.11x | 1.10x | 1.57x | 2.34x | 2.19x | 1.17x | -4.59x |
| 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 |
| 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 |
Quick answers to the most common questions about buying GPI stock.
Group 1 Automotive, Inc. (GPI) generated $644.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Group 1 Automotive, Inc. (GPI) generated $374.9M 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.
Group 1 Automotive, Inc. (GPI) spent $270.0M 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, Group 1 Automotive, Inc. (GPI) returned $25.6M to shareholders via cash dividends and spent $554.8M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Consumer affordability and high leverage
Metrics are mathematically derived from official filings.
Cash Conversion Volatility Signals Earnings Quality
GPI's operating cash flow to net income ratio swung from 8.52 in Q3 2025 to 1.23 in Q2 2026, per reported data, indicating inconsistent earnings quality and potential working capital distortions.
The OCF/NI ratio of 8.52 in Q3 2025 was driven by a sharp net income decline to $13.1M, while operating cash flow remained robust at $111.6M, suggesting that earnings were temporarily depressed by non-cash items or one-time charges. Conversely, Q2 2026's ratio of 1.23 reflects a more normalized relationship, but the negative working capital change of -$45.2M indicates that cash conversion is being pressured by inventory or receivable build-up. This volatility suggests that reported net income may not reliably predict cash generation, warranting close monitoring of accruals and working capital management.
Free Cash Flow Turns Negative Amid Soft Demand
GPI's free cash flow fell to -$1.6M in Q1 2026 and $84.1M in Q2 2026, down from $180.7M a year earlier, per financial statements, reflecting margin compression and elevated capex.
The FCF margin contracted from 3.2% in Q2 2025 to 1.6% in Q2 2026, and Q1 2026 saw a rare negative FCF of -$1.6M, driven by a sharp increase in capex to $84.0M and weak operating cash flow of $82.4M. This trajectory suggests that GPI's ability to generate discretionary cash is deteriorating, which may limit its capacity to fund acquisitions or reduce debt without external financing. The decline in FCF aligns with the prior income statement analysis showing revenue contraction and margin pressure, indicating that the company is facing a cyclical downturn that is directly impacting cash generation.
Capital Intensity Rises as Growth Capex Surges
GPI's capex-to-revenue ratio climbed to 1.6% in Q1 2026 from 0.8% in Q2 2024, per reported figures, suggesting increased investment in facilities or technology despite softening demand.
The elevated capex in Q1 2026 ($84.0M) and Q2 2026 ($42.8M) relative to revenue indicates that management is continuing to invest in growth initiatives, possibly in digital retail or dealership acquisitions, even as consumer affordability pressures mount. This counter-cyclical investment may be intended to strengthen long-term competitiveness, but it also increases the risk of overcapacity if demand continues to weaken. The depreciation and amortization expense has remained stable around $30M per quarter, suggesting that the increased capex is not yet translating into a higher depreciation base, which could signal a lag in asset utilization.
Working Capital Swings Reflect Inventory Pressure
GPI's working capital changes swung from +$73.8M in Q4 2024 to -$45.2M in Q2 2026, per cash flow data, indicating that inventory build-up or slower collections are consuming cash.
The negative working capital changes in recent quarters, particularly -$74.0M in Q3 2025 and -$45.2M in Q2 2026, suggest that GPI is accumulating inventory or facing slower receivables collection, likely due to weakening demand and higher days' supply. This is consistent with the CEO's commentary on consumer affordability issues, which may be forcing the company to hold more vehicles on its lots. The volatility in working capital is a key driver of the inconsistent operating cash flow, and investors should monitor inventory turnover and days' supply metrics to assess whether this is a temporary cyclical issue or a structural problem.
Capital Deployment Shifts to Acquisitions and Buybacks
GPI deployed $115.3M on acquisitions in Q2 2026 and $305.0M on buybacks in Q4 2025, per cash flow data, while dividends remained stable, indicating aggressive capital allocation despite cash flow strain.
The acquisition spending of $115.3M in Q2 2026 and $265.9M in Q1 2026, along with significant buybacks, suggests that management is prioritizing growth and shareholder returns over maintaining a large cash buffer. However, with cash reserves of only $32.5M and a debt-to-equity ratio of 2.1x, this aggressive deployment increases financial risk, especially if operating cash flow continues to weaken. The stable dividend of approximately $6.5M per quarter provides a modest yield, but the overall capital allocation strategy appears to be betting on a recovery in demand, which may not materialize if affordability pressures persist.
Cumulative Earnings Outpace Cash Generation
Over the last ten quarters, GPI's cumulative net income of $1.05B exceeds cumulative operating cash flow of $1.32B, per reported data, but the gap narrows when excluding working capital swings, suggesting moderate earnings quality.
The cumulative operating cash flow of $1.32B is actually higher than cumulative net income of $1.05B, which is a positive sign, but this is largely due to large positive working capital changes in 2024 that may not be sustainable. In recent quarters, the trend has reversed, with operating cash flow lagging net income, as seen in Q2 2026 where OCF/NI was 1.23. This divergence suggests that while GPI has historically converted earnings well, the recent deterioration in working capital and margin compression may indicate that future cash generation will be weaker than reported earnings. Investors should monitor whether this is a temporary cyclical dip or a sign of structural decline in the dealership model.
What Could Invalidate the Base Case
GPI's cash flow statement may obscure the true cost of acquisitions and buybacks, as per reported data, with significant cash outflows for deals and repurchases potentially masking underlying operational weakness.
The cash flow statement shows large outflows for acquisitions and buybacks, such as $115.3M and $305.0M in recent quarters, which could be interpreted as aggressive growth or as a sign that management is deploying cash to support earnings per share rather than investing in organic growth. Additionally, the low cash balance of $32.5M and high leverage of 2.1x suggest that the company may be relying on external financing to sustain its capital deployment, which could be a risk if credit markets tighten. Investors should also consider that the reported operating cash flow may be flattered by favorable working capital timing, and the recent negative working capital changes could indicate that cash conversion is deteriorating, potentially invalidating the assumption of stable cash generation.