Free cash flow margin has been volatile, moving from -5.7% in Q2 2024 to 2.7% in Q3 2026, with operating cash flow of $187.0M in the latest quarter partly reliant on positive working capital swings that may not persist.
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 | 486.4M | 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 % | -104.57% | 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 | 379.4M | 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 | 124.7M | 121.1M | 113.1M | 92M | 89.3M | 78.9M | 75.8M | 71.6M | 67.1M | 57.9M | 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 | 31.4M | 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 | 7.3M | 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 | 69.4M | 222.9M | 18.5M | 45.9M | 18.9M | 52.1M | 75.1M | 56M | 26.78M | 29.53M | 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 | -122.4M | -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 | 66.9M | 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 | -17.9M | -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 | -148M | -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 | 71.1M | -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 | -244.9M | -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 | 1.13% | 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 | 214.2M | -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 | 101.8M | 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 | 293.6M | 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) | 697.5M | 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) | -350.4M | -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 | -25.8M | -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 | -377.4M | -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 | -27.7M | -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 | 850.6M | -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 | 241.5M | 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 % | 1.11% | 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 % | -54.61% | 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 | 20.29 | 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) | 0.64x | 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
Affordability-driven demand and earnings volatility
Metrics are mathematically derived from official filings.
Earnings Converting Unevenly Into Operating Cash
Based on GPI's reported quarterly figures, operating cash flow exceeded net income by roughly 1.2x to 2.8x in most recent quarters, but the Q2 2024 operating outflow of $225.9M against $138.2M of net income shows conversion can break down sharply when working capital swings.
The gap between net income and operating cash flow is driven primarily by working capital movements rather than non-cash charges, since D&A and SBC are small relative to earnings. The Q2 2024 divergence, where a working capital outflow of $383.2M overwhelmed earnings, suggests that reported profits for a floorplan-financed dealership group are not reliably indicative of cash generated in any single period. Investors should monitor whether the strong recent conversion in Q3 2026 reflects durable inventory discipline or a timing benefit that may reverse.
Free Cash Flow Margins Near Breakeven Recently
As reported in GPI's quarterly cash flow statements, free cash flow margin fell from 3.5% in Q3 2024 to roughly zero in Q1 2026 before recovering to 2.7% in Q3 2026, indicating a volatile rather than trending cash profile.
The recovery to a $146.7M quarterly FCF in Q3 2026 appears to be largely a function of a favorable working capital inflow of $27.5M and lower capex intensity rather than a structural step-up in cash earnings. Given the thin 1.6% to 3.5% range of FCF margins over recent quarters, the business generates limited cushion relative to its revenue base. This suggests the company's ability to fund acquisitions and buybacks may depend on working capital release that is inherently non-recurring.
Capex Held Low Relative to Revenue
Based on reported figures, capex ran between 0.7% and 1.7% of revenue across the last ten quarters, with the Q1 2026 peak of 1.6% coinciding with a period of weak free cash flow.
Capital intensity at these levels is consistent with a franchised dealership model where facility spending is modest and most growth comes through acquisitions rather than organic build-out. The elevated capex in Q1 2026 relative to the surrounding quarters may reflect facility investment or equipment upgrades, though the data does not disclose the split between maintenance and growth spending. Because depreciation runs at roughly $30M per quarter against capex that is often below that level, the asset base may be gradually aging, which warrants monitoring.
Acquisitions and Buybacks Absorb Cash Volatility
As reported in cash flow filings, GPI deployed $305.0M into buybacks in Q4 2025 and $544.8M into net acquisitions in Q3 2024, showing that capital deployment has been lumpy and frequently exceeds quarterly free cash flow.
Deployment decisions appear to be sized around the timing of cash generation rather than a steady payout policy, with dividends remaining a small and stable outflow of about $6M per quarter. Repurchases were funded in periods where operating cash flow was modest, which suggests management prioritizes share count reduction even when cash coverage is thin. This pattern may leave the balance sheet dependent on floorplan and credit facilities during slower periods, an inference that warrants further investigation given the limited cash balance.
Working Capital Could Be Masking Underlying Weakness
Based on the reported quarterly data, the strongest cash quarters, including Q3 2026 at $187.0M operating cash flow, coincided with positive working capital inflows, which may flatter the apparent cash profile.
The bull reading of recent operating cash flow strength assumes working capital releases are sustainable, yet quarters such as Q2 2024 and Q1 2025 show the reverse pattern of large outflows that absorbed reported earnings. If the affordability pressures identified in recent earnings persist, inventory may build and reduce future cash conversion, which could compress FCF margins toward the near-zero levels seen in early 2026. The cash flow picture therefore appears more dependent on inventory timing than on the underlying earnings power that the margin profile alone would suggest.