Garmin exhibits high earnings quality with an operating cash flow to net income ratio of 1.32 in 2026Q1, supporting consistent dividend payments of $173.6 million.
| 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 |
|---|
| Cash from Operations | 1.75B | 1.63B | 1.43B | 1.38B | 788.26M | 1.01B | 1.14B | 698.55M | 919.52M | 660.84M | 705.68M | 280.47M | 522.71M | 630.08M | 684.75M | 822.33M | 770.64M | 1.09B | 862.16M | 682.09M | 361.86M | 247M | 208.94M | 175.18M | 175.41M | 129.99M | 88.32M | 44.34M |
| Operating CF Margin % | - | 22.54% | 22.75% | 26.32% | 16.22% | 20.32% | 27.12% | 18.59% | 27.47% | 21.41% | 23.38% | 9.94% | 18.21% | 23.94% | 25.21% | 29.81% | 28.65% | 37.15% | 24.68% | 21.45% | 20.4% | 24.03% | 27.4% | 30.57% | 37.71% | 35.22% | 25.55% | 19.06% |
| Operating CF Growth % | 97.9% | 14.02% | 4.08% | 74.6% | -22.14% | -10.82% | 62.52% | -24.03% | 39.14% | -6.35% | 151.61% | -46.34% | -17.04% | -7.98% | -16.73% | 6.71% | -29.59% | 26.94% | 26.4% | 88.5% | 46.5% | 18.22% | 19.27% | -0.13% | 34.94% | 47.18% | 99.19% | - |
| Net Income | 1.74B | 1.66B | 1.41B | 1.29B | 973.59M | 1.08B | 992.32M | 952.49M | 694.08M | 694.96M | 510.81M | 456.23M | 364.21M | 612.41M | 542.4M | 520.9M | 584.6M | 703.95M | 732.85M | 855.01M | 514.12M | 311.22M | 205.7M | 178.63M | 142.8M | 113.45M | 105.66M | 64.17M |
| Depreciation & Amortization | 174.16M | 188.76M | 179.74M | 177.57M | 163.85M | 154.82M | 126.72M | 106.17M | 96.19M | 86.25M | 86.34M | 78.36M | 77.02M | 78.8M | 90.47M | 94.53M | 94.65M | 96.49M | 78.42M | 64.04M | 44.48M | 43.6M | 34.6M | 20.1M | 16.13M | 10.87M | 7.57M | 5.57M |
| Stock-Based Compensation | 130.55M | 0 | 137.16M | 101.42M | 76.8M | 92.52M | 80.89M | 63.4M | 56.39M | 44.73M | 41.25M | 26.29M | 24.29M | 22.59M | 29.27M | 40.21M | 40.33M | 43.62M | 38.87M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 97.44M | 82.55M | -88.14M | -340.77M | -143.29M | -5.37M | 6.93M | -88.36M | 38.98M | -90.72M | 1.7M | 5.9M | 89.83M | 7.93M | -32.08M | -42.48M | -471K | -25.1M | 50.89M | -57.84M | -35.06M | 8.83M | -7.95M | -4.21M | -573K | 4.81M | 3.28M | 835K |
| Other Non-Cash Items | -30.81M | 131.61M | 21.99M | -25.26M | -6.96M | 36.06M | -13.06M | 17.63M | 40.84M | 53.89M | 42.66M | 58.41M | 25.73M | -24.28M | 52.38M | 30.43M | 66.12M | 64.72M | 21.94M | 33.13M | 31.98M | 2.21M | -5.52M | 17.25M | 2.22M | -433K | 8.43M | 3.13M |
| Working Capital Changes | -358.98M | -433.45M | -229.72M | 173.67M | -275.73M | -347.81M | -58.52M | -352.79M | -6.96M | -128.26M | 22.92M | -344.72M | -58.37M | -67.38M | 2.31M | 178.73M | -14.6M | 210.78M | -60.8M | -234.41M | -193.67M | -118.85M | -17.89M | -36.6M | 14.83M | 1.3M | -36.62M | -29.37M |
| Change in Receivables | -134.11M | -222.81M | -196.26M | -129.12M | 167.34M | -19.11M | -108.86M | -123.4M | 5.17M | -40.09M | 9M | 22.47M | -27.4M | 38.59M | 9.08M | 169.54M | 129.7M | -131.98M | 206.1M | -230.11M | -230.11M | 132.87M | -27.09M | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -210.89M | -218.06M | -178.81M | 244.51M | -363.33M | -476.45M | 28.73M | -170.17M | -82.32M | -38.58M | -2.46M | -121.72M | -76.49M | -17.59M | 4M | -6.38M | -77.12M | 61.19M | 83.03M | -224.18M | -92.71M | -61.26M | -61.53M | -36.1M | 3.17M | 22.96M | -48.02M | -12.92M |
| Change in Payables | -14.48M | -30.52M | 120.64M | 28.5M | -131.27M | 108.95M | 1.45M | 26.19M | 40.63M | -17.24M | -11.5M | 36.08M | 8.98M | 18.04M | -38.93M | -26.33M | -81.35M | 38.88M | -236.29M | 10.19M | 10.19M | -132.87M | 10.64M | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -765M | -645.24M | -393.33M | -332.97M | -145.12M | -475.37M | -260.52M | -450.75M | -307.5M | -194.54M | -121.54M | -111.98M | 131.33M | -274.44M | -496.23M | -488.2M | -72.87M | -547.87M | -56.35M | -175.7M | -226.38M | -91.18M | -184.32M | -50.43M | -141.07M | -158.39M | -28.91M | -32.3M |
| Capital Expenditures | -297M | -270.45M | -193.57M | -193.52M | -246.19M | -309.59M | -187.47M | -120.41M | -160.35M | -151.93M | -96.67M | -84.48M | -78.06M | -57.2M | -45.23M | -41.17M | -35.98M | -56.77M | -126.59M | -159.7M | -96.02M | -27.13M | -78.14M | -32.77M | -12.42M | -14.88M | -24.82M | -32.2M |
| CapEx % of Revenue | 3.98% | 3.73% | 3.07% | 3.7% | 5.07% | 6.21% | 4.48% | 3.2% | 4.79% | 4.92% | 3.2% | 3% | 2.72% | 2.17% | 1.67% | 1.49% | 1.34% | 1.93% | 3.62% | 5.02% | 5.41% | 2.64% | 10.25% | 5.72% | 2.67% | 4.03% | 7.18% | 13.84% |
| Acquisitions | -173.68M | -175.66M | -16.44M | -150.85M | -13.46M | -20.18M | -148.65M | -300.29M | -29.17M | -90.47M | -77.94M | -38.69M | -18.87M | -5.68M | -7.7M | -54.19M | -12.12M | -7.57M | -60.13M | -128.75M | -36.5M | -1.48M | 0 | -38.18M | 18K | -3.63M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 217.22M | 322K | 324.2M | -1.29M | 2.4M | 35K | 1.98M | 529K | 1.6M | 208K | 822K | 7.97M | 138.07M | -135.9M | 692K | 506K | 770K | 7.58M | -368K | -24K | -93K | -3.56M | -1.61M | -2.37M | -13.55M | -8.3M | -4.09M | -107K |
| Cash from Financing | -899.33M | -844.08M | -626.86M | -636.51M | -840.62M | -486.71M | -461.76M | -416.03M | -286.16M | -448.41M | -561.68M | -500.09M | -599.62M | -406.84M | -249.85M | -307.41M | -510.82M | -161.24M | -808.05M | -136.12M | -132.65M | -70.94M | -51.15M | -69.78M | -10.16M | -22.49M | 95.45M | 10.15M |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -248K | -11K | 0 | 0 | -20M | -12.24M | -14.19M | 20M | 17.68M |
| Equity Issued (Net) | -206.37M | -180.2M | -62.35M | -98.99M | -161.52M | 4.75M | -26.33M | -25.89M | 9.99M | -74.52M | -81.92M | -119.93M | -239.46M | -59.72M | 4.05M | 37K | -225.93M | -16.55M | -662.82M | 9.23M | -34.38M | -16.96M | 2.95M | 4.26M | 2.08M | -8.3M | 104.41M | 0 |
| Dividends Paid | -692.96M | -663.88M | -572.36M | -558.77M | -679.1M | -491.46M | -450.63M | -417.26M | -296.15M | -382.98M | -481.45M | -378.12M | -360.07M | -351.71M | -253.39M | -310.76M | -298.85M | -149.85M | -150.25M | -162.53M | -107.92M | -53.97M | -54.09M | -54.04M | 0 | 0 | -28.95M | -7.53M |
| Share Repurchases | -264.38M | -238.21M | -62.35M | -98.99M | -223.74M | -30.98M | -26.33M | -25.89M | -16.66M | -87.3M | -100.56M | -137M | -260.22M | -58.42M | -18.75M | -22.3M | -225.93M | -20.26M | -671.85M | -7.78M | -50.45M | -26.65M | -3.18M | 0 | 0 | -9.83M | 0 | 0 |
| Other Financing | 0 | 0 | 7.85M | 21.25M | 0 | 0 | 15.2M | 27.12M | 0 | 9.09M | 1.69M | -2.05M | -84K | 4.58M | -516K | 3.31M | 13.96M | 5.15M | 5.02M | 17.43M | 9.66M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 114.42M | 199.21M | 386M | 414.24M | -218.93M | 40.09M | 431.11M | -174.17M | 310.05M | 44.6M | 13.81M | -363.2M | 17.12M | -52.03M | -55.98M | 26.22M | 169.35M | 395.25M | -11.35M | 370.37M | 2.97M | 84.44M | -24.42M | 57.56M | 23.93M | -58.89M | 147.65M | 23.72M |
| Free Cash Flow | 1.45B | 1.36B | 1.24B | 1.18B | 542.07M | 702.84M | 947.8M | 578.14M | 759.16M | 508.91M | 609.01M | 195.99M | 444.65M | 572.88M | 639.52M | 781.16M | 734.66M | 1.04B | 735.57M | 522.39M | 265.83M | 219.88M | 130.79M | 142.41M | 162.98M | 115.11M | 63.5M | 12.15M |
| FCF Margin % | 19.45% | 18.81% | 19.67% | 22.59% | 11.15% | 14.11% | 22.64% | 15.39% | 22.68% | 16.49% | 20.17% | 6.95% | 15.49% | 21.77% | 23.55% | 28.32% | 27.31% | 35.22% | 21.05% | 16.43% | 14.99% | 21.39% | 17.15% | 24.85% | 35.04% | 31.18% | 18.37% | 5.22% |
| FCF Growth % | 19.23% | 10.01% | 4.88% | 117.91% | -22.87% | -25.85% | 63.94% | -23.85% | 49.17% | -16.44% | 210.74% | -55.92% | -22.38% | -10.42% | -18.13% | 6.33% | -29.2% | 41.07% | 40.81% | 96.51% | 20.9% | 68.11% | -8.16% | -12.62% | 41.59% | 81.26% | 422.79% | - |
| FCF per Share | 7.50 | 7.04 | 6.40 | 6.15 | 2.81 | 3.64 | 4.94 | 3.03 | 4.00 | 2.70 | 3.22 | 1.03 | 2.29 | 2.92 | 3.26 | 4.01 | 3.71 | 5.16 | 3.49 | 2.38 | 1.22 | 1.01 | 0.60 | 0.65 | 0.75 | 0.53 | 0.32 | 0.06 |
| FCF Conversion (FCF/Net Income) | 0.84x | 0.98x | 1.01x | 1.07x | 0.81x | 0.94x | 1.14x | 0.73x | 1.32x | 0.95x | 1.38x | 0.61x | 1.44x | 1.03x | 1.26x | 1.58x | 1.32x | 1.55x | 1.18x | 0.80x | 0.70x | 0.79x | 1.02x | 0.98x | 1.23x | 1.15x | 0.84x | 0.69x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.25M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 333.8M | 302.15M | 184.81M | 131.04M | 133.06M | 160.29M | 67.59M | 106.15M | 115.55M | 252.88M | 175.47M | 73.37M | 127.51M | 85.23M | 43.94M | 69.19M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Consumer discretionary spending sensitivity
As reported in recent financial statements, Garmin's operating cash flow to net income ratio has fluctuated significantly, reaching 1.32 in 2026Q1, which suggests that the company's reported earnings are generally well-supported by actual cash generation despite periodic volatility driven by working capital adjustments.
The divergence between net income and operating cash flow appears largely attributable to seasonal working capital swings rather than fundamental earnings quality issues. Investors should monitor these quarterly fluctuations, as the ability to consistently convert net income into cash remains a hallmark of the company's vertically integrated business model.
Based on the provided quarterly data, Garmin's free cash flow margins have remained healthy, peaking at 29.1% in 2024Q1, which indicates that the company maintains a strong ability to generate surplus cash even after accounting for necessary capital expenditures to support its diverse product segments.
The trajectory of free cash flow appears stable, reflecting the company's disciplined approach to capital allocation and operational efficiency. While margins show some sensitivity to seasonal cycles, the underlying trend suggests a robust capacity to fund internal growth and shareholder returns without relying on external financing.
According to historical data, Garmin's capital expenditure as a percentage of revenue has remained modest, averaging between 2.4% and 5.8% over the last ten quarters, which suggests that the company's manufacturing-heavy model is not overly capital-intensive relative to its total revenue base.
This low capital intensity implies that the company's vertical integration strategy is highly efficient, allowing for significant technological investment without excessive asset replacement costs. The moderate level of spending warrants investigation into whether current maintenance capex is sufficient to sustain long-term competitive advantages in specialized hardware markets.
As evidenced by the quarterly cash flow statements, Garmin experiences notable working capital volatility, with a significant $304.5 million outflow in 2025Q2, which appears to be a recurring pattern linked to the company's inventory management and seasonal production cycles across its various business segments.
These swings in working capital suggest that the company must manage significant inventory build-ups ahead of peak sales periods, which can temporarily mask underlying cash generation. Analysts should view these periodic outflows as a structural feature of the business rather than a sign of operational inefficiency.
Based on reported figures, Garmin consistently utilizes its robust cash flow to fund dividends and share repurchases, with dividend payments totaling $173.6 million in 2026Q1, reflecting a management commitment to returning capital to shareholders while maintaining a fortress-like balance sheet.
The company's capital deployment strategy appears conservative, prioritizing steady returns over aggressive, potentially dilutive acquisitions. This approach suggests that management remains focused on long-term stability, though investors should monitor whether this discipline limits the company's ability to pivot quickly if market conditions shift unexpectedly.
Quick answers to the most common questions about buying GRMN stock.
Garmin Ltd. (GRMN) generated $1.63B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Garmin Ltd. (GRMN) generated $1.36B 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.
Garmin Ltd. (GRMN) spent $270.4M 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, Garmin Ltd. (GRMN) returned $663.9M to shareholders via cash dividends and spent $238.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.