VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
GRMN
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
GRMNGarmin Ltd.
$233.76$45.1B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksGRMNCash Flow

Garmin Ltd. (GRMN) Cash Flow Statement

27Y historyFree accessUpdated daily

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.

GRMN Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99
Cash from Operations1.75B1.63B1.43B1.38B788.26M1.01B1.14B698.55M919.52M660.84M705.68M280.47M522.71M630.08M684.75M822.33M770.64M1.09B862.16M682.09M361.86M247M208.94M175.18M175.41M129.99M88.32M44.34M
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 Income1.74B1.66B1.41B1.29B973.59M1.08B992.32M952.49M694.08M694.96M510.81M456.23M364.21M612.41M542.4M520.9M584.6M703.95M732.85M855.01M514.12M311.22M205.7M178.63M142.8M113.45M105.66M64.17M
Depreciation & Amortization174.16M188.76M179.74M177.57M163.85M154.82M126.72M106.17M96.19M86.25M86.34M78.36M77.02M78.8M90.47M94.53M94.65M96.49M78.42M64.04M44.48M43.6M34.6M20.1M16.13M10.87M7.57M5.57M
Stock-Based Compensation130.55M0137.16M101.42M76.8M92.52M80.89M63.4M56.39M44.73M41.25M26.29M24.29M22.59M29.27M40.21M40.33M43.62M38.87M000000000
Deferred Taxes97.44M82.55M-88.14M-340.77M-143.29M-5.37M6.93M-88.36M38.98M-90.72M1.7M5.9M89.83M7.93M-32.08M-42.48M-471K-25.1M50.89M-57.84M-35.06M8.83M-7.95M-4.21M-573K4.81M3.28M835K
Other Non-Cash Items-30.81M131.61M21.99M-25.26M-6.96M36.06M-13.06M17.63M40.84M53.89M42.66M58.41M25.73M-24.28M52.38M30.43M66.12M64.72M21.94M33.13M31.98M2.21M-5.52M17.25M2.22M-433K8.43M3.13M
Working Capital Changes-358.98M-433.45M-229.72M173.67M-275.73M-347.81M-58.52M-352.79M-6.96M-128.26M22.92M-344.72M-58.37M-67.38M2.31M178.73M-14.6M210.78M-60.8M-234.41M-193.67M-118.85M-17.89M-36.6M14.83M1.3M-36.62M-29.37M
Change in Receivables-134.11M-222.81M-196.26M-129.12M167.34M-19.11M-108.86M-123.4M5.17M-40.09M9M22.47M-27.4M38.59M9.08M169.54M129.7M-131.98M206.1M-230.11M-230.11M132.87M-27.09M00000
Change in Inventory-210.89M-218.06M-178.81M244.51M-363.33M-476.45M28.73M-170.17M-82.32M-38.58M-2.46M-121.72M-76.49M-17.59M4M-6.38M-77.12M61.19M83.03M-224.18M-92.71M-61.26M-61.53M-36.1M3.17M22.96M-48.02M-12.92M
Change in Payables-14.48M-30.52M120.64M28.5M-131.27M108.95M1.45M26.19M40.63M-17.24M-11.5M36.08M8.98M18.04M-38.93M-26.33M-81.35M38.88M-236.29M10.19M10.19M-132.87M10.64M00000
Cash from Investing-765M-645.24M-393.33M-332.97M-145.12M-475.37M-260.52M-450.75M-307.5M-194.54M-121.54M-111.98M131.33M-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 Revenue3.98%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-1.48M0-38.18M18K-3.63M00
Investments----------------------------
Other Investing217.22M322K324.2M-1.29M2.4M35K1.98M529K1.6M208K822K7.97M138.07M-135.9M692K506K770K7.58M-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-22.49M95.45M10.15M
Debt Issued (Net)0000000000000000000-248K-11K00-20M-12.24M-14.19M20M17.68M
Equity Issued (Net)-206.37M-180.2M-62.35M-98.99M-161.52M4.75M-26.33M-25.89M9.99M-74.52M-81.92M-119.93M-239.46M-59.72M4.05M37K-225.93M-16.55M-662.82M9.23M-34.38M-16.96M2.95M4.26M2.08M-8.3M104.41M0
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-54.04M00-28.95M-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-3.18M00-9.83M00
Other Financing007.85M21.25M0015.2M27.12M09.09M1.69M-2.05M-84K4.58M-516K3.31M13.96M5.15M5.02M17.43M9.66M0000000
Net Change in Cash114.42M199.21M386M414.24M-218.93M40.09M431.11M-174.17M310.05M44.6M13.81M-363.2M17.12M-52.03M-55.98M26.22M169.35M395.25M-11.35M370.37M2.97M84.44M-24.42M57.56M23.93M-58.89M147.65M23.72M
Free Cash Flow1.45B1.36B1.24B1.18B542.07M702.84M947.8M578.14M759.16M508.91M609.01M195.99M444.65M572.88M639.52M781.16M734.66M1.04B735.57M522.39M265.83M219.88M130.79M142.41M162.98M115.11M63.5M12.15M
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 Share7.507.046.406.152.813.644.943.034.002.703.221.032.292.923.264.013.715.163.492.381.221.010.600.650.750.530.320.06
FCF Conversion (FCF/Net Income)0.84x0.98x1.01x1.07x0.81x0.94x1.14x0.73x1.32x0.95x1.38x0.61x1.44x1.03x1.26x1.58x1.32x1.55x1.18x0.80x0.70x0.79x1.02x0.98x1.23x1.15x0.84x0.69x
Interest Paid00000000000000001.25M00000000000
Taxes Paid00333.8M302.15M184.81M131.04M133.06M160.29M67.59M106.15M115.55M252.88M175.47M73.37M127.51M85.23M43.94M69.19M0000000000

Key Metrics

Growth RegimeExpanding
ProfitabilityStrong
Balance SheetFortress
Cash FlowRobust
Top Statement Risk

Consumer discretionary spending sensitivity

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Conversion

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.

Free Cash Flow Margin Resilience

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.

Capital Intensity and Asset Maintenance

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.

Working Capital and Seasonal Volatility

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.

Disciplined Capital Allocation Strategy

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.

GRMN — Frequently Asked Questions

Quick answers to the most common questions about buying GRMN stock.

How much cash does Garmin Ltd. (GRMN) generate from operations?

Garmin Ltd. (GRMN) generated $1.63B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Garmin Ltd.'s free cash flow?

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.

What is Garmin Ltd.'s capital expenditure (CapEx)?

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.

How does Garmin Ltd. distribute cash to shareholders?

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.