Hub Group Inc. logo

Hub Group Inc.

HUBG | NASDAQ
Chart Builder DCF Calculator
$27.47
+$0.76 (+2.85%)
Nov 2, 2026, 2:56 PM ET · Market open
TTM
Period Ending
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Q4 2020
Dec 31, 2020
Q3 2020
Sep 30, 2020
Q2 2020
Jun 30, 2020
Q1 2020
Mar 31, 2020
Net Income
105.53M 100.2M 104.18M 104.04M 108.46M 115.31M 132.8M 167.53M 218.02M 274.88M 331.23M 356.95M 361.99M 318M 241.75M 171.47M 109.55M 90.99M 77.55M 73.56M 79.13M 80.45M 96.51M
Depreciation & Amortization
187.92M 187.91M 190M 192.56M 193.15M 192.08M 188.24M 184.45M 179.09M 173.28M 164.34M 153.73M 146.08M 138.52M 133.71M 130.63M 127.84M 125.95M 125.21M 123.68M 121.97M 121.62M 119.08M
Stock-Based Compensation
18.85M 19.07M 19.77M 19.16M 20.01M 20.17M 20.15M 21.35M 21.48M 20.8M 20.95M 20.43M 20.94M 21M 19.66M 20.06M 18.47M 18.13M 18.07M 17.05M 16.53M 15.81M 15.45M
Other Working Capital
-74.99M -78.42M -91.23M -66.01M -60.42M -62.53M -58.17M -102.23M -87.31M -51.32M -13.67M 21.72M 39.58M 42.11M 3.88M -4.27M -4.95M -20.93M -3.54M -752K -88K 1.01M 2.89M
Other Non-Cash Items
-416K -298K -840K -1.27M -2.57M -2.91M -1.35M -4.82M -6.15M -8.62M -17.53M -18.3M -25.93M -27.65M -21.99M -19.17M -7.41M -2.46M 5.01M 7.29M 6.29M 6.5M 451K
Deferred Income Tax
4.18M -8.76M -12.84M -13.81M -20.9M -10.5M 1.66M 9.59M 24.71M 12.01M 4.06M 4.45M 7.13M -5.14M -3.03M -3.99M -12.53M 6.9M 11.09M 7.46M 2.11M 2.54M -3.82M
Change in Working Capital
-155.83M -122.64M -116.34M -106.26M -4.85M 37.1M 71.79M 44.07M -6.77M 6.45M -35.72M -59.08M -84.97M -165.08M -164.42M -46.16M -5.6M -2.16M 24.74M -54.09M 22.47M 3.85M 4.05M
Operating Cash Flow
160.24M 175.49M 183.94M 194.42M 293.3M 351.24M 413.3M 422.16M 430.37M 478.81M 467.33M 458.16M 425.25M 279.65M 205.67M 252.84M 230.32M 237.36M 261.67M 174.95M 248.49M 230.76M 231.73M
Capital Expenditures
-46.82M -50.07M -52.51M -50.85M -77.62M -105.69M -130.75M -140.07M -167.14M -198.83M -215.06M -219.14M -206.54M -192.56M -154.36M -132.95M -144.03M -92.37M -99.36M -115.31M -94.58M -115.41M -103.26M
Cash Acquisitions
-19.6M -18.34M -14.64M -11.2M -253.78M -253.78M -257.48M -260.81M 108K -102.55M -102.55M -102.66M -224.93M -122.27M -122.27M -122.27M -84.85M -84.85M -84.85M -84.85M -734K -734K -1.47M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-44.23M 10.46M 12.34M 8.72M 13.86M 14.89M 17.55M 27.72M 29.14M 39.48M 46.66M 42.93M 48.61M 43.85M 36.6M 45.09M 32.46M 22.59M 17.73M 3.29M 2.99M 3.62M 6.72M
Investing Cash Flow
-110.64M -57.95M -54.81M -53.33M -317.54M -344.57M -370.68M -373.16M -137.89M -261.91M -270.95M -278.87M -382.86M -270.98M -240.03M -210.14M -196.42M -154.63M -166.48M -196.86M -92.33M -112.52M -97.27M
Debt Repayment
-35.87M -85.06M -86.93M -90.94M -61.66M -25.92M -1.68M 5.51M 24.14M 47.2M 59.36M 65.62M 59.49M 54.65M 25.93M 1.71M 19.35M -31.93M -137.92M -14.33M -55.25M -41.97M 60.28M
Common Stock Repurchased
-24.7M -59.93M -65.16M -79.06M -104.84M -86.83M -180.55M -153.92M -119.89M -212.33M -120.04M -118.02M -120.57M -10.87M -10.95M -9.12M -7.96M -7.99M -7.95M -7.96M -5.15M -22.9M -30.17M
Dividend Paid
-30.01M -30.02M -30.12M -30.25M -22.73M -15.23M -7.63M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
1.3M 902K 7.4M -1.09M -11.21M -10.99M -18.63M -10.15M -8M -7.82M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Financial Cash Flow
-89.28M -174.1M -183.3M -201.33M -190.29M -128.83M -189.86M -148.41M -103.75M -173.01M -60.74M -52.46M -61.14M 43.78M 14.98M -7.41M 11.39M -39.93M -145.87M -22.3M -60.4M -64.87M 30.1M
Net Cash Flow
-39.63M -56.65M -54.25M -60.32M -214.55M -122.18M -147.21M -99.37M 188.77M 43.95M 135.67M 126.86M -18.74M 52.46M -19.37M 35.28M 45.32M 42.85M -50.62M -44.22M 95.71M 53.31M 164.48M
Free Cash Flow
113.42M 125.42M 131.43M 143.57M 215.68M 245.55M 282.55M 282.09M 263.23M 279.98M 252.27M 239.02M 218.71M 87.09M 51.32M 119.88M 86.29M 144.98M 162.31M 59.65M 153.91M 115.36M 128.47M
Adj. Free Cash Flow
94.57M 106.35M 111.66M 124.42M 195.66M 225.39M 262.4M 260.74M 241.74M 259.17M 231.33M 218.6M 197.77M 66.09M 31.66M 99.83M 67.83M 126.85M 144.24M 42.6M 137.38M 99.55M 113.02M
Maintenance CapEx
-46.82M -50.07M -52.51M -50.85M -77.62M -105.69M -130.75M -140.07M -162.24M -146.74M -107.95M -81.1M -24.67M -33.76M -33.76M -33.76M -85.79M -56.53M -80.34M -105.8M -92.86M -115.41M -99.76M
Growth CapEx
n/a n/a n/a n/a n/a n/a n/a n/a -4.9M -52.09M -107.11M -138.04M -181.87M -158.8M -120.6M -99.19M -58.24M -35.84M -19.02M -9.5M -1.72M n/a -3.49M
Owner Earnings
113.42M 125.42M 131.43M 143.57M 215.68M 245.55M 282.55M 282.09M 268.13M 332.07M 359.38M 377.06M 400.58M 245.89M 171.91M 219.08M 144.53M 180.82M 181.34M 69.15M 155.63M 115.36M 131.96M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.