Garmin Ltd. logo

Garmin Ltd.

GRMN | NYSE
Chart Builder DCF Calculator
$274.29
+$1.62 (+0.59%)
At close: Nov 2, 2026, 4:00 PM ET
$274.29
$0.00 (0.00%)
After-hours: Nov 2, 2026, 4:32 PM ET
TTM
Period Ending
Q3 2026
Sep 26, 2026
Q2 2026
Jun 27, 2026
Q1 2026
Mar 28, 2026
Q4 2025
Dec 27, 2025
Q3 2025
Sep 27, 2025
Q2 2025
Jun 28, 2025
Q1 2025
Mar 29, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 28, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jul 1, 2023
Q1 2023
Apr 1, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 24, 2022
Q2 2022
Jun 25, 2022
Q1 2022
Mar 26, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 25, 2021
Q2 2021
Jun 26, 2021
Q1 2021
Mar 27, 2021
Net Income
2.02B 1.88B 1.74B 1.66B 1.57B 1.57B 1.47B 1.41B 1.52B 1.38B 1.36B 1.29B 1.04B 994.39M 964.32M 973.58M 966.45M 1.01B 1.07B 1.08B 1.13B 1.18B 1.05B
Depreciation & Amortization
195.46M 193.34M 191.59M 188.76M 189.05M 184.2M 181.21M 179.74M 178.53M 178.91M 178.98M 177.57M 173.73M 168.6M 166.06M 163.85M 163.42M 163M 159.14M 154.82M 150.36M 143.86M 135.4M
Stock-Based Compensation
174.53M 172.52M 171.55M 166M 161.13M 153.46M 144.22M 137.16M 136.25M 124.01M 111.41M 101.42M 85.14M 80.44M 72.83M 76.8M 81.74M 86.98M 94.53M 92.52M 96.03M 94.7M 88.02M
Other Working Capital
-18.63M 97.03M 495K 37.94M 20.98M 46.16M 14.2M 24.72M 58.41M 29.54M 53.47M 29.78M 18.93M 49.62M 95.6M 51.53M 68.75M 7.87M 47.57M 38.81M 65.46M 66.33M 24.55M
Other Non-Cash Items
-206.29M -216.53M -89.24M -34.39M 11.13M 3.16M -19.87M 21.99M -60.7M -8.82M -21.33M -25.26M -41.86M -40.41M -1.7M -6.96M 56.77M 44.35M 22.39M 36.06M 9.81M -15.57M -20.37M
Deferred Income Tax
96.75M 135.72M 97.44M 82.55M -14.85M -102.11M -90.12M -88.14M -304.53M -307.69M -334.67M -340.77M -132.37M -145.76M -133M -143.29M -114.86M -77.31M -31.86M -5.37M 936K 12.22M -2.95M
Change in Working Capital
-456.23M -249.02M -358.98M -433.45M -353.93M -471.34M -265.73M -229.72M -52.86M 151.62M 234.7M 173.67M 153.56M 18.43M -186.67M -275.73M -564.95M -551.79M -488.26M -347.81M -107.46M -111.01M 26.48M
Operating Cash Flow
1.82B 1.91B 1.75B 1.63B 1.56B 1.34B 1.42B 1.43B 1.41B 1.51B 1.53B 1.38B 1.28B 1.08B 881.84M 788.26M 588.56M 679.86M 829.7M 1.01B 1.28B 1.31B 1.28B
Capital Expenditures
-419.16M -379.1M -297M -270.45M -230.98M -208.98M -200.47M -193.57M -157.85M -165.16M -181.05M -195.03M -205.91M -210.7M -233.08M -246.19M -306.56M -297.56M -332.2M -309.59M -238.12M -235.53M -182.81M
Cash Acquisitions
-317.6M -173.68M -173.56M -175.66M -197.11M -23.43M -23.56M -16.44M 5.34M -145.51M -145M -149.87M -134.11M 14.11M 14.14M 3.17M -17.2M -14.81M -15.76M -20.82M -16.96M -157.48M -158.91M
Purchase of Investments
-747.76M -885.01M -993.37M -839.85M -867.83M -691.59M -601.72M -507.52M -418.43M -383M -237.62M -170.68M -123.09M -247.86M -573.15M -1.05B -1.47B -1.63B -1.6B -1.51B -1.43B -1.46B -1.11B
Sales Maturities Of Investments
201.13M 333.93M 699.5M 640.4M 563.64M 411.86M 320.82M 309.17M 315.61M 288.26M 202.71M 183.37M 385.32M 642.21M 790.3M 1.16B 1.31B 1.26B 1.44B 1.36B 1.29B 1.28B 1.17B
Other Investing Acitivies
310.64M 308.07M -584K 322K 15.88M 15.86M 15.86M 15.03M -726K -584K -991K -768K -15.87M -16.38M -15.88M -14.75M 637K 1.4M 1.81M -77K 348K 141K -268K
Investing Cash Flow
-972.75M -795.8M -765M -645.23M -716.4M -496.29M -489.06M -393.33M -256.05M -406M -361.95M -332.97M -93.67M 181.9M -17.14M -145.12M -482.81M -674.5M -507.14M -475.37M -392.9M -573.48M -285.76M
Debt Repayment
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
Common Stock Repurchased
-116.21M -111.14M -264.38M -238.21M -222.5M -205.55M -148.72M -104.47M -65.05M -54.78M -71.93M -108.39M -192.72M -263.48M -261.57M -223.74M -133.31M -53.22M -28.31M -30.99M -30.89M -32.05M -32.03M
Dividend Paid
-751.44M -722.18M -692.96M -663.89M -634.9M -605.86M -576.71M -572.36M -567.98M -563.57M -559.13M -558.77M -699.19M -700.29M -690.09M -679.1M -527.93M -515.85M -503.66M -491.46M -479.26M -467.04M -458.72M
Other Financial Acitivies
-10.79M -10.79M n/a n/a n/a n/a n/a n/a 8.7M 8.7M 8.7M 8.7M n/a n/a 20.9M 41.05M 41.05M 41.05M 38.22M 35.73M 35.73M 35.73M 32.86M
Financial Cash Flow
-849.51M -815.17M -899.33M -844.08M -802.9M -756.91M -675.47M -626.86M -599.79M -585.13M -600.42M -636.51M -848.79M -920.65M -909.59M -840.62M -620.18M -528.02M -493.75M -486.71M -474.42M -463.36M -457.89M
Net Cash Flow
-12.25M 282.84M 114.42M 199.19M 63.47M 134.74M 253.73M 386.01M 586.55M 511.97M 560.17M 414.24M 340.5M 338.09M -56M -218.93M -556.79M -552.09M -181.92M 40.1M 416.02M 285.01M 551.35M
Free Cash Flow
1.4B 1.53B 1.45B 1.36B 1.33B 1.13B 1.22B 1.24B 1.26B 1.35B 1.35B 1.18B 1.07B 864.99M 648.76M 542.07M 282M 382.3M 497.5M 702.84M 1.04B 1.07B 1.09B
Adj. Free Cash Flow
1.23B 1.36B 1.28B 1.2B 1.17B 973.36M 1.07B 1.1B 1.12B 1.22B 1.24B 1.08B 987.94M 784.55M 575.93M 465.27M 200.26M 295.33M 402.97M 610.32M 945.14M 977.96M 1.01B
Maintenance CapEx
-202.86M -169.05M -120.2M -75.35M -27.08M -9.66M -9.66M -5.39M -8.23M -22.38M -56.93M -104.08M -155.7M -192.21M -233.08M -224.36M -276.62M -250.91M -193.27M -154.84M -44.41M -25.51M -65.05M
Growth CapEx
-216.29M -210.05M -176.8M -195.1M -203.89M -199.32M -190.8M -188.18M -149.61M -142.78M -124.12M -90.95M -50.21M -18.5M n/a -21.83M -29.94M -46.65M -138.93M -154.75M -193.71M -210.02M -117.75M
Owner Earnings
1.62B 1.74B 1.63B 1.56B 1.54B 1.33B 1.41B 1.43B 1.41B 1.49B 1.48B 1.27B 1.12B 883.49M 648.76M 563.9M 311.94M 428.96M 636.43M 857.59M 1.23B 1.28B 1.21B

© 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.