Garmin announces third quarter 2025 results
Garmin (NYSE: GRMN) reported record Q3 2025 revenue of $1.77B (+12% YoY) and record operating income of $457M. GAAP diluted EPS was $2.08 and pro forma diluted EPS was $1.99 (flat YoY). The company raised full‑year guidance to $7.10B revenue and $8.15 pro forma EPS, targeting a 58.5% gross margin and 25.2% operating margin. Q3 free cash flow was $425M; cash and marketable securities totaled about $3.9B. Board set a $0.90 per‑share dividend payable Dec 26, 2025. Key segment results: Fitness +30%, Aviation +18%, Marine +20%, Outdoor -5%, Auto OEM -2%.
Garmin (NYSE: GRMN) ha riportato un fatturato record nel Q3 2025 di 1,77 miliardi di dollari (+12% YoY) e un utile operativo record di 457 milioni di dollari. L'EPS diluito GAAP è stato di 2,08 dollari e l'EPS diluito pro forma è stato di 1,99 dollari (stabile YoY). L'azienda ha alzato le guidance per l'intero anno a 7,10 miliardi di dollari di ricavi e 8,15 dollari di EPS pro forma, puntando a una redditività lorda del 58,5% e a una redditività operativa del 25,2%. Il flusso di cassa libero nel Q3 è stato di 425 milioni di dollari; la cassa e i titoli negoziabili ammontavano a circa 3,9 miliardi di dollari. Il consiglio di amministrazione ha fissato un dividendo di 0,90 dollari per azione, pagabile il 26 dicembre 2025. Risultati chiave per segmento: Fitness +30%, Aviazione +18%, Mare +20%, Outdoor -5%, Auto OEM -2%.
Garmin (NYSE: GRMN) reportó ingresos récord en el Q3 2025 de 1,77 mil millones de dólares (+12% YoY) y un ingreso operativo récord de 457 millones de dólares. Las ganancias diluidas GAAP fueron de 2,08 dólares y las ganancias diluidas pro forma fueron de 1,99 dólares (sin cambio respecto al año anterior). La compañía elevó la guía para todo el año a 7,10 mil millones de dólares de ingresos y 8,15 dólares de EPS pro forma, apuntando a un margen bruto del 58,5% y a un margen operativo del 25,2%. El flujo de caja libre del tercer trimestre fue de 425 millones de dólares; el efectivo y valores negociables sumaron alrededor de 3,9 mil millones de dólares. La junta fijó un dividendo de 0,90 por acción, pagadero el 26 de diciembre de 2025. Resultados clave por segmento: Fitness +30%, Aviation +18%, Marine +20%, Outdoor -5%, Auto OEM -2%.
Garmin (NYSE: GRMN)은 2025년 3분기에 사상 최대 매출 17.7억 달러(+전년 대비 12%)과 사상 최대 영업이익 4570만 달러를 기록했습니다. GAAP 희석 EPS는 2.08달러, 프로 포마 희석 EPS는 1.99달러로 YoY 변동이 없습니다. 회사는 연간 가이드를 매출 71억 달러, 프로 포마 EPS 8.15달러로 상향했고, 총 이익률 58.5%, 영업이익률 25.2%를 목표로 합니다. 3분기 자유현금흐름은 4.25억 달러, 현금 및 시장성 있는 증권은 약 39억 달러에 달했습니다. 이사회는 2025년 12월 26일 지급할 주당 배당금을 0.90달러로 정했습니다. 주요 부문 실적: 피트니스 +30%, 항공 +18%, 해양 +20%, 아웃도어 -5%, 자동차 OEM -2%.
Garmin (NYSE: GRMN) a affiché un chiffre d'affaires record au t3 2025 de 1,77 Md$ (+12% sur un an) et un résultat opérationnel record de 457 M$. L'EPS dilué GAAP s'élevait à 2,08$ et l'EPS dilué pro forma à 1,99$ (stable YoY). La société a relevé ses prévisions annuelles à 7,10 Md$ de revenus et EPS pro forma de 8,15$, visant une marge brute de 58,5% et une marge opérationnelle de 25,2%. Le flux de trésorerie libre du T3 était de 425 M$; la trésorerie et les titres négociables totalisaient environ 3,9 Md$. Le conseil d'administration a fixé un dividende de 0,90$ par action, payable le 26 décembre 2025. Résultats clés par segment : Fitness +30%, Aviation +18%, Marine +20%, Outdoor -5%, Auto OEM -2%.
Garmin (NYSE: GRMN) meldete Rekordumsatz im Q3 2025 von 1,77 Mrd. USD (+12% YoY) und Rekordbetriebsgewinn von 457 Mio. USD. GAAP dil. EPS betrug 2,08 USD und pro forma dil. EPS 1,99 USD (YoY unverändert). Das Unternehmen hob die Jahresprognose auf 7,10 Mrd. USD Umsatz und 8,15 USD pro pro forma EPS an, mit Ziel einer Bruttomarge von 58,5% und einer operativen Marge von 25,2%. Der freie Cashflow im Q3 betrug 425 Mio. USD; Barmittel und marktfähige Wertpapiere belaufen sich auf ca. 3,9 Mrd. USD. Der Vorstand setzte eine Dividende von 0,90 USD pro Aktie fest, zahlbar am 26.12.2025. Wichtige Segmentergebnisse: Fitness +30%, Aviation +18%, Marine +20%, Outdoor -5%, Auto OEM -2%.
Garmin (NYSE: GRMN) سجلت إيرادات رُبع سنوية قياسية في الربع الثالث 2025 بلغت 1.77 مليار دولار (+12% على أساس سنوي) وأرباح تشغيلية قياسية قدرها 457 مليون دولار. كانت EPS المخفف وفق معايير GAAP = 2.08 دولار وEPS المخفف وفقاً للمصطلحات pro forma = 1.99 دولار (ثبات سنوي). رفعت الشركة التوجيه السنوي للعام الكامل إلى إيرادات 7.10 مليار دولار وEPS pro forma 8.15 دولار، مستهدفة هامش إجمالي قدره 58.5% وهامش تشغيلي قدره 25.2%. كان التدفق النقدي الحر للربع الثالث 425 مليون دولار؛ بلغت السيولة النقدية والأوراق المالية القابلة للتسويق نحو 3.9 مليار دولار. حدد المجلس توزيعا قدره 0.90 دولار للسهم، يستحق في 26 ديسمبر 2025. النتائج الرئيسية حسب القطاعات: اللياقة البدنية +30%، الطيران +18%، البحرية +20%، الهواء الطلق -5%، السيارات OEM -2%.
Garmin (NYSE: GRMN) 报告了 2025 年第三季度创纪录的收入 17.7 亿美元 (+12% 同比) 和创纪录的营业利润 4570 万美元。GAAP 稀释每股收益为 2.08 美元,按形式披露的稀释每股收益为 1.99 美元(同比持平)。公司将全年指引提高至 71 亿美元收入和 8.15 美元的 Pro forma EPS,目标毛利率 58.5% 和营业利润率 25.2%。第三季度自由现金流为 4.25 亿美元;现金及有价证券总额约 39 亿美元。董事会设定每股股息为 0.90 美元,将于 2025 年 12 月 26 日支付。关键领域业绩:健身 +30%,航空 +18%,海洋 +20%,户外 -5%,汽车 OEM -2%。
- Consolidated revenue +12% YoY to $1.77B
- Fitness revenue +30% YoY to $601M
- Raised FY2025 revenue guidance to $7.10B
- FY2025 pro forma EPS guidance increased to $8.15
- Q3 free cash flow of $425M and ~$3.9B liquidity
- Total operating expenses +15% YoY to $590M
- Auto OEM segment recorded an operating loss of $17M
- Outdoor revenue declined 5% YoY to $497.6M
Insights
Garmin reported record Q3 revenue and operating income, raised full-year guidance, and showed broad segment strength.
Garmin delivered record consolidated revenue of
The business mechanism is clear: diversified hardware and software segments converted into strong consolidated cash generation, with operating cash flow of
Company reports record third quarter revenue and operating income, and raises full year EPS guidance
Highlights for third quarter 2025 include:
- Record consolidated revenue of approximately
, a$1.8 billion 12% increase compared to the prior year quarter - Gross and operating margins of
59.1% and25.8% respectively - Record operating income of
, a$457 million 4% increase compared to the prior year quarter - GAAP EPS of
and pro forma EPS(1) of$2.08 , representing flat pro forma EPS compared to the prior year quarter$1.99 - Named 2025 Manufacturer of the Year by the National Marine Electronics Association for the 11th consecutive year, and received eight Product of Excellence awards
- Launched the fēnix® 8 Pro series, our first-ever smartwatch with inReach® satellite and cellular connectivity
- Announced collaboration with King's College London as exclusive smartwatch provider for the Enhanced Maternal and Baby Results with AI-supported Care and Empowerment (EMBRACE) program of research
- Announced Federal Aviation Administration certification of Garmin Autoland and Garmin Autothrottle for select G1000® NXi-equipped King Air 350 aircraft.
|
(In thousands, except per |
|
13-Weeks Ended |
|
|
39-Weeks Ended |
|
||||||||||||||||||
|
|
|
September 27, |
|
|
September 28, |
|
|
YoY |
|
|
September 27, |
|
|
September 28, |
|
|
YoY |
|
||||||
|
|
|
2025 |
|
|
2024 |
|
|
Change |
|
|
2025 |
|
|
2024 |
|
|
Change |
|
||||||
|
Net sales |
|
|
|
|
|
|
|
|
|
12 % |
|
|
|
|
|
|
|
|
|
|
14 % |
|
||
|
Fitness |
|
|
601,013 |
|
|
|
463,887 |
|
|
30 % |
|
|
|
1,591,159 |
|
|
|
1,235,182 |
|
|
29 % |
|
||
|
Outdoor |
|
|
497,598 |
|
|
|
526,551 |
|
|
(5) % |
|
|
|
1,426,451 |
|
|
|
1,332,617 |
|
|
7 % |
|
||
|
Aviation |
|
|
240,445 |
|
|
|
204,631 |
|
|
18 % |
|
|
|
712,926 |
|
|
|
639,739 |
|
|
11 % |
|
||
|
Marine |
|
|
267,005 |
|
|
|
222,244 |
|
|
20 % |
|
|
|
885,704 |
|
|
|
821,933 |
|
|
8 % |
|
||
|
Auto OEM |
|
|
164,840 |
|
|
|
168,709 |
|
|
(2) % |
|
|
|
504,324 |
|
|
|
444,871 |
|
|
13 % |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
1,046,487 |
|
|
|
951,599 |
|
|
|
10 |
% |
|
|
2,998,043 |
|
|
|
2,616,630 |
|
|
|
15 |
% |
|
Gross margin % |
|
|
59.1 |
% |
|
|
60.0 |
% |
|
|
|
|
|
|
58.5 |
% |
|
|
58.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
456,803 |
|
|
|
437,475 |
|
|
|
4 |
% |
|
|
1,261,922 |
|
|
|
1,077,913 |
|
|
|
17 |
% |
|
Operating income % |
|
|
25.8 |
% |
|
|
27.6 |
% |
|
|
|
|
|
|
24.6 |
% |
|
|
24.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted EPS |
|
|
|
|
|
|
|
|
|
|
0 |
% |
|
|
|
|
|
|
|
|
|
|
16 |
% |
|
Pro forma diluted EPS(1) |
|
|
|
|
|
|
|
|
|
|
0 |
% |
|
|
|
|
|
|
|
|
|
|
16 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) See attached Non-GAAP Financial Information for discussion and reconciliation of non-GAAP financial measures, |
|
|||||||||||||||||||||||
Executive Overview from Cliff Pemble, President and Chief Executive Officer:
"We achieved another quarter of strong financial results with growth in both consolidated revenue and operating income, and we experienced strong double-digit revenue growth in three business segments reflecting the strength of our unique, diversified business model. Looking ahead, we are well positioned for the holiday selling season with a strong lineup of innovative products." - Cliff Pemble, President and Chief Executive Officer of Garmin Ltd.
Fitness:
Revenue from the fitness segment increased
Outdoor:
Revenue from the outdoor segment decreased
Aviation:
Revenue from the aviation segment increased
Marine:
Revenue from the marine segment increased
Auto OEM:
Revenue from the auto OEM segment decreased
Additional Financial Information:
Total operating expenses in the third quarter were
The effective tax rate in the third quarter was
In the third quarter of 2025, we generated operating cash flows of
|
(1) |
See attached Non-GAAP Financial Information for discussion and reconciliation of non-GAAP financial measures, including pro forma effective tax rate and free cash flow. |
2025 Fiscal Year Guidance:
Based on our performance in the first three quarters of 2025 and recent trends, we are updating our full year 2025 guidance. We anticipate revenue of approximately
Dividend Recommendation:
The Board of Directors has established December 26, 2025, as the payment date for the next dividend installment of
|
Dividend Date |
|
Record Date |
|
$s per share |
|
March 27, 2026 |
|
March 13, 2026 |
|
|
Webcast Information/Forward-Looking Statements:
The information for Garmin Ltd.'s earnings call is as follows:
|
When: |
Wednesday, October 29, 2025 10:30 a.m. Eastern |
|
Where: |
Join a live stream of the call at the following link |
|
|
An archive of the live webcast will be available until October 28, 2026 on the Garmin website at www.garmin.com. To access the replay, click on the Investors link and click over to the Events page.
This release includes projections and other forward-looking statements regarding Garmin Ltd. and its business that are commonly identified by words such as "anticipates," "would," "may," "expects," "estimates," "plans," "intends," "projects," and other words or phrases with similar meanings. Any statements regarding the Company's expected fiscal 2025 GAAP and pro forma estimated earnings, EPS, and effective tax rate, and the Company's expected segment revenue growth rates, consolidated revenue, gross margins, operating margins, global trade related impacts, potential future acquisitions, share repurchase programs, currency movements, expenses, pricing, new product launches, market reach, statements relating to possible future dividends, and the Company's plans and objectives are forward-looking statements. The forward-looking events and circumstances discussed in this release may not occur and actual results could differ materially as a result of risk factors and uncertainties affecting Garmin, including, but not limited to, the risk factors that are described in the Annual Report on Form 10-K for the year ended December 28, 2024 and the Quarterly Report on Form 10-Q for the quarter ended September 27, 2025 filed by Garmin with the Securities and Exchange Commission (Commission file number 001-41118). A copy of Garmin's 2024 Form 10-K and the Q3 2025 Form 10-Q can be downloaded from https://www.garmin.com/en-US/investors/sec/. All information provided in this release and in the attachments is as of September 27, 2025. Undue reliance should not be placed on the forward-looking statements in this press release, which are based on information available to us on the date hereof. We undertake no duty to update this information unless required by law.
This release and the attachments contain non-GAAP financial measures. A reconciliation to the nearest GAAP measure and a discussion of the Company's use of these measures are included in the attachments.
Garmin, the Garmin logo, the Garmin delta, fēnix, inReach, G1000, Edge, venu, GPSMAP, Instinct, and Force are trademarks of Garmin Ltd. or its subsidiaries and are registered in one or more countries, including the
|
Investor Relations Contact: |
Media Relations Contact: |
|
Teri Seck |
Krista Klaus |
|
913/397-8200 |
913/397-8200 |
|
Garmin Ltd. and Subsidiaries |
|
|||||||||||||||
|
Condensed Consolidated Statements of Income (Unaudited) |
|
|||||||||||||||
|
(In thousands, except per share information) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13-Weeks Ended |
|
|
39-Weeks Ended |
|
||||||||||
|
|
|
September 27, |
|
|
September 28, |
|
|
September 27, |
|
|
September 28, |
|
||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Net sales |
|
$ |
1,770,901 |
|
|
$ |
1,586,022 |
|
|
$ |
5,120,564 |
|
|
$ |
4,474,342 |
|
|
Cost of goods sold |
|
|
724,414 |
|
|
|
634,423 |
|
|
|
2,122,521 |
|
|
|
1,857,712 |
|
|
Gross profit |
|
|
1,046,487 |
|
|
|
951,599 |
|
|
|
2,998,043 |
|
|
|
2,616,630 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development expense |
|
|
286,464 |
|
|
|
249,162 |
|
|
|
831,247 |
|
|
|
734,848 |
|
|
Selling, general and administrative |
|
|
303,220 |
|
|
|
264,962 |
|
|
|
904,874 |
|
|
|
803,869 |
|
|
Total operating expense |
|
|
589,684 |
|
|
|
514,124 |
|
|
|
1,736,121 |
|
|
|
1,538,717 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
456,803 |
|
|
|
437,475 |
|
|
|
1,261,922 |
|
|
|
1,077,913 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
32,085 |
|
|
|
28,830 |
|
|
|
94,316 |
|
|
|
83,143 |
|
|
Foreign currency gains |
|
|
20,334 |
|
|
|
18,131 |
|
|
|
21,582 |
|
|
|
15,584 |
|
|
Other income |
|
|
598 |
|
|
|
1,814 |
|
|
|
1,329 |
|
|
|
2,623 |
|
|
Total other income (expense) |
|
|
53,017 |
|
|
|
48,775 |
|
|
|
117,227 |
|
|
|
101,350 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
509,820 |
|
|
|
486,250 |
|
|
|
1,379,149 |
|
|
|
1,179,263 |
|
|
Income tax provision |
|
|
108,205 |
|
|
|
87,139 |
|
|
|
243,943 |
|
|
|
203,560 |
|
|
Net income |
|
$ |
401,615 |
|
|
$ |
399,111 |
|
|
$ |
1,135,206 |
|
|
$ |
975,703 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
2.09 |
|
|
$ |
2.08 |
|
|
$ |
5.90 |
|
|
$ |
5.08 |
|
|
Diluted |
|
$ |
2.08 |
|
|
$ |
2.07 |
|
|
$ |
5.87 |
|
|
$ |
5.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
192,464 |
|
|
|
192,201 |
|
|
|
192,510 |
|
|
|
192,055 |
|
|
Diluted |
|
|
193,533 |
|
|
|
193,171 |
|
|
|
193,551 |
|
|
|
192,940 |
|
|
Garmin Ltd. and Subsidiaries |
|
|||||||
|
Condensed Consolidated Balance Sheets (Unaudited) |
|
|||||||
|
(In thousands) |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
September 27, |
|
|
December 28, |
|
||
|
Assets |
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
2,072,845 |
|
|
$ |
2,079,468 |
|
|
Marketable securities |
|
|
466,785 |
|
|
|
421,270 |
|
|
Accounts receivable, net |
|
|
955,614 |
|
|
|
983,404 |
|
|
Inventories |
|
|
1,887,930 |
|
|
|
1,473,978 |
|
|
Deferred costs |
|
|
17,468 |
|
|
|
24,040 |
|
|
Prepaid expenses and other current assets |
|
|
410,301 |
|
|
|
353,993 |
|
|
Total current assets |
|
|
5,810,943 |
|
|
|
5,336,153 |
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
1,296,198 |
|
|
|
1,236,884 |
|
|
Operating lease right-of-use assets |
|
|
187,796 |
|
|
|
164,656 |
|
|
Noncurrent marketable securities |
|
|
1,376,624 |
|
|
|
1,198,331 |
|
|
Deferred income tax assets |
|
|
782,093 |
|
|
|
822,521 |
|
|
Noncurrent deferred costs |
|
|
4,830 |
|
|
|
6,898 |
|
|
Goodwill |
|
|
757,290 |
|
|
|
603,947 |
|
|
Other intangible assets, net |
|
|
205,985 |
|
|
|
154,163 |
|
|
Other noncurrent assets |
|
|
101,119 |
|
|
|
106,974 |
|
|
Total assets |
|
$ |
10,522,878 |
|
|
$ |
9,630,527 |
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders ' Equity |
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
378,021 |
|
|
$ |
359,365 |
|
|
Salaries and benefits payable |
|
|
240,077 |
|
|
|
210,879 |
|
|
Accrued warranty costs |
|
|
71,720 |
|
|
|
62,473 |
|
|
Accrued sales program costs |
|
|
86,576 |
|
|
|
108,492 |
|
|
Other accrued expenses |
|
|
231,156 |
|
|
|
216,721 |
|
|
Deferred revenue |
|
|
104,984 |
|
|
|
110,997 |
|
|
Income taxes payable |
|
|
293,476 |
|
|
|
294,582 |
|
|
Dividend payable |
|
|
346,286 |
|
|
|
144,349 |
|
|
Total current liabilities |
|
|
1,752,296 |
|
|
|
1,507,858 |
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income tax liabilities |
|
|
109,044 |
|
|
|
103,274 |
|
|
Noncurrent income taxes payable |
|
|
3,425 |
|
|
|
7,014 |
|
|
Noncurrent deferred revenue |
|
|
23,187 |
|
|
|
28,321 |
|
|
Noncurrent operating lease liabilities |
|
|
155,771 |
|
|
|
134,886 |
|
|
Other noncurrent liabilities |
|
|
914 |
|
|
|
776 |
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity: |
|
|
|
|
|
|
|
|
|
Common shares (194,901 and 194,901 shares authorized and issued; 192,384 and 192,468 shares outstanding) |
|
|
19,490 |
|
|
|
19,490 |
|
|
Additional paid-in capital |
|
|
2,359,964 |
|
|
|
2,247,484 |
|
|
Treasury shares (2,517 and 2,433 shares) |
|
|
(392,738) |
|
|
|
(270,521) |
|
|
Retained earnings |
|
|
6,441,534 |
|
|
|
5,999,183 |
|
|
Accumulated other comprehensive income (loss) |
|
|
49,991 |
|
|
|
(147,238) |
|
|
Total stockholders' equity |
|
|
8,478,241 |
|
|
|
7,848,398 |
|
|
Total liabilities and stockholders' equity |
|
$ |
10,522,878 |
|
|
$ |
9,630,527 |
|
|
Garmin Ltd. and Subsidiaries |
|
|||||||
|
Condensed Consolidated Statements of Cash Flows (Unaudited) |
|
|||||||
|
(In thousands) |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
39-Weeks Ended |
|
|||||
|
|
|
September 27, |
|
|
September 28, |
|
||
|
Operating Activities: |
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
1,135,206 |
|
|
$ |
975,703 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
115,633 |
|
|
|
102,343 |
|
|
Amortization |
|
|
26,874 |
|
|
|
30,849 |
|
|
Loss (gain) on sale or disposal of property and equipment |
|
|
375 |
|
|
|
(48) |
|
|
Unrealized foreign currency gains |
|
|
(37,606) |
|
|
|
(25,486) |
|
|
Deferred income taxes |
|
|
19,324 |
|
|
|
(53,966) |
|
|
Stock compensation expense |
|
|
125,003 |
|
|
|
101,039 |
|
|
Realized loss on marketable securities |
|
|
857 |
|
|
|
29 |
|
|
Changes in operating assets and liabilities, net of acquisitions: |
|
|
|
|
|
|
|
|
|
Accounts receivable, net of allowance for doubtful accounts |
|
|
68,818 |
|
|
|
(103,567) |
|
|
Inventories |
|
|
(324,880) |
|
|
|
(163,865) |
|
|
Other current and noncurrent assets |
|
|
(18,466) |
|
|
|
(47,413) |
|
|
Accounts payable |
|
|
(7,531) |
|
|
|
124,315 |
|
|
Other current and noncurrent liabilities |
|
|
1,944 |
|
|
|
(6,987) |
|
|
Deferred revenue |
|
|
(11,603) |
|
|
|
5,885 |
|
|
Deferred costs |
|
|
8,703 |
|
|
|
(3,987) |
|
|
Income taxes |
|
|
(23,077) |
|
|
|
13,737 |
|
|
Net cash provided by operating activities |
|
|
1,079,574 |
|
|
|
948,581 |
|
|
|
|
|
|
|
|
|
|
|
|
Investing activities: |
|
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
|
(146,273) |
|
|
|
(108,869) |
|
|
Purchase of marketable securities |
|
|
(724,091) |
|
|
|
(363,783) |
|
|
Redemption of marketable securities |
|
|
531,804 |
|
|
|
277,334 |
|
|
Net (payments for) cash from acquisitions |
|
|
(175,655) |
|
|
|
5,011 |
|
|
Other investing activities, net |
|
|
387 |
|
|
|
(458) |
|
|
Net cash used in investing activities |
|
|
(513,828) |
|
|
|
(190,765) |
|
|
|
|
|
|
|
|
|
|
|
|
Financing activities: |
|
|
|
|
|
|
|
|
|
Dividends |
|
|
(490,919) |
|
|
|
(428,373) |
|
|
Proceeds from issuance of treasury shares related to equity awards |
|
|
29,065 |
|
|
|
24,530 |
|
|
Purchase of treasury shares related to equity awards |
|
|
(33,476) |
|
|
|
(16,313) |
|
|
Purchase of treasury shares under share repurchase plan |
|
|
(130,149) |
|
|
|
(29,278) |
|
|
Net cash used in financing activities |
|
|
(625,479) |
|
|
|
(449,434) |
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
53,125 |
|
|
|
7,536 |
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash, cash equivalents, and restricted cash |
|
|
(6,608) |
|
|
|
315,918 |
|
|
Cash, cash equivalents, and restricted cash at beginning of period |
|
|
2,080,154 |
|
|
|
1,694,156 |
|
|
Cash, cash equivalents, and restricted cash at end of period |
|
$ |
2,073,546 |
|
|
$ |
2,010,074 |
|
|
Garmin Ltd. and Subsidiaries
|
||||||||||||||||||||||||
|
|
|
Fitness |
|
|
Outdoor |
|
|
Aviation |
|
|
Marine |
|
|
Auto OEM |
|
|
Total |
|
||||||
|
13-Weeks Ended September 27, 2025 |
|
|||||||||||||||||||||||
|
Net sales |
|
$ |
601,013 |
|
|
$ |
497,598 |
|
|
$ |
240,445 |
|
|
$ |
267,005 |
|
|
$ |
164,840 |
|
|
$ |
1,770,901 |
|
|
Gross profit |
|
|
362,849 |
|
|
|
329,749 |
|
|
|
180,708 |
|
|
|
148,238 |
|
|
|
24,943 |
|
|
|
1,046,487 |
|
|
Operating income (loss) |
|
|
193,600 |
|
|
|
169,734 |
|
|
|
60,768 |
|
|
|
49,396 |
|
|
|
(16,695) |
|
|
|
456,803 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13-Weeks Ended September 28, 2024 |
|
|||||||||||||||||||||||
|
Net sales |
|
$ |
463,887 |
|
|
$ |
526,551 |
|
|
$ |
204,631 |
|
|
$ |
222,244 |
|
|
$ |
168,709 |
|
|
$ |
1,586,022 |
|
|
Gross profit |
|
|
283,325 |
|
|
|
358,693 |
|
|
|
154,138 |
|
|
|
122,433 |
|
|
|
33,010 |
|
|
|
951,599 |
|
|
Operating income (loss) |
|
|
147,768 |
|
|
|
208,866 |
|
|
|
44,278 |
|
|
|
37,839 |
|
|
|
(1,276) |
|
|
|
437,475 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39-Weeks Ended September 27, 2025 |
|
|||||||||||||||||||||||
|
Net sales |
|
$ |
1,591,159 |
|
|
$ |
1,426,451 |
|
|
$ |
712,926 |
|
|
$ |
885,704 |
|
|
$ |
504,324 |
|
|
$ |
5,120,564 |
|
|
Gross profit |
|
|
947,661 |
|
|
|
936,713 |
|
|
|
534,082 |
|
|
|
496,509 |
|
|
|
83,078 |
|
|
|
2,998,043 |
|
|
Operating income (loss) |
|
|
468,943 |
|
|
|
456,402 |
|
|
|
172,508 |
|
|
|
199,181 |
|
|
|
(35,112) |
|
|
|
1,261,922 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39-Weeks Ended September 28, 2024 |
|
|||||||||||||||||||||||
|
Net sales |
|
$ |
1,235,182 |
|
|
$ |
1,332,617 |
|
|
$ |
639,739 |
|
|
$ |
821,933 |
|
|
$ |
444,871 |
|
|
$ |
4,474,342 |
|
|
Gross profit |
|
|
723,375 |
|
|
|
885,646 |
|
|
|
478,131 |
|
|
|
449,472 |
|
|
|
80,006 |
|
|
|
2,616,630 |
|
|
Operating income (loss) |
|
|
323,511 |
|
|
|
451,408 |
|
|
|
146,899 |
|
|
|
185,422 |
|
|
|
(29,327) |
|
|
|
1,077,913 |
|
|
Garmin Ltd. and Subsidiaries |
|
|||||||||||||||||||||||
|
Net Sales by Geography (Unaudited) |
|
|||||||||||||||||||||||
|
(In thousands) |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13-Weeks Ended |
|
|
39-Weeks Ended |
|
||||||||||||||||||
|
|
|
September 27, |
|
|
September 28, |
|
|
YoY |
|
|
September 27, |
|
|
September 28, |
|
|
YoY |
|
||||||
|
|
|
2025 |
|
|
2024 |
|
|
Change |
|
|
2025 |
|
|
2024 |
|
|
Change |
|
||||||
|
Net sales |
|
$ |
1,770,901 |
|
|
$ |
1,586,022 |
|
|
12 % |
|
|
$ |
5,120,564 |
|
|
$ |
4,474,342 |
|
|
14 % |
|
||
|
|
|
|
795,624 |
|
|
|
724,572 |
|
|
10 % |
|
|
|
2,419,371 |
|
|
|
2,181,266 |
|
|
11 % |
|
||
|
EMEA |
|
|
692,557 |
|
|
|
612,658 |
|
|
13 % |
|
|
|
1,938,912 |
|
|
|
1,618,058 |
|
|
20 % |
|
||
|
APAC |
|
|
282,720 |
|
|
|
248,792 |
|
|
14 % |
|
|
|
762,281 |
|
|
|
675,018 |
|
|
13 % |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Non-GAAP Financial Information
To supplement our financial results presented in accordance with GAAP, this release includes the following measures defined by the Securities and Exchange Commission as non-GAAP financial measures: pro forma effective tax rate, pro forma net income (earnings) per share and free cash flow. These non-GAAP measures are not based on any comprehensive set of accounting rules or principles and should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP, and may be different from non-GAAP measures used by other companies, limiting the usefulness of the measures for comparison with other companies. Management believes providing investors with an operating view consistent with how it manages the Company provides enhanced transparency into the operating results of the Company, as described in more detail by category below.
The tables below provide reconciliations between the GAAP and non-GAAP measures.
Pro forma effective tax rate
The Company's income tax expense is periodically impacted by discrete tax items that are not reflective of income tax expense incurred as a result of current period earnings. Therefore, management believes the effective tax rate and income tax provision before the effect of certain discrete tax items are important measures to permit investors' consistent comparison between periods. In the first three quarters of 2025 and 2024 there were no such discrete tax items identified.
Pro forma net income (earnings) per share
Management believes net income (earnings) per share before the impact of foreign currency gains or losses and certain discrete income tax items, as discussed above, is an important measure to permit a consistent comparison of the Company's performance between periods.
|
(In thousands, except per share |
|
13-Weeks Ended |
|
|
39-Weeks Ended |
|
||||||||||
|
|
|
September 27, |
|
|
September 28, |
|
|
September 27, |
|
|
September 28, |
|
||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
GAAP net income |
|
$ |
401,615 |
|
|
$ |
399,111 |
|
|
$ |
1,135,206 |
|
|
$ |
975,703 |
|
|
Foreign currency gains / losses(1) |
|
|
(20,334) |
|
|
|
(18,131) |
|
|
|
(21,582) |
|
|
|
(15,584) |
|
|
Tax effect of foreign currency gains / |
|
|
4,316 |
|
|
|
3,249 |
|
|
|
3,817 |
|
|
|
2,690 |
|
|
Pro forma net income |
|
$ |
385,597 |
|
|
$ |
384,229 |
|
|
$ |
1,117,441 |
|
|
$ |
962,809 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
2.09 |
|
|
$ |
2.08 |
|
|
$ |
5.90 |
|
|
$ |
5.08 |
|
|
Diluted |
|
$ |
2.08 |
|
|
$ |
2.07 |
|
|
$ |
5.87 |
|
|
$ |
5.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
2.00 |
|
|
$ |
2.00 |
|
|
$ |
5.80 |
|
|
$ |
5.01 |
|
|
Diluted |
|
$ |
1.99 |
|
|
$ |
1.99 |
|
|
$ |
5.77 |
|
|
$ |
4.99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
192,464 |
|
|
|
192,201 |
|
|
|
192,510 |
|
|
|
192,055 |
|
|
Diluted |
|
|
193,533 |
|
|
|
193,171 |
|
|
|
193,551 |
|
|
|
192,940 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Foreign currency gains and losses for the Company are driven by movements of a number of currencies in relation to the |
|
|
|
(2) The tax effect of foreign currency gains was calculated using the effective tax rates of |
Free cash flow
Management believes free cash flow is an important liquidity measure because it represents the amount of cash provided by operations that is available for investing and defines it as operating cash flows less capital expenditures for property and equipment. Management believes excluding purchases of property and equipment provides a better understanding of the underlying trends in the Company's operations and allows more accurate comparisons of the Company's results between periods. This metric may also be useful to investors but should not be considered in isolation as it is not a measure of cash flow available for discretionary expenditures. The most comparable GAAP measure is net cash provided by operating activities.
|
(In thousands) |
|
13-Weeks Ended |
|
|
39-Weeks Ended |
|
||||||||||
|
|
|
September 27, |
|
|
September 28, |
|
|
September 27, |
|
|
September 28, |
|
||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Net cash provided by operating activities |
|
$ |
485,616 |
|
|
$ |
257,955 |
|
|
$ |
1,079,574 |
|
|
$ |
948,581 |
|
|
Less: purchases of property and equipment |
|
|
(60,483) |
|
|
|
(38,544) |
|
|
|
(146,273) |
|
|
|
(108,869) |
|
|
Free cash flow |
|
$ |
425,133 |
|
|
$ |
219,411 |
|
|
$ |
933,301 |
|
|
$ |
839,712 |
|
Forward-looking Financial Measures
The forward-looking financial measures in our 2025 guidance include certain economic assumptions such as foreign currency exchange rates and tariffs which are fluid and can rapidly change favorably or unfavorably.
The forward-looking financial measures in our 2025 guidance provided above do not consider the potential future net effect of foreign currency exchange gains and losses, certain discrete tax items and any other impacts that may be identified as pro forma adjustments in calculating the non-GAAP measures described above.
The estimated impact of foreign currency gains and losses cannot be reasonably estimated on a forward-looking basis due to the high variability and low visibility with respect to non-operating foreign currency exchange gains and losses and the related tax effects of such gains and losses. The impact on diluted net income per share of foreign currency gains and losses, net of tax effects, was
At this time, management is unable to determine whether or not significant discrete tax items will occur in fiscal 2025, estimate the impact of any such items, or anticipate the impact of any other events that may be considered in the calculation of non-GAAP financial measures.
View original content to download multimedia:https://www.prnewswire.com/news-releases/garmin-announces-third-quarter-2025-results-302597687.html
SOURCE Garmin Ltd.