JBT Marel Corporation
NYSE:JBTM · New York Stock Exchange
+$2.79 today
Vol 0.40M · Avg 0.50M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$50.5M -159.1% | $85.4M -85.3% | $582.6M +461.3% | $103.8M -12.8% | $119.1M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $266.2M +197.8% | $89.4M -2.1% | $91.3M +17.8% | $77.5M +7.5% | $72.1M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 | $0 +100.0% | -$19.1M | $0 | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $23.2M +57.8% | $14.7M +28.9% | $11.4M | $0 -100.0% | $5.5M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$26.3M +43.1% | -$46.2M -307.2% | $22.3M +149.8% | -$44.8M +39.2% | -$73.7M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $13.7M +123.1% | -$59.2M -174.1% | -$21.6M +23.4% | -$28.2M +3.1% | -$29.1M | $592.6M | $1.3B | $626.2M |
| Inventory | -$53.9M -1556.8% | $3.7M -86.2% | $26.9M +156.9% | -$47.3M -28.2% | -$36.9M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$16.3M | $0 | $0 -100.0% | $29.1M | $0 | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $30.2M +224.7% | $9.3M -45.3% | $17.0M +962.5% | $1.6M +120.8% | -$7.7M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $129.1M +43.0% | $90.3M +113.5% | -$668.0M -2782.7% | $24.9M -75.3% | $100.8M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $341.7M +46.3% | $233.6M +489.9% | $39.6M -72.2% | $142.3M -36.4% | $223.8M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$103.6M -173.4% | -$37.9M +31.2% | -$55.1M +34.9% | -$84.6M -63.6% | -$51.7M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$1.7B | $0 +100.0% | -$100.0K +100.0% | -$328.6M -46.4% | -$224.5M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $6.5M +291.2% | -$3.4M -100.4% | $781.1M +27034.5% | -$2.9M -187.9% | $3.3M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$1.8B -4362.7% | -$41.3M -105.7% | $725.9M +274.5% | -$416.1M -52.5% | -$272.9M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $596.4M +3.0% | $579.0M +270.5% | -$339.6M -216.0% | $292.7M +93.7% | $151.1M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $51.1M | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 +100.0% | -$3.0M +55.9% | -$6.8M +11.7% | -$7.7M -250.0% | -$2.2M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$20.9M -59.5% | -$13.1M -2.3% | -$12.8M +2.3% | -$13.1M -2.3% | -$12.8M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$168.5M -15218.2% | -$1.1M -121.6% | $5.1M +492.3% | -$1.3M +97.6% | -$55.3M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $458.1M -18.5% | $561.8M +258.7% | -$354.1M -230.9% | $270.6M +234.9% | $80.8M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $1.4M +115.6% | -$9.0M -650.0% | -$1.2M +69.2% | -$3.9M -69.6% | -$2.3M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$1.0B -239.8% | $745.1M +81.0% | $411.6M +5897.2% | -$7.1M -124.1% | $29.4M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $238.1M +21.7% | $195.7M +1362.6% | -$15.5M -126.9% | $57.7M -66.5% | $172.1M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
SPX Technologies, Inc.
NYSE:SPXC
$11.99B
TFI International Inc.
NYSE:TFII
$11.97B
Ryder System, Inc.
NYSE:R
$10.47B
Flowserve Corporation
NYSE:FLS
$10.32B
The Toro Company
NYSE:TTC
$8.76B
The Middleby Corporation
NASDAQ:MIDD
$7.61B
Gates Industrial Corporation plc
NYSE:GTES
$7.16B
Federal Signal Corporation
NYSE:FSS
$7.14B
ESAB Corporation
NYSE:ESAB
$6.28B
Pony AI Inc. American Depositary Shares
NASDAQ:PONY
$2.84B
SEC Filings
Recent regulatory filings
No filings found.
Does JBTM generate free cash flow?
JBT Marel Corporation (JBTM) generated $238.10M of free cash flow in fiscal 2025.
How much operating cash flow does JBTM produce?
Operating cash flow was $341.70M, before capital expenditures of $103.60M.
Explore More
Continue the stock analysis
Jump to another research area for this company.