Cash generation remains highly erratic, with free cash flow margins swinging from -9.8% to 27.3% over the last ten quarters, often driven by volatile working capital shifts like the $272.4 million change observed in 2024Q4.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 728.4M | 639.5M | 426M | 702.4M | 479.9M | 478M | 317.7M | 368.6M | 364.1M | 252.1M | 167.5M | 208.8M | 141.3M | 201.5M | 250.5M | 247M | 235.3M | 195.2M | 427.1M | 453.7M | 32.3M | 314M | 280.1M | 300.8M | 241.3M | 315.7M | 364.76M | 329.3M | 169.7M | 147M | 113.8M |
| Operating CF Margin % | - | 12.16% | 8.5% | 14.41% | 10.58% | 11.38% | 8.61% | 10.01% | 10.44% | 7.53% | 5.55% | 6.82% | 3.97% | 5.11% | 6.52% | 6.36% | 7.54% | 6.23% | 13.5% | 14.09% | 1.14% | 12.32% | 5.94% | 7.52% | 6.39% | 8.71% | 9.51% | 8.05% | 11.69% | 13.35% | 12.51% |
| Operating CF Growth % | 666.4% | 50.12% | -39.35% | 46.36% | 0.4% | 50.46% | -13.81% | 1.24% | 44.43% | 50.51% | -19.78% | 47.77% | -29.88% | -19.56% | 1.42% | 4.97% | 20.54% | -54.3% | -5.86% | 1304.64% | -89.71% | 12.1% | -6.88% | 24.66% | -23.57% | -13.45% | 10.77% | 94.05% | 15.44% | 29.17% | 25.33% |
| Net Income | 180.2M | 210.2M | 174.7M | 98.3M | 181.9M | 117.3M | 21.9M | 33.2M | -27.5M | 23.6M | 44.8M | -28.2M | -114.8M | 81.1M | 109.7M | 97M | 72.5M | 227.4M | 131.8M | 137.3M | 587.2M | 142.4M | 121.5M | 29.4M | 26.1M | 16.6M | -412.07M | 34.7M | 79.1M | 73.6M | 59.7M |
| Depreciation & Amortization | 299.8M | 290.8M | 293.3M | 275.8M | 245.8M | 239.5M | 206.8M | 185M | 162.3M | 146.6M | 131.6M | 139.9M | 161.9M | 173.6M | 165.5M | 162.4M | 136.6M | 135.1M | 122.3M | 153.5M | 133.1M | 119.8M | 148.9M | 143M | 130.9M | 194.4M | 188.95M | 180.3M | 82.6M | 61.3M | 54.6M |
| Stock-Based Compensation | 20.3M | 26M | 36.5M | 32.1M | 48.6M | 33.1M | 31.3M | 42.7M | 28.2M | 17.7M | 9.5M | 14.1M | 17.3M | 9.9M | 8M | 6.2M | 6.2M | 6.6M | 7.8M | 11.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 12.3M | 21.3M | -18M | 22.7M | -62.3M | 14.6M | -28.2M | -33.3M | -20.5M | 94.2M | -2.9M | 7.1M | -28.4M | -34.6M | -43.9M | -31.4M | -2.3M | -91M | -20M | 19.5M | 151.3M | 11.8M | 21.8M | 30.2M | -800K | -6.7M | -28.04M | -25.5M | 2.1M | 1M | 0 |
| Other Non-Cash Items | 46.5M | 33.3M | -51.8M | 109M | 246.8M | 19.5M | 43.8M | 73.6M | 153.1M | 48.8M | 58.8M | 83M | 99.7M | 55.6M | 28.3M | 18.3M | 27.8M | -81.2M | 192.6M | 81.5M | 66.1M | -7.7M | 30M | 81.4M | 63.8M | 99.9M | 2.71M | 77.8M | 25.9M | 100K | 10.9M |
| Working Capital Changes | 161.1M | 57.9M | -8.7M | 164.5M | -180.9M | 54M | 42.1M | 67.4M | 68.5M | -78.8M | -74.3M | -7.1M | 5.6M | -84.1M | -17.1M | -5.5M | -5.5M | -1.7M | -7.4M | 50.2M | -201.1M | 47.7M | -42.1M | 16.8M | 21.3M | 11.5M | 33.94M | -10.3M | -20M | -7.8M | -11.4M |
| Change in Receivables | -26.5M | -1.5M | 15.6M | 69M | -180.9M | -21.2M | 45.1M | 15.8M | -49.7M | -164.9M | -53.2M | -44.8M | -90.7M | -73.3M | -72M | -50.9M | -37.7M | 8.9M | -24.1M | 10.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | -320.1M | -45.1M | 0 | -35M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.7M | -3.3M | -400K | -300K |
| Change in Payables | 53.1M | -6.4M | 0 | 0 | 139.2M | 45.1M | 0 | 35M | 69M | 100.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -189.9M | -209M | -216.2M | -179.8M | -331.2M | -454.7M | -565.4M | -333M | -672.7M | -394.9M | -108.9M | -103.7M | -94M | -123M | -167.3M | -171.8M | -255.4M | -241.1M | -359.9M | -317.5M | 707.7M | -395.2M | -222.5M | -162.2M | -208.4M | -225.1M | -273.68M | -326.8M | -160.4M | -165.2M | -92.1M |
| Capital Expenditures | -184.3M | -203.1M | -222.5M | -202.7M | -182.6M | -167.9M | -118.5M | -164.8M | -155.1M | -174.5M | -112.2M | -101.1M | -136.1M | -177.7M | -184.5M | -196.2M | -148.8M | -170.6M | -165.3M | -319.6M | -279.3M | -271.7M | -245.4M | -226.6M | -235.2M | -208.6M | -272.35M | -339.2M | -162.3M | -116.3M | -95.8M |
| CapEx % of Revenue | 3.42% | 3.86% | 4.44% | 4.16% | 4.03% | 4% | 3.21% | 4.47% | 4.45% | 5.21% | 3.71% | 3.3% | 3.82% | 4.51% | 4.8% | 5.05% | 4.77% | 5.44% | 5.23% | 9.93% | 9.84% | 10.66% | 5.2% | 5.67% | 6.23% | 5.76% | 7.1% | 8.29% | 11.18% | 10.56% | 10.53% |
| Acquisitions | 2.6M | -6M | -19.1M | -1.5M | -173.9M | -313.2M | -442.3M | -172.7M | -512.5M | -223.7M | -1.3M | -14.6M | -4.6M | -18.1M | -17.2M | -3M | -100.7M | -74.6M | -11.7M | -13.4M | 996.1M | -53.2M | -14.8M | -8.1M | -100K | -8.4M | -3.88M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 126.9M | -23.2M | 32.9M | 19.8M | 75.1M | 6.9M | -3.7M | 15M | 3.1M | 3M | 4.7M | 5.4M | -90.3M | -500K | -165.5M | 15M | -4.2M | 10.5M | -181.9M | 16M | 500K | -70.3M | 37.7M | 72.5M | 26.9M | -6.3M | 2.55M | 12.4M | 1.9M | -48.9M | 3.7M |
| Cash from Financing | -141.8M | -107.5M | 42.2M | -207.1M | 245.2M | 171.3M | 683.7M | -38M | 93.4M | 585.8M | -25M | -49M | 3.3M | -6M | -68M | -67.2M | 60M | -46.6M | 400K | -85.1M | -783M | 93.6M | -22.1M | -123M | -16.7M | -101.7M | -124.48M | 44.8M | 5.3M | 35.8M | -23.6M |
| Debt Issued (Net) | 125.8M | 174M | 325.2M | 18.8M | 366.6M | 411.4M | 798.6M | 31.3M | 271.2M | 740.7M | -31.4M | -39.5M | 33.7M | 50.8M | -24.4M | -25.9M | 134.6M | -22.3M | 76.5M | -61.9M | -159.4M | 86.6M | -36.8M | -118.8M | -300K | -101.1M | -117.31M | 76.2M | 107.9M | 42M | -13.7M |
| Equity Issued (Net) | -194.6M | -208.8M | -203.6M | -169.9M | -52.2M | -200M | -50M | -8.9M | -92.7M | 2.7M | 3M | 0 | 0 | -11.8M | 0 | 5.9M | -33.7M | -6.9M | -56.6M | 9.9M | -612.3M | 28.3M | 24.2M | 0 | -11.1M | 0 | -1.53M | -20.79M | -11.3M | -7.7M | -4.8M |
| Dividends Paid | -42.4M | -42.3M | -41.8M | -39.6M | -37.6M | -37.2M | -30.1M | -29.9M | -30.4M | -27.7M | -19.8M | -19.5M | -19.4M | -19.2M | -19M | -34.8M | -37.3M | -32.1M | -30.6M | -16.5M | -10.1M | -12.2M | -5.4M | -5.3M | -5.3M | -5.4M | -5.64M | -9.8M | 0 | -3.6M | -3.9M |
| Share Repurchases | -194.8M | -209.4M | -203.6M | -169.9M | -52.2M | -200M | -50M | -8.9M | -93.5M | 0 | 0 | -2M | -1.2M | -18.5M | -5.6M | 0 | -33.7M | -6.9M | -56.6M | -2.7M | -630.9M | 0 | 0 | 0 | -11.1M | 0 | -2.16M | -23.49M | -19.4M | -12.4M | -6.9M |
| Other Financing | -30.6M | -30.4M | -37.6M | -16.4M | -31.6M | -2.9M | -34.8M | -30.5M | -54.7M | -129.9M | 23.2M | 10M | -11M | -25.8M | -24.6M | -28.5M | -22M | 1M | -1.3M | -33.1M | -1.2M | -15.8M | -8.9M | 1.1M | 400K | 5.2M | 0 | -849K | -77.9M | 17.9M | -1.2M |
| Net Change in Cash | 455.2M | 426.5M | 156.8M | 273.1M | 323.8M | 143.8M | 473.9M | -10.5M | -247.4M | 430.8M | 1.6M | 22.1M | -79.3M | 53.8M | 18.8M | -100K | 40M | -107.9M | 54.5M | 59.2M | -37.6M | 5.8M | 40.3M | 26.4M | 15.6M | -11.1M | -33.41M | 47.3M | 5.3M | 35.8M | -23.6M |
| Free Cash Flow | 544.1M | 436.4M | 203.5M | 499.7M | 297.3M | 310.1M | 199.2M | 203.8M | 209M | 77.6M | 55.3M | 107.7M | 5.2M | 23.8M | 66M | 50.8M | 86.5M | 24.6M | 261.8M | 134.1M | -247M | 42.3M | 34.7M | 74.2M | 6.1M | 107.1M | 92.41M | -9.9M | 7.4M | 30.7M | 18M |
| FCF Margin % | 10.1% | 8.29% | 4.06% | 10.25% | 6.55% | 7.38% | 5.4% | 5.53% | 5.99% | 2.32% | 1.83% | 3.52% | 0.15% | 0.6% | 1.72% | 1.31% | 2.77% | 0.78% | 8.28% | 4.17% | -8.7% | 1.66% | 0.74% | 1.86% | 0.16% | 2.96% | 2.41% | -0.24% | 0.51% | 2.79% | 1.98% |
| FCF Growth % | 648.42% | 114.45% | -59.28% | 68.08% | -4.13% | 55.67% | -2.26% | -2.49% | 169.33% | 40.33% | -48.65% | 1971.15% | -78.15% | -63.94% | 29.92% | -41.27% | 251.63% | -90.6% | 95.23% | 154.29% | -683.92% | 21.9% | -53.23% | 1116.39% | -94.3% | 15.9% | 1033.39% | -233.78% | -75.9% | 70.56% | -14.29% |
| FCF per Share | 13.11 | 10.37 | 4.54 | 10.65 | 6.22 | 6.19 | 3.92 | 3.99 | 4.11 | 1.54 | 1.09 | 2.18 | 0.11 | 0.49 | 1.36 | 1.06 | 1.79 | 0.52 | 5.61 | 2.85 | -4.89 | 0.74 | 0.63 | 1.39 | 0.12 | 2.08 | 1.83 | -0.20 | 0.15 | 0.80 | 0.47 |
| FCF Conversion (FCF/Net Income) | 3.02x | 3.20x | 2.62x | 8.01x | 2.81x | 4.54x | 19.86x | 12.71x | -10.93x | 15.10x | 4.86x | -17.55x | -1.68x | 3.55x | 2.82x | 3.32x | 4.12x | 0.98x | 2.33x | 3.30x | 0.06x | 2.21x | 2.31x | 10.23x | 9.25x | 19.02x | -1.42x | 9.49x | 2.15x | 2.00x | 1.91x |
| Interest Paid | 122M | 0 | 235.3M | 195.8M | 117.5M | 107.7M | 80.4M | 84.2M | 63.7M | 27.1M | 20.1M | 18.6M | 22.9M | 23.7M | 22.7M | 22.3M | 13.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 69M | 0 | 122.1M | 96.3M | 127.8M | 83.8M | 76.8M | 23.9M | 90.6M | 83.8M | 64.3M | 45.4M | 68.6M | 92.7M | 89.3M | 79.8M | 65.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
High Debt and Margin Volatility
As reported in quarterly filings, the relationship between net income and operating cash flow is highly erratic, with OCF/NI ratios swinging from -81.88 in 2023Q4 to 9.61 in 2024Q4, suggesting that reported net income is a poor proxy for the company's actual cash-generating capacity.
The extreme divergence between net income and operating cash flow indicates that non-cash charges and significant working capital swings frequently distort the bottom line. Investors should monitor whether this volatility is a structural feature of the company's complex global accounting or a temporary byproduct of its aggressive M&A strategy.
Based on the provided cash flow data, BCO's free cash flow trajectory is characterized by sharp quarterly fluctuations, with margins ranging from -9.8% to 27.3% over the last ten quarters, indicating that consistent cash generation remains elusive despite the company's ongoing transition toward digital services.
The inability to maintain positive free cash flow across consecutive quarters suggests that the business model remains sensitive to timing differences in cash collection and capital expenditure cycles. This inconsistency complicates the company's ability to self-fund its growth initiatives without relying on external financing.
According to recent financial statements, working capital changes are the primary driver of cash flow volatility, with quarterly fluctuations as large as $272.4 million in 2024Q4, which suggests that the company's cash position is highly sensitive to the timing of client payments and inventory management.
The massive swings in working capital indicate that BCO's cash flow is heavily dependent on the efficiency of its collection cycles and the management of its cash-in-transit float. Such volatility warrants further investigation into whether these shifts represent genuine operational improvements or merely the timing of large-scale contract settlements.
As indicated by the company's historical cash flow statements, BCO continues to prioritize share repurchases and dividends despite inconsistent free cash flow, with buybacks totaling $85.2 million in 2025Q2 alone, which may place additional strain on a balance sheet already burdened by significant debt.
The decision to return capital to shareholders while simultaneously managing a high debt-to-equity ratio suggests a management strategy that prioritizes equity support over balance sheet deleveraging. This approach appears risky given the narrow net margins and the potential for future interest rate volatility to impact debt service costs.
Quick answers to the most common questions about buying BCO stock.
The Brink's Company (BCO) generated $639.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
The Brink's Company (BCO) generated $436.4M 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.
The Brink's Company (BCO) spent $203.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, The Brink's Company (BCO) returned $42.3M to shareholders via cash dividends and spent $209.4M on share repurchases. This shows the company's commitment to returning capital to its equity investors.