Free cash flow margin compressed from 7.1% in 2024Q2 to 1.9% in 2026Q3, with working capital changes ranging from a $20.9M outflow to a $25.6M inflow, suggesting cash conversion remains highly dependent on timing.
Benchmark Electronics, Inc. (BHE) cash flow statement — 30-year operating, investing & financing cash flows
| 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 | 170.29M | 123.96M | 189.22M | 174.29M | -177.47M | -2.62M | 120.44M | 93.14M | 76.69M | 145.84M | 272.52M | 146.8M | 136.66M | 99.08M | 151.15M | 54.78M | 5.17M | 123.57M | 163.54M | 282.11M | -80.5M | -1.73M | 32.17M | 76.61M | 221.87M | 170.29M | -47.04M | 69.87M | 56.85M | 19.29M | 12.34M |
| Operating CF Margin % | - | 4.66% | 7.12% | 6.14% | -6.15% | -0.12% | 5.87% | 4.11% | 2.99% | 5.91% | 11.8% | 5.78% | 4.89% | 3.95% | 6.12% | 2.43% | 0.22% | 5.91% | 6.31% | 9.67% | -2.77% | -0.08% | 1.61% | 4.16% | 13.61% | 13.34% | -2.76% | 7.96% | 10.85% | 5.93% | 6.13% |
| Operating CF Growth % | 1387.08% | -34.49% | 8.57% | 198.21% | -6668.38% | -102.18% | 29.31% | 21.45% | -47.42% | -46.48% | 85.64% | 7.42% | 37.93% | -34.45% | 175.9% | 960.47% | -95.82% | -24.44% | -42.03% | 450.45% | -4555.81% | -105.37% | -58% | -65.47% | 30.29% | 462.02% | -167.32% | 22.89% | 194.74% | 56.36% | 462.83% |
| Net Income | 56.02M | 24.85M | 64.31M | 64.31M | 68.23M | 35.77M | 14.05M | 23.43M | 22.82M | -31.96M | 64.05M | 95.4M | 82.44M | 111.16M | 56.61M | 51.96M | 81.03M | 53.9M | -135.63M | 93.28M | 111.68M | 80.59M | 70.99M | 55.44M | 35.89M | -54.31M | 19.9M | 11.97M | 16.37M | 15.09M | 8.86M |
| Depreciation & Amortization | 47.89M | 47.63M | 46.14M | 45.41M | 44.25M | 44.15M | 48.79M | 48.43M | 51.84M | 48.67M | 55.14M | 49.67M | 46.45M | 40.94M | 35.71M | 35.48M | 39.83M | 39.81M | 40.67M | 43.13M | 27.38M | 26.17M | 26.87M | 29.09M | 31M | 51.86M | 52.68M | 31.07M | 16.66M | 12.16M | 6.45M |
| Stock-Based Compensation | 28.62M | 17.2M | 13.37M | 15.29M | 0 | 15.26M | 10.4M | 0 | 10.09M | 7.82M | 5.32M | 7.71M | 6.43M | 7.05M | 6.27M | 5.1M | 5.42M | 5.36M | 4.73M | 3.12M | 2.95M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 2.44M | -5.74M | -5.93M | -14.99M | -7.25M | -6.88M | -7.31M | -2.37M | 7.63M | 9.26M | 7.05M | -12.78M | 12.03M | -5.79M | 9.06M | -17.99M | 280K | -1.07M | -26.5M | 6.56M | -819K | 7.38M | 873K | -3.56M | -1.51M | -6.36M | 3.21M | 841K | 2.31M | -314K | 408.35K |
| Other Non-Cash Items | 8.12M | 8.78M | -317K | 2.29M | 18.29M | 4.5M | 8.96M | 14.69M | -7.63M | -9.26M | -7.05M | 635K | -2.01M | -6.76M | -305K | -9.8M | -693K | 227K | 247.69M | 1.86M | 1.24M | 3.12M | 4.05M | 7.75M | 3.95M | 62.92M | 1.29M | 1K | 1K | -1K | -28.97K |
| Working Capital Changes | 27.2M | 31.24M | 71.64M | 61.98M | -300.99M | -95.43M | 45.55M | 8.96M | -8.06M | 121.32M | 148.01M | 6.17M | -8.68M | -47.53M | 43.8M | -9.97M | -120.7M | 25.36M | 32.59M | 134.15M | -222.93M | -118.98M | -70.6M | -12.11M | 152.53M | 116.19M | -124.12M | 24.82M | 21.25M | -7.72M | -3.35M |
| Change in Receivables | -27.65M | 10.38M | 41.35M | 50.68M | -164.82M | -59.43M | 31.87M | 113.95M | -33.95M | 6.35M | 37.57M | 52.85M | 37.86M | -56.63M | -34.36M | 27.7M | -40.19M | 6.35M | 61.3M | 111.61M | -106.03M | -113.69M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -125.64M | 75.17M | 127.84M | 45.07M | -206.25M | -197.87M | -10.8M | -5.24M | -43.26M | -14.02M | 27.75M | 3.97M | -6.15M | -17.83M | 66.09M | -72.67M | -48.16M | 36.52M | 15.98M | 134.78M | -58.41M | -104.31M | -18.02M | -39.32M | 36.92M | 145.45M | -132.43M | -10.68M | 30.93M | -13.03M | 3.13M |
| Change in Payables | 273.32M | 32.4M | -18.28M | -35.32M | -16.66M | 139.95M | -15.55M | -121.86M | 61.39M | 29.54M | 76.04M | -41.39M | -36.65M | 19.73M | -21.08M | 28.39M | -17.8M | -14.92M | -70.16M | -109.25M | -36.92M | 114.72M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -54.27M | -32.7M | -32.77M | -77.14M | -41.17M | -41.88M | -34.38M | -34.86M | -68.85M | -56.12M | -21.25M | -266.8M | -27.48M | -108.72M | -9.49M | -60.48M | -24.86M | -40.53M | 93.49M | -97.07M | 71.34M | -21.59M | -15.03M | -19.09M | -43.8M | -20.8M | -85.54M | -333.77M | -78.7M | -12.45M | -48.98M |
| Capital Expenditures | -55.21M | -35.61M | -33.25M | -73.48M | -46.77M | -38.79M | -34.58M | -35.12M | -66.73M | -54.51M | -32.33M | -38.06M | -45.39M | -28.74M | -49.03M | -72M | -36.04M | -33.7M | -36.14M | -20.57M | -44.62M | -46.4M | -17.38M | -19.54M | -7.89M | -17.61M | -47.98M | -23.87M | -12.2M | -10.35M | -8.68M |
| CapEx % of Revenue | 1.87% | 1.34% | 1.25% | 2.59% | 1.62% | 1.72% | 1.68% | 1.55% | 2.6% | 2.21% | 1.4% | 1.5% | 1.62% | 1.15% | 1.99% | 3.2% | 1.5% | 1.61% | 1.4% | 0.71% | 1.53% | 2.06% | 0.87% | 1.06% | 0.48% | 1.38% | 2.81% | 2.72% | 2.33% | 3.18% | 4.31% |
| Acquisitions | -5.13M | 5.06M | 0 | 0 | 5.69M | 0 | 4.71M | 259K | -2.73M | 280K | 10.75M | -229.58M | 6.26M | -94.27M | 0 | 0 | 0 | -10.55M | 0 | 3.42M | 586K | 278K | 0 | 0 | -36.16M | 0 | -38.69M | -308.88M | -70.68M | 0 | -30.83M |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 6.07M | -2.14M | 486K | -3.66M | -93K | -3.08M | -4.51M | -54K | -3.83M | -1.86M | 339K | 1.12M | 2.1M | 11.56M | 23.72M | 369K | 257K | -11.09M | 291K | 2.46M | -132K | -2.01M | 6.03M | 455K | 258K | -3.19M | 1.13M | -1.02M | -7.38M | 169K | 75.28K |
| Cash from Financing | -107.8M | -105.9M | -109.11M | -23.58M | 159.23M | -73.95M | -57.53M | -152.84M | -290.97M | -31.35M | -34.74M | 159.64M | -24.88M | -30.11M | -43.72M | -54.09M | -54.73M | -24.37M | -91.22M | -114.49M | 21.27M | 7.67M | -11.19M | -17.99M | 79.54M | -112.22M | 147.14M | 249.79M | 23.89M | 388K | 47.66M |
| Debt Issued (Net) | -13.69M | -45.1M | -74.28M | 5.72M | 194.26M | -6.5M | -7.99M | -6.79M | -58.02M | -12.4M | -12.3M | 229.32M | -582K | -497K | -419K | -363K | -300K | -254K | -855K | -72.15M | 0 | 0 | -21.03M | -35.94M | -35.79M | -113.81M | 32.27M | 161.2M | 23.8M | -200K | 19.1M |
| Equity Issued (Net) | 11.51M | -26.84M | -5.1M | 129K | -8.68M | -40.22M | -25.22M | -120.53M | -211.86M | -18.14M | -23.1M | -68.36M | -43.8M | -41.17M | -47.11M | -56.28M | -58.85M | -27.92M | -93.83M | -43.76M | 16.07M | 8.08M | 9.84M | 18.05M | 115.33M | 1.58M | 116.25M | 94.9M | 500K | 600K | 28.9M |
| Dividends Paid | 91K | -24.43M | -23.91M | -23.45M | -23.16M | -23.26M | -23.04M | -23.29M | -21M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 11.51M | -26.85M | -5.1M | 0 | -9.39M | -40.22M | -25.22M | -122.11M | -211.86M | -29.35M | -41.93M | -68.36M | -43.8M | -41.17M | -47.11M | -56.28M | -58.85M | -27.92M | -93.83M | -52.97M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100K | 0 |
| Other Financing | -105.71M | -9.54M | -5.81M | -5.98M | -3.2M | -3.98M | -1.28M | -2.23M | -80K | -816K | 663K | -1.32M | 19.5M | 11.56M | 3.8M | 2.56M | 4.43M | 3.81M | 3.47M | 1.41M | 5.2M | -412K | 0 | -104K | 0 | 0 | -1.38M | -6.31M | -400K | -12K | -300K |
| Net Change in Cash | 4.59M | -5.63M | 44.81M | 75.78M | -64.32M | -124.24M | 32.03M | -94.15M | -284.44M | 61.11M | 215.44M | 38.62M | 81.82M | -39.02M | 100.66M | -62.42M | -74.9M | 61.55M | 160.5M | 75.33M | 13.03M | -14.02M | 7.55M | 43.56M | 252.7M | 36.34M | 14.1M | -13.64M | 2.05M | 7.23M | 11.01M |
| Free Cash Flow | 115.69M | 85.42M | 155.97M | 96.56M | -220.82M | -44.8M | 80.92M | 60.56M | 9.96M | 91.34M | 240.19M | 108.74M | 91.27M | 70.34M | 102.11M | -17.21M | -30.87M | 89.87M | 127.39M | 261.53M | -125.12M | -48.13M | 14.79M | 57.07M | 213.98M | 152.68M | -95.02M | 46M | 44.65M | 8.94M | 3.65M |
| FCF Margin % | 3.92% | 3.21% | 5.87% | 3.4% | -7.65% | -1.99% | 3.94% | 2.67% | 0.39% | 3.7% | 10.4% | 4.28% | 3.26% | 2.81% | 4.14% | -0.76% | -1.29% | 4.3% | 4.92% | 8.97% | -4.3% | -2.13% | 0.74% | 3.1% | 13.13% | 11.96% | -5.57% | 5.24% | 8.52% | 2.75% | 1.81% |
| FCF Growth % | 54.4% | -45.23% | 61.54% | 143.72% | -392.92% | -155.36% | 33.62% | 508.34% | -89.1% | -61.97% | 120.88% | 19.14% | 29.76% | -31.11% | 693.23% | 44.25% | -134.35% | -29.45% | -51.29% | 309.03% | -159.94% | -425.33% | -74.07% | -73.33% | 40.15% | 260.67% | -306.58% | 3.02% | 399.6% | 144.73% | 164.07% |
| FCF per Share | 3.18 | 2.35 | 4.24 | 2.68 | -6.18 | -1.24 | 2.20 | 1.56 | 0.21 | 1.84 | 4.82 | 2.09 | 1.68 | 1.28 | 1.80 | -0.29 | -0.49 | 1.38 | 1.90 | 3.59 | -1.92 | -0.75 | 0.23 | 0.92 | 4.01 | 3.46 | -2.26 | 1.36 | 1.64 | 0.33 | 0.18 |
| FCF Conversion (FCF/Net Income) | 2.06x | 4.99x | 2.99x | 2.71x | -2.60x | -0.07x | 8.57x | 3.98x | 3.36x | -4.56x | 4.26x | 1.54x | 1.66x | 0.89x | 2.67x | 1.05x | 0.06x | 2.29x | -1.21x | 3.02x | -0.72x | -0.02x | 0.45x | 1.38x | 6.18x | -3.14x | -2.36x | 5.84x | 3.47x | 1.28x | 1.39x |
| Interest Paid | -12.18M | 19.42M | 28.03M | 30.55M | 0 | 8.21M | 9.05M | 0 | 7.87M | 8.7M | 8.3M | 2.47M | 1.72M | 1.76M | 1.35M | 1.29M | 1.32M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | -50.11M | 0 | 46.73M | 37.66M | 0 | 20.56M | 18.07M | 0 | 48.92M | 6.45M | 7.87M | 8.56M | 5.82M | 62K | 11.97M | 7.76M | 8.58M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying BHE stock.
Benchmark Electronics, Inc. (BHE) generated $124.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Benchmark Electronics, Inc. (BHE) generated $85.4M 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.
Benchmark Electronics, Inc. (BHE) spent $35.6M 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, Benchmark Electronics, Inc. (BHE) returned $24.4M to shareholders via cash dividends and spent $26.8M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Working capital reversal volatility
Metrics are mathematically derived from official filings.
Operating Cash Flow Tracks Working Capital Timing
Based on reported cash flow figures, BHE's operating cash flow to net income ratio ranged from negative in 2025Q2 to 9.82x in 2025Q4, a spread that reflects working capital timing more than stable earnings conversion quality.
The conversion ratio is inflated in quarters where net income is depressed, so the 9.82x reading in 2025Q4 reflects a $6.0M earnings base rather than unusually strong cash generation. Across the ten quarters, operating cash flow appears to track working capital swings closely, suggesting earnings quality depends on collection and payables timing rather than a stable recurring cash base. Investors should monitor whether the 1.74x ratio in the latest two quarters persists once working capital normalizes.
Free Cash Flow Margin Compresses Sharply
According to the reported cash flow statements, BHE's FCF margin fell from 7.1% in 2024Q2 to 1.9% in 2026Q3, with free cash flow declining from $47.3M to $15.4M over that span.
The trajectory points to a step-down in cash generation rather than a single weak quarter, as the margin has trended lower across most of the period. Capital expenditure has been contained at roughly 0.7% to 2.7% of revenue, so the decline appears driven more by working capital absorption than by heavier investment. This warrants further investigation into whether the compression reflects customer terms or inventory build rather than a change in unit economics.
Working Capital Swings Dominate Cash Outcomes
Based on the reported figures, BHE's working capital change ranged from a $20.9M outflow in 2025Q2 to a $25.6M inflow in 2024Q2, indicating this line item explains most of the quarter-to-quarter variance in operating cash flow.
The magnitude of these swings relative to quarterly net income suggests meaningful receivable and inventory exposure sensitive to timing. Repeated inflows followed by outflows imply that some apparent cash strength may reverse, though the reported data alone cannot confirm the underlying cause. Investors should monitor whether working capital releases are sustainable or represent one-time liquidation of balances.
Shareholder Returns Track Cash Availability
As reported in the cash flow statements, BHE paid roughly $6.1M in dividends each quarter while buybacks varied from near zero to $26.0M, with the largest repurchase coinciding with the strongest free cash flow quarter in 2025Q4.
Dividend payments remained steady regardless of cash flow volatility, which suggests a committed payout funded from operating cash in stronger quarters. Buybacks appear discretionary and correlated with periods of elevated cash, indicating capital return is calibrated to working capital releases rather than a stable underlying cash base. This pattern suggests the company may treat working capital inflows as deployable, though sustainability depends on whether those inflows recur.
Cumulative Cash Exceeds Reported Earnings
Across the ten reported quarters, BHE generated cumulative net income of roughly $148M against cumulative free cash flow of about $198M, a gap that appears to reflect working capital release rather than sustained earnings-to-cash conversion.
Free cash flow exceeding net income in aggregate is unusual for a contract manufacturer and is driven largely by positive working capital movements in several quarters. The cumulative figure should be read with caution, since a substantial share of the cash generation likely reflects balance sheet liquidation that may not repeat. Investors should monitor whether the gap narrows as working capital stabilizes.
What the Cash Flow Figures May Obscure
Based on reported figures, BHE's stock-based compensation of $5.4M to $9.5M per quarter is added back to operating cash flow, so cash-based conversion may flatter underlying economics relative to a view that treats equity compensation as a real cost.
Treating SBC as a non-cash add-back lifts operating cash flow without a corresponding cash outlay, which may overstate recurring cash generation in quarters where it is material. The reported data does not disclose off-balance-sheet obligations or financing arrangements, so their absence from this analysis reflects data limitations rather than a conclusion that none exist. Investors should monitor whether working capital releases and SBC add-backs together account for the majority of reported free cash flow over a full cycle.