VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
JBTMJBT Marel Corporation
$139.30$7.3B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksJBTMCash Flow

JBT Marel Corporation (JBTM) Cash Flow Statement

20Y historyFree accessUpdated daily

Free cash flow has shown a positive trajectory, improving from a negative $36.9 million in 2023Q4 to $93.0 million in 2026Q1, despite the ongoing challenges of managing working capital volatility.

JBTM Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06
Cash from Operations426.3M341.7M233.6M39.6M142.3M223.8M252M110.2M153.9M104.6M67.4M111.9M77.7M62M86M36.4M17.5M54.1M81.8M33.7M96M
Operating CF Margin %-9%13.61%2.38%8.95%15.98%14.59%5.66%8.02%6.4%4.99%10.11%7.89%6.64%9.38%3.81%1.99%6.43%7.96%3.45%11.37%
Operating CF Growth %633.26%46.28%489.9%-72.17%-36.42%-11.19%128.68%-28.4%47.13%55.19%-39.77%44.02%25.32%-27.91%136.26%108%-67.65%-33.86%142.73%-64.9%-
Net Income167.5M-50.5M85.4M582.6M103.8M119.1M108.8M129.3M104.4M82.1M68M56M30.8M34M37.1M30.8M37.9M32.8M44.1M40.1M34.8M
Depreciation & Amortization273.6M266.2M89.4M91.3M77.5M72.1M71.8M65.6M57.7M51.7M38.5M29.6M25.3M25M23.6M24.1M22.9M22.6M25.5M25.1M23.2M
Stock-Based Compensation11.5M23.2M14.7M11.4M05.5M1.9M9.4M9.7M9M9.9M7.2M7.3M6.9M7.5M5.2M7.3M7.9M8.4M8.6M7.8M
Deferred Taxes8.1M000-19.1M09.8M19.8M4.8M18.3M-100K5.8M4.9M5.7M6.7M3.4M8.8M6.6M000
Other Non-Cash Items17.1M129.1M90.3M-668M24.9M100.8M10.6M15.1M-20.6M-2.3M-2.2M-1.6M1.5M-3.3M600K800K-6.9M11.7M16.6M2.2M1.6M
Working Capital Changes800K-26.3M-46.2M22.3M-44.8M-73.7M49.1M-129M-2.1M-54.2M-46.7M14.9M7.9M-6.3M10.5M-27.9M-52.5M-27.5M-12.8M-42.3M28.6M
Change in Receivables-25.3M13.7M-59.2M-21.6M-28.2M-29.1M62.5M-18.8M-7.2M-35.8M-29M-11.3M9.8M800K2.3M200K-54.6M13.7M4.2M-17.3M20.5M
Change in Inventory-68M-53.9M3.7M26.9M-47.3M-36.9M44M-5.7M-7.5M-23.7M-2.9M15.6M7.7M-9.6M14.6M-19.8M3.3M22.8M17M-32M-11.5M
Change in Payables7.4M-16.3M0029.1M0-61M-3.7M35.8M8.5M16.1M10.4M2.1M-1.9M5.2M-2M19.1M-3.4M-32M13.6M0
Cash from Investing-72.1M-1.84B-41.3M725.9M-416.1M-272.9M-37.3M-401.7M-94.4M-139.9M-266.8M-185.1M-126.6M-28.1M-32.6M-21.4M-23.7M-24.8M-24.6M-12.1M-20M
Capital Expenditures-109.6M-103.6M-37.9M-55.1M-84.6M-51.7M-34.3M-37.9M-39.8M-37.9M-37.1M-37.7M-36.7M-29.2M-24.7M-20.8M-24.3M-19.8M-22.9M-23M-22.7M
CapEx % of Revenue2.82%2.73%2.21%3.31%5.32%3.69%1.99%1.95%2.07%2.32%2.75%3.4%3.73%3.13%2.69%2.18%2.76%2.35%2.23%2.35%2.69%
Acquisitions31.5M-1.75B0-100K-328.6M-224.5M-4.5M-365.9M-57.5M-104.2M-232M-150.9M-91.3M0-10M0-400K-6.7M-4.5M00
Investments---------------------
Other Investing6M6.5M-3.4M781.1M-2.9M3.3M1.5M2.1M2.9M2.2M2.3M3.5M1.4M1.1M2.1M-600K1M1.7M2.8M10.9M2.7M
Cash from Financing-241.7M458.1M561.8M-354.1M270.6M80.8M-207.4M287.5M-48.3M34.7M194.9M83.9M61.9M-101.6M36.1M-18.5M4.9M-60.2M-22.1M-23.2M-68.9M
Debt Issued (Net)-145.1M596.4M579M-339.6M292.7M151.1M-192.4M311.5M474.7M-115.9M215.1M106.4M77.9M-89.5M51.2M-6.8M14.7M0184.4M900K0
Equity Issued (Net)51.1M51.1M-3M-6.8M-7.7M-2.2M00-20M179.1M-4.3M-7.7M-2.8M-200K-3.6M-300K00-700K00
Dividends Paid-20.6M-20.9M-13.1M-12.8M-13.1M-12.8M-12.8M-12.7M-13.1M-12.7M-11.8M-11.2M-10.7M-10.1M-8.5M-8.4M-8.1M-7.7M-205.8M-24.1M0
Share Repurchases00-3M-6.8M-7.7M-2.2M00-20M-5M-4.3M-7.7M-2.8M-200K-3.6M-300K00-700K00
Other Financing-127.1M-168.5M-1.1M5.1M-1.3M-55.3M-2.2M-11.3M-489.9M-15.8M-4.1M-3.6M-2.5M-1.8M-3M-3M-1.7M-52.5M00-68.9M
Net Change in Cash110.5M-1.04B745.1M411.6M-7.1M29.4M8M-3.5M9M800K-4M3.9M3.9M-69.6M90M-4.7M-700K-29.2M34.1M-800K7.6M
Free Cash Flow316.7M238.1M195.7M-15.5M57.7M172.1M217.7M72.3M114.1M66.7M30.3M74.2M41M32.8M61.3M15.6M-6.8M34.3M58.9M10.7M73.3M
FCF Margin %8.16%6.27%11.4%-0.93%3.63%12.29%12.6%3.72%5.94%4.08%2.24%6.7%4.17%3.51%6.68%1.63%-0.77%4.08%5.73%1.09%8.68%
FCF Growth %52.55%21.67%1362.58%-126.86%-66.47%-20.95%201.11%-36.63%71.06%120.13%-59.16%80.98%25%-46.49%292.95%329.41%-119.83%-41.77%450.47%-85.4%-
FCF per Share6.044.556.08-0.481.805.366.782.263.542.091.022.491.371.102.080.53-0.231.202.120.392.67
FCF Conversion (FCF/Net Income)1.89x-6.77x2.74x0.07x1.04x1.88x2.32x0.85x1.48x1.30x1.00x2.00x2.52x1.87x2.38x1.19x0.47x1.65x1.85x0.93x2.77x
Interest Paid007.5M20.7M08.8M14.2M21.9M16M13.1M10.4M7.7M7.7M6.7M6.9M6.8M7.9M8.6M1.6M100K0
Taxes Paid00000036.4M29.2M19.8M24M25.8M13.8M8.2M7.7M9.2M10.8M16.5M8.5M13.4M10.2M0

Key Metrics

Growth RegimeExpanding
ProfitabilityStrained
Balance SheetStrained
Cash FlowImproving
Top Statement Risk

Marel integration execution risk

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Amortization

According to recent quarterly filings, the relationship between net income and operating cash flow remains highly volatile, with the OCF/NI ratio reaching an extreme 30.06 in 2025Q2, suggesting that non-cash charges significantly distort the company's reported GAAP profitability during this intensive Marel integration phase.

The wide divergence between net income and operating cash flow indicates that GAAP earnings are currently poor proxies for the company's actual cash-generating capacity. Investors should monitor whether this gap narrows as non-cash amortization and restructuring-related expenses subside, as the current disconnect makes it difficult to assess the true underlying cash conversion efficiency.

FCF Recovery Following Marel Acquisition

As reported in financial statements, JBTM's free cash flow trajectory has shown a marked improvement from the negative $36.9 million recorded in 2023Q4 to a positive $93.0 million in 2026Q1, reflecting the initial stabilization of cash flows post-merger despite ongoing integration-related capital requirements.

The shift toward positive free cash flow suggests that the business is beginning to capture the cash-generative benefits of its expanded scale. However, the sustainability of this trend remains contingent on the company's ability to maintain disciplined capital expenditure while managing the high fixed-cost base inherent in its new, larger operational footprint.

Working Capital Volatility Remains High

Based on JBTM's reported figures, working capital movements have been erratic, swinging from a $62.5 million inflow in 2025Q4 to a $45.7 million outflow in 2025Q3, which highlights the operational challenges of aligning inventory and receivables across the newly combined global manufacturing and service network.

This volatility in working capital suggests that the company is still navigating the complexities of integrating disparate supply chains and payment cycles. Analysts should scrutinize whether these fluctuations represent temporary timing differences or deeper inefficiencies in managing the cash conversion cycle within the newly integrated Marel business units.

Capital Intensity Reflects Integration Needs

As indicated by recent data, the company's capital expenditure as a percentage of revenue has remained relatively stable, hovering between 2.0% and 3.4% over the last ten quarters, which suggests that management is prioritizing essential maintenance and integration-related investments over aggressive, large-scale capacity expansion.

The current level of capital intensity appears consistent with a firm focused on consolidating its manufacturing footprint rather than building new greenfield facilities. Investors should monitor if this spending level is sufficient to maintain the competitive edge of the Innova software platform and the specialized machinery base without requiring significant future capital injections.

JBTM — Frequently Asked Questions

Quick answers to the most common questions about buying JBTM stock.

How much cash does JBT Marel Corporation (JBTM) generate from operations?

JBT Marel Corporation (JBTM) generated $341.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is JBT Marel Corporation's free cash flow?

JBT Marel Corporation (JBTM) generated $238.1M 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.

What is JBT Marel Corporation's capital expenditure (CapEx)?

JBT Marel Corporation (JBTM) spent $103.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does JBT Marel Corporation distribute cash to shareholders?

In 2025, JBT Marel Corporation (JBTM) returned $20.9M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.