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.
| 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 |
|---|
| Cash from Operations | 426.3M | 341.7M | 233.6M | 39.6M | 142.3M | 223.8M | 252M | 110.2M | 153.9M | 104.6M | 67.4M | 111.9M | 77.7M | 62M | 86M | 36.4M | 17.5M | 54.1M | 81.8M | 33.7M | 96M |
| 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 Income | 167.5M | -50.5M | 85.4M | 582.6M | 103.8M | 119.1M | 108.8M | 129.3M | 104.4M | 82.1M | 68M | 56M | 30.8M | 34M | 37.1M | 30.8M | 37.9M | 32.8M | 44.1M | 40.1M | 34.8M |
| Depreciation & Amortization | 273.6M | 266.2M | 89.4M | 91.3M | 77.5M | 72.1M | 71.8M | 65.6M | 57.7M | 51.7M | 38.5M | 29.6M | 25.3M | 25M | 23.6M | 24.1M | 22.9M | 22.6M | 25.5M | 25.1M | 23.2M |
| Stock-Based Compensation | 11.5M | 23.2M | 14.7M | 11.4M | 0 | 5.5M | 1.9M | 9.4M | 9.7M | 9M | 9.9M | 7.2M | 7.3M | 6.9M | 7.5M | 5.2M | 7.3M | 7.9M | 8.4M | 8.6M | 7.8M |
| Deferred Taxes | 8.1M | 0 | 0 | 0 | -19.1M | 0 | 9.8M | 19.8M | 4.8M | 18.3M | -100K | 5.8M | 4.9M | 5.7M | 6.7M | 3.4M | 8.8M | 6.6M | 0 | 0 | 0 |
| Other Non-Cash Items | 17.1M | 129.1M | 90.3M | -668M | 24.9M | 100.8M | 10.6M | 15.1M | -20.6M | -2.3M | -2.2M | -1.6M | 1.5M | -3.3M | 600K | 800K | -6.9M | 11.7M | 16.6M | 2.2M | 1.6M |
| Working Capital Changes | 800K | -26.3M | -46.2M | 22.3M | -44.8M | -73.7M | 49.1M | -129M | -2.1M | -54.2M | -46.7M | 14.9M | 7.9M | -6.3M | 10.5M | -27.9M | -52.5M | -27.5M | -12.8M | -42.3M | 28.6M |
| Change in Receivables | -25.3M | 13.7M | -59.2M | -21.6M | -28.2M | -29.1M | 62.5M | -18.8M | -7.2M | -35.8M | -29M | -11.3M | 9.8M | 800K | 2.3M | 200K | -54.6M | 13.7M | 4.2M | -17.3M | 20.5M |
| Change in Inventory | -68M | -53.9M | 3.7M | 26.9M | -47.3M | -36.9M | 44M | -5.7M | -7.5M | -23.7M | -2.9M | 15.6M | 7.7M | -9.6M | 14.6M | -19.8M | 3.3M | 22.8M | 17M | -32M | -11.5M |
| Change in Payables | 7.4M | -16.3M | 0 | 0 | 29.1M | 0 | -61M | -3.7M | 35.8M | 8.5M | 16.1M | 10.4M | 2.1M | -1.9M | 5.2M | -2M | 19.1M | -3.4M | -32M | 13.6M | 0 |
| Cash from Investing | -72.1M | -1.84B | -41.3M | 725.9M | -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 Revenue | 2.82% | 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% |
| Acquisitions | 31.5M | -1.75B | 0 | -100K | -328.6M | -224.5M | -4.5M | -365.9M | -57.5M | -104.2M | -232M | -150.9M | -91.3M | 0 | -10M | 0 | -400K | -6.7M | -4.5M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 6M | 6.5M | -3.4M | 781.1M | -2.9M | 3.3M | 1.5M | 2.1M | 2.9M | 2.2M | 2.3M | 3.5M | 1.4M | 1.1M | 2.1M | -600K | 1M | 1.7M | 2.8M | 10.9M | 2.7M |
| Cash from Financing | -241.7M | 458.1M | 561.8M | -354.1M | 270.6M | 80.8M | -207.4M | 287.5M | -48.3M | 34.7M | 194.9M | 83.9M | 61.9M | -101.6M | 36.1M | -18.5M | 4.9M | -60.2M | -22.1M | -23.2M | -68.9M |
| Debt Issued (Net) | -145.1M | 596.4M | 579M | -339.6M | 292.7M | 151.1M | -192.4M | 311.5M | 474.7M | -115.9M | 215.1M | 106.4M | 77.9M | -89.5M | 51.2M | -6.8M | 14.7M | 0 | 184.4M | 900K | 0 |
| Equity Issued (Net) | 51.1M | 51.1M | -3M | -6.8M | -7.7M | -2.2M | 0 | 0 | -20M | 179.1M | -4.3M | -7.7M | -2.8M | -200K | -3.6M | -300K | 0 | 0 | -700K | 0 | 0 |
| 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 | -24.1M | 0 |
| Share Repurchases | 0 | 0 | -3M | -6.8M | -7.7M | -2.2M | 0 | 0 | -20M | -5M | -4.3M | -7.7M | -2.8M | -200K | -3.6M | -300K | 0 | 0 | -700K | 0 | 0 |
| Other Financing | -127.1M | -168.5M | -1.1M | 5.1M | -1.3M | -55.3M | -2.2M | -11.3M | -489.9M | -15.8M | -4.1M | -3.6M | -2.5M | -1.8M | -3M | -3M | -1.7M | -52.5M | 0 | 0 | -68.9M |
| Net Change in Cash | 110.5M | -1.04B | 745.1M | 411.6M | -7.1M | 29.4M | 8M | -3.5M | 9M | 800K | -4M | 3.9M | 3.9M | -69.6M | 90M | -4.7M | -700K | -29.2M | 34.1M | -800K | 7.6M |
| Free Cash Flow | 316.7M | 238.1M | 195.7M | -15.5M | 57.7M | 172.1M | 217.7M | 72.3M | 114.1M | 66.7M | 30.3M | 74.2M | 41M | 32.8M | 61.3M | 15.6M | -6.8M | 34.3M | 58.9M | 10.7M | 73.3M |
| 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 Share | 6.04 | 4.55 | 6.08 | -0.48 | 1.80 | 5.36 | 6.78 | 2.26 | 3.54 | 2.09 | 1.02 | 2.49 | 1.37 | 1.10 | 2.08 | 0.53 | -0.23 | 1.20 | 2.12 | 0.39 | 2.67 |
| FCF Conversion (FCF/Net Income) | 1.89x | -6.77x | 2.74x | 0.07x | 1.04x | 1.88x | 2.32x | 0.85x | 1.48x | 1.30x | 1.00x | 2.00x | 2.52x | 1.87x | 2.38x | 1.19x | 0.47x | 1.65x | 1.85x | 0.93x | 2.77x |
| Interest Paid | 0 | 0 | 7.5M | 20.7M | 0 | 8.8M | 14.2M | 21.9M | 16M | 13.1M | 10.4M | 7.7M | 7.7M | 6.7M | 6.9M | 6.8M | 7.9M | 8.6M | 1.6M | 100K | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 36.4M | 29.2M | 19.8M | 24M | 25.8M | 13.8M | 8.2M | 7.7M | 9.2M | 10.8M | 16.5M | 8.5M | 13.4M | 10.2M | 0 |
Marel integration execution risk
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.
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.
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.
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.
Quick answers to the most common questions about buying JBTM stock.
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.
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.
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.
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.