JBTM
JBT Marel Corporation
$137.17
+$2.33(+1.73%)
91
Overall
--
Value
91
Tech
--
Quality
Market Cap
$7.01B
Volume
479.36K
52W Range
$90.08 - $148.77
Target Price
$142.80
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $1.1B | $1.4B | $1.6B | $1.9B | $1.9B | $1.7B | $1.9B | $1.6B | $1.7B | $1.7B | ||
| Total Revenue | $957.8M | $1.1B | $1.6B | $1.9B | $1.9B | $1.7B | $1.9B | $1.6B | $1.7B | $1.7B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-114.2M | $-166.0M | $-203.3M | $1.4B | $1.2B | $1.2B | $918.7M | $1.1B | $1.1B | $1.1B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $316.9M | $380.7M | $470.7M | $537.6M | $791.3M | $533.7M | $482.1M | $529.4M | $585.7M | $626.5M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $227.9M | $265.0M | $323.2M | $347.7M | $398.9M | $362.2M | $399.8M | $389.7M | $700.0K | $27.3M | ||
| Research & Development | $18.2M | $23.6M | $-28.7M | $-26.9M | $28.5M | $29.3M | $29.9M | $23.0M | $20.5M | $20.9M | ||
| Research Expense | $18.2M | $23.6M | $28.7M | -- | $28.5M | $29.3M | $29.9M | $23.0M | $20.5M | $20.9M | ||
| Selling, General & Administrative | $207.0M | $236.7M | $325.2M | $346.8M | $396.4M | $358.5M | $401.1M | $389.7M | $409.6M | -- | ||
| Selling & Marketing Expenses | $207.0M | $236.7M | $325.2M | $346.8M | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | $-8.9M | $-6.2M | $-5.3M | $-10.5M | $396.4M | $358.5M | $401.1M | $389.7M | $409.6M | -- | ||
| Salaries & Wages | $-7.2M | $-9.9M | $-2.0M | $900.0K | $2.5M | $3.7M | $-1.3M | $-4.6M | $700.0K | $27.3M | ||
| Depreciation & Amortization | $-29.6M | $-38.5M | $-51.7M | $-57.7M | $65.6M | $71.8M | $76.8M | $81.1M | -- | -- | ||
| Depreciation & Amortization | $-29.6M | $-38.5M | $-51.7M | $-57.7M | $65.6M | $71.8M | $76.8M | $81.1M | -- | -- | ||
| Amortization | $-7.1M | $-10.9M | $-19.6M | $-22.3M | $528.9M | $543.9M | $686.1M | $772.3M | $779.5M | $769.1M | ||
| Other Operating Expenses | $2.7M | $4.7M | $100.0K | -- | $14.1M | $16.3M | $17.3M | $18.1M | $20.5M | $19.5M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $89.0M | $115.7M | $147.5M | $189.9M | $188.2M | $163.1M | $160.1M | $132.6M | $164.7M | $118.4M | ||
| EBITDA | $119.7M | $141.9M | $197.5M | $200.6M | $251.3M | $231.2M | $202.8M | $212.5M | $721.7M | $204.1M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $7.9M | $9.4M | $13.6M | $13.9M | $18.8M | $13.9M | $11.2M | $16.3M | $24.3M | $19.4M | ||
| Intinc | $1.1M | $1.6M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-6.8M | $-9.4M | $-13.6M | $-13.9M | $-18.8M | $-13.9M | $-8.7M | $12.6M | $-24.3M | $-19.4M | ||
| Gain on Sale of Securities | $400.0K | $-2.0M | $2.0M | $-4.4M | -- | $1.1M | $500.0K | $3.9M | $13.4M | $-1.1M | ||
| Other Income/Expense | $-400.0K | $2.0M | $-2.0M | $4.4M | $-112.5M | $-81.8M | $-105.7M | $-7.1M | $-13.1M | $-23.6M | ||
| Other Special Charges | -- | -- | -- | $190.0M | $112.5M | $80.7M | $105.2M | $135.4M | $150.0M | $141.8M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-37.7M | $12.3M | $1.7M | $47.0M | $13.5M | $12.1M | $5.6M | $7.1M | $11.4M | $1.4M | ||
| Special Income Charges | $37.7M | $-12.3M | $-1.7M | $-47.0M | $-13.5M | $-12.1M | $-5.6M | $-7.1M | $-11.4M | $-1.4M | ||
| Impairment of Capital Assets | -- | -- | -- | -- | -- | -- | $3.7M | $4.5M | $14.4M | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $90.1M | $103.4M | $145.8M | $142.9M | $185.7M | $159.4M | $130.7M | $136.3M | $630.4M | $114.7M | ||
| Pre-Tax Income | $82.2M | $94.0M | $132.2M | $129.0M | $166.9M | $145.5M | $152.7M | $120.0M | $153.1M | $95.4M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $26.2M | $26.0M | $50.1M | $24.6M | $37.6M | $36.7M | $27.0M | $16.2M | $23.5M | $10.7M | ||
| NET INCOME | ||||||||||||
| Net Income | $56.0M | $68.0M | $82.1M | $104.4M | $129.0M | $108.8M | $119.1M | $137.4M | $582.6M | $85.4M | ||
| Net Income (Continuing Operations) | $56.0M | $68.0M | $82.1M | $104.4M | $129.0M | $108.8M | $118.4M | $103.8M | $582.6M | $84.6M | ||
| Net Income (Discontinued Operations) | $56.0M | $68.0M | $82.1M | $104.4M | $129.0M | $108.8M | $119.1M | $137.4M | $582.6M | $85.4M | ||
| Net Income (Common Stockholders) | $56.0M | $68.0M | $82.1M | $104.4M | $129.3M | $108.8M | $119.1M | $137.4M | $582.6M | $85.4M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $72.1M | ||
| TOTALS | ||||||||||||
| Total Expenses | $113.7M | $99.0M | $119.9M | $1.7B | $1.6B | $1.4B | $1.5B | $1.5B | $1.1B | $1.1B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $29.5M | $29.4M | $31.4M | $31.9M | $31.9M | $32.0M | $32.0M | $32.0M | $32.0M | $32.0M | ||
| Average Shares Outstanding (Diluted) | $29.8M | $29.8M | $31.9M | $32.2M | $32.0M | $32.1M | $32.1M | $32.1M | $32.1M | $32.2M | ||
| Shares Outstanding | $29.2M | $29.3M | $31.6M | $31.5M | $31.7M | $31.7M | $31.8M | $31.8M | $31.8M | $51.9M | ||
| Basic EPS | $1.89 | $2.3 | $2.56 | $3.26 | $4.04 | $3.4 | $3.7 | $4.08 | $18.21 | $2.67 | ||
| Basic EPS (Continuing Operations) | $1.9 | $2.31 | $2.61 | $3.27 | $4.05 | $3.4 | $3.7 | $4.08 | $4.04 | $2.65 | ||
| Diluted EPS | $1.88 | $2.27 | $2.53 | $3.23 | $4.02 | $3.39 | $3.69 | $4.07 | $18.13 | $2.65 | ||
| Diluted EPS (Continuing Operations) | $1.88 | $2.28 | $2.58 | $3.24 | $4.03 | $3.39 | $3.69 | $4.07 | $4.02 | $2.63 | ||
| Dividend Per Share | $0.37 | $0.40 | $0.40 | $0.40 | $0.40 | $0.40 | $0.40 | $0.40 | $0.40 | $0.40 | ||
| OTHER METRICS | ||||||||||||
| Acquired In Process Rn D Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $23.7M | ||
| Acquisition Expense | -- | -- | -- | -- | -- | -- | $8.7M | $7.0M | -- | -- | ||
| Basic Discontinuous Operations | $-0.01 | $-0.01 | $-0.05 | $-0.01 | $-0.01 | -- | -- | -- | $14.17 | $0.02 | ||
| Diluted Discontinuous Operations | -- | $-0.01 | $-0.05 | $-0.01 | $-0.01 | -- | -- | -- | $14.11 | $0.02 | ||
| Earnings from equity interest | -- | -- | -- | -- | -- | -- | -- | $3.7M | $-300.0K | $-100.0K | ||
| Earnings From Equity Interest Net Of Tax | -- | -- | -- | -- | -- | -- | -- | $3.7M | $-300.0K | $-100.0K | ||
| Gains Loss On Disposal Of Discontinued Operations | -- | -- | -- | -- | -- | -- | -- | $44.8M | $13.5M | -- | ||
| Interest Expense Operating | -- | -- | -- | -- | -- | -- | $600.0K | $1.0M | -- | -- | ||
| Net Income Discontinuous Operations | -- | $300.0K | $400.0K | -- | $-300.0K | -- | -- | $620.5M | $557.2M | $800.0K | ||
| Other Gain Loss From Disposition Of Discontinued Operations | -- | -- | -- | -- | $-300.0K | -- | -- | $575.7M | $453.3M | $800.0K | ||
| Other Gand A | $-8.9M | $-6.2M | $-5.3M | $-10.5M | $396.4M | $358.5M | $401.1M | $389.7M | $409.6M | -- | ||
| Rent And Landing Fees | $-8.9M | $-6.2M | $-5.3M | $-10.5M | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $207.0M | $236.7M | $325.2M | $346.8M | -- | -- | -- | -- | -- | -- | ||
| Restruct | $-37.7M | $12.3M | $1.7M | $47.0M | $13.5M | $12.1M | $5.6M | $7.1M | $11.4M | $1.4M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | JBTM | $137.17 | +1.7% | 479.36K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |