STNG
Scorpio Tankers Inc.
Company overview
- Market capitalization
- —
- Employees
- 24
- Latest publication
- 2026-09-29
About Scorpio Tankers Inc.
Scorpio Tankers Inc., together with its subsidiaries, engages in the seaborne transportation of crude oil and refined petroleum products worldwide. As of March 19, 2026, its fleet consisted of 90 wholly owned tankers, including 34 LR2, 42MR, and 14 Handymax. Scorpio Tankers Inc. was incorporated in 2009 and is headquartered in Monaco.
Financial statements
Income Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q2 20242024-06-30 · USD | Q2 20222022-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 312,860,000USD | 252,652,000USD | 241,361,000USD | 230,225,000USD | 213,984,000USD | 203,969,000USD | 380,660,000USD | 405,073,000USD |
| Cost Of Revenue | 120,127,000USD | 129,394,000USD | 129,133,000USD | 121,532,000USD | 125,059,000USD | 92,636,000USD | 133,131,000USD | 151,227,000USD |
| Gross Profit | 192,733,000USD | 123,258,000USD | 112,228,000USD | 108,693,000USD | 88,925,000USD | 111,333,000USD | 247,529,000USD | 253,846,000USD |
| Selling General Administrative | 39,148,000USD | 35,689,000USD | 29,591,000USD | 29,614,000USD | 28,512,000USD | 23,860,000USD | 37,108,000USD | 22,803,000USD |
| Total Operating Expenses | 39,148,000USD | 35,689,000USD | 29,591,000USD | 29,614,000USD | 28,512,000USD | 16,504,000USD | -6,217,000USD | 24,283,000USD |
| Operating Income | 153,585,000USD | 87,569,000USD | 82,637,000USD | 79,079,000USD | 60,413,000USD | 94,829,000USD | 253,746,000USD | 229,563,000USD |
| Interest Income | 8,093,000USD | 7,016,000USD | 5,661,000USD | 4,691,000USD | 4,523,000USD | 2,970,000USD | 5,528,000USD | 836,000USD |
| Interest Expense | 12,228,000USD | 19,247,000USD | 19,958,000USD | 21,307,000USD | 19,619,000USD | 574,000USD | 33,327,000USD | 40,709,000USD |
| Net Interest Income | -4,135,000USD | -6,332,000USD | -14,297,000USD | -16,616,000USD | -15,096,000USD | -6,840,000USD | -27,799,000USD | -39,873,000USD |
| Income Before Tax | 216,264,000USD | 128,118,000USD | 84,452,000USD | 73,509,000USD | 58,213,000USD | 68,557,000USD | 227,321,000USD | 191,131,000USD |
| Net Income | 216,264,000USD | 128,118,000USD | 84,452,000USD | 73,509,000USD | 58,213,000USD | 68,557,000USD | 227,321,000USD | 191,131,000USD |
| Net Income From Continuing Ops | 216,264,000USD | 128,118,000USD | 84,452,000USD | 73,508,000USD | 58,213,000USD | 68,557,000USD | 227,321,000USD | 191,131,000USD |
| Ebit | 228,492,000USD | 147,365,000USD | 104,410,000USD | 89,112,000USD | 77,832,000USD | 69,131,000USD | 260,648,000USD | 231,840,000USD |
| Ebitda | 269,981,000USD | 191,343,000USD | 150,760,000USD | 134,448,000USD | 122,503,000USD | 114,351,000USD | 307,325,000USD | 282,659,000USD |
| Depreciation And Amortization | 41,489,000USD | 43,978,000USD | 46,350,000USD | 45,336,000USD | 44,671,000USD | 45,220,000USD | 46,677,000USD | 50,819,000USD |
| Reconciled Depreciation | 41,489,000USD | 43,978,000USD | 46,350,000USD | 45,336,000USD | 44,671,000USD | 45,220,000USD | 46,677,000USD | 50,819,000USD |
| Total Other Income Expense Net | 62,679,000USD | 40,549,000USD | 1,815,000USD | -5,570,000USD | -2,200,000USD | -26,272,000USD | -26,425,000USD | -38,432,000USD |
| Unclassified Operating Expenses | — | — | — | — | — | -7,356,000USD | -43,325,000USD | 1,480,000USD |
| Income Tax Expense | — | — | — | — | — | — | — | 1,480,000USD |
| Net Income Applicable To Common Shares | — | — | — | — | — | — | — | 191,131,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD |
|---|---|---|
| Total Revenue | 938,222,000USD | 1,243,951,000USD |
| Cost Of Revenue | 505,118,000USD | 534,837,000USD |
| Gross Profit | 433,104,000USD | 709,114,000USD |
| Selling General Administrative | 123,406,000USD | 121,048,000USD |
| Total Operating Expenses | 123,406,000USD | -55,489,000USD |
| Operating Income | 309,698,000USD | 764,603,000USD |
| Interest Income | 21,891,000USD | 15,947,000USD |
| Interest Expense | 80,131,000USD | 101,014,000USD |
| Net Interest Income | -52,341,000USD | -85,067,000USD |
| Income Before Tax | 344,292,000USD | 668,774,000USD |
| Net Income | 344,292,000USD | 668,774,000USD |
| Net Income From Continuing Ops | 344,292,000USD | 668,774,000USD |
| Ebit | 411,538,000USD | 760,552,000USD |
| Ebitda | 591,873,000USD | 945,871,000USD |
| Depreciation And Amortization | 180,335,000USD | 185,319,000USD |
| Reconciled Depreciation | 180,335,000USD | 185,319,000USD |
| Total Other Income Expense Net | 34,594,000USD | -95,829,000USD |
| Unclassified Operating Expenses | — | -176,537,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 4,076,153,000USD | 3,917,840,000USD | 4,029,271,000USD | 3,978,995,000USD | 3,972,524,000USD | 3,833,652,000USD | 3,848,173,000USD | 3,999,427,000USD |
| Other Current Assets | 224,228,000USD | 163,694,000USD | 132,406,000USD | 10,283,000USD | 9,643,000USD | 9,230,000USD | 68,096,000USD | 156,786,000USD |
| Total Liab | 666,016,000USD | 718,842,000USD | 955,073,000USD | 986,683,000USD | 1,051,631,000USD | 967,771,000USD | 1,008,417,000USD | 1,071,675,000USD |
| Total Stockholder Equity | 3,410,137,000USD | 3,198,998,000USD | 3,074,198,000USD | 2,992,312,000USD | 2,920,893,000USD | 2,865,881,000USD | 2,839,756,000USD | 2,927,752,000USD |
| Other Current Liab | 44,603,000USD | 66,357,000USD | 41,809,000USD | 43,560,000USD | 47,186,000USD | 62,905,000USD | 74,441,000USD | 70,397,000USD |
| Common Stock | 778,000USD | 778,000USD | 778,000USD | 771,000USD | 760,000USD | 760,000USD | 760,000USD | 760,000USD |
| Capital Stock | 778,000USD | 778,000USD | 778,000USD | 771,000USD | 760,000USD | 760,000USD | 760,000USD | 760,000USD |
| Retained Earnings | 1,627,132,000USD | 1,434,163,000USD | 1,327,785,000USD | 1,263,739,000USD | 1,210,637,000USD | 1,172,391,000USD | 1,123,837,000USD | 985,765,000USD |
| Good Will | 8,196,999USD | 8,197,000USD | 8,197,000USD | 8,197,000USD | 8,197,000USD | 8,197,000USD | 8,197,000USD | 8,197,000USD |
| Other Assets | 1USD | — | — | — | — | — | — | — |
| Cash | 984,321,000USD | 751,955,000USD | 603,205,000USD | 471,062,000USD | 419,931,000USD | 332,580,000USD | 201,001,000USD | 224,649,000USD |
| Cash And Short Term Investments | 984,321,000USD | 751,955,000USD | 651,656,000USD | 566,541,000USD | 537,644,000USD | 406,737,000USD | 289,048,000USD | 224,649,000USD |
| Total Current Assets | 1,444,691,000USD | 1,108,369,000USD | 967,914,000USD | 763,345,000USD | 728,974,000USD | 576,323,000USD | 535,615,000USD | 617,032,000USD |
| Total Current Liabilities | 103,337,000USD | 118,759,000USD | 201,396,000USD | 154,185,000USD | 173,679,000USD | 237,193,000USD | 241,959,000USD | 231,500,000USD |
| Net Debt | -403,098,000USD | -132,751,000USD | 281,198,000USD | 438,832,000USD | 551,321,000USD | 529,387,000USD | 700,422,000USD | 757,633,000USD |
| Short Term Debt | 21,280,000USD | 19,121,000USD | 130,726,000USD | 84,180,000USD | 93,300,000USD | 131,389,000USD | 134,965,000USD | 147,272,000USD |
| Short Long Term Debt | 21,280,000USD | — | 61,991,000USD | 30,890,000USD | 84,666,000USD | 122,797,000USD | 126,422,000USD | 138,773,000USD |
| Short Long Term Debt Total | 581,223,000USD | 619,204,000USD | 884,403,000USD | 909,894,000USD | 971,252,000USD | 861,967,000USD | 901,423,000USD | 982,282,000USD |
| Long Term Debt | 559,943,000USD | 600,083,000USD | 753,677,000USD | 808,189,000USD | 815,436,000USD | 665,887,000USD | 699,537,000USD | 765,871,000USD |
| Net Receivables | 225,245,000USD | 180,801,000USD | 172,288,000USD | 167,328,000USD | 168,662,000USD | 150,183,000USD | 169,893,000USD | 227,725,000USD |
| Inventory | 10,897,000USD | 11,919,000USD | 11,564,000USD | 19,193,000USD | 13,025,000USD | 10,173,000USD | 8,578,000USD | 7,872,000USD |
| Accounts Payable | 37,454,000USD | 24,580,000USD | 28,861,000USD | 24,809,000USD | 33,193,000USD | 32,213,000USD | 32,553,000USD | 13,831,000USD |
| Property Plant Equipment Net | 2,559,282,000USD | 2,741,440,000USD | 2,989,706,000USD | 3,141,491,000USD | 3,169,170,000USD | 3,190,820,000USD | 3,244,876,000USD | 3,311,114,000USD |
| Property Plant Equipment Gross | 2,559,282,000USD | 3,993,844,000USD | 2,989,706,000USD | 3,141,491,000USD | 3,169,170,000USD | 4,423,317,000USD | 3,244,876,000USD | 3,311,114,000USD |
| Common Stock Shares Outstanding | 50,025,865shares | 49,422,642shares | 48,818,293shares | 48,006,580shares | 47,730,000shares | 48,021,000shares | 50,151,000shares | 52,354,175shares |
| Non Current Assets Total | 2,631,461,999USD | 2,809,471,000USD | 3,061,357,000USD | 3,215,650,000USD | 3,243,550,000USD | 3,257,329,000USD | 3,312,558,000USD | 3,382,395,000USD |
| Non Current Liabilities Total | 562,679,000USD | 600,083,000USD | 753,677,000USD | 832,498,000USD | 877,952,000USD | 730,578,000USD | 766,458,000USD | 840,175,000USD |
| Non Current Liabilities Other | 2,736,000USD | — | — | 6,784,000USD | — | — | — | 5,165,000USD |
| Non Currrent Assets Other | 63,983,000USD | 46,811,000USD | 63,454,000USD | 53,435,000USD | 66,183,000USD | 45,761,000USD | 59,485,000USD | 63,084,000USD |
| Net Working Capital | 1,341,354,000USD | 989,610,000USD | 766,518,000USD | 609,160,000USD | 555,295,000USD | 339,130,000USD | 293,656,000USD | 385,532,000USD |
| Unclassified Current Liabilities | -21,280,000USD | — | -61,991,000USD | -30,890,000USD | -84,666,000USD | -122,797,000USD | -126,422,001USD | -138,773,000USD |
| Unclassified Equity | 1,781,449,000USD | 1,763,279,000USD | 1,744,857,000USD | 1,727,031,000USD | 1,708,736,000USD | 1,691,970,000USD | 1,714,399,000USD | 1,940,467,000USD |
| Current Deferred Revenue | — | 8,701,000USD | — | 1,636,000USD | — | 10,686,000USD | 1USD | — |
| Long Term Investments | — | 13,023,000USD | — | 12,527,000USD | — | 12,551,000USD | — | — |
| Short Term Investments | — | 0USD | 48,451,000USD | 95,479,000USD | 117,713,000USD | 74,157,000USD | 88,047,000USD | — |
| Unclassified Non Current Liabilities | — | — | — | 17,525,000USD | 62,516,000USD | 64,691,000USD | 66,921,000USD | 69,139,000USD |
| Accumulated Other Comprehensive Income | — | — | — | — | — | 0USD | — | — |
| Intangible Assets | — | — | — | — | — | — | — | 1USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 3,917,840,000USD | 3,833,652,000USD | 4,228,652,000USD | 4,559,163,000USD | 5,013,969,000USD | 5,158,624,000USD | 5,164,010,000USD | 4,784,164,000USD |
| Other Current Assets | 163,694,000USD | 9,230,000USD | 10,213,000USD | 18,159,000USD | 11,962,000USD | 12,430,000USD | 13,855,000USD | 15,671,000USD |
| Total Liab | 718,842,000USD | 967,771,000USD | 1,674,946,000USD | 2,052,355,000USD | 3,177,041,000USD | 3,092,856,000USD | 3,187,021,000USD | 2,945,153,000USD |
| Total Stockholder Equity | 3,198,998,000USD | 2,865,881,000USD | 2,553,706,000USD | 2,506,808,000USD | 1,836,928,000USD | 2,065,768,000USD | 1,976,989,000USD | 1,839,011,000USD |
| Other Current Liab | 66,357,000USD | 62,905,000USD | 61,025,000USD | 80,545,000USD | 9,713,000USD | 32,193,000USD | 19,282,000USD | 22,973,000USD |
| Common Stock | 778,000USD | 760,000USD | 745,000USD | 727,000USD | 659,000USD | 656,000USD | 646,000USD | 5,776,000USD |
| Capital Stock | 778,000USD | 760,000USD | 745,000USD | 727,000USD | 659,000USD | 656,000USD | 646,000USD | 5,776,000USD |
| Retained Earnings | 1,434,163,000USD | 1,172,391,000USD | 587,132,000USD | 97,894,000USD | -539,357,000USD | -304,922,000USD | -399,046,000USD | -348,308,000USD |
| Good Will | 8,197,000USD | 8,197,000USD | 8,197,000USD | 8,197,000USD | 8,900,000USD | 8,900,000USD | 11,539,000USD | 11,539,000USD |
| Cash | 751,955,000USD | 332,580,000USD | 355,551,000USD | 376,870,000USD | 230,415,000USD | 187,511,000USD | 202,303,000USD | 593,652,000USD |
| Cash And Short Term Investments | 751,955,000USD | 406,737,000USD | 355,551,000USD | 376,870,000USD | 230,415,000USD | 187,511,000USD | 202,303,000USD | 593,652,000USD |
| Total Current Assets | 1,108,369,000USD | 576,323,000USD | 577,080,000USD | 687,349,000USD | 289,227,000USD | 242,219,000USD | 302,978,000USD | 687,341,000USD |
| Total Current Liabilities | 118,759,000USD | 237,193,000USD | 510,404,000USD | 473,251,000USD | 527,841,000USD | 406,175,000USD | 486,231,000USD | 447,201,000USD |
| Current Deferred Revenue | 8,701,000USD | 10,686,000USD | 11,653,000USD | 10,963,000USD | 15,193,000USD | — | 22,170,000USD | 9,148,000USD |
| Net Debt | -132,751,000USD | 529,387,000USD | 1,232,739,000USD | 1,555,229,000USD | 2,886,640,000USD | 2,860,289,000USD | 2,920,144,000USD | 2,316,663,000USD |
| Short Term Debt | 19,121,000USD | 131,389,000USD | 427,722,000USD | 352,995,000USD | 467,855,000USD | 361,119,000USD | 421,657,000USD | 412,363,000USD |
| Short Long Term Debt Total | 619,204,000USD | 861,967,000USD | 1,588,290,000USD | 1,932,099,000USD | 3,117,055,000USD | 3,047,800,000USD | 3,122,447,000USD | 2,910,315,000USD |
| Long Term Debt | 600,083,000USD | 665,887,000USD | 939,188,000USD | 264,106,000USD | 666,409,000USD | 971,172,000USD | 999,268,000USD | 1,192,000,000USD |
| Long Term Investments | 13,023,000USD | 12,551,000USD | 11,800,000USD | 9,423,000USD | 7,487,000USD | 1,751,000USD | 1,751,000USD | 1,751,000USD |
| Short Term Investments | 0USD | 74,157,000USD | 0USD | — | — | — | — | — |
| Net Receivables | 180,801,000USD | 150,183,000USD | 203,500,000USD | 276,700,000USD | 38,069,000USD | 33,017,000USD | 78,174,000USD | 69,718,000USD |
| Inventory | 11,919,000USD | 10,173,000USD | 7,816,000USD | 15,620,000USD | 8,781,000USD | 9,261,000USD | 8,646,000USD | 8,300,000USD |
| Accounts Payable | 24,580,000USD | 32,213,000USD | 10,004,000USD | 28,748,000USD | 35,080,000USD | 12,863,000USD | 23,122,000USD | 11,865,000USD |
| Property Plant Equipment Net | 2,741,440,000USD | 3,190,820,000USD | 3,577,935,000USD | 3,779,080,000USD | 4,606,096,000USD | 4,810,067,000USD | 4,706,061,000USD | 3,997,789,000USD |
| Property Plant Equipment Gross | 3,993,844,000USD | 4,423,317,000USD | 4,798,202,000USD | 3,779,080,000USD | 4,606,096,000USD | 4,810,067,000USD | 4,706,061,000USD | 3,997,789,000USD |
| Common Stock Shares Outstanding | 48,949,522shares | 50,874,000shares | 54,527,747shares | 63,511,276shares | 54,718,709shares | 56,392,311shares | 49,857,998shares | 34,824,311shares |
| Non Current Assets Total | 2,809,471,000USD | 3,257,329,000USD | 3,651,572,000USD | 3,871,814,000USD | 4,728,750,000USD | 4,891,205,000USD | 4,861,032,000USD | 4,096,823,000USD |
| Non Current Liabilities Total | 600,083,000USD | 730,578,000USD | 1,164,542,000USD | 1,579,104,000USD | 2,649,200,000USD | 2,686,681,000USD | 2,700,790,000USD | 2,497,952,000USD |
| Non Currrent Assets Other | 46,811,000USD | 45,761,000USD | 53,640,000USD | 75,114,000USD | 113,754,000USD | 72,238,000USD | 143,432,000USD | 87,495,000USD |
| Net Working Capital | 989,610,000USD | 339,130,000USD | 66,676,000USD | 214,098,000USD | -242,622,000USD | -163,956,000USD | -183,253,000USD | 240,141,000USD |
| Unclassified Equity | 1,763,279,000USD | 1,691,970,000USD | — | — | — | — | 465,765,000USD | 455,504,000USD |
| Short Long Term Debt | — | 122,797,000USD | 220,965,000USD | 31,504,000USD | 235,278,000USD | 172,705,000USD | 235,482,000USD | 297,934,000USD |
| Accumulated Other Comprehensive Income | — | 0USD | 1,966,574,000USD | 2,408,914,000USD | 2,376,285,000USD | 2,370,690,000USD | 2,376,035,000USD | 2,187,319,000USD |
| Unclassified Current Liabilities | — | -122,797,000USD | -220,965,000USD | -31,504,000USD | -235,278,000USD | -172,705,000USD | -235,482,000USD | -307,082,000USD |
| Unclassified Non Current Liabilities | — | 64,691,000USD | 221,380,000USD | 1,314,998,000USD | 1,981,156,000USD | 1,714,085,000USD | 1,697,483,000USD | 1,303,139,000USD |
| Intangible Assets | — | — | -1USD | — | — | — | — | — |
| Non Current Liabilities Other | — | — | 3,974,000USD | — | — | — | — | — |
| Net Tangible Assets | — | — | — | 2,498,611,000USD | 1,828,028,000USD | 2,056,868,000USD | 1,965,450,000USD | 1,827,473,000USD |
| Deferred Long Term Liab | — | — | — | — | 1,635,000USD | 1,424,000USD | 4,039,000USD | 2,813,000USD |
| Other Assets | — | — | — | — | 113,754,000USD | 72,238,000USD | 141,681,000USD | 85,744,000USD |
| Unclassified Non Current Assets | — | — | — | — | -121,241,000USD | -73,989,000USD | -143,432,000USD | -87,495,000USD |
| Treasury Stock | — | — | — | — | — | — | -467,057,000USD | -467,056,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | 216,264,000USD | 128,118,000USD | 84,452,000USD | 73,509,000USD | 58,213,000USD | 68,557,000USD | 158,705,000USD | 227,321,000USD |
| Depreciation | 41,489,000USD | 43,978,000USD | 46,350,000USD | 45,336,000USD | 44,671,000USD | 46,742,000USD | 45,512,000USD | 46,677,000USD |
| Stock Based Compensation | 18,170,000USD | 18,422,000USD | 17,840,000USD | 18,317,000USD | 17,075,000USD | 16,447,000USD | 16,923,000USD | 19,529,000USD |
| Other Non Cash Items | -46,789,000USD | -49,129,000USD | 6,767,000USD | -6,341,000USD | -10,360,000USD | -41,086,000USD | -71,933,000USD | -39,717,000USD |
| Change To Account Receivables | -40,795,000USD | -6,462,000USD | -3,711,000USD | 1,335,000USD | -18,479,000USD | 20,638,000USD | 58,632,000USD | 8,419,000USD |
| Change To Inventory | 1,022,000USD | -354,000USD | 7,628,000USD | -6,168,000USD | -2,852,000USD | -1,273,000USD | -706,000USD | 314,000USD |
| Change In Working Capital | -47,806,000USD | 23,386,000USD | -856,000USD | -2,870,000USD | -45,693,000USD | 22,578,000USD | 68,502,000USD | 17,798,000USD |
| Total Cash From Operating Activities | 163,158,000USD | 164,775,000USD | 136,713,000USD | 127,951,000USD | 63,906,000USD | 113,238,000USD | 217,709,000USD | 271,608,000USD |
| Capital Expenditures | -76,863,000USD | -9,220,000USD | -16,780,000USD | -23,720,000USD | -24,663,000USD | -39,043,000USD | -30,448,000USD | -13,316,000USD |
| Free Cash Flow | 86,295,000USD | 155,555,000USD | 119,933,000USD | 104,231,000USD | 39,243,000USD | 74,195,000USD | 187,261,000USD | 258,292,000USD |
| Investments | 0USD | 53,973,000USD | 45,796,000USD | 8,391,000USD | -55,641,000USD | 118,682,000USD | 105,147,000USD | 56,027,000USD |
| Total Cashflows From Investing Activities | 131,804,000USD | 273,703,000USD | 43,677,000USD | 8,391,000USD | -55,641,000USD | 118,682,000USD | 105,147,000USD | 56,027,000USD |
| Net Borrowings | -39,301,000USD | -267,988,000USD | -27,841,000USD | -64,638,000USD | 110,943,000USD | -41,448,000USD | -82,742,000USD | — |
| Total Cash From Financing Activities | -62,596,000USD | -289,728,000USD | -48,247,000USD | -85,211,000USD | 79,086,000USD | -100,341,000USD | -346,504,000USD | -472,985,000USD |
| Dividends Paid | -23,295,000USD | -21,740,000USD | -20,406,000USD | -20,407,000USD | -19,967,000USD | -20,003,000USD | -20,633,000USD | -21,636,000USD |
| Sale Purchase Of Stock | 0USD | 0USD | 0USD | 0USD | -309,000USD | -38,876,000USD | -242,991,000USD | -53,726,000USD |
| Change In Cash | 232,366,000USD | 148,750,000USD | 132,143,000USD | 51,131,000USD | 87,351,000USD | 131,579,000USD | -23,648,000USD | -144,855,000USD |
| Begin Period Cash Flow | 751,955,000USD | 603,205,000USD | 471,062,000USD | 419,931,000USD | 332,580,000USD | 201,001,000USD | 224,649,000USD | 369,504,000USD |
| End Period Cash Flow | 984,321,000USD | 751,955,000USD | 603,205,000USD | 471,062,000USD | 419,931,000USD | 332,580,000USD | 201,001,000USD | 224,649,000USD |
| Other Cashflows From Investing Activities | -76,863,000USD | 228,950,000USD | 60,457,000USD | 2,345,000USD | 3,131,000USD | 157,725,000USD | 135,595,000USD | -495,000USD |
| Other Cashflows From Financing Activities | 62,596,000USD | — | — | -166,000USD | -11,581,000USD | -14,000USD | -138,000USD | — |
| Unclassified Operating Cash Flow | -18,170,000USD | — | -17,840,000USD | — | — | — | — | — |
| Unclassified Investing Cash Flow | 285,530,000USD | — | -45,796,000USD | 21,375,000USD | 21,532,000USD | -118,682,000USD | -105,147,000USD | 13,811,000USD |
| Unclassified Financing Cash Flow | -62,596,000USD | — | — | — | — | — | — | -397,623,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | 344,292,000USD | 668,774,000USD | 546,898,000USD | 637,251,000USD | -234,435,000USD | 94,124,000USD | -48,490,000USD | -190,071,000USD |
| Depreciation | 180,335,000USD | 194,555,000USD | 202,503,000USD | 206,835,000USD | 240,253,000USD | 245,818,000USD | 206,968,000USD | 176,723,000USD |
| Stock Based Compensation | 71,654,000USD | 62,509,000USD | 47,340,000USD | 20,397,000USD | 22,931,000USD | 28,506,000USD | 27,421,000USD | 25,547,000USD |
| Other Non Cash Items | -79,022,000USD | -169,483,000USD | 9,279,000USD | 100,828,000USD | 53,145,000USD | 64,856,000USD | 50,918,000USD | 84,142,000USD |
| Change To Account Receivables | -27,317,000USD | 57,045,000USD | 73,201,000USD | -238,631,000USD | -5,052,000USD | 19,957,000USD | -8,458,000USD | -1,788,000USD |
| Change To Inventory | -1,746,000USD | -2,035,000USD | 7,804,000USD | -7,522,000USD | 480,000USD | -615,000USD | -346,000USD | 1,535,000USD |
| Change In Working Capital | -26,033,000USD | 68,825,000USD | 59,472,000USD | -175,581,000USD | 14,337,000USD | 14,583,000USD | 116,000USD | -13,004,000USD |
| Total Cash From Operating Activities | 491,226,000USD | 825,180,000USD | 865,492,000USD | 769,333,000USD | 73,300,000USD | 419,381,000USD | 209,512,000USD | 57,790,000USD |
| Capital Expenditures | -74,383,000USD | -93,367,000USD | -23,089,000USD | -34,480,000USD | -47,102,000USD | -174,477,000USD | -206,973,000USD | -52,737,000USD |
| Free Cash Flow | 416,843,000USD | 731,813,000USD | 842,403,000USD | 734,853,000USD | 26,198,000USD | 244,904,000USD | 2,539,000USD | 5,053,000USD |
| Investments | 109,338,000USD | 307,991,000USD | 6,561,000USD | 571,956,000USD | -5,176,000USD | -174,477,000USD | -206,973,000USD | -52,737,000USD |
| Total Cashflows From Investing Activities | 272,249,000USD | 307,991,000USD | 43,611,000USD | 571,956,000USD | -52,278,000USD | -174,477,000USD | -206,973,000USD | -52,737,000USD |
| Net Borrowings | -249,524,000USD | -736,680,000USD | -354,174,000USD | -1,012,454,000USD | 62,567,000USD | -219,332,000USD | -416,523,000USD | 141,704,000USD |
| Total Cash From Financing Activities | -344,100,000USD | -1,156,142,000USD | -930,422,000USD | -1,194,834,000USD | 21,882,000USD | -259,696,000USD | -393,888,000USD | 402,137,000USD |
| Dividends Paid | -82,520,000USD | -83,515,000USD | -57,660,000USD | -23,313,000USD | -23,320,000USD | -23,302,000USD | -21,278,000USD | -15,127,000USD |
| Sale Purchase Of Stock | -309,000USD | -335,593,000USD | -489,680,000USD | -161,374,000USD | 47,000USD | -13,115,000USD | -1,000USD | -23,240,000USD |
| Change In Cash | 419,375,000USD | -22,971,000USD | -21,319,000USD | 146,455,000USD | 42,904,000USD | -14,792,000USD | -391,349,000USD | 407,190,000USD |
| Begin Period Cash Flow | 332,580,000USD | 355,551,000USD | 376,870,000USD | 230,415,000USD | 187,511,000USD | 202,303,000USD | 593,652,000USD | 186,462,000USD |
| End Period Cash Flow | 751,955,000USD | 332,580,000USD | 355,551,000USD | 376,870,000USD | 230,415,000USD | 187,511,000USD | 202,303,000USD | 593,652,000USD |
| Other Cashflows From Investing Activities | 237,294,000USD | 1,866,000USD | 1,822,000USD | -34,480,000USD | -47,102,000USD | -174,477,000USD | -203,975,000USD | -26,680,000USD |
| Other Cashflows From Financing Activities | -11,747,000USD | -354,000USD | -28,908,000USD | 124,945,000USD | 752,858,000USD | 698,842,000USD | 102,503,000USD | -38,200,000USD |
| Unclassified Investing Cash Flow | — | 91,501,000USD | 58,317,000USD | 68,960,000USD | 47,102,000USD | 348,954,000USD | 410,948,000USD | 79,417,000USD |
| Change To Liabilities | — | — | — | -4,482,000USD | 20,716,000USD | -5,094,000USD | 4,019,000USD | -1,382,000USD |
| Issuance Of Capital Stock | — | — | — | 0USD | 0USD | 2,601,000USD | 50,000,000USD | 337,000,000USD |
| Unclassified Operating Cash Flow | — | — | — | -20,397,000USD | -22,931,000USD | -28,506,000USD | -27,421,000USD | -25,547,000USD |
| Unclassified Financing Cash Flow | — | — | — | -122,638,000USD | -770,270,000USD | -702,789,000USD | -58,589,000USD | 337,000,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
No revenue breakdown is currently published for this company.
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.