BWX Technologies Cash Flow Statement (2009-2025) | BWXT

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Dec2009 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Operating Activities
Net Income 16.86M35.92M39.71M13.67M46.34M39.91M-48.49M57.07M74.34M56.52M64.15M44.88M99.25M57.02M43.70M5.89M4.23M20.59M-40.06M11.02M-16.97M-2.47M-0.89M49.73M58.50M41.21M34.17M55.79M61.42M46.69M-15.53M66.41M60.73M78.08M22.08M49.11M59.00M75.00M61.57M75.62M64.40M73.19M65.98M69.81M59.41M60.16M116.91M59.07M74.68M61.84M43.03M60.99M58.66M60.35M66.31M68.53M73.05M69.64M71.08M75.53M78.46M82.19M
Share-based Compensation 4.85M4.84M3.30M4.93M4.00M5.10M4.60M18.10M4.50M5.20M4.50M14.81M4.63M5.20M3.40M11.68M6.98M17.80M2.90M6.59M2.47M3.56M2.34M7.00M3.41M3.69M2.78M5.34M4.46M1.29M2.76M3.36M2.53M3.82M2.79M3.59M3.10M4.38M4.66M4.71M3.98M5.29M5.59M3.75M3.96M5.01M3.08M2.08M3.89M4.78M3.64M3.59M4.30M5.98M4.57M6.83M5.05M8.69M6.99M
Deferred Taxes 4.11M16.03M-2.95M-16.20M75.96M-21.24M3.79M
Gains from Sales and Divestitures 0.61M0.25M0.27M0.45M
Gains from Investment Securities -63.28M10.27M0.12M13.90M18.50M1.20M1.36M6.89M1.80M1.70M21.45M11.24M2.00M1.80M16.32M15.09M2.00M1.30M21.89M30.98M6.00M1.00M35.70M21.41M11.53M15.84M17.51M27.08M6.92M2.43M2.00M24.37M25.48M1.93M6.94M8.57M29.53M19.08M12.88M5.00M0.05M50.64M17.90M4.69M35.97M2.58M1.71M6.28M38.90M22.37M4.20M15.47M32.84M11.63M24.53M6.91M38.48M-1.83M1.96M12.88M15.35M
Asset Writedowns and Impairment 27.00M-2.44M
Non-cash Items 6.200.70M0.99M1.40M
Cash from Operations 18.06M230.92M-81.57M29.93M5.98M219.26M-103.23M28.55M-4.55M264.16M-26.32M38.09M-17.80M143.91M-113.52M5.82M22.51M165.87M5.04M78.23M155.59M96.30M-12.80M85.82M19.46M147.43M-54.68M118.78M80.72M77.13M-18.61M35.91M-25.75M177.73M-17.72M64.79M43.94M188.37M-6.45M162.08M-7.54M48.35M98.41M59.91M67.25M160.45M-5.38M77.42M65.00M107.67M-13.02M80.61M74.35M221.76M33.03M65.89M32.63M276.88M50.65M159.04M143.16M
Depreciation, Depletion & Amortization
Amortizatization of Intangibles 19.69M17.38M20.47M20.55M18.36M19.69M21.52M21.53M18.10M
Amortization of Deferred Charges 0.05M
Depreciation & Amortization (CF) 19.60M18.63M19.32M18.46M17.72M17.51M17.71M17.82M17.29M16.88M17.36M16.50M17.48M19.18M17.01M18.04M22.35M48.40M26.44M25.27M13.29M13.61M11.90M12.76M12.42M13.46M13.98M14.22M13.94M14.42M14.06M14.36M15.27M16.41M15.12M15.71M15.20M15.69M15.61M14.95M14.89M15.22M15.90M17.09M17.48M18.60M17.62M18.60M18.59M19.03M19.02M19.38M19.80M20.36M20.55M21.61M21.27M22.43M23.91M27.26M28.46M
Change in Working Capital
Change in Receivables -58.90M-52.43M31.21M41.07M-8.24M-37.15M28.50M14.09M19.25M-9.79M13.76M23.67M7.23M-64.39M-17.53M24.16M55.59M-12.14M-17.34M-29.55M47.16M-40.37M3.26M-25.93M27.04M-32.95M41.15M-41.00M17.59M16.71M-27.39M24.36M-20.07M-14.19M-5.81M-1.02M3.76M-12.53M2.09M0.34M40.65M55.22M-96.45M2.95M-6.10M15.60M-11.77M13.69M-12.44M-4.65M4.27M0.67M26.58M-31.98M15.49M4.83M9.92M17.33M-19.44M19.91M29.59M
Change in Inventory 1.43M-1.54M4.44M5.00M-1.86M6.07M3.96M14.70M-8.28M-5.86M-5.74M1.05M-1.41M-3.08M-2.58M5.53M-4.91M2.94M-2.08M-0.30M-3.61M
Change in Account Payables -38.58M17.38M6.02M9.93M17.67M14.63M-10.16M28.52M19.27M-7.24M20.30M-14.33M-0.67M49.59M-82.16M-47.31M14.20M34.23M-41.45M23.74M-16.11M9.84M1.12M9.16M-7.65M16.91M-14.00M-12.90M15.93M3.50M10.53M-14.36M5.90M-0.17M1.61M9.58M6.93M26.47M-21.16M14.52M16.25M-10.86M-12.62M-4.25M-3.91M49.58M-33.49M10.92M4.58M-22.50M8.13M-1.06M17.80M-33.90M32.83M14.19M1.29M-13.77M5.34M1.53M25.16M
Change in Accured Expenses -40.34M94.94M8.54M-14.29M-19.01M1.66M4.38M-15.78M-7.62M-11.53M17.51M-7.97M-13.13M-24.91M-0.03M2.71M10.53M5.35M7.36M1.31M-3.25M-10.95M30.48M-13.38M-1.23M2.67M-29.81M-9.52M5.59M7.13M0.36M0.61M2.37M8.25M-10.75M-4.44M0.15M0.91M-8.07M10.69M20.74M-16.51M1.75M-1.34M1.51M-3.91M-5.28M-2.76M-0.44M-10.46M-9.31M-3.84M2.93M0.48M-2.02M1.70M5.50M-4.31M9.39M9.99M8.65M
Change in Taxes -11.66M20.58M21.48M15.13M14.03M-18.67M28.84M29.78M-25.30M-38.58M3.83M0.24M-5.35M-5.08M-6.77M-1.12M-3.91M10.54M-10.79M-25.16M18.70M10.27M-4.61M17.80M3.04M-3.00M-2.61M21.08M3.11M-6.46M-5.50M-6.80M-34.21M23.25M7.56M-13.74M1.05M1.30M20.33M18.77M-34.01M-3.93M17.13M-16.26M14.85M-11.61M11.96M-16.86M0.88M3.25M3.10M-13.93M5.50M0.55M17.82M-24.56M22.39M-14.00M6.43M16.13M21.38M
Other Working Capital Changes -8.14M56.32M22.40M19.90M-22.88M8.02M17.16M0.92M-7.90M33.54M13.28M-9.28M-9.93M-6.16M2.57M-11.82M-7.81M4.70M6.16M-4.51M-17.46M-3.55M11.41M-3.55M-4.03M5.26M-1.28M-4.04M4.97M1.33M1.00M-0.29M1.72M0.21M-1.66M-4.59M1.13M14.12M0.46M-3.38M-0.52M-4.47M-5.12M-0.74M-1.95M4.79M1.41M1.51M-6.32M-3.10M6.20M-2.19M1.67M3.18M20.86M-9.57M-0.53M3.06M14.71M-4.97M-0.92M
Investing Activities
Capital Expenditures 17.10M14.87M20.75M11.44M11.80M19.88M21.44M20.11M17.23M27.86M18.80M14.63M11.86M19.66M21.21M16.61M18.05M20.15M21.35M19.25M11.59M16.14M10.08M8.40M12.39M21.77M13.71M15.03M20.61M47.52M17.63M16.33M26.53M48.85M44.52M31.18M46.93M59.49M64.77M50.71M64.50M75.06M101.93M68.24M66.49M74.40M52.41M42.53M39.65M63.72M29.78M39.80M30.92M50.79M30.42M30.41M40.30M52.52M33.37M32.73M48.27M
Sales of Property, Plant and Equipment 0.77M-0.26M0.02M0.70M-0.15M5.91M0.02M0.11M0.02M0.43M0.73M-0.27M0.13M0.44M0.00M0.01M0.84M0.15M-0.03M0.09M0.00M0.05M0.01M-0.01M0.14M0.00M0.26M0.01M0.24M0.25M
Change in Intangibles 2.20M
Acquisitions 7.25M-7.88M-3.71M-19.85M0.61M-0.00M0.71M16.17M-0.27M103.34M434.84M-2.18M
Divestments 1.93M
Change in Acquisitions & Divestments -16.18M23.40M48.58M22.63M48.85M27.22M22.02M46.52M94.67M84.45M43.27M48.48M30.93M46.20M24.39M3.41M3.86M9.06M0.41M1.61M3.42M1.01M3.54M1.77M2.59M1.37M3.32M16.67M-7.58M0.45M2.95M0.01M0.42M0.56M1.80M0.25M0.65M3.17M3.68M0.62M0.40M1.65M1.25M1.51M0.65M2.14M1.13M0.85M0.69M1.15M1.43M4.57M1.86M1.54M-0.00M
Cash from Investing Activities -51.77M-20.49M-25.95M-67.97M4.97M-65.37M-68.63M-60.28M-6.19M23.71M-27.31M21.49M13.71M12.16M-11.37M-146.30M-17.50M-24.63M-23.73M-19.49M-11.60M-17.06M-14.01M-14.87M-11.24M-148.80M-14.91M-5.57M-17.45M-51.75M-15.71M-25.67M-235.63M-49.72M-44.51M-31.16M-46.73M-57.59M-78.77M-50.64M-64.22M-71.68M-102.03M-67.57M-64.48M-70.57M-65.93M-98.82M-28.33M-63.16M-29.78M-36.13M-39.07M-50.66M-30.32M-30.30M-40.30M-53.64M-156.35M-473.13M-44.41M
Financing Activities
Other financing activities 0.13M4.03M5.66M3.28M-8.89M1.41M3.34M0.10M0.05M-0.10M-0.22M4.08M-4.25M0.76M4.17M0.46M0.08M-0.10M5.12M-0.09M-0.04M-0.14M-0.11M0.92M0.02M-0.15M-0.12M-0.15M-0.14M-0.23M8.42M1.25M0.94M-0.13M0.03M0.05M5.07M1.24M0.48M0.01M-3.68M-5.30M13.82M-0.06M-0.07M-0.02M2.55M0.00M0.04M0.86M-0.15M0.05M-0.15M0.52M-0.62M1.02M-0.92M1.21M
Cash from Financing Activities -30.86M-0.10M6.27M0.29M1.12M-0.14M2.59M-4.86M-1.12M-104.62M-65.55M-76.31M-21.47M-27.55M-8.63M148.18M-20.46M-20.24M-12.94M-288.22M-53.83M-59.43M-61.07M-40.85M-60.65M73.68M38.69M-65.27M-16.99M-17.60M-25.26M172.98M6.16M-163.22M55.44M-22.17M-18.26M-58.72M77.78M-128.15M55.45M19.97M19.28M140.14M-124.06M-125.50M60.57M64.47M-48.76M-62.34M49.34M-52.62M-18.91M-147.18M-32.16M-32.85M-4.89M-182.89M84.79M301.04M-46.22M
Dividend Payments
Dividends Paid - Common -56.67M9.15M9.00M8.94M11.14M11.12M11.12M10.80M10.78M10.83M10.84M6.51M6.41M9.51M9.51M9.40M8.95M9.06M11.08M10.97M11.20M16.17M16.09M16.03M16.14M16.80M16.30M16.31M16.21M18.60M18.24M18.24M18.20M20.32M20.16M20.14M19.79M20.67M20.27M20.23M20.18M21.67M21.22M21.23M21.10M22.40M22.13M22.12M22.38M23.66M23.18M23.15M
Additional items
Exchange Rate Effect 1.89M3.16M2.29M3.95M-8.85M-0.12M3.69M-6.26M5.39M-0.01M-3.26M-2.18M3.19M-2.24M-4.54M0.17M-3.54M-4.95M-6.95M2.00M-1.14M-0.99M0.85M0.02M-0.14M-1.08M1.01M5.28M9.00M-7.85M-2.24M-8.42M2.20M-1.51M0.10M0.34M-0.45M0.34M-1.42M0.73M-0.61M1.03M-0.54M0.61M0.09M0.09M0.28M0.70M-4.07M1.89M0.01M0.19M0.22M1.52M-0.17M-0.14M-0.07M-1.75M2.29M-4.77M-9.71M
Change in Cash -62.69M213.49M-98.96M-33.81M3.21M153.63M-165.59M-42.85M-6.47M183.25M-122.43M-18.91M-22.38M126.29M-138.06M7.86M-19.00M116.05M-38.58M-227.48M89.01M18.81M-87.04M30.11M-52.58M71.24M-29.89M53.22M55.28M-0.07M-61.81M174.81M-253.02M-36.71M-6.69M11.80M-21.52M72.39M-8.86M-15.99M-16.92M-2.33M15.12M133.09M-121.20M-35.53M-10.46M43.77M-16.16M-15.94M6.54M-7.95M16.58M25.45M-29.62M2.61M-12.63M38.61M-18.61M-17.82M42.82M
Beginning Cash Balance 469.47M240.35M240.35M177.66M391.14M292.18M258.37M261.58M415.21M249.62M206.77M200.30M383.55M261.12M242.21M219.83M346.12M208.06M215.92M196.92M312.97M274.39M46.91M135.92M154.73M67.69M97.80M54.40M125.81M94.71M147.86M203.47M205.14M142.82M319.14M66.58M29.66M22.64M35.16M14.15M86.48M77.57M61.59M44.95M42.55M57.67M190.58M69.42M34.09M23.63M67.56M51.18M35.51M41.81M33.62M50.31M75.52M45.73M48.16M35.50M74.05M54.80M36.77M
Free Cash Flow 0.96M216.05M-102.33M18.49M-5.83M199.38M-124.67M8.45M-21.79M236.31M-45.11M23.46M-29.66M124.25M-134.73M-10.79M4.45M145.72M-16.30M58.98M143.99M80.16M-22.89M77.42M7.07M125.66M-68.39M103.75M60.11M29.61M-36.24M19.59M-52.28M128.88M-62.24M33.61M-2.99M128.87M-71.22M111.37M-72.03M-26.71M-3.52M-8.33M0.77M86.05M-57.80M34.89M25.35M43.95M-42.80M40.81M43.43M170.98M2.60M35.49M-7.67M224.36M17.28M126.31M94.89M
Net Cash Flow -64.58M210.33M-101.25M-37.76M12.07M153.75M-169.28M-36.59M-11.86M183.25M-119.17M-16.73M-25.56M128.53M-133.52M7.70M-15.46M121.00M-31.62M-229.48M90.15M19.80M-87.89M30.09M-52.44M72.32M-30.90M47.94M46.28M7.78M-59.57M183.23M-255.22M-35.20M-6.79M11.46M-21.06M72.05M-7.44M-16.71M-16.31M-3.36M15.66M132.48M-121.29M-35.62M-10.74M43.07M-12.09M-17.82M6.53M-8.14M16.37M23.93M-29.45M2.75M-12.56M40.35M-20.91M-13.05M52.53M