Bristow Group Inc. logo

Bristow Group Inc.

VTOL | NYSE
Chart Builder DCF Calculator
$41.96
+$0.23 (+0.55%)
At close: Sep 21, 2026, 4:00 PM ET
$41.96
$0 (0.00%)
After-hours: Sep 21, 2026, 5:29 PM ET
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
117.37M 114.9M 129.17M 142.52M 119.21M 115.62M 94.87M 55M 31.07M 1.24M -6.92M -1.48M 10.67M 16.33M 13.48M 16.3M 2.51M -15.71M -53.77M -111.2M -141.9M -56.29M
Depreciation & Amortization
124.61M 87.24M 81.67M 81.48M 82.87M 82.54M 83.19M 83.5M 83.82M 85.23M 85.59M 75.16M 73.02M 70.68M 69.42M 79.4M 80.64M 87.24M 89.39M 91.75M 95.22M 90.46M
Stock-Based Compensation
12.41M 9.2M 12.75M 16.77M 16.55M 15.82M 15.79M 15.48M 15.48M 16.67M 16.46M 16.06M 16.01M 13.88M 13.88M 13.96M 12.46M 11.69M 10.52M 9.31M 8.66M 11.52M
Other Working Capital
565K 565K 10.22M n/a -32.1M -32.1M -32.1M -32.1M n/a n/a n/a -36.74M -36.74M -36.74M -36.74M n/a n/a n/a n/a n/a n/a n/a
Other Non-Cash Items
16.21M 9.14M 7.72M -1.72M 2.81M 6.22M 4.23M 3.14M -2.93M -1.19M -4.62M 3.85M 6.02M 12.34M 17.51M 12.22M 18.66M 36.69M 75.45M 126.68M 146.28M 49.7M
Deferred Income Tax
-21.71M -11.01M -10.02M -26.59M -2.07M -16.45M -19.96M 32.48M 28.37M 8.71M 669K -39.79M -40.8M -14.54M -5.39M -6.53M 7.94M -1.74M -25.45M -11.27M -16.84M -15.47M
Change in Working Capital
-124.57M -18.95M -23.12M -39.93M -3.85M -53.62M -702K -72.73M -88.25M -58.56M -59.14M -31.04M -76.45M -105.68M -116.91M -59.51M -12.04M 5.7M 58.92M 29.77M 48.73M 16.92M
Operating Cash Flow
124.31M 190.52M 198.17M 172.55M 215.51M 150.14M 177.42M 116.87M 67.56M 52.1M 32.04M 22.76M -11.52M -6.98M -8.02M 55.84M 110.16M 123.85M 155.05M 135.05M 140.15M 96.85M
Capital Expenditures
-208.33M -131.28M -142.02M -196.38M -224.15M -242.89M -255.39M -191.27M -152.66M -114.53M -81.51M -93.65M -84.29M -81.11M -57.42M -31.83M -37.15M -31.07M -26.84M -24.78M -14.96M -14.84M
Cash Acquisitions
26.88M 26.88M 1.98M n/a n/a n/a n/a n/a n/a n/a n/a 1.34M -11.26M -11.26M -11.26M -12.6M n/a -851K -851K -851K -851K 120.24M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
58.65M 52.68M 52.72M 57.69M 29.12M 9.47M 9.44M 4.56M 11.83M 10.76M 34.19M 34.09M 35.9M 40.12M 16.69M 17.43M 11.49M 14.55M 15.93M 26.11M 46.84M 67.88M
Investing Cash Flow
-122.8M -51.72M -87.33M -138.69M -195.04M -233.42M -245.95M -186.72M -140.83M -103.77M -47.32M -58.21M -59.65M -52.25M -51.98M -27M -25.66M -17.37M -11.76M 485K 31.02M 173.27M
Debt Repayment
139.06M 32.65M -51.75M 30.43M 80.38M 153.49M 149.18M 67.53M 43.26M -13.07M 27.46M 27.86M 28.33M 28.69M -11.75M -12.38M -18.15M -19.21M -114.32M -151.64M -155.15M -224.53M
Common Stock Repurchased
-28.78M -23.75M -15.21M -9.14M -8.63M -5.53M -4.05M -4.05M -4.28M -3.34M -2.71M -3.29M -11.22M -12.31M -12.5M -11.93M -22.44M -41.16M -41.08M -44.66M -32.29M -15.31M
Dividend Paid
-11.1M -3.7M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-11.85M 2K -234K -854K -2.18M -3.57M -4.15M -3.53M -2.2M -810K -2.71M -2.14M -2.14M -2.67M -75K -931K -1.74M -3.11M -8.77M -8.49M -7.67M -5.78M
Financial Cash Flow
89.75M 7.11M -65.81M 21.88M 69.7M 144.52M 141.1M 59.95M 36.78M -17.22M 22.04M 22.43M 14.97M 13.71M -24.33M -25.24M -42.33M -63.48M -164.16M -204.78M -195.11M -245.62M
Net Cash Flow
109.79M 150.6M 42.35M 42.12M 74.02M 51.01M 67.62M -1.16M -34.35M -57.63M 19.98M 8.43M -42.24M -65.47M -113.78M -38.18M 9.76M 34.94M -20.37M -64.71M -14.74M 31.96M
Free Cash Flow
-84.03M 59.25M 56.15M -23.84M -8.64M -92.75M -77.97M -74.41M -85.1M -62.43M -49.47M -70.89M -95.82M -88.1M -65.44M 24.01M 73.02M 92.79M 128.22M 110.27M 125.19M 82M
Adj. Free Cash Flow
-96.43M 50.04M 43.4M -40.61M -25.19M -108.57M -93.77M -89.89M -100.59M -79.1M -65.93M -86.95M -111.83M -101.97M -79.32M 10.06M 60.56M 81.1M 117.7M 100.96M 116.53M 70.48M
Maintenance CapEx
-113.33M -70.44M -83.61M -122.89M -152.4M -137.03M -116.51M -48.14M -18.48M -18.46M -14.67M -38.13M -47.15M -56.2M -49.37M -31.83M -32.18M -23.14M -15.29M -9.37M -4.52M -7.37M
Growth CapEx
-95.01M -60.84M -58.41M -73.49M -71.75M -105.86M -138.89M -143.13M -134.18M -96.07M -66.84M -55.52M -37.14M -24.92M -8.05M n/a -4.96M -7.93M -11.54M -15.4M -10.44M -7.47M
Owner Earnings
10.98M 120.08M 114.56M 49.66M 63.11M 13.11M 60.91M 68.72M 49.08M 33.64M 17.37M -15.37M -58.67M -63.18M -57.39M 24.01M 77.98M 100.72M 139.76M 125.67M 135.63M 89.47M

© 2026 bestshares.com. All rights reserved.