Bristow Group Inc. logo

Bristow Group Inc.

VTOL | NYSE
Chart Builder DCF Calculator
$42.92
+$0.96 (+2.29%)
Sep 22, 2026, 12:58 PM ET · Market open
Fiscal Quarter
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
34.25M 13.11M 18.42M 51.59M 31.78M 27.38M 31.77M 28.28M 28.19M 6.63M -8.1M 4.35M -1.64M -1.53M -2.67M 16.5M 4.02M -4.38M 163K 2.71M -14.21M -42.44M
Depreciation & Amortization
58.27M 25.82M 20.61M 19.91M 20.9M 20.25M 20.43M 21.29M 20.58M 20.89M 20.74M 21.61M 21.99M 21.25M 10.31M 19.47M 19.65M 19.99M 20.29M 20.71M 26.25M 22.14M
Stock-Based Compensation
7.98M n/a n/a 4.43M 4.78M 3.55M 4.02M 4.2M 4.05M 3.52M 3.71M 4.2M 5.23M 3.31M 3.31M 4.16M 3.1M 3.31M 3.39M 2.66M 2.33M 2.14M
Other Working Capital
n/a -9.65M 10.22M n/a n/a n/a n/a -32.1M n/a n/a n/a n/a n/a n/a -36.74M n/a n/a n/a n/a n/a n/a n/a
Other Non-Cash Items
4.87M 3.66M 10.3M -2.61M -2.2M 2.24M 860K 1.92M 1.21M 248K -232K -4.16M 2.96M -3.19M 8.24M -1.99M 9.28M 1.99M 2.95M 4.45M 27.31M 40.74M
Deferred Income Tax
-997K 1.35M 1.2M -23.26M 9.71M 2.34M -15.37M 1.26M -4.67M -1.17M 37.07M -2.85M -24.33M -9.21M -3.39M -3.86M 1.93M -72K -4.53M 10.61M -7.75M -23.78M
Change in Working Capital
-71.55M -52.18M 26.15M -27M 34.08M -56.36M 9.35M 9.08M -15.69M -3.44M -62.68M -6.44M 14M -4.02M -34.58M -51.85M -15.22M -15.26M 22.82M -4.39M 2.52M 37.97M
Operating Cash Flow
32.83M -8.25M 76.68M 23.06M 99.04M -603K 51.05M 66.02M 33.67M 26.68M -9.5M 16.71M 18.21M 6.62M -18.78M -17.57M 22.75M 5.58M 45.08M 36.75M 36.44M 36.78M
Capital Expenditures
-108.68M -41.31M -29.13M -29.22M -31.62M -52.06M -83.49M -56.99M -50.35M -64.56M -19.37M -18.37M -12.23M -31.54M -31.51M -9.02M -9.05M -7.84M -5.92M -14.34M -2.97M -3.61M
Cash Acquisitions
n/a 24.9M 1.98M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 1.34M -12.6M n/a n/a n/a n/a -851K n/a
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
30.03M n/a n/a 28.63M 24.05M 37K 4.98M 52K 4.4M 5K 94K 7.32M 3.34M 23.43M n/a 9.13M 7.56M n/a 740K 3.19M 10.62M 1.38M
Investing Cash Flow
-78.65M -16.41M -27.15M -589K -7.57M -52.02M -78.51M -56.94M -45.95M -64.56M -19.28M -11.05M -8.89M -8.1M -30.17M -12.49M -1.49M -7.84M -5.18M -11.15M 6.8M -2.23M
Debt Repayment
86.32M 85.43M -3.84M -28.85M -20.09M 1.04M 78.33M 21.1M 53.03M -3.28M -3.31M -3.17M -3.3M 37.25M -2.91M -2.7M -2.94M -3.19M -3.54M -8.48M -4M -98.3M
Common Stock Repurchased
-11.04M -11.03M -6.07M -641K -6M -2.5M n/a -128K -2.91M -1.02M n/a -354K -1.97M -385K -576K -8.28M -3.07M -576K n/a -18.79M -21.79M -494K
Dividend Paid
-7.4M -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 n/a n/a n/a 2K -236K -620K -1.33M -1.39M -810K n/a n/a n/a -2.71M 576K n/a -527K -124K -280K -813K -1.9M -5.78M
Financial Cash Flow
56.55M 71.22M -9.84M -28.18M -26.09M -1.7M 77.84M 19.65M 48.73M -5.11M -3.31M -3.53M -5.28M 34.15M -2.91M -10.98M -6.54M -3.89M -3.82M -28.08M -27.69M -104.57M
Net Cash Flow
21.12M 50.89M 42.93M -5.15M 61.93M -57.35M 42.7M 26.75M 38.92M -40.74M -26.07M -6.45M 15.65M 36.86M -37.62M -57.13M -7.58M -11.45M 37.98M -9.19M 17.6M -66.75M
Free Cash Flow
-75.85M -49.56M 47.55M -6.16M 67.42M -52.66M -32.44M 9.04M -16.69M -37.88M -28.87M -1.66M 5.98M -24.92M -50.29M -26.59M 13.7M -2.27M 39.16M 22.42M 33.47M 33.16M
Adj. Free Cash Flow
-83.83M -49.56M 47.55M -10.58M 62.65M -56.21M -36.46M 4.83M -20.74M -41.4M -32.58M -5.87M 751K -28.23M -53.6M -30.75M 10.61M -5.57M 35.77M 19.75M 31.15M 31.02M
Maintenance CapEx
-58.27M -25.82M -29.08M -155.72K -15.39M -38.99M -68.36M -29.67M -13.21K -18.46M n/a n/a n/a -14.67M -23.46M -9.02M -9.05M -7.84M -5.92M -9.37M n/a n/a
Growth CapEx
-50.4M -15.5M -47.68K -29.06M -16.23M -13.07M -15.13M -27.32M -50.34M -46.1M -19.37M -18.37M -12.23M -16.87M -8.05M n/a n/a n/a n/a -4.96M -2.97M -3.61M
Owner Earnings
-25.45M -34.07M 47.59M 22.9M 83.65M -39.59M -17.31M 36.36M 33.65M 8.22M -9.5M 16.71M 18.21M -8.06M -42.24M -26.59M 13.7M -2.27M 39.16M 27.38M 36.44M 36.78M

© 2026 bestshares.com. All rights reserved.