Navios Maritime Partners L.P. logo

Navios Maritime Partners L.P.

NMM | NYSE
Chart Builder DCF Calculator
$88.81
-$2.29 (-2.51%)
Sep 22, 2026, 10:25 AM ET · Market open
TTM
Period Ending
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
344.07M 281.69M 261.55M 304.15M 335.67M 367.31M 402.33M 394.36M 405.19M 431M 419.51M 586.9M 592.75M 579.25M 577.48M 478.51M 460.26M 511.27M 344.62M 193.42M 78.86M
Depreciation & Amortization
342.35M 341.98M 272M 223.39M 197.8M 188.47M 250.25M 249.9M 252.02M 239.67M 231.15M 235.01M 219.85M 205.73M 190.41M 161.4M 141.73M 112.42M 81.97M 64.39M 56.49M
Stock-Based Compensation
n/a n/a n/a n/a n/a n/a 1K 2K 3K 4K 35K 74K 113K 154K 275K 371K 447K 523K 593K 697K 819K
Other Working Capital
-109.24M -57.64M 79.85M 123.95M 79.89M -4.9M -89.66M -97M -71.15M -71.89M -70.78M 13.22M 7.65M -30.77M -25.43M -92.82M -78.09M 17.74M 12.43M 3.03M 2.57M
Other Non-Cash Items
-84.92M -91.32M -150.96M -182.64M -121.56M -100.76M 126.05M 150.32M 144.55M 116M -43.71M -213.73M -219.45M -204.87M -235.97M -112.42M -152.77M -186M -146.14M -109.1M -62.76M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a -175.51M -182.68M -192.83M -192.83M -17.32M -10.15M n/a n/a -3.28M -34.14M -34.14M -114.46M -47.24M -14.22M -6.71M
Change in Working Capital
-121.34M -22.28M 120.4M 190.84M 133.68M 28.47M -22.86M -54.01M -48.7M -33.52M -100.98M -10.57M 2.44M -73.92M -33.62M -146.63M -149.38M -46.58M -60.27M -11.52M 22.63M
Operating Cash Flow
480.17M 510.07M 502.99M 535.74M 545.59M 483.48M 580.26M 557.89M 560.24M 560.32M 488.68M 587.52M 595.7M 506.34M 495.29M 347.09M 266.15M 277.17M 173.54M 123.66M 89.33M
Capital Expenditures
-267.14M -327.03M -473.44M -916.59M -1B -958.18M -833.15M -625.7M -441.72M -465.02M -429.6M -732.89M -702.33M -607.93M -504.84M -152.71M -260.57M -278.88M -263.46M -226.48M -115.93M
Cash Acquisitions
-147.29M -57.1M -175.75M n/a n/a -39.4M -39.4M -39.4M -39.4M n/a 25.06M -129.22M -132.69M -135.34M -409.83M -223.14M -359.72M -346.8M -169.79M -202.18M -62.14M
Purchase of Investments
8.57M 8.57M 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
1.86M 1.86M 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
27.12M 25.11M -869.98M -847.36M -754.7M -791.68M 78M 86.47M 15.81M 212M 281.58M 639.4M 584.68M 427.03M 645.76M 341.28M 486.73M 519.42M 324.68M 250.93M 103.19M
Investing Cash Flow
-376.87M -348.59M -512.04M -756.82M -748.2M -782.13M -794.56M -578.64M -465.32M -253.02M -122.95M -222.72M -250.34M -316.24M -268.91M -34.57M -133.56M -106.25M -108.56M -177.73M -74.88M
Debt Repayment
53.07M 9.1M 138.74M 378.97M 342.71M 391.15M 268.84M 48.49M -55.77M -213.02M -193.81M -256.51M -236.02M -181.84M -244.69M -377.28M -247.38M -219.22M -146.26M 81.23M -3.72M
Common Stock Repurchased
-43.7M -43.46M -43.63M -43M -35M -25M -15M -5M 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
Dividend Paid
-5.98M -6.03M -6.1M -6.06M -6.1M -6.13M -6.15M -6.16M -6.16M -6.16M -9.24M -8.97M -8.97M -8.97M -5.89M -5.99M -5.58M -4.62M -3.65M -2.85M -5.09M
Other Financial Acitivies
-16.87M -17.69M -13.02M -11.05M -10.26M -10.76M -8.61M -6.79M -13.37M -14.05M -3.82M -3.62M 4.91M 6.64M -3.04M -10.22M -12.21M -11.58M -11.57M -4.03M -1.51M
Financial Cash Flow
-13.47M -58.08M 75.99M 318.86M 291.34M 349.26M 239.08M 30.54M -75.3M -233.23M -206.88M -269.38M -240.35M -184.45M -257.24M -370.74M -75.77M -32.2M 45.59M 257.11M 5.79M
Net Cash Flow
89.6M 103.18M 67.13M 97.78M 88.73M 50.61M 24.79M 9.79M 19.62M 74.08M 158.85M 95.43M 105.02M 5.65M -30.86M -58.23M 56.82M 138.72M 110.57M 203.04M 20.23M
Free Cash Flow
213.02M 183.05M 29.55M -380.84M -455.04M -474.7M -252.89M -67.81M 118.51M 95.3M 59.08M -145.37M -106.63M -101.59M -9.55M 194.38M 5.58M -1.71M -89.92M -102.82M -26.6M
Adj. Free Cash Flow
213.02M 183.05M 29.55M -380.84M -455.04M -474.7M -252.89M -67.82M 118.51M 95.29M 59.05M -145.45M -106.74M -101.75M -9.83M 194.01M 5.14M -2.23M -90.51M -103.52M -27.42M
Maintenance CapEx
-125.11M -185M -431.51M -830.31M -914.35M -837.9M -732.7M -588.66M -333.93M -277.8M -122.63M -36.12M -36.12M -36.12M -36.12M n/a n/a n/a n/a -35.09M -72.59M
Growth CapEx
-142.03M -142.03M -41.93M -86.28M -86.28M -120.28M -100.45M -37.04M -107.79M -187.22M -306.98M -696.77M -666.21M -571.81M -468.72M -152.71M -260.57M -278.88M -263.46M -191.39M -43.34M
Owner Earnings
355.06M 325.08M 71.48M -294.56M -368.76M -354.42M -152.44M -30.78M 226.3M 282.52M 366.06M 551.4M 559.58M 470.22M 459.17M 347.09M 266.15M 277.17M 173.54M 88.57M 16.74M

© 2026 bestshares.com. All rights reserved.