Borr Drilling Limited
EnergyNYSE:BORR · New York Stock Exchange
-$0.08 today
Vol 3.34M · Avg 8.66M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $45.0M -45.2% | $82.1M +271.5% | $22.1M +107.5% | -$292.8M -51.7% | -$193.0M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $148.0M +12.8% | $131.2M +11.8% | $117.4M +0.8% | $116.5M -2.6% | $119.6M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$3.2M -557.1% | $700.0K +104.1% | -$17.1M -715.4% | -$2.1M -320.0% | -$500.0K | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 -100.0% | $9.1M +62.5% | $5.6M +115.4% | $2.6M +188.9% | $900.0K | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $26.9M +122.0% | -$122.4M +24.5% | -$162.1M -328.3% | $71.0M +292.3% | $18.1M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $79.4M +1885.0% | $4.0M | $0 | $0 +100.0% | -$13.7M | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$22.4M | $0 | $0 | $0 | $0 | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$30.1M +76.2% | -$126.4M +22.0% | -$162.1M -328.3% | $71.0M +123.3% | $31.8M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $35.2M +250.4% | -$23.4M -41.1% | -$16.6M -109.9% | $167.3M +4282.5% | -$4.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $251.9M +225.9% | $77.3M +252.5% | -$50.7M -181.1% | $62.5M +206.1% | -$58.9M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$124.5M +69.6% | -$409.4M -259.1% | -$114.0M -36.9% | -$83.3M -340.7% | -$18.9M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 -100.0% | $686.6K -93.5% | $10.6M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 | $0 -100.0% | $9.8M +72914.5% | $13.4K -100.0% | $49.2M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$124.5M +69.6% | -$409.4M -292.9% | -$104.2M -26.2% | -$82.6M -302.0% | $40.9M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $17.8M -95.4% | $385.9M +377.0% | $80.9M +139.4% | -$205.5M | $0 | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $177.9M | $0 -100.0% | $58.1M -80.5% | $298.1M +565.4% | $44.8M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$200.0K +99.0% | -$19.9M -2387.5% | -$800.0K | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$4.7M +93.8% | -$76.3M | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $0 -100.0% | $2.3M -96.1% | $58.9M | $0 | $0 | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $190.8M -34.7% | $292.0M +110.1% | $139.0M +50.1% | $92.6M +106.7% | $44.8M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $318.2M +893.5% | -$40.1M -152.2% | -$15.9M -121.9% | $72.5M +170.5% | $26.8M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $127.4M +138.4% | -$332.1M -101.6% | -$164.7M -691.8% | -$20.8M +73.3% | -$77.8M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Global Partners LP
NYSE:GLP
$1.60B
Nabors Industries Ltd.
NYSE:NBR
$1.50B
Precision Drilling Corporation
NYSE:PDS
$1.24B
Sable Offshore Corp.
NYSE:SOC
$1.08B
Teekay Corporation
NYSE:TK
$1.07B
HighPeak Energy, Inc.
NASDAQ:HPK
$991.91M
CrossAmerica Partners LP
NYSE:CAPL
$858.47M
Vitesse Energy, Inc.
NYSE:VTS
$715.37M
Core Laboratories N.V.
NYSE:CLB
$606.63M
Tsakos Energy Navigation Limited
TNP
$539.36M
SEC Filings
Recent regulatory filings
No filings found.
Does BORR generate free cash flow?
Borr Drilling Limited (BORR) generated $127.40M of free cash flow in fiscal 2025.
How much operating cash flow does BORR produce?
Operating cash flow was $251.90M, before capital expenditures of $124.50M.
Explore More
Continue the stock analysis
Jump to another research area for this company.