SkyWest, Inc. (SKYW)

SkyWest Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-	428.33	322.96	34.34	72.95	111.91
Depreciation & Amortization	-	364.5	383.88	383.12	394.55	440.2
Stock-Based Compensation	-	18.73	19.86	17.13	9.16	8.69
Other Adjustments	-	123.26	91.15	-11.14	51.29	113.06
Change in Receivables	-	-52.48	-41.17	19.82	-32.96	-30.09
Changes in Inventories	-	-29.55	-11.89	-3.91	-16.63	-12.9
Changes in Accounts Payable	-	152.08	-3.14	80.96	-42.03	231.18
Changes in Income Taxes Payable	-	-2.25	-7.5	1	7.82	-5.57
Changes in Unearned Revenue	-	-48.47	-40.01	229.86	40.81	-6.83
Changes in Other Operating Activities	-	-13.79	-21.68	-14.84	-4.59	-17.82
Operating Cash Flow	913.82	940.36	692.46	736.33	480.38	831.82
Operating Cash Flow Growth	29.47%	35.80%	-5.96%	53.28%	-42.25%	31.29%
Capital Expenditures	-606.91	-578.06	-310.75	-251.33	-645.49	-555.7
Sale of Property, Plant & Equipment	15.72	15.59	5.15	15.88	16.98	7.12
Purchases of Investments	-933.8	-1,113	-1,431	-1,339	-1,834	-1,518
Proceeds from Sale of Investments	943.84	1,103	1,543	1,601	1,488	1,526
Other Investing Activities	-78.35	-79.5	-35.56	-49.19	69.66	-158.13
Investing Cash Flow	-668.55	-651.83	-228.63	-23.23	-904.89	-698.52
Long-Term Debt Issued	326.4	208.84	116.17	69.69	684.5	450.03
Long-Term Debt Repaid	-494.43	-491.9	-452.86	-447.6	-415.05	-540.54
Net Long-Term Debt Issued (Repaid)	-168.02	-283.06	-336.69	-377.92	269.45	-90.51
Issuance of Common Stock	2.67	2.65	2.86	2.81	2.96	3.15
Repurchase of Common Stock	-165.47	-112.17	-50.25	-292.53	-1.15	-1.58
Net Common Stock Issued (Repurchased)	-162.8	-109.52	-47.39	-289.72	1.81	1.57
Other Financing Activities	-0.81	-0.63	-0.67	-0.18	-2.18	-1.67
Financing Cash Flow	-358.4	-393.22	-384.75	-667.81	269.08	-90.6
Net Cash Flow	-113.13	-104.69	79.09	45.29	-155.44	42.7
Free Cash Flow	306.91	362.3	381.71	485.01	-165.12	276.12
Free Cash Flow Growth	-15.29%	-5.08%	-21.30%	-	-	41.41%
FCF Margin	7.44%	8.93%	10.82%	16.52%	-5.49%	10.18%
Free Cash Flow Per Share	7.45	8.75	9.19	10.87	-3.26	5.44
Levered Free Cash Flow	-345.46	-10.27	-24.82	81.29	76.85	93.96
Unlevered Free Cash Flow	-138.96	312.37	358.59	513.53	-122.81	277.54

Updated Apr 23, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q