The Baldwin Insurance Group, Inc.
NASDAQ:BWIN · NASDAQ Global Market
-$0.34 today
Vol 6.10M · Avg 1.56M
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 | -$54.2M -31.8% | -$41.1M +54.4% | -$90.1M -17.5% | -$76.7M -32.1% | -$58.1M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $127.8M +17.4% | $108.9M +10.7% | $98.4M +13.9% | $86.4M +67.7% | $51.5M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 | $0 | $0 | $0 | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $71.1M +8.6% | $65.5M +9.2% | $60.0M +26.6% | $47.4M +146.9% | $19.2M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$98.8M -449.0% | $28.3M +346.9% | $6.3M +130.3% | -$20.9M -24.5% | -$16.8M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$45.1M +38.9% | -$73.8M +44.2% | -$132.3M +27.7% | -$183.0M -183.7% | -$64.5M | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$11.2M -113.8% | $81.6M -42.0% | $140.7M -18.9% | $173.4M +214.1% | $55.2M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$42.6M -307.4% | $20.5M +1091.3% | -$2.1M +81.6% | -$11.2M -50.8% | -$7.5M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$75.4M -26.6% | -$59.5M -98.6% | -$30.0M +22.3% | -$38.6M -187.1% | $44.3M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$29.4M -128.8% | $102.2M +128.8% | $44.6M +1913.3% | -$2.5M -106.1% | $40.1M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$39.5M +3.7% | -$41.0M -92.0% | -$21.4M +2.7% | -$22.0M -313.1% | -$5.3M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$85.5M -250.8% | $56.7M | $0 +100.0% | -$389.0M +41.9% | -$669.9M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 +100.0% | -$1.7M | $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 | -$15.2M -545.4% | -$2.4M -306.9% | $1.1M +134.0% | -$3.4M -4.5% | -$3.2M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$140.3M -1154.8% | $13.3M +160.7% | -$21.9M +94.7% | -$414.4M +38.9% | -$678.5M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $2.0B +2025.3% | $96.1M +2945.4% | -$3.4M -100.7% | $461.5M -2.0% | $470.8M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 -100.0% | $269.4M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 +100.0% | -$264.0K +31.4% | -$385.0K | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$1.8B -1365.0% | -$125.4M -458.3% | -$22.5M +46.4% | -$41.9M -160.2% | -$16.1M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $203.8M +787.6% | -$29.6M -13.0% | -$26.2M -106.3% | $419.6M -42.1% | $724.1M | $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 | $34.1M -60.2% | $85.8M +2546.0% | -$3.5M -228.3% | $2.7M -96.8% | $85.7M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$68.9M -212.8% | $61.1M +162.6% | $23.3M +195.2% | -$24.4M -170.2% | $34.8M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
First Merchants Corporation
NASDAQ:FRME
$2.56B
Banco Latinoamericano de Comercio Exterior, S. A.
NYSE:BLX
$2.24B
Columbia Financial, Inc.
NASDAQ:CLBK
$2.07B
Qfin Holdings, Inc.
NASDAQ:QFIN
$2.01B
First Commonwealth Financial Corporation
NYSE:FCF
$1.98B
Stellar Bancorp, Inc.
NYSE:STEL
$1.95B
German American Bancorp, Inc.
NASDAQ:GABC
$1.69B
FinVolution Group
NYSE:FINV
$1.18B
Coastal Financial Corporation
NASDAQ:CCB
$1.09B
Perella Weinberg Partners
NASDAQ:PWP
$1.04B
SEC Filings
Recent regulatory filings
No filings found.
Does BWIN generate free cash flow?
The Baldwin Insurance Group, Inc. (BWIN) generated -$68,945,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does BWIN produce?
Operating cash flow was -$29,418,000.00, before capital expenditures of $39.53M.
Explore More
Continue the stock analysis
Jump to another research area for this company.