Valaris Limited
NYSE:VAL · New York Stock Exchange
-$5.77 today
Vol 1.06M · Avg 0.93M
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 | $717.5M +94.0% | $369.8M -57.3% | $866.8M +376.8% | $181.8M +104.0% | -$4.5B | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $146.3M +19.8% | $122.1M +20.8% | $101.1M +10.9% | $91.2M -59.6% | $225.7M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$515.1M -8981.0% | $5.8M +100.7% | -$786.4M -10054.4% | $7.9M +120.0% | -$39.5M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $25.2M -9.0% | $27.7M +1.5% | $27.3M +56.9% | $17.4M | $0 | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $43.7M +132.6% | -$134.2M -210.2% | $121.8M +1945.5% | -$6.6M -109.0% | $73.2M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $0 +100.0% | -$64.9M -244.5% | $44.9M +750.7% | -$6.9M | $0 | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $0 | $0 | $0 | $0 | $0 | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $43.7M +163.1% | -$69.3M -190.1% | $76.9M +25533.3% | $300.0K -99.6% | $73.2M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $128.6M +459.2% | -$35.8M +43.3% | -$63.1M +61.7% | -$164.7M -104.0% | $4.2B | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $546.2M +53.7% | $355.4M +32.9% | $267.5M +110.6% | $127.0M +292.4% | -$66.0M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$343.5M +24.5% | -$455.1M +34.6% | -$696.1M -236.3% | -$207.0M -251.4% | -$58.9M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $137.9M | $0 | $0 | $0 -100.0% | $55.2M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 +100.0% | -$220.0M | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 -100.0% | $220.0M | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 -100.0% | $2.8M -90.8% | $30.3M -84.1% | $190.3M | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$205.6M +54.5% | -$452.3M +32.1% | -$665.8M -3886.8% | -$16.7M -351.4% | -$3.7M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $0 | $0 -100.0% | $531.2M | $0 -100.0% | $390.1M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$100.0M +20.9% | -$126.4M +36.4% | -$198.6M | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$3.6M +88.7% | -$31.9M +32.3% | -$47.1M -635.9% | -$6.4M -357.1% | -$1.4M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$103.6M +34.6% | -$158.3M -155.4% | $285.5M +4560.9% | -$6.4M -101.6% | $388.7M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$11.1M | $0 | $0 +100.0% | -$500.0K -150.0% | -$200.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $225.9M +188.5% | -$255.2M -126.2% | -$112.8M -208.6% | $103.9M -67.4% | $318.8M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $202.7M +303.3% | -$99.7M +76.7% | -$428.6M -435.8% | -$80.0M +35.9% | -$124.9M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Archrock, Inc.
NYSE:AROC
$6.22B
Solaris Energy Infrastructure, Inc.
NYSE:SEI
$5.88B
Ultrapar Participações S.A.
NYSE:UGP
$5.15B
Murphy Oil Corporation
NYSE:MUR
$4.88B
Valvoline Inc.
NYSE:VVV
$4.87B
Magnolia Oil & Gas Corporation
NYSE:MGY
$4.84B
California Resources Corporation
NYSE:CRC
$4.79B
Transocean Ltd.
NYSE:RIG
$4.71B
PBF Energy Inc.
NYSE:PBF
$4.34B
Tidewater Inc.
NYSE:TDW
$3.23B
SEC Filings
Recent regulatory filings
No filings found.
Does VAL generate free cash flow?
Valaris Limited (VAL) generated $202.70M of free cash flow in fiscal 2025.
How much operating cash flow does VAL produce?
Operating cash flow was $546.20M, before capital expenditures of $343.50M.
Explore More
Continue the stock analysis
Jump to another research area for this company.