International Seaways Inc
NYSE:INSW
Cash Flow Statement
Cash Flow Statement
International Seaways Inc
Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||
Net Income |
197
|
180
|
129
|
(18)
|
(60)
|
(102)
|
(73)
|
(106)
|
(154)
|
(161)
|
(187)
|
(89)
|
(49)
|
(46)
|
(10)
|
(1)
|
21
|
102
|
127
|
(6)
|
(52)
|
(135)
|
(217)
|
(135)
|
(134)
|
(47)
|
135
|
388
|
574
|
658
|
643
|
556
|
|
Depreciation & Amortization |
82
|
82
|
102
|
80
|
78
|
78
|
78
|
79
|
78
|
76
|
74
|
72
|
74
|
76
|
75
|
76
|
75
|
75
|
75
|
74
|
73
|
71
|
79
|
89
|
100
|
110
|
111
|
111
|
113
|
118
|
124
|
129
|
|
Stock-Based Compensation |
3
|
4
|
5
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
6
|
5
|
5
|
11
|
11
|
11
|
11
|
6
|
7
|
8
|
8
|
8
|
0
|
|
Other Non-Cash Items |
(60)
|
(52)
|
(17)
|
71
|
71
|
77
|
38
|
57
|
80
|
104
|
126
|
49
|
35
|
9
|
(15)
|
2
|
16
|
18
|
38
|
106
|
92
|
90
|
93
|
(9)
|
(20)
|
(24)
|
(46)
|
(44)
|
(46)
|
(38)
|
(37)
|
(52)
|
|
Cash Interest Paid |
37
|
36
|
0
|
33
|
48
|
50
|
60
|
33
|
37
|
40
|
44
|
54
|
55
|
66
|
68
|
58
|
54
|
40
|
35
|
31
|
30
|
26
|
25
|
35
|
40
|
45
|
48
|
54
|
61
|
67
|
70
|
66
|
|
Change in Working Capital |
16
|
33
|
37
|
(3)
|
(19)
|
(32)
|
(34)
|
(12)
|
(3)
|
(5)
|
(6)
|
(45)
|
(44)
|
(17)
|
(21)
|
11
|
(10)
|
(24)
|
2
|
41
|
44
|
40
|
12
|
(22)
|
(21)
|
(79)
|
(120)
|
(167)
|
(113)
|
(51)
|
15
|
55
|
|
Cash from Operating Activities |
235
N/A
|
243
+3%
|
251
+3%
|
129
-49%
|
70
-46%
|
20
-71%
|
9
-56%
|
17
+96%
|
2
-91%
|
14
+756%
|
8
-41%
|
(13)
N/A
|
16
N/A
|
21
+33%
|
29
+37%
|
88
+201%
|
102
+16%
|
171
+68%
|
243
+42%
|
216
-11%
|
157
-27%
|
66
-58%
|
(32)
N/A
|
(76)
-140%
|
(75)
+2%
|
(39)
+48%
|
79
N/A
|
288
+264%
|
528
+84%
|
688
+30%
|
745
+8%
|
688
-8%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||
Capital Expenditures |
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(22)
|
(121)
|
(174)
|
(176)
|
(284)
|
(191)
|
(150)
|
(151)
|
(27)
|
(25)
|
(37)
|
(63)
|
(73)
|
(74)
|
(51)
|
(25)
|
(34)
|
(48)
|
(79)
|
(114)
|
(109)
|
(123)
|
(117)
|
(146)
|
(251)
|
(222)
|
(207)
|
|
Other Items |
102
|
48
|
48
|
5
|
6
|
(13)
|
(4)
|
37
|
98
|
250
|
251
|
274
|
219
|
67
|
65
|
145
|
153
|
144
|
138
|
83
|
69
|
73
|
228
|
212
|
236
|
428
|
192
|
160
|
131
|
(79)
|
43
|
82
|
|
Cash from Investing Activities |
101
N/A
|
48
-53%
|
47
-1%
|
3
-95%
|
3
+24%
|
(35)
N/A
|
(125)
-259%
|
(137)
-10%
|
(78)
+43%
|
(34)
+57%
|
61
N/A
|
124
+104%
|
68
-45%
|
40
-40%
|
40
-1%
|
108
+170%
|
90
-17%
|
71
-21%
|
64
-9%
|
32
-50%
|
44
+36%
|
39
-12%
|
180
+359%
|
133
-26%
|
122
-8%
|
319
+161%
|
69
-78%
|
43
-38%
|
(15)
N/A
|
(330)
-2 132%
|
(179)
+46%
|
(124)
+30%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(30)
|
(30)
|
(30)
|
(20)
|
0
|
0
|
(17)
|
0
|
0
|
(37)
|
(20)
|
0
|
(34)
|
(14)
|
(14)
|
|
Net Issuance of Debt |
(6)
|
(15)
|
(92)
|
(90)
|
(90)
|
407
|
532
|
560
|
528
|
105
|
44
|
(2)
|
25
|
(51)
|
(58)
|
(50)
|
289
|
281
|
284
|
281
|
(67)
|
(62)
|
(121)
|
201
|
242
|
196
|
265
|
(90)
|
(232)
|
(190)
|
(275)
|
(348)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(5)
|
(7)
|
(7)
|
(7)
|
(40)
|
(41)
|
(42)
|
(46)
|
(18)
|
(70)
|
(165)
|
(239)
|
(302)
|
(308)
|
|
Other |
(337)
|
(167)
|
(267)
|
(267)
|
(130)
|
(559)
|
(459)
|
(459)
|
(459)
|
(61)
|
(63)
|
(63)
|
(63)
|
(3)
|
(11)
|
(113)
|
(496)
|
(496)
|
(526)
|
(427)
|
(46)
|
(48)
|
(8)
|
(317)
|
(327)
|
(315)
|
(316)
|
(6)
|
3
|
(10)
|
(12)
|
(11)
|
|
Cash from Financing Activities |
(344)
N/A
|
(182)
+47%
|
(359)
-97%
|
(357)
+0%
|
(220)
+38%
|
(152)
+31%
|
70
N/A
|
98
+40%
|
66
-33%
|
42
-37%
|
(18)
N/A
|
(64)
-249%
|
(38)
+41%
|
(54)
-44%
|
(69)
-27%
|
(163)
-137%
|
(219)
-34%
|
(248)
-13%
|
(278)
-12%
|
(183)
+34%
|
(139)
+24%
|
(116)
+17%
|
(169)
-46%
|
(174)
-3%
|
(144)
+17%
|
(182)
-26%
|
(105)
+42%
|
(186)
-77%
|
(415)
-123%
|
(473)
-14%
|
(602)
-27%
|
(681)
-13%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||
Net Change in Cash |
(7)
N/A
|
108
N/A
|
(61)
N/A
|
(226)
-271%
|
(147)
+35%
|
(167)
-13%
|
(46)
+73%
|
(21)
+53%
|
(10)
+54%
|
22
N/A
|
50
+132%
|
47
-7%
|
46
-2%
|
7
-84%
|
0
-95%
|
33
+8 050%
|
(27)
N/A
|
(6)
+78%
|
30
N/A
|
65
+122%
|
62
-5%
|
(11)
N/A
|
(21)
-94%
|
(117)
-450%
|
(97)
+17%
|
98
N/A
|
43
-56%
|
145
+237%
|
99
-32%
|
(116)
N/A
|
(37)
+68%
|
(117)
-220%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||
Free Cash Flow |
234
N/A
|
242
+3%
|
250
+3%
|
126
-50%
|
67
-47%
|
(2)
N/A
|
(112)
-5 800%
|
(157)
-40%
|
(174)
-11%
|
(270)
-55%
|
(183)
+33%
|
(163)
+11%
|
(135)
+17%
|
(5)
+96%
|
4
N/A
|
50
+1 043%
|
39
-23%
|
99
+154%
|
169
+71%
|
166
-2%
|
132
-20%
|
32
-76%
|
(80)
N/A
|
(155)
-94%
|
(189)
-22%
|
(148)
+22%
|
(44)
+71%
|
171
N/A
|
383
+124%
|
436
+14%
|
523
+20%
|
482
-8%
|