Annual Income Statements for BW LPG
This table shows BW LPG's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for BW LPG
No quarterly income statements for BW LPG are available.
Annual Cash Flow Statements for BW LPG
This table details how cash moves in and out of BW LPG's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
96 |
-63 |
70 |
-133 |
| Net Cash From Operating Activities |
505 |
513 |
749 |
124 |
| Net Cash From Continuing Operating Activities |
474 |
562 |
722 |
567 |
| Net Income / (Loss) Continuing Operations |
240 |
504 |
425 |
0.00 |
| Depreciation Expense |
159 |
217 |
201 |
256 |
| Amortization Expense |
- |
- |
- |
0.37 |
| Non-Cash Adjustments To Reconcile Net Income |
-20 |
-41 |
-18 |
-55 |
| Changes in Operating Assets and Liabilities, net |
95 |
-118 |
114 |
-77 |
| Net Cash From Investing Activities |
113 |
69 |
-541 |
-47 |
| Net Cash From Continuing Investing Activities |
89 |
61 |
-549 |
-39 |
| Purchase of Property, Plant & Equipment |
-46 |
-117 |
-602 |
-182 |
| Sale of Property, Plant & Equipment |
183 |
168 |
65 |
125 |
| Sale and/or Maturity of Investments |
0.59 |
10 |
19 |
10 |
| Net Cash From Financing Activities |
-522 |
-645 |
-138 |
-534 |
| Net Cash From Continuing Financing Activities |
-474 |
-675 |
-115 |
-210 |
| Repayment of Debt |
-468 |
-290 |
-318 |
-1,235 |
| Repurchase of Common Equity |
-26 |
-24 |
-0.10 |
-2.74 |
| Issuance of Debt |
67 |
72 |
611 |
1,027 |
Quarterly Cash Flow Statements for BW LPG
No quarterly cash flow statements for BW LPG are available.
Annual Balance Sheets for BW LPG
This table presents BW LPG's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
2023 |
2024 |
2025 |
| Total Assets |
2,520 |
3,320 |
3,150 |
| Total Current Assets |
791 |
559 |
597 |
| Cash & Equivalents |
288 |
280 |
242 |
| Accounts Receivable |
315 |
203 |
231 |
| Inventories, net |
189 |
77 |
124 |
| Plant, Property, & Equipment, net |
541 |
1,095 |
1,091 |
| Plant, Property & Equipment, gross |
541 |
1,095 |
1,091 |
| Total Noncurrent Assets |
224 |
297 |
157 |
| Noncurrent Note & Lease Receivables |
16 |
19 |
21 |
| Intangible Assets |
1.24 |
0.64 |
0.36 |
| Noncurrent Deferred & Refundable Income Taxes |
6.86 |
1.64 |
5.32 |
| Other Noncurrent Operating Assets |
155 |
242 |
130 |
| Other Noncurrent Nonoperating Assets |
44 |
33 |
0.00 |
| Total Liabilities & Shareholders' Equity |
3,082 |
3,804 |
3,726 |
| Total Liabilities |
934 |
1,383 |
1,224 |
| Total Current Liabilities |
265 |
169 |
208 |
| Accounts Payable |
265 |
169 |
208 |
| Total Noncurrent Liabilities |
621 |
1,132 |
988 |
| Noncurrent Deferred & Payable Income Tax Liabilities |
8.12 |
14 |
1.52 |
| Other Noncurrent Operating Liabilities |
613 |
1,117 |
986 |
| Total Equity & Noncontrolling Interests |
2,196 |
2,503 |
2,531 |
| Total Preferred & Common Equity |
2,079 |
2,371 |
2,435 |
| Total Common Equity |
2,079 |
2,371 |
2,435 |
| Common Stock |
1,470 |
1,805 |
1,830 |
| Retained Earnings |
609 |
566 |
605 |
| Noncontrolling Interest |
116 |
132 |
96 |
Quarterly Balance Sheets for BW LPG
No quarterly balance sheets for BW LPG are available.
Annual Metrics And Ratios for BW LPG
This table displays calculated financial ratios and metrics derived from BW LPG's official financial filings.
| Metric |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
- |
- |
- |
151,342,653.00 |
| DEI Adjusted Shares Outstanding |
- |
- |
- |
151,342,653.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
- |
- |
- |
1.83 |
| Growth Metrics |
- |
- |
- |
- |
| Profitability Metrics |
- |
- |
- |
- |
| Net Operating Profit after Tax (NOPAT) |
246 |
469 |
386 |
279 |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
21.37% |
15.43% |
11.01% |
| Earnings before Interest and Taxes (EBIT) |
265 |
521 |
424 |
346 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
424 |
739 |
625 |
602 |
| Valuation Ratios |
- |
- |
- |
- |
| Leverage & Solvency |
- |
- |
- |
- |
| Liquidity Ratios |
- |
- |
- |
- |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
132 |
387 |
207 |
| Efficiency Ratios |
- |
- |
- |
- |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
338 |
337 |
408 |
| Increase / (Decrease) in Invested Capital |
0.00 |
338 |
-0.46 |
71 |
| Book Value per Share |
$0.00 |
$0.00 |
$15.65 |
$16.07 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
$15.64 |
$16.07 |
| Total Capital |
0.00 |
2,196 |
2,503 |
2,531 |
| Total Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
0.00 |
-288 |
-280 |
-242 |
| Capital Expenditures (CapEx) |
-137 |
-51 |
538 |
57 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
239 |
111 |
147 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
526 |
390 |
389 |
| Net Working Capital (NWC) |
0.00 |
526 |
390 |
389 |
| Net Nonoperating Expense (NNE) |
7.23 |
-24 |
-8.60 |
-11 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-1,858 |
-2,166 |
-2,122 |
| Total Depreciation and Amortization (D&A) |
159 |
217 |
201 |
256 |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$2.65 |
$1.60 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
151.54M |
151.34M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$2.64 |
$1.60 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
151.54M |
151.34M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
151.54M |
151.34M |
| Normalized Net Operating Profit after Tax (NOPAT) |
247 |
469 |
386 |
279 |
| Debt Service Ratios |
- |
- |
- |
- |
| Payout Ratios |
- |
- |
- |
- |
Quarterly Metrics And Ratios for BW LPG
No quarterly metrics and ratios for BW LPG are available.