Genco Shipping & Trading Ltd
NYSE:GNK
Cash Flow Statement
Cash Flow Statement
Genco Shipping & Trading Ltd
| Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
55
|
60
|
62
|
62
|
64
|
67
|
63
|
66
|
107
|
161
|
208
|
255
|
87
|
54
|
31
|
2
|
149
|
141
|
142
|
145
|
147
|
127
|
98
|
61
|
25
|
(24)
|
(64)
|
(107)
|
(158)
|
(173)
|
(192)
|
(187)
|
(157)
|
(147)
|
(164)
|
743
|
(1 227)
|
(1 264)
|
(1 250)
|
(2 194)
|
(254)
|
(230)
|
(288)
|
(242)
|
(218)
|
(179)
|
(83)
|
(86)
|
(59)
|
(99)
|
(86)
|
(49)
|
(33)
|
15
|
(18)
|
(39)
|
(56)
|
(169)
|
(152)
|
(159)
|
(226)
|
(103)
|
(53)
|
25
|
182
|
222
|
238
|
221
|
159
|
120
|
84
|
11
|
(12)
|
4
|
16
|
69
|
76
|
46
|
15
|
(7)
|
(5)
|
|
| Depreciation & Amortization |
22
|
25
|
26
|
26
|
27
|
28
|
29
|
30
|
34
|
43
|
52
|
63
|
71
|
76
|
81
|
84
|
88
|
92
|
97
|
105
|
116
|
124
|
132
|
136
|
136
|
138
|
138
|
139
|
139
|
139
|
139
|
139
|
141
|
143
|
144
|
130
|
113
|
96
|
79
|
78
|
80
|
81
|
81
|
79
|
76
|
74
|
73
|
72
|
72
|
71
|
69
|
68
|
69
|
70
|
72
|
73
|
73
|
72
|
70
|
68
|
65
|
61
|
59
|
57
|
56
|
57
|
58
|
59
|
60
|
62
|
64
|
66
|
66
|
68
|
68
|
69
|
69
|
71
|
72
|
73
|
76
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
2
|
1
|
1
|
2
|
2
|
0
|
3
|
4
|
6
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
8
|
10
|
11
|
13
|
6
|
5
|
5
|
5
|
4
|
5
|
6
|
13
|
0
|
60
|
70
|
74
|
42
|
11
|
4
|
(5)
|
21
|
16
|
12
|
10
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
5
|
5
|
6
|
5
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
|
| Other Non-Cash Items |
5
|
6
|
5
|
4
|
4
|
1
|
6
|
4
|
(25)
|
(54)
|
(62)
|
(70)
|
113
|
141
|
142
|
146
|
(13)
|
(10)
|
(6)
|
(0)
|
6
|
10
|
12
|
14
|
14
|
14
|
14
|
14
|
15
|
16
|
16
|
18
|
18
|
19
|
19
|
(893)
|
1 080
|
1 123
|
1 132
|
2 085
|
124
|
84
|
146
|
105
|
93
|
82
|
11
|
31
|
28
|
89
|
84
|
60
|
58
|
2
|
17
|
31
|
35
|
149
|
135
|
145
|
219
|
106
|
106
|
87
|
3
|
3
|
2
|
(1)
|
7
|
8
|
9
|
37
|
51
|
52
|
45
|
12
|
0
|
(2)
|
6
|
12
|
12
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
(0)
|
0
|
2
|
1
|
3
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
10
|
10
|
9
|
8
|
10
|
10
|
12
|
17
|
19
|
30
|
39
|
44
|
48
|
34
|
48
|
50
|
58
|
71
|
62
|
62
|
64
|
73
|
74
|
80
|
81
|
85
|
83
|
81
|
79
|
75
|
75
|
76
|
75
|
69
|
76
|
59
|
40
|
29
|
9
|
(1)
|
0
|
20
|
23
|
36
|
26
|
26
|
25
|
24
|
25
|
26
|
27
|
28
|
30
|
31
|
31
|
32
|
28
|
27
|
24
|
21
|
18
|
16
|
15
|
14
|
12
|
10
|
9
|
8
|
9
|
11
|
12
|
13
|
14
|
14
|
14
|
13
|
12
|
10
|
9
|
9
|
10
|
|
| Change in Working Capital |
6
|
4
|
2
|
(0)
|
(4)
|
(6)
|
(4)
|
(1)
|
4
|
3
|
6
|
5
|
(4)
|
(4)
|
(8)
|
(5)
|
(4)
|
(3)
|
(5)
|
(7)
|
(7)
|
(12)
|
(14)
|
(16)
|
(17)
|
(18)
|
(12)
|
(13)
|
(15)
|
(10)
|
(9)
|
(10)
|
(5)
|
(3)
|
(1)
|
(16)
|
(26)
|
(25)
|
(28)
|
(12)
|
(5)
|
(5)
|
(6)
|
(4)
|
(4)
|
(9)
|
(13)
|
(20)
|
(17)
|
(21)
|
(17)
|
(16)
|
(28)
|
(19)
|
(15)
|
(14)
|
7
|
(9)
|
(17)
|
(8)
|
(21)
|
(9)
|
(4)
|
(14)
|
(11)
|
(11)
|
(29)
|
(30)
|
(38)
|
(34)
|
(28)
|
(27)
|
(14)
|
(19)
|
(15)
|
(14)
|
(19)
|
(17)
|
(19)
|
(32)
|
(52)
|
|
| Cash from Operating Activities |
88
N/A
|
94
+7%
|
94
0%
|
92
-3%
|
90
-2%
|
90
-1%
|
93
+4%
|
100
+7%
|
121
+21%
|
153
+27%
|
205
+34%
|
253
+23%
|
267
+6%
|
267
0%
|
246
-8%
|
226
-8%
|
220
-3%
|
219
0%
|
228
+4%
|
243
+7%
|
263
+8%
|
248
-6%
|
228
-8%
|
194
-15%
|
158
-19%
|
110
-30%
|
76
-31%
|
33
-57%
|
(19)
N/A
|
(28)
-50%
|
(45)
-59%
|
(39)
+12%
|
(3)
+92%
|
12
N/A
|
(1)
N/A
|
(36)
-3 911%
|
(60)
-67%
|
(70)
-16%
|
(67)
+4%
|
(42)
+37%
|
(56)
-34%
|
(71)
-27%
|
(68)
+5%
|
(63)
+7%
|
(52)
+16%
|
(32)
+40%
|
(12)
+61%
|
(3)
+78%
|
24
N/A
|
40
+67%
|
50
+25%
|
64
+27%
|
66
+3%
|
68
+3%
|
56
-18%
|
51
-8%
|
60
+16%
|
44
-26%
|
36
-19%
|
47
+31%
|
37
-21%
|
54
+47%
|
109
+99%
|
156
+44%
|
231
+48%
|
270
+17%
|
268
-1%
|
250
-7%
|
189
-24%
|
156
-17%
|
129
-17%
|
88
-32%
|
92
+4%
|
104
+14%
|
114
+9%
|
136
+20%
|
127
-7%
|
98
-23%
|
74
-24%
|
46
-38%
|
32
-31%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(268)
|
(269)
|
(269)
|
(269)
|
(83)
|
(82)
|
(82)
|
(431)
|
(765)
|
(918)
|
(1 012)
|
(828)
|
(511)
|
(358)
|
(264)
|
(291)
|
(289)
|
(289)
|
(502)
|
(886)
|
(972)
|
(1 006)
|
(825)
|
(281)
|
(133)
|
(99)
|
(68)
|
(36)
|
(3)
|
(2)
|
(1)
|
(42)
|
(147)
|
(164)
|
(177)
|
(137)
|
(55)
|
(62)
|
(50)
|
(70)
|
(67)
|
(44)
|
(43)
|
(21)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(241)
|
(243)
|
(254)
|
(263)
|
(41)
|
(50)
|
(49)
|
(46)
|
(30)
|
(20)
|
(12)
|
(29)
|
(116)
|
(118)
|
(163)
|
(143)
|
(57)
|
(56)
|
(12)
|
(11)
|
(8)
|
(94)
|
(92)
|
(92)
|
(95)
|
(57)
|
(59)
|
(61)
|
(69)
|
(92)
|
|
| Other Items |
0
|
193
|
233
|
228
|
0
|
13
|
(90)
|
(298)
|
(219)
|
(211)
|
(184)
|
73
|
(4)
|
(25)
|
50
|
(8)
|
(18)
|
(52)
|
(106)
|
(5)
|
101
|
136
|
190
|
106
|
(1)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(20)
|
0
|
0
|
1
|
1
|
(8)
|
(5)
|
(4)
|
26
|
38
|
38
|
36
|
18
|
6
|
5
|
16
|
48
|
53
|
52
|
41
|
28
|
36
|
36
|
51
|
58
|
64
|
72
|
64
|
50
|
29
|
21
|
13
|
1
|
1
|
2
|
3
|
2
|
21
|
69
|
80
|
105
|
86
|
37
|
25
|
1
|
|
| Cash from Investing Activities |
(268)
N/A
|
(75)
+72%
|
(37)
+51%
|
(41)
-12%
|
(83)
-101%
|
(69)
+16%
|
(172)
-148%
|
(729)
-323%
|
(984)
-35%
|
(1 130)
-15%
|
(1 196)
-6%
|
(756)
+37%
|
(514)
+32%
|
(383)
+26%
|
(215)
+44%
|
(298)
-39%
|
(306)
-3%
|
(341)
-11%
|
(608)
-78%
|
(891)
-46%
|
(870)
+2%
|
(870)
+0%
|
(634)
+27%
|
(175)
+72%
|
(133)
+24%
|
(99)
+26%
|
(68)
+31%
|
(36)
+47%
|
(4)
+90%
|
(2)
+41%
|
(1)
+45%
|
(42)
-3 400%
|
(147)
-249%
|
(165)
-12%
|
(177)
-7%
|
(137)
+23%
|
(75)
+45%
|
(61)
+18%
|
(50)
+19%
|
(70)
-40%
|
(67)
+4%
|
(52)
+22%
|
(48)
+8%
|
(25)
+47%
|
25
N/A
|
38
+51%
|
37
-2%
|
36
-4%
|
17
-51%
|
6
-67%
|
4
-39%
|
(225)
N/A
|
(195)
+13%
|
(201)
-3%
|
(211)
-5%
|
(1)
+100%
|
(23)
-3 157%
|
(13)
+43%
|
(10)
+26%
|
21
N/A
|
37
+76%
|
52
+39%
|
42
-19%
|
(52)
N/A
|
(68)
-30%
|
(135)
-99%
|
(122)
+10%
|
(44)
+64%
|
(55)
-26%
|
(11)
+80%
|
(9)
+22%
|
(5)
+44%
|
(92)
-1 809%
|
(71)
+22%
|
(23)
+68%
|
(15)
+37%
|
48
N/A
|
27
-43%
|
(24)
N/A
|
(44)
-82%
|
(92)
-110%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
233
|
0
|
230
|
0
|
0
|
0
|
0
|
0
|
214
|
0
|
410
|
399
|
184
|
184
|
(12)
|
(2)
|
0
|
215
|
215
|
270
|
270
|
55
|
55
|
0
|
0
|
51
|
51
|
51
|
51
|
0
|
22
|
81
|
136
|
136
|
114
|
55
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
125
|
0
|
125
|
125
|
0
|
0
|
110
|
110
|
110
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
5
|
(188)
|
(206)
|
29
|
81
|
76
|
153
|
688
|
724
|
808
|
706
|
303
|
237
|
159
|
184
|
210
|
154
|
141
|
139
|
416
|
442
|
458
|
462
|
19
|
(56)
|
(79)
|
(87)
|
(236)
|
(175)
|
(155)
|
(147)
|
23
|
67
|
59
|
57
|
125
|
106
|
119
|
134
|
57
|
158
|
137
|
115
|
88
|
(65)
|
(47)
|
(40)
|
(27)
|
(5)
|
(18)
|
(65)
|
44
|
29
|
28
|
54
|
(49)
|
(56)
|
(46)
|
(19)
|
(43)
|
(47)
|
(88)
|
(127)
|
(170)
|
(203)
|
(204)
|
(179)
|
(125)
|
(75)
|
(35)
|
(35)
|
(35)
|
29
|
8
|
(49)
|
(65)
|
(110)
|
(80)
|
(5)
|
90
|
110
|
|
| Cash Paid for Dividends |
(15)
|
(31)
|
(46)
|
(61)
|
(61)
|
(63)
|
(64)
|
(66)
|
(70)
|
(78)
|
(90)
|
(105)
|
(117)
|
(92)
|
(63)
|
(32)
|
0
|
0
|
0
|
(3)
|
(5)
|
(8)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
(28)
|
(29)
|
(30)
|
(10)
|
(3)
|
(5)
|
(8)
|
(14)
|
(41)
|
(72)
|
(89)
|
(116)
|
(109)
|
(82)
|
(68)
|
(41)
|
(37)
|
(49)
|
(57)
|
(68)
|
(63)
|
(52)
|
(43)
|
(33)
|
|
| Other |
(3)
|
4
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(7)
|
(7)
|
(7)
|
(7)
|
(4)
|
(4)
|
(7)
|
(7)
|
(4)
|
(4)
|
(4)
|
(5)
|
(14)
|
(16)
|
(13)
|
(12)
|
(3)
|
(4)
|
(5)
|
(5)
|
(9)
|
(9)
|
(8)
|
(8)
|
(5)
|
(3)
|
(3)
|
(3)
|
(7)
|
(7)
|
(10)
|
(12)
|
(7)
|
(8)
|
(8)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(1)
|
(0)
|
(10)
|
(12)
|
(12)
|
(13)
|
(3)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(6)
|
(6)
|
(6)
|
(6)
|
(1)
|
0
|
0
|
0
|
0
|
(5)
|
(6)
|
(6)
|
(6)
|
(0)
|
0
|
(0)
|
(6)
|
(6)
|
|
| Cash from Financing Activities |
219
N/A
|
19
-92%
|
(24)
N/A
|
(33)
-35%
|
19
N/A
|
12
-37%
|
87
+614%
|
615
+606%
|
861
+40%
|
937
+9%
|
1 019
+9%
|
594
-42%
|
300
-49%
|
244
-19%
|
102
-58%
|
173
+70%
|
150
-13%
|
352
+135%
|
348
-1%
|
669
+92%
|
690
+3%
|
492
-29%
|
497
+1%
|
8
-98%
|
(68)
N/A
|
(40)
+41%
|
(48)
-21%
|
(201)
-315%
|
(133)
+34%
|
(161)
-21%
|
(131)
+19%
|
103
N/A
|
200
+94%
|
190
-5%
|
166
-13%
|
170
+2%
|
96
-44%
|
108
+13%
|
121
+12%
|
50
-59%
|
151
+204%
|
130
-14%
|
110
-15%
|
83
-24%
|
55
-33%
|
72
+31%
|
80
+10%
|
92
+16%
|
(6)
N/A
|
(19)
-232%
|
36
N/A
|
142
+299%
|
127
-10%
|
125
-2%
|
50
-60%
|
(50)
N/A
|
(77)
-53%
|
(74)
+4%
|
(49)
+35%
|
(74)
-52%
|
(57)
+23%
|
(92)
-61%
|
(132)
-44%
|
(184)
-39%
|
(223)
-21%
|
(251)
-13%
|
(257)
-2%
|
(215)
+16%
|
(191)
+11%
|
(144)
+24%
|
(117)
+19%
|
(103)
+13%
|
(17)
+83%
|
(35)
-101%
|
(103)
-194%
|
(127)
-24%
|
(178)
-40%
|
(143)
+19%
|
(57)
+60%
|
41
N/A
|
71
+75%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
39
N/A
|
38
-5%
|
34
-10%
|
18
-46%
|
27
+47%
|
32
+21%
|
8
-76%
|
(14)
N/A
|
(2)
+85%
|
(39)
-1 757%
|
28
N/A
|
91
+225%
|
53
-41%
|
128
+139%
|
133
+4%
|
101
-24%
|
63
-38%
|
230
+263%
|
(33)
N/A
|
21
N/A
|
83
+292%
|
(130)
N/A
|
90
N/A
|
27
-70%
|
(43)
N/A
|
(29)
+33%
|
(40)
-39%
|
(204)
-406%
|
(155)
+24%
|
(192)
-23%
|
(176)
+8%
|
22
N/A
|
50
+132%
|
37
-25%
|
(12)
N/A
|
(3)
+76%
|
(39)
-1 255%
|
(24)
+40%
|
4
N/A
|
(62)
N/A
|
28
N/A
|
7
-76%
|
(5)
N/A
|
(5)
+10%
|
28
N/A
|
79
+178%
|
105
+33%
|
125
+20%
|
36
-71%
|
27
-24%
|
89
+227%
|
(19)
N/A
|
(2)
+88%
|
(8)
-273%
|
(105)
-1 180%
|
0
N/A
|
(41)
N/A
|
(43)
-7%
|
(23)
+48%
|
(6)
+76%
|
17
N/A
|
15
-17%
|
18
+27%
|
(80)
N/A
|
(59)
+26%
|
(115)
-94%
|
(111)
+4%
|
(9)
+92%
|
(56)
-520%
|
1
N/A
|
3
+136%
|
(19)
N/A
|
(17)
+10%
|
(2)
+90%
|
(12)
-571%
|
(5)
+55%
|
(3)
+45%
|
(18)
-535%
|
(7)
+64%
|
43
N/A
|
12
-73%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(180)
N/A
|
(174)
+3%
|
(175)
0%
|
(177)
-1%
|
7
N/A
|
7
-1%
|
11
+51%
|
(331)
N/A
|
(644)
-95%
|
(765)
-19%
|
(807)
-5%
|
(576)
+29%
|
(243)
+58%
|
(91)
+63%
|
(19)
+79%
|
(64)
-243%
|
(69)
-7%
|
(70)
-1%
|
(274)
-293%
|
(643)
-134%
|
(709)
-10%
|
(758)
-7%
|
(597)
+21%
|
(87)
+85%
|
26
N/A
|
11
-57%
|
8
-28%
|
(3)
N/A
|
(22)
-662%
|
(30)
-36%
|
(46)
-52%
|
(81)
-79%
|
(150)
-84%
|
(153)
-2%
|
(178)
-16%
|
(173)
+3%
|
(115)
+33%
|
(131)
-14%
|
(117)
+11%
|
(112)
+4%
|
(124)
-10%
|
(115)
+7%
|
(110)
+4%
|
(84)
+24%
|
(53)
+37%
|
(32)
+40%
|
(13)
+60%
|
(3)
+74%
|
24
N/A
|
40
+68%
|
49
+24%
|
(177)
N/A
|
(177)
0%
|
(186)
-5%
|
(207)
-12%
|
10
N/A
|
9
-8%
|
(5)
N/A
|
(10)
-94%
|
17
N/A
|
17
-1%
|
42
+149%
|
79
+88%
|
40
-50%
|
114
+187%
|
107
-6%
|
125
+17%
|
193
+54%
|
133
-31%
|
144
+8%
|
118
-18%
|
80
-32%
|
(2)
N/A
|
12
N/A
|
22
+80%
|
42
+88%
|
70
+68%
|
38
-45%
|
12
-68%
|
(23)
N/A
|
(61)
-162%
|
|