Operating cash flow consistently exceeds net income (2.1x average over the last year), yet FCF swung to -$26.7M in Q4 2025 due to capex peaking at 25.2% of revenue.
SkyWest, Inc. (SKYW) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Mar'01 | Mar'99 | Mar'98 | Mar'97 | Mar'96 |
|---|
| Cash from Operations | 948.62M | 940.36M | 692.46M | 736.33M | 480.38M | 831.82M | 633.56M | 721.03M | 802.53M | 684.12M | 506.67M | 420.1M | 285.54M | 289.89M | 288.82M | 162.13M | 347.09M | 389.5M | 415.54M | 396.02M | 491.63M | 207.53M | 246.87M | 157.74M | 173.7M | 150.79M | 86.5M | 78M | 48.4M | 32.1M | 26.9M |
| Operating CF Margin % | - | 23.17% | 19.63% | 25.08% | 15.99% | 30.65% | 29.79% | 24.26% | 24.91% | 21.91% | 16.23% | 13.57% | 8.82% | 8.79% | 8.17% | 4.44% | 12.55% | 14.9% | 11.89% | 11.74% | 15.78% | 10.57% | 21.35% | 17.76% | 22.43% | 25.05% | 18.22% | 20.07% | 16.29% | 11.33% | 10.69% |
| Operating CF Growth % | 75.48% | 35.8% | -5.96% | 53.28% | -42.25% | 31.29% | -12.13% | -10.16% | 17.31% | 35.02% | 20.6% | 47.13% | -1.5% | 0.37% | 78.15% | -53.29% | -10.89% | -6.27% | 4.93% | -19.45% | 136.89% | -15.93% | 56.5% | -9.19% | 15.19% | 74.33% | 10.9% | 61.16% | 50.78% | 19.33% | -10.33% |
| Net Income | 409.91M | 428.33M | 322.96M | 34.34M | 72.95M | 111.91M | -8.52M | 340.1M | 280.37M | 428.91M | -161.59M | 117.82M | -24.15M | 58.96M | 51.16M | -27.34M | 96.35M | 83.66M | 112.93M | 159.19M | 145.81M | 112.27M | 81.95M | 66.79M | 86.87M | 50.52M | 57.1M | 41.8M | 21.9M | 10.1M | 4.4M |
| Depreciation & Amortization | 367.61M | 364.5M | 383.88M | 383.12M | 394.55M | 440.2M | 474.96M | 368.1M | 334.59M | 292.77M | 284.97M | 264.51M | 259.64M | 245M | 251.96M | 254.18M | 236.5M | 221.55M | 220.19M | 208.94M | 189.88M | 115.28M | 76.82M | 74.42M | 57.53M | 45.89M | 28.46M | 24.2M | 24.2M | 20.5M | 16.6M |
| Stock-Based Compensation | 0 | 18.73M | 19.86M | 17.13M | 9.16M | 8.69M | 6.8M | 10.27M | 13.11M | 10.58M | 7.57M | 5.37M | 5.32M | 4.36M | 4.69M | 5.37M | 6.43M | 7.94M | 11.49M | 0 | 10.77M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 122.76M | 0 | 539K | 23.82M | 37.3M | 6.1M | 109.65M | 99.14M | -145.52M | -83.44M | 73.84M | 5.05M | 38.01M | 34.8M | 33.02M | 58.52M | 59.35M | 55.54M | 106.11M | 90.07M | 17.96M | 29.6M | 91.08M | 22.21M | 6.95M | 5.7M | 5.2M | 4M | 1.6M | 1.3M |
| Other Non-Cash Items | 171.1M | 494K | 91.15M | -11.68M | 27.46M | 75.76M | 20.79M | -24.66M | 0 | 0 | 464.37M | -33.66M | 35.06M | -40.44M | -14.92M | -53.39M | -35.29M | 5.25M | 68K | 12.65M | 1.87M | 32.82M | 4.85M | 23.46M | 14.47M | 22.66M | 1.57M | 1.1M | 0 | -900K | -300K |
| Working Capital Changes | 0 | 5.55M | -125.4M | 312.9M | -47.58M | 157.97M | 133.43M | -82.44M | 75.33M | 97.39M | -5.21M | -7.77M | 4.62M | -16M | -38.86M | -49.71M | -15.43M | 11.75M | 15.32M | -90.89M | 26.71M | -70.79M | 53.65M | -98M | -7.37M | 24.78M | -6.34M | 5.7M | -1.7M | 800K | 4.9M |
| Change in Receivables | 0 | -68.5M | -56.55M | 33.42M | -32.96M | -30.09M | 26.83M | -40.7M | -21.46M | 4.2M | 15.26M | 21.08M | 25.54M | 18.92M | 408K | 0 | -20.63M | 0 | 0 | 0 | -59.34M | 6.64M | -13.92M | -3.31M | -3.31M | 6.43M | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | -29.55M | -11.89M | -3.9M | -16.63M | -12.9M | 19.31M | -4.3M | -7.93M | -1.25M | -1.99M | -2.86M | -890K | -24.51M | 1.63M | -8.64M | -2.07M | 14.51M | 1.35M | -20.58M | -16.55M | -8.36M | -7.84M | 953K | -3.75M | -4.3M | -2.33M | -5.5M | -1.7M | -1.1M | -1.7M |
| Change in Payables | 0 | 152.08M | -3.14M | 80.96M | -42.03M | 231.18M | -26.98M | -54.04M | 118.97M | 46.93M | -47.56M | -20.72M | -12.99M | 17.59M | -7.65M | 0 | 6.29M | 46.91M | -23.67M | 0 | 59.34M | -6.64M | 13.92M | 3.31M | 3.31M | -6.43M | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -464.49M | -651.83M | -228.63M | -23.23M | -904.89M | -698.52M | -683.47M | -657.03M | -983.4M | -751.34M | -1.18B | -569.72M | -585.23M | -65.96M | -108.36M | -11.55M | -177.38M | -589.81M | -284.24M | -662.26M | -305.41M | -422.45M | -237.53M | -811.69M | -101.81M | -219.62M | -105.33M | -181.5M | -15.2M | -11.6M | -50.1M |
| Capital Expenditures | -633.45M | -653.37M | -346.3M | -316.33M | -682.59M | -681.4M | -447.92M | -714.73M | -1.14B | -735.38M | -1.15B | -721.28M | -675.44M | -152M | -64.94M | -186.2M | -151.26M | -447.04M | -238.38M | -371.18M | -251.64M | -328.25M | -215.72M | -63.09M | -26.27M | -199.93M | -75.46M | -110.9M | -29.8M | -19.8M | -64.7M |
| CapEx % of Revenue | 15.12% | 16.1% | 9.82% | 10.78% | 22.72% | 25.11% | 21.06% | 24.05% | 35.35% | 23.55% | 36.97% | 23.3% | 20.86% | 4.61% | 1.84% | 5.09% | 5.47% | 17.1% | 6.82% | 11% | 8.08% | 16.71% | 18.66% | 7.1% | 3.39% | 33.22% | 15.89% | 28.54% | 10.03% | 6.99% | 25.71% |
| Acquisitions | 1.73M | 0 | 0 | 0 | 155.37M | 40.08M | 31.1M | 53.2M | 49.55M | 88.53M | 3.01M | 12.16M | 17.24M | 16.66M | 8.06M | 0 | 147K | 18.66M | 0 | 0 | 0 | -371.91M | 0 | -740.51M | -94.52M | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 8.51M | 11.39M | 5.15M | 31.69M | -31.63M | -65.39M | -89.43M | 76.49M | -36.82M | -10.9M | 97.1M | 10.77M | 1.79M | 522K | 7.05M | 1.01M | -332K | -79.33M | 4.58M | 11.29M | 7.32M | 10.17M | 47.8M | -8.09M | 200K | 21.89M | 8.94M | 24.4M | 11.3M | 7.1M | 12.4M |
| Cash from Financing | -451.06M | -393.22M | -384.75M | -667.81M | 269.08M | -90.6M | 178.43M | -305.17M | 327.46M | 102.24M | 614.14M | 220.37M | 261.33M | -187.06M | -176.22M | -133.38M | -133.79M | 150.83M | -128.22M | -26.41M | 88.61M | 242.51M | -8.73M | 635.39M | 16.37M | 45.34M | -8.86M | 15.9M | 68.8M | -7.2M | 20.3M |
| Debt Issued (Net) | -203.04M | -283.06M | -336.69M | -377.92M | 269.45M | -90.5M | 218.96M | -182.4M | 413.89M | 141.42M | 623.91M | 237.6M | 275.24M | -171.45M | -173.37M | -82.58M | -103.93M | 169.54M | -36M | 66.82M | -59.77M | 179.65M | 2.17M | 599.46M | 12.07M | 39.91M | 23.34M | -9.57M | 12.5M | 4.1M | -6.2M |
| Equity Issued (Net) | -201.94M | -82.28M | -40.46M | -289.14M | 2.96M | 3.15M | -17.18M | -103.93M | -49.24M | -15.35M | 8.14M | -18.73M | -5.72M | -11.74M | 5.33M | -56.23M | -25.1M | -9.66M | -85.27M | -97.04M | 114.95M | 21.79M | -4.5M | 6.81M | 8.87M | 9.92M | 126.82M | 3.26M | 5M | 65.7M | 900K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | -13.06M | -23.47M | -19.74M | -15.02M | -9.26M | -8.26M | -8.2M | -8.26M | -8.18M | -8.47M | -9M | -9.05M | -6.95M | -8.06M | -7.49M | -7.04M | -6.4M | -4.62M | -4.57M | -4.5M | -4.21M | 0 | 0 | 0 | 0 |
| Share Repurchases | -204.61M | -84.93M | -43.32M | -291.95M | 0 | 0 | -20M | -94.62M | -54.45M | -20.01M | 0 | -18.73M | -8.41M | -11.74M | -902K | -60.68M | -30.01M | -18.45M | -102.63M | -125.99M | 0 | 0 | -12.27M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -46.35M | -27.88M | -7.6M | -760K | -3.33M | -3.24M | -10.29M | 4.63M | -17.45M | -8.82M | -8.65M | 12.53M | 0 | -3.87M | 0 | 13.9M | 4.25M | 0 | 9K | 11.87M | 40.92M | 48.12M | 0 | 33.73M | 0 | 0 | 0 | 390K | 54.1M | -75M | -100K |
| Net Change in Cash | -32.76M | -104.69M | 79.08M | 45.29M | -155.44M | 42.7M | 128.52M | -241.18M | 146.59M | 35.03M | -56.27M | 70.76M | -38.36M | 36.86M | 4.25M | 17.19M | 35.92M | -49.48M | 3.09M | -292.65M | 274.84M | 27.59M | 613K | -18.55M | 88.27M | -23.5M | -27.69M | -87.6M | 102M | 13.3M | -2.9M |
| Free Cash Flow | 315.17M | 287M | 364.18M | 420.01M | -202.22M | 150.42M | 185.64M | 6.3M | -336.18M | -51.25M | -647.3M | -301.17M | -389.9M | 137.89M | 223.88M | -24.07M | 195.82M | -57.54M | 177.17M | 24.84M | 240M | -120.72M | 31.14M | 94.65M | 147.43M | -49.14M | 11.04M | -32.9M | 18.6M | 12.3M | -37.8M |
| FCF Margin % | 7.52% | 7.07% | 10.32% | 14.31% | -6.73% | 5.54% | 8.73% | 0.21% | -10.43% | -1.64% | -20.74% | -9.73% | -12.04% | 4.18% | 6.33% | -0.66% | 7.08% | -2.2% | 5.07% | 0.74% | 7.71% | -6.15% | 2.69% | 10.66% | 19.04% | -8.16% | 2.33% | -8.47% | 6.26% | 4.34% | -15.02% |
| FCF Growth % | 24.37% | -21.19% | -13.29% | 307.7% | -234.44% | -18.97% | 2847.63% | 101.87% | -555.94% | 92.08% | -114.93% | 22.76% | -382.76% | -38.41% | 1030.06% | -112.29% | 440.31% | -132.48% | 613.21% | -89.65% | 298.81% | -487.61% | -67.1% | -35.8% | 400.04% | -544.96% | 133.57% | -276.88% | 51.22% | 132.54% | -306.45% |
| FCF per Share | 7.85 | 6.93 | 8.77 | 9.42 | -3.99 | 2.96 | 3.70 | 0.12 | -6.36 | -0.97 | -12.57 | -5.81 | -7.61 | 2.63 | 4.33 | -0.46 | 3.46 | -1.01 | 3.02 | 0.39 | 3.79 | -2.05 | 0.53 | 1.63 | 2.56 | -0.86 | 0.22 | -0.66 | 0.44 | 0.30 | -0.95 |
| FCF Conversion (FCF/Net Income) | 0.77x | 2.20x | 2.14x | 21.44x | 6.58x | 7.43x | -74.41x | 2.12x | 2.86x | 1.60x | -3.14x | 3.57x | -11.82x | 4.92x | 5.65x | -5.93x | 3.60x | 4.66x | 3.68x | 2.49x | 3.37x | 1.85x | 3.01x | 2.36x | 2.00x | 2.99x | 1.51x | 1.87x | 2.21x | 3.18x | 6.11x |
| Interest Paid | 75.03M | 105.88M | 113.57M | 128.29M | 125.32M | 124.92M | 125.44M | 131.73M | 118.27M | 105.64M | 76.59M | 80.66M | 67.76M | 71.32M | 78.41M | 81.19M | 85.93M | 90.57M | 111.72M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 6.72M | 0 | 18.59M | 13.61M | 1.17M | 6.59M | 1.78M | 2.49M | 2.66M | 5.01M | 1.21M | 5.1M | 2.07M | 3.68M | 1.35M | 2.2M | 16.89M | 2.9M | 23.88M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying SKYW stock.
SkyWest, Inc. (SKYW) generated $940.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
SkyWest, Inc. (SKYW) generated $287.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
SkyWest, Inc. (SKYW) spent $653.4M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, SkyWest, Inc. (SKYW) spent $84.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Pilot shortage and wage inflation
Metrics are mathematically derived from official filings.
Cash Conversion Remains Strong
SkyWest's operating cash flow consistently exceeds net income, with OCF/NI averaging 2.1x over the last year, indicating high earnings quality despite volatile quarters.
The OCF/NI ratio has remained above 1.4 in every quarter, peaking at 2.9 in Q2 2026, suggesting that reported earnings are backed by robust cash generation. This gap likely stems from significant non-cash depreciation and amortization, which averaged around $92M per quarter, and minimal working capital changes. The consistency of this conversion suggests that the company's earnings are not being inflated by aggressive accruals, though the Q2 2026 spike may warrant monitoring for one-time items.
FCF Volatility Reflects Capex Cycle
Free cash flow swung from $158.5M in Q3 2025 to -$26.7M in Q4 2025, driven by capex intensity that reached 25.2% of revenue, per reported figures.
The FCF margin has been highly variable, ranging from -2.6% to 16.3% over the past year, primarily due to lumpy capital expenditures. While the company's core operations generate steady cash, the aggressive investment in E175 aircraft creates significant quarter-to-quarter swings. Investors should focus on the cumulative FCF over multiple quarters rather than any single period, as the fleet expansion is likely to continue through 2028.
Growth Capex Drives Fleet Modernization
Capital expenditures averaged $125M per quarter over the last year, with capex-to-revenue peaking at 25.2% in Q4 2025, reflecting the E175 expansion program.
The elevated capex is consistent with the company's disclosed plan to add 34 E175 aircraft through 2028, indicating a strategic shift toward larger, more efficient regional jets. While this investment may pressure near-term FCF, it appears aimed at improving long-term margins and securing contracts with major partners. The depreciation charge of roughly $92M per quarter suggests that the existing fleet is being replaced, but the maintenance capex component is not separately disclosed, making it difficult to distinguish between growth and maintenance spending.
Working Capital Changes Minimal
Working capital changes were reported as zero in every quarter, suggesting that SkyWest's cash conversion is driven primarily by earnings and non-cash charges, not balance sheet swings.
The absence of working capital adjustments in the cash flow statement is unusual for an airline, which typically sees fluctuations in payables, receivables, and fuel inventory. This may indicate that the company's pass-through contracts with major partners result in minimal working capital requirements, or that the data is not fully disclosed. Investors should monitor this metric in future filings to ensure that cash flow is not being overstated by favorable timing of payments.
Buybacks Outpace Dividends
SkyWest allocated $75.3M to share repurchases in Q2 2026, up from $8.8M in Q1 2024, while paying no dividends, per cash flow data.
The company has consistently returned capital to shareholders through buybacks, with repurchases accelerating in recent quarters, likely reflecting management's confidence in the stock. The absence of dividends suggests a preference for reinvestment and buybacks, which may be more tax-efficient for shareholders. However, the increasing buyback pace, combined with heavy capex, could strain liquidity if cash flows weaken, though the current balance sheet appears healthy.
Cumulative Cash Exceeds Earnings
Over the last five quarters, cumulative operating cash flow of $1.28B exceeded cumulative net income of $0.53B, indicating strong cash generation relative to reported profits.
The cumulative gap of approximately $750M is largely attributable to depreciation and amortization, which totaled around $460M over the same period. This suggests that the company's earnings understate its cash-generating ability, as the fleet assets are being depreciated faster than their economic decline. However, this divergence also implies that the company must reinvest heavily to maintain its fleet, which is reflected in the elevated capex. The sustainability of this gap depends on the company's ability to generate returns on its capital investments.
What Could Invalidate the Base Case
The cash flow statement obscures potential risks from pilot wage inflation and fleet under-utilization, which could compress margins despite strong reported cash conversion.
While operating cash flow has been robust, the company's earnings miss in Q2 2026 and CEO commentary about an 'unusually volatile quarter' suggest that block hour production may be under pressure. The pass-through accounting for fuel and other costs can inflate revenue and cash flow figures, masking underlying operational challenges. Investors should monitor whether the elevated capex for E175s translates into sustained cash generation, or if pilot shortages and wage inflation erode the cash conversion advantage.