SM Energy Company
EnergyNYSE:SM · New York Stock Exchange
-$0.05 today
Vol 4.39M · Avg 4.87M
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 | $648.0M -15.9% | $770.3M -5.8% | $817.9M -26.4% | $1.1B +2969.2% | $36.2M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $1.2B +49.1% | $809.3M +17.2% | $690.5M +114259.7% | $603.8K -100.0% | $1.7B | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $178.0M +1.7% | $175.0M +98.3% | $88.3M -67.2% | $269.1M +2712.9% | $9.6M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $29.0M +15.9% | $25.0M +23.6% | $20.3M +7.9% | $18.8M -0.2% | $18.8M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $14.0M +24.9% | $11.2M +346.3% | -$4.6M +93.7% | -$72.1M -161.4% | $117.4M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $30.0M +135.1% | -$85.5M -739.3% | -$10.2M -126.4% | $38.6M +138.2% | -$101.0M | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$17.0M -115.6% | $109.3M +1252.9% | $8.1M +7472.1% | -$109.6K -100.1% | $218.2M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $1.0M +108.0% | -$12.5M -414.4% | -$2.4M +97.8% | -$110.5M -50330.7% | $220.0K | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$65.0M -683.2% | -$8.3M +78.1% | -$37.9M -110.6% | $358.1M +148.7% | -$735.4M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $2.0B +12.8% | $1.8B +13.2% | $1.6B -6.6% | $1.7B +45.4% | $1.2B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$1.4B +57.9% | -$3.4B -210.6% | -$1.1B -24.9% | -$879.9M -29.8% | -$678.2M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 -100.0% | $10.9M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$30.0M +98.6% | -$2.1B -319208.2% | $657.0K +299.7% | -$329.0K | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$1.5B +56.9% | -$3.4B -210.1% | -$1.1B -24.8% | -$880.3M -31.9% | -$667.2M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$68.0M -105.7% | $1.2B | $0 +100.0% | -$584.9M -287.4% | -$151.0M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $3.0M -6.3% | $3.2M +4.7% | $3.1M +0.6% | $3.0M +15.2% | $2.6M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$13.0M +84.9% | -$86.1M +62.3% | -$228.1M -298.7% | -$57.2M | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$92.0M -8.2% | -$85.0M -18.7% | -$71.6M -264.7% | -$19.6M -720.6% | -$2.4M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$5.0M +74.8% | -$19.8M -151.4% | -$7.9M +77.6% | -$35.1M -287.0% | -$9.1M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$175.0M -117.4% | $1.0B +431.1% | -$304.5M +56.1% | -$693.9M -334.1% | -$159.8M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $368.0M +159.7% | -$616.2M -460.0% | $171.2M +52.4% | $112.3M -66.3% | $332.7M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $573.0M +135.1% | -$1.6B -443.5% | $475.1M -41.1% | $806.5M +67.5% | $481.6M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Crescent Energy Company
NYSE:CRGY
$3.83B
Kinetik Holdings Inc.
NYSE:KNTK
$3.50B
TORM plc
NASDAQ:TRMD
$3.08B
Delek US Holdings, Inc.
NYSE:DK
$2.92B
DHT Holdings, Inc.
NYSE:DHT
$2.82B
BKV Corporation
NYSE:BKV
$2.75B
Cosan S.A.
NYSE:CSAN
$2.62B
Teekay Tankers Ltd.
NYSE:TNK
$2.62B
Civitas Resources, Inc.
CIVI
$2.34B
Northern Oil and Gas, Inc.
NYSE:NOG
$2.20B
SEC Filings
Recent regulatory filings
No filings found.
Does SM generate free cash flow?
SM Energy Company (SM) generated $573.00M of free cash flow in fiscal 2025.
How much operating cash flow does SM produce?
Operating cash flow was $2.01B, before capital expenditures of $1.44B.
Explore More
Continue the stock analysis
Jump to another research area for this company.