Expand Energy Corporation (BIT:1EXE)
Italy
· Delayed Price · Currency is EUR 92.36
0.00 (0.00%)
At close: May 9, 2025, 5:30 PM CET
Expand Energy Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | -989 | -714 | 2,419 | 4,936 | 6,328 | -9,734 | Upgrade
|
| Depreciation & Amortization | 1,984 | 1,672 | 1,527 | 1,753 | 991 | 9,954 | Upgrade
|
| Loss (Gain) From Sale of Assets | -6 | -14 | -946 | -300 | -17 | -30 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | -6,679 | -124 | Upgrade
|
| Stock-Based Compensation | 38 | 38 | 33 | 22 | 12 | 21 | Upgrade
|
| Other Operating Activities | 1,724 | 898 | -928 | -2,163 | 339 | 162 | Upgrade
|
| Change in Other Net Operating Assets | -642 | -315 | 275 | -123 | 814 | 915 | Upgrade
|
| Operating Cash Flow | 2,109 | 1,565 | 2,380 | 4,125 | 1,788 | 1,164 | Upgrade
|
| Operating Cash Flow Growth | 3.23% | -34.24% | -42.30% | 130.71% | 53.61% | -28.28% | Upgrade
|
| Capital Expenditures | -1,699 | -1,557 | -1,829 | -1,823 | -735 | -1,142 | Upgrade
|
| Sale of Property, Plant & Equipment | 15 | 21 | 2,533 | 407 | 13 | 150 | Upgrade
|
| Cash Acquisitions | -459 | -459 | - | -1,967 | -194 | - | Upgrade
|
| Divestitures | 166 | 166 | - | - | - | - | Upgrade
|
| Investment in Securities | -60 | -75 | -231 | -18 | - | - | Upgrade
|
| Investing Cash Flow | -2,037 | -1,904 | 473 | -3,401 | -916 | -992 | Upgrade
|
| Long-Term Debt Issued | - | 767 | 1,125 | 11,183 | 1,030 | 3,716 | Upgrade
|
| Long-Term Debt Repaid | - | -787 | -2,175 | -10,354 | -1,738 | -3,471 | Upgrade
|
| Net Debt Issued (Repaid) | -456 | -20 | -1,050 | 829 | -708 | 245 | Upgrade
|
| Issuance of Common Stock | 24 | 3 | - | 27 | 602 | - | Upgrade
|
| Repurchase of Common Stock | - | - | -355 | -1,073 | - | - | Upgrade
|
| Preferred Dividends Paid | - | - | - | - | - | -22 | Upgrade
|
| Common Dividends Paid | -453 | -388 | -487 | -256 | -119 | - | Upgrade
|
| Dividends Paid | -453 | -388 | -487 | -256 | -119 | -22 | Upgrade
|
| Other Financing Activities | -14 | -14 | - | -17 | -12 | -122 | Upgrade
|
| Financing Cash Flow | -899 | -419 | -1,892 | -1,446 | -237 | 101 | Upgrade
|
| Net Cash Flow | -827 | -758 | 961 | -722 | 635 | 273 | Upgrade
|
| Free Cash Flow | 410 | 8 | 551 | 2,302 | 1,053 | 22 | Upgrade
|
| Free Cash Flow Growth | 41.38% | -98.55% | -76.06% | 118.61% | 4686.36% | - | Upgrade
|
| Free Cash Flow Margin | 6.24% | 0.19% | 9.11% | 16.30% | 14.42% | 0.48% | Upgrade
|
| Free Cash Flow Per Share | 2.24 | 0.05 | 3.85 | 15.77 | 10.06 | 2.25 | Upgrade
|
| Cash Interest Paid | 164 | 93 | 117 | 146 | 47 | 224 | Upgrade
|
| Cash Income Tax Paid | - | -3 | 132 | 193 | -9 | - | Upgrade
|
| Levered Free Cash Flow | 1,787 | 1,101 | 697.63 | 889.75 | 1,634 | 2,837 | Upgrade
|
| Unlevered Free Cash Flow | 1,889 | 1,178 | 762.63 | 989.75 | 1,686 | 3,044 | Upgrade
|
| Change in Net Working Capital | -1,994 | -1,283 | 350 | 1,170 | -908 | 432 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.