SM Energy Company (SM)

SM Energy Company Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	648	770	818	1,112	36.23
Depreciation & Amortization	1,207	809	690	603.78	774.39
Stock-Based Compensation	29	25	20	18.77	18.82
Other Adjustments	113	166	50	23.97	212.93
Change in Receivables	30	-86	-10	38.55	-101.05
Changes in Accounts Payable	-17	109	8	-109.56	218.24
Changes in Other Operating Activities	1	-13	-2	-1.06	0.22
Operating Cash Flow	2,011	1,783	1,574	1,686	1,160
Operating Cash Flow Growth	12.79%	13.28%	-6.67%	45.41%	46.63%
Capital Expenditures	-1,438	-1,311	-989	-879.93	-674.84
Payments for Business Acquisitions	-34	-2,104	-110	-0.01	-3.32
Other Investing Activities	4	7	1	-0.32	10.93
Investing Cash Flow	-1,468	-3,407	-1,099	-880.26	-667.24
Short-Term Debt Issued	1,570	1,019	-	-	1,833
Short-Term Debt Repaid	-1,638	-950	-	-	-1,926
Net Short-Term Debt Issued (Repaid)	-68	69	-	-	-93
Long-Term Debt Issued	-	1,477	-	-	392.77
Long-Term Debt Repaid	-	-349	-	-584.95	-450.78
Net Long-Term Debt Issued (Repaid)	-	1,128	-	-584.95	-58.01
Issuance of Common Stock	3	3	3	3.04	2.64
Repurchase of Common Stock	-13	-85	-228	-82.34	-9.07
Net Common Stock Issued (Repurchased)	-10	-82	-225	-79.3	-6.43
Common Dividends Paid	-92	-86	-72	-19.64	-2.39
Other Financing Activities	-5	-20	-8	-9.98	-
Financing Cash Flow	-175	1,008	-305	-693.86	-159.83
Net Cash Flow	368	-616	170	112.28	332.71
Free Cash Flow	573	472	585	806.47	484.93
Free Cash Flow Growth	21.40%	-19.32%	-27.46%	66.31%	99.43%
FCF Margin	18.17%	17.55%	24.64%	24.01%	18.49%
Free Cash Flow Per Share	4.98	4.07	4.92	6.50	3.92
Levered Free Cash Flow	333	1,561	525	140.24	203.23
Unlevered Free Cash Flow	533.72	451.68	590.33	871.54	482.11

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q