Go Pro

SM Energy (SM) Financials

SM Energy logo
$37.34 -0.30 (-0.80%)
As of 08/21/2026 03:58 PM Eastern
Annual Income Statements for SM Energy

Annual Income Statements for SM Energy

This table shows SM Energy's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-448 -758 -161 508 -187 -765 36 1,112 818 770 648
Consolidated Net Income / (Loss)
-448 -758 -161 508 -187 -765 36 1,112 818 770 648
Net Income / (Loss) Continuing Operations
-448 -758 -161 508 -187 -765 36 1,112 818 770 648
Total Pre-Tax Income
-723 -1,202 -344 652 -231 -957 46 1,396 914 966 830
Total Operating Income
-579 -1,057 -164 836 -70 -1,069 209 1,579 987 1,076 1,000
Total Gross Profit
833 620 621 2,067 1,089 735 2,117 2,738 1,810 2,053 2,269
Total Revenue
1,557 1,217 1,129 2,067 1,590 1,127 2,623 3,359 2,374 2,690 3,154
Operating Revenue
1,543 1,216 1,123 2,063 1,586 1,126 2,598 3,346 2,364 2,671 3,138
Other Revenue
14 1.95 6.62 3.80 4.36 0.49 25 13 10 19 16
Total Cost of Revenue
724 598 508 0.00 501 391 505 621 564 637 885
Operating Cost of Revenue
724 598 508 - 501 391 505 621 564 637 885
Total Operating Expenses
1,412 1,677 785 1,231 1,159 1,804 1,908 1,158 823 977 1,269
Selling, General & Admin Expense
158 125 117 117 133 99 112 115 121 138 161
Exploration Expense
121 65 55 55 52 41 39 55 59 64 57
Depreciation Expense
921 791 557 665 824 785 774 604 690 809 1,207
Other Operating Expenses / (Income)
-384 261 40 -144 117 -137 948 385 -47 -34 -156
Total Other Income / (Expense), net
-144 -145 -180 -185 -161 112 -163 -184 -73 -110 -170
Interest Expense
145 143 179 188 159 -116 162 188 92 141 173
Interest & Investment Income
- - - - - - 1.72 5.77 20 32 3.00
Other Income / (Expense), net
0.65 -1.91 -0.80 3.09 -1.97 -3.94 -2.18 -1.53 -1.00 -1.00 0.00
Income Tax Expense
-275 -444 -183 143 -44 -192 9.94 284 96 196 182
Basic Earnings per Share
($6.61) ($9.90) ($1.44) $4.54 ($1.66) ($6.72) $0.30 $9.09 $6.89 $6.71 $5.65
Weighted Average Basic Shares Outstanding
67.72M 76.57M 111.43M 111.91M 112.54M 113.73M 119.04M 122.35M 119M 115M 115M
Diluted Earnings per Share
($6.61) ($9.90) ($1.44) $4.48 ($1.66) ($6.72) $0.29 $8.96 $6.86 $6.67 $5.64
Weighted Average Diluted Shares Outstanding
67.72M 76.57M 111.43M 113.50M 112.54M 113.73M 123.69M 124.08M 119M 116M 115M
Weighted Average Basic & Diluted Shares Outstanding
67.70M 76.50M 111.70M 112M 112.99M 114.74M 121.86M 121.93M 115.75M 114.46M 238.36M
Cash Dividends to Common per Share
$0.10 $0.10 $0.10 $0.10 $0.10 $0.02 $0.02 $0.31 $0.63 $0.76 $0.80

Quarterly Income Statements for SM Energy

This table shows SM Energy's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
247 131 210 241 188 182 202 155 109 -335 1,071
Consolidated Net Income / (Loss)
247 131 210 241 188 182 202 155 109 -335 1,071
Net Income / (Loss) Continuing Operations
247 131 210 241 188 182 202 155 109 -335 1,071
Total Pre-Tax Income
292 163 264 298 241 232 253 204 141 -410 1,389
Total Operating Income
310 178 279 331 287 276 295 246 182 -298 1,496
Total Gross Profit
471 422 498 495 638 620 569 583 274 1,051 1,944
Total Revenue
609 560 635 644 852 845 793 812 705 1,479 2,500
Operating Revenue
607 560 633 642 836 840 785 811 702 1,477 2,418
Other Revenue
1.87 0.27 1.10 1.23 16 5.00 8.00 0.58 2.63 2.00 82
Total Cost of Revenue
137 137 137 148 215 225 224 229 431 428 556
Operating Cost of Revenue
137 137 137 148 215 225 224 229 - 428 556
Total Operating Expenses
161 244 219 164 351 343 274 336 92 1,349 448
Selling, General & Admin Expense
37 30 31 35 42 39 42 39 40 174 79
Exploration Expense
16 19 17 12 16 12 15 12 18 26 21
Depreciation Expense
189 166 180 203 261 270 293 325 319 432 592
Other Operating Expenses / (Income)
-80 29 -9.30 -86 32 22 -76 -40 -62 717 -244
Total Other Income / (Expense), net
-18 -15 -15 -33 -46 -44 -43 -42 -41 -112 -107
Interest Expense
24 22 22 51 47 44 43 43 43 113 111
Other Income / (Expense), net
-0.23 -0.02 -0.02 -0.64 0.45 0.00 0.00 -0.08 0.13 1.00 4.00
Income Tax Expense
45 32 54 57 53 50 51 49 32 -75 318
Basic Earnings per Share
$2.11 $1.13 $1.83 $2.10 $1.65 $1.59 $1.76 $1.35 $0.95 ($1.68) $4.48
Weighted Average Basic Shares Outstanding
118.68M 115.64M 114.63M 114.41M 114.76M 115M 115M 114.83M 115M 199M 239M
Diluted Earnings per Share
$2.11 $1.13 $1.82 $2.09 $1.63 $1.59 $1.76 $1.35 $0.94 ($1.68) $4.46
Weighted Average Diluted Shares Outstanding
119.24M 116.46M 115.72M 114.99M 115.53M 115M 115M 115.23M 115M 199M 240M
Weighted Average Basic & Diluted Shares Outstanding
115.75M 115.04M 114.42M 114.42M 114.46M 114.46M 114.95M 114.55M 238.36M 239.75M 237.85M

Annual Cash Flow Statements for SM Energy

This table details how cash moves in and out of SM Energy's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-0.10 12 302 -236 -78 0.00 333 112 171 -616 368
Net Cash From Operating Activities
991 553 515 721 824 791 1,160 1,686 1,574 1,783 2,011
Net Cash From Continuing Operating Activities
991 553 515 721 824 791 1,160 1,686 1,574 1,780 2,011
Net Income / (Loss) Continuing Operations
-448 -758 -161 508 -187 -765 36 1,112 818 770 648
Consolidated Net Income / (Loss)
-448 -758 -161 508 -187 -765 36 1,112 818 770 648
Depreciation Expense
921 791 557 665 824 785 774 604 690 809 1,207
Amortization Expense
7.71 9.94 16 15 15 18 17 10 5.00 7.00 10
Non-Cash Adjustments To Reconcile Net Income
725 979 225 -624 196 934 205 -237 -23 9.00 -46
Changes in Operating Assets and Liabilities, net
-215 -469 -122 155 -25 -181 127 197 84 185 192
Net Cash From Investing Activities
-1,145 -1,868 -202 -588 -1,013 -556 -667 -880 -1,099 -3,407 -1,468
Net Cash From Continuing Investing Activities
-1,145 -1,868 -202 -588 -1,013 -556 -667 -880 -1,098 -3,408 -1,468
Purchase of Property, Plant & Equipment
-1,494 -630 -888 -1,303 -1,024 -548 -675 -880 -989 -1,311 -1,438
Acquisitions
-7.98 -2,184 -90 -33 -2.58 - -3.32 -0.01 -110 -2,104 -34
Other Investing Activities, net
-0.99 - - - - -7.78 11 -0.32 1.00 7.00 4.00
Net Cash From Financing Activities
154 1,327 -12 -369 112 -235 -160 -694 -305 1,008 -175
Net Cash From Continuing Financing Activities
154 1,327 -12 -369 112 -235 -160 -694 -305 1,009 -175
Repayment of Debt
-2,199 -1,018 -410 -853 -1,469 -1,680 -2,376 -595 -8.00 -1,319 -1,643
Repurchase of Common Equity
- - - - - 0.00 0.00 -57 -228 -86 -13
Payment of Dividends
-6.77 -7.75 -11 -11 -11 -2.28 -2.39 -20 -72 -85 -92
Issuance of Debt
2,363 1,439 406 492 1,589 1,447 2,225 0.00 0.00 2,496 1,570
Issuance of Common Equity
4.84 938 2.62 3.19 3.21 1.46 2.64 3.04 3.00 3.00 3.00
Cash Interest Paid
127 130 164 151 142 140 137 134 87 88 166

Quarterly Cash Flow Statements for SM Energy

This table details how cash moves in and out of SM Energy's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
214 -110 84 1,247 -1,837 0.00 102 60 206 81 171
Net Cash From Operating Activities
477 276 476 452 578 483 571 505 452 640 1,103
Net Cash From Continuing Operating Activities
477 276 476 461 578 483 571 505 452 640 1,103
Net Income / (Loss) Continuing Operations
247 131 210 241 188 182 202 155 109 -335 1,071
Consolidated Net Income / (Loss)
247 131 210 241 188 182 202 155 109 -335 1,071
Depreciation Expense
189 166 180 203 261 270 293 325 319 432 592
Amortization Expense
1.37 1.37 1.37 2.18 2.53 3.00 2.55 2.55 2.35 -5.00 -5.00
Non-Cash Adjustments To Reconcile Net Income
-59 48 -8.67 -62 41 34 -39 -1.17 -40 664 -753
Changes in Operating Assets and Liabilities, net
98 -70 94 78 85 -6.00 112 23 62 -116 198
Net Cash From Investing Activities
-223 -332 -323 -303 -2,449 -429 -410 -405 -224 -628 143
Net Cash From Continuing Investing Activities
-223 -332 -323 -303 -2,449 -429 -410 -405 -224 -628 143
Purchase of Property, Plant & Equipment
-223 -332 -323 -302 -353 -414 -410 -398 -216 -555 -754
Net Cash From Financing Activities
-39 -54 -70 1,098 34 -54 -59 -40 -22 69 -1,075
Net Cash From Continuing Financing Activities
-39 -54 -70 1,098 34 -54 -59 -40 -22 69 -1,075
Repayment of Debt
- -0.02 - - -961 -888 -566 -190 -0.06 -849 -1,260
Payment of Dividends
-17 -21 -21 -21 -23 -23 -23 -23 -23 -82 -53
Issuance of Debt
- 0.00 - - 1,018 857 528 185 0.50 1,000 325
Cash Interest Paid
9.43 33 8.57 42 5.26 82 2.55 80 1.45 95 90

Annual Balance Sheets for SM Energy

This table presents SM Energy's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
5,622 6,394 6,177 6,353 6,292 4,976 5,234 5,716 6,380 8,577 9,253
Total Current Assets
519 225 549 429 253 204 613 737 916 435 811
Cash & Equivalents
0.02 9.37 314 78 0.01 0.01 333 445 616 0.00 368
Accounts Receivable
134 152 160 168 185 162 247 233 231 361 331
Prepaid Expenses
17 8.80 11 8.63 13 10 9.18 10 13 25 29
Other Current Assets
368 55 64 175 55 31 24 49 56 49 83
Plant, Property, & Equipment, net
4,950 6,081 5,555 5,831 5,954 4,702 4,576 4,883 5,376 7,993 8,202
Plant, Property & Equipment, gross
8,431 8,918 8,726 9,249 10,132 9,589 10,211 11,071 12,207 15,597 16,995
Accumulated Depreciation
3,482 2,837 3,172 3,418 4,178 4,887 5,635 6,188 6,830 7,603 8,793
Total Noncurrent Assets
152 88 73 92 86 71 45 96 87 149 240
Other Noncurrent Operating Assets
152 88 73 92 86 71 45 96 87 149 240
Total Liabilities & Shareholders' Equity
5,622 6,394 6,177 6,353 6,292 4,976 5,234 5,716 6,380 8,577 9,253
Total Liabilities
3,769 3,896 3,782 3,433 3,543 2,960 3,171 2,631 2,764 4,339 4,443
Total Current Liabilities
303 415 559 466 472 584 889 599 634 790 1,169
Short-Term Debt
- - - - - - - - - 0.00 419
Accounts Payable
303 300 387 403 402 372 563 532 612 760 690
Other Current Liabilities
0.01 115 173 63 70 212 326 66 22 29 60
Total Noncurrent Liabilities
3,466 3,481 3,223 2,966 3,071 2,377 2,282 2,032 2,130 3,549 3,274
Long-Term Debt
2,518 2,898 2,909 2,596 2,733 2,214 2,081 1,572 1,575 2,777 2,296
Asset Retirement Reserve & Litigation Obligation
137 96 103 92 84 83 97 108 119 145 150
Noncurrent Deferred & Payable Income Tax Liabilities
758 316 80 223 189 0.00 9.77 281 370 545 724
Other Noncurrent Operating Liabilities
53 146 120 55 65 79 93 71 66 82 104
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,852 2,497 2,395 2,920 2,749 2,016 2,063 3,085 3,616 4,237 4,810
Total Preferred & Common Equity
1,852 2,497 2,395 2,920 2,749 2,016 2,063 3,085 3,616 4,237 4,810
Total Common Equity
1,852 2,497 2,395 2,920 2,749 2,016 2,063 3,085 3,616 4,237 4,810
Common Stock
306 1,718 1,743 1,767 1,793 1,829 1,841 1,781 1,566 1,503 1,518
Retained Earnings
1,560 794 666 1,166 968 201 235 1,309 2,052 2,735 3,291
Accumulated Other Comprehensive Income / (Loss)
-13 -15 -14 -12 -11 -14 -13 -4.02 -2.61 -1.00 1.00

Quarterly Balance Sheets for SM Energy

This table presents SM Energy's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
5,870 5,993 6,079 6,398 6,657 8,028 8,788 8,993 9,090 19,144 18,858
Total Current Assets
756 679 703 793 774 2,044 472 575 633 1,671 1,900
Cash & Equivalents
478 378 402 506 488 1,735 0.05 102 162 449 620
Accounts Receivable
188 218 265 242 239 227 383 364 368 915 989
Prepaid Expenses
9.54 8.82 11 11 20 10 28 30 34 106 146
Other Current Assets
81 74 26 34 27 72 61 79 69 201 145
Plant, Property, & Equipment, net
5,030 5,231 5,292 5,514 5,662 5,754 8,162 8,261 8,265 17,101 16,548
Plant, Property & Equipment, gross
11,369 11,725 11,973 12,508 12,833 13,125 16,031 16,418 16,743 24,992 25,014
Accumulated Depreciation
6,339 6,494 6,680 6,994 7,171 7,371 7,869 8,158 8,478 7,891 8,466
Total Noncurrent Assets
84 82 84 92 221 229 154 157 192 372 410
Other Noncurrent Operating Assets
84 82 84 92 221 229 154 157 192 372 410
Total Liabilities & Shareholders' Equity
5,870 5,993 6,079 6,398 6,657 8,028 8,788 8,993 9,090 19,144 18,858
Total Liabilities
2,640 2,694 2,674 2,700 2,813 3,966 4,384 4,403 4,376 12,276 11,045
Total Current Liabilities
563 564 599 536 602 581 823 838 1,135 4,280 3,089
Short-Term Debt
- - - - - - - - 419 1,235 416
Accounts Payable
522 530 540 496 564 561 765 794 674 2,221 2,367
Other Current Liabilities
41 34 59 40 38 20 58 44 43 824 306
Total Noncurrent Liabilities
2,077 2,130 2,075 2,164 2,211 3,385 3,561 3,565 3,241 7,996 7,956
Long-Term Debt
1,573 1,574 1,575 1,576 1,577 2,707 2,747 2,711 2,294 6,741 6,620
Asset Retirement Reserve & Litigation Obligation
110 114 115 124 124 125 148 150 150 477 430
Noncurrent Deferred & Payable Income Tax Liabilities
331 375 324 397 441 467 570 590 690 315 630
Other Noncurrent Operating Liabilities
63 67 61 67 69 86 97 114 106 463 276
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
3,230 3,298 3,404 3,698 3,844 4,062 4,404 4,590 4,713 6,868 7,813
Total Preferred & Common Equity
3,230 3,298 3,404 3,698 3,844 4,062 4,404 4,590 4,713 6,868 7,813
Total Common Equity
3,230 3,298 3,404 3,698 3,844 4,062 4,404 4,590 4,713 6,868 7,813
Common Stock
1,745 1,681 1,582 1,538 1,494 1,494 1,510 1,518 1,509 3,964 3,890
Retained Earnings
1,489 1,621 1,826 2,163 2,353 2,570 2,895 3,074 3,205 2,903 3,921
Accumulated Other Comprehensive Income / (Loss)
-4.01 -4.00 -3.98 -2.60 -2.59 -2.48 -1.15 -1.14 -1.12 1.00 2.00

Annual Metrics And Ratios for SM Energy

This table displays calculated financial ratios and metrics derived from SM Energy's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-38.27% -21.81% -7.23% 83.03% -23.07% -29.14% 132.80% 28.05% -29.32% 13.33% 17.25%
EBITDA Growth
-81.90% -173.67% 258.28% 271.83% -49.52% -135.21% 469.58% 119.51% -23.27% 12.50% 17.24%
EBIT Growth
-149.70% -83.17% 84.46% 610.22% -108.57% -1,391.33% 119.29% 662.50% -37.52% 9.08% -6.98%
NOPAT Growth
-155.55% -82.63% 84.51% 669.23% -107.51% -1,427.77% 121.93% 666.76% -29.83% -2.87% -8.97%
Net Income Growth
-167.22% -69.25% 78.77% 416.09% -136.78% -308.88% 104.74% 2,969.23% -26.45% -5.82% -15.84%
EPS Growth
-167.52% -49.77% 85.45% 411.11% -137.05% -304.82% 104.32% 2,989.66% -23.44% -2.77% -15.44%
Operating Cash Flow Growth
-31.98% -44.21% -6.77% 39.82% 14.28% -3.96% 46.63% 45.41% -6.64% 13.22% 12.79%
Free Cash Flow Firm Growth
85.24% -1,036.06% 116.63% -27.58% -142.93% 646.38% 15.89% 47.04% -39.27% -403.78% 140.40%
Invested Capital Growth
-5.38% 23.82% -7.59% 8.76% 0.79% -22.83% -9.90% 10.52% 8.60% 53.31% 2.01%
Revenue Q/Q Growth
-13.75% 3.49% -15.79% 12.12% 3.70% -10.44% 25.60% -5.18% -2.57% 9.95% -4.46%
EBITDA Q/Q Growth
-74.83% 37.57% 54.30% 61.72% -38.08% -84.49% 192.60% -7.98% 0.78% 2.73% -2.07%
EBIT Q/Q Growth
-219.14% 17.30% 52.86% 170.95% -116.10% -8.58% 147.03% -7.68% -3.19% -2.03% -9.50%
NOPAT Q/Q Growth
-228.42% 17.45% 53.01% 42.72% -114.12% -8.50% 153.61% -13.30% -1.25% -4.29% -9.60%
Net Income Q/Q Growth
-299.63% 15.53% 52.06% 194.87% -183.19% -9.00% 106.54% -13.02% -1.37% -7.10% -10.90%
EPS Q/Q Growth
-299.70% 24.54% 52.16% 194.74% -184.26% -8.56% 106.03% -14.91% 0.15% -6.71% -10.90%
Operating Cash Flow Q/Q Growth
29.06% -45.78% 1.37% 5.05% 8.22% 1.92% 17.50% -7.73% 13.57% 6.03% -5.89%
Free Cash Flow Firm Q/Q Growth
66.15% -2,821.97% 121.76% -32.46% 57.61% 43.02% 6.53% -28.29% 101.89% -459.45% 146.80%
Invested Capital Q/Q Growth
-7.42% 43.97% 2.56% 8.44% -1.75% -6.78% 3.44% 6.90% -0.04% 39.36% -1.47%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
53.52% 50.92% 55.03% 100.00% 68.51% 65.28% 80.73% 81.51% 76.26% 76.32% 71.94%
EBITDA Margin
22.52% -21.21% 36.20% 73.53% 48.26% -23.98% 38.07% 65.26% 70.85% 70.34% 70.29%
Operating Margin
-37.17% -86.82% -14.50% 40.46% -4.40% -94.88% 7.97% 47.03% 41.57% 39.98% 31.71%
EBIT Margin
-37.13% -86.98% -14.57% 40.61% -4.52% -95.23% 7.89% 46.98% 41.53% 39.98% 31.71%
Profit (Net Income) Margin
-28.76% -62.24% -14.24% 24.60% -11.76% -67.86% 1.38% 33.11% 34.45% 28.63% 20.55%
Tax Burden Percent
61.94% 63.04% 46.78% 78.00% 80.94% 79.92% 78.47% 79.67% 89.46% 79.72% 78.07%
Interest Burden Percent
125.03% 113.50% 208.98% 77.65% 321.15% 89.17% 22.31% 88.45% 92.72% 89.84% 83.00%
Effective Tax Rate
0.00% 0.00% 0.00% 22.00% 0.00% 0.00% 21.53% 20.33% 10.54% 20.28% 21.93%
Return on Invested Capital (ROIC)
-9.01% -15.13% -2.20% 12.50% -0.90% -15.41% 4.08% 31.36% 20.09% 14.80% 11.02%
ROIC Less NNEP Spread (ROIC-NNEP)
-10.77% -15.78% -3.88% 6.88% -6.15% -16.07% -2.37% 21.18% 13.86% 10.13% 5.84%
Return on Net Nonoperating Assets (RNNOA)
-12.62% -19.71% -4.37% 6.63% -5.70% -16.68% -2.31% 11.83% 4.32% 4.82% 3.31%
Return on Equity (ROE)
-21.63% -34.84% -6.58% 19.13% -6.60% -32.09% 1.78% 43.19% 24.41% 19.62% 14.33%
Cash Return on Invested Capital (CROIC)
-3.49% -36.41% 5.69% 4.11% -1.69% 10.36% 14.50% 21.37% 11.85% -27.29% 9.03%
Operating Return on Assets (OROA)
-9.55% -17.63% -2.62% 13.40% -1.14% -19.04% 4.05% 28.82% 16.30% 14.38% 11.22%
Return on Assets (ROA)
-7.40% -12.61% -2.56% 8.12% -2.96% -13.57% 0.71% 20.31% 13.52% 10.30% 7.27%
Return on Common Equity (ROCE)
-21.63% -34.84% -6.58% 19.13% -6.60% -32.09% 1.78% 43.19% 24.41% 19.62% 14.33%
Return on Equity Simple (ROE_SIMPLE)
-24.17% -30.34% -6.72% 17.41% -6.80% -37.92% 1.76% 36.04% 22.62% 18.18% 0.00%
Net Operating Profit after Tax (NOPAT)
-405 -740 -115 652 -49 -748 164 1,258 883 858 781
NOPAT Margin
-26.02% -60.78% -10.15% 31.56% -3.08% -66.41% 6.26% 37.46% 37.19% 31.88% 24.75%
Net Nonoperating Expense Percent (NNEP)
1.75% 0.66% 1.68% 5.62% 5.26% 0.66% 6.45% 10.18% 6.24% 4.67% 5.18%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 27.02% 17.01% 12.23% 10.38%
Cost of Revenue to Revenue
46.48% 49.08% 44.97% 0.00% 31.49% 34.72% 19.27% 18.49% 23.74% 23.68% 28.06%
SG&A Expenses to Revenue
10.13% 10.25% 10.38% 5.64% 8.35% 8.80% 4.27% 3.41% 5.10% 5.14% 5.10%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
90.70% 137.74% 69.52% 59.54% 72.91% 160.15% 72.76% 34.49% 34.69% 36.34% 40.23%
Earnings before Interest and Taxes (EBIT)
-578 -1,059 -165 839 -72 -1,073 207 1,578 986 1,075 1,000
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
351 -258 409 1,520 767 -270 999 2,192 1,682 1,892 2,217
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.67 1.12 0.97 0.56 0.44 0.34 1.68 1.33 1.22 1.04 0.45
Price to Tangible Book Value (P/TBV)
0.67 1.12 0.97 0.56 0.44 0.34 1.68 1.33 1.22 1.04 0.45
Price to Revenue (P/Rev)
0.80 2.30 2.05 0.79 0.76 0.60 1.32 1.22 1.86 1.64 0.68
Price to Earnings (P/E)
0.00 0.00 0.00 3.23 0.00 0.00 95.57 3.70 5.39 5.73 3.31
Dividend Yield
0.54% 0.31% 0.48% 0.68% 0.93% 0.34% 0.07% 0.48% 1.58% 1.92% 5.35%
Earnings Yield
0.00% 0.00% 0.00% 30.99% 0.00% 0.00% 1.05% 27.05% 18.57% 17.45% 30.25%
Enterprise Value to Invested Capital (EV/IC)
0.86 1.05 0.98 0.76 0.72 0.68 1.37 1.24 1.17 1.03 0.63
Enterprise Value to Revenue (EV/Rev)
2.42 4.68 4.35 2.01 2.48 2.57 1.99 1.56 2.26 2.67 1.42
Enterprise Value to EBITDA (EV/EBITDA)
10.74 0.00 12.02 2.74 5.14 0.00 5.22 2.39 3.19 3.80 2.02
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 4.95 0.00 0.00 25.18 3.32 5.44 6.69 4.49
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 6.38 0.00 0.00 31.75 4.16 6.08 8.38 5.75
Enterprise Value to Operating Cash Flow (EV/OCF)
3.80 10.30 9.54 5.77 4.79 3.66 4.49 3.11 3.41 4.03 2.23
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 16.59 19.39 0.00 5.75 8.94 6.11 10.30 0.00 7.02
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.36 1.16 1.21 0.89 0.99 1.10 1.01 0.51 0.44 0.66 0.56
Long-Term Debt to Equity
1.36 1.16 1.21 0.89 0.99 1.10 1.01 0.51 0.44 0.66 0.48
Financial Leverage
1.17 1.25 1.13 0.96 0.93 1.04 0.97 0.56 0.31 0.48 0.57
Leverage Ratio
2.92 2.76 2.57 2.36 2.23 2.36 2.50 2.13 1.81 1.90 1.97
Compound Leverage Factor
3.66 3.14 5.37 1.83 7.16 2.11 0.56 1.88 1.67 1.71 1.64
Debt to Total Capital
57.61% 53.71% 54.85% 47.06% 49.85% 52.34% 50.22% 33.76% 30.35% 39.59% 36.08%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5.57%
Long-Term Debt to Total Capital
57.61% 53.71% 54.85% 47.06% 49.85% 52.34% 50.22% 33.76% 30.35% 39.59% 30.51%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
42.39% 46.29% 45.15% 52.94% 50.15% 47.66% 49.78% 66.24% 69.65% 60.41% 63.92%
Debt to EBITDA
7.18 -11.22 7.12 1.71 3.56 -8.20 2.08 0.72 0.94 1.47 1.22
Net Debt to EBITDA
7.18 -11.18 6.35 1.66 3.56 -8.20 1.75 0.51 0.57 1.47 1.06
Long-Term Debt to EBITDA
7.18 -11.22 7.12 1.71 3.56 -8.20 2.08 0.72 0.94 1.47 1.04
Debt to NOPAT
-6.21 -3.92 -25.38 3.98 -55.80 -2.96 12.68 1.25 1.78 3.24 3.48
Net Debt to NOPAT
-6.21 -3.90 -22.64 3.86 -55.80 -2.96 10.65 0.90 1.09 3.24 3.01
Long-Term Debt to NOPAT
-6.21 -3.92 -25.38 3.98 -55.80 -2.96 12.68 1.25 1.78 3.24 2.94
Altman Z-Score
0.57 0.21 0.61 1.30 0.59 -0.38 1.29 2.79 2.34 1.73 1.44
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.72 0.54 0.98 0.92 0.54 0.35 0.69 1.23 1.45 0.55 0.69
Quick Ratio
0.44 0.39 0.85 0.53 0.39 0.28 0.65 1.13 1.34 0.46 0.60
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-157 -1,781 296 214 -92 503 583 857 521 -1,581 640
Operating Cash Flow to CapEx
66.34% 87.76% 58.02% 55.30% 80.44% 144.39% 171.86% 191.65% 159.12% 136.00% 139.85%
Free Cash Flow to Firm to Interest Expense
-1.08 -12.46 1.65 1.14 -0.58 0.00 3.59 4.56 5.68 -11.20 3.70
Operating Cash Flow to Interest Expense
6.85 3.87 2.87 3.84 5.18 0.00 7.14 8.97 17.18 12.63 11.62
Operating Cash Flow Less CapEx to Interest Expense
-3.47 -0.54 -2.08 -3.10 -1.26 0.00 2.98 4.29 6.38 3.34 3.31
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.26 0.20 0.18 0.33 0.25 0.20 0.51 0.61 0.39 0.36 0.35
Accounts Receivable Turnover
6.82 8.51 7.24 12.62 9.03 6.49 12.81 13.98 10.22 9.09 9.12
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.30 0.22 0.19 0.36 0.27 0.21 0.57 0.71 0.46 0.40 0.39
Accounts Payable Turnover
1.53 1.98 1.48 0.00 1.24 1.01 1.08 1.13 0.99 0.93 1.22
Days Sales Outstanding (DSO)
53.54 42.88 50.43 28.93 40.43 56.24 28.50 26.11 35.71 40.17 40.04
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
237.88 183.92 246.61 0.00 293.48 360.92 337.61 322.02 370.44 393.12 299.01
Cash Conversion Cycle (CCC)
-184.34 -141.04 -196.18 28.93 -253.05 -304.68 -309.11 -295.91 -334.73 -352.95 -258.97
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
4,371 5,412 5,001 5,439 5,482 4,230 3,812 4,213 4,575 7,014 7,157
Invested Capital Turnover
0.35 0.25 0.22 0.40 0.29 0.23 0.65 0.84 0.54 0.46 0.45
Increase / (Decrease) in Invested Capital
-248 1,041 -411 438 43 -1,251 -419 401 362 2,439 141
Enterprise Value (EV)
3,766 5,693 4,914 4,159 3,943 2,892 5,211 5,238 5,364 7,190 4,489
Market Capitalization
1,248 2,805 2,320 1,640 1,210 677 3,462 4,111 4,405 4,413 2,142
Book Value per Share
$27.25 $28.75 $21.45 $26.04 $24.36 $17.60 $16.98 $25.13 $31.09 $37.03 $41.83
Tangible Book Value per Share
$27.25 $28.75 $21.45 $26.04 $24.36 $17.60 $16.98 $25.13 $31.09 $37.03 $41.83
Total Capital
4,370 5,395 5,303 5,517 5,482 4,230 4,144 4,658 5,191 7,014 7,525
Total Debt
2,518 2,898 2,909 2,596 2,733 2,214 2,081 1,572 1,575 2,777 2,715
Total Long-Term Debt
2,518 2,898 2,909 2,596 2,733 2,214 2,081 1,572 1,575 2,777 2,296
Net Debt
2,518 2,888 2,595 2,518 2,733 2,214 1,748 1,127 959 2,777 2,347
Capital Expenditures (CapEx)
1,494 630 888 1,303 1,024 548 675 880 989 1,311 1,438
Debt-free, Cash-free Net Working Capital (DFCFNWC)
216 -200 -324 -115 -219 -380 -609 -306 -334 -355 -307
Debt-free Net Working Capital (DFNWC)
216 -191 -10 -37 -219 -380 -276 139 283 -355 61
Net Working Capital (NWC)
216 -191 -10 -37 -219 -380 -276 139 283 -355 -358
Net Nonoperating Expense (NNE)
43 18 46 144 138 16 128 146 65 87 133
Net Nonoperating Obligations (NNO)
2,518 2,914 2,606 2,518 2,733 2,214 1,748 1,127 959 2,777 2,347
Total Depreciation and Amortization (D&A)
929 801 573 681 839 803 792 614 696 817 1,217
Debt-free, Cash-free Net Working Capital to Revenue
13.90% -16.42% -28.69% -5.55% -13.80% -33.73% -23.21% -9.12% -14.05% -13.21% -9.73%
Debt-free Net Working Capital to Revenue
13.90% -15.65% -0.89% -1.78% -13.80% -33.73% -10.53% 4.13% 11.91% -13.21% 1.93%
Net Working Capital to Revenue
13.90% -15.65% -0.89% -1.78% -13.80% -33.73% -10.53% 4.13% 11.91% -13.21% -11.35%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($6.61) ($9.90) ($1.44) $4.54 ($1.66) ($6.72) $0.30 $9.09 $6.89 $6.71 $5.65
Adjusted Weighted Average Basic Shares Outstanding
67.72M 76.57M 111.43M 111.91M 112.54M 113.73M 119.04M 122.35M 118.68M 114.76M 115M
Adjusted Diluted Earnings per Share
($6.61) ($9.90) ($1.44) $4.48 ($1.66) ($6.72) $0.29 $8.96 $6.86 $6.67 $5.64
Adjusted Weighted Average Diluted Shares Outstanding
67.72M 76.57M 111.43M 113.50M 112.54M 113.73M 123.69M 124.08M 119.24M 115.53M 115M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
68.08M 111.26M 111.69M 112.24M 112.99M 114.74M 121.86M 121.93M 115.75M 114.46M 238.36M
Normalized Net Operating Profit after Tax (NOPAT)
13 -435 -103 691 -25 -37 192 1,258 883 858 781
Normalized NOPAT Margin
0.81% -35.77% -9.15% 33.44% -1.59% -3.29% 7.30% 37.46% 37.19% 31.88% 24.75%
Pre Tax Income Margin
-46.43% -98.72% -30.44% 31.53% -14.53% -84.91% 1.76% 41.56% 38.51% 35.92% 26.32%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-3.99 -7.41 -0.92 4.47 -0.45 0.00 1.27 8.40 10.76 7.62 5.78
NOPAT to Interest Expense
-2.80 -5.18 -0.64 3.48 -0.31 0.00 1.01 6.69 9.64 6.08 4.51
EBIT Less CapEx to Interest Expense
-14.31 -11.81 -5.87 -2.47 -6.89 0.00 -2.88 3.71 -0.04 -1.67 -2.53
NOPAT Less CapEx to Interest Expense
-13.12 -9.58 -5.59 -3.47 -6.74 0.00 -3.14 2.01 -1.16 -3.21 -3.80
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-1.51% -1.02% -6.93% 2.20% -6.02% -0.30% 6.61% 1.77% 8.76% 11.04% 14.20%
Augmented Payout Ratio
-1.51% -1.02% -6.93% 2.20% -6.02% -0.30% 6.61% 6.91% 36.65% 22.21% 16.20%

Quarterly Metrics And Ratios for SM Energy

This table displays calculated financial ratios and metrics derived from SM Energy's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 238,359,166.00 239,748,701.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 238,359,166.00 239,748,701.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - -1.41 4.47
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-9.32% -2.38% 15.22% 0.42% 40.00% 50.85% 24.96% 26.10% -17.26% 75.03% 215.26%
EBITDA Growth
2.68% -19.06% 24.99% 38.68% 10.06% 58.62% 28.25% 7.26% -8.32% -76.32% 253.73%
EBIT Growth
-9.48% -34.38% 33.59% 69.08% -7.19% 54.88% 5.56% -25.40% -36.42% -207.61% 408.47%
NOPAT Growth
-4.19% -32.57% 36.22% 8.45% -14.72% 51.42% 5.79% -30.03% -37.15% -196.34% 389.74%
Net Income Growth
-4.39% -33.92% 40.31% 8.18% -23.81% 38.93% -4.10% -35.52% -42.03% -284.07% 430.20%
EPS Growth
0.48% -30.25% 45.60% 11.17% -22.75% 40.71% -3.30% -35.41% -42.33% -205.66% 153.41%
Operating Cash Flow Growth
65.24% -16.78% 24.30% 18.09% 21.27% 74.99% 19.89% 11.65% -21.86% 32.51% 93.17%
Free Cash Flow Firm Growth
21.44% 31.34% 62.84% 51.59% -2,117.08% -622.24% -838.81% -983.32% 99.99% -244.06% -189.34%
Invested Capital Growth
8.60% 10.25% 9.77% 9.96% 53.31% 49.97% 45.94% 44.32% 2.01% 101.31% 97.64%
Revenue Q/Q Growth
-5.02% -8.03% 13.34% 1.43% 32.41% -0.90% -6.11% 2.35% -13.14% 109.81% 69.03%
EBITDA Q/Q Growth
29.55% -30.84% 33.08% 16.30% 2.81% -0.32% 7.60% -2.73% -12.33% -74.18% 1,505.38%
EBIT Q/Q Growth
58.51% -42.40% 56.62% 18.24% -12.99% -3.88% 6.74% -16.44% -25.95% -262.78% 605.05%
NOPAT Q/Q Growth
6.43% -45.38% 55.31% 20.12% -16.32% -3.01% 8.51% -20.56% -24.80% -248.25% 652.97%
Net Income Q/Q Growth
11.14% -46.91% 60.29% 14.38% -21.72% -3.19% 10.64% -23.10% -29.73% -407.40% 419.70%
EPS Q/Q Growth
12.23% -46.45% 61.06% 14.84% -22.01% -2.45% 10.69% -23.30% -30.37% -278.72% 365.48%
Operating Cash Flow Q/Q Growth
24.42% -42.08% 72.60% -5.06% 27.77% -16.42% 18.25% -11.59% -10.51% 41.62% 72.34%
Free Cash Flow Firm Q/Q Growth
74.36% -200.10% 27.85% 12.80% -1,074.33% 2.24% 6.22% -0.62% 99.99% -2,587,033.06% 21.16%
Invested Capital Q/Q Growth
-0.04% 4.22% 3.46% 2.03% 39.36% 1.95% 0.68% 0.89% -1.47% 101.13% -1.15%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
77.44% 75.46% 78.47% 76.95% 74.82% 73.35% 100.00% 71.78% 38.87% 71.06% 77.76%
EBITDA Margin
82.16% 61.79% 72.55% 83.19% 64.59% 64.97% 74.46% 70.77% 71.43% 8.79% 83.48%
Operating Margin
50.91% 31.86% 44.03% 51.42% 33.67% 32.71% 37.19% 30.37% 25.86% -20.15% 59.84%
EBIT Margin
50.87% 31.86% 44.02% 51.32% 33.73% 32.71% 37.19% 30.36% 25.88% -20.08% 60.00%
Profit (Net Income) Margin
40.59% 23.43% 33.14% 37.37% 22.09% 21.58% 25.43% 19.11% 15.46% -22.65% 42.84%
Tax Burden Percent
84.68% 80.36% 79.69% 80.81% 77.99% 78.56% 79.87% 75.91% 77.18% 81.71% 77.11%
Interest Burden Percent
94.23% 91.53% 94.46% 90.11% 84.00% 83.98% 85.63% 82.91% 77.39% 138.05% 92.60%
Effective Tax Rate
15.32% 19.64% 20.31% 19.19% 22.01% 21.44% 20.13% 24.09% 22.82% 0.00% 22.89%
Return on Invested Capital (ROIC)
23.29% 13.29% 18.19% 21.16% 12.19% 12.83% 15.34% 12.38% 8.88% -4.96% 23.66%
ROIC Less NNEP Spread (ROIC-NNEP)
21.82% 12.17% 17.11% 18.65% 10.29% 11.01% 13.51% 10.56% 7.65% -7.42% 21.84%
Return on Net Nonoperating Assets (RNNOA)
6.79% 3.80% 5.47% 5.36% 4.90% 5.19% 5.92% 4.24% 4.33% -6.76% 15.89%
Return on Equity (ROE)
30.09% 17.10% 23.67% 26.51% 17.09% 18.02% 21.27% 16.62% 13.22% -11.72% 39.55%
Cash Return on Invested Capital (CROIC)
11.85% 8.16% 9.20% 9.16% -27.29% -24.35% -21.80% -22.23% 9.03% -64.49% -54.14%
Operating Return on Assets (OROA)
19.97% 12.26% 17.01% 17.80% 12.13% 12.82% 14.89% 11.71% 9.16% -5.45% 23.68%
Return on Assets (ROA)
15.93% 9.02% 12.81% 12.96% 7.95% 8.46% 10.18% 7.37% 5.47% -6.14% 16.90%
Return on Common Equity (ROCE)
30.09% 17.10% 23.67% 26.51% 17.09% 18.02% 21.27% 16.62% 13.22% -11.72% 39.55%
Return on Equity Simple (ROE_SIMPLE)
0.00% 20.29% 21.10% 20.41% 0.00% 18.65% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
262 143 223 267 224 217 236 187 141 -209 1,154
NOPAT Margin
43.11% 25.61% 35.09% 41.55% 26.26% 25.70% 29.70% 23.06% 19.96% -14.10% 46.14%
Net Nonoperating Expense Percent (NNEP)
1.47% 1.12% 1.08% 2.51% 1.90% 1.82% 1.83% 1.82% 1.24% 2.46% 1.83%
Return On Investment Capital (ROIC_SIMPLE)
5.06% - - - 3.19% 3.04% 3.23% 2.52% 1.87% -1.41% 7.77%
Cost of Revenue to Revenue
22.56% 24.54% 21.53% 23.05% 25.18% 26.65% 0.00% 28.22% 61.13% 28.94% 22.24%
SG&A Expenses to Revenue
6.02% 5.39% 4.90% 5.46% 4.92% 4.66% 5.31% 4.84% 5.71% 11.76% 3.16%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
26.53% 43.60% 34.44% 25.52% 41.15% 40.64% 62.81% 41.41% 13.01% 91.21% 17.92%
Earnings before Interest and Taxes (EBIT)
310 178 279 330 287 276 295 246 182 -297 1,500
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
500 346 460 535 550 549 590 574 504 130 2,087
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.22 1.56 1.29 1.12 1.04 0.77 0.61 0.60 0.45 1.08 0.80
Price to Tangible Book Value (P/TBV)
1.22 1.56 1.29 1.12 1.04 0.77 0.61 0.60 0.45 1.08 0.80
Price to Revenue (P/Rev)
1.86 2.44 2.03 1.86 1.64 1.14 0.90 0.86 0.68 1.96 1.14
Price to Earnings (P/E)
5.39 7.67 6.11 5.49 5.73 4.14 3.45 3.91 3.31 56.73 6.26
Dividend Yield
1.58% 1.27% 1.53% 1.73% 1.92% 2.56% 3.18% 3.23% 5.35% 3.27% 3.22%
Earnings Yield
18.57% 13.04% 16.37% 18.22% 17.45% 24.18% 28.95% 25.57% 30.25% 1.76% 15.98%
Enterprise Value to Invested Capital (EV/IC)
1.17 1.43 1.23 1.10 1.03 0.86 0.75 0.74 0.63 1.04 0.89
Enterprise Value to Revenue (EV/Rev)
2.26 2.89 2.47 2.26 2.67 2.07 1.73 1.63 1.42 3.95 2.31
Enterprise Value to EBITDA (EV/EBITDA)
3.19 4.26 3.57 3.00 3.80 2.93 2.43 2.38 2.02 8.32 3.85
Enterprise Value to EBIT (EV/EBIT)
5.44 7.65 6.28 5.03 6.69 5.24 4.56 4.88 4.49 35.03 7.77
Enterprise Value to NOPAT (EV/NOPAT)
6.08 8.38 6.93 6.16 8.38 6.60 5.74 6.25 5.75 50.39 10.31
Enterprise Value to Operating Cash Flow (EV/OCF)
3.41 4.49 3.75 3.29 4.03 3.09 2.60 2.52 2.23 6.90 4.69
Enterprise Value to Free Cash Flow (EV/FCFF)
10.30 18.40 13.94 12.55 0.00 0.00 0.00 0.00 7.02 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.44 0.43 0.41 0.67 0.66 0.62 0.59 0.58 0.56 1.16 0.90
Long-Term Debt to Equity
0.44 0.43 0.41 0.67 0.66 0.62 0.59 0.49 0.48 0.98 0.85
Financial Leverage
0.31 0.31 0.32 0.29 0.48 0.47 0.44 0.40 0.57 0.91 0.73
Leverage Ratio
1.81 1.77 1.77 1.89 1.90 1.87 1.86 1.95 1.97 2.48 2.25
Compound Leverage Factor
1.70 1.62 1.67 1.70 1.60 1.57 1.59 1.62 1.53 3.42 2.08
Debt to Total Capital
30.35% 29.88% 29.09% 39.99% 39.59% 38.42% 37.13% 36.53% 36.08% 53.73% 47.38%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5.64% 5.57% 8.32% 2.80%
Long-Term Debt to Total Capital
30.35% 29.88% 29.09% 39.99% 39.59% 38.42% 37.13% 30.89% 30.51% 45.41% 44.58%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
69.65% 70.12% 70.91% 60.01% 60.41% 61.58% 62.87% 63.47% 63.92% 46.27% 52.62%
Debt to EBITDA
0.94 0.98 0.93 1.47 1.47 1.31 1.22 1.20 1.22 4.44 2.14
Net Debt to EBITDA
0.57 0.67 0.64 0.53 1.47 1.31 1.17 1.13 1.06 4.19 1.95
Long-Term Debt to EBITDA
0.94 0.98 0.93 1.47 1.47 1.31 1.22 1.01 1.04 3.75 2.01
Debt to NOPAT
1.78 1.94 1.81 3.02 3.24 2.95 2.87 3.14 3.48 26.87 5.73
Net Debt to NOPAT
1.09 1.31 1.25 1.08 3.24 2.95 2.76 2.95 3.01 25.36 5.22
Long-Term Debt to NOPAT
1.78 1.94 1.81 3.02 3.24 2.95 2.87 2.66 2.94 22.71 5.39
Altman Z-Score
1.99 2.26 2.09 1.80 1.43 1.32 1.28 1.27 1.15 0.56 1.11
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.45 1.48 1.29 3.52 0.55 0.57 0.69 0.56 0.69 0.39 0.62
Quick Ratio
1.34 1.40 1.21 3.38 0.46 0.47 0.56 0.47 0.60 0.32 0.52
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-100 -300 -216 -189 -2,215 -2,166 -2,031 -2,043 -0.29 -7,453 -5,876
Operating Cash Flow to CapEx
214.02% 83.04% 147.63% 149.70% 163.48% 116.70% 139.24% 126.97% 208.96% 115.32% 146.29%
Free Cash Flow to Firm to Interest Expense
-4.18 -13.71 -9.92 -3.72 -47.35 -48.80 -47.72 -47.59 -0.01 -65.95 -52.94
Operating Cash Flow to Interest Expense
19.92 12.62 21.85 8.92 12.35 10.88 13.42 11.76 10.48 5.66 9.94
Operating Cash Flow Less CapEx to Interest Expense
10.61 -2.58 7.05 2.96 4.80 1.56 3.78 2.50 5.46 0.75 3.14
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.39 0.38 0.39 0.35 0.36 0.39 0.40 0.39 0.35 0.27 0.39
Accounts Receivable Turnover
10.22 10.99 10.70 9.96 9.09 9.52 10.39 11.11 9.12 5.84 8.12
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.46 0.45 0.45 0.44 0.40 0.44 0.45 0.47 0.39 0.30 0.44
Accounts Payable Turnover
0.99 1.10 1.00 1.02 0.93 1.15 0.87 1.08 1.22 0.73 0.90
Days Sales Outstanding (DSO)
35.71 33.21 34.12 36.63 40.17 38.32 35.14 32.85 40.04 62.53 44.95
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
370.44 332.82 363.34 359.08 393.12 317.60 421.38 337.05 299.01 500.83 406.26
Cash Conversion Cycle (CCC)
-334.73 -299.60 -329.23 -322.45 -352.95 -279.28 -386.24 -304.20 -258.97 -438.30 -361.31
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
4,575 4,768 4,933 5,033 7,014 7,151 7,199 7,264 7,157 14,395 14,229
Invested Capital Turnover
0.54 0.52 0.52 0.51 0.46 0.50 0.52 0.54 0.45 0.35 0.51
Increase / (Decrease) in Invested Capital
362 443 439 456 2,439 2,383 2,266 2,231 141 7,244 7,030
Enterprise Value (EV)
5,364 6,825 6,043 5,523 7,190 6,144 5,416 5,395 4,489 14,959 12,673
Market Capitalization
4,405 5,755 4,954 4,552 4,413 3,397 2,807 2,844 2,142 7,432 6,257
Book Value per Share
$31.09 $31.98 $33.42 $35.50 $37.03 $38.47 $40.10 $41.00 $41.83 $28.81 $32.59
Tangible Book Value per Share
$31.09 $31.98 $33.42 $35.50 $37.03 $38.47 $40.10 $41.00 $41.83 $28.81 $32.59
Total Capital
5,191 5,274 5,421 6,768 7,014 7,151 7,301 7,426 7,525 14,844 14,849
Total Debt
1,575 1,576 1,577 2,707 2,777 2,747 2,711 2,713 2,715 7,976 7,036
Total Long-Term Debt
1,575 1,576 1,577 2,707 2,777 2,747 2,711 2,294 2,296 6,741 6,620
Net Debt
959 1,070 1,089 971 2,777 2,747 2,609 2,550 2,347 7,527 6,416
Capital Expenditures (CapEx)
223 332 323 302 353 414 410 398 216 555 754
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-334 -249 -315 -272 -355 -351 -365 -246 -307 -1,823 -1,393
Debt-free Net Working Capital (DFNWC)
283 257 172 1,463 -355 -351 -263 -84 61 -1,374 -773
Net Working Capital (NWC)
283 257 172 1,463 -355 -351 -263 -502 -358 -2,609 -1,189
Net Nonoperating Expense (NNE)
15 12 12 27 36 35 34 32 32 126 83
Net Nonoperating Obligations (NNO)
959 1,070 1,089 971 2,777 2,747 2,609 2,550 2,347 7,527 6,416
Total Depreciation and Amortization (D&A)
190 168 181 205 263 272 296 328 321 427 587
Debt-free, Cash-free Net Working Capital to Revenue
-14.05% -10.56% -12.91% -11.12% -13.21% -11.80% -11.64% -7.45% -9.73% -48.13% -25.35%
Debt-free Net Working Capital to Revenue
11.91% 10.89% 7.06% 59.81% -13.21% -11.80% -8.39% -2.54% 1.93% -36.27% -14.07%
Net Working Capital to Revenue
11.91% 10.89% 7.06% 59.81% -13.21% -11.80% -8.39% -15.22% -11.35% -68.88% -21.64%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.11 $1.13 $1.83 $2.10 $1.65 $1.59 $1.76 $1.35 $0.95 ($1.68) $4.48
Adjusted Weighted Average Basic Shares Outstanding
118.68M 115.64M 114.63M 114.41M 114.76M 114.52M 114.52M 114.83M 115M 199M 239M
Adjusted Diluted Earnings per Share
$2.11 $1.13 $1.82 $2.09 $1.63 $1.59 $1.76 $1.35 $0.94 ($1.68) $4.46
Adjusted Weighted Average Diluted Shares Outstanding
119.24M 116.46M 115.72M 114.99M 115.53M 114.95M 114.79M 115.23M 115M 199M 240M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
115.75M 115.04M 114.42M 114.42M 114.46M 114.46M 114.95M 114.55M 238.36M 239.75M 237.85M
Normalized Net Operating Profit after Tax (NOPAT)
262 143 223 267 224 217 236 187 141 -209 1,154
Normalized NOPAT Margin
43.11% 25.61% 35.09% 41.55% 26.26% 25.70% 29.70% 23.06% 19.96% -14.10% 46.14%
Pre Tax Income Margin
47.94% 29.16% 41.59% 46.25% 28.33% 27.47% 31.84% 25.17% 20.03% -27.72% 55.56%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
12.95 8.15 12.81 6.52 6.14 6.23 6.93 5.74 4.23 -2.63 13.51
NOPAT to Interest Expense
10.97 6.55 10.21 5.28 4.78 4.89 5.53 4.36 3.26 -1.85 10.39
EBIT Less CapEx to Interest Expense
3.64 -7.04 -1.99 0.56 -1.41 -3.10 -2.71 -3.52 -0.78 -7.54 6.72
NOPAT Less CapEx to Interest Expense
1.66 -8.64 -4.59 -0.68 -2.77 -4.44 -4.10 -4.90 -1.75 -6.76 3.60
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
8.76% 9.88% 9.47% 9.60% 11.04% 10.60% 10.98% 12.60% 14.20% 115.27% 18.10%
Augmented Payout Ratio
36.65% 39.30% 34.53% 22.49% 22.21% 17.09% 11.32% 14.64% 16.20% 115.27% 28.00%

Financials Breakdown Chart

Key Financial Trends

SM Energy’s latest quarter shows a sharp step down in profitability versus the prior quarter, but cash generation and the balance sheet still look manageable. In Q1 2026, the company posted a net loss of $335 million on revenue of $1.48 billion, compared with Q4 2025 net income of $109 million on revenue of $705 million. The quarter was also marked by very high non-cash charges and heavy capital spending, while debt remained a major focus.

  • Operating cash flow remained strong at $640 million in Q1 2026, which shows the core business is still generating substantial cash even in a loss quarter.
  • Revenue grew sharply year over year, with Q1 2026 revenue of $1.48 billion versus $845 million in Q1 2025, reflecting much stronger sales activity and/or pricing.
  • Gross profit stayed healthy at $1.05 billion, indicating the company still has solid margin potential before below-the-line items and non-cash charges.
  • Balance sheet equity increased to $6.87 billion from $4.71 billion at Q3 2025, helped by retained earnings and likely recent financing/activity.
  • Cash on hand improved to $449 million from just $54,000 a year earlier in Q1 2024, a meaningful liquidity improvement over the longer term.
  • Share count has remained relatively stable recently, with Q1 2026 weighted diluted shares at about 199 million, though historical share counts have varied due to restatements and financing actions.
  • Q1 2026 capital spending was still elevated at $555 million, suggesting management continues to invest heavily in the asset base.
  • Interest expense remains material, with Q1 2026 cash interest paid of $95 million and interest expense of $113 million, so debt costs still pressure earnings.
  • Net income swung to a $335 million loss from a $109 million profit in Q4 2025, a clear deterioration in quarterly earnings.
  • Operating expenses were very large in Q1 2026, including $717 million of other operating expenses/income items and $432 million of depreciation, which pushed operating income to a loss.

Looking at the longer trend, SM Energy has been volatile but generally profitable over the last four years. In 2023 and 2024, quarterly net income often ranged from roughly $131 million to $481 million, and 2025 included several solid profit quarters such as Q2 and Q3. However, Q1 2026 stands out as a setback, with earnings pressured by unusually heavy operating costs and non-cash charges.

Debt and leverage are still important watch items. Total liabilities rose to $12.28 billion in Q1 2026, including $1.24 billion of short-term debt and $6.74 billion of long-term debt. That said, the company also generated enough operating cash flow to cover near-term obligations and continue investing.

Bottom line: SM Energy still looks like a cash-generating E&P business, but Q1 2026 was a weak earnings quarter. Investors should watch whether the company can translate strong operating cash flow and revenue into consistent net income while managing debt and high capital spending.

08/22/26 08:37 AM ETAI Generated. May Contain Errors.

SM Energy Financials - Frequently Asked Questions

According to the most recent income statement we have on file, SM Energy's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

SM Energy's net income appears to be on an upward trend, with a most recent value of $648 million in 2025, falling from -$447.71 million in 2015. The previous period was $770 million in 2024. Find out what analysts predict for SM Energy in the coming months.

SM Energy's total operating income in 2025 was $1 billion, based on the following breakdown:
  • Total Gross Profit: $2.27 billion
  • Total Operating Expenses: $1.27 billion

Over the last 10 years, SM Energy's total revenue changed from $1.56 billion in 2015 to $3.15 billion in 2025, a change of 102.6%.

SM Energy's total liabilities were at $4.44 billion at the end of 2025, a 2.4% increase from 2024, and a 17.9% increase since 2015.

In the past 10 years, SM Energy's cash and equivalents has ranged from $0.00 in 2024 to $616.16 million in 2023, and is currently $368 million as of their latest financial filing in 2025.

Over the last 10 years, SM Energy's book value per share changed from 27.25 in 2015 to 41.83 in 2025, a change of 53.5%.



Financial statements for NYSE:SM last updated on 8/6/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners