VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
DECDiversified Energy Company PLC
$12.98$939M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksDECCash Flow

Diversified Energy Company PLC (DEC) Cash Flow Statement

13Y historyFree accessUpdated daily

Free cash flow generation remains unstable, with historical swings between a $330.3M surplus in 2024Q4 and a $122.1M deficit in 2023Q2, complicating the company's ability to fund operations and dividends.

DEC Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13
Cash from Operations464.62M345.66M410.13M387.76M320.18M241.71M279.16M87.73M6.92M5.13M-3.93M1.54M-730K
Operating CF Margin %28.83%43.49%47.24%20.2%32.77%59.14%60.39%30.28%16.57%28.06%-62.36%20.9%-14.12%
Operating CF Growth %34.41%-15.72%5.77%21.11%32.47%-13.41%218.18%1167.48%34.96%230.48%-355.59%310.68%-
Net Income341.9M-87M758.02M-620.6M-325.21M-23.47M99.4M201.12M8.88M17.68M-396K-235K-2.83M
Depreciation & Amortization412.51M256.48M224.55M222.26M167.64M117.29M98.14M41.99M7.01M4.04M3.39M2.53M2.31M
Stock-Based Compensation10.4M8.29M6.49M8.05M7.4M5.01M3.06M783K59K340K000
Deferred Taxes-40.55M000403.75M110.87M9.28M32.19M-1.84M1.52M000
Other Non-Cash Items-203.99M201.26M-495.39M639.32M25.91M42.15M47.49M-148.63M-5.33M-20.2M-5.7M-1.79M-169K
Working Capital Changes-55.64M-33.36M-83.53M138.74M40.68M-10.13M21.79M-39.71M-1.85M1.75M-1.22M1.03M-42K
Change in Receivables2.59M-27.55M104.57M13.76M-126.96M2.39M4.53M-41.23M-11.46M-907K-158K288K0
Change in Inventory0000000000000
Change in Payables-16.97M000000000000
Cash from Investing-820.17M-272.92M-239.37M-386.46M-625.87M-256.86M-466.89M-766.85M-93.09M-9.21M-3.65M197K128K
Capital Expenditures-184.6M-52.1M-74.25M-86.08M-50.17M-24.85M-32.31M-18.52M-90.22M-9.3M-3.73M-415K-122K
CapEx % of Revenue11.46%6.55%8.55%4.48%5.14%6.08%6.99%6.39%215.96%50.88%59.15%5.64%2.36%
Acquisitions-329.71M-229.44M-166.58M-312.57M-498.73M-223.09M-439.27M-750.26M-89.78M0000
Investments-------------
Other Investing-305.86M8.63M1.46M12.19M-76.97M4.55M4.7M1.92M-2.87M91K80K612K250K
Cash from Financing448.4M-70.51M-174.34M-6.54M316.87M15.76M188.02M665.32M101.11M4.21M7.64M-2.01M839K
Debt Issued (Net)704.07M189.53M-22.85M447.87M295.18M94.34M147.23M300.33M32.49M8.12M8.47M2.19M738K
Equity Issued (Net)18.02M-21.13M-11.05M-34.69M212.41M70.11M168.96M425.6M76.98M01.3M54K1.37M
Dividends Paid-85M-83.86M-168.04M-143.46M-130.24M-98.53M-82.15M-31.31M-5.78M-956K-2.4M-3.52M-1.13M
Share Repurchases-99.45M-21.13M-11.05M-34.69M-1.4M-15.63M-52.9M000000
Other Financing-188.68M-155.04M27.6M-276.26M-60.48M-50.16M-46.01M-29.3M-2.58M-2.95M-2.9M-744K-142K
Net Change in Cash92.85M2.24M-3.58M-5.23M11.18M-282K289K-13.8M14.94M134K56K-278K237K
Free Cash Flow280.02M293.56M335.88M301.69M270.01M216.86M246.84M69.22M-83.3M-4.17M-7.66M1.12M-852K
FCF Margin %17.38%36.93%38.68%15.72%27.64%53.06%53.4%23.89%-199.39%-22.82%-121.51%15.26%-16.48%
FCF Growth %-4.61%-12.6%11.33%11.73%24.51%-12.15%256.61%183.1%-1897.07%45.55%-782.1%231.81%-
FCF per Share3.766.177.077.156.816.337.663.57-13.85-1.99-3.820.03-0.02
FCF Conversion (FCF/Net Income)1.36x-3.92x0.54x-0.62x-0.98x-10.30x2.81x0.44x0.78x0.29x9.52x-6.46x0.26x
Interest Paid0000000000000
Taxes Paid0000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetVulnerable
Cash FlowMixed
Top Statement Risk

Environmental liability cost escalation

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2025Q4)

Earnings Quality Lacks Cash Support

According to the provided financial data, the relationship between net income and operating cash flow is highly erratic, with OCF/NI ratios swinging from -4.98 in 2025Q2 to 10.68 in 2024Q2, indicating that reported earnings are frequently decoupled from the company's actual cash-generating capacity.

The extreme variance in the OCF/NI metric suggests that non-cash accounting adjustments, such as bargain purchase gains and derivative mark-to-market swings, are heavily distorting the bottom line. Investors should view reported net income with skepticism, as it appears to bear little correlation to the underlying cash flow generated by the mature asset base.

FCF Volatility Hinders Dividend Sustainability

As reported in historical cash flow statements, free cash flow has demonstrated significant instability, oscillating between a peak of $330.3M in 2024Q4 and a deficit of $122.1M in 2023Q2, which complicates the company's ability to maintain its dividend payout through commodity price cycles.

The inconsistent FCF trajectory reflects the company's reliance on inorganic growth and the high maintenance requirements of its aging well portfolio. This volatility suggests that the dividend policy may be vulnerable to sudden shifts in realized gas prices or unexpected increases in operational expenditures.

Capital Intensity Masks Maintenance Needs

Based on reported figures, capital intensity remains elevated, with CapEx/Revenue ratios reaching as high as 64.6% in 2023Q2, which indicates that the company must reinvest a substantial portion of its top-line revenue just to mitigate the natural decline of its acquired well assets.

The high level of capital expenditure relative to revenue suggests that the 'harvest' model requires constant, significant cash outflows to prevent production from falling off a cliff. This capital intensity may limit the company's flexibility to pursue further acquisitions if commodity prices remain depressed or if regulatory compliance costs rise.

Working Capital Swings Impact Liquidity

Analysis of the cash flow statements reveals that working capital changes have been highly inconsistent, ranging from a $91.3M inflow in 2022Q4 to a $104.8M outflow in 2021Q4, suggesting that the company's cash conversion cycle is subject to significant, unpredictable operational fluctuations.

These erratic working capital movements may indicate challenges in managing receivables or inventory levels across the company's expanding geographic footprint. Such instability in cash flow timing warrants further investigation into the efficiency of the company's collection processes and its management of trade payables.

DEC — Frequently Asked Questions

Quick answers to the most common questions about buying DEC stock.

How much cash does Diversified Energy Company PLC (DEC) generate from operations?

Diversified Energy Company PLC (DEC) generated $464.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Diversified Energy Company PLC's free cash flow?

Diversified Energy Company PLC (DEC) generated $280.0M 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.

What is Diversified Energy Company PLC's capital expenditure (CapEx)?

Diversified Energy Company PLC (DEC) spent $184.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Diversified Energy Company PLC distribute cash to shareholders?

In 2025, Diversified Energy Company PLC (DEC) returned $85.0M to shareholders via cash dividends and spent $99.5M on share repurchases. This shows the company's commitment to returning capital to its equity investors.