Cash conversion efficiency has improved, evidenced by an operating cash flow to net income ratio of 2.07 in 2026Q1, alongside a shift toward returning value through $141 million in dividends.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Jun'97 | Jun'96 |
|---|
| Cash from Operations | 5.87B | 4.58B | 1.56B | 2.38B | 4.13B | 1.79B | 1.16B | 1.62B | 1.73B | 745M | -204M | 726M | 4.63B | 4.61B | 2.84B | 5.9B | 5.12B | 4.36B | 5.24B | 4.93B | 4.84B | 2.41B | 1.45B | 938.91M | 432.53M | 553.74M | 314.64M | 145.02M | 314.64M | 84.1M | 120.97M |
| Operating CF Margin % | - | 39.28% | 37.08% | 30.61% | 36.05% | 24.49% | 22.34% | 19.12% | 16.91% | 7.85% | -2.59% | 5.69% | 20.04% | 24.18% | 23.04% | 50.73% | 54.63% | 56.56% | 45.03% | 63.23% | 66.11% | 51.59% | 53.47% | 54.67% | 58.57% | 57.14% | 50.11% | 40.86% | 50.11% | 31.25% | 83.09% |
| Operating CF Growth % | 986.4% | 192.33% | -34.24% | -42.3% | 130.7% | 53.61% | -28.28% | -6.19% | 132.21% | 465.2% | -128.1% | -84.33% | 0.43% | 62.64% | -51.94% | 15.36% | 17.47% | -16.81% | 6.16% | 1.83% | 101.23% | 66.16% | 54.28% | 117.07% | -21.89% | 75.99% | 116.96% | -53.91% | 274.13% | -30.48% | 121.03% |
| Net Income | 3.23B | 1.82B | -714M | 2.42B | 4.94B | 6.33B | -9.75B | -308M | 225M | 939M | -4.39B | -14.69B | 1.44B | 645M | -769M | 1.74B | 1.77B | -5.83B | 656M | 1.32B | 1.99B | 921.43M | 515.15M | 312.98M | 40.29M | 217.41M | 455.57M | 33.27M | 455.57M | -176.8M | 23.36M |
| Depreciation & Amortization | 2.98B | 2.98B | 1.73B | 0 | 0 | 995M | 0 | 0 | 1.83B | 995M | 1.11B | 2.23B | 2.92B | 2.9B | 2.81B | 1.92B | 1.61B | 1.61B | 2.15B | 1.99B | 1.46B | 945M | 611.32M | 0 | 0 | 0 | 0 | 0 | 0 | 107.3M | 0 |
| Stock-Based Compensation | 35M | 46M | 38M | 33M | 22M | 0 | 21M | 30M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 804M | 448M | -123M | 428M | -1.33B | -106M | -10M | -305M | -10M | 11M | -171M | -4.43B | 1.1B | 526M | -427M | 1.11B | 1.11B | -3.49B | 40M | 835M | 1.25B | 544.89M | 289.53M | 186.66M | 28.68M | 138.83M | -259.41M | 1.76M | 0 | -3.6M | 12.85M |
| Other Non-Cash Items | -1.14B | -433M | 950M | -775M | 622M | -6.24B | 9.99B | 2.46B | -409M | -729M | 4.01B | 18.64B | -310M | 882M | 2.44B | 534M | 50M | 12.04B | 2.33B | 460M | -661.79M | 14.57M | 2.79M | 397.59M | 343.56M | 162.33M | 109.64M | 103.7M | -149.77M | 234.3M | 52.22M |
| Working Capital Changes | -34M | -285M | -315M | 275M | -123M | 814M | 915M | -254M | 91M | -471M | -761M | -1.03B | -512M | -342M | -1.22B | 594M | 569M | 23M | 58M | 325M | 798M | -19M | 29.75M | 41.67M | 20.01M | 35.17M | 8.84M | 6.29M | 8.84M | -77.1M | 32.54M |
| Change in Receivables | 0 | -370M | 0 | 0 | 0 | 0 | 0 | 376M | 0 | 0 | 0 | 0 | 0 | 5M | -68M | -530M | -769M | 0 | -78M | -192M | -21.63M | -204.86M | -152.59M | -72.68M | -44.97M | 34.27M | -66.71M | 17.59M | -66.71M | -20M | -3.52M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -126.54M | -66.98M | -9.48M | -10.97M | 11.33M | 929K | 4.3M | 4.36M | 1.42M | -1.5M | 78K |
| Change in Payables | 0 | -68M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -347M | -1.15B | 0 | 0 | 0 | 0 | 0 | 1.02B | 92.22M | 97.64M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -2.85B | -2.76B | -1.9B | 473M | -3.4B | -916M | -992M | -2.48B | 455M | -1.19B | -660M | -3.65B | 417M | -2.97B | -4.98B | -5.81B | -8.5B | -5.46B | -9.84B | -7.92B | -8.94B | -6.92B | -3.38B | -2.08B | -779.75M | -670.11M | -325.23M | -153.91M | -330.04M | -523.9M | -344.39M |
| Capital Expenditures | -3.01B | -2.74B | -1.56B | -1.83B | -1.82B | -735M | -1.14B | -2.26B | -2B | -2.22B | -2.12B | -3.77B | -6.62B | -7.61B | -14.74B | -14.45B | -13.51B | -7.52B | -17.65B | -6.74B | -4.77B | -6.82B | -1.43B | -2.06B | -768.94M | -459.97M | -202.21M | -154.45M | -202.21M | -502.4M | -350.89M |
| CapEx % of Revenue | 21.33% | 23.49% | 36.89% | 23.52% | 15.93% | 10.07% | 21.92% | 26.66% | 19.52% | 23.4% | 26.93% | 29.54% | 28.62% | 39.87% | 119.7% | 124.19% | 144.28% | 97.69% | 151.77% | 86.46% | 65.05% | 146.12% | 52.64% | 120.02% | 104.12% | 47.47% | 32.2% | 43.51% | 32.2% | 186.7% | 241.01% |
| Acquisitions | 51M | 0 | -459M | 2.53B | -1.97B | -181M | 150M | -353M | 2.38B | 1.3B | 1.54B | 135M | 6.82B | 4.39B | 0 | -339M | 0 | 176M | 219M | -2.37B | -3.76B | -35M | -1.9B | -1.26B | -331.65M | -173.84M | -78.91M | -49.89M | -78.91M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 113M | -9M | 187M | 0 | 407M | 0 | 0 | 136M | 0 | -270M | -77M | -9M | -20M | 181M | 8.15B | 8.88B | 5.14B | 1.93B | 6.08B | -15M | -21.06M | 65.19M | -16.26M | 1.28B | 323.25M | 3.94M | -18.73M | 51.16M | -12.23M | -18.45M | 6.87M |
| Cash from Financing | -1.14B | -1.51B | -419M | -1.89B | -1.45B | -237M | 101M | 859M | -2.19B | -434M | 921M | -1.07B | -1.82B | -1.1B | 2.08B | 158M | 3.18B | -336M | 6.36B | 2.99B | 4.04B | 4.57B | 1.9B | 931.25M | 477.26M | 234.51M | -27.74M | 13.1M | -22.93M | 512.1M | 219.52M |
| Debt Issued (Net) | -227M | -663M | -20M | -1.05B | 829M | -719M | 245M | 986M | -1.94B | -226M | 952M | -508M | 110M | 65M | 1.65B | -2.36B | 347M | -651M | 3.81B | 3.35B | 1.84B | 2.27B | 960.26M | 407.38M | 327.83M | 97.25M | -18.5M | 18.5M | -18.5M | 223M | 118.03M |
| Equity Issued (Net) | -97M | -76M | 3M | -355M | -1.07B | 602M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -212M | 0 | 0 | 2.56B | -3M | 2.52B | 15M | 2.3B | 2.34B | 941.11M | 565.68M | 164.1M | 145.08M | -29.96M | -53K | -29.96M | 289.5M | 99.5M |
| Dividends Paid | -764M | -765M | -388M | -487M | -1.21B | -119M | -22M | -91M | -92M | -183M | 0 | -289M | -405M | -404M | -398M | -379M | -281M | -204M | -183M | -210M | -175.43M | -92.01M | -79.81M | -48.17M | -15.16M | -1.09M | -4.64M | 0 | -4.64M | 0 | 0 |
| Share Repurchases | -166M | -100M | 0 | -355M | -1.07B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7M | -5M | 0 | -86.19M | -4M | 0 | -2.11M | 0 | -10K | -29.96M | -53K | 0 | 0 | 0 |
| Other Financing | -51M | -11M | -14M | 0 | 10M | -1M | -122M | -36M | -155M | -25M | -31M | -269M | -1.52B | -546M | 828M | 2.9B | 553M | 522M | 206M | -172M | 71.13M | 49.53M | 77.4M | 6.36M | 487K | -6.73M | 25.37M | -5.34M | 30.17M | -400K | 1.99M |
| Net Change in Cash | 1.88B | 301M | -758M | 961M | -722M | 635M | 273M | 2M | -1M | -877M | 57M | -3.32B | 3.23B | 550M | -64M | 249M | -205M | -1.44B | 1.75B | -2M | -57.51M | 53.13M | -33.69M | -207.06M | 130.04M | 117.59M | -38.66M | 9.14M | -38.66M | -51.6M | -3.9M |
| Free Cash Flow | 2.86B | 1.84B | 8M | 551M | 2.3B | 1.05B | 22M | -640M | -267M | -1.75B | -2.32B | -3.04B | -1.98B | -2.99B | -2.98B | -1.08B | -3.15B | 375M | -6.31B | 3.49B | 3.86B | -2.04B | 22.41M | -1.12B | -336.41M | 93.77M | 112.44M | -9.43M | 112.44M | -418.3M | -229.92M |
| FCF Margin % | 20.32% | 15.79% | 0.19% | 7.09% | 20.12% | 14.42% | 0.42% | -7.54% | -2.61% | -18.4% | -29.52% | -23.86% | -8.58% | -15.69% | -24.16% | -9.28% | -33.67% | 4.87% | -54.25% | 44.78% | 52.65% | -43.68% | 0.83% | -65.35% | -45.55% | 9.68% | 17.9% | -2.66% | 17.9% | -155.44% | -157.92% |
| FCF Growth % | 605.42% | 22887.5% | -98.55% | -76.06% | 118.61% | 4686.36% | 103.44% | -139.7% | 84.72% | 24.83% | 23.68% | -53.48% | 33.73% | -0.64% | -175.46% | 65.76% | -941.07% | 105.94% | -280.62% | -9.44% | 289.28% | -9191.7% | 102% | -233.6% | -458.76% | -16.6% | 1292.56% | -108.39% | 126.88% | -81.93% | -223.7% |
| FCF per Share | 11.90 | 7.65 | 0.05 | 3.85 | 15.77 | 8.93 | 2.25 | -76.88 | -58.75 | -385.65 | -608.38 | -919.94 | -513.99 | -917.00 | -925.35 | -287.23 | -893.48 | 122.55 | -2315.23 | 1434.50 | 1682.11 | -1111.48 | 14.66 | -868.07 | -389.56 | 107.79 | 148.37 | -18.48 | 148.37 | -23.64 | -6.39 |
| FCF Conversion (FCF/Net Income) | 0.89x | 2.52x | -2.19x | 0.98x | 0.84x | 0.28x | -0.12x | -5.27x | 7.65x | -1.48x | 0.05x | -0.05x | 2.42x | 6.37x | -3.69x | 3.39x | 2.88x | -0.75x | 8.67x | 3.40x | 2.42x | 2.54x | 2.81x | 3.00x | 10.74x | 2.55x | 0.69x | 4.36x | 0.69x | -0.46x | 5.18x |
| Interest Paid | 19M | 0 | 0 | 117M | 146M | 0 | 0 | 0 | 0 | 667M | 344M | 235M | 96M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 82M | 0 | 0 | 132M | 193M | 0 | 0 | 0 | 0 | 16M | -27M | 44M | 10M | 26M | 44M | 25M | 0 | 7M | 296M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
LNG Export Regulatory Exposure
As reported in recent financial statements, Expand Energy's operating cash flow to net income ratio reached 2.07 in 2026Q1, highlighting a significant disconnect between accounting profits and actual cash generation that warrants careful scrutiny by investors evaluating the sustainability of the company's recent earnings recovery.
The persistent gap between net income and operating cash flow suggests that non-cash charges, likely related to heavy depletion and amortization of acquired assets, are significantly depressing reported earnings. Investors should monitor whether this conversion ratio stabilizes as the integration of Southwestern Energy assets matures and accounting volatility subsides.
Based on the provided cash flow data, Expand Energy's free cash flow margin has fluctuated from a negative 18.5% in 2024Q2 to a robust 38.5% in 2026Q1, illustrating the extreme sensitivity of the company's cash generation to commodity price cycles and capital expenditure timing.
The recent surge in free cash flow appears to be driven by a combination of production scaling and a temporary reduction in capital intensity relative to revenue. However, the historical volatility suggests that maintaining these margins will require disciplined capital allocation rather than just favorable market pricing.
According to quarterly filings, Expand Energy's capital expenditure as a percentage of revenue has varied widely, peaking at 60.0% in 2024Q2 before moderating to 16.1% in 2026Q1, which indicates a shift toward harvesting cash from existing assets rather than aggressive expansionary drilling.
The high depreciation and amortization figures, often exceeding $700 million per quarter, suggest that the company must maintain significant ongoing investment just to offset natural production declines. Analysts should investigate whether current capital spending levels are sufficient to sustain long-term reserve replacement without compromising the company's free cash flow profile.
As indicated by recent financial disclosures, Expand Energy has prioritized a balanced capital deployment strategy, utilizing $141 million for dividends and $66 million for share repurchases in 2026Q1, signaling a transition toward returning value to shareholders following the completion of major merger-related integration activities.
The company's ability to fund both dividends and buybacks while maintaining a healthy balance sheet suggests a shift in management philosophy toward capital discipline. Investors should monitor whether these return programs remain sustainable if natural gas prices experience a prolonged downturn, given the company's high fixed-cost structure.
Quick answers to the most common questions about buying EXE stock.
Expand Energy Corporation (EXE) generated $4.58B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Expand Energy Corporation (EXE) generated $1.84B 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.
Expand Energy Corporation (EXE) spent $2.74B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Expand Energy Corporation (EXE) returned $765.0M to shareholders via cash dividends and spent $100.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.