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
EXEExpand Energy Corporation
$88.47$21.3B
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
HomeStocksEXECash Flow

Expand Energy Corporation (EXE) Cash Flow Statement

30Y historyFree accessUpdated daily

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.

EXE Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Jun'97Jun'96
Cash from Operations5.87B4.58B1.56B2.38B4.13B1.79B1.16B1.62B1.73B745M-204M726M4.63B4.61B2.84B5.9B5.12B4.36B5.24B4.93B4.84B2.41B1.45B938.91M432.53M553.74M314.64M145.02M314.64M84.1M120.97M
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 Income3.23B1.82B-714M2.42B4.94B6.33B-9.75B-308M225M939M-4.39B-14.69B1.44B645M-769M1.74B1.77B-5.83B656M1.32B1.99B921.43M515.15M312.98M40.29M217.41M455.57M33.27M455.57M-176.8M23.36M
Depreciation & Amortization2.98B2.98B1.73B00995M001.83B995M1.11B2.23B2.92B2.9B2.81B1.92B1.61B1.61B2.15B1.99B1.46B945M611.32M000000107.3M0
Stock-Based Compensation35M46M38M33M22M021M30M00000000000000000000000
Deferred Taxes804M448M-123M428M-1.33B-106M-10M-305M-10M11M-171M-4.43B1.1B526M-427M1.11B1.11B-3.49B40M835M1.25B544.89M289.53M186.66M28.68M138.83M-259.41M1.76M0-3.6M12.85M
Other Non-Cash Items-1.14B-433M950M-775M622M-6.24B9.99B2.46B-409M-729M4.01B18.64B-310M882M2.44B534M50M12.04B2.33B460M-661.79M14.57M2.79M397.59M343.56M162.33M109.64M103.7M-149.77M234.3M52.22M
Working Capital Changes-34M-285M-315M275M-123M814M915M-254M91M-471M-761M-1.03B-512M-342M-1.22B594M569M23M58M325M798M-19M29.75M41.67M20.01M35.17M8.84M6.29M8.84M-77.1M32.54M
Change in Receivables0-370M00000376M000005M-68M-530M-769M0-78M-192M-21.63M-204.86M-152.59M-72.68M-44.97M34.27M-66.71M17.59M-66.71M-20M-3.52M
Change in Inventory00000000000000000000-126.54M-66.98M-9.48M-10.97M11.33M929K4.3M4.36M1.42M-1.5M78K
Change in Payables0-68M00000000000-347M-1.15B000001.02B92.22M97.64M00000000
Cash from Investing-2.85B-2.76B-1.9B473M-3.4B-916M-992M-2.48B455M-1.19B-660M-3.65B417M-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 Revenue21.33%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%
Acquisitions51M0-459M2.53B-1.97B-181M150M-353M2.38B1.3B1.54B135M6.82B4.39B0-339M0176M219M-2.37B-3.76B-35M-1.9B-1.26B-331.65M-173.84M-78.91M-49.89M-78.91M00
Investments-------------------------------
Other Investing113M-9M187M0407M00136M0-270M-77M-9M-20M181M8.15B8.88B5.14B1.93B6.08B-15M-21.06M65.19M-16.26M1.28B323.25M3.94M-18.73M51.16M-12.23M-18.45M6.87M
Cash from Financing-1.14B-1.51B-419M-1.89B-1.45B-237M101M859M-2.19B-434M921M-1.07B-1.82B-1.1B2.08B158M3.18B-336M6.36B2.99B4.04B4.57B1.9B931.25M477.26M234.51M-27.74M13.1M-22.93M512.1M219.52M
Debt Issued (Net)-227M-663M-20M-1.05B829M-719M245M986M-1.94B-226M952M-508M110M65M1.65B-2.36B347M-651M3.81B3.35B1.84B2.27B960.26M407.38M327.83M97.25M-18.5M18.5M-18.5M223M118.03M
Equity Issued (Net)-97M-76M3M-355M-1.07B602M0000000-212M002.56B-3M2.52B15M2.3B2.34B941.11M565.68M164.1M145.08M-29.96M-53K-29.96M289.5M99.5M
Dividends Paid-764M-765M-388M-487M-1.21B-119M-22M-91M-92M-183M0-289M-405M-404M-398M-379M-281M-204M-183M-210M-175.43M-92.01M-79.81M-48.17M-15.16M-1.09M-4.64M0-4.64M00
Share Repurchases-166M-100M0-355M-1.07B000000000000-7M-5M0-86.19M-4M0-2.11M0-10K-29.96M-53K000
Other Financing-51M-11M-14M010M-1M-122M-36M-155M-25M-31M-269M-1.52B-546M828M2.9B553M522M206M-172M71.13M49.53M77.4M6.36M487K-6.73M25.37M-5.34M30.17M-400K1.99M
Net Change in Cash1.88B301M-758M961M-722M635M273M2M-1M-877M57M-3.32B3.23B550M-64M249M-205M-1.44B1.75B-2M-57.51M53.13M-33.69M-207.06M130.04M117.59M-38.66M9.14M-38.66M-51.6M-3.9M
Free Cash Flow2.86B1.84B8M551M2.3B1.05B22M-640M-267M-1.75B-2.32B-3.04B-1.98B-2.99B-2.98B-1.08B-3.15B375M-6.31B3.49B3.86B-2.04B22.41M-1.12B-336.41M93.77M112.44M-9.43M112.44M-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 Share11.907.650.053.8515.778.932.25-76.88-58.75-385.65-608.38-919.94-513.99-917.00-925.35-287.23-893.48122.55-2315.231434.501682.11-1111.4814.66-868.07-389.56107.79148.37-18.48148.37-23.64-6.39
FCF Conversion (FCF/Net Income)0.89x2.52x-2.19x0.98x0.84x0.28x-0.12x-5.27x7.65x-1.48x0.05x-0.05x2.42x6.37x-3.69x3.39x2.88x-0.75x8.67x3.40x2.42x2.54x2.81x3.00x10.74x2.55x0.69x4.36x0.69x-0.46x5.18x
Interest Paid19M00117M146M0000667M344M235M96M000000000000000000
Taxes Paid82M00132M193M000016M-27M44M10M26M44M25M07M296M000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetHealthy
Cash FlowImproving
Top Statement Risk

LNG Export Regulatory Exposure

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Divergence

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.

Free Cash Flow Margin Volatility

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.

Capital Intensity and Asset Replacement

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.

Capital Allocation and Shareholder Returns

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.

EXE — Frequently Asked Questions

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

How much cash does Expand Energy Corporation (EXE) generate from operations?

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.

What is Expand Energy Corporation's free cash flow?

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.

What is Expand Energy Corporation's capital expenditure (CapEx)?

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.

How does Expand Energy Corporation distribute cash to shareholders?

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.