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
WDSWoodside Energy Group Ltd
$18.94$36.0B
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
HomeStocksWDSCash Flow

Woodside Energy Group Ltd (WDS) Cash Flow Statement

30Y historyFree accessUpdated daily

Capital intensity remains elevated with a CapEx/Revenue ratio of 48.4% in 2025Q4, contributing to volatile free cash flow generation that complicates the sustainability of the company's $1.0 billion quarterly dividend payout.

WDS Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricDec'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'98Dec'97Dec'96
Cash from Operations7.19B5.85B6.14B8.81B3.79B1.85B3.31B3.3B2.4B2.59B2.48B4.79B3.33B3.35B2.24B2.1B1.67B2.65B2.6B1.87B1.1B1.03B905.22M674.58M565.78M916.15M363.3M240.13M328.54M409.83M
Operating CF Margin %55.39%44.37%43.91%52.39%54.47%51.36%67.82%62.9%60.38%63.48%49.2%64.36%56.19%54.74%46.69%50.18%43.6%63.54%77.24%62.21%54.91%61.06%58.41%53.68%46.22%67.5%56.16%38.35%54.79%64.49%
Operating CF Growth %23%-4.85%-30.26%132.36%105.08%-44.05%0.27%37.33%-7.23%4.53%-48.28%43.69%-0.51%49.28%6.56%25.99%-36.89%1.7%39.14%69.3%7.39%13.61%34.19%19.23%-38.24%152.17%51.3%-26.91%-19.84%65.62%
Net Income2.72B3.65B1.66B6.5B1.98B-4.03B343M1.36B1.07B868M26M2.41B1.75B2.87B1.51B1.57B1.64B1.25B903.33M1.43B1.11B845.5M396.36M-91.99M464.28M966.64M216.7M183.05M178.82M0
Depreciation & Amortization5.39B4.76B4.14B2.21B907M1.83B1.75B1.59B1.26B1.4B2.75B1.9B1.66B1.45B0000000000000000
Stock-Based Compensation20M039M26M12M19M21M21M21M27M26M23M6.58M3.29M0000000000000000
Deferred Taxes0723M1.55B000000000000000000000000000
Other Non-Cash Items-1.07B-2.96B-335M1.16B1.18B3.88B1.11B363M163M217M-418M476M-126.58M-973.74M-1.51B-1.57B-1.64B-1.25B-903.33M-1.43B-1.11B-845.5M-396.36M91.99M-464.28M-966.64M-216.7M-183.05M-178.82M0
Working Capital Changes131M-329M-909M-1.08B-287M150M82M-43M-115M75M88M-29M42M-14.45M0000000000000000
Change in Receivables113M-301M107M-77M-39M41M118M-96M9M21M-28M33M101M22.15M0000000000000000
Change in Inventory-102M-161M-31M-146M-4M51M-21M22M-25M45M67M-65M48M-36.6M0000000000000000
Change in Payables000000000000000000000000000000
Cash from Investing-7.91B-5.75B-5.58B-2.27B-2.94B-2.11B-1.24B-1.77B-1.57B-2.47B-5.55B-617M-1.06B155.07M-3.53B-2.94B-5.4B-3.19B-2.2B-1.83B-1.35B-337.01M-557.4M-409.37M-414.15M-238.13M-469.08M-388.61M-211.73M-90M
Capital Expenditures-7.97B-4.9B-5.29B-3.14B-2.62B-1.95B-1.21B-1.78B-1.39B-1.86B-1.82B-697M-710M-1.84B-3.57B-3.65B-5.41B-3.36B-2.72B-1.84B-1.18B-837.32M-611.15M-387.69M-379.69M-273.5M-357.71M-269.36M-125.5M-84.86M
CapEx % of Revenue61.41%37.2%37.81%18.65%37.6%54.03%24.89%33.93%34.97%45.64%36.16%9.37%11.98%30.15%74.3%87.03%141.23%80.59%80.73%61.17%58.45%49.71%39.44%30.85%31.01%20.15%55.3%43.02%20.93%13.35%
Acquisitions0-1.9B-2M1.08B00000-446M-3.64B00000071.32M464.38M-1.34M-261.87M-50.35M611.15M-5.58M-29.2M-13.97M-104.03M000
Investments------------------------------
Other Investing63M1.05B-292M-211M-323M-167M-25M6M-178M-167M-99M80M-349M2B35M708M14.37M90.2M53.14M-1.83B-1.18B569.2M-563.49M-13.46M173.84M207.13M203.5M-119.25M-86.23M-5.14M
Cash from Financing2.49B2.1B-5B-3.36B-1.42B-203M317M-159M-805M51M-58M-3.12B-2.47B-1.21B362M608M4.81B561.5M-545.4M43.7M-338.15M-270.49M-315.14M-271.37M-213.6M-527.98M138.4M161.74M-167.84M-328.36M
Debt Issued (Net)1.72B4.67B-624M-531M-939M446M1.57B-1B87M545M1.87B-1.18B-583M00000000000000000
Equity Issued (Net)-1000K00-1000K00000000000000000000000000
Dividends Paid-2.01B-2.45B-4.25B-2.56B-289M-454M-1.06B-909M-826M-560M-1.73B-1.75B-1.75B-835.05M00-330.58M-441.93M0-562.67M-327.06M-270.49M-311.05M-250.51M-285.85M-141.11M-104.67M-85.37M-78.06M-74.3M
Share Repurchases-53M00000000000000-18M00000000000000
Other Financing2.84B-117M-123M-131M-196M-195M-1.26B1.75B-66M66M-195M-182M-139M-370.81M172M-18M5.14B1B-545.4M606.37M-11.09M0-4.09M-20.85M72.25M-386.88M243.07M247.11M-89.78M-254.06M
Net Change in Cash1.79B2.18B-4.46B3.18B-579M-454M2.38B1.36B33M163M-3.15B1.04B2.22B2.33B-922M-240M1.08B2.1M-154.06M63.74M-413.15M432.7M16.74M-2.92M-58.44M89.88M30.72M16.89M-39.06M-15.32M
Free Cash Flow-782M945M854M5.67B1.17B-96M2.09B1.52B1.01B727M656M4.09B2.62B1.5B-1.33B-1.54B-3.74B-709.74M-117.67M31.18M-71.15M191.14M294.07M286.89M186.09M642.65M5.59M-29.24M203.04M324.98M
FCF Margin %-6.02%7.17%6.1%33.75%16.86%-2.67%42.93%28.97%25.41%17.84%13.04%54.98%44.21%24.59%-27.61%-36.85%-97.63%-17.04%-3.49%1.04%-3.54%11.35%18.98%22.83%15.2%47.35%0.86%-4.67%33.86%51.13%
FCF Growth %-182.75%10.66%-84.95%383.39%1322.92%-104.59%37.81%50.3%38.93%10.82%-83.95%56.03%74.26%213.38%14.17%58.69%-426.9%-503.15%-477.37%143.83%-137.23%-35%2.5%54.17%-71.04%11389.43%119.13%-114.4%-37.52%140.99%
FCF per Share-0.410.490.453.721.21-0.102.241.651.170.870.804.973.181.85-0.69-0.81-1.96-0.37-0.060.02-0.040.100.150.150.100.340.00-0.020.110.17
FCF Conversion (FCF/Net Income)2.65x1.64x3.70x1.36x1.91x-0.46x9.64x2.42x2.25x2.98x95.19x1.98x1.90x1.16x1.49x1.34x1.02x2.12x2.88x1.66x1.36x1.22x2.28x-13.07x1.22x0.95x1.68x1.31x1.84x-
Interest Paid721M00000313M00000000000000000000000
Taxes Paid000000313M00000000000000000000000

Key Metrics

Growth RegimeDecelerating
ProfitabilityStrained
Balance SheetHealthy
Cash FlowDeteriorating
Top Statement Risk

Capital Expenditure Overrun Risk

Earnings Quality Masked by Volatility

As reported in financial statements, Woodside's OCF/NI ratio has exhibited extreme volatility, reaching 2.48 in 2025Q4, which suggests that statutory net income is currently a poor proxy for the company's actual cash-generating capacity due to significant non-cash charges and accounting adjustments inherent in large-scale energy operations.

The persistent gap between net income and operating cash flow indicates that non-cash items, likely related to depreciation and decommissioning provisions, are heavily distorting reported profitability. Investors should monitor this divergence closely, as it implies that the company's accounting earnings may be significantly decoupled from the actual liquidity available to fund ongoing capital commitments.

Free Cash Flow Margin Compression

Based on recent SEC filings, Woodside's FCF margin has trended downward into low-single digits or negative territory, with a 6.5% margin in 2025Q4, highlighting the strain placed on cash reserves by the company's aggressive investment cycle in major offshore development projects like Scarborough.

The inability to consistently generate positive free cash flow suggests that the current capital intensity is outpacing the cash generated from existing production assets. This trajectory warrants further investigation into whether the company can sustain its dividend policy without relying on external financing or asset divestitures.

Capital Intensity Weighing on Liquidity

According to historical data, Woodside's CapEx/Revenue ratio has remained elevated, peaking at 74.2% in 2025Q2, which underscores the massive capital requirements necessary to maintain and expand its long-life LNG infrastructure in an environment of rising subsea engineering and labor costs.

The high proportion of revenue reinvested into capital projects suggests that the company is in a heavy growth phase that leaves little room for operational error. This level of capital intensity appears to be a structural burden that may continue to suppress free cash flow until these major projects reach full production capacity.

Dividend Sustainability Amidst Capital Outlays

As indicated by recent financial disclosures, Woodside has continued to pay out approximately $1.0 billion in dividends per quarter despite periods of negative free cash flow, suggesting a management priority on shareholder returns that may be increasingly at odds with the company's heavy capital expenditure requirements.

The decision to maintain significant dividend payments while simultaneously funding multi-billion dollar projects appears to be a strategy that prioritizes investor sentiment over balance sheet liquidity. This approach may indicate a reliance on the company's low debt-to-equity ratio to bridge the gap, which could become a vulnerability if commodity prices remain depressed.

WDS — Frequently Asked Questions

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

How much cash does Woodside Energy Group Ltd (WDS) generate from operations?

Woodside Energy Group Ltd (WDS) generated $7.19B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Woodside Energy Group Ltd's free cash flow?

Woodside Energy Group Ltd (WDS) reported negative free cash flow of $782.0M in 2025, indicating capital requirements exceeded cash from operations.

What is Woodside Energy Group Ltd's capital expenditure (CapEx)?

Woodside Energy Group Ltd (WDS) spent $7.97B 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 Woodside Energy Group Ltd distribute cash to shareholders?

In 2025, Woodside Energy Group Ltd (WDS) returned $2.01B to shareholders via cash dividends and spent $53.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.