SM
SM Energy Company
$32.59
+$1.22(+3.89%)
71
Overall
100
Value
63
Tech
50
Quality
Market Cap
$7.52B
Volume
3.71M
52W Range
$17.45 - $33.25
Target Price
$37.46
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $1.2B | $1.3B | $3.8M | $1.6B | $1.1B | $2.6B | $3.3B | $2.4B | $2.7B | $3.1B | ||
| Total Revenue | $1.2B | $1.1B | $2.1B | $1.6B | $1.1B | $2.6B | $3.3B | $2.4B | $2.7B | $3.2B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-597.6M | $511.7M | $-487.4M | $500.7M | $1.2B | $1.3B | $1.2B | $563.5M | $637.0M | $885.0M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $228.2M | $748.7M | $-483.6M | $1.1B | $-50.0M | $1.3B | $2.1B | $1.8B | $2.1B | $2.3B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $1.1B | $759.7M | $905.2M | $1.0B | $950.0M | $971.7M | $160.3M | $891.6M | $1.0B | $1.4B | ||
| Selling, General & Administrative | $126.4M | $120.6M | $116.5M | $132.8M | $99.2M | $111.9M | $114.6M | $121.1M | $138.0M | $161.0M | ||
| General & Administrative Expenses | $126.4M | $120.6M | $116.5M | $132.8M | $99.2M | $111.9M | $114.6M | $121.1M | $138.0M | $161.0M | ||
| Salaries & Wages | $-10.5M | $-11.4M | $-8.8M | -- | $6.1M | $6.3M | -- | -- | -- | -- | ||
| Depreciation & Amortization | $790.7M | $557.0M | $665.3M | $823.8M | $785.0M | $774.4M | $603.8M | $690.5M | $809.0M | $1.2B | ||
| Other Operating Expenses | $10.8M | $13.7M | $18.3M | $19.9M | $24.8M | $46.1M | $3.5M | $20.6M | $16.0M | $22.0M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-845.8M | $-11.0M | $-1.4B | $-70.0M | $-1.1B | $209.1M | $1.6B | $986.9M | $1.1B | $1.0B | ||
| EBITDA | $-242.5M | $408.8M | $1.5B | $767.3M | $-7.8M | $980.9M | $2.1B | $1.7B | $1.9B | $2.2B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $158.7M | $179.3M | $160.9M | $159.1M | $163.9M | $160.4M | $120.3M | $91.6M | $141.0M | $173.0M | ||
| Intinc | -- | -- | -- | -- | -- | -- | $5.8M | $19.9M | $32.0M | $3.0M | ||
| Net Non-Operating Interest Income/Expense | $-158.7M | $-179.3M | $-160.9M | $-159.1M | $-163.9M | $-160.4M | $114.6M | $-71.8M | $-109.0M | $-170.0M | ||
| Gain on Sale of Securities | $-250.6M | $-26.4M | $161.8M | $-97.5M | $161.6M | $-901.7M | $-374.0M | $68.2M | $50.0M | $178.0M | ||
| Other Income/Expense | $197.5M | $153.5M | $-2.2B | $98.7M | $-437.7M | $904.3M | $-450.6M | $-67.2M | $-49.0M | $-178.0M | ||
| Other Special Charges | $16.1M | $3.9M | $1.6B | $-2.0M | $276.1M | $-2.6M | $-69.1M | $-928.0K | $-1.0M | -- | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-7.8M | $-6.0M | $-4.4M | -- | -- | -- | -- | -- | -- | -- | ||
| Special Income Charges | $-7.8M | $-6.0M | $-4.4M | $30.3M | $1.0B | $10.0M | $-5.2M | $-10.0M | $-19.0M | $-16.0M | ||
| Impairment of Capital Assets | -- | -- | -- | $33.8M | $1.0B | $35.0M | $7.5M | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-1.0B | $-164.6M | $812.7M | $-71.9M | $-792.8M | $206.5M | $1.5B | $1.0B | $1.1B | $1.0B | ||
| Pre-Tax Income | $-1.2B | $-343.8M | $651.8M | $-231.0M | $-956.7M | $46.2M | $1.4B | $914.2M | $966.0M | $830.0M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $-444.2M | $-183.0M | $143.4M | $-44.0M | $-192.1M | $9.9M | $283.8M | $96.3M | $196.0M | $182.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $-757.7M | $-160.8M | $508.4M | $-187.0M | $-764.6M | $36.2M | $1.1B | $817.9M | $770.0M | $648.0M | ||
| Net Income (Continuing Operations) | $-757.7M | $-160.8M | $508.4M | $-187.0M | $-764.6M | $36.2M | $1.1B | $817.9M | $770.0M | $648.0M | ||
| Net Income (Discontinued Operations) | $-757.7M | $-160.8M | $508.4M | $-187.0M | $-764.6M | $36.2M | $1.1B | $817.9M | $770.0M | $648.0M | ||
| Net Income (Common Stockholders) | $-757.7M | $-160.8M | $508.4M | $-187.0M | $-764.6M | $36.2M | $1.1B | $817.9M | $770.0M | $648.0M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $805.7M | ||
| TOTALS | ||||||||||||
| Total Expenses | $476.4M | $1.3B | $417.8M | $1.5B | $1.3B | $1.5B | $1.4B | $1.5B | $1.7B | $2.3B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $76.6M | $111.4M | $111.9M | $112.5M | $113.7M | $119.0M | $122.4M | $118.7M | $114.8M | $115.0M | ||
| Average Shares Outstanding (Diluted) | $76.6M | $111.4M | $113.5M | $112.5M | $113.7M | $123.7M | $124.1M | $119.2M | $115.5M | $115.0M | ||
| Shares Outstanding | $111.3M | $111.7M | $112.2M | $113.0M | $114.7M | $121.9M | $121.9M | $115.7M | $114.5M | $239.7M | ||
| Basic EPS | $-9.9 | $-1.44 | $4.54 | $-1.66 | $-6.72 | $0.30 | $9.09 | $6.89 | $6.71 | $5.65 | ||
| Basic EPS (Continuing Operations) | $-9.9 | $-1.44 | $4.54 | $-1.66 | $-6.72 | $0.30 | $9.09 | $6.89 | $6.71 | $5.65 | ||
| Diluted EPS | $-9.9 | $-1.44 | $4.48 | $-1.66 | $-6.72 | $0.29 | $8.96 | $6.86 | $6.67 | $5.64 | ||
| Diluted EPS (Continuing Operations) | $-9.9 | $-1.44 | $4.48 | $-1.66 | $-6.72 | $0.29 | $8.96 | $6.86 | $6.67 | $5.64 | ||
| Dividend Per Share | -- | $0.10 | -- | $0.10 | -- | $0.02 | $0.31 | $0.60 | $0.76 | $0.80 | ||
| OTHER METRICS | ||||||||||||
| Exploration Development And Mineral Property Lease Expenses | $146.0M | $68.5M | $105.1M | $51.5M | $41.0M | $39.3M | $54.9M | $59.5M | $64.0M | $57.0M | ||
| Gain On Sale Of Business | -- | $-3.0M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | $37.1M | $-131.0M | $426.9M | $862.0K | $91.0K | -- | -- | -- | -- | -- | ||
| Other Gand A | $126.4M | $120.6M | $116.5M | $132.8M | $99.2M | $111.9M | $114.6M | $121.1M | $138.0M | $161.0M | ||
| Other Impairment Of Capital Assets | $80.4M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-5.2M | $-4.8M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Othspecchg | -- | -- | -- | $-3.5M | $-485.0K | $-25.0M | $-12.7M | $-10.0M | $-19.0M | $-16.0M | ||
| Restruct | $-7.8M | $-6.0M | $-4.4M | -- | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | SM | $32.59 | +3.9% | 3.71M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |