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
BTU
← 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
BTUPeabody Energy Corporation
$22.67$2.8B
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
HomeStocksBTUCash Flow

Peabody Energy Corporation (BTU) Cash Flow Statement

27Y historyFree accessUpdated daily

Free cash flow has eroded significantly, shifting from a 24.7% margin in 2024Q3 to a negative 8.8% in 2026Q1, while cash reserves have declined from $969.3 million to $492.5 million over the same period.

BTU 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'00Dec'99Dec'98
Cash from Operations524.9M949.7M606.5M1.04B1.17B420M-9.7M677.4M1.49B1.01B-52.8M-14.4M336.6M722.4M1.52B1.63B1.09B1.05B1.29B316.37M595.73M702.76M283.76M188.86M231.2M262.91M270.51M181.68M
Operating CF Margin %-24.59%14.32%20.93%23.56%12.66%-0.34%14.65%26.69%18.13%-1.12%-0.26%4.96%10.3%18.76%20.48%15.85%17.43%19.5%6.92%11.33%15.13%7.81%6.67%8.51%9.7%12.92%8.09%
Operating CF Growth %165.7%56.59%-41.43%-11.77%179.43%4429.9%-101.43%-54.53%47.32%2015.15%-266.67%-104.28%-53.41%-52.32%-7.23%50.23%3.74%-18.5%306.4%-46.89%-15.23%147.66%50.25%-18.31%-12.06%-2.81%48.9%-
Net Income-119.7M-52.7M407.3M759.6M1.32B347.4M-1.86B-188.3M645.7M461.6M-674.3M-1.81B-749.1M-286M-470.9M1.01B805.1M457.9M953.5M264.29M600.7M422.65M175.39M31.35M105.52M118.57M10.21M160.34M
Depreciation & Amortization301.5M421M0371.9M317.6M36.8M1.83B919.8M679M465.4M465.4M572.2M655.7M740.3M663.4M482.2M440.9M405.2M412.9M368.74M384.62M323.05M278.49M242.49M242.18M249.78M184.19M202.64M
Stock-Based Compensation2.6M07.3M6.9M8.4M10M13.5M38.3M34.9M23.7M12.8M28.2M46.8M50.9M45.4M43.9M41.1M38.8M34.9M2.74M391K11.39M0472K0000
Deferred Taxes1.5M012.2M82.9M-81.6M-7.5M27.8M39.4M35.5M-97M-86.5M-107.6M231.9M-434.1M-2.6M180.6M71.7M131.1M-32.9M-201.44M-189.24M-24.96M-31.93M-48.26M-41.32M-157.8M-679K65.51M
Other Non-Cash Items257.2M555.8M389.6M-75M-242.5M33.4M-5.3M-7.6M63.4M302.1M380.7M1.28B92.6M621.1M1.06B5.8M-95.4M38.6M-200.6M-66.8M-128.34M-106.98M16.42M-11.94M-2.24M49.58M103.37M-218.2M
Working Capital Changes47.9M25.6M-209.9M-110.8M-145.7M-100K-16.2M-124.2M31.2M-133.7M-150.9M28.5M58.7M30.2M215.9M-89.8M-176.3M-23.7M117.9M-51.16M-72.4M77.61M-132.91M-25.25M-72.93M2.79M-26.57M-28.6M
Change in Receivables-35.7M48.8M21.9M88.4M-115M-105.6M84.6M82.9M171.8M-101.3M-101.3M188M55.4M104.8M285.3M-221M-149.2M81.4M-113.5M64.87M-103.4M-52.76M0-21.28M0000
Change in Inventory34.8M10.2M-41.6M-59.7M-69.4M35M70.6M-53.3M50.2M104M104M96.2M104.9M39.9M-112.9M-50.4M-7.7M-48.9M-13M-63.44M-38.21M-67.13M-57.78M-16.8M-12.87M16M9.4M-16.6M
Change in Payables100M10.3M-184.9M120.2M68M128.1M-192.4M-118.2M-160.2M156.5M-27.9M-381.7M00-106.6M228.3M223.3M-123.8M225.5M56.87M88.01M173.92M034.42M0000
Cash from Investing-691.6M-964.4M-598.1M-342.6M-28.7M-131.5M-206.7M-261.3M-517.3M-78.3M-244.1M-290M-314.5M-515.7M-1.09B-3.81B-703.6M-406.5M-505.5M-575.33M-2.14B-584.2M-705.03M-192.28M-144.08M-185.38M-2.24B-129.86M
Capital Expenditures-394.4M-421.4M-402.5M-348.3M-224.2M-183.1M-197.5M-285.3M-301.4M-185.1M-381.7M-413.2M-487.7M-725.9M-1.16B-846.9M-557M-390.3M-444.7M-470.43M-655.91M-643.86M-266.6M-156.44M-208.56M-204.05M-174.87M-166.34M
CapEx % of Revenue10.12%10.91%9.5%7.04%4.5%5.52%6.86%6.17%5.4%3.32%8.09%7.37%7.18%10.35%14.33%10.62%8.12%6.49%6.74%10.28%12.48%13.86%7.34%5.53%7.68%7.53%8.35%7.41%
Acquisitions-1.17B-569.4M-946.4M0-645.9M-485.6M-343M-421.5M-862.7M-401.2M-309.5M-425.4M-529.8M-671.7M-824M-2.94B-76M-56.8M00-1.55B0-429.06M-91.4M-46.01M-4.33M00
Investments----------------------------
Other Investing873.9M26.4M750.8M5.7M1.32B493M333.8M39.6M656.9M508M448.7M487.1M704.6M877M905.5M60.2M10.4M177.5M-17.3M-100.33M-11.02M59.66M-9.37M-14.01M110.5M22.99M-2.06B36.48M
Cash from Financing-78.7M-83.4M-276M-460.3M-681.6M-43.4M193.4M-701.3M-1.03B-793.1M907.9M267.7M-168.1M-321.5M-663.3M1.68B-77.1M-102.3M-375.8M-22.27M1.37B-4.92M693.4M48.6M-54.8M-205.18M2.16B-235.39M
Debt Issued (Net)-18.7M-21.5M-1.1M-9M-862.4M-285.3M205.5M-71.1M-85M410.7M944.7M304.4M-19.9M-202.2M-415M3.84B-17.3M-37.1M-130.4M-20.12M1.52B-8.46M204.21M89.06M-31.29M-568.6M00
Equity Issued (Net)-3.4M-800K-187.2M-361.4M219.4M268.4M-1.6M-342.2M-849.2M-176M-100K000-99.9M-18.7M-13.5M-2.3M-185.7M32.57M-79.64M25.58M412.73M33.07M3.25M-551K00
Dividends Paid-36.6M-36.5M-37.6M-30.6M000-258.1M-59.6M0-92.3M-1.4M-92.3M-91.7M-91.9M-92.1M-79.4M-66.8M-64.9M-63.66M-63.46M-44.53M-32.57M-24.06M-20.86M000
Share Repurchases-6.7M-800K-187.2M-361.4M-2.6M-1.4M-1.6M-342.2M-849.2M-175.7M-100K00-3.1M-99.9M-18.7M-13.5M-2.3M-199.8M0-99.77M0000-1.11M00
Other Financing-20M-24.6M-50.1M-59.3M-38.6M-26.5M-10.5M-29.9M-31.4M-1.07B-36.7M-35.3M-55.9M-27.6M-56.5M-2.05B33.1M3.9M-106M28.94M9.38M22.5M109.02M-49.48M-5.9M25.82M2.16B-235.39M
Net Change in Cash-210.4M-125.1M-267.6M232.6M463.3M245.1M-23M-285.2M-52.8M139.8M611M-36.7M-146M-114.8M-240.3M-496.1M306.4M539.1M404.4M-281.23M-176.77M113.64M272.13M46.29M32.59M-128.46M194.08M-184.29M
Free Cash Flow127.1M528.3M204M687.2M949.4M236.9M-207.2M392.1M1.19B826.1M-434.5M-427.6M-151.1M-3.5M357.3M786.3M530.1M657.6M841M-154.07M-60.19M58.9M17.16M32.42M22.64M58.87M95.64M15.34M
FCF Margin %3.26%13.68%4.82%13.89%19.06%7.14%-7.19%8.48%21.29%14.81%-9.21%-7.62%-2.22%-0.05%4.42%9.86%7.73%10.94%12.76%-3.37%-1.15%1.27%0.47%1.15%0.83%2.17%4.57%0.68%
FCF Growth %-22.55%158.97%-70.31%-27.62%300.76%214.33%-152.84%-67%43.84%290.13%-1.61%-182.99%-4217.14%-100.98%-54.56%48.33%-19.39%-21.81%645.86%-155.98%-202.19%243.16%-47.06%43.18%-61.54%-38.45%523.39%-
FCF per Share1.044.341.444.456.042.12-2.123.789.826.29-23.74-23.11-8.45-0.201.332.911.972.463.11-0.57-0.220.220.070.580.423.2213.282.13
FCF Conversion (FCF/Net Income)-1.06x-17.95x1.64x1.36x0.90x1.17x0.01x-3.21x2.30x2.19x0.07x0.01x-0.43x-1.38x-2.59x1.71x1.40x2.34x1.35x1.20x0.99x1.66x1.62x6.02x2.19x9.32x26.50x1.13x
Interest Paid0000000000000000000000000000
Taxes Paid0000000000000000000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetHealthy
Cash FlowDeteriorating
Top Statement Risk

Commodity price volatility exposure

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Disconnect

According to recent financial disclosures, Peabody Energy's operating cash flow has frequently decoupled from net income, with the OCF/NI ratio exhibiting extreme volatility, including a negative 3.86x reading in 2025Q3, which suggests that reported earnings are currently poor indicators of the company's actual cash-generating capacity.

The persistent gap between net income and operating cash flow indicates that non-cash charges and working capital swings are masking the underlying cash reality. Investors should monitor this divergence closely, as it suggests that the company's reported profitability may be significantly less reliable than the headline figures imply.

Free Cash Flow Margin Erosion

Based on reported quarterly data, Peabody Energy's free cash flow trajectory has shifted from a peak margin of 24.7% in 2024Q3 to a negative 8.8% in 2026Q1, signaling a rapid deterioration in the company's ability to generate surplus cash after accounting for necessary capital expenditures.

This downward trend in FCF margins appears to be driven by a combination of contracting revenue and sustained capital intensity. The inability to maintain positive free cash flow in recent periods warrants further investigation into whether current operational costs are structurally misaligned with prevailing market prices.

Capital Intensity Amid Revenue Decline

As reported in financial statements, Peabody Energy's capital expenditure as a percentage of revenue has trended upward, reaching 8.8% in 2026Q1, which indicates that the company is maintaining significant investment levels even as its top-line growth faces persistent downward pressure from market normalization.

The sustained level of capital spending suggests that the company is prioritizing asset maintenance or long-term project development despite the current cash flow strain. This capital intensity may limit the company's flexibility to navigate prolonged periods of low commodity pricing without further impacting its liquidity position.

Working Capital Volatility Impacts Liquidity

Based on the provided cash flow statements, working capital fluctuations have been a primary driver of quarterly cash flow instability, with a significant $179.8 million outflow in 2024Q2 followed by a $93.9 million inflow in 2025Q3, reflecting the inherent lumpiness of coal mining operations.

These swings suggest that the company's cash position is highly sensitive to the timing of inventory liquidation and the settlement of trade payables. Analysts should view these working capital movements as a potential source of short-term liquidity risk rather than a reflection of long-term operational efficiency.

Aggressive Acquisition Strategy Versus Returns

According to recent SEC filings, Peabody Energy has prioritized significant capital deployment toward acquisitions, including a $586 million outflow in 2025Q4, which appears to contrast with the company's modest dividend payments and limited share repurchases during the same period of operational volatility.

The focus on inorganic growth through acquisitions suggests a management strategy that may be attempting to secure future production capacity at the expense of immediate shareholder returns. Investors should monitor whether these acquisitions provide the expected return on investment given the current negative net margin environment.

BTU — Frequently Asked Questions

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

How much cash does Peabody Energy Corporation (BTU) generate from operations?

Peabody Energy Corporation (BTU) generated $949.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Peabody Energy Corporation's free cash flow?

Peabody Energy Corporation (BTU) generated $528.3M 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 Peabody Energy Corporation's capital expenditure (CapEx)?

Peabody Energy Corporation (BTU) spent $421.4M 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 Peabody Energy Corporation distribute cash to shareholders?

In 2025, Peabody Energy Corporation (BTU) returned $36.5M to shareholders via cash dividends and spent $0.8M on share repurchases. This shows the company's commitment to returning capital to its equity investors.