Scotts Miracle-gro Co cash flow statement
In fiscal 2025, Scotts Miracle-gro Co's operations generated $371m of cash; it spent $97.4m on capital projects, leaving free cash flow of $274m. It returned $154m in dividends and $18.4m through buybacks.
Cash flow statement
| Fiscal year | 2009Sept 2009 | 2010Sept 2010 | 2011Sept 2011 | 2012Sept 2012 | 2013Sept 2013 | 2014Sept 2014 | 2015Sept 2015 | 2016Sept 2016 | 2017Sept 2017 | 2018Sept 2018 | 2019Sept 2019 | 2020Sept 2020 | 2021Sept 2021 | 2022Sept 2022 | 2023Sept 2023 | 2024Sept 2024 | 2025Sept 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | 265 | 296 | 122 | 153 | 342 | 241 | 247 | 244 | 363 | 343 | 227 | 558 | 272 | −129 | 531 | 668 | 371 | 369 |
| Depreciation and amortisation | 48 | 49 | 50 | 62 | 66 | 61 | 54 | 62 | 74 | 83 | 89 | 95 | 94 | 105 | 93 | 81 | 63 | 63 |
| Stock-based pay | 15 | 16 | 16 | 13 | 10 | 11 | 13 | 16 | 25 | 40 | 38 | 58 | 41 | 34 | 69 | 80 | 69 | 50 |
| Capital spending | 72 | 83 | 73 | 69 | 60 | 88 | 62 | 58 | 70 | 68 | 42 | 63 | 107 | 114 | 93 | 84 | 97 | 106 |
| Free cash flow | 193 | 213 | 49 | 84 | 282 | 153 | 185 | 186 | 294 | 274 | 184 | 495 | 165 | −243 | 438 | 584 | 274 | 263 |
| Free cash flow after stock pay | 178 | 196 | 33 | 72 | 272 | 142 | 172 | 170 | 268 | 234 | 146 | 437 | 124 | −277 | 369 | 503 | 205 | 214 |
| Dividends paid | 33 | 43 | 68 | 75 | 88 | 231 | 111 | 117 | 120 | 120 | 125 | 411 | 143 | 166 | 149 | 151 | 154 | 154 |
| Share buybacks | — | 25 | 359 | 18 | 0 | 120 | 15 | 137 | 255 | 328 | 3 | 53 | 129 | 258 | 9 | 5 | 18 | 12 |
| Quarter | 2024 Q4Sept 2024 | 2025 Q1Dec 2024 | 2025 Q2Mar 2025 | 2025 Q3Jun 2025 | 2025 Q4Sept 2025 | 2026 Q1Dec 2025 | 2026 Q2Mar 2026 | 2026 Q3Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | 119 | −445 | 188 | 454 | 174 | −370 | 220 | 346 |
| Depreciation and amortisation | 32 | 16 | 16 | 16 | 16 | 16 | 15 | 16 |
| Stock-based pay | 15 | 16 | 22 | 17 | 13 | 7 | 19 | 10 |
| Capital spending | 17 | 29 | 8 | 17 | 43 | 20 | 19 | 25 |
| Free cash flow | 102 | −475 | 180 | 438 | 131 | −390 | 201 | 321 |
| Free cash flow after stock pay | 87 | −490 | 158 | 421 | 118 | −398 | 183 | 311 |
Compare with peers
- FMC Corp cash flow
- ICL Group Ltd. cash flow
- CF Industries cash flow
- The Mosaic Company cash flow
- Corteva, Inc. cash flow
Head to head: FMC vs SMGICL vs SMGCF vs SMG
More: Fertilizers & Agricultural Chemicals stocks compared, Materials sector, rankings of US companies