Free cash flow remains highly erratic due to lumpy capital investments, as evidenced by the $827.3 million net acquisition spend in 2026Q1 which pressured the operating cash flow to net income ratio to 0.68.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 927.03M | 682.46M | 736.41M | 856.18M | 370.89M | 62.93M | 604.06M | 280.19M | 46.17M | 125.69M | 286.01M | 207.35M | 53.39M | -42.68M | 68.57M | 57.23M | 317.64M | 298.82M | 807.25M | 545.81M | 831.56M | 979.77M | 909.79M | 523.28M | 142.03M | 477.61M | 271.58M | 46.49M | 74.92M | 9.9M | 8.4M |
| Operating CF Margin % | - | 34.73% | 35.92% | 47.51% | 25.93% | 8.4% | 49.46% | 29.27% | 6.22% | 19.45% | 37.92% | 45.18% | 22.08% | -8.25% | 11.86% | 7.91% | 27.26% | 26.77% | 35.94% | 38.49% | 53.36% | 65.49% | 49.37% | 45.13% | 25.75% | 66.83% | 45.27% | 18.36% | 36.75% | 3.81% | 4.71% |
| Operating CF Growth % | 177.54% | -7.33% | -13.99% | 130.84% | 489.36% | -89.58% | 115.59% | 506.85% | -63.27% | -56.05% | 37.94% | 288.33% | 225.09% | -162.25% | 19.83% | -81.98% | 6.3% | -62.98% | 47.9% | -34.36% | -15.13% | 7.69% | 73.86% | 268.44% | -70.26% | 75.86% | 484.22% | -37.95% | 656.73% | 17.86% | -55.32% |
| Net Income | 904.91M | 379.08M | 495.58M | 656.41M | 472.72M | -11.15M | 413.01M | 139.99M | -8.4M | -264.32M | 117.51M | 255.39M | -171.66M | -191.08M | -83.78M | -529.01M | 164M | 105.47M | 698.77M | 570.42M | 516M | 606.84M | 1.02B | 409.36M | -8.9M | 382.73M | 313.87M | -86.9M | 27M | 6.3M | 1.8M |
| Depreciation & Amortization | 241.03M | 328.46M | 339.03M | 230.94M | 156.2M | 152.98M | 144.39M | 122.5M | 125.04M | 143.66M | 143.07M | 54.52M | 83.73M | 102.18M | 115.39M | 202.52M | 214.29M | 238.59M | 224.07M | 221.25M | 203.85M | 198.88M | 183.71M | 146.91M | 139.85M | 121.72M | 92.88M | 91.44M | 54.68M | -9.5M | -10.4M |
| Stock-Based Compensation | 0 | 0 | -2.19M | 10.72M | 4.7M | 185K | 0 | 400K | 1M | 2.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | 0 | -4.7M | -185K | 0 | -400K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -141.37M | 6.41M | -92.27M | -33.38M | -126.03M | -43.49M | 1.75M | 21.64M | -31.77M | 249.28M | 40.94M | -98M | 124.26M | 70.95M | 16.99M | 424.68M | -25.98M | -27.14M | -135.06M | -316.64M | 59.57M | 55.23M | -92.02M | -8.16M | 50.35M | -108.85M | -39.49M | 47.04M | -303K | 12.2M | 20.9M |
| Working Capital Changes | 0 | -31.5M | -3.74M | -8.51M | -132M | -35.41M | 44.91M | -3.93M | -38.7M | -2.92M | -15.51M | -4.56M | 17.07M | -24.73M | 19.97M | -40.97M | -34.67M | -18.11M | 19.48M | 70.78M | 52.14M | 118.83M | -205.28M | -24.82M | -39.28M | 82.01M | -95.67M | -5.09M | -6.46M | 900K | -3.9M |
| Change in Receivables | 0 | -5.05M | -2.8M | 14.82M | -59.58M | -22.45M | 21.99M | -13.61M | -133K | -506K | 4.29M | -21.04M | -12.46M | 11.82M | 13.56M | 10.43M | -7.78M | 15.69M | -764K | 21.29M | -473K | 112.91M | -92.3M | -16.14M | 11.95M | 66.53M | -100.25M | 0 | 0 | 1.8M | -3.9M |
| Change in Inventory | 0 | -23.98M | 7.52M | -27.67M | -98.56M | -26.72M | 43.85M | -9.8M | -48.81M | -17M | -5.41M | 24.87M | 16.48M | 16.79M | -49.76M | 17.59M | -25.02M | 7.13M | 13.21M | -11.77M | 1.19M | -12.97M | -5.97M | 3.49M | -17.41M | -120K | 3.56M | -4.92M | -1.35M | 900K | -1.1M |
| Change in Payables | 0 | 12.49M | 3.4M | 10.47M | 5.67M | -5.53M | -3.84M | -9.17M | 10.4M | 7.49M | -5.17M | 2.83M | -10.2M | 7.33M | 1.82M | -7.72M | -23.15M | 9.54M | 10.99M | 47.83M | 8.19M | 1.11M | 1.35M | -417K | 723K | 1.29M | -7.87M | 0 | 0 | 1.8M | 300K |
| Cash from Investing | 531.22M | 24.98M | -483.4M | -1.24B | -239.47M | -363.06M | -715.97M | -190.57M | -199.22M | -722.57M | -396.75M | -459.28M | 21.75M | 8.77M | -2.55M | 425.67M | -260.13M | -69.34M | -607.08M | 251.14M | -164.56M | -344.74M | 174.69M | -269.06M | -222.89M | -103.78M | -496.92M | 175.53M | -149.28M | 49.4M | -85.1M |
| Capital Expenditures | -335.11M | -12.53M | -915.25M | -1.63B | -317.96M | -462.4M | -724.32M | -195.97M | -216.31M | -713.56M | -622.46M | -786.77M | -44.99M | -7.02M | -14.5M | -82.38M | -548.95M | -147.35M | -637.89M | -337.77M | -569.82M | -558.16M | -126.95M | -66.59M | -376.84M | -386.13M | -435.98M | -206.83M | -352M | -300K | -300K |
| CapEx % of Revenue | 14.88% | 0.64% | 44.64% | 90.52% | 22.23% | 61.7% | 59.31% | 20.47% | 29.14% | 110.4% | 82.52% | 171.43% | 18.6% | 1.36% | 2.51% | 11.39% | 47.11% | 13.2% | 28.4% | 23.82% | 36.57% | 37.31% | 6.89% | 5.74% | 68.32% | 54.03% | 72.67% | 81.68% | 172.67% | 0.12% | 0.17% |
| Acquisitions | 864.44M | 37.15M | 431.85M | 142.74M | -1.5M | 5.63M | -14.89M | 3M | -6M | -18.69M | 173.19M | 87.44M | 2.02M | -5.51M | -13.55M | 129.39M | 100K | 0 | 11.21M | -60.47M | -10.63M | -35.7M | -52.14M | -93.97M | -6.82M | -64.66M | -41.91M | -126M | 211.95M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 1.39M | 80M | 80M | 23.24M | 2.4M | 5.34M | 28.37M | 225.71M | 240.05M | 64.72M | 25.14M | 14.88M | 356.65M | 1.38M | 2.39M | 128.26M | 532.75M | 415.88M | 78.66M | 282.81M | -108.5M | 160.77M | 347M | -44.85M | 272.75M | 808K | 49.7M | -84.8M |
| Cash from Financing | -1.42B | -869.62M | -147.8M | 433.07M | 10.03M | 223.55M | 124.18M | 19.86M | 116.06M | 498.62M | 48.62M | 219.51M | -64.83M | -49.93M | -88.99M | -498.97M | 36.55M | -337.73M | -177.79M | -825.7M | -562.59M | -640.21M | -1.1B | -233.3M | -5.23M | -299.16M | 263.38M | -230.59M | 61.53M | -67.5M | 59.3M |
| Debt Issued (Net) | -1.03B | -662.17M | 286.31M | 1.07B | 46.84M | 175.06M | 444.03M | -54.48M | 116.36M | 548.72M | 124.51M | 117.45M | -74.89M | -54.33M | -88.54M | -489.01M | 199.2M | -267.65M | 255.98M | -169.69M | 94.12M | 291.06M | -110.56M | 148.85M | 17.2M | -146.17M | 172.99M | -173.34M | 62.64M | 0 | 0 |
| Equity Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 98.42M | 85K | 0 | 98.18M | 0 | -50.4M | 4.8M | 0 | 0 | 0 | 0 | 208.12M | 0 | 0 | 0 | 62.27M | -25.63M | 223K | -36.33M | 104.58M | 0 | 0 | 0 | 0 |
| Dividends Paid | -391.82M | -207.04M | -434.12M | -638.93M | -33.39M | 0 | -312.39M | -19.69M | -386K | -51.4M | -164.55M | -39.23M | -36.97M | -1.44M | 0 | -17.13M | -155.72M | -70.07M | -641.89M | -656.01M | -654.48M | -909.57M | -1.04B | -338.03M | -19.12M | -115.21M | 0 | -4.71M | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17K | 0 | -50.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -631K | -28.56M | 0 | -44.81M | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 0 | -412K | 0 | -862K | 0 | 52.45M | -7.46M | -4.39M | -386K | -3.5M | -9.52M | 141.29M | 116.32M | -3.48M | 0 | 7.17M | -6.92M | 0 | 0 | 0 | -2.23M | -7.41M | -16.36M | -18.49M | -3.53M | -1.46M | -14.18M | -52.54M | -1.11M | 244.7M | 59.3M |
| Net Change in Cash | 34.22M | -162.19M | 105.21M | 53.8M | 141.45M | -76.58M | 12.27M | 109.47M | -36.98M | -98.26M | -62.12M | 28.72M | 10.32M | -83.84M | -22.96M | -16.07M | 94.06M | -108.24M | 22.39M | -28.75M | 104.4M | -5.17M | -18.49M | 32.11M | -86.1M | 74.66M | 38.05M | -8.57M | -12.84M | -8.2M | 20.7M |
| Free Cash Flow | 591.92M | 669.93M | -178.84M | -775.24M | 52.93M | -399.47M | -120.26M | 84.22M | -170.14M | -587.87M | -336.44M | -579.43M | 8.4M | -49.71M | 54.07M | -25.15M | -231.3M | 151.47M | 169.36M | 208.04M | 261.74M | 421.61M | 782.84M | 456.69M | -234.82M | 91.48M | -164.4M | -160.34M | -277.09M | 9.6M | 8.1M |
| FCF Margin % | 26.29% | 34.09% | -8.72% | -43.02% | 3.7% | -53.31% | -9.85% | 8.8% | -22.92% | -90.95% | -44.6% | -126.25% | 3.48% | -9.61% | 9.35% | -3.48% | -19.85% | 13.57% | 7.54% | 14.67% | 16.8% | 28.18% | 42.48% | 39.39% | -42.57% | 12.8% | -27.4% | -63.32% | -135.92% | 3.7% | 4.55% |
| FCF Growth % | -13.76% | 474.6% | 76.93% | -1564.66% | 113.25% | -232.18% | -242.8% | 149.5% | 71.06% | -74.73% | 41.93% | -6994.65% | 116.91% | -191.93% | 314.99% | 89.13% | -252.7% | -10.56% | -18.59% | -20.52% | -37.92% | -46.14% | 71.42% | 294.49% | -356.7% | 155.64% | -2.53% | 42.13% | -2986.32% | 18.52% | -56.22% |
| FCF per Share | 2.66 | 3.01 | -0.80 | -3.48 | 0.25 | -2.01 | -0.61 | 0.47 | -1.00 | -3.46 | -2.14 | -4.83 | 0.07 | -3.12 | 3.47 | -1.62 | -13.80 | 9.73 | 11.08 | 13.89 | 17.49 | 28.17 | 46.70 | 30.49 | -15.35 | 5.95 | -11.18 | -16.24 | -18.01 | 0.62 | 0.53 |
| FCF Conversion (FCF/Net Income) | 0.65x | 1.80x | 1.49x | 1.30x | 0.78x | -4.21x | 1.46x | 2.00x | -5.20x | -0.47x | 2.44x | 1.34x | 0.36x | 0.23x | -0.83x | -0.11x | 1.97x | 2.91x | 1.16x | 0.96x | 1.61x | 1.61x | 0.89x | 1.28x | -15.96x | 1.25x | 0.87x | -0.53x | 2.35x | 0.57x | -0.60x |
| Interest Paid | 0 | 0 | 274.69M | 0 | 0 | 54.65M | 67.86M | 90.6M | 80.89M | 57.29M | 53.47M | 0 | 8.74M | 91.12M | 98.99M | 150.65M | 165.95M | 186.87M | 202.84M | 206.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 2.73M | 4.53M | 122K | 199K | 4.99M | 27K | 324K | 329K | 1.22M | 716K | 0 | 370K | 493K | 518K | 406K | 563K | 383K | 372K | 215K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Spot market rate volatility
According to recent financial disclosures, Frontline's operating cash flow to net income ratio fluctuated significantly, reaching a low of 0.68 in 2026Q1, which suggests that a substantial portion of reported earnings may be tied to non-cash accounting adjustments rather than immediate cash generation.
The divergence between net income and operating cash flow warrants caution, as the 0.68 conversion ratio in the most recent quarter indicates that accounting profits are outpacing actual cash inflows. Investors should monitor whether this gap is driven by the timing of voyage-related receivables or other non-cash items inherent in the load-to-discharge revenue recognition model.
As reported in quarterly filings, Frontline's free cash flow trajectory remains highly erratic, swinging from a negative $1.4 billion in 2023Q4 to a positive $276.5 million in 2025Q4, reflecting the company's aggressive and lumpy capital expenditure cycle related to fleet expansion.
The extreme volatility in free cash flow highlights the company's reliance on large-scale asset acquisitions, which periodically overwhelm operational cash generation. While the recent positive FCF margins are encouraging, the sustainability of this trend appears tethered to the company's ability to limit major capital outlays during periods of spot market weakness.
Based on the provided financial data, Frontline's capital expenditure intensity spiked to 45.2% of revenue in 2026Q1, a sharp increase from the 1.1% observed in 2025Q4, signaling a return to an aggressive growth phase through significant vessel acquisitions.
This high level of capital intensity suggests that management is prioritizing fleet modernization and scale over immediate cash preservation. Analysts should evaluate whether these heavy investments in younger tonnage will yield sufficient returns to offset the increased depreciation burden and potential interest costs associated with financing such a large-scale expansion.
As indicated by recent financial statements, Frontline returned $229.3 million to shareholders via dividends in 2026Q1, a move that appears aggressive given the concurrent $827.3 million net acquisition spend and the resulting pressure on free cash flow.
The decision to maintain significant dividend payouts while simultaneously funding large vessel acquisitions suggests a management team confident in the durability of current spot rates. However, this strategy may leave the company with limited liquidity buffers should the tanker market experience a sudden, prolonged downturn in charter rates.
Quick answers to the most common questions about buying FRO stock.
Frontline Ltd. (FRO) generated $682.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Frontline Ltd. (FRO) generated $669.9M 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.
Frontline Ltd. (FRO) spent $12.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Frontline Ltd. (FRO) returned $207.0M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.