Operating cash flow remains robust at $66.8M in 2023Q1 with a 1.84x OCF/NI ratio, yet minimal capex ($3.4M) and consistent dividends ($6.7M) suggest a harvest strategy that may not support long-term fleet renewal.
GasLog Partners LP (GLOP-PA) cash flow statement — 14-year operating, investing & financing cash flows
| 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 |
|---|
| Cash from Operations | 278.67M | 186.74M | 265.31M | 262.4M | 277.74M | 233.39M | 166.62M | 239.06M | 185.11M | 180.13M | 144.06M | 113.23M | 78.28M | 32.16M | -110.11K |
| Operating CF Margin % | - | 67.12% | 74.47% | 65.96% | 74.86% | 71.56% | 49.94% | 63.13% | 48.31% | 48.53% | 51.02% | 56.7% | 65.76% | 50.14% | - |
| Operating CF Growth % | 86.6% | -29.62% | 1.11% | -5.53% | 19.01% | 40.08% | -30.3% | 29.15% | 2.76% | 25.04% | 27.23% | 44.66% | 143.4% | 29306.54% | - |
| Net Income | 120.38M | -20.15M | 150.95M | 138.71M | 118.99M | 5.73M | 56.86M | -34.77M | 115.51M | 148.1M | 77.34M | 72.04M | 29.17M | 26.22M | -861.06K |
| Depreciation & Amortization | 88.22M | 105.14M | 104.9M | 98.47M | 87.49M | 85.49M | 83.06M | 89.31M | 81.59M | 67.73M | 61.77M | 44.25M | 24.64M | 12.24M | 0 |
| Stock-Based Compensation | 646K | 0 | 0 | 1.36M | 760K | 378K | 1.91M | 1.16M | 1.03M | 850K | 0 | 205.2K | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 102.11M | -14.6M | 85.49M | -56.04M | -49.01M | 0 | -23.24M | 0 | 0 | 0 |
| Other Non-Cash Items | 73.91M | 93.62M | 536K | 59.18M | 67.93M | 37.25M | 50.69M | 70.11M | 63.87M | -8.8M | -715.52K | 3.94M | 12.73M | 568.65K | 830.32K |
| Working Capital Changes | -4.48M | 8.13M | 8.93M | -35.32M | 2.58M | 2.42M | -11.3M | 27.76M | -20.86M | 21.26M | 5.66M | -7.21M | 11.74M | -6.87M | -79.37K |
| Change in Receivables | 0 | -3.58M | 11M | -13.59M | 361K | 8.11M | -7.84M | 6.6M | -9.63M | 1.5M | 2.46M | -3.7M | -922.7K | -116.78K | -33.87K |
| Change in Inventory | 0 | -1.92M | 187K | -18K | 97K | 45K | 317K | 26K | -90K | 323K | -232.44K | 189.25K | -359.79K | -730.21K | -2.45M |
| Change in Payables | 0 | -4.8M | -178K | 4.35M | -366K | -2.4M | -1.81M | 3.65M | 230K | 1.29M | -843.74K | -611.48K | 789.52K | 1.06M | 1.93M |
| Cash from Investing | 181.49M | 35.21M | 139.13M | 149.44M | 76.41M | 98.17M | -23.29M | 5.47M | -31.85M | 2.23M | -6.62M | 14.59M | -334.12M | -454.26M | 110.11K |
| Capital Expenditures | -5.01M | -16.29M | -8.48M | -15.17M | -2.54M | -19.44M | -23.62M | -13.94M | -24.18M | -4.76M | -5.3M | -7.14M | -317.95M | -452.79M | 0 |
| CapEx % of Revenue | 1.3% | 5.85% | 2.38% | 3.81% | 0.69% | 5.96% | 7.08% | 3.68% | 6.31% | 1.28% | 1.88% | 3.58% | 267.1% | 705.91% | - |
| Acquisitions | 48.49M | 51.5M | 148.22M | 0 | 0 | 117.57M | 0 | 7.46M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 195.72M | 0 | -614K | 139.61M | 103.95M | 43K | 326K | 1.95M | 2.33M | 991K | 180.42K | 34.17K | 30.35K | 28.37K | 110.11K |
| Cash from Financing | -373.31M | -224.5M | -408.56M | -598.38M | -302.25M | -289.76M | -136.47M | -281.02M | -173.59M | -160.93M | 140.66M | -114.66M | 268.63M | 436.51M | 0 |
| Debt Issued (Net) | -263.67M | 0 | -33K | -240.17M | -180.83M | -205.18M | -61.26M | -26.86M | -183.4M | -159.96M | 242.45M | -73.46M | 402.6M | 394.9M | 0 |
| Equity Issued (Net) | -88.49M | -51.5M | 0 | 0 | -98.48M | -8.18M | -996K | -20.89M | 270.91M | 283.52M | 53.83M | 176.53M | 325.93M | 0 | 0 |
| Dividends Paid | -28.59M | -130.22M | -226.44M | -292.26M | -29.1M | -31.88M | -69.56M | -137.95M | -118.09M | -282.45M | -65.58M | -231.67M | -197.27M | 0 | 0 |
| Share Repurchases | -11.29M | -51.5M | 0 | 0 | -49.25M | -18.39M | -996K | -22.89M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 7.44M | -42.78M | -182.08M | -65.94M | 6.16M | -44.52M | -4.66M | -95.32M | -143.01M | -2.03M | -90.04M | 290.22K | -252.84M | 41.61M | 0 |
| Net Change in Cash | 89.69M | -2.55M | -4.12M | -186.24M | 52.59M | 41.79M | 6.85M | -36.49M | -20.33M | 86.04M | -12.22M | 13.16M | 12.78M | 14.4M | 0 |
| Free Cash Flow | 273.66M | 170.45M | 256.84M | 241.7M | 275.2M | 213.94M | 143M | 225.12M | 160.93M | 175.36M | 138.76M | 106.09M | -239.68M | -420.63M | -110.11K |
| FCF Margin % | 71.15% | 61.26% | 72.09% | 60.75% | 74.17% | 65.6% | 42.86% | 59.45% | 42% | 47.25% | 49.15% | 53.13% | -201.34% | -655.78% | - |
| FCF Growth % | 27.29% | -33.64% | 6.26% | -12.17% | 28.63% | 49.61% | -36.48% | 39.89% | -8.23% | 26.38% | 30.8% | 144.26% | 43.02% | -381914.7% | - |
| FCF per Share | 5.04 | 3.32 | 5.00 | 4.71 | 5.07 | 4.23 | 2.83 | 4.76 | 3.66 | 3.72 | 4.15 | 3.71 | -6.83 | -11.98 | -0.00 |
| FCF Conversion (FCF/Net Income) | 2.27x | -9.27x | 1.76x | 1.89x | 2.33x | 40.76x | 2.93x | -6.39x | 1.80x | 1.91x | 1.86x | 1.57x | 2.68x | 1.23x | - |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying GLOP-PA stock.
GasLog Partners LP (GLOP-PA) generated $186.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
GasLog Partners LP (GLOP-PA) generated $170.4M 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.
GasLog Partners LP (GLOP-PA) spent $16.3M 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, GasLog Partners LP (GLOP-PA) returned $130.2M to shareholders via cash dividends and spent $51.5M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Legacy fleet obsolescence and preferred call risk
Cash Conversion Remains Robust Despite Net Losses
Operating cash flow consistently exceeds net income, with OCF/NI averaging 2.0x over the last ten quarters, indicating strong cash generation despite reported losses, as per financial statements.
The persistent gap between net income and operating cash flow, particularly the 2021Q4 net loss of -$70.8M against OCF of $58.8M, underscores the non-cash nature of impairments and depreciation. This suggests that the partnership's cash-generating ability is more resilient than earnings figures imply, though the negative net margin in the latest quarter warrants monitoring for potential distribution coverage strain.
Free Cash Flow Stability Masks Revenue Decline
FCF margins have remained above 60% for eight consecutive quarters, with 2023Q1 FCF of $63.3M, but revenue fell 21.9% YoY, indicating that cash flow stability may be temporary.
Despite the sharp revenue contraction, FCF has stayed elevated due to minimal capex and stable operating cash flow, suggesting that the partnership is harvesting cash from existing assets rather than investing for growth. This trajectory appears unsustainable if charter rates continue to weaken, as the high FCF margin is partly a function of low capital expenditure, not operational expansion.
Minimal Capex Signals Harvest Mode
Capital expenditure averaged just 3.5% of revenue over the last ten quarters, with 2023Q1 capex of $3.4M, indicating a lack of investment in fleet renewal, as reported in cash flow statements.
The consistently low capex-to-revenue ratio, especially compared to peers like FLNG, suggests that GLOP is not reinvesting in its fleet, which may accelerate the obsolescence of its older Steam and TFDE vessels. This underinvestment could impair future cash flows as regulatory pressures mount, but it also supports near-term FCF generation, creating a trade-off that investors should weigh.
Working Capital Swings Reflect Charter Timing
Working capital changes have been volatile, ranging from -$9.9M to +$12.5M over the last ten quarters, with 2023Q1 showing a -$8.9M outflow, indicating timing effects from charter payments.
The quarterly fluctuations in working capital are likely tied to the timing of charter hire receipts and dry-docking payments, which can distort short-term cash flow comparisons. The negative working capital change in 2023Q1, despite stable OCF, suggests that collections may be slowing or that payables are being managed more tightly, but the data does not indicate a systemic deterioration in the cycle.
Capital Deployment Focused on Dividends and Debt Reduction
Dividends paid have been consistent at around $7M per quarter, while buybacks were minimal except for 2022Q4's $11.3M, and acquisitions were absent, indicating a conservative capital return policy.
The steady dividend payout, despite declining revenue, suggests management's commitment to preferred distributions, but the lack of buybacks and acquisitions post-merger indicates a focus on deleveraging and cash retention. The 2022Q4 buyback of $11.3M appears to be an isolated event, possibly related to the merger, and does not signal a sustained repurchase program.
Cumulative Cash Generation Outpaces Earnings
Over the last ten quarters, cumulative operating cash flow reached $620.7M versus net income of $167.5M, a gap of $453.2M, highlighting the impact of non-cash charges, as per reported figures.
The substantial divergence between cumulative net income and operating cash flow is primarily driven by depreciation and impairment charges, which are non-cash but reflect the aging fleet's diminishing value. This gap suggests that the partnership's cash-generating capacity is stronger than earnings indicate, but it also implies that future cash flows may decline as assets are retired or require costly upgrades.
What Could Invalidate the Base Case
The cash flow statement obscures the impact of capitalized dry-docking costs and potential off-balance-sheet liabilities, which may understate true cash outflows, as per reported figures.
While operating cash flow appears robust, the capitalization of dry-docking expenses and the absence of explicit debt on the balance sheet suggest that actual cash commitments may be higher than reported. Investors should monitor whether the parent company's private restructuring shifts cash flows away from preferred holders, potentially undermining distribution coverage despite strong reported OCF.