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
LINELineage, Inc.
$43.98$10.0B
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
← 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
HomeStocksLINECash Flow

Lineage, Inc. (LINE) Cash Flow Statement

17Y historyFree accessUpdated daily

Cash flow conversion is hindered by heavy capital intensity, as evidenced by 2025Q3 when AFFO failed to cover dividends, resulting in a $65 million deficit.

LINE Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07
Cash from Operations934M943M703M796M501M329.9M268.3M281.16M880.51M1.25B1.71B1.17B350.91M518.71M270.92M426.8M179.51M-44.81M
Operating CF Growth %106.59%34.14%-11.68%58.88%51.86%--4.58%-68.07%-29.53%-27.01%46.79%232.34%-32.35%91.46%-36.52%137.75%500.58%-
Operating CF / Revenue %17.43%17.61%13.16%14.9%10.17%8.91%51.81%34.01%95.95%43.33%34.35%50.02%19.78%31.97%35.08%9744.38%1397.44%-288.43%
Net Income-146M-100M-751M-96M-76M-176.5M-140.67M432.86M-2.17B-4.76B-451.81M-691.34M-386.62M438.44M-114.29M-298.19M999.62M-364.35M
Depreciation & Amortization783M895M876M760M678M603.7M161.72M137.42M417.59M840.5M1.12B850.82M631.75M357.91M265.55M21.82M17.02M97.96M
Stock-Based Compensation86M126M215M26M17M14.6M11.03M41.28M44.22M56.14M53.28M42.7M29.53M22.24M13.79M15.09M15.68M13.92M
Other Non-Cash Items241M49M523M62M49M77.4M413.31M-1.78B1.21B8.58B-171.31M1.39B215.65M-31.84M-86.69M820.47M-1.24B252.44M
Working Capital Changes4M-11M-55M102M-125M-120.3M-533.96M1.83B1.39B-3.46B1.16B-425.09M-139.77M-267.73M195.65M-125.95M385.67M-48.15M
Cash from Investing-1.09B-1.07B-919M-1.07B-2.37B-3.41B-689.09M1.24B-235.84M-307.3M-1.92B-1.25B-3.68B-2.13B-1.58B-282.27M-35.55M-2.89B
Acquisitions (Net)-420M-443M-343M-283M-1.55B-2.41B0000-2.48B-279.21M-2.64B-1.5B-1.35B000
Purchase of Investments-2M000000-198.29M0000000000
Sale of Investments000000000000000000
Other Investing-128M123M115M-17M-9M-310.3M-685.86M1.53B-190.41M-240.59M633.69M-881.75M-983.8M-574.94M-212.19M-274.49M-26.44M-2.87B
Cash from Financing29M14M320M136M1.84B3.03B426.21M-1.11B48.02M-941.8M157.85M138.03M3.33B1.38B1.52B-150.97M-116.74M2.93B
Dividends Paid-536M-537M-234M-46M-180M-148.4M000000000000
Common Dividends-536M-537M-234M-46M-180M-148.4M000000000000
Debt Issuance (Net)4M1000K-1000K1000K1000K1000K000000000000
Share Repurchases-32M-94M-102M-30M-8M-39.6M-6.88M-198.29M-694.86M-2.17M-1.81M-52.17M-1.24M-1.11M-236M000
Other Financing-251M-183M-192M-49M-70M-106.7M426.21M-1.11B48.02M-941.8M157.85M138.03M3.33B1.38B1.52B-150.97M-116.74M2.93B
Net Change in Cash-130M-109M104M-131M-38M-63.2M5.41M410.15M692.69M359K-50.36M50.93M129K-234.89M213.77M-6.44M27.23M-5.15M
Exchange Rate Effect01M03M-10M-7M000000000000
Cash at Beginning66M175M71M202M240M303.3M1.47M54.35M2.17M1.81M52.17M1.24M1.11M236M22.23M000
Cash at End67M66M175M71M202M240.1M6.88M464.51M694.86M2.17M1.81M52.17M1.24M1.11M236M-6.44M27.23M-5.15M
Free Cash Flow153M196M12M30M-312M-359.2M265.06M192.57M835.08M1.18B1.64B1.07B290.36M463.48M252.74M419.02M170.41M-62.7M
FCF Growth %264.29%1533.33%-60%109.62%13.14%-37.64%-76.94%-29.4%-27.76%52.47%269.84%-37.35%83.38%-39.68%145.9%371.76%-
FCF / Revenue %2.85%3.66%0.22%0.56%-6.33%-9.7%51.19%23.29%91%41.02%32.86%46.06%16.37%28.57%32.73%9566.67%1326.53%-403.58%

Key Metrics

Growth RegimeStable
ProfitabilityNegative
Balance SheetStrained
Cash FlowMixed
Top Statement Risk

High Maintenance Capital Intensity

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Dividend Coverage Remains Highly Precarious

According to the provided quarterly financial data, Lineage's AFFO has frequently failed to cover dividend distributions, with the 2025Q3 period showing an AFFO deficit of $65 million, which suggests that the company is currently relying on external capital sources to sustain its dividend payout to shareholders.

The inconsistency in AFFO generation, which frequently dips into negative territory, indicates that the company's current dividend policy may be disconnected from its actual cash-generative capacity. Investors should monitor whether management can stabilize recurring cash flows, as the current payout ratio often exceeds 100% of available funds, creating a structural reliance on debt or equity issuance.

Maintenance Capex Consumes Operating Cash

As reported in the financial statements, Lineage consistently allocates substantial capital toward maintenance and tenant improvements, with quarterly CapEx reaching as high as $238 million in 2025Q4, which significantly outpaces the company's ability to generate positive free cash flow from its core warehouse operations.

The high level of capital expenditure relative to FFO suggests that the cold storage business model requires constant reinvestment to maintain operational integrity and temperature-controlled standards. This persistent capital intensity appears to be a primary driver of the company's negative free cash flow, potentially limiting the flexibility to fund future growth without further leveraging the balance sheet.

Depreciation Masks Underlying Cash Realities

Based on the reported figures, the significant gap between GAAP Net Income and FFO, exemplified by the $485 million loss in 2024Q3, suggests that non-cash depreciation and amortization charges are heavily distorting the company's reported profitability, making traditional earnings metrics largely irrelevant for assessing true cash flow performance.

The recurring nature of these non-cash charges reflects the massive asset base required for cold storage, yet the failure of FFO to consistently remain positive indicates that even after adjusting for depreciation, the business struggles to generate surplus cash. This discrepancy warrants further investigation into whether the company's acquisition-heavy strategy is creating long-term value or merely accumulating depreciating assets that require perpetual capital infusions.

FFO Conversion Quality Remains Volatile

As indicated by the quarterly data, the relationship between FFO and GAAP operating cash flow is highly erratic, with FFO/NI ratios swinging wildly from -43.00 in 2025Q2 to 52.67 in 2025Q4, which suggests that the company's reported earnings are subject to significant accounting adjustments and operational volatility.

The lack of a stable conversion ratio implies that investors should be cautious when relying on FFO as a proxy for cash flow, as it appears sensitive to non-recurring items and timing differences in working capital. This volatility may indicate that the company's underlying cash generation is less predictable than the headline FFO figures might otherwise suggest.

LINE — Frequently Asked Questions

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

How much cash does Lineage, Inc. (LINE) generate from operations?

Lineage, Inc. (LINE) generated $943.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Lineage, Inc.'s free cash flow?

Lineage, Inc. (LINE) generated $196.0M 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 Lineage, Inc.'s capital expenditure (CapEx)?

Lineage, Inc. (LINE) spent $747.0M 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 Lineage, Inc. distribute cash to shareholders?

In 2025, Lineage, Inc. (LINE) returned $537.0M to shareholders via cash dividends and spent $94.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.