Free cash flow generation is highly erratic, swinging from a $109.1 million surplus in 2023Q4 to a $108.0 million deficit in 2024Q4 due to intense capital expenditure requirements.
| 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 |
|---|
| Cash from Operations | 250.98M | 272.86M | 395.29M | 362.66M | 276.78M | 198.86M | 613.5M | 301.61M | 131.2M | 194.47M | 175.78M | 239.73M | 191.1M | 183.53M | 192.01M | 122.05M | 174.97M | 188.71M | 149.57M | 114.46M | 83.05M | 65.72M | 22.19M | 18.32M | 20.42M | 24.77M |
| Operating CF Margin % | - | 42.84% | 55.62% | 49.9% | 44.32% | 33.26% | 103.79% | 50.16% | 25.69% | 44.94% | 44.34% | 60.23% | 47.43% | 45.97% | 48.95% | 32.12% | 46.78% | 58.76% | 49.24% | 45.1% | 45.44% | 45.18% | 17.92% | 21.13% | 34.11% | 41.06% |
| Operating CF Growth % | -114.72% | -30.97% | 9% | 31.03% | 39.18% | -67.59% | 103.41% | 129.89% | -32.53% | 10.63% | -26.67% | 25.45% | 4.12% | -4.42% | 57.33% | -30.25% | -7.28% | 26.17% | 30.67% | 37.82% | 26.37% | 196.17% | 21.13% | -10.29% | -17.57% | - |
| Net Income | 74.65M | 42.43M | -95.82M | 317.72M | 241.55M | 255.55M | 97.31M | 164.6M | 26.88M | 48.91M | 157.97M | 217.51M | 218.93M | 213.31M | 139.14M | 97.36M | 92.94M | 76.64M | 19.49M | -9.44M | -9.59M | 79.55M | -12.62M | -59.43M | 0 | 0 |
| Depreciation & Amortization | 152.34M | 143.98M | 142.66M | 145.73M | 128.46M | 130.81M | 129.75M | 136.76M | 124.38M | 105.55M | 95.54M | 92.25M | 94.13M | 97.88M | 99.83M | 91.92M | 89.35M | 78.74M | 76.87M | 65.5M | 51.97M | 43.17M | 34.86M | 23.39M | 0 | 0 |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 95K | 151K | 361K | 369K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.25M | 16.2M | -154K | 205K | 438K | -773K | 3.68M | -5.53M | 1.63M | 0 | 0 |
| Other Non-Cash Items | 67.91M | 88.84M | 322.48M | -102.63M | -69.12M | -127.74M | 381.51M | -5.66M | -39.27M | 38.16M | -59.8M | -35.85M | -140.78M | -137.75M | -39.65M | -33.89M | -10.5M | 3.44M | 20.67M | 45.45M | 45.59M | -65.38M | -1.36M | 52.49M | 0 | 0 |
| Working Capital Changes | -28.64M | -2.39M | 25.96M | 1.85M | -24.12M | -59.76M | 4.93M | 5.9M | 19.22M | 1.85M | -17.92M | -34.19M | 18.82M | 10.08M | -7.31M | -33.43M | 3.03M | 29.54M | 31.96M | 12.51M | -4.14M | 4.69M | 6.85M | 237K | 0 | 0 |
| Change in Receivables | 0 | -1.56M | 2.21M | 19.4M | -4.37M | -21.87M | 5.83M | 6.18M | 3.54M | 1.62M | 5.49M | -5.14M | 9.96M | -6.44M | 513K | 5.7M | -8.44M | 4.08M | 4.88M | -2.5M | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 814K | -3.03M | -25.99M | -5.62M | 5.78M | 10.12M | -366K | 1.92M | -2.08M | -4.98M | 7.74M | -9.53M | 8.99M | 9.03M | 19.12M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 1.43M | 398K | -2.23M | -3.95M | 5.32M | -211K | 1.26M | 274K | -2.05M | 2.79M | 2.13M | -1.1M | -437K | -1.12M | -1.05M | -326K | -6.25M | 2.79M | 3.54M | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -93.25M | -49.19M | -200.07M | -70.4M | -280.06M | -30.97M | -1.47M | -161.45M | -632.85M | -766.44M | 6.6M | -212.53M | -271.64M | -492.31M | -202.44M | -116.65M | -34.52M | -163.41M | -527.08M | -445.73M | 285.07M | -269.31M | 40.89M | 262.77M | -199.22M | -55.7M |
| Capital Expenditures | -132.74M | -61.27M | -257.73M | -147.97M | -108.02M | -41.97M | -10.48M | -97.89M | -686.15M | -708.61M | -345.79M | -191.97M | -188.85M | -368.16M | -39.89M | -64.69M | -26.65M | -134.23M | -172.09M | -160.76M | -1.04M | -226.07M | -4.08M | -4.71M | -984K | 0 |
| CapEx % of Revenue | 21.28% | 9.62% | 36.26% | 20.36% | 17.3% | 7.02% | 1.77% | 16.28% | 134.34% | 163.77% | 87.22% | 48.23% | 46.87% | 92.21% | 10.17% | 17.02% | 7.13% | 41.8% | 56.65% | 63.34% | 0.57% | 155.42% | 3.3% | 5.43% | 1.64% | - |
| Acquisitions | 39.48M | 12.08M | 27.7M | 77.57M | -172.04M | 11M | 9.01M | -75.07M | 13.89M | -91.55M | -120.88M | -25.85M | -100.2M | -135.79M | -170.07M | 0 | -35.17M | 0 | -388.73M | -266.42M | -26.86M | -180M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 32.27M | 11M | -991K | 11.52M | 39.4M | 33.72M | 473.27M | 5.29M | 17.42M | 11.64M | 7.52M | 6.15M | 27.3M | 9.33M | 0 | -18.55M | 312.97M | 136.76M | 44.07M | 263.55M | -198.23M | -55.7M |
| Cash from Financing | -234.15M | -266.48M | -191.65M | -373.81M | 127.17M | -283.77M | -607.38M | -109.73M | 385.08M | 690.07M | -158.72M | -84.36M | 100.7M | 334.68M | 30.37M | 7.17M | -167.75M | -40.38M | 403.26M | 394.28M | -373.72M | 81.65M | 69.8M | -277.62M | 176.32M | 31.85M |
| Debt Issued (Net) | -416.53M | -353.7M | 96.43M | -375.43M | 21.84M | -156.65M | -474.08M | -385K | 474.07M | -92.81M | -231.41M | 170.59M | -250.73M | 349.01M | 81.23M | -135.38M | -86.22M | -82.27M | 294.88M | 398.74M | 20.86M | -195.96M | -65.43M | -80.64M | 0 | 0 |
| Equity Issued (Net) | 0 | 0 | 0 | -3.97M | -2.69M | 0 | -15.63M | -25.73M | -3.79M | 164.41M | 120.71M | 35.37M | 182.14M | 190.52M | 182.32M | 341.18M | 50.92M | 0 | 202.52M | 85.97M | -142K | 259.29M | 180K | 0 | 0 | 0 |
| Dividends Paid | -25.12M | -125.12M | -275.12M | -74.94M | -25.61M | -124.19M | -104.4M | -82.38M | -70.34M | -56.65M | -45.47M | -255.52M | -240.53M | -215.42M | -195.91M | -159.38M | -135.51M | -114.54M | -97.42M | -74.12M | -64.24M | -20.09M | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | -3.97M | -2.69M | 0 | -15.63M | -25.73M | -3.79M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -142K | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 207.5M | 212.34M | -12.96M | 80.52M | 133.64M | -2.92M | -13.27M | -1.24M | -14.86M | 675.12M | 334.19M | -34.81M | 409.81M | 10.57M | -37.27M | -39.24M | 3.07M | 187.16M | 3.28M | 219.79M | -309.11M | 38.42M | 135.05M | -196.97M | 176.32M | 31.85M |
| Net Change in Cash | -63.97M | -25.57M | 3.57M | -81.55M | 123.89M | -115.89M | 4.65M | 30.43M | -116.57M | 118.09M | 23.66M | -57.16M | 20.16M | 25.9M | 19.95M | 12.57M | -27.3M | -15.07M | 25.75M | 63.02M | -5.6M | -121.94M | 132.88M | 3.47M | -2.48M | 927K |
| Free Cash Flow | 118.25M | 211.59M | 137.56M | 214.69M | 168.75M | 156.88M | 603.02M | 203.72M | -554.95M | -514.14M | -170.01M | 47.76M | 2.24M | -184.63M | 152.12M | 57.36M | 148.32M | 54.48M | -22.52M | -46.3M | 82.01M | -160.35M | 18.1M | 13.61M | 19.43M | 24.77M |
| FCF Margin % | 18.95% | 33.22% | 19.35% | 29.54% | 27.02% | 26.24% | 102.02% | 33.88% | -108.65% | -118.83% | -42.88% | 12% | 0.56% | -46.24% | 38.78% | 15.1% | 39.66% | 16.97% | -7.41% | -18.24% | 44.87% | -110.24% | 14.62% | 15.69% | 32.46% | 41.06% |
| FCF Growth % | -3.56% | 53.82% | -35.93% | 27.22% | 7.56% | -73.98% | 196.01% | 136.71% | -7.94% | -202.43% | -455.96% | 2030.24% | 101.21% | -221.37% | 165.2% | -61.33% | 172.24% | 341.89% | 51.35% | -156.45% | 151.14% | -985.73% | 33.05% | -29.98% | -21.54% | - |
| FCF per Share | 1.18 | 2.12 | 1.38 | 2.15 | 1.91 | 1.80 | 7.23 | 2.60 | -6.95 | -6.44 | -2.13 | 0.60 | 0.03 | -2.60 | 2.29 | 0.97 | 2.78 | 1.10 | -0.53 | -1.27 | 2.35 | -5.15 | - | - | - | - |
| FCF Conversion (FCF/Net Income) | 1.58x | 6.43x | -5.80x | 1.19x | 1.24x | 0.82x | 7.02x | 1.97x | 4.62x | 5.73x | 1.25x | 1.19x | 0.93x | 0.91x | 1.55x | 1.36x | 1.95x | 5.25x | 7.68x | -12.13x | -8.66x | 0.83x | -1.76x | -0.31x | -0.18x | 11.63x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital intensity and debt
According to reported financial data, Seapeak's operating cash flow consistently exceeds net income, with OCF/NI ratios frequently reaching extreme levels, such as the 66.85x observed in 2023Q4, which suggests that non-cash charges and accounting adjustments significantly distort the company's underlying cash-generating capability relative to reported profitability.
The persistent divergence between net income and operating cash flow indicates that the company's bottom line is heavily impacted by non-cash items, likely depreciation and amortization related to its massive vessel fleet. Investors should monitor whether this gap reflects genuine operational efficiency or merely the accounting treatment of capital-intensive maritime assets.
As reported in quarterly filings, Seapeak's free cash flow trajectory remains highly erratic, swinging from a peak of $109.1M in 2023Q4 to a deficit of $108.0M in 2024Q4, highlighting the sensitivity of cash generation to periodic heavy maintenance cycles and vessel acquisition timing.
The inconsistency in free cash flow suggests that the company's ability to fund operations internally is frequently interrupted by capital expenditure requirements. This volatility warrants further investigation into whether the current cash flow profile can reliably support debt service and preferred dividend obligations over the long term.
Based on Seapeak's reported figures, capital expenditure intensity has been highly variable, peaking at 137% of revenue in 2024Q4, which indicates that the company's cash flow is periodically consumed by significant reinvestment needs required to maintain or expand its aging fleet of liquefied gas carriers.
The high and fluctuating capital intensity suggests that Seapeak is trapped in a cycle of constant asset renewal to remain competitive. This heavy reliance on capital spending may limit the company's financial flexibility and suggests that free cash flow is often a residual outcome rather than a consistent operational result.
As indicated by recent financial statements, Seapeak has utilized significant cash for dividend payments and acquisitions, with a notable $206.4M outflow for dividends in 2024Q1, suggesting that capital allocation is heavily influenced by the requirements of its private equity ownership structure rather than purely organic growth.
The lumpy nature of these cash outflows implies that management is balancing the need for fleet expansion with the demands of its capital providers. Investors should monitor whether these large distributions and acquisition costs are sustainable given the company's strained net margins and volatile free cash flow generation.
Quick answers to the most common questions about buying SEAL-PB stock.
Seapeak LLC (SEAL-PB) generated $272.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Seapeak LLC (SEAL-PB) generated $211.6M 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.
Seapeak LLC (SEAL-PB) spent $61.3M 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, Seapeak LLC (SEAL-PB) returned $125.1M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.