Cash conversion remains structurally sound with an OCF/NI ratio of 1.11 in 2026Q1, yet free cash flow remains volatile due to heavy capital expenditure cycles that reached 45.8% of revenue in the same period.
| 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 |
|---|
| Cash from Operations | 541.99M | 517.65M | 789.04M | 821.29M | 502M | 47.95M | 235.8M | 171.09M | 70.74M | 109.84M | 171.14M | 213.96M | 26.9M | 67.95M | -99.51M | -74.78M | -575K | 116.25M | 384.69M | 205.21M | 232.5M | 261.11M | 254.5M | 72.3M | 36.92M | 75.18M | 49.52M |
| Operating CF Margin % | - | 37.25% | 50.61% | 54.02% | 34.78% | 7.74% | 31.55% | 24.7% | 11.13% | 16.72% | 25.16% | 39.59% | 4.31% | 6.85% | -8.88% | -5.67% | -0.07% | 13.67% | 32.88% | 24.97% | 38.47% | 44.35% | 53.79% | 22.17% | 13.41% | 24.33% | 18.37% |
| Operating CF Growth % | -25.47% | -34.4% | -3.93% | 63.6% | 946.97% | -79.67% | 37.82% | 141.87% | -35.6% | -35.82% | -20.01% | 695.37% | -60.41% | 168.28% | -33.08% | -12905.04% | -100.49% | -69.78% | 87.46% | -11.74% | -10.96% | 2.6% | 252% | 95.85% | -50.9% | 51.81% | - |
| Net Income | 344.23M | 296.02M | 584.53M | 661.34M | 562.8M | -42.09M | 88.11M | 166.02M | -34.78M | 2.41M | -107.21M | 142.96M | -211.03M | -90.66M | -448.5M | -388.6M | -79.62M | 49.76M | 446.25M | 204.98M | 242.13M | 303.19M | 415.69M | 177.76M | 3.33M | 45.01M | 30.66M |
| Depreciation & Amortization | 220.44M | 222.56M | 183.23M | 152.32M | 139M | 130.85M | 121.92M | 110.12M | 114.48M | 114.45M | 122.22M | 67.33M | 96.31M | 126.9M | 138.23M | 144.83M | 141.41M | 132.78M | 126.07M | 98.68M | 58.91M | 47.89M | 38.4M | 29.91M | 20.54M | 14.02M | 22.03M |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 2.9M | 2.3M | 1.7M | 1.9M | 2.1M | 1.9M | 2M | 0 | 100K | 600K | 1.3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | 2.24M | 0 | 0 | 0 | 784K | 1.56M | 777K | 152.93M | 0 | 156.04M | 2.75M | 96.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 24.7M | 33.83M | -24.34M | -43.4M | -17.1M | 24.77M | -5.34M | -119.6M | 38.08M | 3.31M | -7.11M | -13.2M | -18.81M | 4.11M | 106.67M | 186.68M | -19.17M | -61M | -187.55M | -66.59M | -55.73M | -74.17M | -192.36M | -135.37M | 7.48M | 21.69M | 7.86M |
| Working Capital Changes | -47.38M | -34.76M | 45.62M | 48.78M | -185.6M | -67.89M | 29.41M | 11.86M | -12.67M | -13M | 8.32M | 16.87M | 4.29M | 24.25M | 6.29M | -17.69M | -43.19M | -5.28M | -78K | -31.86M | -12.81M | -15.8M | -7.23M | 0 | 5.56M | -5.53M | -11.02M |
| Change in Receivables | 0 | -34.45M | 39.8M | 46.13M | -158.1M | -37.5M | 14.9M | -2.5M | -8.9M | -13.8M | 20.8M | 11M | 19.6M | 47.1M | 24M | -36.6M | -49M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 39.8M | -1.35M | -9.73M | 1.22M | -21.8M | -26.9M | 13.21M | 5.1M | -6.2M | -1.6M | -6.1M | 15.6M | 1.7M | 22.5M | 11.7M | -48M | -17.6M | 0 | 0 | 0 | 0 | 0 | -7.23M | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 4.98M | 7.54M | 3.26M | 0 | 0 | 0 | 22.8M | 11.7M | -4.5M | -5.4M | -11.9M | -15.3M | -44M | -67.8M | 82.3M | 10.3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -358.35M | -172.76M | -432.22M | -350.77M | 11.3M | -290.59M | -119.8M | -322.82M | -175.59M | -113.73M | -119.41M | -158.78M | 313.03M | 93.37M | 326K | 168.12M | -186.91M | -199.4M | -262.4M | -363.65M | -117.6M | -473.13M | -203.62M | -170.38M | -158.06M | -11.71M | 56.06M |
| Capital Expenditures | -464.93M | -321.96M | -556.85M | -520.48M | -119.3M | -319.79M | -173.05M | -384.35M | -202.44M | -145.11M | -119.41M | -253.96M | -42.25M | -41.33M | -59.45M | -118.45M | -253.94M | -288.81M | -377.79M | -290.56M | -262.38M | -635.88M | -203.85M | -189.7M | -134.83M | -66.28M | -43.75M |
| CapEx % of Revenue | 32.99% | 23.17% | 35.71% | 34.23% | 8.27% | 51.62% | 23.16% | 55.49% | 31.86% | 22.09% | 17.56% | 47% | 6.77% | 4.17% | 5.3% | 8.98% | 29.55% | 33.97% | 32.29% | 35.36% | 43.42% | 107.99% | 43.09% | 58.17% | 48.99% | 21.45% | 16.23% |
| Acquisitions | 73.58M | 149.2M | 124.64M | 169.72M | 1.1M | 0 | 0 | -275K | 25.98M | 33.38M | 0 | 77.54M | 0 | 0 | 1.95M | 0 | 0 | 78.49M | 169.07M | -810.16M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 33M | 0 | 0 | 0 | 129.5M | 29.19M | 53.25M | 61.8M | 26.85M | 31.38M | 0 | 17.64M | 355.28M | 134.7M | 8.2M | 286.57M | 67.05M | 4.69M | 69.59M | 194K | 144.55M | 178.16M | 238.35K | 19.31M | -23.23M | 54.57M | 99.81M |
| Cash from Financing | -355.73M | -477.39M | -361.02M | -499.26M | -337.6M | 297.98M | -83.33M | 84.49M | 95.99M | 62.12M | -144.02M | 75.03M | -324.4M | -160.53M | 41.97M | -127.76M | 185.63M | 36.65M | -58.96M | 243.39M | -238.6M | 303.23M | -15.06M | 79.62M | 78.02M | -50.77M | -89.05M |
| Debt Issued (Net) | -75.15M | -238.33M | 155.65M | 92.8M | -178.9M | 295.4M | -12.13M | 92.65M | 797K | 63.36M | -96.89M | 63.89M | 141.55M | -159.56M | 45.63M | -127.76M | 185.63M | 85.37M | 64.83M | 666.16M | -94.05M | 393.59M | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | 18.18M | 2.28M | 11.36M | 6.14M | 0 | 0 | -1.35M | 0 | 0 | 0 | -22.13M | 13.86M | 0 | 93K | -1.79M | 0 | 0 | 0 | 0 | 0 | -10.41M | 40K | 0 | 0 | -114.02K | 0 | 0 |
| Dividends Paid | -266.97M | -207.2M | -528.03M | -598.21M | -166.7M | 0 | -70.61M | 0 | 0 | -1.24M | -25M | 0 | -1.1M | 0 | 0 | 0 | 0 | -48.72M | -123.78M | -423.95M | -134.14M | -90.4M | -38.1M | -5.86M | -9.79M | -4.36M | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | -1.35M | 0 | 0 | 0 | -22.13M | -176K | 0 | 0 | -1.79M | 0 | 0 | 0 | 0 | 0 | -10.41M | 0 | -9.8M | 0 | -114.01K | 0 | 0 |
| Other Financing | -31.79M | -34.14M | 0 | 0 | 8M | 2.58M | 756K | -8.16M | 95.2M | 594K | 0 | -2.72M | 256.66M | -1.07M | -1.87M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.04M | 85.48M | 87.93M | -46.41M | -89.05M |
| Net Change in Cash | -165.15M | -127.1M | -5.07M | -28.46M | 175.66M | 55.33M | 32.67M | -67.24M | -5.59M | 58.24M | -92.29M | 130.2M | 15.52M | 781K | -57.22M | -34.42M | -1.85M | -46.49M | 63.33M | 84.95M | -123.69M | 91.2M | 35.83M | -7.26M | -43.12M | -9.89M | -10.53M |
| Free Cash Flow | 79.54M | 197.56M | 233.24M | 301.38M | 382.7M | -271.84M | 62.75M | -213.26M | -131.7M | -35.27M | 51.73M | -40.01M | -15.35M | 26.61M | -158.96M | -193.23M | -254.52M | -172.56M | 6.91M | -85.35M | -29.87M | -374.76M | 50.65M | -117.39M | -97.91M | 8.9M | 5.77M |
| FCF Margin % | 5.64% | 14.21% | 14.96% | 19.82% | 26.51% | -43.88% | 8.4% | -30.79% | -20.73% | -5.37% | 7.61% | -7.4% | -2.46% | 2.68% | -14.18% | -14.65% | -29.62% | -20.29% | 0.59% | -10.39% | -4.94% | -63.65% | 10.7% | -36% | -35.57% | 2.88% | 2.14% |
| FCF Growth % | -77.69% | -15.3% | -22.61% | -21.25% | 240.78% | -533.2% | 129.42% | -61.93% | -273.44% | -168.17% | 229.31% | -160.58% | -157.69% | 116.74% | 17.74% | 24.08% | -47.5% | -2598.32% | 108.09% | -185.7% | 92.03% | -839.98% | 143.14% | -19.9% | -1200.02% | 54.21% | - |
| FCF per Share | 0.77 | 1.97 | 2.42 | 3.48 | 4.62 | -3.48 | 0.84 | -2.88 | -1.80 | -0.57 | 0.82 | -0.77 | -0.28 | 0.55 | -2.69 | -4.17 | -5.51 | -3.74 | 0.15 | -1.84 | -0.65 | -8.05 | 1.04 | -2.42 | -2.02 | 0.18 | 0.12 |
| FCF Conversion (FCF/Net Income) | 0.23x | 1.75x | 1.29x | 1.27x | 0.89x | -1.14x | 2.68x | 1.03x | -2.03x | 45.64x | -1.20x | 1.70x | -0.09x | -0.42x | 0.17x | 0.17x | 0.00x | -6.70x | 1.06x | 0.26x | 0.99x | 0.87x | 0.61x | 0.41x | 0.55x | 1.67x | 1.62x |
| Interest Paid | 11.9M | 0 | 0 | 0 | 49.5M | 41.05M | 52.91M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -84.33M | 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 | -4.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cyclical capital expenditure intensity
Based on reported financial data, TORM consistently demonstrates an OCF/NI ratio exceeding 1.0, with a peak of 2.75 in 2025Q2, indicating that cash generation remains structurally superior to net income accruals despite the inherent volatility of the product tanker spot market environment.
The consistent ability to generate operating cash flow in excess of net income suggests that TORM's earnings are not reliant on aggressive accounting estimates or non-cash revenue recognition. Investors should monitor this conversion quality as a primary indicator of the company's underlying operational health during periods of fluctuating freight rates.
As reported in recent filings, TORM's free cash flow trajectory remains highly erratic, swinging from a positive $133.4M in 2025Q2 to a negative $46.6M in 2026Q1, primarily due to the lumpy nature of fleet renewal and maintenance investments across the product tanker segments.
The wide variance in free cash flow margins highlights the company's sensitivity to capital-intensive cycles rather than operational inefficiency. This pattern suggests that while the core business remains cash-generative, the dividend policy may face pressure whenever management accelerates fleet investment cycles.
According to quarterly statements, TORM's capital expenditure as a percentage of revenue reached a significant 62.0% in 2025Q4, reflecting a heavy investment phase that periodically eclipses the cash generated from core shipping operations and limits immediate free cash flow availability for shareholders.
The elevated capital intensity suggests that maintaining a modern, competitive fleet requires substantial and recurring reinvestment, which may constrain the company's ability to sustain high dividend payouts during market downturns. Analysts should scrutinize whether these expenditures are truly growth-oriented or merely necessary to offset the depreciation of an aging fleet.
Based on TORM's reported figures, the company has prioritized shareholder returns, paying out $70.3M in dividends during 2026Q1, even as free cash flow turned negative, which warrants further investigation into the sustainability of this payout model amidst ongoing fleet renewal requirements.
The decision to maintain dividend distributions during periods of negative free cash flow suggests a management commitment to capital returns, yet this strategy may be vulnerable if freight rates normalize further. Investors should monitor the balance between these distributions and the necessity of funding future vessel acquisitions to avoid potential liquidity strain.
Quick answers to the most common questions about buying TRMD stock.
TORM plc (TRMD) generated $517.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
TORM plc (TRMD) generated $197.6M 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.
TORM plc (TRMD) spent $322.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, TORM plc (TRMD) returned $207.2M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.