Texas Pacific Land Corporation (TPL) Cash Flow Statement
Where TPL’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $545.9M +11.3% vs 2024
- Capital expenditures
- $59.5M 7.5% of revenue
- Free cash flow
- $486.4M 60.9% margin
- Returned to shareholders
- $171.0M 35% of free cash flow
- Change in cash
- −$226.0M cash at year-end $145.4M
Drawn to scale: where the cash came from and how it was used. Hover for values.
TPL operating cash flow, capex and free cash flow
TPL cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $41.0M2016 | $545.9M2025 | +33.3%/yr | |
| Capital expenditures | $977,0002016 | $59.5M2025 | +57.9%/yr | |
| Free cash flow | $40.0M2016 | $486.4M2025 | +32.0%/yr | |
| Free cash flow margin | 66.7%2016 | 60.9%2025 | −5.8 pts | |
| Operating cash flow / net income | 0.972016 | 1.132025 | +0.17 | |
| Stock-based compensation | −$8.9M2019 | $15.1M2025 | — | |
| Dividends paid | $2.5M2016 | $147.8M2025 | +57.3%/yr | |
| Share buybacks (net) | $33.1M2016 | $23.2M2025 | −3.9%/yr | |
| Capex / revenue | 1.6%2016 | 7.5%2025 | +5.8 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
TPL cash flow by activity
TPL net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
TPL cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $481.4M | $454.0M | $405.6M | $446.4M | $270.0M | $176.0M | $318.7M | $209.7M | $97.2M | $42.3M |
| Depreciation & amortization | $62.5M | $25.2M | $14.8M | $15.4M | $16.3M | $14.4M | $8.9M | $2.6M | $376,000 | $43,000 |
| Stock-based compensation | $15.1M | $12.5M | $10.3M | $8.4M | $28,000 | −$14.4M | −$8.9M | — | — | — |
| Change in working capital | −$29.5M | −$936,000 | −$13.9M | −$24.3M | −$21.3M | $20.1M | $11.2M | −$31.7M | −$4.9M | −$105,000 |
| Other non-cash items | $16.4M | −$12,000 | $1.4M | $1.3M | $220,000 | $10.9M | $12.8M | $14.8M | $1.1M | −$1.3M |
| Cash from operating activities | $545.9M | $490.7M | $418.3M | $447.1M | $265.2M | $207.0M | $342.8M | $195.4M | $93.8M | $41.0M |
| Investing activities | ||||||||||
| Capital expenditures | −$59.5M | −$29.7M | −$15.0M | −$20.9M | −$15.5M | −$22.0M | −$37.2M | −$47.9M | −$18.7M | −$977,000 |
| Investments (net) | — | −$471.7M | −$62.7M | −$21.4M | −$15.0M | −$26.0M | −$111.7M | −$81.5M | −$18.7M | −$958,871 |
| Acquisitions & other investing | −$536.3M | $29.7M | $17.4M | $20.9M | $15.5M | $22.0M | $37.2M | $47.9M | $18.7M | $977,000 |
| Cash from investing activities | −$595.8M | −$471.7M | −$60.3M | −$21.4M | −$15.0M | −$26.0M | −$111.7M | −$81.5M | −$18.7M | −$958,871 |
| Financing activities | ||||||||||
| Dividends paid | −$147.8M | −$347.3M | −$100.0M | −$247.3M | −$85.3M | −$201.7M | −$46.5M | −$31.7M | −$10.7M | −$2.5M |
| Share repurchases & issuance (net) | −$23.2M | −$30.8M | −$44.6M | −$87.8M | −$19.7M | $0 | −$4.4M | −$38.4M | −$34.3M | −$33.1M |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$5.1M | $0 | $0 | −$1.8M | $0 | $0 | $0 | $0 | $0 | −$867 |
| Cash from financing activities | −$176.0M | −$378.1M | −$144.6M | −$336.8M | −$104.9M | −$201.7M | −$50.9M | −$70.0M | −$44.9M | −$35.6M |
| Summary | ||||||||||
| Net change in cash | −$226.0M | −$359.2M | $213.4M | $88.9M | $145.2M | −$20.6M | $180.2M | $43.9M | $30.2M | $4.4M |
| Cash at end of period | $145.4M | $371.4M | $730.5M | $517.2M | $428.2M | $283.0M | $303.6M | $119.6M | $79.6M | $49.4M |
| Free cash flow | $486.4M | $461.0M | $403.3M | $426.3M | $249.6M | $185.0M | $305.6M | $147.6M | $75.1M | $40.0M |
| Free cash flow margin | 60.9% | 65.3% | 63.8% | 63.9% | 55.4% | 61.1% | 62.3% | 49.2% | 56.7% | 66.7% |
| Capex / revenue | 7.5% | 4.2% | 2.4% | 3.1% | 3.4% | 7.3% | 7.6% | 15.9% | 14.2% | 1.6% |
| Operating cash flow / net income | 1.13 | 1.08 | 1.03 | 1.00 | 0.98 | 1.18 | 1.08 | 0.93 | 0.97 | 0.97 |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $153.9M | $142.9M | $123.3M | $121.2M | $116.1M | $120.7M | $118.4M | $106.6M | $114.6M | $114.4M | $113.1M | $105.6M |
| Depreciation & amortization | $16.6M | $14.0M | $21.9M | $15.0M | $13.7M | $11.9M | $11.5M | $5.8M | $4.1M | $3.8M | $3.9M | $3.6M |
| Stock-based compensation | $4.4M | $5.1M | $3.8M | $3.5M | $3.5M | $4.4M | $3.5M | $2.9M | $2.7M | $3.4M | $2.2M | $2.8M |
| Change in working capital | −$3.6M | $17.2M | −$41.2M | $11.1M | −$13.0M | $18.9M | −$4.6M | $1.9M | −$24.2M | $26.0M | −$10.2M | −$4.0M |
| Other non-cash items | $1.5M | −$17.2M | $5.8M | $3.8M | $541,000 | $788,000 | −$2.2M | $1.4M | $1.1M | −$331,000 | $2.4M | −$361,000 |
| Cash from operating activities | $172.9M | $162.0M | $113.7M | $154.6M | $120.9M | $156.7M | $126.6M | $118.6M | $98.3M | $147.2M | $111.4M | $107.6M |
| Investing activities | ||||||||||||
| Capital expenditures | −$21.9M | −$7.3M | −$28.7M | −$18.6M | −$3.3M | −$9.0M | −$13.2M | −$128.2M | −$6.4M | −$2.2M | −$4.4M | −$5.1M |
| Investments (net) | — | — | — | −$121.2M | −$3.9M | −$12.5M | −$246.0M | −$216.1M | −$7.4M | −$2.2M | −$4.4M | −$28.3M |
| Acquisitions & other investing | −$109.1M | −$1.0M | −$429.6M | $18.6M | $3.3M | $9.0M | $13.2M | $128.2M | $6.4M | $2.2M | $4.4M | $5.1M |
| Cash from investing activities | −$131.0M | −$8.4M | −$458.2M | −$121.2M | −$3.9M | −$12.5M | −$246.0M | −$216.1M | −$7.4M | −$2.2M | −$4.4M | −$28.3M |
| Financing activities | ||||||||||||
| Dividends paid | −$41.4M | −$41.8M | −$36.8M | −$36.8M | −$36.8M | −$37.4M | −$36.8M | −$256.7M | −$26.9M | −$26.9M | −$25.0M | −$25.0M |
| Share repurchases & issuance (net) | $9.1M | −$9.1M | $14.3M | −$8.3M | −$51,000 | −$14.4M | −$6.4M | −$6.5M | −$6.4M | −$11.5M | −$11.0M | −$6.3M |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$9.1M | $0 | −$19.4M | −$484,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Cash from financing activities | −$41.4M | −$50.9M | −$41.8M | −$45.6M | −$36.8M | −$51.8M | −$43.1M | −$263.2M | −$33.3M | −$38.5M | −$36.0M | −$31.2M |
| Summary | ||||||||||||
| Net change in cash | −$593,000 | $102.8M | −$386.4M | −$12.1M | $80.1M | $92.4M | −$162.5M | −$360.8M | $57.6M | $106.6M | $71.0M | $48.1M |
| Cash at end of period | $248.6M | $248.2M | $145.4M | $531.8M | $543.9M | $463.8M | $371.4M | $533.9M | $894.7M | $837.1M | $730.5M | $659.5M |
| Free cash flow | $151.0M | $154.7M | $85.0M | $136.0M | $117.6M | $147.8M | $113.3M | −$9.6M | $91.9M | $145.0M | $107.0M | $102.5M |
| Free cash flow margin | 61.4% | 65.3% | 40.2% | 67.0% | 62.7% | 75.4% | 61.0% | −5.5% | 53.3% | 83.3% | 64.2% | 64.9% |
| Capex / revenue | 8.9% | 3.1% | 13.5% | 9.2% | 1.8% | 4.6% | 7.1% | 73.8% | 3.7% | 1.3% | 2.6% | 3.2% |
| Operating cash flow / net income | 1.12 | 1.13 | 0.92 | 1.28 | 1.04 | 1.30 | 1.07 | 1.11 | 0.86 | 1.29 | 0.99 | 1.02 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
TPL cash generation
In fiscal 2025 (ended December 31, 2025), Texas Pacific Land generated $545.9 million of cash from operations (up 11.3%) and spent $59.5 million on capital expenditures, leaving free cash flow of $486.4 million, 60.9% of revenue. It returned $171.0 million to shareholders through dividends ($147.8 million) and net share buybacks ($23.2 million). Cash and equivalents fell by $226.0 million over the year.
Related: TPL income statement, TPL balance sheet, TPL dividend history. See the TPL stock overview for the latest quote and news.
TPL cash flow FAQ
What is Texas Pacific Land's free cash flow?
Texas Pacific Land's free cash flow was $486.4 million in fiscal 2025: $545.9 million of operating cash flow minus $59.5 million of capital expenditures It was $461.0 million a year earlier..
How much cash does Texas Pacific Land generate from operations?
Texas Pacific Land generated $545.9 million of cash from operating activities in fiscal 2025, 1.13 times its net income of $481.4 million.
How much does Texas Pacific Land spend on capital expenditures?
Texas Pacific Land spent $59.5 million on capital expenditures in fiscal 2025, 7.5% of revenue, compared with $29.7 million the year before.
How much stock does Texas Pacific Land buy back?
Texas Pacific Land spent $23.2 million on net share repurchases in fiscal 2025.
How much does Texas Pacific Land pay in dividends?
Texas Pacific Land paid $147.8 million in dividends in fiscal 2025, 30.4% of free cash flow.