Plains GP Holdings, L.P.
NASDAQ:PAGP · NASDAQ Global Select
-$0.49 today
Vol 1.43M · Avg 1.83M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $1.8B +65.3% | $1.1B -24.9% | $1.4B +22.5% | $1.2B +93.8% | $600.0M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $953.0M -7.1% | $1.0B -2.4% | $1.1B +8.6% | $968.0M +24.6% | $777.0M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $14.0M +55.6% | $9.0M -79.5% | $44.0M -72.8% | $162.0M +161.3% | $62.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $49.0M -5.8% | $52.0M +2.0% | $51.0M +24.4% | $41.0M +70.8% | $24.0M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$34.0M -147.2% | $72.0M -62.9% | $194.0M +201.6% | -$191.0M +15.9% | -$227.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $207.0M +84.8% | $112.0M -47.4% | $213.0M -67.2% | $649.0M +129.8% | -$2.2B | $592.6M | $1.3B | $626.2M |
| Inventory | $96.0M +37.1% | $70.0M -68.6% | $223.0M +2330.0% | -$10.0M +44.4% | -$18.0M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$337.0M -206.4% | -$110.0M | $0 +100.0% | -$830.0M -142.1% | $2.0B | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $0 | $0 +100.0% | -$242.0M | $0 | $0 | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $180.0M -29.4% | $255.0M +693.0% | -$43.0M -116.5% | $261.0M -65.4% | $755.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $2.9B +18.0% | $2.5B -8.7% | $2.7B +13.2% | $2.4B +20.7% | $2.0B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$643.0M -0.5% | -$640.0M -10.0% | -$582.0M -27.9% | -$455.0M -35.4% | -$336.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$2.5B -890.1% | -$252.0M +45.0% | -$458.0M -181.0% | -$163.0M -29.4% | -$126.0M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$2.0M | $0 | $0 +100.0% | -$14.0M +85.1% | -$94.0M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 -100.0% | $14.0M -85.1% | $94.0M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$224.0M -1417.6% | $17.0M -95.0% | $338.0M +267.4% | $92.0M -89.2% | $848.0M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$3.4B -284.5% | -$875.0M -24.6% | -$702.0M -33.5% | -$526.0M -236.3% | $386.0M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $2.6B +1929.3% | -$140.0M +79.0% | -$667.0M +11.1% | -$750.0M +17.8% | -$912.0M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$341.0M | $0 | $0 +100.0% | -$74.0M +58.4% | -$178.0M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$301.0M -19.9% | -$251.0M -20.1% | -$209.0M -29.0% | -$162.0M -15.7% | -$140.0M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$1.5B -15.9% | -$1.3B -19.7% | -$1.1B -16.4% | -$941.0M -25.6% | -$749.0M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $399.0M +123.4% | -$1.7B +13.6% | -$2.0B -2.3% | -$1.9B +2.6% | -$2.0B | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $14.0M +227.3% | -$11.0M | $0 +100.0% | -$3.0M +40.0% | -$5.0M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$20.0M +80.8% | -$104.0M -312.2% | $49.0M +194.2% | -$52.0M -113.2% | $393.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $2.3B +24.1% | $1.8B -13.8% | $2.1B +9.8% | $1.9B +17.8% | $1.7B | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Kodiak Gas Services, Inc.
NYSE:KGS
$6.65B
Solaris Energy Infrastructure, Inc.
NYSE:SEI
$5.90B
Transocean Ltd.
NYSE:RIG
$4.69B
Cactus, Inc.
NYSE:WHD
$3.87B
Scorpio Tankers Inc.
NYSE:STNG
$3.84B
Helmerich & Payne, Inc.
NYSE:HP
$3.42B
Peabody Energy Corporation
NYSE:BTU
$3.08B
Gulfport Energy Corporation
NYSE:GPOR
$2.90B
CVR Energy, Inc.
NYSE:CVI
$2.74B
Delek Logistics Partners, LP
NYSE:DKL
$2.62B
SEC Filings
Recent regulatory filings
No filings found.
Does PAGP generate free cash flow?
Plains GP Holdings, L.P. (PAGP) generated $2.29B of free cash flow in fiscal 2025.
How much operating cash flow does PAGP produce?
Operating cash flow was $2.93B, before capital expenditures of $643.00M.
Explore More
Continue the stock analysis
Jump to another research area for this company.