Genesis Energy, L.P.
NYSE:GEL · New York Stock Exchange
+$0.04 today
Vol 0.50M · Avg 0.31M
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 | -$16.7M +49.5% | -$33.0M -128.0% | $117.7M -8.8% | $129.1M +193.6% | -$138.0M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $243.4M -22.3% | $313.2M +7.2% | $292.2M -1.3% | $296.2M -12.8% | $339.6M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $573.0K +96.9% | $291.0K +146.6% | -$624.0K -126.5% | $2.4M +140.3% | $980.0K | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 -100.0% | $5.2M -79.4% | $25.4M +42.5% | $17.8M +102.8% | $8.8M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$89.2M -387.1% | $31.1M +644.2% | $4.2M +104.8% | -$87.8M -392.3% | $30.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$120.9M -790.5% | $17.5M -89.0% | $159.4M +160.9% | -$261.8M -248.4% | -$75.2M | $592.6M | $1.3B | $626.2M |
| Inventory | -$23.0M -159.3% | $38.8M | $0 -100.0% | $2.1M -89.8% | $20.4M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $104.7M +24014.1% | $434.0K +100.3% | -$135.3M -188.9% | $152.1M +244.8% | $44.1M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$49.9M -94.1% | -$25.7M -28.8% | -$20.0M -200.8% | $19.8M -51.4% | $40.7M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $137.1M +82.3% | $75.2M -8.6% | $82.2M +453.1% | -$23.3M -124.1% | $96.5M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $275.2M -29.8% | $391.9M -24.8% | $521.1M +55.8% | $334.4M -1.1% | $338.0M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$186.9M +68.2% | -$587.1M +5.3% | -$620.0M -46.2% | -$424.2M -40.7% | -$301.4M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $1.1B | $0 | $0 +100.0% | -$10.3M -2826.4% | -$352.0K | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$892.0K | $0 | $0 | $0 +100.0% | -$352.0K | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 -100.0% | $352.0K | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 -100.0% | $35.0M +32.6% | $26.4M -56.0% | $60.0M +117.1% | $27.6M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | $878.4M +259.1% | -$552.2M +7.0% | -$593.6M -58.5% | -$374.5M -36.6% | -$274.1M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$700.5M -297.8% | $354.2M +14.0% | $310.7M -36.9% | $492.2M +218.3% | -$416.2M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 -100.0% | $93.1M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$262.5M | $0 +100.0% | -$76.0M +73.7% | -$288.6M | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$152.4M +6.4% | -$162.9M +2.7% | -$167.5M -12.9% | -$148.3M +0.0% | -$148.3M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$61.3M -107.6% | -$29.5M +56.7% | -$68.2M -403.4% | -$13.5M -103.3% | $405.5M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$1.2B -827.5% | $161.7M +118.6% | $74.0M +77.4% | $41.7M +163.3% | -$65.9M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $22.2M | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$915.0K -160.4% | $1.5M +2.9% | $1.5M -6.6% | $1.6M +177.7% | -$2.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $88.3M +145.2% | -$195.2M -97.4% | -$98.9M -10.1% | -$89.8M -345.7% | $36.6M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
DHT Holdings, Inc.
NYSE:DHT
$2.97B
TORM plc
NASDAQ:TRMD
$2.95B
Calumet, Inc.
NASDAQ:CLMT
$2.77B
Cosan S.A.
NYSE:CSAN
$2.65B
BKV Corporation
NYSE:BKV
$2.64B
Delek Logistics Partners, LP
NYSE:DKL
$2.58B
Teekay Tankers Ltd.
NYSE:TNK
$2.55B
Seadrill Limited
NYSE:SDRL
$2.38B
Talos Energy Inc.
NYSE:TALO
$2.23B
Northern Oil and Gas, Inc.
NYSE:NOG
$2.01B
SEC Filings
Recent regulatory filings
No filings found.
Does GEL generate free cash flow?
Genesis Energy, L.P. (GEL) generated $88.33M of free cash flow in fiscal 2025.
How much operating cash flow does GEL produce?
Operating cash flow was $275.22M, before capital expenditures of $186.89M.
Explore More
Continue the stock analysis
Jump to another research area for this company.