Plains All American Pipeline, L.P.
NasdaqGS-PAA
Dec '05
Dec '09
Dec '13
Dec '17
Dec '21
LTM
| Income Statement | LTM | Dec '24 | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '18 | Dec '17 | Dec '16 | Dec '15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | 47,450 | 50,073 | 48,712 | 57,342 | 42,078 | 23,290 | 33,669 | 34,055 | 26,223 | 20,182 | 23,152 |
Total Revenues %Chg | -4.9% | 2.8% | -15.1% | 36.3% | 80.7% | -30.8% | -1.1% | 29.9% | 29.9% | -12.8% | -46.7% |
Cost of Sales | 42,578 | 45,560 | 44,531 | 53,176 | 38,504 | 20,431 | 29,452 | 29,793 | 22,985 | 17,233 | 19,726 |
Gross Profit | 4,872 | 4,513 | 4,181 | 4,166 | 3,574 | 2,859 | 4,217 | 4,262 | 3,238 | 2,949 | 3,426 |
Gross Profit Margin | 10.3% | 9% | 8.6% | 7.3% | 8.5% | 12.3% | 12.5% | 12.5% | 12.3% | 14.6% | 14.8% |
Selling, General & Administrative Expenses | 400 | 381 | 350 | 325 | 292 | 271 | 297 | 316 | 276 | 279 | 278 |
Depreciation & Amortization Expenses | 1,078 | 1,026 | 1,048 | 965 | 774 | 653 | 601 | 520 | 517 | 514 | 432 |
Other Operating Expenses | 1,748 | 1,768 | 1,425 | 1,315 | 1,065 | 3,591 | 1,303 | 1,263 | 1,183 | 1,182 | 1,454 |
Operating Profit | 1,551 | 1,178 | 1,510 | 1,292 | 851 | -2,375 | 1,988 | 2,277 | 1,153 | 994 | 1,262 |
Operating Margin | 3.3% | 2.4% | 3.1% | 2.3% | 2% | -10.2% | 5.9% | 6.7% | 4.4% | 4.9% | 5.5% |
Interest and Investment Income | 447 | 452 | 369 | 403 | 274 | 355 | 388 | 375 | 290 | 195 | 183 |
Interest Expense | -507 | -430 | -386 | -405 | -425 | -436 | -425 | -431 | -510 | -467 | -432 |
Non-Operating Income | 232 | 240 | -22 | 396 | 613 | 576 | 323 | 79 | 78 | 13 | -7 |
Total Non-Operating Income | 172 | 262 | -39 | 394 | 462 | 495 | 286 | 23 | -142 | -259 | -256 |
Income Before Provision for Income Taxes | 1,723 | 1,280 | 1,623 | 1,417 | 721 | -2,599 | 2,246 | 2,414 | 902 | 755 | 1,006 |
Provision for Income Taxes | — | 167 | 121 | 189 | 73 | -19 | 66 | 198 | 44 | 25 | 100 |
Consolidated Net Income | 1,462 | 1,113 | 1,502 | 1,228 | 648 | -2,580 | 2,180 | 2,216 | 858 | 730 | 906 |
Net Income Attributable to Minority Interests and Other | 332 | 341 | 272 | 191 | 55 | 10 | 9 | — | 2 | 4 | 3 |
Net Income Attributable to Common Shareholders | 1,130 | 772 | 1,230 | 1,037 | 593 | -2,590 | 2,171 | 2,216 | 856 | 726 | 903 |
Basic EPS | 1.1 | 0.7 | 1.4 | 1.2 | 0.6 | -3.8 | 2.7 | 2.8 | 1 | 0.4 | 0.8 |
Diluted EPS | 1.1 | 0.7 | 1.4 | 1.2 | 0.6 | -3.8 | 2.7 | 2.7 | 1 | 0.4 | 0.8 |
Basic Weighted Average Shares Outstanding | 703.8 | 702 | 699 | 701 | 716 | 727.5 | 727.4 | 725.7 | 717 | 464 | 394 |
Total Shares Outstanding | 705.5 | 703.8 | 701 | 698.4 | 705 | 722.4 | 728 | 726.4 | 725.2 | 669.2 | 397.7 |
Diluted Weighted Average Shares Outstanding | 703.8 | 702 | 699 | 701 | 716.7 | 727.5 | 727.4 | 799 | 718 | 466 | 396 |
EBITDA | 2,598 | 2,204 | 2,558 | 2,257 | 1,625 | -1,722 | 2,589 | 2,797 | 1,670 | 1,508 | 1,694 |
Effective Tax Rate | — | 13% | 7.5% | 13.3% | 10.1% | 0.7% | 2.9% | 8.2% | 4.9% | 3.3% | 9.9% |