Cash flow generation has shown signs of improvement, with free cash flow reaching $61.3M in 2026Q1, though the aggressive $137.2M share repurchase program warrants caution given the firm's thin liquidity buffers.
| 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 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 320.45M | 275.22M | 391.93M | 521.13M | 334.39M | 337.95M | 296.75M | 382.29M | 390.04M | 338.86M | 298.34M | 289.54M | 291.05M | 138.39M | 189.3M | 58.31M | 90.46M | 90.08M | 94.81M | 33.93M | 11.26M | 9.49M | 9.7M | 4.69M | 7.42M | 16.84M | 4.41M | 10.1M | 16.4M | 20.2M | -800K |
| Operating CF Margin % | - | 16.88% | 13.21% | 16.4% | 11.99% | 15.9% | 16.26% | 15.41% | 13.39% | 16.71% | 17.42% | 12.89% | 7.57% | 3.35% | 4.65% | 1.89% | 4.3% | 6.28% | 4.43% | 2.83% | 1.23% | 0.88% | 1.05% | 0.71% | 0.81% | 0.5% | 0.1% | 0.47% | 0.73% | 0.6% | -0.22% |
| Operating CF Growth % | 234.19% | -29.78% | -24.79% | 55.84% | -1.05% | 13.89% | -22.38% | -1.99% | 15.1% | 13.58% | 3.04% | -0.52% | 110.32% | -26.9% | 224.67% | -35.55% | 0.43% | -4.99% | 179.43% | 201.27% | 18.67% | -2.19% | 106.73% | -36.73% | -55.97% | 281.69% | -56.31% | -38.41% | -18.81% | 2625% | - |
| Net Income | 35.47M | -16.66M | -33.01M | 117.72M | 129.13M | -138.03M | -400.31M | 100.07M | -11.79M | 82.08M | 111.08M | 421.58M | 106.2M | 86.11M | 96.32M | 51.25M | -50.54M | 6.18M | 26.09M | -13.55M | 8.38M | 3.42M | -1.41M | 13.32M | 5.09M | -43.61M | 181K | 2.3M | 7.1M | 7.9M | 1.3M |
| Depreciation & Amortization | 51.73M | 243.38M | 313.16M | 292.23M | 296.2M | 339.63M | 571.78M | 331.99M | 16.49M | 15.9M | 222.2M | 150.14M | 90.91M | 64.8M | 61.17M | 61.93M | 53.56M | 67.59M | 71.37M | 40.4M | 8.28M | 6.41M | 7.63M | 7.54M | 5.81M | 7.55M | 8.03M | 8.2M | 7.7M | 6.3M | 500K |
| Stock-Based Compensation | -12.37M | 0 | 5.23M | 25.38M | 17.81M | 8.78M | -3.69M | 8.5M | 3.94M | -5.78M | 6.56M | 5.01M | 4.49M | 12.47M | 7.2M | -15K | 81.63M | 4.25M | -2.06M | 3.43M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 545K | 573K | 291K | -624K | 2.35M | 980K | 512K | 65K | 663K | -4.06M | 2.14M | 2.96M | 1.75M | -152K | -9.22M | -2.08M | 1.34M | 1.91M | -2.77M | -2.66M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -143.43M | 137.11M | 75.19M | 82.25M | -23.29M | 96.55M | 89.83M | 12.77M | 382.89M | 240.55M | 47.01M | -295.54M | 9.75M | 21.35M | 20.78M | 14.15M | 9.97M | 19.72M | 3.44M | 3.02M | 3.48M | 860K | 1.26M | -13M | 2.85M | 43.77M | 2.3M | 1.2M | 3.4M | 2M | 700K |
| Working Capital Changes | -63.01M | -89.19M | 31.06M | 4.17M | -87.82M | 30.04M | 38.63M | -71.1M | -2.15M | 10.16M | -90.65M | 5.37M | 77.95M | -46.19M | 13.06M | -66.93M | -5.49M | -9.57M | -1.26M | 3.28M | -8.87M | -1.19M | 2.22M | -3.17M | -6.33M | 9.14M | -6.1M | -1.6M | -1.8M | 4M | -3.3M |
| Change in Receivables | -136.32M | -120.92M | 17.51M | 159.43M | -261.85M | -75.17M | 88.12M | -80.13M | 130.57M | -140.95M | -9.86M | 99.38M | 95.01M | -96.3M | -34.3M | -66.21M | -41.65M | -7.98M | 61.13M | -35.36M | -6.47M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -272K | -23.02M | 38.82M | 0 | 2.09M | 20.37M | -34.74M | 7.66M | 20.96M | 49.05M | -54.36M | 3.81M | 38.5M | 1.72M | 14.07M | -46.15M | -16.87M | -16.56M | -5.56M | -143K | -4.66M | 790K | -1.17M | 3.76M | -1.05M | -2.74M | -590K | 1.6M | 1.4M | 1.3M | -4.9M |
| Change in Payables | 111.19M | 104.66M | 434K | -135.29M | 152.14M | 44.12M | -9.74M | 81.92M | -130.99M | 97.57M | -17.43M | -101.58M | -73.31M | 41.72M | 53.15M | 33.05M | 47.4M | 19.2M | -58.22M | 34.52M | 1.36M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -101.26M | 878.36M | -552.16M | -593.65M | -374.52M | -274.12M | -103.76M | -140.81M | 140.69M | -1.47B | -450.31M | -1.99B | -623.99M | -655.83M | -401.61M | -172.3M | -340.74M | -29.23M | -333.72M | -321.34M | -6.84M | -31.81M | -12.8M | -6.99M | -1.96M | -1.43M | 268K | -1.3M | -17.5M | -5.7M | -74.1M |
| Capital Expenditures | -131.38M | -186.89M | -587.14M | -620.02M | -424.19M | -301.39M | -144.13M | -163.25M | -195.37M | -250.59M | -463.1M | -495.77M | -443.48M | -343.12M | -146.46M | -27.99M | -12.4M | -30.33M | -266.25M | -8.23M | -1.26M | -6.11M | -8.32M | -4.91M | -4.21M | -1.88M | -1.69M | -2.7M | -13.4M | -5.8M | -100K |
| CapEx % of Revenue | 7.83% | 11.46% | 19.79% | 19.52% | 15.21% | 14.18% | 7.9% | 6.58% | 6.71% | 12.35% | 27.04% | 22.07% | 11.53% | 8.3% | 3.6% | 0.91% | 0.59% | 2.11% | 12.43% | 0.69% | 0.14% | 0.57% | 0.9% | 0.75% | 0.46% | 0.06% | 0.04% | 0.12% | 0.6% | 0.17% | 0.03% |
| Acquisitions | 21.74M | 1.07B | 0 | 0 | -10.3M | -352K | 25.39M | 6.84M | -3.02M | -1.33B | -25.39M | -1.52B | -197.93M | -325.43M | -269.32M | -163.48M | 0 | 0 | -66.69M | -309.74M | 67K | -14.45M | -4.72M | -24.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 12.05M | 0 | 34.98M | 26.37M | 59.98M | 27.63M | 14.99M | 15.6M | 339.08M | 106.13M | 38.19M | 29.66M | 17.42M | 12.72M | 14.17M | 7.93M | 1.26M | 1.18M | 718K | -2.65M | -135K | 576K | 240K | 22.32M | 2.25M | 453K | 1.95M | 1.4M | -4.1M | 100K | -74M |
| Cash from Financing | -592.34M | -1.18B | 161.74M | 73.99M | 41.7M | -65.86M | -222.38M | -195.37M | -529.47M | 1.14B | 148.1M | 1.7B | 333.53M | 515.03M | 212.77M | 119.05M | 251.89M | -75.68M | 246.05M | 296.95M | -5.2M | 23.34M | 2.31M | 4.1M | -10.16M | -15.15M | -5.84M | -9.8M | -3M | -14.6M | 79.5M |
| Debt Issued (Net) | -286.07M | -700.46M | 354.18M | 310.7M | 492.16M | -416.18M | -696K | -10.8M | -274.27M | 616.17M | 163.2M | 1.35B | 317.6M | 432.8M | 191.7M | 49.3M | 228.51M | -14.82M | 293.05M | 69.7M | 8M | -15.3M | 8.3M | 407K | -8.4M | -8.1M | 2.1M | 4.1M | 15.8M | 0 | 0 |
| Equity Issued (Net) | -137.2M | -262.5M | 0 | -1.04M | -288.63M | 93.1M | 0 | 122.9M | 0 | 866.93M | 298.02M | 633.76M | 0 | 0 | 169.42M | 184.97M | 116.35M | 0 | -16.67M | 231.43M | 0 | 44.84M | 0 | 5.01M | 0 | -6K | -255K | -300K | -1.2M | 0 | 163M |
| Dividends Paid | -144.63M | -152.4M | -162.89M | -167.46M | -148.28M | -148.28M | -197.32M | -313.18M | -257.42M | -321.88M | -310.04M | -256.39M | -200.46M | -168.44M | -142.38M | -112.84M | -67.82M | -60.08M | -50.53M | -17.18M | -10.41M | -5.8M | -5.7M | -1.32M | -1.76M | -7.04M | -20M | -17.6M | -17.5M | 0 | -87M |
| Share Repurchases | -137.2M | -262.5M | 0 | -76.04M | -288.63M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.67M | 0 | 0 | 0 | 0 | 0 | 0 | -6K | -255K | -300K | -1.2M | 0 | 0 |
| Other Financing | -24.45M | -61.33M | -29.54M | -68.2M | -13.55M | 405.51M | -24.36M | 5.71M | 2.21M | -23.2M | -3.08M | -30.33M | 216.39M | 250.67M | -5.97M | -2.38M | -33.99M | -6.99M | 17.2M | 12.98M | -3M | -400K | -399K | 1K | 0 | 0 | 12.31M | 4M | -100K | -14.6M | 3.5M |
| Net Change in Cash | -373.15M | -915K | 1.51M | 1.47M | 1.57M | -2.03M | -29.39M | 46.1M | 1.26M | 2.01M | -3.87M | 1.43M | 596K | -2.42M | 465K | 5.05M | 1.61M | -14.84M | 7.13M | 9.53M | -781K | 1.02M | -791K | 1.8M | -4.71M | 269K | -1.16M | -1M | -3M | -14.6M | 79.5M |
| Free Cash Flow | 189.07M | 88.33M | -195.21M | -98.89M | -89.8M | 36.56M | 152.61M | 219.04M | 194.67M | 88.27M | -164.76M | -206.24M | -152.43M | -204.73M | 42.85M | 30.32M | 78.06M | 59.75M | -171.44M | 25.69M | 10M | 3.38M | 1.38M | -217K | 3.21M | 14.96M | 2.73M | 7.4M | 3M | 14.4M | -900K |
| FCF Margin % | 11.26% | 5.42% | -6.58% | -3.11% | -3.22% | 1.72% | 8.36% | 8.83% | 6.68% | 4.35% | -9.62% | -9.18% | -3.96% | -4.95% | 1.05% | 0.98% | 3.71% | 4.16% | -8% | 2.14% | 1.09% | 0.31% | 0.15% | -0.03% | 0.35% | 0.45% | 0.06% | 0.34% | 0.13% | 0.43% | -0.24% |
| FCF Growth % | 192.81% | 145.25% | -97.4% | -10.13% | -345.65% | -76.05% | -30.33% | 12.52% | 120.55% | 153.57% | 20.11% | -35.3% | 25.55% | -577.81% | 41.34% | -61.17% | 30.66% | 134.85% | -767.23% | 156.89% | 195.57% | 145.22% | 735.94% | -106.77% | -78.57% | 448.46% | -63.14% | 146.67% | -79.17% | 1700% | - |
| FCF per Share | 1.54 | 0.72 | -1.59 | -0.81 | -0.73 | 0.30 | 1.25 | 1.79 | 1.59 | 0.73 | -1.45 | -2.00 | -1.69 | -2.44 | 0.55 | 0.45 | 1.92 | 1.51 | -4.39 | 1.24 | 0.73 | 0.35 | 0.15 | -0.02 | 0.37 | 1.73 | 0.32 | 0.87 | 0.34 | 1.64 | -0.10 |
| FCF Conversion (FCF/Net Income) | 5.33x | -33.52x | -6.13x | 4.43x | 4.43x | -2.05x | -0.71x | 3.98x | -64.20x | 4.10x | 2.63x | 0.69x | 2.74x | 1.61x | 1.97x | 1.14x | -1.87x | 11.17x | 3.63x | -2.50x | 1.34x | 2.78x | -6.87x | 0.35x | 1.46x | -0.39x | 24.38x | 4.39x | 2.31x | 2.56x | -0.62x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
High leverage and volatility
As reported in recent financial statements, GEL's operating cash flow consistently dwarfs net income, with the OCF/NI ratio reaching 12.85 in 2026Q1, illustrating that non-cash depreciation charges significantly obscure the company's actual ability to generate liquidity from its core midstream and mineral operations.
The persistent gap between net income and operating cash flow suggests that GAAP earnings are a poor proxy for the company's true economic performance. Investors should monitor this divergence, as it indicates that the business is fundamentally a cash-generative asset base that is currently burdened by heavy accounting-driven non-cash expenses.
Based on the provided quarterly data, GEL's free cash flow trajectory has shifted from a period of deep negative territory in 2024 to a positive $61.3M in 2026Q1, signaling that the company's aggressive capital expenditure cycle may finally be yielding tangible cash returns for stakeholders.
The transition to positive free cash flow appears to coincide with a moderation in capital intensity compared to the heavy spending seen in 2024. This improvement warrants further investigation into whether the current cash generation is sustainable or merely a result of deferred maintenance and reduced growth-related outlays.
According to historical cash flow data, GEL's capital expenditure as a percentage of revenue has declined from a peak of 40.1% in 2024Q1 to 5.8% in 2026Q1, suggesting a strategic pivot away from large-scale infrastructure expansion toward a more maintenance-focused capital allocation framework.
This sharp reduction in capital intensity implies that the company has completed its most significant growth projects, such as the Granger soda ash facility. Analysts should evaluate whether this lower spending level is sufficient to maintain the integrity of its complex subsea and mining assets over the long term.
As indicated by recent filings, GEL utilized $137.2M for share repurchases in 2026Q1, a move that appears aggressive given the company's historical leverage profile and the ongoing need to fund distributions, potentially signaling management's confidence in the durability of its current cash flow generation.
The decision to prioritize buybacks over debt reduction may indicate a shift in management's capital allocation philosophy, though it introduces additional risk if cash flows become volatile. Investors should monitor whether this level of capital return is sustainable without compromising the balance sheet's ability to navigate future interest rate cycles.
Quick answers to the most common questions about buying GEL stock.
Genesis Energy, L.P. (GEL) generated $275.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Genesis Energy, L.P. (GEL) generated $88.3M 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.
Genesis Energy, L.P. (GEL) spent $186.9M 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, Genesis Energy, L.P. (GEL) returned $152.4M to shareholders via cash dividends and spent $262.5M on share repurchases. This shows the company's commitment to returning capital to its equity investors.