VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
GELGenesis Energy, L.P.
$14.11$1.7B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksGELCash Flow

Genesis Energy, L.P. (GEL) Cash Flow Statement

30Y historyFree accessUpdated daily

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.

GEL Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations320.45M275.22M391.93M521.13M334.39M337.95M296.75M382.29M390.04M338.86M298.34M289.54M291.05M138.39M189.3M58.31M90.46M90.08M94.81M33.93M11.26M9.49M9.7M4.69M7.42M16.84M4.41M10.1M16.4M20.2M-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 Income35.47M-16.66M-33.01M117.72M129.13M-138.03M-400.31M100.07M-11.79M82.08M111.08M421.58M106.2M86.11M96.32M51.25M-50.54M6.18M26.09M-13.55M8.38M3.42M-1.41M13.32M5.09M-43.61M181K2.3M7.1M7.9M1.3M
Depreciation & Amortization51.73M243.38M313.16M292.23M296.2M339.63M571.78M331.99M16.49M15.9M222.2M150.14M90.91M64.8M61.17M61.93M53.56M67.59M71.37M40.4M8.28M6.41M7.63M7.54M5.81M7.55M8.03M8.2M7.7M6.3M500K
Stock-Based Compensation-12.37M05.23M25.38M17.81M8.78M-3.69M8.5M3.94M-5.78M6.56M5.01M4.49M12.47M7.2M-15K81.63M4.25M-2.06M3.43M00000000000
Deferred Taxes545K573K291K-624K2.35M980K512K65K663K-4.06M2.14M2.96M1.75M-152K-9.22M-2.08M1.34M1.91M-2.77M-2.66M00000000000
Other Non-Cash Items-143.43M137.11M75.19M82.25M-23.29M96.55M89.83M12.77M382.89M240.55M47.01M-295.54M9.75M21.35M20.78M14.15M9.97M19.72M3.44M3.02M3.48M860K1.26M-13M2.85M43.77M2.3M1.2M3.4M2M700K
Working Capital Changes-63.01M-89.19M31.06M4.17M-87.82M30.04M38.63M-71.1M-2.15M10.16M-90.65M5.37M77.95M-46.19M13.06M-66.93M-5.49M-9.57M-1.26M3.28M-8.87M-1.19M2.22M-3.17M-6.33M9.14M-6.1M-1.6M-1.8M4M-3.3M
Change in Receivables-136.32M-120.92M17.51M159.43M-261.85M-75.17M88.12M-80.13M130.57M-140.95M-9.86M99.38M95.01M-96.3M-34.3M-66.21M-41.65M-7.98M61.13M-35.36M-6.47M0000000000
Change in Inventory-272K-23.02M38.82M02.09M20.37M-34.74M7.66M20.96M49.05M-54.36M3.81M38.5M1.72M14.07M-46.15M-16.87M-16.56M-5.56M-143K-4.66M790K-1.17M3.76M-1.05M-2.74M-590K1.6M1.4M1.3M-4.9M
Change in Payables111.19M104.66M434K-135.29M152.14M44.12M-9.74M81.92M-130.99M97.57M-17.43M-101.58M-73.31M41.72M53.15M33.05M47.4M19.2M-58.22M34.52M1.36M0000000000
Cash from Investing-101.26M878.36M-552.16M-593.65M-374.52M-274.12M-103.76M-140.81M140.69M-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-1.43M268K-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 Revenue7.83%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%
Acquisitions21.74M1.07B00-10.3M-352K25.39M6.84M-3.02M-1.33B-25.39M-1.52B-197.93M-325.43M-269.32M-163.48M00-66.69M-309.74M67K-14.45M-4.72M-24.4M0000000
Investments-------------------------------
Other Investing12.05M034.98M26.37M59.98M27.63M14.99M15.6M339.08M106.13M38.19M29.66M17.42M12.72M14.17M7.93M1.26M1.18M718K-2.65M-135K576K240K22.32M2.25M453K1.95M1.4M-4.1M100K-74M
Cash from Financing-592.34M-1.18B161.74M73.99M41.7M-65.86M-222.38M-195.37M-529.47M1.14B148.1M1.7B333.53M515.03M212.77M119.05M251.89M-75.68M246.05M296.95M-5.2M23.34M2.31M4.1M-10.16M-15.15M-5.84M-9.8M-3M-14.6M79.5M
Debt Issued (Net)-286.07M-700.46M354.18M310.7M492.16M-416.18M-696K-10.8M-274.27M616.17M163.2M1.35B317.6M432.8M191.7M49.3M228.51M-14.82M293.05M69.7M8M-15.3M8.3M407K-8.4M-8.1M2.1M4.1M15.8M00
Equity Issued (Net)-137.2M-262.5M0-1.04M-288.63M93.1M0122.9M0866.93M298.02M633.76M00169.42M184.97M116.35M0-16.67M231.43M044.84M05.01M0-6K-255K-300K-1.2M0163M
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-17.5M0-87M
Share Repurchases-137.2M-262.5M0-76.04M-288.63M0000000000000-16.67M000000-6K-255K-300K-1.2M00
Other Financing-24.45M-61.33M-29.54M-68.2M-13.55M405.51M-24.36M5.71M2.21M-23.2M-3.08M-30.33M216.39M250.67M-5.97M-2.38M-33.99M-6.99M17.2M12.98M-3M-400K-399K1K0012.31M4M-100K-14.6M3.5M
Net Change in Cash-373.15M-915K1.51M1.47M1.57M-2.03M-29.39M46.1M1.26M2.01M-3.87M1.43M596K-2.42M465K5.05M1.61M-14.84M7.13M9.53M-781K1.02M-791K1.8M-4.71M269K-1.16M-1M-3M-14.6M79.5M
Free Cash Flow189.07M88.33M-195.21M-98.89M-89.8M36.56M152.61M219.04M194.67M88.27M-164.76M-206.24M-152.43M-204.73M42.85M30.32M78.06M59.75M-171.44M25.69M10M3.38M1.38M-217K3.21M14.96M2.73M7.4M3M14.4M-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 Share1.540.72-1.59-0.81-0.730.301.251.791.590.73-1.45-2.00-1.69-2.440.550.451.921.51-4.391.240.730.350.15-0.020.371.730.320.870.341.64-0.10
FCF Conversion (FCF/Net Income)5.33x-33.52x-6.13x4.43x4.43x-2.05x-0.71x3.98x-64.20x4.10x2.63x0.69x2.74x1.61x1.97x1.14x-1.87x11.17x3.63x-2.50x1.34x2.78x-6.87x0.35x1.46x-0.39x24.38x4.39x2.31x2.56x-0.62x
Interest Paid0000000000000000000000000000000
Taxes Paid0000000000000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetVulnerable
Cash FlowImproving
Top Statement Risk

High leverage and volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Depreciation

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.

FCF Inflection Following Capital Intensity

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.

Capital Intensity Moderating From Peak

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.

Aggressive Capital Return Amid Leverage

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.

GEL — Frequently Asked Questions

Quick answers to the most common questions about buying GEL stock.

How much cash does Genesis Energy, L.P. (GEL) generate from operations?

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.

What is Genesis Energy, L.P.'s free cash flow?

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.

What is Genesis Energy, L.P.'s capital expenditure (CapEx)?

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.

How does Genesis Energy, L.P. distribute cash to shareholders?

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.