Free cash flow remains highly sensitive to operational cycles, with margins fluctuating between 2.2% and 6.7% while dividend payments consistently consume a substantial portion of available cash.
| 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 |
|---|
| Cash from Operations | 2.71B | 2.94B | 2.49B | 2.73B | 2.41B | 2B | 1.51B | 2.5B | 2.61B | 2.5B | 726M | 1.34B | 2B | 1.95B | 1.24B | 2.37B | 259M | 365M | 857M | 796M | -275.3M | 24.1M | 103.97M | 68.52M | 173.89M | -29.95M | -33.51M | -106.2M | 8.4M | -12.87M |
| Operating CF Margin % | - | 6.63% | 4.97% | 5.6% | 4.2% | 4.74% | 6.5% | 7.44% | 7.66% | 9.53% | 3.6% | 5.81% | 4.61% | 4.63% | 3.28% | 6.9% | 1% | 1.97% | 2.85% | 3.9% | -1.23% | 0.08% | 0.5% | 0.54% | 2.07% | -0.44% | -0.5% | -2.26% | 4.76% | -1.71% |
| Operating CF Growth % | -2.09% | 17.91% | -8.69% | 13.25% | 20.64% | 31.84% | -39.54% | -3.99% | 4.36% | 244.21% | -45.98% | -32.93% | 2.56% | 57.58% | -47.57% | 813.13% | -29.04% | -57.41% | 7.66% | 389.14% | -1242.32% | -76.82% | 51.74% | -60.6% | 680.56% | 10.62% | 68.45% | -1364.29% | 165.27% | - |
| Net Income | 1.15B | 1.04B | 1.11B | 1.5B | 1.23B | 648M | -2.58B | 2.18B | 2.22B | 858M | 730M | 906M | 1.39B | 1.39B | 1.13B | 1M | 514M | 580M | 437M | 365M | 285.1M | 217.8M | 130.01M | 59.45M | 65.29M | 44.18M | 77.5M | -101.8M | 4.2M | 2.14M |
| Depreciation & Amortization | 934M | 957M | 1.03B | 1.05B | 965M | 774M | 653M | 601M | 520M | 626M | 494M | 432M | 392M | 375M | 482M | 249M | 256M | 236M | 211M | 181M | 100.4M | 83.5M | 67.24M | 46.82M | 34.07M | 24.31M | 24.52M | 17.3M | 1.2M | 1.17M |
| Stock-Based Compensation | 0 | 0 | 50M | 50M | 40M | 23M | 15M | 34M | 79M | 41M | 60M | 27M | 98M | 116M | 101M | 110M | 98M | 68M | 24M | 49M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -205M | 14M | -28M | -24M | 105M | 23M | -70M | -46M | 132M | 16M | -60M | 16M | 100M | -7M | -19M | 7M | -17M | -9M | -1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 786M | 954M | 255M | -43M | 261M | 755M | 3.65B | -253M | -206M | 17M | -12M | 79M | 295M | -2M | -4M | 997M | -4M | -49M | 71M | 60M | 42.2M | 46.8M | 9.64M | 24.52M | -96K | 12.03M | -35.52M | -16M | 0 | 1.1M |
| Working Capital Changes | 159M | -34M | 74M | 194M | -191M | -227M | -158M | -12M | -133M | 941M | -486M | -116M | -267M | 74M | -466M | 1B | -605M | -461M | 139M | 190M | -703M | -324M | -102.92M | -62.27M | 74.63M | -110.47M | -100.01M | -5.7M | 3M | -17.28M |
| Change in Receivables | 0 | 204M | 94M | 213M | 649M | -2.18B | 1.43B | -1.16B | 309M | -511M | -524M | 803M | 1.18B | -186M | 218M | 83M | -59M | -744M | 948M | -743M | -729M | -299.2M | -30.36B | -102B | -136.48B | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 96M | 70M | 223M | -10M | -18M | -304M | -5M | -75M | 605M | -463M | -90M | -129M | 134M | -180M | 518M | -336M | -319M | -120M | 340M | -324.5M | -425.1M | -405.92M | -38.94M | 105.94M | -117.88M | -11.95M | 34.8M | -14.8M | -16.45M |
| Change in Payables | 0 | -334M | -90M | -242M | -830M | 1.97B | 0 | 1.15B | -367M | 847M | 501M | -829M | -1.31B | 126M | -504M | 401M | -210M | 602M | -689M | 593M | 356.7M | 427.8M | 327.45B | 117.41B | 106.06B | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -2.81B | -3.69B | -1.5B | -702M | -526M | 386M | -1.09B | -1.76B | -813M | -1.57B | -1.27B | -2.53B | -3.3B | -1.65B | -3.39B | -2.02B | -583M | -660M | -1.34B | -663M | -1.65B | -297.2M | -651.19M | -225.32M | -363.78M | -249.49M | 211M | -186.1M | -3.1M | -1.85M |
| Capital Expenditures | -582M | -643M | -619M | -559M | -455M | -336M | -738M | -1.18B | -1.63B | -1.02B | -1.33B | -2.08B | -1.93B | -1.61B | -1.2B | -657M | -451M | -469M | -589M | -548M | -341M | -164.1M | -116.94M | -65.42M | -40.59M | -21.07M | -12.6M | -189.7M | -2.9M | -678K |
| CapEx % of Revenue | 1.29% | 1.45% | 1.24% | 1.15% | 0.79% | 0.8% | 3.17% | 3.51% | 4.8% | 3.91% | 6.61% | 8.98% | 4.45% | 3.82% | 3.19% | 1.92% | 1.74% | 2.53% | 1.96% | 2.69% | 1.52% | 0.53% | 0.56% | 0.52% | 0.48% | 0.31% | 0.19% | 4.03% | 1.64% | 0.09% |
| Acquisitions | -2.04B | -2.52B | -252M | -458M | -163M | -126M | -771M | -574M | -458M | -1.68B | -583M | -358M | -1.26B | -161M | -2.17B | -1.39B | -407M | -223M | -709M | -127M | -1.26B | -30M | -535.27M | -168.36M | -324.63M | -229.16M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 146M | -197M | -633M | 315M | 92M | 848M | 416M | -10M | 1.28B | 1.13B | 644M | -93M | -108M | 121M | -15M | 27M | 7M | 6M | -4M | 21M | -200K | -103.1M | 1.02M | 8.45M | 1.44M | 740K | 223.6M | 3.6M | -200K | -1.18M |
| Cash from Financing | -171M | 724M | -1.08B | -1.98B | -1.93B | -1.98B | -435M | -720M | -1.76B | -943M | 563M | 814M | 1.66B | -281M | 2.15B | -345M | 336M | 312M | 464M | -124M | 1.93B | 270.6M | 554.48M | 157.24M | 189.46M | 279.53M | -227.83M | 340.5M | 200K | 14.32M |
| Debt Issued (Net) | 1.94B | 2.89B | 489M | -667M | -750M | -912M | 427M | 416M | -701M | -2B | -633M | 1.38B | 2.23B | 425M | 2.21B | -759M | 734M | 471M | 687M | -54M | 1.56B | 211.7M | 455.77M | 33.9M | 149.69M | 134.26M | -161.52M | 298.07M | 0 | 18M |
| Equity Issued (Net) | 0 | -341M | 0 | 0 | -74M | -178M | -50M | 0 | 0 | 1.66B | 2.41B | 0 | 0 | 0 | 979M | 889M | 296M | 458M | 315M | 383M | 642.8M | 264.2M | 262.1M | 250.3M | 145.05M | 227.55M | 0 | 76.45M | 244.7M | 0 |
| Dividends Paid | -1.31B | -1.29B | -1.15B | -989M | -782M | -715M | -853M | -1.2B | -1.03B | -1.39B | -1.06B | -1.08B | -934M | -791M | -684M | -791M | -10M | -605M | -532M | -451M | -262.6M | -197M | -158.35M | -121.82M | -99.84M | -75.93M | -59.56M | -51.7M | 0 | 0 |
| Share Repurchases | 0 | -341M | 0 | 0 | -74M | -178M | -50M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -797M | -531M | -421M | -320M | -325M | -179M | 41M | 66M | -24M | 788M | -156M | 515M | 362M | 85M | -351M | 100M | -182M | -149M | -6M | -2M | -16.3M | -8.3M | -16.33M | -127M | -5.43M | -6.35M | -6.75M | -17.24M | -244.5M | -3.68M |
| Net Change in Cash | -256M | -20M | -102M | 49M | -52M | 393M | -22M | 16M | 29M | -10M | 20M | -376M | 362M | 17M | -2M | -10M | 11M | 14M | -13M | 13M | 1.7M | -3.4M | 8.85M | 636K | -10K | 85K | -50.34M | 48.3M | 5.5M | -402K |
| Free Cash Flow | 2.13B | 2.29B | 1.87B | 2.17B | 1.95B | 1.66B | 776M | 1.32B | 974M | 1.48B | -608M | -735M | 72M | 341M | 36M | 1.71B | -192M | -104M | 268M | 248M | -616.3M | -140M | -12.98M | 3.1M | 133.3M | -51.02M | -46.11M | -295.9M | 5.5M | -13.55M |
| FCF Margin % | 4.72% | 5.18% | 3.74% | 4.45% | 3.41% | 3.95% | 3.33% | 3.93% | 2.86% | 5.62% | -3.01% | -3.17% | 0.17% | 0.81% | 0.1% | 4.98% | -0.74% | -0.56% | 0.89% | 1.22% | -2.75% | -0.45% | -0.06% | 0.02% | 1.59% | -0.74% | -0.69% | -6.29% | 3.12% | -1.8% |
| FCF Growth % | 0.61% | 22.55% | -13.7% | 11.01% | 17.65% | 113.92% | -41.35% | 35.83% | -33.97% | 342.6% | 17.28% | -1120.83% | -78.89% | 847.22% | -97.89% | 989.58% | -84.62% | -138.81% | 8.06% | 140.24% | -340.21% | -978.91% | -518.31% | -97.67% | 361.27% | -10.64% | 84.42% | -5480% | 140.6% | - |
| FCF per Share | 3.02 | 3.26 | 2.67 | 3.10 | 2.79 | 2.32 | 1.07 | 1.65 | 1.22 | 2.05 | -1.30 | -1.86 | 0.20 | 0.99 | 0.11 | 5.71 | -0.70 | -0.40 | 1.11 | 1.09 | -3.76 | -0.99 | -0.10 | 0.03 | 1.46 | -0.68 | -0.67 | -4.68 | 0.09 | -0.23 |
| FCF Conversion (FCF/Net Income) | 1.86x | 2.05x | 3.23x | 2.22x | 2.32x | 3.37x | -0.58x | 1.15x | 1.18x | 2.92x | 1.00x | 1.49x | 1.45x | 1.44x | 1.13x | 2.45x | 0.51x | 0.63x | 1.96x | 2.18x | -0.97x | 0.11x | 0.80x | 1.15x | 2.66x | -0.68x | -0.43x | 1.03x | 2.00x | -6.01x |
| Interest Paid | 254M | 0 | 381M | 377M | 393M | 401M | 428M | 397M | 400M | 486M | 450M | 396M | 334M | 305M | 295M | 254M | 253M | 214M | 206M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 53M | 0 | 269M | 69M | 112M | 76M | 111M | 136M | 21M | 50M | 98M | 50M | 159M | 37M | 71M | 11M | 21M | 5M | 15M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Merchant segment cash volatility
As reported in quarterly financial statements, PAA's operating cash flow consistently exceeds net income, with OCF/NI ratios frequently surpassing 2.0x, suggesting that non-cash charges and working capital fluctuations significantly distort the company's reported earnings quality relative to its actual cash-generating capacity in the Permian Basin.
The persistent gap between net income and operating cash flow appears to be driven by substantial depreciation and amortization charges inherent to midstream infrastructure. Investors should monitor whether this divergence indicates a reliance on accounting adjustments rather than core operational efficiency to support the company's distribution profile.
Based on the provided cash flow data, free cash flow margins have fluctuated between 2.2% and 6.7% over the last ten quarters, indicating that PAA's ability to generate surplus cash remains highly sensitive to the cyclical nature of its merchant-heavy business model and regional price spreads.
While the company maintains positive free cash flow, the lack of a clear upward trajectory suggests that capital expenditures and acquisition costs often offset gains from operational throughput. This variability warrants further investigation into whether the current FCF levels are sufficient to sustain long-term debt reduction goals.
According to recent SEC filings, PAA's capital expenditure as a percentage of revenue has remained in the 0.6% to 1.6% range, reflecting the ongoing necessity of maintaining its extensive pipeline network while balancing the capital requirements of its Permian Basin gathering and storage infrastructure assets.
The consistent level of capital spending suggests that PAA is prioritizing the maintenance of its existing asset base over aggressive expansion. This capital intensity appears to be a structural reality that limits the company's ability to rapidly deleverage during periods of commodity price weakness.
As indicated by the quarterly cash flow data, working capital changes have been highly erratic, ranging from a $308 million inflow in 2023Q4 to a $192 million outflow in 2024Q1, highlighting the significant impact of inventory and trade credit management on the company's short-term liquidity.
These swings appear to be a direct consequence of the merchant business, where the timing of crude oil purchases and sales creates temporary cash flow mismatches. Analysts should interpret these fluctuations as a recurring operational risk rather than a sign of underlying structural instability in the core pipeline business.
Based on reported figures, PAA consistently allocates a significant portion of its free cash flow to dividends, with quarterly payments often exceeding $300 million, which may constrain the company's ability to pursue strategic acquisitions or accelerate debt paydown in a volatile energy price environment.
The commitment to returning capital to unitholders appears to be a primary management objective, yet it leaves a narrow margin for error if cash flow generation were to contract further. Investors should monitor whether this payout policy remains sustainable if the merchant segment faces prolonged margin compression.
Quick answers to the most common questions about buying PAA stock.
Plains All American Pipeline, L.P. (PAA) generated $2.94B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Plains All American Pipeline, L.P. (PAA) generated $2.29B 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.
Plains All American Pipeline, L.P. (PAA) spent $643.0M 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, Plains All American Pipeline, L.P. (PAA) returned $1.29B to shareholders via cash dividends and spent $341.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.