Plains GP Holdings, L.P. (PAGP) quarterly income statement — complete revenue, gross profit & net income history
| Metric | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 | Q2'21 |
|---|
| Sales/Revenue | 12.47B | 10.56B | 11.58B | 10.64B | 12.01B | 12.4B | 12.74B | 12.76B | 11.99B | 12.7B | 12.07B | 11.6B | 12.34B | 12.95B | 14.34B | 16.36B | 13.69B | 12.99B | 10.78B | 9.93B |
| Revenue Growth % | 3.82% | -14.81% | -9.14% | -16.58% | 0.13% | -2.33% | 5.57% | 9.96% | -2.8% | -1.96% | -15.8% | -29.08% | -9.88% | -0.28% | 33.04% | 64.74% | 63.35% | 117.83% | 84.74% | 207.91% |
| Cost of Goods Sold | 12.04B | 9.85B | 10.87B | 9.99B | 11.02B | 11.8B | 483M | 12.06B | 11.17B | 11.83B | 11.37B | 10.8B | 11.58B | 12.25B | 13.31B | 15.57B | 13.02B | 11.98B | 10.25B | 9.47B |
| COGS % of Revenue | 96.54% | 93.25% | 93.91% | 93.9% | 91.77% | 95.18% | 3.79% | 94.57% | 93.13% | 93.18% | 94.17% | 93.12% | 93.83% | 94.58% | 92.84% | 95.16% | 95.05% | 92.27% | 95.15% | 95.41% |
| Gross Profit | 433M | 713M | 705M | 649M | 988M | 598M | 12.26B | 693M | 824M | 866M | 704M | 798M | 761M | 702M | 1.03B | 792M | 678M | 1B | 523M | 456M |
| Gross Margin % | 3.47% | 6.75% | 6.09% | 6.1% | 8.23% | 4.82% | 96.21% | 5.43% | 6.87% | 6.82% | 5.83% | 6.88% | 6.17% | 5.42% | 7.16% | 4.84% | 4.95% | 7.73% | 4.85% | 4.59% |
| Gross Profit Growth % | -56.17% | 19.23% | -94.25% | -6.35% | 19.9% | -30.95% | 1641.48% | -13.16% | 8.28% | 23.36% | -31.38% | 0.76% | 12.24% | -30.08% | 96.18% | 73.68% | -16.61% | 170.62% | -7.43% | -14.61% |
| Operating Expenses | 83M | 359M | 222M | 412M | 456M | 511M | 11.91B | 363M | 455M | 443M | 472M | 423M | 290M | 742M | 402M | 384M | 387M | 408M | 563M | 695M |
| OpEx % of Revenue | 0.67% | 3.4% | 1.92% | 3.87% | 3.8% | 4.12% | 93.49% | 2.85% | 3.79% | 3.49% | 3.91% | 3.65% | 2.35% | 5.73% | 2.8% | 2.35% | 2.83% | 3.14% | 5.22% | 7% |
| Selling, General & Admin | 81M | 93M | 84M | 84M | 101M | 95M | 99M | 81M | 97M | 88M | 93M | 87M | 87M | 83M | 84M | 80M | 83M | 89M | 68M | 74M |
| SG&A % of Revenue | 0.65% | 0.88% | 0.73% | 0.79% | 0.84% | 0.77% | 0.78% | 0.63% | 0.81% | 0.69% | 0.77% | 0.75% | 0.7% | 0.64% | 0.59% | 0.49% | 0.61% | 0.69% | 0.63% | 0.75% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Operating Income | 350M | 354M | 483M | 237M | 532M | 87M | 346M | 330M | 369M | 423M | 232M | 375M | 471M | -40M | 624M | 408M | 291M | 596M | -40M | -239M |
| Operating Margin % | 2.81% | 3.35% | 4.17% | 2.23% | 4.43% | 0.7% | 2.72% | 2.59% | 3.08% | 3.33% | 1.92% | 3.23% | 3.82% | -0.31% | 4.35% | 2.49% | 2.13% | 4.59% | -0.37% | -2.41% |
| Operating Income Growth % | -34.21% | 306.9% | 39.6% | -28.18% | 44.17% | -79.43% | 49.14% | -12% | -21.66% | 1157.5% | -62.82% | -8.09% | 61.86% | -106.71% | 1660% | 270.71% | -44.47% | 1003.03% | -115.94% | -214.9% |
| EBITDA | 593M | 611M | 687M | 441M | 794M | 344M | 604M | 525M | 623M | 696M | 493M | 635M | 728M | 215M | 862M | 652M | 522M | 820M | 138M | -42M |
| EBITDA Margin % | 4.76% | 5.78% | 5.93% | 4.14% | 6.61% | 2.77% | 4.74% | 4.12% | 5.19% | 5.48% | 4.08% | 5.47% | 5.9% | 1.66% | 6.01% | 3.99% | 3.81% | 6.31% | 1.28% | -0.42% |
| EBITDA Growth % | -25.31% | 77.62% | 13.74% | -16% | 27.45% | -50.57% | 22.52% | -17.32% | -14.42% | 223.72% | -42.81% | -2.61% | 39.46% | -73.78% | 524.64% | 1652.38% | -25.64% | 763.16% | -66.42% | -111.23% |
| D&A (Non-Cash Add-back) | 243M | 257M | 204M | 204M | 262M | 257M | 258M | 195M | 254M | 273M | 261M | 260M | 257M | 255M | 238M | 244M | 231M | 224M | 178M | 197M |
| EBIT | 350M | 459M | 570M | 339M | 672M | 259M | 453M | 444M | 459M | 532M | 360M | 484M | 624M | 420M | 648M | 394M | 351M | 688M | 19M | -122M |
| Net Interest Income | 167M | -137M | -112M | -110M | -102M | -89M | -90M | -92M | -90M | -96M | -87M | -89M | -98M | -100M | -99M | -99M | -107M | -106M | -106M | -107M |
| Interest Income | 0 | 0 | 0 | 0 | 5M | 6M | 7M | 4M | 5M | 3M | 10M | 6M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | -167M | 137M | 112M | 110M | 107M | 95M | 97M | 96M | 95M | 99M | 97M | 95M | 98M | 100M | 99M | 99M | 107M | 106M | 106M | 107M |
| Other Income/Expense | -17M | -32M | -25M | -8M | 33M | 77M | 10M | 18M | -5M | 13M | 31M | 14M | 55M | 360M | -75M | -113M | -47M | -14M | -47M | 10M |
| Pretax Income | 333M | 322M | 458M | 229M | 565M | 164M | 356M | 348M | 364M | 436M | 263M | 389M | 526M | 320M | 549M | 295M | 244M | 582M | -87M | -229M |
| Pretax Margin % | 2.67% | 3.05% | 3.96% | 2.15% | 4.7% | 1.32% | 2.79% | 2.73% | 3.03% | 3.43% | 2.18% | 3.35% | 4.26% | 2.47% | 3.83% | 1.8% | 1.78% | 4.48% | -0.81% | -2.31% |
| Income Tax | 8M | 16M | 30M | 16M | 73M | 47M | 55M | 64M | 28M | 55M | -5M | 56M | 83M | 25M | 129M | 56M | 35M | 112M | -37M | -17M |
| Effective Tax Rate % | 2.4% | 4.97% | 6.55% | 6.99% | 12.92% | 28.66% | 15.45% | 18.39% | 7.69% | 12.61% | -1.9% | 14.4% | 15.78% | 7.81% | 23.5% | 18.98% | 14.34% | 19.24% | 42.53% | 7.42% |
| Net Income | 20M | 62M | 83M | 30M | 84M | -11M | 33M | 39M | 42M | 52M | 29M | 48M | 69M | 44M | 71M | 31M | 22M | 84M | -24M | -69M |
| Net Margin % | 0.16% | 0.59% | 0.72% | 0.28% | 0.7% | -0.09% | 0.26% | 0.31% | 0.35% | 0.41% | 0.24% | 0.41% | 0.56% | 0.34% | 0.5% | 0.19% | 0.16% | 0.65% | -0.22% | -0.69% |
| Net Income Growth % | -76.19% | 663.64% | 151.52% | -23.08% | 100% | -121.15% | 13.79% | -18.75% | -39.13% | 18.18% | -59.15% | 54.84% | 213.64% | -47.62% | 395.83% | 144.93% | -68.57% | 520% | -241.18% | -531.25% |
| Net Income (Continuing) | 325M | 306M | 428M | 213M | 492M | 117M | 301M | 284M | 336M | 381M | 268M | 333M | 443M | 295M | 420M | 239M | 209M | 470M | -50M | -212M |
| Discontinued Operations | -1000K | 1000K | 1000K | 1000K | 0 | 0 | 0 | 1000K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 12.68B | 12.87B | 12.8B | 12.77B | 12.7B | 12.96B | 13.28B | 13.31B | 13.36B | 13.42B | 13.28B | 13.3B | 13.22B | 13.11B | 12.56B | 12.54B | 12.66B | 12.64B | 9.37B | 9.64B |
| EPS (Diluted) | 0.10 | 0.31 | 0.42 | 0.15 | 0.42 | -0.06 | 0.17 | 0.20 | 0.21 | 0.27 | 0.15 | 0.25 | 2.28 | 0.23 | 1.98 | 0.16 | 1.08 | 0.43 | -0.12 | -0.36 |
| EPS Growth % | -76.19% | 655.56% | 147.06% | -25% | 100% | -120.67% | 13.33% | -20% | -90.79% | 17.39% | -92.42% | 56.25% | 111.11% | -46.51% | 1750% | 144.44% | 200% | 530% | -233.33% | -500% |
| EPS (Basic) | 0.10 | 0.31 | 0.42 | 0.15 | 0.42 | -0.06 | 0.17 | 0.20 | 0.21 | 0.27 | 0.15 | 0.25 | 2.28 | 0.23 | 1.98 | 0.16 | 1.08 | 0.43 | -0.12 | -0.36 |
| Diluted Shares Outstanding | 198M | 198M | 198M | 198M | 198M | 197M | 197M | 197M | 197M | 195.5M | 196M | 195M | 194M | 194M | 194M | 194M | 194M | 194M | 194M | 194M |
| Basic Shares Outstanding | 198M | 198M | 198M | 198M | 198M | 197M | 197M | 197M | 197M | 195.5M | 196M | 195M | 194M | 194M | 194M | 194M | 194M | 194M | 194M | 194M |
| Dividend Payout Ratio | 415% | 122.58% | 90.36% | 250% | 89.29% | - | 190.91% | 158.97% | 150% | 101.92% | 179.31% | 108.33% | 75.36% | 95.45% | 60.56% | 135.48% | 159.09% | 41.67% | - | - |