VCP Scanner
ScreenerTechnicalBreakoutsThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
VisualizeInteractive multi-year financial charts
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...
WatchlistPricing
ScreenerTechnical ScannerBreakoutsThemes
Earnings
WatchlistPricing
Ctrl K
PBA
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Analyze deeply. Research with clarity.

Data updated daily

Product

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

Resources

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

Get Ideas

Get weekly market insights — free

© 2026 VCP Scanner
AboutPrivacyTermsRefund Policy
Not financial advice. Do your own research.
ScreenerBreakoutsCompareWatchlist
PBAPembina Pipeline Corporation
$48.34$27.8B
Overview & Tools
OverviewChart Terminal ↗Visualize
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice History
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Discovery & Screens
Live BreakoutsStock ScreenerOwnership
HomeStocksPBACash Flow

Pembina Pipeline Corporation (PBA) Cash Flow Statement

28Y historyFree accessUpdated daily

Pembina generates robust free cash flow, with a trailing twelve-month FCF margin of 31.2% in Q2 2026, but quarterly FCF generation is highly volatile, ranging from 6.8% to 35.3% over the past year, largely due to significant working capital swings.

Income StatementBalance SheetCash FlowRatios

PBA Cash Flow Statement

Annual statement

PBA Cash Flow Statement

Pembina Pipeline Corporation (PBA) cash flow statement — 28-year operating, investing & financing cash flows

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'98
Cash from Operations2.89B3.3B3.21B2.63B2.93B2.65B2.25B2.53B2.26B1.51B1.08B801M800M651M359.81M287.09M255.12M224.62M219.91M189.54M143.86M112.36M120.17M103.9M106.98M92.89M52.06M59.25M63.58M
Operating CF Margin %-42.44%43.53%41.62%25.23%30.72%37.83%35.02%30.69%27.98%25.25%17.28%13.18%12.96%10.5%17.12%20.33%27.67%32.58%37.55%42.84%38.68%43.18%42.74%47.66%48.47%38.23%58.47%58.5%
Operating CF Growth %-15.74%2.71%21.97%-10.04%10.53%17.67%-11.06%12.23%49.11%40.48%34.46%0.13%22.89%80.93%25.33%12.53%13.58%2.14%16.02%31.75%28.03%-6.5%15.66%-2.88%15.16%78.44%-12.14%-6.81%-
Net Income1.79B1.69B1.86B1.78B2.97B1.24B-316M1.49B1.28B891M466M406M383M351M224.95M165.67M186.7M162.08M161.79M142.31M88.89M70.41M60.42M63.39M59.54M40.27M52.49M19.32M19.29M
Depreciation & Amortization987.72M987M862M679M683M723M700M511M417M382M293M263M226M171M179.39M70.22M66.89M69.82M72.15M66.45M85.62M85.27M84.65M76.32M67.97M82.14M65.55M39.01M41.77M
Stock-Based Compensation65M94M84M72M126M100M28M66M63M73M46M25M39M34M17.03M0449K464K766K0000000000
Deferred Taxes359.09M513M-154M413M248M423M-100M36M464M142M189M199M167M105M75.8M05.67M-3.85M11.13M-22.52M-24.31M-29.38M-33.3M-28.5M-21.7M-24.7M-50M00
Other Non-Cash Items-187.09M-208M601M-95M-1.28B262M2.03B321M117M43M119M-81M18M65M-27.48M69.95M-5.55M-191K-37.34M4.92M7.15M-7.59M-4.44M-4.7M408K0-1.4M362K408K
Working Capital Changes-122M221M-43M-210M177M-100M-93M106M-83M-18M-36M-11M-33M-75M-109.88M-18.75M968K-3.71M11.42M-2.71M-4.85M2.24M8.64M-6.19M761K-4.82M-14.58M553K2.12M
Change in Receivables000000000000006.04M-28.84M0000000000000
Change in Inventory00000000000000000000000000000
Change in Payables00000000000000000000000000000
Cash from Investing-1.31B-1.09B-3.91B-789M-154M-1.04B-1.48B-3.91B-1.31B-3.33B-2.29B-1.9B-1.84B-860M-546.13M-478.88M-187.79M-477.79M-183.16M-286.76M-159.12M-71.86M-68.76M-325.15M-20.81M-233.79M-401.24M-8.97M-12.06M
Capital Expenditures-818.58M-784M-955M-606M-605M-658M-1.03B-1.65B-1.23B-1.84B-1.75B-1.81B-1.41B-880M-546.82M-479.71M-198.72M-143.83M-223.98M-300.31M-168.96M-79.46M-27.88M-16.56M-28.46M-11.57M-43.06M-10.03M-12.06M
CapEx % of Revenue10.33%10.08%12.93%9.57%5.21%7.63%17.29%22.75%16.68%34.01%40.91%39.07%23.27%17.51%15.95%28.61%15.83%17.72%33.19%59.49%50.31%27.35%10.02%6.81%12.68%6.04%31.62%9.9%11.1%
Acquisitions-235M-410M-2.58B-204M514M-376M-202M-2.21B-58M-1.34B-568M-27M-465M-13M692K00000000-188.44M0-222.22M-361.51M00
Investments-----------------------------
Other Investing27.82M104M-68M225M-63M-5M-252M-50M-27M-148M27M-60M40M-834M37M824K10.93M-333.96M40.81M13.55M9.84M7.59M-40.88M-120.16M7.66M03.34M1.06M0
Cash from Financing-1.64B-2.24B678M-1.8B-2.72B-1.67B-809M1.35B-1.13B2.1B1.22B1.07B1.04B233M214.33M65.72M4.14M293.46M-39.84M112.09M24.43M-44.84M-57.65M220.26M-86.47M146.46M349.09M-53.07M-63.67M
Debt Issued (Net)412.54M-26M1.37B-172M-746M277M633M2.54B68M2.46B817M709M809M-279M388.19M312.54M181.37M217.25M134.91M233.14M84.15M29.67M15.4M300.45M9.89M-14.42M323.53M5.89M0
Equity Issued (Net)-446M-896M11M-50M-633M-437M000400M765M685M500M745M7.29M-239.41M-177.56M305.41M14.86M54.54M-59.72M-74.51M32.78M34.3M7.63M242.61M86.81M367K0
Dividends Paid-1.79B-1.77B-1.7B-1.58B-1.65B-1.52B-1.53B-1.32B-1.25B-781M-351M-294M-269M-221M-181.15M-21.69M-254.07M0-197.15M-175.59M00-105.83M-100.55M-95.79M-79.16M-61.25M-59.32M-63.67M
Share Repurchases-225M-451M0-50M-333M-17M-88M-151M0000000-239.41M-233.46M000-139.63M-112.52M0000000
Other Financing182.94M451M996M1M310M16M88M137M53M23M-15M-28M-1M-12M-333K253.69M250.23M07.54M00112.52M0-13.93M-8.21M-2.57M000
Net Change in Cash-61.88M-35M-10M44M64M-38M-48M-28M-164M286M7M-25M2M24M28.01M-126.07M71.47M40.29M-3.1M14.88M9.17M-4.34M-6.24M-993K-305K5.56M-91K-2.78M-12.15M
Free Cash Flow2.07B2.52B2.26B2.03B2.32B1.99B1.22B887M1.03B-326M-668M-1.01B-612M-229M-187.01M-192.62M56.4M80.78M-4.07M-110.77M-25.09M32.9M92.29M87.34M78.52M81.32M9M49.22M51.52M
FCF Margin %26.12%32.36%30.59%32.05%20.02%23.09%20.54%12.27%14.01%-6.03%-15.66%-21.79%-10.08%-4.56%-5.46%-11.49%4.49%9.95%-0.6%-21.94%-7.47%11.33%33.16%35.93%34.98%42.43%6.61%48.57%47.41%
FCF Growth %-5.69%11.42%11.34%-12.69%16.67%62.88%37.88%-13.88%415.95%51.2%33.86%-65.03%-167.25%-22.45%2.91%-441.53%-30.19%2084.4%96.32%-341.41%-176.27%-64.35%5.67%11.24%-3.45%803.96%-81.72%-4.46%-
FCF per Share3.564.323.943.684.193.622.221.732.02-0.75-1.72-2.90-1.87-0.74-0.72-1.150.340.52-0.03-0.83-0.210.300.920.690.780.990.140.790.83
FCF Conversion (FCF/Net Income)1.16x1.95x1.72x1.48x0.99x2.13x-7.13x1.70x1.77x1.70x2.31x1.97x2.09x1.85x1.60x1.73x1.37x1.39x1.36x1.33x1.62x1.60x1.99x1.64x1.80x2.31x0.99x3.07x3.30x
Interest Paid00000000000000000000000000000
Taxes Paid00000000000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetStrained
Cash FlowMixed
Top Statement Risk

High leverage constrains flexibility

Earnings Quality Strong, But Volatile

Pembina's operating cash flow consistently exceeds net income, with an average OCF/NI ratio of 1.51 over the last ten quarters, indicating high-quality earnings supported by substantial non-cash charges like depreciation.

The strong cash conversion suggests that reported net income is a conservative representation of the company's cash-generating ability, a hallmark of asset-heavy midstream businesses. However, the ratio's volatility, ranging from 0.66 in Q1 2026 to 2.83 in Q3 2025, appears driven by significant swings in working capital, which can obscure the underlying operational cash flow trend in any single quarter.

FCF Margin Volatility Amidst Strong Generation

Free cash flow margins have been highly variable, ranging from 6.8% in Q1 2026 to 35.3% in Q3 2025, yet the company has generated substantial absolute FCF, totaling over $4.9 billion across the last four quarters.

This volatility in FCF margin is not indicative of operational weakness but rather reflects the lumpy nature of capital expenditures and large, non-recurring working capital movements. The underlying FCF generation remains robust, providing ample coverage for the company's dividend and strategic investments, though the variability complicates precise forecasting.

Working Capital Swings Drive Cash Flow Noise

Working capital changes have been a major source of cash flow volatility, with a massive $402.0 million use of cash in Q1 2026 followed by a $93.0 million source in Q2 2026, highlighting the impact of timing on receivables and inventory.

These large swings are typical for a company with a significant marketing segment and complex commodity flows, where the timing of settlements and physical product movements can create substantial quarterly noise. Investors should focus on the longer-term trend, as these fluctuations are largely non-operational and do not reflect a deterioration in the core business's efficiency.

Disciplined Allocation to Dividends and Growth

Capital deployment has been consistently prioritized toward shareholder returns, with quarterly dividends paid ranging from $293.8M to $457.2M, while growth capex and strategic acquisitions like the Inter Pipeline integration have been funded from robust operating cash flow.

The commitment to a stable and growing dividend is evident, with payouts consistently consuming a significant portion of operating cash flow. The company's ability to fund both its dividend and a substantial growth capital program, including the $1.9B acquisition in Q2 2024, from internal cash generation underscores the strength of its core fee-based business model.

Cash Flow Statement Obscures True Leverage

The reported cash flow statement does not fully capture the economic reality of Pembina's high leverage, as the $9.63 billion net debt position and associated interest expense are critical to assessing financial flexibility.

While operating cash flow appears strong, the burden of servicing this significant debt load is a primary constraint on the company's financial profile. The cash flow statement alone can mask the risk, as interest payments are embedded within operating activities, making it essential to cross-reference with the balance sheet to understand the true cost of capital and the limited headroom for additional borrowing.

PBA — Frequently Asked Questions

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

How much cash does Pembina Pipeline Corporation (PBA) generate from operations?

Pembina Pipeline Corporation (PBA) generated $3.30B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Pembina Pipeline Corporation's free cash flow?

Pembina Pipeline Corporation (PBA) generated $2.52B 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 Pembina Pipeline Corporation's capital expenditure (CapEx)?

Pembina Pipeline Corporation (PBA) spent $784.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Pembina Pipeline Corporation distribute cash to shareholders?

In 2025, Pembina Pipeline Corporation (PBA) returned $1.77B to shareholders via cash dividends and spent $451.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.