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
PBAPembina Pipeline Corporation
$47.20$27.4B
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
HomeStocksPBACash Flow

Pembina Pipeline Corporation (PBA) Cash Flow Statement

28Y historyFree accessUpdated daily

Cash conversion efficiency remains inconsistent, evidenced by an operating cash flow to net income ratio of 0.66 in 2026Q1 and dividend payments of $444.1 million that outpaced free cash flow.

PBA 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'98
Cash from Operations2.79B3.3B3.21B2.63B2.93B2.65B2.25B2.53B2.26B1.51B1.08B801M800M651M359.81M287.09M255.12M224.62M219.91M189.54M143.86M112.36M120.17M103.9M106.98M92.89M52.06M59.25M63.58M
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 %-13.92%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 Income1.69B1.69B1.86B1.78B2.97B1.24B-316M1.49B1.28B891M466M406M383M351M224.95M165.67M186.7M162.08M161.79M142.31M88.89M70.41M60.42M63.39M59.54M40.27M52.49M19.32M19.29M
Depreciation & Amortization973.61M987M862M679M683M723M700M511M417M382M293M263M226M171M179.39M70.22M66.89M69.82M72.15M66.45M85.62M85.27M84.65M76.32M67.97M82.14M65.55M39.01M41.77M
Stock-Based Compensation-68M084M72M126M100M28M66M63M73M46M25M39M34M17.03M0449K464K766K0000000000
Deferred Taxes138.06M0-154M413M248M423M-100M36M464M142M189M199M167M105M75.8M05.67M-3.85M11.13M-22.52M-24.31M-29.38M-33.3M-28.5M-21.7M-24.7M-50M00
Other Non-Cash Items250.93M399M601M-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-197.04M221M-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-1.32B-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-813.48M-812M-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 Revenue10.75%10.44%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-123.99M0-2.58B-204M514M-376M-202M-2.21B-58M-1.34B-568M-27M-465M-13M692K00000000-188.44M0-222.22M-361.51M00
Investments-----------------------------
Other Investing-231.19M-278M-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-1.45B-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)766.59M-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)-199M011M-50M-633M-437M000400M765M685M500M745M7.29M-239.41M-177.56M305.41M14.86M54.54M-59.72M-74.51M32.78M34.3M7.63M242.61M86.81M367K0
Dividends Paid-1.78B-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 Repurchases000-50M-333M-17M-88M-151M0000000-239.41M-233.46M000-139.63M-112.52M0000000
Other Financing-233.05M-445M996M1M310M16M88M137M53M23M-15M-28M-1M-12M-333K253.69M250.23M07.54M00112.52M0-13.93M-8.21M-2.57M000
Net Change in Cash16.8M-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 Flow1.98B2.49B2.26B2.03B2.32B1.99B1.22B887M1.03B-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 %26.1%32%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 %-5.88%10.18%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 Share3.394.283.943.684.193.622.221.732.02-0.75-1.72-2.90-1.87-0.74-0.72-1.150.340.52-0.03-0.83-0.210.300.920.690.780.990.140.790.83
FCF Conversion (FCF/Net Income)1.17x1.95x1.72x1.48x0.99x2.13x-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 SheetHealthy
Cash FlowMixed
Top Statement Risk

Basin egress capacity constraints

Earnings Quality and Cash Conversion

Based on reported financial statements, PBA's operating cash flow to net income ratio has exhibited significant volatility, ranging from a low of 0.66 in 2026Q1 to a high of 2.83 in 2025Q3, indicating that accounting earnings frequently diverge from the actual cash generated by operations.

The inconsistent conversion of net income into operating cash flow suggests that non-cash items and working capital swings play a disproportionate role in the company's reported profitability. Investors should monitor whether this divergence stems from recurring accruals or temporary timing differences in the marketing segment's commodity-linked settlements.

Free Cash Flow Margin Volatility

As reported in recent filings, PBA's free cash flow margin has fluctuated sharply between 6.8% in 2026Q1 and 34.9% in 2025Q3, reflecting the impact of lumpy capital expenditures and the inherent variability of cash flows within the midstream infrastructure business model.

The wide variance in FCF margins suggests that the company's ability to fund dividends and growth projects is highly sensitive to the timing of major infrastructure investments. This trajectory warrants further investigation into whether the recent compression in 2026Q1 represents a structural shift or a temporary period of elevated capital intensity.

Capital Intensity and Asset Replacement

According to quarterly data, PBA's capital expenditure as a percentage of revenue has trended between 5.2% and 12.8%, highlighting the ongoing requirement for significant reinvestment to maintain the integrity and throughput capacity of its extensive Western Canadian gathering and fractionation asset base.

The persistent level of capital spending suggests that PBA must continuously deploy capital to offset natural asset depreciation and meet evolving regulatory standards. Analysts should distinguish between maintenance capex required to sustain current fee-based volumes and growth capex aimed at expanding the company's footprint in the Montney and Duvernay plays.

Working Capital Dynamics and Liquidity

Based on the provided cash flow statements, working capital changes have been highly erratic, including a significant $402 million outflow in 2026Q1, which suggests that the company's cash position is frequently impacted by the timing of commodity inventory builds and trade payables within its marketing segment.

The substantial swings in working capital appear to be a primary driver of the observed volatility in operating cash flow. This pattern may indicate that the marketing segment's buy-sell arrangements create periodic liquidity pressures that are not necessarily reflective of the underlying health of the core pipeline and facilities business.

Capital Allocation and Dividend Sustainability

As reported in financial disclosures, PBA consistently utilizes a significant portion of its cash flow to fund dividends, with payments reaching $444.1 million in 2026Q1, often exceeding the free cash flow generated during the same period, which warrants close monitoring of long-term payout sustainability.

The reliance on external financing or cash reserves to cover dividend payments during periods of lower FCF generation suggests a potential strain on capital allocation flexibility. Investors should evaluate whether the current dividend policy remains prudent given the company's ongoing commitment to large-scale infrastructure projects and the inherent volatility of its marketing segment.

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 $2.49B 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 $812.0M 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. This shows the company's commitment to returning capital to its equity investors.