Revenue growth has been volatile, swinging from a 36.7% YoY increase in Q1 2025 to a 10.8% decline in Q4 2025, while gross margins have fluctuated between 36.7% and 47.7% over the last ten quarters, suggesting significant exposure to commodity price movements and segment mix shifts.
Pembina Pipeline Corporation (PBA) annual income statement — 28-year revenue, gross profit & net income history
| 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 |
|---|
| Sales/Revenue | 7.93B | 7.78B | 7.38B | 6.33B | 11.61B | 8.63B | 5.95B | 7.23B | 7.35B | 5.41B | 4.26B | 4.63B | 6.07B | 5.03B | 3.43B | 1.68B | 1.26B | 811.8M | 674.88M | 504.79M | 335.82M | 290.52M | 278.29M | 243.07M | 224.47M | 191.65M | 136.19M | 101.33M | 108.68M |
| Revenue Growth % | -2.05% | 5.34% | 16.63% | -45.47% | 34.59% | 44.92% | -17.66% | -1.65% | 35.93% | 26.8% | -7.98% | -23.63% | 20.78% | 46.61% | 104.41% | 33.59% | 54.61% | 20.29% | 33.7% | 50.32% | 15.59% | 4.4% | 14.49% | 8.29% | 17.13% | 40.72% | 34.4% | -6.76% | - |
| Cost of Goods Sold | 4.79B | 4.79B | 4.07B | 3.49B | 8.49B | 5.98B | 3.94B | 4.8B | 5.02B | 3.93B | 3.26B | 3.77B | 5.19B | 4.23B | 2.89B | 1.33B | 895.37M | 473.53M | 371.86M | 244.68M | 119.01M | 102.74M | 105.03M | 96.15M | 88.97M | 71.37M | 52.48M | 36.58M | 38.3M |
| COGS % of Revenue | - | 61.64% | 55.09% | 55.14% | 73.1% | 69.32% | 66.27% | 66.35% | 68.34% | 72.6% | 76.53% | 81.32% | 85.57% | 84.22% | 84.28% | 79.44% | 71.34% | 58.33% | 55.1% | 48.47% | 35.44% | 35.36% | 37.74% | 39.56% | 39.64% | 37.24% | 38.53% | 36.09% | 35.24% |
| Gross Profit | 3.14B | 2.98B | 3.32B | 2.84B | 3.12B | 2.65B | 2.01B | 2.43B | 2.33B | 1.48B | 1B | 866M | 876M | 793M | 538.72M | 344.73M | 359.73M | 338.26M | 303.03M | 260.11M | 216.81M | 187.79M | 173.26M | 146.92M | 135.5M | 120.28M | 83.72M | 64.76M | 70.38M |
| Gross Margin % | 39.61% | 38.36% | 44.91% | 44.86% | 26.9% | 30.68% | 33.73% | 33.65% | 31.66% | 27.4% | 23.47% | 18.68% | 14.43% | 15.78% | 15.72% | 20.56% | 28.66% | 41.67% | 44.9% | 51.53% | 64.56% | 64.64% | 62.26% | 60.44% | 60.36% | 62.76% | 61.47% | 63.91% | 64.76% |
| Gross Profit Growth % | - | -10.01% | 16.76% | -9.06% | 17.98% | 31.82% | -17.47% | 4.56% | 57.02% | 48.05% | 15.59% | -1.14% | 10.47% | 47.2% | 56.28% | -4.17% | 6.35% | 11.63% | 16.5% | 19.97% | 15.45% | 8.38% | 17.93% | 8.43% | 12.65% | 43.68% | 29.27% | -7.98% | - |
| Operating Expenses | 440.33M | 175M | 1.03B | 185M | -582M | 532M | 2B | 311M | 306M | 264M | 194M | 181M | 174M | 132M | 97.49M | 63.62M | 110.79M | 121.19M | 110.78M | 97.09M | 112.25M | 103.24M | 99.92M | 89.11M | 79.8M | 71.45M | -24.41M | -18.07M | 50.99M |
| OpEx % of Revenue | - | 2.25% | 14.02% | 2.92% | -5.01% | 6.17% | 33.66% | 4.3% | 4.16% | 4.88% | 4.55% | 3.91% | 2.87% | 2.63% | 2.84% | 3.79% | 8.83% | 14.93% | 16.41% | 19.23% | 33.43% | 35.54% | 35.91% | 36.66% | 35.55% | 37.28% | -17.93% | -17.83% | 46.92% |
| Selling, General & Admin | 504M | 477M | 444M | 422M | 399M | 306M | 246M | 296M | 279M | 236M | 195M | 157M | 156M | 132M | 91.71M | 59.98M | 44.09M | 51.37M | 38.63M | 30.64M | 26.64M | 17.97M | 16.23M | 12.79M | 11.83M | 9.83M | 7.41M | 7.24M | 9.22M |
| SG&A % of Revenue | - | 6.13% | 6.01% | 6.67% | 3.44% | 3.55% | 4.13% | 4.09% | 3.8% | 4.36% | 4.57% | 3.39% | 2.57% | 2.63% | 2.68% | 3.58% | 3.51% | 6.33% | 5.72% | 6.07% | 7.93% | 6.19% | 5.83% | 5.26% | 5.27% | 5.13% | 5.44% | 7.14% | 8.49% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2M | -302M | 591M | -237M | -981M | 226M | 1.76B | 15M | -274M | -13M | 0 | 40M | -41M | 0 | 5.78M | 3.64M | 66.7M | 69.82M | 72.15M | 66.45M | -7.39M | 85.27M | 83.69M | 76.32M | 67.97M | 61.62M | -31.82M | -25.31M | 41.77M |
| Operating Income | 2.7B | 2.81B | 2.28B | 2.65B | 3.71B | 2.12B | 4M | 1.82B | 2.02B | 1.22B | 807M | 685M | 702M | 660M | 416.49M | 281.11M | 241.88M | 210.12M | 192.25M | 163.01M | 110.55M | 84.54M | 73.34M | 57.81M | 55.7M | 48.82M | 108.13M | 82.83M | 19.39M |
| Operating Margin % | 34.06% | 36.11% | 30.89% | 41.94% | 31.91% | 24.52% | 0.07% | 25.2% | 27.49% | 22.52% | 18.92% | 14.78% | 11.57% | 13.13% | 12.15% | 16.77% | 19.27% | 25.88% | 28.49% | 32.29% | 32.92% | 29.1% | 26.35% | 23.78% | 24.81% | 25.48% | 79.4% | 81.74% | 17.84% |
| Operating Income Growth % | - | 23.15% | -14.09% | -28.34% | 75.18% | 52775% | -99.78% | -9.85% | 65.93% | 50.93% | 17.81% | -2.42% | 6.36% | 58.47% | 48.16% | 16.22% | 15.11% | 9.3% | 17.93% | 47.45% | 30.77% | 15.28% | 26.85% | 3.81% | 14.07% | -54.85% | 30.55% | 327.15% | - |
| EBITDA | 3.69B | 3.8B | 3.14B | 3.32B | 4.39B | 2.84B | 704M | 2.34B | 2.45B | 1.61B | 1.11B | 948M | 928M | 831M | 595.87M | 351.33M | 308.77M | 279.94M | 264.4M | 229.46M | 196.17M | 169.81M | 157.99M | 134.14M | 123.67M | 130.97M | 173.68M | 121.84M | 61.16M |
| EBITDA Margin % | 46.51% | 48.8% | 42.56% | 52.41% | 37.79% | 32.9% | 11.83% | 32.32% | 33.33% | 29.81% | 26.03% | 20.45% | 15.29% | 16.54% | 17.39% | 20.95% | 24.6% | 34.48% | 39.18% | 45.46% | 58.42% | 58.45% | 56.77% | 55.18% | 55.09% | 68.34% | 127.53% | 120.24% | 56.27% |
| EBITDA Growth % | -6.98% | 20.78% | -5.27% | -24.38% | 54.62% | 303.13% | -69.88% | -4.61% | 51.99% | 45.23% | 17.09% | 2.16% | 11.67% | 39.46% | 69.61% | 13.78% | 10.3% | 5.88% | 15.22% | 16.97% | 15.52% | 7.49% | 17.78% | 8.47% | -5.57% | -24.59% | 42.55% | 99.23% | - |
| D&A (Non-Cash Add-back) | 987.61M | 987M | 862M | 663M | 683M | 723M | 700M | 515M | 429M | 394M | 303M | 263M | 226M | 171M | 179.39M | 70.22M | 66.89M | 69.82M | 72.15M | 66.45M | 85.62M | 85.27M | 84.65M | 76.32M | 67.97M | 82.14M | 65.55M | 39.01M | 41.77M |
| EBIT | 2.75B | 2.79B | 2.31B | 2.66B | 3.68B | 2.1B | 0 | 1.48B | 2.03B | 1.12B | 767M | 685M | 662M | 600M | 423.1M | 274.31M | 227.19M | 210.12M | 215.74M | 163.01M | 97.16M | 84.54M | 71.14M | 57.81M | 55.7M | 48.82M | 108.13M | 82.83M | 19.39M |
| Net Interest Income | -592.37M | -575.53M | -549M | -463M | -462M | -440M | -416M | -237.52M | -286M | -183M | -112M | -113M | -85M | -101M | -120M | -84.39M | -71.8M | -51.89M | -42.82M | 0 | -32.58M | -40.48M | 0 | -20.29M | 0 | 0 | -11.42M | 0 | 0 |
| Interest Income | 11.01M | 10.99M | 46M | 7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5M | 5M | 1.46M | 5.79M | 542K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 603.38M | 586.52M | 595M | 470M | 462M | 440M | 416M | 237.52M | 286M | 183M | 112M | 113M | 90M | 106M | 121.75M | 88.13M | 60.17M | 51.89M | 42.82M | 0 | 32.58M | 40.48M | 0 | 20.29M | 0 | 0 | 11.42M | 0 | 0 |
| Other Income/Expense | -380.1M | -602M | -561M | -466M | -486M | -450M | -420M | -289M | -279M | -185M | -153M | -71M | -130M | -166M | -139M | -82.34M | -71.8M | -52.21M | -19.33M | -43.23M | -38.58M | -41.77M | -44.01M | -20.77M | -16.66M | -32.16M | -105.25M | -63.22M | 287K |
| Pretax Income | 2.32B | 2.21B | 1.72B | 2.19B | 3.22B | 1.67B | -416M | 1.53B | 1.74B | 1.03B | 654M | 614M | 572M | 494M | 301.35M | 198.77M | 181.71M | 158.23M | 172.92M | 119.78M | 64.58M | 42.77M | 29.33M | 37.04M | 39.03M | 16.66M | 2.88M | 19.61M | 19.68M |
| Pretax Margin % | 29.26% | 28.37% | 23.29% | 34.58% | 27.72% | 19.3% | -6.99% | 21.13% | 23.7% | 19.1% | 15.33% | 13.25% | 9.42% | 9.83% | 8.79% | 11.85% | 14.48% | 19.49% | 25.62% | 23.73% | 19.23% | 14.72% | 10.54% | 15.24% | 17.39% | 8.69% | 2.11% | 19.35% | 18.11% |
| Income Tax | 533.34M | 513M | -154M | 413M | 248M | 423M | -100M | 36M | 464M | 142M | 189M | 199M | 167M | 143M | 75.34M | 38.87M | -4.99M | -3.85M | 11.13M | -22.52M | -24.31M | -27.64M | -31.09M | -26.35M | -20.5M | -23.61M | -49.61M | 282K | 391K |
| Effective Tax Rate % | 22.99% | 23.24% | -8.95% | 18.87% | 7.7% | 25.41% | 24.04% | 2.36% | 26.64% | 13.75% | 28.9% | 32.41% | 29.2% | 28.95% | 25% | 19.55% | -2.75% | -2.43% | 6.43% | -18.8% | -37.64% | -64.63% | -105.98% | -71.12% | -52.52% | -141.71% | -1723.77% | 1.44% | 1.99% |
| Net Income | 1.79B | 1.69B | 1.86B | 1.78B | 2.97B | 1.24B | -316M | 1.49B | 1.28B | 891M | 466M | 406M | 383M | 351M | 224.84M | 165.67M | 186.7M | 162.08M | 161.79M | 142.31M | 88.89M | 70.41M | 60.42M | 63.39M | 59.54M | 40.27M | 52.49M | 19.32M | 19.29M |
| Net Margin % | 22.53% | 21.78% | 25.24% | 28.05% | 25.59% | 14.4% | -5.31% | 20.64% | 17.39% | 16.48% | 10.93% | 8.76% | 6.31% | 6.99% | 6.56% | 9.88% | 14.88% | 19.97% | 23.97% | 28.19% | 26.47% | 24.24% | 21.71% | 26.08% | 26.52% | 21.01% | 38.54% | 19.07% | 17.75% |
| Net Income Growth % | -4.68% | -9.12% | 4.96% | -40.22% | 139.21% | 493.04% | -121.18% | 16.74% | 43.43% | 91.2% | 14.78% | 6.01% | 9.12% | 56.11% | 35.72% | -11.27% | 15.19% | 0.18% | 13.69% | 60.1% | 26.24% | 16.53% | -4.68% | 6.47% | 47.84% | -23.28% | 171.62% | 0.19% | - |
| Net Income (Continuing) | 1.79B | 1.69B | 1.87B | 1.78B | 2.97B | 1.24B | -316M | 1.51B | 867M | 883M | 466M | 406M | 383M | 351M | 226.01M | 165.67M | 166.73M | 162.08M | 161.79M | 142.31M | 88.89M | 70.41M | 60.42M | 63.39M | 59.54M | 40.27M | 52.49M | 19.32M | 19.29M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 60M | 60M | 60M | 60M | 60M | 60M | 0 | 0 | 0 | 5M | 5.17M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 3.07 | 2.66 | 3.00 | 2.99 | 5.13 | 1.99 | -0.57 | 2.68 | 2.51 | 1.86 | 1.01 | 1.02 | 1.06 | 1.12 | 0.87 | 0.99 | 1.07 | 1.07 | 1.19 | 1.06 | 0.73 | 0.65 | 0.60 | 0.50 | 0.59 | 0.49 | 0.80 | 0.31 | 0.31 |
| EPS Growth % | -4.71% | -11.33% | 0.33% | -41.72% | 157.79% | 449.12% | -121.27% | 6.77% | 34.95% | 84.16% | -0.98% | -3.77% | -5.36% | 28.74% | -12.12% | -7.48% | 0% | -10.08% | 12.26% | 45.21% | 12.31% | 8.33% | 20% | -15.25% | 20.41% | -38.75% | 158.06% | 0% | - |
| EPS (Basic) | - | 2.66 | 3.00 | 3.00 | 5.14 | 2.00 | -0.57 | 2.69 | 2.53 | 1.87 | 1.02 | 1.02 | 1.07 | 1.12 | 0.87 | 0.99 | 1.08 | 1.09 | 1.21 | 1.09 | 0.73 | 0.65 | 0.60 | 0.50 | 0.65 | 0.52 | 0.80 | 0.31 | 0.31 |
| Diluted Shares Outstanding | 582M | 582M | 574M | 551M | 554M | 551M | 550M | 514M | 509M | 432M | 389M | 348M | 328M | 308M | 259.48M | 168.18M | 167.46M | 154.13M | 137.65M | 134.25M | 121.76M | 108.32M | 100.7M | 126.78M | 100.91M | 82.19M | 65.61M | 62.42M | 62.22M |
| Basic Shares Outstanding | 581M | 636.84M | 573M | 550M | 553M | 550M | 550M | 512M | 505M | 426M | 388M | 347M | 326M | 307M | 258.87M | 167.43M | 163.22M | 149M | 133.38M | 130.56M | 121.76M | 108.32M | 100.7M | 126.78M | 91.59M | 77.44M | 65.61M | 62.34M | 62.22M |
| Dividend Payout Ratio | - | 96.69% | 84.17% | 82.15% | 51.33% | 111.59% | - | 88.67% | 97.57% | 87.65% | 75.32% | 72.41% | 70.23% | 62.96% | 80.57% | 157.61% | 136.09% | 141.41% | 121.86% | 123.39% | 157.09% | 159.81% | 175.14% | 158.63% | 160.89% | 196.58% | 116.7% | 307% | 330.14% |
Quick answers to the most common questions about buying PBA stock.
For fiscal year 2025, Pembina Pipeline Corporation (PBA) reported total revenue of $7.78B. This represents a 7056.9% increase compared to $108.7M in 1998.
Pembina Pipeline Corporation (PBA) is profitable, generating $1.69B in net income for the fiscal year ending 2025 with a net profit margin of 21.8%.
Pembina Pipeline Corporation (PBA) reported an operating income of $2.81B, resulting in an operating profit margin of 36.1%. This margin reflects the operational efficiency of the business before interest and taxes.
Pembina Pipeline Corporation (PBA) generated $2.98B in gross profit for the year, representing a gross profit margin of 38.4%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
High leverage constrains flexibility
Volatile Revenue Growth Masks Underlying Strength
Pembina's revenue growth has been highly volatile, swinging from a 36.7% year-over-year increase in Q1 2025 to a 10.8% decline in Q4 2025, suggesting the top line is heavily influenced by commodity price movements within its Marketing segment rather than consistent volume growth.
The erratic revenue trajectory, with quarters of both strong expansion and sharp contraction, indicates that the reported top line is not a reliable indicator of core infrastructure demand. This volatility is characteristic of the 'buy-sell' accounting in the Marketing segment, where commodity price swings inflate or deflate revenue without necessarily impacting the stable, fee-based cash flows from the Pipelines and Facilities segments. Investors should focus on segment-level throughput and contracted volumes to assess the true organic growth of the business.
Gross Margin Volatility Reflects Segment Mix
Gross margin has fluctuated significantly, ranging from a low of 36.7% in Q3 2025 to a high of 47.7% in Q4 2024, a pattern that appears to be driven by the shifting contribution of the lower-margin Marketing segment to the overall revenue mix.
The wide dispersion in gross margin suggests that profitability is highly sensitive to the proportion of high-margin fee-based revenue versus lower-margin commodity sales. The peak margin in Q4 2024 likely coincided with a period of favorable frac spreads and strong NGL pricing, which boosted the profitability of the Marketing segment. Conversely, the trough in Q3 2025 may indicate a period where commodity price weakness compressed these spreads, dragging down the blended margin. This cyclicality warrants monitoring as a key risk to near-term earnings stability.
Operating Leverage Evident in SG&A Efficiency
Operating income scaled from $637.0M in Q1 2024 to $806.0M in Q2 2026, a 26.5% increase, while SG&A expenses remained relatively flat, demonstrating effective overhead control and the inherent operating leverage of a high-fixed-cost infrastructure business.
The ability to grow operating income at a faster rate than revenue, as seen in the recent quarters, points to disciplined cost management and the scalability of Pembina's core operations. The SG&A line has shown remarkable stability, fluctuating within a narrow band despite significant revenue swings, which suggests that management has successfully contained discretionary spending. This operational efficiency is a critical driver of profitability and supports the company's ability to generate stable cash flows for debt service and dividends.
Cost of Goods Sold Dominates the Expense Structure
Cost of Goods Sold consistently represents the largest expense category, averaging approximately 60% of revenue over the last ten quarters, which underscores the capital-intensive nature of Pembina's operations and its exposure to commodity input costs.
The magnitude of COGS relative to revenue highlights that Pembina's profitability is fundamentally tied to its ability to manage direct operational costs, including power for compression and the cost of commodities purchased for resale in the Marketing segment. The stability of SG&A expenses, in contrast, indicates that management has greater control over overhead but less flexibility over the core cost of delivering its services. This cost structure means that margin expansion is more likely to come from pricing power and volume growth than from significant reductions in the primary cost of goods sold.
Sustainability of High Margins in a Competitive Basin
The recent completion of the Trans Mountain Expansion (TMX) introduces new egress capacity that could alter regional flow dynamics, potentially increasing competition for liquids volumes and putting downward pressure on the fee structures that underpin Pembina's high-margin Pipelines and Facilities segments.
While Pembina's integrated asset network provides a structural advantage, the addition of major export capacity like TMX could provide producers with alternative routing options, potentially eroding some of the pricing power embedded in Pembina's take-or-pay contracts. The market may be underappreciating this risk, as the current high operating margins (e.g., 37.5% in Q2 2026) could be vulnerable if competition for throughput intensifies. Investors should monitor contract renewal rates and realized fee-per-barrel metrics in the coming quarters to assess whether the competitive landscape is shifting.