PAGP
Plains GP Holdings L.P.
$17.27
-$0.47(-2.65%)
55
Overall
90
Value
18
Tech
57
Quality
Market Cap
$3.49B
Volume
1.26M
52W Range
$16.61 - $22.31
Target Price
$21.00
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $23.2B | $20.2B | $26.2B | $34.1B | $33.7B | $23.3B | $42.1B | $57.3B | $48.7B | $50.1B | ||
| Total Revenue | $23.2B | $20.2B | $26.2B | $34.1B | $33.7B | $23.3B | $42.1B | $57.3B | $48.7B | $50.1B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-19.7B | $-3.0M | $-35.0M | $-8.0M | $29.5B | $21.1B | $39.3B | $54.1B | $45.6B | $46.6B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $3.4B | $20.2B | $26.2B | $34.1B | $4.2B | $2.2B | $2.8B | $3.2B | $48.7B | $3.5B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-1.5B | $2.0B | $2.0B | $2.1B | $1.3B | $1.1B | $1.1B | $1.6B | $1.4B | $1.8B | ||
| Selling, General & Administrative | $281.0M | $282.0M | $280.0M | $320.0M | $302.0M | $276.0M | $298.0M | $330.0M | $356.0M | $387.0M | ||
| General & Administrative Expenses | $281.0M | $282.0M | $280.0M | $320.0M | $302.0M | $276.0M | $298.0M | $330.0M | $356.0M | $387.0M | ||
| Salaries & Wages | $-27.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | $433.0M | $495.0M | $519.0M | $521.0M | $604.0M | $656.0M | $777.0M | $968.0M | $1.1B | $1.0B | ||
| Amortization | $-49.0M | $-44.0M | $-54.0M | $-66.0M | $76.0M | $90.0M | $122.0M | -- | -- | -- | ||
| Other Operating Expenses | -- | -- | $-27.0M | $-2.0M | $1.3B | $1.1B | $1.1B | $1.3B | $1.4B | $1.8B | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $1.3B | $18.2B | $24.2B | $32.0B | $2.0B | $-2.4B | $842.0M | $1.3B | $1.5B | $1.2B | ||
| EBITDA | $1.9B | $18.9B | $24.9B | $33.2B | $3.3B | $-1.5B | $1.9B | $2.8B | $3.1B | $2.7B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $443.0M | $480.0M | $510.0M | $431.0M | $425.0M | $436.0M | $425.0M | $405.0M | $386.0M | $382.0M | ||
| Intinc | -- | -- | -- | -- | $-9.0M | $-11.0M | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-443.0M | $-480.0M | $-510.0M | $-431.0M | $-425.0M | $-436.0M | $-425.0M | $-405.0M | $-10.0M | $-9.0M | ||
| Other Income/Expense | $-176.0M | $-228.0M | $-259.0M | $-568.0M | $-683.0M | $-212.0M | $-295.0M | $261.0M | $-471.0M | $-469.0M | ||
| Other Special Charges | $-7.0M | $33.0M | $-31.0M | $-7.0M | $24.0M | $39.0M | $19.0M | $-219.0M | $102.0M | $17.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | -- | $-3.0M | $-4.0M | -- | -- | -- | -- | -- | -- | ||
| Special Income Charges | -- | $-18.0M | $109.0M | $-114.0M | $28.0M | $3.2B | $592.0M | $269.0M | $-152.0M | $160.0M | ||
| Impairment of Capital Assets | -- | -- | $109.0M | $-114.0M | $28.0M | $3.2B | $592.0M | $269.0M | $-152.0M | $160.0M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $1.4B | $18.5B | $24.4B | $32.6B | $2.7B | $-2.2B | $1.1B | $1.8B | $2.0B | $1.7B | ||
| Pre-Tax Income | $991.0M | $18.0B | $23.9B | $32.2B | $2.2B | $-2.6B | $712.0M | $1.4B | $1.6B | $1.3B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $182.0M | $78.0M | $937.0M | $302.0M | $176.0M | $-167.0M | $112.0M | $246.0M | $189.0M | $204.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $118.0M | $17.3B | $22.3B | $30.1B | $331.0M | $-568.0M | $60.0M | $168.0M | $198.0M | $103.0M | ||
| Net Income (Continuing Operations) | $118.0M | $17.3B | $22.3B | $30.1B | $331.0M | $-568.0M | $60.0M | $1.2B | $1.4B | $1.1B | ||
| Net Income (Discontinued Operations) | $118.0M | $17.3B | $22.3B | $30.1B | $331.0M | $-568.0M | $60.0M | $168.0M | $198.0M | $103.0M | ||
| Net Income (Common Stockholders) | $118.0M | $17.3B | $22.3B | $30.1B | $29.8B | $-568.0M | $60.0M | $168.0M | $198.0M | $103.0M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-21.2B | $2.0B | $1.9B | $2.1B | $30.8B | $21.5B | $39.6B | $55.8B | $1.4B | $48.4B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | -- | -- | -- | -- | -- | -- | -- | -- | $51.5M | -- | ||
| Average Shares Outstanding (Diluted) | -- | -- | -- | -- | -- | -- | -- | -- | $51.5M | -- | ||
| Shares Outstanding | $91.7M | $103.3M | $157.0M | $159.5M | $182.1M | $194.1M | $194.2M | $194.4M | $197.1M | $197.7M | ||
| Basic EPS | -- | -- | -- | -- | -- | -- | -- | -- | $1.01 | -- | ||
| Diluted EPS | -- | -- | -- | -- | -- | -- | -- | -- | $1.01 | -- | ||
| Dividend Per Share | -- | -- | -- | -- | -- | -- | -- | $0.83 | $1.07 | -- | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | -- | -- | $-6.0M | -- | -- | $3.0M | -- | -- | -- | -- | ||
| Allowances For Construction | -- | -- | -- | -- | $-271.0M | $182.0M | $-2.0M | -- | -- | -- | ||
| Earnings from equity interest | $183.0M | $195.0M | $290.0M | $575.0M | $388.0M | $355.0M | $274.0M | $403.0M | $369.0M | $452.0M | ||
| Earnings From Equity Interest Net Of Tax | $183.0M | $195.0M | $290.0M | $575.0M | $388.0M | $355.0M | $274.0M | $403.0M | $369.0M | $452.0M | ||
| Exploration Development And Mineral Property Lease Expenses | $1.5B | $1.2B | $1.2B | $1.3B | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of Business | $-2.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Minority Interests | $-691.0M | $-566.0M | $-690.0M | $-1.8B | $-1.7B | $1.9B | $-540.0M | $-995.0M | $-1.2B | $-967.0M | ||
| Other Gand A | $281.0M | $282.0M | $280.0M | $320.0M | $302.0M | $276.0M | $298.0M | $330.0M | $356.0M | $387.0M | ||
| Othspecchg | -- | -- | -- | -- | -- | $-19.0M | $-28.0M | -- | -- | -- | ||
| Restruct | -- | -- | $-3.0M | $-4.0M | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | PAGP | $17.27 | -2.6% | 1.26M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |