2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $23B | $42B | $57B | $49B | $50B |
Cost of Revenue | $21B | $39B | $54B | $46B | $47B |
Gross Profit | $2.2B | $2.8B | $3.2B | $3.1B | $3.5B |
Gross Profit % | 9.5% | 6.7% | 5.6% | 6.4% | 7% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$2.4B | $600M | $1.2B | $198M | $1.1B |
Dep. & Amort. | $656M | $777M | $968M | $1.1B | $1B |
Def. Tax | -$218M | $62M | $162M | $44M | $9M |
Stock Comp. | $16M | $24M | $41M | $51M | $52M |
Chg. in WC | -$158M | -$227M | -$191M | $194M | $72M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $25M | $452M | $404M | $453M | $349M |
ST Investments | $0 | $0 | $75M | $0 | $0 |
Cash & ST Inv. | $25M | $452M | $404M | $453M | $349M |
Receivables | $2.6B | $4.7B | $3.9B | $3.8B | $3.9B |
Inventory | $647M | $783M | $729M | $548M | $439M |
Reported solid Q1 performance with adjusted EBITDA of $754 million; crude oil segment adjusted EBITDA was $559 million (impacted by winter weather and refinery downtime), and NGL segment adjusted EBITDA was $189 million (benefiting from higher frac spreads and sales volumes).
2025 EBITDA guidance and Permian growth outlook are expected to be in the lower half of their respective ranges if $60โ$65 WTI persists; key assumptions for the year remain unchanged, including $75/bbl WTI and 200,000โ300,000 bpd Permian growth.
NGL segment is largely insulated from lower commodity prices, with approximately 80% of estimated 2025 C3+ spec product sales hedged; transition to more fee-based earnings continues with new fractionation capacity online and further expansions planned.
Completed two bolt-on acquisitions: acquired remaining 50% equity in Cheyenne Pipeline and purchased Black Knight Midstream in the Midland Basin for ~$55 million; both deals align with capital discipline and risk-adjusted return thresholds.
Capital allocation remains focused on distribution growth as the primary method of returning cash to unitholders, with opportunistic unit repurchases; 2025 investment capital guidance unchanged at $400 million, and long-term capital spend expected in the $300โ$400 million range.