Pembina Pipeline Corporation
PBA · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $7,384 | $6,331 | $11,611 | $8,627 |
| % Growth | 16.6% | -45.5% | 34.6% | – |
| Cost of Goods Sold | $4,068 | $3,491 | $8,488 | $5,980 |
| Gross Profit | $3,316 | $2,840 | $3,123 | $2,647 |
| % Margin | 44.9% | 44.9% | 26.9% | 30.7% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $444 | $422 | $399 | $306 |
| SG&A Expenses | $444 | $422 | $399 | $306 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $591 | -$237 | -$981 | $226 |
| Operating Expenses | $1,035 | $185 | -$582 | $532 |
| Operating Income | $2,281 | $2,655 | $3,705 | $2,115 |
| % Margin | 30.9% | 41.9% | 31.9% | 24.5% |
| Other Income/Exp. Net | -$561 | -$466 | -$486 | -$450 |
| Pre-Tax Income | $1,720 | $2,189 | $3,219 | $1,665 |
| Tax Expense | -$154 | $413 | $248 | $423 |
| Net Income | $1,864 | $1,776 | $2,971 | $1,242 |
| % Margin | 25.2% | 28.1% | 25.6% | 14.4% |
| EPS | 3 | 3 | 5.14 | 2 |
| % Growth | 0% | -41.6% | 157% | – |
| EPS Diluted | 3 | 2.99 | 5.13 | 1.99 |
| Weighted Avg Shares Out | 573 | 550 | 553 | 550 |
| Weighted Avg Shares Out Dil | 574 | 551 | 554 | 551 |
| Supplemental Information | – | – | – | – |
| Interest Income | $46 | $7 | $0 | $0 |
| Interest Expense | $595 | $470 | $462 | $440 |
| Depreciation & Amortization | $862 | $663 | $683 | $723 |
| EBITDA | $3,177 | $3,322 | $4,364 | $2,828 |
| % Margin | 43% | 52.5% | 37.6% | 32.8% |