Site icon Wall Street Business News

Plains All American Reports Fourth-Quarter and Full-Year 2024 Results; Provides Update on Efficient Growth Initiatives and Announces 2025 Guidance

HOUSTON, Feb. 07, 2025 (GLOBE NEWSWIRE) — Plains All American Pipeline, L.P. (Nasdaq: PAA) and Plains GP Holdings (Nasdaq: PAGP) today reported fourth-quarter and full-year 2024 results, announced 2025 guidance and provided the following highlights:

2024 Results

Efficient Growth Initiatives

2025 Outlook

“We continue delivering strong financial and operating results and increasing return of capital to unitholders. As evidenced by our recently announced acquisitions, we have the ability to leverage our integrated asset base and financial strength to drive accretive transactions and deliver value to our customers and unitholders,” said Plains Chairman and CEO Willie Chiang. “We remain confident entering 2025, with strong operational momentum and focus on executing our efficient growth strategy. Our strong performance and positive outlook combined with the contribution from recent bolt-on acquisitions continues driving meaningful cash flow and underpins increasing returns to unitholders all while maintaining capital discipline and financial flexibility.”

Plains All American Pipeline

Summary Financial Information (unaudited)
(in millions, except per unit data)

    Three Months Ended
December 31,
  %     Twelve Months Ended
December 31,
  %
GAAP Results   2024   2023
  Change     2024
  2023
  Change
Net income attributable to PAA   $ 36     $ 312       (88 )%     $ 772     $ 1,230       (37 )%
Diluted net income/(loss) per common unit   $ (0.04 )   $ 0.35       (111 )%     $ 0.73     $ 1.40       (48 )%
Diluted weighted average common units outstanding     704       701       %       702       699       %
Net cash provided by operating activities   $ 726     $ 1,011       (28 )%     $ 2,490     $ 2,727       (9 )%
Distribution per common unit declared for the period   $ 0.3800     $ 0.3175       20 %     $ 1.3325     $ 1.1200       19 %
                                                   
    Three Months Ended
December 31,
  %     Twelve Months Ended
December 31,
  %
Non-GAAP Results (1)   2024   2023
  Change     2024
  2023
  Change
Adjusted net income attributable to PAA   $ 357     $ 355       1 %     $ 1,318     $ 1,250       5 %
Diluted adjusted net income per common unit   $ 0.42     $ 0.42       %     $ 1.51     $ 1.42       6 %
Adjusted EBITDA   $ 867     $ 875       (1 )%     $ 3,326     $ 3,167       5 %
Adjusted EBITDA attributable to PAA (2)   $ 729     $ 737       (1 )%     $ 2,779     $ 2,711       3 %
Implied DCF per common unit and common unit equivalent   $ 0.64     $ 0.68       (6 )%     $ 2.49     $ 2.46       1 %
Adjusted Free Cash Flow   $ 365     $ 710     **     $ 1,247     $ 1,798       (31 )%
Adjusted Free Cash Flow after Distributions   $ 79     $ 458     **     $ 102     $ 809       (87 )%
Adjusted Free Cash Flow (Excluding Changes in Assets & Liabilities) (3)   $ 134     $ 402       **     $ 1,173     $ 1,604       (27 )%
Adjusted Free Cash Flow after Distributions (Excluding Changes in Assets & Liabilities) (3)   $ (152 )   $ 150     **     $ 28     $ 615       (95 )%
     
** Indicates that variance as a percentage is not meaningful.
(1) See the section of this release entitled “Non-GAAP Financial Measures and Selected Items Impacting Comparability” and the tables attached hereto for information regarding our Non-GAAP financial measures, including their reconciliation to the most directly comparable measures as reported in accordance with GAAP, and certain selected items that PAA believes impact comparability of financial results between reporting periods.
(2) Excludes amounts attributable to noncontrolling interests in the Plains Oryx Permian Basin LLC joint venture, Cactus II Pipeline LLC and Red River Pipeline LLC.
(3) Fourth-quarter and full-year 2024 Adjusted Free Cash Flow (Excluding Changes in Assets & Liabilities) includes the negative impact of a $225 million charge resulting from the write-off of a receivable for Line 901 insurance proceeds.
     

Summary of Selected Financial Data by Segment (unaudited)
(in millions)

  Segment Adjusted EBITDA
  Crude Oil   NGL
Three Months Ended December 31, 2024 $ 569     $ 154  
Three Months Ended December 31, 2023 $ 563     $ 169  
Percentage change in Segment Adjusted EBITDA versus 2023 period 1 %   (9 )%
           
  Segment Adjusted EBITDA
  Crude Oil   NGL
Twelve Months Ended December 31, 2024 $ 2,276     $ 480  
Twelve Months Ended December 31, 2023 $ 2,163     $ 522  
Percentage change in Segment Adjusted EBITDA versus 2023 period 5 %   (8 )%
           

Fourth-quarter 2024 Crude Oil Segment Adjusted EBITDA increased 1% versus comparable 2023 results primarily due to higher tariff volumes on our pipelines, tariff escalations and contributions from acquisitions. These items were partially offset by fewer market-based opportunities, as well as an increase in estimated costs for long-term environmental remediation obligations.

Fourth-quarter 2024 NGL Segment Adjusted EBITDA decreased 9% versus comparable 2023 results primarily due to lower weighted average frac spreads in the fourth quarter of 2024.

Plains GP Holdings

PAGP owns an indirect non-economic controlling interest in PAA’s general partner and an indirect limited partner interest in PAA. As the control entity of PAA, PAGP consolidates PAA’s results into its financial statements, which is reflected in the condensed consolidating balance sheet and income statement tables attached hereto.

Conference Call and Webcast Instructions

PAA and PAGP will hold a joint conference call at 9:00 a.m. CT on Friday, February 7, 2025 to discuss fourth-quarter performance and related items.

To access the internet webcast, please go to https://edge.media-server.com/mmc/p/xp2zqt6q/.

Alternatively, the webcast can be accessed on our website at https://ir.plains.com/news-events/events-presentations. Following the live webcast, an audio replay will be available on our website and will be accessible for a period of 365 days. Slides will be posted prior to the call at the above referenced website.

Non-GAAP Financial Measures and Selected Items Impacting Comparability

To supplement our financial information presented in accordance with GAAP, management uses additional measures known as “non-GAAP financial measures” in its evaluation of past performance and prospects for the future and to assess the amount of cash that is available for distributions, debt repayments, common equity repurchases and other general partnership purposes. The primary additional measures used by management are Adjusted EBITDA, Adjusted EBITDA attributable to PAA, Implied Distributable Cash Flow (“DCF”), Adjusted Free Cash Flow and Adjusted Free Cash Flow after Distributions.

Our definition and calculation of certain non-GAAP financial measures may not be comparable to similarly-titled measures of other companies. Adjusted EBITDA, Adjusted EBITDA attributable to PAA, Implied DCF and certain other non-GAAP financial performance measures are reconciled to Net Income, and Adjusted Free Cash Flow, Adjusted Free Cash Flow after Distributions and certain other non-GAAP financial liquidity measures are reconciled to Net Cash Provided by Operating Activities (the most directly comparable measures as reported in accordance with GAAP) for the historical periods presented in the tables attached to this release, and should be viewed in addition to, and not in lieu of, our Consolidated Financial Statements and accompanying notes. In addition, we encourage you to visit our website at www.plains.com (in particular the section under “Financial Information” entitled “Non-GAAP Reconciliations” within the Investor Relations tab), which presents a reconciliation of our commonly used non-GAAP and supplemental financial measures. We do not reconcile non-GAAP financial measures on a forward-looking basis as it is impractical to do so without unreasonable effort.

Non-GAAP Financial Performance Measures

Adjusted EBITDA is defined as earnings before (i) interest expense, (ii) income tax (expense)/benefit, (iii) depreciation and amortization (including our proportionate share of depreciation and amortization, including write-downs related to cancelled projects and impairments, of unconsolidated entities), (iv) gains and losses on asset sales, asset impairments and other, net, (v) gains and losses on investments in unconsolidated entities and (vi) interest income on promissory notes by and among PAA and certain Plains entities, and (vii) adjusted for certain selected items impacting comparability. Adjusted EBITDA attributable to PAA excludes the portion of Adjusted EBITDA that is attributable to noncontrolling interests.

Management believes that the presentation of Adjusted EBITDA, Adjusted EBITDA attributable to PAA and Implied DCF provides useful information to investors regarding our performance and results of operations because these measures, when used to supplement related GAAP financial measures, (i) provide additional information about our core operating performance and ability to fund distributions to our unitholders through cash generated by our operations and (ii) provide investors with the same financial analytical framework upon which management bases financial, operational, compensation and planning/budgeting decisions. We also present these and additional non-GAAP financial measures, including adjusted net income attributable to PAA and basic and diluted adjusted net income per common unit, as they are measures that investors, rating agencies and debt holders have indicated are useful in assessing us and our results of operations. These non-GAAP financial performance measures may exclude, for example, (i) charges for obligations that are expected to be settled with the issuance of equity instruments, (ii) gains and losses on derivative instruments that are related to underlying activities in another period (or the reversal of such adjustments from a prior period), gains and losses on derivatives that are either related to investing activities (such as the purchase of linefill) or purchases of long-term inventory, and inventory valuation adjustments, as applicable, (iii) long-term inventory costing adjustments, (iv) items that are not indicative of our core operating results and/or (v) other items that we believe should be excluded in understanding our core operating performance. These measures may be further adjusted to include amounts related to deficiencies associated with minimum volume commitments whereby we have billed the counterparties for their deficiency obligation and such amounts are recognized as deferred revenue in “Other current liabilities” in our Consolidated Financial Statements. We also adjust for amounts billed by our equity method investees related to deficiencies under minimum volume commitments. Such amounts are presented net of applicable amounts subsequently recognized into revenue. Furthermore, the calculation of these measures contemplates tax effects as a separate reconciling item, where applicable. We have defined all such items as “selected items impacting comparability.” Due to the nature of the selected items, certain selected items impacting comparability may impact certain non-GAAP financial measures, referred to as adjusted results, but not impact other non-GAAP financial measures. We do not necessarily consider all of our selected items impacting comparability to be non-recurring, infrequent or unusual, but we believe that an understanding of these selected items impacting comparability is material to the evaluation of our operating results and prospects.

Although we present selected items impacting comparability that management considers in evaluating our performance, you should also be aware that the items presented do not represent all items that affect comparability between the periods presented. Variations in our operating results are also caused by changes in volumes, prices, exchange rates, mechanical interruptions, acquisitions, divestitures, investment capital projects and numerous other factors. These types of variations may not be separately identified in this release, but will be discussed, as applicable, in management’s discussion and analysis of operating results in our Annual Report on Form 10-K.

Non-GAAP Financial Liquidity Measures

Management uses the non-GAAP financial liquidity measures Adjusted Free Cash Flow and Adjusted Free Cash Flow after Distributions to assess the amount of cash that is available for distributions, debt repayments, common equity repurchases and other general partnership purposes. Adjusted Free Cash Flow is defined as Net Cash Provided by Operating Activities, less Net Cash Provided by/(Used in) Investing Activities, which primarily includes acquisition, investment and maintenance capital expenditures, investments in unconsolidated entities and the impact from the purchase and sale of linefill, net of proceeds from the sales of assets and further impacted by distributions to and contributions from noncontrolling interests and proceeds from the issuance of related party notes. Adjusted Free Cash Flow is further reduced by cash distributions paid to our preferred and common unitholders to arrive at Adjusted Free Cash Flow after Distributions.

We also present these measures and additional non-GAAP financial liquidity measures as they are measures that investors have indicated are useful. We present the Adjusted Free Cash Flow (Excluding Changes in Assets & Liabilities) for use in assessing our underlying business liquidity and cash flow generating capacity excluding fluctuations caused by timing of when amounts earned or incurred were collected, received or paid from period to period. Adjusted Free Cash Flow (Excluding Changes in Assets & Liabilities) is defined as Adjusted Free Cash Flow excluding the impact of “Changes in assets and liabilities, net of acquisitions” on our Condensed Consolidated Statements of Cash Flows. Adjusted Free Cash Flow (Excluding Changes in Assets & Liabilities) is further reduced by cash distributions paid to our preferred and common unitholders to arrive at Adjusted Free Cash Flow after Distributions (Excluding Changes in Assets & Liabilities).

       
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in millions, except per unit data)
       
  Three Months Ended
December 31,
  Twelve Months Ended
December 31,
  2024   2023   2024   2023
REVENUES $ 12,402     $ 12,698     $ 50,073     $ 48,712  
               
COSTS AND EXPENSES              
Purchases and related costs   11,227       11,558       45,560       44,531  
Field operating costs (1)   578       363       1,768       1,425  
General and administrative expenses   93       87       381       350  
Depreciation and amortization   258       273       1,026       1,048  
(Gains)/losses on asset sales, asset impairments and other, net   159       (9 )     160       (152 )
Total costs and expenses   12,315       12,272       48,895       47,202  
               
OPERATING INCOME   87       426       1,178       1,510  
               
OTHER INCOME/(EXPENSE)              
Equity earnings in unconsolidated entities   154       92       452       369  
Gain on investments in unconsolidated entities, net   15             15       28  
Interest expense, net (2)   (112 )     (97 )     (430 )     (386 )
Other income, net (2)   20       17       65       102  
               
INCOME BEFORE TAX   164       438       1,280       1,623  
Current income tax expense (3)   (52 )     (41 )     (195 )     (145 )
Deferred income tax benefit   7       2       28       24  
               
NET INCOME   119       399       1,113       1,502  
Net income attributable to noncontrolling interests   (83 )     (87 )     (341 )     (272 )
NET INCOME ATTRIBUTABLE TO PAA $ 36     $ 312     $ 772     $ 1,230  
               
NET INCOME/(LOSS) PER COMMON UNIT:              
Net income/(loss) allocated to common unitholders — Basic and Diluted $ (27 )   $ 248     $ 514     $ 976  
Basic and diluted weighted average common units outstanding   704       701       702       699  
Basic and diluted net income/(loss) per common unit $ (0.04 )   $ 0.35     $ 0.73     $ 1.40  
     
(1) Field operating costs include $225 million and $345 million for the three and twelve months ended December 31, 2024, respectively, resulting from adjustments related to the Line 901 incident that occurred in May 2015, including the write-off of a receivable for Line 901 insurance proceeds in the fourth quarter of 2024 and settlements in the third quarter of 2024.
(2) PAA and certain Plains entities have issued promissory notes by and among such entities to facilitate financing. “Interest expense, net” and “Other income, net” each include $17 million and $48 million for the three and twelve months ended December 31, 2024, respectively, related to interest on such notes. These amounts offset and do not impact Net Income or Non-GAAP metrics such as Adjusted EBITDA, Implied DCF and Adjusted Free Cash Flow.
(3) The increase in current income tax expense for the 2024 periods was largely associated with Canadian withholding tax on dividends from our Canadian entities to other Plains entities driven by timing of dividend payments.
     
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
CONDENSED CONSOLIDATED BALANCE SHEET DATA
(in millions)
       
  December 31,
2024
  December 31,
2023
ASSETS      
Current assets (including Cash and cash equivalents of $348 and $450, respectively) $ 4,802     $ 4,913  
Property and equipment, net   15,424       15,782  
Investments in unconsolidated entities   2,811       2,820  
Intangible assets, net   1,677       1,875  
Linefill   968       976  
Long-term operating lease right-of-use assets, net   332       313  
Long-term inventory   280       265  
Other long-term assets, net   268       411  
Total assets $ 26,562     $ 27,355  
       
LIABILITIES AND PARTNERS’ CAPITAL      
Current liabilities $ 4,950     $ 5,003  
Senior notes, net   7,141       7,242  
Other long-term debt, net   72       63  
Long-term operating lease liabilities   313       274  
Other long-term liabilities and deferred credits   990       1,041  
Total liabilities   13,466       13,623  
       
Partners’ capital excluding noncontrolling interests   9,813       10,422  
Noncontrolling interests   3,283       3,310  
Total partners’ capital   13,096       13,732  
Total liabilities and partners’ capital $ 26,562     $ 27,355  
               

DEBT CAPITALIZATION RATIOS
(in millions)

  December 31,
2024
  December 31,
2023
Short-term debt $ 408     $ 446  
Long-term debt   7,213       7,305  
Total debt $ 7,621     $ 7,751  
       
Long-term debt $ 7,213     $ 7,305  
Partners’ capital excluding noncontrolling interests   9,813       10,422  
Total book capitalization excluding noncontrolling interests (“Total book capitalization”) $ 17,026     $ 17,727  
Total book capitalization, including short-term debt $ 17,434     $ 18,173  
       
Long-term debt-to-total book capitalization   42 %     41 %
Total debt-to-total book capitalization, including short-term debt   44 %     43 %
               
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
COMPUTATION OF BASIC AND DILUTED NET INCOME/(LOSS) PER COMMON UNIT (1)
(in millions, except per unit data)
       
  Three Months Ended
December 31,
  Twelve Months Ended
December 31,
  2024   2023   2024   2023
Basic and Diluted Net Income/(Loss) per Common Unit              
Net income attributable to PAA $ 36     $ 312     $ 772     $ 1,230  
Distributions to Series A preferred unitholders   (44 )     (44 )     (175 )     (173 )
Distributions to Series B preferred unitholders   (19 )     (20 )     (78 )     (76 )
Amounts allocated to participating securities   (1 )     (1 )     (10 )     (10 )
Other   1       1       5       5  
Net income/(loss) allocated to common unitholders $ (27 )   $ 248     $ 514     $ 976  
               
Basic and diluted weighted average common units outstanding (2) (3)   704       701       702       699  
               
Basic and diluted net income/(loss) per common unit $ (0.04 )   $ 0.35     $ 0.73     $ 1.40  
     
(1) We calculate net income/(loss) allocated to common unitholders based on the distributions pertaining to the current period’s net income. After adjusting for the appropriate period’s distributions, the remaining undistributed earnings or excess distributions over earnings, if any, are allocated to common unitholders and participating securities in accordance with the contractual terms of our partnership agreement in effect for the period and as further prescribed under the two-class method.
(2) The possible conversion of our Series A preferred units was excluded from the calculation of diluted net income/(loss) per common unit for each of the three and twelve months ended December 31, 2024 and 2023 as the effect was antidilutive.
(3) Our equity-indexed compensation plan awards that contemplate the issuance of common units are considered potentially dilutive unless (i) they become vested only upon the satisfaction of a performance condition and (ii) that performance condition has yet to be satisfied. Equity-indexed compensation plan awards that are deemed to be dilutive are reduced by a hypothetical common unit repurchase based on the remaining unamortized fair value, as prescribed by the treasury stock method in guidance issued by the FASB.
     
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
CONDENSED CONSOLIDATED CASH FLOW DATA
(in millions)
   
  Twelve Months Ended
December 31, 2024
  2024   2023
CASH FLOWS FROM OPERATING ACTIVITIES      
Net income $ 1,113     $ 1,502  
Reconciliation of net income to net cash provided by operating activities:      
Depreciation and amortization   1,026       1,048  
(Gains)/losses on asset sales, asset impairments and other, net   160       (152 )
Deferred income tax benefit   (28 )     (24 )
Change in fair value of Preferred Distribution Rate Reset Option         (58 )
Equity earnings in unconsolidated entities   (452 )     (369 )
Distributions on earnings from unconsolidated entities   505       458  
Gain on investments in unconsolidated entities, net   (15 )     (28 )
Other   107       156  
Changes in assets and liabilities, net of acquisitions   74       194  
Net cash provided by operating activities   2,490       2,727  
       
CASH FLOWS FROM INVESTING ACTIVITIES      
Net cash used in investing activities (1)   (1,504 )     (702 )
       
CASH FLOWS FROM FINANCING ACTIVITIES      
Net cash used in financing activities (1)   (1,077 )     (1,976 )
       
Effect of translation adjustment   (11 )      
       
Net increase/(decrease) in cash and cash equivalents and restricted cash   (102 )     49  
       
Cash and cash equivalents and restricted cash, beginning of period   450       401  
Cash and cash equivalents and restricted cash, end of period $ 348     $ 450  
     
(1)  PAA and certain Plains entities have issued promissory notes by and among such entities to facilitate financing. For the twelve months ended December 31, 2024, “Net cash used in investing activities” includes a cash outflow of $629 million associated with our investment in related party notes. An equal and offsetting cash inflow associated with our issuance of related party notes is included in “Net cash used in financing activities.”
     

CAPITAL EXPENDITURES
(in millions)

  Net to PAA (1)   Consolidated
  Three Months Ended
December 31,
  Twelve Months Ended
December 31,
  Three Months Ended
December 31,
  Twelve Months Ended
December 31,
  2024
  2023
  2024
  2023
  2024
  2023
  2024
  2023
Investment capital expenditures:                              
Crude Oil $ 55     $ 75     $ 214     $ 245     $ 80     $ 100     $ 300     $ 334  
NGL   41       14       115       65       41       14       115       65  
Total Investment capital expenditures   96       89       329       310       121       114       415       399  
Maintenance capital expenditures   68       58       242       214       73       63       261       231  
  $ 164     $ 147     $ 571     $ 524     $ 194     $ 177     $ 676     $ 630  
     
(1)  Excludes expenditures attributable to noncontrolling interests.
     
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
NON-GAAP RECONCILIATIONS
(in millions, except per unit and ratio data)
       
Computation of Basic and Diluted Adjusted Net Income Per Common Unit (1):
       
  Three Months Ended
December 31,
  Twelve Months Ended
December 31,
  2024   2023   2024   2023
Basic and Diluted Adjusted Net Income per Common Unit              
Net income attributable to PAA $ 36     $ 312     $ 772     $ 1,230  
Selected items impacting comparability – Adjusted net income attributable to PAA (2)   321       43       546       20  
Adjusted net income attributable to PAA $ 357     $ 355     $ 1,318     $ 1,250  
Distributions to Series A preferred unitholders   (44 )     (44 )     (175 )     (173 )
Distributions to Series B preferred unitholders   (19 )     (20 )     (78 )     (76 )
Amounts allocated to participating securities   (1 )     (1 )     (11 )     (10 )
Other   1       1       5       5  
Adjusted net income allocated to common unitholders $ 294     $ 291     $ 1,059     $ 996  
               
Basic and diluted weighted average common units outstanding (3) (4)   704       701       702       699  
               
Basic and diluted adjusted net income per common unit $ 0.42     $ 0.42     $ 1.51     $ 1.42  
     
(1) We calculate adjusted net income allocated to common unitholders based on the distributions pertaining to the current period’s net income. After adjusting for the appropriate period’s distributions, the remaining undistributed earnings or excess distributions over earnings, if any, are allocated to the common unitholders and participating securities in accordance with the contractual terms of our partnership agreement in effect for the period and as further prescribed under the two-class method.
(2) See the “Selected Items Impacting Comparability” table for additional information.
(3) The possible conversion of our Series A preferred units was excluded from the calculation of diluted adjusted net income per common unit for each of the three and twelve months ended December 31, 2024 and 2023 as the effect was antidilutive.
(4) Our equity-indexed compensation plan awards that contemplate the issuance of common units are considered potentially dilutive unless (i) they become vested only upon the satisfaction of a performance condition and (ii) that performance condition has yet to be satisfied. Equity-indexed compensation plan awards that are deemed to be dilutive are reduced by a hypothetical common unit repurchase based on the remaining unamortized fair value, as prescribed by the treasury stock method in guidance issued by the FASB.
     

Net Income/(Loss) Per Common Unit to Adjusted Net Income Per Common Unit Reconciliation:

  Three Months Ended
December 31,
  Twelve Months Ended
December 31,
  2024   2023
  2024
  2023
Basic and diluted net income/(loss) per common unit $ (0.04 )   $ 0.35     $ 0.73     $ 1.40  
Selected items impacting comparability per common unit (1)   0.46       0.07       0.78       0.02  
Basic and diluted adjusted net income per common unit $ 0.42     $ 0.42     $ 1.51     $ 1.42  
     
(1)  See the “Selected Items Impacting Comparability” and the “Computation of Basic and Diluted Adjusted Net Income/(Loss) Per Common Unit” tables for additional information.
     
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
Net Income to Adjusted EBITDA attributable to PAA and Implied DCF Reconciliation:
       
  Three Months Ended
December 31,
  Twelve Months Ended
December 31,
  2024   2023   2024   2023
Net Income $ 119     $ 399     $ 1,113     $ 1,502  
Interest expense, net of certain items (1)   95       97       382       386  
Income tax expense   45       39       167       121  
Depreciation and amortization   258       273       1,026       1,048  
(Gains)/losses on asset sales, asset impairments and other, net   159       (9 )     160       (152 )
Gain on investments in unconsolidated entities, net   (15 )           (15 )     (28 )
Depreciation and amortization of unconsolidated entities (2)   26       20       84       87  
Selected items impacting comparability – Adjusted EBITDA (3)   180       56       409       203  
Adjusted EBITDA $ 867     $ 875     $ 3,326     $ 3,167  
Adjusted EBITDA attributable to noncontrolling interests   (138 )     (138 )     (547 )     (456 )
Adjusted EBITDA attributable to PAA $ 729     $ 737     $ 2,779     $ 2,711  
               
Adjusted EBITDA $ 867     $ 875     $ 3,326     $ 3,167  
Interest expense, net of certain non-cash items (4)   (92 )     (92 )     (365 )     (367 )
Maintenance capital   (73 )     (63 )     (261 )     (231 )
Investment capital of noncontrolling interests (5)   (24 )     (24 )     (86 )     (87 )
Current income tax expense   (52 )     (41 )     (195 )     (145 )
Distributions from unconsolidated entities in excess of/(less than) adjusted equity earnings (6)         (15 )     11       (37 )
Distributions to noncontrolling interests (7)   (114 )     (97 )     (425 )     (333 )
Implied DCF $ 512     $ 543     $ 2,005     $ 1,967  
Preferred unit cash distributions paid (7)   (63 )     (64 )     (254 )     (241 )
Implied DCF Available to Common Unitholders $ 449     $ 479     $ 1,751     $ 1,726  
               
Weighted Average Common Units Outstanding   704       701       702       699  
Weighted Average Common Units and Common Unit Equivalents   775       772       773       770  
               
Implied DCF per Common Unit (8) $ 0.64     $ 0.68     $ 2.49     $ 2.47  
Implied DCF per Common Unit and Common Unit Equivalent (9) $ 0.64     $ 0.68     $ 2.49     $ 2.46  
               
Cash Distribution Paid per Common Unit $ 0.3175     $ 0.2675     $ 1.2700     $ 1.0700  
Common Unit Cash Distributions (7) $ 223     $ 188     $ 891     $ 748  
Common Unit Distribution Coverage Ratio 2.01x   2.55x   1.97x   2.31x
               
Implied DCF Excess $ 226     $ 291     $ 860     $ 978  
     
(1)  Represents “Interest expense, net” as reported on our Condensed Consolidated Statements of Operations, net of interest income associated with promissory notes by and among PAA and certain Plains entities.
(2) Adjustment to exclude our proportionate share of depreciation and amortization expense (including write-downs related to cancelled projects and impairments) of unconsolidated entities.
(3) See the “Selected Items Impacting Comparability” table for additional information.
(4) Amount excludes certain non-cash items impacting interest expense such as amortization of debt issuance costs and terminated interest rate swaps.
(5) Investment capital expenditures attributable to noncontrolling interests that reduce Implied DCF available to PAA common unitholders.
(6)  Comprised of cash distributions received from unconsolidated entities less equity earnings in unconsolidated entities (adjusted for our proportionate share of depreciation and amortization, including write-downs related to cancelled projects and impairments, and selected items impacting comparability of unconsolidated entities).
(7) Cash distributions paid during the period presented.
(8) Implied DCF Available to Common Unitholders for the period divided by the weighted average common units outstanding for the period.
(9) Implied DCF Available to Common Unitholders for the period, adjusted for Series A preferred unit cash distributions paid, divided by the weighted average common units and common unit equivalents outstanding for the period. Our Series A preferred units are convertible into common units, generally on a one-for-one basis and subject to customary anti-dilution adjustments, in whole or in part, subject to certain minimum conversion amounts.
     
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
Net Income Per Common Unit to Implied DCF Per Common Unit and Common Unit Equivalent Reconciliation:
       
  Three Months Ended
December 31,
  Twelve Months Ended
December 31,
  2024   2023
  2024
  2023
Basic net income/(loss) per common unit $ (0.04 )   $ 0.35     $ 0.73     $ 1.40  
Reconciling items per common unit (1) (2)   0.68       0.33       1.76       1.07  
Implied DCF per common unit $ 0.64     $ 0.68     $ 2.49     $ 2.47  
               
Basic net income/(loss) per common unit $ (0.04 )   $ 0.35     $ 0.73     $ 1.40  
Reconciling items per common unit and common unit equivalent (1) (3)   0.68       0.33       1.76       1.06  
Implied DCF per common unit and common unit equivalent $ 0.64     $ 0.68     $ 2.49     $ 2.46  
     
(1) Represents adjustments to Net Income to calculate Implied DCF Available to Common Unitholders. See the “Net Income to Adjusted EBITDA attributable to PAA and Implied DCF Reconciliation” table for additional information.
(2) Based on weighted average common units outstanding for the period of 704 million, 701 million, 702 million and 699 million, respectively.
(3) Based on weighted average common units outstanding for the period, as well as weighted average Series A preferred units outstanding of 71 million for each of the periods presented.
     
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
Net Cash Provided by Operating Activities to Non-GAAP Financial Liquidity Measures Reconciliation:
       
  Three Months Ended
December 31,
  Twelve Months Ended
December 31,
  2024   2023   2024   2023
Net cash provided by operating activities $ 726     $ 1,011     $ 2,490     $ 2,727  
Adjustments to reconcile Net cash provided by operating activities to Adjusted Free Cash Flow:              
Net cash used in investing activities (1)   (264 )     (257 )     (1,504 )     (702 )
Cash contributions from noncontrolling interests   17       53       57       106  
Cash distributions paid to noncontrolling interests (2)   (114 )     (97 )     (425 )     (333 )
Proceeds from the issuance of related party notes (1)               629        
Adjusted Free Cash Flow (3) $ 365     $ 710     $ 1,247     $ 1,798  
Cash distributions (4)   (286 )     (252 )     (1,145 )     (989 )
Adjusted Free Cash Flow after Distributions (3)(5) $ 79     $ 458     $ 102     $ 809  
               
  Three Months Ended
December 31,
  Twelve Months Ended
December 31,
  2024   2023   2024   2023
Adjusted Free Cash Flow (3) $ 365     $ 710     $ 1,247     $ 1,798  
Changes in assets and liabilities, net of acquisitions (6)   (231 )     (308 )     (74 )     (194 )
Adjusted Free Cash Flow (Excluding Changes in Assets & Liabilities) (7)(8) $ 134     $ 402     $ 1,173     $ 1,604  
Cash distributions (4)   (286 )     (252 )     (1,145 )     (989 )
Adjusted Free Cash Flow after Distributions (Excluding Changes in Assets & Liabilities) (7)(8) $ (152 )   $ 150     $ 28     $ 615  
     
(1)  PAA and certain Plains entities have issued promissory notes by and among such entities to facilitate financing. “Proceeds from the issuance of related party notes” has an equal and offsetting cash outflow associated with our investment in related party notes, which is included as a component of “Net cash used in investing activities.”
(2)  Cash distributions paid during the period presented.
(3)  Management uses the non-GAAP financial liquidity measures Adjusted Free Cash Flow and Adjusted Free Cash Flow after Distributions to assess the amount of cash that is available for distributions, debt repayments, common equity repurchases and other general partnership purposes. Adjusted Free Cash Flow after Distributions shortages, if any, may be funded from previously established reserves, cash on hand or from borrowings under our credit facilities or commercial paper program.
(4)  Cash distributions paid to preferred and common unitholders during the period.
(5)  Excess Adjusted Free Cash Flow after Distributions is retained to establish reserves for future distributions, capital expenditures, debt reduction and other partnership purposes. Adjusted Free Cash Flow after Distributions shortages may be funded from previously established reserves, cash on hand or from borrowings under our credit facilities or commercial paper program.
(6)  See the “Condensed Consolidated Cash Flow Data” table.
(7)   Management uses the non-GAAP financial liquidity measures Adjusted Free Cash Flow (Excluding Changes in Assets & Liabilities) and Adjusted Free Cash Flow after Distributions (Excluding Changes in Assets & Liabilities) to assess the underlying business liquidity and cash flow generating capacity excluding fluctuations caused by timing of when amounts earned or incurred were collected, received or paid from period to period.
(8)  Fourth-quarter and full-year 2024 Adjusted Free Cash Flow (Excluding Changes in Assets & Liabilities) includes the negative impact of a $225 million charge resulting from the write-off of a receivable for Line 901 insurance proceeds.
     
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
SELECTED ITEMS IMPACTING COMPARABILITY
(in millions)
       
  Three Months Ended
December 31,
  Twelve Months Ended
December 31,
  2024   2023   2024   2023
Selected Items Impacting Comparability: (1)              
Derivative activities and inventory valuation adjustments (2) $ (6 )   $ 43     $ (85 )   $ (101 )
Long-term inventory costing adjustments (3)   17       (62 )     9       (35 )
Deficiencies under minimum volume commitments, net (4)   41       (8 )     31       (12 )
Equity-indexed compensation expense (5)   (8 )     (8 )     (36 )     (36 )
Foreign currency revaluation (6)   1       (11 )     17       (8 )
Line 901 incident (7)   (225 )     (10 )     (345 )     (10 )
Transaction-related expenses (8)                     (1 )
Selected items impacting comparability – Adjusted EBITDA $ (180 )   $ (56 )   $ (409 )   $ (203 )
Gain on investments in unconsolidated entities, net   15             15       28  
Gains/(losses) on asset sales, asset impairments and other, net (9)   (159 )     9       (160 )     152  
Tax effect on selected items impacting comparability   3       4       13       13  
Aggregate selected items impacting noncontrolling interests               (5 )     (10 )
Selected items impacting comparability – Adjusted net income attributable to PAA $ (321 )   $ (43 )   $ (546 )   $ (20 )
     
(1)  Certain of our non-GAAP financial measures may not be impacted by each of the selected items impacting comparability. See the “Net Income to Adjusted EBITDA attributable to PAA and Implied DCF Reconciliation” and “Computation of Basic and Diluted Adjusted Net Income Per Common Unit” table for additional details on how these selected items impacting comparability affect such measures.
(2) We use derivative instruments for risk management purposes and our related processes include specific identification of hedging instruments to an underlying hedged transaction. Although we identify an underlying transaction for each derivative instrument we enter into, there may not be an accounting hedge relationship between the instrument and the underlying transaction. In the course of evaluating our results, we identify differences in the timing of earnings from the derivative instruments and the underlying transactions and exclude the related gains and losses in determining adjusted results such that the earnings from the derivative instruments and the underlying transactions impact adjusted results in the same period. In addition, we exclude gains and losses on derivatives that are related to (i) investing activities, such as the purchase of linefill, and (ii) purchases of long-term inventory. We also exclude the impact of corresponding inventory valuation adjustments, as applicable. For applicable periods, we excluded gains and losses from the mark-to-market of the embedded derivative associated with the Preferred Distribution Rate Reset Option of our Series A preferred units.
(3) We carry crude oil and NGL inventory that is comprised of minimum working inventory requirements in third-party assets and other working inventory that is needed for our commercial operations. We consider this inventory necessary to conduct our operations and we intend to carry this inventory for the foreseeable future. Therefore, we classify this inventory as long-term on our balance sheet and do not hedge the inventory with derivative instruments (similar to linefill in our own assets). We treat the impact of changes in the average cost of the long-term inventory (that result from fluctuations in market prices) and write-downs of such inventory that result from price declines as a selected item impacting comparability.
(4) We, and certain of our equity method investees, have certain agreements that require counterparties to deliver, transport or throughput a minimum volume over an agreed upon period. Substantially all of such agreements were entered into with counterparties to economically support the return on capital expenditure necessary to construct the related asset. Some of these agreements include make-up rights if the minimum volume is not met. We record a receivable from the counterparty in the period that services are provided or when the transaction occurs, including amounts for deficiency obligations from counterparties associated with minimum volume commitments. If a counterparty has a make-up right associated with a deficiency, we defer the revenue attributable to the counterparty’s make-up right and subsequently recognize the revenue at the earlier of when the deficiency volume is delivered or shipped, when the make-up right expires or when it is determined that the counterparty’s ability to utilize the make-up right is remote. We include the impact of amounts billed to counterparties for their deficiency obligation, net of applicable amounts subsequently recognized into revenue or equity earnings, as a selected item impacting comparability. We believe the inclusion of the contractually committed revenues associated with that period is meaningful to investors as the related asset has been constructed, is standing ready to provide the committed service and the fixed operating costs are included in the current period results.
(5) Our total equity-indexed compensation expense includes expense associated with awards that will be settled in units and awards that will be settled in cash. The awards that will be settled in units are included in our diluted net income per unit calculation when the applicable performance criteria have been met. We consider the compensation expense associated with these awards as a selected item impacting comparability as the dilutive impact of the outstanding awards is included in our diluted net income per unit calculation, as applicable. The portion of compensation expense associated with awards that will be settled in cash is not considered a selected item impacting comparability.
(6) During the periods presented, there were fluctuations in the value of the Canadian dollar to the U.S. dollar, resulting in the realization of foreign exchange gains and losses on the settlement of foreign currency transactions as well as the revaluation of monetary assets and liabilities denominated in a foreign currency. The associated gains and losses are not integral to our results and were thus classified as a selected item impacting comparability.
(7) Includes costs recognized during the period related to the Line 901 incident that occurred in May 2015. For the 2024 periods, includes the write-off of a receivable for Line 901 insurance proceeds in the fourth quarter of 2024 and the impact of settlements in the third quarter of 2024.
(8) Includes expenses associated with the Rattler Permian Transaction.
(9) For the 2024 periods, primarily includes non-cash charges related to the write-down of two U.S. NGL terminals. For the twelve months ended December 31, 2023 primarily includes gains related to the sale of our Keyera Fort Saskatchewan facility.
     
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
SELECTED FINANCIAL DATA BY SEGMENT
(in millions)
         
  Three Months Ended
December 31, 2024
    Three Months Ended
December 31, 2023
  Crude Oil   NGL     Crude Oil   NGL
Revenues (1) $ 11,959     $ 535       $ 12,187     $ 623  
Purchases and related costs (1)   (11,019 )     (300 )       (11,306 )     (364 )
Field operating costs (2)(3)   (503 )     (75 )       (274 )     (89 )
Segment general and administrative expenses (2) (4)   (74 )     (19 )       (68 )     (19 )
Equity earnings in unconsolidated entities   154               92        
                 
Other segment items: (5)                
Depreciation and amortization of unconsolidated entities   26               20        
Derivative activities and inventory valuation adjustments   (16 )     22         (52 )     9  
Long-term inventory costing adjustments   (9 )     (8 )       58       4  
Deficiencies under minimum volume commitments, net   (41 )             8        
Equity-indexed compensation expense   8               8        
Foreign currency revaluation   (4 )     (1 )       18       5  
Line 901 incident   225               10        
Segment amounts attributable to noncontrolling interests (6)   (137 )             (138 )      
Segment Adjusted EBITDA $ 569     $ 154       $ 563     $ 169  
                 
Maintenance capital expenditures $ 48     $ 25       $ 39     $ 24  
     
(1) Includes intersegment amounts.
(2) Field operating costs and Segment general and administrative expenses include equity-indexed compensation expense.
(3) Field operating costs for the three months ended December 31, 2024 include higher expenses related to (i) $225 million resulting from the write-off of a receivable for Line 901 insurance proceeds and (ii) an increase in estimated costs for long-term environmental remediation obligations.
(4) Segment general and administrative expenses reflect direct costs attributable to each segment and an allocation of other expenses to the segments. The proportional allocations by segment require judgment by management and are based on the business activities that exist during each period.
(5) Represents adjustments utilized by our CODM in the evaluation of segment results. Many of these adjustments are also considered selected items impacting comparability when calculating consolidated non-GAAP financial measures such as Adjusted EBITDA. See the “Selected Items Impacting Comparability” table for additional discussion.
(6) Reflects amounts attributable to noncontrolling interests in the Permian JV, Cactus II Pipeline LLC and Red River Pipeline LLC.
     
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
SELECTED FINANCIAL DATA BY SEGMENT
(in millions)
         
  Twelve Months Ended
December 31, 2024
    Twelve Months Ended
December 31, 2023
  Crude Oil   NGL     Crude Oil   NGL
Revenues (1) $ 48,720     $ 1,724       $ 47,174     $ 1,935  
Purchases and related costs (1)   (45,033 )     (898 )       (43,805 )     (1,123 )
Field operating costs (2)(3)   (1,440 )     (328 )       (1,053 )     (372 )
Segment general and administrative expenses (2) (4)   (298 )     (83 )       (271 )     (79 )
Equity earnings in unconsolidated entities   452               369        
                 
Other segment items: (5)                
Depreciation and amortization of unconsolidated entities   84               87        
Derivative activities and inventory valuation adjustments   5       80         17       142  
Long-term inventory costing adjustments   1       (10 )       22       13  
Deficiencies under minimum volume commitments, net   (31 )             12        
Equity-indexed compensation expense   36               35       1  
Foreign currency revaluation   (22 )     (5 )       19       5  
Line 901 incident   345               10        
Transaction-related expenses                 1        
Segment amounts attributable to noncontrolling interests (6)   (543 )             (454 )      
Segment Adjusted EBITDA $ 2,276     $ 480       $ 2,163     $ 522  
                 
Maintenance capital expenditures $ 183     $ 78       $ 145     $ 86  
     
(1) Includes intersegment amounts.
(2) Field operating costs and Segment general and administrative expenses include equity-indexed compensation expense.
(3) Field operating costs for the twelve months ended December 31, 2024 include higher expenses related to (i) $225 million resulting from the write-off of a receivable for Line 901 insurance proceeds, (ii) $120 million associated with settlements related to the Line 901 incident that occurred in May 2015 and (iii) an increase in estimated costs for long-term environmental remediation obligations.
(4) Segment general and administrative expenses reflect direct costs attributable to each segment and an allocation of other expenses to the segments. The proportional allocations by segment require judgment by management and are based on the business activities that exist during each period.
(5) Represents adjustments utilized by our CODM in the evaluation of segment results. Many of these adjustments are also considered selected items impacting comparability when calculating consolidated non-GAAP financial measures such as Adjusted EBITDA. See the “Selected Items Impacting Comparability” table for additional discussion.
(6) Reflects amounts attributable to noncontrolling interests in the Permian JV, Cactus II Pipeline LLC and Red River Pipeline LLC.
     
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
OPERATING DATA BY SEGMENT
       
  Three Months Ended
December 31,
  Twelve Months Ended
December 31,
  2024
  2023
  2024
  2023
Crude Oil Segment Volumes                              
Crude oil pipeline tariff (by region) (1)                              
Permian Basin (2)   6,846       6,710       6,731       6,356  
South Texas / Eagle Ford (2)   421       411       403       410  
Mid-Continent (2)   478       503       506       507  
Gulf Coast (2)   214       250       218       260  
Rocky Mountain (2)   461       452       474       372  
Western   259       237       256       214  
Canada   349       340       346       341  
Total crude oil pipeline tariff (1) (2)   9,028       8,903       8,934       8,460  
                               
Commercial crude oil storage capacity (2) (3)   72       72       72       72  
                               
Crude oil lease gathering purchases (1)   1,661       1,518       1,586       1,452  
                               
NGL Segment Volumes (1)                              
NGL fractionation   138       127       132       115  
NGL pipeline tariff   224       188       213       180  
Propane and butane sales   127       125       92       86  
     
(1) Average volumes in thousands of barrels per day calculated as the total volumes (attributable to our interest for assets owned by unconsolidated entities or through undivided joint interests) for the period divided by the number of days in the period. Volumes associated with assets acquired during the period represent total volumes for the number of days we actually owned the assets divided by the number of days in the period.
(2) Includes volumes (attributable to our interest) from assets owned by unconsolidated entities.
(3) Average monthly capacity in millions of barrels calculated as total volumes for the period divided by the number of months in the period.
     
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
NON-GAAP SEGMENT RECONCILIATIONS
(in millions)
       
Supplemental Adjusted EBITDA attributable to PAA Reconciliation:      
       
  Three Months Ended
December 31,
  Twelve Months Ended
December 31,
  2024
  2023
  2024
  2023
Crude Oil Segment Adjusted EBITDA $ 569     $ 563     $ 2,276     $ 2,163  
NGL Segment Adjusted EBITDA   154       169       480       522  
Adjusted other income, net (1)   6       5       23       26  
Adjusted EBITDA attributable to PAA (2) $ 729     $ 737     $ 2,779     $ 2,711  
     
(1)  Represents “Other income, net” as reported on our Condensed Consolidated Statements of Operations, excluding interest income on promissory notes by and among PAA and certain Plains entities, as well as other income, net attributable to noncontrolling interests, adjusted for selected items impacting comparability. See the “Selected Items Impacting Comparability” table for additional information.
(2) See the “Net Income to Adjusted EBITDA attributable to PAA and Implied DCF Reconciliation” table for reconciliation to Net Income.
     
PLAINS GP HOLDINGS AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(in millions, except per share data)
         
  Three Months Ended
December 31, 2024
    Three Months Ended
December 31, 2023
      Consolidating             Consolidating    
  PAA   Adjustments (1)   PAGP     PAA   Adjustments (1)   PAGP
REVENUES $ 12,402     $     $ 12,402       $ 12,698     $     $ 12,698  
                         
COSTS AND EXPENSES                        
Purchases and related costs   11,227             11,227         11,558             11,558  
Field operating costs   578             578         363             363  
General and administrative expenses   93       1       94         87       1       88  
Depreciation and amortization   258             258         273             273  
(Gains)/losses on asset sales, asset impairments and other, net   159             159         (9 )           (9 )
Total costs and expenses   12,315       1       12,316         12,272       1       12,273  
                         
OPERATING INCOME   87       (1 )     86         426       (1 )     425  
                         
OTHER INCOME/(EXPENSE)                        
Equity earnings in unconsolidated entities   154             154         92             92  
Gain on investments in unconsolidated entities, net   15             15                      
Interest expense, net   (112 )     17       (95 )       (97 )           (97 )
Other income, net   20       (17 )     3         17             17  
                         
INCOME BEFORE TAX   164       (1 )     163         438       (1 )     437  
Current income tax expense   (52 )           (52 )       (41 )           (41 )
Deferred income tax (expense)/benefit   7       (2 )     5         2       (16 )     (14 )
                         
NET INCOME   119       (3 )     116         399       (17 )     382  
Net income attributable to noncontrolling interests   (83 )     (44 )     (127 )       (87 )     (243 )     (330 )
NET INCOME/(LOSS) ATTRIBUTABLE TO PAGP $ 36     $ (47 )   $ (11 )     $ 312     $ (260 )   $ 52  
                         
Basic and diluted weighted average Class A shares outstanding     197                 196  
                         
Basic and diluted net income/(loss) per Class A share   $ (0.05 )             $ 0.27  
     
(1)  Represents the aggregate consolidating adjustments necessary to produce consolidated financial statements for PAGP.
     
PLAINS GP HOLDINGS AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(in millions, except per share data)
         
  Twelve Months Ended
December 31, 2024
    Twelve Months Ended
December 31, 2023
      Consolidating             Consolidating    
  PAA   Adjustments (1)   PAGP     PAA   Adjustments (1)   PAGP
REVENUES $ 50,073     $     $ 50,073       $ 48,712     $     $ 48,712  
                         
COSTS AND EXPENSES                        
Purchases and related costs   45,560             45,560         44,531             44,531  
Field operating costs   1,768             1,768         1,425             1,425  
General and administrative expenses   381       6       387         350       6       356  
Depreciation and amortization   1,026             1,026         1,048       3       1,051  
(Gains)/losses on asset sales, asset impairments and other, net   160             160         (152 )           (152 )
Total costs and expenses   48,895       6       48,901         47,202       9       47,211  
                         
OPERATING INCOME   1,178       (6 )     1,172         1,510       (9 )     1,501  
                         
OTHER INCOME/(EXPENSE)                        
Equity earnings in unconsolidated entities   452             452         369             369  
Gain on investments in unconsolidated entities, net   15             15         28             28  
Interest expense, net   (430 )     48       (382 )       (386 )           (386 )
Other income, net   65       (48 )     17         102             102  
                         
INCOME BEFORE TAX   1,280       (6 )     1,274         1,623       (9 )     1,614  
Current income tax expense   (195 )           (195 )       (145 )           (145 )
Deferred income tax (expense)/benefit   28       (37 )     (9 )       24       (68 )     (44 )
                         
NET INCOME   1,113       (43 )     1,070         1,502       (77 )     1,425  
Net income attributable to noncontrolling interests   (341 )     (626 )     (967 )       (272 )     (955 )     (1,227 )
NET INCOME ATTRIBUTABLE TO PAGP $ 772     $ (669 )   $ 103       $ 1,230     $ (1,032 )   $ 198  
                         
Basic and diluted weighted average Class A shares outstanding     197                 195  
                         
Basic and diluted net income per Class A share   $ 0.52               $ 1.01  
     
(1)  Represents the aggregate consolidating adjustments necessary to produce consolidated financial statements for PAGP.
     
PLAINS GP HOLDINGS AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
CONDENSED CONSOLIDATING BALANCE SHEET DATA
(in millions)
         
  December 31, 2024     December 31, 2023
      Consolidating             Consolidating    
  PAA   Adjustments (1)   PAGP     PAA   Adjustments (1)   PAGP
ASSETS                        
Current assets $ 4,802     $ (26 )   $ 4,776       $ 4,913     $ 3     $ 4,916  
Property and equipment, net   15,424             15,424         15,782             15,782  
Investments in unconsolidated entities   2,811             2,811         2,820             2,820  
Intangible assets, net   1,677             1,677         1,875             1,875  
Deferred tax asset         1,220       1,220               1,239       1,239  
Linefill   968             968         976             976  
Long-term operating lease right-of-use assets, net   332             332         313             313  
Long-term inventory   280             280         265             265  
Other long-term assets, net   268             268         411             411  
Total assets $ 26,562     $ 1,194     $ 27,756       $ 27,355     $ 1,242     $ 28,597  
                         
LIABILITIES AND PARTNERS’ CAPITAL                        
Current liabilities $ 4,950     $ (26 )   $ 4,924       $ 5,003     $ 2     $ 5,005  
Senior notes, net   7,141             7,141         7,242             7,242  
Other long-term debt, net   72             72         63             63  
Long-term operating lease liabilities   313             313         274             274  
Other long-term liabilities and deferred credits   990             990         1,041             1,041  
Total liabilities   13,466       (26 )     13,440         13,623       2       13,625  
                         
Partners’ capital excluding noncontrolling interests   9,813       (8,462 )     1,351         10,422       (8,874 )     1,548  
Noncontrolling interests   3,283       9,682       12,965         3,310       10,114       13,424  
Total partners’ capital   13,096       1,220       14,316         13,732       1,240       14,972  
Total liabilities and partners’ capital $ 26,562     $ 1,194     $ 27,756       $ 27,355     $ 1,242     $ 28,597  
     
(1)  Represents the aggregate consolidating adjustments necessary to produce consolidated financial statements for PAGP.
     
PLAINS GP HOLDINGS AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
COMPUTATION OF BASIC AND DILUTED NET INCOME/(LOSS) PER CLASS A SHARE
(in millions, except per share data)
       
  Three Months Ended
December 31,
  Twelve Months Ended
December 31,
  2024   2023
  2024
  2023
Basic and Diluted Net Income/(Loss) per Class A Share              
Net income/(loss) attributable to PAGP $ (11 )   $ 52     $ 103     $ 198  
Basic and diluted weighted average Class A shares outstanding   197       196       197       195  
               
Basic and diluted net income/(loss) per Class A share $ (0.05 )   $ 0.27     $ 0.52     $ 1.01  
                               

Forward-Looking Statements

Except for the historical information contained herein, the matters discussed in this release consist of forward-looking statements that involve certain risks and uncertainties that could cause actual results or outcomes to differ materially from results or outcomes anticipated in the forward-looking statements. These risks and uncertainties include, among other things, the following:

About Plains:

PAA is a publicly traded master limited partnership that owns and operates midstream energy infrastructure and provides logistics services for crude oil and natural gas liquids (“NGL”). PAA owns an extensive network of pipeline gathering and transportation systems, in addition to terminalling, storage, processing, fractionation and other infrastructure assets serving key producing basins, transportation corridors and major market hubs and export outlets in the United States and Canada. On average, PAA handles over 8 million barrels per day of crude oil and NGL.

PAGP is a publicly traded entity that owns an indirect, non-economic controlling general partner interest in PAA and an indirect limited partner interest in PAA, one of the largest energy infrastructure and logistics companies in North America.

PAA and PAGP are headquartered in Houston, Texas. For more information, please visit www.plains.com.

Contacts:

Blake Fernandez
Vice President, Investor Relations
(866) 809-1291
 
Michael Gladstein
Director, Investor Relations
(866) 809-1291


Wall St Business News, Latest and Up-to-date Business Stories from Newsmakers of Tomorrow