Pembina Pipeline Cash Flow Statement (2011-2025) | PBA

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Operating Activities
Net Income 45.19M47.12M30.71M78.66M29.30M97.60M40.50M33.30M117.00M116.00M72.00M200.00M172.13M114.25M87.36M83.66M98.66M46.00M99.54M148.37M101.00M113.00M120.00M191.92M277.00M158.00M167.00M434.86M334.68M190.69M318.23M278.80M267.69M496.27M324.26M231.04M365.00M277.00M238.63M-1215.01M392.21M206.64M732.45M130.11M620.74M361.58M1,281.23M225.11M278.13M282.15M259.58M652.65M336.18M-66.53M312.28M532.59M352.64M310.34M215.03M
Share-based Compensation 9.00M6.00M8.00M11.00M9.08M-36.66M22.07M-5.28M10.51M8.00M37.52M3.00M13.00M12.00M11.00M17.00M25.00M11.00M8.70M20.15M10.71M-62.88M19.55M10.46M6.82M-74.99M-5.00M9.00M3.00M-40.65M32.00M23.59M15.89M-50.77M45.00M19.61M3.83M-89.88M15.53M-4.47M8.21M33.79M14.84M14.62M30.06M2.15M20.21M28.33M
Deferred Taxes 13.52M15.24M10.30M106.92M10.90M27.70M9.30M27.10M26.00M23.00M34.00M22.00M19.97M33.00M-4.60M9.69M18.60M70.00M11.49M37.47M15.00M25.00M53.00M67.00M41.00M56.00M73.58M62.01M62.73M32.33M-183.86M43.94M51.00M24.00M43.52M35.55M14.64M41.31M24.47M33.73M-121.15M5.18M11.91M1.49M11.13M-416.75M30.06M2.79M9.38M7.26M
Cash from Discontinued Operations -1.45M-32.31M5.69M7.78M-12.40M-65.10M-0.60M-31.90M20.90M-3.70M-101.40M9.20M75.68M-8.00M-2.25M-11.00M
Gains from Sales and Divestitures 3,833.80M4,252.07M4,300.50M4,980.20M4,763.30M7,488.17M8,018.00M8,345.20M9,854.50M
Gains from Investment Securities -40.86M-11.92M-11.04M-9.69M-60.65M-27.00M-21.44M-5.25M-13.00M10.00M1.00M15.82M-12.40M-1.53M43.18M-53.39M-20.93M-13.64M87.87M-186.00M-14.00M-67.54M-100.34M-56.13M-54.81M-120.00M-67.45M-52.14M232.06M-34.77M-49.13M-55.20M122.67M-147.68M-66.53M-45.45M232.65M-43.21M-46.91M-21.79M
Asset Writedowns and Impairment -2.20M-0.20M18.39M1.62M3.00M1.53M1.50M-1.00M9.48M18.71M348.27M140.21M
Change in Working Capital 1.40M32.30M-5.70M-7.80M12.40M65.10M0.60M32.00M17.00M-12.00M-108.00M7.00M20.88M-52.24M-11.96M12.33M-25.88M23.00M-13.78M11.99M34.00M-5.00M-26.00M9.00M43.00M29.00M-31.65M-2.33M-80.32M175.01M23.31M29.90M-48.49M-85.60M-41.00M-38.00M-66.79M-57.53M79.00M1.63M-5.56M23.80M39.00M-80.79M75.91M-98.72M-147.20M8.19M-56.69M-54.00M-139.52M59.95M99.70M9.31M11.15M12.99M16.71M
Change in Taxes -29.99M89.14M88.94M127.00M153.32M42.05M-67.47M64.09M78.91M71.61M85.94M66.53M65.24M123.13M98.87M81.36M
Cash from Operations 74.48M49.50M87.68M73.87M65.30M24.10M130.90M139.70M232.00M151.00M94.00M100.00236.97M142.06M172.89M100.0097.05M209.00M143.18M213.56M271.00M210.26M0.64100.00326.00M362.00M302.00M128.00419.34M467.42M367.95M510.64M457.18M494.03M405.33M551.46M1.05642.00M325.68M365.12M582.00M475.10M725.30M582.31M700.00M473.74M554.36M107.00338.78M486.13M480.38M97.00323.56M697.51M675.88M645.70M585.41M570.15M588.43M
Depreciation, Depletion & Amortization
Amortization of Deferred Charges 5.005.0034.00M34.00M25.00M
Depreciation & Amortization (CF) 15.10M16.07M18.67M20.40M22.50M54.20M53.20M50.00M43.00M35.00M49.00M44.00M49.03M48.58M49.66M57.24M46.10M58.00M52.83M-117.65M67.00M71.00M77.00M84.00M85.00M94.00M76.75M79.84M83.38M81.82M93.99M90.44M95.46M102.26M177.00M176.00M134.33M128.87M138.27M152.94M142.99M142.80M139.74M155.30M111.94M119.35M114.65M123.58M122.33M178.00M115.77M175.47M169.34M168.22M162.38M185.48M175.08M
Investing Activities
Capital Expenditures -207.58M-89.09M-82.25M-98.42M-54.90M-136.60M-143.30M-254.40M-137.00M-223.00M-245.00M-275.00M-260.57M-273.13M-316.35M425.36M498.00M-387.00M-365.99M335.70M-375.00M290.95M411.94M339.61M-709.00M475.00M341.00M247.16M256.35M-197.67M-222.61M269.71M271.45M-324.37M-318.96M324.97M360.27M211.00M-130.57M428.78M127.00M-118.77M-166.03M139.63M179.00M-119.22M-100.44M786.06M-101.34M-91.57M-126.06M760.24M-138.03M-193.75M-192.06M1,194.04M-121.26M-142.18M-129.31M
Sales of Property, Plant and Equipment 0.91M1.83M19.41M24.00M3.06M292.24M37.00M1.00M3.82M0.76M2.00M-0.75M0.77M11.10M2.23M14.62M8.06M1.39M1.44M1.45M
Acquisitions 406.00M-3.00M41.00M5,037.71M-3.18M
Divestments 1.45M7.24M4.22M4.14M3.59M1.51M-17.25M-5.00M-3.00M-2.00M-3.00M-1.82M-2.75M-1.84M-0.88M19.00M-5.00M-0.77M-1.50M-2.00M-4.00M3.00M3.00M3.00M99.69M130.23M130.05M127.83M104.64M107.58M123.00M116.00M83.30M90.86M91.12M84.21M122.37M113.73M105.81M147.20M142.19M150.68M177.37M89.93M97.50M91.99M98.15M92.99M
Change in Acquisitions & Divestments -32.30M4.70M4.60M65.20M-24.00M-0.30M48.00M10.00M-0.91M4.58M25.75M43.15M22.64M-51.00M9.19M-16.49M-13.00M7.00M115.00M163.00M64.00M-63.00M28.48M-17.83M30.60M25.76M20.30M37.37M41.67M-58.33M108.00M-167.00M-60.78M-32.98M-1.58M-37.42M37.34M7.93M-0.79M-36.86M-13.80M-14.73M5.18M-12.66M17.16M23.51M3.71M-32.90M43.25M-43.67M31.36M-10.10M-2.18M
Cash from Investing Activities -207.58M-89.09M-82.25M-98.42M-87.20M-123.00M-138.70M-197.10M-168.00M-237.00M-207.00M-282.00M-266.02M-281.38M-304.40M-797.89M478.00M-459.00M-365.23M-362.68M-443.00M984.00M-339.00M-569.00M562.00M417.00M295.91M-236.42M-203.48M-277.29M-289.50M-334.09M-312.90M-2018.73M-556.00M-412.00M-226.63M-163.38M-124.05M-178.16M-147.76M-378.42M-161.05M-144.32M342.74M-156.92M-112.43M-95.29M-123.82M-251.95M-279.03M-2129.81M-235.31M-216.90M-126.84M-246.10M-213.58M
Financing Activities
Other financing activities 166.65M116.17M251.64M308.18M345.00M407.90M408.00M433.60M461.00M460.00M442.00M468.00M484.37M427.82M408.00M421.12M399.40M513.00M502.00M650.00M483.55M51.00M44.00M670.00M677.00M632.00M719.00M762.00M
Cash from Financing Activities 224.49M-142.60M-40.51M24.34M24.80M99.70M30.20M59.30M-45.00M50.00M118.00M110.00M121.66M262.13M170.13M382.21M280.63M412.00M99.54M137.13M390.00M485.00M112.00M244.00M217.00M93.00M68.04M-446.49M-136.93M-215.92M-154.15M-47.83M134.86M1,092.31M142.00M-274.00M-129.82M-386.60M-265.47M-291.24M-536.23M-234.83M-367.90M-183.54M-834.22M-686.61M-226.35M-416.89M-335.67M-355.52M1,116.14M360.45M-550.52M-406.60M-449.51M-278.58M-423.52M
Debt Issuance and Repayment
Current Debt 0.19M-0.23M-0.24M0.10M-0.06M
Net Debt Issuances and Repayments 0.19M-0.23M-0.24M0.10M-0.06M
Dividend Payments
Dividends Paid - Common -65.12M-65.22M-65.35M-65.56M-99.34M-116.92M238.94M-237.97M-239.44M1,643.28M-236.11M-244.40M-260.62M1,748.31M-378.00M-384.00M-288.16M1,941.42M-273.37M-282.29M-274.87M1,923.84M-273.95M-273.73M-267.59M1,893.33M-265.55M-273.21M-273.01M802.11M-272.36M-292.46M-293.95M844.70M-279.46M-297.35M-300.03M
Dividends Paid - Preferred -28.38M-29.23M-28.47M-24.63M-25.39M-31.00M-25.10M-23.77M-32.00M-20.71M-23.08M-23.12M-30.00M-23.01M-24.13M-24.92M-24.39M-25.26M-23.25M
Additional items
Exchange Rate Effect 9.18M3.79M-2.26M4.48M-6.06M3.03M7.00M-15.00M-0.75M0.77M0.79M4.07M2.38M5.55M6.13M-2.21M-0.74M-0.74M0.75M-0.73M2.23M2.92M-1.47M4.30M0.70M-5.77M4.36M
Beginning Cash Balance 216.79M34.60M-0.48M-0.68M2.20M3.00M25.40M27.00M46.00M10.00M15.00M51.00M138.91M216.30M255.66M46.68M-11.00M162.00M-160.00M20.98M246.00M20.00M40.00M26.24M1.00M18.00M-22.00M252.67M30.07M-215.49M-156.05M118.95M13.53M125.56M354.57M97.72M132.00M73.00M-66.79M62.13M-29.23M-24.41M41.31M34.11M-11.84M145.89M193.99M78.83M79.15M-26.06M20.89M110.91M1,160.67M-1071.85M-109.96M100.93M9.06M54.85M-48.67M
Free Cash Flow 282.06M138.60M169.93M172.29M120.20M160.70M274.20M394.10M369.00M374.00M339.00M275.00M497.54M415.20M489.24M-425.36M-400.95M596.00M509.17M-122.14M646.00M-80.69M-411.94M-339.61M1,035.00M-113.00M-39.00M-247.16M162.99M665.09M590.56M240.92M185.73M818.40M724.29M226.49M-360.27M431.00M456.26M-63.67M455.00M593.87M891.33M442.68M521.00M592.96M654.80M-786.06M440.12M577.70M606.44M-760.24M461.59M891.26M867.94M-548.34M706.67M712.33M717.74M
Net Cash Flow 91.39M-182.19M-35.07M-0.20M2.90M0.80M22.40M1.90M19.00M-36.00M5.00M-172.00M92.61M122.82M38.62M-415.68M855.68M162.00M-122.51M-11.99M218.00M1,679.26M-227.00M100.001.00M1,141.00M812.00M128.00783.29M-215.49M27.54M17.43M13.53M112.11M227.29M-374.96M-414.00M-44.00M-30.77M-184.86M192.48M5.69M41.31M-30.94M171.05M145.89M62.87M-843.52M0.00-26.06M20.89M-607.46M1,160.67M-1071.85M-109.96M22.19M9.06M45.47M-48.67M