Back to News
Nov 5, 2025 8:00 AM

Plains All American Reports Third-Quarter 2025 Results and Announces Closing of Acquisitions Totaling 100% Equity Interest in EPIC

HOUSTON, Nov. 05, 2025 (GLOBE NEWSWIRE) -- Plains All American Pipeline, L.P. (Nasdaq: PAA) and Plains GP Holdings (Nasdaq: PAGP) today reported third-quarter 2025 results and provided the following highlights and recent developments:

Third-Quarter Results and Highlights

Reported net income attributable to PAA of $441 million and net cash provided by operating activities of $817 million.

Delivered solid Adjusted EBITDA attributable to PAA of $669 million.

Exited the quarter with 3.3x leverage ratio, toward the low-end of our target range of 3.25x - 3.75x.

In September, Plains successfully raised $1.25 billion in aggregate senior unsecured notes with proceeds allocated toward redeeming senior notes maturing in October 2025 and to partially fund recently announced acquisitions.

Recent Developments

On October 31st, Plains completed the previously announced acquisition of a 55% equity interest in EPIC Crude Holdings, LP ("EPIC"), the entity that owns and operates the EPIC Crude Oil Pipeline (the "EPIC Pipeline"), from subsidiaries of Diamondback Energy, Inc. and Kinetik Holdings Inc.

Effective November 1st, Plains completed the acquisition of the remaining 45% operated equity interest in EPIC, from a portfolio company of Ares Private Equity funds for a purchase price of approximately $1.33 billion, inclusive of approximately $500 million of debt. Additionally, Plains has agreed to a potential earnout payment of up to $157 million tied to certain expansions of the pipeline system by 2028. This transaction, along with the transaction described above, results in PAA owning a 100% equity interest in EPIC.

The acquisition of the remaining 45% interest in EPIC allows us to accelerate and increase synergy capture on the full system, including meaningful 2026 cost savings. We expect solid mid-teens returns with a 2026 EBITDA multiple of ~10x, improving significantly over the next few years. Going forward we intend to rename the system Cactus III, reflecting integration with our existing Cactus long-haul systems that we have operated for years.

Expect leverage ratio toward the midpoint of the target range (~3.5x) post announced acquisitions and upon closing our previously announced NGL divestiture (expected by the end of the first quarter 2026).

Forecasting full-year 2025 Adjusted EBITDA attributable to Plains to be in the range of $2.84 to $2.89 billion, which includes approximately $40 million of contribution from our acquisition of EPIC.

"We have made significant progress in our journey of becoming the premier crude oil midstream provider. The pending divestiture of our NGL business, acquisition of EPIC, and streamlining efforts across the broader organization will provide tailwinds for the business despite near term macro volatility. We remain committed to our capital allocation framework and returning cash to unitholders. Our approximately 9.5% distribution yield is well supported with distribution coverage and offers an attractive opportunity to participate in energy markets where we expect improving oil market fundamentals" said Willie Chiang, Chairman, CEO, and President.

Financial Reporting Considerations for Pending Sale of Canadian NGL BusinessOn June 17, 2025, we entered into a definitive agreement to sell substantially all of our NGL business in Canada (the "Canadian NGL Business") to Keyera Corp. This transaction is expected to close in the first quarter of 2026 and is subject to the satisfaction or waiver of customary closing conditions, including receipt of regulatory approvals. While we will divest the Canadian NGL Business as part of the transaction, we will retain substantially all NGL assets in the United States and will also retain all crude oil assets in Canada.

We have determined that the operations of the Canadian NGL Business meet the criteria for classification as held for sale and for discontinued operations reporting and have applied these changes retrospectively to all periods presented. Results throughout this release specify if they are presented from continuing operations (which exclude the results of the Canadian NGL Business) and/or discontinued operations.

Plains All American Pipeline Summary Financial Information (unaudited)(in millions, except per unit data)

 

 

Three Months EndedSeptember 30,

 

%

 

 

Nine Months EndedSeptember 30,

 

%

GAAP Results(1)

 

 

2025

 

 

 

2024

 

 

Change

 

 

 

2025

 

 

 

2024

 

 

Change

Net income attributable to PAA(2)

 

$

441

 

 

$

220

 

 

 

100

%

 

 

$

1,093

 

 

$

736

 

 

 

49

%

Diluted net income per common unit

 

$

0.55

 

 

$

0.22

 

 

 

150

%

 

 

$

1.25

 

 

$

0.77

 

 

 

62

%

Diluted weighted average common units outstanding

 

 

704

 

 

 

702

 

 

 



%

 

 

 

704

 

 

 

702

 

 

 



%

Net cash provided by operating activities

 

$

817

 

 

$

692

 

 

 

18

%

 

 

$

2,150

 

 

$

1,763

 

 

 

22

%

Distribution per common unit declared for the period

 

$

0.3800

 

 

$

0.3175

 

 

 

20

%

 

 

$

1.1400

 

 

$

0.9525

 

 

 

20

%

 

 

Three Months EndedSeptember 30,

 

%

 

 

Nine Months EndedSeptember 30,

 

%

Non-GAAP Results(1)(3)

 

 

2025

 

 

 

2024

 

 

Change

 

 

 

2025

 

 

 

2024

 

 

Change

Adjusted net income attributable to PAA(2)

 

$

332

 

 

$

320

 

 

 

4

%

 

 

$

1,018

 

 

$

962

 

 

 

6

%

Diluted adjusted net income per common unit

 

$

0.39

 

 

$

0.37

 

 

 

5

%

 

 

$

1.14

 

 

$

1.09

 

 

 

5

%

Adjusted EBITDA

 

$

806

 

 

$

805

 

 

 



%

 

 

$

2,499

 

 

$

2,459

 

 

 

2

%

Adjusted EBITDA attributable to PAA(2)

 

$

669

 

 

$

659

 

 

 

2

%

 

 

$

2,095

 

 

$

2,051

 

 

 

2

%

Implied DCF per common unit and common unit equivalent

 

$

0.61

 

 

$

0.61

 

 

 



%

 

 

$

1.93

 

 

$

1.86

 

 

 

4

%

Adjusted Free Cash Flow(4)

 

$

303

 

 

$

401

 

 

 

(24

)%

 

 

$

344

 

 

$

882

 

 

 

(61

)%

Adjusted Free Cash Flow after Distributions(4)

 

$

(18

)

 

$

114

 

 

 

(116

)%

 

 

$

(629

)

 

$

24

 

 

 

**

Adjusted Free Cash Flow (Excluding Changes in Assets & Liabilities)(4)

 

$

226

 

 

$

357

 

 

 

(37

)%

 

 

$

401

 

 

$

1,039

 

 

 

(61

)%

Adjusted Free Cash Flow after Distributions (Excluding Changes in Assets & Liabilities)(4)

 

$

(95

)

 

$

70

 

 

 

**

 

 

$

(572

)

 

$

181

 

 

 

**

________________________

**  Indicates that variance as a percentage is not meaningful.(1)  Includes results from continuing operations and discontinued operations for all periods presented. See the tables attached hereto for additional information.(2)  Excludes amounts attributable to noncontrolling interests in the Plains Oryx Permian Basin LLC (the "Permian JV"), Cactus II Pipeline LLC and Red River Pipeline LLC joint ventures.(3)  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.(4)  The nine months ended September 30, 2025 includes the impact of a net cash outflow of $865 million for bolt-on acquisitions.

Disaggregation of Adjusted EBITDA by Product (1) (2) (unaudited)(in millions)

 

Adjusted EBITDA from Crude Oil

 

Adjusted EBITDAfrom NGL

Three Months Ended September 30, 2025

$

593

 

 

$

70

 

Three Months Ended September 30, 2024

$

577

 

 

$

73

 

Percentage change versus 2024 period

 

3

%

 

 

(4

)%

 

 

 

 

 

Adjusted EBITDA from Crude Oil

 

Adjusted EBITDAfrom NGL

Nine Months Ended September 30, 2025

$

1,733

 

 

$

346

 

Nine Months Ended September 30, 2024

$

1,707

 

 

$

326

 

Percentage change versus 2024 period

 

2

%

 

 

6

%

________________________

**  Indicates that variance as a percentage is not meaningful.(1)  Includes results from continuing operations and discontinued operations for all periods presented.(2)  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.

Third-quarter 2025 Adjusted EBITDA from Crude Oil increased 3% versus comparable 2024 results. Favorable results in the 2025 period from (i) contributions from recently completed bolt-on acquisitions, (ii) higher volumes on our pipelines and (iii) tariff escalations were offset by the impact of (iv) certain Permian long-haul pipeline contract rate resets and (v) lower commodity prices.

Third-quarter 2025 Adjusted EBITDA from NGL decreased 4% versus comparable 2024 results primarily due to lower sales volumes.

Plains GP HoldingsPAGP 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 InstructionsPAA and PAGP will hold a joint conference call at 9:00 a.m. CT on Wednesday, November 5, 2025 to discuss third-quarter performance and related items.

To access the internet webcast, please go to https://edge.media-server.com/mmc/p/6uxwghj4/

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 Condensed Consolidated Financial Statements and accompanying notes. In addition, we encourage you to visit the Investor Relations section of our website at www.plains.com (navigate to the "Financials" tab, then click on "Quarterly Results"), 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 MeasuresAdjusted EBITDA is defined as earnings from continuing operations and discontinued operations before (i) interest expense, (ii) income tax (expense)/benefit from continuing operations and discontinued operations, (iii) depreciation and amortization (including our proportionate share of depreciation and amortization, including write-downs related to cancelled projects and impairments, of unconsolidated entities) from continuing operations and discontinued operations, (iv) gains and losses on asset sales, asset impairments and other, net from continuing operations and discontinued operations, (v) gains on investments in unconsolidated entities, net and (vi) interest income on promissory notes by and among 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. Adjusted EBITDA disaggregated by product (e.g., Adjusted EBITDA from Crude Oil and Adjusted EBITDA from NGL) exclude amounts related to Other income/(expense).

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 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 operating results and/or (v) other items that we believe should be excluded in understanding our 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 Condensed 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 Quarterly Report on Form 10-Q.

Non-GAAP Financial Liquidity MeasuresManagement 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 related party notes 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 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).

Non-GAAP Financial Measures and Discontinued OperationsManagement believes that the presentation of certain Non-GAAP financial performance measures, such as Adjusted EBITDA, Adjusted EBITDA attributable to PAA, Implied DCF, Adjusted Net Income attributable to PAA, Adjusted Net Income per Common Unit, Adjusted EBITDA from Crude Oil and Adjusted EBITDA from NGL, and certain Non-GAAP financial liquidity measures, such as Adjusted Free Cash Flow and Adjusted Free Cash Flow (Excluding Changes in Assets & Liabilities), on a consolidated basis (e.g., the aggregate of continuing operations and discontinued operations) provides more relevant and useful information regarding our performance and results of operations than presenting such metrics only on a continuing operations or discontinued operations basis. In addition, as the potential sale of the Canadian NGL Business is not anticipated to close until the first quarter of 2026, management continues to view the Canadian NGL Business as a component of our overall company performance and ability to fund distributions to our unitholders in the near term.

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIESFINANCIAL SUMMARY (unaudited)

 

 

 

 

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS(in millions, except per unit data)

 

Three Months EndedSeptember 30,

 

Nine Months EndedSeptember 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

REVENUES

$

11,578

 

 

$

12,456

 

 

$

33,698

 

 

$

36,854

 

 

 

 

 

 

 

 

 

COSTS AND EXPENSES

 

 

 

 

 

 

 

Purchases and related costs

 

10,585

 

 

 

11,540

 

 

 

30,862

 

 

 

34,086

 

Field operating costs

 

288

 

 

 

408

 

 

 

873

 

 

 

962

 

General and administrative expenses

 

83

 

 

 

86

 

 

 

251

 

 

 

246

 

Depreciation and amortization

 

230

 

 

 

226

 

 

 

696

 

 

 

675

 

(Gains)/losses on asset sales, net

 

(92

)

 

 



 

 

 

(64

)

 

 

2

 

Total costs and expenses

 

11,094

 

 

 

12,260

 

 

 

32,618

 

 

 

35,971

 

 

 

 

 

 

 

 

 

OPERATING INCOME

 

484

 

 

 

196

 

 

 

1,080

 

 

 

883

 

 

 

 

 

 

 

 

 

OTHER INCOME/(EXPENSE)

 

 

 

 

 

 

 

Equity earnings in unconsolidated entities

 

96

 

 

 

97

 

 

 

292

 

 

 

298

 

Gain on investments in unconsolidated entities, net

 



 

 

 



 

 

 

31

 

 

 



 

Interest expense, net(1)

 

(135

)

 

 

(113

)

 

 

(395

)

 

 

(318

)

Other income, net(1)

 

14

 

 

 

26

 

 

 

70

 

 

 

45

 

 

 

 

 

 

 

 

 

INCOME FROM CONTINUING OPERATIONS BEFORE TAX

 

459

 

 

 

206

 

 

 

1,078

 

 

 

908

 

Current income tax expense from continuing operations

 

(5

)

 

 

(4

)

 

 

(11

)

 

 

(72

)

Deferred income tax (expense)/benefit from continuing operations

 

(1

)

 

 

(4

)

 

 

(6

)

 

 

1

 

INCOME FROM CONTINUING OPERATIONS, NET OF TAX

 

453

 

 

 

198

 

 

 

1,061

 

 

 

837

 

 

 

 

 

 

 

 

 

INCOME FROM DISCONTINUED OPERATIONS, NET OF TAX

 

76

 

 

 

114

 

 

 

281

 

 

 

156

 

 

 

 

 

 

 

 

 

NET INCOME

 

529

 

 

 

312

 

 

 

1,342

 

 

 

993

 

Net income attributable to noncontrolling interests

 

(88

)

 

 

(92

)

 

 

(249

)

 

 

(257

)

NET INCOME ATTRIBUTABLE TO PAA

$

441

 

 

$

220

 

 

$

1,093

 

 

$

736

 

 

 

 

 

 

 

 

 

NET INCOME PER COMMON UNIT:

 

 

 

 

 

 

 

Net income allocated to common unitholders, Basic and Diluted:

 

 

 

 

 

 

 

Continuing operations

$

311

 

 

$

43

 

 

$

599

 

 

$

384

 

Discontinued operations

 

76

 

 

 

114

 

 

 

281

 

 

 

156

 

Net income allocated to common unitholders, Basic and Diluted

$

387

 

 

$

157

 

 

$

880

 

 

$

540

 

 

 

 

 

 

 

 

 

Basic and diluted weighted average common units outstanding

 

704

 

 

 

702

 

 

 

704

 

 

 

702

 

 

 

 

 

 

 

 

 

Basic and diluted net income per common unit:

 

 

 

 

 

 

 

Continuing operations

$

0.44

 

 

$

0.06

 

 

$

0.85

 

 

$

0.55

 

Discontinued operations

$

0.11

 

 

$

0.16

 

 

$

0.40

 

 

$

0.22

 

Basic and diluted net income per common unit

$

0.55

 

 

$

0.22

 

 

$

1.25

 

 

$

0.77

 

________________________

(1)  Certain Plains entities have issued promissory notes by and among such entities to facilitate financing. "Interest expense, net" and "Other income, net" each include $23 million and $65 million for the three and nine months ended September 30, 2025, respectively, and $16 million and $31 million for the three and nine months ended September 30, 2024, respectively, related to interest on such related party promissory 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.

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIESFINANCIAL SUMMARY (unaudited)

 

 

 

 

 

CONDENSED CONSOLIDATED BALANCE SHEET DATA(in millions)

 

September 30,2025

 

 

December 31,2024

 

ASSETS

 

 

 

 

 

Current assets (including cash and cash equivalents of $1,180 and $348, respectively)(1)

$

5,583

 

 

$

4,802

 

Property and equipment, net

 

14,143

 

 

 

13,446

 

Investments in unconsolidated entities

 

2,873

 

 

 

2,811

 

Intangible assets, net

 

1,570

 

 

 

1,677

 

Linefill

 

933

 

 

 

904

 

Long-term operating lease right-of-use assets, net

 

184

 

 

 

189

 

Long-term inventory

 

227

 

 

 

242

 

Long-term assets of discontinued operations

 

2,479

 

 

 

2,349

 

Other long-term assets, net

 

109

 

 

 

142

 

Total assets

$

28,101

 

 

$

26,562

 

 

 

 

 

 

 

LIABILITIES AND PARTNERS' CAPITAL

 

 

 

 

 

Current liabilities(2)

$

5,365

 

 

$

4,950

 

Senior notes, net

 

8,371

 

 

 

7,141

 

Other long-term debt, net

 

68

 

 

 

70

 

Long-term operating lease liabilities

 

188

 

 

 

192

 

Long-term liabilities of discontinued operations

 

597

 

 

 

576

 

Other long-term liabilities and deferred credits

 

523

 

 

 

537

 

Total liabilities

 

15,112

 

 

 

13,466

 

 

 

 

 

 

 

Partners' capital excluding noncontrolling interests

 

9,763

 

 

 

9,813

 

Noncontrolling interests

 

3,226

 

 

 

3,283

 

Total partners' capital

 

12,989

 

 

 

13,096

 

Total liabilities and partners' capital

$

28,101

 

 

$

26,562

 

________________________

(1)  Cash on hand at September 30, 2025 was utilized to redeem senior notes on October 3, 2025. Includes current assets of discontinued operations of $434 million and $415 million as of September 30, 2025 and December 31, 2024, respectively.(2)  Includes current liabilities of discontinued operations of $283 million and $350 million as of September 30, 2025 and December 31, 2024, respectively.

DEBT CAPITALIZATION RATIOS (1)(in millions, except percentages)

 

September 30,2025

 

December 31,2024

Short-term debt

$

1,011

 

 

$

408

 

Long-term debt

 

8,441

 

 

 

7,213

 

Total debt

$

9,452

 

 

$

7,621

 

 

 

 

 

Long-term debt

$

8,441

 

 

$

7,213

 

Partners' capital excluding noncontrolling interests

 

9,763

 

 

 

9,813

 

Total book capitalization excluding noncontrolling interests ("Total book capitalization")

$

18,204

 

 

$

17,026

 

Total book capitalization, including short-term debt

$

19,215

 

 

$

17,434

 

 

 

 

 

Long-term debt-to-total book capitalization

 

46

%

 

 

42

%

Total debt-to-total book capitalization, including short-term debt

 

49

%

 

 

44

%

________________________

(1)  Includes results from continuing operations and discontinued operations for all periods presented.

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIESFINANCIAL SUMMARY (unaudited)

 

 

 

 

 

COMPUTATION OF BASIC AND DILUTED NET INCOME PER COMMON UNIT(in millions, except per unit data)

 

Three Months EndedSeptember 30,

 

Nine Months EndedSeptember 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Basic and Diluted Net Income per Common Unit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing Operations:

 

 

 

 

 

 

 

Income from continuing operations, net of tax

$

453

 

 

$

198

 

 

$

1,061

 

 

$

837

 

Net income attributable to noncontrolling interests

 

(88

)

 

 

(92

)

 

 

(249

)

 

 

(257

)

Net income from continuing operations attributable to PAA

$

365

 

 

$

106

 

 

$

812

 

 

$

580

 

Distributions to Series A preferred unitholders

 

(36

)

 

 

(44

)

 

 

(110

)

 

 

(131

)

Distributions to Series B preferred unitholders

 

(18

)

 

 

(19

)

 

 

(53

)

 

 

(59

)

Amounts allocated to participating securities

 

(1

)

 

 

(1

)

 

 

(10

)

 

 

(9

)

Impact from repurchase of Series A preferred units(1)

 



 

 

 



 

 

 

(43

)

 

 



 

Other

 

1

 

 

 

1

 

 

 

3

 

 

 

3

 

Net income from continuing operations allocated to common unitholders - Basic and Diluted(2)

$

311

 

 

$

43

 

 

$

599

 

 

$

384

 

 

 

 

 

 

 

 

 

Discontinued Operations:

 

 

 

 

 

 

 

Net income from discontinued operations allocated to common unitholders - Basic and Diluted(3)

$

76

 

 

$

114

 

 

$

281

 

 

$

156

 

 

 

 

 

 

 

 

 

Net income allocated to common unitholders, Basic and Diluted

$

387

 

 

$

157

 

 

$

880

 

 

$

540

 

 

 

 

 

 

 

 

 

Basic and diluted weighted average common units outstanding(4) (5)

 

704

 

 

 

702

 

 

 

704

 

 

 

702

 

 

 

 

 

 

 

 

 

Basic and diluted net income per common unit:

 

 

 

 

 

 

 

Continuing operations

$

0.44

 

 

$

0.06

 

 

$

0.85

 

 

$

0.55

 

Discontinued operations

$

0.11

 

 

$

0.16

 

 

$

0.40

 

 

$

0.22

 

Basic and diluted net income per common unit

$

0.55

 

 

$

0.22

 

 

$

1.25

 

 

$

0.77

 

________________________

(1)  We repurchased approximately 12.7 million Series A preferred units on January 31, 2025. The difference between the cash we paid for the repurchase of such units and their carrying value on our balance sheet is considered a return to Series A preferred unitholders for the calculation of net income allocated to common unitholders.(2)  We calculate net income from continuing operations 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.(3)  Net income from discontinued operations allocated to common unitholders is Income from discontinued operations, net of tax as presented on our Condensed Consolidated Statements of Operations.(4)  The possible conversion of our Series A preferred units was excluded from the calculation of diluted net income per common unit for each of the three and nine months ended September 30, 2025 and 2024 as the effect was antidilutive.(5)  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 SUBSIDIARIESFINANCIAL SUMMARY (unaudited)

 

 

 

 

 

CONDENSED CONSOLIDATED CASH FLOW DATA(in millions)

 

Nine Months EndedSeptember 30,

 

 

2025

 

 

 

2024

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

Net income

$

1,342

 

 

$

993

 

Reconciliation of net income to net cash provided by operating activities:

 

 

 

Income from discontinued operations, net of tax

 

(281

)

 

 

(156

)

Depreciation and amortization

 

696

 

 

 

675

 

(Gains)/losses on asset sales, net

 

(64

)

 

 

2

 

Deferred income tax expense/(benefit)

 

6

 

 

 

(1

)

(Gain)/loss on foreign currency revaluation

 

19

 

 

 

(12

)

Settlement of terminated interest rate hedging instruments

 

7

 

 

 

57

 

Equity earnings in unconsolidated entities

 

(292

)

 

 

(298

)

Distributions on earnings from unconsolidated entities

 

369

 

 

 

383

 

Gain on investments in unconsolidated entities, net

 

(31

)

 

 



 

Other

 

47

 

 

 

52

 

Changes in assets and liabilities, net of acquisitions

 

18

 

 

 

(98

)

Cash provided by operating activities - continuing operations

 

1,836

 

 

 

1,597

 

Cash provided by operating activities - discontinued operations

 

314

 

 

 

166

 

Net cash provided by operating activities

 

2,150

 

 

 

1,763

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

Cash used in investing activities - continuing operations

 

(1,680

)

 

 

(1,131

)

Cash used in investing activities - discontinued operations

 

(151

)

 

 

(109

)

Net cash used in investing activities(1) (2)

 

(1,831

)

 

 

(1,240

)

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

Net cash provided by/(used in) financing activities(1)

 

500

 

 

 

(330

)

 

 

 

 

Effect of translation adjustment - continuing operations

 

13

 

 

 

(7

)

Effect of translation adjustment - discontinued operations

 



 

 

 

4

 

 

 

 

 

Net increase in cash and cash equivalents and restricted cash

 

832

 

 

 

190

 

 

 

 

 

Cash and cash equivalents and restricted cash, beginning of period

 

348

 

 

 

450

 

Cash and cash equivalents and restricted cash, end of period

$

1,180

 

 

$

640

 

________________________

(1)  Certain Plains entities have issued promissory notes by and among such entities to facilitate financing. For the nine months ended September 30, 2025 and 2024, "Net cash used in investing activities" includes a cash outflow of approximately $330 million and $629 million, respectively, 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 provided by/(used in) financing activities."(2)  The 2025 period includes a net cash outflow of $865 million for bolt-on acquisitions.

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIESFINANCIAL SUMMARY (unaudited)

 

 

 

 

 

CAPITAL EXPENDITURES (1)(in millions)

 

Net to PAA(2)

 

Consolidated

 

Three Months EndedSeptember 30,

 

Nine Months EndedSeptember 30,

 

Three Months EndedSeptember 30,

 

Nine Months EndedSeptember 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Investment capital expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crude Oil

$

98

 

 

$

51

 

 

$

312

 

 

$

158

 

 

$

124

 

 

$

73

 

 

$

404

 

 

$

221

 

NGL(3)

 

21

 

 

 

37

 

 

 

89

 

 

 

74

 

 

 

21

 

 

 

37

 

 

 

89

 

 

 

74

 

Total Investment capital expenditures

 

119

 

 

 

88

 

 

 

401

 

 

 

232

 

 

 

145

 

 

 

110

 

 

 

493

 

 

 

295

 

Total Maintenance capital expenditures(4)

 

52

 

 

 

65

 

 

 

149

 

 

 

174

 

 

 

56

 

 

 

69

 

 

 

161

 

 

 

188

 

Total Investment and Maintenance capital expenditures

$

171

 

 

$

153

 

 

$

550

 

 

$

406

 

 

$

201

 

 

$

179

 

 

$

654

 

 

$

483

 

________________________

(1)  Includes results from continuing operations and discontinued operations for all periods presented.(2)  Excludes expenditures attributable to noncontrolling interests.(3)  See the "Discontinued Operations Detail" section for amounts attributable to discontinued operations.(4)   See the "Selected Financial Data by NGL" section for amounts attributable to discontinued operations.

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIESFINANCIAL 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) (2) :

 

Three Months EndedSeptember 30,

 

Nine Months EndedSeptember 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Basic and Diluted Adjusted Net Income per Common Unit

 

 

 

 

 

 

 

Net income attributable to PAA

$

441