Free Trial

NGL Energy Partners (NGL) Financials

NGL Energy Partners logo
$16.50 -0.03 (-0.18%)
As of 11:52 AM Eastern
Annual Income Statements for NGL Energy Partners

Annual Income Statements for NGL Energy Partners

This table shows NGL Energy Partners' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 3/31/2016 3/31/2017 3/31/2018 3/31/2019 3/31/2020 3/31/2021 3/31/2022 3/31/2023 3/31/2024 3/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-151 244 -71 360 -397 -1,372 -185 51 -144 39 -142
Consolidated Net Income / (Loss)
-187 144 -70 339 -399 -639 -184 52 -143 43 -139
Net Income / (Loss) Continuing Operations
-187 95 -22 -79 -181 -637 -184 9.04 -158 65 -179
Total Pre-Tax Income
-187 97 -21 -78 -180 -641 -183 9.25 -156 60 -179
Total Operating Income
-105 206 187 127 84 -391 83 244 162 329 95
Total Gross Profit
903 479 356 706 0.00 733 809 990 968 962 974
Total Revenue
11,742 12,707 2,489 8,689 0.00 5,227 7,948 5,679 4,153 3,469 3,156
Operating Revenue
11,742 12,706 2,489 8,689 - 5,227 7,948 5,679 4,153 3,469 3,156
Total Cost of Revenue
10,839 12,228 2,134 7,983 0.00 4,494 7,139 4,689 3,185 2,507 2,182
Operating Cost of Revenue
10,839 12,228 2,134 7,983 - 4,494 7,139 4,689 3,185 2,507 2,182
Total Operating Expenses
1,008 273 503 579 983 1,124 726 746 806 633 879
Selling, General & Admin Expense
541 295 291 338 447 325 349 376 421 353 364
Depreciation Expense
229 180 208 212 265 317 289 273 266 255 255
Other Special Charges / (Income)
238 -202 3.60 29 271 482 88 96 119 25 261
Total Other Income / (Expense), net
-83 -109 -208 -205 -177 -250 -266 -235 -318 -269 -274
Interest Expense
133 150 222 177 180 215 270 269 270 280 257
Interest & Investment Income
45 14 7.54 2.53 1.29 1.94 1.40 4.12 4.12 6.57 0.20
Other Income / (Expense), net
5.58 27 6.35 -30 1.68 -37 2.25 30 -52 4.26 -16
Income Tax Expense
-0.37 1.93 1.35 1.23 0.35 -3.39 0.97 0.22 1.46 -4.89 -0.28
Net Income / (Loss) Discontinued Operations
- 49 -47 419 -218 -1.77 - 43 15 -22 39
Net Income / (Loss) Attributable to Noncontrolling Interest
12 6.83 0.24 -21 -1.77 0.63 0.66 1.11 0.63 3.80 3.13
Basic Earnings per Share
- $0.99 ($1.08) $2.01 ($4.59) ($5.68) ($2.22) ($0.56) ($2.14) ($0.60) ($3.19)
Weighted Average Basic Shares Outstanding
104.84M 108.09M 120.99M 123.02M 127.41M 128.98M 259.68M 131.01M 132.15M 132.20M 127.02M
Diluted Earnings per Share
- $0.95 ($1.08) $2.01 ($4.59) ($5.68) ($2.22) ($0.56) ($2.14) ($0.60) ($3.19)
Weighted Average Diluted Shares Outstanding
104.84M 111.85M 120.99M 123.02M 127.41M 128.98M 259.68M 131.01M 132.15M 132.20M 127.02M
Weighted Average Basic & Diluted Shares Outstanding
64.40M 108.09M 120.99M 123.02M 127.41M 0.00 0.00 0.00 0.00 0.00 0.00

Quarterly Income Statements for NGL Energy Partners

This table shows NGL Energy Partners' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
28 46 -237 9.68 2.45 14 14 69 29 47 -288
Consolidated Net Income / (Loss)
28 46 -237 10 3.39 15 15 70 30 48 -287
Net Income / (Loss) Continuing Operations
28 46 -237 18 7.49 24 37 30 30 48 -287
Total Pre-Tax Income
29 46 -235 13 7.67 23 36 30 30 48 -287
Total Operating Income
86 102 -82 82 81 85 101 97 94 110 -207
Total Gross Profit
263 264 227 220 234 247 277 239 254 264 217
Total Revenue
1,841 1,870 1,630 759 756 982 -820 622 675 910 950
Operating Revenue
1,841 1,870 1,630 759 756 982 -820 622 675 910 950
Total Cost of Revenue
1,578 1,606 1,403 539 523 735 -1,097 383 421 646 732
Total Operating Expenses
177 162 309 138 152 162 176 142 159 154 424
Selling, General & Admin Expense
95 97 138 86 89 89 85 85 89 86 105
Depreciation Expense
66 66 66 62 62 66 64 67 64 62 62
Other Special Charges / (Income)
16 -0.79 104 -11 1.51 6.98 27 -9.20 6.59 6.15 257
Total Other Income / (Expense), net
-57 -56 -153 -69 -74 -61 -65 -67 -65 -62 -80
Interest Expense
59 57 157 70 77 63 70 64 65 64 65
Other Income / (Expense), net
0.31 0.52 1.66 0.16 1.83 0.49 1.79 -3.52 0.21 2.26 -15
Income Tax Expense
0.34 0.15 1.77 -4.80 0.17 -0.27 -0.09 -0.18 -0.06 -0.12 0.09
Net Income / (Loss) Discontinued Operations
- - - -7.13 -4.10 -9.17 - 39 0.01 -0.01 -0.04
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 0.00 0.03 0.79 0.94 1.07 1.00 0.72 0.54 1.01 0.86
Basic Earnings per Share
($0.05) $0.08 - ($0.14) ($0.21) ($0.12) ($0.13) $0.04 $0.02 $0.10 ($3.35)
Weighted Average Basic Shares Outstanding
263.85M 264.44M 264.29M 132.51M 132.27M 132.01M 132.20M 131.75M 127.31M 125.16M 127.02M
Diluted Earnings per Share
($0.05) $0.08 - ($0.14) ($0.21) ($0.12) ($0.13) $0.04 $0.02 $0.10 ($3.35)
Weighted Average Diluted Shares Outstanding
263.85M 265.00M 264.29M 132.51M 132.27M 132.01M 132.20M 131.75M 127.31M 125.16M 127.02M
Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 0.00 0.00 0.00 132.20M 0.00 0.00 0.00 0.00

Annual Cash Flow Statements for NGL Energy Partners

This table details how cash moves in and out of NGL Energy Partners' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 3/31/2016 3/31/2017 3/31/2018 3/31/2019 3/31/2020 3/31/2021 3/31/2022 3/31/2023 3/31/2024 3/31/2025 3/31/2026
Net Change in Cash & Equivalents
-13 -17 14 -3.52 4.13 -18 -1.01 1.61 33 -33 2.86
Net Cash From Operating Activities
351 -25 138 337 464 304 206 445 376 297 366
Net Cash From Continuing Operating Activities
351 -98 300 152 382 306 204 356 362 257 350
Net Income / (Loss) Continuing Operations
-187 95 -22 -79 -181 -637 -184 9.04 -158 65 -179
Consolidated Net Income / (Loss)
-187 144 -70 339 -399 -639 -184 52 -143 43 -139
Net Income / (Loss) Discontinued Operations
- 49 -47 419 -218 -1.77 - 43 15 -22 39
Depreciation Expense
249 195 220 222 277 331 306 290 282 267 269
Non-Cash Adjustments To Reconcile Net Income
159 -130 -19 86 246 602 218 78 192 34 331
Changes in Operating Assets and Liabilities, net
130 -257 378 -76 40 10 -137 -20 45 -109 -71
Net Cash From Discontinued Operating Activities
- 73 -162 186 82 -1.77 - 90 14 41 16
Net Cash From Investing Activities
-445 -363 271 453 -1,439 -221 -212 64 -84 -123 -16
Net Cash From Continuing Investing Activities
-445 -264 167 -405 -1,738 -221 -212 66 -89 -129 -84
Purchase of Property, Plant & Equipment
-662 -345 - -456 -556 -187 -142 -148 -152 -246 -221
Acquisitions
-246 -44 - -301 -1,290 -0.06 -0.35 -0.09 -0.26 -0.11 0.00
Purchase of Investments
- -37 - -10 87 -80 -152 56 -6.19 -0.25 -24
Sale of Property, Plant & Equipment
8.46 28 168 16 18 46 19 46 53 43 73
Divestitures
343 134 371 336 0.00 0.00 63 112 16 72 89
Sale and/or Maturity of Investments
106 - 51 1.44 0.44 0.00 0.37 0.00 0.57 2.00 0.00
Net Cash From Discontinued Investing Activities
- -99 104 858 299 - - -1.45 5.16 6.29 68
Net Cash From Financing Activities
81 371 -394 -794 979 -100 5.56 -508 -259 -208 -347
Net Cash From Continuing Financing Activities
81 375 -390 -794 979 -100 5.56 -508 -259 -208 -347
Repayment of Debt
-2,192 -2,834 - -4,636 -3,091 -1,170 -1,806 -2,511 -4,624 -1,912 -1,784
Repurchase of Preferred Equity
- - 0.00 0.00 -265 - - - 0.00 0.00 -423
Repurchase of Common Equity
-18 0.00 - -15 -1.64 -0.18 -0.09 -0.10 -0.08 -9.06 -48
Payment of Dividends
-358 -185 228 -237 -246 -146 -1.64 -1.99 -180 -311 -120
Issuance of Debt
2,656 2,900 5,204 4,099 4,074 1,311 1,815 2,007 4,547 2,021 2,025
Issuance of Common Equity
12 288 37 0.17 - - - 0.00 0.00 2.98 3.57
Other Financing Activities, net
-19 -28 3.41 -4.58 -114 -95 -1.23 -1.80 -1.59 0.54 -1.22
Cash Interest Paid
117 118 193 171 155 169 255 265 247 299 244

Quarterly Cash Flow Statements for NGL Energy Partners

This table details how cash moves in and out of NGL Energy Partners' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-5.11 -1.94 38 -34 -0.77 1.19 -0.03 -0.21 3.22 -2.18 2.03
Net Cash From Operating Activities
76 93 152 -18 6.72 154 155 33 40 182 110
Net Cash From Continuing Operating Activities
76 93 151 -48 7.35 154 114 17 41 182 110
Net Income / (Loss) Continuing Operations
28 46 -237 18 3.39 15 37 30 30 48 -287
Consolidated Net Income / (Loss)
28 46 -237 10 3.39 15 15 70 30 48 -287
Net Income / (Loss) Discontinued Operations
- - - -7.13 - - - 39 0.01 -0.01 -0.04
Depreciation Expense
70 70 70 65 65 70 67 70 67 66 66
Non-Cash Adjustments To Reconcile Net Income
33 -14 178 -10 1.14 7.45 16 -18 8.12 -2.16 344
Changes in Operating Assets and Liabilities, net
-56 -9.13 140 -121 -62 62 -8.49 -64 -64 71 -13
Net Cash From Discontinued Operating Activities
- - - 30 - - - 16 -0.45 -0.03 0.18
Net Cash From Investing Activities
-55 7.44 -34 28 -78 -67 -5.73 199 -19 -132 -64
Net Cash From Continuing Investing Activities
-55 7.44 -34 26 -78 -67 -12 131 -19 -132 -64
Purchase of Property, Plant & Equipment
-45 -39 -32 -60 -90 -58 -38 -22 -31 -137 -32
Purchase of Investments
-29 23 -7.94 0.23 11 -11 -1.82 5.12 -1.27 4.51 -33
Sale of Property, Plant & Equipment
2.78 23 6.71 16 2.68 1.49 23 61 11 0.06 0.09
Net Cash From Financing Activities
-26 -102 -80 -44 70 -85 -149 -233 -18 -52 -44
Net Cash From Continuing Financing Activities
-26 -102 -80 -44 70 -85 -149 -233 -18 -52 -44
Repayment of Debt
-462 -548 -3,036 -222 -347 -1,017 -326 -300 -175 -234 -1,075
Repurchase of Preferred Equity
- - - 0.00 - - - -100 - -27 -295
Repurchase of Common Equity
- -0.08 - 0.00 - -6.93 - -8.07 -21 -16 -2.84
Payment of Dividends
-0.57 -0.28 -179 -219 -28 -32 -31 -34 -28 -28 -31
Issuance of Debt
437 446 3,136 395 448 970 207 208 206 253 1,358
Issuance of Common Equity
- - - 1.79 - 0.17 1.02 0.62 0.12 0.03 2.81
Other Financing Activities, net
-0.43 -0.32 -0.36 -0.24 0.01 0.28 0.49 0.20 -0.23 -0.44 -0.75
Cash Interest Paid
93 17 112 98 69 68 64 62 62 61 59

Annual Balance Sheets for NGL Energy Partners

This table presents NGL Energy Partners' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 3/31/2016 3/31/2017 3/31/2018 3/31/2019 3/31/2020 3/31/2021 3/31/2022 3/31/2023 3/31/2024 3/31/2025 3/31/2026
Total Assets
5,560 6,320 6,151 5,902 6,499 5,947 6,070 5,456 5,020 4,609 4,176
Total Current Assets
1,028 1,484 2,251 1,813 774 1,008 1,546 1,292 1,181 962 774
Cash & Equivalents
28 12 22 19 23 4.83 3.82 5.43 39 5.65 8.51
Accounts Receivable
537 807 1,032 1,011 580 733 1,132 1,034 717 579 661
Inventories, net
368 561 551 136 70 158 251 143 107 70 67
Prepaid Expenses
96 103 129 66 102 109 159 98 71 64 37
Other Current Nonoperating Assets
- - 518 581 - - - 0.00 245 243 0.00
Plant, Property, & Equipment, net
1,650 1,790 1,519 1,829 2,852 2,707 1,575 2,223 2,095 2,067 2,092
Total Noncurrent Assets
2,882 3,046 2,381 2,261 2,893 1,771 1,597 1,940 1,744 1,581 1,310
Goodwill
1,315 1,452 1,205 1,110 994 744 744 712 617 599 352
Intangible Assets
1,149 1,164 913 801 1,612 745 628 1,059 933 851 805
Other Noncurrent Operating Assets
176 240 245 114 244 203 160 148 148 130 153
Total Liabilities & Shareholders' Equity
5,560 6,320 6,151 5,902 6,499 5,947 6,070 5,456 5,020 4,609 4,176
Total Liabilities
3,866 4,087 3,982 3,475 4,226 4,448 4,805 4,138 4,021 3,912 4,182
Total Current Liabilities
706 939 1,129 1,251 846 911 1,277 1,110 977 739 739
Short-Term Debt
7.91 30 0.65 0.65 4.68 2.18 2.38 0.00 7.00 8.81 11
Accounts Payable
427 666 854 908 533 680 1,085 928 639 462 495
Accrued Expenses
- - - - - - 141 134 173 135 184
Other Current Liabilities
214 207 224 116 308 217 49 49 47 38 49
Other Current Nonoperating Liabilities
- - 43 227 - - - 0.00 112 95 0.00
Total Noncurrent Liabilities
3,160 3,148 2,853 2,224 3,380 3,537 3,528 3,027 3,044 3,173 3,442
Long-Term Debt
2,913 2,963 2,680 2,160 3,145 3,319 3,350 2,858 2,844 2,962 3,223
Other Noncurrent Operating Liabilities
247 185 174 64 235 115 177 170 200 211 219
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
0.00 67 83 150 0.00 - 551 551 551 552 290
Total Equity & Noncontrolling Interests
1,694 2,167 2,086 2,278 1,736 948 714 767 448 146 -297
Total Preferred & Common Equity
1,656 2,140 2,003 2,016 1,357 1,445 697 751 430 125 -317
Preferred Stock
- 0.00 203 - 43 914 0.00 348 348 348 348
Total Common Equity
1,656 2,140 1,800 2,016 1,314 531 697 403 81 -223 -666
Common Stock
1,657 2,142 1,802 2,017 1,315 531 349 403 82 -223 -666
Accumulated Other Comprehensive Income / (Loss)
-0.16 -1.83 -1.82 -0.26 -0.39 -0.27 -0.31 -0.45 -0.50 0.01 0.00
Noncontrolling Interest
38 27 84 59 73 69 17 17 18 21 21

Quarterly Balance Sheets for NGL Energy Partners

This table presents NGL Energy Partners' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 9/30/2022 12/31/2022 6/30/2023 9/30/2023 12/31/2023 6/30/2024 9/30/2024 12/31/2024 6/30/2025 9/30/2025 12/31/2025
Total Assets
6,114 5,914 5,306 5,628 5,362 4,840 4,890 4,848 4,188 4,302 4,383
Total Current Assets
1,643 1,518 1,183 1,564 1,341 990 1,003 1,016 586 718 721
Cash & Equivalents
4.54 4.53 7.79 2.68 0.74 5.27 4.50 5.68 5.44 8.66 6.48
Accounts Receivable
1,140 1,140 892 1,158 1,000 752 728 784 470 558 598
Inventories, net
345 238 186 251 202 159 194 134 81 118 79
Prepaid Expenses
153 136 84 138 123 72 76 86 28 32 38
Other Current Nonoperating Assets
- - - - - 0.00 0.00 4.56 0.60 0.15 0.15
Plant, Property, & Equipment, net
1,488 1,400 1,276 1,258 2,137 2,125 2,166 2,137 2,036 2,034 2,103
Total Noncurrent Assets
1,513 1,465 1,352 1,516 1,885 1,724 1,721 1,696 1,566 1,550 1,558
Goodwill
744 744 712 708 708 634 634 634 599 599 599
Intangible Assets
548 516 438 610 1,000 929 916 905 839 825 820
Other Noncurrent Operating Assets
162 150 155 153 158 142 151 137 129 126 139
Total Liabilities & Shareholders' Equity
6,114 5,914 5,306 5,628 5,362 4,840 4,890 4,848 4,188 4,302 4,383
Total Liabilities
4,822 4,563 3,967 4,262 3,951 4,074 4,154 4,134 3,559 3,690 3,793
Total Current Liabilities
1,208 1,485 987 1,307 1,088 865 829 846 469 570 647
Short-Term Debt
2.48 304 - - - 7.85 7.87 8.77 8.84 8.88 8.92
Accounts Payable
994 953 774 1,081 832 628 595 645 313 391 452
Accrued Expenses
151 174 159 164 195 176 174 138 106 127 139
Other Current Liabilities
61 54 54 63 61 53 53 54 41 43 47
Other Current Nonoperating Liabilities
- - - - - 0.00 0.00 0.00 0.64 0.04 0.00
Total Noncurrent Liabilities
3,615 3,078 2,981 2,954 2,863 3,210 3,325 3,288 3,090 3,120 3,146
Long-Term Debt
3,448 2,921 2,804 2,782 2,684 3,018 3,122 3,079 2,871 2,904 2,924
Other Noncurrent Operating Liabilities
166 157 177 172 179 191 203 209 219 216 222
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
551 551 551 551 551 551 551 551 487 487 470
Total Equity & Noncontrolling Interests
741 800 787 815 861 214 185 163 142 124 119
Total Preferred & Common Equity
724 784 771 799 845 194 164 141 122 105 101
Preferred Stock
0.00 0.00 0.00 0.00 348 348 348 348 348 348 348
Total Common Equity
724 784 771 799 497 -154 -185 -207 -226 -244 -248
Common Stock
376 436 423 451 497 -154 -185 -207 -226 -244 -248
Accumulated Other Comprehensive Income / (Loss)
-0.44 -0.44 -0.43 -0.47 -0.46 -0.52 -0.10 0.01 0.00 0.00 0.00
Noncontrolling Interest
16 17 16 16 16 20 22 21 20 19 19

Annual Metrics And Ratios for NGL Energy Partners

This table displays calculated financial ratios and metrics derived from NGL Energy Partners' official financial filings.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 3/31/2016 3/31/2017 3/31/2018 3/31/2019 3/31/2020 3/31/2021 3/31/2022 3/31/2023 3/31/2024 3/31/2025 3/31/2026
DEI Shares Outstanding
107,063,269.00 110,059,407.00 121,083,664.00 248,067,446.00 128,348,906.00 129,168,035.00 - - - 132,012,766.00 123,814,289.00
DEI Adjusted Shares Outstanding
107,063,269.00 110,059,407.00 121,083,664.00 248,067,446.00 128,348,906.00 129,168,035.00 - - - 132,012,766.00 123,814,289.00
DEI Earnings Per Adjusted Shares Outstanding
-1.41 2.21 -0.59 1.45 -3.09 -10.62 - - - 0.30 -1.15
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-30.12% 8.22% -80.41% 249.07% -100.00% 0.00% 52.05% 9.40% -19.99% -16.47% -9.02%
EBITDA Growth
-57.70% 184.56% -3.20% -23.13% 13.94% -126.51% 507.58% 55.50% -23.93% 34.49% -42.21%
EBIT Growth
-168.49% 334.82% -16.71% -50.28% -11.26% -599.91% 119.96% 272.71% -43.27% 102.57% -76.47%
NOPAT Growth
-163.25% 375.61% -35.02% -32.35% -33.89% -566.39% 121.25% 394.89% -56.79% 214.21% -81.38%
Net Income Growth
-472.76% 176.90% -148.38% 587.60% -217.50% -60.29% 71.20% 128.51% -372.66% 130.16% -422.41%
EPS Growth
0.00% 0.00% -213.68% 286.11% -328.36% -23.75% 60.92% 74.77% -282.14% 71.96% -431.67%
Operating Cash Flow Growth
33.96% -107.12% 651.03% 144.44% 37.60% -34.49% -32.29% 116.27% -15.50% -20.92% 23.02%
Free Cash Flow Firm Growth
125.71% -197.28% 279.72% -46.16% -401.73% 154.28% 70.27% -152.68% 182.66% -23.89% -23.71%
Invested Capital Growth
-11.08% 15.11% -13.77% -8.18% 35.09% -18.59% -26.93% 29.36% -10.01% -3.20% -8.37%
Revenue Q/Q Growth
-7.08% 10.50% -83.93% 129.64% -100.00% 234.38% -7.89% -5.28% -5.68% -41.39% -0.68%
EBITDA Q/Q Growth
-69.28% 80.65% 111.62% -32.88% -25.04% 28.16% 26.98% -0.85% -19.91% 43.17% -46.86%
EBIT Q/Q Growth
-141.34% 4,667.06% 5,905.80% -62.89% -62.57% 9.48% 4,593.93% -2.52% -38.11% 122.34% -79.51%
NOPAT Q/Q Growth
-135.60% 1,320.78% 6,743.09% -68.22% -74.15% 47.55% -73.09% 0.09% -56.62% 248.67% -82.71%
Net Income Q/Q Growth
-242.67% 260.58% 54.81% -16.63% -272.28% 2.92% 52.05% -6.74% -336.91% 120.72% -185.70%
EPS Q/Q Growth
0.00% 0.00% 0.00% -21.48% -101.32% 0.00% 0.00% 0.00% 0.00% 76.28% -10,733.33%
Operating Cash Flow Q/Q Growth
-25.80% 56.24% 45.50% 35.26% -16.40% -3.85% 41.66% 15.39% -18.63% 0.95% -10.95%
Free Cash Flow Firm Q/Q Growth
187.60% -355.87% 286.29% -25.06% -61.36% 49.16% 118.65% -143.01% 168.30% 20.62% -43.50%
Invested Capital Q/Q Growth
-16.62% -0.29% -10.20% -11.83% -3.48% -4.06% -24.07% 38.60% -8.30% -6.81% -8.44%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
7.69% 3.77% 14.29% 8.13% 0.00% 14.03% 10.17% 12.02% 14.23% 27.73% 30.86%
EBITDA Margin
1.28% 3.36% 16.62% 3.66% 0.00% -1.84% 4.93% 7.00% 6.66% 17.32% 11.00%
Operating Margin
-0.89% 1.62% 7.53% 1.46% 0.00% -7.48% 1.04% 3.33% 2.55% 9.49% 3.00%
EBIT Margin
-0.84% 1.83% 7.78% 1.11% 0.00% -8.17% 1.07% 3.66% 2.59% 9.62% 2.49%
Profit (Net Income) Margin
-1.59% 1.13% -2.80% 3.91% 0.00% -12.23% -2.32% 0.60% -2.06% 1.24% -4.41%
Tax Burden Percent
99.80% 148.73% 329.51% -433.89% 221.30% 99.75% 100.53% 99.49% 101.71% 71.81% 77.84%
Interest Burden Percent
189.30% 41.60% -10.91% -81.22% -210.84% 149.98% -214.70% 16.60% -78.02% 18.02% -227.71%
Effective Tax Rate
0.00% 2.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.51% 0.00% -8.13% 0.00%
Return on Invested Capital (ROIC)
-1.58% 4.30% 2.80% 2.13% 0.00% -5.61% 1.53% 7.84% 3.16% 9.97% 1.97%
ROIC Less NNEP Spread (ROIC-NNEP)
-6.23% 2.18% -5.29% 15.62% 0.00% -15.95% -7.50% -2.06% -6.49% -1.52% -4.83%
Return on Net Nonoperating Assets (RNNOA)
-6.95% 3.03% -5.96% 12.63% 0.00% -42.02% -18.17% -3.78% -15.51% -4.88% -42.24%
Return on Equity (ROE)
-8.53% 7.33% -3.16% 14.77% -19.16% -47.63% -16.63% 4.06% -12.35% 5.09% -40.27%
Cash Return on Invested Capital (CROIC)
10.15% -9.76% 17.59% 10.67% -28.60% 14.89% 32.65% -17.76% 13.70% 13.23% 10.71%
Operating Return on Assets (OROA)
-1.62% 3.91% 3.11% 1.60% 0.00% -6.87% 1.42% 5.52% 3.44% 6.93% 1.79%
Return on Assets (ROA)
-3.06% 2.42% -1.12% 5.63% 0.00% -10.27% -3.06% 0.91% -2.73% 0.90% -3.17%
Return on Common Equity (ROCE)
-7.39% 7.08% -2.83% 12.26% -15.33% -32.75% -9.23% 1.73% -2.58% -0.43% 51.78%
Return on Equity Simple (ROE_SIMPLE)
-11.30% 6.72% -3.48% 16.83% -29.38% -44.24% -26.41% 6.99% -33.30% 34.48% 0.00%
Net Operating Profit after Tax (NOPAT)
-73 202 131 89 59 -274 58 288 124 356 66
NOPAT Margin
-0.62% 1.59% 5.27% 1.02% 0.00% -5.23% 0.73% 3.31% 1.79% 10.27% 2.10%
Net Nonoperating Expense Percent (NNEP)
4.66% 2.12% 8.10% -13.48% 17.62% 10.34% 9.04% 9.90% 9.65% 11.49% 6.80%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - 11.43% 2.26%
Cost of Revenue to Revenue
92.31% 96.23% 85.71% 91.87% 0.00% 85.97% 89.83% 87.98% 85.77% 72.27% 69.14%
SG&A Expenses to Revenue
4.60% 2.32% 11.69% 3.90% 0.00% 6.22% 4.39% 4.43% 6.14% 10.18% 11.52%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
8.58% 2.15% 20.21% 6.67% 0.00% 21.50% 9.13% 8.69% 11.68% 18.24% 27.86%
Earnings before Interest and Taxes (EBIT)
-99 233 194 96 85 -427 85 318 180 334 79
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
150 427 414 318 362 -96 392 609 463 601 347
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.25 0.67 0.50 0.67 0.22 0.50 0.83 1.89 18.68 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 12.83 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.03 0.11 0.36 0.16 0.00 0.05 0.07 0.09 0.22 0.17 0.50
Price to Earnings (P/E)
0.00 5.89 0.00 3.74 0.00 0.00 0.00 14.79 0.00 15.25 0.00
Dividend Yield
64.95% 12.15% 29.86% 14.24% 67.58% 43.63% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 16.98% 0.00% 26.72% 0.00% 0.00% 0.00% 6.76% 0.00% 6.56% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.71 0.86 0.90 0.93 0.65 1.06 1.40 1.09 1.41 1.28 1.69
Enterprise Value to Revenue (EV/Rev)
0.27 0.34 1.57 0.43 0.00 0.89 0.56 0.52 0.75 1.29 1.73
Enterprise Value to EBITDA (EV/EBITDA)
20.78 10.11 9.47 11.63 9.70 0.00 11.42 7.40 11.30 7.47 15.70
Enterprise Value to EBIT (EV/EBIT)
0.00 18.59 20.22 38.39 41.11 0.00 52.43 14.18 29.01 13.45 69.44
Enterprise Value to NOPAT (EV/NOPAT)
0.00 21.42 29.86 41.68 59.91 0.00 76.93 15.67 42.09 12.60 82.21
Enterprise Value to Operating Cash Flow (EV/OCF)
8.88 0.00 28.38 10.96 7.57 15.28 21.73 10.12 13.91 15.08 14.90
Enterprise Value to Free Cash Flow (EV/FCFF)
6.62 0.00 4.75 8.34 0.00 6.39 3.62 0.00 9.72 9.49 15.12
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.72 1.34 1.24 0.89 1.81 3.61 2.65 2.17 2.85 4.26 -523.23
Long-Term Debt to Equity
1.72 1.33 1.24 0.89 1.81 3.61 2.65 2.17 2.85 4.25 -521.37
Financial Leverage
1.11 1.39 1.13 0.81 1.25 2.63 2.42 1.84 2.39 3.21 8.74
Leverage Ratio
2.78 3.02 2.83 2.62 2.98 4.64 5.43 4.46 4.52 5.68 12.71
Compound Leverage Factor
5.27 1.26 -0.31 -2.13 -6.28 6.96 -11.66 0.74 -3.53 1.02 -28.94
Debt to Total Capital
63.29% 57.26% 55.28% 47.09% 64.47% 78.32% 72.60% 68.43% 74.05% 80.99% 100.19%
Short-Term Debt to Total Capital
0.17% 0.57% 0.01% 0.01% 0.10% 0.05% 0.05% 0.00% 0.18% 0.24% 0.35%
Long-Term Debt to Total Capital
63.12% 56.70% 55.26% 47.08% 64.37% 78.27% 72.55% 68.43% 73.87% 80.75% 99.84%
Preferred Equity to Total Capital
0.00% 0.00% 4.18% 0.00% 0.88% 20.90% 0.00% 8.34% 9.05% 9.50% 10.79%
Noncontrolling Interests to Total Capital
0.82% 1.79% 3.43% 4.55% 1.49% 1.59% 12.31% 13.59% 14.79% 15.60% 9.63%
Common Equity to Total Capital
35.89% 40.94% 37.12% 43.94% 26.91% 12.14% 15.09% 9.64% 2.12% -6.08% -20.62%
Debt to EBITDA
19.45 7.00 6.48 6.80 8.69 -35.65 8.56 4.69 6.16 4.94 9.32
Net Debt to EBITDA
17.80 6.54 6.38 6.73 8.57 -35.37 8.50 4.65 6.03 4.93 9.29
Long-Term Debt to EBITDA
19.40 6.93 6.48 6.79 8.68 -35.63 8.56 4.69 6.14 4.93 9.28
Debt to NOPAT
-39.89 14.83 20.44 24.36 53.70 -12.52 57.68 9.93 22.93 8.34 48.78
Net Debt to NOPAT
-36.51 13.84 20.14 24.14 52.92 -12.42 57.24 9.84 22.46 8.33 48.65
Long-Term Debt to NOPAT
-39.78 14.68 20.44 24.35 53.62 -12.51 57.64 9.93 22.88 8.32 48.60
Altman Z-Score
2.19 2.45 0.86 1.87 0.07 0.70 1.48 1.94 1.78 1.14 1.05
Noncontrolling Interest Sharing Ratio
13.33% 3.35% 10.51% 16.97% 20.00% 31.24% 44.53% 57.45% 79.12% 108.35% 228.59%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.46 1.58 1.99 1.45 0.92 1.11 1.21 1.16 1.21 1.30 1.05
Quick Ratio
0.80 0.87 0.93 0.82 0.71 0.81 0.89 0.94 0.87 0.79 0.91
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
471 -458 824 443 -1,338 726 1,237 -651 538 472 360
Operating Cash Flow to CapEx
53.79% -7.91% 0.00% 76.75% 86.24% 215.51% 166.19% 437.37% 379.78% 146.54% 246.26%
Free Cash Flow to Firm to Interest Expense
3.54 -3.06 3.70 2.50 -7.44 3.37 4.58 -2.42 1.66 1.69 1.40
Operating Cash Flow to Interest Expense
2.64 -0.17 0.62 1.90 2.58 1.41 0.76 1.65 1.16 1.06 1.42
Operating Cash Flow Less CapEx to Interest Expense
-2.27 -2.28 1.37 -0.58 -0.41 0.76 0.30 1.28 0.85 0.34 0.84
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.92 2.14 0.40 1.44 0.00 0.84 1.32 1.51 1.33 0.72 0.72
Accounts Receivable Turnover
14.87 18.91 2.71 8.51 0.00 7.96 8.52 8.03 7.53 5.35 5.09
Inventory Turnover
26.77 26.32 3.83 23.23 0.00 39.40 34.85 38.84 43.63 28.41 31.79
Fixed Asset Turnover
7.17 7.39 1.50 5.19 0.00 1.88 3.71 4.58 3.22 1.67 1.52
Accounts Payable Turnover
16.85 22.37 2.81 9.06 0.00 7.41 8.09 7.60 7.30 4.55 4.56
Days Sales Outstanding (DSO)
24.55 19.30 134.82 42.90 0.00 45.84 42.82 45.46 48.48 68.20 71.74
Days Inventory Outstanding (DIO)
13.64 13.87 95.18 15.72 0.00 9.26 10.47 9.40 8.37 12.85 11.48
Days Payable Outstanding (DPO)
21.66 16.32 130.02 40.27 0.00 49.25 45.12 48.01 50.02 80.14 80.06
Cash Conversion Cycle (CCC)
16.53 16.85 99.98 18.34 0.00 5.85 8.18 6.84 6.83 0.91 3.16
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
4,367 5,027 4,335 3,980 5,377 4,377 3,198 4,137 3,723 3,514 3,220
Invested Capital Turnover
2.53 2.71 0.53 2.09 0.00 1.07 2.10 2.37 1.77 0.97 0.94
Increase / (Decrease) in Invested Capital
-544 660 -692 -355 1,397 -1,000 -1,178 939 -414 -116 -294
Enterprise Value (EV)
3,120 4,323 3,915 3,697 3,514 4,644 4,472 4,507 5,232 4,486 5,452
Market Capitalization
410 1,436 906 1,348 294 263 576 760 1,522 600 1,566
Book Value per Share
$15.47 $19.44 $14.86 $16.26 $10.24 $4.11 $5.36 $3.07 $0.61 ($1.69) ($5.38)
Tangible Book Value per Share
($7.55) ($4.32) ($2.63) $0.85 ($10.06) ($7.42) ($5.20) ($10.42) ($11.27) ($12.68) ($14.72)
Total Capital
4,615 5,227 4,849 4,588 4,885 4,373 4,618 4,176 3,850 3,668 3,228
Total Debt
2,921 2,993 2,680 2,161 3,150 3,425 3,353 2,858 2,851 2,971 3,235
Total Long-Term Debt
2,913 2,963 2,680 2,160 3,145 3,423 3,350 2,858 2,844 2,962 3,223
Net Debt
2,673 2,793 2,641 2,141 3,104 3,397 3,327 2,831 2,792 2,965 3,226
Capital Expenditures (CapEx)
653 317 -168 439 538 141 124 102 99 203 149
Debt-free, Cash-free Net Working Capital (DFCFNWC)
302 563 1,101 544 -90 94 268 177 170 226 37
Debt-free Net Working Capital (DFNWC)
330 575 1,123 562 -67 99 272 182 209 232 46
Net Working Capital (NWC)
322 546 1,122 562 -72 97 269 182 202 223 34
Net Nonoperating Expense (NNE)
114 58 201 -251 457 366 242 235 267 313 205
Net Nonoperating Obligations (NNO)
2,673 2,793 2,166 1,552 3,641 3,429 1,933 2,819 2,724 2,816 3,226
Total Depreciation and Amortization (D&A)
249 195 220 222 277 331 306 291 283 267 269
Debt-free, Cash-free Net Working Capital to Revenue
2.57% 4.43% 44.22% 6.26% 0.00% 1.81% 3.37% 2.03% 2.44% 6.51% 1.19%
Debt-free Net Working Capital to Revenue
2.81% 4.53% 45.10% 6.47% 0.00% 1.90% 3.42% 2.10% 3.00% 6.68% 1.46%
Net Working Capital to Revenue
2.75% 4.29% 45.08% 6.46% 0.00% 1.86% 3.39% 2.10% 2.90% 6.42% 1.09%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($2.35) $0.00 $0.00 $2.01 ($4.59) ($5.68) ($2.22) ($0.56) ($2.14) ($0.60) ($3.19)
Adjusted Weighted Average Basic Shares Outstanding
104.17M 108.09M 120.99M 123.02M 127.41M 128.98M 129.84M 131.01M 264.29M 132.20M 127.02M
Adjusted Diluted Earnings per Share
($2.35) $0.00 $0.00 $2.01 ($4.59) ($5.68) ($2.22) ($0.56) ($2.14) ($0.60) ($3.19)
Adjusted Weighted Average Diluted Shares Outstanding
104.17M 111.85M 120.99M 123.02M 127.41M 128.98M 129.84M 131.01M 264.29M 132.20M 127.02M
Adjusted Basic & Diluted Earnings per Share
($2.35) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 ($0.56) $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
104.84M 120.79M 121.57M 123.02M 127.41M 128.98M 129.84M 0.00 0.00 132.20M 0.00
Normalized Net Operating Profit after Tax (NOPAT)
93 3.68 134 109 248 64 120 384 207 248 249
Normalized NOPAT Margin
0.80% 0.03% 5.37% 1.25% 0.00% 1.22% 1.50% 4.41% 2.98% 7.14% 7.88%
Pre Tax Income Margin
-1.60% 0.76% -0.85% -0.90% 0.00% -12.26% -2.30% 0.61% -2.02% 1.73% -5.66%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-0.74 1.55 0.87 0.54 0.48 -1.98 0.32 1.18 0.55 1.19 0.30
NOPAT to Interest Expense
-0.55 1.35 0.59 0.50 0.33 -1.27 0.22 1.07 0.38 1.27 0.26
EBIT Less CapEx to Interest Expense
-5.65 -0.56 1.62 -1.94 -2.52 -2.64 -0.14 0.80 0.25 0.47 -0.27
NOPAT Less CapEx to Interest Expense
-5.46 -0.77 1.34 -1.98 -2.67 -1.92 -0.24 0.69 0.08 0.55 -0.32
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-191.20% 128.50% 327.78% 69.72% -61.57% -22.88% -0.89% 3.80% -125.68% 720.00% -86.28%
Augmented Payout Ratio
-200.65% 128.50% 327.78% 74.23% -61.99% -22.91% -0.94% 3.99% -125.74% 740.98% -120.52%

Quarterly Metrics And Ratios for NGL Energy Partners

This table displays calculated financial ratios and metrics derived from NGL Energy Partners' official financial filings.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - 132,012,766.00 132,012,766.00 127,847,423.00 - 123,814,289.00
DEI Adjusted Shares Outstanding
- - - - - - 132,012,766.00 132,012,766.00 127,847,423.00 - 123,814,289.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - 0.10 0.52 0.23 - -2.32
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-8.38% -12.60% -20.46% -14.16% -26.53% -17.15% 30.15% -18.05% -10.81% -7.39% -2.22%
EBITDA Growth
10.57% -15.75% -110.32% -3.59% -7.40% -15.46% 728.67% 11.12% 9.05% 14.74% -203.19%
EBIT Growth
25.58% -21.77% -364.48% 3.86% -7.86% -25.73% 206.95% 14.22% 13.36% 31.43% -367.54%
NOPAT Growth
42.01% -1.61% -370.08% 93.33% -15.49% -24.16% 247.98% -13.12% 18.59% 28.34% -278.44%
Net Income Growth
684.17% -22.41% -613.00% -46.46% -88.01% -68.15% 106.22% 564.86% 779.42% 230.63% -2,048.22%
EPS Growth
76.19% 0.00% 0.00% -27.27% -320.00% -250.00% 93.69% 128.57% 109.52% 183.33% -2,476.92%
Operating Cash Flow Growth
322.46% -61.08% -36.13% -132.77% -91.16% 65.65% 1.83% 283.85% 502.13% 18.52% -29.03%
Free Cash Flow Firm Growth
-34.69% -173.18% 138.85% -148.88% -294.83% 137.65% -50.38% 133.53% 143.46% -2.89% -24.25%
Invested Capital Growth
-12.92% 36.01% -10.01% 46.00% 37.41% -7.13% -3.20% -6.96% -8.47% -6.75% -8.37%
Revenue Q/Q Growth
13.92% 1.56% -12.85% -14.87% -2.49% 14.52% -152.92% 175.89% 8.44% 34.85% 4.36%
EBITDA Q/Q Growth
7.28% 10.29% -106.25% 1,403.15% 3.04% 0.69% 17.06% -3.94% -1.26% 9.75% -187.66%
EBIT Q/Q Growth
19.38% 18.49% -178.79% 193.19% 5.90% -4.48% 35.51% -8.77% 0.56% 18.47% -298.19%
NOPAT Q/Q Growth
18.87% 19.35% -156.77% 340.07% -48.04% 7.10% 31.84% -3.35% -3.67% 16.39% -231.58%
Net Income Q/Q Growth
44.58% 61.81% -617.27% 104.42% -67.63% 329.81% 1.01% 373.06% -57.18% 61.59% -695.19%
EPS Q/Q Growth
54.55% 260.00% 0.00% 0.00% -50.00% 42.86% -8.33% 130.77% -50.00% 400.00% -3,450.00%
Operating Cash Flow Q/Q Growth
37.88% 22.18% 63.96% -111.86% 137.20% 2,189.25% 0.79% -78.58% 21.83% 350.62% -39.64%
Free Cash Flow Firm Q/Q Growth
-76.69% -294.80% 136.63% -393.93% 7.11% 137.64% -40.58% 65.30% 16.61% -13.20% -58.97%
Invested Capital Q/Q Growth
8.35% 45.28% -8.30% 1.13% 1.98% -1.81% -6.81% -0.29% 0.32% 0.04% -8.44%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
14.27% 14.10% 13.91% 15.43% 17.11% 15.44% 0.00% 38.47% 37.60% 28.99% 22.88%
EBITDA Margin
8.48% 9.21% -0.66% 10.11% 10.69% 9.40% 0.00% 26.31% 23.96% 19.50% -16.38%
Operating Margin
4.67% 5.44% -5.05% 5.40% 5.75% 4.87% 0.00% 15.66% 13.97% 12.05% -21.76%
EBIT Margin
4.69% 5.47% -4.95% 5.41% 5.88% 4.91% 0.00% 15.10% 14.00% 12.30% -23.36%
Profit (Net Income) Margin
1.54% 2.45% -14.53% 0.76% 0.25% 0.94% 0.00% 11.19% 4.42% 5.30% -30.21%
Tax Burden Percent
98.81% 99.66% 100.75% 184.45% 92.42% 101.91% 40.39% 231.51% 100.24% 100.24% 100.05%
Interest Burden Percent
33.16% 44.89% 291.51% 7.56% 4.61% 18.82% 35.40% 32.03% 31.50% 42.96% 129.26%
Effective Tax Rate
1.19% 0.34% 0.00% -84.45% 7.58% -1.91% -0.26% -0.61% -0.21% -0.25% 0.00%
Return on Invested Capital (ROIC)
11.76% 11.36% -6.25% 21.13% 9.99% 7.51% 0.00% 14.45% 12.37% 10.54% -14.28%
ROIC Less NNEP Spread (ROIC-NNEP)
8.37% 8.76% -12.72% 15.11% 6.97% 5.32% 0.00% 13.48% 10.22% 8.47% -18.99%
Return on Net Nonoperating Assets (RNNOA)
10.53% 13.57% -30.42% 30.47% 15.02% 14.28% 0.00% 56.77% 45.56% 38.90% -165.97%
Return on Equity (ROE)
22.29% 24.93% -36.67% 51.60% 25.01% 21.79% 0.00% 71.22% 57.93% 49.43% -180.25%
Cash Return on Invested Capital (CROIC)
23.46% -22.38% 13.70% -33.41% -27.88% 10.00% 13.23% 16.72% 18.62% 17.51% 10.71%
Operating Return on Assets (OROA)
6.11% 7.16% -6.57% 7.18% 6.98% 5.69% 0.00% 11.15% 9.90% 8.47% -16.78%
Return on Assets (ROA)
2.00% 3.20% -19.29% 1.00% 0.30% 1.09% 0.00% 8.26% 3.13% 3.65% -21.70%
Return on Common Equity (ROCE)
12.77% 11.55% -7.66% 15.12% 7.31% 2.97% 0.00% -19.42% -18.42% -17.24% 231.78%
Return on Equity Simple (ROE_SIMPLE)
9.21% 7.15% 0.00% -78.51% -108.21% -147.39% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
85 101 -58 138 72 77 101 98 94 110 -145
NOPAT Margin
4.62% 5.43% -3.53% 9.97% 5.31% 4.97% 0.00% 15.76% 14.00% 12.08% -15.23%
Net Nonoperating Expense Percent (NNEP)
3.39% 2.60% 6.46% 6.02% 3.02% 2.19% 3.18% 0.97% 2.15% 2.06% 4.71%
Return On Investment Capital (ROIC_SIMPLE)
- 2.86% - - - 2.37% 3.26% 3.24% 3.11% 3.60% -4.92%
Cost of Revenue to Revenue
85.73% 85.90% 86.09% 84.57% 82.89% 84.56% 0.00% 61.53% 62.40% 71.01% 77.12%
SG&A Expenses to Revenue
5.15% 5.19% 8.48% 6.31% 6.68% 5.83% 0.00% 13.58% 13.16% 9.42% 11.03%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
9.59% 8.66% 18.96% 10.03% 11.37% 10.56% 0.00% 22.81% 23.63% 16.94% 44.64%
Earnings before Interest and Taxes (EBIT)
86 102 -81 75 80 76 103 94 94 112 -222
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
156 172 -11 140 145 146 170 164 162 177 -156
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.28 2.97 18.68 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.13 0.20 0.22 0.20 0.19 0.22 0.17 0.17 0.24 0.39 0.50
Price to Earnings (P/E)
14.11 24.81 0.00 0.00 0.00 0.00 15.25 5.71 6.09 7.87 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
7.08% 4.03% 0.00% 0.00% 0.00% 0.00% 6.56% 17.53% 16.42% 12.71% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.56 1.25 1.41 1.40 1.36 1.41 1.28 1.23 1.29 1.43 1.69
Enterprise Value to Revenue (EV/Rev)
0.57 0.69 0.75 0.78 0.84 0.90 1.29 1.29 1.39 1.58 1.73
Enterprise Value to EBITDA (EV/EBITDA)
7.12 8.74 11.30 11.49 11.69 12.63 7.47 6.95 7.17 7.68 15.70
Enterprise Value to EBIT (EV/EBIT)
13.59 17.34 29.01 28.73 29.58 35.33 13.45 12.43 12.69 13.09 69.44
Enterprise Value to NOPAT (EV/NOPAT)
15.01 17.64 42.09 41.65 43.28 51.90 12.60 12.41 12.59 13.08 82.21
Enterprise Value to Operating Cash Flow (EV/OCF)
7.15 10.94 13.91 17.37 22.32 17.99 15.08 12.31 11.83 12.21 14.90
Enterprise Value to Free Cash Flow (EV/FCFF)
6.17 0.00 9.72 0.00 0.00 13.53 9.49 7.06 6.61 7.86 15.12
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
2.04 1.90 2.85 3.96 4.25 4.33 4.26 4.57 4.77 4.97 -523.23
Long-Term Debt to Equity
2.04 1.90 2.85 3.95 4.24 4.31 4.25 4.56 4.75 4.96 -521.37
Financial Leverage
1.26 1.55 2.39 2.02 2.16 2.68 3.21 4.21 4.46 4.59 8.74
Leverage Ratio
4.42 4.08 4.52 4.82 5.00 4.80 5.68 6.47 6.82 7.08 12.71
Compound Leverage Factor
1.46 1.83 13.18 0.36 0.23 0.90 2.01 2.07 2.15 3.04 16.43
Debt to Total Capital
67.07% 65.53% 74.05% 79.82% 80.95% 81.23% 80.99% 82.05% 82.66% 83.26% 100.19%
Short-Term Debt to Total Capital
0.00% 0.00% 0.18% 0.21% 0.20% 0.23% 0.24% 0.25% 0.25% 0.25% 0.35%
Long-Term Debt to Total Capital
67.07% 65.53% 73.87% 79.61% 80.74% 81.00% 80.75% 81.80% 82.40% 83.01% 99.84%
Preferred Equity to Total Capital
0.00% 8.51% 9.05% 9.19% 9.01% 9.16% 9.50% 9.93% 9.89% 9.89% 10.79%
Noncontrolling Interests to Total Capital
13.67% 13.84% 14.79% 15.07% 14.82% 15.06% 15.60% 14.46% 14.38% 13.88% 9.63%
Common Equity to Total Capital
19.26% 12.12% 2.12% -4.07% -4.78% -5.45% -6.08% -6.44% -6.92% -7.03% -20.62%
Debt to EBITDA
4.56 4.64 6.16 6.61 7.01 7.36 4.94 4.67 4.62 4.49 9.32
Net Debt to EBITDA
4.52 4.61 6.03 6.56 6.96 7.30 4.93 4.66 4.60 4.48 9.29
Long-Term Debt to EBITDA
4.56 4.64 6.14 6.59 6.99 7.34 4.93 4.65 4.60 4.48 9.28
Debt to NOPAT
9.61 9.37 22.93 23.95 25.96 30.23 8.34 8.32 8.11 7.65 48.78
Net Debt to NOPAT
9.52 9.30 22.46 23.76 25.76 29.99 8.33 8.31 8.08 7.63 48.65
Long-Term Debt to NOPAT
9.61 9.37 22.88 23.89 25.90 30.15 8.32 8.30 8.08 7.62 48.60
Altman Z-Score
1.61 1.72 1.61 1.67 1.54 1.51 0.98 1.00 0.99 1.03 0.82
Noncontrolling Interest Sharing Ratio
42.69% 53.67% 79.12% 70.70% 70.78% 86.38% 0.00% 127.27% 131.79% 134.87% 228.59%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.20 1.23 1.21 1.15 1.21 1.20 1.30 1.25 1.26 1.12 1.05
Quick Ratio
0.89 0.92 0.87 0.88 0.88 0.93 0.79 1.01 0.99 0.93 0.91
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
500 -973 357 -1,048 -974 366 218 360 420 364 149
Operating Cash Flow to CapEx
181.51% 551.80% 592.56% -41.00% 7.73% 270.15% 1,027.93% 0.00% 207.14% 133.53% 348.65%
Free Cash Flow to Firm to Interest Expense
8.53 -17.01 2.28 -15.03 -12.58 5.81 3.12 5.62 6.49 5.71 2.30
Operating Cash Flow to Interest Expense
1.30 1.62 0.97 -0.26 0.09 2.44 2.22 0.52 0.63 2.86 1.70
Operating Cash Flow Less CapEx to Interest Expense
0.58 1.33 0.81 -0.89 -1.04 1.54 2.00 1.13 0.32 0.72 1.21
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.30 1.31 1.33 1.33 1.19 1.16 0.72 0.74 0.71 0.69 0.72
Accounts Receivable Turnover
6.65 6.90 7.53 8.18 6.62 6.64 5.35 5.45 5.06 4.60 5.09
Inventory Turnover
22.14 28.82 43.63 33.46 23.86 29.84 28.41 19.57 14.42 20.29 31.79
Fixed Asset Turnover
5.57 4.17 3.22 3.96 3.65 2.77 1.67 1.60 1.55 1.50 1.52
Accounts Payable Turnover
6.35 7.10 7.30 8.22 6.33 6.78 4.55 5.00 4.56 3.94 4.56
Days Sales Outstanding (DSO)
54.86 52.93 48.48 44.61 55.14 55.00 68.20 66.95 72.20 79.36 71.74
Days Inventory Outstanding (DIO)
16.49 12.67 8.37 10.91 15.29 12.23 12.85 18.65 25.31 17.99 11.48
Days Payable Outstanding (DPO)
57.46 51.42 50.02 44.40 57.65 53.85 80.14 73.02 80.01 92.72 80.06
Cash Conversion Cycle (CCC)
13.88 14.18 6.83 11.12 12.79 13.39 0.91 12.58 17.50 4.64 3.16
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,795 4,060 3,723 3,766 3,840 3,771 3,514 3,504 3,515 3,516 3,220
Invested Capital Turnover
2.55 2.09 1.77 2.12 1.88 1.51 0.97 0.92 0.88 0.87 0.94
Increase / (Decrease) in Invested Capital
-415 1,075 -414 1,186 1,045 -290 -116 -262 -325 -254 -294
Enterprise Value (EV)
4,347 5,055 5,232 5,262 5,217 5,301 4,486 4,292 4,523 5,016 5,452
Market Capitalization
1,021 1,476 1,522 1,341 1,190 1,317 600 563 764 1,252 1,566
Book Value per Share
$6.06 $3.76 $0.61 ($1.17) ($1.39) ($1.57) ($1.69) ($1.71) ($1.91) ($1.97) ($5.38)
Tangible Book Value per Share
($3.93) ($9.18) ($11.27) ($12.96) ($13.09) ($13.23) ($12.68) ($12.60) ($13.04) ($13.26) ($14.72)
Total Capital
4,149 4,096 3,850 3,791 3,866 3,801 3,668 3,509 3,524 3,523 3,228
Total Debt
2,782 2,684 2,851 3,026 3,130 3,088 2,971 2,879 2,913 2,933 3,235
Total Long-Term Debt
2,782 2,684 2,844 3,018 3,122 3,079 2,962 2,871 2,904 2,924 3,223
Net Debt
2,759 2,664 2,792 3,002 3,105 3,063 2,965 2,874 2,904 2,927 3,226
Capital Expenditures (CapEx)
42 17 26 44 87 57 15 -39 20 137 32
Debt-free, Cash-free Net Working Capital (DFCFNWC)
253 252 170 128 178 173 226 120 148 77 37
Debt-free Net Working Capital (DFNWC)
256 253 209 134 182 178 232 126 157 84 46
Net Working Capital (NWC)
256 253 202 126 174 169 223 117 148 75 34
Net Nonoperating Expense (NNE)
57 56 179 128 68 62 87 28 65 62 142
Net Nonoperating Obligations (NNO)
1,428 2,648 2,724 3,000 3,103 3,057 2,816 2,874 2,904 2,926 3,226
Total Depreciation and Amortization (D&A)
70 70 70 65 65 70 67 70 67 66 66
Debt-free, Cash-free Net Working Capital to Revenue
3.32% 3.41% 2.44% 1.91% 2.85% 2.91% 6.51% 3.61% 4.55% 2.43% 1.19%
Debt-free Net Working Capital to Revenue
3.35% 3.42% 3.00% 1.99% 2.92% 3.01% 6.68% 3.77% 4.82% 2.63% 1.46%
Net Working Capital to Revenue
3.35% 3.42% 2.90% 1.87% 2.80% 2.86% 6.42% 3.51% 4.54% 2.35% 1.09%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.05) $0.00 $0.00 ($0.14) ($0.21) ($0.12) ($0.13) $0.04 $0.02 $0.10 ($3.35)
Adjusted Weighted Average Basic Shares Outstanding
263.85M 132.22M 264.29M 265.03M 264.55M 264.03M 132.20M 131.75M 127.31M 125.16M 127.02M
Adjusted Diluted Earnings per Share
($0.05) $0.00 $0.00 ($0.14) ($0.21) ($0.12) ($0.13) $0.04 $0.02 $0.10 ($3.35)
Adjusted Weighted Average Diluted Shares Outstanding
263.85M 132.50M 264.29M 265.03M 264.55M 264.03M 132.20M 131.75M 127.31M 125.16M 127.02M
Adjusted Basic & Diluted Earnings per Share
($0.05) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 0.00 0.00 0.00 132.20M 0.00 0.00 0.00 0.00
Normalized Net Operating Profit after Tax (NOPAT)
101 101 15 45 73 58 90 62 71 81 35
Normalized NOPAT Margin
5.49% 5.38% 0.95% 3.24% 5.41% 3.73% 0.00% 9.93% 10.46% 8.91% 3.73%
Pre Tax Income Margin
1.55% 2.46% -14.42% 0.41% 0.27% 0.92% 0.00% 4.84% 4.41% 5.28% -30.19%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
1.47 1.79 -0.51 1.08 1.03 1.21 1.47 1.47 1.46 1.75 -3.42
NOPAT to Interest Expense
1.45 1.77 -0.37 1.98 0.93 1.22 1.45 1.53 1.46 1.72 -2.23
EBIT Less CapEx to Interest Expense
0.76 1.49 -0.68 0.45 -0.10 0.30 1.26 2.08 1.16 -0.39 -3.90
NOPAT Less CapEx to Interest Expense
0.74 1.48 -0.53 1.35 -0.20 0.32 1.24 2.14 1.16 -0.42 -2.72
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
2.30% 2.82% -125.68% -261.57% -240.54% -219.85% 720.00% 122.79% 96.88% 74.12% -86.28%
Augmented Payout Ratio
2.30% 3.05% -125.74% -261.57% -241.79% -224.20% 740.98% 139.52% 124.84% 101.72% -120.52%

Financials Breakdown Chart

Key Financial Trends

NGL Energy Partners has shown a clear turnaround from the weak profitability seen a year ago, but the latest quarter also shows that the business remains highly levered and still exposed to large one-time items.

For Q4 2026, revenue rose to $949.5 million, up from $909.8 million in the prior quarter and well above the same period last year. Gross profit was $217.3 million, but the company posted a net loss of $286.8 million, largely because of $257.2 million in other special charges and heavy interest costs. That means underlying operations were not the main issue in the quarter; unusual items and leverage were.

Cash flow was stronger than earnings suggest. NGL generated $110.0 million in operating cash flow in Q4 2026, even with a net loss. That kind of conversion is a positive sign, especially for a capital-intensive business. Over the last several quarters, operating cash flow has generally been positive, though volatile.

The balance sheet improved in some areas, but leverage remains substantial. At the end of Q3 2026, NGL held $4.38 billion in assets against $3.79 billion in liabilities, plus a large $470.4 million redeemable noncontrolling interest. Long-term debt stood at $2.92 billion, and current liabilities were $646.8 million. Common equity was still negative at -$247.6 million, which is a sign of a highly stressed capital structure.

Looking back across the last four years, the trend is mixed:

  • Revenue has recovered meaningfully from the weak periods in 2025, with quarterly revenue back near the $900 million to $950 million range in recent quarters.
  • Operating cash flow has often been solid, even when reported earnings were weak or negative.
  • Gross profit remains positive and sizable, showing the core business can still generate margin before overhead, interest, and special items.
  • Q4 2026 cash from operations exceeded net income by a wide margin, which suggests earnings were hit by non-cash or non-recurring charges.
  • Recent quarters show recurring debt activity, including both large borrowings and repayments, which reflects active balance-sheet management.
  • Asset growth has been uneven, with large swings in working capital, PP&E, and intangibles over the past year.
  • Interest expense remains very high, generally running around $60 million to $77 million per quarter.
  • Special charges have been volatile, including a very large charge in Q4 2026 that pushed the company to a sizable loss.
  • Equity is still weak, with negative common equity in the latest balance sheet data.
  • Debt levels are still elevated, leaving the company sensitive to rates, refinancing conditions, and operating hiccups.

Bottom line: NGL Energy Partners appears to be generating enough cash from operations to stay afloat and fund part of its business, but the capital structure is still heavy and reported profits are uneven. Investors should watch whether revenue stability and operating cash flow can continue improving while debt and special charges trend lower.

06/03/26 12:11 PM ETAI Generated. May Contain Errors.

NGL Energy Partners Financials - Frequently Asked Questions

According to the most recent income statement we have on file, NGL Energy Partners' financial year ends in March. Their financial year 2026 ended on March 31, 2026.

NGL Energy Partners' net income appears to be on an upward trend, with a most recent value of -$139.16 million in 2026, falling from -$187.10 million in 2016. The previous period was $43.16 million in 2025. Find out what analysts predict for NGL Energy Partners in the coming months.

NGL Energy Partners' total operating income in 2026 was $94.73 million, based on the following breakdown:
  • Total Gross Profit: $974.00 million
  • Total Operating Expenses: $879.26 million

Over the last 10 years, NGL Energy Partners' total revenue changed from $11.74 billion in 2016 to $3.16 billion in 2026, a change of -73.1%.

NGL Energy Partners' total liabilities were at $4.18 billion at the end of 2026, a 6.9% increase from 2025, and a 8.2% increase since 2016.

In the past 10 years, NGL Energy Partners' cash and equivalents has ranged from $3.82 million in 2022 to $38.91 million in 2024, and is currently $8.51 million as of their latest financial filing in 2026.

Over the last 10 years, NGL Energy Partners' book value per share changed from 15.47 in 2016 to -5.38 in 2026, a change of -134.7%.



Financial statements for NYSE:NGL last updated on 5/29/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners