Company Analysis

Genesis Energy, L.P. (GEL)

NYSE: GEL · Pipe Lines (No Natural Gas) · Houston, TX · filing with the SEC since 1996
Grade3.1
◀ Past 1.4● Present 4.2▶ Future 3.3
1 est.

Income statement, as filed

In thousands of US dollars (USD), as filed; per-share figures in US dollars; share counts in thousands. The fiscal year ends in December.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017FY 2016
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Dec 31, 2019Dec 31, 2018Dec 31, 2017Dec 31, 2016
Report filedFeb 18, 2026Mar 3, 2025Feb 23, 2024Feb 24, 2023Feb 24, 2022Mar 1, 2021Feb 27, 2020Feb 28, 2019Feb 26, 2018Feb 27, 2017
Revenue1,630,4151,660,834r1,721,323r2,788,9572,125,4761,824,6552,480,8202,912,7702,028,3771,712,493
For lenders
Net interest income-264,729-261,875r-219,065r226,156r-233,724-209,779-219,440-229,191-176,762-139,947
General and administrative86,33958,329r64,552r66,59861,18556,92052,68766,89866,42145,625
Total costs and expenses1,372,2251,490,878r1,516,196r2,473,9452,049,7802,070,6132,208,1172,742,5221,807,8261,506,066
Operating income258,190169,956r205,127r315,01275,696-245,958272,703170,248220,551206,427
Interest expense·-287,235-244,663-226,156······
Share of profit of equity-method investments47,62958,29166,19854,20657,89864,01956,48443,62651,04647,944
Other income (expense), net-9,779-15,367-4,627-10,758-36,232-7,269-9,0265,023-16,7150
Income before income taxes31,311-48,99547,633··-398,987100,721-10,29478,120114,424
Income tax expense8061,770r456r3,1691,6701,3276551,498-3,9593,342
Income from continuing operations30,505-50,76547,177······111,082
Income from discontinued operations-423,74517,75899,170·······
Net income including non-controlling interests-393,240-33,007146,347129,135-138,032-400,314100,066-11,79282,079111,082
Net income to non-controlling interests···23,2351,6372511,834-5,717-568-2,167
Net income-440,403-63,947117,72075,457-165,067-416,67895,999-6,07582,647113,249
Net income to common shareholders-513,409-151,52326,995-4,595-239,803-491,41421,532-75,87660,652113,249
Earnings per share, basic-4.19-1.240.22-0.04-1.96-4.010.18···
Earnings per share, diluted-4.19-1.240.22-0.04-1.96-4.010.18···
Weighted average shares, basic122,464122,464122,535122,579122,579122,579122,579···
Weighted average shares, diluted122,464122,464122,535122,579122,579122,579122,579···
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:Revenues
Net interest income interest earned less interest paidus-gaap:InterestIncomeExpenseNet
General and administrative the cost of running the company itselfus-gaap:GeneralAndAdministrativeExpense
Total costs and expenses every operating cost, the cost of revenue includedus-gaap:CostsAndExpenses
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest expense what its borrowing costus-gaap:InterestExpenseNonoperating
Share of profit of equity-method investments its share of companies it partly ownsus-gaap:IncomeLossFromEquityMethodInvestments
Other income (expense), net gains and costs outside the businessus-gaap:OtherNonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Income from continuing operations profit from the businesses it keepsus-gaap:IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
Income from discontinued operations profit or loss from businesses it sold or closedus-gaap:IncomeLossFromDiscontinuedOperationsNetOfTax
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income to non-controlling interests the share that belongs to minority holdersus-gaap:NetIncomeLossAttributableToNoncontrollingInterest
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Net income to common shareholders what is left for common shareholdersus-gaap:NetIncomeLossAvailableToCommonStockholdersBasic
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
SI Assistanton GEL · research, not advice