Detailed financial statements for NGL Energy Partners LP (NGL): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year: ten fiscal years free and up to 20 with Premium.
NGL Energy Partners LP is engaged in the midstream energy sector, focusing on the movement, storage, blending, and marketing of critical energy commodities such as crude oil, natural gas liquids (NGLs), refined petroleum products, and renewable fuels. The company also offers extensive water solutions. Its operations are structured into three primary segments: The Water Solutions division specializes in managing water generated during oil and natural gas extraction.
Analysis Summary
NGL Energy Partners LP reported revenue of $3.16B in the most recent fiscal year, growing at a 5-year CAGR of -9.6%.
Trailing-twelve-month margins: gross margin 25.0%, operating margin 12.3%, net margin -4.8%. Free cash flow grew at 4.3% CAGR over 5 years.
At $16.42 (closing price, October 30, 2026), NGL has negative trailing earnings (P/E not meaningful) and an ROE of -51.37%. Market capitalisation stands at $2.0B.
Balance sheet quality for NGL: debt-to-equity ratio of 103.75, current ratio of 1.14 over the last 12 months, net debt of $3.35B at the end of the last fiscal year. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Income Statement (10y)
| Year | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|
| Revenue | $13.02B | $16.91B | $8.69B | $7.58B | $5.23B | $7.95B | $5.68B | $4.15B | $3.47B | $3.16B |
| Cost of Revenue | $12.55B | $16.62B | $8.20B | $6.87B | $4.49B | $7.43B | $4.96B | $3.45B | $2.76B | $2.41B |
| Gross Profit | $477.1M | $285.6M | $494.1M | $714.3M | $733.2M | $519.9M | $716.5M | $701.8M | $707.4M | $747.2M |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | $116.6M | $98.1M | $107.4M | $113.7M | $325.0M | $63.5M | $71.5M | $121.6M | $55.6M | $362.7M |
| Operating Expenses | $431.2M | $319.9M | $333.1M | $717.6M | $1.12B | $436.8M | $472.5M | $539.8M | $378.0M | $362.7M |
| Operating Income | $255.1M | -$17.2M | $126.7M | -$3.3M | -$390.8M | $83.0M | $244.0M | $161.9M | $329.4M | $384.5M |
| EBITDA | $526.3M | $194.1M | $308.2M | $266.9M | $408.5M | $377.8M | $558.1M | $364.5M | $595.0M | $344.1M |
| Interest Expense | $150.5M | $199.1M | $164.7M | $181.2M | $198.8M | $254.7M | $258.7M | $254.6M | $280.1M | $254.2M |
| Pre-tax Income | $145.8M | -$225.0M | -$78.2M | -$180.2M | -$640.8M | -$183.1M | $9.3M | -$156.3M | $60.1M | -$178.8M |
| Income Tax | $1.9M | $1.4M | $1.2M | $345,000 | -$3.4M | $971,000 | $219,000 | $1.5M | -$4.9M | -$276,000 |
| Net Income | $137.0M | -$70.9M | $360.0M | -$397.0M | -$639.8M | -$184.8M | $51.4M | -$143.8M | $39.4M | -$180.2M |
| EPS | $0.99 | -$0.59 | $2.93 | -$1.42 | -$5.68 | -$2.22 | -$0.56 | -$2.14 | -$0.60 | -$3.49 |
| EPS (Diluted) | $0.95 | -$0.59 | $2.93 | -$1.42 | -$5.68 | -$2.22 | -$0.56 | -$2.14 | -$0.60 | -$3.49 |
| Shares Outstanding (Diluted) | 111.9 M | 121.0 M | 123.0 M | 127.4 M | 129.0 M | 129.8 M | 131.0 M | 132.1 M | 132.0 M | 127.0 M |
Income Statement (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Revenue | $674.7M | $909.8M | $949.5M | $990.0M |
| Gross Profit | $189.7M | $194.7M | $190.0M | $305.6M |
| Operating Income | $94.3M | $109.1M | $83.6M | $145.3M |
| EBITDA | $155.6M | $174.4M | $156.3M | $210.5M |
| Net Income | $29.3M | $47.2M | -$325.6M | $78.7M |
| EPS | $0.02 | $0.38 | -$3.93 | $0.48 |
| EPS (Diluted) | $0.02 | $0.38 | -$3.93 | $0.48 |
Balance Sheet (10y)
| Year | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|
| Cash & Equivalents | $12.3M | $22.1M | $18.6M | $22.7M | $4.8M | $3.8M | $5.4M | $38.9M | $5.6M | $8.5M |
| Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | $7.9M | 0 |
| Receivables | $807.3M | $1.03B | $1.01B | $572.0M | $727.1M | $1.13B | $1.05B | $721.2M | $583.7M | $670.0M |
| Inventory | $561.4M | $551.3M | $136.1M | $69.6M | $158.5M | $251.3M | $142.6M | $106.6M | $69.9M | $67.4M |
| Total Current Assets | $1.48B | $2.25B | $1.81B | $774.1M | $1.01B | $1.55B | $1.29B | $1.18B | $962.1M | $774.0M |
| Property, Plant & Equipment | $1.79B | $1.52B | $1.83B | $3.03B | $2.86B | $2.58B | $2.31B | $2.19B | $2.18B | $2.21B |
| Goodwill | $1.45B | $1.20B | $1.11B | $993.6M | $744.4M | $744.4M | $712.4M | $617.2M | $599.3M | $351.5M |
| Intangible Assets | $1.16B | $913.2M | $800.9M | $1.60B | $1.25B | $1.12B | $1.04B | $914.8M | $834.3M | $805.1M |
| Total Assets | $6.32B | $6.15B | $5.90B | $6.50B | $5.95B | $6.07B | $5.46B | $5.02B | $4.61B | $4.18B |
| Accounts Payable | $665.9M | $854.1M | $907.5M | $532.8M | $680.0M | $1.08B | $927.7M | $638.8M | $462.1M | $495.2M |
| Short-term Debt | $29.6M | $646,000 | $648,000 | $4.7M | $2.2M | $2.4M | $34.2M | $36.4M | $8.8M | $44.9M |
| Total Current Liabilities | $938.6M | $1.13B | $1.25B | $845.8M | $910.8M | $1.28B | $1.11B | $977.3M | $739.2M | $739.5M |
| Long-term Debt | $2.96B | $2.68B | $2.16B | $3.14B | $3.32B | $3.35B | $2.86B | $2.84B | $2.96B | $3.22B |
| Total Liabilities | $4.09B | $3.98B | $3.47B | $4.23B | $4.45B | $4.80B | $4.14B | $4.02B | $3.91B | $4.18B |
| Retained Earnings | -$2.26B | -$2.14B | -$2.42B | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Equity | $2.17B | -$1.8M | -$255,000 | $2.25B | $1.48B | $1.30B | $1.35B | $1.03B | $676.7M | $25.9M |
| Total Debt | $2.99B | $2.68B | $2.16B | $3.33B | $3.47B | $3.47B | $2.95B | $2.97B | $3.08B | $3.36B |
| Net Debt | $2.98B | $2.66B | $2.14B | $3.30B | $3.47B | $3.46B | $2.94B | $2.93B | $3.07B | $3.35B |
| Working Capital | $545.6M | $1.12B | $561.5M | -$71.7M | $97.0M | $269.1M | $182.3M | $203.3M | $222.8M | $34.5M |
Balance Sheet (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Cash & Equivalents | $8.7M | $6.5M | $8.5M | $5.1M |
| Total Assets | $4.30B | $4.38B | $4.18B | $4.18B |
| Total Liabilities | $3.69B | $3.79B | $4.18B | $4.13B |
| Total Equity | $644.3M | $623.5M | $25.9M | $32.7M |
| Total Debt | $3.03B | $3.15B | $3.36B | $3.39B |
Cash Flow (10y)
| Year | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|
| Net Income | $143.9M | -$69.6M | $339.4M | -$398.8M | -$639.2M | -$184.1M | $52.5M | $43.2M | $43.2M | -$139.2M |
| Depreciation & Amortization | $230.0M | $220.0M | $221.7M | $276.8M | $317.5M | $306.2M | $290.1M | $266.1M | $267.2M | $268.7M |
| Stock-based Compensation | $53.1M | $35.2M | $41.4M | $26.5M | $6.7M | -$1.1M | $2.7M | 0 | 0 | $11.2M |
| Change in Working Capital | -$285.4M | -$122.0M | -$76.4M | $39.7M | $10.5M | -$136.5M | -$1.8M | -$109.5M | -$109.5M | -$71.3M |
| Operating Cash Flow | -$26.8M | $138.0M | $337.2M | $464.1M | $304.0M | $205.8M | $445.2M | $297.5M | $297.5M | $366.0M |
| Capital Expenditure | -$363.9M | -$133.8M | -$455.6M | -$555.7M | -$186.8M | -$142.4M | -$147.8M | -$245.8M | -$245.8M | -$221.3M |
| Acquisitions | $9.4M | $282.0M | $34.8M | -$1.29B | -$62,000 | $63.1M | $111.5M | $72.1M | $72.1M | $164.9M |
| Stock Repurchased | 0 | -$15.8M | -$297,000 | -$266.8M | -$182,000 | -$90,000 | -$99,000 | -$2.1M | -$2.1M | -$470.2M |
| Dividends Paid | -$181.3M | -$225.1M | -$236.6M | -$244.4M | -$142.1M | 0 | 0 | -$305.3M | -$305.3M | -$113.5M |
| Free Cash Flow | -$390.7M | $4.2M | -$118.3M | -$91.7M | $117.2M | $63.5M | $297.4M | $51.6M | $51.6M | $144.7M |
Cash Flow (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Operating Cash Flow | $155.0M | $182.3M | $110.0M | $77.0M |
| Capital Expenditure | -$37.9M | -$136.6M | -$31.6M | -$108.8M |
| Free Cash Flow | $117.2M | $45.7M | $78.4M | -$31.7M |
| Dividends Paid | -$28.9M | -$26.2M | -$29.6M | -$18.8M |
| Stock-based Compensation | 0 | 0 | $11.2M | $2.0M |
Growth & Margins (10y)
| Year | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|
| Revenue Growth (YoY) | | +29.8% | -48.6% | -12.7% | -31.1% | +52.1% | -28.5% | -26.9% | -16.5% | -9.0% |
| Net Income Growth (YoY) | | -151.7% | +608.0% | -210.3% | -61.2% | +71.1% | +127.8% | -379.8% | +127.4% | -557.7% |
| EPS Growth (YoY) | | -159.6% | +596.6% | -148.5% | -300.0% | +60.9% | +74.8% | -282.1% | +72.0% | -481.7% |
| Shares Change (YoY) | | +8.2% | +1.7% | +3.6% | +1.2% | +0.7% | +0.9% | +0.9% | -0.1% | -3.8% |
| FCF Growth (YoY) | | +101.1% | -2,913.5% | +22.5% | +227.9% | -45.8% | +368.5% | -82.6% | +0.0% | +180.1% |
| Gross Margin | 3.7% | 1.7% | 5.7% | 9.4% | 14.0% | 6.5% | 12.6% | 16.9% | 20.4% | 23.7% |
| Operating Margin | 2.0% | -0.1% | 1.5% | -0.0% | -7.5% | 1.0% | 4.3% | 3.9% | 9.5% | 12.2% |
| EBITDA Margin | 4.0% | 1.1% | 3.5% | 3.5% | 7.8% | 4.8% | 9.8% | 8.8% | 17.2% | 10.9% |
| Net Margin | 1.1% | -0.4% | 4.1% | -5.2% | -12.2% | -2.3% | 0.9% | -3.5% | 1.1% | -5.7% |
| FCF Margin | -3.0% | 0.0% | -1.4% | -1.2% | 2.2% | 0.8% | 5.2% | 1.2% | 1.5% | 4.6% |
| Effective Tax Rate | 1.3% | -0.6% | -1.6% | -0.2% | 0.5% | -0.5% | 2.4% | -0.9% | -8.1% | 0.2% |
Per-Share Data (10y)
| Year | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|
| FCF Per Share | -$3.49 | $0.03 | -$0.96 | -$0.72 | $0.91 | $0.49 | $2.27 | $0.39 | $0.39 | $1.14 |
| Dividends Per Share | $1.62 | $1.86 | $1.92 | $1.92 | $1.10 | $0.00 | $0.00 | $2.31 | $2.31 | $0.89 |
| Shares Outstanding (Basic) | 108.1 M | 121.0 M | 123.0 M | 127.4 M | 129.0 M | 129.8 M | 131.0 M | 132.1 M | 132.0 M | 127.0 M |
What to look at in Energy companies
- FCF yield (>8%) — Cash generated / market cap. In energy FCF beats EPS.
- ROIC 5y avg (>=10%) — Include good and bad years to filter the truly disciplined.
- Positive FCF in 8 of last 10y (>=8/10) — Disciplined names (XOM, CVX, EOG) survive 2014-16 and 2020 crashes.
- Dividend coverage (FCF / div) (>=1.2x) — Dividend covered by FCF, not borrowed. <1x = likely cut.
- Net Debt / EBITDA (<2x at peak) — Look at it with trough EBITDA, not the peak.
- Capex / Revenue (10-20% healthy) — Energy needs aggressive reinvestment to maintain reserves.
Profitability
| Return on Equity | -51.37% |
| Return on Invested Capital | 12.03% |
| Return on Assets | -4.08% |
| Gross Margin | 24.97% |
| Operating Margin | 12.27% |
| Net Margin | -4.83% |
Financial Health
| Debt / Equity | 103.75 |
| Current Ratio | 1.14 |
| Piotroski F-Score | 4 |
| Altman Z-Score | 1.29 |
Key Ratios (10y)
| Year | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|
| P/E | 22.83 | -18.64 | 4.80 | -1.83 | -0.36 | -1.00 | -5.18 | -2.71 | -7.57 | -3.53 |
| P/B | 1.13 | -733.28 | -6,787.65 | 0.15 | 0.18 | 0.22 | 0.28 | 0.74 | 0.89 | 60.45 |
| P/S | 0.19 | 0.08 | 0.20 | 0.04 | 0.05 | 0.04 | 0.07 | 0.18 | 0.17 | 0.50 |
| Gross Margin | 3.7% | 1.7% | 5.7% | 9.4% | 14.0% | 6.5% | 12.6% | 16.9% | 20.4% | 23.7% |
| Operating Margin | 2.0% | -0.1% | 1.5% | -0.0% | -7.5% | 1.0% | 4.3% | 3.9% | 9.5% | 12.2% |
| Net Margin | 1.1% | -0.4% | 4.1% | -5.2% | -12.2% | -2.3% | 0.9% | -3.5% | 1.1% | -5.7% |