Genesis Energy L.P Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Genesis Energy L.P Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 10,011,000 | -460,306,000 | -41,289,000 | -9,287,000 | -1,387,000 | 18,956,000 | 20,499,000 | 66,782,000 | 55,678,000 | 3,388,000 | 46,598,000 | 8,573,000 | 69,515,000 | 4,449,000 | -58,990,000 | -13,827,000 | -35,780,000 | -29,435,000 | -81,148,000 | -25,580,000 | -322,565,000 | 28,979,000 | 24,660,000 | 17,807,000 | 41,652,000 | 15,947,000 | -28,927,000 | -1,634,000 | 10,871,000 | 7,898,000 | 15,401,000 | 6,160,000 | 33,580,000 | 26,938,000 | 20,321,000 | 31,983,000 | 23,601,000 | 35,177,000 | 26,296,000 | 363,409,000 | 11,665,000 | 20,215,000 | 26,166,000 | 29,113,000 | 21,148,000 | 29,775,000 | 17,887,000 | 18,474,000 | 26,902,000 | 22,846,000 | 26,937,000 | 31,194,000 | 18,584,000 | 19,604,000 | 7,773,000 | 19,088,000 | 17,358,000 | 7,030,000 | -74,650,000 | 3,863,000 | 13,921,000 | 6,325,000 | -6,842,000 | 3,897,000 | 3,822,000 | 5,301,000 | 6,353,000 | 10,763,000 | 7,328,000 | 1,645,000 | -15,462,000 | 1,699,000 | -1,372,000 | 1,585,000 | 651,000 |
adjustments to reconcile net income to net cash from operating activities - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, depletion and amortization | 55,905,000 | 75,033,000 | 79,937,000 | 81,837,000 | 77,613,000 | 73,771,000 | 70,223,000 | 68,379,000 | 68,427,000 | 73,160,000 | 79,080,000 | 73,946,000 | 73,673,000 | 69,506,000 | 108,771,000 | 67,148,000 | 67,541,000 | 66,286,000 | 73,112,000 | 67,733,000 | 80,120,000 | 74,357,000 | 79,293,000 | 83,522,000 | 79,353,000 | 77,638,000 | 68,379,000 | 91,876,000 | 77,680,000 | 75,255,000 | 76,027,000 | ||||||||||||||||||||||||||||||||||||||||||||
amortization and write-off of debt issuance costs, premium and discount | 3,549,000 | 3,857,000 | 4,320,000 | 2,949,000 | 4,486,000 | 2,884,000 | 4,683,000 | 2,393,000 | 2,279,000 | 3,534,000 | 2,458,000 | 2,277,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from disposal of discontinued operations | 0 | 432,193,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of investments in equity investees | -12,330,000 | -12,492,000 | -18,003,000 | -11,634,000 | -12,213,000 | -16,441,000 | -16,592,000 | -17,242,000 | -14,811,000 | -17,553,000 | -13,954,000 | -13,236,000 | -14,572,000 | -12,444,000 | -12,715,000 | -10,301,000 | -14,222,000 | -20,660,000 | -22,803,000 | -14,439,000 | -12,618,000 | -14,159,000 | -16,611,000 | -11,830,000 | -15,046,000 | -12,997,000 | -15,238,000 | -9,492,000 | -8,324,000 | -10,572,000 | -16,241,000 | -13,044,000 | -10,426,000 | -11,335,000 | -12,582,000 | -12,488,000 | -12,157,000 | -10,717,000 | -6,010,000 | -14,260,000 | -18,661,000 | -15,519,000 | -15,378,000 | -15,017,000 | -4,922,000 | -7,818,000 | -6,057,000 | -7,059,000 | -5,623,000 | -3,936,000 | -6,374,000 | -3,432,000 | -1,047,000 | -3,492,000 | 30,000 | 412,000 | -592,000 | -3,197,000 | |||||||||||||||||
cash distributions of earnings of equity investees | 12,128,000 | 12,432,000 | 18,147,000 | 11,490,000 | 13,085,000 | 15,569,000 | 16,347,000 | 17,309,000 | 13,988,000 | 17,328,000 | 14,075,000 | 14,118,000 | 14,532,000 | 12,846,000 | 12,333,000 | 10,422,000 | 14,396,000 | 19,929,000 | 22,948,000 | 14,850,000 | 12,418,000 | 13,505,000 | 16,356,000 | 11,990,000 | 15,335,000 | 12,400,000 | 13,743,000 | 8,830,000 | 9,810,000 | 10,352,000 | 16,764,000 | 15,986,000 | 14,761,000 | 15,107,000 | 16,339,000 | 16,750,000 | 17,235,000 | 15,543,000 | 17,360,000 | 15,652,000 | 20,736,000 | 18,075,000 | 19,134,000 | 16,579,000 | 11,508,000 | 9,944,000 | 9,780,000 | 8,877,000 | 9,428,000 | 6,047,000 | 7,749,000 | 5,436,000 | 4,804,000 | 5,911,000 | 1,867,000 | 808,000 | 1,700,000 | 4,217,000 | |||||||||||||||||
non-cash effect of long-term incentive compensation plans | 3,153,000 | 2,485,000 | -2,886,000 | -1,666,000 | 5,471,000 | 4,315,000 | 10,143,000 | 5,580,000 | 5,026,000 | 4,630,000 | 6,975,000 | 4,191,000 | 3,583,000 | 3,061,000 | 3,672,000 | 2,227,000 | 1,324,000 | 1,560,000 | -887,000 | 841,000 | 1,380,000 | -5,027,000 | 2,198,000 | 2,476,000 | 2,257,000 | 1,565,000 | 701,000 | 1,578,000 | |||||||||||||||||||||||||||||||||||||||||||||||
deferred and other tax liabilities | 45,000 | -113,000 | 1,483,000 | -1,179,000 | -522,000 | 509,000 | -1,549,000 | 374,000 | 131,000 | 420,000 | 1,345,000 | 410,000 | 421,000 | 179,000 | 350,000 | 228,000 | 330,000 | 72,000 | -105,000 | 645,000 | -515,000 | -39,000 | 83,000 | 252,000 | 49,000 | 106,000 | 225,000 | 150,000 | 153,000 | 205,000 | 649,000 | 709,000 | 700,000 | 992,000 | 642,000 | 608,000 | 381,000 | 512,000 | 341,000 | 350,000 | -213,000 | -323,000 | -8,717,000 | -402,000 | -37,000 | -48,000 | -124,000 | 145,000 | 688,000 | 235,000 | 228,000 | 186,000 | 830,000 | -3,000 | 628,000 | 459,000 | 617,000 | -2,462,000 | |||||||||||||||||
unrealized gains on derivative transactions | -167,000 | -71,000 | -4,493,000 | 2,724,000 | -3,911,000 | -779,000 | -1,971,000 | -52,000 | -75,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 12,384,000 | 4,155,000 | 16,417,000 | 2,717,000 | 3,289,000 | 2,966,000 | 1,524,000 | 7,121,000 | 5,447,000 | 3,271,000 | 6,310,000 | 4,066,000 | 4,451,000 | 5,686,000 | -3,359,000 | 4,962,000 | 5,069,000 | 6,160,000 | 2,412,000 | 8,155,000 | 6,431,000 | 2,231,000 | -2,900,000 | 4,185,000 | -13,343,000 | 5,640,000 | -5,940,000 | 4,799,000 | -2,248,000 | -1,552,000 | -3,501,000 | -7,630,000 | -1,099,000 | 1,391,000 | 2,418,000 | 1,299,000 | 6,333,000 | 1,335,000 | 3,099,000 | 3,112,000 | -1,017,000 | -1,279,000 | 383,000 | 1,490,000 | 1,287,000 | 231,000 | -1,209,000 | 243,000 | 22,000 | 71,000 | 1,647,000 | 95,000 | 406,000 | -63,000 | -339,000 | -282,000 | 546,000 | 426,000 | 659,000 | 116,000 | 372,000 | 268,000 | 682,000 | -78,000 | 49,000 | 529,000 | 511,000 | 1,479,000 | -809,000 | -463,000 | -1,355,000 | 411,000 | -81,000 | ||
net changes in components of operating assets and liabilities | -37,691,000 | -32,368,000 | -28,688,000 | 10,520,000 | 20,759,000 | 28,473,000 | 570,000 | 2,647,000 | 18,605,000 | -17,648,000 | -39,242,000 | -22,346,000 | 2,939,000 | -29,169,000 | -24,815,000 | 36,334,000 | -5,062,000 | 52,628,000 | 11,984,000 | 7,534,000 | 32,263,000 | -41,107,000 | 3,200,000 | 61,485,000 | -30,373,000 | -3,782,000 | -34,575,000 | 37,381,000 | -29,068,000 | 26,834,000 | -38,174,000 | -52,067,000 | 42,420,000 | -40,975,000 | 5,936,000 | 45,739,000 | -59,607,000 | 52,918,000 | -26,886,000 | 8,697,000 | -10,165,000 | -1,046,000 | 37,192,000 | -17,268,000 | -16,313,000 | -32,722,000 | 37,523,000 | -4,558,000 | -30,292,000 | -8,160,000 | 9,497,000 | -8,629,000 | -20,211,000 | ||||||||||||||||||||||
net cash from operating activities | 46,987,000 | 24,805,000 | 73,968,000 | 87,324,000 | 104,721,000 | 125,921,000 | 124,762,000 | 141,043,000 | 157,664,000 | 97,657,000 | 81,800,000 | 94,308,000 | 104,042,000 | 54,245,000 | 95,594,000 | 54,173,000 | 111,025,000 | 77,159,000 | 1,117,000 | 143,466,000 | 62,610,000 | 89,552,000 | 50,558,000 | 136,119,000 | 81,589,000 | 114,021,000 | 82,475,000 | 156,748,000 | 64,488,000 | 86,328,000 | 121,068,000 | 33,836,000 | 119,349,000 | 64,605,000 | 69,941,000 | 124,725,000 | 62,566,000 | 41,106,000 | 97,408,000 | 121,026,000 | 8,637,000 | 62,465,000 | 82,935,000 | 102,922,000 | -891,000 | 106,088,000 | 29,048,000 | 13,552,000 | 56,970,000 | 38,816,000 | 46,366,000 | 43,659,000 | 79,357,000 | 19,922,000 | 19,161,000 | 29,724,000 | 11,527,000 | -2,105,000 | 56,389,000 | 23,361,000 | -2,577,000 | 13,290,000 | 34,248,000 | 36,765,000 | 15,909,000 | 3,157,000 | 38,578,000 | 33,534,000 | 5,313,000 | 17,383,000 | 8,276,000 | 22,598,000 | 1,318,000 | 1,737,000 | 4,540,000 |
capex | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -430,000 |
free cash flows | 46,987,000 | 24,805,000 | 73,968,000 | 87,324,000 | 104,721,000 | 125,921,000 | 124,762,000 | 141,043,000 | 157,664,000 | 97,657,000 | 81,800,000 | 94,308,000 | 104,042,000 | 54,245,000 | 95,594,000 | 54,173,000 | 111,025,000 | 77,159,000 | 1,117,000 | 143,466,000 | 62,610,000 | 89,552,000 | 50,558,000 | 136,119,000 | 81,589,000 | 114,021,000 | 82,475,000 | 156,748,000 | 64,488,000 | 86,328,000 | 121,068,000 | 33,836,000 | 119,349,000 | 64,605,000 | 69,941,000 | 124,725,000 | 62,566,000 | 41,106,000 | 97,408,000 | 121,026,000 | 8,637,000 | 62,465,000 | 82,935,000 | 102,922,000 | -891,000 | 106,088,000 | 29,048,000 | 13,552,000 | 56,970,000 | 38,816,000 | 46,366,000 | 43,659,000 | 79,357,000 | 19,922,000 | 19,161,000 | 29,724,000 | 11,527,000 | -2,105,000 | 56,389,000 | 23,361,000 | -2,577,000 | 13,290,000 | 34,248,000 | 36,765,000 | 15,909,000 | 3,157,000 | 38,578,000 | 33,534,000 | 5,313,000 | 17,383,000 | 8,276,000 | 22,598,000 | 1,318,000 | 1,737,000 | 4,110,000 |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to acquire fixed and intangible assets | -54,575,000 | -81,567,000 | -121,057,000 | -119,645,000 | -172,270,000 | -174,173,000 | -224,251,000 | -148,407,000 | -115,736,000 | -131,625,000 | -120,406,000 | -122,348,000 | -101,242,000 | -80,199,000 | -83,423,000 | -106,560,000 | -72,024,000 | -39,388,000 | -43,752,000 | -30,943,000 | -31,437,000 | -38,001,000 | -53,650,000 | -40,932,000 | -39,054,000 | -29,612,000 | -42,499,000 | -41,898,000 | -44,919,000 | -66,051,000 | -67,940,000 | -56,073,000 | -65,288,000 | -61,292,000 | -99,882,000 | -115,802,000 | -129,164,000 | -118,252,000 | -136,270,000 | -118,858,000 | -129,142,000 | -111,504,000 | -107,421,000 | -95,067,000 | -136,740,000 | -104,254,000 | -143,485,000 | -92,468,000 | -60,015,000 | -47,151,000 | -29,754,000 | -36,324,000 | -32,905,000 | -47,473,000 | -12,835,000 | -5,829,000 | -3,839,000 | -5,489,000 | -3,601,000 | -2,819,000 | -3,681,000 | -2,299,000 | -1,676,000 | -2,059,000 | |||||||||||
proceeds from disposal of discontinued operations, net of cash divested | 0 | 996,642,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash distributions received from equity investees - return of investment | 5,797,000 | 6,152,000 | 6,998,000 | 4,141,000 | 7,546,000 | 6,300,000 | 6,699,000 | 6,601,000 | 4,365,000 | 4,364,000 | 6,008,000 | 7,111,000 | 7,701,000 | 9,314,000 | 1,907,000 | 5,976,000 | 7,060,000 | 7,522,000 | 5,386,000 | 5,425,000 | 8,214,000 | 8,551,000 | 9,277,000 | 4,194,000 | 4,805,000 | 5,518,000 | 4,801,000 | 6,063,000 | 5,788,000 | 7,870,000 | 3,663,000 | 7,827,000 | 5,179,000 | 3,537,000 | 2,636,000 | 2,733,000 | 1,956,000 | 3,583,000 | 3,609,000 | 2,995,000 | 4,314,000 | 3,813,000 | 2,283,000 | ||||||||||||||||||||||||||||||||
investments in equity investees | 0 | 0 | 0 | -285,000 | -26,000 | -2,266,000 | -1,007,000 | -1,190,000 | -4,860,000 | -2,465,000 | -1,653,000 | -1,323,000 | -223,000 | -58,000 | -2,565,000 | 0 | -1,135,000 | -145,000 | -1,150,000 | 0 | -1,750,000 | -500,000 | -25,600,000 | -4,117,000 | -10,709,000 | -23,108,000 | -5,236,000 | -1,673,000 | -64,534,000 | -6,677,000 | -5,641,000 | -17,889,000 | -33,542,000 | 0 | 0 | -194,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from asset sales | 576,000 | 116,000 | 503,000 | 306,000 | 10,792,000 | 204,000 | 171,000 | 105,000 | 180,000 | 22,000 | 50,000 | 150,000 | 381,000 | 191,000 | 9,000 | 23,000 | 22,590,000 | 143,000 | 243,000 | 61,000 | 297,000 | 29,000 | 503,000 | 358,000 | 273,240,000 | 35,667,000 | 1,186,000 | 6,000 | 46,518,000 | 967,000 | 37,003,000 | 1,234,000 | 120,000 | 2,959,000 | 224,000 | 343,000 | 460,000 | 1,768,000 | 45,000 | 61,000 | 72,000 | 184,000 | 294,000 | 332,000 | 106,000 | 1,980,000 | |||||||||||||||||||||||||||||
net cash from investing activities | -48,202,000 | 921,343,000 | -115,778,000 | -112,341,000 | -157,337,000 | -166,708,000 | -217,656,000 | -144,268,000 | -109,864,000 | -121,860,000 | -120,307,000 | -120,298,000 | -58,400,000 | -75,514,000 | -80,365,000 | -99,387,000 | -64,314,000 | -30,051,000 | -28,893,000 | -25,218,000 | -30,880,000 | -33,381,000 | -33,165,000 | -23,829,000 | -582,000 | -35,577,000 | -56,768,000 | -20,306,000 | -1,375,912,000 | -24,239,000 | -54,416,000 | -94,045,000 | -106,400,000 | -115,313,000 | -134,551,000 | -129,421,000 | -1,630,631,000 | -125,777,000 | -103,630,000 | -254,324,000 | -117,514,000 | -138,624,000 | -113,525,000 | -161,910,000 | -326,883,000 | -60,022,000 | -107,015,000 | -32,830,000 | -38,440,000 | -48,322,000 | -282,015,000 | -26,607,000 | -143,305,000 | 1,035,000 | -3,420,000 | -333,003,000 | -2,575,000 | -3,129,000 | -2,031,000 | -994,000 | -2,199,000 | -9,472,000 | -16,568,000 | -7,713,000 | -85,017,000 | -232,288,000 | -8,706,000 | -7,319,000 | -304,050,000 | -628,000 | |||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on senior secured credit facility | 245,900,000 | 249,000,000 | 347,500,000 | 293,400,000 | 402,300,000 | 364,300,000 | 353,790,000 | 327,800,000 | 232,600,000 | 269,376,000 | 274,500,000 | 294,000,000 | 221,300,000 | 181,700,000 | 223,200,000 | 186,500,000 | 154,600,000 | 212,000,000 | 208,900,000 | 129,600,000 | 291,000,000 | 393,500,000 | 217,600,000 | 210,500,000 | 199,500,000 | 187,500,000 | 220,900,000 | 216,700,000 | 209,300,000 | 333,800,000 | 211,000,000 | 837,000,000 | 194,000,000 | 216,700,000 | 232,200,000 | 251,700,000 | 312,500,000 | 319,400,000 | 356,200,000 | 618,350,000 | 324,300,000 | 226,200,000 | 419,000,000 | 239,700,000 | 931,300,000 | 249,900,000 | 358,800,000 | 566,000,000 | 282,100,000 | 386,400,000 | 267,400,000 | 706,300,000 | |||||||||||||||||||||||
repayments on senior secured credit facility | -174,300,000 | -540,000,000 | -264,100,000 | -220,600,000 | -650,700,000 | -279,400,000 | -253,890,000 | -263,000,000 | -223,400,000 | -350,376,000 | -189,300,000 | -208,400,000 | -281,500,000 | -135,900,000 | -607,200,000 | -171,700,000 | -435,400,000 | -156,700,000 | -550,000,000 | -197,800,000 | -215,400,000 | -375,400,000 | -205,300,000 | -230,500,000 | -174,500,000 | -215,600,000 | -471,500,000 | -302,300,000 | -182,000,000 | -154,000,000 | -484,300,000 | -675,500,000 | -193,000,000 | -284,900,000 | -121,000,000 | -490,500,000 | -186,700,000 | -154,400,000 | -255,300,000 | -189,450,000 | -387,500,000 | -128,200,000 | -203,600,000 | -396,900,000 | -1,079,600,000 | -192,200,000 | -187,300,000 | -473,800,000 | -234,000,000 | -615,400,000 | -250,400,000 | -668,300,000 | |||||||||||||||||||||||
proceeds from issuance of senior unsecured notes | 600,000,000 | 0 | 0 | 0 | 450,000,000 | 739,718,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of senior unsecured notes | -587,593,000 | 0 | -534,834,000 | 0 | 0 | -341,135,000 | 0 | -31,404,000 | 0 | 0 | 0 | -80,859,000 | -358,065,000 | -6,318,000 | 0 | 0 | 0 | -145,170,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of alkali senior secured notes | -2,923,000 | -2,880,000 | -2,839,000 | -2,976,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | -35,000 | -1,447,000 | -10,173,000 | -4,433,000 | -12,170,000 | -1,082,000 | -10,090,000 | -406,000 | -1,325,000 | -12,944,000 | 0 | -249,000 | -140,000 | -843,000 | -9,449,000 | -1,916,000 | -11,401,000 | -1,982,000 | -2,000 | -13,295,000 | 0 | -18,000 | -65,000 | -159,000 | -8,105,000 | -10,272,000 | 0 | -39,000 | -540,000 | -19,943,000 | -39,000 | -1,105,000 | 0 | 0 | 0 | -8,157,000 | 4,000 | ||||||||||||||||||||||||||||||||||||||
contributions from noncontrolling interests | 22,622,000 | 7,767,000 | 10,755,000 | 9,090,000 | 7,200,000 | 9,000,000 | 14,400,000 | 25,920,000 | 15,840,000 | 19,080,000 | 3,600,000 | 10,440,000 | 7,977,000 | 822,000 | 146,000 | 172,000 | 149,000 | 236,000 | 191,000 | 319,000 | 467,000 | 1,377,000 | 2,047,000 | 2,375,000 | 620,000 | 610,000 | 612,000 | 660,000 | 920,000 | 400,000 | 1,125,000 | ||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interests | -13,086,000 | -11,151,000 | -7,146,000 | -10,242,000 | -9,090,000 | -10,107,000 | -11,376,000 | -10,980,000 | -7,218,000 | -15,005,000 | -7,211,000 | -6,324,000 | -13,130,000 | -5,202,000 | -400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to common unitholders | -20,207,000 | -20,207,000 | -20,207,000 | -18,370,000 | -18,370,000 | -18,370,000 | -18,369,000 | -18,387,000 | -18,387,000 | -18,387,000 | -18,387,000 | -18,387,000 | -18,387,000 | -18,387,000 | -18,387,000 | -18,387,000 | -18,387,000 | -18,387,000 | -18,388,000 | -18,387,000 | -18,386,000 | -67,419,000 | -67,418,000 | -67,418,000 | -67,419,000 | -67,419,000 | -66,192,000 | -64,967,000 | -63,742,000 | -62,515,000 | -61,289,000 | -88,593,000 | -88,228,000 | -83,765,000 | -82,585,000 | -81,433,000 | -73,934,000 | -72,087,000 | -70,363,000 | -68,710,000 | -60,774,000 | -56,542,000 | -54,111,000 | -50,114,000 | -48,783,000 | -47,453,000 | -46,344,000 | -42,302,000 | -40,405,000 | -39,390,000 | -38,375,000 | -36,563,000 | -35,768,000 | -31,677,000 | -30,777,000 | -29,878,000 | -26,343,000 | -25,846,000 | -15,339,000 | -14,845,000 | -14,548,000 | -14,251,000 | -13,918,000 | -13,620,000 | -13,317,000 | -13,021,000 | -12,724,000 | -12,427,000 | -11,475,000 | -10,903,000 | -7,646,000 | -3,170,000 | -2,758,000 | ||
distributions to class a convertible preferred unitholders | -14,868,000 | -26,968,000 | -21,894,000 | -21,894,000 | -21,894,000 | -21,894,000 | -22,597,000 | -23,314,000 | -24,017,000 | -24,002,000 | -18,684,000 | -18,684,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of class a convertible preferred units | 0 | -262,500,000 | -25,000,000 | -25,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -371,693,000 | -598,340,000 | 39,594,000 | 24,286,000 | 50,264,000 | 47,600,000 | 81,027,000 | 12,820,000 | -54,296,000 | 34,442,000 | 40,589,000 | 21,959,000 | -31,678,000 | 10,829,000 | -5,733,000 | 14,422,000 | -34,210,000 | -40,339,000 | -116,058,000 | -33,400,000 | -73,568,000 | -326,000 | -55,708,000 | -50,049,000 | -89,288,000 | -317,673,000 | -152,134,000 | -37,157,000 | -22,509,000 | -101,415,000 | 1,341,693,000 | -95,806,000 | -6,445,000 | 27,686,000 | -23,428,000 | 48,986,000 | 94,861,000 | 27,340,000 | 1,516,454,000 | 114,721,000 | 42,841,000 | 163,926,000 | 17,191,000 | 142,165,000 | 10,247,000 | 124,869,000 | 311,522,000 | 5,737,000 | 72,900,000 | -17,715,000 | -4,800,000 | -30,317,000 | 265,600,000 | 13,887,000 | 112,523,000 | -11,283,000 | 3,918,000 | 279,318,000 | -23,761,000 | 529,000 | -4,197,000 | -37,806,000 | -32,795,000 | -14,900,000 | 9,818,000 | -34,251,000 | 64,667,000 | 224,731,000 | -9,097,000 | 3,127,000 | 285,387,000 | -3,978,000 | |||
net increase in cash, cash equivalents and restricted cash | -372,908,000 | 347,808,000 | -731,000 | -2,352,000 | 6,813,000 | 9,595,000 | -6,496,000 | 10,239,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 0 | 29,552,000 | 0 | 0 | 28,038,000 | 0 | 0 | 26,567,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of period: discontinued operations | 0 | 22,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period: continuing operations | 0 | 7,352,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | -372,908,000 | 377,360,000 | -731,000 | -2,352,000 | 34,851,000 | 9,595,000 | -6,496,000 | 36,806,000 | -4,031,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period: discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period: continuing operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of period: continuing operations | 377,360,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided byoperating activities - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | -38,901,000 | -13,627,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment expense | 0 | 3,331,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cancellation of debt income | 1,000 | -3,882,000 | -6,768,000 | -809,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized losses (gains) on derivative transactions | 1,527,000 | 1,577,000 | -5,860,000 | -5,081,000 | 2,894,000 | 27,127,000 | -8,381,000 | -1,903,000 | -1,648,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash distributions received from equity investees—return of investment | 2,859,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of alkali senior secured notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of redeemable nci preferred units | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of class a common units | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents and restricted cash | -10,440,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash at beginning of period | 24,992,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash at end of period | 14,552,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 2030 notes | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments received under previously owned direct financing leases | 17,500,000 | 17,500,000 | 17,500,000 | 17,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of alkali senior secured notes | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of redeemable noncontrolling interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of preferred units | 0 | 40,082,000 | 35,280,000 | 17,738,000 | 73,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash proceeds from the sale of a noncontrolling interest in a subsidiary | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of asset | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized losses on derivative transactions | 6,460,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of 2030 notes | 500,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization and write-off of debt issuance costs and premium or discount | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of unearned income and initial direct costs on direct financing leases | -630,000 | -2,415,000 | -2,873,000 | -2,929,000 | -2,976,000 | -3,044,000 | -3,088,000 | -3,139,000 | -3,188,000 | -3,232,000 | -3,285,000 | -3,330,000 | -3,373,000 | -3,416,000 | -3,458,000 | -3,500,000 | -3,539,000 | -3,582,000 | -3,618,000 | -3,656,000 | -3,693,000 | -3,720,000 | -3,761,000 | -3,805,000 | -3,873,000 | -3,911,000 | -3,945,000 | -3,977,000 | -3,992,000 | -4,024,000 | -4,053,000 | -4,083,000 | -4,147,000 | -4,185,000 | -4,215,000 | -4,241,000 | -4,269,000 | -4,296,000 | -4,323,000 | -4,349,000 | -4,376,000 | -4,402,000 | -4,424,000 | -4,449,000 | -4,489,000 | -4,514,000 | -4,537,000 | -4,555,000 | -4,550,000 | -4,570,000 | |||||||||||||||||||||||||
redemption of preferred units | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization and write-off of debt issuance costs and premium | 2,034,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to preferred unitholders | -18,684,000 | -18,684,000 | -18,684,000 | -18,684,000 | -18,684,000 | -18,684,000 | -18,684,000 | -18,684,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net changes in components of operating assets and liabilities, net of acquisitions | -16,193,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of non-cash costs on previously owned direct financing leases | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, restricted cash, and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, restricted cash and cash equivalents at beginning of period | 0 | 0 | 27,018,000 | 0 | 0 | 56,405,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, restricted cash and cash equivalents at end of period | -30,792,000 | 12,501,000 | 33,787,000 | -1,485,000 | 3,992,000 | 41,509,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, restricted cash, and cash equivalents | 12,501,000 | 6,769,000 | -14,896,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization and write-off of debt issuance costs and discount | 3,210,000 | 2,544,000 | 3,444,000 | 11,527,000 | 2,695,000 | 2,688,000 | 2,682,000 | 2,669,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized (gains) losses on derivative transactions | 17,599,000 | 20,773,000 | -9,771,000 | 21,307,000 | -31,118,000 | -1,992,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior unsecured notes due 2028 | 0 | 0 | 750,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments received under direct financing leases | 0 | 46,503,000 | 5,167,000 | 5,167,000 | 5,167,000 | 5,167,000 | 5,167,000 | 5,167,000 | 5,167,000 | 5,167,000 | 5,167,000 | 5,167,000 | 5,167,000 | 5,167,000 | 5,167,000 | 5,167,000 | 5,171,000 | 5,168,000 | 5,166,000 | 5,167,000 | 5,163,000 | 5,168,000 | 5,166,000 | 5,167,000 | 5,289,000 | 5,315,000 | 5,316,000 | 5,315,000 | 5,316,000 | 5,315,000 | 5,316,000 | 5,315,000 | 5,415,000 | 5,463,000 | 5,464,000 | 5,462,000 | 5,463,000 | 5,463,000 | 5,464,000 | 5,462,000 | 5,465,000 | 5,463,000 | 5,462,000 | 5,464,000 | 5,463,000 | 5,463,000 | 5,465,000 | 5,462,000 | 5,463,000 | 5,462,000 | 299,000 | 295,000 | 298,000 | 296,000 | 297,000 | 297,000 | 297,000 | ||||||||||||||||||
deferred and other tax benefits | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from (provided by) investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided used in financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase decrease in cash, restricted cash, and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of senior unsecured notes due 2022 | -750,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from leased items no longer in use | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions | 0 | -1,325,000,000 | 0 | 0 | 0 | -25,394,000 | -2,871,000 | 41,000 | 0 | 0 | 0 | -205,576,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions in aid of construction costs | 0 | 0 | 0 | 124,000 | 1,166,000 | 3,268,000 | 4,852,000 | 4,088,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common units for cash | 0 | -24,000 | -431,000 | 140,968,000 | -31,000 | 0 | 436,037,000 | 115,000 | -23,000 | 0 | 0 | -103,000 | 169,524,000 | 0 | 209,072,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on derivative transactions | -9,073,000 | 7,638,000 | 5,666,000 | -1,984,000 | 627,000 | 2,642,000 | 2,479,000 | 419,000 | 142,000 | -571,000 | -338,000 | 1,651,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 904,000 | -1,578,000 | 4,032,000 | -8,246,000 | 7,051,000 | -653,000 | -383,000 | -696,000 | 3,744,000 | 3,582,000 | 1,416,000 | -4,673,000 | 6,849,000 | -2,419,000 | 1,676,000 | -7,463,000 | 2,599,000 | 2,650,000 | 2,810,000 | -7,993,000 | -1,809,000 | 2,685,000 | 4,701,000 | -4,179,000 | 419,000 | 718,000 | 3,507,000 | 1,279,000 | -1,607,000 | -5,177,000 | 7,062,000 | -4,552,000 | -3,386,000 | 13,184,000 | -2,244,000 | -420,000 | 4,084,000 | 3,935,000 | 912,000 | 602,000 | -66,000 | ||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 10,300,000 | 0 | 0 | 0 | 9,041,000 | 0 | 0 | 0 | 7,029,000 | 0 | 0 | 0 | 10,895,000 | 0 | 0 | 0 | 9,462,000 | 0 | 0 | 0 | 8,866,000 | 0 | 0 | 0 | 11,282,000 | 0 | 0 | 0 | 10,817,000 | 0 | 0 | 0 | 5,762,000 | 0 | 0 | 0 | 4,148,000 | 0 | 0 | 0 | 18,985,000 | 0 | 0 | 0 | 11,851,000 | 0 | 0 | 0 | 2,318,000 | ||||||||||||||||||||||||
cash and cash equivalents at end of period | 47,030,000 | -1,625,000 | 11,204,000 | -1,578,000 | 4,032,000 | -8,246,000 | 16,092,000 | -653,000 | -383,000 | -696,000 | 10,773,000 | 3,582,000 | -5,103,000 | -3,761,000 | 12,311,000 | -4,673,000 | 6,849,000 | -2,419,000 | 11,138,000 | -7,463,000 | 2,599,000 | 2,650,000 | 11,676,000 | -7,993,000 | -1,809,000 | 2,685,000 | 15,983,000 | -4,179,000 | 419,000 | 718,000 | 14,324,000 | 6,441,000 | -1,058,000 | 1,279,000 | 4,155,000 | 2,704,000 | -2,975,000 | -5,177,000 | 11,210,000 | -4,552,000 | 1,771,000 | -8,463,000 | 15,392,000 | -3,386,000 | 13,184,000 | -2,244,000 | 11,431,000 | 4,084,000 | 3,935,000 | 912,000 | 2,920,000 | -66,000 | |||||||||||||||||||||||
net decrease in cash and cash equivalents | -8,463,000 | -3,593,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of class a convertible preferred units | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization and writeoff of debt issuance costs and discount | 4,161,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash effect of equity-based compensation plans | -136,000 | -251,000 | -4,067,000 | -2,321,000 | 864,000 | 456,000 | 1,847,000 | 5,358,000 | -1,103,000 | -1,373,000 | 1,643,000 | 1,583,000 | 3,161,000 | -3,130,000 | 1,357,000 | 3,381,000 | 2,886,000 | 1,894,000 | 1,869,000 | 1,689,000 | 7,021,000 | 2,580,000 | 3,000,000 | 1,494,000 | 123,000 | 1,490,000 | -748,000 | -622,000 | -135,000 | ||||||||||||||||||||||||||||||||||||||||||||||
gain on basis step up on historical interest | 2,880,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions (distributions) from (to) noncontrolling interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs and discount | 2,894,000 | 2,678,000 | 2,582,000 | 2,441,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of series a convertible preferred units | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 56,609,000 | 56,112,000 | 65,396,000 | 54,265,000 | 55,900,000 | 46,635,000 | 53,640,000 | 41,170,000 | 28,205,000 | 27,125,000 | 25,989,000 | 25,148,000 | 20,491,000 | 19,280,000 | 18,007,000 | 16,066,000 | 15,670,000 | 15,053,000 | 15,719,000 | 15,055,000 | 15,357,000 | 15,035,000 | 14,593,000 | 14,253,000 | 13,903,000 | 15,806,000 | 16,133,000 | 15,419,000 | 19,760,000 | 18,100,000 | 16,721,000 | 16,789,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from asset sales and discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior unsecured notes, including discount | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs and discount or premium | 2,571,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior unsecured notes, including premium | 0 | 0 | 0 | 350,000,000 | 0 | 0 | 0 | 101,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs and premium | 1,941,000 | 5,279,000 | 1,247,000 | 1,221,000 | 1,216,000 | 1,104,000 | 1,106,000 | 1,106,000 | 1,022,000 | 871,000 | 904,000 | 880,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on derivative transactions | -1,241,000 | -225,000 | 1,534,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash compensation charge | 75,634,000 | 2,965,000 | 301,000 | -1,977,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred and other tax (benefits) liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general partner contributions | 2,491,000 | 0 | 0 | 37,000 | 2,000 | 1,000 | 1,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to general partner interest | -3,460,000 | -2,945,000 | -2,636,000 | -2,328,000 | -2,013,000 | -1,706,000 | -1,396,000 | -1,089,000 | -988,000 | -886,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of noncontrolling interest in dg marine | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior unsecured notes issuance costs | -106,000 | -2,584,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bank borrowings | 509,200,000 | 205,900,000 | 303,800,000 | 140,300,000 | 127,600,000 | 130,400,000 | 216,400,000 | 214,629,000 | 130,400,000 | 81,000,000 | 44,000,000 | 52,700,000 | 77,600,000 | 40,812,000 | 146,800,000 | 272,400,000 | 71,700,000 | 36,400,000 | 341,000,000 | 12,600,000 | 2,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
bank repayments | -480,300,000 | -164,500,000 | -341,900,000 | -123,800,000 | -98,100,000 | -196,400,000 | -195,300,000 | -188,129,000 | -118,900,000 | -98,500,000 | -59,000,000 | -52,100,000 | -54,100,000 | -56,912,000 | -74,400,000 | -35,400,000 | -69,700,000 | -241,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, amortization and impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization and write-off of debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in equity investees and other investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
credit facility and senior unsecured notes issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests contributions, net of distributions | -2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities— | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization and write-off of credit facility issuance costs | 792,000 | 655,000 | 655,000 | 584,000 | 1,229,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash compensation credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of fmt assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
credit facility issuance fees | -156,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of non-controlling interests in dg marine | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of investments in joint ventures | -1,433,000 | -377,000 | -363,000 | -182,000 | -165,000 | 788,000 | -264,000 | -1,906,000 | -131,000 | -216,000 | 16,000 | -178,000 | -355,000 | -361,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from joint ventures - return on investment | 2,129,000 | 372,000 | 420,000 | 702,000 | 150,000 | 0 | 400,000 | 400,000 | 301,000 | 156,000 | 298,000 | 517,000 | 569,000 | 443,000 | 409,000 | 424,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
co2 pipeline transactions and related costs | 0 | -58,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from joint ventures - return of investment | 2,551,000 | 128,000 | 0 | 448,000 | 277,000 | 161,000 | 6,000 | 28,000 | 134,000 | 227,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in joint ventures and other investments | 0 | -62,000 | 0 | -21,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of grifco assets | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
credit facility and senior unsecured notes issuance fees | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of common units for cash | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation of fixed assets | 5,540,000 | 5,839,000 | 5,862,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangible and co2 assets | 7,937,000 | 7,767,000 | 7,544,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash effect of unit-based compensation plans | 1,869,000 | -171,000 | 243,000 | -6,097,000 | 4,357,000 | 3,163,000 | 2,825,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash items | 3,225,000 | -2,079,000 | 1,277,000 | 237,000 | 987,000 | -753,000 | -517,000 | 1,793,000 | -1,063,000 | 54,000 | -166,000 | 1,659,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests distributions | -2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of credit facility issuance costs | 455,000 | 487,000 | 481,000 | 480,000 | 427,000 | 267,000 | 268,000 | 236,000 | 137,000 | 136,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net changes in components of operating assets and liabilities, net of working capital acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of davison assets, net of cash acquired | 0 | -280,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of port hudson assets | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment to grifco of seller-financing of asset acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net noncontrolling interest (distributions) contributions | -1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to acquire fixed assets | -17,076,000 | -7,464,000 | -20,347,000 | -3,104,000 | -6,439,000 | -4,943,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to non-controlling interests | -1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional purchase price consideration paid to grifco | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest contributions, net of distributions | -1,000 | 19,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of these consolidated financial statements. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash effects of unit-based compensation plans | -723,000 | 293,000 | -912,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in components of operating assets and liabilities - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -21,194,000 | -25,613,000 | -9,370,000 | -1,481,000 | 1,102,000 | 2,596,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventories | -3,685,000 | -868,000 | -1,928,000 | -3,953,000 | 9,915,000 | -727,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | -3,138,000 | 295,000 | -371,000 | -1,372,000 | -1,467,000 | 144,000 | 808,000 | 396,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | -23,114,000 | 13,491,000 | 26,699,000 | 23,704,000 | 9,888,000 | 53,000 | 878,000 | -2,891,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities | 3,085,000 | 539,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in joint ventures and other investments | 0 | 0 | -2,210,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of assets | 147,000 | 181,000 | 245,000 | 0 | 179,000 | 16,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of assets | 76,000 | 18,000 | 290,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in components of operating assets and liabilities -accounts receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities and taxes payable | 4,462,000 | -2,325,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepayment on purchase of port hudson assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of unearned income on direct financing leases | -148,000 | -152,000 | -153,000 | -160,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax benefit | -1,626,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to general partner interest and minority interest owner | -468,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of co2 contracts | 1,083,000 | 970,000 | 1,011,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect adjustment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash effect of stock appreciation rights plan | -786,000 | -1,644,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash charges | 387,000 | 962,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in components of operating assets and liabilities, net of working capital acquired - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
co2 contracts acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to general partner | -55,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general partner contribution | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to general partner and minority interest owner | -64,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 963,000 | 958,000 | 952,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in components of working capital - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to property and equipment | -430,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in sandhill group, llc | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments, other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of these unaudited consolidated financial statements. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposal of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bank borrowings (repayments) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
credit facility issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of limited and general partner interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest (distributions) contributions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of joint ventures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from joint ventures – return on investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on asset disposals | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect adjustment for new accounting principle | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in t&p syngas supply company | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from joint ventures – return of investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bank borrowings of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year |
We provide you with 20 years of cash flow statements for Genesis Energy L.P stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Genesis Energy L.P stock. Explore the full financial landscape of Genesis Energy L.P stock with our expertly curated income statements.
The information provided in this report about Genesis Energy L.P stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.