Genesis Energy L.P. logo

Genesis Energy L.P.

GEL | NYSE
Chart Builder DCF Calculator
$14.68
+$0.01 (+0.07%)
Nov 2, 2026, 10:41 AM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
68.95M 6.8M 19.87M 450.3M 10.01M -460.31M -41.29M -9.29M -1.39M 18.96M 20.5M 66.78M 49.34M 3.39M 46.6M 8.57M 69.52M 4.45M -58.99M -13.83M -35.78M -29.44M
Depreciation & Amortization
60.89M 61.15M 65.61M -130.94M 55.91M 75.03M 83.54M 84.79M 76.27M 72.63M 73.48M 67.27M 71.76M 72.28M 81.91M 73.05M 143.18M 68.49M 108.77M 66.19M 82.49M 66.29M
Stock-Based Compensation
2.77M n/a n/a -15.52M 3.15M 2.49M -2.89M -737K 5.47M 4.32M 10.14M 5.58M n/a 4.63M 6.98M 4.19M 3.58M 3.06M 3.67M 2.23M 1.32M 1.56M
Other Working Capital
52.6M -8.93M -11.97M 10.57M -27.26M -21.24M -169K -29.27M 14.31M -10.57M 8.19M 6.14M 51.63M -48.36M -5.24M -12.31M 42.75M -5.39M 10.5M -7.48M 9.7M 28M
Other Non-Cash Items
-34.6M 25.81M 28.46M -213.27M 15.56M 440.07M 61.81M 2.03M 4.13M 1.04M 21.62M -1.61M 24.53M 34.59M -15.79M 30.43M -115.6M 7.24M 18.2M 24.17M 26.32M 43.74M
Deferred Income Tax
188K -188K 688K n/a 45K -113K 1.48M 13K -522K 509K -1.55M 374K 131K 420K 1.35M 410K 421K 179K 350K 228K 330K 72K
Change in Working Capital
76.9M -6.19M 1.19M -20.32M -37.69M -32.37M -28.69M 10.52M 20.76M 28.47M 570K 2.65M 18.61M -17.65M -39.24M -22.35M 2.94M -29.17M 23.59M -24.82M 36.33M -5.06M
Operating Cash Flow
175.1M 87.38M 115.83M 70.25M 46.99M 24.81M 73.97M 87.32M 104.72M 125.92M 124.76M 141.04M 164.36M 97.66M 81.8M 94.31M 104.04M 54.25M 95.59M 54.17M 111.03M 77.16M
Capital Expenditures
-27.08M -26.06M -23.78M -26.97M -54.58M -81.57M -121.06M -119.65M -172.27M -174.17M -224.25M -148.41M -115.74M -131.63M -120.41M -122.35M -101.24M -80.2M -83.42M -106.56M -72.02M -39.39M
Cash Acquisitions
7.51M 1.87M 19.87M n/a n/a n/a n/a n/a n/a -285K -26K -2.27M 16.02M -1.19M -4.86M -2.47M -1.65M -1.32M -223K -129K 158K n/a
Purchase of Investments
-6.4M -2.78M -892K n/a n/a n/a n/a 285K n/a n/a n/a n/a -1.01M -1.19M n/a -2.47M -1.65M n/a n/a n/a n/a n/a
Sales Maturities Of Investments
8.29M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 1.19M n/a 2.47M 1.65M n/a n/a n/a n/a n/a
Other Investing Acitivies
-472K n/a n/a 5.68M 6.37M 1B 5.28M 7.02M 14.93M 7.75M 6.62M 6.41M n/a 10.96M 4.96M 4.52M 44.5M 6.01M 3.28M 7.3M 7.71M 9.34M
Investing Cash Flow
-18.16M -26.97M -4.8M -21.29M -48.2M 921.34M -115.78M -112.34M -157.34M -166.71M -217.66M -144.27M -100.72M -121.86M -120.31M -120.3M -58.4M -75.51M -80.37M -99.39M -64.31M -30.05M
Debt Repayment
41.25M 121.92M -52.2M -13.01M -342.77M -291M 92.88M 69.92M 109.45M 81.92M 158.83M 64.8M 7.88M 77.87M 85.2M 54.2M 306.96M 45.8M -384M 14.8M -21.43M -25.56M
Common Stock Repurchased
133.55M -137.2M n/a n/a n/a n/a n/a n/a n/a n/a -25M -26.04M -25M n/a -288.63M n/a -288.63M n/a n/a n/a n/a n/a
Dividend Paid
-34.88M -39.4M -35.08M -35.08M -35.08M -47.18M -42.1M -40.26M -40.26M -40.26M -40.97M -41.7M -42.4M -42.39M -37.07M -37.07M -37.07M -37.07M -37.07M -37.07M -37.07M -37.07M
Other Financial Acitivies
-35.25M -7.96M -22.23M -413K 6.15M 2.34M -11.19M -5.37M -18.92M 5.94M -11.84M 15.77M -10.61M -1.03M 281.09M 4.83M -12.94M 2.1M 415.34M -3.39M -10.99M 4.55M
Financial Cash Flow
-116.92M -62.64M -109.51M -48.5M -371.69M -598.34M 39.59M 24.29M 50.26M 47.6M 81.03M 12.82M -70.14M 34.44M 40.59M 21.96M -31.68M 10.83M -5.73M 14.42M -34.21M -40.34M
Net Cash Flow
40.03M -2.23M 1.52M 463K -372.91M 347.81M -2.22M -731K -2.35M 6.81M -11.87M 9.6M -6.5M 10.24M 2.08M -4.03M 13.96M -10.44M 9.5M -30.79M 12.5M 6.77M
Free Cash Flow
148.03M 61.33M 92.05M 43.29M -7.59M -56.76M -47.09M -32.32M -67.55M -48.25M -99.49M -7.36M 48.63M -33.97M -38.61M -28.04M 2.8M -25.95M 12.17M -52.39M 39M 37.77M
Adj. Free Cash Flow
145.25M 61.33M 92.05M 58.81M -10.74M -59.25M -44.2M -31.58M -73.02M -52.57M -109.63M -12.94M 48.63M -38.6M -45.58M -32.23M -783K -29.02M 8.5M -54.61M 37.68M 36.21M
Maintenance CapEx
-27.08M -26.06M -23.78M -26.97M -54.58M -81.57M -121.06M -119.65M -172.27M -174.17M -104.13M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -39.39M
Growth CapEx
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -120.12M -148.41M -115.74M -131.63M -120.41M -122.35M -101.24M -80.2M -83.42M -106.56M -72.02M n/a
Owner Earnings
148.03M 61.33M 92.05M 43.29M -7.59M -56.76M -47.09M -32.32M -67.55M -48.25M 20.63M 141.04M 164.36M 97.66M 81.8M 94.31M 104.04M 54.25M 95.59M 54.17M 111.03M 37.77M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.