PEMBINA PIPELINE CORP (PBA) Financial Statements — Income, Balance Sheet, Cash Flow

Overview Financials Chart Business Summary Filings Ownership Valuation

Financial Statements — PBA

Balance Sheet

(in billions CAD)

Metric	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Cash & Equivalents	0.11	0.14	0.15	0.11	0.04	0.08	0.13
Inventory	0.28	0.30	0.33	0.27	0.38	0.22	0.13
Total Current Assets	1.26	1.57	2.63	1.36	1.25	0.99	0.99
Goodwill	4.99	5.02	4.55	4.56	4.69	4.69	4.68
Total Non-current Assets	34.30	34.39	29.99	30.11	30.21	30.43	32.17
Total Assets	35.56	35.97	32.62	31.48	31.46	31.42	33.15
Total Current Liabilities	2.07	2.91	3.22	2.05	2.39	1.78	1.46
Total Non-current Liabilities	16.72	15.55	13.58	13.64	14.70	14.62	14.93
Total Liabilities	18.78	18.46	16.81	15.69	17.09	16.40	16.38
Retained Earnings	--	--	--	--	--	(1.78)	--
Total Stockholder Equity	16.77	17.51	15.81	15.79	14.36	15.02	16.77

Income Statement

(in billions CAD) (except per-share rows)

Metric	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Total Revenue	7.78	7.38	9.13	11.61	8.63	5.95	7.23
Cost of Revenue*	4.59	4.07	6.29	8.49	5.98	3.95	4.80
Gross Profit	3.19	3.32	2.84	3.12	2.65	2.01	2.43
Selling, General & Admin	0.48	0.44	0.24	0.22	0.18	0.13	0.30
Total Operating Expenses*	0.38	1.03	0.24	0.26	0.27	0.24	0.61
Operating Income	2.81	2.28	2.66	3.71	2.12	0.00	1.82
Pretax Income	2.21	1.72	2.19	3.22	1.67	(0.42)	1.53
Tax Provision	0.51	(0.15)	0.41	0.25	0.42	(0.10)	0.04
Net Income	1.69	1.87	1.78	2.97	1.24	(0.32)	1.49
Basic EPS	2.67	3.00	3.00	5.14	2.00	(0.86)	2.66
Diluted EPS	2.66	3.00	2.99	5.12	1.99	(0.86)	2.65

* Derived from reported values

Cash Flow Statement

(in billions CAD)

Metric	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Operating Cash Flow	3.30	3.21	2.64	2.93	2.65	2.25	2.53
Investing Cash Flow	(1.09)	(3.91)	(0.79)	(0.15)	(1.04)	(1.48)	(3.91)
Financing Cash Flow	(2.24)	0.68	(1.80)	(2.72)	(1.66)	(0.81)	1.35