| Metric | Q3'25 | Q4'25 | Change |
|---|---|---|---|
| Net Income | $2,520M (Q3 YTD) | $3,390M (full year) | 12% annual growth, solid execution |
| Adjusted EBITDA | $6,030M (Q3 YTD) | $8,020M (full year) | 18% growth, driven by acquisitions and synergies |
| 2026 EBITDA Guidance | Implied ~$9B from mid-high single digit growth | $8,100M midpoint | Massive guidance reset, commodity reality |
| Synergies Realized | $250M incremental in 2025 | $500M total since Magellan close | Exceeding original expectations |
| Long-term Debt Retired | $1,300M YTD through Q3 | $3,100M full year | Aggressive deleveraging continues |
| Bakken Processing Volumes | On track for guidance | 100M cf/d below original expectations | Producer activity slowdown |
| Waha-Katy Spread Impact | $150M positive in 2025 | $150M reduction forecast 2026 | 300M swing as spreads normalize |
| WTI Assumption | Not specified for 2026 | $55-60 range | Conservative commodity deck |
| Capital Expenditures | $2.8-3.2B in 2025 | Step down expected going forward | Major projects completing |
| Free Cash Flow Tax Shield | No meaningful cash taxes until 2029 | Reaffirmed, below 15% AMT rate | Extended tax efficiency |
Get free previews of our earnings-call research: the key changes, management scores, and questions worth investigating. Subscribe for full call sheets and deeper analysis.
Subscriptions are managed by Substack. If the form does not load, subscribe directly. Or follow the RSS feed.