| NGL Energy Partners LP (NGL-PB) |
| Q2-CY2026 | Q1-CY2026 | Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 |
| Balance Sheet Date | | 2026-Mar-31 | 2025-Dec-31 | 2025-Sep-30 | 2025-Jun-30 | 2025-Mar-31 | 2024-Dec-31 | 2024-Sep-30 | 2024-Jun-30 | 2024-Mar-31 | 2023-Dec-31 | 2023-Sep-30 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-31 | 2022-Sep-30 | 2022-Jun-30 | 2022-Mar-31 | 2021-Dec-31 | 2021-Sep-30 | 2021-Jun-30 | 2021-Mar-31 | 2020-Dec-31 | 2020-Sep-30 | 2020-Jun-30 | 2020-Mar-31 | 2019-Dec-31 | 2019-Sep-30 | 2019-Jun-30 | 2019-Mar-31 | 2018-Dec-31 | 2018-Sep-30 | 2018-Jun-30 | 2018-Mar-31 | 2017-Dec-31 | 2017-Sep-30 | 2017-Jun-30 | 2017-Mar-31 | 2016-Dec-31 | 2016-Sep-30 | 2016-Jun-30 | 2016-Mar-31 | 2015-Dec-31 | 2015-Sep-30 | 2015-Jun-30 | 2015-Mar-31 | 2014-Dec-31 | 2014-Sep-30 | 2014-Jun-30 |
| Fiscal Period | | Q4-FY2026 | Q3-FY2026 | Q2-FY2026 | Q1-FY2026 | Q4-FY2025 | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | Q2-FY2019 | Q1-FY2019 | Q4-FY2018 | Q3-FY2018 | Q2-FY2018 | Q1-FY2018 | Q4-FY2017 | Q3-FY2017 | Q2-FY2017 | Q1-FY2017 | Q4-FY2016 | Q3-FY2016 | Q2-FY2016 | Q1-FY2016 | Q4-FY2015 | Q3-FY2015 | Q2-FY2015 | Q1-FY2015 |
| Total Revenue | | 949,510,000$ | 909,816,000$ | 674,677,000$ | 622,156,000$ | 971,066,000$ | 982,414,000$ | 756,472,000$ | 759,234,000$ | 1,039,162,000$ | 1,195,184,000$ | 1,007,546,000$ | 911,415,000$ | (967,050,000$) | 2,139,240,000$ | 2,009,447,000$ | 2,497,383,000$ | 2,533,247,000$ | 2,171,876,000$ | 1,754,137,000$ | 1,488,655,000$ | 1,752,431,000$ | 1,462,019,000$ | 1,168,158,000$ | 844,415,000$ | 1,681,244,000$ | 2,226,529,000$ | 1,804,336,000$ | 1,871,891,000$ | 5,141,019,000$ | 6,376,820,000$ | 6,654,634,000$ | 5,844,434,000$ | 4,946,132,000$ | 4,353,783,000$ | 3,876,676,000$ | 3,730,705,000$ | 3,848,079,000$ | 3,406,641,000$ | 3,045,538,000$ | 2,721,970,000$ | 2,325,440,000$ | 2,685,006,000$ | 3,193,195,000$ | 3,538,469,000$ | 3,220,771,000$ | 4,552,146,000$ | 5,380,526,000$ | 3,648,614,000$ |
| QoQ% | | 4.36% | 34.85% | 8.44% | (35.93%) | (1.16%) | 29.87% | (.36%) | (26.94%) | (13.05%) | 18.62% | 10.55% | 194.25% | (145.21%) | 6.46% | (19.54%) | (1.42%) | 16.64% | 23.82% | 17.83% | (15.05%) | 19.86% | 25.16% | 38.34% | (49.77%) | (24.49%) | 23.40% | (3.61%) | (63.59%) | (19.38%) | (4.18%) | 13.86% | 18.16% | 13.61% | 12.31% | 3.91% | (3.05%) | 12.96% | 11.86% | 11.89% | 17.05% | (13.39%) | (15.92%) | (9.76%) | 9.86% | (29.25%) | (15.40%) | 47.47% | (8.23%) |
| YoY% | | (2.22%) | (7.39%) | (10.81%) | (18.06%) | (6.55%) | (17.80%) | (24.92%) | (16.70%) | 207.46% | (44.13%) | (49.86%) | (63.51%) | (138.17%) | (1.50%) | 14.56% | 67.76% | 44.56% | 48.55% | 50.16% | 76.29% | 4.23% | (34.34%) | (35.26%) | (54.89%) | (67.30%) | (65.08%) | (72.89%) | (67.97%) | 3.94% | 46.47% | 71.66% | 56.66% | 28.54% | 27.80% | 27.29% | 37.06% | 65.48% | 26.88% | (4.62%) | (23.08%) | (27.80%) | (41.02%) | (40.65%) | (3.02%) | (18.99%) | 65.93% | 237.56% | 163.26% |
| Cost Of Revenue | | 732,257,000$ | 646,074,000$ | 421,020,000$ | 382,812,000$ | 709,436,000$ | 735,421,000$ | 522,915,000$ | 539,305,000$ | 812,140,000$ | 933,051,000$ | 751,990,000$ | 688,253,000$ | (1,190,085,000$) | 1,860,368,000$ | 1,764,120,000$ | 2,255,011,000$ | 2,338,605,000$ | 1,950,321,000$ | 1,525,593,000$ | 1,324,793,000$ | 1,573,006,000$ | 1,278,879,000$ | 964,890,000$ | 677,047,000$ | 1,389,778,000$ | 1,935,472,000$ | 1,589,203,000$ | 1,689,930,000$ | 1,936,388,000$ | 2,048,661,000$ | 2,051,447,000$ | 1,946,565,000$ | 4,790,641,000$ | 4,235,867,000$ | 3,757,450,000$ | 3,628,683,000$ | 3,598,717,000$ | 3,228,022,000$ | 2,928,730,000$ | 2,566,440,000$ | 2,077,160,000$ | 2,433,500,000$ | 3,005,826,000$ | 3,322,551,000$ | 2,933,021,000$ | 4,311,668,000$ | 5,179,465,000$ | 3,534,053,000$ |
| Gross Profit | | 217,253,000$ | 263,742,000$ | 253,657,000$ | 239,344,000$ | 261,630,000$ | 246,993,000$ | 233,557,000$ | 219,929,000$ | 227,022,000$ | 262,133,000$ | 255,556,000$ | 223,162,000$ | 223,035,000$ | 278,872,000$ | 245,327,000$ | 242,372,000$ | 194,642,000$ | 221,555,000$ | 228,544,000$ | 163,862,000$ | 179,425,000$ | 183,140,000$ | 203,268,000$ | 167,368,000$ | 291,466,000$ | 291,057,000$ | 215,133,000$ | 181,961,000$ | 3,204,631,000$ | 4,328,159,000$ | 4,603,187,000$ | 3,897,869,000$ | 155,491,000$ | 117,916,000$ | 119,226,000$ | 102,022,000$ | 249,362,000$ | 178,619,000$ | 116,808,000$ | 155,530,000$ | 248,280,000$ | 251,506,000$ | 187,369,000$ | 215,918,000$ | 287,750,000$ | 240,478,000$ | 201,061,000$ | 114,561,000$ |
| Gross Margin | | 22.88% | 28.99% | 37.60% | 38.47% | 26.94% | 25.14% | 30.88% | 28.97% | 21.85% | 21.93% | 25.36% | 24.49% | (23.06%) | 13.04% | 12.21% | 9.71% | 7.68% | 10.20% | 13.03% | 11.01% | 10.24% | 12.53% | 17.40% | 19.82% | 17.34% | 13.07% | 11.92% | 9.72% | 62.34% | 67.87% | 69.17% | 66.69% | 3.14% | 2.71% | 3.08% | 2.74% | 6.48% | 5.24% | 3.84% | 5.71% | 10.68% | 9.37% | 5.87% | 6.10% | 8.93% | 5.28% | 3.74% | 3.14% |
| Operating Expenses | | 423,871,000$ | 154,092,000$ | 159,406,000$ | 141,894,000$ | 180,507,000$ | 162,331,000$ | 152,066,000$ | 137,850,000$ | 324,948,000$ | 160,344,000$ | 169,526,000$ | 151,142,000$ | 237,753,000$ | 176,202,000$ | 176,557,000$ | 155,109,000$ | 156,193,000$ | 172,445,000$ | 163,726,000$ | 233,196,000$ | 249,402,000$ | 529,447,000$ | 166,952,000$ | 178,153,000$ | 468,828,000$ | 194,662,000$ | 185,018,000$ | 134,441,000$ | 3,108,938,000$ | 4,183,710,000$ | 4,588,840,000$ | 3,982,423,000$ | (59,960,000$) | 17,357,000$ | 239,102,000$ | 110,821,000$ | 224,066,000$ | 156,062,000$ | 152,636,000$ | (38,370,000$) | 452,525,000$ | 168,952,000$ | 169,071,000$ | 217,128,000$ | 191,466,000$ | 220,207,000$ | 190,988,000$ | 133,769,000$ |
| Operating Income | | (206,618,000$) | 109,650,000$ | 94,251,000$ | 97,450,000$ | 81,123,000$ | 84,662,000$ | 81,491,000$ | 82,079,000$ | (97,926,000$) | 101,789,000$ | 86,030,000$ | 72,020,000$ | (14,718,000$) | 102,670,000$ | 68,770,000$ | 87,263,000$ | 38,449,000$ | 49,110,000$ | 64,818,000$ | (69,334,000$) | (69,977,000$) | (346,307,000$) | 36,316,000$ | (10,785,000$) | (177,362,000$) | 96,395,000$ | 30,115,000$ | 47,520,000$ | 95,693,000$ | 144,449,000$ | 14,347,000$ | (84,554,000$) | 215,451,000$ | 100,559,000$ | (119,876,000$) | (8,799,000$) | 25,296,000$ | 22,557,000$ | (35,828,000$) | 193,900,000$ | (204,245,000$) | 82,554,000$ | 18,298,000$ | (1,210,000$) | 96,284,000$ | 20,271,000$ | 10,073,000$ | (19,208,000$) |
| Operating Margin | | (21.76%) | 12.05% | 13.97% | 15.66% | 8.35% | 8.62% | 10.77% | 10.81% | (9.42%) | 8.52% | 8.54% | 7.90% | 1.52% | 4.80% | 3.42% | 3.49% | 1.52% | 2.26% | 3.70% | (4.66%) | (3.99%) | (23.69%) | 3.11% | (1.28%) | (10.55%) | 4.33% | 1.67% | 2.54% | 1.86% | 2.27% | .22% | (1.45%) | 4.36% | 2.31% | (3.09%) | (.24%) | .66% | .66% | (1.18%) | 7.12% | (8.78%) | 3.08% | .57% | (.03%) | 2.99% | .45% | .19% | (.53%) |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 63,403,000$ | 63,834,000$ | 64,708,000$ | 65,545,000$ | 70,101,000$ | 63,058,000$ | 77,180,000$ | 69,739,000$ | 94,434,000$ | 57,221,000$ | 58,627,000$ | 59,522,000$ | 63,910,000$ | 75,920,000$ | 68,297,000$ | 67,311,000$ | 67,636,000$ | 68,379,000$ | 68,495,000$ | 67,130,000$ | 60,651,000$ | 47,252,000$ | 46,935,000$ | 43,961,000$ | 49,370,000$ | 46,920,000$ | 45,017,000$ | 39,877,000$ | 37,949,000$ | 39,151,000$ | 41,357,000$ | 46,268,000$ | 48,231,000$ | 51,696,000$ | 50,118,000$ | 49,104,000$ | 44,678,000$ | 41,436,000$ | 33,442,000$ | 30,438,000$ | 34,540,000$ | 36,176,000$ | 31,571,000$ | 30,802,000$ | 30,927,000$ | 30,051,000$ | 28,651,000$ | 20,494,000$ |
| Income Before Tax | | (286,688,000$) | 48,075,000$ | 29,751,000$ | 30,083,000$ | 16,167,000$ | 23,466,000$ | 7,667,000$ | 12,804,000$ | (235,917,000$) | 45,921,000$ | 28,627,000$ | 19,703,000$ | (33,097,000$) | 58,730,000$ | 4,144,000$ | 22,934,000$ | (27,619,000$) | (19,117,000$) | (1,442,000$) | (134,952,000$) | (230,371,000$) | (381,585,000$) | 5,214,000$ | (34,067,000$) | (223,660,000$) | 49,783,000$ | (14,984,000$) | 8,661,000$ | 56,779,000$ | 98,179,000$ | (25,331,000$) | (164,482,000$) | 168,461,000$ | 32,191,000$ | (164,244,000$) | (57,593,000$) | (22,689,000$) | 2,407,000$ | (66,198,000$) | 183,215,000$ | (205,506,000$) | 51,397,000$ | (8,886,000$) | (24,469,000$) | 104,764,000$ | (5,167,000$) | (15,498,000$) | (37,528,000$) |
| Tax Expenses | | 86,000$ | (119,000$) | (61,000$) | (182,000$) | 14,000$ | (274,000$) | 174,000$ | (4,799,000$) | 822,000$ | 154,000$ | 342,000$ | 140,000$ | 106,000$ | (252,000$) | 537,000$ | (172,000$) | 1,791,000$ | (135,000$) | (235,000$) | (450,000$) | (1,154,000$) | (1,162,000$) | (774,000$) | (301,000$) | (651,000$) | 677,000$ | 640,000$ | (321,000$) | (1,089,000$) | 980,000$ | 691,000$ | 651,000$ | 484,000$ | 364,000$ | 49,000$ | 456,000$ | (103,000$) | 1,114,000$ | 460,000$ | 462,000$ | 1,479,000$ | 402,000$ | (2,786,000$) | 538,000$ | (645,000$) | (2,090,000$) | (1,922,000$) | 1,035,000$ |
| Net Income | | (286,817,000$) | 48,189,000$ | 29,821,000$ | 69,644,000$ | 14,722,000$ | 14,575,000$ | 3,391,000$ | 10,475,000$ | (236,739,000$) | 45,767,000$ | 28,285,000$ | 19,563,000$ | (33,203,000$) | 58,982,000$ | 3,607,000$ | 23,106,000$ | (29,410,000$) | (18,982,000$) | (1,207,000$) | (134,502,000$) | (229,240,000$) | (380,530,000$) | 5,835,000$ | (35,252,000$) | (248,444,000$) | 42,991,000$ | (201,366,000$) | 8,039,000$ | 43,217,000$ | 110,528,000$ | 354,939,000$ | (169,289,000$) | 110,912,000$ | 56,769,000$ | (173,579,000$) | (63,707,000$) | 26,486,000$ | 1,293,000$ | (66,658,000$) | 182,753,000$ | (206,985,000$) | 50,995,000$ | (6,100,000$) | (25,007,000$) | 105,409,000$ | (3,077,000$) | (13,576,000$) | (38,563,000$) |
| Profit Margin | | (30.21%) | 5.30% | 4.42% | 11.19% | 1.52% | 1.48% | .45% | 1.38% | (22.78%) | 3.83% | 2.81% | 2.15% | 3.43% | 2.76% | .18% | .93% | (1.16%) | (.87%) | (.07%) | (9.04%) | (13.08%) | (26.03%) | .50% | (4.18%) | (14.78%) | 1.93% | (11.16%) | .43% | .84% | 1.73% | 5.33% | (2.90%) | 2.24% | 1.30% | (4.48%) | (1.71%) | .69% | .04% | (2.19%) | 6.71% | (8.90%) | 1.90% | (.19%) | (.71%) | 3.27% | (.07%) | (.25%) | (1.06%) |
| TTM | | (4.41%) | 5.11% | 3.96% | 3.07% | 1.24% | (5.89%) | (4.72%) | (3.80%) | (3.45%) | 2.81% | 2.38% | 1.20% | .92% | .61% | (.24%) | (.30%) | (2.32%) | (5.36%) | (11.55%) | (12.58%) | (12.23%) | (12.77%) | (3.97%) | (6.74%) | (5.26%) | (.97%) | (.26%) | 2.58% | 1.41% | 1.71% | 1.62% | (.92%) | (.41%) | (.97%) | (1.41%) | (.73%) | 1.11% | (.78%) | (.37%) | .19% | (1.59%) | .99% | .49% | .38% | .30% | | | |
| Earnings to Minority | | 863,000$ | 1,010,000$ | 537,000$ | 722,000$ | 998,000$ | 1,068,000$ | 937,000$ | 792,000$ | 27,000$ | 85,000$ | 257,000$ | 262,000$ | 316,000$ | 448,000$ | 97,000$ | 245,000$ | (50,000$) | (63,000$) | 330,000$ | 438,000$ | 447,000$ | (34,000$) | 168,000$ | 51,000$ | (1,210,000$) | (166,000$) | (129,000$) | (268,000$) | (19,036,000$) | (307,000$) | (518,000$) | (345,000$) | 19,000$ | 89,000$ | 80,000$ | 52,000$ | 741,000$ | 317,000$ | (59,000$) | 5,833,000$ | 2,853,000$ | 6,838,000$ | 3,497,000$ | 4,350,000$ | (3,630,000$) | (5,751,000$) | (3,416,000$) | (90,000$) |
| Earnings to Common Shareholders | | (287,680,000$) | 47,179,000$ | 29,284,000$ | 68,922,000$ | 13,724,000$ | 13,507,000$ | 2,454,000$ | 9,683,000$ | (236,766,000$) | 10,244,000$ | 28,028,000$ | 19,301,000$ | (67,661,000$) | 26,007,000$ | 3,510,000$ | 22,861,000$ | (56,269,000$) | (45,233,000$) | (1,537,000$) | (134,940,000$) | (229,687,000$) | (380,496,000$) | 5,667,000$ | (35,303,000$) | (247,234,000$) | 43,157,000$ | (201,237,000$) | 8,307,000$ | 62,253,000$ | 110,835,000$ | 355,505,000$ | (168,546,000$) | 109,602,000$ | 56,256,000$ | (173,371,000$) | (63,362,000$) | 25,745,000$ | 976,000$ | (66,599,000$) | 176,920,000$ | (204,132,000$) | 44,157,000$ | (9,597,000$) | (29,357,000$) | 105,409,000$ | (3,077,000$) | (13,576,000$) | (38,563,000$) |
| QoQ% | | (709.76%) | 61.11% | (57.51%) | 402.20% | 1.61% | 450.41% | (74.66%) | 104.09% | (2,411.27%) | (63.45%) | 45.22% | 128.53% | (360.17%) | 640.94% | (84.65%) | 140.63% | (24.40%) | (2,842.94%) | 98.86% | 41.25% | 39.64% | (6,814.24%) | 116.05% | 85.72% | (672.87%) | 121.45% | (2,522.50%) | (86.66%) | (43.83%) | (68.82%) | 310.93% | (253.78%) | 94.83% | 132.45% | (173.62%) | (346.11%) | 2,537.81% | 101.47% | (137.64%) | 186.67% | (562.29%) | 560.11% | 67.31% | (127.85%) | 3,525.71% | 77.34% | 64.80% | |
| YoY% | | (2,196.18%) | 249.29% | 1,093.32% | 611.78% | 105.80% | 31.85% | (91.24%) | (49.83%) | (249.93%) | (60.61%) | 698.52% | (15.57%) | (20.25%) | 157.50% | 328.37% | 116.94% | 75.50% | 88.11% | (127.12%) | (282.23%) | 7.10% | (981.66%) | 102.82% | (524.98%) | (497.14%) | (61.06%) | (156.61%) | 104.93% | (43.20%) | 97.02% | 305.05% | (166.01%) | 325.72% | 5,663.93% | (160.32%) | (135.81%) | 112.61% | (97.79%) | (593.96%) | 702.65% | (293.66%) | 1,535.07% | 29.31% | 23.87% | | | | |
| Earnings Per Share, Basic | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings Per Share, Diluted | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Basic | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Average Shares, Basic | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Average Shares, Diluted | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| EBIT | | (223,285,000$) | 111,909,000$ | 94,459,000$ | 95,628,000$ | 86,268,000$ | 86,524,000$ | 84,847,000$ | 82,543,000$ | (141,483,000$) | 103,142,000$ | 87,254,000$ | 79,225,000$ | 30,813,000$ | 134,650,000$ | 72,441,000$ | 90,245,000$ | 40,017,000$ | 49,262,000$ | 67,053,000$ | (67,822,000$) | (169,720,000$) | (334,333,000$) | 52,149,000$ | 9,894,000$ | (174,290,000$) | 96,703,000$ | 30,033,000$ | 48,538,000$ | 94,728,000$ | 137,330,000$ | 16,026,000$ | (118,214,000$) | 216,692,000$ | 83,887,000$ | (114,126,000$) | (8,489,000$) | 21,989,000$ | 43,843,000$ | (32,756,000$) | 213,653,000$ | (170,966,000$) | 87,573,000$ | 22,685,000$ | 6,333,000$ | 135,691,000$ | 24,884,000$ | 13,153,000$ | (17,034,000$) |
| EBITDA | | (157,012,000$) | 177,409,000$ | 161,647,000$ | 165,395,000$ | 154,073,000$ | 155,991,000$ | 149,749,000$ | 147,615,000$ | (72,314,000$) | 173,037,000$ | 157,042,000$ | 152,435,000$ | 103,891,000$ | 208,268,000$ | 144,883,000$ | 161,213,000$ | 110,868,000$ | 122,195,000$ | 141,496,000$ | 20,159,000$ | (98,574,000$) | (252,785,000$) | 142,975,000$ | 97,574,000$ | (96,055,000$) | 173,619,000$ | 95,613,000$ | 104,655,000$ | 151,136,000$ | 192,935,000$ | 71,184,000$ | (62,275,000$) | 265,688,000$ | 140,262,000$ | (56,253,000$) | 48,250,000$ | 43,252,000$ | 109,276,000$ | 22,287,000$ | 266,743,000$ | (112,836,000$) | 154,103,000$ | 83,422,000$ | 70,147,000$ | 193,938,000$ | 79,488,000$ | 67,353,000$ | 26,390,000$ |