
Oneok (OKE) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
8.0B
Gross Profit
2.0B
24.97%
Operating Income
1.3B
15.69%
Net Income
691.0M
8.59%
EPS (Diluted)
$1.04
Balance Sheet Metrics
Total Assets
64.3B
Total Liabilities
42.1B
Shareholders Equity
22.1B
Debt to Equity
1.91
Cash Flow Metrics
Operating Cash Flow
911.0M
Free Cash Flow
275.0M
Revenue & Profitability Trend
Oneok Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 21.7B | 17.7B | 22.4B | 16.5B | 8.5B |
Cost of Goods Sold | 14.4B | 12.7B | 18.5B | 12.9B | 5.7B |
Gross Profit | 7.3B | 5.0B | 3.9B | 3.7B | 2.9B |
Gross Margin % | 33.4% | 28.2% | 17.2% | 22.1% | 33.4% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | - | - | - |
Other Operating Expenses | -305.0M | -786.0M | -105.0M | -2.0M | -1.3M |
Total Operating Expenses | -305.0M | -786.0M | -105.0M | -2.0M | -1.3M |
Operating Income | 5.1B | 4.2B | 2.8B | 2.6B | 2.0B |
Operating Margin % | 23.3% | 23.9% | 12.5% | 15.7% | 23.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 1.4B | 866.0M | 676.0M | 733.0M | 712.9M |
Other Non-Operating Income | 419.0M | 133.0M | 119.0M | 121.0M | -453.4M |
Pre-tax Income | 4.1B | 3.5B | 2.2B | 2.0B | 802.3M |
Income Tax | 998.0M | 838.0M | 528.0M | 484.0M | 189.5M |
Effective Tax Rate % | 24.3% | 24.0% | 23.5% | 24.4% | 23.6% |
Net Income | 3.1B | 2.7B | 1.7B | 1.5B | 612.8M |
Net Margin % | 14.3% | 15.0% | 7.7% | 9.1% | 7.2% |
Key Metrics | |||||
EBITDA | 6.7B | 5.3B | 3.6B | 3.3B | 2.7B |
EPS (Basic) | $5.19 | $5.49 | $3.85 | $3.36 | $1.42 |
EPS (Diluted) | $5.17 | $5.48 | $3.84 | $3.35 | $1.42 |
Basic Shares Outstanding | 584600000 | 484300000 | 447500000 | 446400000 | 431105000 |
Diluted Shares Outstanding | 584600000 | 484300000 | 447500000 | 446400000 | 431105000 |
Income Statement Trend
Oneok Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 733.0M | 338.0M | 220.0M | 146.4M | 524.5M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 2.3B | 1.7B | 1.5B | 1.4B | 829.8M |
Inventory | 748.0M | 787.0M | 581.0M | 580.9M | 371.0M |
Other Current Assets | 431.0M | 252.0M | 172.0M | 165.7M | 132.5M |
Total Current Assets | 4.2B | 3.1B | 2.5B | 2.4B | 1.9B |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | 19.2B | 11.2B | 1.3B | 1.3B | 1.3B |
Intangible Assets | 3.0B | 1.3B | 225.0M | 235.7M | 246.1M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 450.0M | 319.0M | 324.0M | 366.5M | 475.3M |
Total Non-Current Assets | 59.8B | 41.2B | 21.8B | 21.2B | 21.2B |
Total Assets | 64.1B | 44.3B | 24.4B | 23.6B | 23.1B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 2.2B | 1.6B | 1.4B | 1.3B | 719.3M |
Short-term Debt | 1.1B | 507.0M | 937.0M | 909.6M | 21.3M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 741.0M | 785.0M | 386.0M | 707.0M | 269.4M |
Total Current Liabilities | 4.7B | 3.5B | 3.1B | 3.2B | 1.3B |
Non-Current Liabilities | |||||
Long-term Debt | 31.0B | 21.3B | 12.8B | 12.8B | 14.3B |
Deferred Tax Liabilities | 5.5B | 2.6B | 1.7B | 1.2B | 669.7M |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | 37.2B | 24.3B | 14.8B | 14.4B | 15.7B |
Total Liabilities | 41.9B | 27.8B | 17.9B | 17.6B | 17.0B |
Equity | |||||
Common Stock | 6.0M | 6.0M | 5.0M | 4.7M | 4.7M |
Retained Earnings | 1.6B | 868.0M | 50.0M | 0 | 0 |
Treasury Stock | 807.0M | 677.0M | 706.0M | 732.1M | 764.3M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 22.1B | 16.5B | 6.5B | 6.0B | 6.0B |
Key Metrics | |||||
Total Debt | 32.1B | 21.8B | 13.7B | 13.7B | 14.3B |
Working Capital | -481.0M | -344.0M | -503.0M | -810.2M | 525.2M |
Balance Sheet Composition
Oneok Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 3.1B | 2.7B | 1.7B | 1.5B | 612.8M |
Depreciation & Amortization | 1.1B | 769.0M | 626.0M | 622.0M | 578.7M |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -43.0M | 358.0M | -58.0M | -143.0M | -160.5M |
Operating Cash Flow | 5.2B | 4.4B | 2.9B | 2.5B | 1.3B |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -4.7B | -5.2B | -3.0M | -1.0M | - |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -4.6B | -4.9B | 43.0M | 13.0M | -107.0M |
Financing Activities | |||||
Share Repurchases | -524.0M | - | - | - | - |
Dividends Paid | -2.3B | -1.8B | -1.7B | -1.7B | -1.6B |
Debt Issuance | 7.1B | 5.3B | 869.0M | 0 | 3.2B |
Debt Repayment | -2.0B | -1.3B | -896.0M | -605.0M | -1.5B |
Financing Cash Flow | 2.1B | 2.1B | -1.7B | -2.2B | 875.0M |
Free Cash Flow | 2.9B | 2.8B | 1.7B | 1.8B | -296.3M |
Net Change in Cash | 2.6B | 1.7B | 1.3B | 331.8M | 2.0B |
Cash Flow Trend
Oneok Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
14.51
Forward P/E
12.47
Price to Book
2.15
Price to Sales
1.68
PEG Ratio
12.47
Profitability Ratios
Profit Margin
11.06%
Operating Margin
18.42%
Return on Equity
16.77%
Return on Assets
6.28%
Financial Health
Current Ratio
0.59
Debt to Equity
148.22
Beta
0.99
Per Share Data
EPS (TTM)
$5.13
Book Value per Share
$34.67
Revenue per Share
$46.43
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
oke | 46.9B | 14.51 | 2.15 | 16.77% | 11.06% | 148.22 |
Enbridge | 102.8B | 22.81 | 1.75 | 9.92% | 10.28% | 147.94 |
Williams Companies | 70.7B | 29.24 | 5.70 | 17.39% | 21.38% | 192.99 |
Kinder Morgan | 59.8B | 22.04 | 1.94 | 8.88% | 17.06% | 102.28 |
TC Energy | 51.5B | 16.57 | 2.05 | 12.81% | 30.41% | 159.10 |
Cheniere Energy | 50.7B | 13.51 | 7.62 | 50.80% | 21.11% | 233.19 |
Financial data is updated regularly. All figures are in the company's reporting currency.