TC Energy Corporation | Large-cap | Energy

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 3.6B
Gross Profit 1.9B 52.03%
Operating Income 1.7B 45.85%
Net Income 1.2B 32.43%
EPS (Diluted) $0.94

Balance Sheet Metrics

Total Assets 116.8B
Total Liabilities 79.5B
Shareholders Equity 37.4B
Debt to Equity 2.13

Cash Flow Metrics

Operating Cash Flow 1.9B
Free Cash Flow -205.0M

Revenue & Profitability Trend

TC Energy Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i13.8B15.9B15.0B13.4B13.0B
Cost of Goods Sold i7.2B8.2B8.0B6.7B6.5B
Gross Profit i6.6B7.8B6.9B6.7B6.5B
Gross Margin % i48.0%48.7%46.3%49.9%50.2%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i-----
Other Operating Expenses i---4.1B3.9B
Total Operating Expenses i0004.1B3.9B
Operating Income i5.8B6.9B6.1B5.9B5.8B
Operating Margin % i42.0%43.0%40.6%44.1%44.6%
Non-Operating Items
Interest Income i542.0M242.0M146.0M190.0M185.0M
Interest Expense i2.5B2.6B2.2B2.0B1.8B
Other Non-Operating Income2.3B-399.0M-2.6B-1.8B997.0M
Pre-tax Income i5.9B4.0B1.4B2.2B5.1B
Income Tax i922.0M942.0M589.0M120.0M194.0M
Effective Tax Rate % i15.6%23.5%42.9%5.5%3.8%
Net Income i5.4B3.1B785.0M2.0B4.9B
Net Margin % i39.1%19.3%5.2%15.3%37.8%
Key Metrics
EBITDA i10.5B11.1B9.8B9.4B9.6B
EPS (Basic) i$4.43$2.75$0.64$1.87$4.74
EPS (Diluted) i$4.43$2.75$0.64$1.86$4.74
Basic Shares Outstanding i10380000001460849000144573500014137690001365820000
Diluted Shares Outstanding i10380000001460849000144573500014137690001365820000

Income Statement Trend

TC Energy Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i801.0M3.7B620.0M673.0M1.5B
Short-term Investments i-----
Accounts Receivable i2.6B4.2B3.6B3.1B2.2B
Inventory i747.0M982.0M936.0M724.0M629.0M
Other Current Assets280.0M491.0M746.0M823.0M245.0M
Total Current Assets i5.7B11.4B7.3B7.4B5.2B
Non-Current Assets
Property, Plant & Equipment i3.4B7.9B7.6B5.4B5.6B
Goodwill i27.3B25.1B25.7B25.2B25.4B
Intangible Assets i-----
Long-term Investments122.0M155.0M91.0M48.0M41.0M
Other Non-Current Assets7.2B7.1B6.0B5.0B4.2B
Total Non-Current Assets i112.5B113.7B107.0B96.8B95.1B
Total Assets i118.2B125.0B114.3B104.2B100.3B
Liabilities
Current Liabilities
Accounts Payable i3.7B4.8B4.3B4.2B3.1B
Short-term Debt i3.4B2.9B8.2B6.5B6.1B
Current Portion of Long-term Debt-----
Other Current Liabilities1.5B2.0B1.6B826.0M1.3B
Total Current Liabilities i10.5B11.8B16.9B13.0B12.0B
Non-Current Liabilities
Long-term Debt i56.5B60.7B50.5B46.7B43.8B
Deferred Tax Liabilities i6.9B8.1B7.6B6.1B5.8B
Other Non-Current Liabilities5.5B5.1B4.8B4.5B4.4B
Total Non-Current Liabilities i69.4B74.2B63.3B57.8B54.8B
Total Liabilities i79.9B86.0B80.2B70.8B66.8B
Equity
Common Stock i30.1B30.0B29.0B26.7B24.5B
Retained Earnings i-5.2B-3.0B819.0M3.8B5.4B
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i38.4B39.0B34.1B33.4B33.5B
Key Metrics
Total Debt i59.9B63.6B58.7B53.1B50.0B
Working Capital i-4.8B-445.0M-9.6B-5.6B-6.8B

Balance Sheet Composition

TC Energy Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i5.4B3.1B785.0M2.0B4.9B
Depreciation & Amortization i2.8B2.8B2.6B2.5B2.6B
Stock-Based Compensation i-----
Working Capital Changes i239.0M-38.0M-730.0M-269.0M-309.0M
Operating Cash Flow i8.2B5.5B2.5B3.9B7.0B
Investing Activities
Capital Expenditures i-----
Acquisitions i-4.7B-4.5B-3.4B-1.2B-765.0M
Investment Purchases i----1.2B-765.0M
Investment Sales i-----
Investing Cash Flow i-4.2B-4.2B-2.9B-3.1B1.3B
Financing Activities
Share Repurchases i00-1.0B-500.0M0
Dividends Paid i-4.1B-2.9B-3.3B-3.5B-3.1B
Debt Issuance i9.6B15.9B3.5B11.2B5.8B
Debt Repayment i-9.5B-3.8B-1.3B-7.8B-4.0B
Financing Cash Flow i-3.9B8.1B487.0M-88.0M-800.0M
Free Cash Flow i1.3B-881.0M-352.0M966.0M-1.1B
Net Change in Cash i44.0M9.4B88.0M697.0M7.5B

Cash Flow Trend

TC Energy Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 16.57
Forward P/E 18.63
Price to Book 2.05
Price to Sales 3.60
PEG Ratio 18.63

Profitability Ratios

Profit Margin 30.41%
Operating Margin 43.38%
Return on Equity 12.81%
Return on Assets 3.13%

Financial Health

Current Ratio 0.61
Debt to Equity 159.10
Beta 0.94

Per Share Data

EPS (TTM) $2.98
Book Value per Share $24.06
Revenue per Share $13.76

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
trp51.5B16.572.0512.81%30.41%159.10
Enbridge 102.8B22.811.759.92%10.28%147.94
Williams Companies 70.7B29.245.7017.39%21.38%192.99
Kinder Morgan 59.8B22.041.948.88%17.06%102.28
Cheniere Energy 50.7B13.517.6250.80%21.11%233.19
Oneok 46.9B14.512.1516.77%11.06%148.22

Financial data is updated regularly. All figures are in the company's reporting currency.