
TC Energy (TRP) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income 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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 13.8B | 15.9B | 15.0B | 13.4B | 13.0B |
Cost of Goods Sold | 7.2B | 8.2B | 8.0B | 6.7B | 6.5B |
Gross Profit | 6.6B | 7.8B | 6.9B | 6.7B | 6.5B |
Gross Margin % | 48.0% | 48.7% | 46.3% | 49.9% | 50.2% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | - | - | - |
Other Operating Expenses | - | - | - | 4.1B | 3.9B |
Total Operating Expenses | 0 | 0 | 0 | 4.1B | 3.9B |
Operating Income | 5.8B | 6.9B | 6.1B | 5.9B | 5.8B |
Operating Margin % | 42.0% | 43.0% | 40.6% | 44.1% | 44.6% |
Non-Operating Items | |||||
Interest Income | 542.0M | 242.0M | 146.0M | 190.0M | 185.0M |
Interest Expense | 2.5B | 2.6B | 2.2B | 2.0B | 1.8B |
Other Non-Operating Income | 2.3B | -399.0M | -2.6B | -1.8B | 997.0M |
Pre-tax Income | 5.9B | 4.0B | 1.4B | 2.2B | 5.1B |
Income Tax | 922.0M | 942.0M | 589.0M | 120.0M | 194.0M |
Effective Tax Rate % | 15.6% | 23.5% | 42.9% | 5.5% | 3.8% |
Net Income | 5.4B | 3.1B | 785.0M | 2.0B | 4.9B |
Net Margin % | 39.1% | 19.3% | 5.2% | 15.3% | 37.8% |
Key Metrics | |||||
EBITDA | 10.5B | 11.1B | 9.8B | 9.4B | 9.6B |
EPS (Basic) | $4.43 | $2.75 | $0.64 | $1.87 | $4.74 |
EPS (Diluted) | $4.43 | $2.75 | $0.64 | $1.86 | $4.74 |
Basic Shares Outstanding | 1038000000 | 1460849000 | 1445735000 | 1413769000 | 1365820000 |
Diluted Shares Outstanding | 1038000000 | 1460849000 | 1445735000 | 1413769000 | 1365820000 |
Income Statement Trend
TC Energy Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 801.0M | 3.7B | 620.0M | 673.0M | 1.5B |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 2.6B | 4.2B | 3.6B | 3.1B | 2.2B |
Inventory | 747.0M | 982.0M | 936.0M | 724.0M | 629.0M |
Other Current Assets | 280.0M | 491.0M | 746.0M | 823.0M | 245.0M |
Total Current Assets | 5.7B | 11.4B | 7.3B | 7.4B | 5.2B |
Non-Current Assets | |||||
Property, Plant & Equipment | 3.4B | 7.9B | 7.6B | 5.4B | 5.6B |
Goodwill | 27.3B | 25.1B | 25.7B | 25.2B | 25.4B |
Intangible Assets | - | - | - | - | - |
Long-term Investments | 122.0M | 155.0M | 91.0M | 48.0M | 41.0M |
Other Non-Current Assets | 7.2B | 7.1B | 6.0B | 5.0B | 4.2B |
Total Non-Current Assets | 112.5B | 113.7B | 107.0B | 96.8B | 95.1B |
Total Assets | 118.2B | 125.0B | 114.3B | 104.2B | 100.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 3.7B | 4.8B | 4.3B | 4.2B | 3.1B |
Short-term Debt | 3.4B | 2.9B | 8.2B | 6.5B | 6.1B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 1.5B | 2.0B | 1.6B | 826.0M | 1.3B |
Total Current Liabilities | 10.5B | 11.8B | 16.9B | 13.0B | 12.0B |
Non-Current Liabilities | |||||
Long-term Debt | 56.5B | 60.7B | 50.5B | 46.7B | 43.8B |
Deferred Tax Liabilities | 6.9B | 8.1B | 7.6B | 6.1B | 5.8B |
Other Non-Current Liabilities | 5.5B | 5.1B | 4.8B | 4.5B | 4.4B |
Total Non-Current Liabilities | 69.4B | 74.2B | 63.3B | 57.8B | 54.8B |
Total Liabilities | 79.9B | 86.0B | 80.2B | 70.8B | 66.8B |
Equity | |||||
Common Stock | 30.1B | 30.0B | 29.0B | 26.7B | 24.5B |
Retained Earnings | -5.2B | -3.0B | 819.0M | 3.8B | 5.4B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 38.4B | 39.0B | 34.1B | 33.4B | 33.5B |
Key Metrics | |||||
Total Debt | 59.9B | 63.6B | 58.7B | 53.1B | 50.0B |
Working Capital | -4.8B | -445.0M | -9.6B | -5.6B | -6.8B |
Balance Sheet Composition
TC Energy Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 5.4B | 3.1B | 785.0M | 2.0B | 4.9B |
Depreciation & Amortization | 2.8B | 2.8B | 2.6B | 2.5B | 2.6B |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 239.0M | -38.0M | -730.0M | -269.0M | -309.0M |
Operating Cash Flow | 8.2B | 5.5B | 2.5B | 3.9B | 7.0B |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -4.7B | -4.5B | -3.4B | -1.2B | -765.0M |
Investment Purchases | - | - | - | -1.2B | -765.0M |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -4.2B | -4.2B | -2.9B | -3.1B | 1.3B |
Financing Activities | |||||
Share Repurchases | 0 | 0 | -1.0B | -500.0M | 0 |
Dividends Paid | -4.1B | -2.9B | -3.3B | -3.5B | -3.1B |
Debt Issuance | 9.6B | 15.9B | 3.5B | 11.2B | 5.8B |
Debt Repayment | -9.5B | -3.8B | -1.3B | -7.8B | -4.0B |
Financing Cash Flow | -3.9B | 8.1B | 487.0M | -88.0M | -800.0M |
Free Cash Flow | 1.3B | -881.0M | -352.0M | 966.0M | -1.1B |
Net Change in Cash | 44.0M | 9.4B | 88.0M | 697.0M | 7.5B |
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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
trp | 51.5B | 16.57 | 2.05 | 12.81% | 30.41% | 159.10 |
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 |
Cheniere Energy | 50.7B | 13.51 | 7.62 | 50.80% | 21.11% | 233.19 |
Oneok | 46.9B | 14.51 | 2.15 | 16.77% | 11.06% | 148.22 |
Financial data is updated regularly. All figures are in the company's reporting currency.