XNYSOKE
Market cap59bUSD
Dec 24, Last price
102.19USD
1D
1.21%
1Q
7.92%
Jan 2017
78.00%
Name
ONEOK Inc
Chart & Performance
Profile
ONEOK, Inc., together with its subsidiaries, engages in gathering, processing, storage, and transportation of natural gas in the United States. It operates through Natural Gas Gathering and Processing, Natural Gas Liquids, and Natural Gas Pipelines segments. The company owns natural gas gathering pipelines and processing plants in the Mid-Continent and Rocky Mountain regions. It also gathers, treats, fractionates, and transports natural gas liquids (NGL), as well as stores, markets, and distributes NGL products. The company owns NGL gathering and distribution pipelines in Oklahoma, Kansas, Texas, New Mexico, Montana, North Dakota, Wyoming, and Colorado; terminal and storage facilities in Kansas, Missouri, Nebraska, Iowa, and Illinois; and NGL distribution and refined petroleum products pipelines in Kansas, Missouri, Nebraska, Iowa, Illinois, and Indiana, as well as owns and operates truck- and rail-loading, and -unloading facilities connected to NGL fractionation, storage, and pipeline assets. In addition, it operates regulated interstate and intrastate natural gas transmission pipelines and natural gas storage facilities. Further, the company owns and operates a parking garage in downtown Tulsa, Oklahoma; and leases excess office space. It operates 17,500 miles of natural gas gathering pipelines; 1,500 miles of FERC-regulated interstate natural gas pipelines; 5,100 miles of state-regulated intrastate transmission pipeline; six NGL storage facilities; and eight NGL product terminals. It serves integrated and independent exploration and production companies; NGL and natural gas gathering and processing companies; crude oil and natural gas production companies; propane distributors; municipalities; ethanol producers; and petrochemical, refining, and NGL marketing companies, as well as natural gas distribution and electric generation companies, producers, processors, and marketing companies. The company was founded in 1906 and is headquartered in Tulsa, Oklahoma.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 17,677,000 -21.04% | 22,386,892 35.35% | 16,540,309 93.63% | |||||||
Cost of revenue | 12,698,000 | 18,535,998 | 12,878,356 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,979,000 | 3,850,894 | 3,661,953 | |||||||
NOPBT Margin | 28.17% | 17.20% | 22.14% | |||||||
Operating Taxes | 838,000 | 527,424 | 484,498 | |||||||
Tax Rate | 16.83% | 13.70% | 13.23% | |||||||
NOPAT | 4,141,000 | 3,323,470 | 3,177,455 | |||||||
Net income | 2,659,000 54.41% | 1,722,000 14.80% | 1,500,000 144.77% | |||||||
Dividends | (1,839,000) | (1,671,582) | (1,667,431) | |||||||
Dividend yield | 5.40% | 5.67% | 6.34% | |||||||
Proceeds from repurchase of equity | 32,442 | 32,791 | ||||||||
BB yield | -0.11% | -0.12% | ||||||||
Debt | ||||||||||
Debt current | 507,000 | 937,289 | 909,597 | |||||||
Long-term debt | 21,354,000 | 12,844,343 | 12,912,691 | |||||||
Deferred revenue | 331,113,000 | 431,869,000 | ||||||||
Other long-term liabilities | 3,073,000 | (330,781,887) | (431,437,131) | |||||||
Net debt | 19,649,000 | 12,759,611 | 12,878,284 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,421,000 | 2,905,955 | 2,546,272 | |||||||
CAPEX | (1,595,000) | (1,202,057) | (696,854) | |||||||
Cash from investing activities | (6,404,000) | (1,139,236) | (665,292) | |||||||
Cash from financing activities | 2,101,000 | (1,692,883) | (2,259,085) | |||||||
FCF | (8,473,247) | 2,520,591 | 3,022,542 | |||||||
Balance | ||||||||||
Cash | 338,000 | 220,227 | 146,391 | |||||||
Long term investments | 1,874,000 | 801,794 | 797,613 | |||||||
Excess cash | 1,328,150 | 116,989 | ||||||||
Stockholders' equity | 841,000 | (53,111) | (466,602) | |||||||
Invested Capital | 40,480,000 | 20,443,342 | 20,548,966 | |||||||
ROIC | 13.59% | 16.22% | 15.10% | |||||||
ROCE | 12.05% | 17.40% | 17.23% | |||||||
EV | ||||||||||
Common stock shares outstanding | 485,400 | 448,447 | 447,403 | |||||||
Price | 70.22 6.88% | 65.70 11.81% | 58.76 53.10% | |||||||
Market cap | 34,084,788 15.69% | 29,462,968 12.07% | 26,289,400 58.64% | |||||||
EV | 53,733,788 | 42,222,579 | 39,167,684 | |||||||
EBITDA | 5,748,000 | 4,477,026 | 4,283,654 | |||||||
EV/EBITDA | 9.35 | 9.43 | 9.14 | |||||||
Interest | 866,000 | 675,946 | 732,924 | |||||||
Interest/NOPBT | 17.39% | 17.55% | 20.01% |