ONEOK Inc. (OKE)

Index:

S&P 500

$ 81.72
   
  • Change Today:
    $0.53
  • 52 Week High: $116.75
  • 52 Week Low: $78.10
  • Currency: US Dollars
  • Shares Issued: 583.11m
  • Volume: 3,617,321
  • Market Cap: $47,652m
  • RiskGrade: 199
  • Beta: 1.00

Fundamentals - based on IFRS

  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Income Statement 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
Revenue 21,698.00 17,677.00 22,387.00 16,540.31 8,542.24
Operating Profit/(Loss) 4,989.00 4,072.00 2,807.00 2,596.26 1,361.36
Profit Before Tax 4,110.00 3,497.00 2,250.00 1,984.20 802.32
Profit After Tax 3,112.00 2,659.00 1,722.00 1,499.71 612.81
           
Earnings per Share - Basic 519.00¢ 549.00¢ 385.00¢ 336.00¢ 142.00¢
Earnings per Share - Adjusted 519.00¢ 549.00¢ 385.00¢ 336.00¢ 142.00¢
           
Dividend per Share 396.00¢ 382.00¢ 374.00¢ 374.00¢ 374.00¢
  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Balance Sheet 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Assets          
Non-Current Assets          
Property, Plant & Equipment 45,935.00 32,697.00 19,952.00 19,319.87 19,154.93
Intangible Assets 11,130.00 6,268.00 753.00 763.29 773.72
Other Non-Current Assets 2,766.00 2,193.00 1,126.00 1,164.07 1,280.33
  59,831.00 41,158.00 21,831.00 21,247.24 21,208.98
Current Assets          
Inventories 748.00 639.00 432.00 153.02 370.99
Cash at Bank & in Hand 733.00 338.00 220.00 146.39 524.50
Other Current Assets 2,757.00 2,131.00 1,896.00 2,074.96 974.29
  4,238.00 3,108.00 2,548.00 2,374.37 1,869.77
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 64,069.00 44,266.00 24,379.00 23,621.61 23,078.75
Current Liabilities          
Borrowings 1,059.00 484.00 937.00 909.60 21.26
Other Current Liabilities 3,660.00 2,968.00 2,114.00 2,275.02 1,323.29
           
Current Liabilities 4,719.00 3,452.00 3,051.00 3,184.62 1,344.55
           
Net Current Assets c(481.00) c(344.00) c(503.00) c(810.24) c525.23
           
Borrowings 31,018.00 21,183.00 12,764.00 12,823.27 14,316.03
Other Non-Current Liabilities 6,199.00 3,147.00 2,070.00 1,598.56 1,375.78
Non-Current Liabilities 37,217.00 24,330.00 14,834.00 14,421.83 15,691.81
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 41,936.00 27,782.00 17,885.00 17,606.45 17,036.36
           
Net Assets 22,133.00 16,484.00 6,494.00 6,015.16 6,042.40
           
Shareholders Funds 17,036.00 16,484.00 6,494.00 6,015.16 6,042.40
           
Minority Interests/Other Equity 5,097.00 n/a n/a n/a n/a
Total Equity 22,133.00 16,484.00 6,494.00 6,015.16 6,042.40
Cash Flow 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Net Cash Flow From Operating Activities 4,888.00 4,421.00 2,906.00 2,546.27 1,899.07
Net Cash Flow from Investing Activities (6,612.00) (6,404.00) (1,139.00) (665.29) (2,270.53)
Net Cash Flow from Financing Activities 2,119.00 2,101.00 (1,693.00) (2,259.08) 875.00
Net Increase/Decrease In Cash 395.00 118.00 74.00 (378.11) 503.54
Ratios - based on IFRS 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
PE Ratio - Adjusted 19.3 12.8 17.1 17.5 27.0
PEG - Adjusted n/a 0.3 1.1 0.1 n/a
Earnings per Share Growth - Adjusted -6% 43% 15% 137% -54%
Dividend Cover 1.31 1.44 1.03 0.90 0.38
Revenue per Share 3,721.07¢ 3,031.50¢ 3,839.24¢ 2,836.56¢ 1,464.94¢
Pre-Tax Profit per Share 704.84¢ 599.71¢ 385.86¢ 340.28¢ 137.59¢
Operating Margin 22.99% 23.04% 12.54% 15.70% 15.94%
Return on Capital Employed 9.54% 10.97% 11.57% 10.45% 4.09%
           
Dividend Yield 3.9% 5.4% 5.7% 6.4% 9.7%
Dividend per Share Growth 3.66% 2.14% n/a n/a 5.95%
Operating Cash Flow per Share 838.26¢ 758.17¢ 498.36¢ 436.67¢ 325.68¢
Cash Incr/Decr per Share 67.74¢ 20.24¢ 12.69¢ (64.84¢) 86.35¢
Net Asset Value per Share (exc. Intangibles) 1,886.95¢ 1,751.98¢ 984.55¢ 900.66¢ 903.55¢
Net Gearing 183.99% 129.39% 207.59% 225.87% 228.60%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Forecast figures based on normalised accounts.

 

Top of Page