Financhill
Sell
31

OKE Quote, Financials, Valuation and Earnings

Last price:
$80.77
Seasonality move :
7.54%
Day range:
$80.46 - $89.60
52-week range:
$76.23 - $118.07
Dividend yield:
4.95%
P/E ratio:
15.64x
P/S ratio:
2.19x
P/B ratio:
2.96x
Volume:
11M
Avg. volume:
4.3M
1-year change:
2.07%
Market cap:
$50.5B
Revenue:
$21.7B
EPS (TTM):
$5.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.5B $16.5B $22.4B $17.7B $21.7B
Revenue Growth (YoY) -15.96% 93.63% 35.35% -21.04% 22.75%
 
Cost of Revenues $5.7B $12.9B $18.5B $12.7B $14.4B
Gross Profit $2.9B $3.7B $3.9B $5B $7.3B
Gross Profit Margin 33.4% 22.13% 17.2% 28.17% 33.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$453.4M $121M $119M $133M $419M
Operating Expenses $884.9M $1.1B $1B $749M $2.2B
Operating Income $2B $2.6B $2.8B $4.2B $5.1B
 
Net Interest Expenses $712.9M $733M $676M $866M $1.4B
EBT. Incl. Unusual Items $802.3M $2B $2.3B $3.5B $4.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $189.5M $484M $528M $838M $998M
Net Income to Company $612.8M $1.5B $1.7B $2.7B $3.1B
 
Minority Interest in Earnings -- -- -- -- -$77M
Net Income to Common Excl Extra Items $612.8M $1.5B $1.7B $2.7B $3B
 
Basic EPS (Cont. Ops) $1.42 $3.36 $3.85 $5.49 $5.19
Diluted EPS (Cont. Ops) $1.42 $3.35 $3.84 $5.48 $5.17
Weighted Average Basic Share $431.1M $446.4M $447.5M $484.3M $584.6M
Weighted Average Diluted Share $431.8M $447.4M $448.4M $485.4M $586.5M
 
EBITDA $2.1B $3.3B $3.6B $5.1B $6.6B
EBIT $1.5B $2.7B $2.9B $4.4B $5.5B
 
Revenue (Reported) $8.5B $16.5B $22.4B $17.7B $21.7B
Operating Income (Reported) $2B $2.6B $2.8B $4.2B $5.1B
Operating Income (Adjusted) $1.5B $2.7B $2.9B $4.4B $5.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.6B $5.4B $5B $5.2B $7B
Revenue Growth (YoY) -3.49% 110.86% -7.16% 4.03% 33.72%
 
Cost of Revenues $1.8B $4.5B $4.1B $3.6B $4.8B
Gross Profit $790.8M $947.4M $982M $1.7B $2.2B
Gross Profit Margin 30.77% 17.48% 19.52% 31.98% 30.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $37.8M $36.1M $38M $91M $152M
Operating Expenses $248.4M $295.5M $226M $550M $536M
Operating Income $542.4M $651.9M $756M $1.1B $1.6B
 
Net Interest Expenses $176.9M $178.5M $166M $305M $448M
EBT. Incl. Unusual Items $403.2M $509.6M $628M $910M $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $95.2M $129.9M $143M $222M $328M
Net Income to Company $308M $379.7M $485M $688M $1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $308M $379.7M $485M $688M $923M
 
Basic EPS (Cont. Ops) $0.71 $0.85 $1.09 $1.12 $1.58
Diluted EPS (Cont. Ops) $0.71 $0.85 $1.08 $1.12 $1.57
Weighted Average Basic Share $445.3M $446.7M $447.8M $583.6M $584.9M
Weighted Average Diluted Share $446.1M $448.2M $448.7M $585.3M $587.7M
 
EBITDA $732.8M $841.5M $951M $1.5B $2.1B
EBIT $580.2M $688M $794M $1.2B $1.8B
 
Revenue (Reported) $2.6B $5.4B $5B $5.2B $7B
Operating Income (Reported) $542.4M $651.9M $756M $1.1B $1.6B
Operating Income (Adjusted) $580.2M $688M $794M $1.2B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.5B $16.5B $22.4B $17.7B $21.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.7B $12.9B $18.5B $12.7B $14.4B
Gross Profit $2.9B $3.7B $3.9B $5B $7.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$453.4M $121.3M $119M $143M $426M
Operating Expenses $884.9M $1.1B $1B $759M $2.2B
Operating Income $2B $2.6B $2.8B $4.2B $5.1B
 
Net Interest Expenses $712.9M $733M $676M $866M $1.4B
EBT. Incl. Unusual Items $802.3M $2B $2.3B $3.5B $4.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $189.5M $484M $528M $838M $998M
Net Income to Company $612.8M $1.5B $1.7B $2.7B $3.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $612.8M $1.5B $1.7B $2.7B $3B
 
Basic EPS (Cont. Ops) $1.39 $3.37 $3.85 $5.49 $5.18
Diluted EPS (Cont. Ops) $1.39 $3.36 $3.83 $5.49 $5.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.1B $3.3B $3.6B $5.1B $6.6B
EBIT $1.5B $2.7B $2.9B $4.4B $5.5B
 
Revenue (Reported) $8.5B $16.5B $22.4B $17.7B $21.7B
Operating Income (Reported) $2B $2.6B $2.8B $4.2B $5.1B
Operating Income (Adjusted) $1.5B $2.7B $2.9B $4.4B $5.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $16.5B $22.4B $17.7B $21.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.9B $18.5B $12.7B $14.4B --
Gross Profit $3.7B $3.9B $5B $7.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $121.3M $119M $143M $426M --
Operating Expenses $1.1B $1B $759M $2.2B --
Operating Income $2.6B $2.8B $4.2B $5.1B --
 
Net Interest Expenses $733M $676M $866M $1.4B --
EBT. Incl. Unusual Items $2B $2.3B $3.5B $4.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $484M $528M $838M $998M --
Net Income to Company $1.5B $1.7B $2.7B $3.1B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.5B $1.7B $2.7B $3B --
 
Basic EPS (Cont. Ops) $3.37 $3.85 $5.49 $5.18 --
Diluted EPS (Cont. Ops) $3.36 $3.83 $5.49 $5.17 --
Weighted Average Basic Share $1.8B $1.8B $1.9B $2.3B --
Weighted Average Diluted Share $1.8B $1.8B $1.9B $2.3B --
 
EBITDA $3.3B $3.6B $5.1B $6.6B --
EBIT $2.7B $2.9B $4.4B $5.5B --
 
Revenue (Reported) $16.5B $22.4B $17.7B $21.7B --
Operating Income (Reported) $2.6B $2.8B $4.2B $5.1B --
Operating Income (Adjusted) $2.7B $2.9B $4.4B $5.5B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $524.5M $146.4M $220M $338M $733M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $829.8M $1.4B $1.5B $1.7B $2.3B
Inventory $371M $580.9M $581M $639M $748M
Prepaid Expenses -- -- -- -- --
Other Current Assets $132.5M $165.7M $172M $426M $431M
Total Current Assets $1.9B $2.4B $2.5B $3.1B $4.2B
 
Property Plant And Equipment $19.2B $19.3B $20B $32.7B $45.9B
Long-Term Investments $805M $797.6M $802M $1.9B $2.3B
Goodwill $527.6M $527.6M $528M $5B $8.1B
Other Intangibles $246.1M $235.7M $225M $1.3B $3B
Other Long-Term Assets $475.3M $366.5M $324M $319M $450M
Total Assets $23.1B $23.6B $24.4B $44.3B $64.1B
 
Accounts Payable $719.3M $1.3B $1.4B $1.6B $2.2B
Accrued Expenses $245.2M $235.6M $233M $381M $511M
Current Portion Of Long-Term Debt $7.7M $895.8M $925M $484M $1.1B
Current Portion Of Capital Lease Obligations $13.6M $13.8M $12M $23M --
Other Current Liabilities $269.4M $707M $386M $808M $741M
Total Current Liabilities $1.3B $3.2B $3.1B $3.5B $4.7B
 
Long-Term Debt $14.2B $12.7B $12.7B $21.2B $31B
Capital Leases -- -- -- -- --
Total Liabilities $17B $17.6B $17.9B $27.8B $41.9B
 
Common Stock $4.7M $4.7M $5M $6M $6M
Other Common Equity Adj -$551.4M -$471.4M -$108M -$33M -$96M
Common Equity $6B $6B $6.5B $16.5B $17B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $5.1B
Total Equity $6B $6B $6.5B $16.5B $22.1B
 
Total Liabilities and Equity $23.1B $23.6B $24.4B $44.3B $64.1B
Cash and Short Terms $524.5M $146.4M $220M $338M $733M
Total Debt $14.2B $13.6B $13.6B $21.7B $32.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $524.5M $146.4M $220M $338M $733M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $829.8M $1.4B $1.5B $1.7B $2.3B
Inventory $371M $580.9M $581M $639M $748M
Prepaid Expenses -- -- -- -- --
Other Current Assets $132.5M $165.7M $172M $426M $431M
Total Current Assets $1.9B $2.4B $2.5B $3.1B $4.2B
 
Property Plant And Equipment $19.2B $19.3B $20B $32.7B $45.9B
Long-Term Investments $805M $797.6M $802M $1.9B $2.3B
Goodwill $527.6M $527.6M $528M $5B $8.1B
Other Intangibles $246.1M $235.7M $225M $1.3B $3B
Other Long-Term Assets $475.3M $366.5M $324M $319M $450M
Total Assets $23.1B $23.6B $24.4B $44.3B $64.1B
 
Accounts Payable $719.3M $1.3B $1.4B $1.6B $2.2B
Accrued Expenses $245.2M $235.6M $233M $381M $511M
Current Portion Of Long-Term Debt $7.7M $895.8M $925M $484M $1.1B
Current Portion Of Capital Lease Obligations $13.6M $13.8M $12M $23M --
Other Current Liabilities $269.4M $707M $386M $808M $741M
Total Current Liabilities $1.3B $3.2B $3.1B $3.5B $4.7B
 
Long-Term Debt $14.2B $12.7B $12.7B $21.2B $31B
Capital Leases -- -- -- -- --
Total Liabilities $17B $17.6B $17.9B $27.8B $41.9B
 
Common Stock $4.7M $4.7M $5M $6M $6M
Other Common Equity Adj -$551.4M -$471.4M -$108M -$33M -$96M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $5.1B
Total Equity $6B $6B $6.5B $16.5B $22.1B
 
Total Liabilities and Equity $23.1B $23.6B $24.4B $44.3B $64.1B
Cash and Short Terms $524.5M $146.4M $220M $338M $733M
Total Debt $14.2B $13.6B $13.6B $21.7B $32.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $612.8M $1.5B $1.7B $2.7B $3.1B
Depreciation & Amoritzation $578.7M $622M $626M $769M $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.3M -$611M -$148M $107M $49M
Change in Inventories $172.3M -$105M -$62M $118M $17M
Cash From Operations $1.9B $2.5B $2.9B $4.4B $4.9B
 
Capital Expenditures $2.2B $697M $1.2B $1.6B $2B
Cash Acquisitions -- -$1M -$3M -$5.2B -$4.7B
Cash From Investing -$2.3B -$665M -$1.1B -$6.4B -$6.6B
 
Dividends Paid (Ex Special Dividend) -$1.6B -$1.7B -$1.7B -$1.8B -$2.3B
Special Dividend Paid
Long-Term Debt Issued $3.2B -- $869M $5.3B $7.1B
Long-Term Debt Repaid -$1.5B -$605M -$896M -$1.3B -$2B
Repurchase of Common Stock -- -- -- -- -$524M
Other Financing Activities -$56.9M $13M $6M -$58M -$135M
Cash From Financing $875M -$2.3B -$1.7B $2.1B $2.1B
 
Beginning Cash (CF) $21M $524M $146M $220M $338M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $503.5M -$378M $74M $118M $395M
Ending Cash (CF) $524.5M $146M $220M $338M $733M
 
Levered Free Cash Flow -$296.3M $1.8B $1.7B $2.8B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $308M $379.7M $485M $688M $1B
Depreciation & Amoritzation $152.6M $153.4M $157M $260M $344M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$112.9M $76M $112M -$46M -$412M
Change in Inventories $168M $175.8M $103M $222M -$11M
Cash From Operations $795.9M $1.1B $1B $1.5B $1.6B
 
Capital Expenditures $271.4M $206.7M $316M $603M $562M
Cash Acquisitions -- -- -$1M -$103M -$4.2B
Cash From Investing -$288.7M -$189.6M -$275M -$645M -$4.8B
 
Dividends Paid (Ex Special Dividend) -$415.8M -$416.8M -$419M -$556M -$579M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $749M -- $112M
Long-Term Debt Repaid $196.3M -$536.2M -- -$260M -$1.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$488K $9.9M $4M $7M -$52M
Cash From Financing -$429.9M -$943.1M -$567M -$809M -$2.6B
 
Beginning Cash (CF) $447.1M $224.3M $22M $284M $6.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $77.4M -$77.8M $198M $54M -$5.7B
Ending Cash (CF) $524.5M $146M $220M $338M $733M
 
Levered Free Cash Flow $524.6M $848.2M $724M $905M $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $612.8M $1.5B $1.7B $2.7B $3.1B
Depreciation & Amoritzation $578.7M $622M $626M $769M $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.3M -$611M -$148M $107M $49M
Change in Inventories $172.3M -$105M -$62M $118M $17M
Cash From Operations $1.9B $2.5B $2.9B $4.4B $4.9B
 
Capital Expenditures $2.2B $697M $1.2B $1.6B $2B
Cash Acquisitions -- -- -$3M -$5.2B -$4.7B
Cash From Investing -$2.3B -$665M -$1.1B -$6.4B -$6.6B
 
Dividends Paid (Ex Special Dividend) -$1.6B -$1.7B -$1.7B -$1.8B -$2.3B
Special Dividend Paid
Long-Term Debt Issued $3.2B -- $869M $5.3B $7.1B
Long-Term Debt Repaid -$1.5B -$605M -$896M -$1.3B -$2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$56.9M $13M $6M -$58M -$135M
Cash From Financing $875M -$2.3B -$1.7B $2.1B $2.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $503.5M -$378M $74M $118M $395M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$296.3M $1.8B $1.7B $2.8B $2.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.5B $1.7B $2.7B $3.1B --
Depreciation & Amoritzation $622M $626M $769M $1.1B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$611M -$148M $107M $49M --
Change in Inventories -$105M -$62M $118M $17M --
Cash From Operations $2.5B $2.9B $4.4B $4.9B --
 
Capital Expenditures $697M $1.2B $1.6B $2B --
Cash Acquisitions -- -$3M -$5.2B -$4.7B --
Cash From Investing -$665M -$1.1B -$6.4B -$6.6B --
 
Dividends Paid (Ex Special Dividend) -$1.7B -$1.7B -$1.8B -$2.3B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $869M $5.3B $7.1B --
Long-Term Debt Repaid -$605M -$896M -$1.3B -$2B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $13M $6M -$58M -$135M --
Cash From Financing -$2.3B -$1.7B $2.1B $2.1B --
 
Beginning Cash (CF) $1.5B $319M $1.3B $6.9B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$378M $74M $118M $395M --
Ending Cash (CF) $1.1B $393M $1.4B $7.3B --
 
Levered Free Cash Flow $1.8B $1.7B $2.8B $2.9B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock