Stock Analysis on Net

ONEOK Inc. (NYSE:OKE)

This company has been moved to the archive! The financial data has not been updated since August 8, 2023.

Analysis of Reportable Segments

Microsoft Excel

Segment Profit Margin

ONEOK Inc., profit margin by reportable segment

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Natural Gas Gathering and Processing 15.87% 19.93% 35.71% 29.66% 20.81%
Natural Gas Liquids 10.99% 13.64% 22.81% 17.18% 13.17%
Natural Gas Pipelines 84.42% 86.97% 91.13% 86.62% 84.83%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

Segment profitability ratio Reportable segment The company
Segment profit margin Natural Gas Gathering and Processing Natural Gas Gathering and Processing segment profit margin ratio deteriorated from 2020 to 2021 and from 2021 to 2022.
Natural Gas Liquids Natural Gas Liquids segment profit margin ratio deteriorated from 2020 to 2021 and from 2021 to 2022.
Natural Gas Pipelines Natural Gas Pipelines segment profit margin ratio deteriorated from 2020 to 2021 and from 2021 to 2022.

Segment Profit Margin: Natural Gas Gathering and Processing

ONEOK Inc.; Natural Gas Gathering and Processing; segment profit margin calculation

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in thousands)
Adjusted EBITDA 1,036,633 889,127 650,036 702,650 631,607
Revenues 6,533,492 4,461,539 1,820,121 2,368,639 3,034,577
Segment Profitability Ratio
Segment profit margin1 15.87% 19.93% 35.71% 29.66% 20.81%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Segment profit margin = 100 × Adjusted EBITDA ÷ Revenues
= 100 × 1,036,633 ÷ 6,533,492 = 15.87%

Segment profitability ratio Reportable segment The company
Segment profit margin Natural Gas Gathering and Processing Natural Gas Gathering and Processing segment profit margin ratio deteriorated from 2020 to 2021 and from 2021 to 2022.

Segment Profit Margin: Natural Gas Liquids

ONEOK Inc.; Natural Gas Liquids; segment profit margin calculation

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in thousands)
Adjusted EBITDA 2,095,212 1,963,639 1,617,241 1,465,765 1,440,605
Revenues 19,066,822 14,391,873 7,090,013 8,532,516 10,934,578
Segment Profitability Ratio
Segment profit margin1 10.99% 13.64% 22.81% 17.18% 13.17%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Segment profit margin = 100 × Adjusted EBITDA ÷ Revenues
= 100 × 2,095,212 ÷ 19,066,822 = 10.99%

Segment profitability ratio Reportable segment The company
Segment profit margin Natural Gas Liquids Natural Gas Liquids segment profit margin ratio deteriorated from 2020 to 2021 and from 2021 to 2022.

Segment Profit Margin: Natural Gas Pipelines

ONEOK Inc.; Natural Gas Pipelines; segment profit margin calculation

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in thousands)
Adjusted EBITDA 488,432 527,810 437,426 408,816 366,251
Revenues 578,542 606,903 479,982 471,987 431,735
Segment Profitability Ratio
Segment profit margin1 84.42% 86.97% 91.13% 86.62% 84.83%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Segment profit margin = 100 × Adjusted EBITDA ÷ Revenues
= 100 × 488,432 ÷ 578,542 = 84.42%

Segment profitability ratio Reportable segment The company
Segment profit margin Natural Gas Pipelines Natural Gas Pipelines segment profit margin ratio deteriorated from 2020 to 2021 and from 2021 to 2022.

Segment Return on Assets (Segment ROA)

ONEOK Inc., ROA by reportable segment

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Natural Gas Gathering and Processing 14.85% 13.14% 10.00% 10.34% 10.39%
Natural Gas Liquids 14.31% 13.54% 11.86% 11.68% 14.91%
Natural Gas Pipelines 21.67% 24.63% 20.83% 19.52% 17.18%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

Segment profitability ratio Reportable segment The company
Segment ROA Natural Gas Gathering and Processing Natural Gas Gathering and Processing segment ROA improved from 2020 to 2021 and from 2021 to 2022.
Natural Gas Liquids Natural Gas Liquids segment ROA improved from 2020 to 2021 and from 2021 to 2022.
Natural Gas Pipelines Natural Gas Pipelines segment ROA improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022 not reaching 2020 level.

Segment ROA: Natural Gas Gathering and Processing

ONEOK Inc.; Natural Gas Gathering and Processing; segment ROA calculation

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in thousands)
Adjusted EBITDA 1,036,633 889,127 650,036 702,650 631,607
Total assets 6,979,816 6,768,955 6,499,908 6,795,744 6,078,473
Segment Profitability Ratio
Segment ROA1 14.85% 13.14% 10.00% 10.34% 10.39%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Segment ROA = 100 × Adjusted EBITDA ÷ Total assets
= 100 × 1,036,633 ÷ 6,979,816 = 14.85%

Segment profitability ratio Reportable segment The company
Segment ROA Natural Gas Gathering and Processing Natural Gas Gathering and Processing segment ROA improved from 2020 to 2021 and from 2021 to 2022.

Segment ROA: Natural Gas Liquids

ONEOK Inc.; Natural Gas Liquids; segment ROA calculation

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in thousands)
Adjusted EBITDA 2,095,212 1,963,639 1,617,241 1,465,765 1,440,605
Total assets 14,643,324 14,502,372 13,636,109 12,551,476 9,663,640
Segment Profitability Ratio
Segment ROA1 14.31% 13.54% 11.86% 11.68% 14.91%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Segment ROA = 100 × Adjusted EBITDA ÷ Total assets
= 100 × 2,095,212 ÷ 14,643,324 = 14.31%

Segment profitability ratio Reportable segment The company
Segment ROA Natural Gas Liquids Natural Gas Liquids segment ROA improved from 2020 to 2021 and from 2021 to 2022.

Segment ROA: Natural Gas Pipelines

ONEOK Inc.; Natural Gas Pipelines; segment ROA calculation

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in thousands)
Adjusted EBITDA 488,432 527,810 437,426 408,816 366,251
Total assets 2,253,978 2,143,307 2,100,213 2,094,072 2,131,669
Segment Profitability Ratio
Segment ROA1 21.67% 24.63% 20.83% 19.52% 17.18%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Segment ROA = 100 × Adjusted EBITDA ÷ Total assets
= 100 × 488,432 ÷ 2,253,978 = 21.67%

Segment profitability ratio Reportable segment The company
Segment ROA Natural Gas Pipelines Natural Gas Pipelines segment ROA improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022 not reaching 2020 level.

Segment Asset Turnover

ONEOK Inc., asset turnover by reportable segment

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Natural Gas Gathering and Processing 0.94 0.66 0.28 0.35 0.50
Natural Gas Liquids 1.30 0.99 0.52 0.68 1.13
Natural Gas Pipelines 0.26 0.28 0.23 0.23 0.20

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

Segment activity ratio Reportable segment The company
Segment asset turnover Natural Gas Gathering and Processing Natural Gas Gathering and Processing segment asset turnover ratio improved from 2020 to 2021 and from 2021 to 2022.
Natural Gas Liquids Natural Gas Liquids segment asset turnover ratio improved from 2020 to 2021 and from 2021 to 2022.
Natural Gas Pipelines Natural Gas Pipelines segment asset turnover ratio improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022.

Segment Asset Turnover: Natural Gas Gathering and Processing

ONEOK Inc.; Natural Gas Gathering and Processing; segment asset turnover calculation

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in thousands)
Revenues 6,533,492 4,461,539 1,820,121 2,368,639 3,034,577
Total assets 6,979,816 6,768,955 6,499,908 6,795,744 6,078,473
Segment Activity Ratio
Segment asset turnover1 0.94 0.66 0.28 0.35 0.50

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Segment asset turnover = Revenues ÷ Total assets
= 6,533,492 ÷ 6,979,816 = 0.94

Segment activity ratio Reportable segment The company
Segment asset turnover Natural Gas Gathering and Processing Natural Gas Gathering and Processing segment asset turnover ratio improved from 2020 to 2021 and from 2021 to 2022.

Segment Asset Turnover: Natural Gas Liquids

ONEOK Inc.; Natural Gas Liquids; segment asset turnover calculation

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in thousands)
Revenues 19,066,822 14,391,873 7,090,013 8,532,516 10,934,578
Total assets 14,643,324 14,502,372 13,636,109 12,551,476 9,663,640
Segment Activity Ratio
Segment asset turnover1 1.30 0.99 0.52 0.68 1.13

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Segment asset turnover = Revenues ÷ Total assets
= 19,066,822 ÷ 14,643,324 = 1.30

Segment activity ratio Reportable segment The company
Segment asset turnover Natural Gas Liquids Natural Gas Liquids segment asset turnover ratio improved from 2020 to 2021 and from 2021 to 2022.

Segment Asset Turnover: Natural Gas Pipelines

ONEOK Inc.; Natural Gas Pipelines; segment asset turnover calculation

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in thousands)
Revenues 578,542 606,903 479,982 471,987 431,735
Total assets 2,253,978 2,143,307 2,100,213 2,094,072 2,131,669
Segment Activity Ratio
Segment asset turnover1 0.26 0.28 0.23 0.23 0.20

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Segment asset turnover = Revenues ÷ Total assets
= 578,542 ÷ 2,253,978 = 0.26

Segment activity ratio Reportable segment The company
Segment asset turnover Natural Gas Pipelines Natural Gas Pipelines segment asset turnover ratio improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022.

Segment Capital Expenditures to Depreciation

ONEOK Inc., capital expenditures to depreciation by reportable segment

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Natural Gas Gathering and Processing 1.73 1.06 1.81 4.22 3.54
Natural Gas Liquids 1.92 1.03 6.09 14.26 7.51
Natural Gas Pipelines 1.99 1.58 1.29 1.73 2.16

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

Segment financial ratio Reportable segment The company
Segment capital expenditures to depreciation Natural Gas Gathering and Processing Natural Gas Gathering and Processing segment capital expenditures to depreciation ratio deteriorated from 2020 to 2021 but then improved from 2021 to 2022 not reaching 2020 level.
Natural Gas Liquids Natural Gas Liquids segment capital expenditures to depreciation ratio deteriorated from 2020 to 2021 but then slightly improved from 2021 to 2022.
Natural Gas Pipelines Natural Gas Pipelines segment capital expenditures to depreciation ratio improved from 2020 to 2021 and from 2021 to 2022.

Segment Capital Expenditures to Depreciation: Natural Gas Gathering and Processing

ONEOK Inc.; Natural Gas Gathering and Processing; segment capital expenditures to depreciation calculation

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in thousands)
Capital expenditures 444,851 275,165 446,142 926,489 694,611
Depreciation and amortization 257,311 260,011 247,010 219,519 196,090
Segment Financial Ratio
Segment capital expenditures to depreciation1 1.73 1.06 1.81 4.22 3.54

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Segment capital expenditures to depreciation = Capital expenditures ÷ Depreciation and amortization
= 444,851 ÷ 257,311 = 1.73

Segment financial ratio Reportable segment The company
Segment capital expenditures to depreciation Natural Gas Gathering and Processing Natural Gas Gathering and Processing segment capital expenditures to depreciation ratio deteriorated from 2020 to 2021 but then improved from 2021 to 2022 not reaching 2020 level.

Segment Capital Expenditures to Depreciation: Natural Gas Liquids

ONEOK Inc.; Natural Gas Liquids; segment capital expenditures to depreciation calculation

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in thousands)
Capital expenditures 580,837 306,949 1,655,759 2,796,604 1,306,341
Depreciation and amortization 302,331 298,937 271,900 196,132 174,007
Segment Financial Ratio
Segment capital expenditures to depreciation1 1.92 1.03 6.09 14.26 7.51

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Segment capital expenditures to depreciation = Capital expenditures ÷ Depreciation and amortization
= 580,837 ÷ 302,331 = 1.92

Segment financial ratio Reportable segment The company
Segment capital expenditures to depreciation Natural Gas Liquids Natural Gas Liquids segment capital expenditures to depreciation ratio deteriorated from 2020 to 2021 but then slightly improved from 2021 to 2022.

Segment Capital Expenditures to Depreciation: Natural Gas Pipelines

ONEOK Inc.; Natural Gas Pipelines; segment capital expenditures to depreciation calculation

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in thousands)
Capital expenditures 123,443 92,617 71,918 99,221 119,185
Depreciation and amortization 62,129 58,702 55,739 57,250 55,118
Segment Financial Ratio
Segment capital expenditures to depreciation1 1.99 1.58 1.29 1.73 2.16

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 2022 Calculation
Segment capital expenditures to depreciation = Capital expenditures ÷ Depreciation and amortization
= 123,443 ÷ 62,129 = 1.99

Segment financial ratio Reportable segment The company
Segment capital expenditures to depreciation Natural Gas Pipelines Natural Gas Pipelines segment capital expenditures to depreciation ratio improved from 2020 to 2021 and from 2021 to 2022.

Revenues

ONEOK Inc., revenues by reportable segment

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Natural Gas Gathering and Processing 6,533,492 4,461,539 1,820,121 2,368,639 3,034,577
Natural Gas Liquids 19,066,822 14,391,873 7,090,013 8,532,516 10,934,578
Natural Gas Pipelines 578,542 606,903 479,982 471,987 431,735
Total Segments 26,178,856 19,460,315 9,390,116 11,373,142 14,400,890

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).


Adjusted EBITDA

ONEOK Inc., adjusted ebitda by reportable segment

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Natural Gas Gathering and Processing 1,036,633 889,127 650,036 702,650 631,607
Natural Gas Liquids 2,095,212 1,963,639 1,617,241 1,465,765 1,440,605
Natural Gas Pipelines 488,432 527,810 437,426 408,816 366,251
Total Segments 3,620,277 3,380,576 2,704,703 2,577,231 2,438,463

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).


Depreciation and amortization

ONEOK Inc., depreciation and amortization by reportable segment

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Natural Gas Gathering and Processing 257,311 260,011 247,010 219,519 196,090
Natural Gas Liquids 302,331 298,937 271,900 196,132 174,007
Natural Gas Pipelines 62,129 58,702 55,739 57,250 55,118
Total Segments 621,771 617,650 574,649 472,901 425,215

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).


Total assets

ONEOK Inc., total assets by reportable segment

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Natural Gas Gathering and Processing 6,979,816 6,768,955 6,499,908 6,795,744 6,078,473
Natural Gas Liquids 14,643,324 14,502,372 13,636,109 12,551,476 9,663,640
Natural Gas Pipelines 2,253,978 2,143,307 2,100,213 2,094,072 2,131,669
Total Segments 23,877,118 23,414,634 22,236,230 21,441,292 17,873,782

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).


Capital expenditures

ONEOK Inc., capital expenditures by reportable segment

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Natural Gas Gathering and Processing 444,851 275,165 446,142 926,489 694,611
Natural Gas Liquids 580,837 306,949 1,655,759 2,796,604 1,306,341
Natural Gas Pipelines 123,443 92,617 71,918 99,221 119,185
Total Segments 1,149,131 674,731 2,173,819 3,822,314 2,120,137

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).