Oklahoma | 73-1520922 | ||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
100 West Fifth Street, | Tulsa, | OK | 74103 | ||||||||||||||
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common stock, par value of $0.01 | OKE | New York Stock Exchange |
Page No. | ||||||||
$2.5 Billion Credit Agreement | ONEOK’s $2.5 billion revolving credit agreement, as amended and restated | ||||
AFUDC | Allowance for funds used during construction | ||||
Annual Report | Annual Report on Form 10-K for the year ended December 31, 2021 | ||||
ASU | Accounting Standards Update | ||||
Bbl | Barrels, 1 barrel is equivalent to 42 United States gallons | ||||
BBtu/d | Billion British thermal units per day | ||||
Bcf | Billion cubic feet | ||||
Btu | British thermal unit | ||||
CFTC | U.S. Commodity Futures Trading Commission | ||||
Clean Air Act | Federal Clean Air Act, as amended | ||||
COVID-19 | Coronavirus disease 2019, including variants thereof | ||||
DJ | Denver-Julesburg | ||||
EBITDA | Earnings before interest expense, income taxes, depreciation and amortization | ||||
EPA | United States Environmental Protection Agency | ||||
EPS | Earnings per share of common stock | ||||
ESG | Environmental, social and governance | ||||
Exchange Act | Securities Exchange Act of 1934, as amended | ||||
FERC | Federal Energy Regulatory Commission | ||||
Fitch | Fitch Ratings, Inc. | ||||
GAAP | Accounting principles generally accepted in the United States of America | ||||
Guardian Pipeline | Guardian Pipeline, L.L.C., a wholly owned subsidiary of ONEOK, Inc. | ||||
Guardian Term Loan Agreement | Guardian Pipeline’s senior unsecured three-year $120 million term loan agreement dated June 24, 2022 | ||||
GHG | Greenhouse gas | ||||
Homeland Security | United States Department of Homeland Security | ||||
ICE | Intercontinental Exchange | ||||
Intermediate Partnership | ONEOK Partners Intermediate Limited Partnership, a wholly owned subsidiary of ONEOK Partners, L.P. | ||||
LIBOR | London Interbank Offered Rate | ||||
MBbl/d | Thousand barrels per day | ||||
MDth/d | Thousand dekatherms per day | ||||
MMBbl | Million barrels | ||||
MMBbl/d | Million barrels per day | ||||
MMBtu | Million British thermal units | ||||
MMcf/d | Million cubic feet per day | ||||
Moody’s | Moody’s Investors Service, Inc. | ||||
NGL(s) | Natural gas liquid(s) | ||||
NGL products | Marketable natural gas liquid purity products, such as ethane, ethane/propane mix, propane, iso-butane, normal butane and natural gasoline | ||||
Northern Border Pipeline | Northern Border Pipeline Company, a 50% owned joint venture | ||||
NYMEX | New York Mercantile Exchange | ||||
ONEOK | ONEOK, Inc. | ||||
ONEOK Partners | ONEOK Partners, L.P., a wholly owned subsidiary of ONEOK, Inc. | ||||
OPIS | Oil Price Information Service | ||||
Overland Pass Pipeline | Overland Pass Pipeline Company, LLC, a 50% owned joint venture | ||||
PHMSA | United States Department of Transportation Pipeline and Hazardous Materials Safety Administration | ||||
POP | Percent of Proceeds | ||||
Quarterly Report(s) | Quarterly Report(s) on Form 10-Q | ||||
Roadrunner | Roadrunner Gas Transmission, LLC, a 50% owned joint venture | ||||
S&P | S&P Global Ratings | ||||
SCOOP | South Central Oklahoma Oil Province, an area in the Anadarko Basin in Oklahoma | ||||
SEC | Securities and Exchange Commission |
Series E Preferred Stock | Series E Non-Voting, Perpetual Preferred Stock, par value $0.01 per share | ||||
SOFR | Secured Overnight Financing Rate | ||||
STACK | Sooner Trend Anadarko Canadian Kingfisher, an area in the Anadarko Basin in Oklahoma | ||||
Term SOFR | The forward-looking term rate based on SOFR | ||||
Viking | Viking Gas Transmission Company, a wholly owned subsidiary of ONEOK, Inc. | ||||
WTI | West Texas Intermediate | ||||
XBRL | eXtensible Business Reporting Language |
ONEOK, Inc. and Subsidiaries | |||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME | |||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
(Unaudited) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
(Thousands of dollars, except per share amounts) | |||||||||||||||||||||||
Revenues | |||||||||||||||||||||||
Commodity sales | $ | 5,563,535 | $ | 4,204,792 | $ | 16,319,549 | $ | 10,115,674 | |||||||||||||||
Services | 349,996 | 331,383 | 1,035,312 | 1,004,144 | |||||||||||||||||||
Total revenues (Note J) | 5,913,531 | 4,536,175 | 17,354,861 | 11,119,818 | |||||||||||||||||||
Cost of sales and fuel (exclusive of items shown separately below) | 4,772,674 | 3,449,127 | 14,016,621 | 7,937,616 | |||||||||||||||||||
Operations and maintenance | 238,414 | 225,364 | 683,507 | 644,841 | |||||||||||||||||||
Depreciation and amortization | 157,102 | 154,542 | 468,717 | 468,583 | |||||||||||||||||||
General taxes | 47,770 | 39,753 | 144,058 | 126,132 | |||||||||||||||||||
Other operating (income) expense, net | (1,630) | (470) | (8,649) | (1,446) | |||||||||||||||||||
Operating income | 699,201 | 667,859 | 2,050,607 | 1,944,092 | |||||||||||||||||||
Equity in net earnings from investments (Note H) | 39,180 | 28,573 | 111,150 | 87,613 | |||||||||||||||||||
Allowance for equity funds used during construction | 734 | 247 | 1,699 | 1,485 | |||||||||||||||||||
Other income (expense), net | (8,296) | 1,287 | (31,142) | (4,228) | |||||||||||||||||||
Interest expense (net of capitalized interest of $16,288, $6,083, $41,527 and $16,621, respectively) | (166,939) | (184,049) | (509,744) | (554,529) | |||||||||||||||||||
Income before income taxes | 563,880 | 513,917 | 1,622,570 | 1,474,433 | |||||||||||||||||||
Income taxes | (132,129) | (121,899) | (385,270) | (354,100) | |||||||||||||||||||
Net income | 431,751 | 392,018 | 1,237,300 | 1,120,333 | |||||||||||||||||||
Less: Preferred stock dividends | 275 | 275 | 825 | 825 | |||||||||||||||||||
Net income available to common shareholders | $ | 431,476 | $ | 391,743 | $ | 1,236,475 | $ | 1,119,508 | |||||||||||||||
Basic EPS (Note G) | $ | 0.96 | $ | 0.88 | $ | 2.76 | $ | 2.51 | |||||||||||||||
Diluted EPS (Note G) | $ | 0.96 | $ | 0.88 | $ | 2.76 | $ | 2.50 | |||||||||||||||
Average shares (thousands) | |||||||||||||||||||||||
Basic | 447,677 | 446,634 | 447,417 | 446,288 | |||||||||||||||||||
Diluted | 448,217 | 447,635 | 448,268 | 447,117 |
ONEOK, Inc. and Subsidiaries | |||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | |||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
(Unaudited) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
(Thousands of dollars) | |||||||||||||||||||||||
Net income | $ | 431,751 | $ | 392,018 | $ | 1,237,300 | $ | 1,120,333 | |||||||||||||||
Other comprehensive income (loss), net of tax | |||||||||||||||||||||||
Change in fair value of derivatives, net of tax of $(31,749), $39,299, $(16,951) and $81,134, respectively | 106,289 | (131,566) | 56,747 | (271,622) | |||||||||||||||||||
Derivative amounts reclassified to net income, net of tax of $(16,116), $(19,845), $(56,876) and $(42,722), respectively | 53,953 | 66,438 | 190,411 | 143,029 | |||||||||||||||||||
Change in retirement and other postretirement benefit plan obligations, net of tax of $(873), $(1,355), $(2,651) and $(4,009), respectively | 2,922 | 4,538 | 8,874 | 13,423 | |||||||||||||||||||
Other comprehensive income of unconsolidated affiliates, net of tax of $(1,230), $(60), $(4,733) and $(1,429), respectively | 4,118 | 197 | 15,846 | 4,783 | |||||||||||||||||||
Total other comprehensive income (loss), net of tax | 167,282 | (60,393) | 271,878 | (110,387) | |||||||||||||||||||
Comprehensive income | $ | 599,033 | $ | 331,625 | $ | 1,509,178 | $ | 1,009,946 |
ONEOK, Inc. and Subsidiaries | ||||||||||||||
CONSOLIDATED BALANCE SHEETS | ||||||||||||||
September 30, | December 31, | |||||||||||||
(Unaudited) | 2022 | 2021 | ||||||||||||
Assets | (Thousands of dollars) | |||||||||||||
Current assets | ||||||||||||||
Cash and cash equivalents | $ | 22,215 | $ | 146,391 | ||||||||||
Accounts receivable, net | 1,729,192 | 1,441,786 | ||||||||||||
Materials and supplies | 155,158 | 153,019 | ||||||||||||
NGLs and natural gas in storage | 538,018 | 427,880 | ||||||||||||
Commodity imbalances | 39,526 | 39,609 | ||||||||||||
Other current assets | 281,213 | 165,689 | ||||||||||||
Total current assets | 2,765,322 | 2,374,374 | ||||||||||||
Property, plant and equipment | ||||||||||||||
Property, plant and equipment | 24,727,153 | 23,820,539 | ||||||||||||
Accumulated depreciation and amortization | 4,937,352 | 4,500,665 | ||||||||||||
Net property, plant and equipment | 19,789,801 | 19,319,874 | ||||||||||||
Investments and other assets | ||||||||||||||
Investments in unconsolidated affiliates | 803,807 | 797,613 | ||||||||||||
Goodwill and net intangible assets | 755,474 | 763,295 | ||||||||||||
Other assets | 324,839 | 366,457 | ||||||||||||
Total investments and other assets | 1,884,120 | 1,927,365 | ||||||||||||
Total assets | $ | 24,439,243 | $ | 23,621,613 |
ONEOK, Inc. and Subsidiaries | ||||||||||||||
CONSOLIDATED BALANCE SHEETS | ||||||||||||||
(Continued) | ||||||||||||||
September 30, | December 31, | |||||||||||||
(Unaudited) | 2022 | 2021 | ||||||||||||
Liabilities and equity | (Thousands of dollars) | |||||||||||||
Current liabilities | ||||||||||||||
Current maturities of long-term debt (Note D) | $ | 925,000 | $ | 895,814 | ||||||||||
Short-term borrowings (Note D) | 901,277 | — | ||||||||||||
Accounts payable | 1,658,904 | 1,332,391 | ||||||||||||
Commodity imbalances | 254,076 | 309,054 | ||||||||||||
Accrued interest | 120,424 | 235,602 | ||||||||||||
Operating lease liability | 12,417 | 13,783 | ||||||||||||
Other current liabilities | 266,540 | 397,975 | ||||||||||||
Total current liabilities | 4,138,638 | 3,184,619 | ||||||||||||
Long-term debt, excluding current maturities (Note D) | 11,950,660 | 12,747,636 | ||||||||||||
Deferred credits and other liabilities | ||||||||||||||
Deferred income taxes | 1,592,697 | 1,166,690 | ||||||||||||
Operating lease liability | 69,676 | 75,636 | ||||||||||||
Other deferred credits | 375,303 | 431,869 | ||||||||||||
Total deferred credits and other liabilities | 2,037,676 | 1,674,195 | ||||||||||||
Commitments and contingencies (Note I) | ||||||||||||||
Equity (Note E) | ||||||||||||||
ONEOK shareholders’ equity: | ||||||||||||||
Preferred stock, $0.01 par value: authorized and issued 20,000 shares at September 30, 2022, and December 31, 2021 | — | — | ||||||||||||
Common stock, $0.01 par value: authorized 1,200,000,000 shares; issued 474,916,234 shares and outstanding 446,947,691 shares at September 30, 2022; issued 474,916,234 shares and outstanding 446,138,177 shares at December 31, 2021 | 4,749 | 4,749 | ||||||||||||
Paid-in capital | 7,218,495 | 7,213,861 | ||||||||||||
Accumulated other comprehensive loss (Note F) | (199,473) | (471,351) | ||||||||||||
Retained earnings | — | — | ||||||||||||
Treasury stock, at cost: 27,968,543 shares at September 30, 2022, and 28,778,057 shares at December 31, 2021 | (711,502) | (732,096) | ||||||||||||
Total equity | 6,312,269 | 6,015,163 | ||||||||||||
Total liabilities and equity | $ | 24,439,243 | $ | 23,621,613 |
ONEOK, Inc. and Subsidiaries | ||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||
Nine Months Ended | ||||||||||||||
September 30, | ||||||||||||||
(Unaudited) | 2022 | 2021 | ||||||||||||
(Thousands of dollars) | ||||||||||||||
Operating activities | ||||||||||||||
Net income | $ | 1,237,300 | $ | 1,120,333 | ||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||
Depreciation and amortization | 468,717 | 468,583 | ||||||||||||
Equity in net earnings from investments | (111,150) | (87,613) | ||||||||||||
Distributions received from unconsolidated affiliates | 109,655 | 88,389 | ||||||||||||
Deferred income taxes | 344,812 | 344,808 | ||||||||||||
Other, net | 45,914 | 57,479 | ||||||||||||
Changes in assets and liabilities: | ||||||||||||||
Accounts receivable | (260,213) | (687,031) | ||||||||||||
NGLs and natural gas in storage, net of commodity imbalances | (165,033) | (280,839) | ||||||||||||
Accounts payable | 296,510 | 756,072 | ||||||||||||
Risk-management assets and liabilities | 47,009 | (254,163) | ||||||||||||
Other assets and liabilities, net | (148,015) | (34,856) | ||||||||||||
Cash provided by operating activities | 1,865,506 | 1,491,162 | ||||||||||||
Investing activities | ||||||||||||||
Capital expenditures (less allowance for equity funds used during construction) | (886,041) | (490,329) | ||||||||||||
Distributions received from unconsolidated affiliates in excess of cumulative earnings | 18,014 | 19,188 | ||||||||||||
Other, net | 4,171 | (4,286) | ||||||||||||
Cash used in investing activities | (863,856) | (475,427) | ||||||||||||
Financing activities | ||||||||||||||
Dividends paid | (1,253,402) | (1,250,204) | ||||||||||||
Short-term borrowings, net | 901,277 | — | ||||||||||||
Issuance of long-term debt | 120,000 | — | ||||||||||||
Repayment of long-term debt | (895,814) | (68,787) | ||||||||||||
Other, net | 2,113 | 3,097 | ||||||||||||
Cash used in financing activities | (1,125,826) | (1,315,894) | ||||||||||||
Change in cash and cash equivalents | (124,176) | (300,159) | ||||||||||||
Cash and cash equivalents at beginning of period | 146,391 | 524,496 | ||||||||||||
Cash and cash equivalents at end of period | $ | 22,215 | $ | 224,337 |
ONEOK, Inc. and Subsidiaries | ||||||||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY | ||||||||||||||||||||||||||||||||
(Unaudited) | Preferred Stock Issued | Common Stock Issued | Preferred Stock | Common Stock | Paid-in Capital | |||||||||||||||||||||||||||
(Shares) | (Thousands of dollars) | |||||||||||||||||||||||||||||||
January 1, 2022 | 20,000 | 474,916,234 | $ | — | $ | 4,749 | $ | 7,213,861 | ||||||||||||||||||||||||
Net income | — | — | — | — | — | |||||||||||||||||||||||||||
Other comprehensive income (Note F) | — | — | — | — | — | |||||||||||||||||||||||||||
Preferred stock dividends - $13.75 per share (Note E) | — | — | — | — | — | |||||||||||||||||||||||||||
Common stock issued | — | — | — | — | (5,325) | |||||||||||||||||||||||||||
Common stock dividends - $0.935 per share (Note E) | — | — | — | — | (26,264) | |||||||||||||||||||||||||||
Other, net | — | — | — | — | (5,289) | |||||||||||||||||||||||||||
March 31, 2022 | 20,000 | 474,916,234 | $ | — | $ | 4,749 | $ | 7,176,983 | ||||||||||||||||||||||||
Net income | — | — | — | — | — | |||||||||||||||||||||||||||
Other comprehensive income (Note F) | — | — | — | — | — | |||||||||||||||||||||||||||
Preferred stock dividends - $13.75 per share (Note E) | — | — | — | — | — | |||||||||||||||||||||||||||
Common stock issued | — | — | — | — | 7,039 | |||||||||||||||||||||||||||
Common stock dividends - $0.935 per share (Note E) | — | — | — | — | (3,553) | |||||||||||||||||||||||||||
Other, net | — | — | — | — | 9,988 | |||||||||||||||||||||||||||
June 30, 2022 | 20,000 | 474,916,234 | $ | — | $ | 4,749 | $ | 7,190,457 | ||||||||||||||||||||||||
Net income | — | — | — | — | — | |||||||||||||||||||||||||||
Other comprehensive income (Note F) | — | — | — | — | — | |||||||||||||||||||||||||||
Preferred stock dividends - $13.75 per share (Note E) | — | — | — | — | — | |||||||||||||||||||||||||||
Common stock issued | — | — | — | — | 3,701 | |||||||||||||||||||||||||||
Common stock dividends - $0.935 per share (Note E) | — | — | — | — | 13,555 | |||||||||||||||||||||||||||
Other, net | — | — | — | — | 10,782 | |||||||||||||||||||||||||||
September 30, 2022 | 20,000 | 474,916,234 | $ | — | $ | 4,749 | $ | 7,218,495 |
ONEOK, Inc. and Subsidiaries | ||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (Continued) | ||||||||||||||||||||||||||
(Unaudited) | Accumulated Other Comprehensive Loss | Retained Earnings | Treasury Stock | Total Equity | ||||||||||||||||||||||
(Thousands of dollars) | ||||||||||||||||||||||||||
January 1, 2022 | $ | (471,351) | $ | — | $ | (732,096) | $ | 6,015,163 | ||||||||||||||||||
Net income | — | 391,171 | — | 391,171 | ||||||||||||||||||||||
Other comprehensive income (Note F) | 3,679 | — | — | 3,679 | ||||||||||||||||||||||
Preferred stock dividends - $13.75 per share (Note E) | — | (275) | — | (275) | ||||||||||||||||||||||
Common stock issued | — | — | 11,730 | 6,405 | ||||||||||||||||||||||
Common stock dividends - $0.935 per share (Note E) | — | (390,896) | — | (417,160) | ||||||||||||||||||||||
Other, net | — | — | — | (5,289) | ||||||||||||||||||||||
March 31, 2022 | $ | (467,672) | $ | — | $ | (720,366) | $ | 5,993,694 | ||||||||||||||||||
Net income | — | 414,378 | — | 414,378 | ||||||||||||||||||||||
Other comprehensive income (Note F) | 100,917 | — | — | 100,917 | ||||||||||||||||||||||
Preferred stock dividends - $13.75 per share (Note E) | — | (275) | — | (275) | ||||||||||||||||||||||
Common stock issued | — | — | 6,544 | 13,583 | ||||||||||||||||||||||
Common stock dividends - $0.935 per share (Note E) | — | (414,103) | — | (417,656) | ||||||||||||||||||||||
Other, net | — | — | — | 9,988 | ||||||||||||||||||||||
June 30, 2022 | $ | (366,755) | $ | — | $ | (713,822) | $ | 6,114,629 | ||||||||||||||||||
Net income | — | 431,751 | — | 431,751 | ||||||||||||||||||||||
Other comprehensive income (Note F) | 167,282 | — | — | 167,282 | ||||||||||||||||||||||
Preferred stock dividends - $13.75 per share (Note E) | — | (275) | — | (275) | ||||||||||||||||||||||
Common stock issued | — | — | 2,320 | 6,021 | ||||||||||||||||||||||
Common stock dividends - $0.935 per share (Note E) | — | (431,476) | — | (417,921) | ||||||||||||||||||||||
Other, net | — | — | — | 10,782 | ||||||||||||||||||||||
September 30, 2022 | $ | (199,473) | $ | — | $ | (711,502) | $ | 6,312,269 |
ONEOK, Inc. and Subsidiaries | ||||||||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (Continued) | ||||||||||||||||||||||||||||||||
(Unaudited) | Preferred Stock Issued | Common Stock Issued | Preferred Stock | Common Stock | Paid-in Capital | |||||||||||||||||||||||||||
(Shares) | (Thousands of dollars) | |||||||||||||||||||||||||||||||
January 1, 2021 | 20,000 | 474,916,234 | $ | — | $ | 4,749 | $ | 7,353,396 | ||||||||||||||||||||||||
Net income | — | — | — | — | — | |||||||||||||||||||||||||||
Other comprehensive income | — | — | — | — | — | |||||||||||||||||||||||||||
Preferred stock dividends - $13.75 per share | — | — | — | — | — | |||||||||||||||||||||||||||
Common stock issued | — | — | — | — | (10,159) | |||||||||||||||||||||||||||
Common stock dividends - $0.935 per share | — | — | — | — | (30,234) | |||||||||||||||||||||||||||
Other, net | — | — | — | — | (7,729) | |||||||||||||||||||||||||||
March 31, 2021 | 20,000 | 474,916,234 | $ | — | $ | 4,749 | $ | 7,305,274 | ||||||||||||||||||||||||
Net income | — | — | — | — | — | |||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | — | |||||||||||||||||||||||||||
Preferred stock dividends - $13.75 per share | — | — | — | — | — | |||||||||||||||||||||||||||
Common stock issued | — | — | — | — | 7,115 | |||||||||||||||||||||||||||
Common stock dividends - $0.935 per share | — | — | — | — | (74,765) | |||||||||||||||||||||||||||
Other, net | — | — | — | — | 9,710 | |||||||||||||||||||||||||||
June 30, 2021 | 20,000 | 474,916,234 | $ | — | $ | 4,749 | $ | 7,247,334 | ||||||||||||||||||||||||
Net income | — | — | — | — | — | |||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | — | |||||||||||||||||||||||||||
Preferred stock dividends - $13.75 per share | — | — | — | — | — | |||||||||||||||||||||||||||
Common stock issued | — | — | — | — | 3,237 | |||||||||||||||||||||||||||
Common stock dividends - $0.935 per share | — | — | — | — | (25,204) | |||||||||||||||||||||||||||
Other, net | — | — | — | — | 9,888 | |||||||||||||||||||||||||||
September 30, 2021 | 20,000 | 474,916,234 | $ | — | $ | 4,749 | $ | 7,235,255 |
ONEOK, Inc. and Subsidiaries | ||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (Continued) | ||||||||||||||||||||||||||
(Unaudited) | Accumulated Other Comprehensive Loss | Retained Earnings | Treasury Stock | Total Equity | ||||||||||||||||||||||
(Thousands of dollars) | ||||||||||||||||||||||||||
January 1, 2021 | $ | (551,449) | $ | — | $ | (764,298) | $ | 6,042,398 | ||||||||||||||||||
Net income | — | 386,176 | — | 386,176 | ||||||||||||||||||||||
Other comprehensive income | 85,853 | — | — | 85,853 | ||||||||||||||||||||||
Preferred stock dividends - $13.75 per share | — | (275) | — | (275) | ||||||||||||||||||||||
Common stock issued | — | — | 16,836 | 6,677 | ||||||||||||||||||||||
Common stock dividends - $0.935 per share | — | (385,901) | — | (416,135) | ||||||||||||||||||||||
Other, net | — | — | — | (7,729) | ||||||||||||||||||||||
March 31, 2021 | $ | (465,596) | $ | — | $ | (747,462) | $ | 6,096,965 | ||||||||||||||||||
Net income | — | 342,139 | — | 342,139 | ||||||||||||||||||||||
Other comprehensive loss | (135,847) | — | — | (135,847) | ||||||||||||||||||||||
Preferred stock dividends - $13.75 per share | — | (275) | — | (275) | ||||||||||||||||||||||
Common stock issued | — | — | 7,208 | 14,323 | ||||||||||||||||||||||
Common stock dividends - $0.935 per share | — | (341,864) | — | (416,629) | ||||||||||||||||||||||
Other, net | — | — | — | 9,710 | ||||||||||||||||||||||
June 30, 2021 | $ | (601,443) | $ | — | $ | (740,254) | $ | 5,910,386 | ||||||||||||||||||
Net income | — | 392,018 | — | 392,018 | ||||||||||||||||||||||
Other comprehensive loss | (60,393) | — | — | (60,393) | ||||||||||||||||||||||
Preferred stock dividends - $13.75 per share | — | (275) | — | (275) | ||||||||||||||||||||||
Common stock issued | — | — | 2,961 | 6,198 | ||||||||||||||||||||||
Common stock dividends - $0.935 per share | — | (391,743) | — | (416,947) | ||||||||||||||||||||||
Other, net | — | — | — | 9,888 | ||||||||||||||||||||||
September 30, 2021 | $ | (661,836) | $ | — | $ | (737,293) | $ | 5,840,875 |
September 30, 2022 | ||||||||
(Thousands of dollars) | ||||||||
Commodity sales revenue (a) | $ | 17,618 | ||||||
Services revenue | $ | 1,249 | ||||||
Cost of sales and fuel | $ | 2,856 |
September 30, 2022 | |||||||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total - Gross | Netting (a) | Total - Net | ||||||||||||||||||||||||||||||
(Thousands of dollars) | |||||||||||||||||||||||||||||||||||
Derivative assets | |||||||||||||||||||||||||||||||||||
Commodity contracts | |||||||||||||||||||||||||||||||||||
Financial contracts | $ | 10,959 | $ | 134,356 | $ | 91,384 | $ | 236,699 | $ | (236,699) | $ | — | |||||||||||||||||||||||
Interest-rate contracts | — | 67,377 | — | 67,377 | — | 67,377 | |||||||||||||||||||||||||||||
Total derivative assets | $ | 10,959 | $ | 201,733 | $ | 91,384 | $ | 304,076 | $ | (236,699) | $ | 67,377 | |||||||||||||||||||||||
Derivative liabilities | |||||||||||||||||||||||||||||||||||
Commodity contracts | |||||||||||||||||||||||||||||||||||
Financial contracts | $ | (112,578) | $ | (104,047) | $ | (40,132) | $ | (256,757) | $ | 256,757 | $ | — | |||||||||||||||||||||||
Total derivative liabilities | $ | (112,578) | $ | (104,047) | $ | (40,132) | $ | (256,757) | $ | 256,757 | $ | — |
December 31, 2021 | |||||||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total - Gross | Netting (a) | Total - Net | ||||||||||||||||||||||||||||||
(Thousands of dollars) | |||||||||||||||||||||||||||||||||||
Derivative assets | |||||||||||||||||||||||||||||||||||
Commodity contracts | |||||||||||||||||||||||||||||||||||
Financial contracts | $ | 22,019 | $ | 172,833 | $ | 9,309 | $ | 204,161 | $ | (204,161) | $ | — | |||||||||||||||||||||||
Total derivative assets | $ | 22,019 | $ | 172,833 | $ | 9,309 | $ | 204,161 | $ | (204,161) | $ | — | |||||||||||||||||||||||
Derivative liabilities | |||||||||||||||||||||||||||||||||||
Commodity contracts | |||||||||||||||||||||||||||||||||||
Financial contracts | $ | (67,226) | $ | (112,922) | $ | (123,592) | $ | (303,740) | $ | 303,740 | $ | — | |||||||||||||||||||||||
Interest-rate contracts | — | (145,524) | — | (145,524) | — | (145,524) | |||||||||||||||||||||||||||||
Total derivative liabilities | $ | (67,226) | $ | (258,446) | $ | (123,592) | $ | (449,264) | $ | 303,740 | $ | (145,524) |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
Derivative Assets (Liabilities) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
(Thousands of dollars) | |||||||||||||||||||||||
Net liabilities at beginning of period | $ | (110,396) | $ | (121,750) | $ | (114,283) | $ | (31,321) | |||||||||||||||
Total changes in fair value: | |||||||||||||||||||||||
Settlements included in net income (a) | 39,446 | 46,797 | 78,932 | 28,028 | |||||||||||||||||||
New Level 3 derivatives included in other comprehensive income (loss) (b) | (360) | (23,151) | 73,168 | (129,805) | |||||||||||||||||||
Unrealized change included in other comprehensive income (loss) (b) | 122,562 | (69,104) | 13,435 | (34,110) | |||||||||||||||||||
Net assets (liabilities) at end of period | $ | 51,252 | $ | (167,208) | $ | 51,252 | $ | (167,208) |
September 30, 2022 | December 31, 2021 | ||||||||||||||||||||||||||||
Location in our Consolidated Balance Sheets | Assets | (Liabilities) | Assets | (Liabilities) | |||||||||||||||||||||||||
Derivatives designated as hedging instruments | (Thousands of dollars) | ||||||||||||||||||||||||||||
Commodity contracts (a) | |||||||||||||||||||||||||||||
Financial contracts (b) | $ | 236,699 | $ | (256,757) | $ | 204,161 | $ | (303,740) | |||||||||||||||||||||
Interest-rate contracts | Other current assets/liabilities | 67,377 | — | — | (145,524) | ||||||||||||||||||||||||
Total derivatives designated as hedging instruments | $ | 304,076 | $ | (256,757) | $ | 204,161 | $ | (449,264) | |||||||||||||||||||||
September 30, 2022 | December 31 2021 | |||||||||||||
Contract Type | Net Purchased/Payor (Sold/Receiver) | |||||||||||||
Derivatives designated as hedging instruments: | ||||||||||||||
Cash flow hedges | ||||||||||||||
Fixed price | ||||||||||||||
- Natural gas (Bcf) | Futures | (46.4) | (32.3) | |||||||||||
- Crude oil and NGLs (MMBbl) | Futures | (12.4) | (10.0) | |||||||||||
Basis | ||||||||||||||
- Natural gas (Bcf) | Futures | (46.3) | (30.5) | |||||||||||
Interest-rate contracts (Billions of dollars) | Swaps | $ | 1.1 | $ | 1.1 | |||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
(Thousands of dollars) | |||||||||||||||||||||||
Commodity contracts | $ | 69,430 | $ | (171,665) | $ | (139,203) | $ | (410,572) | |||||||||||||||
Interest-rate contracts | 68,608 | 800 | 212,901 | 57,816 | |||||||||||||||||||
Total unrealized change in fair value of cash flow hedges in other comprehensive income (loss) | $ | 138,038 | $ | (170,865) | $ | 73,698 | $ | (352,756) |
September 30, 2022 | December 31, 2021 | |||||||||||||
(Thousands of dollars) | ||||||||||||||
Commercial paper outstanding, bearing a weighted average interest rate of 3.8% as of September 30, 2022 | $ | 901,277 | $ | — | ||||||||||
Senior unsecured obligations: | ||||||||||||||
$900,000 at 3.375% due October 2022 | — | 895,814 | ||||||||||||
$425,000 at 5.0% due September 2023 | 425,000 | 425,000 | ||||||||||||
$500,000 at 7.5% due September 2023 | 500,000 | 500,000 | ||||||||||||
$500,000 at 2.75% due September 2024 | 500,000 | 500,000 | ||||||||||||
$500,000 at 4.9% due March 2025 | 500,000 | 500,000 | ||||||||||||
$400,000 at 2.2% due September 2025 | 387,000 | 387,000 | ||||||||||||
$600,000 at 5.85% due January 2026 | 600,000 | 600,000 | ||||||||||||
$500,000 at 4.0% due July 2027 | 500,000 | 500,000 | ||||||||||||
$800,000 at 4.55% due July 2028 | 800,000 | 800,000 | ||||||||||||
$100,000 at 6.875% due September 2028 | 100,000 | 100,000 | ||||||||||||
$700,000 at 4.35% due March 2029 | 700,000 | 700,000 | ||||||||||||
$750,000 at 3.4% due September 2029 | 714,251 | 714,251 | ||||||||||||
$850,000 at 3.1% due March 2030 | 780,093 | 780,093 | ||||||||||||
$600,000 at 6.35% due January 2031 | 600,000 | 600,000 | ||||||||||||
$400,000 at 6.0% due June 2035 | 400,000 | 400,000 | ||||||||||||
$600,000 at 6.65% due October 2036 | 600,000 | 600,000 | ||||||||||||
$600,000 at 6.85% due October 2037 | 600,000 | 600,000 | ||||||||||||
$650,000 at 6.125% due February 2041 | 650,000 | 650,000 | ||||||||||||
$400,000 at 6.2% due September 2043 | 400,000 | 400,000 | ||||||||||||
$700,000 at 4.95% due July 2047 | 689,006 | 689,006 | ||||||||||||
$1,000,000 at 5.2% due July 2048 | 1,000,000 | 1,000,000 | ||||||||||||
$750,000 at 4.45% due September 2049 | 672,530 | 672,530 | ||||||||||||
$500,000 at 4.5% due March 2050 | 443,015 | 443,015 | ||||||||||||
$300,000 at 7.15% due January 2051 | 300,000 | 300,000 | ||||||||||||
Guardian Pipeline | ||||||||||||||
$120,000 term loan, variable rate, due June 2025 | 120,000 | — | ||||||||||||
Total debt | 13,882,172 | 13,756,709 | ||||||||||||
Unamortized portion of terminated swaps | 10,308 | 11,596 | ||||||||||||
Unamortized debt issuance costs and discounts | (115,543) | (124,855) | ||||||||||||
Current maturities of long-term debt | (925,000) | (895,814) | ||||||||||||
Short-term borrowings (a) | (901,277) | — | ||||||||||||
Long-term debt | $ | 11,950,660 | $ | 12,747,636 |
Risk- Management Assets/Liabilities | Retirement and Other Postretirement Benefit Plan Obligations (a) | Risk- Management Assets/Liabilities of Unconsolidated Affiliates | Accumulated Other Comprehensive Loss | |||||||||||||||||||||||
(Thousands of dollars) | ||||||||||||||||||||||||||
January 1, 2022 | $ | (352,315) | $ | (107,659) | $ | (11,377) | $ | (471,351) | ||||||||||||||||||
Other comprehensive income before reclassifications | 56,747 | 170 | 14,958 | 71,875 | ||||||||||||||||||||||
Amounts reclassified to net income (b) | 190,411 | 8,704 | 888 | 200,003 | ||||||||||||||||||||||
Other comprehensive income | 247,158 | 8,874 | 15,846 | 271,878 | ||||||||||||||||||||||
September 30, 2022 | $ | (105,157) | $ | (98,785) | $ | 4,469 | $ | (199,473) |
Risk- Management Assets/Liabilities | ||||||||
(Thousands of dollars) | ||||||||
Commodity derivative instruments expected to be realized within the next 27 months (a) | $ | (15,711) | ||||||
Settled interest-rate swaps to be recognized over the life of the long-term, fixed-rate debt (b) | (141,326) | |||||||
Interest-rate swaps with future settlement dates expected to be amortized over the life of long-term debt | 51,880 | |||||||
Accumulated other comprehensive loss at September 30, 2022 | $ | (105,157) |
Three Months Ended September 30, 2022 | |||||||||||||||||
Income | Shares | Per Share Amount | |||||||||||||||
(Thousands, except per share amounts) | |||||||||||||||||
Basic EPS | |||||||||||||||||
Net income available for common stock | $ | 431,476 | 447,677 | $ | 0.96 | ||||||||||||
Diluted EPS | |||||||||||||||||
Effect of dilutive securities | — | 540 | |||||||||||||||
Net income available for common stock and common stock equivalents | $ | 431,476 | 448,217 | $ | 0.96 |
Three Months Ended September 30, 2021 | |||||||||||||||||
Income | Shares | Per Share Amount | |||||||||||||||
(Thousands, except per share amounts) | |||||||||||||||||
Basic EPS | |||||||||||||||||
Net income available for common stock | $ | 391,743 | 446,634 | $ | 0.88 | ||||||||||||
Diluted EPS | |||||||||||||||||
Effect of dilutive securities | — | 1,001 | |||||||||||||||
Net income available for common stock and common stock equivalents | $ | 391,743 | 447,635 | $ | 0.88 |
Nine Months Ended September 30, 2022 | |||||||||||||||||
Income | Shares | Per Share Amount | |||||||||||||||
(Thousands, except per share amounts) | |||||||||||||||||
Basic EPS | |||||||||||||||||
Net income available for common stock | $ | 1,236,475 | 447,417 | $ | 2.76 | ||||||||||||
Diluted EPS | |||||||||||||||||
Effect of dilutive securities | — | 851 | |||||||||||||||
Net income available for common stock and common stock equivalents | $ | 1,236,475 | 448,268 | $ | 2.76 |
Nine Months Ended September 30, 2021 | |||||||||||||||||
Income | Shares | Per Share Amount | |||||||||||||||
(Thousands, except per share amounts) | |||||||||||||||||
Basic EPS | |||||||||||||||||
Net income available for common stock | $ | 1,119,508 | 446,288 | $ | 2.51 | ||||||||||||
Diluted EPS | |||||||||||||||||
Effect of dilutive securities | — | 829 | |||||||||||||||
Net income available for common stock and common stock equivalents | $ | 1,119,508 | 447,117 | $ | 2.50 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
(Thousands of dollars) | |||||||||||||||||||||||
Northern Border Pipeline | $ | 16,744 | $ | 14,634 | $ | 53,216 | $ | 47,459 | |||||||||||||||
Roadrunner | 9,600 | 8,056 | 28,041 | 23,407 | |||||||||||||||||||
Overland Pass Pipeline | 10,486 | 5,241 | 23,379 | 12,952 | |||||||||||||||||||
Other | 2,350 | 642 | 6,514 | 3,795 | |||||||||||||||||||
Equity in net earnings from investments | $ | 39,180 | $ | 28,573 | $ | 111,150 | $ | 87,613 | |||||||||||||||
Contract Liabilities | (Millions of dollars) | |||||||
Balance at December 31, 2021 (a) | $ | 51.5 | ||||||
Revenue recognized included in beginning balance | (34.7) | |||||||
Net additions | 46.6 | |||||||
Balance at September 30, 2022 (b) | $ | 63.4 |
Expected Period of Recognition in Revenue | (Millions of dollars) | |||||||
Remainder of 2022 | $ | 105.4 | ||||||
2023 | 409.3 | |||||||
2024 | 346.1 | |||||||
2025 | 253.5 | |||||||
2026 and beyond | 1,052.4 | |||||||
Total estimated transaction price allocated to unsatisfied performance obligations | $ | 2,166.7 |
Three Months Ended September 30, 2022 | Natural Gas Gathering and Processing | Natural Gas Liquids (a) | Natural Gas Pipelines (b) | Total Segments | |||||||||||||||||||
(Thousands of dollars) | |||||||||||||||||||||||
NGL and condensate sales | $ | 990,020 | $ | 4,749,230 | $ | — | $ | 5,739,250 | |||||||||||||||
Residue natural gas sales | 824,558 | — | 2,889 | 827,447 | |||||||||||||||||||
Gathering, processing and exchange services revenue | 36,571 | 139,302 | — | 175,873 | |||||||||||||||||||
Transportation and storage revenue | — | 39,884 | 133,789 | 173,673 | |||||||||||||||||||
Other | 7,453 | 2,533 | 250 | 10,236 | |||||||||||||||||||
Total revenues (c) | 1,858,602 | 4,930,949 | 136,928 | 6,926,479 | |||||||||||||||||||
Cost of sales and fuel (exclusive of depreciation and operating costs) | (1,460,727) | (4,316,327) | (4,460) | (5,781,514) | |||||||||||||||||||
Operating costs | (98,197) | (144,586) | (43,823) | (286,606) | |||||||||||||||||||
Equity in net earnings from investments | 1,676 | 11,159 | 26,345 | 39,180 | |||||||||||||||||||
Noncash compensation expense and other | 2,512 | 3,648 | 2,096 | 8,256 | |||||||||||||||||||
Segment adjusted EBITDA | $ | 303,866 | $ | 484,843 | $ | 117,086 | $ | 905,795 | |||||||||||||||
Depreciation and amortization | $ | (65,107) | $ | (75,558) | $ | (15,344) | $ | (156,009) | |||||||||||||||
Capital expenditures | $ | 104,754 | $ | 169,175 | $ | 39,644 | $ | 313,573 |
Three Months Ended September 30, 2022 | Total Segments | Other and Eliminations | Total | |||||||||||||||||
(Thousands of dollars) | ||||||||||||||||||||
Reconciliations of total segments to consolidated | ||||||||||||||||||||
NGL and condensate sales | $ | 5,739,250 | $ | (1,005,882) | $ | 4,733,368 | ||||||||||||||
Residue natural gas sales | 827,447 | — | 827,447 | |||||||||||||||||
Gathering, processing and exchange services revenue | 175,873 | — | 175,873 | |||||||||||||||||
Transportation and storage revenue | 173,673 | (2,214) | 171,459 | |||||||||||||||||
Other | 10,236 | (4,852) | 5,384 | |||||||||||||||||
Total revenues (a) | $ | 6,926,479 | $ | (1,012,948) | $ | 5,913,531 | ||||||||||||||
Cost of sales and fuel (exclusive of depreciation and operating costs) | $ | (5,781,514) | $ | 1,008,840 | $ | (4,772,674) | ||||||||||||||
Operating costs | $ | (286,606) | $ | 422 | $ | (286,184) | ||||||||||||||
Depreciation and amortization | $ | (156,009) | $ | (1,093) | $ | (157,102) | ||||||||||||||
Equity in net earnings from investments | $ | 39,180 | $ | — | $ | 39,180 | ||||||||||||||
Capital expenditures | $ | 313,573 | $ | 13,158 | $ | 326,731 |
Three Months Ended September 30, 2021 | Natural Gas Gathering and Processing | Natural Gas Liquids (a) | Natural Gas Pipelines (b) | Total Segments | |||||||||||||||||||
(Thousands of dollars) | |||||||||||||||||||||||
NGL and condensate sales | $ | 815,993 | $ | 3,853,078 | $ | — | $ | 4,669,071 | |||||||||||||||
Residue natural gas sales | 370,801 | — | 19 | 370,820 | |||||||||||||||||||
Gathering, processing and exchange services revenue | 35,395 | 133,574 | — | 168,969 | |||||||||||||||||||
Transportation and storage revenue | — | 40,465 | 120,294 | 160,759 | |||||||||||||||||||
Other | 6,294 | 2,499 | 167 | 8,960 | |||||||||||||||||||
Total revenues (c) | 1,228,483 | 4,029,616 | 120,480 | 5,378,579 | |||||||||||||||||||
Cost of sales and fuel (exclusive of depreciation and operating costs) | (913,931) | (3,377,903) | (344) | (4,292,178) | |||||||||||||||||||
Operating costs | (95,210) | (128,809) | (41,020) | (265,039) | |||||||||||||||||||
Equity in net earnings from investments | 499 | 5,384 | 22,690 | 28,573 | |||||||||||||||||||
Noncash compensation expense and other | 9,816 | 3,871 | 920 | 14,607 | |||||||||||||||||||
Segment adjusted EBITDA | $ | 229,657 | $ | 532,159 | $ | 102,726 | $ | 864,542 | |||||||||||||||
Depreciation and amortization | $ | (63,750) | $ | (74,986) | $ | (14,821) | $ | (153,557) | |||||||||||||||
Capital expenditures | $ | 80,839 | $ | 53,778 | $ | 24,587 | $ | 159,204 |
Three Months Ended September 30, 2021 | Total Segments | Other and Eliminations | Total | |||||||||||||||||
(Thousands of dollars) | ||||||||||||||||||||
Reconciliations of total segments to consolidated | ||||||||||||||||||||
NGL and condensate sales | $ | 4,669,071 | $ | (838,279) | $ | 3,830,792 | ||||||||||||||
Residue natural gas sales | 370,820 | — | 370,820 | |||||||||||||||||
Gathering, processing and exchange services revenue | 168,969 | — | 168,969 | |||||||||||||||||
Transportation and storage revenue | 160,759 | (3,500) | 157,259 | |||||||||||||||||
Other | 8,960 | (625) | 8,335 | |||||||||||||||||
Total revenues (a) | $ | 5,378,579 | $ | (842,404) | $ | 4,536,175 | ||||||||||||||
Cost of sales and fuel (exclusive of depreciation and operating costs) | $ | (4,292,178) | $ | 843,051 | $ | (3,449,127) | ||||||||||||||
Operating costs | $ | (265,039) | $ | (78) | $ | (265,117) | ||||||||||||||
Depreciation and amortization | $ | (153,557) | $ | (985) | $ | (154,542) | ||||||||||||||
Equity in net earnings from investments | $ | 28,573 | $ | — | $ | 28,573 | ||||||||||||||
Capital expenditures | $ | 159,204 | $ | 7,003 | $ | 166,207 |
Nine Months Ended September 30, 2022 | Natural Gas Gathering and Processing | Natural Gas Liquids (a) | Natural Gas Pipelines (b) | Total Segments | |||||||||||||||||||
(Thousands of dollars) | |||||||||||||||||||||||
NGL and condensate sales | $ | 3,033,568 | $ | 14,308,502 | $ | — | $ | 17,342,070 | |||||||||||||||
Residue natural gas sales | 2,035,330 | — | 30,254 | 2,065,584 | |||||||||||||||||||
Gathering, processing and exchange services revenue | 104,072 | 415,073 | — | 519,145 | |||||||||||||||||||
Transportation and storage revenue | — | 126,988 | 387,211 | 514,199 | |||||||||||||||||||
Other | 17,558 | 7,920 | 689 | 26,167 | |||||||||||||||||||
Total revenues (c) | 5,190,528 | 14,858,483 | 418,154 | 20,467,165 | |||||||||||||||||||
Cost of sales and fuel (exclusive of depreciation and operating costs) | (4,147,901) | (12,948,769) | (22,196) | (17,118,866) | |||||||||||||||||||
Operating costs | (289,376) | (416,491) | (126,231) | (832,098) | |||||||||||||||||||
Equity in net earnings from investments | 4,906 | 24,986 | 81,258 | 111,150 | |||||||||||||||||||
Noncash compensation expense and other | 12,607 | 11,624 | 5,610 | 29,841 | |||||||||||||||||||
Segment adjusted EBITDA | $ | 770,764 | $ | 1,529,833 | $ | 356,595 | $ | 2,657,192 | |||||||||||||||
Depreciation and amortization | $ | (192,960) | $ | (225,865) | $ | (46,633) | $ | (465,458) | |||||||||||||||
Investments in unconsolidated affiliates | $ | 28,262 | $ | 413,877 | $ | 361,668 | $ | 803,807 | |||||||||||||||
Total assets | $ | 7,079,315 | $ | 14,987,107 | $ | 2,204,942 | $ | 24,271,364 | |||||||||||||||
Capital expenditures | $ | 321,469 | $ | 444,875 | $ | 82,135 | $ | 848,479 |
Nine Months Ended September 30, 2022 | Total Segments | Other and Eliminations | Total | |||||||||||||||||
(Thousands of dollars) | ||||||||||||||||||||
Reconciliations of total segments to consolidated | ||||||||||||||||||||
NGL and condensate sales | $ | 17,342,070 | $ | (3,095,907) | $ | 14,246,163 | ||||||||||||||
Residue natural gas sales | 2,065,584 | (332) | 2,065,252 | |||||||||||||||||
Gathering, processing and exchange services revenue | 519,145 | — | 519,145 | |||||||||||||||||
Transportation and storage revenue | 514,199 | (6,356) | 507,843 | |||||||||||||||||
Other | 26,167 | (9,709) | 16,458 | |||||||||||||||||
Total revenues (a) | $ | 20,467,165 | $ | (3,112,304) | $ | 17,354,861 | ||||||||||||||
Cost of sales and fuel (exclusive of depreciation and operating costs) | $ | (17,118,866) | $ | 3,102,245 | $ | (14,016,621) | ||||||||||||||
Operating costs | $ | (832,098) | $ | 4,533 | $ | (827,565) | ||||||||||||||
Depreciation and amortization | $ | (465,458) | $ | (3,259) | $ | (468,717) | ||||||||||||||
Equity in net earnings from investments | $ | 111,150 | $ | — | $ | 111,150 | ||||||||||||||
Investments in unconsolidated affiliates | $ | 803,807 | $ | — | $ | 803,807 | ||||||||||||||
Total assets | $ | 24,271,364 | $ | 167,879 | $ | 24,439,243 | ||||||||||||||
Capital expenditures | $ | 848,479 | $ | 37,562 | $ | 886,041 |
Nine Months Ended September 30, 2021 | Natural Gas Gathering and Processing | Natural Gas Liquids (a) | Natural Gas Pipelines (b) | Total Segments | |||||||||||||||||||
(Thousands of dollars) | |||||||||||||||||||||||
NGL and condensate sales | $ | 1,874,183 | $ | 9,097,512 | $ | — | $ | 10,971,695 | |||||||||||||||
Residue natural gas sales | 940,850 | — | 115,478 | 1,056,328 | |||||||||||||||||||
Gathering, processing and exchange services revenue | 101,221 | 376,429 | — | 477,650 | |||||||||||||||||||
Transportation and storage revenue | — | 127,057 | 365,578 | 492,635 | |||||||||||||||||||
Other | 15,422 | 38,161 | 682 | 54,265 | |||||||||||||||||||
Total revenues (c) | 2,931,676 | 9,639,159 | 481,738 | 13,052,573 | |||||||||||||||||||
Cost of sales and fuel (exclusive of depreciation and operating costs) | (2,019,723) | (7,838,141) | (10,901) | (9,868,765) | |||||||||||||||||||
Operating costs | (266,237) | (382,012) | (121,843) | (770,092) | |||||||||||||||||||
Equity in net earnings from investments | 2,669 | 14,078 | 70,866 | 87,613 | |||||||||||||||||||
Noncash compensation expense and other | 15,254 | 14,994 | 3,737 | 33,985 | |||||||||||||||||||
Segment adjusted EBITDA | $ | 663,639 | $ | 1,448,078 | $ | 423,597 | $ | 2,535,314 | |||||||||||||||
Depreciation and amortization | $ | (198,050) | $ | (223,679) | $ | (43,786) | $ | (465,515) | |||||||||||||||
Investments in unconsolidated affiliates | $ | 25,734 | $ | 417,573 | $ | 353,926 | $ | 797,233 | |||||||||||||||
Total assets | $ | 6,725,753 | $ | 14,898,568 | $ | 2,129,406 | $ | 23,753,727 | |||||||||||||||
Capital expenditures | $ | 177,362 | $ | 225,766 | $ | 73,540 | $ | 476,668 |
Nine Months Ended September 30, 2021 | Total Segments | Other and Eliminations | Total | |||||||||||||||||
(Thousands of dollars) | ||||||||||||||||||||
Reconciliations of total segments to consolidated | ||||||||||||||||||||
NGL and condensate sales | $ | 10,971,695 | $ | (1,920,483) | $ | 9,051,212 | ||||||||||||||
Residue natural gas sales | 1,056,328 | — | 1,056,328 | |||||||||||||||||
Gathering, processing and exchange services revenue | 477,650 | — | 477,650 | |||||||||||||||||
Transportation and storage revenue | 492,635 | (10,541) | 482,094 | |||||||||||||||||
Other | 54,265 | (1,731) | 52,534 | |||||||||||||||||
Total revenues (a) | $ | 13,052,573 | $ | (1,932,755) | $ | 11,119,818 | ||||||||||||||
Cost of sales and fuel (exclusive of depreciation and operating costs) | $ | (9,868,765) | $ | 1,931,149 | $ | (7,937,616) | ||||||||||||||
Operating costs | $ | (770,092) | $ | (881) | $ | (770,973) | ||||||||||||||
Depreciation and amortization | $ | (465,515) | $ | (3,068) | $ | (468,583) | ||||||||||||||
Equity in net earnings from investments | $ | 87,613 | $ | — | $ | 87,613 | ||||||||||||||
Investments in unconsolidated affiliates | $ | 797,233 | $ | — | $ | 797,233 | ||||||||||||||
Total assets | $ | 23,753,727 | $ | 118,604 | $ | 23,872,331 | ||||||||||||||
Capital expenditures | $ | 476,668 | $ | 13,661 | $ | 490,329 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
(Thousands of dollars) | |||||||||||||||||||||||
Reconciliation of net income to total segment adjusted EBITDA | |||||||||||||||||||||||
Net income | $ | 431,751 | $ | 392,018 | $ | 1,237,300 | $ | 1,120,333 | |||||||||||||||
Add: | |||||||||||||||||||||||
Interest expense, net of capitalized interest | 166,939 | 184,049 | 509,744 | 554,529 | |||||||||||||||||||
Depreciation and amortization | 157,102 | 154,542 | 468,717 | 468,583 | |||||||||||||||||||
Income taxes | 132,129 | 121,899 | 385,270 | 354,100 | |||||||||||||||||||
Noncash compensation expense | 15,229 | 12,978 | 52,976 | 37,086 | |||||||||||||||||||
Other corporate costs and equity AFUDC | 2,645 | (944) | 3,185 | 683 | |||||||||||||||||||
Total segment adjusted EBITDA | $ | 905,795 | $ | 864,542 | $ | 2,657,192 | $ | 2,535,314 |
Three Months Ended | Nine Months Ended | Three Months | Nine Months | ||||||||||||||||||||||||||||||||
September 30, | September 30, | 2022 vs. 2021 | 2022 vs. 2021 | ||||||||||||||||||||||||||||||||
Financial Results | 2022 | 2021 | 2022 | 2021 | $ Increase (Decrease) | $ Increase (Decrease) | |||||||||||||||||||||||||||||
(Millions of dollars, except per share amounts) | |||||||||||||||||||||||||||||||||||
Revenues | |||||||||||||||||||||||||||||||||||
Commodity sales | $ | 5,563.5 | $ | 4,204.8 | $ | 16,319.5 | $ | 10,115.7 | 1,358.7 | 6,203.8 | |||||||||||||||||||||||||
Services | 350.0 | 331.4 | 1,035.3 | 1,004.1 | 18.6 | 31.2 | |||||||||||||||||||||||||||||
Total revenues | 5,913.5 | 4,536.2 | 17,354.8 | 11,119.8 | 1,377.3 | 6,235.0 | |||||||||||||||||||||||||||||
Cost of sales and fuel (exclusive of items shown separately below) | 4,772.7 | 3,449.1 | 14,016.6 | 7,937.6 | 1,323.6 | 6,079.0 | |||||||||||||||||||||||||||||
Operating costs | 286.1 | 265.2 | 827.5 | 770.9 | 20.9 | 56.6 | |||||||||||||||||||||||||||||
Depreciation and amortization | 157.1 | 154.5 | 468.7 | 468.6 | 2.6 | 0.1 | |||||||||||||||||||||||||||||
Other operating (income) expense, net | (1.6) | (0.5) | (8.6) | (1.4) | 1.1 | 7.2 | |||||||||||||||||||||||||||||
Operating income | $ | 699.2 | $ | 667.9 | $ | 2,050.6 | $ | 1,944.1 | 31.3 | 106.5 | |||||||||||||||||||||||||
Equity in net earnings from investments | $ | 39.2 | $ | 28.6 | $ | 111.2 | $ | 87.6 | 10.6 | 23.6 | |||||||||||||||||||||||||
Interest expense, net of capitalized interest | $ | (166.9) | $ | (184.0) | $ | (509.7) | $ | (554.5) | (17.1) | (44.8) | |||||||||||||||||||||||||
Net income | $ | 431.8 | $ | 392.0 | $ | 1,237.3 | $ | 1,120.3 | 39.8 | 117.0 | |||||||||||||||||||||||||
Diluted EPS | $ | 0.96 | $ | 0.88 | $ | 2.76 | $ | 2.50 | 0.08 | 0.3 | |||||||||||||||||||||||||
Adjusted EBITDA | $ | 902.4 | $ | 865.2 | $ | 2,652.3 | $ | 2,533.1 | 37.2 | 119.2 | |||||||||||||||||||||||||
Capital expenditures | $ | 326.7 | $ | 166.2 | $ | 886.0 | $ | 490.3 | 160.5 | 395.7 |
Three Months Ended | Nine Months Ended | Three Months | Nine Months | ||||||||||||||||||||||||||||||||
September 30, | September 30, | 2022 vs. 2021 | 2022 vs. 2021 | ||||||||||||||||||||||||||||||||
Financial Results | 2022 | 2021 | 2022 | 2021 | $ Increase (Decrease) | $ Increase (Decrease) | |||||||||||||||||||||||||||||
(Millions of dollars) | |||||||||||||||||||||||||||||||||||
NGL and condensate sales | $ | 990.0 | $ | 816.0 | $ | 3,033.6 | $ | 1,874.2 | 174.0 | 1,159.4 | |||||||||||||||||||||||||
Residue natural gas sales | 824.6 | 370.8 | 2,035.3 | 940.9 | 453.8 | 1,094.4 | |||||||||||||||||||||||||||||
Gathering, compression, dehydration and processing fees and other revenue | 44.0 | 41.7 | 121.6 | 116.6 | 2.3 | 5.0 | |||||||||||||||||||||||||||||
Cost of sales and fuel (exclusive of depreciation and operating costs) | (1,460.7) | (913.9) | (4,147.9) | (2,019.7) | 546.8 | 2,128.2 | |||||||||||||||||||||||||||||
Operating costs, excluding noncash compensation adjustments | (94.7) | (91.3) | (278.7) | (254.0) | 3.4 | 24.7 | |||||||||||||||||||||||||||||
Equity in net earnings from investments | 1.7 | 0.5 | 4.9 | 2.7 | 1.2 | 2.2 | |||||||||||||||||||||||||||||
Other | (1.0) | 5.9 | 2.0 | 2.9 | (6.9) | (0.9) | |||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 303.9 | $ | 229.7 | $ | 770.8 | $ | 663.6 | 74.2 | 107.2 | |||||||||||||||||||||||||
Capital expenditures | $ | 104.8 | $ | 80.8 | $ | 321.5 | $ | 177.4 | 24.0 | 144.1 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
Operating Information (a) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Natural gas gathered (BBtu/d) | 3,006 | 2,757 | 2,824 | 2,693 | |||||||||||||||||||
Natural gas processed (BBtu/d) (b) | 2,743 | 2,549 | 2,590 | 2,471 | |||||||||||||||||||
Average fee rate ($/MMBtu) | $ | 1.16 | $ | 1.02 | $ | 1.09 | $ | 1.04 |
Three Months Ended | Nine Months Ended | Three Months | Nine Months | ||||||||||||||||||||||||||||||||
September 30, | September 30, | 2022 vs. 2021 | 2022 vs. 2021 | ||||||||||||||||||||||||||||||||
Financial Results | 2022 | 2021 | 2022 | 2021 | $ Increase (Decrease) | $ Increase (Decrease) | |||||||||||||||||||||||||||||
(Millions of dollars) | |||||||||||||||||||||||||||||||||||
NGL and condensate sales | $ | 4,749.2 | $ | 3,853.1 | $ | 14,308.5 | $ | 9,097.5 | 896.1 | 5,211.0 | |||||||||||||||||||||||||
Exchange service revenues and other | 141.8 | 136.0 | 423.0 | 414.6 | 5.8 | 8.4 | |||||||||||||||||||||||||||||
Transportation and storage revenues | 39.9 | 40.5 | 127.0 | 127.1 | (0.6) | (0.1) | |||||||||||||||||||||||||||||
Cost of sales and fuel (exclusive of depreciation and operating costs) | (4,316.3) | (3,377.9) | (12,948.8) | (7,838.1) | 938.4 | 5,110.7 | |||||||||||||||||||||||||||||
Operating costs, excluding noncash compensation adjustments | (138.7) | (122.4) | (398.5) | (359.5) | 16.3 | 39.0 | |||||||||||||||||||||||||||||
Equity in net earnings from investments | 11.2 | 5.4 | 25.0 | 14.1 | 5.8 | 10.9 | |||||||||||||||||||||||||||||
Other | (2.3) | (2.5) | (6.4) | (7.6) | 0.2 | 1.2 | |||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 484.8 | $ | 532.2 | $ | 1,529.8 | $ | 1,448.1 | (47.4) | 81.7 | |||||||||||||||||||||||||
Capital expenditures | $ | 169.2 | $ | 53.8 | $ | 444.9 | $ | 225.8 | 115.4 | 219.1 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
Operating Information | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Raw feed throughput (MBbl/d) (a) | 1,278 | 1,275 | 1,252 | 1,174 | |||||||||||||||||||
Average Conway-to-Mont Belvieu OPIS price differential - ethane in ethane/propane mix ($/gallon) | $ | 0.03 | $ | 0.00 | $ | 0.04 | $ | (0.01) |
Three Months Ended | Nine Months Ended | Three Months | Nine Months | ||||||||||||||||||||||||||||||||
September 30, | September 30, | 2022 vs. 2021 | 2022 vs. 2021 | ||||||||||||||||||||||||||||||||
Financial Results | 2022 | 2021 | 2022 | 2021 | $ Increase (Decrease) | $ Increase (Decrease) | |||||||||||||||||||||||||||||
(Millions of dollars) | |||||||||||||||||||||||||||||||||||
Transportation revenues | $ | 100.2 | $ | 101.2 | $ | 301.6 | $ | 313.0 | (1.0) | (11.4) | |||||||||||||||||||||||||
Storage revenues | 33.6 | 19.1 | 85.6 | 52.6 | 14.5 | 33.0 | |||||||||||||||||||||||||||||
Residue natural gas sales and other revenues | 3.1 | 0.2 | 30.9 | 116.1 | 2.9 | (85.2) | |||||||||||||||||||||||||||||
Cost of sales and fuel (exclusive of depreciation and operating costs) | (4.5) | (0.3) | (22.2) | (10.9) | 4.2 | 11.3 | |||||||||||||||||||||||||||||
Operating costs, excluding noncash compensation adjustments | (42.4) | (39.2) | (121.5) | (115.4) | 3.2 | 6.1 | |||||||||||||||||||||||||||||
Equity in net earnings from investments | 26.3 | 22.7 | 81.3 | 70.9 | 3.6 | 10.4 | |||||||||||||||||||||||||||||
Other | 0.8 | (1.0) | 0.9 | (2.7) | 1.8 | 3.6 | |||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 117.1 | $ | 102.7 | $ | 356.6 | $ | 423.6 | 14.4 | (67.0) | |||||||||||||||||||||||||
Capital expenditures | $ | 39.6 | $ | 24.6 | $ | 82.1 | $ | 73.5 | 15.0 | 8.6 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||
Operating Information (a) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Natural gas transportation capacity contracted (MDth/d) | 7,318 | 7,335 | 7,367 | 7,353 | |||||||||||||||||||
Transportation capacity contracted | 92 | % | 94 | % | 93 | % | 94 | % | |||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||||||
(Unaudited) | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||
Reconciliation of net income to adjusted EBITDA | (Thousands of dollars) | |||||||||||||||||||||||||
Net income | $ | 431,751 | $ | 392,018 | $ | 1,237,300 | $ | 1,120,333 | ||||||||||||||||||
Add: | ||||||||||||||||||||||||||
Interest expense, net of capitalized interest | 166,939 | 184,049 | 509,744 | 554,529 | ||||||||||||||||||||||
Depreciation and amortization | 157,102 | 154,542 | 468,717 | 468,583 | ||||||||||||||||||||||
Income taxes | 132,129 | 121,899 | 385,270 | 354,100 | ||||||||||||||||||||||
Noncash compensation expense (a) | 15,229 | 12,978 | 52,976 | 37,086 | ||||||||||||||||||||||
Equity AFUDC | (734) | (246) | (1,699) | (1,485) | ||||||||||||||||||||||
Adjusted EBITDA | $ | 902,416 | $ | 865,240 | $ | 2,652,308 | $ | 2,533,146 | ||||||||||||||||||
Reconciliation of segment adjusted EBITDA to adjusted EBITDA | ||||||||||||||||||||||||||
Segment adjusted EBITDA: | ||||||||||||||||||||||||||
Natural Gas Gathering and Processing | $ | 303,866 | $ | 229,657 | $ | 770,764 | $ | 663,639 | ||||||||||||||||||
Natural Gas Liquids | 484,843 | 532,159 | 1,529,833 | 1,448,078 | ||||||||||||||||||||||
Natural Gas Pipelines | 117,086 | 102,726 | 356,595 | 423,597 | ||||||||||||||||||||||
Other | (3,379) | 698 | (4,884) | (2,168) | ||||||||||||||||||||||
Adjusted EBITDA | $ | 902,416 | $ | 865,240 | $ | 2,652,308 | $ | 2,533,146 |
Rating Agency | Long-Term Rating | Short-Term Rating | Outlook | ||||||||
Moody’s | Baa3 | Prime-3 | Positive | ||||||||
S&P | BBB | A-2 | Stable | ||||||||
Fitch | BBB | F2 | Stable |
Variances | |||||||||||||||||
Nine Months Ended | 2022 vs. 2021 | ||||||||||||||||
September 30, | Favorable (Unfavorable) | ||||||||||||||||
2022 | 2021 | ||||||||||||||||
(Millions of dollars) | |||||||||||||||||
Total cash provided by (used in): | |||||||||||||||||
Operating activities | $ | 1,865.5 | $ | 1,491.1 | $ | 374.4 | |||||||||||
Investing activities | (863.9) | (475.4) | (388.5) | ||||||||||||||
Financing activities | (1,125.8) | (1,315.9) | 190.1 | ||||||||||||||
Change in cash and cash equivalents | (124.2) | (300.2) | 176.0 | ||||||||||||||
Cash and cash equivalents at beginning of period | 146.4 | 524.5 | (378.1) | ||||||||||||||
Cash and cash equivalents at end of period | $ | 22.2 | $ | 224.3 | $ | (202.1) |
Commodity Contracts | September 30, 2022 | December 31, 2021 | |||||||||
(Millions of dollars) | |||||||||||
Crude oil and NGLs | $ | 50.3 | $ | 40.6 | |||||||
Natural gas | 25.1 | 11.5 | |||||||||
Total change in estimated fair value of commodity contracts | $ | 75.4 | $ | 52.1 |
Three Months Ending December 31, 2022 | ||||||||||||||||||||
Volumes Hedged | Average Price | Percentage Hedged | ||||||||||||||||||
NGLs - excluding ethane (MBbl/d) - Conway/Mont Belvieu | 11.6 | $ | 0.95 | / gallon | 68% | |||||||||||||||
Condensate (MBbl/d) - WTI-NYMEX | 1.6 | $ | 63.26 | / Bbl | 72% | |||||||||||||||
Natural gas (BBtu/d) - NYMEX and basis | 109.5 | $ | 3.11 | / MMBtu | 76% |
Year Ending December 31, 2023 | ||||||||||||||||||||
Volumes Hedged | Average Price | Percentage Hedged | ||||||||||||||||||
NGLs - excluding ethane (MBbl/d) - Conway/Mont Belvieu | 10.7 | $ | 1.23 | / gallon | 67% | |||||||||||||||
Condensate (MBbl/d) - WTI-NYMEX | 1.7 | $ | 85.48 | / Bbl | 67% | |||||||||||||||
Natural gas (BBtu/d) - NYMEX and basis | 99.2 | $ | 3.50 | / MMBtu | 75% | |||||||||||||||
September 30, 2022 | December 31, 2021 | ||||||||||
(Millions of dollars) | |||||||||||
Forward-starting interest-rate swaps | $ | 43.6 | $ | 19.6 |
Exhibit No. | Exhibit Description | ||||
3.1 | |||||
3.2 |
10.1 | |||||
10.2 | |||||
10.3 | |||||
10.4 | |||||
22.1 | |||||
31.1 | |||||
31.2 | |||||
32.1 | |||||
32.2 | |||||
101.INS | Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. | ||||
101.SCH | Inline XBRL Taxonomy Extension Schema Document. | ||||
101.CAL | Inline XBRL Taxonomy Calculation Linkbase Document. | ||||
101.DEF | Inline XBRL Taxonomy Extension Definitions Document. | ||||
101.LAB | Inline XBRL Taxonomy Label Linkbase Document. | ||||
101.PRE | Inline XBRL Taxonomy Presentation Linkbase Document. | ||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document and contained in Exhibit 101). |
ONEOK, Inc. | ||||||||
Registrant | ||||||||
Date: November 2, 2022 | By: | /s/ Walter S. Hulse III | ||||||
Walter S. Hulse III | ||||||||
Chief Financial Officer, Treasurer and | ||||||||
Executive Vice President, Investor Relations | ||||||||
and Corporate Development | ||||||||
(Principal Financial Officer) |
Entity | Jurisdiction of Incorporation or Organization | ONEOK Notes | ONEOK Partners Notes | ||||||||
ONEOK, Inc. | Oklahoma | Issuer | Guarantor | ||||||||
ONEOK Partners, L.P. | Delaware | Guarantor | Issuer | ||||||||
ONEOK Partners Intermediate Limited Partnership | Delaware | Guarantor | Guarantor |
Issued under the Indenture dated as of September 24, 1998 | ||
6-7/8% Debentures due 2028 | ||
Issued under the Indenture dated as of December 28, 2001 | ||
6.00% Notes due 2035 | ||
Issued under the Indenture dated as of January 26, 2012 | ||
7.50% Notes due 2023 | ||
2.75% Notes due 2024 | ||
2.200% Notes due 2025 | ||
5.850% Notes due 2026 | ||
4.000% Notes due 2027 | ||
4.55% Notes due 2028 | ||
4.35% Notes due 2029 | ||
3.40% Notes due 2029 | ||
3.100% Notes due 2030 | ||
6.350% Notes due 2031 | ||
4.950% Notes due 2047 | ||
5.20% Notes due 2048 | ||
4.45% Notes due 2049 | ||
4.500% Notes due 2050 | ||
7.150% Notes due 2051 |
Issued under the Indenture dated as of September 25, 2006 | ||
5.000% Senior Notes due 2023 | ||
4.90% Senior Notes due 2025 | ||
6.65% Senior Notes due 2036 | ||
6.85% Senior Notes due 2037 | ||
6.125% Senior Notes due 2041 | ||
6.200% Senior Notes due 2043 |
/s/ Pierce H. Norton II | |||||
Pierce H. Norton II | |||||
Chief Executive Officer |
/s/ Walter S. Hulse III | |||||
Walter S. Hulse III | |||||
Chief Financial Officer |