Free Trial

ONE Gas (OGS) Financials

ONE Gas logo
$84.83 -0.51 (-0.60%)
Closing price 05/8/2026 03:59 PM Eastern
Extended Trading
$84.91 +0.08 (+0.09%)
As of 05/8/2026 07:56 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for ONE Gas

Annual Income Statements for ONE Gas

This table shows ONE Gas' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
119 140 163 172 187 196 206 222 231 223 264
Consolidated Net Income / (Loss)
119 140 163 172 187 196 206 222 231 223 264
Net Income / (Loss) Continuing Operations
119 140 163 172 187 196 206 222 231 223 264
Total Pre-Tax Income
192 225 256 226 230 238 247 268 272 259 321
Total Operating Income
239 289 317 288 295 304 310 350 378 399 457
Total Gross Profit
372 433 469 449 476 498 517 578 657 696 775
Total Revenue
1,548 1,427 1,540 1,634 1,653 1,530 1,809 2,578 2,372 2,084 2,427
Operating Revenue
1,548 1,427 1,540 1,634 1,653 1,530 1,809 2,578 2,372 2,084 2,427
Total Cost of Revenue
1,176 994 1,071 1,185 1,177 1,032 1,291 2,000 1,715 1,388 1,653
Operating Cost of Revenue
1,120 939 1,014 1,126 1,117 969 1,225 1,931 1,643 1,309 1,557
Other Cost of Revenue
55 55 57 59 60 63 66 68 72 79 95
Total Operating Expenses
133 144 152 160 180 195 207 228 280 297 317
Depreciation Expense
133 144 152 160 180 195 207 228 280 297 317
Total Other Income / (Expense), net
-47 -64 -61 -63 -66 -66 -64 -82 -106 -140 -136
Interest Expense
45 44 46 51 63 63 60 78 115 147 143
Other Income / (Expense), net
-2.55 -20 -15 -11 -2.98 -3.02 -3.21 -4.18 9.48 7.57 6.80
Income Tax Expense
73 85 93 54 43 42 40 47 40 36 57
Basic Earnings per Share
$2.26 $2.67 $3.10 $3.27 $3.53 $3.70 $3.85 $4.09 $4.16 $3.92 $4.39
Weighted Average Basic Shares Outstanding
52.58M 52.45M 52.53M 52.69M 52.90M 53.13M 53.58M 54.21M 55.60M 56.83M 60.16M
Diluted Earnings per Share
$2.24 $2.65 $3.08 $3.25 $3.51 $3.68 $3.85 $4.08 $4.14 $3.91 $4.37
Weighted Average Diluted Shares Outstanding
53.25M 52.96M 52.98M 53.03M 53.24M 53.37M 53.67M 54.34M 55.86M 57.03M 60.51M
Weighted Average Basic & Diluted Shares Outstanding
52.70M 52.50M 52.60M 52.70M 52.77M 53.24M 53.63M 55.35M 59.88M - 62.69M
Cash Dividends to Common per Share
$1.20 $1.40 $1.68 $1.84 $2.00 $2.16 $2.32 $2.48 $2.60 $2.64 $2.68

Quarterly Income Statements for ONE Gas

This table shows ONE Gas' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
33 25 99 27 19 77 119 32 26 86 129
Consolidated Net Income / (Loss)
33 25 99 27 19 77 119 32 26 86 129
Net Income / (Loss) Continuing Operations
33 25 99 27 19 77 119 32 26 86 129
Total Pre-Tax Income
39 29 118 33 23 85 145 39 32 105 155
Total Operating Income
64 57 146 69 59 124 180 72 65 140 190
Total Gross Profit
132 126 222 142 132 200 262 151 142 219 266
Total Revenue
398 336 758 354 340 631 935 424 379 689 832
Operating Revenue
398 336 758 354 340 631 935 424 379 689 832
Total Cost of Revenue
267 210 536 212 209 431 673 273 237 470 565
Operating Cost of Revenue
249 193 516 194 190 409 648 249 214 447 541
Other Cost of Revenue
18 18 20 18 18 22 25 24 23 23 25
Total Operating Expenses
68 68 77 73 72 75 82 79 77 79 77
Depreciation Expense
68 68 77 73 72 75 82 79 77 79 77
Total Other Income / (Expense), net
-25 -28 -28 -36 -36 -40 -35 -33 -33 -35 -34
Interest Expense
27 28 31 37 39 40 36 35 35 36 32
Other Income / (Expense), net
2.17 0.06 3.51 0.98 2.98 0.11 0.52 2.57 2.36 1.35 -2.10
Income Tax Expense
6.02 4.11 19 6.04 4.02 7.63 26 7.12 5.91 18 26
Basic Earnings per Share
$0.59 $0.45 $1.75 $0.48 $0.34 $1.35 $1.99 $0.53 $0.44 $1.43 $2.05
Weighted Average Basic Shares Outstanding
55.57M 55.62M 56.73M 56.75M 56.83M 56.83M 60.08M 60.11M 60.18M 60.16M 62.91M
Diluted Earnings per Share
$0.58 $0.45 $1.75 $0.48 $0.34 $1.34 $1.98 $0.53 $0.44 $1.42 $2.04
Weighted Average Diluted Shares Outstanding
55.91M 55.98M 56.80M 56.83M 57.09M 57.03M 60.27M 60.46M 60.55M 60.51M 63.20M
Weighted Average Basic & Diluted Shares Outstanding
55.45M 55.45M 56.65M - 56.66M 0.00 59.93M 60.00M 60.00M 62.69M 62.76M
Cash Dividends to Common per Share
$0.65 $0.65 $0.66 $0.66 $0.66 $0.66 $0.67 $0.67 $0.67 $0.67 $0.68

Annual Cash Flow Statements for ONE Gas

This table details how cash moves in and out of ONE Gas' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-9.51 12 -0.25 6.91 -3.47 -9.86 801 3,280 26 143 -45
Net Cash From Operating Activities
408 291 254 468 310 365 -1,536 1,571 940 368 579
Net Cash From Continuing Operating Activities
408 291 254 342 310 365 -1,536 1,571 947 468 583
Net Income / (Loss) Continuing Operations
119 140 163 172 187 196 206 222 231 223 264
Consolidated Net Income / (Loss)
119 140 163 172 187 196 206 222 231 223 264
Depreciation Expense
133 144 152 160 180 195 207 228 280 297 317
Non-Cash Adjustments To Reconcile Net Income
-38 -37 -36 17 -29 25 -29 1,300 157 -39 -29
Changes in Operating Assets and Liabilities, net
194 43 -25 -6.86 -27 -52 -1,920 -180 279 -13 30
Net Cash From Investing Activities
-294 -309 -356 -394 -423 -470 -501 -614 -670 -707 -715
Net Cash From Continuing Investing Activities
-294 -309 -356 -447 -423 -470 -501 -614 -670 -707 -715
Purchase of Property, Plant & Equipment
-294 -309 -356 -394 -424 -471 -495 -609 -667 -703 -707
Sale of Property, Plant & Equipment
0.00 0.49 0.00 0.00 1.40 3.78 1.72 4.01 5.50 6.07 4.63
Other Investing Activities, net
- - 0.62 -53 - -2.80 -7.55 -8.63 -8.51 -10 -13
Net Cash From Financing Activities
-123 30 102 -66 109 96 2,038 -947 -249 378 92
Net Cash From Continuing Financing Activities
-123 30 102 -66 109 96 2,838 2,324 -244 383 92
Repayment of Debt
-30 0.00 0.00 -304 217 -2.89 365 1,636 2.51 -771 -207
Payment of Dividends
-63 -73 -88 -97 -105 -114 -124 -134 -144 -149 -161
Issuance of Debt
- 133 212 338 0.00 200 2,575 692 -164 1,080 250
Issuance of Common Equity
7.05 4.02 4.46 4.80 5.12 19 27 134 85 252 212
Other Financing Activities, net
-14 -9.02 -9.52 -8.15 -7.58 -6.27 -4.71 -3.17 -23 -29 -2.66
Cash Interest Paid
43 42 44 49 61 60 70 85 81 149 139
Cash Income Taxes Paid
-5.42 -36 -1.39 0.80 30 30 -11 - - - 9.13

Quarterly Cash Flow Statements for ONE Gas

This table details how cash moves in and out of ONE Gas' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 3/31/2023 12/31/2024 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
8.80 39 -18 11 -3.71 154 -50 15 -22 13 -11
Net Cash From Operating Activities
469 -474 108 143 55 63 277 171 87 43 176
Net Cash From Continuing Operating Activities
469 -474 108 143 55 162 277 171 87 47 176
Net Income / (Loss) Continuing Operations
103 62 99 27 19 77 119 32 26 86 129
Consolidated Net Income / (Loss)
103 62 99 27 19 77 119 32 26 86 129
Depreciation Expense
71 89 77 73 72 75 82 79 77 79 77
Non-Cash Adjustments To Reconcile Net Income
191 -253 -7.83 -15 -11 -4.57 -5.10 -4.01 -9.73 -10 -6.35
Changes in Operating Assets and Liabilities, net
105 -373 -60 58 -26 14 81 64 -6.66 -108 -23
Net Cash From Investing Activities
-150 -218 -166 -176 -180 -185 -168 -181 -195 -171 -154
Net Cash From Continuing Investing Activities
-150 -218 -166 -176 -180 -185 -168 -181 -195 -171 -154
Purchase of Property, Plant & Equipment
-151 -213 -167 -176 -181 -180 -167 -180 -192 -168 -157
Sale of Property, Plant & Equipment
1.44 1.95 2.03 0.95 2.15 0.95 1.18 1.45 1.00 1.00 5.13
Other Investing Activities, net
-0.29 -7.21 -1.26 -1.12 -1.38 -6.64 -2.43 -1.65 -3.98 -4.67 -2.70
Net Cash From Financing Activities
-310 731 40 44 122 172 -160 24 86 141 -33
Net Cash From Continuing Financing Activities
-310 736 40 44 122 177 -160 24 86 141 -33
Repayment of Debt
0.00 48 78 78 -94 -833 -117 60 -123 -27 6.94
Payment of Dividends
-36 -41 -37 -37 -37 -37 -40 -40 -40 -40 -43
Issuance of Debt
-272 479 0.00 - 254 826 0.00 - 250 - 0.00
Issuance of Common Equity
- 249 0.00 3.37 - 249 0.00 3.56 - 209 0.00
Other Financing Activities, net
-2.39 1.45 -0.98 -0.01 -0.11 -28 -2.56 -0.06 -0.02 -0.02 2.79
Cash Interest Paid
34 70 41 29 40 38 36 34 34 35 33
Cash Income Taxes Paid
-1.87 -38 -2.80 1.57 - - 0.00 7.73 -0.73 2.14 0.00

Annual Balance Sheets for ONE Gas

This table presents ONE Gas' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
4,635 4,943 5,207 5,469 5,708 6,029 8,402 7,776 7,771 8,426 8,853
Total Current Assets
483 569 589 543 506 540 2,225 1,218 765 930 916
Cash & Equivalents
2.43 15 14 21 18 7.99 8.85 9.68 19 58 11
Restricted Cash
- - - - - - 0.00 8.45 21 21 23
Accounts Receivable
216 291 299 295 250 293 342 554 348 408 462
Inventories, net
175 160 170 152 160 147 235 340 265 253 274
Current Deferred & Refundable Income Taxes
39 - - - - - - - 3.95 54 56
Other Current Assets
50 104 106 75 78 92 1,639 306 109 136 91
Plant, Property, & Equipment, net
3,512 3,732 4,008 4,284 4,565 4,867 5,191 5,629 6,135 6,646 7,122
Plant, Property & Equipment, gross
5,133 5,404 5,714 6,073 6,433 6,839 7,274 7,835 8,469 9,124 9,734
Accumulated Depreciation
1,621 1,673 1,706 1,789 1,868 1,972 2,083 2,206 2,334 2,478 2,612
Total Noncurrent Assets
640 642 610 642 637 622 987 930 871 850 815
Goodwill
158 158 158 158 158 158 158 158 158 158 158
Intangible Assets
- - - - - - 0.00 324 294 266 234
Employee Benefit Assets
- - - - - - - - 36 43 47
Other Noncurrent Operating Assets
482 484 452 484 479 464 829 448 383 383 376
Total Liabilities & Shareholders' Equity
4,635 4,943 5,207 5,469 5,708 6,029 8,402 7,776 7,771 8,426 8,853
Total Liabilities
2,793 3,055 3,247 3,426 3,579 3,795 6,053 5,192 5,005 5,321 5,413
Total Current Liabilities
304 444 673 699 873 797 980 1,189 1,477 1,458 1,532
Short-Term Debt
13 145 357 300 517 418 494 573 889 944 1,018
Accounts Payable
107 132 144 175 120 152 259 360 278 261 222
Customer Deposits
60 61 61 61 58 68 62 58 62 56 53
Other Taxes Payable
37 43 41 48 48 64 67 78 69 76 76
Other Current Liabilities
36 21 21 116 130 95 98 120 179 122 164
Total Noncurrent Liabilities
2,489 2,611 2,573 2,727 2,706 2,998 5,072 4,003 3,528 3,863 3,881
Long-Term Debt
1,192 1,192 1,193 1,285 1,286 1,582 3,683 2,662 2,160 2,385 2,356
Asset Retirement Reserve & Litigation Obligation
- 0.00 519 521 504 548 553 529 500 468 452
Noncurrent Deferred & Payable Income Tax Liabilities
952 1,039 600 652 683 657 695 698 752 892 964
Noncurrent Employee Benefit Liabilities
272 304 173 179 116 98 35 20 0.00 0.00 0.00
Other Noncurrent Operating Liabilities
73 76 88 90 118 114 105 93 115 118 110
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,842 1,888 1,960 2,043 2,129 2,233 2,350 2,584 2,766 3,105 3,440
Total Preferred & Common Equity
1,842 1,888 1,960 2,043 2,129 2,233 2,350 2,584 2,766 3,105 3,440
Total Common Equity
1,842 1,888 1,960 2,043 2,129 2,233 2,350 2,584 2,766 3,105 3,440
Common Stock
1,765 1,750 1,738 1,728 1,734 1,757 1,791 1,933 2,029 2,295 2,531
Retained Earnings
95 161 246 321 403 484 565 652 738 810 909
Accumulated Other Comprehensive Income / (Loss)
-4.40 -4.72 -5.49 -4.09 -6.74 -7.78 -6.53 -0.70 -1.18 -0.13 0.00

Quarterly Balance Sheets for ONE Gas

This table presents ONE Gas' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q3 2023 Q1 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2022 6/30/2023 9/30/2023 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
7,322 7,335 7,432 7,825 8,039 8,327 8,359 8,504 8,826
Total Current Assets
958 587 564 600 691 756 681 679 797
Cash & Equivalents
10 7.33 9.19 11 19 19 21 9.05 11
Restricted Cash
- 32 8.85 22 9.96 8.88 22 12 12
Accounts Receivable
193 234 177 193 176 447 263 210 405
Inventories, net
410 217 279 225 275 157 230 295 217
Current Deferred & Refundable Income Taxes
- - - - - 54 54 54 56
Other Current Assets
345 96 90 150 210 71 92 99 96
Plant, Property, & Equipment, net
5,476 5,857 5,986 6,373 6,505 6,739 6,872 7,010 7,211
Plant, Property & Equipment, gross
7,648 8,118 8,285 8,764 8,938 9,232 9,404 9,588 9,852
Accumulated Depreciation
2,172 2,261 2,299 2,391 2,433 2,493 2,532 2,578 2,641
Total Noncurrent Assets
888 891 882 852 844 832 806 815 817
Goodwill
158 158 158 158 158 158 158 158 158
Intangible Assets
- 310 302 279 273 258 249 241 226
Employee Benefit Assets
- - - - - 44 46 52 47
Other Noncurrent Operating Assets
730 424 422 415 414 372 353 364 386
Total Liabilities & Shareholders' Equity
7,322 7,335 7,432 7,825 8,039 8,327 8,359 8,504 8,826
Total Liabilities
4,875 4,680 4,786 4,998 5,227 5,142 5,175 5,322 5,300
Total Current Liabilities
1,105 1,454 1,572 1,457 1,388 1,277 1,302 1,454 1,402
Short-Term Debt
673 1,024 1,127 1,060 980 842 902 1,045 1,041
Accounts Payable
191 154 169 165 147 176 131 121 138
Customer Deposits
62 55 67 60 73 55 54 57 55
Other Taxes Payable
73 54 68 56 72 78 59 74 71
Other Current Liabilities
105 167 141 116 116 127 155 158 98
Total Noncurrent Liabilities
3,771 3,226 3,214 3,541 3,839 3,865 3,873 3,868 3,898
Long-Term Debt
2,429 1,876 1,863 2,147 2,385 2,370 2,371 2,356 2,340
Asset Retirement Reserve & Litigation Obligation
537 513 509 485 483 457 454 462 441
Noncurrent Deferred & Payable Income Tax Liabilities
690 727 733 790 851 921 929 938 999
Noncurrent Employee Benefit Liabilities
22 20 20 20 20 0.00 0.00 0.00 0.00
Other Noncurrent Operating Liabilities
93 91 89 99 100 116 119 113 117
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
2,446 2,655 2,647 2,827 2,813 3,185 3,184 3,182 3,526
Total Preferred & Common Equity
2,446 2,655 2,647 2,827 2,813 3,185 3,184 3,182 3,526
Total Common Equity
2,446 2,655 2,647 2,827 2,813 3,185 3,184 3,182 3,526
Common Stock
1,834 1,941 1,944 2,039 2,043 2,297 2,304 2,319 2,531
Retained Earnings
619 715 703 789 770 888 880 864 995
Accumulated Other Comprehensive Income / (Loss)
-6.42 -0.70 -0.71 -1.18 -0.93 -0.00 0.04 0.08 -0.18

Annual Metrics And Ratios for ONE Gas

This table displays calculated financial ratios and metrics derived from ONE Gas' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2024 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-14.91% -7.78% 7.88% 6.11% 1.16% -7.41% 18.19% 42.54% -19.18% -12.16% 16.50%
EBITDA Growth
5.69% 11.72% 9.97% -3.73% 8.13% 4.80% 3.82% 11.66% 19.51% 5.44% 11.14%
EBIT Growth
5.63% 13.74% 12.31% -8.32% 5.49% 2.81% 2.18% 12.61% 17.55% 5.01% 14.22%
NOPAT Growth
6.75% 21.18% 12.20% 9.17% 9.14% 4.30% 3.62% 11.44% 18.59% 6.72% 9.65%
Net Income Growth
8.42% 17.70% 16.35% 5.67% 8.43% 5.17% 5.10% 7.42% 0.50% -3.62% 18.57%
EPS Growth
8.21% 18.30% 16.23% 5.52% 8.00% 4.84% 4.62% 5.97% -4.17% -5.56% 11.76%
Operating Cash Flow Growth
65.37% -28.76% -12.66% 84.28% -33.64% 17.45% -521.31% 202.29% -40.19% -60.79% 57.12%
Free Cash Flow Firm Growth
166.63% -90.88% -803.12% 254.07% -152.52% 9.24% -3,211.33% 149.52% -63.44% -168.20% 79.17%
Invested Capital Growth
0.59% 5.48% 8.83% 2.60% 8.53% 7.97% 54.24% -11.00% -0.43% 10.03% 6.69%
Revenue Q/Q Growth
-7.49% 3.75% 1.43% 0.13% -0.71% 2.11% 6.45% 9.54% 0.00% 0.00% 0.00%
EBITDA Q/Q Growth
1.74% 1.99% 3.02% -2.68% 2.18% 2.11% 0.26% 5.38% 0.00% 0.00% 0.00%
EBIT Q/Q Growth
1.56% 1.94% 4.15% -4.99% 1.76% 1.48% 0.12% 6.52% 0.00% 0.00% 0.00%
NOPAT Q/Q Growth
2.51% 9.31% -2.98% 1.62% 2.20% 2.79% 1.18% 4.28% 0.00% 0.00% 0.00%
Net Income Q/Q Growth
2.23% 2.27% 3.04% -1.38% 3.58% 3.79% 1.07% 3.03% 0.00% 0.00% 0.00%
EPS Q/Q Growth
3.23% 2.71% 2.67% -1.81% 3.85% 3.66% 0.79% 2.51% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
17.83% -16.69% -16.12% 20.49% -2.86% 5.00% -0.94% -0.63% 9.56% 318.86% 0.00%
Free Cash Flow Firm Q/Q Growth
44.31% -63.39% -1,365.57% 273.32% -26.83% 12.42% -2.28% -5.65% 0.00% 0.00% 0.00%
Invested Capital Q/Q Growth
3.21% 4.23% 6.52% 3.57% 3.82% 3.48% 3.01% 4.74% 0.00% 0.00% 3.33%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
24.05% 30.32% 30.44% 27.45% 28.78% 32.57% 28.61% 22.44% 33.39% 33.39% 31.92%
EBITDA Margin
23.88% 28.93% 29.49% 26.76% 28.60% 32.37% 28.44% 22.28% 32.94% 33.75% 32.20%
Operating Margin
15.45% 20.25% 20.57% 17.65% 17.86% 19.83% 17.15% 13.57% 19.15% 19.15% 18.85%
EBIT Margin
15.29% 18.85% 19.63% 16.96% 17.68% 19.64% 16.98% 13.41% 19.51% 19.51% 19.13%
Profit (Net Income) Margin
7.69% 9.82% 10.59% 10.54% 11.30% 12.84% 11.41% 8.60% 10.70% 10.70% 10.88%
Tax Burden Percent
61.99% 62.17% 63.64% 76.29% 81.34% 82.53% 83.66% 82.66% 85.96% 85.96% 82.20%
Interest Burden Percent
81.16% 83.74% 84.76% 81.48% 78.55% 79.20% 80.36% 77.58% 63.78% 63.78% 69.24%
Effective Tax Rate
38.01% 37.83% 36.36% 23.71% 18.66% 17.47% 16.34% 17.34% 14.04% 14.04% 17.80%
Return on Invested Capital (ROIC)
4.86% 5.71% 5.98% 6.18% 6.39% 6.15% 4.83% 4.70% 5.93% 5.65% 5.73%
ROIC Less NNEP Spread (ROIC-NNEP)
2.49% 2.62% 3.31% 3.11% 3.20% 3.29% 3.11% 2.87% 2.07% 1.82% 2.33%
Return on Net Nonoperating Assets (RNNOA)
1.69% 1.80% 2.49% 2.43% 2.57% 2.85% 4.18% 4.29% 2.40% 1.94% 2.35%
Return on Equity (ROE)
6.55% 7.51% 8.47% 8.61% 8.95% 9.00% 9.01% 8.99% 8.33% 7.59% 8.07%
Cash Return on Invested Capital (CROIC)
4.27% 0.38% -2.48% 3.62% -1.80% -1.51% -37.84% 16.34% 6.36% -3.89% -0.75%
Operating Return on Assets (OROA)
5.10% 5.62% 5.95% 5.19% 5.23% 5.12% 4.26% 4.27% 5.23% 5.02% 5.37%
Return on Assets (ROA)
2.56% 2.93% 3.21% 3.23% 3.34% 3.35% 2.86% 2.74% 2.87% 2.75% 3.06%
Return on Common Equity (ROCE)
6.55% 7.51% 8.47% 8.61% 8.95% 9.00% 9.01% 8.99% 8.33% 7.59% 8.07%
Return on Equity Simple (ROE_SIMPLE)
6.46% 7.42% 8.32% 8.43% 8.77% 8.79% 8.79% 8.58% 8.06% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
148 180 202 220 240 250 260 289 343 343 376
NOPAT Margin
9.58% 12.59% 13.09% 13.47% 14.53% 16.37% 14.35% 11.22% 16.46% 16.46% 15.49%
Net Nonoperating Expense Percent (NNEP)
2.36% 3.09% 2.66% 3.07% 3.19% 2.86% 1.72% 1.83% 3.86% 3.84% 3.39%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 4.97% 5.90% 5.33% 5.52%
Cost of Revenue to Revenue
75.95% 69.68% 69.56% 72.55% 71.22% 67.43% 71.39% 77.56% 66.61% 66.61% 68.08%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
8.59% 10.08% 9.87% 9.80% 10.92% 12.74% 11.46% 8.86% 14.24% 14.24% 13.07%
Earnings before Interest and Taxes (EBIT)
237 269 302 277 292 300 307 346 406 406 464
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
370 413 454 437 473 495 514 574 686 703 782
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.11 1.41 1.59 1.71 1.98 1.60 1.60 1.47 1.41 1.22 1.35
Price to Tangible Book Value (P/TBV)
1.21 1.54 1.73 1.85 2.14 1.73 1.72 1.81 1.68 1.41 1.52
Price to Revenue (P/Rev)
1.32 1.86 2.03 2.14 2.55 2.34 2.08 1.47 1.87 1.82 1.91
Price to Earnings (P/E)
17.10 18.99 19.16 20.29 22.60 18.23 18.27 17.14 17.44 16.99 17.54
Dividend Yield
3.07% 2.75% 2.81% 2.77% 2.50% 3.20% 3.30% 3.53% 3.85% 3.95% 3.47%
Earnings Yield
5.85% 5.27% 5.22% 4.93% 4.43% 5.49% 5.47% 5.83% 5.73% 5.88% 5.70%
Enterprise Value to Invested Capital (EV/IC)
1.06 1.23 1.33 1.40 1.53 1.32 1.22 1.21 1.19 1.11 1.18
Enterprise Value to Revenue (EV/Rev)
2.09 2.79 3.03 3.10 3.63 3.64 4.39 2.72 3.31 3.38 3.29
Enterprise Value to EBITDA (EV/EBITDA)
8.76 9.65 10.26 11.57 12.70 11.25 15.44 12.22 10.05 10.01 10.20
Enterprise Value to EBIT (EV/EBIT)
13.68 14.80 15.41 18.26 20.54 18.55 25.86 20.29 16.97 17.31 17.18
Enterprise Value to NOPAT (EV/NOPAT)
21.84 22.17 23.11 22.99 25.00 22.25 30.59 24.26 20.11 20.52 21.21
Enterprise Value to Operating Cash Flow (EV/OCF)
7.94 13.71 18.35 10.82 19.35 15.29 0.00 4.47 7.34 19.10 13.78
Enterprise Value to Free Cash Flow (EV/FCFF)
24.83 335.10 0.00 39.28 0.00 0.00 0.00 6.97 18.74 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.65 0.71 0.79 0.78 0.85 0.90 1.78 1.25 1.10 1.07 0.98
Long-Term Debt to Equity
0.65 0.63 0.61 0.63 0.60 0.71 1.57 1.03 0.78 0.77 0.68
Financial Leverage
0.68 0.69 0.75 0.78 0.80 0.87 1.34 1.50 1.16 1.07 1.01
Leverage Ratio
2.55 2.57 2.64 2.67 2.68 2.69 3.15 3.28 2.91 2.76 2.64
Compound Leverage Factor
2.07 2.15 2.24 2.17 2.10 2.13 2.53 2.54 1.85 1.76 1.83
Debt to Total Capital
39.54% 41.46% 44.16% 43.69% 45.84% 47.25% 64.00% 55.59% 52.44% 51.74% 49.51%
Short-Term Debt to Total Capital
0.41% 4.50% 10.18% 8.26% 13.14% 9.88% 7.57% 9.84% 15.29% 14.67% 14.94%
Long-Term Debt to Total Capital
39.13% 36.97% 33.99% 35.44% 32.71% 37.37% 56.43% 45.74% 37.15% 37.08% 34.58%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
60.46% 58.54% 55.84% 56.31% 54.16% 52.75% 36.00% 44.41% 47.56% 48.26% 50.49%
Debt to EBITDA
3.26 3.24 3.41 3.63 3.81 4.04 8.12 5.63 4.44 4.73 4.32
Net Debt to EBITDA
3.25 3.20 3.38 3.58 3.78 4.02 8.11 5.60 4.39 4.62 4.27
Long-Term Debt to EBITDA
3.22 2.89 2.63 2.94 2.72 3.19 7.16 4.64 3.15 3.39 3.01
Debt to NOPAT
8.12 7.45 7.69 7.20 7.51 7.99 16.09 11.18 8.89 9.71 8.97
Net Debt to NOPAT
8.11 7.36 7.62 7.11 7.43 7.96 16.06 11.12 8.77 9.48 8.88
Long-Term Debt to NOPAT
8.04 6.64 5.92 5.84 5.36 6.32 14.19 9.20 6.30 6.96 6.27
Altman Z-Score
1.01 1.07 1.11 1.13 1.19 1.05 0.98 1.04 0.93 0.89 1.02
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.59 1.28 0.87 0.78 0.58 0.68 2.27 1.02 0.52 0.64 0.60
Quick Ratio
0.72 0.69 0.47 0.45 0.31 0.38 0.36 0.47 0.25 0.32 0.31
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
130 12 -84 129 -68 -61 -2,033 1,007 368 -236 -49
Operating Cash Flow to CapEx
138.60% 94.17% 71.22% 118.57% 73.38% 77.96% -311.16% 259.44% 142.11% 52.85% 82.38%
Free Cash Flow to Firm to Interest Expense
2.92 0.27 -1.81 2.51 -1.08 -0.98 -33.71 12.99 2.50 -1.60 -0.34
Operating Cash Flow to Interest Expense
9.15 6.64 5.51 9.12 4.95 5.83 -25.47 20.27 6.38 2.50 4.05
Operating Cash Flow Less CapEx to Interest Expense
2.55 -0.41 -2.23 1.43 -1.80 -1.65 -33.65 12.46 1.89 -2.23 -0.87
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.33 0.30 0.30 0.31 0.30 0.26 0.25 0.32 0.27 0.26 0.28
Accounts Receivable Turnover
5.70 5.63 5.22 5.50 6.06 5.64 5.70 5.76 4.62 5.51 5.58
Inventory Turnover
6.06 5.94 6.50 7.37 7.55 6.73 6.77 6.96 4.59 5.36 6.27
Fixed Asset Turnover
0.45 0.39 0.40 0.39 0.37 0.32 0.36 0.48 0.35 0.33 0.35
Accounts Payable Turnover
8.82 8.31 7.77 7.45 7.98 7.57 6.28 6.46 4.35 5.15 6.84
Days Sales Outstanding (DSO)
64.04 64.87 69.90 66.38 60.23 64.76 64.05 63.40 78.98 66.25 65.41
Days Inventory Outstanding (DIO)
60.28 61.48 56.12 49.50 48.32 54.24 53.89 52.45 79.54 68.06 58.18
Days Payable Outstanding (DPO)
41.38 43.95 46.97 49.00 45.74 48.25 58.08 56.50 83.97 70.92 53.38
Cash Conversion Cycle (CCC)
82.94 82.40 79.05 66.88 62.81 70.75 59.86 59.34 74.55 63.38 70.21
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
3,062 3,230 3,515 3,606 3,914 4,226 6,518 5,801 5,776 6,355 6,780
Invested Capital Turnover
0.51 0.45 0.46 0.46 0.44 0.38 0.34 0.42 0.36 0.34 0.37
Increase / (Decrease) in Invested Capital
18 168 285 91 308 312 2,292 -717 -25 579 425
Enterprise Value (EV)
3,237 3,983 4,658 5,059 6,005 5,573 7,939 7,017 6,897 7,037 7,975
Market Capitalization
2,035 2,660 3,122 3,495 4,220 3,580 3,771 3,801 3,887 3,787 4,635
Book Value per Share
$35.31 $36.14 $37.50 $38.89 $40.38 $42.06 $43.84 $47.74 $48.82 $54.80 $57.34
Tangible Book Value per Share
$32.28 $33.12 $34.48 $35.88 $37.38 $39.09 $40.90 $38.84 $40.85 $47.32 $50.81
Total Capital
3,046 3,226 3,511 3,628 3,932 4,234 6,527 5,819 5,815 6,433 6,814
Total Debt
1,204 1,337 1,550 1,585 1,803 2,001 4,177 3,234 3,049 3,329 3,374
Total Long-Term Debt
1,192 1,192 1,193 1,285 1,286 1,582 3,683 2,662 2,160 2,385 2,356
Net Debt
1,202 1,323 1,536 1,564 1,785 1,993 4,169 3,216 3,010 3,250 3,340
Capital Expenditures (CapEx)
294 309 356 394 423 468 494 605 661 697 703
Debt-free, Cash-free Net Working Capital (DFCFNWC)
189 255 258 123 132 153 1,729 583 138 337 368
Debt-free Net Working Capital (DFNWC)
191 270 273 144 150 161 1,738 601 177 415 402
Net Working Capital (NWC)
179 125 -84 -156 -367 -257 1,244 28 -712 -528 -616
Net Nonoperating Expense (NNE)
29 40 39 48 53 54 53 68 120 120 112
Net Nonoperating Obligations (NNO)
1,221 1,342 1,555 1,564 1,785 1,993 4,169 3,216 3,010 3,250 3,340
Total Depreciation and Amortization (D&A)
133 144 152 160 180 195 207 228 280 297 317
Debt-free, Cash-free Net Working Capital to Revenue
12.19% 17.89% 16.79% 7.50% 7.99% 10.00% 95.61% 22.61% 6.60% 16.16% 15.16%
Debt-free Net Working Capital to Revenue
12.35% 18.92% 17.72% 8.81% 9.07% 10.52% 96.10% 23.31% 8.49% 19.93% 16.55%
Net Working Capital to Revenue
11.54% 8.76% -5.48% -9.52% -22.18% -16.81% 68.79% 1.09% -34.17% -25.36% -25.38%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.26 $2.67 $3.10 $3.27 $3.53 $3.70 $3.85 $4.09 $3.92 $0.00 $4.39
Adjusted Weighted Average Basic Shares Outstanding
52.58M 52.45M 52.53M 52.69M 52.90M 53.13M 53.58M 54.21M 56.83M 0.00 60.16M
Adjusted Diluted Earnings per Share
$2.24 $2.65 $3.08 $3.25 $3.51 $3.68 $3.85 $4.08 $3.91 $0.00 $4.37
Adjusted Weighted Average Diluted Shares Outstanding
53.25M 52.96M 52.98M 53.03M 53.24M 53.37M 53.67M 54.34M 57.03M 0.00 60.51M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
52.29M 52.28M 52.32M 52.57M 52.77M 53.24M 53.63M 55.35M 59.88M 0.00 62.69M
Normalized Net Operating Profit after Tax (NOPAT)
148 180 202 220 240 250 260 289 343 343 376
Normalized NOPAT Margin
9.58% 12.59% 13.09% 13.47% 14.53% 16.37% 14.35% 11.22% 16.46% 16.46% 15.49%
Pre Tax Income Margin
12.41% 15.79% 16.64% 13.82% 13.89% 15.55% 13.64% 10.41% 12.44% 12.44% 13.24%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
5.31 6.15 6.56 5.40 4.66 4.81 5.09 4.46 2.76 2.76 3.25
NOPAT to Interest Expense
3.33 4.11 4.38 4.29 3.83 4.01 4.30 3.73 2.33 2.33 2.63
EBIT Less CapEx to Interest Expense
-1.30 -0.90 -1.18 -2.29 -2.08 -2.67 -3.09 -3.35 -1.73 -1.97 -1.67
NOPAT Less CapEx to Interest Expense
-3.28 -2.95 -3.36 -3.40 -2.92 -3.47 -3.88 -4.08 -2.16 -2.41 -2.29
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
52.78% 52.26% 53.96% 56.08% 56.45% 58.23% 60.03% 60.41% 64.66% 67.07% 60.82%
Augmented Payout Ratio
73.05% 69.44% 64.70% 56.08% 56.45% 58.23% 60.03% 60.41% 64.66% 67.07% 60.82%

Quarterly Metrics And Ratios for ONE Gas

This table displays calculated financial ratios and metrics derived from ONE Gas' official financial filings.

Metric Q1 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 6/30/2023 9/30/2023 6/30/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - - 62,692,484.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 62,692,484.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 2.05
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-59.02% -6.55% -11.05% 0.00% 1.36% 0.00% 23.32% 19.65% 11.38% 9.30% -11.07%
EBITDA Growth
-29.05% 21.94% 6.82% 0.00% 7.05% 0.00% 16.28% 7.66% 7.52% 10.27% 0.59%
EBIT Growth
-51.54% 19.67% 6.13% 0.00% 9.03% 0.00% 21.19% 5.94% 8.51% 13.39% 3.58%
NOPAT Growth
-53.02% 24.78% 5.10% 0.00% 0.03% 0.00% 20.83% 3.69% 8.65% 1.92% 6.02%
Net Income Growth
-66.96% 6.28% -16.66% 0.00% -23.51% 0.00% 20.24% 17.58% 37.36% 12.05% 7.75%
EPS Growth
-68.31% 2.27% -17.24% 0.00% -24.44% 0.00% 13.14% 10.42% 29.41% 5.97% 3.03%
Operating Cash Flow Growth
335.79% 0.00% -76.92% 0.00% 0.00% -35.44% 156.28% 20.11% 58.62% -31.32% -36.45%
Free Cash Flow Firm Growth
398.97% -103.76% -136.80% 0.00% -1,445.89% 0.00% 39.42% 0.00% 25.36% 0.00% -62.96%
Invested Capital Growth
-16.75% 1.45% 8.80% 0.00% 9.44% 0.00% 6.13% 0.00% 6.71% 6.69% 8.09%
Revenue Q/Q Growth
-51.34% 0.00% 0.00% -53.30% 0.00% 85.28% 0.00% -54.69% -10.53% 81.83% 20.65%
EBITDA Q/Q Growth
-18.08% 0.00% 0.00% -36.79% 0.00% 48.54% 0.00% -41.48% -5.90% 52.33% 19.92%
EBIT Q/Q Growth
-37.98% 0.00% 0.00% -52.96% 0.00% 99.28% 0.00% -58.88% -8.98% 108.25% 32.90%
NOPAT Q/Q Growth
-37.17% 0.00% 0.00% -53.81% 0.00% 129.89% 0.00% -60.36% -9.08% 115.64% 36.42%
Net Income Q/Q Growth
-51.23% 0.00% 0.00% -72.57% 0.00% 299.74% 0.00% -73.18% -17.38% 226.10% 49.09%
EPS Q/Q Growth
-52.46% 0.00% 0.00% -72.57% 0.00% 294.12% 0.00% -73.23% -16.98% 222.73% 43.66%
Operating Cash Flow Q/Q Growth
3,023.77% 0.00% 122.83% 31.78% 0.00% 14.17% 0.00% -38.24% -49.22% -50.56% 309.89%
Free Cash Flow Firm Q/Q Growth
44.89% 0.00% 0.00% 100.00% 0.00% 100.00% 0.00% -2,794.81% 94.35% 13.72% -15.44%
Invested Capital Q/Q Growth
-4.91% 0.00% 0.00% -100.00% 0.00% 3.35% 0.00% 0.72% 2.29% 3.33% 1.53%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
33.05% 37.41% 40.09% 40.05% 38.65% 31.67% 28.04% 35.67% 37.54% 31.77% 32.03%
EBITDA Margin
34.53% 37.43% 41.46% 40.33% 39.53% 31.69% 28.09% 36.28% 38.16% 31.97% 31.78%
Operating Margin
16.08% 17.03% 19.60% 19.56% 17.46% 19.71% 19.30% 16.96% 17.25% 20.27% 22.80%
EBIT Margin
16.63% 17.05% 19.84% 19.84% 18.34% 19.73% 19.36% 17.56% 17.87% 20.47% 22.54%
Profit (Net Income) Margin
8.21% 7.50% 7.69% 7.69% 5.66% 12.21% 12.77% 7.56% 6.98% 12.52% 15.47%
Tax Burden Percent
84.44% 85.98% 81.84% 81.84% 82.76% 90.98% 82.18% 81.83% 81.76% 82.49% 82.94%
Interest Burden Percent
58.48% 51.17% 47.38% 47.38% 37.29% 68.04% 80.28% 52.60% 47.78% 74.16% 82.74%
Effective Tax Rate
15.56% 14.02% 18.16% 18.16% 17.24% 9.02% 17.82% 18.17% 18.24% 17.51% 17.06%
Return on Invested Capital (ROIC)
4.48% 0.00% 5.68% 0.00% 0.00% 5.88% 0.00% 0.00% 0.00% 6.18% 6.63%
ROIC Less NNEP Spread (ROIC-NNEP)
3.88% 0.00% 4.70% 0.00% 0.00% 4.77% 0.00% 0.00% 0.00% 5.30% 5.76%
Return on Net Nonoperating Assets (RNNOA)
5.35% 0.00% 5.18% 0.00% 0.00% 4.99% 0.00% 0.00% 0.00% 5.34% 5.61%
Return on Equity (ROE)
9.83% 0.00% 10.86% 0.00% 0.00% 10.87% 0.00% 0.00% 0.00% 11.52% 12.24%
Cash Return on Invested Capital (CROIC)
22.05% 0.00% -2.41% 0.00% 0.00% -3.72% -5.95% 0.00% 0.00% -0.75% -1.96%
Operating Return on Assets (OROA)
4.22% 0.00% 5.34% 0.00% 0.00% 5.08% 0.00% 0.00% 0.00% 5.75% 6.11%
Return on Assets (ROA)
2.08% 0.00% 2.07% 0.00% 0.00% 3.14% 0.00% 0.00% 0.00% 3.52% 4.19%
Return on Common Equity (ROCE)
9.83% 0.00% 10.86% 0.00% 0.00% 10.87% 0.00% 0.00% 0.00% 11.52% 12.24%
Return on Equity Simple (ROE_SIMPLE)
5.86% 0.00% 7.69% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
54 49 57 57 49 113 148 59 53 115 157
NOPAT Margin
13.58% 14.65% 16.04% 16.01% 14.45% 17.93% 15.86% 13.88% 14.10% 16.72% 18.91%
Net Nonoperating Expense Percent (NNEP)
0.61% 0.79% 0.98% 0.00% 0.95% 1.11% 0.91% 1.66% 0.80% 0.88% 0.87%
Return On Investment Capital (ROIC_SIMPLE)
0.97% - 0.94% - - 1.76% 2.32% 0.91% 0.81% 1.69% 2.28%
Cost of Revenue to Revenue
66.95% 62.59% 59.91% 59.95% 61.35% 68.33% 71.96% 64.33% 62.46% 68.23% 67.97%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
16.97% 20.38% 20.49% 20.49% 21.19% 11.96% 8.74% 18.72% 20.29% 11.50% 9.23%
Earnings before Interest and Taxes (EBIT)
66 57 70 70 62 124 181 74 68 141 187
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
137 126 147 143 135 200 263 154 145 220 264
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.50 1.37 1.24 0.00 1.50 1.22 1.42 1.35 1.53 1.35 1.53
Price to Tangible Book Value (P/TBV)
1.82 1.66 1.47 0.00 1.77 1.41 1.63 1.55 1.75 1.52 1.72
Price to Revenue (P/Rev)
1.98 0.00 1.72 0.00 0.00 1.82 0.00 0.00 0.00 1.91 2.32
Price to Earnings (P/E)
25.54 0.00 16.16 0.00 0.00 16.99 0.00 0.00 0.00 17.54 19.74
Dividend Yield
3.54% 3.93% 4.22% 4.26% 3.53% 3.95% 3.51% 3.70% 3.30% 3.47% 3.12%
Earnings Yield
3.91% 0.00% 6.19% 0.00% 0.00% 5.88% 0.00% 0.00% 0.00% 5.70% 5.06%
Enterprise Value to Invested Capital (EV/IC)
1.24 1.18 1.11 0.00 1.23 1.11 1.21 1.18 1.26 1.18 1.27
Enterprise Value to Revenue (EV/Rev)
3.41 0.00 3.28 0.00 0.00 3.38 0.00 0.00 0.00 3.29 3.77
Enterprise Value to EBITDA (EV/EBITDA)
13.19 0.00 9.61 0.00 0.00 10.01 0.00 0.00 0.00 10.20 11.18
Enterprise Value to EBIT (EV/EBIT)
24.81 0.00 16.29 0.00 0.00 17.31 0.00 0.00 0.00 17.18 18.60
Enterprise Value to NOPAT (EV/NOPAT)
29.91 0.00 19.30 0.00 0.00 20.52 0.00 0.00 0.00 21.21 22.74
Enterprise Value to Operating Cash Flow (EV/OCF)
3.54 7.70 11.55 0.00 18.75 19.10 0.00 0.00 0.00 13.78 18.33
Enterprise Value to Free Cash Flow (EV/FCFF)
5.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.09 1.13 1.13 0.00 1.20 1.07 1.01 1.03 1.07 0.98 0.96
Long-Term Debt to Equity
0.71 0.70 0.76 0.00 0.85 0.77 0.74 0.74 0.74 0.68 0.66
Financial Leverage
1.38 1.19 1.10 0.00 1.16 1.05 1.06 1.01 1.12 1.01 0.97
Leverage Ratio
3.10 2.90 2.77 0.00 2.83 2.76 2.69 2.63 2.76 2.64 2.56
Compound Leverage Factor
1.81 1.48 1.31 0.00 1.06 1.88 2.16 1.38 1.32 1.96 2.11
Debt to Total Capital
52.21% 53.04% 53.15% 0.00% 54.47% 51.74% 50.21% 50.69% 51.65% 49.51% 48.95%
Short-Term Debt to Total Capital
18.44% 20.00% 17.56% 0.00% 15.87% 14.67% 13.16% 13.97% 15.87% 14.94% 15.07%
Long-Term Debt to Total Capital
33.77% 33.04% 35.58% 0.00% 38.60% 37.08% 37.05% 36.72% 35.79% 34.58% 33.88%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
47.79% 46.96% 46.85% 0.00% 45.53% 48.26% 49.79% 49.31% 48.35% 50.49% 51.05%
Debt to EBITDA
5.60 0.00 4.61 0.00 0.00 4.73 0.00 0.00 0.00 4.32 4.32
Net Debt to EBITDA
5.52 0.00 4.56 0.00 0.00 4.62 0.00 0.00 0.00 4.27 4.29
Long-Term Debt to EBITDA
3.62 0.00 3.09 0.00 0.00 3.39 0.00 0.00 0.00 3.01 2.99
Debt to NOPAT
12.70 0.00 9.26 0.00 0.00 9.71 0.00 0.00 0.00 8.97 8.78
Net Debt to NOPAT
12.52 0.00 9.16 0.00 0.00 9.48 0.00 0.00 0.00 8.88 8.72
Long-Term Debt to NOPAT
8.21 0.00 6.20 0.00 0.00 6.96 0.00 0.00 0.00 6.27 6.08
Altman Z-Score
0.81 0.00 0.72 0.00 0.00 0.78 0.67 0.59 0.61 0.90 1.02
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.40 0.36 0.41 0.00 0.50 0.64 0.59 0.52 0.47 0.60 0.57
Quick Ratio
0.17 0.12 0.14 0.00 0.14 0.32 0.36 0.22 0.15 0.31 0.30
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1,164 -31 -428 0.00 -481 0.00 -220 -6,356 -359 -310 -358
Operating Cash Flow to CapEx
313.57% 0.00% 65.72% 81.67% 0.00% 35.06% 167.73% 95.72% 45.47% 25.79% 116.45%
Free Cash Flow to Firm to Interest Expense
42.35 -1.11 -11.59 0.00 -12.29 0.00 -6.15 -180.16 -10.15 -8.50 -11.06
Operating Cash Flow to Interest Expense
17.07 0.00 2.93 3.86 0.00 1.58 7.77 4.86 2.46 1.18 5.45
Operating Cash Flow Less CapEx to Interest Expense
11.62 0.00 -1.53 -0.87 0.00 -2.92 3.14 -0.22 -2.95 -3.40 0.77
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.25 0.00 0.27 0.00 0.00 0.26 0.00 0.00 0.00 0.28 0.27
Accounts Receivable Turnover
5.50 0.00 9.54 0.00 0.00 5.51 0.00 0.00 0.00 5.58 5.46
Inventory Turnover
8.52 0.00 6.03 0.00 0.00 5.36 0.00 0.00 0.00 6.27 8.27
Fixed Asset Turnover
0.36 0.00 0.33 0.00 0.00 0.33 0.00 0.00 0.00 0.35 0.33
Accounts Payable Turnover
8.20 0.00 8.36 0.00 0.00 5.15 0.00 0.00 0.00 6.84 9.86
Days Sales Outstanding (DSO)
66.38 0.00 38.27 0.00 0.00 66.25 0.00 0.00 0.00 65.41 66.90
Days Inventory Outstanding (DIO)
42.85 0.00 60.51 0.00 0.00 68.06 0.00 0.00 0.00 58.18 44.13
Days Payable Outstanding (DPO)
44.49 0.00 43.67 0.00 0.00 70.92 0.00 0.00 0.00 53.38 37.03
Cash Conversion Cycle (CCC)
64.74 0.00 55.11 0.00 0.00 63.38 0.00 0.00 0.00 70.21 74.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
5,516 5,619 6,001 0.00 6,149 6,355 6,369 6,415 6,562 6,780 6,884
Invested Capital Turnover
0.33 0.00 0.35 0.00 0.00 0.33 0.00 0.00 0.00 0.37 0.35
Increase / (Decrease) in Invested Capital
-1,110 80 485 0.00 530 0.00 368 6,415 413 425 515
Enterprise Value (EV)
6,833 6,602 6,687 0.00 7,553 7,037 7,710 7,537 8,236 7,975 8,758
Market Capitalization
3,972 3,630 3,513 3,482 4,216 3,787 4,526 4,307 4,856 4,635 5,400
Book Value per Share
$47.93 $47.73 $49.97 $0.00 $49.65 $54.80 $53.19 $53.13 $53.04 $57.34 $56.24
Tangible Book Value per Share
$39.49 $39.44 $42.25 $0.00 $42.05 $47.32 $46.24 $46.34 $46.38 $50.81 $50.11
Total Capital
5,555 5,637 6,033 0.00 6,178 6,433 6,397 6,457 6,583 6,814 6,907
Total Debt
2,900 2,990 3,207 0.00 3,365 3,329 3,212 3,273 3,400 3,374 3,381
Total Long-Term Debt
1,876 1,863 2,147 0.00 2,385 2,385 2,370 2,371 2,356 2,356 2,340
Net Debt
2,861 2,972 3,174 0.00 3,336 3,250 3,184 3,230 3,379 3,340 3,358
Capital Expenditures (CapEx)
150 0.00 165 175 0.00 179 165 179 191 167 151
Debt-free, Cash-free Net Working Capital (DFCFNWC)
118 102 170 0.00 255 337 292 239 249 368 412
Debt-free Net Working Capital (DFNWC)
157 120 203 0.00 283 415 321 281 270 402 435
Net Working Capital (NWC)
-867 -1,007 -857 0.00 -697 -528 -521 -621 -775 -616 -606
Net Nonoperating Expense (NNE)
21 24 30 29 30 36 29 27 27 29 29
Net Nonoperating Obligations (NNO)
2,861 2,972 3,174 0.00 3,336 3,250 3,184 3,230 3,379 3,340 3,358
Total Depreciation and Amortization (D&A)
71 68 77 73 72 75 82 79 77 79 77
Debt-free, Cash-free Net Working Capital to Revenue
5.89% 0.00% 8.36% 0.00% 0.00% 16.16% 0.00% 0.00% 0.00% 15.16% 17.74%
Debt-free Net Working Capital to Revenue
7.85% 0.00% 9.95% 0.00% 0.00% 19.93% 0.00% 0.00% 0.00% 16.55% 18.73%
Net Working Capital to Revenue
-43.24% 0.00% -42.01% 0.00% 0.00% -25.36% 0.00% 0.00% 0.00% -25.38% -26.06%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.45 $0.48 $0.00 $0.34 $1.35 $1.99 $0.53 $0.44 $1.43 $2.05
Adjusted Weighted Average Basic Shares Outstanding
0.00 55.62M 56.75M 0.00 56.83M 56.83M 60.08M 60.11M 60.18M 60.16M 62.91M
Adjusted Diluted Earnings per Share
$0.00 $0.45 $0.48 $0.00 $0.34 $1.34 $1.98 $0.53 $0.44 $1.42 $2.04
Adjusted Weighted Average Diluted Shares Outstanding
0.00 55.98M 56.83M 0.00 57.09M 57.03M 60.27M 60.46M 60.55M 60.51M 63.20M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 55.45M 56.65M 0.00 56.66M 0.00 59.93M 60.00M 60.00M 62.69M 62.76M
Normalized Net Operating Profit after Tax (NOPAT)
54 49 57 57 49 113 148 59 53 115 157
Normalized NOPAT Margin
13.58% 14.65% 16.04% 16.01% 14.45% 17.93% 15.86% 13.88% 14.10% 16.72% 18.91%
Pre Tax Income Margin
9.72% 8.72% 9.40% 9.40% 6.84% 13.42% 15.54% 9.24% 8.54% 15.18% 18.65%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
2.41 2.05 1.90 1.90 1.59 3.13 5.07 2.11 1.92 3.87 5.79
NOPAT to Interest Expense
1.97 1.76 1.54 1.53 1.26 2.84 4.16 1.67 1.51 3.16 4.86
EBIT Less CapEx to Interest Expense
-3.03 0.00 -2.56 -2.82 0.00 -1.36 0.44 -2.96 -3.49 -0.71 1.12
NOPAT Less CapEx to Interest Expense
-3.48 0.00 -2.92 -3.19 0.00 -1.65 -0.48 -3.41 -3.90 -1.41 0.18
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
87.89% 0.00% 66.89% 0.00% 0.00% 67.07% 0.00% 0.00% 0.00% 60.82% 59.69%
Augmented Payout Ratio
87.89% 0.00% 66.89% 0.00% 0.00% 67.07% 0.00% 0.00% 0.00% 60.82% 59.69%

Financials Breakdown Chart

Key Financial Trends

Here are the key trend observations for ONE Gas (OGS) based on the last four years of quarterly statements provided in the data. The focus is on earnings, cash flow, capital spending, and leverage, with an eye toward what retail investors might care about next.

  • Strong quarterly operating cash flow in 2025: Net cash from continuing operating activities was positive in all four 2025 quarters, with roughly $277.5M in Q1, $171.4M in Q2, $87.0M in Q3, and $46.9M in Q4. This supports the company’s ability to fund dividends and ongoing capital expenditure.
  • Consistent quarterly dividend per share: Cash dividends per share remained at $0.67 for Q1–Q4 2025 (with $0.66 in late 2024/previous years), indicating a stable dividend policy that can appeal to income-focused investors.
  • Gross margin around a stable 32% in late 2025: Total gross profit in Q4 2025 was about $219.0M on revenue of $689.4M, implying a gross margin near 31–32%, suggesting steady profitability at the gross level.
  • Quarterly earnings per share improved in late 2025: Q4 2025 basic EPS reached about $1.43 and diluted EPS about $1.42, up from the prior year’s readings in several quarters, signaling improving profitability at year-end.
  • Financing activity provides liquidity to support dividends and capex: Net cash from financing activities was positive in 2025 quarters, reflecting access to debt/equity financing to fund ongoing investments and shareholder returns.
  • Ongoing capital expenditure supported by debt/equity financing: Purchase of property, plant & equipment (PPE) remained elevated (typical for a regulated utility maintaining infrastructure), with investing cash outflows around $160–$196M per quarter in 2025. This is neutral to slightly positive longer term, as capex sustains reliability and regulatory asset bases.
  • Revenue shows quarterly seasonality: 2025 revenue varied meaningfully by quarter (e.g., Q1 was notably high relative to later quarters), indicating seasonal patterns common in utility operations rather than a uniform quarterly growth trajectory.
  • Debt levels are substantial but relatively stable: Long-term debt sits around the mid-$2B range with total liabilities above $5B, a common characteristic for regulated utilities funded by steady rate-regulated cash flows. This is a neutral factor unless interest rates rise materially.
  • Investing cash flow remains consistently negative in 2025: Net cash from investing activities was negative across all four quarters (roughly -$167M to -$195M per quarter), reflecting ongoing capex and asset purchases that reduce near-term cash but build long-term value.
  • Working capital remains tight in some periods: Current assets and current liabilities data suggest periods where current liabilities exceed current assets, indicating tighter near-term liquidity cushions that investors may want to monitor in a rising-rate environment.

Bottom line: ONE Gas continues to generate solid operating cash flow and maintain a stable dividend, while investing heavily in infrastructure. The stock may appeal to income-focused investors, but the ongoing capex and leverage levels warrant close monitoring of free cash flow generation and interest costs in a higher-rate environment.

05/09/26 04:34 AM ETAI Generated. May Contain Errors.

ONE Gas Financials - Frequently Asked Questions

According to the most recent income statement we have on file, ONE Gas' financial year ends in December. Their financial year 2025 ended on December 31, 2025.

ONE Gas' net income appears to be on an upward trend, with a most recent value of $264.22 million in 2025, rising from $119.03 million in 2015. The previous period was $222.85 million in 2024. Find out what analysts predict for ONE Gas in the coming months.

ONE Gas' total operating income in 2025 was $457.47 million, based on the following breakdown:
  • Total Gross Profit: $774.72 million
  • Total Operating Expenses: $317.26 million

Over the last 10 years, ONE Gas' total revenue changed from $1.55 billion in 2015 to $2.43 billion in 2025, a change of 56.8%.

ONE Gas' total liabilities were at $5.41 billion at the end of 2025, a 1.7% increase from 2024, and a 93.8% increase since 2015.

In the past 10 years, ONE Gas' cash and equivalents has ranged from $2.43 million in 2015 to $58.00 million in 2024, and is currently $10.62 million as of their latest financial filing in 2025.

Over the last 10 years, ONE Gas' book value per share changed from 35.31 in 2015 to 57.34 in 2025, a change of 62.4%.



Financial statements for NYSE:OGS last updated on 5/8/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners