Biggest changeSelected Financial Results and Operating Information - The following tables set forth certain selected financial results and operating information for our Natural Gas Liquids segment for the periods indicated: Years Ended Dec. 31, 2024 vs. 2023 2023 vs. 2022 Financial Results 2024 2023 2022 $ Increase (Decrease) ( Millions of dollars ) NGL and condensate sales $ 14,446 $ 13,666 $ 18,329 780 (4,663) Exchange service and other revenues 514 559 558 (45) 1 Transportation and storage revenues 207 204 180 3 24 Cost of sales and fuel (exclusive of depreciation and operating costs) (11,994) (11,592) (16,546) 402 (4,954) Operating costs, excluding noncash compensation adjustments (728) (637) (549) 91 88 Adjusted EBITDA from unconsolidated affiliates (a) 95 67 — 28 67 Equity in net earnings from investments (a) — — 35 (35) Other 3 778 88 (775) 690 Adjusted EBITDA $ 2,543 $ 3,045 $ 2,095 (502) 950 Capital expenditures $ 987 $ 818 $ 581 169 237 (a) - Beginning in 2023, we updated our calculation methodology of adjusted EBITDA to include adjusted EBITDA from our unconsolidated affiliates, which resulted in an additional $9 million of adjusted EBITDA in 2023, and we have not restated prior periods.
Biggest changeSelected Financial Results and Operating Information - The following tables set forth certain selected financial results and operating information for our Natural Gas Liquids segment for the periods indicated: Years Ended December 31, 2025 vs. 2024 2024 vs. 2023 Financial Results 2025 2024 2023 $ Increase (Decrease) (Millions of dollars) NGL and condensate sales $ 15,405 $ 14,446 $ 13,666 959 780 Exchange service and other revenues 347 514 559 (167) (45) Transportation and storage revenues 258 207 204 51 3 Cost of sales and fuel (exclusive of depreciation and operating costs) (12,533) (11,994) (11,592) 539 402 Operating costs, excluding noncash compensation adjustments (801) (728) (637) 73 91 Adjusted EBITDA from unconsolidated affiliates 101 95 67 6 28 Other 2 3 778 (1) (775) Adjusted EBITDA $ 2,779 $ 2,543 $ 3,045 236 (502) Capital expenditures $ 758 $ 987 $ 818 (229) 169 Changes in commodity prices and sales volumes affect both revenues and cost of sales and fuel and, therefore, the impact is largely offset between these line items. 2025 vs. 2024 - Adjusted EBITDA increased $236 million primarily as a result of the following: • an increase of $183 million due to adjusted EBITDA from EnLink; • an increase of $39 million in exchange services due primarily to: ◦ $94 million of higher volumes in the Rocky Mountain region; and ◦ $27 million of higher average fee rates in the Rocky Mountain region; offset partially by ◦ $44 million of lower average fee rates in the Mid-Continent region; ◦ $21 million of lower volumes in the Mid-Continent region; and ◦ $20 million of higher transportation costs and higher inventory of unfractionated NGLs; and • an increase of $31 million in optimization and marketing due primarily to higher earnings on sales of Purity NGLs held in inventory; offset by • an increase of $16 million in operating costs due primarily to higher employee-related costs associated with the growth of our operations.
The most common criteria for assessment of our credit ratings are the debt-to-EBITDA ratio, interest coverage, business risk profile and liquidity. If our credit ratings were downgraded, our cost to borrow funds under our $3.5 Billion Credit Agreement would increase, and a potential loss of access to the commercial paper market could occur.
The most common criteria for assessment of our credit ratings are the debt-to-EBITDA ratio, interest coverage, business risk profile and liquidity. If our credit ratings were downgraded, our cost to borrow funds under our $3.5 Billion Credit Agreement could increase, and a potential loss of access to the commercial paper market could occur.
For more information on commodity price sensitivity and a discussion of the market risk of pricing changes, see Item 7A, Quantitative and Qualitative Disclosures about Market Risk. See Notes A, D and E of the Notes to Consolidated Financial Statements in this Annual Report for additional discussion of fair value measurements and derivatives and risk-management activities.
For more information on commodity price sensitivity and a discussion of the market risk of pricing changes, see Item 7A, Quantitative and Qualitative Disclosures about Market Risk. See Notes A, C and D of the Notes to Consolidated Financial Statements in this Annual Report for additional discussion of fair value measurements and derivatives and risk-management activities.
Texas City Logistics LLC, the export terminal joint venture, is owned 50% by us and 50% by MPLX, with MPLX constructing and operating the facility. MBTC Pipeline LLC, the pipeline joint venture, is owned 80% by us and 20% by MPLX, and we will construct and operate the pipeline.
Texas City Logistics, the export terminal joint venture, is owned 50% by us and 50% by MPLX LP, with MPLX LP constructing and operating the facility. MBTC Pipeline, the pipeline joint venture, is owned 80% by us and 20% by MPLX LP, and we will construct and operate the pipeline.
These reconciling items can include depreciation and amortization, deferred income taxes, impairment charges, allowance for equity funds used during construction, gain or loss on sale of business and assets, net undistributed earnings from equity-method investments, share-based compensation expense, other amounts and changes in our assets and liabilities not classified as investing or financing activities.
These reconciling items can include depreciation and amortization, deferred income taxes, impairment charges, allowance for equity funds used during construction, gain or loss on sale of business and assets, net undistributed earnings from unconsolidated affiliates, share-based compensation expense, other amounts and changes in our assets and liabilities not classified as investing or financing activities.
As part of our goodwill impairment test, we may first assess qualitative factors (including macroeconomic conditions, industry and market considerations, cost factors and overall financial performance) to determine whether it is more likely than not that the fair value of each of our reporting units was less than its carrying amount.
As part of our goodwill impairment test, we may first assess qualitative factors (including macroeconomic conditions, industry and market considerations, cost factors and overall financial performance) to determine 61 Table of C ontents whether it is more likely than not that the fair value of each of our reporting units was less than its carrying amount.
We do not believe that changes in our fair value estimates of our derivative instruments have a material impact on our results of operations, as the majority of our derivatives are accounted for 60 Table of Contents as effective cash flow hedges.
We do not believe that changes in our fair value estimates of our derivative instruments have a material impact on our results of operations, as the majority of our derivatives are accounted for as effective cash flow hedges.
For the fiscal years presented in this Form 10-K, no 61 Table of Contents changes were made to the determinations of useful lives that would have a material effect on the timing of depreciation expense in future periods. See Note F of the Notes to Consolidated Financial Statements in this Annual Report for additional discussion of property, plant and equipment.
For the fiscal years presented in this Form 10-K, no changes were made to the determinations of useful lives that would have a material effect on the timing of depreciation expense in future periods. See Note E of the Notes to Consolidated Financial Statements in this Annual Report for additional discussion of property, plant and equipment.
For additional information on our indebtedness, please see Note H of the Notes to Consolidated Financial Statements in this Annual Report. Short-term Liquidity - Our principal sources of short-term liquidity consist of cash generated from operating activities, distributions received from our unconsolidated affiliates, proceeds from our commercial paper program and our recently executed $3.5 Billion Credit Agreement.
For additional information on our indebtedness, see Note G of the Notes to Consolidated Financial Statements in this Annual Report. Short-term Liquidity - Our principal sources of short-term liquidity consist of cash generated from operating activities, distributions received from our unconsolidated affiliates, proceeds from our commercial paper program and our $3.5 Billion Credit Agreement.
Equity - On Jan. 31, 2025, we completed the EnLink Acquisition. Pursuant to the EnLink Merger Agreement, each common unit of EnLink was exchanged for a fixed ratio of 0.1412 shares of ONEOK Common stock, including EnLink Units that were exchanged for all previously outstanding Series B Preferred Units immediately prior to closing.
EnLink Acquisition - On January 31, 2025, we completed the EnLink Acquisition. Pursuant to the EnLink Merger Agreement, each publicly held common unit of EnLink was exchanged for a fixed ratio of 0.1412 shares of ONEOK common stock, including EnLink Units that were exchanged for all previously outstanding Series B Preferred Units immediately prior to closing.
See Part 1, Item 1A “Risk Factors” for further discussion of risks related to these transactions.
See Part I, Item 1A “Risk Factors” for further discussion of risks related to these transactions.
However, if a derivative instrument is ineligible for cash flow hedge accounting or if we fail to appropriately designate it as a cash flow hedge, changes in fair value of the derivative instrument would be recorded currently in earnings.
However, if a derivative instrument is ineligible for cash flow hedge accounting or if we elect not to designate it as a cash flow hedge, changes in fair value of the derivative instrument would be recorded currently in earnings.
These changes were offset partially by changes in accounts payable, which vary from period to period with changes in commodity prices and from the timing of payments to vendors, suppliers and other third parties.
These changes were offset partially by changes in accounts payable resulting from the growth of our operations and the timing of payments to vendors, suppliers and other third parties, which vary from period to period, and with changes in commodity prices.
See Notes A, F, G and O of the Notes to Consolidated Financial Statements in this Annual Report for additional discussion of goodwill and intangible assets, long-lived assets and investments in unconsolidated affiliates.
See Notes A, E, F and N of the Notes to Consolidated Financial Statements in this Annual Report for additional discussion of goodwill and intangible assets, long-lived assets and investments in unconsolidated affiliates.
We may be required to fund margin requirements with our counterparties with cash, letters of credit or other negotiable instruments. Dividends - Holders of our common stock share equally in any common stock dividends declared by our Board of Directors, subject to the rights of the holders of outstanding preferred stock.
We may be required to fund margin requirements with our counterparties with cash, letters of credit or other negotiable instruments. Dividends - Holders of our common stock share equally in any common stock dividends declared by our Board of Directors.
Credit Ratings - Our long-term debt credit ratings as of Feb. 17, 2025, are shown in the table below: Rating Agency Long-Term Rating Short-Term Rating Outlook Moody’s Baa2 Prime-2 Stable S&P BBB A-2 Stable Fitch BBB F2 Stable Our credit ratings, which are investment grade, may be affected by our leverage, liquidity, credit profile or potential transactions.
Credit Ratings - Our credit ratings as of February 16, 2026, are shown in the table below: Rating Agency Long-term Rating Short-term Rating Outlook Moody’s Baa2 Prime-2 Stable S&P BBB A-2 Stable Fitch BBB F2 Stable Our credit ratings, which are investment grade, may be affected by our leverage, liquidity, credit profile or potential transactions.
Adjusted EBITDA should not be considered an alternative to net income, EPS or any other measure of financial performance presented in accordance with GAAP. Additionally, this calculation may not be comparable with similarly titled measures of other companies. See reconciliation of net income to adjusted EBITDA in the “Non-GAAP Financial Measures” subsection.
Adjusted EBITDA should not be considered an alternative to net income, EPS or any other measure of financial performance presented in accordance with GAAP. Additionally, this calculation may not be comparable with similarly titled measures of other companies.
(c) - The year ended Dec. 31, 2024 includes transaction costs related primarily to the EnLink Acquisitions and Medallion Acquisition of $73 million, offset partially by interest income of $39 million.
The year ended December 31, 2024. included transaction costs related primarily to the EnLink Acquisitions and Medallion Acquisition of $73 million, offset partially by interest income of $39 million.
As of Feb. 17, 2025, we had no borrowings under our $3.5 Billion Credit Agreement, and we are in compliance with all covenants. Upon closing of the EnLink Acquisition on Jan. 31, 2025, the EnLink Revolving Credit Facility was terminated.
As of February 16, 2026, we had no borrowings under our $3.5 Billion Credit Agreement, and we are in compliance with all covenants. Upon closing of the EnLink Acquisition on January 31, 2025, the EnLink Revolving Credit Facility was terminated.
Joint Ventures - On Feb. 4, 2025, we entered into definitive agreements to form joint ventures with MPLX LP (MPLX) to construct a 400 MBbl/d liquified petroleum gas export terminal in Texas City, Texas, and a new 24-inch pipeline from our Mont Belvieu, Texas, storage facility to the new terminal.
Texas City Logistics and MBTC Pipeline - In February 2025, we announced definitive agreements to form joint ventures with MPLX LP to construct a 400 MBbl/d liquified petroleum gas export terminal in Texas City, Texas, and a new 24-inch pipeline from our Mont Belvieu, Texas, storage facility to the new terminal.
As of the date of this report, the combined financial information of subsidiary issuers and parent guarantors, excluding our ownership of all interest in ONEOK Partners, Magellan and EnLink, reflect no material assets or liabilities or results of operations, apart from guaranteed indebtedness and therefore, we have excluded the summarized financial information for each issuer and guarantor.
Therefore, as allowed under Rule 13-01 of Regulation S-X, we have excluded the summarized financial information for each issuer and guarantor as the combined financial information of subsidiary issuers and parent guarantors, excluding our ownership of all interest in ONEOK Partners, Magellan and EnLink, reflect no material assets or liabilities or results of operations apart from guaranteed indebtedness.
The year ended Dec. 31, 2023, includes transaction costs related to the Magellan Acquisition of $158 million, offset partially by interest income of $49 million and net gains of $41 million on extinguishment of debt related to open market repurchases.
The year ended December 31, 2023, included transaction costs related to the Magellan Acquisition of $158 million, offset partially by interest income of $49 million and corporate net gains on extinguishment of debt of $41 million in connection with open market repurchases.
We may, at any time, seek to retire or purchase our or ONEOK Partners’ outstanding debt through cash purchases and/or exchanges for equity or debt, in open-market repurchases, privately negotiated transactions or otherwise.
We may, at any time, seek to retire or purchase our or ONEOK Partners’ outstanding debt through cash purchases and/or exchanges for equity or debt, in open market repurchases, privately negotiated transactions, exercise of contractual call rights, public tender offers or otherwise.
Years Ended Dec. 31, Operating Information 2024 2023 2022 Raw feed throughput ( MBbl/d ) (a) 1,309 1,359 1,237 Average Conway-to-Mont Belvieu Oil Price Information Service price differential - ethane in ethane/propane mix ( $/gallon ) $ 0.01 $ 0.04 $ 0.04 (a) - Represents physical raw feed volumes for which we provide transportation and/or fractionation services, and excludes EnLink, as EnLink operating statistics are not meaningful to full-year 2024 operating results.
Years Ended December 31, Operating Information 2025 2024 2023 Raw feed throughput ( MBbl/d ) (a) 1,496 1,309 1,359 Average Conway-to-Mont Belvieu Oil Price Information Service price differential - ethane in ethane/propane mix ( $/gallon ) $ 0.02 $ 0.01 $ 0.04 (a) - Represents physical raw feed volumes for which we provided transportation and/or fractionation services, and excluded EnLink operating statistics in 2024 as they were not meaningful to full-year 2024 operating results.
Selected Financial Results and Operating Information for the Year Ended Dec. 31, 2023 vs. 2022 - The consolidated and segment financial results and operating information for the year ended Dec. 31, 2023, compared with the year ended Dec. 31, 2022, are included in Part II, Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations of our 2023 Annual Report on Form 10-K, which is available via the SEC’s website at www.sec.gov and our website at www.oneok.com.
Cash Flow Analysis for the Year Ended December 31, 2024 vs. 2023 - The cash flow analysis for the year ended December 31, 2024, compared with the year ended December 31, 2023, is included in Part II, Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations of our 2024 Annual Report on Form 10-K, which is available via the SEC’s website at www.sec.gov and our website at www.oneok.com.
The following table sets forth the changes in cash flows by operating, investing and financing activities for the periods indicated: Years Ended Dec. 31, 2024 2023 2022 ( Millions of dollars ) Total cash provided by (used in): Operating activities $ 4,888 $ 4,421 $ 2,906 Investing activities (6,612) (6,404) (1,139) Financing activities 2,119 2,101 (1,693) Change in cash and cash equivalents 395 118 74 Cash and cash equivalents at beginning of period 338 220 146 Cash and cash equivalents at end of period $ 733 $ 338 $ 220 Operating Cash Flows - Operating cash flows are affected by earnings from our business activities and changes in our operating assets and liabilities.
The following table sets forth the changes in cash flows by operating, investing and financing activities for the periods indicated: Years Ended December 31, 2025 2024 2023 (Millions of dollars) Total cash provided by (used in): Operating activities $ 5,599 $ 4,888 $ 4,421 Investing activities (3,751) (6,612) (6,404) Financing activities (2,503) 2,119 2,101 Change in cash and cash equivalents (655) 395 118 Cash and cash equivalents at beginning of period 733 338 220 Cash and cash equivalents at end of period $ 78 $ 733 $ 338 Operating Cash Flows - Operating cash flows are affected by earnings from our business activities and changes in our operating assets and liabilities.
Pursuant to the EnLink Merger Agreement, each common unit of EnLink was exchanged for a fixed ratio of 0.1412 shares of ONEOK common stock, including EnLink Units that were exchanged for all previously outstanding Series B Preferred Units immediately prior to closing.
Pursuant to the EnLink Merger Agreement, each publicly held common unit of EnLink was exchanged for a fixed ratio of 0.1412 shares of ONEOK common stock, including EnLink Units that were exchanged for all previously outstanding Series B Preferred Units immediately prior to closing. We issued 41 million shares of common stock with a fair value of $4.0 billion.
Net income increased due primarily to the items discussed above and higher equity in net earnings from investments, offset partially by higher interest expense due to higher debt balances resulting from the August 2023 $5.25 billion notes offering, the September 2024 $7.0 billion notes offering and the acquired debt balances from both the Magellan Acquisition in 2023 and the EnLink Controlling Interest Acquisition in 2024.
Net income and diluted EPS increased due primarily to the items discussed above, offset partially by higher interest expense due to higher debt balances resulting from the September 2024 $7.0 billion notes offering, the August 2025 $3.0 billion notes offering, the acquired debt balances from the EnLink Controlling Interest Acquisition in 2024 and increased short-term borrowings in 2025 and higher equity in net earnings from investments in 2024.
In February 2025, we amended and restated our $2.5 Billion Credit Agreement to increase the size to $3.5 billion, extend the term to February 2030 and make other non-material modifications. All other terms and conditions remain substantially the same.
In February 2025, we amended and restated our $2.5 Billion Credit Agreement to increase the size to $3.5 billion, extend the term to February 2030 and make other nonmaterial modifications. All other terms and conditions remain substantially the same. In September 2025, we increased the size of our commercial paper program to $3.5 billion from $2.5 billion.
Selected Financial Results and Operating Information - The following tables set forth certain selected financial results and operating information for our Refined Products and Crude segment for the periods indicated: Financial Results Year Ended Dec. 31, 2024 Sept. 25 through Dec. 31, 2023 (a) ( Millions of dollars ) Product sales $ 2,258 $ 502 Transportation revenues 1,539 392 Storage, terminals and other revenues 663 177 Cost of sales and fuel (exclusive of depreciation and operating costs) (1,949) (450) Operating costs, excluding noncash compensation adjustments (857) (192) Adjusted EBITDA from unconsolidated affiliates 247 36 Other (9) — Adjusted EBITDA $ 1,892 $ 465 Capital expenditures $ 216 $ 52 (a) - T he year ended Dec. 31, 2023, includes results subsequent to the Magellan Acquisition.
Selected Financial Results and Operating Information - The following tables set forth certain selected financial results and operating information for our Refined Products and Crude segment for the periods indicated: Years Ended December 31, September 25 through December 31, 2025 vs. 2024 Financial Results 2025 2024 2023 (a) $ Increase (Decrease) (Millions of dollars) Product sales $ 10,631 $ 2,258 $ 502 8,373 Transportation revenues 1,733 1,539 392 194 Storage, terminals and other revenues 675 663 177 12 Cost of sales and fuel (exclusive of depreciation and operating costs) (10,171) (1,949) (450) 8,222 Operating costs, excluding noncash compensation adjustments (879) (857) (192) 22 Adjusted EBITDA from unconsolidated affiliates 166 247 36 (81) Other 22 (9) — 31 Adjusted EBITDA $ 2,177 $ 1,892 $ 465 285 Capital expenditures $ 752 $ 216 $ 52 536 (a) - T he year ended December 31, 2023, included results subsequent to the Magellan Acquisition.
For additional information on our operating metrics, see the respective segment subsections of this “Financial Results and Operating Information” section. Non-GAAP Financial Measures - Adjusted EBITDA is a non-GAAP measure of our financial performance.
Management uses these metrics to analyze historical segment financial results and as the key inputs for forecasting and budgeting segment financial results. For additional information on our operating metrics, see the respective segment subsections of this “Financial Results and Operating Information” section. Non-GAAP Financial Measures - Adjusted EBITDA is a non-GAAP measure of our financial performance.
Dividends - During 2024, we paid common stock dividends totaling $3.96 per share, an increase of 3.7% compared to the 2023 dividend of $3.82 per share. In February 2025, we paid a quarterly common stock dividend of $1.03 per share ($4.12 per share on an annualized basis), an increase of 4% compared with the same quarter in the prior year.
Dividends - During 2025, we paid common stock dividends totaling $4.12 per share, an increase of 4% compared to the 2024 dividend of $3.96 per share. In February 2026, we paid a quarterly common stock dividend of $1.07 per share ($4.28 per share on an annualized basis).
For a discussion of our capital expenditure financing, see “Capital Expenditures” in the “Liquidity and Capital Resources” section.
See “Capital Projects” in the “Recent Developments” section for more information on our capital projects. For a discussion of our capital expenditure financing, see “Capital Expenditures” in the “Liquidity and Capital Resources” section.
See discussion of our announced capital projects in the “Recent Developments” section. We expect total capital expenditures, excluding AFUDC and capitalized interest, of $2.8 - $3.2 billion in 2025.
See discussion of our announced capital projects in the “Recent Developments” section. We expect total capital expenditures of $2.7 - $3.2 billion in 2026.
Operating Information (a) Year Ended Dec. 31, 2024 Three Months Ended Dec. 31, 2023 Refined Products volume shipped ( MBbl/d ) 1,512 1,547 Crude oil volume shipped ( MBbl/d ) 783 808 (a) - Includes volumes for consolidated entities only and excludes Medallion and EnLink, as Medallion and EnLink operating statistics are not meaningful to full-year 2024 operating results.
Years Ended Three Months Ended December 31, December 31, Operating Information (a) 2025 2024 2023 Refined Products volumes shipped ( MBbl/d ) 1,526 1,512 1,547 Crude oil volumes shipped ( MBbl/d ) 1,784 783 808 (a) - Included volumes for consolidated entities only and excluded Medallion and EnLink operating statistics in 2024 as they were not meaningful to full-year 2024 operating results. 2025 vs. 2024 - Refined Products volumes shipped remained relatively unchanged.
To the extent operating cash flows are not sufficient to fund our dividends, we may utilize cash on hand from other sources of short- and long-term liquidity to fund a portion of our dividends. 58 Table of Contents CASH FLOW ANALYSIS We use the indirect method to prepare our Consolidated Statements of Cash Flows.
We expect our cash flows from operations to continue to sufficiently fund our cash dividends. To the extent operating cash flows are not sufficient to fund our dividends, we may utilize cash on hand from other sources of short- and long-term liquidity to fund a portion of our dividends.
Diluted EPS decreased due primarily to the impact of the insurance settlement gain in 2023 related to the Medford incident . Capital expenditures increased due primarily to our capital projects. Please refer to the “Recent Developments” section of Management’s Discussion and Analysis of Financial Condition and Results of Operations in this Annual Report for additional information on our capital projects.
Capital expenditures increased due primarily to the timing of our large capital projects and routine capital projects associated with the growth of our operations. Please refer to the “Recent Developments” section of Management’s Discussion and Analysis of Financial Condition and Results of Operations in this Annual Report for additional information on our capital projects.
Consolidated Operations Selected Financial Results - The following table sets forth certain selected financial results for the periods indicated: Years Ended Dec. 31, 2024 vs. 2023 2023 vs. 2022 Financial Results 2024 2023 2022 $ Increase (Decrease) ( Millions of dollars, except per share amounts ) Revenues Commodity sales $ 17,780 $ 15,614 $ 20,976 2,166 (5,362) Services and other 3,918 2,063 1,411 1,855 652 Total revenues 21,698 17,677 22,387 4,021 (4,710) Cost of sales and fuel (exclusive of items shown separately below) 13,311 11,929 17,910 1,382 (5,981) Operating costs 2,496 1,535 1,149 961 386 Depreciation and amortization 1,134 769 626 365 143 Transaction costs 73 158 — (85) 158 Other operating income, net (305) (786) (105) (481) 681 Operating income $ 4,989 $ 4,072 $ 2,807 917 1,265 Equity in net earnings from investments $ 439 $ 202 $ 148 237 54 Interest expense, net of capitalized interest $ (1,371) $ (866) $ (676) 505 190 Net income $ 3,112 $ 2,659 $ 1,722 453 937 Net income attributable to ONEOK $ 3,035 $ 2,659 $ 1,722 376 937 Diluted EPS $ 5.17 $ 5.48 $ 3.84 (0.31) 1.64 Adjusted EBITDA $ 6,784 $ 5,243 $ 3,620 1,541 1,623 Capital expenditures $ 2,021 $ 1,595 $ 1,202 426 393 49 Table of Contents Changes in commodity prices and sales volumes affect both revenues and cost of sales and fuel in our Consolidated Statements of Income and, therefore, the impact is largely offset between these line items.
See reconciliation of net income to adjusted EBITDA in the “Non-GAAP Financial Measures” subsection. 50 Table of C ontents Consolidated Operations Selected Financial Results - The following table sets forth certain selected financial results for the periods indicated: Years Ended December 31, 2025 vs. 2024 2024 vs. 2023 Financial Results 2025 2024 2023 $ Increase (Decrease) (Millions of dollars, except per share amounts) Revenues Commodity sales $ 28,878 $ 17,780 $ 15,614 11,098 2,166 Services and other 4,751 3,918 2,063 833 1,855 Total revenues 33,629 21,698 17,677 11,931 4,021 Cost of sales and fuel (exclusive of items shown separately below) 23,373 13,311 11,929 10,062 1,382 Operating costs 2,963 2,496 1,535 467 961 Depreciation and amortization 1,514 1,134 769 380 365 Transaction costs 81 73 158 8 (85) Other operating income, net (43) (305) (786) (262) (481) Operating income $ 5,741 $ 4,989 $ 4,072 752 917 Equity in net earnings from investments $ 386 $ 439 $ 202 (53) 237 Interest expense, net of capitalized interest $ (1,783) $ (1,371) $ (866) 412 505 Net income $ 3,462 $ 3,112 $ 2,659 350 453 Net income attributable to ONEOK $ 3,393 $ 3,035 $ 2,659 358 376 Diluted EPS $ 5.42 $ 5.17 $ 5.48 0.25 (0.31) Adjusted EBITDA $ 8,020 $ 6,784 $ 5,243 1,236 1,541 Capital expenditures $ 3,152 $ 2,021 $ 1,595 1,131 426 Changes in commodity prices and sales volumes affect both revenues and cost of sales and fuel and, therefore, the impact is largely offset between these line items.
Years Ended Dec. 31, Operating Information (a) 2024 2023 2022 Natural gas transportation capacity contracted ( MDth/d ) 8,176 7,743 7,428 Transportation capacity contracted 97 % 96 % 94 % (a) - Includes volumes for consolidated entities only and excludes EnLink, as EnLink operating statistics are not meaningful to full-year 2024 operating results. 2024 vs. 2023 - Natural gas transportation capacity contrac ted increased due primarily to the completion of expansion projects on our assets. 53 Table of Contents Refined Products and Crude Capital Projects - Our Refined Products and Crude segment invests in capital projects to transport, store and distribute Refined Products and crude oil primarily throughout the central United States.
Years Ended December 31, Operating Information (a) 2025 2024 2023 Natural gas transportation capacity contracted ( MDth/d ) 7,315 8,176 7,743 Transportation capacity contracted 91 % 97 % 96 % (a) - Included volumes for consolidated entities only and excluded EnLink operating statistics in 2024 as they were not meaningful to full-year 2024 operating results. 2025 vs. 2024 - Natural gas transportation capacity decreased due primarily to the interstate natural gas pipeline divestiture in 2024, offset partially by EnLink transportation capacity contracted included in 2025. 54 Table of C ontents Refined Products and Crude Capital Projects - Our Refined Products and Crude segment invests in capital projects to transport, store and distribute Refined Products and crude oil primarily throughout the central United States.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis should be read in conjunction with Part I, Item 1, Business, our audited Consolidated Financial Statements and the Notes to Consolidated Financial Statements in this Annual Report. 46 Table of Contents RECENT DEVELOPMENTS Please refer to the “Financial Results and Operating Information” and “Liquidity and Capital Resources” sections of Management’s Discussion and Analysis of Financial Condition and Results of Operations in this Annual Report for additional information.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis should be read in conjunction with Part I, Item 1, Business, our audited Consolidated Financial Statements and the Notes to Consolidated Financial Statements in this Annual Report.
Our extensive and integrated assets are located in, and connected with, some of the most productive shale basins, as well as refineries and demand centers, in the United States.
Our extensive and integrated assets are located in, and connected with, some of the most productive shale basins, as well as refineries and demand centers, in the United States. One Big Beautiful Bill Act (OBBBA) - On July 4, 2025, the OBBBA was signed into law.
The Intermediate Partnership holds all of ONEOK Partners’ interests and equity in its subsidiaries, which are nonguarantors, and substantially all the assets and operations reside with nonguarantor operating subsidiaries. Magellan holds interests in its subsidiaries, which are nonguarantors, and substantially all the assets and operations reside with nonguarantor operating subsidiaries.
Liabilities under the guarantees rank equally in right of payment with all of the guarantors’ existing and future senior unsecured indebtedness. The Intermediate Partnership holds all of ONEOK Partners’ interests and equity in its subsidiaries, which are nonguarantors, and substantially all the assets and operations reside with nonguarantor operating subsidiaries.
(c) - This project is expected to be completed in two phases, with the first phase expected to be completed in the fourth quarter of 2026, and the second phase completed in the first quarter of 2027.
(b) - This project is expected to be completed in two phases, with the first phase expected to be completed in the fourth quarter of 2026, and the second phase completed in the first quarter of 2027. (c) - Our investments in Texas City Logistics and Eiger are accounted for using the equity method.
(b) - The year ended Dec. 31, 2023, includes $633 million related to the Medford incident, including a settlement gain of $779 million, offset partially by $146 million of third-party fractionation costs.
(c) - The year ended December 31, 2024, included a gain of $227 million from the interstate natural gas pipeline divestiture. (d) - The year ended December 31, 2023, included $633 million related to the Medford incident, including a settlement gain of $779 million, offset partially by $146 million of third-party fractionation costs.
Due to the Medallion Acquisition and EnLink Controlling Interest Acquisition, operating results for these two companies are included in our financial results beginning Nov. 1, 2024 and Oct. 15, 2024, respectively. 2024 vs. 2023 - Operating income increased $917 million primarily as a result of the following: • Natural Gas Gathering and Processing - an increase of $181 million due primarily to the operating income of EnLink, higher volumes in the Rocky Mountain region and the sale of certain non-strategic assets, offset partially by lower realized NGL prices, net of hedging, and higher operating costs; offset by • Natural Gas Liquids - a decrease of $564 million due primarily to an insurance settlement gain in 2023 related to the Medford incident and higher operating costs, offset partially by an increase in exchange services due primarily to higher volumes in the Rocky Mountain region and to the operating income of EnLink; offset by • Natural Gas Pipelines - an increase of $291 million due primarily to the interstate natural gas pipeline divestiture in 2024, higher transportation services and the operating income of EnLink; • Refined Products and Crude - an increase of $934 million due to a full year of operating income following the Magellan Acquisition in 2023 and the operating income of Medallion and EnLink in 2024; and • Consolidated Transaction Costs - a decrease of $85 million due primarily to higher transaction costs related to the Magellan Acquisition in 2023.
Due to the Medallion Acquisition and EnLink Controlling Interest Acquisition, operating results for these two companies are included in our financial results beginning November 1, 2024, and October 15, 2024, respectively. 2025 vs. 2024 - Operating income increased $752 million primarily as a result of the following: • Natural Gas Gathering and Processing - an increase of $469 million due primarily to the operating income of EnLink and higher volumes in the Mid-Continent and Rocky Mountain regions, offset partially by lower realized NGL prices, net of hedging, and the impact from the divestiture of certain nonstrategic assets in 2024; and • Natural Gas Liquids - an increase of $120 million due primarily to the operating income of EnLink, higher exchange services and higher optimization and marketing, offset partially by higher operating costs; offset by • Natural Gas Pipelines - a decrease of $104 million due primarily to the impact of the interstate natural gas pipeline divestiture in 2024, offset partially by the operating income of EnLink and higher optimization and marketing; offset by • Refined Products and Crude - an increase of $276 million due primarily to the operating income of Medallion and EnLink and lower operating costs.
As of Feb. 17, 2025, we have repurchased 1.675 million shares for $172 million under the program with cash on hand. The program will terminate upon completion of the repurchase of $2.0 billion of common stock or on Jan. 1, 2029, whichever occurs first.
The program will terminate upon completion of the repurchase of the $2.0 billion of common stock or on January 1, 2029, whichever occurs first. For the year ended December 31, 2025, we repurchased $62 million of our outstanding common stock with cash on hand.
The following table sets forth our capital expenditures, excluding the equity portion of AFUDC, for the periods indicated: Capital Expenditures 2024 (a) 2023 2022 ( Millions of dollars ) Natural Gas Gathering and Processing $ 492 $ 448 $ 445 Natural Gas Liquids 987 818 581 Natural Gas Pipelines 258 228 123 Refined Products and Crude (b) 216 52 — Other 68 49 53 Total capital expenditures $ 2,021 $ 1,595 $ 1,202 (a) - Includes capital expenditures for EnLink and Medallion for the period Oct. 15, 2024, and Nov. 1, 2024, through Dec. 31, 2024, respectively.
The following table sets forth our capital expenditures, less allowance for equity funds used during construction, for the periods indicated: Capital Expenditures 2025 2024 (a) 2023 ( Millions of dollars ) Natural Gas Gathering and Processing $ 1,314 $ 492 $ 448 Natural Gas Liquids 758 987 818 Natural Gas Pipelines 237 258 228 Refined Products and Crude (b) 752 216 52 Other 91 68 49 Total capital expenditures $ 3,152 $ 2,021 $ 1,595 (a) - The year ended December 31, 2024, included capital expenditures for EnLink and Medallion for the period October 15, 2024, and November 1, 2024, through December 31, 2024, respectively.
In our Natural Gas Gathering and Processing segment, we have a capital project to relocate a 150 MMcf/d processing plant to the Permian Basin from North Texas, which we expect to be in service in the first quarter of 2026.
Spending on these projects will be recorded as contributions to unconsolidated affiliates. In our Natural Gas Gathering and Processing segment, we are relocating a 150 MMcf/d processing plant to the Permian Basin from North Texas, which we expect to be completed in the first quarter of 2026.
Our operating cash flows can also be impacted by changes in our inventory balances, which are driven primarily by commodity prices, supply, demand and the operation of our assets. 2024 vs. 2023 - Cash flows from operating activities, before changes in operating assets and liabilities increased $868 million for the year ended Dec. 31, 2024, compared with the same period in 2023, due primarily to the impact of the Magellan Acquisition in our Refined Products and Crude segment, as discussed in “Financial Results and Operating Information” offset partially by insurance proceeds received from the Medford settlement in 2023.
Our operating cash flows can also be impacted by changes in our inventory balances, which are driven primarily by commodity prices, supply, demand and the operation of our assets. 2025 vs. 2024 - Cash flows from operating activities, before changes in operating assets and liabilities increased $1.0 billion for the year ended December 31, 2025, compared with the same period in 2024, due primarily to the impact of the EnLink and Medallion Acquisitions as discussed in “Financial Results and Operating Information.” The changes in operating assets and liabilities decreased operating cash flows $380 million for the year ended December 31, 2025, compared with a decrease of $43 million for the same period in 2024.
Interstate Natural Gas Pipeline Divestiture - On Nov. 19, 2024, we entered into a definitive agreement with DT Midstream, Inc. to sell three of our wholly owned interstate natural gas pipeline systems. On Dec. 31, 2024, we completed the sale and recognized a gain of $227 million.
Interstate Natural Gas Pipeline Divestiture - On December 31, 2024, we completed the sale of three of our wholly owned interstate natural gas pipeline systems to DT Midstream, Inc.
In 2024, we paid common stock dividends totaling $3.96 per share, an increase of 3.7% compared to the 2023 dividend of $3.82 per share. In February 2025, we paid a quarterly common stock dividend of $1.03 per share ($4.12 per share on an annualized basis), an increase of 4% compared with the same quarter in the prior year.
In 2025, we paid common stock dividends totaling $4.12 per share, an increase of 4% compared to the 2024 dividend of $3.96 per share.
Long-term Financing - In addition to our principal sources of short-term liquidity discussed above, we expect to fund our longer-term financing requirements by issuing long-term notes, as needed.
For additional information on our $3.5 Billion Credit Agreement, see Note G of the Notes to Consolidated Financial Statements in this Annual Report. Long-term Financing - In addition to our principal sources of short-term liquidity discussed above, we expect to fund our longer-term financing requirements by issuing long-term notes, as needed.
While the results of these proceedings cannot be predicted with certainty, we believe the reasonably possible losses from such proceedings, individually and in the aggregate, are not material. Additionally, we believe the probable final outcome of such proceedings will not have a material adverse effect on our consolidated results of operations, financial position or cash flows.
Other Legal Proceedings - We are a party to various legal proceedings that have arisen in the normal course of our operations. While the results of these proceedings cannot be predicted with certainty, we believe the reasonably possible losses from such proceedings, individually and in the aggregate, are not material.
These guarantees in place for our and ONEOK Partners’ indebtedness are full, irrevocable, unconditional and absolute joint and several guarantees to the holders of each series of outstanding securities. Liabilities under the guarantees rank equally in right of payment with all existing and future senior unsecured indebtedness.
Guarantees - ONEOK, ONEOK Partners, the Intermediate Partnership, Magellan, EnLink and EnLink Partners have cross guarantees in place for ONEOK’s and ONEOK Partners’ indebtedness. These guarantees in place for our and ONEOK Partners’ indebtedness are full, irrevocable, unconditional and absolute joint and several guarantees to the holders of each series of outstanding securities.
Market conditions and seasonality can cause volume fluctuations in a single quarter that are not representative of full-year results. 54 Table of Contents NON-GAAP FINANCIAL MEASURES The following table sets forth a reconciliation of net income, the nearest comparable GAAP financial performance measure, to adjusted EBITDA for the periods indicated: Years Ended Dec. 31, ( Unaudited ) 2024 2023 2022 Reconciliation of net income to adjusted EBITDA (Millions of dollars) Net income $ 3,112 $ 2,659 $ 1,722 Interest expense, net of capitalized interest 1,371 866 676 Depreciation and amortization 1,134 769 626 Income taxes 998 838 528 Adjusted EBITDA from unconsolidated affiliates (a) 532 264 — Equity in net earnings from investments (a) (439) (202) — Noncash compensation expense and other 76 49 68 Adjusted EBITDA (a)(b)(c)(d) $ 6,784 $ 5,243 $ 3,620 Reconciliation of segment adjusted EBITDA to adjusted EBITDA Segment adjusted EBITDA: Natural Gas Gathering and Processing $ 1,484 $ 1,244 $ 1,037 Natural Gas Liquids (b) 2,543 3,045 2,095 Natural Gas Pipelines (d) 900 559 488 Refined Products and Crude (e) 1,892 465 — Other (c) (35) (70) — Adjusted EBITDA (a)(b)(c)(d) $ 6,784 $ 5,243 $ 3,620 (a) - Beginning in 2023, we updated our calculation methodology of adjusted EBITDA to include adjusted EBITDA from our unconsolidated affiliates using the same recognition and measurement methods used to record equity in net earnings from investments.
Crude oil volumes shipped increased in 2025 due primarily to incremental volumes from Medallion and EnLink. 55 Table of C ontents Non-GAAP Financial Measures The following table sets forth a reconciliation of net income, the nearest comparable GAAP financial performance measure, to adjusted EBITDA for the periods indicated: Years Ended December 31, (Unaudited) 2025 2024 2023 Reconciliation of net income to adjusted EBITDA (Millions of dollars) Net income $ 3,462 $ 3,112 $ 2,659 Interest expense, net of capitalized interest 1,783 1,371 866 Depreciation and amortization 1,514 1,134 769 Income taxes 1,028 998 838 Adjusted EBITDA from unconsolidated affiliates 516 532 264 Equity in net earnings from investments (386) (439) (202) Noncash compensation expense and other (a) 103 76 49 Adjusted EBITDA (b)(c)(d) $ 8,020 $ 6,784 $ 5,243 Reconciliation of segment adjusted EBITDA to adjusted EBITDA Segment adjusted EBITDA: Natural Gas Gathering and Processing $ 2,138 $ 1,484 $ 1,244 Natural Gas Liquids (d) 2,779 2,543 3,045 Natural Gas Pipelines (c) 861 900 559 Refined Products and Crude (e) 2,177 1,892 465 Other (b) 65 (35) (70) Adjusted EBITDA (b)(c)(d) $ 8,020 $ 6,784 $ 5,243 (a) - The year ended December 31, 2025, included noncash transaction costs related primarily to the EnLink Acquisition of $16 million included within noncash compensation and other.
As of Feb. 17, 2025, no shares have been sold through our “at-the-market” equity program. 55 Table of Contents We may manage interest-rate risk through the use of fixed-rate debt, floating-rate debt, Treasury locks and interest-rate swaps. For additional information on our interest-rate swaps, see Note E of the Notes to Consolidated Financial Statements in this Annual Report.
We may manage interest-rate risk through the use of fixed-rate debt, floating-rate debt, Treasury locks and interest-rate swaps. For additional information on our interest-rate derivative instruments, see Note D of the Notes to Consolidated Financial Statements in this Annual Report. Cash Management - At December 31, 2025, we had $78 million of cash and cash equivalents.
Selected Financial Results and Operating Information - The following tables set forth certain selected financial results and operating information for our Natural Gas Pipelines segment for the periods indicated: Years Ended Dec. 31, 2024 vs. 2023 2023 vs. 2022 Financial Results 2024 2023 2022 $ Increase (Decrease) ( Millions of dollars ) Transportation revenues $ 523 $ 423 $ 409 100 14 Storage revenues 161 159 130 2 29 Residue natural gas sales and other revenues 138 41 40 97 1 Cost of sales and fuel (exclusive of depreciation and operating costs) (112) (28) (25) 84 3 Operating costs, excluding noncash compensation adjustments (225) (194) (174) 31 20 Adjusted EBITDA from unconsolidated affiliates (a) 187 160 — 27 160 Equity in net earnings from investments (a) — — 108 — (108) Other 228 (2) — 230 (2) Adjusted EBITDA $ 900 $ 559 $ 488 341 71 Capital expenditures $ 258 $ 228 $ 123 30 105 (a) - Beginning in 2023, we updated our calculation methodology of adjusted EBITDA to include adjusted EBITDA from our unconsolidated affiliates, which resulted in an additional $42 million of adjusted EBITDA in 2023, and we have not restated prior periods. 2024 vs. 2023 - Adjusted EBITDA increased $341 million primarily as a result of the following: • an increase of $227 million due to the interstate natural gas pipeline divestiture; • an increase of $75 million in transportation services due primarily to higher firm and interruptible rates; • an increase of $41 million due to adjusted EBITDA from EnLink; and • an increase of $16 million in adjusted EBITDA from unconsolidated affiliates due primarily to increased volumes on Northern Border; offset by • an increase of $19 million in operating costs due primarily to planned asset maintenance and employee-related costs.
Selected Financial Results and Operating Information - The following tables set forth certain selected financial results and operating information for our Natural Gas Pipelines segment for the periods indicated: Years Ended December 31, 2025 vs. 2024 2024 vs. 2023 Financial Results 2025 2024 2023 $ Increase (Decrease) (Millions of dollars) Transportation revenues $ 423 $ 523 $ 423 (100) 100 Storage revenues 188 161 159 27 2 Residue natural gas sales and other revenues 1,235 138 41 1,097 97 Cost of sales and fuel (exclusive of depreciation and operating costs) (1,005) (112) (28) 893 84 Operating costs, excluding noncash compensation adjustments (224) (225) (194) (1) 31 Adjusted EBITDA from unconsolidated affiliates 244 187 160 57 27 Other — 228 (2) (228) 230 Adjusted EBITDA $ 861 $ 900 $ 559 (39) 341 Capital expenditures $ 237 $ 258 $ 228 (21) 30 Changes in commodity prices and sales volumes affect both revenues and cost of sales and fuel and, therefore, the impact is largely offset between these line items. 2025 vs. 2024 - Adjusted EBITDA decreased $39 million primarily as a result of the following: • a decrease of $359 million due to the interstate natural gas pipeline divestiture in 2024, offset by • an increase of $253 million due to adjusted EBITDA from EnLink; • an increase of $33 million due to optimization and marketing activity; • an increase of $14 million in storage services due primarily to increased storage volumes; and • an increase of $12 million in transportation services due primarily to higher transportation rates and volumes.
Our consolidated financial metrics include: (1) operating income; (2) net income; (3) diluted EPS; and (4) adjusted EBITDA. We evaluate segment operating results using adjusted EBITDA and our operating metrics, which include various volume and rate statistics that are relevant for the respective segment.
We evaluate segment operating results using adjusted EBITDA and our operating metrics, which include various volume and rate statistics that are relevant for the respective segment. These operating metrics allow investors to analyze the various components of segment financial results in terms of volumes and rate/price.
LIQUIDITY AND CAPITAL RESOURCES General - Our primary sources of cash inflows are operating cash flows, proceeds from our commercial paper program and our $3.5 Billion Credit Agreement, debt issuances and the issuance of common stock for our liquidity and capital resources requirements.
Additionally, we believe the probable final outcome of such proceedings will not have a material adverse effect on our consolidated results of operations, financial position or cash flows. 56 Table of C ontents LIQUIDITY AND CAPITAL RESOURCES General - Our primary sources of cash inflows are operating cash flows, proceeds from our commercial paper program and our $3.5 Billion Credit Agreement, debt issuances and the issuance of common stock for our liquidity and capital resource requirements.
However, ethane volumes may experience growth or decline greater than corresponding growth or decline in overall NGL production due to ethane economics causing producers to recover or reject ethane. 52 Table of Contents 2024 vs. 2023 - While exchange services earnings increased, volumes decreased in 2024 due primarily to the expiration of low-margin contracts in the prior year and lower volumes in the Permian Basin, offset partially by increased production in the Rocky Mountain region at higher fee rates.
However, ethane volumes may experience growth or decline greater than corresponding growth or decline in overall NGL production due to ethane economics causing producers to recover or reject ethane. 53 Table of C ontents 2025 vs. 2024 - Volumes increased in 2025 due primarily to incremental volumes from EnLink, higher ethane volumes in the Rocky Mountain region and higher volumes on short-term fractionation contracts in the Gulf Coast region, offset partially by lower ethane volumes in the Mid-Continent region.
The accounting for changes in the fair value of a derivative instrument depends on whether it qualifies and has been designated as part of a hedging relationship. When possible, we implement effective hedging strategies using derivative financial instruments that qualify as hedges for accounting purposes. We have not used derivative instruments for trading purposes.
When possible, we implement effective hedging strategies using derivative financial instruments that qualify as hedges for accounting purposes. We have not used derivative instruments for trading purposes.
Our dividend growth is due primarily to the increase in cash flows resulting from the growth of our operations.
Our dividend growth is due primarily to the increase in cash flows resulting from the growth of our operations. The quarterly stock dividend was paid on February 13, 2026, to shareholders of record at the close of business on February 2, 2026.
Material Commitments - We have material cash commitments related to our capital expenditures, senior notes and corresponding interest payments, which we expect to fund through our sources of cash inflows discussed above. Our senior notes and interest payments are discussed in Note H of the Notes to Consolidated Financial Statements in this Annual Report.
Our senior notes and interest payments are discussed in Note G of the Notes to Consolidated Financial Statements in this Annual Report. We also have cash commitments related to transportation, storage and other commercial contracts, as well as our financial and physical derivative obligations, which we expect to fund with cash from operations.
We issued 41 million shares of common stock, with a fair value of $4.0 billion as of the closing date of the EnLink Acquisition. EnLink is now a wholly owned subsidiary.
We issued 41 million shares of common stock with a fair value of $4.0 billion as of the closing date of the EnLink Acquisition. EnLink is now a wholly owned subsidiary. For additional information on our most recent acquisitions, see Part II, Item 8, Note B of the Notes to Consolidated Financial Statements in this Annual Report.
Capital expenditures increased in 2024 due primarily to capital projects, which includes our MB-6 fractionator and pipeline expansion projects.
Capital expenditures decreased in 2025 due primarily to the completion of our MB-6 fractionator and pipeline expansion projects in 2024, offset partially by our Medford fractionator rebuild project.
Adjusted EBITDA is defined as net income adjusted for interest expense, depreciation and amortization, noncash impairment charges, income taxes, noncash compensation expense and certain other noncash items.
Adjusted EBITDA is defined as net income adjusted for interest expense, depreciation and amortization, noncash impairment charges, income taxes, noncash compensation expense and certain other noncash items. Our calculation includes adjusted EBITDA related to our unconsolidated affiliates using the same recognition and measurement methods used to record equity in net earnings from investments.
Capital Projects - Our primary capital projects are outlined in the table below: Project Scope Approximate Costs (a) Expected Completion Natural Gas Liquids (In millions) MB-6 fractionator 125 MBbl/d NGL fractionator in Mont Belvieu, Texas $550 Completed West Texas NGL pipeline expansion Increase capacity via pipeline looping in the Permian Basin $520 Completed Elk Creek pipeline expansion Increase capacity to 435 MBbl/d out of the Rocky Mountain region $355 Completed (b) Medford fractionator Rebuild our 210 MBbl/d NGL fractionation facility in Medford, Oklahoma $385 (c) Refined Products and Crude Greater Denver pipeline expansion Increase total system capacity by 35 MBbl/d and additional expansion capabilities $480 Mid-2026 (a) - Excludes capitalized interest/AFUDC.
We expect the OBBBA to reduce our cash taxes beginning with the 2025 tax year; however, we do not anticipate the OBBBA to materially impact net income. 48 Table of C ontents Capital Projects - Our primary capital projects are outlined in the table below: Project Scope Approximate Cost (a) Expected Completion Natural Gas Gathering and Processing (In millions) Bighorn plant 300 MMcf/d processing plant with carbon dioxide treater in the Permian Basin $365 Mid-2027 Natural Gas Liquids Elk Creek pipeline expansion Increase capacity to 435 MBbl/d out of the Rocky Mountain region $355 Completed Medford fractionator Rebuild our 210 MBbl/d NGL fractionation facility in Medford, Oklahoma $485 (b) Texas City Logistics export terminal (c) 400 MBbl/d liquified petroleum gas export terminal in Texas City, Texas $700 Early 2028 MBTC Pipeline 24-inch pipeline from Mont Belvieu, Texas, storage facility to the new Texas City, Texas, export terminal $280 Early 2028 Natural Gas Pipelines Eiger Express Pipeline (c) 450-mile, 48-inch natural gas pipeline from the Permian Basin to Katy, Texas $350 Mid-2028 Refined Products and Crude Greater Denver pipeline expansion Increase total system capacity by 35 MBbl/d and additional expansion capabilities $480 Mid-2026 (a) - Excludes capitalized interest/AFUDC.
This change is due primarily to changes in our legal reserve liability as discussed in Note P of the Notes to Consolidated Financial Statements in this Annual Report, changes in risk management assets and liabilities and changes in accounts receivable resulting from the receipts of cash from counterparties and from inventory, both of which varies from period to period, and with changes in commodity prices.
This change is due primarily to changes in accounts receivable resulting from the growth of our operations and the timing of the receipt of cash from counterparties and from inventory, both of which vary from period to period, and with changes in commodity prices.
We expect our sources of cash inflows to provide sufficient resources to finance our operations, capital expenditures, quarterly cash dividends, maturities of long-term debt, share repurchases and contributions to unconsolidated affiliates. We believe we have sufficient liquidity due to our $3.5 Billion Credit Agreement, which expires in February 2030, and access to $1.0 billion available through our “at-the-market” equity program.
We expect our sources of cash inflows to provide sufficient resources to finance our operations, capital expenditures, quarterly cash dividends, maturities of long-term debt, share repurchases and contributions to unconsolidated affiliates and joint ventures.
Years Ended Dec. 31, Operating Information (a) 2024 2023 2022 Natural gas processed ( BBtu/d ) (b) 3,088 2,995 2,612 Average fee rate ( $/MMBtu ) $ 1.20 $ 1.17 $ 1.10 (a) - Includes volumes for consolidated entities only, and excludes EnLink, as EnLink operating statistics are not meaningful to full-year 2024 operating results.
Years Ended December 31, Operating Information 2025 2024 2023 Natural gas processed ( MMcf/d ) (a)(b) 5,588 2,317 2,249 (a) - Included volumes for consolidated entities only and excluded EnLink operating statistics for 2024 as they were not meaningful to full-year 2024 operating results.
Under the cash management program, depending on whether a participating subsidiary has short-term cash surpluses or cash requirements, we provide cash to the subsidiary or the subsidiary provides cash to us. In December 2024, we entered into an agreement to provide revolving unsecured loans to EnLink through a promissory note at an interest rate of 4.85% at Dec. 31, 2024.
Under the cash management program, depending on whether a participating subsidiary has short-term cash surpluses or cash requirements, we provide cash to the subsidiary or the subsidiary provides cash to us.
We may have working capital deficits in future periods as our long-term debt becomes current.
We may have working capital deficits in future periods as our long-term debt becomes current. We do not expect a working capital deficit of this nature to have a material adverse impact to our cash flows or operations.
Investing Cash Flows 2024 vs. 2023 - Cash used in investing activities for the year ended Dec. 31, 2024, increased $208 million, compared with the same period in 2023, due primarily to cash paid to acquire EnLink and Medallion, capital expenditures related to our capital projects in 2024 and insurance proceeds received from the Medford settlement in 2023, offset partially by proceeds received from the interstate natural gas pipeline divestiture.
Investing Cash Flows 2025 vs. 2024 - Cash used in investing activities for the year ended December 31, 2025, decreased $2.9 billion compared with the same period in 2024, due primarily to cash paid to acquire EnLink and Medallion in 2024, offset partially by proceeds received from the interstate natural gas pipeline divestiture in 2024, an increase in capital expenditures related to our capital projects in 2025 and cash paid for the BridgeTex Additional Interest Acquisition. 60 Table of C ontents Financing Cash Flows 2025 vs. 2024 - Cash from financing activities for the year ended December 31, 2025, decreased $4.6 billion compared with the same period in 2024, due primarily to the issuance of senior unsecured notes associated with acquisitions in 2024, increased extinguishment of long-term debt in 2025, cash paid for the Delaware Basin JV Acquisition and increased dividends paid in 2025, offset partially by the issuance of senior unsecured notes in August 2025 and an increase in short-term borrowings in 2025.
We expect to invest approximately $1.0 billion in these projects. 47 Table of Contents Market Condition - Earnings increased in 2024, compared with 2023, due primarily to a full year of earnings from our new Refined Products and Crude segment, higher NGL and natural gas processing volumes in the Rocky Mountain region and the impact of the interstate pipeline divestiture in the Natural Gas Pipelines segment.
We expect to invest a total of approximately $1.0 billion into these projects, which are expected to be completed in early 2028. Market Conditions - Earnings increased in 2025, compared with 2024, due primarily to a full year of earnings from EnLink and Medallion across our segments and higher NGL and natural gas processing volumes.
(b) - The year ended Dec. 31, 2023, includes capital expenditures for the period Sept. 25, 2023, through Dec. 31, 2023. Capital expenditures increased in 2024, compared with 2023, due primarily to our capital projects, including our MB-6 fractionator and the NGL and Refined Products and Crude pipeline expansion projects.
(b) - The year ended December 31, 2023, included capital expenditures for Magellan for the period September 25, 2023, through December 31, 2023. Capital expenditures increased in 2025, compared with 2024, due primarily to the timing of our large capital projects and routine capital projects associated with the growth of our operations.
For a discussion of our capital expenditure financing, see “Capital Expenditures” in the “Liquidity and Capital Resources” section. 50 Table of Contents Selected Financial Results and Operating Information - The following tables set forth certain selected financial results and operating information for our Natural Gas Gathering and Processing segment for the periods indicated: Years Ended Dec. 31, 2024 vs. 2023 2023 vs. 2022 Financial Results 2024 2023 2022 $ Increase (Decrease) ( Millions of dollars ) NGL and condensate sales $ 3,033 $ 2,479 $ 3,690 554 (1,211) Residue natural gas sales 1,203 1,398 2,674 (195) (1,276) Gathering, compression, dehydration and processing fees and other revenue 353 179 169 174 10 Cost of sales and fuel (exclusive of depreciation and operating costs) (2,600) (2,364) (5,117) 236 (2,753) Operating costs, excluding noncash compensation adjustments (583) (448) (386) 135 62 Adjusted EBITDA from unconsolidated affiliates (a) 3 1 — 2 1 Equity in net earnings from investments (a) — — 5 — (5) Other 75 (1) 2 76 (3) Adjusted EBITDA $ 1,484 $ 1,244 $ 1,037 240 207 Capital expenditures $ 492 $ 448 $ 445 44 3 (a) - Beginning in 2023, we updated our calculation methodology of adjusted EBITDA to include adjusted EBITDA from our unconsolidated affiliates, which resulted in an additional $3 million of adjusted EBITDA in 2023, and we have not restated prior periods.
Selected Financial Results and Operating Information - The following tables set forth certain selected financial results and operating information for our Natural Gas Gathering and Processing segment for the periods indicated: Years Ended December 31, 2025 vs. 2024 2024 vs. 2023 Financial Results 2025 2024 2023 $ Increase (Decrease) (Millions of dollars) NGL and condensate sales $ 4,372 $ 3,033 $ 2,479 1,339 554 Residue natural gas sales 2,137 1,203 1,398 934 (195) Gathering, compression, dehydration and processing fees and other revenue 1,175 353 179 822 174 Cost of sales and fuel (exclusive of depreciation and operating costs) (4,617) (2,600) (2,364) 2,017 236 Operating costs, excluding noncash compensation adjustments (960) (583) (448) 377 135 Adjusted EBITDA from unconsolidated affiliates 5 3 1 2 2 Other 26 75 (1) (49) 76 Adjusted EBITDA $ 2,138 $ 1,484 $ 1,244 654 240 Capital expenditures $ 1,314 $ 492 $ 448 822 44 Changes in commodity prices and sales volumes affect both revenue and cost of sales and fuel and, therefore, the impact is largely offset between these line items. 2025 vs. 2024 - Adjusted EBITDA increased $654 million primarily as a result of the following: • an increase of $740 million due to adjusted EBITDA from EnLink; and • an increase of $99 million from higher volumes due primarily to increased production in the Mid-Continent and Rocky Mountain regions; offset by • a decrease of $122 million due to lower realized prices, primarily NGL prices, net of hedging; and • a decrease of $81 million from the divestiture of certain nonstrategic assets in 2024.
Changes in commodity prices and sales volumes affect both revenues and cost of sales and fuel in our Consolidated Statements of Income and, therefore, the impact is largely offset between these line items. 2024 vs. 2023 - Adjusted EBITDA increased $1,427 million as a result of the following: • an increase of $1,354 million due to a full-year of operating results following the Magellan Acquisition, which includes a non-recurring increase in adjusted EBITDA from unconsolidated affiliates of $88 million due primarily to BridgeTex; and • an increase of $73 million due to adjusted EBITDA from Medallion and EnLink.
Changes in commodity prices and sales volumes affect both revenues and cost of sales and fuel and, therefore, the impact is largely offset between these line items. 2025 vs. 2024 - Adjusted EBITDA increased $285 million primarily as a result of the following: • an increase of $295 million due to adjusted EBITDA from Medallion and EnLink; • a decrease of $55 million in operating costs due primarily to $40 million of lower outside services and $13 million of lower property taxes; and • an increase of $28 million due primarily to the sale of environmental credits generated by our liquids blending business; offset by • a decrease of $81 million in adjusted EBITDA from unconsolidated affiliates due primarily to lower earnings on BridgeTex associated with the nonrecurring recognition of deferred revenue in 2024; and • a decrease of $10 million in optimization and marketing due primarily to lower liquids blending margins.
We also have cash commitments related to transportation, storage and other commercial contracts, as well as our financial and physical derivative obligations, which we expect to fund with cash from operations. 57 Table of Contents Capital Expenditures - We proactively monitor lead times on materials and equipment used in constructing capital projects, and we enter into procurement agreements for long-lead items for potential projects to plan for future growth.
Capital Expenditures - We proactively monitor lead times on materials and equipment used in constructing capital projects, and we enter into procurement agreements for long-lead items for potential projects to plan for future growth. Our capital expenditures are financed typically through operating cash flows and short- and long-term debt.
Natural Gas Gathering and Processing Capital Projects - Our Natural Gas Gathering and Processing segment invests in capital projects in natural gas and NGL-rich areas across key basins where we operate. See “Capital Projects” in the “Recent Developments” section for more information on our capital projects.
Natural Gas Gathering and Processing Capital Projects - Our Natural Gas Gathering and Processing segment invests in capital projects in natural gas and NGL-rich areas across key basins where we operate. Our growth strategy is focused on providing solutions to producer customers that expand our presence within our key operating regions.
Natural Gas Pipelines Capital Projects - Our Natural Gas Pipelines segment invests in capital projects that provide transportation and storage services to end users. We recently reactivated previously idled storage facilities with 3 Bcf of working gas storage capacity in Texas.
Natural Gas Pipelines Capital Projects - Our Natural Gas Pipelines segment invests in capital projects that provide transportation and services to end users. Our growth strategy is focused on expanding our transportation and storage capacity and services by connecting residue natural gas supply to demand markets and end users.