Energy Transfer revenue, profit and debt trends
Energy Transfer’s SEC filings as charts: revenue and profit, valuation, how it makes money, cash and debt.
Growth and profit#
As a table →Gross profit
5Y CAGR +10.4%10Y CAGR +11.5%YoY +21.9%Operating income
5Y CAGR +24.8%10Y CAGR +14.7%YoY +29.3%Net income
5Y n/m10Y CAGR +14.1%YoY +18.4%Margins
R&D and SG&A, share of revenue
Backlog
YoY −3.5%Valuation#
As a table →Market cap
5Y CAGR +27.7%10Y CAGR +14.7%YoY +15.6%P/E ratio
P/S ratio
P/B ratio
P/FCF ratio
Earnings yield
FCF yield
How it makes money#
FY2025
How does Energy Transfer make money? This Sankey traces every dollar of revenue through the income statement — into cost of revenue, R&D, SG&A, and taxes — and shows what's left as profit. Pick any fiscal year, recent quarter, or the trailing twelve months. Straight from SEC filings.
revenue$63.5B · 74%Operating income$9.0B · 11%Operating
expenses$13.0B · 15%Other opex$11.8B · 14%Net income$4.4B · 5%Refined product sales$24.2B · 28%Crude sales$23.5B · 27%NGL sales$19.0B · 22%Gathering,
transportation and
other fees$12.4B · 15%
- SG&A $1.2B · 1%
- Pre-tax income $4.8B · 6%
- Other expense $4.2B · 5%
- Income tax $350M · 0%
- Natural gas sales $4.7B · 5%
- Other $1.7B · 2%
and other fees$12.4B · 15%Natural gas sales$4.7B · 5%Other$1.7B · 2%
- Income tax $350M · 0%
Each fiscal year from SEC filings. Percentages are share of revenue, so the green profit nodes read directly as gross / operating / net margin. Line items a company doesn't break out are derived from their siblings so the flows balance; small residuals show as “Other.” For informational purposes only.
Revenue mix#
Revenue by product
Read from annual reports only.
Cash#
As a table →Operating cash flow
5Y CAGR +6.6%10Y CAGR +13.0%YoY +56.4%Capital expenditure
5Y CAGR +4.2%10Y CAGR −3.6%YoY +45.3%Free cash flow
5Y CAGR +11.5%10Y n/mYoY +67.7%Dividends and buybacks
5Y n/m10Y n/mYoY n/mStock-based compensation
5Y CAGR +4.1%10Y CAGR +5.0%YoY +22.5%Where the cash goes#
FY2025
Where does Energy Transfer's cash go? This Sankey traces cash from net income through operating cash flow into capex, free cash flow, dividends, buybacks, and debt paydown. Pick any fiscal year, recent quarter, or the trailing twelve months. Straight from SEC filings.
cash flow$10.1BCash from
operations$10.3B · 101%Net income$4.4B · 44%D&A$5.7B · 56%Stock comp$148M · 1%Working capital$114M · 1%Capex$6.3B · 62%Free cash flow$3.8B · 38%Cash retained$3.8B · 38%
Each fiscal year from SEC filings. Percentages are share of operating cash flow. Sources (net income + non-cash add-backs) flow into operating cash flow, which splits into capex and free cash flow; free cash flow goes to dividends, buybacks, debt paydown, and what's retained. Annual only. For informational purposes only.
Debt and balance sheet#
As a table →Debt and cash
Debt due, by year
Read from the newest annual report.
Net debt
Working capital
Current ratio
Interest cover
About these charts
Source: ET’s SEC filings (10-K and 10-Q), the same figures as its financial statements. Fiscal years are as reported; a fourth quarter is the year less its first three where the company files none of its own; TTM is the trailing twelve months. A balance or a valuation beside the fiscal years is the newest quarter’s. Valuation is at each period’s end, at that day’s close. Debt is short- and long-term borrowings as filed, leases apart; cash includes short-term investments. Interest cover is operating income over interest expense. Revenue by segment, product and region is each 10-K’s own table, named as the filing names its rows, and only where the rows add up to the revenue the filing reports. The backlog is the remaining performance obligation the filings state: revenue under contract and not yet earned. Debt due by year is the newest 10-K’s schedule of long-term debt principal. Not investment advice.
