TRGP
Targa Resources Corp. (TRGP)
Last Price$195.7(3.0%)
Market Cap$44.6B
$16.5B
+2.6% YoY
$1,312.1M
-2.5% YoY
$14.1B
Net Debt to FCF - 20.6x
$683.9M
4.2% margin

TRGP Income Statement

TRGP Income Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
$16.4B 2.0% YoY
$4,255.5M 5.0% YoY
26.0% margin
Cost of revenue
$12.1B 1.0% YoY
Operating income
$2,695.4M 2.6% YoY
16.5% margin
Other: $10.6M
Net interest: $768.0M
Operating expenses
$1,560.1M 9.2% YoY
Pre-tax income
$1,938.0M (0.2%) YoY
11.8% margin
Net income
$1,279.1M (5.0%) YoY
7.8% margin
Income tax
$384.5M
19.8% tax rate
SG&A
$384.9M 10.4% YoY
2.3% of revenue

TRGP Income statement key metrics

Annual
Quarterly
LTM

Revenue

$16.4B +2.0% YoY

Operating Income

$2.7B +2.6% YoY

Net Income

$1.3B -5.0% YoY

TRGP Balance Sheet

TRGP Balance Sheet Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$22.7B
Current assets ($2,296.3M, 10.1% of total)
$157.3M (0.7%)
$1,618.3M (7.1%)
Other current assets
$520.7M (2.3%)
Non-current assets ($20.4B, 89.9% of total)
$193.3M (0.9%)
$1,977.4M (8.7%)
Other non-current assets
$204.4M (0.9%)
Financial position
$14.0B
$157.3M$14.2B
Cash & Short-term Investments
Total Debt

TRGP Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$22.7B +3.2% YoY

Liabilities

$18.3B +5.2% YoY

Shareholder's Equity

$4,418.2M -4.2% YoY

TRGP Cash Flow Statement

TRGP Cash Flow Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$141.7M$3,649.7M($3,021.3M)($612.8M)$0.0$157.3M

TRGP Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$3,649.7M +13.6% YoY

Capital Expenditure (CAPEX)

($2,965.8M) +24.3% YoY

Free Cash Flow (FCF)

$683.9M -17.2% YoY

TRGP Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Dec'08Dec'09Dec'10Dec'11Dec'12Dec'13Dec'14Dec'15Dec'16Dec'17Dec'18Dec'19Dec'20Dec'21Dec'22Dec'23Dec'24
% growth
7,998.9
0.0%
4,536.0
(43.3%)
5,469.2
20.6%
6,994.5
27.9%
5,885.7
(15.9%)
6,556.0
11.4%
8,616.5
31.4%
6,658.6
(22.7%)
6,690.9
0.5%
8,814.9
31.7%
10,484.0
18.9%
8,671.1
(17.3%)
8,260.3
(4.7%)
16,949.8
105.2%
20,929.8
23.5%
16,060.3
(23.3%)
16,381.5
2.0%
Cost of Goods Sold (COGS)7,218.53,791.14,687.76,039.05,076.65,650.47,397.95,550.15,680.67,715.69,054.17,090.15,970.214,600.117,978.112,006.012,126.0
% margin
780.4
9.8%
744.9
16.4%
781.5
14.3%
955.5
13.7%
809.1
13.7%
905.6
13.8%
1,218.6
14.1%
1,108.5
16.6%
1,010.3
15.1%
1,099.3
12.5%
1,429.9
13.6%
1,581.0
18.2%
2,290.1
27.7%
2,349.7
13.9%
2,951.7
14.1%
4,054.3
25.2%
4,255.5
26.0%
Operating Expenses545.9527.7585.4604.4472.8537.4578.1659.2747.5827.8982.51,144.91,037.01,020.31,222.51,428.11,560.1
Research & Development Expenses (R&D)0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling, General & Administrative Expenses (SG&A)96.4120.4144.4136.1139.8151.5148.0161.7187.2203.4256.9280.7254.6273.2309.7348.7384.9
234.5
2.9%
217.2
4.8%
196.1
3.6%
351.1
5.0%
336.3
5.7%
368.2
5.6%
640.5
7.4%
159.3
2.4%
55.8
0.8%
(122.4)
(1.4%)
237.5
2.3%
618.7
7.1%
3,809.6
46.1%
1,289.5
7.6%
1,729.0
8.3%
2,626.2
16.4%
2,695.4
16.5%
Interest Income0.00.00.00.00.00.00.00.00.00.00.0337.8391.3387.9446.10.0(0.8)
Interest Expense141.2132.1110.9111.7120.8134.1147.1231.9254.2233.7185.8337.8391.3387.9446.1687.8767.2
Pre-tax Income153.799.885.8242.0196.2249.5491.0(111.8)(259.7)(292.9)65.9(46.7)(1,573.1)436.91,663.21,942.51,938.0
% effective tax rate
19.3
12.6%
20.7
20.7%
22.5
26.2%
26.6
11.0%
36.9
18.8%
48.2
19.3%
68.0
13.8%
39.6
(35.4%)
(100.6)
38.7%
(397.1)
135.6%
5.5
8.3%
(87.9)
188.2%
(248.1)
15.8%
14.8
3.4%
131.8
7.9%
363.2
18.7%
384.5
19.8%
% margin
37.3
0.5%
29.3
0.6%
(15.0)
(0.3%)
30.7
0.4%
38.1
0.6%
65.1
1.0%
102.3
1.2%
58.3
0.9%
(187.3)
(2.8%)
54.0
0.6%
1.6
0.0%
41.2
0.5%
(1,325.0)
(16.0%)
422.1
2.5%
896.8
4.3%
1,345.9
8.4%
1,279.1
7.8%
EPS8.670.75(2.31)0.750.931.562.441.09(1.01)(0.31)0.010.18(5.71)1.853.953.695.81
Diluted EPS8.670.74(2.31)0.740.911.552.431.09(1.01)(0.31)0.010.18(5.71)1.853.883.665.78
% margin
457.7
5.7%
403.6
8.9%
369.4
6.8%
526.6
7.5%
549.5
9.3%
644.0
9.8%
986.7
11.5%
1,118.4
16.8%
1,031.2
15.4%
754.2
8.6%
1,267.0
12.1%
1,267.4
14.6%
(313.1)
(3.8%)
1,699.4
10.0%
2,829.8
13.5%
3,965.8
24.7%
4,128.2
25.2%