VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
OGSONE Gas, Inc.
$79.64$5.0B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksOGSCash Flow

ONE Gas, Inc. (OGS) Cash Flow Statement

15Y historyFree accessUpdated daily

The utility exhibits high capital intensity, frequently recording CAPEX-to-OCF ratios exceeding 100%, such as the 187.2% observed in 2023Q4, which necessitates periodic reliance on external capital markets.

OGS Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11
Cash from Operations477.69M578.83M368.41M939.53M1.57B-1.54B364.5M310.35M467.69M253.8M281.57M394.21M246.66M154.21M196.59M192.79M
Operating CF Growth %10.95%57.12%-60.79%-40.19%202.29%-521.31%17.45%-33.64%84.28%-9.86%-28.57%59.82%59.95%-21.56%1.97%-
Operating CF / Revenue %20.55%23.85%17.68%39.61%60.93%-84.91%23.82%18.78%28.63%16.48%19.73%25.47%13.56%9.13%14.28%11.89%
Net Income273.48M264.22M222.85M231.23M221.74M206.43M196.41M186.75M172.23M163M140.09M119.03M109.79M99.19M96.51M86.76M
Depreciation & Amortization312.34M317.26M296.7M279.83M228.48M207.23M194.88M180.4M160.09M151.89M143.83M133.02M125.72M144.76M130.15M132.21M
Deferred Taxes46.6M49.51M106.52M24.77M-22.03M43.45M18.48M13.31M53.24M92.39M86.79M63.79M49.94M62.2M59.49M87.18M
Other Non-Cash Items19.32M8.21M-52.25M207.06M1.34B-39.9M-25.38M-38.79M-44.35M-45.05M-48M-47.09M-39.93M-46.57M-47.66M-35.44M
Working Capital Changes-185.53M-75.15M-219.15M184.45M-204.67M-1.96B-29.7M-40.63M118.29M-117.3M-52.36M116.27M-6.47M-110.84M-44.43M-80.67M
Capital Expenditures-697.16M-707.23M-703.16M-666.63M-609.49M-495.25M-474.15M-424.33M-394.45M-356.36M-309.07M-294.32M-297.1M-292.08M-272.01M-241M
CapEx / Revenue %30%29.13%33.75%28.1%23.64%27.38%30.98%25.67%24.14%23.15%21.66%19.02%16.33%17.28%19.76%14.86%
CapEx / D&A2.23x2.23x2.37x2.38x2.67x2.39x2.43x2.35x2.46x2.35x2.15x2.21x2.36x2.02x2.09x1.82x
CapEx Coverage (OCF/CapEx)0.69x0.82x0.52x1.41x2.58x-3.10x0.77x0.73x1.19x0.71x0.91x1.34x0.83x0.53x0.72x0.80x
Cash from Investing-701.58M-715.32M-707.5M-669.64M-614.11M-501.08M-470.37M-422.93M-394.45M-355.74M-308.58M-294.32M-297.1M-290.75M-270.55M-240.8M
Acquisitions0000000000000000
Purchase of Investments0000000000000000
Sale of Investments0000000000000000
Other Investing-4.42M-8.1M-4.33M-3.01M-4.62M-5.84M3.78M1.4M0618K492K001.33M1.46M195K
Cash from Financing218.7M91.68M378.23M-248.63M-947.46M2.04B96.01M109.12M-66.33M101.69M39.24M-109.4M59.21M135.68M73.53M50.49M
Dividends Paid-163.23M-160.71M-149.46M-144.09M-133.95M-123.91M-114.37M-105.42M-96.59M-87.95M-73.21M-62.83M-43.7M-14.97M-100.07M-180.16M
Dividend Payout Ratio %-60.82%67.07%62.32%60.41%60.02%58.23%56.45%56.08%53.96%52.26%52.78%39.8%15.09%103.69%207.66%
Debt Issuance (Net)2M1000K1000K-1000K-1000K1000K1000K1000K1000K01000K01000K1000K1000K1000K
Stock Issued212.18M212.18M252.38M85.26M133.71M26.66M19.38M5.12M4.8M4.46M4.02M7.05M2M000
Share Repurchases-20K00000000-17.51M-24.07M-24.12M0000
Other Financing2.71M-2.66M-3.3M-5.16M-11.74M-39.82M-6.27M-7.58M479K202.7M0-29.5M-1.14B000
Net Change in Cash-5.2M-44.81M39.15M21.26M9.28M859K-9.86M-3.47M6.91M-250K12.23M-9.51M8.77M-869K-435K2.48M
Exchange Rate Effect0000000000000000
Cash at Beginning33.73M78.54M39.39M18.13M8.85M7.99M17.85M21.32M14.41M14.66M2.43M11.94M3.17M4.04M4.47M2M
Cash at End22.99M33.73M78.54M39.39M18.13M8.85M7.99M17.85M21.32M14.41M14.66M2.43M11.94M3.17M4.04M4.47M
Free Cash Flow-219.47M-128.39M-334.75M272.9M961.36M-2.03B-109.65M-113.99M73.24M-102.56M-27.5M99.89M-50.44M-137.87M-75.43M-48.21M
FCF Growth %-34.84%61.65%-222.67%-71.61%147.34%-1752.19%3.8%-255.63%171.42%-272.89%-127.54%298.03%63.42%-82.79%-56.47%-
FCF Margin %-9.44%-5.29%-16.07%11.51%37.29%-112.29%-7.17%-6.9%4.48%-6.66%-1.93%6.45%-2.77%-8.16%-5.48%-2.97%
FCF / Net Income %-80.25%-48.59%-150.21%118.02%433.55%-983.8%-55.83%-61.04%42.53%-62.92%-19.63%83.92%-45.94%-138.99%-78.16%-55.56%

Key Metrics

Growth RegimeStable
ProfitabilityStable
Balance SheetAdequate
Cash FlowMixed
Top Statement Risk

Regulatory lag and CAPEX

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Seasonal Volatility Impacts Cash Predictability

According to the provided cash flow data, OGS exhibits significant seasonal variance in operating cash flow, which peaked at $277.5 million in 2025Q1, highlighting the inherent reliance on winter heating demand to fund ongoing operational requirements and support the company's fixed obligations throughout the fiscal year.

The wide swings in operating cash flow suggest that OGS must maintain robust liquidity buffers to manage the off-peak months when volumetric delivery charges are lower. Investors should monitor whether the company's regulatory mechanisms are sufficient to smooth these cash inflows, as any disruption in seasonal collection could pressure short-term debt service capacity.

Infrastructure Investment Outpaces Operating Cash

As reported in the quarterly financial statements, OGS consistently maintains a high CAPEX-to-OCF ratio, with investment levels frequently exceeding 100% of operating cash flow, such as the 187.2% observed in 2023Q4, which underscores the capital-intensive nature of maintaining and expanding the company's gas distribution network.

This persistent negative free cash flow is a structural feature of the utility's growth strategy rather than a sign of operational distress. The focus on system integrity and modernization suggests that management is prioritizing long-term rate base expansion, though this necessitates a continuous reliance on external capital markets to fund the gap.

External Capital Reliance Remains Essential

Based on the reported figures, OGS frequently utilizes equity markets to bridge the free cash flow deficit, evidenced by the $208.6 million net stock issuance in 2025Q4, which indicates that the company relies on periodic capital raises to maintain its balance sheet health while funding aggressive infrastructure projects.

The reliance on equity issuance suggests that management is sensitive to maintaining a specific leverage profile, likely to preserve credit ratings and ensure access to debt markets on favorable terms. Analysts should evaluate whether the cost of this external capital remains accretive to the allowed return on equity over the long term.

Dividend Coverage Subject to Seasonality

Financial statements indicate that OCF-to-dividend coverage fluctuates significantly, ranging from a low of 1.1x in 2025Q4 to a high of 6.9x in 2025Q1, reflecting the seasonal nature of cash generation and the potential for temporary pressure on dividend sustainability during lower-demand quarters.

While the dividend appears supported on an annual basis, the quarterly volatility warrants caution for income-focused investors. The company's ability to sustain these payouts depends heavily on the timely recovery of costs through rate cases, which may be delayed by regulatory lag during periods of high inflationary pressure.

OGS — Frequently Asked Questions

Quick answers to the most common questions about buying OGS stock.

How much cash does ONE Gas, Inc. (OGS) generate from operations?

ONE Gas, Inc. (OGS) generated $578.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is ONE Gas, Inc.'s free cash flow?

ONE Gas, Inc. (OGS) reported negative free cash flow of $128.4M in 2025, indicating capital requirements exceeded cash from operations.

What is ONE Gas, Inc.'s capital expenditure (CapEx)?

ONE Gas, Inc. (OGS) spent $707.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does ONE Gas, Inc. distribute cash to shareholders?

In 2025, ONE Gas, Inc. (OGS) returned $160.7M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.