showing the working

← Venture Global

The business behind the dividend

MeasureVGMedianFormula
Return on equity40.5%10.6%Net income ÷ shareholders’ equity
Return on capital employed12.6%10.0%Operating income ÷ (equity + total debt)
Owner earnings$-9.69bn$120.90mNet income + depreciation & amortisation − capital expenditure
Free cash flow$-6.80bn$155.08mOperating cash flow − capital expenditure
Operating margin37.4%14.3%Operating income ÷ revenue
Net margin19.8%10.1%Net income ÷ revenue
Debt to equity5.07x0.73xTotal debt ÷ shareholders’ equity
Interest cover3.55x4.22xOperating income ÷ interest expense
Current ratio0.93x1.55xCurrent assets ÷ current liabilities
Long-term debt to working capitalLong-term debt ÷ (current assets − current liabilities)
Cash conversion2.40x1.66xOperating cash flow ÷ net income
Accruals-7.2%-3.1%(Net income − operating cash flow) ÷ total assets

Not computed here: Long-term debt to working capital — why a blank is not a zero.

Ten years of it

The same measures, for every year the filings support. One year is a fact; a row is a business.

Measure202520242023Median
Return on equity40.5%60.3%40.5%
Return on capital employed12.6%5.5%5.5%
Operating margin37.4%35.5%61.4%37.4%
Net margin19.8%35.1%45.8%35.1%
Debt to equity5.07x10.11x5.07x
Current ratio0.93x1.29x0.93x
Cash conversion2.40x1.23x1.26x1.26x

How it compares in utilities

Among the 76 utilities companies here measured on GAAP earnings, Venture Global pays out less than 75 of them. The median for that group is 60.7%, against this company’s 3.5%.

Closest on GAAP earnings

Same sector and same denominator, so the figures are comparable. All 80 in utilities →