
Algonquin Power (AQN) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
692.4M
Gross Profit
487.4M
70.39%
Operating Income
182.8M
26.40%
Net Income
78.9M
11.40%
EPS (Diluted)
$0.12
Balance Sheet Metrics
Total Assets
13.7B
Total Liabilities
8.5B
Shareholders Equity
5.1B
Debt to Equity
1.65
Cash Flow Metrics
Operating Cash Flow
81.0M
Free Cash Flow
-148.7M
Revenue & Profitability Trend
Algonquin Power Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.3B | 2.7B | 2.8B | 2.3B | 1.7B |
Cost of Goods Sold | 594.3M | 735.9M | 866.4M | 713.9M | 401.0M |
Gross Profit | 1.7B | 2.0B | 1.9B | 1.6B | 1.3B |
Gross Margin % | 74.4% | 72.7% | 68.7% | 68.6% | 76.1% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | 90.4M | 80.2M | 66.7M | 75.8M |
Other Operating Expenses | 880.0M | 907.0M | 851.5M | 702.1M | 516.8M |
Total Operating Expenses | 880.0M | 997.3M | 931.7M | 768.9M | 592.6M |
Operating Income | 449.6M | 497.7M | 511.4M | 388.4M | 357.6M |
Operating Margin % | 19.4% | 18.4% | 18.5% | 17.1% | 21.3% |
Non-Operating Items | |||||
Interest Income | 28.2M | 31.0M | 22.5M | 39.0M | 13.4M |
Interest Expense | 389.3M | 371.5M | 293.7M | 227.7M | 181.9M |
Other Non-Operating Income | 86.0M | -270.8M | -608.4M | -57.4M | 603.4M |
Pre-tax Income | 177.2M | -119.6M | -369.7M | 142.2M | 792.4M |
Income Tax | 186.8M | -86.3M | -61.5M | -43.4M | 64.6M |
Effective Tax Rate % | 105.4% | 0.0% | 0.0% | -30.5% | 8.2% |
Net Income | -1.5B | -33.3M | -308.2M | 185.7M | 727.8M |
Net Margin % | -65.4% | -1.2% | -11.1% | 8.2% | 43.4% |
Key Metrics | |||||
EBITDA | 947.8M | 991.5M | 969.9M | 779.2M | 648.4M |
EPS (Basic) | $-1.90 | $0.03 | $-0.33 | $0.41 | $1.38 |
EPS (Diluted) | $-1.90 | $0.03 | $-0.33 | $0.41 | $1.37 |
Basic Shares Outstanding | 731721239 | 688738717 | 677862207 | 622347677 | 559633275 |
Diluted Shares Outstanding | 731721239 | 688738717 | 677862207 | 622347677 | 559633275 |
Income Statement Trend
Algonquin Power Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 34.8M | 56.1M | 57.6M | 125.2M | 101.6M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 329.4M | 447.4M | 403.9M | 320.1M | 252.9M |
Inventory | 223.6M | 227.1M | 224.9M | 177.8M | 134.6M |
Other Current Assets | 207.7M | 166.0M | 213.0M | 174.4M | 71.4M |
Total Current Assets | 1.1B | 1.1B | 1.1B | 938.7M | 695.2M |
Non-Current Assets | |||||
Property, Plant & Equipment | 117.7M | 256.4M | 224.9M | 216.8M | 214.6M |
Goodwill | 2.7B | 2.7B | 2.7B | 2.5B | 2.5B |
Intangible Assets | 69.1M | 93.9M | 96.7M | 105.1M | 114.9M |
Long-term Investments | 97.4M | 72.3M | 71.6M | 17.1M | 39.0M |
Other Non-Current Assets | 3.7B | 357.5M | 211.7M | 139.1M | 88.6M |
Total Non-Current Assets | 15.8B | 17.3B | 16.5B | 15.9B | 12.5B |
Total Assets | 17.0B | 18.4B | 17.6B | 16.8B | 13.2B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 164.2M | 210.4M | 186.1M | 185.3M | 192.2M |
Short-term Debt | 491.7M | 621.9M | 423.3M | 356.4M | 139.9M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 288.6M | 223.1M | 243.7M | 279.7M | 161.1M |
Total Current Liabilities | 1.5B | 1.7B | 1.5B | 1.4B | 955.4M |
Non-Current Liabilities | |||||
Long-term Debt | 6.2B | 7.9B | 7.1B | 5.9B | 4.4B |
Deferred Tax Liabilities | 577.2M | 578.9M | 565.6M | 530.2M | 568.6M |
Other Non-Current Liabilities | 273.8M | 465.9M | 461.2M | 515.9M | 339.2M |
Total Non-Current Liabilities | 9.3B | 9.7B | 8.9B | 7.7B | 6.3B |
Total Liabilities | 10.8B | 11.4B | 10.5B | 9.1B | 7.2B |
Equity | |||||
Common Stock | 7.4B | 6.2B | 6.2B | 6.0B | 4.9B |
Retained Earnings | -2.9B | -1.3B | -997.9M | -288.4M | 45.8M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 6.2B | 6.9B | 7.2B | 7.7B | 6.0B |
Key Metrics | |||||
Total Debt | 6.7B | 8.5B | 7.5B | 6.2B | 4.5B |
Working Capital | -362.3M | -618.8M | -440.0M | -426.0M | -260.2M |
Balance Sheet Composition
Algonquin Power Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -1.5B | -33.3M | -308.2M | 185.7M | 727.8M |
Depreciation & Amortization | 476.7M | 467.0M | 455.5M | 403.0M | 314.1M |
Stock-Based Compensation | 18.4M | 10.4M | 10.9M | 8.4M | 24.6M |
Working Capital Changes | -163.4M | -73.7M | -341.7M | -557.0M | -33.2M |
Operating Cash Flow | 383.8M | 398.8M | -246.5M | -10.0M | 1.1B |
Investing Activities | |||||
Capital Expenditures | -872.4M | -1.0B | -1.1B | -1.3B | -786.0M |
Acquisitions | 29.5M | 0 | -632.8M | 0 | -402.8M |
Investment Purchases | -115.1M | -243.7M | -221.3M | -622.3M | -279.2M |
Investment Sales | 1.1B | 11.7M | 2.9M | 220.0K | - |
Investing Cash Flow | 132.7M | -1.1B | -1.8B | -1.8B | -1.2B |
Financing Activities | |||||
Share Repurchases | 0 | -14.5M | 0 | -3.4M | -5.3M |
Dividends Paid | -295.6M | -330.8M | -387.3M | -316.1M | -262.2M |
Debt Issuance | 4.0B | 3.1B | 4.7B | 12.8B | 3.5B |
Debt Repayment | -5.4B | -2.3B | -3.3B | -12.9B | -3.2B |
Financing Cash Flow | -556.4M | 442.8M | 1.1B | 1.7B | 761.6M |
Free Cash Flow | -390.7M | -398.1M | -469.9M | -1.2B | -280.8M |
Net Change in Cash | -39.9M | -254.0M | -924.7M | -137.8M | 622.2M |
Cash Flow Trend
Algonquin Power Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
20.32
Forward P/E
18.35
Price to Book
0.97
Price to Sales
1.85
PEG Ratio
18.35
Profitability Ratios
Profit Margin
-50.50%
Operating Margin
26.73%
Return on Equity
2.42%
Return on Assets
1.88%
Financial Health
Current Ratio
1.16
Debt to Equity
123.18
Beta
0.66
Per Share Data
EPS (TTM)
$0.28
Book Value per Share
$5.90
Revenue per Share
$3.15
Peer Financial Comparison
Financial data is updated regularly. All figures are in the company's reporting currency.