
Avista (AVA) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
411.0M
Gross Profit
281.0M
68.37%
Operating Income
57.0M
13.87%
Net Income
14.0M
3.41%
EPS (Diluted)
$0.17
Balance Sheet Metrics
Total Assets
8.0B
Total Liabilities
5.3B
Shareholders Equity
2.6B
Debt to Equity
2.01
Cash Flow Metrics
Operating Cash Flow
178.0M
Free Cash Flow
81.0M
Revenue & Profitability Trend
Avista Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.9B | 1.8B | 1.7B | 1.4B | 1.3B |
Cost of Goods Sold | 798.0M | 702.4M | 735.9M | 497.1M | 398.5M |
Gross Profit | 1.1B | 1.0B | 974.3M | 941.8M | 923.4M |
Gross Margin % | 58.8% | 59.9% | 57.0% | 65.5% | 69.9% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | - | - | - |
Other Operating Expenses | 444.0M | 416.4M | 416.9M | 372.3M | 360.0M |
Total Operating Expenses | 444.0M | 416.4M | 416.9M | 372.3M | 360.0M |
Operating Income | 306.0M | 257.7M | 190.2M | 228.2M | 232.7M |
Operating Margin % | 15.8% | 14.7% | 11.1% | 15.9% | 17.6% |
Non-Operating Items | |||||
Interest Income | 14.0M | 14.7M | 3.9M | 3.1M | 3.2M |
Interest Expense | 145.0M | 139.7M | 115.0M | 102.2M | 101.0M |
Other Non-Operating Income | 8.0M | 4.9M | 58.8M | 30.1M | 1.6M |
Pre-tax Income | 183.0M | 137.6M | 138.0M | 159.4M | 136.5M |
Income Tax | 3.0M | -33.6M | -17.2M | 12.0M | 7.1M |
Effective Tax Rate % | 1.6% | -24.4% | -12.5% | 7.5% | 5.2% |
Net Income | 180.0M | 171.2M | 155.2M | 147.3M | 129.5M |
Net Margin % | 9.3% | 9.8% | 9.1% | 10.2% | 9.8% |
Key Metrics | |||||
EBITDA | 600.0M | 539.0M | 450.9M | 465.3M | 453.9M |
EPS (Basic) | $2.29 | $2.24 | $2.13 | $2.06 | $1.91 |
EPS (Diluted) | $2.29 | $2.24 | $2.12 | $2.06 | $1.90 |
Basic Shares Outstanding | 78725000 | 76396000 | 72989000 | 71497523 | 67962000 |
Diluted Shares Outstanding | 78725000 | 76396000 | 72989000 | 71497523 | 67962000 |
Income Statement Trend
Avista Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 30.0M | 35.0M | 13.4M | 22.2M | 14.2M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 205.0M | 216.7M | 255.7M | 203.0M | 163.8M |
Inventory | 193.0M | 160.0M | 107.7M | 84.7M | 67.5M |
Other Current Assets | 148.0M | 156.3M | 199.7M | 47.6M | 20.0M |
Total Current Assets | 656.0M | 661.8M | 721.8M | 434.5M | 344.0M |
Non-Current Assets | |||||
Property, Plant & Equipment | 132.0M | 137.8M | 133.7M | 133.9M | 138.7M |
Goodwill | 122.0M | 124.3M | 122.8M | 113.3M | 104.9M |
Intangible Assets | 18.0M | 19.4M | 17.9M | 8.5M | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 29.0M | 23.5M | 22.8M | 20.7M | 39.6M |
Total Non-Current Assets | 7.3B | 7.0B | 6.7B | 6.4B | 6.1B |
Total Assets | 7.9B | 7.7B | 7.4B | 6.9B | 6.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 125.0M | 143.3M | 203.0M | 133.1M | 106.6M |
Short-term Debt | 354.0M | 364.0M | 476.5M | 541.4M | 210.2M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 187.0M | 166.3M | 172.3M | 137.2M | 88.4M |
Total Current Liabilities | 771.0M | 775.2M | 964.5M | 913.1M | 505.9M |
Non-Current Liabilities | |||||
Long-term Debt | 2.8B | 2.7B | 2.4B | 2.1B | 2.2B |
Deferred Tax Liabilities | 779.0M | 746.6M | 703.8M | 672.0M | 624.6M |
Other Non-Current Liabilities | 98.0M | 43.4M | 16.6M | 15.3M | 14.0M |
Total Non-Current Liabilities | 4.6B | 4.4B | 4.1B | 3.8B | 3.9B |
Total Liabilities | 5.4B | 5.2B | 5.1B | 4.7B | 4.4B |
Equity | |||||
Common Stock | 1.7B | 1.6B | 1.5B | 1.4B | 1.3B |
Retained Earnings | 871.0M | 841.4M | 811.5M | 785.6M | 758.0M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.6B | 2.5B | 2.3B | 2.2B | 2.0B |
Key Metrics | |||||
Total Debt | 3.1B | 3.0B | 2.9B | 2.6B | 2.4B |
Working Capital | -115.0M | -113.4M | -242.7M | -478.6M | -161.9M |
Balance Sheet Composition
Avista Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 180.0M | 171.2M | 155.2M | 147.3M | 129.5M |
Depreciation & Amortization | 274.0M | 265.4M | 253.1M | 232.2M | 224.2M |
Stock-Based Compensation | 9.0M | 8.4M | 8.7M | 4.7M | 5.8M |
Working Capital Changes | -1.0M | 34.6M | -106.2M | -16.3M | -35.4M |
Operating Cash Flow | 517.0M | 429.4M | 142.0M | 261.4M | 302.4M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -10.0M | - | - | - | - |
Investment Purchases | - | -13.4M | -10.6M | -16.0M | -5.9M |
Investment Sales | 0 | 3.2M | 1.0M | 8.3M | 6.8M |
Investing Cash Flow | -6.0M | -11.8M | -8.2M | -5.0M | -6.4M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -150.0M | -140.9M | -129.1M | -118.2M | -110.3M |
Debt Issuance | 84.0M | 250.0M | 399.9M | 140.0M | 165.0M |
Debt Repayment | -3.0M | -16.7M | -253.1M | -2.9M | -54.8M |
Financing Cash Flow | 0 | 84.9M | 327.3M | 185.5M | 84.0M |
Free Cash Flow | 1.0M | -51.6M | -327.8M | -172.6M | -73.3M |
Net Change in Cash | 511.0M | 502.6M | 461.1M | 442.0M | 380.0M |
Cash Flow Trend
Avista Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
16.66
Forward P/E
14.47
Price to Book
1.14
Price to Sales
1.55
PEG Ratio
14.47
Profitability Ratios
Profit Margin
9.16%
Operating Margin
14.36%
Return on Equity
6.92%
Return on Assets
2.65%
Financial Health
Current Ratio
1.00
Debt to Equity
120.64
Beta
0.38
Per Share Data
EPS (TTM)
$2.24
Book Value per Share
$32.61
Revenue per Share
$24.49
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ava | 3.0B | 16.66 | 1.14 | 6.92% | 9.16% | 120.64 |
Sempra | 53.3B | 19.78 | 1.68 | 8.64% | 20.35% | 101.71 |
AES | 9.3B | 10.09 | 2.77 | 1.74% | 7.66% | 313.24 |
Algonquin Power | 4.4B | 20.32 | 0.97 | 2.42% | -50.50% | 123.18 |
Allete | 3.8B | 20.70 | 1.33 | 3.14% | 11.98% | 59.26 |
Unitil | 809.6M | 17.13 | 1.52 | 9.04% | 9.54% | 153.57 |
Financial data is updated regularly. All figures are in the company's reporting currency.