
Portland General (POR) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
928.0M
Gross Profit
450.0M
48.49%
Operating Income
168.0M
18.10%
Net Income
100.0M
10.78%
EPS (Diluted)
$0.91
Balance Sheet Metrics
Total Assets
12.7B
Total Liabilities
8.9B
Shareholders Equity
3.8B
Debt to Equity
2.30
Cash Flow Metrics
Operating Cash Flow
266.0M
Free Cash Flow
-128.0M
Revenue & Profitability Trend
Portland General Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.4B | 2.9B | 2.6B | 2.4B | 2.1B |
Cost of Goods Sold | 1.9B | 1.6B | 1.3B | 1.1B | 1.0B |
Gross Profit | 1.6B | 1.4B | 1.3B | 1.3B | 1.1B |
Gross Margin % | 46.1% | 46.5% | 49.5% | 52.8% | 53.3% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 403.0M | 341.0M | 340.0M | 336.0M | 283.0M |
Other Operating Expenses | - | 374.0M | 348.0M | 310.0M | 293.0M |
Total Operating Expenses | 403.0M | 715.0M | 688.0M | 646.0M | 576.0M |
Operating Income | 512.0M | 396.0M | 397.0M | 378.0M | 269.0M |
Operating Margin % | 14.9% | 13.5% | 15.0% | 15.8% | 12.5% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 211.0M | 173.0M | 156.0M | 137.0M | 136.0M |
Other Non-Operating Income | 49.0M | 50.0M | 31.0M | 26.0M | 22.0M |
Pre-tax Income | 350.0M | 273.0M | 272.0M | 267.0M | 155.0M |
Income Tax | 37.0M | 45.0M | 39.0M | 23.0M | 0 |
Effective Tax Rate % | 10.6% | 16.5% | 14.3% | 8.6% | 0.0% |
Net Income | 313.0M | 228.0M | 233.0M | 244.0M | 155.0M |
Net Margin % | 9.1% | 7.8% | 8.8% | 10.2% | 7.2% |
Key Metrics | |||||
EBITDA | 1.0B | 885.0M | 831.0M | 791.0M | 729.0M |
EPS (Basic) | $3.02 | $2.33 | $2.61 | $2.72 | $1.73 |
EPS (Diluted) | $3.01 | $2.33 | $2.60 | $2.72 | $1.72 |
Basic Shares Outstanding | 103946000 | 97760000 | 89290000 | 89481000 | 89485000 |
Diluted Shares Outstanding | 103946000 | 97760000 | 89290000 | 89481000 | 89485000 |
Income Statement Trend
Portland General Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 12.0M | 5.0M | 165.0M | 52.0M | 257.0M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 456.0M | 414.0M | 398.0M | 329.0M | 271.0M |
Inventory | 114.0M | 113.0M | 95.0M | 78.0M | 72.0M |
Other Current Assets | 205.0M | 221.0M | 54.0M | 24.0M | 23.0M |
Total Current Assets | 1.0B | 935.0M | 1.2B | 688.0M | 721.0M |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 478.0M | 169.0M | 234.0M | 176.0M | 153.0M |
Total Non-Current Assets | 11.5B | 10.3B | 9.2B | 8.8B | 8.3B |
Total Assets | 12.5B | 11.2B | 10.5B | 9.5B | 9.1B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 365.0M | 347.0M | 457.0M | 244.0M | 153.0M |
Short-term Debt | 197.0M | 246.0M | 280.0M | 20.0M | 326.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 335.0M | 324.0M | 591.0M | 322.0M | 166.0M |
Total Current Liabilities | 1.1B | 1.1B | 1.5B | 768.0M | 815.0M |
Non-Current Liabilities | |||||
Long-term Debt | 4.6B | 4.2B | 3.7B | 3.6B | 3.0B |
Deferred Tax Liabilities | 625.0M | 488.0M | 439.0M | 413.0M | 374.0M |
Other Non-Current Liabilities | 358.0M | 99.0M | 91.0M | 59.0M | 77.0M |
Total Non-Current Liabilities | 7.6B | 6.8B | 6.2B | 6.0B | 5.6B |
Total Liabilities | 8.8B | 7.9B | 7.7B | 6.8B | 6.5B |
Equity | |||||
Common Stock | 2.1B | 1.8B | 1.2B | 1.2B | 1.2B |
Retained Earnings | 1.7B | 1.6B | 1.5B | 1.5B | 1.4B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 3.8B | 3.3B | 2.8B | 2.7B | 2.6B |
Key Metrics | |||||
Total Debt | 4.8B | 4.4B | 4.0B | 3.6B | 3.3B |
Working Capital | -94.0M | -177.0M | -286.0M | -80.0M | -94.0M |
Balance Sheet Composition
Portland General Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 313.0M | 228.0M | 233.0M | 244.0M | 155.0M |
Depreciation & Amortization | 496.0M | 458.0M | 417.0M | 404.0M | 454.0M |
Stock-Based Compensation | 24.0M | 17.0M | 15.0M | 14.0M | 11.0M |
Working Capital Changes | -111.0M | -160.0M | -86.0M | -56.0M | 1.0M |
Operating Cash Flow | 725.0M | 581.0M | 504.0M | 447.0M | 519.0M |
Investing Activities | |||||
Capital Expenditures | - | - | 13.0M | 4.0M | 0 |
Acquisitions | - | - | - | - | - |
Investment Purchases | -8.0M | -1.0M | -3.0M | -10.0M | -6.0M |
Investment Sales | 2.0M | 1.0M | 3.0M | 12.0M | 9.0M |
Investing Cash Flow | -29.0M | 0 | 21.0M | -16.0M | -3.0M |
Financing Activities | |||||
Share Repurchases | 0 | 0 | -18.0M | -12.0M | 0 |
Dividends Paid | -200.0M | -179.0M | -158.0M | -150.0M | -140.0M |
Debt Issuance | 670.0M | 600.0M | 360.0M | 400.0M | 549.0M |
Debt Repayment | -130.0M | -260.0M | 0 | -510.0M | -223.0M |
Financing Cash Flow | 526.0M | 778.0M | 197.0M | -431.0M | 322.0M |
Free Cash Flow | -490.0M | -938.0M | -92.0M | -104.0M | -217.0M |
Net Change in Cash | 1.2B | 1.4B | 722.0M | 0 | 838.0M |
Cash Flow Trend
Portland General Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
15.28
Forward P/E
13.02
Price to Book
1.20
Price to Sales
1.32
PEG Ratio
13.02
Profitability Ratios
Profit Margin
8.43%
Operating Margin
14.75%
Return on Equity
8.02%
Return on Assets
2.72%
Financial Health
Current Ratio
0.98
Debt to Equity
139.67
Beta
0.57
Per Share Data
EPS (TTM)
$2.76
Book Value per Share
$35.16
Revenue per Share
$32.42
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
por | 4.6B | 15.28 | 1.20 | 8.02% | 8.43% | 139.67 |
NextEra Energy | 145.2B | 24.57 | 2.86 | 7.59% | 22.85% | 152.94 |
Southern Company | 105.6B | 24.81 | 3.10 | 11.23% | 15.10% | 189.66 |
Oge Energy | 9.1B | 18.69 | 1.97 | 10.76% | 15.27% | 127.06 |
Idacorp | 6.8B | 22.21 | 2.01 | 9.31% | 16.96% | 107.81 |
Companhia Paranaense | 6.3B | 14.58 | 0.94 | 9.58% | 12.73% | 72.95 |
Financial data is updated regularly. All figures are in the company's reporting currency.