Annual Income Statements for Algonquin Power & Utilities
This table shows Algonquin Power & Utilities' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Algonquin Power & Utilities
No quarterly income statements for Algonquin Power & Utilities are available.
Annual Cash Flow Statements for Algonquin Power & Utilities
This table details how cash moves in and out of Algonquin Power & Utilities' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
84 |
-11 |
-1,532 |
6.35 |
21 |
43 |
33 |
-59 |
-25 |
58 |
-54 |
| Net Cash From Operating Activities |
|
189 |
214 |
327 |
530 |
611 |
505 |
157 |
619 |
628 |
482 |
594 |
| Net Cash From Continuing Operating Activities |
|
191 |
214 |
327 |
530 |
611 |
505 |
157 |
619 |
628 |
482 |
594 |
| Net Income / (Loss) Continuing Operations |
|
63 |
69 |
102 |
79 |
485 |
728 |
186 |
-308 |
-33 |
-1,516 |
108 |
| Consolidated Net Income / (Loss) |
|
63 |
69 |
- |
79 |
485 |
728 |
186 |
-308 |
-33 |
-1,516 |
108 |
| Depreciation Expense |
|
110 |
146 |
257 |
261 |
284 |
314 |
403 |
456 |
467 |
477 |
400 |
| Non-Cash Adjustments To Reconcile Net Income |
|
-6.44 |
-7.59 |
-99 |
150 |
-211 |
-609 |
-376 |
531 |
178 |
1,409 |
-46 |
| Changes in Operating Assets and Liabilities, net |
|
25 |
7.43 |
67 |
40 |
53 |
72 |
-55 |
-59 |
16 |
112 |
131 |
| Net Cash From Investing Activities |
|
-224 |
-2,155 |
-2,072 |
-1,455 |
-1,324 |
-1,230 |
-1,798 |
-1,788 |
-1,096 |
133 |
1,163 |
| Net Cash From Continuing Investing Activities |
|
-224 |
-2,155 |
-2,072 |
-1,455 |
-1,324 |
-1,230 |
-1,798 |
-1,788 |
-1,096 |
133 |
1,163 |
| Purchase of Property, Plant & Equipment |
|
-148 |
-302 |
-565 |
-466 |
-581 |
-786 |
-1,345 |
-1,089 |
-1,026 |
-872 |
-772 |
| Purchase of Investments |
|
-100 |
-259 |
-64 |
-1,005 |
-670 |
-279 |
-622 |
-221 |
-244 |
-115 |
-4.90 |
| Sale of Property, Plant & Equipment |
|
3.99 |
- |
0.00 |
2.91 |
0.00 |
0.42 |
6.02 |
- |
0.00 |
1,077 |
0.00 |
| Divestitures |
|
- |
0.00 |
84 |
- |
- |
- |
- |
- |
- |
30 |
1,973 |
| Sale and/or Maturity of Investments |
|
21 |
238 |
0.00 |
1.16 |
1.00 |
15 |
0.22 |
2.92 |
12 |
23 |
0.00 |
| Other Investing Activities, net |
|
1.54 |
-1,509 |
-7.24 |
12 |
234 |
223 |
163 |
152 |
163 |
-9.40 |
-33 |
| Net Cash From Financing Activities |
|
113 |
1,931 |
213 |
932 |
733 |
767 |
1,674 |
1,110 |
443 |
-556 |
-1,811 |
| Net Cash From Continuing Financing Activities |
|
113 |
1,931 |
213 |
932 |
733 |
767 |
1,674 |
1,110 |
443 |
-556 |
-1,811 |
| Repayment of Debt |
|
-146 |
-49 |
-2,345 |
-1,720 |
-3,078 |
-3,150 |
-12,882 |
-3,334 |
-2,280 |
-5,471 |
-2,124 |
| Repurchase of Common Equity |
|
105 |
1.14 |
439 |
- |
362 |
745 |
986 |
44 |
5.23 |
1,154 |
0.80 |
| Payment of Dividends |
|
-67 |
-99 |
-139 |
-184 |
-256 |
-301 |
-357 |
-466 |
-407 |
-329 |
-213 |
| Issuance of Debt |
|
203 |
2,051 |
1,959 |
2,025 |
3,615 |
3,472 |
12,834 |
4,623 |
3,034 |
4,035 |
555 |
| Issuance of Common Equity |
|
11 |
10 |
248 |
489 |
3.40 |
3.72 |
1,126 |
273 |
99 |
61 |
0.00 |
| Other Financing Activities, net |
|
7.82 |
17 |
51 |
321 |
86 |
-1.90 |
-32 |
-29 |
6.65 |
-5.80 |
-30 |
| Cash Interest Paid |
|
50 |
98 |
167 |
155 |
172 |
191 |
219 |
273 |
369 |
433 |
312 |
| Cash Income Taxes Paid |
|
4.45 |
9.95 |
8.63 |
9.65 |
15 |
5.60 |
5.02 |
11 |
7.17 |
57 |
73 |
Quarterly Cash Flow Statements for Algonquin Power & Utilities
No quarterly cash flow statements for Algonquin Power & Utilities are available.
Annual Balance Sheets for Algonquin Power & Utilities
This table presents Algonquin Power & Utilities' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
3,609 |
6,139 |
8,396 |
9,399 |
10,921 |
13,224 |
16,798 |
17,628 |
18,374 |
16,962 |
14,136 |
| Total Current Assets |
|
306 |
366 |
498 |
492 |
513 |
695 |
939 |
1,094 |
1,066 |
1,135 |
1,204 |
| Cash & Equivalents |
|
90 |
82 |
43 |
47 |
62 |
102 |
125 |
58 |
25 |
35 |
33 |
| Accounts Receivable |
|
135 |
141 |
245 |
246 |
259 |
325 |
403 |
528 |
401 |
423 |
495 |
| Inventories, net |
|
21 |
28 |
89 |
96 |
91 |
135 |
178 |
225 |
222 |
224 |
227 |
| Prepaid Expenses |
|
13 |
20 |
31 |
27 |
29 |
50 |
55 |
59 |
66 |
69 |
89 |
| Other Current Assets |
|
47 |
95 |
90 |
76 |
71 |
84 |
178 |
225 |
164 |
219 |
361 |
| Other Current Nonoperating Assets |
|
- |
- |
- |
- |
- |
- |
- |
- |
187 |
167 |
0.00 |
| Plant, Property, & Equipment, net |
|
2,803 |
3,639 |
6,305 |
6,394 |
7,241 |
8,242 |
11,042 |
11,945 |
9,127 |
9,450 |
9,750 |
| Total Noncurrent Assets |
|
499 |
2,134 |
1,592 |
2,513 |
3,167 |
4,287 |
4,816 |
4,588 |
8,181 |
6,377 |
3,182 |
| Long-Term Investments |
|
126 |
- |
37 |
134 |
122 |
215 |
496 |
462 |
140 |
68 |
208 |
| Goodwill |
|
80 |
228 |
954 |
954 |
1,032 |
1,208 |
1,201 |
1,321 |
1,324 |
1,312 |
1,320 |
| Intangible Assets |
|
54 |
48 |
51 |
55 |
48 |
115 |
105 |
97 |
72 |
69 |
70 |
| Noncurrent Deferred & Refundable Income Taxes |
|
13 |
22 |
61 |
72 |
31 |
22 |
32 |
84 |
152 |
11 |
26 |
| Other Noncurrent Operating Assets |
|
213 |
249 |
458 |
1,297 |
1,935 |
2,727 |
2,983 |
2,624 |
2,493 |
1,387 |
1,559 |
| Other Noncurrent Nonoperating Assets |
|
14 |
1,508 |
- |
- |
- |
- |
- |
- |
4,000 |
3,529 |
0.00 |
| Total Liabilities & Shareholders' Equity |
|
3,609 |
6,139 |
8,396 |
9,399 |
10,921 |
13,224 |
16,798 |
17,628 |
18,374 |
16,962 |
14,136 |
| Total Liabilities |
|
1,934 |
4,267 |
5,034 |
5,360 |
6,182 |
7,235 |
9,402 |
10,472 |
11,431 |
10,781 |
9,088 |
| Total Current Liabilities |
|
283 |
407 |
564 |
499 |
872 |
955 |
1,365 |
1,534 |
1,685 |
1,498 |
1,199 |
| Short-Term Debt |
|
6.47 |
7.50 |
12 |
13 |
225 |
140 |
356 |
423 |
622 |
492 |
364 |
| Accounts Payable |
|
36 |
67 |
120 |
90 |
150 |
192 |
185 |
186 |
180 |
164 |
145 |
| Accrued Expenses |
|
140 |
229 |
280 |
236 |
308 |
370 |
429 |
556 |
481 |
503 |
397 |
| Dividends Payable |
|
30 |
29 |
50 |
63 |
74 |
93 |
115 |
126 |
75 |
50 |
50 |
| Other Current Liabilities |
|
44 |
41 |
54 |
56 |
115 |
161 |
112 |
244 |
208 |
136 |
243 |
| Other Current Nonoperating Liabilities |
|
- |
- |
- |
- |
- |
- |
307 |
- |
119 |
153 |
0.00 |
| Total Noncurrent Liabilities |
|
1,650 |
3,860 |
4,470 |
4,861 |
5,310 |
6,279 |
7,731 |
8,937 |
9,746 |
9,283 |
7,889 |
| Long-Term Debt |
|
1,069 |
3,172 |
3,067 |
3,324 |
3,707 |
4,399 |
5,855 |
7,089 |
6,878 |
6,207 |
6,169 |
| Asset Retirement Reserve & Litigation Obligation |
|
95 |
100 |
538 |
549 |
566 |
563 |
510 |
558 |
634 |
560 |
585 |
| Noncurrent Deferred & Payable Income Tax Liabilities |
|
127 |
214 |
399 |
444 |
492 |
569 |
530 |
566 |
566 |
577 |
689 |
| Noncurrent Employee Benefit Liabilities |
|
109 |
110 |
168 |
200 |
224 |
342 |
238 |
126 |
96 |
74 |
73 |
| Other Noncurrent Operating Liabilities |
|
251 |
264 |
297 |
344 |
322 |
408 |
598 |
599 |
316 |
291 |
374 |
| Other Noncurrent Nonoperating Liabilities |
|
- |
- |
- |
- |
- |
- |
- |
- |
1,254 |
1,574 |
0.00 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Redeemable Noncontrolling Interest |
|
19 |
22 |
42 |
341 |
332 |
327 |
13 |
319 |
318 |
5.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
1,657 |
1,850 |
3,320 |
3,698 |
4,407 |
5,662 |
7,382 |
6,836 |
6,624 |
6,176 |
5,048 |
| Total Preferred & Common Equity |
|
1,399 |
1,431 |
2,717 |
3,178 |
3,875 |
5,204 |
5,859 |
5,220 |
5,040 |
4,708 |
4,641 |
| Preferred Stock |
|
155 |
159 |
184 |
184 |
184 |
184 |
184 |
184 |
184 |
184 |
184 |
| Total Common Equity |
|
1,245 |
1,272 |
2,533 |
2,993 |
3,691 |
5,019 |
5,675 |
5,035 |
4,855 |
4,524 |
4,457 |
| Common Stock |
|
1,415 |
1,496 |
3,060 |
3,608 |
4,068 |
4,996 |
6,035 |
6,193 |
6,237 |
7,372 |
7,387 |
| Retained Earnings |
|
-378 |
-414 |
-524 |
-595 |
-367 |
46 |
-288 |
-998 |
-1,280 |
-2,930 |
-2,961 |
| Accumulated Other Comprehensive Income / (Loss) |
|
207 |
190 |
-2.79 |
-19 |
-9.76 |
-23 |
-72 |
-160 |
-102 |
81 |
31 |
| Noncontrolling Interest |
|
258 |
418 |
603 |
520 |
532 |
459 |
1,523 |
1,617 |
1,585 |
1,468 |
407 |
Quarterly Balance Sheets for Algonquin Power & Utilities
No quarterly balance sheets for Algonquin Power & Utilities are available.
Annual Metrics And Ratios for Algonquin Power & Utilities
This table displays calculated financial ratios and metrics derived from Algonquin Power & Utilities' official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
767,343,863.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
767,343,863.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.22 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Net Operating Profit after Tax (NOPAT) |
|
89 |
125 |
302 |
308 |
332 |
353 |
-1,320 |
281 |
327 |
-24 |
349 |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
2.32% |
-0.19% |
3.02% |
| Earnings before Interest and Taxes (EBIT) |
|
135 |
144 |
368 |
370 |
337 |
310 |
-2,180 |
374 |
330 |
406 |
472 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
245 |
289 |
625 |
631 |
621 |
624 |
-1,777 |
830 |
797 |
883 |
872 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
238 |
-815 |
-2,619 |
-538 |
-971 |
-1,392 |
-4,422 |
-586 |
3,061 |
654 |
-183 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,551 |
3,490 |
6,411 |
7,257 |
8,560 |
10,304 |
13,407 |
14,274 |
11,540 |
10,861 |
11,391 |
| Increase / (Decrease) in Invested Capital |
|
-150 |
939 |
2,921 |
846 |
1,303 |
1,745 |
3,102 |
867 |
-2,734 |
-679 |
532 |
| Book Value per Share |
|
$5.23 |
$4.97 |
$9.24 |
$6.93 |
$7.55 |
$9.57 |
$9.50 |
$8.43 |
$7.23 |
$6.62 |
$6.47 |
| Tangible Book Value per Share |
|
$4.66 |
$3.89 |
$5.57 |
$4.60 |
$5.34 |
$7.05 |
$7.32 |
$6.06 |
$5.15 |
$4.60 |
$4.45 |
| Total Capital |
|
2,751 |
5,051 |
6,441 |
7,375 |
8,670 |
10,528 |
13,606 |
14,668 |
14,443 |
12,880 |
11,581 |
| Total Debt |
|
1,075 |
3,179 |
3,080 |
3,337 |
3,932 |
4,538 |
6,211 |
7,512 |
7,500 |
6,699 |
6,533 |
| Total Long-Term Debt |
|
1,069 |
3,172 |
3,067 |
3,324 |
3,707 |
4,399 |
5,855 |
7,089 |
6,878 |
6,207 |
6,169 |
| Net Debt |
|
858 |
3,097 |
2,999 |
3,156 |
3,747 |
4,222 |
5,590 |
6,992 |
7,335 |
6,598 |
6,293 |
| Capital Expenditures (CapEx) |
|
144 |
302 |
565 |
463 |
581 |
786 |
1,339 |
1,089 |
1,026 |
-205 |
772 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-61 |
-115 |
-97 |
-41 |
-196 |
-222 |
-195 |
-74 |
-22 |
95 |
337 |
| Debt-free Net Working Capital (DFNWC) |
|
30 |
-33 |
-53 |
5.67 |
-134 |
-120 |
-70 |
-17 |
3.02 |
129 |
369 |
| Net Working Capital (NWC) |
|
23 |
-41 |
-66 |
-7.38 |
-359 |
-260 |
-426 |
-440 |
-619 |
-362 |
5.20 |
| Net Nonoperating Expense (NNE) |
|
27 |
56 |
200 |
229 |
-153 |
-375 |
-1,506 |
590 |
360 |
1,492 |
241 |
| Net Nonoperating Obligations (NNO) |
|
875 |
1,618 |
3,049 |
3,218 |
3,821 |
4,315 |
6,011 |
7,118 |
4,597 |
4,680 |
6,343 |
| Total Depreciation and Amortization (D&A) |
|
110 |
146 |
257 |
261 |
284 |
314 |
403 |
456 |
467 |
477 |
400 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.42 |
$0.44 |
$0.48 |
$0.00 |
$1.05 |
$1.38 |
$0.41 |
$0.00 |
$0.03 |
($1.90) |
$0.22 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
255.87M |
274.09M |
431.77M |
488.85M |
524.22M |
597.14M |
0.00 |
0.00 |
8.36M |
0.00 |
0.00 |
| Adjusted Diluted Earnings per Share |
|
$0.42 |
$0.44 |
$0.47 |
$0.00 |
$1.04 |
$1.37 |
$0.41 |
$0.00 |
$0.03 |
($1.90) |
$0.22 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
255.87M |
274.09M |
431.77M |
488.85M |
524.22M |
597.14M |
0.00 |
0.00 |
8.36M |
0.00 |
0.00 |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.48 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
255.87M |
274.09M |
431.77M |
488.85M |
524.22M |
597.14M |
0.00 |
0.00 |
8.36M |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
89 |
125 |
302 |
310 |
332 |
353 |
-1,320 |
348 |
328 |
312 |
349 |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Quarterly Metrics And Ratios for Algonquin Power & Utilities
No quarterly metrics and ratios for Algonquin Power & Utilities are available.