XTSEAQN
Market cap3.37bUSD
Dec 20, Last price
6.32CAD
1D
2.27%
1Q
-16.18%
Jan 2017
-44.51%
Name
Algonquin Power & Utilities Corp
Chart & Performance
Profile
Algonquin Power & Utilities Corp., through its subsidiaries, owns and operates a portfolio of regulated and non-regulated generation, distribution, and transmission utility assets. The company operates through two segments, Regulated Services Group and Renewable Energy Group. The Regulated Services Group segment operates a portfolio of rate-regulated utilities located in the United States, Canada, Chile, and Bermuda. Its utilities provide distribution services to approximately 1,093,000 customer connections in the electric, natural gas, and water and wastewater sectors The Renewable Energy Group segment generates and sells electrical energy, capacity, ancillary products, and renewable attributes produced by its portfolio of renewable and clean power generation facilities primarily in the United States and Canada. It owns and operates hydroelectric, wind, solar, and thermal facilities; and owns and operates a portfolio of clean energy and water infrastructure assets. The company was incorporated in 1988 and is headquartered in Oakville, Canada.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 2,698,015 -2.43% | 2,765,155 20.99% | 2,285,479 36.28% | |||||||
Cost of revenue | 826,304 | 957,678 | 802,139 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,871,711 | 1,807,477 | 1,483,340 | |||||||
NOPBT Margin | 69.37% | 65.37% | 64.90% | |||||||
Operating Taxes | (86,300) | (61,513) | (43,425) | |||||||
Tax Rate | ||||||||||
NOPAT | 1,958,011 | 1,868,990 | 1,526,765 | |||||||
Net income | 28,674 -109.31% | (308,155) -265.98% | 185,657 -76.27% | |||||||
Dividends | (330,824) | (371,970) | (313,336) | |||||||
Dividend yield | 5.73% | 6.71% | 2.73% | |||||||
Proceeds from repurchase of equity | 2,891 | 38,879 | 982,247 | |||||||
BB yield | -0.05% | -0.70% | -8.55% | |||||||
Debt | ||||||||||
Debt current | 621,856 | 423,274 | 356,397 | |||||||
Long-term debt | 7,914,667 | 7,110,577 | 5,877,490 | |||||||
Deferred revenue | 818,443 | |||||||||
Other long-term liabilities | 1,272,934 | 1,282,956 | 515,911 | |||||||
Net debt | 6,880,842 | 5,722,619 | 3,795,916 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 628,034 | 619,096 | 157,466 | |||||||
CAPEX | (1,026,171) | (1,089,024) | (1,345,045) | |||||||
Cash from investing activities | (1,095,621) | (1,788,409) | (1,798,109) | |||||||
Cash from financing activities | 442,808 | 1,110,236 | 1,673,716 | |||||||
FCF | 1,297,818 | 926,573 | (1,329,305) | |||||||
Balance | ||||||||||
Cash | 56,142 | 57,623 | 125,157 | |||||||
Long term investments | 1,599,539 | 1,753,609 | 2,312,814 | |||||||
Excess cash | 1,520,780 | 1,672,974 | 2,323,697 | |||||||
Stockholders' equity | 6,935,517 | 7,146,402 | 7,699,598 | |||||||
Invested Capital | 15,210,955 | 14,277,814 | 12,923,637 | |||||||
ROIC | 13.28% | 13.74% | 13.44% | |||||||
ROCE | 10.81% | 10.94% | 9.40% | |||||||
EV | ||||||||||
Common stock shares outstanding | 690,763 | 628,948 | 628,948 | |||||||
Price | 8.36 -5.22% | 8.82 -51.72% | 18.27 -12.79% | |||||||
Market cap | 5,774,781 4.10% | 5,547,320 -51.72% | 11,490,877 -2.81% | |||||||
EV | 14,743,128 | 13,390,406 | 17,313,700 | |||||||
EBITDA | 2,338,707 | 2,262,997 | 1,886,303 | |||||||
EV/EBITDA | 6.30 | 5.92 | 9.18 | |||||||
Interest | 371,538 | 293,748 | 209,554 | |||||||
Interest/NOPBT | 19.85% | 16.25% | 14.13% |