Financhill
Buy
82

POW.TO Quote, Financials, Valuation and Earnings

Last price:
$72.42
Seasonality move :
0.72%
Day range:
$73.42 - $74.50
52-week range:
$41.88 - $74.91
Dividend yield:
3.32%
P/E ratio:
15.52x
P/S ratio:
0.91x
P/B ratio:
2.00x
Volume:
1.3M
Avg. volume:
1.9M
1-year change:
68.89%
Market cap:
$47B
Revenue:
$52.2B
EPS (TTM):
$4.76
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $64.6B $69.6B $24.3B $46.4B $52.2B
Revenue Growth (YoY) 32.3% 7.65% -65.01% 90.72% 12.51%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $529M $569M $537M $690M $747M
Operating Expenses -$4.2B -$5.2B -$5.1B -$4.1B -$6.3B
Operating Income $4.2B $5.2B $5.1B $4.1B $6.3B
 
Net Interest Expenses $555M $599M $672M $766M $812M
EBT. Incl. Unusual Items $3.4B $4.6B $4.4B $3.3B $5.2B
Earnings of Discontinued Ops. -- -- -$32M -$124M -$71M
Income Tax Expense $77M $643M $646M $263M $929M
Net Income to Company $3.6B $5.3B $4.3B $3.8B $5.4B
 
Minority Interest in Earnings $1.5B $1.7B $1.4B $1.3B $1.7B
Net Income to Common Excl Extra Items $3.5B $4.7B $3.7B $3.7B $4.6B
 
Basic EPS (Cont. Ops) $3.08 $4.31 $3.27 $3.32 $4.16
Diluted EPS (Cont. Ops) $3.08 $4.28 $3.26 $3.31 $4.12
Weighted Average Basic Share $647.5M $676.8M $670.6M $662M $648.1M
Weighted Average Diluted Share $647.6M $681.6M $673.5M $663.1M $652M
 
EBITDA -- -- -- -- --
EBIT $3.4B $4.6B $4.4B $3.3B $5.2B
 
Revenue (Reported) $64.6B $69.6B $24.3B $46.4B $52.2B
Operating Income (Reported) $4.2B $5.2B $5.1B $4.1B $6.3B
Operating Income (Adjusted) $3.4B $4.6B $4.4B $3.3B $5.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $18.6B $4.8B $7.9B $17.5B $16.3B
Revenue Growth (YoY) 49.59% -73.98% 64.28% 120.82% -7.06%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $131M $146M $194M $200M --
Operating Expenses -$1.5B -$1.5B -$1.5B -$1.1B -$1.6B
Operating Income $1.5B $1.5B $1.5B $1.1B $1.6B
 
Net Interest Expenses $154M $155M $202M $202M $202M
EBT. Incl. Unusual Items $1.4B $1.3B $1.3B $914M $1.4B
Earnings of Discontinued Ops. -- $1M -$31M -- --
Income Tax Expense $203M $196M $198M $193M $305M
Net Income to Company $1.5B $1.3B $1.6B $892M --
 
Minority Interest in Earnings $514M $436M $424M $315M $479M
Net Income to Common Excl Extra Items $1.3B $1.1B $1.4B $699M $1.2B
 
Basic EPS (Cont. Ops) $1.10 $0.96 $1.48 $0.57 $1.10
Diluted EPS (Cont. Ops) $1.08 $0.96 $1.47 $0.57 $1.07
Weighted Average Basic Share $676.7M $668.7M $660.4M $647.1M $641.1M
Weighted Average Diluted Share $683.4M $670.5M $661.8M $650.8M $647.6M
 
EBITDA -- -- -- -- --
EBIT $1.4B $1.3B $1.3B $914M $1.4B
 
Revenue (Reported) $18.6B $4.8B $7.9B $17.5B $16.3B
Operating Income (Reported) $1.5B $1.5B $1.5B $1.1B $1.6B
Operating Income (Adjusted) $1.4B $1.3B $1.3B $914M $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $68B $34.4B $40.5B $58B $52.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $447M $609M $656M $726M --
Operating Expenses -$5.1B -$5.5B -$3.8B -$5.2B -$6.3B
Operating Income $5.1B $5.5B $3.8B $5.2B $6.3B
 
Net Interest Expenses $584M $600M $807M $792M $842M
EBT. Incl. Unusual Items $4.6B $4.9B $3B $4.4B $5.1B
Earnings of Discontinued Ops. -- -$6M -$128M -$74M --
Income Tax Expense $389M $758M $400M $589M $811M
Net Income to Company $5.1B $5.2B $3.4B $4.3B --
 
Minority Interest in Earnings $1.7B $1.7B $1.1B $1.6B $1.8B
Net Income to Common Excl Extra Items $4.7B $4.5B $3.1B $3.9B $4.9B
 
Basic EPS (Cont. Ops) $4.30 $4.06 $2.83 $3.34 $4.82
Diluted EPS (Cont. Ops) $4.28 $4.04 $2.83 $3.33 $4.76
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $4.6B $4.9B $3B $4.4B $5.1B
 
Revenue (Reported) $68B $34.4B $40.5B $58B $52.8B
Operating Income (Reported) $5.1B $5.5B $3.8B $5.2B $6.3B
Operating Income (Adjusted) $4.6B $4.9B $3B $4.4B $5.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $50.1B $14.9B $29.2B $36.6B $42.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $363M $403M $522M $558M $222M
Operating Expenses -$4.2B -$4.5B -$3.3B -$4.4B -$4.7B
Operating Income $4.2B $4.5B $3.3B $4.4B $4.7B
 
Net Interest Expenses $443M $444M $579M $605M $635M
EBT. Incl. Unusual Items $3.7B $4.1B $2.7B $3.8B $3.7B
Earnings of Discontinued Ops. -- -$6M -$102M -$71M --
Income Tax Expense $536M $651M $405M $732M $614M
Net Income to Company $4.2B $4.1B $3.2B $3.7B $1.3B
 
Minority Interest in Earnings $1.4B $1.3B $964M $1.3B $1.3B
Net Income to Common Excl Extra Items $3.7B $3.5B $2.9B $3.2B $3.5B
 
Basic EPS (Cont. Ops) $3.38 $3.13 $2.70 $2.72 $3.37
Diluted EPS (Cont. Ops) $3.36 $3.12 $2.69 $2.71 $3.33
Weighted Average Basic Share $2B $2B $2B $1.9B $1.9B
Weighted Average Diluted Share $2B $2B $2B $2B $1.9B
 
EBITDA -- -- -- -- --
EBIT $3.7B $4.1B $2.7B $3.8B $3.7B
 
Revenue (Reported) $50.1B $14.9B $29.2B $36.6B $42.7B
Operating Income (Reported) $4.2B $4.5B $3.3B $4.4B $4.7B
Operating Income (Adjusted) $3.7B $4.1B $2.7B $3.8B $3.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $10B $9.5B $9.8B $9.9B $13.7B
Short Term Investments -- -- $14.6B $12.7B $15.1B
Accounts Receivable, Net $6.7B -- $4.9B $5.6B $7.3B
Inventory -- -- -- -- --
Prepaid Expenses $189M $196M $216M $209M $273M
Other Current Assets -- -- -- -- --
Total Current Assets $35.7B $34.3B $42.5B $42.3B $66.5B
 
Property Plant And Equipment $3.2B $3.7B $4.4B $5.1B $6.3B
Long-Term Investments $165.2B $174.2B $183.8B $187.5B $266.6B
Goodwill $14B $13B $14.6B $14.6B $14.7B
Other Intangibles $6.3B $7.6B $8.3B $6.7B $7B
Other Long-Term Assets -- -- -- -- --
Total Assets $607B $640.5B $704.4B $749.5B $851.4B
 
Accounts Payable $4.8B $5.4B $3.7B $4B $6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $444M -- $274M $243M $379M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -$16.4B -$14.9B $4.9B $5.1B $11B
 
Long-Term Debt $21.5B $19.5B $20.9B $20.6B $22.4B
Capital Leases -- -- -- -- --
Total Liabilities $568.3B $596.8B $663.8B $708.2B $807.4B
 
Common Stock $9.6B $9.6B $9.5B $9.3B $9.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $21.3B $23.4B $20.9B $21.2B $22.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $16.5B $19.4B $18.7B $19.1B $20.1B
Total Equity $38.7B $43.7B $40.6B $41.3B $44B
 
Total Liabilities and Equity $607B $640.5B $704.4B $749.5B $851.4B
Cash and Short Terms $7.1B $9.5B $23.5B $21.9B $27.7B
Total Debt $21.5B $19.5B $20.9B $22.6B $24.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $10.1B $11.3B $9.5B $11.2B $14.2B
Short Term Investments $14B $12.3B $12.4B $13.7B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $27.1B $26.4B $27.2B $30.2B $33B
 
Property Plant And Equipment $3.5B $4.1B $4.9B $5.2B $6.6B
Long-Term Investments $7.2B $6.2B $7.6B $8.5B $8.6B
Goodwill $12.9B $14.5B $14.8B $14.6B --
Other Intangibles $7.7B $8.7B $6.8B $6.8B --
Other Long-Term Assets -- -- -- -- --
Total Assets $625.1B $686.3B $715.2B $822.5B $916.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -$20.2B -$17.2B -- -- --
 
Long-Term Debt $18.8B $19.6B $20.4B $20.3B $20.9B
Capital Leases -- -- -- -- --
Total Liabilities $581.8B $643.3B $673.9B $780B $871.7B
 
Common Stock $9.6B $9.5B $9.4B $9.2B $9.2B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $1.5B $66M -$101M -- --
Minority Interest, Total $19.3B $19.7B $19B $19.6B $20.5B
Total Equity $43.3B $43B $41.3B $42.5B $45.2B
 
Total Liabilities and Equity $625.1B $686.3B $715.2B $822.5B $916.9B
Cash and Short Terms $24.1B $23.6B $21.9B $24.9B --
Total Debt $18.8B $19.6B $21.6B $20.3B $22.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.6B $5.3B $4.3B $3.8B $5.4B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $10.1B $11.1B $4.3B $5.9B $6B
 
Capital Expenditures -- -- $804M $1.2B $874M
Cash Acquisitions $1.2B $520M $2.2B $303M $484M
Cash From Investing -$8.4B -$9.1B -$3.3B -$2.7B -$1.8B
 
Dividends Paid (Ex Special Dividend) $1.1B $1.3B $1.4B $1.4B $1.5B
Special Dividend Paid
Long-Term Debt Issued $6.3B $2.1B $3.6B $3.7B $2.7B
Long-Term Debt Repaid -$3.1B -$4B -$2.4B -$4B -$1.9B
Repurchase of Common Stock $297M $319M $553M $954M $767M
Other Financing Activities -$390M $1.1B -$306M -$326M -$56M
Cash From Financing $1.6B -$2.5B -$948M -$2.8B -$1.3B
 
Beginning Cash (CF) $10B $9.5B $9.8B $9.9B $13.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.2B -$531M $339M $464M $3.4B
Ending Cash (CF) $13.2B $8.9B $10.5B $10.4B $17.7B
 
Levered Free Cash Flow $10.1B $11.1B $3.5B $4.8B $5.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.1B $224M $604M $1.6B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.1B -$1.5B $5.3B $2.5B --
 
Capital Expenditures -$438M $251M $311M $430M --
Cash Acquisitions $329M $29M $127M $346M --
Cash From Investing -$760M -$4M -$3.6B -$709M --
 
Dividends Paid (Ex Special Dividend) $315M $344M $359M $377M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $432M $1.1B $634M $1.1B --
Long-Term Debt Repaid -$774M -$623M -$1.1B -$437M --
Repurchase of Common Stock -$13M $34M $330M $261M --
Other Financing Activities $580M $84M $80M $388M --
Cash From Financing -$2B $57M -$1.1B $371M --
 
Beginning Cash (CF) $9.5B $9.8B $9.9B $13.7B --
Foreign Exchange Rate Adjustment -$14M $9M -$78M $363M --
Additions / Reductions -$630M -$1.4B $453M $2.5B --
Ending Cash (CF) $8.9B $8.4B $10.3B $16.6B --
 
Levered Free Cash Flow $2.6B -$1.8B $5B $2.1B --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.1B $5.2B $3.4B $4.3B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $10.9B $7.9B -$846M $8.7B $6.3B
 
Capital Expenditures $438M $115M $1.1B $755M $954M
Cash Acquisitions $504M $2.5B $205M $265M $416M
Cash From Investing -$7.9B -$4B $940M -$4.7B -$968M
 
Dividends Paid (Ex Special Dividend) $1.3B $1.4B $1.4B $1.5B $1.6B
Special Dividend Paid
Long-Term Debt Issued $2.7B $2.9B $4.2B $2.2B --
Long-Term Debt Repaid -$3.8B -$2.5B -$3.6B -$2.5B --
Repurchase of Common Stock $433M $506M $658M $836M $1.5B
Other Financing Activities $993M $190M -$322M -$364M --
Cash From Financing -$395M -$3B -$1.6B -$2.8B -$2.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.4B $1.2B -$1.4B $1.4B $3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $10.5B $7.8B -$2B $8B $5.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $5.3B $4.3B $3.8B $5.4B $1.3B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $11.1B $4.3B $5.9B $6B $3.8B
 
Capital Expenditures -- $804M $1.2B $874M $524M
Cash Acquisitions $520M $2.2B $303M $484M $70M
Cash From Investing -$9.1B -$3.3B -$2.7B -$1.8B -$259M
 
Dividends Paid (Ex Special Dividend) $1.3B $1.4B $1.4B $1.5B $1.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.1B $3.6B $3.7B $2.7B $428M
Long-Term Debt Repaid -$4B -$2.4B -$4B -$1.9B -$481M
Repurchase of Common Stock $319M $553M $954M $767M $1.2B
Other Financing Activities $1.1B -$306M -$326M -$56M -$744M
Cash From Financing -$2.5B -$948M -$2.8B -$1.3B -$3B
 
Beginning Cash (CF) $37.2B $44.1B $37.8B $46B $40B
Foreign Exchange Rate Adjustment -$43M $283M -$45M $561M -$31M
Additions / Reductions -$531M $339M $464M $3.4B $443M
Ending Cash (CF) $36.6B $44.7B $38.2B $50B $40.4B
 
Levered Free Cash Flow $11.1B $3.5B $4.8B $5.1B $3.2B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Why Is CoreWeave Stock Down So Much?
Why Is CoreWeave Stock Down So Much?

AI cloud computing business CoreWeave (NASDAQ:CRWV) has been through a…

Why Did Stan Druckenmiller Buy MercadoLibre Stock?
Why Did Stan Druckenmiller Buy MercadoLibre Stock?

In Q3, billionaire Stan Druckenmiller bought about 4,620 shares of…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
65
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Buy
51
Is GOOGL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
70
RGC alert for Jan 8

Regencell Bioscience Holdings Ltd. [RGC] is down 21.5% over the past day.

Buy
64
RVMD alert for Jan 8

Revolution Medicines, Inc. [RVMD] is up 4.61% over the past day.

Sell
38
CRNX alert for Jan 8

Crinetics Pharmaceuticals, Inc. [CRNX] is down 0.23% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock