PacifiCorp (PPWLO)

Growth

Revenue 5Y0.36%
Revenue 3Y1.76%
EPS 5Y3.08%
EPS 3Y6.36%
Dividend 5Y-29.72%
Dividend 3Y-30.66%

Capital Efficiency

ROIC4.03%
ROE7.75%
ROA2.80%
ROTA2.80%

Capital Structure

Market Cap46.42B
EV54.83B
Cash219M
Current Ratio0.83
Debt/Equity0.63
Net Debt/EBITDA3.77
Show More

Income Statement

Select a metric from the list below to chart it

Dec '85
Dec '92
Mar '01
Dec '08
Dec '15
TTM
Income Statement
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
TTM
Revenue
5,147.0
5,252.0
5,232.0
5,201.0
5,237.0
5,026.0
5,068.0
5,341.0
5,296.0
5,511.0
Revenue % Chg.
5.4%
2.0%
-0.4%
-0.6%
0.7%
-4.0%
0.8%
5.4%
-0.8%
-46.9%
Cost of Revenue
1,924.0
1,997.0
1,868.0
1,751.0
2,782.0
2,795.0
2,843.0
2,999.0
2,862.0
3,149.0
Cost of Revenue % Chg.
5.8%
3.8%
-6.5%
-6.3%
58.9%
0.5%
1.7%
5.5%
-4.6%
-47.2%
Gross Profit
3,223.0
3,255.0
3,364.0
3,450.0
2,455.0
2,231.0
2,225.0
2,342.0
2,434.0
2,362.0
Gross Profit % Chg.
5.2%
1.0%
3.3%
2.6%
-28.8%
-9.1%
-0.3%
5.3%
3.9%
-46.6%
Gross Profit Margin
62.6%
62.0%
64.3%
66.3%
46.9%
44.4%
43.9%
43.8%
46.0%
42.9%
Gross Profit Margin % Chg.
-0.2%
-1.0%
3.7%
3.2%
-29.3%
-5.3%
-1.1%
-0.1%
4.8%
0.7%
Other Expenses
1,959.0
1,955.0
2,024.0
2,024.0
993.0
1,180.0
1,153.0
1,418.0
1,301.0
1,329.0
Other Expenses % Chg.
144.6%
-0.2%
3.5%
-
-50.9%
18.8%
-2.3%
23.0%
-8.3%
-43.1%
Operating Income
1,264.0
1,300.0
1,340.0
1,426.0
1,462.0
1,051.0
1,072.0
924.0
1,133.0
1,033.0
Operating Income % Chg.
23.8%
2.8%
3.1%
6.4%
2.5%
-28.1%
2.0%
-13.8%
22.6%
-50.4%
Operating Income Margin
24.6%
24.8%
25.6%
27.4%
27.9%
20.9%
21.2%
17.3%
21.4%
18.7%
Operating Income Margin % Chg.
17.4%
0.8%
3.5%
7.1%
1.8%
-25.1%
1.2%
-18.2%
23.7%
-6.6%
Total Other Income/Expenses Net
-285.0
-293.0
-317.0
-323.0
-334.0
-308.0
-240.0
-260.0
-324.0
-314.0
Total Other Income/Expenses Net % Chg.
0.7%
2.8%
8.2%
1.9%
3.4%
7.8%
22.1%
8.3%
24.6%
84.2%
Income Before Tax
979.0
1,007.0
1,023.0
1,103.0
1,128.0
743.0
832.0
664.0
809.0
719.0
Income Before Tax % Chg.
33.4%
2.9%
1.6%
7.8%
2.3%
-34.1%
12.0%
-20.2%
21.8%
690.1%
Income Before Tax Margin
19.0%
19.2%
19.6%
21.2%
21.5%
14.8%
16.4%
12.4%
15.3%
13.0%
Income Before Tax Margin % Chg.
26.5%
0.8%
2.0%
8.5%
1.6%
-31.4%
11.1%
-24.3%
22.9%
1388.5%
Income Tax Expense
297.0
309.0
328.0
340.0
360.0
5.0
61.0
-75.0
-79.0
-64.0
Income Tax Expense % Chg.
50.8%
4.0%
6.1%
3.7%
5.9%
-98.6%
1120.0%
-
5.3%
90.7%
Net Income
682.0
698.0
695.0
763.0
768.0
738.0
771.0
739.0
888.0
783.0
Net Income % Chg.
27.0%
2.3%
-0.4%
9.8%
0.7%
-3.9%
4.5%
-4.2%
20.2%
16.5%
Net Income Margin
13.3%
13.3%
13.3%
14.7%
14.7%
14.7%
15.2%
13.8%
16.8%
14.2%
Net Income Margin % Chg.
20.5%
0.3%
-0.0%
10.4%
-0.0%
0.1%
3.6%
-9.0%
21.2%
119.5%
Weighted Avg. Shares Out
357.1
357.1
357.1
357.1
357.1
357.1
357.1
357.1
357.1
357.1
EPS
1.9
2.0
1.9
2.1
2.2
2.1
2.2
2.1
17.3
21.2
EPS % Chg.
27.0%
2.3%
-0.4%
9.8%
0.7%
-3.9%
4.5%
-4.2%
737.5%
1023.9%
Weighted Avg. Shares Out Dil
357.1
357.1
357.1
357.1
357.1
357.1
357.1
357.1
357.1
357.1
EPS Diluted
1.9
2.0
1.9
2.1
2.2
2.1
2.2
2.1
17.3
21.2
EPS Diluted % Chg.
27.0%
2.3%
-0.4%
9.8%
0.7%
-3.9%
4.5%
-4.2%
737.5%
1023.9%
Interest Income
-
-
-
-
-
-
21.0
10.0
24.0
35.0
Interest Income % Chg.
-
-
-
-
-
-
-
-52.4%
140.0%
-
Interest Expense
379.0
379.0
379.0
380.0
370.0
366.0
365.0
378.0
406.0
399.0
Interest Expense % Chg.
-0.3%
-
-
0.3%
-2.6%
-1.1%
-0.3%
3.6%
7.4%
-51.0%
EBIT
600.0
628.0
644.0
723.0
758.0
377.0
488.0
296.0
427.0
355.0
EBIT % Chg.
67.6%
4.7%
2.5%
12.3%
4.8%
-50.3%
29.4%
-39.3%
44.3%
-
EBIT Margin
11.7%
12.0%
12.3%
13.9%
14.5%
7.5%
9.6%
5.5%
8.1%
6.4%
EBIT Margin % Chg.
59.0%
2.6%
2.9%
12.9%
4.1%
-48.2%
28.4%
-42.4%
45.5%
-
Depreciation & Amortization
675.0
726.0
757.0
770.0
796.0
979.0
954.0
1,209.0
1,088.0
1,113.0
Depreciation & Amortization % Chg.
5.5%
7.6%
4.3%
1.7%
3.4%
23.0%
-2.6%
26.7%
-10.0%
-15.9%
EBITDA
1,275.0
1,354.0
1,401.0
1,493.0
1,554.0
1,356.0
1,442.0
1,505.0
1,515.0
1,468.0
EBITDA % Chg.
27.8%
6.2%
3.5%
6.6%
4.1%
-12.7%
6.3%
4.4%
0.7%
130.8%
EBITDA Margin
24.8%
25.8%
26.8%
28.7%
29.7%
27.0%
28.5%
28.2%
28.6%
26.6%
EBITDA Margin % Chg.
21.2%
4.1%
3.9%
7.2%
3.4%
-9.1%
5.5%
-1.0%
1.5%
334.8%