Detailed financial statements for Tennessee Valley Authority PARRS A 2029 (TVE): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year with up to 20 years of history.
Tennessee Valley Authority provides electricity for utility and business customers in the United States. The firm sells power to distributor who then resells power to their customers at retail rates. Its distributor customers consist of municipalities and other local government entities, and customer-owned entities. It also sells power to directly served customers, consisting primarily of federal agencies and customers with large or unusual loads.
Analysis Summary
Tennessee Valley Authority PARRS A 2029 reported revenue of $13.67B in the most recent fiscal year, growing at a 5-year CAGR of 5.9%. Net income reached $1.36B, with a 0.1% 5-year CAGR.
Trailing-twelve-month margins: gross margin 40.1%, operating margin 20.1%, net margin 1.6%.
At the current price of $23.40, TVE has negative trailing earnings (P/E not meaningful) and an ROE of 7.35%. Market capitalisation stands at $12M.
Balance sheet quality for TVE: current ratio of 0.9, net debt of $23.50B. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Cash flow quality is below average: free cash flow of -$1.36B represents -100% conversion of reported net income. High conversion (above 90%) suggests earnings translate cleanly into cash; lower conversion may indicate working capital tightness or accounting timing differences.
Income Statement (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $10.62B | $10.74B | $11.23B | $11.32B | $10.25B | $10.50B | $12.54B | $12.05B | $12.31B | $13.67B |
| Cost of Revenue | $5.93B | $5.76B | $5.62B | $5.82B | $5.17B | $5.61B | $7.45B | $7.54B | $7.38B | $8.18B |
| Gross Profit | $4.68B | $4.97B | $5.61B | $5.50B | $5.08B | $4.90B | $5.09B | $4.51B | $4.94B | $5.49B |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | 0 | $258.0M | $256.0M | $258.0M | $253.0M | $258.0M | $258.0M | $199.0M | $98.0M | 0 |
| Operating Expenses | $2.36B | $3.36B | $3.27B | $2.90B | $2.37B | $2.05B | $2.68B | $2.82B | $2.71B | $2.92B |
| Operating Income | $2.46B | $2.58B | $3.22B | $3.29B | $2.71B | $2.85B | $2.41B | $1.69B | $2.23B | $2.57B |
| EBITDA | $4.41B | $4.51B | $5.19B | $5.04B | $4.83B | $4.67B | $4.74B | $4.06B | $2.23B | $4.99B |
| Interest Expense | $1.14B | $1.35B | $1.24B | $1.20B | 0 | $1.09B | $1.05B | $1.06B | $1.07B | $1.20B |
| Pre-tax Income | $1.23B | $685.0M | $1.12B | $1.42B | $1.35B | $1.51B | $1.11B | $500.0M | $1.14B | $1.36B |
| Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | $1.23B | $685.0M | $1.12B | $1.42B | $1.35B | $1.51B | $1.11B | $500.0M | $1.14B | $1.36B |
| EPS | $2348.57 | $1304.76 | $2131.43 | $2699.05 | $2575.24 | $2880.00 | $2110.48 | $952.38 | $2161.90 | $2590.48 |
| EPS (Diluted) | $2348.57 | $1304.76 | $2131.43 | $2699.05 | $2575.24 | $2880.00 | $2110.48 | $952.38 | $2161.90 | $2590.48 |
| Shares Outstanding (Diluted) | $525000 | $525000 | $525000 | $525000 | $525000 | $525000 | $525000 | $525000 | $525000 | $525000 |
Balance Sheet (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $300.0M | $300.0M | $299.0M | $299.0M | $500.0M | $499.0M | $500.0M | $501.0M | $502.0M | $1.58B |
| Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | $1.64B | $1.44B | $1.57B | $1.62B | $1.40B | $1.48B | $1.90B | $1.63B | $1.68B | $1.89B |
| Inventory | $993.0M | $1.06B | $961.0M | $999.0M | $1.00B | $950.0M | $1.09B | $1.14B | $1.20B | $1.26B |
| Total Current Assets | $3.64B | $3.45B | $3.42B | $3.28B | $3.25B | $3.50B | $3.97B | $3.67B | $3.77B | $5.18B |
| Property, Plant & Equipment | $32.59B | $33.55B | $33.92B | $33.60B | $34.31B | $35.06B | $35.52B | $36.31B | $37.95B | $40.39B |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | $3.0M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Assets | $50.49B | $50.02B | $48.67B | $50.47B | $52.83B | $52.46B | $51.19B | $51.34B | $57.70B | $60.88B |
| Accounts Payable | $1.74B | $1.46B | $1.54B | $1.37B | $1.48B | $1.93B | $2.18B | $2.18B | $2.31B | $2.49B |
| Short-term Debt | $3.06B | $3.95B | $2.45B | $2.10B | $2.06B | $1.87B | $1.25B | $1.50B | $37.0M | $1.46B |
| Total Current Liabilities | $5.86B | $6.40B | $4.85B | $4.31B | $4.71B | $4.98B | $4.64B | $4.87B | $5.87B | $5.61B |
| Long-term Debt | $24.80B | $23.45B | $23.05B | $22.43B | $21.73B | $20.86B | $20.42B | $20.13B | $897.0M | $22.79B |
| Total Liabilities | $42.07B | $40.88B | $38.38B | $38.84B | $39.89B | $37.99B | $35.68B | $35.29B | $40.54B | $42.37B |
| Retained Earnings | $7.59B | $8.28B | $9.40B | $10.82B | $12.18B | $13.69B | $14.80B | $15.30B | $16.44B | $17.80B |
| Total Equity | $8.42B | $9.13B | $10.28B | $11.62B | $12.93B | $14.46B | $15.51B | $16.06B | $17.16B | $18.51B |
| Total Debt | $27.86B | $27.40B | $25.50B | $24.53B | $23.79B | $22.73B | $21.80B | $21.63B | $934.0M | $25.08B |
| Net Debt | $27.56B | $27.10B | $25.20B | $24.23B | $23.29B | $22.23B | $21.30B | $21.13B | $432.0M | $23.50B |
| Working Capital | -$2.22B | -$2.96B | -$1.44B | -$1.03B | -$1.47B | -$1.48B | -$671.0M | -$1.21B | -$2.10B | -$430.0M |
Cash Flow (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $1.23B | $685.0M | $1.12B | $1.42B | $1.35B | $1.51B | $1.11B | $500.0M | $1.14B | $1.36B |
| Depreciation & Amortization | $1.94B | $1.93B | $1.97B | $1.75B | $2.24B | $1.94B | $2.42B | $2.61B | $2.52B | $2.60B |
| Stock-based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | -$36.0M | $214.0M | -$39.0M | -$135.0M | $248.0M | $6.0M | -$582.0M | $217.0M | -$78.0M | -$198.0M |
| Operating Cash Flow | $3.04B | $2.73B | $3.94B | $3.72B | $3.64B | $3.26B | $2.95B | $2.87B | $3.00B | $3.32B |
| Capital Expenditure | -$3.01B | -$2.46B | -$2.22B | -$2.17B | -$1.99B | -$2.32B | -$2.64B | -$2.95B | -$3.58B | -$4.68B |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | -$300.0M | -$299.0M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | $32.0M | $270.0M | $1.72B | $1.55B | $1.65B | $939.0M | $304.0M | -$82.0M | -$572.0M | -$1.36B |
Growth & Margins (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (YoY) | +1.2% | +4.6% | +0.8% | -9.4% | +2.5% | +19.4% | -3.9% | +2.2% | +11.0% | |
| Net Income Growth (YoY) | -44.4% | +63.4% | +26.6% | -4.6% | +11.8% | -26.7% | -54.9% | +127.0% | +19.8% | |
| EPS Growth (YoY) | -44.4% | +63.4% | +26.6% | -4.6% | +11.8% | -26.7% | -54.9% | +127.0% | +19.8% | |
| Shares Change (YoY) | +0.0% | +0.0% | +0.0% | +0.0% | +0.0% | +0.0% | +0.0% | +0.0% | +0.0% | |
| FCF Growth (YoY) | +743.8% | +537.8% | -10.2% | +6.8% | -43.1% | -67.6% | -127.0% | -597.6% | -137.2% | |
| Gross Margin | 44.1% | 46.3% | 50.0% | 48.6% | 49.5% | 46.6% | 40.6% | 37.4% | 40.1% | 40.1% |
| Operating Margin | 23.2% | 24.0% | 28.6% | 29.1% | 26.5% | 27.1% | 19.2% | 14.0% | 18.1% | 18.8% |
| EBITDA Margin | 41.5% | 42.0% | 46.2% | 44.5% | 47.1% | 44.4% | 37.8% | 33.7% | 18.1% | 36.5% |
| Net Margin | 11.6% | 6.4% | 10.0% | 12.5% | 13.2% | 14.4% | 8.8% | 4.1% | 9.2% | 9.9% |
| FCF Margin | 0.3% | 2.5% | 15.3% | 13.7% | 16.1% | 8.9% | 2.4% | -0.7% | -4.6% | -9.9% |
| Effective Tax Rate | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Per-Share Data (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| FCF Per Share | $60.95 | $514.29 | $3280.00 | $2944.76 | $3144.76 | $1788.57 | $579.05 | $-156.19 | $-1089.52 | $-2584.76 |
| Dividends Per Share | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Shares Outstanding (Basic) | $525000 | $525000 | $525000 | $525000 | $525000 | $525000 | $525000 | $525000 | $525000 | $525000 |
What to look at in Utilities
Regulated businesses with slow growth but reliable dividends. They are bonds on steroids — look at debt, rates, and payout consistency.
- Regulated ROE (8-12%) — Utilities have an "allowed" ROE set by the regulator. Out of range = anomaly
- 5y EPS growth — Stable utilities grow EPS 4-6% annually — more = anomaly, less = dead
- 10y dividend growth — Top utilities ("Dividend Aristocrats") raise dividend 25+ consecutive years
- Net debt / EBITDA — Utilities use a lot of debt — >6x with high rates is an alarm
- Interest Coverage — EBITDA / interest. If it drops <3x during rate hikes, the dividend is in danger
- Payout Ratio — In utilities it is normally high (60-80%), but >90% indicates stress
Profitability
| Return on Equity | 7.35% |
| Return on Invested Capital | 4.52% |
| Return on Assets | 2.23% |
| Gross Margin | 40.07% |
| Operating Margin | 20.07% |
| Net Margin | 1.58% |
Financial Health
| Debt / Equity | 1.29 |
| Current Ratio | 0.97 |
Key Ratios (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 |
| P/B | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| P/S | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Gross Margin | 44.1% | 46.3% | 50.0% | 48.6% | 49.5% | 46.6% | 40.6% | 37.4% | 40.1% | 40.1% |
| Operating Margin | 23.2% | 24.0% | 28.6% | 29.1% | 26.5% | 27.1% | 19.2% | 14.0% | 18.1% | 18.8% |
| Net Margin | 11.6% | 6.4% | 10.0% | 12.5% | 13.2% | 14.4% | 8.8% | 4.1% | 9.2% | 9.9% |
Related companies: AIFU · ALF · CARV · GLBZ · MEGL · NCPL · OXBR
Explore sector: Utilities · Independent Power Producers
More sections of TVE: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Radar — undervalued stock signals · Investment Academy — learn to analyze stocks