VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
NWNNorthwest Natural Holding Company
$50.83$2.1B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksNWNCash Flow

Northwest Natural Holding Company (NWN) Cash Flow Statement

30Y historyFree accessUpdated daily

Liquidity remains constrained by capital expenditure requirements that frequently exceed $100M per quarter, resulting in negative free cash flow in several recent periods, including -$195.4M in 2025Q1.

NWN Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations205.64M269.12M200.28M279.95M147.67M160.35M145.32M186.01M168.77M206.7M222.15M184.69M215.66M176.39M168.84M233.46M126.47M240.34M34.72M183.64M148.57M79.07M107.74M106.81M123.83M71.52M87.24M108.5M66.9M45.8M89.9M
Operating CF Growth %105.57%34.37%-28.46%89.57%-7.91%10.35%-21.88%10.22%-18.35%-6.95%20.28%-14.36%22.26%4.47%-27.68%84.6%-47.38%592.19%-81.09%23.61%87.9%-26.61%0.87%-13.75%73.13%-18.02%-19.59%62.18%46.07%-49.05%7.15%
Operating CF / Revenue %16%20.87%17.37%23.38%14.24%18.64%18.78%24.92%23.9%27.38%32.86%25.52%28.6%23.25%23.11%27.51%15.57%23.73%3.35%17.77%14.66%8.68%15.23%17.47%19.31%11%16.4%23.8%16.05%12.66%23.64%
Net Income122.89M113.32M78.87M93.87M86.3M78.67M76.78M61.73M64.57M-55.62M58.9M53.7M58.69M60.54M59.85M63.9M72.67M75.12M69.53M74.5M63.41M58.15M50.57M45.98M43.79M50.19M50.22M45.3M27.3M43.1M46.8M
Depreciation & Amortization186.71M204.37M158.06M141.7M132.58M113.53M103.68M91.5M85.16M81.05M82.29M80.92M79.19M75.91M73.02M70M65.12M62.81M0000000000000
Deferred Taxes36.47M35.47M11.37M8.97M17.41M14.62M18.67M6.32M14.36M-52.41M32.06M26.97M24.77M46.48M42.78M0036.77M50.19M-5.25M-16.44M9.55M36.71M29.19M10.45M-12.09M4.65M-5M-300K16.6M4.1M
Other Non-Cash Items-13.82M-29.53M-30.03M-15.98M-30.25M24.18M-21.96M46.78M7.27M600K10.4M10.2M99.54M-19.87M-32.01M11.01M-12.67M-3.37M7.6M96M95.25M30.03M32.5M26.51M66.62M77.03M52.28M52.4M58.8M-500K23.4M
Working Capital Changes-126.61M-54.51M-17.99M51.4M-58.37M-70.65M-31.85M-20.32M-10.04M30.54M33.24M7.19M-51.52M7.67M19.75M88.55M1.35M83.88M-92.6M18.39M6.34M-18.66M-12.05M5.13M2.96M-43.61M-19.91M15.8M-18.9M-13.4M15.6M
Capital Expenditures-538.8M-808.9M-394.4M-327.35M-338.6M-293.89M-280.89M-242.28M-214.64M-213.32M-139.51M-118.32M-120.09M-138.92M-132.03M-153.06M-248.5M-135.12M-104M-118.23M-97.08M-96.1M-152.05M-127.22M-82.16M0-80.44M0000
CapEx / Revenue %41.91%62.74%34.21%27.34%0.07%0.16%1.02%2.52%30.4%28.25%20.64%16.35%15.93%18.32%18.07%18.03%30.6%13.34%10.02%11.44%9.58%10.55%21.49%20.81%12.81%0%15.12%0%0%0%0%
CapEx / D&A2.89x3.96x2.50x2.31x0.01x0.01x0.08x0.21x2.52x2.63x1.70x1.46x1.52x1.83x1.81x2.19x3.82x2.15x-------------
CapEx Coverage (OCF/CapEx)0.38x0.33x0.51x0.86x194.05x117.56x18.45x9.89x0.79x0.97x1.59x1.56x1.80x1.27x1.28x1.53x0.51x1.78x0.33x1.55x1.53x0.82x0.71x0.84x1.51x-1.08x----
Cash from Investing-549.98M-808.9M-428.99M-335.5M-435.46M-300.12M-294.28M-303.78M-217.45M-214.17M-136.63M-115.3M-144.32M-182.13M-184.68M-153.06M-212.87M-162.14M-109.83M-117.48M-90.57M-92.01M-135.77M-126.66M-84.13M-87.27M-30.99M-119.2M-98.6M-124.1M-83M
Acquisitions-66.64M-338.13M-30.82M-7.53M-95.28M-8.74M-31.26M-56.79M-873K0521K410K000000000000-4.32M-71.94M0-109.1M-80M-115.9M-83.4M
Purchase of Investments-2M-1M-1M00000000-1.55M-26.8M-54.08M-54.09M0000000-1.29M00000-19.8M-9.2M-3.2M
Sale of Investments000000000003M000002.25M7.53M2.63M2.52M3M17.57M542K1.85M529K610K01.2M03.7M
Other Investing-2.98M-2.88M-2.77M-617K-339.42M-290.02M-255.14M-228.18M-2.82M-847K2.88M4.57M2.57M10.87M1.44M-52.53M35.63M-29.27M-13.36M-1.88M4M1.09M018K500K-15.86M48.84M-10.1M01M-100K
Cash from Financing277.73M532.87M227.06M64.21M301.63M131.44M171.78M115.5M57.84M7.42M-86.21M-74.71M-71.27M6.29M18.93M-78.02M81.43M-76.68M75.91M-65.82M-59.38M14.84M28.57M17.23M-42.81M14.9M-54.98M13.3M32.3M76.8M-6.5M
Dividends Paid-77.98M-77.31M-72.85M-67.34M-62.77M-55.92M-55.42M-53.34M-51.31M-53.96M-51.51M-49.24M-50.09M-49.2M-48.01M-46.69M-44.65M-42.41M-40.18M-38.61M-38.3M-36.38M-35.1M-33.05M-34.6M-33.72M-33.66M-33.1M-32.2M-30M-29.6M
Dividend Payout Ratio %-68.22%92.37%71.74%72.73%71.08%72.18%86.4%79.47%-87.46%91.7%85.35%81.28%80.21%73.07%61.45%56.46%57.79%51.83%60.39%62.56%69.42%71.87%79.02%67.18%67.03%73.07%117.95%69.61%63.25%
Debt Issuance (Net)2.17M1000K1000K1000K1000K1000K1000K1000K1000K1000K-1000K-1000K-1000K1000K1000K-1000K1000K-1000K1000K1000K-1000K1000K1000K1000K1000K1000K-1000K1000K1000K1000K1000K
Stock Issued68.72M47.42M90.37M66.5M208.56M17.5M092.96M0052.76M3.88M8.99M5.96M6.76M3.04M4.6M-375K2.31M2.18M3.91M7.49M46.62M8.33M6.53M5.16M4.83M5.4M52.4M6.5M5.7M
Share Repurchases00000000-7.95M-2.03M000000000-44.63M-15.97M-14.95M-537K-8.43M-25.75M-6.54M-3.25M-900K-900K-1.3M-1.1M
Other Financing-6.45M-10.99M-5.79M-6.41M-2.86M-5.12M-3.23M-599K831K476K4.28M-805K3.34M7.54M1.53M1.46M1.05M263K1.03M1.74M581K0298K-19K-3K-21K-2K-800K-1.9M-700K-700K
Net Change in Cash-66.61M-6.88M-1.64M8.66M13.84M-8.33M22.82M-2.27M9.16M-49K-690K-5.32M63K548K3.09M2.38M-4.97M1.52M809K340K-1.38M1.9M542K-2.62M-3.11M-843K1.27M2.6M700K-1.5M400K
Exchange Rate Effect025K00000000000000000000000000100K00
Cash at Beginning41.08M47.96M49.62M40.96M27.12M35.45M12.64M14.91M3.47M3.52M4.21M9.53M9.47M8.92M5.83M3.46M8.43M6.92M6.11M5.77M7.14M5.25M4.71M7.33M10.44M11.28M10.01M7.4M6.7M8.2M7.8M
Cash at End40.37M41.08M47.98M49.62M40.96M27.12M35.45M12.64M12.63M3.47M3.52M4.21M9.53M9.47M8.92M5.83M3.46M8.43M6.92M6.11M5.77M7.14M5.25M4.71M7.33M10.44M11.28M10M7.4M6.7M8.2M
Free Cash Flow-333.16M-539.78M-194.12M-47.4M-190.93M-133.54M-135.58M-56.27M-45.87M-6.62M82.64M66.37M95.56M37.47M36.81M80.4M-122.04M105.21M-69.28M65.41M51.49M-17.04M-44.31M-20.42M41.67M71.52M6.8M108.5M66.9M45.8M89.9M
FCF Growth %22.93%-178.07%-309.55%75.18%-42.98%1.5%-140.94%-22.69%-592.72%-108.01%24.51%-30.55%155.07%1.78%-54.22%165.88%-215.99%251.87%-205.91%27.05%402.24%61.56%-117.04%-149%-41.74%952.4%-93.74%62.18%46.07%-49.05%7.15%
FCF Margin %-25.92%-41.86%-16.84%-3.96%-18.41%-15.52%-17.52%-7.54%-6.5%-0.88%12.22%9.17%12.67%4.94%5.04%9.47%-15.03%10.39%-6.68%6.33%5.08%-1.87%-6.26%-3.34%6.5%11%1.28%23.8%16.05%12.66%23.64%
FCF / Net Income %-271.1%-476.33%-246.12%-50.49%-221.23%-169.75%-176.57%-91.15%-71.03%11.9%140.31%123.58%162.82%61.89%61.5%125.82%-167.94%140.05%-99.64%87.81%81.19%-29.3%-87.63%-44.4%95.15%142.51%13.53%239.51%245.05%106.26%192.09%

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetAdequate
Cash FlowBurning
Top Statement Risk

Regulatory and legislative headwinds

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Seasonal Cash Flow Volatility Persists

According to reported quarterly data, NWN's operating cash flow exhibits extreme seasonality, swinging from a high of $179.6M in 2025Q1 to a low of -$26.4M in 2024Q3, which underscores the utility's heavy reliance on winter heating demand to fund its ongoing operational and maintenance obligations.

The significant variance in operating cash flow suggests that the company's liquidity profile is highly sensitive to weather patterns despite the presence of decoupling mechanisms. Investors should monitor whether these seasonal troughs necessitate increased reliance on short-term credit facilities to bridge the gap during non-heating quarters.

Aggressive Infrastructure Investment Cycle Continues

As indicated by financial statements, NWN's capital expenditure reached a peak of $375.0M in 2025Q1, representing a substantial investment in rate base expansion that consistently outpaces operating cash flow and necessitates ongoing external financing to sustain the company's long-term infrastructure development and modernization goals.

The high ratio of CAPEX to operating cash flow suggests that the company is in a capital-intensive growth phase, likely driven by both core gas distribution maintenance and the strategic acquisition of water assets. This persistent negative free cash flow is expected for a regulated utility, provided that regulators allow for timely recovery of these investments in future rate cases.

External Capital Dependence Remains Elevated

Based on the provided cash flow tables, NWN frequently records negative free cash flow, such as the -$195.4M reported in 2025Q1, which forces the company to rely on periodic equity issuance and debt markets to fund its capital-intensive infrastructure projects and maintain its dividend commitments.

The reliance on external capital markets appears to be a structural necessity rather than a temporary condition. Analysts should evaluate whether the current cost of capital remains favorable enough to support this growth strategy without diluting shareholder value or over-leveraging the balance sheet beyond regulatory comfort levels.

Dividend Coverage Subject to Seasonality

As reported in recent filings, NWN's OCF-to-dividend coverage ratio fluctuates wildly, ranging from a high of 9.4x in 2025Q1 to negative values during off-peak quarters, which suggests that dividend sustainability is inherently tied to the company's ability to manage liquidity across its seasonal earnings cycle.

While the company's history as a dividend payer is long, the cash flow data indicates that the dividend is not funded by quarterly operating cash flow in every period. Investors should interpret this as a reliance on the broader annual cash cycle and access to capital markets rather than immediate operational self-sufficiency.

NWN — Frequently Asked Questions

Quick answers to the most common questions about buying NWN stock.

How much cash does Northwest Natural Holding Company (NWN) generate from operations?

Northwest Natural Holding Company (NWN) generated $269.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Northwest Natural Holding Company's free cash flow?

Northwest Natural Holding Company (NWN) reported negative free cash flow of $539.8M in 2025, indicating capital requirements exceeded cash from operations.

What is Northwest Natural Holding Company's capital expenditure (CapEx)?

Northwest Natural Holding Company (NWN) spent $808.9M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Northwest Natural Holding Company distribute cash to shareholders?

In 2025, Northwest Natural Holding Company (NWN) returned $77.3M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.