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
PNWPinnacle West Capital Corporation
$108.09$13.1B
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
HomeStocksPNWCash Flow

Pinnacle West Capital Corporation (PNW) Cash Flow Statement

30Y historyFree accessUpdated daily

Persistent free cash flow deficits, including a $448.1 million shortfall in 2025Q2, highlight a structural dependency on external capital markets to sustain its aggressive infrastructure investment cycle.

PNW 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 Operations1.64B1.81B1.61B1.21B1.24B860.01M966.37M956.73M1.28B1.12B1.02B1.09B1.1B1.15B1.17B1.13B750.46M1.03B813.57M657.94M393.5M730.3M842.08M901.83M870.77M570.93M699.56M635.6M605.8M637.6M572.5M
Operating CF Growth %9.8%12.13%33.3%-2.72%44.35%-11.01%1.01%-25.09%14.23%9.25%-6.48%-0.48%-4.65%-1.52%4.05%49.99%-27.22%26.73%23.65%67.2%-46.12%-13.27%-6.63%3.57%52.52%-18.39%10.06%4.92%-4.99%11.37%2.99%
Operating CF / Revenue %30.02%33.8%31.41%25.72%28.71%22.61%26.94%27.56%34.6%31.36%29.25%31.31%31.49%33.38%35.47%34.73%22.99%31.27%24.16%18.67%11.57%24.44%29.04%32%33.02%12.54%18.96%26.23%28.43%31.96%31.49%
Net Income654.1M616.53M626.03M518.78M500.83M635.94M570.05M557.81M530.54M507.95M461.53M456.19M423.7M439.97M413.16M366.94M370.21M53.55M242.13M307.14M327.25M176.27M243.19M240.58M215.15M327.37M302.33M307.8M242.9M235.9M201.6M
Depreciation & Amortization978.8M969.62M956.18M854.14M817.81M719.14M686.25M664.14M650.96M610.63M565.01M571.66M496.49M492.32M481.26M493.78M414.56M404.33M390.36M403.9M381.17M353.08M401.11M438.14M0000000
Deferred Taxes10.34M7.92M-29.18M52.76M37.31M112.67M64.37M-5.42M112.19M243.58M229.95M245.29M185.27M301.84M228.6M176.19M260.41M105.49M158.02M-58.03M27.74M-23.81M-113.85M81.76M196.32M-16.94M-8.97M-17.4M41.3M24.8M13.4M
Other Non-Cash Items70.47M119.95M113.99M-62.95M-116.9M-254.05M-139.47M-64.4M-13.85M-110.56M-64.69M-18.6M-16.96M27.29M-67.58M49.52M-50.92M283.75M84.31M70.9M-238.7M207.28M47.58M460.07M457.23M301.27M402.38M325.7M390.2M373.7M305.7M
Working Capital Changes-85.66M91.08M-80.74M-172.36M-13.55M-372.15M-233.13M-213.78M-22.24M-154.06M-187.29M-159.84M10.8M-108.64M116.42M204.71M-262.75M-16.05M-157.18M-65.98M-374.89M-45.02M299.98M119.43M2.07M-40.77M3.82M19.5M-68.6M3.2M51.8M
Capital Expenditures-2.63B-2.62B-2.25B-1.85B-1.71B-1.47B-1.33B-1.19B-1.18B-1.41B-1.28B-1.08B-910.63M-1.02B-889.55M-884.35M-748.37M-764.61M-935.58M-918.58M-737.78M-633.53M-538.23M-693.48M-895.52M-1.04B-658.61M-343.4M-319.1M0-258.6M
CapEx / Revenue %48.2%49.15%43.89%39.32%39.49%38.74%36.98%34.32%31.92%39.51%36.46%30.79%26.08%29.42%26.94%27.28%22.93%23.19%27.79%26.07%21.69%21.2%18.56%24.61%33.96%22.86%17.85%14.17%14.98%0%14.23%
CapEx / D&A2.69x2.71x2.35x2.16x2.09x2.05x1.93x1.79x1.81x2.31x2.26x1.88x1.83x2.06x1.85x1.79x1.81x1.89x2.40x2.27x1.94x1.79x1.34x1.58x-------
CapEx Coverage (OCF/CapEx)0.62x0.69x0.72x0.65x0.73x0.58x0.73x0.80x1.08x0.79x0.80x1.02x1.21x1.13x1.32x1.27x1.00x1.35x0.87x0.72x0.53x1.15x1.56x1.30x0.97x0.55x1.06x1.85x1.90x-2.21x
Cash from Investing-2.54B-2.58B-1.93B-1.69B-1.62B-1.39B-1.28B-1.13B-1.19B-1.43B-1.25B-1.07B-922.67M-1.01B-872.99M-782.01M-575.9M-704.92M-815.16M-873.35M-568.73M-585.09M-531.95M-716.77M-903M-1.12B-722.01M-371.3M-339.9M-344.9M-284.1M
Acquisitions-198.74M-198.74M84.32M23.4M01.47B1.33B1.19B1.18B-26.84M-27.46M-4.03M00045.11M0000207.62M-185.05M90.97M00000000
Purchase of Investments-1.89B-1.86B-1.71B-1.68B-1.21B-1.73B-822.61M-722.18M-672.16M-544.53M-635.69M-496.06M-373.44M-463.27M-434.85M-513.8M-584.88M-463.03M-338.36M-36.52M-1.44B-2.96B-1.04B00000000
Sale of Investments1.88B1.86B1.69B1.68B1.21B1.72B819.52M719.03M653.03M542.25M633.41M478.81M356.19M446.02M417.6M499.15M632.51M484.61M411.79M69.22M1.45B3.14B951.63M00000000
Other Investing290.31M249.74M254.68M130.84M93.79M-1.38B-1.27B-1.13B-1.17B9.36M53.14M31.14M5.21M24.17M33.81M71.88M124.85M38.11M46.99M12.53M-45.49M52.28M4.64M-23.29M-7.47M-79.22M-63.4M-27.9M-20.8M-344.9M-25.5M
Cash from Financing900.72M775.09M322.69M486.68M371.47M476.92M361.14M178.77M-92.45M315.51M198.08M3.79M-178.88M-160.58M-305.51M-420.18M-209.75M-286.01M50.52M184.53M108.44M-154.57M-277.82M-33.85M81.31M567.13M12.11M-264.2M-272.9M-291.9M-341.3M
Dividends Paid-426.32M-422.79M-394.66M-386.49M-378.88M-369.48M-350.58M-329.64M-308.89M-289.79M-274.23M-260.03M-246.67M-235.24M-225.07M-221.73M-216.98M-205.08M-204.25M-210.47M-201.22M-186.68M-166.77M-157.42M-137.72M-129.2M0-112.3M-103.8M-96.2M-89.6M
Dividend Payout Ratio %-68.58%64.83%77.06%78.35%59.72%63.68%61.24%60.44%59.33%62.04%59.47%62.04%57.93%58.99%65.32%61.98%300.13%84.36%68.53%61.49%105.91%68.58%65.43%92.18%41.39%-66.89%42.73%40.78%49.42%
Debt Issuance (Net)4M1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K-1000K-1000K-1000K-1000K1000K1000K1000K-1000K-1000K1000K1000K1000K1000K-1000K-1000K-1000K-1000K
Stock Issued84.61M84.61M341.43M00000000015.29M17.32M15.96M15.84M255.97M3.3M3.69M24.09M39.55M298.17M18.29M0199.24M000000
Share Repurchases-1.03M00-4.09M-2.65M-2.35M-1.39M692K-5.05M-13.39M-4.87M000000000000000-120.73M-96.5M-75.5M-127.2M-50.4M
Other Financing-18.04M-18.04M-21.25M-21.25M-21.25M-21.25M-22.74M-22.74M-22.74M-22.74M-22.74M-35M-20.32M-17.09M-10.36M-12.88M-5.05M171K3.89M-2.51M30.43M-20.43M9.69M6.52M2.5M-1.05M-4.62M-12M-3.6M-2.9M-22.2M
Net Change in Cash-3.64M2.77M-1.12M123K-5.14M-50M49.69M4.52M-8.13M5.01M-30.61M31.88M-1.92M-16.68M-7.38M-76.61M-35.19M40.13M48.92M-30.89M-66.79M-9.36M32.3M151.21M49.09M18.26M-10.34M200K-7M800K-52.8M
Exchange Rate Effect000000000000000000000000000100K00100K
Cash at Beginning6.6M3.84M4.96M4.83M9.97M59.97M10.28M5.77M13.89M8.88M39.49M7.6M9.53M26.2M33.58M110.19M145.38M105.25M56.32M87.21M154M163.37M131.06M77.57M28.62M10.36M20.7M20.5M27.5M26.7M79.5M
Cash at End6.41M6.6M3.84M4.96M4.83M9.97M59.97M10.28M5.77M13.89M8.88M39.49M7.6M9.53M26.2M33.58M110.19M145.38M105.25M56.32M87.21M154M163.37M228.78M77.71M28.62M10.36M20.7M20.5M27.5M26.7M
Free Cash Flow-991.93M-819.52M-639.37M-638.67M-466.05M-613.46M-360.22M-234.72M98.97M-290.74M-252.08M18.24M188.99M136.99M281.57M241.23M2.08M266.46M-122.01M-260.64M-344.28M96.76M303.85M208.35M-24.75M-469.65M40.95M292.2M286.7M637.6M313.9M
FCF Growth %-43.84%-28.18%-0.11%-37.04%24.03%-70.3%-53.47%-337.15%134.04%-15.33%-1482.03%-90.35%37.97%-51.35%16.72%11481.04%-99.22%318.39%53.19%24.29%-455.79%-68.15%45.83%941.91%94.73%-1246.84%-85.98%1.92%-55.03%103.12%20.68%
FCF Margin %-18.18%-15.35%-12.48%-13.6%-10.78%-16.13%-10.04%-6.76%2.68%-8.15%-7.21%0.52%5.41%3.97%8.53%7.44%0.06%8.08%-3.62%-7.4%-10.12%3.24%10.48%7.39%-0.94%-10.32%1.11%12.06%13.46%31.96%17.27%
FCF / Net Income %-151.65%-132.92%-105.02%-127.34%-96.37%-99.15%-65.43%-43.6%19.37%-59.52%-57.03%4.17%47.53%33.73%73.8%71.06%0.6%389.95%-50.39%-84.86%-105.2%54.9%124.94%86.61%-16.56%-150.45%13.55%174.03%118.03%270.28%173.14%

Key Metrics

Growth RegimeExpanding
ProfitabilityModerate
Balance SheetStrained
Cash FlowBurning
Top Statement Risk

Regulatory rate case friction

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Aggressive Infrastructure Investment Cycle

As reported in recent financial statements, PNW consistently maintains a high capital intensity, with quarterly CAPEX frequently exceeding $600 million, such as the $628.4 million investment in 2026Q1, which underscores the utility's commitment to expanding its rate base to support rapid regional industrialization.

The persistent gap between operating cash flow and capital expenditure suggests that the company is in a heavy investment phase, likely driven by the need to accommodate large-scale industrial load growth in the Phoenix metro area. Investors should monitor whether these capital outlays are successfully integrated into the rate base, as failure to secure timely regulatory recovery could lead to sustained pressure on liquidity.

External Capital Dependency Remains High

Based on the provided cash flow data, PNW exhibits a recurring free cash flow deficit, with a notable $448.1 million shortfall in 2025Q2, necessitating consistent reliance on external capital markets to fund its extensive infrastructure development and maintain its dividend obligations to shareholders.

The company's reliance on external financing appears to be a structural necessity rather than a temporary condition, given the scale of its regulated growth requirements. The ability to access debt and equity markets on favorable terms remains a critical variable, particularly if the regulatory environment continues to exhibit friction regarding allowed returns.

Dividend Coverage Amidst Cash Burn

According to the quarterly cash flow figures, PNW maintains dividend coverage ratios that fluctuate significantly, ranging from a low of 1.9x in 2024Q2 to a high of 6.4x in 2024Q3, suggesting that while the dividend is currently supported, its long-term sustainability is tied to regulatory outcomes.

While the dividend appears covered by operating cash flow on a headline basis, the underlying cash burn from heavy CAPEX requirements warrants caution. Investors should interpret these coverage ratios as sensitive to the timing of rate case settlements, which can create temporary cash flow volatility that does not necessarily reflect the long-term health of the payout.

GAAP Earnings Versus Cash Reality

As indicated by the reported figures, there is a persistent divergence between net income and operating cash flow, with 2025Q1 showing a net loss of $4.6 million despite generating $401.9 million in operating cash, highlighting the significant impact of non-cash regulatory accounting adjustments.

This discrepancy suggests that GAAP net income may be a poor proxy for the company's actual cash-generating ability, as regulatory assets and liabilities often defer the recognition of costs or revenues. Analysts should focus on the quality of operating cash flow rather than headline earnings to better understand the company's true financial flexibility.

PNW — Frequently Asked Questions

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

How much cash does Pinnacle West Capital Corporation (PNW) generate from operations?

Pinnacle West Capital Corporation (PNW) generated $1.81B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Pinnacle West Capital Corporation's free cash flow?

Pinnacle West Capital Corporation (PNW) reported negative free cash flow of $819.5M in 2025, indicating capital requirements exceeded cash from operations.

What is Pinnacle West Capital Corporation's capital expenditure (CapEx)?

Pinnacle West Capital Corporation (PNW) spent $2.62B 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 Pinnacle West Capital Corporation distribute cash to shareholders?

In 2025, Pinnacle West Capital Corporation (PNW) returned $422.8M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.