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.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 1.64B | 1.81B | 1.61B | 1.21B | 1.24B | 860.01M | 966.37M | 956.73M | 1.28B | 1.12B | 1.02B | 1.09B | 1.1B | 1.15B | 1.17B | 1.13B | 750.46M | 1.03B | 813.57M | 657.94M | 393.5M | 730.3M | 842.08M | 901.83M | 870.77M | 570.93M | 699.56M | 635.6M | 605.8M | 637.6M | 572.5M |
| 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 Income | 654.1M | 616.53M | 626.03M | 518.78M | 500.83M | 635.94M | 570.05M | 557.81M | 530.54M | 507.95M | 461.53M | 456.19M | 423.7M | 439.97M | 413.16M | 366.94M | 370.21M | 53.55M | 242.13M | 307.14M | 327.25M | 176.27M | 243.19M | 240.58M | 215.15M | 327.37M | 302.33M | 307.8M | 242.9M | 235.9M | 201.6M |
| Depreciation & Amortization | 978.8M | 969.62M | 956.18M | 854.14M | 817.81M | 719.14M | 686.25M | 664.14M | 650.96M | 610.63M | 565.01M | 571.66M | 496.49M | 492.32M | 481.26M | 493.78M | 414.56M | 404.33M | 390.36M | 403.9M | 381.17M | 353.08M | 401.11M | 438.14M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 10.34M | 7.92M | -29.18M | 52.76M | 37.31M | 112.67M | 64.37M | -5.42M | 112.19M | 243.58M | 229.95M | 245.29M | 185.27M | 301.84M | 228.6M | 176.19M | 260.41M | 105.49M | 158.02M | -58.03M | 27.74M | -23.81M | -113.85M | 81.76M | 196.32M | -16.94M | -8.97M | -17.4M | 41.3M | 24.8M | 13.4M |
| Other Non-Cash Items | 70.47M | 119.95M | 113.99M | -62.95M | -116.9M | -254.05M | -139.47M | -64.4M | -13.85M | -110.56M | -64.69M | -18.6M | -16.96M | 27.29M | -67.58M | 49.52M | -50.92M | 283.75M | 84.31M | 70.9M | -238.7M | 207.28M | 47.58M | 460.07M | 457.23M | 301.27M | 402.38M | 325.7M | 390.2M | 373.7M | 305.7M |
| Working Capital Changes | -85.66M | 91.08M | -80.74M | -172.36M | -13.55M | -372.15M | -233.13M | -213.78M | -22.24M | -154.06M | -187.29M | -159.84M | 10.8M | -108.64M | 116.42M | 204.71M | -262.75M | -16.05M | -157.18M | -65.98M | -374.89M | -45.02M | 299.98M | 119.43M | 2.07M | -40.77M | 3.82M | 19.5M | -68.6M | 3.2M | 51.8M |
| 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 | -319.1M | 0 | -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&A | 2.69x | 2.71x | 2.35x | 2.16x | 2.09x | 2.05x | 1.93x | 1.79x | 1.81x | 2.31x | 2.26x | 1.88x | 1.83x | 2.06x | 1.85x | 1.79x | 1.81x | 1.89x | 2.40x | 2.27x | 1.94x | 1.79x | 1.34x | 1.58x | - | - | - | - | - | - | - |
| CapEx Coverage (OCF/CapEx) | 0.62x | 0.69x | 0.72x | 0.65x | 0.73x | 0.58x | 0.73x | 0.80x | 1.08x | 0.79x | 0.80x | 1.02x | 1.21x | 1.13x | 1.32x | 1.27x | 1.00x | 1.35x | 0.87x | 0.72x | 0.53x | 1.15x | 1.56x | 1.30x | 0.97x | 0.55x | 1.06x | 1.85x | 1.90x | - | 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 | -198.74M | 84.32M | 23.4M | 0 | 1.47B | 1.33B | 1.19B | 1.18B | -26.84M | -27.46M | -4.03M | 0 | 0 | 0 | 45.11M | 0 | 0 | 0 | 0 | 207.62M | -185.05M | 90.97M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | -1.04B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of Investments | 1.88B | 1.86B | 1.69B | 1.68B | 1.21B | 1.72B | 819.52M | 719.03M | 653.03M | 542.25M | 633.41M | 478.81M | 356.19M | 446.02M | 417.6M | 499.15M | 632.51M | 484.61M | 411.79M | 69.22M | 1.45B | 3.14B | 951.63M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | 290.31M | 249.74M | 254.68M | 130.84M | 93.79M | -1.38B | -1.27B | -1.13B | -1.17B | 9.36M | 53.14M | 31.14M | 5.21M | 24.17M | 33.81M | 71.88M | 124.85M | 38.11M | 46.99M | 12.53M | -45.49M | 52.28M | 4.64M | -23.29M | -7.47M | -79.22M | -63.4M | -27.9M | -20.8M | -344.9M | -25.5M |
| Cash from Financing | 900.72M | 775.09M | 322.69M | 486.68M | 371.47M | 476.92M | 361.14M | 178.77M | -92.45M | 315.51M | 198.08M | 3.79M | -178.88M | -160.58M | -305.51M | -420.18M | -209.75M | -286.01M | 50.52M | 184.53M | 108.44M | -154.57M | -277.82M | -33.85M | 81.31M | 567.13M | 12.11M | -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 | -129.2M | 0 | -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) | 4M | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | -1000K | -1000K | -1000K | 1000K | 1000K | 1000K | -1000K | -1000K | 1000K | 1000K | 1000K | 1000K | -1000K | -1000K | -1000K | -1000K |
| Stock Issued | 84.61M | 84.61M | 341.43M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.29M | 17.32M | 15.96M | 15.84M | 255.97M | 3.3M | 3.69M | 24.09M | 39.55M | 298.17M | 18.29M | 0 | 199.24M | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -1.03M | 0 | 0 | -4.09M | -2.65M | -2.35M | -1.39M | 692K | -5.05M | -13.39M | -4.87M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -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 | -5.05M | 171K | 3.89M | -2.51M | 30.43M | -20.43M | 9.69M | 6.52M | 2.5M | -1.05M | -4.62M | -12M | -3.6M | -2.9M | -22.2M |
| Net Change in Cash | -3.64M | 2.77M | -1.12M | 123K | -5.14M | -50M | 49.69M | 4.52M | -8.13M | 5.01M | -30.61M | 31.88M | -1.92M | -16.68M | -7.38M | -76.61M | -35.19M | 40.13M | 48.92M | -30.89M | -66.79M | -9.36M | 32.3M | 151.21M | 49.09M | 18.26M | -10.34M | 200K | -7M | 800K | -52.8M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100K | 0 | 0 | 100K |
| Cash at Beginning | 6.6M | 3.84M | 4.96M | 4.83M | 9.97M | 59.97M | 10.28M | 5.77M | 13.89M | 8.88M | 39.49M | 7.6M | 9.53M | 26.2M | 33.58M | 110.19M | 145.38M | 105.25M | 56.32M | 87.21M | 154M | 163.37M | 131.06M | 77.57M | 28.62M | 10.36M | 20.7M | 20.5M | 27.5M | 26.7M | 79.5M |
| Cash at End | 6.41M | 6.6M | 3.84M | 4.96M | 4.83M | 9.97M | 59.97M | 10.28M | 5.77M | 13.89M | 8.88M | 39.49M | 7.6M | 9.53M | 26.2M | 33.58M | 110.19M | 145.38M | 105.25M | 56.32M | 87.21M | 154M | 163.37M | 228.78M | 77.71M | 28.62M | 10.36M | 20.7M | 20.5M | 27.5M | 26.7M |
| Free Cash Flow | -991.93M | -819.52M | -639.37M | -638.67M | -466.05M | -613.46M | -360.22M | -234.72M | 98.97M | -290.74M | -252.08M | 18.24M | 188.99M | 136.99M | 281.57M | 241.23M | 2.08M | 266.46M | -122.01M | -260.64M | -344.28M | 96.76M | 303.85M | 208.35M | -24.75M | -469.65M | 40.95M | 292.2M | 286.7M | 637.6M | 313.9M |
| 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% |
Regulatory rate case friction
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.
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.
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.
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.
Quick answers to the most common questions about buying PNW stock.
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.
Pinnacle West Capital Corporation (PNW) reported negative free cash flow of $819.5M in 2025, indicating capital requirements exceeded cash from operations.
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.
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.