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
SWXSouthwest Gas Holdings, Inc.
$90.93$6.6B
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
HomeStocksSWXCash Flow

Southwest Gas Holdings, Inc. (SWX) Cash Flow Statement

30Y historyFree accessUpdated daily

Capital expenditure intensity remains high, with a 128.7% CapEx-to-OCF ratio in 2026Q1, necessitating continued reliance on external financing to fund infrastructure growth.

SWX 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 Operations437.83M556.08M1.36B509.21M407.46M111.38M626.08M500.37M528.86M369.95M598.39M547.15M346.42M346.21M386.32M252.04M370.99M405.8M299.75M347.81M281.35M237.62M151.49M207.78M298.47M122.75M125.31M178.6M203.5M56.4M52.2M
Operating CF Growth %-238.51%-58.98%166.25%24.97%265.82%-82.21%25.12%-5.39%42.95%-38.17%9.37%57.94%0.06%-10.38%53.28%-32.06%-8.58%35.38%-13.82%23.62%18.4%56.86%-27.09%-30.39%143.15%-2.04%-29.84%-12.24%260.82%8.05%-46.63%
Operating CF / Revenue %17.49%28.66%26.52%9.37%8.21%3.03%18.98%16.04%18.36%14.51%24.32%22.21%16.33%17.75%20.04%13.36%20.27%21.43%13.98%16.16%13.9%13.86%10.26%16.88%22.6%8.79%12.12%19.06%22.18%7.7%8.1%
Net Income464.33M239.48M204.84M150.89M-203.29M207.2M238.99M216.65M181.65M193.94M153.06M139.43M141.15M144.87M132.64M111.76M103.45M87.12M60.97M83.25M83.86M43.82M56.77M38.5M43.97M37.16M38.31M39.3M47.5M16.5M6.6M
Depreciation & Amortization302.41M330.72M438.44M440.91M470.45M371.04M332.03M303.24M249.21M250.95M289.13M270.11M253.03M236.82M223.42M200.47M190.46M190.08M0000000000000
Deferred Taxes180.9M172.45M52.87M56.77M-72.05M61.21M50.72M54.16M51.04M63.39M68.73M48.78M64.31M68.64M66.28M56.47M50.11M42.8M36.13M16.07M3.91M-5.51M38M44.14M-15.68M-11.18M80.84M-20M-200K47.5M17.5M
Other Non-Cash Items-179.01M-100.93M-57.48M77.3M462.15M-94.08M-101.83M-43.45M27.38M-24.53M-10.92M-9.41M-14.12M-10.36M-29.78M000194.91M175.25M168.96M169.68M147.07M135.43M118.69M146.58M106.3M100.9M89.7M98.5M83.5M
Working Capital Changes-191.07M-96.73M702.21M-216.66M-249.8M-443.29M99.07M-37.12M13.46M-124.69M92.94M95.32M-105.92M-100.72M-11.38M-116.66M26.97M85.8M7.72M73.24M24.62M29.64M-90.35M-10.3M151.51M-49.8M-100.14M58.4M66.5M-106.1M-55.4M
Capital Expenditures-412.76M-807.87M-945.92M-872.52M-859.42M-3.04B-825.11M-938.15M-765.91M-623.65M-529.53M-488M-396.9M-364.28M-395.71M-380.99M-215.44M-216.99M-300.22M-340.88M-345.32M-294.37M-302.69M-240.67M-282.85M-265.58M-223.24M-229.5M-194.6M-169.6M-218.8M
CapEx / Revenue %16.49%41.63%18.5%16.06%17.33%82.48%25.01%30.07%26.59%24.47%21.52%19.81%18.71%18.67%20.53%20.19%11.77%11.46%14%15.84%17.06%17.17%20.49%19.55%21.41%19.01%21.59%24.5%21.21%23.17%33.97%
CapEx / D&A1.36x2.44x2.16x1.98x1.83x8.18x2.49x3.09x3.07x2.49x1.83x1.81x1.57x1.54x1.77x1.90x1.13x1.14x-------------
CapEx Coverage (OCF/CapEx)1.06x0.69x1.43x0.58x0.47x0.04x0.76x0.53x0.69x0.59x1.13x1.12x0.87x0.95x0.98x0.66x1.72x1.87x1.00x1.02x0.81x0.81x0.50x0.86x1.06x0.46x0.56x0.78x1.05x0.33x0.24x
Cash from Investing-39.27M-24.81M-921.57M150.97M-838.9M-3.04B-802.07M-951.63M-999.48M-700.88M-525.59M-469.82M-555.59M-348.04M-373.99M-358.8M-203.01M-264.92M-253.21M-331.94M-312.13M-292.38M-296.58M-258.89M-258.87M-261.26M-219.32M-226M-190.3M-170.9M-49.3M
Acquisitions05.31M01.02B-18.81M-2.35B0-47.64M-251.37M-94.2M-17M-9.26M-190.5M000000000000000000
Purchase of Investments0000000000000000000000000000000
Sale of Investments00000000000785K0000000000000000000
Other Investing1.15B777.75M24.36M1M39.33M34.23M23.04M34.15M17.8M16.97M20.94M27.44M31.81M16.24M21.72M22.19M12.43M-47.93M47.01M8.94M33.2M1.99M6.11M-18.21M23.98M4.32M3.92M3.5M4.3M-1.3M169.5M
Cash from Financing-243.56M-318.28M-176.34M-700.79M356.48M3.06B209.57M415.28M512.57M346.19M-80.53M-79.49M207.51M17.38M-8.74M12.6M-117.21M-101.97M-52.13M-2.67M19.95M70.72M141.55M48.9M-52.7M151.04M96.84M46M-12.3M123.8M-5.8M
Dividends Paid-178.79M-178.51M-177.77M-174.57M-160.56M-138.22M-125.5M-116.13M-100.24M-92.13M-83.32M-74.25M-66.28M-59.53M-53.04M-47.93M-44.85M-41.95M-38.7M-36.27M-33.5M-31.23M-28.84M-27.68M-27.01M-26.32M-25.71M-25.2M-23.7M-22.2M-21.3M
Dividend Payout Ratio %-40.59%89.41%115.7%-68.84%54.02%54.28%54.99%47.53%54.8%53.68%46.96%40.97%39.78%42.68%43.17%47.95%63.48%43.57%39.95%71.26%50.79%71.91%61.43%70.84%67.12%64.12%49.89%134.55%322.73%
Debt Issuance (Net)-2M-1000K-1000K-1000K1000K1000K1000K1000K1000K1000K1000K-1000K1000K1000K1000K1000K-1000K-1000K-1000K-1000K-1000K1000K1000K1000K-1000K1000K1000K1000K-1000K1000K-1000K
Stock Issued19.58M19.73M336.55M251.76M461.83M213.64M139.25M157.95M354.4M41.16M472K35.4M405K1.64M1.58M7.4M11.1M18.4M35.39M35.1M72.45M64.14M58.69M21.29M18.17M17.06M15.6M15M67.2M12.2M18.1M
Share Repurchases0000000000000000000000000000000
Other Financing581.98M520.5M-110.98M-57.77M-66.48M213.64M-2.74M156.46M-69M14.88M-4.13M-4.97M-1.26M0-21.75M0-11.69M000000-60M000100K-100K100K0
Net Change in Cash154.85M261.88M257.25M-16.54M-99.62M139.34M33.81M-35.82M41.74M15.56M-7.93M-3.57M-1.51M15.55M3.59M-94.16M50.78M38.92M-5.59M13.21M-10.82M15.96M-3.54M-2.21M-13.09M12.53M2.83M-1.4M900K9.3M-2.9M
Exchange Rate Effect123K48.89M-624K24.08M-24.66M160K228K158K-208K301K-194K-1.41M142K000000000000000000
Cash at Beginning576.64M314.77M106.54M123.08M222.7M83.35M49.54M85.36M43.62M28.07M36M39.57M41.08M25.53M21.94M116.1M65.31M26.4M31.99M18.79M29.6M13.64M17.18M19.39M32.49M19.95M17.13M18.5M17.6M8.3M11.2M
Cash at End484.75M576.64M363.79M106.54M123.08M222.7M83.35M49.54M85.36M43.62M28.07M36M39.57M41.08M25.53M21.94M116.1M65.31M26.4M31.99M18.79M29.6M13.64M17.18M19.39M32.49M19.95M17.1M18.5M17.6M8.3M
Free Cash Flow25.07M-251.79M409.86M-363.31M-451.96M-2.92B-199.03M-437.78M-237.06M-253.69M68.86M59.15M-50.48M-18.07M-9.39M-128.95M155.55M188.82M-469K6.94M-63.97M-56.74M-151.2M-32.9M15.62M-142.83M-97.93M-50.9M8.9M-113.2M-166.6M
FCF Growth %-86.88%-161.43%212.81%19.61%84.54%-1369.3%54.54%-84.67%6.56%-468.43%16.42%217.18%-179.38%-92.45%92.72%-182.9%-17.62%40359.49%-106.76%110.84%-12.73%62.47%-359.64%-310.56%110.94%-45.84%-92.4%-671.91%107.86%32.05%-143.57%
FCF Margin %1%-12.98%8.02%-6.69%-9.11%-79.45%-6.03%-14.03%-8.23%-9.95%2.8%2.4%-2.38%-0.93%-0.49%-6.83%8.5%9.97%-0.02%0.32%-3.16%-3.31%-10.24%-2.67%1.18%-10.23%-9.47%-5.43%0.97%-15.46%-25.87%
FCF / Net Income %5.4%-57.25%206.15%-240.78%222.32%-1456.46%-85.67%-204.63%-130.05%-130.88%45.29%42.76%-35.77%-12.43%-7.04%-114.84%149.75%215.84%-0.77%8.33%-76.28%-129.49%-266.31%-85.44%35.54%-384.4%-255.63%-129.52%18.74%-686.06%-2524.24%

Key Metrics

Growth RegimeExpanding
ProfitabilityStrong
Balance SheetStrained
Cash FlowBurning
Top Statement Risk

Regulatory recovery lag risk

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Aggressive Infrastructure Investment Cycle

As reported in recent financial statements, Southwest Gas Holdings deployed $208.7 million in capital expenditures during 2026Q1, representing a CapEx-to-OCF ratio of 128.7%, which underscores the company's commitment to expanding its regulated rate base despite the resulting short-term pressure on free cash flow generation.

The elevated CapEx-to-OCF ratio suggests that the company is prioritizing long-term asset growth over immediate cash preservation. This level of investment is typical for a utility in a high-growth region, though it necessitates consistent access to external capital markets to fund the ongoing infrastructure modernization.

External Capital Dependency Remains High

Based on the provided quarterly data, the company experienced a free cash flow deficit of $46.6 million in 2026Q1, highlighting a persistent reliance on external financing to bridge the gap between heavy infrastructure investment requirements and the cash generated from its core regulated utility operations.

The recurring FCF deficits indicate that the utility's growth strategy is fundamentally dependent on the availability of debt and equity markets. Investors should monitor whether the company's financing costs remain manageable as it continues to fund its rate base expansion through external capital sources.

Dividend Coverage Amidst Capital Intensity

According to the company's quarterly filings, the OCF-to-dividend coverage ratio stood at 3.6x in 2026Q1, which appears to provide a sufficient buffer for dividend payments even as the company navigates a period of significant negative free cash flow driven by its aggressive capital expenditure program.

While the dividend is currently well-covered by operating cash flow, the sustainability of this payout depends on the company's ability to maintain stable cash inflows from its regulated gas distribution business. The current coverage levels suggest that management remains committed to shareholder returns despite the capital-intensive nature of its current growth phase.

Cash Flow Reality Versus Accounting

As indicated by the discrepancy between net income of $138.4 million and operating cash flow of $162.1 million in 2026Q1, the company's cash generation remains distinct from its GAAP earnings, likely reflecting the impact of non-cash regulatory accruals and the timing of cost recovery mechanisms.

The divergence between accounting profit and cash flow warrants careful monitoring, as it may mask the underlying timing differences in regulatory cost recovery. Analysts should focus on the cash-conversion efficiency of the utility to determine if the reported earnings are truly representative of the company's ability to fund its operations.

SWX — Frequently Asked Questions

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

How much cash does Southwest Gas Holdings, Inc. (SWX) generate from operations?

Southwest Gas Holdings, Inc. (SWX) generated $556.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Southwest Gas Holdings, Inc.'s free cash flow?

Southwest Gas Holdings, Inc. (SWX) reported negative free cash flow of $251.8M in 2025, indicating capital requirements exceeded cash from operations.

What is Southwest Gas Holdings, Inc.'s capital expenditure (CapEx)?

Southwest Gas Holdings, Inc. (SWX) spent $807.9M 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 Southwest Gas Holdings, Inc. distribute cash to shareholders?

In 2025, Southwest Gas Holdings, Inc. (SWX) returned $178.5M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.