Go Pro
→ Buy this stock tomorrow (From Chaikin Analytics) (Ad)tc pixel Free NWN Stock Alerts

Northwest Natural Gas (NWN) Financials

Northwest Natural Gas logo
$51.17 -0.03 (-0.06%)
Closing price 07/17/2026 03:59 PM Eastern
Extended Trading
$51.20 +0.03 (+0.06%)
As of 07/17/2026 07:43 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Compare
Annual Income Statements for Northwest Natural Gas

Annual Income Statements for Northwest Natural Gas

This table shows Northwest Natural Gas' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders		 59 54 59 -56 65 62 77 79 86 94 79
Consolidated Net Income / (Loss)		 59 54 59 -56 65 62 77 79 86 94 79
Net Income / (Loss) Continuing Operations		 59 54 62 72 67 65 70 79 86 94 79
Total Pre-Tax Income 		100 89 105 113 92 78 91 106 116 126 110
Total Operating Income		 143 124 151 151 132 143 148 163 167 185 191
Total Gross Profit		 389 396 408 430 451 313 331 364 383 424 446
Total Revenue		 754 724 668 755 706 746 774 860 1,037 1,197 1,153
Operating Revenue		 754 724 668 755 706 746 774 860 1,037 1,197 1,153
Total Cost of Revenue		 365 327 261 325 256 433 443 497 654 774 707
Operating Cost of Revenue		 365 327 261 325 256 433 443 497 654 774 707
Total Operating Expenses		 246 272 257 279 318 170 182 201 216 239 255
Selling, General & Admin Expense		 - - 0.00 0.00 160 3.25 3.70 3.90 3.62 5.53 5.85
Depreciation Expense		 79 81 78 81 85 91 104 114 117 126 138
Other Operating Expenses / (Income)		 166 188 166 183 62 63 65 73 83 95 97
Other Special Charges / (Income)		 0.00 3.51 13 15 11 12 9.69 9.94 12 13 14
Total Other Income / (Expense), net		 -43 -35 -45 -38 -41 -66 -57 -57 -52 -59 -81
Interest & Investment Income		 -45 -43 -38 -38 -37 -43 -43 -44 -53 -77 -80
Other Income / (Expense), net		 1.93 7.75 -7.15 -0.30 -3.60 -23 -14 -13 1.33 18 -1.14
Income Tax Expense		 42 36 43 41 24 13 21 27 29 32 31
Basic Earnings per Share		 $2.16 $1.96 $2.13 ($1.94) $2.24 $2.07 $2.51 $2.56 $2.54 $2.59 $2.03
Weighted Average Basic Shares Outstanding		 27.16M 27.35M 27.65M 28.67M 28.80M 29.79M 30.54M 30.70M 33.93M 36.21M 38.81M
Diluted Earnings per Share		 $2.16 $1.96 $2.12 ($1.93) $2.24 $2.07 $2.51 $2.56 $2.54 $2.59 $2.03
Weighted Average Diluted Shares Outstanding		 27.22M 27.42M 27.78M 28.75M 28.87M 29.86M 30.60M 30.75M 33.98M 36.27M 38.87M
Weighted Average Basic & Diluted Shares Outstanding		 27.20M 27.40M 27.70M 28.70M 28.80M 29.80M 30.61M 31.16M - 37.68M 40.24M

Quarterly Income Statements for Northwest Natural Gas

This table shows Northwest Natural Gas' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025
Net Income / (Loss) Attributable to Common Shareholders		 -24 43 64 -2.73 -28 46 88 -2.50 -30
Consolidated Net Income / (Loss)		 -24 45 64 -2.79 -27 45 88 -2.50 -30
Net Income / (Loss) Continuing Operations		 -24 44 64 -2.73 -28 45 88 -2.50 -30
Total Pre-Tax Income 		-32 59 89 -3.54 -38 63 122 -3.44 -42
Total Operating Income		 -18 75 110 16 -19 85 154 27 -12
Total Gross Profit		 31 140 184 74 34 154 238 93 49
Total Revenue		 141 356 433 212 137 371 494 236 165
Operating Revenue		 141 356 433 212 137 371 494 236 165
Total Cost of Revenue		 111 216 249 138 103 217 257 144 116
Operating Cost of Revenue		 111 216 249 138 103 217 257 144 116
Total Operating Expenses		 48 64 74 58 53 69 83 65 61
Selling, General & Admin Expense		 1.16 1.87 1.76 0.93 1.56 1.60 1.33 1.23 1.45
Depreciation Expense		 30 33 33 34 35 36 41 42 41
Other Operating Expenses / (Income)		 16 25 34 21 16 26 35 20 18
Other Special Charges / (Income)		 1.03 4.35 5.75 2.33 1.15 4.83 6.25 2.30 1.25
Total Other Income / (Expense), net		 -14 -16 -21 -19 -19 -22 -32 -31 -30
Interest & Investment Income		 -19 -20 -21 -19 -19 -21 -29 -30 -30
Other Income / (Expense), net		 5.18 3.69 -0.79 0.06 0.16 -0.58 -2.65 -0.16 0.89
Income Tax Expense		 -8.29 15 24 -0.81 -10 18 35 -0.94 -12
Basic Earnings per Share		 ($0.65) $1.20 $1.69 ($0.07) ($0.71) $1.12 $2.18 ($0.06) ($0.73)
Weighted Average Basic Shares Outstanding		 36.21M 36.21M 37.77M 38.26M 38.39M 38.81M 40.24M 40.48M 41.18M
Diluted Earnings per Share		 ($0.65) $1.20 $1.69 ($0.07) ($0.71) $1.12 $2.18 ($0.06) ($0.73)
Weighted Average Diluted Shares Outstanding		 36.21M 36.27M 37.80M 38.26M 38.39M 38.87M 40.30M 40.48M 41.18M
Weighted Average Basic & Diluted Shares Outstanding		 - 37.68M 38.03M 38.67M 40.13M 40.24M 40.31M 40.94M 41.51M

Annual Cash Flow Statements for Northwest Natural Gas

This table details how cash moves in and out of Northwest Natural Gas' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents		 0.06 -5.32 -0.69 -0.05 9.16 -2.27 23 108 14 8.66 73
Net Cash From Operating Activities		 88 174 222 207 169 186 145 160 148 280 200
Net Cash From Continuing Operating Activities		 216 185 217 9.52 169 185 143 160 148 280 200
Net Income / (Loss) Continuing Operations		 59 54 59 -56 65 62 77 79 86 94 79
Consolidated Net Income / (Loss)		 59 54 59 -56 65 62 77 79 86 94 79
Depreciation Expense		 79 81 78 81 85 91 104 114 117 126 138
Amortization Expense		 19 18 16 16 17 19 18 14 16 18 20
Non-Cash Adjustments To Reconcile Net Income		 6.84 23 19 23 21 73 14 25 28 20 -40
Changes in Operating Assets and Liabilities, net		 52 9.47 46 -55 -18 -60 -69 -71 -99 23 3.72
Net Cash From Investing Activities		 -144 -115 -137 -214 -217 -304 -294 -300 -435 -335 -429
Net Cash From Continuing Investing Activities		 -144 -115 -135 -214 -218 -302 -290 -300 -435 -335 -429
Purchase of Property, Plant & Equipment		 -120 -118 -138 -213 -215 -223 -273 -294 -339 -327 -394
Acquisitions		 - - - 0.00 -0.87 -57 -38 -16 -95 -8.53 -31
Other Investing Activities, net		 -24 3.02 2.88 -0.58 -2.99 -22 -6.22 2.51 -1.58 0.38 -3.77
Net Cash From Financing Activities		 -71 -75 -86 7.42 58 115 172 131 302 64 227
Net Cash From Continuing Financing Activities		 -71 -75 -86 7.42 66 115 172 247 302 64 302
Repayment of Debt		 -80 -65 -245 -42 -98 -99 -268 -115 -133 -264 -74
Payment of Dividends		 -50 -49 -52 -54 -51 -53 -55 -56 -63 -67 -73
Issuance of Debt		 50 35 150 101 213 175 495 285 290 330 285
Issuance of Common Equity		 8.99 0.00 53 0.00 0.00 93 0.00 18 209 66 90
Other Financing Activities, net		 - 3.88 8.40 4.82 1.55 0.00 0.00 116 -1.14 -1.31 74
Cash Interest Paid		 43 40 36 35 35 41 43 44 51 80 71
Cash Income Taxes Paid		 19 17 -7.16 15 27 -0.10 14 11 2.78 24 19

Quarterly Cash Flow Statements for Northwest Natural Gas

This table details how cash moves in and out of Northwest Natural Gas' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025
Net Change in Cash & Equivalents		 16 -122 40 -8.22 -34 76 59 -0.32 -71
Net Cash From Operating Activities		 3.65 -22 125 121 -26 -19 180 102 -16
Net Cash From Continuing Operating Activities		 3.65 -22 125 121 -26 -19 180 102 -16
Net Income / (Loss) Continuing Operations		 -24 45 64 -2.79 -27 45 88 -2.50 -30
Consolidated Net Income / (Loss)		 -24 45 64 -2.79 -27 45 88 -2.50 -30
Depreciation Expense		 30 33 33 34 35 36 41 42 41
Amortization Expense		 12 4.16 4.76 4.70 5.08 5.62 5.58 6.55 6.23
Non-Cash Adjustments To Reconcile Net Income		 -2.76 10 -9.25 -10 -23 -44 -0.63 2.16 6.89
Changes in Operating Assets and Liabilities, net		 -12 -113 33 96 -16 -62 46 54 -40
Net Cash From Investing Activities		 -99 -85 -82 -118 -126 -103 -375 -181 -112
Net Cash From Continuing Investing Activities		 -99 -85 -82 -118 -126 -103 -375 -181 -112
Purchase of Property, Plant & Equipment		 -98 -85 -82 -117 -95 -100 -102 -120 -110
Acquisitions		 0.00 -4.29 -1.00 - -29 -1.00 -271 -61 0.00
Other Investing Activities, net		 -1.10 3.91 0.73 -1.24 -1.70 -1.56 -1.30 0.41 -1.61
Net Cash From Financing Activities		 112 -15 -2.92 -11 118 123 254 78 57
Net Cash From Continuing Financing Activities		 112 -15 -2.92 -11 118 198 254 78 57
Repayment of Debt		 -20 -24 -146 -16 81 7.54 -101 74 -132
Payment of Dividends		 -17 -17 -18 -18 -18 -19 -19 -19 -19
Issuance of Debt		 130 - 150 - - 135 375 - 185
Issuance of Common Equity		 19 26 12 23 56 -0.19 0.96 23 23
Other Financing Activities, net		 - - -1.31 - -0.01 75 -1.54 -0.00 -0.05
Cash Interest Paid		 16 28 18 17 23 13 30 22 38
Cash Income Taxes Paid		 6.80 5.30 1.00 9.25 5.58 3.56 0.75 7.33 1.03

Annual Balance Sheets for Northwest Natural Gas

This table presents Northwest Natural Gas' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets		 3,065 3,069 3,080 3,040 6,435 3,428 3,756 4,065 4,748 4,867 5,234
Total Current Assets		 363 331 288 270 569 294 323 437 744 601 558
Cash & Equivalents		 9.53 4.21 3.52 3.47 21 9.65 30 19 29 33 38
Accounts Receivable		 127 125 130 128 252 123 143 182 255 201 216
Inventories, net		 78 71 54 48 88 44 43 57 87 113 107
Other Current Assets		 124 122 100 88 189 102 102 180 373 255 197
Plant, Property, & Equipment, net		 2,122 2,183 2,261 2,244 4,839 2,439 2,655 2,871 3,114 3,358 3,672
Plant, Property & Equipment, gross		 2,993 3,089 3,209 3,205 6,825 3,477 3,734 3,997 4,262 4,557 4,919
Accumulated Depreciation		 871 907 948 960 1,986 1,038 1,079 1,126 1,147 1,199 1,247
Total Noncurrent Assets		 581 556 531 526 1,028 696 778 756 890 908 1,004
Long-Term Investments		 68 68 68 66 113 63 84 89 96 103 82
Noncurrent Note & Lease Receivables		 - - - - - 146 144 139 134 130 126
Goodwill		 - - - 0.00 8.95 50 69 71 149 163 184
Other Noncurrent Operating Assets		 510 488 462 448 905 436 482 457 510 511 613
Total Liabilities & Shareholders' Equity		 3,065 3,069 3,080 3,040 6,435 3,428 3,756 4,065 4,748 4,867 5,234
Total Liabilities		 2,298 2,288 2,229 2,283 4,957 2,562 2,868 3,129 3,573 3,583 3,849
Total Current Liabilities		 469 478 275 382 1,003 482 627 725 899 697 649
Short-Term Debt		 275 295 93 151 495 224 400 390 349 241 201
Accounts Payable		 91 73 86 111 231 113 98 133 181 145 137
Current Deferred & Payable Income Tax Liabilities		 10 10 12 19 22 12 14 16 16 15 16
Other Current Liabilities		 87 93 77 93 228 113 108 180 343 280 280
Other Current Nonoperating Liabilities		 6.08 5.87 5.97 8.37 28 21 7.44 7.50 10 16 18
Total Noncurrent Liabilities		 1,828 1,811 1,955 1,901 3,954 2,080 2,241 2,405 2,674 2,886 3,200
Long-Term Debt		 622 569 679 683 1,410 806 860 1,045 1,246 1,425 1,679
Capital Lease Obligations		 - - - - 0.00 0.84 81 79 79 77 76
Asset Retirement Reserve & Litigation Obligation		 317 339 349 586 1,223 626 640 658 690 696 730
Noncurrent Deferred & Payable Income Tax Liabilities		 531 530 557 271 575 296 319 340 366 383 397
Noncurrent Employee Benefit Liabilities		 237 223 226 223 444 228 217 167 149 158 130
Other Noncurrent Operating Liabilities		 122 149 143 140 301 124 124 115 144 147 187
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 767 781 850 743 1,478 866 889 935 1,175 1,284 1,385
Total Preferred & Common Equity		 767 781 850 743 1,478 866 889 935 1,175 1,284 1,385
Total Common Equity		 767 781 850 743 1,478 866 889 935 1,175 1,284 1,385
Common Stock		 375 383 445 449 684 558 565 591 805 891 989
Retained Earnings		 402 405 412 302 809 318 337 356 376 400 403
Accumulated Other Comprehensive Income / (Loss)		 -10 -7.16 -6.95 -8.44 -14 -11 -13 -11 -6.29 -7.05 -6.90

Quarterly Balance Sheets for Northwest Natural Gas

This table presents Northwest Natural Gas' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025
Total Assets		 4,665 4,849 4,822 4,944 5,707 5,787 5,854
Total Current Assets		 507 538 423 409 540 466 436
Cash & Equivalents		 157 72 65 35 100 103 32
Accounts Receivable		 77 182 81 74 210 104 97
Inventories, net		 95 100 107 109 90 114 119
Other Current Assets		 182 183 170 191 139 146 188
Plant, Property, & Equipment, net		 3,279 3,442 3,530 3,612 4,002 4,146 4,248
Plant, Property & Equipment, gross		 4,469 4,660 4,765 4,858 5,268 5,416 5,532
Accumulated Depreciation		 1,190 1,219 1,234 1,246 1,266 1,269 1,284
Total Noncurrent Assets		 879 870 869 923 1,165 1,174 1,171
Long-Term Investments		 105 84 84 82 83 82 81
Noncurrent Note & Lease Receivables		 131 129 128 127 125 124 123
Goodwill		 152 163 163 181 355 371 371
Other Noncurrent Operating Assets		 491 494 494 533 603 597 596
Total Liabilities & Shareholders' Equity		 4,665 4,849 4,822 4,944 5,707 5,787 5,854
Total Liabilities		 3,446 3,506 3,476 3,587 4,251 4,327 4,420
Total Current Liabilities		 590 468 436 567 514 684 743
Short-Term Debt		 262 96 80 181 118 299 311
Accounts Payable		 100 108 94 96 133 117 131
Current Deferred & Payable Income Tax Liabilities		 17 27 11 18 24 12 20
Other Current Liabilities		 198 221 233 260 223 231 264
Other Current Nonoperating Liabilities		 14 16 18 13 16 25 17
Total Noncurrent Liabilities		 2,856 3,037 3,040 3,020 3,737 3,643 3,677
Long-Term Debt		 1,425 1,575 1,575 1,555 2,193 2,087 2,128
Capital Lease Obligations		 77 77 77 77 77 77 76
Asset Retirement Reserve & Litigation Obligation		 683 701 706 709 730 737 743
Noncurrent Deferred & Payable Income Tax Liabilities		 376 394 394 389 424 427 414
Noncurrent Employee Benefit Liabilities		 146 158 154 139 128 125 122
Other Noncurrent Operating Liabilities		 148 133 134 151 184 191 193
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 1,220 1,343 1,347 1,357 1,456 1,459 1,434
Total Preferred & Common Equity		 1,220 1,343 1,347 1,357 1,456 1,459 1,434
Total Common Equity		 1,220 1,343 1,347 1,357 1,456 1,459 1,434
Common Stock		 851 905 929 987 992 1,017 1,042
Retained Earnings		 373 445 424 378 471 449 399
Accumulated Other Comprehensive Income / (Loss)		 -4.98 -6.83 -6.50 -7.18 -6.86 -6.68 -6.52

Annual Metrics And Ratios for Northwest Natural Gas

This table displays calculated financial ratios and metrics derived from Northwest Natural Gas' official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
DEI Shares Outstanding		 27,206,484.00 27,371,642.00 27,557,756.00 28,713,052.00 57,688,872.00 30,435,575.00 30,568,578.00 30,730,274.00 35,099,161.00 36,065,222.00 40,132,048.00
DEI Adjusted Shares Outstanding		 27,206,484.00 27,371,642.00 27,557,756.00 28,713,052.00 57,688,872.00 30,435,575.00 30,568,578.00 30,730,274.00 35,099,161.00 36,065,222.00 40,132,048.00
DEI Earnings Per Adjusted Shares Outstanding		 2.16 1.96 2.14 -1.94 1.12 2.03 2.51 2.56 2.46 2.60 1.97
Growth Metrics		 - - - - - - - - - - -
Revenue Growth		 -0.59% -4.01% -7.68% 13.00% -6.48% 5.70% 3.66% 11.21% 20.57% 15.44% -3.71%
EBITDA Growth		 3.85% -5.14% 2.51% 4.78% -7.10% 0.39% 10.62% 8.65% 8.42% 14.83% 0.57%
EBIT Growth		 -1.71% -8.90% 8.77% 4.90% -14.64% -6.16% 11.41% 12.02% 12.12% 20.17% -6.34%
NOPAT Growth		 -1.05% -10.81% 19.63% 7.79% 1.08% 23.64% -5.07% 6.01% 3.55% 9.81% -0.32%
Net Income Growth		 -3.05% -8.50% 9.67% -194.44% 216.08% -4.39% 24.37% 2.46% 9.71% 8.77% -15.98%
EPS Growth		 -3.57% -9.26% 8.16% -191.04% 216.06% -7.59% 21.26% 1.99% -0.78% 1.97% -21.62%
Operating Cash Flow Growth		 -50.35% 99.11% 27.39% -6.95% -18.35% 10.22% -21.88% 10.35% -7.91% 89.57% -28.46%
Free Cash Flow Firm Growth		 634.56% -17.19% 31.29% 25.88% -1,282.51% 194.05% -111.54% 42.08% -151.81% 86.69% -459.41%
Invested Capital Growth		 -1.15% -0.63% -1.38% -2.80% 115.65% -43.96% 16.05% 10.59% 16.48% 6.30% 11.42%
Revenue Q/Q Growth		 -2.64% -1.30% -0.74% 1.52% -1.44% 2.83% 1.71% 4.09% 0.00% 0.00% 1.33%
EBITDA Q/Q Growth		 0.87% 0.23% -1.21% 1.59% -0.25% -0.13% 6.69% -1.66% 0.00% 0.00% 7.78%
EBIT Q/Q Growth		 -0.69% 1.07% 1.02% -0.44% -1.54% -2.33% 11.26% -2.92% 0.00% 0.00% 2.99%
NOPAT Q/Q Growth		 -0.63% 2.25% 5.32% 1.46% 5.85% 6.43% 4.60% -4.45% 0.00% 0.00% 3.50%
Net Income Q/Q Growth		 -0.91% 2.35% -2.37% -188.54% 205.12% 1.51% 24.90% -12.77% 0.00% 0.00% 0.46%
EPS Q/Q Growth		 -1.37% 2.08% -3.20% -187.33% 205.16% -3.27% 26.77% -13.22% 0.00% 0.00% -3.79%
Operating Cash Flow Q/Q Growth		 -62.55% 1,027.82% -6.68% -0.91% -2.09% 12.37% -19.94% -9.02% 0.00% 0.00% 1.08%
Free Cash Flow Firm Q/Q Growth		 19.05% 8.39% 1.10% -42.14% -0.26% 6.17% -115.26% 92.68% 0.00% 0.00% 0.00%
Invested Capital Q/Q Growth		 3.51% 3.20% 3.47% 11.45% 5.33% 4.69% 211.89% 5.42% 0.00% 0.00% 5.57%
Profitability Metrics		 - - - - - - - - - - -
Gross Margin		 51.53% 54.78% 61.00% 56.98% 63.81% 41.97% 42.76% 42.29% 36.93% 35.40% 38.68%
EBITDA Margin		 32.28% 31.90% 35.42% 32.85% 32.63% 30.99% 33.07% 32.31% 29.05% 28.90% 30.19%
Operating Margin		 18.96% 17.17% 22.56% 19.99% 18.72% 19.22% 19.17% 18.96% 16.14% 15.44% 16.58%
EBIT Margin		 19.22% 18.24% 21.49% 19.95% 18.21% 16.16% 17.37% 17.50% 16.27% 16.94% 16.48%
Profit (Net Income) Margin		 7.78% 7.42% 8.81% -7.37% 9.14% 8.27% 9.92% 9.14% 8.32% 7.84% 6.84%
Tax Burden Percent		 58.50% 60.03% 55.86% -49.19% 70.57% 79.20% 84.05% 74.16% 74.68% 74.33% 71.76%
Interest Burden Percent		 69.25% 67.77% 73.44% 75.08% 71.17% 64.62% 67.97% 70.45% 68.46% 62.26% 57.85%
Effective Tax Rate		 41.50% 39.97% 40.80% 36.26% 26.44% 16.22% 23.08% 25.84% 25.21% 25.63% 28.27%
Return on Invested Capital (ROIC)		 5.23% 4.71% 5.69% 6.26% 4.07% 4.72% 5.77% 5.41% 4.93% 4.88% 4.46%
ROIC Less NNEP Spread (ROIC-NNEP)		 2.26% 2.13% 1.66% -14.28% 1.52% 0.47% 2.38% 2.22% 2.31% 2.13% 1.11%
Return on Net Nonoperating Assets (RNNOA)		 2.49% 2.23% 1.53% -13.25% 1.74% 0.55% 2.98% 3.21% 3.25% 2.76% 1.45%
Return on Equity (ROE)		 7.73% 6.94% 7.22% -6.98% 5.81% 5.27% 8.75% 8.63% 8.18% 7.63% 5.91%
Cash Return on Invested Capital (CROIC)		 6.39% 5.34% 7.08% 9.11% -69.21% 61.06% -9.08% -4.65% -10.30% -1.23% -6.34%
Operating Return on Assets (OROA)		 4.80% 4.30% 4.67% 4.92% 2.71% 2.45% 3.74% 3.85% 3.83% 4.22% 3.76%
Return on Assets (ROA)		 1.94% 1.75% 1.92% -1.82% 1.36% 1.25% 2.14% 2.01% 1.96% 1.95% 1.56%
Return on Common Equity (ROCE)		 7.73% 6.94% 7.22% -6.98% 5.81% 5.27% 8.75% 8.63% 8.18% 7.63% 5.91%
Return on Equity Simple (ROE_SIMPLE)		 7.65% 6.88% 6.92% -7.49% 4.37% 7.13% 8.64% 8.41% 7.34% 7.31% 5.69%
Net Operating Profit after Tax (NOPAT)		 84 75 89 96 97 120 114 121 125 138 137
NOPAT Margin		 11.09% 10.31% 13.35% 12.74% 13.77% 16.11% 14.75% 14.06% 12.08% 11.49% 11.89%
Net Nonoperating Expense Percent (NNEP)		 2.97% 2.58% 4.03% 20.55% 2.55% 4.25% 3.40% 3.20% 2.62% 2.75% 3.35%
Return On Investment Capital (ROIC_SIMPLE)		 - - - - - - 5.12% - 4.40% 4.54% 4.10%
Cost of Revenue to Revenue		 48.47% 45.22% 39.00% 43.02% 36.19% 58.03% 57.24% 57.71% 63.07% 64.60% 61.32%
SG&A Expenses to Revenue		 0.00% 0.00% 0.00% 0.00% 22.65% 0.44% 0.48% 0.45% 0.35% 0.46% 0.51%
R&D to Revenue		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue		 32.57% 37.61% 38.44% 37.00% 45.10% 22.75% 23.58% 23.33% 20.78% 19.95% 22.10%
Earnings before Interest and Taxes (EBIT)		 145 132 144 151 129 121 134 151 169 203 190
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 243 231 237 248 230 231 256 278 301 346 348
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 1.24 1.29 1.46 1.79 1.89 2.14 1.30 1.42 1.27 0.99 1.13
Price to Tangible Book Value (P/TBV)		 1.24 1.29 1.46 1.79 1.90 2.27 1.41 1.54 1.45 1.14 1.31
Price to Revenue (P/Rev)		 1.26 1.40 1.86 1.76 3.96 2.48 1.49 1.54 1.44 1.06 1.36
Price to Earnings (P/E)		 16.21 18.80 21.09 0.00 43.27 29.96 15.05 16.88 17.26 13.58 19.89
Dividend Yield		 5.28% 5.05% 4.15% 4.06% 3.91% 3.13% 5.06% 4.45% 4.52% 5.31% 5.00%
Earnings Yield		 6.17% 5.32% 4.74% 0.00% 2.31% 3.34% 6.64% 5.93% 5.79% 7.37% 5.03%
Enterprise Value to Invested Capital (EV/IC)		 1.11 1.14 1.25 1.38 1.40 1.53 1.12 1.16 1.11 0.99 1.05
Enterprise Value to Revenue (EV/Rev)		 2.35 2.49 2.91 2.78 6.47 3.76 3.08 3.18 2.93 2.41 2.95
Enterprise Value to EBITDA (EV/EBITDA)		 7.27 7.80 8.21 8.45 19.82 12.14 9.31 9.83 10.08 8.33 9.78
Enterprise Value to EBIT (EV/EBIT)		 12.22 13.65 13.53 13.91 35.51 23.27 17.72 18.16 18.00 14.21 17.92
Enterprise Value to NOPAT (EV/NOPAT)		 21.17 24.16 21.78 21.78 46.96 23.35 20.88 22.60 24.26 20.95 24.83
Enterprise Value to Operating Cash Flow (EV/OCF)		 20.21 10.33 8.75 10.14 27.05 15.09 16.39 17.05 20.58 10.29 17.00
Enterprise Value to Free Cash Flow (EV/FCFF)		 17.33 21.30 17.50 14.99 0.00 1.81 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency		 - - - - - - - - - - -
Debt to Equity		 1.17 1.11 0.91 1.12 1.29 1.19 1.51 1.62 1.42 1.36 1.41
Long-Term Debt to Equity		 0.81 0.73 0.80 0.92 0.95 0.93 1.06 1.20 1.13 1.17 1.27
Financial Leverage		 1.10 1.05 0.92 0.93 1.15 1.17 1.25 1.45 1.41 1.29 1.30
Leverage Ratio		 3.97 3.96 3.77 3.84 4.27 4.21 4.09 4.29 4.18 3.91 3.78
Compound Leverage Factor		 2.75 2.69 2.77 2.88 3.04 2.72 2.78 3.02 2.86 2.43 2.19
Debt to Total Capital		 53.88% 52.54% 47.60% 52.90% 56.31% 54.35% 60.13% 61.82% 58.75% 57.59% 58.54%
Short-Term Debt to Total Capital		 16.51% 17.93% 5.75% 9.57% 14.63% 11.82% 17.94% 15.92% 12.24% 7.95% 6.01%
Long-Term Debt to Total Capital		 37.37% 34.61% 41.85% 43.33% 41.68% 42.53% 42.20% 45.90% 46.50% 49.64% 52.53%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital		 46.12% 47.46% 52.40% 47.10% 43.69% 45.65% 39.87% 38.18% 41.25% 42.41% 41.46%
Debt to EBITDA		 3.68 3.74 3.26 3.36 8.27 4.46 5.24 5.45 5.55 5.04 5.62
Net Debt to EBITDA		 3.36 3.43 2.96 3.08 7.69 4.14 4.79 5.06 5.14 4.64 5.27
Long-Term Debt to EBITDA		 2.55 2.47 2.87 2.75 6.12 3.49 3.68 4.04 4.40 4.34 5.04
Debt to NOPAT		 10.72 11.59 8.66 8.67 19.60 8.58 11.75 12.51 13.36 12.67 14.27
Net Debt to NOPAT		 9.79 10.62 7.85 7.95 18.22 7.97 10.75 11.62 12.37 11.69 13.39
Long-Term Debt to NOPAT		 7.43 7.63 7.61 7.10 14.51 6.71 8.24 9.29 10.58 10.92 12.80
Altman Z-Score		 0.79 0.77 0.90 0.86 0.61 0.83 0.59 0.63 0.66 0.69 0.67
Noncontrolling Interest Sharing Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios		 - - - - - - - - - - -
Current Ratio		 0.77 0.69 1.05 0.71 0.57 0.61 0.52 0.60 0.83 0.86 0.86
Quick Ratio		 0.29 0.27 0.49 0.34 0.27 0.28 0.28 0.28 0.32 0.34 0.39
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 102 85 111 140 -1,653 1,555 -179 -104 -262 -35 -195
Operating Cash Flow to CapEx		 73.03% 147.38% 160.56% 96.90% 78.81% 83.48% 54.86% 54.56% 43.61% 85.52% 50.78%
Free Cash Flow to Firm to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios		 - - - - - - - - - - -
Asset Turnover		 0.25 0.24 0.22 0.25 0.15 0.15 0.22 0.22 0.24 0.25 0.23
Accounts Receivable Turnover		 5.62 5.74 5.23 5.85 3.72 3.98 5.81 5.30 4.75 5.26 5.54
Inventory Turnover		 5.28 4.40 4.17 6.39 3.76 6.55 10.22 9.94 9.07 7.75 6.44
Fixed Asset Turnover		 0.36 0.34 0.30 0.34 0.20 0.21 0.30 0.31 0.35 0.37 0.33
Accounts Payable Turnover		 3.90 3.98 3.28 3.30 1.50 2.52 4.19 4.29 4.17 4.75 5.08
Days Sales Outstanding (DSO)		 65.00 63.58 69.84 62.37 98.02 91.71 62.81 68.88 76.80 69.45 65.91
Days Inventory Outstanding (DIO)		 69.16 82.91 87.54 57.15 97.03 55.73 35.72 36.74 40.26 47.10 56.66
Days Payable Outstanding (DPO)		 93.62 91.77 111.27 110.52 244.15 145.03 87.09 85.07 87.62 76.91 71.92
Cash Conversion Cycle (CCC)		 40.54 54.72 46.11 9.00 -49.10 2.41 11.44 20.55 29.44 39.64 50.66
Capital & Investment Metrics		 - - - - - - - - - - -
Invested Capital		 1,589 1,579 1,557 1,514 3,264 1,829 2,123 2,348 2,735 2,907 3,239
Invested Capital Turnover		 0.47 0.46 0.43 0.49 0.30 0.29 0.39 0.38 0.41 0.42 0.38
Increase / (Decrease) in Invested Capital		 -19 -10 -22 -44 1,750 -1,435 294 225 387 172 332
Enterprise Value (EV)		 1,770 1,802 1,943 2,095 4,565 2,807 2,382 2,734 3,039 2,882 3,404
Market Capitalization		 951 1,010 1,242 1,331 2,794 1,849 1,156 1,328 1,490 1,274 1,568
Book Value per Share		 $28.20 $28.53 $30.86 $25.87 $25.63 $28.45 $29.07 $30.43 $33.76 $36.87 $34.52
Tangible Book Value per Share		 $28.20 $28.53 $30.86 $25.87 $25.47 $26.81 $26.81 $28.13 $29.47 $32.18 $29.94
Total Capital		 1,664 1,645 1,623 1,577 3,384 1,897 2,229 2,449 2,849 3,027 3,342
Total Debt		 896 864 773 834 1,905 1,031 1,341 1,514 1,674 1,743 1,956
Total Long-Term Debt		 622 569 679 683 1,410 807 941 1,124 1,325 1,503 1,755
Net Debt		 819 792 701 764 1,771 958 1,227 1,406 1,549 1,607 1,835
Capital Expenditures (CapEx)		 120 118 138 213 214 223 265 294 339 327 394
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 158 144 103 36 40 26 66 84 165 112 71
Debt-free Net Working Capital (DFNWC)		 168 148 107 39 61 36 96 102 194 145 110
Net Working Capital (NWC)		 -107 -147 14 -112 -434 -188 -304 -287 -155 -95 -91
Net Nonoperating Expense (NNE)		 25 21 30 152 33 58 37 42 39 44 58
Net Nonoperating Obligations (NNO)		 822 798 707 771 1,786 963 1,234 1,413 1,559 1,623 1,854
Total Depreciation and Amortization (D&A)		 99 99 93 97 102 111 121 127 133 143 158
Debt-free, Cash-free Net Working Capital to Revenue		 21.00% 19.88% 15.46% 4.70% 5.68% 3.49% 8.51% 9.74% 15.92% 9.38% 6.17%
Debt-free Net Working Capital to Revenue		 22.26% 20.46% 15.99% 5.16% 8.59% 4.79% 12.41% 11.90% 18.74% 12.13% 9.51%
Net Working Capital to Revenue		 -14.17% -20.30% 2.03% -14.82% -61.52% -25.25% -39.27% -33.41% -14.90% -7.97% -7.91%
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 $2.16 $1.96 $2.13 ($1.94) $2.24 $2.07 $2.51 $2.56 $0.00 $2.59 $2.03
Adjusted Weighted Average Basic Shares Outstanding		 27.16M 27.35M 27.65M 28.67M 28.80M 29.79M 30.54M 30.70M 0.00 36.21M 38.81M
Adjusted Diluted Earnings per Share		 $2.16 $1.96 $2.12 ($1.94) $2.24 $2.07 $2.51 $2.56 $0.00 $2.59 $2.03
Adjusted Weighted Average Diluted Shares Outstanding		 27.22M 27.42M 27.78M 28.67M 28.87M 29.86M 30.60M 30.75M 0.00 36.27M 38.87M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $2.24 $2.07 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 27.30M 27.44M 28.63M 28.75M 57.74M 30.48M 30.61M 31.16M 0.00 37.68M 40.24M
Normalized Net Operating Profit after Tax (NOPAT)		 84 77 97 106 105 131 122 128 135 147 147
Normalized NOPAT Margin		 11.09% 10.60% 14.53% 14.03% 14.93% 17.49% 15.71% 14.92% 12.97% 12.29% 12.77%
Pre Tax Income Margin		 13.31% 12.36% 15.78% 14.98% 12.96% 10.44% 11.81% 12.33% 11.14% 10.55% 9.53%
Debt Service Ratios		 - - - - - - - - - - -
EBIT to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios		 - - - - - - - - - - -
Dividend Payout Ratio		 85.35% 91.70% 87.46% -97.00% 79.47% 86.40% 72.18% 71.08% 72.73% 71.74% 92.37%
Augmented Payout Ratio		 85.35% 91.70% 89.23% -100.66% 79.47% 86.40% 72.18% 71.08% 72.73% 71.74% 92.37%

Quarterly Metrics And Ratios for Northwest Natural Gas

This table displays calculated financial ratios and metrics derived from Northwest Natural Gas' official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025
DEI Shares Outstanding		 36,065,222.00 36,065,222.00 36,065,222.00 38,028,137.00 38,670,272.00 40,132,048.00 40,238,495.00 40,309,760.00 40,938,429.00
DEI Adjusted Shares Outstanding		 36,065,222.00 36,065,222.00 36,065,222.00 38,028,137.00 38,670,272.00 40,132,048.00 40,238,495.00 40,309,760.00 40,938,429.00
DEI Earnings Per Adjusted Shares Outstanding		 -0.66 1.20 1.77 -0.07 -0.72 1.14 2.18 -0.06 -0.73
Growth Metrics		 - - - - - - - - -
Revenue Growth		 0.00% 0.00% -6.26% -10.99% -3.21% 4.26% 14.03% 11.56% 20.30%
EBITDA Growth		 0.00% 0.00% -0.07% 0.74% -30.57% 9.24% 34.65% 38.54% 72.11%
EBIT Growth		 0.00% 0.00% -4.94% -27.32% -54.67% 6.99% 39.13% 71.53% 39.86%
NOPAT Growth		 0.00% 0.00% -5.10% -12.80% -9.98% 9.42% 39.13% 73.25% 35.74%
Net Income Growth		 0.00% 0.00% -10.95% -324.04% -14.69% 0.81% 37.75% 10.30% -10.02%
EPS Growth		 0.00% 0.00% -15.92% -333.33% -9.23% -6.67% 28.99% 14.29% -2.82%
Operating Cash Flow Growth		 0.00% 0.00% -29.30% 0.04% -822.91% 9.92% 43.64% -15.60% 39.66%
Free Cash Flow Firm Growth		 0.00% 0.00% 46.32% -0.52% 0.00% 0.00% -290.38% -192.27% -134.25%
Invested Capital Growth		 0.00% 0.00% 8.76% 10.63% 11.94% 11.42% 24.65% 27.65% 25.74%
Revenue Q/Q Growth		 -40.52% 151.43% 21.86% -51.16% -35.32% 170.84% 33.27% -52.21% -30.26%
EBITDA Q/Q Growth		 -45.27% 292.91% 26.88% -63.08% -62.28% 338.61% 56.39% -62.01% -53.14%
EBIT Q/Q Growth		 -157.15% 735.97% 38.28% -85.54% -221.60% 539.93% 79.82% -82.17% -142.64%
NOPAT Q/Q Growth		 -197.59% 552.77% 42.93% -86.19% -223.09% 550.45% 81.74% -82.81% -145.65%
Net Income Q/Q Growth		 -2,004.10% 288.46% 42.97% -104.37% -874.78% 265.65% 95.36% -102.84% -1,095.60%
EPS Q/Q Growth		 -2,266.67% 284.62% 40.83% -104.14% -914.29% 257.75% 94.64% -102.75% -1,116.67%
Operating Cash Flow Q/Q Growth		 -96.98% -690.68% 680.12% -3.20% -121.79% 26.40% 1,025.11% -43.12% -115.58%
Free Cash Flow Firm Q/Q Growth		 100.00% 0.00% 0.00% -72.39% -25.01% 21.17% -127.51% -29.07% -0.19%
Invested Capital Q/Q Growth		 2.77% 6.19% 1.50% -0.12% 3.98% 5.57% 13.55% 2.28% 2.42%
Profitability Metrics		 - - - - - - - - -
Gross Margin		 21.75% 39.25% 42.48% 34.86% 24.90% 41.50% 48.07% 39.22% 29.45%
EBITDA Margin		 20.83% 32.55% 33.89% 25.62% 14.94% 34.10% 40.02% 31.81% 21.37%
Operating Margin		 -12.42% 21.13% 25.34% 7.42% -14.12% 22.90% 31.23% 11.52% -7.54%
EBIT Margin		 -8.76% 22.17% 25.15% 7.45% -14.00% 22.75% 30.69% 11.45% -7.00%
Profit (Net Income) Margin		 -16.74% 12.55% 14.72% -1.32% -19.84% 12.13% 17.79% -1.06% -18.15%
Tax Burden Percent		 74.48% 75.71% 72.11% 78.71% 71.05% 71.23% 71.88% 72.65% 71.22%
Interest Burden Percent		 256.51% 74.78% 81.17% -22.45% 199.39% 74.88% 80.62% -12.72% 363.87%
Effective Tax Rate		 0.00% 25.89% 27.50% 0.00% 0.00% 28.24% 28.23% 0.00% 0.00%
Return on Invested Capital (ROIC)		 0.00% 6.45% 7.58% 2.11% -3.88% 6.17% 8.21% 2.98% -1.93%
ROIC Less NNEP Spread (ROIC-NNEP)		 0.00% 5.77% 6.55% 1.20% -4.72% 5.25% 7.01% 1.87% -2.96%
Return on Net Nonoperating Assets (RNNOA)		 0.00% 7.29% 7.77% 1.41% -5.91% 6.84% 9.59% 2.61% -4.38%
Return on Equity (ROE)		 0.00% 13.75% 15.34% 3.52% -9.79% 13.00% 17.80% 5.58% -6.31%
Cash Return on Invested Capital (CROIC)		 0.00% -1.20% -3.69% -5.35% 0.00% -6.34% -16.88% -19.03% -17.52%
Operating Return on Assets (OROA)		 0.00% 5.52% 6.23% 1.82% -3.32% 5.19% 7.06% 2.67% -1.64%
Return on Assets (ROA)		 0.00% 3.13% 3.64% -0.32% -4.70% 2.77% 4.09% -0.25% -4.26%
Return on Common Equity (ROCE)		 0.00% 13.75% 15.34% 3.52% -9.79% 13.00% 17.80% 5.58% -6.31%
Return on Equity Simple (ROE_SIMPLE)		 0.00% 0.00% 6.40% 0.00% 0.00% 0.00% 7.07% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)		 -12 56 80 11 -14 61 111 19 -8.70
NOPAT Margin		 -8.70% 15.66% 18.37% 5.19% -9.88% 16.44% 22.41% 8.06% -5.28%
Net Nonoperating Expense Percent (NNEP)		 0.75% 0.68% 1.03% 0.91% 0.85% 0.92% 1.19% 1.10% 1.03%
Return On Investment Capital (ROIC_SIMPLE)		 - 1.84% 2.58% 0.36% -0.43% 1.82% 2.88% 0.49% -0.22%
Cost of Revenue to Revenue		 78.25% 60.75% 57.52% 65.14% 75.10% 58.50% 51.93% 60.78% 70.55%
SG&A Expenses to Revenue		 0.82% 0.53% 0.41% 0.44% 1.14% 0.43% 0.27% 0.52% 0.88%
R&D to Revenue		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue		 34.18% 18.12% 17.13% 27.49% 39.01% 18.57% 16.84% 27.70% 36.99%
Earnings before Interest and Taxes (EBIT)		 -12 79 109 16 -19 84 152 27 -12
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 29 116 147 54 20 126 198 75 35
Valuation Ratios		 - - - - - - - - -
Price to Book Value (P/BV)		 1.02 0.99 0.91 0.96 1.10 1.13 1.17 1.08 1.27
Price to Tangible Book Value (P/TBV)		 1.17 1.14 1.03 1.09 1.27 1.31 1.54 1.45 1.71
Price to Revenue (P/Rev)		 0.00 1.06 1.04 1.13 1.31 1.36 1.40 1.28 1.44
Price to Earnings (P/E)		 0.00 13.58 14.18 16.00 19.45 19.89 16.51 15.33 17.97
Dividend Yield		 5.41% 5.31% 5.55% 5.73% 5.07% 5.00% 4.63% 4.99% 4.41%
Earnings Yield		 0.00% 7.37% 7.05% 6.25% 5.14% 5.03% 6.06% 6.52% 5.56%
Enterprise Value to Invested Capital (EV/IC)		 1.00 0.99 0.95 0.98 1.04 1.05 1.06 1.03 1.10
Enterprise Value to Revenue (EV/Rev)		 0.00 2.41 2.41 2.52 2.80 2.95 3.22 3.12 3.33
Enterprise Value to EBITDA (EV/EBITDA)		 0.00 8.33 8.12 8.30 9.44 9.78 9.79 9.19 9.71
Enterprise Value to EBIT (EV/EBIT)		 0.00 14.21 14.25 15.03 17.25 17.92 16.78 15.82 16.78
Enterprise Value to NOPAT (EV/NOPAT)		 0.00 20.95 21.14 21.57 24.03 24.83 23.24 21.87 23.12
Enterprise Value to Operating Cash Flow (EV/OCF)		 0.00 10.29 12.32 12.60 16.07 17.00 15.32 16.35 17.13
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency		 - - - - - - - - -
Debt to Equity		 1.45 1.36 1.30 1.29 1.34 1.41 1.64 1.69 1.75
Long-Term Debt to Equity		 1.23 1.17 1.23 1.23 1.20 1.27 1.56 1.48 1.54
Financial Leverage		 1.24 1.26 1.19 1.17 1.25 1.30 1.37 1.39 1.48
Leverage Ratio		 3.83 3.91 3.64 3.62 3.73 3.78 3.77 3.78 3.87
Compound Leverage Factor		 9.81 2.92 2.96 -0.81 7.44 2.83 3.04 -0.48 14.08
Debt to Total Capital		 59.12% 57.59% 56.54% 56.25% 57.18% 58.54% 62.12% 62.79% 63.69%
Short-Term Debt to Total Capital		 8.77% 7.95% 3.09% 2.59% 5.70% 6.01% 3.07% 7.62% 7.88%
Long-Term Debt to Total Capital		 50.35% 49.64% 53.44% 53.65% 51.48% 52.53% 59.05% 55.17% 55.81%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital		 40.88% 42.41% 43.46% 43.75% 42.82% 41.46% 37.88% 37.21% 36.31%
Debt to EBITDA		 0.00 5.04 5.05 5.00 5.37 5.62 5.99 5.86 5.79
Net Debt to EBITDA		 0.00 4.64 4.60 4.57 5.02 5.27 5.53 5.42 5.53
Long-Term Debt to EBITDA		 0.00 4.34 4.77 4.77 4.84 5.04 5.69 5.15 5.07
Debt to NOPAT		 0.00 12.67 13.14 12.99 13.68 14.27 14.21 13.95 13.77
Net Debt to NOPAT		 0.00 11.69 11.97 11.87 12.79 13.39 13.13 12.91 13.15
Long-Term Debt to NOPAT		 0.00 10.92 12.42 12.39 12.32 12.80 13.51 12.26 12.07
Altman Z-Score		 0.00 0.60 0.67 0.59 0.53 0.60 0.66 0.51 0.49
Noncontrolling Interest Sharing Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios		 - - - - - - - - -
Current Ratio		 0.86 0.86 1.15 0.97 0.72 0.86 1.05 0.68 0.59
Quick Ratio		 0.40 0.34 0.54 0.34 0.19 0.39 0.60 0.30 0.17
Cash Flow Metrics		 - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 0.00 0.00 -158 -272 -340 -271 -617 -796 -797
Operating Cash Flow to CapEx		 3.73% -25.48% 152.08% 103.71% -27.67% -19.39% 175.77% 84.79% -14.47%
Free Cash Flow to Firm to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios		 - - - - - - - - -
Asset Turnover		 0.00 0.25 0.25 0.24 0.24 0.23 0.23 0.23 0.23
Accounts Receivable Turnover		 0.00 5.26 5.86 13.17 15.11 5.54 6.19 13.42 14.80
Inventory Turnover		 0.00 7.75 10.55 8.17 6.95 6.44 7.51 6.51 6.45
Fixed Asset Turnover		 0.00 0.37 0.35 0.34 0.33 0.33 0.33 0.32 0.32
Accounts Payable Turnover		 0.00 4.75 6.81 7.33 7.20 5.08 5.94 6.85 6.47
Days Sales Outstanding (DSO)		 0.00 69.45 62.33 27.71 24.15 65.91 59.00 27.20 24.66
Days Inventory Outstanding (DIO)		 0.00 47.10 34.59 44.69 52.52 56.66 48.59 56.03 56.55
Days Payable Outstanding (DPO)		 0.00 76.91 53.63 49.82 50.69 71.92 61.49 53.32 56.43
Cash Conversion Cycle (CCC)		 0.00 39.64 43.29 22.58 25.98 50.66 46.10 29.90 24.78
Capital & Investment Metrics		 - - - - - - - - -
Invested Capital		 2,738 2,907 2,951 2,947 3,065 3,239 3,678 3,762 3,853
Invested Capital Turnover		 0.00 0.41 0.41 0.41 0.39 0.38 0.37 0.37 0.37
Increase / (Decrease) in Invested Capital		 0.00 0.00 238 283 327 332 727 815 789
Enterprise Value (EV)		 2,750 2,882 2,811 2,876 3,183 3,404 3,905 3,859 4,222
Market Capitalization		 1,248 1,274 1,220 1,293 1,489 1,568 1,700 1,582 1,820
Book Value per Share		 $35.03 $36.87 $35.57 $35.41 $35.09 $34.52 $36.19 $36.20 $35.03
Tangible Book Value per Share		 $30.65 $32.18 $31.26 $31.12 $30.40 $29.94 $27.38 $27.00 $25.97
Total Capital		 2,983 3,027 3,091 3,078 3,169 3,342 3,844 3,922 3,950
Total Debt		 1,764 1,743 1,747 1,731 1,812 1,956 2,388 2,462 2,516
Total Long-Term Debt		 1,502 1,503 1,652 1,651 1,632 1,755 2,270 2,163 2,204
Net Debt		 1,503 1,607 1,591 1,582 1,695 1,835 2,206 2,278 2,402
Capital Expenditures (CapEx)		 98 85 82 117 95 100 102 120 110
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 22 112 93 2.25 -13 71 44 -21 -28
Debt-free Net Working Capital (DFNWC)		 179 145 165 67 22 110 144 81 3.92
Net Working Capital (NWC)		 -83 -95 69 -12 -159 -91 26 -218 -307
Net Nonoperating Expense (NNE)		 11 11 16 14 14 16 23 22 21
Net Nonoperating Obligations (NNO)		 1,518 1,623 1,607 1,600 1,708 1,854 2,222 2,303 2,419
Total Depreciation and Amortization (D&A)		 42 37 38 38 40 42 46 48 47
Debt-free, Cash-free Net Working Capital to Revenue		 0.00% 9.38% 7.92% 0.20% -1.14% 6.17% 3.61% -1.73% -2.23%
Debt-free Net Working Capital to Revenue		 0.00% 12.13% 14.12% 5.90% 1.94% 9.51% 11.85% 6.56% 0.31%
Net Working Capital to Revenue		 0.00% -7.97% 5.94% -1.09% -13.93% -7.91% 2.14% -17.58% -24.27%
Earnings Adjustments		 - - - - - - - - -
Adjusted Basic Earnings per Share		 $0.00 $1.20 $1.69 ($0.07) ($0.71) $1.12 $2.18 ($0.06) ($0.73)
Adjusted Weighted Average Basic Shares Outstanding		 0.00 36.21M 37.77M 38.26M 38.39M 38.81M 40.24M 40.48M 41.18M
Adjusted Diluted Earnings per Share		 $0.00 $1.20 $1.69 ($0.07) ($0.71) $1.12 $2.18 ($0.06) ($0.73)
Adjusted Weighted Average Diluted Shares Outstanding		 0.00 36.27M 37.80M 38.26M 38.39M 38.87M 40.30M 40.48M 41.18M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 0.00 37.68M 38.03M 38.67M 40.13M 40.24M 40.31M 40.94M 41.51M
Normalized Net Operating Profit after Tax (NOPAT)		 -12 59 84 13 -13 64 115 21 -7.82
Normalized NOPAT Margin		 -8.19% 16.57% 19.33% 5.96% -9.29% 17.37% 23.32% 8.74% -4.75%
Pre Tax Income Margin		 -22.48% 16.58% 20.42% -1.67% -27.92% 17.03% 24.75% -1.46% -25.48%
Debt Service Ratios		 - - - - - - - - -
EBIT to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios		 - - - - - - - - -
Dividend Payout Ratio		 0.00% 71.74% 79.70% 84.95% 90.44% 92.37% 72.07% 73.06% 76.25%
Augmented Payout Ratio		 0.00% 71.74% 79.70% 84.95% 90.44% 92.37% 72.07% 73.06% 76.25%

Financials Breakdown Chart

Key Financial Trends

Northwest Natural Gas (NYSE: NWN) showed a mixed but generally improving operating picture in the first nine months of 2025, with a strong first quarter followed by weaker results in Q2 and Q3. Revenue remained relatively stable versus 2024, but profitability was volatile and cash flow turned negative in the latest quarter.

  • Q1 2025 was a strong quarter, with operating revenue of $494.3 million and net income of $87.9 million, well above the prior-year quarter.
  • For Q1 2025, operating cash flow was solid at $179.6 million, supported by strong earnings and working-capital improvements.
  • Equity increased slightly over the period, with total common equity rising to $1.43 billion by Q3 2025 from $1.36 billion in Q3 2024.
  • Gross profit improved sharply in Q1 2025, reaching $237.6 million, compared with $184.1 million in Q1 2024.
  • Revenue in Q3 2025 was $164.7 million, down from $211.7 million in Q2 2025 and $136.9 million in Q3 2024, reflecting normal seasonal variation in a utility business.
  • Capital spending remained high throughout the period, with quarterly property, plant and equipment purchases generally around $82 million to $120 million, indicating continued investment in infrastructure.
  • The company continued to use debt markets, issuing $185 million of debt in Q3 2025 and $375 million in Q1 2025, while also repaying debt in the same periods.
  • Cash and equivalents fell to $32.2 million in Q3 2025 from $102.6 million in Q2 2025, but the business still carried substantial operating liquidity through receivables and other current assets.
  • Q2 2025 and Q3 2025 both posted losses, with net income of -$2.5 million in Q2 and -$29.9 million in Q3, showing profit pressure after the strong first quarter.
  • Operating cash flow weakened materially in Q3 2025, falling to -$15.9 million from $102.2 million in Q2 2025 and $179.6 million in Q1 2025.
  • Total cash declined by $70.8 million in Q3 2025, indicating that investment spending and financing outflows outweighed operating performance.
  • Debt levels remain elevated, with long-term debt at $2.13 billion and short-term debt at $311.1 million in Q3 2025.
  • Interest expense burden appears significant; Northwest Natural paid $37.9 million in cash interest during Q3 2025, which weighed on bottom-line results.

Looking at the broader trend, Northwest Natural’s business remains characteristic of a regulated utility: stable revenue base, heavy capital spending, and a reliance on debt financing. The main issue for investors is that earnings have been inconsistent in 2025, especially outside of Q1. The company’s balance sheet is still sizeable, but leverage and interest costs remain important risks to watch.

Bottom line: NWN has long-term utility assets and a steady demand profile, but recent quarters show pressure on earnings and operating cash flow. Investors will likely want to see a return to more consistent profitability and stronger cash generation before the trend looks clearly favorable.

07/20/26 12:52 AM ETAI Generated. May Contain Errors.

Northwest Natural Gas Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Northwest Natural Gas' financial year ends in December. Their financial year 2024 ended on December 31, 2024.

Northwest Natural Gas' net income appears to be on an upward trend, with a most recent value of $78.87 million in 2024, rising from $58.69 million in 2014. The previous period was $93.87 million in 2023. View Northwest Natural Gas' forecast to see where analysts expect Northwest Natural Gas to go next.

Northwest Natural Gas' total operating income in 2024 was $191.14 million, based on the following breakdown:
  • Total Gross Profit: $445.95 million
  • Total Operating Expenses: $254.81 million

Over the last 10 years, Northwest Natural Gas' total revenue changed from $754.04 million in 2014 to $1.15 billion in 2024, a change of 52.9%.

Northwest Natural Gas' total liabilities were at $3.85 billion at the end of 2024, a 7.4% increase from 2023, and a 67.5% increase since 2014.

In the past 10 years, Northwest Natural Gas' cash and equivalents has ranged from $3.47 million in 2017 to $38.49 million in 2024, and is currently $38.49 million as of their latest financial filing in 2024.

Over the last 10 years, Northwest Natural Gas' book value per share changed from 28.20 in 2014 to 34.52 in 2024, a change of 22.4%.


Related Companies

Financial statements for NYSE:NWN last updated on 7/9/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners
Trump's gold order: the announcement they won't put on the front page
On August 15, 1971, Nixon interrupted prime-time television and ended the gold standard in 15 minutes - no deb...
Reagan Gold Group | Sponsoredtc pixel
My next big call (under $1)
17,556% on KDA. Here's what I'm buying now. It's a coin under $1.00 that most investors have never heard of...
Crypto 101 Media | Sponsoredtc pixel
Trump’s $250 Bill – See Immediately
Former Goldman Sachs VP Dr. David Eifrig is warning that July 28 could trigger the biggest wealth reset in mod...
Stansberry Research | Sponsoredtc pixel
Ex-CIA Insider: “Prepare for a Mid-Term Meltdown”
Former CIA and Pentagon advisor Jim Rickards - who correctly called the 2008 recession, Trump's 2016 election,...
Paradigm Press | Sponsoredtc pixel
This same-day trade is getting a lot of attention
Zero-days-to-expiration trades happen every single day - and most traders either ignore them or use them wrong...
Base Camp Trading | Sponsoredtc pixel
Print this and keep it by your screen
Ever been right about a stock's direction and still lost money on the trade? It's almost never bad luck - it's...
Profits Run | Sponsoredtc pixel
Where to Put $100 Before Trump's New Tech Law Rolls Out
The Financial Times says a new tech law puts America 'on the verge of a financial revolution.' Yahoo Finance e...
Brownstone Research | Sponsoredtc pixel
Iran War Shock: What I Was Told In That Private Meeting
You’re Being LIED To About The Iran War Forget EVERYTHING you’ve heard about the Iran war. Especially th...
Banyan Hill Publishing | Sponsoredtc pixel