Skip to content
stoqly

Pinnacle West Capital

PNW NYSE Multi-Utilities Financials FY2016–FY2025

Pinnacle West Capital's revenue rose 4.2% to $5.3 billion in fiscal 2025. Its operating margin was 20.0%, up from 19.8% a year earlier. Free cash flow was −$820 million. It paid out $423 million in dividends and buybacks. The diluted share count rose 4.9%.

Last close · Oct 23, 2026

$105.88

0.7%
Value it Compare
Revenue Total sales reported in the income statement.
$5.3B
4.2% vs prior year
Operating margin Operating income as a share of revenue.
20.0%
0.2 pts
Net income Profit after all expenses, interest and tax.
$632M
0.9%
Free cash flow Cash from operations minus capital spending.
−$820M
Return on capital After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
5.4%
0.1 pts
Market cap Last close times the latest diluted share count, so it is approximate.
$13.2B
Oct 23 close
P/E Last close divided by diluted earnings per share over the last four quarters.
20.3x
On $5.21 EPS (TTM)

About these figures. Pinnacle West doesn't report a gross profit, and the cost figures its filings tag cover only part of its costs or only some years, so gross profit and gross margin are left blank.

What Pinnacle West Capital does

No business description yet.

Legal name
PINNACLE WEST CAPITAL CORP
Fiscal year ends
December 31, 2025
Latest annual report
—
Accession · CIK
0000764622-26-000011
0000764622

Revenue and margins

Pinnacle West Capital had $5.3B of revenue in fiscal 2025, up 4.2% on the year before.

Revenue
Revenue
Margins, % of revenue
Gross Operating Net FCF
Margins, % of revenue
Gross Operating Net FCF

Net income and earnings per share

From fiscal 2016 to 2025, diluted EPS grew 2.8% a year. Loss periods are shown in red.

Net income
Net income
Diluted EPS
Diluted EPS

Returns on capital

After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.

Return on capital, equity and assets (annual)
Return on capital Return on equity Return on assets

Cash flow

Free cash flow was −$820M in fiscal 2025, −15.4% of revenue. Cash from operations minus capital spending.

Free cash flow
Free cash flow
Cash from operations vs capital spending
Cash from operations Capital spending
Cash from operations vs capital spending
Cash from operations Capital spending

Dividends, buybacks and share count

Pinnacle West Capital returned $423M to shareholders in fiscal 2025. The diluted share count rose 4.9%.

Dividends and buybacks
Dividends Buybacks
Dividends and buybacks
Dividends Buybacks
Diluted shares outstanding (annual)

Value Pinnacle West Capital yourself

Change the assumptions and see what they imply per share. These are models, not forecasts or price targets — the answer depends entirely on what you put in.

Discounted cash flow

Value per share

—

Adds net cash of −$10.6B and divides by 122.0M diluted shares. Ten years of cash flows plus a terminal value, discounted to today.

Earnings multiple

Value per share

—

Reference multiples: today 20.3x · peers 21.3x · sector 20.7x.

Balance sheet

Cash, debt and the ratios that show how comfortably Pinnacle West Capital can carry it.

Cash vs debt (incl. leases)
Cash Debt
Fiscal year endFY21FY22FY23FY24FY25
Cash and short-term investments $10.0M$4.8M$5.0M$3.8M$6.6M
Debt incl. finance leases $7.2B$8.1B$9.0B$9.4B$10.6B
Net debt / EBITDA 4.7x5.2x5.4x4.8x5.2x
Debt / equity 1.2x1.3x1.5x1.4x1.5x
Interest coverage 3.5x2.9x2.5x2.7x2.5x
Current ratio 0.9x1.0x0.7x0.6x0.5x
Quick ratio 0.9x1.0x0.7x0.6x0.5x
Total assets $22.0B$22.7B$24.7B$26.1B$30.0B
Total liabilities $16.0B$16.6B$18.4B$19.2B$22.9B
Shareholders' equity $5.9B$6.0B$6.2B$6.8B$7.0B
Net debt (− = net cash) $7.2B$8.1B$9.0B$9.4B$10.6B

Insider trades

Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. 'Plan' marks trades under a pre-arranged Rule 10b5-1 plan.

Bought, 12 months

$0.0M

0 insiders

Sold, 12 months

$0.9M

3 insiders

Of sales under plans

0%

$0.0M

DateInsiderTradeSharesPriceValueFiling
Aug 10, 2026 Elizabeth A BlankenshipVP, Controller and CAO Sold 980 $99.17 $0.1M Form 4
Aug 7, 2026 Jose Luis Esparza JrSVP Public Policy APS Sold 1,800 $102.01 $0.2M Form 4
May 13, 2026 Jacob TetlowEVP, COO, Aps Sold 6,567 $99.00 $0.7M Form 4

Piotroski F-score

Nine pass/fail tests of profitability, funding and efficiency. 8–9 is strong, 0–2 weak.

TestFY23FY24FY25
Net income is positive ✓ ✓ ✓
Cash from operations is positive ✓ ✓ ✓
Return on assets rose ✓ ✓ ✕
Cash from operations exceeds net income ✓ ✓ ✓
Debt fell relative to assets ✕ ✓ ✕
Current ratio rose ✕ ✕ ✕
Share count didn't rise ✕ ✕ ✕
Gross margin rose — — —
Revenue rose relative to assets ✓ ✓ ✕
F-score 5 / 86 / 83 / 8
Accruals ratio −2.9%−3.9%−4.2%
Altman Z'' 0.790.800.66

Similar companies

Each company's latest fiscal year. Fiscal years end in different months, so periods don't line up exactly.

CompanyMarket capGrowthOp. marginFCF marginROICP/EF-score
Pinnacle West Capital PNW $13.2B 4.2% 20.0% −15.4% 5.4% 20.3x 3
NiSource NI $20.8B 23.5% 28.1% −6.4% 5.8% 23.0x 6 Compare →
CMS Energy CMS $21.6B 13.6% 20.2% — 5.2% 20.9x 5 Compare →
OGE Energy OGE $10.0B 9.2% 24.5% 2.5% 6.5% 21.6x 6 Compare →
Ameren AEE $30.1B 15.4% 23.0% −8.8% 5.7% 19.0x 6 Compare →

10 years of figures

US$ millions unless stated. Hover a ratio's name for its definition.

Download CSV
Fiscal yearFY16FY17FY18FY19FY20FY21FY22FY23FY24FY25
Income statement
Revenue $3.5B $3.6B $3.7B $3.5B $3.6B $3.8B $4.3B $4.7B $5.1B $5.3B
Operating income $836M $910M $774M $672M $788M $805M $732M $825M $1.0B $1.1B
Interest expense $186M $198M $218M $217M $229M $233M $256M $331M $378M $422M
Pretax income $698M $766M $664M $542M $648M $746M $576M $596M $737M $738M
Income tax $236M $258M $134M −$15.8M $78.2M $110M $74.8M $76.9M $111M $107M
Net income $462M $508M $531M $558M $570M $636M $501M $519M $626M $632M
Diluted EPS $3.95 $4.35 $4.54 $4.77 $4.87 $5.47 $4.26 $4.41 $5.24 $5.05
Diluted shares 0.11B 0.11B 0.11B 0.11B 0.11B 0.11B 0.11B 0.11B 0.12B 0.12B
Cash flow
Cash from operations $1.0B $1.1B $1.3B $957M $966M $860M $1.2B $1.2B $1.6B $1.8B
Capital expenditure $1.3B $1.4B $1.2B $1.2B $1.3B $1.5B $1.7B $1.8B $2.2B $2.6B
Free cash flow −$252M −$291M $99.0M −$235M −$360M −$613M −$466M −$639M −$639M −$820M
Depreciation and amortization $565M $611M $651M $664M $686M $719M $818M $854M $956M $970M
Stock-based compensation $18.9M $20.5M $19.5M $18.4M $18.3M $18.5M $15.9M $17.3M $23.5M $27.5M
Acquisitions $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M
Share buybacks $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $2.7M $4.1M $0.0M $0.0M
Dividends paid $274M $290M $309M $330M $351M $370M $379M $387M $395M $423M
Dividends and buybacks $274M $290M $309M $330M $351M $369M $382M $391M $395M $423M
Balance sheet
Cash and short-term investments $8.9M $13.9M $5.8M $10.3M $60.0M $10.0M $4.8M $5.0M $3.8M $6.6M
Total debt $4.2B $4.9B $4.7B $4.9B $6.5B $7.2B $8.1B $9.0B $9.4B $10.6B
Finance lease liabilities $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M
Current assets $822M $1.0B $925M $1.0B $1.2B $1.6B $1.8B $1.9B $1.7B $1.7B
Current liabilities $1.3B $1.2B $1.6B $2.1B $1.4B $1.8B $1.8B $2.9B $2.8B $3.2B
Inventory $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M
Property and equipment, net $11.4B $11.7B $12.4B $13.2B $13.7B $14.2B $14.5B $15.8B $16.8B $18.4B
Total assets $16.0B $17.0B $17.7B $18.5B $20.0B $22.0B $22.7B $24.7B $26.1B $30.0B
Total liabilities $11.1B $11.9B $12.3B $12.9B $14.3B $16.0B $16.6B $18.4B $19.2B $22.9B
Shareholders' equity $4.8B $5.0B $5.2B $5.4B $5.6B $5.9B $6.0B $6.2B $6.8B $7.0B
Margins
Operating margin 23.9% 25.5% 21.0% 19.4% 22.0% 21.2% 16.9% 17.6% 19.8% 20.0%
EBITDA margin 40.0% 42.6% 38.6% 38.5% 41.1% 40.1% 35.8% 35.8% 38.4% 38.2%
Net margin 13.2% 14.3% 14.4% 16.1% 15.9% 16.7% 11.6% 11.1% 12.2% 11.8%
FCF margin −7.2% −8.2% 2.7% −6.8% −10.0% −16.1% −10.8% −13.6% −12.5% −15.4%
Returns
Return on capital 6.4% 6.3% 6.2% 6.5% 6.1% 5.4% 4.6% 4.9% 5.5% 5.4%
Return on capital employed 5.9% 6.0% 4.9% 4.2% 4.5% 4.1% 3.6% 3.9% 4.5% 4.3%
Return on equity 9.8% 10.4% 10.4% 10.5% 10.3% 11.0% 8.4% 8.5% 9.7% 9.2%
Return on assets 3.0% 3.1% 3.1% 3.1% 3.0% 3.0% 2.2% 2.2% 2.5% 2.3%
Growth
Revenue growth 0.1% 1.9% 3.5% −6.0% 3.3% 6.1% 13.7% 8.6% 9.1% 4.2%
Net income growth 1.2% 10.1% 4.5% 5.1% 2.2% 11.6% −21.3% 3.6% 20.7% 0.9%
EPS growth 0.8% 10.1% 4.4% 5.1% 2.1% 12.3% −22.1% 3.5% 18.8% −3.6%
FCF growth −1,482.0% — — −337.2% — — — — — —
Share count change 0.4% 0.3% 0.2% 0.2% 0.2% 0.2% 0.2% 0.3% 2.1% 4.9%
Financial health
Net debt / EBITDA 3.0x 3.2x 3.3x 3.7x 4.4x 4.7x 5.2x 5.4x 4.8x 5.2x
Debt / equity 0.9x 1.0x 0.9x 0.9x 1.2x 1.2x 1.3x 1.5x 1.4x 1.5x
Interest coverage 4.5x 4.6x 3.5x 3.1x 3.4x 3.5x 2.9x 2.5x 2.7x 2.5x
Current ratio 0.6x 0.9x 0.6x 0.5x 0.9x 0.9x 1.0x 0.7x 0.6x 0.5x
Quick ratio 0.6x 0.9x 0.6x 0.5x 0.9x 0.9x 1.0x 0.7x 0.6x 0.5x
Capital allocation
Capex / revenue 36.5% 39.5% 31.9% 34.3% 37.0% 38.7% 39.5% 39.3% 43.9% 49.2%
Stock comp / revenue 0.5% 0.6% 0.5% 0.5% 0.5% 0.5% 0.4% 0.4% 0.5% 0.5%
Payouts / FCF — — 312.1% — — — — — — —
Quality scores
Piotroski F-score 4.0 5.0 4.0 4.0 4.0 5.0 5.0 5.0 6.0 3.0
Altman Z'' 1.1 1.2 1.0 0.8 1.1 1.1 1.1 0.8 0.8 0.7
Accruals ratio −3.6% −3.7% −4.3% −2.2% −2.1% −1.1% −3.3% −2.9% −3.9% −4.2%

Source: SEC EDGAR XBRL filings (CIK 0000764622). Data updated October 9, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only — not investment advice. Check the original filings before relying on any figure.

↑ ↓ to move · ↵ to open