2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $774M | $860M | $1B | $1.2B | $1.2B |
Cost of Revenue | $473M | $531M | $696M | $774M | $755M |
Gross Profit | $301M | $329M | $341M | $424M | $398M |
Gross Profit % | 39% | 38% | 33% | 35% | 34% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $77M | $79M | $86M | $94M | $79M |
Dep. & Amort. | $104M | $114M | $117M | $142M | $138M |
Def. Tax | $19M | $15M | $17M | $9M | $11M |
Stock Comp. | $3.5M | $3.3M | $2.9M | $0 | $0 |
Chg. in WC | -$34M | -$71M | -$58M | $51M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $30M | $19M | $29M | $33M | $38M |
ST Investments | $14M | $48M | $194M | $0 | $1.6B |
Cash & ST Inv. | $30M | $19M | $29M | $33M | $484K |
Receivables | $149M | $182M | $255M | $201M | $0 |
Inventory | $43M | $57M | $87M | $113M | $0 |
NWN reported 2024 adjusted earnings at the upper end of guidance, with adjusted net income of $90.6M or $2.33 per share, compared to $93.9M or $2.59 per share in 2023, primarily due to regulatory lag and equity issuance impacts.
The company initiated 2025 adjusted earnings guidance in the range of $2.75 to $2.95 per share, with long-term EPS growth projected at 4% to 6% compounded annually from 2025.
Capital expenditure guidance for 2025 is set at $450M to $500M, with $350M allocated to the Pacific Northwest gas utility, $80M to Sea Energy, and $60M to water and wastewater utilities.
Sea Energy acquisition is expected to drive significant growth, with projected rate base growth of 20%-25% and net income growth of 32%-37% compounded annually from 2025 to 2027.
NWN increased its consolidated CapEx range to $2.5B-$2.7B through 2030, reflecting a nearly 40% increase, and raised its annual rate base growth target from 5%-7% to 6%-8%.