Southwest Gas Holdings, Inc. Reports Fourth Quarter and Full-Year 2025 Financial Results
Rhea-AI Summary
Southwest Gas Holdings (NYSE: SWX) reported 2025 net income of $300 million and adjusted net income of $284 million, exceeding the top end of guidance. The board approved a 4% dividend increase to $0.645 quarterly ($2.58 annual). Utility adjusted ROE was 8.3% and adjusted earnings grew ~8.7% YoY.
The company completed separation from Centuri, generated ~$1.35 billion net proceeds, invested $855 million in 2025 capex, and noted potential $1.7 billion Great Basin expansion with FERC pre-filing approval.
Positive
- Net income $300M; adjusted net income $284M
- Utility adjusted ROE of 8.3%
- Completed Centuri separation; ~$1.35B net proceeds
- Board approved 4% dividend increase to $2.58 annual
- Invested $855M in 2025 capital expenditures
Negative
- Corporate and administrative loss increased to $(65.5)M
- Depreciation and amortization up $27.6M year-over-year
- Interest expense increased, lowering net income impact
Market Reaction – SWX
Following this news, SWX has declined 3.52%, reflecting a moderate negative market reaction. Our momentum scanner has triggered 5 alerts so far, indicating moderate trading interest and price volatility. The stock is currently trading at $84.90. This price movement has removed approximately $224M from the company's valuation.
Data tracked by StockTitan Argus (15 min delayed). Upgrade to Silver for real-time data.
Key Figures
Market Reality Check
Peers on Argus
SWX is roughly flat at -0.15% while key gas utility peers are mixed: OGS -1.21%, SR -0.26%, UGI -0.16%, BKH +0.24%, NJR +0.28%. This points to a stock-specific reaction rather than a broad sector move.
Previous Earnings Reports
| Date | Event | Sentiment | Move | Catalyst |
|---|---|---|---|---|
| 2025-11-05 | Q3 2025 earnings | Positive | -4.1% | Reported strong Q3 2025 earnings and completed full Centuri separation with debt paydown. |
| 2025-08-06 | Q2 2025 earnings | Positive | -1.7% | Q2 2025 results with higher adjusted net income and sizable debt reduction via Centuri deals. |
| 2025-05-12 | Q1 2025 earnings | Positive | -7.8% | Strong Q1 2025 net income, Arizona rate increase and reaffirmed 2025 guidance with solid liquidity. |
| 2025-02-26 | FY 2024 earnings | Positive | -2.5% | Reported strong 2024 results, higher utility net income, capital investment and Centuri IPO progress. |
| 2024-11-06 | Q3 2024 earnings | Neutral | +0.0% | Mixed Q3 2024 earnings with modest utility improvement and rate case progress across jurisdictions. |
Recent earnings releases with broadly positive fundamentals have often been followed by negative one-day price reactions, highlighting a pattern of weak or contrarian trading around results.
Across the last five earnings events from 2024–2025, Southwest Gas Holdings repeatedly reported improving utility ROE, customer growth and stronger balance sheet metrics, including Centuri separation proceeds and debt reduction. Yet the stock often traded down after these reports, with four of five earnings days showing negative 24-hour moves. Against this backdrop, today’s 2025 year-end results and dividend increase arrive while the share price trades near its 52-week high, suggesting fundamentals have steadily improved even as short-term earnings reactions were frequently muted or negative.
Historical Comparison
In the past five earnings releases, SWX averaged a -3.19% one-day move despite generally improving utility metrics. Today’s roughly flat -0.15% reaction sits milder than that history.
Earnings releases from early 2024 through late 2025 show a progression of utility ROE improvement, customer growth, and balance sheet strengthening, supported by Centuri separation proceeds, debt reduction, and advancing rate cases in multiple jurisdictions.
Market Pulse Summary
This announcement highlights solid 2025 financial performance, with net income of $439.826M, diluted EPS of $6.08, and a 4% dividend increase to $2.58 annually. The company reports $855M of 2025 capex and about $1.3B in liquidity, plus progress toward a potential 2028 Great Basin expansion estimated at $1.7B. Investors may track future rate case outcomes, execution on capital plans, and whether upcoming earnings continue the trend seen across prior quarters.
Key Terms
adjusted net income financial
return on equity financial
ffo/debt financial
rate case regulatory
binding precedent agreements regulatory
restricted stock units financial
performance stock units financial
AI-generated analysis. Not financial advice.
Delivered
Utility 2025 FFO/Debt of
Initiated 2026 and Forward-Looking EPS and Rate Base Guidance Metrics
"We are extremely proud to have successfully executed our 2025 financial and strategic priorities, which have positioned Southwest Gas Holdings as a pure‑play, fully regulated natural gas business," said Karen Haller, President and Chief Executive Officer of Southwest Gas Holdings. "Our disciplined regulatory strategy, effective cost management, completion of the full separation from Centuri, and continued customer growth across our service territories have created a solid foundation and a strong credit profile for 2026 and beyond," Haller added.
"While we have made significant progress in delivering strong and predictable returns for our stockholders, we remain focused every day on being a premier natural gas business in every aspect of our operations. To that end, we continue to invest in our infrastructure to ensure safe, reliable services for our customers while also taking steps to improve recovery. We plan to file a rate case this week to refresh customer rates in
"The dividend increase further reflects the Company's successful transition to a fully regulated natural gas business. Our strengthened position supports returning more value to stockholders while preserving balance sheet flexibility to fund ongoing and future capital expansion needs. Going forward, management expects to continue recommending annual dividend increases to the board, with the potential for larger increases in the longer term, following the expected completion of key regulatory initiatives and the projected 2028 Great Basin Gas Transmission Company expansion project," added Haller.
"Finally, as reflected in our initiated earnings‑per‑share and rate base guidance, we anticipate significant growth driven by the potential 2028 Great Basin expansion in northern
All dividend decisions remain at the discretion of the board of directors. Future dividend actions will consider multiple factors including capital requirements, liquidity and overall financial condition, the dividend yield competitiveness, economic conditions, potential equity dilution, credit implications, and other relevant considerations.
Consistent with industry practice, the Company expects to announce its second quarter 2026 dividend declaration, including ex-dividend, record, and payable dates during the second quarter of 2026.
The Company has paid quarterly dividends continuously since going public in 1956.
Additional dividend information, including the tax status of Southwest Gas Holdings, Inc.'s dividend distributions, can be obtained through the Investor Relations section of its website, www.swgasholdings.com.
SOUTHWEST GAS HOLDINGS, INC. SUMMARY OPERATING RESULTS
Summary Financial Results | Three Months Ended | Twelve Months Ended | |||||
(In thousands, except per share items) | 2025 | 2024 | 2025 | 2024 | |||
Results of Consolidated Operations | |||||||
Contribution to net income - natural gas distribution | $ 105,724 | $ 97,185 | $ 300,308 | $ 261,176 | |||
Contribution to net income - corporate and administrative | (778) | (10,348) | (65,472) | (40,197) | |||
Income (loss) from continuing operations, net of taxes | 104,946 | 86,837 | 234,836 | 220,979 | |||
Income (loss) from discontinued operations, net of taxes(1) | $ (1,470) | $ 5,619 | $ 204,990 | $ (22,164) | |||
Net income attributable to Southwest Gas Holdings | $ 103,476 | $ 92,456 | $ 439,826 | $ 198,815 | |||
Non-GAAP adjustments to net income - natural gas distribution(2) | $ (5,513) | $ — | $ (16,362) | $ — | |||
Adjusted net income - natural gas distribution(2) | $ 100,211 | $ 97,185 | $ 283,946 | $ 261,176 | |||
Non-GAAP adjustments - continuing operations(2) | $ (6,182) | $ — | $ 28,931 | $ — | |||
Adjusted net income - continuing operations(2) | $ 98,764 | $ 86,837 | $ 263,767 | $ 220,979 | |||
Consolidated earnings per diluted share | $ 1.43 | $ 1.28 | $ 6.08 | $ 2.76 | |||
Consolidated earnings per diluted share from continuing ops. | 1.45 | 1.20 | 3.25 | 3.07 | |||
Non-GAAP adjustments - continuing operations(2) | (0.09) | — | 0.40 | — | |||
Adjusted consolidated earnings per diluted share from continuing operations(2) | $ 1.36 | $ 1.20 | $ 3.65 | $ 3.07 | |||
Weighted average diluted shares | 72,550 | 72,141 | 72,337 | 72,032 | |||
(1) Including the impacts of noncontrolling interests. All items related to the disposition of Centuri are included in discontinued operations. |
(2) For a reconciliation of non-GAAP financial measures, see the table later in this press release. |
Recent Operational and Financial Highlights
- Southwest Gas Holdings completed its full separation, including the deconsolidation, of Centuri Holdings, Inc. ("Centuri"), its former subsidiary. The separation generated approximately
of net proceeds (net of transaction costs) with a portion of net proceeds used to repay$1.35 billion previously outstanding on the Term Loan and the remaining balance that had been outstanding on the revolving credit facility at Southwest Gas Holdings;$550 million - Southwest Gas Corporation ("Southwest Gas", "Utility", or "Natural Gas Distribution" segment) delivered Utility return on period-end equity ("ROE") of
8.8% and adjusted ROE of8.3% over the 12 months ended December 31, 2025, and year-over-year earnings growth of15.0% and adjusted earnings growth of8.7% over 2024; - In March 2025, the Arizona Corporation Commission ("ACC") approved an annual revenue increase of approximately
, supporting timely recovery of investments made to maintain safe, reliable service and serve growing customer demand, including a$80.2 million 9.84% allowed return on equity on a48.5% equity layer. In July 2025, the ACC also approved a System Integrity Mechanism, with a cap on qualifying capital, to help fund critical infrastructure investments;$50 million - In June 2025,
Nevada Governor Lombardo signed Senate Bill 417, new legislation allowing Southwest Gas to apply to the Public Utilities Commission ofNevada for alternative ratemaking plans; in July 2025, Southwest Gas received approval to reduce customer rates in order to accelerate the return toNevada customers of the amount of purchased gas costs over-collected under its purchased gas cost recovery mechanism; and in September 2025, Southwest Gas filed a Nevada Gas Resource Plan as required by Senate Bill 281; - In December 2025, Great Basin Gas Transmission Company ("Great Basin") announced the execution of binding precedent agreements for its potential 2028 expansion project with an estimated
of potential incremental capital investment;$1.7 billion - Southwest Gas invested
in capital expenditures1 (on an accrual basis) during 2025 to strengthen and modernize infrastructure to support new and existing customer demand;$855 million - Southwest Gas achieved gross margin of
and$237.5 million and operating margin of$785.6 million and$412.5 million for the respective three and twelve months ended December 31, 2025;$1.4 billion - Southwest Gas added approximately 37,000 new meter sets during the twelve months ended December 31, 2025, a
1.6% customer growth rate over the same period; - As of December 31, 2025, the Company had
of cash and cash equivalents on hand, and nearly$577 million in available liquidity; and$1.3 billion - Best in Customer Satisfaction with Residential Natural Gas Service in the West among Large Utilities 6 years in a row at Southwest Gas.2
1 Includes approximately
2 Southwest Gas received the highest score in the West Large segment (serving 400,000 or more residential customers) of the J.D. Power 2020 - 2025 U.S. Gas Utility Residential Customer Satisfaction Study of customers' satisfaction nationally among gas residential customers. Visit jdpower.com/awards for more details.
Earnings Reconciliation Table
The table below provides a reconciliation of net income attributable to Southwest Gas Holdings for the three and twelve months ended December 31, 2025, from the same periods in 2024 (items are in millions and are before related income tax impact unless otherwise noted):
Three Months | Twelve Months | ||||||
Net income attributable to Southwest Gas Holdings – December 31, 2024 | $ 92.5 | $ 198.8 | |||||
Increase (decrease) in Southwest Gas net income: | |||||||
Operating Margin(1) | 25.2 | 119.6 | |||||
Operations and maintenance expenses | (7.2) | (16.8) | |||||
Depreciation and amortization | (6.6) | (27.6) | |||||
Other income and deductions, net | 6.7 | (1.9) | |||||
Interest expense, net | (2.5) | (19.4) | |||||
Other (includes taxes other than income taxes) | (1.1) | (5.1) | |||||
Income tax expense | (6.0) | (9.6) | |||||
Total increase in Southwest Gas net income | 8.5 | 39.2 | |||||
Increase (decrease) in corporate and administrative net loss | 9.6 | (25.3) | |||||
Increase in income from continuing operations | 18.1 | 13.9 | |||||
Increase (decrease) in discontinued operations(2) | (7.1) | 227.2 | |||||
Net income attributable to Southwest Gas Holdings – December 31, 2025 | $ 103.5 | $ 439.9 | |||||
Net income attributable to Southwest Gas Holdings from continuing operations – December 31, 2025 | $ 104.9 | $ 234.8 | |||||
Non-GAAP adjustments - continuing operations(1) | (6.2) | $ 28.9 | |||||
Adjusted Net income attributable to Southwest Gas Holdings from continuing operations - December 31, 2025 | $ 98.7 | $ 263.7 | |||||
(1) For a reconciliation of non-GAAP financial measures to their comparable GAAP measures, see the tables later in this press release. |
(2) Including the impacts of noncontrolling interests. All items related to the disposition of Centuri are included in discontinued operations. |
Southwest Gas Holdings' net income from continuing operations was
Southwest Gas Holdings' net income from continuing operations was
Southwest Gas / Natural Gas Distribution - Fourth Quarter 2025
In the three months ended December 31, 2025 compared to the same period in 2024, the increase in Southwest Gas' net income of
higher Operating margin primarily driven by updated rates in$25.2 million Arizona and all other territories adding approximately of incremental margin and$21.8 million attributable to customer growth. Customer growth is reflective of approximately 37,000 first-time meter sets added in 2025.$2.3 million higher Other income (which is net of other deductions) primarily driven by$6.7 million increase in values associated with company owned life insurance ("COLI") policies, along with timing differences in contributions to the Southwest Gas Foundation in 2025 compared to the fourth quarter of 2024. Offsetting the increase was a$3.2 million decrease in interest income earned in money market accounts.$2.3 million
Partially offset by:
higher Operations and maintenance expense primarily attributable to higher outside services costs of$7.2 million and higher employee-related labor costs of$5.0 million . These increases were partially offset by reductions in insurance costs.$2.6 million higher Depreciation and amortization expense reflecting a$6.6 million , or$672.1 million 6% , increase in gas plant in service since the corresponding fourth quarter of 2024. The increase in plant was primarily attributable to scheduled pipe replacement activities, new infrastructure, pipeline capacity reinforcement work, and franchise requirements. higher Net interest deductions primarily due to amounts incurred on the over-collected purchased gas adjustment ("PGA") balance, including interest expense accrued associated with the regulatory accounts.$2.5 million higher Income tax expense due to pre-tax income differences and the amortization of excess accumulated deferred income taxes for GAAP presentation, however, income tax expense was$6.0 million higher as adjusted.$0.5 million
Southwest Gas / Natural Gas Distribution - Full Year 2025
In the twelve months ended December 31, 2025 compared to the same period in 2024, the increase in Southwest Gas' net income of
higher Operating margin primarily driven by updated rates in$119.6 million Arizona and all other territories that better align with Southwest Gas' cost of service and capital investments adding approximately of incremental margin and$95.2 million attributable to customer growth. Customer growth is reflective of approximately 37,000 first-time meter sets added in 2025. Contributing to the increase is also$11.5 million related to the combined impacts of increases in recovery/return offset by a comparable increase in depreciation and amortization expense in regulatory account balances noted below and$8.0 million attributable to the variable interest expense adjustment mechanism in$5.9 million Nevada offset by a comparable increase in amortization that is recognized in interest expense.
Partially offset by:
higher Operations and maintenance expense primarily attributable to higher than anticipated increases in incentive compensation costs of$16.8 million , higher outside services costs of$5.8 million , higher cloud-computing costs of$4.8 million , and higher employee-related labor costs of$4.4 million . These increases were partially offset by reductions in leak survey and line locating expenses.$4.3 million higher Depreciation and amortization expense reflecting a$27.6 million , or$672.1 million 6% , increase in gas plant in service in the current year, in addition to in higher amortization related to regulatory account balances noted above. The increase in plant was primarily attributable to scheduled pipe replacement activities, new infrastructure, pipeline capacity reinforcement work, and franchise requirements.$8.0 million lower Other income (which is net of other deductions) primarily driven by a$1.9 million decrease in interest income. This decrease was mainly driven by lower interest income earned on money market investments and interest income earned on Southwest Gas' regulatory asset balances, including a reduction in the under-collected PGA balance for$12.6 million California . Additionally,Arizona andNevada transitioned from net under-collected balances during the beginning of 2024 to over-collected balances at the end of 2024 and remained over-collected at the end of 2025. Offsetting the decrease in interest income was primarily related to timing differences in contributions to the Southwest Gas Foundation in 2025 compared to 2024,$6.9 million increase in values associated with COLI policies, and$1.9 million gain on the sale of certain miscellaneous assets in 2025.$1.6 million higher Net interest deductions primarily due to amounts incurred on higher over-collected PGA balances for$19.4 million Arizona andNevada when compared to 2024, as well as higher variable interest expense adjustment mechanism inNevada of associated with Southwest Gas' industrial development revenue bonds noted above.$5.9 million higher Taxes other than income taxes due primarily to increases in property taxes across all of Southwest Gas' jurisdictions.$5.1 million higher Income tax expense due to approximately$9.6 million primarily due to higher pre-tax income and lower amortization of excess accumulated deferred income taxes, partially offset by a tax benefit of$26.0 million due to changes in estimated future state apportionment rates; however, income tax expense was$16.4 million lower as adjusted.$6.8 million
Southwest Gas Holdings Guidance and Outlook:
The Company has initiated the following 2026 and forward-looking guidance ranges, as follows:
(in millions, except percentages) | Current Estimates | |
2026 Earnings per share from continuing operations | ||
2026 Capital expenditures(1) | ||
2026 - 2030 Earnings per share from continuing operations CAGR(2) | ||
2026- 2030 Capital expenditures(3) | ||
2026 - 2030 Rate base CAGR(2) |
(1) Includes approximately |
(2) 2025 compound annual growth rate ("CAGR") base year: adjusted 2025 earnings per share from continuing operations of |
(3) Includes approximately |
Corporate and Administrative - Fourth Quarter 2025
In the three months ended December 31, 2025 compared to the same period in 2024, the decrease in net loss of
lower Net interest deductions primarily driven by the repayment of the$10.3 million term loan earlier in 2025 as well as the decrease in the balance that was previously outstanding on the revolving credit facility.$550 million higher Other income (which is net of other deductions) primarily driven by a$5.4 million increase in interest income earned on money market accounts.$5.4 million
Partially offset by:
higher Income tax expense primarily driven by future state apportionment and income tax consolidation adjustments.$3.9 million higher Operations and maintenance expenses primarily due to higher severance costs.$2.2 million
Corporate and Administrative - Full Year 2025
In the twelve months ended December 31, 2025 compared to the same period in 2024, the increase in net loss of
higher Income tax expense primarily due to increases in estimated future state apportionment rates from$53.2 million Arizona andCalifornia of combined with lower pre-tax loss.$45.3 million - Partially offset by:
lower net interest deductions primarily driven by the repayment of the$22.9 million term loan in the Summer of 2025 as well as the decrease in the balance that was previously outstanding on the revolving credit facility.$550 million higher other income (which is net of other deductions) primarily driven by a$7.8 million increase in interest income earned on money market accounts.$7.8 million
Discontinued Operations - Fourth Quarter 2025
In the three months ended December 31, 2025 compared to the same period in 2024, the decrease in net income of
reduction in Centuri's pre-tax income attributable to the Company.$8.1 million
Discontinued Operations - Full Year 2025
In the twelve months ended December 31, 2025 compared to the same period in 2024, the increase in net income of
gain from Centuri deconsolidation, inclusive of a$343.1 million remeasurement gain from adjusting the$222.9 million 30.9% retained interest to fair value as of August 11, 2025. This retained interest was later sold on September 5, 2025. lower Centuri separation related costs.$3.7 million
Partially offset by:
higher income tax expense primarily related to the sale of Centuri.$100.4 million loss from the sale of the Company's$9.7 million 30.9% retained interest on September 5, 2025. reduction in Centuri's pre-tax loss attributable to the Company.$9.6 million
Conference Call and Webcast
Southwest Gas Holdings will host a conference call on Wednesday, February 25, 2026 at 12:00 p.m. ET to discuss its fourth quarter and full year 2025 results. The associated press releases and presentation slides are available at https://investors.swgasholdings.com.
The call will be webcast live on the Company's website at www.swgasholdings.com. The telephone dial-in numbers in the
About Southwest Gas Holdings
Southwest Gas Holdings, Inc., through its primary operating subsidiary, Southwest Gas Corporation, engages in the business of purchasing, distributing and transporting natural gas for its customers. Southwest Gas Corporation is a dynamic energy company committed to exceeding the expectations of over 2 million customers in
Forward-Looking Statements: This press release contains forward-looking statements within the meaning of the
Non-GAAP Measures. This press release contains financial measures that have not been calculated in accordance with accounting principles generally accepted in the
Management also uses the non-GAAP measure, operating margin, related to its natural gas distribution operations. Southwest Gas recognizes operating revenues from the distribution and transportation of natural gas (and related services) to customers. Gas cost is a tracked cost, which is passed through to customers without markup under purchased gas adjustment mechanisms, impacting revenues and net cost of gas sold on a dollar-for-dollar basis, thereby having no impact on Southwest Gas' profitability. Therefore, management routinely uses operating margin, defined by management as regulated operations revenues less the net cost of gas sold, in its analysis of Southwest Gas' financial performance. Operating margin also forms a basis for Southwest Gas' various regulatory decoupling mechanisms. Management believes supplying information regarding operating margin provides investors and other interested parties with useful and relevant information to analyze Southwest Gas' financial performance in a rate-regulated environment.
The Southwest Gas Holdings, Inc. tables included herein provides a reconciliation for these non-GAAP measures.
We do not provide a reconciliation of forward-looking Non-GAAP Measures to the corresponding forward-looking GAAP measure due to our inability to project special charges and certain expenses.
SOUTHWEST GAS HOLDINGS, INC. CONSOLIDATED EARNINGS RESULTS (In thousands, except per share amounts)
| ||||||||
Three Months Ended | Twelve Months Ended | |||||||
2025 | 2024 | 2025 | 2024 | |||||
Consolidated Operating Revenues | $ 480,735 | $ 553,059 | $ 1,940,380 | $ 2,475,216 | ||||
Net Income: | ||||||||
Continuing operations | $ 104,946 | $ 86,837 | $ 234,836 | $ 220,979 | ||||
Discontinued operations(1) | $ (1,470) | $ 5,619 | $ 204,990 | $ (22,164) | ||||
Net income applicable to Southwest Gas Holdings | $ 103,476 | $ 92,456 | $ 439,826 | $ 198,815 | ||||
Weighted Average Common Shares - Basic | 72,337 | 71,916 | 72,162 | 71,841 | ||||
Weighted Average Common Shares - Diluted | 72,550 | 72,141 | 72,337 | 72,032 | ||||
Basic earnings (loss) per share: | ||||||||
Continuing operations | $ 1.45 | $ 1.21 | $ 3.25 | $ 3.08 | ||||
Discontinued operations(1) | (0.02) | 0.08 | 2.84 | (0.31) | ||||
Net earnings (loss) per share - basic | $ 1.43 | $ 1.29 | $ 6.09 | $ 2.77 | ||||
Diluted earnings (loss) per share: | ||||||||
Continuing operations | $ 1.45 | $ 1.20 | $ 3.25 | $ 3.07 | ||||
Discontinued operations(1) | (0.02) | 0.08 | 2.83 | (0.31) | ||||
Net earnings (loss) per share - diluted | $ 1.43 | $ 1.28 | $ 6.08 | $ 2.76 | ||||
Reconciliation of Gross margin to Operating Margin (non-GAAP measure) | ||||||||
Utility Gross Margin | $ 237,513 | $ 225,729 | $ 785,619 | $ 696,964 | ||||
Plus: | ||||||||
Operations and maintenance (excluding Admin & General) expense | 85,963 | 79,081 | 328,501 | 325,152 | ||||
Depreciation and amortization expense | 89,021 | 82,432 | 330,724 | 303,095 | ||||
Operating Margin | $ 412,497 | $ 387,242 | $ 1,444,844 | $ 1,325,211 | ||||
(1) Including the impacts of noncontrolling interests. All items related to the disposition of Centuri are included in discontinued operations. |
Reconciliation of non-GAAP financial measure of Adjusted net income (loss) and Adjusted diluted earnings (loss) per share and their comparable GAAP measure of Net income (loss) and Diluted earnings (loss) per share is presented below. Amounts in thousands, except per share amounts and percentages
Three Months Ended | Twelve Months Ended | |||||||
2025 | 2024 | 2025 | 2024 | |||||
Reconciliation of Net income (loss) to non-GAAP measure of Adjusted net income (loss) | ||||||||
Net income applicable to Natural Gas Distribution (GAAP) | $ 105,724 | $ 97,185 | $ 300,308 | $ 261,176 | ||||
Plus: | ||||||||
State income tax apportionment associated with certain one-time events(1) | (5,513) | — | (16,362) | — | ||||
Adjusted net income applicable to Natural Gas Distribution | $ 100,211 | $ 97,185 | $ 283,946 | $ 261,176 | ||||
Natural Gas Distribution Average Equity (GAAP)(2) | $ 3,411,882 | |||||||
Natural Gas Distribution Return on Equity (GAAP) | 8.8 % | |||||||
Adjusted Natural Gas Distribution Average Equity(2) | $ 3,404,435 | |||||||
Adjusted Natural Gas Distribution Return on Equity | 8.3 % | |||||||
Net loss - Corporate and administrative (GAAP) | $ (778) | $ (10,348) | $ (65,472) | $ (40,197) | ||||
Plus: | ||||||||
State income tax apportionment associated with certain one-time events(1) | (669) | — | 45,293 | — | ||||
Adjusted net loss applicable to Corporate and administrative | $ (1,447) | $ (10,348) | $ (20,179) | $ (40,197) | ||||
Income (loss) from continuing operations, net of taxes (GAAP) | $ 104,946 | $ 86,837 | $ 234,836 | $ 220,979 | ||||
Plus: | ||||||||
State income tax apportionment associated with certain one-time events(1) | (6,182) | — | 28,931 | — | ||||
Adjusted net income applicable to Southwest Gas Holdings | $ 98,764 | $ 86,837 | $ 263,767 | $ 220,979 | ||||
Weighted average shares - diluted | 72,550 | 72,141 | 72,337 | 72,032 | ||||
Earnings per share from continuing operations: | ||||||||
Diluted earnings per share | $ 1.45 | $ 1.20 | $ 3.25 | $ 3.07 | ||||
Adjusted consolidated earnings per diluted share | $ 1.36 | $ 1.20 | $ 3.65 | $ 3.07 | ||||
(1) Represents the non-recurring impact of remeasuring state deferred taxes, primarily related to the tax deconsolidation of Centuri and the inclusion of the 2028 Great Basin Expansion Project. | ||||||||
(2) Natural Gas Distribution Equity represents a trailing five quarter average. | ||||||||
Reconciliation of non-GAAP financial measure of FFO / Debt and its comparable GAAP measure is presented below. Amounts in thousands, except per share amounts and percentages
Twelve Months | ||||||
2025 | ||||||
Reconciliation of Revenue to non-GAAP measure of FFO | ||||||
Revenue - Natural Gas Distribution | $ 1,942,480 | |||||
Less: | ||||||
Net cost of gas sold | (497,636) | |||||
Operations and maintenance | (537,644) | |||||
Taxes other than income taxes | (94,070) | |||||
EBITDA - Natural Gas Distribution | $ 813,130 | |||||
Standard & Poor's ("S&P") EBITDA Adjustments(1) | 12,989 | |||||
S&P Adjusted EBITDA - Natural Gas Distribution | $ 826,119 | |||||
S&P FFO Adjustments(2) | (180,671) | |||||
S&P FFO - Natural Gas Distribution | $ 645,448 | |||||
Reconciliation of Debt to non-GAAP measure of Adjusted Debt | ||||||
Total Debt - Natural Gas Distribution | $ 3,508,012 | |||||
Pension & Other Debt / Deferred Comp. | 18,522 | |||||
Ending Cash | (56,408) | |||||
S&P Adjusted Total Debt - Natural Gas Distribution | $ 3,470,126 | |||||
S&P FFO / Debt Calculation - Natural Gas Distribution | ||||||
S&P FFO | $ 645,448 | |||||
S&P Adjusted Total Debt | $ 3,470,126 | |||||
S&P FFO / Debt - Natural Gas Distribution | 18.6 % | |||||
(1) Earnings before interest, taxes, depreciation, and amortization ("EBITDA") Adjustments: Stock Compensation Expense | ||||||
(2) Funds from operations ("FFO") Adjustments: Cash Interest Paid, Debt Portion of AFUDC, and Cash Taxes Paid | ||||||
FINANCIAL STATISTICS | |||
Market value to book value per share at quarter end | 146 % | ||
Twelve months to date return on equity | -- gas segment | 8.8 % | |
Twelve months to date adjusted return on equity(1) | -- gas segment | 8.3 % | |
Common stock dividend yield at quarter end | 3.1 % | ||
Customer to employee ratio at quarter end | -- gas segment | 930 to 1 | |
(1) For a reconciliation of non-GAAP financial measures to their comparable GAAP measures, see the tables earlier in this press release. |
GAS DISTRIBUTION SEGMENT | Authorized Rate Base | Authorized Rate of | Authorized Return on | |||
Rate Jurisdiction | ||||||
$ 3,175,484 | 7.03 % | 9.84 % | ||||
1,780,757 | 7.02 % | 9.50 % | ||||
227,060 | 7.01 % | 9.50 % | ||||
285,691 | 8.02 % | 11.16 % | ||||
92,983 | 7.91 % | 11.16 % | ||||
56,818 | 7.91 % | 11.16 % | ||||
Great Basin Gas Transmission Company(5) | 190,988 | 8.17 % | 11.95 % | |||
Total/Weighted Average | 5,809,781 | 7.14 % | 9.89 % |
(1) Effective March 2025. |
(2) Effective July 2025. |
(3) Effective April 2024. |
(4) Authorized returns updated effective January 1, 2024, due to an Automatic Rate of Return Trigger Mechanism. |
(5) Estimated amounts based on 2024 rate case settlement. |
SYSTEM THROUGHPUT BY CUSTOMER CLASS | Year Ended December 31, | |||||
(In dekatherms) | 2025 | 2024 | 2023 | |||
Residential | 72,449,849 | 77,066,236 | 86,965,340 | |||
Small commercial | 32,454,919 | 33,289,392 | 35,091,975 | |||
Large commercial | 10,884,870 | 10,838,926 | 11,091,489 | |||
Industrial / Other | 5,194,722 | 5,535,745 | 7,759,919 | |||
Transportation | 83,709,265 | 92,698,389 | 85,685,447 | |||
Total system throughput | 204,693,625 | 219,428,688 | 226,594,170 | |||
View original content to download multimedia:https://www.prnewswire.com/news-releases/southwest-gas-holdings-inc-reports-fourth-quarter-and-full-year-2025-financial-results-302696316.html
SOURCE Southwest Gas Holdings, Inc.
