Free Trial

TXNM Energy (TXNM) Financials

TXNM Energy logo
$52.99 -0.71 (-1.32%)
Closing price 04/25/2025 03:59 PM Eastern
Extended Trading
$52.94 -0.05 (-0.08%)
As of 04/25/2025 04:29 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 Polygon.io. Learn more.
Annual Income Statements for TXNM Energy

Annual Income Statements for TXNM Energy

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
16 117 80 86 77 173 196 170 88 242
Consolidated Net Income / (Loss)
31 132 95 101 92 187 212 185 107 259
Net Income / (Loss) Continuing Operations
31 502 95 101 92 187 212 185 107 259
Total Pre-Tax Income
46 195 226 109 67 208 244 211 91 280
Total Operating Income
124 285 315 236 144 285 308 394 231 453
Total Gross Profit
489 1,049 725 731 601 777 823 927 851 1,095
Total Revenue
1,439 1,363 1,445 1,437 1,458 1,523 1,780 2,250 1,939 1,971
Operating Revenue
1,439 1,363 1,445 1,437 1,458 1,523 1,780 - 1,939 1,971
Total Cost of Revenue
950 314 720 705 856 746 957 1,323 1,089 877
Operating Cost of Revenue
878 238 644 626 776 664 871 1,230 993 776
Other Cost of Revenue
72 76 77 80 80 82 86 93 96 101
Total Operating Expenses
365 394 410 495 457 492 514 532 619 641
Selling, General & Admin Expense
179 185 178 188 189 216 230 227 228 247
Depreciation Expense
186 209 232 241 268 276 284 305 320 385
Other Operating Expenses / (Income)
- - - - - - - - 72 8.98
Total Other Income / (Expense), net
-78 -90 -89 -127 -77 -77 -64 -182 -141 -173
Interest Expense
115 129 128 127 121 114 97 128 190 228
Interest & Investment Income
23 42 43 -1.64 44 36 32 -62 41 50
Other Income / (Expense), net
14 -2.73 -4.73 1.89 0.05 1.24 1.64 7.72 8.34 4.43
Income Tax Expense
15 63 130 7.78 -25 21 33 26 -16 22
Preferred Stock Dividends Declared
0.53 0.53 0.53 0.53 0.53 0.53 0.53 - 0.53 0.53
Net Income / (Loss) Attributable to Noncontrolling Interest
15 15 15 15 14 14 15 15 19 16
Basic Earnings per Share
$0.20 $1.47 $1.00 $1.07 $0.97 $2.16 $2.28 $1.97 $1.02 $2.67
Weighted Average Basic Shares Outstanding
79.76M 79.76M 79.89M 118.78M 118.78B 124.96M 124.96M 124.96M 129.32M 131.78M
Diluted Earnings per Share
$0.20 $1.46 $1.00 $1.07 $0.97 $2.15 $2.27 $1.97 $1.02 $2.67
Weighted Average Diluted Shares Outstanding
79.76M 79.76M 79.89M 118.78M 118.78B 124.96M 124.96M 124.96M 129.32M 131.78M
Weighted Average Basic & Diluted Shares Outstanding
79.76M 79.76M 79.89M 118.78M 118.78B 124.96M 124.96M 124.96M 129.32M 131.78M
Cash Dividends to Common per Share
$0.82 $0.90 $0.99 $1.09 $1.18 $1.25 $1.33 $1.41 $1.49 $1.57

Quarterly Income Statements for TXNM Energy

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

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders
122 16 55 45 38 -50 47 48 131 16
Consolidated Net Income / (Loss)
127 20 60 49 43 -46 50 52 136 20
Net Income / (Loss) Continuing Operations
127 20 60 49 43 -46 50 52 136 20
Total Pre-Tax Income
140 29 70 58 38 -75 38 61 160 22
Total Operating Income
183 57 99 92 87 -47 81 106 191 76
Total Gross Profit
317 195 232 229 228 162 234 260 359 242
Total Revenue
730 576 544 477 506 412 437 488 569 477
Operating Revenue
730 - 544 477 506 412 437 488 569 477
Total Cost of Revenue
412 381 312 248 278 251 203 228 210 235
Operating Cost of Revenue
390 359 286 224 256 227 177 204 184 211
Other Cost of Revenue
23 22 26 24 22 24 26 24 26 25
Total Operating Expenses
135 138 133 137 141 208 153 154 168 166
Selling, General & Admin Expense
58 62 55 54 58 60 55 60 65 67
Depreciation Expense
77 76 78 79 80 82 93 94 97 100
Other Operating Expenses / (Income)
- - 0.00 3.73 2.32 66 4.46 0.00 6.14 -1.62
Total Other Income / (Expense), net
-43 -27 -29 -35 -49 -28 -43 -45 -31 -54
Interest Expense
35 38 41 46 50 54 54 56 60 59
Interest & Investment Income
-12 10 11 9.14 -3.04 24 23 5.03 22 0.34
Other Income / (Expense), net
3.72 0.40 0.60 2.09 3.87 1.78 -12 6.05 5.97 4.03
Income Tax Expense
13 9.15 9.78 8.23 -5.27 -29 -13 8.97 23 1.70
Preferred Stock Dividends Declared
0.13 - 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13
Net Income / (Loss) Attributable to Noncontrolling Interest
4.17 4.23 5.13 3.99 5.06 4.36 3.04 3.78 5.06 4.15
Basic Earnings per Share
$1.42 $0.18 $0.64 $0.53 $0.44 ($0.59) $0.52 $0.53 $1.45 $0.17
Weighted Average Basic Shares Outstanding
124.96M 124.96M 124.96M 124.96M 124.96M 129.32M 129.32M 129.32M 129.32M 131.78M
Diluted Earnings per Share
$1.42 $0.18 $0.64 $0.53 $0.44 ($0.59) $0.52 $0.53 $1.45 $0.17
Weighted Average Diluted Shares Outstanding
124.96M 124.96M 124.96M 124.96M 124.96M 129.32M 129.32M 129.32M 129.32M 131.78M
Weighted Average Basic & Diluted Shares Outstanding
124.96M 124.96M 124.96M 124.96M 124.96M 129.32M 129.32M 129.32M 129.32M 131.78M

Annual Cash Flow Statements for TXNM Energy

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Net Change in Cash & Equivalents
-150 -49 23 -1.85 1.71 44 -47 2.97 -0.14 18
Net Cash From Operating Activities
387 408 523 428 503 486 548 567 551 508
Net Cash From Continuing Operating Activities
219 408 522 426 503 486 547 567 551 508
Net Income / (Loss) Continuing Operations
31 132 95 101 92 187 212 185 107 259
Consolidated Net Income / (Loss)
31 132 95 101 92 187 212 185 107 259
Depreciation Expense
223 242 268 276 301 315 320 341 354 423
Non-Cash Adjustments To Reconcile Net Income
-18 -0.76 0.64 81 121 -20 -1.95 89 61 -8.68
Changes in Operating Assets and Liabilities, net
-17 35 158 -32 -11 3.83 17 -48 30 -165
Net Cash From Investing Activities
-545 -699 -466 -476 -674 -734 -952 -950 -1,088 -1,174
Net Cash From Continuing Investing Activities
-545 -699 -466 -476 -674 -734 -952 -950 -1,088 -1,174
Purchase of Property, Plant & Equipment
-559 -600 -500 -501 -616 -679 -935 -913 -1,076 -1,247
Acquisitions
0.00 0.00 -4.08 -9.00 -38 -23 0.00 0.00 -26 -13
Purchase of Investments
-263 -661 -650 -1,007 -514 -608 -478 -565 -593 -757
Sale of Property, Plant & Equipment
- - - - - - 0.00 0.00 33 2.84
Divestitures
- - - - - - - 0.00 0.00 117
Sale and/or Maturity of Investments
252 553 637 1,041 495 591 460 526 574 707
Other Investing Activities, net
24 8.73 51 0.34 -0.04 -15 -0.01 0.67 0.04 15
Net Cash From Financing Activities
175 242 -59 46 172 292 358 386 537 684
Net Cash From Continuing Financing Activities
175 242 -35 46 172 292 358 386 537 684
Repayment of Debt
-340 -459 -306 -829 -465 -1,142 -1,397 -1,845 -3,249 -3,385
Repurchase of Common Equity
-18 -15 -14 -13 -9.92 -12 -10 -7.98 -9.65 -8.46
Payment of Dividends
-81 -88 -96 -102 -108 -117 -132 -137 -148 -159
Issuance of Debt
609 790 317 985 745 1,268 1,816 2,388 3,717 4,125
Issuance of Common Equity
- - - 0.00 0.00 283 0.00 0.00 198 99
Other Financing Activities, net
5.65 14 64 5.02 11 11 81 -11 29 13
Cash Interest Paid
103 115 121 119 115 107 91 118 155 208
Cash Income Taxes Paid
-1.89 -0.31 0.63 0.84 -2.93 0.97 1.04 -1.01 1.51 -1.00

Quarterly Cash Flow Statements for TXNM Energy

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

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents
11 -52 0.05 3.51 0.13 -3.83 7.97 8.41 -3.88 5.65
Net Cash From Operating Activities
210 140 132 111 170 139 93 77 180 159
Net Cash From Continuing Operating Activities
210 140 132 111 170 139 93 77 180 159
Net Income / (Loss) Continuing Operations
127 20 60 49 43 -46 50 52 136 20
Consolidated Net Income / (Loss)
127 20 60 49 43 -46 50 52 136 20
Depreciation Expense
86 85 87 87 89 91 103 103 108 109
Non-Cash Adjustments To Reconcile Net Income
17 -2.84 -2.14 0.74 12 50 -12 2.52 -5.47 6.63
Changes in Operating Assets and Liabilities, net
-20 37 -14 -26 27 43 -48 -81 -58 23
Net Cash From Investing Activities
-232 -239 -251 -279 -282 -277 -184 -295 -326 -369
Net Cash From Continuing Investing Activities
-232 -239 -251 -279 -282 -277 -184 -295 -326 -369
Purchase of Property, Plant & Equipment
-227 -210 -264 -273 -271 -268 -289 -293 -324 -342
Purchase of Investments
-98 -232 -96 -186 -142 -170 -305 -113 -339 -0.21
Sale and/or Maturity of Investments
92 203 92 183 138 162 303 110 333 -38
Other Investing Activities, net
0.18 -0.02 0.01 -0.00 0.04 - -0.02 -0.03 3.43 12
Net Cash From Financing Activities
25 98 120 171 112 134 100 227 142 216
Net Cash From Continuing Financing Activities
34 47 120 171 112 134 100 227 142 216
Repayment of Debt
-282 -1,660 -458 -1,403 -429 -958 -678 -1,597 -549 -561
Repurchase of Common Equity
-0.22 -0.13 -8.39 -1.22 -0.01 -0.02 -5.44 -0.81 -1.74 -0.48
Payment of Dividends
-34 -35 -37 -37 -37 -37 -39 -39 -41 -40
Issuance of Debt
320 1,830 635 1,590 563 929 776 1,874 766 710
Other Financing Activities, net
30 -88 -11 23 15 2.04 46 -9.82 -31 8.21
Cash Interest Paid
29 39 40 43 39 33 49 49 50 61
Cash Income Taxes Paid
- -1.92 0.00 1.40 - 0.11 -0.49 0.09 - -0.60

Annual Balance Sheets for TXNM Energy

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Total Assets
6,009 6,471 6,646 6,866 7,299 7,940 8,667 9,257 10,253 11,212
Total Current Assets
386 378 294 303 294 377 325 411 476 499
Cash & Equivalents
46 4.52 3.97 2.12 3.83 48 1.10 4.08 2.22 4.50
Short-Term Investments
- - - - - - - - 444 476
Accounts Receivable
179 174 162 161 155 193 209 267 267 237
Inventories, net
67 73 67 72 78 66 65 67 98 167
Prepaid Expenses
- - - - - 42 37 18 20 25
Current Deferred & Refundable Income Taxes
5.85 6.07 6.88 7.97 4.93 5.67 4.88 2.35 6.70 7.68
Other Current Assets
87 83 51 59 52 23 16 52 82 58
Plant, Property, & Equipment, net
4,535 4,905 4,984 5,235 5,466 11,930 6,778 7,000 7,639 8,466
Plant, Property & Equipment, gross
6,594 7,240 7,573 7,839 8,180 14,765 16,111 9,633 10,366 11,266
Accumulated Depreciation
2,059 2,335 2,593 2,604 2,714 2,835 2,953 2,660 2,756 2,829
Total Noncurrent Assets
1,088 1,188 1,368 1,328 1,526 1,482 1,475 3,095 1,693 1,772
Long-Term Investments
260 274 341 355 454 440 463 418 120 0.26
Goodwill
278 278 278 278 278 278 278 278 278 278
Intangible Assets
- - - 0.00 131 105 - - 182 273
Other Noncurrent Operating Assets
550 580 696 695 662 659 733 2,399 1,113 1,220
Total Liabilities & Shareholders' Equity
6,009 6,471 6,646 6,866 7,299 7,940 8,667 9,257 10,253 11,212
Total Liabilities
4,272 4,715 4,873 5,101 5,545 5,820 6,432 7,001 7,842 8,617
Total Current Liabilities
629 794 836 512 967 978 664 890 1,231 1,775
Short-Term Debt
376 560 562 236 675 635 242 417 542 1,221
Accounts Payable
100 87 121 112 103 169 188 216 205 204
Customer Deposits
- - 11 11 11 6.61 5.10 6.12 6.24 6.53
Dividends Payable
18 19 21 23 25 28 0.13 32 35 37
Other Taxes Payable
58 62 62 65 77 68 70 77 99 105
Other Current Liabilities
77 65 57 65 77 63 174 143 344 202
Total Noncurrent Liabilities
3,630 3,910 4,049 4,589 4,578 4,842 5,768 6,122 6,611 6,842
Long-Term Debt
1,967 2,119 2,181 2,670 2,517 2,720 3,520 3,893 4,242 4,312
Asset Retirement Reserve & Litigation Obligation
579 583 1,080 1,050 1,048 1,034 1,076 979 1,017 993
Noncurrent Deferred Revenue
134 141 132 168 186 255 333 342 319 359
Noncurrent Deferred & Payable Income Tax Liabilities
877 941 547 601 626 695 765 823 845 899
Noncurrent Employee Benefit Liabilities
73 126 94 100 95 58 19 33 21 23
Other Noncurrent Operating Liabilities
- 0.00 15 0.00 106 - 56 53 167 255
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
12 12 - 12 12 12 12 - 12 12
Total Equity & Noncontrolling Interests
1,726 1,745 1,761 1,753 1,742 2,108 2,223 2,245 2,399 2,583
Total Preferred & Common Equity
1,655 1,676 1,695 1,688 1,679 2,049 2,168 2,192 2,349 2,536
Total Common Equity
1,655 1,676 1,695 1,688 1,679 2,049 2,168 2,192 2,349 2,536
Common Stock
1,166 1,164 1,158 1,153 1,151 1,430 1,429 1,429 1,625 1,724
Retained Earnings
560 605 634 644 628 699 810 829 787 888
Accumulated Other Comprehensive Income / (Loss)
-71 -92 -96 -109 -99 -79 -72 -66 -63 -76
Noncontrolling Interest
71 69 66 64 63 59 55 53 50 47

Quarterly Balance Sheets for TXNM Energy

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

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024
Total Assets
9,029 76 9,627 10,051 10,258 10,583 10,843
Total Current Assets
410 76 405 489 408 538 496
Cash & Equivalents
5.62 - 7.64 7.77 2.99 3.24 7.24
Short-Term Investments
- - - - - - 454
Accounts Receivable
266 - 220 269 200 302 275
Inventories, net
65 76 81 83 104 115 121
Prepaid Expenses
- - - - 0.00 0.00 34
Current Deferred & Refundable Income Taxes
- - - - - - 5.32
Other Current Assets
51 - 60 99 61 59 53
Plant, Property, & Equipment, net
6,794 0.00 7,244 7,440 7,760 7,975 8,238
Plant, Property & Equipment, gross
9,318 - 9,818 10,062 10,501 10,755 11,122
Accumulated Depreciation
2,621 - 2,680 2,729 2,813 2,855 2,910
Total Noncurrent Assets
1,357 0.00 1,438 1,581 1,641 1,630 1,656
Long-Term Investments
0.16 - 0.18 0.17 0.19 0.23 0.26
Goodwill
278 - 278 278 278 278 278
Intangible Assets
62 - 50 186 179 177 175
Other Noncurrent Operating Assets
1,016 - 1,110 1,117 1,183 1,174 1,203
Total Liabilities & Shareholders' Equity
9,029 12,156 9,627 10,051 10,258 10,583 10,843
Total Liabilities
6,762 1,147 7,302 7,753 7,841 8,120 8,324
Total Current Liabilities
426 142 1,108 1,479 942 1,000 1,370
Short-Term Debt
60 - 327 908 528 567 871
Accounts Payable
127 142 148 157 133 140 136
Customer Deposits
- - - - - - 6.53
Dividends Payable
- - - - - - 35
Other Taxes Payable
87 - 69 86 88 91 116
Other Current Liabilities
151 - 108 225 191 201 205
Total Noncurrent Liabilities
6,095 1,005 6,194 6,274 6,734 6,982 6,954
Long-Term Debt
3,894 - 3,928 3,903 4,355 4,597 4,511
Asset Retirement Reserve & Litigation Obligation
993 - 994 993 1,025 1,024 1,022
Noncurrent Deferred Revenue
351 - 346 323 334 331 363
Noncurrent Deferred & Payable Income Tax Liabilities
807 1,005 861 859 836 854 886
Noncurrent Employee Benefit Liabilities
9.42 - 29 28 19 16 13
Other Noncurrent Operating Liabilities
42 - 35 169 166 160 158
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
- - - - - - 12
Total Equity & Noncontrolling Interests
2,272 1,964 2,321 2,298 2,423 2,473 2,508
Total Preferred & Common Equity
2,202 1,964 2,262 2,235 2,356 2,403 2,460
Total Common Equity
2,272 1,964 2,321 2,298 2,423 2,473 2,460
Common Stock
1,427 805 1,424 1,425 1,624 1,625 1,625
Retained Earnings
845 1,159 898 872 799 847 909
Accumulated Other Comprehensive Income / (Loss)
- - - - - - -73
Noncontrolling Interest
- - - - - - 48

Annual Metrics and Ratios for TXNM Energy

This table displays calculated financial ratios and metrics derived from TXNM Energy's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
0.22% -5.29% 6.02% -0.58% 1.46% 4.49% 16.87% 26.39% -13.80% 1.65%
EBITDA Growth
-29.31% 45.03% 10.39% -11.22% -13.29% 35.00% 4.79% 17.87% -20.10% 48.46%
EBIT Growth
-54.04% 103.67% 10.04% -23.32% -39.37% 98.62% 8.12% 29.60% -40.30% 91.06%
NOPAT Growth
-57.18% 129.79% -30.80% 64.64% -9.34% 29.30% 3.93% 29.20% -20.85% 53.29%
Net Income Growth
-76.26% 324.40% -27.66% 6.14% -9.04% 103.31% 13.10% -12.59% -42.28% 142.07%
EPS Growth
-86.21% 630.00% -31.51% 7.00% -9.35% 121.65% 5.58% -13.22% -48.22% 161.76%
Operating Cash Flow Growth
-6.75% 5.53% 28.21% -18.19% 17.50% -3.47% 12.80% 3.54% -2.84% -7.80%
Free Cash Flow Firm Growth
-3,020.60% -79.15% 173.36% -54.37% -45.89% -17,907.31% 193.35% -128.20% 162.68% -158.93%
Invested Capital Growth
5.28% 10.11% -0.19% 3.71% 3.78% 143.39% -50.37% 36.35% -10.11% 15.32%
Revenue Q/Q Growth
-0.76% 0.02% 0.00% 3,956.62% -42.84% -42.99% 228.79% 6.72% -7.78% 3.40%
EBITDA Q/Q Growth
-32.01% 53.63% 0.00% -7.29% 23.53% -48.77% 774.93% 2.92% -13.94% 19.39%
EBIT Q/Q Growth
-55.86% 166.89% 0.00% -14.62% 115.07% -66.84% 224.87% 4.42% -29.83% 37.59%
NOPAT Q/Q Growth
-57.49% 146.24% 0.00% 962.67% 328.58% -67.11% 252.39% 3.42% -8.03% 20.55%
Net Income Q/Q Growth
-77.88% 714.73% 0.00% -0.93% 1,901.54% -65.29% 277.01% 2.72% -38.12% 34.06%
EPS Q/Q Growth
-87.34% 14,500.00% 0.00% -0.93% 846.15% -12.60% 1.34% 2.60% -43.02% 39.79%
Operating Cash Flow Q/Q Growth
-8.80% 9.67% 0.00% 0.99% 8.77% -6.57% 4.11% 0.08% -0.22% 4.11%
Free Cash Flow Firm Q/Q Growth
-33.88% 34.35% 356.22% 146.12% 152.28% -1,523.03% 1,141.81% -270.17% 375.67% -21.96%
Invested Capital Q/Q Growth
-0.24% 0.11% -1.37% -0.39% 0.76% 127.60% 4.70% 24.23% 0.44% 2.79%
Profitability Metrics
- - - - - - - - - -
Gross Margin
34.01% 76.95% 50.16% 50.90% 41.25% 51.03% 46.21% 41.19% 43.87% 55.52%
EBITDA Margin
25.11% 38.45% 40.03% 35.75% 30.55% 39.47% 35.40% 33.01% 30.60% 44.69%
Operating Margin
8.64% 20.89% 21.80% 16.43% 9.89% 18.73% 17.31% 17.50% 11.93% 23.01%
EBIT Margin
9.62% 20.69% 21.47% 16.56% 9.90% 18.81% 17.41% 17.85% 12.36% 23.23%
Profit (Net Income) Margin
2.16% 9.68% 6.60% 7.05% 6.32% 12.30% 11.90% 8.23% 5.51% 13.13%
Tax Burden Percent
67.34% 67.58% 42.27% 92.87% 137.82% 90.08% 86.67% 87.63% 118.06% 92.32%
Interest Burden Percent
33.33% 69.21% 72.75% 45.83% 46.34% 72.58% 78.90% 52.63% 37.77% 61.20%
Effective Tax Rate
32.66% 32.42% 57.73% 7.13% -37.82% 9.92% 13.33% 12.37% -18.06% 7.68%
Return on Invested Capital (ROIC)
2.26% 4.81% 3.18% 5.15% 4.50% 3.33% 3.26% 5.37% 3.88% 5.84%
ROIC Less NNEP Spread (ROIC-NNEP)
-0.46% 2.12% 1.63% 0.42% 0.49% 2.12% 2.34% 1.55% 0.35% 2.41%
Return on Net Nonoperating Assets (RNNOA)
-0.50% 2.74% 2.24% 0.60% 0.74% 6.35% 6.47% 2.90% 0.71% 4.50%
Return on Equity (ROE)
1.75% 7.55% 5.42% 5.75% 5.24% 9.67% 9.73% 8.27% 4.59% 10.34%
Cash Return on Invested Capital (CROIC)
-2.89% -4.81% 3.37% 1.51% 0.79% -80.19% 70.58% -25.39% 14.53% -8.40%
Operating Return on Assets (OROA)
2.35% 4.52% 4.73% 3.52% 2.04% 3.76% 3.73% 4.48% 2.46% 4.27%
Return on Assets (ROA)
0.53% 2.11% 1.45% 1.50% 1.30% 2.46% 2.55% 2.07% 1.10% 2.41%
Return on Common Equity (ROCE)
1.67% 7.20% 5.20% 5.51% 5.01% 9.31% 9.42% 8.05% 4.48% 10.09%
Return on Equity Simple (ROE_SIMPLE)
1.88% 7.87% 5.63% 6.00% 5.49% 9.14% 9.77% 8.45% 4.55% 10.20%
Net Operating Profit after Tax (NOPAT)
84 192 133 219 199 257 267 345 273 419
NOPAT Margin
5.82% 14.12% 9.21% 15.26% 13.63% 16.87% 15.01% 15.34% 14.08% 21.24%
Net Nonoperating Expense Percent (NNEP)
2.72% 2.69% 1.56% 4.73% 4.01% 1.20% 0.92% 3.82% 3.53% 3.42%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 5.26% 3.80% 5.16%
Cost of Revenue to Revenue
65.99% 23.05% 49.84% 49.10% 58.75% 48.97% 53.79% 58.81% 56.13% 44.48%
SG&A Expenses to Revenue
12.45% 13.56% 12.30% 13.12% 12.98% 14.20% 12.94% 10.10% 11.75% 12.54%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
25.36% 28.90% 28.36% 34.47% 31.36% 32.30% 28.90% 23.65% 31.94% 32.52%
Earnings before Interest and Taxes (EBIT)
138 282 310 238 144 287 310 401 240 458
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
361 524 579 514 445 601 630 743 593 881
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
1.17 1.33 1.59 1.67 2.12 1.71 1.68 1.76 1.45 1.65
Price to Tangible Book Value (P/TBV)
1.40 1.60 1.90 2.00 2.81 2.10 1.93 2.02 1.80 2.11
Price to Revenue (P/Rev)
1.34 1.64 1.87 1.96 2.45 2.30 2.05 1.72 1.75 2.12
Price to Earnings (P/E)
123.64 19.09 33.77 32.90 46.07 20.27 18.60 22.81 38.75 17.28
Dividend Yield
3.30% 3.14% 2.86% 3.00% 2.59% 2.80% 3.09% 3.09% 3.71% 3.18%
Earnings Yield
0.81% 5.24% 2.96% 3.04% 2.17% 4.93% 5.38% 4.38% 2.58% 5.79%
Enterprise Value to Invested Capital (EV/IC)
1.07 1.13 1.23 1.26 1.42 0.60 1.29 1.05 1.15 1.21
Enterprise Value to Revenue (EV/Rev)
2.82 3.46 3.57 3.79 4.37 4.28 3.94 3.47 3.96 4.72
Enterprise Value to EBITDA (EV/EBITDA)
11.22 8.99 8.92 10.60 14.31 10.84 11.12 10.51 12.95 10.55
Enterprise Value to EBIT (EV/EBIT)
29.28 16.71 16.64 22.87 44.18 22.75 22.62 19.45 32.05 20.30
Enterprise Value to NOPAT (EV/NOPAT)
48.41 24.49 38.77 24.82 32.07 25.37 26.23 22.62 28.13 22.20
Enterprise Value to Operating Cash Flow (EV/OCF)
10.48 11.54 9.86 12.71 12.67 13.42 12.79 13.76 13.94 18.29
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 36.63 84.63 183.17 0.00 1.21 0.00 7.51 0.00
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
1.35 1.53 1.56 1.65 1.82 1.62 1.68 1.92 1.98 2.13
Long-Term Debt to Equity
1.13 1.21 1.24 1.51 1.44 1.32 1.58 1.73 1.76 1.66
Financial Leverage
1.09 1.29 1.38 1.42 1.51 2.99 2.76 1.87 2.02 1.87
Leverage Ratio
3.33 3.57 3.73 3.83 4.03 3.93 3.81 4.00 4.19 4.29
Compound Leverage Factor
1.11 2.47 2.71 1.76 1.87 2.86 3.01 2.11 1.58 2.62
Debt to Total Capital
57.41% 60.41% 60.90% 62.23% 64.55% 61.84% 62.73% 65.75% 66.49% 68.07%
Short-Term Debt to Total Capital
9.20% 12.63% 12.48% 5.05% 13.65% 11.43% 4.04% 6.36% 7.53% 15.02%
Long-Term Debt to Total Capital
48.21% 47.77% 48.41% 57.17% 50.90% 50.41% 58.70% 59.39% 58.96% 53.05%
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%
Noncontrolling Interests to Total Capital
2.03% 1.81% 1.47% 1.62% 1.51% 1.27% 1.12% 0.81% 0.85% 0.72%
Common Equity to Total Capital
40.56% 37.78% 37.63% 36.15% 33.94% 36.89% 36.15% 33.44% 32.65% 31.21%
Debt to EBITDA
6.48 5.11 4.74 5.66 7.17 5.71 5.97 5.80 8.06 6.28
Net Debt to EBITDA
5.64 4.58 4.15 4.96 6.14 4.90 5.23 5.24 7.11 5.74
Long-Term Debt to EBITDA
5.44 4.04 3.77 5.20 5.65 4.66 5.59 5.24 7.15 4.89
Debt to NOPAT
27.98 13.93 20.60 13.26 16.07 13.37 14.08 12.49 17.52 13.22
Net Debt to NOPAT
24.33 12.48 18.01 11.63 13.76 11.47 12.35 11.27 15.44 12.07
Long-Term Debt to NOPAT
23.49 11.01 16.38 12.18 12.67 10.90 13.18 11.28 15.53 10.30
Altman Z-Score
0.67 0.69 0.74 0.75 0.66 0.70 0.75 0.78 0.55 0.58
Noncontrolling Interest Sharing Ratio
4.74% 4.68% 4.17% 4.03% 4.27% 3.75% 3.16% 2.68% 2.46% 2.40%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
0.61 0.48 0.35 0.59 0.30 0.39 0.49 0.46 0.39 0.28
Quick Ratio
0.36 0.27 0.20 0.32 0.16 0.25 0.32 0.31 0.58 0.40
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-107 -192 141 64 35 -6,196 5,784 -1,631 1,022 -602
Operating Cash Flow to CapEx
69.26% 68.04% 104.60% 85.44% 81.65% 71.53% 58.60% 62.16% 52.84% 40.84%
Free Cash Flow to Firm to Interest Expense
-0.93 -1.49 1.10 0.51 0.29 -54.16 59.70 -12.75 5.37 -2.64
Operating Cash Flow to Interest Expense
3.37 3.17 4.10 3.37 4.16 4.25 5.66 4.44 2.90 2.23
Operating Cash Flow Less CapEx to Interest Expense
-1.50 -1.49 0.18 -0.57 -0.93 -1.69 -4.00 -2.70 -2.58 -3.23
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.24 0.22 0.22 0.21 0.21 0.20 0.21 0.25 0.20 0.18
Accounts Receivable Turnover
7.78 7.73 8.61 8.89 9.20 8.75 8.87 9.45 7.26 7.83
Inventory Turnover
14.50 4.47 10.32 10.20 11.44 10.33 14.56 20.08 13.21 6.62
Fixed Asset Turnover
0.33 0.29 0.29 0.28 0.27 0.18 0.19 0.33 0.26 0.24
Accounts Payable Turnover
9.03 3.36 6.92 6.04 7.96 5.48 5.36 6.56 5.17 4.28
Days Sales Outstanding (DSO)
46.91 47.25 42.39 41.08 39.66 41.72 41.15 38.63 50.29 46.63
Days Inventory Outstanding (DIO)
25.18 81.58 35.36 35.79 31.92 35.32 25.06 18.18 27.62 55.14
Days Payable Outstanding (DPO)
40.44 108.71 52.73 60.43 45.88 66.67 68.08 55.66 70.56 85.27
Cash Conversion Cycle (CCC)
31.65 20.11 25.02 16.44 25.69 10.38 -1.86 1.14 7.35 16.50
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
3,804 4,189 4,181 4,336 4,500 10,953 5,436 7,412 6,663 7,684
Invested Capital Turnover
0.39 0.34 0.35 0.34 0.33 0.20 0.22 0.35 0.28 0.27
Increase / (Decrease) in Invested Capital
191 385 -7.77 155 164 6,453 -5,517 1,976 -749 1,021
Enterprise Value (EV)
4,053 4,712 5,162 5,442 6,373 6,520 7,006 7,807 7,682 9,296
Market Capitalization
1,934 2,230 2,697 2,817 3,564 3,502 3,642 3,866 3,403 4,185
Book Value per Share
$13.93 $14.11 $21.22 $14.21 $0.01 $17.25 $17.35 $17.54 $18.80 $19.61
Tangible Book Value per Share
$11.59 $11.77 $17.74 $11.87 $0.01 $14.03 $15.12 $15.31 $15.11 $15.35
Total Capital
4,080 4,436 4,504 4,670 4,946 5,556 5,996 6,554 7,194 8,127
Total Debt
2,343 2,680 2,743 2,906 3,193 3,436 3,762 4,309 4,784 5,533
Total Long-Term Debt
1,967 2,119 2,181 2,670 2,517 2,801 3,520 3,893 4,242 4,312
Net Debt
2,037 2,402 2,399 2,549 2,735 2,947 3,297 3,888 4,217 5,052
Capital Expenditures (CapEx)
559 600 500 501 616 679 935 913 1,043 1,244
Debt-free, Cash-free Net Working Capital (DFCFNWC)
86 140 17 24 -1.94 -13 -99 -67 -660 -535
Debt-free Net Working Capital (DFNWC)
132 145 21 26 1.90 35 -98 -63 -213 -55
Net Working Capital (NWC)
-243 -416 -541 -210 -673 -600 -340 -479 -755 -1,276
Net Nonoperating Expense (NNE)
53 61 38 118 107 70 55 160 166 160
Net Nonoperating Obligations (NNO)
2,067 2,433 2,420 2,572 2,747 8,833 3,202 5,167 4,252 5,089
Total Depreciation and Amortization (D&A)
223 242 268 276 301 315 320 341 354 423
Debt-free, Cash-free Net Working Capital to Revenue
5.99% 10.29% 1.18% 1.66% -0.13% -0.86% -5.54% -2.96% -34.02% -27.16%
Debt-free Net Working Capital to Revenue
9.19% 10.62% 1.46% 1.81% 0.13% 2.28% -5.48% -2.78% -10.99% -2.81%
Net Working Capital to Revenue
-16.91% -30.50% -37.45% -14.61% -46.20% -39.41% -19.08% -21.31% -38.94% -64.75%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$0.20 $1.47 $1.00 $1.07 $0.97 $2.16 $2.28 $1.97 $1.02 $2.67
Adjusted Weighted Average Basic Shares Outstanding
118.78M 118.78M 118.78M 118.78M 118.78B 124.96M 124.96M 124.96M 129.32M 131.78M
Adjusted Diluted Earnings per Share
$0.20 $1.46 $1.00 $1.07 $0.97 $2.15 $2.27 $1.97 $1.02 $2.67
Adjusted Weighted Average Diluted Shares Outstanding
118.78M 118.78M 118.78M 118.78M 118.78B 124.96M 124.96M 124.96M 129.32M 131.78M
Adjusted Basic & Diluted Earnings per Share
$0.00 $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
118.78M 118.78M 118.78M 118.78M 118.78B 124.96M 124.96M 124.96M 129.32M 131.78M
Normalized Net Operating Profit after Tax (NOPAT)
84 192 221 280 101 257 267 345 162 419
Normalized NOPAT Margin
5.82% 14.12% 15.26% 19.50% 6.93% 16.87% 15.01% 15.34% 8.35% 21.24%
Pre Tax Income Margin
3.21% 14.32% 15.62% 7.59% 4.59% 13.65% 13.73% 9.39% 4.67% 14.22%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
1.21 2.19 2.43 1.87 1.19 2.50 3.20 3.14 1.26 2.01
NOPAT to Interest Expense
0.73 1.50 1.04 1.72 1.64 2.25 2.76 2.70 1.43 1.84
EBIT Less CapEx to Interest Expense
-3.66 -2.47 -1.49 -2.07 -3.90 -3.43 -6.45 -4.00 -4.22 -3.45
NOPAT Less CapEx to Interest Expense
-4.13 -3.17 -2.88 -2.22 -3.45 -3.69 -6.89 -4.44 -4.05 -3.62
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
261.60% 66.44% 100.12% 100.76% 117.58% 62.23% 62.34% 74.18% 138.73% 61.62%
Augmented Payout Ratio
318.62% 78.15% 114.72% 113.24% 128.34% 68.62% 67.12% 78.49% 147.76% 64.89%

Quarterly Metrics and Ratios for TXNM Energy

This table displays calculated financial ratios and metrics derived from TXNM Energy's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
31.62% 32.65% 22.51% -4.52% -30.69% -28.43% -19.70% 2.29% 12.53% 15.74%
EBITDA Growth
16.85% 17.39% 20.66% 4.60% -34.19% -67.54% -7.94% 18.75% 69.95% 309.82%
EBIT Growth
22.43% 42.57% 42.10% 7.41% -51.46% -178.95% -30.81% 18.34% 117.67% 278.31%
NOPAT Growth
24.32% 39.08% 41.14% -3.14% -40.22% -184.19% 25.97% 13.86% 65.10% 314.53%
Net Income Growth
7.69% 32.26% 213.63% 158.45% -66.14% -327.50% -16.44% 5.14% 217.83% 143.72%
EPS Growth
7.58% 38.46% 236.84% 194.44% -69.01% -427.78% -18.75% 0.00% 229.55% 128.81%
Operating Cash Flow Growth
-10.39% 0.31% 12.77% 9.57% -18.83% -0.87% -29.42% -30.86% 5.78% 14.49%
Free Cash Flow Firm Growth
-146.55% -134.94% 1,022.50% -222.43% 6.57% 136.98% -213.69% 88.69% -19.19% -232.74%
Invested Capital Growth
14.91% 36.35% -118.39% 0.00% 11.19% -10.11% 750.96% 12.57% 12.68% 15.32%
Revenue Q/Q Growth
46.06% -21.11% -5.51% -12.30% 6.01% -18.53% 6.01% 11.73% 16.63% -16.21%
EBITDA Q/Q Growth
57.27% -47.77% 31.33% -3.04% -1.05% -74.23% 272.43% 25.07% 41.61% -37.87%
EBIT Q/Q Growth
112.15% -69.47% 75.08% -5.29% -4.12% -149.66% 253.44% 61.98% 76.35% -59.32%
NOPAT Q/Q Growth
102.20% -76.48% 119.42% -7.16% 24.79% -133.12% 428.29% -16.08% 80.95% -56.97%
Net Income Q/Q Growth
562.75% -84.14% 199.84% -18.00% -13.17% -206.56% 210.13% 3.17% 162.49% -85.34%
EPS Q/Q Growth
688.89% -87.32% 255.56% -17.19% -16.98% -234.09% 188.14% 1.92% 173.58% -88.28%
Operating Cash Flow Q/Q Growth
107.04% -33.32% -5.93% -15.63% 53.38% -18.57% -33.02% -17.35% 134.65% -11.87%
Free Cash Flow Firm Q/Q Growth
-111.70% -218.08% 460.48% -191.28% 91.07% 225.90% -838.65% 90.92% 5.96% -40.21%
Invested Capital Q/Q Growth
0.00% 24.23% -114.46% 702.24% 2.81% 0.44% -15.20% 4.15% 2.91% 2.79%
Profitability Metrics
- - - - - - - - - -
Gross Margin
43.49% 33.85% 42.69% 48.04% 45.00% 39.19% 53.48% 53.20% 63.15% 50.68%
EBITDA Margin
37.31% 24.71% 34.34% 37.96% 35.43% 11.21% 39.37% 44.07% 53.51% 39.68%
Operating Margin
25.04% 9.82% 18.21% 19.35% 17.13% -11.34% 18.45% 21.65% 33.57% 15.96%
EBIT Margin
25.55% 9.89% 18.32% 19.79% 17.90% -10.91% 15.79% 22.89% 34.61% 16.81%
Profit (Net Income) Margin
17.36% 3.49% 11.08% 10.36% 8.48% -11.10% 11.53% 10.65% 23.96% 4.19%
Tax Burden Percent
90.41% 68.72% 86.04% 85.73% 113.99% 61.12% 133.26% 85.28% 85.34% 92.18%
Interest Burden Percent
75.18% 51.37% 70.27% 61.06% 41.59% 166.44% 54.79% 54.54% 81.11% 27.06%
Effective Tax Rate
9.59% 31.28% 13.96% 14.27% -13.99% 0.00% -33.26% 14.72% 14.66% 7.82%
Return on Invested Capital (ROIC)
8.55% 2.36% 15.49% 11.96% 6.52% -2.19% 15.26% 4.96% 7.74% 4.04%
ROIC Less NNEP Spread (ROIC-NNEP)
7.40% 1.91% 6.90% 10.52% 5.13% -2.46% 7.73% 4.11% 7.17% 2.97%
Return on Net Nonoperating Assets (RNNOA)
11.01% 3.58% 0.96% 18.73% 9.01% -4.98% 2.67% 7.64% 13.82% 5.54%
Return on Equity (ROE)
19.56% 5.94% 16.45% 30.69% 15.53% -7.17% 17.93% 12.60% 21.57% 9.58%
Cash Return on Invested Capital (CROIC)
-7.90% -25.39% 0.00% -188.47% -5.89% 14.53% -110.28% -6.50% -7.00% -8.40%
Operating Return on Assets (OROA)
6.23% 2.48% 9.58% 4.78% 3.94% -2.17% 5.60% 4.17% 6.32% 3.09%
Return on Assets (ROA)
4.23% 0.88% 5.79% 2.50% 1.87% -2.21% 4.09% 1.94% 4.37% 0.77%
Return on Common Equity (ROCE)
19.27% 5.78% 16.45% 30.69% 15.53% -7.00% 17.93% 12.60% 21.30% 9.35%
Return on Equity Simple (ROE_SIMPLE)
8.19% 0.00% 11.52% 11.34% 7.73% 0.00% 4.12% 4.14% 7.85% 0.00%
Net Operating Profit after Tax (NOPAT)
165 39 85 79 99 -33 107 90 163 70
NOPAT Margin
22.64% 6.75% 15.67% 16.59% 19.53% -7.94% 24.58% 18.46% 28.65% 14.71%
Net Nonoperating Expense Percent (NNEP)
1.15% 0.45% 8.58% 1.44% 1.39% 0.28% 7.52% 0.86% 0.57% 1.07%
Return On Investment Capital (ROIC_SIMPLE)
- 0.59% - - - -0.46% - - - 0.86%
Cost of Revenue to Revenue
56.51% 66.15% 57.31% 51.96% 55.00% 60.81% 46.52% 46.80% 36.85% 49.32%
SG&A Expenses to Revenue
7.96% 10.74% 10.13% 11.33% 11.56% 14.62% 12.69% 12.21% 11.39% 14.10%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
18.45% 23.89% 24.48% 28.69% 27.87% 50.53% 35.04% 31.55% 29.58% 34.71%
Earnings before Interest and Taxes (EBIT)
186 57 100 94 91 -45 69 112 197 80
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
272 142 187 181 179 46 172 215 305 189
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
1.64 1.76 2.03 1.59 1.59 1.45 1.32 1.27 1.51 1.65
Price to Tangible Book Value (P/TBV)
1.93 2.02 2.03 1.85 1.99 1.80 1.63 1.56 1.86 2.11
Price to Revenue (P/Rev)
1.77 1.72 1.70 1.59 1.74 1.75 1.74 1.71 1.95 2.12
Price to Earnings (P/E)
22.63 22.81 19.14 15.48 23.73 38.75 39.96 37.98 21.13 17.28
Dividend Yield
3.15% 3.09% 3.78% 3.33% 3.41% 3.71% 4.00% 4.12% 4.37% 3.18%
Earnings Yield
4.42% 4.38% 5.22% 6.46% 4.21% 2.58% 2.50% 2.63% 4.73% 5.79%
Enterprise Value to Invested Capital (EV/IC)
1.29 1.05 0.00 1.23 1.27 1.15 1.16 1.14 1.16 1.21
Enterprise Value to Revenue (EV/Rev)
3.64 3.47 1.70 3.41 4.02 3.96 4.41 4.51 4.57 4.72
Enterprise Value to EBITDA (EV/EBITDA)
10.65 10.51 5.15 10.14 12.26 12.95 13.96 13.56 11.80 10.55
Enterprise Value to EBIT (EV/EBIT)
19.98 19.45 9.26 18.14 24.74 32.05 38.65 36.69 26.15 20.30
Enterprise Value to NOPAT (EV/NOPAT)
23.02 22.62 10.79 21.35 28.46 28.13 22.80 22.71 25.06 22.20
Enterprise Value to Operating Cash Flow (EV/OCF)
13.55 13.76 6.86 13.41 15.30 13.94 15.76 17.36 17.83 18.29
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.55 0.00 0.00 7.51 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
1.74 1.92 0.00 1.83 2.09 1.98 2.02 2.09 2.14 2.13
Long-Term Debt to Equity
1.71 1.73 0.00 1.69 1.70 1.76 1.80 1.86 1.79 1.66
Financial Leverage
1.49 1.87 0.14 1.78 1.76 2.02 0.35 1.86 1.93 1.87
Leverage Ratio
3.85 4.00 2.15 4.15 4.18 4.19 2.36 4.22 4.34 4.29
Compound Leverage Factor
2.90 2.06 1.51 2.53 1.74 6.98 1.29 2.30 3.52 1.16
Debt to Total Capital
63.51% 65.75% 0.00% 64.70% 67.68% 66.49% 66.83% 67.62% 68.11% 68.07%
Short-Term Debt to Total Capital
0.97% 6.36% 0.00% 4.97% 12.77% 7.53% 7.23% 7.43% 11.02% 15.02%
Long-Term Debt to Total Capital
62.54% 59.39% 0.00% 59.73% 54.90% 58.96% 59.60% 60.20% 57.09% 53.05%
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%
Noncontrolling Interests to Total Capital
0.00% 0.81% 0.00% 0.00% 0.00% 0.85% 0.00% 0.00% 0.75% 0.72%
Common Equity to Total Capital
36.49% 33.44% 100.00% 35.30% 32.32% 32.65% 33.17% 32.38% 31.13% 31.21%
Debt to EBITDA
5.48 5.80 0.00 5.44 6.98 8.06 8.44 8.43 7.29 6.28
Net Debt to EBITDA
5.47 5.24 0.00 5.43 6.97 7.11 8.44 8.43 6.67 5.74
Long-Term Debt to EBITDA
5.40 5.24 0.00 5.02 5.66 7.15 7.53 7.51 6.11 4.89
Debt to NOPAT
11.85 12.49 0.00 11.44 16.20 17.52 13.79 14.12 15.50 13.22
Net Debt to NOPAT
11.83 11.27 0.00 11.42 16.17 15.44 13.78 14.11 14.17 12.07
Long-Term Debt to NOPAT
11.67 11.28 0.00 10.56 13.14 15.53 12.30 12.57 12.99 10.30
Altman Z-Score
0.76 0.66 57.92 0.62 0.52 0.45 0.49 0.50 0.52 0.47
Noncontrolling Interest Sharing Ratio
1.51% 2.68% 0.00% 0.00% 0.00% 2.46% 0.00% 0.00% 1.24% 2.40%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
0.96 0.46 0.53 0.37 0.33 0.39 0.43 0.54 0.36 0.28
Quick Ratio
0.64 0.31 0.00 0.21 0.19 0.58 0.22 0.31 0.54 0.40
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-609 -1,937 6,983 -6,374 -569 716 -7,939 -721 -678 -951
Operating Cash Flow to CapEx
92.29% 66.67% 55.72% 40.69% 63.82% 51.73% 32.42% 26.21% 55.61% 46.45%
Free Cash Flow to Firm to Interest Expense
-17.64 -51.05 170.63 -138.86 -11.42 13.34 -147.67 -12.92 -11.37 -16.17
Operating Cash Flow to Interest Expense
6.07 3.68 3.21 2.42 3.41 2.58 1.73 1.37 3.02 2.70
Operating Cash Flow Less CapEx to Interest Expense
-0.51 -1.84 -2.55 -3.52 -1.94 -2.41 -3.60 -3.87 -2.41 -3.11
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.24 0.25 0.52 0.24 0.22 0.20 0.35 0.18 0.18 0.18
Accounts Receivable Turnover
8.43 9.45 0.00 10.58 7.86 7.26 0.00 7.06 7.01 7.83
Inventory Turnover
18.29 20.08 18.42 16.71 16.46 13.21 11.68 10.53 9.45 6.62
Fixed Asset Turnover
0.32 0.33 0.00 0.32 0.30 0.26 0.00 0.24 0.24 0.24
Accounts Payable Turnover
10.05 6.56 10.23 9.17 8.57 5.17 7.63 7.17 6.57 4.28
Days Sales Outstanding (DSO)
43.30 38.63 0.00 34.49 46.41 50.29 0.00 51.70 52.09 46.63
Days Inventory Outstanding (DIO)
19.96 18.18 19.81 21.84 22.18 27.62 31.25 34.68 38.61 55.14
Days Payable Outstanding (DPO)
36.32 55.66 35.70 39.79 42.58 70.56 47.83 50.89 55.56 85.27
Cash Conversion Cycle (CCC)
26.93 1.14 -15.89 16.54 26.01 7.35 -16.58 35.49 35.13 16.50
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
5,966 7,412 -1,071 6,453 6,634 6,663 6,975 7,264 7,475 7,684
Invested Capital Turnover
0.38 0.35 0.99 0.72 0.33 0.28 0.62 0.27 0.27 0.27
Increase / (Decrease) in Invested Capital
774 1,976 -6,898 6,453 668 -749 8,046 811 841 1,021
Enterprise Value (EV)
7,682 7,807 3,992 7,938 8,452 7,682 8,077 8,303 8,704 9,296
Market Capitalization
3,734 3,866 3,992 3,691 3,649 3,403 3,197 3,142 3,724 4,185
Book Value per Share
$18.18 $17.54 $15.72 $18.58 $18.39 $18.80 $18.74 $19.12 $19.02 $19.61
Tangible Book Value per Share
$15.46 $15.31 $15.72 $15.95 $14.67 $15.11 $15.20 $15.60 $15.52 $15.35
Total Capital
6,226 6,554 1,964 6,576 7,108 7,194 7,307 7,637 7,901 8,127
Total Debt
3,954 4,309 0.00 4,254 4,811 4,784 4,883 5,164 5,382 5,533
Total Long-Term Debt
3,894 3,893 0.00 3,928 3,903 4,242 4,355 4,597 4,511 4,312
Net Debt
3,948 3,888 0.00 4,246 4,803 4,217 4,880 5,161 4,921 5,052
Capital Expenditures (CapEx)
227 210 236 273 267 268 286 293 324 342
Debt-free, Cash-free Net Working Capital (DFCFNWC)
39 -67 -67 -385 -89 -660 -8.41 102 -464 -535
Debt-free Net Working Capital (DFNWC)
44 -63 -67 -377 -81 -213 -5.42 105 -3.41 -55
Net Working Capital (NWC)
-16 -479 -67 -704 -989 -755 -534 -462 -874 -1,276
Net Nonoperating Expense (NNE)
38 19 25 30 56 13 57 38 27 50
Net Nonoperating Obligations (NNO)
3,694 5,167 -3,036 4,131 4,337 4,252 4,552 4,792 4,956 5,089
Total Depreciation and Amortization (D&A)
86 85 87 87 89 91 103 103 108 109
Debt-free, Cash-free Net Working Capital to Revenue
1.83% -2.96% -2.83% -16.53% -4.24% -34.02% -0.46% 5.54% -24.35% -27.16%
Debt-free Net Working Capital to Revenue
2.10% -2.78% -2.83% -16.21% -3.87% -10.99% -0.30% 5.71% -0.18% -2.81%
Net Working Capital to Revenue
-0.76% -21.31% -2.83% -30.24% -47.05% -38.94% -29.13% -25.06% -45.84% -64.75%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$1.42 $0.18 $0.64 $0.53 $0.44 ($0.59) $0.52 $0.53 $1.45 $0.17
Adjusted Weighted Average Basic Shares Outstanding
124.96M 124.96M 124.96M 124.96M 124.96M 129.32M 129.32M 129.32M 129.32M 131.78M
Adjusted Diluted Earnings per Share
$1.42 $0.18 $0.64 $0.53 $0.44 ($0.59) $0.52 $0.53 $1.45 $0.17
Adjusted Weighted Average Diluted Shares Outstanding
124.96M 124.96M 124.96M 124.96M 124.96M 129.32M 129.32M 129.32M 129.32M 131.78M
Adjusted Basic & Diluted Earnings per Share
$0.00 $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
124.96M 124.96M 124.96M 124.96M 124.96M 129.32M 129.32M 129.32M 129.32M 131.78M
Normalized Net Operating Profit after Tax (NOPAT)
165 39 85 79 61 -33 56 90 163 70
Normalized NOPAT Margin
22.64% 6.75% 15.67% 16.59% 11.99% -7.94% 12.91% 18.46% 28.65% 14.71%
Pre Tax Income Margin
19.21% 5.08% 12.88% 12.08% 7.44% -18.16% 8.65% 12.48% 28.08% 4.55%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
5.40 1.50 2.44 2.06 1.82 -0.84 1.28 2.00 3.30 1.36
NOPAT to Interest Expense
4.79 1.02 2.08 1.72 1.98 -0.61 2.00 1.61 2.73 1.19
EBIT Less CapEx to Interest Expense
-1.18 -4.03 -3.33 -3.88 -3.53 -5.83 -4.04 -3.24 -2.12 -4.44
NOPAT Less CapEx to Interest Expense
-1.79 -4.50 -3.68 -4.22 -3.37 -5.60 -3.33 -3.63 -2.69 -4.61
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
75.12% 74.18% 62.04% 55.98% 84.57% 138.73% 154.86% 152.93% 80.98% 61.62%
Augmented Payout Ratio
79.50% 78.49% 66.31% 59.86% 90.22% 147.76% 161.77% 159.24% 85.12% 64.89%

Frequently Asked Questions About TXNM Energy's Financials

When does TXNM Energy's fiscal year end?

According to the most recent income statement we have on file, TXNM Energy's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has TXNM Energy's net income changed over the last 9 years?

TXNM Energy's net income appears to be on an upward trend, with a most recent value of $258.72 million in 2024, rising from $31.08 million in 2015. The previous period was $106.88 million in 2023.

What is TXNM Energy's operating income?
TXNM Energy's total operating income in 2024 was $453.49 million, based on the following breakdown:
  • Total Gross Profit: $1.09 billion
  • Total Operating Expenses: $641.02 million
How has TXNM Energy revenue changed over the last 9 years?

Over the last 9 years, TXNM Energy's total revenue changed from $1.44 billion in 2015 to $1.97 billion in 2024, a change of 37.0%.

How much debt does TXNM Energy have?

TXNM Energy's total liabilities were at $8.62 billion at the end of 2024, a 9.9% increase from 2023, and a 101.7% increase since 2015.

How much cash does TXNM Energy have?

In the past 9 years, TXNM Energy's cash and equivalents has ranged from $1.10 million in 2021 to $47.93 million in 2020, and is currently $4.50 million as of their latest financial filing in 2024.

How has TXNM Energy's book value per share changed over the last 9 years?

Over the last 9 years, TXNM Energy's book value per share changed from 13.93 in 2015 to 19.61 in 2024, a change of 40.8%.



This page (NYSE:TXNM) was last updated on 4/26/2025 by MarketBeat.com Staff
From Our Partners