Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

NorthWestern Reports 2013 Financial Results

NWE

Company reports diluted earnings per share of $2.46 for 2013 Reaffirms full year 2014 guidance of $2.60 - $2.75 per diluted share Announces a quarterly dividend of $0.40 per share, payable March 31, 2014

SIOUX FALLS, S.D., Feb. 19, 2014 /PRNewswire/ -- NorthWestern Corporation d/b/a NorthWestern Energy (NYSE: NWE) reported financial results for the year ended December 31, 2013. Net income was $94.0 million, or $2.46 per diluted share, for the year ended December 31, 2013, compared with net income of $98.4 million, or $2.66 per diluted share, for the year ended December 31, 2012.  While year-over-year earnings declined, 2012 earnings contained several significant items including a $24.0 million impairment related to a transmission project in the third quarter and a $47.9 million gain on an arbitration decision in the fourth quarter last year.

"We are pleased our 2013 earnings are within our increased guidance range of $2.45 - $2.60, even inclusive of approximately $0.11 of expense related to the pending hydro transaction not originally contemplated in guidance." said Bob Rowe, Chief Executive Officer. "And while the success of the hydro transaction is paramount to our customers, investors and employees, we remain committed to excellence on all the other fronts that continue to move us forward.  In addition, we are happy to announce our Board of Directors approved a 5.3%, or $0.08 annualized, increase in our 2014 dividend."

Summary Financial Results

Three Months Ended

 December 31,


Year Ended

 December 31,

(in thousands, except per share amounts)

2013


2012


2013


2012

Total Revenues

$

319,090


$

280,773


$

1,154,519


$

1,070,342

Cost of Sales (Gain on CELP Arbitration)



(47,894)




(47,894)

Cost of Sales (Other)

136,139


115,444


479,546


443,328

Gross Margin

182,951


213,223


674,973


674,908

Operating Expenses








Operating, general and administrative

76,828


74,241


285,569


269,966

Mountain States Transmission Intertie impairment




24,039

Property and other taxes

28,015


23,279


105,540


97,674

Depreciation

28,146


26,680


112,831


106,044

Total Operating Expenses

132,989


124,200


503,940


497,723

Operating Income

49,962


89,023


171,033


177,185

Interest Expense

(19,510)


(15,464)


(70,486)


(65,062)

Other Income

977


1,238


7,737


4,372

Income Before Income Taxes

31,429


74,797


108,284


116,495

Income Tax Expense

(5,336)


(16,100)


(14,301)


(18,089)

Net Income

$

26,093


$

58,697


$

93,983


$

98,406

Average Common Shares Outstanding

38,626


37,218


38,145


36,847

Basic Earnings per Average Common Share

$

0.67


$

1.58


$

2.46


$

2.67

Diluted Earnings per Average Common Share

$

0.68


$

1.57


$

2.46


$

2.66

Dividends Declared per Common Share

$

0.38


$

0.37


$

1.52


$

1.48

 

Significant items for the year ended December 31, 2013 include:

  • On September 26, 2013, we entered into an agreement to purchase hydro-electric generating facilities with approximately 633 megawatts of generation capacity, which is expected to close in the second half of 2014.
  • Acquired additional natural gas production interests in Montana for approximately $68.7 million.
  • Placed into service the Aberdeen Generating Station, a 60 MW natural gas peaking facility, which was constructed for a total cost of approximately $54.3 million.
  • Received approval from the MPSC to increase rates effective April 1, 2013, in our natural gas distribution rate case.
  • Successfully accessed the capital markets to fund growth projects and extend debt maturities as follows:
    • Received proceeds of approximately $56.8 million after commissions and other fees from the sale of 1,381,494 common shares under our Equity Distribution Agreement,
    • Extended the maturity date of our revolving credit facility to November 5, 2018, and
    • Issued $35 million of First Mortgage Bonds at 3.99% and $65 million of First Mortgage Bonds at 4.85%, maturing in 2028 and 2043, respectively.

Reconciliation of Primary Changes from 2012 to 2013














Twelve Months Ended Dec. 31,



Pre-tax


Net


Diluted


($millions, except EPS)

Income


Income(1)


EPS(2)


2012 reported

$116.5


$98.4


$2.66








Gross Margin







Natural gas production

8.1


5.0


0.13


Montana natural gas rate increase

6.6


4.1


0.11


Natural gas retail volumes

6.5


4.0


0.10


Spion Kop revenue

5.6


3.4


0.09


Electric retail volumes

5.4


3.3


0.09


DGGS revenues

5.1


3.1


0.08


Property tax trackers

3.8


2.3


0.06


Electric transmission

3.7


2.3


0.06


Natural gas transportation capacity

1.3


0.8


0.02


Electric QF supply costs

1.0


0.6


0.02


Gain on CELP arbitration decision in 2012

(47.9)


(29.5)


(0.77)


Operating expenses recovered in trackers

(2.0)


(1.2)


(0.03)


DSM lost revenues

(0.3)


(0.2)


(0.01)


Other

3.1


2.0


0.05


Subtotal - Gross Margin

0.0


0.0


0.00

OG&A Expense







DSIP expenses

(12.4)


(7.6)


(0.20)


Hydro Transaction Costs

(4.4)


(2.7)


(0.07)


Labor

(4.4)


(2.7)


(0.07)


Plant operator costs

(4.2)


(2.6)


(0.07)


Natural gas production

(3.0)


(1.8)


(0.05)


Nonemployee directors deferred compensation

(2.6)


(1.6)


(0.04)


Bad debt expense

(1.4)


(0.9)


(0.02)


Pension and employee benefits

15.4


9.5


0.25


Operating expenses recovered in trackers

2.0


1.2


0.03


Other

(0.6)


(0.4)


(0.01)


Subtotal - OG&A Expense

(15.6)


(9.6)


(0.25)

Other







MSTI impairment in 2012

24.0


14.8


0.39


Property and other taxes

(7.8)


(4.8)


(0.13)


Depreciation expense

(6.8)


(4.2)


(0.11)


Interest expense

(5.4)


(3.3)


(0.09)


Other income

3.3


2.0


0.05









Subtotal - Pretax Income

(8.3)


(5.1)


(0.14)








Income tax and other items







Permanent and flow through adjustments to income taxes



0.9


0.02


Impact of higher share count





(0.08)


All other, net

0.1


(0.2)


0.00


Total EPS impact of above items





(0.20)


2013 reported

$108.3


$94.0


$2.46

(1) Income Tax Benefit (Expense) calculation on reconciling items assumes effective tax rate of 38.5%.

(2) EPS calculated using 2013's diluted share count of 38.227 million.

 

Significant Drivers

Gross Margin

Consolidated gross margin in 2013 was $674.9 million which remained flat from gross margin in 2012.  Factors impacting gross margin included:

  • $11.9 million increase in natural gas and electric retail volumes due primarily to colder winter and spring weather;
  • $8.1 million increase in natural gas production margin primarily due to the full period effect of the acquisition of gas production assets in the third quarter of 2012 and the acquisition of gas production assets in December 2013, which is subject to refund;
  • $6.6 million increase in Montana natural gas delivery rates implemented in April 2013;
  • $5.6 million due to the acquisition of the Spion Kop wind farm in the fourth quarter of 2012;
  • $5.1 million higher DGGS revenue primarily due to the inclusion in 2012 results of a $6.4 million deferral of revenues collected in 2011 related to the FERC ALJ nonbinding decision;
  • $3.8 million increase in property taxes included in trackers;
  • $3.7 million increase in electric transmission revenues due to market pricing and other conditions;
  • $1.3 million increase in demand for natural gas transportation capacity;
  • $1.0 million lower QF related supply costs based on actual QF pricing and output; and
  • $3.1 million of other miscellaneous increases.

These increases were offset by:

  • $47.9 million gain recognized in 2012 associated with a favorable arbitration decision related to a dispute over energy and capacity rates with Colstrip Energy Limited Partnership (CELP),
  • $2.0 million lower revenues for operating expenses recovered in trackers, primarily related to customer efficiency programs; and
  • $0.3 million decrease in Demand Side Management (DSM) lost revenues. This is a result of a $1.2 million decrease in natural gas DSM lost revenues, which includes approximately $0.5 million related to 2012, offset in part by a $0.9 million increase in electric DSM lost revenues recovered through our supply trackers related to efficiency measures implemented by customers.

Operating, General and Administrative Expenses

Consolidated operating, general and administrative expenses were $285.6 million in 2013 as compared with $270.0 million in 2012. Primary components of this change include the following:

  • $12.4 million increased Distribution System Infrastructure Project (DSIP) expenses;
  • $4.4 million increased legal and professional fees associated with the Hydro Transaction. We expect to incur additional Hydro Transaction related legal and professional fees during 2014;
  • $4.4 million increased labor costs due primarily to compensation increases, a larger number of employees, and less time spent on capital projects, which increases expense;
  • $4.2 million higher plant operator costs primarily due to the Spion Kop acquisition and higher maintenance and outage costs at Colstrip Unit 4 and Neal #4;
  • $3.0 million higher natural gas production costs due to the acquisition of natural gas production assets;
  • $2.6 million increased non-employee directors deferred compensation costs primarily due to changes in our stock price (however, deferred compensation shares are held in trust and the increase in expense is offset in other income below as gain on trading securities);
  • $1.4 million higher bad debt expense, due to a combination of higher revenues and slower collections of receivables from customers related to our customer information systems implementation; and
  • $0.6 million of other miscellaneous increases.

These increases were partly offset by:

  • $15.4 million due to decreased pension expense offset in part by higher incentive and other employee benefit costs. Our pension expense decreased to $11.9 million in 2013 as compared with $29.4 million in 2012. We expect pension expense in 2014 to be comparable with 2013 expense; and
  • $2.0 million lower operating expenses recovered in trackers, primarily related to customer efficiency programs. These costs are included in our supply trackers and have no impact on operating income.

Mountain States Transmission Intertie (MSTI)
In the third quarter of 2012, we recorded a charge of approximately $24.0 million for the impairment of substantially all of the preliminary survey and investigative costs associated with MSTI, a proposed 500 kV transmission project from southwestern Montana to southeastern Idaho with a potential capacity of 1500 MWs.

Property and Other Taxes
Property and other taxes were $105.5 million in 2013 as compared with $97.7 million in 2012.  This increase was due primarily to higher assessed property valuations in Montana and plant additions.

Depreciation Expense
Depreciation expense was $112.8 million in 2013 as compared with $106.0 million in 2012. This reflects an increase in depreciation expense due to plant additions, offset in part by a reduction in depreciation expense of approximately $4.5 million as a result of new depreciation studies conducted by an independent consultant and implemented during the second quarter of 2013. These studies reflect longer asset lives on our electric and natural gas assets in Montana, and electric assets in South Dakota. While we expect depreciation expense to increase in 2014 due to plant additions, this will be partially offset by approximately $1.5 million for the first quarter of 2014 as the reduction in depreciation rates was implemented in the second quarter of 2013.

Operating Income
Consolidated operating income in 2013 was $171.0 million, as compared with $177.2 million in 2012. This decrease was primarily due to higher operating, general and administrative expenses partly offset by the 2012 MSTI impairment as discussed above.

Interest Expense & Other Income
Consolidated interest expense in 2013 was $70.5 million, an increase of $5.4 million, or 8.3%, from 2012. This increase includes $1.9 million of expenses associated with the bridge credit facility related to the Hydro Transaction, higher interest from the issuance of long-term debt, and interest accrued on amounts subject to refund. We expect interest expense to increase by approximately $8.5 million in 2014 as a result of expenses associated with the bridge credit facility and $100 million of debt issued in December 2013.

Consolidated other income in 2013 was $7.7 million as compared with $4.4 million in 2012. This increase was primarily due to a $2.6 million gain on deferred shares held in trust for non-employee directors deferred compensation discussed above and higher capitalization of AFUDC.

Income Tax Expense
We had a consolidated income tax expense in 2013 of $14.3 million as compared with $18.1 million in 2012. Our effective tax rate was 13.2% for 2013 and 15.5% for 2012. The following table summarizes the significant differences from the Federal statutory rate, which resulted in reduced income tax expense

(in millions)


Year Ended December 31,



2013


2012

Income Before Income Taxes


$

108.3


$

116.5






Income tax calculated at 35% federal statutory rate


37.9


40.8






Permanent or flow through adjustments:





State income, net of federal provisions


(3.1)


1.1

Flow through repairs deductions


(17.8)


(16.4)

Production tax credits


(3.2)


Plant and depreciation of flow through items


(0.6)


(1.3)

Recognition of state NOL benefit



(2.4)

Prior year permanent return to accrual adjustments


0.5


(1.9)

Other, net


0.6


(1.8)



(23.6)


(22.7)






Income tax expense


$

14.3


$

18.1

 

Fourth Quarter Financial Results
Consolidated pretax income for the quarter ended December 31, 2013 was $31.4 million as compared with $74.8 million for the same period in 2012.  This $43.4 million decrease in pretax income is due primarily to a $47.9 million gain on an arbitration decision recorded in the fourth quarter of last year and increased operating expenses, depreciation and interest in 2013.  These reductions to year-over-year pretax income are partially offset by improved gross margin related to increased retail electric and natural gas volumes, increased Montana natural gas delivery rates and the addition of new energy supply assets (Spion Kop wind and Bear Paw natural gas reserves).

Consolidated net income for the quarter ended December 31, 2013 was $26.1 million, or $0.68 per diluted share, as compared with $58.7 million, or $1.57 per diluted share, for the same period in 2012.

Liquidity and Capital Resources
As of December 31, 2013, our total net liquidity was approximately $175.6 million, including $16.6 million of cash and $159.0 million of revolving credit facility availability. This compares to total net liquidity at December 31, 2012 of $183.4 million.

Dividend Declared
NorthWestern's Board of Directors declared a quarterly common stock dividend of $0.40 per share, payable March 31, 2014 to common shareholders of record as of March 14, 2014.

Significant Items Not Contemplated in Guidance
A reconciliation of items not factored into our 2013 and 2012 earnings guidance of $2.45 - $2.60 and $2.30 - $2.40 per diluted share, respectively, is as follows. The amount below represents an after-tax non-GAAP measure that may provide users of this financial information with additional meaningful information regarding the impact of certain items on the Company's expected earnings.  More information on this measure can be found in the "Non-GAAP Financial Measures" section below.

2013

Q1 2013

Q2 2013

Q3 2013

Q4 2013


YTD 2013








Reported GAAP diluted EPS

$

1.01

$

0.37

$

0.40

$

0.68


$

2.46








Non-GAAP Adjustments:














Weather


(0.02)

(0.02)

(0.01)


(0.05)

Hydro professional fees & bridge financing



0.05

0.06


0.11

Prior period DSM lost revenue (incl. accrued interest)



(0.04)

0.02


(0.02)








Adjusted Diluted EPS

$

1.01

$

0.35

$

0.39

0.75


$

2.50















2012

Q1 2012

Q2 2012

Q3 2012

Q4 2012


FY 2012








Reported GAAP diluted EPS

$

0.88

$

0.31

$

(0.10)

$

1.57


$

2.66








Non-GAAP Adjustments:














Weather

0.09

0.05

(0.06)

0.06


0.14

Release of MPSC DGGS deferral

(0.05)





(0.05)

DSM Lost revenue recovery related to 2010/2011



(0.05)




(0.05)

DGGS FERC ALJ initial decision - portion related to 2011




0.12



0.12

MSTI Impairment



0.40



0.40

Favorable CELP arbitration decision




(0.79)


(0.79)

Income tax adjustment - benefit from MT NOL





(0.06)


(0.06)








Adjusted Diluted EPS

$

0.92

$

0.31

$

0.36

$

0.78


$

2.37

Table assumes effective tax rate of 38.5% of pretax items







 

2014 Earnings Guidance Reaffirmed

NorthWestern reaffirms the 2014 earnings guidance range of $2.60 - $2.75 per diluted share based upon, but not limited to, the following major assumptions and expectations:

  • Normal weather in our electric and natural gas service territories for 2014;
  • Excludes any hydro related transaction fees (including legal and bridge financing) and any potential income generated from the regulated operation of the hydro assets post-closing, assuming regulatory approval;
  • Excludes any potential additional impact as a result of the FERC decision regarding revenue allocation at our Dave Gates Generating Station;
  • A consolidated income tax rate of approximately 14% - 16% of pre-tax income; and
  • Diluted average shares outstanding of 39.3 million.

Company Hosting Investor Conference Call
As previously announced, NorthWestern will host an investor conference call and webcast today, February 19, at 4:00 pm Eastern Time to review its financial results. The conference call will be webcast live on the Internet at http://www.northwesternenergy.com under the "Our Company / Investor Relations / Presentations and Webcasts" heading or by visiting 

http://www.videonewswire.com/event.asp?id=97789. To listen, please go to the site at least 10 minutes in advance of the call to register.  An archived webcast will be available shortly after the call and will be available for one year.

A telephonic replay of the call will be available beginning at 6:00 p.m. Eastern today through March 19, 2014, at (888) 203-1112 access code 9765306.

Annual Meeting
The Company's Annual Meeting of Stockholders will be held on Thursday, April 24, 2014, at our Montana Operational Support Office in Butte. The record date for the annual meeting is February 24, 2014. The annual meeting notice, proxy statement, annual report to stockholders and voting instructions will be provided approximately 40 days prior to the meeting date to stockholders as of the record date.

About NorthWestern Energy
NorthWestern Energy provides electricity and natural gas in the Upper Midwest and Northwest, serving approximately 678,200 customers in Montana, South Dakota and Nebraska.  More information on NorthWestern Energy is available on the Company's Web site at www.northwesternenergy.com.

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
This press release contains forward-looking statements within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995, including, without limitation, the information under "2014 Earnings Guidance Reaffirmed".  Forward-looking statements often address our expected future business and financial performance, and often contain words such as "expects," "anticipates," "intends," "plans," "believes," "seeks," or "will."  These statements are based upon our current expectations and speak only as of the date hereof.  Our actual future business and financial performance may differ materially and adversely from those expressed in any forward-looking statements as a result of various factors and uncertainties, including, but not limited to:

  • potential adverse federal, state, or local legislation or regulation, including costs of compliance with existing and future environmental requirements, as well as adverse determinations by regulators, could have a material effect on our liquidity, results of operations and financial condition;
  • changes in availability of trade credit, creditworthiness of counterparties, usage, commodity prices, fuel supply costs or availability due to higher demand, shortages, weather conditions, transportation problems or other developments, may reduce revenues or may increase operating costs, each of which could adversely affect our liquidity and results of operations;
  • unscheduled generation outages or forced reductions in output, maintenance or repairs, which may reduce revenues and increase cost of sales or may require additional capital expenditures or other increased operating costs; and
  • adverse changes in general economic and competitive conditions in the U.S. financial markets and in our service territories.

Our Annual Report on Form 10-K, recent and forthcoming Quarterly Reports on Form 10-Q, recent Current Reports on Form 8-K and other Securities and Exchange Commission filings discuss some of the important risk factors that may affect our business, results of operations and financial condition. 

We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.  In addition, actual results may differ materially from those contemplated in any forward-looking statement due to the timing and likelihood of the closing of the purchase of PPL Montana LLC's hydro-electric generating facilities.

Non-GAAP Financial Measures
This press release includes financial information prepared in accordance with GAAP, as well as other financial measures, such as Gross Margin and Adjusted Diluted EPS, that are considered "non-GAAP financial measures."  Generally, a non-GAAP financial measure is a numerical measure of a company's financial performance, financial position or cash flows that exclude (or include) amounts that are included in (or excluded from) the most directly comparable measure calculated and presented in accordance with GAAP.  Gross Margin (Revenues less Cost of Sales) is a non-GAAP financial measure due to the exclusion of depreciation from the measure.  Gross Margin is used by us to determine whether we are collecting the appropriate amount of energy costs from customers to allow recovery of operating costs.  Adjusted Diluted EPS is another non-GAAP measure.  The Company believes the presentation of Adjusted Diluted EPS is more representative of our normal earnings than the GAAP EPS due to the exclusion (or inclusion) of certain impacts that are not reflective of ongoing earnings.

The presentation of these non-GAAP measures is intended to supplement investors' understanding of our financial performance and not to replace other GAAP measures as an indicator of actual operating performance.  Our measures may not be comparable to other companies' similarly titled measures.

NORTHWESTERN CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share amounts)






Three Months Ended
December 31,


Year Ended December 31,


2013


2012


2013


2012


(Unaudited)


(Audited)

Revenues








Electric

$

227,572


$

199,838


$

865,239


$

805,554

Gas

90,953


80,582


287,605


263,394

Other

565


353


1,675


1,394

Total Revenues

319,090


280,773


1,154,519


1,070,342

Operating Expenses








Cost of Sales

136,139


67,550


479,546


395,434

Operating, general and administrative

76,828


74,241


285,569


269,966

 MSTI Impairment




24,039

Property and other taxes

28,015


23,279


105,540


97,674

Depreciation

28,146


26,680


112,831


106,044

Total Operating Expenses

269,128


191,750


983,486


893,157

Operating Income

49,962


89,023


171,033


177,185

Interest Expense, net

(19,510)


(15,464)


(70,486)


(65,062)

Other Income

977


1,238


7,737


4,372

Income Before Income Taxes

31,429


74,797


108,284


116,495

Income Tax Expense

(5,336)


(16,100)


(14,301)


(18,089)

Net Income

$

26,093


$

58,697


$

93,983


$

98,406

Average Common Shares Outstanding

38,626


37,218


38,145


36,847

Basic Earnings per Average Common Share

$

0.67


$

1.58


$

2.46


$

2.67

Diluted Earnings per Average Common Share

$

0.68


$

1.57


$

2.46


$

2.66

Dividends Declared per Share

$

0.38


$

0.37


$

1.52


$

1.48

 


Average shares used in computing the basic and diluted earnings per share are as follows:










Three Months Ended
December 31,


Year Ended December 31,


2013


2012


2013


2012


(Unaudited)


(Audited)

Basic computation

38,626


37,218


38,145


36,847

Dilutive effect of








Restricted stock and performance share awards (1)

92


190


82


193

Diluted computation

38,718


37,408


38,227


37,040

(1) Performance share awards are included in diluted weighted average number of shares outstanding based upon what would be issued if the end of the most recent reporting period was the end of the term of the award.

 

NORTHWESTERN CORPORATION

CONSOLIDATED BALANCE SHEETS

(in thousands)







Year Ended December 31,


2013


2012





ASSETS




Current assets

$

320,956


$

303,128

Property, plant, and equipment, net

2,690,128


2,435,590

Goodwill

355,128


355,128

Regulatory assets

316,952


367,890

Other noncurrent assets

32,096


23,797

Total Assets

$

3,715,260


$

3,485,533

LIABILITIES AND SHAREHOLDERS' EQUITY




Current maturities of long-term debt and capital leases

$

1,662


$

1,612

Short-term borrowings

140,950


122,934

Other current liabilities

320,976


324,719

Long-term capital leases

29,895


31,562

Long-term debt

1,155,097


1,055,074

Deferred income taxes

395,333


363,928

Noncurrent regulatory liabilities

348,053


276,618

Other noncurrent liabilities

292,624


375,054

Total Liabilities

2,684,590


2,551,501

Total Shareholders' Equity

1,030,670


934,032

Total Liabilities and Shareholders' Equity

$

3,715,260


$

3,485,533

 

NORTHWESTERN CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)








Year Ended December 31,


2013


2012

Operating Activities




Net income

$

93,983


$

98,406

Non-cash items

$

166,120


$

132,029

Changes in operating assets and liabilities

$

(66,387)


$

20,758

Cash Provided by Operating Activities

$

193,716


$

251,193





Cash Used in Investing Activities

$

(295,354)


$

(322,213)





Cash Provided by Financing Activities

$

108,373


$

74,914





Increase in Cash and Cash Equivalents

$

6,735


$

3,894

Cash and Cash Equivalents, beginning of period

$

9,822


$

5,928

Cash and Cash Equivalents, end of period

$

16,557


$

9,822

 

NORTHWESTERN CORPORATION

REGULATED ELECTRIC SEGMENT

Year Ended December 31,

(Unaudited)



Results


2013


2012


Change


% Change


(dollars in millions)

Retail revenue

$

781.7


$

747.9


$

33.8


4.5%

Regulatory Amortization

25.1


10.0


15.1


151.0

   Total Retail Revenue

806.8


757.9


48.9


6.5

Transmission

50.1


46.4


3.7


8.0

Ancillary Services

1.5


(6.1)


7.6


(124.6)

Wholesale

2.0


3.0


(1.0)


(33.3)

Other

4.8


4.4


0.4


9.1

Total Revenues

$

865.2


$

805.6


$

59.6


7.4

Total Cost of Sales

358.7


277.8


80.9


29.1

Gross Margin

$

506.5


$

527.8


$

(21.3)


(4.0)%

 


Revenues


Megawatt Hours (MWH)


Avg. Customer Counts


2013


2012


2013


2012


2013


2012


(in thousands)

Retail Electric












Montana

$

271,283


$

255,623


$

2,411


$

2,356


$

276,353


$

273,984

South Dakota

48,574


47,696


580


544


49,298


48,929

Residential

319,857


303,319


2,991


2,900


325,651


322,913

Montana

321,261


308,077


3,182


3,199


62,744


62,102

South Dakota

69,800


69,639


965


938


12,073


12,113

Commercial

391,061


377,716


4,147


4,137


74,817


74,215

Industrial

41,495


37,835


2,922


2,876


74


74

Other

29,316


29,074


187


199


5,991


5,990

Total Retail Electric

$

781,729


$

747,944


$

10,247


$

10,112


$

406,533


$

403,192

Total Wholesale Electric

$

1,993


$

2,959


$

94


$

183


$


$

 


Degree Days


2013 as compared with:

Cooling Degree-Days

2013


2012


Historic Average


2012


Historic Average

Montana

438


450


301


3% colder


46% warmer

South Dakota

848


1,084


734


22% colder


16% warmer












Degree Days


2013 as compared with:

Heating Degree-Days

2013


2012


Historic Average


2012


Historic Average

Montana

7,817


7,331


7,888


 7% colder


 1% warmer

South Dakota

8,292


6,387


7,632


 30% colder


 9% colder

 

NORTHWESTERN CORPORATION

REGULATED NATURAL GAS SEGMENT

Year Ended December 31,

(Unaudited)




Results


2013


2012


Change


% Change


(dollars in millions)

Retail revenues

$

253.4


$

220.8


$

32.6


14.8%

Regulatory amortization

(5.2)


7.9


(13.1)


(165.8)

     Total retail revenues

248.2


228.7


19.5


8.5

Wholesale and other

39.4


34.7


4.7


13.5

Total Revenues

287.6


263.4


24.2


9.2

Total Cost of Sales

120.9


117.6


3.3


2.8

Gross Margin

$

166.7


$

145.8


$

20.9


14.3%

 


Revenue


Dekatherms (Dkt)


Avg. Customer Counts


2013


2012


2013


2012


2013


2012


(in thousands)





Retail Gas












Montana

$

111,605


$

102,884


$

12,736


11,826


160,516


159,431

South Dakota

26,302


21,085


3,074


2,351


38,230


37,915

Nebraska

24,740


19,223


2,648


2,129


36,692


36,595

Residential

162,647


143,192


18,458


16,306


235,438


233,941

Montana

56,356


51,978


6,591


6,082


22,455


22,326

South Dakota

19,163


13,446


3,025


2,116


6,045


5,980

Nebraska

13,160


10,250


1,971


1,674


4,601


4,580

Commercial

88,679


75,674


11,587


9,872


33,101


32,886

Industrial

1,083


1,021


129


121


264


272

Other

1,019


905


137


118


156


150

Total Retail Gas

$

253,428


$

220,792


$

30,311


26,417


268,959


267,249

 


Degree Days


2013 as compared with:

Heating Degree-Days

2013


2012


Historic Average


2012


Historic Average

Montana

7,817


7,331


7,888


 7% colder


 1% warmer

South Dakota

8,292


6,387


7,632


 30% colder


 9% colder

Nebraska

6,446


5,175


6,302


 25% colder


 2% colder

 

NORTHWESTERN CORPORATION

SEGMENT RESULTS

(Unaudited)

(in thousands)











Three Months Ended










December 31, 2013

Electric


Gas


Other


Eliminations


Total

Operating revenues

$

227,572


$

90,953


$

565


$


$

319,090

Cost of sales

97,809


38,330




136,139

Gross margin

129,763


52,623


565



182,951

Operating, general and administrative

52,506


21,923


2,399



76,828

Property and other taxes

20,987


7,025


3



28,015

Depreciation

22,274


5,864


8



28,146

Operating income (loss)

33,996


17,811


(1,845)



49,962

Interest expense

(15,080)


(2,440)


(1,990)



(19,510)

Other income

(865)


(514)


2,356



977

Income tax expense

(1,113)


(3,981)


(242)



(5,336)

Net income (loss)

$

16,938


$

10,876


$

(1,721)


$


$

26,093





















Three Months Ended










December 31, 2012

Electric


Gas


Other


Eliminations


Total

Operating revenues

$

199,838


$

80,582


$

353


$


$

280,773

Cost of sales

32,924


34,626




67,550

Gross margin

166,914


45,956


353



213,223

Operating, general and administrative

49,846


20,574


3,821



74,241

Property and other taxes

17,127


6,148


4



23,279

Depreciation

21,789


4,883


8



26,680

Operating income (loss)

78,152


14,351


(3,480)



89,023

Interest expense

(12,861)


(2,403)


(200)



(15,464)

Other income

812


398


28



1,238

Income tax benefit (expense)

(18,976)


(1,214)


4,090



(16,100)

Net income (loss)

$

47,127


$

11,132


$

438


$


$

58,697

 

NORTHWESTERN CORPORATION

SEGMENT RESULTS

(in thousands)











Year Ended










December 31, 2013

Electric


Gas


Other


Eliminations


Total

Operating revenues

$

865,239


$

287,605


$

1,675


$


$

1,154,519

Cost of sales

358,688


120,858




479,546

Gross margin

506,551


166,747


1,675



674,973

Operating, general and administrative

195,100


78,822


11,647



285,569

Property and other taxes

78,536


26,993


11



105,540

Depreciation

89,728


23,070


33



112,831

Operating income (loss)

143,187


37,862


(10,016)



171,033

Interest expense

(57,920)


(9,993)


(2,573)



(70,486)

Other income

4,061


1,239


2,437



7,737

Income tax (expense) benefit

(13,905)


(4,134)


3,738



(14,301)

Net income (loss)

$

75,423


$

24,974


$

(6,414)


$


$

93,983





















Year Ended










December 31, 2012

Electric


Gas


Other


Eliminations


Total

Operating revenues

$

805,554


$

263,394


$

1,394


$


$

1,070,342

Cost of sales

277,826


117,608




395,434

Gross margin

527,728


145,786


1,394



674,908

Operating, general and administrative

187,599


75,971


6,396



269,966

MSTI impairment

24,039





24,039

Property and other taxes

72,755


24,907


12



97,674

Depreciation

86,559


19,452


33



106,044

Operating income (loss)

156,776


25,456


(5,047)



177,185

Interest expense

(55,118)


(9,063)


(881)



(65,062)

Other income

2,630


1,633


109



4,372

Income tax (expense) benefit

(22,298)


(692)


4,901



(18,089)

Net income (loss)

$

81,990


$

17,334


$

(918)


$


$

98,406

 

SOURCE NorthWestern Corporation



Get the latest news and updates from Stockhouse on social media

Follow STOCKHOUSE Today