NorthWestern Energy Reports 2025 Financial Results
-
2025 Diluted GAAP EPS of
$2.94 , compared to$3.65 in 2024. -
2025 Adjusted Diluted Non-GAAP EPS of
$3.58 , compared to$3.40 in 2024. - Affirms 4% to 6% long-term EPS growth rate.
-
Announces 2026 earnings guidance range of
$3.68 to$3.83 per diluted share. -
Increases quarterly dividend by 1.5%
–
to
$0.67 per share – payableMarch 31, 2026 . -
Announces
$3.2 billion 5-year capital plan, a 17% increase over prior plan.
“We are pleased to report on what has been an exceptionally busy and transformational year for NorthWestern,” said
“The year also marked important steps forward in our long-term strategic vision. We announced our merger agreement with Black Hills Corporation in August, a combination that will create a stronger, more resilient utility better positioned for the future. Together, we have filed applications with regulators in
FOURTH QUARTER FINANCIAL RESULTS
Net income for the three months ending
Adjusted diluted non-GAAP earnings per share for the quarter was
TRANSACTION UPDATE
On
We have filed applications with the
In
We expect to file an application for clearance under the Hart-Scott-Rodino Antitrust Improvements Act in the first quarter of 2026. We anticipate the transaction closing in the second half of 2026, subject to the satisfaction or waiver of certain closing conditions.
During the twelve months ended
FINANCIAL OUTLOOK
Initiating 2026 Guidance, Affirming Long-Term Growth Rates, and Announcing Capital Plan
We are initiating 2026 non-GAAP earnings guidance of
- Normal weather in our service territories;
- Excludes costs related to the pending merger with Black Hills Corp.;
- Approval of the Power Cost and Credit Adjustment Mechanism (PCCAM) waiver and power prices sufficient to recover operating expense from incremental Avista and Puget Colstrip interests;
- An effective income tax rate of approximately 14 percent to 18 percent; and
- Diluted average shares outstanding of approximately 61.7 million.
We are affirming our long-term diluted earnings per share growth guidance of 4% to 6%, based on our 2024 adjusted diluted non-GAAP EPS baseline of
Additionally, we are announcing our
Dividend Declared
NorthWestern Energy Group’s Board of Directors has declared a quarterly common stock dividend of
Looking ahead, we remain committed to maintaining a dividend payout ratio within our targeted range of 60-70% over the long term.
Additional information regarding this release can be found in the earnings presentation at https://www.northwesternenergy.com/investors/earnings.
COMPANY UPDATES
Montana Rate Review
In
The details of this final order are set forth below:
|
Returns, Capital Structure, & Revenue Increase Resulting From Final Order ($ in millions) |
|||||||
|
|
Electric |
|
Natural Gas |
||||
|
Return on Equity (ROE) |
|
9.65 |
% |
|
|
9.60 |
% |
|
Equity Capital Structure |
|
47.84 |
% |
|
|
47.84 |
% |
|
|
|
|
|
||||
|
Base Rates |
$ |
105.5 |
|
|
$ |
18.0 |
|
|
PCCAM(1)(2) |
|
(94.5 |
) |
|
|
n/a |
|
|
Property Tax (tracker base adjustment)(1) |
|
(1.8 |
) |
|
|
0.1 |
|
|
Total Revenue Increase Through Final Order |
$ |
9.2 |
|
|
$ |
18.1 |
|
|
(1) These items are flow-through costs. PCCAM reflects our fuel and purchased power costs. |
|||||||
|
(2) This PCCAM reduction of |
|||||||
The final order provides for an update to the PCCAM by adjusting the base costs from
In
Montana Large-Load Tariff
The MPSC requested information on our plan to serve potential large-load customers and related resource adequacy issues. We responded in
In
Resources and regulatory mechanisms to be utilized for serving these requests are pending further evaluation and regulatory considerations.
Colstrip Acquisitions and Requests for Cost Recovery
As previously disclosed, we entered into definitive agreements with Avista and Puget to acquire their respective interests in Colstrip Units 3 and 4 for
Avista Interests
–
The 222 megawatts of generation capacity from Colstrip Units 3 and 4 acquired from Avista (Avista Interests) on
Puget Interests
–
The 370 megawatts of generation capacity from Colstrip Units 3 and 4 acquired from Puget (Puget Interests) on
Generation Capacity in
The
Regional Transmission Development Activities
In
We have also entered into a nonbinding letter of intent with Grid United to continue transmission development to further enhance the grid through the southwest corridor of
Montana Wildfire Risk Mitigation
CONSOLIDATED STATEMENT OF INCOME
|
|
Year Ended |
||||||
|
($ in millions, except per share amounts) |
|
2025 |
|
|
|
2024 |
|
|
Revenues |
|
|
|
||||
|
Electric |
$ |
1,270.0 |
|
|
$ |
1,200.7 |
|
|
Gas |
|
340.6 |
|
|
|
313.2 |
|
|
Total Revenues |
|
1,610.6 |
|
|
|
1,513.9 |
|
|
Operating Expenses |
|
|
|
||||
|
Fuel, purchased supply and direct transmission expense (exclusive of depreciation and depletion shown separately below) |
|
409.8 |
|
|
|
433.8 |
|
|
Operating and maintenance |
|
284.9 |
|
|
|
227.8 |
|
|
Administrative and general |
|
158.2 |
|
|
|
137.4 |
|
|
Property and other taxes |
|
182.3 |
|
|
|
163.9 |
|
|
Depreciation and depletion |
|
249.5 |
|
|
|
227.6 |
|
|
Total Operating Expenses |
|
1,284.7 |
|
|
|
1,190.6 |
|
|
Operating Income |
|
325.8 |
|
|
|
323.3 |
|
|
Interest Expense, net |
|
(150.4 |
) |
|
|
(131.7 |
) |
|
Other Income, net |
|
12.1 |
|
|
|
23.0 |
|
|
Income Before Income Taxes |
|
187.6 |
|
|
|
214.7 |
|
|
Income Tax (Expense) Benefit |
|
(6.5 |
) |
|
|
9.4 |
|
|
Net Income |
$ |
181.1 |
|
|
$ |
224.1 |
|
|
Basic Shares Outstanding |
|
61.4 |
|
|
|
61.3 |
|
|
Earnings per Share - Basic |
$ |
2.95 |
|
|
$ |
3.66 |
|
|
Diluted Shares Outstanding |
|
61.5 |
|
|
|
61.4 |
|
|
Earnings per Share - Diluted |
$ |
2.94 |
|
|
$ |
3.65 |
|
|
|
|
|
|
||||
|
Dividends Declared per Common Share |
$ |
2.64 |
|
|
$ |
2.60 |
|
|
Note: Subtotal variances may exist due to rounding. |
|||||||
RECONCILIATION OF PRIMARY CHANGES
|
|
Year Ended |
||||||||||||||
|
($ in millions, except per share amounts) |
Pre-tax I ncome |
|
Inc. Tax B enefit (Expense)(3) |
|
Net I ncome |
|
Diluted Earnings Per Share |
||||||||
|
|
$ |
214.7 |
|
|
$ |
9.4 |
|
|
$ |
224.1 |
|
|
$ |
3.65 |
|
|
Variance in revenue and fuel, purchased supply, and direct transmission expense(1) items impacting net income: |
|
|
|
|
|
|
|
||||||||
|
Base Rates |
|
93.3 |
|
|
|
(23.6 |
) |
|
|
69.7 |
|
|
|
1.13 |
|
|
Electric transmission revenue |
|
14.0 |
|
|
|
(3.5 |
) |
|
|
10.5 |
|
|
|
0.17 |
|
|
Production tax credits, offset within income tax benefit (expense) |
|
6.6 |
|
|
|
(6.6 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
4.8 |
|
|
|
(1.2 |
) |
|
|
3.6 |
|
|
|
0.06 |
|
|
Electric retail volumes |
|
4.3 |
|
|
|
(1.1 |
) |
|
|
3.2 |
|
|
|
0.05 |
|
|
Natural gas retail volumes |
|
2.0 |
|
|
|
(0.5 |
) |
|
|
1.5 |
|
|
|
0.02 |
|
|
|
|
(14.2 |
) |
|
|
3.6 |
|
|
|
(10.6 |
) |
|
|
(0.17 |
) |
|
Non-recoverable |
|
(7.3 |
) |
|
|
1.8 |
|
|
|
(5.5 |
) |
|
|
(0.09 |
) |
|
Other |
|
0.1 |
|
|
|
0.0 |
|
|
|
0.1 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Variance in expense items(2) impacting net income: |
|
|
|
|
|
|
|
||||||||
|
Operating, maintenance, and administrative |
|
(37.7 |
) |
|
|
9.5 |
|
|
|
(28.2 |
) |
|
|
(0.45 |
) |
|
Non-cash regulatory disallowance of certain YCGS capital costs |
|
(30.9 |
) |
|
|
7.8 |
|
|
|
(23.1 |
) |
|
|
(0.38 |
) |
|
Depreciation |
|
(21.9 |
) |
|
|
5.5 |
|
|
|
(16.4 |
) |
|
|
(0.27 |
) |
|
Interest expense |
|
(18.7 |
) |
|
|
4.7 |
|
|
|
(14.0 |
) |
|
|
(0.23 |
) |
|
Merger-related costs |
|
(9.3 |
) |
|
|
— |
|
|
|
(9.3 |
) |
|
|
(0.15 |
) |
|
Property and other taxes not recoverable within trackers |
|
(2.1 |
) |
|
|
0.5 |
|
|
|
(1.6 |
) |
|
|
(0.03 |
) |
|
Release of unrecognized tax benefits - current year |
|
— |
|
|
|
7.4 |
|
|
|
7.4 |
|
|
|
0.12 |
|
|
Release of unrecognized tax benefits - prior year |
|
— |
|
|
|
(16.9 |
) |
|
|
(16.9 |
) |
|
|
(0.27 |
) |
|
Prior year Gas repairs safe harbor method change |
|
— |
|
|
|
(7.0 |
) |
|
|
(7.0 |
) |
|
|
(0.11 |
) |
|
Other |
|
(10.1 |
) |
|
|
3.7 |
|
|
|
(6.4 |
) |
|
|
(0.10 |
) |
|
Dilution from higher share count |
|
|
|
|
|
|
|
(0.01 |
) |
||||||
|
|
$ |
187.6 |
|
|
$ |
(6.5 |
) |
|
$ |
181.1 |
|
|
$ |
2.94 |
|
|
Change in Net Income |
|
|
|
|
$ |
(43.0 |
) |
|
$ |
(0.71 |
) |
||||
|
(1) Exclusive of depreciation and depletion shown separately below. |
|||||||||||||||
|
(2) Excluding fuel, purchased supply, and direct transmission expense. |
|||||||||||||||
|
(3) Income Tax Benefit (Expense) calculation on reconciling items assumes blended federal plus state effective tax rate of 25.3%. |
|||||||||||||||
|
Note: Subtotal variances may exist due to rounding. |
|||||||||||||||
EXPLANATION OF CONSOLIDATED RESULTS
Year Ended
Consolidated gross margin in 2025 was
|
|
Year Ended |
||||||
|
($ in millions) |
|
2025 |
|
|
|
2024 |
|
|
Reconciliation of gross margin to utility margin: |
|
|
|
||||
|
Operating Revenues |
$ |
1,610.6 |
|
$ |
1,513.9 |
||
|
Less: Fuel, purchased supply and direct transmission expense (exclusive of depreciation and depletion shown separately below) |
|
409.8 |
|
|
|
433.8 |
|
|
Less: Operating and maintenance |
|
284.9 |
|
|
|
227.8 |
|
|
Less: Property and other taxes |
|
182.1 |
|
|
|
163.9 |
|
|
Less: Depreciation and depletion |
|
249.5 |
|
|
|
227.6 |
|
|
Gross Margin |
|
484.3 |
|
|
|
460.8 |
|
|
Operating and maintenance |
|
284.9 |
|
|
|
227.8 |
|
|
Property and other taxes |
|
182.1 |
|
|
|
163.9 |
|
|
Depreciation and depletion |
|
249.5 |
|
|
|
227.6 |
|
|
Utility Margin(1) |
$ |
1,200.8 |
|
|
$ |
1,080.1 |
|
|
(1) Non-GAAP financial measure. See “Non-GAAP Financial Measures” below. |
|||||||
|
|
Year Ended |
|||||||||||||
|
($ in millions) |
|
2025 |
|
|
|
2024 |
|
|
Change |
|
% Change |
|||
|
|
|
|||||||||||||
|
Utility Margin |
|
|
|
|
|
|
|
|||||||
|
Electric |
$ |
963.4 |
|
$ |
871.1 |
|
$ |
92.3 |
|
10.6 |
% |
|||
|
Natural Gas |
|
237.4 |
|
|
|
209.0 |
|
|
|
28.4 |
|
|
13.6 |
|
|
Total Utility Margin(1) |
$ |
1,200.8 |
|
|
$ |
1,080.1 |
|
|
$ |
120.7 |
|
|
11.2 |
% |
|
(1) Non-GAAP financial measure. See “Non-GAAP Financial Measures” below. |
||||||||||||||
Consolidated utility margin in 2025 was
Primary components of the change in utility margin include the following:
|
($ in millions) |
Utility Margin 2025 vs. 2024 |
||
|
Utility Margin Items Impacting Net Income |
|
||
|
Base Rates |
$ |
93.3 |
|
|
Electric transmission revenue due to market conditions and rates |
|
14.0 |
|
|
|
|
4.8 |
|
|
Electric retail volumes |
|
4.3 |
|
|
Natural gas retail volumes ( |
|
2.0 |
|
|
|
|
(14.2 |
) |
|
Non-recoverable |
|
(7.3 |
) |
|
Other |
|
0.1 |
|
|
Change in Utility Margin Impacting Net Income |
|
97.0 |
|
|
|
|
||
|
Utility Margin Items Offset Within Net Income |
|
||
|
Property and other taxes recovered in revenue, offset in property and other taxes |
|
16.3 |
|
|
Production tax credits, offset in income tax expense |
|
6.6 |
|
|
Operating expenses recovered in revenue, offset in operating and maintenance expense |
|
0.8 |
|
|
Change in Items Offset Within Net Income |
|
23.7 |
|
|
Increase in Consolidated Utility Margin(1) |
$ |
120.7 |
|
|
(1) Non-GAAP financial measure. See “Non-GAAP Financial Measures” below. |
|||
Electric retail volumes were driven by favorable weather in
Under the PCCAM, net supply costs higher or lower than the PCCAM base rate (PCCAM Base) (excluding qualifying facility costs) were allocated 90 percent to
|
($ in millions) |
Year Ended |
|||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
Change |
|
% Change |
|||
|
|
|
|||||||||||||
|
Operating Expenses (excluding fuel, purchased supply and direct transmission expense) |
|
|
|
|
|
|
|
|||||||
|
Operating and maintenance |
$ |
284.9 |
|
$ |
227.8 |
|
$ |
57.1 |
|
25.1 |
% |
|||
|
Administrative and general |
|
158.2 |
|
|
|
137.4 |
|
|
|
20.8 |
|
|
15.1 |
|
|
Property and other taxes |
|
182.3 |
|
|
|
163.9 |
|
|
|
18.4 |
|
|
11.2 |
|
|
Depreciation and depletion |
|
249.5 |
|
|
|
227.6 |
|
|
|
21.9 |
|
|
9.6 |
|
|
Total Operating Expenses (excluding fuel, purchased supply and direct transmission expense) |
$ |
874.9 |
|
|
$ |
756.7 |
|
|
$ |
118.2 |
|
|
15.6 |
% |
Consolidated operating expenses, excluding fuel, purchased supply and direct transmission expense, were
|
($ in millions) |
Operating Expenses |
||
|
|
2025 vs. 2024 |
||
|
Operating Expenses (excluding fuel, purchased supply and direct transmission expense) Impacting Net Income |
|
||
|
Non-cash regulatory disallowance of certain YCGS capital costs |
$ |
30.9 |
|
|
Depreciation expense due to plant additions and higher depreciation rates |
|
21.9 |
|
|
Electric generation maintenance |
|
9.9 |
|
|
Merger-related costs, primarily including consulting and legal fees |
|
9.3 |
|
|
Wildfire mitigation expense, partly offset by higher base revenues |
|
8.9 |
|
|
Insurance expense, primarily due to increased wildfire risk premiums |
|
7.8 |
|
|
Labor and benefits(1) |
|
7.6 |
|
|
Technology implementation and maintenance |
|
3.5 |
|
|
Property and other taxes not recoverable within trackers |
|
2.1 |
|
|
Uncollectible accounts |
|
1.1 |
|
|
Litigation outcome (Pacific Northwest Solar) |
|
(2.4 |
) |
|
Non-cash impairment of alternative energy storage investment |
|
(1.7 |
) |
|
Other |
|
3.0 |
|
|
Change in Items Impacting Net Income |
|
101.9 |
|
|
|
|
||
|
Operating Expenses Offset Within Net Income |
|
||
|
Property and other taxes recovered in trackers, offset in revenue |
|
16.3 |
|
|
Deferred compensation, offset in other income |
|
2.1 |
|
|
Operating and maintenance expenses recovered in trackers, offset in revenue |
|
0.8 |
|
|
Pension and other postretirement benefits, offset in other income(1) |
|
(2.9 |
) |
|
Change in Items Offset Within Net Income |
|
16.3 |
|
|
Increase in Operating Expenses (excluding fuel, purchased supply and direct transmission expense) |
$ |
118.2 |
|
|
(1) In order to present the total change in labor and benefits, we have included the change in the non-service cost component of our pension and other postretirement benefits, which is recorded within other income on our Condensed Consolidated Statements of Income. This change is offset within this table as it does not affect our operating expenses. |
|||
Consolidated operating income in 2025 was
Consolidated interest expense in 2025 was
Consolidated other income in 2025 was
Consolidated income tax expense in 2025 was
We currently estimate our effective tax rate will range between 14.0 percent to 18.0 percent in 2026. Based on the significant Net Operating Loss income tax position we have, we anticipate paying minimal cash for income taxes into 2029.
The following table summarizes the differences between our effective tax rate and the federal statutory rate:
|
($ in millions) |
Year Ended |
||||||||||
|
|
2025 |
|
2024 |
||||||||
|
Income before income taxes |
$ |
187.6 |
|
|
|
$ |
214.7 |
|
|
||
|
|
|
|
|
|
|
||||||
|
Income tax calculated at federal statutory rate |
|
39.4 |
|
21.0 |
% |
|
|
45.1 |
|
21.0 |
% |
|
|
|
|
|
|
|
||||||
|
State income tax, net of federal provision |
|
(1.5 |
) |
(0.8 |
) |
|
|
0.4 |
|
0.2 |
|
|
Tax Credits |
|
|
|
|
|
||||||
|
Production tax credits |
|
(5.9 |
) |
(3.2 |
) |
|
|
(11.1 |
) |
(5.2 |
) |
|
Other |
|
0.7 |
|
0.4 |
|
|
|
0.7 |
|
0.3 |
|
|
Impact of utility ratemaking on income taxes |
|
|
|
|
|
||||||
|
Flow-through repairs deductions |
|
(31.0 |
) |
(16.5 |
) |
|
|
(23.1 |
) |
(10.8 |
) |
|
Amortization of excess deferred income taxes |
|
(3.2 |
) |
(1.7 |
) |
|
|
(2.9 |
) |
(1.4 |
) |
|
AFUDC, net |
|
(1.3 |
) |
(0.7 |
) |
|
|
(2.6 |
) |
(1.2 |
) |
|
Plant and depreciation of flow through items |
|
16.8 |
|
9.0 |
|
|
|
9.4 |
|
4.4 |
|
|
Gas repairs safe harbor method change |
|
— |
|
— |
|
|
|
(7.0 |
) |
(3.3 |
) |
|
Changes in Unrecognized Tax Benefits |
|
|
|
|
|
||||||
|
Release of unrecognized tax benefits |
|
(7.4 |
) |
(4.0 |
) |
|
|
(16.9 |
) |
(7.9 |
) |
|
Interest and penalties |
|
(3.0 |
) |
(1.6 |
) |
|
|
(1.5 |
) |
(0.7 |
) |
|
Nontaxable and nondeductible items |
|
2.9 |
|
1.5 |
|
|
|
0.4 |
|
0.2 |
|
|
Other |
|
0.0 |
|
0.1 |
|
|
|
(0.3 |
) |
0.0 |
|
|
|
|
(32.9 |
) |
(17.5 |
)% |
|
|
(54.5 |
) |
(25.4 |
)% |
|
|
|
|
|
|
|
||||||
|
Income Tax Expense (Benefit) and Effective Tax Rate |
$ |
6.5 |
|
3.5 |
% |
|
$ |
(9.4 |
) |
(4.4 |
)% |
Our effective tax rate typically differs from the federal statutory tax rate primarily due to the regulatory impact of flowing through federal and state tax benefits of repairs deductions, state tax benefit of accelerated tax depreciation deductions (including bonus depreciation when applicable) and production tax credits.
LIQUIDITY AND OTHER CONSIDERATIONS
Liquidity and Capital Resources
As of
Earnings Per Share
Basic earnings per share are computed by dividing earnings applicable to common stock by the weighted average number of common shares outstanding for the period. Diluted earnings per share reflect the potential dilution of common stock equivalent shares that could occur if unvested shares were to vest. Common stock equivalent shares are calculated using the treasury stock method, as applicable. The dilutive effect is computed by dividing earnings applicable to common stock by the weighted average number of common shares outstanding plus the effect of the outstanding unvested restricted stock and performance share awards. Average shares used in computing the basic and diluted earnings per share are as follows:
|
|
|
||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
Basic computation |
61,381,328 |
61,293,052 |
|||||
|
Dilutive effect of |
|
|
|||||
|
Performance and restricted share awards(1) |
|
160,090 |
|
|
81,153 |
|
|
|
Diluted computation |
|
61,541,418 |
|
|
61,374,205 |
|
|
|
(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. |
|||||||
As of
Adjusted Non-GAAP Earnings
We reported GAAP earnings of
|
($ in millions, except EPS) |
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Nine Months Ended |
|
Q4 2025 |
|
Full-Year 2025 |
|||||||||||||||||||||||||
|
|
Pre-tax I ncome |
Net(1) Income |
Diluted E PS |
|
Pre-tax I ncome |
Net(1) Income |
Diluted E PS |
|
Pre-tax I ncome |
Net(1) Income |
Diluted E PS(2) |
||||||||||||||||||
|
2025 Reported GAAP |
$ |
163.8 |
|
$ |
136.4 |
|
$ |
2.22 |
|
|
$ |
23.8 |
$ |
44.7 |
|
$ |
0.72 |
|
|
$ |
187.6 |
|
$ |
181.1 |
|
$ |
2.94 |
|
|
|
Non-GAAP Adjustments: |
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Add Back Unfavorable Weather |
|
3.8 |
|
|
2.9 |
|
|
0.05 |
|
|
|
10.6 |
|
|
7.9 |
|
|
0.13 |
|
|
|
14.4 |
|
|
10.8 |
|
|
0.18 |
|
|
Community Renewable Energy Project Penalty (not tax deductible) |
|
1.0 |
|
|
1.0 |
|
|
0.02 |
|
|
|
0.3 |
|
|
0.3 |
|
|
— |
|
|
|
1.3 |
|
|
1.3 |
|
|
0.02 |
|
|
Merger-Related Costs (not tax deductible) |
|
7.6 |
|
|
7.6 |
|
|
0.12 |
|
|
|
1.7 |
|
|
1.7 |
|
|
0.03 |
|
|
|
9.3 |
|
|
9.3 |
|
|
0.15 |
|
|
Release of Unrecognized Tax Benefit |
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
(7.4 |
) |
|
(0.12 |
) |
|
|
— |
|
|
(7.4 |
) |
|
(0.12 |
) |
|
Regulatory Disallowance of Certain YCGS Capital Costs |
|
|
|
|
|
31.2 |
|
|
23.3 |
|
|
0.38 |
|
|
|
31.2 |
|
|
23.3 |
|
|
0.38 |
|
||||||
|
Remove Q4 PCCAM Expense Following MPSC Suspension of 90/10 Sharing |
|
— |
|
|
— |
|
|
— |
|
|
|
2.3 |
|
|
1.7 |
|
|
0.03 |
|
|
|
2.3 |
|
|
1.7 |
|
|
0.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
2025 Non-GAAP |
$ |
176.2 |
|
$ |
147.9 |
|
$ |
2.41 |
|
|
$ |
69.9 |
|
$ |
72.2 |
|
$ |
1.17 |
|
|
$ |
246.1 |
|
$ |
220.1 |
|
$ |
3.58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Nine Months Ended |
|
Q4 2024 |
|
Full-Year 2024 |
|||||||||||||||||||||||||
|
|
Pre-tax I ncome |
Net(1) Income |
Diluted E PS |
|
Pre-tax I ncome |
Net(1) Income |
Diluted E PS |
|
Pre-tax I ncome |
Net(1) Income |
Diluted E PS(2) |
||||||||||||||||||
|
2024 Reported GAAP |
$ |
155.0 |
|
$ |
143.6 |
|
$ |
2.34 |
|
|
$ |
59.7 |
|
$ |
80.6 |
|
$ |
1.31 |
|
|
$ |
214.7 |
|
$ |
224.1 |
|
$ |
3.65 |
|
|
Non-GAAP Adjustments: |
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Add Back Unfavorable Weather |
|
2.3 |
|
|
1.7 |
|
|
0.03 |
|
|
|
8.3 |
|
|
6.2 |
|
|
0.10 |
|
|
|
10.6 |
|
|
7.9 |
|
|
0.13 |
|
|
Impairment of |
|
4.2 |
|
|
3.1 |
|
|
0.05 |
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
4.2 |
|
|
3.1 |
|
|
0.05 |
|
|
Community Renewable Energy Project Penalty (non-tax deductible) |
|
(2.3 |
) |
|
(2.3 |
) |
|
(0.04 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
|
(2.3 |
) |
|
(2.3 |
) |
|
(0.04 |
) |
|
Natural Gas Repairs Safe Harbor Method Change |
|
— |
|
|
(7.0 |
) |
|
(0.11 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
(7.0 |
) |
|
(0.11 |
) |
|
Release of Unrecognized Tax Benefit |
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
(16.9 |
) |
|
(0.28 |
) |
|
|
— |
|
|
(16.9 |
) |
|
(0.28 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
2024 Non-GAAP |
$ |
159.2 |
|
$ |
139.1 |
|
$ |
2.27 |
|
|
$ |
68.0 |
|
$ |
69.9 |
|
$ |
1.13 |
|
|
$ |
227.2 |
|
$ |
208.9 |
|
$ |
3.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
(1) Income tax rate on reconciling items assumes blended federal plus state effective tax rate of 25.3%. |
|||||||||||||||||||||||||||||
|
(2) Due to changes in the quarterly diluted share count, full year EPS may be +/- |
|||||||||||||||||||||||||||||
|
Note: Subtotal variances may exist due to rounding. |
|||||||||||||||||||||||||||||
Company Hosting Earnings Webinar
Non-GAAP Financial Measures
This press release includes financial information prepared in accordance with GAAP, as well as other financial measures, such as Utility Margin, Adjusted Non-GAAP pretax income, Adjusted Non-GAAP net income and Adjusted Non-GAAP 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 excludes (or includes) amounts that are included in (or excluded from) the most directly comparable measure calculated and presented in accordance with GAAP.
We define Utility Margin as Operating Revenues less fuel, purchased supply, and direct transmission expense (exclusive of depreciation and depletion) as presented in our Condensed Consolidated Statements of Income. This measure differs from the GAAP definition of Gross Margin due to the exclusion of Operating and maintenance, Property and other taxes, and Depreciation and depletion expenses, which are presented separately in our Condensed Consolidated Statements of Income. A reconciliation of Utility Margin to Gross Margin, the most directly comparable GAAP measure, is included in the press release above.
Management believes that Utility Margin provides a useful measure for investors and other financial statement users to analyze our financial performance in that it excludes the effect on total revenues caused by volatility in energy costs and associated regulatory mechanisms. This information is intended to enhance an investor's overall understanding of results. Under our various state regulatory mechanisms, as detailed below, our supply costs are generally collected from customers. In addition, Utility Margin is used by us to determine whether we are collecting the appropriate amount of energy costs from customers to allow for recovery of operating costs, as well as to analyze how changes in loads (due to weather, economic, or other conditions), rates, and other factors impact our results of operations. Our Utility Margin measure may not be comparable to that of other companies' presentations or more useful than the GAAP information provided elsewhere in this report.
Management also believes the presentation of Adjusted Non-GAAP pre-tax income, Adjusted Non-GAAP net income, and Adjusted Non-GAAP Diluted EPS is more representative of normal earnings than GAAP pre-tax income, net income, and 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.
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 “Adjusted Non-GAAP Earnings.” Forward-looking statements involve risks and uncertainties, which could cause actual results or outcomes to differ materially from those expressed. We caution that while we make such statements in good faith and believe such statements are based on reasonable assumptions, including without limitation, management's examination of historical operating trends, data contained in records, and other data available from third parties, we cannot assure you that we will achieve our projections. Factors that may cause such differences include, but are not limited to:
-
risks relating to the pending merger transaction pursuant to that certain Agreement and Plan of Merger dated
August 18, 2025 (Merger Agreement) betweenNorthWestern , Black Hills, andRiver Merger Sub Inc. , aDelaware corporation and direct wholly owned subsidiary of Black Hills (Merger Sub), including, among others, (1) the risk of delays in consummating the pending merger transaction, including as a result of required regulatory and shareholder approvals, which may not be obtained on the expected timeline, or at all, (2) the risk of any event, change or other circumstance that could give rise to the termination of the Merger Agreement, (3) the risk that required regulatory approvals are subject to conditions not anticipated byNorthWestern and Black Hills, (4) the possibility that any of the anticipated benefits and projected synergies of the pending merger transaction will not be realized or will not be realized within the expected time period, (5) disruption to the parties’ businesses as a result of the announcement and pendency of the merger transaction, including potential distraction of management from current plans and operations ofNorthWestern or Black Hills and the ability ofNorthWestern or Black Hills to retain and hire key personnel, (6) reputational risk and the reaction of each company’s customers, suppliers, employees or other business partners to the pending merger transaction, (7) the possibility that the pending merger transaction may be more expensive to complete than anticipated, including as a result of unexpected factors or events, (8) the outcome of any legal or regulatory proceedings that may be instituted againstNorthWestern or Black Hills related to the Merger Agreement or the pending merger transaction, (9) the risks associated with third party contracts containing consent and/or other provisions that may be triggered by the pending merger transaction, (10) legislative, regulatory, political, market, economic and other conditions, developments and uncertainties affectingNorthWestern's or Black Hills' businesses; (11) the evolving legal, regulatory and tax regimes under whichNorthWestern and Black Hills operate; (12) restrictions during the pendency of the merger transaction that may impactNorthWestern's or Black Hills' ability to pursue certain business opportunities or strategic transactions; and (13) unpredictability and severity of catastrophic events, including, but not limited to, extreme weather, natural disasters, acts of terrorism or outbreak of war or hostilities, as well asNorthWestern's and Black Hills' response to any of the aforementioned factors; - adverse determinations by regulators, such as adverse outcomes from the denial of interim rates or final rates not consistent with a reasonable ability to earn our allowed returns, adverse rulings on our ability to serve large-load customers, as well as potential adverse federal, state, or local legislation or regulation, including costs of compliance with existing and future environmental requirements, and wildfire damages in excess of liability insurance coverage, could have a material effect on our liquidity, results of operations and financial condition;
- the impact of extraordinary external events and natural disasters, such as a wide-spread or global pandemic, geopolitical events, earthquake, flood, drought, lightning, weather, wind, and fire, could have a material effect on our liquidity, results of operations and financial condition;
- acts of terrorism, cybersecurity attacks, data security breaches, or other malicious acts that cause damage to our generation, transmission, or distribution facilities, information technology systems, or result in the release of confidential customer, employee, or Company information;
- supply chain constraints, tariffs on certain imported products, recent high levels of inflation for products, services and labor costs, and their impact on capital expenditures, operating activities, and/or our ability to safely and reliably serve our customers;
- 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 operating costs 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.
Additional factors which could affect future results of
No Offer or Solicitation
This document is for informational purposes only and is not intended to and shall not constitute an offer to buy or sell or the solicitation of an offer to buy or sell any securities, or a solicitation of any vote or approval, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offering of securities shall be made, except by means of a prospectus meeting the requirements of Section 10 of the
Important Information and Where to Find It
Black Hills filed a registration statement on Form S-4 (No. 333-293105) with the
Before making any voting or investment decision, investors and security holders of
Participants in Solicitation
View source version on businesswire.com: https://www.businesswire.com/news/home/20260211641462/en/
Investor Relations Contact:
travis.meyer@northwestern.com
Media Contact:
jodee.black@northwestern.com
Source: