Initiates 2019 earnings guidance from continuing operations
PORTLAND, Ore., March 01, 2019 (GLOBE NEWSWIRE) -- Northwest Natural Holding Company, (NWN), reported financial results for 2018 including:
- Consolidated 2018 net income of $2.24 per share consistent with guidance of $2.10 to $2.30 per share, compared to a consolidated net loss of $1.93 per share for 2017, and adjusted 2017 consolidated net income1 of $2.24 per share
- Ranked first in the West for the sixth year in a row and scored third highest in nation in 2018 J.D. Power Gas Utility Residential Customer Satisfaction Study
- Added more than 12,500 natural gas meters over the last 12 months equating to a 1.7% growth rate
- Invested over $200 million in the gas system and the North Mist Expansion
- Announced pending and closed water acquisitions totaling nearly $70 million
- Raised dividend for 63rd consecutive year with an annual indicated dividend rate of $1.90 per share
- Signed an agreement to sell interest in the Gill Ranch gas storage facility
- Filed first Washington general rate case in a decade for NW Natural
- Entered settlement agreement regarding remaining items in NW Natural's Oregon general rate case
- Initiated 2019 earnings guidance in the range of $2.25 to $2.45 per share from continuing operations
"2018 was a year of significant progress for our Company. After 160 years of operations, we continue to grow and innovate. Our employees were once again honored with top customer satisfaction scores, we expanded our footprint in the water sector, and increased dividends paid for the 63rd consecutive year. All while continuing to operate one of the fastest growing, most modern, and reliable gas utilities in the country,” said David H. Anderson, president and CEO of Northwest Natural Holding Company.
For 2018, Northwest Natural Holding Company (NW Natural Holdings or the Company) reported consolidated net income of $64.6 million (or $2.24 per share), compared to a net loss of $55.6 million (or $1.93 per share) for 2017. The increase in earnings primarily reflects two non-cash items in 2017: the impairment of the Gill Ranch gas storage facility, which was partially offset by a benefit from the implementation of federal tax reform legislation. Excluding these items, adjusted consolidated net income for 20171 was $64.5 million (or $2.24 per share).
The Company reported net income from continuing operations of $67.3 million (or $2.33 per share) for 2018, compared to continuing operations for 2017 of $72.1 million (or $2.51 per share). Excluding the non-cash benefit from tax reform legislation, adjusted net income from continuing operations2 for 2017 was $68.7 million (or $2.39 per share). The decrease in adjusted earnings from continuing operations is related to the effects of warmer weather in 2018, higher operations and maintenance costs and increased depreciation expense as the Company continues to invest in its natural gas system.
1 The 2017 adjusted consolidated net income is non-GAAP and excludes the non-cash effects of a Gill Ranch impairment of $141.5 million after-tax (or $192.5 million pre-tax), and the non-cash effects of the Tax Cuts and Jobs Act (TCJA) of $21.4 million from all businesses. See "Reconciliation to GAAP" for additional information.
2 Adjusted 2017 net income from continuing operations is non-GAAP and excludes the non-cash benefit of the TCJA of $3.4 million. See "Annual Results" and "Reconciliation to GAAP" for additional information.
Oregon Rate Case
On Oct. 26, 2018, the Public Utility Commission of Oregon (OPUC) issued an order regarding NW Natural Gas Company's (NW Natural) general rate case and approved the following items effective Nov. 1, 2018:
- Annual revenue requirement increase of $23.4 million or 3.72% over existing rates;
- Capital structure of 50% debt and 50% equity with a return on equity of 9.4%, and cost of capital of 7.317%;
- Rate base of $1.186 billion or an increase of $300 million since the last rate case in 2012;
- Pension expense recovery through base rates with a revenue increase of $8.1 million beginning Nov. 1, 2018, while also freezing the pension balancing account on Oct. 31, 2018; and
- Asset management revenue sharing related to utility pipeline and storage assets increased to 90%/10% with 90% credited to customers.
The order provides an estimated annual benefit of approximately $10.4 million to net income and additional cash flows of $15 million.
In October 2018, the OPUC ordered parties to determine the means by which federal income tax benefits pursuant to the TCJA would be returned to customers and NW Natural's recovery of amounts in the pension balancing account, which at Oct. 31, 2018 totaled $79.9 million. On Feb. 4, 2019, NW Natural entered into a settlement with all parties in the rate case regarding these two outstanding items.
Parties agreed NW Natural would provide customers with approximately $202 million in TCJA related benefits. Savings will be returned through an annual credit to customers' base rates of $3.4 million, a credit of $3.0 million per year for five years to customers' rates, and utilizing $12.5 million to reduce the pension balancing account.
Additionally, parties agreed NW Natural will not seek recovery of $10.5 million of costs (estimated to be $6.7 million after-tax) in the pension balancing account. NW Natural will collect the remaining $56.9 million balance at a rate of $7.3 million annually over 10 years and the account will accrue interest at a rate of 4.3% over this collection period.
If the settlement is approved by the OPUC, it is expected to result in a $15.4 million increase in rate base, an estimated $1.0 million benefit to net income, and additional cash flows of $6.3 million from the recovery of amounts in the pension balancing account. The estimated $6.7 million after-tax (or $0.23 per share) non-cash charge is expected to be recorded in the period in which the order is issued.
Washington Rate Case
On Dec. 31, 2018, NW Natural filed a request for a general rate increase with the Washington Utilities and Transportation Commission (WUTC). Approximately 10% of NW Natural’s revenues are derived from its Washington customers.
This is NW Natural’s first Washington rate case in a decade with a requested $8.3 million increase in annual revenue requirement, excluding the effects of the TCJA. The request is intended to recover operating costs and investments made in the Washington distribution system and is based upon the following assumptions or requests:
- Capital structure of 49.5% long-term debt, 1.0% short-term debt, and 49.5% common equity;
- Return on equity of 10.3%, and cost of capital of 7.63%; and
- Rate base of $186.5 million, an increase of $58.7 million since the last rate case.
In addition, NW Natural requested $20.2 million of TCJA related benefits be returned to customers, a decoupling tariff, which will adjust for any deviation from normal usage, including those related to weather, and an environmental remediation mechanism to recover costs associated with historical manufactured gas activities.
The filing will be reviewed by the WUTC and other stakeholders with the process expected to take up to 11 months. NW Natural has requested that the new rates take effect Dec. 1, 2019.
North Mist Expansion Project
NW Natural believes the facility will be placed into service during the spring of 2019 and has completed base gas injections and a majority of the construction. The cost of the facility is estimated at $149 million and will be included in rate base under an established tariff when it is placed into service. NW Natural has an initial 30-year service contract with Portland General Electric and options to extend the contract totaling up to an additional 50 years upon mutual agreement.
The project is designed to provide long-term, no-notice underground gas storage service to support gas-fired electric generating facilities that enable the integration of wind power into the region's electric generation mix. The North Mist service is designed to allow the local electric company to draw on the facility to meet its fueling needs and rapidly respond to natural variability in wind generation.
NW Natural Holdings' subsidiary, NW Natural Water Company (NW Natural Water), currently has several water acquisitions pending, the largest of which is 9,400 water and wastewater connections serving approximately 20,000 people in Sunriver, Oregon. The pending transactions are expected to close in mid-2019.
Upon closing the pending acquisitions, NW Natural Water is expected to serve about 45,000 people through approximately 18,000 connections with total investments of nearly $70 million. These aggregate acquisitions are projected to be accretive to NW Natural Holdings’ earnings per share in the first full year of operations. While ongoing operations are not expected to have an immediately material impact on earnings, the acquisitions mark the Company's continued commitment to building a water platform and are intended to provide investors with a risk profile that is similar to the core regulated gas utility.
Holding Company Reorganization
On Oct. 1, 2018, the Company completed a reorganization into a holding company structure whereby NW Natural became a wholly-owned subsidiary of NW Natural Holdings, with NW Natural Holdings' common stock being listed and traded on the New York Stock Exchange.
Gill Ranch Impairment and Sale Agreement
NW Natural Holdings' subsidiary, Gill Ranch Storage, LLC (Gill Ranch), jointly owns and operates a 20 Bcf natural gas storage facility with Pacific Gas and Electric (PG&E) in California. In the fourth quarter of 2017, a comprehensive strategic review process that evaluated various alternatives for Gill Ranch's 75% share of the facility, including a potential sale, was completed. The result of that process, along with continued low projected gas storage values, required Management to evaluate the Gill Ranch facility under accounting rules. The result of that evaluation was a non-cash impairment of $141.5 million after-tax (or $192.5 million pre-tax) recorded in the fourth quarter of 2017.
In June 2018, the Company entered into an agreement to sell Gill Ranch for an initial cash purchase price of $25 million, with an earn-out provision and subject to a working capital adjustment. In February 2019, Gill Ranch filed a settlement agreement with the California Public Utilities Commission (CPUC) that recommends approval of the transaction. The closing is subject to the settlement being approved by the CPUC and other customary closing conditions. The transaction is scheduled to close in mid-2019.
As a result of the pending sale, Gill Ranch is presented in Discontinued Operations in the financial statements and discussion. Additionally, the Company reevaluated its reportable segments during the second quarter of 2018 given the strategic shift away from gas storage in California and determined the Gas Storage segment no longer met the requirements to be separately reported. The Company continues to report its natural gas utility operations in the Natural Gas Distribution segment, previously titled the Utility segment. Activities from the non-utility Mist gas storage operations, natural gas appliance retail center, NW Natural Water and NW Natural Holdings, as well as other business development activities and investments are included in Other.
The following financial comparisons are between annual results for 2018 and 2017 with individual year-over-year drivers below presented on an after-tax basis using a statutory tax rate of 26.5% unless otherwise noted. Non-GAAP financial measures exclude the effects of the non-cash benefits from tax reform in 2017 as these adjusted metrics provide a clearer view of operations, reflect how Management views financial results, and provide comparability to current year results. See "Reconciliation to GAAP" for a detailed reconciliation of adjusted amounts.
|In thousands, except per share data||Amount||Per Share||Amount||Per Share||Amount||Per Share|
|Net income from continuing operations:|
|Natural Gas Distribution segment||$||57,491||$||1.99||$||60,509||$||2.10||$||(3,018||)||$||(0.11||)|
|Tax reform expense (benefit)||—||—||1,036||0.03||(1,036||)||(0.03||)|
|Adjusted Natural Gas Distribution segment1||$||57,491||$||1.99||$||61,545||$||2.13||$||(4,054||)||$||(0.14||)|
|Tax reform expense (benefit)||—||—||(4,436||)||(0.15||)||4,436||0.15|
|Net income from continuing operations||$||67,311||$||2.33||$||72,073||$||2.51||$||(4,762||)||$||(0.18||)|
|Adjusted net income from continuing operations1||67,311||2.33||68,673||2.39||(1,362||)||(0.06||)|
1 The 2017 adjusted net income from continuing operations is non-GAAP as it excludes the non-cash effects of tax reform recognized in 2017. See "Reconciliation to GAAP" for additional information.
Natural Gas Distribution Segment
Natural Gas Distribution segment net income was $57.5 million (or $1.99 per share) for 2018, compared to net income of $60.5 million (or $2.10 per share) for 2017. Results were affected by a $1.0 million non-cash detriment from tax reform in 2017. Excluding the effects of tax reform, net income declined $4.1 million reflecting warmer weather in 2018, higher operations and maintenance costs from payroll and benefits, and increased depreciation expense as NW Natural continued to invest in the natural gas system.
Margin decreased $6.6 million largely due to the deferral of $5.8 million of revenues associated with the decline in the federal tax rate related to the TCJA. Customer growth of 1.7% over the last 12 months and increased rates in Oregon collectively contributed $5.9 million to margin. While weather was mild in 2018 and resulted in lower revenues from customers not covered by a weather normalization mechanism, this was partially offset by higher margins from industrial customers related to system restrictions during a Canadian pipeline incident in October 2018. Weather was 15% warmer than average for 2018, compared to 15% colder than average for 2017.
Operations and maintenance expense increased $4.4 million reflecting higher compensation and benefits expense and professional service and contract labor costs. Depreciation expense increased $2.9 million as NW Natural invested in infrastructure for customer growth, system reinforcement, facility upgrades, and enhanced technology. Other expense increased $3.0 million primarily related to freezing the pension balancing mechanism and collecting Oregon pension expenses through rates beginning Nov. 1, 2018.
Results included a $14.5 million reduction in income tax expense due to the decrease in the federal statutory income tax rate.
Other net income was $9.8 million (or $0.34 per share) for 2018, compared to $11.6 million (or $0.41 per share) for 2017. Earnings decreased due to a $4.4 million non-cash benefit from implementing tax reform in 2017. Excluding this item, Other net income increased $2.7 million reflecting higher asset management revenues from optimizing the non-utility portion of the Mist gas storage facility and natural gas transportation capacity.
The net loss from Discontinued Operations at Gill Ranch decreased $125.0 million (or $4.35 per share) primarily due to the impairment of the facility taken in December 2017, partially offset by benefits from tax reform also recorded last year. In addition, depreciation ceased in June 2018 when a sale agreement was signed and Gill Ranch was moved to Discontinued Operations.
FOURTH QUARTER RESULTS
The following financial comparisons are between the fourth quarter of 2018 and the fourth quarter of 2017 with individual factors presented on an after-tax basis using a statutory tax rate of 26.5%, unless otherwise noted. Non-GAAP financial measures exclude the effects of the non-cash Gill Ranch impairment and the non-cash benefits from tax reform in 2017 as these adjusted metrics provide a clearer view of operations, reflect how Management views financial results, and provide comparability to current year results. See "Reconciliation to GAAP" for a detailed reconciliation of adjusted amounts.
For the fourth quarter of 2018, the Company reported consolidated net income of $35.8 million (or $1.24 per share), compared to a net loss of $90.2 million (or $3.13 per share) for 2017. The increase in earnings primarily reflects two non-cash items in 2017: an impairment of the Gill Ranch gas storage facility, which was partially offset by a benefit from the implementation of federal tax reform legislation. Excluding these items, adjusted consolidated net income1 for 2017 was $29.9 million (or $1.04 per share), representing an increase of $5.9 million (or $0.20 per share) compared to 2018.
The Company reported net income from continuing operations of $36.8 million (or $1.27 per share) for 2018, compared to continuing operations for 2017 of $34.5 million (or $1.20 per share). Excluding the non-cash benefit from tax reform legislation, adjusted net income from continuing operations2 for 2017 was $31.1 million (or $1.08 per share). The increase was primarily due to new natural gas utility rates in Oregon effective beginning Nov. 1, 2018, as well as additional margin from industrial customers.
|In thousands, except per share data||Amount||Per Share||Amount||Per Share||Amount||Per Share|
|Net income from continuing operations:|
|Natural Gas Distribution segment||$||32,561||$||1.12||$||28,529||$||0.99||$||4,032||$||0.13|
|Tax reform expense (benefit)||—||—||1,036||0.04||(1,036||)||(0.04||)|
|Adjusted Natural Gas Distribution segment2||$||32,561||$||1.12||$||29,565||$||1.03||$||2,996||$||0.09|
|Tax reform expense (benefit)||—||—||(4,436||)||(0.15||)||4,436||0.15|
|Net income from continuing operations||$||36,783||$||1.27||$||34,488||$||1.20||$||2,295||$||0.07|
|Adjusted net income from continuing operations2||36,783||1.27||31,088||1.08||5,695||0.18|
1 The 2017 adjusted consolidated net income is non-GAAP and excludes the non-cash effects of a Gill Ranch impairment of $141.5 million after-tax (or $192.5 million pre-tax), and the non-cash effects of the TCJA of $21.4 million from all businesses. See "Reconciliation to GAAP" for additional information.
2 Adjusted 2017 net income from continuing operations is non-GAAP and excludes the non-cash effects of tax reform. See table above and "Reconciliation to GAAP" for additional information.
Natural Gas Distribution Segment
Natural Gas Distribution segment net income was $32.6 million (or $1.12 per share) for the fourth quarter of 2018, compared to $28.5 million (or $0.99 per share) for 2017. Results were affected by a $1.0 million non-cash impact of tax reform in 2017. Excluding the effects of tax reform, net income increased $3.0 million reflecting new natural gas utility rates in Oregon as well as additional margin from industrial customers.
Margin increased $2.1 million primarily due to new Oregon rates, which contributed $2.3 million, customer growth of 1.7% over the last 12 months that contributed $1.2 million, and an additional $2.4 million of margin from industrial customers related to system restrictions during a Canadian pipeline incident. These items were offset by a $1.0 million decrease in gas cost incentive sharing gains resulting from higher gas prices than those estimated in the Purchase Gas Adjustment (PGA). In addition, margins were lower from customers not covered by a weather normalization mechanism as weather was 20% warmer than average for 2018, compared to 1% colder than average for 2017.
Operations and maintenance expense was relatively flat while depreciation expense increased $0.8 million as NW Natural continued to invest in its infrastructure. Other expenses increased $4.2 million primarily related to freezing the pension balancing mechanism and collecting Oregon pension expenses through rates beginning Nov. 1, 2018.
Results included a $7.5 million reduction in income tax expense due to the decrease in the federal statutory income tax rate.
Other net income was $4.2 million (or $0.15 per share) for the fourth quarter of 2018, compared to $6.0 million (or $0.21 per share) for 2017. Excluding tax reform, Other net income increased $2.7 million due to higher asset management revenues in 2018 from optimizing the non-utility portion of the Mist gas storage facility and natural gas transportation capacity during a Canadian pipeline incident in October 2018.
The net loss from Discontinued Operations at Gill Ranch decreased $123.7 million (or $4.30 per share) primarily due to the impairment of the facility taken in December 2017, partially offset by benefits from tax reform in 2017. In addition, depreciation ceased in June 2018 when a sale agreement was signed and Gill Ranch was moved to Discontinued Operations.
BALANCE SHEET AND CASH FLOWS
During 2018, the Company generated $168.8 million in operating cash flow, invested $214.6 million in natural gas utility capital expenditures to support growth, safety, and technology and facility upgrades. Net cash provided by operations decreased $37.9 million mainly due to higher gas prices in the fourth quarter of 2018 and higher income taxes in 2018 reflecting the elimination of bonus depreciation as a result of the TCJA, partially offset by changes in working capital. Cash provided by financing activities increased $50.4 million primarily due to higher short-term debt balances in 2018.
2019 EARNINGS GUIDANCE
NW Natural Holdings initiated 2019 earnings guidance from continuing operations in the range of $2.25 to $2.45 per share.
This guidance assumes continued customer growth, average weather conditions, and no significant changes in prevailing regulatory policies, mechanisms, or outcomes, or significant laws or regulations. As a final order from the OPUC in the Oregon rate case has not been issued, guidance does not assume a potential estimated charge of $10.5 million ($6.7 million after-tax or 23 cents per share) related to the all-party settlement regarding NW Natural’s pension balancing account. If the OPUC issues an order in line with the all-party settlement, guidance from continuing operations would be reduced by the amount of the charge in the quarter in which the order is issued. The expected sale of Gill Ranch and the related gain, and any operating loss associated with it, are not included in this guidance range, as they are, and are expected to continue to be, reported as Discontinued Operations.
The Company expects capital expenditures for 2019 to be in the range of $230 to $270 million to support gas utility customer growth and safety and reliability, as well as several projects. The total capital investment for the five-year period from 2019 to 2023 is expected to range from $850 to $950 million, with a majority of the investment supporting continued customer growth, natural gas distribution system maintenance and improvements, investments in a new headquarters building and technology, and utility gas storage facility maintenance.
63 YEARS INCREASING DIVIDENDS
On Nov. 15, 2018, NW Natural Holdings paid its 63rd consecutive annual dividend increase. In 2019, the board of directors of NW Natural Holdings declared a quarterly dividend of 47.5 cents per share on the Company’s common stock. The dividend was paid on Feb. 15, 2019 to shareholders of record on Jan. 31, 2019. The Company’s current indicated annual dividend rate is $1.90 per share.
CONFERENCE CALL AND WEBCAST
As previously announced, NW Natural Holdings will host a conference call and webcast today to discuss its fourth quarter and annual 2018 financial and operating results.
|Date and Time:||Friday, March 1 |
8 a.m. PT (11 a.m. ET)
|Phone Numbers:||United States: 1-866-267-6789 |
The call will also be webcast in a listen-only format for the media and general public and can be accessed at nwnaturalholdings.com under the Investor Relations tab. A replay of the conference call will be available on the Company's website and by dialing 1-877-344-7529 (U.S.), 1-855-669-9658 (Canada), and 1-412-317-0088 (international). The replay access code is (10127941).
ABOUT NW NATURAL HOLDINGS
Northwest Natural Holding Company, (NWN) (NW Natural Holdings), is headquartered in Portland, Oregon, and through its subsidiaries has been doing business for 160 years in the Pacific Northwest. It owns NW Natural Gas Company (NW Natural), NW Natural Water Company (NW Natural Water), and other business interests and activities.
NW Natural is a local distribution company that currently provides natural gas service to approximately two million people in more than 140 communities through more than 750,000 meters in Oregon and Southwest Washington with one of the most modern pipeline systems in the nation. NW Natural consistently leads the industry with high J.D. Power & Associates customer satisfaction scores.
NW Natural is currently constructing a 2.5 Bcf regulated gas storage expansion of its 16 Bcf facility in Oregon to support renewables. NW Natural Holdings’ subsidiaries own and operate 31 Bcf of underground gas storage capacity.
NW Natural Water currently provides water distribution service to approximately 22,000 people through 7,400 connections. To date, NW Natural Water has acquired four water distribution utilities with several additional acquisitions pending. Upon closing current outstanding transactions, cumulatively, NW Natural Water will have invested $70 million and serve nearly 45,000 people through approximately 18,000 connections in the Pacific Northwest.
Additional information is available at nwnaturalholdings.com.
This report, and other presentations made by NW Natural Holdings from time to time, may contain forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as "anticipates," "assumes," "intends," "plans," "seeks," "believes," "estimates," "expects" and similar references to future periods. Examples of forward-looking statements include, but are not limited to, statements regarding the following: plans, objectives, assumptions, estimates, timing, goals, strategies, future events, investments, capital expenditures, targeted capital structure, risks, stability, acquisitions and integration thereof, dispositions and outcomes thereof, asset management sharing, customer growth, weather, commodity and other costs, customer rates or rate recovery, adoption of renewable energy and our ability to provide effective supporting resources, infrastructure availability and development, environmental remediation cost recoveries, levels and pricing of gas storage contracts, gas storage development or costs or timing related thereto, the water utility strategy, operating plans of third parties, financial results, including estimated income, liquidity, expenses, positions, revenues, returns, and earnings and earnings guidance, dividends, performance, timing or effects of future regulatory proceedings or future regulatory approvals, regulatory prudence reviews, effects of regulatory mechanisms, anticipated regulatory actions or filings, expectations, timing and treatment with respect to rate cases, recovery of pension expense or our pension balancing account, accounting treatment of future events, effects of changes in laws or regulations, including tax reform, and other statements that are other than statements of historical facts.
Forward-looking statements are based on the Company's current expectations and assumptions regarding its business, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. The Company's actual results may differ materially from those contemplated by the forward-looking statements. The Company cautions you therefore against relying on any of these forward-looking statements. They are neither statements of historical fact nor guarantees or assurances of future operational, economic or financial performance. Important factors that could cause actual results to differ materially from those in the forward-looking statements are discussed by reference to the factors described in Part I, Item 1A "Risk Factors", and Part II, Item 7 and Item 7A "Management's Discussion and Analysis of Financial Condition and Results of Operations" and "Quantitative and Qualitative Disclosure about Market Risk" in the Company's most recent Annual Report on Form 10-K and in Part I, Items 2 and 3 "Management's Discussion and Analysis of Financial Condition and Results of Operations" and "Quantitative and Qualitative Disclosures About Market Risk", and Part II, Item 1A, "Risk Factors", in the Company's quarterly reports filed thereafter.
All forward-looking statements made in this report and all subsequent forward-looking statements, whether written or oral and whether made by or on behalf of the Company, are expressly qualified by these cautionary statements. Any forward-looking statement speaks only as of the date on which such statement is made, and the Company undertakes no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law. New factors emerge from time to time and it is not possible for the Company to predict all such factors, nor can it assess the impact of each such factor or the extent to which any factor, or combination of factors, may cause results to differ materially from those contained in any forward-looking statements.
Presentation of Non-GAAP Results
In addition to presenting the results of operations and earnings amounts in total, certain financial measures exclude the non-cash impairment of the Gill Ranch facility and non-cash benefits of tax reform in 2017, which are non-GAAP financial measures. The Company presents net income and EPS excluding these items along with the GAAP measures to illustrate the magnitude of these items on ongoing business and operational results. Although the excluded amounts are properly included in the determination of these items under GAAP, the Company believes the amount and nature of such items make period-to-period comparisons of operations difficult or potentially confusing. Financial measures are expressed in cents per share as these amounts reflect factors that directly impact earnings, including income taxes. All references to EPS are on the basis of diluted shares. The Company uses such non-GAAP financial measures to analyze financial performance because the Company believes they provide useful information to investors and creditors in evaluating the Company's financial condition and results of operations.
|NORTHWEST NATURAL HOLDINGS|
|Consolidated Income Statement and Financial Highlights (Unaudited)|
|Fourth Quarter and Annual 2018|
|Three Months Ended||Twelve Months Ended|
|In thousands, except per share amounts, customer, and degree day data||December 31,||December 31,|
|Cost of gas||79,822||100,940||(21||)||255,519||324,795||(21||)|
|Operations and maintenance||41,578||45,648||(9||)||156,698||152,358||3|
|Depreciation and amortization||21,649||20,524||5||85,156||81,053||5|
|Other operating expenses||1,070||—||NM||3,227||—||NM|
|Total operating expenses||164,449||178,699||(8||)||573,981||604,136||(5||)|
|Income (loss) from operations||62,253||59,926||4||132,162||150,902||(12||)|
|Other income (expense), net||(2,462||)||329||(848||)||(3,601||)||(295||)||1,121|
|Interest expense, net||10,008||9,215||9||37,059||37,526||(1||)|
|Income (loss) before income taxes||49,783||51,040||(2||)||91,502||113,081||(19||)|
|Income tax expense (benefit)||13,000||16,552||(21||)||24,191||41,008||(41||)|
|Net income from continuing operations||36,783||34,488||7||67,311||72,073||(7||)|
|Loss from discontinued operations, net of tax||(959||)||(124,655||)||(99||)||(2,742||)||(127,696||)||(98||)|
|Net income (loss)||$||35,824||$||(90,167||)||(140||)||$||64,569||$||(55,623||)||(216||)|
|Common shares outstanding:|
|Average diluted for period||28,940||28,797||28,873||28,753|
|End of period||28,880||28,736||28,880||28,736|
|Per share information:|
|Diluted earnings (loss) per share from continuing operations||$||1.27||$||1.20||$||2.33||$||2.51|
|Diluted loss per share from discontinued operations, net of tax||(0.03||)||(4.33||)||(0.09||)||(4.44||)|
|Diluted earnings (loss) per share||1.24||(3.13||)||2.24||(1.93||)|
|Dividends declared per share of common stock||0.4750||0.4725||1.8925||1.8825|
|Book value per share, end of period||26.41||25.85||26.41||25.85|
|Market closing price, end of period||60.46||59.65||60.46||59.65|
|Capital structure, end of period:|
|Common stock equity||44.4||%||47.1||%||44.4||%||47.1||%|
|Short-term debt (including amounts due in one year)||14.5||9.6||14.5||9.6|
|Natural Gas Distribution segment operating statistics:|
|Meters - end of period||750,421||737,874||1.7||%||750,421||737,874||1.7||%|
|Volumes - therms:|
|Residential and commercial sales||222,139||244,420||661,163||740,369|
|Industrial sales and transportation||119,620||129,970||467,040||499,924|
|Total volumes sold and delivered||341,759||374,390||1,128,203||1,240,293|
|Residential and commercial sales||$||200,904||$||217,347||$||621,782||$||684,214|
|Industrial sales and transportation||15,141||16,743||58,713||63,925|
|Less: Revenue taxes||—||5,818||—||19,069|
|Total operating revenues||219,123||228,995||680,648||732,942|
|Less: Cost of gas||79,879||101,164||255,743||325,019|
|Environmental remediation expense||3,599||4,371||11,127||15,291|
|Average (25-year average)||1,077||1,068||2,714||2,705|
|Percent (warmer) colder than average weather||(20||)%||1||%||(15||)%||15||%|
|NM = Not Meaningful calculation|
|NORTHWEST NATURAL HOLDINGS|
|Consolidated Balance Sheets (Unaudited)||As of December 31,|
|Cash and cash equivalents||$||12,633||$||3,472|
|Accrued unbilled revenue||57,827||62,381|
|Allowance for uncollectible accounts||(977||)||(956||)|
|Income taxes receivable||6,000||—|
|Other current assets||28,472||24,949|
|Discontinued current assets||13,269||3,057|
|Total current assets||295,921||269,936|
|Property, plant, and equipment||3,414,490||3,204,635|
|Less: Accumulated depreciation||993,118||960,477|
|Total property, plant, and equipment, net||2,421,372||2,244,158|
|Other non-current assets||14,149||6,505|
|Discontinued non-current assets||—||10,817|
|Total non-current assets||2,946,741||2,769,810|
|Liabilities and equity:|
|Current maturities of long-term debt||29,989||96,703|
|Other current liabilities||54,492||39,942|
|Discontinued current liabilities||12,959||1,593|
|Total current liabilities||509,084||381,850|
|Deferred credits and other non-current liabilities:|
|Deferred tax liabilities||280,463||270,526|
|Pension and other postretirement benefit liabilities||221,886||223,333|
|Other non-current liabilities||147,763||135,292|
|Discontinued non-current liabilities||—||12,043|
|Total deferred credits and other non-current liabilities||1,264,697||1,231,936|
|Accumulated other comprehensive loss||(7,188||)||(8,438||)|
|Total liabilities and equity||$||3,242,662||$||3,039,746|
|NORTHWEST NATURAL HOLDINGS|
|Consolidated Statements of Cash Flows (Unaudited)||Year Ended December 31,|
|Net income (loss)||$||64,569||$||(55,623||)|
|Adjustments to reconcile net income (loss) to cash provided by operations:|
|Depreciation and amortization||85,156||81,053|
|Regulatory amortization of gas reserves||16,684||16,353|
|Deferred income taxes||14,356||(52,414||)|
|Qualified defined benefit pension plan expense||8,108||5,364|
|Contributions to qualified defined benefit pension plans||(15,540||)||(19,430||)|
|Deferred environmental expenditures, net||(14,528||)||(13,716||)|
|Amortization of environmental remediation||11,127||15,291|
|Regulatory revenue deferral from the TCJA||7,929||—|
|Changes in assets and liabilities:|
|Income and other taxes||(16,904||)||6,734|
|Deferred gas costs||(14,395||)||17,122|
|Cash provided by operating activities||168,771||206,704|
|Cash used in investing activities||(217,453||)||(214,172||)|
|Repurchases related to stock-based compensation||—||(2,034||)|
|Proceeds from stock options exercised||1,546||4,819|
|Long-term debt issued||50,000||100,000|
|Long-term debt retired||(97,000||)||(40,000||)|
|Change in short-term debt||163,274||900|
|Cash dividend payments on common stock||(51,311||)||(53,957||)|
|Stock purchases related to acquisitions||(7,951||)||—|
|Cash provided financing activities||57,843||7,419|
|Increase (decrease) in cash and cash equivalents||9,161||(49||)|
|Cash and cash equivalents, beginning of period||3,472||3,521|
|Cash and cash equivalents, end of period||$||12,633||$||3,472|
|Supplemental disclosure of cash flow information:|
|Interest paid, net of capitalization||$||35,324||$||34,787|
|Income taxes paid||27,370||14,780|
|NORTHWEST NATURAL HOLDINGS|
|Reconciliation to GAAP (Unaudited)|
|Fourth Quarter and Annual Results 2018|
|Three Months Ended||Twelve Months Ended|
|December 31,||December 31,|
|In thousands, except per share data||Amount||Per Share||Amount||Per Share||Amount||Per Share||Amount||Per Share|
|GAAP consolidated net income (loss)||$||35,824||$||1.24||$||(90,167||)||$||(3.13||)||$||64,569||$||2.24||$||(55,623||)||$||(1.93||)|
|Pre-tax Gill Ranch impairment1||—||—||192,478||6.68||—||—||192,478||6.68|
|Income tax effect of impairment1||—||—||(50,956||)||(1.77||)||—||—||(50,956||)||(1.77||)|
|Income tax benefit from TCJA2||—||—||(21,429||)||(0.74||)||—||—||(21,429||)||(0.74||)|
|Adjusted consolidated net income||$||35,824||$||1.24||$||29,926||$||1.04||$||64,569||$||2.24||$||64,470||$||2.24|
|NATURAL GAS DISTRIBUTION|
|GAAP utility net income||$||32,561||$||1.12||$||28,529||$||0.99||$||57,491||$||1.99||$||60,509||$||2.10|
|Income tax expense from TCJA2||—||—||1,036||0.04||—||—||1,036||0.03|
|Adjusted utility net income||$||32,561||$||1.12||$||29,565||$||1.03||$||57,491||$||1.99||$||61,545||$||2.13|
|GAAP other net income||$||4,222||$||0.15||$||5,959||$||0.21||$||9,820||$||0.34||$||11,564||$||0.41|
|Income tax benefit from TCJA2||—||—||(4,412||)||(0.15||)||—||—||(4,412||)||(0.15||)|
|Adjusted other net income||$||4,222||$||0.15||$||1,547||$||0.06||$||9,820||$||0.34||$||7,152||$||0.26|
|Pre-tax Gill Ranch Impairment||$||—||$||—||$||(192,478||)||$||(6.68||)||$||—||$||—||$||(192,478||)||$||(6.68||)|
|Income tax effect of impairment1||—||—||50,956||1.77||—||—||50,956||1.77|
|Income tax benefit from TCJA2||—||—||18,053||0.62||—||—||18,053||0.62|
|Gill Ranch operating loss||(959||)||(0.03||)||(1,186||)||(0.04||)||(2,742||)||(0.09||)||(4,227||)||(0.15||)|
1 Gill Ranch non-cash impairment recognized as of Dec. 31, 2017. Tax effect of adjustment is calculated using a combined federal and state statutory rate of 26.5%.
2 Tax reform non-cash (benefit) expense recognized in income tax expense as a result of feral tax rate changing from 35% to 21% effective Dec. 22, 2017.