25.07.2013 13:00:00

NorthWestern Reports Second Quarter 2013 Financial Results

SIOUX FALLS, S.D., July 25, 2013 /PRNewswire/ -- NorthWestern Corporation d/b/a NorthWestern Energy (NYSE: NWE) reported financial results for the quarter ended June 30, 2013.  Net income was $14.3 million or $0.37 per diluted share, for the quarter ended June 30, 2013, compared with net income of $11.4 million, or $0.31 per diluted share, for the quarter ended June 30, 2012.

"We are very pleased to have made significant progress toward a large natural gas production acquisition, 'Bear Paw South,' in the Havre Montana area, that will provide long-term value to our customers; and, to have recently conducted the official ribbon cutting at both our Spion Kop Wind facility and our new gas peaker.  We're also happy with our second quarter of full production on our Distribution System Infrastructure Plan," said Bob Rowe, Chief Executive Officer.  "We are releasing another quarter of earnings demonstrating strong operational and financial results.  Weather that was more seasonal for our service territory and the earnings contribution from both Spion Kop wind and our Bear Paw gas reserves contributed to a $2.9 million improvement over the same quarter last year." 











Summary Financial Results








Three Months Ended June 30,


Six Months Ended June 30,



2013


2012


2013


2012

Total Revenues

$

260,161



$

244,603



$

573,181



$

553,703


Cost of Sales

106,913



96,427



239,109



234,823


Gross Margin

153,248



148,176



334,072



318,880


Operating Expenses








Operating, general and administrative

67,364



67,096



136,201



132,669


Property and other taxes

25,810



25,934



51,569



49,599


Depreciation

27,414



26,426



56,632



52,859


Total Operating Expenses

120,588



119,456



244,402



235,127


Operating Income

32,660



28,720



89,670



83,753


Interest Expense, net

(17,141)



(15,893)



(33,920)



(31,855)


Other Income

928



1,176



3,643



2,160


Income Before Income Taxes

16,447



14,003



59,393



54,058


Income Tax Expense

(2,106)



(2,565)



(7,150)



(10,577)


Net Income

$

14,341



$

11,438



$

52,243



$

43,481


Average Common Shares Outstanding

38,092



36,635



37,740



36,482


Basic Earnings per Average Common Share

$

0.37



$

0.31



$

1.38



$

1.19


Diluted Earnings per Average Common Share

$

0.37



$

0.31



$

1.38



$

1.19


Dividends Declared per Average Common Share

$

0.38



$

0.37



$

0.76



$

0.74


Significant items during the second quarter

  • Entered into an agreement to purchase additional natural gas production interests in Montana for approximately $70 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 net proceeds of approximately $26.1 million from the sale of 634,934 common shares under our Equity Distribution Agreement; and
  • Improvement in net income of approximately $2.9 million as compared with the same period in 2012, due primarily to:
    • $5.1 Million - Higher gross margin primarily due to:
      • An increase in natural gas and electric retail volumes;
      • The contribution from Bear Paw natural gas and Spion Kop wind projects;
      • Improved electric transmission capacity revenues;
      • Lower Qualified Facilities (QF) related supply costs; and
      • Increased revenues as a result of Montana natural gas rate adjustment. 
      • These were partially offset by lower Demand Side Management (DSM) lost revenues and Dave Gates Generating Station (DGGS) revenues due to increased deferrals.
    • $0.5 Million - Reduced income tax expense primarily a result of production tax credits generated by Spion Kop.
    • $0.1 Million  - decreased property and other taxes

These improvements were partially offset by:

    • ($0.3 Million) - Increased operating, general & admin. expenses primarily due to:
      • Increased operating, general, and administrative expense related to our Distribution System Infrastructure Project (DSIP);
      • Increase labor costs;
      • Higher plant operator cost related to the Spion Kop addition and planned maintenance at Colstrip Unit 4; and
      • Higher natural gas production costs due to the Bear Paw acquisition.
      • These were nearly fully offset by lower pension and other expenses.
    • ($1.0 Million) - Increased depreciation expense
    • ($1.2 Million) - Increased interest expense
    • ($0.3 Million) - Decreased other income


Summary Financial Results

The following table reconciles the primary changes from 2012 to 2013:









Three Months Ended June 30,



Six Months Ended June 30,



Pre-tax

Net

EPS



Pre-tax

Net

EPS


($millions, except EPS)

Income

Income(1)

Diluted



Income

Income(1)

Diluted


2012 reported

$

14.0


$

11.4


$

0.31




$

54.1


$

43.5


$

1.19












Gross Margin










Natural Gas retail volumes

1.4


0.9


0.02




3.2


2.0


0.05



Electric retail volumes

2.3


1.4


0.04




3.2


2.0


0.05



Natural gas production

2.1


1.3


0.03




5.8


3.6


0.10



Electric transmission capacity

1.5


0.9


0.02




4.0


2.5


0.07



Spion Kop

1.4


0.9


0.02




3.0


1.8


0.05



Electric QF supply costs

1.0


0.6


0.02




1.0


0.6


0.02



Montana natural gas rate increase

0.9


0.6


0.02




0.9


0.6


0.02



Montana property tax tracker

0.5


0.3


0.01




1.0


0.6


0.02



Natural gas transportation capacity






0.9


0.6


0.02



DSM lost revenues

(5.7)


(3.5)


(0.09)




(4.9)


(3.0)


(0.08)



DGGS

(0.8)


(0.5)


(0.01)




(5.1)


(3.1)


(0.08)



Operating expenses recovered in trackers

(0.7)


(0.4)


(0.01)




(0.4)


(0.2)


(0.01)



Other

1.2


0.7


0.02




2.6


1.6


0.04



Subtotal - Gross Margin

5.1


3.2


0.09




15.2


9.6


0.27


OG&A Expense










DSIP expenses

(2.9)


(1.8)


(0.05)




(5.5)


(3.4)


(0.09)



Labor

(1.2)


(0.7)


(0.02)




(1.1)


(0.7)


(0.02)



Plant operator costs

(0.9)


(0.6)


(0.02)




(1.4)


(0.9)


(0.02)



Natural gas production

(0.3)


(0.2)


(0.01)




(1.6)


(1.0)


(0.03)



Pension and employee benefits

3.4


2.1


0.06




7.6


4.7


0.12



Operating expenses recovered in trackers

0.7


0.4


0.01




0.7


0.4


0.01



Nonemployee directors deferred compensation






(1.1)


(0.7)


(0.02)



Other

0.9


0.6


0.02




(1.1)


(0.7)


(0.02)



Subtotal - OG&A Expense

(0.3)


(0.2)


(0.01)




(3.5)


(2.3)


(0.07)


Other










Depreciation expense

(1.0)


(0.6)


(0.02)




(3.8)


(2.3)


(0.06)



Property and other taxes

0.1


0.1





(2.0)


(1.2)


(0.03)



Interest Expense

(1.2)


(0.7)


(0.02)




(2.1)


(1.3)


(0.03)



Other Income

(0.2)


(0.1)





1.5


0.9


0.02


Income tax and other items










Flow-through repairs deductions


(0.1)






2.1


0.06



Flow-through of state bonus depreciation deduction


0.3


0.01





0.6


0.02



Production tax credits


0.5


0.01





1.6


0.04



Prior year permanent return to accrual adjustments


(0.5)


(0.01)





(0.5)


(0.01)



State income tax and other, net


1.2


0.03





1.5


0.04



Impact of higher share count



(0.01)






(0.05)



All other, net

(0.1)


(0.2)


(0.01)





0.1


(0.01)



Total EPS impact of above items



0.06






0.19



2013 reported

$

16.4


$

14.3


$

0.37




$

59.4


$

52.2


$

1.38



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


For more information see www.northwesternenergy.com/documents/investor/Q213.pdf



Significant Drivers

Gross Margin

Consolidated gross margin for the quarter ended June 30, 2013 was $153.3 million compared with $148.2 million for the same period of 2012.  Consolidated gross margin increased $5.1 million primarily due to the following:

  • An increase in natural gas and electric retail volumes due primarily to colder spring weather;
  • An increase in natural gas production margin, primarily due to the acquisition of the Bear Paw assets in the third quarter of 2012;
  • An increase in electric transmission capacity revenues due to market pricing and other conditions;
  • The acquisition of the Spion Kop wind farm in the fourth quarter of 2012;
  • Lower QF related supply costs based on actual QF pricing and output;
  • An increase in Montana natural gas delivery rates implemented in April 2013; and
  • An increase in Montana property taxes included in a tracker.

These increases were partly offset by:

  • A decrease in DSM lost revenues recovered through our supply trackers related to efficiency measures implemented by customers. The quarter ending June 30, 2012 included recognition of approximately $6.6 million that we had deferred in prior periods pending approval of our tracker filings;
  • Lower DGGS revenue primarily due to an increase in our FERC related deferral due to the initial FERC ALJ nonbinding decision; and
  • Lower revenues for operating expenses recovered in trackers, primarily related to customer efficiency programs.

Consolidated gross margin for the six months ended June 30, 2013 was $334.1 million compared with $318.9 million for the same period of 2012.

Operating, General and Administrative Expenses

Consolidated operating, general and administrative expenses were $67.4 million for the quarter ended June 30, 2013 as compared with $67.1 million during the same period of 2012.  The increase in operating, general and administrative expenses of $0.3 million was primarily due to:

  • Incremental operating and maintenance costs related to DSIP;
  • Increased labor costs due primarily to compensation increases and a larger number of employees;
  • Higher plant operator costs due to the Spion Kop acquisition and planned maintenance at Colstrip Unit 4; and
  • Higher natural gas production costs due to the Bear Paw acquisition.

These increases were partly offset by:

  • Decreased pension expense, offset in part by increased medical expenses; and
  • Lower operating expenses recovered in trackers, primarily related to customer efficiency programs.

Consolidated operating, general and administrative expenses were $136.2 million for the six months ended June 30, 2013 as compared with $132.7 million during the same period of 2012. 

Property and Other Taxes

Property and other taxes remained essentially flat with $25.8 million for the quarter ended June 30, 2013, as compared with $25.9 million in the same period of 2012.

Property and other taxes were $51.6 million for the six months ended June 30, 2013, as compared with $49.6 million in the same period of 2012.

Depreciation Expense

Depreciation expense was $27.4 million for the quarter ended June 30, 2013, as compared with $26.4 million in the same period of 2012. This reflects an increase in depreciation expense due to plant additions, offset in part by a reduction in depreciation rates of approximately $1.5 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. We expect an additional reduction in depreciation expense due to the change in rates of approximately $3.0 million for the remainder of 2013.

Depreciation expense was $56.6 million for the six months ended June 30, 2013, as compared with $52.9 million in the same period of 2012.

Interest Expense

Consolidated interest expense was $17.1 million for the quarter ended June 30, 2013 as compared with $15.9 million during the same period of 2012.  This increase was primarily due to higher debt outstanding partially offset by higher capitalization of AFUDC.

Consolidated interest expense was $33.9 million for the six months ended June 30, 2013 as compared with $31.9 million during the same period of 2012.

Income Tax Expense

Consolidated income tax expense for the quarter ended June 30, 2013 was $2.1 million as compared with $2.6 million in same period of 2012.  The effective tax rate for the quarter ended June 30, 2013 was 12.8% as compared with 18.3% for the same period of 2012.  The effective tax rate differs from the federal statutory tax rate of 35% primarily due to the regulatory impact of flowing through federal and state tax benefit of repairs deductions, state tax benefit of bonus depreciation deductions and production tax credits.

Consolidated income tax expense for the six months ended June 30, 2013 was $7.2 million as compared with $10.6 million in same period of 2012.  The effective tax rate for the six months ended June 30, 2013 was 12.0% as compared with 19.6% for the same period of 2012.

The following table summarizes the significant differences from the Federal statutory rate, which result in reduced income tax expense:


Three Months Ended June 30,


Six Months Ended June 30,


(in millions)


(in millions)


2013


2012


2013


2012

Income Before Income Taxes

$

16.4



$

14.0



$

59.4



$

54.1










Income tax calculated at 35% Federal statutory rate

5.8



4.9



20.8



18.9










Permanent or flow through adjustments:








Flow-through repairs deductions

(2.1)



(2.2)



(9.8)



(7.7)


Flow-through of state bonus depreciation deduction

(0.8)



(0.5)



(2.5)



(1.9)


Production tax credits

(0.5)





(1.6)




Prior year permanent return to accrual adjustments

0.5





0.5




State income tax & other, net

(0.8)



0.4



(0.2)



1.3



(3.7)



(2.3)



(13.6)



(8.3)










Income tax expense

$

2.1



$

2.6



$

7.2



$

10.6


Liquidity and Capital Resources

As of June 30, 2013, cash and cash equivalents were $7.8 million compared with $8.1 million at June 30, 2012.  The Company had $232.5 million available from its revolving credit facility at June 30, 2013, compared with $162.0 million at June 30, 2012. 

Dividend Declared

NorthWestern's Board of Directors declared a quarterly common stock dividend of $0.38 per share, payable September 30, 2013, to common shareholders of record as of September 13, 2013. 

2013 Earnings Guidance Increased

NorthWestern updates 2013 earnings range to $2.45 - $2.60 per diluted share from $2.40 - $2.55 as last provided.

Basic assumptions incorporate the following expectations:

  • A consolidated income tax rate of approximately 12% of pre-tax income;
  • Normal weather in our electric and natural gas service territories for the remainder of 2013;
  • Excludes any potential additional impact as a result of the FERC decision regarding revenue allocation at our Dave Gates Generating Station;
  • Excludes any unanticipated costs due to Colstrip Unit 4 outage; and
  • Diluted average shares outstanding of 38.1 million.

Significant Items Not Contemplated in Guidance

A reconciliation of items not factored into our updated 2013 and final 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.  The Company believes the following presentation is more representative of our ongoing earnings than the GAAP EPS, also represented below.  Non-GAAP financial measures should be viewed in addition to, and not as an alternative to, the reported operating results or cash flows from operations or any other measure of performance prepared in accordance with GAAP.  In addition, the presentation of these measures may not be comparable to similarly titled measures other companies use.

2013

Q1 2013

Q2 2013

Q3 2013

Q4 2013

1H 2013







Reported GAAP diluted EPS

$

1.01


$

0.37




$

1.38








Non-GAAP Adjustments:












Weather


(0.02)




(0.02)








Adjusted diluted EPS

$

1.01


$

0.35




$

1.36














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


Company Hosting Investor Conference Call

As previously announced, NorthWestern will host an investor conference call today at 3:30 pm Eastern Time to review its financial results for the quarter ended June 30, 2013.

The conference call will be webcast live on the Internet at http://www.northwesternenergy.com under the "About Us / Investor Information" heading.  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.

A telephonic replay of the call will be available beginning at 6:00 p.m. ET on July 25, 2013 through August 25, 2013, at (888) 203-1112 access code 1856638.

About NorthWestern Energy

NorthWestern Energy provides electricity and natural gas in the Upper Midwest and Northwest, serving approximately 673,200 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 "2013 Earnings Outlook".  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 or 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.

Non-GAAP Financial Measure

This press release includes financial information prepared in accordance with GAAP, as well as other financial measures, such as Gross Margin, that is considered a "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. The presentation of Gross Margin is intended to supplement investors' understanding of our operating performance. 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. Our Gross Margin measure may not be comparable to other companies' Gross Margin measure. Furthermore, this measure is not intended to replace operating income as determined in accordance with GAAP as an indicator of operating performance.



NORTHWESTERN CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

(in thousands, except per share amounts)




Three Months Ended June 30,


Six Months Ended June 30,



2013


2012


2013


2012

Revenues









Electric


$

200,472



$

196,176



$

410,564



$

403,231


Gas


59,362



48,101



161,880



149,847


Other


327



326



737



625


Total Revenues


260,161



244,603



573,181



553,703


Operating Expenses









Cost of Sales


106,913



96,427



239,109



234,823


Operating, general and administrative


67,364



67,096



136,201



132,669


Property and other taxes


25,810



25,934



51,569



49,599


Depreciation


27,414



26,426



56,632



52,859


Total Operating Expenses


227,501



215,883



483,511



469,950


Operating Income


32,660



28,720



89,670



83,753


Interest Expense, net


(17,141)



(15,893)



(33,920)



(31,855)


Other Income


928



1,176



3,643



2,160


Income Before Income Taxes


16,447



14,003



59,393



54,058


Income Tax Expense


(2,106)



(2,565)



(7,150)



(10,577)


Net Income


$

14,341



$

11,438



$

52,243



$

43,481


Average Common Shares Outstanding


38,092



36,635



37,740



36,482


Basic Earnings per Average Common Share


$

0.37



$

0.31



$

1.38



$

1.19


Diluted Earnings per Average Common Share


$

0.37



$

0.31



$

1.38



$

1.19


Dividends Declared per Average Common Share


$

0.38



$

0.37



$

0.76



$

0.74



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










Three Months Ended June 30,



Six Months Ended June 30,




2013


2012


2013


2012

Basic computation


38,092



36,635



37,740



36,482


Dilutive effect of









Restricted stock and performance share awards


129



144



125



143


Diluted computation


38,221



36,779



37,865



36,625




NORTHWESTERN CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(in thousands)



June 30, 2013


December 31, 2012





ASSETS




Current Assets

$

246,081



$

303,128


Property, Plant, and Equipment, Net

2,532,359



2,435,590


Goodwill

355,128



355,128


Regulatory Assets

390,511



367,890


Other Noncurrent Assets

26,969



23,797


Total Assets

$

3,551,048



$

3,485,533


LIABILITIES AND SHAREHOLDERS' EQUITY




Current Maturities of Long-term Debt and Capital Leases

$

1,656



$

1,612


Short-term Borrowings

64,994



122,934


Other Current Liabilities

285,833



324,719


Long-term Capital Leases

30,739



31,562


Long-term Debt

1,055,085



1,055,074


Noncurrent Regulatory Liabilities

339,304



276,618


Deferred Income Taxes

381,155



363,928


Other Noncurrent Liabilities

390,032



375,054


Total Liabilities

2,548,798



2,551,501


Total Shareholders' Equity

1,002,250



934,032


Total Liabilities and Shareholders' Equity

$

3,551,048



$

3,485,533




NORTHWESTERN CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)





Six Months Ended June 30,



2013


2012


Operating Activities





Net income

$

52,243



$

43,481



Non-cash items

87,568



79,791



Changes in operating assets and liabilities

(10,000)



21,795



Cash Provided by Operating Activities

129,811



145,067








Cash Used in Investing Activities

(87,802)



(97,663)








Cash Used in Financing Activities

(44,038)



(45,227)








(Decrease) Increase in Cash and Cash Equivalents

(2,029)



2,177



Cash and Cash Equivalents, beginning of period

9,822



5,928



Cash and Cash Equivalents, end of period

$

7,793



$

8,105





NORTHWESTERN CORPORATION

REGULATED ELECTRIC SEGMENT

Three Months Ended June 30,

(Unaudited)



Results



2013


2012


Change


% Change


(dollars in millions)


Retail revenue

$

179.9



$

166.7



$

13.2



7.9%


Regulatory amortization

5.9



17.2



(11.3)



(65.7)


Total retail revenues

185.8



183.9



1.9



1.0


Transmission

12.5



11.0



1.5



13.6


Ancillary Services

0.4



0.5



(0.1)



(20.0)


Wholesale

0.7



0.7






Other

1.1



0.1



1.0



1,000.0


Total Revenues

$

200.5



$

196.2



$

4.3



2.2


Total Cost of Sales

82.5



78.1



4.4



5.6


Gross Margin

$

118.0



$

118.1



$

(0.1)



(0.1)%



















Revenues


Megawatt Hours (MWH)



Avg. Customer Counts



2013


2012


2013


2012


2013


2012


(in thousands)






Retail Electric












   Montana

$

56,915



$

52,681



495



491



276,304



273,840


   South Dakota

10,628



10,060



123



106



49,222



48,883


Residential 

67,543



62,741



618



597



325,526



322,723


   Montana

77,086



71,197



753



756



62,638



61,948


   South Dakota

16,163



16,328



222



217



12,290



12,160


Commercial

93,249



87,525



975



973



74,928



74,108


   Industrial

10,583



8,537



709



682



74



74


   Other

8,561



7,871



54



51



6,065



5,977


Total Retail Electric

$

179,936



$

166,674



2,356



2,303



406,593



402,882


Total Wholesale Electric

$

670



$

733



35



43

















Degree Days



2013 as compared with:

Cooling Degree-Days

2013


2012


Historic Average


2012


Historic Average

Montana

45



55



41



18% cooler


10% warmer

South Dakota

50



150



66



67% cooler


24% cooler












Degree Days



2013 as compared with:

Heating Degree-Days

2013


2012


Historic Average


2012


Historic Average

Montana

1,267



1,205



1,357



5% colder


7% warmer

South Dakota

1,897



893



1,546



112% colder


23% colder



NORTHWESTERN CORPORATION

REGULATED ELECTRIC SEGMENT

Six Months Ended June 30,

(Unaudited)



Results



2013


2012


Change


% Change


(dollars in millions)


Retail revenue

$

379.9



$

358.6



$

21.3



5.9%


Regulatory amortization

0.1



16.7



(16.6)



(99.4)


   Total retail revenues

380.0



375.3



4.7



1.3


Transmission

26.1



22.1



4.0



18.1


Ancillary Services

0.8



2.7



(1.9)



(70.4)


Wholesale

1.2



1.6



(0.4)



(25.0)


Other

2.5



1.5



1.0



66.7


Total Revenues

$

410.6



$

403.2



$

7.4



1.8


Total Cost of Sales

165.6



161.1



4.5



2.8


Gross Margin

$

245.0



$

242.1



$

2.9



1.2%



















Revenues


Megawatt Hours (MWH)



Avg. Customer Counts



2013


2012


2013


2012


2013


2012


(in thousands)






Retail Electric












   Montana

$

132,921



$

124,818



1,177



1,162



276,452



274,003


   South Dakota

24,452



23,046



301



266



49,198



48,861


Residential 

157,373



147,864



1,478



1,428



325,650



322,864


   Montana

154,858



146,893



1,533



1,549



62,638



61,980


   South Dakota

33,508



33,244



467



453



12,175



12,057


Commercial

188,366



180,137



2,000



2,002



74,813



74,037


   Industrial

20,984



18,174



1,456



1,411



74



73


   Other

13,221



12,452



77



75



5,288



5,243


Total Retail Electric

$

379,944



$

358,627



5,011



4,916



405,825



402,217


Total Wholesale Electric

$

1,177



$

1,602



58



96

















Degree Days



2013 as compared with:

Cooling Degree-Days

2013


2012


Historic Average


2012


Historic Average

Montana

45



55



41



18% cooler


10% warmer

South Dakota

50



150



66



67% cooler


24% cooler












Degree Days



2013 as compared with:

Heating Degree-Days

2013


2012


Historic Average


2012


Historic Average

Montana

4,490



4,244



4,640



6% colder


3% warmer

South Dakota

6,114



4,310



5,600



42% colder


9% colder



NORTHWESTERN CORPORATION

REGULATED NATURAL GAS SEGMENT

Three Months Ended June 30,

(Unaudited)



Results



2013


2012


Change


% Change


(dollars in millions)


Retail revenues

$

49.1



$

34.5



$

14.6



42.3%


Regulatory amortization

1.0



5.3



(4.3)



(81.1)


Total retail revenues

50.1



39.8



10.3



25.9


Wholesale and other

9.3



8.3



1.0



12.0


Total Revenues

59.4



48.1



11.3



23.5


Total Cost of Sales

24.4



18.3



6.1



33.3


Gross Margin

$

35.0



$

29.8



$

5.2



17.4%



















Revenue


Dekatherms (Dkt)



Avg. Customer Counts



2013


2012


2013


2012


2013


2012


(in thousands)






Retail Gas












   Montana

$

19,537



$

16,415



2,046



1,915



160,722



159,539


   South Dakota

6,432



3,327



719



341



38,131



37,727


   Nebraska

5,604



2,926



579



287



36,624



36,420


Residential

31,573



22,668



3,344



2,543



235,477



233,686


   Montana

9,757



8,187



1,049



965



22,526



22,380


   South Dakota

4,384



1,873



677



323



6,029



5,950


   Nebraska

2,958



1,480



440



263



4,594



4,556


Commercial

17,099



11,540



2,166



1,551



33,149



32,886


   Industrial

171



136



19



16



265



274


   Other

209



178



29



24



158



150


Total Retail Gas

$

49,052



$

34,522



5,558



4,134



269,049



266,996











Degree Days


2013 as compared with:

Heating Degree-Days

2013


2012


Historic Average


2012


Historic Average

Montana

1,267


1,205


1,357


5% colder


7% warmer

South Dakota

1,897


893


1,546


112% colder


23% colder

Nebraska

1,365


635


1,273


115% colder


7% colder



NORTHWESTERN CORPORATION

REGULATED NATURAL GAS SEGMENT

Six Months Ended June 30,

(Unaudited)



Results



2013


2012


Change


% Change


(dollars in millions)


Retail revenues

$

150.7



$

130.1



$

20.6



15.8%


Regulatory amortization

(9.5)



2.1



(11.6)



(552.4)


     Total retail revenues

141.2



132.2



9.0



6.8


Wholesale and other

20.7



17.7



3.0



16.9


Total Revenues

161.9



149.9



12.0



8.0


Total Cost of Sales

73.5



73.7



(0.2)



(0.3)


Gross Margin

$

88.4



$

76.2



$

12.2



16.0%



















Revenue


Dekatherms (Dkt)



Avg. Customer Counts



2013


2012


2013


2012


2013


2012


(in thousands)






Retail Gas












   Montana

$

62,401



$

58,254



7,207



6,898



160,896



159,712


   South Dakota

18,310



13,690



2,230



1,597



38,296



37,913


   Nebraska

16,517



12,347



1,855



1,429



36,826



36,669


Residential

97,228



84,291



11,292



9,924



236,018



234,294


   Montana

31,296



29,238



3,671



3,489



22,530



22,403


   South Dakota

12,202



8,526



1,948



1,373



6,056



5,976


   Nebraska

8,735



6,894



1,311



1,092



4,624



4,598


Commercial

52,233



44,658



6,930



5,954



33,210



32,977


   Industrial

631



579



76



70



266



276


   Other

626



573



87



77



158



150


Total Retail Gas

$

150,718



$

130,101



18,385



16,025



269,652



267,697











Degree Days


2013 as compared with:

Heating Degree-Days

2013


2012


Historic Average


2012


Historic Average

Montana

4,490



4,244



4,640


6% colder


3% warmer

South Dakota

6,114



4,310



5,600


42% colder


9% colder

Nebraska

4,720



3,584



4,638


32% colder


2% colder



NORTHWESTERN CORPORATION

SECOND QUARTER SEGMENT RESULTS

(Unaudited)

(in thousands)


Three Months Ended










June 30, 2013

Electric


Gas


Other


Eliminations


Total

Operating revenues

$

200,472



$

59,362



$

327



$



$

260,161


Cost of sales

82,520



24,393







106,913


Gross margin

117,952



34,969



327





153,248


Operating, general and administrative

47,721



18,483



1,160





67,364


Property and other taxes

19,016



6,792



2





25,810


Depreciation

21,693



5,712



9





27,414


Operating income (loss)

29,522



3,982



(844)





32,660


Interest expense

(14,411)



(2,567)



(163)





(17,141)


Other income

702



198



28





928


Income tax expense

(76)



(1,901)



(129)





(2,106)


Net income (loss)

$

15,737



$

(288)



$

(1,108)



$



$

14,341












Three Months Ended










June 30, 2012

Electric


Gas


Other


Eliminations


Total

Operating revenues

$

196,176



$

48,101



$

326



$



$

244,603


Cost of sales

78,109



18,318







96,427


Gross margin

118,067



29,783



326





148,176


Operating, general and administrative

47,685



18,657



754





67,096


Property and other taxes

19,469



6,463



2





25,934


Depreciation

21,565



4,853



8





26,426


Operating income (loss)

29,348



(190)



(438)





28,720


Interest expense

(13,409)



(2,230)



(254)





(15,893)


Other income

801



349



26





1,176


Income tax (expense) benefit

(5,910)



1,010



2,335





(2,565)


Net income (loss)

$

10,830



$

(1,061)



$

1,669



$



$

11,438












Six Months Ended










June 30, 2013

Electric


Gas


Other


Eliminations


Total

Operating revenues

$

410,564



$

161,880



$

737



$



$

573,181


Cost of sales

165,615



73,494







239,109


Gross margin

244,949



88,386



737





334,072


Operating, general and administrative

93,439



38,378



4,384





136,201


Property and other taxes

38,168



13,396



5





51,569


Depreciation

45,304



11,311



17





56,632


Operating income (loss)

68,038



25,301



(3,669)





89,670


Interest expense

(28,538)



(4,993)



(389)





(33,920)


Other income

2,713



875



55





3,643


Income tax (expense) benefit

(4,380)



(3,673)



903





(7,150)


Net income (loss)

$

37,833



$

17,510



$

(3,100)



$



$

52,243












Six Months Ended










June 30, 2012

Electric


Gas


Other


Eliminations


Total

Operating revenues

$

403,231



$

149,847



$

625



$



$

553,703


Cost of sales

161,088



73,735







234,823


Gross margin

242,143



76,112



625





318,880


Operating, general and administrative

93,042



37,945



1,682





132,669


Property and other taxes

37,007



12,587



5





49,599


Depreciation

43,134



9,709



16





52,859


Operating income (loss)

68,960



15,871



(1,078)





83,753


Interest expense

(27,076)



(4,297)



(482)





(31,855)


Other income

1,413



694



53





2,160


Income tax (expense) benefit

(9,084)



(2,580)



1,087





(10,577)


Net income (loss)

$

34,213



$

9,688



$

(420)



$



$

43,481


SOURCE NorthWestern Corporation

Analysen zu NorthWestern CorpShsmehr Analysen

Eintrag hinzufügen
Hinweis: Sie möchten dieses Wertpapier günstig handeln? Sparen Sie sich unnötige Gebühren! Bei finanzen.net Brokerage handeln Sie Ihre Wertpapiere für nur 5 Euro Orderprovision* pro Trade? Hier informieren!
Es ist ein Fehler aufgetreten!

Aktien in diesem Artikel

NorthWestern CorpShs 53,21 0,19% NorthWestern CorpShs