NW Natural Holdings Delivers Record 2025 Results Across All Businesses
2025 Highlights
-
Reported earnings per share (EPS) of
$2.77 and record adjusted EPS1 of$2.93 for 2025, compared to EPS of$2.03 and adjusted EPS1 of$2.33 for 2024 -
Added approximately 98,000 gas and water utility connections in the last 12 months for a combined growth rate of 11.1% as of
Dec. 31, 2025 , mainly driven by the acquisition of SiEnergy -
Invested a record
$467 million in our utility systems to support greater reliability and resiliency -
Increased our dividend for the 70th consecutive year in
November 2025
2026 Guidance and Long-term Growth Targets
-
Initiated 2026 EPS guidance of
$2 .95–3.15 -
Expect rate base growth of 6–8% through 2030 driven by planned cap-ex of
$2 .6–2.9 billion from 2026–2030 - Announced third Mist Gas Storage Expansion project (MX3)
- Reaffirmed long-term EPS growth rate target of 4–6%2 and potential to increase to 5–7%2 with MX3 project
"Last year was a pivotal year," said
FOURTH QUARTER AND ANNUAL RESULTS
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||||||
|
In thousands, except EPS |
|
2025 |
|
|
|
2024 |
|
|
Change |
|
|
2025 |
|
|
|
2024 |
|
|
Change |
||||
|
Net income |
$ |
57,793 |
|
$ |
45,002 |
|
$ |
12,791 |
|
$ |
113,319 |
|
$ |
78,871 |
|
$ |
34,448 |
||||||
|
EPS |
|
1.39 |
|
|
|
1.12 |
|
|
|
0.27 |
|
|
|
2.77 |
|
|
|
2.03 |
|
|
|
0.74 |
|
|
Adjusted net income1 |
|
57,793 |
|
|
|
56,757 |
|
|
|
1,036 |
|
|
|
119,996 |
|
|
|
90,626 |
|
|
|
29,370 |
|
|
Adjusted EPS1 |
|
1.39 |
|
|
|
1.41 |
|
|
|
(0.02 |
) |
|
|
2.93 |
|
|
|
2.33 |
|
|
|
0.60 |
|
|
1See "Non-GAAP Financial Measures", "Q4 and Annual Reconciliation to GAAP" for a definition and further information on adjusted net income and adjusted EPS. Adjusted 2025 net income and adjusted EPS exclude transaction and business development costs including the effects of the SiEnergy and Pines transactions. Adjusted 2024 net income and adjusted EPS exclude non-cash regulatory disallowance of NW Natural's line extension costs and SiEnergy transaction costs. |
|||||||||||||||||||||||
|
2 EPS growth forecasted for period 2026–2030 compounded annually; EPS growth rate uses adjusted 2025 EPS as base year. Long-term growth rate target with MX3 assumes in-service date prior to the end of 2029. |
|||||||||||||||||||||||
KEY EVENTS
On
MX3 Storage Expansion Project Announced
2026 GUIDANCE AND LONG-TERM TARGETS
This guidance assumes continued customer growth, average weather conditions, and no significant changes in prevailing regulatory policies, mechanisms, or assumed outcomes, or significant local, state or federal laws, legislation or regulations. Required funds for the capital expenditures are expected to be internally generated or financed with long-term debt or equity, as appropriate.
|
Guidance |
2026 Guidance |
2025 Actual |
|
EPS |
|
|
|
Capital Expenditures |
$500–550 million |
|
|
|
|
|
|
Long-term Targets |
2026–20303 |
|
|
EPS Growth |
4.0–6.0% |
|
|
Capital Expenditures |
|
|
|
Rate Base |
6.0–8.0% |
|
|
Customer Growth |
2.0–3.0% |
|
|
1 We are targeting Notice to Proceed by late 2027. |
||
|
2 See "Non-GAAP Financial Measures" and "Reconciliation to GAAP" for a definition and further information on adjusted EPS. Non-GAAP financial measures should not be considered a substitute for, or superior to, measures calculated in accordance with |
||
|
3 EPS growth forecasted for period 2026–2030 compounded annually; EPS growth rate uses adjusted 2025 EPS as base year. |
||
ANNUAL RESULTS
We primarily operate through three reportable business segments, which are NWN Gas Utility, SiEnergy, and NWN Water.
|
|
2025 |
|
2024 |
|
Change |
|||||||||||||||
|
In thousands, except per share data |
Amount |
Per Share1 |
|
Amount |
Per Share1 |
|
Amount |
Per Share1 |
||||||||||||
|
Net income (loss): |
|
|
|
|
|
|
|
|
||||||||||||
|
NWN Gas Utility |
$ |
110,022 |
|
$ |
2.69 |
|
|
$ |
77,126 |
|
$ |
1.98 |
|
|
$ |
32,896 |
|
$ |
0.71 |
|
|
SiEnergy Gas Utility |
|
13,737 |
|
|
0.33 |
|
|
|
— |
|
|
— |
|
|
|
13,737 |
|
|
0.33 |
|
|
NWN Water Utility |
|
14,155 |
|
|
0.35 |
|
|
|
5,466 |
|
|
0.14 |
|
|
|
8,689 |
|
|
0.21 |
|
|
Other |
|
(24,595 |
) |
|
(0.60 |
) |
|
|
(3,721 |
) |
|
(0.09 |
) |
|
|
(20,874 |
) |
|
(0.51 |
) |
|
Consolidated |
$ |
113,319 |
|
$ |
2.77 |
|
|
$ |
78,871 |
|
$ |
2.03 |
|
|
$ |
34,448 |
|
$ |
0.74 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Adjusted net income (loss): |
|
|
|
|
|
|
|
|
||||||||||||
|
NWN Gas Utility2 |
$ |
110,022 |
|
$ |
2.69 |
|
|
$ |
87,196 |
|
$ |
2.24 |
|
|
$ |
22,826 |
|
$ |
0.45 |
|
|
SiEnergy Gas Utility |
|
13,737 |
|
|
0.33 |
|
|
|
— |
|
|
— |
|
|
|
13,737 |
|
|
0.33 |
|
|
NWN Water Utility |
|
14,155 |
|
|
0.35 |
|
|
|
5,466 |
|
|
0.14 |
|
|
|
8,689 |
|
|
0.21 |
|
|
Other2 |
|
(17,918 |
) |
|
(0.44 |
) |
|
|
(2,036 |
) |
|
(0.05 |
) |
|
|
(15,882 |
) |
|
(0.39 |
) |
|
Consolidated2 |
$ |
119,996 |
|
$ |
2.93 |
|
|
$ |
90,626 |
|
$ |
2.33 |
|
|
$ |
29,370 |
|
$ |
0.60 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Diluted Shares |
|
|
40,953 |
|
|
|
|
38,869 |
|
|
|
|
2,084 |
|
||||||
|
1 Segment EPS is a non-GAAP financial measure, which takes segment net income calculated in accordance with GAAP and divides it by the diluted shares outstanding of |
||||||||||||||||||||
|
2 See "Non-GAAP Financial Measures" and "Q4 and Annual 2025 Reconciliation to GAAP" for additional information on NWN Gas Utility, other and consolidated adjusted net income and adjusted EPS. |
||||||||||||||||||||
NWN Gas Utility
net income increased
SiEnergy Gas Utility
was acquired on
NWN Water Utility
net income increased
Other
net loss from the Company's other business activities increased
FOURTH QUARTER RESULTS
|
|
Three Months Ended |
|||||||||||||||||||
|
|
2025 |
|
2024 |
|
Change |
|||||||||||||||
|
In thousands, except per share data |
Amount |
Per Share1 |
|
Amount |
Per Share1 |
|
Amount |
Per Share1 |
||||||||||||
|
Net income (loss): |
|
|
|
|
|
|
|
|
||||||||||||
|
NWN Gas Utility |
$ |
52,315 |
|
|
1.26 |
|
|
$ |
44,802 |
|
$ |
1.11 |
|
|
$ |
7,513 |
|
$ |
0.15 |
|
|
SiEnergy Gas Utility |
|
5,653 |
|
|
0.13 |
|
|
|
— |
|
|
— |
|
|
|
5,653 |
|
|
0.13 |
|
|
NWN Water Utility |
|
4,887 |
|
|
0.12 |
|
|
|
2,510 |
|
|
0.06 |
|
|
|
2,377 |
|
|
0.06 |
|
|
Other |
|
(5,062 |
) |
|
(0.12 |
) |
|
|
(2,310 |
) |
|
(0.05 |
) |
|
|
(2,752 |
) |
|
(0.07 |
) |
|
Consolidated |
$ |
57,793 |
|
$ |
1.39 |
|
|
$ |
45,002 |
|
$ |
1.12 |
|
|
$ |
12,791 |
|
$ |
0.27 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Adjusted net income (loss): |
|
|
|
|
|
|
|
|
||||||||||||
|
NWN Gas Utility2 |
$ |
52,315 |
|
$ |
1.26 |
|
|
$ |
54,872 |
|
$ |
1.36 |
|
|
$ |
(2,557 |
) |
$ |
(0.10 |
) |
|
SiEnergy Gas Utility |
|
5,653 |
|
|
0.13 |
|
|
|
— |
|
|
— |
|
|
|
5,653 |
|
|
0.13 |
|
|
NWN Water Utility |
|
4,887 |
|
|
0.12 |
|
|
|
2,510 |
|
|
0.06 |
|
|
|
2,377 |
|
|
0.06 |
|
|
Other2 |
|
(5,062 |
) |
|
(0.12 |
) |
|
|
(625 |
) |
|
(0.01 |
) |
|
|
(4,437 |
) |
|
(0.11 |
) |
|
Consolidated2 |
$ |
57,793 |
|
$ |
1.39 |
|
|
$ |
56,757 |
|
$ |
1.41 |
|
|
$ |
1,036 |
|
$ |
(0.02 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Diluted Shares |
|
|
41,627 |
|
|
|
|
40,220 |
|
|
|
|
1,407 |
|
||||||
|
1 Segment EPS is a non-GAAP financial measure, which takes segment net income calculated in accordance with GAAP and divides it by the diluted shares outstanding of |
||||||||||||||||||||
|
2 See "Non-GAAP Financial Measures", "Q4 and Annual Reconciliation to GAAP" for additional information on NWN Gas Utility, other and consolidated adjusted net income and adjusted EPS. |
||||||||||||||||||||
NWN Gas Utility
net income increased
SiEnergy Gas Utility
was acquired on
NWN Water Utility
net income increased
Other
net loss from the Company's other business activities increased
DIVIDEND DECLARED
In
CONFERENCE CALL AND WEBCAST
As previously announced,
|
Date and Time: |
|
|
|
|
|
Phone Number: |
1-833-470-1428 Passcode: 245591 |
The call will also be webcast in a listen-only format for the media and general public and can be accessed at ir.nwnaturalholdings.com. A replay of the conference call will be available on our website and by dialing 1-866-813-9403 and the replay access code of 398089.
ABOUT NW NATURAL HOLDINGS
FORWARD-LOOKING STATEMENTS
This press release, and other presentations made by
Forward-looking statements are based on current expectations and assumptions regarding its business, the economy, geopolitical factors, 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. Actual results may differ materially from those contemplated by the forward-looking statements. You are therefore cautioned 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 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 quarterly reports filed thereafter, which, among others, outline legal, regulatory and legislative risks, financial, macroeconomic and geopolitical risks, growth and strategic risks, operational risks, business continuity and technology risks, environmental risks and risks related to our water and renewables businesses.
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
NON-GAAP FINANCIAL MEASURES
Management uses "adjusted net income", "adjusted earnings per share," "adjusted segment net loss," "segment earnings per share” and "adjusted segment earnings per share," each of which are non-GAAP financial measures, when evaluating
Such non-GAAP financial measures are used to analyze our financial performance because we believe they provide useful information to our investors and creditors in evaluating our financial condition and results of operations. Our non-GAAP financial measures should not be considered a substitute for, or superior to, measures calculated in accordance with
|
NORTHWEST NATURAL HOLDINGS |
||||||||||||||||
|
Consolidated Income Statement and Financial Highlights (Unaudited) |
||||||||||||||||
|
Fourth Quarter and Annual Period |
||||||||||||||||
|
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
In thousands, except per share amounts and customer data |
|
|
|
|||||||||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
||
|
Operating revenues |
$ |
394,157 |
|
|
$ |
370,876 |
|
|
$ |
1,289,363 |
|
|
$ |
1,152,994 |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Operating expenses: |
|
|
|
|
|
|
|
|||||||||
|
|
Cost of gas |
|
118,654 |
|
|
|
124,793 |
|
|
|
395,576 |
|
|
|
412,382 |
|
|
|
Operations and maintenance |
|
87,832 |
|
|
|
92,154 |
|
|
|
327,365 |
|
|
|
294,658 |
|
|
|
Environmental remediation |
|
4,827 |
|
|
|
4,828 |
|
|
|
14,623 |
|
|
|
14,054 |
|
|
|
General taxes |
|
12,133 |
|
|
|
10,465 |
|
|
|
52,046 |
|
|
|
48,672 |
|
|
|
Revenue taxes |
|
14,808 |
|
|
|
15,613 |
|
|
|
48,165 |
|
|
|
48,343 |
|
|
|
Depreciation |
|
42,961 |
|
|
|
36,486 |
|
|
|
165,506 |
|
|
|
137,898 |
|
|
|
Other operating expenses |
|
1,193 |
|
|
|
1,596 |
|
|
|
5,191 |
|
|
|
5,845 |
|
|
|
Total operating expenses |
|
282,408 |
|
|
|
285,935 |
|
|
|
1,008,472 |
|
|
|
961,852 |
|
|
Income from operations |
|
111,749 |
|
|
|
84,941 |
|
|
|
280,891 |
|
|
|
191,142 |
|
|
|
Other income (expense), net |
|
(1,953 |
) |
|
|
(910 |
) |
|
|
(3,700 |
) |
|
|
(1,108 |
) |
|
|
Interest expense, net |
|
32,192 |
|
|
|
21,190 |
|
|
|
122,513 |
|
|
|
80,092 |
|
|
|
Income before income taxes |
|
77,604 |
|
|
|
62,841 |
|
|
|
154,678 |
|
|
|
109,942 |
|
|
|
Income tax expense |
|
19,811 |
|
|
|
17,839 |
|
|
|
41,359 |
|
|
|
31,071 |
|
|
|
Net income |
$ |
57,793 |
|
|
$ |
45,002 |
|
|
$ |
113,319 |
|
|
$ |
78,871 |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Common shares outstanding: |
|
|
|
|
|
|
|
|||||||||
|
Average diluted for period |
|
41,627 |
|
|
|
40,220 |
|
|
|
40,953 |
|
|
|
38,869 |
|
|
|
End of period |
|
41,564 |
|
|
|
40,222 |
|
|
|
41,564 |
|
|
|
40,222 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Per share of common stock information: |
|
|
|
|
|
|
|
|||||||||
|
Diluted earnings |
$ |
1.39 |
|
|
$ |
1.12 |
|
|
$ |
2.77 |
|
|
$ |
2.03 |
|
|
|
Dividends paid |
|
0.4925 |
|
|
|
0.4900 |
|
|
|
1.9625 |
|
|
|
1.9525 |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Capital structure, end of period: |
|
|
|
|
|
|
|
|||||||||
|
Common stock equity |
|
36.2 |
% |
|
|
42.4 |
% |
|
|
36.2 |
% |
|
|
42.4 |
% |
|
|
Long-term debt (including junior subordinated notes) |
|
55.7 |
|
|
|
51.4 |
|
|
|
55.7 |
|
|
|
51.4 |
|
|
|
Short-term debt (including current maturities of long-term debt) |
|
8.1 |
|
|
|
6.2 |
|
|
|
8.1 |
|
|
|
6.2 |
|
|
|
|
Total |
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating Statistics |
|
|
|
|
|
|
|
|||||||||
|
|
Meters |
|
|
|
|
|
2025 |
|
|
|
2024 |
|
||||
|
|
NWN gas utility |
|
|
|
|
|
809,597 |
|
|
|
805,529 |
|
||||
|
|
SiEnergy gas utility |
|
|
|
|
|
89,676 |
|
|
|
— |
|
||||
|
|
NWN Water utility |
|
|
|
|
|
80,703 |
|
|
|
76,401 |
|
||||
|
|
Total Meters - end of period |
|
|
|
|
|
979,976 |
|
|
|
881,930 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
NWN Gas Utility Margin |
|
|
|
|
|
|
|
||||||||
|
|
Operating revenues |
$ |
341,354 |
|
|
$ |
348,958 |
|
|
$ |
1,096,785 |
|
|
$ |
1,075,688 |
|
|
|
Less: Cost of gas |
|
107,563 |
|
|
|
124,778 |
|
|
|
356,126 |
|
|
|
412,320 |
|
|
|
Less: Environmental remediation expense |
|
4,827 |
|
|
|
4,827 |
|
|
|
14,623 |
|
|
|
14,053 |
|
|
|
Less: Revenue taxes |
|
14,252 |
|
|
|
15,456 |
|
|
|
45,887 |
|
|
|
48,037 |
|
|
|
NWN Gas Utility Margin |
$ |
214,712 |
|
|
$ |
203,897 |
|
|
$ |
680,149 |
|
|
$ |
601,278 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
SiEnergy Gas Utility Margin |
|
|
|
|
|
|
|
||||||||
|
|
Operating revenues |
$ |
19,995 |
|
|
$ |
— |
|
|
$ |
65,984 |
|
|
$ |
— |
|
|
|
Less: Cost of gas |
|
5,662 |
|
|
|
— |
|
|
|
19,892 |
|
|
|
— |
|
|
|
Less: Revenue taxes |
|
443 |
|
|
|
— |
|
|
|
1,876 |
|
|
|
— |
|
|
|
SiEnergy Gas Utility Margin |
$ |
13,890 |
|
|
$ |
— |
|
|
$ |
44,216 |
|
|
$ |
— |
|
|
NORTHWEST NATURAL HOLDINGS |
|||||||
|
Consolidated Balance Sheets (Unaudited) |
As of |
||||||
|
In thousands |
|
2025 |
|
|
|
2024 |
|
|
Assets: |
|
|
|
||||
|
Current assets: |
|
|
|
||||
|
Cash and cash equivalents |
$ |
36,673 |
|
|
$ |
38,490 |
|
|
Accounts receivable |
|
121,875 |
|
|
|
124,480 |
|
|
Accrued unbilled revenue |
|
97,238 |
|
|
|
94,400 |
|
|
Allowance for uncollectible accounts |
|
(4,068 |
) |
|
|
(3,474 |
) |
|
Regulatory assets |
|
143,745 |
|
|
|
130,116 |
|
|
Derivative instruments |
|
3,922 |
|
|
|
6,628 |
|
|
Inventories |
|
127,697 |
|
|
|
106,954 |
|
|
Other current assets |
|
75,850 |
|
|
|
60,180 |
|
|
Total current assets |
|
602,932 |
|
|
|
557,774 |
|
|
Non-current assets: |
|
|
|
||||
|
Property, plant, and equipment |
|
5,640,435 |
|
|
|
4,918,919 |
|
|
Less: Accumulated depreciation |
|
1,288,422 |
|
|
|
1,246,592 |
|
|
Total property, plant, and equipment, net |
|
4,352,013 |
|
|
|
3,672,327 |
|
|
Regulatory assets |
|
424,194 |
|
|
|
382,499 |
|
|
Derivative instruments |
|
366 |
|
|
|
535 |
|
|
Other investments |
|
80,676 |
|
|
|
82,236 |
|
|
Operating lease right of use asset, net |
|
68,224 |
|
|
|
68,626 |
|
|
Assets under sales-type leases |
|
121,470 |
|
|
|
125,653 |
|
|
|
|
370,815 |
|
|
|
183,804 |
|
|
Other non-current assets |
|
146,351 |
|
|
|
160,862 |
|
|
Total non-current assets |
|
5,564,109 |
|
|
|
4,676,542 |
|
|
Total assets |
$ |
6,167,041 |
|
|
$ |
5,234,316 |
|
|
Liabilities and equity: |
|
|
|
||||
|
Current liabilities: |
|
|
|
||||
|
Short-term debt |
$ |
171,989 |
|
|
$ |
170,110 |
|
|
Current maturities of long-term debt |
|
160,627 |
|
|
|
30,787 |
|
|
Accounts payable |
|
175,566 |
|
|
|
133,270 |
|
|
Taxes accrued |
|
18,123 |
|
|
|
16,176 |
|
|
Interest accrued |
|
26,121 |
|
|
|
18,220 |
|
|
Regulatory liabilities |
|
137,974 |
|
|
|
116,180 |
|
|
Derivative instruments |
|
63,631 |
|
|
|
75,272 |
|
|
Operating lease liabilities |
|
3,228 |
|
|
|
1,840 |
|
|
Other current liabilities |
|
79,186 |
|
|
|
87,162 |
|
|
Total current liabilities |
|
836,445 |
|
|
|
649,017 |
|
|
Long-term debt |
|
2,272,202 |
|
|
|
1,679,355 |
|
|
Deferred credits and other non-current liabilities: |
|
|
|
||||
|
Deferred tax liabilities |
|
437,467 |
|
|
|
397,149 |
|
|
Regulatory liabilities |
|
758,407 |
|
|
|
730,117 |
|
|
Pension and other postretirement benefit liabilities |
|
112,139 |
|
|
|
130,397 |
|
|
Derivative instruments |
|
14,039 |
|
|
|
13,307 |
|
|
Operating lease liabilities |
|
74,986 |
|
|
|
75,914 |
|
|
Other non-current liabilities |
|
186,280 |
|
|
|
173,689 |
|
|
Total deferred credits and other non-current liabilities |
|
1,583,318 |
|
|
|
1,520,573 |
|
|
Equity: |
|
|
|
||||
|
Common stock |
|
1,044,000 |
|
|
|
989,346 |
|
|
Retained earnings |
|
435,823 |
|
|
|
402,925 |
|
|
Accumulated other comprehensive loss |
|
(4,747 |
) |
|
|
(6,900 |
) |
|
Total equity |
|
1,475,076 |
|
|
|
1,385,371 |
|
|
Total liabilities and equity |
$ |
6,167,041 |
|
|
$ |
5,234,316 |
|
|
NORTHWEST NATURAL HOLDINGS |
|||||||
|
Consolidated Statements of Cash Flows (Unaudited) |
Year Ended |
||||||
|
In thousands |
|
2025 |
|
|
|
2024 |
|
|
Operating activities: |
|
|
|
||||
|
Net income |
$ |
113,319 |
|
|
$ |
78,871 |
|
|
Adjustments to reconcile net income to cash provided by operations: |
|
|
|
||||
|
Depreciation |
|
165,506 |
|
|
|
137,898 |
|
|
Amortization |
|
24,239 |
|
|
|
20,162 |
|
|
Deferred income taxes |
|
35,473 |
|
|
|
11,366 |
|
|
Qualified defined benefit pension plan expense (benefit) |
|
10,357 |
|
|
|
4,062 |
|
|
Contributions to qualified defined benefit pension plans |
|
(11,310 |
) |
|
|
(20,460 |
) |
|
Deferred environmental expenditures, net |
|
(25,697 |
) |
|
|
(23,307 |
) |
|
Environmental remediation expense |
|
14,623 |
|
|
|
14,054 |
|
|
Asset optimization revenue sharing bill credits |
|
(15,549 |
) |
|
|
(28,874 |
) |
|
Regulatory disallowance of line extension allowances |
|
— |
|
|
|
13,700 |
|
|
Other |
|
12,670 |
|
|
|
10,799 |
|
|
Changes in assets and liabilities: |
|
|
|
||||
|
Receivables, net |
|
8,170 |
|
|
|
(15,302 |
) |
|
Inventories |
|
(29,195 |
) |
|
|
(2,735 |
) |
|
Income and other taxes |
|
(5,873 |
) |
|
|
809 |
|
|
Accounts payable |
|
10,115 |
|
|
|
(14,144 |
) |
|
Deferred gas costs |
|
(34,201 |
) |
|
|
38,129 |
|
|
Asset optimization revenue sharing |
|
24,343 |
|
|
|
14,539 |
|
|
Decoupling mechanism |
|
(26,939 |
) |
|
|
5,173 |
|
|
Cloud-based software |
|
(10,381 |
) |
|
|
(22,393 |
) |
|
Regulatory accounts |
|
6,575 |
|
|
|
12,292 |
|
|
|
|
— |
|
|
|
(51,427 |
) |
|
Other, net |
|
2,879 |
|
|
|
17,070 |
|
|
Cash provided by operating activities |
|
269,124 |
|
|
|
200,282 |
|
|
Investing activities: |
|
|
|
||||
|
Capital expenditures |
|
(466,893 |
) |
|
|
(394,400 |
) |
|
Acquisitions, net of cash acquired |
|
(338,131 |
) |
|
|
(29,816 |
) |
|
Purchase of equity method investment |
|
(1,000 |
) |
|
|
(1,000 |
) |
|
Other |
|
(2,878 |
) |
|
|
(3,770 |
) |
|
Cash used in investing activities |
|
(808,902 |
) |
|
|
(428,986 |
) |
|
Financing activities: |
|
|
|
||||
|
Proceeds from common stock issued, net |
|
47,418 |
|
|
|
90,374 |
|
|
Long-term debt issued |
|
760,000 |
|
|
|
285,000 |
|
|
Long-term debt retired |
|
(183,127 |
) |
|
|
(150,000 |
) |
|
Changes in other short-term debt, net |
|
(3,121 |
) |
|
|
80,330 |
|
|
Cash dividend payments on common stock |
|
(77,309 |
) |
|
|
(72,852 |
) |
|
Payment of financing fees |
|
(9,192 |
) |
|
|
(3,290 |
) |
|
Shares withheld for tax purposes |
|
(1,599 |
) |
|
|
(1,319 |
) |
|
Other |
|
(197 |
) |
|
|
(1,181 |
) |
|
Cash provided by financing activities |
|
532,873 |
|
|
|
227,062 |
|
|
(Decrease) increase in cash, cash equivalents and restricted cash |
|
(6,905 |
) |
|
|
(1,642 |
) |
|
Cash, cash equivalents and restricted cash, beginning of period |
|
47,982 |
|
|
|
49,624 |
|
|
Cash, cash equivalents and restricted cash, end of period |
$ |
41,077 |
|
|
$ |
47,982 |
|
|
|
|
|
|
||||
|
Supplemental disclosure of cash flow information: |
|
|
|
||||
|
Interest paid, net of capitalization |
$ |
111,257 |
|
|
$ |
71,233 |
|
|
Income taxes paid, net of refunds |
|
11,410 |
|
|
|
19,394 |
|
|
|
|
|
|
||||
|
Reconciliation of cash, cash equivalents and restricted cash: |
|
|
|
||||
|
Cash and cash equivalents |
$ |
36,673 |
|
|
$ |
38,490 |
|
|
Restricted cash included in other current assets |
|
4,404 |
|
|
|
9,492 |
|
|
Cash, cash equivalents and restricted cash |
$ |
41,077 |
|
|
$ |
47,982 |
|
|
NORTHWEST NATURAL HOLDINGS |
||||||||||||||
|
Q4 and Annual Reconciliation to GAAP (Unaudited) |
||||||||||||||
|
|
||||||||||||||
|
|
|
Twelve Months Ended |
||||||||||||
|
|
|
2025 |
|
2024 |
||||||||||
|
In thousands, except per share data |
|
Amount |
Per Share |
|
Amount |
Per Share |
||||||||
|
CONSOLIDATED |
|
|
|
|
|
|
||||||||
|
GAAP net income |
|
$ |
113,319 |
|
$ |
2.77 |
|
|
$ |
78,871 |
|
$ |
2.03 |
|
|
Regulatory line extension disallowance |
|
|
|
|
|
13,700 |
|
|
0.35 |
|
||||
|
Transaction and business development costs |
|
|
9,084 |
|
|
0.22 |
|
|
|
2,292 |
|
|
0.06 |
|
|
Income tax effect1,2 |
|
|
(2,407 |
) |
|
(0.06 |
) |
|
|
(4,237 |
) |
|
(0.11 |
) |
|
Adjusted net income |
|
$ |
119,996 |
|
$ |
2.93 |
|
|
$ |
90,626 |
|
$ |
2.33 |
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted shares |
|
|
|
40,953 |
|
|
|
|
38,869 |
|
||||
|
|
|
|
|
|
|
|
||||||||
|
NWN GAS UTILITY |
|
|
|
|
|
|
||||||||
|
GAAP net income |
|
$ |
110,022 |
|
$ |
2.69 |
|
|
$ |
77,126 |
|
$ |
1.98 |
|
|
Regulatory line extension disallowance |
|
|
|
|
|
13,700 |
|
|
0.35 |
|
||||
|
Income tax effect1,2 |
|
|
|
|
|
(3,630 |
) |
|
(0.09 |
) |
||||
|
Adjusted net income |
|
$ |
110,022 |
|
$ |
2.69 |
|
|
$ |
87,196 |
|
$ |
2.24 |
|
|
|
|
|
|
|
|
|
||||||||
|
OTHER |
|
|
|
|
|
|
||||||||
|
GAAP net income (loss) |
|
$ |
(24,595 |
) |
$ |
(0.60 |
) |
|
$ |
(3,721 |
) |
$ |
(0.09 |
) |
|
Transaction and business development costs |
|
|
9,084 |
|
|
0.22 |
|
|
|
2,292 |
|
|
0.06 |
|
|
Income tax effect1,2 |
|
|
(2,407 |
) |
|
(0.06 |
) |
|
|
(607 |
) |
|
(0.02 |
) |
|
Adjusted net income (loss) |
|
$ |
(17,918 |
) |
$ |
(0.44 |
) |
|
$ |
(2,036 |
) |
$ |
(0.05 |
) |
|
|
|
Three Months Ended |
||||||||||||
|
|
|
2025 |
|
2024 |
||||||||||
|
In thousands, except per share data |
|
Amount |
Per Share |
|
Amount |
Per Share |
||||||||
|
CONSOLIDATED |
|
|
|
|
|
|
||||||||
|
GAAP net income |
|
$ |
57,793 |
|
$ |
1.39 |
|
|
$ |
45,002 |
|
$ |
1.12 |
|
|
Regulatory line extension disallowance |
|
|
|
|
|
13,700 |
|
|
0.34 |
|
||||
|
Transaction and business development costs |
|
|
|
|
|
2,292 |
|
|
0.06 |
|
||||
|
Income tax effect1,2 |
|
|
|
|
|
(4,237 |
) |
|
(0.11 |
) |
||||
|
Adjusted net income |
|
$ |
57,793 |
|
$ |
1.39 |
|
|
$ |
56,757 |
|
$ |
1.41 |
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted shares |
|
|
|
41,627 |
|
|
|
|
40,220 |
|
||||
|
|
|
|
|
|
|
|
||||||||
|
NWN GAS UTILITY |
|
|
|
|
|
|
||||||||
|
GAAP net income |
|
$ |
52,315 |
|
$ |
1.26 |
|
|
$ |
44,802 |
|
$ |
1.11 |
|
|
Regulatory line extension disallowance |
|
|
|
|
|
13,700 |
|
|
0.34 |
|
||||
|
Income tax effect1,2 |
|
|
|
|
|
(3,630 |
) |
|
(0.09 |
) |
||||
|
Adjusted net income |
|
$ |
52,315 |
|
$ |
1.26 |
|
|
$ |
54,872 |
|
$ |
1.36 |
|
|
|
|
|
|
|
|
|
||||||||
|
OTHER |
|
|
|
|
|
|
||||||||
|
GAAP net income (loss) |
|
$ |
(5,062 |
) |
$ |
(0.12 |
) |
|
$ |
(2,310 |
) |
$ |
(0.05 |
) |
|
Transaction and business development costs |
|
|
|
|
|
2,292 |
|
|
0.06 |
|
||||
|
Income tax effect1,2 |
|
|
|
|
|
(607 |
) |
|
(0.02 |
) |
||||
|
Adjusted net income (loss) |
|
$ |
(5,062 |
) |
$ |
(0.12 |
) |
|
$ |
(625 |
) |
$ |
(0.01 |
) |
|
1 SiEnergy transaction expenses were recognized in the first quarter of 2025 and Pines transaction expenses were recognized in the second quarter of 2025. Other business development costs were recognized in the second and third quarter of 2025. Tax effect of adjustment was calculated using a combined federal and statutory rate of 26.5%. |
||||||||||||||
|
2 Regulatory disallowance related to line extension allowance and SiEnergy transaction expenses were recognized in the fourth quarter of 2024. Tax effect of adjustment was calculated using a combined federal and statutory rate of 26.5%. |
||||||||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20260227755476/en/
Investor Contact:
Phone: 503-721-2530
Email: nikki.sparley@nwnatural.com
Media Contact:
Phone: 503-610-7157
Email: david.roy@nwnatural.com
Source: NW Natural