株探米国株
英語
エドガーで原本を確認する
NYSE Depositary Shares, each representing a 1/1,000th interest in a share of 5.90% Series A Cumulative Redeemable Perpetual Preferred Stock, par value NYSE false 0001126956 0001126956 2025-11-17 2025-11-17 0001126956 us-gaap:CommonStockMember 2025-11-17 2025-11-17 0001126956 dei:AdrMember 2025-11-17 2025-11-17
 
 

United States

Securities and Exchange Commission

Washington, D.C. 20549

 

 

Form 8-K

 

 

Current Report

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of Earliest Event Reported): November 17, 2025

 

 

 

Commission

File No.

 

Exact Name of Registrant as

Specified in its Charter and

Principal Office Address and

Telephone Number

 

State of

Incorporation

  

I.R.S. Employer

Identification Number

1-16681  

Spire Inc.

700 Market Street

St. Louis, MO 63101

314-342-0500

  Missouri    74-2976504

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Exchange Act:

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange

on which registered

Common Stock $1.00 par value   SR   New York Stock Exchange LLC
Depositary Shares, each representing a 1/1,000th interest in a share of 5.90% Series A Cumulative Redeemable Perpetual Preferred Stock, par value $25.00 per share   SR.PRA   New York Stock Exchange LLC

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 
 


Item 8.01 Other Events.

As previously disclosed in the Current Report on Form 8-K filed by Spire Inc., a Missouri corporation (“Spire” or the “Company”), with the Securities and Exchange Commission on July 29, 2025, on July 27, 2025, Spire entered into an Asset Purchase Agreement (the “Purchase Agreement”) with Piedmont Natural Gas Company, Inc. (“Piedmont”), a North Carolina corporation and wholly owned subsidiary of Duke Energy Corporation, pursuant to which Spire will acquire Piedmont’s Tennessee natural gas local distribution company business (the “Acquired Business”) for cash consideration of $2.48 billion subject to customary adjustments for net working capital, regulatory assets and liabilities, and capital expenditures at closing (the “Piedmont Acquisition”).

The completion of the Piedmont Acquisition is subject to customary closing conditions, including (i) the expiration or termination of the applicable waiting period under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended, (ii) approval of the Tennessee Public Utility Commission (the “TPUC”), (iii) no Material Adverse Effect (as defined in the Purchase Agreement) having occurred since the date of the Purchase Agreement, and (iv) customary conditions regarding the accuracy of the representations and warranties and compliance by the parties with their respective obligations under the Purchase Agreement. The Piedmont Acquisition is not subject to a financing condition and is expected to close by the end of the first calendar quarter of 2026, subject to satisfaction of the foregoing conditions.

The Piedmont Acquisition has satisfied the waiting period without objection under the Hart-Scott-Rodino Antitrust Improvements Act of 1976. The completion of the Piedmont Acquisition remains subject to (1) the approval of the TPUC, (2) no Material Adverse Effect (as defined in the Purchase Agreement) having occurred since the date of the Purchase Agreement and (3) customary conditions to ensure the accuracy of representations and warranties and the parties’ compliance with their obligations under the Purchase Agreement. On September 10, 2025, Piedmont and Spire jointly filed applications with the TPUC and the Federal Energy Regulatory Commission (the “FERC”) to facilitate the transfer of Piedmont’s Tennessee utility operations to Spire. The TPUC filing requests approval of the transfer of utility service authority and related authorizations by March 1, 2026. The FERC filing seeks a temporary waiver of certain capacity release regulations to support the efficient transfer of Piedmont’s jurisdictional transportation and storage agreements, consistent with similar waivers granted in past utility transactions. On October 31, 2025, the FERC approved the transfer of gas supply contracts to Spire.

Spire is filing this Report solely to file unaudited pro forma condensed combined financial information that give pro forma effect to the Piedmont Acquisition described above.

This report contains:

 

   

Historical financial statements of the Acquired Business in accordance with Rule 3-05 of Regulation S-X, included as Exhibits 99.1 and 99.2 hereto, which are incorporated by reference herein; and

 

   

Pro forma financial information of Spire and Piedmont on a combined basis in accordance with Article 11 of Regulation S-X giving pro forma effect to Spire’s pending acquisition of the Acquired Business, included as Exhibit 99.3 hereto, which is incorporated by reference herein.

The information under this Item 8.01 and Exhibits 23.1, 99.1, 99.2 and 99.3 attached hereto are hereby incorporated by reference in Spire’s Registration Statement on Form S-3 (Registration No. 333-287024) filed with the Securities and Exchange Commission on May 7, 2025.

Item 9.01 Financial Statements and Exhibits.

(a) Financial Statements of the Acquired Business.

Filed herewith are the following financial statements of the Acquired Business:

 

   

Audited Abbreviated Financial Statements of the Acquired Business as of and for the years ended December 31, 2024 and December 31, 2023.

 


   

Unaudited Abbreviated Financial Statements of the Acquired Business as of September 30, 2025 and for the nine months ended September 30, 2025 and September 30, 2024.

(b) Pro Forma Financial Information.

Filed herewith are the following pro forma condensed combined financial information:

 

   

Unaudited Pro Forma Condensed Combined Balance Sheet of Spire as of September 30, 2025 and Unaudited Pro Forma Condensed Combined Statement of Income of Spire for the year ended September 30, 2025.

(d) Exhibits.

The following exhibits are filed as part of this report.

 

Exhibit

Number

  

Exhibit

23.1    Consent of Deloitte & Touche LLP
99.1    Audited Abbreviated Financial Statements of the Acquired Business as of and for the years ended December 31, 2024 and December 31, 2023
99.2    Unaudited Abbreviated Financial Statements of the Acquired Business as of September 30, 2025 and for the nine months ended September 30, 2025 and September 30, 2024
99.3    Unaudited Pro Forma Condensed Combined Balance Sheet of Spire as of September 30, 2025 and Unaudited Pro Forma Condensed Combined Statement of Income of Spire for the year ended September 30, 2025
104    Cover Page Interactive Data File (embedded within the Inline XBRL document).

 


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

    SPIRE INC.
Date: November 17, 2025     By:  

/s/ Adam Woodard

      Adam Woodard
      Executive Vice President and Chief Financial Officer
EX-23.1 2 d948524dex231.htm EX-23.1 EX-23.1

Exhibit 23.1

CONSENT OF INDEPENDENT AUDITORS

We consent to the incorporation by reference in Registration Statement Nos. 333-287024 and 333-272457 on Forms S-3 and in Registration Statement Nos. 333-284727, 333-261304, 333-231354, and 333-215042 on Forms S-8 of our report dated October 17, 2025, relating to the abbreviated financial statements of Tennessee Piedmont Natural Gas Business of Duke Energy Corporation as of and for the years ended December 31, 2024 and December 31, 2023, appearing in this Current Report on Form 8-K dated November 17, 2025.

/s/ Deloitte & Touche LLP

Charlotte, North Carolina

November 17, 2025

EX-99.1 3 d948524dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

Tennessee Piedmont Natural Gas Business

(A business of Duke Energy Corporation)

Abbreviated Financial Statements

December 31, 2024 and December 31, 2023

 

1


Tennessee Piedmont Natural Gas Business of Duke Energy Corporation

INDEX TO ABBREVIATED FINANCIAL STATEMENTS

 

     Page Number  

Independent Auditor’s Report

     3  

Statements of Revenues and Direct Expenses for the Years Ended December 31, 2024 and 2023

     5  

Statements of Assets Acquired and Liabilities Assumed as of December 31, 2024 and 2023

     6  

Notes to Abbreviated Financial Statements

     7  

 

2


INDEPENDENT AUDITOR’S REPORT

To the Board of Directors of Duke Energy Corporation

Opinion

We have audited the abbreviated financial statements of Tennessee Piedmont Natural Gas Business of Duke Energy Corporation (the “Company”), which comprise the Statements of Assets Acquired and Liabilities Assumed as of December 31, 2024 and 2023, and the related Statements of Revenues and Direct Expenses for the years then ended, and the related notes to the abbreviated financial statements (collectively referred to as the “financial statements”).

In our opinion, the accompanying financial statements present fairly, in all material respects, the assets acquired and liabilities assumed of the Company as of December 31, 2024 and 2023, and its revenues and direct expenses for the years then ended in accordance with accounting principles generally accepted in the United States of America.

Basis for Opinion

We conducted our audits in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Statements section of our report. We are required to be independent of the Company and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements relating to our audits. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Basis of Accounting

As discussed in Note 1 to the financial statements, the financial statements have been prepared for the purposes of complying with the rules and regulations of the U.S. Securities and Exchange Commission and are not intended to be a complete presentation of the Company’s financial position or results of operations. Our opinion is not modified with respect to this matter.

Responsibilities of Management for the Financial Statements

Management is responsible for the preparation and fair presentation of the financial statements in accordance with accounting principles generally accepted in the United States of America, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

Auditor’s Responsibilities for the Audit of the Financial Statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the financial statements.

 

3


In performing an audit in accordance with GAAS, we:

 

   

Exercise professional judgment and maintain professional skepticism throughout the audit.

 

   

Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.

 

   

Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control. Accordingly, no such opinion is expressed.

 

   

Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the financial statements.

We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control-related matters that we identified during the audit.

/s/ Deloitte & Touche LLP

Charlotte, North Carolina

October 17, 2025

 

4


Tennessee Piedmont Natural Gas Business of Duke Energy Corporation

Statements of Revenues and Direct Expenses

 

     Years Ended December 31,  

(in thousands)

   2024     2023  

Revenues

    

Regulated natural gas

   $ 285,540     $ 271,396  

Nonregulated natural gas and other

     3,650       3,112  
  

 

 

   

 

 

 

Total revenues

     289,190       274,508  
  

 

 

   

 

 

 

Direct Expenses

    

Cost of natural gas

     63,069       79,144  

Operation, maintenance and other

     65,981       61,196  

Depreciation and amortization

     33,043       30,711  

Property and other taxes

     7,159       13,075  

Other income, net

     (121     (3,036

Interest income, net

     (4,883     (4,278
  

 

 

   

 

 

 

Total direct expenses

     164,248       176,812  
  

 

 

   

 

 

 

Excess of Revenues Over Direct Expenses

   $ 124,942     $ 97,696  
  

 

 

   

 

 

 

See Notes to Abbreviated Financial Statements

 

5


Tennessee Piedmont Natural Gas Business of Duke Energy Corporation

Statements of Assets Acquired and Liabilities Assumed

 

     December 31,  

(in thousands)

   2024     2023  

ASSETS ACQUIRED

    

Current Assets

    

Receivables (net of allowance for doubtful accounts of $2,613 at 2024 and $3,033 at 2023)

   $ 63,320     $ 61,691  

Inventory

     12,458       16,579  

Regulatory assets

     16,689       12,523  

Other

     291       365  
  

 

 

   

 

 

 

Total current assets

     92,758       91,158  
  

 

 

   

 

 

 

Property, Plant and Equipment

    

Cost

     2,068,595       1,935,720  

Accumulated depreciation and amortization

     (399,131     (371,213
  

 

 

   

 

 

 

Net property, plant and equipment

     1,669,464       1,564,507  
  

 

 

   

 

 

 

Other Noncurrent Assets

    

Regulatory assets

     34,595       26,379  

Other

     535       500  
  

 

 

   

 

 

 

Total other noncurrent assets

     35,130       26,879  
  

 

 

   

 

 

 

Total Assets Acquired

   $ 1,797,352     $ 1,682,544  
  

 

 

   

 

 

 

LIABILITIES ASSUMED

    

Current Liabilities

    

Accounts payable

   $ 41,703     $ 39,843  

Regulatory liabilities

     4,518       19,771  

Other

     5,370       4,501  
  

 

 

   

 

 

 

Total current liabilities

     51,591       64,115  
  

 

 

   

 

 

 

Other Noncurrent Liabilities

    

Asset retirement obligations

     4,099       3,749  

Regulatory liabilities

     165,741       179,781  

Other

     4,621       8,361  
  

 

 

   

 

 

 

Total other noncurrent liabilities

     174,461       191,891  
  

 

 

   

 

 

 

Total Liabilities Assumed

   $ 226,052     $ 256,006  
  

 

 

   

 

 

 

See Notes to Abbreviated Financial Statements

 

6


Tennessee Piedmont Natural Gas Business of Duke Energy Corporation

Notes to Abbreviated Financial Statements

NOTE 1. OVERVIEW AND BASIS OF PRESENTATION

Background and Nature of Operations

Duke Energy Corporation and its subsidiaries (collectively referred to as “Duke” or “Parent”) is an energy company headquartered in Charlotte, North Carolina. Duke is one of America’s largest energy holdings companies and operates through its subsidiary registrants: Duke Energy Carolinas, LLC, Progress Energy, Inc., Duke Energy Florida, LLC, Duke Energy Ohio, Inc., Duke Energy Indiana, LLC, Duke Energy Progress, LLC, Inc., and Piedmont Natural Gas Company, Inc. (“PNG”).

The Tennessee Piedmont Natural Gas Business of Duke Energy Corporation (collectively, the “Company”) is part of Duke’s subsidiary, PNG, which is a regulated public utility primarily engaged in the distribution of natural gas to approximately 1.2 million residential, commercial, industrial and power generation customers in portions of North Carolina, South Carolina and Tennessee, including customers served by municipalities who are wholesale customers. The Company is engaged in the distribution of natural gas to customers in the state of Tennessee, which includes nearly 3,800 miles of distribution and transmission pipelines and a liquefied natural gas facility serving approximately 205,000 customers. The primary operations are executed in Nashville, Tennessee.

On July 29, 2025, Duke entered into an agreement (“APA”) with Spire, Inc. (“Buyer”) to sell the Company for $2.48 billion in cash. The transaction is subject to regulatory approvals and other customary closing conditions. See Note 3 for further information.

Basis of Presentation

The accompanying Abbreviated Financial Statements (referred to as the “Financial Statements”) are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”), and have been prepared for inclusion in the 8-K filing of the Buyer as required by Rule 3-05(e), “Financial statements of businesses acquired or to be acquired”, of the United States SEC’s Regulation S-X. It is impracticable to prepare complete financial statements related to the Company as it was not a separate legal entity of the Parent and never operated as a stand-alone business, division or subsidiary. The Parent has never prepared full stand-alone or full carve-out financial statements for the Company and has never maintained distinct and separate accounts necessary to prepare such financial statements. The Financial Statements are based upon the APA and relief under SEC Rule 3-05(e) as the acquisition by the Buyer meets the qualifying conditions established by the SEC to provide abbreviated financial statements in lieu of full financial statements of the acquired business.

The Financial Statements have been derived from the accounting records of the Parent using historical results of operations and financial position information. The Financial Statements have been prepared to reflect the assets acquired and liabilities assumed by the Buyer in accordance with the APA and include the revenues of the Company and include costs directly associated with producing revenue, including a reasonable allocation of certain direct expenses, and exclude expenses not directly involved in revenue producing activities, such as corporate overhead unrelated to the operational activities, interest expense on debt that is not assumed by the Buyer, and income tax expense. Therefore, the Financial Statements are not intended to be a complete presentation of the financial position or results of operations of the Company in conformity with GAAP. The Financial Statements are not indicative of the financial condition or results of operations of the Company on a go-forward and stand-alone basis. As the Company has historically been managed as part of the operations of the Parent and has not been operated as a stand-alone entity, information about the Company’s operating, investing, and financing cash flows is not available. As such, statements of cash flows are not presented in the Financial Statements.

Direct expenses attributed to the Company include employee costs, storage and delivery costs, facility related, regulatory costs, and other maintenance costs. The Financial Statements include an allocation of expenses, including shared support functions, office supplies, and rent that directly supports the revenue generation of the Company as they are recovered through rates charged to customers. These expenses were allocated in a manner consistent with the ratemaking process as approved by the Tennessee Public Utility Commission (“TPUC”). Management believes such allocations reflect the costs to support the revenue generation of the Company. Indirect expenses which are not otherwise allocated to the Company in the rates approved by TPUC, have been excluded from the Financial Statements.

 

7


Tennessee Piedmont Natural Gas Business of Duke Energy Corporation

Notes to Abbreviated Financial Statements

 

The Statements of Assets Acquired and Liabilities Assumed include only the assets acquired by the Buyer pursuant to the APA or otherwise agreed upon between the Parent and the Buyer. Certain assets and liabilities related to the Company will not be sold per the terms of the APA and are therefore not included in the Statements of Assets Acquired and Liabilities Assumed. The Financial Statements exclude goodwill, as there was no goodwill specifically identifiable to the Company. All intercompany transactions between the Company and the Parent are considered to be effectively settled in the Financial Statements as all intercompany arrangements will be settled prior to the sale.

During the periods presented in these Financial Statements, the operations of the Company were included in the consolidated U.S. federal and state income tax returns filed by the Parent. A provision for income taxes has not been presented in the Financial Statements as permissible under Rule 3-05(e).

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES

Use of Estimates

In preparing these Financial Statements, the Company must make estimates and assumptions that affect the reported amounts of assets and liabilities, the reported amounts of revenues and expenses and the related disclosures at the date of the Financial Statements. Actual results could differ from those estimates. These Financial Statements include allocations and estimates that are not necessarily indicative either of the costs and assets that would have resulted if the Company had operated as a separate business, or of the future results of the Company.

Regulatory Accounting

The majority of the Company’s operations are subject to price regulation for the sale of natural gas by state utility commission or the Federal Energy Regulatory Commission (“FERC”). When prices are set on the basis of specific costs of the regulated operations and an effective franchise is in place such that sufficient natural gas can be sold to recover those costs, the Company applies regulatory accounting. Regulatory accounting changes the timing of the recognition of costs or revenues relative to a Company that does not apply regulatory accounting. As a result, regulatory assets and regulatory liabilities are recognized on the Statements of Assets Acquired and Liabilities Assumed. Regulatory assets and liabilities are amortized consistent with the treatment of the related cost in the ratemaking process. Regulatory assets are reviewed for recoverability each reporting period. If a regulatory asset is no longer deemed probable of recovery, the deferred cost is charged to earnings. See Note 3 for further information.

Regulatory accounting rules also require recognition of a disallowance (also called “impairment”) loss if it becomes probable that part of the cost of a plant under construction (or a recently completed plant or an abandoned plant) will be disallowed for ratemaking purposes and a reasonable estimate of the amount of the disallowance can be made. For example, if a cost cap is set for a plant still under construction, the amount of the disallowance is a result of a judgment as to the ultimate cost of the plant. These disallowances can require judgments on the allowed future rate recovery.

When it becomes probable that regulated transmission or distribution assets will be abandoned, the cost of the asset is removed from the plant in service. The value that may be retained as a regulatory asset on the balance sheet for the abandoned property is dependent upon amounts that may be recovered through regulated rates, including any return. As such, an impairment charge could be partially or fully offset by the establishment of a regulatory asset if rate recovery is probable. The impairment charge for a disallowance of costs for regulated plants under construction, recently completed or abandoned, is based on discounted cash flows.

 

8


Tennessee Piedmont Natural Gas Business of Duke Energy Corporation

Notes to Abbreviated Financial Statements

 

The Company utilizes cost-tracking mechanisms, commonly referred to as purchase gas adjustment (“PGA”) clauses. These clauses allow for the recovery of natural gas costs through surcharges on customer rates. The difference between the costs incurred and the surcharge revenues is recorded either as an adjustment to Revenues or Direct Expenses – Cost of natural gas on the Statements of Revenues and Direct Expenses, with an off-setting impact on regulatory assets or liabilities.

Fair Value Measurements

Fair value is the exchange price to sell an asset or transfer a liability in an orderly transaction between market participants at the measurement date. The fair value definition focuses on an exit price versus the acquisition cost. Fair value measurements use market data or assumptions market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs may be readily observable, corroborated by market data, or generally unobservable. Valuation techniques maximize the use of observable inputs and minimize the use of unobservable inputs. A midmarket pricing convention (the midpoint price between bid and ask prices) is permitted for use as a practical expedient.

Fair value measurements are classified in three levels based on the fair value hierarchy as defined by GAAP. Certain investments are not categorized within the fair value hierarchy. These investments are measured at fair value using the net asset value per share practical expedient. The net asset value is derived based on the investment cost, less any impairment, plus or minus changes resulting from observable price changes for an identical or similar investment of the same issuer.

At both December 31, 2024, and December 31, 2023, the fair value of accounts receivable and accounts payable are not materially different from their carrying amounts because of the short-term nature.

Inventory

Natural gas storage inventory is primarily used to meet load variations on the Company’s system. Gas is injected into storage during periods of low demand and withdrawn from storage during periods of peak demand. Gas is withdrawn from storage at weighted average cost.

Materials and supplies inventory related to regulated operations are valued at historical cost. Inventory is charged to expense or capitalized to property, plant and equipment when issued, primarily using the average cost method. Excess or obsolete inventory is written down to the lower of cost or net realizable value. Once inventory has been written down, it creates a new cost basis for the inventory that is not subsequently written up. Provisions for inventory write-offs were not material on December 31, 2024, and 2023, respectively. The components of inventory are presented in the table below.

 

     December 31,  

(in thousands)

   2024      2023  

Natural gas, oil and other

   $ 11,595      $ 15,561  

Materials and supplies

     863        1,018  
  

 

 

    

 

 

 

Total inventory

   $ 12,458      $ 16,579  
  

 

 

    

 

 

 

Property, Plant and Equipment

Property, plant and equipment are stated at the lower of depreciated historical cost net of any disallowances or fair value, if impaired. The Company capitalizes all construction-related direct labor and material costs, as well as indirect construction costs such as general engineering, taxes and financing costs. See “Allowance for Funds Used During Construction (“AFUDC”) and Interest Capitalized” section below for information on capitalized financing costs. Costs of renewals and betterments that extend the useful life of property, plant and equipment are also capitalized.

 

9


Tennessee Piedmont Natural Gas Business of Duke Energy Corporation

Notes to Abbreviated Financial Statements

 

The cost of repairs, replacements and major maintenance projects, which do not extend the useful life or increase the expected output of the assets, are expensed as incurred. Depreciation is generally computed over the estimated useful life of the asset using the composite straight-line method. Depreciation studies are conducted periodically to update composite rates and are approved by TPUC when required. The composite weighted average depreciation rates were 2.06% for the years ended December 31, 2024 and 2023.

In general, when the Company retires regulated property, plant and equipment, the original cost plus the cost of retirement, less salvage value and any depreciation already recognized, is charged to accumulated depreciation. However, when it becomes probable the asset will be retired substantially in advance of its original expected useful life or is abandoned, the cost of the asset and the corresponding accumulated depreciation is recognized as separate assets. If the asset is still in operation, the net amount is classified as Facilities to be retired, net on the Statements of Assets Acquired and Liabilities Assumed. If the asset is no longer operating, the net amount is classified in Regulatory assets on the Statements of Assets Acquired and Liabilities Assumed if deemed recoverable (see discussion of long-lived asset impairments below). The carrying value of the asset is based on historical cost if the Company is allowed to recover the remaining net book value and a return equal to at least the incremental borrowing rate. If not, an impairment is recognized to the extent the net book value of the asset exceeds the present value of future revenues discounted at the incremental borrowing rate.

When the Company sells entire regulated operating units, the original cost and accumulated depreciation and amortization balances are removed from Property, Plant and Equipment on the Statements of Assets Acquired and Liabilities Assumed. Any gain or loss is recorded in earnings, unless otherwise required by the applicable regulatory body.

The Company evaluates long-lived assets that are held and used for impairment when circumstances indicate the carrying value of those assets may not be recoverable. An impairment exists when a long-lived asset’s carrying value exceeds the estimated undiscounted cash flow expected to result from the use and eventual disposition of the asset. The estimated cash flows may be based on alternative expected outcomes that are probability weighted. If the carrying value of the long-lived asset is not recoverable based on these estimated future undiscounted cash flows, the carrying value of the asset is written down to its then current estimated fair value and an impairment charge is recognized.

The Company assesses the fair value of long-lived assets that are held and used using various methods, including recent comparable third-party sales, internally developed discounted cash flow analysis and analysis from outside advisors. Triggering events to reassess cash flows may include, but are not limited to, significant changes in commodity prices, the condition of an asset or management’s interest in selling the asset. See Note 4 for additional information.

Allowance for Funds Used During Construction (“AFUDC”) and Interest Capitalized

For regulated operations, the debt and equity costs of financing the construction of property, plant and equipment are reflected as AFUDC and capitalized as a component of the cost of property, plant and equipment. AFUDC equity is reported on the Statements of Revenue and Direct Expenses as non-cash income in Other income, net. AFUDC debt is reported in Interest income, net. After construction is completed, the Company is permitted to recover these costs through their inclusion in rate base and the corresponding subsequent depreciation or amortization of those regulated assets.

Asset Retirement Obligations (“ARO”)

ARO’s are recognized when there is a legal obligation to incur retirement costs associated with the retirement of a long-lived asset and the obligation can be reasonably estimated. The Company has identified legal obligations related to the retirement of gas pipelines. The present value of the initial obligation and subsequent updates are based on discounted cash flows, which include estimates regarding timing of future cash flows, selection of discount rates and cost escalation rates, among other factors. These estimates are subject to change. Actual costs incurred may vary from estimates due to regulatory requirements, changes in technology, and increased labor, materials and equipment costs. ARO charges are recorded to the cost of removal reserve within regulatory liabilities.

 

10


Tennessee Piedmont Natural Gas Business of Duke Energy Corporation

Notes to Abbreviated Financial Statements

 

Revenue Recognition

The Company recognizes revenue as customers obtain control of promised goods and services in an amount that reflects consideration expected in exchange for those goods or services. Generally, the delivery of natural gas results in the transfer of control to customers at the time the commodity is delivered and the amount of revenue recognized is equal to the amount billed to each customer, including estimated volumes delivered when billings have not yet occurred. See Note 5 for further information.

Loss Contingencies and Environmental Liabilities

Contingent losses are recorded when it is probable a loss has occurred, and the loss can be reasonably estimated. When a range of probable loss exists and no amount within the range is a better estimate than any other amount, the minimum amount in the range is recorded. Unless otherwise required by GAAP, legal fees are expensed as incurred.

In August 2024, a Tennessee trial court issued an adverse legal judgment against PNG in a condemnation case involving BlueRoad Fontanel, LLC. PNG has appealed the decision and, based on its evaluation of the legal merits and consultation with external counsel, does not believe it is probable that a liability has been incurred as of December 31, 2024 and 2023. Accordingly, no accrual has been recorded in the Financial Statements. However, it is reasonably possible that a loss could be incurred if the appeal is unsuccessful. If so, the loss could be material to the Company, with a potential exposure of approximately $13.9 million plus interest. The interest component of the judgement includes pre-judgement interest of approximately $4.7 million calculated through August 2024, and post-judgement interest which continues to accrue though the appeal period at an interest rate of approximately 10.5% per annum. The Company continues to evaluate the recoverability of any potential loss through future regulatory proceedings.

Environmental liabilities are recorded on an undiscounted basis when environmental remediation or other liabilities become probable and can be reasonably estimated.

The reserves for probable and estimable costs related to the various environmental sites were $4.5 million and $4.6 million for the year ended December 31, 2024 and 2023, respectively. These reserves are recorded in Other noncurrent liabilities on the Statements of Assets Acquired and Liabilities Assumed.

Environmental expenditures related to operations that generate current or future revenues are expensed or capitalized, as appropriate. Certain environmental expenditures receive regulatory accounting treatment and are recorded as regulatory assets. See Note 3 for further information.

Other Current Liabilities

The following table provides a description of amounts included in Current Liabilities that exceed 5% of total Current Liabilities on the Company’s Statements of Assets Acquired and Liabilities Assumed at either December 31, 2024, or 2023.

 

     December 31,     

(in thousands)

   2024      2023  

Customer deposits

   $ 3,964      $ 3,903  

Other

     1,406        598  
  

 

 

    

 

 

 

Total other current liabilities

   $ 5,370      $ 4,501  
  

 

 

    

 

 

 

 

11


Tennessee Piedmont Natural Gas Business of Duke Energy Corporation

Notes to Abbreviated Financial Statements

 

New Accounting Standards

No new accounting standards were adopted by the Company in 2024 and 2023.

NOTE 3. REGULATORY MATTERS

The Company records regulatory assets and liabilities that result from the ratemaking process. See Note 2 for further information.

The TPUC has authority over the construction and operation of the Company’s facilities. The underlying concept of utility ratemaking is to set rates at a level that allows the utility to collect revenues equal to its cost of providing service plus a reasonable rate of return on its invested capital, including equity. The Company is also subject to certain federal regulations, including from FERC, Pipeline and Hazardous Materials Safety Administration, and U.S. Environmental Protection Agency.

The Company’s primary cost recovery mechanisms are the Annual Review Mechanism (“ARM”) and Purchased Gas Adjustment. The rate adjustments implemented under the ARM reflect changes in the Company’s jurisdictional operating revenues, cost of service, and rate base. Jurisdictional operating revenues and expenses exclude gains or losses related to gas supply hedging activities, off system sales, other gas supply and capacity secondary marketing activities, and other non-jurisdictional transactions as determined by the TPUC. Annually, the Company files for approval to update base rates and to recover or refund the revenue requirement deficiency or sufficiency of the previous calendar year (the Historical Base Period, or “HBP”).

On September 10, 2025, Piedmont and Spire jointly filed applications with the TPUC and the FERC to facilitate the transfer of Piedmont’s Tennessee utility operations to Spire. The TPUC filing requests approval of the transfer of utility service authority and related authorizations by March 1, 2026. The FERC filing seeks a temporary waiver of certain capacity release regulations to support the efficient transfer of Piedmont’s jurisdictional transportation and storage agreements, consistent with similar waivers granted in past utility transactions.

 

12


Tennessee Piedmont Natural Gas Business of Duke Energy Corporation

Notes to Abbreviated Financial Statements

 

Regulatory Assets and Liabilities

The following table presents the regulatory assets and liabilities recorded on the Company’s Statements of Assets Acquired and Liabilities Assumed.

 

     December 31,      Earns/Pays
a Return
     Recovery/
Refund
 

(in thousands)

   2024      2023     

 

     Period Ends  

Regulatory Assets

           

Tennessee ARM

   $ 33,230      $ 19,782        (a      (b

Deferral

           

Pension deferred costs

     5,931        7,414           (c

Environmental expenses

     5,406        5,571           (d

ARO

     4,209        3,832           (e

Other regulatory assets

     2,508        2,303        (a      (b
  

 

 

    

 

 

    

 

 

    

 

 

 

Total regulatory assets

     51,284        38,902        
  

 

 

    

 

 

    

 

 

    

 

 

 

Less: Current portion

     16,689        12,523        
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noncurrent regulatory assets

   $ 34,595      $ 26,379        
  

 

 

    

 

 

    

 

 

    

 

 

 

Regulatory Liabilities

           

Costs of removal (“COR”) regulatory liability

   $ 126,553      $ 138,626           (e

Net regulatory liability related to income taxes

     40,019        42,067           (b

Natural gas deferral

     3,687        18,859        (a      (b
  

 

 

    

 

 

    

 

 

    

 

 

 

Total regulatory liabilities

     170,259        199,552        
  

 

 

    

 

 

    

 

 

    

 

 

 

Less: Current portion

     4,518        19,771        
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noncurrent regulatory liabilities

   $ 165,741      $ 179,781        
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(a)

Certain costs earn/pay a return

(b)

The expected recovery or refund period varies or has not been determined

(c)

Recovery over an 8 year period ending December 31, 2028

(d)

Incremental expenses recovered over a 3 year period

(e)

Recovery over the life of the associated assets

Descriptions of regulatory assets and liabilities summarized in the table above follow.

Tennessee ARM Deferral. Represents amounts to be recovered for HBP true-up and deferred depreciation and carrying costs on the portion of capital expenditures placed in service but not yet reflected in rates.

On October 10, 2022, the TPUC approved PNG’s petition to adopt an ARM as allowed by Tennessee law. Under the ARM, Piedmont will adjust rates annually to achieve its allowed 9.80% Return on Equity (“ROE”).

2023 Tennessee Annual Review Mechanism

On September 11, 2023, the TPUC approved a settlement between Piedmont and the Consumer Advocate Division of the Tennessee Attorney General’s Office, which provided for recovery of the Historic Base Period Reconciliation cost of service of $11 million through rider rates and an increase in PNG’s base rates of $29 million for the Annual Base Rate Reset component of the ARM. These amounts result in a total increase of $40 million with adjusted rates effective October 1, 2023.

 

13


Tennessee Piedmont Natural Gas Business of Duke Energy Corporation

Notes to Abbreviated Financial Statements

 

2024 Tennessee Annual Review Mechanism

On September 9, 2024, the TPUC approved a settlement between Piedmont and the Consumer Advocate Division of the Tennessee Attorney General’s Office, which provided for recovery of the Historic Base Period Reconciliation cost of service of $15 million through rider rates and an increase in PNG’s base rates of $5 million for the Annual Base Rate Reset component of the ARM. These amounts result in a total increase of $20 million with adjusted rates effective October 1, 2024.

2025 Tennessee Annual Review Mechanism

On September 15, 2025, the TPUC approved a settlement between Piedmont and the Consumer Advocate Division of the Tennessee Attorney General’s Office, which provided for recovery of the Historic Base Period Reconciliation cost of service of $0.04 million through rider rates and an increase in PNG’s base rates of $8.6 million for the Annual Base Rate Reset component of the ARM. These amounts result in a total increase of $8.64 million with adjusted rates effective October 1, 2025.

Pension deferred costs. Represents deferral of pension amounts to meet the Company’s obligation to qualified employees and retirees pursuant to the 2020 TPUC Rate Case Settlement.

Environmental expenses. Represents third-party environmental remediation costs associated with the Nashville Manufactured Gas Plant.

ARO. Represents regulatory assets or liabilities, including deferred depreciation and accretion, related to legal obligations associated with the future retirement of property, plant and equipment.

COR regulatory liability. Represents funds received from customers to cover the future removal of property, plant and equipment from retired or abandoned sites as property is retired.

Net regulatory liability related to income taxes. Amounts for the Company include regulatory liabilities related primarily to the impact of the Tax Cuts and Jobs Act.

Natural gas deferral. Represents net over-recovery of gas purchase costs under the PGA rider.

 

14


Tennessee Piedmont Natural Gas Business of Duke Energy Corporation

Notes to Abbreviated Financial Statements

 

NOTE 4. PROPERTY, PLANT AND EQUIPMENT

The following table summarizes the property, plant and equipment, of the Company.

 

     December 31,     

(in thousands)

   Average
Remaining Useful
Life (Years)
     2024      2023  

Land

      $ 65,475      $ 59,503  

Plant – Regulated

        

Natural gas distribution

     62        1,851,753        1,754,622  

Other buildings and improvements

     55        33,666        29,211  

Equipment

     17        12,784        11,216  

Construction in process

        94,402        71,400  

Other

     28        10,515        9,768  
     

 

 

    

 

 

 

Total property, plant and equipment

        2,068,595        1,935,720  

Total accumulated depreciation – regulated

        (399,131      (371,213
     

 

 

    

 

 

 

Total net property, plant and equipment

      $ 1,669,464      $ 1,564,507  
     

 

 

    

 

 

 

NOTE 5. REVENUE

The Company recognizes revenue consistent with amounts billed under tariff offerings or at contractually agreed upon rates based on actual physical delivery of natural gas services, including estimated volumes delivered when billings have not yet occurred. As such, the majority of the Company’s revenues have fixed pricing based on the contractual terms of the published tariffs. The variability in expected cash flows of the majority of the Company’s revenue is attributable to the customer’s volumetric demand and the ultimate quantities of natural gas supplied and used during the billing period. The stand-alone selling price of related sales are designed to support recovery of prudently incurred costs and an appropriate return on invested assets and are primarily governed by published tariff rates or contractual agreements approved by relevant regulatory bodies. Certain excise taxes and franchise fees levied by state or local governments are required to be paid even if not collected from the customer. These taxes are recognized on a gross basis as part of revenues. The Company elects to account for all other taxes net of revenues.

Performance obligations are satisfied over time as natural gas is delivered and consumed with billings generally occurring monthly and related payments due within 30 days, depending on regulatory requirements. In no event does the timing between payment and delivery of the goods and services exceed one year. Using this output method for revenue recognition provides a faithful depiction of the transfer of natural gas services as customers obtain control of the commodity and benefit from its use at delivery. Additionally, the Company has an enforceable right to consideration for natural gas delivered at any discrete point in time and will recognize revenue at an amount that reflects the consideration to which the Company is entitled for the natural gas delivered.

As described above, the majority of the Company’s tariff revenues are at will and, as such, related contracts with customers have an expected duration of one year or less and will not have future performance obligations for disclosure. Additionally, other long-term revenue streams, generally provide services that are part of a single performance obligation, the delivery of natural gas. As such, other than material fixed consideration under long-term contracts, related disclosures for future performance obligations are also not applicable.

Weather normalization adjusts revenues either up or down depending on how much warmer or colder than normal a given month has been. Weather normalization adjustments occur from October through April.

 

15


Tennessee Piedmont Natural Gas Business of Duke Energy Corporation

Notes to Abbreviated Financial Statements

 

Gas Utilities and Infrastructure

The Company earns its revenue through retail natural gas services through transportation, distribution and sale of natural gas. The Company generally provides retail natural gas service customers with all natural gas load requirements. Additionally, while natural gas can be stored, substantially all-natural gas provided by the Company is consumed by customers simultaneously with receipt of delivery.

Retail natural gas service is marketed throughout the Company’s natural gas service territory using published tariff rates. The tariff rates are established by regulators in the Company’s service territories. Each tariff, which is assigned to customers based on customer class, has multiple components, such as commodity charge, demand charge, customer or monthly charge and transportation costs. The Company considers each of these components to be aggregated into a single performance obligation for providing natural gas service. For contracts where the Company provides all of the customer’s natural gas needs, the delivery of natural gas is considered a single performance obligation satisfied over time, and revenue is recognized monthly based on billings and unbilled estimates as service is provided and the commodity is consumed over the billing period. Additionally, natural gas service is typically at will and customers can cancel service at any time, without a substantive penalty. The Company also adheres to applicable regulatory requirements to ensure the collectability of amounts billed and receivable and appropriate mitigating procedures are followed when necessary.

Disaggregated Revenues

Revenue by customer class is most meaningful to the Company as each respective customer class collectively represents unique customer expectations of service, generally has different energy and demand requirements, and operates under tailored, regulatory approved pricing structures. Additionally, each customer class is impacted differently by weather and a variety of economic factors including the level of population growth, economic investment, employment levels, and regulatory activities. As such, analyzing revenues disaggregated by customer class allows the Company to understand the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers. Disaggregated revenues are presented as follows:

 

     Year ended December 31,  

(in thousands)

   2024      2023  

Residential

   $ 166,433      $ 158,805  

Commercial

     96,029        93,560  

Industrial

     21,018        16,582  

Other revenues

     5,710        5,561  
  

 

 

    

 

 

 

Total revenue from contracts with customers

   $ 289,190      $ 274,508  
  

 

 

    

 

 

 

Trade and other receivables are evaluated based on an estimate of the risk of loss over the life of the receivable and current and historical conditions using supportable assumptions. Management evaluates the risk of loss for trade and other receivables by comparing the historical write-off amounts to total revenue over a specified period. Historical loss rates are adjusted due to the impact of current conditions, as well as forecasted conditions over a reasonable time period. The calculated write-off rate can be applied to the receivable balance for which an established reserve does not already exist. Management reviews the assumptions and risk of loss periodically for trade and other receivables.

 

16


Tennessee Piedmont Natural Gas Business of Duke Energy Corporation

Notes to Abbreviated Financial Statements

 

NOTE 6. Related Party

The Company engages in related party transactions in accordance with the applicable state and federal commission regulations. Transactions with related parties included in the Statements of Revenues and Direct Expenses are presented in the following table.

 

     Year ended December 31,  

(in thousands)

   2024      2023  

Corporate governance and shared service expenses(a)

   $ 34,585      $ 32,170  

Indemnification coverages(b)

     714        651  

Rent charges(c)

     1,908        1,491  

(a) The Company is charged their proportionate share of corporate governance and other shared services costs, primarily related to shared support functions, office supplies, rent, as well as other third-party costs. These amounts are recorded in Operation, maintenance and other on the Statements of Revenues and Direct Expenses.

(b) The Company incurs expenses related to certain indemnification coverages through Bison, the Parent’s wholly owned captive insurance subsidiary. These expenses are recorded in Operation, maintenance and other on the Statements of Revenues and Direct Expenses.

(c) The company is charged rent for their usage of shared office space. These expenses are recorded in Operation, maintenance and other on the Statements of Revenues and Direct Expenses.

NOTE 7. Other Income

The components of Other income, net on the Statements of Revenues and Direct Expenses are as follows.

 

     Year ended December 31,  

(in thousands)

   2024      2023  

AFUDC equity

     (1,072    $ (3,058

Nonoperating expense, other

     951        22  
  

 

 

    

 

 

 

Other income, net

   $ (121    $ (3,036
  

 

 

    

 

 

 

NOTE 8. Subsequent Events

Subsequent events have been evaluated through October 17, 2025, the date the Financial Statements were available for issuance.

For information on subsequent events related to regulatory matters, see Note 3.

 

17

EX-99.2 4 d948524dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

Tennessee Piedmont Natural Gas Business

(A business of Duke Energy Corporation)

Abbreviated Financial Statements

As of September 30, 2025, and for the Nine Months Ended September 30, 2025 and September 30, 2024

 

1


Tennessee Piedmont Natural Gas Business of Duke Energy Corporation

INDEX TO ABBREVIATED FINANCIAL STATEMENTS

 

     Page Number  

Statements of Revenues and Direct Expenses for the Nine Months Ended September 30, 2025 and 2024 (Unaudited)

     3  

Statements of Assets Acquired and Liabilities Assumed as of September 30, 2025 (Unaudited) and December 31, 2024

     4  

Notes to Abbreviated Financial Statements (Unaudited)

     5  

 

2


Tennessee Piedmont Natural Gas Business of Duke Energy Corporation

Statements of Revenues and Direct Expenses

(Unaudited)

 

     Nine Months Ended
September 30,
 

(in thousands)

   2025     2024  

Revenues

    

Regulated natural gas

   $ 209,048     $ 193,787  

Nonregulated natural gas and other

     3,012       2,805  
  

 

 

   

 

 

 

Total revenues

     212,060       196,592  
  

 

 

   

 

 

 

Direct Expenses

    

Cost of natural gas

     62,264       41,008  

Operation, maintenance and other

     50,309       49,211  

Depreciation and amortization

     25,240       24,348  

Property and other taxes

     9,878       8,829  

Other income, net

     (2,805     (502

Interest income, net

     (4,970     (3,774
  

 

 

   

 

 

 

Total direct expenses

     139,916       119,120  
  

 

 

   

 

 

 

Excess of Revenues Over Direct Expenses

   $ 72,144     $ 77,472  
  

 

 

   

 

 

 

See Notes to Unaudited Abbreviated Financial Statements

 

3


Tennessee Piedmont Natural Gas Business of Duke Energy Corporation

Statements of Assets Acquired and Liabilities Assumed (Unaudited)

 

(in thousands)

   September 30, 2025     December 31, 2024  

ASSETS ACQUIRED

    

Current Assets

    

Receivables (net of allowance for doubtful accounts of $2,808 at 2025 and $2,613 at 2024)

   $ 24,762     $ 63,320  

Inventory

     11,404       12,458  

Regulatory assets

     10,849       16,689  

Other

     604       291  
  

 

 

   

 

 

 

Total current assets

     47,619       92,758  
  

 

 

   

 

 

 

Property, Plant and Equipment

    

Cost

     2,184,613       2,068,595  

Accumulated depreciation and amortization

     (418,933     (399,131

Net property, plant and equipment

     1,765,680       1,669,464  

Other Noncurrent Assets

    

Regulatory assets

     40,660       34,595  

Other

     487       535  

Total other noncurrent assets

     41,147       35,130  
  

 

 

   

 

 

 

Total Assets Acquired

   $ 1,854,446     $ 1,797,352  
  

 

 

   

 

 

 

LIABILITIES ASSUMED

    

Current Liabilities

    

Accounts payable

   $ 35,163     $ 41,703  

Regulatory liabilities

     820       4,518  

Other

     5,239       5,370  
  

 

 

   

 

 

 

Total current liabilities

     41,222       51,591  
  

 

 

   

 

 

 

Other Noncurrent Liabilities

    

Asset retirement obligations

     4,270       4,099  

Regulatory liabilities

     158,770       165,741  

Other

     5,068       4,621  
  

 

 

   

 

 

 

Total other noncurrent liabilities

     168,108       174,461  
  

 

 

   

 

 

 

Total Liabilities Assumed

   $ 209,330     $ 226,052  
  

 

 

   

 

 

 

See Notes to Unaudited Abbreviated Financial Statements

 

4


INTERNAL

Tennessee Piedmont Natural Gas Business of Duke Energy Corporation

Notes to Unaudited Abbreviated Financial Statements

NOTE 1. OVERVIEW AND BASIS OF PRESENTATION

Background and Nature of Operations

Duke Energy Corporation and its subsidiaries (collectively referred to as “Duke” or “Parent”) is an energy company headquartered in Charlotte, North Carolina. Duke is one of America’s largest energy holdings companies and operates through its subsidiary registrants: Duke Energy Carolinas, LLC, Progress Energy, Inc., Duke Energy Florida, LLC, Duke Energy Ohio, Inc., Duke Energy Indiana, LLC, Duke Energy Progress, LLC, Inc., and Piedmont Natural Gas Company, Inc. (“PNG”).

The Tennessee Piedmont Natural Gas Business of Duke Energy Corporation (collectively, the “Company”) is part of Duke’s subsidiary, PNG, which is a regulated public utility primarily engaged in the distribution of natural gas to approximately 1.2 million residential, commercial, industrial and power generation customers in portions of North Carolina, South Carolina and Tennessee, including customers served by municipalities who are wholesale customers. The Company is engaged in the distribution of natural gas to customers in the state of Tennessee, which includes nearly 3,800 miles of distribution and transmission pipelines and a liquefied natural gas facility serving approximately 205,000 customers. The primary operations are executed in Nashville, Tennessee.

On July 29, 2025, Duke entered into an agreement (“APA”) with Spire, Inc. (“Buyer”) to sell the Company for $2.48 billion in cash. The transaction is expected to be completed on March 31, 2026. See Note 3 for further information. Completion of the transaction is subject to customary closing conditions, including approval from the Tennessee Public Utility Commission (“TPUC”) and expiration or termination of the applicable waiting period under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended (“HSR”). The HSR waiting period for the transaction expired in September 2025.

Basis of Presentation

The accompanying Abbreviated Financial Statements (referred to as the “Financial Statements”) are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”), and have been prepared for inclusion in the 8-K filing of the Buyer as required by Rule 3-05(e), “Financial statements of businesses acquired or to be acquired”, of the United States Securities and Exchange Commission’s (“SEC”) Regulation S-X. It is impracticable to prepare complete financial statements related to the Company as it was not a separate legal entity of the Parent or PNG and never operated as a stand-alone business, division or subsidiary. The Parent or PNG has never prepared full stand-alone or full carve-out financial statements for the Company and has never maintained distinct and separate accounts necessary to prepare such financial statements. The Financial Statements are based upon the APA and relief under SEC Rule 3-05(e) as the acquisition by the Buyer meets the qualifying conditions established by the SEC to provide abbreviated financial statements in lieu of full financial statements of the acquired business.

The Financial Statements have been derived from the accounting records of PNG using historical results of operations and financial position information. The Financial Statements have been prepared to reflect the assets acquired and liabilities assumed by the Buyer in accordance with the APA and include the revenues of the Company and include costs directly associated with producing revenue, including an allocation of certain direct expenses, and exclude expenses not directly involved in revenue producing activities, such as corporate overhead unrelated to the operational activities, interest expense on debt that is not assumed by the Buyer, and income tax expense. Therefore, the Financial Statements are not intended to be a complete presentation of the financial position or results of operations of the Company in conformity with GAAP. The Financial Statements are not indicative of the financial condition or results of operations of the Company on a go-forward and stand-alone basis. As the Company has historically been managed as part of the operations of the Parent or PNG and has not been operated as a stand-alone entity, information about the Company’s operating, investing, and financing cash flows is not available. As such, statements of cash flows are not presented in the Financial Statements.

 

5


INTERNAL

Tennessee Piedmont Natural Gas Business of Duke Energy Corporation

Notes to Unaudited Abbreviated Financial Statements

 

Direct expenses attributed to the Company include employee costs, storage and delivery costs, facility related, regulatory costs, and other maintenance costs. The Financial Statements include an allocation of expenses, including shared support functions, office supplies, and rent that directly supports the revenue generation of the Company as they are recovered through rates charged to customers. These expenses were allocated in a manner consistent with the ratemaking process as approved by the TPUC. Management believes such allocations reflect the costs to support the revenue generation of the Company. Indirect expenses which are not otherwise allocated to the Company in the rates approved by TPUC, have been excluded from the Financial Statements.

The Statements of Assets Acquired and Liabilities Assumed include only the assets acquired by the Buyer pursuant to the APA or otherwise agreed upon between PNG and the Buyer. Certain assets and liabilities related to the Company will not be sold per the terms of the APA and are therefore not included in the Statements of Assets Acquired and Liabilities Assumed. The Financial Statements exclude goodwill, as there was no goodwill specifically identifiable to the Company. All intercompany transactions between the Company and the Parent are considered to be effectively settled in the Financial Statements as all intercompany arrangements will be settled prior to the sale.

During the periods presented in these Financial Statements, the operations of the Company were included in the consolidated U.S. federal and state income tax returns filed by the Parent. A provision for income taxes has not been presented in the Financial Statements as permissible under Rule 3-05(e).

These Financial Statements have been prepared in accordance with GAAP for interim financial information and with the instructions to Regulation S-X. Accordingly, these Financial Statements do not include all information and notes required by GAAP for annual financial statements and should be read in conjunction with the Abbreviated Financial Statements for the years ended December 31, 2024 and 2023. These Financial Statements reflect all normal recurring adjustments necessary to fairly present the financial position and results of operations of the Company. These Financial Statements are not necessarily indicative of amounts expected for the respective annual periods due to effects of seasonal temperature variations on energy consumption, regulatory rulings, changing commodity prices and other factors. In preparing financial statements that conform to GAAP, management must make estimates and assumptions that affect the reported amounts of assets and liabilities, the reported amounts of revenues and expenses and the related disclosures at the date of the financial statements. Actual results could differ from those estimates.

NOTE 2. SIGNIFICANT ACCOUNTING POLICIES

Fair Value Measurements

Fair value is the exchange price to sell an asset or transfer a liability in an orderly transaction between market participants at the measurement date. The fair value definition focuses on an exit price versus the acquisition cost. Fair value measurements use market data or assumptions market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs may be readily observable, corroborated by market data, or generally unobservable. Valuation techniques maximize the use of observable inputs and minimize the use of unobservable inputs. A midmarket pricing convention (the midpoint price between bid and ask prices) is permitted for use as a practical expedient.

Fair value measurements are classified in three levels based on the fair value hierarchy as defined by GAAP. Certain investments are not categorized within the fair value hierarchy. These investments are measured at fair value using the net asset value per share practical expedient. The net asset value is derived based on the investment cost, less any impairment, plus or minus changes resulting from observable price changes for an identical or similar investment of the same issuer.

As of September 30, 2025, and December 31, 2024, the fair value of accounts receivable and accounts payable are not materially different from their carrying amounts because of the short-term nature.

 

6


INTERNAL

Tennessee Piedmont Natural Gas Business of Duke Energy Corporation

Notes to Unaudited Abbreviated Financial Statements

 

Inventory

Provisions for inventory write-offs were not material at September 30, 2025 and December 31, 2024. The components of inventory are presented in the tables below.

 

(in thousands)

   September
30, 2025
     December
31, 2024
 

Natural gas, oil and other

   $ 10,793      $ 11,595  

Materials and supplies

     611        863  
  

 

 

    

 

 

 

Total inventory

   $ 11,404      $ 12,458  
  

 

 

    

 

 

 

Loss Contingencies and Environmental Liabilities

Contingent losses are recorded when it is probable a loss has occurred, and the loss can be reasonably estimated. When a range of probable loss exists and no amount within the range is a better estimate than any other amount, the minimum amount in the range is recorded. Unless otherwise required by GAAP, legal fees are expensed as incurred.

In August 2024, a Tennessee trial court issued an adverse legal judgment against PNG in a condemnation case involving BlueRoad Fontanel, LLC. PNG has appealed the decision and, based on its evaluation of the legal merits and consultation with external counsel, does not believe it is probable that a liability has been incurred as of September 30, 2025 or December 31, 2024. Accordingly, no accrual has been recorded in the Financial Statements. However, it is reasonably possible that a loss could be incurred if the appeal is unsuccessful. If so, the loss could be material to the Company, with a potential exposure of approximately $13.9 million plus interest. The interest component of the judgement includes pre-judgement interest of approximately $4.7 million calculated through August 2024, and post-judgement interest which continues to accrue though the appeal period at an interest rate of approximately 10.5% per annum. The Company continues to evaluate the recoverability of any potential loss through future regulatory proceedings.

Environmental liabilities are recorded on an undiscounted basis when environmental remediation or other liabilities become probable and can be reasonably estimated.

The reserves for probable and estimable costs related to the various environmental sites were $3.7 million and $4.5 million for the periods ended September 30, 2025 and December 31, 2024, respectively. These reserves are recorded in Other noncurrent liabilities on the Statements of Assets Acquired and Liabilities Assumed.

Environmental expenditures related to operations that generate current or future revenues are expensed or capitalized, as appropriate. Certain environmental expenditures receive regulatory accounting treatment and are recorded as regulatory assets.

New Accounting Standards

The following new accounting standards have been issued but not yet adopted by the Company as of September 30, 2025.

Disaggregation of Income Statement Expenses. In November 2024, the FASB issued new accounting guidance that requires enhanced disclosures of certain costs and expenses. This new guidance does not change the expense captions presented on the face of the Financial Statements but requires disaggregation of certain expense captions into specified categories in disclosures within the notes to the financial statements. For the Company, the amendments will be effective for fiscal years beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027, with early adoption permitted. The Company is currently assessing implementation of this guidance on the financial statement disclosures, but it will have no impact on the results of operations or financial condition.

 

7


INTERNAL

Tennessee Piedmont Natural Gas Business of Duke Energy Corporation

Notes to Unaudited Abbreviated Financial Statements

 

NOTE 3. REGULATORY MATTERS

The TPUC approves rates for natural gas services within Tennessee. The FERC regulates certification and siting of new interstate natural gas pipeline projects. For open regulatory matters, unless otherwise noted, the Company cannot predict the outcome or ultimate resolution of their respective matters.

The Company’s primary cost recovery mechanisms are the Annual Review Mechanism (“ARM”) and Purchased Gas Adjustment. The rate adjustments implemented under the ARM reflect changes in the Company’s jurisdictional operating revenues, cost of service, and rate base. Jurisdictional operating revenues and expenses exclude gains or losses related to gas supply hedging activities, off system sales, other gas supply and capacity secondary marketing activities, and other non-jurisdictional transactions as determined by the TPUC. Annually, the Company files for approval to update base rates and to recover or refund the revenue requirement deficiency or sufficiency of the previous calendar year (the Historical Base Period, or “HBP”).

On September 10, 2025, Piedmont and Spire jointly filed applications with the TPUC and the FERC to facilitate the transfer of

Piedmont’s Tennessee utility operations to Spire. The TPUC filing requests approval of the transfer of utility service authority and related authorizations by March 1, 2026. The FERC filing seeks temporary and limited waivers of certain capacity release regulations to support the efficient transfer to Spire of Piedmont’s jurisdictional transportation and storage agreements, consistent with similar waivers granted in past utility transactions. On October 31, 2025, the FERC issued an order granting the requested waivers.

2024 Tennessee Annual Review Mechanism

On September 9, 2024, the TPUC approved a settlement between Piedmont and the Consumer Advocate Division of the Tennessee Attorney General’s Office, which provided for recovery of the Historic Base Period Reconciliation cost of service of $15 million through rider rates and an increase in PNG’s base rates of $5 million for the Annual Base Rate Reset component of the ARM. These amounts result in a total increase of $20 million with adjusted rates effective October 1, 2024.

2025 Tennessee Annual Review Mechanism

On September 15, 2025, the TPUC approved a settlement between Piedmont and the Consumer Advocate Division of the Tennessee Attorney General’s Office, which provided for recovery of the Historic Base Period Reconciliation cost of service of $0.04 million through rider rates and an increase in PNG’s base rates of $8.6 million for the Annual Base Rate Reset component of the ARM. These amounts result in a total increase of $8.64 million with adjusted rates effective October 1, 2025.

NOTE 4. REVENUE

Gas Utilities and Infrastructure

The Company earns its revenue through retail natural gas services through transportation, distribution and sale of natural gas. The Company generally provides retail natural gas service customers with all natural gas load requirements. Additionally, while natural gas can be stored, substantially all-natural gas provided by the Company is consumed by customers simultaneously with receipt of delivery.

 

8


INTERNAL

Tennessee Piedmont Natural Gas Business of Duke Energy Corporation

Notes to Unaudited Abbreviated Financial Statements

 

Disaggregated Revenues

Disaggregated revenues are presented as follows:

 

     Nine Months Ended
September 30,
 

(in thousands)

   2025      2024  

Residential

   $ 118,559      $ 111,795  

Commercial

     69,244        65,945  

Industrial

     18,456        14,638  

Other revenues

     5,801        4,214  
  

 

 

    

 

 

 

Total revenue from contracts with customers

   $ 212,060      $ 196,592  
  

 

 

    

 

 

 

Trade and other receivables are evaluated based on an estimate of the risk of loss over the life of the receivable and current and historical conditions using supportable assumptions. Management evaluates the risk of loss for trade and other receivables by comparing the historical write-off amounts to total revenue over a specified period. Historical loss rates are adjusted due to the impact of current conditions, as well as forecasted conditions over a reasonable time period. The calculated write-off rate can be applied to the receivable balance for which an established reserve does not already exist. Management reviews the assumptions and risk of loss periodically for trade and other receivables.

NOTE 5. Related Party

The Company engages in related party transactions in accordance with the applicable state and federal commission regulations. Transactions with related parties included in the Statements of Revenues and Direct Expenses are presented in the following table.

 

     Nine Months Ended
September 30,
 

(in thousands)

   2025      2024  

Corporate governance and shared service expenses(a)

   $ 24,323      $ 24,179  

Indemnification coverages(b)

     698        535  

Rent charges(c)

     1,302        1,424  
  

 

 

    

 

 

 

 

(a)

The Company is charged their proportionate share of corporate governance and other shared services costs, primarily related to shared support functions, office supplies, rent, as well as other third-party costs. These amounts are recorded in Operation, maintenance and other on the Statements of Revenues and Direct Expenses.

(b)

The Company incurs expenses related to certain indemnification coverages through Bison Insurance Company Limited, the Parent’s wholly owned captive insurance subsidiary. These expenses are recorded in Operation, maintenance and other on the Statements of Revenues and Direct Expenses.

(c)

The Company is charged rent for their usage of shared office space. These expenses are recorded in Operation, maintenance and other on the Statements of Revenues and Direct Expenses.

NOTE 6. Subsequent Events

Subsequent events have been evaluated through November 7, 2025, the date the Financial Statements were available for issuance.

For information on subsequent events related to regulatory matters, see Note 3.

 

9

EX-99.3 5 d948524dex993.htm EX-99.3 EX-99.3

Exhibit 99.3

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

On July 27, 2025, Spire Inc. (“Spire” or the “Company”), a Missouri corporation, entered into an Asset Purchase Agreement (the “Purchase Agreement”) with Piedmont Natural Gas Company, Inc. (“Piedmont”), a North Carolina corporation and wholly owned subsidiary of Duke Energy Corporation (“Duke Energy”), pursuant to which Spire will acquire 100% of Piedmont’s Tennessee natural gas local distribution company business (the “Acquired Business”) for cash consideration of $2.48 billion subject to customary adjustments for net working capital, regulatory assets and liabilities, and capital expenditures at closing (the “Acquisition”).

Contemporaneously with the execution of the Purchase Agreement, Spire entered into a commitment letter with Bank of Montreal and BMO Capital Markets Corp. (the “Commitment Parties”) pursuant to which the Commitment Parties committed to provide, subject to the terms and conditions therein, senior unsecured bridge term loan facilities in an aggregate principal amount of up to $2.48 billion, comprised of a Tranche A facility of up to $1.88 billion and a Tranche B facility of up to $600 million (together, the “Bridge Facilities”). The Bridge Facilities will be available in a single draw on the acquisition closing date and mature 364 days thereafter; any undrawn commitments terminate at the closing of the Acquisition.

Spire does not intend to draw on the Bridge Facilities and instead expects to finance the Acquisition through a balanced mix of debt, equity and hybrid securities. Additionally, Spire is also evaluating the sale of certain midstream natural gas storage assets (collectively, the “Storage Assets”), as a potential source of funds. While Spire has commenced an active bidding process for the potential sale of the Storage Assets, the timing and amount of any potential sale proceeds are uncertain and not estimable at this time. For the purposes of the unaudited pro forma condensed combined financial statements, the Company has assumed that the funding will consist of (i) proceeds from the concurrent issuance at the closing of the Acquisition of junior subordinated notes in an aggregate principal amount of approximately $900 million, (ii) proceeds from the concurrent issuance at the closing of the Acquisition of senior unsecured notes through a private placement in an aggregate principal amount of approximately $825 million, and (iii) proceeds of $826.8 million of $2.48 billion commitments available under the Bridge Facilities to be drawn upon at the closing of the Acquisition (collectively, the “Financing Transactions”). Although the Company intends to replace the Bridge Facilities with other long-term financing arrangements prior to the closing of the Acquisition, the terms of those arrangements cannot be determined at this time and are thus not referenced in the unaudited pro forma condensed combined financial statements.

The Acquisition has satisfied the waiting period without objection under the Hart-Scott-Rodino Antitrust Improvements Act of 1976. The completion of the Acquisition remains subject to (1) the approval of the Tennessee Public Utility Commission (the “TPUC”), (2) no Material Adverse Effect (as defined in the Purchase Agreement) having occurred since the date of the Purchase Agreement, and (3) customary conditions to ensure the accuracy of representations and warranties and the parties’ compliance with their obligations under the Purchase Agreement. On September 10, 2025, Piedmont and Spire jointly filed applications with the TPUC and the Federal Energy Regulatory Commission (the “FERC”) to facilitate the transfer of Piedmont’s Tennessee utility operations to Spire. The TPUC filing requests approval of the transfer of utility service authority and related authorizations by March 1, 2026. The FERC filing seeks a temporary waiver of certain capacity release regulations to support the efficient transfer of Piedmont’s jurisdictional transportation and storage agreements, consistent with similar waivers granted in past utility transactions. On October 31, 2025, the FERC approved the transfer of gas supply contracts to Spire. The Acquisition is expected to close in the first quarter of calendar 2026, subject to the satisfaction of the foregoing conditions.

The following unaudited pro forma condensed combined financial information reflects the Acquisition and the Financing Transactions as described above and has been prepared in accordance with Article 11 of Regulation S-X.

The unaudited pro forma condensed combined financial information has been prepared by the Company using the acquisition method of accounting in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”), with Spire as the acquiring entity for accounting purposes, and reflects estimates and assumptions deemed appropriate by the Company’s management to give effect to the Acquisition and the Financing Transactions as if they had been completed on September 30, 2025, with respect to the unaudited pro forma condensed combined balance sheet, and on October 1, 2024, with respect to the unaudited pro forma condensed combined statement of income.

The unaudited pro forma condensed combined financial information includes adjustments that reflect the accounting for the Acquisition and the Financing Transactions in accordance with U.S. GAAP. Refer to the notes to the unaudited pro forma financial information for additional information regarding the basis of presentation and pro forma adjustments.

The unaudited pro forma condensed combined financial information is based on and should be read in conjunction with the following:

 

   

The accompanying notes to the unaudited pro forma condensed combined financial information;

 

1


   

The historical audited consolidated financial statements of Spire as of and for the fiscal year ended September 30, 2025 and the accompanying notes thereto included in Spire’s Annual Report on Form 10-K for such fiscal year filed on November 14, 2025;

 

   

The unaudited abbreviated financial statements of the Acquired Business as of and for the nine months ended September 30, 2025 and 2024 and the accompanying notes thereto; and,

 

   

The audited abbreviated financial statements of the Acquired Business as of and for the fiscal year ended December 31, 2024 and the accompanying notes thereto.

The unaudited pro forma condensed combined financial information has been prepared for illustrative purposes only and is not necessarily indicative of what the combined company’s financial position or results of operations actually would have been if the Acquisition and the Financing Transactions occurred as of the dates indicated. The unaudited pro forma condensed combined financial information also should not be considered indicative of the future results of operations or financial position of the combined company following the completion of the Acquisition, which will differ, perhaps materially, from those shown in this information. The unaudited pro forma adjustments represent the Spire management’s estimates based on information available as of the date of the unaudited pro forma condensed combined financial information and are subject to change as additional information becomes available and analyses are performed.

The Company estimated the fair value of the assets and liabilities of the Acquired Business based on a preliminary valuation. A final determination of the fair value of the acquired assets and assumed liabilities will be performed. Any changes in the fair values of the net assets or total purchase consideration as compared with the information shown in the unaudited pro forma condensed combined financial information may change the amount of the total purchase consideration allocated to goodwill and other assets and liabilities and may impact the combined company’s statements of operations; therefore the final purchase consideration allocation will be different, perhaps materially, than the preliminary purchase consideration allocation presented in the unaudited pro forma condensed combined financial information.

 

2


UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

As of September 30, 2025

(In millions)

 

     Spire
For the Fiscal
Year Ended
September 30,
2025
    Acquired Business
For the Year
Ended September
30, 2025
(Note 2)
     Acquisition
Transaction
Accounting
Adjustments
(Note 4)
    Note     Financing
Transaction
Accounting
Adjustments
(Note 4)
     Note     Pro Forma
Combined
 

ASSETS

                

Utility Plant

   $ 9,333.9     $ 2,184.6      $ (418.9     (b   $ —         $ 11,099.6  

Less: Accumulated depreciation and amortization

     2,577.4       418.9        (418.9     (b     —           2,577.4  
  

 

 

   

 

 

    

 

 

     

 

 

      

 

 

 

Net Utility Plant

     6,756.5       1,765.7        —          —           8,522.2  
  

 

 

   

 

 

    

 

 

     

 

 

      

 

 

 

Non-utility Property (net of accumulated depreciation and amortization of $129.4 at September 30, 2025)

     1,007.2       —         —          —           1,007.2  

Other Investments

     128.0       —         —          —           128.0  
  

 

 

   

 

 

    

 

 

     

 

 

      

 

 

 

Total Other Property and Investments

     1,135.2       —         —          —           1,135.2  
  

 

 

   

 

 

    

 

 

     

 

 

      

 

 

 

Current Assets:

                

Cash and cash equivalents

     5.7       —         (2,512.0     (a     2,535.0        (f     28.7  

Accounts receivable:

                

Utility

     191.9       24.8        —          —           216.7  

Other

     152.7       —         —          —           152.7  

Allowance for credit losses

     (28.8     —         —          —           (28.8

Delayed customer billings

     13.6       —         —          —           13.6  

Inventories:

                

Natural gas

     226.9       10.8        —          —           237.7  

Propane Gas

     8.6              —          —           8.6  

Materials and supplies

     47.0       0.6        —          —           47.6  

Regulatory assets

     78.3       10.8        —          —           89.1  

Prepayments

     47.8       —         —          —           47.8  

Other

     64.0       0.6        —          —           64.6  
  

 

 

   

 

 

    

 

 

     

 

 

      

 

 

 

Total Current Assets

     807.7       47.6        (2,512.0       2,535.0          878.3  
  

 

 

   

 

 

    

 

 

     

 

 

      

 

 

 

Deferred Charges and Other Assets:

                

Goodwill

     1,171.6       —         834.9       (c     —           2,006.5  

Regulatory assets

     1,323.5       40.7        —          —           1,364.2  

Other

     380.8       0.4        0.9       (e     —           382.1  
  

 

 

   

 

 

    

 

 

     

 

 

      

 

 

 

Total Deferred Charges and Other Assets

     2,875.9       41.1        835.8         —           3,752.8  
  

 

 

   

 

 

    

 

 

     

 

 

      

 

 

 

Total Assets

   $ 11,575.3     $ 1,854.4      $ (1,676.2     $ 2,535.0        $ 14,288.5  
  

 

 

   

 

 

    

 

 

     

 

 

      

 

 

 

CAPITALIZATION AND LIABILITIES

                

 

3


     Spire
For the Fiscal
Year Ended
September 30,
2025
     Acquired Business
For the Year
Ended September
30, 2025
(Note 2)
     Acquisition
Transaction
Accounting
Adjustments
(Note 4)
    Note     Financing
Transaction
Accounting
Adjustments
(Note 4)
     Note     Pro Forma
Combined
 

Capitalization:

                 

Preferred stock ($25.00 par value per share; 10.0 million depositary shares authorized, issued and outstanding at September 30, 2025)

   $ 242.0      $ —       $ —        $ —         $ 242.0  

Common stock (par value $1.00 per share; 70.0 million shares authorized; 59.0 million shares issued and outstanding at September 30, 2025)

     59.0        —         —          —           59.0  

Paid-in capital

     1,981.4        —         —          —           1,981.4  

Net parent investment

     —         1,645.1        (1,645.1     (d     —           —   

Retained earnings

     1,087.6        —         (26.3     (e     —           1,061.3  

Accumulated other comprehensive income

     19.4        —         —          —           19.4  
  

 

 

    

 

 

    

 

 

     

 

 

      

 

 

 

Total Shareholders’ Equity

     3,389.4        1,645.1        (1,671.4       —           3,363.1  

Temporary equity

     6.1        —         —          —           6.1  

Long-term debt (less current portion)

     3,369.4        —         —          1,708.2        (f     5,077.6  
  

 

 

    

 

 

    

 

 

     

 

 

      

 

 

 

Total Capitalization

     6,764.9        1,645.1        (1,671.4       1,708.2          8,446.8  
  

 

 

    

 

 

    

 

 

     

 

 

      

 

 

 

Current Liabilities:

                 

Current portion of long-term debt

     487.5        —         —          —           487.5  

Notes payable

     1,317.0        —         —          826.8        (f     2,143.8  

Accounts payable

     248.3        35.2        (4.8     (e     —           278.7  

Advance customer billings

     58.1        —         —          —           58.1  

Wages and compensation accrued

     54.1        —         —          —           54.1  

Customer deposits

     32.8        —         —          —           32.8  

Taxes accrued

     109.1        —         —          —           109.1  

Regulatory liabilities

     39.4        0.8        —          —           40.2  

Other

     202.3        5.2        —          —           207.5  
  

 

 

    

 

 

    

 

 

     

 

 

      

 

 

 

Total Current Liabilities

     2,548.6        41.2        (4.8       826.8          3,411.8  
  

 

 

    

 

 

    

 

 

     

 

 

      

 

 

 

 

4


     Spire
For the Fiscal
Year Ended
September 30,
2025
     Acquired Business
For the Year
Ended September
30, 2025
(Note 2)
     Acquisition
Transaction
Accounting
Adjustments
(Note 4)
    Note      Financing
Transaction
Accounting
Adjustments
(Note 4)
     Note      Pro Forma
Combined
 

Deferred Credits and Other Liabilities:

                   

Deferred income taxes

     887.4        —                  —            887.4  

Pension and postretirement benefit costs

     74.7        —                  —            74.7  

Asset retirement obligations

     583.2        4.3                 —            587.5  

Regulatory liabilities

     578.0        158.8                 —            736.8  

Other

     138.5        5.0                 —            143.5  
  

 

 

    

 

 

    

 

 

      

 

 

       

 

 

 

Total Deferred Credits and Other Liabilities

     2,261.8        168.1                 —            2,429.9  
  

 

 

    

 

 

    

 

 

      

 

 

       

 

 

 

Commitments and Contingencies

                   
  

 

 

    

 

 

    

 

 

      

 

 

       

 

 

 

Total Capitalization and Liabilities

   $ 11,575.3      $ 1,854.4      $ (1,676.2      $ 2,535.0         $ 14,288.5  
  

 

 

    

 

 

    

 

 

      

 

 

       

 

 

 

See accompanying notes to the unaudited pro forma financial information.

 

5


UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME

Fiscal Year Ended September 30, 2025

(In millions, except per share data)

 

     Spire
For the Fiscal
Year Ended
September 30,
2025
     Acquired Business
For the Year
Ended September
30, 2025
(Note 2)
     Acquisition
Transaction
Accounting
Adjustments
(Note 5)
    Note     Financing
Transaction
Accounting
Adjustments
(Note 5)
    Note     Pro Forma
Combined
 

Operating Revenues

   $ 2,476.4      $ 304.6      $ —        $ —        $ 2,781.0  
  

 

 

    

 

 

    

 

 

     

 

 

     

 

 

 

Operating Expenses:

                

Natural gas

     905.5        84.4        —          —          989.9  

Operation and maintenance

     542.1        67.1        26.6       (a     —          635.8  

Depreciation and amortization

     298.2        33.9        —          —          332.1  

Taxes, other than income taxes

     206.7        8.3        —          —          215.0  
  

 

 

    

 

 

    

 

 

     

 

 

     

 

 

 

Total Operating Expenses

     1,952.5        193.7        26.6         —          2,172.8  
  

 

 

    

 

 

    

 

 

     

 

 

     

 

 

 

Operating Income

     523.9        110.9        (26.6       —          608.2  

Interest Expense

     204.1        —         —          140.8       (c     344.9  

Other Income, Net

     11.6        8.6        —          —          20.2  
  

 

 

    

 

 

    

 

 

     

 

 

     

 

 

 

Income Before Income Taxes

     331.4        119.5        (26.6       (140.8       283.5  

Income Tax Expense (Benefit)

     59.7        —         19.5       (b     (29.6     (d     49.6  
  

 

 

    

 

 

    

 

 

     

 

 

     

 

 

 

Net Income

     271.7        119.5        (46.1       (111.2       233.9  

Provision for preferred dividends

     14.8        —         —          —          14.8  

Income allocated to participating securities

     0.3        —         —          —          0.3  
  

 

 

    

 

 

    

 

 

     

 

 

     

 

 

 

Net Income Available to Common Shareholders

   $ 256.6      $ 119.5      $ (46.1     $ (111.2     $ 218.8  
  

 

 

    

 

 

    

 

 

     

 

 

     

 

 

 

Weighted Average Number of Common Shares Outstanding:

                

Basic

     58.5                   58.5  

Diluted

     58.7                   58.7  

Basic Earnings Per Common Share

   $ 4.39                 $ 3.74  

Diluted Earnings Per Common Share

   $ 4.37                 $ 3.73  

See accompanying notes to the unaudited pro forma financial information.

 

6


NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

Note 1 – Basis of Pro Forma Presentation

The unaudited pro forma condensed combined financial information has been prepared in accordance with Article 11 of Regulation S-X and should be read in conjunction with the accompanying notes. Spire’s 2025 fiscal year end is on September 30, 2025, while the Acquired Business’s last fiscal year ended on December 31, 2024. As a result of the Acquired Business having a different fiscal period-end than Spire, the unaudited pro forma condensed combined financial information has been prepared as follows:

 

   

the unaudited pro forma condensed combined balance sheet as of September 30, 2025 combines the audited consolidated balance sheet of Spire as of September 30, 2025, and the unaudited statements of assets acquired and liabilities assumed of the Acquired Business as of September 30, 2025; and

 

   

the unaudited pro forma condensed combined statement of income for the fiscal year ended September 30, 2025 combines the audited consolidated statement of income of Spire for the fiscal year ended September 30, 2025 and the unaudited statement of revenues and direct expenses of the Acquired Business for the year ended September 30, 2025. The unaudited statement of revenues and direct expenses of the Acquired Business for the year ended September 30, 2025 was derived by combining the audited Statement of Revenues and Direct Expenses of the Acquired Business for the fiscal year ended December 31, 2024 less the unaudited Statement of Revenues and Direct Expenses of the Acquired Business for the nine months ended September 30, 2024 plus the unaudited Statement of Revenues and Direct Expenses of the Acquired Business for the nine months ended September 30, 2025.

Refer to Note 2, Reclassification of Abbreviated Financial Statements of the Acquired Business, for further details on the aggregation of the historical financial statements of the Acquired Business.

The historical financial statements have been prepared in accordance with U.S. GAAP. The unaudited condensed combined pro forma financial statements have been prepared based on the aforementioned historical financial statements and the assumptions and adjustments as described in the subsequent Notes to the pro forma financial information. The pro forma adjustments are based upon reported available information and methodologies that management determined appropriate for the Acquisition and do not reflect the costs of any integration activities or benefits that may result from realization of future revenue growth or operational synergies expected to result from the Acquisition.

The accounting policies used in the preparation of the unaudited pro forma condensed combined financial information are those described in Spire’s audited consolidated financial statements as of and for the fiscal year ended September 30, 2025. Spire has performed a preliminary review of the Acquired Business’s accounting policies to determine if any adjustments were necessary to achieve comparability in the unaudited pro forma condensed combined financial information. Currently, Spire is not aware of any material differences between the accounting policies of Spire and the Acquired Business that would continue to exist subsequent to the application of acquisition accounting.

Reclassification adjustments have been made to the historical presentation of the Acquired Business to conform to the financial statement presentation of Spire for the unaudited pro forma condensed combined financial information. Refer to Note 2, Reclassification of Abbreviated Financial Statements of the Acquired Business for further details on the reclassification adjustments.

Accounting for the Acquisition

The unaudited pro forma condensed combined financial information has been prepared assuming the Acquisition is accounted for using the acquisition method of accounting under Accounting Standards Codification (“ASC”) 805, Business Combinations, (“ASC 805”) with Spire as the acquiring entity. In accordance with ASC 805, the purchase price of the Acquired Business is allocated to the underlying assets acquired and liabilities assumed based on their estimated fair values as of the closing of the Acquisition. The excess of the purchase price over the estimated fair values of the net assets acquired, if applicable, will be recorded as goodwill.

The pro forma adjustments represent management’s estimates based on information available as of the date of this filing and are subject to change as additional information becomes available and additional analyses are performed. For purposes of the unaudited pro forma condensed combined balance sheet, the estimated acquisition consideration has been allocated to the assets acquired and liabilities assumed of the Acquired Business based upon management’s preliminary estimate of their fair values. The Company has not completed the valuation analysis and calculations in sufficient detail necessary to arrive at the required estimates of the fair value of the assets to be acquired or liabilities assumed. Accordingly, the purchase price allocation and related adjustments reflected in the unaudited pro forma condensed combined financial information is preliminary and subject to revision based on a final determination of fair value as additional information becomes available and as additional analyses are performed. The pro forma adjustments represent Spire management’s best estimates and are based upon currently available information and certain assumptions that Spire believes are reasonable under the circumstances. Refer to Note 3 Preliminary Fair Value Measurement of Purchase Price Allocation to Assets Acquired and Liabilities Assumed from the Acquisition, for further details on the preliminary purchase price allocation.

 

7


Accounting for the Financing Transactions

The Company obtained a commitment letter for a senior unsecured 364-day bridge term loan facility (the “Bridge Facilities”) of up to approximately $2.48 billion. Spire plans to finance the Acquisition through a balanced mix of debt, equity and hybrid securities prior to the closing of the Acquisition however the terms of those arrangements cannot be determined at this time and thus, for purposes of the pro forma combined statements, the Company has assumed the following:

 

   

issuance of junior subordinated notes in an aggregate principal amount of approximately $900 million (the “Junior Subordinated Notes”);

 

   

issuance of senior unsecured notes through a private placement in an aggregate principal amount of approximately $825 million (the “Senior Unsecured Notes”); and

 

   

draw of $826.8 million on the Bridge Facilities, this debt obligation is classified as current based on its terms with long-term financing anticipated to replace the Bridge Facilities.

There can be no assurance that the long-term financing will be obtained prior to the completion of the Acquisition and the terms of the long-term financing are uncertain at this time.

The financing costs are recorded as a direct deduction from the carrying amount of the liability and amortized into interest expense over the terms of the Financing Transactions as if they had occurred on October 1, 2024. The Bridge Facilities commitment fees are expensed in the unaudited pro forma condensed combined statement of income for the fiscal year ended September 30, 2025.

Note 2 – Reclassification of Abbreviated Financial Statements of the Acquired Business

During the preparation of the unaudited pro forma condensed combined financial information, Spire’s management performed a preliminary analysis of the Acquired Business’s financial information to identify differences in financial statement presentation as compared to the presentation of Spire. Certain reclassification adjustments have been made to conform the Acquired Business’s historical financial statement presentation to Spire’s financial statement presentation. Following the closing of the Acquisition, the combined company will finalize its review of the reclassifications, which will be different, perhaps materially, from the amounts set forth in the unaudited pro forma condensed combined financial information presented herein.

 

8


The table below presents the unaudited statements of assets acquired and liabilities assumed of the Acquired Business as of September 30, 2025, giving pro forma effect to the presentation adjustments: 

 

Presentation in Acquired

Business Historical

Financial Statements

  

Presentation in Unaudited Pro
Forma Condensed Combined

Financial Information

   Acquired
Business Before
Reclassification
    Reclassification     Note     Acquired
Business as
Reclassified
 

ASSETS ACQUIRED

           

Current Assets

           

Receivables (net of allowance for doubtful accounts of $2,808 at 2025)

   Accounts receivable: Utility      24.8       —          24.8  

Inventory

        11.4       (11.4     (1     —   
   Inventories: Natural gas      —        10.8       (1     10.8  
   Inventories: Propane gas      —        —          —   
   Inventories: Materials and supplies      —        0.6       (1     0.6  

Regulatory assets

   Regulatory assets      10.8       —          10.8  

Other

   Other      0.6       —          0.6  
     

 

 

   

 

 

     

 

 

 

Total current assets

        47.6       —          47.6  
     

 

 

   

 

 

     

 

 

 

Property, Plant and Equipment

           

Cost

        2,184.6       (2,184.6     (2     —   
   Utility Plant      —        2,184.6       (2     2,184.6  

Accumulated depreciation and amortization

        (418.9     418.9       (3     —   
   Utility Plant: Accumulated depreciation and amortization      —        (418.9     (3     (418.9
     

 

 

   

 

 

     

 

 

 

Net property, plant and equipment

        1,765.7       —          1,765.7  
     

 

 

   

 

 

     

 

 

 

Other Noncurrent Assets

           

Regulatory assets

   Regulatory assets      40.7       —          40.7  

Other

   Other      0.4       —          0.4  
     

 

 

   

 

 

     

 

 

 

Total other noncurrent assets

        41.1       —          41.1  
     

 

 

   

 

 

     

 

 

 

Total Assets Acquired

        1,854.4       —          1,854.4  
     

 

 

   

 

 

     

 

 

 

LIABILITIES ASSUMED

           

Current Liabilities

           

Accounts payable

   Accounts payable      35.2       —          35.2  

Regulatory liabilities

   Regulatory liabilities      0.8       —          0.8  

Other

   Other      5.2       —          5.2  
     

 

 

   

 

 

     

 

 

 

Total current liabilities

        41.2       —          41.2  
     

 

 

   

 

 

     

 

 

 

Other Noncurrent Liabilities

           

Asset retirement obligations

   Asset retirement obligations      4.3       —          4.3  

Regulatory liabilities

   Regulatory liabilities      158.8       —          158.8  

Other

   Other      5.0       —          5.0  
     

 

 

   

 

 

     

 

 

 

Total other noncurrent liabilities

        168.1       —          168.1  
     

 

 

   

 

 

     

 

 

 

Total Liabilities Assumed

        209.3       —          209.3  
     

 

 

   

 

 

     

 

 

 
   Net parent investment        1,645.1       (4     1,645.1  

NOTES:

 

(1)

To reclassify the Acquired Business’s historical Inventory balance to Inventory: Materials and supplies and Inventories: Natural Gas.

(2)

To reclassify the Acquired Business’s historical cost of Property, Plant and Equipment to Utility Plant.

(3)

To reclassify Accumulated depreciation and amortization to Utility Plant: Accumulated depreciation and amortization.

(4)

Represents a balancing adjustment to equity for the acquired assets and assumed liabilities.

 

9


The table below presents the unaudited statement of revenues and direct expenses of the Acquired Business, giving pro forma effect to the presentation adjustments and reflecting the results for the year ended September 30, 2025, to align with Spire’s fiscal year-end:

 

Presentation

in Acquired

Business

Historical
Financial

Statements

   Presentation in
Unaudited
Pro Forma
Condensed
Combined
Financial
Information
    Acquired
Business
Fiscal
Year
Ended
December
31, 2024
    Acquired
Business
Nine
months
ended
September
30, 2024
(-)
    Acquired
Business
Nine
months
ended
September
30, 2025
(+)
    Acquired
Business
Year Ended
September 30,
2025
Before
Reclassification
    Reclassifications     Note     Acquired
Business
Year
Ended
September
30, 2025
As
Reclassified
 

Revenues

                

Regulated natural gas

       285.5       193.8       209.0       300.7       (300.7     (1     —   

Nonregulated natural gas and other

       3.7       2.8       3.0       3.9       (3.9     (1     —   
    
Operating
Revenues
 
 
    —        —        —        —        304.6       (1     304.6  
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Total revenues

       289.2       196.6       212.0       304.6       —          304.6  
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Direct Expenses

                

Cost of natural gas

    

Operating
Expenses:
Natural gas
 
 
 
    63.1       41.0       62.3       84.4       —          84.4  

Operation, maintenance and other

    



Operating
Expenses:
Operation
and
maintenance
 
 
 
 
 
    66.0       49.2       50.3       67.1       —          67.1  

Depreciation and amortization

    



Operating
Expenses:
Depreciation
and
amortization
 
 
 
 
 
    33.0       24.3       25.2       33.9       —          33.9  

Property and other taxes

    



Operating
Expenses:
Taxes, other
than income
taxes
 
 
 
 
 
    7.2       8.8       9.9       8.3       —          8.3  

Other income, net

    


Other
Income
(Expense),
Net
 
 
 
 
    (0.1     (0.4     (2.8     (2.5     —          (2.5

Interest income, net

    


Other
Income
(Expense),
Net
 
 
 
 
    (4.9     (3.8     (5.0     (6.1     —          (6.1
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Total direct expenses

       164.3       119.1       139.9       185.1       —          185.1  
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

Excess of Revenues Over Direct Expenses

       124.9       77.5       72.1       119.5       —          119.5  
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

 

NOTES: 

 

(1)

To reclassify the Acquired Business’s Revenues to Operating Revenues 

Note 3 – Preliminary Fair Value Measurement of Purchase Price Allocation to Assets Acquired and Liabilities Assumed from the Acquisition

 

(a)

Consideration Transferred

The total purchase price of the Acquisition is $2.48 billion in cash, subject to customary adjustments, including adjustments for net working capital, regulatory assets and liabilities, and capital expenditures at the closing of the Acquisition. Potential adjustments for net working capital, regulatory assets and liabilities, and capital expenditures are not reflected as the amounts of such adjustments, if any, are unknown at this time.

 

10


(b)

Preliminary Purchase Price Allocation

The following table summarizes the allocation of the total purchase price of the Acquisition to the preliminary estimated fair values of the assets acquired and liabilities assumed (in millions):

 

Estimated Acquisition Consideration Allocation (In millions)

   Amount  

Estimated acquisition consideration

   $ 2,480.0  

Assets acquired:

  

Utility Plant

     1,765.7  

Accounts receivable (Utilities)

     24.8  

Inventories:

  

Natural gas

     10.8  

Materials and supplies

     0.6  

Current regulatory assets

     10.8  

Other current assets

     0.6  

Non-current regulatory assets

     40.7  

Other non-current assets

     0.4  
  

 

 

 

Total assets acquired:

     1,854.4  
  

 

 

 

Liabilities assumed:

  

Accounts payable

     35.2  

Current regulatory liabilities

     0.8  

Other current liabilities

     5.2  

Asset retirement obligations

     4.3  

Non-current regulatory liabilities

     158.8  

Other non-current liabilities

     5.0  
  

 

 

 

Total liabilities assumed:

     209.3  
  

 

 

 

Net assets acquired

     1,645.1  
  

 

 

 

Goodwill

   $ 834.9  
  

 

 

 

The majority of the assets acquired and liabilities assumed are subject to the rate setting authority of the Tennessee Public Utility Commission, and are therefore accounted for pursuant to ASC 980, Regulated Operations. The fair value of these assets acquired and liabilities assumed subject to rate-setting and cost recovery provisions provide revenues derived from costs, including a return on investment of assets and liabilities included in rate base. As such, the fair values of these assets and liabilities equal their carrying values. The useful lives of Utility Plant is based on the estimated service lives of the various classes of property and based on the straight-line composite depreciation rates as approved by the regulatory commission.

Note 4 – Adjustments to the Unaudited Pro Forma Condensed Combined Balance Sheet

Acquisition Transaction Accounting Adjustments:

 

  (a)

The change in Cash and cash equivalents was determined as follows:

 

Description (In millions)

   Amount  

Uses:

  

Estimated cash consideration

   $ 2,480.0  

Estimated payment of transaction costs

     32.0  
  

 

 

 

Pro forma net adjustment to Cash and cash equivalents

   $ 2,512.0  
  

 

 

 

 

  (b)

Reflects reclassification of historical accumulated depreciation.

 

  (c)

Reflects the recognition of the preliminary goodwill for estimated acquisition consideration in excess of the fair value of the net assets acquired.

 

11


  (d)

Reflects elimination of historical equity of the Acquired Business.

 

  (e)

Represents $26.3 million in Spire’s estimated advisory, legal, and other transaction-related expenses related to the Acquisition that are not reflected in the historical financial statements and reflected as an adjustment through retained earnings. A $0.9 million premium for a representations and warranties insurance policy required under the Purchase Agreement is recorded as a prepaid asset. In addition, this adjustment reflects the expected settlement of $4.8 million accrued and outstanding transaction costs included in Spire’s historical consolidated balance sheet as of September 30, 2025.

Financing Transactions Accounting Adjustments:

 

  (f)

Represents proceeds from the following debt instruments issued in connection with the Financing Transactions.

 

  i.

Junior Subordinated Notes of $900 million net of $11.0 million of debt issuance costs. The Junior Subordinated Notes are classified as long-term debt, net of debt issuance cost.

 

  ii.

Senior Unsecured Notes of $825 million net of $5.8 million of debt issuance costs. The Senior Unsecured Notes are classified as long-term debt, net of debt issuance cost.

 

  iii.

An assumed draw from the Bridge Facilities for $826.8 million. The borrowings under the Bridge Facilities are presented as notes payable.

Spire currently does not expect to make any borrowings under the Bridge Facilities and currently expects to finance the cash consideration of the Acquisition through additional long-term financing arrangements. There can be no assurance, however, that Spire will be able to do so, and any such financings would be subject to prevailing market conditions at the relevant time.

Note 5 – Adjustments to the Unaudited Pro Forma Condensed Combined Statements of Income

Acquisition Transaction Accounting Adjustments:

 

  (a)

Represents $26.6 million in Spire’s advisory, legal, and other transaction-related expenses related to the Acquisition that are not reflected in Spire’s historical financial statements. This amount includes $0.3 million of amortization related to the representations and warranties insurance policy required under the Purchase Agreement.

 

  (b)

To record the income tax impacts of the pro forma adjustments and historical results of the Acquired Business utilizing the statutory income tax rate of approximately 21% for the fiscal year ended September 30, 2025, as presented below). Because the tax rates used for the pro forma condensed combined financial information is estimated, the blended rate will likely vary from the actual effective rate in periods subsequent to the closing of the Acquisition. This determination is preliminary and subject to change based upon the final determination of the fair value of the acquired assets and assumed liabilities.

 

Description (In millions)

   Amount  

Income tax impacts of historical results of the Acquired Business

   $ 25.1  

Income tax impacts of pro forma adjustments

     (5.6
  

 

 

 

Pro forma net adjustment to Income Tax Expense

   $ 19.5  
  

 

 

 

Financing Transactions Accounting Adjustments:

 

  (c)

Represents estimated interest expense related to the Financing Transactions, as presented at adjustment in Note 4(d), calculated based on an estimated interest rate as follows:

 

Description

   Interest Rate  

Junior Subordinated Notes

     5.9

Senior Unsecured Notes

     4.9

Bridge Facilities

     5.6

 

12


This adjustment to interest expense also includes $1.0 million of amortization of the total estimated debt issuance costs of $16.8 million related to the Junior Subordinated Notes and the Senior Unsecured Notes. Commitment and other fees associated with the Bridge Facilities have already been recognized in Spire’s historical financial statements. A 0.125% change in interest rates would increase or decrease interest expense on a pro forma basis by $3.2 million for the fiscal year ended September 30, 2025. For purposes of the pro forma income statements, it is assumed that borrowings under the Financing Transactions occur on October 1, 2024 and remain outstanding throughout the period presented.

 

  (d)

Represents the income tax impact of the Financing Transactions utilizing an estimated statutory rate of 21%. The estimated statutory rate is preliminary and could be different depending on post-acquisition activities, the geographical mix of income and changes in tax law.

Note 6 – Earnings Per Share

Earnings per share (“EPS”) represent the net earnings per share calculated using the historical weighted average shares outstanding, adjusted to reflect the issuance of additional shares, if applicable, in connection with the Acquisition and the Financing Transactions, as if such shares had been outstanding since October 1, 2024.

Since the Acquisition and the Financing Transactions, as illustrated above, do not involve any share-based consideration or other equity-based changes, the weighted average shares outstanding used in the pro forma EPS calculation are consistent with those presented in Spire’s historical financial statements.

The computation of basic and diluted net income per share attributable to Spire’s shareholders is as follows:

 

Description (In millions, except per share data)

   Pro Forma Period
For the Fiscal Year
Ended September 30
2025
 

Numerator:

  

Net income attributable to Spire

   $ 233.9  
  

 

 

 

Net income available to ordinary shareholders of Spire —basic and diluted

   $ 218.8  
  

 

 

 

Denominator:

  

Historical weighted-average ordinary shares outstanding - basic

     58.5  
  

 

 

 

Historical weighted average ordinary shares outstanding - Diluted

     58.7  
  

 

 

 

Net income per share:

  

Basic

   $ 3.74  

Diluted

   $ 3.73  

 

13