株探米国株
日本語 英語
エドガーで原本を確認する
0001993004false00019930042024-04-252024-04-25

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): April 25, 2024
2in_Color.jpg
NorthWestern Energy Group, Inc.
(Exact name of registrant as specified in its charter)
Delaware 000-56598 93-2020320
(State or other jurisdiction of
incorporation or organization)
(Commission File Number)
(I.R.S. Employer Identification No.)
3010 W. 69th Street Sioux Falls South Dakota   57108
(Address of principal executive offices)   (Zip Code)
Registrant’s telephone number, including area code: 605-978-2900

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 (see General Instruction A.2. below):
☐ 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 Act:
Registrant Title of each class Trading Symbol(s) Name of each exchange on which registered
NorthWestern Energy Group, Inc. Common stock NWE Nasdaq Stock Market LLC
Indicate by check mark whether the registrant is an emerging growth company as defined in 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 2.02    Results of Operations and Financial Condition.
On April 25, 2024, NorthWestern Energy Group, Inc. d/b/a NorthWestern Energy (Nasdaq: NWE) (the “Company”) issued a press release (the “Press Release”) discussing financial results for the quarter ended March 31, 2024. The Press Release is furnished as Exhibit 99.1 hereto and is incorporated herein by reference.
The information in this Current Report on Form 8-K provided under Item 2.02 shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. The information provided under Item 2.02 in this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.
Item 7.01 Regulation FD Disclosure.
Annual Meeting Presentation. As previously announced and as stated in the Press Release, on April 26, 2024, at 11:00 a.m. Eastern time (10:00 a.m. Central time), the Company will hold its virtual annual meeting of shareholders. A virtual annual meeting enables our shareholders—regardless of size, resources, or physical location—to participate in the annual meeting at no cost. We are committed to ensuring that shareholders will be afforded the same rights and opportunities to participate at our virtual meeting as they would in person.
The annual meeting will be webcast live on the internet and can be accessed by visiting www.virtualshareholdermeeting.com/NWE2024. To listen to the meeting, please go to the site at least 10 minutes in advance of the meeting and follow the check-in procedures.
During the annual meeting, Brian Bird, president and chief executive officer of the Company will make a presentation (the "Annual Meeting Presentation") to shareholders and other attendees that will discuss the Company's operations.
Earnings Call Presentation. As previously announced and as stated in the Press Release, the Company will host an investor conference call and webcast on April 26, 2024, at 3:00 p.m. Eastern time to review its financial results. During the conference call, Brian Bird, president and chief executive officer, and Crystal Lail, vice president and chief financial officer, will make a slide presentation (the "Investor Call Presentation") concerning the Company's financial results.
A live webcast of the investor conference call can be accessed from the Company’s website at www.northwesternenergy.com/earnings-registration. To listen and view the slideshow presentation, please go to the site at least 15 minutes in advance of the call to register. An archived webcast will be available shortly after the event and remain active for one year.
Copies of the Annual Meeting Presentation and the Investor Call Presentation are being furnished pursuant to Regulation FD as Exhibits 99.2 and 99.3, respectively, to this Current Report on Form 8-K and are incorporated herein by reference. The information in the presentations shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section. Furthermore, the presentations shall not be deemed to be incorporated by reference into the Company's filings under the Securities Act of 1933, as amended, or under the Securities Exchange Act of 1934, as amended, except as set forth with respect thereto in any such filing.



Item 9.01    Financial Statements and Exhibits.
Exhibit No. Description of Document
Press Release, dated April 25, 2024
Annual Meeting Presentation, dated April 26, 2024
Investor Call Presentation, dated April 26, 2024
* filed herewith


Signatures
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.

NorthWestern Energy Group, Inc.  
By: /s/ Timothy P. Olson
Timothy P. Olson  
Corporate Secretary  
Date: April 26, 2024

EX-99.1 2 ex991pressreleaseq12024.htm EX-99.1 EARNINGS RELEASE Q1 2024 Document

nweenergylogocurrenta33.jpg
NorthWestern Energy Group, Inc.
d/b/a NorthWestern Energy
3010 W. 69th Street
Sioux Falls, SD 57108
www.northwesternenergy.com
FOR IMMEDIATE RELEASE

NorthWestern Reports First Quarter 2024 Financial Results

Company reports GAAP diluted earnings per share of $1.06 for the quarter;
affirms 2024 earnings guidance and $500 million capital investment plan; and
announces a $0.65 per share quarterly dividend payable June 28, 2024


BUTTE, MT / SIOUX FALLS, SD - April 25, 2024 - NorthWestern Energy Group, Inc. d/b/a NorthWestern Energy (Nasdaq: NWE) reported financial results for the three months ended March 31, 2024. Net income for the period was $65.1 million, or $1.06 per diluted share, as compared with net income of $62.5 million, or $1.05 per diluted share, for the same period in 2023.

“Solid regulatory execution provided for quarter-over-earnings growth. New rates in Montana and South Dakota helped offset mild weather and a few one-time headwinds in the first quarter,” said Brian Bird, President and CEO. “We are affirming 2024 earnings guidance and remain on track to complete our $500 million capital plan, including the in-service of our 175 megawatt Yellowstone County Generating Station in Montana. Additionally, we expect to release our updated Wildfire Mitigation Plan soon which includes our new Public Safety Power Shutoff process. The plan recognizes and addresses the unique needs of our customers, communities and first responders.”

FIRST QUARTER 2024 COMPARED TO FIRST QUARTER 2023

The increase in net income was primarily due to new base rates resulting from the Montana and South Dakota rate reviews, higher transmission revenues, and higher Montana property tax tracker collection, partly offset by lower electric and natural gas retail volumes, higher non-recoverable Montana electric supply costs, higher depreciation and depletion expense, higher operating, maintenance, and administrative expenses, and higher interest expense. Diluted earnings per share also increased as a result of higher net income but was partially offset by increased average shares outstanding due to equity issuances during 2023.

Adjusted non-GAAP diluted earnings per share for the quarter ended March 31, 2024 was $1.09 as compared to $1.05 for the same period in 2023. See “Adjusted Non-GAAP Earnings” and “Non-GAAP Financial Measures” sections below for more information on these measures.

COMPANY UPDATES

Affirming 2024 Earnings Guidance, Capital Plan and Long-Term EPS Growth
We are affirming 2024 diluted earnings guidance of $3.42 - $3.62 per diluted share and our $500 million capital plan. This guidance is based upon, but not limited to, the following major assumptions:
• Normal weather in our service territories;
• An effective income tax rate of approximately 12%-14%; and
• Diluted average shares outstanding of approximately 61.3 million.


NorthWestern Reports First Quarter 2024 Financial Results
April 25, 2024
Page 2
We are also affirming our long-term (5 year) diluted earnings per share growth guidance of 4% to 6% from a 2022 base year of $3.18 diluted earnings per share on a non-GAAP basis. We expect rate base growth of 4% to 6%. Our current capital investment program is sized to provide for no equity issuances. Future generation capacity additions or other strategic opportunities may require equity financing.

Dividend Declared
NorthWestern Energy Group's Board of Directors declared a quarterly common stock dividend of $0.65 per share payable June 28, 2024 to common shareholders of record as of June 14, 2024. Over the longer-term, we expect to maintain a dividend payout ratio within a targeted 60-70% range.

Additional information regarding this release can be found in the earnings presentation at
https://www.northwesternenergy.com/investors/earnings




[The remainder of page is intentionally left blank]


NorthWestern Reports First Quarter 2024 Financial Results
April 25, 2024
Page 3

CONSOLIDATED STATEMENT OF INCOME
(in millions) Three Months Ended March 31,
Reconciliation of gross margin to utility margin: 2024 2023
Operating Revenues $ 475.3  $ 454.5 
Less: Fuel, purchased supply and direct transmission expense (exclusive of depreciation and depletion shown separately below) 174.7  165.5 
Less: Operating and maintenance 54.2  55.9 
Less: Property and other taxes 47.2  49.2 
Less: Depreciation and depletion 56.7  53.2 
Gross Margin $ 142.5  $ 130.7 
Operating and maintenance 54.2  55.9 
Property and other taxes 47.2  49.2 
Depreciation and depletion 56.7  53.2 
Utility Margin(1)
$ 300.6  $ 289.0 
1) Non-GAAP financial measure. See “Non-GAAP Financial Measures” below.
Three Months Ended March 31,
(in millions, except per share amounts) 2024 2023
Revenues $ 475.3  $ 454.5 
Fuel, purchased supply and direct transmission expense(1)
174.7  165.5 
Utility Margin (2)
300.6  289.0 
Operating and maintenance 54.2  55.9 
Administrative and general 40.4  34.7 
  Property and other taxes 47.2  49.2 
  Depreciation and depletion 56.7  53.2 
Total Operating Expenses (3)
198.5  193.0 
Operating income 102.1  96.0 
Interest expense, net (31.0) (28.0)
Other income, net 4.3  4.7 
Income before income taxes 75.4  72.7 
Income tax expense (10.3) (10.2)
Net Income 65.1  62.5 
Basic Shares Outstanding 61.3  59.8 
     Earnings per Share - Basic $ 1.06  $ 1.05 
Diluted Shares Outstanding 61.3  59.8 
     Earnings per Share - Diluted $ 1.06  $ 1.05 
Dividends Declared per Common Share $ 0.65  $ 0.64 
(1) Exclusive of depreciation and depletion expense.
(2) Utility Margin is a Non-GAAP financial measure. See "Reconciliation of gross margin to utility margin" above and “Non-GAAP Financial Measures” below.
(3) Excluding fuel, purchased supply and direct transmission expense.
alte



NorthWestern Reports First Quarter 2024 Financial Results
April 25, 2024
Page 4

RECONCILIATION OF PRIMARY CHANGES DURING THE QUARTER

Three Months Ended
March 31, 2024 vs. 2023
Pre-tax
Income
Income Tax (Expense) Benefit (3)
Net
Income
Diluted
Earnings
Per Share
(in millions, except EPS)
First Quarter, 2023 $ 72.7  $ (10.2) $ 62.5  $ 1.05 
Variance in revenue and fuel, purchased supply, and direct transmission expense(1) items impacting net income:
New base rates 19.8  (5.0) 14.8  0.25 
Higher electric transmission revenue 3.5  (0.9) 2.6  0.04 
Montana property tax tracker collections 0.9  (0.2) 0.7  0.01 
Higher non-recoverable Montana electric supply costs due to higher electric supply costs (3.5) 0.9  (2.6) (0.04)
Lower natural gas retail volumes (3.5) 0.9  (2.6) (0.04)
Lower electric retail volumes (3.2) 0.8  (2.4) (0.04)
Lower revenue from higher production tax credits, offset within income tax benefit (0.5) 0.5  —  — 
Other 0.1  0.0  0.1  — 
— 
Variance in expense items(2) impacting net income:
— 
Higher operating, maintenance, and administrative expenses (4.3) 1.1  (3.2) (0.05)
Higher depreciation expense (3.5) 0.9  (2.6) (0.04)
Higher interest expense (3.0) 0.8  (2.2) (0.04)
Higher property and other taxes not recoverable within trackers (0.4) 0.1  (0.3) (0.01)
Other 0.3  —  0.3  — 
Dilution from higher share count (0.03)
First Quarter, 2024 $ 75.4  $ (10.3) $ 65.1  1.06 
Change in Net Income $ 2.6  $ 0.01 
(1) Exclusive of depreciation and depletion shown separately below
(2) Excluding fuel, purchased supply, and direct transmission expense
(3) Income Tax (Expense) Benefit calculation on reconciling items assumes blended federal plus state effective tax rate of 25.3%.

SIGNIFICANT TRENDS AND REGULATION

Refer to the NorthWestern Energy Group Annual Report on the Form 10-K for the year ended December 31, 2023 for disclosure of the significant trends and regulations that could have a significant impact on our business. These significant trends and regulations have not changed materially since such disclosure, except as follows:

Yellowstone County 175 MW plant

Construction of the new generation facility continues to progress and we expect the plant to be operational by the end of the third quarter 2024. The lawsuit challenging the Yellowstone County Generating Station air quality permit, which required us to suspend construction activities for a period of time, as well as additional related legal and construction challenges, delayed the project timing and have increased costs.


NorthWestern Reports First Quarter 2024 Financial Results
April 25, 2024
Page 5
As of March 31, 2024, total costs of approximately $267.5 million have been incurred, with expected total costs of approximately $310.0 million to $320.0 million.

Montana Rate Review

We anticipate filing a Montana electric and natural gas rate review with the Montana Public Service Commission (MPSC) in the third quarter of 2024 based on a 2023 test year. Within this rate review filing we also anticipate a prudence review of the Yellowstone County Generating Station.

Power Costs and Credits Adjustment Mechanism (PCCAM)

As of March 31, 2024, we have under-collected our total Montana electric supply costs for the July 2023 through June 2024 PCCAM year by approximately $24.0 million. The significant increase to our under-collected costs during the three months ended March 31, 2024 was driven by a January cold weather event in our service territory. We also remained under-collected for the July 2022 through June 2023 PCCAM year by approximately $8.5 million, which we expect to recover within rates by June 2024. We submit quarterly and annual PCCAM filings with the MPSC to recover, or refund, under- or over-collected Montana electric supply costs. PCCAM rates are being adjusted through the quarterly filings to provide a more timely recovery of deferred balances instead of annual recovery.

Under the PCCAM, net costs higher or lower than the PCCAM Base (excluding qualifying facility costs) are allocated 90 percent to Montana customers and 10 percent to shareholders. For the three months ended March 31, 2024, we under-collected supply costs of $27.1 million resulting in an increase in our under-collection of costs, and recorded a decrease in pre-tax earnings of $3.0 million (10 percent of the PCCAM Base cost variance). For the three months ended March 31, 2023, we over-collected costs of $4.3 million resulting in a decrease to the under-collection of costs, and recorded an increase in pre-tax earnings of $0.5 million.

Our electric supply from owned and long-term contracted resources is not adequate to meet our peak-demand needs. Because of this, the volatility of market prices for energy on peak-demand days, even if only for a few days in duration, exposes us to potentially significant market purchases that could negatively impact our results of operations and cash flows. The construction of the Yellowstone County Generating Station and acquisition of Avista's Colstrip Units 3 and 4 interests are expected to reduce our exposure to market purchases.


Environmental Protection Agency (EPA) Rules

Draft GHG emission standards for existing coal-fired facilities and new coal and gas-fired facilities, including enhanced MATS rules, were released by the EPA in the second quarter of 2023. Our review of these draft rules indicated they would require potentially expensive upgrades at Colstrip Units 3 and 4 to comply, with proposed compliance dates that may not be achievable and / or require technology that is unproven, resulting in significant impacts to costs of the facilities. On April 25, 2024, the EPA released final rules related to GHG emission standards for existing coal-fired facilities and new coal and natural gas-fired facilities as well as final rules strengthening the MATS requirements. The final MATS and GHG Rules will require compliance as early as 2028 and 2032, respectively. We are evaluating how the final GHG and MATS Rules may impact our coal-fired generation facilities and operations.





NorthWestern Reports First Quarter 2024 Financial Results
April 25, 2024
Page 6

EXPLANATION OF CONSOLIDATED RESULTS

Three Months Ended March 31, 2024 Compared with the Three Months Ended March 31, 2023

Consolidated gross margin for the three months ended March 31, 2024 was $142.5 million as compared with $130.7 million in 2023, an increase of $11.8 million, or 9.0 percent. This increase was primarily due to new base rates resulting from the Montana and South Dakota rate reviews, higher transmission revenues, and higher Montana property tax tracker collections, partly offset by lower electric and natural gas retail volumes, higher non-recoverable Montana electric supply costs, and higher depreciation and depletion expense.

Three Months Ended
 March 31,
(in millions) 2024 2023
Reconciliation of gross margin to utility margin:
Operating Revenues $ 475.3  $ 454.5 
Less: Fuel, purchased supply and direct transmission expense (exclusive of depreciation and depletion shown separately below) 174.7  165.5 
Less: Operating and maintenance 54.2  55.9 
Less: Property and other taxes 47.2  49.2 
Less: Depreciation and depletion 56.7  53.2 
Gross Margin 142.5  130.7 
Operating and maintenance 54.2  55.9 
Property and other taxes 47.2  49.2 
Depreciation and depletion 56.7  53.2 
Utility Margin(1)
$ 300.6  $ 289.0 
(1) Non-GAAP financial measure. See “Non-GAAP Financial Measures” below.


Three Months Ended March 31,
2024 2023 Change % Change
(dollars in millions)
Utility Margin
Electric $ 227.9  $ 217.2  $ 10.7  4.9  %
Natural Gas 72.7  71.8  0.9  1.3 
Total Utility Margin(1) $ 300.6  $ 289.0  $ 11.6  4.0  %
(1) Non-GAAP financial measure. See “Non-GAAP Financial Measures” below.


Consolidated utility margin for the three months ended March 31, 2024 was $300.6 million as compared with $289.0 million for the same period in 2023, an increase of $11.6 million, or 4.0 percent.



NorthWestern Reports First Quarter 2024 Financial Results
April 25, 2024
Page 7

Primary components of the change in utility margin include the following (in millions):
Utility Margin
2024 vs. 2023
Utility Margin Items Impacting Net Income
New base rates $ 19.8 
Higher transmission revenue due to market conditions 3.5 
Montana property tax tracker collections 0.9 
Higher Montana natural gas transportation 0.2 
Higher non-recoverable Montana electric supply costs due to higher electric supply costs (3.5)
Lower natural gas retail volumes (3.5)
Lower electric retail volumes (3.2)
Other (0.1)
Change in Utility Margin Items Impacting Net Income 14.1 
Utility Margin Items Offset Within Net Income
Lower property and other taxes recovered in revenue, offset in property and other taxes (2.4)
Lower revenue from higher production tax credits, offset in income tax expense (0.5)
Higher operating expenses recovered in revenue, offset in operating and maintenance expense 0.4 
Change in Utility Margin Items Offset Within Net Income (2.5)
Increase in Consolidated Utility Margin(1)
$ 11.6 
(1) Non-GAAP financial measure. See “Non-GAAP Financial Measures” below.

Lower electric retail volumes were driven by unfavorable weather in Montana and South Dakota impacting residential demand and lower commercial demand, partly offset by customer growth. Lower natural gas retail volumes were driven by unfavorable weather in Montana and South Dakota impacting residential and commercial demand.

  Three Months Ended March 31,
  2024 2023 Change % Change
($ in millions)
Operating Expenses (excluding fuel, purchased supply and direct transmission expense)        
Operating and maintenance $ 54.2  $ 55.9  $ (1.7) (3.0) %
Administrative and general 40.4  34.7  5.7  16.4 
Property and other taxes 47.2  49.2  (2.0) (4.1)
Depreciation and depletion 56.7  53.2  3.5  6.6 
Total Operating Expenses (excluding fuel, purchased supply and direct transmission expense) $ 198.5  $ 193.0  $ 5.5  2.8  %


NorthWestern Reports First Quarter 2024 Financial Results
April 25, 2024
Page 8

Consolidated operating expenses, excluding fuel, purchased supply and direct transmission expense, were $198.5 million for the three months ended March 31, 2024, as compared with $193.0 million for the three months ended March 31, 2023. Primary components of the change include the following (in millions):
Operating Expenses
2024 vs. 2023
Operating Expenses (excluding fuel, purchased supply and direct transmission expense) Impacting Net Income
Higher depreciation expense due to plant additions and higher depreciation rates $ 3.5 
Litigation outcome (Pacific Northwest Solar) 2.4 
Impairment of alternative energy storage investment 2.2 
Higher labor and benefits(1)
1.6 
Higher insurance expense 0.5 
Higher property and other taxes not recoverable within trackers 0.4 
Lower expenses at our electric generation facilities (2.6)
Other 0.2 
Change in Items Impacting Net Income 8.2 
Operating Expenses Offset Within Net Income
Lower property and other taxes recovered in trackers, offset in revenue (2.4)
Pension and other postretirement benefits, offset in other income(1)
(0.9)
Higher operating and maintenance expenses recovered in trackers, offset in revenue 0.4 
Higher deferred compensation, offset in other income 0.2 
Change in Items Offset Within Net Income (2.7)
Increase in Operating Expenses (excluding fuel, purchased supply and direct transmission expense) $ 5.5 
(1) In order to present the total change in labor and benefits, we have included the change in the non-service cost component of our pension and other postretirement benefits, which is recorded within other income on our Condensed Consolidated Statements of Income. This change is offset within this table as it does not affect our operating expenses

We estimate property taxes throughout each year, and update those estimates based on valuation reports received from the Montana Department of Revenue. Under Montana law, we are allowed to track the increases and decreases in the actual level of state and local taxes and fees and adjust our rates to recover the increase or decrease between rate cases less the amount allocated to Federal Energy Regulatory Commission-jurisdictional customers and net of the associated income tax benefit.

Consolidated operating income for the three months ended March 31, 2024 was $102.1 million as compared with $96.0 million in the same period of 2023. This increase was primarily driven by new base rates resulting from the Montana and South Dakota rate reviews, higher transmission revenues, and higher Montana property tax tracker collections, partly offset by lower electric and natural gas retail volumes, higher non-recoverable Montana electric supply costs, higher depreciation and depletion expense, and higher operating, administrative and general expenses.

Consolidated interest expense was $31.0 million for the three months ended March 31, 2024 as compared with $28.0 million for the same period of 2023. This increase was due to higher interest on long term debt partly offset by lower interest on our revolving credit facilities and higher capitalization of Allowance for Funds Used During Construction (AFUDC).

Consolidated other income was $4.3 million for the three months ended March 31, 2024 as compared with $4.7 million for the same period of 2023. This decrease was primarily due to a $2.5 million non-cash impairment of an alternative energy storage equity investment and an increase in the non-service component of pension expense, partly offset by a $2.3 million reversal of a previously expensed Community Renewable Energy Project penalty due to a favorable legal ruling and higher capitalization of AFUDC.


NorthWestern Reports First Quarter 2024 Financial Results
April 25, 2024
Page 9

Consolidated income tax expense was $10.3 million for the three months ended March 31, 2024 as compared to an income tax benefit of $10.2 million for the same period of 2023. Our effective tax rate for the three months ended March 31, 2024 was 13.7% as compared with 14.1% for the same period in 2023.

The following table summarizes the differences between our effective tax rate and the federal statutory rate ($ in millions):
Three Months Ended March 31,
2024 2023
Income Before Income Taxes $ 75.4  $ 72.7 
Income tax calculated at federal statutory rate 15.8  21.0  % 15.3  21.0  %
Permanent or flow-through adjustments:
State income tax, net of federal provisions 0.6  0.9  1.0  1.3 
Flow-through repairs deductions (6.1) (8.2) (5.8) (8.0)
Production tax credits (3.0) (4.0) (3.2) (4.4)
Amortization of excess deferred income tax (0.4) (0.5) (0.8) (1.1)
Plant and depreciation flow-through items 3.1  4.1  0.7  0.9 
Share-based compensation 0.3  0.4  0.4  0.5 
Reduction to previously claimed alternative minimum tax credit —  —  3.2  4.4 
Other, net 0.0  0.0  (0.6) (0.5)
(5.5) (7.3) (5.1) (6.9)
Income tax expense $ 10.3  13.7  % $ 10.2  14.1  %

We compute income tax expense for each quarter based on the estimated annual effective tax rate for the year, adjusted for certain discrete items. Our effective tax rate typically differs from the federal statutory tax rate primarily due to the regulatory impact of flowing through federal and state tax benefits of repairs deductions, state tax benefit of accelerated tax depreciation deductions (including bonus depreciation when applicable) and production tax credits.

Consolidated net income for the three months ended March 31, 2024 was $65.1 million as compared with $62.5 million for the same period in 2023. This increase was primarily due to new base rates resulting from the Montana and South Dakota rate reviews, higher transmission revenues, and higher Montana property tax tracker collection, partly offset by lower electric and natural gas retail volumes, higher non-recoverable Montana electric supply costs, higher depreciation and depletion expense, higher operating, maintenance, and administrative expenses, and higher interest expense.

LIQUIDITY AND OTHER CONSIDERATIONS

Liquidity and Capital Resources

As of March 31, 2024, our total net liquidity was approximately $418.2 million, including $4.2 million of cash and $414.0 million of revolving credit facility availability with no letters of credit outstanding. This compares to total net liquidity one year ago at March 31, 2023 of $363.7 million.


NorthWestern Reports First Quarter 2024 Financial Results
April 25, 2024
Page 10

Earnings Per Share

Basic earnings per share are computed by dividing earnings applicable to common stock by the weighted average number of common shares outstanding for the period. Diluted earnings per share reflect the potential dilution of common stock equivalent shares that could occur if unvested shares were to vest. Common stock equivalent shares are calculated using the treasury stock method, as applicable. The dilutive effect is computed by dividing earnings applicable to common stock by the weighted average number of common shares outstanding plus the effect of the outstanding unvested restricted stock and performance share awards. Average shares used in computing the basic and diluted earnings per share are as follows:
Three Months Ended
March 31, 2024 March 31, 2023
Basic computation 61,265,967  59,776,195 
Dilutive effect of:
Performance share awards(1)
43,652  13,009 
Diluted computation 61,309,619  59,789,204 

(1) Performance share awards are included in diluted weighted average number of shares outstanding based upon what would be issued if the end of the most recent reporting period was the end of the term of the award.

As of March 31, 2024, there were 54,182 shares from performance and restricted share awards which were antidilutive and excluded from the earnings per share calculations, compared to 69,853 shares as of March 31, 2023.



[The remainder of page is intentionally left blank]


NorthWestern Reports First Quarter 2024 Financial Results
April 25, 2024
Page 11
Adjusted Non-GAAP Earnings

We reported GAAP earnings of $1.06 per diluted share for the three months-ended March 31, 2024 and $1.05 per diluted share for the same period in 2023. Adjusted Non-GAAP earnings per diluted share for the same periods are $1.09 and $1.05, respectively. A reconciliation of items factored into our Adjusted Non-GAAP diluted earnings are summarized below. The amount below represents a non-GAAP measure that may provide users of this data with additional meaningful information regarding the impact of certain items on our expected earnings. More information on this measure can be found in the "Non-GAAP Financial Measures" section below.

(in millions, except EPS)
Three Months Ended March 31, 2024
Pre-tax
Income
Net(1)
Income
Diluted
EPS
2024 Reported GAAP $75.4 $65.1 $1.06
Non-GAAP Adjustments:
Unfavorable weather as compared to normal
1.2  0.9  0.01 
Impairment of alternative energy storage investment 4.7  3.5  0.06 
Community Renewable Energy Project penalty (not tax deductible) (2.3) (2.3) (0.04)
2024 Adj. Non-GAAP $79.0 $67.2 $1.09
Three Months Ended March 31, 2023
Pre-tax
Income
Net(1)
Income
Diluted
EPS
2023 Reported GAAP $72.7 $62.5 $ 1.05 
Non-GAAP Adjustments:
Favorable weather as compared to normal
(3.6) (2.7) (0.05)
Previously claimed AMT credit —  3.2  0.05 
2023 Adj. Non-GAAP $69.1 $63.0 $1.05
(1) Income tax rate on reconciling items assumes blended federal plus state effective tax rate of 25.3%.

Company Hosting Earnings Webcast

NorthWestern will also host an investor earnings webcast on Friday, April 26, 2024, at 3:00 p.m. Eastern time to review its financial results for the quarter ending March 31, 2024. To register for the webcast, please visit www.northwesternenergy.com/earnings-registration. After registration, a link to access the event will be emailed to the address provided. Please note that a unique and valid email address is required for each attendee to access the webinar. Please go to the site at least 10 minutes in advance of the webinar to register. An archived webcast will be available shortly after the event and remain active for one year.



NorthWestern Reports First Quarter 2024 Financial Results
April 25, 2024
Page 12


Notice of Virtual Annual Stockholders Meeting

The virtual Annual Stockholders Meeting will be held on Friday, April 26, 2024, at 11:00 am Eastern Time. A virtual Annual Meeting enables our stockholders — regardless of size, resources, or physical location — to participate in the meeting at no cost. We are committed to ensuring that stockholders will be afforded the same rights and opportunities to participate at our virtual meeting as they would in person.

The Annual Meeting will be webcast live and can be accessed by visiting www.virtualshareholdermeeting.com/NWE2024 To participate in the meeting, please go to the site at least 10 minutes in advance of the meeting and follow the check-in procedures.


NorthWestern Energy - DELIVERING A BRIGHT FUTURE

NorthWestern Energy Group, Inc., doing business as NorthWestern Energy, provides essential energy infrastructure and valuable services that enrich lives and empower communities while serving as long-term partners to our customers and communities. We work to deliver safe, reliable, and innovative energy solutions that create value for customers, communities, employees, and investors. We do this by providing low-cost and reliable service performed by highly-adaptable and skilled employees. We provide electricity and / or natural gas to approximately 775,300 customers in Montana, South Dakota, Nebraska, and Yellowstone National Park. Our operations in Montana and Yellowstone National Park are conducted through our subsidiary, NW Corp, and our operations in South Dakota and Nebraska are conducted through our subsidiary, NWE Public Service. We have provided service in South Dakota and Nebraska since 1923 and in Montana since 2002.

Non-GAAP Financial Measures

This press release includes financial information prepared in accordance with GAAP, as well as other financial measures, such as Utility Margin, Adjusted Non-GAAP pretax income, Adjusted Non-GAAP net income and Adjusted Non-GAAP Diluted EPS that are considered “non-GAAP financial measures.” Generally, a non-GAAP financial measure is a numerical measure of a company’s financial performance, financial position or cash flows that excludes (or includes) amounts that are included in (or excluded from) the most directly comparable measure calculated and presented in accordance with GAAP.

We define Utility Margin as Operating Revenues less fuel, purchased supply and direct transmission expense (exclusive of depreciation and depletion) as presented in our Consolidated Statements of Income. This measure differs from the GAAP definition of Gross Margin due to the exclusion of Operating and maintenance, Property and other taxes, and Depreciation and depletion expenses, which are presented separately in our Consolidated Statements of Income. A reconciliation of Utility Margin to Gross Margin, the most directly comparable GAAP measure, is included in the press release above.

Management believes that Utility Margin provides a useful measure for investors and other financial statement users to analyze our financial performance in that it excludes the effect on total revenues caused by volatility in energy costs and associated regulatory mechanisms. This information is intended to enhance an investor's overall understanding of results. Under our various state regulatory mechanisms, as detailed below, our supply costs are generally collected from customers. In addition, Utility Margin is used by us to determine whether we are collecting the appropriate amount of energy costs from customers to allow for recovery of operating costs, as well as to analyze how changes in loads (due to weather, economic or other conditions), rates and other factors impact our results of operations. Our Utility Margin measure may not be comparable to that of other companies' presentations or more useful than the GAAP information provided elsewhere in this report.



NorthWestern Reports First Quarter 2024 Financial Results
April 25, 2024
Page 13
Management also believes the presentation of Adjusted Non-GAAP pre-tax income, Adjusted Non-GAAP net income and Adjusted Non-GAAP Diluted EPS is more representative of normal earnings than GAAP pre-tax income, net income and EPS due to the exclusion (or inclusion) of certain impacts that are not reflective of ongoing earnings. The presentation of these non-GAAP measures is intended to supplement investors' understanding of our financial performance and not to replace other GAAP measures as an indicator of actual operating performance. Our measures may not be comparable to other companies' similarly titled measures.

Special Note Regarding Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, including, without limitation, the information under "Reconciliation of Non-GAAP Items." Forward-looking statements involve risks and uncertainties, which could cause actual results or outcomes to differ materially from those expressed. We caution that while we make such statements in good faith and believe such statements are based on reasonable assumptions, including without limitation, management's examination of historical operating trends, data contained in records and other data available from third parties, we cannot assure you that we will achieve our projections. Factors that may cause such differences include, but are not limited to:

•adverse determinations by regulators, as well as potential adverse federal, state, or local legislation or regulation, including costs of compliance with existing and future environmental requirements, and wildfire damages in excess of liability insurance coverage, could have a material effect on our liquidity, results of operations and financial condition;
•the impact of extraordinary external events and natural disasters, such as a wide-spread or global pandemic, geopolitical events, earthquake, flood, drought, lightning, weather, wind, and fire, could have a material effect on our liquidity, results of operations and financial condition;
•acts of terrorism, cybersecurity attacks, data security breaches, or other malicious acts that cause damage to our generation, transmission, or distribution facilities, information technology systems, or result in the release of confidential customer, employee, or company information;
•supply chain constraints, recent high levels of inflation for product, services and labor costs, and their impact on capital expenditures, operating activities, and/or our ability to safely and reliably serve our customers;
•changes in availability of trade credit, creditworthiness of counterparties, usage, commodity prices, fuel supply costs or availability due to higher demand, shortages, weather conditions, transportation problems or other developments, may reduce revenues or may increase operating costs, each of which could adversely affect our liquidity and results of operations;
•unscheduled generation outages or forced reductions in output, maintenance or repairs, which may reduce revenues and increase operating costs or may require additional capital expenditures or other increased operating costs; and
•adverse changes in general economic and competitive conditions in the U.S. financial markets and in our service territories.

Our 2023 Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, reports on Form 8-K and other Securities and Exchange Commission filings discuss some of the important risk factors that may affect our business, results of operations and financial condition. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Investor Relations Contact:                Media Contact:
Travis Meyer (605) 978-2967                Jo Dee Black (866) 622-8081
travis.meyer@northwestern.com                jodee.black@northwestern.com

EX-99.2 3 exh992annmtgpres24.htm EX-99.2 ANNUAL MEETING PRESENTATION 2024 exh992annmtgpres24
Annual Meeting of Shareholders April 26, 2024 1


 
NWE’s President & CEO – Brian Bird 2 Brian Bird • Current position since January 2023. • President & Chief Operating Officer 2021-2022 • Vice President & Chief Financial Officer 2003-2021 • Board member since January 2023. • 25-plus years energy and utility industry experience. • Serves on Board of Directors for the following organizations: Energy Insurance Mutual, Feeding South Dakota, Sioux Empire United Way (2021 Campaign Chair), North Central Electric Association (Past President), University of Idaho Utility Executive Course (former board member). • Former CFO and Principal of Insight Energy, VP and Treasurer of NGR Energy, and held financial positions with the following companies: Land O’ Lakes, Northwest Airlines, Minnesota Viking Ventures, and Deluxe Corporation. • Earned an MBA in Finance from the University of Minnesota and double major undergraduate degrees in Accounting and Finance from the University of Wisconsin – Eau Claire. Holds a Certified Public Accounting certificate.


 
Thank You and Farewell to Dana 3 “In February, Dana Dykhouse announced he would not be seeking re-election to our Board at the end of his annual term, effective today. Dana has served on our Board for the last 15 years; most recently as our independent Board Chair and as the chair of the Human Resources Committee for many years prior to that. His leadership has greatly contributed to the success of this Company, and in turn, for its shareholders, customers, and employees. His insight, knowledge, and guidance will be missed. We are grateful to have had his service over these past years. Dana, we cannot thank you enough.” Brian Bird, CEO


 
Experienced & Engaged Board of Directors 4 Britt Ide • Nominating & Governance, HR • Independent • Joined April 2017 Anthony Clark • Nominating & Governance, HR • Independent • Joined December 2016 Dana Dykhouse • Chairman • Independent • Joined January 2009 Jan Horsfall • SETO (chair), Audit • Independent • Joined April 2015 Brian Bird • President & Chief Executive Officer • Non-independent • Joined January 2023 Jeff Yingling • Nominating & Governance (Chair), Audit • Independent • Joined October 2019 Linda Sullivan • Audit (Chair), SETO • Independent • Joined April 2017 Mahvash Yazdi • HR (Chair), SETO • Independent • Joined December 2019 Kent Larson • SETO, Audit • Independent • Joined July 2022 Sherina Edwards • Nominating & Governance, HR • Independent • Joined April 2023


 
Strong Executive Team 5 Brian Bird • President and Chief Executive Officer • Current position since 2023 Crystal Lail • Vice President and Chief Financial Officer • Current position since 2021 (formerly VP and Chief Accounting Officer ’20-’21) Michael Cashell • Vice President – Transmission • Current Position since 2011 Cynthia Fang • Vice President – Regulatory • Current position since 2023 Shannon Heim • Vice President and General Counsel • Current position since 2023 Bobbi Schroeppel • Vice President – Customer Care, Communications and Human Resources • Current Position since 2002 Bleau LaFave • Vice President – Asset Management & Business Development • Current position since June 2023 (formerly Director of Long-Term Resources) Jason Merkel • Vice President – Distribution • Current Position since 2022 John Hines • Vice President – Supply/Montana Affairs • Current Position since 2011 Jeanne Vold • Vice President – Technology • Current Position since 2021 (former Business Technology Officer ’12- ’21)


 
NWE’s Auditors – Deloitte & Touche LLP 6 • Independent registered public accounting firm • Deloitte provides the following services for more than 20 industries: • Risk & Financial Advisory • Audit & Assurance • Consulting • Tax • Merger & Acquisition • Artificial Intelligence and Analytics • Cloud • Deloitte and its subsidiaries have 146,000 professionals


 
NWE’s Board Chair 7 Dana Dykhouse • Director since January 30, 2009. • Chief Executive Officer of First PREMIER Bank in Sioux Falls, South Dakota. • Serves on the boards of directors for Junior Achievement of South Dakota, the South Dakota State University Athletic Champions Council, the Sanford Health Board of Trustees, Sanford Underground Research Facility, Build Dakota Scholarships (Board Chair), Freedom Scholarships (Board Chair), and Sioux Falls Sports Authority (Board Chair). • Selected as the 2022 Agribusiness Citizen of the Year by the Agribusiness Division of the Greater Sioux Falls (SD) Chamber of Commerce. • Resides in Sioux Falls, SD. He is a graduate of South Dakota State University. Meeting Agenda • Call to Order • Secretary’s Report • Declaration of Quorum • Statement of Business • Voting • Company Presentation • Shareholder Questions • Report of Preliminary Voting Results • Adjournment


 
Corporate Secretary’s Report 8 Report • Affidavit of distribution for the proxy materials • Registered holders of common stock of the Company • Establishment of a quorum


 
Items of Business to be Considered 9 Election of Directors • Our Board is nominating nine people to serve as directors for one year. Ratification of Deloitte & Touche LLP, as Independent Registered Public Accounting Firm for 2024 • Our Audit, Finance and Risk Committee oversees the integrity of our accounting and financial reporting, and auditing processes. To assist with those responsibilities, the committee has appointed Deloitte & Touche LLP as our independent registered public accounting firm to audit our financial statements for 2024. Advisory Vote to Approve Named Executive Officer Compensation • Our Board will consider the guidance received by the say-on-pay vote when determining executive pay for the remainder of 2024 and beyond. Proposal No. 1 Proposal No. 2 Proposal No. 3


 
Electronic Voting 10 • If you have not voted: Please use the virtual meeting voting platform to cast your vote now. • If you previously voted, but want to change your vote: Please use the virtual meeting voting platform to cast your new vote now.


 
Forward Looking Statements 11 Forward Looking Statements During the course of this presentation, there will be forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements often address our expected future business and financial performance, and often contain words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” or “will.” The information in this presentation is based upon our current expectations as of the date of this document unless otherwise noted. Our actual future business and financial performance may differ materially and adversely from our expectations expressed in any forward-looking statements. We undertake no obligation to revise or publicly update our forward-looking statements or this presentation for any reason. Although our expectations and beliefs are based on reasonable assumptions, actual results may differ materially. The factors that may affect our results are listed in certain of our press releases and disclosed in the Company’s 10-K and 10-Q along with other public filings with the SEC. NorthWestern Energy Group, Inc. dba: NorthWestern Energy Ticker: NWE Trading on Nasdaq www.northwesternenergy.com Corporate Office 3010 West 69th Street Sioux Falls, SD 57108 (605) 978-2900 Investor Relations Officer Travis Meyer (605) 978-2967 travis.meyer@northwestern.com Company Information Brian Bird President & CEO


 
Guiding Principles 12


 
NWE – An Investment for the Long Term 13 • Approved Montana electric & natural gas and South Dakota electric rate reviews aid earnings, cash flow, and balance sheet strength • History of consistent annual dividend growth • 100% pure electric & natural gas utility with over 100 years of operating history • Solid economic indicators in service territory • Diverse electric supply portfolio ~55% hydro, wind & solar Pure Electric & Gas Utility Solid Utility Foundation Earnings & Cash Flow Attractive Future Growth Prospects Financial Goals & Metrics Best Practices Corporate Governance • Residential electric & gas rates below national average • Solid system reliability • Low leaks per 100 miles of pipe • Solid JD Power Overall Customer Satisfaction scores • Disciplined maintenance capital investment program focus on reliability, capacity, asset life and compliance • Further opportunity for energy supply investment to meet significant capacity shortfalls • Target 4%-6% EPS growth plus dividend yield to provide competitive total return • Target dividend long-term payout ratio of 60%-70% • Target debt to capitalization ratio of 50%-55% with liquidity of $100 million or greater 5th Best Governance Score Recognized as one of America’s Greatest Workplaces


 
About Our Company 14 775,300 Customers 1,573 Employees 337 Communities in Montana and South Dakota with electric service MT – 221 (127 electric only / 94 combo) SD – 116 (75 electric only / 41 combo) 202 Communities in Montana, South Dakota and Nebraska with gas service MT – 118 (24 gas only / 94 combo) SD – 80 (39 gas only / 41 combo) NE – 4 gas communities “Everything works – and will continue to work – as long as we have electricity. It’s what keeps the lights on, the oxygen flowing, the information going. Everything is the grid, the grid, the grid.” - Peggy Noonan Wall Street Journal Columnist


 
About NorthWestern 15 Montana Operations Electric 405,500 customers 127 electric only communities and 94 combo communities 25,274 miles – transmission & distribution lines 887 MW maximum capacity owned power generation Natural Gas 212,100 customers 24 gas only communities and 94 combo communities 7,390 miles of transmission and distribution pipeline 17.85 Bcf of gas storage capacity Own 31.5 Bcf of proven natural gas reserves Nebraska Operations Natural Gas 43,100 customers 4 communities 826 miles of distribution pipeline Data as of 12/31/2023 South Dakota Operations Electric 64,800 customers 75 electric only communities and 41 combo communities 3,675 miles – transmission & distribution lines 446 MW nameplate owned power generation Natural Gas 49,800 customers 39 gas only communities and 41 combo communities 1,802 miles of transmission and distribution pipeline


 
9%-11% Total Growth 11%+ Total Growth Incremental Opportunities: 6% + EPS Growth ~5% Dividend Yield Base Capital Plan: 4%-6% EPS Growth  FERC Transmission  Incremental generating capacity (subject to successful resource procurement bids)  Qualifying Facility and / or Power Purchase Agreement buyouts  Electrification supporting economic development Nearly $2.5 billion of highly executable and low-risk capital investment forecasted over the next five years. This investment is expected to drive annualized earnings and rate base growth of approximately 4% - 6%. See slide titled “Affirming Guidance and Growth Rate Targets” for additional information. + The NorthWestern Value Proposition + 16 = =


 
NorthWestern’s Combo Advantage 17 • Investment in production*, transmission & distribution • Extreme winters necessitate economical gas heating • Energy Choice (Ban the Ban) laws in MT & SD • Access to low & less volatile natural gas pricing • AECO & Henry Hub (Ventura) *Proven reserves only, no exploration  Combination electric & natural gas provider in Montana & South Dakota • Targeting best-in-class Customer Experience • Opportunity to invest in critical Capacity expansion (supply & transmission) • Continued Grid Evolution to improve resiliency and enhance wildfire mitigation efforts • Transforming our Digital Platform to enhance cyber-security & technology solutions  Natural hedge between natural gas to electric conversions  Primarily residential with commercial & industrial customers across many industries • Investment in generation, transmission & distribution • Highly diverse & carbon-free electric supply portfolio • Broad footprint spanning multiple reliability & transmission regions / organizations • Growing regional capacity deficit requiring investment ElectricNatural Gas


 
A Diversified Electric and Gas Utility 18 NorthWestern’s ‘80/20’ rules: Approximately 80% Electric and 80% Montana. Over $4.8 billion of rate base investment to serve our customers Data as reported in our 2023 10-K (1) Utility Margin is a non-GAAP Measure. See appendix for additional disclosure. * Reflects settled filings in Montana and South Dakota. ($Millions) 1 1


 
Highly Carbon-Free Portfolio 19 2023 Delivered megawatt hours (percent carbon-free) NorthWestern: 55% National Average: 41% Based on 0wned and long-term contracted resources Source: U.S. Energy Information Administration – form EIA.gov Table 7.2b Electric Net Generation: U.S. Electric Power Sector 2023 Note: NorthWestern does not own all the renewable energy certificates (RECs) generated by contracted wind, and periodically sells its own RECs with proceeds benefiting retail customers. Accordingly, we cannot represent that 100% of carbon-free energy in the portfolio was delivered to our customers. Black Eagle Power House Beethoven Wind Farm


 
Strong Utility Foundation 20 Solid and generally improving JD Power Overall Customer Satisfaction Scores Solid electric system reliability Residential rates below national average* Better than average natural gas leaks per mile *NWE rates as of 7/1/2023 (Electric) and December 2023 (Natural Gas) Electric source: Edison Electric Institute Typical Bills and Average Rates Report, Summer (July) 2023 Natural Gas source: US EIA - Monthly residential supply and delivery rates as of December 2023


 
Hard Assets Providing Real Value 21 Compound Annual Growth Rates (CAGR) 2009 – 2023 Net PPE (Gross Property Plant and Equipment less Accumulated Depreciation): 8.35% Market Cap (Equity shares outstanding times stock price): 8.97% Enterprise Value (Market Cap plus debt outstanding): 8.20% We believe continued investment in our system to provide safe, reliable, affordable and environmentally responsible energy service for our customers will provide ongoing value for our investors.


 
Maintaining Affordability for Our Customers 22 NorthWestern’s typical electric and natural gas bills are below national average even considering the significant burden of Montana property tax increases and recent severe price pressures, especially for market prices of energy, that have impacted customer rates. ** Electric - EEI Typical Bills and Average Summer and Winter Rates Report (2008-2023) *** Natural Gas - EIA U.S. Price of Natural Gas Delivered to Residential Customers (2008- Nov. 2023)


 
$2.5 billion of highly-executable and low-risk capital investment Regulated Utility Five-Year Capital Forecast 23


 
Best Practices Governance 24 America’s Most Responsible Companies Recognized by Newsweek as one of the most responsible companies in 2023. One of only eleven EEI member utilities selected. Board of Directors Executive Team 5th Best Score Among 50 Publicly Traded North American Utility and Power Companies by Moody’s Investment Services for Best Governance Practices. Diverse Leadership 2023 CEO Pay Ratio to Average Employee Salary NWE 23:1 U.S. Utilities 12 Member Peer Average in ‘22 Group Average in ‘22 66:1 40:1 Performance-Based CEO Pay to Peers1 75% Recent Governance Recognition America’s Greatest Workplaces Recognized by Newsweek as one of America’s greatest workplaces in 2023. 20 / 20 – Women on Boards Recognized for gender diversity on its board of directors by 2022 Women on Boards. Currently four of the company’s ten directors are female. Edison Electric Institute Emergency Response Award recipient Recognized for our restoration response for both the May 2022 derecho in South Dakota and the historic flooding in Montana & Yellowstone National Park in June 2022. 1) Peer data based on 2022 pay


 
Montana Wildfire Mitigation Plan 25 Reduction of Ignition Potential System and Environmental Monitoring Enhanced Vegetation Maintenance Enriched Public Communication and Outreach  Former plan filed in 2022 with the Montana general rate review • Approved settlement provides enhancement to former wildfire mitigation efforts by allowing incremental operating expense of up to approximately $95 million over a five-year period for future recovery.  Key elements of the plan, driven by risk analysis include: • Situational Awareness • Operational Practice • System Preparedness • Vegetation Management • Public Communication NorthWestern’s Public Safety Power Shutoff (PSPS) plan is expected to be formalized and available for implementation for the 2024 Montana wild fire season (second quarter). Our operational practice includes situationally performing power shutdowns and adjusting system operating protocols during periods of heightened wildfire risk. Power shutdown considerations include environmental conditions, system performance and mitigating any potential impacts of an outage to customers and emergency services.


 
2023 - Year in Review 26 Recognized by Newsweek as one of “America’s Most Responsible Companies” Operational performance • One of our best safety years on record! • Maintained safe and reliable service while reaching new all-time system peaks for both electric (Montana & South Dakota) and natural gas (Montana & Nebraska) systems in 2023. • Best electric reliability performance for System Average Interruption Duration Index (SAIDI) excluding major events days (MED’s) at 88.8 minutes, 17% better than our previous record in 2016 and placing us in the first quartile among other utilities. • Recognized by Newsweek as America’s Greatest Workplaces as well as America’s Most Responsible Companies in 2023.  Regulatory execution • Unanimous approval of multi-party rate review settlements in Montana (electric & natural gas) and South Dakota (electric).  Safely completed a record level of capital investment • Over $560 million of capital work completed in 2023.  Managing risk • Completed holding company reorganization on Jan. 1, 2024. • Announced zero-dollar acquisition of 222 megawatts of Colstrip capacity required to meet customer capacity requirements through 2029.  Commitment to sustainability • Affirmed our Net Zero by 2050 target.  Celebrated 100 Powerful Years!


 
Conclusion Pure Electric & Gas Utility Solid Utility Foundation Best Practices Corporate Governance Attractive Future Growth Prospects Strong Earnings & Cash Flows 27


 
Question and Answer 28 • Please submit questions through the virtual annual meeting website. • We will edit profanity or other inappropriate language. • Questions must: • Be pertinent to meeting matters • Be appropriate • Comply with the meeting rules of conduct • We will answer as many questions as time permits. We will edit profanity or other inappropriate language. Questions must: • be pertinent to meeting matters. • comply with the meeting rules of conduct.


 
Preliminary Results 29 1. Election of Directors 2. Ratification of Deloitte & Touche LLP, as Independent Registered Public Accounting Firm for 2024 3. Advisory Vote to Approve Named Executive Officer Compensation   


 
Thank youDelivering a bright future 30


 
EX-99.3 4 exh993earnpres24q1.htm EX-99.3 EARNINGS CALL PRESENTATION Q1 2024 exh993earnpres24q1
2024 First Quarter Earnings Webcast April 26, 2024 18-K April 26, 2024


 
NorthWestern Energy 2 Forward Looking Statements During the course of this presentation, there will be forward- looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements often address our expected future business and financial performance, and often contain words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” or “will.” The information in this presentation is based upon our current expectations as of the date of this document unless otherwise noted. Our actual future business and financial performance may differ materially and adversely from our expectations expressed in any forward-looking statements. We undertake no obligation to revise or publicly update our forward-looking statements or this presentation for any reason. Although our expectations and beliefs are based on reasonable assumptions, actual results may differ materially. The factors that may affect our results are listed in certain of our press releases and disclosed in the Company’s 10-K and 10-Q along with other public filings with the SEC.


 
Recent Highlights • Reported GAAP diluted EPS of $1.06 o Non-GAAP diluted EPS of $1.091 • Affirming 2024 diluted EPS guidance of $3.42 - $3.62 • Affirming long-term (5 year) rate base and earnings per share growth rates targets of 4% - 6%2 • Completed debt financing needed for 2024 • Dividend Declared: $0.65 per share payable June 28, 2024 to shareholders of record as of June 14, 2024 Montana Electric and Gas Rate Review Filings Anticipated in third quarter of 2024 • Montana electric to include prudence review of Yellowstone County Generating Station Wildfire Mitigation Plan • Expect to release in May 2024 – Includes our new Public Safety Power Shutoff process. The plan recognizes and addresses the unique needs of our customers, communities, and first responders. 1.) See reconciliation of Non-GAAP adjustments on page 9 and “Non-GAAP Financial Measures” in appendix 2.) Based on 2022 adjusted non-GAAP earnings of $3.18 per diluted share and 2022 estimated rate base of $4.54 billion 3


 
9%-11% Total Growth 11%+ Total Growth Incremental Opportunities: 6% + EPS Growth ~5% Dividend Yield Base Capital Plan: 4%-6% EPS Growth  FERC Transmission  Incremental generating capacity (subject to successful resource procurement bids)  Qualifying Facility and / or Power Purchase Agreement buyouts  Electrification supporting economic development Nearly $2.5 billion of highly executable and low-risk capital investment forecasted over the next five years. This investment is expected to drive annualized earnings and rate base growth of approximately 4% - 6%. See slide titled “Strong Growth Outlook” for additional information. + The NorthWestern Value Proposition + 4 = =


 
First Quarter 2024 Financial Results 5 1.) See reconciliation of Non-GAAP adjustments on page 9 and “Non-GAAP Financial Measures” in appendix First Quarter Net Income vs Prior Period •GAAP: 2.6 million or 4.2% •Non-GAAP1: 4.2 million or 6.7% First Quarter EPS vs Prior Period •GAAP: $0.01 or 1.0% •Non-GAAP1: $0.04 or 3.8%


 
(in millions except per share amounts) 2024 2023 Variance % Variance Operating Revenues 475.3$ 454.5$ 20.8$ 4.6% 174.7 165.5 9.2 5.6% Utility Margin 300.6 289.0 11.6 4.0% Operating Expenses Operating and maintenance 54.2 55.9 (1.7) (3.0%) Administrative and general 40.4 34.7 5.7 16.4% Property and other taxes 47.2 49.2 (2.0) (4.1%) Depreciation and depletion 56.7 53.2 3.5 6.6% Total Operating Expenses 198.5 193.0 5.5 2.8% Operating Income 102.1 96.0 6.1 6.4% Interest expense (31.0) (28.0) (3.0) (10.7%) Other income, net 4.3 4.7 (0.4) (8.5%) Income Before Taxes 75.4 72.7 2.7 3.7% Income tax expense (10.3) (10.2) (0.1) (1.0%) Net Income 65.1$ 62.5$ 2.6$ 4.2% Effective Tax Rate 13.7% 14.1% (0.4%) Diluted Shares Outstanding 61.3 59.8 1.5 2.5% Diluted Earnings Per Share $1.06 $1.05 0.01$ 1.0% Dividends Paid per Common Share 0.65$ 0.64$ 0.01$ 1.6% Three Months Ended March 31, Fuel, purchased supply & direct transmission expense (exclusive of depreciation and depletion) 1 First Quarter Financial Results 6 1.) Utility Margin is a non- GAAP Measure. See appendix slide titled “Reconciling Gross Margin to Utility Margin” for additional disclosure.


 
After-tax EPS vs Prior Year First Quarter Earnings Drivers 7 1 2 Improvement in Utility Margin offset mild weather, higher OA&G expense, depreciation, interest expense, and share count dilution. 1.) Utility Margin is a non-GAAP Measure. See appendix slide titled “Reconciling Gross Margin to Utility Margin” for additional disclosure. 2.) See reconciliation of Non-GAAP adjustments on page 9 and “Non- GAAP Financial Measures” in appendix.


 
First Quarter Utility Margin Bridge Pre-tax Millions vs. Prior Year $11.6 million or 4.0% increase in Utility Margin NOTE: Utility Margin is a non- GAAP Measure. See appendix slide titled “Reconciling Gross Margin to Utility Margin” for additional disclosure. 8


 
(1) As a result of the adoption of Accounting Standard Update 2017-07 in March 2018, pension and other employee benefit expense is now disaggregated on the GAAP income statement with portions now recorded in both OG&A expense and Other (Expense) Income lines. To facilitate better understanding of trends in year-over-year comparisons, the non-GAAP adjustment above re- aggregates the expense in OG&A - as it was historically presented prior to the ASU 2017-07 (with no impact to net income or earnings per share). (2) Utility Margin is a non-GAAP Measure. See the slide titled “Reconciling Gross Margin to Utility Margin” for additional disclosure. First Quarter 2024 Non-GAAP Earnings 9 We estimate weather to be a $1.2 million pre-tax detriment as compared to normal and a $4.8 million detriment as compared to first quarter 2023. The adjusted non-GAAP measures presented in the table reflect significant items that are non-recurring or a variance from normal weather, however they should not be considered a substitute for financial results and measures determined or calculated in accordance with GAAP.


 
Credit, Cash flow and Financing Plans 10 Credit Ratings 2024 Financing Plan No equity expected to fund the current 5-year | $2.5 billion capital plan Financing plans (targeting a FFO to Debt ratio > 14%) are expected to maintain our current credit ratings. We expect to pay minimal cash taxes into 2028 due to utilization of our NOL’s and tax credits. Financing plans and are subject to change.


 
Strong Growth Outlook This guidance range is based upon, but not limited to, the following major assumptions: • Normal weather in our service territories; • An effective income tax rate of approximately 12%-14%; and • Diluted average shares outstanding of approximately 61.3 million. 2024 Non-GAAP EPS Guidance1 of $3.42 - $3.62  Affirming long-term (5 Year) expected growth rates • EPS growth of 4% to 6% from 2022 base year of $3.18 Non-GAAP • Rate base growth of 4% to 6% from 2022 base year $4.54 billion • Continued focus on earned returns driven by financial and operational execution  No equity expected to fund the current 5-year | $2.5 billion capital plan • Capital plan is expected to be funded by cash from operations (aided by net operating losses1) and secured debt • Any equity needs would be driven by opportunities incremental to the plan  Targeting FFO > 14% by end of 2024 and beyond  Earnings growth is expected to exceed dividend growth until we return to our targeted 60% to 70% payout ratio. 11 1.) See “2024 Earnings Bridge” in the Appendix for additional detail.


 
$2.5 billion of highly-executable and low-risk capital investment Regulated Utility Five-Year Capital Forecast 12


 
Montana Wildfire Mitigation Plan 13 Reduction of Ignition Potential System and Environmental Monitoring Enhanced Vegetation Maintenance Enriched Public Communication and Outreach  Comprehensive summary of wildfire mitigation activities  Expect to update plan with each electric rate review filing  Deferral treatment for wildfire costs beyond amounts authorized in rates (up to $95 million over 5 years)  Key elements of the plan, driven by risk analysis include: • Situational Awareness • Operational Practice • System Preparedness NorthWestern’s Public Safety Power Shutoff (PSPS) plan is expected to be implemented for the 2024 Montana wild fire season (second quarter). Our operational practice includes situationally performing power shutdowns and adjusting system operating protocols during periods of heightened wildfire risk. Power shutdown considerations include environmental conditions, system performance, and mitigating any potential impacts of an outage to customers and emergency services. • Vegetation Management • Public Communication Distribution 5.9% Transmission 7.3%  Linear line miles of highest risk Montana electric assets


 
Conclusion Pure Electric & Gas Utility Solid Utility Foundation Best Practices Corporate Governance Attractive Future Growth Prospects Strong Earnings & Cash Flows 14 NorthWestern Energy Group, Inc. dba: NorthWestern Energy Ticker: NWE (Nasdaq) www.northwesternenergy.com Corporate Support Office 3010 West 69th Street Sioux Falls, SD 57108 (605) 978-2900 Investor Relations Officer Travis Meyer 605-978-2967 travis.meyer@northwestern.com


 
Appendix: 15


 
16 Disciplined Expense Program Source: FERC Form 1 Reports - 2022 expenses and company filings through S&P Global IQ Electric Non-Fuel O&M excludes fuel and steam costs for power generation, water costs for hydro operations and purchased power cost unless identified in company disclosures, electric employees are allocated by electric rate base weighting to total rate base Per Customer… Per Employee… Per Rate Base… NorthWestern maintains best-in-class expense efficiency among our regional peers. Appendix


 
(1) The revenue requirement associated with the FERC regulated portion of Montana electric transmission and ancillary services are included as revenue credits to our MPSC jurisdictional customers. Therefore, we do not separately reflect FERC authorized rate base or authorized returns. (2) The Montana gas revenue requirement includes a step down which approximates annual depletion of our natural gas production assets included in rate base. (3) For those items marked as "n/a," the respective settlement and/or order was not specific as to these terms. (4) On June 15, 2023, we filed a South Dakota electric rate review filing (2022 test year) with the South Dakota Public Utility Commission Coal Generation Rate Base as a percentage of Total Rate Base Revenue from coal generation is not easily identifiable due to the use of bundled rates in South Dakota and other rate design and accounting considerations. However, NorthWestern is a fully regulated utility company for which rate base is the primary driver for earnings. The data to the left illustrates that NorthWestern only derives approximately 9 -14% of earnings from its jointly owned coal generation rate base. Rate Base & Authorized Return Summary Appendix 17


 
Generation Investment 18 * See NorthWestern Energy Group’s 2023 10-K for additional detail associated with litigation challenging the Yellowstone County Generating Station air quality permit. This litigation could further delay the project and increase costs. Construction of our 175 MW Yellowstone County Generating Station Montana 175 MW Yellowstone County Generating Station natural gas fired facility • Construction started April 2022 • Total cost of $310-$320 million with $267.5M incurred thru 3/31/2024 • Scheduled to be online in Q3 of 2024* 222 MW of Colstrip from Avista • $0 purchase price • Avista retains pre-closing environmental and pension liabilities • Transfer effective 12/31/2025 Filed in April 2023, the plan evaluates alternatives to reliably and affordably to meet customer needs over a 20 year horizon. With the anticipated addition of YCGS and Avista’s transfer of Colstrip, the plan anticipates resource adequacy into 2029. South Dakota Capacity generation in Aberdeen, SD to replace aging generation resources • Construction to start in 2024 • Total cost of $70 million • Scheduled to be completed end of 2025 Filed in September 2022, the plan identifies 43 megawatts as retire and replace candidates. We anticipate filing the next IRP in the summer of 2024. Appendix


 
2024 Earnings Bridge This guidance range is based upon, but not limited to, the following major assumptions: • Normal weather in our service territories; • An effective income tax rate of approximately 12%- 14%; and • Diluted average shares outstanding of approximately 61.3 million. 19 Appendix


 
Colstrip Transfer 20


 
Colstrip Transfer Overview NorthWestern Energy executed an agreement with Avista Corporation (Exit Agreement) for the transfer of Avista’s ownership interests in Colstrip Units 3 and 4. • Effective date of transfer: December 31, 2025 • Generating capacity: 222 MW (bringing our total ownership to 444 MW) • Transfer price: $0.00 • NorthWestern will be responsible for operational and capital costs beginning January 1, 2026. • The agreement does not require approval by the Montana Public Service Commission (MPSC). We expect to work with the MPSC in a future docket for cost recovery in 2026. • NorthWestern will have the right to exercise Avista’s vote with respect to capital expenditures1 between now and 2025 with Avista responsible for its pro rata share2. • Avista will retain its existing environmental and decommissioning obligations through life of plant. • Under the Colstrip Ownership & Operating Agreement, each of the owners will have a 90-day period in which to evaluate the transaction between NorthWestern and Avista to determine whether to exercise their respective right of first refusal. • We filed our Montana Integrated Resource Plan on April 28, 2023. This transaction is expected to satisfy our capacity needs in Montana for at least the next 5 years. 1. Avista retains the vote related to remediation activities. 2. Avista bears its current project share (15%) costs through 2025, other than “Enhancement Work Costs” for which it bears a time-based pro-rata share. Enhancement Work Costs are costs that are not performed on a least-costs basis or are intended to extend the life of the facility beyond 2025. See the Exit Agreement for additional detail. 21 Appendix


 
Colstrip Facility Ownership Overview NorthWestern is actively working with the other owners to resolve outstanding issues, including the associated pending legal proceedings. Additionally, the owners intend to pursue a mutually beneficial reallocation (swap) of megawatts between the two units that would ideally provide NorthWestern with a controlling (> 370 megawatts) share of Unit 4. 22 Appendix


 
Why Colstrip? Reliable  Existing resource, ready to serve our Montana customers. Avoids lengthy planning, permitting and construction of a new facility that would stretch in-service beyond 2026.  Reduces reliance on imported power and volatile markets, providing increased energy independence.  In-state and on-system asset mitigating the transmission constraints we experience importing capacity.  Adds critical long-duration, 24/7 on-demand generation necessary for balancing our existing portfolio. Affordable  222 MW of capacity with no upfront capital costs and stable operating costs going forward. o Equivalent new build would cost in excess of $500 million. o Incremental operating costs are known and reasonable. Resulting variable generation costs represent a 90%+ discount to market prices incurred during December’s polar vortex.  In addition to no upfront capital, low and stably priced mine-mouth coal supply costs. Sustainable  We remain committed to our net zero goal by 2050. This additional capacity, with a remaining life of up to 20 years, helps bridge the interim gap and will likely lead to less carbon post 2040.  Yellowstone County Generating Station is potentially our last natural gas resource addition in Montana.  Partners are committed to evaluate non-carbon long-duration alternative resources for the site.  Keeps the existing plant open and retains its highly skilled jobs vital to the Colstrip community.  Protects existing ownership interests with an ultimate goal of majority ownership of Unit 4. NorthWestern Energy executed an agreement with Avista Corporation for the transfer of Avista’s ownership interests in Colstrip Units 3 & 4. • Effective date of transfer: 12/31/2025 • Generating capacity: 222 MW • Transfer price: $0.00 23 Appendix


 
Why Colstrip? Reduces Risk  We are in a supply capacity crisis due to lack of resource adequacy, with approx. 40% of our customers’ peak needs on the market. This transaction will reduce our need to import expensive capacity during critical times.  Establishes clarity regarding operations past 2025 Washington state legislation deadline.  Reduces PCCAM risk sharing for customers and shareholders. 24 Appendix Bill Headroom  Stable pricing reduces impact of market volatility and high energy prices on customers. Aligned with ‘All of the Above’ energy transition in Montana  Supports our generating portfolio that is nearly 60% carbon-free today.  Provides future opportunity at the site while supporting economic development in Montana.  Agreement considers the appropriate balance of reliability, affordability and sustainability.


 
25 Appendix January 2024 Cold Weather Event - Montana The above charts illustrate our resource nameplate capacity, the actual resource specific contribution of energy, the capacity deficit we faced, and the market price of power during the January 2024 multi-day cold weather event in Montana. As a result of our capacity deficit, we were reliant upon the high and volatile power market a majority of the time to meet customer demand.


 
Our Net-Zero Vision Over the past 100 years, NorthWestern Energy has maintained our commitment to provide customers with reliable and affordable electric and natural gas service while also being good stewards of the environment. We have responded to climate change, its implications and risks, by increasing our environmental sustainability efforts and our access to clean energy resources. But more must be done. We are committed to achieving net zero emissions by 2050. • Committed to achieving net-zero by 2050 for Scope 1 and 2 emissions • Must balance Affordability, Reliability and Sustainability in this transition • No new carbon emitting generation additions after 2035 • Pipeline modernization, enhanced leak detection and development of alternative fuels for natural gas business • Electrify fleet and add charging infrastructure • Carbon offsets likely needed to ultimately achieve net-zero • Please visit www.NorthWesternEnergy.com/NetZero to learn more about our Net Zero Vision. 26 Appendix


 
First Quarter Appendix 27


 
Utility Margin (Q1) (dollars in millions) Three Months Ended March 31, 2024 2023 Variance Electric $ 227.9 $ 217.2 $ 10.7 4.9% Natural Gas 72.7 71.8 0.9 1.3% Total Utility Margin $ 300.6 $ 289.0 $ 11.6 4.0% (1) Utility Margin is a non-GAAP Measure. See appendix slide titled “Reconciling Gross Margin to Utility Margin” for additional disclosure. Increase in utility margin due to the following factors: $ 19.8 New base rates 3.5 Higher transmission revenue due to market conditions 0.9 Montana property tax tracker collections 0.2 Higher Montana natural gas transportation (3.5) Higher non-recoverable Montana electric supply costs due to higher electric supply costs (3.5) Lower natural gas retail volumes (3.2) Lower electric retail volumes (0.1) Other $ 14.1 Change in Utility Margin Impacting Net Income $ (2.4) Lower property & other taxes recovered in revenue, offset in property & other taxes (0.5) Lower revenue from higher production tax credits, offset in income tax expense 0.4 Higher operating expenses recovered in revenue, offset in operating & maintenance expense $ (2.5) Change in Utility Margin Offset Within Net Income $ 11.6 Increase in Utility Margin 28 Appendix


 
Operating Expenses (Q1) Increase in operating expenses due to the following factors: $ 3.5 Higher depreciation expense due to plant additions and higher depreciation rates 2.4 Litigation outcome (Pacific Northwest Solar) 2.2 Non-cash impairment of alternative energy storage investment 1.6 Higher labor and benefits(1) 0.5 Higher insurance expense 0.4 Higher property and other taxes not recoverable within trackers (2.6) Lower expenses at our electric generation facilities 0.2 Other $ 8.2 Change in Operating Expense Items Impacting Net Income (dollars in millions) Three Months Ended March 31, 2024 2023 Variance Operating & maintenance $ 54.2 $ 55.9 $ (1.7) (3.0)% Administrative & general 40.4 34.7 5.7 16.4% Property and other taxes 47.2 49.2 (2.0) (4.1)% Depreciation and depletion 56.7 53.2 3.5 6.6% Operating Expenses $ 198.5 $ 193.0 $ 5.5 2.8% $ (2.4) Lower property and other taxes recovered in trackers, offset in revenue (0.9) Pension and other postretirement benefits, offset in other income(1) 0.4 Higher operating and maintenance expenses recovered in trackers, offset in revenue 0.2 Higher deferred compensation, offset in other income $ (2.7) Change in Operating Expense Items Offset Within Net Income $ 5.5 Increase in Operating Expenses (1) In order to present the total change in labor and benefits, we have included the change in the non- service cost component of our pension and other postretirement benefits, which is recorded within other income on our Condensed Consolidated Statements of Income. This change is offset within this table as it does not affect our operating expenses. 29 Appendix


 
Operating to Net Income (Q1) (dollars in millions) Three Months Ended March 31, 2024 2023 Variance Operating Income $ 102.1 $ 96.0 $ 6.1 6.4% Interest expense (31.0) (28.0) (3.0) (10.7)% Other income, net 4.3 4.7 (0.4) (8.5)% Income Before Taxes 75.4 72.7 2.7 3.7% Income tax expense (10.3) (10.2) (0.1) (1.0)% Net Income $ 65.1 $ 62.5 $ 2.6 4.2% $3.0 million increase in interest expenses was primarily due to higher interest on long term debt partly offset by lower interest on our revolving credit facilities and higher capitalization of AFUDC. $0.4 million decrease in other income, net was primarily due to a non-cash impairment of an alternative energy storage equity investment and an increase in the non-service component of pension expense, partly offset by a reversal of a previously expensed CREP penalty and higher capitalization of AFUDC. $0.1 million increase in income tax expense was primarily due to higher pre-tax income.30 Appendix


 
Tax Reconciliation (Q1) 31 Appendix


 
Segment Results (Q1) (1) Utility Margin is a non-GAAP Measure. See appendix slide titled “Reconciling Gross Margin to Utility Margin” for additional disclosure. 32 Appendix Three Months Ended March 31, 2024 Electric Gas Other Total Operating revenues 343,186$ 132,156$ -$ 475,342$ Fuel, purchased supply & direct transmission* 115,341 59,380 - 174,721 Utility margin 227,845 72,776 - 300,621 Operating and maintenance 40,299 13,883 - 54,182 Administrative and general 27,919 10,046 2,480 40,445 Property and other taxes 36,300 10,869 2 47,171 Depreciation & depletion 47,304 9,439 56,743 Operating income (loss) 76,023 28,539 (2,482) 102,080 Interest expense (24,657) (6,249) (73) (30,979) Other income (expense) 5,461 1,054 (2,196) 4,319 Income tax (expense) benefit (7,283) (3,173) 122 (10,334) Net income (loss) 49,544$ 20,171$ (4,629)$ 65,086$ Three Months Ended March 31, 2023 Electric Gas Other Total Operating revenues 295,308$ 159,234$ -$ 454,542$ Fuel, purchased supply & direct transmission* 78,134 87,358 - 165,492 Utility margin 217,174 71,876 - 289,050 Operating and maintenance 42,413 13,448 - 55,861 Administrative and general 24,968 9,766 14 34,748 Property and other taxes 38,251 10,898 2 49,151 Depreciation & depletion 43,898 9,350 - 53,248 Operating income (loss) 67,644 28,414 (16) 96,042 Interest expense (18,560) (3,251) (6,197) (28,008) Other income 3,366 1,415 (44) 4,737 Income tax benefit (expense) (6,628) 234 (3,847) (10,241) Net income (loss) 45,822$ 26,812$ (10,104)$ 62,530$ * Direct Transmission expense excludes depreciation and depletion (in thousands) 1 1


 
Electric Segment (Q1) (1) Utility Margin is a non-GAAP Measure. See appendix slide titled “Reconciling Gross Margin to Utility Margin” for additional disclosure. 33 Appendix


 
Natural Gas Segment (Q1) 34 Appendix (1) Utility Margin is a non-GAAP Measure. See appendix slide titled “Reconciling Gross Margin to Utility Margin” for additional disclosure.


 
PCCAM Impact by Quarter Qualified Facility Earnings Adjustment Our electric QF liability consists of unrecoverable costs associated with contracts covered under PURPA that are part of a 2002 stipulation with the MPSC and other parties. Risks / losses associated with these contracts are born by shareholders, not customers. Therefore, any mitigation of prior losses and / or benefits of liability reduction also accrue to shareholders.35 Appendix Pretax millions – shareholder (detriment) benefit


 
(dollars in millions) As of March 31, As of December 31, 2024 2023 Cash and cash equivalents 4.2$ 9.2$ Restricted cash 16.2 16.0$ Accounts receivable, net 186.9 212.3$ Inventories 103.8 114.5$ Other current assets 85.7 55.0$ Goodwill 357.6 357.6$ PP&E and other non-current assets 6,879.0 6,836.1$ Total Assets 7,633.4$ 7,600.7$ Payables 96.5 124.3 Other current liabilities 344.7 307.3 Total debt & capital leases 2,775.1 2,793.4 Other non-current liabilities 1,604.0 1,590.3 Shareholders' equity 2,813.0 2,785.3 Total Liabilities and Equity 7,633.4$ 7,600.7$ Capitalization: Total Debt & Capital Leases 2,775.1 2,793.4 Less: Basin Creek Capital Lease (8.0) (8.8) Shareholders' Equity 2,813.0 2,785.3 Total Capitalization 5,580.1$ 5,569.9$ Ratio of Debt to Total Capitalization 49.6% 50.0% Balance Sheet 36 Appendix


 
Reconciling Gross Margin to Utility Margin Management believes that Utility Margin provides a useful measure for investors and other financial statement users to analyze our financial performance in that it excludes the effect on total revenues caused by volatility in energy costs and associated regulatory mechanisms. This information is intended to enhance an investor's overall understanding of results. Under our various state regulatory mechanisms, as detailed below, our supply costs are generally collected from customers. In addition, Utility Margin is used by us to determine whether we are collecting the appropriate amount of energy costs from customers to allow recovery of operating costs, as well as to analyze how changes in loads (due to weather, economic or other conditions), rates and other factors impact our results of operations. Our Utility Margin measure may not be comparable to that of other companies' presentations or more useful than the GAAP information provided elsewhere in this report. (1) Utility Margin is a non-GAAP Measure. 37 Appendix 2024 2023 2024 2023 2024 2023 (in millions) Reconciliation of gross margin to utility margin Operating Revenues 343.2$ 295.3$ 132.1$ 159.2$ 475.3$ 454.5$ Less: Fuel, purchased supply and direct transmission expense (exclusive of depreciation and depletion shown l b l ) 115.3 78.1 59.4 87.4 174.7 165.5 Less: Operating & maintenance expense 40.3 42.4 13.9 13.5 54.2 55.9 Less: Property and other tax expense 36.3 38.3 10.9 10.9 47.2 49.2 Less: Depreciation and depletion expense 47.3 43.9 9.4 9.3 56.7 53.2 Gross Margin 104.0 92.6 38.5 38.1 142.5 130.7 Plus: Operating & maintenance expense 40.3 42.4 13.9 13.5 54.2 55.9 Plus: Property and other tax expense 36.3 38.3 10.9 10.9 47.2 49.2 Plus: Depreciation and depletion 47.3 43.9 9.4 9.3 56.7 53.2 Utility Margin 227.9$ 217.2$ 72.7$ 71.8$ 300.6$ 289.0$ Reconciliation of Gross Margin to Utility Margin for Quarter Ending March 31, Electric Natural Gas Total (1)


 
Non-GAAP Financial Measures 38 Appendix


 
Non-GAAP Financial Measures This presentation includes financial information prepared in accordance with GAAP, as well as other financial measures, such as Utility Margin, Adjusted Non-GAAP pretax income, Adjusted Non-GAAP net income and Adjusted Non-GAAP Diluted EPS that are considered “non-GAAP financial measures.” Generally, a non-GAAP financial measure is a numerical measure of a company’s financial performance, financial position or cash flows that excludes (or includes) amounts that are included in (or excluded from) the most directly comparable measure calculated and presented in accordance with GAAP. We define Utility Margin as Operating Revenues less fuel, purchased supply and direct transmission expense (exclusive of depreciation and depletion) as presented in our Consolidated Statements of Income. This measure differs from the GAAP definition of Gross Margin due to the exclusion of Operating and maintenance, Property and other taxes, and Depreciation and depletion expenses, which are presented separately in our Consolidated Statements of Income. A reconciliation of Utility Margin to Gross Margin, the most directly comparable GAAP measure, is included in this presentation. Management believes that Utility Margin provides a useful measure for investors and other financial statement users to analyze our financial performance in that it excludes the effect on total revenues caused by volatility in energy costs and associated regulatory mechanisms. This information is intended to enhance an investor's overall understanding of results. Under our various state regulatory mechanisms, as detailed below, our supply costs are generally collected from customers. In addition, Utility Margin is used by us to determine whether we are collecting the appropriate amount of energy costs from customers to allow recovery of operating costs, as well as to analyze how changes in loads (due to weather, economic or other conditions), rates and other factors impact our results of operations. Our Utility Margin measure may not be comparable to that of other companies' presentations or more useful than the GAAP information provided elsewhere in this report. Management also believes the presentation of Adjusted Non-GAAP pre-tax income, Adjusted Non-GAAP net income and Adjusted Non-GAAP Diluted EPS is more representative of normal earnings than GAAP pre-tax income, net income and EPS due to the exclusion (or inclusion) of certain impacts that are not reflective of ongoing earnings. The presentation of these non-GAAP measures is intended to supplement investors' understanding of our financial performance and not to replace other GAAP measures as an indicator of actual operating performance. Our measures may not be comparable to other companies' similarly titled measures. 39 Appendix


 
Delivering a bright future 40