Attached files
file | filename |
---|---|
EX-12 - EXHIBIT 12 FIXED CHARGES - NORTHWEST NATURAL GAS CO | nwn-2015x930x10qxexhibit12.htm |
EX-32.1 - EXHIBIT 32.1 CEO AND CFO CERTIFICATION - NORTHWEST NATURAL GAS CO | nwn-2015x930x10qxexhibit321.htm |
EX-31.1 - EXHIBIT 31.1 CEO CERTIFICATION - NORTHWEST NATURAL GAS CO | nwn-2015x930x10qxexhibit311.htm |
EX-31.2 - EXHIBIT 31.2 CFO CERTIFICATION - NORTHWEST NATURAL GAS CO | nwn-2015x930x10qxexhibit312.htm |
EX-10.A - EXHIBIT 10.A DEFERRED COMPENSATION PLAN FOR DIRECTORS AND EXECUTIVES - NORTHWEST NATURAL GAS CO | nwn-2015x930x10qxexhibit10a.htm |
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2015
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ___________ to____________
Commission file number 1-15973
NORTHWEST NATURAL GAS COMPANY
(Exact name of registrant as specified in its charter)
Oregon | 93-0256722 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
220 N.W. Second Avenue, Portland, Oregon 97209
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number, including area code: (503) 226-4211
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes [ X ] No [ ]
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes [ X ] No [ ]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of "large accelerated filer," "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act.
Large Accelerated Filer [ X ] Accelerated Filer [ ]
Non-accelerated Filer [ ] Smaller Reporting Company [ ]
(Do not check if a Smaller Reporting Company)
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes [ ] No [ X ]
At October 23, 2015, 27,371,642 shares of the registrant’s Common Stock (the only class of Common Stock) were outstanding.
NORTHWEST NATURAL GAS COMPANY
For the Quarterly Period Ended September 30, 2015
TABLE OF CONTENTS
Page | ||
PART 1. | FINANCIAL INFORMATION | |
Unaudited Consolidated Financial Statements: | ||
PART II. | OTHER INFORMATION | |
FORWARD-LOOKING STATEMENTS
This report contains “forward-looking statements” within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as “anticipates,” “intends,” “plans,” “seeks,” “believes,” “estimates,” “expects”, "predicts", "projects" and similar references to future periods. Examples of forward-looking statements include, but are not limited to, statements regarding the following:
• | plans, objectives, goals, and strategies; |
• | assumptions and estimates; |
• | future events or performance; |
• | trends, timing and cyclicality; |
• | risks; |
• | earnings and dividends; |
• | capital structure; |
• | growth; |
• | customer rates; |
• | commodity costs; |
• | gas reserves; |
• | operational performance and costs; |
• | energy policy and preferences; |
• | efficacy of derivatives and hedges; |
• | liquidity and financial positions; |
• | project and program development, expansion, or investment; |
• | competition; |
• | procurement and development of gas supplies; |
• | estimated expenditures; |
• | costs of compliance; |
• | credit exposures; |
• | potential efficiencies; |
• | rate or regulatory recovery or refunds; |
• | impacts of laws, rules and regulations; |
• | tax liabilities or refunds; |
• | levels and pricing of gas storage contracts; |
• | local or national disasters, pandemic illness, terrorist activities, including cyber-attacks, and other extreme events; |
• | outcomes and effects of potential claims, litigation, regulatory actions, and other administrative matters; |
• | projected obligations under retirement plans; |
• | availability, adequacy, and shift in mix, of gas supplies; |
• | approval and adequacy of regulatory deferrals; |
• | potential regulatory disallowances; |
• | effects of regulatory mechanisms; and |
• | environmental, regulatory, litigation and insurance costs and recoveries, and the timing thereof. |
Forward-looking statements are based on our current expectations and assumptions regarding our business, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks, and changes in circumstances that are difficult to predict. Our actual results may differ materially from those contemplated by the forward-looking statements. We therefore caution you against relying on any of these forward-looking statements. They are neither statements of historical fact nor guarantees or assurances of future performance. Important factors that could cause actual results to differ materially from those in the forward-looking statements are discussed in our 2014 Annual Report on Form 10-K, Part I, Item 1A “Risk Factors” and Part II, Item 7 and Item 7A, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Quantitative and Qualitative Disclosures about Market Risk,” and in Part I, Items 2 and 3, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Quantitative and Qualitative Disclosures About Market Risk,” and Part II, Item 1A, “Risk Factors,” herein.
Any forward-looking statement made by us in this report speaks only as of the date on which it is made. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. We undertake no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments, or otherwise, except as may be required by law.
1
ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS
NORTHWEST NATURAL GAS COMPANY CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
In thousands, except per share data | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Operating revenues | $ | 93,128 | $ | 87,199 | $ | 493,073 | $ | 513,754 | ||||||||
Operating expenses: | ||||||||||||||||
Cost of gas | 35,856 | 32,227 | 223,737 | 245,708 | ||||||||||||
Operations and maintenance | 32,031 | 32,968 | 121,458 | 103,085 | ||||||||||||
General taxes | 6,772 | 7,143 | 23,153 | 22,508 | ||||||||||||
Depreciation and amortization | 20,342 | 19,938 | 60,683 | 59,236 | ||||||||||||
Total operating expenses | 95,001 | 92,276 | 429,031 | 430,537 | ||||||||||||
Income (loss) from operations | (1,873 | ) | (5,077 | ) | 64,042 | 83,217 | ||||||||||
Other income and expense, net | 746 | 407 | 6,930 | 2,052 | ||||||||||||
Interest expense, net | 10,111 | 10,805 | 31,030 | 34,024 | ||||||||||||
Income (loss) before income taxes | (11,238 | ) | (15,475 | ) | 39,942 | 51,245 | ||||||||||
Income tax expense (benefit) | (4,553 | ) | (6,742 | ) | 15,944 | 21,023 | ||||||||||
Net income (loss) | (6,685 | ) | (8,733 | ) | 23,998 | 30,222 | ||||||||||
Other comprehensive income: | ||||||||||||||||
Amortization of non-qualified employee benefit plan liability, net of taxes of $217 and $108 for the three months ended and $650 and $324 for the nine months ended September 30, 2015 and 2014, respectively | 332 | 166 | 995 | 497 | ||||||||||||
Comprehensive income (loss) | $ | (6,353 | ) | $ | (8,567 | ) | $ | 24,993 | $ | 30,719 | ||||||
Average common shares outstanding: | ||||||||||||||||
Basic | 27,363 | 27,189 | 27,336 | 27,145 | ||||||||||||
Diluted | 27,363 | 27,189 | 27,399 | 27,195 | ||||||||||||
Earnings (loss) per share of common stock: | ||||||||||||||||
Basic | $ | (0.24 | ) | $ | (0.32 | ) | $ | 0.88 | $ | 1.11 | ||||||
Diluted | (0.24 | ) | (0.32 | ) | 0.88 | 1.11 | ||||||||||
Dividends declared per share of common stock | 0.465 | 0.460 | 1.395 | 1.380 |
See Notes to Unaudited Consolidated Financial Statements
2
NORTHWEST NATURAL GAS COMPANY CONSOLIDATED BALANCE SHEETS (UNAUDITED) | ||||||||||||
In thousands | September 30, 2015 | September 30, 2014 | December 31, 2014 | |||||||||
Assets: | ||||||||||||
Current assets: | ||||||||||||
Cash and cash equivalents | $ | 5,227 | $ | 8,275 | $ | 9,534 | ||||||
Accounts receivable | 29,800 | 30,468 | 69,818 | |||||||||
Accrued unbilled revenue | 15,752 | 12,442 | 57,963 | |||||||||
Allowance for uncollectible accounts | (308 | ) | (840 | ) | (969 | ) | ||||||
Regulatory assets | 82,712 | 52,250 | 68,562 | |||||||||
Derivative instruments | 2,956 | 5,587 | 243 | |||||||||
Inventories | 80,974 | 86,600 | 77,832 | |||||||||
Gas reserves | 17,822 | 21,455 | 20,020 | |||||||||
Income taxes receivable | — | 7,639 | 1,000 | |||||||||
Deferred tax assets | 15,663 | 5,100 | 23,785 | |||||||||
Other current assets | 27,313 | 19,158 | 34,772 | |||||||||
Total current assets | 277,911 | 248,134 | 362,560 | |||||||||
Non-current assets: | ||||||||||||
Property, plant, and equipment | 3,072,998 | 2,990,662 | 2,992,560 | |||||||||
Less: Accumulated depreciation | 905,137 | 883,568 | 870,967 | |||||||||
Total property, plant, and equipment, net | 2,167,861 | 2,107,094 | 2,121,593 | |||||||||
Gas reserves | 117,784 | 131,745 | 129,280 | |||||||||
Regulatory assets | 333,953 | 263,321 | 368,908 | |||||||||
Derivative instruments | 299 | 602 | — | |||||||||
Other investments | 68,503 | 67,980 | 68,238 | |||||||||
Restricted cash | 4,500 | 3,000 | 3,000 | |||||||||
Other non-current assets | 7,554 | 11,648 | 11,366 | |||||||||
Total non-current assets | 2,700,454 | 2,585,390 | 2,702,385 | |||||||||
Total assets | $ | 2,978,365 | $ | 2,833,524 | $ | 3,064,945 |
See Notes to Unaudited Consolidated Financial Statements
3
NORTHWEST NATURAL GAS COMPANY CONSOLIDATED BALANCE SHEETS (UNAUDITED) | ||||||||||||
In thousands | September 30, 2015 | September 30, 2014 | December 31, 2014 | |||||||||
Liabilities and equity: | ||||||||||||
Current liabilities: | ||||||||||||
Short-term debt | $ | 225,200 | $ | 190,000 | $ | 234,700 | ||||||
Current maturities of long-term debt | — | 40,000 | 40,000 | |||||||||
Accounts payable | 54,425 | 71,018 | 91,366 | |||||||||
Taxes accrued | 11,854 | 11,876 | 10,031 | |||||||||
Interest accrued | 9,800 | 10,427 | 6,079 | |||||||||
Regulatory liabilities | 34,127 | 23,352 | 19,105 | |||||||||
Derivative instruments | 21,949 | 5,520 | 29,894 | |||||||||
Other current liabilities | 27,924 | 33,481 | 38,235 | |||||||||
Total current liabilities | 385,279 | 385,674 | 469,410 | |||||||||
Long-term debt | 621,700 | 621,700 | 621,700 | |||||||||
Deferred credits and other non-current liabilities: | ||||||||||||
Deferred tax liabilities | 527,336 | 499,809 | 530,965 | |||||||||
Regulatory liabilities | 334,490 | 312,500 | 317,205 | |||||||||
Pension and other postretirement benefit liabilities | 228,861 | 142,502 | 236,735 | |||||||||
Derivative instruments | 3,540 | 551 | 3,515 | |||||||||
Other non-current liabilities | 117,950 | 118,531 | 118,094 | |||||||||
Total deferred credits and other non-current liabilities | 1,212,177 | 1,073,893 | 1,206,514 | |||||||||
Commitments and contingencies (see Note 13) | — | — | — | |||||||||
Equity: | ||||||||||||
Common stock - no par value; authorized 100,000 shares; issued and outstanding 27,367, 27,203, and 27,284 at September 30, 2015 and 2014 and December 31, 2014, respectively | 380,208 | 371,657 | 375,117 | |||||||||
Retained earnings | 388,082 | 386,461 | 402,280 | |||||||||
Accumulated other comprehensive loss | (9,081 | ) | (5,861 | ) | (10,076 | ) | ||||||
Total equity | 759,209 | 752,257 | 767,321 | |||||||||
Total liabilities and equity | $ | 2,978,365 | $ | 2,833,524 | $ | 3,064,945 |
See Notes to Unaudited Consolidated Financial Statements
4
NORTHWEST NATURAL GAS COMPANY CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | ||||||||
Nine Months Ended | ||||||||
September 30, | ||||||||
In thousands | 2015 | 2014 | ||||||
Operating activities: | ||||||||
Net income | $ | 23,998 | $ | 30,222 | ||||
Adjustments to reconcile net income to cash provided by operations: | ||||||||
Depreciation and amortization | 60,683 | 59,236 | ||||||
Regulatory amortization of gas reserves | 13,606 | 13,795 | ||||||
Deferred tax liabilities, net | 7,153 | 10,721 | ||||||
Non-cash expenses related to qualified defined benefit pension plans | 4,238 | 3,795 | ||||||
Contributions to qualified defined benefit pension plans | (11,780 | ) | (10,500 | ) | ||||
Deferred environmental (expenditures), net of recoveries | (8,063 | ) | 89,537 | |||||
Non-cash regulatory disallowance of prior environmental cost deferrals | 15,000 | — | ||||||
Non-cash interest income on deferred environmental expenses | (5,322 | ) | — | |||||
Other | 669 | (1,692 | ) | |||||
Changes in assets and liabilities: | ||||||||
Receivables | 82,586 | 100,931 | ||||||
Inventories | (3,142 | ) | (25,931 | ) | ||||
Taxes accrued | 2,823 | (3,085 | ) | |||||
Accounts payable | (36,230 | ) | (28,762 | ) | ||||
Interest accrued | 3,721 | 3,324 | ||||||
Deferred gas costs | 27,042 | (22,173 | ) | |||||
Other, net | (4,237 | ) | (4,554 | ) | ||||
Cash provided by operating activities | 172,745 | 214,864 | ||||||
Investing activities: | ||||||||
Capital expenditures | (86,923 | ) | (86,552 | ) | ||||
Utility gas reserves | (1,165 | ) | (21,734 | ) | ||||
Restricted cash | (1,500 | ) | 1,000 | |||||
Other | 1,346 | 82 | ||||||
Cash used in investing activities | (88,242 | ) | (107,204 | ) | ||||
Financing activities: | ||||||||
Common stock issued, net | 1,252 | 5,460 | ||||||
Long-term debt retired | (40,000 | ) | (80,000 | ) | ||||
Change in short-term debt | (9,500 | ) | 1,800 | |||||
Cash dividend payments on common stock | (38,122 | ) | (37,442 | ) | ||||
Other | (2,440 | ) | 1,326 | |||||
Cash used in financing activities | (88,810 | ) | (108,856 | ) | ||||
Decrease in cash and cash equivalents | (4,307 | ) | (1,196 | ) | ||||
Cash and cash equivalents, beginning of period | 9,534 | 9,471 | ||||||
Cash and cash equivalents, end of period | $ | 5,227 | $ | 8,275 | ||||
Supplemental disclosure of cash flow information: | ||||||||
Interest paid | $ | 25,264 | $ | 30,701 | ||||
Income taxes paid (net of refunds) | 10,631 | 14,945 |
5
NORTHWEST NATURAL GAS COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
1. ORGANIZATION AND PRINCIPLES OF CONSOLIDATION
The accompanying consolidated financial statements represent the consolidated results of Northwest Natural Gas Company (NW Natural or the Company) and all companies we directly or indirectly control, either through majority ownership or otherwise. We have two core businesses: our regulated local gas distribution business, referred to as the utility segment, which serves residential, commercial, and industrial customers in Oregon and southwest Washington; and our gas storage businesses, referred to as the gas storage segment, which provides storage services for utilities, gas marketers, electric generators, and large industrial users from facilities located in Oregon and California. In addition, we have investments and other non-utility activities we aggregate and report as other.
Our core utility business assets and operating activities are largely included in the parent company, NW Natural. Our direct and indirect wholly-owned subsidiaries include NW Natural Energy, LLC (NWN Energy), NW Natural Gas Storage, LLC (NWN Gas Storage), Gill Ranch Storage, LLC (Gill Ranch), NNG Financial Corporation (NNG Financial), Northwest Energy Corporation (Energy Corp), and NW Natural Gas Reserves, LLC (NWN Gas Reserves). Investments in corporate joint ventures and partnerships we do not directly or indirectly control, and for which we are not the primary beneficiary, are accounted for under the equity method, which includes NWN Energy’s investment in Trail West Holdings, LLC (TWH) and NNG Financial's investment in Kelso-Beaver (KB) Pipeline. NW Natural and its affiliated companies are collectively referred to herein as NW Natural. The consolidated unaudited financial statements are presented after elimination of all intercompany balances and transactions, except for amounts required to be included under regulatory accounting standards to reflect the effect of such regulation. In this report, the term “utility” is used to describe our regulated gas distribution business, and the term “non-utility” is used to describe our gas storage businesses and other non-utility investments and business activities.
Information presented in these interim consolidated financial statements is unaudited, but includes all material adjustments management considers necessary for fair presentation of the results for each period reported including normal recurring accruals. These consolidated financial statements should be read in conjunction with the audited consolidated financial statements and related notes included in our 2014 Annual Report on Form 10-K (2014 Form 10-K). A significant part of our business is of a seasonal nature; therefore, results of operations for interim periods are not necessarily indicative of full year results.
2. SIGNIFICANT ACCOUNTING POLICIES
Significant accounting policies are described in Note 2 of the 2014 Form 10-K. There were no material changes to those accounting policies during the nine months ended September 30, 2015. The following are current updates to certain critical accounting policy estimates and new accounting standards.
6
Regulatory Accounting
In applying regulatory accounting in accordance with generally accepted accounting principles in the United States of America (GAAP), we capitalize or defer certain costs and revenues as regulatory assets and liabilities. These deferrals were as follows:
Regulatory Assets | ||||||||||||
September 30, | December 31, | |||||||||||
In thousands | 2015 | 2014 | 2014 | |||||||||
Current: | ||||||||||||
Unrealized loss on derivatives(1) | $ | 21,949 | $ | 5,520 | $ | 29,889 | ||||||
Gas costs | 19,274 | 23,795 | 21,794 | |||||||||
Environmental costs(2) | 12,364 | — | — | |||||||||
Decoupling(3) | 19,391 | 11,847 | 2,219 | |||||||||
Other(3) | 9,734 | 11,088 | 14,660 | |||||||||
Total current | $ | 82,712 | $ | 52,250 | $ | 68,562 | ||||||
Non-current: | ||||||||||||
Unrealized loss on derivatives(1) | $ | 3,540 | $ | 551 | $ | 3,515 | ||||||
Pension balancing(4) | 41,193 | 30,682 | 32,541 | |||||||||
Income taxes | 44,767 | 49,007 | 47,427 | |||||||||
Pension and other postretirement benefit liabilities | 189,111 | 118,485 | 201,845 | |||||||||
Environmental costs(2) | 37,443 | 51,861 | 58,859 | |||||||||
Gas costs | 2,098 | 1,936 | 5,971 | |||||||||
Other(3) | 15,801 | 10,799 | 18,750 | |||||||||
Total non-current | $ | 333,953 | $ | 263,321 | $ | 368,908 |
Regulatory Liabilities | ||||||||||||
September 30, | December 31, | |||||||||||
In thousands | 2015 | 2014 | 2014 | |||||||||
Current: | ||||||||||||
Gas costs | $ | 22,499 | $ | 6,704 | $ | 5,700 | ||||||
Unrealized gain on derivatives(1) | 2,939 | 5,320 | 240 | |||||||||
Other(3) | 8,689 | 11,328 | 13,165 | |||||||||
Total current | $ | 34,127 | $ | 23,352 | $ | 19,105 | ||||||
Non-current: | ||||||||||||
Gas costs | $ | 6,357 | $ | 410 | $ | 2,507 | ||||||
Unrealized gain on derivatives(1) | 299 | 602 | — | |||||||||
Accrued asset removal costs(5) | 324,467 | 307,815 | 311,238 | |||||||||
Other(3) | 3,367 | 3,673 | 3,460 | |||||||||
Total non-current | $ | 334,490 | $ | 312,500 | $ | 317,205 |
(1) | Unrealized gains or losses on derivatives are non-cash items and, therefore, do not earn a rate of return or a carrying charge. These amounts are recoverable through utility rates as part of the annual Purchased Gas Adjustment (PGA) mechanism when realized at settlement. |
(2) | Environmental costs relate to specific sites approved for regulatory deferral by the Public Utility Commission of Oregon (OPUC) and Washington Utilities and Transportation Commission (WUTC). In Oregon, we earn a carrying charge on cash amounts paid, whereas amounts accrued but not yet paid do not earn a carrying charge until expended. We also accrue a carrying charge on insurance proceeds for amounts owed to customers. In Washington, a carrying charge related to deferred amounts will be determined in a future proceeding. The current portion of environmental assets represents deferred costs to be recovered in Oregon rates beginning November 1, 2015. See Note 13. |
(3) | These balances primarily consist of deferrals and amortizations under approved regulatory mechanisms. The accounts being amortized typically earn a rate of return or carrying charge. |
(4) | The deferral of certain pension expenses above or below the amount set in rates was approved by the OPUC, with recovery of these deferred amounts through the implementation of a balancing account, which includes the expectation of lower net |
7
periodic benefit costs in future years. Deferred pension expense balances include accrued interest at the utility’s authorized rate of return, with the equity portion of interest income recognized when amounts are collected in rates.
(5) | Estimated costs of removal on certain regulated properties are collected through rates. See Note 2 of the 2014 Form 10-K. |
Environmental Regulatory Accounting
On February 20, 2015 the OPUC issued an Order addressing outstanding implementation items related to the Site Remediation and Recovery Mechanism (SRRM). Under the Order, $15 million of $95 million in total environmental remediation expenses deferred through 2012 were disallowed. The OPUC found the $95 million to be prudent but disallowed this amount from rate recovery based on its determination of how an earnings test should apply to years between 2003 and 2012, with adjustments for other factors the OPUC deemed relevant. We recognized the $15 million pre-tax disallowance, or $9.1 million after-tax charge, during the first quarter of 2015. The charge was recorded in operations and maintenance expense. As a result of the order, we recognized $5.3 million pre-tax of interest income related to the equity earnings on our deferred environmental expenses. See Note 13.
New Accounting Standards
Recent Accounting Pronouncements
We consider the applicability and impact of all accounting standards updates (ASUs) issued by the Financial Accounting Standards Board (FASB). Accounting standards updates not listed below were assessed and determined to be either not applicable or are expected to have minimal impact on our consolidated financial position or results of operations.
BENEFIT PLAN ACCOUNTING. On July 31, 2015, the FASB issued ASU 2015-12, Plan Accounting: Defined Benefit Pension Plans, Defined Contribution Pension Plans, and Health and Welfare Benefit Plans. The ASU outlines a three part update. Only part two of the update applies to the Company, which simplifies the investment disclosure requirements for employee benefit plans by allowing certain disclosures at an aggregated level, reducing the number of ways assets must be grouped and analyzed, and no longer requiring investment strategy disclosures for certain investments. The new requirements are effective for the Company beginning January 1, 2016, with early adoption permitted. We will be required to apply the disclosure guidance retrospectively and do not expect the ASU to materially affect our financial statements and disclosures.
FAIR VALUE MEASUREMENT. On May 1, 2015, the FASB issued ASU 2015-07, Disclosures for Investments in Certain Entities That Calculate Net Asset Value per Share (or its Equivalent). The ASU removes the requirement to categorize within the fair value hierarchy all investments for which fair value is measured using the net asset value per share practical expedient and also removes certain disclosure requirements. The new requirements are effective for the Company beginning January 1, 2016 with retrospective application to all periods presented required and early adoption permitted. We do not expect the ASU to materially affect our financial statements and disclosures.
INTANGIBLES - GOODWILL AND OTHER - INTERNAL-USE SOFTWARE. On April 15, 2015 the FASB issued ASU 2015-05, Customer’s Accounting for Fees Paid in a Cloud Computing Arrangement. The ASU provides customers guidance on how to determine whether a cloud computing arrangement includes a software license. The new requirements are effective for the Company beginning January 1, 2016. The ASU can be applied prospectively or retrospectively and early adoption is permitted. We intend to apply the guidance prospectively and do not expect the ASU to materially affect our financial statements and disclosures.
DEBT ISSUANCE COSTS. On April 7, 2015, the FASB issued ASU 2015-03, Simplifying the Presentation of Debt Issuance Costs, which requires the presentation of debt issuance costs in the balance sheet as a direct deduction from the associated debt liability. The new requirements are effective for the Company beginning January 1, 2016. Early adoption is permitted, and the new guidance will be applied on a retrospective basis. We do not expect the ASU to materially affect our financial statements and disclosures.
REVENUE RECOGNITION. On May 28, 2014, the FASB issued ASU 2014-09 Revenue From Contracts with Customers. The underlying principle of the guidance requires entities to recognize revenue depicting the transfer of goods or services to customers at amounts expected to be entitled to in exchange for those goods or services. The model provides a five-step approach to revenue recognition: (1) identify the contract(s) with the customer; (2) identify the separate performance obligations in the contract(s); (3) determine the transaction price; (4) allocate the transaction price to separate performance obligations; and (5) recognize revenue when, or as, each performance
8
obligation is satisfied. The new requirements prescribe either a full retrospective or simplified transition adoption method. On August 12, 2015, the FASB deferred the effective date by one year to January 1, 2018 for annual reporting periods beginning after December 15, 2017. The FASB also permitted early adoption of the standard, but not before the original effective date of January 1, 2017. We are currently assessing the effect of this standard on our financial statements and disclosures.
3. EARNINGS PER SHARE
Basic earnings per share are computed using net income and the weighted average number of common shares outstanding for each period presented. Diluted earnings per share are computed in the same manner, except it uses the weighted average number of common shares outstanding plus the effects of the assumed exercise of stock options and the payment of estimated stock awards from other stock-based compensation plans that are outstanding at the end of each period presented. Antidilutive stock options are excluded from the calculation of diluted earnings per common share. Diluted earnings (loss) per share are calculated as follows:
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
In thousands, except per share data | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Net income (loss) | $ | (6,685 | ) | $ | (8,733 | ) | $ | 23,998 | $ | 30,222 | ||||||
Average common shares outstanding - basic | 27,363 | 27,189 | 27,336 | 27,145 | ||||||||||||
Additional shares for stock-based compensation plans outstanding | — | — | 63 | 50 | ||||||||||||
Average common shares outstanding - diluted | 27,363 | 27,189 | 27,399 | 27,195 | ||||||||||||
Earnings (loss) per share of common stock - basic | $ | (0.24 | ) | $ | (0.32 | ) | $ | 0.88 | $ | 1.11 | ||||||
Earnings (loss) per share of common stock - diluted | $ | (0.24 | ) | $ | (0.32 | ) | $ | 0.88 | $ | 1.11 | ||||||
Additional information: | ||||||||||||||||
Antidilutive shares | 91 | 80 | 19 | 24 |
4. SEGMENT INFORMATION
We primarily operate in two reportable business segments: local gas distribution and gas storage. We also have other investments and business activities not specifically related to one of these two reporting segments, which are aggregated and reported as other. We refer to our local gas distribution business as the utility, and our gas storage segment and other as non-utility. Our utility segment also includes the utility portion of our Mist underground storage facility in Oregon (Mist) and NWN Gas Reserves, which is a wholly-owned subsidiary of Energy Corp. Our gas storage segment includes NWN Gas Storage, which is a wholly-owned subsidiary of NWN Energy, Gill Ranch, which is a wholly-owned subsidiary of NWN Gas Storage, the non-utility portion of Mist, and all third-party asset management services. Other includes NNG Financial and NWN Energy's equity investment in TWH, which is pursuing development of a cross-Cascades transmission pipeline project. See Note 4 in the 2014 Form 10-K for further discussion of our segments.
9
Inter-segment transactions are insignificant. The following table presents summary financial information concerning the reportable segments:
Three Months Ended September 30, | ||||||||||||||||
In thousands | Utility | Gas Storage | Other | Total | ||||||||||||
2015 | ||||||||||||||||
Operating revenues | $ | 87,475 | $ | 5,596 | $ | 57 | $ | 93,128 | ||||||||
Depreciation and amortization | 18,721 | 1,621 | — | 20,342 | ||||||||||||
Income (loss) from operations | (4,088 | ) | 2,204 | 11 | (1,873 | ) | ||||||||||
Net income (loss) | (7,529 | ) | 799 | 45 | (6,685 | ) | ||||||||||
Capital expenditures | 28,325 | 526 | — | 28,851 | ||||||||||||
2014 | ||||||||||||||||
Operating revenues | $ | 82,361 | $ | 4,782 | $ | 56 | $ | 87,199 | ||||||||
Depreciation and amortization | 18,279 | 1,659 | — | 19,938 | ||||||||||||
Income (loss) from operations | (6,221 | ) | 926 | 218 | (5,077 | ) | ||||||||||
Net income (loss) | (8,808 | ) | 2 | 73 | (8,733 | ) | ||||||||||
Capital expenditures | 33,717 | 346 | — | 34,063 |
Nine Months Ended September 30, | ||||||||||||||||
In thousands | Utility | Gas Storage | Other | Total | ||||||||||||
2015 | ||||||||||||||||
Operating revenues | $ | 476,672 | $ | 16,232 | $ | 169 | $ | 493,073 | ||||||||
Depreciation and amortization | 55,798 | 4,885 | — | 60,683 | ||||||||||||
Income from operations | 59,955 | 3,998 | 89 | 64,042 | ||||||||||||
Net income | 23,051 | 827 | 120 | 23,998 | ||||||||||||
Capital expenditures | 84,598 | 2,325 | — | 86,923 | ||||||||||||
Total assets at September 30, 2015 | 2,693,953 | 269,289 | 15,123 | 2,978,365 | ||||||||||||
2014 | ||||||||||||||||
Operating revenues | $ | 495,931 | $ | 17,655 | $ | 168 | $ | 513,754 | ||||||||
Depreciation and amortization | 54,333 | 4,903 | — | 59,236 | ||||||||||||
Income from operations | 78,971 | 3,994 | 252 | 83,217 | ||||||||||||
Net income | 29,416 | 472 | 334 | 30,222 | ||||||||||||
Capital expenditures | 85,793 | 759 | — | 86,552 | ||||||||||||
Total assets at September 30, 2014 | 2,539,834 | 277,689 | 16,001 | 2,833,524 | ||||||||||||
Total assets at December 31, 2014 | $ | 2,775,011 | $ | 273,813 | $ | 16,121 | $ | 3,064,945 |
Utility Margin
Utility margin is a financial measure consisting of utility operating revenues, which are reduced by revenue taxes and the associated cost of gas. The cost of gas purchased for utility customers is generally a pass-through cost in the amount of revenues billed to regulated utility customers. By subtracting cost of gas from utility operating revenues, utility margin provides a key metric used by our chief operating decision maker in assessing the performance of the utility segment. The gas storage segment and other emphasize growth in operating revenues as opposed to margin because they do not incur a product cost (i.e. cost of gas sold) like the utility and, therefore, use operating revenues and net income to assess performance.
10
The following table presents additional segment information concerning utility margin:
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
In thousands | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Utility margin calculation: | ||||||||||||||||
Utility operating revenues | $ | 87,475 | $ | 82,361 | $ | 476,672 | $ | 495,931 | ||||||||
Less: Utility cost of gas | 35,856 | 32,227 | 223,737 | 245,708 | ||||||||||||
Utility margin | $ | 51,619 | $ | 50,134 | $ | 252,935 | $ | 250,223 |
5. STOCK-BASED COMPENSATION
Our stock-based compensation plans include a Long-Term Incentive Plan (LTIP) under which various types of equity awards may be granted. For additional information on our stock-based compensation plans, see Note 6 in the 2014 Form 10-K and the updates provided below.
Long-Term Incentive Plan
Performance-Based Stock Awards
LTIP performance shares incorporate a combination of market, performance, and service-based factors. During the nine months ended September 30, 2015, 47,550 performance-based shares were granted under the LTIP based on target-level awards with a weighted-average grant date fair value of $51.85 per share. As of September 30, 2015, there was $2.6 million of unrecognized compensation cost from LTIP grants, which is expected to be recognized through 2017. Fair value for the market based portion of the LTIP was estimated as of the date of grant using a Monte-Carlo option pricing model based on the following assumptions:
Stock price on valuation date | $ | 47.64 | |
Performance term (in years) | 3.0 | ||
Quarterly dividends paid per share | $ | 0.465 | |
Expected dividend yield | 3.8 | % | |
Dividend discount factor | 0.8966 |
Performance-Based Restricted Stock Units (RSUs)
During the nine months ended September 30, 2015, 37,264 RSUs were granted under the LTIP with a weighted-average grant date fair value of $46.28 per share. The fair value of a RSU is equal to the closing market price of our common stock on the grant date. As of September 30, 2015, there was $2.9 million of unrecognized compensation cost from grants of RSUs, which is expected to be recognized over a period extending through 2019. Generally, the RSUs awarded are forfeitable and include a performance-based threshold as well as a vesting period of four years from the grant date. An RSU obligates the Company upon vesting to issue the RSU holder one share of common stock plus a cash payment equal to the total amount of dividends paid per share between the grant date and vesting date of that portion of the RSU.
6. DEBT
Short-Term Debt
At September 30, 2015, our short-term debt consisted of commercial paper notes payable with a maximum maturity of 71 days, an average maturity of 62 days, and an outstanding balance of $225.2 million. The carrying cost of our commercial paper approximates fair value using Level 2 inputs due to the short-term nature of the notes. See Note 2 in the 2014 Form 10-K for a description of the fair value hierarchy.
Long-Term Debt
At September 30, 2015, our utility segment had long-term debt of $601.7 million. Utility long-term debt consists of first mortgage bonds (FMBs) with maturity dates ranging from 2016 through 2042, interest rates ranging from 3.176% to 9.05%, and a weighted-average coupon rate of 5.70%. The utility redeemed $40 million of FMBs with a coupon rate of 4.70% in June 2015.
11
At September 30, 2015, our gas storage segment’s long-term debt consisted of $20 million of fixed-rate senior collateralized debt with a maturity date of November 30, 2016 and an interest rate of 7.75%. This debt is collateralized by all of the membership interests in Gill Ranch and is nonrecourse to NW Natural.
On April 28, 2015, Gill Ranch entered into an amendment to the loan agreement under which the earnings before interest, tax, depreciation, and amortization (EBITDA) covenant requirement is suspended through maturity of the loan. Previously, the covenant had been suspended through March 31, 2015, and the debt service reserve was set at $3 million. Under the amendment, the debt service reserve was fixed at $4.5 million as of June 30, 2015 with scheduled increases by contributions of $1.5 million on each of January 30, 2016 and August 30, 2016, respectively. Additionally, Gill Ranch must receive common equity contributions from its parent NWN Gas Storage of at least $2 million by August 31, 2015, which was made on May 19, 2015, and of at least $4 million by August 31, 2016.
Fair Value of Long-Term Debt
Our outstanding debt does not trade in active markets. We estimate the fair value of our debt using utility companies with similar credit ratings, terms, and remaining maturities to our debt that actively trade in public markets. These valuations are based on Level 2 inputs as defined in the fair value hierarchy. See Note 2 in the 2014 Form 10-K.
The following table provides an estimate of the fair value of our long-term debt, including current maturities of long-term debt, using market prices in effect on the valuation date:
September 30, | December 31, | |||||||||||
In thousands | 2015 | 2014 | 2014 | |||||||||
Carrying amount | $ | 621,700 | $ | 661,700 | $ | 661,700 | ||||||
Estimated fair value | 697,647 | 748,902 | 756,808 |
See Note 7 in the 2014 Form 10-K for additional information regarding our long-term debt.
7. PENSION AND OTHER POSTRETIREMENT BENEFIT COSTS
The following table provides the components of net periodic benefit cost for our pension and other postretirement benefit plans:
The following table provides the components of net periodic benefit cost for our pension and other postretirement benefit plans:
Three Months Ended September 30, | ||||||||||||||||
Other Postretirement | ||||||||||||||||
Pension Benefits | Benefits | |||||||||||||||
In thousands | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Service cost | $ | 2,308 | $ | 1,919 | $ | 145 | $ | 136 | ||||||||
Interest cost | 4,597 | 4,511 | 291 | 309 | ||||||||||||
Expected return on plan assets | (5,174 | ) | (4,887 | ) | — | — | ||||||||||
Amortization of net actuarial loss | 4,561 | 2,579 | 125 | 46 | ||||||||||||
Amortization of prior service costs | 57 | 56 | 50 | 50 | ||||||||||||
Net periodic benefit cost | 6,349 | 4,178 | 611 | 541 | ||||||||||||
Amount allocated to construction | (2,061 | ) | (1,242 | ) | (218 | ) | (177 | ) | ||||||||
Amount deferred to regulatory balancing account(1) | (2,171 | ) | (1,107 | ) | — | — | ||||||||||
Net amount charged to expense | $ | 2,117 | $ | 1,829 | $ | 393 | $ | 364 |
12
Nine Months Ended September 30, | ||||||||||||||||
Other Postretirement | ||||||||||||||||
Pension Benefits | Benefits | |||||||||||||||
In thousands | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Service cost | $ | 6,926 | $ | 5,755 | $ | 435 | $ | 407 | ||||||||
Interest cost | 13,787 | 13,535 | 874 | 928 | ||||||||||||
Expected return on plan assets | (15,522 | ) | (14,659 | ) | — | — | ||||||||||
Amortization of net actuarial loss | 13,683 | 7,739 | 376 | 138 | ||||||||||||
Amortization of prior service costs | 173 | 168 | 148 | 148 | ||||||||||||
Net periodic benefit cost | 19,047 | 12,538 | 1,833 | 1,621 | ||||||||||||
Amount allocated to construction | (5,765 | ) | (3,644 | ) | (607 | ) | (518 | ) | ||||||||
Amount deferred to regulatory balancing account(1) | (6,511 | ) | (3,331 | ) | — | — | ||||||||||
Net amount charged to expense | $ | 6,771 | $ | 5,563 | $ | 1,226 | $ | 1,103 |
(1) | The deferral of defined benefit pension expenses above or below the amount set in rates was approved by the OPUC, with recovery of these deferred amounts through the implementation of a balancing account. The balancing account includes the expectation of higher net periodic benefit costs than costs recovered in rates in the near-term with lower net periodic benefit costs than costs recovered in rates expected in future years. Deferred pension expense balances include accrued interest at the utility’s authorized rate of return, with the equity portion of the interest recognized when amounts are collected in rates. |
The following table presents amounts recognized in accumulated other comprehensive loss (AOCL) and the changes in AOCL related to our non-qualified employee benefit plans:
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||
In thousands | 2015 | 2014 | 2015 | 2014 | |||||||||
Beginning balance | $ | (9,413 | ) | $ | (6,027 | ) | $ | (10,076 | ) | $ | (6,358 | ) | |
Amounts reclassified from AOCL: | |||||||||||||
Amortization of prior service costs | — | (1 | ) | — | (5 | ) | |||||||
Amortization of actuarial losses | 549 | 275 | 1,645 | 826 | |||||||||
Total reclassifications before tax | 549 | 274 | 1,645 | 821 | |||||||||
Tax expense | (217 | ) | (108 | ) | (650 | ) | (324 | ) | |||||
Total reclassifications for the period | 332 | 166 | 995 | 497 | |||||||||
Ending balance | $ | (9,081 | ) | $ | (5,861 | ) | $ | (9,081 | ) | $ | (5,861 | ) |
Employer Contributions to Company-Sponsored Defined Benefit Pension Plan
For the nine months ended September 30, 2015, we made cash contributions totaling $11.8 million to the qualified defined benefit pension plan. We expect further plan contributions of $2.3 million during the remainder of 2015.
Defined Contribution Plan
The Retirement K Savings Plan provided to our employees is a qualified defined contribution plan under Internal Revenue Code Section 401(k). Our contributions to this plan totaled $2.9 million and $2.8 million for the nine months ended September 30, 2015 and 2014, respectively.
See Note 8 in the 2014 Form 10-K for more information concerning these retirement and other postretirement benefit plans.
13
8. INCOME TAX
An estimate of annual income tax expense is made each interim period using estimates for annual pre-tax income, regulatory flow-through adjustments, tax credits, and other items. The estimated annual effective tax rate is applied to year-to-date, pre-tax income to determine income tax expense for the interim period consistent with the annual estimate.
The effective income tax rate varied from the combined federal and state statutory tax rates due to the following:
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
Dollars in thousands | 2015 | 2014 | 2015 | 2014 | |||||||||||
Income tax at statutory rates (federal and state) | $ | (4,473 | ) | $ | (6,161 | ) | $ | 15,848 | $ | 20,288 | |||||
Increase (decrease): | |||||||||||||||
Differences required to be flowed-through by regulatory commissions | (378 | ) | (310 | ) | 1,036 | 1,184 | |||||||||
Other, net | 298 | (271 | ) | (940 | ) | (449 | ) | ||||||||
Income tax expense (benefit) | $ | (4,553 | ) | $ | (6,742 | ) | $ | 15,944 | $ | 21,023 | |||||
Effective income tax rate | 40.5 | % | 43.6 | % | 39.9 | % | 41.0 | % |
Increases or decreases in income tax expense are correlated with changes in pre-tax income. The effective tax rate for the three and nine months ended September 30, 2015, compared to the same periods in 2014, decreased primarily as a result of depletion deductions from gas reserves activity. Additionally, there was a comparative decrease due to a $0.6 million income tax charge in the first quarter of 2014 due to the revaluation of deferred tax balances related to a higher effective tax rate in Oregon. See Note 9 in the 2014 Form 10-K for more detail on income taxes and effective tax rates.
Our examination under the Internal Revenue Service (IRS) Compliance Assurance Process for the 2013 tax year was completed during the first quarter of 2015. The examination did not result in a material change to the return as originally filed.
9. PROPERTY, PLANT, AND EQUIPMENT
The following table sets forth the major classifications of our property, plant, and equipment and related accumulated depreciation:
September 30, | December 31, | |||||||||||
In thousands | 2015 | 2014 | 2014 | |||||||||
Utility plant in service | $ | 2,710,658 | $ | 2,655,136 | $ | 2,661,097 | ||||||
Utility construction work in progress | 58,280 | 31,778 | 24,886 | |||||||||
Less: Accumulated depreciation | 867,281 | 850,590 | 836,510 | |||||||||
Utility plant, net | 1,901,657 | 1,836,324 | 1,849,473 | |||||||||
Non-utility plant in service | 296,169 | 297,199 | 297,295 | |||||||||
Non-utility construction work in progress | 7,891 | 6,549 | 9,282 | |||||||||
Less: Accumulated depreciation | 37,856 | 32,978 | 34,457 | |||||||||
Non-utility plant, net | 266,204 | 270,770 | 272,120 | |||||||||
Total property, plant, and equipment | $ | 2,167,861 | $ | 2,107,094 | $ | 2,121,593 | ||||||
Capital expenditures in accrued liabilities | $ | 9,700 | $ | 11,834 | $ | 8,757 |
14
10. GAS RESERVES
We have invested $188 million through our gas reserves program in the Jonah Field as of September 30, 2015. Gas reserves are stated at cost, net of regulatory amortization, with the associated deferred tax benefits recorded as liabilities on the balance sheet. Our investment in gas reserves provides long-term price protection for utility customers and currently incorporates two agreements: the original agreement with Encana Oil & Gas (USA) Inc. under which we invested $178 million and the amended agreement with Jonah Energy LLC under which an additional $10 million was invested.
We entered into our original agreements with Encana in 2011 under which we hold working interests in certain sections of the Jonah Field. Gas produced in these sections is sold at prevailing market prices, and revenues from such sales, net of associated operating and production costs and amortization, are credited to the utility's cost of gas. The cost of gas, including a carrying cost for the rate base investment, is included in NW Natural's annual Oregon PGA filing, which allows us to recover these costs through customer rates. Our net investment under the original agreement earns a rate of return.
In March 2014, we amended the original gas reserves agreement in order to facilitate Encana's proposed sale of its interest in the Jonah field to Jonah Energy. Under the amendment, we ended the drilling program with Encana, but increased our working interests in our assigned sections of the Jonah field. We also retained the right to invest in new wells with Jonah Energy. The amended agreements allow us to invest in additional wells on a well-by-well basis with drilling costs and resulting gas volumes shared at our amended proportionate working interest for each well in which we invest. We elected to participate in some of the additional wells drilled in 2014, and may have the opportunity to participate in more wells in the future.
We filed an application requesting regulatory deferral in Oregon for these additional investments, which was granted in April 2015. Accordingly, we filed in 2015 seeking cost recovery for the additional wells drilled in 2014. In September 2015, the OPUC adopted an all-party settlement, under which volumes produced are included in our Oregon PGA beginning November 1, 2015 at a fixed rate of $0.4725 per therm, which approximates the 10-year hedge rate plus financing costs at the inception of the investment.
The following table outlines our net investment in gas reserves:
September 30, | December 31, | |||||||||||
In thousands | 2015 | 2014 | 2014 | |||||||||
Gas reserves, current | $ | 17,822 | $ | 21,455 | $ | 20,020 | ||||||
Gas reserves, non-current | 169,300 | 164,115 | 167,190 | |||||||||
Less: Accumulated amortization | 51,516 | 32,370 | 37,910 | |||||||||
Total gas reserves(1) | 135,606 | 153,200 | 149,300 | |||||||||
Less: Deferred tax liabilities on gas reserves | 23,042 | 33,037 | 18,551 | |||||||||
Net investment in gas reserves(1) | $ | 112,564 | $ | 120,163 | $ | 130,749 |
(1) | Gas reserves include our investments in additional wells with Jonah Energy with the total gross investment of $9.7 million and $8.2 million at September 30, 2015 and 2014, respectively. Net investment in the additional wells was $4.5 million and $6.5 million at September 30, 2015 and 2014, respectively. |
11. INVESTMENTS
Equity Method Investments
Trail West Pipeline, LLC (TWP), a wholly-owned subsidiary of TWH, is pursuing the development of a new gas transmission pipeline that would provide an interconnection with the utility distribution system. NWN Energy, a wholly-owned subsidiary of NW Natural owns 50% of TWH, and 50% is owned by TransCanada American Investments Ltd., an indirect wholly-owned subsidiary of TransCanada Corporation.
15
VIE Analysis
TWH is a Variable Interest Entity, with our investment in TWP reported under equity method accounting. We have determined we are not the primary beneficiary of TWH’s activities, as we only have a 50% share of the entity and there are no stipulations that allow us a disproportionate influence over it. Our investment in TWH and TWP is included in other investments on our balance sheet. If we do not develop this investment, then the maximum loss exposure related to TWH is limited to our equity investment balance, less our share of any cash or other assets available to it as a 50% owner. Our investment balance in TWH was $13.4 million at September 30, 2015 and 2014 and December 31, 2014. See Note 12 in the 2014 Form 10-K.
Other Investments
Other investments include financial investments in life insurance policies, which are accounted for at cash surrender value, net of policy loans. See Note 12 in the 2014 Form 10-K.
12. DERIVATIVE INSTRUMENTS
We enter into financial derivative contracts to hedge a portion of the utility’s natural gas sales requirements. These contracts include swaps, options, and combinations of option contracts. We primarily use these derivative financial instruments to manage commodity price variability. A small portion of our derivative hedging strategy involves foreign currency exchange contracts.
We enter into these financial derivatives, up to prescribed limits, primarily to hedge price variability related to our physical gas supply contracts as well as to hedge spot purchases of natural gas. The foreign currency forward contracts are used to hedge the fluctuation in foreign currency exchange rates for pipeline demand charges paid in Canadian dollars.
In the normal course of business, we enter into indexed-price physical forward natural gas commodity purchase contracts and options to meet the requirements of utility customers. These contracts qualify for regulatory deferral accounting treatment.
We also enter into exchange contracts related to the third-party asset management of our gas portfolio, some of which are derivatives that do not qualify for hedge accounting or regulatory deferral, but are subject to our regulatory sharing agreement. These derivatives are recognized in operating revenues in our gas storage segment, net of amounts shared with utility customers.
Notional Amounts
The following table presents the absolute notional amounts related to open positions on our derivative instruments:
September 30, | December 31, | |||||||||||
In thousands | 2015 | 2014 | 2014 | |||||||||
Natural gas (in therms): | ||||||||||||
Financial | 416,075 | 368,425 | 287,475 | |||||||||
Physical | 521,350 | 620,550 | 420,980 | |||||||||
Foreign exchange | $ | 8,023 | $ | 10,296 | $ | 12,230 |
Purchased Gas Adjustment (PGA)
Derivatives entered into by the utility for the procurement or hedging of natural gas for future gas years generally receive regulatory deferral accounting treatment. Derivative contracts entered into after the start of the PGA period are subject to our PGA incentive sharing mechanism in Oregon, which provides for either an 80% or 90% deferral of any gains and losses as regulatory assets or liabilities, with the remaining 20% or 10%, respectively, recognized in current income. For the 2014-15 and 2015-16 gas years, we selected the 90% and 80% deferral option, respectively. In general, our commodity hedging for the current gas year is completed prior to the start of the upcoming gas year, and hedge prices are reflected in our weighted-average cost of gas in the PGA filing. As of November 1, 2014, we reached our target hedge percentage of approximately 75% for the 2014-15 gas year. These hedge prices were included in the PGA filings and qualified for regulatory deferral.
16
Unrealized Gain/Loss
The following table reflects the income statement presentation for the unrealized gains and losses from our derivative instruments:
Three Months Ended September 30, | ||||||||||||||||
2015 | 2014 | |||||||||||||||
In thousands | Natural gas commodity | Foreign currency | Natural gas commodity | Foreign currency | ||||||||||||
Expense to cost of gas | $ | (8,415 | ) | $ | (150 | ) | $ | (10,173 | ) | $ | (421 | ) | ||||
Operating revenues | 33 | — | — | — | ||||||||||||
Less: | ||||||||||||||||
Amounts deferred to regulatory accounts on the balance sheet | 8,391 | 150 | 10,559 | 421 | ||||||||||||
Total gain in pre-tax earnings | $ | 9 | $ | — | $ | 386 | $ | — |
Nine Months Ended September 30, | ||||||||||||||||
2015 | 2014 | |||||||||||||||
In thousands | Natural gas commodity | Foreign currency | Natural gas commodity | Foreign currency | ||||||||||||
(Expense) benefit to cost of gas | $ | (21,876 | ) | $ | (413 | ) | $ | 360 | $ | (242 | ) | |||||
Operating revenues | 55 | — | — | — | ||||||||||||
Less: | ||||||||||||||||
Amounts deferred to regulatory accounts on the balance sheet | 21,838 | 413 | (93 | ) | 242 | |||||||||||
Total gain in pre-tax earnings | $ | 17 | $ | — | $ | 267 | $ | — |
Outstanding derivative instruments related to regulated utility operations are deferred in accordance with regulatory accounting standards. The cost of foreign currency forward contracts and natural gas derivative contracts are recognized immediately in cost of gas; however, costs above or below the amount embedded in the current year PGA are subject to a regulatory deferral tariff and therefore, are recorded as a regulatory asset or liability.
Realized Gain/Loss
We realized a net loss of $2.3 million and $24.3 million for the three and nine months ended September 30, 2015 and a net gain of $0.5 million and $13.3 million for the three and nine months ended September 30, 2014, respectively, from the settlement of natural gas financial derivative contracts. Realized gains and losses are recorded in cost of gas, deferred through our regulatory accounts and amortized through customer rates in the following year.
Credit Risk Management of Financial Derivative Instruments
No collateral was posted with, or by, our counterparties as of September 30, 2015 or 2014. We attempt to minimize the potential exposure to collateral calls by counterparties to manage our liquidity risk. Counterparties generally allow a certain credit limit threshold before requiring us to post collateral against loss positions. Given our counterparty credit limits and portfolio diversification, we have not been subject to collateral calls in 2014 or 2015. Our collateral call exposure is set forth under credit support agreements, which generally contain credit limits. We could also be subject to collateral call exposure where we have agreed to provide adequate assurance, which is not specific as to the amount of credit limit allowed, but could potentially require additional collateral in the event of a material adverse change. Based on current financial swap and option contracts outstanding, which reflect net unrealized losses of $23.8 million at September 30, 2015, we have estimated the level of collateral demands, with and without potential adequate assurance calls, using current gas prices and various credit downgrade rating scenarios for NW Natural as follows:
Credit Rating Downgrade Scenarios | ||||||||||||||||||||
In thousands | (Current Ratings) A+/A3 | BBB+/Baa1 | BBB/Baa2 | BBB-/Baa3 | Speculative | |||||||||||||||
With Adequate Assurance Calls | $ | — | $ | — | $ | — | $ | — | $ | 22,066 | ||||||||||
Without Adequate Assurance Calls | — | — | — | — | 15,937 |
17
Our financial derivative instruments are subject to master netting arrangements; however, they are presented on a gross basis in our statement of financial position. We and our counterparties have the ability to set-off our obligations to each other under specified circumstances. Such circumstances may include a defaulting party, a credit change due to a merger affecting either party, or any other termination event.
If netted by each counterparty, our net derivative position would result in an asset of $3.1 million and a liability of $25.3 million as of September 30, 2015. As of September 30, 2014, our derivative position would have resulted in an asset of $4.0 million and a liability of $3.9 million, and as of December 31, 2014, our derivative position would have resulted in an asset of $0.2 million and a liability of $33.4 million.
We are exposed to derivative credit and liquidity risk primarily through securing fixed price natural gas commodity swaps to hedge the risk of price increases for natural gas purchases made on behalf of customers. See Note 13 in the 2014 Form 10-K for additional information.
Fair Value
In accordance with fair value accounting, we include nonperformance risk in calculating fair value adjustments. This includes a credit risk adjustment based on the credit spreads of our counterparties when we are in an unrealized gain position, or on our own credit spread when we are in an unrealized loss position. The inputs in our valuation models include natural gas futures, volatility, credit default swap spreads, and interest rates. Additionally, our assessment of non-performance risk is generally derived from the credit default swap market and from bond market credit spreads. The impact of the credit risk adjustments for all outstanding derivatives was immaterial to the fair value calculation at September 30, 2015. As of September 30, 2015 and 2014 and December 31, 2014, the net fair value was a liability of $22.2 million, an asset of $0.1 million, and a liability of $33.2 million, respectively, using significant other observable, or Level 2, inputs. No Level 3 inputs were used in our derivative valuations, and there were no transfers between Level 1 or Level 2 during the nine months ended September 30, 2015 and 2014.
13. ENVIRONMENTAL MATTERS
We own, or previously owned, properties that may require environmental remediation or action. We estimate the range of loss for environmental liabilities based on current remediation technology, enacted laws and regulations, industry experience gained at similar sites and an assessment of the probable level of involvement and financial condition of other potentially responsible parties. Due to the numerous uncertainties surrounding the course of environmental remediation and the ongoing nature of several site investigations, we may not be able to reasonably estimate the high end of the range of possible loss. In those cases, we have disclosed the nature of the possible loss and the fact that the high end of the range cannot be reasonably estimated. Unless there is an estimate within a range of possible losses that is more likely than other cost estimates within that range, we record the liability at the low end of this range. It is likely that changes in these estimates and ranges will occur throughout the remediation process for each of these sites due to our continued evaluation and clarification concerning our responsibility, the complexity of environmental laws and regulations, and the determination by regulators of remediation alternatives.
In Oregon, we have a Site Remediation and Recovery Mechanism (SRRM) through which we track and have the ability to recover past deferred and future environmental remediation costs, subject to an earnings test. An Order from the OPUC in February 2015 deemed certain environmental remediation expenses and associated carrying costs deferred through March 31, 2014 prudent. Our settlement with insurance carriers resulting in insurance proceeds received was also deemed prudent in the Order. Under the Order, we were required to forgo the collection of $15 million out of approximately $95 million of environmental remediation expenses and associated carrying costs we had deferred through 2012 under the Order. The OPUC disallowed this amount from rate recovery based on its determination of how an earnings test should apply to amounts deferred from 2003 to 2012, with adjustments for other factors the OPUC deemed relevant. See Note 2 for information regarding the regulatory disallowance of past deferred costs under the Order received from the OPUC in February 2015.
We received total environmental insurance proceeds of approximately $150 million as a result of settlements from our litigation that was dismissed in July 2014. Under the OPUC Order, one-third of the Oregon allocated proceeds were applied to costs deferred through 2012, and the remaining two-thirds will be applied to costs over the next 20 years.
18
Under the SRRM, we will recover the first $5 million of annual expense through an amount that will be collected from Oregon customers through a tariff rider. We will apply $5 million of insurance (plus interest) to the next portion of environmental expenses each year. Any expenses and interest on expenses in excess of the annual $10 million (plus interest from insurance) are fully recoverable through the SRRM, to the extent the utility earns at or below our authorized Return On Equity (ROE). To the extent the utility earns more than its authorized ROE in a year, the utility is required to cover environmental expenses and interest on expenses greater than the $10 million (plus interest from insurance proceeds) with those earnings that exceed its authorized ROE.
We submitted the required compliance filing demonstrating the proposed implementation of the Order and SRRM in March 2015. In September 2015, as a result of discussions with the parties, we withdrew our original compliance filing and submitted a revised filing noting the parties could potentially raise two issues with our proposed implementation of the Order. First, we believe the February 2015 Order reflected the Commission’s determination of the total disallowance to be borne by NW Natural for prior periods; however, we anticipate the parties will question whether interest on the $15 million charge should be separately disallowed. This interest would total approximately $3 million. Second, we anticipate discussions concerning how state allocation rates from the Order are applied to our environmental remediation sites. However, we believe the effect on current regulatory deferrals related to the state allocation issue would be insignificant.
We are engaged in the Commission’s process with the parties to resolve issues they have raised regarding the compliance filing and expect resolution of these matters in the first half of 2016. The revised compliance filing is subject to final review and approval by the OPUC and as a consequence thereof, additional or different implementation procedures could be required, which may, among other things, result in additional impacts on earnings.
In addition, we requested clarification from the OPUC regarding the amount of Oregon-allocated insurance proceeds to be held in a secured account. In September 2015, the OPUC resolved the issue by adopting an all-party settlement, which provided that we did not need to obtain a secured account. Instead, under the order insurance proceeds used to offset future environmental expenses will accrue interest at a rate equal to the five-year treasury rate plus 100 basis points. Currently, Oregon-allocated insurance proceeds total approximately $96 million on a pre-tax basis.
In Washington, cost recovery and carrying charges on amounts deferred for costs associated with services provided to Washington customers will be determined in a future proceeding. Annually, we review all regulatory assets for recoverability or more often if circumstances warrant. If we should determine all or a portion of these regulatory assets no longer meet the criteria for continued application of regulatory accounting, then we would be required to write off the net unrecoverable balances against earnings in the period such a determination is made.
19
Environmental Sites
The following table summarizes information regarding the environmental site liabilities, which are recorded in other current liabilities and other non-current liabilities on the balance sheet:
Current Liabilities | Non-Current Liabilities | |||||||||||||||||||||||
September 30, | December 31, | September 30, | December 31, | |||||||||||||||||||||
In thousands | 2015 | 2014 | 2014 | 2015 | 2014 | 2014 | ||||||||||||||||||
Portland Harbor site: | ||||||||||||||||||||||||
Gasco/Siltronic Sediments | $ | 1,236 | $ | 686 | $ | 1,767 | $ | 38,533 | $ | 38,593 | $ | 38,019 | ||||||||||||
Other Portland Harbor | 1,243 | 1,060 | 1,934 | 4,563 | 3,198 | 4,338 | ||||||||||||||||||
Gasco site | 4,510 | 7,399 | 9,535 | 36,795 | 37,748 | 37,117 | ||||||||||||||||||
Siltronic Uplands site | 538 | 634 | 957 | 489 | 577 | 348 | ||||||||||||||||||
Central Service Center site | 177 | 70 | 171 | — | 173 | — | ||||||||||||||||||
Front Street site | 420 | 804 | 1,020 | 215 | 99 | 122 | ||||||||||||||||||
Oregon Steel Mills | — | — | — | 179 | 179 | 179 | ||||||||||||||||||
Total | $ | 8,124 | $ | 10,653 | $ | 15,384 | $ | 80,774 | $ | 80,567 | $ | 80,123 |
The following table presents information regarding the total amount of cash paid for environmental sites and the total regulatory asset deferred:
September 30, | December 31, | |||||||||||
In thousands | 2015 | 2014 | 2014 | |||||||||
Cumulative cash paid | $ | 121,819 | $ | 111,367 | $ | 113,740 | ||||||
Total regulatory asset deferral(1) | 49,807 | 51,861 | 58,859 |
(1) | Includes cash paid, remaining liability, and interest, net of insurance reimbursement and amounts reclassified to utility plant for the water treatment station. |
PORTLAND HARBOR SITE. The Portland Harbor is an Environmental Protection Agency (EPA) listed Superfund site that is approximately 10 miles long on the Willamette River and is adjacent to our Gasco uplands and Siltronic uplands sites. We are a potentially responsible party (PRP) to the Superfund site and have joined with some of the other PRPs (the Lower Willamette Group or LWG) to develop a Portland Harbor Remedial Investigation/Feasibility Study (RI/FS). In August 2015, the EPA issued its own Draft Feasibility Study (Draft FS) for comment. The EPA Draft FS provides a new range of remedial costs for the entire Portland Harbor Superfund Site, which includes the Gasco/Siltronic Sediment site, discussed below. The range of present value costs estimated by the EPA for various remedial alternatives for the entire Portland Harbor, as provided in the EPA’s Draft FS, is $791 million to $2.45 billion. The range provided in the EPA’s Draft FS is based on cost alternatives the EPA estimates to have an accuracy between -30% and +50% of actual costs, depending on the scope of work. While the EPA’s Draft FS provides a higher range of costs than the LWG's submission, our potential liability is still a portion of the costs of the remedy the EPA will select for the entire Portland Harbor Superfund site. The cost of the remedy is expected to be allocated among more than 100 PRPs. We are participating in a non-binding allocation process in an effort to settle this potential liability. The new EPA Draft FS does not provide any additional clarification around allocation of costs. We manage our liability related to the Superfund site as two distinct remediation projects, the Gasco/Siltronic Sediments and Other Portland Harbor projects.
GASCO/SILTRONIC SEDIMENTS. In 2009, NW Natural and Siltronic Corporation entered into a separate Administrative Order on Consent with the EPA to evaluate and design specific remedies for sediments adjacent to the Gasco uplands and Siltronic uplands sites. We submitted a draft Engineering Evaluation/Cost Analysis (EE/CA) to the EPA in May 2012 to provide the estimated cost of potential remedial alternatives for this site. At this time, the estimated costs for the various sediment remedy alternatives in the draft EE/CA, as well as the estimated costs for the additional studies and design work needed before the clean-up can occur, and for regulatory oversight throughout the clean-up, range from $39.8 million to $350 million. We have recorded a liability of $39.8 million for the sediment clean-up, which reflects the low end of the range. At this time, we believe sediments at this site represent the largest portion of our liability related to the Portland Harbor site, discussed above.
20
OTHER PORTLAND HARBOR. We incur costs related to our membership in the LWG, who is performing the RI/FS for the EPA, and also incur costs related to natural resource damages from these sites. NW Natural and other parties have signed a cooperative agreement with the Portland Harbor Natural Resource Trustee council to participate in a phased natural resource damage assessment to estimate liabilities to support an early restoration-based settlement of natural resource damage claims. Natural resource damage claims may arise only after a remedy for clean-up has been settled. We have accrued a liability for these claims at the low end of the range of the potential liability; the high end of the range cannot be reasonably estimated at this time. This liability is not included in the range of costs provided in the EPA Draft FS for the Portland Harbor noted above.
GASCO SITE. We own a former gas manufacturing plant that was closed in 1958 (Gasco site) and is adjacent to the Portland Harbor site described above. The Gasco site has been under investigation by NW Natural for environmental contamination under the Oregon Department of Environmental Quality (ODEQ) Voluntary Clean-Up Program. It is not included in the range of remedial costs for the Portland Harbor site noted above. We manage the Gasco site in two parts, the uplands portion and the groundwater source control action.
Uplands. In May 2007, we completed a revised Remedial Investigation Report for the uplands portion and it was approved by the ODEQ in March 2010. In 2015, ODEQ approved a risk assessment for the Uplands site, and we are currently working on a feasibility study. We have recognized a liability for the remediation of the uplands portion of the site at the low end of the range of potential liability; the high end of the range cannot be reasonably estimated at this time.
Groundwater Source Control. In September 2013, we completed construction of a groundwater source control system, including a water treatment station, at the Gasco site. We are working with ODEQ on monitoring the effectiveness of the system and at this time it is unclear what, if any, additional actions ODEQ may require subsequent to the performance testing of the system or as part of the final remedy for the uplands portion of the Gasco site. We have estimated the cost associated with the ongoing operation of the system and have recognized a liability at the low end of the range of potential cost. We cannot estimate the high end of the range at this time due to the uncertainty associated with the duration of running the water treatment station, which will be highly dependent upon the remedy determined for both the upland portion as well as the final remedy for our Gasco sediment exposure.
Beginning November 1, 2013, capital asset costs of $19 million for the Gasco water treatment station were placed into rates with OPUC approval. The OPUC deemed these costs prudent. Beginning November 1, 2014, the OPUC approved the application of $2.5 million from insurance proceeds plus interest to reduce the total amount of Gasco capital costs to be recovered through rate base.
OTHER SITES. In addition to those sites above, we have environmental exposures at four other sites: Siltronic, Central Service Center, Front Street, and Oregon Steel Mills. Due to the uncertainty of the design of remediation, regulation, timing of the liabilities, and in the case of the Oregon Steel Mills site, pending litigation, liabilities for each of these sites have been recognized at their respective low end of the range of potential liability; the high end of the range could not be reasonably estimated at this time.
Siltronic Upland site. A portion of the Siltronic property was formerly part of the Gasco site. We are currently conducting an investigation of manufactured gas plant wastes on the uplands portion of this site for the ODEQ.
Central Service Center site. We are currently performing an environmental investigation of the property under the ODEQ's Independent Cleanup Pathway. This site is on ODEQ's list of sites with confirmed releases of hazardous substances requiring cleanup.
Front Street site. The Front Street site was the former location of a gas manufacturing plant we operated. At ODEQs request, we conducted a sediment and source control investigation and provided findings to ODEQ. A Feasibility Study is currently underway.
Oregon Steel Mills site. See “Legal Proceedings,” below.
21
Legal Proceedings
We are subject to claims and litigation arising in the ordinary course of business. Although the final outcome of any of these legal proceedings cannot be predicted with certainty, including the matter described below, we do not expect the ultimate disposition of any of these matters will have a material effect on our financial condition, results of operations, or cash flows. See also Part II, Item 1, “Legal Proceedings.”
OREGON STEEL MILLS SITE. In 2004, we were served with a third-party complaint by the Port of Portland (the Port) in a Multnomah County Circuit Court case, Oregon Steel Mills, Inc. v. The Port of Portland. The Port alleges that in the 1940s and 1950s petroleum wastes generated by our predecessor, Portland Gas & Coke Company, and 10 other third-party defendants, were disposed of in a waste oil disposal facility operated by the United States or Shaver Transportation Company on property then owned by the Port and now owned by Oregon Steel Mills. The complaint seeks contribution for unspecified past remedial action costs incurred by the Port regarding the former waste oil disposal facility as well as a declaratory judgment allocating liability for future remedial action costs. No date has been set for trial. Although the final outcome of this proceeding cannot be predicted with certainty, we do not expect the ultimate disposition of this matter will have a material effect on our financial condition, results of operations, or cash flows.
For additional information regarding other commitments and contingencies, see Note 14 in the 2014 Form 10-K.
22
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following is management’s assessment of Northwest Natural Gas Company’s (NW Natural or the Company) financial condition, including the principal factors that affect results of operations. The disclosures contained in this report refer to our consolidated activities for the three and nine months ended September 30, 2015 and 2014. References to “Notes” are to the Notes to Unaudited Consolidated Financial Statements in this report. A significant portion of our business results are seasonal in nature, and, as such, the results of operations for the three and nine month periods are not necessarily indicative of expected fiscal year results. Therefore, this discussion should be read in conjunction with our 2014 Annual Report on Form 10-K (2014 Form 10-K).
The consolidated financial statements include NW Natural, the parent company, and its direct and indirect wholly-owned subsidiaries.
We operate in two primary reportable business segments: local gas distribution and gas storage. We also have other investments and business activities not specifically related to one of these two reporting segments, which we aggregate and report as other. We refer to our local gas distribution business as the utility, and our gas storage segment and other as non-utility. Our utility segment includes our NW Natural local gas distribution business, NWN Gas Reserves, which is a wholly-owned subsidiary of Energy Corp, and the utility portion of our Mist underground storage facility in Oregon (Mist). Our gas storage segment includes NWN Gas Storage, which is a wholly-owned subsidiary of NWN Energy, Gill Ranch, which is a wholly-owned subsidiary of NWN Gas Storage, the non-utility portion of Mist (NWN's storage facility in Oregon), and asset management services. Other includes NWN Energy's equity investment in Trail West Holdings, LLC (TWH), which is pursuing the development of a proposed natural gas pipeline through its wholly-owned subsidiary, Trail West Pipeline, LLC (TWP), and NNG Financial's equity investment in Kelso-Beaver Pipeline (KB Pipeline). For a further discussion of our business segments and other, see Note 4.
In addition to presenting the results of operations and earnings amounts in total, certain financial measures are expressed in cents per share or exclude the after-tax regulatory disallowance related to the OPUC's 2015 environmental order, which are non-GAAP financial measures. We present net income and earnings per share (EPS) excluding the regulatory disallowance along with the U.S. GAAP measures to illustrate the magnitude of this disallowance on ongoing business and operational results. Although the excluded amounts are properly included in the determination of net income and earnings per share under U.S. GAAP, we believe the amount and nature of such disallowance make period to period comparisons of operations difficult or potentially confusing. Financial measures are expressed in cents per share as these amounts reflect factors that directly impact earnings, including income taxes. All references in this section to EPS are on the basis of diluted shares (see Note 3). We use such non-GAAP measures to analyze our financial performance because we believe they provide useful information to our investors and creditors in evaluating our financial condition and results of operations.
23
EXECUTIVE SUMMARY
Consolidated results for the quarter include:
Consolidated results for the quarter include:
Three Months Ended September 30, | ||||||||||||||||
2015 | 2014 | |||||||||||||||
In thousands, except per share data | Amount | Per Share | Amount | Per Share | Change | |||||||||||
Consolidated net loss | $ | (6,685 | ) | $ | (0.24 | ) | $ | (8,733 | ) | $ | (0.32 | ) | $ | 2,048 | ||
Utility margin | 51,619 | 50,134 | 1,485 | |||||||||||||
Gas storage operating revenues | 5,596 | 4,782 | 814 |
THREE MONTHS ENDED SEPTEMBER 30, 2015 COMPARED TO SEPTEMBER 30, 2014. Consolidated net loss was $2.0 million lower primarily due to a $1.5 million increase in utility margin, a $0.8 million increase in gas storage operating revenues, a $0.9 million decrease in operations and maintenance expense, and a $0.7 million decrease in interest expense.
Consolidated results for the year include:
Nine Months Ended September 30, | ||||||||||||||||
2015 | 2014 | |||||||||||||||
In thousands, except per share data | Amount | Per Share | Amount | Per Share | Change | |||||||||||
Consolidated net income | $ | 23,998 | $ | 0.88 | $ | 30,222 | $ | 1.11 | $ | (6,224 | ) | |||||
Adjustments: | ||||||||||||||||
Regulatory environmental disallowance, net of taxes $5,925(1) | 9,075 | 0.33 | — | — | 9,075 | |||||||||||
Adjusted consolidated net income(1) | $ | 33,073 | $ | 1.21 |