Attached files

file filename
8-K - FORM 8-K - NORTHWEST NATURAL GAS COform8-kq12016.htm

Exhibit 99.1
FOR IMMEDIATE RELEASE:
May 3, 2016
NW Natural Reports Results for the
Quarter Ended March 31, 2016
___________________________________________________
Consolidated earnings were $1.33 per share on net income of $36.6 million for the first quarter of 2016, compared to $1.04 per share and $28.5 million for 2015.
First quarter results included a regulatory disallowance for past environmental costs of $3.3 million pre-tax, or $0.07 per share after tax, in 2016 and $15.0 million pre-tax, or $0.33 per share after tax, in 2015.
Excluding these environmental charges(2), first quarter 2016 net income was $38.6 million or $1.40 per share, compared to $37.6 million or $1.37 per share for 2015.
Utility margin increased $6.1 million with the addition of over 10,000 utility customers during the past 12 months, reflecting an annual customer growth rate of 1.5% at March 31, 2016.
NW Natural collected $5 million of revenues through the environmental recovery mechanism from customers in 2016 and resolved implementation items for the mechanism with the Public Utility Commission of Oregon's (OPUC) January 2016 Order (2016 Order).
The North Mist gas storage expansion project continued moving forward toward a notice to proceed from the project customer later in 2016. In April, the Oregon Energy Facilities Siting Council approved NW Natural's application for an amendment to the Mist site certificate and NW Natural continued the rebidding process for the engineering procurement and construction (EPC) contract.
The Company reaffirmed earnings guidance for 2016, which is expected to range from $1.98 to $2.18 per share or $2.05 to $2.25 per share adjusted to exclude the effects of the pre-tax charge of $3.3 million, or $0.07 per share after-tax(1), related to the final environmental implementation order received in January 2016 as described below.
___________________________________________________
PORTLAND, ORE.—Northwest Natural Gas Company, dba NW Natural (NYSE: NWN), reported earnings per share of $1.33 on net income of $36.6 million for the first quarter of 2016, compared to $1.04 per share on net income of $28.5 million for 2015. Results for both quarters were affected by non-cash charges related to the Company's environmental regulatory proceeding, which was resolved in January 2016. The first quarter of 2016 included a $3.3 million pre-tax, or $0.07 per share after-tax disallowance, from the OPUC's 2016 Order, which related to the Company's compliance filing under the environmental mechanism. The first quarter of 2015 included a $15 million pre-tax charge or $0.33 per share after-tax disallowance from the February 2015 OPUC Order (2015 Order) in the environmental docket. As adjusted to exclude these charges(2), consolidated net income was $38.6 million, or $1.40 per share for the first quarter of 2016, compared to $1.37 per share on net income of $37.6 million for 2015.

"The core utility continued to post strong margins and customer growth," said Gregg Kantor, CEO. "In addition, during the year we accomplished two key objectives: the implementation of the environmental recovery mechanism including the collection of costs under the mechanism and obtained a critical permit for our North Mist gas storage expansion project."

__________________________________  
(1)Earnings per share (EPS) calculation based on average diluted shares outstanding of 27.6 million and an income tax rate of 39.5%.
(2) See reconciliation of non-GAAP measures in Consolidated Results section below.


1





First Quarter Results
Consolidated Results
For the quarter ended March 31, 2016, NW Natural earnings were $1.33 per share on net income of $36.6 million, compared to 2015 results of $1.04 per share on net income of $28.5 million. The increase was primarily due to the non-cash charges related to the environmental regulatory proceeding previously mentioned. Excluding these charges, net income increased by $1.1 million primarily from $6.1 million of higher utility margin attributable to customer growth and gains from gas cost sharing, offset by a $4.6 million decrease in other income related to the recognition of $5.3 million of equity earnings on deferred regulatory asset balances as a result of the 2015 Order in the first quarter of 2015.

The first quarter results are summarized in the table below:
 
Three Months Ended March 31,
 
2016
 
2015
 
 
In thousands, except per share data
Amount
Per Share
 
Amount
Per Share
 
Change
Net income:
 
 
 
 
 
 
 
Utility segment
$
35,852

$
1.30

 
$
28,335

$
1.04

 
$
7,517

Gas storage segment
736

0.03

 
114


 
622

Other
53


 
37


 
16

Consolidated net income
$
36,641

$
1.33

 
$
28,486

$
1.04

 
$
8,155

Adjustments:
 
 
 
 
 
 
 
Regulatory environmental disallowance, net of taxes ($1,304 and $5,925)(1)
1,996

0.07

 
9,075

0.33

 
(7,079
)
Adjusted consolidated net income(1)
$
38,637

$
1.40

 
$
37,561

$
1.37

 
$
1,076

Utility margin
$
136,664

 
 
$
130,601

 
 
$
6,063

Gas storage operating revenues
5,369

 
 
5,303

 
 
66

(1) Regulatory environmental disallowance of $3.3 million in 2016 is recorded in utility other income and expense, net ($2.8 million) and utility operations and maintenance expense ($0.5 million). Regulatory environmental disallowance of $15.0 million in 2015 is recorded in utility operations and maintenance expense. Adjusted EPS and net income are non-GAAP financial measures based on the after-tax disallowance. EPS is calculated using the combined federal and state statutory tax rate of 39.5% and 27.6 million and 27.4 million diluted shares for the quarters ended March 31, 2016 and 2015, respectively.

Utility Results
For the first quarter ended March 31, 2016, utility operations contributed $1.30 per share on net income of $35.9 million, compared to $1.04 per share on net income of $28.3 million for 2015. The primary factors contributing to the $7.5 million or $0.26 per share increase in utility net income were as follows:
a $6.1 million increase in utility margin due to customer growth and an increase in gas cost incentive sharing gains;
a $14.7 million decrease in operations and maintenance expense due to the $15 million regulatory disallowance charge taken in the first quarter of 2015; and
a $7.8 million decrease in other income due to a $2.8 million interest write-off as a result of the 2016 Order and the recognition of $5.3 million of equity earnings on deferred regulatory asset balances in 2015 as a result of the 2015 Order previously mentioned.

Customer Growth. NW Natural achieved a customer growth rate for the trailing 12-month period ended March 31, 2016 of 1.5%, with the Company serving over 718,000 customers at quarter end.


2




Utility Volume and Margin. The following table presents key utility margin metrics:
 
 
Three Months Ended March 31,
 
 
 
 
 
 
Favorable/(Unfavorable)
(Dollars and therms in thousands)
 
2016
 
2015
 
Change
 
% Change
Gas sales and transportation deliveries
 
372,549

 
329,977

 
42,572

 
13
 %
Weather (in heating degree days)
 
1,585

 
1,481

 
104

 
7

Utility operating revenues
 
$
250,104

 
$
256,306

 
$
(6,202
)
 
(2
)
Less: Cost of gas
 
108,411

 
125,705

 
17,294

 
14

          Environmental remediation expense
 
5,029

 

 
(5,029
)
 

Utility margin(1)
 
$
136,664

 
$
130,601

 
$
6,063

 
5
 %
(1) In November 2015 the Company began collecting revenues from customers through the SRRM. These collections are included in utility operating revenues and are offset by the amortization of environmental liabilities presented in the environmental remediation expense line in the operating expense section of the income statement. Utility margin provides a key metric in assessing the performance of the utility segment.

The increase in deliveries for the first quarter of 2016 compared to 2015 was mainly due to higher residential and commercial volumes reflecting weather that was 7% colder than a year ago, although weather was 15% warmer than average, and the region experienced exceptionally warm weather during the quarter for the second year in a row. The impact of weather on utility margin is substantially mitigated by the Company's Weather Normalization Mechanism. Therefore despite the warm weather, utility margin increased $6.1 million primarily due to the following:
a $3.4 million increase from customer growth, additional loads from commercial customers on higher rate schedules, and increased rate-base from certain investments; and
a $2.4 million increase in gains from the gas cost incentive sharing mechanism as a result of lower gas prices than those estimated in the Purchased Gas Adjustment (PGA).

Environmental Site Remediation and Recovery Mechanism (SRRM). Under the environmental recovery mechanism, the Company has the ability to recover past deferred and future prudently incurred environmental remediation costs allocable to Oregon, subject to an earnings test. As part of the implementation of the mechanism, the OPUC issued the 2015 Order requiring NW Natural to forego collection of $15 million of approximately $95 million in total environmental remediation expenses deferred through 2012. As a result, the Company recognized a non-cash $9.1 million after-tax charge in operations and maintenance expense in the first quarter of 2015. Also, as a result of the 2015 Order, the Company recognized $5.3 million pre-tax of interest income related to the equity earnings on deferred environmental expenses.

During 2015, the Company continued to work with the OPUC on a number of outstanding implementation items related to the mechanism, and in January 2016 the OPUC issued the 2016 Order resolving the open matters in the docket. The 2016 Order confirmed recovery of environmental costs allocable to Oregon under the mechanism, established an Oregon allocation factor of 96.68%, and disallowed deferred costs related to the previous charge of $15 million. As a result of the 2016 Order, the Company recognized a non-cash $3.3 million pre-tax charge, or $2.0 million after-tax, of which the majority is reflected in other income and expense.
Gas Storage Results
For the quarter ended March 31, 2016, the Company's gas storage segment reported net income of $0.7 million or $0.03 per share, compared to net income of $0.1 million for 2015. The first quarter of 2016 results reflected stable storage segment revenues as well as lower operating costs and interest expense at the Gill Ranch facility.





3




Consolidated Operations
Operations and Maintenance Expense. Consolidated operations and maintenance expense for the quarter ended March 31, 2016 was $38.9 million, compared to $54.1 million for 2015. The $15.2 million decrease was primarily due to the $15 million pre-tax charge associated with the 2015 Order on the recovery of past environmental cost deferrals taken during the first quarter of 2015.

Other Income and Expense, Net. Other expense was $2.3 million for the first quarter of 2016, compared to other income of $5.1 million for the same period in 2015. The $7.4 million year-over-year decrease was primarily due to the recognition of $5.3 million of equity earnings from deferred environmental expenses in the first quarter of 2015. The Company recognized the equity earnings of these deferred regulatory asset balances as a result of the 2015 Order. In addition, the 2016 Order resulted in a write-off of $2.8 million of interest in the current quarter.

Cash Flows
Cash provided by operations was $146.1 million for the first quarter of 2016, compared to $118.2 million for 2015. The main factors contributing to the $27.9 million increase were an increase in net income of $8.2 million; an increase of $17.4 million in net deferred tax liabilities from the enactment of bonus depreciation; and $5.0 million from collections under the environmental recovery mechanism.

2016 Earnings Guidance
The Company reaffirmed earnings guidance today in the range of $1.98 to $2.18 per share or $2.05 to $2.25 per share adjusted to exclude the effects of the pre-tax charge of $3.3 million or $0.07 per share after-tax(1), related to the 2016 Order. The Company’s 2016 earnings guidance assumes customer growth from the utility segment, average weather conditions, sustainable operations and maintenance expense levels and normal inflationary increases, slow recovery of the gas storage market, the impact of the five-year extension of bonus depreciation resulting from the enactment of the Federal Protecting Americans From Tax Hikes Act of 2016, and no significant changes in prevailing legislative and regulatory policies, mechanisms, or outcomes.

(1)EPS calculation based on average diluted shares outstanding of 27.6 million and an income tax rate of 39.5%.

Dividend Declaration
The board of directors of NW Natural declared a quarterly dividend of 46.75 cents per share on the Company’s common stock. The dividends will be paid on May 13, 2016 to shareholders of record on April 29, 2016. The Company’s indicated annual dividend rate is $1.87 per share.

Presentation of Results
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 charges related to the Orders implementing the SRRM in 2015 and 2016, which are non-GAAP financial measures. The Company presents net income and EPS excluding the regulatory disallowance along with the 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 these items under GAAP, the Company believes 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. The Company uses such non-GAAP financial measures to analyze its financial performance because it believes they provide useful information to its investors and creditors in evaluating its financial condition and results of operations.


4




Conference Call Arrangements
As previously reported, NW Natural will conduct a conference call and webcast starting at 8 a.m. Pacific Time (11 a.m. Eastern Time) on May 3, 2016 to review the Company's financial and operating results for the first quarter ended March 31, 2016.

To hear the conference call live, please dial 1-866-267-6789 within the United States and 1-855-669-9657 from Canada. International callers can dial 1-412-902-4110. To access the conference replay, please call 1-877-344-7529 and enter the conference identification pass code 10083970. To hear the replay from Canada, please dial 1-855-669-9658 and from international locations, please dial 1-412-317-0088.

To hear the conference by webcast, log on to NW Natural's corporate website at nwnatural.com.

Forward-Looking Statements
This report, and other presentations made by NW Natural from time to time, may contain 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," "assumes," "intends," "plans," "seeks," "believes," "estimates," "expects" and similar references to future periods. Examples of forward-looking statements include, but are not limited to, statements regarding the following: plans, objectives, goals, strategies, future events, investments, customer growth, weather and its impacts, environmental remediation cost recoveries, levels and pricing of gas storage contracts, gas storage development or costs or timing related thereto, financial positions, operation and maintenance expense, capital expenditures, free cash flow levels, revenues and earnings and the timing thereof, dividends, effects of regulatory disallowance, performance, timing or effects of future regulatory proceedings or future regulatory approvals, regulatory prudence reviews, effects of regulatory mechanisms, including, but not limited to, SRRM, and other statements that are other than statements of historical facts.

Forward-looking statements are based on the Company's current expectations and assumptions regarding its 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. The Company's actual results may differ materially from those contemplated by the forward-looking statements. The Company cautions you therefore against relying on any of these forward-looking statements. They are neither statements of historical fact nor guarantees or assurances of future operational or financial performance. Important factors that could cause actual results to differ materially from those in the forward-looking statements are discussed by reference to the factors described in Part I, Item 1A "Risk Factors", and Part II, Item 7 and Item 7A "Management's Discussion and Analysis of Financial Condition and Results of Operations" and "Quantitative and Qualitative Disclosure about Market Risk" in the Company's most recent Annual Report on Form 10-K and in Part I, Items 2 and 3 "Management's Discussion and Analysis of Financial Condition and Results of Operations" and "Quantitative and Qualitative Disclosures About Market Risk", and Part II, Item 1A, "Risk Factors", in the Company's quarterly reports filed thereafter.

All forward-looking statements made in this report and all subsequent forward-looking statements, whether written or oral and whether made by or on behalf of the Company, are expressly qualified by these cautionary statements. Any forward-looking statement speaks only as of the date on which such statement is made, and the Company undertakes 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. New factors emerge from time to time and it is not possible for the Company to predict all such factors, nor can it assess the impact of each such factor or the extent to which any factor, or combination of factors, may cause results to differ materially from those contained in any forward-looking statements.


5




About NW Natural
NW Natural (NYSE:NWN) is headquartered in Portland, Ore., and provides natural gas service to more than 718,000 residential, commercial, and industrial customers through approximately 14,000 miles of mains and service lines in western Oregon and southwestern Washington. It is the largest independent natural gas utility in the Pacific Northwest with $3.0 billion in total assets. NW Natural and its subsidiaries currently own and operate underground gas storage facilities with storage capacity of approximately 31 Bcf in Oregon and California. Additional information is available at nwnatural.com.

# # #
Investor Contact:
Nikki Sparley
Phone: 503-721-2530
Email: nikki.sparley@nwnatural.com

Media Contact:
Melissa Moore
Phone: 503-220-2436
Email: melissa.moore@nwnatural.com

6




 
NORTHWEST NATURAL GAS COMPANY
 
Financial Highlights (Unaudited)
 
First Quarter - 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
Twelve Months Ended
 
In thousands, except per share amounts, customer, and degree day data
 
March 31,
 
 
March 31,
 
2016
 
2015
Change
2016
 
2015
Change
Operating revenues
$
255,529

 
$
261,665

(2)%
$
717,655

 
$
722,316

(1)%
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of gas
 
108,411

 
 
125,705

(14)
 
310,011

 
 
335,994

(8)
 
Operations and maintenance
 
38,939

 
 
54,116

(28)
 
142,344

 
 
155,712

(9)
 
Environmental remediation
 
5,029

 
 

-
 
8,542

 
 

-
 
General taxes
 
8,684

 
 
8,732

(1)
 
30,233

 
 
29,957

1
 
Depreciation and amortization
 
20,394

 
 
20,111

1
 
81,206

 
 
79,715

2
 
Total operating expenses
 
181,457

 
 
208,664

(13)
 
572,336

 
 
601,378

(5)
Income from operations
 
74,072

 
 
53,001

40
 
145,319

 
 
120,938

20
Other income and expense, net
 
(2,309
)
 
 
5,049

-
 
389

 
 
5,599

-
Interest expense, net
 
9,736

 
 
10,481

(7)
 
41,794

 
 
43,502

(4)
Income before income taxes
 
62,027

 
 
47,569

30
 
103,914

 
 
83,035

25
Income tax expense
 
25,386

 
 
19,083

33
 
42,056

 
 
33,741

25
Net income
$
36,641

 
$
28,486

29
$
61,858

 
$
49,294

25
 
 
 
 
 
 
 
 
 
 
 
 
 
Common shares outstanding:
 
 
 
 
 
 
 
 
 
 
 
 
 
Average diluted for period
 
27,560

 
 
27,369

 
 
27,453

 
 
27,270

 
 
End of period
 
27,493

 
 
27,332

 
 
27,493

 
 
27,332

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Per share information:
 
 
 
 
 
 
 
 
 
 
 
 
Diluted earnings per share
$
1.33

 
$
1.04

 
$
2.25

 
$
1.81

 
Dividends declared per share of common stock
 
0.4675

 
 
0.465

 
 
1.87

 
 
1.85

 
Book value per share, end of period
 
29.35

 
 
28.72

 
 
29.35

 
 
28.72

 
Market closing price, end of period
 
53.85

 
 
47.95

 
 
53.85

 
 
47.95

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital structure, end of period:
 
 
 
 
 
 
 
 
 
 
 
 
 
Common stock equity
 
51.5
 %
 
 
49.2
 %
 
 
51.5
 %
 
 
49.2
 %
 
 
Long-term debt
 
36.4

 
 
38.5

 
 
36.4

 
 
38.5

 
 
Short-term debt (including amounts due in one year)
 
12.1

 
 
12.3

 
 
12.1

 
 
12.3

 
 
Total
 
100.0
 %
 
 
100.0
 %
 
 
100.0
 %
 
 
100.0
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating statistics:
 
 
 
 
 
 
 
 
 
 
 
 
Customers - end of period
 
718,009

 
 
707,472

1.5%
 
718,009

 
 
707,472

1.5%
Utility volumes - therms:
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential and commercial sales
 
242,874

 
 
206,817

 
 
606,785

 
 
553,564

 
 
Industrial sales and transportation
 
129,675

 
 
123,160

 
 
464,399

 
 
463,186

 
Total utility volumes sold and delivered
 
372,549

 
 
329,977

 
 
1,071,184

 
 
1,016,750

 
Utility operating revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential and commercial sales
$
237,672

 
$
240,912

 
$
641,595

 
$
643,350

 
 
Industrial sales and transportation
 
17,664

 
 
20,526

 
 
68,633

 
 
73,006

 
 
Other revenues
 
1,411

 
 
1,406

 
 
3,919

 
 
3,912

 
 
Less: Revenue taxes
 
6,643

 
 
6,538

 
 
18,139

 
 
17,879

 
Total utility operating revenues
 
250,104

 
 
256,306

 
 
696,008

 
 
702,389

 
 
Less: Cost of gas
 
108,411

 
 
125,705

 
 
310,011

 
 
335,994

 
 
  Environmental remediation expense
 
5,029

 
 

 
 
8,542

 
 

 
Utility margin, net
$
136,664

 
$
130,601

 
$
377,455

 
$
366,395

 
Degree days:
 
 
 
 
 
 
 
 
 
 
 
 
 
Average (25-year average)
 
1,871

 
 
1,855

 
 
4,240

 
 
4,240

 
 
Actual
 
1,585

 
 
1,481

7%
 
3,562

 
 
3,383

5%
Percent colder (warmer) than average weather
 
(15
)%
 
 
(20
)%
 
 
(16
)%
 
 
(20
)%
 

 
 



7




NORTHWEST NATURAL GAS COMPANY
 
 
 
 
 
 
Consolidated Balance Sheets (Unaudited)
 
 
March 31,
 
 
March 31,
In thousands
 
 
2016
 
 
2015
Assets:
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
4,321

 
$
5,218

 
Accounts receivable
 
 
69,066

 
 
68,531

 
Accrued unbilled revenue
 
 
36,393

 
 
30,076

 
Allowance for uncollectible accounts
 
 
(1,376
)
 
 
(1,363
)
 
Regulatory assets
 
 
61,524

 
 
67,702

 
Derivative instruments
 
 
1,960

 
 
658

 
Inventories
 
 
60,581

 
 
69,289

 
Gas reserves
 
 
16,420

 
 
19,112

 
Income taxes receivable
 
 

 
 
2,000

 
Deferred tax assets
 
 

 
 
13,491

 
Other current taxes
 
 
23,311

 
 
15,921

 
 
Total current assets
 
 
272,200

 
 
290,635

Non-current assets:
 
 
 
 
 
 
 
Property, plant, and equipment
 
 
3,115,854

 
 
3,017,754

 
Less: Accumulated depreciation
 
 
919,187

 
 
883,254

 
 
Total property, plant, and equipment, net
 
 
2,196,667

 
 
2,134,500

 
Gas reserves
 
 
111,145

 
 
125,187

 
Regulatory assets
 
 
351,390

 
 
348,421

 
Derivative instruments
 
 
452

 
 
117

 
Other investments
 
 
67,490

 
 
68,614

 
Restricted cash
 
 

 
 
3,000

 
Other non-current assets
 
 
2,689

 
 
3,638

 
 
Total non-current assets
 
 
2,729,833

 
 
2,683,477

 
 
Total assets
 
$
3,002,033

 
$
2,974,112

Liabilities and equity:
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
Short-term debt
 
$
164,900

 
$
156,200

 
Current maturities of long-term debt
 
 
24,980

 
 
39,994

 
Accounts payable
 
 
57,407

 
 
62,904

 
Taxes accrued
 
 
10,256

 
 
17,755

 
Interest accrued
 
 
9,671

 
 
10,427

 
Regulatory liabilities
 
 
35,596

 
 
24,263

 
Derivative instruments
 
 
17,313

 
 
23,242

 
Other current liabilities
 
 
42,100

 
 
35,950

 
 
Total current liabilities
 
 
362,223

 
 
370,735

Long-term debt
 
 
569,745

 
 
613,417

Deferred credits and other non-current liabilities:
 
 
 
 
 
 

 
Deferred tax liabilities
 
 
550,731

 
 
523,929

 
Regulatory liabilities
 
 
346,761

 
 
326,424

 
Pension and other postretirement benefit liabilities
 
 
221,291

 
 
235,516

 
Derivative instruments
 
 
1,237

 
 
1,117

 
Other non-current liabilities
 
 
143,090

 
 
118,059

 
 
Total deferred credits and other non-current liabilities
 
 
1,263,110

 
 
1,205,045

Equity:
 
 
 
 
 
 
 
Common stock
 
 
385,232

 
 
376,656

 
Retained earnings
 
 
428,691

 
 
418,003

 
Accumulated other comprehensive loss
 
 
(6,968
)
 
 
(9,744
)
 
 
Total equity
 
 
806,955

 
 
784,915

 
 
Total liabilities and equity
 
$
3,002,033

 
$
2,974,112


8





NORTHWEST NATURAL GAS COMPANY
 
 
 
 
 
 
Consolidated Statements of Cash Flows (Unaudited)
 
 
Three Months Ended March 31,
In thousands
 
 
2016
 
 
2015
Operating activities:
 
 
 
 
 
 
 
Net income
 
$
36,641

 
$
28,486

 
Adjustments to reconcile net income to cash provided by operations:
 
 
 
 
 
 
 
 
Depreciation and amortization
 
 
20,394

 
 
20,111

 
 
Regulatory amortization of gas reserves
 
 
4,075

 
 
5,255

 
 
Deferred tax liabilities, net
 
 
23,353

 
 
5,918

 
 
Qualified defined benefit pension plan expense
 
 
1,311

 
 
1,509

 
 
Contributions to qualified defined benefit pension plans
 
 
(2,900
)
 
 
(2,630
)
 
 
Deferred environmental (expenditures) recoveries, net
 
 
(2,665
)
 
 
(3,315
)
 
 
Regulatory disallowance of prior environmental cost deferrals
 
 
3,273

 
 
15,000

 
 
Interest expense (income) on deferred environmental expenses
 
 

 
 
(5,322
)
 
 
Amortization of environmental remediation
 
 
5,029

 
 

 
 
Other
 
 
1,169

 
 
900

 
 
Changes in assets and liabilities:
 
 
 
 
 
 
 
 
 
Receivables
 
 
22,242

 
 
29,193

 
 
 
Inventories
 
 
10,115

 
 
8,543

 
 
 
Taxes accrued
 
 
7,729

 
 
6,724

 
 
 
Accounts payable
 
 
(14,537
)
 
 
(26,550
)
 
 
 
Interest accrued
 
 
3,798

 
 
4,348

 
 
 
Deferred gas costs
 
 
8,519

 
 
13,074

 
 
 
Other, net
 
 
18,592

 
 
17,005

 
 
Cash provided by operating activities
 
 
146,138

 
 
118,249

Investing activities:
 
 
 
 
 
 
 
Capital expenditures
 
 
(30,054
)
 
 
(27,135
)
 
Other
 
 
24

 
 
(1,811
)
 
 
Cash used in investing activities
 
 
(30,030
)
 
 
(28,946
)
Financing activities:
 
 
 
 
 
 
 
Common stock issued, net
 
 
1,999

 
 
700

 
Change in short-term debt
 
 
(105,135
)
 
 
(78,500
)
 
Cash dividend payments on common stock
 
 
(12,823
)
 
 
(12,688
)
 
Other
 
 
(39
)
 
 
(3,131
)
 
 
Cash used in financing activities
 
 
(115,998
)
 
 
(93,619
)
Increase (decrease) in cash and cash equivalents
 
 
110

 
 
(4,316
)
Cash and cash equivalents, beginning of period
 
 
4,211

 
 
9,534

Cash and cash equivalents, end of period
 
$
4,321

 
$
5,218

 
 
 
 
 
 
 
 
 
 
Supplemental disclosure of cash flow information:
 
 
 
 
 
 
 
Interest paid, net of capitalization
 
$
5,232

 
$
5,399

 
Income taxes paid
 
 
(7,900
)
 
 


 
 


9