# NorthWestern Energy Group, Inc. (NWE)

Informational only - not investment advice.

CIK: 0001993004
SIC: 4931 Electric & Other Services Combined
SIC breadcrumb: [Transportation, Communications, Electric, Gas, And Sanitary Services](/division/E/) > [Electric, Gas, And Sanitary Services](/major-group/49/) > [SIC 4931 Electric & Other Services Combined](/industry/4931/)
Latest 10-K filed: 2026-02-12
SEC page: https://www.sec.gov/edgar/browse/?CIK=1993004
Filing source: https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/nweg-20251231.htm

## At a glance

FY2025 · period end 2025-12-31 · filed 2026-02-12 · accession 0001993004-26-000006 · source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001993004.json

| Metric | Value | FY | Provenance |
| --- | ---: | ---: | --- |
| Revenue | 1,610,559,000 USD | 2025 | verified |
| Net income | 181,092,000 USD | 2025 | verified |
| Assets | 8,459,691,000 USD | 2025 | verified |
| Free cash flow | -130,001,000 USD | 2025 | computed |
| Net margin | 11.24% | 2025 | computed |
| Operating margin | 20.23% | 2025 | computed |
| Revenue YoY | +6.38% | 2025 | computed |
| ROE | 6.28% | 2025 | computed |

Computed values are grepcent-computed from the verified facts above and may differ from ratios the company itself reports. Free cash flow = operating cash flow − capital expenditures. Net margin = net income ÷ revenue. Operating margin = operating income ÷ revenue. Revenue YoY = FY2025 revenue ÷ FY2024 revenue − 1 (consecutive fiscal years only). ROE = net income ÷ period-end stockholders' equity.

No market price, no rating, no forecast on this site. Not investment advice.

### Peer percentile fingerprint

| Ratio | NWE | Peer median | Percentile | N |
| --- | ---: | ---: | ---: | ---: |
| Net margin | 11.2% | 13.1% | 27 | 16 |
| Operating margin | 20.2% | 20.7% | 47 | 16 |
| Revenue growth | 6.4% | 9.4% | 33 | 16 |
| FCF margin | -8.1% | -8.1% | 50 | 13 |
| ROE | 6.3% | 9.6% | 0 | 16 |
| ROA | 2.1% | 2.6% | 7 | 16 |
| Liabilities / equity | 1.93 | 2.47 | 7 | 16 |
| Current ratio | 0.72 | 0.76 | 47 | 16 |

Percentile = share of the N covered peers reporting that ratio whose value is lower (ties counted half); computed among grepcent-covered companies in SIC industry 4931 Electric & Other Services Combined, not the whole market. A higher percentile means a higher value of the ratio, not a better company. Ratios with fewer than 8 reporting peers are omitted. Latest reported values per company; fiscal periods may differ. Descriptive arithmetic - not a score, rating, or ranking.

## Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
| --- | ---: | --- | ---: | --- |
| Revenue | 1610559000 | USD | 2025 | 2026-02-12 |
| Net income | 181092000 | USD | 2025 | 2026-02-12 |
| Assets | 8459691000 | USD | 2025 | 2026-02-12 |

## Financials

Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-12. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001993004.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.

| Metric | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
| --- | ---: | ---: | ---: | ---: | ---: | ---: |
| Revenue |  | 1,372,316,000 | 1,477,837,000 | 1,422,143,000 | 1,513,898,000 | 1,610,559,000 |
| Net income |  | 186,840,000 | 183,008,000 | 194,131,000 | 224,111,000 | 181,092,000 |
| Operating income |  | 275,681,000 | 263,079,000 | 300,455,000 | 323,321,000 | 325,818,000 |
| Diluted EPS |  | 3.60 | 3.25 | 3.22 | 3.65 | 2.94 |
| Operating cash flow |  | 219,978,000 | 307,242,000 | 489,231,000 | 406,741,000 | 394,455,000 |
| Capital expenditures |  | 434,328,000 | 515,140,000 | 566,889,000 | 549,244,000 | 524,456,000 |
| Dividends paid |  | 128,483,000 | 140,062,000 | 154,050,000 | 158,589,000 | 161,389,000 |
| Assets |  | 6,780,443,000 | 7,317,783,000 | 7,600,652,000 | 7,997,524,000 | 8,459,691,000 |
| Liabilities |  |  | 4,652,600,000 | 4,815,338,000 | 5,139,824,000 | 5,573,951,000 |
| Stockholders' equity | 2,079,095,000 | 2,339,713,000 | 2,665,183,000 | 2,785,314,000 | 2,857,700,000 | 2,885,740,000 |
| Cash and cash equivalents |  | 2,820,000 | 8,489,000 | 9,164,000 | 4,283,000 | 8,781,000 |
| Free cash flow |  | -214,350,000 | -207,898,000 | -77,658,000 | -142,503,000 | -130,001,000 |

### Ratios

ROE and ROA use period-end equity/assets. Liabilities / equity uses total liabilities divided by stockholders' equity. Current ratio uses current assets divided by current liabilities when both are reported.

| Metric | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
| --- | ---: | ---: | ---: | ---: | ---: | ---: |
| Net margin |  | 13.61% | 12.38% | 13.65% | 14.80% | 11.24% |
| Operating margin |  | 20.09% | 17.80% | 21.13% | 21.36% | 20.23% |
| Return on equity |  | 7.99% | 6.87% | 6.97% | 7.84% | 6.28% |
| Return on assets |  | 2.76% | 2.50% | 2.55% | 2.80% | 2.14% |
| Liabilities / equity |  |  | 1.75 | 1.73 | 1.80 | 1.93 |
| Current ratio |  |  | 0.87 | 0.76 | 0.52 | 0.72 |

## As-reported value updates

No tracked differences above grepcent's stated thresholds and capped precision rule were found between the earliest XBRL-filed value and the value currently on file for the standardized annual metrics grepcent tracks.


## Quarterly

Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-07-30. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001993004.json.

Flow metrics use discrete quarter-length periods from 10-Q/10-Q/A filings. Q4 revenue and net income are derived only when annual FY and nine-month YTD facts exist for the same fiscal year; derived Q4 values are labeled. EPS Q4 is not derived.

| Quarter | End date | Revenue | Net income | Diluted EPS | Method |
| --- | --- | ---: | ---: | ---: | --- |
| 2023-Q3 | 2023-09-30 | 321,090,000 | 29,335,000 | 0.48 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 356,009,000 | 83,142,000 |  | derived Q4 = FY annual - nine-month YTD |
| 2024-Q1 | 2024-03-31 | 475,342,000 | 65,086,000 | 1.06 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 319,929,000 | 31,654,000 | 0.52 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 345,161,000 | 46,819,000 | 0.76 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 373,466,000 | 80,552,000 |  | derived Q4 = FY annual - nine-month YTD |
| 2025-Q1 | 2025-03-31 | 466,630,000 | 76,940,000 | 1.25 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 342,713,000 | 21,228,000 | 0.35 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 386,952,000 | 38,233,000 | 0.62 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 414,264,000 | 44,691,000 |  | derived Q4 = FY annual - nine-month YTD |
| 2026-Q1 | 2026-03-31 | 497,570,000 | 63,456,000 | 1.03 | reported discrete quarter |
| 2026-Q2 | 2026-06-30 | 392,599,000 | 24,994,000 | 0.40 | reported discrete quarter |

## Filed narrative (10-K & 10-Q)

## Business

Verbatim Item 1 Business section from NWE's latest 10-K: [/company/NWE/business/](/company/NWE/business/).

## Risk Factors

Verbatim Item 1A Risk Factors from NWE's latest 10-K: [/company/NWE/risk-factors/](/company/NWE/risk-factors/).

## Latest quarter (10-Q)

Latest 10-Q source: https://www.sec.gov/Archives/edgar/data/1993004/000199300426000050/nwe-20260630.htm

Extracted structurally from real Item 2 body heading to real Item 3/4 boundary.
Confidence: high
Filing date: 2026-07-30
Report date: 2026-06-30

ITEM 2.MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Non-GAAP Financial Measure

The following discussion includes financial information prepared in accordance with GAAP, as well as another financial measure, Utility Margin, that is considered a “non-GAAP financial measure.” Generally, a non-GAAP financial measure is a numerical measure of a company’s financial performance, financial position or cash flows that excludes (or includes) amounts that are included in (or excluded from) the most directly comparable measure calculated and presented in accordance with GAAP. We define Utility Margin as Operating Revenues less fuel, purchased supply and direct transmission expense (exclusive of depreciation and depletion) as presented in our Condensed Consolidated Statements of Income. This measure differs from the GAAP definition of Gross Margin due to the exclusion of Operating and maintenance, Property and other taxes, and Depreciation and depletion expenses, which are presented separately in our Condensed Consolidated Statements of Income. The following discussion includes a reconciliation of Utility Margin to Gross Margin, the most directly comparable GAAP measure.

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

OVERVIEW

NorthWestern Energy Group, doing business as NorthWestern Energy, provides electricity and/or natural gas to approximately 850,300 customers in Montana, South Dakota, Nebraska and Yellowstone National Park. Our operations in Montana and Yellowstone National Park are conducted through our subsidiary, NW Corp, and our operations in South Dakota and Nebraska are conducted through our subsidiary, NWE Public Service. For a discussion of NorthWestern’s business strategy, see Management’s Discussion and Analysis of Financial Condition and Results of Operations in the NorthWestern Energy Group Annual Report on Form 10-K for the year ended December 31, 2025.

On August 18, 2025, we entered into the Merger Agreement with Black Hills and Merger Sub that provides for an all-stock merger of equals between NorthWestern and Black Hills. The Merger Agreement provides for Merger Sub to merge with and into NorthWestern, with NorthWestern continuing as the surviving entity and a direct wholly owned subsidiary of Black Hills, which would assume a new corporate name of Bright Horizon Energy as the resulting parent company of the combined corporate group. The Merger will combine the strengths of both companies, resulting in an organization with greater scale, financial stability, and operational expertise. It is designed to create a stronger, more resilient energy company focused on delivering safe, reliable, and affordable energy solutions to customers. Under the provisions of Accounting Standards Codification Topic 805, which requires the identification of an acquirer in a business combination, Black Hills is the accounting acquirer. Pursuant to the Merger Agreement, at the effective time of the Merger, each share of common stock of NorthWestern issued and outstanding as of immediately prior to closing will be converted into the right to receive 0.98 validly issued, fully paid and non-assessable shares of Black Hills Common Stock. Subject to the approval of the Merger from the MPSC and satisfaction or waiver of the other remaining closing conditions, we anticipate the transaction closing by year-end 2026. See Note 2 - Pending Merger with Black Hills Corporation to the Condensed Consolidated Financial Statements included herein for additional information regarding this pending Merger.

We work to deliver safe, reliable, and innovative energy solutions that create value for customers, communities, employees, and investors. We do this by providing low-cost and reliable service performed by highly-adaptable and skilled employees. We are focused on delivering long-term shareholder value through:

•Infrastructure investment focused on a stronger and smarter grid to improve the customer experience, while enhancing grid reliability and safety. This includes automation in customer meters, distribution and substations that enables the use of proven new technologies.

•Investing in and integrating supply resources that balance reliability, cost, capacity, and sustainability considerations with more predictable long-term commodity prices.

22

•Continually improving our operating efficiency. Financial discipline is essential to earning our authorized return on invested capital and maintaining a strong balance sheet, stable cash flows, and quality credit ratings to continue to attract cost-effective capital for future investment.

We expect to pursue these investment opportunities and manage our business in a manner that allows us to be flexible in adjusting to changing economic conditions by adjusting the timing and scale of the projects.

We are committed to providing customers with reliable and affordable electric and natural gas services while also being good stewards of the environment. Towards this end, our efforts towards a carbon-free future are outlined through our goal to achieve net zero carbon emissions by 2050.

As you read this discussion and analysis, refer to our Condensed Consolidated Statements of Income, which present the results of our operations for the three and six months ended June 30, 2026 and 2025.

23

HOW WE PERFORMED AGAINST OUR SECOND QUARTER 2025 RESULTS

[[GREPCENT_TABLE]]
[["","Three Months Ended June 30, 2026 vs. 2025"],["","","Income Before Income Taxes","","Income Tax (Expense) Benefit(3)","","Net Income"],["","","","","(in millions)"],["Second Quarter, 2025","","$","24.6","","","$","(3.4)","","","$","21.2"],["Variance in revenue and fuel, purchased supply, and direct transmission expense(1) items impacting net income:"],["Rates","","13.8","","","(3.5)","","","10.3"],["Electric retail volumes","","7.3","","","(1.8)","","","5.5"],["Electric margin from the acquisition of the Colstrip Puget Interests","","4.7","","","(1.2)","","","3.5"],["Natural gas retail volumes","","3.5","","","(0.9)","","","2.6"],["Production tax credits, offset within income tax expense","","1.4","","","(1.4)","","","\u2014"],["Electric transmission revenue","","1.0","","","(0.3)","","","0.7"],["Non-recoverable Montana electric supply costs","","0.8","","","(0.2)","","","0.6"],["Natural gas production step down","","(0.4)","","","0.1","","","(0.3)"],["Montana property tax tracker collections","","(0.2)","","","0.1","","","(0.1)"],["Other","","1.1","","","(0.3)","","","0.8"],["Variance in expense items(2) impacting net income:"],["Operating, maintenance, and administrative, excluding merger-related costs","","(16.7)","","","4.2","","","(12.5)"],["Depreciation","","(4.6)","","","1.2","","","(3.4)"],["Interest expense","","(4.0)","","","1.0","","","(3.0)"],["Merger-related costs","","(3.3)","","","0.7","","","(2.6)"],["Property and other taxes not recoverable within trackers","","(2.0)","","","0.5","","","(1.5)"],["Other","","1.5","","","1.7","","","3.2"],["Second Quarter, 2026","","$","28.5","","","$","(3.5)","","","$","25.0"],["Change in Net Income","","","","","","$","3.8"]]
[[/GREPCENT_TABLE]]

(1) Exclusive of depreciation and depletion shown separately below

(2) Excluding fuel, purchased supply, and direct transmission expense

(3) Income tax expense calculation on reconciling items assumes a blended federal plus state effective tax rate of 25.3 percent.

Consolidated net income for the three months ended June 30, 2026 was $25.0 million as compared with $21.2 million for the same period in 2025. This increase was primarily due to new rates and retail volumes. These were offset in part by operating, administrative, and general costs, including merger-related costs and costs associated with our additional ownership interests in Colstrip Units 3 and 4, depreciation expense, and interest expense.

SIGNIFICANT TRENDS AND REGULATION

Refer to the NorthWestern Energy Group Annual Report on the Form 10-K for the year ended December 31, 2025 for disclosure of the significant trends and regulations that could have a significant impact on our business. These significant trends and regulations have not changed materially since such disclosure, except as follows:

Montana Rate Review

In December 2025, the MPSC issued a final order approving our partial electric settlement agreement. The final order also suspended the 90/10 cost sharing mechanism of the Power Cost and Credit Adjustment Mechanism (PCCAM) on a temporary basis pending further review by the MPSC. Within this final order, the MPSC disallowed a portion of the capital costs related to

24

the construction of Yellowstone County Generating Station (YCGS). As a result, in the fourth quarter of 2025 we recorded a $30.9 million non-cash charge for the regulatory disallowance.

In January 2026, we filed a Motion for Reconsideration (Motion) as it relates to this final order. Among other things, our Motion requests that the MPSC reconsider their prudence conclusions regarding the capital costs associated with the construction of YCGS and clarification as to the effective date of the PCCAM sharing mechanism suspension, for which we have requested an effective date of July 1, 2025, to align with the PCCAM tracker year. Any subsequent modifications by the MPSC to their final order are expected to be reflected in our 2026 results.

Montana Large New Load Tariff Rule

In March 2026, we filed an application with the MPSC requesting approval of a Large New Load tariff rule (LNL Rule) to establish requirements and contract terms for providing electric service to bundled customers with new or expanded loads of five megawatts or greater, including data centers and other energy-intensive operations. This filing establishes a framework governing agreements between us and large new load customers and is intended to address the costs and operational considerations associated with serving those loads while protecting existing customers from cost shifting and other adverse impacts. Under this proposed framework, for the largest commitments, 50 megawatts or greater, we would file the executed Electric Service Agreement with the MPSC for review and approval before service begins. For customers with loads between 5 and 49 megawatts, the tariff's standardized process and mandatory protections apply, but individual agreements do not require case-specific MPSC approval filings. This application initiates a public regulatory proceeding that will include opportunities for review and public comment consistent with MPSC procedures.

Data Center Development

As previously disclosed, we have signed development agreements with both Sabey Data Centers and Atlas Power Holdings LLC to provide electric supply services for data centers being developed in Montana. In April 2026, we signed a development agreement with Quantica Infrastructure to evaluate the transmission infrastructure and generation resources needed to support their proposed need. The combined energy service requirement associated with these development agree

[Excerpt truncated for page length; source filing is linked above.]

## Latest 10-K MD&A (excerpt)

Latest 10-K Item 7 source: https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/nweg-20251231.htm
Complete FY 2025 MD&A: /company/NWE/mda/fy2025/

Extracted structurally from real Item 7 body heading to real Item 7A/8 boundary.
Confidence: high
Filing date: 2026-02-12
Report date: 2025-12-31

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following includes a discussion of our results of operations and cash flows for the year ended December 31, 2025 compared to the year ended December 31, 2024, on both a consolidated basis and on a segment basis. For a discussion of our financial results and cash flows for the year ended December 31, 2024 compared with the year ended December 31, 2023, see Management's Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the year ended December 31, 2024.

This discussion should be read in conjunction with our Consolidated Financial Statements and related notes contained elsewhere in this Annual Report on Form 10-K. For additional information related to our segments, see Note 22 - Segment and Related Information, to the Consolidated Financial Statements.

Non-GAAP Financial Measure

The following discussion includes financial information prepared in accordance with GAAP, as well as another financial measure, Utility Margin, that is considered a “non-GAAP financial measure.” Generally, a non-GAAP financial measure is a numerical measure of a company’s financial performance, financial position or cash flows that excludes (or includes) amounts that are included in (or excluded from) the most directly comparable measure calculated and presented in accordance with GAAP. We define Utility Margin as Operating Revenues less fuel, purchased supply and direct transmission expense (exclusive of depreciation and depletion) as presented in our Consolidated Statements of Income. This measure differs from the GAAP definition of Gross Margin due to the exclusion of Operating and maintenance, Property and other taxes, and Depreciation and depletion expenses, which are presented separately in our Consolidated Statements of Income. The following discussion includes a reconciliation of Utility Margin to Gross Margin, the most directly comparable GAAP measure.

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

OVERVIEW

NorthWestern Energy Group, doing business as NorthWestern Energy, provides electricity and/or natural gas to approximately 850,300 customers in Montana, South Dakota, Nebraska, and Yellowstone National Park. Our operations in Montana and Yellowstone National Park are conducted through our subsidiary, NW Corp, and our operations in South Dakota and Nebraska are conducted through our subsidiary, NWE Public Service. As you read this discussion and analysis, refer to our Consolidated Statements of Income, which present the results of our operations for 2025, 2024 and 2023. Following is a discussion of our strategy and significant trends.

On August 18, 2025, we entered into the Merger Agreement with Black Hills and Merger Sub that provides for an all-stock merger of equals between NorthWestern and Black Hills. The Merger Agreement provides for Merger Sub to merge with and into NorthWestern, with NorthWestern continuing as the surviving entity and a direct wholly owned subsidiary of Black Hills, which would assume the new corporate name of Bright Horizon Energy as the resulting parent company of the combined corporate group. The Merger will combine the strengths of both companies, resulting in an organization with greater scale, financial stability, and operational expertise. It is designed to create a stronger, more resilient energy company focused on delivering safe, reliable, and affordable energy solutions to customers. Under the provisions of ASC Topic 805, which requires the identification of an acquirer in a business combination, Black Hills is the accounting acquirer. Pursuant to the Merger Agreement, at the effective time of the Merger, each share of common stock of NorthWestern issued and outstanding as of immediately prior to closing will be converted into the right to receive 0.98 validly issued, fully paid and non-assessable shares of Black Hills Common Stock. See Note 3 - Pending Merger with Black Hills Corporation to the Consolidated Financial Statements included herein for additional information regarding this pending Merger.

51

We work to deliver safe, reliable and innovative energy solutions that create value for customers, communities, employees, and investors. We do this by providing low-cost and reliable service performed by highly-adaptable and skilled employees. We are focused on delivering long-term shareholder value through:

•Infrastructure investment focused on a stronger and smarter grid to improve the customer experience, while enhancing grid reliability and safety. This includes automation in customer meters, distribution and substations that enables the use of proven new technologies.

•Investing in and integrating supply resources that balance reliability, cost, capacity, and sustainability considerations with more predictable long-term commodity prices.

•Continually improving our operating efficiency. Financial discipline is essential to earning our authorized return on invested capital and maintaining a strong balance sheet, stable cash flows, and quality credit ratings to continue to attract cost-effective capital for future investment.

We expect to pursue these investment opportunities and manage our business in a manner that allows us to be flexible in adjusting to changing economic conditions by adjusting the timing and scale of the projects.

In 2025, approximately 52 percent of our owned and long-term contracted resources originated from carbon-free resources, compared to approximately 41 percent for the total U.S. electric power industry. We are committed to providing customers with reliable and affordable electric and natural gas services while also being good stewards of the environment. Towards this end, our efforts towards a carbon-free future are outlined through our goal to achieve net zero carbon emissions by 2050. Our vision for the future builds on the progress we have made, including our hydroelectric system in Montana, which is 100 percent carbon free and is readily available capacity. For us, wind generation is a close second and continues to grow. While utility-scale solar energy has not been a significant portion of our energy mix to date, we expect solar to further evolve along with advances in energy storage. We are committed to working with our customers and communities to help them achieve their sustainability goals and add new technology on our system.

52

HOW WE PERFORMED IN 2025 COMPARED TO OUR 2024 RESULTS

[[GREPCENT_TABLE]]
[["","Year Ended December 31, 2025 vs. 2024"],["","Income Before Income Taxes","","Income Tax Benefit (Expense)","","Net Income"],["","(in millions)"],["December 31, 2024","$","214.7","","","$","9.4","","","$","224.1"],["Variance in revenue and fuel, purchased supply, and direct transmission expense(1) items impacting net income:"],["Base Rates","93.3","","","(23.6)","","","69.7"],["Electric transmission revenue","14.0","","","(3.5)","","","10.5"],["Production tax credits, offset within income tax benefit (expense)","6.6","","","(6.6)","","","\u2014"],["Montana natural gas transportation","4.8","","","(1.2)","","","3.6"],["Electric retail volumes","4.3","","","(1.1)","","","3.2"],["Natural gas retail volumes","2.0","","","(0.5)","","","1.5"],["Montana property tax tracker collections","(14.2)","","","3.6","","","(10.6)"],["Non-recoverable Montana electric supply costs","(7.3)","","","1.8","","","(5.5)"],["Other","0.1","","","0.0","","","0.1"],["Variance in expense items(2) impacting net income:"],["Operating, maintenance, and administrative","(37.7)","","","9.5","","","(28.2)"],["Non-cash regulatory disallowance of certain YCGS capital costs","(30.9)","","","7.8","","","(23.1)"],["Depreciation","(21.9)","","","5.5","","","(16.4)"],["Interest expense","(18.7)","","","4.7","","","(14.0)"],["Merger-related costs","(9.3)","","","\u2014","","","(9.3)"],["Property and other taxes not recoverable within trackers","(2.1)","","","0.5","","","(1.6)"],["Release of unrecognized tax benefits - current year","\u2014","","","7.4","","","7.4"],["Release of unrecognized tax benefits - prior year","\u2014","","","(16.9)","","","(16.9)"],["Prior year Gas repairs safe harbor method change","\u2014","","","(7.0)","","","(7.0)"],["Other","(10.1)","","","3.7","","","(6.4)"],["December 31, 2025","$","187.6","","","$","(6.5)","","","$","181.1"],["Change in Net Income","","","","","$","(43.0)"]]
[[/GREPCENT_TABLE]]

(1) Exclusive of depreciation and depletion shown separately below.

(2) Excluding fuel, purchased supply, and direct transmission expense.

Consolidated net income in 2025 was $181.1 million as compared with $224.1 million in 2024. This decrease was primarily due to higher operating expenses, including a non-cash charge for the regulatory disallowance of certain YCGS capital costs resulting from the MPSC's final order on our rate review, merger-related costs, and depreciation, interest expense, Montana property tax tracker collections, non-recoverable Montana electric supply costs, and higher income tax expense due to a less favorable uncertain tax position release and a prior year income tax benefit from a gas repairs safe harbor method change. These were partly offset by higher rates, electric transmission revenue, natural gas transportation revenues, and retail volumes.

53

SIGNIFICANT TRENDS AND REGULATION

Montana Rate Review

In July 2024, we filed a Montana electric and natural gas rate review with the MPSC requesting an annual increase to electric and natural gas utility rates. In December 2025, the MPSC issued a final order approving the natural gas settlement agreement and partial electric settlement agreement. Among other things, the approved partial electric settlement agreement provides for the deferral and annual recovery of incremental operating costs related to wildfire mitigation and insurance expenses through the Wildfire Mitigation Balancing Account.

The details of this final order are set forth below:

[[GREPCENT_TABLE]]
[["Returns, Capital Structure & Revenue Increase Resulting From Final Order ($ in millions)"],["","Electric","","Natural Gas"],["Return on Equity (ROE)","9.65","%","","9.60","%"],["Equity Capital Structure","47.84","%","","47.84","%"],["Base Rates","$","105.5","","","$","18.0"],["PCCAM(1)(2)","(94.5)","","","n/a"],["Property Tax (tracker base adjustment)(1)","(1.8)","","","0.1"],["Total Revenue Increase Through Final Order","$","9.2","","","$","18.1"]]
[[/GREPCENT_TABLE]]

(1) These items are flow-through costs. PCCAM reflects our fuel and purchased power costs.

(2) This PCCAM reduction of $94.5 million represents the reduction in revenue at the previously approved 2021 PCCAM base of $208.3 million using the 2023 Montana rate review test period loads.

The final order provides for an update to the PCCAM by adjusting the base costs from $208.3 million to $119.0 million. It also suspended the 90/10 cost sharing mechanism of the PCCAM on a temporary basis pending further review by the MPSC. Within this final or

[Excerpt truncated for page length; the complete text is on the linked full-MD&A page.]

Read the full FY 2025 MD&A: /company/NWE/mda/fy2025/
All MD&A years: /company/NWE/mda/


## MD&A history

Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. Each year's full verbatim text is on its own sub-page.

- [FY 2024 MD&A](/company/NWE/mda/fy2024/): filed 2025-02-13; accession 0001993004-25-000021 (https://www.sec.gov/Archives/edgar/data/1993004/000199300425000021/nweg-20241231.htm)
- [FY 2023 MD&A](/company/NWE/mda/fy2023/): filed 2024-02-15; accession 0001993004-24-000006 (https://www.sec.gov/Archives/edgar/data/1993004/000199300424000006/nweg-20231231.htm)




## Macro cross-references

Indicators mapped to this company's SIC classification (industry 4931 Electric & Other Services Combined) by grepcent's deterministic macro-sector crosswalk. A navigational mapping, not a statistical or causal claim.

- [INDPRO](/indicator/INDPRO/): Industrial Production: Total Index
- [TCU](/indicator/TCU/): Capacity Utilization: Total Index
- [DGS10](/indicator/DGS10/): Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- [FEDFUNDS](/indicator/FEDFUNDS/): Federal Funds Effective Rate

Macro-to-micro threads including this sector: [Money & trade](/thread/money-trade/), [Trade & external](/thread/trade-external/).

All macro indicators: /indicators/


## For LLMs & downloads

Markdown twin: /company/NWE.md · JSON record: /company/NWE.json · verified financials: /company/NWE/financials.json / /company/NWE/financials.csv · machine TOC for the whole site: /llms.txt