Item 8. Financial Statements and Supplementary Data
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the stockholder and the Board of Directors of Knife River Corporation
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of Knife River Corporation and Subsidiaries (the “Company”) as of December 31, 2023 and 2022, the related consolidated statements of operations, comprehensive income, equity, and cash flows, for each of the three years in the period ended December 31, 2023, and the related notes (collectively referred to as the "financial statements"). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2023, in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current-period audit of the financial statements that was communicated or required to be communicated to the audit committee and that (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Revenue from Contracts with Customers—Contracting Services Revenue—Refer to Notes 1, 2 3 and 4 to the financial statements
Critical Audit Matter Description
The Company recognizes contracting services revenue over time using an input method based on the cost-to-cost measure of progress for contracts because it best depicts the transfer of assets to the customer which occurs as Knife River incurs costs on the contract. Under the cost-to-cost measure of progress, the costs incurred are compared with total estimated costs of a performance obligation. Revenues are recorded proportionately to the costs incurred. This method depends largely on the ability to make reasonably dependable estimates related to the extent of progress
71
toward completion of the contract, contract revenues, contract costs. The accounting for these contracts involves judgment, particularly as it relates to the process of estimating total costs and profit for the performance obligation. For the year ended December 31, 2023, the Company recognized $1.3 billion of contracting services revenue.
Given the judgments necessary to estimate total costs and profit for the performance obligations used to recognize revenue for construction contracts, auditing such estimates required extensive audit effort due to the volume and complexity of construction contracts and a high degree of auditor judgment when performing audit procedures and evaluating the results of those procedures.
How the Critical Audit Matter Was Addressed in the Audit
Our audit procedures related to management’s estimates of total costs and profit for the performance obligations used to recognize revenue for contracts included the following, among others:
• We tested the operating effectiveness of management’s controls over contracting services revenue, including controls over management’s estimation of total costs and profit for the performance obligations.
• We developed an expectation of the amount of contracting services revenue for certain performance obligations based on prior year markups, and taking into account current year events, applied to the contracting services contract costs in the current year and compared our expectation to the amount of contracting services revenue recorded by management.
• We selected a sample of contracting services contracts and performed the following:
– Evaluated whether the contracts were properly included in management’s calculation of contracting services revenue based on the terms and conditions of each contract, including whether continuous transfer of control to the customer occurred as progress was made toward fulfilling the performance obligation.
– Compared the transaction prices to the consideration expected to be received based on current rights and obligations under the contracts and any modifications that were agreed upon with the customers.
– Tested management’s identification of distinct performance obligations by evaluating whether the underlying goods and services were highly interdependent and interrelated.
– Tested the accuracy and completeness of the costs incurred to date for the performance obligation.
– Evaluated the estimates of total cost and profit for the performance obligation by:
◦ Comparing total costs incurred to date to the costs management estimated to be incurred to date and selecting specific cost types to compare costs incurred to date to management’s estimated costs at completion.
◦ Evaluating management’s ability to achieve the estimates of total cost and profit by performing corroborating inquiries with the Company’s project managers and engineers, and comparing the estimates to management’s work plans, engineering specifications, and supplier contracts.
◦ Comparing management’s estimates for the selected contracts to costs and profits of similar performance obligations, when applicable.
– Tested the mathematical accuracy of management’s calculation of contracting services revenue for the performance obligation.
• We evaluated management’s ability to estimate total costs and profits accurately by comparing actual costs and profits to management’s historical estimates for performance obligations that have been fulfilled.
72
/s/ Deloitte & Touche LLP
Minneapolis, Minnesota
February 27, 2024
We have served as the Company's auditor since 2002.
73
KNIFE RIVER CORPORATION AND SUBSIDIARIES
Consolidated Statements of Operations
Years ended December 31,
2023 2022 2021
(In thousands, except per share amounts)
Revenue:
Construction materials
$ 1,523,040 $ 1,347,008 $ 1,211,459
Contracting services
1,307,310 1,187,721 1,017,471
Total revenue
2,830,350 2,534,729 2,228,930
Cost of revenue:
Construction materials
1,133,042 1,086,193 965,028
Contracting services
1,158,373 1,087,642 916,953
Total cost of revenue
2,291,415 2,173,835 1,881,981
Gross profit
538,935 360,894 346,949
Selling, general and administrative expenses
242,538 166,599 155,872
Operating income
296,397 194,295 191,077
Interest expense
58,096 30,121 19,218
Other (expense) income
7,007 ( 5,353 ) 1,355
Income before income taxes
245,308 158,821 173,214
Income taxes
62,436 42,601 43,459
Net income
$ 182,872 $ 116,220 $ 129,755
Net income per share:
Basic
$ 3.23 $ 2.05 $ 2.29
Diluted $ 3.23 $ 2.05 $ 2.29
Weighted average common shares outstanding:
Basic
56,568 56,566 56,566
Diluted
56,668 56,566 56,566
74
KNIFE RIVER CORPORATION AND SUBSIDIARIES
Consolidated Statements of Comprehensive Income
Years ended December 31, 2023 2022 2021
(In thousands)
Net income $ 182,872 $ 116,220 $ 129,755
Other comprehensive income:
Reclassification adjustment for loss on derivative instruments included in net income, net of tax of $ 28 , $ 107 and $ 107 in 2023, 2022 and 2021, respectively
90 328 332
Pension and postretirement liability adjustment:
Pension and postretirement liability gains arising during the period, net of tax of $ 252 , $ 3,586 and $ 1,011 in 2023, 2022 and 2021, respectively
751 10,935 3,041
Amortization of pension and postretirement liability losses included in net periodic benefit cost, net of tax of $ 64 , $ 292 and $ 363 in 2023, 2022 and 2021, respectively
192 875 1,090
Pension and postretirement liability adjustment
943 11,810 4,131
Other comprehensive income
1,033 12,138 4,463
Comprehensive income attributable to common stockholders $ 183,905 $ 128,358 $ 134,218
75
KNIFE RIVER CORPORATION AND SUBSIDIARIES
Consolidated Balance Sheets
December 31,
2023 2022
(In thousands, except shares and per share amounts)
Assets
Current assets:
Cash, cash equivalents and restricted cash
$ 262,320 $ 10,090
Receivables, net
266,785 210,157
Costs and estimated earnings in excess of billings on uncompleted contracts
27,293 31,145
Due from related-party
— 16,050
Inventories
319,623 323,277
Prepayments and other current assets
37,522 17,848
Total current assets
913,543 608,567
Noncurrent assets:
Net property, plant and equipment
1,315,047 1,315,213
Goodwill
274,478 274,540
Other intangible assets, net
10,821 13,430
Operating lease right-of-use assets
44,706 45,873
Investments and other
41,218 36,696
Total noncurrent assets
1,686,270 1,685,752
Total assets
$ 2,599,813 $ 2,294,319
Liabilities and Stockholders’ Equity
Current liabilities:
Long-term debt - current portion
$ 7,082 $ 211
Related-party notes payable - current portion
— 238,000
Accounts payable
107,656 87,370
Billings in excess of costs and estimated earnings on uncompleted contracts
51,376 39,843
Accrued compensation
48,098 29,192
Due to related-party
— 20,286
Current operating lease liabilities
12,948 13,210
Other accrued liabilities
120,111 88,778
Total current liabilities
347,271 516,890
Noncurrent liabilities:
Long-term debt
674,577 427
Related-party notes payable
— 446,449
Deferred income taxes
174,542 175,804
Noncurrent operating lease liabilities
31,758 32,663
Other
105,653 93,497
Total liabilities
1,333,801 1,265,730
Commitments and contingencies
Stockholders’ equity:
Common stock, 300,000,000 shares authorized, $ 0.01 par value, 57,009,542 shares issued and 56,578,406 shares outstanding at December 31, 2023; 80,000 shares authorized, issued and outstanding, $ 10 par value, at December 31, 2022
570 800
Other paid-in capital
614,513 549,106
Retained earnings
665,874 494,661
MDU Resources common stock held by subsidiary at cost - 538,921 shares
— ( 3,626 )
Treasury stock held at cost - 431,136 shares
( 3,626 ) —
Accumulated other comprehensive loss
( 11,319 ) ( 12,352 )
Total stockholders’ equity
1,266,012 1,028,589
Total liabilities and stockholders’ equity
$ 2,599,813 $ 2,294,319
76
KNIFE RIVER CORPORATION AND SUBSIDIARIES
Consolidated Statements of Equity
Years ended December 31, 2023, 2022 and 2021
Common Stock Other Paid-In Capital
Retained Earnings MDU Resources’ Stock Held by Subsidiary
Treasury Stock
Accumulated Other Comprehensive Loss Total
Shares Amount Shares
Amount
Shares
Amount
(In thousands, except shares)
Balance at December 31, 2020 80,000 $ 800 $ 550,262 $ 359,761 ( 538,921 ) $ ( 3,626 ) — $ — $ ( 28,953 ) $ 878,244
Net income
— — — 129,755 — — — — — 129,755
Other comprehensive income
— — — — — — — — 4,463 4,463
Net transfers to Centennial
— — ( 548 ) ( 59,070 ) — — — — — ( 59,618 )
Balance at December 31, 2021 80,000 $ 800 $ 549,714 $ 430,446 ( 538,921 ) $ ( 3,626 ) — $ — $ ( 24,490 ) $ 952,844
Net income
— — — 116,220 — — — — — 116,220
Other comprehensive income
— — — — — — — — 12,138 12,138
Net transfers to Centennial
— — ( 608 ) ( 52,005 ) — — — — — ( 52,613 )
Balance at December 31, 2022 80,000 $ 800 $ 549,106 $ 494,661 ( 538,921 ) $ ( 3,626 ) — $ — $ ( 12,352 ) $ 1,028,589
Net income
— — — 182,872 — — — — — 182,872
Other comprehensive income
— — — — — — — — 1,033 1,033
Stock-based compensation
— — 2,888 ( 37 ) — — — — — 2,851
Issuance of common stock to directors for services
12,192 — 702 — — — — — — 702
Retirement of historical common stock in connection with the Separation
( 80,000 ) ( 800 ) 800 — — — — — — —
Issuance of common stock in connection with the Separation
56,997,350 570 ( 570 ) — — — — — — —
Transfer of MDU Resources stock held by subsidiary
— — — — 538,921 3,626 — — — 3,626
Receipt of treasury stock at historical cost
— — — — — — ( 431,136 ) ( 3,626 ) — ( 3,626 )
Net transfers from Centennial and MDU Resources including Separation adjustments
— — 62,972 — — — — — — 62,972
Net transfers to Centennial pre-Separation
— — ( 1,385 ) ( 11,622 ) — — — — — ( 13,007 )
Balance at December 31, 2023 57,009,542 $ 570 $ 614,513 $ 665,874 — $ — ( 431,136 ) $ ( 3,626 ) $ ( 11,319 ) $ 1,266,012
77
KNIFE RIVER CORPORATION AND SUBSIDIARIES
Consolidated Statements of Cash Flows
Years ended December 31,
2023 2022 2021
(In thousands)
Operating activities:
Net income
$ 182,872 $ 116,220 $ 129,755
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, depletion and amortization
123,805 117,798 100,974
Deferred income taxes
( 1,606 ) 2,078 32,858
Provision for credit losses
2,001 538 48
Amortization of debt issuance costs
3,115 483 402
Employee stock-based compensation costs
2,888 1,272 1,852
Pension and postretirement benefit plan net periodic benefit cost
1,182 1,306 1,092
Unrealized (gains) losses on investments
( 2,202 ) 2,525 ( 1,632 )
Gains on sale of assets
( 27 ) ( 14,092 ) ( 6,638 )
Equity in (loss) earnings of unconsolidated affiliates
( 286 ) 438 ( 373 )
Changes in current assets and liabilities, net of acquisitions:
Receivables
( 54,817 ) ( 32,506 ) 15,357
Due from related-party
16,050 ( 8,004 ) 2,889
Inventories
3,654 ( 31,033 ) ( 42,441 )
Other current assets
( 19,556 ) 44 ( 4,574 )
Accounts payable
33,092 17,489 ( 13,899 )
Due to related-party
( 7,310 ) 3,578 ( 957 )
Other current liabilities
48,977 21,417 ( 21,011 )
Pension and postretirement benefit plan contributions
( 1,756 ) ( 426 ) ( 392 )
Other noncurrent changes
5,650 8,319 ( 12,070 )
Net cash provided by operating activities
335,726 207,444 181,240
Investing activities:
Capital expenditures
( 124,283 ) ( 178,162 ) ( 174,229 )
Acquisitions, net of cash acquired
— 1,745 ( 235,218 )
Net proceeds from sale or disposition of property and other
8,284 22,878 12,017
Investments
( 1,890 ) ( 2,339 ) ( 837 )
Net cash used in investing activities
( 117,889 ) ( 155,878 ) ( 398,267 )
Financing activities:
Issuance of current related-party notes
— 208,000 —
Issuance (repayment) of long-term related-party notes, net
205,275 ( 207,007 ) 281,983
Issuance of long-term debt
700,000 — —
Repayment of long-term debt
( 3,653 ) ( 298 ) ( 221 )
Debt issuance costs
( 16,640 ) ( 807 ) —
Net transfers to Centennial
( 850,589 ) ( 55,212 ) ( 57,959 )
Net cash provided by (used in) financing activities
34,393 ( 55,324 ) 223,803
Increase (decrease) in cash, cash equivalents and restricted cash
252,230 ( 3,758 ) 6,776
Cash, cash equivalents and restricted cash - beginning of year
10,090 13,848 7,072
Cash, cash equivalents and restricted cash - end of year
$ 262,320 $ 10,090 $ 13,848
78
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
Note 1 – Organization and Basis of Presentation
Knife River is a people-first construction materials and contracting services company. The Company provides construction materials and contracting services to build safe roads, bridges and airport runways, and other critical infrastructure needs, that connect people with where they want to go and with the supplies they need. Knife River is one of the leading providers of crushed stone and sand and gravel in the United States and operates across 14 states. The Company conducts its operations through five reportable segments: Pacific, Northwest, Mountain, Central and Energy Services.
In the fourth quarter of 2023, the Company completed a reorganization of its reporting structure which resulted in changes being made to the management of its business to best align with its strategies. As a result of the reorganization, a portion of the Pacific segment’s businesses are now reported under the Energy Services segment. In addition, the North Central and South operating regions have been aggregated into one reportable segment, Central. All periods have been recast to conform with the revised presentation. See Note 15 for additional information.
Separation from MDU Resources
On May 31, 2023, MDU Resources completed the previously announced separation of the Company through the distribution of approximately 90 percent of the outstanding shares of common stock, par value $ .01 per share, of Knife River to the stockholders of record of MDU Resources as of the close of business on May 22, 2023. MDU Resources retained approximately 10 percent of the outstanding shares of Knife River common stock. The Distribution was structured as a pro rata distribution of one share of Knife River common stock for every four shares of MDU Resources common stock. In November 2023, MDU Resources disposed of all 5,656,621 retained shares of Knife River common stock in an underwritten public offering. As a result of the Distribution, Knife River is now an independent public company and its common stock is listed under the symbol “KNF” on the New York Stock Exchange.
The Separation was completed pursuant to a separation and distribution agreement and other agreements with MDU Resources related to the Separation, including, but not limited to, a tax matters agreement, an employee matters agreement and a transition services agreement. For an interim period following the Separation, certain functions will continue to be provided by MDU Resources under a transition services agreement. For more information on the transition services agreement, see Note 19. The Company has incurred certain costs in its establishment as an independent, publicly traded company and expects to incur ongoing additional costs associated with operating as an independent, publicly traded company.
All share and earnings per share information has been retroactively adjusted for all periods presented to reflect the Distribution.
Basis of Presentation
Prior to the Separation, Knife River operated as a wholly owned subsidiary of Centennial and an indirect, wholly owned subsidiary of MDU Resources and not as a stand-alone company. The accompanying audited consolidated financial statements and footnotes for the periods prior to the Separation were prepared on a “carve-out” basis using a legal entity approach in conformity with GAAP and were derived from the audited consolidated financial statements of MDU Resources as if the Company operated on a stand-alone basis during these periods.
All revenues and costs as well as assets and liabilities directly associated with the business activity of the Company are included in the financial statements. In the periods prior to the Separation, the audited consolidated financial statements include expense allocations for certain functions provided by MDU Resources and Centennial, including, but not limited to certain general corporate expenses related to senior management, legal, human resources, finance and accounting, treasury, information technology, communications, procurement, tax, insurance and other shared services. These general corporate expenses are included in the Consolidated Statements of Operations within selling, general and administrative expenses and other income (expense). The amounts allocated
79
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
to Knife River were $ 10.7 million, $ 18.0 million and $ 15.6 million for the years ended December 31, 2023, 2022 and 2021, respectively. These expenses were allocated to the Company on the basis of direct usage when identifiable, with the remainder principally allocated on the basis of percent of total capital invested or other allocation methodologies that were considered to be a reasonable reflection of the utilization of the services provided to the benefits received, including the following: number of employees paid and stated as cost per check; number of employees served; weighted factor of travel, managed units, national account spending equipment and fleet acquisitions; purchase order dollars spent and purchase order line count; number of payments; vouchers or unclaimed property reports; labor hours; time tracked; and projected workload. The allocations may not, however, reflect the expense the Company would have incurred as a stand-alone company for the periods presented. These costs also may not be indicative of the expenses that the Company will incur in the future or would have incurred if the Company had obtained these services from a third party.
Prior to the Separation, Knife River participated in Centennial’s centralized cash management program, including its overall financing arrangements. Knife River also had related-party note agreements in place with Centennial for the financing of its capital needs, which are reflected as related-party notes payable on the Consolidated Balance Sheet at December 31, 2022. Interest expense in the Consolidated Statements of Operations, for the periods prior to the Separation, reflects the allocation of interest on borrowing and funding associated with the related-party note agreements. Upon the completion of the Separation, Knife River implemented its own financing agreements with lenders. For additional information on the Company’s current debt financing, see Note 8.
Related-party transactions between the Company and MDU Resources or Centennial for general operating activities and intercompany debt have been included in the audited consolidated financial statements for periods prior to the Separation. Outstanding balances as of the periods presented were reflected on Consolidated Balance Sheets as “Due from related-party” or “Due to related-party” and “Related-party notes payable”. The cash settlement of these transactions are included in the Consolidated Statements of Cash Flows as operating or financing activities following the nature of the transactions. The aggregate net effect of related-party transactions not settled in cash as part of the Separation have been reflected in the Consolidated Balance Sheets and Statements of Stockholders’ Equity within “Other paid-in capital” and within the Consolidated Statements of Cash Flows following the nature of the transactions with a majority included in the financing section. See Note 19 for additional information on related-party transactions.
Management has also evaluated the impact of events occurring after December 31, 2023, up to the date of issuance of these audited consolidated financial statements on February 27, 2024, that would require recognition or disclosure in the audited Consolidated Financial Statements.
Principles of consolidation
For all periods, the audited consolidated financial statements were prepared in accordance with GAAP and include the accounts of the Company and its wholly owned subsidiaries. All intercompany accounts and transactions between the businesses comprising the Company have been eliminated in the accompanying audited consolidated financial statements.
Use of estimates
The preparation of financial statements in conformity with GAAP requires the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities, at the date of the audited consolidated financial statements, as well as the reported amounts of revenues and expenses during the reporting period. Estimates are used for items such as long-lived assets and goodwill; fair values of acquired assets and liabilities under the acquisition method of accounting; aggregate reserves; property depreciable lives; tax provisions; revenue recognized using the cost-to-cost measure of progress for contracts; expected credit losses; environmental and other loss contingencies; costs on contracting services contracts; actuarially determined benefit costs; asset retirement obligations; lease classification; present value of right-of-use assets and lease liabilities; and the valuation of stock-based compensation. These estimates are based on management’s best knowledge of current events, historical experience, actions that the Company may undertake in
80
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
the future and on various other assumptions that are believed to be reasonable under the circumstances. As additional information becomes available, or actual amounts are determinable, the recorded estimates are revised. Consequently, operating results can be affected by revisions to prior accounting estimates.
Note 2 – Significant Accounting Policies
New accounting standards
The following table provides a brief description of the accounting pronouncements applicable to the Company and the potential impact on its audited consolidated financial statements and/or disclosures:
Standard Description Standard Effective Date
Impact on financial statements/disclosures
Recently issued ASU’s not yet adopted
ASU 2023-07 - Improvements to Reportable Segment Disclosures
In November 2023, the FASB issued guidance on modifying the disclosure requirements to improve reportable segment disclosure requirements through enhanced disclosures about significant segment expenses. The guidance also expands the interim disclosure requirements. The guidance is to be applied on a retrospective basis to the financial statements and footnotes and early adoption is permitted.
Fiscal periods beginning after December 15, 2023 and interim periods beginning after December 31, 2024
The Company is currently evaluating the impact the guidance will have on its disclosures for the year ended December 31, 2024 and interim periods for fiscal year 2025.
ASU 2023-09 - Improvements to Income Tax Disclosures
In December 2023, the FASB issued guidance on modifying the disclosure requirements to increase transparency about income tax information through improvements to income tax disclosures primarily related to the rate reconciliation and income taxes paid information. The guidance is to be applied on a prospective basis to the financial statements and footnotes, however, retrospective adoption is also permitted. The guidance also permits early adoption.
Fiscal periods beginning after December 15, 2024
The Company is currently evaluating the impact the guidance will have on its disclosures for the year ended December 31, 2025.
Cash, cash equivalents and restricted cash
The Company considers all highly liquid investments with an original maturity of three months or less, when purchased, to be cash and cash equivalents. At December 31, 2023, the $ 262.3 million of cash, cash equivalents and restricted cash on the Consolidated Statements of Cash Flows is comprised of $ 219.3 million of cash and cash equivalents and $ 43.0 million of restricted cash. At December 31, 2022, the Company had no restricted cash. Restricted cash represents deposits held by Knife River’s captive insurance company that is required by state insurance regulations to remain in the captive insurance company .
Revenue recognition
Revenue is recognized when a performance obligation is satisfied by transferring control over a product or service to a customer. Revenue is measured based on consideration specified in a contract with a customer and excludes any sales incentives and amounts collected on behalf of third parties. The Company is considered an agent for certain taxes collected from customers. As such, the Company presents revenues net of these taxes at the time of sale to be remitted to governmental authorities, including sales and use taxes.
The Company generates revenue from contracting services and construction materials sales. The Company focuses on the vertical integration of its contracting services with its construction materials to support the aggregate-based product lines. The Company provides contracting services to a customer when a contract has been signed by
81
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
both the customer and a representative of the Company obligating a service to be provided in exchange for the consideration identified in the contract. The nature of the services provided generally include integrating a set of services and related construction materials into a single project to create a distinct bundle of goods and services, which the Company has determined are single performance obligations. The Company determines the transaction price to include the fixed consideration required pursuant to the original contract price together with any additional consideration, to which the Company expects to be entitled to, associated with executed change orders plus the estimate of variable consideration to which the Company expects to be entitled, subject to the constraint discussed below.
The nature of the Company’s contracts gives rise to several types of variable consideration. Examples of variable consideration include: liquidated damages; performance bonuses or incentives and penalties; claims; unpriced change orders; and index pricing. The variable amounts usually arise upon achievement of certain performance metrics or change in project scope. The Company estimates the amount of revenue to be recognized on variable consideration using one of the two prescribed estimation methods, the expected value method or the most likely amount method, depending on which method best predicts the most likely amount of consideration the Company expects to be entitled to or expects to incur. Assumptions as to the occurrence of future events and the likelihood and amount of variable consideration are made during the contract performance period. Estimates of variable consideration and determination of whether to include estimated amounts in the transaction price are based largely on the assessment of anticipated performance and all information (historical, current and forecasted) that is reasonably available to management. The Company only includes variable consideration in the estimated transaction price to the extent it is probable that a significant reversal of cumulative revenue recognized will not occur or when the uncertainty associated with the variable consideration is resolved. Changes in circumstances could impact management’s estimates made in determining the value of variable consideration recorded. When determining if the variable consideration is constrained, the Company considers if factors exist that could increase the likelihood or the magnitude of a potential reversal of revenue. The Company updates its estimate of the transaction price each reporting period and the effect of variable consideration on the transaction price is recognized as an adjustment to revenue on a cumulative catch-up basis.
Contracting services revenue is recognized over time using an input method based on the cost-to-cost measure of progress on a project. This is the preferred method of measuring revenue because the costs incurred have been determined to represent the best indication of the overall progress toward the transfer of such goods or services promised to a customer. Under the cost-to-cost measure of progress, the costs incurred are compared with total estimated costs of a performance obligation. Revenues are recorded proportionately to the costs incurred. The percentage of completion is determined on a performance obligation basis.
The Company also sells construction materials to third parties and internal customers. The contract for material sales is the use of a sales order or an invoice, which includes the pricing and payment terms. All material contracts contain a single performance obligation for the delivery of a single distinct product or a distinct separately identifiable bundle of products and services. Revenue is recognized at a point in time when the performance obligation has been satisfied with the delivery of the products or services. The warranties associated with the sales are those consistent with a standard warranty that the product meets certain specifications for quality or those required by law. For most contracts, amounts billed to customers are due within 30 days of receipt. There are no material obligations for returns, refunds or other similar obligations.
82
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
Receivables and allowance for expected credit losses
Receivables consist primarily of trade and contract receivables from the sale of goods and services net of expected credit losses. A majority of the Company’s receivables are due in 30 days or less. The total balance of receivables past due 90 days or more was $ 16.7 million and $ 11.2 million at December 31, 2023 and 2022, respectively. Receivables, net consisted of the following at December 31:
2023 2022
(In thousands)
Trade receivables
$ 124,134 $ 104,347
Contract receivables
112,037 82,428
Retention receivables
36,782 28,859
Receivables, gross
272,953 215,634
Less expected credit loss
6,168 5,477
Receivables, net
$ 266,785 $ 210,157
The Company’s expected credit losses are determined through a review using historical credit loss experience, changes in asset specific characteristics, current conditions and reasonable and supportable future forecasts, among other specific account data, and is performed at least quarterly. The Company develops and documents its methodology to determine its allowance for expected credit losses. Risk characteristics used by the Company may include customer mix, knowledge of customers and general economic conditions of the various local economies, among others. Specific account balances are written off when management determines the amounts to be uncollectible. Management has reviewed the balance reserved through the allowance for expected credit losses and believes it is reasonable.
Details of the Company’s expected credit losses were as follows:
Pacific Northwest Mountain Central Energy Services Total
(In thousands)
At December 31, 2021
$ 1,952 $ 512 $ 1,610 $ 1,232 $ 100 $ 5,406
Current expected credit loss provision
21 946 ( 206 ) ( 229 ) 6 538
Less write-offs charged against the allowance
28 205 126 102 6 467
At December 31, 2022
$ 1,945 $ 1,253 $ 1,278 $ 901 $ 100 $ 5,477
Current expected credit loss provision
161 842 1,109 ( 112 ) 1 2,001
Less write-offs charged against the allowance
53 1,091 94 71 1 1,310
At December 31, 2023
$ 2,053 $ 1,004 $ 2,293 $ 718 $ 100 $ 6,168
83
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
Inventories
Inventories at December 31 consisted of:
2023 2022
(In thousands)
Finished products
$ 225,319 $ 211,496
Raw materials
61,776 78,571
Supplies and parts
32,528 33,210
Total
$ 319,623 $ 323,277
Inventories are valued at the lower of cost or net realizable value using the average cost method. Inventories include production costs incurred as part of the Company’s aggregate mining activities. These inventoriable production costs include all mining and processing costs associated with the production of aggregates. Stripping costs incurred during the production phase, which represent costs of removing overburden and waste materials to access mineral deposits, are a component of inventoriable production costs.
Property, plant and equipment
Additions to property, plant and equipment are recorded at cost. Gains or losses resulting from the retirement or disposal of assets are recognized as a component of operating income. Generally, property, plant and equipment are depreciated on a straight-line basis over the average useful lives of the assets with the exception of large marine equipment, which is computed using units-of-production.
Aggregate mining development costs are capitalized and classified as land improvements and depreciated over the lower of the estimated life of the reserves or the life of the associated improvement. The Company begins capitalizing development costs at a point when reserves are determined to be proven or probable and economically mineable. Capitalization of these costs ceases when production commences. The cost of acquiring reserves in connection with a business combination are valued at fair value. Aggregate reserves, from both owned and leased mining sites, are a component within property, plant and equipment and are depleted using the units-of-production method. The Company uses proven and probable aggregate reserves as the denominator in its units-of production calculation. Exploration costs are expensed as incurred in cost of revenue and production costs are either expensed or capitalized to inventory.
Impairment of long-lived assets, excluding goodwill
The Company reviews the carrying values of its long-lived assets, including mining and related assets, whenever events or changes in circumstances indicate that such carrying values may not be recoverable. The Company tests long-lived assets for impairment at a level significantly lower than that of goodwill impairment testing. Long-lived assets or groups of assets that are evaluated for impairment at the lowest level of largely independent identifiable cash flows at an individual operation or group of operations collectively serving a local market. The determination of whether an impairment has occurred is based on an estimate of undiscounted future cash flows attributable to the assets, compared to the carrying value of the assets. If impairment has occurred, the amount of the impairment recognized is determined by estimating the fair value of the assets and recording a loss if the carrying value is greater than the fair value.
During the year ended December 31, 2023, the Company performed impairment testing on assets where triggering events were identified due to recent operating results or changes in plans with the asset groups. The undiscounted cash flows on an asset group with a net asset book value of $ 65 million indicated it was recoverable and not impaired. However, the Company recognized long-lived asset impairments of $ 5.8 million (before tax) in selling, general and administrative expenses on the Consolidated Statements of Operations as a result of certain other aggregate sites no longer being economically feasible to mine and having no remaining value. The impaired
84
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
assets are included as part of the Pacific and Northwest reportable segments. No impairment losses were recorded in 2022 or 2021.
Goodwill
Goodwill represents the excess of the purchase price over the fair value of identifiable net tangible and intangible assets acquired in a business combination. Goodwill is required to be tested for impairment annually, which the Company completes in the fourth quarter, or more frequently if events or changes in circumstances indicate that goodwill may be impaired.
The Company has determined that the reporting units for its goodwill impairment test are its operating segments as they constitute a business for which discrete financial information is available and for which management regularly reviews the operating results. For more information on the Company’s operating segments, see Note 15. Goodwill impairment, if any, is measured by comparing the fair value of each reporting unit to its carrying value. If the fair value of a reporting unit exceeds its carrying value, the goodwill of the reporting unit is not impaired. If the carrying value of a reporting unit exceeds its fair value, the Company must record an impairment loss for the amount that the carrying value of the reporting unit, including goodwill, exceeds the fair value of the reporting unit. For the years ended December 31, 2023, 2022 and 2021, there were no impairment losses recorded. The Company performed its annual goodwill impairment test in the fourth quarter of 2023 and determined the fair value of each of Knife River’s reporting units substantially exceeded the carrying value at October 31, 2023.
The Company uses a weighted average combination of both an income approach and a market approach to estimate the fair value of its reporting units for its goodwill impairment analysis. Determining the fair value of a reporting unit requires judgment and the use of significant estimates, which include assumptions about Knife River’s future revenue, profitability and cash flows, amount and timing of estimated capital expenditures, inflation rates, weighted average cost of capital, operational plans, and current and future economic conditions, among others. Knife River believes that the estimates and assumptions used in its impairment assessments are reasonable and based on available market information .
Investments
The Company’s investments include the cash surrender value of life insurance policies and insurance contracts. The Company measures its investment in the insurance contracts at fair value with any unrealized gains and losses recorded on the Consolidated Statements of Operations.
Government Assistance
The Company accounts for government assistance received for capital projects by reducing the cost of the project by the amount of assistance received. The Company records government assistance received as taxable income and writes-up the tax basis of the asset to include the amount of the assistance received.
Government assistance received by the Company for the years ended December 31, 2023, 2022 and 2021, was not material.
Joint Ventures
The Company accounts for unconsolidated joint ventures using either the equity method or proportionate consolidation. As of December 31, 2023, the Company held an interest of 25 percent in a joint venture formed primarily for the purpose of pooling resources on construction contracts. Proportionate consolidation is used for joint ventures that include unincorporated legal entities and activities of the joint venture which are construction-related. For those joint ventures accounted for under proportionate consolidation, only the Company’s pro rata share of assets, liabilities, revenues and expenses are included in the Company’s Consolidated Balance Sheets and Consolidated Statements of Operations.
85
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
For those joint ventures accounted for using proportionate consolidation, the Company recorded in its Consolidated Statements of Operations $ 4.9 million, $ 9.1 million, and $ 10.1 million of revenue for the years ended December 31, 2023, 2022 and 2021, respectively. The Company also reported an operating loss of $ 1.9 million for the year ended December 31, 2023, and operating income of $ 823,000 and $ 1.3 million for the years ended December 31, 2022 and 2021, respectively. As of December 31, 2023, 2022 and 2021, the Company had interest in assets from these joint ventures of $ 45,000 , $ 912,000 and $ 643,000 , respectively.
For joint ventures accounted for under the equity method, the Company’s investment balances for the joint ventures are included in Investments in the Consolidated Balance Sheets and the Company’s pro rata share of net income is included in Other income in the Consolidated Statements of Operations. The Company’s investments in equity method joint ventures were a net asset of $ 68,000 and $ 13,000 for December 31, 2023 and 2022, respectively. In 2023, 2022 and 2021, the Company recognized income (loss) from equity method joint ventures of $ 55,000 , $( 426,000 ) and $ 14,000 , respectively.
Leases
The recognition of leases requires the Company to make estimates and assumptions that affect the lease classification and the assets and liabilities recorded. The accuracy of lease assets and liabilities reported on the audited Consolidated Financial Statements depends on, among other things, management’s estimates of interest rates used to discount the lease assets and liabilities to their present value, as well as the lease terms based on the unique facts and circumstances of each lease.
Lease liabilities and their corresponding right-of-use assets are recorded based on the present value of lease payments over the expected lease term. The Company recognizes leases with an original lease term of 12 months or less in income on a straight-line basis over the term of the lease and does not recognize a corresponding right-of-use asset or lease liability. The Company determines the lease term based on the non-cancelable and cancelable periods in each contract. The non-cancelable period consists of the term of the contract that is legally enforceable and cannot be canceled by either party without incurring a significant penalty. The cancelable period is determined by various factors that are based on who has the right to cancel a contract. If only the lessor has the right to cancel the contract, the Company will assume the contract will continue. If the lessee is the only party that has the right to cancel the contract, the Company looks to asset, entity and market-based factors. If both the lessor and the lessee have the right to cancel the contract, the Company assumes the contract will not continue.
The discount rate used to calculate the present value of the lease liabilities is based upon the implied rate within each contract. If the rate is unknown or cannot be determined, the Company uses an incremental borrowing rate, which is determined by the length of the contract, asset class and the Company’s borrowing rates, as of the commencement date of the contract.
Insurance
Knife River’s wholly-owned captive insurance company, Spring Creek Insurance Company, which is subject to applicable insurance rules and regulations, insures the Company’s exposure related to workers’ compensation, general liability and automobile liability on a primary basis. Knife River also purchases excess coverage from unrelated insurance carriers and obtains third-party coverage for other forms of insurance including, but not limited to, excess liability, contractor’s pollution liability, marine liability, directors and officers liability and employment practices liability.
Spring Creek Insurance Company establishes a reserve for estimated ultimate losses on reported claims and those incurred but no yet reported utilizing actuarial projections. The reserves are classified within Other accrued liabilities or Noncurrent liabilities - other on the Consolidated Balance Sheets based on projections of when the estimated loss will be paid. The estimates that are utilized to record potential losses on claims are inherently subjective, and actual claims could differ from amounts recorded, which could result in increased or decreased expense in future periods.
86
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
Additionally, Knife River maintains a self-insurance reserve for health insurance programs offered to eligible employees, included within Other accrued liabilities on the Consolidated Balance Sheets. The reserve includes an estimate for losses on reported claims as well as for amounts incurred but not yet reported, based on historical trends.
Asset retirement obligations
The Company records the fair value of a liability for an asset retirement obligation in the period in which it is incurred. When the liability is initially recorded, the Company capitalizes a cost by increasing the carrying amount of the related long-lived asset. Over time, the liability is accreted to its present value each period and the capitalized cost is depreciated over the useful life of the related asset. Upon settlement of the liability, the Company either settles the obligation for the recorded amount or incurs a gain or loss.
Earnings per share
The calculation for basic and diluted earnings per share for any period presented prior to the Separation have been retrospectively adjusted to the number of shares outstanding on May 31, 2023, the Separation and Distribution date. For periods prior to the Separation, it is assumed that there are no dilutive equity instruments as there were no Knife River stock-based awards outstanding at the time.
Basic earnings per share is computed by dividing net income by the weighted average number of shares of common stock outstanding during the applicable period. Diluted earnings per share is computed by dividing net income by the total of the weighted average number of shares of common stock outstanding during the applicable period, plus the effect of non-vested restricted stock units. Weighted average common shares outstanding is comprised of issued shares of 57,009,542 less shares held in treasury of 431,136 , as described in Note 11. Basic and diluted earnings per share are calculated as follows, based on a reconciliation of the weighted-average common shares outstanding on a basic and diluted basis:
2023
2022
2021
(In thousands, except per share amounts)
Net income $ 182,872 $ 116,220 $ 129,755
Weighted average common shares outstanding - basic 56,568 56,566 56,566
Effect of dilutive restricted stock units 100 — —
Weighted average common shares outstanding - diluted 56,668 56,566 56,566
Shares excluded from the calculation of diluted earnings per share — — —
Net income per share - basic $ 3.23 $ 2.05 $ 2.29
Net income per share - diluted $ 3.23 $ 2.05 $ 2.29
Stock-based compensation
Prior to the Separation, key employees of the Company participated in various stock-based compensation plans authorized and managed by MDU Resources. All awards granted under the plans were based on MDU Resources’ common shares, however, Knife River recognized the expense for its participants in its financial statements.
At the time of the Separation, each outstanding MDU Resources’ time-vested restricted stock unit and performance share awards held by a Knife River employee was converted into Knife River time-vested restricted stock units. The converted awards will continue to vest over the original vesting period, which is generally three years from the grant date. All performance share awards that were converted at the time of the Separation were first adjusted using a combined performance factor based on MDU Resources’ actual performance as of December 31, 2022. The number of restricted stock units was determined by taking the closing per share price of MDU Resources on May 31, 2023, and dividing by the closing per share price of Knife River on June 1, 2023. The ratio used to convert the MDU Resources’ share-based awards was designed to preserve the aggregate intrinsic value of the award immediately after the Separation when compared to the aggregate intrinsic value of the award immediately
87
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
prior to the Separation. The existing unvested stock-based awards issued through MDU Resources’ stock-based compensation plans were modified in connection with the Separation to maintain an equivalent value immediately before and after Separation. Incremental fair value for unvested awards will be recorded over the remaining vesting periods.
In July 2023, the Company issued restricted stock units to certain key employees under the Knife River Long-Term Incentive Plan. The Company records the compensation expense for restricted stock units using a straight-line amortization method over the requisite service period. The cost for such awards is measured at the grant date fair value. The Company recognizes forfeitures as they occur and trues up expense on a cumulative catch-up basis at the time of any forfeitures.
Income taxes
Knife River and its subsidiaries file consolidated federal income tax returns and combined and separate state income tax returns. Pursuant to the tax sharing agreement that exists between Knife River and its subsidiaries, federal income taxes paid by Knife River, as parent of the consolidated group, are allocated to the individual subsidiaries based on separate company computations of tax. However, all income tax expense is reported within the Corporate Services segment. Knife River makes a similar allocation for state income taxes paid in connection with combined state filings.
The Company provides deferred federal and state income taxes on all temporary differences between the book and tax basis of the Company’s assets and liabilities by using enacted tax rates in effect for the year in which the differences are expected to reverse. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in income in the period that includes the enactment date.
The Company records uncertain tax positions in accordance with accounting guidance on accounting for income taxes on the basis of a two-step process in which (1) the Company determines whether it is more-likely-than-not that the tax position will be sustained on the basis of the technical merits of the position and (2) for those tax positions that meet the more-likely-than-not recognition threshold, the Company recognizes the largest amount of the tax benefit that is more than 50 percent likely to be realized upon ultimate settlement with the related tax authority. Tax positions that do not meet the more-likely-than-not criteria are reflected as a tax liability. The Company recognizes interest and penalties accrued related to unrecognized tax benefits in income taxes.
Note 3 – Disaggregation of Revenue
In the following table, revenue is disaggregated by category for each reportable segment. The Company believes this level of disaggregation best depicts how the nature, amount, timing and uncertainty of revenue and cash flows are affected by economic factors. For more information on the Company’s reportable segments, see Note 15.
Presented in the following tables are the sales of materials to both third parties and internal customers. Due to consolidation requirements, the internal sales revenues must be eliminated against the construction materials product
88
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
used in the contracting services to arrive at the external operating revenues. Due to the restructuring of segments the 2022 and 2021 information has been recast.
Year ended December 31, 2023 Pacific Northwest Mountain Central Energy Services Corporate Services Total
(In thousands)
Aggregates
$ 104,726 $ 189,946 $ 100,505 $ 152,691 $ — $ — $ 547,868
Ready-mix concrete 142,291 163,382 120,534 227,735 — — 653,942
Asphalt
32,178 103,327 112,897 204,018 — — 452,420
Liquid asphalt — — — — 253,196 — 253,196
Other 142,742 15,751 16 28,745 49,363 12,414 249,031
Contracting services publicsector
71,362 197,372 308,711 426,318 — — 1,003,763
Contracting services privatesector
54,978 103,011 124,282 21,276 — — 303,547
Internal sales
( 86,115 ) ( 109,108 ) ( 133,328 ) ( 235,875 ) ( 57,373 ) ( 11,618 ) ( 633,417 )
Revenues from contracts with customers
$ 462,162 $ 663,681 $ 633,617 $ 824,908 $ 245,186 $ 796 $ 2,830,350
Year ended December 31, 2022 Pacific Northwest Mountain Central Energy Services Corporate Services Total
(In thousands)
Aggregates
$ 92,266 $ 171,633 $ 83,343 $ 149,419 $ — $ — $ 496,661
Ready-mix concrete 127,569 157,951 106,654 217,335 — — 609,509
Asphalt
35,735 97,299 93,263 201,171 — — 427,468
Liquid asphalt — — — — 207,474 — 207,474
Other
114,079 14,844 36 24,956 45,245 618 199,778
Contracting services publicsector
81,989 173,981 249,573 412,487 — — 918,030
Contracting services privatesector
47,497 88,713 119,136 14,345 — — 269,691
Internal sales
( 81,105 ) ( 105,647 ) ( 110,095 ) ( 242,563 ) ( 54,006 ) ( 466 ) ( 593,882 )
Revenues from contracts with customers
$ 418,030 $ 598,774 $ 541,910 $ 777,150 $ 198,713 $ 152 $ 2,534,729
89
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
Year ended December 31, 2021 Pacific Northwest Mountain Central Energy Services Corporate Services Total
(In thousands)
Aggregates
$ 89,913 $ 135,182 $ 72,567 $ 146,348 $ — $ — $ 444,010
Ready-mix concrete 123,905 152,079 100,412 207,993 — — 584,389
Asphalt
26,348 78,937 69,310 165,251 — — 339,846
Liquid asphalt — — — — 166,052 — 166,052
Other
104,804 12,786 91 22,807 37,714 4 178,206
Contracting services publicsector
83,013 118,970 211,603 363,172 — — 776,758
Contracting services privatesector
44,603 68,171 112,058 15,881 — — 240,713
Internal sales
( 75,837 ) ( 91,184 ) ( 86,498 ) ( 200,681 ) ( 46,844 ) — ( 501,044 )
Revenues from contracts with customers
$ 396,749 $ 474,941 $ 479,543 $ 720,771 $ 156,922 $ 4 $ 2,228,930
Note 4 – Uncompleted Contracts
Costs, estimated earnings, and billings on uncompleted contracts at December 31 are summarized as follows:
2023 2022
(In thousands)
Costs incurred on uncompleted contracts
$ 1,395,603 $ 1,217,480
Estimated earnings
208,926 153,317
1,604,529 1,370,797
Less billings to date
( 1,628,612 ) ( 1,379,495 )
Net contract liability
$ ( 24,083 ) $ ( 8,698 )
The timing of revenue recognition may differ from the timing of invoicing to customers. The timing of invoicing to customers does not necessarily correlate with the timing of revenues being recognized under the cost-to-cost method of accounting. Contracts from contracting services are billed as work progresses in accordance with agreed upon contractual terms. Generally, billing to the customer occurs contemporaneous to revenue recognition. A variance in timing of the billings may result in a contract asset or a contract liability. A contract asset occurs when revenues are recognized under the cost-to-cost measure of progress, which exceeds amounts billed on uncompleted contracts. Such amounts will be billed as standard contract terms allow, usually based on various measures of performance or achievement. A contract liability occurs when there are billings in excess of revenues recognized under the cost-to-cost measure of progress on uncompleted contracts. Contract liabilities decrease as revenue is recognized from the satisfaction of the related performance obligation.
90
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
Such amounts are included in the accompanying Consolidated Balance Sheets at December 31 under the following captions:
2023 2022 Change Location on Consolidated Balance Sheet
(In thousands)
Contract assets $ 27,293 $ 31,145 $ ( 3,852 ) Costs and estimated earnings in excess of billings on uncompleted contracts
Contract liabilities ( 51,376 ) ( 39,843 ) ( 11,533 ) Billings in excess of costs and estimated earnings on uncompleted contracts
Net contract liabilities $ ( 24,083 ) $ ( 8,698 ) $ ( 15,385 )
2022 2021 Change Location on Consolidated Balance Sheet
(In thousands)
Contract assets $ 31,145 $ 22,005 $ 9,140 Costs and estimated earnings in excess of billings on uncompleted contracts
Contract liabilities ( 39,843 ) ( 32,348 ) ( 7,495 ) Billings in excess of costs and estimated earnings on uncompleted contracts
Net contract liabilities $ ( 8,698 ) $ ( 10,343 ) $ 1,645
The Company recognized $ 37.5 million and $ 30.2 million in revenue for the years ended December 31, 2023 and 2022, respectively, which was previously included in contract liabilities at December 31, 2022 and 2021, respectively.
The Company recognized a net increase in revenues of approximately $ 12.3 million and $ 11.0 million for the years ended December 31, 2023 and 2022, respectively, from performance obligations satisfied in prior periods.
Remaining performance obligations
The remaining performance obligations, also referred to as backlog, include unrecognized revenues that the Company reasonably expects to be realized. These unrecognized revenues can include: projects that have a written award, a letter of intent, a notice to proceed, an agreed upon work order to perform work on mutually accepted terms and conditions and change orders or claims to the extent management believes additional contract revenues will be earned and are deemed probable of collection. The majority of the Company’s contracts for contracting services have an original duration of less than one year.
At December 31, 2023, the Company’s remaining performance obligations were $ 662.2 million. The Company expects to recognize the following revenue amounts in future periods related to these remaining performance obligations: $ 610.8 million within the next 12 months; $ 37.1 million within the next 13 to 24 months; and $ 14.3 million thereafter.
91
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
Note 5 – Property, Plant and Equipment
Property, plant and equipment at December 31 was as follows:
2023 2022 Weighted Average
Depreciable Life in
Years
(In thousands)
Land $ 154,475 $ 150,809 —
Aggregate reserves 589,034 592,097 *
Buildings and improvements 216,473 165,833 22.32
Machinery, vehicles and equipment 1,590,908 1,492,506 11.68
Construction in progress 28,844 88,163 —
Less: accumulated depreciation and depletion 1,264,687 1,174,195
Net property, plant and equipment $ 1,315,047 $ 1,315,213
__________________
* Depleted on the units-of-production method based on proven and probable aggregate reserves.
Total depreciation and depletion expense was $ 119.2 million, $ 113.6 million and $ 93.9 million for the years ended December 31, 2023, 2022 and 2021, respectively.
Note 6 – Goodwill and Other Intangible Assets
In the fourth quarter of 2023, in connection with the reorganization of the Company’s reporting structure, a portion of the Pacific reporting unit’s businesses were reorganized into the Energy Services reporting unit. As a result of the reorganization, the Company reallocated $ 5.7 million of the goodwill balance associated with the Pacific reporting unit to the Energy Services reporting unit based on the relative fair values of the Pacific reporting unit components. The estimated fair values were determined using the income approach. The Company reassessed the goodwill in connection with the reorganization and determined there was no impairment.
The changes in the carrying amount of goodwill were as follows:
Balance at January 1, 2023 Goodwill Acquired
During the Year Measurement Period
Adjustments Reallocation of Goodwill
Balance at December 31, 2023
(In thousands)
Pacific $ 38,339 $ — $ ( 62 ) $ ( 5,656 ) $ 32,621
Northwest 90,978 — — — 90,978
Mountain 26,816 — — — 26,816
North Central
75,879 — — — 75,879
South
38,708 — — — 38,708
Energy Services 3,820 — — 5,656 9,476
Total
$ 274,540 $ — $ ( 62 ) $ — $ 274,478
92
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
Balance at January 1, 2022 Goodwill Acquired
During the Year
Measurement Period
Adjustments
Reallocation of Goodwill Balance at December 31, 2022
(In thousands)
Pacific $ 38,101 $ 238 $ — $ — $ 38,339
Northwest 93,102 — ( 2,124 ) — 90,978
Mountain 26,816 — — — 26,816
North Central
75,879 — — — 75,879
South
38,708 — — — 38,708
Energy Services 3,820 — — — 3,820
Total
$ 276,426 $ 238 $ ( 2,124 ) $ — $ 274,540
Other amortizable intangible assets at December 31, were as follows:
Average Useful Life In Years 2023 2022
(In thousands)
Customer relationships
2 - 7
$ 18,540 $ 18,540
Less accumulated amortization
9,102 7,367
9,438 11,173
Noncompete agreements
1 - 3
4,039 4,039
Less accumulated amortization
3,473 2,985
566 1,054
Other
15 - 20
2,479 5,279
Less accumulated amortization
1,662 4,076
817 1,203
Total
$ 10,821 $ 13,430
Amortization expense for amortizable intangible assets for the years ended December 31, 2023, 2022 and 2021, was $ 2.6 million, $ 2.8 million and $ 2.6 million, respectively. Estimated amortization expense for identifiable intangible assets as of December 31, 2023, was:
2024 2025 2026 2027 2028 Thereafter
(In thousands)
Amortization expense
$ 2,228 $ 1,919 $ 1,739 $ 1,716 $ 1,672 $ 1,547
Note 7 – Fair Value Measurements
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the measurement date. The fair value guidance establishes a hierarchy for grouping assets and liabilities, based on the significance of inputs. The estimated fair values of the Company’s assets and liabilities measured on a recurring basis are determined using the market approach.
Financial Instruments Measured at Fair Value on a Recurring Basis
The Company measures its investments in certain fixed-income and equity securities at fair value with changes in fair value recognized in income. The Company anticipates using these investments, which consist of insurance contracts, to satisfy its obligations under its unfunded, nonqualified defined benefit and defined contribution plans for the Company’s executive officers and certain key management employees, and invests in these fixed-income and
93
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
equity securities for the purpose of earning investment returns and capital appreciation. These investments, which totaled $ 24.9 million and $ 20.1 million as of December 31, 2023 and 2022, respectively, are classified as investments on the Consolidated Balance Sheets. The net unrealized gains on these investments for the years ended December 31, 2023 and 2021, were $ 1.9 million and $ 1.4 million, respectively. The net unrealized losses on these investments for the year ended December 31, 2022, were $ 2.8 million. The change in fair value, which is considered part of the cost of the plan, is classified in other income on the Consolidated Statements of Operations.
As part of the Separation, the Company retired certain insurance contracts used to satisfy its obligations under its unfunded, nonqualified defined contribution plan for the Company's executive officers and certain key management employees. The proceeds of the retired contracts totaled $ 5.3 million, which were used to purchase life insurance policies and re-invested in fixed-income and equity securities in the fourth quarter of 2023.
The Company’s assets measured at fair value on a recurring basis were as follows:
Fair Value Measurements at December 31, 2023, Using
Quoted Prices in
Active Markets
for Identical Assets
(Level 1) Significant Other
Observable Inputs
(Level 2) Significant
Unobservable Inputs
(Level 3) Balance at
December 31, 2023
(In thousands)
Assets:
Money market funds $ — $ 3,241 $ — $ 3,241
Insurance contracts*
— 24,896 — 24,896
Total assets measured at fair value
$ — $ 28,137 $ — $ 28,137
__________________
* The insurance contracts invest approximately 40 percent in fixed-income investments, 19 percent in common stock of large-cap companies, 18 percent in cash equivalents, 8 percent in target date investments, 8 percent in common stock of mid-cap companies, 6 percent in common stock of small-cap companies and 1 percent in international investments.
Fair Value Measurements at December 31, 2022, Using
Quoted Prices in
Active Markets for
Identical Assets
(Level 1) Significant Other
Observable Inputs
(Level 2) Significant
Unobservable Inputs
(Level 3) Balance at
December 31, 2022
(In thousands)
Assets:
Money market funds
$ — $ 2,448 $ — $ 2,448
Insurance contracts*
— 20,083 — 20,083
Total assets measured at fair value
$ — $ 22,531 $ — $ 22,531
__________________
* The insurance contracts invest approximately 63 percent in fixed-income investments, 15 percent in common stock of large-cap companies, 8 percent in common stock of mid-cap companies, 6 percent in common stock of small-cap companies, 6 percent in target date investments and 2 percent in cash equivalents.
The Company’s Level 2 money market funds are valued at the net asset value of shares held at the end of the period, based on published market quotations on active markets, or using other known sources including pricing from outside sources. The estimated fair value of the Company’s Level 2 insurance contracts are based on contractual cash surrender values that are determined primarily by investments in managed separate accounts of the insurer. These amounts approximate fair value. The managed separate accounts are valued based on other observable inputs or corroborated market data.
94
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
Though the Company believes the methods used to estimate fair value are consistent with those used by other market participants, the use of other methods or assumptions could result in a different estimate of fair value.
Nonfinancial Instruments Measured at Fair Value on a Nonrecurring Basis
The Company applies the provisions of the fair value measurement standard to its nonrecurring, non-financial measurements, including long-lived asset impairments. These assets are not measured at fair value on an ongoing basis but are subject to fair value adjustments only in certain circumstances. The Company reviews the carrying value of its long-lived assets, excluding goodwill, whenever events or changes in circumstances indicate that such carrying amounts may not be recoverable.
The Company's long-term debt is not measured at fair value on the Consolidated Balance Sheets and the fair value is being provided for disclosure purposes only. The fair value was categorized as Level 2 in the fair value hierarchy and was based on discounted cash flows using current market interest rates. The estimated fair value of the Company's Level 2 long-term debt was as follows:
December 31, 2023
(In thousands)
Carrying amount $ 696,985
Fair value $ 725,086
The carrying amounts of the Company's remaining financial instruments included in current assets and current liabilities approximate their fair values.
Note 8 – Debt
Certain debt instruments of the Company contain restrictive and financial covenants and cross-default provisions. In order to borrow under the debt instruments, the Company must be in compliance with the applicable covenants and certain other conditions, all of which management believes the Company, as applicable, was in compliance with at December 31, 2023. In the event the Company does not comply with the applicable covenants and other conditions, it would be in default on its agreements and alternative sources of funding may need to be pursued.
Long-term Debt Outstanding Long-term debt outstanding was as follows:
Weighted Average Interest Rate at December 31, 2023 December 31, 2023
(In thousands)
Term loan agreement due on May 31, 2028
7.24 % $ 271,562
Senior notes due on May 1, 2031
7.75 % 425,000
Other notes due on January 1, 2061
— % 423
Less unamortized debt issuance costs
15,326
Total long-term debt
681,659
Less current maturities
7,082
Net long-term debt
$ 674,577
Senior Notes
On April 25, 2023, the Company issued $ 425.0 million of 7.75 percent senior notes due May 1, 2031, pursuant to an indenture.
95
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
Term Loan and Revolving Credit Facility
On May 31, 2023, the Company entered into a five-year secured credit agreement, which provides for a $ 275.0 million term loan and a $ 350.0 million revolving credit facility. As of December 31, 2023, the Company had no borrowings outstanding under the revolving credit facility and had a borrowing capacity of $ 329.0 million under the revolving credit facility, which is net of $ 21.0 million of outstanding letters of credit.
The secured credit agreement bears interest equal to, at the Company’s option, either (i) a base rate determined by reference to the highest of (a) the prime rate, (b) the federal funds rate plus 0.50 percent, and (c) SOFR plus 1.10 percent, plus an applicable margin of 0.75 percent to 1.50 percent, based upon the Company’s leverage ratio, for base rate loans or (ii) a SOFR rate determined by the interest period relevant to such borrowing plus an applicable margin of 1.75 percent to 2.50 percent, based upon the Company’s leverage ratio. The Company will incur a quarterly commitment fee on the undrawn portion of the revolving credit facility of 0.25 percent to 0.50 percent, based on the Company’s leverage ratio.
The term loan has a mandatory annual amortization of 2.50 percent for years one and two, 5.00 percent for years three and four, and 7.50 percent in the fifth year. The agreement contains customary covenants and provisions, including a covenant of Knife River not to permit, at any time, the ratio of total debt to trailing twelve month Adjusted EBITDA, as defined by the agreement, to be greater than 4.75 to 1.00. The agreement also contains an interest coverage ratio covenant stating that Knife River’s trailing twelve month Adjusted EBITDA, as defined by the agreement, to interest expense is to be no less than 2.25 to 1.00. The covenants also include restrictions on the sale of certain assets, loans and investments.
Schedule of Debt Maturities Long-term debt maturities, which excludes unamortized debt issuance costs, for the five years and thereafter following December 31, 2023, were as follows:
2024 2025 2026 2027 2028 Thereafter
(In thousands)
Long-term debt maturities $ 7,082 $ 10,520 $ 13,759 $ 17,187 $ 223,437 $ 425,000
Note 9 – Leases
Most of the leases the Company enters into are for equipment, buildings and vehicles as part of their ongoing operations. The Company determines if an arrangement contains a lease at inception of a contract and accounts for all leases in accordance with ASC 842 - Leases .
Lessee accounting
The leases the Company has entered into as part of its ongoing operations are considered operating leases and are recognized on the Consolidated Balance Sheets as operating lease right-of-use assets, current operating lease liabilities and noncurrent operating lease liabilities. The corresponding lease costs are included in cost of revenue and selling, general and administrative expenses on the Consolidated Statements of Operations.
Generally, the leases for vehicles and equipment have a term of five years or less and buildings have a longer term of up to 35 years or more. To date, the Company does not have any residual value guarantee amounts probable of being owed to a lessor, financing leases or material agreements with related parties.
96
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
The following tables provide information on the Company’s operating leases at and for the years ended December 31:
2023 2022 2021
(In thousands)
Lease costs:
Operating lease cost $ 18,199 $ 17,941 $ 21,914
Variable lease cost 383 98 84
Short-term lease cost 53,987 55,871 53,016
Total lease costs $ 72,569 $ 73,910 $ 75,014
2023 2022
(Dollars in thousands)
Weighted average remaining lease term
1.62 years 2.03 years
Weighted average discount rate
5.13 % 4.05 %
Cash paid for amounts included in the measurement of lease liabilities
$ 18,199 $ 17,941
The reconciliation of future undiscounted cash flows to operating lease liabilities presented on the Consolidated Balance Sheet at December 31, 2023, was as follows (in thousands):
2024 $ 14,128
2025 10,286
2026 7,207
2027 5,115
2028 3,174
Thereafter 13,329
Total 53,239
Less discount 8,533
Total operating lease liabilities $ 44,706
Note 10 – Asset Retirement Obligations
The Company has asset retirement obligations, which are liabilities associated with its legally required obligations to reclaim owned and leased aggregate properties, asphalt plant sites, ready-mix plant sites and other properties. For the years ended December 31, 2023 and 2022, the current portion of the Company’s liability, which is included in other accrued liabilities, was $ 6.9 million and $ 4.4 million, respectively, and the noncurrent amount, which is included in other liabilities, was $ 34.9 million and $ 33.0 million, respectively. Total accretion and depreciation expenses for the years ended December 31, 2023, 2022 and 2021, were $ 2.6 million, $ 2.1 million and $ 2.1 million, respectively, and are included in cost of revenue on the Consolidated Statements of Operations. A reconciliation of the Company’s liability for the years ended December 31 was as follows:
2023 2022
(In thousands)
Balance at beginning of year $ 37,361 $ 33,406
Liabilities incurred 5,190 4,657
Liabilities settled ( 2,726 ) ( 2,117 )
Accretion expense 1,957 1,415
Balance at end of year $ 41,782 $ 37,361
97
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
Note 11 – Equity
On May 31, 2023, the Company issued 56,997,350 shares of common stock with a par value of $ 0.01 in connection with the Separation.
The Company historically held 538,921 shares of MDU Resources common stock through one of its subsidiaries. The historical shares are presented as MDU Resources’ stock held by subsidiary on the Consolidated Statements of Equity. In connection with the Separation, Knife River entered into an agreement with MDU Resources to transfer the stock of MDU Resources held by its subsidiary to MDU Resources in exchange for 431,136 shares of Knife River common stock. The number of shares transferred to Knife River was based on the value of the stock at the time of the Separation. The historical MDU Resources common stock held by the subsidiary at cost of $ 3.6 million at December 31, 2023, on the Consolidated Balance Sheets reflects the value of the MDU Resources common stock at the time it was granted to Knife River’s subsidiary. The 431,136 shares of Knife River common stock are presented as Treasury stock held at cost in the Consolidated Balance Sheet and reduce the number of common stock shares outstanding.
Note 12 – Stock-Based Compensation
Prior to the Separation, key employees of the Company participated in various stock-based compensation plans authorized and managed by MDU Resources. All awards granted under the plans were based on MDU Resources’ common shares, however, Knife River recognized the expense for its participants in its financial statements.
At the time of Separation, all outstanding stock-based compensation shares of MDU Resources were converted into Knife River restricted stock units. Restricted stock units are valued based on the closing stock price on the grant date. The conversion of the stock and the fair value of the awards was determined using the policies described in Note 2. As a result of the modification, Knife River incurred $ 194,000 of incremental compensation expense related to the conversion of only the restricted stock units, which is being recognized over the remaining service periods of the applicable awards. There was no incremental compensation expense incurred related to the performance share awards.
The Company has a stock-based compensation plan under which it is currently authorized to grant 2.5 million restricted stock units and other stock awards. As of December 31, 2023, there were 2.4 million shares available to grant under this plan. The Company either purchases shares on the open market or issues new shares of common stock to satisfy the vesting of stock-based awards.
Total stock-based compensation expense (after tax) was $ 2.7 million, $ 1.2 million and $ 1.4 million in 2023, 2022 and 2021, respectively. The Company uses the straight-line amortization method to recognize compensation expense related to restricted stock units, which only has a service condition. As of December 31, 2023, total remaining unrecognized compensation expense related to the restricted stock units was approximately $ 5.0 million (before income taxes), which will be amortized over a weighted average period of 1.8 years.
Stock Awards
Non-employee directors receive shares of common stock in addition to and in lieu of cash payments for directors’ fees. There were 12,192 shares with a fair value of $ 702,000 issued to non-employee directors during the year ended December 31, 2023.
Restricted stock units
In February 2023, 2022 and 2021, key employees of the Company were granted restricted stock units under MDU Resources’ long-term performance-based incentive plan authorized by MDU Resources’ compensation committee. The compensation committee has the authority to select the recipients of awards, determine the type and size of awards, and establish certain terms and conditions of award grants. The shares vest over three years , contingent on continued employment. Compensation expense is recognized over the vesting period. As previously discussed, the outstanding restricted stock awards granted to Knife River employees were converted to restricted
98
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
stock units of Knife River in connection with the Separation. At the time of the Separation, the outstanding performance share awards were also converted to restricted stock units of Knife River as shown in the table later in this Note.
In July 2023, key employees of the Company were granted restricted stock units under Knife River’s long-term performance-based incentive plan authorized by the Company’s compensation committee. The compensation committee has the authority to select the recipients of awards, determine the type and size of awards, and establish certain terms and conditions of award grants. The shares vest over three years , contingent on continued employment. Compensation expense is recognized over the vesting period.
As of December 31, 2023, the outstanding restricted stock units were as follows:
Grant Date
Service Period
Number of Shares
Weighted Average Grant-Date Fair Value
May 2023
2022-2024
66,887 $ 36.60
May 2023
2023-2025
82,680 $ 36.60
July 2023
2023-2025
71,650 $ 43.00
Historical performance share awards
In February 2022 and 2021, key employees of the Company were granted performance share awards under MDU Resources’ long-term performance-based incentive plan authorized by MDU Resources’ compensation committee. The compensation committee has the authority to select the recipients of awards, determine the type and size of awards, and establish certain terms and conditions of award grants. Share awards are generally earned over a three-year vesting period and tied to specific financial metrics. Upon vesting, participants may receive dividends that accumulate during the vesting period. Share awards were generally earned over a three-year vesting period and tied to financial metrics. However, as previously discussed, the outstanding performance share awards of Knife River employees were converted to restricted stock units of Knife River in connection with the Separation.
Under the market condition for these performance share awards, participants may earn from zero to 200 percent of the apportioned target grant of shares based on MDU Resources’ total stockholder return relative to that of the selected peer group. Compensation expense was based on the grant-date fair value as determined by Monte Carlo simulation. The blended volatility term structure ranges are comprised of 50 percent historical volatility and 50 percent implied volatility. Risk-free interest rates were based on U.S. Treasury security rates in effect as of the grant date. Assumptions used for grants applicable to the market condition for certain performance shares issued in 2022 and 2021 were:
2022 2021
Weighted average grant date fair value
$ 36.25 $ 37.96
Blended volatility range
24.07 % - 31.41 % 35.37 % - 46.35 %
Risk-free interest rate range
0.71 % - 1.68 % 0.02 % - 0.20 %
Weighted average discounted dividends per share
$ 2.93 $ 3.16
Under the performance conditions for these performance share awards, participants may earn from zero to 200 percent of the apportioned target grant of shares. The performance conditions were based on MDU Resources’ compound annual growth rate in earnings from continuing operations. The weighted average grant-date fair value per share for the performance shares applicable to these performance conditions issued in 2022 and 2021 was $ 27.73 and $ 27.35 , respectively. The fair value of the performance shares that vested during the years ended December 31, 2022 and 2021, was $ 962,000 and $ 1.7 million, respectively.
99
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
For the year ended December 31, 2023, the following summarizes the activity of the performance share awards to the converted Knife River restricted stock units.
Performance Share Awards
Restricted Stock Units
Number of Shares
Weighted Average Grant-Date Fair Value
Number of Shares
Weighted Average Grant-Date Fair Value
Nonvested at the beginning of period
69,601 $ 32.32 23,197 $ 27.54
Granted pre-Separation by MDU Resources
— 81,507 $ 31.16
Adjustments for performance
( 13,261 ) $ 32.51 —
Forfeited pre-Separation
( 4,510 ) $ 32.29 ( 4,941 ) $ 30.06
Nonvested pre-Separation
51,830 $ 32.27 99,763 $ 30.37
Conversion to Knife River restricted stock units
( 51,830 ) 125,050
Granted post Separation
— 71,650
Vested shares
— ( 53,958 )
Forfeited post Separation
— ( 21,288 )
Nonvested at end of period
— 221,217
Note 13 – Accumulated Other Comprehensive Loss
The Company’s accumulated other comprehensive loss is comprised of losses on derivative instruments qualifying as hedges and postretirement liability adjustments.
The after-tax changes in the components of accumulated other comprehensive loss were as follows:
Net Unrealized
Loss on
Derivative
Instruments
Qualifying as
Hedges
Post-retirement
Liability
Adjustment
Total
Accumulated
Other
Comprehensive
Loss
(In thousands)
At December 31, 2021
$ ( 418 ) $ ( 24,072 ) $ ( 24,490 )
Other comprehensive income before reclassifications
— 10,935 10,935
Amounts reclassified from accumulated other comprehensive loss
328 875 1,203
Net current-period other comprehensive income
328 11,810 12,138
At December 31, 2022
( 90 ) ( 12,262 ) ( 12,352 )
Other comprehensive income before reclassifications
— 751 751
Amounts reclassified from accumulated other comprehensive loss
90 192 282
Net current-period other comprehensive income
90 943 1,033
At December 31, 2023
$ — $ ( 11,319 ) $ ( 11,319 )
100
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
The following amounts were reclassified out of accumulated other comprehensive loss into net income. The amounts presented in parentheses indicate a decrease to net income on the Consolidated Statements of Operations. The reclassifications for the years ended December 31 were as follows:
2023 2022 2021 Location on
Consolidated
Statements of
Income
(In thousands)
Reclassification adjustment for loss on derivative instruments included in net income
$ ( 118 ) $ ( 435 ) $ ( 439 ) Interest expense
28 107 107 Income taxes
( 90 ) ( 328 ) ( 332 )
Amortization of postretirement liability losses included in net periodic benefit cost
( 256 ) ( 1,167 ) ( 1,453 ) Other income (expense)
64 292 363 Income taxes
( 192 ) ( 875 ) ( 1,090 )
Total reclassifications
$ ( 282 ) $ ( 1,203 ) $ ( 1,422 )
Note 14 – Cash Flow Information
Cash expenditures for interest and income taxes for the years ended December 31 were as follows:
2023 2022 2021
(In thousands)
Interest paid, net
$ 54,925 $ 28,148 $ 19,121
Income taxes paid, net $ 76,689 $ 21,186 $ 34,784
Noncash investing and financing transactions at December 31 were as follows:
2023 2022 2021
(In thousands)
Property, plant and equipment additions in accounts payable $ 12,672 $ 13,965 $ 15,840
Right-of-use assets obtained in exchange for new operating lease liabilities $ 14,967 $ 11,763 $ 11,497
Equity contribution from Centennial related to the Separation
$ 64,724 $ — $ —
Equity contribution to MDU Resources for asset/liability transfers related to the Separation
$ ( 1,537 ) $ — $ —
MDU Resources’ stock issued in connection with a business combination
$ 383 $ 7,304 $ —
Debt assumed in connection with a business combination $ — $ — $ 10
Accrual for holdback payment related to a business combination $ — $ 70 $ —
Note 15 – Business Segment Data
The Company focuses on the vertical integration of its products and services by offering customers a single-source for construction materials and related contracting services. The Company operates in 14 states across the United States. Its operating segments include: Pacific, Northwest, Mountain, North Central, South and Energy Services. The operating segments are used to determine the Company’s reportable segments and are based on the Company’s method of internal reporting and management of the business. There are five reportable segments, four of which are aligned by key geographic areas due to the production of construction materials and related contracting services and one of which is based on product line. The Energy Services segment, which has locations throughout
101
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
the Company’s geographic footprint, produces and supplies liquid asphalt and related services. Each segment is led by a segment manager that reports to the Company’s chief operating officer who is also the Company’s chief operating decision maker. The Company’s chief operating decision maker evaluates the performance of the segments and allocates resources to them based on earnings before interest, taxes, depreciation, depletion and amortization.
In the fourth quarter of 2023, the Company completed a reorganization of its reporting structure, which has resulted in changes being made to the management of its business to best align with its strategies. Based on how the chief operating decision maker manages the Company, the reportable segments are: Pacific, Northwest, Mountain, Central and Energy Services. The Company also has the Corporate Services segment. As a result of the reorganization, the liquid asphalt and related services portion of the Pacific segment’s businesses are now reported under the Energy Services segment. In addition, the North Central and South operating regions have been aggregated into one reportable segment, Central. All periods have been recast to conform with the revised presentation.
Each geographic segment offers a vertically integrated suite of products and services, including aggregates, ready-mix concrete, asphalt, and contracting services, while the Energy Services segment produces and supplies liquid asphalt, primarily for use in asphalt road construction, and is a supplier to some of the other segments. Each geographic segment mines, processes, and sells construction aggregates (crushed stone and sand and gravel); produces and sells asphalt; and produces and sells ready-mix concrete as well as vertically integrating its contracting services to support the aggregate based product lines including heavy-civil construction, asphalt and concrete paving, and site development and grading. Although not common to all locations, the geographic segments also sell cement, merchandise and other building materials and related services.
Corporate Services represents the unallocated costs of certain corporate functions, such as accounting, legal, treasury, information technology, human resources; and other corporate expenses that support the operating segments. The Company accounts for intersegment sales and transfers as if the sales or transfers were to third parties. The accounting policies applicable to each segment are consistent with those used in the audited consolidated financial statements.
The information below follows the same accounting policies as described in Note 2. Information on the Company’s segments as of December 31, and for the years then ended was as follows:
2023 2022 2021
(In thousands)
External operating revenues:
Pacific $ 462,162 $ 418,030 $ 396,749
Northwest 663,681 598,774 474,941
Mountain 633,617 541,910 479,543
Central 824,908 777,150 720,771
Energy Services 245,186 198,713 156,922
Corporate Services 796 152 4
Total external operating revenues $ 2,830,350 $ 2,534,729 $ 2,228,930
102
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
2023 2022 2021
(In thousands)
Intersegment operating revenues:
Pacific $ 86,115 $ 81,105 $ 75,837
Northwest 109,108 105,647 91,184
Mountain 133,328 110,095 86,498
Central 235,875 242,563 200,681
Energy Services 57,373 54,006 46,844
Corporate Services 11,618 466 —
Total intersegment operating revenues $ 633,417 $ 593,882 $ 501,044
EBITDA:
Pacific $ 56,206 $ 44,044 $ 57,915
Northwest 121,098 103,885 80,624
Mountain 103,142 72,604 65,017
Central 116,653 86,572 81,459
Energy Services 78,124 28,310 31,564
Corporate Services ( 53,219 ) ( 28,675 ) ( 23,173 )
Total segment EBITDA $ 422,004 $ 306,740 $ 293,406
Capital expenditures:
Pacific $ 21,512 $ 31,462 $ 25,154
Northwest 31,653 60,697 278,946
Mountain 25,506 35,098 47,648
Central 39,302 46,574 51,144
Energy Services 4,099 5,651 4,577
Corporate Services 918 2,365 10,055
Total capital expenditures*
$ 122,990 $ 181,847 $ 417,524
Assets:
Pacific $ 432,820 $ 408,805 $ 384,573
Northwest 781,640 772,159 714,098
Mountain 315,661 293,121 278,608
Central 663,134 607,200 603,008
Energy Services 128,383 138,323 131,244
Corporate Services 278,175 74,711 70,293
Total assets $ 2,599,813 $ 2,294,319 $ 2,181,824
103
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
2023 2022 2021
(In thousands)
Property, plant and equipment:
Pacific $ 528,008 $ 517,794 $ 490,499
Northwest 839,060 813,513 759,482
Mountain 419,537 400,907 369,732
Central 646,929 615,893 594,330
Energy Services 102,844 98,698 93,272
Corporate Services 43,356 42,603 40,383
Less accumulated depreciation and depletion 1,264,687 1,174,195 1,097,388
Net property, plant and equipment $ 1,315,047 $ 1,315,213 $ 1,250,310
__________________
* Capital expenditures for 2023, 2022 and 2021 include noncash transactions for capital expenditure-related accounts payable, the issuance of equity securities in connection with an acquisition and accrual of a holdback payment in connection with an acquisition totaling $( 910,000 ), $( 5.4 ) million and $( 8.1 ) million, respectively.
A reconciliation of reportable segment operating revenues to consolidated operating revenues is as follows:
2023 2022 2021
(In thousands)
Total reportable segment operating revenues $ 3,451,353 $ 3,127,993 $ 2,729,970
Corporate Services revenue
12,414 618 4
Less:
Elimination of intersegment operating revenues 633,417 593,882 501,044
Total consolidated operating revenues $ 2,830,350 $ 2,534,729 $ 2,228,930
A reconciliation of reportable segment assets to consolidated assets is as follows:
2023 2022 2021
(In thousands)
Total assets for reportable segments $ 2,321,637 $ 2,219,608 $ 2,111,531
Other assets 4,049,800 3,439,435 3,239,393
Less:
Elimination of intercompany receivables and investment in subsidiaries
3,771,624 3,364,724 3,169,100
Total consolidated assets $ 2,599,813 $ 2,294,319 $ 2,181,824
A reconciliation of reportable segment EBITDA to consolidated income before income taxes is as follows:
2023 2022 2021
(In thousands)
Total EBITDA for reportable segments $ 475,223 $ 335,415 $ 316,579
Corporate Services EBITDA
( 53,219 ) ( 28,675 ) ( 23,173 )
Less:
Depreciation, depletion and amortization 123,805 117,798 100,974
Interest expense, net*
52,891 30,121 19,218
Total consolidated income before income taxes $ 245,308 $ 158,821 $ 173,214
__________________
* Interest expense, net is interest expense net of interest income
104
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
Note 16 – Income Taxes
Income tax expense on the Consolidated Statements of Operations for the years ended December 31 was as follows:
2023 2022 2021
(In thousands)
Current:
Federal $ 45,746 $ 27,293 $ 4,270
State 18,296 13,230 6,331
64,042 40,523 10,601
Deferred:
Income taxes:
Federal 263 1,715 26,793
State ( 1,869 ) 363 6,065
( 1,606 ) 2,078 32,858
Total income tax expense $ 62,436 $ 42,601 $ 43,459
Components of deferred tax assets and deferred tax liabilities at December 31 were as follows:
2023 2022
(In thousands)
Deferred tax assets:
Deferred compensation/compensation related $ 22,358 $ 15,329
Operating lease liabilities 11,468 11,804
Asset retirement obligations 10,862 9,687
Net operating loss/credit carryforward 10,811 12,039
Accrued pension costs 10,556 11,070
Capitalized inventory overheads 7,388 7,260
Other 9,458 8,412
Total deferred tax assets $ 82,901 $ 75,601
2023 2022
(In thousands)
Deferred tax liabilities:
Basis differences on property, plant and equipment $ 206,507 $ 203,099
Intangible assets 12,220 10,975
Operating lease right-of-use-assets 11,468 11,804
Other 16,437 13,488
Total deferred tax liabilities 246,632 239,366
Valuation allowance 10,811 12,039
Net deferred income tax liability $ ( 174,542 ) $ ( 175,804 )
As of December 31, 2023 and 2022, the Company had various state income tax net operating loss carryforwards of $ 133.6 million and $ 160.1 million, respectively, and federal and state income tax credit carryforwards, excluding alternative minimum tax credit carryforwards, of $ 591,000 for both years. The state income tax credit carryforwards
105
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
are due to expire in 2024. Changes in tax regulations or assumptions regarding current and future taxable income could require additional valuation allowances in the future.
The following table reconciles the change in the net deferred income tax liability from December 31, 2022, to December 31, 2023, to deferred income tax expense:
2023 2022
(In thousands)
Change in net deferred income tax liability from the preceding table $ ( 1,262 ) $ 7,278
Deferred income taxes established due to an acquisition — ( 1,215 )
Deferred taxes associated with other comprehensive loss ( 344 ) ( 3,985 )
Deferred income tax expense for the period $ ( 1,606 ) $ 2,078
Total income tax expense differs from the amount computed by applying the statutory federal income tax rate to income before taxes. The reasons for this difference were as follows:
Years ended December 31, 2023 2022 2021
Amount % Amount % Amount %
(Dollars in thousands)
Computed tax at federal statutory rate $ 51,515 21.0 $ 33,353 21.0 $ 36,375 21.0
Increases (reductions) resulting from:
State income taxes, net of federal income tax 12,756 5.2 9,702 6.1 9,429 5.4
Depletion allowance ( 2,756 ) ( 1.1 ) ( 2,123 ) ( 1.3 ) ( 1,893 ) ( 1.1 )
Other 921 0.4 1,669 1.0 ( 452 ) ( 0.2 )
Total income tax expense $ 62,436 25.5 $ 42,601 26.8 $ 43,459 25.1
The Company and its subsidiaries file income tax returns in the U.S. federal jurisdiction, and various state and local jurisdictions. The Company is no longer subject to U.S. federal or non-U.S. income tax examinations by tax authorities for years ending prior to 2020. With few exceptions, as of December 31, 2023, the Company is no longer subject to state and local income tax examinations by tax authorities for years ending prior to 2020.
For the years ended December 31, 2023, 2022 and 2021, total reserves for uncertain tax positions were not material. The Company recognizes interest and penalties accrued relative to unrecognized tax benefits in income tax expense.
Note 17 – Employee Benefit Plans
Pension and other postretirement benefit plans
The Company participates in self-sponsored qualified defined benefit pension plans which are accounted for as single-employer plans and are reflected in the Company’s audited consolidated financial statements. The Company uses a measurement date of December 31 for all its pension and postretirement benefit plans. Prior to 2010, defined benefit pension plan benefits and accruals for the nonunion plan were frozen and on June 30, 2015, the remaining union plan was frozen. These employees were eligible to receive additional defined contribution plan benefits.
Prior to the Separation, the Company participated in a multiple-employer postretirement benefit plan sponsored by MDU Resources. In connection with the Separation, the Company assumed all the obligations and liabilities of Knife River’s employees in that plan, along with all MDU Resources employees that transferred to Knife River as a result of the Separation. Subsequent to the Separation, the postretirement benefit plans in which the Company participates are single employer plans. Employees hired after December 31, 2010 are not eligible for retiree medical
106
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
benefits. Effective January 1, 2011, eligibility to receive retiree medical benefits was modified such that eligible employees who attained age 55 with 10 years of continuous, full‐time service by December 31, 2010, will have an option to select one of two retiree medical insurance benefits. All other eligible employees must meet the new eligibility criteria of age 60 and 10 years of continuous, full‐time service at the time they retire. These employees will be eligible for a company funded retiree reimbursement account. Employees hired after December 31, 2014 are not eligible for retiree medical benefits.
In 2012, the Company modified health care coverage for certain retirees. Effective January 1, 2013, post-65 coverage was replaced by a fixed-dollar subsidy for retirees and spouses to be used to purchase individual insurance through a healthcare exchange.
Changes in benefit obligation and plan assets and amounts recognized in the Consolidated Balance Sheets at December 31, were as follows:
Pension
Benefits
Other Postretirement Benefits
2023 2022 2023 2022
(In thousands)
Change in benefit obligation:
Benefit obligation at beginning of year
$ 33,758 $ 44,363 $ 14,616 $ 19,480
Service cost
— — 361 522
Interest cost
1,633 1,127 721 514
Plan participants’ contributions
— — — 3
Actuarial (gain) loss
477 ( 9,174 ) ( 346 ) ( 5,319 )
Benefits paid
( 2,488 ) ( 2,558 ) ( 593 ) ( 584 )
Benefit obligation at end of year
33,380 33,758 14,759 14,616
Change in net plan assets:
Fair value of plan assets at beginning of year
28,431 39,345 ( 314 ) 314
Actual return on plan assets
3,074 ( 8,356 ) 321 ( 473 )
Employer contribution
1,170 — 586 426
Plan participants’ contributions
— — — 3
Benefits paid
( 2,488 ) ( 2,558 ) ( 593 ) ( 584 )
Fair value of net plan assets at end of year
30,187 28,431 — ( 314 )
Funded status - under
$ ( 3,193 ) $ ( 5,327 ) $ ( 14,759 ) $ ( 14,930 )
Amounts recognized in the Consolidated Balance Sheets at December 31:
Other accrued liabilities
$ — $ — $ 699 $ 1,044
Noncurrent liabilities - other
3,193 5,327 14,060 13,886
Benefit obligation liabilities
$ 3,193 $ 5,327 $ 14,759 $ 14,930
Amounts recognized in accumulated other comprehensive loss consist of:
Actuarial (gain) loss
$ 17,780 $ 19,087 $ ( 2,560 ) $ ( 2,057 )
Prior service credit
— — ( 30 ) ( 109 )
Total
$ 17,780 $ 19,087 $ ( 2,590 ) $ ( 2,166 )
Employer contributions and benefits paid in the preceding table include only those amounts contributed directly to, or paid directly from, plan assets.
107
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
In 2023, the actuarial loss recognized in the pension benefit obligation was largely the combination of losses resulting from decreased discount rates, offset in part by higher asset gains. The actuarial gain recognized in the other postretirement benefit obligation was largely the combinations of gains due to a decrease in expected claims, offset in part by losses resulting from decreased discount rates. In 2022, the actuarial gain recognized in the benefit obligation was primarily the result of an increase in the discount rate. For more information on the discount rates, see the table below. Unrecognized pension actuarial gains and losses in excess of 10 percent of the greater of the projected benefit obligation or the market-related value of assets are amortized over the average life expectancy of plan participants for frozen plans. The market-related value of assets is determined using a five years average of assets.
The pension plans all have accumulated benefit obligations in excess of plan assets. The projected benefit obligation, accumulated benefit obligation and fair value of plan assets for these plans at December 31, were as follows:
2023 2022
(In thousands)
Projected benefit obligation $ 33,380 $ 33,758
Accumulated benefit obligation $ 33,380 $ 33,758
Fair value of plan assets $ 30,187 $ 28,431
The components of net periodic benefit cost (credit), other than the service cost component, are included in other income (expense) on the Consolidated Statements of Operations. Prior service credit is amortized on a straight-
108
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
line basis over the average remaining service period of active participants. These components related to the Company’s pension and other postretirement benefit plans for the years ended December 31, were as follows:
Pension Benefits Other Postretirement Benefits
2023 2022 2021 2023 2022 2021
(In thousands)
Components of net periodic benefit cost (credit):
Service cost
$ — $ — $ — $ 361 $ 522 $ 567
Interest cost
1,633 1,127 1,053 721 514 492
Expected return on assets
( 1,800 ) ( 1,973 ) ( 2,028 ) 11 ( 12 ) ( 19 )
Amortization of prior service credit
— — — ( 79 ) ( 79 ) ( 79 )
Amortization of actuarial gain (loss)
510 856 971 ( 175 ) 351 135
Net periodic benefit cost (credit)
343 10 ( 4 ) 839 1,296 1,096
Other changes in plan assets and benefit obligations recognized in accumulated other comprehensive loss:
Net (gain) loss
( 797 ) 1,155 ( 162 ) ( 678 ) ( 4,833 ) ( 2,763 )
Amortization of actuarial gain (loss)
( 510 ) ( 856 ) ( 1,108 ) 175 ( 351 ) ( 135 )
Amortization of prior service credit
— — — 79 79 90
Total recognized in accumulated other comprehensive loss
( 1,307 ) 299 ( 1,270 ) ( 424 ) ( 5,105 ) ( 2,808 )
Total recognized in net periodic benefit cost (credit) and accumulated other comprehensive loss
$ ( 964 ) $ 309 $ ( 1,274 ) $ 415 $ ( 3,809 ) $ ( 1,712 )
Weighted average assumptions used to determine benefit obligations at December 31, were as follows:
Pension Benefits Other Postretirement Benefits
2023 2022 2023 2022
Discount rate 4.83 % 5.06 % 4.84 % 5.07 %
Expected return on plan assets 6.50 % 6.50 % — % 6.00 %
Rate of compensation increase N/A N/A 4.00 % 3.00 %
Weighted average assumptions used to determine net periodic benefit cost (credit) for the years ended December 31, were as follows:
Pension Benefits Other Postretirement Benefits
2023 2022 2023 2022
Discount rate 5.06 % 2.62 % 5.06 % 2.69 %
Expected return on plan assets 6.50 % 6.00 % 6.00 % 5.50 %
Rate of compensation increase N/A N/A 3.00 % 3.00 %
109
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
The expected rate of return on pension plan assets is based on a targeted asset allocation range determined by the funded ratio of the plan. As of December 31, 2023, the expected rate of return on pension plan assets is based on the targeted asset allocation range of 40 percent to 50 percent equity securities and 50 percent to 60 percent fixed-income securities and the expected rate of return from these asset categories.
Health care rate assumptions for the Company’s other postretirement benefit plans as of December 31, were as follows:
2023 2022
Health care trend rate assumed for next year 7.5 % 7.5 %
Health care cost trend rate – ultimate 4.5 % 4.5 %
Year in which ultimate trend rate achieved 2034 2033
The Company’s other postretirement benefit plans include health care and life insurance benefits for certain retirees. The plans underlying these benefits may require contributions by the retiree depending on such retiree’s age and years of service at retirement or the date of retirement. The Company contributes a flat dollar amount to the monthly premiums, which is updated annually on January 1.
The Company expects to contribute $ 912,000 and $ 700,000 to its defined benefit pension and postretirement benefit plans in 2024, respectively.
The following benefit payments, which reflect future service, as appropriate, at December 31, 2023, are as follows:
Years Pension
Benefits
Other
Postretirement
Benefits
(In thousands)
2024 $ 2,890 $ 695
2025 2,780 867
2026 2,740 1,053
2027 2,680 1,136
2028 2,620 1,235
2029-2033
12,200 6,507
Outside investment managers manage the Company’s pension and postretirement assets. The Company’s investment policy with respect to pension and other postretirement assets is to make investments solely in the interest of the participants and beneficiaries of the plans and for the exclusive purpose of providing benefits accrued and defraying the reasonable expenses of administration. The Company strives to maintain investment diversification to assist in minimizing the risk of large losses. The Company’s policy guidelines allow for investment of funds in cash equivalents, fixed-income securities and equity securities. The guidelines prohibit investment in commodities and futures contracts, equity private placement, employer securities, leveraged or derivative securities, options, direct real estate investments, precious metals, venture capital and limited partnerships. The guidelines also prohibit short selling and margin transactions. The Company’s practice is to periodically review and rebalance asset categories based on its targeted asset allocation percentage policy.
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the measurement date. The fair value ASC establishes a hierarchy for grouping assets and liabilities, based on the significance of inputs. The estimated fair values of the Company’s pension plans’ assets are determined using the market approach.
110
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
The carrying value of the pension plans’ Level 2 cash equivalents approximates fair value and is determined using observable inputs in active markets or the net asset value of shares held at year end, which is determined using other observable inputs, including pricing from outside sources.
The estimated fair value of the pension plans’ Level 1 and Level 2 equity securities are based on the closing price reported on the active market on which the individual securities are traded or other known sources including pricing from outside sources. The estimated fair value of the pension plans’ Level 1 and Level 2 collective and mutual funds are based on the net asset value of shares held at year end, based on either published market quotations on active markets or other known sources, including pricing from outside sources. The estimated fair value of the pension plans’ Level 2 corporate and municipal bonds is determined using other observable inputs, including benchmark yields, reported trades, broker/dealer quotes, bids, offers, future cash flows and other reference data. The estimated fair value of the pension plans’ Level 1 U.S. Government securities are valued based on quoted prices on an active market. The estimated fair value of the pension plans’ Level 2 U.S. Government securities are valued mainly using other observable inputs, including benchmark yields, reported trades, broker/dealer quotes, bids, offers, to be announced prices, future cash flows and other reference data. The estimated fair value of the pension plans’ Level 2 pooled separate accounts are determined using observable inputs in active markets or the net asset value of shares held at year end, or other observable inputs. Some of these securities are valued using pricing from outside sources.
All investments measured at net asset value in the tables that follow are invested in commingled funds, separate accounts or common collective trusts which do not have publicly quoted prices. The fair value of the commingled funds, separate accounts and common collective trusts are determined based on the net asset value of the underlying investments. The fair value of the underlying investments held by the commingled funds, separate accounts and common collective trusts is generally based on quoted prices in active markets.
Though the Company believes the methods used to estimate fair value are consistent with those used by other market participants, the use of other methods or assumptions could result in a different estimate of fair value.
The fair value of the Company’s pension plans’ assets by class were as follows:
Fair Value Measurements at December 31, 2023, Using
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
Significant Other
Observable Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Balance at
December 31, 2023
(In thousands)
Assets:
Cash equivalents $ — $ 1,021 $ — $ 1,021
Collective and mutual funds (a)
25,981 2,565 — 28,546
Investments measured at net asset value (b)
— — — 620
Total assets measured at fair value $ 25,981 $ 3,586 $ — $ 30,187
__________________
(a) Collective and mutual funds invest approximately 33 percent in corporate bonds, 23 percent in U.S. Government securities, 15 percent in common stock of large-cap U.S. companies, 13 percent in other investments, 8 percent in common stock of international companies and 8 percent in cash and cash equivalents.
(b) In accordance with ASC 820 - Fair Value, Measurements certain investments that were measured at net asset value per share (or its equivalent) have not been classified in the fair value hierarchy. The fair value amounts presented in this table are intended to permit reconciliation of the fair value hierarchy to the line items presented in the Consolidated Balance Sheets.
111
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
Fair Value Measurements at December 31, 2022, Using
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
Significant Other
Observable Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Balance at
December 31, 2022
(In thousands)
Assets:
Cash equivalents $ — $ 859 $ — $ 859
Equity securities:
U.S. companies 777 — — 777
International companies — 49 — 49
Collective and mutual funds (a)
12,729 3,508 — 16,237
Corporate bonds — 8,554 — 8,554
Municipal bonds — 621 — 621
U.S. Government securities 320 92 — 412
Pooled separate accounts (b)
— 337 — 337
Investments measured at net asset value (c)
— — — 585
Total assets measured at fair value $ 13,826 $ 14,020 $ — $ 28,431
__________________
(a) Collective and mutual funds invest approximately 29 percent in corporate bonds, 24 percent in common stock of large-cap U.S. companies, 16 percent in common stock of international companies, 7 percent in cash and cash equivalents, 7 percent in U.S. Government securities and 17 percent in other investments.
(b) Pooled separate accounts are invested 100 percent in cash and cash equivalents.
(c) In accordance with ASC 820 - Fair Value, Measurements certain investments that were measured at net asset value per share (or its equivalent) have not been classified in the fair value hierarchy. The fair value amounts presented in this table are intended to permit reconciliation of the fair value hierarchy to the line items presented in the Consolidated Balance Sheets.
The estimated fair values of the Company’s other postretirement benefit plans’ assets are determined using the market approach.
The estimated fair value of the other postretirement benefit plans’ Level 2 cash equivalents is valued at the net asset value of shares held at year end, based on published market quotations on active markets, or using other known sources including pricing from outside sources. The estimated fair value of the other postretirement benefit plans’ Level 1 and Level 2 equity securities is based on the closing price reported on the active market on which the individual securities are traded or other known sources, including pricing from outside sources. The estimated fair value of the other postretirement benefit plans’ Level 2 insurance contract is based on contractual cash surrender values that are determined primarily by investments in managed separate accounts of the insurer. These amounts approximate fair value. The managed separate accounts are valued based on other observable inputs or corroborated market data.
Though the Company believes the methods used to estimate fair value are consistent with those used by other market participants, the use of other methods or assumptions could result in a different estimate of fair value.
Due to the Separation, there are no assets in the postretirement benefit plans as of May 31, 2023.
The fair value of the Company’s other postretirement benefit plans’ assets (excluding cash) by asset class were as follows:
112
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
Fair Value Measurements at December 31, 2022, Using
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
Significant Other
Observable Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Balance at
December 31, 2022
(In thousands)
Assets:
Cash equivalents $ — $ ( 17 ) $ — $ ( 17 )
Equity securities:
U.S. companies ( 11 ) — — ( 11 )
Insurance contract*
— ( 286 ) — ( 286 )
Total assets measured at fair value $ ( 11 ) $ ( 303 ) $ — $ ( 314 )
__________________
* The insurance contract invests approximately 69 percent in corporate bonds, 14 percent in common stock of large-cap U.S. companies, 13 percent in U.S. government securities, and 4 percent in common stock of small-cap U.S. companies.
Nonqualified benefit plans
Prior to the Separation, the Company participated in unfunded, nonqualified defined benefit plans sponsored by MDU Resources. In connection with the Separation, the Company assumed all the obligations and liabilities of Knife River’s employees in those plans, along with all MDU Resources employees that transferred to Knife River as a result of the Separation. Subsequent to the Separation, the unfunded, nonqualified defined benefit plans in which the Company participates are single employer plans for executive officers and certain key management employees. The plans generally provide for defined benefit payments at age 65 following the employee’s retirement or, upon death, to their beneficiaries for a 15-year period. In February 2016, MDU Resources froze the unfunded, nonqualified defined benefit plans to new participants and eliminated benefit increases. Vesting for participants not fully vested was retained.
The projected benefit obligation and accumulated benefit obligation for the Company’s participants in these plans at December 31, were as follows:
2023 2022
(In thousands)
Projected benefit obligation $ 15,873 $ 16,047
Accumulated benefit obligation $ 15,873 $ 16,047
The components of net periodic benefit cost are included in other income (expense) on the Consolidated Statements of Operations. These components related to the Company’s participation in the nonqualified defined benefit plans for the years ended December 31, were as follows:
2023 2022 2021
(In thousands)
Components of net periodic benefit cost:
Interest cost $ 765 $ 460 $ 407
Recognized net actuarial loss — 39 223
Net periodic benefit cost $ 765 $ 499 $ 630
113
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
Weighted average assumptions used at December 31, were as follows:
2023 2022
Benefit obligation discount rate 4.74 % 4.97 %
Benefit obligation rate of compensation increase N/A N/A
Net periodic benefit cost discount rate 4.93 % 2.38 %
Net periodic benefit cost rate of compensation increase N/A N/A
The amount of future benefit payments for the unfunded, nonqualified defined benefit plans at December 31, 2023 are expected to aggregate as follows:
2024 2025 2026 2027 2028 2029-2033
(In thousands)
Nonqualified benefits $ 1,620 $ 1,720 $ 1,700 $ 1,650 $ 1,690 $ 5,600
Prior to the Separation, the Company participated in nonqualified defined contribution plans for certain key management employees sponsored by MDU Resources. In connection with the Separation, the Company assumed all the obligations and liabilities of Knife River’s employees in those plans, along with all MDU Resources’ employees that transferred to Knife River as a result of the Separation. In 2020, the MDU Resources’ plan was frozen to new participants and no new Company contributions were made to the plan after December 31, 2020. Vesting for participants not fully vested was retained. MDU Resources adopted a new nonqualified defined contribution plan in 2020, effective January 1, 2021, to replace the plan originally established in 2012 with similar provisions. Expenses incurred by Knife River under these plans for 2023, 2022 and 2021 were $ 1.5 million, $ 1.2 million and $ 900,000 , respectively.
The amount of investments that the Company anticipates using to satisfy obligations under these plans at December 31, was as follows:
2023 2022
(In thousands)
Investments
Insurance contract* $ 24,896 $ 20,083
Life insurance** 7,175 7,234
Other 3,241 2,448
Total investments $ 35,312 $ 29,765
__________________
* For more information on the insurance contract, see Note 7.
** Investments of life insurance are carried on plan participants (payable upon the employee’s death).
Defined contribution plans
Knife River sponsors a defined contribution plan in which the Company participates. The costs incurred by the Company under this plan for eligible employees were $ 31.1 million, $ 27.6 million and $ 26.6 million in 2023, 2022 and 2021, respectively.
114
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
Multiemployer plans
The Company contributes to a number of MEPPs under the terms of collective-bargaining agreements that cover its union-represented employees. The risks of participating in these multiemployer plans are different from single-employer plans in the following aspects:
• Assets contributed to the MEPP by one employer may be used to provide benefits to employees of other participating employers.
• If a participating employer stops contributing to the plan, the unfunded obligations of the plan may be borne by the remaining participating employers.
• If the Company chooses to stop participating in some of its MEPPs, the Company may be required to pay those plans an amount based on the underfunded status of the plan, referred to as a withdrawal liability.
The Company’s participation in these plans is outlined in the following table. Unless otherwise noted, the most recent Pension Protection Act zone status available in 2023, 2022 and 2021 is for the plan’s year-end at December 31, 2022, December 31, 2021 and December 31, 2020, respectively. The zone status is based on information that the Company received from the plan and is certified by the plan’s actuary. Among other factors, plans in the “red zone,” or critical status, are generally less than 65 percent funded, plans in the “yellow zone,” or endangered status, are between 65 percent and 80 percent funded, and plans in the “green zone,” or healthy status, are at least 80 percent funded.
Pension Fund EIN/Pension
Plan Number
Pension Protection
Act
Zone Status
FIP/RP Status
Pending/
Implemented
Contributions Surcharge
Imposed
Expiration
Date
of Collective
Bargaining
Agreement
2023 2022 2023 2022 2021
(In thousands)
Alaska Laborers Employer Retirement Fund 916028298-001
Red as of 6/30/22
Red as of 6/30/21
Implemented $ 887 $ 805 $ 737 No 12/31/2023 *
Minnesota Teamsters Construction Division Pension Fund
416187751-001
Green Green No 418 644 713 No 4/30/2024
Pension Trust Fund for Operating Engineers 946090764-001
Yellow Yellow Implemented 2,476 2,484 2,495 No 3/31/2026-
6/30/2026
Western Conference of Teamsters Pension Plan 916145047-001
Green Green No 3,307 3,127 3,006 No 07/01/2023-
6/30/2026
*
Other funds
5,653 5,938 5,519
Total contributions
$ 12,741 $ 12,998 $ 12,470
__________________
* Plan includes contributions required by collective bargaining agreements which have expired but contain provisions automatically renewing their terms in the absence of a subsequent negotiated agreement.
115
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
The Company was listed in the plans’ Forms 5500 as providing more than 5 percent of the total contributions for the following plans and plan years:
Pension Fund Year Contributions to Plan Exceeded More Than 5 Percent of
Total Contributions (as of December 31, of the Plan’s Year-End)
DB Pension Plan of AGC-IUOE Local 701 Pension Trust Fund 2022 and 2021
Minnesota Teamsters Construction Division Pension Fund 2022 and 2021
Southwest Marine Pension Trust 2022 and 2021
The Company also contributes to a number of multiemployer other postretirement plans under the terms of collective-bargaining agreements that cover its union-represented employees. These plans provide benefits such as health insurance, disability insurance and life insurance to retired union employees. Many of the multiemployer other postretirement plans are combined with active multiemployer health and welfare plans. The Company’s total contributions to its multiemployer other postretirement plans, which also includes contributions to active multiemployer health and welfare plans, were $ 1.8 million, $ 1.8 million and $ 3.2 million for the years ended December 31, 2023, 2022 and 2021, respectively.
Note 18 – Commitments and Contingencies
The Company is party to claims and lawsuits arising out of its business and that of its consolidated subsidiaries, which may include, but are not limited to, matters involving property damage, personal injury, and environmental, contractual and statutory obligations. The Company accrues a liability for those contingencies when the incurrence of a loss is probable and the amount can be reasonably estimated. If a range of amounts can be reasonably estimated and no amount within the range is a better estimate than any other amount, then the minimum of the range is accrued. The Company does not accrue liabilities when the likelihood that the liability has been incurred is probable but the amount cannot be reasonably estimated or when the liability is believed to be only reasonably possible or remote. For contingencies where an unfavorable outcome is probable or reasonably possible and which are material, the Company discloses the nature of the contingency and, in some circumstances, an estimate of the possible loss. Accruals are based on the best information available, but in certain situations management is unable to estimate an amount or range of a reasonably possible loss, including, but not limited to, when: (1) the damages are unsubstantiated or indeterminate, (2) the proceedings are in the early stages, (3) numerous parties are involved, or (4) the matter involves novel or unsettled legal theories.
At December 31, 2023 and 2022, the Company accrued liabilities which have not been discounted, of $ 873,000 and $ 1.0 million, respectively. At December 31, 2023 and 2022, the Company also recorded corresponding insurance receivables of $ 42,000 and $ 325,000 , respectively, related to the accrued liabilities. The accruals are for contingencies, including litigation and environmental matters. Most of these claims and lawsuits are covered by insurance, thus the Company’s exposure is typically limited to its deductible amount. The Company will continue to monitor each matter and adjust accruals as might be warranted based on new information and further developments. Management believes that the outcomes with respect to probable and reasonably possible losses in excess of the amounts accrued, net of insurance recoveries, while uncertain, either cannot be estimated or will not have a material effect upon the Company’s financial position, results of operations or cash flows. Unless otherwise required by GAAP, legal costs are expensed as they are incurred.
116
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
Environmental matters
Portland Harbor Site . In December 2000, Knife River - Northwest was named by the EPA as a PRP in connection with the cleanup of the riverbed site adjacent to a commercial property site acquired by Knife River - Northwest from Georgia-Pacific West, Inc. along the Willamette River. The riverbed site is part of the Portland, Oregon, Harbor Superfund Site where the EPA wants responsible parties to share in the costs of cleanup. The EPA entered into a consent order with certain other PRPs referred to as the Lower Willamette Group for a remedial investigation and feasibility study. The Lower Willamette Group has indicated that it incurred over $ 115 million in investigation related costs before it concluded its work and disbanded. Knife River - Northwest has joined with approximately 100 other PRPs, including the former Lower Willamette Group members, in a voluntary process to establish an allocation of costs for the site. Costs to be allocated would include costs incurred by the Lower Willamette Group as well as costs incurred by other participants to implement and fund remediation of the site.
In January 2017, the EPA issued a Record of Decision adopting a selected remedy which is expected to take 13 years to complete with a then estimated present value of approximately $ 1 billion. Corrective action will not be taken until remedial design/remedial action plans are approved by the EPA. In 2020, the EPA encouraged certain PRPs to enter into consent agreements to perform remedial design covering the entire site and proposed dividing the site into multiple subareas for remedial design. Certain PRPs executed consent agreements for remedial design work and certain others were issued unilateral administrative orders to perform design work. Knife River - Northwest is not subject to either a voluntary agreement or unilateral order to perform remedial design work. In February 2021, the EPA announced that 100 percent of the site’s area requiring active cleanup are in the remedial design process. The remedial design work is ongoing and site-wide remediation activities are not expected to commence for a number of years.
Knife River - Northwest was also notified that the Portland Harbor Natural Resource Trustee Council intends to perform an injury assessment to natural resources resulting from the release of hazardous substances at the site. It is not possible to estimate the costs of natural resource damages until an assessment is completed and allocations are undertaken.
At this time, Knife River - Northwest does not believe it is a responsible party and has notified Georgia-Pacific West, Inc., that it intends to seek indemnity for liabilities incurred in relation to the above matters pursuant to the terms of their sale agreement.
The Company believes it is not probable that it will incur any material environmental remediation costs or damages in relation to the above referenced matter.
Purchase commitments
The Company has entered into various commitments, largely purchased cement, liquid asphalt, minimum royalties and fuel. The commitment terms vary in length, up to 25 years. The commitments under these contracts as of December 31, 2023, were:
2024 2025 2026 2027 2028 Thereafter
(In thousands)
Purchase commitments $ 59,211 $ 27,758 $ 27,342 $ 2,028 $ 1,542 $ 8,212
These commitments were not reflected in the Company’s audited consolidated financial statements. Amounts purchased under various commitments for the years ended December 31, 2023, 2022 and 2021 were $ 128.7 million, $ 167.6 million and $ 137.4 million, respectively.
117
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
Guarantees
Certain subsidiaries of the Company have outstanding guarantees to third parties where the Company has guaranteed their performance. These guarantees are related to contracts for contracting services and certain other guarantees. At December 31, 2023, the fixed maximum amounts guaranteed under these agreements aggregated $ 11.5 million, all of which have no scheduled maturity date. Certain of the guarantees also have no fixed maximum amounts specified. There were no amounts outstanding under the previously mentioned guarantees at December 31, 2023.
The Company has outstanding letters of credit to third parties related to insurance policies, reclamation obligations and other agreements. At December 31, 2023, the fixed maximum amounts guaranteed under these letters of credit aggregated to $ 21.0 million. The amounts of scheduled expiration of the maximum amounts guaranteed under these letters of credit aggregate to $ 20.7 million in 2024 and $ 300,000 in 2025. There were no amounts outstanding under the previously mentioned letters of credit at December 31, 2023.
In the normal course of business, the Company has surety bonds related to contracts for contracting services and reclamation obligations of its subsidiaries. In the event a subsidiary of the Company does not fulfill a bonded obligation, the Company would be responsible to the surety bond company for completion of the bonded contract or obligation. A large portion of the surety bonds is expected to expire within the next 12 months; however, the Company will likely continue to enter into surety bonds for its subsidiaries in the future. At December 31, 2023, approximately $ 597.5 million of surety bonds were outstanding, which were not reflected on the Consolidated Balance Sheet.
Note 19 – Related-Party Transactions
Allocation of corporate expenses
Prior to the Separation, Centennial and MDU Resources provided expense allocations for corporate services provided to the Company, including costs related to senior management, legal, human resources, finance and accounting, treasury, information technology, and other shared services. Some of these services will continue to be provided by MDU Resources on a temporary basis under a transition services agreement. For the years ended December 31, 2023, 2022 and 2021, the Company was allocated $ 10.7 million, $ 18.0 million and $ 15.6 million, respectively, for these corporate services. These expenses have been allocated to the Company on the basis of direct usage when identifiable, with the remainder allocated on the basis of percent of total capital invested, the percent of total average commercial paper borrowings at Centennial or other allocation methodologies that are considered to be a reasonable reflection of the utilization of the services provided to the benefits received, including the following: number of employees paid and stated as cost per check; number of employees served; weighted factor of travel, managed units, national account spending, equipment and fleet acquisitions; purchase order dollars spent and purchase order line count; number of payments, vouchers or unclaimed property reports; labor hours; time tracked; and projected workload.
Management believes these cost allocations are a reasonable reflection of the utilization of services provided to, or the benefit derived by, the Company during the periods presented. The allocations may not, however, be indicative of the actual expenses that would have been incurred had the Company operated as a stand-alone public company for these periods. Actual costs that would have been incurred if the Company had been a stand-alone public company would depend on a number of factors, including the chosen organizational structure, whether functions were outsourced or performed by Company employees, and strategic decisions made in areas such as selling and marketing, information technology and infrastructure. See Note 2 for further information.
Cash management and financing
Centennial had a central cash management and financing program in which the Company participated until the Separation. Through the use of these programs, Centennial was able to more effectively direct and manage the daily cash requirements and financing needs for each wholly owned subsidiary through the consolidation of all cash
118
KNIFE RIVER CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Years Ended December 31, 2023, 2022 and 2021
activity at the Centennial level. As cash was received and disbursed by Centennial, it was accounted for by the Company through related-party receivables and payables. Until the Separation, the Company had related-party note agreements in place with Centennial for the financing of its capital needs. Post Separation, the Company has relied on its own credit. Interest expense in the Consolidated Statements of Operations reflects the allocation of interest on borrowing and funding related to these note agreements. The Company’s cash that was not included in the central cash management program is classified as cash and cash equivalents on the Consolidated Balance Sheets. See Note 2 for further information.
Related-party notes payable
The related-party notes payable to Centennial at May 30, 2023, was $ 889.7 million. As part of the Separation, Centennial made an equity contribution to the Company to release the Company of its obligation related to the outstanding notes payable. Also as part of the Separation, the Company issued $ 425.0 million of 7.75 percent senior notes due May 1, 2031, a credit agreement consisting of a $ 275.0 million term loan and a $ 350.0 million revolving credit facility, of which $ 190.0 million was drawn down at the time of the Separation. On May 31, 2023, the Company paid a dividend of $ 825.0 million from these proceeds to Centennial, which Centennial used to repay a portion of the Company’s outstanding indebtedness. These transactions resulted in the Company receiving a net equity contribution of $ 64.7 million and is included in “Net transfers from Centennial and MDU Resources including separation adjustments” in the Consolidated Statement of Equity. Refer to Note 8 for additional information on the debt facilities entered into in connection with the Separation. These borrowings have been included in both current and noncurrent liabilities in related-party notes payable in the Consolidated Balance Sheets. Intercompany short-term and long-term borrowing arrangements at December 31, 2022 was as follows:
Weighted average Interest rate at December 31, 2022
2022
(In thousands)
Centennial term loan agreements with maturities ranging from March 17, 2023 to December 18, 2023
5.44 % $ 208,000
Centennial senior notes with maturities ranging from June 27, 2023 to April 4, 2034
4.34 % 410,000
Borrowing arrangements under Centennial commercial paper program, supported by Centennial’s credit agreements
5.27 % 66,449
Total long-term related-party notes payable
684,449
Less: current maturities
238,000
Net long-term related-party notes payable
$ 446,449
Transition services agreements
As part of the Separation, MDU Resources is providing transition services to the Company and the Company is providing transition services to MDU Resources in accordance with the Transition Services Agreement entered into on May 30, 2023. For the year December 31, 2023, the Company paid $ 3.0 million related to these activities, which was reflected in selling, general and administrative expenses on the Consolidated Statements of Operations. For the year ended December 31, 2023, the Company received $ 824,000 related to these activities, which was reflected in other income (expense) on the Consolidated Statements of Operations. The majority of the transition services are expected to be completed over a period of one year, but no longer than two years after the Separation.
119
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None.