These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FORM 10-K
|
|
|
|
|
|
|
|
C
HESAPEAKE
U
TILITIES
C
ORPORATION
|
||
|
(Exact name of registrant as specified in its charter)
|
||
|
|
|
|
|
State of Delaware
|
|
51-0064146
|
|
(State or other jurisdiction of
|
|
(I.R.S. Employer
|
|
incorporation or organization)
|
|
Identification No.)
|
|
Title of each class
|
|
Name of each exchange on which registered
|
|
Common Stock—par value per share $0.4867
|
|
New York Stock Exchange, Inc.
|
|
Large accelerated filer
|
|
ý
|
|
Accelerated filer
|
|
¨
|
|
|
|
|
|
|||
|
Non-accelerated filer
|
|
¨
|
|
Smaller reporting company
|
|
¨
|
|
|
|
|
|
Emerging growth company
|
|
¨
|
|
|
Page
|
|
•
|
state and federal legislative and regulatory initiatives that affect cost and investment recovery, have an impact on rate structures, and affect the speed and the degree to which competition enters the electric and natural gas industries;
|
|
•
|
the outcomes of regulatory, environmental and legal matters, including whether pending matters are resolved within current estimates and whether the related costs are adequately covered by insurance or recoverable in rates;
|
|
•
|
the impact of significant changes to current tax regulations and rates;
|
|
•
|
the timing of certification authorizations associated with new capital projects and the ability to construct facilities at or below estimated costs;
|
|
•
|
changes in environmental and other laws and regulations to which we are subject and environmental conditions of property that we now, or may in the future, own or operate;
|
|
•
|
possible increased federal, state and local regulation of the safety of our operations;
|
|
•
|
the economy in our service territories or markets, the nation, and worldwide, including the impact of economic conditions (which we do not control ) on demand for electricity, natural gas, propane or other fuels;
|
|
•
|
risks related to cyber-attacks or cyber-terrorism that could disrupt our business operations or result in failure of information technology systems;
|
|
•
|
the weather and other natural phenomena, including the economic, operational and other effects of hurricanes, ice storms and other damaging weather events;
|
|
•
|
customers' preferred energy sources;
|
|
•
|
industrial, commercial and residential growth or contraction in our markets or service territories;
|
|
•
|
the effect of competition on our businesses;
|
|
•
|
the timing and extent of changes in commodity prices and interest rates;
|
|
•
|
the effect of spot, forward and future market prices on our various energy businesses;
|
|
•
|
the extent of our success in connecting natural gas and electric supplies to transmission systems, establishing and maintaining key supply sources; and expanding natural gas and electric markets;
|
|
•
|
the creditworthiness of counterparties with which we are engaged in transactions;
|
|
•
|
the capital-intensive nature of our regulated energy businesses;
|
|
•
|
the results of financing efforts, including our ability to obtain financing on favorable terms, which can be affected by various factors, including credit ratings and general economic conditions;
|
|
•
|
the ability to successfully execute, manage and integrate a merger, acquisition or divestiture of assets or businesses and the related regulatory or other conditions associated with the merger, acquisition or divestiture;
|
|
•
|
the impact on our costs and funding obligations, under our pension and other post-retirement benefit plans, of potential downturns in the financial markets, lower discount rates, and costs associated with health care legislation and regulation;
|
|
•
|
the ability to continue to hire, train and retain appropriately qualified personnel; and
|
|
•
|
the effect of accounting pronouncements issued periodically by accounting standard-setting bodies.
|
|
Our strategy is to consistently produce industry leading total shareholder return by profitably investing capital into opportunities that leverage our skills and expertise in energy distribution and transmission to achieve high levels of service and growth. The key elements of our strategy include:
•
capital investment in growth opportunities that generate our target returns;
•
expanding our energy distribution and transmission operations within our existing service areas as well as into new geographic areas;
•
providing new services in our current service areas;
•
expanding our footprint in potential growth markets through strategic acquisitions;
•
entering new energy markets and businesses that complement our existing operations and growth strategy; and
•
operating as a customer-centric full-service energy supplier/partner/provider, while providing safe and reliable service.
Our employees strive to build meaningful connections that generate opportunities to grow our businesses, develop new markets, and enrich the communities in which we live, work and serve.
|
|
|
|
|
|
|
|
|
||||
|
Operations
|
|
Areas Served
|
|
Net Income
|
|
Total Assets
|
||||
|
(in thousands)
|
|
|
|
|
|
|
||||
|
Natural Gas Distribution
|
|
|
|
|
|
|
||||
|
Delmarva Natural Gas (Delaware division, Maryland division and Sandpiper Energy)
|
|
Delaware/Maryland
|
|
$
|
11,390
|
|
|
$
|
211,458
|
|
|
Central Florida Gas and FPU
|
|
Florida
|
|
11,754
|
|
|
312,769
|
|
||
|
Natural Gas Transmission
|
|
|
|
|
|
|
||||
|
Eastern Shore
|
|
Delaware/Maryland/
Pennsylvania
|
|
17,460
|
|
|
262,918
|
|
||
|
Peninsula Pipeline
|
|
Florida
|
|
4,303
|
|
|
20,493
|
|
||
|
Electric Distribution
|
|
|
|
|
|
|
||||
|
FPU
|
|
Florida
|
|
2,249
|
|
|
123,863
|
|
||
|
Total Regulated Energy
|
|
|
|
$
|
47,156
|
|
|
$
|
931,501
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
Delmarva
Natural Gas Distribution
|
|
Florida
Natural Gas Distribution
(2)
|
|
FPU
Electric
Distribution
|
||||||||||||
|
Operating Revenues
(in thousands)
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Residential
|
|
$
|
70,466
|
|
60
|
%
|
|
$
|
35,420
|
|
34
|
%
|
|
$
|
44,788
|
|
56
|
%
|
|
Commercial
|
|
36,916
|
|
32
|
%
|
|
33,229
|
|
31
|
%
|
|
39,442
|
|
49
|
%
|
|||
|
Industrial
|
|
8,289
|
|
7
|
%
|
|
33,207
|
|
31
|
%
|
|
1,543
|
|
2
|
%
|
|||
|
Other
(1)
|
|
928
|
|
1
|
%
|
|
4,602
|
|
4
|
%
|
|
(5,970
|
)
|
(7
|
)%
|
|||
|
Total Operating Revenues
|
|
$
|
116,599
|
|
100
|
%
|
|
$
|
106,458
|
|
100
|
%
|
|
$
|
79,803
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Volumes
(in Dts for natural gas/KW Hours for electric)
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Residential
|
|
4,142,567
|
|
31
|
%
|
|
1,762,852
|
|
5
|
%
|
|
307,269
|
|
49
|
%
|
|||
|
Commercial
|
|
3,792,220
|
|
28
|
%
|
|
6,441,806
|
|
18
|
%
|
|
302,687
|
|
48
|
%
|
|||
|
Industrial
|
|
5,549,387
|
|
40
|
%
|
|
24,759,334
|
|
70
|
%
|
|
15,160
|
|
2
|
%
|
|||
|
Other
|
|
80,254
|
|
1
|
%
|
|
2,338,815
|
|
7
|
%
|
|
7,402
|
|
1
|
%
|
|||
|
Total Volumes
|
|
13,564,428
|
|
100
|
%
|
|
35,302,807
|
|
100
|
%
|
|
632,518
|
|
100
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Average Number of Customers
(3)
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Residential
|
|
71,322
|
|
91
|
%
|
|
72,151
|
|
90
|
%
|
|
24,686
|
|
77
|
%
|
|||
|
Commercial
|
|
6,979
|
|
9
|
%
|
|
5,434
|
|
7
|
%
|
|
7,497
|
|
23
|
%
|
|||
|
Industrial
|
|
157
|
|
<1%
|
|
|
2,328
|
|
3
|
%
|
|
2
|
|
<1%
|
|
|||
|
Other
|
|
5
|
|
<1%
|
|
|
11
|
|
<1%
|
|
|
—
|
|
—
|
%
|
|||
|
Total Average Number of Customers
|
|
78,463
|
|
100
|
%
|
|
79,924
|
|
100
|
%
|
|
32,185
|
|
100
|
%
|
|||
|
|
Eastern Shore
|
|
Peninsula Pipeline
|
||||||||
|
Operating Revenues
(in thousands)
|
|
|
|
|
|
||||||
|
Local distribution companies - affiliated
(1)
|
$
|
19,725
|
|
31
|
%
|
|
$
|
9,478
|
|
80
|
%
|
|
Local distribution companies - non-affiliated
|
23,975
|
|
37
|
%
|
|
840
|
|
7
|
%
|
||
|
Commercial and industrial - affiliated
|
—
|
|
—
|
%
|
|
1,120
|
|
9
|
%
|
||
|
Commercial and industrial - non-affiliated
|
21,748
|
|
34
|
%
|
|
490
|
|
4
|
%
|
||
|
Other
(2)
|
(1,200
|
)
|
(2
|
)%
|
|
—
|
|
—
|
%
|
||
|
Total Operating Revenues
|
$
|
64,248
|
|
100
|
%
|
|
$
|
11,928
|
|
100
|
%
|
|
|
|
|
|
|
|
||||||
|
Contracted firm transportation capacity
(in Dts/d)
|
|
|
|
|
|
||||||
|
Local distribution companies - affiliated
|
122,652
|
|
42
|
%
|
|
143,500
|
|
93
|
%
|
||
|
Local distribution companies - non-affiliated
|
76,619
|
|
26
|
%
|
|
4,825
|
|
3
|
%
|
||
|
Commercial and industrial - affiliated
|
—
|
|
—
|
%
|
|
1,500
|
|
1
|
%
|
||
|
Commercial and industrial - non-affiliated
|
95,648
|
|
32
|
%
|
|
5,100
|
|
3
|
%
|
||
|
Total Contracted firm transportation capacity
|
294,919
|
|
100
|
%
|
|
154,925
|
|
100
|
%
|
||
|
|
|
|
|
|
|
||||||
|
Design day capacity
(in Dts/d)
|
294,919
|
|
100
|
%
|
|
154,925
|
|
100
|
%
|
||
|
|
Natural Gas Distribution
|
Electric Distribution
|
Natural Gas Transmission
|
||||
|
|
Delmarva
|
Florida
|
Electric Distribution
|
Natural Gas Transmission
|
|||
|
Operation/Division
|
Delaware
|
Maryland
|
Sandpiper
|
Chesapeake's Florida natural gas division
|
FPU
|
FPU
|
Eastern Shore
|
|
Regulatory Agency
|
Delaware PSC
|
Maryland PSC
|
Maryland PSC
|
Florida PSC
|
Florida PSC
|
Florida PSC
|
FERC
|
|
Effective date - Last Rate Order
|
01/01/2017
|
5/1/2018
(7)
|
12/01/2018
|
01/14/2010
|
01/14/2010
(1)
|
01/03/2018
|
08/01/2017
|
|
Rate Base (in Rates)
|
Not stated
|
Not stated
|
Not stated
|
$46,680,000
|
$68,940,000
|
$11,850,000
|
Not stated
|
|
Annual Rate Increase Approved
|
$2,250,000
|
N/A
(7)
|
N/A
(2)
|
$2,540,000
|
$7,970,000
|
$1,560,000
|
$9,800,000
|
|
Capital Structure (in rates)
(3)*
|
Not stated
|
LTD: 42.00% STD: 5.00% Equity: 53.00%
|
Not stated
|
LTD: 30.63% STD: 6.26% Equity: 43.49% Other: 19.62%
|
LTD: 30.75% Equity: 46.67% Other: 22.58%
|
LTD: 21.91% STD: 23.50% Equity: 54.59%
|
Not stated
|
|
Allowed Return on Equity
|
9.75%
(4)
|
10.75%
(4)
|
Not Stated
(5)
|
10.80%
(4)
|
10.85%
(4)
|
10.25%
(4), (6)
|
Not Stated
|
|
TJCA Refund Status associated with customer rates
|
Reserved
|
Refunded
|
Refunded
|
Reserved
|
Reserved
|
Reserved
|
Refunded
|
|
Operation(s)/Division(s)
|
|
Jurisdiction
|
|
Infrastructure mechanism
|
|
Revenue normalization
|
|
Delaware division
|
|
Delaware
|
|
No
|
|
No
|
|
Maryland division
|
|
Maryland
|
|
No
|
|
Yes
|
|
Sandpiper Energy
|
|
Maryland
|
|
Yes
|
|
Yes
|
|
FPU and Central Florida Gas natural gas divisions
|
|
Florida
|
|
Yes
|
|
No
|
|
FPU electric division
|
|
Florida
|
|
Yes
|
|
No
|
|
|
|
|
|
Maximum Daily Firm Transportation Capacity (Dts)
|
|
Contract Expiration Date
|
|
Division
|
|
Pipeline
|
|
|
||
|
Delmarva Natural Gas Distribution
|
|
Eastern Shore
|
|
122,652
|
|
2019-2028
|
|
|
|
Columbia Gas
(1)
|
|
15,160
|
|
2020-2024
|
|
|
|
Transco
(1)
|
|
27,551
|
|
2019-2028
|
|
|
|
TETLP
(1)
|
|
50,000
|
|
2027
|
|
|
|
|
|
|
|
|
|
Florida Natural Gas Distribution
|
|
Gulfstream
(2)
|
|
10,000
|
|
2022
|
|
|
|
FGT
|
|
41,909 - 73,317
|
|
2020-2041
|
|
|
|
Peninsula Pipeline
|
|
137,500
|
|
2033-2048
|
|
|
|
Peoples Gas
|
|
2,660
|
|
2024-2035
|
|
Counterparty
|
Area Served by Contract
|
Contracted Amount (MW)
|
Contract Expiration Date
|
|
Gulf Power Company
|
Northwest Florida
|
Full Requirement*
|
2019
|
|
FPL
|
Northeast Florida
|
Full Requirement*
|
2024
|
|
Eight Flags
|
Northeast Florida
|
21.0
|
2036
|
|
Rayonier
|
Northeast Florida
|
1.7 to 3.0
|
2036
|
|
WestRock Company
|
Northwest Florida
|
As-available
|
N/A
|
|
Operations
|
Area Served
|
Net Income
|
|
Total Assets
|
||||
|
(in thousands)
|
|
|
|
|
||||
|
Propane Operations (Sharp, FPU and Flo-gas)
|
Delaware, Maryland, Virginia,
Pennsylvania, Florida
|
$
|
6,443
|
|
|
$
|
86,989
|
|
|
Energy Transmission (Aspire Energy)
|
Ohio
|
3,620
|
|
|
85,733
|
|
||
|
Energy Generation (Eight Flags)
|
Florida
|
1,657
|
|
|
10,895
|
|
||
|
Energy Services (PESCO)
|
Appalachian Basin, Mid-Atlantic,
Southeast, Western Pennsylvania
|
(1,288
|
)
|
|
55,021
|
|
||
|
Marlin Gas Services
(1)
|
Southeast and Midwest
|
(186
|
)
|
|
14,046
|
|
||
|
Other
|
Other
|
393
|
|
|
2,884
|
|
||
|
Total
|
|
$
|
10,639
|
|
|
$
|
255,568
|
|
|
|
|
Operating Revenues (in thousands)
|
|
Volumes (in thousands of gallons)
|
|
Average Number of Customers
(2)
|
||||||||||||||||||||||||||||||||
|
|
|
Mid-Atlantic
|
|
Florida
|
|
Mid-Atlantic
|
|
Florida
|
|
Mid-Atlantic
|
|
Florida
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Residential bulk
|
|
$
|
27,090
|
|
|
26
|
%
|
|
$
|
6,799
|
|
|
32
|
%
|
|
10,483
|
|
|
17
|
%
|
|
1,547
|
|
|
23
|
%
|
|
25,870
|
|
|
66
|
%
|
|
10,312
|
|
|
59
|
%
|
|
Residential metered
|
|
9,933
|
|
|
10
|
%
|
|
5,037
|
|
|
24
|
%
|
|
4,157
|
|
|
7
|
%
|
|
905
|
|
|
13
|
%
|
|
9,123
|
|
|
23
|
%
|
|
6,034
|
|
|
34
|
%
|
||
|
Commercial bulk
|
|
23,431
|
|
|
23
|
%
|
|
5,393
|
|
|
25
|
%
|
|
14,360
|
|
|
24
|
%
|
|
2,550
|
|
|
38
|
%
|
|
4,201
|
|
|
11
|
%
|
|
971
|
|
|
6
|
%
|
||
|
Commercial metered
|
|
—
|
|
|
—
|
%
|
|
2,127
|
|
|
10
|
%
|
|
—
|
|
|
—
|
%
|
|
820
|
|
|
12
|
%
|
|
—
|
|
|
—
|
%
|
|
280
|
|
|
1
|
%
|
||
|
Wholesale
|
|
31,469
|
|
|
31
|
%
|
|
1,165
|
|
|
5
|
%
|
|
28,680
|
|
|
47
|
%
|
|
944
|
|
|
14
|
%
|
|
31
|
|
|
<1%
|
|
|
8
|
|
|
<1%
|
|
||
|
AutoGas
|
|
4,238
|
|
|
4
|
%
|
|
—
|
|
|
—
|
%
|
|
3,104
|
|
|
5
|
%
|
|
—
|
|
|
—
|
%
|
|
85
|
|
|
<1%
|
|
|
—
|
|
|
—
|
%
|
||
|
Other
(1)
|
|
6,160
|
|
|
6
|
%
|
|
761
|
|
|
4
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
||
|
Total
|
|
$
|
102,321
|
|
|
100
|
%
|
|
$
|
21,282
|
|
|
100
|
%
|
|
60,784
|
|
|
100
|
%
|
|
6,766
|
|
|
100
|
%
|
|
39,310
|
|
|
100
|
%
|
|
17,605
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
Operating revenues
|
|
Deliveries
|
|||||||||
|
|
(in thousands)
|
|
% of Total
|
|
(in thousands Dts)
|
|
% of Total
|
|||||
|
Supply to Columbia Gas of Ohio
|
$
|
13,429
|
|
|
38
|
%
|
|
2,538
|
|
|
38
|
%
|
|
Supply to CGC
|
12,530
|
|
|
35
|
%
|
|
1,611
|
|
|
25
|
%
|
|
|
Supply to Marketers - affiliated
|
2,654
|
|
|
8
|
%
|
|
1,013
|
|
|
15
|
%
|
|
|
Supply to Marketers - unaffiliated
|
3,918
|
|
|
11
|
%
|
|
1,328
|
|
|
20
|
%
|
|
|
Other (including natural gas gathering and processing)
|
2,876
|
|
|
8
|
%
|
|
141
|
|
|
2
|
%
|
|
|
Total
|
$
|
35,407
|
|
|
100
|
%
|
|
6,631
|
|
|
100
|
%
|
|
|
|
Operating Revenues
|
|||||
|
|
|
(in thousands)
|
|
% of Total
|
|||
|
Appalachian Basin
|
|
$
|
34,713
|
|
|
13
|
%
|
|
Mid-Atlantic
|
|
127,148
|
|
|
49
|
%
|
|
|
Southeast
|
|
59,077
|
|
|
23
|
%
|
|
|
Western Pennsylvania
|
|
37,775
|
|
|
15
|
%
|
|
|
Total
|
|
$
|
258,713
|
|
|
100
|
%
|
|
Name
|
|
Age
|
|
Officer Since
|
|
Offices Held During the Past Five Years
|
|
Jeffry M. Householder
|
|
61
|
|
2010
|
|
President (January 1, 2019 - present) Chief Executive Officer (January 1, 2019 - present) Director (January 1, 2019 - present)
President of FPU (June 2010 - February 26, 2019) |
|
Beth W. Cooper
|
|
52
|
|
2005
|
|
Executive Vice President (Beginning February 26, 2019)
Chief Financial Officer (September 2008 - present)
Senior Vice President (September 2008 - February 26, 2019)
Assistant Corporate Secretary (March 2015 - present) Corporate Secretary (June 2005 - March 2015)
|
|
James F. Moriarty
|
|
61
|
|
2015
|
|
Executive Vice President (Beginning February 26, 2019) General Counsel & Corporate Secretary (March 2015 - present) Chief Policy and Risk Officer (Beginning February 26, 2019)
Senior Vice President (February 2017 - February 26, 2019) Vice President (March 2015 - February 2017)
|
|
Stephen C. Thompson
|
|
58
|
|
1997
|
|
Senior Vice President (September 2004 - present)
President, Eastern Shore (January 1997 - present) President and Chief Operating Officer, Sandpiper (May 2014 - present)
Vice President (May 1997 - September 2004)
|
|
•
|
Charters for the Audit Committee, Compensation Committee, Investment Committee, and Corporate Governance Committee of the Board of Directors; and
|
|
|
Total
Number
of Shares
Purchased
|
|
Average
Price Paid
per Share
|
|
Total Number of Shares
Purchased as Part of
Publicly Announced Plans
or Programs
(2)
|
|
Maximum Number of
Shares That May Yet Be
Purchased Under the Plans
or Programs
(2)
|
|||||
|
Period
|
|
|
|
|
|
|
|
|||||
|
October 1, 2018 through October 31, 2018
(1)
|
430
|
|
|
$
|
83.03
|
|
|
—
|
|
|
—
|
|
|
November 1, 2018 through November 30, 2018
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
December 1, 2018 through December 31, 2018
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Total
|
430
|
|
|
$
|
83.03
|
|
|
—
|
|
|
—
|
|
|
|
2013
|
|
2014
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
||||||||||||
|
Chesapeake Utilities
|
$
|
100
|
|
|
$
|
127
|
|
|
$
|
149
|
|
|
$
|
179
|
|
|
$
|
213
|
|
|
$
|
225
|
|
|
Industry Index
|
$
|
100
|
|
|
$
|
121
|
|
|
$
|
135
|
|
|
$
|
158
|
|
|
$
|
189
|
|
|
$
|
202
|
|
|
S&P 500 Index
|
$
|
100
|
|
|
$
|
114
|
|
|
$
|
115
|
|
|
$
|
129
|
|
|
$
|
157
|
|
|
$
|
150
|
|
|
|
For the Year Ended December 31,
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
Operating
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Regulated Energy
|
$
|
345,281
|
|
|
$
|
326,310
|
|
|
$
|
305,689
|
|
|
$
|
301,902
|
|
|
$
|
300,442
|
|
|
Unregulated Energy
|
420,617
|
|
|
324,595
|
|
|
203,778
|
|
|
162,108
|
|
|
184,961
|
|
|||||
|
Other businesses and eliminations
|
(48,409
|
)
|
|
(33,322
|
)
|
|
(10,607
|
)
|
|
(4,766
|
)
|
|
13,431
|
|
|||||
|
Total revenues
|
$
|
717,489
|
|
|
$
|
617,583
|
|
|
$
|
498,860
|
|
|
$
|
459,244
|
|
|
$
|
498,834
|
|
|
Operating income
(1)
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Regulated Energy
|
$
|
79,215
|
|
|
$
|
74,584
|
|
|
$
|
71,515
|
|
|
$
|
62,137
|
|
|
$
|
51,173
|
|
|
Unregulated Energy
|
16,901
|
|
|
12,631
|
|
|
14,066
|
|
|
16,437
|
|
|
11,686
|
|
|||||
|
Other businesses and eliminations
|
(1,496
|
)
|
|
205
|
|
|
402
|
|
|
418
|
|
|
104
|
|
|||||
|
Total operating income
|
$
|
94,620
|
|
|
$
|
87,420
|
|
|
$
|
85,983
|
|
|
$
|
78,992
|
|
|
$
|
62,963
|
|
|
Net income from continuing operations
|
$
|
56,580
|
|
|
$
|
58,124
|
|
|
$
|
44,675
|
|
|
$
|
41,140
|
|
|
$
|
36,092
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Gross property, plant and equipment
|
$
|
1,569,683
|
|
|
$
|
1,312,117
|
|
|
$
|
1,175,595
|
|
|
$
|
1,007,489
|
|
|
$
|
870,125
|
|
|
Net property, plant and equipment
|
$
|
1,383,972
|
|
|
$
|
1,126,027
|
|
|
$
|
986,664
|
|
|
$
|
854,950
|
|
|
$
|
689,762
|
|
|
Total assets
|
$
|
1,693,671
|
|
|
$
|
1,414,934
|
|
|
$
|
1,229,219
|
|
|
$
|
1,067,421
|
|
|
$
|
904,469
|
|
|
Capital expenditures
|
$
|
282,976
|
|
|
$
|
191,103
|
|
|
$
|
169,376
|
|
|
$
|
195,261
|
|
|
$
|
98,057
|
|
|
Capitalization
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Stockholders’ equity
|
$
|
518,439
|
|
|
$
|
486,294
|
|
|
$
|
446,086
|
|
|
$
|
358,138
|
|
|
$
|
300,322
|
|
|
Long-term debt, net of current maturities
|
316,020
|
|
|
197,395
|
|
|
136,954
|
|
|
149,006
|
|
|
158,486
|
|
|||||
|
Total capitalization
|
$
|
834,459
|
|
|
$
|
683,689
|
|
|
$
|
583,040
|
|
|
$
|
507,144
|
|
|
$
|
458,808
|
|
|
Current portion of long-term debt
|
11,935
|
|
|
9,421
|
|
|
12,099
|
|
|
9,151
|
|
|
9,109
|
|
|||||
|
Short-term debt
|
294,458
|
|
|
250,969
|
|
|
209,871
|
|
|
173,397
|
|
|
88,231
|
|
|||||
|
Total capitalization and short-term financing
|
$
|
1,140,852
|
|
|
$
|
944,079
|
|
|
$
|
805,010
|
|
|
$
|
689,692
|
|
|
$
|
556,148
|
|
|
|
For the Year Ended December 31,
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
Common Stock Data and Ratios
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic earnings per share
|
$
|
3.46
|
|
|
$
|
3.56
|
|
|
$
|
2.87
|
|
|
$
|
2.73
|
|
|
$
|
2.48
|
|
|
Diluted earnings per share
|
$
|
3.45
|
|
|
$
|
3.55
|
|
|
$
|
2.86
|
|
|
$
|
2.72
|
|
|
$
|
2.47
|
|
|
Diluted earnings per share growth - 1 year
|
(2.8
|
)%
|
|
24.1
|
%
|
|
5.1
|
%
|
|
10.1
|
%
|
|
9.3
|
%
|
|||||
|
Diluted earnings per share growth - 5 year
|
8.8
|
%
|
|
12.3
|
%
|
|
8.4
|
%
|
|
8.4
|
%
|
|
11.6
|
%
|
|||||
|
Diluted earnings per share growth - 10 year
|
10.1
|
%
|
|
10.7
|
%
|
|
9.3
|
%
|
|
8.4
|
%
|
|
8.5
|
%
|
|||||
|
Return on average equity
|
11.2
|
%
|
|
12.6
|
%
|
|
11.3
|
%
|
|
12.1
|
%
|
|
12.2
|
%
|
|||||
|
Common equity / total capitalization
|
62.1
|
%
|
|
71.1
|
%
|
|
76.5
|
%
|
|
70.6
|
%
|
|
65.5
|
%
|
|||||
|
Common equity / total capitalization and short-term financing
|
45.4
|
%
|
|
51.5
|
%
|
|
55.4
|
%
|
|
51.9
|
%
|
|
54.0
|
%
|
|||||
|
Capital expenditures / average total capitalization
|
37.3
|
%
|
|
30.2
|
%
|
|
31.1
|
%
|
|
29.5
|
%
|
|
22.9
|
%
|
|||||
|
Book value per share
(1)
|
$
|
31.65
|
|
|
$
|
29.75
|
|
|
$
|
27.36
|
|
|
$
|
23.45
|
|
|
$
|
20.59
|
|
|
Weighted average number of shares outstanding
(1)
|
16,369,616
|
|
|
16,336,789
|
|
|
15,570,539
|
|
|
15,094,423
|
|
|
14,551,308
|
|
|||||
|
Shares outstanding at year-end
(1)
|
16,378,545
|
|
|
16,344,442
|
|
|
16,303,499
|
|
|
15,270,659
|
|
|
14,588,711
|
|
|||||
|
Cash dividends declared per share
(1)
|
$
|
1.44
|
|
|
$
|
1.28
|
|
|
$
|
1.20
|
|
|
$
|
1.13
|
|
|
$
|
1.07
|
|
|
Dividend yield (annualized)
(2)
|
1.8
|
%
|
|
1.7
|
%
|
|
1.8
|
%
|
|
2.0
|
%
|
|
2.2
|
%
|
|||||
|
Book yield
(3)
|
4.7
|
%
|
|
4.5
|
%
|
|
4.7
|
%
|
|
5.1
|
%
|
|
5.4
|
%
|
|||||
|
Payout ratio
(4)
|
41.6
|
%
|
|
36.0
|
%
|
|
41.8
|
%
|
|
41.5
|
%
|
|
43.0
|
%
|
|||||
|
Additional Data
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Customers
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Natural gas distribution
|
158,387
|
|
|
153,537
|
|
|
149,179
|
|
|
144,872
|
|
|
141,227
|
|
|||||
|
Electric distribution
|
32,185
|
|
|
32,026
|
|
|
31,695
|
|
|
31,430
|
|
|
31,272
|
|
|||||
|
Propane operations
|
56,915
|
|
|
54,760
|
|
|
54,947
|
|
|
53,682
|
|
|
53,272
|
|
|||||
|
Total employees
|
983
|
|
|
945
|
|
|
903
|
|
|
832
|
|
|
753
|
|
|||||
|
(in thousands except per share data)
|
|
|
|
|
Increase
|
|
|
|
|
|
Increase
|
||||||||||||
|
For the Year Ended December 31,
|
2018
|
|
2017
|
|
(decrease)
|
|
2017
|
|
2016
|
|
(decrease)
|
||||||||||||
|
Operating Income:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Regulated Energy
|
$
|
79,215
|
|
|
$
|
74,584
|
|
|
$
|
4,631
|
|
|
$
|
74,584
|
|
|
$
|
71,515
|
|
|
$
|
3,069
|
|
|
Unregulated Energy
|
16,901
|
|
|
12,631
|
|
|
4,270
|
|
|
12,631
|
|
|
14,066
|
|
|
(1,435
|
)
|
||||||
|
Other businesses and eliminations
|
(1,496
|
)
|
|
205
|
|
|
(1,701
|
)
|
|
205
|
|
|
402
|
|
|
(197
|
)
|
||||||
|
Total Operating Income
|
94,620
|
|
|
87,420
|
|
|
7,200
|
|
|
87,420
|
|
|
85,983
|
|
|
1,437
|
|
||||||
|
Other expense
|
(615
|
)
|
|
(2,342
|
)
|
|
1,727
|
|
|
(2,342
|
)
|
|
(2,328
|
)
|
|
(14
|
)
|
||||||
|
Interest charges
|
16,431
|
|
|
12,645
|
|
|
3,786
|
|
|
12,645
|
|
|
10,639
|
|
|
2,006
|
|
||||||
|
Income Before Income Taxes
|
77,574
|
|
|
72,433
|
|
|
5,141
|
|
|
72,433
|
|
|
73,016
|
|
|
(583
|
)
|
||||||
|
Income taxes
|
20,994
|
|
|
14,309
|
|
|
6,685
|
|
|
14,309
|
|
|
28,341
|
|
|
(14,032
|
)
|
||||||
|
Net Income
|
$
|
56,580
|
|
|
$
|
58,124
|
|
|
$
|
(1,544
|
)
|
|
$
|
58,124
|
|
|
$
|
44,675
|
|
|
$
|
13,449
|
|
|
Earnings Per Share of Common Stock:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Basic
|
$
|
3.46
|
|
|
$
|
3.56
|
|
|
$
|
(0.10
|
)
|
|
$
|
3.56
|
|
|
$
|
2.87
|
|
|
$
|
0.69
|
|
|
Diluted
|
$
|
3.45
|
|
|
$
|
3.55
|
|
|
$
|
(0.10
|
)
|
|
$
|
3.55
|
|
|
$
|
2.86
|
|
|
$
|
0.69
|
|
|
(in thousands, except per share data)
|
|
Pre-tax
Income |
|
Net
Income |
|
Earnings
Per Share |
||||||
|
Year ended December 31, 2017 Reported Results
|
|
$
|
72,433
|
|
|
$
|
58,124
|
|
|
$
|
3.55
|
|
|
Adjusting for unusual items:
|
|
|
|
|
|
|
||||||
|
Absence of the 2017 deferred tax revaluation benefit associated with the TCJA
|
|
—
|
|
|
(14,299
|
)
|
|
(0.87
|
)
|
|||
|
Net impact of PESCO's MTM activity
|
|
10,423
|
|
|
7,602
|
|
|
0.46
|
|
|||
|
One-time separation expenses associated with a former executive
|
|
(1,548
|
)
|
|
(1,421
|
)
|
|
(0.09
|
)
|
|||
|
Absence of Xeron expenses, including 2017 wind-down expenses
|
|
829
|
|
|
605
|
|
|
0.04
|
|
|||
|
|
|
9,704
|
|
|
(7,513
|
)
|
|
(0.46
|
)
|
|||
|
Increased (Decreased) Gross Margins:
|
|
|
|
|
|
|
||||||
|
Eastern Shore and Peninsula Pipeline service expansions*
|
|
9,709
|
|
|
7,082
|
|
|
0.43
|
|
|||
|
Pass-through of lower taxes to regulated energy customers
(1)
|
|
(9,562
|
)
|
|
(6,975
|
)
|
|
(0.42
|
)
|
|||
|
Natural gas growth (excluding service expansions)
|
|
5,911
|
|
|
4,311
|
|
|
0.26
|
|
|||
|
Implementation of Eastern Shore settled rates*
(2)
|
|
5,803
|
|
|
4,233
|
|
|
0.26
|
|
|||
|
Impact on PESCO from Bomb Cyclone and pipeline capacity constraints
|
|
(5,545
|
)
|
|
(4,044
|
)
|
|
(0.25
|
)
|
|||
|
Colder weather
|
|
5,046
|
|
|
3,680
|
|
|
0.22
|
|
|||
|
Unregulated Energy growth, excluding PESCO
|
|
3,140
|
|
|
2,290
|
|
|
0.14
|
|
|||
|
Florida electric reliability/modernization program*
|
|
1,516
|
|
|
1,106
|
|
|
0.07
|
|
|||
|
Florida GRIP*
|
|
1,277
|
|
|
932
|
|
|
0.06
|
|
|||
|
Other margin for PESCO operations (net)
|
|
(489
|
)
|
|
(357
|
)
|
|
(0.02
|
)
|
|||
|
|
|
16,806
|
|
|
12,258
|
|
|
0.75
|
|
|||
|
Decreased (Increased) Other Operating Expenses
(3)
:
|
|
|
|
|
|
|
||||||
|
Depreciation, asset removal and property taxes
|
|
(4,779
|
)
|
|
(3,486
|
)
|
|
(0.21
|
)
|
|||
|
Payroll expense (increased staffing and annual salary increases)
|
|
(4,349
|
)
|
|
(3,172
|
)
|
|
(0.19
|
)
|
|||
|
Facilities maintenance costs
|
|
(2,687
|
)
|
|
(1,960
|
)
|
|
(0.12
|
)
|
|||
|
Operating expenses to increase staffing, infrastructure and risk management systems necessary to support growth for PESCO
(3)
|
|
(2,665
|
)
|
|
(1,944
|
)
|
|
(0.12
|
)
|
|||
|
Outside services
|
|
(2,182
|
)
|
|
(1,592
|
)
|
|
(0.10
|
)
|
|||
|
Vehicle, other taxes and credit collections
|
|
(1,551
|
)
|
|
(1,131
|
)
|
|
(0.07
|
)
|
|||
|
Other employee-related expenses
|
|
(1,100
|
)
|
|
(802
|
)
|
|
(0.05
|
)
|
|||
|
Incentive compensation costs
|
|
734
|
|
|
535
|
|
|
0.03
|
|
|||
|
Outside regulatory costs
|
|
661
|
|
|
482
|
|
|
0.03
|
|
|||
|
Early termination of facility lease due to consolidation of operations facilities
|
|
(423
|
)
|
|
(309
|
)
|
|
(0.02
|
)
|
|||
|
|
|
(18,341
|
)
|
|
(13,379
|
)
|
|
(0.82
|
)
|
|||
|
Interest charges
|
|
(3,786
|
)
|
|
(2,762
|
)
|
|
(0.17
|
)
|
|||
|
Income taxes - Regulated Energy
(1)
|
|
—
|
|
|
6,975
|
|
|
0.42
|
|
|||
|
Other income tax effects - primarily the impact of income rate tax changes on Unregulated businesses
|
|
—
|
|
|
2,323
|
|
|
0.14
|
|
|||
|
Net Other changes
|
|
758
|
|
|
554
|
|
|
0.04
|
|
|||
|
Year ended December 31, 2018 Reported Results
|
|
$
|
77,574
|
|
|
$
|
56,580
|
|
|
$
|
3.45
|
|
|
(in thousands, except per share data)
|
|
Pre-tax
Income |
|
Net
Income |
|
Earnings
Per Share |
||||||
|
Year ended December 31, 2016 Reported Results
|
|
$
|
73,016
|
|
|
$
|
44,675
|
|
|
$
|
2.86
|
|
|
Adjusting for unusual items:
|
|
|
|
|
|
|
||||||
|
Deferred tax revaluation benefit associated with the TCJA
|
|
—
|
|
|
14,299
|
|
|
0.87
|
|
|||
|
Net impact of PESCO's MTM activity
|
|
(5,783
|
)
|
|
(3,499
|
)
|
|
(0.21
|
)
|
|||
|
Impact of winding down of Xeron operations and absence of 2016 loss
|
|
745
|
|
|
451
|
|
|
0.03
|
|
|||
|
|
|
(5,038
|
)
|
|
11,251
|
|
|
0.69
|
|
|||
|
Increased (Decreased) Gross Margins:
|
|
|
|
|
|
|
||||||
|
Eight Flags' CHP plant
|
|
4,901
|
|
|
2,965
|
|
|
0.19
|
|
|||
|
Implementation of new base rates for Eastern Shore*
|
|
3,693
|
|
|
2,234
|
|
|
0.14
|
|
|||
|
PESCO - margin from operations
|
|
3,365
|
|
|
2,036
|
|
|
0.13
|
|
|||
|
Natural gas growth (excluding service expansions)
|
|
2,818
|
|
|
1,705
|
|
|
0.11
|
|
|||
|
Service expansions*
|
|
2,062
|
|
|
1,248
|
|
|
0.08
|
|
|||
|
Florida GRIP*
|
|
1,902
|
|
|
1,151
|
|
|
0.07
|
|
|||
|
Aspire Energy rates and management fees
|
|
1,125
|
|
|
680
|
|
|
0.04
|
|
|||
|
Customer consumption (non-weather)
|
|
721
|
|
|
436
|
|
|
0.03
|
|
|||
|
Implementation of Delaware Division settled rates
|
|
831
|
|
|
503
|
|
|
0.03
|
|
|||
|
Wholesale propane sales and margins
|
|
678
|
|
|
410
|
|
|
0.03
|
|
|||
|
Retail propane margins
|
|
645
|
|
|
390
|
|
|
0.02
|
|
|||
|
Weather impact
|
|
578
|
|
|
350
|
|
|
0.02
|
|
|||
|
Margin from Sandpiper System Improvement Rate
|
|
291
|
|
|
176
|
|
|
0.01
|
|
|||
|
|
|
23,610
|
|
|
14,284
|
|
|
0.90
|
|
|||
|
(Increased) Decreased Other Operating Expenses:
|
|
|
|
|
|
|
||||||
|
Payroll expense
|
|
(6,487
|
)
|
|
(3,925
|
)
|
|
(0.25
|
)
|
|||
|
Depreciation, asset removal and property tax costs due to new capital investments
|
|
(5,120
|
)
|
|
(3,098
|
)
|
|
(0.20
|
)
|
|||
|
Eight Flags' operating expenses
|
|
(2,920
|
)
|
|
(1,767
|
)
|
|
(0.11
|
)
|
|||
|
Benefit and other employee-related expenses
|
|
(1,485
|
)
|
|
(899
|
)
|
|
(0.06
|
)
|
|||
|
Regulatory expenses associated with rate filings
|
|
(1,005
|
)
|
|
(608
|
)
|
|
(0.04
|
)
|
|||
|
Taxes other than property and income
|
|
(739
|
)
|
|
(447
|
)
|
|
(0.03
|
)
|
|||
|
Credit, collections & customer service expenses
|
|
515
|
|
|
311
|
|
|
0.02
|
|
|||
|
Outside services and facilities maintenance costs
|
|
417
|
|
|
252
|
|
|
0.02
|
|
|||
|
Vehicle expenses
|
|
(372
|
)
|
|
(225
|
)
|
|
(0.01
|
)
|
|||
|
Sales and advertising expenses
|
|
(259
|
)
|
|
(157
|
)
|
|
(0.01
|
)
|
|||
|
|
|
(17,455
|
)
|
|
(10,563
|
)
|
|
(0.67
|
)
|
|||
|
Increase in outstanding shares from the September 2016 public offering
|
|
—
|
|
|
—
|
|
|
(0.16
|
)
|
|||
|
Interest charges
|
|
(2,006
|
)
|
|
(1,214
|
)
|
|
(0.08
|
)
|
|||
|
Change in other expense
|
|
(191
|
)
|
|
(115
|
)
|
|
(0.01
|
)
|
|||
|
Change in effective tax rate prior to tax reform
|
|
—
|
|
|
(500
|
)
|
|
(0.03
|
)
|
|||
|
Net other changes
|
|
497
|
|
|
306
|
|
|
0.05
|
|
|||
|
Year ended December 31, 2017 Reported Results
|
|
$
|
72,433
|
|
|
$
|
58,124
|
|
|
$
|
3.55
|
|
|
|
|
Gross Margin for the Period
|
||||||||||||||
|
|
|
Year Ended December 31,
|
|
Estimate for Fiscal
|
||||||||||||
|
Project / Initiative
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
||||||||
|
Florida GRIP
|
|
$
|
11,552
|
|
|
$
|
13,454
|
|
|
$
|
14,731
|
|
|
$
|
16,276
|
|
|
Eastern Shore Rate Case
(1)
|
|
—
|
|
|
3,693
|
|
|
9,496
|
|
|
9,800
|
|
||||
|
Florida Electric Reliability/Modernization Pilot Program
(1)
|
|
—
|
|
|
94
|
|
|
1,610
|
|
|
1,558
|
|
||||
|
New Smyrna Beach, Florida
(1)
|
|
—
|
|
|
235
|
|
|
1,409
|
|
|
1,409
|
|
||||
|
2017 Eastern Shore System Expansion - including interim services
(1)
|
|
—
|
|
|
483
|
|
|
8,015
|
|
|
15,709
|
|
||||
|
Northwest Florida Expansion
(1)
|
|
—
|
|
|
—
|
|
|
3,485
|
|
|
6,500
|
|
||||
|
Western Palm Beach County, Florida Expansion
(1)
|
|
—
|
|
|
—
|
|
|
54
|
|
|
1,250
|
|
||||
|
Marlin Gas Services
|
|
—
|
|
|
—
|
|
|
110
|
|
|
4,475
|
|
||||
|
Ohl propane acquisition (rolled into Sharp)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,200
|
|
||||
|
Total
|
|
$
|
11,552
|
|
|
$
|
17,959
|
|
|
$
|
38,910
|
|
|
$
|
58,177
|
|
|
For the Years Ended December 31,
|
2018
|
|
2017
|
|
Variance
|
|
2017
|
|
2016
|
|
Variance
|
||||||
|
Delmarva
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Actual HDD
|
4,251
|
|
|
3,800
|
|
|
451
|
|
|
3,800
|
|
|
3,979
|
|
|
(179
|
)
|
|
10-Year Average HDD ("Normal")
|
4,379
|
|
|
4,374
|
|
|
5
|
|
|
4,374
|
|
|
4,453
|
|
|
(79
|
)
|
|
Variance from Normal
|
(128
|
)
|
|
(574
|
)
|
|
|
|
(574
|
)
|
|
(474
|
)
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Florida
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Actual HDD
|
780
|
|
|
533
|
|
|
247
|
|
|
533
|
|
|
672
|
|
|
(139
|
)
|
|
10-Year Average HDD ("Normal")
|
800
|
|
|
818
|
|
|
(18
|
)
|
|
818
|
|
|
828
|
|
|
(10
|
)
|
|
Variance from Normal
|
(20
|
)
|
|
(285
|
)
|
|
|
|
(285
|
)
|
|
(156
|
)
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Ohio
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Actual HDD
|
5,845
|
|
|
5,126
|
|
|
719
|
|
|
5,126
|
|
|
5,529
|
|
|
(403
|
)
|
|
10-Year Average HDD ("Normal")
|
5,823
|
|
|
5,914
|
|
|
(91
|
)
|
|
5,914
|
|
|
5,918
|
|
|
(4
|
)
|
|
Variance from Normal
|
22
|
|
|
(788
|
)
|
|
|
|
(788
|
)
|
|
(389
|
)
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Florida
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Actual CDD
|
3,105
|
|
|
3,013
|
|
|
92
|
|
|
3,013
|
|
|
3,152
|
|
|
(139
|
)
|
|
10-Year Average CDD ("Normal")
|
2,889
|
|
|
2,865
|
|
|
24
|
|
|
2,865
|
|
|
2,820
|
|
|
45
|
|
|
Variance from Normal
|
216
|
|
|
148
|
|
|
|
|
148
|
|
|
332
|
|
|
|
||
|
(in thousands)
|
|
Increase (decrease) in Margin in 2018
|
||
|
Customer growth:
|
|
|
||
|
Residential
|
|
$
|
1,604
|
|
|
Commercial and industrial, excluding new service in Northwest Florida
|
|
1,322
|
|
|
|
New service in Northwest Florida
|
|
987
|
|
|
|
Total customer growth
|
|
3,913
|
|
|
|
Volume growth:
|
|
|
||
|
Residential
|
|
655
|
|
|
|
Commercial and industrial
|
|
1,522
|
|
|
|
Other - including unbilled revenue
|
|
(179
|
)
|
|
|
Total volume growth
|
|
1,998
|
|
|
|
Total natural gas distribution growth
|
|
$
|
5,911
|
|
|
(in thousands)
|
Margin Impact
|
||
|
Net impact of PESCO's MTM activity
|
$
|
10,423
|
|
|
Net impact of extraordinary costs associated with the 2018 Bomb Cyclone for the Mid-Atlantic wholesale portfolio
(1)
|
(3,284
|
)
|
|
|
Loss for the Mid-Atlantic retail portfolio caused by pipeline capacity constraints in January and warm weather in February 2018
(1)
|
(2,261
|
)
|
|
|
Other margin for PESCO operations (net)
|
(489
|
)
|
|
|
Total Change in Gross Margin for PESCO in 2018
|
$
|
4,389
|
|
|
|
|
|
|
|
Increase
|
|
|
|
|
|
Increase
|
||||||||||||
|
For the Year Ended December 31,
|
2018
|
|
2017
|
|
(decrease)
|
|
2017
|
|
2016
|
|
(decrease)
|
||||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Revenue
|
$
|
345,281
|
|
|
$
|
326,310
|
|
|
$
|
18,971
|
|
|
$
|
326,310
|
|
|
$
|
305,689
|
|
|
$
|
20,621
|
|
|
Cost of sales
|
121,828
|
|
|
118,769
|
|
|
3,059
|
|
|
118,769
|
|
|
109,609
|
|
|
9,160
|
|
||||||
|
Gross margin
|
223,453
|
|
|
207,541
|
|
|
15,912
|
|
|
207,541
|
|
|
196,080
|
|
|
11,461
|
|
||||||
|
Operations & maintenance
|
97,741
|
|
|
90,931
|
|
|
6,810
|
|
|
90,931
|
|
|
86,434
|
|
|
4,497
|
|
||||||
|
Gain from a settlement
|
(130
|
)
|
|
(130
|
)
|
|
—
|
|
|
(130
|
)
|
|
(130
|
)
|
|
—
|
|
||||||
|
Depreciation & amortization
|
31,876
|
|
|
28,554
|
|
|
3,322
|
|
|
28,554
|
|
|
25,677
|
|
|
2,877
|
|
||||||
|
Other taxes
|
14,751
|
|
|
13,602
|
|
|
1,149
|
|
|
13,602
|
|
|
12,584
|
|
|
1,018
|
|
||||||
|
Other operating expenses
|
144,238
|
|
|
132,957
|
|
|
11,281
|
|
|
132,957
|
|
|
124,565
|
|
|
8,392
|
|
||||||
|
Operating Income
|
$
|
79,215
|
|
|
$
|
74,584
|
|
|
$
|
4,631
|
|
|
$
|
74,584
|
|
|
$
|
71,515
|
|
|
$
|
3,069
|
|
|
(in thousands)
|
Margin Impact
|
||
|
Eastern Shore and Peninsula Pipeline service expansions
|
$
|
9,709
|
|
|
Natural gas growth (excluding service expansions)
|
5,911
|
|
|
|
Implementation of Eastern Shore settled rates
|
5,803
|
|
|
|
Colder weather
|
1,788
|
|
|
|
Florida electric reliability/modernization program
|
1,516
|
|
|
|
Florida GRIP
|
1,277
|
|
|
|
Other
|
(530
|
)
|
|
|
Total
|
25,474
|
|
|
|
Less: Pass-through to regulated customers of lower taxes as a result of the TCJA*
|
(9,562
|
)
|
|
|
Year-over-year increase in gross margin
|
$
|
15,912
|
|
|
•
|
$7.5 million
from Eastern Shore's services, including those provided to customers on an interim basis, in conjunction with portions of Eastern Shore's 2017 Expansion Project that were placed in service, partially offset by the absence of
$2.0 million
in short-term contracts that were replaced by long-term service agreements; and
|
|
•
|
$4.7 million
generated by Peninsula Pipeline from the New Smyrna Beach and Northwest Pipeline Expansion Projects.
|
|
•
|
$2.3 million
and
$1.6 million
, respectively, from residential and commercial customer growth in Florida and on the Delmarva Peninsula; and
|
|
•
|
$2.0 million
from higher sales volumes (consumption) on the Delmarva Peninsula and in Florida that were not driven by weather.
|
|
•
|
$4.2 million
in higher depreciation, asset removal and property tax costs associated with recent capital investments;
|
|
•
|
$2.4 million
in higher payroll expenses related to staffing and salary increases. This increase was partially offset by lower incentive compensation costs of
$737,000
;
|
|
•
|
$2.2 million
in higher costs related to outside services to support growth;
|
|
•
|
$1.7 million
in higher facilities and maintenance costs to maintain system integrity;
|
|
•
|
$869,000
in higher vehicle, other taxes and credit collections; and
|
|
•
|
$514,000
in other employee-related expenses.
|
|
(in thousands)
|
Margin Impact
|
||
|
Implementation of Eastern Shore rates
|
$
|
3,693
|
|
|
Natural gas growth (including customer and consumption growth but excluding service expansions)
|
2,818
|
|
|
|
Eastern Shore and Peninsula Pipeline service expansions
|
2,062
|
|
|
|
Florida GRIP
|
1,902
|
|
|
|
Implementation of Delaware Division rates (2017 Settlement)
|
831
|
|
|
|
New natural gas transmission and distribution service to Eight Flags CHP plant
|
537
|
|
|
|
Other
|
(382
|
)
|
|
|
Year-over-year increase in gross margin
|
$
|
11,461
|
|
|
•
|
$1.6 million
from a 3.8 percent increase in the average number of residential customers served by the Delmarva natural gas distribution operations, as well as growth in the number of commercial and industrial customers served; and
|
|
•
|
$1.2 million
from our Florida natural gas distribution operations' customer growth, with approximately two-thirds of the margin growth generated from commercial and industrial customers and one-third generated from new residential customers.
|
|
•
|
$1.2 million
from short-term firm service available through Eastern Shore's natural gas receipt capacity from TETLP;
|
|
•
|
$433,000
from interim services provided by Eastern Shore after a portion of an expansion project was placed in service in December 2017;
|
|
•
|
$298,000
from Eastern Shore's increased long-term firm service rates for an industrial customer in Delaware; and
|
|
•
|
$235,000
generated by Peninsula Pipeline from the New Smyrna Beach Expansion Project.
|
|
•
|
$4.1 million
in higher depreciation, asset removal and property tax costs associated with recent capital investments;
|
|
•
|
$3.6 million
in higher payroll expenses for additional personnel to support growth; and
|
|
•
|
$1.0 million
in increased regulatory expenses, due primarily to costs associated with Eastern Shore’s rate case filing in
2017
; which was partially offset by
|
|
•
|
$529,000
in lower credit, collection and customer services expenses.
|
|
|
|
|
|
|
Increase
|
|
|
|
|
|
Increase
|
||||||||||||
|
For the Year Ended December 31,
|
2018
|
|
2017
|
|
(decrease)
|
|
2017
|
|
2016
|
|
(decrease)
|
||||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Revenue
|
$
|
420,617
|
|
|
$
|
324,595
|
|
|
$
|
96,022
|
|
|
$
|
324,595
|
|
|
$
|
203,778
|
|
|
$
|
120,817
|
|
|
Cost of sales
|
336,819
|
|
|
252,023
|
|
|
84,796
|
|
|
252,023
|
|
|
138,816
|
|
|
113,207
|
|
||||||
|
Gross margin
|
83,798
|
|
|
72,572
|
|
|
11,226
|
|
|
72,572
|
|
|
64,962
|
|
|
7,610
|
|
||||||
|
Operations & maintenance
|
54,263
|
|
|
48,576
|
|
|
5,687
|
|
|
48,576
|
|
|
42,437
|
|
|
6,139
|
|
||||||
|
Depreciation & amortization
|
8,845
|
|
|
7,954
|
|
|
891
|
|
|
7,954
|
|
|
6,386
|
|
|
1,568
|
|
||||||
|
Other taxes
|
3,789
|
|
|
3,411
|
|
|
378
|
|
|
3,411
|
|
|
2,073
|
|
|
1,338
|
|
||||||
|
Other operating expenses
|
66,897
|
|
|
59,941
|
|
|
6,956
|
|
|
59,941
|
|
|
50,896
|
|
|
9,045
|
|
||||||
|
Operating Income
|
$
|
16,901
|
|
|
$
|
12,631
|
|
|
$
|
4,270
|
|
|
$
|
12,631
|
|
|
$
|
14,066
|
|
|
$
|
(1,435
|
)
|
|
|
|
|
|
|
Increase
|
|
|
|
|
|
Increase
|
||||||||||||
|
For the Year Ended December 31,
|
2018
|
|
2017
|
|
(decrease)
|
|
2017
|
|
2016
|
|
(decrease)
|
||||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Gross margin
|
$
|
77,197
|
|
|
$
|
70,360
|
|
|
$
|
6,837
|
|
|
$
|
70,360
|
|
|
$
|
60,332
|
|
|
$
|
10,028
|
|
|
Depreciation, amortization and property taxes
|
9,678
|
|
|
9,081
|
|
|
597
|
|
|
9,081
|
|
|
7,047
|
|
|
2,034
|
|
||||||
|
Other operating expenses
|
49,197
|
|
|
45,504
|
|
|
3,693
|
|
|
45,504
|
|
|
41,085
|
|
|
4,419
|
|
||||||
|
Operating Income
|
$
|
18,322
|
|
|
$
|
15,775
|
|
|
$
|
2,547
|
|
|
$
|
15,775
|
|
|
$
|
12,200
|
|
|
$
|
3,575
|
|
|
(in thousands)
|
|
Margin Impact
|
||
|
Propane Operations
|
|
|
||
|
Customer growth, increased sales volumes (non-weather related) and other factors
|
|
2,947
|
|
|
|
Additional customer consumption from colder weather
|
|
2,241
|
|
|
|
Decreased margins per gallon in certain customer classes
|
|
(977
|
)
|
|
|
Service, appliances and other fees
|
|
404
|
|
|
|
Higher wholesale propane margins and sales
|
|
287
|
|
|
|
Aspire Energy
|
|
|
||
|
Higher customer consumption from colder weather
|
|
1,017
|
|
|
|
Increase in rates effective on various dates in 2018
|
|
602
|
|
|
|
Other
|
|
316
|
|
|
|
Year-over-year increase in gross margin
|
|
$
|
6,837
|
|
|
|
|
|
|
|
Increase
|
|
|
|
|
|
Increase
|
||||||||||||
|
For the Year Ended December 31,
|
2018
|
|
2017
|
|
(decrease)
|
|
2017
|
|
2016
|
|
(decrease)
|
||||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Gross margin
|
$
|
6,601
|
|
|
$
|
2,212
|
|
|
$
|
4,389
|
|
|
$
|
2,212
|
|
|
$
|
4,630
|
|
|
$
|
(2,418
|
)
|
|
Depreciation, amortization and property taxes
|
604
|
|
|
206
|
|
|
398
|
|
|
206
|
|
|
18
|
|
|
188
|
|
||||||
|
Other operating expenses
|
7,418
|
|
|
5,150
|
|
|
2,268
|
|
|
5,150
|
|
|
2,746
|
|
|
2,404
|
|
||||||
|
Operating Income
|
$
|
(1,421
|
)
|
|
$
|
(3,144
|
)
|
|
$
|
1,723
|
|
|
$
|
(3,144
|
)
|
|
$
|
1,866
|
|
|
$
|
(5,010
|
)
|
|
(in thousands)
|
Margin Impact
|
||
|
Net impact of PESCO's MTM activity
|
$
|
10,423
|
|
|
Net impact of extraordinary costs associated with the 2018 Bomb Cyclone for the Mid-Atlantic wholesale portfolio
(1)
|
(3,284
|
)
|
|
|
Loss for the Mid-Atlantic retail portfolio caused by pipeline capacity constraints in January and warm weather in February 2018
(1)
|
(2,261
|
)
|
|
|
Other margin for PESCO operations (net)
|
(489
|
)
|
|
|
Total Change in Gross Margin for PESCO in 2018
|
$
|
4,389
|
|
|
•
|
$2.7 million
in higher expenses as a result of increased staffing, infrastructure and risk management system costs to ensure the appropriate infrastructure is in place as PESCO executes its growth strategy;
|
|
•
|
$1.9 million
in higher payroll expense for additional personnel to support growth and increased deliveries driven by the colder weather in 2018 compared to 2017;
|
|
•
|
$953,000
in higher facilities maintenance costs as a result of ongoing compliance activities;
|
|
•
|
$597,000
in higher depreciation, amortization and property tax expense due to increased investments; and
|
|
•
|
$586,000
in other employee-related costs.
|
|
(in thousands)
|
|
Margin Impact
|
||
|
PESCO - unrealized MTM loss
|
|
$
|
(5,783
|
)
|
|
Eight Flags' CHP plant
|
|
4,365
|
|
|
|
PESCO - margin from operations
|
|
3,365
|
|
|
|
Customer consumption - weather and other
|
|
2,144
|
|
|
|
Pricing amendments to Aspire Energy's long-term sales agreements
|
|
1,125
|
|
|
|
Higher wholesale propane sales and margins
|
|
678
|
|
|
|
Wind-down of Xeron operations
|
|
658
|
|
|
|
Improved retail propane margins
|
|
645
|
|
|
|
Other
|
|
413
|
|
|
|
Year-over-year increase in gross margin
|
|
$
|
7,610
|
|
|
•
|
$2.9 million
in higher operating expenses by Eight Flags' CHP plant in support of the margin generated;
|
|
•
|
$2.9 million
in higher payroll costs for additional personnel to support growth;
|
|
•
|
$1.0 million
in higher depreciation expense, of which $476,000 relates to lower depreciation recorded in 2016 as a result of the final accounting for the acquisition of Aspire Energy;
|
|
•
|
$1.0 million
in higher benefits and employee-related costs in
2017
; and
|
|
•
|
$594,000
in higher taxes, other than property and income taxes.
|
|
(dollars in thousands)
|
|
||
|
Regulated Energy:
|
Budget Capital Expenditures
|
||
|
Natural gas distribution
|
$
|
64,143
|
|
|
Natural gas transmission
|
66,787
|
|
|
|
Electric distribution
|
5,949
|
|
|
|
Total Regulated Energy
|
136,879
|
|
|
|
Unregulated Energy:
|
|
||
|
Propane operations
|
11,870
|
|
|
|
Energy transmission
|
8,345
|
|
|
|
Other unregulated energy
|
1,416
|
|
|
|
Total Unregulated Energy
|
21,631
|
|
|
|
Other:
|
|
||
|
Corporate and other businesses
|
9,705
|
|
|
|
Total Other
|
9,705
|
|
|
|
Total 2019 capital expenditures budget
|
$
|
168,215
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
||||||
|
Long-term debt, net of current maturities
|
$
|
316,020
|
|
|
38
|
%
|
|
$
|
197,395
|
|
|
29
|
%
|
|
Stockholders’ equity
|
518,439
|
|
|
62
|
%
|
|
486,294
|
|
|
71
|
%
|
||
|
Total capitalization, excluding short-term borrowings
|
$
|
834,459
|
|
|
100
|
%
|
|
$
|
683,689
|
|
|
100
|
%
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
||||||
|
Short-term debt
|
$
|
294,458
|
|
|
26
|
%
|
|
$
|
250,969
|
|
|
26
|
%
|
|
Long-term debt, including current maturities
|
327,955
|
|
|
29
|
%
|
|
206,816
|
|
|
22
|
%
|
||
|
Stockholders’ equity
|
518,439
|
|
|
45
|
%
|
|
486,294
|
|
|
52
|
%
|
||
|
Total capitalization, including short-term borrowings
|
$
|
1,140,852
|
|
|
100
|
%
|
|
$
|
944,079
|
|
|
100
|
%
|
|
|
|
Total Borrowing Capacity
|
|
Less: Amount of Debt Issued
|
|
Less: Unfunded Commitments
|
|
Remaining Borrowing Capacity
|
||||||||
|
Shelf Agreement
|
|
|
|
|
|
|
|
|
||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
||||||||
|
Prudential Shelf Agreement
|
|
$
|
220,000
|
|
|
$
|
(70,000
|
)
|
|
$
|
(100,000
|
)
|
|
$
|
50,000
|
|
|
MetLife Shelf Agreement
|
|
150,000
|
|
|
—
|
|
|
—
|
|
|
150,000
|
|
||||
|
NYL Shelf Agreement
|
|
150,000
|
|
|
(100,000
|
)
|
|
—
|
|
|
50,000
|
|
||||
|
Total
|
|
$
|
520,000
|
|
|
$
|
(170,000
|
)
|
|
$
|
(100,000
|
)
|
|
$
|
250,000
|
|
|
(in thousands)
|
2018
|
|
2017
|
|
2016
|
||||||
|
Average borrowings during the year
|
$
|
238,750
|
|
|
$
|
183,561
|
|
|
$
|
172,808
|
|
|
Weighted average interest rate for the year
|
2.93
|
%
|
|
2.03
|
%
|
|
1.43
|
%
|
|||
|
Maximum month-end borrowings
|
$
|
290,103
|
|
|
$
|
240,671
|
|
|
$
|
201,311
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
(in thousands)
|
|
|
|
|
|
||||||
|
Net cash provided by (used in):
|
|
|
|
|
|
||||||
|
Operating activities
|
$
|
146,778
|
|
|
$
|
110,089
|
|
|
$
|
104,141
|
|
|
Investing activities
|
(286,264
|
)
|
|
(186,895
|
)
|
|
(170,037
|
)
|
|||
|
Financing activities
|
139,961
|
|
|
78,242
|
|
|
67,219
|
|
|||
|
Net increase in cash and cash equivalents
|
475
|
|
|
1,436
|
|
|
1,323
|
|
|||
|
Cash and cash equivalents—beginning of period
|
5,614
|
|
|
4,178
|
|
|
2,855
|
|
|||
|
Cash and cash equivalents—end of period
|
$
|
6,089
|
|
|
$
|
5,614
|
|
|
$
|
4,178
|
|
|
•
|
Changes in net accounts receivable and accrued revenue and accounts payable and accrued liabilities increased cash flows by
$23.5 million
, due primarily to the timing of the receipt of customer payments from increased revenue as well as the timing of payments to vendors.
|
|
•
|
Net cash flows from changes in propane inventory, storage gas and other inventories increased by approximately
$11.1 million
due primarily to higher levels of our inventory during 2017.
|
|
•
|
Changes in net prepaid expenses and other current assets, customer deposits and refunds decreased cash flows by
$11.7 million
due primarily to higher refund activity to customers associated with the impacts of the TCJA through the implementation of lower rates.
|
|
•
|
Cash flows from changes in deferred income taxes resulted in an increase of
$10.1 million
due primarily to timing differences associated with depreciation from increased capital expenditures compared to the prior year, offset by
$8.6 million
in changes in income taxes payable as a result of the impacts of the TCJA.
|
|
•
|
Changes in net regulatory assets and liabilities increased cash flows by
$5.1 million
, due primarily to the change in fuel costs collected through the various cost recovery mechanisms.
|
|
•
|
Net income, adjusted for reconciling activities, decreased cash flows by
$485,000
. Key reconciling items included: the revaluation of deferred tax assets and liabilities of our unregulated businesses as a result of the implementation of the TCJA, which decreased our deferred tax expense by
$14.3 million
, higher non-cash adjustments for depreciation and amortization related to increased investing activities and realized losses on sales of assets.
|
|
•
|
Net cash flows from changes in other inventories decreased by approximately
$6.5 million
, due primarily to purchases of additional pipes and other construction inventory as a result of the large expansion projects then underway.
|
|
•
|
Changes in income taxes receivable increased cash flows by
$5.6 million
, due to higher tax refunds as a result of increased tax deductions associated with bonus depreciation.
|
|
•
|
Changes in net regulatory assets and liabilities increased cash flows by
$4.7 million
, due primarily to the change in fuel costs collected through the various cost recovery mechanisms and GRIP.
|
|
•
|
Changes in net accounts receivable, accrued revenue, accounts payable and accrued liabilities increased cash flows by
$3.5 million
, due primarily to higher revenues and the timing of customer payments and payments to vendors.
|
|
•
|
Changes in net prepaid expenses and other current assets and customer deposits and refunds decreased cash flows by
$2.2 million
.
|
|
•
|
Cash paid for capital expenditures increased by
$94.4 million
due in part to the costs associated with restoring equipment and service to customers following Hurricane Michael in Florida.
|
|
•
|
Net cash of
$16.7 million
was used to acquire operating assets of Ohl and Marlin CNG Services.
|
|
•
|
Cash paid for capital expenditures increased by
$5.4 million
to
$175.3 million
for 2017.
|
|
•
|
Net cash of
$11.9 million
was used to acquire assets in various transactions during 2017, including ARM, Chipola and Central Gas; there were no corresponding transactions in 2016.
|
|
•
|
Receipt of
$154.8 million
in net cash proceeds from the Revolver, the Term Note and the issuance of the NYL Shelf Notes (Series A) in May and November 2018, respectively, which increased cash flow by
$85.0 million
during the year
|
|
•
|
Increased cash flows from lower repayments of short-term borrowing of
$10.1 million
under our line of credit arrangements in 2018;
|
|
•
|
Decreased cash flows of
$7.7 million
as a result of changes in cash overdrafts in 2018;
|
|
•
|
Higher repayment of long-term debt and capital lease obligations of
$34.4 million
during the year ended
December 31, 2018
, compared to
$12.1 million
in the prior year; and
|
|
•
|
Cash dividend payments of
$22.0 million
in 2018 compared to
$19.9 million
for 2017.
|
|
•
|
$69.8 million
in net cash proceeds from the issuance of the Prudential Shelf Notes in 2017, offset by the payment of
$3.0 million
in scheduled long-term debt principal and capital lease obligations payments.
|
|
•
|
Net cash flows decreased by
$57.4 million
due to the absence of proceeds related to the issuance of common stock during the third quarter of 2016.
|
|
•
|
Net borrowing of
$39.3 million
for 2017, compared to net borrowing of
$32.5 million
for 2016, increased cash flows by
$6.8 million
. Change in cash overdrafts decreased cash flows by
$2.2 million
.
|
|
•
|
Cash dividend payments of
$19.9 million
in 2017 compared to
$17.5 million
for 2016.
|
|
|
Payments Due by Period
|
||||||||||||||||||
|
Contractual Obligations
|
2019
|
|
2020-2021
|
|
2022-2023
|
|
After 2023
|
|
Total
|
||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Long-term debt
(1)
|
$
|
10,626
|
|
|
$
|
59,200
|
|
|
$
|
45,700
|
|
|
$
|
211,700
|
|
|
$
|
327,226
|
|
|
Operating leases
(2)
|
2,349
|
|
|
3,759
|
|
|
3,331
|
|
|
5,398
|
|
|
14,837
|
|
|||||
|
Capital leases
(2)
|
1,310
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,310
|
|
|||||
|
Purchase obligations
(3)
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Transmission capacity
|
32,276
|
|
|
53,062
|
|
|
39,197
|
|
|
127,634
|
|
|
252,169
|
|
|||||
|
Storage capacity
|
1,720
|
|
|
978
|
|
|
355
|
|
|
—
|
|
|
3,053
|
|
|||||
|
Commodities
|
107,713
|
|
|
18,255
|
|
|
—
|
|
|
—
|
|
|
125,968
|
|
|||||
|
Electric supply
|
16,835
|
|
|
2,675
|
|
|
2,727
|
|
|
1,385
|
|
|
23,622
|
|
|||||
|
Unfunded benefits
(4)
|
597
|
|
|
692
|
|
|
635
|
|
|
1,421
|
|
|
3,345
|
|
|||||
|
Funded benefits
(5)
|
2,823
|
|
|
—
|
|
|
—
|
|
|
5,188
|
|
|
8,011
|
|
|||||
|
Total Contractual Obligations
|
$
|
176,249
|
|
|
$
|
138,621
|
|
|
$
|
91,945
|
|
|
$
|
352,726
|
|
|
$
|
759,541
|
|
|
(in thousands)
|
Balance at December 31, 2017
|
|
Increase (Decrease) in Fair Market Value
|
|
Less Amounts Settled
|
|
Balance at December 31, 2018
|
||||||||
|
PESCO
|
$
|
(6,153
|
)
|
|
$
|
16,674
|
|
|
$
|
(10,705
|
)
|
|
$
|
(184
|
)
|
|
Sharp
|
1,192
|
|
|
(3,376
|
)
|
|
663
|
|
|
(1,521
|
)
|
||||
|
Total
|
$
|
(4,961
|
)
|
|
$
|
13,298
|
|
|
$
|
(10,042
|
)
|
|
$
|
(1,705
|
)
|
|
(in thousands)
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Total Fair Value
|
||||||||||
|
Price based on ICE
(1)
PESCO
|
$
|
(2,075
|
)
|
|
$
|
1,817
|
|
|
$
|
72
|
|
|
$
|
2
|
|
|
$
|
(184
|
)
|
|
Price based on Mont Belvieu - Sharp
|
(1,229
|
)
|
|
(250
|
)
|
|
(42
|
)
|
|
—
|
|
|
(1,521
|
)
|
|||||
|
Total
|
$
|
(3,304
|
)
|
|
$
|
1,567
|
|
|
$
|
30
|
|
|
$
|
2
|
|
|
$
|
(1,705
|
)
|
|
Chesapeake Utilities Corporation and Subsidiaries
Consolidated Statements of Income
|
|||||||||||
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
(in thousands, except shares and per share data)
|
|
|
|
|
|
||||||
|
Operating Revenues
|
|
|
|
|
|
||||||
|
Regulated Energy
|
$
|
345,281
|
|
|
$
|
326,310
|
|
|
$
|
305,689
|
|
|
Unregulated Energy
|
420,617
|
|
|
324,595
|
|
|
203,778
|
|
|||
|
Other businesses and eliminations
|
(48,409
|
)
|
|
(33,322
|
)
|
|
(10,607
|
)
|
|||
|
Total operating revenues
|
717,489
|
|
|
617,583
|
|
|
498,860
|
|
|||
|
Operating Expenses
|
|
|
|
|
|
||||||
|
Regulated Energy cost of sales
|
121,828
|
|
|
118,769
|
|
|
109,609
|
|
|||
|
Unregulated Energy and other cost of sales
|
288,913
|
|
|
219,145
|
|
|
128,434
|
|
|||
|
Operations
|
138,441
|
|
|
125,994
|
|
|
115,684
|
|
|||
|
Maintenance
|
14,387
|
|
|
12,701
|
|
|
12,391
|
|
|||
|
Gain from a settlement
|
(130
|
)
|
|
(130
|
)
|
|
(130
|
)
|
|||
|
Depreciation and amortization
|
40,802
|
|
|
36,599
|
|
|
32,159
|
|
|||
|
Other taxes
|
18,628
|
|
|
17,085
|
|
|
14,730
|
|
|||
|
Total operating expenses
|
622,869
|
|
|
530,163
|
|
|
412,877
|
|
|||
|
Operating Income
|
94,620
|
|
|
87,420
|
|
|
85,983
|
|
|||
|
Other expense, net
|
(615
|
)
|
|
(2,342
|
)
|
|
(2,328
|
)
|
|||
|
Interest charges
|
16,431
|
|
|
12,645
|
|
|
10,639
|
|
|||
|
Income Before Income Taxes
|
77,574
|
|
|
72,433
|
|
|
73,016
|
|
|||
|
Income taxes
|
20,994
|
|
|
14,309
|
|
|
28,341
|
|
|||
|
Net Income
|
$
|
56,580
|
|
|
$
|
58,124
|
|
|
$
|
44,675
|
|
|
|
|
|
|
|
|
||||||
|
Weighted Average Common Shares Outstanding:
|
|
|
|
|
|
||||||
|
Basic
|
16,369,616
|
|
|
16,336,789
|
|
|
15,570,539
|
|
|||
|
Diluted
|
16,419,870
|
|
|
16,383,352
|
|
|
15,613,091
|
|
|||
|
Earnings Per Share of Common Stock:
|
|
|
|
|
|
||||||
|
Basic
|
$
|
3.46
|
|
|
$
|
3.56
|
|
|
$
|
2.87
|
|
|
Diluted
|
$
|
3.45
|
|
|
$
|
3.55
|
|
|
$
|
2.86
|
|
|
Cash Dividends Declared Per Share of Common Stock
|
$
|
1.4350
|
|
|
$
|
1.2800
|
|
|
$
|
1.2025
|
|
|
Chesapeake Utilities Corporation and Subsidiaries
Consolidated Statements of Comprehensive Income
|
|||||||||||
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
(in thousands)
|
|
|
|
|
|
||||||
|
Net Income
|
$
|
56,580
|
|
|
$
|
58,124
|
|
|
$
|
44,675
|
|
|
Other Comprehensive Income (Loss), net of tax:
|
|
|
|
|
|
||||||
|
Employee Benefits, net of tax:
|
|
|
|
|
|
||||||
|
Amortization of prior service cost, net of tax of $(22), $(31) and $(29), respectively
|
(55
|
)
|
|
(46
|
)
|
|
(48
|
)
|
|||
|
Net (loss)/gain, net of tax of $(49), $432, and $178, respectively
|
(108
|
)
|
|
663
|
|
|
268
|
|
|||
|
Cash Flow Hedges, net of tax:
|
|
|
|
|
|
||||||
|
Unrealized (loss)/gain on commodity contract cash flow hedges, net of tax of $(555), $(8) and $496, respectively
|
(1,371
|
)
|
|
(11
|
)
|
|
742
|
|
|||
|
Total Other Comprehensive Income (Loss)
|
(1,534
|
)
|
|
606
|
|
|
962
|
|
|||
|
Comprehensive Income
|
$
|
55,046
|
|
|
$
|
58,730
|
|
|
$
|
45,637
|
|
|
Chesapeake Utilities Corporation and Subsidiaries
Consolidated Balance Sheets
|
|||||||
|
|
As of December 31,
|
||||||
|
Assets
|
2018
|
|
2017
|
||||
|
(in thousands, except shares and per share data)
|
|
|
|
||||
|
Property, Plant and Equipment
|
|
|
|
||||
|
Regulated Energy
|
$
|
1,297,416
|
|
|
$
|
1,073,736
|
|
|
Unregulated Energy
|
237,682
|
|
|
210,682
|
|
||
|
Other businesses and eliminations
|
34,585
|
|
|
27,699
|
|
||
|
Total property, plant and equipment
|
1,569,683
|
|
|
1,312,117
|
|
||
|
Less: Accumulated depreciation and amortization
|
(294,295
|
)
|
|
(270,599
|
)
|
||
|
Plus: Construction work in progress
|
108,584
|
|
|
84,509
|
|
||
|
Net property, plant and equipment
|
1,383,972
|
|
|
1,126,027
|
|
||
|
Current Assets
|
|
|
|
||||
|
Cash and cash equivalents
|
6,089
|
|
|
5,614
|
|
||
|
Accounts receivable (less allowance for uncollectible accounts of $1,108 and $936, respectively)
|
85,404
|
|
|
77,223
|
|
||
|
Accrued revenue
|
27,499
|
|
|
22,279
|
|
||
|
Propane inventory, at average cost
|
9,791
|
|
|
8,324
|
|
||
|
Other inventory, at average cost
|
7,127
|
|
|
12,022
|
|
||
|
Regulatory assets
|
4,796
|
|
|
10,930
|
|
||
|
Storage gas prepayments
|
6,603
|
|
|
5,250
|
|
||
|
Income taxes receivable
|
15,300
|
|
|
14,778
|
|
||
|
Prepaid expenses
|
10,079
|
|
|
13,621
|
|
||
|
Derivative assets, at fair value
|
13,165
|
|
|
1,286
|
|
||
|
Other current assets
|
5,684
|
|
|
7,260
|
|
||
|
Total current assets
|
191,537
|
|
|
178,587
|
|
||
|
Deferred Charges and Other Assets
|
|
|
|
||||
|
Goodwill
|
25,837
|
|
|
19,604
|
|
||
|
Other intangible assets, net
|
6,207
|
|
|
4,686
|
|
||
|
Investments, at fair value
|
6,711
|
|
|
6,756
|
|
||
|
Regulatory assets
|
72,422
|
|
|
75,575
|
|
||
|
Receivables and other deferred charges
|
6,985
|
|
|
3,699
|
|
||
|
Total deferred charges and other assets
|
118,162
|
|
|
110,320
|
|
||
|
Total Assets
|
$
|
1,693,671
|
|
|
$
|
1,414,934
|
|
|
Chesapeake Utilities Corporation and Subsidiaries
Consolidated Balance Sheets
|
|||||||
|
|
As of December 31,
|
||||||
|
Capitalization and Liabilities
|
2018
|
|
2017
|
||||
|
(in thousands, except shares and per share data)
|
|
|
|
||||
|
Capitalization
|
|
|
|
||||
|
Stockholders’ equity
|
|
|
|
||||
|
Preferred stock, par value $0.01 per share (authorized 2,000,000 shares), no shares issued and outstanding
|
$
|
—
|
|
|
$
|
—
|
|
|
Common stock, par value $0.4867 per share (authorized 50,000,000 shares)
|
7,971
|
|
|
7,955
|
|
||
|
Additional paid-in capital
|
255,651
|
|
|
253,470
|
|
||
|
Retained earnings
|
261,530
|
|
|
229,141
|
|
||
|
Accumulated other comprehensive loss
|
(6,713
|
)
|
|
(4,272
|
)
|
||
|
Deferred compensation obligation
|
3,854
|
|
|
3,395
|
|
||
|
Treasury stock
|
(3,854
|
)
|
|
(3,395
|
)
|
||
|
Total stockholders’ equity
|
518,439
|
|
|
486,294
|
|
||
|
Long-term debt, net of current maturities
|
316,020
|
|
|
197,395
|
|
||
|
Total capitalization
|
834,459
|
|
|
683,689
|
|
||
|
Current Liabilities
|
|
|
|
||||
|
Current portion of long-term debt
|
11,935
|
|
|
9,421
|
|
||
|
Short-term borrowing
|
294,458
|
|
|
250,969
|
|
||
|
Accounts payable
|
129,804
|
|
|
74,688
|
|
||
|
Customer deposits and refunds
|
34,155
|
|
|
34,751
|
|
||
|
Accrued interest
|
2,317
|
|
|
1,742
|
|
||
|
Dividends payable
|
6,060
|
|
|
5,312
|
|
||
|
Accrued compensation
|
13,923
|
|
|
13,112
|
|
||
|
Regulatory liabilities
|
7,883
|
|
|
6,485
|
|
||
|
Derivative liabilities, at fair value
|
14,871
|
|
|
6,247
|
|
||
|
Other accrued liabilities
|
12,828
|
|
|
10,273
|
|
||
|
Total current liabilities
|
528,234
|
|
|
413,000
|
|
||
|
Deferred Credits and Other Liabilities
|
|
|
|
||||
|
Deferred income taxes
|
156,820
|
|
|
135,850
|
|
||
|
Regulatory liabilities
|
135,039
|
|
|
140,978
|
|
||
|
Environmental liabilities
|
7,638
|
|
|
8,263
|
|
||
|
Other pension and benefit costs
|
28,513
|
|
|
29,699
|
|
||
|
Deferred investment tax credits and other liabilities
|
2,968
|
|
|
3,455
|
|
||
|
Total deferred credits and other liabilities
|
330,978
|
|
|
318,245
|
|
||
|
Environmental and other commitments and contingencies (Note 20 and 21)
|
|
|
|
|
|
||
|
Total Capitalization and Liabilities
|
$
|
1,693,671
|
|
|
$
|
1,414,934
|
|
|
Chesapeake Utilities Corporation and Subsidiaries
Consolidated Statements of Cash Flows
|
|||||||||||
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
(in thousands)
|
|
|
|
|
|
||||||
|
Operating Activities
|
|
|
|
|
|
||||||
|
Net Income
|
$
|
56,580
|
|
|
$
|
58,124
|
|
|
$
|
44,675
|
|
|
Adjustments to reconcile net income to net operating cash:
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
40,802
|
|
|
36,599
|
|
|
32,159
|
|
|||
|
Depreciation and accretion included in operations expenses
|
8,535
|
|
|
8,122
|
|
|
7,334
|
|
|||
|
Deferred income taxes, net
|
21,226
|
|
|
11,085
|
|
|
31,257
|
|
|||
|
Realized loss on sale of assets/investments/commodity contracts
|
5,497
|
|
|
3,179
|
|
|
695
|
|
|||
|
Unrealized loss (gain) on investments/commodity contracts
|
429
|
|
|
(1,001
|
)
|
|
(385
|
)
|
|||
|
Employee benefits and compensation
|
856
|
|
|
1,577
|
|
|
1,887
|
|
|||
|
Share-based compensation
|
2,813
|
|
|
2,490
|
|
|
2,367
|
|
|||
|
Other, net
|
—
|
|
|
(750
|
)
|
|
(79
|
)
|
|||
|
Changes in assets and liabilities:
|
|
|
|
|
|
||||||
|
Accounts receivable and accrued revenue
|
(16,311
|
)
|
|
(19,506
|
)
|
|
(27,013
|
)
|
|||
|
Propane inventory, storage gas and other inventory
|
2,107
|
|
|
(9,036
|
)
|
|
(2,531
|
)
|
|||
|
Regulatory assets/liabilities, net
|
2,250
|
|
|
(2,855
|
)
|
|
(7,523
|
)
|
|||
|
Prepaid expenses and other current assets
|
(7,421
|
)
|
|
(7,001
|
)
|
|
(1,387
|
)
|
|||
|
Accounts payable and other accrued liabilities
|
35,907
|
|
|
15,596
|
|
|
19,599
|
|
|||
|
Income taxes receivable (payable)
|
(522
|
)
|
|
8,110
|
|
|
2,466
|
|
|||
|
Customer deposits and refunds
|
(596
|
)
|
|
5,513
|
|
|
2,065
|
|
|||
|
Accrued compensation
|
708
|
|
|
2,488
|
|
|
358
|
|
|||
|
Other assets and liabilities, net
|
(6,082
|
)
|
|
(2,645
|
)
|
|
(1,803
|
)
|
|||
|
Net cash provided by operating activities
|
146,778
|
|
|
110,089
|
|
|
104,141
|
|
|||
|
Investing Activities
|
|
|
|
|
|
||||||
|
Property, plant and equipment expenditures
|
(269,767
|
)
|
|
(175,329
|
)
|
|
(169,861
|
)
|
|||
|
Proceeds from sale of assets
|
782
|
|
|
708
|
|
|
174
|
|
|||
|
Acquisitions, net of cash acquired
|
(16,654
|
)
|
|
(11,945
|
)
|
|
—
|
|
|||
|
Environmental expenditures
|
(625
|
)
|
|
(329
|
)
|
|
(350
|
)
|
|||
|
Net cash used in investing activities
|
(286,264
|
)
|
|
(186,895
|
)
|
|
(170,037
|
)
|
|||
|
Financing Activities
|
|
|
|
|
|
||||||
|
Common stock dividends
|
(22,043
|
)
|
|
(19,928
|
)
|
|
(17,482
|
)
|
|||
|
Issuance of stock for Dividend Reinvestment Plan
|
(706
|
)
|
|
89
|
|
|
811
|
|
|||
|
Proceeds from issuance of common stock, net of expenses
|
—
|
|
|
(10
|
)
|
|
57,360
|
|
|||
|
Tax withholding payments related to net settled stock compensation
|
(1,210
|
)
|
|
(692
|
)
|
|
(770
|
)
|
|||
|
Change in cash overdrafts due to outstanding checks
|
(5,943
|
)
|
|
1,738
|
|
|
3,920
|
|
|||
|
Net borrowing under line of credit agreements
|
49,432
|
|
|
39,338
|
|
|
32,526
|
|
|||
|
Proceeds from issuance of long-term debt
|
154,819
|
|
|
69,807
|
|
|
—
|
|
|||
|
Repayment of long-term debt and capital lease obligation
|
(34,388
|
)
|
|
(12,100
|
)
|
|
(9,146
|
)
|
|||
|
Net cash provided by financing activities
|
139,961
|
|
|
78,242
|
|
|
67,219
|
|
|||
|
Net Increase in Cash and Cash Equivalents
|
475
|
|
|
1,436
|
|
|
1,323
|
|
|||
|
Cash and Cash Equivalents — Beginning of Period
|
5,614
|
|
|
4,178
|
|
|
2,855
|
|
|||
|
Cash and Cash Equivalents — End of Period
|
$
|
6,089
|
|
|
$
|
5,614
|
|
|
$
|
4,178
|
|
|
Chesapeake Utilities Corporation and Subsidiaries
Consolidated Statements of Stockholders' Equity
|
||||||||||||||||||||||||||||||
|
|
Common Stock
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
(in thousands, except shares and per share data)
|
Number
of
Shares
(2)
|
|
Par
Value
|
|
Additional
Paid-In
Capital
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Deferred
Compensation
|
|
Treasury
Stock
|
|
Total
|
|||||||||||||||
|
Balance at December 31, 2015
|
15,270,659
|
|
|
$
|
7,432
|
|
|
$
|
190,311
|
|
|
$
|
166,235
|
|
|
$
|
(5,840
|
)
|
|
$
|
1,883
|
|
|
$
|
(1,883
|
)
|
|
$
|
358,138
|
|
|
Net Income
|
—
|
|
|
—
|
|
|
—
|
|
|
44,675
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44,675
|
|
|||||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
962
|
|
|
—
|
|
|
—
|
|
|
962
|
|
|||||||
|
Dividends declared ($1.2025 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(18,848
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18,848
|
)
|
|||||||
|
Retirement savings plan and dividend reinvestment plan
|
36,253
|
|
|
17
|
|
|
2,225
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,242
|
|
|||||||
|
Stock issuance
(3)
|
960,488
|
|
|
467
|
|
|
56,893
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57,360
|
|
|||||||
|
Share-based compensation and tax benefit
(4) (5)
|
36,099
|
|
|
19
|
|
|
1,538
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,557
|
|
|||||||
|
Treasury stock activities
(2)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
533
|
|
|
(533
|
)
|
|
—
|
|
|||||||
|
Balance at December 31, 2016
|
16,303,499
|
|
|
7,935
|
|
|
250,967
|
|
|
192,062
|
|
|
(4,878
|
)
|
|
2,416
|
|
|
(2,416
|
)
|
|
446,086
|
|
|||||||
|
Net Income
|
—
|
|
|
—
|
|
|
—
|
|
|
58,124
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
58,124
|
|
|||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
606
|
|
|
—
|
|
|
—
|
|
|
606
|
|
|||||||
|
Dividends declared ($1.2800 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(21,045
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21,045
|
)
|
|||||||
|
Retirement savings plan and dividend reinvestment plan
|
10,771
|
|
|
5
|
|
|
730
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
735
|
|
|||||||
|
Stock issuance
(3)
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|||||||
|
Share-based compensation and tax benefit
(4) (5)
|
30,172
|
|
|
15
|
|
|
1,783
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,798
|
|
|||||||
|
Treasury stock activities
(2)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
979
|
|
|
(979
|
)
|
|
—
|
|
|||||||
|
Balance at December 31, 2017
|
16,344,442
|
|
|
7,955
|
|
|
253,470
|
|
|
229,141
|
|
|
(4,272
|
)
|
|
3,395
|
|
|
(3,395
|
)
|
|
486,294
|
|
|||||||
|
Net Income
|
—
|
|
|
—
|
|
|
—
|
|
|
56,580
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
56,580
|
|
|||||||
|
Cumulative effect of the adoption of ASU 2014-09
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,498
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,498
|
)
|
|||||||
|
Reclassification upon the adoption of ASU 2018-02
|
—
|
|
|
—
|
|
|
—
|
|
|
907
|
|
|
(907
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,534
|
)
|
|
—
|
|
|
—
|
|
|
(1,534
|
)
|
|||||||
|
Dividends declared ($1.4350 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(23,600
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23,600
|
)
|
|||||||
|
Dividend reinvestment plan
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|||||||
|
Share-based compensation and tax benefit
(4) (5)
|
34,103
|
|
|
16
|
|
|
2,184
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,200
|
|
|||||||
|
Treasury stock activities
(2)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
459
|
|
|
(459
|
)
|
|
—
|
|
|||||||
|
Balance at December 31, 2018
|
16,378,545
|
|
|
$
|
7,971
|
|
|
$
|
255,651
|
|
|
$
|
261,530
|
|
|
$
|
(6,713
|
)
|
|
$
|
3,854
|
|
|
$
|
(3,854
|
)
|
|
$
|
518,439
|
|
|
|
As of December 31,
|
||||||
|
(in thousands)
|
2018
|
|
2017
|
||||
|
Property, plant and equipment
|
|
|
|
||||
|
Regulated Energy
|
|
|
|
||||
|
Natural gas distribution - Delmarva Peninsula and Florida
|
$
|
657,630
|
|
|
$
|
589,149
|
|
|
Natural gas transmission - Delmarva Peninsula, Pennsylvania and Florida
|
537,654
|
|
|
384,360
|
|
||
|
Electric distribution – Florida
|
102,133
|
|
|
100,227
|
|
||
|
Unregulated Energy
|
|
|
|
||||
|
Propane operations – Mid-Atlantic and Florida
|
123,632
|
|
|
108,177
|
|
||
|
Natural gas transmission – Ohio
|
70,225
|
|
|
66,037
|
|
||
|
Electricity and Steam generation – Florida
|
35,239
|
|
|
35,239
|
|
||
|
Mobile CNG utility and pipeline solutions
|
7,240
|
|
|
—
|
|
||
|
Other unregulated energy
|
1,346
|
|
|
1,229
|
|
||
|
Other
|
34,584
|
|
|
27,699
|
|
||
|
Total property, plant and equipment
|
1,569,683
|
|
|
1,312,117
|
|
||
|
Less: Accumulated depreciation and amortization
|
(294,295
|
)
|
|
(270,599
|
)
|
||
|
Plus: Construction work in progress
|
108,584
|
|
|
84,509
|
|
||
|
Net property, plant and equipment
|
$
|
1,383,972
|
|
|
$
|
1,126,027
|
|
|
|
As of December 31,
|
||||||
|
(in thousands)
|
2018
|
|
2017
|
||||
|
Fair value of asset at lease inception
|
$
|
7,816
|
|
|
$
|
7,126
|
|
|
Less: Accumulated amortization
|
6,506
|
|
|
5,056
|
|
||
|
Capital lease asset
|
$
|
1,310
|
|
|
$
|
2,070
|
|
|
|
For the years ended December 31,
|
||||
|
(in thousands)
|
2018
|
|
2017
|
|
2016
|
|
Amortization included in fuel cost recovery mechanism
|
$1,451
|
|
$1,401
|
|
$1,353
|
|
|
2018
|
|
2017
|
|
2016
|
|
Natural gas distribution – Delmarva Peninsula
|
2.5%
|
|
2.5%
|
|
2.5%
|
|
Natural gas distribution – Florida
|
2.9%
|
|
2.9%
|
|
2.9%
|
|
Natural gas transmission – Delmarva Peninsula
|
2.7%
|
|
2.8%
|
|
2.7%
|
|
Natural gas transmission – Florida
|
2.3%
|
|
3.5%
|
|
3.9%
|
|
Electric distribution – Florida
|
3.4%
|
|
3.4%
|
|
3.5%
|
|
Asset Description
|
Useful Life
|
|
Propane distribution mains
|
10-37 years
|
|
Propane bulk plants and tanks
|
10-40 years
|
|
Propane equipment, meters and meter installations
|
5-33 years
|
|
Measuring and regulating station equipment
|
5-37 years
|
|
Natural gas pipelines
|
45 years
|
|
Natural gas right of ways
|
Perpetual
|
|
CHP plant
|
30 years
|
|
Natural gas processing equipment
|
20-25 years
|
|
Office furniture and equipment
|
3-10 years
|
|
Transportation equipment
|
4-20 years
|
|
Structures and improvements
|
5-45 years
|
|
Other
|
Various
|
|
|
|
Year Ended
December 31, 2018 |
||||||||||
|
Income statement
|
|
As Reported
|
|
Without Adoption of ASC 606
|
|
Effect of Change Higher (Lower)
|
||||||
|
(in thousands)
|
|
|
|
|
|
|
||||||
|
Regulated Energy operating revenues
|
|
$
|
345,281
|
|
|
$
|
346,289
|
|
|
$
|
(1,008
|
)
|
|
Regulated Energy cost of sales
|
|
121,828
|
|
|
122,463
|
|
|
(635
|
)
|
|||
|
Depreciation and amortization
|
|
40,802
|
|
|
40,767
|
|
|
35
|
|
|||
|
Income before income taxes
|
|
77,574
|
|
|
77,981
|
|
|
(407
|
)
|
|||
|
Income taxes
|
|
20,994
|
|
|
21,106
|
|
|
(112
|
)
|
|||
|
Net income
|
|
56,580
|
|
|
56,875
|
|
|
(295
|
)
|
|||
|
|
|
As of December 31, 2018
|
||||||||||
|
Balance sheet
|
|
As Reported
|
|
Without Adoption of ASC 606
|
|
Effect of Change Higher (Lower)
|
||||||
|
(in thousands)
|
|
|
|
|
|
|
||||||
|
Assets
|
|
|
|
|
|
|
||||||
|
Accrued revenue
|
|
$
|
27,499
|
|
|
$
|
29,461
|
|
|
$
|
(1,962
|
)
|
|
Long-term receivables and other deferred charges
|
|
$
|
6,985
|
|
|
$
|
6,816
|
|
|
$
|
169
|
|
|
|
|
|
|
|
|
|
||||||
|
Capitalization
|
|
|
|
|
|
|
||||||
|
Retained earnings
|
|
$
|
261,530
|
|
|
$
|
263,323
|
|
|
$
|
(1,793
|
)
|
|
|
|
|
|
|
|
|
||||||
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
(in thousands, except shares and per share data)
|
|
|
|
|
|
||||||
|
Calculation of Basic Earnings Per Share:
|
|
|
|
|
|
||||||
|
Net Income
|
$
|
56,580
|
|
|
$
|
58,124
|
|
|
$
|
44,675
|
|
|
Weighted average shares outstanding
|
16,369,616
|
|
|
16,336,789
|
|
|
15,570,539
|
|
|||
|
Basic Earnings Per Share
|
$
|
3.46
|
|
|
$
|
3.56
|
|
|
$
|
2.87
|
|
|
|
|
|
|
|
|
||||||
|
Calculation of Diluted Earnings Per Share:
|
|
|
|
|
|
||||||
|
Net Income
|
$
|
56,580
|
|
|
$
|
58,124
|
|
|
$
|
44,675
|
|
|
Reconciliation of Denominator:
|
|
|
|
|
|
||||||
|
Weighted average shares outstanding — Basic
|
16,369,616
|
|
|
16,336,789
|
|
|
15,570,539
|
|
|||
|
Effect of dilutive securities — Share-based compensation
|
50,254
|
|
|
46,563
|
|
|
42,552
|
|
|||
|
Adjusted denominator — Diluted
|
16,419,870
|
|
|
16,383,352
|
|
|
15,613,091
|
|
|||
|
Diluted Earnings Per Share
|
$
|
3.45
|
|
|
$
|
3.55
|
|
|
$
|
2.86
|
|
|
(in thousands)
|
|
Regulated Energy
|
|
Unregulated Energy
|
|
Other and Eliminations
|
|
Total
|
||||||||
|
Energy distribution
|
|
|
|
|
|
|
|
|
||||||||
|
Delaware natural gas division
|
|
$
|
70,338
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
70,338
|
|
|
Florida natural gas division
|
|
25,341
|
|
|
—
|
|
|
—
|
|
|
25,341
|
|
||||
|
FPU electric distribution
|
|
79,803
|
|
|
—
|
|
|
—
|
|
|
79,803
|
|
||||
|
FPU natural gas distribution
|
|
81,118
|
|
|
—
|
|
|
—
|
|
|
81,118
|
|
||||
|
Maryland natural gas division
|
|
24,172
|
|
|
—
|
|
|
—
|
|
|
24,172
|
|
||||
|
Sandpiper natural gas/propane operations
|
|
22,088
|
|
|
—
|
|
|
—
|
|
|
22,088
|
|
||||
|
Total energy distribution
|
|
302,860
|
|
|
—
|
|
|
—
|
|
|
302,860
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Energy transmission
|
|
|
|
|
|
|
|
|
||||||||
|
Aspire Energy
|
|
—
|
|
|
35,407
|
|
|
—
|
|
|
35,407
|
|
||||
|
Eastern Shore
|
|
64,248
|
|
|
—
|
|
|
—
|
|
|
64,248
|
|
||||
|
Peninsula Pipeline
|
|
11,927
|
|
|
—
|
|
|
—
|
|
|
11,927
|
|
||||
|
Total energy transmission
|
|
76,175
|
|
|
35,407
|
|
|
—
|
|
|
111,582
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Energy generation
|
|
|
|
|
|
|
|
|
||||||||
|
Eight Flags
|
|
—
|
|
|
17,302
|
|
|
—
|
|
|
17,302
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Propane operations
|
|
|
|
|
|
|
|
|
||||||||
|
Mid-Atlantic propane operations
|
|
—
|
|
|
102,321
|
|
|
—
|
|
|
102,321
|
|
||||
|
Florida propane operations
|
|
—
|
|
|
21,282
|
|
|
—
|
|
|
21,282
|
|
||||
|
Total propane operations
|
|
—
|
|
|
123,603
|
|
|
—
|
|
|
123,603
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Energy services
|
|
|
|
|
|
|
|
|
||||||||
|
Marlin Gas Services
|
|
—
|
|
|
121
|
|
|
—
|
|
|
121
|
|
||||
|
PESCO - Natural Gas Marketing
|
|
—
|
|
|
258,713
|
|
|
—
|
|
|
258,713
|
|
||||
|
|
|
—
|
|
|
258,834
|
|
|
—
|
|
|
258,834
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other and eliminations
|
|
|
|
|
|
|
|
|
||||||||
|
Eliminations
|
|
(33,754
|
)
|
|
(16,486
|
)
|
|
(49,062
|
)
|
|
(99,302
|
)
|
||||
|
Other
|
|
—
|
|
|
1,957
|
|
|
653
|
|
|
2,610
|
|
||||
|
Total other and eliminations
|
|
(33,754
|
)
|
|
(14,529
|
)
|
|
(48,409
|
)
|
|
(96,692
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total operating revenues
(1)
|
|
$
|
345,281
|
|
|
$
|
420,617
|
|
|
$
|
(48,409
|
)
|
|
$
|
717,489
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Trade Receivables
|
|
Contract Assets (Non-current)
|
|
Contract Liabilities (Current)
|
||||||
|
(in thousands)
|
|
|
|
|
|
|
||||||
|
Balance at 12/31/2017
|
|
$
|
74,962
|
|
|
$
|
1,270
|
|
|
$
|
407
|
|
|
Balance at 12/31/2018
|
|
83,214
|
|
|
2,614
|
|
|
480
|
|
|||
|
Increase (decrease)
|
|
$
|
8,252
|
|
|
$
|
1,344
|
|
|
$
|
73
|
|
|
(in thousands)
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
2024 and thereafter
|
||||||||||||
|
Eastern Shore and Peninsula Pipeline
|
$
|
38,505
|
|
|
$
|
36,768
|
|
|
$
|
33,510
|
|
|
$
|
26,566
|
|
|
$
|
21,146
|
|
|
$
|
212,620
|
|
|
Natural gas distribution operations
|
4,109
|
|
|
3,586
|
|
|
3,358
|
|
|
3,320
|
|
|
2,924
|
|
|
30,826
|
|
||||||
|
PESCO - Natural Gas Marketing
|
8,886
|
|
|
4,702
|
|
|
1,728
|
|
|
23
|
|
|
—
|
|
|
—
|
|
||||||
|
FPU electric distribution
|
297
|
|
|
297
|
|
|
297
|
|
|
109
|
|
|
—
|
|
|
—
|
|
||||||
|
Total revenue contracts with remaining performance obligations
|
$
|
51,797
|
|
|
$
|
45,353
|
|
|
$
|
38,893
|
|
|
$
|
30,018
|
|
|
$
|
24,070
|
|
|
$
|
243,446
|
|
|
•
|
Regulated Energy
. Includes energy distribution and transmission services (natural gas distribution, natural gas transmission and electric distribution operations). All operations in this segment are regulated, as to their rates and services, by the PSC having jurisdiction in each operating territory or by the FERC in the case of Eastern Shore.
|
|
•
|
Unregulated Energy.
Includes energy transmission, energy generation (the operations of our Eight Flags' CHP plant), propane operations, the new mobile CNG utility and pipeline solutions subsidiary, and other energy services (natural gas marketing and related services). These operations are unregulated as to their rates and services. Through March 2017, this segment also included the operations of Xeron, our propane and crude oil trading subsidiary that wound down its operations shortly after the first quarter of 2017. Also included in this segment are other unregulated energy services, such as energy-related merchandise sales and heating, ventilation and air conditioning, plumbing and electrical services.
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
(in thousands)
|
|
|
|
|
|
||||||
|
Operating Revenues, Unaffiliated Customers
|
|
|
|
|
|
||||||
|
Regulated Energy
|
$
|
332,749
|
|
|
$
|
316,971
|
|
|
$
|
302,402
|
|
|
Unregulated Energy
|
384,740
|
|
|
300,612
|
|
|
196,458
|
|
|||
|
Total operating revenues, unaffiliated customers
|
$
|
717,489
|
|
|
$
|
617,583
|
|
|
$
|
498,860
|
|
|
Intersegment Revenues
(1)
|
|
|
|
|
|
||||||
|
Regulated Energy
|
$
|
12,532
|
|
|
$
|
9,339
|
|
|
$
|
3,287
|
|
|
Unregulated Energy
|
35,877
|
|
|
23,983
|
|
|
7,321
|
|
|||
|
Other businesses
|
653
|
|
|
774
|
|
|
880
|
|
|||
|
Total intersegment revenues
|
$
|
49,062
|
|
|
$
|
34,096
|
|
|
$
|
11,488
|
|
|
Operating Income
|
|
|
|
|
|
||||||
|
Regulated Energy
|
$
|
79,215
|
|
|
$
|
74,584
|
|
|
$
|
71,515
|
|
|
Unregulated Energy
|
16,901
|
|
|
12,631
|
|
|
14,066
|
|
|||
|
Other businesses and eliminations
|
(1,496
|
)
|
|
205
|
|
|
402
|
|
|||
|
Operating Income
|
94,620
|
|
|
87,420
|
|
|
85,983
|
|
|||
|
Other expense
|
(615
|
)
|
|
(2,342
|
)
|
|
(2,328
|
)
|
|||
|
Interest charges
|
16,431
|
|
|
12,645
|
|
|
10,639
|
|
|||
|
Income Before Income taxes
|
77,574
|
|
|
72,433
|
|
|
73,016
|
|
|||
|
Income taxes
|
20,994
|
|
|
14,309
|
|
|
28,341
|
|
|||
|
Net Income
|
$
|
56,580
|
|
|
$
|
58,124
|
|
|
$
|
44,675
|
|
|
Depreciation and Amortization
|
|
|
|
|
|
||||||
|
Regulated Energy
|
$
|
31,876
|
|
|
$
|
28,554
|
|
|
$
|
25,677
|
|
|
Unregulated Energy
|
8,845
|
|
|
7,954
|
|
|
6,386
|
|
|||
|
Other businesses and eliminations
|
81
|
|
|
91
|
|
|
96
|
|
|||
|
Total depreciation and amortization
|
$
|
40,802
|
|
|
$
|
36,599
|
|
|
$
|
32,159
|
|
|
Capital Expenditures
|
|
|
|
|
|
||||||
|
Regulated Energy
|
$
|
235,912
|
|
|
$
|
159,011
|
|
|
$
|
139,994
|
|
|
Unregulated Energy
|
38,700
|
|
|
26,190
|
|
|
23,984
|
|
|||
|
Other businesses
|
8,364
|
|
|
5,902
|
|
|
5,398
|
|
|||
|
Total capital expenditures
|
$
|
282,976
|
|
|
$
|
191,103
|
|
|
$
|
169,376
|
|
|
|
As of December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Identifiable Assets
|
|
|
|
||||
|
Regulated Energy
|
$
|
1,345,805
|
|
|
$
|
1,121,673
|
|
|
Unregulated Energy
|
306,045
|
|
|
259,041
|
|
||
|
Other businesses
|
41,821
|
|
|
34,220
|
|
||
|
Total identifiable assets
|
$
|
1,693,671
|
|
|
$
|
1,414,934
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
(in thousands)
|
|
|
|
|
|
||||||
|
Cash paid for interest
|
$
|
16,741
|
|
|
$
|
12,420
|
|
|
$
|
10,315
|
|
|
Cash paid for income taxes, net of refunds
|
$
|
477
|
|
|
$
|
(4,114
|
)
|
|
$
|
(5,308
|
)
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
(in thousands)
|
|
|
|
|
|
||||||
|
Capital property and equipment acquired on account, but not paid for as of December 31
|
$
|
39,402
|
|
|
$
|
15,457
|
|
|
$
|
9,791
|
|
|
Common stock issued for the Retirement Savings Plan
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
777
|
|
|
Common stock issued under the SICP
|
$
|
2,006
|
|
|
$
|
1,127
|
|
|
$
|
1,027
|
|
|
Capital lease obligation
|
$
|
1,310
|
|
|
$
|
2,070
|
|
|
$
|
3,471
|
|
|
Business unit
|
|
Commodity
|
|
Quantity hedged (in millions)
|
|
Designation
|
|
Longest Expiration date of hedge
|
|
PESCO/natural gas marketing
|
|
Natural gas (Dts)
|
|
14.4
|
|
Cash flows hedges
|
|
March 2022
|
|
PESCO/natural gas marketing
|
|
Natural gas (Dts)
|
|
3.8
|
|
Not designated
|
|
December 2020
|
|
Sharp/propane operations
|
|
Propane (gallons)
|
|
9.7
|
|
Cash flows hedges
|
|
June 2021
|
|
Sharp/propane operations
|
|
Propane (gallons)
|
|
0.3
|
|
Fair value hedges
|
|
March 2019
|
|
|
|
At December 31, 2018
|
||||||||||
|
(in thousands)
|
|
Gross amounts
|
|
Amounts offset
|
|
Net amounts
|
||||||
|
Accounts receivable
|
|
$
|
12,368
|
|
|
$
|
3,834
|
|
|
$
|
8,534
|
|
|
Accounts payable
|
|
$
|
24,741
|
|
|
$
|
3,834
|
|
|
$
|
20,907
|
|
|
|
|
At December 31, 2017
|
||||||||||
|
(in thousands)
|
|
Gross amounts
|
|
Amounts offset
|
|
Net amounts
|
||||||
|
Accounts receivable
|
|
$
|
8,283
|
|
|
$
|
2,391
|
|
|
$
|
5,892
|
|
|
Accounts payable
|
|
$
|
16,643
|
|
|
$
|
2,391
|
|
|
$
|
14,252
|
|
|
(in thousands)
|
Balance Sheet Location
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
|
PESCO
|
Other Current Assets
|
|
$
|
2,810
|
|
|
$
|
6,300
|
|
|
|
Derivative Assets
|
||||||||
|
|
|
|
Fair Value As Of
|
||||||
|
(in thousands)
|
Balance Sheet Location
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
|
Derivatives not designated as hedging instruments
|
|
|
|
|
|
||||
|
Propane swap agreements
|
Derivative assets, at fair value
|
|
$
|
—
|
|
|
$
|
13
|
|
|
Natural gas futures contracts
|
Derivative assets, at fair value
|
|
4,024
|
|
|
—
|
|
||
|
Derivatives designated as fair value hedges
|
|
|
|
|
|
||||
|
Propane put options
|
Derivative assets, at fair value
|
|
71
|
|
|
—
|
|
||
|
Derivatives designated as cash flow hedges
|
|
|
|
|
|
||||
|
Natural gas futures contracts
|
Derivative assets, at fair value
|
|
9,059
|
|
|
92
|
|
||
|
Propane swap agreements
|
Derivative assets, at fair value
|
|
11
|
|
|
1,181
|
|
||
|
Total Derivative Assets
|
|
|
$
|
13,165
|
|
|
$
|
1,286
|
|
|
|
Derivative Liabilities
|
||||||||
|
|
|
|
Fair Value As Of
|
||||||
|
(in thousands)
|
Balance Sheet Location
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
|
Derivatives not designated as hedging instruments
|
|
|
|
|
|
||||
|
Natural gas futures contracts
|
Derivative liabilities, at fair value
|
|
$
|
4,562
|
|
|
$
|
5,776
|
|
|
Derivatives designated as cash flow hedges
|
|
|
|
|
|
||||
|
Natural gas futures contracts
|
Derivative liabilities, at fair value
|
|
8,705
|
|
|
—
|
|
||
|
Natural gas swap contracts
|
Derivative liabilities, at fair value
|
|
—
|
|
|
469
|
|
||
|
Propane swap agreements
|
Derivative liabilities, at fair value
|
|
1,604
|
|
|
2
|
|
||
|
Total Derivative Liabilities
|
|
|
$
|
14,871
|
|
|
$
|
6,247
|
|
|
|
Amount of Gain (Loss) on Derivatives:
|
||||||||||||
|
|
Location of Gain
(Loss) on Derivatives
|
|
For the Year Ended December 31,
|
||||||||||
|
(in thousands)
|
2018
|
|
2017
|
|
2016
|
||||||||
|
Derivatives not designated as hedging instruments
|
|
|
|
|
|
|
|
||||||
|
Realized gain (loss) on forward contracts and options
(1)
|
Revenue
|
|
$
|
—
|
|
|
$
|
112
|
|
|
$
|
(546
|
)
|
|
Natural gas futures contracts
|
Cost of sales
|
|
(3,189
|
)
|
|
(3,633
|
)
|
|
(541
|
)
|
|||
|
Propane swap agreements
|
Cost of sales
|
|
(13
|
)
|
|
8
|
|
|
7
|
|
|||
|
Natural gas swap contracts
|
Cost of sales
|
|
—
|
|
|
1
|
|
|
—
|
|
|||
|
Derivatives designated as fair value hedges
|
|
|
|
|
|
|
|
||||||
|
Put/Call option
|
Cost of sales
|
|
—
|
|
|
(9
|
)
|
|
49
|
|
|||
|
Natural gas futures contracts
|
Natural gas inventory
|
|
—
|
|
|
—
|
|
|
(233
|
)
|
|||
|
Derivatives designated as cash flow hedges
|
|
|
|
|
|
|
|
||||||
|
Propane swap agreements
|
Cost of sales
|
|
(647
|
)
|
|
1,607
|
|
|
(364
|
)
|
|||
|
Propane swap agreements
|
Other comprehensive income (loss)
|
|
(2,773
|
)
|
|
487
|
|
|
1,016
|
|
|||
|
Natural gas futures contracts
|
Cost of sales
|
|
(2,010
|
)
|
|
(456
|
)
|
|
345
|
|
|||
|
Natural gas swap contracts
|
Cost of sales
|
|
197
|
|
|
(822
|
)
|
|
—
|
|
|||
|
Natural gas futures contracts
|
Other comprehensive income (loss)
|
|
532
|
|
|
(1,476
|
)
|
|
222
|
|
|||
|
Natural gas swap contracts
|
Other comprehensive income
|
|
200
|
|
|
986
|
|
|
—
|
|
|||
|
Total
|
|
|
$
|
(7,703
|
)
|
|
$
|
(3,195
|
)
|
|
$
|
(45
|
)
|
|
(in thousands)
|
|
Carrying Amount of Hedged Item
|
|
Cumulative Adjustment Included in Carrying Amount of Hedged Item
|
||||||||||||
|
Balance Sheet Location of Hedged Items
|
|
At December 31, 2018
|
|
At December 31, 2017
|
|
At December 31, 2018
|
|
At December 31, 2017
|
||||||||
|
Inventory
|
|
$
|
212
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Fair Value Hierarchy
|
Description of Fair Value Level
|
Fair Value Technique Utilized
|
|
Level 1
|
Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities
|
Investments - equity securities
- The fair values of these trading securities are recorded at fair value based on unadjusted quoted prices in active markets for identical securities.
Investments - mutual funds and other
- The fair values of these investments, comprised of money market and mutual funds, are recorded at fair value based on quoted net asset values of the shares.
|
|
Level 2
|
Quoted prices in markets that are not active, or inputs which are observable, either directly or indirectly, for substantially the full term of the asset or liability
|
Derivative assets and liabilities -
The fair values of forward contracts are measured using market transactions in either the listed or over-the-counter markets. The fair value of the propane put/call options, swap agreements and natural gas futures contracts are measured using market transactions for similar assets and liabilities in either the listed or over-the-counter markets.
|
|
Level 3
|
Prices or valuation techniques requiring inputs that are both significant to the fair value measurement and unobservable (i.e. supported by little or no market activity)
|
Investments - guaranteed income fund
- The fair values of these investments are recorded at the contract value, which approximates their fair value.
|
|
|
|
|
Fair Value Measurements Using:
|
||||||||||||
|
As of December 31, 2018
|
Fair Value
|
|
Quoted Prices in
Active Markets
(Level 1)
|
|
Significant Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Investments—equity securities
|
$
|
22
|
|
|
$
|
22
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Investments—guaranteed income fund
|
686
|
|
|
—
|
|
|
—
|
|
|
686
|
|
||||
|
Investments—mutual funds and other
|
6,003
|
|
|
6,003
|
|
|
—
|
|
|
—
|
|
||||
|
Total investments
|
6,711
|
|
|
6,025
|
|
|
—
|
|
|
686
|
|
||||
|
Derivative assets
|
13,165
|
|
|
—
|
|
|
13,165
|
|
|
—
|
|
||||
|
Total assets
|
$
|
19,876
|
|
|
$
|
6,025
|
|
|
$
|
13,165
|
|
|
$
|
686
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Derivative liabilities
|
$
|
14,871
|
|
|
$
|
—
|
|
|
$
|
14,871
|
|
|
$
|
—
|
|
|
|
|
|
Fair Value Measurements Using:
|
||||||||||||
|
As of December 31, 2017
|
Fair Value
|
|
Quoted Prices in Active Markets (Level 1)
|
|
Significant Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Investments—equity securities
|
$
|
22
|
|
|
$
|
22
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Investments—guaranteed income fund
|
648
|
|
|
—
|
|
|
—
|
|
|
648
|
|
||||
|
Investments—mutual funds and other
|
6,086
|
|
|
6,086
|
|
|
—
|
|
|
—
|
|
||||
|
Total investments
|
6,756
|
|
|
6,108
|
|
|
—
|
|
|
648
|
|
||||
|
Derivative assets
|
1,286
|
|
|
—
|
|
|
1,286
|
|
|
—
|
|
||||
|
Total assets
|
$
|
8,042
|
|
|
$
|
6,108
|
|
|
$
|
1,286
|
|
|
$
|
648
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Derivative liabilities
|
$
|
6,247
|
|
|
$
|
—
|
|
|
$
|
6,247
|
|
|
$
|
—
|
|
|
|
For the Year Ended December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
(in thousands)
|
|
|
|
||||
|
Beginning Balance
|
$
|
648
|
|
|
$
|
561
|
|
|
Purchases and adjustments
|
68
|
|
|
79
|
|
||
|
Transfers/disbursements
|
(41
|
)
|
|
(53
|
)
|
||
|
Investment income
|
11
|
|
|
61
|
|
||
|
Ending Balance
|
$
|
686
|
|
|
$
|
648
|
|
|
|
As of December 31,
|
||||||
|
(in thousands)
|
2018
|
|
2017
|
||||
|
Rabbi trust (associated with the Non-Qualified Deferred Compensation Plan)
|
$
|
6,689
|
|
|
$
|
6,734
|
|
|
Investments in equity securities
|
22
|
|
|
22
|
|
||
|
Total
|
$
|
6,711
|
|
|
$
|
6,756
|
|
|
|
As of December 31,
|
||||||
|
(in thousands)
|
2018
|
|
2017
|
||||
|
Goodwill
|
|
|
|
||||
|
Regulated Energy
|
|
|
|
||||
|
Florida Natural Gas Distribution
(1)
|
$
|
3,353
|
|
|
$
|
3,353
|
|
|
Unregulated Energy
|
|
|
|
||||
|
Mid-Atlantic Propane Operations
|
2,147
|
|
|
674
|
|
||
|
Florida Propane Operations
|
1,188
|
|
|
1,188
|
|
||
|
Aspire Energy
|
10,119
|
|
|
10,119
|
|
||
|
Marlin Gas Services
|
4,760
|
|
|
—
|
|
||
|
Natural Gas Marketing - PESCO
|
4,270
|
|
|
4,270
|
|
||
|
Total Goodwill
|
$
|
25,837
|
|
|
$
|
19,604
|
|
|
|
As of December 31,
|
||||||||||||||
|
|
2018
|
|
2017
|
||||||||||||
|
(in thousands)
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
||||||||
|
Customer lists
|
$
|
7,757
|
|
|
$
|
3,664
|
|
|
$
|
7,393
|
|
|
$
|
2,880
|
|
|
Non-Compete agreements
|
2,245
|
|
|
202
|
|
|
270
|
|
|
175
|
|
||||
|
Other
|
270
|
|
|
199
|
|
|
270
|
|
|
192
|
|
||||
|
Total
|
$
|
10,272
|
|
|
$
|
4,065
|
|
|
$
|
7,933
|
|
|
$
|
3,247
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
(in thousands)
|
|
|
|
|
|
||||||
|
Current Income Tax Expense
|
|
|
|
|
|
||||||
|
Federal
|
$
|
(845
|
)
|
|
$
|
2,803
|
|
|
$
|
(4,898
|
)
|
|
State
|
660
|
|
|
492
|
|
|
2,053
|
|
|||
|
Other
|
(47
|
)
|
|
(71
|
)
|
|
(71
|
)
|
|||
|
Total current income tax expense
|
(232
|
)
|
|
3,224
|
|
|
(2,916
|
)
|
|||
|
Deferred Income Tax Expense
(1)
|
|
|
|
|
|
||||||
|
Property, plant and equipment
|
19,164
|
|
|
8,314
|
|
|
31,062
|
|
|||
|
Deferred gas costs
|
(1,435
|
)
|
|
2,002
|
|
|
1,163
|
|
|||
|
Pensions and other employee benefits
|
463
|
|
|
180
|
|
|
237
|
|
|||
|
FPU merger-related premium cost and deferred gain
|
(528
|
)
|
|
(1,148
|
)
|
|
(572
|
)
|
|||
|
Net operating loss carryforwards
|
(331
|
)
|
|
193
|
|
|
(9
|
)
|
|||
|
Other
|
3,893
|
|
|
1,544
|
|
|
(624
|
)
|
|||
|
Total deferred income tax expense
|
21,226
|
|
|
11,085
|
|
|
31,257
|
|
|||
|
Total Income Tax Expense
|
$
|
20,994
|
|
|
$
|
14,309
|
|
|
$
|
28,341
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
(in thousands)
|
|
|
|
|
|
||||||
|
Reconciliation of Effective Income Tax Rates
|
|
|
|
|
|
||||||
|
Federal income tax expense
(1)
|
$
|
16,291
|
|
|
$
|
25,351
|
|
|
$
|
22,759
|
|
|
State income taxes, net of federal benefit
|
4,088
|
|
|
1,894
|
|
|
3,422
|
|
|||
|
ESOP dividend deduction
|
(158
|
)
|
|
(257
|
)
|
|
(264
|
)
|
|||
|
Revaluation of deferred tax assets and liabilities
|
—
|
|
|
(14,299
|
)
|
|
—
|
|
|||
|
Other
|
773
|
|
|
1,620
|
|
|
2,424
|
|
|||
|
Total Income Tax Expense
|
$
|
20,994
|
|
|
$
|
14,309
|
|
|
$
|
28,341
|
|
|
Effective Income Tax Rate
(2)
|
27.06
|
%
|
|
19.75
|
%
|
|
38.81
|
%
|
|||
|
|
As of December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
(in thousands)
|
|
|
|
||||
|
Deferred Income Taxes
|
|
|
|
||||
|
Deferred income tax liabilities:
|
|
|
|
||||
|
Property, plant and equipment
|
$
|
153,423
|
|
|
$
|
133,581
|
|
|
Acquisition adjustment
|
8,896
|
|
|
9,323
|
|
||
|
Loss on reacquired debt
|
32
|
|
|
153
|
|
||
|
Deferred gas costs
|
1,139
|
|
|
2,574
|
|
||
|
Natural gas conversion costs
|
3,987
|
|
|
2,760
|
|
||
|
Other
|
2,641
|
|
|
2,662
|
|
||
|
Total deferred income tax liabilities
|
170,118
|
|
|
151,053
|
|
||
|
Deferred income tax assets:
|
|
|
|
||||
|
Pension and other employee benefits
|
3,711
|
|
|
4,698
|
|
||
|
Environmental costs
|
1,710
|
|
|
1,744
|
|
||
|
Net operating loss carryforwards
|
2,010
|
|
|
1,625
|
|
||
|
Self-insurance
|
151
|
|
|
164
|
|
||
|
Storm reserve liability
|
—
|
|
|
717
|
|
||
|
Other
|
5,716
|
|
|
6,255
|
|
||
|
Total deferred income tax assets
|
13,298
|
|
|
15,203
|
|
||
|
Deferred Income Taxes Per Consolidated Balance Sheets
|
$
|
156,820
|
|
|
$
|
135,850
|
|
|
|
As of December 31,
|
||||||
|
(in thousands)
|
2018
|
|
2017
|
||||
|
FPU secured first mortgage bonds:
|
|
|
|
||||
|
9.08% bond, due June 1, 2022
|
$
|
7,986
|
|
|
$
|
7,982
|
|
|
Uncollateralized Senior Notes:
|
|
|
|
||||
|
5.50% note, due October 12, 2020
|
4,000
|
|
|
6,000
|
|
||
|
5.93% note, due October 31, 2023
|
15,000
|
|
|
18,000
|
|
||
|
5.68% note, due June 30, 2026
|
23,200
|
|
|
26,100
|
|
||
|
6.43% note, due May 2, 2028
|
7,000
|
|
|
7,000
|
|
||
|
3.73% note, due December 16, 2028
|
20,000
|
|
|
20,000
|
|
||
|
3.88% note, due May 15, 2029
|
50,000
|
|
|
50,000
|
|
||
|
3.25% note, due April 30, 2032
|
70,000
|
|
|
70,000
|
|
||
|
3.48% note, due May 31, 2038
|
50,000
|
|
|
—
|
|
||
|
3.58% note, due November 30, 2038
|
50,000
|
|
|
—
|
|
||
|
Term Note due January 21, 2020
(1)
|
30,000
|
|
|
—
|
|
||
|
Promissory notes
|
26
|
|
|
97
|
|
||
|
Capital lease obligations
|
1,310
|
|
|
2,070
|
|
||
|
Less: debt issuance costs
|
(567
|
)
|
|
(433
|
)
|
||
|
Total long-term debt
|
327,955
|
|
|
206,816
|
|
||
|
Less: current maturities
|
(11,935
|
)
|
|
(9,421
|
)
|
||
|
Total long-term debt, net of current maturities
|
$
|
316,020
|
|
|
$
|
197,395
|
|
|
Year
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Payments
|
|
$
|
10,626
|
|
|
$
|
45,600
|
|
|
$
|
13,600
|
|
|
$
|
25,100
|
|
|
$
|
20,600
|
|
|
$
|
211,700
|
|
|
$
|
327,226
|
|
|
(in thousands)
|
|
Total Borrowing Capacity
|
|
Less Amount of Debt Issued
|
|
Less Unfunded Commitments
|
|
Remaining Borrowing Capacity
|
||||||||
|
Shelf Agreement
|
|
|
|
|
|
|
|
|
||||||||
|
Prudential Shelf Agreement
|
|
$
|
220,000
|
|
|
$
|
(70,000
|
)
|
|
$
|
(100,000
|
)
|
|
$
|
50,000
|
|
|
MetLife Shelf Agreement
|
|
150,000
|
|
|
—
|
|
|
—
|
|
|
150,000
|
|
||||
|
NYL Shelf Agreement
|
|
150,000
|
|
|
(100,000
|
)
|
|
—
|
|
|
50,000
|
|
||||
|
Total
|
|
$
|
520,000
|
|
|
$
|
(170,000
|
)
|
|
$
|
(100,000
|
)
|
|
$
|
250,000
|
|
|
|
|
|
Outstanding borrowings at
|
|
|||||||||
|
(in thousands)
|
Total Facility
|
LIBOR Based Interest Rate
|
December 31, 2018
|
December 31, 2017
|
Available at December 31, 2018
|
||||||||
|
Bank Credit Facility
|
|
|
|
|
|
||||||||
|
Committed revolving credit facility A
|
$
|
55,000
|
|
plus 1.00 percent
|
$
|
25,000
|
|
$
|
55,000
|
|
$
|
30,000
|
|
|
Committed revolving credit facility B
|
30,000
|
|
plus 1.00 percent
|
15,431
|
|
20,500
|
|
14,569
|
|
||||
|
Short-term revolving credit note C
|
50,000
|
|
plus 0.80 percent
|
50,000
|
|
50,000
|
|
—
|
|
||||
|
Committed revolving credit facility D
|
45,000
|
|
plus 0.85 percent
|
34,672
|
|
40,171
|
|
10,328
|
|
||||
|
Committed revolving credit facility E
|
40,000
|
|
plus 0.85 percent
|
40,000
|
|
—
|
|
—
|
|
||||
|
Committed revolving credit facility F
(2)
|
150,000
|
|
plus up to 1.25 percent
|
125,000
|
|
75,000
|
|
25,000
|
|
||||
|
Total short term credit facilities
|
$
|
370,000
|
|
|
$
|
290,103
|
|
$
|
240,671
|
|
$
|
79,897
|
|
|
Book overdrafts
(1)
|
|
|
4,355
|
|
10,298
|
|
|
||||||
|
Total short-term borrowing
|
|
|
$
|
294,458
|
|
$
|
250,969
|
|
|
||||
|
Year(s)
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
|
Total
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected payments
|
|
$2,349
|
|
$1,998
|
|
$1,761
|
|
$1,689
|
|
$1,642
|
|
$5,398
|
|
$14,837
|
|
|
|
Defined Benefit Pension and Postretirement Plan Items
|
|
Commodity Contracts Cash Flow Hedges
|
|
Total
|
||||||
|
(in thousands)
|
|
|
|
|
|
|
||||||
|
As of December 31, 2016
|
|
$
|
(5,360
|
)
|
|
$
|
482
|
|
|
$
|
(4,878
|
)
|
|
Other comprehensive income before reclassifications
|
|
281
|
|
|
159
|
|
|
440
|
|
|||
|
Amounts reclassified from accumulated other comprehensive income/(loss)
|
|
336
|
|
|
(170
|
)
|
|
166
|
|
|||
|
Net current-period other comprehensive income/(loss)
|
|
617
|
|
|
(11
|
)
|
|
606
|
|
|||
|
As of December 31, 2017
|
|
(4,743
|
)
|
|
471
|
|
|
(4,272
|
)
|
|||
|
Other comprehensive loss before reclassifications
|
|
(602
|
)
|
|
(3,130
|
)
|
|
(3,732
|
)
|
|||
|
Amounts reclassified from accumulated other comprehensive income
|
|
439
|
|
|
1,759
|
|
|
2,198
|
|
|||
|
Net current-period other comprehensive loss
|
|
(163
|
)
|
|
(1,371
|
)
|
|
(1,534
|
)
|
|||
|
Stranded tax reclassification to retained earnings
|
|
(1,022
|
)
|
|
115
|
|
|
(907
|
)
|
|||
|
As of December 31, 2018
|
|
$
|
(5,928
|
)
|
|
$
|
(785
|
)
|
|
$
|
(6,713
|
)
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
(in thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Amortization of defined benefit pension and postretirement plan items:
|
|
|
|
|
|
|
||||||
|
Prior service cost
(1)
|
|
$
|
77
|
|
|
$
|
77
|
|
|
$
|
77
|
|
|
Net gain
(1)
|
|
(579
|
)
|
|
(636
|
)
|
|
(871
|
)
|
|||
|
Total before income taxes
|
|
(502
|
)
|
|
(559
|
)
|
|
(794
|
)
|
|||
|
Income tax benefit
|
|
63
|
|
|
223
|
|
|
320
|
|
|||
|
Net of tax
|
|
$
|
(439
|
)
|
|
$
|
(336
|
)
|
|
$
|
(474
|
)
|
|
|
|
|
|
|
|
|
||||||
|
Gains and losses on commodity contracts cash flow hedges
|
|
|
|
|
|
|
||||||
|
Propane swap agreements
(2)
|
|
$
|
(647
|
)
|
|
$
|
1,607
|
|
|
$
|
(322
|
)
|
|
Natural gas swaps
(2)
|
|
197
|
|
|
(822
|
)
|
|
—
|
|
|||
|
Natural gas futures
(2)
|
|
(2,010
|
)
|
|
(456
|
)
|
|
345
|
|
|||
|
Total before income taxes
|
|
(2,460
|
)
|
|
329
|
|
|
23
|
|
|||
|
Income tax impact
|
|
701
|
|
|
(159
|
)
|
|
(3
|
)
|
|||
|
Net of tax
|
|
$
|
(1,759
|
)
|
|
$
|
170
|
|
|
$
|
20
|
|
|
|
|
|
|
|
|
|
||||||
|
Total reclassifications for the period
|
|
$
|
(2,198
|
)
|
|
$
|
(166
|
)
|
|
$
|
(454
|
)
|
|
|
Chesapeake
Pension Plan
|
|
FPU
Pension Plan
|
|
Chesapeake
SERP |
||||||||||||||||||
|
At December 31,
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Change in benefit obligation:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Benefit obligation — beginning of year
|
$
|
11,443
|
|
|
$
|
11,355
|
|
|
$
|
64,664
|
|
|
$
|
63,832
|
|
|
$
|
2,428
|
|
|
$
|
2,428
|
|
|
Interest cost
|
384
|
|
|
402
|
|
|
2,339
|
|
|
2,482
|
|
|
83
|
|
|
89
|
|
||||||
|
Actuarial loss (gain)
|
(610
|
)
|
|
454
|
|
|
(4,739
|
)
|
|
1,199
|
|
|
(74
|
)
|
|
63
|
|
||||||
|
Benefits paid
|
(505
|
)
|
|
(768
|
)
|
|
(2,887
|
)
|
|
(2,849
|
)
|
|
(152
|
)
|
|
(152
|
)
|
||||||
|
Benefit obligation — end of year
|
10,712
|
|
|
11,443
|
|
|
59,377
|
|
|
64,664
|
|
|
2,285
|
|
|
2,428
|
|
||||||
|
Change in plan assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Fair value of plan assets — beginning of year
|
9,350
|
|
|
8,668
|
|
|
48,396
|
|
|
43,272
|
|
|
—
|
|
|
—
|
|
||||||
|
Actual return on plan assets
|
(647
|
)
|
|
1,144
|
|
|
(3,113
|
)
|
|
6,025
|
|
|
—
|
|
|
—
|
|
||||||
|
Employer contributions
|
451
|
|
|
306
|
|
|
1,205
|
|
|
1,948
|
|
|
152
|
|
|
152
|
|
||||||
|
Benefits paid
|
(505
|
)
|
|
(768
|
)
|
|
(2,887
|
)
|
|
(2,849
|
)
|
|
(152
|
)
|
|
(152
|
)
|
||||||
|
Fair value of plan assets — end of year
|
8,649
|
|
|
9,350
|
|
|
43,601
|
|
|
48,396
|
|
|
—
|
|
|
—
|
|
||||||
|
Reconciliation:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Funded status
|
(2,063
|
)
|
|
(2,093
|
)
|
|
(15,776
|
)
|
|
(16,268
|
)
|
|
(2,285
|
)
|
|
(2,428
|
)
|
||||||
|
Accrued pension cost
|
$
|
(2,063
|
)
|
|
$
|
(2,093
|
)
|
|
$
|
(15,776
|
)
|
|
$
|
(16,268
|
)
|
|
$
|
(2,285
|
)
|
|
$
|
(2,428
|
)
|
|
Assumptions:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Discount rate
|
4.00
|
%
|
|
3.50
|
%
|
|
4.25
|
%
|
|
3.75
|
%
|
|
4.00
|
%
|
|
3.50
|
%
|
||||||
|
Expected return on plan assets
|
6.00
|
%
|
|
6.00
|
%
|
|
6.50
|
%
|
|
6.50
|
%
|
|
—
|
%
|
|
—
|
%
|
||||||
|
|
Chesapeake
Pension Plan |
|
FPU
Pension Plan |
|
Chesapeake
SERP |
||||||||||||||||||||||||||||||
|
For the Years Ended December 31,
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Components of net periodic pension cost:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Interest cost
|
$
|
384
|
|
|
$
|
402
|
|
|
$
|
421
|
|
|
$
|
2,339
|
|
|
$
|
2,482
|
|
|
$
|
2,525
|
|
|
$
|
83
|
|
|
$
|
89
|
|
|
$
|
91
|
|
|
Expected return on assets
|
(542
|
)
|
|
(495
|
)
|
|
(501
|
)
|
|
(3,091
|
)
|
|
(2,779
|
)
|
|
(2,702
|
)
|
|
—
|
|
|
—
|
|
|
|
||||||||||
|
Amortization of actuarial loss
|
343
|
|
|
399
|
|
|
459
|
|
|
404
|
|
|
513
|
|
|
519
|
|
|
101
|
|
|
87
|
|
|
87
|
|
|||||||||
|
Settlement expense
|
—
|
|
|
—
|
|
|
161
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
||||||||||||
|
Net periodic pension cost
(1)
|
185
|
|
|
306
|
|
|
540
|
|
|
(348
|
)
|
|
216
|
|
|
342
|
|
|
184
|
|
|
176
|
|
|
178
|
|
|||||||||
|
Amortization of pre-merger regulatory asset
|
—
|
|
|
—
|
|
|
—
|
|
|
761
|
|
|
761
|
|
|
761
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Total periodic cost
|
$
|
185
|
|
|
$
|
306
|
|
|
$
|
540
|
|
|
$
|
413
|
|
|
$
|
977
|
|
|
$
|
1,103
|
|
|
$
|
184
|
|
|
$
|
176
|
|
|
$
|
178
|
|
|
Assumptions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Discount rate
|
3.50
|
%
|
|
3.75
|
%
|
|
3.75
|
%
|
|
3.75
|
%
|
|
4.00
|
%
|
|
4.00
|
%
|
|
3.50
|
%
|
|
3.75
|
%
|
|
3.75
|
%
|
|||||||||
|
Expected return on plan assets
|
6.00
|
%
|
|
6.00
|
%
|
|
6.00
|
%
|
|
6.50
|
%
|
|
6.50
|
%
|
|
6.50
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|||||||||
|
|
Chesapeake Pension Plan
|
|
FPU Pension Plan
|
||||||||||||||
|
At December 31,
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Asset Category
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Equity securities
|
49.02
|
%
|
|
52.70
|
%
|
|
52.93
|
%
|
|
50.04
|
%
|
|
55.17
|
%
|
|
53.18
|
%
|
|
Debt securities
|
40.98
|
%
|
|
37.79
|
%
|
|
37.64
|
%
|
|
41.06
|
%
|
|
36.56
|
%
|
|
37.74
|
%
|
|
Other
|
10.00
|
%
|
|
9.51
|
%
|
|
9.43
|
%
|
|
8.90
|
%
|
|
8.27
|
%
|
|
9.08
|
%
|
|
Total
|
100.00
|
%
|
|
100.00
|
%
|
|
100.00
|
%
|
|
100.00
|
%
|
|
100.00
|
%
|
|
100.00
|
%
|
|
Asset Allocation Strategy
|
|||||
|
Asset Class
|
Minimum Allocation Percentage
|
|
Maximum Allocation Percentage
|
||
|
Domestic Equities (Large Cap, Mid Cap and Small Cap)
|
14
|
%
|
|
32
|
%
|
|
Foreign Equities (Developed and Emerging Markets)
|
13
|
%
|
|
25
|
%
|
|
Fixed Income (Inflation Bond and Taxable Fixed)
|
26
|
%
|
|
40
|
%
|
|
Alternative Strategies (Long/Short Equity and Hedge Fund of Funds)
|
6
|
%
|
|
14
|
%
|
|
Diversifying Assets (High Yield Fixed Income, Commodities, and Real Estate)
|
7
|
%
|
|
19
|
%
|
|
Cash
|
0
|
%
|
|
5
|
%
|
|
|
Fair Value Measurement Hierarchy
|
||||||||||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||||||||||
|
|
At December 31, 2018
|
|
At December 31, 2017
|
||||||||||||||||||||||||||||
|
Asset Category
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Mutual Funds - Equity securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
U.S. Large Cap
(1)
|
$
|
3,399
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,399
|
|
|
$
|
4,245
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,245
|
|
|
U.S. Mid Cap
(1)
|
1,478
|
|
|
—
|
|
|
—
|
|
|
1,478
|
|
|
1,775
|
|
|
—
|
|
|
—
|
|
|
1,775
|
|
||||||||
|
U.S. Small Cap
(1)
|
670
|
|
|
—
|
|
|
—
|
|
|
670
|
|
|
918
|
|
|
—
|
|
|
—
|
|
|
918
|
|
||||||||
|
International
(2)
|
9,226
|
|
|
—
|
|
|
—
|
|
|
9,226
|
|
|
11,916
|
|
|
—
|
|
|
—
|
|
|
11,916
|
|
||||||||
|
Alternative Strategies
(3)
|
5,726
|
|
|
—
|
|
|
—
|
|
|
5,726
|
|
|
5,528
|
|
|
—
|
|
|
—
|
|
|
5,528
|
|
||||||||
|
|
20,499
|
|
|
—
|
|
|
—
|
|
|
20,499
|
|
|
24,382
|
|
|
—
|
|
|
—
|
|
|
24,382
|
|
||||||||
|
Mutual Funds - Debt securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Fixed income
(4)
|
18,630
|
|
|
—
|
|
|
—
|
|
|
18,630
|
|
|
18,454
|
|
|
—
|
|
|
—
|
|
|
18,454
|
|
||||||||
|
High Yield
(4)
|
2,818
|
|
|
—
|
|
|
—
|
|
|
2,818
|
|
|
2,772
|
|
|
—
|
|
|
—
|
|
|
2,772
|
|
||||||||
|
|
21,448
|
|
|
—
|
|
|
—
|
|
|
21,448
|
|
|
21,226
|
|
|
—
|
|
|
—
|
|
|
21,226
|
|
||||||||
|
Mutual Funds - Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commodities
(5)
|
1,902
|
|
|
—
|
|
|
—
|
|
|
1,902
|
|
|
2,154
|
|
|
—
|
|
|
—
|
|
|
2,154
|
|
||||||||
|
Real Estate
(6)
|
2,216
|
|
|
—
|
|
|
—
|
|
|
2,216
|
|
|
2,300
|
|
|
—
|
|
|
—
|
|
|
2,300
|
|
||||||||
|
Guaranteed deposit
(7)
|
—
|
|
|
—
|
|
|
627
|
|
|
627
|
|
|
—
|
|
|
—
|
|
|
436
|
|
|
436
|
|
||||||||
|
|
4,118
|
|
|
—
|
|
|
627
|
|
|
4,745
|
|
|
4,454
|
|
|
—
|
|
|
436
|
|
|
4,890
|
|
||||||||
|
Total Pension Plan Assets in fair value hierarchy
|
$
|
46,065
|
|
|
$
|
—
|
|
|
$
|
627
|
|
|
46,692
|
|
|
$
|
50,062
|
|
|
$
|
—
|
|
|
$
|
436
|
|
|
50,498
|
|
||
|
Investments measured at net asset value
(8)
|
|
|
|
|
|
|
5,558
|
|
|
|
|
|
|
|
|
7,248
|
|
||||||||||||||
|
Total Pension Plan Assets
|
|
|
|
|
|
|
$
|
52,250
|
|
|
|
|
|
|
|
|
$
|
57,746
|
|
||||||||||||
|
|
For the Year Ended December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
(in thousands)
|
|
|
|
||||
|
Balance, beginning of year
|
$
|
436
|
|
|
$
|
498
|
|
|
Purchases
|
1,674
|
|
|
2,271
|
|
||
|
Transfers in
|
2,375
|
|
|
1,743
|
|
||
|
Disbursements
|
(3,872
|
)
|
|
(4,101
|
)
|
||
|
Investment income
|
14
|
|
|
25
|
|
||
|
Balance, end of year
|
$
|
627
|
|
|
$
|
436
|
|
|
|
Chesapeake
Postretirement Plan |
|
FPU
Medical Plan |
||||||||||||
|
At December 31,
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
||||||||
|
Change in benefit obligation:
|
|
|
|
|
|
|
|
||||||||
|
Benefit obligation — beginning of year
|
$
|
1,128
|
|
|
$
|
1,132
|
|
|
$
|
1,287
|
|
|
$
|
1,349
|
|
|
Interest cost
|
38
|
|
|
41
|
|
|
47
|
|
|
50
|
|
||||
|
Plan participants contributions
|
136
|
|
|
118
|
|
|
41
|
|
|
48
|
|
||||
|
Actuarial loss (gain)
|
(131
|
)
|
|
72
|
|
|
(89
|
)
|
|
(48
|
)
|
||||
|
Benefits paid
|
(169
|
)
|
|
(235
|
)
|
|
(99
|
)
|
|
(112
|
)
|
||||
|
Benefit obligation — end of year
|
1,002
|
|
|
1,128
|
|
|
1,187
|
|
|
1,287
|
|
||||
|
Change in plan assets:
|
|
|
|
|
|
|
|
||||||||
|
Fair value of plan assets — beginning of year
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Employer contributions
(1)
|
33
|
|
|
117
|
|
|
58
|
|
|
64
|
|
||||
|
Plan participants contributions
|
136
|
|
|
118
|
|
|
41
|
|
|
48
|
|
||||
|
Benefits paid
|
(169
|
)
|
|
(235
|
)
|
|
(99
|
)
|
|
(112
|
)
|
||||
|
Fair value of plan assets — end of year
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Reconciliation:
|
|
|
|
|
|
|
|
||||||||
|
Funded status
|
(1,002
|
)
|
|
(1,128
|
)
|
|
(1,187
|
)
|
|
(1,287
|
)
|
||||
|
Accrued postretirement cost
|
$
|
(1,002
|
)
|
|
$
|
(1,128
|
)
|
|
$
|
(1,187
|
)
|
|
$
|
(1,287
|
)
|
|
Assumptions:
|
|
|
|
|
|
|
|
||||||||
|
Discount rate
|
4.00
|
%
|
|
3.50
|
%
|
|
4.25
|
%
|
|
3.75
|
%
|
||||
|
|
Chesapeake
Postretirement Plan |
|
FPU
Medical Plan |
||||||||||||||||||||
|
For the Years Ended December 31,
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Components of net periodic postretirement cost:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest cost
|
$
|
38
|
|
|
$
|
41
|
|
|
$
|
43
|
|
|
$
|
47
|
|
|
$
|
50
|
|
|
$
|
55
|
|
|
Amortization of actuarial loss
|
58
|
|
|
53
|
|
|
64
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Amortization of prior service cost (credit)
|
(77
|
)
|
|
(77
|
)
|
|
(77
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Net periodic cost
|
19
|
|
|
17
|
|
|
30
|
|
|
47
|
|
|
50
|
|
|
55
|
|
||||||
|
Amortization of pre-merger regulatory asset
|
—
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|
8
|
|
|
8
|
|
||||||
|
Total periodic cost
(1)
|
$
|
19
|
|
|
$
|
17
|
|
|
$
|
30
|
|
|
$
|
55
|
|
|
$
|
58
|
|
|
$
|
63
|
|
|
Assumptions
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Discount rate
|
3.50
|
%
|
|
3.75
|
%
|
|
3.75
|
%
|
|
3.75
|
%
|
|
4.00
|
%
|
|
4.00
|
%
|
||||||
|
(in thousands)
|
Chesapeake
Pension
Plan
|
|
FPU
Pension
Plan
|
|
Chesapeake
SERP
|
|
Chesapeake
Postretirement
Plan
|
|
FPU
Medical
Plan
|
|
Total
|
||||||||||||
|
Prior service cost (credit)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(524
|
)
|
|
$
|
—
|
|
|
$
|
(524
|
)
|
|
Net loss (gain)
|
3,865
|
|
|
18,544
|
|
|
559
|
|
|
578
|
|
|
(79
|
)
|
|
23,467
|
|
||||||
|
Total
|
$
|
3,865
|
|
|
$
|
18,544
|
|
|
$
|
559
|
|
|
$
|
54
|
|
|
$
|
(79
|
)
|
|
$
|
22,943
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Accumulated other comprehensive loss (gain) pre-tax
(1)
|
$
|
3,865
|
|
|
$
|
3,523
|
|
|
$
|
559
|
|
|
$
|
54
|
|
|
$
|
(15
|
)
|
|
$
|
7,986
|
|
|
Post-merger regulatory asset
|
—
|
|
|
15,021
|
|
|
—
|
|
|
—
|
|
|
(64
|
)
|
|
14,957
|
|
||||||
|
Subtotal
|
3,865
|
|
|
18,544
|
|
|
559
|
|
|
54
|
|
|
(79
|
)
|
|
22,943
|
|
||||||
|
Pre-merger regulatory asset
|
—
|
|
|
543
|
|
|
—
|
|
|
—
|
|
|
14
|
|
|
557
|
|
||||||
|
Total unrecognized cost
|
$
|
3,865
|
|
|
$
|
19,087
|
|
|
$
|
559
|
|
|
$
|
54
|
|
|
$
|
(65
|
)
|
|
$
|
23,500
|
|
|
|
Chesapeake Pension
Plan
(1)
|
|
FPU Pension
Plan
(1)
|
|
Chesapeake
SERP
(2)
|
|
Chesapeake
Postretirement
Plan
(2)
|
|
FPU
Medical
Plan
(2)
|
||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
||||||||||
|
2019
|
$
|
528
|
|
|
$
|
3,091
|
|
|
$
|
383
|
|
|
$
|
96
|
|
|
$
|
94
|
|
|
2020
|
$
|
529
|
|
|
$
|
3,221
|
|
|
$
|
150
|
|
|
$
|
85
|
|
|
$
|
87
|
|
|
2021
|
$
|
736
|
|
|
$
|
3,299
|
|
|
$
|
148
|
|
|
$
|
82
|
|
|
$
|
91
|
|
|
2022
|
$
|
595
|
|
|
$
|
3,485
|
|
|
$
|
147
|
|
|
$
|
81
|
|
|
$
|
93
|
|
|
2023
|
$
|
1,244
|
|
|
$
|
3,558
|
|
|
$
|
145
|
|
|
$
|
64
|
|
|
$
|
80
|
|
|
Years 2024 through 2028
|
$
|
3,866
|
|
|
$
|
18,570
|
|
|
$
|
744
|
|
|
$
|
275
|
|
|
$
|
402
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
(in thousands)
|
|
|
|
|
|
||||||
|
Awards to non-employee directors
|
$
|
539
|
|
|
$
|
540
|
|
|
$
|
580
|
|
|
Awards to key employees
|
2,871
|
|
|
1,950
|
|
|
1,787
|
|
|||
|
Total compensation expense
|
3,410
|
|
|
2,490
|
|
|
2,367
|
|
|||
|
Less: tax benefit
|
(934
|
)
|
|
(1,003
|
)
|
|
(952
|
)
|
|||
|
Share-based compensation amounts included in net income
|
$
|
2,476
|
|
|
$
|
1,487
|
|
|
$
|
1,415
|
|
|
|
Number of
Shares
|
|
Weighted Average
Fair Value
|
|||
|
Outstanding — December 31, 2016
|
115,091
|
|
|
$
|
51.85
|
|
|
Granted
|
52,355
|
|
|
$
|
63.42
|
|
|
Vested
|
(32,926
|
)
|
|
$
|
38.88
|
|
|
Expired
|
(1,878
|
)
|
|
$
|
39.97
|
|
|
Outstanding — December 31, 2017
|
132,642
|
|
|
$
|
59.31
|
|
|
Granted
|
49,494
|
|
|
$
|
67.76
|
|
|
Vested
|
(29,786
|
)
|
|
$
|
47.39
|
|
|
Vested - Accelerated pursuant to separation agreement
(1)
|
(16,676
|
)
|
|
$
|
75.78
|
|
|
Expired
|
(3,933
|
)
|
|
$
|
49.66
|
|
|
Outstanding — December 31, 2018
|
131,741
|
|
|
$
|
67.24
|
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
(amounts except shares, in thousands)
|
|
|
|
|
|
|
||||||
|
Shares withheld to satisfy tax obligations
|
|
10,436
|
|
|
10,269
|
|
|
12,031
|
|
|||
|
Amounts remitted to tax authorities to satisfy obligations
|
|
$
|
1,210
|
|
|
$
|
692
|
|
|
$
|
770
|
|
|
Tax benefit associated with settlement of share based payments
|
|
$
|
—
|
|
|
$
|
349
|
|
|
285
|
|
|
|
|
|
Regulatory Liabilities related to Excess Accumulated Deferred Income Taxes ("ADIT")
|
|
Status of Customer Rate impact related to 35 percent to 21 percent rate change
|
|
|
Operation and Regulatory Jurisdiction
|
|
Amount (in thousands)
|
Status
|
|
|
|
Eastern Shore (FERC)
|
|
$34,190
|
Will be addressed in Eastern Shore's next rate case filing
|
|
Implemented one-time bill credit (totaling $900,000) in April 2018 - Customer rates adjusted in April, 2018
|
|
Delaware Division (Delaware PSC)
|
|
$13,262
|
In January 2019, PSC approved amortization of ADIT and corresponding customer rate reductions effective March 1, 2019.
|
|
Customer rates to be adjusted March 1, 2019. One-time bill credit to be implemented during the second quarter.
|
|
Maryland Division (Maryland PSC)
|
|
$4,211
|
In May 2018, PSC approved amortization of ADIT and corresponding customer rate reductions commenced
|
|
Implemented one-time bill credit (totaling $365,000) in July 2018 - Customer rates adjusted effective May 1, 2018
|
|
Sandpiper Energy (Maryland PSC)
|
|
$3,815
|
In May 2018, PSC approved amortization of ADIT and corresponding customer rate reductions commenced
|
|
Implemented one-time bill credit (totaling $608,000) in July 2018 - Customer rates adjusted effective May 1, 2018
|
|
Chesapeake Florida Gas Division/Central Florida Gas (Florida PSC)
|
|
$8,471
|
PSC Staff recommendation issued on January 24, 2019; final order was issued on February 25, 2019
|
|
PSC Staff recommendation issued on January 24, 2019; final order was issued on February 25, 2019
|
|
|
|
|
The order states that the net ADIT liability would be amortized and retained by the Company pursuant to the prescribed schedule
|
|
No one-time bill credit or adjustment in rates would be applied; the tax savings arising from the TCJA rate reduction would be retained
|
|
FPU Natural Gas (includes FPU, Fort Meade, and Indiantown) (Florida PSC)
|
|
$19,505
|
PSC Staff recommendation issued on January 24, 2019; final order was issued on February 25, 2019
|
|
PSC Staff recommendation issued on January 24, 2019; final order was issued on February 25, 2019
|
|
|
|
|
The order states that the net ADIT liability would be amortized and retained by the Company pursuant to the prescribed schedule
|
|
No one-time bill credit or adjustment in rates would be applied; the tax savings arising from the TCJA rate reduction would be retained
|
|
FPU Electric (Florida PSC)
|
|
$5,995
|
In January 2019, PSC approved amortization of ADIT through purchased power cost recovery, storm reserve and rates.
|
|
TCJA benefit will flow back to its customers through a combination of reductions to the fuel cost recovery rate, base rates, as well as application to the storm reserve over the next several years
|
|
|
As of December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
(in thousands)
|
|
|
|
||||
|
Regulatory Assets
|
|
|
|
||||
|
Under-recovered purchased fuel and conservation cost recovery
(1)
|
$
|
4,631
|
|
|
$
|
9,869
|
|
|
Under-recovered GRIP revenue
(2)
|
165
|
|
|
164
|
|
||
|
Deferred postretirement benefits
(3)
|
15,517
|
|
|
15,498
|
|
||
|
Deferred conversion and development costs
(1)
|
16,727
|
|
|
11,735
|
|
||
|
Environmental regulatory assets and expenditures
(4)
|
2,731
|
|
|
3,222
|
|
||
|
Acquisition adjustment
(5)
|
33,255
|
|
|
39,992
|
|
||
|
Loss on reacquired debt
(6)
|
942
|
|
|
1,031
|
|
||
|
Other
|
3,250
|
|
|
4,994
|
|
||
|
Total Regulatory Assets
|
$
|
77,218
|
|
|
$
|
86,505
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
Regulatory Liabilities
|
|
|
|
||||
|
Self-insurance
(7)
|
$
|
947
|
|
|
$
|
1,013
|
|
|
Over-recovered purchased fuel and conservation cost recovery
(1)
|
5,443
|
|
|
2,048
|
|
||
|
Over-recovered GRIP revenue
(2)
|
1,563
|
|
|
2,245
|
|
||
|
Storm reserve
(7)
|
677
|
|
|
669
|
|
||
|
Accrued asset removal cost
(8)
|
42,401
|
|
|
40,948
|
|
||
|
Deferred income taxes due to rate change
(9)
|
91,162
|
|
|
98,492
|
|
||
|
Other
|
729
|
|
|
2,048
|
|
||
|
Total Regulatory Liabilities
|
$
|
142,922
|
|
|
$
|
147,463
|
|
|
|
|
|
|
||||
|
MGP Site (Jurisdiction)
|
Status
|
Estimated Cost to Clean Up
(Expect to Recover through Rates)
|
|
West Palm Beach (Florida)
|
Remedial actions approved by Florida Department of Environmental Protection have been implemented on the east parcel of the site. Similar remedial actions expected to be implemented on other remaining portions.
|
Between $4.5 million to $15.4 million, including costs associated with the relocation of FPU’s operations at this site, which is necessary to implement the remedial plan, and any potential costs associated with future redevelopment of the properties.
|
|
Sanford (Florida)
|
In March 2018, the EPA approved a "site-wide ready for anticipated use" status, which is the final step before delisting a site. Construction has been completed and restrictive covenants are in place to ensure protection of human health. The only remaining activity is long-term groundwater monitoring. It is unlikely that FPU will incur any significant future costs associated with the site.
|
FPU's remaining remediation expenses, including attorneys' fees and costs, are anticipated to be less than $10,000.
|
|
Winter Haven (Florida)
|
Remediation is ongoing.
|
Not expected to exceed $425,000, which includes costs of implementing institutional controls at the site.
|
|
Seaford (Delaware)
|
Proposed plan for implementation approved by Delaware Department of Natural Resources and Environmental Control in July 2017. Site assessment is ongoing.
|
$273,000 to $465,000.
|
|
Cambridge (Maryland)
|
Currently in discussions with MDE.
|
Unable to estimate.
|
|
Year
|
|
2019
|
|
2020-2021
|
|
2022-2023
|
|
Beyond 2023
|
|
Total
|
||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Purchase Obligations
|
|
$
|
158,544
|
|
|
$
|
74,970
|
|
|
$
|
42,279
|
|
|
$
|
129,019
|
|
|
$
|
404,812
|
|
|
|
For the Quarters Ended
|
||||||||||||||
|
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
|
||||||||
|
(in thousands except per share amounts)
|
|
|
|
|
|
|
|
||||||||
|
2018
(1)
|
|
|
|
|
|
|
|
||||||||
|
Operating Revenues
|
$
|
239,356
|
|
|
$
|
136,664
|
|
|
$
|
140,279
|
|
|
$
|
201,190
|
|
|
Operating Income
|
$
|
40,406
|
|
|
$
|
13,248
|
|
|
$
|
12,036
|
|
|
$
|
28,930
|
|
|
Net Income
|
$
|
26,855
|
|
|
$
|
6,387
|
|
|
$
|
5,538
|
|
|
$
|
17,801
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
1.64
|
|
|
$
|
0.39
|
|
|
$
|
0.34
|
|
|
$
|
1.09
|
|
|
Diluted
|
$
|
1.64
|
|
|
$
|
0.39
|
|
|
$
|
0.34
|
|
|
$
|
1.08
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
2017
(1)
|
|
|
|
|
|
|
|
||||||||
|
Operating Revenues
|
$
|
185,160
|
|
|
$
|
125,084
|
|
|
$
|
126,936
|
|
|
$
|
180,403
|
|
|
Operating Income
|
$
|
35,099
|
|
|
$
|
14,061
|
|
|
$
|
14,632
|
|
|
$
|
23,628
|
|
|
Net Income
|
$
|
19,144
|
|
|
$
|
6,046
|
|
|
$
|
6,833
|
|
|
$
|
26,101
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
1.17
|
|
|
$
|
0.37
|
|
|
$
|
0.42
|
|
|
$
|
1.60
|
|
|
Diluted
|
$
|
1.17
|
|
|
$
|
0.37
|
|
|
$
|
0.42
|
|
|
$
|
1.59
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
• Exhibit 4.2
|
|
Note Agreement dated October 31, 2008, among Chesapeake Utilities Corporation, as issuer, General American Life Insurance Company and New England Life Insurance Company, relating to the private placement of Chesapeake Utilities Corporation's 5.93% Senior Notes due 2023.†
|
|
|
|
|
|
• Exhibit 4.3
|
|
Note Agreement dated June 29, 2010, among Chesapeake Utilities Corporation, as issuer, Metropolitan Life Insurance Company and New England Life Insurance Company, relating to the private placement of Chesapeake Utilities Corporation’s 5.68% Senior Notes due 2026 and Chesapeake Utilities Corporation’s 6.43% Senior Notes due 2028.†
|
|
|
|
|
|
• Exhibit 4.4
|
|
Note Agreement dated September 5, 2013, among Chesapeake Utilities Corporation, as issuer, and certain note holders, relating to the private placement of Chesapeake Utilities Corporation’s 3.73% Senior Notes due 2028 and Chesapeake Utilities Corporation’s 3.88% Senior Notes due 2029.†
|
|
|
|
|
|
• Exhibit 4.5
|
|
Form of Indenture of Mortgage and Deed of Trust dated September 1, 1942, between Florida Public Utilities Company and the trustee, for the First Mortgage Bonds, is incorporated herein by reference to Exhibit 7-A of Florida Public Utilities Company’s Registration No. 2-6087.
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
• Exhibit 4.8
|
|
Thirteenth Supplemental Indenture dated June 1, 1992, pursuant to which Florida Public Utilities, on May 1, 1992, privately placed $8,000,000 of its 9.08% First Mortgage Bonds due 2022, is incorporated herein by reference to Exhibit 4 to Florida Public Utilities Company’s Quarterly Report on Form 10-Q for the period ended June 30, 1992.
|
|
|
|
|
|
|
||
|
|
|
|
|
• Exhibit 4.10
|
|
First Amendment to Private Shelf Agreement dated September 14, 2018, between Chesapeake Utilities Corporation, as issuer, and PGIM, Inc. (formerly known as Prudential Investment Management, Inc.), and other purchasers that may become party thereto. †
|
|
|
|
|
|
• Exhibit 4.11
|
|
Master Note Agreement dated March 2, 2017, among Chesapeake Utilities Corporation, as issuer, NYL Investors LLC, and other certain note holders that may become party thereto from time to time relating to the private placement of Chesapeake Utilities Corporation’s 3.48% Senior Notes due 2038 and Chesapeake Utilities Corporation’s 3.58% Senior Notes due 2038. †
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
||
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
||
|
• Exhibit 101.INS XBRL Instance Document is filed herewith.
|
||
|
|
||
|
• Exhibit 101.SCH XBRL Taxonomy Extension Schema Document is filed herewith.
|
||
|
|
||
|
• Exhibit 101.CAL XBRL Taxonomy Extension Calculation Linkbase Document is filed herewith.
|
||
|
|
||
|
• Exhibit 101.DEF XBRL Taxonomy Extension Definition Linkbase Document is filed herewith.
|
||
|
|
||
|
• Exhibit 101.LAB XBRL Taxonomy Extension Label Linkbase Document is filed herewith.
|
||
|
|
||
|
• Exhibit 101.PRE XBRL Taxonomy Extension Presentation Linkbase Document is filed herewith.
|
||
|
*
|
Management contract or compensatory plan or agreement.
|
|
†
|
These agreements have not been filed herewith pursuant to Item 601(b)(4)(v) of Regulation S-K under the Securities Act of 1933, as amended. We hereby agree to furnish copies to the SEC upon request.
|
|
|
C
HESAPEAKE
U
TILITIES
C
ORPORATION
|
||
|
|
|
|
|
|
|
By:
|
|
/s/ J
EFFRY
M. H
OUSEHOLDER
|
|
|
|
|
Jeffry M. Householder
|
|
|
|
|
President, Chief Executive Officer and Director
|
|
|
|
|
February 26, 2019
|
|
/s/ J
EFFRY
M. H
OUSEHOLDER
|
|
|
/
S
/ B
ETH
W. C
OOPER
|
|
Jeffry M. Householder
|
|
|
Beth W. Cooper, Executive Vice President,
|
|
President, Chief Executive Officer and Director
|
|
|
Chief Financial Officer,
|
|
February 26, 2019
|
|
|
and Assistant Corporate Secretary
|
|
|
|
|
(Principal Financial and Accounting Officer)
|
|
|
|
|
February 26, 2019
|
|
|
|
|
|
|
/
S
/ J
OHN
R. S
CHIMKAITIS
|
|
|
/
S
/ D
ENNIS
S. H
UDSON
, III
|
|
John R. Schimkaitis
|
|
|
Dennis S. Hudson, III, Director
|
|
Chair of the Board and Director
|
|
|
February 26, 2019
|
|
February 26, 2019
|
|
|
|
|
|
|
|
|
|
/
S
/ E
UGENE
H. B
AYARD
, E
SQ
|
|
|
/
S
/ P
AUL
L. M
ADDOCK
, J
R
.
|
|
Eugene H. Bayard, Esq., Director
|
|
|
Paul L. Maddock, Jr., Director
|
|
February 26, 2019
|
|
|
February 26, 2019
|
|
|
|
|
|
|
/
S
/ T
HOMAS
J. B
RESNAN
|
|
|
/s/ M
ICHAEL
P. M
C
M
ASTERS
|
|
Thomas J. Bresnan, Director
|
|
|
Michael P. McMasters, Director
|
|
February 26, 2019
|
|
|
February 26, 2019
|
|
|
|
|
|
|
/
S
/ R
ONALD
G. F
ORSYTHE
, J
R
.
|
|
|
/
S
/ C
ALVERT
A. M
ORGAN
, JR.
|
|
Dr. Ronald G. Forsythe, Jr., Director
|
|
|
Calvert A. Morgan, Jr., Director
|
|
February 26, 2019
|
|
|
February 26, 2019
|
|
|
|
|
|
|
/
S
/ T
HOMAS
P. H
ILL
, J
R
.
|
|
|
/
S
/ D
IANNA
F. M
ORGAN
|
|
Thomas P. Hill, Jr., Director
|
|
|
Dianna F. Morgan, Director
|
|
February 26, 2019
|
|
|
February 26, 2019
|
|
|
|
|
|
|
|
|
|
Additions
|
|
|
|
|
||||||||||||
|
For the Year Ended December 31,
|
Balance at
Beginning of
Year
|
|
Charged to
Income
|
|
Other
Accounts
(1)
|
|
Deductions
(2)
|
|
Balance at End
of Year
|
||||||||||
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Reserve Deducted From Related Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Reserve for Uncollectible Accounts
|
|
|
|
|
|
|
|
|
|
||||||||||
|
2018
|
$
|
936
|
|
|
$
|
1,157
|
|
|
$
|
136
|
|
|
$
|
(1,121
|
)
|
|
$
|
1,108
|
|
|
2017
|
909
|
|
|
602
|
|
|
337
|
|
|
(912
|
)
|
|
936
|
|
|||||
|
2016
|
909
|
|
|
985
|
|
|
340
|
|
|
(1,325
|
)
|
|
909
|
|
|||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|