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-Q
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
C
HESAPEAKE
U
TILITIES
C
ORPORATION
(Exact name of registrant as specified in its charter)
|
||
|
|
|
|
|
Delaware
|
|
51-0064146
|
|
(State or other jurisdiction
of incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
Large accelerated filer
|
|
x
|
|
Accelerated filer
|
|
¨
|
|
|
|
|
|
|||
|
Non-accelerated filer
|
|
¨
|
|
Smaller reporting company
|
|
¨
|
|
|
|
|
|
|
|
|
|
I
TEM
1.
|
||
|
|
|
|
|
I
TEM
2.
|
||
|
|
|
|
|
I
TEM
3.
|
||
|
|
|
|
|
I
TEM
4.
|
||
|
|
|
|
|
|
|
|
|
I
TEM
1.
|
||
|
|
|
|
|
I
TEM
1
A
.
|
||
|
|
|
|
|
I
TEM
2.
|
||
|
|
|
|
|
I
TEM
3.
|
||
|
|
|
|
|
I
TEM
5.
|
||
|
|
|
|
|
I
TEM
6.
|
||
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
||||||||
|
(in thousands, except shares and per share data)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating Revenues
|
|
|
|
|
|
|
|
|
|
||||||||
|
Regulated Energy
|
|
$
|
69,703
|
|
|
$
|
70,019
|
|
|
$
|
238,353
|
|
|
$
|
226,630
|
|
|
|
Unregulated Energy and other
|
|
57,233
|
|
|
38,329
|
|
|
198,827
|
|
|
130,356
|
|
|
||||
|
Total Operating Revenues
|
|
126,936
|
|
|
108,348
|
|
|
437,180
|
|
|
356,986
|
|
|
||||
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
||||||||
|
Regulated Energy cost of sales
|
|
22,794
|
|
|
24,644
|
|
|
87,206
|
|
|
81,184
|
|
|
||||
|
Unregulated Energy and other cost of sales
|
|
44,066
|
|
|
28,183
|
|
|
145,325
|
|
|
85,142
|
|
|
||||
|
Operations
|
|
29,667
|
|
|
30,126
|
|
|
92,990
|
|
|
85,370
|
|
|
||||
|
Maintenance
|
|
2,737
|
|
|
3,542
|
|
|
9,370
|
|
|
8,925
|
|
|
||||
|
Gain from a settlement
|
|
—
|
|
|
—
|
|
|
(130
|
)
|
|
(130
|
)
|
|
||||
|
Depreciation and amortization
|
|
9,362
|
|
|
8,209
|
|
|
27,267
|
|
|
23,493
|
|
|
||||
|
Other taxes
|
|
4,071
|
|
|
3,488
|
|
|
12,572
|
|
|
10,725
|
|
|
||||
|
Total Operating Expenses
|
|
112,697
|
|
|
98,192
|
|
|
374,600
|
|
|
294,709
|
|
|
||||
|
Operating Income
|
|
14,239
|
|
|
10,156
|
|
|
62,580
|
|
|
62,277
|
|
|
||||
|
Other income (expense), net
|
|
239
|
|
|
(28
|
)
|
|
(643
|
)
|
|
(68
|
)
|
|
||||
|
Interest charges
|
|
3,321
|
|
|
2,722
|
|
|
9,133
|
|
|
7,996
|
|
|
||||
|
Income Before Income Taxes
|
|
11,157
|
|
|
7,406
|
|
|
52,804
|
|
|
54,213
|
|
|
||||
|
Income taxes
|
|
4,324
|
|
|
2,990
|
|
|
20,781
|
|
|
21,401
|
|
|
||||
|
Net Income
|
|
$
|
6,833
|
|
|
$
|
4,416
|
|
|
$
|
32,023
|
|
|
$
|
32,812
|
|
|
|
Weighted Average Common Shares Outstanding:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
16,344,442
|
|
|
15,372,413
|
|
|
16,334,210
|
|
|
15,324,932
|
|
|
||||
|
Diluted
|
|
16,389,635
|
|
|
15,412,783
|
|
|
16,378,633
|
|
|
15,365,955
|
|
|
||||
|
Earnings Per Share of Common Stock:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
0.42
|
|
|
$
|
0.29
|
|
|
$
|
1.96
|
|
|
$
|
2.14
|
|
|
|
Diluted
|
|
$
|
0.42
|
|
|
$
|
0.29
|
|
|
$
|
1.96
|
|
|
$
|
2.14
|
|
|
|
Cash Dividends Declared Per Share of Common Stock
|
|
$
|
0.3250
|
|
|
$
|
0.3050
|
|
|
$
|
0.9550
|
|
|
$
|
0.8975
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
||||||||
|
Net Income
|
|
$
|
6,833
|
|
|
$
|
4,416
|
|
|
$
|
32,023
|
|
|
$
|
32,812
|
|
|
Other Comprehensive (Loss) Income, net of tax:
|
|
|
|
|
|
|
|
|
||||||||
|
Employee Benefits, net of tax:
|
|
|
|
|
|
|
|
|
||||||||
|
Amortization of prior service cost, net of tax of $(8), $(8), $(23) and $(23), respectively
|
|
(11
|
)
|
|
(12
|
)
|
|
(35
|
)
|
|
(37
|
)
|
||||
|
Net gain, net of tax of $69, $66, $212 and $200, respectively
|
|
102
|
|
|
100
|
|
|
297
|
|
|
300
|
|
||||
|
Cash Flow Hedges, net of tax:
|
|
|
|
|
|
|
|
|
||||||||
|
Unrealized (loss)/gain on commodity contract cash flow hedges, net of tax of $(15), $38, $(376) and $360, respectively
|
|
(104
|
)
|
|
51
|
|
|
(643
|
)
|
|
548
|
|
||||
|
Total Other Comprehensive (Loss) Income
|
|
(13
|
)
|
|
139
|
|
|
(381
|
)
|
|
811
|
|
||||
|
Comprehensive Income
|
|
$
|
6,820
|
|
|
$
|
4,555
|
|
|
$
|
31,642
|
|
|
$
|
33,623
|
|
|
Assets
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
(in thousands, except shares and per share data)
|
|
|
|
|
||||
|
Property, Plant and Equipment
|
|
|
|
|
||||
|
Regulated Energy
|
|
$
|
1,050,332
|
|
|
$
|
957,681
|
|
|
Unregulated Energy
|
|
207,331
|
|
|
196,800
|
|
||
|
Other businesses and eliminations
|
|
26,061
|
|
|
21,114
|
|
||
|
Total property, plant and equipment
|
|
1,283,724
|
|
|
1,175,595
|
|
||
|
Less: Accumulated depreciation and amortization
|
|
(267,138
|
)
|
|
(245,207
|
)
|
||
|
Plus: Construction work in progress
|
|
69,053
|
|
|
56,276
|
|
||
|
Net property, plant and equipment
|
|
1,085,639
|
|
|
986,664
|
|
||
|
Current Assets
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
3,386
|
|
|
4,178
|
|
||
|
Accounts receivable (less allowance for uncollectible accounts of $912 and $909, respectively)
|
|
52,775
|
|
|
62,803
|
|
||
|
Accrued revenue
|
|
14,307
|
|
|
16,986
|
|
||
|
Propane inventory, at average cost
|
|
5,226
|
|
|
6,457
|
|
||
|
Other inventory, at average cost
|
|
12,711
|
|
|
4,576
|
|
||
|
Regulatory assets
|
|
9,761
|
|
|
7,694
|
|
||
|
Storage gas prepayments
|
|
6,876
|
|
|
5,484
|
|
||
|
Income taxes receivable
|
|
26,741
|
|
|
22,888
|
|
||
|
Prepaid expenses
|
|
10,899
|
|
|
6,792
|
|
||
|
Derivative assets, at fair value
|
|
1,526
|
|
|
823
|
|
||
|
Other current assets
|
|
4,797
|
|
|
2,470
|
|
||
|
Total current assets
|
|
149,005
|
|
|
141,151
|
|
||
|
Deferred Charges and Other Assets
|
|
|
|
|
||||
|
Goodwill
|
|
21,944
|
|
|
15,070
|
|
||
|
Other intangible assets, net
|
|
4,608
|
|
|
1,843
|
|
||
|
Investments, at fair value
|
|
6,380
|
|
|
4,902
|
|
||
|
Regulatory assets
|
|
75,793
|
|
|
76,803
|
|
||
|
Receivables and other deferred charges
|
|
3,381
|
|
|
2,786
|
|
||
|
Total deferred charges and other assets
|
|
112,106
|
|
|
101,404
|
|
||
|
Total Assets
|
|
$
|
1,346,750
|
|
|
$
|
1,229,219
|
|
|
Capitalization and Liabilities
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
(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 25,000,000 shares)
|
|
7,955
|
|
|
7,935
|
|
||
|
Additional paid-in capital
|
|
252,722
|
|
|
250,967
|
|
||
|
Retained earnings
|
|
208,402
|
|
|
192,062
|
|
||
|
Accumulated other comprehensive loss
|
|
(5,259
|
)
|
|
(4,878
|
)
|
||
|
Deferred compensation obligation
|
|
3,366
|
|
|
2,416
|
|
||
|
Treasury stock
|
|
(3,366
|
)
|
|
(2,416
|
)
|
||
|
Total stockholders’ equity
|
|
463,820
|
|
|
446,086
|
|
||
|
Long-term debt, net of current maturities
|
|
201,248
|
|
|
136,954
|
|
||
|
Total capitalization
|
|
665,068
|
|
|
583,040
|
|
||
|
Current Liabilities
|
|
|
|
|
||||
|
Current portion of long-term debt
|
|
12,136
|
|
|
12,099
|
|
||
|
Short-term borrowing
|
|
203,098
|
|
|
209,871
|
|
||
|
Accounts payable
|
|
53,284
|
|
|
56,935
|
|
||
|
Customer deposits and refunds
|
|
32,493
|
|
|
29,238
|
|
||
|
Accrued interest
|
|
3,361
|
|
|
1,312
|
|
||
|
Dividends payable
|
|
5,312
|
|
|
4,973
|
|
||
|
Accrued compensation
|
|
8,544
|
|
|
10,496
|
|
||
|
Regulatory liabilities
|
|
5,338
|
|
|
1,291
|
|
||
|
Derivative liabilities, at fair value
|
|
1,732
|
|
|
773
|
|
||
|
Other accrued liabilities
|
|
13,972
|
|
|
7,063
|
|
||
|
Total current liabilities
|
|
339,270
|
|
|
334,051
|
|
||
|
Deferred Credits and Other Liabilities
|
|
|
|
|
||||
|
Deferred income taxes
|
|
252,273
|
|
|
222,894
|
|
||
|
Regulatory liabilities
|
|
42,915
|
|
|
43,064
|
|
||
|
Environmental liabilities
|
|
8,382
|
|
|
8,592
|
|
||
|
Other pension and benefit costs
|
|
32,059
|
|
|
32,828
|
|
||
|
Deferred investment tax credits and other liabilities
|
|
6,783
|
|
|
4,750
|
|
||
|
Total deferred credits and other liabilities
|
|
342,412
|
|
|
312,128
|
|
||
|
Environmental and other commitments and contingencies (Note 4 and 5)
|
|
|
|
|
||||
|
Total Capitalization and Liabilities
|
|
$
|
1,346,750
|
|
|
$
|
1,229,219
|
|
|
|
|
Nine Months Ended
|
||||||
|
|
|
September 30,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
(in thousands)
|
|
|
|
|
||||
|
Operating Activities
|
|
|
|
|
||||
|
Net income
|
|
$
|
32,023
|
|
|
$
|
32,812
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
||||
|
Depreciation and amortization
|
|
27,267
|
|
|
23,493
|
|
||
|
Depreciation and accretion included in other costs
|
|
5,989
|
|
|
5,357
|
|
||
|
Deferred income taxes
|
|
29,520
|
|
|
12,004
|
|
||
|
Realized gain on commodity contracts/sale of assets/investments
|
|
(2,817
|
)
|
|
(405
|
)
|
||
|
Unrealized gain on investments/commodity contracts
|
|
(695
|
)
|
|
(243
|
)
|
||
|
Employee benefits and compensation
|
|
1,212
|
|
|
1,217
|
|
||
|
Share-based compensation
|
|
1,608
|
|
|
1,887
|
|
||
|
Other, net
|
|
(39
|
)
|
|
42
|
|
||
|
Changes in assets and liabilities:
|
|
|
|
|
||||
|
Accounts receivable and accrued revenue
|
|
12,912
|
|
|
(3,835
|
)
|
||
|
Propane inventory, storage gas and other inventory
|
|
(8,256
|
)
|
|
(2,179
|
)
|
||
|
Regulatory assets/liabilities, net
|
|
927
|
|
|
(3,326
|
)
|
||
|
Prepaid expenses and other current assets
|
|
(2,860
|
)
|
|
485
|
|
||
|
Accounts payable and other accrued liabilities
|
|
4,515
|
|
|
7,187
|
|
||
|
Income taxes (payable) receivable
|
|
(3,810
|
)
|
|
14,897
|
|
||
|
Customer deposits and refunds
|
|
3,255
|
|
|
(314
|
)
|
||
|
Accrued compensation
|
|
(2,030
|
)
|
|
(2,293
|
)
|
||
|
Other assets and liabilities, net
|
|
(349
|
)
|
|
(1,053
|
)
|
||
|
Net cash provided by operating activities
|
|
98,372
|
|
|
85,733
|
|
||
|
Investing Activities
|
|
|
|
|
||||
|
Property, plant and equipment expenditures
|
|
(130,137
|
)
|
|
(109,589
|
)
|
||
|
Proceeds from sales of assets
|
|
601
|
|
|
119
|
|
||
|
Acquisitions, net of cash acquired
|
|
(11,707
|
)
|
|
—
|
|
||
|
Environmental expenditures
|
|
(210
|
)
|
|
(260
|
)
|
||
|
Net cash used in investing activities
|
|
(141,453
|
)
|
|
(109,730
|
)
|
||
|
Financing Activities
|
|
|
|
|
||||
|
Common stock dividends
|
|
(14,780
|
)
|
|
(12,964
|
)
|
||
|
Issuance of stock for Dividend Reinvestment Plan
|
|
254
|
|
|
600
|
|
||
|
Stock issuance
|
|
(10
|
)
|
|
57,306
|
|
||
|
Tax withholding payments related to net settled stock compensation
|
|
(692
|
)
|
|
(770
|
)
|
||
|
Change in cash overdrafts due to outstanding checks
|
|
(3,013
|
)
|
|
2,466
|
|
||
|
Net repayment under line of credit agreements
|
|
(3,760
|
)
|
|
(21,379
|
)
|
||
|
Proceeds from issuance of long-term debt
|
|
69,800
|
|
|
—
|
|
||
|
Repayment of long-term debt and capital lease obligation
|
|
(5,510
|
)
|
|
(2,581
|
)
|
||
|
Net cash provided by financing activities
|
|
42,289
|
|
|
22,678
|
|
||
|
Net Decrease in Cash and Cash Equivalents
|
|
(792
|
)
|
|
(1,319
|
)
|
||
|
Cash and Cash Equivalents—Beginning of Period
|
|
4,178
|
|
|
2,855
|
|
||
|
Cash and Cash Equivalents—End of Period
|
|
$
|
3,386
|
|
|
$
|
1,536
|
|
|
|
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
(2)
|
|||||||||||||||
|
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 income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
962
|
|
|
—
|
|
|
—
|
|
|
962
|
|
|||||||
|
Dividend 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
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
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
|
—
|
|
|
—
|
|
|
—
|
|
|
32,023
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
32,023
|
|
|||||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(381
|
)
|
|
—
|
|
|
—
|
|
|
(381
|
)
|
|||||||
|
Dividend declared ($0.9550 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,683
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,683
|
)
|
|||||||
|
Dividend reinvestment plan
|
10,771
|
|
|
5
|
|
|
731
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
736
|
|
|||||||
|
Stock issuance
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|||||||
|
Share-based compensation and tax benefit
(4)
(5)
|
30,172
|
|
|
15
|
|
|
1,034
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,049
|
|
|||||||
|
Treasury stock activities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
950
|
|
|
(950
|
)
|
|
—
|
|
|||||||
|
Balance at September 30, 2017
|
16,344,442
|
|
|
$
|
7,955
|
|
|
$
|
252,722
|
|
|
$
|
208,402
|
|
|
$
|
(5,259
|
)
|
|
$
|
3,366
|
|
|
$
|
(3,366
|
)
|
|
$
|
463,820
|
|
|
(1)
|
2,000,000
shares of preferred stock at
$0.01
par value have been authorized. None has been issued or is outstanding; accordingly, no information has been included in the statements of stockholders’ equity.
|
|
(2)
|
Includes
90,588
and
76,745
shares at
September 30, 2017
and
December 31, 2016
, respectively, held in a Rabbi Trust related to our Deferred Compensation Plan.
|
|
(3)
|
On September 22, 2016, we completed a public offering of
960,488
shares of our common stock at a price per share of
$62.26
. The net proceeds from the sale of common stock, after deducting underwriting commissions and expenses, were approximately
$57.4 million
.
|
|
(4)
|
Includes amounts for shares issued for Directors’ compensation.
|
|
(5)
|
The shares issued under the SICP are net of shares withheld for employee taxes.
For the nine months ended September 30, 2017
, and for the year ended
December 31, 2016
, we withheld
10,269
and
12,031
shares, respectively, for taxes.
|
|
2.
|
Calculation of Earnings Per Share
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
(in thousands, except shares and per share data)
|
|
|
|
|
|
|
|
|
||||||||
|
Calculation of Basic Earnings Per Share:
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net Income
|
|
$
|
6,833
|
|
|
$
|
4,416
|
|
|
$
|
32,023
|
|
|
$
|
32,812
|
|
|
Weighted average shares outstanding
|
|
16,344,442
|
|
|
15,372,413
|
|
|
16,334,210
|
|
|
15,324,932
|
|
||||
|
Basic Earnings Per Share
|
|
$
|
0.42
|
|
|
$
|
0.29
|
|
|
$
|
1.96
|
|
|
$
|
2.14
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Calculation of Diluted Earnings Per Share:
|
|
|
|
|
|
|
|
|
||||||||
|
Reconciliation of Numerator:
|
|
|
|
|
|
|
|
|
||||||||
|
Net Income
|
|
$
|
6,833
|
|
|
$
|
4,416
|
|
|
$
|
32,023
|
|
|
$
|
32,812
|
|
|
Reconciliation of Denominator:
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted shares outstanding—Basic
|
|
16,344,442
|
|
|
15,372,413
|
|
|
16,334,210
|
|
|
15,324,932
|
|
||||
|
Effect of dilutive securities—Share-based compensation
|
|
45,193
|
|
|
40,370
|
|
|
44,423
|
|
|
41,023
|
|
||||
|
Adjusted denominator—Diluted
|
|
16,389,635
|
|
|
15,412,783
|
|
|
16,378,633
|
|
|
15,365,955
|
|
||||
|
Diluted Earnings Per Share
|
|
$
|
0.42
|
|
|
$
|
0.29
|
|
|
$
|
1.96
|
|
|
$
|
2.14
|
|
|
3.
|
Rates and Other Regulatory Activities
|
|
Jurisdiction
|
MGP Site
|
Status
|
Cost to Clean up
|
Recovery through Rates
|
|
Florida
|
West Palm Beach
|
Remedial actions approved by FDEP 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
|
Yes
|
|
Florida
|
Sanford
|
In January 2007, FPU and the Sanford group signed a Third Participation Agreement. FPU's share of remediation costs under the Third Participation Agreement is set at five percent of a maximum of $13.0 million, or $650,000, which has been paid to an escrow account.
The EPA issued a preliminary close-out report in December 2014. Groundwater monitoring and statutory five-year reviews to ensure performance of the approved remedy will continue on this site.
|
FPU's remaining remediation expenses, including attorneys' fees and costs, are estimated to be approximately $24,000
|
Yes
|
|
Florida
|
Winter Haven
|
Remediation is ongoing.
|
Not expected to exceed $425,000, which includes costs of implementing institutional controls at the site
|
Yes
|
|
Delaware
|
Seaford
|
Proposed plan for implementation approved by DNREC in July 2017.
|
$273,000 to $465,000
|
Yes
|
|
Maryland
|
Cambridge
|
Currently in discussions with MDE
|
Unable to estimate
|
N/A
|
|
5.
|
Other Commitments and Contingencies
|
|
6.
|
Segment Information
|
|
•
|
Regulated Energy
. The Regulated Energy segment includes 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.
The Unregulated Energy segment includes propane distribution as well as natural gas marketing, gathering, processing, transportation and supply. These operations are unregulated as to their rates and services. Effective June 2016, this segment includes electricity and steam generation through Eight Flags' CHP plant. Through March 2017, this segment also included the operations of Xeron, our propane and crude oil trading subsidiary that began winding down operations at the end of the first quarter of 2017.
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
||||||||
|
Operating Revenues, Unaffiliated Customers
|
|
|
|
|
|
|
|
|
||||||||
|
Regulated Energy segment
|
|
$
|
67,257
|
|
|
$
|
68,899
|
|
|
$
|
232,519
|
|
|
$
|
224,382
|
|
|
Unregulated Energy segment and other businesses
|
|
59,679
|
|
|
39,449
|
|
|
204,661
|
|
|
132,604
|
|
||||
|
Total operating revenues, unaffiliated customers
|
|
$
|
126,936
|
|
|
$
|
108,348
|
|
|
$
|
437,180
|
|
|
$
|
356,986
|
|
|
Intersegment Revenues
(1)
|
|
|
|
|
|
|
|
|
||||||||
|
Regulated Energy segment
|
|
$
|
2,446
|
|
|
$
|
1,120
|
|
|
$
|
5,834
|
|
|
$
|
2,248
|
|
|
Unregulated Energy segment
|
|
5,009
|
|
|
2,593
|
|
|
15,801
|
|
|
3,759
|
|
||||
|
Other businesses
|
|
194
|
|
|
240
|
|
|
581
|
|
|
705
|
|
||||
|
Total intersegment revenues
|
|
$
|
7,649
|
|
|
$
|
3,953
|
|
|
$
|
22,216
|
|
|
$
|
6,712
|
|
|
Operating Income
|
|
|
|
|
|
|
|
|
||||||||
|
Regulated Energy segment
|
|
$
|
15,168
|
|
|
$
|
13,115
|
|
|
$
|
51,915
|
|
|
$
|
52,660
|
|
|
Unregulated Energy segment
|
|
(989
|
)
|
|
(3,080
|
)
|
|
10,504
|
|
|
9,267
|
|
||||
|
Other businesses and eliminations
|
|
60
|
|
|
121
|
|
|
161
|
|
|
350
|
|
||||
|
Total operating income
|
|
14,239
|
|
|
10,156
|
|
|
62,580
|
|
|
62,277
|
|
||||
|
Other income (expense), net
|
|
239
|
|
|
(28
|
)
|
|
(643
|
)
|
|
(68
|
)
|
||||
|
Interest charges
|
|
3,321
|
|
|
2,722
|
|
|
9,133
|
|
|
7,996
|
|
||||
|
Income before Income Taxes
|
|
11,157
|
|
|
7,406
|
|
|
52,804
|
|
|
54,213
|
|
||||
|
Income taxes
|
|
4,324
|
|
|
2,990
|
|
|
20,781
|
|
|
21,401
|
|
||||
|
Net Income
|
|
$
|
6,833
|
|
|
$
|
4,416
|
|
|
$
|
32,023
|
|
|
$
|
32,812
|
|
|
(1)
|
All significant intersegment revenues are billed at market rates and have been eliminated from consolidated operating revenues.
|
|
(in thousands)
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Identifiable Assets
|
|
|
|
|
||||
|
Regulated Energy segment
|
|
$
|
1,084,961
|
|
|
$
|
986,752
|
|
|
Unregulated Energy segment
|
|
233,785
|
|
|
226,368
|
|
||
|
Other businesses and eliminations
|
|
28,004
|
|
|
16,099
|
|
||
|
Total identifiable assets
|
|
$
|
1,346,750
|
|
|
$
|
1,229,219
|
|
|
7.
|
Stockholder's Equity
|
|
|
|
Defined Benefit
|
|
Commodity
|
|
|
||||||
|
|
|
Pension and
|
|
Contracts
|
|
|
||||||
|
|
|
Postretirement
|
|
Cash Flow
|
|
|
||||||
|
|
|
Plan Items
|
|
Hedges
|
|
Total
|
||||||
|
(in thousands)
|
|
|
|
|
|
|
||||||
|
As of December 31, 2016
|
|
$
|
(5,360
|
)
|
|
$
|
482
|
|
|
$
|
(4,878
|
)
|
|
Other comprehensive income/(loss) before reclassifications
|
|
(9
|
)
|
|
322
|
|
|
313
|
|
|||
|
Amounts reclassified from accumulated other comprehensive income/(loss)
|
|
271
|
|
|
(965
|
)
|
|
(694
|
)
|
|||
|
Net current-period other comprehensive income/(loss)
|
|
262
|
|
|
(643
|
)
|
|
(381
|
)
|
|||
|
As of September 30, 2017
|
|
$
|
(5,098
|
)
|
|
$
|
(161
|
)
|
|
$
|
(5,259
|
)
|
|
|
|
Defined Benefit
|
|
Commodity
|
|
|
||||||
|
|
|
Pension and
|
|
Contracts
|
|
|
||||||
|
|
|
Postretirement
|
|
Cash Flow
|
|
|
||||||
|
|
|
Plan Items
|
|
Hedges
|
|
Total
|
||||||
|
(in thousands)
|
|
|
|
|
|
|
||||||
|
As of December 31, 2015
|
|
$
|
(5,580
|
)
|
|
$
|
(260
|
)
|
|
$
|
(5,840
|
)
|
|
Other comprehensive income before reclassifications
|
|
—
|
|
|
641
|
|
|
641
|
|
|||
|
Amounts reclassified from accumulated other comprehensive income/(loss)
|
|
263
|
|
|
(93
|
)
|
|
170
|
|
|||
|
Net prior-period other comprehensive income
|
|
263
|
|
|
548
|
|
|
811
|
|
|||
|
As of September 30, 2016
|
|
$
|
(5,317
|
)
|
|
$
|
288
|
|
|
$
|
(5,029
|
)
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
||||||||
|
Amortization of defined benefit pension and postretirement plan items:
|
|
|
|
|
|
|
|
|
||||||||
|
Prior service credit
(1)
|
|
$
|
19
|
|
|
$
|
20
|
|
|
$
|
58
|
|
|
$
|
60
|
|
|
Net loss
(1)
|
|
(171
|
)
|
|
(166
|
)
|
|
(509
|
)
|
|
(500
|
)
|
||||
|
Total before income taxes
|
|
(152
|
)
|
|
(146
|
)
|
|
(451
|
)
|
|
(440
|
)
|
||||
|
Income tax benefit
|
|
61
|
|
|
58
|
|
|
180
|
|
|
177
|
|
||||
|
Net of tax
|
|
$
|
(91
|
)
|
|
$
|
(88
|
)
|
|
$
|
(271
|
)
|
|
$
|
(263
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gains and losses on commodity contracts cash flow hedges
|
|
|
|
|
|
|
|
|
||||||||
|
Propane swap agreements
(2)
|
|
$
|
198
|
|
|
$
|
—
|
|
|
$
|
663
|
|
|
$
|
(322
|
)
|
|
Natural gas swaps
(2)
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
|
Natural gas futures
(2)
|
|
(852
|
)
|
|
105
|
|
|
929
|
|
|
464
|
|
||||
|
Total before income taxes
|
|
(653
|
)
|
|
105
|
|
|
1,593
|
|
|
142
|
|
||||
|
Income tax benefit (expense)
|
|
248
|
|
|
(41
|
)
|
|
(628
|
)
|
|
(49
|
)
|
||||
|
Net of tax
|
|
(405
|
)
|
|
64
|
|
|
965
|
|
|
93
|
|
||||
|
Total reclassifications for the period
|
|
$
|
(496
|
)
|
|
$
|
(24
|
)
|
|
$
|
694
|
|
|
$
|
(170
|
)
|
|
8.
|
Employee Benefit Plans
|
|
|
|
Chesapeake
Pension Plan |
|
FPU
Pension Plan |
|
Chesapeake SERP
|
|
Chesapeake
Postretirement Plan |
|
FPU
Medical Plan |
||||||||||||||||||||||||||||||
|
For the Three Months Ended September 30,
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||||||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Interest cost
|
|
$
|
103
|
|
|
$
|
105
|
|
|
$
|
623
|
|
|
$
|
635
|
|
|
$
|
22
|
|
|
$
|
23
|
|
|
$
|
11
|
|
|
$
|
11
|
|
|
$
|
13
|
|
|
$
|
14
|
|
|
Expected return on plan assets
|
|
(127
|
)
|
|
(131
|
)
|
|
(699
|
)
|
|
(625
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
|
Amortization of prior service credit
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(19
|
)
|
|
(20
|
)
|
|
—
|
|
|
—
|
|
||||||||||
|
Amortization of net loss
|
|
107
|
|
|
103
|
|
|
131
|
|
|
133
|
|
|
22
|
|
|
22
|
|
|
17
|
|
|
16
|
|
|
—
|
|
|
—
|
|
||||||||||
|
Net periodic cost (benefit)
|
|
83
|
|
|
77
|
|
|
55
|
|
|
143
|
|
|
44
|
|
|
45
|
|
|
9
|
|
|
7
|
|
|
13
|
|
|
14
|
|
||||||||||
|
Amortization of pre-merger regulatory asset
|
|
—
|
|
|
—
|
|
|
191
|
|
|
191
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
2
|
|
||||||||||
|
Total periodic cost
|
|
$
|
83
|
|
|
$
|
77
|
|
|
$
|
246
|
|
|
$
|
334
|
|
|
$
|
44
|
|
|
$
|
45
|
|
|
$
|
9
|
|
|
$
|
7
|
|
|
$
|
15
|
|
|
$
|
16
|
|
|
|
|
Chesapeake
Pension Plan
|
|
FPU
Pension Plan
|
|
Chesapeake SERP
|
|
Chesapeake
Postretirement
Plan
|
|
FPU
Medical
Plan
|
||||||||||||||||||||||||||||||
|
For the Nine Months Ended September 30,
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||||||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
Interest cost
|
|
$
|
309
|
|
|
$
|
315
|
|
|
$
|
1,870
|
|
|
$
|
1,894
|
|
|
$
|
66
|
|
|
$
|
68
|
|
|
$
|
31
|
|
|
$
|
32
|
|
|
$
|
38
|
|
|
$
|
41
|
|
|
Expected return on plan assets
|
|
(381
|
)
|
|
(392
|
)
|
|
(2,098
|
)
|
|
(2,027
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
|
Amortization of prior service credit
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(58
|
)
|
|
(60
|
)
|
|
—
|
|
|
—
|
|
||||||||||
|
Amortization of net loss
|
|
319
|
|
|
309
|
|
|
392
|
|
|
389
|
|
|
65
|
|
|
66
|
|
|
50
|
|
|
51
|
|
|
—
|
|
|
—
|
|
||||||||||
|
Net periodic cost (benefit)
|
|
247
|
|
|
232
|
|
|
164
|
|
|
256
|
|
|
131
|
|
|
134
|
|
|
23
|
|
|
23
|
|
|
38
|
|
|
41
|
|
||||||||||
|
Amortization of pre-merger regulatory asset
|
|
—
|
|
|
—
|
|
|
571
|
|
|
571
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
6
|
|
||||||||||
|
Total periodic cost
|
|
$
|
247
|
|
|
$
|
232
|
|
|
$
|
735
|
|
|
$
|
827
|
|
|
$
|
131
|
|
|
$
|
134
|
|
|
$
|
23
|
|
|
$
|
23
|
|
|
$
|
44
|
|
|
$
|
47
|
|
|
For the Three Months Ended September 30, 2017
|
|
Chesapeake
Pension Plan |
|
FPU
Pension Plan |
|
Chesapeake SERP
|
|
Chesapeake
Postretirement Plan |
|
FPU
Medical Plan |
|
Total
|
||||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Prior service credit
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(19
|
)
|
|
$
|
—
|
|
|
$
|
(19
|
)
|
|
Net loss
|
|
107
|
|
|
131
|
|
|
22
|
|
|
17
|
|
|
—
|
|
|
277
|
|
||||||
|
Total recognized in net periodic benefit cost
|
|
107
|
|
|
131
|
|
|
22
|
|
|
(2
|
)
|
|
—
|
|
|
258
|
|
||||||
|
Recognized from accumulated other comprehensive loss
(1)
|
|
107
|
|
|
25
|
|
|
22
|
|
|
(2
|
)
|
|
—
|
|
|
152
|
|
||||||
|
Recognized from regulatory asset
|
|
—
|
|
|
106
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
106
|
|
||||||
|
Total
|
|
$
|
107
|
|
|
$
|
131
|
|
|
$
|
22
|
|
|
$
|
(2
|
)
|
|
$
|
—
|
|
|
$
|
258
|
|
|
For the Three Months Ended September 30, 2016
|
|
Chesapeake
Pension Plan |
|
FPU
Pension Plan |
|
Chesapeake SERP
|
|
Chesapeake
Postretirement Plan |
|
FPU
Medical Plan |
|
Total
|
||||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Prior service credit
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(20
|
)
|
|
$
|
—
|
|
|
$
|
(20
|
)
|
|
Net loss
|
|
103
|
|
|
133
|
|
|
22
|
|
|
16
|
|
|
—
|
|
|
274
|
|
||||||
|
Total recognized in net periodic benefit cost
|
|
103
|
|
|
133
|
|
|
22
|
|
|
(4
|
)
|
|
—
|
|
|
254
|
|
||||||
|
Recognized from accumulated other comprehensive loss
(1)
|
|
103
|
|
|
25
|
|
|
22
|
|
|
(4
|
)
|
|
—
|
|
|
146
|
|
||||||
|
Recognized from regulatory asset
|
|
—
|
|
|
108
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
108
|
|
||||||
|
Total
|
|
$
|
103
|
|
|
$
|
133
|
|
|
$
|
22
|
|
|
$
|
(4
|
)
|
|
$
|
—
|
|
|
$
|
254
|
|
|
For the Nine Months Ended September 30, 2017
|
|
Chesapeake
Pension
Plan
|
|
FPU
Pension
Plan
|
|
Chesapeake SERP
|
|
Chesapeake
Postretirement
Plan
|
|
FPU
Medical
Plan
|
|
Total
|
||||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Prior service credit
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(58
|
)
|
|
$
|
—
|
|
|
$
|
(58
|
)
|
|
Net loss
|
|
319
|
|
|
392
|
|
|
65
|
|
|
50
|
|
|
—
|
|
|
826
|
|
||||||
|
Total recognized in net periodic benefit cost
|
|
319
|
|
|
392
|
|
|
65
|
|
|
(8
|
)
|
|
—
|
|
|
768
|
|
||||||
|
Recognized from accumulated other comprehensive loss
(1)
|
|
319
|
|
|
75
|
|
|
65
|
|
|
(8
|
)
|
|
—
|
|
|
451
|
|
||||||
|
Recognized from regulatory asset
|
|
—
|
|
|
317
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
317
|
|
||||||
|
Total
|
|
$
|
319
|
|
|
$
|
392
|
|
|
$
|
65
|
|
|
$
|
(8
|
)
|
|
$
|
—
|
|
|
$
|
768
|
|
|
For the Nine Months Ended September 30, 2016
|
|
Chesapeake
Pension
Plan
|
|
FPU
Pension
Plan
|
|
Chesapeake SERP
|
|
Chesapeake
Postretirement
Plan
|
|
FPU
Medical
Plan
|
|
Total
|
||||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Prior service credit
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(60
|
)
|
|
$
|
—
|
|
|
$
|
(60
|
)
|
|
Net loss
|
|
309
|
|
|
389
|
|
|
66
|
|
|
51
|
|
|
—
|
|
|
815
|
|
||||||
|
Total recognized in net periodic benefit cost
|
|
309
|
|
|
389
|
|
|
66
|
|
|
(9
|
)
|
|
—
|
|
|
755
|
|
||||||
|
Recognized from accumulated other comprehensive loss
(1)
|
|
309
|
|
|
74
|
|
|
66
|
|
|
(9
|
)
|
|
—
|
|
|
440
|
|
||||||
|
Recognized from regulatory asset
|
|
—
|
|
|
315
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
315
|
|
||||||
|
Total
|
|
$
|
309
|
|
|
$
|
389
|
|
|
$
|
66
|
|
|
$
|
(9
|
)
|
|
$
|
—
|
|
|
$
|
755
|
|
|
9.
|
Investments
|
|
(in thousands)
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
Rabbi trust (associated with the Deferred Compensation Plan)
|
$
|
6,358
|
|
|
$
|
4,881
|
|
|
Investments in equity securities
|
22
|
|
|
21
|
|
||
|
Total
|
$
|
6,380
|
|
|
4,902
|
|
|
|
10.
|
Share-Based Compensation
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
||||||||
|
Awards to non-employee directors
|
|
$
|
134
|
|
|
$
|
135
|
|
|
$
|
406
|
|
|
$
|
445
|
|
|
Awards to key employees
|
|
662
|
|
|
488
|
|
|
1,202
|
|
|
1,442
|
|
||||
|
Total compensation expense
|
|
796
|
|
|
623
|
|
|
1,608
|
|
|
1,887
|
|
||||
|
Less: tax benefit
|
|
(320
|
)
|
|
(251
|
)
|
|
(647
|
)
|
|
(760
|
)
|
||||
|
Share-based compensation amounts included in net income
|
|
$
|
476
|
|
|
$
|
372
|
|
|
$
|
961
|
|
|
$
|
1,127
|
|
|
|
|
Number of Shares
|
|
Weighted Average
Fair Value
|
|||
|
Outstanding— December 31, 2016
|
|
—
|
|
|
$
|
—
|
|
|
Granted
|
|
7,515
|
|
|
$
|
71.80
|
|
|
Vested
|
|
(7,515
|
)
|
|
$
|
71.80
|
|
|
Outstanding— September 30, 2017
|
|
—
|
|
|
$
|
—
|
|
|
|
|
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— September 30, 2017
|
|
132,642
|
|
|
$
|
52.42
|
|
|
11.
|
Derivative Instruments
|
|
|
|
|
||||||||
|
|
|
|
|
Fair Value As Of
|
||||||
|
(in thousands)
|
|
Balance Sheet Location
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Derivatives not designated as hedging instruments
|
|
|
|
|
|
|
||||
|
Propane swap agreements
|
|
Derivative assets, at fair value
|
|
$
|
15
|
|
|
$
|
8
|
|
|
Put options
|
|
Derivative assets, at fair value
|
|
—
|
|
|
9
|
|
||
|
Natural gas swap contracts
|
|
Derivative assets, at fair value
|
|
1
|
|
|
—
|
|
||
|
Derivatives designated as cash flow hedges
|
|
|
|
|
|
|
||||
|
Natural gas futures contracts
|
|
Derivative assets, at fair value
|
|
—
|
|
|
113
|
|
||
|
Propane swap agreements
|
|
Derivative assets, at fair value
|
|
1,510
|
|
|
693
|
|
||
|
Total asset derivatives
|
|
|
|
$
|
1,526
|
|
|
$
|
823
|
|
|
|
|
Liability Derivatives
|
||||||||
|
|
|
|
|
Fair Value As Of
|
||||||
|
(in thousands)
|
|
Balance Sheet Location
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Derivatives not designated as hedging instruments
|
|
|
|
|
|
|
||||
|
Natural gas futures contracts
|
|
Derivative liabilities, at fair value
|
|
$
|
13
|
|
|
$773
|
||
|
Derivatives designated as cash flow hedges
|
|
|
|
|
|
|
||||
|
Natural gas swap contracts
|
|
Derivative liabilities, at fair value
|
|
412
|
|
|
—
|
|
||
|
Natural gas futures contracts
|
|
Derivative liabilities, at fair value
|
|
1,307
|
|
|
—
|
|
||
|
Total liability derivatives
|
|
|
|
$
|
1,732
|
|
|
$
|
773
|
|
|
|
|
|
|
Amount of Gain (Loss) on Derivatives:
|
||||||||||||||
|
|
|
Location of Gain
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
(in thousands)
|
|
(Loss) on Derivatives
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Derivatives not designated as hedging instruments
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Realized gain on forward contracts and options
(1)
|
|
Revenue
|
|
$
|
—
|
|
|
$
|
(231
|
)
|
|
$
|
112
|
|
|
$
|
44
|
|
|
Unrealized gain (loss) on forward contracts
(1)
|
|
Revenue
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
||||
|
Natural gas futures contracts
|
|
Cost of sales
|
|
286
|
|
|
205
|
|
|
907
|
|
|
205
|
|
||||
|
Propane swap agreements
|
|
Cost of sales
|
|
15
|
|
|
—
|
|
|
11
|
|
|
—
|
|
||||
|
Natural gas swap contracts
|
|
Cost of sales
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
|
Derivatives designated as fair value hedges
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Put /Call option
(2)
|
|
Cost of sales
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
73
|
|
||||
|
Natural gas futures contracts
|
|
Natural gas inventory
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(233
|
)
|
||||
|
Derivatives designated as cash flow hedges
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Propane swap agreements
|
|
Cost of sales
|
|
198
|
|
|
—
|
|
|
663
|
|
|
(364
|
)
|
||||
|
Propane swap agreements
|
|
Other comprehensive income
|
|
1,590
|
|
|
213
|
|
|
814
|
|
|
559
|
|
||||
|
Natural gas futures contracts
|
|
Cost of sales
|
|
(852
|
)
|
|
105
|
|
|
929
|
|
|
464
|
|
||||
|
Natural gas futures contracts
|
|
Other comprehensive income (loss)
|
|
(1,296
|
)
|
|
(123
|
)
|
|
(1,420
|
)
|
|
349
|
|
||||
|
Natural gas swap agreements
|
|
Cost of sales
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
|
Natural gas swap agreements
|
|
Other comprehensive loss
|
|
(413
|
)
|
|
—
|
|
|
(413
|
)
|
|
—
|
|
||||
|
Total
|
|
|
|
$
|
(470
|
)
|
|
$
|
167
|
|
|
$
|
1,596
|
|
|
$
|
1,097
|
|
|
(1)
|
All of the realized and unrealized gain (loss) on forward contracts represents the effect of trading activities on our condensed consolidated statements of income.
|
|
(2)
|
As a fair value hedge with no ineffective portion, the unrealized gains and losses associated with this call option are recorded in cost of sales, offset by the corresponding change in the value of propane inventory (hedged item), which is also recorded in cost of sales. The amounts in cost of sales offset to zero, and the unrealized gains and losses of this put option effectively changed the value of propane inventory on the condensed consolidated balance sheets.
|
|
12.
|
Fair Value of Financial Instruments
|
|
|
|
|
|
Fair Value Measurements Using:
|
||||||||||||
|
As of September 30, 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
|
|
642
|
|
|
—
|
|
|
—
|
|
|
642
|
|
||||
|
Investments—mutual funds and other
|
|
5,716
|
|
|
5,716
|
|
|
—
|
|
|
—
|
|
||||
|
Total investments
|
|
6,380
|
|
|
5,738
|
|
|
—
|
|
|
642
|
|
||||
|
Derivative assets
|
|
1,526
|
|
|
—
|
|
|
1,526
|
|
|
—
|
|
||||
|
Total assets
|
|
$
|
7,906
|
|
|
$
|
5,738
|
|
|
$
|
1,526
|
|
|
$
|
642
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative liabilities
|
|
$
|
1,732
|
|
|
$
|
—
|
|
|
$
|
1,732
|
|
|
$
|
—
|
|
|
|
|
|
|
Fair Value Measurements Using:
|
||||||||||||
|
As of December 31, 2016
|
|
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
|
|
$
|
21
|
|
|
$
|
21
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Investments—guaranteed income fund
|
|
561
|
|
|
—
|
|
|
—
|
|
|
561
|
|
||||
|
Investments—mutual funds and other
|
|
4,320
|
|
|
4,320
|
|
|
—
|
|
|
—
|
|
||||
|
Total investments
|
|
4,902
|
|
|
4,341
|
|
|
—
|
|
|
561
|
|
||||
|
Derivative assets
|
|
823
|
|
|
—
|
|
|
823
|
|
|
—
|
|
||||
|
Total assets
|
|
$
|
5,725
|
|
|
$
|
4,341
|
|
|
$
|
823
|
|
|
$
|
561
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative liabilities
|
|
$
|
773
|
|
|
$
|
—
|
|
|
$
|
773
|
|
|
$
|
—
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
2017
|
|
2016
|
||||
|
(in thousands)
|
|
|
|
||||
|
Beginning Balance
|
$
|
561
|
|
|
$
|
279
|
|
|
Purchases and adjustments
|
76
|
|
|
120
|
|
||
|
Transfers
|
—
|
|
|
88
|
|
||
|
Distribution
|
(2
|
)
|
|
(8
|
)
|
||
|
Investment income
|
7
|
|
|
6
|
|
||
|
Ending Balance
|
$
|
642
|
|
|
$
|
485
|
|
|
13.
|
|
|
|
|
September 30,
|
|
December 31,
|
||||
|
(in thousands)
|
|
2017
|
|
2016
|
||||
|
FPU secured first mortgage bonds
(1)
:
|
|
|
|
|
||||
|
9.08% bond, due June 1, 2022
|
|
$
|
7,981
|
|
|
$
|
7,978
|
|
|
Uncollateralized senior notes:
|
|
|
|
|
||||
|
6.64% note, due October 31, 2017
|
|
2,727
|
|
|
2,727
|
|
||
|
5.50% note, due October 12, 2020
|
|
8,000
|
|
|
8,000
|
|
||
|
5.93% note, due October 31, 2023
|
|
19,500
|
|
|
21,000
|
|
||
|
5.68% note, due June 30, 2026
|
|
26,100
|
|
|
29,000
|
|
||
|
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
|
|
|
—
|
|
||
|
Promissory notes
|
|
97
|
|
|
168
|
|
||
|
Capital lease obligation
|
|
2,425
|
|
|
3,471
|
|
||
|
Less: debt issuance costs
|
|
(446
|
)
|
|
(291
|
)
|
||
|
Total long-term debt
|
|
213,384
|
|
|
149,053
|
|
||
|
Less: current maturities
|
|
(12,136
|
)
|
|
(12,099
|
)
|
||
|
Total long-term debt, net of current maturities
|
|
$
|
201,248
|
|
|
$
|
136,954
|
|
|
•
|
state and federal legislative and regulatory initiatives (including deregulation) that affect cost and investment recovery, have an impact on rate structures and affect the speed and degree of competition entering the electric and natural gas industries;
|
|
•
|
the outcomes of regulatory, tax, environmental and legal matters, including whether pending matters are resolved within current estimates and whether the costs associated with such matters are adequately covered by insurance or recoverable in rates;
|
|
•
|
the timing of certificate authorizations associated with new capital projects;
|
|
•
|
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;
|
|
•
|
general economic conditions, including any potential effects arising from terrorist attacks and any hostilities or other external factors over which we have no control;
|
|
•
|
industrial, commercial and residential growth or contraction in our markets or service territories;
|
|
•
|
the weather and other natural phenomena, including the economic, operational and other effects of hurricanes, ice storms and other damaging weather events;
|
|
•
|
the timing and extent of changes in commodity prices and interest rates;
|
|
•
|
the ability to establish and maintain key supply sources;
|
|
•
|
the effect of spot, forward and future market prices on our various energy businesses;
|
|
•
|
the effect of competition on our businesses;
|
|
•
|
the capital-intensive nature of our regulated energy businesses;
|
|
•
|
the extent of our success in connecting natural gas and electric supplies to transmission systems and in expanding natural gas and electric markets;
|
|
•
|
the ability to construct facilities at or below estimated costs and within projected time frames;
|
|
•
|
the creditworthiness of counterparties with which we are engaged in transactions;
|
|
•
|
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 merger, acquisition or divestiture plans, regulatory or other limitations imposed as a result of a merger, acquisition or divestiture, and the success of the business following a merger, acquisition or divestiture;
|
|
•
|
the impact on our cost 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 the Patient Protection and Affordable Care Act;
|
|
•
|
the ability to continue to hire, train and retain appropriately qualified personnel;
|
|
•
|
the effect of accounting pronouncements issued periodically by accounting standard-setting bodies;
|
|
•
|
the timing and success of technological improvements;
|
|
•
|
risks related to cyber-attacks that could disrupt our business operations or result in failure of information technology systems;
|
|
•
|
the impact of significant changes to current tax regulations and rates; and
|
|
•
|
the impact of future rate case proceedings.
|
|
•
|
executing a capital investment program in pursuit of growth opportunities that generate returns equal to or greater than our cost of capital;
|
|
•
|
expanding our energy distribution and transmission businesses organically as well as into new geographic areas;
|
|
•
|
providing new services in our current service territories;
|
|
•
|
expanding our footprint in potential growth markets through strategic acquisitions;
|
|
•
|
entering new unregulated energy markets and business lines that will complement our existing operating units and growth strategy while capitalizing on opportunities across the energy value chain; and
|
|
•
|
differentiating the Company as a full-service energy supplier/partner/provider through a customer-centric model.
|
|
|
|
Three Months Ended
|
|
|
||||||||
|
|
|
September 30,
|
|
Increase
|
||||||||
|
|
|
2017
|
|
2016
|
|
(decrease)
|
||||||
|
(in thousands except per share)
|
|
|
|
|
|
|
||||||
|
Business Segment:
|
|
|
|
|
|
|
||||||
|
Regulated Energy segment
|
|
$
|
15,168
|
|
|
$
|
13,115
|
|
|
$
|
2,053
|
|
|
Unregulated Energy segment
|
|
(989
|
)
|
|
(3,080
|
)
|
|
2,091
|
|
|||
|
Other businesses and eliminations
|
|
60
|
|
|
121
|
|
|
(61
|
)
|
|||
|
Operating Income
|
|
$
|
14,239
|
|
|
$
|
10,156
|
|
|
$
|
4,083
|
|
|
Other income (expense), net
|
|
239
|
|
|
(28
|
)
|
|
267
|
|
|||
|
Interest charges
|
|
3,321
|
|
|
2,722
|
|
|
599
|
|
|||
|
Pre-tax Income
|
|
11,157
|
|
|
7,406
|
|
|
3,751
|
|
|||
|
Income taxes
|
|
4,324
|
|
|
2,990
|
|
|
1,334
|
|
|||
|
Net Income
|
|
$
|
6,833
|
|
|
$
|
4,416
|
|
|
$
|
2,417
|
|
|
Earnings Per Share of Common Stock
|
|
|
|
|
|
|
||||||
|
Basic
|
|
$
|
0.42
|
|
|
$
|
0.29
|
|
|
$
|
0.13
|
|
|
Diluted
|
|
$
|
0.42
|
|
|
$
|
0.29
|
|
|
$
|
0.13
|
|
|
(in thousands, except per share data)
|
|
Pre-tax
Income |
|
Net
Income |
|
Earnings
Per Share |
||||||
|
Third Quarter of 2016 Reported Results
|
|
$
|
7,406
|
|
|
$
|
4,416
|
|
|
$
|
0.29
|
|
|
|
|
|
|
|
|
|
||||||
|
Adjusting for unusual items:
|
|
|
|
|
|
|
||||||
|
Absence of Xeron's third quarter 2016 loss
|
|
545
|
|
|
334
|
|
|
0.02
|
|
|||
|
Weather impact
|
|
(333
|
)
|
|
(204
|
)
|
|
(0.01
|
)
|
|||
|
|
|
212
|
|
|
130
|
|
|
0.01
|
|
|||
|
Increased Gross Margins:
|
|
|
|
|
|
|
||||||
|
Customer consumption (non-weather)
|
|
1,166
|
|
|
714
|
|
|
0.05
|
|
|||
|
Implementation of new rates for Eastern Shore*
|
|
1,020
|
|
|
625
|
|
|
0.04
|
|
|||
|
Retail propane margins
|
|
440
|
|
|
270
|
|
|
0.02
|
|
|||
|
GRIP*
|
|
406
|
|
|
249
|
|
|
0.02
|
|
|||
|
Natural gas growth (excluding service expansions)
|
|
347
|
|
|
213
|
|
|
0.01
|
|
|||
|
Eight Flags' CHP plant
|
|
304
|
|
|
186
|
|
|
0.01
|
|
|||
|
Pricing amendments to Aspire Energy's long-term agreements
|
|
291
|
|
|
178
|
|
|
0.01
|
|
|||
|
Higher wholesale propane volumes and margins
|
|
271
|
|
|
166
|
|
|
0.01
|
|
|||
|
|
|
4,245
|
|
|
2,601
|
|
|
0.17
|
|
|||
|
Decreased (Increased) Other Operating Expenses:
|
|
|
|
|
|
|
||||||
|
Higher depreciation, asset removal and property tax costs due to new capital investments
|
|
(1,710
|
)
|
|
(1,047
|
)
|
|
(0.07
|
)
|
|||
|
Lower outside services and facilities maintenance costs
|
|
1,678
|
|
|
1,028
|
|
|
0.07
|
|
|||
|
Higher payroll expense
|
|
(913
|
)
|
|
(559
|
)
|
|
(0.04
|
)
|
|||
|
Lower benefit and other employee-related expenses
|
|
295
|
|
|
181
|
|
|
0.01
|
|
|||
|
Eight Flags' operating expenses
|
|
293
|
|
|
179
|
|
|
0.01
|
|
|||
|
|
|
(357
|
)
|
|
(218
|
)
|
|
(0.02
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net other changes
|
|
(349
|
)
|
|
(96
|
)
|
|
(0.01
|
)
|
|||
|
|
|
(349
|
)
|
|
(96
|
)
|
|
(0.01
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
EPS impact of increase in outstanding shares due to September 2016 offering
|
|
—
|
|
|
—
|
|
|
(0.02
|
)
|
|||
|
Third Quarter of 2017 Reported Results
|
|
$
|
11,157
|
|
|
$
|
6,833
|
|
|
$
|
0.42
|
|
|
|
|
Nine Months Ended
|
|
|
||||||||
|
|
|
September 30,
|
|
Increase
|
||||||||
|
|
|
2017
|
|
2016
|
|
(decrease)
|
||||||
|
(in thousands except per share)
|
|
|
|
|
|
|
||||||
|
Business Segment:
|
|
|
|
|
|
|
||||||
|
Regulated Energy segment
|
|
$
|
51,915
|
|
|
$
|
52,660
|
|
|
$
|
(745
|
)
|
|
Unregulated Energy segment
|
|
10,504
|
|
|
9,267
|
|
|
1,237
|
|
|||
|
Other businesses and eliminations
|
|
161
|
|
|
350
|
|
|
(189
|
)
|
|||
|
Operating Income
|
|
$
|
62,580
|
|
|
$
|
62,277
|
|
|
$
|
303
|
|
|
Other expense, net
|
|
(643
|
)
|
|
(68
|
)
|
|
(575
|
)
|
|||
|
Interest charges
|
|
9,133
|
|
|
7,996
|
|
|
1,137
|
|
|||
|
Pre-tax Income
|
|
52,804
|
|
|
54,213
|
|
|
(1,409
|
)
|
|||
|
Income taxes
|
|
20,781
|
|
|
21,401
|
|
|
(620
|
)
|
|||
|
Net Income
|
|
$
|
32,023
|
|
|
$
|
32,812
|
|
|
$
|
(789
|
)
|
|
Earnings Per Share of Common Stock
|
|
|
|
|
|
|
||||||
|
Basic
|
|
$
|
1.96
|
|
|
$
|
2.14
|
|
|
$
|
(0.18
|
)
|
|
Diluted
|
|
$
|
1.96
|
|
|
$
|
2.14
|
|
|
$
|
(0.18
|
)
|
|
(in thousands, except per share data)
|
|
Pre-tax
Income |
|
Net
Income |
|
Earnings
Per Share |
||||||
|
Nine Months Ended September 30, 2016 Reported Results
|
|
$
|
54,213
|
|
|
$
|
32,812
|
|
|
$
|
2.14
|
|
|
|
|
|
|
|
|
|
||||||
|
Adjusting for unusual items:
|
|
|
|
|
|
|
||||||
|
Weather impact
|
|
(1,782
|
)
|
|
(1,081
|
)
|
|
(0.07
|
)
|
|||
|
Wind-down and absence of loss from Xeron operations
|
|
(341
|
)
|
|
(207
|
)
|
|
(0.01
|
)
|
|||
|
|
|
(2,123
|
)
|
|
(1,288
|
)
|
|
(0.08
|
)
|
|||
|
Increased Gross Margins:
|
|
|
|
|
|
|
||||||
|
Eight Flags' CHP plant
|
|
4,721
|
|
|
2,863
|
|
|
0.19
|
|
|||
|
Natural gas marketing
|
|
1,760
|
|
|
1,067
|
|
|
0.07
|
|
|||
|
GRIP*
|
|
1,619
|
|
|
982
|
|
|
0.06
|
|
|||
|
Natural gas growth (excluding service expansions)
|
|
1,574
|
|
|
955
|
|
|
0.06
|
|
|||
|
Service expansions*
|
|
1,371
|
|
|
831
|
|
|
0.05
|
|
|||
|
Pricing amendments to Aspire Energy's long-term agreements
|
|
1,143
|
|
|
693
|
|
|
0.04
|
|
|||
|
Implementation of new rates for Eastern Shore*
|
|
1,020
|
|
|
619
|
|
|
0.04
|
|
|||
|
Wholesale propane margins
|
|
728
|
|
|
441
|
|
|
0.03
|
|
|||
|
Customer consumption (non-weather)
|
|
700
|
|
|
425
|
|
|
0.03
|
|
|||
|
Implementation of Delaware Division settled rates
|
|
249
|
|
|
151
|
|
|
0.01
|
|
|||
|
|
|
14,885
|
|
|
9,027
|
|
|
0.58
|
|
|||
|
Increased Other Operating Expenses:
|
|
|
|
|
|
|
||||||
|
Higher depreciation, asset removal and property tax costs due to new capital investments
|
|
(4,251
|
)
|
|
(2,578
|
)
|
|
(0.17
|
)
|
|||
|
Higher payroll expense
|
|
(3,074
|
)
|
|
(1,864
|
)
|
|
(0.12
|
)
|
|||
|
Eight Flags' operating expenses
|
|
(2,821
|
)
|
|
(1,711
|
)
|
|
(0.11
|
)
|
|||
|
Higher benefit and other employee-related expenses
|
|
(1,669
|
)
|
|
(1,012
|
)
|
|
(0.07
|
)
|
|||
|
Higher regulatory expenses associated with rate filings
|
|
(855
|
)
|
|
(519
|
)
|
|
(0.03
|
)
|
|||
|
Higher outside services and facilities maintenance costs
|
|
(318
|
)
|
|
(193
|
)
|
|
(0.01
|
)
|
|||
|
|
|
(12,988
|
)
|
|
(7,877
|
)
|
|
(0.51
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Interest charges
|
|
(1,136
|
)
|
|
(689
|
)
|
|
(0.04
|
)
|
|||
|
Net other changes
|
|
(47
|
)
|
|
38
|
|
|
(0.01
|
)
|
|||
|
|
|
(1,183
|
)
|
|
(651
|
)
|
|
(0.05
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
EPS impact of increase in outstanding shares due to September 2016 offering
|
|
—
|
|
|
—
|
|
|
(0.12
|
)
|
|||
|
Nine Months Ended September 30, 2017 Reported Results
|
|
$
|
52,804
|
|
|
$
|
32,023
|
|
|
$
|
1.96
|
|
|
|
Gross Margin for the Period
|
|||||||||||||||||||||||||||||||||||||
|
|
Three Months Ended
|
Nine Months Ended
|
|
Year Ended
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
|
|
September 30,
|
September 30,
|
|
December 31,
|
|
Estimate for
|
||||||||||||||||||||||||||||||||
|
|
2017
|
|
2016
|
|
Variance
|
2017
|
|
2016
|
|
Variance
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
||||||||||||||||||||
|
Major Projects and Initiatives Recently Completed
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Capital Investment Projects
|
$
|
9,807
|
|
|
$
|
8,963
|
|
|
$
|
844
|
|
$
|
29,533
|
|
|
$
|
21,822
|
|
|
$
|
7,711
|
|
|
$
|
29,819
|
|
|
$
|
35,346
|
|
|
$
|
31,814
|
|
|
$
|
32,724
|
|
|
Eastern Shore Rate Case
(1)
|
1,020
|
|
|
—
|
|
|
1,020
|
|
1,020
|
|
|
—
|
|
|
1,020
|
|
|
—
|
|
|
TBD
|
|
|
TBD
|
|
|
TBD
|
|
||||||||||
|
Settled Delaware Division Rate Case
|
431
|
|
|
469
|
|
|
(38
|
)
|
1,596
|
|
|
1,347
|
|
|
249
|
|
|
1,487
|
|
|
2,250
|
|
|
2,250
|
|
|
2,250
|
|
||||||||||
|
Total Major Projects and Initiatives Recently Completed
|
11,258
|
|
|
9,432
|
|
|
1,826
|
|
32,149
|
|
|
23,169
|
|
|
8,980
|
|
|
31,306
|
|
|
37,596
|
|
|
34,064
|
|
|
34,974
|
|
||||||||||
|
Future Major Projects and Initiatives
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Capital Investment Projects
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
2017 Eastern Shore System Expansion
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
126
|
|
|
9,313
|
|
|
15,799
|
|
|||||||||||
|
Northwest Florida Expansion
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
|
3,484
|
|
|
5,127
|
|
|||||||||||
|
Other Florida Pipeline Expansions
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
|
2,044
|
|
|
2,542
|
|
|||||||||||
|
Total Future Major Projects and Initiatives
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
126
|
|
|
14,841
|
|
|
23,468
|
|
|||||||||||
|
Total
|
$
|
11,258
|
|
|
$
|
9,432
|
|
|
$
|
1,826
|
|
$
|
32,149
|
|
|
$
|
23,169
|
|
|
$
|
8,980
|
|
|
$
|
31,306
|
|
|
$
|
37,722
|
|
|
$
|
48,905
|
|
|
$
|
58,442
|
|
|
|
Gross Margin for the Period
|
||||||||||||||||||||||||||||||||||||
|
|
Three Months Ended
|
Nine Months Ended
|
Year Ended
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
|
|
September 30,
|
September 30,
|
December 31,
|
|
Estimate for
|
||||||||||||||||||||||||||||||||
|
|
2017
|
|
2016
|
|
Variance
|
2017
|
|
2016
|
|
Variance
|
2016
|
|
2017
|
|
2018
|
|
2019
|
||||||||||||||||||||
|
Capital Investment Projects:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Service Expansions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Short-term contracts (Delaware)
|
$
|
1,283
|
|
|
$
|
3,080
|
|
|
$
|
(1,797
|
)
|
$
|
5,140
|
|
|
$
|
8,271
|
|
|
$
|
(3,131
|
)
|
$
|
11,454
|
|
|
$
|
5,642
|
|
|
$
|
1,096
|
|
|
$
|
1,096
|
|
|
Long-term contracts (Delaware)
|
2,793
|
|
|
862
|
|
|
1,931
|
|
7,089
|
|
|
2,587
|
|
|
4,502
|
|
1,815
|
|
|
7,611
|
|
|
7,605
|
|
|
7,583
|
|
||||||||||
|
Total Service Expansions
|
4,076
|
|
|
3,942
|
|
|
134
|
|
12,229
|
|
|
10,858
|
|
|
1,371
|
|
13,269
|
|
|
13,253
|
|
|
8,701
|
|
|
8,679
|
|
||||||||||
|
Florida GRIP
|
3,393
|
|
|
2,987
|
|
|
406
|
|
10,002
|
|
|
8,383
|
|
|
1,619
|
|
11,552
|
|
|
13,727
|
|
|
14,407
|
|
|
15,085
|
|
||||||||||
|
Eight Flags' CHP Plant
|
2,338
|
|
|
2,034
|
|
|
304
|
|
7,302
|
|
|
2,581
|
|
|
4,721
|
|
4,998
|
|
|
8,366
|
|
|
8,706
|
|
|
8,960
|
|
||||||||||
|
Total Capital Investment Projects
|
9,807
|
|
|
8,963
|
|
|
844
|
|
29,533
|
|
|
21,822
|
|
|
7,711
|
|
29,819
|
|
|
35,346
|
|
|
31,814
|
|
|
32,724
|
|
||||||||||
|
Eastern Shore Rate Case
(1)
|
1,020
|
|
|
—
|
|
|
1,020
|
|
1,020
|
|
|
—
|
|
|
1,020
|
|
—
|
|
|
TBD
|
|
TBD
|
|
TBD
|
|||||||||||||
|
Settled Delaware Division Rate Case
|
431
|
|
|
469
|
|
|
(38
|
)
|
1,596
|
|
|
1,347
|
|
|
249
|
|
1,487
|
|
|
2,250
|
|
|
2,250
|
|
|
2,250
|
|
||||||||||
|
Total Major Projects and Initiatives Recently Completed
|
$
|
11,258
|
|
|
$
|
9,432
|
|
|
$
|
1,826
|
|
$
|
32,149
|
|
|
$
|
23,169
|
|
|
$
|
8,980
|
|
$
|
31,306
|
|
|
$
|
37,596
|
|
|
$
|
34,064
|
|
|
$
|
34,974
|
|
|
|
Three Months Ended
|
|
|
|
Nine Months Ended
|
|
|
||||||||||
|
|
September 30,
|
|
|
|
September 30,
|
|
|
||||||||||
|
|
2017
|
|
2016
|
|
Variance
|
|
2017
|
|
2016
|
|
Variance
|
||||||
|
Delmarva
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Actual HDD
|
16
|
|
|
11
|
|
|
5
|
|
|
2,262
|
|
|
2,590
|
|
|
(328
|
)
|
|
10-Year Average HDD ("Delmarva Normal")
|
62
|
|
|
65
|
|
|
(3
|
)
|
|
2,845
|
|
|
2,919
|
|
|
(74
|
)
|
|
Variance from Delmarva Normal
|
(46
|
)
|
|
(54
|
)
|
|
|
|
(583
|
)
|
|
(329
|
)
|
|
|
||
|
Florida
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Actual HDD
|
—
|
|
|
—
|
|
|
—
|
|
|
298
|
|
|
514
|
|
|
(216
|
)
|
|
10-Year Average HDD ("Florida Normal")
|
—
|
|
|
—
|
|
|
—
|
|
|
602
|
|
|
553
|
|
|
49
|
|
|
Variance from Florida Normal
|
—
|
|
|
—
|
|
|
|
|
(304
|
)
|
|
(39
|
)
|
|
|
||
|
Ohio
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Actual HDD
|
80
|
|
|
39
|
|
|
41
|
|
|
3,072
|
|
|
3,596
|
|
|
(524
|
)
|
|
10-Year Average HDD ("Ohio Normal")
|
92
|
|
|
103
|
|
|
(11
|
)
|
|
3,866
|
|
|
3,865
|
|
|
1
|
|
|
Variance from Ohio Normal
|
(12
|
)
|
|
(64
|
)
|
|
|
|
(794
|
)
|
|
(269
|
)
|
|
|
||
|
Florida
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Actual CDD
|
1,526
|
|
|
1,679
|
|
|
(153
|
)
|
|
2,606
|
|
|
2,792
|
|
|
(186
|
)
|
|
10-Year Average CDD ("Florida CDD Normal")
|
1,542
|
|
|
1,523
|
|
|
19
|
|
|
2,579
|
|
|
2,548
|
|
|
31
|
|
|
Variance from Florida CDD Normal
|
(16
|
)
|
|
156
|
|
|
|
|
27
|
|
|
244
|
|
|
|
||
|
|
|
Three Months Ended
|
|
|
||||||||
|
|
|
September 30,
|
|
Increase
|
||||||||
|
|
|
2017
|
|
2016
|
|
(decrease)
|
||||||
|
(in thousands)
|
|
|
|
|
|
|
||||||
|
Revenue
|
|
$
|
69,703
|
|
|
$
|
70,019
|
|
|
$
|
(316
|
)
|
|
Cost of sales
|
|
22,794
|
|
|
24,644
|
|
|
(1,850
|
)
|
|||
|
Gross margin
|
|
46,909
|
|
|
45,375
|
|
|
1,534
|
|
|||
|
Operations & maintenance
|
|
21,149
|
|
|
22,912
|
|
|
(1,763
|
)
|
|||
|
Depreciation & amortization
|
|
7,338
|
|
|
6,346
|
|
|
992
|
|
|||
|
Other taxes
|
|
3,254
|
|
|
3,002
|
|
|
252
|
|
|||
|
Other operating expenses
|
|
31,741
|
|
|
32,260
|
|
|
(519
|
)
|
|||
|
Operating income
|
|
$
|
15,168
|
|
|
$
|
13,115
|
|
|
$
|
2,053
|
|
|
(in thousands)
|
|
|
|
|
Gross margin for the three months ended September 30, 2016
|
$
|
45,375
|
|
|
Factors contributing to the gross margin increase for the three months ended September 30, 2017:
|
|
||
|
Implementation of Eastern Shore rates
|
1,020
|
|
|
|
Additional Revenue from GRIP in Florida
|
406
|
|
|
|
Natural gas growth (excluding service expansions)
|
347
|
|
|
|
Other
|
(239
|
)
|
|
|
Gross margin for the three months ended September 30, 2017
|
$
|
46,909
|
|
|
•
|
$379,000
from a
four
-percent increase in the average number of residential customers in the Delmarva natural gas distribution operations, as well as growth in the number of commercial and industrial customers;
|
|
•
|
$187,000
from Florida natural gas customer growth, due primarily to new services to commercial and industrial customers; and
|
|
•
|
which were partially offset by
$219,000
in decreased margin from Eastern Shore's interruptible services.
|
|
•
|
$1.6 million
in lower costs related to outside services and facilities and maintenance costs, due primarily to lower consulting and service contractor costs;
|
|
•
|
$437,000
in lower benefits and employee-related costs (since we are self-insured for healthcare, benefits costs fluctuate depending upon filed claims);
|
|
•
|
$1.4 million
in higher depreciation, asset removal and property tax costs associated with recent capital investments.
|
|
|
|
Nine Months Ended
|
|
|
||||||||
|
|
|
September 30,
|
|
Increase
|
||||||||
|
|
|
2017
|
|
2016
|
|
(decrease)
|
||||||
|
(in thousands)
|
|
|
|
|
|
|
||||||
|
Revenue
|
|
$
|
238,353
|
|
|
$
|
226,630
|
|
|
$
|
11,723
|
|
|
Cost of sales
|
|
87,206
|
|
|
81,184
|
|
|
6,022
|
|
|||
|
Gross margin
|
|
151,147
|
|
|
145,446
|
|
|
5,701
|
|
|||
|
Operations & maintenance
|
|
67,869
|
|
|
64,673
|
|
|
3,196
|
|
|||
|
Depreciation & amortization
|
|
21,365
|
|
|
18,909
|
|
|
2,456
|
|
|||
|
Other taxes
|
|
9,998
|
|
|
9,204
|
|
|
794
|
|
|||
|
Other operating expenses
|
|
99,232
|
|
|
92,786
|
|
|
6,446
|
|
|||
|
Operating income
|
|
$
|
51,915
|
|
|
$
|
52,660
|
|
|
$
|
(745
|
)
|
|
(in thousands)
|
|
|
|
|
Gross margin for the nine months ended September 30, 2016
|
$
|
145,446
|
|
|
Factors contributing to the gross margin increase for the nine months ended September 30, 2017:
|
|
||
|
Additional revenue from GRIP in Florida
|
1,619
|
|
|
|
Natural gas growth (excluding service expansions)
|
1,574
|
|
|
|
Service expansions
|
1,371
|
|
|
|
Customer consumption - weather and other
|
(1,249
|
)
|
|
|
Implementation of Eastern Shore rates
|
1,020
|
|
|
|
Service to Eight Flags
|
534
|
|
|
|
Implementation of Delaware Division Rates
|
249
|
|
|
|
Other
|
583
|
|
|
|
Gross margin for the nine months ended September 30, 2017
|
$
|
151,147
|
|
|
•
|
$1.2 million
from Florida natural gas customer growth, due primarily to new services to commercial and industrial customers; and
|
|
•
|
$1.0 million
from a
four
-percent increase in the average number of residential customers in the Delmarva natural gas distribution operations, as well as growth in the number of commercial and industrial customers.
|
|
•
|
$3.5 million
in higher depreciation, asset removal and property tax costs associated with recent capital investments;
|
|
•
|
$1.6 million
in higher payroll expenses for addition personnel to support growth;
|
|
•
|
$855,000
in increased regulatory expenses, due primarily to costs associated with Eastern Shore’s rate case filing in 2017; and
|
|
•
|
$722,000
in higher benefits and employee-related costs in 2017 (since we are self-insured for healthcare, benefits costs fluctuate depending upon claims filed).
|
|
|
|
Three Months Ended
|
|
|
||||||||
|
|
|
September 30,
|
|
Increase
|
||||||||
|
|
|
2017
|
|
2016
|
|
(decrease)
|
||||||
|
(in thousands)
|
|
|
|
|
|
|
||||||
|
Revenue
|
|
$
|
64,688
|
|
|
$
|
42,042
|
|
|
$
|
22,646
|
|
|
Cost of sales
|
|
51,416
|
|
|
31,840
|
|
|
19,576
|
|
|||
|
Gross margin
|
|
13,272
|
|
|
10,202
|
|
|
3,070
|
|
|||
|
Operations & maintenance
|
|
11,460
|
|
|
10,975
|
|
|
485
|
|
|||
|
Depreciation & amortization
|
|
2,001
|
|
|
1,840
|
|
|
161
|
|
|||
|
Other taxes
|
|
800
|
|
|
467
|
|
|
333
|
|
|||
|
Total operating expenses
|
|
14,261
|
|
|
13,282
|
|
|
979
|
|
|||
|
Operating loss
|
|
$
|
(989
|
)
|
|
$
|
(3,080
|
)
|
|
$
|
2,091
|
|
|
(in thousands)
|
|
|
||
|
Gross margin for the three months ended September 30, 2016
|
|
$
|
10,202
|
|
|
Factors contributing to the gross margin increase for the three months ended September 30, 2017:
|
|
|
||
|
Customer Consumption - Weather and Other
|
|
1,165
|
|
|
|
Retail Propane Margins
|
|
440
|
|
|
|
Eight Flags' CHP Plant
|
|
297
|
|
|
|
Pricing Amendments to Aspire Energy's Long-Term Agreements
|
|
291
|
|
|
|
Wholesale Propane Margins
|
|
271
|
|
|
|
Wind-down of Xeron operations
|
|
233
|
|
|
|
Other
|
|
373
|
|
|
|
Gross margin for the three months ended September 30, 2017
|
|
$
|
13,272
|
|
|
•
|
$
730,000
in higher staffing and associated costs for additional personnel to support growth (since we are self-insured for healthcare, benefits costs fluctuate depending upon claims filed);
|
|
•
|
$
347,000
in higher depreciation, amortization and property tax costs due to increased capital investments and amortization of intangible assets acquired through acquisitions in 2017; and
|
|
•
|
$293,000
in expenses associated with the incremental margin from Eight Flags
|
|
|
|
Nine Months Ended
|
|
|
||||||||
|
|
|
September 30,
|
|
Increase
|
||||||||
|
|
|
2017
|
|
2016
|
|
(decrease)
|
||||||
|
(in thousands)
|
|
|
|
|
|
|
||||||
|
Revenue
|
|
$
|
220,462
|
|
|
$
|
136,361
|
|
|
$
|
84,101
|
|
|
Cost of sales
|
|
166,635
|
|
|
90,981
|
|
|
75,654
|
|
|||
|
Gross margin
|
|
53,827
|
|
|
45,380
|
|
|
8,447
|
|
|||
|
Operations & maintenance
|
|
34,971
|
|
|
30,136
|
|
|
4,835
|
|
|||
|
Depreciation & amortization
|
|
5,833
|
|
|
4,512
|
|
|
1,321
|
|
|||
|
Other taxes
|
|
2,519
|
|
|
1,465
|
|
|
1,054
|
|
|||
|
Total operating expenses
|
|
43,323
|
|
|
36,113
|
|
|
7,210
|
|
|||
|
Operating income
|
|
$
|
10,504
|
|
|
$
|
9,267
|
|
|
$
|
1,237
|
|
|
(in thousands)
|
|
|
||
|
Gross margin for the nine months ended September 30, 2016
|
|
$
|
45,380
|
|
|
Factors contributing to the gross margin increase for the nine months ended September 30, 2017:
|
|
|
||
|
Eight Flags' CHP plant
|
|
4,186
|
|
|
|
Natural Gas Marketing
|
|
1,760
|
|
|
|
Pricing Amendments to Aspire Energy's Long-Term Agreements
|
|
1,143
|
|
|
|
Propane Wholesale Sales
|
|
728
|
|
|
|
Customer consumption - weather and other
|
|
168
|
|
|
|
Other
|
|
462
|
|
|
|
Gross margin for the nine months ended September 30, 2017
|
|
$
|
53,827
|
|
|
•
|
$
2.8 million
in higher operating expenses by Eight Flags' CHP plant in support of the margin generated;
|
|
•
|
$1.5 million
in higher payroll costs for additional personnel to support growth;
|
|
•
|
$950,000
in higher benefits and employee-related costs in 2017 (since we are self-insured for healthcare, benefits costs fluctuate depending upon claims filed);
|
|
•
|
$800,000
in higher depreciation expense, of which
$424,000
relates to a credit adjustment in 2016 recorded in conjunction with the final valuation for Aspire Energy; and
|
|
•
|
$
350,000
in higher outside services costs associated primarily with growth and ongoing compliance activities.
|
|
|
2017
|
||
|
(dollars in thousands)
|
|
||
|
Regulated Energy:
|
|
||
|
Natural gas distribution
|
$
|
76,771
|
|
|
Natural gas transmission
|
93,737
|
|
|
|
Electric distribution
|
10,768
|
|
|
|
Total Regulated Energy
|
181,276
|
|
|
|
Unregulated Energy:
|
|
||
|
Propane distribution
|
10,458
|
|
|
|
Other unregulated energy
|
16,417
|
|
|
|
Total Unregulated Energy
|
26,875
|
|
|
|
Other:
|
|
||
|
Corporate and other businesses
|
6,507
|
|
|
|
Total Other
|
6,507
|
|
|
|
Total 2017 Capital Expenditures
|
$
|
214,658
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
||||||
|
Long-term debt, net of current maturities
|
|
$
|
201,248
|
|
|
30
|
%
|
|
$
|
136,954
|
|
|
23
|
%
|
|
Stockholders’ equity
|
|
463,820
|
|
|
70
|
%
|
|
446,086
|
|
|
77
|
%
|
||
|
Total capitalization, excluding short-term debt
|
|
$
|
665,068
|
|
|
100
|
%
|
|
$
|
583,040
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
||||||
|
Short-term debt
|
|
$
|
203,098
|
|
|
23
|
%
|
|
$
|
209,871
|
|
|
26
|
%
|
|
Long-term debt, including current maturities
|
|
213,384
|
|
|
24
|
%
|
|
149,053
|
|
|
19
|
%
|
||
|
Stockholders’ equity
|
|
463,820
|
|
|
53
|
%
|
|
446,086
|
|
|
55
|
%
|
||
|
Total capitalization, including short-term debt
|
|
$
|
880,302
|
|
|
100
|
%
|
|
$
|
805,010
|
|
|
100
|
%
|
|
|
|
Nine Months Ended
|
||||||
|
|
|
September 30,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
(in thousands)
|
|
|
|
|
||||
|
Net cash provided by (used in):
|
|
|
|
|
||||
|
Operating activities
|
|
$
|
98,372
|
|
|
$
|
85,733
|
|
|
Investing activities
|
|
(141,453
|
)
|
|
(109,730
|
)
|
||
|
Financing activities
|
|
42,289
|
|
|
22,678
|
|
||
|
Net decrease in cash and cash equivalents
|
|
(792
|
)
|
|
(1,319
|
)
|
||
|
Cash and cash equivalents—beginning of period
|
|
4,178
|
|
|
2,855
|
|
||
|
Cash and cash equivalents—end of period
|
|
$
|
3,386
|
|
|
$
|
1,536
|
|
|
•
|
Net income, adjusted for reconciling activities, increased cash flows by
$17.9 million
, due primarily to an increase in deferred income taxes as a result of the availability and utilization of bonus depreciation in the first
nine
months of
2017
, which resulted in a higher book-to-tax timing difference and higher non-cash adjustments for depreciation and amortization related to increased investing activities.
|
|
•
|
Changes in income taxes receivable decreased cash flows by
$18.7 million
, due to lower tax refunds during the first
nine
months of
2017
compared to the same period in
2016
.
|
|
•
|
Changes in net accounts receivable and accrued revenue and accounts payable and accrued liabilities increased cash flows by
$14.1 million
, due primarily to higher revenues and the timing of the receipt of customer payments as well as the timing of payments to vendors.
|
|
•
|
Net cash flows from changes in other inventories decreased by approximately
$6.1 million
, due primarily to additional pipes and other construction inventory purchases, which increased the levels of our inventory.
|
|
•
|
Changes in net regulatory assets and liabilities increased cash flows by
$4.3 million
, due primarily to changes in GRIP and fuel costs collected through the various cost recovery mechanisms.
|
|
•
|
Changes in net prepaid expenses and other current assets, customer deposits and refunds, other assets and liabilities and accrued compensation increased cash flows by
$1.2 million
.
|
|
•
|
Cash paid for capital expenditures increased by
$20.5 million
to
$130.1 million
for the first nine months of 2017, compared to
$109.6 million
for the same period in 2016.
|
|
•
|
Net cash of
$11.7 million
was used to acquire ARM and Chipola during the first nine months of 2017; there were no corresponding transactions in 2016.
|
|
•
|
We received
$69.8 million
in net cash proceeds from the issuance of the Prudential Shelf Notes, and we paid
$2.9 million
more in scheduled long-term debt principal payments and capital lease obligations payments.
|
|
•
|
Net cash flows decreased by
$57.3 million
from proceeds related to the issuance of common stock during the third quarter of 2016.
|
|
•
|
Net repayments under our line of credit arrangements of
$3.8 million
for the
nine
months ended
September 30, 2017
, compared to net repayments of
$21.4 million
for the same period in 2016, increased cash flows by
$17.6 million
. Change in cash overdrafts decreased cash flows by
$5.5 million
.
|
|
•
|
We paid
$14.8 million
in cash dividends for the
nine
months ended
September 30, 2017
, compared to
$13.0 million
for the
nine
months ended
September 30, 2016
.
|
|
|
|
Payments Due by Period
|
||||||||||||||||||
|
|
|
Less than 1 year
|
|
1 - 3 years
|
|
3 - 5 years
|
|
More than 5 years
|
|
Total
|
||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Long-term debt
(1)
|
|
$
|
10,698
|
|
|
$
|
24,226
|
|
|
$
|
40,700
|
|
|
$
|
135,800
|
|
|
$
|
211,424
|
|
|
Purchase obligations - Commodity
(2)
|
|
47,069
|
|
|
1,693
|
|
|
—
|
|
|
—
|
|
|
48,762
|
|
|||||
|
Total
|
|
$
|
57,767
|
|
|
$
|
25,919
|
|
|
$
|
40,700
|
|
|
$
|
135,800
|
|
|
$
|
260,186
|
|
|
(1)
|
Excludes capital lease obligation, debt issuance costs and unamortized debt discount of $1,960.
|
|
(2)
|
In addition to the obligations noted above, we have agreements with commodity suppliers that have provisions with no minimum purchase requirements. There are no monetary penalties for reducing the amounts purchased; however, the propane contracts allow the suppliers to reduce the amounts available in the winter season if we do not purchase specified amounts during the summer season. Under these contracts, the commodity prices will fluctuate as market prices fluctuate.
|
|
|
|
Total
Number of
Shares
|
|
Average
Price Paid
|
|
Total Number of Shares
Purchased as Part of
Publicly Announced Plans
|
|
Maximum Number of
Shares That May Yet Be
Purchased Under the Plans
|
|||||
|
Period
|
|
Purchased
|
|
per Share
|
|
or Programs
(2)
|
|
or Programs
(2)
|
|||||
|
July 1, 2017
through July 31, 2017 (1) |
|
387
|
|
|
$
|
75.75
|
|
|
—
|
|
|
—
|
|
|
August 1, 2017
through August 31, 2017 |
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
September 1, 2017
through September 30, 2017 |
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
|
387
|
|
|
$
|
75.75
|
|
|
—
|
|
|
—
|
|
|
(1)
|
Chesapeake Utilities purchased shares of stock on the open market for the purpose of reinvesting the dividend on deferred stock units held in the Rabbi Trust accounts for certain Directors and Senior Executives under the Deferred Compensation Plan. The Deferred Compensation Plan is discussed in detail in Item 8 under the heading “Notes to the Consolidated Financial Statements—Note 16
, Employee Benefit Plans
” in our latest Annual Report on Form 10-K for the year ended
December 31, 2016
. During the quarter ended
September 30, 2017
,
387
shares were purchased through the reinvestment of dividends on deferred stock units.
|
|
(2)
|
Except for the purposes described in Footnote
(1)
, Chesapeake Utilities has no publicly announced plans or programs to repurchase its shares.
|
|
Item 6.
|
Exhibits
|
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
32.1
|
|
|
|
|
|
|
|
32.2
|
|
|
|
|
|
|
|
101.INS*
|
|
XBRL Instance Document.
|
|
|
|
|
|
101.SCH*
|
|
XBRL Taxonomy Extension Schema Document.
|
|
|
|
|
|
101.CAL*
|
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
|
|
|
|
|
101.DEF*
|
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
|
|
|
|
|
101.LAB*
|
|
XBRL Taxonomy Extension Label Linkbase Document.
|
|
|
|
|
|
101.PRE*
|
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
|
C
HESAPEAKE
U
TILITIES
C
ORPORATION
|
|
|
|
/
S
/ B
ETH
W. C
OOPER
|
|
Beth W. Cooper
Senior Vice President and Chief Financial Officer
|
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 |
|---|