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
|
|
¨
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Emerging growth 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,
|
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||||||
|
(in thousands, except shares and per share data)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating Revenues
|
|
|
|
|
|
|
|
|
|
||||||||
|
Regulated Energy
|
|
$
|
72,770
|
|
|
$
|
69,703
|
|
|
$
|
252,667
|
|
|
$
|
238,353
|
|
|
|
Unregulated Energy and other
|
|
67,509
|
|
|
57,233
|
|
|
263,632
|
|
|
198,827
|
|
|
||||
|
Total Operating Revenues
|
|
140,279
|
|
|
126,936
|
|
|
516,299
|
|
|
437,180
|
|
|
||||
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
||||||||
|
Regulated Energy cost of sales
|
|
21,501
|
|
|
22,794
|
|
|
89,741
|
|
|
87,206
|
|
|
||||
|
Unregulated Energy and other cost of sales
|
|
55,660
|
|
|
44,066
|
|
|
204,880
|
|
|
145,325
|
|
|
||||
|
Operations
|
|
32,821
|
|
|
29,274
|
|
|
101,804
|
|
|
91,778
|
|
|
||||
|
Maintenance
|
|
3,208
|
|
|
2,737
|
|
|
10,419
|
|
|
9,370
|
|
|
||||
|
Gain from a settlement
|
|
—
|
|
|
—
|
|
|
(130
|
)
|
|
(130
|
)
|
|
||||
|
Depreciation and amortization
|
|
10,633
|
|
|
9,362
|
|
|
30,176
|
|
|
27,267
|
|
|
||||
|
Other taxes
|
|
4,420
|
|
|
4,071
|
|
|
13,719
|
|
|
12,572
|
|
|
||||
|
Total Operating Expenses
|
|
128,243
|
|
|
112,304
|
|
|
450,609
|
|
|
373,388
|
|
|
||||
|
Operating Income
|
|
12,036
|
|
|
14,632
|
|
|
65,690
|
|
|
63,792
|
|
|
||||
|
Other expense, net
|
|
(11
|
)
|
|
(154
|
)
|
|
(204
|
)
|
|
(1,855
|
)
|
|
||||
|
Interest charges
|
|
4,430
|
|
|
3,321
|
|
|
11,976
|
|
|
9,133
|
|
|
||||
|
Income Before Income Taxes
|
|
7,595
|
|
|
11,157
|
|
|
53,510
|
|
|
52,804
|
|
|
||||
|
Income taxes
|
|
2,057
|
|
|
4,324
|
|
|
14,731
|
|
|
20,781
|
|
|
||||
|
Net Income
|
|
$
|
5,538
|
|
|
$
|
6,833
|
|
|
$
|
38,779
|
|
|
$
|
32,023
|
|
|
|
Weighted Average Common Shares Outstanding:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
16,378,545
|
|
|
16,344,442
|
|
|
16,366,608
|
|
|
16,334,210
|
|
|
||||
|
Diluted
|
|
16,428,439
|
|
|
16,389,635
|
|
|
16,416,255
|
|
|
16,378,633
|
|
|
||||
|
Earnings Per Share of Common Stock:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
0.34
|
|
|
$
|
0.42
|
|
|
$
|
2.37
|
|
|
$
|
1.96
|
|
|
|
Diluted
|
|
$
|
0.34
|
|
|
$
|
0.42
|
|
|
$
|
2.36
|
|
|
$
|
1.96
|
|
|
|
Cash Dividends Declared Per Share of Common Stock
|
|
$
|
0.3700
|
|
|
$
|
0.3250
|
|
|
$
|
1.0650
|
|
|
$
|
0.9550
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
||||||||
|
Net Income
|
|
$
|
5,538
|
|
|
$
|
6,833
|
|
|
$
|
38,779
|
|
|
$
|
32,023
|
|
|
Other Comprehensive Income (Loss), net of tax:
|
|
|
|
|
|
|
|
|
||||||||
|
Employee Benefits, net of tax:
|
|
|
|
|
|
|
|
|
||||||||
|
Amortization of prior service cost, net of tax of $(5), $(8), $(16) and $(23), respectively
|
|
(14
|
)
|
|
(11
|
)
|
|
(42
|
)
|
|
(35
|
)
|
||||
|
Net gain, net of tax of $38, $69, $118 and $212, respectively
|
|
100
|
|
|
102
|
|
|
317
|
|
|
297
|
|
||||
|
Cash Flow Hedges, net of tax:
|
|
|
|
|
|
|
|
|
||||||||
|
Unrealized gain (loss) on commodity contract cash flow hedges, net of tax of $257, $(15), $(70) and $(376), respectively
|
|
644
|
|
|
(104
|
)
|
|
(83
|
)
|
|
(643
|
)
|
||||
|
Total Other Comprehensive Income (Loss), net of tax
|
|
730
|
|
|
(13
|
)
|
|
192
|
|
|
(381
|
)
|
||||
|
Comprehensive Income
|
|
$
|
6,268
|
|
|
$
|
6,820
|
|
|
$
|
38,971
|
|
|
$
|
31,642
|
|
|
Assets
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
|
(in thousands, except shares and per share data)
|
|
|
|
|
||||
|
Property, Plant and Equipment
|
|
|
|
|
||||
|
Regulated Energy
|
|
$
|
1,242,840
|
|
|
$
|
1,073,736
|
|
|
Unregulated Energy
|
|
220,721
|
|
|
210,682
|
|
||
|
Other businesses and eliminations
|
|
34,975
|
|
|
27,699
|
|
||
|
Total property, plant and equipment
|
|
1,498,536
|
|
|
1,312,117
|
|
||
|
Less: Accumulated depreciation and amortization
|
|
(295,449
|
)
|
|
(270,599
|
)
|
||
|
Plus: Construction work in progress
|
|
60,243
|
|
|
84,509
|
|
||
|
Net property, plant and equipment
|
|
1,263,330
|
|
|
1,126,027
|
|
||
|
Current Assets
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
6,215
|
|
|
5,614
|
|
||
|
Trade and other receivables (less allowance for uncollectible accounts of $987 and $936, respectively)
|
|
52,660
|
|
|
77,223
|
|
||
|
Accrued revenue
|
|
12,352
|
|
|
22,279
|
|
||
|
Propane inventory, at average cost
|
|
7,444
|
|
|
8,324
|
|
||
|
Other inventory, at average cost
|
|
4,786
|
|
|
12,022
|
|
||
|
Regulatory assets
|
|
6,891
|
|
|
10,930
|
|
||
|
Storage gas prepayments
|
|
6,989
|
|
|
5,250
|
|
||
|
Income taxes receivable
|
|
8,725
|
|
|
14,778
|
|
||
|
Prepaid expenses
|
|
9,775
|
|
|
13,621
|
|
||
|
Derivative assets, at fair value
|
|
10,568
|
|
|
1,286
|
|
||
|
Other current assets
|
|
2,557
|
|
|
7,260
|
|
||
|
Total current assets
|
|
128,962
|
|
|
178,587
|
|
||
|
Deferred Charges and Other Assets
|
|
|
|
|
||||
|
Goodwill
|
|
19,604
|
|
|
19,604
|
|
||
|
Other intangible assets, net
|
|
4,073
|
|
|
4,686
|
|
||
|
Investments, at fair value
|
|
7,951
|
|
|
6,756
|
|
||
|
Regulatory assets
|
|
76,343
|
|
|
75,575
|
|
||
|
Other assets
|
|
5,293
|
|
|
3,699
|
|
||
|
Total deferred charges and other assets
|
|
113,264
|
|
|
110,320
|
|
||
|
Total Assets
|
|
$
|
1,505,556
|
|
|
$
|
1,414,934
|
|
|
Capitalization and Liabilities
|
|
September 30,
2018 |
|
December 31,
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
|
|
255,509
|
|
|
253,470
|
|
||
|
Retained earnings
|
|
249,805
|
|
|
229,141
|
|
||
|
Accumulated other comprehensive loss
|
|
(4,987
|
)
|
|
(4,272
|
)
|
||
|
Deferred compensation obligation
|
|
3,818
|
|
|
3,395
|
|
||
|
Treasury stock
|
|
(3,818
|
)
|
|
(3,395
|
)
|
||
|
Total stockholders’ equity
|
|
508,298
|
|
|
486,294
|
|
||
|
Long-term debt, net of current maturities
|
|
241,597
|
|
|
197,395
|
|
||
|
Total capitalization
|
|
749,895
|
|
|
683,689
|
|
||
|
Current Liabilities
|
|
|
|
|
||||
|
Current portion of long-term debt
|
|
9,613
|
|
|
9,421
|
|
||
|
Short-term borrowing
|
|
268,293
|
|
|
250,969
|
|
||
|
Accounts payable
|
|
60,228
|
|
|
74,688
|
|
||
|
Customer deposits and refunds
|
|
34,887
|
|
|
34,751
|
|
||
|
Accrued interest
|
|
3,969
|
|
|
1,742
|
|
||
|
Dividends payable
|
|
6,060
|
|
|
5,312
|
|
||
|
Accrued compensation
|
|
10,396
|
|
|
13,112
|
|
||
|
Regulatory liabilities
|
|
9,099
|
|
|
6,485
|
|
||
|
Derivative liabilities, at fair value
|
|
9,774
|
|
|
6,247
|
|
||
|
Other accrued liabilities
|
|
14,819
|
|
|
10,273
|
|
||
|
Total current liabilities
|
|
427,138
|
|
|
413,000
|
|
||
|
Deferred Credits and Other Liabilities
|
|
|
|
|
||||
|
Deferred income taxes
|
|
146,814
|
|
|
135,850
|
|
||
|
Regulatory liabilities
|
|
141,840
|
|
|
140,978
|
|
||
|
Environmental liabilities
|
|
7,941
|
|
|
8,263
|
|
||
|
Other pension and benefit costs
|
|
28,839
|
|
|
29,699
|
|
||
|
Deferred investment tax credits and other liabilities
|
|
3,089
|
|
|
3,455
|
|
||
|
Total deferred credits and other liabilities
|
|
328,523
|
|
|
318,245
|
|
||
|
Environmental and other commitments and contingencies (Notes 5 and 6)
|
|
|
|
|
||||
|
Total Capitalization and Liabilities
|
|
$
|
1,505,556
|
|
|
$
|
1,414,934
|
|
|
|
|
Nine Months Ended
|
||||||
|
|
|
September 30,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
(in thousands)
|
|
|
|
|
||||
|
Operating Activities
|
|
|
|
|
||||
|
Net income
|
|
$
|
38,779
|
|
|
$
|
32,023
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
||||
|
Depreciation and amortization
|
|
30,176
|
|
|
27,267
|
|
||
|
Depreciation and accretion included in other costs
|
|
6,464
|
|
|
5,989
|
|
||
|
Deferred income taxes
|
|
11,047
|
|
|
29,520
|
|
||
|
Realized loss (gain) on commodity contracts/sale of assets/investments
|
|
4,015
|
|
|
(2,817
|
)
|
||
|
Unrealized gain on investments/commodity contracts
|
|
(427
|
)
|
|
(695
|
)
|
||
|
Employee benefits and compensation
|
|
456
|
|
|
1,212
|
|
||
|
Share-based compensation
|
|
2,535
|
|
|
1,608
|
|
||
|
Other, net
|
|
(35
|
)
|
|
(39
|
)
|
||
|
Changes in assets and liabilities:
|
|
|
|
|
||||
|
Accounts receivable and accrued revenue
|
|
32,988
|
|
|
12,912
|
|
||
|
Propane inventory, storage gas and other inventory
|
|
6,379
|
|
|
(8,256
|
)
|
||
|
Regulatory assets/liabilities, net
|
|
3,899
|
|
|
927
|
|
||
|
Prepaid expenses and other current assets
|
|
(1,533
|
)
|
|
(2,860
|
)
|
||
|
Accounts payable and other accrued liabilities
|
|
(9,590
|
)
|
|
4,515
|
|
||
|
Income taxes receivable
|
|
6,053
|
|
|
(3,810
|
)
|
||
|
Customer deposits and refunds
|
|
136
|
|
|
3,255
|
|
||
|
Accrued compensation
|
|
(2,804
|
)
|
|
(2,030
|
)
|
||
|
Other assets and liabilities, net
|
|
(542
|
)
|
|
(349
|
)
|
||
|
Net cash provided by operating activities
|
|
127,996
|
|
|
98,372
|
|
||
|
Investing Activities
|
|
|
|
|
||||
|
Property, plant and equipment expenditures
|
|
(171,410
|
)
|
|
(130,137
|
)
|
||
|
Proceeds from sales of assets
|
|
565
|
|
|
601
|
|
||
|
Acquisitions, net of cash acquired
|
|
—
|
|
|
(11,707
|
)
|
||
|
Environmental expenditures
|
|
(322
|
)
|
|
(210
|
)
|
||
|
Net cash used in investing activities
|
|
(171,167
|
)
|
|
(141,453
|
)
|
||
|
Financing Activities
|
|
|
|
|
||||
|
Common stock dividends
|
|
(16,171
|
)
|
|
(14,780
|
)
|
||
|
(Purchase) issuance of stock under the Dividend Reinvestment Plan
|
|
(518
|
)
|
|
254
|
|
||
|
Stock issuance
|
|
—
|
|
|
(10
|
)
|
||
|
Tax withholding payments related to net settled stock compensation
|
|
(1,210
|
)
|
|
(692
|
)
|
||
|
Change in cash overdrafts due to outstanding checks
|
|
712
|
|
|
(3,013
|
)
|
||
|
Net borrowing (repayment) under line of credit agreements and short-term borrowing under the Revolver
|
|
16,612
|
|
|
(3,760
|
)
|
||
|
Proceeds from long-term debt and long-term borrowing under the Revolver
|
|
74,901
|
|
|
69,800
|
|
||
|
Repayment of long-term debt, long-term borrowing under the Revolver and capital lease obligation
|
|
(30,554
|
)
|
|
(5,510
|
)
|
||
|
Net cash provided in financing activities
|
|
43,772
|
|
|
42,289
|
|
||
|
Net Increase (Decrease) in Cash and Cash Equivalents
|
|
601
|
|
|
(792
|
)
|
||
|
Cash and Cash Equivalents—Beginning of Period
|
|
5,614
|
|
|
4,178
|
|
||
|
Cash and Cash Equivalents—End of Period
|
|
$
|
6,215
|
|
|
$
|
3,386
|
|
|
|
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, 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
|
|
|||||||
|
Dividend declared ($1.28 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(21,045
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21,045
|
)
|
|||||||
|
Dividend reinvestment plan
|
10,771
|
|
|
5
|
|
|
730
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
735
|
|
|||||||
|
Stock issuance
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|||||||
|
Share-based compensation and tax benefit
(3)(4)
|
30,172
|
|
|
15
|
|
|
1,783
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,798
|
|
|||||||
|
Treasury stock activities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
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
|
—
|
|
|
—
|
|
|
—
|
|
|
38,779
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
38,779
|
|
|||||||
|
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
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
192
|
|
|
—
|
|
|
—
|
|
|
192
|
|
|||||||
|
Dividend declared ($1.065 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(17,524
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17,524
|
)
|
|||||||
|
Dividend reinvestment plan
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|||||||
|
Share-based compensation and tax benefit
(3)
(4)
|
34,103
|
|
|
16
|
|
|
2,041
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,057
|
|
|||||||
|
Treasury stock activities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
423
|
|
|
(423
|
)
|
|
—
|
|
|||||||
|
Balance at September 30, 2018
|
16,378,545
|
|
|
$
|
7,971
|
|
|
$
|
255,509
|
|
|
$
|
249,805
|
|
|
$
|
(4,987
|
)
|
|
$
|
3,818
|
|
|
$
|
(3,818
|
)
|
|
$
|
508,298
|
|
|
(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
96,622
and
90,961
shares at
September 30, 2018
and
December 31, 2017
, respectively, held in a Rabbi Trust related to our Deferred Compensation Plan.
|
|
(3)
|
Includes amounts for shares issued for directors’ compensation.
|
|
(4)
|
The shares issued under the SICP are net of shares withheld for employee taxes.
For the nine months ended September 30, 2018
, and for the year ended
December 31, 2017
, we withheld
16,918
and
10,269
shares, respectively, for taxes.
|
|
|
|
Three Months Ended
September 30, 2018 |
|
Nine Months Ended
September 30, 2018 |
||||||||||||||||||||
|
Income statement
|
|
As Reported
|
|
Without Adoption of ASC 606
|
|
Effect of Change Higher (Lower)
|
|
As Reported
|
|
Without Adoption of ASC 606
|
|
Effect of Change Higher (Lower)
|
||||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Regulated Energy operating revenues
|
|
$
|
72,770
|
|
|
$
|
72,879
|
|
|
$
|
(109
|
)
|
|
$
|
252,667
|
|
|
$
|
253,659
|
|
|
$
|
(992
|
)
|
|
Regulated Energy cost of sales
|
|
21,501
|
|
|
21,512
|
|
|
(11
|
)
|
|
89,741
|
|
|
90,454
|
|
|
(713
|
)
|
||||||
|
Depreciation and amortization
|
|
10,633
|
|
|
10,629
|
|
|
4
|
|
|
30,176
|
|
|
30,150
|
|
|
26
|
|
||||||
|
Income before income taxes
|
|
7,595
|
|
|
7,697
|
|
|
(102
|
)
|
|
53,510
|
|
|
53,815
|
|
|
(305
|
)
|
||||||
|
Income taxes
|
|
2,057
|
|
|
2,086
|
|
|
(29
|
)
|
|
14,731
|
|
|
14,819
|
|
|
(88
|
)
|
||||||
|
Net income
|
|
5,538
|
|
|
5,611
|
|
|
(73
|
)
|
|
38,779
|
|
|
38,996
|
|
|
(217
|
)
|
||||||
|
|
|
As of September 30, 2018
|
||||||||||
|
Balance sheet
|
|
As Reported
|
|
Without Adoption of ASC 606
|
|
Effect of Change Higher (Lower)
|
||||||
|
(in thousands)
|
|
|
|
|
|
|
||||||
|
Assets
|
|
|
|
|
|
|
||||||
|
Accrued revenues
|
|
$
|
12,352
|
|
|
$
|
13,658
|
|
|
$
|
(1,306
|
)
|
|
Other assets
|
|
$
|
5,293
|
|
|
$
|
5,702
|
|
|
$
|
(409
|
)
|
|
|
|
|
|
|
|
|
||||||
|
Capitalization
|
|
|
|
|
|
|
||||||
|
Retained earnings
|
|
$
|
249,805
|
|
|
$
|
251,520
|
|
|
$
|
(1,715
|
)
|
|
|
|
|
|
|
|
|
||||||
|
2.
|
Calculation of Earnings Per Share
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
(in thousands, except shares and per share data)
|
|
|
|
|
|
|
|
|
||||||||
|
Calculation of Basic Earnings Per Share:
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net Income
|
|
$
|
5,538
|
|
|
$
|
6,833
|
|
|
$
|
38,779
|
|
|
$
|
32,023
|
|
|
Weighted average shares outstanding
|
|
16,378,545
|
|
|
16,344,442
|
|
|
16,366,608
|
|
|
16,334,210
|
|
||||
|
Basic Earnings Per Share
|
|
$
|
0.34
|
|
|
$
|
0.42
|
|
|
$
|
2.37
|
|
|
$
|
1.96
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Calculation of Diluted Earnings Per Share:
|
|
|
|
|
|
|
|
|
||||||||
|
Reconciliation of Numerator:
|
|
|
|
|
|
|
|
|
||||||||
|
Net Income
|
|
$
|
5,538
|
|
|
$
|
6,833
|
|
|
$
|
38,779
|
|
|
$
|
32,023
|
|
|
Reconciliation of Denominator:
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted shares outstanding—Basic
|
|
16,378,545
|
|
|
16,344,442
|
|
|
16,366,608
|
|
|
16,334,210
|
|
||||
|
Effect of dilutive securities—Share-based compensation
|
|
49,894
|
|
|
45,193
|
|
|
49,647
|
|
|
44,423
|
|
||||
|
Adjusted denominator—Diluted
|
|
16,428,439
|
|
|
16,389,635
|
|
|
16,416,255
|
|
|
16,378,633
|
|
||||
|
Diluted Earnings Per Share
|
|
$
|
0.34
|
|
|
$
|
0.42
|
|
|
$
|
2.36
|
|
|
$
|
1.96
|
|
|
(in thousands)
|
|
Regulated Energy
|
|
Unregulated Energy
|
|
Other and Eliminations
|
|
Total
|
||||||||
|
Energy distribution
|
|
|
|
|
|
|
|
|
||||||||
|
Florida natural gas division
|
|
$
|
6,282
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,282
|
|
|
Delaware natural gas division
|
|
7,010
|
|
|
—
|
|
|
—
|
|
|
7,010
|
|
||||
|
FPU electric distribution
|
|
23,830
|
|
|
—
|
|
|
—
|
|
|
23,830
|
|
||||
|
FPU natural gas distribution
|
|
17,390
|
|
|
—
|
|
|
—
|
|
|
17,390
|
|
||||
|
Maryland natural gas division
|
|
2,463
|
|
|
—
|
|
|
—
|
|
|
2,463
|
|
||||
|
Sandpiper
|
|
3,561
|
|
|
—
|
|
|
—
|
|
|
3,561
|
|
||||
|
Total energy distribution
|
|
60,536
|
|
|
—
|
|
|
—
|
|
|
60,536
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Energy transmission
|
|
|
|
|
|
|
|
|
||||||||
|
Aspire Energy
|
|
—
|
|
|
5,750
|
|
|
—
|
|
|
5,750
|
|
||||
|
Eastern Shore
|
|
16,189
|
|
|
—
|
|
|
—
|
|
|
16,189
|
|
||||
|
Peninsula Pipeline
|
|
3,404
|
|
|
—
|
|
|
—
|
|
|
3,404
|
|
||||
|
Total energy transmission
|
|
19,593
|
|
|
5,750
|
|
|
—
|
|
|
25,343
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Energy generation
|
|
|
|
|
|
|
|
|
||||||||
|
Eight Flags
|
|
—
|
|
|
4,044
|
|
|
—
|
|
|
4,044
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Propane delivery
|
|
|
|
|
|
|
|
|
||||||||
|
Delmarva Peninsula propane delivery
|
|
—
|
|
|
13,172
|
|
|
—
|
|
|
13,172
|
|
||||
|
Florida propane delivery
|
|
—
|
|
|
4,166
|
|
|
—
|
|
|
4,166
|
|
||||
|
Total propane delivery
|
|
—
|
|
|
17,338
|
|
|
—
|
|
|
17,338
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Energy services
|
|
|
|
|
|
|
|
|
||||||||
|
PESCO
|
|
—
|
|
|
51,619
|
|
|
—
|
|
|
51,619
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other and eliminations
|
|
|
|
|
|
|
|
|
||||||||
|
Eliminations
|
|
(7,359
|
)
|
|
(3,185
|
)
|
|
(8,668
|
)
|
|
(19,212
|
)
|
||||
|
Other
|
|
—
|
|
|
476
|
|
|
135
|
|
|
611
|
|
||||
|
Total other and eliminations
|
|
(7,359
|
)
|
|
(2,709
|
)
|
|
(8,533
|
)
|
|
(18,601
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total operating revenues
(1)
|
|
$
|
72,770
|
|
|
$
|
76,042
|
|
|
$
|
(8,533
|
)
|
|
$
|
140,279
|
|
|
(in thousands)
|
|
Regulated Energy
|
|
Unregulated Energy
|
|
Other and Eliminations
|
|
Total
|
||||||||
|
Energy distribution
|
|
|
|
|
|
|
|
|
||||||||
|
Florida natural gas division
|
|
$
|
18,462
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
18,462
|
|
|
Delaware natural gas division
|
|
50,963
|
|
|
—
|
|
|
—
|
|
|
50,963
|
|
||||
|
FPU electric distribution
|
|
60,933
|
|
|
—
|
|
|
—
|
|
|
60,933
|
|
||||
|
FPU natural gas distribution
|
|
58,885
|
|
|
—
|
|
|
—
|
|
|
58,885
|
|
||||
|
Maryland natural gas division
|
|
17,136
|
|
|
—
|
|
|
—
|
|
|
17,136
|
|
||||
|
Sandpiper
|
|
16,892
|
|
|
—
|
|
|
—
|
|
|
16,892
|
|
||||
|
Total energy distribution
|
|
223,271
|
|
|
—
|
|
|
—
|
|
|
223,271
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Energy transmission
|
|
|
|
|
|
|
|
|
||||||||
|
Aspire Energy
|
|
—
|
|
|
23,682
|
|
|
—
|
|
|
23,682
|
|
||||
|
Eastern Shore
|
|
46,289
|
|
|
—
|
|
|
—
|
|
|
46,289
|
|
||||
|
Peninsula Pipeline
|
|
8,469
|
|
|
—
|
|
|
—
|
|
|
8,469
|
|
||||
|
Total energy transmission
|
|
54,758
|
|
|
23,682
|
|
|
—
|
|
|
78,440
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Energy generation
|
|
|
|
|
|
|
|
|
||||||||
|
Eight Flags
|
|
—
|
|
|
12,652
|
|
|
—
|
|
|
12,652
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Propane delivery
|
|
|
|
|
|
|
|
|
||||||||
|
Delmarva Peninsula propane delivery
|
|
—
|
|
|
73,907
|
|
|
—
|
|
|
73,907
|
|
||||
|
Florida propane delivery
|
|
—
|
|
|
15,741
|
|
|
—
|
|
|
15,741
|
|
||||
|
Total propane delivery
|
|
—
|
|
|
89,648
|
|
|
—
|
|
|
89,648
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Energy services
|
|
|
|
|
|
|
|
|
||||||||
|
PESCO
|
|
—
|
|
|
181,976
|
|
|
—
|
|
|
181,976
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other and eliminations
|
|
|
|
|
|
|
|
|
||||||||
|
Eliminations
|
|
(25,362
|
)
|
|
(11,679
|
)
|
|
(34,643
|
)
|
|
(71,684
|
)
|
||||
|
Other
|
|
—
|
|
|
1,475
|
|
|
521
|
|
|
1,996
|
|
||||
|
Total other and eliminations
|
|
(25,362
|
)
|
|
(10,204
|
)
|
|
(34,122
|
)
|
|
(69,688
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total operating revenues
(1)
|
|
$
|
252,667
|
|
|
$
|
297,754
|
|
|
$
|
(34,122
|
)
|
|
$
|
516,299
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Trade Receivables
|
|
Contract Assets (Non-current)
|
|
Contract Liabilities (Current)
|
||||||
|
(in thousands)
|
|
|
|
|
|
|
||||||
|
Balance at 12/31/2017
|
|
$
|
74,962
|
|
|
$
|
1,270
|
|
|
$
|
407
|
|
|
Balance at 9/30/2018
|
|
50,937
|
|
|
2,331
|
|
|
583
|
|
|||
|
Increase (decrease)
|
|
$
|
(24,025
|
)
|
|
$
|
1,061
|
|
|
$
|
176
|
|
|
4.
|
Rates and Other Regulatory Activities
|
|
Jurisdiction
|
MGP Site
|
Status
|
Cost to Clean up
|
Recovery through Rates
|
|
Florida
|
West Palm Beach
|
Remedial actions approved by the FDEP have been implemented on the east parcel of the site. We expect to implement similar remedial actions on other remaining portions, including the anticipated demolition of buildings on the site's west parcel in 2018.
|
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 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.
|
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 the DNREC in July 2017. Site assessment is ongoing.
|
Between $273,000 and $465,000.
|
Yes
|
|
Maryland
|
Cambridge
|
Currently in discussions with the MDE.
|
Unable to estimate.
|
N/A
|
|
6.
|
Other Commitments and Contingencies
|
|
7.
|
Segment Information
|
|
•
|
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
|
|
•
|
Unregulated Energy.
Includes energy transmission, energy generation, propane delivery, and other energy services (propane distribution, the operations of our Eight Flags' CHP plant, as well as natural gas marketing, gathering, processing, transportation and supply). 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.
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
||||||||
|
Operating Revenues, Unaffiliated Customers
|
|
|
|
|
|
|
|
|
||||||||
|
Regulated Energy segment
|
|
$
|
69,697
|
|
|
$
|
67,257
|
|
|
$
|
243,382
|
|
|
$
|
232,519
|
|
|
Unregulated Energy segment and other businesses
|
|
70,582
|
|
|
59,679
|
|
|
272,917
|
|
|
204,661
|
|
||||
|
Total operating revenues, unaffiliated customers
|
|
$
|
140,279
|
|
|
$
|
126,936
|
|
|
$
|
516,299
|
|
|
$
|
437,180
|
|
|
Intersegment Revenues
(1)
|
|
|
|
|
|
|
|
|
||||||||
|
Regulated Energy segment
|
|
$
|
3,073
|
|
|
$
|
2,446
|
|
|
$
|
9,285
|
|
|
$
|
5,834
|
|
|
Unregulated Energy segment
|
|
5,460
|
|
|
5,009
|
|
|
24,837
|
|
|
15,801
|
|
||||
|
Other businesses
|
|
135
|
|
|
194
|
|
|
521
|
|
|
581
|
|
||||
|
Total intersegment revenues
|
|
$
|
8,668
|
|
|
$
|
7,649
|
|
|
$
|
34,643
|
|
|
$
|
22,216
|
|
|
Operating Income
|
|
|
|
|
|
|
|
|
||||||||
|
Regulated Energy segment
|
|
$
|
15,915
|
|
|
$
|
15,523
|
|
|
$
|
56,930
|
|
|
$
|
53,004
|
|
|
Unregulated Energy segment
|
|
(3,933
|
)
|
|
(951
|
)
|
|
10,241
|
|
|
10,626
|
|
||||
|
Other businesses and eliminations
|
|
54
|
|
|
60
|
|
|
(1,481
|
)
|
|
162
|
|
||||
|
Total operating income
|
|
12,036
|
|
|
14,632
|
|
|
65,690
|
|
|
63,792
|
|
||||
|
Other expense, net
|
|
(11
|
)
|
|
(154
|
)
|
|
(204
|
)
|
|
(1,855
|
)
|
||||
|
Interest charges
|
|
4,430
|
|
|
3,321
|
|
|
11,976
|
|
|
9,133
|
|
||||
|
Income before Income Taxes
|
|
7,595
|
|
|
11,157
|
|
|
53,510
|
|
|
52,804
|
|
||||
|
Income taxes
|
|
2,057
|
|
|
4,324
|
|
|
14,731
|
|
|
20,781
|
|
||||
|
Net Income
|
|
$
|
5,538
|
|
|
$
|
6,833
|
|
|
$
|
38,779
|
|
|
$
|
32,023
|
|
|
(1)
|
All significant intersegment revenues are billed at market rates and have been eliminated from consolidated operating revenues.
|
|
(in thousands)
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Identifiable Assets
|
|
|
|
|
||||
|
Regulated Energy segment
|
|
$
|
1,223,537
|
|
|
$
|
1,121,673
|
|
|
Unregulated Energy segment
|
|
244,390
|
|
|
259,041
|
|
||
|
Other businesses and eliminations
|
|
37,629
|
|
|
34,220
|
|
||
|
Total identifiable assets
|
|
$
|
1,505,556
|
|
|
$
|
1,414,934
|
|
|
8.
|
Stockholder's Equity
|
|
|
|
Defined Benefit
|
|
Commodity
|
|
|
||||||
|
|
|
Pension and
|
|
Contracts
|
|
|
||||||
|
|
|
Postretirement
|
|
Cash Flow
|
|
|
||||||
|
|
|
Plan Items
|
|
Hedges
|
|
Total
|
||||||
|
(in thousands)
|
|
|
|
|
|
|
||||||
|
As of December 31, 2017
|
|
$
|
(4,743
|
)
|
|
$
|
471
|
|
|
$
|
(4,272
|
)
|
|
Other comprehensive loss before reclassifications
|
|
—
|
|
|
(1,126
|
)
|
|
(1,126
|
)
|
|||
|
Amounts reclassified from accumulated other comprehensive income
|
|
275
|
|
|
1,043
|
|
|
1,318
|
|
|||
|
Net current-period other comprehensive income/(loss)
|
|
275
|
|
|
(83
|
)
|
|
192
|
|
|||
|
Stranded tax reclassification to retained earnings
|
|
(1,022
|
)
|
|
115
|
|
|
(907
|
)
|
|||
|
As of September 30, 2018
|
|
$
|
(5,490
|
)
|
|
$
|
503
|
|
|
$
|
(4,987
|
)
|
|
|
|
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 (loss)/income before reclassifications
|
|
(9
|
)
|
|
322
|
|
|
313
|
|
|||
|
Amounts reclassified from accumulated other comprehensive income/(loss)
|
|
271
|
|
|
(965
|
)
|
|
(694
|
)
|
|||
|
Net prior-period other comprehensive income/(loss)
|
|
262
|
|
|
(643
|
)
|
|
(381
|
)
|
|||
|
As of September 30, 2017
|
|
$
|
(5,098
|
)
|
|
$
|
(161
|
)
|
|
$
|
(5,259
|
)
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
||||||||
|
Amortization of defined benefit pension and postretirement plan items:
|
|
|
|
|
|
|
|
|
||||||||
|
Prior service credit
(1)
|
|
$
|
19
|
|
|
$
|
19
|
|
|
$
|
58
|
|
|
$
|
58
|
|
|
Net loss
(1)
|
|
(138
|
)
|
|
(171
|
)
|
|
(435
|
)
|
|
(509
|
)
|
||||
|
Total before income taxes
|
|
(119
|
)
|
|
(152
|
)
|
|
(377
|
)
|
|
(451
|
)
|
||||
|
Income tax benefit
|
|
33
|
|
|
61
|
|
|
102
|
|
|
180
|
|
||||
|
Net of tax
|
|
$
|
(86
|
)
|
|
$
|
(91
|
)
|
|
$
|
(275
|
)
|
|
$
|
(271
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gains and losses on commodity contracts cash flow hedges:
|
|
|
|
|
|
|
|
|
||||||||
|
Propane swap agreements
(2)
|
|
$
|
(276
|
)
|
|
$
|
198
|
|
|
$
|
(921
|
)
|
|
$
|
663
|
|
|
Natural gas swaps
(2)
|
|
123
|
|
|
1
|
|
|
(358
|
)
|
|
1
|
|
||||
|
Natural gas futures
(2)
|
|
(308
|
)
|
|
(852
|
)
|
|
(171
|
)
|
|
929
|
|
||||
|
Total before income taxes
|
|
(461
|
)
|
|
(653
|
)
|
|
(1,450
|
)
|
|
1,593
|
|
||||
|
Income tax benefit (expense)
|
|
129
|
|
|
248
|
|
|
407
|
|
|
(628
|
)
|
||||
|
Net of tax
|
|
(332
|
)
|
|
(405
|
)
|
|
(1,043
|
)
|
|
965
|
|
||||
|
Total reclassifications for the period
|
|
$
|
(418
|
)
|
|
$
|
(496
|
)
|
|
$
|
(1,318
|
)
|
|
$
|
694
|
|
|
9.
|
Employee Benefit Plans
|
|
|
|
Chesapeake
Pension Plan |
|
FPU
Pension Plan |
|
Chesapeake SERP
|
|
Chesapeake
Postretirement Plan |
|
FPU
Medical Plan |
||||||||||||||||||||||||||||||
|
For the Three Months Ended September 30,
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Interest cost
|
|
$
|
94
|
|
|
$
|
103
|
|
|
$
|
570
|
|
|
$
|
623
|
|
|
$
|
21
|
|
|
$
|
22
|
|
|
$
|
10
|
|
|
$
|
11
|
|
|
$
|
12
|
|
|
$
|
13
|
|
|
Expected return on plan assets
|
|
(131
|
)
|
|
(127
|
)
|
|
(770
|
)
|
|
(699
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
|
Amortization of prior service credit
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(19
|
)
|
|
(19
|
)
|
|
—
|
|
|
—
|
|
||||||||||
|
Amortization of net loss
|
|
82
|
|
|
107
|
|
|
86
|
|
|
131
|
|
|
25
|
|
|
22
|
|
|
15
|
|
|
17
|
|
|
—
|
|
|
—
|
|
||||||||||
|
Net periodic cost (benefit)
(1)
|
|
45
|
|
|
83
|
|
|
(114
|
)
|
|
55
|
|
|
46
|
|
|
44
|
|
|
6
|
|
|
9
|
|
|
12
|
|
|
13
|
|
||||||||||
|
Amortization of pre-merger regulatory asset
|
|
—
|
|
|
—
|
|
|
191
|
|
|
191
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
2
|
|
||||||||||
|
Total periodic cost
|
|
$
|
45
|
|
|
$
|
83
|
|
|
$
|
77
|
|
|
$
|
246
|
|
|
$
|
46
|
|
|
$
|
44
|
|
|
$
|
6
|
|
|
$
|
9
|
|
|
$
|
14
|
|
|
$
|
15
|
|
|
|
|
Chesapeake
Pension Plan
|
|
FPU
Pension Plan
|
|
Chesapeake SERP
|
|
Chesapeake
Postretirement
Plan
|
|
FPU
Medical
Plan
|
||||||||||||||||||||||||||||||
|
For the Nine Months Ended September 30,
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Interest cost
|
|
$
|
288
|
|
|
$
|
309
|
|
|
$
|
1,754
|
|
|
$
|
1,870
|
|
|
$
|
63
|
|
|
$
|
66
|
|
|
$
|
29
|
|
|
$
|
31
|
|
|
$
|
38
|
|
|
$
|
38
|
|
|
Expected return on plan assets
|
|
(406
|
)
|
|
(381
|
)
|
|
(2,318
|
)
|
|
(2,098
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
|
Amortization of prior service credit
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(58
|
)
|
|
(58
|
)
|
|
—
|
|
|
—
|
|
||||||||||
|
Amortization of net loss
|
|
258
|
|
|
319
|
|
|
302
|
|
|
392
|
|
|
75
|
|
|
65
|
|
|
45
|
|
|
50
|
|
|
—
|
|
|
—
|
|
||||||||||
|
Net periodic cost (benefit)
(1)
|
|
140
|
|
|
247
|
|
|
(262
|
)
|
|
164
|
|
|
138
|
|
|
131
|
|
|
16
|
|
|
23
|
|
|
38
|
|
|
38
|
|
||||||||||
|
Amortization of pre-merger regulatory asset
|
|
—
|
|
|
—
|
|
|
571
|
|
|
571
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
6
|
|
||||||||||
|
Total periodic cost
|
|
$
|
140
|
|
|
$
|
247
|
|
|
$
|
309
|
|
|
$
|
735
|
|
|
$
|
138
|
|
|
$
|
131
|
|
|
$
|
16
|
|
|
$
|
23
|
|
|
$
|
44
|
|
|
$
|
44
|
|
|
For the Three Months Ended September 30, 2018
|
|
Chesapeake
Pension Plan |
|
FPU
Pension Plan |
|
Chesapeake SERP
|
|
Chesapeake
Postretirement Plan |
|
FPU
Medical Plan |
|
Total
|
||||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Prior service credit
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(19
|
)
|
|
$
|
—
|
|
|
$
|
(19
|
)
|
|
Net loss
|
|
82
|
|
|
86
|
|
|
25
|
|
|
15
|
|
|
—
|
|
|
208
|
|
||||||
|
Total recognized in net periodic benefit cost
|
|
82
|
|
|
86
|
|
|
25
|
|
|
(4
|
)
|
|
—
|
|
|
189
|
|
||||||
|
Recognized from accumulated other comprehensive loss
(1)
|
|
82
|
|
|
16
|
|
|
25
|
|
|
(4
|
)
|
|
—
|
|
|
119
|
|
||||||
|
Recognized from regulatory asset
|
|
—
|
|
|
70
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
70
|
|
||||||
|
Total
|
|
$
|
82
|
|
|
$
|
86
|
|
|
$
|
25
|
|
|
$
|
(4
|
)
|
|
$
|
—
|
|
|
$
|
189
|
|
|
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 Nine Months Ended September 30, 2018
|
|
Chesapeake
Pension
Plan
|
|
FPU
Pension
Plan
|
|
Chesapeake SERP
|
|
Chesapeake
Postretirement
Plan
|
|
FPU
Medical
Plan
|
|
Total
|
||||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Prior service credit
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(58
|
)
|
|
$
|
—
|
|
|
$
|
(58
|
)
|
|
Net loss
|
|
258
|
|
|
302
|
|
|
75
|
|
|
45
|
|
|
—
|
|
|
680
|
|
||||||
|
Total recognized in net periodic benefit cost
|
|
258
|
|
|
302
|
|
|
75
|
|
|
(13
|
)
|
|
—
|
|
|
622
|
|
||||||
|
Recognized from accumulated other comprehensive loss
(1)
|
|
258
|
|
|
57
|
|
|
75
|
|
|
(13
|
)
|
|
—
|
|
|
377
|
|
||||||
|
Recognized from regulatory asset
|
|
—
|
|
|
245
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
245
|
|
||||||
|
Total
|
|
$
|
258
|
|
|
$
|
302
|
|
|
$
|
75
|
|
|
$
|
(13
|
)
|
|
$
|
—
|
|
|
$
|
622
|
|
|
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
|
|
|
10.
|
Investments
|
|
(in thousands)
|
September 30,
2018 |
|
December 31,
2017 |
||||
|
Rabbi trust (associated with the Deferred Compensation Plan)
|
$
|
7,929
|
|
|
$
|
6,734
|
|
|
Investments in equity securities
|
22
|
|
|
22
|
|
||
|
Total
|
$
|
7,951
|
|
|
6,756
|
|
|
|
11.
|
Share-Based Compensation
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
||||||||
|
Awards to non-employee directors
|
|
$
|
135
|
|
|
$
|
134
|
|
|
$
|
404
|
|
|
$
|
406
|
|
|
Awards to key employees
|
|
153
|
|
|
662
|
|
|
2,728
|
|
|
1,202
|
|
||||
|
Total compensation expense
|
|
288
|
|
|
796
|
|
|
3,132
|
|
|
1,608
|
|
||||
|
Less: tax benefit
|
|
(79
|
)
|
|
(320
|
)
|
|
(858
|
)
|
|
(647
|
)
|
||||
|
Share-based compensation amounts included in net income
|
|
$
|
209
|
|
|
$
|
476
|
|
|
$
|
2,274
|
|
|
$
|
961
|
|
|
|
|
Number of Shares
|
|
Weighted Average
Fair Value
|
|||
|
Outstanding—December 31, 2017
|
|
—
|
|
|
$
|
—
|
|
|
Granted
|
|
7,128
|
|
|
$
|
75.70
|
|
|
Vested
|
|
(7,128
|
)
|
|
$
|
75.70
|
|
|
Outstanding—September 30, 2018
|
|
—
|
|
|
$
|
—
|
|
|
|
|
Number of Shares
|
|
Weighted Average
Fair Value
|
|||
|
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—September 30, 2018
|
|
131,741
|
|
|
$
|
67.43
|
|
|
12.
|
Derivative Instruments
|
|
|
|
|
|
|
|
|
|
|
|
Business unit
|
|
Commodity
|
|
Quantity hedged (in millions)
|
|
Designation
|
|
Longest Expiration date of hedge
|
|
PESCO
|
|
Natural gas (Dts)
|
|
22.1
|
|
Cash flows hedges
|
|
March 2022
|
|
PESCO
|
|
Natural gas (Dts)
|
|
1.1
|
|
Not designated
|
|
January 2020
|
|
Sharp
|
|
Propane (gallons)
|
|
4.4
|
|
Cash flows hedges
|
|
June 2021
|
|
Sharp
|
|
Propane (gallons)
|
|
0.3
|
|
Fair value hedges
|
|
March 2019
|
|
|
|
At September 30, 2018
|
||||||||||
|
(in thousands)
|
|
Gross amounts
|
|
Amounts offset
|
|
Net amounts
|
||||||
|
Accounts receivable
|
|
$
|
7,042
|
|
|
$
|
1,158
|
|
|
$
|
5,884
|
|
|
Accounts payable
|
|
$
|
11,264
|
|
|
$
|
1,158
|
|
|
$
|
10,106
|
|
|
|
|
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
|
|
At September 30, 2018
|
|
At December 31, 2017
|
||||
|
Sharp
|
Other Current Liabilities
|
|
$
|
18
|
|
|
$
|
—
|
|
|
PESCO
|
Other Current Assets
|
|
$
|
2,060
|
|
|
$
|
6,300
|
|
|
|
|
Asset Derivatives
|
||||||||
|
|
|
|
|
Fair Value As Of
|
||||||
|
(in thousands)
|
|
Balance Sheet Location
|
|
September 30, 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
|
|
1,841
|
|
|
—
|
|
||
|
Derivatives designated as fair value hedges
|
|
|
|
|
|
|
||||
|
Propane put options
|
|
Derivative assets, at fair value
|
|
19
|
|
|
—
|
|
||
|
Derivatives designated as cash flow hedges
|
|
|
|
|
|
|
||||
|
Natural gas futures contracts
|
|
Derivative assets, at fair value
|
|
8,114
|
|
|
92
|
|
||
|
Propane swap agreements
|
|
Derivative assets, at fair value
|
|
594
|
|
|
1,181
|
|
||
|
Total asset derivatives
|
|
|
|
$
|
10,568
|
|
|
$
|
1,286
|
|
|
|
|
Liability Derivatives
|
||||||||
|
|
|
|
|
Fair Value As Of
|
||||||
|
(in thousands)
|
|
Balance Sheet Location
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Derivatives not designated as hedging instruments
|
|
|
|
|
|
|
||||
|
Natural gas futures contracts
|
|
Derivative liabilities, at fair value
|
|
$
|
1,602
|
|
|
$
|
5,776
|
|
|
Derivatives designated as cash flow hedges
|
|
|
|
|
|
|
||||
|
Natural gas futures contracts
|
|
Derivative liabilities, at fair value
|
|
8,168
|
|
|
469
|
|
||
|
Natural gas swap contracts
|
|
Derivative liabilities, at fair value
|
|
—
|
|
|
2
|
|
||
|
Propane swap agreements
|
|
Derivative liabilities, at fair value
|
|
4
|
|
|
—
|
|
||
|
Total liability derivatives
|
|
|
|
$
|
9,774
|
|
|
$
|
6,247
|
|
|
|
|
|
|
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
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Derivatives not designated as hedging instruments
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Realized gain on forward contracts and options
(1)
|
|
Revenue
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
112
|
|
|
Natural gas futures contracts
|
|
Cost of sales
|
|
197
|
|
|
286
|
|
|
(2,766
|
)
|
|
907
|
|
||||
|
Propane swap agreements
|
|
Cost of sales
|
|
—
|
|
|
15
|
|
|
(13
|
)
|
|
11
|
|
||||
|
Natural gas swap contracts
|
|
Cost of sales
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||
|
Derivatives designated as fair value hedges
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Put /Call option
(2)
|
|
Cost of sales
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
||||
|
Derivatives designated as cash flow hedges
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Propane swap agreements
|
|
Cost of sales
|
|
(276
|
)
|
|
198
|
|
|
(921
|
)
|
|
663
|
|
||||
|
Propane swap agreements
|
|
Other comprehensive income (loss)
|
|
296
|
|
|
1,590
|
|
|
(590
|
)
|
|
814
|
|
||||
|
Natural gas futures contracts
|
|
Cost of sales
|
|
(308
|
)
|
|
(852
|
)
|
|
(171
|
)
|
|
929
|
|
||||
|
Natural gas swap contracts
|
|
Cost of sales
|
|
123
|
|
|
1
|
|
|
(358
|
)
|
|
1
|
|
||||
|
Natural gas swap contracts
|
|
Other comprehensive income (loss)
|
|
(25
|
)
|
|
(413
|
)
|
|
563
|
|
|
(413
|
)
|
||||
|
Natural gas futures contracts
|
|
Other comprehensive income (loss)
|
|
630
|
|
|
(1,296
|
)
|
|
(241
|
)
|
|
(1,420
|
)
|
||||
|
Total
|
|
|
|
$
|
637
|
|
|
$
|
(470
|
)
|
|
$
|
(4,497
|
)
|
|
$
|
1,596
|
|
|
(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.
|
|
(in thousands)
|
|
Carrying Amount of Hedged Item
|
Cumulative Adjustment Included in Carrying Amount of Hedged Item
|
||||||||||
|
Balance Sheet Location of Hedged Items
|
|
At September 30, 2018
|
At December 31, 2017
|
At September 30, 2018
|
At December 31, 2017
|
||||||||
|
Inventory
|
|
$
|
290
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
13.
|
Fair Value of Financial Instruments
|
|
|
|
|
|
Fair Value Measurements Using:
|
||||||||||||
|
As of September 30, 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
|
|
679
|
|
|
—
|
|
|
—
|
|
|
679
|
|
||||
|
Investments—mutual funds and other
|
|
7,250
|
|
|
7,250
|
|
|
—
|
|
|
—
|
|
||||
|
Total investments
|
|
7,951
|
|
|
7,272
|
|
|
—
|
|
|
679
|
|
||||
|
Derivative assets
|
|
10,568
|
|
|
—
|
|
|
10,568
|
|
|
—
|
|
||||
|
Total assets
|
|
$
|
18,519
|
|
|
$
|
7,272
|
|
|
$
|
10,568
|
|
|
$
|
679
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative liabilities
|
|
$
|
9,774
|
|
|
$
|
—
|
|
|
$
|
9,774
|
|
|
$
|
—
|
|
|
|
|
|
|
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
|
|
|
$
|
—
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
2018
|
|
2017
|
||||
|
(in thousands)
|
|
|
|
||||
|
Beginning Balance
|
$
|
648
|
|
|
$
|
561
|
|
|
Purchases and adjustments
|
64
|
|
|
76
|
|
||
|
Transfers
|
(29
|
)
|
|
—
|
|
||
|
Distribution
|
(12
|
)
|
|
(2
|
)
|
||
|
Investment income
|
8
|
|
|
7
|
|
||
|
Ending Balance
|
$
|
679
|
|
|
$
|
642
|
|
|
14.
|
|
|
|
|
September 30,
|
|
December 31,
|
||||
|
(in thousands)
|
|
2018
|
|
2017
|
||||
|
FPU secured first mortgage bonds
(1)
:
|
|
|
|
|
||||
|
9.08% bond, due June 1, 2022
|
|
$
|
7,985
|
|
|
$
|
7,982
|
|
|
Uncollateralized senior notes:
|
|
|
|
|
||||
|
5.50% note, due October 12, 2020
|
|
6,000
|
|
|
6,000
|
|
||
|
5.93% note, due October 31, 2023
|
|
16,500
|
|
|
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
|
|
|
—
|
|
||
|
Promissory notes
|
|
26
|
|
|
97
|
|
||
|
Capital lease obligation
|
|
987
|
|
|
2,070
|
|
||
|
Less: debt issuance costs
|
|
(488
|
)
|
|
(433
|
)
|
||
|
Total long-term debt
|
|
251,210
|
|
|
206,816
|
|
||
|
Less: current maturities
|
|
(9,613
|
)
|
|
(9,421
|
)
|
||
|
Total long-term debt, net of current maturities
|
|
$
|
241,597
|
|
|
$
|
197,395
|
|
|
•
|
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 the degree to which competition enters 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 impact of significant changes to current tax regulations and rates;
|
|
•
|
the timing of certification authorizations associated with new capital projects;
|
|
•
|
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;
|
|
•
|
general economic conditions, including any potential effects arising from terrorist attacks and any hostilities or other external factors over which we have no control;
|
|
•
|
long-term global climate change, which could adversely affect customer demand or cause extreme weather conditions that disrupt the Company's operations;
|
|
•
|
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 ability to establish new, and maintain key, supply sources;
|
|
•
|
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 and in 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 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 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 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; and
|
|
•
|
risks related to cyber-attacks or cyber-terrorism that could disrupt our business operations or result in failure of information technology systems.
|
|
•
|
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
|
||||||||
|
|
|
2018
|
|
2017
|
|
(decrease)
|
||||||
|
(in thousands except per share)
|
|
|
|
|
|
|
||||||
|
Business Segment:
|
|
|
|
|
|
|
||||||
|
Regulated Energy segment
|
|
$
|
15,915
|
|
|
$
|
15,523
|
|
|
$
|
392
|
|
|
Unregulated Energy segment
|
|
(3,933
|
)
|
|
(951
|
)
|
|
(2,982
|
)
|
|||
|
Other businesses and eliminations
|
|
54
|
|
|
60
|
|
|
(6
|
)
|
|||
|
Operating Income
|
|
$
|
12,036
|
|
|
$
|
14,632
|
|
|
$
|
(2,596
|
)
|
|
Other expense, net
|
|
(11
|
)
|
|
(154
|
)
|
|
143
|
|
|||
|
Interest charges
|
|
4,430
|
|
|
3,321
|
|
|
1,109
|
|
|||
|
Pre-tax Income
|
|
7,595
|
|
|
11,157
|
|
|
(3,562
|
)
|
|||
|
Income taxes
|
|
2,057
|
|
|
4,324
|
|
|
(2,267
|
)
|
|||
|
Net Income
|
|
$
|
5,538
|
|
|
$
|
6,833
|
|
|
$
|
(1,295
|
)
|
|
Earnings Per Share of Common Stock
|
|
|
|
|
|
|
||||||
|
Basic
|
|
$
|
0.34
|
|
|
$
|
0.42
|
|
|
$
|
(0.08
|
)
|
|
Diluted
|
|
$
|
0.34
|
|
|
$
|
0.42
|
|
|
$
|
(0.08
|
)
|
|
(in thousands, except per share data)
|
|
Pre-tax
Income |
|
Net
Income |
|
Earnings
Per Share |
||||||
|
Third Quarter of 2017 Reported Results
|
|
$
|
11,157
|
|
|
$
|
6,833
|
|
|
$
|
0.42
|
|
|
|
|
|
|
|
|
|
||||||
|
Increased (Decreased) Gross Margins:
|
|
|
|
|
|
|
||||||
|
Eastern Shore and Peninsula Pipeline service expansions*
|
|
3,616
|
|
|
2,636
|
|
|
0.16
|
|
|||
|
Pass-through of lower taxes to regulated energy customers
(1)
|
|
(1,993
|
)
|
|
(1,454
|
)
|
|
(0.09
|
)
|
|||
|
Implementation of Eastern Shore settled rates*
(2)
|
|
1,161
|
|
|
847
|
|
|
0.05
|
|
|||
|
Natural gas growth (including customer and consumption growth, but excluding service expansions)
|
|
734
|
|
|
535
|
|
|
0.03
|
|
|||
|
PESCO results (decrease primarily due to imbalance adjustments)
|
|
(629
|
)
|
|
(459
|
)
|
|
(0.03
|
)
|
|||
|
Retail margins per gallon
|
|
(469
|
)
|
|
(342
|
)
|
|
(0.02
|
)
|
|||
|
Florida electric reliability/modernization program*
|
|
464
|
|
|
339
|
|
|
0.02
|
|
|||
|
Unregulated energy customer consumption
|
|
(374
|
)
|
|
(273
|
)
|
|
(0.02
|
)
|
|||
|
GRIP*
|
|
329
|
|
|
240
|
|
|
0.01
|
|
|||
|
|
|
2,839
|
|
|
2,069
|
|
|
0.11
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Decreased (Increased) Other Operating Expenses:
|
|
|
|
|
|
|
||||||
|
Outside services and facilities maintenance costs
(3)
|
|
(1,532
|
)
|
|
(1,117
|
)
|
|
(0.07
|
)
|
|||
|
Depreciation, asset removal and property tax costs due to new capital investments
(3)
|
|
(1,447
|
)
|
|
(1,055
|
)
|
|
(0.06
|
)
|
|||
|
Benefits and other employee-related expenses
(3)
|
|
(758
|
)
|
|
(553
|
)
|
|
(0.03
|
)
|
|||
|
Payroll expense (increased staffing and annual salary increases)
(3)
|
|
(754
|
)
|
|
(550
|
)
|
|
(0.03
|
)
|
|||
|
Operating expenses to increase staffing, infrastructure and risk management systems necessary to support growth for PESCO
|
|
(452
|
)
|
|
(330
|
)
|
|
(0.02
|
)
|
|||
|
Early termination of facility lease due to consolidation of operations facilities
(3)
|
|
(423
|
)
|
|
(309
|
)
|
|
(0.02
|
)
|
|||
|
|
|
(5,366
|
)
|
|
(3,914
|
)
|
|
(0.23
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Interest charges
|
|
(1,109
|
)
|
|
(809
|
)
|
|
(0.04
|
)
|
|||
|
Income taxes - including TCJA impact - decreased effective tax rate for regulated energy
|
|
—
|
|
|
1,454
|
|
|
0.09
|
|
|||
|
Income taxes - including TCJA impact - change in effective tax rate for unregulated energy and other operations
|
|
—
|
|
|
(151
|
)
|
|
(0.01
|
)
|
|||
|
Net other changes
|
|
74
|
|
|
56
|
|
|
—
|
|
|||
|
|
|
(1,035
|
)
|
|
550
|
|
|
0.04
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Third Quarter of 2018 Reported Results
|
|
$
|
7,595
|
|
|
$
|
5,538
|
|
|
$
|
0.34
|
|
|
|
|
Nine Months Ended
|
|
|
||||||||
|
|
|
September 30,
|
|
Increase
|
||||||||
|
|
|
2018
|
|
2017
|
|
(decrease)
|
||||||
|
(in thousands except per share)
|
|
|
|
|
|
|
||||||
|
Business Segment:
|
|
|
|
|
|
|
||||||
|
Regulated Energy segment
|
|
$
|
56,930
|
|
|
$
|
53,004
|
|
|
$
|
3,926
|
|
|
Unregulated Energy segment
|
|
10,241
|
|
|
10,626
|
|
|
(385
|
)
|
|||
|
Other businesses and eliminations
|
|
(1,481
|
)
|
|
162
|
|
|
(1,643
|
)
|
|||
|
Operating Income
|
|
$
|
65,690
|
|
|
$
|
63,792
|
|
|
$
|
1,898
|
|
|
Other expense, net
|
|
(204
|
)
|
|
(1,855
|
)
|
|
1,651
|
|
|||
|
Interest charges
|
|
11,976
|
|
|
9,133
|
|
|
2,843
|
|
|||
|
Pre-tax Income
|
|
53,510
|
|
|
52,804
|
|
|
706
|
|
|||
|
Income taxes
|
|
14,731
|
|
|
20,781
|
|
|
(6,050
|
)
|
|||
|
Net Income
|
|
$
|
38,779
|
|
|
$
|
32,023
|
|
|
$
|
6,756
|
|
|
Earnings Per Share of Common Stock
|
|
|
|
|
|
|
||||||
|
Basic
|
|
$
|
2.37
|
|
|
$
|
1.96
|
|
|
$
|
0.41
|
|
|
Diluted
|
|
$
|
2.36
|
|
|
$
|
1.96
|
|
|
$
|
0.40
|
|
|
(in thousands, except per share data)
|
|
Pre-tax
Income |
|
Net
Income |
|
Earnings
Per Share |
||||||
|
Nine Months Ended September 30, 2017 Reported Results
|
|
$
|
52,804
|
|
|
$
|
32,023
|
|
|
$
|
1.96
|
|
|
Adjusting for unusual items:
|
|
|
|
|
|
|
||||||
|
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
|
|
|
601
|
|
|
0.04
|
|
|||
|
|
|
(719
|
)
|
|
(820
|
)
|
|
(0.05
|
)
|
|||
|
Increased (Decreased) Gross Margins:
|
|
|
|
|
|
|
||||||
|
Pass-through of lower taxes to regulated energy customers
(1)
|
|
(7,530
|
)
|
|
(5,457
|
)
|
|
(0.33
|
)
|
|||
|
Implementation of Eastern Shore settled rates*
(2)
|
|
6,256
|
|
|
4,534
|
|
|
0.28
|
|
|||
|
Eastern Shore and Peninsula Pipeline service expansions*
|
|
5,966
|
|
|
4,323
|
|
|
0.26
|
|
|||
|
Return to normal weather
|
|
5,342
|
|
|
3,872
|
|
|
0.24
|
|
|||
|
Natural gas growth (including customer and consumption growth, but excluding service expansions)
|
|
4,098
|
|
|
2,970
|
|
|
0.18
|
|
|||
|
Unregulated energy growth excluding PESCO
|
|
1,704
|
|
|
1,234
|
|
|
0.08
|
|
|||
|
Florida electric reliability/modernization program*
|
|
1,231
|
|
|
892
|
|
|
0.05
|
|
|||
|
GRIP*
|
|
931
|
|
|
675
|
|
|
0.04
|
|
|||
|
Non-recurring margin decrease at PESCO
|
|
(863
|
)
|
|
(626
|
)
|
|
(0.04
|
)
|
|||
|
Margin from PESCO operations
|
|
(373
|
)
|
|
(271
|
)
|
|
(0.02
|
)
|
|||
|
|
|
16,762
|
|
|
12,146
|
|
|
0.74
|
|
|||
|
Decreased (Increased) Other Operating Expenses:
|
|
|
|
|
|
|
||||||
|
Depreciation, asset removal and property tax costs due to new capital investments
(3)
|
|
(3,401
|
)
|
|
(2,465
|
)
|
|
(0.15
|
)
|
|||
|
Payroll expense (increased staffing and annual salary increases)
(3)
|
|
(3,287
|
)
|
|
(2,382
|
)
|
|
(0.15
|
)
|
|||
|
Facilities maintenance costs
(3)
|
|
(2,275
|
)
|
|
(1,649
|
)
|
|
(0.10
|
)
|
|||
|
Operating expenses to increase staffing, infrastructure and risk management systems necessary to support growth for PESCO
|
|
(2,167
|
)
|
|
(1,571
|
)
|
|
(0.10
|
)
|
|||
|
Incentive compensation costs (based on period-over-period results)
(3)
|
|
(1,046
|
)
|
|
(758
|
)
|
|
(0.05
|
)
|
|||
|
Vehicle, credit collections, other taxes, sales and advertising costs
(3)
|
|
(1,010
|
)
|
|
(732
|
)
|
|
(0.04
|
)
|
|||
|
Benefits and other employee-related expenses
(3)
|
|
(749
|
)
|
|
(543
|
)
|
|
(0.03
|
)
|
|||
|
Regulatory costs
(3)
|
|
536
|
|
|
389
|
|
|
0.02
|
|
|||
|
Early termination of facility lease due to consolidation of operations facilities
(3)
|
|
(423
|
)
|
|
(306
|
)
|
|
(0.02
|
)
|
|||
|
|
|
(13,822
|
)
|
|
(10,017
|
)
|
|
(0.62
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Interest charges
|
|
(2,843
|
)
|
|
(2,060
|
)
|
|
(0.13
|
)
|
|||
|
Income taxes - including TCJA impact - decreased effective tax rate for regulated energy
|
|
—
|
|
|
5,457
|
|
|
0.33
|
|
|||
|
Income taxes - including TCJA impact - decreased effective tax rate for unregulated energy and other operations
|
|
|
|
1,087
|
|
|
0.07
|
|
||||
|
Net other changes
|
|
1,328
|
|
|
963
|
|
|
0.06
|
|
|||
|
|
|
(1,515
|
)
|
|
5,447
|
|
|
0.33
|
|
|||
|
Nine Months Ended September 30, 2018 Reported Results
|
|
$
|
53,510
|
|
|
$
|
38,779
|
|
|
$
|
2.36
|
|
|
|
Gross Margin for the Period
|
||||||||||||||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
Year Ended
|
|
Estimate for
|
||||||||||||||||||||
|
|
September 30,
|
|
September 30,
|
|
December 31,
|
|
Fiscal
|
||||||||||||||||||||
|
in thousands
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2017
|
|
2018
|
|
2019
|
||||||||||||||
|
Florida GRIP
|
$
|
3,722
|
|
|
$
|
3,393
|
|
|
$
|
10,933
|
|
|
$
|
10,002
|
|
|
$
|
13,454
|
|
|
$
|
14,287
|
|
|
$
|
14,370
|
|
|
Eastern Shore Rate Case
(1)
|
2,181
|
|
|
1,020
|
|
|
7,276
|
|
|
1,020
|
|
|
3,693
|
|
|
9,800
|
|
|
9,800
|
|
|||||||
|
Florida Electric Reliability/Modernization Pilot Program
(1)
|
464
|
|
|
—
|
|
|
1,231
|
|
|
—
|
|
|
94
|
|
|
1,558
|
|
|
1,558
|
|
|||||||
|
New Smyrna Beach, Florida Project
(1)
|
352
|
|
|
—
|
|
|
1,056
|
|
|
—
|
|
|
235
|
|
|
1,409
|
|
|
1,409
|
|
|||||||
|
2017 Eastern Shore System Expansion Project - including interim services
(1)
|
2,409
|
|
|
—
|
|
|
4,439
|
|
|
—
|
|
|
433
|
|
|
8,009
|
|
|
15,773
|
|
|||||||
|
Northwest Florida Expansion Project
(1)
|
1,307
|
|
|
—
|
|
|
2,177
|
|
|
—
|
|
|
—
|
|
|
3,484
|
|
|
6,500
|
|
|||||||
|
(Palm Beach County) Belvedere, Florida Project
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,023
|
|
|||||||
|
Total
|
$
|
10,435
|
|
|
$
|
4,413
|
|
|
$
|
27,112
|
|
|
$
|
11,022
|
|
|
$
|
17,909
|
|
|
$
|
38,547
|
|
|
$
|
51,433
|
|
|
|
Three Months Ended
|
|
|
|
Nine Months Ended
|
|
|
||||||||||
|
|
September 30,
|
|
|
|
September 30,
|
|
|
||||||||||
|
|
2018
|
|
2017
|
|
Variance
|
|
2018
|
|
2017
|
|
Variance
|
||||||
|
Delmarva
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Actual HDD
|
10
|
|
|
16
|
|
|
(6
|
)
|
|
2,729
|
|
|
2,262
|
|
|
467
|
|
|
10-Year Average HDD ("Delmarva Normal")
|
61
|
|
|
61
|
|
|
—
|
|
|
2,846
|
|
|
2,850
|
|
|
(4
|
)
|
|
Variance from Delmarva Normal
|
(51
|
)
|
|
(45
|
)
|
|
|
|
(117
|
)
|
|
(588
|
)
|
|
|
||
|
Florida
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Actual HDD
|
—
|
|
|
—
|
|
|
—
|
|
|
507
|
|
|
298
|
|
|
209
|
|
|
10-Year Average HDD ("Florida Normal")
|
—
|
|
|
—
|
|
|
—
|
|
|
533
|
|
|
555
|
|
|
(22
|
)
|
|
Variance from Florida Normal
|
—
|
|
|
—
|
|
|
|
|
(26
|
)
|
|
(257
|
)
|
|
|
||
|
Ohio
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Actual HDD
|
55
|
|
|
80
|
|
|
(25
|
)
|
|
3,707
|
|
|
3,070
|
|
|
637
|
|
|
10-Year Average HDD ("Ohio Normal")
|
91
|
|
|
92
|
|
|
(1
|
)
|
|
3,774
|
|
|
3,866
|
|
|
(92
|
)
|
|
Variance from Ohio Normal
|
(36
|
)
|
|
(12
|
)
|
|
|
|
(67
|
)
|
|
(796
|
)
|
|
|
||
|
Florida
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Actual CDD
|
1,613
|
|
|
1,526
|
|
|
87
|
|
|
2,704
|
|
|
2,606
|
|
|
98
|
|
|
10-Year Average CDD ("Florida CDD Normal")
|
1,535
|
|
|
1,542
|
|
|
(7
|
)
|
|
2,593
|
|
|
2,579
|
|
|
14
|
|
|
Variance from Florida CDD Normal
|
78
|
|
|
(16
|
)
|
|
|
|
111
|
|
|
27
|
|
|
|
||
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||
|
(in thousands)
|
|
September 30, 2018
|
|
September 30, 2018
|
||||
|
Customer growth:
|
|
|
|
|
||||
|
Residential
|
|
$
|
309
|
|
|
$
|
1,171
|
|
|
Commercial and industrial, excluding new service in Northwest Florida
|
|
283
|
|
|
927
|
|
||
|
New service in Northwest Florida
|
|
305
|
|
|
652
|
|
||
|
Total customer growth
|
|
897
|
|
|
2,750
|
|
||
|
|
|
|
|
|
||||
|
Volume growth:
|
|
|
|
|
||||
|
Residential
|
|
(239
|
)
|
|
613
|
|
||
|
Commercial and industrial
|
|
57
|
|
|
1,030
|
|
||
|
Other - including unbilled revenue
|
|
19
|
|
|
(295
|
)
|
||
|
Total volume growth
|
|
(163
|
)
|
|
1,348
|
|
||
|
|
|
|
|
|
||||
|
Total natural gas distribution growth
|
|
$
|
734
|
|
|
$
|
4,098
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||
|
|
September 30, 2018
|
|
September 30, 2018
|
||||
|
(in thousands)
|
|
|
|
||||
|
2017 Gross margin
|
$
|
1,360
|
|
|
$
|
5,749
|
|
|
Imbalance positions and true up
|
(493
|
)
|
|
(493
|
)
|
||
|
Margin changes from growth and the acquisition of certain assets from ARM in 2017
|
(136
|
)
|
|
119
|
|
||
|
Non-recurring margin factors - change in gross margin contribution from various asset management agreements, MTM impact, Bomb Cyclone impact and other adjustments
|
—
|
|
|
(863
|
)
|
||
|
2018 Gross Margin
|
$
|
731
|
|
|
$
|
4,512
|
|
|
|
|
Three Months Ended
|
|
|
||||||||
|
|
|
September 30,
|
|
Increase
|
||||||||
|
|
|
2018
|
|
2017
|
|
(decrease)
|
||||||
|
(in thousands)
|
|
|
|
|
|
|
||||||
|
Revenue
|
|
$
|
72,770
|
|
|
$
|
69,703
|
|
|
$
|
3,067
|
|
|
Cost of sales
|
|
21,501
|
|
|
22,794
|
|
|
(1,293
|
)
|
|||
|
Gross margin
|
|
51,269
|
|
|
46,909
|
|
|
4,360
|
|
|||
|
Operations & maintenance
|
|
23,376
|
|
|
20,794
|
|
|
2,582
|
|
|||
|
Depreciation & amortization
|
|
8,405
|
|
|
7,338
|
|
|
1,067
|
|
|||
|
Other taxes
|
|
3,573
|
|
|
3,254
|
|
|
319
|
|
|||
|
Other operating expenses
|
|
35,354
|
|
|
31,386
|
|
|
3,968
|
|
|||
|
Operating income
|
|
$
|
15,915
|
|
|
$
|
15,523
|
|
|
$
|
392
|
|
|
(in thousands)
|
Margin Impact
|
||
|
Eastern Shore and Peninsula Pipeline service expansions
|
$
|
3,616
|
|
|
Implementation of Eastern Shore settled rates
|
1,161
|
|
|
|
Natural gas growth (including customer and consumption growth, but excluding service expansions)
|
734
|
|
|
|
Florida electric reliability/modernization program
|
464
|
|
|
|
Florida GRIP
|
329
|
|
|
|
Other
|
49
|
|
|
|
Total
|
6,353
|
|
|
|
Pass-through to regulated customers of lower taxes as a result of the TCJA*
|
(1,993
|
)
|
|
|
Quarter-over-quarter increase in gross margin
|
$
|
4,360
|
|
|
•
|
$2.4 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 in December 2017 and July 2018, partially offset by the absence of short-term contracts totaling
$343,000
that were replaced by long-term service agreements; and
|
|
•
|
$1.7 million
generated by Peninsula Pipeline from the New Smyrna Beach and Northwest Pipeline Expansion Projects.
|
|
•
|
$591,000
from Florida natural gas customer growth, due primarily to an increase in residential and commercial customers served as well as expansion to Northwest Florida;
|
|
•
|
$307,000
from a
3.9 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; offset by
|
|
•
|
$165,000
from lower sales on the Delmarva Peninsula and absence of the positive impact on consumption growth in Florida in the third quarter of 2017.
|
|
•
|
$1.2 million
in higher costs related to outside services to support growth and facilities and maintenance costs to maintain system integrity;
|
|
•
|
$1.3 million
in higher depreciation, asset removal and property tax costs associated with recent capital investments;
|
|
•
|
$530,000
in higher benefits and other employee-related expenses (since we self-insure for health care costs, benefits costs fluctuate depending upon filed claims);
|
|
•
|
$446,000
in higher payroll expense for additional personnel to support growth, including Eastern Shore's 2017 System Expansion Project, which is our largest project to date; and
|
|
•
|
$323,000
in early lease termination fees for our former service center, which service center moved to our newly constructed “Energy Lane Campus” in Dover, Delaware during the third quarter of 2018.
|
|
|
|
Nine Months Ended
|
|
|
||||||||
|
|
|
September 30,
|
|
Increase
|
||||||||
|
|
|
2018
|
|
2017
|
|
(decrease)
|
||||||
|
(in thousands)
|
|
|
|
|
|
|
||||||
|
Revenue
|
|
$
|
252,667
|
|
|
$
|
238,353
|
|
|
$
|
14,314
|
|
|
Cost of sales
|
|
89,741
|
|
|
87,206
|
|
|
2,535
|
|
|||
|
Gross margin
|
|
162,926
|
|
|
151,147
|
|
|
11,779
|
|
|||
|
Operations & maintenance
|
|
71,546
|
|
|
66,780
|
|
|
4,766
|
|
|||
|
Depreciation & amortization
|
|
23,541
|
|
|
21,365
|
|
|
2,176
|
|
|||
|
Other taxes
|
|
10,909
|
|
|
9,998
|
|
|
911
|
|
|||
|
Other operating expenses
|
|
105,996
|
|
|
98,143
|
|
|
7,853
|
|
|||
|
Operating income
|
|
$
|
56,930
|
|
|
$
|
53,004
|
|
|
$
|
3,926
|
|
|
(in thousands)
|
Margin Impact
|
||
|
Implementation of Eastern Shore settled rates
|
$
|
6,256
|
|
|
Eastern Shore and Peninsula Pipeline service expansions
|
5,966
|
|
|
|
Natural gas growth (including customer and consumption growth but excluding service expansions)
|
4,098
|
|
|
|
Return to more normal weather
|
1,498
|
|
|
|
Florida electric reliability/modernization program
|
1,231
|
|
|
|
Florida GRIP
|
931
|
|
|
|
Other
|
(671
|
)
|
|
|
Total
|
19,309
|
|
|
|
Pass-through to regulated customers of lower taxes as a result of the TCJA*
|
(7,530
|
)
|
|
|
Period-over-Period increase in gross margin
|
$
|
11,779
|
|
|
•
|
$4.4 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 in December 2017 and July 2018;
|
|
•
|
$446,000
in additional margin as a result of an increase in rates from service provided to an industrial customer, partially offset by the absence of short-term contracts totaling
$1.6 million
that were replaced by long-term service agreements; and
|
|
•
|
$3.2 million
generated by Peninsula Pipeline from the New Smyrna Beach and Northwest Pipeline Expansion Projects.
|
|
•
|
$1.5 million
from Florida natural gas customer growth, due primarily to an increase in residential and commercial customers served;
|
|
•
|
$1.3 million
from higher sales on the Delmarva Peninsula and in Florida that were not driven by weather; and
|
|
•
|
$1.2 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.
|
|
•
|
$3.0 million
in higher depreciation, asset removal and property tax costs associated with recent capital investments;
|
|
•
|
$1.9 million
in higher payroll expenses for additional personnel to support growth, including Eastern Shore's 2017 System Expansion Project, our largest project to date;
|
|
•
|
$1.5 million
in higher facilities and maintenance costs to maintain system integrity;
|
|
•
|
$401,000
in higher incentive compensation costs as a result of improved period-over-period results;
|
|
•
|
$356,000
in higher vehicle, credit collections, other taxes, sales and advertising costs;
|
|
•
|
$323,000
in early lease termination fees for our former service center, which service center moved to our newly constructed “Energy Lane Campus” in Dover, Delaware during the third quarter; and
|
|
•
|
$307,000
in higher benefit and other employee-related expenses (since we self-insure for health care costs, benefits costs fluctuate depending upon filed claims); offset by
|
|
•
|
$536,000
in lower regulatory costs due to the absence of rate case filings in 2018.
|
|
|
|
Three Months Ended
|
|
|
||||||||
|
|
|
September 30,
|
|
Increase
|
||||||||
|
|
|
2018
|
|
2017
|
|
(decrease)
|
||||||
|
(in thousands)
|
|
|
|
|
|
|
||||||
|
Revenue
|
|
$
|
76,042
|
|
|
$
|
64,688
|
|
|
$
|
11,354
|
|
|
Cost of sales
|
|
64,109
|
|
|
51,416
|
|
|
12,693
|
|
|||
|
Gross margin
|
|
11,933
|
|
|
13,272
|
|
|
(1,339
|
)
|
|||
|
Operations & maintenance
|
|
12,832
|
|
|
11,422
|
|
|
1,410
|
|
|||
|
Depreciation & amortization
|
|
2,207
|
|
|
2,001
|
|
|
206
|
|
|||
|
Other taxes
|
|
827
|
|
|
800
|
|
|
27
|
|
|||
|
Total operating expenses
|
|
15,866
|
|
|
14,223
|
|
|
1,643
|
|
|||
|
Operating loss
|
|
$
|
(3,933
|
)
|
|
$
|
(951
|
)
|
|
$
|
(2,982
|
)
|
|
(in thousands)
|
|
Margin Impact
|
||
|
PESCO
|
|
$
|
(629
|
)
|
|
Propane retail operations - decreased margins driven by lower prices per gallon
|
|
(469
|
)
|
|
|
Unregulated Energy customer consumption decrease
|
|
(374
|
)
|
|
|
Other
|
|
133
|
|
|
|
Quarter-over-quarter decrease in gross margin
|
|
$
|
(1,339
|
)
|
|
•
|
$452,000
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;
|
|
•
|
$308,000
in higher staffing and associated costs for additional personnel to support growth;
|
|
•
|
$275,000
in higher outside services associated primarily with growth and ongoing compliance activities;
|
|
•
|
$228,000
in higher benefits and employee-related costs (since we self-insure for health care costs, benefits costs fluctuate depending upon filed claims);
|
|
•
|
$176,000
in higher incentive compensation costs as a result of improved period-over-period results for most of the unregulated energy business; and
|
|
•
|
$144,000
in higher depreciation, amortization and property tax expense.
|
|
|
|
Nine Months Ended
|
|
|
||||||||
|
|
|
September 30,
|
|
Increase
|
||||||||
|
|
|
2018
|
|
2017
|
|
(decrease)
|
||||||
|
(in thousands)
|
|
|
|
|
|
|
||||||
|
Revenue
|
|
$
|
297,754
|
|
|
$
|
220,462
|
|
|
$
|
77,292
|
|
|
Cost of sales
|
|
238,605
|
|
|
166,635
|
|
|
71,970
|
|
|||
|
Gross margin
|
|
59,149
|
|
|
53,827
|
|
|
5,322
|
|
|||
|
Operations & maintenance
|
|
39,597
|
|
|
34,849
|
|
|
4,748
|
|
|||
|
Depreciation & amortization
|
|
6,572
|
|
|
5,833
|
|
|
739
|
|
|||
|
Other taxes
|
|
2,739
|
|
|
2,519
|
|
|
220
|
|
|||
|
Total operating expenses
|
|
48,908
|
|
|
43,201
|
|
|
5,707
|
|
|||
|
Operating income
|
|
$
|
10,241
|
|
|
$
|
10,626
|
|
|
$
|
(385
|
)
|
|
(in thousands)
|
|
Margin Impact
|
||
|
Propane delivery operations - additional customer consumption - (weather)
|
|
2,923
|
|
|
|
Propane delivery operations - increased margin driven by growth and other factors
|
|
1,552
|
|
|
|
PESCO
|
|
(1,236
|
)
|
|
|
Aspire Energy - customer consumption - (weather)
|
|
921
|
|
|
|
Aspire Energy - increased margin driven by growth and other factors
|
|
592
|
|
|
|
Growth in wholesale propane margins and sales
|
|
255
|
|
|
|
Other
|
|
315
|
|
|
|
Period-over-period increase in gross margin
|
|
$
|
5,322
|
|
|
(in thousands)
|
Margin Impact
|
|
|
|
Reversal of unrealized MTM loss recorded in the fourth quarter of 2017
|
$
|
5,713
|
|
|
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
|
)
|
|
|
Non-recurring margin and annual imbalance settlement from 2017 customer Supply Agreement
|
(1,673
|
)
|
|
|
Non-recurring margin increase associated with the Southeast portfolio
|
642
|
|
|
|
Other
|
(373
|
)
|
|
|
Total Change in Gross Margin for PESCO for the nine months ended September 30, 2018
|
$
|
(1,236
|
)
|
|
•
|
$2.2 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;
|
|
•
|
$1.4 million
in higher staffing and associated costs for additional personnel to support growth and increased deliveries driven by the colder weather during the nine months ended September 30, 2018, compared to the same period in 2017;
|
|
•
|
$706,000
in higher maintenance costs as a result of ongoing compliance activities;
|
|
•
|
$654,000
in higher expenses, including vehicle fuel costs, sales and advertising, taxes other than income taxes and credit collections costs;
|
|
•
|
$645,000
in higher incentive compensation costs as a result of improved period-over-period results for many of the unregulated energy businesses;
|
|
•
|
$442,000
in higher benefits and employee-related costs (since we self-insure for health care costs, benefits costs fluctuate depending upon filed claims); and
|
|
•
|
$410,000
in higher depreciation, amortization and property tax expense due to increased investments; offset by
|
|
•
|
the absence of
$829,000
in 2017 Xeron wind-down expenses.
|
|
|
2018
|
||
|
(dollars in thousands)
|
|
||
|
Regulated Energy:
|
|
||
|
Natural gas distribution
|
$
|
65,594
|
|
|
Natural gas transmission
|
110,813
|
|
|
|
Electric distribution
|
8,930
|
|
|
|
Total Regulated Energy
|
185,337
|
|
|
|
Unregulated Energy:
|
|
||
|
Propane distribution
|
13,359
|
|
|
|
Other unregulated energy
|
7,413
|
|
|
|
Total Unregulated Energy
|
20,772
|
|
|
|
Other:
|
|
||
|
Corporate and other businesses
|
10,289
|
|
|
|
Total Other
|
10,289
|
|
|
|
Total 2018 Budgeted Capital Expenditures
|
$
|
216,398
|
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
||||||
|
Long-term debt, net of current maturities
|
|
$
|
241,597
|
|
|
32
|
%
|
|
$
|
197,395
|
|
|
29
|
%
|
|
Stockholders’ equity
|
|
508,298
|
|
|
68
|
%
|
|
486,294
|
|
|
71
|
%
|
||
|
Total capitalization, excluding short-term debt
|
|
$
|
749,895
|
|
|
100
|
%
|
|
$
|
683,689
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
||||||
|
Short-term debt
|
|
$
|
268,293
|
|
|
26
|
%
|
|
$
|
250,969
|
|
|
26
|
%
|
|
Long-term debt, including current maturities
|
|
251,210
|
|
|
24
|
%
|
|
206,816
|
|
|
22
|
%
|
||
|
Stockholders’ equity
|
|
508,298
|
|
|
50
|
%
|
|
486,294
|
|
|
52
|
%
|
||
|
Total capitalization, including short-term debt
|
|
$
|
1,027,801
|
|
|
100
|
%
|
|
$
|
944,079
|
|
|
100
|
%
|
|
|
|
Nine Months Ended
|
||||||
|
|
|
September 30,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
(in thousands)
|
|
|
|
|
||||
|
Net cash provided by (used in):
|
|
|
|
|
||||
|
Operating activities
|
|
$
|
127,996
|
|
|
$
|
98,372
|
|
|
Investing activities
|
|
(171,167
|
)
|
|
(141,453
|
)
|
||
|
Financing activities
|
|
43,772
|
|
|
42,289
|
|
||
|
Net increase (decrease) in cash and cash equivalents
|
|
601
|
|
|
(792
|
)
|
||
|
Cash and cash equivalents—beginning of period
|
|
5,614
|
|
|
4,178
|
|
||
|
Cash and cash equivalents—end of period
|
|
$
|
6,215
|
|
|
$
|
3,386
|
|
|
•
|
Net cash flows from changes in propane inventory, storage gas and other inventories increased by approximately
$14.6 million
due primarily to higher levels of our inventory during 2017.
|
|
•
|
Changes in net regulatory assets and liabilities increased cash flows by
$3.0 million
, due primarily to the change in fuel costs collected through the various cost recovery mechanisms.
|
|
•
|
Changes in net accounts receivable and accrued revenue and accounts payable and accrued liabilities decreased cash flows by
$6.0 million
, due primarily higher to the timing of the receipt of customer payments from increased revenue as well as the timing of payments to vendors.
|
|
•
|
Changes in net prepaid expenses and other current assets, customer deposits and refunds decreased cash flows by
$1.8 million
.
|
|
•
|
Net income, adjusted for reconciling activities, decreased cash flows by
$1.1 million
, primarily due to the absence of deferred tax assets pertaining to the availability and utilization of bonus depreciation during the first nine months 2018, offset by an increase in net income, higher non-cash adjustments for depreciation and amortization related to increased investing activities and adjustments for realized gains on investments.
|
|
•
|
Increased cash flows from lower repayments of short-term borrowing of
$20.4 million
under our line of credit arrangements;
|
|
•
|
Receipt of
$74.9 million
in net cash proceeds from the Revolver and the issuance of the NYL Shelf Notes (Series A) in January and May 2018, respectively, which increased cash flow by
$5.1 million
during the
nine
months ended
September 30, 2018
, compared to the same period in
2017
. For the nine months ended September 30, 2017, we received $69.8 million in net proceeds from the issuance of the Prudential Shelf Notes; and
|
|
•
|
Increased cash flows of
$3.7 million
as a result of changes in cash overdrafts; partially offset by
|
|
•
|
Higher repayment of long-term debt of
$25.0 million
during the
nine
months ended
September 30, 2018
, compared to the same period in
2017
.
|
|
|
|
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)
|
|
$
|
8,626
|
|
|
$
|
31,200
|
|
|
$
|
38,700
|
|
|
$
|
172,200
|
|
|
$
|
250,726
|
|
|
Purchase obligations - Commodity
(2)
|
|
95,964
|
|
|
22,335
|
|
|
28
|
|
|
—
|
|
|
118,327
|
|
|||||
|
Total
|
|
$
|
104,590
|
|
|
$
|
53,535
|
|
|
$
|
38,728
|
|
|
$
|
172,200
|
|
|
$
|
369,053
|
|
|
(1)
|
Excludes capital lease obligation, debt issuance costs and an unamortized discount of
$484,000
.
|
|
(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.
|
|
(in thousands)
|
Balance at December 31, 2017
|
|
Increase (Decrease) in Fair Market Value
|
|
Less Amounts Settled
|
|
Balance at September 30, 2018
|
||||||||
|
PESCO
|
$
|
(6,153
|
)
|
|
$
|
15,293
|
|
|
$
|
(8,954
|
)
|
|
$
|
186
|
|
|
Sharp
|
1,192
|
|
|
(1,237
|
)
|
|
654
|
|
|
609
|
|
||||
|
Total
|
$
|
(4,961
|
)
|
|
$
|
14,056
|
|
|
$
|
(8,300
|
)
|
|
$
|
795
|
|
|
(in thousands)
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Total Fair Value
|
||||||||||||
|
Price based on ICE - PESCO
|
$
|
482
|
|
|
$
|
(1,285
|
)
|
|
$
|
1,027
|
|
|
$
|
(35
|
)
|
|
$
|
(3
|
)
|
|
$
|
186
|
|
|
Price based on Mont Belvieu - Sharp
|
117
|
|
|
346
|
|
|
132
|
|
|
14
|
|
|
—
|
|
|
609
|
|
||||||
|
Total
|
$
|
599
|
|
|
$
|
(939
|
)
|
|
$
|
1,159
|
|
|
$
|
(21
|
)
|
|
$
|
(3
|
)
|
|
$
|
795
|
|
|
|
|
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, 2018
through July 31, 2018 (1) |
|
417
|
|
|
$
|
85.25
|
|
|
—
|
|
|
—
|
|
|
August 1, 2018
through August 31, 2018 |
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
September 1, 2018
through September 30, 2018 |
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
|
417
|
|
|
$
|
85.25
|
|
|
—
|
|
|
—
|
|
|
(1)
|
Chesapeake Utilities purchased shares of common 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, 2017
. During the quarter ended
September 30, 2018
,
417
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
|
|
|
|
|
|
4.1†
|
|
Form of Note Agreement dated September 14, 2018, among Chesapeake Utilities Corporation, as issuer, and certain note holders relating to the private placement of Chesapeake Utilities Corporation’s 3.98% Senior Notes due 2039.
|
|
|
|
|
|
10.1†
|
|
First Amendment to Private Shelf Agreement dated September 14, 2018, by and between Chesapeake Utilities Corporation and PGIM, Inc. formerly known as Prudential Investment Management, Inc., and other purchasers that may become a party thereto.
|
|
|
|
|
|
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 |
|---|