Chesapeake Utilities Corporation Reports Third Quarter 2018 Results
DOVER, Del., Nov. 8, 2018 /PRNewswire/ -- Chesapeake Utilities Corporation (NYSE: CPK) ("Chesapeake Utilities" or the "Company") today announced third quarter financial results. The Company's net income for the quarter ended September 30, 2018 was $5.5 million, compared to $6.8 million for the same quarter of 2017. Earnings per share ("EPS") for the quarter ended September 30, 2018 were $0.34, compared to $0.42 per share for the same quarter of 2017 although year-to-date performance remains strong (as discussed below). During the third quarter, continued growth in the natural gas transmission operations was offset by seasonality, lower propane margins and lower operating income for PESCO.
For the nine months ended September 30, 2018, the Company reported net income of $38.8 million, or $2.36 per share. This represents an increase of $6.8 million or $0.40 per share compared to the same period in 2017. Higher year-to-date earnings reflect continued growth and expansion in the Company's natural gas operations, as well as growth in electric and propane operations and the benefit of the lower effective federal income tax rate from the TCJA on unregulated energy earnings. The results also reflect more normal weather during the nine months ended September 30, 2018. A detailed discussion of operating results begins on page 3.
"Our strong, disciplined capital investment strategy continues to expand the safe, clean, reliable energy services we provide to our customers and produce quarterly and year-to-date earnings growth in our Regulated Energy segment and year-to-date earnings growth in our Unregulated Energy segment's propane operations and natural gas supply services," stated Michael P. McMasters, President and Chief Executive Officer. "Our outlook for the year remains in line with our beginning of the year guidance." Mr. McMasters added. "Our significant growth in 2018 and industry-leading growth over the past ten years result directly from our employees' persistent efforts to find and develop new regulated and unregulated energy opportunities for growth."
Significant Items Impacting EarningsResults for the three and nine months ended September 30, 2018 were impacted by the following significant items:
For the period ended September 30, | Third quarter | Year-to-date | |||||||||||||
Net Income | EPS | Net Income | EPS | ||||||||||||
(in thousands, except per share data) | |||||||||||||||
Reported (GAAP) Earnings | $ | 5,538 | $ | 0.34 | $ | 38,779 | $ | 2.36 | |||||||
Less: Realized Mark-to-Market ("MTM") gain | — | — | (4,008) | (0.24) | |||||||||||
Add: Non-recurring separation expenses associated with a former executive | — | — | 1,421 | 0.09 | |||||||||||
Adjusted (Non-GAAP) Earnings* | $ | 5,538 | $ | 0.34 | $ | 36,192 | $ | 2.21 | |||||||
Excluding both the one-time separation expenses for a former executive and the realized MTM gain recorded by the Company's natural gas marketing subsidiary, PESCO, during the first quarter, which offsets a comparable MTM loss in the fourth quarter of 2017, EPS for the nine months ended September 30, 2018 would have been $2.21, an increase of 12.8 percent over EPS of $1.96 for the nine months ended September 30, 2017.
*This press release includes references to non-Generally Accepted Accounting Principles ("GAAP") financial measures, including gross margin, adjusted earnings and Adjusted EPS. A "non-GAAP financial measure" is generally defined as a numerical measure of a company's historical or future performance that includes or excludes amounts, or that is subject to adjustments, so as to be different from the most directly comparable measure calculated or presented in accordance with GAAP. Our management believes certain non-GAAP financial measures, when considered together with GAAP financial measures, provide information that is useful to investors in understanding period-over-period operating results separate and apart from items that may, or could, have a disproportionately positive or negative impact on results in any particular period.
The Company calculates "gross margin" by deducting the cost of sales from operating revenue. Cost of sales includes the purchased fuel cost for natural gas, electricity and propane, and the cost of labor spent on direct revenue-producing activities and excludes depreciation, amortization and accretion. Other companies may calculate gross margin in a different manner. Gross margin should not be considered an alternative to operating income or net income, both of which are determined in accordance with GAAP. The Company believes that gross margin, although a non-GAAP measure, is useful and meaningful to investors as a basis for making investment decisions. It provides investors with information that demonstrates the profitability achieved by the Company under its allowed rates for regulated operations and under its competitive pricing structures for unregulated businesses. The Company's management uses gross margin in measuring its business units' performance. This press release also includes gross margin that excludes the impact of unusual items, such as the pass-through to customers of lower federal income taxes resulting from TCJA. The Company calculates "adjusted earnings" by adjusting reported (GAAP) earnings to exclude the impact of certain significant non-cash items, including the impact of realized MTM gains (losses) and one-time charges, such as severance charges, and calculates "adjusted EPS" by dividing adjusted earnings by the weighted average common shares outstanding.
Operating Results for the Quarters Ended September 30, 2018 and 2017
Consolidated Results
Three Months Ended September 30, | ||||||||||||||
(in thousands) | 2018 | 2017 | Change | Percent Change | ||||||||||
Gross margin before the TCJA impact | $ | 65,111 | $ | 60,076 | $ | 5,035 | 8.4 | % | ||||||
Pass-through of lower taxes to regulated energy customers
| (1,993) | — | (1,993) | N/A | ||||||||||
Gross margin | 63,118 | 60,076 | 3,042 | 5.1 | % | |||||||||
Depreciation, amortization and property taxes | 14,702 | 13,181 | 1,521 | 11.5 | % | |||||||||
Other operating expenses | 36,380 | 32,263 | 4,117 | 12.8 | % | |||||||||
Operating income | $ | 12,036 | $ | 14,632 | $ | (2,596) | (17.7) | % | ||||||
Operating income during the third quarter of 2018 decreased by $2.6 million, or 17.7 percent, compared to the same period in 2017. Pass-through of lower taxes to regulated energy customers as a result of the TCJA, reduced margin and operating income by approximately $2.0 million, and were offset by an equal reduction in income taxes. Excluding the impact of the pass-through of lower taxes, operating income decreased by $603,000, or 4.1 percent. Gross margin before the effect of TCJA, increased by $5.0 million, or 8.4 percent, while other operating expenses increased by $5.6 million.
Regulated Energy Segment
Three Months Ended September 30, | ||||||||||||||
(in thousands) | 2018 | 2017 | Change | Percent Change | ||||||||||
Gross margin before the TCJA impact | $ | 53,262 | $ | 46,909 | $ | 6,353 | 13.5 | % | ||||||
Pass-through of lower taxes to regulated energy customers | (1,993) | — | (1,993) | N/A | ||||||||||
Gross margin | 51,269 | 46,909 | 4,360 | 9.3 | % | |||||||||
Depreciation, amortization and property taxes | 12,085 | 10,782 | 1,303 | 12.1 | % | |||||||||
Other operating expenses | 23,269 | 20,604 | 2,665 | 12.9 | % | |||||||||
Operating income | $ | 15,915 | $ | 15,523 | $ | 392 | 2.5 | % | ||||||
Operating income for the Regulated Energy segment increased by $392,000, or 2.5 percent, in the third quarter of 2018 compared to the same period in 2017. This increase was driven by a $6.4 million increase in gross margin, before the impact of the TCJA pass-through discussed above, offset by $4.0 million in higher depreciation and other operating expenses associated with the margin growth. Third quarter gross margin and operating income were also impacted by customer refunds of $2.0 million, due to the pass-through of lower taxes to regulated energy customers as a result of the TCJA. This decrease in margin and operating income was offset by an equal reduction in income tax expense. Excluding the estimated pass-through to customers of lower taxes, operating income increased by $2.4 million, or 15.4 percent. This increase in operating income reflects continued growth in the natural gas and electric distribution operations, expansions at Peninsula Pipeline and Eastern Shore, as well as the implementation of new rates for Eastern Shore.
The key components of the increase in gross margin are shown below:
(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 | ||
Gas Reliability and Infrastructure Program ("GRIP") in Florida | 329 | ||
Other | 49 | ||
Total | 6,353 | ||
Less: Pass-through to regulated energy customers of lower taxes resulting from TCJA* | (1,993) | ||
Quarter over quarter increase in gross margin | $ | 4,360 | |
*As a result of the TCJA and ensuing directives by federal and state regulatory commissions, the Company reserved or refunded to customers of its regulated businesses an estimated $2.0 million during the third quarter of 2018. In some jurisdictions, refunds have been made to customers, while in other jurisdictions, the Company has established reserves until final agreements are approved and permanent changes are made to customer rates. The reserves and lower customer rates are equal to the estimated reduction in federal income taxes due to the TCJA and have no material impact on after-tax earnings from the Regulated Energy segment. | |||
The major components of the increase in other operating expenses are as follows:
(in thousands) | Other Operating Expenses | ||
Outside services, facilities and maintenance costs to maintain system integrity and support growth
| $ | 1,195 | |
Depreciation, amortization and property taxes associated with recent capital projects | 1,303 | ||
Benefits and other employee-related expenses(1) | 530 | ||
Payroll expense (increased staffing and annual salary increases) | 446 | ||
Early termination of facility lease due to consolidation of operations facilities | 323 | ||
Other | 171 | ||
Quarter over quarter increase in other operating expenses | $ | 3,968 | |
(1) Since the Company self-insures for healthcare costs, benefits costs fluctuate depending upon filed claims. | |||
As previously disclosed, the Company expects the current expense run rate to continue for the remainder of the year, with the exception of the early lease termination. This expense reflects the payment of all remaining costs for one of the Company's former operations facilities, which has been replaced by the new Energy Lane Service Center, which opened during the third quarter of 2018.
Unregulated Energy Segment
Three Months Ended September 30, | ||||||||||||||
(in thousands) | 2018 | 2017 | Change | Percent Change | ||||||||||
Gross margin | $ | 11,933 | $ | 13,272 | $ | (1,339) | (10.1) | % | ||||||
Depreciation, amortization and property taxes | 2,578 | 2,360 | 218 | 9.2 | % | |||||||||
Other operating expenses | 13,288 | 11,863 | 1,425 | 12.0 | % | |||||||||
Operating income | $ | (3,933) | $ | (951) | $ | (2,982) | (313.6) | % | ||||||
Given the imbalance adjustments in the third quarter of 2018 and the increased infrastructure built for PESCO to support its growth and to ensure continued risk management, the Company is presenting PESCO's results separate from the rest of its Unregulated Energy segment:
(in thousands) | Unregulated Segment excluding PESCO | |||||||||||||
Three Months Ended September 30, | 2018 | 2017 | Change | Percent Change | ||||||||||
Gross margin | $ | 11,202 | $ | 11,912 | $ | (710) | (6.0) | % | ||||||
Depreciation, amortization and property taxes | 2,424 | 2,281 | 143 | 6.3 | % | |||||||||
Other operating expenses | 11,567 | 10,519 | 1,048 | 10.0 | % | |||||||||
Operating loss | $ | (2,789) | $ | (888) | $ | (1,901) | (214.1) | % | ||||||
Excluding PESCO, operating loss for the Unregulated Energy segment increased by $1.9 million for the three months ended September 30, 2018, compared to the same period in 2017. The increased operating loss was driven by a $710,000 decrease in gross margin, accompanied by $1.2 million in higher operating expenses. The reduction in margin is largely as a result of lower margins per gallon and the timing of deliveries for the Florida propane distribution operations as a result of accelerated deliveries of propane attributable to Hurricane Irma in the third quarter of 2017 and lower margins per gallon for the Mid-Atlantic propane distribution operations.
The major components of the decrease in gross margin (excluding PESCO results) are shown below:
(in thousands) | Margin Impact | ||
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 | $ | (710) | |
Operating expenses were higher because of additional personnel, systems and outside services to support growth in these businesses, as well as higher incentive compensation associated with accruals for the year-to-date performance.
The major components of the increase in other operating expenses are as follows:
(in thousands) | Other Operating Expenses | ||
Payroll expense (increased staffing and annual salary increases) | $ | 308 | |
Outside services to support growth and facilities and maintenance costs as a result of ongoing compliance activities | 275 | ||
Benefits and other employee-related expenses(1) | 228 | ||
Incentive compensation costs (based on period-over-period results) | 176 | ||
Depreciation, amortization and property tax costs due to new capital investments | 144 | ||
Other | 60 | ||
Quarter over quarter increase in other operating expenses | $ | 1,191 | |
(1) Since the Company self-insures for healthcare costs, benefits costs fluctuate depending upon filed claims. | |||
Many of the increased expenses highlighted above are fixed and; since third quarter margins are typically lower due to the seasonal nature of the Company's businesses, the increases have a more significant impact on quarterly operating losses. The Company expects the current expense run rate to continue for the remainder of the year.
PESCO results
Three Months Ended September 30, | ||||||||||||||
(in thousands) | 2018 | 2017 | Change | Percent Change | ||||||||||
Gross margin | $ | 731 | $ | 1,360 | $ | (629) | (46.3) | % | ||||||
Depreciation, amortization and property taxes | 154 | 79 | 75 | 94.9 | % | |||||||||
Other operating expenses | 1,721 | 1,344 | 377 | 28.1 | % | |||||||||
Operating loss | $ | (1,144) | $ | (63) | $ | (1,081) | (1,715.9) | % | ||||||
For the three months ended September 30, 2018, PESCO's gross margin was lower by $629,000 compared to the same period in 2017. The decreased margin reflected the impact of the timing and true-up of various imbalance positions with pipelines. The increased operating expenses reflected additional planned expenses incurred to build out the staff, infrastructure and risk management systems as PESCO executes its growth strategy.
Operating Results for the Nine Months Ended September 30, 2018 and 2017
Consolidated Results
Nine Months Ended September 30, | ||||||||||||||
(in thousands) | 2018 | 2017 | Change | Percent Change | ||||||||||
Gross margin before the TCJA impact | $ | 229,208 | $ | 204,649 | $ | 24,559 | 12.0 | % | ||||||
Pass-through of lower taxes to regulated energy customers | (7,530) | — | (7,530) | N/A | ||||||||||
Gross margin | 221,678 | 204,649 | 17,029 | 8.3 | % | |||||||||
Depreciation, amortization and property taxes | 42,149 | 38,416 | 3,733 | 9.7 | % | |||||||||
Non-recurring executive separation expenses | 1,548 | — | 1,548 | N/A | ||||||||||
Other operating expenses | 112,291 | 102,441 | 9,850 | 9.6 | % | |||||||||
Operating income | $ | 65,690 | $ | 63,792 | $ | 1,898 | 3.0 | % | ||||||
Operating income, for the nine months ended September 30, 2018, increased by $1.9 million, or 3.0 percent, compared to the same period in 2017. This increase was driven by a $24.6 million, or 12.0 percent, increase in gross margin, which was partially offset by a $3.7 million increase in depreciation, amortization and property taxes, a $9.9 million increase in other operating expenses and a $7.5 million pass-through to regulated energy customers of lower taxes associated with the TCJA, which were offset by an equivalent reduction in income tax expenses for the Regulated Energy segment. Excluding the estimated pass-through of lower taxes to customers, operating income increased by $9.4 million, or 14.8 percent.
Regulated Energy Segment
Nine Months Ended September 30, | ||||||||||||||
(in thousands) | 2018 | 2017 | Change | Percent Change | ||||||||||
Gross margin before the TCJA impact | $ | 170,456 | $ | 151,147 | $ | 19,309 | 12.8 | % | ||||||
Pass-through of lower taxes to regulated energy customers | (7,530) | — | (7,530) | N/A | ||||||||||
Gross margin | 162,926 | 151,147 | 11,779 | 7.8 | % | |||||||||
Depreciation, amortization and property taxes | 34,402 | 31,411 | 2,991 | 9.5 | % | |||||||||
Other operating expenses | 71,594 | 66,732 | 4,862 | 7.3 | % | |||||||||
Operating income | $ | 56,930 | $ | 53,004 | $ | 3,926 | 7.4 | % | ||||||
Operating income for the Regulated Energy segment increased by $3.9 million, or 7.4 percent, for the nine months ended September 30, 2018 compared to the same period in 2017. This increase was driven by a $19.3 million increase in gross margin before the impact of the TCJA discussed above, which was partially offset by $7.9 million in higher depreciation and other operating expenses associated with gross margin growth. Excluding the estimated pass-through of lower taxes to customers, operating income increased by $11.4 million, or 21.6 percent. This increase in operating income was generated from continued growth in the natural gas and electric distribution operations, expansions at Peninsula Pipeline and Eastern Shore, as well as the implementation of new rates for Eastern Shore and more normal weather conditions.
The key components of the increase in gross margin are shown below:
(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 | ||
Less: Pass-through of lower taxes to regulated energy customers* | (7,530) | ||
Period-over-period increase in gross margin | $ | 11,779 | |
*As a result of the TCJA and ensuing directives by federal and state regulatory commissions, the Company reserved or refunded to customers of its regulated businesses an estimated $7.5 million during the first nine months of 2018. In some jurisdictions, refunds have been made to customers, while in other jurisdictions, the Company has established reserves until agreements are approved and permanent changes are made to customer rates. The reserves and lower customer rates are equal to the estimated reduction in federal income taxes due to the TCJA and have no material impact on after-tax earnings from the Regulated Energy segment. | |||
The major components of the increase in other operating expenses are as follows:
(in thousands) | Other Operating Expenses | ||
Depreciation, amortization and property taxes associated with recent capital projects | $ | 2,991 | |
Payroll expense (increased staffing and annual salary increases) | 1,857 | ||
Facilities and maintenance costs to maintain system integrity | 1,507 | ||
Regulatory expenses
| (536) | ||
Incentive compensation costs (based on period-over-period results) | 401 | ||
Other operating expenses including vehicle, credit collections, other taxes, sales and advertising costs | 356 | ||
Early termination of facility lease due to consolidation of operations facilities | 323 | ||
Benefits and other employee-related expenses(1) | 307 | ||
Other | 647 | ||
Period-over-period increase in other operating expenses | $ | 7,853 | |
(1) Since the Company self-insures for healthcare costs, benefits costs fluctuate depending upon filed claims. | |||
Unregulated Energy Segment
Nine Months Ended September 30, | ||||||||||||||
(in thousands) | 2018 | 2017 | Change | Percent Change | ||||||||||
Gross margin | $ | 59,149 | $ | 53,827 | $ | 5,322 | 9.9 | % | ||||||
Depreciation, amortization and property taxes | 7,637 | 6,884 | 753 | 10.9 | % | |||||||||
Other operating expenses | 41,271 | 36,317 | 4,954 | 13.6 | % | |||||||||
Operating income | $ | 10,241 | $ | 10,626 | $ | (385) | (3.6) | % | ||||||
Given the impact of the MTM gain recorded by PESCO in the first quarter of 2018 and the increased infrastructure the Company has built for PESCO to support its growth and to ensure appropriate risk management, the Company is also presenting PESCO's year-to-date results separate from the rest of its Unregulated Energy segment:
(in thousands) | Unregulated Segment excluding PESCO | |||||||||||||
Nine Months Ended September 30, | 2018 | 2017 | Change | Percent Change | ||||||||||
Gross margin | $ | 54,637 | $ | 48,078 | $ | 6,559 | 13.6 | % | ||||||
Depreciation, amortization and property taxes | 7,181 | 6,773 | 408 | 6.0 | % | |||||||||
Other operating expenses | 35,995 | 32,862 | 3,133 | 9.5 | % | |||||||||
Operating income | $ | 11,461 | $ | 8,443 | $ | 3,018 | 35.7 | % | ||||||
Excluding PESCO, operating income for the Unregulated Energy segment increased by $3.0 million for the nine months ended September 30, 2018, compared to the same period in 2017. Gross margin increased by $6.6 million, or 13.6 percent, due primarily to more normal weather, improved margins and growth in the Company's propane operations and at Aspire Energy. This was offset by $3.1 million in higher operating expenses to support growth.
The major components of the increase in gross margin (excluding PESCO results) are shown below:
(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 | ||
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 | 316 | ||
Period-over-period increase in gross margin | $ | 6,559 | |
The key components of the increase in other operating expenses (excluding PESCO expenses) are as follows:
(in thousands) | Other Operating Expenses | ||
Payroll expense (increased staffing and annual salary increases) | $ | 1,430 | |
Absence of Xeron Inc. ("Xeron") 2017 wind-down costs | (829) | ||
Facilities and maintenance costs as a result of ongoing compliance activities | 706 | ||
Other operating expenses including vehicle, credit collections, other taxes, sales and advertising costs | 654 | ||
Incentive compensation costs (based on period-over-period results) | 645 | ||
Benefits and employee-related costs(1) | 442 | ||
Depreciation, amortization and property taxes associated with recent capital investments | 410 | ||
Other | (325) | ||
Period over period increase in other operating expenses | $ | 3,133 | |
(1) Since the Company self-insures for healthcare costs, benefits costs fluctuate depending upon filed claims | |||
PESCO results
(in thousands) | PESCO | |||||||||||||
Nine Months Ended September 30, | 2018 | 2017 | Change | Percent Change | ||||||||||
Gross margin | $ | 4,512 | $ | 5,748 | $ | (1,236) | (21.5) | % | ||||||
Depreciation, amortization and property taxes | 456 | 111 | 345 | 310.8 | % | |||||||||
Other operating expenses | 5,276 | 3,453 | 1,823 | 52.8 | % | |||||||||
Operating (loss) income | $ | (1,220) | $ | 2,184 | $ | (3,404) | (155.9) | % | ||||||
For the nine months ended September 30, 2018, PESCO's gross margin was lower by $1.2 million compared to the same period in 2017. The decreased margin reflected the impact of imbalance adjustments, the change in margin contribution from various asset management contracts, and MTM adjustments primarily during the first quarter of 2018 which largely offset the extraordinary costs of meeting demand requirements in the Mid-Atlantic region due to pipeline capacity constraints associated with the 2018 Bomb Cyclone and other market conditions. For the nine months ended September 30, 2018, PESCO's operating expenses increased by $1.8 million compared to the same period in 2017 including increased planned expenses to build out its staff, infrastructure and risk management systems to keep pace with its growth strategy and $596,000 in additional expenses related to its August 2017 acquisition of certain assets of ARM Energy Management, LLC ("ARM"), a natural gas supply and supply management company servicing customers in Western Pennsylvania.
Matters discussed in this release may include forward-looking statements that involve risks and uncertainties. Actual results may differ materially from those in the forward-looking statements. Please refer to the Safe Harbor for Forward-Looking Statements in the Company's 2017 Annual Report on Form 10-K for further information on the risks and uncertainties related to the Company's forward-looking statements.
Unless otherwise noted, earnings per share are presented on a diluted basis.
Conference Call
Chesapeake Utilities will host a conference call on Monday, November 12, 2018 at 10:30 a.m. Eastern Time to discuss the Company's financial results for the quarter and nine months ended September 30, 2018. To participate in this call, dial 855.801.6270 and reference Chesapeake Utilities' 2018 Third Quarter Results Conference Call. To access the replay recording of this call, the accompanying transcript, and other pertinent quarterly information, use the link CPK - Conference Call Audio Replay, or visit the Investors/Events and Presentations section of Company's website at www.chpk.com/.
About Chesapeake Utilities Corporation
Chesapeake Utilities is a diversified energy company engaged in natural gas distribution, transmission, gathering and processing, and marketing; electricity generation and distribution; propane gas distribution; and other businesses. Information about Chesapeake Utilities and its family of businesses is available at www.chpk.com or through its Investor Relations (IR) App.
Please note that Chesapeake Utilities Corporation is not affiliated with Chesapeake Energy, an oil and natural gas exploration company headquartered in Oklahoma City, Oklahoma.
For more information, contact:
Beth W. CooperSenior Vice President and Chief Financial Officer302.734.6799
Financial Summary(in thousands, except per share data) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Gross Margin | |||||||||||||||
Regulated Energy segment | $ | 51,269 | $ | 46,909 | $ | 162,926 | $ | 151,147 | |||||||
Unregulated Energy segment | 11,933 | 13,272 | 59,149 | 53,827 | |||||||||||
Other businesses and eliminations | (84) | (105) | (397) | (325) | |||||||||||
Total Gross Margin | $ | 63,118 | $ | 60,076 | $ | 221,678 | $ | 204,649 | |||||||
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 | |||||||||||
Pre-tax Income | 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 | |||||||
Earnings Per Share of Common Stock | |||||||||||||||
Basic | $ | 0.34 | $ | 0.42 | $ | 2.37 | $ | 1.96 | |||||||
Diluted | $ | 0.34 | $ | 0.42 | $ | 2.36 | $ | 1.96 | |||||||
Financial Summary Highlights
Key variances, between the three months ended September 30, 2017 and 2018, included:
(in thousands, except per share data) | Pre-taxIncome | NetIncome | EarningsPer 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 (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 | ||||||
(1) "Pass-through of lower taxes to regulated energy customers" represents the amounts that have already been refunded to customers or reserves established for future refunds and/or lower rates to customers in 2018 as a result of lower taxes due to the TCJA, which are offset by the corresponding decrease in federal income taxes and are expected to have no impact on net income. | ||||||||||||
(2) Excluding pass-through of lower taxes to regulated energy customers associated with the TCJA, which are broken out separately and discussed in footnote 1. | ||||||||||||
(3) Excluding incremental operating expenses for PESCO. | ||||||||||||
*See the Major Projects and Initiatives table later in this press release.
Key variances, between the nine months ended September 30, 2017 and 2018, included:
(in thousands, except per share data) | Pre-taxIncome | NetIncome | EarningsPer 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 | ||||||
(1) "Pass-through of lower taxes to regulated energy customers" represents amounts that have already been refunded to customers or reserves established for future refunds and/or lower rates to customers in 2018 as a result of lower taxes due to the TCJA, which are offset by the corresponding decrease in federal income taxes and are expected to have no impact on net income. | ||||||||||||
(2) Excluding pass-through of lower taxes to regulated energy customers associated with the TCJA, which are broken out separately and discussed in footnote 1 | ||||||||||||
(3) Excluding incremental operating expenses for PESCO. | ||||||||||||
*See the Major Projects and Initiatives table later in this press release.
Recently Completed and Ongoing Major Projects and InitiativesThe Company constantly seeks and develops additional projects and initiatives in order to further increase shareholder value and serve its customers. The following represent the major projects recently completed and currently underway. In the future, the Company will add new projects to this table as such projects are initiated.
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 | |||||||||||||
(1) Gross margin amounts included in this table have not been adjusted to reflect the impact of the TCJA. Any refunds and/or rate reductions implemented in the Company's regulated businesses were or will be offset by lower federal income taxes due to the TCJA. | |||||||||||||||||||||||||||
Ongoing Growth Initiatives
GRIPGRIP is a natural gas pipe replacement program approved by the Florida Public Service Commission ("PSC") that allows automatic recovery in rates of capital related costs and a return on investment, associated with the replacement of mains and services. Since the program's inception in August 2012, we have invested $123.4 million to replace 261 miles of qualifying distribution mains, including $9.5 million during the first nine months of 2018. GRIP generated additional gross margin of $329,000 and $931,000 for the three and nine months ended September 30, 2018, respectively, compared to the same periods in 2017.
Regulatory Proceedings
Eastern Shore Rate Case/Settled RatesEastern Shore's rate case settlement agreement became final in April 2018, with settlement rates effective January 1, 2018. The final agreement increases Eastern Shore's annual operating income by $6.6 million, representing $9.8 million from increased rates, offset by $3.2 million in lower federal income taxes. For the three and nine months ended September 30, 2018, Eastern Shore recognized incremental gross margin of approximately $1.2 million and $6.3 million, respectively. As of September 30, 2018, Eastern Shore refunded its customers a total of $2.5 million related to the decrease in federal income taxes as a result of the TCJA.
Florida Electric Reliability/Modernization ProgramIn December 2017, the Florida PSC approved a $1.6 million annualized rate increase, effective January 2018, for the recovery of a limited number of investments and costs related to reliability, safety and modernization for the Florida Public Utilities Company ("FPU") electric distribution system. This increase will continue through at least the last billing cycle of December 2019. For the three and nine months ended September 30, 2018, additional margin of $464,000 and $1.2 million, respectively, was generated.
Major Projects and Initiatives Currently Underway
New Smyrna Beach, Florida ProjectIn the fourth quarter of 2017, the Company commenced construction of a 14-mile gas transmission pipeline to provide additional capacity to serve current and planned customer growth in the Company's New Smyrna Beach service area. The project was partially placed into service at the end of 2017 and is expected to be fully in service during the fourth quarter of 2018. For the three and nine months ended September 30, 2018, the project generated incremental gross margin of approximately $352,000 and $1.1 million, respectively, and is expected to generate $1.4 million annually.
2017 Eastern Shore System Expansion ProjectIn November 2017, Eastern Shore began construction of a $117.0 million system expansion that will increase its capacity by 26 percent once completed. The Company has invested $103.3 million through September 30, 2018 and expects to substantially complete the project during the remainder of 2018. The first phase of the project was placed into service in December 2017. Additional segments of the project were placed into service over the first nine months of 2018. The project generated $2.4 million and $4.4 million in incremental gross margin, including margin from interim services, during the three and nine months ended September 30, 2018, respectively. The project is expected to produce approximately $15.8 million annually in gross margin once complete through 2022, and $13.2 million in annual gross margin thereafter.
Northwest Florida Expansion ProjectIn the Company's first expansion of natural gas service into Northwest Florida, Peninsula Pipeline has completed construction of transmission lines, and the Company's Florida natural gas division has completed construction of lateral distribution lines to serve several industrial customers. The project was placed into service in May 2018 and generated incremental gross margin of $1.3 million and $2.2 million for the three and nine months ended September 30, 2018, respectively. The estimated annual gross margin from this project is $6.5 million.
(Palm Beach County) Belvedere, Florida ProjectPeninsula Pipeline is constructing a transmission line to deliver natural gas to the Company's natural gas distribution system in West Palm Beach. The Company expects to complete this project by mid-2019 and estimates that the project will generate $2.0 million in annual gross margin.
Impact of Hurricane MichaelIn October 2018, Hurricane Michael passed through the Company's electric distribution operation service territory in Northwest Florida. The hurricane caused widespread and severe damage to the Company's infrastructure resulting in 100% of its customers losing electrical service. The Company has restored power to those customers who are able to accept power following Hurricane Michael. Efforts to restore the severely damaged infrastructure will continue into the foreseeable future and the Company estimates that it will spend over $50.0 million towards these restoration and reliability efforts. Consistent with past practices, at the appropriate time, FPU will seek a recovery of the associated storm related costs. The Company has developed a preliminary range of the negative earnings impact on 2018's results, which is estimated at $0.01-$0.03 per share.
Future Projects not included in the Table above
Del-Mar Energy Pathway ProjectIn September 2018, Eastern Shore filed with the Federal Energy Regulatory Commission, an application to construct the Del-Mar Energy Pathway project. The proposed project will provide an additional 14,300 dekatherms per day of capacity to four customers. The benefits of this project include additional natural gas transmission pipeline infrastructure in eastern Sussex County, Delaware, and the initial extension of Eastern Shore's pipeline system into Somerset County, Maryland. The estimated annual gross margin from this project is $5.1 million.
Other major factors influencing gross margin
Weather and ConsumptionWeather did not materially impact results for the three months ended September 30, 2018. For the nine months ended September 30, 2018, colder temperatures, as compared to the prior year period contributed $5.3 million in incremental gross margin. While temperatures during the first nine months of 2018 were colder than the same period in 2017, temperatures were still warmer than normal, as shown in the table below. The Company estimates that it would have generated an additional $2.2 million in gross margin if temperatures for the nine months ended September 30, 2018 had been normal. The following table summarizes heating degree-days ("HDD") and cooling degree-days ("CDD") variances from the 10-year average HDD/CDD ("Normal") for the three and nine months ended September 30, 2018 and 2017.
HDD and CDD Information
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 | |||||||||||||
Natural Gas Distribution Customer and Consumption GrowthThe Company's natural gas distribution operations generated $734,000 and $4.1 million of additional margin for the three and nine months ended September 30, 2018, respectively. The breakdown of the increased margin is as follows:
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 | ||||
Customer growth for the Company's natural gas distribution operations generated $897,000 and $2.8 million in additional gross margin for the three and nine months ended September 30, 2018, respectively, compared to the same periods in 2017. The additional margin was generated from an increase of approximately 3.9 percent in the average number of residential customers served, growth in volumes delivered to commercial and industrial customers on the Delmarva Peninsula and in Florida, and new service initiated to customers in Northwest Florida.
Lower consumption by natural gas distribution customers reduced margin by $163,000 during the third quarter of 2018 compared to the same period in 2017. The lower consumption was due primarily to a decline in residential consumption in Florida, as compared to the increased customer consumption due to Hurricane Irma in the prior year period. These businesses generated $1.3 million in additional gross margin for the nine months ended September 30, 2018, compared to the same period in 2017, from higher consumption by residential and commercial customers.
Propane Operations
Gross margin generated by the Company's propane operations decreased by $834,000 during the three months ended September 30, 2018, compared to the same period in 2017, as a result of lower retail margins per gallon and the timing of propane deliveries to customers. Customer consumption for the Company's Florida propane operations was higher during the third quarter of 2017 due to the impact of Hurricane Irma.
For the nine months ended September 30, 2018, the Company's propane operations generated $4.9 million in incremental margin compared to the same period in 2017. More normal temperatures accounted for $2.9 million of the margin increase during the nine months ended September 30, 2018. The balance of the increase reflected increased customer growth, continued expansion of Alliance AutoGas through the addition of new customers, higher sales and revenues from service contracts and increased wholesale sales activities.
PESCO
PESCO's gross margin for the three and nine months ended September 30, 2018 decreased by $629,000 and $1.2 million, respectively, compared to the same periods in 2017. The following table summarizes the changes in PESCO'S year-over-year margin for the three and nine months ended September 30, 2018:
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 | |||
PESCO generated an operating loss of $1.1 million for the three months ended September 30, 2018, compared to a loss of $63,000 during the prior year period. The quarter-over-quarter decreased results reflect lower gross margin growth accompanied by a $452,000 increase in planned operating expenses as a result of increased staffing, infrastructure and risk management system costs as PESCO executes its growth strategy.
For the nine months ended September 30, 2018, PESCO reported an operating loss of $1.2 million, compared to operating income of $2.2 million during the prior year period. The year-over-year operating loss primarily reflects increased expenses incurred for the reasons discussed in the paragraph above, $596,000 in additional expenses related to the acquisition of certain assets from ARM, as well as the impact of several non-recurring margin adjustments, largely during the first quarter of 2018.
Xeron
Xeron's operations were wound down during the second quarter of 2017. Operating income for the Company's Unregulated Energy Segment for the nine months ended September 30, 2018, improved by $829,000, compared to the prior year period due to the absence of Xeron's 2017 wind-down expenses and operating losses.
Capital Investment Growth and Financing Plan
Capital expenditures totaled $176.1 million for the nine months ended September 30, 2018. The Company currently projects capital expenditures of approximately $216.4 million for 2018. Forecasted capital expenditures by segment and business line are shown below:
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 Forecasted Capital Expenditures | $ | 216,398 | |
The Company's target equity to total capitalization ratio, including short-term borrowings, is between 50 and 60 percent. Over the past several years, the Company has been deploying increased amounts of capital on new projects, many of which have longer construction periods. The Company seeks to align the permanent financing of these capital projects with their in-service dates to the extent feasible.
In 2017, the Company refinanced $70.0 million of short-term debt as 3.25 percent senior notes. The Company previously executed a shelf agreement with New York Life Investors LLC, subsequently issued $50.0 million of unsecured senior notes in May 2018 and will issue an additional tranche by November 2018 at an average interest rate of 3.53 percent for 20 years.
In September 2018, the Company amended the shelf agreement with PGIM, Inc., formerly known as Prudential Investment Management Inc. ("Prudential"), pursuant to which the Company may request that Prudential purchase up to $150.0 million of the Company's unsecured debt over a three year period which expires in August 2021. Following this amendment, in September 2018, Prudential accepted the Company's request to purchase $100.0 million of notes on or before August 20, 2019. The new notes will bear interest at the rate of 3.98% and have a maturity date not to exceed 20 years from the date of issuance. The Company expects to access additional permanent capital to align the financing with new investments and to maintain a solid balance sheet to support future capital deployment.
Chesapeake Utilities Corporation and Subsidiaries Condensed Consolidated Statements of Income (Unaudited) (in thousands, except shares and per share data) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
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 | |||||||
Chesapeake Utilities Corporation and Subsidiaries Condensed Consolidated Balance Sheets (Unaudited)
| ||||||||
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 | ||||
Chesapeake Utilities Corporation and Subsidiaries Condensed Consolidated Balance Sheets (Unaudited) | ||||||||
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 | ||||||
Total Capitalization and Liabilities | $ | 1,505,556 | $ | 1,414,934 | ||||
Chesapeake Utilities Corporation and Subsidiaries Distribution Utility Statistical Data (Unaudited) | ||||||||||||||||||||||||||||||||
For the Three Months Ended September 30, 2018 | For the Three Months Ended September 30, 2017 | |||||||||||||||||||||||||||||||
Delmarva NG Distribution | Chesapeake Utilities Florida NG Division | FPU NG Distribution | FPU Electric Distribution | Delmarva NG Distribution | Chesapeake Utilities Florida NG Division | FPU NG Distribution | FPU Electric Distribution | |||||||||||||||||||||||||
Operating Revenues (in thousands) | ||||||||||||||||||||||||||||||||
Residential | $ | 5,497 | $ | 1,290 | $ | 5,601 | $ | 13,991 | $ | 5,705 | $ | 1,247 | $ | 6,544 | $ | 14,112 | ||||||||||||||||
Commercial | 4,961 | 1,424 | 5,354 | 11,245 | 5,888 | 1,344 | 6,070 | 11,701 | ||||||||||||||||||||||||
Industrial | 1,722 | 3,068 | 4,723 | 361 | 1,700 | 1,524 | 5,025 | 748 | ||||||||||||||||||||||||
Other (1) | 854 | 500 | 1,712 | (1,767) | 92 | 954 | (854) | (2,481) | ||||||||||||||||||||||||
Total Operating Revenues | $ | 13,034 | $ | 6,282 | $ | 17,390 | $ | 23,830 | $ | 13,385 | $ | 5,069 | $ | 16,785 | $ | 24,080 | ||||||||||||||||
Volume (in Dts for natural gas and MWHs for electric) | ||||||||||||||||||||||||||||||||
Residential | 180,396 | 53,051 | 214,213 | 96,218 | 184,993 | 53,228 | 247,118 | 93,889 | ||||||||||||||||||||||||
Commercial | 427,173 | 1,158,545 | 337,091 | 92,416 | 449,543 | 1,172,625 | 366,318 | 88,917 | ||||||||||||||||||||||||
Industrial | 1,213,527 | 6,511,997 | 1,130,299 | 3,180 | 1,169,465 | 2,393,709 | 1,082,701 | 4,340 | ||||||||||||||||||||||||
Other | 26,648 | — | 434,976 | 1,913 | 35,519 | — | 334,882 | 1,880 | ||||||||||||||||||||||||
Total | 1,847,744 | 7,723,593 | 2,116,579 | 193,727 | 1,839,520 | 3,619,562 | 2,031,019 | 189,026 | ||||||||||||||||||||||||
Average Customers | ||||||||||||||||||||||||||||||||
Residential | 70,795 | 16,484 | 55,763 | 24,811 | 68,118 | 15,782 | 54,543 | 24,628 | ||||||||||||||||||||||||
Commercial(2) | 6,907 | 1,509 | 3,912 | 7,507 | 6,782 | 1,425 | 4,007 | 7,455 | ||||||||||||||||||||||||
Industrial(2) | 161 | 17 | 2,329 | 2 | 145 | 78 | 2,132 | 2 | ||||||||||||||||||||||||
Other | 5 | — | 12 | — | 3 | — | — | — | ||||||||||||||||||||||||
Total | 77,868 | 18,010 | 62,016 | 32,320 | 75,048 | 17,285 | 60,682 | 32,085 | ||||||||||||||||||||||||
Chesapeake Utilities Corporation and Subsidiaries Distribution Utility Statistical Data (Unaudited) | ||||||||||||||||||||||||||||||||
For the Nine Months Ended September 30, 2018 | For the Nine Months Ended September 30, 2017 | |||||||||||||||||||||||||||||||
Delmarva NG Distribution | Chesapeake Utilities Florida NG Division | FPU NG Distribution | FPU Electric Distribution | Delmarva NG Distribution | Chesapeake Utilities Florida NG Division | FPU NG Distribution | FPU Electric Distribution | |||||||||||||||||||||||||
Operating Revenues (in thousands) | ||||||||||||||||||||||||||||||||
Residential | $ | 54,819 | $ | 4,510 | $ | 24,488 | $ | 35,338 | $ | 42,511 | $ | 4,165 | $ | 24,945 | $ | 33,915 | ||||||||||||||||
Commercial | 28,655 | 4,669 | 20,489 | 28,879 | 23,724 | 4,262 | 23,114 | 31,190 | ||||||||||||||||||||||||
Industrial | 6,015 | 7,794 | 16,314 | 1,131 | 5,383 | 4,860 | 15,727 | 1,952 | ||||||||||||||||||||||||
Other (1) | (4,498) | 1,489 | (2,406) | (4,415) | (1,586) | 2,819 | (4,909) | (4,277) | ||||||||||||||||||||||||
Total Operating Revenues | $ | 84,991 | $ | 18,462 | $ | 58,885 | $ | 60,933 | $ | 70,032 | $ | 16,106 | $ | 58,877 | $ | 62,780 | ||||||||||||||||
Volume (in Dts for natural gas and MWHs for electric) | ||||||||||||||||||||||||||||||||
Residential | 3,180,160 | 278,976 | 1,066,559 | 241,428 | 2,576,001 | 253,888 | 1,022,598 | 224,513 | ||||||||||||||||||||||||
Commercial | 2,844,296 | 3,526,943 | 1,304,827 | 233,223 | 2,445,262 | 3,991,244 | 1,426,875 | 229,545 | ||||||||||||||||||||||||
Industrial | 4,030,716 | 13,278,643 | 3,680,779 | 11,810 | 3,749,961 | 8,519,221 | 3,372,394 | 12,250 | ||||||||||||||||||||||||
Other | 56,941 | — | 1,419,623 | 5,716 | 66,273 | — | 1,281,993 | 5,627 | ||||||||||||||||||||||||
Total | 10,112,113 | 17,084,562 | 7,471,788 | 492,177 | 8,837,497 | 12,764,353 | 7,103,860 | 471,935 | ||||||||||||||||||||||||
Average Customers | ||||||||||||||||||||||||||||||||
Residential | 71,022 | 16,366 | 55,541 | 24,723 | 68,419 | 15,739 | 54,312 | 24,549 | ||||||||||||||||||||||||
Commercial(2) | 6,975 | 1,509 | 3,923 | 7,494 | 6,843 | 1,417 | 4,084 | 7,443 | ||||||||||||||||||||||||
Industrial(2) | 155 | 16 | 2,289 | 2 | 145 | 78 | 2,042 | 2 | ||||||||||||||||||||||||
Other | 5 | — | 11 | — | 6 | — | — | — | ||||||||||||||||||||||||
Total | 78,157 | 17,891 | 61,764 | 32,219 | 75,413 | 17,234 | 60,438 | 31,994 | ||||||||||||||||||||||||
(1) | Operating Revenues from "Other" sources include unbilled revenue, under (over) recoveries of fuel cost, conservation revenue, other miscellaneous charges, fees for billing services provided to third parties, and adjustments or changes in taxes, such as the TCJA, which are passed through to customers. This amount also includes the reserve for estimated customer refunds associated with the TCJA. |
(2) | Certain volumes and customers have been reclassified when compared to the prior year for consistency with current year presentation. |
View original content:http://www.prnewswire.com/news-releases/chesapeake-utilities-corporation-reports-third-quarter-2018-results-300747168.html
SOURCE Chesapeake Utilities Corporation