[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
|
Delaware
|
51-0064146
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
PART
I — FINANCIAL INFORMATION
|
1
|
|
Item
1. Financial Statements
|
1
|
|
Item
2. Management's Discussion and Analysis of Financial Condition
and Results
of Operations
|
16
|
|
Item
3. Quantitative and Qualitative Disclosures about Market
Risk
|
40
|
|
Item
4. Controls and Procedures
|
41
|
|
PART
II — OTHER INFORMATION
|
42
|
|
Item
1. Legal Proceedings
|
42
|
|
Item
1A. Risk Factors
|
42
|
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
42
|
|
Item
3. Defaults upon Senior Securities
|
42
|
|
Item
4. Submission of Mattters to a Vote of Security Holders
|
42
|
|
Item
5. Other Information
|
43
|
|
Item
6. Exhibits
|
43
|
|
SIGNATURES
|
44
|
Chesapeake
Utilities Corporation and Subsidiaries
|
|||||||
Condensed
Consolidated Statements of Income (Unaudited)
|
|||||||
For
the Three Months Ended June 30,
|
2007
|
2006
|
|||||
Operating
Revenues
|
$
|
52,501,920
|
$
|
44,303,752
|
|||
Operating
Expenses
|
|||||||
Cost
of sales, excluding costs below
|
34,232,939
|
28,505,528
|
|||||
Operations
|
10,316,296
|
8,851,831
|
|||||
Maintenance
|
564,854
|
583,638
|
|||||
Depreciation
and amortization
|
2,367,523
|
2,037,003
|
|||||
Other
taxes
|
1,332,249
|
1,120,384
|
|||||
Total
operating expenses
|
48,813,861
|
41,098,384
|
|||||
Operating
Income
|
3,688,059
|
3,205,368
|
|||||
Other
income net of other expenses
|
234,195
|
63,715
|
|||||
Interest
charges
|
1,594,701
|
1,501,352
|
|||||
Income
Before Income Taxes
|
2,327,553
|
1,767,731
|
|||||
Income
taxes
|
845,762
|
635,222
|
|||||
Net
Income
|
$
|
1,481,791
|
$
|
1,132,509
|
|||
Earnings
Per Share of Common Stock:
|
|||||||
Basic
|
$
|
0.22
|
$
|
0.19
|
|||
Diluted
|
$
|
0.22
|
$
|
0.19
|
|||
Basic
weighted average shares outstanding
|
6,737,384
|
5,952,074
|
|||||
Diluted
weighted average shares outstanding
|
6,849,890
|
5,963,596
|
|||||
Cash
Dividends Declared Per Share of Common Stock:
|
$
|
0.295
|
$
|
0.290
|
Chesapeake
Utilities Corporation and Subsidiaries
|
|||||||
Condensed
Consolidated Statements of Income (Unaudited)
|
|||||||
For
the Six Months Ended June 30,
|
2007
|
2006
|
|||||
Operating
Revenues
|
$
|
146,028,811
|
$
|
135,254,425
|
|||
Operating
Expenses
|
|||||||
Cost
of sales, excluding costs below
|
98,168,806
|
94,430,289
|
|||||
Operations
|
20,875,996
|
18,453,112
|
|||||
Maintenance
|
1,145,019
|
1,027,607
|
|||||
Depreciation
and amortization
|
4,683,318
|
4,014,350
|
|||||
Other
taxes
|
2,885,561
|
2,686,471
|
|||||
Total
operating expenses
|
127,758,700
|
120,611,829
|
|||||
Operating
Income
|
18,270,111
|
14,642,596
|
|||||
Other
income net of other expenses
|
287,567
|
142,299
|
|||||
Interest
charges
|
3,193,951
|
2,994,689
|
|||||
Income
Before Income Taxes
|
15,363,727
|
11,790,206
|
|||||
Income
taxes
|
5,890,848
|
4,561,281
|
|||||
Net
Income
|
$
|
9,472,879
|
$
|
7,228,925
|
|||
Earnings
Per Share of Common Stock:
|
|||||||
Basic
|
$
|
1.41
|
$
|
1.22
|
|||
Diluted
|
$
|
1.39
|
$
|
1.20
|
|||
Basic
weighted average shares outstanding
|
6,721,694
|
5,930,872
|
|||||
Diluted
weighted average shares outstanding
|
6,835,257
|
6,070,191
|
|||||
Cash
Dividends Declared Per Share of Common Stock:
|
$
|
0.585
|
$
|
0.575
|
Chesapeake
Utilities Corporation and Subsidiaries
|
|||||||
Condensed
Consolidated Statements of Cash Flows (Unaudited)
|
|||||||
For
the Six Months Ended June 30,
|
2007
|
2006
|
|||||
Operating
Activities
|
|||||||
Net
Income
|
$
|
9,472,879
|
$
|
7,228,925
|
|||
Adjustments
to reconcile net income to net operating cash:
|
|||||||
Depreciation
and amortization
|
4,683,318
|
4,014,350
|
|||||
Depreciation
and accretion included in other costs
|
1,682,980
|
1,503,982
|
|||||
Deferred
income taxes, net
|
1,590,955
|
(2,594,606
|
)
|
||||
Gain
on sale of assets
|
(204,882
|
)
|
-
|
||||
Unrealized
gain on commodity contracts
|
(296,892
|
)
|
(99,715
|
)
|
|||
Unrealized
gain on investments
|
(188,203
|
)
|
(56,628
|
)
|
|||
Employee
benefits and compensation
|
920,460
|
876,543
|
|||||
Other,
net
|
(1,839
|
)
|
(1,806
|
)
|
|||
Changes
in assets and liabilities:
|
|||||||
Sale
(purchase) of investments
|
71,432
|
(66,146
|
)
|
||||
Accounts
receivable and accrued revenue
|
6,961,621
|
20,855,446
|
|||||
Propane
inventory, storage gas and other inventory
|
2,781,638
|
2,947,555
|
|||||
Regulatory
assets
|
597,354
|
3,826,484
|
|||||
Prepaid
expenses and other current assets
|
(686,387
|
)
|
(145,410
|
)
|
|||
Other
deferred charges
|
(1,405,003
|
)
|
27,409
|
||||
Long-term
receivables
|
51,557
|
87,643
|
|||||
Accounts
payable and other accrued liabilities
|
(7,026,333
|
)
|
(20,874,990
|
)
|
|||
Income
taxes receivable (payable)
|
(139,486
|
)
|
5,346,331
|
||||
Accrued
interest
|
(20,910
|
)
|
54,094
|
||||
Customer
deposits and refunds
|
361,078
|
(468,019
|
)
|
||||
Accrued
compensation
|
(400,959
|
)
|
(1,532,150
|
)
|
|||
Regulatory
liabilities
|
1,798,097
|
2,110,251
|
|||||
Other
liabilities
|
15,582
|
(68,757
|
)
|
||||
Net
cash provided by operating activities
|
20,618,057
|
22,970,786
|
|||||
Investing
Activities
|
|||||||
Property,
plant and equipment expenditures
|
(15,969,557
|
)
|
(16,825,679
|
)
|
|||
Proceeds
from sale of assets
|
204,882
|
-
|
|||||
Environmental
recoveries (expenditures)
|
(135,953
|
)
|
1,620
|
||||
Net
cash used in investing activities
|
(15,900,628
|
)
|
(16,824,059
|
)
|
|||
Financing
Activities
|
|||||||
Common
stock dividends
|
(3,465,987
|
)
|
(2,945,899
|
)
|
|||
Issuance
of stock for Dividend Reinvestment Plan
|
174,315
|
177,077
|
|||||
Change
in cash overdrafts due to outstanding checks
|
843,845
|
1,268,914
|
|||||
Net
repayment under line of credit agreements
|
(4,829,053
|
)
|
(3,747,750
|
)
|
|||
Repayment
of long-term debt
|
(1,020,132
|
)
|
(1,020,454
|
)
|
|||
Net
cash used in financing activities
|
(8,297,012
|
)
|
(6,268,112
|
)
|
|||
Net
Decrease in Cash and Cash Equivalents
|
(3,579,583
|
)
|
(121,385
|
)
|
|||
Cash
and Cash Equivalents — Beginning of Period
|
4,488,367
|
2,487,658
|
|||||
Cash
and Cash Equivalents — End of Period
|
$
|
908,784
|
$
|
2,366,273
|
|||
Supplemental
Disclosures of Non-Cash Investing Activities:
|
|||||||
Capital
property and equipment acquired on account, but not paid as of
June
30
|
$
|
1,216,749
|
$
|
788,758
|
Chesapeake
Utilities Corporation and Subsidiaries
|
|||||||
Condensed
Consolidated Balance Sheets (Unaudited)
|
|||||||
Assets
|
June
30,
2007
|
December
31, 2006
|
|||||
Property,
Plant and Equipment
|
|||||||
Natural
gas
|
$
|
277,239,562
|
$
|
269,012,516
|
|||
Propane
|
46,361,641
|
44,791,552
|
|||||
Advanced
information services
|
1,098,355
|
1,054,368
|
|||||
Other
plant
|
9,140,526
|
9,147,500
|
|||||
Total
property, plant and equipment
|
333,840,084
|
324,005,936
|
|||||
Less:
Accumulated depreciation and amortization
|
(89,484,746
|
)
|
(85,010,472
|
)
|
|||
Plus:
Construction work in progress
|
6,739,641
|
1,829,948
|
|||||
Net
property, plant and equipment
|
251,094,979
|
240,825,412
|
|||||
Investments
|
2,132,348
|
2,015,577
|
|||||
Current
Assets
|
|||||||
Cash
and cash equivalents
|
908,784
|
4,488,366
|
|||||
Accounts
receivable (less allowance for uncollectible accounts of $720,353
and
$661,597, respectively)
|
40,938,891
|
44,969,182
|
|||||
Accrued
revenue
|
1,394,021
|
4,325,351
|
|||||
Propane
inventory, at average cost
|
6,874,869
|
7,187,035
|
|||||
Other
inventory, at average cost
|
1,368,907
|
1,564,937
|
|||||
Regulatory
assets
|
650,139
|
1,275,653
|
|||||
Storage
gas prepayments
|
5,119,893
|
7,393,335
|
|||||
Income
taxes receivable
|
1,218,368
|
1,078,882
|
|||||
Deferred
income taxes
|
412,493
|
1,365,316
|
|||||
Prepaid
expenses
|
2,995,506
|
2,280,900
|
|||||
Other
current assets
|
3,641,451
|
1,553,284
|
|||||
Total
current assets
|
65,523,322
|
77,482,241
|
|||||
Deferred
Charges and Other Assets
|
|||||||
Goodwill
|
674,451
|
674,451
|
|||||
Other
intangible assets, net
|
184,976
|
191,878
|
|||||
Pension
|
630,082
|
590,562
|
|||||
Long-term
receivables
|
772,776
|
824,333
|
|||||
Other
regulatory assets
|
1,757,691
|
1,765,088
|
|||||
Other
deferred charges
|
2,593,474
|
1,215,004
|
|||||
Total
deferred charges and other assets
|
6,613,450
|
5,261,316
|
|||||
Total
Assets
|
$
|
325,364,099
|
$
|
325,584,546
|
Chesapeake
Utilities Corporation and Subsidiaries
|
Condensed
Consolidated Balance Sheets (Unaudited)
|
Capitalization
and Liabilities
|
June
30,
2007
|
December
31, 2006
|
|||||
Capitalization
|
|||||||
Stockholders'
equity
|
|||||||
Common
Stock, par value $0.4867 per share (authorized 12,000,000 shares)
|
$
|
3,281,792
|
$
|
3,254,998
|
|||
Additional
paid-in capital
|
64,129,089
|
61,960,220
|
|||||
Retained
earnings
|
51,806,645
|
46,270,884
|
|||||
Accumulated
other comprehensive loss
|
(334,550
|
)
|
(334,550
|
)
|
|||
Deferred
compensation obligation
|
1,370,547
|
1,118,509
|
|||||
Treasury
stock
|
(1,370,547
|
)
|
(1,118,509
|
)
|
|||
Total
stockholders' equity
|
118,882,976
|
111,151,552
|
|||||
Long-term
debt, net of current maturities
|
69,965,000
|
71,050,000
|
|||||
Total
capitalization
|
188,847,976
|
182,201,552
|
|||||
Current
Liabilities
|
|||||||
Current
portion of long-term debt
|
7,656,364
|
7,656,364
|
|||||
Short-term
borrowing
|
23,568,733
|
27,553,941
|
|||||
Accounts
payable
|
26,645,349
|
33,870,552
|
|||||
Customer
deposits and refunds
|
7,863,343
|
7,502,265
|
|||||
Accrued
interest
|
811,482
|
832,392
|
|||||
Dividends
payable
|
1,989,086
|
1,939,482
|
|||||
Accrued
compensation
|
1,881,211
|
2,901,053
|
|||||
Regulatory
liabilities
|
6,117,618
|
4,199,147
|
|||||
Other
accrued liabilities
|
5,739,405
|
4,005,795
|
|||||
Total
current liabilities
|
82,272,591
|
90,460,991
|
|||||
Deferred
Credits and Other Liabilities
|
|||||||
Deferred
income taxes
|
27,155,230
|
26,517,098
|
|||||
Deferred
investment tax credits
|
300,869
|
328,277
|
|||||
Other
regulatory liabilities
|
1,053,294
|
1,236,254
|
|||||
Environmental
liabilities
|
102,656
|
211,581
|
|||||
Other
pension and benefit costs
|
2,241,819
|
2,198,874
|
|||||
Accrued
asset removal cost
|
19,355,153
|
18,410,992
|
|||||
Other
liabilities
|
4,034,511
|
4,018,927
|
|||||
Total
deferred credits and other liabilities
|
54,243,532
|
52,922,003
|
|||||
Other
Commitments and Contingencies
(Note 4)
|
|||||||
Total
Capitalization and Liabilities
|
$
|
325,364,099
|
$
|
325,584,546
|
Chesapeake
Utilities Corporation and Subsidiaries
|
|||||||
Condensed
Consolidated Statements of Stockholders' Equity (Unaudited)
|
|||||||
For
the Six
Months
Ended
June
30, 2007
|
For
the Twelve Months Ended December 31, 2006
|
||||||
Common
Stock
|
|||||||
Balance
— beginning of period
|
$
|
3,254,998
|
$
|
2,863,212
|
|||
Dividend
Reinvestment Plan
|
9,375
|
18,685
|
|||||
Retirement
Savings Plan
|
7,616
|
14,457
|
|||||
Conversion
of debentures
|
1,858
|
8,117
|
|||||
Performance
shares and options exercised
|
7,945
|
14,536
|
|||||
Stock
issuance
|
-
|
335,991
|
|||||
Balance
— end of period
|
$
|
3,281,792
|
$
|
3,254,998
|
|||
Additional
Paid-in Capital
|
|||||||
Balance
— beginning of period
|
$
|
61,960,220
|
$
|
39,619,849
|
|||
Dividend
Reinvestment Plan
|
585,503
|
1,148,100
|
|||||
Retirement
Savings Plan
|
476,758
|
900,354
|
|||||
Conversion
of debentures
|
63,010
|
275,300
|
|||||
Stock-based
compensation
|
1,043,598
|
887,426
|
|||||
Stock
issuance
|
-
|
19,362,518
|
|||||
Exercise
of warrants
|
-
|
(233,327
|
)
|
||||
Balance
— end of period
|
$
|
64,129,089
|
$
|
61,960,220
|
|||
Retained
Earnings
|
|||||||
Balance
— beginning of period
|
$
|
46,270,884
|
$
|
42,854,894
|
|||
Net
income
|
9,472,879
|
10,506,525
|
|||||
Cash
dividends declared
|
(3,937,118
|
)
|
(7,090,535
|
)
|
|||
Balance
— end of period
|
$
|
51,806,645
|
$
|
46,270,884
|
|||
Accumulated
Other Comprehensive Loss
|
|||||||
Balance
— beginning of period
|
($334,550
|
)
|
(578,151
|
)
|
|||
Minimum
pension liability adjustment, net of tax
|
-
|
74,036
|
|||||
Gain
on funded status of Employee Benefit Plans, net of tax
|
-
|
169,565
|
|||||
Balance
— end of period
|
($334,550
|
)
|
($334,550
|
)
|
|||
Deferred
Compensation Obligation
|
|||||||
Balance
— beginning of period
|
$
|
1,118,509
|
$
|
794,535
|
|||
New
deferrals
|
252,038
|
323,974
|
|||||
Balance
— end of period
|
$
|
1,370,547
|
$
|
1,118,509
|
|||
Treasury
Stock
|
|||||||
Balance
— beginning of period
|
($1,118,509
|
)
|
($797,156
|
)
|
|||
New
deferrals related to compensation obligation
|
(252,038
|
)
|
(323,974
|
)
|
|||
Purchase
of treasury stock (1)
|
(29,771
|
)
|
(51,572
|
)
|
|||
Sale
and distribution of treasury stock (2)
|
29,771
|
54,193
|
|||||
Balance
— end of period
|
($1,370,547
|
)
|
($1,118,509
|
)
|
|||
Total
Stockholders’ Equity
|
$
|
118,882,976
|
$
|
111,151,552
|
|||
(1)
Amount includes shares purchased in the open market for the Company's
Rabbi Trust to secure its obligations under the Company's Executive
Deferred Compensation Plan.
|
|||||||
(2)
Amount includes shares issued to the Company's Rabbi Trust as obligation
under the Executive Deferred Compensation Plan.
|
1. |
Basis
of Presentation
|
2. |
Comprehensive
Income
|
3. |
Calculation
of Earnings Per Share
|
Three
Months Ended
|
Six
Months Ended
|
||||||||||||
For
the Periods Ended June 30,
|
2007
|
2006
|
2007
|
2006
|
|||||||||
Calculation
of Basic Earnings Per Share:
|
|||||||||||||
Net
Income
|
$
|
1,481,791
|
$
|
1,132,509
|
$
|
9,472,879
|
$
|
7,228,925
|
|||||
Weighted
average shares outstanding
|
6,737,384
|
5,952,074
|
6,721,694
|
5,930,872
|
|||||||||
Basic
Earnings Per Share
|
$
|
0.22
|
$
|
0.19
|
$
|
1.41
|
$
|
1.22
|
|||||
Calculation
of Diluted Earnings Per Share:
|
|||||||||||||
Reconciliation
of Numerator:
|
|||||||||||||
Net
Income
|
$
|
1,481,791
|
$
|
1,132,509
|
$
|
9,472,879
|
$
|
7,228,925
|
|||||
Effect
of 8.25% Convertible debentures
(1)
|
24,015
|
-
|
48,214
|
54,048
|
|||||||||
Adjusted
numerator — Diluted
|
$
|
1,505,806
|
$
|
1,132,509
|
$
|
9,521,093
|
$
|
7,282,973
|
|||||
Reconciliation
of Denominator:
|
|||||||||||||
Weighted
shares outstanding — Basic
|
6,737,384
|
5,952,074
|
6,721,694
|
5,930,872
|
|||||||||
Effect
of dilutive securities
(1)
|
|||||||||||||
Warrants
|
-
|
11,522
|
-
|
12,016
|
|||||||||
8.25%
Convertible debentures
|
112,506
|
-
|
113,563
|
127,303
|
|||||||||
Adjusted
denominator — Diluted
|
6,849,890
|
5,963,596
|
6,835,257
|
6,070,191
|
|||||||||
Diluted
Earnings per Share
|
$
|
0.22
|
$
|
0.19
|
$
|
1.39
|
$
|
1.20
|
|||||
(1)
Amounts associated with securities resulting in an anti-dilutive
effect on
earnings per share are not included in this
calculation.
|
4. |
Commitments
and Contingencies
|
5. |
Recent
Authoritative Pronouncements on Financial Reporting and
Accounting
|
6. |
Segment
Information
|
Three
Months Ended
|
Six
Months Ended
|
||||||||||||
For
the Periods Ended June 30,
|
2007
|
2006
|
2007
|
2006
|
|||||||||
Operating
Revenues, Unaffiliated Customers
|
|||||||||||||
Natural
gas
|
$
|
39,287,667
|
$
|
33,327,846
|
$
|
104,719,271
|
$
|
100,906,504
|
|||||
Propane
|
9,494,170
|
7,937,378
|
34,416,570
|
28,488,315
|
|||||||||
Advanced
information services
|
3,720,083
|
3,038,015
|
6,892,970
|
5,858,581
|
|||||||||
Other
|
-
|
513
|
-
|
1,025
|
|||||||||
Total
operating revenues, unaffiliated customers
|
$
|
52,501,920
|
$
|
44,303,752
|
$
|
146,028,811
|
$
|
135,254,425
|
|||||
Intersegment
Revenues (1)
|
|||||||||||||
Natural
gas
|
$
|
78,087
|
$
|
58,769
|
$
|
156,150
|
$
|
117,717
|
|||||
Propane
|
-
|
-
|
406
|
-
|
|||||||||
Advanced
information services
|
95,991
|
16,875
|
228,227
|
21,513
|
|||||||||
Other
|
154,623
|
154,623
|
309,246
|
309,246
|
|||||||||
Total
intersegment revenues
|
$
|
328,701
|
$
|
230,267
|
$
|
694,029
|
$
|
448,476
|
|||||
Operating
Income
|
|||||||||||||
Natural
gas
|
$
|
3,992,282
|
$
|
3,500,628
|
$
|
13,608,264
|
$
|
11,495,833
|
|||||
Propane
|
(545,898
|
)
|
(441,632
|
)
|
4,327,658
|
2,992,101
|
|||||||
Advanced
information services
|
178,706
|
172,061
|
227,528
|
188,371
|
|||||||||
Other
and eliminations
|
62,969
|
(25,689
|
)
|
106,661
|
(33,709
|
)
|
|||||||
Total
operating income
|
$
|
3,688,059
|
$
|
3,205,368
|
$
|
18,270,111
|
$
|
14,642,596
|
|||||
(1)
All significant intersegment revenues are billed at market rates
and have
been eliminated from consolidated revenues.
|
|||||||||||||
|
June
30,
|
December
31,
|
|||||||||||
2007
|
2006
|
||||||||||||
Identifiable
Assets
|
|||||||||||||
Natural
gas
|
$
|
249,358,307
|
$
|
252,292,600
|
|||||||||
Propane
|
62,151,633
|
60,170,200
|
|||||||||||
Advanced
information services
|
2,877,021
|
2,573,810
|
|||||||||||
Other
|
10,977,138
|
10,547,936
|
|||||||||||
Total
identifiable assets
|
$
|
325,364,099
|
$
|
325,584,546
|
7. |
Employee
Benefit Plans
|
Defined
Benefit
|
Executive
Excess
|
Other
Post-Retirement
|
|||||||||||||||||
Pension
Plan
|
Retirement
Benefit Plan
|
Benefits
|
|||||||||||||||||
For
the Three Months Ended June 30,
|
2007
|
2006
|
2007
|
2006
|
2007
|
2006
|
|||||||||||||
Service
Cost
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
2,529
|
$
|
1,565
|
|||||||
Interest
Cost
|
155,514
|
156,726
|
30,841
|
29,897
|
23,233
|
19,468
|
|||||||||||||
Expected
return on plan assets
|
(174,100
|
)
|
(171,076
|
)
|
-
|
-
|
-
|
-
|
|||||||||||
Amortization
of transition amount
|
-
|
-
|
-
|
-
|
-
|
6,965
|
|||||||||||||
Amortization
of prior service cost
|
(1,175
|
)
|
(1,175
|
)
|
-
|
-
|
-
|
-
|
|||||||||||
Amortization
of net loss
|
-
|
-
|
12,933
|
14,260
|
41,640
|
22,074
|
|||||||||||||
Net
periodic (benefit) cost
|
($19,761
|
)
|
($15,525
|
)
|
$
|
43,774
|
$
|
44,157
|
$
|
67,402
|
$
|
50,072
|
Defined
Benefit
|
Executive
Excess
|
Other
Post-Retirement
|
|||||||||||||||||
Pension
Plan
|
Retirement
Benefit Plan
|
Benefits
|
|||||||||||||||||
For
the Six Months Ended June 30,
|
2007
|
2006
|
2007
|
2006
|
2007
|
2006
|
|||||||||||||
Service
Cost
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
5,057
|
$
|
3,129
|
|||||||
Interest
Cost
|
311,029
|
313,452
|
61,681
|
59,794
|
46,467
|
38,936
|
|||||||||||||
Expected
return on plan assets
|
(348,199
|
)
|
(342,152
|
)
|
-
|
-
|
-
|
-
|
|||||||||||
Amortization
of transition amount
|
-
|
-
|
-
|
-
|
-
|
13,930
|
|||||||||||||
Amortization
of prior service cost
|
(2,350
|
)
|
(2,350
|
)
|
-
|
-
|
-
|
-
|
|||||||||||
Amortization
of net loss
|
-
|
-
|
25,867
|
28,520
|
83,280
|
44,147
|
|||||||||||||
Net
periodic (benefit) cost
|
($39,520
|
)
|
($31,050
|
)
|
$
|
87,548
|
$
|
88,314
|
$
|
134,804
|
$
|
100,142
|
8. |
Investments
|
9. |
Share-Based
Compensation
|
Three
Months Ended
|
Six
Months Ended
|
||||||||||||
For
the periods ended June 30,
|
2007
|
2006
|
2007
|
2006
|
|||||||||
Director's
Stock Compensation Plan
|
$
|
27,600
|
$
|
25,100
|
$
|
54,400
|
$
|
47,100
|
|||||
Performance
Incentive Plans
|
130,800
|
134,900
|
253,900
|
217,300
|
|||||||||
Amounts
included in net income, after tax
|
$
|
158,400
|
$
|
160,000
|
$
|
308,300
|
$
|
264,400
|
Three
Months Ended
|
Six
Months Ended
|
||||||||||||
For
the periods ended June 30,
|
2007
|
2006
|
2007
|
2006
|
|||||||||
Compensation
expense for DSCP
|
$
|
45,200
|
$
|
41,200
|
$
|
89,100
|
$
|
77,200
|
Number
of Restricted Shares
|
Weighted
Average Grant Date Fair Value
|
||||||
Outstanding
— December 31, 2006
|
-
|
||||||
Issued
— May 2, 2007
|
5,850
|
$
|
31.38
|
||||
Vested
|
5,850
|
||||||
Outstanding
— June 30, 2007
|
-
|
Three
Months Ended
|
Six
Months Ended
|
||||||||||||
For
the periods ended June 30,
|
2007
|
2006
|
2007
|
2006
|
|||||||||
Compensation
expense for PIP
|
$
|
214,400
|
$
|
221,100
|
$
|
416,300
|
$
|
356,200
|
Number
of Restricted Shares
|
Weighted
Average Grant Date Fair Value
|
||||||
Outstanding
— December 31, 2006
|
-
|
||||||
Issued
— March 1, 2007
|
10,124
|
$
|
30.89
|
||||
Vested
|
10,124
|
||||||
Outstanding
— June 30, 2007
|
-
|
10. |
Stockholders’
Equity
|
For
the Six Months Ended June 30, 2007
|
For
the Twelve Months Ended December 31, 2006
|
||||||
Common
Stock shares issued and outstanding (1)
|
|||||||
Shares
issued — beginning of period balance
|
6,688,084
|
5,883,099
|
|||||
Dividend
Reinvestment Plan (2)
|
19,262
|
38,392
|
|||||
Retirement
Savings Plan
|
15,649
|
29,705
|
|||||
Conversion
of debentures
|
3,817
|
16,677
|
|||||
Employee
award plan
|
350
|
350
|
|||||
Performance
shares and options exercised (3)
|
15,974
|
29,516
|
|||||
Public
offering
|
-
|
690,345
|
|||||
Shares
issued — end of period balance (4)
|
6,743,136
|
6,688,084
|
|||||
Treasury
shares — beginning of period balance
|
-
|
(97
|
)
|
||||
Other
issuances
|
-
|
97
|
|||||
Treasury
Shares — end of period balance
|
-
|
-
|
|||||
Total
Shares Outstanding
|
6,743,136
|
6,688,084
|
|||||
(1)
12,000,000 shares are authorized at a par value of $0.4867 per
share.
|
|||||||
(2)
Includes shares purchased with reinvested dividends and optional
cash
payments.
|
|||||||
(3)
Includes shares issued for DSCP.
|
|||||||
(4)
Includes 54,978 and 48,187 shares at June 30, 2007 and December
31, 2006,
respectively, held in a Rabbi Trust established by the Company
relating to
the Executive Deferred Compensation
Plan.
|
11. |
Reclassifications
|
· |
Share-based
compensation was recorded as a liability to Accrued Compensation
at
December 31, 2006. Accordingly, the Company reclassified the $123,000
remaining in the liability account, after the issuance of the 2006
performance shares, to Additional Paid in Capital. This reclassification
is considered immaterial to the overall presentation of the Company’s
consolidated financial statements.
|
· |
Pension
assets were netted against the liabilities for the executive excess
defined benefit pension plan and the other post-retirement benefit
plans
at December 31, 2006 and March 31, 2007. Accordingly, the Company
reclassified the pension assets of $630,000 at June 30, 2007 to
the asset
side of the balance sheet. For comparison, the balance of $591,000
at
December 31, 2006 has also been reclassed to the asset side of
the balance
sheet. This reclassification is considered immaterial to the overall
presentation of the Company’s consolidated financial
statements.
|
· |
the
temperature sensitivity of the natural gas and propane
businesses;
|
· |
the
effects of spot, forward, futures market prices, and the Company’s use of
derivative instruments on the Company’s distribution, wholesale marketing
and energy trading businesses;
|
· |
amount
and availability of natural gas and propane supplies;
|
· |
the
access to interstate pipelines’ transportation and storage capacity and
the construction of new facilities to support future
growth;
|
· |
the
effects of natural gas and propane commodity price changes on the
operating costs and competitive positions of our natural gas and
propane
distribution operations;
|
· |
third-party
competition for the Company’s unregulated and regulated
businesses;
|
· |
changes
in federal, state or local regulatory and tax requirements, including
deregulation;
|
· |
changes
in technology affecting the Company’s advanced information services
segment;
|
· |
changes
in credit risk and credit requirements affecting the Company’s energy
marketing subsidiaries;
|
· |
the
effects of accounting changes;
|
· |
changes
in benefit plan assumptions;
|
· |
cost
of compliance with environmental regulations or the remediation
of
environmental damage;
|
· |
the
effects of general economic conditions, including interest rates,
on the
Company and its customers;
|
· |
the
ability of the Company’s new and planned facilities and acquisitions to
generate expected revenues;
|
· |
the
ability of the Company to construct facilities at its estimated
costs;
|
· |
the
Company’s ability to obtain the rate relief and cost recovery requested
from utility regulators and the timing of the requested regulatory
actions;
|
· |
the
Company’s ability to obtain necessary approvals and permits from
regulatory agencies on a timely
basis;
|
· |
impact
of inflation on the results of operations, cash flows, financial
position
and on the Company’s planned capital
expenditures;
|
· |
inability
to access the financial markets that may impair future growth;
and
|
· |
operating
and litigation risks that may not be covered by insurance.
|
· |
executing
a capital investment program in pursuit of organic growth opportunities
that generate returns equal to or greater than our cost of
capital;
|
· |
expanding
the natural gas distribution and transmission business through
expansion
into new geographic areas in our current service
territories;
|
· |
expanding
the propane distribution business in existing and new markets through
leveraging our community gas system services and our bulk delivery
capabilities;
|
· |
utilizing
the Company’s expertise across our various businesses to improve overall
performance;
|
· |
enhancing
marketing channels to attract new
customers;
|
· |
providing
reliable and responsive customer service to retain existing
customers;
|
· |
maintaining
a capital structure that enables the Company to access capital
as needed;
and
|
· |
maintaining
a consistent and competitive dividend for
shareholders.
|
For
the Three Months Ended June 30,
|
2007
|
2006
|
Change
|
|||||||
Operating
Income
|
||||||||||
Natural
Gas
|
$
|
3,992,282
|
$
|
3,500,628
|
$
|
491,654
|
||||
Propane
|
(545,898
|
)
|
(441,632
|
)
|
(104,266
|
)
|
||||
Advanced
Information Services
|
178,706
|
172,061
|
6,645
|
|||||||
Other
& Eliminations
|
62,969
|
(25,689
|
)
|
88,658
|
||||||
Operating
Income
|
3,688,059
|
3,205,368
|
482,691
|
|||||||
Other
Income
|
234,195
|
63,715
|
170,480
|
|||||||
Interest
Charges
|
1,594,701
|
1,501,352
|
93,349
|
|||||||
Income
Taxes
|
845,762
|
635,222
|
210,540
|
|||||||
Net
Income
|
$
|
1,481,791
|
$
|
1,132,509
|
$
|
349,282
|
||||
Diluted
Earnings Per Share
|
$
|
0.22
|
$
|
0.19
|
$
|
0.03
|
For
the Three Months Ended June 30,
|
2007
|
2006
|
Change
|
|||||||
Revenue
|
$
|
39,365,754
|
$
|
33,386,615
|
$
|
5,979,139
|
||||
Cost
of sales
|
26,130,962
|
21,941,405
|
4,189,557
|
|||||||
Gross
margin
|
13,234,792
|
11,445,210
|
1,789,582
|
|||||||
Operations
& maintenance
|
6,440,171
|
5,563,477
|
876,694
|
|||||||
Depreciation
& amortization
|
1,834,712
|
1,565,995
|
268,717
|
|||||||
Other
taxes
|
967,627
|
815,110
|
152,517
|
|||||||
Other
operating expenses
|
9,242,510
|
7,944,582
|
1,297,928
|
|||||||
Total
Operating Income
|
$
|
3,992,282
|
$
|
3,500,628
|
$
|
491,654
|
||||
Statistical
Data — Delmarva Peninsula
|
||||||||||
Heating
degree-days ("HDD"):
|
||||||||||
Actual
|
527
|
388
|
139
|
|||||||
10-year
average (normal)
|
496
|
512
|
(16
|
)
|
||||||
Estimated
gross margin per HDD
|
$
|
2,283
|
$
|
2,234
|
$
|
49
|
||||
Per
residential customer added:
|
||||||||||
Estimated
gross margin
|
$
|
372
|
$
|
372
|
$
|
0
|
||||
Estimated
other operating expenses
|
$
|
106
|
$
|
106
|
$
|
0
|
||||
Residential
Customer Information
|
||||||||||
Average
number of customers:
|
||||||||||
Delmarva
|
43,331
|
40,037
|
3,294
|
|||||||
Florida
|
13,361
|
12,511
|
850
|
|||||||
Total
|
56,692
|
52,548
|
4,144
|
· |
The
increase in operating expenses for the second quarter of 2007 relative
to
the second quarter of 2006 is magnified by the approval from the
Federal
Energy Regulatory Commission (“FERC”) in July 2006 to defer pre-service
costs of the Company’s Energylink Expansion Project as a regulatory asset.
The deferral of these costs resulted in the reduction of $310,000
in other
operating expenses in the second quarter of 2006. Please refer
to the
“Regulatory Matters” section below for further information regarding this
expansion project.
|
· |
Payroll
and benefit costs increased by $76,000 and $34,000, respectively,
to
comply with federal pipeline integrity maintenance regulations
and to
serve the additional growth experienced by the
operation.
|
· |
Incentive
compensation increased by $71,000 as a result of the improved operating
results in 2007 compared to 2006.
|
· |
Regulatory
expenses increased by $55,000 in the second quarter of 2007 as
the Company
incurred costs associated with its rate filing with the FERC.
|
· |
The
increased level of capital investment caused higher depreciation
and asset
removal costs of $194,000 and increased property taxes of
$31,000.
|
· |
Other
operating expenses relating to various items increased collectively
by
approximately $74,000.
|
· |
Continued
residential customer growth contributed to the increase in gross
margin.
The average number of residential customers on the Delmarva Peninsula
increased by 3,294, or eight percent, for the second quarter 2007
compared
to the same period in 2006, and the Company estimates that these
additional residential customers contributed approximately $243,000
to
gross margin.
|
· |
The
Company estimates that colder weather contributed $224,000 to gross
margin
in the second quarter of 2007 compared to the same period in 2006,
as
temperatures on the Delmarva Peninsula were 36 percent colder in
2007. The
colder temperatures did not have a significant impact on the Maryland
distribution operation’s gross margin in the second quarter of 2007
because the operation’s approved rate structure now includes a weather
normalization adjustment (“WNA”) mechanism. The WNA mechanism was
implemented in October 2006 and is designed to protect a portion
of the
Company’s revenues against warmer-than-normal weather, as deviations from
normal weather can affect our financial performance and liquidity.
The WNA
also serves to offset the impact of colder-than-normal weather
by reducing
the amounts the Company can charge its customers during such periods.
|
· |
In
October 2006, the Maryland PSC granted the Company a base rate
increase,
which resulted in an $183,000 period-over-period increase to gross
margin
in the second quarter of 2007.
|
· |
The
remaining $140,000 increase in gross margin can be attributed to
various
factors, including increases in the number of commercial and industrial
customers.
|
· |
Payroll
costs increased by $48,000 to serve the additional growth experienced
by
the operations.
|
· |
Health
care costs increased by $103,000 during the second quarter of 2007
compared to the second quarter of 2006 as the Company experienced
higher
cost of health care claims during this
period.
|
· |
Depreciation
and amortization expense, asset removal cost and property taxes
increased
by $96,000, $51,000 and $21,000, respectively, as a result of the
Company’s continued capital
investments.
|
· |
The
2007 increase in revenue related taxes is magnified by the Company’s
receipt of approval in the second quarter of 2006 from the Delaware
Public
Service Commission to defer $74,000 of previously expensed taxes
associated with the Annual Gross Revenue Tax as a regulatory asset.
|
· |
In
addition, other operating expenses relating to various minor items
increased by approximately $36,000.
|
· |
The
above increases were partially offset by a decrease of $111,000
in the
allowance for uncollectible accounts, which was due primarily to
increased
collection efforts. In addition, merchant payment fees decreased
by
$98,000 as the Company’s Delmarva operation outsourced the processing of
credit card payments in April of 2007 in an effort to reduce operating
costs.
|
For
the Three Months Ended June 30,
|
2007
|
2006
|
Change
|
|||||||
Revenue
|
$
|
9,494,170
|
$
|
7,937,378
|
$
|
1,556,792
|
||||
Cost
of sales
|
5,930,398
|
4,781,819
|
1,148,579
|
|||||||
Gross
margin
|
3,563,772
|
3,155,559
|
408,213
|
|||||||
Operations
& maintenance
|
3,463,047
|
3,024,725
|
438,322
|
|||||||
Depreciation
& amortization
|
458,788
|
402,675
|
56,113
|
|||||||
Other
taxes
|
187,835
|
169,791
|
18,044
|
|||||||
Other
operating expenses
|
4,109,670
|
3,597,191
|
512,479
|
|||||||
Total
Operating Loss
|
($545,898
|
)
|
($441,632
|
)
|
($104,266
|
)
|
||||
Statistical
Data — Delmarva Peninsula
|
||||||||||
Heating
degree-days ("HDD"):
|
||||||||||
Actual
|
527
|
388
|
139
|
|||||||
10-year
average (normal)
|
496
|
512
|
(16
|
)
|
||||||
Estimated
gross margin per HDD
|
$
|
1,974
|
$
|
1,743
|
$
|
231
|
· |
Volumes
sold in the second quarter 2007 increased by 365,000 gallons, or
13
percent, primarily because temperatures on the Delmarva Peninsula
were 36
percent colder during this period in 2007 when compared to the
same period
in 2006. The Company estimates that the colder weather increased
gross
margin by approximately $201,000 for the Delmarva propane distribution
operation compared to the second quarter of 2006.
|
· |
Gross
margin for the Delmarva Community Gas Systems (“CGS”) increased by
$116,000 in the second quarter of 2007, compared to the same period
in
2006, primarily because of an increase in the average number of
customers
and the colder weather on the Delmarva Peninsula. The average number
of
CGS customers increased by approximately 1,020 to a total count
of
approximately 4,800, or a 27 percent increase, compared to the
second
quarter 2006. The Company expects the growth of its CGS operation
to
continue, as the number of systems currently under construction
or under
contract is anticipated to provide an additional 7,900 CGS customers
once
the systems are built out.
|
· |
The
remaining $90,000 increase in gross margin can be attributed to
various
factors, including service sales and wholesale
sales.
|
· |
Partially
offsetting the increases to gross margin listed above, the Delmarva
propane distribution operations experienced a decrease in gross
margin of
$191,000 in the second quarter of 2007 compared to the same period
in 2006
because of a $0.06 decrease in the average gross margin per retail
gallon.
This decrease occurs when the market price of propane decreases
to levels
closer to the Company’s average inventory price per gallon. Propane gross
margin is also impacted by the Company’s pricing with its
customers.
|
· |
The
increase in operating expenses for the second quarter of 2007 is
magnified
by the Company’s one-time recovery of previously incurred costs of $87,000
from one of its propane suppliers. This recovery reimbursed the
Company
for fixed costs incurred in the removal of above-normal levels
of
petroleum by-products contained in approximately 75,000 gallons
of propane
that it purchased from the supplier. The recovery of these costs
reduced
other operating expenses in the second quarter of 2006.
|
· |
Health
care costs increased by $85,000 during the second quarter of 2007
compared
to the second quarter of 2006 as the Company experienced a higher
cost of
health care claims during the
period.
|
· |
The
operation incurred an additional $108,000 in the second quarter
of 2007
compared to 2006 for propane tank recertifications and maintenance
to
comply with Department of Transportation
standards.
|
· |
Depreciation
and amortization expense increased by $40,000 as a result of the
Company’s
continued capital investments.
|
· |
In
addition, other operating expenses relating to various items increased
collectively by approximately
$59,000.
|
For
the Three Months Ended June 30,
|
2007
|
2006
|
Change
|
|||||||
Revenue
|
$
|
3,816,074
|
$
|
3,054,890
|
$
|
761,184
|
||||
Cost
of sales
|
2,166,963
|
1,781,866
|
385,097
|
|||||||
Gross
margin
|
1,649,111
|
1,273,024
|
376,087
|
|||||||
Operations
& maintenance
|
1,273,241
|
958,234
|
315,007
|
|||||||
Depreciation
& amortization
|
35,248
|
28,276
|
6,972
|
|||||||
Other
taxes
|
161,916
|
114,453
|
47,463
|
|||||||
Other
operating expenses
|
1,470,405
|
1,100,963
|
369,442
|
|||||||
Total
Operating Income
|
$
|
178,706
|
$
|
172,061
|
$
|
6,645
|
· |
An
increase of $654,000 in consulting revenues as the number of billable
hours increased by 20 percent;
|
· |
An
increase of $69,000 from Managed Database Administration (“MDBA”)
services, first offered in 2006, which provide clients with professional
database monitoring and support solutions during business hours
or around
the clock; and
|
· |
An
increase of $38,000 in revenue from training services and product
sales.
|
For
the Three Months Ended June 30,
|
2007
|
2006
|
Change
|
|||||||
Revenue
|
$
|
154,623
|
$
|
155,136
|
($513
|
)
|
||||
Cost
of sales
|
4,616
|
438
|
4,178
|
|||||||
Gross
margin
|
150,007
|
154,698
|
(4,691
|
)
|
||||||
Operations
& maintenance
|
33,394
|
119,301
|
(85,907
|
)
|
||||||
Depreciation
& amortization
|
39,545
|
40,827
|
(1,282
|
)
|
||||||
Other
taxes
|
14,871
|
21,029
|
(6,158
|
)
|
||||||
Other
operating expenses
|
87,810
|
181,157
|
(93,347
|
)
|
||||||
Operating
Income (Loss) - Other
|
62,197
|
(26,459
|
)
|
88,656
|
||||||
Operating
Income - Eliminations
(1)
|
772
|
770
|
2
|
|||||||
Total
Operating Income (Loss)
|
$
|
62,969
|
($25,689
|
)
|
$
|
88,658
|
||||
(1)
Eliminations are entries required to eliminate activities between
business
segments from the consolidated results.
|
· |
The
Company’s average long-term debt balance during the three months ended
June 30, 2007 was $78.0 million with a weighted average interest
rate of
6.67 percent, compared to $62.8 million with a weighted average
interest
rate of 7.11 percent for the same period in 2006. The large
period-over-period increase in the average long-term debt balance
is the
result of a debt placement of $20 million Senior Notes (“Notes”) at 5.5
percent in October 2006 with three institutional investors (The
Prudential
Insurance Company of America, Prudential Retirement Insurance and
Annuity
Company and United Omaha Life Insurance
Company).
|
· |
An
increase in the Company’s average short-term interest rate in the three
months ended June 30, 2007 compared to 2006. The average interest
rate for
short-term borrowing increased from 5.46 percent to 5.73
percent.
|
· |
A
decrease in the Company’s average short-term debt balance during the three
months ended June 30, 2007 compared to the same period in 2006.
The
average short-term borrowing balance decreased $9.8 million in
2007 to
$14.1 million compared to $23.9 million in 2006.
|
For
the Six Months Ended June 30,
|
2007
|
2006
|
Change
|
|||||||
Operating
Income
|
||||||||||
Natural
Gas
|
$
|
13,608,264
|
$
|
11,495,833
|
$
|
2,112,431
|
||||
Propane
|
4,327,658
|
2,992,101
|
1,335,557
|
|||||||
Advanced
Information Services
|
227,528
|
188,371
|
39,157
|
|||||||
Other
& Eliminations
|
106,661
|
(33,709
|
)
|
140,370
|
||||||
Operating
Income
|
18,270,111
|
14,642,596
|
3,627,515
|
|||||||
Other
Income
|
287,567
|
142,299
|
145,268
|
|||||||
Interest
Charges
|
3,193,951
|
2,994,689
|
199,262
|
|||||||
Income
Taxes
|
5,890,848
|
4,561,281
|
1,329,567
|
|||||||
Net
Income
|
$
|
9,472,879
|
$
|
7,228,925
|
$
|
2,243,954
|
||||
Diluted
Earnings Per Share
|
$
|
1.39
|
$
|
1.20
|
$
|
0.19
|
For
the Six Months Ended June 30,
|
2007
|
2006
|
Change
|
|||||||
Revenue
|
$
|
104,875,421
|
$
|
101,024,221
|
$
|
3,851,200
|
||||
Cost
of sales
|
72,899,708
|
73,166,577
|
(266,869
|
)
|
||||||
Gross
margin
|
31,975,713
|
27,857,644
|
4,118,069
|
|||||||
Operations
& maintenance
|
12,703,572
|
11,367,924
|
1,335,648
|
|||||||
Depreciation
& amortization
|
3,630,193
|
3,053,083
|
577,110
|
|||||||
Other
taxes
|
2,033,684
|
1,940,804
|
92,880
|
|||||||
Other
operating expenses
|
18,367,449
|
16,361,811
|
2,005,638
|
|||||||
Total
Operating Income
|
$
|
13,608,264
|
$
|
11,495,833
|
$
|
2,112,431
|
||||
Statistical
Data — Delmarva Peninsula
|
||||||||||
Heating
degree-days ("HDD"):
|
||||||||||
Actual
|
2,966
|
2,457
|
509
|
|||||||
10-year
average (normal)
|
2,737
|
2,793
|
(56
|
)
|
||||||
Estimated
gross margin per HDD
|
$
|
2,283
|
$
|
2,234
|
$
|
49
|
||||
Per
residential customer added:
|
||||||||||
Estimated
gross margin
|
$
|
372
|
$
|
372
|
$
|
0
|
||||
Estimated
other operating expenses
|
$
|
106
|
$
|
106
|
$
|
0
|
||||
Residential
Customer Information
|
||||||||||
Average
number of customers:
|
||||||||||
Delmarva
|
43,471
|
40,126
|
3,345
|
|||||||
Florida
|
13,311
|
12,470
|
841
|
|||||||
Total
|
56,782
|
52,596
|
4,186
|
· |
The
increase in operating expenses for the first six months of 2007
is
magnified by the FERC’s approval, in July 2006, to defer pre-service costs
of the Company’s Energylink Expansion Project as a regulatory asset. The
deferral of these costs resulted in the reduction of $310,000 in
other
operating expenses in the second quarter of 2006. Please refer
to the
“Regulatory Matters” section below for further information on this
expansion project.
|
· |
Payroll
and benefit costs increased by $149,000 and $45,000, respectively,
to
comply with federal pipeline integrity maintenance regulations
and to
serve the additional growth experienced by the
operation.
|
· |
Incentive
compensation increased by $24,000 as a result of the improved operating
results in 2007 compared to 2006.
|
· |
Regulatory
expenses increased by $108,000 in the first six months of 2007
as the
Company incurred costs associated with its rate filing with the
FERC.
|
· |
The
increased level of capital investment caused higher depreciation
and asset
removal costs of $425,000 and increased property taxes of
$52,000.
|
· |
Other
operating expenses relating to various items increased collectively
by
approximately $169,000.
|
· |
The
Company estimates that weather contributed $756,000 to gross margin
in the
six months ended June 30, 2007 compared to the same period in 2006,
as
temperatures on the Delmarva Peninsula were 21 percent colder in
2007. The
colder temperatures did not have a significant impact on the Maryland
distribution operation’s gross margin in the first six months of 2007,
because the operation’s approved rate structure now includes a WNA
mechanism. The WNA mechanism was implemented in October 2006 and
is
designed to protect a portion of the Company’s revenues against
warmer-than-normal weather, as deviations from normal weather can
affect
our financial performance and liquidity. The WNA also serves to
offset the
impact of colder-than-normal weather by reducing the amounts the
Company
can charge its customers during such periods.
|
· |
Continued
residential customer growth also contributed to the increase in
gross
margin. The average number of residential customers on the Delmarva
Peninsula increased by 3,345, or eight percent, for the six months
ended
June 30, 2007 compared to the same period in 2006, and the Company
estimates that these additional residential customers contributed
approximately $703,000 to gross margin.
|
· |
In
October 2006, the Maryland PSC granted the Company a base rate
increase,
which resulted in a $495,000 period-over-period increase to gross
margin
in the first six months of 2007.
|
· |
The
remaining $205,000 increase in gross margin can be attributed to
various
factors, including an increase in the number of commercial and
industrial
customers.
|
· |
Payroll
costs increased by $90,000 to serve the additional growth experienced
by
the operation.
|
· |
Health
care costs increased by $113,000 as the Company experienced a higher
cost
of claims in the first six months of 2007 compared to the same
period in
2006.
|
· |
Depreciation
and amortization expense, asset removal cost and property taxes
increased
by $200,000, $99,000 and $52,000, respectively, as a result of
the
Company’s continued capital
investments.
|
· |
In
addition, other operating expenses relating to various minor items
increased by approximately $86,000.
|
· |
Merchant
payment fees decreased by $41,000, as the Company’s Delmarva operation
outsourced the processing of credit card payments in April of 2007;
this
decrease was partially offset by the increased merchant payment
fees
incurred in the first quarter of
2007.
|
For
the Six Months Ended June 30,
|
2007
|
2006
|
Change
|
|||||||
Revenue
|
$
|
34,416,976
|
$
|
28,488,315
|
$
|
5,928,661
|
||||
Cost
of sales
|
21,263,372
|
17,877,811
|
3,385,561
|
|||||||
Gross
margin
|
13,153,604
|
10,610,504
|
2,543,100
|
|||||||
Operations
& maintenance
|
7,459,990
|
6,365,200
|
1,094,790
|
|||||||
Depreciation
& amortization
|
904,368
|
819,384
|
84,984
|
|||||||
Other
taxes
|
461,588
|
433,819
|
27,769
|
|||||||
Other
operating expenses
|
8,825,946
|
7,618,403
|
1,207,543
|
|||||||
Total
Operating Income
|
$
|
4,327,658
|
$
|
2,992,101
|
$
|
1,335,557
|
||||
Statistical
Data — Delmarva Peninsula
|
||||||||||
Heating
degree-days ("HDD"):
|
||||||||||
Actual
|
2,966
|
2,457
|
509
|
|||||||
10-year
average (normal)
|
2,737
|
2,793
|
(56
|
)
|
||||||
Estimated
gross margin per HDD
|
$
|
1,974
|
$
|
1,743
|
$
|
231
|
· |
Volumes
sold in the first six months of 2007 increased by 1.9 million gallons,
or
13 percent, primarily because temperatures on the Delmarva Peninsula
were
21 percent colder during the first six months of 2007 than during
the same
period in 2006. The Company estimates that the colder weather increased
gross margin by approximately $931,000 for the Delmarva propane
distribution operation compared to the first six months of 2006.
|
· |
Gross
margin further increased by $577,000 in the first six months of
2007,
compared to the same period in 2006, because of a $0.05 increase
in the
average gross margin per retail gallon. This increase occurs when
market
prices of propane rise greater than the Company’s average inventory price
per gallon. This trend reverses, as it did in the second quarter
of 2007,
when market prices decrease and moves closer to the Company’s inventory
price per gallon. Propane gross margin is also impacted by the
Company’s
pricing with its customers.
|
· |
Gross
margin for the Delmarva Community Gas Systems (“CGS”) increased by
$529,000 in the first six months of 2007, compared to the same
period in
2006, primarily because of the colder weather and an increase in
the
average number of customers. The average number of CGS customers
increased
by approximately 1,000 to a total count of approximately 4,680,
or a 27
percent increase, compared to the first six months of 2006. The
Company
expects the growth of its CGS operation to continue as the number
of
systems currently under construction or under contract is anticipated
to
provide an additional 7,900 CGS customers, an increase of 169
percent.
|
· |
The
remaining $77,000 decrease in gross margin can be attributed to
various
factors, including lower service sales and wholesale
sales.
|
· |
The
increase in operating expenses for the first six months of 2007
is
magnified by the Company’s one-time recovery of previously incurred costs
of $387,000 from one of its propane suppliers. This recovery reimbursed
the Company for fixed costs incurred in the removal of above-normal
levels
of petroleum by-products contained in approximately 75,000 gallons
of
propane that it purchased from the supplier. The recovery of these
costs
reduced other operating expenses in the first six months of 2006.
|
· |
Payroll
costs have increased by $73,000 to serve the additional growth
experienced
by the operation.
|
· |
Incentive
compensation increased by $183,000 as a result of the improved
operating
results in 2007 compared to 2006.
|
· |
Health
care costs increased by $80,000 during the first six months of
2007
compared to the same period in 2006 as the Company experienced
a higher
cost of claims during the period.
|
· |
The
operation incurred an additional $116,000 in 2007 for propane tank
recertifications and maintenance to comply with Department of
Transportation standards.
|
· |
Depreciation
and amortization expense increased by $60,000 as a result of the
Company’s
continued capital investments.
|
· |
In
addition, other operating expenses relating to various items increased
collectively by approximately
$96,000.
|
For
the Six Months Ended June 30,
|
2007
|
2006
|
Change
|
|||||||
Revenue
|
$
|
7,121,197
|
$
|
5,880,094
|
$
|
1,241,103
|
||||
Cost
of sales
|
4,001,111
|
3,385,026
|
616,085
|
|||||||
Gross
margin
|
3,120,086
|
2,495,068
|
625,018
|
|||||||
Operations
& maintenance
|
2,464,659
|
1,972,680
|
491,979
|
|||||||
Depreciation
& amortization
|
69,485
|
61,940
|
7,545
|
|||||||
Other
taxes
|
358,414
|
272,077
|
86,337
|
|||||||
Other
operating expenses
|
2,892,558
|
2,306,697
|
585,861
|
|||||||
Total
Operating Income
|
$
|
227,528
|
$
|
188,371
|
$
|
39,157
|
· |
An
increase of $1.0 million in consulting revenues as the number of
billable
hours increased by 17 percent;
|
· |
An
increase of $150,000 from Managed Database Administration (“MDBA”)
services, first offered in 2006, which provide clients with professional
database monitoring and support solutions during business hours
or around
the clock; and
|
· |
An
increase of $66,000 in revenue from training services and product
sales.
|
For
the Six Months Ended June 30,
|
2007
|
2006
|
Change
|
|||||||
Revenue
|
$
|
309,246
|
$
|
310,271
|
($1,025
|
)
|
||||
Cost
of sales
|
4,616
|
875
|
3,741
|
|||||||
Gross
margin
|
304,630
|
309,396
|
(4,766
|
)
|
||||||
Operations
& maintenance
|
86,822
|
223,390
|
(136,568
|
)
|
||||||
Depreciation
& amortization
|
80,813
|
81,484
|
(671
|
)
|
||||||
Other
taxes
|
31,874
|
39,771
|
(7,897
|
)
|
||||||
Other
operating expenses
|
199,509
|
344,645
|
(145,136
|
)
|
||||||
Operating
Income (Loss) - Other
|
105,121
|
(35,249
|
)
|
140,370
|
||||||
Operating
Income - Eliminations
(1)
|
1,540
|
1,540
|
0
|
|||||||
Total
Operating Income (Loss)
|
$
|
106,661
|
($33,709
|
)
|
$
|
140,370
|
||||
(1)
Eliminations are entries required to eliminate activities between
business
segments from the consolidated
results.
|
· |
The
Company’s average long-term debt balance during the first six months of
2007 was $77.8 million with a weighted average interest rate of
6.68
percent, compared to $62.8 million with a weighted average interest
rate
of 7.14 percent for the same period in 2006. The large year-over-year
increase in the average long-term debt balance is the result of
a debt
placement of $20 million Senior Notes (“Notes”) at 5.5 percent in October
2006 with three institutional investors (The Prudential Insurance
Company
of America, Prudential Retirement Insurance and Annuity Company
and United
Omaha Life Insurance Company).
|
· |
An
increase in the average short-term interest rates in the first
six months
of 2007 compared to the same period in 2006. The Company’s average
interest rate for short-term borrowing increased from 5.20 percent
to 5.72
percent.
|
· |
A
decrease in the Company’s average short-term debt balance during the first
six months of 2007 compared to the same period in 2006. The average
short-term borrowing balance decreased $10.7 million in 2007 to
$15.8
million compared to $26.5 million in 2006.
|
June
30, 2007
|
December
31, 2006
|
||||||||||||
(In
thousands, except percentages)
|
|||||||||||||
Long-term
debt, net of current maturities
|
$
|
69,965
|
37
|
%
|
$
|
71,050
|
39
|
%
|
|||||
Stockholders'
equity
|
$
|
118,883
|
63
|
%
|
$
|
111,152
|
61
|
%
|
|||||
Total
capitalization, excluding short-term debt
|
$
|
188,848
|
100
|
%
|
$
|
182,202
|
100
|
%
|
For
the Six Months Ended June 30,
|
2007
|
2006
|
|||||
Net
Income
|
$
|
9,472,879
|
$
|
7,228,925
|
|||
Non-cash
adjustments to net income
|
8,185,897
|
3,642,120
|
|||||
Changes
in working capital
|
2,959,281
|
12,099,741
|
|||||
Net
cash provided by operating activties
|
$
|
20,618,057
|
$
|
22,970,786
|
· |
During
the first six months of 2007, the Company reduced short-term debt
by $4.8
million compared to a $3.7 million reduction in the first six months
of
2006.
|
· |
During
the first six months of 2007, the Company paid $3.5 million in
cash
dividends compared with dividend payments of $2.9 million for the
same
time period in 2006. The increase in dividends paid over the prior
year
reflects an increase in the annualized dividend rate from $1.14
per share
during the first quarter of 2006 to $1.16 per share in the first
quarter
of 2007 and the issuance of additional shares of common
stock.
|
· |
The
Company repaid $1.0 million of long-term debt during the first
six months
of 2007 and 2006.
|
Payments
Due by Period
|
||||||||||||||||
Purchase
Obligations
|
Less
than 1 year
|
1
- 3 years
|
3
- 5 years
|
More
than 5 years
|
Total
|
|||||||||||
Commodities
(1)
|
$
|
2,264,343
|
$
|
55,506
|
$
|
0
|
$
|
0
|
$
|
2,319,849
|
||||||
Propane
(2)
|
67,461,710
|
-
|
-
|
-
|
67,461,710
|
|||||||||||
Total
Purchase Obligations
|
$
|
69,726,053
|
$
|
55,506
|
$
|
0
|
$
|
0
|
$
|
69,781,559
|
(1) |
In
addition to the obligations noted above, the natural gas distribution
and
propane distribution operations have agreements with commodity
suppliers
that have provisions allowing the Company to reduce or eliminate
the
quantities purchased. 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 the Company
does not
purchase specified amounts during the summer season. Under these
contracts, the commodity prices will fluctuate as market prices
fluctuate.
|
(2) |
The
Company has also entered into forward sale contracts in the aggregate
amount of $69.6 million. See Part I, Item 3, “Quantitative and Qualitative
Disclosures about Market Risk,” below for further
information.
|
Year
|
|||
Services
implemented November 1,
|
2006
|
2007
|
2008
|
Additional
firm capacity per day
|
26,200
|
10,300
|
10,850
|
Capital
investment
|
$17
million
|
$8
million
|
$8
million
|
Annualized
gross margin contribution
|
$3.7
million
|
$1.5
million
|
$1.6
million
|
At
June 30, 2007
|
Quantity
in gallons
|
Estimated
Market Prices
|
Weighted
Average Contract Prices
|
|||||||
Forward
Contracts
|
||||||||||
Sale
|
62,081,838
|
$
|
0.8850
— $1.2100
|
$
|
1.1209
|
|||||
Purchase
|
59,934,000
|
$
|
0.8700
— $1.2000
|
$
|
1.1256
|
|||||
Estimated
market prices and weighted average contract prices are in dollars
per
gallon. All contracts expire in 2007 or the first quarter
2008.
|
Period
|
Total
Number of Shares Purchased
|
Average
Price Paid per Share
|
Total
Number of Shares Purchased as Part of Publicly Announced Plans
or Programs
(2)
|
Maximum
Number of Shares That May Yet Be Purchased Under the Plans or Programs
(2)
|
|||||||||
April
1, 2007 through April 30, 2007 (1)
|
505
|
$
|
31.22
|
0
|
0
|
||||||||
May
1, 2007 through May 31, 2007
|
0
|
$
|
0.00
|
0
|
0
|
||||||||
June
1, 2007 through June 30, 2007
|
0
|
$
|
0.00
|
0
|
0
|
||||||||
Total
|
505
|
$
|
31.22
|
0
|
0
|
||||||||
(1)
Chesapeake purchased shares of stock on the open market for the
purpose of
reinvesting the dividend on shares held in Rabbi Trust
|
|||||||||||||
accounts
for certain Senior Executives. During the quarter, 505 shares were
purchased through executive dividend deferrals.
|
|||||||||||||
(2)
Except for the purpose described in Footnote (1), Chesapeake has
no
publicly announced plans or programs to repurchase its
shares.
|
Name
|
Votes
For
|
Votes
Withheld
|
Ralph
J. Adkins
|
6,072,913
|
297,758
|
Richard
Bernstein
|
6,181,633
|
189,038
|
J.
Peter Martin
|
6,222,313
|
148,358
|
Class
III Directors (Terms Expire in 2008)
|
Class
I Directors (Terms Expire in 2009)
|
|
Thomas
J. Bresnan
|
Calvert
A. Morgan, Jr.
|
|
Walter
J. Coleman
|
Eugene
H. Bayard
|
|
Joseph
E. Moore
|
Thomas
P. Hill, Jr.
|
|
John
R. Schimkaitis
|
Exhibit
|
Description
|
31.1
|
Certificate
of Chief Executive Officer of Chesapeake Utilities Corporation
pursuant to
Rule 13a-14(a) under the Securities Exchange Act of 1934, dated
August 9,
2007
|
31.2
|
Certificate
of Chief Financial Officer of Chesapeake Utilities Corporation
pursuant to
Rule 13a-14(a) under the Securities Exchange Act of 1934, dated
August 9,
2007
|
32.1
|
Certificate
of Chief Executive Officer of Chesapeake Utilities Corporation
pursuant to
18 U.S.C. Section 1350, dated August 9, 2007
|
32.2
|
Certificate
of Chief Financial Officer of Chesapeake Utilities Corporation
pursuant to
18 U.S.C. Section 1350, dated August 9,
2007
|