[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.)
|
Page
|
|
Part I -- Financial Information |
1
|
Item
1. Financial Statements
|
1
|
Notes
to Condensed Consolidated Financial Statements
|
6
|
1.
Basis of Presentation
|
6
|
2.
Comprehensive Income (Loss)
|
6
|
3.
Calculation of Earnings Per Share
|
6
|
4.
Commitments and Contingencies
|
6
|
Environmental
Matters
|
6
|
Other
Commitments and Contingencies
|
8
|
5.
Recent Authoritative Pronouncements on Financial Reporting
and
Accounting
|
9
|
6.
Segment Information
|
10
|
7.
Employee Benefit Plans
|
11
|
8.
Investments
|
11
|
9.
Share-Based Compensation
|
11
|
10.
Stockholders' Equity
|
13
|
11.
Other Event
|
13
|
Item
2. Management's Discussion and Analysis of Financial Condition
and Results
of Operations
|
14
|
Business
Description
|
14
|
Results
of Operations for the Quarter Ended March 31, 2006
|
15
|
Consolidated
Overview
|
15
|
Natural
Gas
|
16
|
Propane
|
17
|
Advanced
Information Services
|
19
|
Other
Business Operations and Eliminations
|
20
|
Income
Taxes
|
20
|
Interest
Expense
|
20
|
Financial
Position, Liquidity and Capital Resources
|
21
|
Capital
Structure
|
21
|
Cash
Flows from Operating Activities
|
22
|
Cash
Flows Used in Investing Activities
|
22
|
Cash
Flows Used in Financing Activities
|
22
|
Off-Balance
Sheet Arrangements
|
23
|
Contractual
Obligations
|
23
|
Environmental
Matters
|
23
|
Other
Matters
|
24
|
Regulatory
Matters
|
24
|
Competition
|
26
|
Recent
Pronouncements
|
26
|
Inflation
|
27
|
Cautionary
Statement
|
27
|
Item
3. Quantitative and Qualitative Disclosures about Market
Risk
|
27
|
Item
4. Controls and Procedures
|
29
|
Evaluation
of Disclosure Controls and Procedures
|
29
|
Changes
in Internal Control Over Financial Reporting
|
29
|
Part II -- Other Information |
30
|
Signatures |
31
|
Chesapeake
Utilities Corporation and Subsidiaries
|
|||||||
Condensed
Consolidated Statements of Income (Unaudited)
|
|||||||
For
the Three Months Ended March 31,
|
2006
|
2005
|
|||||
Operating
Revenues
|
$
|
90,950,673
|
$
|
77,845,249
|
|||
Operating
Expenses
|
|||||||
Cost
of sales, excluding costs below
|
65,924,761
|
52,572,676
|
|||||
Operations
|
9,601,281
|
10,087,769
|
|||||
Maintenance
|
443,968
|
329,575
|
|||||
Depreciation
and amortization
|
1,977,347
|
1,900,971
|
|||||
Other
taxes
|
1,566,088
|
1,449,915
|
|||||
Total
operating expenses
|
79,513,445
|
66,340,906
|
|||||
Operating
Income
|
11,437,228
|
11,504,343
|
|||||
Other
income net of other expenses
|
78,583
|
82,381
|
|||||
Interest
charges
|
1,493,337
|
1,277,778
|
|||||
Income
Before Income Taxes
|
10,022,474
|
10,308,946
|
|||||
Income
taxes
|
3,926,059
|
4,076,150
|
|||||
Net
Income
|
$
|
6,096,415
|
$
|
6,232,796
|
|||
Earnings
Per Share of Common Stock:
|
|||||||
Basic
|
$
|
1.03
|
$
|
1.08
|
|||
Diluted
|
$
|
1.01
|
$
|
1.05
|
|||
Basic
weighted average shares outstanding
|
5,904,434
|
5,793,825
|
|||||
Diluted
weighted average shares outstanding
|
6,047,985
|
5,959,055
|
|||||
Cash
Dividends Declared Per Share of Common Stock:
|
$
|
0.285
|
$
|
0.280
|
Chesapeake
Utilities Corporation and Subsidiaries
|
|||||||
Condensed
Consolidated Statements of Cash Flows (Unaudited)
|
|||||||
For
the Three Months Ended March 31,
|
2006
|
2005
|
|||||
Operating
Activities
|
|||||||
Net
Income
|
$
|
6,096,415
|
$
|
6,232,796
|
|||
Adjustments
to reconcile net income to net operating cash:
|
|||||||
Depreciation
and amortization
|
1,977,347
|
1,900,971
|
|||||
Depreciation
and accretion included in other costs
|
741,846
|
658,244
|
|||||
Deferred
income taxes, net
|
(1,934,479
|
)
|
(1,110,870
|
)
|
|||
Unrealized
loss on commodity contracts
|
(56,091
|
)
|
(334,668
|
)
|
|||
Unrealized
gain (loss) on investments
|
(69,450
|
)
|
5,982
|
||||
Employee
benefits and compensation
|
412,921
|
426,451
|
|||||
Other,
net
|
(528
|
)
|
614
|
||||
Changes
in assets and liabilities:
|
|||||||
Purchase
of investments
|
(44,183
|
)
|
-
|
||||
Accounts
receivable and accrued revenue
|
10,974,718
|
2,044,547
|
|||||
Propane
inventory, storage gas and other inventory
|
7,327,791
|
5,781,964
|
|||||
Regulatory
assets
|
3,388,281
|
1,105,725
|
|||||
Prepaid
expenses and other current assets
|
882,231
|
58,893
|
|||||
Other
deferred charges
|
26,941
|
(2,861
|
)
|
||||
Long-term
receivables
|
57,641
|
71,812
|
|||||
Accounts
payable and other accrued liabilities
|
(15,503,460
|
)
|
(8,125,481
|
)
|
|||
Income
taxes receivable
|
4,691,299
|
5,079,522
|
|||||
Accrued
interest
|
967,277
|
976,494
|
|||||
Customer
deposits and refunds
|
(238,955
|
)
|
(1,265,284
|
)
|
|||
Accrued
compensation
|
(1,921,627
|
)
|
(653,247
|
)
|
|||
Regulatory
liabilities
|
1,839,084
|
3,083,871
|
|||||
Environmental
and other liabilities
|
128,825
|
124,170
|
|||||
Net
cash provided by operating activities
|
19,743,844
|
16,059,645
|
|||||
Investing
Activities
|
|||||||
Property,
plant and equipment expenditures
|
(6,956,380
|
)
|
(3,535,317
|
)
|
|||
Environmental
recoveries
|
40,390
|
126,362
|
|||||
Net
cash used by investing activities
|
(6,915,990
|
)
|
(3,408,955
|
)
|
|||
Financing
Activities
|
|||||||
Common
stock dividends
|
(1,466,009
|
)
|
(1,474,662
|
)
|
|||
Issuance
of stock for Dividend Reinvestment Plan
|
112,494
|
26,253
|
|||||
Change
in cash overdrafts due to outstanding checks
|
335,059
|
(301,758
|
)
|
||||
Net
repayment of line of credit agreements
|
(10,509,392
|
)
|
(4,443,417
|
)
|
|||
Repayment
of long-term debt
|
(1,020,244
|
)
|
(1,005,139
|
)
|
|||
Net
cash used by financing activities
|
(12,548,092
|
)
|
(7,198,723
|
)
|
|||
Net
Increase in Cash and Cash Equivalents
|
279,762
|
5,451,967
|
|||||
Cash
and Cash Equivalents — Beginning of Period
|
2,487,658
|
1,611,761
|
|||||
Cash
and Cash Equivalents — End of Period
|
$
|
2,767,420
|
$
|
7,063,728
|
Chesapeake
Utilities Corporation and Subsidiaries
|
|||||||
Condensed
Consolidated Statements of Stockholders' Equity (Unaudited)
|
|||||||
For
the Three Months Ended March 31, 2006
|
For
the Twelve Months Ended December 31, 2005
|
||||||
Common
Stock
|
|||||||
Balance
— beginning of period
|
$
|
2,863,212
|
$
|
2,812,538
|
|||
Dividend
Reinvestment Plan
|
5,085
|
20,038
|
|||||
Retirement
Savings Plan
|
4,144
|
10,255
|
|||||
Conversion
of debentures
|
2,600
|
11,004
|
|||||
Performance
shares and options exercised
|
11,689
|
9,377
|
|||||
Balance
— end of period
|
$
|
2,886,730
|
$
|
2,863,212
|
|||
Additional
Paid-in Capital
|
|||||||
Balance
— beginning of period
|
$
|
39,619,849
|
$
|
36,854,717
|
|||
Dividend
Reinvestment Plan
|
317,796
|
1,224,874
|
|||||
Retirement
Savings Plan
|
259,999
|
682,829
|
|||||
Conversion
of debentures
|
88,156
|
373,259
|
|||||
Performance
shares and options exercised
|
718,605
|
484,170
|
|||||
Balance
— end of period
|
$
|
41,004,405
|
$
|
39,619,849
|
|||
Retained
Earnings
|
|||||||
Balance
— beginning of period
|
$
|
42,854,894
|
$
|
39,015,087
|
|||
Net
income
|
6,096,415
|
10,467,614
|
|||||
Cash
dividends declared
|
(1,690,056
|
)
|
(6,627,807
|
)
|
|||
Balance
— end of period
|
$
|
47,261,253
|
$
|
42,854,894
|
|||
Accumulated
Other Comprehensive Income
|
|||||||
Balance
— beginning of period
|
($578,151
|
)
|
(527,246
|
)
|
|||
Minimum
pension liability adjustment, net of tax
|
-
|
(50,905
|
)
|
||||
Balance
— end of period
|
($578,151
|
)
|
($578,151
|
)
|
|||
Deferred
Compensation Obligation
|
|||||||
Balance
— beginning of period
|
$
|
794,535
|
$
|
816,044
|
|||
New
deferrals
|
272,383
|
130,426
|
|||||
Payout
of deferred compensation
|
-
|
(151,935
|
)
|
||||
Balance
— end of period
|
$
|
1,066,918
|
$
|
794,535
|
|||
Treasury
Stock
|
|||||||
Balance
— beginning of period
|
($797,156
|
)
|
($1,008,696
|
)
|
|||
New
deferrals related to compensation obligation
|
(272,383
|
)
|
(130,426
|
)
|
|||
Purchase
of treasury stock (1)
|
(10,682
|
)
|
(182,292
|
)
|
|||
Sale
and distribution of treasury stock (2)
|
10,682
|
524,258
|
|||||
Balance
— end of period
|
($1,069,539
|
)
|
($797,156
|
)
|
|||
Total
Stockholders’ Equity
|
$
|
90,571,616
|
$
|
84,757,183
|
|||
(1)
Amount includes shares purchased in the open market for the Company's
Rabbi Trust to secure its obligations
under the Company's Supplemental Executive Retirement Savings
Plan ("SERP
plan").
|
|||||||
(2)
Amount includes shares issued to the Company's Rabbi Trust as
obligation
under the SERP plan.
|
Chesapeake
Utilities Corporation and Subsidiaries
|
|||||||
Condensed
Consolidated Statements of Comprehensive Income (Unaudited)
|
|||||||
For
the Three Months Ended March 31, 2006
|
For
the Twelve Months Ended December 31, 2005
|
||||||
Net
income
|
$
|
6,096,415
|
$
|
10,467,614
|
|||
Minimum
pension liability adjustment, net of tax benefit of
$33,615
|
-
|
(50,905
|
)
|
||||
Comprehensive
Income
|
$
|
6,096,415
|
$
|
10,416,709
|
Chesapeake
Utilities Corporation and Subsidiaries
|
|||||||
Condensed
Consolidated Balance Sheets (Unaudited)
|
|||||||
Assets
|
March
31, 2006
|
December
31, 2005
|
|||||
Property,
Plant and Equipment
|
|||||||
Natural
gas distribution and transmission
|
$
|
231,483,576
|
$
|
220,685,461
|
|||
Propane
|
42,182,774
|
41,563,810
|
|||||
Advanced
information services
|
933,075
|
1,221,177
|
|||||
Other
plant
|
8,988,063
|
9,275,729
|
|||||
Total
property, plant and equipment
|
283,587,488
|
272,746,177
|
|||||
Less:
Accumulated depreciation and amortization
|
(80,233,659
|
)
|
(78,840,413
|
)
|
|||
Plus:
Construction work in progress
|
2,845,592
|
7,598,531
|
|||||
Net
property, plant and equipment
|
206,199,421
|
201,504,295
|
|||||
Investments
|
1,799,268
|
1,685,635
|
|||||
Current
Assets
|
|||||||
Cash
and cash equivalents
|
2,767,420
|
2,487,658
|
|||||
Accounts
receivable (less allowance for uncollectible accounts of $788,759
and
$861,378, respectively)
|
43,382,793
|
54,284,011
|
|||||
Accrued
revenue
|
4,642,883
|
4,716,383
|
|||||
Propane
inventory, at average cost
|
3,258,328
|
6,332,956
|
|||||
Other
inventory, at average cost
|
1,550,927
|
1,538,936
|
|||||
Regulatory
assets
|
1,058,363
|
4,434,828
|
|||||
Storage
gas prepayments
|
4,363,025
|
8,628,179
|
|||||
Income
taxes receivable
|
-
|
2,725,840
|
|||||
Accumulated
deferred income tax asset
|
852,632
|
-
|
|||||
Prepaid
expenses
|
1,138,586
|
2,021,164
|
|||||
Other
current assets
|
517,412
|
1,596,797
|
|||||
Total
current assets
|
63,532,369
|
88,766,752
|
|||||
Deferred
Charges and Other Assets
|
|||||||
Goodwill
|
674,451
|
674,451
|
|||||
Other
intangible assets, net
|
202,232
|
205,683
|
|||||
Long-term
receivables
|
903,793
|
961,434
|
|||||
Other
regulatory assets
|
1,148,639
|
1,178,232
|
|||||
Other
deferred charges
|
963,276
|
1,003,393
|
|||||
Total
deferred charges and other assets
|
3,892,391
|
4,023,193
|
|||||
Total
Assets
|
$
|
275,423,449
|
$
|
295,979,875
|
Chesapeake
Utilities Corporation and Subsidiaries
|
|||||||
Condensed
Consolidated Balance Sheets (Unaudited)
|
|||||||
Capitalization
and Liabilities
|
March
31, 2006
|
December
31, 2005
|
|||||
Capitalization
|
|||||||
Stockholders'
equity
|
|||||||
Common
Stock, par value $0.4867 per share (authorized 12,000,000 shares)
(1)
|
$
|
2,886,730
|
$
|
2,863,212
|
|||
Additional
paid-in capital
|
41,004,405
|
39,619,849
|
|||||
Retained
earnings
|
47,261,253
|
42,854,894
|
|||||
Accumulated
other comprehensive income
|
(578,151
|
)
|
(578,151
|
)
|
|||
Deferred
compensation obligation
|
1,066,918
|
794,535
|
|||||
Treasury
stock
|
(1,069,539
|
)
|
(797,156
|
)
|
|||
Total
stockholders' equity
|
90,571,616
|
84,757,183
|
|||||
Long-term
debt, net of current maturities
|
57,879,363
|
58,990,363
|
|||||
Total
capitalization
|
148,450,979
|
143,747,546
|
|||||
Current
Liabilities
|
|||||||
Current
portion of long-term debt
|
4,929,091
|
4,929,091
|
|||||
Short-term
borrowing
|
25,307,908
|
35,482,241
|
|||||
Accounts
payable
|
29,771,045
|
45,645,228
|
|||||
Customer
deposits and refunds
|
4,902,045
|
5,140,999
|
|||||
Accrued
interest
|
1,525,997
|
558,719
|
|||||
Dividends
payable
|
1,690,056
|
1,676,398
|
|||||
Income
taxes payable
|
1,965,457
|
-
|
|||||
Accumulated
deferred income tax liability
|
-
|
1,150,828
|
|||||
Accrued
compensation
|
1,278,426
|
3,793,244
|
|||||
Regulatory
liabilities
|
2,455,459
|
550,546
|
|||||
Other
accrued liabilities
|
2,794,964
|
3,560,055
|
|||||
Total
current liabilities
|
76,620,448
|
102,487,349
|
|||||
Deferred
Credits and Other Liabilities
|
|||||||
Deferred
income taxes payable
|
24,317,604
|
24,248,624
|
|||||
Deferred
investment tax credits
|
353,381
|
367,085
|
|||||
Other
regulatory liabilities
|
1,982,494
|
2,008,779
|
|||||
Environmental
liabilities
|
335,569
|
352,504
|
|||||
Accrued
pension costs
|
3,111,556
|
3,099,882
|
|||||
Accrued
asset removal cost
|
17,181,756
|
16,727,268
|
|||||
Other
liabilities
|
3,069,662
|
2,940,838
|
|||||
Total
deferred credits and other liabilities
|
50,352,022
|
49,744,980
|
|||||
Commitments
and Contingencies
(Note 4)
|
|||||||
Total
Capitalization and Liabilities
|
$
|
275,423,449
|
$
|
295,979,875
|
|||
(1)
Shares issued were 5,931,487 and 5,883,099 for 2006 and 2005,
respectively.
|
|||||||
Shares
outstanding were 5,931,395 and 5,883,002 for 2006 and 2005,
respectively.
|
1. |
Basis
of Presentation
|
2. |
Comprehensive
Income (Loss)
|
3. |
Calculation
of Earnings Per Share
|
For
the Three Months Ended March 31,
|
2006
|
2005
|
|||||
Calculation
of Basic Earnings Per Share:
|
|||||||
Net
Income
|
$
|
6,096,415
|
$
|
6,232,796
|
|||
Weighted
average shares outstanding
|
5,904,434
|
5,793,825
|
|||||
Basic
Earnings Per Share
|
$
|
1.03
|
$
|
1.08
|
|||
Calculation
of Diluted Earnings Per Share:
|
|||||||
Reconciliation
of Numerator:
|
|||||||
Net
Income before cumulative effect of change — Basic
|
$
|
6,096,415
|
$
|
6,232,796
|
|||
Effect
of 8.25% Convertible debentures *
|
27,473
|
32,407
|
|||||
Adjusted
numerator — Diluted
|
$
|
6,123,888
|
$
|
6,265,203
|
|||
Reconciliation
of Denominator:
|
|||||||
Weighted
shares outstanding — Basic
|
5,904,434
|
5,793,825
|
|||||
Effect
of dilutive securities *
|
|||||||
Stock
options
|
-
|
1,547
|
|||||
Warrants
|
12,485
|
9,646
|
|||||
8.25%
Convertible debentures
|
131,066
|
154,037
|
|||||
Adjusted
denominator — Diluted
|
6,047,985
|
5,959,055
|
|||||
Diluted
Earnings per Share
|
$
|
1.01
|
$
|
1.05
|
|||
*
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
|
For
the Three Months Ended March 31,
|
2006
|
2005
|
|||||
Operating
Revenues, Unaffiliated Customers
|
|||||||
Natural
gas
|
$
|
67,578,658
|
$
|
54,454,811
|
|||
Propane
|
20,550,937
|
20,191,111
|
|||||
Advanced
information services
|
2,820,566
|
3,161,358
|
|||||
Other
|
512
|
37,969
|
|||||
Total
operating revenues, unaffiliated customers
|
$
|
90,950,673
|
$
|
77,845,249
|
|||
Intersegment
Revenues (1)
|
|||||||
Natural
gas
|
$
|
58,949
|
$
|
44,876
|
|||
Propane
|
-
|
634
|
|||||
Advanced
information services
|
4,638
|
8,928
|
|||||
Other
|
154,623
|
154,623
|
|||||
Total
intersegment revenues
|
$
|
218,210
|
$
|
209,061
|
|||
Operating
Income
|
|||||||
Natural
gas
|
$
|
7,995,205
|
$
|
7,792,386
|
|||
Propane
|
3,433,733
|
4,001,848
|
|||||
Advanced
information services
|
16,309
|
(232,861
|
)
|
||||
Other
and eliminations
|
(8,019
|
)
|
(57,030
|
)
|
|||
Total
operating income
|
$
|
11,437,228
|
$
|
11,504,343
|
|||
(1)
All significant intersegment revenues are billed at market rates
and have
been eliminated from consolidated revenues.
|
|||||||
March
31, 2006
|
December
31, 2005
|
||||||
Identifiable
Assets
|
|||||||
Natural
gas
|
$
|
211,989,997
|
$
|
225,667,049
|
|||
Propane
|
51,080,534
|
57,344,859
|
|||||
Advanced
information services
|
2,648,687
|
2,062,902
|
|||||
Other
|
9,704,231
|
10,905,065
|
|||||
Total
identifiable assets
|
$
|
275,423,449
|
$
|
295,979,875
|
7. |
Employee
Benefit Plans
|
Defined
Benefit Pension Plan
|
Executive
Excess Retirement Benefit Plan
|
Other
Post-Retirement Benefits
|
|||||||||||||||||
For
the Three Months Ended March 31,
|
2006
|
2005
|
2006
|
2005
|
2006
|
2005
|
|||||||||||||
Service
Cost
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
1,564
|
$
|
1,564
|
|||||||
Interest
Cost
|
156,726
|
161,435
|
29,897
|
29,915
|
19,468
|
19,468
|
|||||||||||||
Expected
return on plan assets
|
(171,076
|
)
|
(175,821
|
)
|
-
|
-
|
-
|
-
|
|||||||||||
Amortization
of transition amount
|
-
|
-
|
-
|
-
|
6,965
|
6,965
|
|||||||||||||
Amortization
of prior service cost
|
(1,175
|
)
|
(1,175
|
)
|
-
|
-
|
-
|
-
|
|||||||||||
Amortization
of net loss (gain)
|
-
|
-
|
14,260
|
12,330
|
22,073
|
22,073
|
|||||||||||||
Net
periodic cost (benefit)
|
($15,525
|
)
|
($15,561
|
)
|
$
|
44,157
|
$
|
42,245
|
$
|
50,070
|
$
|
50,070
|
8. |
Investments
|
9. |
Share-Based
Compensation
|
Number
of Restricted Shares
|
Weighted
Average Grant Date Fair Value
|
||||||
Outstanding
- December 31, 2005
|
0
|
||||||
Issued
|
23,666
|
$
|
30.3999
|
||||
Vested
|
23,666
|
||||||
Outstanding
- March 31, 2006
|
0
|
10. |
Stockholders’
Equity
|
For
the Three Months Ended March 31, 2006
|
For
the Twelve Months Ended December 31, 2005
|
||||||
Common
Stock shares issued and outstanding (1)
|
|||||||
Shares
issued — beginning of period balance
|
5,883,099
|
5,778,976
|
|||||
Dividend
Reinvestment Plan (2)
|
10,515
|
41,175
|
|||||
Retirement
Savings Plan
|
8,515
|
21,071
|
|||||
Conversion
of debentures
|
5,342
|
22,609
|
|||||
Employee
award plan
|
350
|
-
|
|||||
Performance
shares and options exercised (3)
|
23,666
|
19,268
|
|||||
Shares
issued — end of period balance (4)
|
5,931,487
|
5,883,099
|
|||||
Treasury
shares — beginning of period balance
|
(97
|
)
|
(9,418
|
)
|
|||
Purchases
|
-
|
(4,852
|
)
|
||||
Dividend
Reinvestment Plan
|
-
|
2,142
|
|||||
Retirement
Savings Plan
|
-
|
12,031
|
|||||
Other
issuances
|
5
|
-
|
|||||
Treasury
Shares — end of period balance
|
(92
|
)
|
(97
|
)
|
|||
Total
Shares Outstanding
|
5,931,395
|
5,883,002
|
|||||
(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 Directors' compensation.
|
|||||||
(4)
Includes 46,835 and 37,528 shares at March 31, 2006 and December
31, 2005,
respectively, held in a Rabbi Trust established by the Company
relating to
the Supplemental Executive Retirement Savings Plan.
|
11. |
Other
Event
|
· |
weather
conditions and weather patterns;
|
· |
regulatory
environment and regulatory decisions;
|
· |
availability
of natural gas and propane supplies;
|
· |
natural
gas and propane production levels;
|
· |
interstate
pipeline transportation and storage
capacity;
|
· |
natural
gas and propane prices and the prices of competing fuels, such as
oil and
electricity;
|
· |
changes
in natural gas and propane usage resulting from customer conservation,
including improved appliance
efficiencies;
|
· |
the
level of capital expenditures for adding new customers and replacing
facilities worn beyond economic repair;
|
· |
use
of derivative instruments;
|
· |
changes
in credit risk;
|
· |
competitive
environment;
|
· |
environmental
matters;
|
· |
economic
conditions and interest rates;
|
· |
inflation
/ deflation;
|
· |
changes
in technology; and
|
· |
changes
in accounting principles.
|
For
the Three Months Ended March 31,
|
2006
|
2005
|
Change
|
|||||||
Operating
Income
|
||||||||||
Natural
Gas
|
$
|
7,995,205
|
$
|
7,792,386
|
$
|
202,819
|
||||
Propane
|
3,433,733
|
4,001,848
|
(568,115
|
)
|
||||||
Advanced
Information Services
|
16,309
|
(232,861
|
)
|
249,170
|
||||||
Other
& eliminations
|
(8,019
|
)
|
(57,030
|
)
|
49,011
|
|||||
Operating
Income
|
11,437,228
|
11,504,343
|
(67,115
|
)
|
||||||
Other
Income
|
78,583
|
82,381
|
(3,798
|
)
|
||||||
Interest
Charges
|
1,493,337
|
1,277,778
|
215,559
|
|||||||
Income
Taxes
|
3,926,059
|
4,076,150
|
(150,091
|
)
|
||||||
Net
Income
|
$
|
6,096,415
|
$
|
6,232,796
|
($136,381
|
)
|
||||
Diluted
Earnings Per Share
|
$
|
1.01
|
$
|
1.05
|
($0.04
|
)
|
For
the Three Months Ended March 31,
|
2006
|
2005
|
Change
|
|||||||
Revenue
|
$
|
67,637,607
|
$
|
54,499,687
|
$
|
13,137,920
|
||||
Cost
of gas
|
51,225,173
|
38,478,015
|
12,747,158
|
|||||||
Gross
margin
|
16,412,434
|
16,021,672
|
390,762
|
|||||||
Operations
& maintenance
|
5,804,448
|
5,835,439
|
(30,991
|
)
|
||||||
Depreciation
& amortization
|
1,487,088
|
1,414,894
|
72,194
|
|||||||
Other
taxes
|
1,125,693
|
978,953
|
146,740
|
|||||||
Other
operating expenses
|
8,417,229
|
8,229,286
|
187,943
|
|||||||
Total
Operating Income
|
$
|
7,995,205
|
$
|
7,792,386
|
$
|
202,819
|
||||
Statistical
Data — Delmarva Peninsula
|
||||||||||
Heating
degree-days (“HDD”)
|
||||||||||
Actual
|
2,069
|
2,535
|
(466
|
)
|
||||||
10-year
average (normal)
|
2,281
|
2,259
|
22
|
|||||||
Estimated
gross margin per HDD
|
$
|
2,234
|
$
|
1,800
|
$
|
434
|
||||
Residential
Customer Information
|
||||||||||
Average
number of customers
|
||||||||||
Delmarva
|
40,213
|
37,135
|
3,078
|
|||||||
Florida
|
12,429
|
11,669
|
760
|
|||||||
Total
|
52,642
|
48,804
|
3,838
|
· |
The
Delaware and Maryland distribution operations experienced a decrease
of
$349,000 in gross margin. Temperatures on the Delmarva Peninsula
were 18
percent warmer during the first quarter of 2006 compared to 2005
and 9
percent warmer than normal. The Company estimates that the warmer
temperatures resulted in a decrease in gross margin of approximately
$1.0
million when compared to 2005. This decrease was partially offset
by
residential customer growth, which contributed approximately $462,000
to
gross margin as the number of customers increased by 8 percent. The
Company has estimated that in normal weather conditions, gross margin
for
the first quarter 2006 would have increased by approximately $474,000
and
gross margin for the first quarter of 2005 would have decreased by
approximately $497,000, as temperatures in 2005 were actually colder
than
normal.
|
· |
Gross
margin for the natural gas marketing operation increased $345,000,
or 86
percent. The increase was attained primarily from a 94 percent increase
in
the number of customers to which the operation provides supply management
services and the operation’s ability to sell excess
capacity.
|
· |
The
natural gas transmission operation achieved gross margin growth of
$333,000, or 8 percent. The increase was attributed to additional
transportation capacity contracts executed in November 2005. These
additional contracts are expected to continue to contribute approximately
$110,000 to gross margin for each month in 2006, or $1.3 million
annually.
|
· |
Gross
margin for the Florida distribution operation increased by $61,000.
The
effect of 7 percent growth in residential customers offset decreased
gross
margin from lower volumes sold.
|
· |
The
Delaware Public Service Commission (“Delaware PSC”) increased its Annual
Gross Revenue Tax from 0.2 percent to 0.3 percent, resulting in an
increase of $74,000 in other taxes. The Company plans to include
this
increase in tax expense in a future rate filing with the Delaware
PSC.
|
· |
Due
to the additional capital investments, depreciation and amortization
expense, asset removal cost, and property taxes increased $72,000,
$54,000, and $43,000, respectively.
|
· |
Payroll
and health care benefit costs increased $124,000 as the Company increased
its staff to support strong customer growth. Also, incentive compensation
decreased $41,000 to reflect lower than expected earnings due to
weather
being warmer than normal.
|
· |
Legal
fees decreased $87,000 as the Company incurred charges in the first
quarter of 2005 related to a review of the Company’s 401(k), pension plan
and deferred compensation plans as a result of a change in the tax
code.
|
For
the Three Months Ended March 31,
|
2006
|
2005
|
Change
|
|||||||
Revenue
|
$
|
20,550,937
|
$
|
20,191,745
|
$
|
359,192
|
||||
Cost
of sales
|
13,095,992
|
12,086,274
|
1,009,718
|
|||||||
Gross
margin
|
7,454,945
|
8,105,471
|
(650,526
|
)
|
||||||
Operations
& maintenance
|
3,340,475
|
3,426,692
|
(86,217
|
)
|
||||||
Depreciation
& amortization
|
416,709
|
411,559
|
5,150
|
|||||||
Other
taxes
|
264,028
|
265,372
|
(1,344
|
)
|
||||||
Other
operating expenses
|
4,021,212
|
4,103,623
|
(82,411
|
)
|
||||||
Total
Operating Income
|
$
|
3,433,733
|
$
|
4,001,848
|
($568,115
|
)
|
||||
Statistical
Data — Delmarva Peninsula
|
||||||||||
Heating
degree-days
|
||||||||||
Actual
|
2,069
|
2,535
|
(466
|
)
|
||||||
10-year
average (normal)
|
2,281
|
2,259
|
22
|
|||||||
Estimated
gross margin per HDD
|
$
|
1,743
|
$
|
1,691
|
$
|
52
|
· |
The
Delmarva propane distribution operation experienced a decrease in
gross
margin of $648,000. Volumes sold in 2006 decreased 2.1 million gallons
or
23 percent. Temperatures on the Delmarva Peninsula were 18 percent
warmer
during the first quarter of 2006 compared to 2005 and 9 percent warmer
than normal. The Company estimates that the warmer temperatures resulted
in a decrease in gross margin of approximately $812,000 when compared
to
2005. Partially offsetting the weather impact is an increase in the
gross
margin per retail gallon. The gross margin per retail gallon increased
by
$0.0188 in 2006 compared to 2005.The Company has estimated that in
normal
weather conditions gross margin for the first quarter of 2006 would
have
increased by approximately $370,000, and gross margin for the first
quarter of 2005 would have decreased by approximately $467,000, as
temperatures in 2005 were actually colder than normal.
|
· |
Gross
margin for the CGS’ increased $96,000 when compared to the prior period,
primarily from an increase in the number of customers. The average
number
of customers increased 997, or 37percent, to 3,660 in the first quarter
2006, compared to the same period in 2005. The Company expects the
growth
of its CGS operation to continue in the future as the number of systems
currently under construction is anticipated to provide for an additional
5,300 customers.
|
· |
The
Pennsylvania start-ups contributed $186,000 in gross margin. These
start-ups are the result of acquiring the assets of J.O. Fenstermacher
& Son, LLC in November 2004 and Spectrum Propane in July 2005.
|
· |
The
Florida propane distribution operation experienced a decrease in
gross
margin and operating income of $74,000 and $53,000, respectively,
when
compared to the same period in 2005. The lower gross margin reflects
a
decrease of in-house piping sales as the operation begins to exit
the
house piping service. The decrease in gross margin was partially
offset by
lower other operating expenses of $21,000. This decrease is attributed
to
lower payroll and benefit costs.
|
· |
Gross
margin for the Company’s propane wholesale marketing operation increased
by $71,000 in the first quarter of 2006 compared to the same period
in
2005. The increase is primarily due to the increase in volatility
of
wholesale propane prices that occurred during the quarter.
|
For
the Three Months Ended March 31,
|
2006
|
2005
|
Change
|
|||||||
Revenue
|
$
|
2,825,204
|
$
|
3,170,286
|
($345,082
|
)
|
||||
Cost
of sales
|
1,603,159
|
1,978,475
|
(375,316
|
)
|
||||||
Gross
margin
|
1,222,045
|
1,191,811
|
30,234
|
|||||||
Operations
& maintenance
|
1,014,448
|
1,218,298
|
(203,850
|
)
|
||||||
Depreciation
& amortization
|
33,664
|
31,295
|
2,369
|
|||||||
Other
taxes
|
157,624
|
175,079
|
(17,455
|
)
|
||||||
Other
operating expenses
|
1,205,736
|
1,424,672
|
(218,936
|
)
|
||||||
Total
Operating Income (Loss)
|
$
|
16,309
|
($232,861
|
)
|
$
|
249,170
|
For
the Three Months Ended March 31,
|
2006
|
2005
|
Change
|
|||||||
Revenue
|
$
|
155,135
|
$
|
192,592
|
($37,457
|
)
|
||||
Cost
of sales
|
437
|
29,911
|
(29,474
|
)
|
||||||
Gross
margin
|
154,698
|
162,681
|
(7,983
|
)
|
||||||
Operations
& maintenance
|
104,089
|
145,976
|
(41,887
|
)
|
||||||
Depreciation
& amortization
|
40,656
|
51,263
|
(10,607
|
)
|
||||||
Other
taxes
|
18,743
|
30,511
|
(11,768
|
)
|
||||||
Other
operating expenses
|
163,488
|
227,750
|
(64,262
|
)
|
||||||
Operating
Loss - Other
|
(8,790
|
)
|
(65,069
|
)
|
56,279
|
|||||
Operating
Income - Eliminations
|
771
|
8,039
|
(7,268
|
)
|
||||||
Total
Operating Loss
|
($8,019
|
)
|
($57,030
|
)
|
$
|
49,011
|
· |
The
Company’s short-term borrowing increased from $257,000 at March 31, 2005
to $25.3 million at the end of the first quarter of 2006. The increased
borrowing, resulting in higher interest expense, is related to
the
Company’s capital investments made in 2005 and higher working capital due
to the rising costs of natural gas and
propane.
|
· |
The
average interest rate on short-term borrowing increased from 3.57%
in the
first quarter of 2005 to 4.99% for the same period in
2006.
|
· |
The
increase in interest expense from short-term borrowing was partially
offset by a decrease in interest expense on long-term debt. The
Company’s
average long-term debt balance declined from $68.1 million in the
first
quarter of 2005 to $62.8 million for the first quarter of 2006,
which
lowered interest expense for the period by
$98,000.
|
· |
Accounts
receivable and accrued revenue decreased $11.0 million, which generated
an
increase of cash. The
decrease in accounts receivable primarily resulted from lower revenues
and
lower cost of natural gas in March 2006 compared with December
2005.
|
· |
Propane
inventory, storage gas and other inventory decreased $7.3 million,
which
generated an increase of cash. Decreased
propane inventory and storage gas resulted from a seasonal reduction
of
inventory levels at March 31 compared with December 31 due to
withdrawals.
|
· |
Accounts
payable and other accrued liabilities decreased $15.5 million, which
resulted in a decrease of cash.
The decreases in accounts payable and accrued liabilities primarily
resulted from lower revenues and lower cost of natural gas in March
2006
compared with December 2005. In addition, the payment of invoices
for
capital expenditures in the first quarter of 2006 contributed to
the
decrease.
|
· |
Accounts
receivable and accrued revenue decreased $2.0
million.
|
· |
Propane
inventory, storage gas and other inventory decreased $5.8
million.
|
· |
Accounts
payable and other accrued liabilities decreased
$8.1.
|
Payments
Due by Period
|
||||||||||||||||
Purchase
Obligations
|
Less
than 1 year
|
1
- 3 years
|
3
- 5 years
|
More
than 5 years
|
Total
|
|||||||||||
Commodities
(1)
|
$
|
14,206,887
|
$
|
3,294,063
|
-
|
-
|
$
|
17,500,950
|
||||||||
Propane
(2)
|
5,847,146
|
-
|
-
|
-
|
5,847,146
|
|||||||||||
Total
Purchase Obligations
|
$
|
20,054,033
|
$
|
3,294,063
|
$
|
0
|
$
|
0
|
$
|
23,348,096
|
||||||
(1)
In addition to the obligations noted above, the natural gas distribution
and propane distribution operations have agreements with commodity
suppliers that have provisions that allow 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 $5.8 million. See Part I, Item 3, “Quantitative and Qualitative
Disclosures about Market Risk,” below for further
information.
|
Year
|
||||||||||
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
|
$
|
3,670,256
|
$
|
1,484,146
|
$
|
1,594,785
|
o |
the
temperature sensitivity of the natural gas and propane
businesses;
|
o |
the
effect of spot, forward and futures market prices on the Company’s
distribution, wholesale marketing and energy trading
businesses;
|
o |
the
effects of competition on the Company’s unregulated and regulated
businesses;
|
o |
the
effect of changes in federal, state or local regulatory and tax
requirements, including deregulation;
|
o |
the
effect of accounting changes;
|
o |
the
effect of compliance with environmental regulations or the remediation
of
environmental damage;
|
o |
the
effects of general economic conditions on the Company and its
customers;
|
o |
the
ability of the Company’s new and planned facilities and acquisitions to
generate expected revenues; and
|
o |
the
Company’s ability to obtain the rate relief and cost recovery requested
from utility regulators and the timing of the requested regulatory
actions.
|
At
March 31, 2006
|
Quantity
in gallons
|
Estimated
Market Prices
|
Weighted
Average Contract Prices
|
|||||||
Forward
Contracts
|
||||||||||
Sale
|
6,178,200
|
$0.9650
— $0.9950
|
$0.9350
|
|||||||
Purchase
|
6,304,200
|
$0.9600
— $0.9713
|
$0.9275
|
|||||||
Estimated
market prices and weighted average contract prices are in dollars
per
gallon.
|
||||||||||
All
contracts expire in 2006.
|
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)
|
|||||||||
January
1, 2006 through January 31, 2006 (1)
|
341
|
$
|
31.32
|
0
|
0
|
||||||||
February
1, 2006 through February 28, 2006
|
0
|
$
|
0.00
|
0
|
0
|
||||||||
March
1, 2006 through March 31, 2006
|
0
|
$
|
0.00
|
0
|
0
|
||||||||
Total
|
341
|
$
|
31.32
|
0
|
0
|
||||||||
(1)
Chesapeake purchased shares of stock on the open market to add
to shares
held in a Rabbi Trust to adjust the balance to the contractual
value. 341
shares were purchased through executive dividend
deferrals.
|
|||||||||||||
(2)
Chesapeake has no publicly announced plans or programs to repurchase
its
shares.
|
(a) |
Exhibits:
|
· |
Exhibit
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 May 10, 2006.
|
· |
Exhibit
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 May 10, 2006.
|
· |
Exhibit
32.1 — Certificate of Chief Executive Officer of Chesapeake Utilities
Corporation pursuant to 18 U.S.C. Section 1350, dated May 10, 2006
|
· |
Exhibit
32.2 — Certificate of Chief Financial Officer of Chesapeake Utilities
Corporation pursuant to 18 U.S.C. Section 1350, dated May 10, 2006.
|
(b) |
Reports
on Form 8-K:
|
· |
March
11, 2006, Other Event (Item
8.01).
|