UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
| | | | | |
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended: September 30, 2024
OR
| | | | | |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 001-11590
| | | | | | | | |
| | |
CHESAPEAKE UTILITIES CORPORATION (Exact name of registrant as specified in its charter) |
| | |
| | | | | | | | |
Delaware | | 51-0064146 |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification No.) |
500 Energy Lane, Dover, Delaware 19901
(Address of principal executive offices, including Zip Code)
(302) 734-6799
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
| | | | | | | | |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Common Stock - par value per share $0.4867 | CPK | New York Stock Exchange, Inc. |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act.
| | | | | | | | | | | | | | | | | | | | |
Large accelerated filer | | ☒ | | Accelerated filer | | ☐ |
| | | |
Non-accelerated filer | | ☐ | | Smaller reporting company | | ☐ |
| | | | | | |
| | | | Emerging growth company | | ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
Common Stock, par value $0.4867 — 22,780,819 shares outstanding as of November 4, 2024.
Table of Contents
| | | | | | | | |
| | |
| |
| | |
ITEM 1. | | |
| | |
ITEM 2. | | |
| | |
ITEM 3. | | |
| | |
ITEM 4. | | |
| |
| |
| | |
ITEM 1. | | |
| | |
ITEM 1A. | | |
| | |
ITEM 2. | | |
| | |
ITEM 3. | | |
| | |
ITEM 5. | | |
| | |
ITEM 6. | | |
| |
| |
GLOSSARY OF DEFINITIONS
ASC: Accounting Standards Codification issued by the FASB
Adjusted Gross Margin: A non-GAAP measure calculated by deducting the purchased cost of natural gas, propane and electricity and the cost of labor spent on direct revenue-producing activities from operating revenues. The costs included in Adjusted Gross Margin exclude depreciation and amortization and certain costs presented in operations and maintenance expenses in accordance with regulatory requirements
Aspire Energy: Aspire Energy of Ohio, LLC, a wholly-owned subsidiary of Chesapeake Utilities
Aspire Energy Express: Aspire Energy Express, LLC, a wholly-owned subsidiary of Chesapeake Utilities
ASU: Accounting Standards Update issued by the FASB
ATM: At-the-market
CDD: Cooling Degree-Day
Chesapeake, Chesapeake Utilities or Company: Chesapeake Utilities Corporation, individually or collectively with its divisions and subsidiaries, as appropriate in the context of the disclosure
CHP: Combined Heat and Power Plant
CNG: Compressed natural gas
Degree-day: Measure of the variation in the weather based on the extent to which the average daily temperature falls above (CDD) or below (HDD) 65 degrees Fahrenheit
Delmarva Peninsula: A peninsula on the east coast of the U.S. comprised of Delaware and portions of Maryland and Virginia
Diversified Energy: An entity from whom we acquired certain propane operating assets in North Carolina, South Carolina, Virginia, and Pennsylvania
DRIP: Dividend Reinvestment and Direct Stock Purchase Plan
Dt(s): Dekatherm(s), which is a natural gas unit of measurement that includes a standard measure for heating value
Dts/d: Dekatherms per day
Eastern Shore: Eastern Shore Natural Gas Company, a wholly-owned subsidiary of Chesapeake Utilities
Eight Flags: Eight Flags Energy, LLC, a wholly-owned subsidiary of Chesapeake Utilities
Elkton Gas: Elkton Gas Company, a wholly-owned subsidiary of Chesapeake Utilities
FASB: Financial Accounting Standards Board
FCG or Florida City Gas: Pivotal Utility Holdings, Inc, doing business as Florida City Gas, a wholly-owned subsidiary of Chesapeake Utilities that was acquired from Florida Power & Light Company on November 30, 2023
FERC: Federal Energy Regulatory Commission
FGT: Florida Gas Transmission Company
Florida Natural Gas: Refers to the Company's legacy Florida natural gas distribution operations (excluding FCG) that were consolidated under FPU, for both rate-making and operations purposes
Florida OPC: The Office of Public Counsel, an agency established by the Florida legislature who advocates on behalf of Florida's utility consumers prior to actions or rule changes
FPU: Florida Public Utilities Company, a wholly-owned subsidiary of Chesapeake Utilities
GAAP: Generally Accepted Accounting Principles
Gross Margin: a term under U.S. GAAP which is the excess of sales over costs of goods sold
GUARD: Gas Utility Access and Replacement Directive, a program to enhance the safety, reliability and accessibility of portions of the Company’s natural gas distribution system in Florida
Gulfstream: Gulfstream Natural Gas System, LLC, an unaffiliated pipeline network that supplies natural gas to FPU
HDD: Heating Degree-Day
LNG: Liquefied natural gas
Marlin Gas Services: Marlin Gas Services, LLC, a wholly-owned subsidiary of Chesapeake Utilities
MetLife: MetLife Investment Advisors, an institutional debt investment management firm, with which we have previously issued Senior Notes and which is a party to the current MetLife Shelf Agreement, as amended
MGP: Manufactured gas plant, which is a site where coal was previously used to manufacture gaseous fuel for industrial, commercial and residential use
Peninsula Pipeline: Peninsula Pipeline Company, Inc., a wholly-owned subsidiary of Chesapeake Utilities
Prudential: Prudential Investment Management Inc., an institutional investment management firm, with which we have previously issued Senior Notes and which is a party to the current Prudential Shelf Agreement, as amended
PSC: Public Service Commission, which is the state agency that regulates utility rates and/or services in certain of our jurisdictions
Revolver: Our $450.0 million unsecured revolving credit facility with certain lenders
RNG: Renewable natural gas
RSAM: Reserve surplus amortization mechanism which has been approved by the Florida PSC and is applicable to FCG
Sandpiper Energy: Sandpiper Energy, Inc., a wholly-owned subsidiary of Chesapeake Utilities
SAFE: Safety, Access, and Facility Enhancement, a program to enhance the safety, reliability and accessibility of portions of FCG's natural gas distribution system
SEC: Securities and Exchange Commission
Senior Notes: Our unsecured long-term debt issued primarily to insurance companies on various dates
Sharp: Sharp Energy, Inc., a wholly-owned subsidiary of Chesapeake Utilities
Shelf Agreement: An agreement entered into by Chesapeake Utilities and a counterparty pursuant to which Chesapeake Utilities may request that the counterparty purchase our unsecured senior debt with a fixed interest rate and a maturity date not to exceed 20 years from the date of issuance
SICP: Stock and Incentive Compensation Plan pursuant to which we grant stock-based compensation awards
SOFR: Secured Overnight Financing Rate, a secured interbank overnight interest rate established as an alternative to LIBOR
TCJA: Tax Cuts and Jobs Act enacted on December 22, 2017
TETLP: Texas Eastern Transmission, LP, an interstate pipeline interconnected with Eastern Shore's pipeline
Uncollateralized Senior Notes: Our unsecured long-term debt issued primarily to insurance companies on various dates
U.S.: The United States of America
PART I—FINANCIAL INFORMATION
Item 1. Financial Statements
Chesapeake Utilities Corporation and Subsidiaries
Condensed Consolidated Statements of Income (Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | Nine Months Ended | | |
| | September 30, | | September 30, | | |
| | 2024 | | 2023 | | 2024 | | 2023 | | | | |
(in thousands, except per share data) | | | | | | | | | | | | |
Operating Revenues | | | | | | | | | | | | |
Regulated Energy | | $ | 130,633 | | | $ | 102,411 | | | $ | 429,684 | | | $ | 345,822 | | | | | |
Unregulated Energy | | 35,567 | | | 34,970 | | | 160,089 | | | 158,886 | | | | | |
Other businesses and eliminations | | (6,062) | | | (5,834) | | | (17,619) | | | (19,439) | | | | | |
Total Operating Revenues | | 160,138 | | | 131,547 | | | 572,154 | | | 485,269 | | | | | |
Operating Expenses | | | | | | | | | | | | |
Natural gas and electric costs | | 28,366 | | | 26,518 | | | 105,662 | | | 105,692 | | | | | |
Propane and natural gas costs | | 9,835 | | | 10,576 | | | 53,396 | | | 55,786 | | | | | |
Operations | | 49,519 | | | 41,217 | | | 153,418 | | | 128,147 | | | | | |
FCG transaction and transition-related expenses | | 819 | | | 3,899 | | | 3,114 | | | 3,899 | | | | | |
Maintenance | | 5,062 | | | 5,125 | | | 16,526 | | | 15,487 | | | | | |
Depreciation and amortization | | 16,851 | | | 17,610 | | | 51,744 | | | 52,096 | | | | | |
Other taxes | | 8,768 | | | 6,374 | | | 27,001 | | | 20,674 | | | | | |
Total Operating Expenses | | 119,220 | | | 111,319 | | | 410,861 | | | 381,781 | | | | | |
Operating Income | | 40,918 | | | 20,228 | | | 161,293 | | | 103,488 | | | | | |
Other income (expense), net | | 400 | | | (72) | | | 1,705 | | | 1,036 | | | | | |
Interest charges | | 17,022 | | | 7,076 | | | 50,861 | | | 21,272 | | | | | |
Income Before Income Taxes | | 24,296 | | | 13,080 | | | 112,137 | | | 83,252 | | | | | |
Income taxes | | 6,789 | | | 3,673 | | | 30,191 | | | 21,368 | | | | | |
Net Income | | $ | 17,507 | | | $ | 9,407 | | | $ | 81,946 | | | $ | 61,884 | | | | | |
| | | | | | | | | | | | |
Weighted Average Common Shares Outstanding: | | | | | | | | | | | | |
Basic | | 22,501 | | | 17,797 | | | 22,346 | | | 17,784 | | | | | |
Diluted | | 22,564 | | | 17,858 | | | 22,402 | | | 17,847 | | | | | |
Earnings Per Share of Common Stock: | | | | | | | | | | | | |
Basic | | $ | 0.78 | | | $ | 0.53 | | | $ | 3.67 | | | $ | 3.48 | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Diluted | | $ | 0.78 | | | $ | 0.53 | | | $ | 3.66 | | | $ | 3.47 | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
Chesapeake Utilities Corporation and Subsidiaries
Condensed Consolidated Statements of Comprehensive Income (Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | Nine Months Ended |
| | September 30, | | September 30, |
| | 2024 | | 2023 | | 2024 | | 2023 |
(in thousands) | | | | | | | | |
Net Income | | $ | 17,507 | | | $ | 9,407 | | | $ | 81,946 | | | $ | 61,884 | |
Other Comprehensive Income (Loss), net of tax: | | | | | | | | |
Employee Benefits, net of tax: | | | | | | | | |
Reclassifications of amortization of prior service credit and actuarial loss, net of tax of $1, $3, $10 and $10, respectively | | 14 | | | 11 | | | 41 | | | 32 | |
| | | | | | | | |
Cash Flow Hedges, net of tax: | | | | | | | | |
Net gain (loss) on commodity contract cash flow hedges, net of tax of $(225), $525, $381 and $(250), respectively | | (609) | | | 1,385 | | | 1,031 | | | (660) | |
Reclassifications of net (gain) loss on commodity contract cash flow hedges, net of tax $24, $124, $(258) and $76, respectively | | 63 | | | 328 | | | (698) | | | 202 | |
Net gain (loss) on interest rate swap cash flow hedges, net of tax of $(634), $112, $(459) and $325, respectively | | (1,851) | | | 316 | | | (1,340) | | | 928 | |
Reclassifications of net (gain) on interest rate swap cash flow hedges, net of tax of $(61), $(42), $(148) and $(92), respectively | | (176) | | | (118) | | | (431) | | | (260) | |
Total Other Comprehensive Income (Loss), net of tax | | (2,559) | | | 1,922 | | | (1,397) | | | 242 | |
Comprehensive Income | | $ | 14,948 | | | $ | 11,329 | | | $ | 80,549 | | | $ | 62,126 | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
Chesapeake Utilities Corporation and Subsidiaries
Condensed Consolidated Balance Sheets (Unaudited)
| | | | | | | | | | | | | | |
Assets | | September 30, 2024 | | December 31, 2023 |
(in thousands, except per share data) | | | | |
Property, Plant and Equipment | | | | |
Regulated Energy | | $ | 2,600,087 | | | $ | 2,418,494 | |
Unregulated Energy | | 426,127 | | | 410,807 | |
Other businesses and eliminations | | 32,136 | | | 30,310 | |
Total property, plant and equipment | | 3,058,350 | | | 2,859,611 | |
Less: Accumulated depreciation and amortization | | (556,421) | | | (516,429) | |
Plus: Construction work in progress | | 156,180 | | | 113,192 | |
Net property, plant and equipment | | 2,658,109 | | | 2,456,374 | |
Current Assets | | | | |
Cash and cash equivalents | | 1,609 | | | 4,904 | |
Trade and other receivables | | 57,113 | | | 74,485 | |
Less: Allowance for credit losses | | (2,739) | | | (2,699) | |
Trade and other receivables, net | | 54,374 | | | 71,786 | |
Accrued revenue | | 23,634 | | | 32,597 | |
Propane inventory, at average cost | | 6,781 | | | 9,313 | |
Other inventory, at average cost | | 21,139 | | | 19,912 | |
Regulatory assets | | 20,446 | | | 19,506 | |
Storage gas prepayments | | 4,339 | | | 4,695 | |
Income taxes receivable | | 12,563 | | | 3,829 | |
Prepaid expenses | | 18,965 | | | 15,407 | |
Derivative assets, at fair value | | 405 | | | 1,027 | |
Other current assets | | 2,232 | | | 2,723 | |
Total current assets | | 166,487 | | | 185,699 | |
Deferred Charges and Other Assets | | | | |
Goodwill | | 507,852 | | | 508,174 | |
Other intangible assets, net | | 15,475 | | | 16,865 | |
Investments, at fair value | | 14,156 | | | 12,282 | |
Derivative assets, at fair value | | 122 | | | 40 | |
Operating lease right-of-use assets | | 10,945 | | | 12,426 | |
Regulatory assets | | 81,899 | | | 96,396 | |
Receivables and other deferred charges | | 12,147 | | | 16,448 | |
Total deferred charges and other assets | | 642,596 | | | 662,631 | |
Total Assets | | $ | 3,467,192 | | | $ | 3,304,704 | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
Chesapeake Utilities Corporation and Subsidiaries
Condensed Consolidated Balance Sheets (Unaudited)
| | | | | | | | | | | | | | |
Capitalization and Liabilities | | September 30, 2024 | | December 31, 2023 |
(in thousands, except per share data) | | | | |
Capitalization | | | | |
Stockholders’ equity | | | | |
Preferred stock, par value $0.01 per share (authorized 2,000 shares), no shares issued and outstanding | | $ | — | | | $ | — | |
Common stock, par value $0.4867 per share (authorized 50,000 shares) | | 11,085 | | | 10,823 | |
Additional paid-in capital | | 812,896 | | | 749,356 | |
Retained earnings | | 528,426 | | | 488,663 | |
Accumulated other comprehensive loss | | (4,135) | | | (2,738) | |
Deferred compensation obligation | | 9,775 | | | 9,050 | |
Treasury stock | | (9,775) | | | (9,050) | |
Total stockholders’ equity | | 1,348,272 | | | 1,246,104 | |
Long-term debt, net of current maturities | | 1,172,956 | | | 1,187,075 | |
Total capitalization | | 2,521,228 | | | 2,433,179 | |
Current Liabilities | | | | |
Current portion of long-term debt | | 18,522 | | | 18,505 | |
Short-term borrowing | | 214,753 | | | 179,853 | |
Accounts payable | | 70,138 | | | 77,481 | |
Customer deposits and refunds | | 47,408 | | | 46,427 | |
Accrued interest | | 13,776 | | | 7,020 | |
Dividends payable | | 14,492 | | | 13,119 | |
Accrued compensation | | 14,495 | | | 16,544 | |
Regulatory liabilities | | 14,762 | | | 13,719 | |
| | | | |
Derivative liabilities, at fair value | | 633 | | | 354 | |
Other accrued liabilities | | 25,832 | | | 13,362 | |
Total current liabilities | | 434,811 | | | 386,384 | |
Deferred Credits and Other Liabilities | | | | |
Deferred income taxes | | 289,208 | | | 259,082 | |
Regulatory liabilities | | 190,512 | | | 195,279 | |
Environmental liabilities | | 2,441 | | | 2,607 | |
Other pension and benefit costs | | 16,327 | | | 15,330 | |
Derivative liabilities, at fair value | | 2,030 | | | 927 | |
Operating lease - liabilities | | 9,157 | | | 10,550 | |
Deferred investment tax credits and other liabilities | | 1,478 | | | 1,366 | |
Total deferred credits and other liabilities | | 511,153 | | | 485,141 | |
Environmental and other commitments and contingencies (Notes 6 and 7) | | | | |
Total Capitalization and Liabilities | | $ | 3,467,192 | | | $ | 3,304,704 | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
Chesapeake Utilities Corporation and Subsidiaries
Condensed Consolidated Statements of Cash Flows (Unaudited)
| | | | | | | | | | | | | | |
| | Nine Months Ended |
| | September 30, |
| | 2024 | | 2023 |
(in thousands) | | | | |
Operating Activities | | | | |
Net income | | $ | 81,946 | | | $ | 61,884 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | |
Depreciation and amortization | | 51,744 | | | 52,096 | |
Depreciation and accretion included in other costs | | 11,562 | | | 8,562 | |
Deferred income taxes | | 30,589 | | | 8,297 | |
| | | | |
Realized loss on commodity contracts and sale of assets | | (3,801) | | | (883) | |
Unrealized gain on investments and commodity contracts | | (1,696) | | | (821) | |
Employee benefits and compensation | | (72) | | | 315 | |
Share-based compensation | | 6,449 | | | 4,857 | |
Other, net | | (195) | | | — | |
Changes in assets and liabilities: | | | | |
Accounts receivable and accrued revenue | | 26,313 | | | 31,866 | |
Propane inventory, storage gas and other inventory | | 1,661 | | | 2,968 | |
Regulatory assets and liabilities, net | | 5,095 | | | 33,492 | |
Prepaid expenses and other current assets | | (391) | | | (2,765) | |
Accounts payable and other accrued liabilities | | 6,475 | | | (11,128) | |
Income taxes receivable | | (8,734) | | | (2,799) | |
Customer deposits and refunds | | 981 | | | 3,076 | |
Accrued compensation | | (2,331) | | | (5,103) | |
Accrued interest | | 6,755 | | | 1,636 | |
Other assets and liabilities, net | | 5,318 | | | (2,203) | |
Net cash provided by operating activities | | 217,668 | | | 183,347 | |
Investing Activities | | | | |
Property, plant and equipment expenditures | | (259,586) | | | (137,684) | |
Proceeds from sale of assets | | 3,142 | | | 2,651 | |
Acquisitions, net of cash acquired | | 603 | | | — | |
| | | | |
Environmental expenditures | | (166) | | | (710) | |
Net cash used in investing activities | | (256,007) | | | (135,743) | |
Financing Activities | | | | |
Common stock dividends | | (39,888) | | | (29,509) | |
Issuance of stock under the Dividend Reinvestment Plan, net of offering fees | | 56,749 | | | (28) | |
Tax withholding payments related to net settled stock compensation | | (1,466) | | | (2,455) | |
Change in cash overdrafts due to outstanding checks | | 1,412 | | | (2,157) | |
Net borrowings (repayments) under line of credit agreements | | 32,869 | | | (81,697) | |
Proceeds from long-term debt, net of offering fees | | (107) | | | 79,840 | |
Repayment of long-term debt | | (14,525) | | | (16,009) | |
Net cash provided by (used in) financing activities | | 35,044 | | | (52,015) | |
Net Decrease in Cash and Cash Equivalents | | (3,295) | | | (4,411) | |
Cash and Cash Equivalents—Beginning of Period | | 4,904 | | | 6,204 | |
Cash and Cash Equivalents—End of Period | | $ | 1,609 | | | $ | 1,793 | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
Chesapeake Utilities Corporation and Subsidiaries
Condensed Consolidated Statements of Stockholders’ Equity (Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Stock (1) | | | | | | | | | | | | |
(in thousands, except per share data) | Number of Shares(2) | | Par Value | | Additional Paid-In Capital | | Retained Earnings | | Accumulated Other Comprehensive Income (Loss) | | Deferred Compensation | | Treasury Stock | | Total |
Balance at June 30, 2023 | 17,797 | | | $ | 8,662 | | | $ | 380,830 | | | $ | 477,795 | | | $ | (3,059) | | | $ | 9,001 | | | $ | (9,001) | | | $ | 864,228 | |
Net income | — | | | — | | | — | | | 9,407 | | | — | | | — | | | — | | | 9,407 | |
Other comprehensive loss | — | | | — | | | — | | | — | | | 1,922 | | | — | | | — | | | 1,922 | |
Dividend declared ($0.590 per share) | — | | | — | | | — | | | (10,601) | | | — | | | — | | | — | | | (10,601) | |
Issuance under various plans (3) | — | | | — | | | (2) | | | — | | | — | | | — | | | — | | | (2) | |
Share-based compensation and tax benefit (4) (5) | — | | | — | | | 1,723 | | | — | | | — | | | — | | | — | | | 1,723 | |
Treasury stock activities | — | | | — | | | — | | | — | | | — | | | (14) | | | 14 | | | — | |
Balance at September 30, 2023 | 17,797 | | | $ | 8,662 | | | $ | 382,551 | | | $ | 476,601 | | | $ | (1,137) | | | $ | 8,987 | | | $ | (8,987) | | | $ | 866,677 | |
| | | | | | | | | | | | | | | |
Balance at December 31, 2022 | 17,741 | | | $ | 8,635 | | | $ | 380,036 | | | $ | 445,509 | | | $ | (1,379) | | | $ | 7,060 | | | $ | (7,060) | | | $ | 832,801 | |
Net income | — | | | — | | | — | | | 61,884 | | | — | | | — | | | — | | | 61,884 | |
Other comprehensive loss | — | | | — | | | — | | | — | | | 242 | | | — | | | — | | | 242 | |
Dividends declared ($1.715 per share) | — | | | — | | | — | | | (30,792) | | | — | | | — | | | — | | | (30,792) | |
Issuance under various plans (3) | — | | | — | | | (21) | | | — | | | — | | | — | | | — | | | (21) | |
Share-based compensation and tax benefit (4) (5) | 56 | | | 27 | | | 2,536 | | | — | | | — | | | — | | | — | | | 2,563 | |
Treasury stock activities (2) | — | | | — | | | — | | | — | | | — | | | 1,927 | | | (1,927) | | | — | |
Balance at September 30, 2023 | 17,797 | | | $ | 8,662 | | | $ | 382,551 | | | $ | 476,601 | | | $ | (1,137) | | | $ | 8,987 | | | $ | (8,987) | | | $ | 866,677 | |
| | | | | | | | | | | | | | | |
Balance at June 30, 2024 | 22,299 | | | $ | 10,854 | | | $ | 755,751 | | | $ | 525,525 | | | $ | (1,576) | | | $ | 9,703 | | | $ | (9,703) | | | $ | 1,290,554 | |
Net income | — | | | — | | | — | | | 17,507 | | | — | | | — | | | — | | | 17,507 | |
Other comprehensive income | — | | | — | | | — | | | — | | | (2,559) | | | — | | | — | | | (2,559) | |
Dividend declared ($0.640 per share) | — | | | — | | | — | | | (14,606) | | | — | | | — | | | — | | | (14,606) | |
Issuance under various plans (3) | 474 | | | 231 | | | 55,428 | | | — | | | — | | | — | | | — | | | 55,659 | |
Share-based compensation and tax benefit (4) (5) | — | | | — | | | 1,717 | | | — | | | — | | | — | | | — | | | 1,717 | |
Treasury stock activities | — | | | — | | | — | | | — | | | — | | | 72 | | | (72) | | | — | |
Balance at September 30, 2024 | 22,773 | | | $ | 11,085 | | | $ | 812,896 | | | $ | 528,426 | | | $ | (4,135) | | | $ | 9,775 | | | $ | (9,775) | | | $ | 1,348,272 | |
| | | | | | | | | | | | | | | |
Balance at December 31, 2023 (6) | 22,235 | | | $ | 10,823 | | | $ | 749,356 | | | $ | 488,663 | | | $ | (2,738) | | | $ | 9,050 | | | $ | (9,050) | | | $ | 1,246,104 | |
Net income | — | | | — | | | — | | | 81,946 | | | — | | | — | | | — | | | 81,946 | |
Other comprehensive income | — | | | — | | | — | | | — | | | (1,397) | | | — | | | — | | | (1,397) | |
Dividends declared ($1.870 per share) | — | | | — | | | — | | | (42,183) | | | — | | | — | | | — | | | (42,183) | |
Issuance under various plans (3) | 502 | | | 244 | | | 58,307 | | | — | | | — | | | — | | | — | | | 58,551 | |
Share-based compensation and tax benefit (4) (5) | 36 | | | 18 | | | 5,233 | | | — | | | — | | | — | | | — | | | 5,251 | |
Treasury stock activities (2) | — | | | — | | | — | | | — | | | — | | | 725 | | | (725) | | | — | |
Balance at September 30, 2024 | 22,773 | | | $ | 11,085 | | | $ | 812,896 | | | $ | 528,426 | | | $ | (4,135) | | | $ | 9,775 | | | $ | (9,775) | | | $ | 1,348,272 | |
(1)2.0 million shares of preferred stock at $0.01 par value have been authorized. No shares have been issued or are outstanding; accordingly, no information has been included in the Condensed Consolidated Statements of Stockholders’ Equity.
(2)Includes 113 thousand, 108 thousand, 107 thousand, and 108 thousand shares at September 30, 2024, December 31, 2023, September 30, 2023 and December 31, 2022, respectively, held in a Rabbi Trust related to our Non-Qualified Deferred Compensation Plan.
(3)Includes shares issued under the Retirement Savings Plan and DRIP as applicable.
(4)Includes amounts for shares issued for directors’ compensation.
(5)The shares issued under the SICP are net of shares withheld for employee taxes. For the nine months ended September 30, 2024 and 2023, we withheld 14 thousand and 20 thousand shares, respectively, for employee taxes.
(6)Includes 4.4 million shares issued during 2023 related to the acquisition of FCG. See Notes 3 and 9 for details associated with the FCG acquisition and related financing.
The accompanying notes are an integral part of these condensed consolidated financial statements.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
1. Summary of Accounting Policies
Basis of Presentation
References in this document to the “Company,” “Chesapeake Utilities,” “we,” “us” and “our” are intended to mean Chesapeake Utilities Corporation, its divisions and/or its subsidiaries, as appropriate in the context of the disclosure.
The accompanying unaudited condensed consolidated financial statements have been prepared in compliance with the rules and regulations of the SEC and GAAP. In accordance with these rules and regulations, certain information and disclosures normally required for audited financial statements have been condensed or omitted. These financial statements should be read in conjunction with the consolidated financial statements and notes thereto, included in our latest Annual Report on Form 10-K for the year ended December 31, 2023. In the opinion of management, these financial statements reflect all adjustments that are necessary for a fair presentation of our results of operations, financial position and cash flows for the interim periods presented.
Where necessary to improve comparability, prior period amounts have been reclassified to conform to current period presentation.
Due to the seasonality of our business, results for interim periods are not necessarily indicative of results for the entire fiscal year. Revenue and earnings are typically greater during the first and fourth quarters, when consumption of energy is highest due to colder temperatures.
Recent Accounting Standards Yet to be Adopted
FASB
Segment Reporting (ASC 280) - In November 2023, the FASB issued ASU 2023-07, Improvements to Reportable Segments Disclosures, which modifies required disclosures about a public entity’s reportable segments and addresses requests from investors for more detailed information about a reportable segment’s expenses and a more comprehensive reconciliation of each segment's reported profit or loss. ASU 2023-07 will be effective for our annual financial statements beginning January 1, 2024 and our interim financial statements beginning January 1, 2025. ASU 2023-07 only impacts disclosures, and as a result, will not have a material impact on our financial position or results of operations.
Income Taxes (ASC 740) - In December 2023, the FASB issued ASU 2023-09, Improvements to Income Tax Disclosures, which modifies required income tax disclosures primarily related to an entity's rate reconciliation and information pertaining to income taxes paid. These enhancements have been made to address requests from investors related to transparency and usefulness of income tax disclosures. ASU 2023-09 will be effective for our annual financial statements beginning January 1, 2024. ASU 2023-09 only impacts disclosures, and as a result, will not have a material impact on our financial position or results of operations.
SEC
Climate-Related Disclosures - In March 2024, the SEC issued a final rule that requires a public entity to provide disclosures surrounding material Scope 1 and Scope 2 emissions, climate-related risks and the material impact of those risks and material climate targets and goals. In April 2024, the SEC issued a stay on the final rule as a result of various petitions being filed and that sought review of the final ruling in multiple courts of appeals. At this time, it is uncertain as to when the review will be completed, the final outcome of the review, and the ultimate disclosure requirements.
2. Calculation of Earnings Per Share
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | Nine Months Ended |
| | September 30, | | September 30, |
| | 2024 | | 2023 | | 2024 | | 2023 |
(in thousands, except per share data) | | | | | | | | |
Calculation of Basic Earnings Per Share: | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Net Income | | $ | 17,507 | | | $ | 9,407 | | | $ | 81,946 | | | $ | 61,884 | |
Weighted average shares outstanding (1) | | 22,501 | | | 17,797 | | | 22,346 | | | 17,784 | |
| | | | | | | | |
| | | | | | | | |
Basic Earnings Per Share | | $ | 0.78 | | | $ | 0.53 | | | $ | 3.67 | | | $ | 3.48 | |
| | | | | | | | |
Calculation of Diluted Earnings Per Share: | | | | | | | | |
Net Income | | $ | 17,507 | | | $ | 9,407 | | | $ | 81,946 | | | $ | 61,884 | |
Reconciliation of Denominator: | | | | | | | | |
Weighted shares outstanding—Basic (1) | | 22,501 | | | 17,797 | | | 22,346 | | | 17,784 | |
Effect of dilutive securities—Share-based compensation | | 63 | | | 61 | | | 56 | | | 63 | |
Adjusted denominator—Diluted | | 22,564 | | | 17,858 | | | 22,402 | | | 17,847 | |
| | | | | | | | |
| | | | | | | | |
Diluted Earnings Per Share | | $ | 0.78 | | | $ | 0.53 | | | $ | 3.66 | | | $ | 3.47 | |
(1) Weighted average shares for the three and nine months ended September 30, 2024 reflect the impact of 4.4 million common shares issued in November 2023 in connection with the acquisition of FCG. See Notes 3 and 9 for additional details on the acquisition and related equity offering.
3. Acquisitions
Acquisition of Florida City Gas
On November 30, 2023, we completed the acquisition of FCG for $922.8 million in cash, which included working capital adjustments as defined in the agreement that were settled during the first quarter of 2024, pursuant to the stock purchase agreement with Florida Power & Light Company. Upon completion of the acquisition, FCG became a wholly-owned subsidiary of the Company and is included within our Regulated Energy segment.
FCG serves approximately 120,000 residential and commercial natural gas customers across eight counties in Florida, including Miami-Dade, Broward, Brevard, Palm Beach, Hendry, Martin, St. Lucie and Indian River. Its natural gas system includes approximately 3,800 miles of distribution main and 80 miles of transmission pipe.
The purchase price of the acquisition was funded with $366.4 million of net proceeds from the issuance of 4.4 million shares of our common stock, the issuance of approximately $550.0 million principal amount of uncollateralized senior notes, and borrowings under the Company's Revolver. See Note 9, Stockholders' Equity, and Note 14, Long-Term Debt, for additional details on these financing activities.
We accounted for the acquisition of FCG using the acquisition method. As FCG is a regulated utility, the measurement of the fair value of most of the assets acquired and liabilities assumed were determined using the predecessor’s carrying value. In certain other instances where assets and liabilities are not subject to regulation, we determined the fair value in accordance with the principles of ASC Topic 820, Fair Value Measurements.
The excess of the purchase price for FCG over the fair value of the assets acquired and liabilities assumed has been reflected as goodwill within the Regulated Energy segment. Goodwill resulting from the acquisition is largely attributable to expansion opportunities provided within our existing regulated operations in Florida, including planned customer growth and growth in rate base through continued investment in our utility infrastructure, as well as natural gas transmission infrastructure supporting the distribution operations. The goodwill recognized in connection with the acquisition of FCG is deductible for income tax purposes.
The components of the preliminary purchase price allocation are as follows:
| | | | | |
(in thousands) | |
Assets acquired: | Acquisition Date Fair Value |
Cash | $ | 2,261 | |
Accounts receivable, net | 14,138 | |
Regulatory assets - current | 2,983 | |
Other current assets | 2,082 | |
Property, plant and equipment | 454,410 | |
Goodwill | 460,875 | |
Regulatory assets - non-current | 3,381 | |
Other deferred charges and other assets | 18,309 | |
Total assets acquired | 958,439 | |
| |
Liabilities assumed: | |
Current liabilities | (20,934) | |
Regulatory liabilities | (14,137) | |
Other deferred credits and other liabilities | (548) | |
Total liabilities assumed | (35,619) | |
| |
Net purchase price | $ | 922,820 | |
Direct transaction costs of $10.4 million associated with the FCG acquisition were reflected in “FCG transaction-related expenses” on our consolidated statement of income for the year ended December 31, 2023. In addition, interest charges included $4.1 million related to fees and expenses associated with the Bridge Facility, which was terminated without any funds drawn, for the year ended December 31, 2023. Other transaction costs of $15.9 million, related primarily to the debt and equity financings executed in connection with the acquisition, were deferred on the consolidated balance sheet or recorded in equity as an offset to proceeds received, as appropriate, as of December 31, 2023.
For the three and nine months ended September 30, 2024, the Company’s consolidated results include $33.4 million and $101.8 million of operating revenue, respectively, and $3.9 million and $9.9 million of net income, respectively, attributable to FCG. These results include $0.8 million and $3.1 million of transaction and transition-related expenses, respectively, for the three and nine months ended September 30, 2024.
Acquisition of J.T. Lee and Son's
In December 2023, Sharp acquired the propane operating assets of J.T. Lee and Son's in Cape Fear, North Carolina for $3.9 million. In connection with this acquisition, we recorded a $0.3 million liability which is subject to the seller's adherence to various provisions contained in the purchase agreement through the first anniversary of the transaction closing. Through this acquisition, we expanded our operating footprint in North Carolina, where customers are served by Diversified Energy. Sharp added approximately 3,000 customers and distribution of approximately 800,000 gallons of propane annually. The transaction also included a bulk plant with 60,000 gallons of propane storage, enabling the Company to realize efficiencies with additional storage capacity and overlapping delivery territories.
In connection with this acquisition, we recorded $2.7 million in property plant and equipment, $0.9 million in goodwill, $0.2 million in working capital, and less than $0.1 million in intangible assets associated primarily with non-compete agreements, all of which are deductible for income tax purposes. The amounts recorded in conjunction with the acquisition are preliminary, and subject to adjustment based on contractual provisions and finalization prior to the first anniversary of the transaction closing. The financial results associated with this acquisition are included within our propane distribution operations within our Unregulated Energy segment. The operating revenues and net income of this acquisition were not material to our consolidated results for the three and nine months ended September 30, 2024.
4. Revenue Recognition
We recognize revenue when our performance obligations under contracts with customers have been satisfied, which generally occurs when our businesses have delivered or transported natural gas, electricity or propane to customers. We exclude sales taxes and other similar taxes from the transaction price. Typically, our customers pay for the goods and/or services we provide in the month following the satisfaction of our performance obligation. The following tables display our revenue by major source based on product and service type for the three and nine months ended September 30, 2024 and 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, 2024 | | Three Months Ended September 30, 2023 |
(in thousands) | | Regulated Energy | | Unregulated Energy | | Other and Eliminations | | Total | | Regulated Energy | | Unregulated Energy | | Other and Eliminations | | Total |
Energy distribution | | | | | | | | | | | | | | | | |
Delaware natural gas division | | $ | 9,479 | | | $ | — | | | $ | — | | | $ | 9,479 | | | $ | 9,793 | | | $ | — | | | $ | — | | | $ | 9,793 | |
Florida natural gas distribution | | 36,941 | | | — | | | — | | | 36,941 | | | 38,323 | | | — | | | — | | | 38,323 | |
Florida City Gas | | 33,449 | | | — | | | — | | | 33,449 | | | — | | | — | | | — | | | — | |
FPU electric distribution | | 29,856 | | | — | | | — | | | 29,856 | | | 32,683 | | | — | | | — | | | 32,683 | |
Maryland natural gas division | | 3,343 | | | — | | | — | | | 3,343 | | | 3,447 | | | — | | | — | | | 3,447 | |
Sandpiper natural gas/propane operations | | 3,925 | | | — | | | — | | | 3,925 | | | 3,748 | | | — | | | — | | | 3,748 | |
Elkton Gas | | 1,024 | | | — | | | — | | | 1,024 | | | 1,011 | | | — | | | — | | | 1,011 | |
Total energy distribution | | 118,017 | | | — | | | — | | | 118,017 | | | 89,005 | | | — | | | — | | | 89,005 | |
Energy transmission | | | | | | | | | | | | | | | | |
Aspire Energy | | — | | | 4,576 | | | — | | | 4,576 | | | — | | | 4,798 | | | — | | | 4,798 | |
Aspire Energy Express | | 373 | | | — | | | — | | | 373 | | | 373 | | | — | | | — | | | 373 | |
Eastern Shore | | 19,538 | | | — | | | — | | | 19,538 | | | 19,228 | | | — | | | — | | | 19,228 | |
Peninsula Pipeline | | 9,005 | | | — | | | — | | | 9,005 | | | 7,904 | | | — | | | — | | | 7,904 | |
Total energy transmission | | 28,916 | | | 4,576 | | | — | | | 33,492 | | | 27,505 | | | 4,798 | | | — | | | 32,303 | |
Energy generation | | | | | | | | | | | | | | | | |
Eight Flags | | — | | | 4,242 | | | — | | | 4,242 | | | — | | | 4,437 | | | — | | | 4,437 | |
Propane operations | | | | | | | | | | | | | | | | |
Propane delivery operations | | — | | | 22,929 | | | — | | | 22,929 | | | — | | | 23,197 | | | — | | | 23,197 | |
CNG / RNG Services | | | | | | | | | | | | | | | | |
Marlin Gas Services | | — | | | 3,832 | | | — | | | 3,832 | | | — | | | 2,595 | | | — | | | 2,595 | |
Other RNG | | — | | | 51 | | | — | | | 51 | | | — | | | — | | | — | | | — | |
Total CNG / RNG Services | | — | | | 3,883 | | | — | | | 3,883 | | | — | | | 2,595 | | | — | | | 2,595 | |
Other and eliminations | | | | | | | | | | | | | | | | |
Eliminations | | (16,300) | | | (63) | | | (6,107) | | | (22,470) | | | (14,099) | | | (57) | | | (5,879) | | | (20,035) | |
Other | | — | | | | | 45 | | | 45 | | | — | | | — | | | 45 | | | 45 | |
Total other and eliminations | | (16,300) | | | (63) | | | (6,062) | | | (22,425) | | | (14,099) | | | (57) | | | (5,834) | | | (19,990) | |
| | | | | | | | | | | | | | | | |
Total operating revenues (1) | | $ | 130,633 | | | $ | 35,567 | | | $ | (6,062) | | | $ | 160,138 | | | $ | 102,411 | | | $ | 34,970 | | | $ | (5,834) | | | $ | 131,547 | |
(1) Total operating revenues for the three months ended September 30, 2024 include other revenue (revenues from sources other than contracts with customers) of $0.2 million and $0.1 million for our Regulated and Unregulated Energy segments, respectively, and $0.1 million and $0.1 million for our Regulated and Unregulated Energy segments, respectively, for the three months ended September 30, 2023. The sources of other revenues include revenue from alternative revenue programs related to revenue normalization for the Maryland division and Sandpiper Energy and late fees.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, 2024 | | Nine Months Ended September 30, 2023 |
(in thousands) | | Regulated Energy | | Unregulated Energy | | Other and Eliminations | | Total | | Regulated Energy | | Unregulated Energy | | Other and Eliminations | | Total |
Energy distribution | | | | | | | | | | | | | | | | |
Delaware natural gas division | | $ | 54,800 | | | $ | — | | | $ | — | | | $ | 54,800 | | | $ | 60,809 | | | $ | — | | | $ | — | | | $ | 60,809 | |
Florida natural gas distribution | | 124,814 | | | — | | | — | | | 124,814 | | | 125,446 | | | — | | | — | | | 125,446 | |
Florida City Gas | | 101,820 | | | — | | | — | | | 101,820 | | | — | | | — | | | — | | | — | |
FPU electric distribution | | 72,366 | | | — | | | — | | | 72,366 | | | 78,455 | | | — | | | — | | | 78,455 | |
Maryland natural gas division | | 17,879 | | | — | | | — | | | 17,879 | | | 20,331 | | | — | | | — | | | 20,331 | |
Sandpiper natural gas/propane operations | | 14,880 | | | — | | | — | | | 14,880 | | | 14,909 | | | — | | | — | | | 14,909 | |
Elkton Gas | | 5,191 | | | — | | | — | | | 5,191 | | | 6,454 | | | — | | | — | | | 6,454 | |
Total energy distribution | | 391,750 | | | — | | | — | | | 391,750 | | | 306,404 | | | — | | | — | | | 306,404 | |
Energy transmission | | | | | | | | | | | | | | | | |
Aspire Energy | | — | | | 23,515 | | | — | | | 23,515 | | | — | | | 24,478 | | | — | | | 24,478 | |
Aspire Energy Express | | 1,110 | | | — | | | — | | | 1,110 | | | 1,106 | | | — | | | — | | | 1,106 | |
Eastern Shore | | 60,664 | | | — | | | — | | | 60,664 | | | 59,530 | | | — | | | — | | | 59,530 | |
Peninsula Pipeline | | 25,066 | | | — | | | — | | | 25,066 | | | 22,408 | | | — | | | — | | | 22,408 | |
Total energy transmission | | 86,840 | | | 23,515 | | | — | | | 110,355 | | | 83,044 | | | 24,478 | | | — | | | 107,522 | |
Energy generation | | | | | | | | | | | | | | | | |
Eight Flags | | — | | | 13,261 | | | — | | | 13,261 | | | — | | | 14,269 | | | — | | | 14,269 | |
Propane operations | | | | | | | | | | | | | | | | |
Propane delivery operations | | — | | | 112,541 | | | — | | | 112,541 | | | — | | | 110,492 | | | — | | | 110,492 | |
CNG / RNG Services | | | | | | | | | | | | | | | | |
Marlin Gas Services | | — | | | 10,907 | | | — | | | 10,907 | | | — | | | 9,834 | | | — | | | 9,834 | |
Other RNG | | — | | | 51 | | | — | | | 51 | | | — | | | — | | | — | | | — | |
Total CNG / RNG Services | | — | | | 10,958 | | | — | | | 10,958 | | | — | | | 9,834 | | | — | | | 9,834 | |
Other and eliminations | | | | | | | | | | | | | | | | |
Eliminations | | (48,906) | | | (186) | | | (17,755) | | | (66,847) | | | (43,626) | | | (187) | | | (19,575) | | | (63,388) | |
Other | | — | | | — | | | 136 | | | 136 | | | — | | | — | | | 136 | | | 136 | |
Total other and eliminations | | (48,906) | | | (186) | | | (17,619) | | | (66,711) | | | (43,626) | | | (187) | | | (19,439) | | | (63,252) | |
| | | | | | | | | | | | | | | | |
Total operating revenues (1) | | $ | 429,684 | | | $ | 160,089 | | | $ | (17,619) | | | $ | 572,154 | | | $ | 345,822 | | | $ | 158,886 | | | $ | (19,439) | | | $ | 485,269 | |
(1) Total operating revenues for the nine months ended September 30, 2024 include other revenue (revenues from sources other than contracts with customers) of $0.9 million and $0.3 million for our Regulated and Unregulated Energy segments, respectively, and $0.9 million and $0.3 million for our Regulated and Unregulated Energy segments, respectively, for the nine months ended September 30, 2023. The sources of other revenues include revenue from alternative revenue programs related to revenue normalization for the Maryland division and Sandpiper Energy and late fees.
Contract Balances
The timing of revenue recognition, customer billings and cash collections results in trade receivables, unbilled receivables (contract assets), and customer advances (contract liabilities) in our condensed consolidated balance sheets. The balances of our trade receivables, contract assets, and contract liabilities as of September 30, 2024 and December 31, 2023 were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Trade Receivables | | Contract Assets (Current) | | Contract Assets (Non-current) | | Contract Liabilities (Current) |
(in thousands) | | | | | | | | |
Balance at 12/31/2023 | | $ | 67,741 | | | $ | 18 | | | $ | 3,524 | | | $ | 1,022 | |
Balance at 9/30/2024 | | 47,744 | | | 18 | | | 3,133 | | | 1,243 | |
Increase (Decrease) | | $ | (19,997) | | | $ | — | | | $ | (391) | | | $ | 221 | |
Our trade receivables are included in trade and other receivables in the condensed consolidated balance sheets. Our current contract assets are included in other current assets in the condensed consolidated balance sheets. Our non-current contract assets are included in receivables and other deferred charges in the condensed consolidated balance sheets and primarily relate to operations and maintenance costs incurred by Eight Flags that have not yet been recovered through rates for the sale of electricity to our electric distribution operation pursuant to a long-term service agreement.
At times, we receive advances or deposits from our customers before we satisfy our performance obligation, resulting in contract liabilities. Contract liabilities are included in other accrued liabilities in the condensed consolidated balance sheets and relate to non-refundable prepaid fixed fees for our propane distribution operation's retail offerings. Our performance obligation is satisfied over the term of the respective customer retail program on a ratable basis. For the three and nine months ended September 30, 2024 and 2023, the amounts recognized in revenue were not material.
Remaining Performance Obligations
Certain of our businesses have long-term fixed fee contracts with customers in which revenues are recognized when performance obligations are satisfied over the contract term. Revenue for these businesses for the remaining performance obligations, at September 30, 2024, are expected to be recognized as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | 2024 | | 2025 | | 2026 | | 2027 | | 2028 | | 2029 | | 2030 and thereafter |
Eastern Shore and Peninsula Pipeline | $ | 9,154 | | | $ | 33,144 | | | $ | 29,072 | | | $ | 25,578 | | | $ | 23,499 | | | $ | 21,294 | | | $ | 125,881 | |
Natural gas distribution operations | 2,679 | | | 10,549 | | | 10,073 | | | 8,602 | | | 8,598 | | | 8,555 | | | 26,406 | |
FPU electric distribution | 187 | | | 749 | | | 364 | | | 364 | | | 364 | | | — | | | — | |
Total revenue contracts with remaining performance obligations | $ | 12,020 | | | $ | 44,442 | | | $ | 39,509 | | | $ | 34,544 | | | $ | 32,461 | | | $ | 29,849 | | | $ | 152,287 | |
5. Rates and Other Regulatory Activities
Our natural gas and electric distribution operations in Delaware, Maryland and Florida are subject to regulation by their respective PSC; Eastern Shore, our natural gas transmission subsidiary, is subject to regulation by the FERC; and Peninsula Pipeline and Aspire Energy Express, our intrastate pipeline subsidiaries, are subject to regulation (excluding cost of service) by the Florida PSC and Public Utilities Commission of Ohio, respectively.
Delaware
In September 2023, the Delaware Division submitted the Energy Efficiency Rider application for natural gas with the Delaware PSC after obtaining an affirmative recommendation from the Delaware Energy Efficiency Advisory Council (“EEAC”). The application was the first in the state and included four programs including, Home Energy Counseling, Home Performance with Energy Star, Assisted Home Performance with Energy Star, and a standard Offer Program in which customers can participate and allow for recovery. In April 2024 all programs, with the exception of the Offer Program, were approved by the PSC and rates became effective May 1, 2024.
Delaware Natural Gas Rate Case: In August 2024, our Delaware natural gas division filed an application for a natural gas rate case with the Delaware PSC. In connection with the application, we are seeking approval of the following: (i) permanent rate relief of approximately $12.1 million with a return on equity ("ROE") of 11.5 percent; (ii) proposed changes to depreciation rates which were part of a depreciation study also submitted with the filing; and (iii) authorization to make certain changes to tariffs. In September 2024, interim rates were approved by the Delaware PSC in the amount of $2.5 million on an annualized basis effective in October 2024. The discovery process has commenced and hearing for the proceeding has been scheduled for May 2025. The outcome of the application is subject to review and approval by the Delaware PSC.
Maryland
Maryland Natural Gas Rate Case: In January 2024, our natural gas distribution businesses in Maryland, CUC-Maryland Division, Sandpiper Energy, Inc., and Elkton Gas Company (collectively, “Maryland natural gas distribution businesses”), filed a joint application for a natural gas rate case with the Maryland PSC. In connection with the application, we are seeking approval of the following: (i) permanent rate relief of approximately $6.9 million with a ROE of 11.5 percent; (ii) authorization to make certain changes to tariffs to include a unified rate structure and to consolidate the Maryland natural gas distribution businesses which we anticipate will be called Chesapeake Utilities of Maryland, Inc.; and (iii) authorization to establish a rider for recovery of the costs associated with our new technology systems. In August 2024, the Maryland natural gas distribution businesses, the Maryland Office of Peoples' Counsel ("OPC") and PSC Staff reached a settlement agreement which provided for, among other things, an increase in annual base rates of $2.6 million. In September 2024, the Maryland Public Utility Judge issued an order approving the settlement agreement in part. The $2.6 million increase in annual base rates was approved and the Company will file a Phase II filing to determine rate design across the Maryland natural gas distribution businesses, consolidation of the applicable tariffs and recovery of technology costs. The outcome of the application is subject to review and approval by the Maryland PSC.
Maryland Natural Gas Depreciation Study: In January 2024, our Maryland natural gas distribution businesses filed a joint petition for approval of their proposed unified depreciation rates with the Maryland PSC. A settlement agreement between the Company, PSC staff and the OPC was reached and the final order approving the settlement agreement went into effect in July 2024, with new depreciation rates effective as of January 1, 2023. The approved depreciation rates will result in an annual reduction in depreciation expense of approximately $1.2 million.
Florida
Wildlight Expansion: In August 2022, Peninsula Pipeline and FPU filed a joint petition with the Florida PSC for approval of its Transportation Service Agreement associated with the Wildlight planned community located in Nassau County, Florida. The project enables us to meet the significant growing demand for service in Yulee, Florida. The agreement enables us to construct the project during the build-out of the community and charge the reservation rate as each phase of the project goes into service. Construction of the pipeline facilities will occur in two separate phases. Phase one consists of three extensions with associated facilities, and a gas injection interconnect with associated facilities. Phase two will consist of two additional pipeline extensions. The various phases of the project commenced in the first quarter of 2023, with construction on the overall project continuing through 2025. The petition was approved by the Florida PSC in November 2022.
FCG Natural Gas Rate Case: In May 2022, FCG filed a general base rate increase with the Florida PSC based on a projected 2023 test year. In June 2023, the Florida PSC issued an order approving a single total base revenue increase of $23.3 million (which included an incremental increase of $14.1 million, a previously approved increase of $3.8 million for a liquefied natural gas facility, and $5.3 million to transfer the SAFE investments from a rider clause to base rates), with new rates becoming effective as of May 1, 2023. The Florida PSC also approved FCG's proposed RSAM with a $25.0 million reserve amount, continuation and expansion of the capital SAFE program, implementation of an automated metering infrastructure pilot, and continuation of the storm damage reserve with a target reserve of $0.8 million. In June 2023, the Florida OPC filed a motion for reconsideration of the PSC’s approval of RSAM, which was denied in September 2023. In July 2023, the Florida OPC filed a notice of appeal with the Florida Supreme Court, which is pending. The Florida OPC filed their initial brief in January 2024 with answer briefs filed in April 2024. Oral arguments in the case are scheduled for December 2024.
The RSAM is recorded as either an increase or decrease to accrued removal costs which is reflected on the Company’s balance sheets and a corresponding increase or decrease to depreciation and amortization expense. In order to earn the targeted regulatory return on equity ("ROE") in each reporting period subject to the conditions of the effective rate agreement, RSAM is calculated using a trailing thirteen-month average of rate base and capital structure in conjunction with the trailing twelve-month regulatory base net operating income, which primarily includes the base portion of rates and other revenues, net of operations and maintenance expenses, depreciation and amortization, interest and tax expenses. In general, the net impact of these income statement line items is adjusted, in part, by RSAM or its reversal to earn the targeted regulatory ROE. For the three and nine months ended September 30, 2024, the Company recorded decreases to asset removal costs and depreciation expense of $3.2 million and $8.9 million, respectively, as a result of the RSAM adjustment.
Storm Protection Plan: In 2020, the Florida PSC implemented the Storm Protection Plan ("SPP") and Storm Protection Plan Cost Recovery Clause ("SPPCRC") rules, which require electric utilities to petition the Florida PSC for approval of a Transmission and Distribution Storm Protection Plan that covers the utility’s immediate 10-year planning period with updates to the plan at least every 3 years. The SPPCRC rules allow the utility to file for recovery of associated costs for the SPP. Our Florida electric distribution operation’s initial SPP plan was filed during the first quarter of 2022 and approved in the fourth quarter of 2022, with modifications, by the Florida PSC. Rates associated with this initiative were effective in January 2023. The Florida PSC voted to approve the projections in November 2023. FPU projects to spend $13.6 million on the program in 2024 for both capital and operating expenses associated with the program. In October 2024, the Florida PSC approved the Company's projected 2025 SPP costs of $20.4 million for both capital and operating expenses.
GUARD Program: In February 2023, FPU filed a petition with the Florida PSC for approval of the GUARD program. GUARD is a ten-year program to enhance the safety, reliability, and accessibility of portions of our natural gas distribution system. We identified various categories of projects to be included in GUARD, which include the relocation of mains and service lines located in rear easements and other difficult to access areas to the front of the street, the replacement of problematic distribution mains, service lines, and maintenance and repair equipment and system reliability projects. In August 2023, the Florida PSC approved the GUARD program, which included $205.0 million of capital expenditures projected to be spent over a 10-year period.
FCG SAFE Program: In June 2023, the Florida PSC issued the approval order for the continuation of the SAFE program beyond its 2025 expiration date and inclusion of 150 miles of additional mains and services located in rear property easements. The SAFE program is designed to relocate certain mains and facilities associated with rear lot easements to street front locations to improve FCG's ability to inspect and maintain the facilities and reduce opportunities for damage and theft. In the same order, the Florida PSC approved a replacement of 160 miles of pipe that was used in the 1970s and 1980s and shown through industry research to exhibit premature failure in the form of cracking. The program includes projected capital expenditures of $205.0 million over a 10-year period.
In April 2024, FCG filed a petition with the Florida PSC to more closely align the SAFE Program with FPU's GUARD program. Specifically, the requested modifications will enable FCG to accelerate remediation related to problematic pipe and facilities consisting of obsolete and exposed pipe. These efforts will serve to improve the safety and reliability of service to FCG's customers and the modifications will increase the total projected capital expenditures to $50.0 million in capital expenditures associated with the SAFE Program, which would increase the total projected capital expenditures to approximately $255.0 million over a 10-year period. The Florida PSC approved the modifications in September 2024.
Newberry Expansion: In April 2023, Peninsula Pipeline filed a petition with the Florida PSC for approval of its Transportation Service Agreement with FPU for an additional 8,000 Dts/d of firm service in the Newberry, Florida area. The petition was approved by the Florida PSC in the third quarter of 2023. Peninsula Pipeline will construct a pipeline extension, which will be used by FPU to support the development of a natural gas distribution system to provide gas service to the City of Newberry. A filing to address the acquisition and conversion of existing Company owned propane community gas systems in Newberry was made in November 2023. The Florida PSC approved it in April 2024 and conversions of the community gas systems in the second quarter of 2024.
East Coast Reinforcement Projects: In December 2023, Peninsula Pipeline filed a petition with the Florida PSC for approval of its Transportation Service Agreements with FPU for projects that will support additional supply to communities on the East Coast of Florida. The projects are driven by the need for increased supply to coastal portions of the state that are experiencing significant population growth. Peninsula Pipeline will construct several pipeline extensions which will support FPU’s distribution system in the areas of Boynton Beach and New Smyrna Beach with an additional 15,000 Dts/d and 3,400 Dts/d, respectively. The Florida PSC approved the projects in March 2024. Construction is projected to be complete in the first and second quarters of 2025 for Boynton Beach and New Smyrna Beach, respectively.
Central Florida Reinforcement Projects: In February 2024, Peninsula Pipeline filed a petition with the Florida PSC for its Transportation Service Agreements with FPU for projects that will support additional supply to communities located in Central Florida. The projects are driven by the need for increased supply to communities in central Florida that are experiencing significant population growth. Peninsula Pipeline will construct several pipeline extensions which will support FPU's distribution system around the Plant City and Lake Mattie areas of Florida with an additional 5,000 Dts/d and 8,700 Dts/d, respectively. The Florida PSC approved the projects in May 2024. Completion of the projects is projected for the fourth quarter of 2024 for Plant City and the fourth quarter of 2025 for Lake Mattie.
Renewable Natural Gas Supply Projects: In February 2024, Peninsula Pipeline filed a petition with the Florida PSC for approval of Transportation Service Agreements with FCG for projects that will support the transportation of additional renewable energy supply to FCG. The projects, located in Florida’s Brevard, Indian River and Miami-Dade counties, will bring renewable natural gas produced from local landfills into FCG’s natural gas distribution system. Peninsula Pipeline will construct several pipeline extensions which will support FCG's distribution system in Brevard County, Indian River County, and Miami-Dade County. Benefits of these projects include increased gas supply to serve expected FCG growth, strengthened system reliability and additional system flexibility. The Florida PSC approved the petition at its July 2024 meeting with the projects estimated to be completed in the first half of 2025.
St. Cloud Project Amendment: In February 2024, Peninsula Pipeline filed a petition with the Florida PSC for approval of an amendment to its Transportation Service Agreement with FPU for a project that will support additional supply to communities in the St. Cloud, Florida area. The project is driven by the need to expand gas service to future communities that are expected in that area. Peninsula Pipeline will construct pipeline expansions that will allow FPU to serve the expected new growth. The expansion will provide FPU with an additional 10,000 Dts/d. The Florida PSC approved the project in May 2024, and it is expected to be complete in the fourth quarter of 2025.
Pioneer Supply Header Pipeline Project: In March 2024, Peninsula Pipeline filed a petition with the Florida PSC for approval of Firm Transportation Service Agreements with both FCG and FPU for a project that will support greater supply growth of natural gas service in southeast Florida. The project consists of the transfer of a pipeline asset from FCG to Peninsula Pipeline. Peninsula Pipeline will proceed to provide transportation service to both FCG and FPU using the pipeline asset, which supports continued customer growth and system reinforcement of these distribution systems. The Florida PSC approved the petition in July 2024.
Miami Inner Loop Projects: In September 2024, Peninsula Pipeline filed a petition with the Florida PSC for approval of the Transportation Service Agreement with FCG for a series of projects that will enhance the infrastructure in Miami-Dade county. The proposed expansion consists of the development of several pipeline projects to support growth and support FCG's distribution system in the area and also enhance FCG's ability to obtain gas from various access points in the Miami-Dade county area.
FPU Electric Rate Case: In August 2024, our Florida Electric division filed a petition with the Florida PSC seeking a general base rate increase of $12.6 million with a ROE of 11.3 percent based on a 2025 projected test year. The outcome of the application will be subject to review and approval by the Florida PSC. In October 2024, annualized interim rates of approximately $1.8 million, were approved with an effective date of November 1, 2024.
Eastern Shore
Worcester Resiliency Upgrade: In August 2023, Eastern Shore filed an application with the FERC requesting authorization to construct the Worcester Resiliency Upgrade, which consists of a mixture of storage and transmission facilities in Sussex County, DE and Wicomico, Worcester, and Somerset Counties in Maryland. The project will provide long-term incremental supply necessary to support the growing demand of the participating shippers. Eastern Shore has requested certificate authorization by December 2024, with a target in-service date by the third quarter of 2025. In December 2023, the FERC issued its schedule for preparation of the Environmental Assessment ("EA"). In April 2024, the FERC issued their EA with no significant impacts noted. The EA comment period closed in May 2024, and Eastern Shore responded to the one adverse comment received.
TCJA
In connection with the TCJA, which was signed into law in December 2017, customer rates for our regulated businesses were adjusted as applicable as approved by the regulators. Regulatory liabilities related to accumulated deferred income taxes (“ADIT”) associated with the TCJA amounted to $84.9 million and $85.8 million at September 30, 2024 and December 31, 2023, respectively. With the exception of the ADIT balance of $34.2 million attributable to Eastern Shore, such amounts are being amortized in accordance with approvals received from the Delaware, Maryland, and Florida PSCs in 2018 and 2019. The ADIT balance attributable to Eastern Shore will be addressed in its next rate case filing.
6. Environmental Commitments and Contingencies
We are subject to federal, state and local laws and regulations governing environmental quality and pollution control. These laws and regulations require us to remove or remediate, at current and former operating sites, the effect on the environment of the disposal or release of specified substances.
MGP Sites
We have participated in the investigation, assessment or remediation of, and have exposures at, seven former MGP sites. We have received approval for recovery of clean-up costs in rates for sites located in Salisbury, Maryland; Seaford, Delaware; and Winter Haven, Key West, Pensacola, Sanford and West Palm Beach, Florida.
As of September 30, 2024 and December 31, 2023, we had approximately $3.4 million and $3.6 million, respectively, in environmental liabilities related to the former MGP sites, and related regulatory assets of approximately $0.3 million and $0.5 million at the respective balance sheet dates for future recovery of environmental costs from customers.
Environmental liabilities for our MGP sites are recorded on an undiscounted basis based on the estimate of future costs provided by independent consultants. We continue to expect that all costs related to environmental remediation and related activities, including any potential future remediation costs for which we do not currently have approval for regulatory recovery, will be recoverable from customers through rates.
Remediation is ongoing for the MGPs in Winter Haven and Key West in Florida and in Seaford, Delaware. The remaining clean-up costs are estimated to range from $0.3 million to $0.8 million for these three sites. The Environmental Protection Agency has approved a "site-wide ready for anticipated use" status for the Sanford, Florida MGP site, which is the final step before delisting a site. The remaining remediation expenses for the Sanford MGP site are not material.
The remedial actions approved by the Florida Department of Environmental Protection have been implemented on the east parcel of our West Palm Beach Florida site. Similar remedial actions have been initiated on the site's west parcel, and construction of active remedial systems are expected to be completed in 2024. Remaining remedial costs for West Palm Beach, including completion of the construction of the system on the west parcel, are estimated to take between five and fifteen years of operation, maintenance and monitoring, and final site work for closeout of the property is estimated to be between $3.0 million and $5.4 million.
7. Other Commitments and Contingencies
Natural Gas, Electric and Propane Supply
In March 2023, our Delmarva Peninsula natural gas distribution operations entered into asset management agreements with a third party to manage their natural gas transportation and storage capacity. The agreements were effective as of April 1, 2023 and expire in March 2026.
FPU natural gas distribution operations and Eight Flags have separate asset management agreements with Emera Energy Services, Inc. to manage their natural gas transportation capacity. These agreements commenced in November 2020 and expire in October 2030.
Florida Natural Gas has firm transportation service contracts with FGT and Gulfstream. Pursuant to a capacity release program approved by the Florida PSC, all of the capacity under these agreements has been released to various third parties. Under the terms of these capacity release agreements, Chesapeake Utilities is contingently liable to FGT and Gulfstream should any party, that acquired the capacity through release, fail to pay the capacity charge. To date, Chesapeake Utilities has not been required to make a payment resulting from this contingency.
FPU’s electric supply contracts require FPU to maintain an acceptable standard of creditworthiness. FPU’s agreement with Florida Power & Light Company requires FPU to meet or exceed a debt service coverage ratio of 1.25 times based on the results of the prior 12 months. If FPU fails to meet this standard, it must provide an Adequate Assurance of Performance which can include an irrevocable letter of credit, a prepayment, a security interest in an asset or a performance bond or guaranty. As of September 30, 2024, FPU was in compliance with all of the requirements of its supply contracts.
Eight Flags provides electricity and steam generation services through its CHP plant located on Amelia Island, Florida. In June 2016, Eight Flags began selling power generated from the CHP plant to FPU pursuant to a 20-year power purchase agreement for distribution to our electric customers. In July 2016, Eight Flags also started selling steam, pursuant to a separate 20-year contract, to the landowner on which the CHP plant is located. The CHP plant is powered by natural gas transported by FPU through its distribution system and Peninsula Pipeline through its intrastate pipeline.
Corporate Guarantees
The Board of Directors has authorized us to issue corporate guarantees securing obligations of our subsidiaries and to obtain letters of credit securing our subsidiaries' obligations. The maximum authorized liability under such guarantees and letters of credit as of September 30, 2024 was $35.0 million. The aggregate amount guaranteed related to our subsidiaries at September 30, 2024 was $27.5 million with the guarantees expiring on various dates through September 2025. In addition, the Board has authorized us to issue specific purpose corporate guarantees. The amount of specific purpose guarantees outstanding at September 30, 2024 was $4.0 million.
As of September 30, 2024, we have issued letters of credit totaling $6.3 million related to various transportation, transmission, capacity and storage agreements as well as our primary insurance carriers. These letters of credit have various expiration dates through September 2025 and to date, none have been used. We do not anticipate that the counterparties will draw upon these letters of credit, and we expect that they will be renewed to the extent necessary in the future.
8. Segment Information
We use the management approach to identify operating segments. We organize our business around differences in regulatory environment and/or products or services, and the operating results of each segment are regularly reviewed by the chief operating decision maker, our President and Chief Executive Officer, in order to make decisions about resources and to assess performance.
Our operations are entirely domestic and are comprised of two reportable segments:
•Regulated Energy. Includes energy distribution and transmission services (natural gas distribution, natural gas transmission and electric distribution operations). All operations in this segment are regulated, as to their rates and services, by the PSC having jurisdiction in each operating territory or by the FERC in the case of Eastern Shore.
•Unregulated Energy. Includes energy transmission, energy generation (the operations of our Eight Flags' CHP plant), propane distribution operations, mobile compressed natural gas distribution and pipeline
solutions operations, and sustainable energy investments including renewable natural gas. Also included in this segment are other unregulated energy services, such as energy-related merchandise sales and heating, ventilation and air conditioning, plumbing and electrical services. These operations are unregulated as to their rates and services.
The remainder of our operations are presented as “Other businesses and eliminations,” which consists of unregulated subsidiaries that own real estate leased to Chesapeake Utilities, as well as certain corporate costs not allocated to other operations.
The following tables present financial information about our reportable segments:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | Nine Months Ended |
| | September 30, | | September 30, |
| | 2024 | | 2023 | | 2024 | | 2023 |
(in thousands) | | | | | | | | |
Operating Revenues, Unaffiliated Customers | | | | | | | | |
Regulated Energy | | $ | 130,157 | | | $ | 101,911 | | | $ | 425,084 | | | $ | 344,190 | |
Unregulated Energy | | 29,981 | | | 29,636 | | | 147,070 | | | 141,079 | |
Total operating revenues, unaffiliated customers | | $ | 160,138 | | | $ | 131,547 | | | $ | 572,154 | | | $ | 485,269 | |
Intersegment Revenues (1) | | | | | | | | |
Regulated Energy | | $ | 476 | | | $ | 500 | | | $ | 4,600 | | | $ | 1,632 | |
Unregulated Energy | | 5,586 | | | 5,333 | | | 13,019 | | | 17,807 | |
Other businesses | | 45 | | | 45 | | | 136 | | | 136 | |
Total intersegment revenues | | $ | 6,107 | | | $ | 5,878 | | | $ | 17,755 | | | $ | 19,575 | |
Operating Income (Loss) | | | | | | | | |
Regulated Energy | | $ | 43,935 | | | $ | 24,912 | | | $ | 142,549 | | | $ | 91,828 | |
Unregulated Energy | | (3,061) | | | (4,723) | | | 18,606 | | | 11,529 | |
Other businesses and eliminations | | 44 | | | 39 | | | 138 | | | 131 | |
Operating income | | 40,918 | | | 20,228 | | | 161,293 | | | 103,488 | |
Other income (expense), net | | 400 | | | (72) | | | 1,705 | | | 1,036 | |
Interest charges | | 17,022 | | | 7,076 | | | 50,861 | | | 21,272 | |
Income Before Income Taxes | | 24,296 | | | 13,080 | | | 112,137 | | | 83,252 | |
Income taxes | | 6,789 | | | 3,673 | | | 30,191 | | | 21,368 | |
Net Income | | $ | 17,507 | | | $ | 9,407 | | | $ | 81,946 | | | $ | 61,884 | |
| | | | | | | | |
| | | | | | | | |
(1) All significant intersegment revenues are billed at market rates and have been eliminated from consolidated operating revenues.
| | | | | | | | | | | | | | |
(in thousands) | | September 30, 2024 | | December 31, 2023 |
Identifiable Assets | | | | |
Regulated Energy segment | | $ | 2,967,280 | | | $ | 2,781,581 | |
Unregulated Energy segment | | 448,024 | | | 477,402 | |
Other businesses and eliminations | | 51,888 | | | 45,721 | |
Total Identifiable Assets | | $ | 3,467,192 | | | $ | 3,304,704 | |
9. Stockholders' Equity
Common Stock Issuances
In November 2023, in connection with our acquisition of FCG, we completed an equity offering resulting in the issuance of approximately 4.4 million shares of our common stock at a price per share of $82.72 (net of underwriter discounts and commissions). We received net proceeds of $366.4 million which were used to partially finance the acquisition.
We maintain an effective shelf registration statement with the SEC for the issuance of shares under our DRIP and other plans. Depending on our capital needs and subject to market conditions, we may issue additional shares under the direct stock purchase component of the DRIP in addition to other possible debt and equity offerings. For the nine months ended September 30, 2024, we received net proceeds of $56.8 million for issuances under the DRIP. There were no issuances under the DRIP during 2023. Our most recent ATM equity program, which allowed us to issue and sell shares of our common stock up to an aggregate offering price of $75.0 million, expired in June 2023.
Accumulated Other Comprehensive Loss
Defined benefit pension and postretirement plan items, unrealized gains (losses) of our propane swap agreements designated as commodity contract cash flow hedges, and the unrealized gains (losses) of our interest rate swap agreements designated as cash flow hedges are the components of our accumulated other comprehensive loss. The following tables present the changes in the balances of accumulated other comprehensive loss components as of September 30, 2024 and 2023. All amounts in the following tables are presented net of tax.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Defined Benefit | | Commodity | | Interest Rate | | |
| | Pension and | | Contract | | Swap | | |
| | Postretirement | | Cash Flow | | Cash Flow | | |
| | Plan Items | | Hedges | | Hedges | | Total |
(in thousands) | | | | | | | | |
As of December 31, 2023 | | $ | (2,584) | | | $ | (274) | | | $ | 120 | | | $ | (2,738) | |
Other comprehensive income (loss) before reclassifications | | — | | | 1,031 | | | (1,340) | | | (309) | |
Amounts reclassified from accumulated other comprehensive income (loss) | | 41 | | | (698) | | | (431) | | | (1,088) | |
Net current-period other comprehensive income (loss) | | 41 | | | 333 | | | (1,771) | | | (1,397) | |
| | | | | | | | |
As of September 30, 2024 | | $ | (2,543) | | | $ | 59 | | | $ | (1,651) | | | $ | (4,135) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
As of December 31, 2022 | | $ | (2,506) | | | $ | 1,092 | | | $ | 35 | | | $ | (1,379) | |
Other comprehensive income (loss) before reclassifications | | — | | | (660) | | | 928 | | | 268 | |
Amounts reclassified from accumulated other comprehensive income (loss) | | 32 | | | 202 | | | (260) | | | (26) | |
Net prior-period other comprehensive income (loss) | | 32 | | | (458) | | | 668 | | | 242 | |
As of September 30, 2023 | | $ | (2,474) | | | $ | 634 | | | $ | 703 | | | $ | (1,137) | |
Deferred gains or losses for our commodity contract and interest rate swap cash flow hedges are recognized in earnings upon settlement and are included in the effects of gains and losses from derivative instruments. See Note 12, Derivative Instruments, for additional details. Amortization of the net loss related to the defined benefit pension plan and postretirement plans is included in the computation of net periodic cost (benefit). See Note 10, Employee Benefit Plans, for additional details.
10. Employee Benefit Plans
Net periodic (benefit) cost for the FPU Pension Plan for the three and nine months ended September 30, 2024 and 2023 is set forth in the following table:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | Nine Months Ended | | |
| | September 30, | | September 30, | | |
| | 2024 | | 2023 | | 2024 | | 2023 | | | | |
(in thousands) | | | | | | | | | | | | |
Interest cost | | $ | 599 | | | $ | 633 | | | $ | 1,797 | | | $ | 1,899 | | | | | |
Expected return on plan assets | | (724) | | | (668) | | | (2,172) | | | (2,004) | | | | | |
| | | | | | | | | | | | |
Amortization of net loss | | 69 | | | 110 | | | 207 | | | 330 | | | | | |
Total periodic (benefit) cost | | $ | (56) | | | $ | 75 | | | $ | (168) | | | $ | 225 | | | | | |
Net periodic benefit costs for our other pension and postretirement benefit plans were not material for the three and nine months ended September 30, 2024 and 2023. In addition, total amounts reclassified from accumulated other comprehensive income (loss) and regulatory assets related to all pension and postretirement benefit plans were not material during the three and nine months ended September 30, 2024 and 2023.
The components of our net periodic costs have been recorded or reclassified to other expense, net in the condensed consolidated statements of income. Pursuant to their respective regulatory orders, FPU and Chesapeake Utilities continue to record a portion of their unrecognized postretirement benefit costs related to their regulated operations as a regulatory asset. The portion of the unrecognized pension and postretirement benefit costs related to FPU’s unregulated operations and Chesapeake Utilities' operations is recorded to accumulated other comprehensive income (loss).
During the three and nine months ended September 30, 2024, there were no contributions to the FPU Pension Plan and we do not expect to contribute to the FPU Pension Plan during 2024. The Chesapeake SERP, the Chesapeake Postretirement Plan and the FPU Medical Plan are unfunded and are expected to be paid out of our general funds. Cash benefits paid under these other postretirement benefit plans for the three and nine months ended September 30, 2024 were not material. We expect to pay total cash benefits of less than $1.0 million for these other postretirement benefit plans in 2024.
Non-Qualified Deferred Compensation Plan
Members of our Board of Directors and officers of the Company are eligible to participate in the Non-Qualified Deferred Compensation Plan. Directors can elect to defer any portion of their cash or stock compensation and officers can defer up to 80 percent of their base compensation, cash bonuses or any amount of their stock bonuses (net of required withholdings). Officers may receive a matching contribution on their cash compensation deferrals up to 6 percent of their compensation, provided it does not duplicate a match they receive in the Retirement Savings Plan.
All obligations arising under the Non-Qualified Deferred Compensation Plan are payable from our general assets, although we have established a Rabbi Trust to informally fund the plan. Deferrals of cash compensation may be invested by the participants in various mutual funds (the same options that are available in the Retirement Savings Plan). The participants are credited with gains or losses on those investments. Assets held in the Rabbi Trust, recorded as Investments on the condensed consolidated balance sheets, had a fair value of $14.1 million at September 30, 2024 and $12.3 million at December 31, 2023. The assets of the Rabbi Trust are at all times subject to the claims of our general creditors.
11. Share-Based Compensation
Our key employees and non-employee directors have been granted share-based awards through our SICP, which has awards outstanding under the current 2023 plan and the previous 2013 plan. We record these share-based awards as compensation costs over the respective service period for which services are received in exchange for an award of equity or equity-based compensation. The compensation cost is based primarily on the fair value of the shares awarded, using the estimated fair value of each share on the date it was granted, and the number of shares to be issued at the end of the service period.
The table below presents the amounts included in net income related to share-based compensation expense for the three and nine months ended September 30, 2024 and 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | Nine Months Ended |
| | September 30, | | September 30, |
| | 2024 | | 2023 | | 2024 | | 2023 |
(in thousands) | | | | | | | | |
Awards to key employees | | $ | 1,717 | | | $ | 1,724 | | | $ | 5,797 | | | $ | 4,164 | |
Awards to non-employee directors | | 220 | | | 214 | | | 652 | | | 693 | |
Total compensation expense | | 1,937 | | | 1,938 | | | 6,449 | | | 4,857 | |
Less: tax benefit | | (495) | | | (501) | | | (1,647) | | | (1,255) | |
Share-based compensation amounts included in net income | | $ | 1,442 | | | $ | 1,437 | | | $ | 4,802 | | | $ | 3,602 | |
Officers and Key Employees
Our Compensation Committee is authorized to grant our key employees the right to receive awards of shares of our common stock contingent upon the achievement of established performance goals and subject to SEC transfer restrictions once awarded. Our President and CEO has the right to issue awards of shares of our common stock to other officers and key employees of the Company contingent upon various performance goals and subject to SEC transfer restrictions.
We currently have several outstanding multi-year performance awards, which are based upon the successful achievement of long-term goals, growth and financial results and comprise both market-based and performance-based conditions and targets. The fair value per share, tied to a performance-based condition or target, is equal to the market price per share on the grant date. For the market-based conditions, we used the Monte Carlo valuation to estimate the fair value of each share granted.
The table below presents the summary of the stock activity for awards to key employees for the nine months ended September 30, 2024:
| | | | | | | | | | | | | | |
(in thousands, except per share data) | | Number of Shares | | Weighted Average Fair Value/Share |
Outstanding—December 31, 2023 | | 213 | | | $ | 117.74 | |
Granted | | 110 | | | $ | 105.21 | |
Vested | | (43) | | | $ | 103.95 | |
Expired | | (27) | | | $ | 86.24 | |
| | | | |
Outstanding—September 30, 2024 | | 253 | | | $ | 117.96 | |
During the nine months ended September 30, 2024, we granted awards of 110 thousand shares of common stock to officers and key employees under the SICP, including awards granted in February 2024. The shares granted are multi-year awards that will vest no later than the three-year service period ending December 31, 2026.
In March 2024, upon the election by certain of our executive officers and key employees, we withheld shares with a value at least equivalent to each such executive officer’s minimum statutory obligation for applicable income and other employment taxes related to shares that vested and were paid in March 2024 for the performance period ended December 31, 2023. We paid the balance of such awarded shares to each such executive officer and remitted cash equivalent to the withheld shares to the appropriate taxing authorities. We withheld 14 thousand shares based on the value of the shares on their award date. Total combined payments for the employees’ tax obligations to the taxing authorities were approximately $1.5 million.
At September 30, 2024, the aggregate intrinsic value of the SICP awards granted to key employees was approximately $31.5 million. At September 30, 2024, there was approximately $9.0 million of unrecognized compensation cost related to these awards, which will be recognized through 2026.
Non-employee Directors
Shares granted to non-employee directors are issued in advance of the directors’ service periods and are fully vested as of the grant date. We record a deferred expense equal to the fair value of the shares issued and amortize the expense equally over a service period of one year or less.
Our directors receive an annual retainer of shares of common stock under the SICP for services rendered through the subsequent Annual Meeting of Shareholders. Accordingly, our directors that served on the Board as of May 2024 each received approximately 1 thousand shares of common stock, respectively, with a weighted average fair value of $110.53 per share.
At September 30, 2024, there was $0.5 million of unrecognized compensation expense related to shares granted to non-employee directors. This expense will be recognized over the remaining service period ending in May 2025.
12. Derivative Instruments
We use derivative and non-derivative contracts to manage risks related to obtaining adequate supplies and the price fluctuations of natural gas, electricity and propane and to mitigate interest rate risk. Our natural gas, electric and propane distribution operations have entered into agreements with suppliers to purchase natural gas, electricity and propane for resale to our customers. Our natural gas gathering and transmission company has entered into contracts with producers to secure natural gas to meet its obligations. Purchases under these contracts typically either do not meet the definition of derivatives or are considered “normal purchases and normal sales” and are accounted for on an accrual basis. Our propane distribution operations may also enter into fair value hedges of their inventory or cash flow hedges of their future purchase commitments in order to mitigate the impact of wholesale price fluctuations. Occasionally, we may enter into interest rate swap agreements to mitigate risk associated with changes in short-term borrowing rates. As of September 30, 2024, our natural gas and electric distribution operations did not have any outstanding derivative contracts.
Volume of Derivative Activity
As of September 30, 2024, the volume of our commodity derivative contracts were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Business unit | | Commodity | | Contract Type | | Quantity hedged (in millions) | | Designation | | Longest Expiration date of hedge |
Sharp | | Propane (gallons) | | Purchases | | 13.1 | | Cash flow hedges | | March 2027 |
| | | | | | | | | | |
Sharp entered into futures and swap agreements to mitigate the risk of fluctuations in wholesale propane index prices associated with the propane volumes that are expected to be purchased and/or sold during the heating season. Under the futures and swap agreements, Sharp will receive the difference between (i) the index prices (Mont Belvieu prices in June 2024 through March 2027) and (ii) the per gallon propane swap prices, to the extent the index prices exceed the contracted prices. If the index prices are lower than the contract prices, Sharp will pay the difference. We designated and accounted for the propane swaps as cash flow hedges. The change in the fair value of the swap agreements is recorded as unrealized gain (loss) in other comprehensive income (loss) and later recognized in the statement of income in the same period and in the same line item as the hedged transaction. The amount of unrealized losses that we expect to reclassify from accumulated other comprehensive income (loss) related to our commodity cash flow hedges to earnings during the 12-month period ended September 30, 2025 is not material.
Interest Rate Swap Activities
We manage interest rate risk by entering into derivative contracts to hedge the variability in cash flows attributable to changes in the short-term borrowing rates. In September 2022, we entered into an interest rate swap with a notional amount of $50.0 million through September 2025, with pricing of 3.98 percent. In August 2024, we entered into an additional interest rate swap through August 2029, at a notional amount of $50.0 million and pricing of 3.97 percent. Our interest rate swaps are cash settled monthly as the counter-party pays us the 30-day SOFR rate less the fixed rate.
We designate and account for interest rate swaps as cash flow hedges. Accordingly, unrealized gains and losses associated with the interest rate swap are recorded as a component of accumulated other comprehensive income (loss). When the interest rate swap settles, the realized gain or loss is recorded in the income statement and is recognized as a component of interest charges.
Broker Margin
Futures exchanges have contract specific margin requirements that require the posting of cash or cash equivalents relating to traded contracts. Margin requirements consist of initial margin that is posted upon the initiation of a position, maintenance margin that is usually expressed as a percent of initial margin, and variation margin that fluctuates based on the daily mark-to-market relative to maintenance margin requirements. We currently maintain a broker margin account for Sharp included within other current assets on the consolidated balance sheets which had a balance of $1.9 million and $2.1 million as of September 30, 2024 and December 31, 2023, respectively.
Financial Statements Presentation
The following tables present information about the fair value and related gains and losses of our derivative contracts. We did not have any derivative contracts with a credit-risk related contingency. Fair values of the derivative contracts recorded in the condensed consolidated balance sheets as of September 30, 2024 and December 31, 2023, are as follows:
| | | | | | | | | | | | | | | | | | | | |
| | Derivative Assets |
| | | | Fair Value As Of |
(in thousands) | | Balance Sheet Location | | September 30, 2024 | | December 31, 2023 |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
Derivatives designated as cash flow hedges | | | | | | |
Propane swap agreements | | Derivative assets, at fair value | | $ | 334 | | | $ | 702 | |
Interest rate swap agreements | | Derivative assets, at fair value | | 193 | | | 365 | |
Total Derivative Assets (1) | | | | $ | 527 | | | $ | 1,067 | |
(1) Derivative assets, at fair value, include $0.4 million in current assets in the condensed consolidated balance sheet at September 30, 2024 and $1.0 million at December 31, 2023, with the remainder of the balances classified as long-term.
| | | | | | | | | | | | | | | | | | | | |
| | Derivative Liabilities |
| | | | Fair Value As Of |
(in thousands) | | Balance Sheet Location | | September 30, 2024 | | December 31, 2023 |
| | | | | | |
| | | | | | |
Derivatives designated as cash flow hedges | | | | | | |
Propane swap agreements | | Derivative liabilities, at fair value | | $ | 254 | | | $ | 1,078 | |
Interest rate swap agreements | | Derivative liabilities, at fair value | | 2,409 | | | 203 | |
Total Derivative Liabilities (1) | | | | $ | 2,663 | | | $ | 1,281 | |
(1) Derivative liabilities, at fair value, include $0.6 million in current liabilities in the condensed consolidated balance sheet at September 30, 2024 and $0.4 million at December 31, 2023, with the remainder of the balances classified as long-term.
The effects of gains and losses from derivative instruments on the condensed consolidated statements of income are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Amount of Gain (Loss) on Derivatives | | | | |
| | Location of Gain | | For the Three Months Ended September 30, | | For the Nine Months Ended September 30, | | |
(in thousands) | | (Loss) on Derivatives | | 2024 | | 2023 | | 2024 | | 2023 | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Derivatives designated as cash flow hedges | | | | | | | | | | | | | | |
Propane swap agreements | | Revenues | | $ | — | | | $ | — | | | $ | (307) | | | $ | 733 | | | | | |
Propane swap agreements | | Unregulated propane and natural gas costs | | (87) | | | (452) | | | 1,263 | | | (1,011) | | | | | |
| | | | | | | | | | | | | | |
Interest rate swap agreements | | Interest expense | | 237 | | | 160 | | | 579 | | | 352 | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Total | | | | $ | 150 | | | $ | (292) | | | $ | 1,535 | | | $ | 74 | | | | | |
13. Fair Value of Financial Instruments
GAAP establishes a fair value hierarchy that prioritizes the inputs to valuation methods used to measure fair value. The three levels of the fair value hierarchy are the following:
| | | | | | | | | | | |
Fair Value Hierarchy | Description of Fair Value Level | | Fair Value Technique Utilized |
Level 1 | Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities. | | Investments - equity securities - The fair values of these trading securities are recorded at fair value based on unadjusted quoted prices in active markets for identical securities.
Investments - mutual funds and other - The fair values of these investments, comprised of money market and mutual funds, are recorded at fair value based on quoted net asset values of the shares.
|
Level 2 | Quoted prices in markets that are not active, or inputs which are observable, either directly or indirectly, for substantially the full term of the asset or liability. | | Derivative assets and liabilities - The fair value of the propane put/call options, propane and interest rate swap agreements are measured using market transactions for similar assets and liabilities in either the listed or over-the-counter markets.
|
Level 3 | Prices or valuation techniques requiring inputs that are both significant to the fair value measurement and unobservable (i.e. supported by little or no market activity). | | Investments - guaranteed income fund - The fair values of these investments are recorded at the contract value, which approximates their fair value.
|
Financial Assets and Liabilities Measured at Fair Value
The following tables summarize our financial assets and liabilities that are measured at fair value on a recurring basis and the fair value measurements, by level, within the fair value hierarchy as of September 30, 2024 and December 31, 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Fair Value Measurements Using: |
As of September 30, 2024 | | Fair Value | | Quoted Prices in Active Markets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
(in thousands) | | | | | | | | |
Assets: | | | | | | | | |
Investments—equity securities | | $ | 23 | | | $ | 23 | | | $ | — | | | $ | — | |
Investments—guaranteed income fund | | 1,116 | | | — | | | — | | | 1,116 | |
Investments—mutual funds and other | | 13,016 | | | 13,016 | | | — | | | — | |
Total investments | | 14,155 | | | 13,039 | | | — | | | 1,116 | |
Derivative assets | | 527 | | | — | | | 527 | | | — | |
Total assets | | $ | 14,682 | | | $ | 13,039 | | | $ | 527 | | | $ | 1,116 | |
Liabilities: | | | | | | | | |
Derivative liabilities | | $ | 2,663 | | | $ | — | | | $ | 2,663 | | | $ | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Fair Value Measurements Using: |
As of December 31, 2023 | | Fair Value | | Quoted Prices in Active Markets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
(in thousands) | | | | | | | | |
Assets: | | | | | | | | |
Investments—equity securities | | $ | 21 | | | $ | 21 | | | $ | — | | | $ | — | |
Investments—guaranteed income fund | | 1,489 | | | — | | | — | | | 1,489 | |
Investments—mutual funds and other | | 10,772 | | | 10,772 | | | — | | | — | |
Total investments | | 12,282 | | | 10,793 | | | — | | | 1,489 | |
Derivative assets | | 1,067 | | | — | | | 1,067 | | | — | |
Total assets | | $ | 13,349 | | | $ | 10,793 | | | $ | 1,067 | | | $ | 1,489 | |
Liabilities: | | | | | | | | |
Derivative liabilities | | $ | 1,281 | | | $ | — | | | $ | 1,281 | | | $ | — | |
The changes in the fair value of Level 3 investments for the nine months ended September 30, 2024 and 2023 were not material. Investment income from the Level 3 investments is reflected in other income, net in the condensed consolidated statements of income.
At September 30, 2024, there were no non-financial assets or liabilities required to be reported at fair value. We review our non-financial assets for impairment at least on an annual basis, as required.
Other Financial Assets and Liabilities
Financial assets with carrying values approximating fair value include cash and cash equivalents and accounts receivable. Financial liabilities with carrying values approximating fair value include accounts payable and other accrued liabilities and short-term debt. The fair value of cash and cash equivalents is measured using the comparable value in the active market and approximates its carrying value (Level 1 measurement). The fair value of short-term debt approximates the carrying value due to its near-term maturities and because interest rates approximate current market rates (Level 2 measurement).
At September 30, 2024, long-term debt, which includes current maturities but excludes debt issuance costs, had both a carrying value and estimated fair value of approximately $1.2 billion. At December 31, 2023, long-term debt, which includes the current maturities but excludes debt issuance costs, had both a carrying value and estimated fair value of approximately $1.2 billion. The fair value was calculated using a discounted cash flow methodology that incorporates a market interest rate based on published corporate borrowing rates for debt instruments with similar terms and average maturities, and with adjustments for duration, optionality, and risk profile. The valuation technique used to estimate the fair value of long-term debt would be considered a Level 2 measurement.
14. Long-Term Debt
Our outstanding long-term debt is shown below:
| | | | | | | | | | | | | | |
| | September 30, | | December 31, |
(in thousands) | | 2024 | | 2023 |
Uncollateralized senior notes: | | | | |
5.68% notes, due June 2026 | | $ | 5,800 | | | $ | 8,700 | |
6.39% notes, due December 2026 | | 100,000 | | | 100,000 | |
6.44% notes, due December 2027 | | 100,000 | | | 100,000 | |
6.43% notes, due May 2028 | | 2,800 | | | 3,500 | |
3.73% notes, due December 2028 | | 10,000 | | | 10,000 | |
6.45% notes, due December 2028 | | 100,000 | | | 100,000 | |
3.88% notes, due May 2029 | | 25,000 | | | 30,000 | |
6.62% notes, due December 2030 | | 100,000 | | | 100,000 | |
3.25% notes, due April 2032 | | 54,250 | | | 59,500 | |
6.71% notes, due December 2033 | | 100,000 | | | 100,000 | |
2.98% notes, due December 2034 | | 70,000 | | | 70,000 | |
3.00% notes, due July 2035 | | 50,000 | | | 50,000 | |
2.96% notes, due August 2035 | | 40,000 | | | 40,000 | |
2.49% notes, due January 2037 | | 50,000 | | | 50,000 | |
5.43% notes, due March 2038 | | 80,000 | | | 80,000 | |
3.48% notes, due May 2038 | | 50,000 | | | 50,000 | |
3.58% notes, due November 2038 | | 50,000 | | | 50,000 | |
6.73% notes, due December 2038 | | 50,000 | | | 50,000 | |
3.98% notes, due August 2039 | | 100,000 | | | 100,000 | |
2.95% notes, due March 2042 | | 50,000 | | | 50,000 | |
Equipment security note | | | | |
2.46% note, due September 2031 | | 6,957 | | | 7,633 | |
Less: debt issuance costs | | (3,329) | | | (3,753) | |
Total long-term debt | | 1,191,478 | | | 1,205,580 | |
Less: current maturities | | (18,522) | | | (18,505) | |
Total long-term debt, net of current maturities | | $ | 1,172,956 | | | $ | 1,187,075 | |
Terms of the Senior Notes
All of our outstanding Senior Notes set forth certain business covenants to which we are subject when any note is outstanding, including covenants that limit or restrict our ability, and the ability of our subsidiaries, to incur indebtedness, or place or permit liens and encumbrances on any of our property or the property of our subsidiaries.
Senior Notes
On November 1, 2024, we issued 5.20 percent Senior Notes due in October 2029 in the aggregate principal amount of $100.0 million. The proceeds received were used to reduce short-term borrowings under our Revolver and to fund capital expenditures. These Senior Notes have similar covenants and default provisions as our other Senior Notes, and have semi-annual principal payments due on May 1 and November 1 of each year beginning in 2025.
On November 20, 2023, we issued Senior Notes in the aggregate principal amount of $550.0 million at an average interest rate of 6.54 percent that were used to partially finance our acquisition of FCG which closed during the fourth quarter of 2023. These notes have varying final maturity dates of between three and 15 years, and the outstanding principal balance of the notes (net of annual payments on the 6.73 percent notes which begin in 2029) will be due on their respective maturity dates with interest payments payable semiannually until the principal has been paid in full. These Senior Notes have similar covenants and default provisions as our other Senior Notes.
On March 14, 2023 we issued 5.43 percent Senior Notes due in March 2038 in the aggregate principal amount of $80.0 million and used the proceeds received from the issuances of the Senior Notes to reduce short-term borrowings under our Revolver and to fund capital expenditures. These Senior Notes have similar covenants and default provisions as our other Senior Notes, and have an annual principal payment beginning in the sixth year after the issuance.
Shelf Agreements
We have entered into Shelf Agreements with Prudential and MetLife with terms that extend through February 2026, however neither of such lenders have any obligation to purchase debt thereunder. At September 30, 2024, a total of $255.0 million of borrowing capacity was available under these agreements.
15. Short-Term Borrowings
As of September 30, 2024, we are authorized by our Board of Directors to borrow up to $450.0 million of short-term debt, as required. At September 30, 2024 and December 31, 2023, we had $214.8 million and $179.9 million, respectively, of short-term borrowings outstanding at a weighted average interest rate of 5.35 percent and 5.83 percent, respectively. There were no borrowings outstanding under the sustainable investment sublimit of the 364-day tranche at September 30, 2024.
In August 2024, we amended and restated our revolving credit agreement, which increased the total borrowing capacity under the Revolver to $450.0 million, including $250.0 million available under the 364-day tranche which now expires in August 2025 and $200.0 million available under the five-year tranche which now expires in August 2029. Borrowings under both tranches of the Revolver continue to be subject to a pricing grid, including the commitment fee and the interest rate charged based upon our total indebtedness to total capitalization ratio for the prior quarter. The 364-day tranche continues to bear interest (i) based upon the SOFR, plus a 10-basis point credit spread adjustment, and an applicable margin of 1.05 percent or less, with such margin based on total indebtedness as a percentage of total capitalization or (ii) the base rate, solely at our discretion. The five-year tranche continues to bear interest (i) based upon the SOFR, plus a 10-basis point credit spread adjustment, and an applicable margin of 1.25 percent or less, with such margin based on total indebtedness as a percentage of total capitalization or (ii) the base rate, solely at our discretion.
We also utilize interest rate swaps to manage rate risk under our Revolver. For additional information on interest rate swaps, including swaps currently in place related to our short-term borrowings, see Note 12, Derivative Instruments.
The availability of funds under the Revolver is subject to conditions specified in the credit agreement, all of which we currently satisfy. These conditions include our compliance with financial covenants and the continued accuracy of representations and warranties contained in the Revolver's loan documents. We are required by the financial covenants in the Revolver to maintain, at the end of each fiscal year, a funded indebtedness ratio as described above. As of September 30, 2024, we were in compliance with this covenant.
Our total available credit under the Revolver at September 30, 2024 was $232.2 million. As of September 30, 2024, we had issued $6.3 million in letters of credit to various counterparties under the Revolver. These letters of credit are not included in the outstanding short-term borrowings and we do not anticipate that they will be drawn upon by the counterparties. The letters of credit reduce the available borrowings under the Revolver.
In connection with our acquisition of FCG, we entered into a 364-day Bridge Facility commitment with Barclays Bank PLC and other lending parties for up to $965.0 million. Upon closing of the FCG acquisition in November 2023, and with the completion of other financing activities as defined in the lending agreement, this facility was terminated with no funds drawn to finance the transaction. For additional information regarding the acquisition and related financing, see Note 3, Acquisitions, Note 9, Stockholders Equity, and Note 14, Long-Term Debt.
16. Leases
We have entered into lease arrangements for office space, land, equipment, pipeline facilities and warehouses. These lease arrangements enable us to better conduct business operations in the regions in which we operate. Office space is leased to provide adequate workspace for our employees in several locations throughout our service territories. We lease land at various locations throughout our service territories to enable us to inject natural gas into underground storage and distribution systems, for bulk storage capacity, for our propane operations and for storage of equipment used in repairs and maintenance of our infrastructure. We lease natural gas compressors to ensure timely and reliable transportation of natural gas to our customers. We also lease warehouses to store equipment and materials used in repairs and maintenance for our businesses.
Some of our leases are subject to annual changes in the Consumer Price Index (“CPI”). While lease liabilities are not re-measured as a result of changes to the CPI, changes to the CPI are treated as variable lease payments and recognized in the period in which the obligation for those payments was incurred. A 100-basis-point increase in CPI would not have resulted in material additional annual lease costs. Most of our leases include options to renew, with renewal terms that can extend the lease term from one to 25 years or more. The exercise of lease renewal options is at our sole discretion. The amounts disclosed in our consolidated balance sheet at September 30, 2024, pertaining to the right-of-use assets and lease liabilities, are measured based on our current expectations of exercising our available renewal options. Our existing leases are not subject to any restrictions or covenants that would preclude our ability to pay dividends, obtain financing or enter into additional leases. As of September 30, 2024, we have not entered into any leases, which have not yet commenced, that would entitle us to significant rights or create additional obligations. The following table presents information related to our total lease cost included in our condensed consolidated statements of income:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Three Months Ended | | Nine Months Ended |
| | | | September 30, | | September 30, |
(in thousands) | | Classification | | 2024 | | 2023 | | 2024 | | 2023 |
Operating lease cost (1) | | Operations expense | | $ | 744 | | | $ | 750 | | | $ | 2,218 | | | $ | 2,318 | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
(1) Includes short-term leases and variable lease costs, which are not material.
The following table presents the balance and classifications of our right of use assets and lease liabilities included in our condensed consolidated balance sheets at September 30, 2024 and December 31, 2023:
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Balance sheet classification | | September 30, 2024 | | December 31, 2023 |
Assets | | | | | | |
Operating lease assets | | Operating lease right-of-use assets | | $ | 10,945 | | | $ | 12,426 | |
Liabilities | | | | | | |
Current | | | | | | |
Operating lease liabilities | | Other accrued liabilities | | $ | 2,397 | | | $ | 2,454 | |
Noncurrent | | | | | | |
Operating lease liabilities | | Operating lease - liabilities | | 9,157 | | | 10,550 | |
Total lease liabilities | | | | $ | 11,554 | | | $ | 13,004 | |
The following table presents our weighted-average remaining lease terms and weighted-average discount rates for our operating leases at September 30, 2024 and December 31, 2023:
| | | | | | | | | | | | | | |
| | September 30, 2024 | | December 31, 2023 |
Weighted-average remaining lease term (in years) | | | | |
Operating leases | | 7.8 | | 8.1 |
| | | | |
Weighted-average discount rate | | | | |
Operating leases | | 3.5 | % | | 3.5 | % |
| | | | |
The following table presents additional information related to cash paid for amounts included in the measurement of lease liabilities included in our condensed consolidated statements of cash flows as of September 30, 2024 and 2023:
| | | | | | | | | | | | | | |
| | Nine Months Ended |
| | September 30, |
(in thousands) | | 2024 | | 2023 |
Operating cash flows from operating leases | | $ | 2,204 | | | $ | 2,196 | |
| | | | |
| | | | |
The following table presents the future undiscounted maturities of our operating and financing leases at September 30, 2024 and for each of the next five years and thereafter:
| | | | | | | | |
(in thousands) | | Operating Leases (1) |
Remainder of 2024 | | $ | 725 | |
2025 | | 2,442 | |
2026 | | 1,863 | |
2027 | | 1,613 | |
2028 | | 1,236 | |
2029 | | 1,147 | |
Thereafter | | 4,096 | |
Total lease payments | | 13,122 | |
Less: Interest | | (1,568) | |
Present value of lease liabilities | | $ | 11,554 | |
(1) Operating lease payments include $2.1 million related to options to extend lease terms that are reasonably certain of being exercised.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Management’s Discussion and Analysis of Financial Condition and Results of Operations is designed to provide a reader of the financial statements with a narrative report on our financial condition, results of operations and liquidity. This discussion and analysis should be read in conjunction with the attached unaudited condensed consolidated financial statements and notes thereto and our Annual Report on Form 10-K for the year ended December 31, 2023, including the audited consolidated financial statements and notes thereto.
Safe Harbor for Forward-Looking Statements
We make statements in this Quarterly Report on Form 10-Q (this "Quarterly Report") that do not directly or exclusively relate to historical facts. Such statements are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. One can typically identify forward-looking statements by the use of forward-looking words, such as “project,” “believe,” “expect,” “anticipate,” “intend,” “plan,” “estimate,” “continue,” “potential,” “forecast” or other similar words, or future or conditional verbs such as “may,” “will,” “should,” “would” or “could.” These statements represent our intentions, plans, expectations, assumptions and beliefs about future financial performance, business strategy, projected plans and objectives of the Company. Forward-looking statements speak only as of the date they are made or as of the date indicated and we do not undertake any obligation to update forward-looking statements as a result of new information, future events or otherwise. These statements are subject to many risks and uncertainties. In addition to the risk factors described under Item 1A., Risk Factors in our 2023 Annual Report on Form 10-K, the following important factors, among others, could cause actual future results to differ materially from those expressed in the forward-looking statements:
•state and federal legislative and regulatory initiatives that affect cost and investment recovery, have an impact on rate structures, and affect the speed and the degree to which competition enters the electric and natural gas industries;
•the outcomes of regulatory, environmental and legal matters, including whether pending matters are resolved within current estimates and whether the related costs are adequately covered by insurance or recoverable in rates;
•the impact of climate change, including the impact of greenhouse gas emissions or other legislation or regulations intended to address climate change;
•the impact of significant changes to current tax regulations and rates;
•the timing of certification authorizations associated with new capital projects and the ability to construct facilities at or below estimated costs;
•changes in environmental and other laws and regulations to which we are subject and environmental conditions of property that we now, or may in the future, own or operate;
•changes in the current political environment, including the effect of the U.S. Presidential election on the economy and consumer confidence;
•possible increased federal, state and local regulation of the safety of our operations;
•the availability and reliability of adequate technology, including our ability to adapt to technological advances, effectively implement new technologies and manage the related costs;
•the inherent hazards and risks involved in transporting and distributing natural gas, electricity and propane;
•the economy in our service territories or markets, the nation, and worldwide, including the impact of economic conditions (which we do not control) on demand for natural gas, electricity, propane or other fuels;
•risks related to cyber-attacks or cyber-terrorism that could disrupt our business operations or result in failure of information technology systems or result in the loss or exposure of confidential or sensitive customer, employee or Company information;
•adverse weather conditions, including the effects of hurricanes, ice storms and other damaging weather events;
•customers' preferred energy sources;
•industrial, commercial and residential growth or contraction in our markets or service territories;
•the effect of competition on our businesses from other energy suppliers and alternative forms of energy;
•the timing and extent of changes in commodity prices and interest rates;
•the effect of spot, forward and future market prices on our various energy businesses;
•the extent of our success in connecting natural gas and electric supplies to our transmission systems, establishing and maintaining key supply sources, and expanding natural gas and electric markets;
•the creditworthiness of counterparties with which we are engaged in transactions;
•the capital-intensive nature of our regulated energy businesses;
•our ability to access the credit and capital markets to execute our business strategy, including our ability to obtain financing on favorable terms, which can be affected by various factors, including credit ratings and general economic conditions;
•the ability to successfully execute, manage and integrate a merger, acquisition or divestiture of assets or businesses and the related regulatory or other conditions associated with the merger, acquisition or divestiture;
•the impact on our costs and funding obligations, under our pension and other postretirement benefit plans, of potential downturns in the financial markets, lower discount rates, and costs associated with health care legislation and regulation;
•the ability to continue to hire, train and retain appropriately qualified personnel;
•the availability of, and competition for, qualified personnel supporting our natural gas, electricity and propane businesses;
•the effect of accounting pronouncements issued periodically by accounting standard-setting bodies; and
•the impacts associated with a pandemic, including the duration and scope of the pandemic the corresponding impact on our supply chains, our personnel, our contract counterparties, general economic conditions and growth, the financial markets and any costs to comply with governmental mandates.
Introduction
Chesapeake Utilities is a Delaware corporation formed in 1947. We are a diversified energy company engaged, through our operating divisions and subsidiaries, in regulated energy, unregulated energy and other businesses. We operate primarily on the east coast of the United States and provide natural gas distribution and transmission; electric distribution and generation; propane gas distribution; mobile compressed natural gas services; steam generation; and other energy-related services.
Our strategy is focused on growing earnings from a stable regulated energy delivery foundation and investing in related businesses and services that provide opportunities for returns greater than traditional utility returns. We seek to identify and develop opportunities across the energy value chain, with emphasis on midstream and downstream investments that are accretive to earnings per share, consistent with our long-term growth strategy and create opportunities to continue our record of top tier returns on equity relative to our peer group. Our growth strategy includes the continued investment and expansion of our regulated operations that provide a stable base of earnings, as well as investments in other related non-regulated businesses and services including sustainable energy initiatives. By investing in these related business and services, we create opportunities to sustain our track record of higher returns, as compared to a traditional utility.
| | |
Currently, our growth strategy is focused on the following platforms, including: •Prudently deploying investment capital. ◦Optimizing the earnings growth in our existing businesses, which includes organic growth, territory expansions, and new products and services as well as increased opportunities to transform the Company with a focus on people, process, technology and organizational structure. ◦Identification and pursuit of additional pipeline expansions, including new interstate and intrastate transmission projects. ◦Growth of Marlin Gas Services’ CNG transport business and expansion into LNG and RNG transport services as well as methane capture. ◦Identifying and undertaking additional strategic propane acquisitions that provide a larger foundation in current markets and expand our brand and presence into new strategic growth markets. ◦Leveraging our current capabilities, including our integrated set of energy delivery businesses, to support and contribute to a more sustainable future. •Proactively managing our regulatory agenda. ◦Driving regulatory initiatives that align with our growth strategy and investment plans. •Continually executing on our business transformation initiatives. ◦Increased opportunities to transform the Company with a focus on people, process, technology and organizational structure. |
Due to the seasonality of our business, results for interim periods are not necessarily indicative of results for the entire fiscal year. Revenue and earnings are typically greater during the first and fourth quarters, when consumption of energy is normally highest due to colder temperatures.
Sustainability Initiatives
We continue to remain steadfast in regards to our sustainability commitments, including the following:
•Maintaining a leading role in the journey to a lower carbon future in our service areas.
•Continuing to promote a diverse and inclusive workplace and further the sustainability of the communities we serve.
•Operating our businesses with integrity and the highest ethical standards.
These commitments guide our mission to deliver energy that makes life better for the people and communities we serve. They impact every aspect of the relationships we have with our stakeholders. In April of 2024, we unveiled our first in a series of
sustainability micro-reports, with the first report focused on Safety and Reliability. The Safety and Reliability Report will be followed by at least two additional micro-reports. The second report, published in September 2024, focused on the Company’s environmental stewardship, including progress on environmental sustainability initiatives and mitigation of greenhouse gas emissions. The third micro-report, planned for distribution in early 2025, will focus on community impact, reporting on Diversity, Equity and Inclusion ("DEI") initiatives and investments in people, communities and customers.
Transitioning from a single large sustainability report to these micro-reports will provide a steadier release of information throughout the year, including progress updates and new or expanded initiatives and programs. In addition to the micro-reports, the Company will publish investor-focused tables later this year.
We encourage our investors to review the micro-reports, as well as prior sustainability reports, which can be accessed on our website, and welcome feedback as we continue to enhance our sustainability disclosures.
Acquisition of Florida City Gas
On November 30, 2023, we completed the acquisition of FCG for $922.8 million in cash, which included working capital adjustments as defined in the agreement that were settled during the first quarter of 2024, pursuant to the previously disclosed stock purchase agreement with Florida Power & Light Company. Upon completion of the acquisition, FCG became a wholly-owned subsidiary of the Company and is included within our Regulated Energy segment. FCG serves approximately 120,000 residential and commercial natural gas customers across eight counties in Florida, including Miami-Dade, Broward, Brevard, Palm Beach, Hendry, Martin, St. Lucie and Indian River. Its natural gas system includes approximately 3,800 miles of distribution main and 80 miles of transmission pipe.
In June 2023, FCG received approval from the Florida PSC for a $23.3 million total increase in base revenue in connection with its May 2022 rate case filing. The new rates, which became effective as of May 1, 2023, included the transfer of its SAFE program provisions from a rider clause to base rates, an increase in rates associated with a liquefied natural gas facility, and approval of FCG's proposed RSAM with a $25.0 million reserve amount. The RSAM is recorded as either an increase or decrease to accrued removal costs on the balance sheet, with a corresponding increase or decrease to depreciation and amortization expense. The impact of FCG's results from the acquisition date and effects on our liquidity are discussed further below and throughout Item 7, Management's Discussion and Analysis of Financial Condition and Results of Operations.
Unless otherwise noted, EPS and Adjusted EPS information are presented on a diluted basis.
Non-GAAP Financial Measures
This document, including the tables herein, include references to both Generally Accepted Accounting Principles ("GAAP") and non-GAAP financial measures, including Adjusted Gross Margin, Adjusted Net Income 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.
We calculate Adjusted Gross Margin by deducting the purchased cost of natural gas, propane and electricity and the cost of labor spent on direct revenue-producing activities from operating revenues. The costs included in Adjusted Gross Margin exclude depreciation and amortization and certain costs presented in operations and maintenance expenses in accordance with regulatory requirements. We calculate Adjusted Net Income and Adjusted EPS by deducting non-recurring costs and expenses associated with significant acquisitions that may affect the comparison of period-over-period results. These non-GAAP financial measures are not in accordance with, or an alternative to, GAAP and should be considered in addition to, and not as a substitute for, the comparable GAAP measures. The Company believes that these non-GAAP financial measures are useful and meaningful to investors as a basis for making investment decisions, and provide investors with information that demonstrates the profitability achieved by the Company under allowed rates for regulated energy operations and under the Company's competitive pricing structures for unregulated energy operations. The Company's management uses these non-GAAP financial measures in assessing a business unit's and the overall Company performance. Other companies may calculate these non-GAAP financial measures in a different manner.
The following tables reconcile Gross Margin, Net Income, and EPS, all as defined under GAAP, to our non-GAAP financial measures of Adjusted Gross Margin, Adjusted Net Income and Adjusted EPS for the three and nine months ended September 30, 2024 and 2023:
Adjusted Gross Margin
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended September 30, 2024 |
(in thousands) | | Regulated Energy | | Unregulated Energy | | Other and Eliminations | | Total |
Operating Revenues | | $ | 130,633 | | | $ | 35,567 | | | $ | (6,062) | | | $ | 160,138 | |
Cost of Sales: | | | | | | | | |
Natural gas, propane and electric costs | | (28,366) | | | (15,868) | | | 6,033 | | | (38,201) | |
Depreciation & amortization | | (12,301) | | | (4,553) | | | 3 | | | (16,851) | |
Operations & maintenance expenses (1) | | (10,722) | | | (8,058) | | | — | | | (18,780) | |
Gross Margin (GAAP) | | 79,244 | | | 7,088 | | | (26) | | | 86,306 | |
Operations & maintenance expenses (1) | | 10,722 | | | 8,058 | | | — | | | 18,780 | |
Depreciation & amortization | | 12,301 | | | 4,553 | | | (3) | | | 16,851 | |
Adjusted Gross Margin (Non-GAAP) | | $ | 102,267 | | | $ | 19,699 | | | $ | (29) | | | $ | 121,937 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended September 30, 2023 |
(in thousands) | | Regulated Energy | | Unregulated Energy | | Other and Eliminations | | Total |
Operating Revenues | | $ | 102,411 | | | $ | 34,970 | | | $ | (5,834) | | | $ | 131,547 | |
Cost of Sales: | | | | | | | | |
Natural gas, propane and electric costs | | (26,518) | | | (16,381) | | | 5,805 | | | (37,094) | |
Depreciation & amortization | | (13,192) | | | (4,420) | | | 2 | | | (17,610) | |
Operations & maintenance expenses (1) | | (4,819) | | | (7,532) | | | (382) | | | (12,733) | |
Gross Margin (GAAP) | | 57,882 | | | 6,637 | | | (409) | | | 64,110 | |
Operations & maintenance expenses (1) | | 4,819 | | | 7,532 | | | 382 | | | 12,733 | |
Depreciation & amortization | | 13,192 | | | 4,420 | | | (2) | | | 17,610 | |
Adjusted Gross Margin (Non-GAAP) | | $ | 75,893 | | | $ | 18,589 | | | $ | (29) | | | $ | 94,453 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the Nine Months Ended September 30, 2024 |
(in thousands) | | Regulated Energy | | Unregulated Energy | | Other and Eliminations | | Total |
Operating Revenues | | $ | 429,684 | | | $ | 160,089 | | | $ | (17,619) | | | $ | 572,154 | |
Cost of Sales: | | | | | | | | |
Natural gas, propane and electric costs | | (105,662) | | | (70,928) | | | 17,532 | | | (159,058) | |
Depreciation & amortization | | (39,495) | | | (12,257) | | | 8 | | | (51,744) | |
Operations & maintenance expenses (1) | | (35,713) | | | (24,373) | | | 1 | | | (60,085) | |
Gross Margin (GAAP) | | 248,814 | | | 52,531 | | | (78) | | | 301,267 | |
Operations & maintenance expenses (1) | | 35,713 | | | 24,373 | | | (1) | | | 60,085 | |
Depreciation & amortization | | 39,495 | | | 12,257 | | | (8) | | | 51,744 | |
Adjusted Gross Margin (Non-GAAP) | | $ | 324,022 | | | $ | 89,161 | | | $ | (87) | | | $ | 413,096 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the Nine Months Ended September 30, 2023 |
(in thousands) | | Regulated Energy | | Unregulated Energy | | Other and Eliminations | | Total |
Operating Revenues | | $ | 345,822 | | | $ | 158,886 | | | $ | (19,439) | | | $ | 485,269 | |
Cost of Sales: | | | | | | | | |
Natural gas, propane and electric costs | | (105,692) | | | (75,068) | | | 19,282 | | | (161,478) | |
Depreciation & amortization | | (39,179) | | | (12,923) | | | 6 | | | (52,096) | |
Operations & maintenance expenses (1) | | (23,346) | | | (23,528) | | | (377) | | | (47,251) | |
Gross Margin (GAAP) | | 177,605 | | | 47,367 | | | (528) | | | 224,444 | |
Operations & maintenance expenses (1) | | 23,346 | | | 23,528 | | | 377 | | | 47,251 | |
Depreciation & amortization | | 39,179 | | | 12,923 | | | (6) | | | 52,096 | |
Adjusted Gross Margin (Non-GAAP) | | $ | 240,130 | | | $ | 83,818 | | | $ | (157) | | | $ | 323,791 | |
(1) Operations & maintenance expenses within the condensed consolidated statements of income are presented in accordance with regulatory requirements and to provide comparability within the industry. Operations & maintenance expenses which are deemed to be directly attributable to revenue producing activities have been separately presented above in order to calculate Gross Margin as defined under U.S. GAAP.
2024 to 2023 Gross Margin (GAAP) Variance – Regulated Energy
Gross Margin (GAAP) for the Regulated Energy segment for the quarter ended September 30, 2024 was $79.2 million, an increase of $21.4 million, or 36.9 percent, compared to the same period in 2023. The increase in gross margin reflects incremental margin attributable to FCG, incremental margin from regulatory initiatives, and organic growth in our natural gas distribution businesses and continued pipeline expansion projects.
Gross Margin (GAAP) for the Regulated Energy segment for the nine months ended September 30, 2024 was $248.8 million, an increase of $71.2 million, or 40.1 percent, compared to the same period in 2023. The increase in gross margin for the nine-month period is primarily attributable to the factors impacting the third quarter discussed above.
2024 to 2023 Gross Margin (GAAP) Variance – Unregulated Energy
Gross Margin (GAAP) for the Unregulated Energy segment for the quarter ended September 30, 2024 was $7.1 million, an increase of $0.5 million, or 6.8 percent, compared to the same period in 2023. The increase in gross margin was primarily attributable to an increased level of virtual pipeline services.
Gross Margin (GAAP) for the Unregulated Energy segment for the nine months ended September 30, 2024 was $52.5 million, an increase of $5.2 million, or 10.9 percent, compared to the same period in 2023. Higher gross margin reflects higher contributions from our propane operations, an increased level of virtual pipeline services, and improved performance at Aspire.
Adjusted Net Income and Adjusted EPS
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | Nine Months Ended |
| | September 30, | | September 30, |
(in thousands, except per share data) | | 2024 | | 2023 | | 2024 | | 2023 |
Net Income (GAAP) | | $ | 17,507 | | | $ | 9,407 | | | $ | 81,946 | | | $ | 61,884 | |
FCG transaction and transition-related expenses, net (1) | | 593 | | | 2,804 | | | 2,276 | | | 2,898 | |
Adjusted Net Income (Non-GAAP) | | $ | 18,100 | | | $ | 12,211 | | | $ | 84,222 | | | $ | 64,782 | |
| | | | | | | | |
Weighted average common shares outstanding - diluted (2) | | 22,564 | | | 17,858 | | | 22,402 | | | 17,847 | |
| | | | | | | | |
Earnings Per Share - Diluted (GAAP) | | $ | 0.78 | | | $ | 0.53 | | | $ | 3.66 | | | $ | 3.47 | |
FCG transaction and transition-related expenses, net (1) | | 0.02 | | | 0.16 | | | 0.10 | | | 0.16 | |
Adjusted Earnings Per Share - Diluted (Non-GAAP) | | $ | 0.80 | | | $ | 0.69 | | | $ | 3.76 | | | $ | 3.63 | |
(1) Transaction and transition-related expenses represent non-recurring costs incurred attributable to the acquisition and integration of FCG including, but not limited to, transaction costs, transition services, consulting, system integration, rebranding, and legal fees.
(2) Weighted average shares for the three and nine months ended September 30, 2024 reflect the impact of 4.4 million common shares issued in November 2023 in connection with the acquisition of FCG. See Notes 3 and 9 for additional details on the acquisition and related equity offering.
2024 to 2023 Net Income (GAAP) Variance
Net income (GAAP) for the quarter ended September 30, 2024 was $17.5 million, or $0.78 per share, compared to $9.4 million, or $0.53 per share, for the same quarter of 2023. Net income for the three months ended September 30, 2024 included $0.6 million of transaction and transition-related expenses in connection with the acquisition and integration of FCG. Excluding these costs, net income increased by $5.9 million or 48.2 percent compared to the same period in the prior year.
Net income (GAAP) for the nine months ended September 30, 2024 was $81.9 million, or $3.66 per share, compared to $61.9 million, or $3.47 per share, for the same period in 2023. Net income for the nine months ended September 30, 2024 and 2023 included $2.3 million and $2.9 million, respectively, of transaction and transition-related expenses in connection with the acquisition and integration of FCG. Excluding these costs, net income increased by $19.4 million or 30.0 percent compared to the same period in the prior year.
Results of Operations for the Three and Nine Months Ended September 30, 2024
Operational Highlights
Our adjusted net income for the three months ended September 30, 2024 was $18.1 million, or $0.80 per share, compared to $12.2 million, or $0.69 per share, for the same quarter of 2023. The improvements in business unit operating results discussed below were partially offset by the effects of increased interest expense and common shares issued in connection with the acquisition of FCG. Operating income for the third quarter of 2024 was $40.9 million, an increase of $20.7 million compared to the same period in 2023. Excluding transaction and transition-related expenses associated with the acquisition and integration of FCG, operating income increased $17.6 million or 73.0 percent compared to the prior-year period. An increase in adjusted gross margin in the third quarter of 2024 was driven by contributions from the acquisition of FCG, incremental margin from regulatory initiatives, continued pipeline expansion projects, increased demand for virtual pipeline services and natural gas organic growth. Higher operating expenses in the third quarter of 2024 were largely associated with the operating expenses of FCG and increased payroll, benefits and other employee-related expenses compared to the prior-year period. Increases in depreciation, amortization and property taxes attributable to growth projects and FCG were partially offset by a $3.2 million RSAM adjustment from FCG and lower depreciation from our electric operations and Maryland natural gas division resulting from revised rates included in approved depreciation studies.
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | |
| | September 30, | | Increase |
| | 2024 | | 2023 | | (Decrease) |
(in thousands, except per share data) | | | | | | |
Adjusted Gross Margin | | | | | | |
Regulated Energy segment | | $ | 102,267 | | | $ | 75,893 | | | $ | 26,374 | |
Unregulated Energy segment | | 19,699 | | | 18,589 | | | 1,110 | |
Other businesses and eliminations | | (29) | | | (29) | | | — | |
Total Adjusted Gross Margin | | $ | 121,937 | | | $ | 94,453 | | | $ | 27,484 | |
| | | | | | |
Operating Income (Loss) | | | | | | |
Regulated Energy segment | | $ | 43,935 | | | $ | 24,912 | | | $ | 19,023 | |
Unregulated Energy segment | | (3,061) | | | (4,723) | | | 1,662 | |
Other businesses and eliminations | | 44 | | | 39 | | | 5 | |
Total Operating Income | | 40,918 | | | 20,228 | | | 20,690 | |
Other income (expense), net | | 400 | | | (72) | | | 472 | |
Interest charges | | 17,022 | | | 7,076 | | | 9,946 | |
Income Before Income Taxes | | 24,296 | | | 13,080 | | | 11,216 | |
Income taxes | | 6,789 | | | 3,673 | | | 3,116 | |
Net Income | | $ | 17,507 | | | $ | 9,407 | | | $ | 8,100 | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
Weighted Average Common Shares Outstanding: (1) | | | | | | |
Basic | | 22,501 | | | 17,797 | | | 4,704 | |
Diluted | | 22,564 | | | 17,858 | | | 4,706 | |
| | | | | | |
Earnings Per Share of Common Stock | | | | | | |
Basic | | $ | 0.78 | | | $ | 0.53 | | | $ | 0.25 | |
| | | | | | |
| | | | | | |
| | | | | | |
Diluted | | $ | 0.78 | | | $ | 0.53 | | | $ | 0.25 | |
| | | | | | |
Adjusted Net Income and Adjusted Earnings Per Share | | | | | | |
Net Income (GAAP) | | $ | 17,507 | | | $ | 9,407 | | | $ | 8,100 | |
FCG transaction and transition-related expenses, net (2) | | 593 | | | 2,804 | | | (2,211) | |
Adjusted Net Income (Non-GAAP) | | $ | 18,100 | | | $ | 12,211 | | | $ | 5,889 | |
| | | | | | |
Earnings Per Share - Diluted (GAAP) | | $ | 0.78 | | | $ | 0.53 | | | $ | 0.25 | |
FCG transaction and transition-related expenses, net (2) | | 0.02 | | | 0.16 | | | (0.14) | |
Adjusted Earnings Per Share - Diluted (Non-GAAP) | | $ | 0.80 | | | $ | 0.69 | | | $ | 0.11 | |
(1) Weighted average shares for the quarter ended September 30, 2024 reflect the impact of 4.4 million common shares issued in November 2023 in connection with the acquisition of FCG.
(2) Transaction and transition-related expenses represent costs incurred attributable to the acquisition and integration of FCG including, but not limited to, transaction costs, transition services, consulting, system integration, rebranding and legal fees.
Key variances between the third quarter of 2023 and 2024 included:
| | | | | | | | | | | | | | | | | | | | |
(in thousands, except per share data) | | Pre-tax Income | | Net Income | | Earnings Per Share |
Third Quarter of 2023 Adjusted Results** | | $ | 16,979 | | | $ | 12,211 | | | $ | 0.69 | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
Increased Adjusted Gross Margins: | | | | | | |
Contributions from acquisitions | | 23,534 | | | 16,958 | | | 0.75 | |
Margin from regulated infrastructure programs* | | 1,806 | | | 1,301 | | | 0.06 | |
Natural gas transmission service expansions, including interim services* | | 1,548 | | | 1,115 | | | 0.05 | |
Increased level of virtual pipeline services | | 1,098 | | | 791 | | | 0.04 | |
Natural gas growth including conversions (excluding service expansions) | | 1,013 | | | 730 | | | 0.03 | |
Changes in customer consumption | | (651) | | | (469) | | | (0.02) | |
| | 28,348 | | | 20,426 | | | 0.91 | |
| | | | | | |
Increased Operating Expenses (Excluding Natural Gas, Propane, and Electric Costs): | | | | | | |
FCG operating expenses | | (8,680) | | | (6,255) | | | (0.28) | |
Payroll, benefits and other employee-related expenses | | (708) | | | (510) | | | (0.02) | |
| | (9,388) | | | (6,765) | | | (0.30) | |
| | | | | | |
Interest charges | | (9,946) | | | (7,167) | | | (0.32) | |
Increase in shares outstanding due to 2023 and 2024 equity offerings*** | | — | | | — | | | (0.14) | |
Net other changes | | (878) | | | (605) | | | (0.04) | |
| | (10,824) | | | (7,772) | | | (0.50) | |
Third Quarter of 2024 Adjusted Results** | | $ | 25,115 | | | $ | 18,100 | | | $ | 0.80 | |
* See the Major Projects and Initiatives table.
** Transaction and transition-related expenses attributable to the acquisition and integration of FCG have been excluded from the Company’s non-GAAP
measures of adjusted net income and adjusted EPS. See reconciliations above for a detailed comparison to the related GAAP measures.
*** Reflects the impact of 4.4 million common shares issued in November 2023 in connection with the acquisition of FCG and shares also issued in 2024.
Our adjusted net income for the nine months ended September 30, 2024 was $84.2 million, or $3.76 per share, compared to $64.8 million, or $3.63 per share, for the same period of 2023. Adjusted net income for the nine months ended September 30, 2023 included a non-recurring gain of $1.3 million related to a reduction in the Pennsylvania state tax rate. The improvements in business unit operating results discussed below were partially offset by increased interest expense and common shares issued in connection with the acquisition of FCG. Operating income for the nine months ended September 30, 2024 was $161.3 million, an increase of $57.8 million compared to the same period in 2023. Excluding transaction and transition-related expenses associated with the acquisition and integration of FCG, operating income increased $57.0 million or 53.1 percent compared to the prior-year period. An increase in adjusted gross margin during the first nine months of 2024 was driven by contributions from the acquisition of FCG, incremental margin from regulatory initiatives, natural gas organic growth and continued pipeline expansion projects, higher customer consumption, and improvements from our unregulated businesses. Higher operating expenses during the first nine months of 2024 were largely associated with FCG, as well as higher insurance related costs compared to the prior-year period. These increases were partially offset by lower payroll, benefits and other employee-related expenses. Increases in depreciation and amortization expense attributable to growth projects and FCG were partially offset by an $8.9 million RSAM adjustment from FCG and lower depreciation from our electric operations and Maryland natural gas division due to revised rates resulting from approved depreciation studies.
| | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended | | |
| | September 30, | | Increase |
| | 2024 | | 2023 | | (Decrease) |
(in thousands, except per share data) | | | | | | |
Adjusted Gross Margin | | | | | | |
Regulated Energy segment | | $ | 324,022 | | | $ | 240,130 | | | $ | 83,892 | |
Unregulated Energy segment | | 89,161 | | | 83,818 | | | 5,343 | |
Other businesses and eliminations | | (87) | | | (157) | | | 70 | |
Total Adjusted Gross Margin | | $ | 413,096 | | | $ | 323,791 | | | $ | 89,305 | |
| | | | | | |
Operating Income | | | | | | |
Regulated Energy segment | | $ | 142,549 | | | $ | 91,828 | | | $ | 50,721 | |
Unregulated Energy segment | | 18,606 | | | 11,529 | | | 7,077 | |
Other businesses and eliminations | | 138 | | | 131 | | | 7 | |
Total Operating Income | | 161,293 | | | 103,488 | | | 57,805 | |
Other income, net | | 1,705 | | | 1,036 | | | 669 | |
Interest charges | | 50,861 | | | 21,272 | | | 29,589 | |
Income Before Income Taxes | | 112,137 | | | 83,252 | | | 28,885 | |
Income taxes | | 30,191 | | | 21,368 | | | 8,823 | |
Net Income | | $ | 81,946 | | | $ | 61,884 | | | $ | 20,062 | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
Weighted Average Common Shares Outstanding: (1) | | | | | | |
Basic | | 22,346 | | | 17,784 | | | 4,562 | |
Diluted | | 22,402 | | | 17,847 | | | 4,555 | |
| | | | | | |
Earnings Per Share of Common Stock | | | | | | |
Basic | | $ | 3.67 | | | $ | 3.48 | | | $ | 0.19 | |
| | | | | | |
| | | | | | |
| | | | | | |
Diluted | | $ | 3.66 | | | $ | 3.47 | | | $ | 0.19 | |
| | | | | | |
Adjusted Net Income and Adjusted Earnings Per Share | | | | | | |
Net Income (GAAP) | | $ | 81,946 | | | $ | 61,884 | | | $ | 20,062 | |
FCG transaction and transition-related expenses, net (2) | | 2,276 | | | 2,898 | | | (622) | |
Adjusted Net Income (Non-GAAP) | | $ | 84,222 | | | $ | 64,782 | | | $ | 19,440 | |
| | | | | | |
Earnings Per Share - Diluted (GAAP) | | $ | 3.66 | | | $ | 3.47 | | | $ | 0.19 | |
FCG transaction and transition-related expenses, net (2) | | 0.10 | | | 0.16 | | | (0.06) | |
Adjusted Earnings Per Share - Diluted (Non-GAAP) | | $ | 3.76 | | | $ | 3.63 | | | $ | 0.13 | |
(1) Weighted average shares for the nine months ended September 30, 2024 reflect the impact of 4.4 million common shares issued in November 2023 in connection with the acquisition of FCG.
(2) Transaction and transition-related expenses represent costs incurred attributable to the acquisition and integration of FCG including, but not limited to, transaction costs, transition services, consulting, system integration, rebranding and legal fees.
Key variances between the nine months ended September 30, 2023 and September 30, 2024 included:
| | | | | | | | | | | | | | | | | | | | |
(in thousands, except per share data) | | Pre-tax Income | | Net Income | | Earnings Per Share |
Nine months ended September 30, 2023 Adjusted Results** | | $ | 87,151 | | | $ | 64,782 | | | $ | 3.63 | |
| | | | | | |
Non-recurring Items: | | | | | | |
Absence of benefit associated with a reduction in the PA state tax rate | | — | | | (1,284) | | | (0.06) | |
| | — | | | (1,284) | | | (0.06) | |
| | | | | | |
Increased Adjusted Gross Margins: | | | | | | |
Contributions from acquisitions | | 72,458 | | | 52,952 | | | 2.36 | |
Margin from regulated infrastructure programs* | | 4,424 | | | 3,233 | | | 0.14 | |
Natural gas growth including conversions (excluding service expansions) | | 4,182 | | | 3,056 | | | 0.14 | |
Natural gas transmission service expansions, including interim services* | | 3,702 | | | 2,706 | | | 0.12 | |
Rate changes associated with the Florida natural gas base rate proceeding* | | 1,630 | | | 1,191 | | | 0.05 | |
Increased level of virtual pipeline services | | 1,585 | | | 1,158 | | | 0.05 | |
Improved Aspire Energy performance - rate changes and gathering fees | | 1,267 | | | 926 | | | 0.04 | |
Changes in customer consumption | | 1,191 | | | 870 | | | 0.04 | |
Increased propane margins and fees | | 521 | | | 381 | | | 0.02 | |
| | 90,960 | | | 66,473 | | | 2.96 | |
| | | | | | |
(Increased) Decreased Operating Expenses (Excluding Natural Gas, Propane, and Electric Costs): | | | | | | |
FCG operating expenses | | (28,813) | | | (21,057) | | | (0.94) | |
Depreciation, amortization and property tax costs (includes FCG) | | (3,441) | | | (2,515) | | | (0.11) | |
Insurance related costs | | (1,107) | | | (809) | | | (0.04) | |
Payroll, benefits and other employee-related expenses | | 1,484 | | | 1,084 | | | 0.05 | |
| | (31,877) | | | (23,297) | | | (1.04) | |
| | | | | | |
Interest charges | | (29,589) | | | (21,623) | | | (0.97) | |
Increase in shares outstanding due to 2023 and 2024 equity offerings*** | | — | | | — | | | (0.74) | |
Net other changes | | (1,394) | | | (829) | | | (0.02) | |
| | (30,983) | | | (22,452) | | | (1.73) | |
Nine months ended September 30, 2024 Adjusted Results** | | $ | 115,251 | | | $ | 84,222 | | | $ | 3.76 | |
* See the Major Projects and Initiatives table.
** Transaction and transition-related expenses attributable to the acquisition and integration of FCG have been excluded from the Company’s non-GAAP
measures of adjusted net income and adjusted EPS. See reconciliations above for a detailed comparison to the related GAAP measures.
*** Reflects the impact of 4.4 million common shares issued in November 2023 in connection with the acquisition of FCG and shares also issued in 2024.
Summary of Key Factors
Recently Completed and Ongoing Major Projects and Initiatives
We continuously pursue and develop additional projects and initiatives to serve existing and new customers, further grow our businesses and earnings, and increase shareholder value. The following table includes all major projects and initiatives that are currently underway or recently completed. Our practice is to add incremental margin associated with new projects and initiatives to this table once negotiations or details are substantially final and/or the associated earnings can be estimated. Major projects and initiatives that have generated consistent year-over-year adjusted gross margin contributions are removed from the table at the beginning of the next calendar year.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Adjusted Gross Margin |
| Three Months Ended | | Nine Months ended | | Year Ended | | Estimate for |
| September 30, | | September 30, | | December 31, | | Fiscal |
(in thousands) | 2024 | | 2023 | | 2024 | | 2023 | | 2023 | | 2024 | | 2025 |
Pipeline Expansions: | | | | | | | | | | | | | |
Southern Expansion | $ | 586 | | | $ | 100 | | | $ | 1,758 | | | $ | 586 | | | $ | 586 | | | $ | 2,344 | | | $ | 2,344 | |
Beachside Pipeline Expansion | 603 | | | 603 | | | 1,809 | | | 1,206 | | | 1,810 | | | 2,451 | | | 2,414 | |
| | | | | | | | | | | | | |
St. Cloud / Twin Lakes Expansion | 146 | | | 118 | | | 438 | | | 118 | | | 264 | | | 584 | | | 2,752 | |
Wildlight | 566 | | | 178 | | | 970 | | | 271 | | | 471 | | | 1,423 | | | 2,996 | |
Lake Wales | 114 | | | 114 | | | 342 | | | 152 | | | 265 | | | 454 | | | 454 | |
Newberry | 646 | | | — | | | 718 | | | — | | | — | | | 1,364 | | | 2,585 | |
Boynton Beach | — | | | — | | | — | | | — | | | — | | | — | | | 3,342 | |
New Smyrna Beach | — | | | — | | | — | | | — | | | — | | | — | | | 1,710 | |
| | | | | | | | | | | | | |
Central Florida Reinforcement | — | | | — | | | — | | | — | | | — | | | 98 | | | 1,959 | |
Warwick | — | | | — | | | — | | | — | | | — | | | 258 | | | 1,858 | |
| | | | | | | | | | | | | |
Renewable Natural Gas Supply Projects | — | | | — | | | — | | | — | | | — | | | — | | | 5,460 | |
Total Pipeline Expansions | 2,661 | | | 1,113 | | | 6,035 | | | 2,333 | | | 3,396 | | | 8,976 | | | 27,874 | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
CNG/RNG/LNG Transportation and Infrastructure | 3,498 | | | 2,385 | | | 10,438 | | | 8,811 | | | 11,181 | | | 14,000 | | | 15,000 | |
| | | | | | | | | | | | | |
Regulatory Initiatives: | | | | | | | | | | | | | |
Florida GUARD program | 982 | | | 90 | | | 2,436 | | | 90 | | | 353 | | | 3,566 | | | 6,333 | |
FCG SAFE Program | 1,051 | | | — | | | 2,152 | | | — | | | — | | | 3,337 | | | 6,534 | |
Capital Cost Surcharge Programs | 765 | | | 687 | | | 2,373 | | | 2,110 | | | 2,829 | | | 3,167 | | | 4,374 | |
Florida Rate Case Proceeding (1) | 3,991 | | | 3,991 | | | 13,591 | | | 11,961 | | | 15,835 | | | 17,153 | | | 17,153 | |
Maryland Rate Case (2) | — | | | — | | | — | | | — | | | — | | | TBD | | TBD |
Delaware Rate Case (3) | — | | | — | | | — | | | — | | | — | | | TBD | | TBD |
Electric Rate Case (4) | — | | | — | | | — | | | — | | | — | | | TBD | | TBD |
Electric Storm Protection Plan | 717 | | | 298 | | | 2,024 | | | 940 | | | 1,326 | | | 3,133 | | | 5,581 | |
Total Regulatory Initiatives | 7,506 | | | 5,066 | | | 22,576 | | | 15,101 | | | 20,343 | | | 30,356 | | | 39,975 | |
| | | | | | | | | | | | | |
Total | $ | 13,665 | | | $ | 8,564 | | | $ | 39,049 | | | $ | 26,245 | | | $ | 34,920 | | | $ | 53,332 | | | $ | 82,849 | |
(1) Includes adjusted gross margin during 2023 comprised of both interim rates and permanent base rates which became effective in March 2023.
(2) Rate case application and depreciation study filed with the Maryland PSC in January 2024. See additional information provided below.
(3) Rate case application and depreciation study filed with the Delaware PSC in August 2024. See additional information provided below.
(4) Rate case application filed with the Florida PSC in June 2024. See additional information provided below.
Detailed Discussion of Major Projects and Initiatives
Pipeline Expansions
Southern Expansion
Eastern Shore installed a new natural gas driven compressor skid unit at its existing Bridgeville, Delaware compressor station that provides 7,300 Dts of incremental firm transportation pipeline capacity. The project was placed in service in the fourth quarter of 2023. The project generated additional adjusted gross margin of $0.5 million and $1.2 million, respectively, for the three and nine months ended September 30, 2024, and is expected to produce adjusted gross margin of $2.3 million in 2024 and thereafter.
Beachside Pipeline Expansion
In June 2021, Peninsula Pipeline and FCG entered into a Transportation Service Agreement for an incremental 10,176 Dts/d of firm service in Indian River County, Florida, to support FCG's growth along the Indian River's barrier island. As part of this agreement, Peninsula Pipeline constructed approximately 11.3 miles of pipeline from its existing pipeline in Sebastian, Florida. The project went into service in April 2023. Subsequent to the acquisition of FCG, the agreement is now an affiliate agreement. The project generated additional adjusted gross margin of $0.6 million for the nine months ended September 30, 2024, and is expected to produce adjusted gross margin of approximately $2.4 million in 2024 and thereafter.
St. Cloud / Twin Lakes Expansion
In July 2022, Peninsula Pipeline filed a petition with the Florida PSC for approval of its Transportation Service Agreement with FPU for an additional 2,400 Dts/d of firm service in the St. Cloud, Florida area. As part of this agreement, Peninsula Pipeline constructed a pipeline extension and regulator station for FPU. The extension supports new incremental load due to growth in the area, including providing service, most immediately, to the residential development, Twin Lakes. The expansion also improves reliability and provides operational benefits to FPU’s existing distribution system in the area, supporting future growth. This project was placed into service during July 2023 and generated additional adjusted gross margin of $0.3 million for the nine months ended September 30, 2024. We expect this extension to generate annual adjusted gross margin of $0.6 million in 2024 and thereafter.
In February 2024, Peninsula Pipeline filed a petition with the Florida PSC for approval of an amendment to its Transportation Service Agreement with FPU for a project that will support additional supply to communities in the St. Cloud, Florida area. The project is driven by the need to expand gas service to future communities that are expected in that area. Peninsula Pipeline will construct pipeline expansions that will allow FPU to serve the expected new growth. The expansion will provide FPU with an additional 10,000 Dts/d. The Florida PSC approved the project in May 2024, and it is expected to be complete in the fourth quarter of 2025. We expect this expansion to generate approximately $2.2 million of adjusted gross margin in 2025.
Wildlight Expansion
In August 2022, Peninsula Pipeline and FPU filed a joint petition with the Florida PSC for approval of its Transportation Service Agreement associated with the Wildlight planned community located in Nassau County, Florida. The project enables us to meet the significant growing demand for service in Yulee, Florida. The agreement enables us to construct the project during the build-out of the community and charge the reservation rate as each phase of the project goes into service. Construction of the pipeline facilities will occur in two separate phases. Phase one consists of three extensions with associated facilities, and a gas injection interconnect with associated facilities. Phase two will consist of two additional pipeline extensions. The various phases of the project commenced in the first quarter of 2023, with construction on the overall project continuing through 2025. The petition was approved by the Florida PSC in November 2022. The project generated additional adjusted gross margin of $0.4 million and $0.7 million for the three and nine months ended September 30, 2024, respectively, and is expected to contribute adjusted gross margin of approximately $1.4 million in 2024 and $3.0 million thereafter.
Lake Wales Expansion
In February 2023, Peninsula Pipeline filed a petition with the Florida PSC for approval of its Transportation Service Agreement with FPU for an additional 9,000 Dts/d of firm service in the Lake Wales, Florida area. The PSC approved the petition in April 2023 and Peninsula Pipeline completed the acquisition of an existing pipeline in May 2023 that is being utilized to serve both current and new natural gas customers. The project generated additional adjusted gross margin of $0.2 million for the nine months ended September 30, 2024, and is expected to contribute adjusted gross margin of approximately $0.5 million in 2024 and beyond.
Newberry Expansion
In April 2023, Peninsula Pipeline filed a petition with the Florida PSC for approval of its Transportation Service Agreement with FPU for an additional 8,000 Dts/d of firm service in the Newberry, Florida area. The petition was approved by the Florida PSC in the third quarter of 2023. Peninsula Pipeline will construct a pipeline extension, which will be used by FPU to support the development of a natural gas distribution system to provide gas service to the City of Newberry. A filing to address the acquisition and conversion of existing Company owned propane community gas systems in Newberry was made in November 2023. The Florida PSC approved it in April 2024, and conversions of the community gas systems began in the second quarter of 2024. The project generated additional adjusted gross margin of $0.6 million and $0.7 million for the three and nine months ended September 30, 2024, and is expected to contribute adjusted gross margin of approximately $1.4 million in 2024 and $2.6 million thereafter.
Worcester Resiliency Upgrade
In August 2023, Eastern Shore filed an application with the FERC requesting authorization to construct the Worcester Resiliency Upgrade, which consists of a mixture of storage and transmission facilities in Sussex County, DE and Wicomico, Worcester, and Somerset Counties in Maryland. The project will provide long-term incremental supply necessary to support the growing demand of the participating shippers. Eastern Shore has requested certificate authorization by December 2024, with a target in-service date by the third quarter of 2025. In December 2023, the FERC issued its schedule for preparation of the Environmental Assessment ("EA"). In April 2024, the FERC issued their EA with no significant impacts noted. The EA comment period closed in May 2024, and Eastern Shore responded to the one adverse comment received.
East Coast Reinforcement Projects
In December 2023, Peninsula Pipeline filed a petition with the Florida PSC for approval of its Transportation Service Agreements with FPU for projects that will support additional supply to communities on the East Coast of Florida. The projects are driven by the need for increased supply to coastal portions of the state that are experiencing significant population growth. Peninsula Pipeline will construct several pipeline extensions which will support FPU’s distribution system in the areas of Boynton Beach and New Smyrna Beach with an additional 15,000 Dts/d and 3,400 Dts/d, respectively. The Florida PSC approved the projects in March 2024. Construction is projected to be complete in the first and second quarters of 2025 for Boynton Beach and New Smyrna Beach, respectively. The projects are expected to contribute adjusted gross margin of approximately $5.1 million in 2025 and $6.3 million in 2026 and beyond.
Central Florida Reinforcement Projects
In February 2024, Peninsula Pipeline filed a petition with the Florida PSC for approval of its Transportation Service Agreements with FPU for projects that will support additional supply to communities located in Central Florida. The projects are driven by the need for increased supply to communities in central Florida that are experiencing significant population growth. Peninsula Pipeline will construct several pipeline extensions which will support FPU’s distribution system around the Plant City and Lake Mattie areas of Florida with an additional 5,000 Dts/d and 8,700 Dts/d, respectively. The Florida PSC approved the projects in May 2024. Completion of the projects is projected for the fourth quarter of 2024 for Plant City and the fourth quarter of 2025 for Lake Mattie. The projects are expected to contribute adjusted gross margin of approximately $0.1 million in 2024 and $2.0 million in 2025 and beyond.
Warwick Pipeline Project
In July 2024, we announced plans to extend Eastern Shore's transmission deliverability by constructing an additional 4.4 miles of six inch steel pipeline. The project will reinforce the supply and growth for our Delaware division distribution system and expand natural gas service further into Maryland for anticipated future growth. The project is estimated to be in service during the fourth quarter of 2024. The project is expected to contribute adjusted gross margin of approximately $0.3 million in 2024 and $1.9 million in 2025 and beyond.
Pioneer Supply Header Pipeline Project
In March 2024, Peninsula Pipeline filed a petition with the Florida PSC for its approval of Firm Transportation Service Agreements with both FCG and FPU for a project that will support greater supply growth of natural gas service in southeast Florida. The project consists of the transfer of a pipeline asset from FCG to Peninsula Pipeline. Peninsula Pipeline will proceed to provide transportation service to both FCG and FPU using the pipeline asset, which supports continued customer growth and system reinforcement of these distribution systems. The Florida PSC approved the petition in July 2024.
Renewable Natural Gas Supply Projects
In February 2024, Peninsula Pipeline filed a petition with the Florida PSC for its approval of its Transportation Service Agreements with FCG for projects that will support the transportation of additional renewable energy supply to FCG. The projects, located in Florida’s Brevard, Indian River and Miami-Dade counties, will bring renewable natural gas produced from local landfills into FCG’s natural gas distribution system. Peninsula Pipeline will construct several pipeline extensions which will support FCG's distribution system in Brevard County, Indian River County, and Miami-Dade County. Benefits of these projects include increased gas supply to serve expected FCG growth, strengthened system reliability and additional system flexibility. The Florida PSC approved the petition at its July 2024 meeting with the projects estimated to be completed in the first half of 2025. These three renewable projects cumulatively are projected to generate adjusted gross margin of approximately $5.5 million in 2025.
CNG/RNG/LNG Transportation and Infrastructure
We have made a commitment to meet customer demand for CNG, RNG and LNG in the markets we serve. This has included making investments within Marlin Gas Services to be able to transport these products through its virtual pipeline fleet to customers. To date, we have also made an infrastructure investment in Ohio, enabling RNG to fuel a third party landfill fleet and to transport RNG to end use customers off our pipeline system.
We are also involved in various other projects, all at various stages and all with different opportunities to participate across the energy value chain. In many of these projects, Marlin will play a key role in ensuring the RNG is transported to one of our many pipeline systems where it will be injected. We include our RNG transportation services and infrastructure related adjusted gross margin from across the organization in combination with our CNG and LNG projects.
We estimate annual adjusted gross margin, including amounts attributable to the Full Circle Dairy and Noble Road projects described below, of approximately $14.0 million in 2024 and $15.0 million in 2025 for these transportation related services, with potential for additional growth in future years.
Full Circle Dairy
In February 2023, we announced plans to construct, own and operate a dairy manure RNG facility at Full Circle Dairy in Madison County, Florida. The project consists of a facility converting dairy manure to RNG and transportation assets to bring the gas to market. The first injection of RNG occurred in the second quarter of 2024.
Noble Road Landfill RNG Project
In October 2021, Aspire Energy completed construction of its Noble Road Landfill RNG pipeline project, a 33.1-mile pipeline, which transports RNG generated from the Noble Road landfill to Aspire Energy’s pipeline system, displacing conventionally produced natural gas. In conjunction with this expansion, Aspire Energy also upgraded an existing compressor station and installed two new metering and regulation sites. The RNG volume represents more than 10 percent of Aspire Energy’s gas gathering volumes.
Regulatory Initiatives
Florida GUARD Program
In February 2023, FPU filed a petition with the Florida PSC for approval of the GUARD program. GUARD is a ten-year program to enhance the safety, reliability, and accessibility of portions of our natural gas distribution system. We identified various categories of projects to be included in GUARD, which include the relocation of mains and service lines located in rear easements and other difficult to access areas to the front of the street, the replacement of problematic distribution mains, service lines, and maintenance and repair equipment and system reliability projects. In August 2023, the Florida PSC approved the GUARD program, which included $205.0 million of capital expenditures projected to be spent over a 10-year period. For the three and nine months ended September 30, 2024, there was $0.9 million and $2.3 million, respectively, of incremental adjusted gross margin generated pursuant to the program. The program is expected to generate $3.6 million of adjusted gross margin in 2024 and $6.3 million in 2025.
FCG SAFE Program
In June 2023, the Florida PSC issued the approval order for the continuation of the SAFE program beyond its 2025 expiration date and inclusion of 150 miles of additional mains and services located in rear property easements. The SAFE program is designed to relocate certain mains and facilities associated with rear lot easements to street front locations to improve FCG's ability to inspect and maintain the facilities and reduce opportunities for damage and theft. In the same order, the Florida PSC approved a replacement of 160 miles of pipe that was used in the 1970s and 1980s and shown through industry research to exhibit premature failure in the form of cracking. The program includes projected capital expenditures of $205.0 million over a 10-year period. For the three and nine months ended September 30, 2024, there was $1.1 million and $2.2 million, respectively, of incremental adjusted gross margin generated pursuant to the program. The program is expected to generate $3.3 million of adjusted gross margin in 2024 and $6.5 million in 2025.
In April 2024, FCG filed a petition with the Florida PSC to more closely align the SAFE Program with FPU's GUARD program. Specifically, the requested modifications will enable FCG to accelerate remediation related to problematic pipe and facilities consisting of obsolete and exposed pipe. These efforts will serve to improve the safety and reliability of service to FCG's customers, and the modifications will result in an estimated additional $50.0 million in capital expenditures associated with the SAFE Program which would increase the total projected capital expenditures to approximately $255.0 million over a 10-year period. The Florida PSC approved the modifications in September 2024.
Capital Cost Surcharge Programs
In December 2019, the FERC approved Eastern Shore’s capital cost surcharge to become effective January 1, 2020. The surcharge, an approved item in the settlement of Eastern Shore’s last general rate case, allows Eastern Shore to recover capital costs associated with mandated highway or railroad relocation projects that required the replacement of existing Eastern Shore facilities. For the three and nine months ended September 30, 2024, there was $0.1 million and $0.3 million, respectively, of incremental adjusted gross margin generated pursuant to the program. Eastern Shore expects to produce adjusted gross margin of approximately $3.2 million in 2024 and $4.4 million in 2025 from relocation projects, which is ultimately dependent upon the timing of filings and the completion of construction.
Florida Natural Gas Base Rate Proceeding
In May 2022, our legacy natural gas distribution businesses in Florida filed a consolidated natural gas rate case with the Florida PSC. The application included a request for the following: (i) permanent rate relief of approximately $24.1 million, effective January 1, 2023, (ii) a depreciation study also submitted with the filing; (iii) authorization to make certain changes to tariffs to include the consolidation of rates and rate structure across the businesses and to unify the Florida Natural Gas distribution business under FPU; (iv) authorization to retain the acquisition adjustment recorded at the time of the FPU merger in our revenue requirement; and (v) authorization to establish an environmental remediation surcharge for the purposes of addressing future expected remediation costs for FPU MGP sites. In August 2022, interim rates were approved by the Florida PSC in the amount of approximately $7.7 million on an annualized basis, effective for all meter readings in September 2022. The discovery process and related hearings were concluded during the fourth quarter of 2022 and briefs were submitted in the same quarter of 2022. In January 2023, the Florida PSC approved the application for consolidation and permanent rate relief of approximately $17.2 million on an annual basis. Actual rates in connection with the rate relief were approved by the Florida PSC in February 2023 with an effective date of March 1, 2023. The proceeding is expected to generate $17.2 million of total adjusted gross margin in 2024 and thereafter.
Maryland Natural Gas Rate Case
In January 2024, our natural gas distribution businesses in Maryland, CUC-Maryland Division, Sandpiper Energy, Inc., and Elkton Gas Company (collectively, “Maryland natural gas distribution businesses”) filed a joint application for a natural gas rate case with the Maryland PSC. In connection with the application, we are seeking approval of the following: (i) permanent rate relief of approximately $6.9 million with an ROE of 11.5 percent; (ii) authorization to make certain changes to tariffs to include a unified rate structure and to consolidate the Maryland natural gas distribution businesses which we anticipate will be called Chesapeake Utilities of Maryland, Inc.; and (iii) authorization to establish a rider for recovery of the costs associated with our new technology systems. In August 2024, the Maryland natural gas distribution businesses, the Maryland Office of Peoples' Counsel ("OPC") and PSC Staff reached a settlement agreement which provided for, among other things, an increase in annual base rates of $2.6 million. In September 2024, the Maryland Public Utility Judge issued an order approving the settlement agreement in part. The $2.6 million increase in annual base rates was approved and we will file a Phase II filing to determine rate design across the Maryland natural gas distribution businesses, consolidation of the applicable tariffs and recovery of technology costs. The outcome of the application is subject to review and approval by the Maryland PSC.
Maryland Natural Gas Depreciation Study
In January 2024, our Maryland natural gas distribution businesses filed a joint petition for approval of their proposed unified depreciation rates with the Maryland PSC. A settlement agreement between the Company, PSC staff and the OPC was reached and the final order approving the settlement agreement went into effect in July 2024, with new depreciation rates effective as of January 1, 2023. The approved depreciation rates will result in an annual reduction in depreciation expense of approximately $1.2 million.
Storm Protection Plan
In 2020, the Florida PSC implemented the Storm Protection Plan ("SPP") and Storm Protection Plan Cost Recovery Clause ("SPPCRC"), which require electric utilities to petition the Florida PSC for approval of a Transmission and Distribution Storm Protection Plan that covers the utility’s immediate 10-year planning period with updates to the plan at least every 3 years. The SPPCRC rules allow the utility to file for recovery of associated costs related to its SPP. Our Florida electric distribution operation's SPP and SPPCRC were filed during the first quarter of 2022 and approved in the fourth quarter of 2022, with modifications, by the Florida PSC. In October 2024, the Florida PSC approved the Company's projected 2025 SPP costs for both capital and operating expenses. For the three and nine months ended September 30, 2024, this initiative generated additional adjusted gross margin of $0.4 million and $1.1 million, respectively, and is expected to generate $3.1 million of adjusted gross margin in 2024 and $5.6 million in 2025. We expect continued investment under the SPP going forward.
Delaware Natural Gas Rate Case
In August 2024, our Delaware natural gas division filed an application for a natural gas rate case with the Delaware PSC. In connection with the application, we are seeking approval of the following: (i) permanent rate relief of approximately $12.1 million with a ROE of 11.50 percent; (ii) proposed changes to depreciation rates which were part of a depreciation study also submitted with the filing; and (iii) authorization to make certain changes to tariffs. In September 2024, interim rates were approved by the Delaware PSC in the amount of $2.5 million on an annualized basis effective October 2024. The discovery process has commenced and hearing for the proceeding has been scheduled for May 2025. The outcome of the application is subject to review and approval by the Delaware PSC.
FPU Electric Rate Case
In August 2024, our Florida Electric division filed a petition with the Florida PSC seeking a general base rate increase of $12.6 million with a ROE of 11.3 percent based on a 2025 projected test year. The outcome of the application will be subject to review and approval by the Florida PSC. In October 2024, annualized interim rates of approximately $1.8 million were approved with an effective date of November 1, 2024.
Other Major Factors Influencing Adjusted Gross Margin
Weather Impact
Weather was not a significant factor to adjusted gross margin in the third quarter of 2024 compared to the same period in 2023.
For the nine months ended September 30, 2024, higher consumption which includes the effects of colder weather conditions compared to the prior-year period resulted in a $1.2 million increase in adjusted gross margin. While temperatures through September 30, 2024 were colder than the prior-year period, they were approximately 13.2 percent and 13.1 percent warmer, respectively, compared to normal temperatures in our Delmarva and Ohio service territories.
The following table summarizes HDD and CDD variances from the 10-year average HDD/CDD ("Normal") for the three and nine months ended September 30, 2024 and 2023.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | | | Nine Months Ended | | |
| September 30, | | | | September 30, | | |
| 2024 | | 2023 | | Variance | | 2024 | | 2023 | | Variance |
Delmarva Peninsula | | | | | | | | | | | |
Actual HDD | 6 | | | 19 | | | (13) | | | 2,287 | | | 2,069 | | | 218 | |
10-Year Average HDD ("Normal") | 27 | | | 38 | | | (11) | | | 2,635 | | | 2,731 | | | (96) | |
Variance from Normal | (21) | | | (19) | | | | | (348) | | | (662) | | | |
Florida | | | | | | | | | | | |
Actual HDD | — | | | 1 | | | (1) | | | 511 | | | 371 | | | 140 | |
10-Year Average HDD ("Normal") | 1 | | | 1 | | | — | | | 512 | | | 550 | | | (38) | |
Variance from Normal | (1) | | | — | | | | | (1) | | | (179) | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Ohio | | | | | | | | | | | |
Actual HDD | 43 | | | 86 | | | (43) | | | 3,180 | | | 3,148 | | | 32 | |
10-Year Average HDD ("Normal") | 65 | | | 65 | | | — | | | 3,661 | | | 3,661 | | | — | |
Variance from Normal | (22) | | | 21 | | | | | (481) | | | (513) | | | |
Florida | | | | | | | | | | | |
Actual CDD | 1,528 | | | 1,533 | | | (5) | | | 2,824 | | | 2,793 | | | 31 | |
10-Year Average CDD ("Normal") | 1,420 | | | 1,391 | | | 29 | | | 2,615 | | | 2,535 | | | 80 | |
Variance from Normal | 108 | | | 142 | | | | | 209 | | | 258 | | | |
Natural Gas Distribution Growth
The average number of residential customers served on the Delmarva Peninsula increased by approximately 3.9 percent, for the three and nine months ended September 30, 2024 while our legacy Florida Natural Gas distribution business increased by approximately 3.9 percent and 3.7 percent, respectively, during the same periods.
The details of the adjusted gross margin increase are provided in the following table:
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
| September 30, 2024 | | September 30, 2024 |
(in thousands) | Delmarva Peninsula | | Florida | | Delmarva Peninsula | | Florida |
Customer Growth: | | | | | | | |
Residential | $ | 276 | | | $ | 470 | | | $ | 1,118 | | | $ | 1,997 | |
Commercial and industrial | 172 | | | 95 | | | 452 | | | 615 | |
Total Customer Growth (1) | $ | 448 | | | $ | 565 | | | $ | 1,570 | | | $ | 2,612 | |
(1) Customer growth amounts for our legacy Florida operations include the effects of revised rates associated with the Company's natural gas base rate proceeding, but exclude the effects of FCG.
Regulated Energy Segment
For the quarter ended September 30, 2024 compared to the quarter ended September 30, 2023:
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | |
| | September 30, | | |
| | 2024 | | 2023 | | Increase |
(in thousands) | | | | | | |
Revenue | | $ | 130,633 | | | $ | 102,411 | | | $ | 28,222 | |
Regulated natural gas and electric costs | | 28,366 | | | 26,518 | | | 1,848 | |
Adjusted gross margin (1) | | 102,267 | | | 75,893 | | | 26,374 | |
Operations & maintenance | | 37,669 | | | 28,600 | | | 9,069 | |
Depreciation & amortization | | 12,301 | | | 13,192 | | | (891) | |
FCG transaction and transition-related expenses (2) | | 819 | | | 3,899 | | | (3,080) | |
Other taxes | | 7,543 | | | 5,290 | | | 2,253 | |
Total operating expenses | | 58,332 | | | 50,981 | | | 7,351 | |
Operating income | | $ | 43,935 | | | $ | 24,912 | | | $ | 19,023 | |
(1) Adjusted Gross Margin is a non-GAAP measure utilized by Management to review business unit performance. For a more detailed discussion on the differences between Gross Margin (GAAP) and Adjusted Gross Margin, see the Reconciliation of GAAP to Non-GAAP Measures presented above.
(2) Transaction and transition-related expenses represent costs incurred attributable to the acquisition and integration of FCG including, but not limited to, transaction costs, transition services, consulting, system integration, rebranding and legal fees.
Operating income for the Regulated Energy segment for the third quarter of 2024 was $43.9 million, an increase of $19.0 million or 76.4 percent, over the same period in 2023. Excluding transaction and transition-related expenses associated with the acquisition and integration of FCG, operating income increased $15.9 million or 55.3 percent compared to the same period in 2023. Higher operating income reflects incremental contributions from the acquisition of FCG, incremental margin from regulatory initiatives, continued pipeline expansion projects and organic growth in our natural gas distribution businesses. Excluding the transaction and transition-related expenses described above, the increase in total operating expenses of $10.4 million was largely attributable to FCG's operating expenses and increased payroll, benefits and other employee-related expenses. Increases in depreciation and amortization expense attributable to growth projects and FCG were offset by reductions related to revised rates from approved depreciation studies in our electric operations and Maryland natural gas division and a $3.2 million RSAM adjustment from FCG.
Items contributing to the quarter-over-quarter increase in adjusted gross margin are listed in the following table:
| | | | | | |
(in thousands) | | |
Contribution from FCG | $ | 23,399 | | |
Margin from regulated infrastructure programs | 1,806 | | |
Natural gas transmission service expansions, including interim services | 1,548 | | |
Natural gas growth including conversions (excluding service expansions) | 1,013 | | |
| | |
Changes in customer consumption | (361) | | |
| | |
Other variances | (1,031) | | |
Quarter-over-quarter increase in adjusted gross margin | $ | 26,374 | | |
The following narrative discussion provides further detail and analysis of the significant items in the foregoing table.
Contribution from Acquisition of FCG
FCG contributed adjusted gross margin of $23.4 million for the three months ended September 30, 2024.
Margin from Regulated Infrastructure Programs
Regulated infrastructure programs generated incremental adjusted gross margin of $1.8 million in the third quarter of 2024. The increase in adjusted gross margin was primarily related to Florida's GUARD program and FPU Electric's SPP. Refer to Note 5, Rates and Other Regulatory Activities, in the condensed consolidated financial statements for additional information.
Natural Gas Transmission Service Expansions, including interim services
We generated increased adjusted gross margin of $1.5 million for the three months ended September 30, 2024 from natural gas transmission service expansions of Peninsula Pipeline and Eastern Shore.
Natural Gas Distribution Customer Growth
We generated additional adjusted gross margin of $1.0 million from natural gas customer growth. Adjusted gross margin increased by $0.6 million for our Florida Natural Gas distribution business and $0.4 million on the Delmarva Peninsula for the three months ended September 30, 2024, as compared to the same period in 2023, due primarily to residential customer growth of 3.9 percent both in Florida and on the Delmarva Peninsula.
Changes in Customer Consumption
We experienced reduced customer consumption in the third quarter of 2024 resulting in reduced adjusted gross margin of $0.4 million.
Operating Expenses
Items contributing to the quarter-over-quarter increase in operating expenses are listed in the following table:
| | | | | |
(in thousands) | |
FCG operating expenses | $ | 8,680 | |
Payroll, benefits and other employee-related expenses | 1,223 | |
Insurance related costs | 222 | |
Depreciation, amortization and property tax costs | (243) | |
FCG transaction and transition-related expenses (1) | (3,080) | |
Other variances | 549 | |
Quarter-over-quarter increase in operating expenses | $ | 7,351 | |
(1) Transaction and transition-related expenses represent costs incurred attributable to the acquisition and integration of FCG including, but not limited to, transaction costs, transition services, consulting, system integration, rebranding and legal fees.
For the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023:
| | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended | | |
| | September 30, | | Increase |
| | 2024 | | 2023 | | (Decrease) |
(in thousands) | | | | | | |
Revenue | | $ | 429,684 | | | $ | 345,822 | | | $ | 83,862 | |
Regulated natural gas and electric costs | | 105,662 | | | 105,692 | | | (30) | |
Adjusted gross margin (1) | | 324,022 | | | 240,130 | | | 83,892 | |
Operations & maintenance | | 115,942 | | | 88,298 | | | 27,644 | |
Depreciation & amortization | | 39,495 | | | 39,179 | | | 316 | |
FCG transaction and transition-related expenses (2) | | 3,114 | | | 3,899 | | | (785) | |
Other taxes | | 22,922 | | | 16,926 | | | 5,996 | |
Total operating expenses | | 181,473 | | | 148,302 | | | 33,171 | |
Operating income | | $ | 142,549 | | | $ | 91,828 | | | $ | 50,721 | |
(1) Adjusted Gross Margin is a non-GAAP measure utilized by Management to review business unit performance. For a more detailed discussion on the differences between Gross Margin (GAAP) and Adjusted Gross Margin, see the Reconciliation of GAAP to Non-GAAP Measures presented above.
(2) Transaction and transition-related expenses represent costs incurred attributable to the acquisition and integration of FCG including, but not limited to, transaction costs, transition services, consulting, system integration, rebranding and legal fees.
Operating income for the Regulated Energy segment for the nine months ended September 30, 2024 was $142.5 million, an increase of $50.7 million or 55.2 percent, over the same period in 2023. Excluding transaction and transition-related expenses associated with the acquisition and integration of FCG, operating income increased $49.9 million or 52.2 percent compared to the same period in 2023. Higher operating income reflects incremental contributions from the acquisition of FCG, incremental margin from regulatory initiatives, organic growth in our natural gas distribution businesses and continued pipeline expansion projects. Excluding the transaction and transition-related expenses described above, the increase in total operating expenses of $34.0 million was largely attributable to FCG's operating expenses and higher insurance costs compared to the prior-year period. Increases in depreciation and amortization expense attributable to growth projects and FCG were largely offset by reductions related to revised rates resulting from approved depreciation studies in our electric operations and Maryland natural gas division and an $8.9 million RSAM adjustment from FCG.
Items contributing to the period-over-period increase in adjusted gross margin are listed in the following table:
| | | | | | |
(in thousands) | | |
Contribution from FCG | $ | 71,725 | | |
Margin from regulated infrastructure programs | 4,424 | | |
Natural gas growth including conversions (excluding service expansions) | 4,182 | | |
Natural gas transmission service expansions, including interim services | 3,702 | | |
Rate changes associated with the Florida natural gas base rate proceeding (1) | 1,630 | | |
| | |
Eastern Shore contracted rate adjustments | (238) | | |
Other variances | (1,533) | | |
Period-over-period increase in adjusted gross margin | $ | 83,892 | | |
(1) Includes adjusted gross margin contributions from permanent base rates that became effective in March 2023.
The following narrative discussion provides further detail and analysis of the significant items in the foregoing table.
Contribution from Acquisition of FCG
FCG contributed adjusted gross margin of $71.7 million for the nine months ended September 30, 2024.
Margin from Regulated Infrastructure Programs
Regulated infrastructure programs generated incremental adjusted gross margin of $4.4 million for the nine months ended September 30, 2024. The increase in adjusted gross margin was primarily related to Florida's GUARD program and FPU Electric's SPP. Refer to Note 5, Rates and Other Regulatory Activities, in the condensed consolidated financial statements for additional information.
Natural Gas Distribution Customer Growth
We generated additional adjusted gross margin of $4.2 million from natural gas customer growth. Adjusted gross margin increased by $2.6 million for our Florida Natural Gas distribution business and $1.6 million on the Delmarva Peninsula for the nine months ended September 30, 2024, as compared to the same period in 2023, due primarily to residential customer growth of 3.7 percent and 3.9 percent in Florida and on the Delmarva Peninsula, respectively.
Natural Gas Transmission Service Expansions, including interim services
We generated increased adjusted gross margin of $3.7 million for the nine months ended September 30, 2024 from natural gas transmission service expansions of Peninsula Pipeline and Eastern Shore.
Rate Changes Associated with the Florida Natural Gas Base Rate Proceeding
Permanent rates associated with the Florida Natural Gas base rate proceeding, effective on March 1, 2023, contributed additional adjusted gross margin of $1.6 million for the nine months ended September 30, 2024. Refer to Note 5, Rates and Other Regulatory Activities, in the condensed consolidated financial statements for additional information.
Eastern Shore Contracted Rate Adjustments
Adjustments to contracted rates charged to various Eastern Shore customers resulted in reduced adjusted gross margin of $0.2 million for the nine months ended September 30, 2024.
Operating Expenses
Items contributing to the period-over-period increase in operating expenses are listed in the following table:
| | | | | |
(in thousands) | |
FCG operating expenses | $ | 28,813 | |
Depreciation, amortization and property taxes | 3,805 | |
Facilities, maintenance costs and outside services | 677 | |
Insurance related costs | 651 | |
| |
FCG transaction and transition-related expenses (1) | (785) | |
Other variances | 10 | |
Period-over-period increase in operating expenses | $ | 33,171 | |
(1) Transaction and transition-related expenses represent costs incurred attributable to the acquisition and integration of FCG including, but not limited to, transaction costs, transition services, consulting, system integration, rebranding and legal fees.
Unregulated Energy Segment
For the quarter ended September 30, 2024 compared to the quarter ended September 30, 2023:
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | |
| | September 30, | | Increase |
| | 2024 | | 2023 | | (Decrease) |
(in thousands) | | | | | | |
Revenue | | $ | 35,567 | | | $ | 34,970 | | | $ | 597 | |
Unregulated propane and natural gas costs | | 15,868 | | | 16,381 | | | (513) | |
Adjusted gross margin (1) | | 19,699 | | | 18,589 | | | 1,110 | |
Operations & maintenance | | 16,986 | | | 17,817 | | | (831) | |
Depreciation & amortization | | 4,553 | | | 4,420 | | | 133 | |
Other taxes | | 1,221 | | | 1,075 | | | 146 | |
Total operating expenses | | 22,760 | | | 23,312 | | | (552) | |
Operating loss | | $ | (3,061) | | | $ | (4,723) | | | $ | 1,662 | |
(1) Adjusted Gross Margin is a non-GAAP measure utilized by Management to review business unit performance. For a more detailed discussion on the differences between Gross Margin (GAAP) and Adjusted Gross Margin, see the Reconciliation of GAAP to Non-GAAP Measures presented above.
Operating results for the Unregulated Energy segment for the third quarter of 2024 reflects a $1.7 million improvement compared to the same period in 2023. Operating results for the second and third quarters historically have been lower due to reduced customer demand during the warmer periods of the year. The impact to operating income may not align with the seasonal variations in adjusted gross margin as many of the operating expenses are recognized ratably over the course of the year.
Items contributing to the quarter-over-quarter increase in adjusted gross margin are listed in the following table:
| | | | | | | | |
(in thousands) | | |
Propane Operations | | |
Contributions from acquisition | | $ | 135 | |
| | |
| | |
CNG/RNG/LNG Transportation and Infrastructure | | |
Increased level of virtual pipeline services | | 1,098 | |
| | |
| | |
| | |
Other variances | | (123) | |
Quarter-over-quarter increase in adjusted gross margin | | $ | 1,110 | |
The following narrative discussion provides further detail and analysis of the significant items in the foregoing table.
Propane Operations
•Contributions from acquisition - Adjusted gross margin increased by $0.1 million resulting from the acquisition of J.T. Lee and Son's that was completed in December 2023.
CNG/RNG/LNG Transportation and Infrastructure
•Increased level of virtual pipeline services - Adjusted gross margin increased by $1.1 million during the third quarter of 2024 as compared to the same period in the prior year due to higher levels of CNG hold services.
Operating Expenses
Items contributing to the quarter-over-quarter decrease in operating expenses are listed in the following table:
| | | | | |
(in thousands) | |
Depreciation, amortization and property tax costs | $ | 242 | |
Payroll, benefits and other employee-related expenses | (515) | |
| |
| |
Other variances | (279) | |
Quarter-over-quarter decrease in operating expenses | $ | (552) | |
For the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023:
| | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended | | |
| | September 30, | | Increase |
| | 2024 | | 2023 | | (Decrease) |
(in thousands) | | | | | | |
Revenue | | $ | 160,089 | | | $ | 158,886 | | | $ | 1,203 | |
Unregulated propane and natural gas costs | | 70,928 | | | 75,068 | | | (4,140) | |
Adjusted gross margin (1) | | 89,161 | | | 83,818 | | | 5,343 | |
Operations & maintenance | | 54,225 | | | 55,627 | | | (1,402) | |
Depreciation & amortization | | 12,257 | | | 12,923 | | | (666) | |
Other taxes | | 4,073 | | | 3,739 | | | 334 | |
Total operating expenses | | 70,555 | | | 72,289 | | | (1,734) | |
Operating income | | $ | 18,606 | | | $ | 11,529 | | | $ | 7,077 | |
(1) Adjusted Gross Margin is a non-GAAP measure utilized by Management to review business unit performance. For a more detailed discussion on the differences between Gross Margin (GAAP) and Adjusted Gross Margin, see the Reconciliation of GAAP to Non-GAAP Measures presented above.
Operating results for the Unregulated Energy segment for the nine months ended September 30, 2024 reflect a $7.1 million improvement compared to the same period in 2023. Adjusted gross margin in the Unregulated Energy segment increased during the first nine months of 2024 primarily due to improved contributions from propane, increased levels of virtual pipeline services, and higher rates and gathering fees at Aspire. Additionally, decreased operating expenses associated with lower employee costs were partially offset by higher insurance and vehicle costs compared to the prior-year period.
Items contributing to the period-over-period increase in adjusted gross margin are listed in the following table:
| | | | | | | | |
(in thousands) | | |
Propane Operations | | |
Increased propane customer consumption | | $ | 1,261 | |
Contributions from acquisition | | 733 | |
Increased propane margins and service fees | | 521 | |
CNG/RNG/LNG Transportation and Infrastructure | | |
Increased level of virtual pipeline services | | 1,585 | |
Aspire Energy | | |
Increased margins - rate changes and gathering fees | | 1,267 | |
Other variances | | (24) | |
Period-over-period increase in adjusted gross margin | | $ | 5,343 | |
The following narrative discussion provides further detail and analysis of the significant items in the foregoing table.
Propane Operations
•Propane customer consumption - Adjusted gross margin increased by $1.3 million due to increased customer consumption including the impact of colder weather during the first half of the year compared to 2023.
•Contributions from acquisition - Adjusted gross margin increased by $0.7 million from the acquisition of J.T. Lee and Son's that was completed in December 2023.
•Increased propane margins and service fees - Adjusted gross margin increased by $0.5 million for the nine months ended September 30, 2024 due to increased margins and customer service fees. These market conditions, which include market pricing and competition with other propane suppliers, as well as the availability and price of alternative energy sources, may fluctuate based on changes in demand, supply and other energy commodity prices.
CNG/RNG/LNG Transportation and Infrastructure
•Increased level of virtual pipeline services - Adjusted gross margin increased by $1.6 million during the first nine
months of 2024 as compared to the same period in the prior year largely due to increased levels of CNG hold services.
Aspire Energy
•Increased margins - Adjusted gross margin increased by $1.3 million primarily due to favorable rate changes and increased gathering charges associated with a large commercial customer.
Operating Expenses
Items contributing to the period-over-period decrease in operating expenses are listed in the following table:
| | | | | |
(in thousands) | |
| |
Vehicle expenses | $ | 575 | |
Insurance related costs | 456 | |
Payroll, benefits and other employee-related expenses | (1,598) | |
Facilities, maintenance costs, and outside services | (631) | |
Depreciation, amortization and property tax costs | (358) | |
Other variances | (178) | |
Period-over-period decrease in operating expenses | $ | (1,734) | |
OTHER INCOME (EXPENSE), NET
For the quarter ended September 30, 2024 compared to the quarter ended September 30, 2023
Other income (expense), net, which includes non-operating investment income, interest income, late fees charged to customers, gains or losses from the sale of assets and pension and other benefits expense, amounted to $0.4 million of income in the third quarter of 2024 compared to expense of $0.1 million during the prior-year period.
For the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023
Other income, net, was $1.7 million for the nine months ended September 30, 2024 compared to $1.0 million during the prior-year period.
INTEREST CHARGES
For the quarter ended September 30, 2024 compared to the quarter ended September 30, 2023
Interest charges for the three months ended September 30, 2024 increased by $9.9 million compared to the same period in 2023, attributable primarily to the Senior Notes issued in November 2023 in connection with the FCG acquisition. Higher interest expense on Revolver borrowings driven by higher average outstanding borrowings and interest rates compared to the prior year also contributed to the increase. The weighted-average interest rate on our Revolver borrowings was 5.8 percent for the three months ended September 30, 2024 compared to 5.5 percent during the prior-year period as a result of the Federal Reserve raising interest rates throughout 2023. These factors were partially offset by higher capitalized interest during the current period of $0.7 million associated with capital projects.
For the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023
Interest charges for the nine months ended September 30, 2024 increased by $29.6 million compared to the same period in 2023, attributable primarily to the Senior Notes issued in November 2023 in connection with the FCG acquisition. Higher interest expense on Revolver borrowings of driven by higher average outstanding borrowings and interest rates compared to the prior year also contributed to the increase. The weighted-average interest rate on our Revolver borrowings was 5.8 percent for the nine months ended September 30, 2024 compared to 5.3 percent during the prior-year period as a result of the Federal Reserve raising interest rates throughout 2023. These factors were partially offset by higher capitalized interest during the current period of $1.9 million associated with capital projects.
INCOME TAXES
For the quarter ended September 30, 2024 compared to the quarter ended September 30, 2023
Income tax expense was $6.8 million and $3.7 million for the quarters ended September 30, 2024 and September 30, 2023, respectively, resulting in an effective income tax rate of 27.9 percent and 28.1 percent, respectively, during the periods then ended.
For the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023
Income tax expense was $30.2 million and $21.4 million for the nine months ended September 30, 2024 and 2023, respectively, resulting in an effective income tax rate of 26.9 percent and 25.7 percent, respectively, during the periods then ended. Income tax expense for the nine months ended September 30, 2023 included a $1.3 million benefit in deferred tax expense resulting
from a reduction in the Pennsylvania state income tax rate. Excluding this change, our effective income tax rate was 27.2 percent for the nine months ended September 30, 2023.
FINANCIAL POSITION, LIQUIDITY AND CAPITAL RESOURCES
Our capital requirements reflect the capital-intensive and seasonal nature of our business and are principally attributable to investment in new plant and equipment, retirement of outstanding debt and seasonal variability in working capital. We rely on cash generated from operations, short-term borrowings, and other sources to meet normal working capital requirements and to temporarily finance capital expenditures. We may also issue long-term debt and equity to fund capital expenditures and to maintain our capital structure within our target capital structure range. We maintain an effective shelf registration statement with the SEC for the issuance of shares of common stock in various types of equity offerings, including the DRIP and previously, shares of common stock under an ATM equity program. Depending on our capital needs and subject to market conditions, in addition to other possible debt and equity offerings, we may consider issuing additional shares under the direct share purchase component of the DRIP and/or under an ATM equity program.
Our energy businesses are weather-sensitive and seasonal. We normally generate a large portion of our annual net income and subsequent increases in our accounts receivable in the first and fourth quarters of each year due to significant volumes of natural gas, electricity, and propane delivered by our distribution operations, and our natural gas transmission operations to customers during the peak-heating season. In addition, our natural gas and propane inventories, which usually peak in the fall months, are largely drawn down in the heating season and provide a source of cash as the inventory is used to satisfy winter sales demand.
Capital expenditures for investments in new or acquired plant and equipment are our largest capital requirements. Our capital expenditures were $256.8 million for the nine months ended September 30, 2024. In the table below, we have provided the range of our forecasted capital expenditures for 2024:
| | | | | | | | | | | |
| 2024 |
(in thousands) | Low | | High |
Regulated Energy: | | | |
Natural gas distribution | $ | 160,000 | | | $ | 190,000 | |
Natural gas transmission | 75,000 | | | 90,000 | |
Electric distribution | 30,000 | | | 38,000 | |
Total Regulated Energy | 265,000 | | | 318,000 | |
Unregulated Energy: | | | |
Propane distribution | 13,000 | | | 15,000 | |
Energy transmission | 5,000 | | | 6,000 | |
Other unregulated energy | 13,000 | | | 15,000 | |
Total Unregulated Energy | 31,000 | | | 36,000 | |
Other: | | | |
Corporate and other businesses | 4,000 | | | 6,000 | |
| | | |
Total 2024 Forecasted Capital Expenditures | $ | 300,000 | | | $ | 360,000 | |
The capital expenditure projection is subject to continuous review and modification. Actual capital requirements may vary from the above estimates due to a number of factors, including changing political and economic conditions, supply chain disruptions, capital delays that are greater than currently anticipated, customer growth in existing areas, regulation, new growth or acquisition opportunities and availability of capital and other factors discussed in Item 1A., Risk Factors, in our 2023 Annual Report on Form 10-K. The timing of capital expenditures can vary based on delays in regulatory approvals, securing environmental approvals and other permits. The regulatory application and approval process has lengthened in the past few years, and we expect this trend to continue.
Capital Structure
We are committed to maintaining a sound capital structure and strong credit ratings. This commitment, along with adequate and timely rate relief for our regulated energy operations, is intended to ensure our ability to attract capital from outside sources at a reasonable cost, which will benefit our customers, creditors, employees and stockholders.
The following table presents our capitalization, excluding and including short-term borrowings, as of September 30, 2024 and December 31, 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | September 30, 2024 | | December 31, 2023 |
(in thousands) | | | | | | | | |
Long-term debt, net of current maturities | | $ | 1,172,956 | | | 47 | % | | $ | 1,187,075 | | | 49 | % |
Stockholders’ equity | | 1,348,272 | | | 53 | % | | 1,246,104 | | | 51 | % |
Total capitalization, excluding short-term debt | | $ | 2,521,228 | | | 100 | % | | $ | 2,433,179 | | | 100 | % |
| | | | | | | | |
| | September 30, 2024 | | December 31, 2023 |
(in thousands) | | | | | | | | |
Short-term debt | | $ | 214,753 | | | 8 | % | | $ | 179,853 | | | 7 | % |
Long-term debt, including current maturities | | 1,191,478 | | | 43 | % | | 1,205,580 | | | 46 | % |
Stockholders’ equity | | 1,348,272 | | | 49 | % | | 1,246,104 | | | 47 | % |
Total capitalization, including short-term debt | | $ | 2,754,503 | | | 100 | % | | $ | 2,631,537 | | | 100 | % |
Our target ratio of equity to total capitalization, including short-term borrowings, is between 50 and 60 percent. Our equity to total capitalization ratio, including short-term borrowings, was 49 percent as of September 30, 2024. We seek to align permanent financing with the in-service dates of our capital projects. We may utilize more temporary short-term debt when the financing cost is attractive as a bridge to the permanent long-term financing or if the equity markets are volatile.
In November 2023, in connection with our acquisition of FCG, we completed an equity offering resulting in the issuance of approximately 4.4 million shares of our common stock at a price per share of $82.72 (net of underwriter discounts and commissions). We received net proceeds of $366.4 million which were used to partially finance the acquisition.
During the first nine months of 2024, we received net proceeds of $56.8 million under the DRIP. There were no issuances under the DRIP in 2023.
Shelf Agreements
We have entered into Shelf Agreements with Prudential and MetLife with terms that extend through February 2026, however neither of such lenders have any obligation to purchase debt thereunder. At September 30, 2024, a total of $255.0 million of borrowing capacity was available under these agreements.
The Uncollateralized Senior Notes set forth certain business covenants to which we are subject when any note is outstanding, including covenants that limit or restrict our ability, and the ability of our subsidiaries, to incur indebtedness, or place or permit liens and encumbrances on any of our property or the property of our subsidiaries.
Short-term Borrowings
As of September 30, 2024, we are authorized by our Board of Directors to borrow up to $450.0 million of short-term debt, as required. At September 30, 2024 and December 31, 2023, we had $214.8 million and $179.9 million, respectively, of short-term borrowings outstanding at a weighted average interest rate of 5.35 percent and 5.83 percent, respectively. There were no borrowings outstanding under the sustainable investment sublimit of the 364-day tranche at September 30, 2024.
In August 2024, we amended and restated our revolving credit agreement, which increased the total borrowing capacity under the Revolver to $450.0 million, including $250.0 million available under the 364-day tranche which now expires in August 2025 and $200.0 million available under the five-year tranche which now expires in August 2029. Borrowings under both tranches of the Revolver continue to be subject to a pricing grid, including the commitment fee and the interest rate charged based upon our total indebtedness to total capitalization ratio for the prior quarter. The 364-day tranche continues to bear interest (i) based upon the SOFR, plus a 10-basis point credit spread adjustment, and an applicable margin of 1.05 percent or less, with such margin based on total indebtedness as a percentage of total capitalization or (ii) the base rate, solely at our discretion. The five-year tranche continues to bear interest (i) based upon the SOFR, plus a 10-basis point credit spread adjustment, and an applicable margin of 1.25 percent or less, with such margin based on total indebtedness as a percentage of total capitalization or (ii) the base rate, solely at our discretion.
We also utilize interest rate swaps to manage rate risk under our Revolver. For additional information on interest rate swaps, including swaps currently in place related to our short-term borrowings, see Note 12, Derivative Instruments.
The availability of funds under the Revolver is subject to conditions specified in the credit agreement, all of which we currently satisfy. These conditions include our compliance with financial covenants and the continued accuracy of representations and warranties contained in the Revolver's loan documents. We are required by the financial covenants in the Revolver to maintain, at the end of each fiscal year, a funded indebtedness ratio as described above. As of September 30, 2024, we were in compliance with this covenant.
Our total available credit under the Revolver at September 30, 2024 was $232.2 million. As of September 30, 2024, we had issued $6.3 million in letters of credit to various counterparties under the Revolver. These letters of credit are not included in the outstanding short-term borrowings and we do not anticipate that they will be drawn upon by the counterparties. The letters of credit reduce the available borrowings under the Revolver.
In connection with our acquisition of FCG, we entered into a 364-day Bridge Facility commitment with Barclays Bank PLC and other lending parties for up to $965.0 million. Upon closing of the FCG acquisition in November 2023, and with the completion of other financing activities as defined in the lending agreement, this facility was terminated with no funds drawn to finance the transaction. For additional information regarding the acquisition and related financing, see Note 3, Acquisitions, Note 9, Stockholders Equity, and Note 14, Long-Term Debt.
Long-Term Debt
On November 1, 2024, we issued 5.20 percent Senior Notes due in October 2029 in the aggregate principal amount of $100.0 million. The proceeds received were used to reduce short-term borrowings under our Revolver and to fund capital expenditures. These Senior Notes have similar covenants and default provisions as our other Senior Notes, and have semi-annual principal payments due on May 1 and November 1 of each year beginning in 2025.
On November 20, 2023, we issued Senior Notes in the aggregate principal amount of $550.0 million at an average interest rate of 6.54 percent that were used to partially finance our acquisition of FCG which closed during the fourth quarter of 2023. These notes have varying final maturity dates of between three and 15 years, and the outstanding principal balance of the notes (net of annual payments on the 6.73 percent notes which begin in 2029) will be due on their respective maturity dates with interest payments payable semiannually until the principal has been paid in full. These Senior Notes have similar covenants and default provisions as our other Senior Notes.
On March 14, 2023 we issued 5.43 percent Senior Notes due in March 2038 in the aggregate principal amount of $80.0 million and used the proceeds received from the issuances of the Senior Notes to reduce short-term borrowings under our Revolver and to fund capital expenditures. These Senior Notes have similar covenants and default provisions as our other Senior Notes, and have an annual principal payment beginning in the sixth year after the issuance.
Cash Flows
The following table provides a summary of our operating, investing and financing cash flows for the nine months ended September 30, 2024 and 2023:
| | | | | | | | | | | | | | |
| | Nine Months Ended |
| | September 30, |
(in thousands) | | 2024 | | 2023 |
Net cash provided by (used in): | | | | |
Operating activities | | $ | 217,668 | | | $ | 183,347 | |
Investing activities | | (256,007) | | | (135,743) | |
Financing activities | | 35,044 | | | (52,015) | |
Net decrease in cash and cash equivalents | | (3,295) | | | (4,411) | |
Cash and cash equivalents—beginning of period | | 4,904 | | | 6,204 | |
Cash and cash equivalents—end of period | | $ | 1,609 | | | $ | 1,793 | |
Cash Flows Provided by Operating Activities
Changes in our cash flows from operating activities are attributable primarily to changes in net income, adjusted for non-cash items such as depreciation and amortization, changes in deferred income taxes, share-based compensation expense and working capital. Working capital requirements are determined by a variety of factors, including weather, the prices of natural gas, electricity and propane, the timing of customer collections, payments for purchases of natural gas, electricity and propane, and deferred fuel cost recoveries.
During the nine months ended September 30, 2024, net cash provided by operating activities was $217.7 million. Operating cash flows were primarily impacted by the following:
•Net income, adjusted for non-cash adjustments, provided a $146.1 million source of cash;
•Other working capital changes, impacted largely by a reduction in net receivables, resulted in a $36.0 million source of cash;
•An increased level of deferred taxes associated largely with incremental tax depreciation from growth investments resulted in a source of cash of $30.6 million; and
•Changes in net regulatory assets and liabilities due primarily to the change in fuel costs collected through the various cost recovery mechanisms resulted in a $5.1 million source of cash.
Cash Flows Used in Investing Activities
Net cash used in investing activities totaled $256.0 million during the nine months ended September 30, 2024, largely driven by $259.6 million for new capital expenditures.
Cash Flows Provided by Financing Activities
Net cash provided by financing activities totaled $35.0 million during the nine months ended September 30, 2024 and included the following:
•Net proceeds of $89.6 million from the issuance of stock under the DRIP and net borrowings under the Revolver; partially offset by
•A $39.9 million use of cash for dividend payments in 2024; and
•Long-term debt repayments of $14.6 million.
Off-Balance Sheet Arrangements
The Board of Directors has authorized us to issue corporate guarantees securing obligations of our subsidiaries and to obtain letters of credit securing our subsidiaries' obligations. The maximum authorized liability under such guarantees and letters of credit as of September 30, 2024 was $35.0 million. The aggregate amount guaranteed related to our subsidiaries at September 30, 2024 was $27.5 million, with the guarantees expiring on various dates through September 2025. In addition, the Board has authorized us to issue specific purpose corporate guarantees. The amount of specific purpose guarantees outstanding at September 30, 2024 was $4.0 million.
As of September 30, 2024, we have issued letters of credit totaling $6.3 million related to various transportation, transmission, capacity and storage agreements as well as our primary insurance carriers. These letters of credit have various expiration dates through September 2025 and to date, none have been used. We do not anticipate that the counterparties will draw upon these letters of credit and we expect that they will be renewed to the extent necessary in the future. Additional information is presented in Note 7, Other Commitments and Contingencies, in the condensed consolidated financial statements.
Contractual Obligations
There has been no material change in the contractual obligations presented in our 2023 Annual Report on Form 10-K.
Rates and Regulatory Matters
Our natural gas distribution operations in Delaware, Maryland and Florida and electric distribution operation in Florida are subject to regulation by the respective state PSC; Eastern Shore is subject to regulation by the FERC; and Peninsula Pipeline and Aspire Energy Express, our intrastate pipeline subsidiaries, are subject to regulation (excluding cost of service) by the Florida PSC and Public Utilities Commission of Ohio, respectively. We regularly are involved in regulatory matters in each of the jurisdictions in which we operate. Our significant regulatory matters are fully described in Note 5, Rates and Other Regulatory Activities, to the condensed consolidated financial statements in this Quarterly Report on Form 10-Q.
Recent Authoritative Pronouncements on Financial Reporting and Accounting
Recent accounting developments, applicable to us, and their expected impact on our financial position, results of operations and cash flows, are described in Note 1, Summary of Accounting Policies, to the condensed consolidated financial statements in this Quarterly Report on Form 10-Q.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
INTEREST RATE RISK
Long-term debt is subject to potential losses based on changes in interest rates. We evaluate whether to refinance existing debt or permanently refinance existing short-term borrowings based in part on the fluctuation in interest rates. Increases in interest rates expose us to potential increased costs we could incur when we (i) issue new debt instruments or (ii) provide financing and liquidity for our business activities. We also utilize interest rate swap agreements to mitigate short-term borrowing rate risk. Additional information about our long-term debt and short-term borrowing is disclosed in Note 14, Long-Term Debt, and Note 15, Short-Term Borrowings, respectively, in the condensed consolidated financial statements.
COMMODITY PRICE RISK
Regulated Energy Segment
We have entered into agreements with various wholesale suppliers to purchase natural gas and electricity for resale to our customers. Our regulated energy distribution businesses that sell natural gas or electricity to end-use customers have fuel cost recovery mechanisms authorized by the respective PSCs that allow us to recover all of the costs prudently incurred in purchasing natural gas and electricity for our customers. Therefore, our regulated energy distribution operations have limited commodity price risk exposure.
Unregulated Energy Segment
Our propane operations are exposed to commodity price risk as a result of the competitive nature of retail pricing offered to our customers. In order to mitigate this risk, we utilize propane storage activities and forward contracts for supply.
We can store up to approximately 8.8 million gallons of propane (including leased storage and rail cars) during the winter season to meet our customers’ peak requirements and to serve metered customers. Decreases in the wholesale price of propane may cause the value of stored propane to decline, particularly if we utilize fixed price forward contracts for supply. To mitigate the risk of propane commodity price fluctuations on the inventory valuation, we have adopted a Risk Management Policy that allows our propane distribution operation to enter into fair value hedges, cash flow hedges or other economic hedges of our inventory.
Aspire Energy is exposed to commodity price risk, primarily during the winter season, to the extent we are not successful in balancing our natural gas purchases and sales and have to secure natural gas from alternative sources at higher spot prices. In order to mitigate this risk, we procure firm capacity that meets our estimated volume requirements and we continue to seek out new producers in order to fulfill our natural gas purchase requirements.
The following table reflects the changes in the fair market value of financial derivatives contracts related to propane purchases and sales from December 31, 2023 to September 30, 2024:
| | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | Balance at December 31, 2023 | | Increase in Fair Market Value | | Less Amounts Settled | | Balance at September 30, 2024 |
Sharp | $ | (376) | | | $ | 1,412 | | | $ | (956) | | | $ | 80 | |
There were no changes in methods of valuations during the nine months ended September 30, 2024.
The following is a summary of fair market value of financial derivatives as of September 30, 2024, by method of valuation and by maturity for each fiscal year period.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | 2024 | | 2025 | | 2026 | | 2027 | | Total Fair Value |
Price based on Mont Belvieu - Sharp | $ | (52) | | | $ | 52 | | | $ | 53 | | | $ | 27 | | | $ | 80 | |
WHOLESALE CREDIT RISK
The Risk Management Committee reviews credit risks associated with counterparties to commodity derivative contracts prior to such contracts being approved.
Additional information about our derivative instruments is disclosed in Note 12, Derivative Instruments, in the condensed consolidated financial statements.
INFLATION
Inflation affects the cost of supply, labor, products and services required for operations, maintenance and capital improvements. To help cope with the effects of inflation on our capital investments and returns, we periodically seek rate increases from regulatory commissions for our regulated operations and closely monitor the returns of our unregulated energy business operations. To compensate for fluctuations in propane gas prices, we adjust propane sales prices to the extent allowed by the market.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
The Chief Executive Officer and Chief Financial Officer of Chesapeake Utilities, with the participation of other Company officials, have evaluated our “disclosure controls and procedures” (as such term is defined under Rules 13a-15(e) and 15d-15(e), promulgated under the Securities Exchange Act of 1934, as amended) as of September 30, 2024. Based upon their evaluation, the Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective as of September 30, 2024.
Changes in Internal Control over Financial Reporting
We are in the process of implementing a new customer billing system that is expected to be completed in the fourth quarter of 2024. While we expect this implementation to either strengthen or have a minimal impact to our existing internal controls, we will continue to monitor and focus on necessary changes to processes and procedures until all components of the system are fully integrated during the fourth quarter.
During the quarter ended September 30, 2024, there has been no change in the design or operations of our internal controls over financial reporting that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
On November 30, 2023, we completed the acquisition of FCG. We are currently integrating processes, procedures, and internal controls related to the acquisition. FCG's total assets and income before taxes represented approximately 31.1 percent and 21.0 percent, respectively, of the Company’s consolidated total assets and earnings before taxes as of September 30, 2024 and for the quarter then ended. See Note 4, Acquisitions, to the consolidated financial statements and Management's Report on Internal Control Over Financial Reporting in the Company's 2023 Annual Report on Form 10-K for additional information related to the acquisition of FCG. This exclusion is permitted based upon current guidance of the SEC.
PART II—OTHER INFORMATION
Item 1. Legal Proceedings
As disclosed in Note 7, Other Commitments and Contingencies, of the condensed consolidated financial statements in this Quarterly Report on Form 10-Q, we are involved in certain legal actions and claims arising in the normal course of business. We are also involved in certain legal and administrative proceedings before various governmental or regulatory agencies concerning rates and other regulatory actions. In the opinion of management, the ultimate disposition of these proceedings and claims will not have a material effect on our consolidated results of operations, financial position or cash flows.
Item 1A. Risk Factors
Our business, operations, and financial condition are subject to various risks and uncertainties. The risk factors described in Part I, Item 1A., Risk Factors, in our Annual Report on Form 10-K, for the year ended December 31, 2023, should be carefully considered, together with the other information contained or incorporated by reference in this Quarterly Report on Form 10-Q and in our other filings with the SEC in connection with evaluating Chesapeake Utilities, our business and the forward-looking statements contained in this Quarterly Report on Form 10-Q.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Company Purchases of Equity Securities
Share repurchases during the three months ended September 30, 2024 were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Total Number of Shares | | Average Price Paid | | Total Number of Shares Purchased as Part of Publicly Announced Plans | | Maximum Number of Shares That May Yet Be Purchased Under the Plans |
Period | | Purchased | | per Share | | or Programs (2) | | or Programs (2) |
July 1, 2024 through July 31, 2024 (1) | | 671 | | | $ | 107.38 | | | — | | | — | |
August 1, 2024 through August 31, 2024 | | — | | | — | | | — | | | — | |
September 1, 2024 through September 30, 2024 | | — | | | — | | | — | | | — | |
Total | | 671 | | | $ | 107.38 | | | — | | | — | |
(1) Chesapeake Utilities purchased shares of common stock on the open market for the purpose of reinvesting the dividend on shares held in the Rabbi Trust accounts for certain directors and senior executives under the Non-Qualified Deferred Compensation Plan. The Non-Qualified Deferred Compensation Plan is discussed in detail in Item 8 under the heading “Notes to the Consolidated Financial Statements—Note 16, Employee Benefit Plans,” in our latest Annual Report on Form 10-K for the year ended December 31, 2023.
(2) Except for the purposes described in Footnote (1), Chesapeake Utilities has no publicly announced plans or programs to repurchase its shares.
Item 3. Defaults upon Senior Securities
None.
Item 5. Other Information
During the three months ended September 30, 2024, no director or officer of the Company adopted or terminated a "Rule 10b5-1 trading arrangement" or "non-Rule 10b5-1 trading arrangement," as each term is defined in Item 408(a) of Regulation S-K.
Item 6. Exhibits
| | | | | | | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
101.INS* | | XBRL Instance Document. |
| |
101.SCH* | | XBRL Taxonomy Extension Schema Document. |
| |
101.CAL* | | XBRL Taxonomy Extension Calculation Linkbase Document. |
| |
101.DEF* | | XBRL Taxonomy Extension Definition Linkbase Document. |
| |
101.LAB* | | XBRL Taxonomy Extension Label Linkbase Document. |
| |
101.PRE* | | XBRL Taxonomy Extension Presentation Linkbase Document. |
| | |
104 | | Cover Page Interactive Data File - formatted in Inline XBRL and contained in Exhibit 101
|
* Filed herewith
** Furnished, not filed
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| | |
CHESAPEAKE UTILITIES CORPORATION |
|
/S/ BETH W. COOPER |
Beth W. Cooper Executive Vice President, Chief Financial Officer, Treasurer and Assistant Corporate Secretary |
Date: November 7, 2024