UNITED
STATES
|
SECURITIES
AND EXCHANGE COMMISSION
|
Washington,
D.C. 20549
|
FORM
10-K
|
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF
|
THE
SECURITIES EXCHANGE ACT OF 1934
|
For
the Fiscal Year Ended: December 31,
2005
Commission File Number: 001-11590
|
Chesapeake
Utilities Corporation
|
(Exact
name of registrant as specified in its
charter)
|
State
of Delaware
|
51-0064146
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
909
Silver Lake Boulevard, Dover, Delaware
19904
|
(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
|
Name
of each exchange on which registered
|
Common
Stock - par value per share $.4867
|
New
York Stock Exchange, Inc.
|
Securities
registered pursuant to Section 12(g) of the
Act:
|
8.25%
Convertible Debentures Due 2014
|
(Title
of class)
|
Page
|
|
Part I |
1
|
Item
1. Business
|
1
|
Item
1A. Risk Factors
|
8
|
Item
1B. Unresolved Staff Comments
|
11
|
Item
2. Proprties
|
11
|
Item
3. Legal Proceedings
|
11
|
Item
4. Submission of Matters to a Vote of Security Holders
|
11
|
Part II |
12
|
Item
5. Market for the Registrant's Common Equity, Related Stockholder
Matters
and Issuer Purchases of Equity Securities
|
12
|
Item
6. Selected Financial Data
|
14
|
Item
7. Management's Discussion and Analysis of Financial Condition
and Results
of Operations
|
18
|
Item
7A. Quantitative and Qualitative Disclosures About Market Risk
|
36
|
Item
8. Financial Statements and Supplemental Data
|
36
|
Item
9. Changes In and Disagreements With Accountants on Accounting
and
Financial Disclosure
|
67
|
Item
9A. Controls and Procedures
|
67
|
Item
9B. Other Information
|
67
|
Part III |
68
|
Item
10. Directors and Executive Officers of the Registrant
|
68
|
Item
11. Executive Compensation
|
68
|
Item
12. Security Ownership of Certain Beneficial Owners and Management
and
Related Stockholder Matters
|
68
|
Item
13. Certain Relationships and Related Transactions
|
69
|
Item
14. Principal Accounting Fees and Services
|
69
|
Part IV |
70
|
Item
15. Exhibits, Financial Statement Schedules
|
70
|
Signatures |
73
|
(a) |
General
Development of Business
|
(b) |
Financial
Information about Industry
Segments
|
(c) |
Narrative
Description of Business
|
(d) |
Available
Information
|
(a) |
General
|
(b) |
Natural
Gas Distribution
|
(c) |
Natural
Gas Transmission
|
(d) |
Propane
Distribution and Wholesale
Marketing
|
(a) |
General
|
(b) |
Environmental
|
(a) |
Common
Stock Price Ranges, Common Stock Dividends and Shareholder
Information:
|
Quarter
Ended
|
High
|
Low
|
Close
|
Dividends
Declared Per Share
|
||||||||
2005
|
||||||||||||
March
31
|
$
|
27.5900
|
$
|
25.8300
|
$
|
26.6000
|
$
|
0.2800
|
||||
June
30
|
30.9500
|
23.6000
|
30.5800
|
0.2850
|
||||||||
September
30
|
35.6000
|
59.5000
|
35.1620
|
0.2850
|
||||||||
December
31
|
35.7799
|
30.3227
|
30.8000
|
0.2850
|
||||||||
2004
|
||||||||||||
March
31
|
$
|
26.5100
|
$
|
24.3000
|
$
|
25.6200
|
$
|
0.2750
|
||||
June
30
|
26.2000
|
20.4200
|
22.7000
|
0.2800
|
||||||||
September
30
|
25.4000
|
22.1000
|
25.1000
|
0.2800
|
||||||||
December
31
|
27.5500
|
24.5000
|
26.7000
|
0.2800
|
||||||||
(b) |
Purchases
of Equity Securities by the
Issuer
|
Period
|
Total
Number of Shares Purchased
|
Average
Price Paid per Share
|
Total
Number of Shares Purchased as Part of Publicly Announced Plans
or Programs
(2)
|
Maximum
Number of Shares That May Yet Be Purchased Under the Plans or Programs
(2)
|
|||||||||
October
1, 2005 through October 31, 2005 (1)
|
295
|
$
|
36.00
|
0
|
0
|
||||||||
November
1, 2005 through November 30, 2005
|
0
|
$
|
0.00
|
0
|
0
|
||||||||
December
1, 2005 through December 31, 2005
|
0
|
$
|
0.00
|
0
|
0
|
||||||||
Total
|
295
|
$
|
36.00
|
0
|
0
|
||||||||
(1)
Chesapeake purchased shares of stock on the open market to add
to shares
held in a Rabbi Trust to adjust the balance to the contractual
value. 295
shares were purchased through executive dividend
deferrals.
|
|||||||||||||
(2)
Chesapeake has no publicly announced plans or programs to repurchase
its
shares.
|
For
the Years Ended December 31,
|
2005
|
2004
|
2003
|
2002
(1)
|
2001
(1)
|
|||||||||||
Operating
(in
thousands of dollars)
(3)
|
||||||||||||||||
Revenues
|
||||||||||||||||
Natural
gas distribution and transmission
|
$
|
166,582
|
$
|
124,246
|
$
|
110,247
|
$
|
93,588
|
$
|
107,418
|
||||||
Propane
|
48,976
|
41,500
|
41,029
|
29,238
|
35,742
|
|||||||||||
Advanced
informations systems
|
14,140
|
12,427
|
12,578
|
12,764
|
14,104
|
|||||||||||
Other
and eliminations
|
(68
|
)
|
(218
|
)
|
(286
|
)
|
(334
|
)
|
(113
|
)
|
||||||
Total
revenues
|
$
|
229,630
|
$
|
177,955
|
$
|
163,568
|
$
|
135,256
|
$
|
157,151
|
||||||
Operating
income
|
||||||||||||||||
Natural
gas distribution and transmission
|
$
|
17,236
|
$
|
17,091
|
$
|
16,653
|
$
|
14,973
|
$
|
14,405
|
||||||
Propane
|
3,209
|
2,364
|
3,875
|
1,052
|
913
|
|||||||||||
Advanced
informations systems
|
1,197
|
387
|
692
|
343
|
517
|
|||||||||||
Other
and eliminations
|
(112
|
)
|
128
|
359
|
237
|
386
|
||||||||||
Total
operating income
|
$
|
21,530
|
$
|
19,970
|
$
|
21,579
|
$
|
16,605
|
$
|
16,221
|
||||||
Net
income from continuing operations
|
$
|
10,468
|
$
|
9,550
|
$
|
10,079
|
$
|
7,535
|
$
|
7,341
|
||||||
Assets
(in thousands of dollars)
|
||||||||||||||||
Gross
property, plant and equipment
|
$
|
280,345
|
$
|
250,267
|
$
|
234,919
|
$
|
229,128
|
$
|
216,903
|
||||||
Net
property, plant and equipment (4)
|
$
|
201,504
|
$
|
177,053
|
$
|
167,872
|
$
|
166,846
|
$
|
161,014
|
||||||
Total
assets (4)
|
$
|
295,980
|
$
|
241,938
|
$
|
222,058
|
$
|
223,721
|
$
|
222,229
|
||||||
Capital
expenditures (3)
|
$
|
33,423
|
$
|
17,830
|
$
|
11,822
|
$
|
13,836
|
$
|
26,293
|
||||||
Capitalization
(in thousands of dollars)
|
||||||||||||||||
Stockholders'
equity
|
$
|
84,757
|
$
|
77,962
|
$
|
72,939
|
$
|
67,350
|
$
|
67,517
|
||||||
Long-term
debt, net of current maturities
|
58,991
|
66,190
|
69,416
|
73,408
|
48,409
|
|||||||||||
Total
capitalization
|
$
|
143,748
|
$
|
144,152
|
$
|
142,355
|
$
|
140,758
|
$
|
115,926
|
||||||
Current
portion of long-term debt
|
$
|
4,929
|
$
|
2,909
|
$
|
3,665
|
$
|
3,938
|
$
|
2,686
|
||||||
Short-term
debt
|
35,482
|
5,002
|
3,515
|
10,900
|
42,100
|
|||||||||||
Total
capitalization and short-term financing
|
$
|
184,159
|
$
|
152,063
|
$
|
149,535
|
$
|
155,596
|
$
|
160,712
|
||||||
(1)
The years 2002, 2001, 2000 and 1999 have been restated in order
to reflect
the Company’s Delaware and Maryland natural
gas divisions on the “accrual”
rather than the “as billed” revenue recognition
method.
|
||||||||||||||||
(2)
The years 1998, 1997, and 1996 have not been restated to reflect
the
“accrual” revenue recognition method due to the immateriality
of the impact on the Company’s financial results.
|
||||||||||||||||
(3)
These amounts exclude the results of water services due to their
reclassification to discontinued operations. The assets of
all of the water businesses were sold in 2004 and
2003.
|
||||||||||||||||
(4)
The years 2005, 2004, 2003, 2002 and 2001 reflect the results
of adopting
SFAS 143.
|
For
the Years Ended December 31,
|
2000
(1)
|
1999
(1)
|
1998
(2)
|
1997
(2)
|
1996
(2)
|
|||||||||||
Operating
(in
thousands of dollars)
(3)
|
||||||||||||||||
Revenues
|
||||||||||||||||
Natural
gas distribution and transmission
|
$
|
101,138
|
$
|
75,637
|
$
|
68,770
|
$
|
88,108
|
$
|
90,044
|
||||||
Propane
|
31,780
|
25,199
|
23,377
|
28,614
|
36,727
|
|||||||||||
Advanced
informations systems
|
12,390
|
13,531
|
10,331
|
7,786
|
7,230
|
|||||||||||
Other
and eliminations
|
(131
|
)
|
(14
|
)
|
(15
|
)
|
(182
|
)
|
(243
|
)
|
||||||
Total
revenues
|
$
|
145,177
|
$
|
114,353
|
$
|
102,463
|
$
|
124,326
|
$
|
133,758
|
||||||
Operating
income
|
||||||||||||||||
Natural
gas distribution and transmission
|
$
|
12,798
|
$
|
10,388
|
$
|
8,820
|
$
|
9,240
|
$
|
9,627
|
||||||
Propane
|
2,135
|
2,622
|
965
|
1,137
|
2,668
|
|||||||||||
Advanced
informations systems
|
336
|
1,470
|
1,316
|
1,046
|
1,056
|
|||||||||||
Other
and eliminations
|
816
|
495
|
485
|
558
|
560
|
|||||||||||
Total
operating income
|
$
|
16,085
|
$
|
14,975
|
$
|
11,586
|
$
|
11,981
|
$
|
13,911
|
||||||
Net
income from continuing operations
|
$
|
7,665
|
$
|
8,372
|
$
|
5,329
|
$
|
5,812
|
$
|
7,764
|
||||||
Assets
(in thousands of dollars)
|
||||||||||||||||
Gross
property, plant and equipment
|
$
|
192,925
|
$
|
172,068
|
$
|
152,991
|
$
|
144,251
|
$
|
134,001
|
||||||
Net
property, plant and equipment (4)
|
$
|
131,466
|
$
|
117,663
|
$
|
104,266
|
$
|
99,879
|
$
|
94,014
|
||||||
Total
assets (4)
|
$
|
211,764
|
$
|
166,958
|
$
|
145,029
|
$
|
145,719
|
$
|
155,786
|
||||||
Capital
expenditures (3)
|
$
|
22,057
|
$
|
21,365
|
$
|
12,516
|
$
|
13,471
|
$
|
15,399
|
||||||
Capitalization
(in thousands of dollars)
|
||||||||||||||||
Stockholders'
equity
|
$
|
64,669
|
$
|
60,714
|
$
|
56,356
|
$
|
53,656
|
$
|
50,700
|
||||||
Long-term
debt, net of current maturities
|
50,921
|
33,777
|
37,597
|
38,226
|
28,984
|
|||||||||||
Total
capitalization
|
$
|
115,590
|
$
|
94,491
|
$
|
93,953
|
$
|
91,882
|
$
|
79,684
|
||||||
Current
portion of long-term debt
|
$
|
2,665
|
$
|
2,665
|
$
|
520
|
$
|
1,051
|
$
|
3,526
|
||||||
Short-term
debt
|
25,400
|
23,000
|
11,600
|
7,600
|
12,735
|
|||||||||||
Total
capitalization and short-term financing
|
$
|
143,655
|
$
|
120,156
|
$
|
106,073
|
$
|
100,533
|
$
|
95,945
|
||||||
(1)
The years 2002, 2001, 2000 and 1999 have been restated in order
to reflect
the Company’s Delaware and Maryland natural
gas divisions on the “accrual” rather than the “as billed” revenue
recognition method.
|
||||||||||||||||
(2)
The years 1998, 1997, and 1996 have not been restated to reflect
the
“accrual” revenue recognition method due to the immateriality
of the impact on the Company’s financial results.
|
||||||||||||||||
(3)
These amounts exclude the results of water services due to their
reclassification to discontinued operations. The assets of
all of the water businesses were sold in 2004 and
2003.
|
||||||||||||||||
(4)
The years 2005, 2004, 2003, 2002 and 2001 reflect the results
of adopting
SFAS 143.
|
For
the Years Ended December 31,
|
2005
|
2004
|
2003
|
2002
(1)
|
2001
(1)
|
|||||||||||
Common
Stock Data and Ratios
|
||||||||||||||||
Basic
earnings per share from continuing operations (3)
|
$
|
1.79
|
$
|
1.66
|
$
|
1.80
|
$
|
1.37
|
$
|
1.37
|
||||||
Diluted
earnings per share from continuing operations (3)
|
$
|
1.77
|
$
|
1.64
|
$
|
1.76
|
$
|
1.37
|
$
|
1.35
|
||||||
Return
on average equity from continuing operations (3)
|
12.9
|
%
|
12.7
|
%
|
14.4
|
%
|
11.2
|
%
|
11.1
|
%
|
||||||
Common
equity / total capitalization
|
59.0
|
%
|
54.1
|
%
|
51.2
|
%
|
47.8
|
%
|
58.2
|
%
|
||||||
Common
equity / total capitalization and short-term financing
|
46.0
|
%
|
51.3
|
%
|
48.8
|
%
|
43.3
|
%
|
42.0
|
%
|
||||||
Book
value per share
|
$
|
14.41
|
$
|
13.49
|
$
|
12.89
|
$
|
12.16
|
$
|
12.45
|
||||||
Market
price:
|
||||||||||||||||
High
|
$
|
35.780
|
$
|
27.550
|
$
|
26.700
|
$
|
21.990
|
$
|
19.900
|
||||||
Low
|
$
|
23.600
|
$
|
20.420
|
$
|
18.400
|
$
|
16.500
|
$
|
17.375
|
||||||
Close
|
$
|
30.800
|
$
|
26.700
|
$
|
26.050
|
$
|
18.300
|
$
|
19.800
|
||||||
Average
number of shares outstanding
|
5,836,463
|
5,735,405
|
5,610,592
|
5,489,424
|
5,367,433
|
|||||||||||
Shares
outstanding at year-end
|
5,845,571
|
5,730,801
|
5,612,935
|
5,500,357
|
5,394,516
|
|||||||||||
Registered
common shareholders
|
2,026
|
2,026
|
2,069
|
2,130
|
2,171
|
|||||||||||
Cash
dividends declared per share
|
$
|
1.14
|
$
|
1.12
|
$
|
1.10
|
$
|
1.10
|
$
|
1.10
|
||||||
Dividend
yield (annualized) (4)
|
3.7
|
%
|
4.2
|
%
|
4.2
|
%
|
6.0
|
%
|
5.6
|
%
|
||||||
Payout
ratio from continuing operations (3)
(5)
|
63.7
|
%
|
67.5
|
%
|
61.1
|
%
|
80.3
|
%
|
80.3
|
%
|
||||||
Additional
Data
|
||||||||||||||||
Customers
|
||||||||||||||||
Natural
gas distribution and transmission
|
54,786
|
50,878
|
47,649
|
45,133
|
42,741
|
|||||||||||
Propane
distribution
|
35,367
|
34,888
|
34,894
|
34,566
|
35,530
|
|||||||||||
Volumes
|
||||||||||||||||
Natural
gas deliveries (in MMCF)
|
34,981
|
31,430
|
29,375
|
27,935
|
27,264
|
|||||||||||
Propane
distribution (in thousands of gallons)
|
26,178
|
24,979
|
25,147
|
21,185
|
23,080
|
|||||||||||
Heating
degree-days (Delmarva Peninsula)
|
4,792
|
4,553
|
4,715
|
4,161
|
4,368
|
|||||||||||
Propane
bulk storage capacity (in thousands of gallons)
|
2,315
|
2,045
|
2,195
|
2,151
|
1,958
|
|||||||||||
Total
employees (3)
|
423
|
426
|
439
|
455
|
458
|
|||||||||||
(1)
The years 2002, 2001, 2000 and 1999 have been restated in order
to reflect
the Company’s Delaware and Maryland natural gas divisions on the “accrual”
rather than the “as billed” revenue recognition method.
|
||||||||||||||||
(2)
The years 1998, 1997, and 1996 have not been restated to reflect
the
“accrual” revenue recognition method due to the immateriality of the
impact on the Company’s financial results.
|
||||||||||||||||
(3)
These amounts exclude the results of water services due to their
reclassification to discontinued operations. The assets of all
of the
water businesses were sold in 2004 and 2003.
|
||||||||||||||||
(4)
Dividend yield (annualized) is calculated by multiplying the
fourth
quarter dividend declared by four (4), then dividing that amount
by the
closing common stock price at December 31.
|
||||||||||||||||
(5) The
payout ratio from continuing operations is calculated
by dividing cash dividends declared per share (for the year) by
basic
earnings per share from continuing operations.
|
For
the Years Ended December 31,
|
2000
(1)
|
1999
(1)
|
1998
(2)
|
1997
(2)
|
1996
(2)
|
|||||||||||
Common
Stock Data and Ratios
|
||||||||||||||||
Basic
earnings per share from continuing operations (3)
|
$
|
1.46
|
$
|
1.63
|
$
|
1.05
|
$
|
1.17
|
$
|
1.58
|
||||||
Diluted
earnings per share from continuing operations (3)
|
$
|
1.43
|
$
|
1.59
|
$
|
1.04
|
$
|
1.15
|
$
|
1.54
|
||||||
Return
on average equity from continuing operations (3)
|
12.2
|
%
|
14.3
|
%
|
9.7
|
%
|
11.1
|
%
|
16.1
|
%
|
||||||
Common
equity / total capitalization
|
55.9
|
%
|
64.3
|
%
|
60.0
|
%
|
58.4
|
%
|
63.6
|
%
|
||||||
Common
equity / total capitalization and short-term financing
|
45.0
|
%
|
50.5
|
%
|
53.1
|
%
|
53.4
|
%
|
52.8
|
%
|
||||||
Book
value per share
|
$
|
12.21
|
$
|
11.71
|
$
|
11.06
|
$
|
10.72
|
$
|
10.26
|
||||||
Market
price:
|
||||||||||||||||
High
|
$
|
18.875
|
$
|
19.813
|
$
|
20.500
|
$
|
21.750
|
$
|
18.000
|
||||||
Low
|
$
|
16.250
|
$
|
14.875
|
$
|
16.500
|
$
|
16.250
|
$
|
15.125
|
||||||
Close
|
$
|
18.625
|
$
|
18.375
|
$
|
18.313
|
$
|
20.500
|
$
|
16.875
|
||||||
Average
number of shares outstanding
|
5,249,439
|
5,144,449
|
5,060,328
|
4,972,086
|
4,912,136
|
|||||||||||
Shares
outstanding at year-end
|
5,290,001
|
5,186,546
|
5,093,788
|
5,004,078
|
4,939,515
|
|||||||||||
Registered
common shareholders
|
2,166
|
2,212
|
2,271
|
2,178
|
2,213
|
|||||||||||
Cash
dividends declared per share
|
$
|
1.07
|
$
|
1.03
|
$
|
1.00
|
$
|
0.97
|
$
|
0.93
|
||||||
Dividend
yield (annualized) (4)
|
5.8
|
%
|
5.7
|
%
|
5.5
|
%
|
4.7
|
%
|
5.5
|
%
|
||||||
Payout
ratio from continuing operations (3)
(5)
|
73.3
|
%
|
63.2
|
%
|
95.2
|
%
|
82.9
|
%
|
58.9
|
%
|
||||||
Additional
Data
|
||||||||||||||||
Customers
|
||||||||||||||||
Natural
gas distribution and transmission
|
40,854
|
39,029
|
37,128
|
35,797
|
34,713
|
|||||||||||
Propane
distribution
|
35,563
|
35,267
|
34,113
|
33,123
|
31,961
|
|||||||||||
Volumes
|
||||||||||||||||
Natural
gas deliveries (in MMCF)
|
30,830
|
27,383
|
21,400
|
23,297
|
24,835
|
|||||||||||
Propane
distribution (in thousands of gallons)
|
28,469
|
27,788
|
25,979
|
26,682
|
29,975
|
|||||||||||
Heating
degree-days (Delmarva Peninsula)
|
4,730
|
4,082
|
3,704
|
4,430
|
4,717
|
|||||||||||
Propane
bulk storage capacity (in thousands of gallons)
|
1,928
|
1,926
|
1,890
|
1,866
|
1,860
|
|||||||||||
Total
employees (3)
|
471
|
466
|
431
|
397
|
338
|
|||||||||||
(1)
The years 2002, 2001, 2000 and 1999 have been restated in order
to reflect
the Company’s Delaware and Maryland natural gas divisions on the “accrual”
rather than the “as billed” revenue recognition method.
|
||||||||||||||||
(2)
The years 1998, 1997, and 1996 have not been restated to reflect
the
“accrual” revenue recognition method due to the immateriality of the
impact on the Company’s
financial
results.
|
||||||||||||||||
(3)
These amounts exclude the results of water services due to their
reclassification to discontinued operations. The assets of all
of the
water businesses were sold in 2004 and 2003.
|
||||||||||||||||
(4)
Dividend yield (annualized) is calculated by multiplying the
fourth
quarter dividend declared by four (4), then dividing that amount
by the
closing common stock price at December 31.
|
||||||||||||||||
(5) The
payout ratio from continuing operations is calculated
by dividing cash dividends declared per share (for the year) by
basic
earnings per share from continuing operations.
|
Net
Income & Diluted Earnings Per Share Summary
|
|||||||||||||||||||
For
the Years Ended December 31,
|
2005
|
2004
|
Increase
(decrease)
|
2004
|
2003
|
Increase
(decrease)
|
|||||||||||||
Net
Income *
|
|||||||||||||||||||
Continuing
operations
|
$
|
10,468
|
$
|
9,550
|
$
|
918
|
$
|
9,550
|
$
|
10,080
|
($530
|
)
|
|||||||
Discontinued
operations
|
-
|
(121
|
)
|
121
|
(121
|
)
|
(788
|
)
|
667
|
||||||||||
Total
Net Income
|
$
|
10,468
|
$
|
9,429
|
$
|
1,039
|
$
|
9,429
|
$
|
9,292
|
$
|
137
|
|||||||
Diluted
Earnings Per Share
|
|||||||||||||||||||
Continuing
operations
|
$
|
1.77
|
$
|
1.64
|
$
|
0.13
|
$
|
1.64
|
$
|
1.76
|
($0.12
|
)
|
|||||||
Discontinued
operations
|
-
|
(0.02
|
)
|
0.02
|
(0.02
|
)
|
(0.13
|
)
|
0.11
|
||||||||||
Total
Earnings Per Share
|
$
|
1.77
|
$
|
1.62
|
$
|
0.15
|
$
|
1.62
|
$
|
1.63
|
($0.01
|
)
|
|||||||
*
Dollars in thousands.
|
Operating
Income Summary (in thousands)
|
|||||||||||||||||||
For
the Years Ended December 31,
|
2005
|
2004
|
Increase
(decrease)
|
2004
|
2003
|
Increase
(decrease)
|
|||||||||||||
Business
Segment:
|
|||||||||||||||||||
Natural
gas distribution & transmission
|
$
|
17,236
|
$
|
17,091
|
$
|
145
|
$
|
17,091
|
$
|
16,653
|
$
|
438
|
|||||||
Propane
|
3,209
|
2,364
|
845
|
2,364
|
3,875
|
(1,511
|
)
|
||||||||||||
Advanced
information services
|
1,197
|
387
|
810
|
387
|
692
|
(305
|
)
|
||||||||||||
Other
& eliminations
|
(112
|
)
|
128
|
(240
|
)
|
128
|
359
|
(231
|
)
|
||||||||||
Total
Operating Income
|
$
|
21,530
|
$
|
19,970
|
$
|
1,560
|
$
|
19,970
|
$
|
21,579
|
($1,609
|
)
|
· |
The
Lightweight Association Management Processing Systems (“LAMPS™”) product,
including the sale of its property rights, contributed $622,000
to
operating income in 2005 for the Company’s advanced information services
segment. The LAMPS product was an internally developed software
that was
developed and marketed specifically for REALTOR®
Associations.
|
· |
The
Delmarva and Florida natural gas distribution operations experienced
strong residential customer growth of 8.7 percent and 7.4 percent,
respectively, in 2005.
|
· |
Temperatures
on the Delmarva Peninsula were 5 percent colder than 2004,
which led to
increased contributions from the Company’s natural gas and propane
distribution operations. This increase was offset by conservation
efforts
by customers.
|
· |
The
natural gas transmission operation achieved gross margin growth
of 9
percent due to additional transportation capacity contracts
that went into
effect in November 2004.
|
· |
A
100 percent increase of the number of customers for the Company’s natural
gas marketing operation.
|
· |
An
increase of 1.1 million gallons sold by the Delmarva propane
distribution
operation.
|
Natural
Gas Distribution and Transmission (in thousands)
|
|||||||||||||||||||
For
the Years Ended December 31,
|
2005
|
2004
|
Increase
(decrease)
|
2004
|
2003
|
Increase
(decrease)
|
|||||||||||||
Revenue
|
$
|
166,582
|
$
|
124,246
|
$
|
42,336
|
$
|
124,246
|
$
|
110,247
|
$
|
13,999
|
|||||||
Cost
of gas
|
116,178
|
77,456
|
38,722
|
77,456
|
65,495
|
11,961
|
|||||||||||||
Gross
margin
|
50,404
|
46,790
|
3,614
|
46,790
|
44,752
|
2,038
|
|||||||||||||
Operations
& maintenance
|
23,874
|
21,129
|
2,745
|
21,129
|
19,893
|
1,236
|
|||||||||||||
Depreciation
& amortization
|
5,682
|
5,418
|
264
|
5,418
|
5,188
|
230
|
|||||||||||||
Other
taxes
|
3,612
|
3,152
|
460
|
3,152
|
3,018
|
134
|
|||||||||||||
Other
operating expenses
|
33,168
|
29,699
|
3,469
|
29,699
|
28,099
|
1,600
|
|||||||||||||
Total
Operating Income
|
$
|
17,236
|
$
|
17,091
|
$
|
145
|
$
|
17,091
|
$
|
16,653
|
$
|
438
|
Natural
Gas Heating Degree-Day (HDD) and Customer
Analysis
|
|||||||||||||||||||
For
the Years Ended December 31,
|
2005
|
2004
|
Increase
(decrease)
|
2004
|
2003
|
Increase
(decrease)
|
|||||||||||||
Heating
degree-day data — Delmarva
|
|||||||||||||||||||
Actual
HDD
|
4,792
|
4,553
|
239
|
4,553
|
4,715
|
(162
|
)
|
||||||||||||
10-year
average HDD
|
4,436
|
4,383
|
53
|
4,383
|
4,409
|
(26
|
)
|
||||||||||||
Estimated
gross margin per HDD
|
$
|
2,234
|
$
|
1,800
|
$
|
434
|
$
|
1,800
|
$
|
1,680
|
$
|
120
|
|||||||
Estimated
dollars per residential customer added:
|
|||||||||||||||||||
Gross
margin
|
$
|
372
|
$
|
372
|
$
|
0
|
$
|
372
|
$
|
360
|
$
|
12
|
|||||||
Other
operating expenses
|
$
|
106
|
$
|
104
|
$
|
2
|
$
|
104
|
$
|
100
|
$
|
4
|
|||||||
Average
number of residential customers
|
|||||||||||||||||||
Delmarva
|
37,346
|
34,352
|
2,994
|
34,352
|
31,996
|
2,356
|
|||||||||||||
Florida
|
11,717
|
10,910
|
807
|
10,910
|
10,189
|
721
|
|||||||||||||
Total
|
49,063
|
45,262
|
3,801
|
45,262
|
42,185
|
3,077
|
· |
The
incremental operating and maintenance cost of supporting the residential
customers added by the Delmarva and Florida distribution operations
was
approximately $403,000.
|
· |
In
response to higher natural gas prices, the Company increased its
allowance
for uncollectible accounts by $98,000.
|
· |
The
cost of providing health care for our employees increased $180,000.
|
· |
Costs
of line location activities increased
$177,000.
|
· |
With
the additional capital investments, depreciation expense, asset removal
cost, and property taxes increased $225,000, $130,000, and $319,000,
respectively.
|
|
Propane
(in thousands)
|
|||||||||||||||||||
For
the Years Ended December 31,
|
2005
|
2004
|
Increase
(decrease)
|
2004
|
2003
|
Increase
(decrease)
|
|||||||||||||
Revenue
|
$
|
48,976
|
$
|
41,500
|
$
|
7,476
|
$
|
41,500
|
$
|
41,029
|
$
|
471
|
|||||||
Cost
of sales
|
30,041
|
25,155
|
4,886
|
25,155
|
22,762
|
2,393
|
|||||||||||||
Gross
margin
|
18,935
|
16,345
|
2,590
|
16,345
|
18,267
|
(1,922
|
)
|
||||||||||||
Operations
& maintenance
|
13,355
|
11,718
|
1,637
|
11,718
|
12,053
|
(335
|
)
|
||||||||||||
Depreciation
& amortization
|
1,574
|
1,524
|
50
|
1,524
|
1,506
|
18
|
|||||||||||||
Other
taxes
|
797
|
739
|
58
|
739
|
833
|
(94
|
)
|
||||||||||||
Other
operating expenses
|
15,726
|
13,981
|
1,745
|
13,981
|
14,392
|
(411
|
)
|
||||||||||||
Total
Operating Income
|
$
|
3,209
|
$
|
2,364
|
$
|
845
|
$
|
2,364
|
$
|
3,875
|
($1,511
|
)
|
Propane
Heating Degree-Day (HDD) Analysis — Delmarva
|
|||||||||||||||||||
For
the Years Ended December 31,
|
2005
|
2004
|
Increase
(decrease)
|
2004
|
2003
|
Increase
(decrease)
|
|||||||||||||
Heating
degree-days
|
|||||||||||||||||||
Actual
|
4,792
|
4,553
|
239
|
4,553
|
4,715
|
(162
|
)
|
||||||||||||
10-year
average
|
4,436
|
4,383
|
53
|
4,383
|
4,409
|
(26
|
)
|
||||||||||||
Estimated
gross margin per HDD
|
$
|
1,743
|
$
|
1,691
|
$
|
52
|
$
|
1,691
|
$
|
1,670
|
$
|
21
|
Advanced
Information Services (in thousands)
|
|||||||||||||||||||
For
the Years Ended December 31,
|
2005
|
2004
|
Increase
(decrease)
|
2004
|
2003
|
Increase
(decrease)
|
|||||||||||||
Revenue
|
$
|
14,140
|
$
|
12,427
|
$
|
1,713
|
$
|
12,427
|
$
|
12,578
|
($151
|
)
|
|||||||
Cost
of sales
|
7,181
|
7,015
|
166
|
7,015
|
7,018
|
(3
|
)
|
||||||||||||
Gross
margin
|
6,959
|
5,412
|
1,547
|
5,412
|
5,560
|
(148
|
)
|
||||||||||||
Operations
& maintenance
|
5,129
|
4,405
|
724
|
4,405
|
4,196
|
209
|
|||||||||||||
Depreciation
& amortization
|
123
|
138
|
(15
|
)
|
138
|
191
|
(53
|
)
|
|||||||||||
Other
taxes
|
510
|
482
|
28
|
482
|
481
|
1
|
|||||||||||||
Other
operating expenses
|
5,762
|
5,025
|
737
|
5,025
|
4,868
|
157
|
|||||||||||||
Total
Operating Income
|
$
|
1,197
|
$
|
387
|
$
|
810
|
$
|
387
|
$
|
692
|
($305
|
)
|
Other
Operations & Eliminations (in thousands)
|
|||||||||||||||||||
For
the Years Ended December 31,
|
2005
|
2004
|
Increase
(decrease)
|
2004
|
2003
|
Increase
(decrease)
|
|||||||||||||
Revenue
|
$
|
763
|
$
|
647
|
$
|
116
|
$
|
647
|
$
|
702
|
($55
|
)
|
|||||||
Cost
of sales
|
116
|
-
|
116
|
-
|
-
|
-
|
|||||||||||||
Gross
margin
|
647
|
647
|
-
|
647
|
702
|
(55
|
)
|
||||||||||||
Operations
& maintenance
|
472
|
279
|
193
|
279
|
79
|
200
|
|||||||||||||
Depreciation
& amortization
|
220
|
210
|
10
|
210
|
238
|
(28
|
)
|
||||||||||||
Other
taxes
|
97
|
63
|
34
|
63
|
55
|
8
|
|||||||||||||
Other
operating expenses
|
789
|
552
|
237
|
552
|
372
|
180
|
|||||||||||||
Operating
Income — Other
|
($142
|
)
|
$
|
95
|
($237
|
)
|
$
|
95
|
$
|
330
|
($235
|
)
|
|||||||
Operating
Income — Eliminations
|
$
|
30
|
$
|
33
|
($3
|
)
|
$
|
33
|
$
|
29
|
$
|
4
|
|||||||
Total
Operating Income (Loss)
|
($112
|
)
|
$
|
128
|
($240
|
)
|
$
|
128
|
$
|
359
|
($231
|
)
|
· |
Accounts
receivable and accrued revenue increased $16.8 million. The increase
in
receivables is attributed to higher gas and propane sale invoices
in
response to the higher natural gas and propane
prices.
|
· |
Propane
inventory, storage gas and other inventory increased $5.7 million,
primarily due to higher propane and natural gas
prices.
|
· |
The
Company used $1.2 million of cash to purchase investments for
the
Rabbi Trust associated with the Company’s Supplemental Executive
Retirement Savings Plan. See Note E on Investments in Item 8
under the
heading “Financial Statements and Supplemental
Data”.
|
· |
Accounts
payable and other accrued liabilities increased $15.3 million
largely to
fund the higher natural gas and propane purchases due mostly
to higher
prices.
|
Payments
Due by Period
|
||||||||||||||||
Contractual
Obligations
|
Less
than 1 year
|
1
- 3 years
|
3
- 5 years
|
More
than 5 years
|
Total
|
|||||||||||
Long-term
debt (1)
|
$
|
4,929,091
|
$
|
15,312,727
|
$
|
13,312,727
|
$
|
30,364,909
|
$
|
63,919,454
|
||||||
Operating
leases (2)
|
645,576
|
1,062,394
|
692,741
|
2,376,302
|
4,777,013
|
|||||||||||
Purchase
obligations (3)
|
||||||||||||||||
Transmission
capacity
|
7,585,816
|
12,497,472
|
11,890,259
|
25,015,062
|
56,988,609
|
|||||||||||
Storage
— Natural Gas
|
1,422,987
|
2,709,353
|
2,696,217
|
6,518,563
|
13,347,120
|
|||||||||||
Commodities
|
20,012,976
|
-
|
-
|
-
|
20,012,976
|
|||||||||||
Forward
purchase contracts — Propane (4)
|
21,622,201
|
-
|
-
|
-
|
21,622,201
|
|||||||||||
Unfunded
benefits (5)
|
259,399
|
528,995
|
551,782
|
2,678,755
|
4,018,931
|
|||||||||||
Funded
benefits (6)
|
68,680
|
129,697
|
111,081
|
1,376,178
|
1,685,636
|
|||||||||||
Total
Contractual Obligations
|
$
|
56,546,726
|
$
|
32,240,638
|
$
|
29,254,807
|
$
|
68,329,769
|
$
|
186,371,940
|
||||||
(1)
Principal payments on long-term debt, see Note H, “Long-Term
Debt,” in the Notes to the Consolidated Financial Statements for
additional discussion of this item. The expected interest payments
on
long-term debt are $4.5 million, $7.7 million, $5.7 million and
$7.2
million, respectively, for the periods indicated above. Expected
interest
payments for all periods total $25.1 million.
|
||||||||||||||||
(2)
See Note J, “Lease Obligations,” in the Notes to the Consolidated
Financial Statements for additional discussion of this
item.
|
||||||||||||||||
(3)
See Note N, “Other Commitments and Contingencies,” in the Notes to the
Consolidated Financial Statements for further information.
|
||||||||||||||||
(4)
The Company has also entered into forward sale contracts. See
“Market
Risk” of the Management's Discussion and Analysis for further
information.
|
||||||||||||||||
(5)
The Company has recorded long-term liabilities of $4.0 million
at December
31, 2005 for unfunded post-retirement benefit plans.
The amounts specified in the table are based on expected payments
to
current retirees and assumes a retirement age of
65 for currently active employees. There are many factors that
would cause
actual payments to differ from these amounts, including
early retirement, future health care costs that differ from past
experience and discount rates implicit in
calculations.
|
||||||||||||||||
(6)
The Company has recorded long-term liabilities of $1.7 million
at December
31, 2005 for funded benefits. These liabilities have been
funded using a Rabbi Trust and an asset in the same amount is
recorded
under Investments on the Balance Sheet. The
defined benefit pension plan was closed to new participants on
January 1,
1999 and participants in the plan on that date were
given the option to leave the plan. See Note K, “Employee Benefit
Plans,”
in the Notes to the Consolidated Financial Statements
for further information on the plan. Since the plan modification,
no
additional funding has been required from the Company
and none is expected for the next five years, based on factors
in effect
at December 31, 2005. However, this is subject
to change based on the actual return earned by the plan assets
and other
actuarial assumptions, such as the discount rate
and long-term expected rate of return on plan
assets.
|
At
December 31, 2005
|
Quantity
in gallons
|
Estimated
Market Prices
|
Weighted
Average Contract Prices
|
|||||||
Forward
Contracts
|
||||||||||
Sale
|
20,794,200
|
|
$1.0350
— $1.1013
|
|
$1.0718
|
|||||
Purchase
|
20,202,000
|
|
$1.0100
— $1.0450
|
|
$1.0703
|
|||||
Estimated
market prices and weighted average contract prices are in dollars
per
gallon.
|
||||||||||
All
contracts expire in 2006.
|
At
December 31, 2004
|
Quantity
in gallons
|
Estimated
Market Prices
|
Weighted
Average Contract Prices
|
|||||||
Forward
Contracts
|
||||||||||
Sale
|
10,044,510
|
|
$0.7725
— $0.7750
|
|
$0.7828
|
|||||
Purchase
|
9,975,000
|
|
$0.7300
— $0.7500
|
|
$0.8007
|
|||||
Futures
Contracts
|
||||||||||
Sale
|
378,000
|
|
$0.7450
— $0.7500
|
|
$0.7868
|
|||||
Purchase
|
420,000
|
|
$0.7200
— $0.7300
|
|
$0.7500
|
|||||
Estimated
market prices and weighted average contract prices are in dollars
per
gallon.
|
||||||||||
All
contracts expired in 2005.
|
o |
the
temperature sensitivity of the natural gas and propane
businesses;
|
o |
the
effect of spot, forward and futures market prices on the Company’s
distribution, wholesale marketing and energy trading
businesses;
|
o |
the
effects of competition on the Company’s unregulated and regulated
businesses;
|
o |
the
effect of changes in federal, state or local regulatory and tax
requirements, including deregulation;
|
o |
the
effect of accounting changes;
|
o |
the
effect of changes in benefit plan
assumptions;
|
o |
the
effect of compliance with environmental regulations or the remediation
of
environmental damage;
|
o |
the
effects of general economic conditions on the Company and its
customers;
|
o |
the
ability of the Company’s new and planned facilities and acquisitions to
generate expected revenues; and
|
o |
the
Company’s ability to obtain the rate relief and cost recovery requested
from utility regulators and the timing of the requested regulatory
actions.
|
Consolidated Statements of Income | ||||||||||
For
the Years Ended December 31,
|
2005
|
2004
|
2003
|
|||||||
Operating
Revenues
|
$
|
229,629,736
|
$
|
177,955,441
|
$
|
163,567,592
|
||||
Operating
Expenses
|
||||||||||
Cost
of sales, excluding costs below
|
153,514,739
|
109,626,377
|
95,246,819
|
|||||||
Operations
|
40,181,649
|
35,146,595
|
33,526,804
|
|||||||
Maintenance
|
1,818,981
|
1,518,774
|
1,737,855
|
|||||||
Depreciation
and amortization
|
7,568,209
|
7,257,538
|
7,089,836
|
|||||||
Other
taxes
|
5,015,659
|
4,436,411
|
4,386,878
|
|||||||
Total
operating expenses
|
208,099,237
|
157,985,695
|
141,988,192
|
|||||||
Operating
Income
|
21,530,499
|
19,969,746
|
21,579,400
|
|||||||
Other
income net of other expenses
|
382,626
|
549,156
|
238,439
|
|||||||
Interest
charges
|
5,133,495
|
5,268,145
|
5,705,911
|
|||||||
Income
Before Income Taxes
|
16,779,630
|
15,250,757
|
16,111,928
|
|||||||
Income
taxes
|
6,312,016
|
5,701,090
|
6,032,445
|
|||||||
Net
Income from Continuing Operations
|
10,467,614
|
9,549,667
|
10,079,483
|
|||||||
|
||||||||||
Loss
from discontinued operations, net of tax benefit of $0, $59,751
and
$74,997
|
-
|
(120,900
|
)
|
(787,607
|
)
|
|||||
Net
Income
|
$
|
10,467,614
|
$
|
9,428,767
|
$
|
9,291,876
|
||||
Earnings
Per Share of Common Stock:
|
||||||||||
Basic
|
||||||||||
From
continuing operations
|
$
|
1.79
|
$
|
1.66
|
$
|
1.80
|
||||
From
discontinued operations
|
-
|
(0.02
|
)
|
(0.14
|
)
|
|||||
Net
Income
|
$
|
1.79
|
$
|
1.64
|
$
|
1.66
|
||||
Diluted
|
||||||||||
From
continuing operations
|
$
|
1.77
|
$
|
1.64
|
$
|
1.76
|
||||
From
discontinued operations
|
-
|
(0.02
|
)
|
(0.13
|
)
|
|||||
Net
Income
|
$
|
1.77
|
$
|
1.62
|
$
|
1.63
|
Consolidated Statements of Cash Flows | ||||||||||
For
the Years Ended December 31,
|
2005
|
2004
|
2003
|
|||||||
Operating
Activities
|
||||||||||
Net
Income
|
$
|
10,467,614
|
$
|
9,428,767
|
$
|
9,291,876
|
||||
Adjustments
to reconcile net income to net operating cash:
|
||||||||||
Depreciation
and amortization
|
7,568,209
|
7,257,538
|
8,030,399
|
|||||||
Depreciation
and accretion included in other costs
|
2,705,619
|
2,611,779
|
2,468,647
|
|||||||
Deferred
income taxes, net
|
1,510,776
|
4,559,207
|
2,397,594
|
|||||||
Unrealized
(loss) gain on commodity contracts
|
(227,193
|
)
|
353,183
|
457,901
|
||||||
Employee
benefits and compensation
|
1,621,607
|
1,536,586
|
2,042,093
|
|||||||
Other,
net
|
(62,692
|
)
|
67,079
|
15,874
|
||||||
Changes
in assets and liabilities:
|
||||||||||
Sale
(purchase) of investments
|
(1,242,563
|
)
|
43,354
|
-
|
||||||
Accounts
receivable and accrued revenue
|
(16,831,750
|
)
|
(11,723,505
|
)
|
(3,565,363
|
)
|
||||
Propane
inventory, storage gas and other inventory
|
(5,704,040
|
)
|
(1,741,941
|
)
|
(466,412
|
)
|
||||
Regulatory
assets
|
(1,719,184
|
)
|
428,516
|
116,153
|
||||||
Prepaid
expenses and other current assets
|
36,703
|
(221,137
|
)
|
(316,425
|
)
|
|||||
Other
deferred charges
|
(102,562
|
)
|
(168,898
|
)
|
43,844
|
|||||
Long-term
receivables
|
247,600
|
428,964
|
(101,373
|
)
|
||||||
Accounts
payable and other accrued liabilities
|
15,258,551
|
11,079,661
|
564,270
|
|||||||
Income
taxes receivable (payable)
|
(2,006,763
|
)
|
(229,237
|
)
|
25,090
|
|||||
Accrued
interest
|
(42,374
|
)
|
(51,272
|
)
|
(47,464
|
)
|
||||
Customer
deposits and refunds
|
462,781
|
665,549
|
128,704
|
|||||||
Accrued
compensation
|
875,342
|
(794,194
|
)
|
910,587
|
||||||
Regulatory
liabilities
|
144,499
|
(191,266
|
)
|
466,923
|
||||||
Environmental
and other liabilities
|
328,383
|
12,721
|
550,977
|
|||||||
Net
cash provided by operating activities
|
13,288,563
|
23,351,454
|
23,013,895
|
|||||||
Investing
Activities
|
||||||||||
Property,
plant and equipment expenditures
|
(33,008,235
|
)
|
(17,784,240
|
)
|
(11,790,364
|
)
|
||||
Sale
of investments
|
-
|
135,170
|
-
|
|||||||
Sale
of discontinued operations
|
-
|
415,707
|
3,732,649
|
|||||||
Environmental
recoveries and other
|
240,336
|
369,719
|
2,127,248
|
|||||||
Net
cash used by investing activities
|
(32,767,899
|
)
|
(16,863,644
|
)
|
(5,930,467
|
)
|
||||
Financing
Activities
|
||||||||||
Common
stock dividends
|
(5,789,179
|
)
|
(5,560,535
|
)
|
(5,403,536
|
)
|
||||
Issuance
of stock for Dividend Reinvestment Plan
|
458,756
|
200,551
|
347,546
|
|||||||
Change
in cash overdrafts due to outstanding checks
|
874,083
|
(143,720
|
)
|
(46,853
|
)
|
|||||
Net
borrowing (repayment) under line of credit agreements
|
29,606,400
|
1,184,743
|
(7,384,743
|
)
|
||||||
Repayment
of long-term debt
|
(4,794,827
|
)
|
(3,665,589
|
)
|
(3,945,617
|
)
|
||||
Net
cash used by financing activities
|
20,355,233
|
(7,984,550
|
)
|
(16,433,203
|
)
|
|||||
Net
Increase (Decrease) in Cash and Cash
Equivalents
|
875,897
|
(1,496,740
|
)
|
650,225
|
||||||
Cash
and Cash Equivalents — Beginning of Period
|
1,611,761
|
3,108,501
|
2,458,276
|
|||||||
Cash
and Cash Equivalents — End of Period
|
$
|
2,487,658
|
$
|
1,611,761
|
$
|
3,108,501
|
||||
Supplemental
Disclosure of Cash Flow information
|
||||||||||
Cash
paid for interest
|
$
|
5,052,013
|
$
|
5,280,299
|
$
|
5,648,332
|
||||
Cash
paid for income taxes
|
$
|
6,342,476
|
$
|
1,977,223
|
$
|
3,767,816
|
Consolidated
Balance Sheets
|
|||||||
Assets | |||||||
At
December 31,
|
2005
|
2004
|
|||||
Property,
Plant and Equipment
|
|||||||
Natural
gas distribution and transmission
|
$
|
220,685,461
|
$
|
198,306,668
|
|||
Propane
|
41,563,810
|
38,344,983
|
|||||
Advanced
information services
|
1,221,177
|
1,480,779
|
|||||
Other
plant
|
9,275,729
|
9,368,153
|
|||||
Total
property, plant and equipment
|
272,746,177
|
247,500,583
|
|||||
Less:
Accumulated depreciation and amortization
|
(78,840,413
|
)
|
(73,213,605
|
)
|
|||
Plus:
Construction work in progress
|
7,598,531
|
2,766,209
|
|||||
Net
property, plant and equipment
|
201,504,295
|
177,053,187
|
|||||
Investments
|
1,685,635
|
386,422
|
|||||
Current
Assets
|
|||||||
Cash
and cash equivalents
|
2,487,658
|
1,611,761
|
|||||
Accounts
receivable (less allowance for uncollectible accounts of $861,378
and
$610,819, respectively)
|
54,284,011
|
36,938,688
|
|||||
Accrued
revenue
|
4,716,383
|
5,229,955
|
|||||
Propane
inventory, at average cost
|
6,332,956
|
4,654,119
|
|||||
Other
inventory, at average cost
|
1,538,936
|
1,056,530
|
|||||
Regulatory
assets
|
4,434,828
|
2,435,284
|
|||||
Storage
gas prepayments
|
8,628,179
|
5,085,382
|
|||||
Income
taxes receivable
|
2,725,840
|
719,078
|
|||||
Prepaid
expenses
|
2,021,164
|
1,759,643
|
|||||
Other
current assets
|
1,596,797
|
459,908
|
|||||
Total
current assets
|
88,766,752
|
59,950,348
|
|||||
Deferred
Charges and Other Assets
|
|||||||
Goodwill
|
674,451
|
674,451
|
|||||
Other
intangible assets, net
|
205,683
|
219,964
|
|||||
Long-term
receivables
|
961,434
|
1,209,034
|
|||||
Other
regulatory assets
|
1,178,232
|
1,542,741
|
|||||
Other
deferred charges
|
1,003,393
|
902,281
|
|||||
Total
deferred charges and other assets
|
4,023,193
|
4,548,471
|
|||||
Total
Assets
|
$
|
295,979,875
|
$
|
241,938,428
|
Consolidated
Balance Sheets
|
|||||||
Capitalization and Liabilities | |||||||
At
December 31,
|
2005
|
2004
|
|||||
Capitalization
|
|||||||
Stockholders'
equity
|
|||||||
Common
Stock, par value $.4867 per share; (authorized 12,000,000 shares)
(1)
|
$
|
2,863,212
|
$
|
2,812,538
|
|||
Additional
paid-in capital
|
39,619,849
|
36,854,717
|
|||||
Retained
earnings
|
42,854,894
|
39,015,087
|
|||||
Accumulated
other comprehensive income
|
(578,151
|
)
|
(527,246
|
)
|
|||
Deferred
compensation obligation
|
794,535
|
816,044
|
|||||
Treasury
stock
|
(797,156
|
)
|
(1,008,696
|
)
|
|||
Total
stockholders' equity
|
84,757,183
|
77,962,444
|
|||||
Long-term
debt, net of current maturities
|
58,990,363
|
66,189,454
|
|||||
Total
capitalization
|
143,747,546
|
144,151,898
|
|||||
Current
Liabilities
|
|||||||
Current
portion of long-term debt
|
4,929,091
|
2,909,091
|
|||||
Short-term
borrowing
|
35,482,241
|
5,001,758
|
|||||
Accounts
payable
|
45,645,228
|
30,938,272
|
|||||
Customer
deposits and refunds
|
5,140,999
|
4,678,218
|
|||||
Accrued
interest
|
558,719
|
601,095
|
|||||
Dividends
payable
|
1,676,398
|
1,617,245
|
|||||
Deferred
income taxes payable
|
1,150,828
|
571,876
|
|||||
Accrued
compensation
|
3,793,244
|
2,680,370
|
|||||
Regulatory
liabilities
|
550,546
|
571,111
|
|||||
Other
accrued liabilities
|
3,560,055
|
1,800,540
|
|||||
Total
current liabilities
|
102,487,349
|
51,369,576
|
|||||
Deferred
Credits and Other Liabilities
|
|||||||
Deferred
income taxes payable
|
24,248,624
|
23,350,414
|
|||||
Deferred
investment tax credits
|
367,085
|
437,909
|
|||||
Other
regulatory liabilities
|
2,008,779
|
1,578,374
|
|||||
Environmental
liabilities
|
352,504
|
461,656
|
|||||
Accrued
pension costs
|
3,099,882
|
3,007,949
|
|||||
Accrued
asset removal cost
|
16,727,268
|
15,024,849
|
|||||
Other
liabilities
|
2,940,838
|
2,555,803
|
|||||
Total
deferred credits and other liabilities
|
49,744,980
|
46,416,954
|
|||||
Other
Commitments and Contingencies
(Note N)
|
|||||||
Total
Capitalization and Liabilities
|
$
|
295,979,875
|
$
|
241,938,428
|
|||
(1)
Shares issued were 5,883,099 and 5,778,976 for 2005 and 2004,
respectively.
|
|||||||
Shares
outstanding were 5,883,002 and 5,769,558 for 2005 and 2004,
respectively.
|
Consolidated Statements of Stockholders' Equity | ||||||||||
For
the Years Ended December 31,
|
2005
|
2004
|
2003
|
|||||||
Common
Stock
|
||||||||||
Balance
— beginning of year
|
$
|
2,812,538
|
$
|
2,754,748
|
$
|
2,694,935
|
||||
Dividend
Reinvestment Plan
|
20,038
|
20,125
|
24,888
|
|||||||
Retirement
Savings Plan
|
10,255
|
19,058
|
21,047
|
|||||||
Conversion
of debentures
|
11,004
|
9,060
|
9,144
|
|||||||
Performance
shares and options exercised (1)
|
9,377
|
9,547
|
4,734
|
|||||||
Balance
— end of year
|
2,863,212
|
2,812,538
|
2,754,748
|
|||||||
Additional
Paid-in Capital
|
||||||||||
Balance
— beginning of year
|
36,854,717
|
34,176,361
|
31,756,983
|
|||||||
Dividend
Reinvestment Plan
|
1,224,874
|
996,715
|
1,066,386
|
|||||||
Retirement
Savings Plan
|
682,829
|
946,319
|
899,475
|
|||||||
Conversion
of debentures
|
373,259
|
307,940
|
310,293
|
|||||||
Performance
shares and options exercised (1)
|
484,170
|
427,382
|
143,224
|
|||||||
Balance
— end of year
|
39,619,849
|
36,854,717
|
34,176,361
|
|||||||
Retained
Earnings
|
||||||||||
Balance
— beginning of year
|
39,015,087
|
36,008,246
|
32,898,283
|
|||||||
Net
income
|
10,467,614
|
9,428,767
|
9,291,876
|
|||||||
Cash
dividends (2)
|
(6,627,807
|
)
|
(6,403,450
|
)
|
(6,181,913
|
)
|
||||
Loss
on issuance of treasury stock
|
-
|
(18,476
|
)
|
-
|
||||||
Balance
— end of year
|
42,854,894
|
39,015,087
|
36,008,246
|
|||||||
Accumulated
Other Comprehensive Income
|
||||||||||
Balance
— beginning of year
|
(527,246
|
)
|
-
|
-
|
||||||
Minimum
pension liability adjustment, net of tax
|
(50,905
|
)
|
(527,246
|
)
|
-
|
|||||
Balance
— end of year
|
(578,151
|
)
|
(527,246
|
)
|
0
|
|||||
Deferred
Compensation Obligation
|
||||||||||
Balance
— beginning of year
|
816,044
|
913,689
|
711,109
|
|||||||
New
deferrals
|
130,426
|
296,790
|
202,580
|
|||||||
Payout
of deferred compensation
|
(151,935
|
)
|
(394,435
|
)
|
-
|
|||||
Balance
— end of year
|
794,535
|
816,044
|
913,689
|
|||||||
Treasury
Stock
|
||||||||||
Balance
— beginning of year
|
(1,008,696
|
)
|
(913,689
|
)
|
(711,109
|
)
|
||||
New
deferrals related to compensation obligation
|
(130,426
|
)
|
(296,790
|
)
|
(202,580
|
)
|
||||
Purchase
of treasury stock
|
(182,292
|
)
|
(344,753
|
)
|
-
|
|||||
Sale
and distribution of treasury stock
|
524,258
|
546,536
|
-
|
|||||||
Balance
— end of year
|
(797,156
|
)
|
(1,008,696
|
)
|
(913,689
|
)
|
||||
Total
Stockholders’ Equity
|
$
|
84,757,183
|
$
|
77,962,444
|
$
|
72,939,355
|
||||
(1)
Includes amounts for shares issued for Directors’
compensation.
|
||||||||||
(2)
Cash dividends declared per share for 2005, 2004 and 2003 were
$1.14,
$1.12 and $1.10, respectively.
|
Consolidated
Statements of Comprehensive Income
|
||||||||||
For
the Years Ended December 31,
|
2005
|
2004
|
2003
|
|||||||
Net
income
|
$
|
10,467,614
|
$
|
9,428,767
|
$
|
9,291,876
|
||||
Minimum
pension liability adjustment, net of tax of $33,615 and $347,726,
respectively
|
(50,905
|
)
|
(527,246
|
)
|
-
|
|||||
Comprehensive
Income
|
$
|
10,416,709
|
$
|
8,901,521
|
$
|
9,291,876
|
Consolidated Statements of Income Taxes | ||||||||||
For
the Years Ended December 31,
|
2005
|
2004
|
2003
|
|||||||
Current
Income Tax Expense
|
||||||||||
Federal
|
$
|
3,687,800
|
$
|
1,221,155
|
$
|
4,168,433
|
||||
State
|
789,233
|
618,916
|
948,023
|
|||||||
Investment
tax credit adjustments, net
|
(54,816
|
)
|
(54,816
|
)
|
(54,816
|
)
|
||||
Total
current income tax expense
|
4,422,217
|
1,785,255
|
5,061,640
|
|||||||
Deferred
Income Tax Expense (1)
|
||||||||||
Property,
plant and equipment
|
1,380,628
|
4,230,650
|
1,980,070
|
|||||||
Deferred
gas costs
|
1,064,310
|
283,547
|
105,846
|
|||||||
Pensions
and other employee benefits
|
(340,987
|
)
|
(49,620
|
)
|
(203,229
|
)
|
||||
Environmental
expenditures
|
(98,229
|
)
|
(150,864
|
)
|
(866,206
|
)
|
||||
Other
|
(115,923
|
)
|
(397,878
|
)
|
(45,676
|
)
|
||||
Total
deferred income tax expense
|
1,889,799
|
3,915,835
|
970,805
|
|||||||
Total
Income Tax Expense
|
$
|
6,312,016
|
$
|
5,701,090
|
$
|
6,032,445
|
||||
Reconciliation
of Effective Income Tax Rates
|
||||||||||
Federal
income tax expense (2)
|
$
|
5,872,871
|
$
|
5,185,257
|
$
|
5,478,056
|
||||
State
income taxes, net of federal benefit
|
708,192
|
736,176
|
737,370
|
|||||||
Other
|
(269,047
|
)
|
(220,343
|
)
|
(182,981
|
)
|
||||
Total
Income Tax Expense
|
$
|
6,312,016
|
$
|
5,701,090
|
$
|
6,032,445
|
||||
Effective
income tax rate
|
37.6
|
%
|
37.4
|
%
|
37.4
|
%
|
||||
At
December 31,
|
2005
|
2004
|
||||||||
Deferred
Income Taxes
|
||||||||||
Deferred
income tax liabilities:
|
||||||||||
Property,
plant and equipment
|
$
|
26,795,452
|
$
|
25,736,718
|
||||||
Deferred
gas costs
|
1,664,252
|
599,945
|
||||||||
Other
|
612,943
|
749,259
|
||||||||
Total
deferred income tax liabilities
|
29,072,647
|
27,085,922
|
||||||||
Deferred
income tax assets:
|
||||||||||
Pension
and other employee benefits
|
2,289,370
|
1,914,402
|
||||||||
Self
insurance
|
575,303
|
535,755
|
||||||||
Environmental
costs
|
181,734
|
83,510
|
||||||||
Other
|
626,788
|
629,965
|
||||||||
Total
deferred income tax assets
|
3,673,195
|
3,163,632
|
||||||||
Deferred
Income Taxes Per Consolidated Balance Sheet
|
$
|
25,399,452
|
$
|
23,922,290
|
||||||
(1)
Includes $146,000, $386,000 and $113,000 of deferred state
income taxes
for the years 2005, 2004 and 2003, respectively.
|
||||||||||
(2)
Federal income taxes were recorded at 35% for the year 2005.
They were
recorded at 34% in both 2004 and 2003.
|
At
December 31,
|
2005
|
2004
|
Useful
Life (1)
|
|||||||
Plant
in service
|
||||||||||
Mains
|
$
|
113,111,408
|
$
|
99,154,938
|
24-37 years | |||||
Services
— utility
|
29,010,008
|
25,733,797
|
14-28 years | |||||||
Compressor
station equipment
|
23,853,871
|
23,766,105
|
28 years | |||||||
Liquefied
petroleum gas equipment
|
22,162,867
|
21,483,969
|
30-39 years | |||||||
Meters
and meter installations
|
15,165,212
|
13,656,918
|
Propane 15-33 years, Natural gas 17-49 years | |||||||
Measuring
and regulating station equipment
|
12,219,964
|
10,142,531
|
17-37 years | |||||||
Office
furniture and equipment
|
9,572,926
|
10,171,180
|
Non-regulated 3-10 years, Regulated 3-20 years | |||||||
Transportation
equipment
|
9,822,272
|
9,425,605
|
2-11 years | |||||||
Structures
and improvements
|
9,161,696
|
9,177,011
|
5-44 years(2) |
|
||||||
Land
and land rights
|
5,646,852
|
4,703,683
|
Not depreciable, except certain regulated assets | |||||||
Propane
bulk plants and tanks
|
6,097,036
|
5,024,462
|
15 - 40 years | |||||||
Various
|
16,922,065
|
15,060,384
|
Various | |||||||
Total
plant in service
|
272,746,177
|
247,500,583
|
||||||||
Plus
construction work in progress
|
7,598,531
|
2,766,209
|
||||||||
Less
accumulated depreciation
|
(78,840,413
|
)
|
(73,213,605
|
)
|
||||||
Net
property, plant and equipment
|
$
|
201,504,295
|
$
|
177,053,187
|
||||||
(1)
Certain immaterial account balances may fall outside this
range.
|
||||||||||
The
regulated operations compute depreciation in accordance with
rates
approved by either the state Public Service Commission or
the Federal Energy Regulatory Commission. These rates are based
on
depreciation studies and may change periodically upon receiving
approval from the appropriate regulatory body. The depreciation
rates
shown above are based on the remaining useful lives
of the assets at the time of the depreciation study, rather
than their
original lives. The depreciation rates are composite, straight-line
rates applied to the average investment for each class of depreciable
property and are adjusted for anticipated cost of
removal less salvage
value.
|
||||||||||
The
non-regulated operations compute depreciation using the straight-line
method over the estimated useful life of the asset.
|
||||||||||
(2)
Includes buildings, structures used in connection with natural
gas and
propane operations, improvements to those facilities and leasehold
improvements.
|
At
December 31,
|
2005
|
2004
|
|||||
Regulatory
Assets
|
|||||||
Current
|
|||||||
Underrecovered
purchased gas costs
|
$
|
4,016,522
|
$
|
1,479,358
|
|||
Conservation
cost recovery
|
303,930
|
186,234
|
|||||
Swing
transportation imbalances
|
454
|
32,707
|
|||||
Flex
rate asset
|
113,922
|
736,985
|
|||||
Total
current
|
4,434,828
|
2,435,284
|
|||||
Non-Current
|
|||||||
Income
tax related amounts due from customers
|
711,961
|
711,961
|
|||||
Deferred
regulatory and other expenses
|
89,258
|
200,746
|
|||||
Deferred
gas supply
|
15,201
|
15,201
|
|||||
Deferred
gas required for operations
|
-
|
141,082
|
|||||
Deferred
post retirement benefits
|
166,739
|
194,529
|
|||||
Environmental
regulatory assets and expenditures
|
195,073
|
279,222
|
|||||
Total
non-current
|
1,178,232
|
1,542,741
|
|||||
Total
Regulatory Assets
|
$
|
5,613,060
|
$
|
3,978,025
|
|||
Regulatory
Liabilities
|
|||||||
Current
|
|||||||
Self
insurance — current
|
$
|
44,221
|
$
|
127,000
|
|||
Shared
interruptible margins
|
3,039
|
135,098
|
|||||
Operational
flow order penalties
|
7,831
|
130,338
|
|||||
Swing
transportation imbalances
|
495,455
|
178,675
|
|||||
Total
current
|
550,546
|
571,111
|
|||||
Non-Current
|
|||||||
Self
insurance — long-term
|
1,383,247
|
1,221,101
|
|||||
Income
tax related amounts due to customers
|
327,893
|
324,974
|
|||||
Environmental
overcollections
|
297,639
|
32,299
|
|||||
Total
non-current
|
2,008,779
|
1,578,374
|
|||||
Accrued
asset removal cost
|
16,727,268
|
15,024,849
|
|||||
Total
Regulatory Liabilities
|
$
|
19,286,593
|
$
|
17,174,334
|
For
the Period Ended December 31,
|
2005
|
2004
|
2003
|
|||||||
Calculation
of Basic Earnings Per Share from Continuing Operations:
|
||||||||||
Income
from continuing operations
|
$
|
10,467,614
|
$
|
9,549,667
|
$
|
10,079,483
|
||||
Weighted
average shares outstanding
|
5,836,463
|
5,735,405
|
5,610,592
|
|||||||
Basic
Earnings Per Share from Continuing Operations
|
$
|
1.79
|
$
|
1.66
|
$
|
1.80
|
||||
Calculation
of Diluted Earnings Per Share from Continuing Operations:
|
||||||||||
Reconciliation
of Numerator:
|
||||||||||
Income
from continuing operations — Basic
|
$
|
10,467,614
|
$
|
9,549,667
|
$
|
10,079,483
|
||||
Effect
of 8.25% Convertible debentures
|
123,559
|
139,097
|
157,557
|
|||||||
Adjusted
numerator — Diluted
|
$
|
10,591,173
|
$
|
9,688,764
|
$
|
10,237,040
|
||||
Reconciliation
of Denominator:
|
||||||||||
Weighted
shares outstanding — Basic
|
5,836,463
|
5,735,405
|
5,610,592
|
|||||||
Effect
of dilutive securities
|
||||||||||
Stock
options
|
-
|
1,784
|
1,361
|
|||||||
Warrants
|
11,711
|
7,900
|
5,481
|
|||||||
8.25%
Convertible debentures
|
144,378
|
162,466
|
184,532
|
|||||||
Adjusted
denominator — Diluted
|
5,992,552
|
5,907,555
|
5,801,966
|
|||||||
Diluted
Earnings Per Share from Continuing Operations
|
$
|
1.77
|
$
|
1.64
|
$
|
1.76
|
· |
Net
property, plant, and equipment of
$184,000;
|
· |
Cash
and other current assets were $5,000 and $63,000,
respectively;
|
· |
Common
stock, additional paid-in capital, and retained deficits were
$51,000,
$3.9 million, and $6.5 million, respectively;
and
|
· |
Due
to affiliates and other current liabilities were $2.7 million
and $45,000,
respectively.
|
For
the Years Ended December 31,
|
2005
|
2004
|
2003
|
|||||||
Operating
Revenues, Unaffiliated Customers
|
||||||||||
Natural
gas distribution and transmission
|
$
|
166,388,562
|
$
|
124,073,939
|
$
|
110,071,054
|
||||
Propane
|
48,975,349
|
41,499,687
|
41,029,121
|
|||||||
Advanced
information services
|
14,121,441
|
12,381,815
|
12,476,746
|
|||||||
Other
|
144,384
|
-
|
($9,329
|
)
|
||||||
Total
operating revenues, unaffiliated customers
|
$
|
229,629,736
|
$
|
177,955,441
|
$
|
163,567,592
|
||||
Intersegment
Revenues (1)
|
||||||||||
Natural
gas distribution and transmission
|
$
|
193,404
|
$
|
172,427
|
$
|
175,757
|
||||
Propane
|
668
|
-
|
-
|
|||||||
Advanced
information services
|
18,123
|
45,266
|
100,804
|
|||||||
Other
|
618,492
|
647,378
|
711,159
|
|||||||
Total
intersegment revenues
|
$
|
830,687
|
$
|
865,071
|
$
|
987,720
|
||||
Operating
Income
|
||||||||||
Natural
gas distribution and transmission
|
$
|
17,235,810
|
$
|
17,091,360
|
$
|
16,653,111
|
||||
Propane
|
3,209,388
|
2,363,884
|
3,875,351
|
|||||||
Advanced
information services
|
1,196,544
|
387,193
|
691,909
|
|||||||
Other
and eliminations
|
(111,243
|
)
|
127,309
|
359,029
|
||||||
Total
operating income
|
$
|
21,530,499
|
$
|
19,969,746
|
$
|
21,579,400
|
||||
Depreciation
and Amortization
|
||||||||||
Natural
gas distribution and transmission
|
$
|
5,682,137
|
$
|
5,418,007
|
$
|
5,188,273
|
||||
Propane
|
1,574,357
|
1,524,016
|
1,506,201
|
|||||||
Advanced
information services
|
122,569
|
138,007
|
190,548
|
|||||||
Other
and eliminations
|
189,146
|
177,508
|
204,814
|
|||||||
Total
depreciation and amortization
|
$
|
7,568,209
|
$
|
7,257,538
|
$
|
7,089,836
|
||||
Capital
Expenditures
|
||||||||||
Natural
gas distribution and transmission
|
$
|
28,433,671
|
$
|
13,945,214
|
$
|
9,078,043
|
||||
Propane
|
3,955,799
|
3,395,190
|
2,244,583
|
|||||||
Advanced
information services
|
294,792
|
84,185
|
76,924
|
|||||||
Other
|
739,079
|
404,941
|
422,789
|
|||||||
Total
capital expenditures
|
$
|
33,423,341
|
$
|
17,829,530
|
$
|
11,822,339
|
||||
(1)
All significant intersegment revenues are billed at market
rates and have
been eliminated from consolidated revenues.
|
At
December 31,
|
2005
|
2004
|
2003
|
|||||||
Identifiable
Assets
|
||||||||||
Natural
gas distribution and transmission
|
$
|
225,667,049
|
$
|
184,412,301
|
$
|
170,758,784
|
||||
Propane
|
57,344,859
|
47,531,106
|
38,359,251
|
|||||||
Advanced
information services
|
2,062,902
|
2,387,440
|
2,912,733
|
|||||||
Other
|
10,905,065
|
7,379,794
|
7,791,796
|
|||||||
Total
identifiable assets
|
$
|
295,979,875
|
$
|
241,710,641
|
$
|
219,822,564
|
December
31, 2005
|
December
31, 2004
|
||||||||||||
Gross
Carrying Amount
|
Accumulated
Amortization
|
Gross
Carrying Amount
|
Accumulated
Amortization
|
||||||||||
Customer
lists
|
$
|
115,333
|
$
|
67,845
|
$
|
115,333
|
$
|
60,155
|
|||||
Acquisition
costs
|
263,659
|
105,465
|
263,659
|
98,873
|
|||||||||
Total
|
$
|
378,992
|
$
|
173,310
|
$
|
378,992
|
$
|
159,028
|
For
the Years Ended December 31,
|
2005
|
2004
|
2003
|
|||||||
Common
Stock shares issued and outstanding (1)
|
||||||||||
Shares
issued — beginning of period balance
|
5,778,976
|
5,660,594
|
5,537,710
|
|||||||
Dividend
Reinvestment Plan (2)
|
41,175
|
40,993
|
51,125
|
|||||||
Retirement
Savings Plan
|
21,071
|
39,157
|
43,245
|
|||||||
Conversion
of debentures
|
22,609
|
18,616
|
18,788
|
|||||||
Performance
shares and options exercised (3)
|
19,268
|
19,616
|
9,726
|
|||||||
Shares
issued — end of period balance (4)
|
5,883,099
|
5,778,976
|
5,660,594
|
|||||||
Treasury
shares — beginning of period balance
|
(9,418
|
)
|
-
|
-
|
||||||
Purchases
|
(4,852
|
)
|
(15,316
|
)
|
-
|
|||||
Dividend
Reinvestment Plan
|
2,142
|
-
|
-
|
|||||||
Retirement
Savings Plan
|
12,031
|
-
|
-
|
|||||||
Other
issuances
|
-
|
5,898
|
-
|
|||||||
Treasury
Shares — end of period balance
|
(97
|
)
|
(9,418
|
)
|
-
|
|||||
Total
Shares Outstanding
|
5,883,002
|
5,769,558
|
5,660,594
|
|||||||
(1)
12,000,000 shares are authorized at a par value of $0.4867
per
share.
|
||||||||||
(2)
Includes shares purchased with reinvested dividends and optional
cash
payments.
|
||||||||||
(3)
Includes shares issued for Directors’
compensation.
|
||||||||||
(4)
Includes 37,528, 48,175, and 47,659 shares at December 31,
2005, 2004 and
2003, respectively, held in a Rabbi
Trust established by the Company relating to the Supplemental
Executive
Retirement Savings Plan.
|
At
December 31,
|
2005
|
2004
|
|||||
Uncollateralized
senior notes:
|
|||||||
7.97%
note, due February 1, 2008
|
$
|
2,000,000
|
$
|
3,000,000
|
|||
6.91%
note, due October 1, 2010
|
3,636,363
|
4,545,454
|
|||||
6.85%
note, due January 1, 2012
|
5,000,000
|
6,000,000
|
|||||
7.83%
note, due January 1, 2015
|
16,000,000
|
20,000,000
|
|||||
6.64%
note, due October 31, 2017
|
30,000,000
|
30,000,000
|
|||||
Convertible
debentures:
|
|||||||
8.25%
due March 1, 2014
|
2,254,000
|
2,644,000
|
|||||
Promissory
note
|
100,000
|
-
|
|||||
Total
Long-Term Debt
|
$
|
58,990,363
|
$
|
66,189,454
|
|||
Annual
maturities of consolidated long-term debt for the next five
years are as
follows: $4,929,091 for 2006; $7,656,364
for 2007; $7,656,364 for 2008; $6,656,364 for 2009 and $6,656,364
for
2010.
|
At
December 31,
|
2005
|
2004
|
|||||
Asset
Category
|
|||||||
Equity
securities
|
76.12
|
%
|
72.64
|
%
|
|||
Debt
securities
|
23.28
|
%
|
12.91
|
%
|
|||
Other
|
0.60
|
%
|
14.45
|
%
|
|||
Total
|
100.00
|
%
|
100.00
|
%
|
At
December 31,
|
2005
|
2004
|
|||||
Change
in benefit obligation:
|
|||||||
Benefit
obligation — beginning of year
|
$
|
12,053,063
|
$
|
11,948,755
|
|||
Service
cost
|
-
|
338,352
|
|||||
Interest
cost
|
645,740
|
690,620
|
|||||
Change
in assumptions
|
388,979
|
573,639
|
|||||
Actuarial
loss
|
28,895
|
220,842
|
|||||
Amendments
|
-
|
883,753
|
|||||
Effect
of curtailment/settlement
|
-
|
(2,171,289
|
)
|
||||
Benefits
paid
|
(717,056
|
)
|
(431,609
|
)
|
|||
Benefit
obligation — end of year
|
12,399,621
|
12,053,063
|
|||||
Change
in plan assets:
|
|||||||
Fair
value of plan assets — beginning of year
|
12,097,248
|
11,301,548
|
|||||
Actual
return on plan assets
|
400,674
|
1,227,309
|
|||||
Benefits
paid
|
(717,056
|
)
|
(431,609
|
)
|
|||
Fair
value of plan assets — end of year
|
11,780,866
|
12,097,248
|
|||||
Funded
status
|
(618,755
|
)
|
44,185
|
||||
Unrecognized
prior service cost
|
(34,259
|
)
|
(38,958
|
)
|
|||
Unrecognized
net actuarial gain
|
(129,739
|
)
|
(850,224
|
)
|
|||
Net
amount accrued
|
($782,753
|
)
|
($844,997
|
)
|
|||
Assumptions:
|
|||||||
Discount
rate
|
5.25
|
%
|
5.50
|
%
|
|||
Rate
of compensation increase
|
4.00
|
%
|
4.00
|
%
|
|||
Expected
return on plan assets
|
6.00
|
%
|
7.88
|
%
|
For
the Years Ended December 31,
|
2005
|
2004
|
2003
|
|||||||
Components
of net periodic pension cost:
|
||||||||||
Service
cost
|
$
|
0
|
$
|
338,352
|
$
|
325,366
|
||||
Interest
cost
|
645,740
|
690,620
|
684,239
|
|||||||
Expected
return on assets
|
(703,285
|
)
|
(869,336
|
)
|
(784,476
|
)
|
||||
Amortization
of:
|
||||||||||
Transition
assets
|
-
|
(11,328
|
)
|
(15,104
|
)
|
|||||
Prior
service cost
|
(4,699
|
)
|
(4,699
|
)
|
(4,699
|
)
|
||||
Net
periodic pension cost (benefit)
|
($62,244
|
)
|
$
|
143,609
|
$
|
205,326
|
For
the Years Ended December 31,
|
2005
|
2004
|
2003
|
|||||||
Assumptions:
|
||||||||||
Discount
rate
|
5.50
|
%
|
5.88
|
%
|
6.50
|
%
|
||||
Rate
of compensation increase
|
4.00
|
%
|
4.00
|
%
|
4.50
|
%
|
||||
Expected
return on plan assets
|
6.00
|
%
|
7.88
|
%
|
8.50
|
%
|
For
the Years Ended December 31,
|
2005
|
2004
|
2003
|
|||||||
Components
of net periodic pension cost:
|
||||||||||
Service
cost
|
$
|
0
|
$
|
105,913
|
$
|
107,877
|
||||
Interest
cost
|
119,658
|
87,568
|
80,039
|
|||||||
Amortization
of:
|
||||||||||
Prior
service cost
|
-
|
2,090
|
2,787
|
|||||||
Actuarial
loss
|
49,319
|
21,699
|
18,677
|
|||||||
Net
periodic pension cost
|
$
|
168,977
|
$
|
217,270
|
$
|
209,380
|
At
December 31,
|
2005
|
2004
|
|||||
Change
in benefit obligation:
|
|||||||
Benefit
obligation — beginning of year
|
$
|
2,162,952
|
$
|
1,406,190
|
|||
Service
cost
|
-
|
105,913
|
|||||
Interest
cost
|
119,658
|
87,568
|
|||||
Actuarial
loss
|
133,839
|
713,225
|
|||||
Amendments
|
-
|
60,000
|
|||||
Effect
of curtailment/settlement
|
-
|
(184,844
|
)
|
||||
Benefits
paid
|
(93,978
|
)
|
(25,100
|
)
|
|||
Benefit
obligation — end of year
|
2,322,471
|
2,162,952
|
|||||
Change
in plan assets:
|
|||||||
Fair
value of plan assets — beginning of year
|
-
|
-
|
|||||
Employer
contributions
|
93,978
|
25,100
|
|||||
Benefits
paid
|
(93,978
|
)
|
(25,100
|
)
|
|||
Fair
value of plan assets — end of year
|
-
|
-
|
|||||
Funded
status
|
(2,322,471
|
)
|
(2,162,952
|
)
|
|||
Unrecognized
net actuarial loss
|
959,492
|
874,972
|
|||||
Net
amount accrued
|
($1,362,979
|
)
|
($1,287,980
|
)
|
|||
Assumptions:
|
|||||||
Discount
rate
|
5.25
|
%
|
5.50
|
%
|
|||
Rate
of compensation increase
|
4.00
|
%
|
4.00
|
%
|
For
the Years Ended December 31,
|
2005
|
2004
|
2003
|
|||||||
Components
of net periodic post-retirement cost:
|
||||||||||
Service
cost
|
$
|
6,257
|
$
|
5,354
|
$
|
5,138
|
||||
Interest
cost
|
77,872
|
86,883
|
85,319
|
|||||||
Amortization
of:
|
||||||||||
Transition
obligation
|
27,859
|
27,859
|
27,859
|
|||||||
Actuarial
loss
|
88,291
|
78,900
|
66,271
|
|||||||
Net
periodic post-retirement cost
|
$
|
200,279
|
$
|
198,996
|
$
|
184,587
|
At
December 31,
|
2005
|
2004
|
|||||
Change
in benefit obligation:
|
|||||||
Benefit
obligation — beginning of year
|
$
|
1,599,280
|
$
|
1,471,664
|
|||
Retirees
|
(59,152
|
)
|
91,747
|
||||
Fully-eligible
active employees
|
(31,761
|
)
|
22,071
|
||||
Other
active
|
26,317
|
13,798
|
|||||
Benefit
obligation — end of year
|
$
|
1,534,684
|
$
|
1,599,280
|
|||
Funded
status
|
($1,534,684
|
)
|
($1,599,280
|
)
|
|||
Unrecognized
transition obligation
|
22,282
|
50,141
|
|||||
Unrecognized
net actuarial loss
|
751,450
|
899,228
|
|||||
Net
amount accrued
|
($760,952
|
)
|
($649,911
|
)
|
|||
Assumptions:
|
|||||||
Discount
rate
|
5.25
|
%
|
5.50
|
%
|
Defined
Benefit Pension Plan (1)
|
Executive
Excess Defined Benefit Pension Plan (2)
|
Other
Post-Retirement Benefits (2)
|
||||||||
2006
|
$
|
440,904
|
$
|
89,204
|
$
|
146,051
|
||||
2007
|
713,051
|
88,490
|
152,321
|
|||||||
2008
|
851,435
|
87,782
|
152,114
|
|||||||
2009
|
1,431,421
|
87,080
|
155,098
|
|||||||
2010
|
895,710
|
86,384
|
174,932
|
|||||||
Years
2011 through 2015
|
4,089,216
|
692,464
|
987,030
|
|||||||
(1)
The pension plan is funded; therefore, benefit payments
are expected to be
paid out of the plan assets.
|
||||||||||
(2)
Benefit payments are expected to be paid out of the
general funds of the
Company.
|
2005
|
2004
|
2003
|
|||||||||||||||||
Number
of shares
|
Option
Price
|
Number
of shares
|
Option
Price
|
Number
of shares
|
Option
Price
|
||||||||||||||
Balance
— beginning of year
|
17,537
|
$
|
20.50
|
29,490
|
$
|
20.50
|
41,948
|
$
|
20.50
|
||||||||||
Options
exercised
|
(17,537
|
)
|
$
|
20.50
|
(11,834
|
)
|
$
|
20.50
|
(12,458
|
)
|
$
|
20.50
|
|||||||
Options
forteited
|
-
|
(119
|
)
|
$
|
20.50
|
-
|
|||||||||||||
Balance
— end of year
|
-
|
17,537
|
$
|
20.50
|
29,490
|
$
|
20.50
|
||||||||||||
Exercisable
|
-
|
17,537
|
$
|
20.50
|
29,490
|
$
|
20.50
|
For
the Quarters Ended
|
March
31
|
June
30
|
September
30
|
December
31
|
|||||||||
2005
|
|||||||||||||
Operating
Revenue
|
$
|
77,845,248
|
$
|
42,220,377
|
$
|
35,155,121
|
$
|
74,408,990
|
|||||
Operating
Income
|
11,504,343
|
2,324,945
|
(99,149
|
)
|
7,800,360
|
||||||||
Net
Income (Loss)
|
|||||||||||||
From
continuing operations
|
$
|
6,232,796
|
$
|
795,924
|
($693,774
|
)
|
$
|
4,132,668
|
|||||
Net
Income (Loss)
|
$
|
6,232,796
|
$
|
795,924
|
($693,774
|
)
|
$
|
4,132,668
|
|||||
Earnings
per share:
|
|||||||||||||
Basic
|
|||||||||||||
From
continuing operations
|
$
|
1.08
|
$
|
0.14
|
($0.12
|
)
|
$
|
0.70
|
|||||
Net
Income (Loss)
|
$
|
1.08
|
$
|
0.14
|
($0.12
|
)
|
$
|
0.70
|
|||||
Diluted
|
|||||||||||||
From
continuing operations
|
$
|
1.05
|
$
|
0.14
|
($0.12
|
)
|
$
|
0.69
|
|||||
Net
Income (Loss)
|
$
|
1.05
|
$
|
0.14
|
($0.12
|
)
|
$
|
0.69
|
|||||
2004
|
|||||||||||||
Operating
Revenue
|
$
|
63,762,360
|
$
|
34,292,972
|
$
|
26,614,699
|
$
|
53,285,410
|
|||||
Operating
Income
|
10,699,307
|
2,162,794
|
282,738
|
6,824,907
|
|||||||||
Net
Income (Loss)
|
|||||||||||||
From
continuing operations
|
$
|
5,773,534
|
$
|
611,518
|
($584,171
|
)
|
$
|
3,748,786
|
|||||
From
discontinued operations
|
(34,335
|
)
|
19,148
|
(72,041
|
)
|
(33,672
|
)
|
||||||
Net
Income (Loss)
|
$
|
5,739,199
|
$
|
630,666
|
($656,212
|
)
|
$
|
3,715,114
|
|||||
Earnings
per share:
|
|||||||||||||
Basic
|
|||||||||||||
From
continuing operations
|
$
|
1.01
|
$
|
0.11
|
($0.10
|
)
|
$
|
0.65
|
|||||
From
discontinued operations
|
-
|
-
|
(0.01
|
)
|
(0.01
|
)
|
|||||||
Net
Income (Loss)
|
$
|
1.01
|
$
|
0.11
|
($0.11
|
)
|
$
|
0.64
|
|||||
Diluted
|
|||||||||||||
From
continuing operations
|
$
|
0.99
|
$
|
0.11
|
($0.10
|
)
|
$
|
0.64
|
|||||
From
discontinued operations
|
(0.01
|
)
|
-
|
(0.01
|
)
|
(0.01
|
)
|
||||||
Net
Income (Loss)
|
$
|
0.98
|
$
|
0.11
|
($0.11
|
)
|
$
|
0.63
|
(a)
|
(b)
|
(c)
|
|||||||||||
Number
of securities to be issued upon exercise of outstanding
options, warrants
and rights
|
Weighted
average exercise price of outstanding options, warrants
and
rights
|
Number
of securities remaining available for future issuance
under equity
compensation plans (excluding securities reflected
in column
(a))
|
|||||||||||
Equity
compensation plans approved by security holders
|
0
|
(1)
|
|
293,481
|
(2) |
|
|||||||
Equity
compensation plans not approved by security holders
|
30,000
|
(3) |
|
|
$18.125
|
0
|
|||||||
Total
|
30,000
|
|
$18.125
|
293,481
|
|||||||||
(1)
All options to purchase shares under the 1992 Performance
Incentive Plan,
as amended, were exercised as of 12/31/05.
|
|||||||||||||
(2)
Includes 293,481 shares under the 1992 Performance
Incentive
Plan.
|
|||||||||||||
(3)
In 2000 and 2001, the Company entered into agreements
with an investment
banker to assist in identifying acquisition candiates.
Under the
agreements, the Company issued warrants to the investment
banker to
purchase
15,000 shares of Chesapeake stock in 2001 at a price
of $18.25 per share
and 15,000 shares in 2000 at a price of $18.00. The
warrants are
exercisable during a seven-year period after the date
granted.
|
o |
Report
of Independent Registered Public Accounting
Firm
|
o |
Consolidated
Statements of Income for each of the three years ended
December 31, 2005,
2004 and 2003
|
o |
Consolidated
Balance Sheets at December 31, 2005 and December 31,
2004
|
o |
Consolidated
Statements of Cash Flows for each of the three years
ended December 31,
2005, 2004 and 2003
|
o |
Consolidated
Statements of Common Stockholders’ Equity for each of the three years
ended December 31, 2005, 2004 and 2003
|
o |
Consolidated
Statements of Income Taxes for each of the three years
ended December 31,
2005, 2004 and 2003
|
o |
Notes
to Consolidated Financial Statements
|
· |
Sale
of LAMPS (Item 8.01)
|
· |
Earnings
press release dated November 4, 2004 (Items 2.02 and
9.01)
|
· |
Compensation
Committee approval of Compensation Arrangements (Item
1.01)
|
· |
Approval
of Paul M. Barbas to Chief Operating Officer (Item
5.02)
|
/s/
Ralph J. Adkins
|
/s/
John R. Schimkaitis
|
Ralph
J. Adkins, Chairman of the Board
|
John
R. Schimkaitis, President,
|
and
Director
|
Chief
Executive Officer and Director
|
Date:
February 23, 2006
|
Date:
March 6, 2006
|
/s/
Michael P. McMasters
|
/s/
Richard Bernstein
|
Michael
P. McMasters, Senior Vice President
|
Richard
Bernstein, Director
|
and
Chief Financial Officer
|
Date:
February 23, 2006
|
(Principal
Financial and Accounting Officer)
|
|
Date:
March 6, 2006
|
|
/s/
Thomas J. Bresnan
|
/s/
Walter J. Coleman
|
Thomas
J. Bresnan, Director
|
Walter
J. Coleman, Director
|
Date:
March 6, 2006
|
Date:
February 23, 2006
|
/s/
J. Peter Martin
|
/s/
Joseph E. Moore, Esq.
|
J.
Peter Martin, Director
|
Joseph
E. Moore, Esq., Director
|
Date:
February 23, 2006
|
Date:
February 23, 2006
|
/s/
Calvert A. Morgan, Jr.
|
/s/
Rudolph M. Peins, Jr.
|
Calvert
A. Morgan, Jr., Director
|
Rudolph
M. Peins, Jr., Director
|
Date:
February 23, 2006
|
Date:
February 23, 2006
|
/s/
Robert F. Rider
|
|
Robert
F. Rider, Director
|
|
Date:
February 23, 2006
|
Chesapeake
Utilities Corporation and Subsidiaries
|
||||||||||||||||
Schedule
II
|
||||||||||||||||
Valuation
and Qualifying Accounts
|
||||||||||||||||
|
Additions
|
|
||||||||||||||
For
the Year Ended December 31,
|
Balance
at Beginning of Year
|
Charged
to Income
|
Other
Accounts (1)
|
Deductions (2)
|
Balance
at End of Year
|
|||||||||||
Reserve
Deducted From Related Assets
|
||||||||||||||||
Reserve
for Uncollectible Accounts
|
||||||||||||||||
2005
|
$
|
610,819
|
$
|
632,645
|
$
|
158,408
|
$
|
(540,494
|
)
|
$
|
861,378
|
|||||
2004
|
$
|
682,002
|
$
|
505,595
|
$
|
103,020
|
$
|
(679,798
|
)
|
$
|
610,819
|
|||||
2003
|
$
|
659,628
|
$
|
660,390
|
$
|
10,093
|
$
|
(648,109
|
)
|
$
|
682,002
|
|||||
(1)
Recoveries.
|
||||||||||||||||
(2)
Uncollectible accounts charged off.
|