For Quarter ended September 30, 2004 |
Commission file number 06-690 |
PENNSYLVANIA |
23-1242500 |
(State or other jurisdiction of |
(I.R.S. Employer |
incorporation or organization) |
Identification No.) |
130 EAST MARKET STREET
YORK, PENNSYLVANIA |
17401 |
(Address of principal executive offices) |
(Zip Code) |
(717) 845-3601 |
(Registrant's telephone number, including area code) |
YES x |
NO ¨ |
YES x |
NO ¨ |
Common stock, No par value |
6,873,823 Shares outstanding
as of November 8, 2004 |
|
THE YORK WATER COMPANY |
|||||||
PART I - FINANCIAL INFORMATION |
|||||||
Item 1. Financial Statements |
|||||||
Balance Sheets |
|||||||
(Unaudited) |
|||||||
As of |
As of |
||||||
Sept. 30, 2004 |
Dec. 31, 2003 |
||||||
ASSETS |
|||||||
Utility Plant, at original cost |
$ |
161,111,442 |
$ |
139,695,088 |
|||
Plant acquisition adjustments |
(1,355,608 |
) |
(1,380,797 |
) | |||
Reserve for depreciation |
(24,003,673 |
) |
(22,512,047 |
) | |||
135,752,161 |
115,802,244 |
||||||
Other Physical Property: |
|||||||
Less-Reserve for depreciation of $116,259 in 2004 |
|||||||
and $104,571 in 2003 |
675,958 |
664,982 |
|||||
Current Assets: |
|||||||
Receivables, less reserves of $130,000 in 2004 and 2003 |
3,222,885 |
3,163,285 |
|||||
Recoverable income taxes |
132,674 |
- |
|||||
Materials and supplies, at cost |
775,994 |
592,376 |
|||||
Prepaid expenses |
504,653 |
262,980 |
|||||
Deferred income taxes |
88,655 |
88,655 |
|||||
Total Current Assets |
4,724,861 |
4,107,296 |
|||||
Other Long-Term Assets: |
|||||||
Prepaid pension cost |
1,014,349 |
1,836,228 |
|||||
Deferred debt expense |
301,926 |
294,612 |
|||||
Deferred rate case expense |
252,155 |
143,390 |
|||||
Notes receivable |
814,425 |
658,878 |
|||||
Deferred regulatory assets |
3,058,042 |
1,847,406 |
|||||
Other |
2,234,912 |
2,153,422 |
|||||
7,675,809 |
6,933,936 |
||||||
Total Assets |
$ |
148,828,789 |
$ |
127,508,458 |
|||
The accompanying notes are an integral part of these statements. |
Page 2 | ||
|
THE YORK WATER COMPANY |
|||||||
Balance Sheets |
|||||||
(Unaudited) |
|||||||
As of |
As of |
||||||
Sept. 30, 2004 |
Dec. 31, 2003 |
||||||
CAPITALIZATION AND LIABILITIES |
|||||||
CAPITALIZATION: |
|||||||
Common stock, no par value, authorized 31,000,000 shares, |
$ |
40,771,214 |
$ |
33,234,985 |
|||
issued and outstanding 6,873,823 shares in 2004 |
|||||||
and 6,419,230 shares in 2003 |
|||||||
Preferred stock, authorized 500,000 shares, no shares issued |
- |
- |
|||||
Earnings retained in the business |
6,829,374 |
5,821,544 |
|||||
47,600,588 |
39,056,529 |
||||||
Long-Term Debt: |
|||||||
1.0% Pennvest Loan, due 2019 |
623,142 |
652,086 |
|||||
6.0% Industrial Development Authority Revenue |
|||||||
Refunding Bonds, Series 1995, due 2010 |
4,300,000 |
4,300,000 |
|||||
10.05% Senior Notes, Series C, due 2020 |
6,500,000 |
6,500,000 |
|||||
10.17% Senior Notes, Series A, due 2019 |
6,000,000 |
6,000,000 |
|||||
9.6% Senior Notes, Series B, due 2019 |
5,000,000 |
5,000,000 |
|||||
8.43% Senior Notes, Series D, due 2022 |
7,500,000 |
7,500,000 |
|||||
3.6% Industrial Development Authority Revenue |
|||||||
Refunding Bonds, Series 1994, due 2009 |
2,700,000 |
2,700,000 |
|||||
4.05% Pennsylvania Economic Development Financing Authority |
|||||||
Exempt Facilities Revenue Bonds, Series A, due 2016 |
2,350,000 |
- |
|||||
5.0% Pennsylvania Economic Development Financing Authority |
|||||||
Exempt Facilities Revenue Bonds, Series A, due 2016 |
4,950,000 |
- |
|||||
Total long-term debt |
39,923,142 |
32,652,086 |
|||||
Less current maturities |
(4,338,932 |
) |
(2,738,641 |
) | |||
Long-term portion |
35,584,210 |
29,913,445 |
|||||
COMMITMENTS AND CONTINGENT LIABILITIES |
|||||||
CURRENT LIABILITIES: |
|||||||
Short-term borrowings |
7,443,566 |
7,153,119 |
|||||
Current portion of long-term debt |
4,338,932 |
2,738,641 |
|||||
Accounts payable |
3,165,266 |
1,743,094 |
|||||
Dividends payable |
783,687 |
718,540 |
|||||
Accrued taxes |
100,484 |
361,936 |
|||||
Advance water revenues |
40,824 |
26,435 |
|||||
Accrued interest |
486,464 |
678,164 |
|||||
Deferred regulatory liabilities |
88,655 |
88,655 |
|||||
Other accrued expenses |
546,877 |
538,662 |
|||||
Total Current Liabilities |
16,994,755 |
14,047,246 |
|||||
DEFERRED CREDITS: |
|||||||
Customers' advances for construction |
20,217,841 |
18,445,063 |
|||||
Contributions in aid of construction |
12,843,798 |
12,776,288 |
|||||
Deferred income taxes |
11,745,216 |
9,412,313 |
|||||
Deferred investment tax credits |
1,131,965 |
1,165,892 |
|||||
Deferred regulatory liabilities |
809,376 |
830,523 |
|||||
Deferred employee benefits |
1,901,040 |
1,861,159 |
|||||
48,649,236 |
44,491,238 |
||||||
Total Capitalization and Liabilities |
$ |
148,828,789 |
$ |
127,508,458 |
|||
The accompanying notes are an integral part of these statements. |
Page 3 | ||
|
THE YORK WATER COMPANY |
|||||||||||||
Statements of Income |
|||||||||||||
(Unaudited) |
(Unaudited) |
||||||||||||
Three Months |
Nine Months |
||||||||||||
Ended September 30 |
Ended September 30 |
||||||||||||
2004 |
2003 |
2004 |
2003 |
||||||||||
WATER OPERATING REVENUES: |
|||||||||||||
Residential |
$ |
3,390,530 |
$ |
3,386,555 |
$ |
10,036,483 |
$ |
9,298,003 |
|||||
Commercial and industrial |
1,725,473 |
1,963,734 |
5,044,115 |
5,022,406 |
|||||||||
Other |
453,125 |
435,777 |
1,349,857 |
1,271,271 |
|||||||||
5,569,128 |
5,786,066 |
16,430,455 |
15,591,680 |
||||||||||
OPERATING EXPENSES: |
|||||||||||||
Operation and maintenance |
1,294,513 |
1,204,448 |
3,717,409 |
3,487,498 |
|||||||||
Administrative and general |
1,170,481 |
1,065,592 |
3,476,241 |
3,193,642 |
|||||||||
Depreciation and amortization |
473,935 |
444,668 |
1,421,805 |
1,334,004 |
|||||||||
Taxes other than income taxes |
220,897 |
215,324 |
686,663 |
639,618 |
|||||||||
3,159,826 |
2,930,032 |
9,302,118 |
8,654,762 |
||||||||||
Operating income |
2,409,302 |
2,856,034 |
7,128,337 |
6,936,918 |
|||||||||
OTHER INCOME (EXPENSES): |
|||||||||||||
Interest on long-term debt |
(769,968 |
) |
(689,795 |
) |
(2,226,696 |
) |
(2,069,457 |
) | |||||
Interest on short-term debt |
(43,253 |
) |
(22,285 |
) |
(117,241 |
) |
(56,425 |
) | |||||
Allowance for funds used during construction |
396,584 |
92,266 |
839,654 |
205,499 |
|||||||||
Gain on sale of land |
- |
- |
743,195 |
- |
|||||||||
Other (expense) income, net |
(38,569 |
) |
55,662 |
(276,980 |
) |
76 |
|||||||
(455,206 |
) |
(564,152 |
) |
(1,038,068 |
) |
(1,920,307 |
) | ||||||
Income before income taxes |
1,954,096 |
2,291,882 |
6,090,269 |
5,016,611 |
|||||||||
Federal and state income taxes |
715,226 |
797,671 |
2,224,428 |
1,715,209 |
|||||||||
Net income |
$ |
1,238,870 |
$ |
1,494,211 |
$ |
3,865,841 |
$ |
3,301,402 |
|||||
Basic Earnings Per Share |
$ |
0.18 |
$ |
0.24 |
$ |
0.59 |
$ |
0.52 |
|||||
Cash Dividends Per Share |
$ |
0.145 |
$ |
0.130 |
$ |
0.435 |
$ |
0.400 |
|||||
The accompanying notes are an integral part of these statements. |
Page 4 | ||
|
THE YORK WATER COMPANY |
|||||||
Statements of Shareholders' Investment |
|||||||
As of September 30, 2004 |
|||||||
(Unaudited) |
|||||||
Earnings |
|||||||
Retained |
|||||||
Common |
In The |
||||||
Stock |
Business |
||||||
Balance, December 31, 2003 |
$ |
33,234,985 |
$ |
5,821,544 |
|||
Net income |
3,865,841 |
||||||
Dividends |
(2,858,011 |
) | |||||
Issuance of 415,000 shares of common stock |
6,836,185 |
||||||
Issuance of common stock under dividend reinvestment plan |
635,757 |
||||||
Issuance of common stock under employee stock purchase plan |
64,287 |
|
|||||
Balance, September 30, 2004 |
$ |
40,771,214 |
$ |
6,829,374 |
|||
The accompanying notes are an integral part of these statements. |
Page 5 | ||
|
THE YORK WATER COMPANY |
|||||||
Statements of Cash Flows |
|||||||
(Unaudited) |
(Unaudited) |
||||||
Nine Months |
Nine Months |
||||||
Ended |
Ended |
||||||
Sept. 30, 2004 |
Sept. 30, 2003 |
||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|||||||
Net income |
$ |
3,865,841 |
$ |
3,301,402 |
|||
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||
Gain on sale of land |
(743,195 |
) |
- |
||||
Depreciation and amortization |
1,421,805 |
1,334,004 |
|||||
Provision for losses on accounts receivable |
97,500 |
97,500 |
|||||
Increase in deferred income taxes (including regulatory |
|||||||
assets and liabilities) |
1,067,193 |
633,240 |
|||||
Changes in assets and liabilities: |
|||||||
Increase in accounts receivable |
(157,100 |
) |
(619,583 |
) | |||
Increase in recoverable income taxes |
(132,674 |
) |
- |
||||
Increase in materials and supplies |
(183,618 |
) |
(150,676 |
) | |||
Decrease in prepaid expenses and prepaid pension costs |
580,206 |
71,522 |
|||||
Increase in accounts payable, accrued expenses, |
|||||||
other liabilities and deferred employee benefits |
1,663,201 |
378,703 |
|||||
(Decrease) increase in accrued interest and taxes |
(453,152 |
) |
160,692 |
||||
Increase in other assets |
(33,079 |
) |
(205,089 |
) | |||
Net cash provided by operating activities |
6,992,928 |
5,001,715 |
|||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
|||||||
Construction expenditures |
(21,774,558 |
) |
(5,715,907 |
) | |||
Proceeds from sale of land |
792,021 |
- |
|||||
Customers' advances for construction and |
|||||||
contributions in aid of construction |
1,840,288 |
820,146 |
|||||
(Increase) decrease in notes receivable |
(155,547 |
) |
172,990 |
||||
Net cash used in investing activities |
(19,297,796 |
) |
(4,722,771 |
) | |||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|||||||
Borrowings of long-term debt |
7,300,000 |
- |
|||||
Repayments of long-term debt |
(28,944 |
) |
(28,657 |
) | |||
Net borrowings under line-of-credit agreements |
290,447 |
1,653,530 |
|||||
Issuance of 415,000 shares of common stock |
6,836,185 |
- |
|||||
Issuance of common stock under dividend reinvestment plan |
635,757 |
610,895 |
|||||
Issuance of common stock under employee stock purchase plan |
64,287 |
61,388 |
|||||
Dividends paid |
(2,792,864 |
) |
(2,576,100 |
) | |||
Net cash provided by (used in) financing activities |
12,304,868 |
(278,944 |
) | ||||
Net change in cash and cash equivalents |
- |
- |
|||||
Cash and cash equivalents at beginning of period |
- |
- |
|||||
Cash and cash equivalents at end of period |
$ |
- |
$ |
- |
|||
Supplemental disclosures of cash flow information: |
|||||||
Cash paid during the year for: |
|||||||
Interest, net of amounts capitalized |
$ |
1,700,619 |
$ |
2,103,797 |
|||
Income taxes |
917,009 |
379,529 |
|||||
Supplemental schedule of non cash investing and financing activities: |
|||||||
accounts payable includes $1,027,067 in 2004 and $200,592 in 2003 for the construction of utility plant. |
|||||||
The accompanying notes are an integral part of these statements. |
Page 6 | ||
|
1. |
Interim Financial Information |
The interim financial statements are unaudited but, in the opinion of management, reflect all adjustments of a normal recurring nature necessary for a fair presentation of results for such periods. These financial statements should be read in conjunction with the financial statements and notes thereto contained in the Company's Annual Report to Shareholders for the year ended December 31, 2003.
Operating results for the three month and nine month periods ended September 30, 2004 are not necessarily indicative of the results that may be expected for the year ending December 31, 2004.
| |
2. |
Basic Earnings Per Share
|
Basic earnings per share for the three months ended September 30, 2004 and 2003 were based on weighted average shares outstanding of 6,769,626 and 6,364,948, respectively.
Basic earnings per share for the nine months ended September 30, 2004 and 2003 were based on weighted average shares outstanding of 6,542,154 and 6,379,879, respectively.
Since the Company has no common stock equivalents outstanding, there is no required calculation for diluted earnings per share.
| |
3. |
Reclassification
|
Certain 2003 amounts have been reclassified to conform to the 2004 presentation. Such reclassifications had no effect on net income.
| |
4. |
Capital Commitments
|
The Company has capital commitments with regard to its Susquehanna River Pipeline Project to the pipe supplier, subcontractor, and engineer on the project. Of the total committed of approximately $20.7 million, $3.8 million remains to be incurred as of September 30, 2004.
| |
5. |
Pensions |
Components of Net Periodic Pension Cost |
||||||||
Three Months Ended
Sept. 30 |
Nine Months Ended
Sept. 30 | |||||||
2004 |
2003 |
2004 |
2003 | |||||
Service Cost |
$ 125,881 |
$ 95,594 |
$ 377,641 |
$ 286,784 | ||||
Interest Cost |
247,291 |
220,301 |
741,871 |
660,903 | ||||
Expected return on plan assets |
(228,957) |
(208,210) |
(686,873) |
(624,634) | ||||
Amortization of loss |
32,568 |
31,980 |
97,708 |
95,942 | ||||
Amortization of prior service cost |
97,176 |
7,834 |
291,532 |
23,502 | ||||
Increase in deferred regulatory assets |
(187,445) |
(86,970) |
(614,307) |
(260,910) | ||||
Net periodic pension expense |
$ 86,514 |
$ 60,529 |
$ 207,572 |
$ 181,587 |
Page 7 | ||
|
5. |
Pensions (continued)
|
|
Employer Contributions
|
The Company previously disclosed in its financial statements for the year ended December 31, 2003, that it expected to contribute $327,000 to its pension plans in 2004. As of September 30, 2004, no contributions have been made. The Company presently anticipates contributing at least $242,116 to fund its pension plans in December 2004. |
6. |
Common Stock Offering
|
On July 21, 2004, the Company closed an underwritten public offering of 415,000 shares of its common stock. Janney Montgomery Scott LLC was the sole underwriter in the offering. The Company received net proceeds in the offering, after deducting offering expenses and underwriters discounts and commissions, of approximately $6.8 million. The net proceeds were used to repay a portion of the Companys short-term indebtedness under its revolving credit facilities primarily incurred to finance the Susquehanna River Pipeline Project. |
Page 8 | ||
|
Item 2. |
Management's Discussion and Analysis of
Financial Condition and Results of Operations
|
Forward-looking Statements |
Page 9 | ||
|
Item 2. |
Management's Discussion and Analysis of
Financial Condition and Results of Operations
|
Results of Operations (continued) |
Page 10 | ||
|
Item 2. |
Management's Discussion and Analysis of
Financial Condition and Results of Operations
|
Results of Operations (continued) |
Page 11 | ||
|
Item 2. |
Management's Discussion and Analysis of
Financial Condition and Results of Operations
|
Liquidity and Capital Resources (continued) |
Page 12 | ||
|
Item 2. |
Management's Discussion and Analysis of
Financial Condition and Results of Operations
|
Liquidity and Capital Resources (continued) |
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk |
Item 4. |
Controls and Procedures |
Page 13 | ||
|
Item 6. |
Exhibits
| |
The following exhibits are attached to this report
| ||
31.1 |
Certification of Chief Executive Officer, pursuant to Rule 13a-14(a)/15d-14(a) under the Securities Exchange Act of 1934. | |
31.2 |
Certification of Chief Financial Officer, pursuant to Rule 13a-14(a)/15d-14(a) under the Securities Exchange Act of 1934. | |
32.1 |
Certification of Chief Executive Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
32.2 |
Certification of Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
Page 14 | ||
|
THE YORK WATER COMPANY | ||
|
|
|
Date: November 8, 2004 | By: | /s/ Jeffrey S. Osman |
Jeffrey S. Osman | ||
Principal Executive Officer |
|
|
|
Date: November 8, 2004 | By: | /s/ Kathleen M. Miller |
Kathleen M. Miller | ||
Principal Financial and
Accounting Officer |
Page 15 |