For
Quarter ended March
31, 2005 |
Commission
file number 0-690 |
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 |
6,900,439
Shares outstanding
as
of May 6, 2005 |
THE
YORK WATER COMPANY | |||||||
|
|||||||
PART
I - FINANCIAL INFORMATION | |||||||
Item
1. Financial Statements |
|||||||
Balance
Sheets | |||||||
(Unaudited) |
|||||||
As
of |
As
of |
||||||
March
31, 2005 |
Dec.
31, 2004 |
||||||
ASSETS |
|||||||
UTILITY
PLANT, at original cost |
$ |
167,787,547 |
$ |
165,047,807 |
|||
Plant
acquisition adjustments |
(1,338,816 |
) |
(1,347,212 |
) | |||
Accumulated
depreciation |
(24,863,228 |
) |
(24,246,705 |
) | |||
Net
utility plant |
141,585,503
|
139,453,890
|
|||||
OTHER
PHYSICAL PROPERTY: |
|||||||
Less
accumulated depreciation of $123,419 in 2005 |
|||||||
and
$121,976 in 2004 |
505,278
|
506,721
|
|||||
CURRENT
ASSETS: |
|||||||
Cash
and cash equivalents |
-
|
164,235
|
|||||
Receivables,
less reserves of $130,000 in 2005 and 2004 |
3,474,324
|
3,708,119
|
|||||
Materials
and supplies, at cost |
688,717
|
693,392
|
|||||
Prepaid
expenses |
435,084
|
373,471
|
|||||
Deferred
income taxes |
88,825
|
88,655
|
|||||
Total
current assets |
4,686,950
|
5,027,872
|
|||||
OTHER
LONG-TERM ASSETS: |
|||||||
Prepaid
pension cost |
406,302
|
680,262
|
|||||
Deferred
debt expense |
785,336
|
796,657
|
|||||
Notes
receivable |
2,243,985
|
2,241,575
|
|||||
Deferred
regulatory assets |
4,708,251
|
4,459,656
|
|||||
Other
|
2,911,124
|
2,899,816
|
|||||
Total
long-term assets |
11,054,998
|
11,077,966
|
|||||
Total
Assets |
$ |
157,832,729 |
$ |
156,066,449 |
|||
The
accompanying notes are an integral part of these
statements. |
THE
YORK WATER COMPANY | |||||||
Balance
Sheets | |||||||
(Unaudited) |
|||||||
As
of |
As
of |
||||||
March
31, 2005 |
Dec.
31, 2004 |
||||||
STOCKHOLDERS'
EQUITY AND LIABILITIES |
|||||||
COMMON
STOCKHOLDERS' EQUITY: |
|||||||
Common
stock, no par value, authorized 31,000,000 shares, |
$ |
41,263,587 |
$ |
41,014,215 |
|||
issued
and outstanding 6,900,439 shares in 2005 |
|||||||
and
6,887,047 shares in 2004 |
|||||||
Retained
earnings |
7,347,529
|
7,191,739
|
|||||
Accumulated
other comprehensive loss |
(130,666 |
) |
(168,628 |
) | |||
Total
common stockholders' equity |
48,480,450
|
48,037,326
|
|||||
PREFERRED
STOCK, authorized 500,000 shares, no shares issued |
-
|
-
|
|||||
LONG-TERM
DEBT, excluding current portion |
35,564,598
|
35,574,416
|
|||||
COMMITMENTS |
|||||||
CURRENT
LIABILITIES: |
|||||||
Current
portion of long-term debt |
16,339,127
|
16,339,029
|
|||||
Accounts
payable |
1,795,685
|
1,798,289
|
|||||
Dividends
payable |
847,882
|
845,608
|
|||||
Accrued
taxes |
858,901
|
591,324
|
|||||
Accrued
interest |
507,038
|
761,132
|
|||||
Deferred
regulatory liabilities |
88,825
|
88,655
|
|||||
Other
accrued expenses |
669,720
|
740,583
|
|||||
Total
current liabilities |
21,107,178
|
21,164,620
|
|||||
DEFERRED
CREDITS: |
|||||||
Customers'
advances for construction |
21,719,156
|
20,574,800
|
|||||
Contributions
in aid of construction |
14,066,754
|
14,066,754
|
|||||
Deferred
income taxes |
11,713,184
|
11,411,751
|
|||||
Deferred
investment tax credits |
1,111,093
|
1,120,880
|
|||||
Deferred
regulatory liabilities |
796,983
|
801,580
|
|||||
Deferred
employee benefits |
3,037,932
|
3,017,330
|
|||||
Obligation
under interest rate swap |
235,401
|
296,992
|
|||||
Total
deferred credits |
52,680,503
|
51,290,087
|
|||||
Total
Stockholders' Equity and Liabilities |
$ |
157,832,729 |
$ |
156,066,449 |
|||
The
accompanying notes are an integral part of these
statements. |
THE
YORK WATER COMPANY | |||||||
Statements
of Income | |||||||
(Unaudited) |
(Unaudited) |
||||||
|
Three
Months |
Three
Months |
|||||
|
|
Ended |
Ended |
||||
|
|
March
31, 2005 |
March
31, 2004 |
||||
WATER
OPERATING REVENUES: |
|||||||
Residential
|
$ |
3,894,302 |
$ |
3,304,415 |
|||
Commercial
and industrial |
1,829,203
|
1,607,486
|
|||||
Other
|
510,822
|
451,464
|
|||||
6,234,327
|
5,363,365
|
||||||
OPERATING
EXPENSES: |
|||||||
Operation
and maintenance |
1,224,170
|
1,171,227
|
|||||
Administrative
and general |
1,348,292
|
1,134,915
|
|||||
Depreciation
and amortization |
588,586
|
473,935
|
|||||
Taxes
other than income taxes |
241,542
|
230,005
|
|||||
3,402,590
|
3,010,082
|
||||||
Operating
income |
2,831,737
|
2,353,283
|
|||||
OTHER
INCOME (EXPENSES): |
|||||||
Interest
on long-term debt |
(875,640 |
) |
(689,747 |
) | |||
Interest
on short-term debt |
(997 |
) |
(41,717 |
) | |||
Allowance
for funds used during construction |
39,666
|
203,391
|
|||||
Gain
on sale of land |
-
|
743,195
|
|||||
Other
income (expenses), net |
(53,409 |
) |
(55,598 |
) | |||
(890,380 |
) |
159,524
|
|||||
Income
before income taxes |
1,941,357
|
2,512,807
|
|||||
Federal
and state income taxes |
711,188
|
935,626
|
|||||
Net
income |
$ |
1,230,169 |
$ |
1,577,181 |
|||
Basic
Earnings Per Share |
$ |
0.18 |
$ |
0.25 |
|||
Cash
Dividends Per Share |
$ |
0.156 |
$ |
0.145 |
|||
The
accompanying notes are an integral part of these
statements. |
THE
YORK WATER COMPANY | |||||||||||||
Statement
of Common Stockholders' Equity and Comprehensive
Income | |||||||||||||
As
of March 31, 2005 | |||||||||||||
(Unaudited) | |||||||||||||
Accumulated |
|||||||||||||
Other |
|||||||||||||
Common |
Retained |
Comprehensive |
|||||||||||
Stock |
Earnings |
Loss |
Total |
||||||||||
Balance,
December 31, 2004 |
$ |
41,014,215 |
$ |
7,191,739 |
$ |
(168,628 |
) |
$ |
48,037,326 |
||||
Net
income |
-
|
1,230,169
|
-
|
1,230,169
|
|||||||||
Other
comprehensive income: |
|||||||||||||
Unrealized
gain on interest rate swap, |
|||||||||||||
net
of $6,525 income tax |
-
|
-
|
9,550
|
36,589
|
|||||||||
Reclassification
adjustment for amounts |
|||||||||||||
recognized
in income, net of $19,415 income tax |
-
|
-
|
28,412
|
1,373
|
|||||||||
Comprehensive
income |
1,268,131
|
||||||||||||
Dividends
($.156 per share) |
-
|
(1,074,379 |
) |
-
|
(1,074,379 |
) | |||||||
Issuance
of common stock under |
|||||||||||||
dividend
reinvestment plan |
225,862
|
-
|
-
|
225,862
|
|||||||||
Issuance
of common stock under |
|||||||||||||
employee
stock purchase plan |
23,510
|
-
|
-
|
23,510
|
|||||||||
Balance,
March 31, 2005 |
$ |
41,263,587 |
$ |
7,347,529 |
$ |
(130,666 |
) |
$ |
48,480,450 |
||||
The
accompanying notes are an integral part of these
statements. |
THE
YORK WATER COMPANY | |||||||
Statements
of Cash Flows | |||||||
(Unaudited) |
(Unaudited) |
||||||
Three
Months |
Three
Months |
||||||
Ended |
Ended |
||||||
March
31, 2005 |
March
31, 2004 |
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES: |
|||||||
Net
income |
$ |
1,230,169 |
$ |
1,577,181 |
|||
Adjustments
to reconcile net income to net cash provided by operating
activities: |
|||||||
Gain
on sale of land |
-
|
(743,195 |
) | ||||
Depreciation
and amortization |
588,586
|
473,935
|
|||||
Amortization
of deferred income |
(31,600 |
) |
(31,812 |
) | |||
Unrealized
loss on swap transaction |
2,311
|
-
|
|||||
Provision
for losses on accounts receivable |
32,500
|
32,500
|
|||||
Increase
in deferred income taxes |
114,377
|
544,216
|
|||||
Changes
in assets and liabilities: |
|||||||
Decrease
in accounts receivable |
201,295
|
131,978
|
|||||
(Increase)
decrease in materials and supplies |
4,675
|
(21,747 |
) | ||||
(Increase)
decrease in prepaid expenses and prepaid pension costs |
50,887
|
(30,355 |
) | ||||
Increase
in accounts payable, accrued expenses, regulatory |
|||||||
and
other liabilities and deferred employee benefits |
485,779
|
333,792
|
|||||
Increase
in accrued interest and taxes |
13,483
|
73,532
|
|||||
Increase
in regulatory and other assets |
(50,971 |
) |
(34,094 |
) | |||
Net
cash provided by operating activities |
2,641,491
|
2,305,931
|
|||||
CASH
FLOWS FROM INVESTING ACTIVITIES: |
|||||||
Utility
plant additions, including allowance for funds used during
construction |
|||||||
of
$39,666 in 2005 and $203,391in 2004 |
(3,141,207 |
) |
(5,694,951 |
) | |||
Proceeds
from sale of land |
-
|
792,021
|
|||||
(Increase)
decrease in notes receivable |
(7,105 |
) |
2,737
|
||||
Net
cash used in investing activities |
(3,148,312 |
) |
(4,900,193 |
) | |||
CASH
FLOWS FROM FINANCING ACTIVITIES: |
|||||||
Customers'
advances for construction and contributions in aid of
construction |
1,428,505
|
826,779
|
|||||
Repayments
of customer advances |
(247,854 |
) |
(73,134 |
) | |||
Debt
issuance costs |
(5,612 |
) |
(79,076 |
) | |||
Repayments
of long-term debt |
(9,720 |
) |
(9,624 |
) | |||
Borrowings
under line-of-credit agreements |
534,581
|
7,308,653
|
|||||
Repayments
under line-of-credit agreements |
(534,581 |
) |
(4,681,186 |
) | |||
Issuance
of common stock under dividend reinvestment plan |
225,862
|
212,936
|
|||||
Issuance
of common stock under employee stock purchase plan |
23,510
|
20,796
|
|||||
Dividends
paid |
(1,072,105 |
) |
(931,882 |
) | |||
Net
cash provided by financing activities |
342,586
|
2,594,262
|
|||||
Net
change in cash and cash equivalents |
(164,235 |
) |
-
|
||||
Cash
and cash equivalents at beginning of period |
164,235
|
-
|
|||||
Cash
and cash equivalents at end of period |
$ |
- |
$ |
- |
|||
Supplemental
disclosures of cash flow information: |
|||||||
Cash
paid during the period for: |
|||||||
Interest,
net of amounts capitalized |
$ |
1,087,389 |
$ |
707,165 |
|||
Income
taxes |
400,196
|
204,737
|
|||||
Supplemental
schedule of non cash investing and financing activities: |
|||||||
Accounts
payable includes $919,564 in 2005 and $2,071,332 in 2004 for the
construction of utility plant. |
|||||||
The
change in notes receivable includes ($4,695) in 2005 offset by like
amounts of customer advances. |
|||||||
The
accompanying notes are an integral part of these
statements. |
1. |
Interim
Financial Information |
The
interim financial statements are unaudited but, in the opinion of
management, reflect all adjustments 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, 2004.
Operating
results for the three month period ended March 31, 2005 are not
necessarily indicative of the results that may be expected for the year
ending December 31, 2005.
| |
2. |
Basic
Earnings Per Share |
Basic
earnings per share for the three months ended March 31, 2005 and 2004 were
based on weighted average shares outstanding of 6,889,346 and 6,421,239,
respectively.
Since
the Company has no common stock equivalents outstanding, there is no
required calculation for diluted earnings per share.
| |
3. |
Reclassification |
Certain
2004 amounts have been reclassified to conform to the 2005 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, $0.3
million remains to be incurred as of March 31, 2005.
As
of March 31, 2005 the Company committed a total of $0.7 million to
purchase and install a new enterprise software system and $0.3 million
remains to be incurred.
Also
during the first quarter of 2005, the Company committed approximately $3.1
million for a new meter reading system to be installed over the next 2-3
years. As of the end of the quarter, $3.0 million remains to be
incurred.
The
Company announced the acquisition of three water systems during the first
quarter of 2005. The combined contracted purchase price is $2.3 million.
Settlement on these acquisitions is expected to take place between July
and December 2005. |
5. |
Pensions |
Components
of Net Periodic Pension Cost |
||||||||
Three
Months Ended
March
31 | ||||||||
2005 |
2004 | |||||||
Service
Cost |
$
146,714 |
$
125,880 | ||||||
Interest
Cost |
254,362 |
|
247,290
| |||||
Expected
return on plan assets |
(240,249) |
(228,958) | ||||||
Amortization
of loss |
36,842 |
32,570
| ||||||
Amortization
of prior service cost |
69,668 |
|
97,178 | |||||
Rate-regulated
adjustment |
(154,837) |
(213,431) | ||||||
Net
periodic pension expense |
$
112,500 |
$
60,529 |
|
Employer
Contributions |
The
Company previously disclosed in its financial statements for the year
ended December 31, 2004, that it expected to contribute $450,000 to its
pension plans in 2005. As of March 31, 2005, no contributions have been
made. |
6. |
Interest
Rate Swap Agreement |
The
Company utilizes an interest rate swap agreement to convert a portion of
its variable-rate debt to a fixed rate (cash flow hedge). The effective
portion of the gain or loss on a derivative designated and qualifying as a
cash flow hedging instrument is initially reported as a component of other
comprehensive income and subsequently reclassified into earnings in the
same period or periods during which the hedged transaction affects
earnings. The cumulative ineffective portion of the gain or loss on the
derivative instrument, if any, is recognized currently in earnings.
Through the first quarter of 2005, this amount was a $2,967 reduction in
interest expense. |
Item
2. |
Management's
Discussion and Analysis of
Financial
Condition and Results of Operations
|
Forward-looking
Statements |
Item
2. |
Management's
Discussion and Analysis of
Financial
Condition and Results of Operations
|
Results
of Operations (continued) |
Item
2. |
Management's
Discussion and Analysis of
Financial
Condition and Results of Operations
|
Rate
Developments |
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
3. |
Quantitative
and Qualitative Disclosures About Market Risk
(continued) |
Item
4. |
Controls
and Procedures |
(a) |
Evaluation
of Disclosure Controls and Procedures |
(b) |
Change
in Internal Control over Financial
Reporting |
Item
6a. |
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. |
THE
YORK WATER COMPANY | ||
|
|
|
Date:
May 6, 2005 |
By: | /s/Jeffrey S. Osman |
Jeffrey S. Osman | ||
Principal
Executive Officer |
|
|
|
Date:
May 6, 2005 |
By: | /s/Kathleen M. Miller |
Kathleen M. Miller | ||
Principal
Financial and
Accounting
Officer |