Attached files

file filename
8-K - 8-K - CHESAPEAKE UTILITIES CORPcpkform8-k09302016.htm
chesapeakelogova05.jpg            

FOR IMMEDIATE RELEASE
November 3, 2016
NYSE Symbol: CPK

CHESAPEAKE UTILITIES CORPORATION REPORTS
THIRD QUARTER RESULTS

Third quarter net income totaled $4.4 million or $0.29 per share
Year-to-date net income totaled $32.8 million or $2.14 per share
Strong growth in the natural gas distribution and transmission businesses continues
Eight Flags Energy Combined Heat & Power project is now fully operational and generating both regulated and non-regulated energy operating income
The Company netted $57.3 million from the sale of common stock in September 2016

Dover, Delaware — Chesapeake Utilities Corporation (NYSE: CPK) (“Chesapeake Utilities” or the “Company”) today reported third quarter financial results. The Company's net income for the quarter ended September 30, 2016 was $4.4 million, compared to $5.1 million in the same quarter of 2015. The decrease was principally due to fixed pipeline and storage costs associated with natural gas supply contracts where a significant portion of the sales volume will occur during the winter months; increased deliveries and imbalance positions that favorably impacted Aspire Energy in 2015, which are non-recurring; and lower retail propane margins per gallon on the Delmarva Peninsula, as expected. Earnings per share for the quarter ended September 30, 2016 were $0.29 per share, compared to $0.33 for the same quarter of 2015.

For the nine months ended September 30, 2016, the Company reported net income of $32.8 million, an increase of $291,000 over the first nine months of 2015. Earnings per share were $2.14 for the first nine months of 2016, compared to $2.16 per share for the same period in 2015. Year-to-date, higher earnings from growth in the Company’s natural gas transmission and distribution businesses, Aspire Energy of Ohio, LLC ("Aspire Energy") and the Combined Heat & Power ("CHP") plant constructed by the Company's subsidiary, Eight Flags Energy, LLC ("Eight Flags"), offset the negative effect of warmer weather largely during the first quarter of 2016. The warmer weather reduced year-to-date earnings per share by $0.31 compared to the same period in 2015.

“Third quarter results of operations met our expectations and demonstrate the success of our employees in cultivating growth in the areas we serve. The Eight Flags Energy project is now fully operational and contributed more than $2.0 million in new margin during the quarter.” stated Michael P. McMasters, President and Chief Executive Officer of Chesapeake Utilities Corporation. “We also completed an equity offering which provides us with the capital we need while maintaining our strong financial position. Looking forward we are positioned to continue executing on our projects and delivering value to our customers and shareholders,” Mr. McMasters added.


A more detailed discussion and analysis of the Company's results for each segment is provided in the following pages.

--more--


2-2-2-2

Comparative Results for the Quarters Ended September 30, 2016 and 2015

Operating income for the third quarter decreased by $753,000, or 6.9 percent, to $10.2 million compared to the same period in 2015. Gross margin increased by $4.7 million, although other operating expenses increased by $5.5 million. The increase in other operating expenses, in part, reflects the fact that higher expenses to support growth of the Company's businesses are largely recognized equally across the year, while the margin from growth is more concentrated in the heating season during the fourth and first quarters.

Regulated Energy Segment

The Regulated Energy segment operating income grew by $1.3 million compared to the same period in 2015. The increased operating income resulted from a $4.7 million increase in gross margin, partially offset by a $3.4 million increase in other operating expenses. The significant components of the gross margin increase included:
$1.6 million generated from natural gas transmission expansions completed in 2015 and 2016, as well as interim services to customers pending construction of facilities, which are discussed in the “Major Projects and Initiatives” section below;
$943,000 from customer growth in natural gas distribution and transmission services unrelated to recent service expansions;
$920,000 generated by additional Gas Reliability Infrastructure Program ("GRIP") investments in the Florida natural gas distribution operations;
$469,000 generated from the implementation of interim rates for the Company’s Delaware natural gas distribution division;
$464,000 from new natural gas transmission and distribution services provided to the Company's Eight Flags' CHP plant; and
$226,000 related to higher margins from system improvement rates for the Company's subsidiary, Sandpiper Energy, Inc., ("Sandpiper") resulting from the continuing conversion of the Sandpiper system from propane service to natural gas service.

Other operating expenses increased by $3.4 million. The significant components of the increase in other operating expenses included:
$1.3 million in higher payroll and benefits costs for additional personnel to support growth;
$702,000 in higher outside services costs primarily associated with growth and ongoing compliance activities;
$517,000 in higher facilities costs to support growth; and
$401,000 in higher depreciation, asset removal and property tax costs associated with recent capital investments to support growth and system integrity.

Unregulated Energy Segment

The Unregulated Energy segment reported an operating loss of $3.1 million in the third quarter of 2016 compared to a loss of $1.0 million in the same period for 2015. The Unregulated Energy segment typically reports an operating loss in the third quarter due to the seasonal nature of a large portion of the businesses included in this segment. As shown below, gross margin was largely unchanged from period to period as a result of the gross margin added by the Eight Flags CHP plant; results were impacted by the following:
$1.6 million of additional gross margin from Eight Flags' CHP plant, which commenced operations in June 2016; offset by:
$613,000 in additional fixed pipeline and storage costs associated with natural gas supply contracts entered into by Peninsula Energy Services Company, Inc. (“PESCO”), where a significant portion of the sales volume will occur during the winter months;

--more--


3-3-3-3

$414,000 less gross margin for the Company's propane distribution operations of which $344,000 is associated with the Delmarva Peninsula propane distribution operation where retail margins per gallon returned to more normal levels. The Company has assumed more normal levels of margins in its long-term financial plans and forecasts;
$413,000 of lower gross margin from Xeron on executed trades; and
$407,000 of decreased gross margin from Aspire Energy as a result of increased deliveries and imbalance positions that favorably impacted Aspire Energy in the third quarter of 2015, which are non-recurring. Lower margin associated with system volumes and imbalance positions in third quarter of 2016, also contributed to the decrease.
Other operating expenses increased by $2.1 million. The significant components of the increase in other operating expenses included:
$1.1 million in other operating expenses incurred by Eight Flags' CHP plant;
$545,000 in higher payroll and benefits costs for additional personnel to support growth; and
$225,000 in higher outside services costs primarily associated with growth and ongoing compliance activities.


Comparative Results for the Nine Months Ended September 30, 2016 and 2015

Operating income for the nine months ended September 30, 2016 increased by $690,000 to $62.3 million for the nine months ended September 30, 2016, compared to $61.6 million for the same period in 2015. The increase in operating income was driven by a $10.9 million increase in gross margin, which was partially offset by a $10.2 million increase in other operating expenses. Excluding the net non-recurring gain associated with the billing system settlement recognized during the first nine months of 2015, operating income increased by $2.1 million for the nine months ended September 30, 2016.

Regulated Energy Segment

Operating income for the Regulated Energy segment for the nine months ended September 30, 2016 increased by $5.0 million. The increase in operating income was driven by an increase in gross margin of $11.4 million, which was partially offset by an increase of $6.4 million in other operating expenses. The significant components of the gross margin increase included:
$5.5 million generated from natural gas transmission expansions completed in 2015 and 2016, as well as interim services to customers pending construction of facilities, which are more fully discussed in the “Major Projects and Initiatives” section below;
$3.1 million generated by additional GRIP investments in the Florida natural gas distribution operations;
$2.6 million from customer growth in natural gas distribution and transmission services unrelated to recent service expansions;
$1.4 million generated from the implementation of interim rates for the Company’s Delaware natural gas distribution division;
$892,000 from new natural gas transmission and distribution services provided to Eight Flags' CHP plant; and
$618,000 related to higher margins from system improvement rates for Sandpiper resulting from the continued conversion of its distribution system from propane service to natural gas service.
The above increases were partially offset by $2.1 million in lower gross margin due to reduced consumption of natural gas and electricity, largely as a result of warmer weather during the first quarter of 2016, compared to the same period in 2015.

--more--


4-4-4-4

Other operating expenses increased by $6.4 million. The significant components of the increase in other operating expenses included:
$2.0 million in higher payroll and benefits costs for additional personnel to support growth;
$1.4 million due to the absence of a $1.5 million gain from the payment received by the Company in the customer billing system settlement, recorded in 2015, which was partially offset by an associated gain of $130,000 during the third quarter of 2016, representing an additional current portion of the contingent recovery in connection with such settlement;
$1.4 million in higher depreciation, asset removal and property tax costs associated with recent capital investments to support growth and system integrity; and
$817,000 in higher outside services costs primarily associated with growth and ongoing compliance activities.


Unregulated Energy Segment

The Unregulated Energy segment reported operating income of $9.3 million for the nine months ended September 30, 2016, compared to operating income of $13.7 million for the same period in 2015. The $4.4 million decrease in operating income resulted from a $549,000 decrease in gross margin and a $3.9 million increase in other operating expenses. Income generated from ongoing execution of the Company's growth strategy through Aspire Energy, the Eight Flags CHP plant and customer growth generated by PESCO, offset the negative effect of warmer weather experienced primarily in the first quarter and retail margins per gallon on the Delmarva Peninsula returning to more normal levels.
Gross margin increased as a result of the following:
$4.5 million of additional gross margin from Aspire Energy as the first nine months of 2015 reflect only six months of margin for Aspire Energy, which became a wholly-owned subsidiary of Chesapeake Utilities on April 1, 2015. In addition, Aspire Energy generated additional margins as a result of pricing amendments to long-term gas sales agreements, additional management fees and the optimization of gathering system receipts and deliveries;
$1.7 million of additional gross margin from Eight Flags' CHP plant, which commenced operations in June 2016; and
$1.1 million in additional gross margin from PESCO due to customer growth and favorable supply management activities.

Gross margin decreases offsetting the above increases included the following:
$4.1 million of lower gross margin due to lower customer consumption of propane. The decrease was driven mainly by weather as a result of warmer temperatures on the Delmarva Peninsula primarily during the first quarter of 2016 compared to colder temperatures during the first quarter of 2015;
$2.2 million of lower gross margin for the Company's Delmarva propane distribution operation as retail margins per gallon returned to more normal levels; accordingly, the Company has assumed more normal levels of margins in its long-term financial plans and forecasts;
$436,000 of lower gross margin due to decreased sales of propane to a third party who supplies Sandpiper Energy, as a result of significantly warmer weather in 2016 compared to 2015 as well as conversions to natural gas; and
$419,000 of lower gross margin from Xeron on executed trades.


--more--


5-5-5-5

Other operating expenses increased by $3.9 million. The significant components of the increase in other operating expenses included:
$2.5 million in other operating expenses incurred by Aspire Energy, given the additional quarter's results included in 2016, compared to only six months of results in the nine months ended September 30, 2015; and
$1.1 million in other operating expenses incurred by Eight Flags since it commenced operations in June 2016.

Matters discussed in this release may include forward-looking statements that involve risks and uncertainties. Actual results may differ materially from those in the forward-looking statements. Please refer to the Safe Harbor for Forward-Looking Statements in the Company’s 2015 Annual Report on Form 10-K for further information on the risks and uncertainties related to the Company’s forward-looking statements.

The discussions of the results use the term “gross margin,” a non-Generally Accepted Accounting Principles (“GAAP”) financial measure, which management uses to evaluate the performance of the Company’s business segments. For an explanation of the calculation of “gross margin,” see the footnote to the Financial Summary.

Unless otherwise noted, earnings per share is presented on a diluted basis.

Conference Call

Chesapeake Utilities will host a conference call on Friday, November 4, 2016, at 10:30 a.m. Eastern Time to discuss the Company’s financial results for the quarter and nine months ended September 30, 2016. To participate in this call, dial 855.801.6270 and reference Chesapeake Utilities' 2016 Third Quarter Financial Results Conference Call. To access the replay recording of this call, please visit the Company’s website at http://investor.chpk.com /results.cfm or download the replay on your mobile device by accessing the Audio cast section of the Company's IR App.

About Chesapeake Utilities Corporation

Chesapeake Utilities is a diversified energy company engaged in natural gas distribution, transmission, gathering and processing, and marketing; electricity generation and distribution; propane gas distribution and wholesale marketing; and other businesses. Information about Chesapeake Utilities and its family of businesses is available at http://www.chpk.com or through its IR App.

Please note that Chesapeake Utilities Corporation is not affiliated with Chesapeake Energy, an oil and natural gas exploration company headquartered in Oklahoma City, Oklahoma.

For more information, contact:

Beth W. Cooper
Senior Vice President & Chief Financial Officer
302.734.6799

--more--


6-6-6-6

Financial Summary
(in thousands, except per share data)
 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
 
2016
 
2015
 
2016
 
2015
Gross Margin (1)
 
 
 
 
 
 
 
  Regulated Energy segment
$
45,375

 
$
40,635

 
$
145,446

 
$
134,024

  Unregulated Energy segment
10,202

 
10,207

 
45,380

 
45,929

  Other businesses and eliminations
(57
)
 
(49
)
 
(166
)
 
(157
)
 Total Gross Margin
$
55,520

 
$
50,793

 
$
190,660

 
$
179,796

 
 
 
 
 
 
 
 
Operating Income
 
 
 
 
 
 
 
   Regulated Energy segment
$
13,115

 
$
11,828

 
$
52,660

 
$
47,616

   Unregulated Energy segment
(3,080
)
 
(1,022
)
 
9,267

 
13,666

   Other businesses and eliminations
121

 
103

 
350

 
305

 Total Operating Income
10,156

 
10,909

 
62,277

 
61,587

 
 
 
 
 
 
 
 
Other (Expense) Income, net
(28
)
 
36

 
(68
)
 
(3
)
Interest Charges
2,722

 
2,492

 
7,996

 
7,425

Pre-tax Income
7,406

 
8,453

 
54,213

 
54,159

Income Taxes
2,990

 
3,334

 
21,401

 
21,638

 Net Income
$
4,416

 
$
5,119

 
$
32,812

 
$
32,521

 
 
 
 
 
 
 
 
Earnings Per Share of Common Stock
 
 
 
 
 
 
 
Basic
$
0.29

 
$
0.34

 
$
2.14

 
$
2.16

Diluted
$
0.29

 
$
0.33

 
$
2.14

 
$
2.16


(1) “Gross margin” is determined by deducting the cost of sales from operating revenue. Cost of sales includes the purchased fuel cost for natural gas, electricity and propane and the cost of labor spent on direct revenue-producing activities. Gross margin should not be considered an alternative to operating income or net income, which are determined in accordance with GAAP. Chesapeake Utilities believes that gross margin, although a non-GAAP measure, is meaningful in the Company's regulated operations because the cost of natural gas and electricity are passed through and changes in commodity prices can cause revenue to go up and down in ways that are not indicative of volumes sold or tied to profitability. Gross margin provides investors with information that demonstrates the profitability achieved by the Company under its allowed rates for regulated operations and under its competitive pricing structure for non-regulated segments. Chesapeake Utilities' management uses gross margin in measuring its business units’ performance and has historically analyzed and reported gross margin information publicly. Other companies may calculate gross margin in a different manner.



  

--more--


7-7-7-7

Financial Summary Highlights

Key variances for the three months ended September 30, 2016 included:

(in thousands, except per share data)
 
Pre-tax
Income
 
Net
Income
 
Earnings
Per Share
Third Quarter of 2015 Reported Results
 
$
8,453

 
$
5,119

 
$
0.33

 
 
 
 
 
 
 
Increased (Decreased) Gross Margins:
 
 
 
 
 
 
Eight Flags*
 
2,033

 
1,212

 
0.08

Service expansions*
 
1,577

 
940

 
0.06

Natural gas growth (excluding service expansions)
 
943

 
562

 
0.04

GRIP*
 
920

 
549

 
0.04

Implementation of Delaware Division interim rates*
 
469

 
280

 
0.02

Lower retail propane margins
 
(414
)
 
(247
)
 
(0.02
)
Lower margins for Xeron
 
(413
)
 
(246
)
 
(0.02
)
Aspire Energy*
 
(407
)
 
(243
)
 
(0.02
)
 
 
4,708

 
2,807

 
0.18

Decreased (Increased) Other Operating Expenses:
 
 
 
 
 
 
Higher payroll and benefits costs
 
(1,830
)
 
(1,091
)
 
(0.07
)
Eight Flags operating expenses
 
(1,065
)
 
(635
)
 
(0.04
)
Higher outside services costs
 
(928
)
 
(553
)
 
(0.04
)
Higher facility maintenance
 
(601
)
 
(358
)
 
(0.02
)
  Higher depreciation, asset removal and property tax costs
 
(466
)
 
(278
)
 
(0.02
)
 
 
(4,890
)
 
(2,915
)
 
(0.19
)
Interest charges
 
(230
)
 
(137
)
 
(0.01
)
Net Other Changes
 
(635
)
 
(458
)
 
(0.02
)
Third Quarter of 2016 Reported Results
 
$
7,406

 
$
4,416

 
$
0.29


*See the Major Projects and Initiatives table later in this press release.


























--more--


8-8-8-8

Key variances for the nine months ended September 30, 2016 included:

(in thousands, except per share data)
 
Pre-tax Income
 
Net Income
 
Earnings Per Share
Nine months ended September 30, 2015 Reported Results
 
$
54,159

 
$
32,521

 
$
2.16

Adjusting for Unusual Items:
 
 
 
 
 
 
Weather impact, primarily in the first quarter
 
(7,548
)
 
(4,533
)
 
(0.31
)
Net gain from settlement agreement associated with customer billing system
 
(1,367
)
 
(821
)
 
(0.06
)
 
 
(8,915
)
 
(5,354
)
 
(0.37
)
Increased (Decreased) Gross Margins:
 
 
 
 
 
 
Service expansions*
 
5,516

 
3,312

 
0.22

GRIP*
 
3,069

 
1,843

 
0.12

Natural gas growth (excluding service expansions)
 
2,630

 
1,579

 
0.11

Eight Flags*
 
2,581

 
1,550

 
0.10

Lower retail propane margins
 
(2,204
)
 
(1,324
)
 
(0.09
)
Implementation of Delaware Division interim rates*
 
1,350

 
811

 
0.05

Natural gas marketing
 
1,062

 
638

 
0.04

Sandpiper SIR
 
618

 
371

 
0.03

 
 
14,622

 
8,780

 
0.58

Decreased (Increased) Other Operating Expenses:
 
 
 
 
 
 
Higher payroll and benefits costs
 
(2,144
)
 
(1,287
)
 
(0.09
)
Higher depreciation, asset removal and property tax costs
 
(1,705
)
 
(1,024
)
 
(0.07
)
Eight Flags operating expenses
 
(1,136
)
 
(682
)
 
(0.05
)
Higher outside services costs
 
(1,100
)
 
(661
)
 
(0.04
)
Higher facility maintenance
 
(787
)
 
(473
)
 
(0.03
)
Lower bad debt, sales and advertising
 
427

 
256

 
0.02

 
 
(6,445
)
 
(3,871
)
 
(0.26
)
Net contribution from Aspire Energy, including impact of shares issued*
 
2,069

 
1,274

 
0.08

Interest Charges
 
(571
)
 
(343
)
 
(0.02
)
Net Other Changes
 
(706
)
 
(195
)
 
(0.03
)
Nine months ended September 30, 2016 Reported Results
 
$
54,213

 
$
32,812

 
$
2.14



*See the Major Projects and Initiatives table later in this press release.






--more--


9-9-9-9

Major Projects and Initiatives

The following table summarizes gross margin for the Company's major projects and initiatives completed since 2014 and major projects and initiatives currently underway, but which will be completed in the future. Gross margin reflects operating revenue less cost of sales, excluding depreciation, amortization and accretion (dollars in thousands):

 
Gross Margin for the Period
 
Three Months Ended
 
Nine Months Ended
 
Total
 
 
 
 
 
September 30,
 
September 30,
 
2015
 
Estimate for
 
2016
 
2015
 
2016
 
2015
 
Margin
 
2016
 
2017
 
2018
Major projects and initiatives completed since 2014
$
12,083

 
$
7,490

 
$
34,086

 
$
17,030

 
$
25,270

 
$
47,603

 
$
54,258

 
$
54,727

Major projects and initiatives underway (1)

 

 

 

 

 

 
5,255

 
20,238

 
$
12,083

 
$
7,490

 
$
34,086

 
$
17,030

 
$
25,270

 
$
47,603

 
$
59,513

 
$
74,965

(1) This represents gross margin for the System Reliability and the 2017 Expansion projects.
Major Projects and Initiatives Completed since 2014
The following table summarizes gross margin generated from the Company's major projects and initiatives completed since 2014 (dollars in thousands):
 
Gross Margin for the Period
 
Three Months Ended
 
Nine Months Ended
 
Total
 
 
 
 
 
 
 
September 30,
 
September 30,
 
2015
 
Estimate for
 
2016
 
2015
 
Variance
 
2016
 
2015
 
Variance
 
Margin
 
2016
 
2017
 
2018
Acquisition:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Aspire Energy
$
1,630

 
$
2,037

 
$
(407
)
 
$
8,203

 
$
3,661

 
$
4,542

 
$
6,324

 
$
12,674

 
$
13,376

 
$
14,302

Natural Gas Transmission Expansions and Contracts:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Short-term contracts
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New Castle County, Delaware
664

 
507

 
157

 
2,040

 
1,998

 
42

 
2,682

 
2,910

 
2,275

 
714

Kent County, Delaware
2,416

 
1,055

 
1,361

 
6,231

 
1,453

 
4,778

 
2,270

 
7,982

 
1,377

 

Total short-term contracts
$
3,080

 
$
1,562

 
$
1,518

 
$
8,271

 
$
3,451

 
$
4,820

 
$
4,952

 
$
10,892

 
$
3,652

 
$
714

Long-term contracts
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Kent County, Delaware
455

 
463

 
(8
)
 
1,366

 
1,389

 
(23
)
 
1,844

 
1,815

 
7,629

 
7,605

Polk County, Florida
407

 
340

 
67

 
1,221

 
501

 
720

 
908

 
1,627

 
1,627

 
1,627

Total long-term contracts
$
862

 
$
803

 
$
59

 
$
2,587

 
$
1,890

 
$
697

 
$
2,752

 
$
3,442

 
$
9,256

 
$
9,232

Total Expansions & Contracts
$
3,942

 
$
2,365

 
$
1,577

 
$
10,858

 
$
5,341

 
$
5,517

 
$
7,704

 
$
14,334

 
$
12,908

 
$
9,946

Florida GRIP
$
2,987

 
$
2,067

 
$
920

 
$
8,383

 
$
5,314

 
$
3,069

 
$
7,508

 
$
11,405

 
$
13,756

 
$
15,960

Florida Electric Rate Case
$
1,021

 
$
1,021

 
$

 
$
2,714

 
$
2,714

 
$

 
$
3,734

 
$
3,562

 
$
3,562

 
$
3,562

Delaware Division Rate Case
$
469

 
$

 
$
469

 
$
1,347

 
$

 
$
1,347

 
$

 
$
2,164

 
$
2,500

 
$
2,500

Eight Flags CHP Plant
$
2,034

 
$

 
$
2,034

 
$
2,581

 
$

 
$
2,581

 
$

 
$
3,464

 
$
8,156

 
$
8,457

Total Completed Major Projects and Initiatives
$
12,083

 
$
7,490

 
$
4,593

 
$
34,086

 
$
17,030

 
$
17,056

 
$
25,270

 
$
47,603

 
$
54,258

 
$
54,727



Aspire Energy
Aspire Energy's gross margin decreased by $407,000 for the three months ended September 30, 2016, partly due to increased deliveries and imbalance positions that favorably impacted Aspire Energy in the third quarter of 2015, which are non-recurring. Lower margin associated with system volumes and imbalance positions in third quarter of 2016, also contributed to the decrease.
  
For the nine months ended September 30, 2016, Aspire Energy generated $4.5 million in additional gross margin compared to the same period in 2015. Aspire Energy's gross margin for the same period in 2015 was lower due in part to the fact

--more--


10-10-10-10

that the period included only six months of results. Aspire Energy also generated additional gross margin primarily as a result of pricing amendments to long-term gas sales agreements, additional management fees and the optimization of gathering system receipts and deliveries. As projected, this merger was accretive to earnings per share in the first full year of operations.

Service Expansions
On January 16, 2015, the Florida PSC approved a firm transportation agreement between Peninsula Pipeline Company, Inc. ("Peninsula Pipeline"), the Company's wholly-owned Florida intrastate pipeline subsidiary, and Chesapeake Utilities' Florida natural gas distribution division. Pursuant to this agreement, Peninsula Pipeline provides natural gas transmission service to support the Company's expansion of natural gas distribution service in Polk County, Florida. Peninsula Pipeline began the initial phase of its service to Chesapeake Utilities' Florida natural gas distribution division in March 2015. This new service generated $67,000 and $720,000 of additional gross margin for the three and nine months ended September 30, 2016, respectively, compared to the same periods in 2015. When all phases of this service are complete, this expansion will generate an estimated annual gross margin of $1.6 million.

In April 2015, Eastern Shore commenced interruptible service to an electric power generator in Kent County, Delaware. The interruptible service concluded in December 2015 and was replaced by a short-term OPT ≤ 90 Service, which generated additional gross margin of $901,000 and $4.3 million during the three and nine months ended September 30, 2016, respectively, compared to the same periods in 2015. The short-term OPT ≤ 90 Service is expected to be replaced by a 20-year contract for OPT ≤ 90 Service in the first quarter of 2017.
 
On October 13, 2015, Eastern Shore submitted an application to the Federal Energy Regulatory Commission ("FERC") to make certain measurement and related improvements at its Texas Eastern Transmission, LP ("TETLP") interconnect facilities, which would enable Eastern Shore to increase natural gas receipts from TETLP by 53,000 dekatherms per day ("Dts/d"), for a total capacity of 160,000 Dts/d. In December 2015, the FERC authorized Eastern Shore to proceed with this project, which was completed and placed in service in March 2016. Approximately 85 percent of the increased capacity has been subscribed on a short-term firm service basis. This service generated an additional gross margin of $617,000 and $744,000 for the three and nine months ended September 30, 2016, respectively, compared to the same periods in 2015, and is expected to generate approximately $1.4 million in additional gross margin for the year. The remaining capacity is available for firm or interruptible service.
GRIP
GRIP is a natural gas pipe replacement program approved by the Florida PSC, designed to expedite the replacement of qualifying distribution mains and services (any material other than coated steel or plastic) to enhance reliability and integrity of the Company's Florida natural gas distribution systems. This program allows recovery, through regulated rates, of capital and other program-related costs, inclusive of a return on investment, associated with the replacement of the mains and services. Since the program's inception in August 2012, the Company has invested $97.3 million to replace 209 miles of qualifying distribution mains, including $20.4 million during the first nine months of 2016. The Company expects to invest an additional $650,000 in this program during the remainder of 2016. The increased investment in GRIP generated additional gross margin of $920,000 and $3.1 million for the three and nine months ended September 30, 2016, respectively, compared to the same periods in 2015.

Eight Flags
In June 2016, Eight Flags, completed construction of a CHP plant on Amelia Island, Florida. This CHP plant, which consists of a natural-gas-fired turbine and associated electric generator, produces approximately 20 megawatts of base load power and includes a heat recovery steam generator capable of providing approximately 75,000 pounds per hour of residual steam. On June 13, 2016, Eight Flags began selling power generated from the CHP plant to Florida Public Utilities ("FPU"), the Company's wholly-owned subsidiary, pursuant to a 20-year power purchase agreement for distribution to FPU's retail electric customers. On July 1, 2016, it also started selling steam to an industrial customer pursuant to a separate 20-year contract. The CHP plant is powered by natural gas transported by FPU through its distribution system. Eight Flags and other affiliates of Chesapeake Utilities generated $2.0 million and $2.6 million in additional gross margin as a result of these new services, for the three and nine months ended September 30, 2016 in which the CHP was operational. This amount includes gross margin of $464,000 and $892,000, for the three and nine months ended September 30, 2016, attributed to natural gas distribution and transportation services provided by our affiliates. On a consolidated basis, this project is expected to generate approximately $8.2 million in annual gross margin, which could fluctuate based upon various factors, including, but not limited to, the quantity of steam delivered and the CHP plant’s hours of operations.

--more--


11-11-11-11


Major Projects and Initiatives Underway
White Oak Mainline Expansion Project: In August 2014, Eastern Shore entered into a precedent agreement with an electric power generator in Kent County, Delaware, to provide a 20-year natural gas transmission service for 45,000 Dts/d for the customer's facility, upon the satisfaction of certain conditions. This new service will be provided as long-term OPT ≤ 90 Service and is expected to generate at least $5.8 million in annual gross margin. In November 2014, Eastern Shore requested authorization by the FERC to construct 5.4 miles of 16-inch pipeline looping and 3,550 horsepower of new compression in Delaware to provide this service. As previously discussed, during the three and nine months ended September 30, 2016, the Company generated $901,000 and $4.3 million, respectively, in additional gross margin by providing interruptible service and short-term OPT ≤ 90 Service to this customer. On July 21, 2016, the FERC issued a certificate of public convenience and necessity authorizing Eastern Shore to construct and operate the proposed White Oak Mainline Project. Construction of the project is underway.
System Reliability Project: On May 22, 2015, Eastern Shore submitted an application to the FERC, seeking authorization to construct, own and operate approximately 10.1 miles of 16-inch pipeline looping and auxiliary facilities in New Castle and Kent Counties, Delaware and a new compressor at its existing Bridgeville compressor station in Sussex County, Delaware. Eastern Shore further proposes to reinforce critical points on its pipeline system. The total project will benefit all of Eastern Shore’s customers by modifying the pipeline system to respond to severe operational conditions experienced during actual winter peak days. Since the project is intended to improve system reliability, Eastern Shore requested a predetermination of rolled-in rate treatment for the costs of the project and an order granting the requested authorization. This project will be included in Eastern Shore's upcoming 2017 rate case filing. The estimated annual gross margin associated with this project, assuming recovery in the 2017 rate case, is approximately $4.5 million. On July 21, 2016, the FERC issued a certificate of public convenience and necessity authorizing Eastern Shore to construct and operate the proposed System Reliability Project. Construction of the project is underway.
2017 Expansion Project: On May 12, 2016, Eastern Shore submitted a request to the FERC to initiate the FERC's pre-filing procedures for its proposed 2017 Expansion Project. Since the time the pre-filing was initiated, Eastern Shore has finalized market participation for the project. Seven of Eastern Shore’s existing customers have signed Precedent Agreements. As a result, the project will provide 61,162 Dts/d of additional firm natural gas transportation deliverability on Eastern Shore’s pipeline system. To provide this additional capacity, the project’s final facilities will consist of approximately 23 miles of pipeline looping in Pennsylvania, Maryland and Delaware; upgrades to existing metering facilities in Lancaster County, Pennsylvania; installation of an additional 3,550 horsepower compressor unit at Eastern Shore’s existing Daleville compressor station in Chester County, Pennsylvania; and approximately 17 miles of new mainline extension and two pressure control stations in Sussex County, Delaware. The project will generate approximately $15.7 million of gross margin in the first full year after the new transportation services go into effect.

Other factors influencing gross margin
Weather and Consumption
Although weather was not a significant factor in the second and third quarters, warmer temperatures during the first three months of the year, compared to temperatures in 2015, had a significant impact on the Company's earnings. Lower customer consumption, directly attributable to warmer temperatures during the nine months ended September 30, 2016, reduced gross margin by $7.5 million compared to the same period in 2015.


--more--


12-12-12-12

The following tables summarize the heating degree-day ("HDD") and cooling degree-day ("CDD") information for the three and nine months ended September 30, 2016 and 2015 resulting from weather fluctuations in those periods.

HDD and CDD Information
 
Three Months Ended
 
 
 
Nine Months Ended
 
 
 
September 30,
 
 
 
September 30,
 
 
 
2016
 
2015
 
Variance
 
2016
 
2015
 
Variance
Delmarva
 
 
 
 
 
 
 
 
 
 
 
Actual HDD
11

 
41

 
(30
)
 
2,590

 
3,249

 
(659
)
10-Year Average HDD ("Delmarva Normal")
65

 
65

 

 
2,919

 
2,908

 
11

Variance from Delmarva Normal
(54
)
 
(24
)
 
 
 
(329
)
 
341

 
 
Florida
 
 
 
 
 
 
 
 
 
 
 
Actual HDD

 

 

 
646

 
501

 
145

10-Year Average HDD ("Florida Normal")

 

 

 
553

 
557

 
(4
)
Variance from Florida Normal

 

 

 
93

 
(56
)
 
 
Ohio (1)
 
 
 
 

 
 
 
 
 
 
Actual HDD
65

 
78

 
(13
)
 
3,747

 
710

 
3,037

10-Year Average HDD ("Ohio Normal")
137

 
143

 
(6
)
 
3,979

 
811

 
3,168

Variance from Ohio Normal
(72
)
 
(65
)
 

 
(232
)
 
(101
)
 
 
Florida
 
 
 
 
 
 
 
 
 
 
 
Actual CDD
1,523

 
1,591

 
(68
)
 
2,737

 
2,827

 
(90
)
10-Year Average CDD ("Florida CDD Normal")
1,523

 
1,524

 
(1
)
 
2,548

 
2,506

 
42

Variance from Florida CDD Normal

 
67

 
 
 
189

 
321

 
 
(1) HDD for Ohio is presented from April 1, 2015 through September 30, 2015.
Propane prices
Lower retail propane margins per gallon on the Delmarva Peninsula decreased gross margin by $344,000 and $2.2 million, for the three and nine months ended September 30, 2016, respectively, compared to the same periods in 2015. Margins per retail gallon returned to more normal levels, driven principally by lower propane prices and local market conditions. The level of retail margins per gallon generated during 2015 were not expected to be sustained over the long term; accordingly, the Company has continued to assume more normal levels of margins in its long-term financial plans and forecasts.

In Florida, retail propane margins per gallon, generated $70,000 of lower margin and $61,000 of additional gross margin for the three and nine months ended September 30, 2016, respectively, compared to the same periods in 2015.These market conditions, which are influenced by competition with other propane suppliers as well as the availability and price of alternative energy sources, may fluctuate based on changes in demand, supply and other energy commodity prices.
Other Natural Gas Growth - Distribution Operations
In addition to service expansions, the Company's natural gas distribution operations on the Delmarva Peninsula generated $253,000 and $1.1 million in additional gross margin for the three and nine months ended September 30, 2016, respectively, compared to the same periods in 2015, due to an increase in residential, commercial and industrial customers served. The average number of residential customers on the Delmarva Peninsula during the three and nine months ended September 30, 2016 increased by 4.2 percent and 3.5 percent, respectively, compared to the same periods in 2015. The natural gas distribution operations in Florida generated $350,000 and $1.1 million in additional gross margin for the three and nine months ended September 30, 2016, respectively, compared to the same periods in 2015, due primarily to an increase in commercial and industrial customers in Florida.

--more--


13-13-13-13

Delaware division rate case
On December 21, 2015, the Company's Delaware natural gas distribution division filed an application with the Delaware PSC for a base rate increase and certain other changes to its tariff. The Company proposed an increase of approximately $4.7 million, or nearly ten percent, in its revenue requirement based on the test period ending March 31, 2016. The Company also proposed new service offerings to promote growth and a revenue normalization mechanism for residential and small commercial customers. The Company expects a decision on the application during the first quarter of 2017. Pending the decision, the Company's Delaware natural gas distribution division increased rates on an interim basis based on the $2.5 million annualized interim rates approved by the Delaware PSC, effective February 19, 2016 ("Phase I"). The Company recognized incremental revenue of approximately $469,000 ($280,000 net of tax) and $1.4 million ($817,000 net of tax) for the three and nine months ended September 30, 2016, respectively.
In addition, the Company's Delaware natural gas distribution division requested and received approval on July 26, 2016 from the Delaware PSC to implement revised interim rates totaling $4.7 million (equal to the initial rate increase in its application) annualized for usage on and after August 1, 2016 ("Phase II"). These revised interim rates represent a five percent increase over Phase I rates. Revenue associated with these rates collected prior to a final Delaware PSC decision is subject to refund and, although the final decision is expected during the first quarter of 2017, the Company cannot predict the revenue requirement the Delaware PSC will ultimately authorize or forecast the timing of a final decision. Consequently, the Company will not recognize the impact of the potential additional revenue related to the Phase II rate increase until the Delaware PSC issues its approval in a final ruling.
Capital Expenditures
The Company's capital expenditures for the nine months ended September 30, 2016 were $106.3 million. The Company currently projects aggregate capital expenditures between $150.0 and $170.0 million for this year. The 2016 forecast includes expenditures for the following projects: Eight Flags' CHP plant; anticipated new facilities to serve an electric power generator in Kent County, Delaware under the OPT ≤ 90 Service; Eastern Shore's system reliability project; additional expansions of the Company's natural gas distribution and transmission systems; continued natural gas infrastructure improvement activities; continued replacement of facilities under the Florida GRIP; replacement of other facilities and information technology systems; and other strategic initiatives and investments. The timing of capital expenditures can vary based on securing environmental approvals and other permits.
In order to fund the 2016 capital expenditures, the Company may further increase the level of borrowings during 2016 to supplement cash provided by operating activities.


--more--


14-14-14-14

Chesapeake Utilities Corporation and Subsidiaries
Condensed Consolidated Statements of Income (Unaudited)
(in thousands, except shares and per share data)
 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
 
2016
 
2015
 
2016
 
2015
Operating Revenues
 
 
 
 
 
 
 
Regulated Energy
$
70,019

 
$
63,796

 
$
226,630

 
$
235,438

Unregulated Energy and other
38,329

 
28,117

 
130,356

 
119,238

Total Operating Revenues
108,348

 
91,913

 
356,986

 
354,676

Operating Expenses
 
 
 
 
 
 
 
Regulated Energy cost of sales
24,644

 
23,161

 
81,184

 
101,414

Unregulated Energy and other cost of sales
28,183

 
17,959

 
85,142

 
73,465

Operations
30,126

 
26,388

 
85,370

 
79,522

Maintenance
3,542

 
2,603

 
8,925

 
8,033

Gain from a settlement

 

 
(130
)
 
(1,500
)
Depreciation and amortization
8,209

 
7,636

 
23,493

 
22,155

Other taxes
3,488

 
3,257

 
10,725

 
10,000

Total operating expenses
98,192

 
81,004

 
294,709

 
293,089

Operating Income
10,156

 
10,909

 
62,277

 
61,587

Other (expense) income, net
(28
)
 
36

 
(68
)
 
(3
)
Interest charges
2,722

 
2,492

 
7,996

 
7,425

Income Before Income Taxes
7,406

 
8,453

 
54,213

 
54,159

Income taxes
2,990

 
3,334

 
21,401

 
21,638

Net Income
$
4,416

 
$
5,119

 
$
32,812

 
$
32,521

Weighted Average Common Shares Outstanding:
 
 
 
 
 
 
 
Basic
15,372,413

 
15,258,819

 
15,324,932

 
15,035,569

Diluted
15,412,783

 
15,306,843

 
15,365,955

 
15,083,641

Earnings Per Share of Common Stock:
 
 
 
 
 
 
 
Basic
$
0.29

 
$
0.34

 
$
2.14

 
$
2.16

Diluted
$
0.29

 
$
0.33

 
$
2.14

 
$
2.16


--more--


15-15-15-15


Chesapeake Utilities Corporation and Subsidiaries

Condensed Consolidated Balance Sheets (Unaudited)
Assets
 
September 30, 2016
 
December 31, 2015
(in thousands, except shares and per share data)
 
 
 
 
 Property, Plant and Equipment
 
 
 
 
Regulated Energy
 
$
908,822

 
$
842,756

Unregulated Energy
 
194,743

 
145,734

Other businesses and eliminations
 
20,835

 
18,999

 Total property, plant and equipment
 
1,124,400

 
1,007,489

 Less: Accumulated depreciation and amortization
 
(237,434
)
 
(215,313
)
 Plus: Construction work in progress
 
49,082

 
62,774

 Net property, plant and equipment
 
936,048

 
854,950

 Current Assets
 
 
 
 
Cash and cash equivalents
 
1,536

 
2,855

Accounts receivable (less allowance for uncollectible accounts of $792 and $909, respectively)
 
47,103

 
41,007

Accrued revenue
 
9,506

 
12,452

Propane inventory, at average cost
 
4,106

 
6,619

Other inventory, at average cost
 
3,867

 
3,803

Regulatory assets
 
6,045

 
8,268

Storage gas prepayments
 
8,192

 
3,410

Income taxes receivable
 
13,178

 
24,950

Prepaid expenses
 
7,603

 
7,146

Mark-to-market energy assets
 
477

 
153

Other current assets
 
543

 
1,044

 Total current assets
 
102,156

 
111,707

 Deferred Charges and Other Assets
 
 
 
 
Goodwill
 
15,070

 
14,548

Other intangible assets, net
 
1,938

 
2,222

Investments, at fair value
 
4,630

 
3,644

Regulatory assets
 
76,343

 
77,519

Receivables and other deferred charges
 
4,325

 
2,831

 Total deferred charges and other assets
 
102,306

 
100,764

Total Assets
 
$
1,140,510

 
$
1,067,421





--more--


16-16-16-16

Chesapeake Utilities Corporation and Subsidiaries

Condensed Consolidated Balance Sheets (Unaudited)
Capitalization and Liabilities
 
September 30, 2016
 
December 31, 2015
(in thousands, except shares and per share data)
 
 
 
 
 Capitalization
 
 
 
 
 Stockholders' equity
 
 
 
 
Preferred stock, par value $0.01 per share (authorized 2,000,000 shares), no shares issued and outstanding
 
$

 
$

Common stock, par value $0.4867 per share (authorized 25,000,000 shares)
 
7,932

 
7,432

 Additional paid-in capital
 
250,202

 
190,311

 Retained earnings
 
185,195

 
166,235

 Accumulated other comprehensive loss
 
(5,029
)
 
(5,840
)
 Deferred compensation obligation
 
2,476

 
1,883

 Treasury stock
 
(2,476
)
 
(1,883
)
 Total stockholders' equity
 
438,300

 
358,138

 Long-term debt, net of current maturities
 
143,525

 
149,006

 Total capitalization
 
581,825

 
507,144

 Current Liabilities
 
 
 
 
Current portion of long-term debt
 
12,087

 
9,151

Short-term borrowing
 
154,490

 
173,397

Accounts payable
 
41,297

 
39,300

Customer deposits and refunds
 
26,858

 
27,173

Accrued interest
 
3,119

 
1,311

Dividends payable
 
4,678

 
4,390

Accrued compensation
 
7,823

 
10,014

Regulatory liabilities
 
2,412

 
7,365

Mark-to-market energy liabilities
 
29

 
433

Other accrued liabilities
 
10,260

 
7,059

 Total current liabilities
 
263,053

 
279,593

 Deferred Credits and Other Liabilities
 
 
 
 
Deferred income taxes
 
205,562

 
192,600

Regulatory liabilities
 
43,354

 
43,064

Environmental liabilities
 
8,682

 
8,942

Other pension and benefit costs
 
32,501

 
33,481

Deferred investment tax credits and other liabilities
 
5,533

 
2,597

 Total deferred credits and other liabilities
 
295,632

 
280,684

Total Capitalization and Liabilities
 
$
1,140,510

 
$
1,067,421



--more--


17-17-17-17

Chesapeake Utilities Corporation and Subsidiaries
Distribution Utility Statistical Data (Unaudited)
 
 
For the Three Months Ended September 30, 2016
 
For the Three Months Ended September 30, 2015
 
 
Delmarva NG Distribution
 
Chesapeake Utilities Florida NG Division
 
FPU NG Distribution
 
FPU Electric Distribution
 
Delmarva NG Distribution
 
Chesapeake Utilities Florida NG Division
 
FPU NG Distribution
 
FPU Electric Distribution
Operating Revenues
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Residential
 
$
5,327

 
$
1,139

 
$
5,016

 
$
15,186

 
$
5,133

 
$
1,103

 
$
4,076

 
$
14,821

  Commercial
 
5,136

 
1,201

 
5,752

 
11,991

 
4,967

 
1,117

 
4,891

 
12,585

  Industrial
 
1,695

 
1,581

 
4,825

 
676

 
1,611

 
1,478

 
3,469

 
812

  Other (1)
 
(76
)
 
908

 
797

 
(1,805
)
 
263

 
744

 
2,073

 
(4,021
)
Total Operating Revenues
 
$
12,082

 
$
4,829

 
$
16,390

 
$
26,048

 
$
11,974

 
$
4,442

 
$
14,509

 
$
24,197

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Volume (in Dts/MWHs)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Residential
 
176,886

 
47,274

 
196,831

 
99,896

 
176,715

 
48,481

 
197,177

 
96,857

  Commercial
 
469,921

 
1,313,963

 
409,155

 
90,013

 
461,219

 
1,305,028

 
469,011

 
95,059

  Industrial
 
1,135,077

 
2,313,776

 
1,029,165

 
5,890

 
1,041,864

 
2,503,874

 
881,556

 
4,570

  Other
 
28,208

 

 
601

 
1,979

 
28,552

 

 
(42,998
)
 
(1,274
)
Total
 
1,810,092

 
3,675,013

 
1,635,752

 
197,778

 
1,708,350

 
3,857,383

 
1,504,746

 
195,212

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average Customers
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Residential
 
65,663

 
15,337

 
53,314

 
24,367

 
62,989

 
14,789

 
52,100

 
24,103

  Commercial
 
6,695

 
1,408

 
4,216

 
4,388

 
6,571

 
1,355

 
4,223

 
7,412

  Industrial
 
125

 
74

 
1,814

 
3,015

 
120

 
69

 
1,663

 
2

  Other
 
6

 

 

 

 
4

 

 

 

Total
 
72,489

 
16,819

 
59,344

 
31,770

 
69,684

 
16,213

 
57,986

 
31,517

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


Chesapeake Utilities Corporation and Subsidiaries
Distribution Utility Statistical Data (Unaudited)
 
 
For the Nine Months Ended September 30, 2016
 
For the Nine Months Ended September 30, 2015
 
 
Delmarva NG Distribution
 
Chesapeake Utilities Florida NG Division
 
FPU NG Distribution
 
FPU Electric Distribution
 
Delmarva NG Distribution
 
Chesapeake Utilities Florida NG Division
 
FPU NG Distribution
 
FPU Electric Distribution
Operating Revenues
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Residential
 
$
37,074

 
$
3,977

 
$
20,597

 
$
36,911

 
$
53,339

 
$
3,788

 
$
17,646

 
$
37,495

  Commercial
 
20,576

 
3,847

 
20,912

 
31,814

 
27,950

 
3,610

 
20,435

 
32,524

  Industrial
 
5,274

 
4,808

 
15,399

 
2,154

 
5,379

 
4,536

 
11,955

 
2,361

  Other (1)
 
(1,164
)
 
2,665

 
(2,615
)
 
(5,410
)
 
(3,466
)
 
2,275

 
557

 
(8,979
)
Total Operating Revenues
 
$
61,760

 
$
15,297

 
$
54,293

 
$
65,469

 
$
83,202

 
$
14,209

 
$
50,593

 
$
63,401

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Volume (in Dts/MWHs)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Residential
 
2,495,103

 
260,404

 
993,917

 
241,691

 
3,128,130

 
255,273

 
970,570

 
244,344

  Commercial
 
2,539,404

 
4,118,131

 
1,633,920

 
233,199

 
2,954,973

 
4,069,566

 
1,886,076

 
239,633

  Industrial
 
3,680,383

 
8,405,424

 
3,188,556

 
17,470

 
3,372,321

 
8,187,722

 
3,035,617

 
14,220

  Other
 
68,293

 

 
(4,723
)
 
6,577

 
57,008

 

 
(151,631
)
 
4,074

Total
 
8,783,183

 
12,783,959

 
5,811,670

 
498,937

 
9,512,432

 
12,512,561

 
5,740,632

 
502,271

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average Customers
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Residential
 
65,943

 
15,303

 
53,215

 
24,268

 
63,700

 
14,805

 
51,907

 
24,022

  Commercial
 
6,745

 
1,391

 
4,247

 
4,398

 
6,637

 
1,351

 
4,258

 
7,390

  Industrial
 
123

 
72

 
1,760

 
3,003

 
117

 
68

 
1,606

 
2

  Other
 
5

 

 

 

 
5

 

 

 

Total
 
72,816

 
16,766

 
59,222

 
31,669

 
70,459

 
16,224

 
57,771

 
31,414

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) 
Operating Revenues from "Other" sources include unbilled revenue, under (over) recoveries of fuel cost, conservation revenue, other miscellaneous charges, fees for billing services provided to third parties and adjustments for pass-through taxes.