|
|
|
|
|
|
|
|
|
|
|
(in thousands) | December 31, | ||||||
2014 | 2013 | ||||||
Assets: | |||||||
Pension and postretirement benefits | $ | 16,339 | $ | 4,373 | |||
Unrecovered income taxes | 57,331 | 47,135 | |||||
Deferred revenue (included in prepayments and other current assets and deferred charges and other costs) | 7,386 | 6,703 | |||||
Other (included in prepayments and other current assets and deferred charges and other costs) | 3,840 | 3,901 | |||||
Total regulatory assets | $ | 84,896 | $ | 62,112 | |||
Liabilities: | |||||||
Other (included in other current liabilities) | $ | 718 | $ | 602 | |||
Unamortized Investment Tax Credits | 1,339 | 1,414 | |||||
Refunds to Customers (including current portion) | 7,629 | 12,399 | |||||
Unfunded future income taxes (including other long-term liabilities) | 57,719 | 47,755 | |||||
Total regulatory liabilities | $ | 67,405 | $ | 62,170 |
(in thousands) | 2014 | 2013 | 2012 | ||||||||
Additions to Utility Plant: | |||||||||||
Company Financed | $ | 44,969 | $ | 32,717 | $ | 24,653 | |||||
Allowance for Funds Used During Construction | 518 | 366 | 239 | ||||||||
Subtotal – Utility Plant Increase to Rate Base | 45,487 | 33,083 | 24,892 | ||||||||
Advances from Others for Construction | 699 | 586 | 1,041 | ||||||||
Net Additions to Utility Plant | $ | 46,186 | $ | 33,669 | $ | 25,933 |
Years ended December 31, | 2014 | 2013 | 2012 | ||||||||
Numerator (in thousands) | |||||||||||
Basic Net Income Applicable to Common Stock | $ | 21,281 | $ | 18,231 | $ | 13,602 | |||||
Diluted Net Income Applicable to Common Stock | $ | 21,281 | $ | 18,231 | $ | 13,602 | |||||
Denominator (in thousands) | |||||||||||
Basic Weighted Average Shares Outstanding | 10,893 | 10,827 | 8,763 | ||||||||
Dilutive Effect of Stock Awards | 198 | 169 | 137 | ||||||||
Diluted Weighted Average Shares Outstanding | 11,091 | 10,996 | 8,900 | ||||||||
Earnings per Share | |||||||||||
Basic Earnings per Share | $ | 1.95 | $ | 1.68 | $ | 1.55 | |||||
Dilutive Effect of Stock Awards | 0.03 | 0.02 | 0.02 | ||||||||
Diluted Earnings per Share | $ | 1.92 | $ | 1.66 | $ | 1.53 |
|
(in thousands) | 2014 | 2013 | 2012 | |||||||||
Federal Classified as Operating Expense | $ | 2,919 | $ | 2,028 | $ | 6,103 | ||||||
Federal Classified as Other Utility Income | 424 | 434 | 427 | |||||||||
Federal Classified as Other Income | ||||||||||||
Land Sales and Donations | 26 | (2 | ) | 477 | ||||||||
Non-Water Sales | 788 | 781 | 748 | |||||||||
Other | (825 | ) | (69 | ) | (900 | ) | ||||||
Total Federal Income Tax Expense | 3,332 | 3,172 | 6,855 | |||||||||
State Classified as Operating Expense | 677 | 3,916 | 319 | |||||||||
State Classified as Other Utility Income | 100 | 103 | 121 | |||||||||
State Classified as Other Income | ||||||||||||
Land Sales and Donations | 6 | 2 | (97 | ) | ||||||||
Non-Water Sales | 194 | 200 | 180 | |||||||||
Other | (82 | ) | (300 | ) | (47 | ) | ||||||
Total State Income Tax Expense | 895 | 3,921 | 476 | |||||||||
Total Income Tax Expense | $ | 4,227 | $ | 7,093 | $ | 7,331 |
(in thousands) | 2014 | 2013 | 2012 | |||||||||
Current Income Taxes | ||||||||||||
Federal | $ | 427 | $ | 1,509 | $ | 4,747 | ||||||
State | (306 | ) | 152 | 511 | ||||||||
Total Current | 121 | 1,661 | 5,258 | |||||||||
Deferred Income Taxes, Net | ||||||||||||
Federal | ||||||||||||
Investment Tax Credit | (75 | ) | (77 | ) | (71 | ) | ||||||
Deferred Revenue | 215 | 964 | (77 | ) | ||||||||
Land Donations | (56 | ) | (1 | ) | 29 | |||||||
Depreciation | 1,728 | 792 | 2,411 | |||||||||
Net Operating Loss Carry-forwards | (600 | ) | — | — | ||||||||
AMT Credit Carry-forwards | — | (587 | ) | — | ||||||||
Provision for uncertain positions | 2,177 | 1,037 | — | |||||||||
Other | (484 | ) | (465 | ) | (184 | ) | ||||||
Total Federal | 2,905 | 1,663 | 2,108 | |||||||||
State | ||||||||||||
Land Donations | — | — | (83 | ) | ||||||||
Provision for uncertain positions | 663 | 3,528 | — | |||||||||
Other | 538 | 241 | 48 | |||||||||
Total State | 1,201 | 3,769 | (35 | ) | ||||||||
Total Deferred Income Taxes | 4,106 | 5,432 | 2,073 | |||||||||
Total Income Tax | $ | 4,227 | $ | 7,093 | $ | 7,331 |
(in thousands) | 2014 | 2013 | ||||||
Unrecovered Income Taxes | $ | (57,331 | ) | $ | (47,135 | ) | ||
Deferred Federal and State Income Taxes | 53,322 | 47,470 | ||||||
Unfunded Future Income Taxes | 56,919 | 46,723 | ||||||
Unamortized Investment Tax Credits | 1,339 | 1,414 | ||||||
Other | 117 | 187 | ||||||
Net Deferred Income Tax Liability | $ | 54,366 | $ | 48,659 |
(in thousands) | 2014 | 2013 | ||||||
Tax Credit Carry-forward (1) | $ | (2,841 | ) | $ | (3,020 | ) | ||
Provision on Tax Credits | 2,003 | 2,003 | ||||||
Charitable Contribution Carry-forwards (2) | (94 | ) | (18 | ) | ||||
Prepaid Income Taxes on CIAC | 61 | 49 | ||||||
Net Operating Loss Carry-forwards (3) | (2,665 | ) | (1,572 | ) | ||||
Valuation Allowance on Net Operating Losses | 1,368 | 1,244 | ||||||
Other Comprehensive Income | (1,040 | ) | (378 | ) | ||||
Accelerated Depreciation | 53,653 | 47,796 | ||||||
Provision on Repair Deductions | 5,402 | 2,562 | ||||||
Unamortized Investment Tax Credits | 1,339 | 1,414 | ||||||
Other | (2,820 | ) | (1,421 | ) | ||||
Net Deferred Income Tax Liability | $ | 54,366 | $ | 48,659 |
(1) | State tax credit carry-forwards expire beginning in 2015 and ending in 2037. |
(2) | Charitable Contribution carry-forwards expire beginning in 2015 and ending in 2019. |
(3) | Net operating loss carry-forwards expire beginning in 2017 and ending in 2032. |
(in thousands) | 2014 | 2013 | 2012 | |||||||||
Pre-Tax Income | ||||||||||||
Net Income | $ | 21,319 | $ | 18,269 | $ | 13,640 | ||||||
Income Taxes | 4,227 | 7,093 | 7,331 | |||||||||
Total Pre-Tax Income | $ | 25,546 | $ | 25,362 | $ | 20,971 |
2014 | 2013 | 2012 | |||||||
Federal Statutory Tax Rate | 34.0 | % | 34.0 | % | 35.0 | % | |||
Tax Effect Differences: | |||||||||
State Income Taxes Net of Federal Benefit | 1.3 | % | 3.3 | % | 1.3 | % | |||
Property Related Items | (25.0 | )% | (14.5 | )% | (0.1 | )% | |||
Performance Stock | 1.2 | % | 2.1 | % | 1.7 | % | |||
Pension Costs | 2.9 | % | — | % | 1.6 | % | |||
Repair Regulatory Liability | (6.3 | )% | — | % | — | % | |||
Unamortized Debt Expense | 0.5 | % | (0.3 | )% | (2.6 | )% | |||
Change in Estimate of prior year Income tax expense | (1.4 | )% | (14.0 | )% | (1.2 | )% | |||
Provision for Uncertain Tax Positions | 9.2 | % | 18.0 | % | — | % | |||
Other | 0.2 | % | (0.6 | )% | (0.7 | )% | |||
Effective Income Tax Rate | 16.6 | % | 28.0 | % | 35.0 | % |
|
(in thousands, except share data) | Shares | Issuance Amount | Expense | Total | ||||||||||
Balance, January 1, 2012 | 8,755,398 | $ | 73,958 | $ | (1,613 | ) | $ | 72,345 | ||||||
Stock and equivalents issued through Performance Stock Program, Net of Forfeitures | 34,301 | 1,213 | — | 1,213 | ||||||||||
Dividend Reinvestment Plan | 50,048 | 1,486 | — | 1,486 | ||||||||||
Stock Options Exercised and Expensed | 23,235 | 665 | (3 | ) | 662 | |||||||||
Shares issued to acquire BSWC | 380,254 | 12,012 | (154 | ) | 11,858 | |||||||||
Shares issued in stock offering | 1,696,250 | 49,615 | (2,306 | ) | 47,309 | |||||||||
Balance, December 31, 2012 | 10,939,486 | 138,949 | (4,076 | ) | 134,873 | |||||||||
Stock and equivalents issued through Performance Stock Program, Net of Forfeitures | 37,212 | 1,873 | — | 1,873 | ||||||||||
Dividend Reinvestment Plan | 53,790 | 1,629 | — | 1,629 | ||||||||||
Stock Options Exercised and Expensed | 7,744 | 230 | (1 | ) | 229 | |||||||||
Shares issued to acquire BSWC | — | — | (6 | ) | (6 | ) | ||||||||
Shares issued in stock offering | — | — | (7 | ) | (7 | ) | ||||||||
Balance, December 31, 2013 | 11,038,232 | $ | 142,681 | $ | (4,090 | ) | $ | 138,591 | ||||||
Stock and equivalents issued through Performance Stock Program, Net of Forfeitures | 35,433 | 1,396 | — | 1,396 | ||||||||||
Dividend Reinvestment Plan | 50,965 | 1,697 | — | 1,697 | ||||||||||
Balance, December 31, 2014 (1) | 11,124,630 | $ | 145,774 | $ | (4,090 | ) | $ | 141,684 |
(1) | Includes 46,788 restricted shares and 202,501 common stock equivalent shares issued through the Performance Stock Programs through December 31, 2014. |
|
(in thousands, except per share data) | 2014 | 2013 | 2012 | |||||||||
Balance, beginning of year | $ | 59,277 | $ | 51,804 | $ | 46,669 | ||||||
Net Income | 21,319 | 18,269 | 13,640 | |||||||||
Sub-total | 80,596 | 70,073 | 60,309 | |||||||||
Dividends declared: | ||||||||||||
Cumulative Preferred Stock, Series A, $0.80 per share | 12 | 12 | 12 | |||||||||
Cumulative Preferred Stock, Series $0.90, $0.90 per share | 26 | 26 | 26 | |||||||||
Common Stock: | ||||||||||||
$1.01, $0.98 and $0.96 per Common Share in 2014, 2013 and 2012, respectively | 11,188 | 10,758 | 8,467 | |||||||||
Total Dividends Declared | 11,226 | 10,796 | 8,505 | |||||||||
Balance, end of year | $ | 69,370 | $ | 59,277 | $ | 51,804 |
|
Interest Rate Swap | Unrealized Gains on Investments | Defined Benefit Items | Total | |||||||||||||
Balance as of January 1, 2013 (a) | $ | (41 | ) | $ | 69 | $ | (1,356 | ) | $ | (1,328 | ) | |||||
Other Comprehensive Income Before Reclassification | — | 165 | 672 | 837 | ||||||||||||
Amounts Reclassified from AOCI | 41 | 25 | 310 | 376 | ||||||||||||
Net current-period Other Comprehensive Income | 41 | 190 | 982 | 1,213 | ||||||||||||
Balance as of December 31, 2013 | $ | — | $ | 259 | $ | (374 | ) | $ | (115 | ) | ||||||
Other Comprehensive Income Before Reclassification | $ | — | $ | 2 | $ | (1,748 | ) | $ | (1,746 | ) | ||||||
Amounts Reclassified from AOCI | $ | — | $ | 37 | $ | 221 | $ | 258 | ||||||||
Net current-period Other Comprehensive Income | — | 39 | (1,527 | ) | (1,488 | ) | ||||||||||
Balance as of December 31, 2014 | $ | — | $ | 298 | $ | (1,901 | ) | $ | (1,603 | ) | ||||||
(a) All amounts shown are net of tax. Amounts in parentheses indicate loss. |
Details about Other AOCI Components | Amounts Reclassified from AOCI for the Year Ended December 31, 2014(a) | Amounts Reclassified from AOCI for the Year Ended December 31, 2013(a) | Affected Line Items on Income Statement | |||||
Amortization of Cash Flow Hedging Instrument | — | 29 | Other Income | |||||
Tax benefit | — | 12 | Other Income | |||||
Total Reclassified from AOCI | — | 41 | ||||||
Realized Gains on Investments | 55 | 38 | Other Income | |||||
Tax expense | (18 | ) | (13 | ) | Other Income | |||
Total Reclassified from AOCI | 37 | 25 | ||||||
Amortization of Recognized Net Gain from Defined Benefit Items | 335 | 470 | Other Income (b) | |||||
Tax expense | (114 | ) | (160 | ) | Other Income | |||
Total Reclassified from AOCI | 221 | 310 | ||||||
Total Reclassifications for the period, net of tax | 258 | 376 | ||||||
(a) Amounts in parentheses indicate loss/expense. | ||||||||
(b) Included in computation of net periodic pension cost (see Note 12 for additional details). |
|
(in thousands) | Level 1 | Level 2 | Level 3 | Total | |||||||||||
Asset Type: | |||||||||||||||
Company owned life insurance | $ | — | $ | 2,977 | $ | — | $ | 2,977 | |||||||
Money Market Fund | 166 | — | — | 166 | |||||||||||
Mutual Funds: | |||||||||||||||
Equity Funds (1) | 1,790 | — | — | 1,790 | |||||||||||
Total | $ | 1,956 | $ | 2,977 | $ | — | $ | 4,933 |
(in thousands) | Level 1 | Level 2 | Level 3 | Total | |||||||||||
Asset Type: | |||||||||||||||
Company owned life insurance | $ | — | $ | 2,843 | $ | — | $ | 2,843 | |||||||
Money Market Fund | 62 | — | — | 62 | |||||||||||
Mutual Funds: | |||||||||||||||
Equity Funds (1) | 1,528 | — | — | 1,528 | |||||||||||
Total | $ | 1,590 | $ | 2,843 | $ | — | $ | 4,433 |
(1) | Mutual funds consisting primarily of equity securities. |
|
2014 | 2013 | ||||||||
Connecticut Water Service, Inc.: | |||||||||
4.09% | Term Loan Note and Supplement A, Due 2027 | $ | 15,466 | $ | 16,420 | ||||
The Connecticut Water Company: | |||||||||
Var. | 2004 Series Variable Rate, Due 2029 | 12,500 | 12,500 | ||||||
Var. | 2004 Series A, Due 2028 | 5,000 | 5,000 | ||||||
Var. | 2004 Series B, Due 2028 | 4,550 | 4,550 | ||||||
5.10% | 2009 A Series, Due 2039 | 19,950 | 19,950 | ||||||
5.00% | 2011 A Series, Due 2021 | 23,483 | 23,602 | ||||||
3.16% | CoBank Note Payable, Due 2020 | 8,000 | 8,000 | ||||||
3.51% | CoBank Note Payable, Due 2022 | 14,795 | 14,795 | ||||||
4.29% | CoBank Note Payable, Due 2028 | 17,020 | 17,020 | ||||||
4.72% | CoBank Note Payable, Due 2032 | 14,795 | 14,795 | ||||||
4.75% | CoBank Note Payable, Due 2033 | 14,550 | 14,550 | ||||||
Total The Connecticut Water Company | 134,643 | 134,762 | |||||||
The Maine Water Company: | |||||||||
8.95% | 1994 Series G, Due 2024 | 9,000 | 9,000 | ||||||
2.68% | 1999 Series J, Due 2019 | 424 | 474 | ||||||
0.00% | 2001 Series K, Due 2031 | 698 | 739 | ||||||
2.58% | 2002 Series L, Due 2022 | 83 | 90 | ||||||
1.53% | 2003 Series M, Due 2023 | 381 | 401 | ||||||
1.73% | 2004 Series N, Due 2024 | 431 | 451 | ||||||
0.00% | 2004 Series O, Due 2034 | 133 | 140 | ||||||
1.76% | 2006 Series P, Due 2026 | 431 | 451 | ||||||
1.57% | 2009 Series R, Due 2029 | 237 | 242 | ||||||
0.00% | 2009 Series S, Due 2029 | 672 | 717 | ||||||
0.00% | 2009 Series T, Due 2029 | 1,886 | 2,012 | ||||||
0.00% | 2012 Series U, Due 2042 | 165 | 171 | ||||||
1.00% | 2013 Series V, Due 2033 | 1,385 | 1,410 | ||||||
2.52% | CoBank Note Payable, Due 2017 | 1,965 | 1,965 | ||||||
4.24% | CoBank Note Payable, Due 2024 | 4,500 | — | ||||||
6.45% | Series M, Due 2014 | — | 2,700 | ||||||
7.72% | Series L, Due 2018 | 2,250 | 2,250 | ||||||
2.40% | Series N, Due 2022 | 1,251 | 1,297 | ||||||
1.86% | Series O, Due 2025 | 846 | 862 | ||||||
2.23% | Series P, Due 2028 | 1,354 | 1,354 | ||||||
Various | Various Capital Leases | 37 | 70 | ||||||
Total The Maine Water Company | 28,129 | 26,796 | |||||||
Add: Acquisition Fair Value Adjustment | 820 | 1,185 | |||||||
Less: Current Portion | (2,457 | ) | (4,121 | ) | |||||
Total Long-Term Debt | $ | 176,601 | $ | 175,042 |
2015 | $ | 2,457 | ||
2016 | $ | 2,511 | ||
2017 | $ | 4,526 | ||
2018 | $ | 5,006 | ||
2019 | $ | 2,856 |
|
(in thousands, except share data) | 2014 | 2013 | ||||||
Connecticut Water Service, Inc. | ||||||||
Cumulative Series A Voting, $20 Par Value; Authorized, Issued and Outstanding 15,000 Shares | $ | 300 | $ | 300 | ||||
Cumulative Series $0.90 Non-Voting, $16 Par Value; Authorized 50,000 Shares, Issued and Outstanding 29,499 | 472 | 472 | ||||||
Total Preferred Stock | $ | 772 | $ | 772 |
|
|
(in thousands) | 2014 | 2013 | |||||
Land | $ | 13,133 | $ | 12,656 | |||
Source of supply | 35,435 | 34,007 | |||||
Pumping | 35,754 | 36,334 | |||||
Water treatment | 80,291 | 76,808 | |||||
Transmission and distribution | 463,491 | 431,662 | |||||
General | 60,876 | 52,269 | |||||
Held for future use | 438 | 438 | |||||
Acquisition Adjustment | (3,764 | ) | (4,470 | ) | |||
Total | $ | 685,654 | $ | 639,704 |
(in thousands) | 2014 | 2013 | |||||
Land | $ | 13,133 | $ | 12,656 | |||
Source of supply | 35,435 | 34,007 | |||||
Pumping | 35,754 | 36,334 | |||||
Water treatment | 80,291 | 76,808 | |||||
Transmission and distribution | 463,491 | 431,662 | |||||
General | 60,876 | 52,269 | |||||
Held for future use | 438 | 438 | |||||
Acquisition Adjustment | (3,764 | ) | (4,470 | ) | |||
Total | $ | 685,654 | $ | 639,704 |
|
(in thousands) | 2014 | 2013 | 2012 | |||||||||
Municipal Property Taxes | $ | 7,659 | $ | 7,031 | $ | 6,567 | ||||||
Payroll Taxes | 1,372 | 1,157 | 1,132 | |||||||||
Total Taxes Other than Income Taxes | $ | 9,031 | $ | 8,188 | $ | 7,699 |
|
(in thousands) | 2014 | 2013 | |||||
Defined Benefit Pension Plan | $ | 18,180 | $ | 7,320 | |||
Post Retirement Benefit Other than Pension | 7,162 | 5,245 | |||||
Supplemental Executive Retirement Plan | 8,440 | 6,176 | |||||
Deferred Compensation | 1,944 | 1,775 | |||||
Other Long-Term Compensation | 22 | 135 | |||||
Total Long-Term Compensation Arrangements | $ | 35,748 | $ | 20,651 |
2014 | 2013 | ||||
Equity | 65 | % | 65 | % | |
Fixed Income | 35 | % | 35 | % | |
Total | 100 | % | 100 | % |
Pension Benefits (in thousands) | 2014 | 2013 | |||||
Change in benefit obligation: | |||||||
Benefit obligation, beginning of year | $ | 64,164 | $ | 66,501 | |||
Addition of Biddeford & Saco | — | 4,076 | |||||
Service cost | 1,829 | 2,201 | |||||
Interest cost | 3,087 | 2,781 | |||||
Actuarial loss (gain) | 13,221 | (8,154 | ) | ||||
Benefits paid | (2,402 | ) | (3,241 | ) | |||
Administrative expenses | (84 | ) | — | ||||
Benefit obligation, end of year | $ | 79,815 | $ | 64,164 | |||
Change in plan assets: | |||||||
Fair value, beginning of year | $ | 56,844 | $ | 45,406 | |||
Addition of Biddeford & Saco | — | 2,984 | |||||
Actual return on plan assets | 3,851 | 9,075 | |||||
Employer contributions | 3,426 | 2,620 | |||||
Benefits paid | (2,402 | ) | (3,241 | ) | |||
Administrative expenses | (84 | ) | — | ||||
Fair value, end of year | $ | 61,635 | $ | 56,844 | |||
Funded Status | $ | (18,180 | ) | $ | (7,320 | ) | |
Amount Recognized in Consolidated Balance Sheets Consisted of: | |||||||
Non-current asset | $ | — | $ | — | |||
Current liability | — | — | |||||
Non-current liability | (18,180 | ) | (7,320 | ) | |||
Net amount recognized | $ | (18,180 | ) | $ | (7,320 | ) |
Weighted-average assumptions used to determine benefit obligations at December 31: | 2014 | 2013 | |||
Discount rate | 3.95 | % | 4.90 | % | |
Rate of compensation increase | 4.00 | % | 3.50 | % |
Weighted-average assumptions used to determine net periodic cost for years ended December 31: | 2014 | 2013 | 2012 | |||||
Discount rate | 4.90 | % | 4.05 | % | 4.60 | % | ||
Expected long-term return on plan assets | 7.25 | % | 7.25 | % | 7.25 | % | ||
Rate of compensation increase | 3.50 | % | 3.50 | % | 3.50 | % |
Pension Benefits (in thousands) | 2014 | 2013 | 2012 | ||||||||
Components of net periodic benefit costs | |||||||||||
Service cost | $ | 1,829 | $ | 2,201 | $ | 2,020 | |||||
Interest cost | 3,087 | 2,781 | 2,570 | ||||||||
Expected return on plan assets | (3,567 | ) | (3,195 | ) | (2,693 | ) | |||||
Amortization of: | |||||||||||
Net transition obligation | — | — | — | ||||||||
Prior service cost | 73 | 74 | 74 | ||||||||
Net loss | 1,319 | 2,250 | 1,753 | ||||||||
Net Periodic Pension Benefit Costs | $ | 2,741 | $ | 4,111 | $ | 3,724 |
Pension Benefits (in thousands) | 2014 | 2013 | |||||
Change in net (gain) loss | $ | 11,906 | $ | (13,154 | ) | ||
Change in prior service cost | — | — | |||||
Amortization of transition obligation | — | — | |||||
Amortization of prior service cost | (73 | ) | (74 | ) | |||
Amortization of net loss | (1,205 | ) | (2,006 | ) | |||
Total recognized to Regulatory Asset | $ | 10,628 | $ | (15,234 | ) |
Pension Benefits (in thousands) | 2014 | 2013 | |||||
Change in net (gain) loss | $ | 1,031 | $ | 1,002 | |||
Change in prior service cost | — | — | |||||
Amortization of transition obligation | — | — | |||||
Amortization of prior service cost | — | — | |||||
Amortization of net loss | (114 | ) | (56 | ) | |||
Total recognized to Other Comprehensive Income | $ | 917 | $ | 946 |
Amounts Recognized as a Regulatory Asset at December 31: (in thousands) | 2014 | 2013 | |||||
Transition obligation | $ | — | $ | — | |||
Prior service cost | 102 | 176 | |||||
Net loss | 13,611 | 2,909 | |||||
Total Recognized as a Regulatory Asset | $ | 13,713 | $ | 3,085 |
Amounts Recognized in Other Comprehensive Income at December 31: (in thousands) | 2014 | 2013 | 2012 | ||||||||
Transition obligation | $ | — | $ | — | $ | — | |||||
Prior service cost | — | — | — | ||||||||
Net loss | 2,401 | 1,484 | 538 | ||||||||
Total Recognized in Other Comprehensive Income | $ | 2,401 | $ | 1,484 | $ | 538 |
Estimated Net Periodic Benefit Cost Amortizations for the periods January 1 - December 31,: (in thousands) | 2015 | ||
Amortization of transition obligation | $ | — | |
Amortization of prior service cost | 17 | ||
Amortization of net loss | 2,755 | ||
Total Estimated Net Periodic Benefit Cost Amortizations | $ | 2,772 |
2014 | 2013 | ||||
Equity | 65 | % | 65 | % | |
Fixed Income | 35 | % | 35 | % | |
Total | 100 | % | 100 | % |
(in thousands) | Level 1 | Level 2 | Level 3 | ||||||||
Asset Type: | |||||||||||
Money Market Fund | $ | 429 | $ | — | $ | — | |||||
Mutual Funds: | |||||||||||
Fixed Income Funds (1) | 21,330 | — | — | ||||||||
Equity Funds (2) | 39,876 | — | — | ||||||||
Total | $ | 61,635 | $ | — | $ | — |
(in thousands) | Level 1 | Level 2 | Level 3 | ||||||||
Asset Type: | |||||||||||
Money Market Fund | $ | 3,297 | $ | — | $ | — | |||||
Mutual Funds: | |||||||||||
Fixed Income Funds (1) | 16,533 | — | — | ||||||||
Equity Funds (2) | 37,014 | — | — | ||||||||
Total | $ | 56,844 | $ | — | $ | — |
(1) | Mutual funds consisting primarily of fixed income securities. |
(2) | Mutual funds consisting primarily of equity securities. |
(in thousands) | |||
2015 | $ | 3,797 | |
2016 | 3,866 | ||
2017 | 4,219 | ||
2018 | 4,284 | ||
2019 | 4,756 | ||
Years 2020 – 2024 | 25,683 |
PBOP Benefits (in thousands) | 2014 | 2013 | |||||
Change in benefit obligation: | |||||||
Benefit obligation, beginning of year | $ | 13,257 | $ | 13,322 | |||
Service cost | 494 | 674 | |||||
Interest cost | 625 | 505 | |||||
Plan participant contributions | 123 | 107 | |||||
Actuarial (gain) | 1,379 | (821 | ) | ||||
Benefits paid | (345 | ) | (530 | ) | |||
Benefit obligation, end of year | $ | 15,533 | $ | 13,257 | |||
Change in plan assets: | |||||||
Fair value, beginning of year | $ | 8,064 | $ | 7,133 | |||
Actual return on plan assets | 572 | 1,345 | |||||
Employer contributions | 15 | 9 | |||||
Plan participant contributions | 123 | 107 | |||||
Benefits paid | (345 | ) | (530 | ) | |||
Fair value, end of year | $ | 8,429 | $ | 8,064 | |||
Funded Status | $ | (7,104 | ) | $ | (5,193 | ) | |
Amount Recognized in Consolidated Balance Sheets Consisted of: | |||||||
Non-current asset | $ | — | $ | — | |||
Current liability | — | — | |||||
Non-current liability | (7,104 | ) | (5,193 | ) | |||
Net amount recognized | $ | (7,104 | ) | $ | (5,193 | ) |
Weighted-average assumptions used to determine benefit obligations at December 31: | 2014 | 2013 | |||
Discount rate | 3.80 | % | 4.80 | % |
Weighted-average assumptions used to determine net periodic cost for years ended December 31: | 2014 | 2013 | 2012 | |||||
Discount rate | 4.80 | % | 3.80 | % | 4.40 | % | ||
Expected long-term return on plan assets | 4.50 | % | 4.50 | % | 4.50 | % |
PBOP Benefits (in thousands) | 2014 | 2013 | 2012 | ||||||||
Components of net periodic benefit costs | |||||||||||
Service cost | $ | 494 | $ | 674 | $ | 548 | |||||
Interest cost | 625 | 505 | 538 | ||||||||
Expected return on plan assets | (305 | ) | (290 | ) | (269 | ) | |||||
Other | 225 | 225 | 225 | ||||||||
Amortization of: | |||||||||||
Prior service credit | (806 | ) | (806 | ) | (806 | ) | |||||
Recognized net loss | 344 | 433 | 615 | ||||||||
Net Periodic Post Retirement Benefit Costs | $ | 577 | $ | 741 | $ | 851 |
PBOP Benefits (in thousands) | 2014 | 2013 | |||||
Change in net loss (gain) | $ | 1,112 | $ | (1,876 | ) | ||
Change in transition credit | — | — | |||||
Amortization of transition obligation | — | — | |||||
Amortization of prior service credit | 806 | 806 | |||||
Amortization of net loss | (344 | ) | (433 | ) | |||
Other regulatory amortization | (236 | ) | (236 | ) | |||
Total recognized to Regulatory Asset | $ | 1,338 | $ | (1,739 | ) |
Amounts Recognized as a Regulatory Asset at December 31: (in thousands) | 2014 | 2013 | |||||
Transition obligation | $ | — | $ | — | |||
Prior service credit | (1,153 | ) | (1,960 | ) | |||
Net loss | 3,050 | 2,281 | |||||
Other regulatory asset | 729 | 967 | |||||
Total Recognized as a Regulatory Asset | $ | 2,626 | $ | 1,288 |
Estimated Benefit Cost Amortizations for the periods January 1 - December 31,: (in thousands) | 2015 | ||
Amortization of transition obligation | $ | — | |
Amortization of prior service credit | (571 | ) | |
Amortization of net loss | 444 | ||
Total Estimated Net Periodic Benefit Cost Amortizations | $ | (127 | ) |
Assumed health care cost trend rates at December 31: | 2014 | 2013 | |||||||||
Medical | Dental | Medical | Dental | ||||||||
Health care cost trend rate assumed for next year (1) | 9.0 | % | 9.0 | % | 9.5 | % | 9.5 | % | |||
Rate to which the cost trend rate is assumed to decline | 5.0 | % | 5.0 | % | 5.0 | % | 5.0 | % | |||
Year that the rate reaches the ultimate trend rate | 2023 | 2023 | 2023 | 2023 |
(in thousands) | 1 Percentage-Point | ||||||
Increase | Decrease | ||||||
Effect on total of service and interest cost components | $ | 85 | $ | (75 | ) | ||
Effect on post-retirement benefit obligation | $ | 1,038 | $ | (918 | ) |
2014 | 2013 | ||||
Equity | 71 | % | 69 | % | |
Fixed Income | 29 | % | 31 | % | |
Total | 100 | % | 100 | % |
(in thousands) | Level 1 | Level 2 | Level 3 | ||||||||
Asset Type: | |||||||||||
Money Market | $ | 62 | $ | — | $ | — | |||||
Mutual Funds: | |||||||||||
Fixed Income Funds (1) | 2,378 | — | — | ||||||||
Equity Funds (2) | 5,989 | — | — | ||||||||
Total | $ | 8,429 | $ | — | $ | — |
(in thousands) | Level 1 | Level 2 | Level 3 | ||||||||
Asset Type: | |||||||||||
Money Market | $ | 229 | $ | — | $ | — | |||||
Mutual Funds: | |||||||||||
Fixed Income Funds (1) | 2,299 | — | — | ||||||||
Equity Funds (2) | 5,536 | — | — | ||||||||
Total | $ | 8,064 | $ | — | $ | — |
(1) | Mutual funds consisting primarily of fixed income securities. |
(2) | Mutual funds consisting primarily of equity securities. |
(in thousands) | |||
2015 | $ | 444 | |
2016 | 514 | ||
2017 | 600 | ||
2018 | 670 | ||
2019 | 744 | ||
Years 2019 – 2023 | 4,956 |
|
2013 | 2012 | ||||||||||||
Shares | Weighted Average Exercise Price | Shares | Weighted Average Exercise Price | ||||||||||
Options: | |||||||||||||
Outstanding, beginning of year | 7,744 | $ | 29.05 | 30,979 | $ | 27.63 | |||||||
Forfeited | — | — | — | — | |||||||||
Exercised | (7,744 | ) | 29.05 | (23,235 | ) | 27.16 | |||||||
Outstanding, end of year | — | $ | — | 7,744 | $ | 29.05 | |||||||
Exercisable, end of year | — | $ | — | 7,744 | $ | 29.05 |
2014 | 2013 | ||||||||||||
Number of Shares | Grant Date Weighted Average Fair Value | Number of Shares | Grant Date Weighted Average Fair Value | ||||||||||
Non-vested at beginning of year | 46,479 | $ | 29.43 | 42,177 | $ | 28.34 | |||||||
Granted | 24,973 | 34.70 | 28,198 | 29.76 | |||||||||
Vested | (28,184 | ) | 29.07 | (23,756 | ) | 27.88 | |||||||
Forfeited | (2,299 | ) | 34.00 | (140 | ) | 29.22 | |||||||
Non-vested at end of year | 40,969 | $ | 32.63 | 46,479 | $ | 29.43 |
|
(in thousands) | Revenues | Depreciation | Other Operating Expenses | Other Income (Deductions) | Interest Expense (net of AFUDC) | Income Taxes | Net Income (Loss) | ||||||||||||||||||||
For the year ended December 31, 2014 | |||||||||||||||||||||||||||
Water Activities | $ | 95,516 | $ | 11,784 | $ | 53,614 | $ | (1,096 | ) | $ | 5,997 | $ | 3,227 | $ | 19,798 | ||||||||||||
Real Estate Transactions | 243 | — | 161 | — | — | 32 | 50 | ||||||||||||||||||||
Services and Rentals | 5,784 | 5 | 3,340 | — | — | 968 | 1,471 | ||||||||||||||||||||
Total | $ | 101,543 | $ | 11,789 | $ | 57,115 | $ | (1,096 | ) | $ | 5,997 | $ | 4,227 | $ | 21,319 | ||||||||||||
For the year ended December 31, 2013 | |||||||||||||||||||||||||||
Water Activities | $ | 93,000 | $ | 10,792 | $ | 52,878 | $ | (661 | ) | $ | 5,764 | $ | 6,112 | $ | 16,793 | ||||||||||||
Real Estate Transactions | 95 | — | 103 | — | — | (1 | ) | (7 | ) | ||||||||||||||||||
Services and Rentals | 5,862 | 4 | 3,405 | — | (12 | ) | 982 | 1,483 | |||||||||||||||||||
Total | $ | 98,957 | $ | 10,796 | $ | 56,386 | $ | (661 | ) | $ | 5,752 | $ | 7,093 | $ | 18,269 | ||||||||||||
For the year ended December 31, 2012 | |||||||||||||||||||||||||||
Water Activities | $ | 85,325 | $ | 9,782 | $ | 48,153 | $ | (1,760 | ) | $ | 8,343 | $ | 6,022 | $ | 11,265 | ||||||||||||
Real Estate Transactions | 1,450 | — | 119 | — | — | 380 | 951 | ||||||||||||||||||||
Services and Rentals | 5,786 | 7 | 3,439 | — | (13 | ) | 929 | 1,424 | |||||||||||||||||||
Total | $ | 92,561 | $ | 9,789 | $ | 51,711 | $ | (1,760 | ) | $ | 8,330 | $ | 7,331 | $ | 13,640 |
At December 31 (in thousands): | 2014 | 2013 | |||||
Total Plant and Other Investments: | |||||||
Water | $ | 514,606 | $ | 478,560 | |||
Non-Water | 605 | 704 | |||||
Total Plant and Other Investments | 515,211 | 479,264 | |||||
Other Assets: | |||||||
Water | 152,929 | 136,246 | |||||
Non-Water | 3,049 | 15,301 | |||||
Total Other Assets | 155,978 | 151,547 | |||||
Total Assets | $ | 671,189 | $ | 630,811 |
|
Maine Water | BSWC | ||||||
Net Utility Plant | $ | 50,877 | $ | 19,411 | |||
Cash and Cash Equivalents | 1,607 | 14 | |||||
Accounts Receivable, net | 974 | 628 | |||||
Prepayments and Other Current Assets | 1,819 | 545 | |||||
Goodwill | 20,369 | 7,708 | |||||
Deferred Charges and Other Costs | 4,498 | 554 | |||||
Total Assets Acquired | $ | 80,144 | $ | 28,860 | |||
Long-Term Debt, including current portion | $ | 18,259 | $ | 9,263 | |||
Accounts Payable and Accrued Expenses | 1,137 | 254 | |||||
Other Current Liabilities | 1,453 | 1,076 | |||||
Advances for Construction | 1,186 | 714 | |||||
Contributions in Aid of Construction | 8,886 | 2,568 | |||||
Deferred Federal and State Income Taxes | 8,046 | 1,668 | |||||
Other Long-Term Liabilities | 4,152 | 1,305 | |||||
Total Liabilities Assumed | $ | 43,119 | $ | 16,848 | |||
Net Assets Acquired | $ | 37,025 | $ | 12,012 |
2012 | |||
Operating Revenues | $ | 87,931 | |
Other Water Activities Revenues | 1,487 | ||
Real Estate Revenues | 1,450 | ||
Service and Rentals Revenues | 5,914 | ||
Total Revenues | $ | 96,782 | |
Net Income | $ | 13,801 | |
Basic Earnings per Average Share Outstanding | $ | 1.57 | |
Diluted Earnings per Average Share Outstanding | $ | 1.55 |
|
|
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||||
Operating Revenues | $ | 20,260 | $ | 19,729 | $ | 25,459 | $ | 22,545 | $ | 27,554 | $ | 27,632 | $ | 20,747 | $ | 21,575 | |||||||||||||||
Total Utility Operating Income | 4,089 | 3,565 | 8,479 | 5,438 | 9,682 | 10,249 | 3,747 | 3,597 | |||||||||||||||||||||||
Net Income | 2,986 | 2,613 | 7,490 | 4,310 | 8,448 | 9,442 | 2,395 | 1,904 | |||||||||||||||||||||||
Basic Earnings per Common Share | 0.27 | 0.24 | 0.69 | 0.40 | 0.78 | 0.87 | 0.21 | 0.17 | |||||||||||||||||||||||
Diluted Earnings per Common Share | 0.27 | 0.24 | 0.67 | 0.39 | 0.76 | 0.86 | 0.21 | 0.17 |
|
(in thousands) | December 31, | ||||||
2014 | 2013 | ||||||
Assets: | |||||||
Pension and postretirement benefits | $ | 16,339 | $ | 4,373 | |||
Unrecovered income taxes | 57,331 | 47,135 | |||||
Deferred revenue (included in prepayments and other current assets and deferred charges and other costs) | 7,386 | 6,703 | |||||
Other (included in prepayments and other current assets and deferred charges and other costs) | 3,840 | 3,901 | |||||
Total regulatory assets | $ | 84,896 | $ | 62,112 | |||
Liabilities: | |||||||
Other (included in other current liabilities) | $ | 718 | $ | 602 | |||
Unamortized Investment Tax Credits | 1,339 | 1,414 | |||||
Refunds to Customers (including current portion) | 7,629 | 12,399 | |||||
Unfunded future income taxes (including other long-term liabilities) | 57,719 | 47,755 | |||||
Total regulatory liabilities | $ | 67,405 | $ | 62,170 |
(in thousands) | 2014 | 2013 | 2012 | ||||||||
Additions to Utility Plant: | |||||||||||
Company Financed | $ | 44,969 | $ | 32,717 | $ | 24,653 | |||||
Allowance for Funds Used During Construction | 518 | 366 | 239 | ||||||||
Subtotal – Utility Plant Increase to Rate Base | 45,487 | 33,083 | 24,892 | ||||||||
Advances from Others for Construction | 699 | 586 | 1,041 | ||||||||
Net Additions to Utility Plant | $ | 46,186 | $ | 33,669 | $ | 25,933 |
|
(in thousands) | December 31, | ||||||
2014 | 2013 | ||||||
Assets: | |||||||
Pension and postretirement benefits | $ | 16,339 | $ | 4,373 | |||
Unrecovered income taxes | 57,331 | 47,135 | |||||
Deferred revenue (included in prepayments and other current assets and deferred charges and other costs) | 7,386 | 6,703 | |||||
Other (included in prepayments and other current assets and deferred charges and other costs) | 3,840 | 3,901 | |||||
Total regulatory assets | $ | 84,896 | $ | 62,112 | |||
Liabilities: | |||||||
Other (included in other current liabilities) | $ | 718 | $ | 602 | |||
Unamortized Investment Tax Credits | 1,339 | 1,414 | |||||
Refunds to Customers (including current portion) | 7,629 | 12,399 | |||||
Unfunded future income taxes (including other long-term liabilities) | 57,719 | 47,755 | |||||
Total regulatory liabilities | $ | 67,405 | $ | 62,170 |
(in thousands) | 2014 | 2013 | 2012 | ||||||||
Additions to Utility Plant: | |||||||||||
Company Financed | $ | 44,969 | $ | 32,717 | $ | 24,653 | |||||
Allowance for Funds Used During Construction | 518 | 366 | 239 | ||||||||
Subtotal – Utility Plant Increase to Rate Base | 45,487 | 33,083 | 24,892 | ||||||||
Advances from Others for Construction | 699 | 586 | 1,041 | ||||||||
Net Additions to Utility Plant | $ | 46,186 | $ | 33,669 | $ | 25,933 |
Years ended December 31, | 2014 | 2013 | 2012 | ||||||||
Numerator (in thousands) | |||||||||||
Basic Net Income Applicable to Common Stock | $ | 21,281 | $ | 18,231 | $ | 13,602 | |||||
Diluted Net Income Applicable to Common Stock | $ | 21,281 | $ | 18,231 | $ | 13,602 | |||||
Denominator (in thousands) | |||||||||||
Basic Weighted Average Shares Outstanding | 10,893 | 10,827 | 8,763 | ||||||||
Dilutive Effect of Stock Awards | 198 | 169 | 137 | ||||||||
Diluted Weighted Average Shares Outstanding | 11,091 | 10,996 | 8,900 | ||||||||
Earnings per Share | |||||||||||
Basic Earnings per Share | $ | 1.95 | $ | 1.68 | $ | 1.55 | |||||
Dilutive Effect of Stock Awards | 0.03 | 0.02 | 0.02 | ||||||||
Diluted Earnings per Share | $ | 1.92 | $ | 1.66 | $ | 1.53 |
|
(in thousands) | 2014 | 2013 | 2012 | |||||||||
Current Income Taxes | ||||||||||||
Federal | $ | 427 | $ | 1,509 | $ | 4,747 | ||||||
State | (306 | ) | 152 | 511 | ||||||||
Total Current | 121 | 1,661 | 5,258 | |||||||||
Deferred Income Taxes, Net | ||||||||||||
Federal | ||||||||||||
Investment Tax Credit | (75 | ) | (77 | ) | (71 | ) | ||||||
Deferred Revenue | 215 | 964 | (77 | ) | ||||||||
Land Donations | (56 | ) | (1 | ) | 29 | |||||||
Depreciation | 1,728 | 792 | 2,411 | |||||||||
Net Operating Loss Carry-forwards | (600 | ) | — | — | ||||||||
AMT Credit Carry-forwards | — | (587 | ) | — | ||||||||
Provision for uncertain positions | 2,177 | 1,037 | — | |||||||||
Other | (484 | ) | (465 | ) | (184 | ) | ||||||
Total Federal | 2,905 | 1,663 | 2,108 | |||||||||
State | ||||||||||||
Land Donations | — | — | (83 | ) | ||||||||
Provision for uncertain positions | 663 | 3,528 | — | |||||||||
Other | 538 | 241 | 48 | |||||||||
Total State | 1,201 | 3,769 | (35 | ) | ||||||||
Total Deferred Income Taxes | 4,106 | 5,432 | 2,073 | |||||||||
Total Income Tax | $ | 4,227 | $ | 7,093 | $ | 7,331 |
(in thousands) | 2014 | 2013 | 2012 | |||||||||
Federal Classified as Operating Expense | $ | 2,919 | $ | 2,028 | $ | 6,103 | ||||||
Federal Classified as Other Utility Income | 424 | 434 | 427 | |||||||||
Federal Classified as Other Income | ||||||||||||
Land Sales and Donations | 26 | (2 | ) | 477 | ||||||||
Non-Water Sales | 788 | 781 | 748 | |||||||||
Other | (825 | ) | (69 | ) | (900 | ) | ||||||
Total Federal Income Tax Expense | 3,332 | 3,172 | 6,855 | |||||||||
State Classified as Operating Expense | 677 | 3,916 | 319 | |||||||||
State Classified as Other Utility Income | 100 | 103 | 121 | |||||||||
State Classified as Other Income | ||||||||||||
Land Sales and Donations | 6 | 2 | (97 | ) | ||||||||
Non-Water Sales | 194 | 200 | 180 | |||||||||
Other | (82 | ) | (300 | ) | (47 | ) | ||||||
Total State Income Tax Expense | 895 | 3,921 | 476 | |||||||||
Total Income Tax Expense | $ | 4,227 | $ | 7,093 | $ | 7,331 |
(in thousands) | 2014 | 2013 | ||||||
Unrecovered Income Taxes | $ | (57,331 | ) | $ | (47,135 | ) | ||
Deferred Federal and State Income Taxes | 53,322 | 47,470 | ||||||
Unfunded Future Income Taxes | 56,919 | 46,723 | ||||||
Unamortized Investment Tax Credits | 1,339 | 1,414 | ||||||
Other | 117 | 187 | ||||||
Net Deferred Income Tax Liability | $ | 54,366 | $ | 48,659 |
(in thousands) | 2014 | 2013 | ||||||
Tax Credit Carry-forward (1) | $ | (2,841 | ) | $ | (3,020 | ) | ||
Provision on Tax Credits | 2,003 | 2,003 | ||||||
Charitable Contribution Carry-forwards (2) | (94 | ) | (18 | ) | ||||
Prepaid Income Taxes on CIAC | 61 | 49 | ||||||
Net Operating Loss Carry-forwards (3) | (2,665 | ) | (1,572 | ) | ||||
Valuation Allowance on Net Operating Losses | 1,368 | 1,244 | ||||||
Other Comprehensive Income | (1,040 | ) | (378 | ) | ||||
Accelerated Depreciation | 53,653 | 47,796 | ||||||
Provision on Repair Deductions | 5,402 | 2,562 | ||||||
Unamortized Investment Tax Credits | 1,339 | 1,414 | ||||||
Other | (2,820 | ) | (1,421 | ) | ||||
Net Deferred Income Tax Liability | $ | 54,366 | $ | 48,659 |
(in thousands) | 2014 | 2013 | 2012 | |||||||||
Pre-Tax Income | ||||||||||||
Net Income | $ | 21,319 | $ | 18,269 | $ | 13,640 | ||||||
Income Taxes | 4,227 | 7,093 | 7,331 | |||||||||
Total Pre-Tax Income | $ | 25,546 | $ | 25,362 | $ | 20,971 |
2014 | 2013 | 2012 | |||||||
Federal Statutory Tax Rate | 34.0 | % | 34.0 | % | 35.0 | % | |||
Tax Effect Differences: | |||||||||
State Income Taxes Net of Federal Benefit | 1.3 | % | 3.3 | % | 1.3 | % | |||
Property Related Items | (25.0 | )% | (14.5 | )% | (0.1 | )% | |||
Performance Stock | 1.2 | % | 2.1 | % | 1.7 | % | |||
Pension Costs | 2.9 | % | — | % | 1.6 | % | |||
Repair Regulatory Liability | (6.3 | )% | — | % | — | % | |||
Unamortized Debt Expense | 0.5 | % | (0.3 | )% | (2.6 | )% | |||
Change in Estimate of prior year Income tax expense | (1.4 | )% | (14.0 | )% | (1.2 | )% | |||
Provision for Uncertain Tax Positions | 9.2 | % | 18.0 | % | — | % | |||
Other | 0.2 | % | (0.6 | )% | (0.7 | )% | |||
Effective Income Tax Rate | 16.6 | % | 28.0 | % | 35.0 | % |
|
(in thousands, except share data) | Shares | Issuance Amount | Expense | Total | ||||||||||
Balance, January 1, 2012 | 8,755,398 | $ | 73,958 | $ | (1,613 | ) | $ | 72,345 | ||||||
Stock and equivalents issued through Performance Stock Program, Net of Forfeitures | 34,301 | 1,213 | — | 1,213 | ||||||||||
Dividend Reinvestment Plan | 50,048 | 1,486 | — | 1,486 | ||||||||||
Stock Options Exercised and Expensed | 23,235 | 665 | (3 | ) | 662 | |||||||||
Shares issued to acquire BSWC | 380,254 | 12,012 | (154 | ) | 11,858 | |||||||||
Shares issued in stock offering | 1,696,250 | 49,615 | (2,306 | ) | 47,309 | |||||||||
Balance, December 31, 2012 | 10,939,486 | 138,949 | (4,076 | ) | 134,873 | |||||||||
Stock and equivalents issued through Performance Stock Program, Net of Forfeitures | 37,212 | 1,873 | — | 1,873 | ||||||||||
Dividend Reinvestment Plan | 53,790 | 1,629 | — | 1,629 | ||||||||||
Stock Options Exercised and Expensed | 7,744 | 230 | (1 | ) | 229 | |||||||||
Shares issued to acquire BSWC | — | — | (6 | ) | (6 | ) | ||||||||
Shares issued in stock offering | — | — | (7 | ) | (7 | ) | ||||||||
Balance, December 31, 2013 | 11,038,232 | $ | 142,681 | $ | (4,090 | ) | $ | 138,591 | ||||||
Stock and equivalents issued through Performance Stock Program, Net of Forfeitures | 35,433 | 1,396 | — | 1,396 | ||||||||||
Dividend Reinvestment Plan | 50,965 | 1,697 | — | 1,697 | ||||||||||
Balance, December 31, 2014 (1) | 11,124,630 | $ | 145,774 | $ | (4,090 | ) | $ | 141,684 |
|
(in thousands, except per share data) | 2014 | 2013 | 2012 | |||||||||
Balance, beginning of year | $ | 59,277 | $ | 51,804 | $ | 46,669 | ||||||
Net Income | 21,319 | 18,269 | 13,640 | |||||||||
Sub-total | 80,596 | 70,073 | 60,309 | |||||||||
Dividends declared: | ||||||||||||
Cumulative Preferred Stock, Series A, $0.80 per share | 12 | 12 | 12 | |||||||||
Cumulative Preferred Stock, Series $0.90, $0.90 per share | 26 | 26 | 26 | |||||||||
Common Stock: | ||||||||||||
$1.01, $0.98 and $0.96 per Common Share in 2014, 2013 and 2012, respectively | 11,188 | 10,758 | 8,467 | |||||||||
Total Dividends Declared | 11,226 | 10,796 | 8,505 | |||||||||
Balance, end of year | $ | 69,370 | $ | 59,277 | $ | 51,804 |
|
Interest Rate Swap | Unrealized Gains on Investments | Defined Benefit Items | Total | |||||||||||||
Balance as of January 1, 2013 (a) | $ | (41 | ) | $ | 69 | $ | (1,356 | ) | $ | (1,328 | ) | |||||
Other Comprehensive Income Before Reclassification | — | 165 | 672 | 837 | ||||||||||||
Amounts Reclassified from AOCI | 41 | 25 | 310 | 376 | ||||||||||||
Net current-period Other Comprehensive Income | 41 | 190 | 982 | 1,213 | ||||||||||||
Balance as of December 31, 2013 | $ | — | $ | 259 | $ | (374 | ) | $ | (115 | ) | ||||||
Other Comprehensive Income Before Reclassification | $ | — | $ | 2 | $ | (1,748 | ) | $ | (1,746 | ) | ||||||
Amounts Reclassified from AOCI | $ | — | $ | 37 | $ | 221 | $ | 258 | ||||||||
Net current-period Other Comprehensive Income | — | 39 | (1,527 | ) | (1,488 | ) | ||||||||||
Balance as of December 31, 2014 | $ | — | $ | 298 | $ | (1,901 | ) | $ | (1,603 | ) | ||||||
(a) All amounts shown are net of tax. Amounts in parentheses indicate loss. |
Details about Other AOCI Components | Amounts Reclassified from AOCI for the Year Ended December 31, 2014(a) | Amounts Reclassified from AOCI for the Year Ended December 31, 2013(a) | Affected Line Items on Income Statement | |||||
Amortization of Cash Flow Hedging Instrument | — | 29 | Other Income | |||||
Tax benefit | — | 12 | Other Income | |||||
Total Reclassified from AOCI | — | 41 | ||||||
Realized Gains on Investments | 55 | 38 | Other Income | |||||
Tax expense | (18 | ) | (13 | ) | Other Income | |||
Total Reclassified from AOCI | 37 | 25 | ||||||
Amortization of Recognized Net Gain from Defined Benefit Items | 335 | 470 | Other Income (b) | |||||
Tax expense | (114 | ) | (160 | ) | Other Income | |||
Total Reclassified from AOCI | 221 | 310 | ||||||
Total Reclassifications for the period, net of tax | 258 | 376 | ||||||
(a) Amounts in parentheses indicate loss/expense. | ||||||||
(b) Included in computation of net periodic pension cost (see Note 12 for additional details). |
|
(in thousands) | Level 1 | Level 2 | Level 3 | Total | |||||||||||
Asset Type: | |||||||||||||||
Company owned life insurance | $ | — | $ | 2,977 | $ | — | $ | 2,977 | |||||||
Money Market Fund | 166 | — | — | 166 | |||||||||||
Mutual Funds: | |||||||||||||||
Equity Funds (1) | 1,790 | — | — | 1,790 | |||||||||||
Total | $ | 1,956 | $ | 2,977 | $ | — | $ | 4,933 |
(in thousands) | Level 1 | Level 2 | Level 3 | Total | |||||||||||
Asset Type: | |||||||||||||||
Company owned life insurance | $ | — | $ | 2,843 | $ | — | $ | 2,843 | |||||||
Money Market Fund | 62 | — | — | 62 | |||||||||||
Mutual Funds: | |||||||||||||||
Equity Funds (1) | 1,528 | — | — | 1,528 | |||||||||||
Total | $ | 1,590 | $ | 2,843 | $ | — | $ | 4,433 |
|
2014 | 2013 | ||||||||
Connecticut Water Service, Inc.: | |||||||||
4.09% | Term Loan Note and Supplement A, Due 2027 | $ | 15,466 | $ | 16,420 | ||||
The Connecticut Water Company: | |||||||||
Var. | 2004 Series Variable Rate, Due 2029 | 12,500 | 12,500 | ||||||
Var. | 2004 Series A, Due 2028 | 5,000 | 5,000 | ||||||
Var. | 2004 Series B, Due 2028 | 4,550 | 4,550 | ||||||
5.10% | 2009 A Series, Due 2039 | 19,950 | 19,950 | ||||||
5.00% | 2011 A Series, Due 2021 | 23,483 | 23,602 | ||||||
3.16% | CoBank Note Payable, Due 2020 | 8,000 | 8,000 | ||||||
3.51% | CoBank Note Payable, Due 2022 | 14,795 | 14,795 | ||||||
4.29% | CoBank Note Payable, Due 2028 | 17,020 | 17,020 | ||||||
4.72% | CoBank Note Payable, Due 2032 | 14,795 | 14,795 | ||||||
4.75% | CoBank Note Payable, Due 2033 | 14,550 | 14,550 | ||||||
Total The Connecticut Water Company | 134,643 | 134,762 | |||||||
The Maine Water Company: | |||||||||
8.95% | 1994 Series G, Due 2024 | 9,000 | 9,000 | ||||||
2.68% | 1999 Series J, Due 2019 | 424 | 474 | ||||||
0.00% | 2001 Series K, Due 2031 | 698 | 739 | ||||||
2.58% | 2002 Series L, Due 2022 | 83 | 90 | ||||||
1.53% | 2003 Series M, Due 2023 | 381 | 401 | ||||||
1.73% | 2004 Series N, Due 2024 | 431 | 451 | ||||||
0.00% | 2004 Series O, Due 2034 | 133 | 140 | ||||||
1.76% | 2006 Series P, Due 2026 | 431 | 451 | ||||||
1.57% | 2009 Series R, Due 2029 | 237 | 242 | ||||||
0.00% | 2009 Series S, Due 2029 | 672 | 717 | ||||||
0.00% | 2009 Series T, Due 2029 | 1,886 | 2,012 | ||||||
0.00% | 2012 Series U, Due 2042 | 165 | 171 | ||||||
1.00% | 2013 Series V, Due 2033 | 1,385 | 1,410 | ||||||
2.52% | CoBank Note Payable, Due 2017 | 1,965 | 1,965 | ||||||
4.24% | CoBank Note Payable, Due 2024 | 4,500 | — | ||||||
6.45% | Series M, Due 2014 | — | 2,700 | ||||||
7.72% | Series L, Due 2018 | 2,250 | 2,250 | ||||||
2.40% | Series N, Due 2022 | 1,251 | 1,297 | ||||||
1.86% | Series O, Due 2025 | 846 | 862 | ||||||
2.23% | Series P, Due 2028 | 1,354 | 1,354 | ||||||
Various | Various Capital Leases | 37 | 70 | ||||||
Total The Maine Water Company | 28,129 | 26,796 | |||||||
Add: Acquisition Fair Value Adjustment | 820 | 1,185 | |||||||
Less: Current Portion | (2,457 | ) | (4,121 | ) | |||||
Total Long-Term Debt | $ | 176,601 | $ | 175,042 |
2015 | $ | 2,457 | ||
2016 | $ | 2,511 | ||
2017 | $ | 4,526 | ||
2018 | $ | 5,006 | ||
2019 | $ | 2,856 |
|
(in thousands, except share data) | 2014 | 2013 | ||||||
Connecticut Water Service, Inc. | ||||||||
Cumulative Series A Voting, $20 Par Value; Authorized, Issued and Outstanding 15,000 Shares | $ | 300 | $ | 300 | ||||
Cumulative Series $0.90 Non-Voting, $16 Par Value; Authorized 50,000 Shares, Issued and Outstanding 29,499 | 472 | 472 | ||||||
Total Preferred Stock | $ | 772 | $ | 772 |
|
(in thousands) | 2014 | 2013 | |||||
Land | $ | 13,133 | $ | 12,656 | |||
Source of supply | 35,435 | 34,007 | |||||
Pumping | 35,754 | 36,334 | |||||
Water treatment | 80,291 | 76,808 | |||||
Transmission and distribution | 463,491 | 431,662 | |||||
General | 60,876 | 52,269 | |||||
Held for future use | 438 | 438 | |||||
Acquisition Adjustment | (3,764 | ) | (4,470 | ) | |||
Total | $ | 685,654 | $ | 639,704 |
|
(in thousands) | 2014 | 2013 | 2012 | |||||||||
Municipal Property Taxes | $ | 7,659 | $ | 7,031 | $ | 6,567 | ||||||
Payroll Taxes | 1,372 | 1,157 | 1,132 | |||||||||
Total Taxes Other than Income Taxes | $ | 9,031 | $ | 8,188 | $ | 7,699 |
|
Pension Benefits (in thousands) | 2014 | 2013 | 2012 | ||||||||
Components of net periodic benefit costs | |||||||||||
Service cost | $ | 1,829 | $ | 2,201 | $ | 2,020 | |||||
Interest cost | 3,087 | 2,781 | 2,570 | ||||||||
Expected return on plan assets | (3,567 | ) | (3,195 | ) | (2,693 | ) | |||||
Amortization of: | |||||||||||
Net transition obligation | — | — | — | ||||||||
Prior service cost | 73 | 74 | 74 | ||||||||
Net loss | 1,319 | 2,250 | 1,753 | ||||||||
Net Periodic Pension Benefit Costs | $ | 2,741 | $ | 4,111 | $ | 3,724 |
PBOP Benefits (in thousands) | 2014 | 2013 | 2012 | ||||||||
Components of net periodic benefit costs | |||||||||||
Service cost | $ | 494 | $ | 674 | $ | 548 | |||||
Interest cost | 625 | 505 | 538 | ||||||||
Expected return on plan assets | (305 | ) | (290 | ) | (269 | ) | |||||
Other | 225 | 225 | 225 | ||||||||
Amortization of: | |||||||||||
Prior service credit | (806 | ) | (806 | ) | (806 | ) | |||||
Recognized net loss | 344 | 433 | 615 | ||||||||
Net Periodic Post Retirement Benefit Costs | $ | 577 | $ | 741 | $ | 851 |
(in thousands) | 2014 | 2013 | |||||
Defined Benefit Pension Plan | $ | 18,180 | $ | 7,320 | |||
Post Retirement Benefit Other than Pension | 7,162 | 5,245 | |||||
Supplemental Executive Retirement Plan | 8,440 | 6,176 | |||||
Deferred Compensation | 1,944 | 1,775 | |||||
Other Long-Term Compensation | 22 | 135 | |||||
Total Long-Term Compensation Arrangements | $ | 35,748 | $ | 20,651 |
2014 | 2013 | ||||
Equity | 65 | % | 65 | % | |
Fixed Income | 35 | % | 35 | % | |
Total | 100 | % | 100 | % |
PBOP Benefits (in thousands) | 2014 | 2013 | |||||
Change in benefit obligation: | |||||||
Benefit obligation, beginning of year | $ | 13,257 | $ | 13,322 | |||
Service cost | 494 | 674 | |||||
Interest cost | 625 | 505 | |||||
Plan participant contributions | 123 | 107 | |||||
Actuarial (gain) | 1,379 | (821 | ) | ||||
Benefits paid | (345 | ) | (530 | ) | |||
Benefit obligation, end of year | $ | 15,533 | $ | 13,257 | |||
Change in plan assets: | |||||||
Fair value, beginning of year | $ | 8,064 | $ | 7,133 | |||
Actual return on plan assets | 572 | 1,345 | |||||
Employer contributions | 15 | 9 | |||||
Plan participant contributions | 123 | 107 | |||||
Benefits paid | (345 | ) | (530 | ) | |||
Fair value, end of year | $ | 8,429 | $ | 8,064 | |||
Funded Status | $ | (7,104 | ) | $ | (5,193 | ) | |
Amount Recognized in Consolidated Balance Sheets Consisted of: | |||||||
Non-current asset | $ | — | $ | — | |||
Current liability | — | — | |||||
Non-current liability | (7,104 | ) | (5,193 | ) | |||
Net amount recognized | $ | (7,104 | ) | $ | (5,193 | ) |
Pension Benefits (in thousands) | 2014 | 2013 | |||||
Change in benefit obligation: | |||||||
Benefit obligation, beginning of year | $ | 64,164 | $ | 66,501 | |||
Addition of Biddeford & Saco | — | 4,076 | |||||
Service cost | 1,829 | 2,201 | |||||
Interest cost | 3,087 | 2,781 | |||||
Actuarial loss (gain) | 13,221 | (8,154 | ) | ||||
Benefits paid | (2,402 | ) | (3,241 | ) | |||
Administrative expenses | (84 | ) | — | ||||
Benefit obligation, end of year | $ | 79,815 | $ | 64,164 | |||
Change in plan assets: | |||||||
Fair value, beginning of year | $ | 56,844 | $ | 45,406 | |||
Addition of Biddeford & Saco | — | 2,984 | |||||
Actual return on plan assets | 3,851 | 9,075 | |||||
Employer contributions | 3,426 | 2,620 | |||||
Benefits paid | (2,402 | ) | (3,241 | ) | |||
Administrative expenses | (84 | ) | — | ||||
Fair value, end of year | $ | 61,635 | $ | 56,844 | |||
Funded Status | $ | (18,180 | ) | $ | (7,320 | ) | |
Amount Recognized in Consolidated Balance Sheets Consisted of: | |||||||
Non-current asset | $ | — | $ | — | |||
Current liability | — | — | |||||
Non-current liability | (18,180 | ) | (7,320 | ) | |||
Net amount recognized | $ | (18,180 | ) | $ | (7,320 | ) |
Weighted-average assumptions used to determine benefit obligations at December 31: | 2014 | 2013 | |||
Discount rate | 3.95 | % | 4.90 | % | |
Rate of compensation increase | 4.00 | % | 3.50 | % |
Weighted-average assumptions used to determine net periodic cost for years ended December 31: | 2014 | 2013 | 2012 | |||||
Discount rate | 4.90 | % | 4.05 | % | 4.60 | % | ||
Expected long-term return on plan assets | 7.25 | % | 7.25 | % | 7.25 | % | ||
Rate of compensation increase | 3.50 | % | 3.50 | % | 3.50 | % |
Weighted-average assumptions used to determine benefit obligations at December 31: | 2014 | 2013 | |||
Discount rate | 3.80 | % | 4.80 | % |
Weighted-average assumptions used to determine net periodic cost for years ended December 31: | 2014 | 2013 | 2012 | |||||
Discount rate | 4.80 | % | 3.80 | % | 4.40 | % | ||
Expected long-term return on plan assets | 4.50 | % | 4.50 | % | 4.50 | % |
Pension Benefits (in thousands) | 2014 | 2013 | |||||
Change in net (gain) loss | $ | 11,906 | $ | (13,154 | ) | ||
Change in prior service cost | — | — | |||||
Amortization of transition obligation | — | — | |||||
Amortization of prior service cost | (73 | ) | (74 | ) | |||
Amortization of net loss | (1,205 | ) | (2,006 | ) | |||
Total recognized to Regulatory Asset | $ | 10,628 | $ | (15,234 | ) |
PBOP Benefits (in thousands) | 2014 | 2013 | |||||
Change in net loss (gain) | $ | 1,112 | $ | (1,876 | ) | ||
Change in transition credit | — | — | |||||
Amortization of transition obligation | — | — | |||||
Amortization of prior service credit | 806 | 806 | |||||
Amortization of net loss | (344 | ) | (433 | ) | |||
Other regulatory amortization | (236 | ) | (236 | ) | |||
Total recognized to Regulatory Asset | $ | 1,338 | $ | (1,739 | ) |
Pension Benefits (in thousands) | 2014 | 2013 | |||||
Change in net (gain) loss | $ | 1,031 | $ | 1,002 | |||
Change in prior service cost | — | — | |||||
Amortization of transition obligation | — | — | |||||
Amortization of prior service cost | — | — | |||||
Amortization of net loss | (114 | ) | (56 | ) | |||
Total recognized to Other Comprehensive Income | $ | 917 | $ | 946 |
Amounts Recognized as a Regulatory Asset at December 31: (in thousands) | 2014 | 2013 | |||||
Transition obligation | $ | — | $ | — | |||
Prior service credit | (1,153 | ) | (1,960 | ) | |||
Net loss | 3,050 | 2,281 | |||||
Other regulatory asset | 729 | 967 | |||||
Total Recognized as a Regulatory Asset | $ | 2,626 | $ | 1,288 |
Amounts Recognized as a Regulatory Asset at December 31: (in thousands) | 2014 | 2013 | |||||
Transition obligation | $ | — | $ | — | |||
Prior service cost | 102 | 176 | |||||
Net loss | 13,611 | 2,909 | |||||
Total Recognized as a Regulatory Asset | $ | 13,713 | $ | 3,085 |
Amounts Recognized in Other Comprehensive Income at December 31: (in thousands) | 2014 | 2013 | 2012 | ||||||||
Transition obligation | $ | — | $ | — | $ | — | |||||
Prior service cost | — | — | — | ||||||||
Net loss | 2,401 | 1,484 | 538 | ||||||||
Total Recognized in Other Comprehensive Income | $ | 2,401 | $ | 1,484 | $ | 538 |
Estimated Benefit Cost Amortizations for the periods January 1 - December 31,: (in thousands) | 2015 | ||
Amortization of transition obligation | $ | — | |
Amortization of prior service credit | (571 | ) | |
Amortization of net loss | 444 | ||
Total Estimated Net Periodic Benefit Cost Amortizations | $ | (127 | ) |
Estimated Net Periodic Benefit Cost Amortizations for the periods January 1 - December 31,: (in thousands) | 2015 | ||
Amortization of transition obligation | $ | — | |
Amortization of prior service cost | 17 | ||
Amortization of net loss | 2,755 | ||
Total Estimated Net Periodic Benefit Cost Amortizations | $ | 2,772 |
2014 | 2013 | ||||
Equity | 71 | % | 69 | % | |
Fixed Income | 29 | % | 31 | % | |
Total | 100 | % | 100 | % |
2014 | 2013 | ||||
Equity | 65 | % | 65 | % | |
Fixed Income | 35 | % | 35 | % | |
Total | 100 | % | 100 | % |
(in thousands) | Level 1 | Level 2 | Level 3 | ||||||||
Asset Type: | |||||||||||
Money Market Fund | $ | 429 | $ | — | $ | — | |||||
Mutual Funds: | |||||||||||
Fixed Income Funds (1) | 21,330 | — | — | ||||||||
Equity Funds (2) | 39,876 | — | — | ||||||||
Total | $ | 61,635 | $ | — | $ | — |
(in thousands) | Level 1 | Level 2 | Level 3 | ||||||||
Asset Type: | |||||||||||
Money Market Fund | $ | 3,297 | $ | — | $ | — | |||||
Mutual Funds: | |||||||||||
Fixed Income Funds (1) | 16,533 | — | — | ||||||||
Equity Funds (2) | 37,014 | — | — | ||||||||
Total | $ | 56,844 | $ | — | $ | — |
(in thousands) | Level 1 | Level 2 | Level 3 | ||||||||
Asset Type: | |||||||||||
Money Market | $ | 62 | $ | — | $ | — | |||||
Mutual Funds: | |||||||||||
Fixed Income Funds (1) | 2,378 | — | — | ||||||||
Equity Funds (2) | 5,989 | — | — | ||||||||
Total | $ | 8,429 | $ | — | $ | — |
(in thousands) | Level 1 | Level 2 | Level 3 | ||||||||
Asset Type: | |||||||||||
Money Market | $ | 229 | $ | — | $ | — | |||||
Mutual Funds: | |||||||||||
Fixed Income Funds (1) | 2,299 | — | — | ||||||||
Equity Funds (2) | 5,536 | — | — | ||||||||
Total | $ | 8,064 | $ | — | $ | — |
(in thousands) | |||
2015 | $ | 444 | |
2016 | 514 | ||
2017 | 600 | ||
2018 | 670 | ||
2019 | 744 | ||
Years 2019 – 2023 | 4,956 |
(in thousands) | |||
2015 | $ | 3,797 | |
2016 | 3,866 | ||
2017 | 4,219 | ||
2018 | 4,284 | ||
2019 | 4,756 | ||
Years 2020 – 2024 | 25,683 |
Assumed health care cost trend rates at December 31: | 2014 | 2013 | |||||||||
Medical | Dental | Medical | Dental | ||||||||
Health care cost trend rate assumed for next year (1) | 9.0 | % | 9.0 | % | 9.5 | % | 9.5 | % | |||
Rate to which the cost trend rate is assumed to decline | 5.0 | % | 5.0 | % | 5.0 | % | 5.0 | % | |||
Year that the rate reaches the ultimate trend rate | 2023 | 2023 | 2023 | 2023 |
(in thousands) | 1 Percentage-Point | ||||||
Increase | Decrease | ||||||
Effect on total of service and interest cost components | $ | 85 | $ | (75 | ) | ||
Effect on post-retirement benefit obligation | $ | 1,038 | $ | (918 | ) |
|
2013 | 2012 | ||||||||||||
Shares | Weighted Average Exercise Price | Shares | Weighted Average Exercise Price | ||||||||||
Options: | |||||||||||||
Outstanding, beginning of year | 7,744 | $ | 29.05 | 30,979 | $ | 27.63 | |||||||
Forfeited | — | — | — | — | |||||||||
Exercised | (7,744 | ) | 29.05 | (23,235 | ) | 27.16 | |||||||
Outstanding, end of year | — | $ | — | 7,744 | $ | 29.05 | |||||||
Exercisable, end of year | — | $ | — | 7,744 | $ | 29.05 |
2014 | 2013 | ||||||||||||
Number of Shares | Grant Date Weighted Average Fair Value | Number of Shares | Grant Date Weighted Average Fair Value | ||||||||||
Non-vested at beginning of year | 46,479 | $ | 29.43 | 42,177 | $ | 28.34 | |||||||
Granted | 24,973 | 34.70 | 28,198 | 29.76 | |||||||||
Vested | (28,184 | ) | 29.07 | (23,756 | ) | 27.88 | |||||||
Forfeited | (2,299 | ) | 34.00 | (140 | ) | 29.22 | |||||||
Non-vested at end of year | 40,969 | $ | 32.63 | 46,479 | $ | 29.43 |
|
(in thousands) | Revenues | Depreciation | Other Operating Expenses | Other Income (Deductions) | Interest Expense (net of AFUDC) | Income Taxes | Net Income (Loss) | ||||||||||||||||||||
For the year ended December 31, 2014 | |||||||||||||||||||||||||||
Water Activities | $ | 95,516 | $ | 11,784 | $ | 53,614 | $ | (1,096 | ) | $ | 5,997 | $ | 3,227 | $ | 19,798 | ||||||||||||
Real Estate Transactions | 243 | — | 161 | — | — | 32 | 50 | ||||||||||||||||||||
Services and Rentals | 5,784 | 5 | 3,340 | — | — | 968 | 1,471 | ||||||||||||||||||||
Total | $ | 101,543 | $ | 11,789 | $ | 57,115 | $ | (1,096 | ) | $ | 5,997 | $ | 4,227 | $ | 21,319 | ||||||||||||
For the year ended December 31, 2013 | |||||||||||||||||||||||||||
Water Activities | $ | 93,000 | $ | 10,792 | $ | 52,878 | $ | (661 | ) | $ | 5,764 | $ | 6,112 | $ | 16,793 | ||||||||||||
Real Estate Transactions | 95 | — | 103 | — | — | (1 | ) | (7 | ) | ||||||||||||||||||
Services and Rentals | 5,862 | 4 | 3,405 | — | (12 | ) | 982 | 1,483 | |||||||||||||||||||
Total | $ | 98,957 | $ | 10,796 | $ | 56,386 | $ | (661 | ) | $ | 5,752 | $ | 7,093 | $ | 18,269 | ||||||||||||
For the year ended December 31, 2012 | |||||||||||||||||||||||||||
Water Activities | $ | 85,325 | $ | 9,782 | $ | 48,153 | $ | (1,760 | ) | $ | 8,343 | $ | 6,022 | $ | 11,265 | ||||||||||||
Real Estate Transactions | 1,450 | — | 119 | — | — | 380 | 951 | ||||||||||||||||||||
Services and Rentals | 5,786 | 7 | 3,439 | — | (13 | ) | 929 | 1,424 | |||||||||||||||||||
Total | $ | 92,561 | $ | 9,789 | $ | 51,711 | $ | (1,760 | ) | $ | 8,330 | $ | 7,331 | $ | 13,640 |
At December 31 (in thousands): | 2014 | 2013 | |||||
Total Plant and Other Investments: | |||||||
Water | $ | 514,606 | $ | 478,560 | |||
Non-Water | 605 | 704 | |||||
Total Plant and Other Investments | 515,211 | 479,264 | |||||
Other Assets: | |||||||
Water | 152,929 | 136,246 | |||||
Non-Water | 3,049 | 15,301 | |||||
Total Other Assets | 155,978 | 151,547 | |||||
Total Assets | $ | 671,189 | $ | 630,811 |
|
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||||
Operating Revenues | $ | 20,260 | $ | 19,729 | $ | 25,459 | $ | 22,545 | $ | 27,554 | $ | 27,632 | $ | 20,747 | $ | 21,575 | |||||||||||||||
Total Utility Operating Income | 4,089 | 3,565 | 8,479 | 5,438 | 9,682 | 10,249 | 3,747 | 3,597 | |||||||||||||||||||||||
Net Income | 2,986 | 2,613 | 7,490 | 4,310 | 8,448 | 9,442 | 2,395 | 1,904 | |||||||||||||||||||||||
Basic Earnings per Common Share | 0.27 | 0.24 | 0.69 | 0.40 | 0.78 | 0.87 | 0.21 | 0.17 | |||||||||||||||||||||||
Diluted Earnings per Common Share | 0.27 | 0.24 | 0.67 | 0.39 | 0.76 | 0.86 | 0.21 | 0.17 |
|
Description | Balance Beginning of Year | Beginning Balance Adjustments (1) | Additions Charged to Income | Deductions From Reserves(2) | Balance End of Year | ||||||||||||||
Allowance for Uncollectible Accounts | |||||||||||||||||||
Year Ended December 31, 2014 | $ | 1,127 | $ | — | $ | 549 | $ | 474 | $ | 1,202 | |||||||||
Year Ended December 31, 2013 | $ | 1,058 | $ | — | $ | 533 | $ | 464 | $ | 1,127 | |||||||||
Year Ended December 31, 2012 | $ | 1,088 | $ | 187 | $ | 315 | $ | 532 | $ | 1,058 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|