0001193125-12-457708.txt : 20121107 0001193125-12-457708.hdr.sgml : 20121107 20121107170407 ACCESSION NUMBER: 0001193125-12-457708 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20121107 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Other Events ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20121107 DATE AS OF CHANGE: 20121107 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CHESAPEAKE UTILITIES CORP CENTRAL INDEX KEY: 0000019745 STANDARD INDUSTRIAL CLASSIFICATION: NATURAL GAS TRANSMISSION & DISTRIBUTION [4923] IRS NUMBER: 510064146 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-11590 FILM NUMBER: 121187539 BUSINESS ADDRESS: STREET 1: 909 SILVER LAKE BLVD STREET 2: PO BOX 615 CITY: DOVER STATE: DE ZIP: 19903-0615 BUSINESS PHONE: 3027346799 MAIL ADDRESS: STREET 1: 909 SILVER LAKE BLVD CITY: DOVER STATE: DE ZIP: 19904 8-K 1 d431994d8k.htm FORM 8-K FORM 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of

the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): November 7, 2012

 

 

CHESAPEAKE UTILITIES CORPORATION

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   001-11590   51-0064146

(State or other jurisdiction of

incorporation or organization)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

909 Silver Lake Boulevard, Dover, Delaware 19904

(Address of principal executive offices, including Zip Code)

(302) 734-6799

(Registrant’s Telephone Number, including Area Code)

(Former name, former address and former fiscal year, if changed since last report.)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Item 2.02. Results of Operations and Financial Condition.

On November 7, 2012, Chesapeake Utilities Corporation (the “Company”) the Company issued a press release announcing its financial results for the quarter ended September 30, 2012. A copy of the press release is attached as Exhibit 99.1 hereto and is incorporated by reference herein.

Item 8.01. Other Events.

In late October 2012, high winds, heavy rainfall and related flooding from Hurricane Sandy caused damage to the northeastern part of the United States of America. The Company has conducted an evaluation of the impact of Hurricane Sandy on its Delmarva service territory and determined that to the best of its knowledge, no material infrastructure damage or customer losses were experienced.

Item 9.01. Financial Statements and Exhibits.

 

(d) Exhibit 99.1 — Press Release of Chesapeake Utilities Corporation, dated November 7, 2012.


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned hereunto duly authorized.

CHESAPEAKE UTILITIES CORPORATION

 

/s/ Beth W. Cooper
Beth W. Cooper
Senior Vice President and Chief Financial Officer

Date: November 7, 2012

EX-99.1 2 d431994dex991.htm PRESS RELEASE OF CHESAPEAKE UTILITIES CORPORATION Press Release of Chesapeake Utilities Corporation

Exhibit 99.1

 

LOGO

FOR IMMEDIATE RELEASE

November 7, 2012

NYSE Symbol: CPK

CHESAPEAKE UTILITIES CORPORATION REPORTS

A 32-PERCENT INCREASE IN THIRD QUARTER EARNINGS PER SHARE

 

   

Net income of $3.2 million, or $0.33 per share for the third quarter of 2012, an increase of $822,000, or $0.08 per share, compared to the same quarter in 2011

 

   

$4.0 million increase in gross margin, led by strong growth in natural gas transmission and distribution operations, higher margins from propane distribution and wholesale marketing activities and increased revenues from the advanced information services business

Dover, Delaware — Chesapeake Utilities Corporation (NYSE: CPK) today announced financial results for the third quarter of 2012. The Company’s net income for the quarter ended September 30, 2012 was $3.2 million, or $0.33 per share. This represents an increase of $822,000, or $0.08 per share, compared to the same quarter in 2011, and quarter-over-quarter increases of 34 percent and 32 percent for net income and earnings per share, respectively.

For the nine months ended September 30, 2012, the Company reported net income of $19.0 million, or $1.97 per share. This represents a decrease of $658,000 in net income, or $0.07 per share, compared to the same period in 2011. Warmer temperatures in 2012, primarily during the first three months of the year, resulted in lower net income of $2.4 million, or $0.25 per share, compared to 2011.

“We are pleased to announce strong third quarter results, representing a 32-percent increase in quarterly earnings per share,” stated Michael P. McMasters, President and Chief Executive Officer of Chesapeake Utilities Corporation. “These quarterly results demonstrate our employees’ continued success in identifying opportunities in all of our businesses and transforming them into growth for the Company and value to our customers and shareholders. Our latest effort to expand natural gas service on the Delmarva Peninsula includes the proposed increase in our natural gas service offerings in the southern part of Delaware and the pending purchase of the propane distribution assets of The Eastern Shore Gas Company and its affiliates (collectively, “ESG”). In our application for the approval of the ESG purchase filed in August with the Maryland Public Service Commission (“PSC”), we also requested approval of a new tariff governing service to all customers in Worcester County, Maryland. Our proposed service offerings in Maryland are aimed at providing energy savings to Worcester County customers, including approximately 11,000 underground propane gas distribution system customers currently served by ESG, regardless of when and if they are actually converted from propane to natural gas service. Also in August, the Florida PSC approved our natural gas infrastructure replacement program. This program provides real-time recovery and return on our investment to replace any aging natural gas infrastructure and to ensure continued safe delivery of natural gas in the future. Our unregulated businesses including BravePoint®, Inc. (“BravePoint”) continue to identify innovative solutions to provide high-quality service to existing and potential customers. Combined with the major expansion initiatives already underway on the Delmarva Peninsula and in Florida, these opportunities provide a positive outlook for our future performance.”


The Company’s operating income for the third quarter of 2012 was $7.6 million, an increase of $2.0 million, compared to the same quarter in 2011. Gross margin increased by $4.0 million, or 12 percent, in the third quarter of 2012, compared to the same quarter in 2011. All of the Company’s segments contributed to this increase. The regulated energy segment generated $2.3 million of this increase, due primarily to growth in the Company’s natural gas transmission and distribution operations. This included $1.0 million in additional gross margin generated by new natural gas transmission and distribution services associated with expansion initiatives in Sussex County, Delaware; Worcester County, Maryland; and Nassau County, Florida. Other customer growth in our natural gas transmission and distribution operations generated $718,000 in additional gross margin. The unregulated energy segment generated $1.1 million of the gross margin increase, due primarily to higher margins from the Florida propane distribution operation and Xeron, Inc. (“Xeron”), the Company’s propane wholesale marketing subsidiary. BravePoint, the Company’s advanced information services subsidiary, generated $594,000 in additional gross margin, $188,000 of which represents increased margin from ProfitZoom™ and Application Evolution™ sales and related services. The remaining increase from BravePoint was generated from higher consulting revenues and other product sales in its core business.

Other operating expenses for the third quarter of 2012 were $30.9 million, an increase of $2.0 million, compared to the same quarter in 2011. Additional costs of $208,000 associated with BravePoint’s growth and $397,000 related to acquisition-related efforts and increased capacity for future growth increased other operating expenses during the quarter. Amortization expense related to the recovery of the acquisition adjustment and merger-related costs associated with the acquisition of Florida Public Utilities Company (“FPU”) increased expenses by $589,000. Higher depreciation and asset removal costs associated with capital investments also added $339,000 in other operating expenses.

The Company’s operating income for the nine months ended September 30, 2012 was $38.1 million, a decrease of $117,000, or 0.3 percent, compared to the same period in 2011. Gross margin increased by $3.4 million, or three percent, for the nine months ended September 30, 2012, compared to the same period in 2011, due largely to $4.6 million in additional gross margin generated by our natural gas transmission and distribution operations from the recent expansion initiatives, new customer growth and additional transmission services provided to an existing industrial customer. Higher retail margins per gallon on propane sales increased gross margin by $922,000 and Eastern Shore Natural Gas Company, Inc. (“Eastern Shore”) generated additional gross margin of $729,000 as a result of new rates implemented in 2011, pursuant to its rate case settlement. BravePoint also generated $1.9 million in additional gross margin, $464,000 of which represents increased margin from ProfitZoom™ and Application Evolution™ sales and related services. The remaining increase from BravePoint was generated from higher consulting revenues and other product sales. These increases more than offset a reduction of: (a) $4.0 million in gross margin from lower customer energy consumption directly attributable to a decrease in heating degree-days of 17 percent and 35 percent on the Delmarva Peninsula and in Florida, respectively; and (b) $575,000 due to the absence of a one-time gain recorded in the first quarter of 2011 related to the proceeds received in an antitrust litigation settlement with a major propane supplier.

Other operating expenses for the nine months ended September 30, 2012 were $91.6 million, an increase of $3.5 million, compared to the same period in 2011. $1.8 million of the increase represented amortization expense related to the recovery of the FPU acquisition adjustment and merger-related costs. BravePoint’s other operating expenses increased by $937,000, due primarily to higher employee-related costs to support increased services. Higher depreciation and asset removal costs associated with capital investments also added $900,000 in other operating expenses.

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 most recent report on Form 10-K, as amended, and 10-Q 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.

 

2


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

Conference Call

Chesapeake Utilities Corporation will host a conference call on November 8, 2012, at 10:30 a.m. Eastern Time to discuss the Company’s financial results for the third quarter ended September 30, 2012. To participate in this call, dial 866.821.5457 and reference Chesapeake Utilities Corporation’s 2012 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.

About Chesapeake Utilities Corporation

Chesapeake Utilities Corporation is a diversified utility company engaged in natural gas distribution, transmission and marketing, electric distribution, propane gas distribution and wholesale marketing, advanced information services and other related services. Information about Chesapeake's businesses is available at www.chpk.com.

For more information, contact:

Beth W. Cooper

Senior Vice President & Chief Financial Officer

302.734.6799

 

3


Financial Summary

(in thousands, except per-share and degree-day data)

 

     Third Quarter     Year to Date  

Chesapeake and Subsidiaries

   2012     2011     2012      2011  

Gross Margin (1)

         

Regulated Energy

   $ 30,094      $ 27,840      $ 98,838       $ 94,030   

Unregulated Energy

     6,226        5,099        24,677         27,937   

Other

     2,151        1,554        6,209         4,373   
  

 

 

   

 

 

   

 

 

    

 

 

 

Total Gross Margin

   $ 38,471      $ 34,493      $ 129,724       $ 126,340   
  

 

 

   

 

 

   

 

 

    

 

 

 

Operating Income (Loss)

         

Regulated Energy

   $ 7,848      $ 6,943      $ 33,151       $ 30,964   

Unregulated Energy

     (709     (1,392     4,044         7,276   

Other

     425        43        897         (31
  

 

 

   

 

 

   

 

 

    

 

 

 

Total Operating Income

     7,564        5,594        38,092         38,209   
  

 

 

   

 

 

   

 

 

    

 

 

 

Other (Loss) Income, net of other expenses

     (136     649        212         699   

Interest Charges

     2,126        2,389        6,657         6,654   

Income Taxes

     2,083        1,457        12,641         12,590   
  

 

 

   

 

 

   

 

 

    

 

 

 

Net Income

   $ 3,219      $ 2,397      $ 19,006       $ 19,664   
  

 

 

   

 

 

   

 

 

    

 

 

 

Earnings Per Share of Common Stock

         

Basic

   $ 0.34      $ 0.25      $ 1.98       $ 2.06   

Diluted

   $ 0.33      $ 0.25      $ 1.97       $ 2.04   

Heating Degree-Days — Delmarva Peninsula

         

Actual

     79        49        2,375         2,876   

10-year average (normal)

     47        53        2,899         2,905   

Heating Degree-Days — Florida

         

Actual

     —          —          347         534   

10-year average (normal)

     —          —          587         594   

Cooling Degree-Days — Florida

         

Actual

     1,475        1,569        2,622         2,678   

10-year average (normal)

     1,505        1,483        2,486         2,445   

 

(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 is determined in accordance with GAAP. Chesapeake believes that gross margin, although a non-GAAP measure, is useful and meaningful to investors as a basis for making investment decisions. It 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’s 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.

 

4


Financial Summary Highlights

Key variances for the quarter ended September 30, 2012 include:

 

     Pre-tax     Net     Earnings  
(in thousands, except per share amounts)    Income     Income     Per Share  

Q3 2011 Reported Results

   $ 3,854      $ 2,397      $ 0.25   

Normalizing Items:

      

Amortization of acquisition premium and costs

     (589     (366     (0.04

Pension settlement charge in 2011

     219        136        0.01   

Gain from the sale of Internet Protocol asset in 2011

     (553     (344     (0.03
  

 

 

   

 

 

   

 

 

 
     (923     (574     (0.06

Increased Margins:

      

Natural gas growth

     1,731        1,077        0.11   

BravePoint

     594        369        0.04   

Higher propane retail margins per gallon

     497        309        0.03   

Propane wholesale marketing

     481        299        0.03   
  

 

 

   

 

 

   

 

 

 
     3,303        2,054        0.21   

Increased Other Expenses:

      

Higher depreciation and asset removal costs

     (339     (211     (0.02

Increased capacity for future growth

     (292     (182     (0.02

BravePoint, primarily due to employee-related costs

     (208     (129     (0.01

Acquisition-related costs

     (105     (65     (0.01
  

 

 

   

 

 

   

 

 

 
     (944     (587     (0.06

Net other changes

     12        (71     (0.01
  

 

 

   

 

 

   

 

 

 

Q3 2012 Reported Results

   $ 5,302      $ 3,219      $ 0.33   
  

 

 

   

 

 

   

 

 

 

The strong third-quarter performance in 2012 was due primarily to increased gross margin generated by our natural gas transmission and distribution operations, higher revenues from BravePoint product sales and consulting activities and higher margins generated from propane retail sales in Florida and wholesale marketing activities. These gross margin increases more than offset amortization expense related to the recovery of the FPU acquisition adjustment and merger-related costs, higher costs associated with growth initiatives and capital investments and the absence of the one-time gain recorded in 2011 from the sale of a non-operating Internet Protocol asset.

 

5


Key variances for the nine months ended September 30, 2012 include:

 

     Pre-tax     Net     Earnings  
(in thousands, except per share amounts)    Income     Income     Per Share  

Year-to-date 2011 Reported Results

   $ 32,254      $ 19,664      $ 2.04   

Normalizing Items:

      

Weather impact

     (4,016     (2,448     (0.25

Amortization of acquisition premium and costs

     (1,767     (1,077     (0.11

Severance and pension settlement charge in 2011

     1,006        613        0.06   

Litigation settlement with a major propane supplier

     (575     (351     (0.04

Gain from the sale of Internet Protocol asset in 2011

     (553     (337     (0.03
  

 

 

   

 

 

   

 

 

 
     (5,905     (3,600     (0.37

Increased Margins:

      

Natural gas growth

     4,623        2,818        0.29   

BravePoint

     1,850        1,128        0.12   

Higher propane retail margins per gallon

     922        562        0.06   

Eastern Shore rate case settlement

     729        444        0.05   
  

 

 

   

 

 

   

 

 

 
     8,124        4,952        0.52   

(Increased) / Decreased Other Expenses:

      

BravePoint, primarily due to employee-related costs

     (937     (571     (0.06

Higher depreciation and asset removal costs

     (900     (549     (0.06

Florida savings on payroll and benefit costs

     594        362        0.04   

Acquisition-related costs

     (429     (262     (0.03

Higher legal costs due to Marianna litigation

     (334     (204     (0.02

Increased capacity for future growth

     (314     (191     (0.02

Increased cost from pipeline integrity requirements

     (255     (155     (0.02
  

 

 

   

 

 

   

 

 

 
     (2,575     (1,570     (0.17

Net other changes

     (251     (440     (0.05
  

 

 

   

 

 

   

 

 

 

Year-to-date 2012 Reported Results

   $ 31,647      $ 19,006      $ 1.97   
  

 

 

   

 

 

   

 

 

 

The Company’s results for the nine months ended September 30, 2012 reflected a reduction of $4.0 million in gross margin due to the warm weather, primarily during the first three months of 2012, and amortization expense of $1.8 million related to the recovery of the FPU acquisition adjustment and merger-related costs. The negative weather impact was more than fully offset by additional gross margin generated by: (a) the natural gas transmission and distribution operations as a result of the major expansion initiatives in Sussex County, Delaware; Worcester County, Maryland; and Nassau County, Florida; (b) additional customer growth; and (c) additional transmission services provided to an existing industrial customer. Increased product sales and consulting activities by BravePoint and higher propane retail margins per gallon in Florida also generated additional gross margin. These increases offset higher costs associated with growth initiatives and capital investments.

The following information highlights certain key factors contributing to the Company’s results for the quarter and nine months ended September 30, 2012:

Growth

New natural gas transmission services and growth in natural gas distribution customers generated $1.1 million and $615,000, respectively, in additional gross margin for the third quarter of 2012, compared to the same period in 2011. New natural gas transmission services and growth in natural gas distribution customers generated $2.8 million and $1.8 million, respectively, in additional gross margin for the first nine months of 2012, compared to the same period in 2011. Most of these increases in gross margin were related to the continued execution of the Company’s strategic plan, including expansion of natural gas service to new areas and conversion of several large commercial and industrial customers to natural gas. New services are being initiated by the Company’s natural gas transmission subsidiaries in response to increased demand for natural gas service on the Delmarva Peninsula and in Florida, both from the Company’s natural gas distribution operations and other unaffiliated customers directly connected to the transmission systems.

 

6


Major Expansion Initiatives and Customer Growth Reflected in Results

In late 2011 and during the first nine months of 2012, the Company expanded natural gas transmission and distribution services to Sussex County, Delaware and Nassau County, Florida and also initiated natural gas transmission service in Worcester County, Maryland. These major expansion initiatives increased the Company’s natural gas footprint, delivering natural gas service to areas where it was not previously available. These initiatives generated $903,000 of additional gross margin for the natural gas transmission operations during the third quarter of 2012. Natural gas distribution service to two large industrial customers in Lewes, Delaware and two industrial facilities of an existing customer in southeastern Sussex County, Delaware generated $110,000 of additional gross margin for the third quarter. For the first nine months of 2012, these initiatives generated $2.0 million and $396,000 of additional gross margin for the natural gas transmission and distribution operations, respectively.

In addition to the recent expansion initiatives, the Delmarva natural gas distribution operation has added another 10 new large industrial and commercial customers since the beginning of 2011, which generated $122,000 in additional gross margin in the third quarter of 2012 and $468,000 in the first nine months of 2012, compared to the same periods in 2011, respectively. These 10 new customers are expected to generate $950,000 of gross margin in 2012, compared to $429,000 generated in 2011. Customer growth in Florida, primarily from commercial and industrial customers, also generated $351,000 and $686,000 in additional gross margin in the third quarter and first nine months of 2012, respectively.

Future Major Expansion Initiatives and Opportunities

Although not affecting results in the third quarter and first nine months of 2012, the Company is continuing its effort to extend natural gas service to Cecil County, Maryland, with the transmission service expected to commence in November 2012. Eastern Shore executed precedent agreements with NRG Energy Center Dover LLC (“NRG”) and PBF Energy Inc. (“Delaware City Refinery”) to further expand its transmission system to provide additional capacity to these customers. Firm transportation service agreements are expected to be executed by NRG and Delaware City Refinery with Eastern Shore upon satisfaction of certain conditions pursuant to the respective precedent agreements. These additional services are expected to be initiated in mid-to-late 2013.

As the Company expands its natural gas service to new areas, first through transmission service and distribution service to large industrial customers, its natural gas distribution operations continue to pursue additional opportunities to provide service to residential and other commercial and industrial customers in those areas. In an effort to increase the availability of natural gas within the Company’s Delaware service areas, the Company’s Delaware natural gas distribution division filed an application with the Delaware PSC in June 2012 to add several natural gas expansion service offerings. These offerings include a monthly fixed charge in lieu of upfront contributions from customers to extend the distribution system and optional service offerings to assist customers in the process of converting to natural gas. The goal of these new offerings is to meet the energy needs of residents, communities and businesses throughout the Company’s service territory, specifically in areas of southeastern Sussex County, where natural gas will now be available.

Additional information highlighting the major expansion initiatives is provided in the “Major Expansion Initiative Highlights (Unaudited)” table later in this release.

 

7


Acquisition

In June 2012, the Company entered into an agreement to purchase the operating assets of ESG for approximately $16.5 million. These assets are currently used to provide propane distribution service to approximately 11,000 residential and commercial customers in Worcester County, Maryland, primarily through underground propane gas distribution systems. The Company is evaluating the potential conversion of some of these underground propane distribution systems to natural gas where it is economical and feasible. The Company filed an application for approval of the transaction by the Maryland PSC in August 2012. The transaction, which is also subject to the receipt of consents of certain local jurisdictions to the assignment of certain franchise agreements and satisfaction of other closing conditions, is expected to be completed in 2013. The Company expects to finance the acquisition using unsecured short-term debt. The acquisition is expected to be accretive to earnings per share in 2013 and thereafter.

Investing in Growth

To continue its growth, the Company is expanding its resources and capabilities. The Company is in the early stages of several natural gas expansions on the Delmarva Peninsula. These include expansions into Sussex County, Delaware, and Worcester and Cecil Counties in Maryland. These expansions will require not only the construction or conversion of distribution facilities, but also the conversion of customers’ appliances or equipment inside their homes. The Company is currently in the process of reorganizing its Delmarva natural gas distribution operation and expects to increase its staffing to support these expansions. Secondly, as a result of BravePoint’s growth over the last several quarters, BravePoint is continuing to add staff. During the quarter and nine months ended September 30, 2012, BravePoint’s other operating expenses increased by $208,000 and $937,000, respectively, compared to the same periods in 2011, due primarily to the additional staff. Finally, to increase the Company’s capacity for future growth, resources will be added in several key functional areas, including, but not limited to, Human Resources, Communications and Strategic Business Development. For the quarter and nine months ended September 30, 2012, the Company incurred $105,000 and $429,000, respectively, of acquisition-related costs and $292,000 and $314,000, respectively, associated with increased capacity for future growth. The Company expects additional increases in costs associated with these key functional areas in the future.

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 2011, had a significant impact on the Company’s earnings. Lower customer energy consumption directly attributable to warmer temperatures in the nine months ended September 30, 2012, compared to temperatures in the same period in 2011, reduced gross margin by $4.0 million. Temperatures on the Delmarva Peninsula in the first nine months of 2012 were 17 percent (501 heating degree-days) warmer than the same period in 2011 and 18 percent (524 heating degree-days) warmer than normal temperatures, based on the 10-year historic average of heating degree-days. Temperatures in Florida in the first nine months of 2012 were 35 percent (187 heating degree-days) warmer than the same period in 2011 and 41 percent (240 heating degree-days) warmer than normal temperatures. The Company estimates that this variance reduced gross margin for the first nine months of 2012 by approximately $3.9 million, compared to gross margin under normal temperatures.

Recovery of Acquisition Premium and Merger-related Costs

In January 2012, the Florida PSC issued an order approving the recovery of $34.2 million in acquisition adjustment and $2.2 million in merger-related costs in connection with the Company’s acquisition of FPU in 2009. The inclusion of the acquisition adjustment and merger-related costs in the Company’s rate base and the recovery of these assets through amortization expense will increase the Company’s earnings and cash flows above what it would have achieved absent the regulatory approval. The acquisition adjustment and merger-related costs are amortized over 30 years and five years, respectively, beginning in November 2009. Based upon the effective date and outcome of the order, the Company recorded the amortization as an expense beginning in 2012, which resulted in an increase in amortization expense of $589,000 and $1.8 million in the third quarter and first nine months of 2012, respectively. The Company expects to record $2.4 million ($1.4 million, net of tax) in amortization expense in 2012 and 2013, $2.3 million ($1.4 million, net of tax) in 2014, and $1.8 million ($1.1 million, net of tax) annually thereafter until 2039.

 

8


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

Comparative Results for the Quarters Ended September 30, 2012 and 2011

Regulated Energy

Operating income for the regulated energy segment for the third quarter of 2012 was $7.8 million, an increase of $905,000, or 13 percent, compared to the same quarter in 2011. An increase in gross margin of $2.3 million was partially offset by an increase in operating expenses of $1.4 million. Items contributing to the quarter-over-quarter increase in gross margin are listed in the following table:

 

(in thousands)

      

Gross margin for the three months ended September 30, 2011

   $ 27,840   
  

 

 

 

Factors contributing to the gross margin increase for the three months ended September 30, 2012:

  

Major expansion initiatives

     1,013   

Other customer growth - natural gas distribution

     506   

Increased customer consumption - weather and other

     324   

Eastern Shore rate case settlement

     241   

Other new services - natural gas transmission

     213   

Other

     (43
  

 

 

 

Gross margin for the three months ended September 30, 2012

   $ 30,094   
  

 

 

 

Major Expansion Initiatives

Major expansion initiatives in Sussex County, Delaware, Worcester County, Maryland, and Nassau County, Florida generated $1.0 million in additional gross margin in the third quarter of 2012. In Sussex County, Delaware, the Company initiated both new transmission service by Eastern Shore and distribution service to two large industrial customers by the Delmarva natural gas distribution operation in Lewes, Delaware during the fourth quarter of 2011. These services generated $234,000 and $91,000, respectively, of additional gross margin in the quarter. The Company also began new transmission service by Eastern Shore and distribution service to two industrial facilities of an existing customer by the Delmarva natural gas distribution operation in the southeastern part of Sussex County, generating $111,000 and $19,000, respectively, of additional gross margin in the quarter. The Worcester County, Maryland expansion generated $29,000 in additional transmission gross margin for Eastern Shore. Eastern Shore expects to commence additional transmission service in Worcester County, Maryland by the end of the year. The Nassau County, Florida expansion generated $529,000 in additional transmission gross margin for Peninsula Pipeline Company, Inc. (“Peninsula Pipeline”). Additional information highlighting the major expansion initiatives is provided in a table later in this release, “Major Expansion Initiative Highlights (Unaudited).”

Other Customer Growth – Natural Gas Distribution

The Florida natural gas distribution operation generated $352,000 of additional gross margin in the third quarter of 2012, compared to the same quarter in 2011, primarily as a result of growth in commercial and industrial customers.

 

9


The Delmarva natural gas distribution operation generated $154,000 of additional gross margin in the third quarter of 2012, compared to the same quarter in 2011, due primarily to the addition of another 10 new large commercial and industrial customers since the beginning of 2011 and two-percent growth in residential customers.

Increased Customer Consumption – Weather and Other

An increase in customer consumption of natural gas due to weather and other factors generated $490,000 in additional gross margin primarily for the natural gas distribution operations. This increase was partially offset by a decrease of $166,000 in electric customer consumption in Florida.

Eastern Shore Rate Case Settlement

Eastern Shore generated $241,000 in additional gross margin as a result of new rates that became effective July 2011. Eastern Shore did not record the additional margin from the base rate increase until November 2011, when the rate case settlement was finalized by Eastern Shore, the FERC Staff and other interested parties and submitted for approval. The rate case settlement was approved without any modification by the FERC in January 2012.

Other New Services – Natural Gas Transmission

Eastern Shore also generated additional gross margin of $213,000 in the third quarter of 2012, due primarily to a new transmission service agreement with an existing industrial customer for a one-year period from November 2011 to October 2012 for an additional 9,514 dekatherms per day (“Dts/d”). This additional service, which is the result of a system expansion, is expected to generate additional gross margin of $84,000 during the fourth quarter of 2012.

Other operating expenses for the regulated energy segment increased by $1.4 million in the third quarter of 2012, compared to the same quarter in 2011, due largely to $589,000 in increased amortization expense associated with the recovery of the FPU acquisition adjustment and merger-related costs, $314,000 in increased costs associated with investing in growth and $249,000 in higher depreciation expense and asset removal costs associated with capital investments made during 2011 and early 2012.

Unregulated Energy

The unregulated energy segment reported an operating loss of $709,000 in the third quarter of 2012, an improvement of $683,000, compared to the third quarter of 2011. An increase in gross margin of $1.1 million, partially offset by an increase in operating expenses of $444,000, resulted in improved operating results. Items contributing to the quarter-over-quarter increase in gross margin are listed in the following table:

 

(in thousands)

      

Gross margin for the three months ended September 30, 2011

   $ 5,099   
  

 

 

 

Factors contributing to the gross margin increase for the three months ended September 30, 2012:

  

Increase in retail margins per gallon

     526   

Propane wholesale marketing

     481   

Other

     148   

Natural gas marketing

     (28
  

 

 

 

Gross margin for the three months ended September 30, 2012

   $ 6,226   
  

 

 

 

 

10


Increase in Retail Margins per Gallon

Sustained retail pricing in Florida in response to local market conditions and lower average propane inventory cost increased retail margins per gallon and generated additional gross margin of $524,000. Offsetting this increase was a slight decline in retail margins per gallon on the Delmarva Peninsula.

Propane Wholesale Marketing

Xeron generated an increase in gross margin of $481,000 in the third quarter of 2012, compared to the same quarter in 2011, as a result of higher margins in its trading activity. Xeron executed trades with higher margins during the third quarter of 2012 as the market presented opportunities resulting from the market fluctuation in wholesale propane prices.

Natural Gas Marketing

Gross margin from Peninsula Energy Services Company, Inc. (“PESCO”), the Company’s natural gas marketing subsidiary decreased by $28,000 during the third quarter of 2012, compared to the same quarter in 2011. Additional gross margin generated by new customers and contracts was fully offset by a quarter-over-quarter decrease in imbalance resolutions.

Other operating expenses for the unregulated energy segment increased by $444,000 in the third quarter of 2012, compared to the same quarter in 2011. This increase was due largely to increased payroll and benefits costs in the Florida propane operation, resulting from resources added to serve new territories, and increased costs associated with investing in growth.

Other

Operating income for the other segment for the quarter ended September 30, 2012 was $425,000, an increase of $382,000, compared to the same quarter in 2011. The increase in operating income was attributable to higher operating income from BravePoint.

BravePoint, which reported operating income of $312,000 in the third quarter of 2012, compared to an operating loss of $74,000 for the same quarter in 2011, generated increased gross margin of $594,000, $188,000 of which represents increased margin from ProfitZoom™ and Application Evolution™ sales and related services. The remaining increase was generated from higher consulting revenues and other product sales. This increase in gross margin was partially offset by $208,000 of increased operating expenses as a result of resources added to support these services.

BravePoint continues to market its new products, ProfitZoom™ and Application Evolution™. BravePoint generated $324,000 and $900,000 in revenue from the sale of these two products and related services during the third quarter and first nine months of 2012, respectively. To date, BravePoint has successfully implemented or is currently implementing ProfitZoom™ for eight customers in the fire suppression industry. Application Evolution™, which is a component of ProfitZoom™, is being marketed to customers both in the fire suppression industry and other unrelated businesses. Nine customers are currently utilizing this product. These ProfitZoom™ and Application Evolution™ contracts are expected to generate approximately $1.0 million in additional revenue over the next 12 months. Additional sales proposals are under consideration by both existing and potential new customers.

Interest Expense

Total interest expense for the quarter ended September 30, 2012 decreased by approximately $263,000, or 11 percent, compared to the same quarter in 2011. The decrease in interest expense is attributable primarily to decreases of $168,000 in other long-term interest expense due to scheduled repayments reducing the outstanding principal balance and $141,000 in interest on deposits from FPU’s customers due to a lower interest rate applied to those deposits. Partially offsetting this decrease was an increase of $46,000 in short-term interest expense due to slightly increased short-term borrowings and rates in 2012 compared to the same quarter in 2011.

 

11


Comparative Results for the Nine Months Ended September 30, 2012 and 2011

Regulated Energy

Operating income for the regulated energy segment for the nine months ended September 30, 2012 was $33.2 million, an increase of $2.2 million, or seven percent, compared to the same period in 2011. An increase in gross margin of $4.8 million was partially offset by an increase in operating expenses of $2.6 million. Items contributing to the period-over-period increase in gross margin are listed in the following table:

 

(in thousands)

      

Gross margin for the nine months ended September 30, 2011

   $ 94,030   
  

 

 

 

Factors contributing to the gross margin increase for the nine months ended September 30, 2012:

  

Major expansion initiatives

     2,415   

Other customer growth—natural gas distribution

     1,446   

Other new services—natural gas transmission

     762   

Eastern Shore rate case settlement

     729   

Decreased customer consumption—weather and other

     (566

Other

     22   
  

 

 

 

Gross margin for the nine months ended September 30, 2012

   $ 98,838   
  

 

 

 

Major Expansion Initiatives

Major expansion initiatives in Sussex County, Delaware, Worcester County, Maryland, and Nassau County, Florida generated $2.4 million in additional gross margin in the first nine months of 2012. In Sussex County, Delaware, the Company initiated both new transmission service by Eastern Shore and distribution service to two large industrial customers by the Delmarva natural gas distribution operation in Lewes, Delaware during the fourth quarter of 2011. These services generated $701,000 and $357,000, respectively, of additional gross margin in the period. The Company also began new transmission service by Eastern Shore and distribution service to two industrial facilities of an existing customer by the Delmarva natural gas distribution operation in the southeastern part of Sussex County, generated $223,000 and $39,000, respectively, of additional gross margin in the period. The Worcester County, Maryland expansion generated $39,000 in additional transmission gross margin for Eastern Shore. Eastern Shore expects to commence additional transmission service in Worcester County, Maryland by the end of the year. The Nassau County, Florida expansion generated $1.1 million in additional transmission gross margin for Peninsula Pipeline. Additional information highlighting the major expansion initiatives is provided in a table later in this release, “Major Expansion Initiative Highlights (Unaudited).”

Other Customer Growth – Natural Gas Distribution

The Delmarva natural gas distribution operation generated $760,000 of additional gross margin in the first nine months of 2012, compared to the same period in 2011. Gross margin from commercial and industrial customers for the Delmarva natural gas distribution operation increased by $468,000 in the first nine months of 2012, due primarily to the addition of another 10 new large commercial and industrial customers since the beginning of 2011. A two-percent growth in residential customers generated an additional $291,000 in gross margin for the Delmarva natural gas distribution operation.

 

12


The Florida natural gas distribution operation generated $686,000 of additional gross margin in the first nine months of 2012, compared to the same period in 2011, primarily as a result of growth in commercial and industrial customers.

Other New Services – Natural Gas Transmission

Eastern Shore generated additional gross margin of $762,000 in the first nine months of 2012, due primarily to two new transmission service agreements with an existing industrial customer; one for the period from May 2011 to April 2021 for an additional 3,405 Dts/d and the second for a one-year period from November 2011 to October 2012 for an additional 9,514 Dts/d. These new services generated $117,000 and $758,000, respectively, of additional gross margin in the first nine months of 2012. The service associated with the one-year transmission service agreement is expected to generate additional gross margin of $84,000 during the fourth quarter of 2012. The increases from new services were partially offset by a decrease of $173,000 from transmission service contracts, which expired in November 2011 and April 2012.

Eastern Shore Rate Case Settlement

Eastern Shore generated $729,000 in additional gross margin as a result of new rates that became effective July 2011. Eastern Shore did not record the additional margin from the base rate increase until November 2011, when the rate case settlement was finalized by Eastern Shore, the FERC Staff and other interested parties and submitted for approval. The rate case settlement was approved without any modification by the FERC in January 2012.

Decreased Customer Consumption – Weather and Other

Customer consumption of natural gas and electricity decreased, both on the Delmarva Peninsula and in Florida during the first nine months of 2012, compared to the same period in 2011. Consumption of energy is normally highest during the first and fourth quarters due to colder temperatures; however, the first quarter of 2012 was the warmest first quarter in the past 10 years. The Company estimates that significantly warmer weather in 2012, primarily during the first three months of 2012, resulted in a period-over-period decrease of approximately $1.2 million in gross margin, most of which occurred during the first three months of the year. Measured against normal heating degree-days (10-year historical average) in 2012, the Company estimates that weather reduced gross margin of the regulated energy segment by approximately $1.2 million in the first nine months of 2012. This decrease was partially offset by other volume increases, primarily in Florida.

Other operating expenses for the regulated energy segment increased by $2.6 million for the first nine months of 2012 due largely to: (a) $1.8 million in increased amortization expense associated with the recovery of the FPU acquisition adjustment and merger-related costs, (b) $725,000 in higher depreciation expense and asset removal costs associated with capital investments, (c) $587,000 in increased costs associated with investing in growth; (d) $334,000 in higher legal costs associated with an electric franchise dispute; and (e) $255,000 in increased costs related to pipeline integrity requirements. These increases in expense were partially offset by one-time charges totaling $836,000 in the first nine months of 2011 as a result of the voluntary workforce reduction in Florida and pension settlements, and $780,000 in reduced payroll and benefits, primarily in Florida because of the reduction in the workforce in 2011.

Unregulated Energy

Operating income for the unregulated energy segment for the nine months ended September 30, 2012 was $4.0 million, representing a decrease of $3.2 million, or 44 percent, compared to the same period in 2011. A decrease in gross margin of $3.3 million, slightly offset by a decrease in operating expenses of $28,000, resulted in decreased operating income. Items contributing to the period-over-period decrease in gross margin are listed in the following table:

 

13


(in thousands)

      

Gross margin for the nine months ended September 30, 2011

   $ 27,937   
  

 

 

 

Factors contributing to the gross margin decrease for the nine months ended September 30, 2012:

  

Decreased customer consumption—weather and other

     (3,750

Increase in retail margins per gallon

     1,298   

Gain from litigation settlement—recorded in 2011

     (575

Other

     (279

Propane wholesale marketing

     231   

Natural gas marketing

     (185
  

 

 

 

Gross margin for the nine months ended September 30, 2012

   $ 24,677   
  

 

 

 

Decreased Customer Consumption – Weather and Other

Significantly warmer weather resulted in decreased gross margin of $2.8 million during the first nine months of 2012, compared to the same period in 2011. Additionally, propane sales to bulk-delivery customers declined beyond the estimated weather impact due to the timing of deliveries, conservation and other factors, which further reduced gross margin by $951,000.

These decreases were partially offset by $244,000 in additional gross margin generated from 1,180 customers acquired in late 2011 and early 2012, following the purchase of the operating assets of several small propane distribution companies in Florida.

Increase in Retail Margins per Gallon

Higher retail margins per gallon in the Florida propane distribution operation generated $1.6 million in additional gross margin. Sustained retail pricing in response to local market conditions and lower average propane inventory costs contributed to the higher retail margins per gallon.

Gross margin for the Delmarva propane distribution operation decreased by $299,000 due to lower retail margins per gallon during the first nine months of 2012, compared to the same period in 2011. This decrease was attributable to a significant decline in wholesale propane prices during the first half of 2012, which resulted in a write-down of $465,000 in the inventory value for the Delmarva propane distribution operation.

Gain from Litigation Settlement – Recorded in 2011

A non-recurring gain of $575,000 was recorded in 2011 related to the Company’s share of proceeds received from an antitrust litigation settlement with a major propane supplier and is reflected as a period-over-period decrease in gross margin.

Other

Lower gross margin of $214,000 from merchandise sales in Florida, as the Company transitions from a merchandise goods business to a services business, contributed to this decrease.

Propane Wholesale Marketing

Xeron’s gross margin increased by $231,000 in the first nine months of 2012, compared to the same period in 2011, as a result of higher margins from its trading activity. Xeron executed trades with higher margins in 2012 as the market presented opportunities resulting from market fluctuations in wholesale propane prices.

 

14


Natural Gas Marketing

Gross margin from PESCO decreased by $185,000 during the first nine months of 2012, compared to the same period in 2011. PESCO’s gross margin in the first nine months of 2011 benefited from unusually large favorable imbalance resolutions with third-party intrastate pipelines, with which PESCO contracts for supply. Imbalance resolutions are not predictable and, therefore, are not included in our long-term financial plans or forecasts. Lower gross margin from imbalance resolutions was partially offset by additional gross margin generated by new customers and contracts.

Other operating expenses for the unregulated energy segment were $20.6 million for the first nine months of 2012, which is consistent with the same period in 2011.

Other

Operating income for the other segment for the nine months ended September 30, 2012 was $897,000, an increase of $928,000 from an operating loss of $31,000 for the same period in 2011. The increase in operating income was attributable to higher operating income from BravePoint.

BravePoint, which reported operating income of $557,000 in the first nine months of 2012, compared to an operating loss of $356,000 in the same period in 2011, generated increased gross margin of $1.9 million, $464,000 of which represents increased margin from ProfitZoom™ and Application Evolution™ sales and related services. The remaining increase was generated from higher consulting revenues and other product sales. This increase in gross margin was partially offset by $937,000 of increased operating expenses as a result of resources added to support these services.

Interest Expense

Total interest expense for the nine months ended September 30, 2012 remained unchanged from the same period in 2011. An increase in long-term interest expense of $294,000, which includes interest related to the $29 million long-term debt issuance in June 2011, was offset by decreases of $139,000 in short-term interest expense and $152,000 in interest on deposits from FPU’s customers. These decreases were a result of lower short-term borrowings and a lower interest rate applied to those deposits.

 

15


Chesapeake Utilities Corporation and Subsidiaries

Condensed Consolidated Statements of Income (Unaudited)

For the Periods Ended September 30, 2012 and 2011

(in thousands, except shares and per share data)

 

     Third Quarter      Year to Date  
     2012     2011      2012      2011  

Operating Revenues

          

Regulated Energy

   $ 52,196      $ 53,651       $ 180,045       $ 192,713   

Unregulated Energy

     23,259        23,721         93,323         112,164   

Other

     2,720        3,238         9,619         9,162   
  

 

 

   

 

 

    

 

 

    

 

 

 

Total Operating Revenues

     78,175        80,610         282,987         314,039   
  

 

 

   

 

 

    

 

 

    

 

 

 

Operating Expenses

          

Regulated energy cost of sales

     22,102        25,811         81,207         98,683   

Unregulated energy and other cost of sales

     17,602        20,306         72,056         89,017   

Operations

     20,804        19,560         60,831         59,796   

Maintenance

     1,801        2,029         5,635         5,624   

Depreciation and amortization

     5,767        4,978         17,413         14,936   

Other taxes

     2,535        2,332         7,753         7,774   
  

 

 

   

 

 

    

 

 

    

 

 

 

Total operating expenses

     70,611        75,016         244,895         275,830   
  

 

 

   

 

 

    

 

 

    

 

 

 

Operating Income

     7,564        5,594         38,092         38,209   

Other (loss) income, net of other expenses

     (136     649         212         699   

Interest charges

     2,126        2,389         6,657         6,654   
  

 

 

   

 

 

    

 

 

    

 

 

 

Income Before Income Taxes

     5,302        3,854         31,647         32,254   

Income taxes

     2,083        1,457         12,641         12,590   
  

 

 

   

 

 

    

 

 

    

 

 

 

Net Income

   $ 3,219      $ 2,397       $ 19,006       $ 19,664   
  

 

 

   

 

 

    

 

 

    

 

 

 

Weighted Average Shares Outstanding:

          

Basic

     9,592,417        9,564,012         9,583,316         9,552,472   

Diluted

     9,676,658        9,657,970         9,673,681         9,647,632   

Earnings Per Share of Common Stock:

          

Basic

   $ 0.34      $ 0.25       $ 1.98       $ 2.06   

Diluted

   $ 0.33      $ 0.25       $ 1.97       $ 2.04   
  

 

 

   

 

 

    

 

 

    

 

 

 

 

16


Chesapeake Utilities Corporation and Subsidiaries

Major Expansion Initiative Highlights (Unaudited)

Major Expansion Initiatives with Services That Have Already Commenced (dollars in thousands):

 

Project

  

Service Commen-
cement

   Q3 2012
Margin
     YTD
September
2012 Margin
     Estimated
Total 2012
Margin
     Estimated
Annualized
Margin
 

Sussex County, DE expansion

              

Transmission (for Lewes, DE)—3,250 Dts/d (1)

   Nov-11    $ 234       $ 701       $ 935       $ 935   

Distribution—Two large industrial customers in Lewes, DE (2)

   Dec-11      91         357         456         391   

Transmission (for southeastern part) 1,550 Dts/d

   Mar-12 to May-12      111         223         334         446   

Distribution—Two facilities of an existing customer in the southeastern part of the Sussex County

   Mar-12 to Aug-12      19         39         78         154   
     

 

 

    

 

 

    

 

 

    

 

 

 
      $ 455       $ 1,320       $ 1,803       $ 1,926   

Worcester County, MD expansion

              

Transmission—1,450 Dts/d

   Jun-12 to Dec-12    $ 29       $ 39       $ 102       $ 391   

Nassau County, FL expansion

              

Transmission—A new fixed annual rate service (5)

   Apr-12    $ 529       $ 1,056       $ 1,575       $ 2,100   
     

 

 

    

 

 

    

 

 

    

 

 

 
      $ 1,013       $ 2,415       $ 3,480       $ 4,417   
     

 

 

    

 

 

    

 

 

    

 

 

 

Total by Geographic Location of the Project:

              

Delmarva Natural Gas Distribution

      $ 110       $ 396       $ 534       $ 545   

Delmarva Natural Gas Transmission

        374         963         1,371         1,772   

Florida Natural Gas Transmission

        529         1,056         1,575         2,100   
     

 

 

    

 

 

    

 

 

    

 

 

 
      $ 1,013       $ 2,415       $ 3,480       $ 4,417   
     

 

 

    

 

 

    

 

 

    

 

 

 

Upcoming Major Expansion Initiatives with Executed Contracts (dollars in thousands):

 

Project

   Service Commen-
cement
   Estimated
Total 2012
Margin
     Estimated Annualized
Margin
 

Cecil County, MD expansion

        

Transmission—4,070 Dts/d

   Nov-12    $ 147       $ 882   

Service to NRG's Dover, DE electric generation plant

        

Transmission—13,440 Dts/d (3)

   May-13    $ —         $ 2,400 to $2,800   

Delaware City refinery expansion

        

Transmission—15,000 Dts/d (3) (4)

   Nov-13    $ —         $ 1,600   
     

 

 

    

 

 

 
      $ 147       $ 4,882 to $5,282   
     

 

 

    

 

 

 

 

(1) 

These services generated $156,000 in gross margin in 2011 (all in the fourth quarter).

(2) 

These services generated $1,000 in gross margin in 2011 (all in the fourth quarter).

(3) 

A precedent agreement has been executed among the parties for these services. The figures provided represent the estimated margin pursuant to the precedent agreement. A firm transportation service agreement will be executed by the parties upon satisfying certain conditions.

(4) 

This contract is expected to replace the 9,514 Dts/d contract with annualized gross margin of $1.0 million, which expires in November 2012.

(5) 

Peninsula Pipeline commenced its service in April 2012, using compressed natural gas pending the completion of a new pipeline. Once the new pipeline is completed, Peninsula Pipeline is expected to incur approximately $800,000 in annual transportation costs, which will reduce this gross margin.

 

17


Chesapeake Utilities Corporation and Subsidiaries

Distribution Utility Statistical Data (Unaudited)

 

     For the Three Months Ended September 30, 2012     For the Three Months Ended September 30, 2011  
     Delmarva NG
Distribution
     Chesapeake
Florida NG
Division
     FPU NG
Distribution
    FPU  Electric
Distribution
    Delmarva NG
Distribution
     Chesapeake
Florida NG
Division
     FPU NG
Distribution
    FPU  Electric
Distribution
 

Operating Revenues

                    

(in thousands)

                    

Residential

   $ 4,206       $ 989       $ 3,436      $ 12,999      $ 4,128       $ 984       $ 3,335      $ 13,781   

Commercial

     2,413         956         4,882        11,012        2,520         874         5,514        11,580   

Industrial

     1,292         1,151         2,713        1,525        1,234         1,142         2,122        1,679   

Other (1)

     357         535         1,271        (2,453     340         557         1,034        (994
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total Operating Revenues

   $ 8,268       $ 3,631       $ 12,302      $ 23,083      $ 8,222       $ 3,557       $ 12,005      $ 26,046   

Volume (in Dts/MWHs)

                    

Residential

     145,578         46,454         194,057        63,591        142,914         42,250         170,633        98,611   

Commercial

     338,727         307,800         559,436        60,853        362,758         258,707         574,217        93,994   

Industrial

     906,362         2,922,093         787,939        9,580        731,768         2,873,887         538,065        11,540   

Other

     41,779         —           (10,306     5,585        33,385         —           (34,360     1,061   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total

     1,432,446         3,276,347         1,531,126        139,609        1,270,825         3,174,844         1,248,555        205,206   

Average Customers

                    

Residential

     48,927         13,676         48,539        23,703        47,810         13,446         47,815        23,583   

Commercial

     5,100         1,257         4,470        7,410        5,056         1,183         4,504        7,401   

Industrial

     101         53         894        2        90         57         699        2   

Other

     6         —           —          —          5         —           —          —     
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total

     54,134         14,986         53,903        31,115        52,961         14,686         53,018        30,986   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

 

(1) 

Operating revenues from “Other” sources include accrued 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.

 

18


Chesapeake Utilities Corporation and Subsidiaries

Distribution Utility Statistical Data (Unaudited)

 

     For the Nine Months Ended September 30, 2012     For the Nine Months Ended September 30, 2011  
     Delmarva NG
Distribution
    Chesapeake
Florida NG
Division
     FPU NG
Distribution
    FPU  Electric
Distribution
    Delmarva NG
Distribution
    Chesapeake
Florida NG
Division
     FPU NG
Distribution
    FPU  Electric
Distribution
 

Operating Revenues

                  

(in thousands)

                  

Residential

   $ 30,998      $ 3,315       $ 14,790      $ 31,132      $ 36,774      $ 3,371       $ 15,306      $ 36,794   

Commercial

     14,070        2,905         20,346        28,390        19,499        2,785         23,214        31,924   

Industrial

     4,035        3,650         7,881        6,604        3,592        3,585         6,780        5,618   

Other (1)

     (2,051     1,845         (598     (2,169     (4,501     1,708         (1,493     (3,996
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total Operating Revenues

   $ 47,052      $ 11,715       $ 42,419      $ 63,957      $ 55,364      $ 11,449       $ 43,807      $ 70,340   

Volume (in Dts/MWHs)

                  

Residential

     1,804,358        229,900         894,597        223,591        2,346,888        241,981         914,954        254,115   

Commercial

     1,905,218        971,631         2,067,314        229,625        2,367,218        896,029         2,234,794        245,989   

Industrial

     2,766,117        10,689,157         2,463,939        50,710        2,268,532        10,794,047         2,044,897        41,220   

Other

     91,366        —           61,235        20,228        79,401        —           (226,866     7,949   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total

     6,567,059        11,890,688         5,487,085        524,154        7,062,039        11,932,057         4,967,779        549,273   

Average Customers

                  

Residential

     49,516        13,773         48,543        23,663        48,594        13,589         47,900        23,588   

Commercial

     5,206        1,249         4,534        7,396        5,179        1,173         4,524        7,385   

Industrial

     103        55         811        2        90        58         680        2   

Other

     5        —           —          —          5        —           —          —     
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total

     54,830        15,077         53,888        31,061        53,868        14,820         53,104        30,975   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

(1) 

Operating revenues from “Other” sources include accrued 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.

 

19


Chesapeake Utilities Corporation and Subsidiaries

Condensed Consolidated Balance Sheets (Unaudited)

 

     September 30,
2012
    December 31,
2011
 

Assets

    

(in thousands, except shares and per share data)

    

Property, Plant and Equipment

    

Regulated energy

   $ 549,318      $ 528,790   

Unregulated energy

     68,956        67,327   

Other

     19,031        19,988   
  

 

 

   

 

 

 

Total property, plant and equipment

     637,305        616,105   

Less: Accumulated depreciation and amortization

     (150,859     (137,784

Plus: Construction work in progress

     36,745        9,383   
  

 

 

   

 

 

 

Net property, plant and equipment

     523,191        487,704   
  

 

 

   

 

 

 

Current Assets

    

Cash and cash equivalents

     2,046        2,637   

Accounts receivable (less allowance for uncollectible accounts of $961 and $1,090, respectively)

     42,107        76,605   

Accrued revenue

     8,394        10,403   

Propane inventory, at average cost

     6,256        9,726   

Other inventory, at average cost

     3,284        4,785   

Regulatory assets

     2,745        1,846   

Storage gas prepayments

     4,593        5,003   

Income taxes receivable

     7,967        6,998   

Deferred income taxes

     2,158        2,712   

Prepaid expenses

     6,097        5,072   

Mark-to-market energy assets

     721        1,754   

Other current assets

     121        219   
  

 

 

   

 

 

 

Total current assets

     86,489        127,760   
  

 

 

   

 

 

 

Deferred Charges and Other Assets

    

Goodwill

     4,090        4,090   

Other intangible assets, net

     2,879        3,127   

Investments, at fair value

     4,670        3,918   

Regulatory assets

     75,634        79,256   

Receivables and other deferred charges

     2,999        3,211   
  

 

 

   

 

 

 

Total deferred charges and other assets

     90,272        93,602   
  

 

 

   

 

 

 

Total Assets

   $ 699,952      $ 709,066   
  

 

 

   

 

 

 

 

20


Chesapeake Utilities Corporation and Subsidiaries

Condensed Consolidated Balance Sheets (Unaudited)

 

     September 30,
2012
    December 31,
2011
 

Capitalization and Liabilities

    

(in thousands, except shares and per share data)

    

Capitalization

    

Stockholders’ equity

    

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

   $ 4,669      $ 4,656   

Additional paid-in capital

     150,230        149,403   

Retained earnings

     99,912        91,248   

Accumulated other comprehensive loss

     (4,327     (4,527

Deferred compensation obligation

     970        817   

Treasury stock

     (970     (817
  

 

 

   

 

 

 

Total stockholders’ equity

     250,484        240,780   

Long-term debt, net of current maturities

     108,721        110,285   
  

 

 

   

 

 

 

Total capitalization

     359,205        351,065   
  

 

 

   

 

 

 

Current Liabilities

    

Current portion of long-term debt

     8,196        8,196   

Short-term borrowing

     30,756        34,707   

Accounts payable

     35,478        55,581   

Customer deposits and refunds

     29,832        30,918   

Accrued interest

     3,146        1,637   

Dividends payable

     3,501        3,300   

Accrued compensation

     6,417        6,932   

Regulatory liabilities

     2,641        6,653   

Mark-to-market energy liabilities

     556        1,496   

Other accrued liabilities

     10,078        8,079   
  

 

 

   

 

 

 

Total current liabilities

     130,601        157,499   
  

 

 

   

 

 

 

Deferred Credits and Other Liabilities

    

Deferred income taxes

     127,262        115,624   

Deferred investment tax credits

     127        171   

Regulatory liabilities

     3,479        3,564   

Environmental liabilities

     9,170        9,492   

Other pension and benefit costs

     22,947        26,808   

Accrued asset removal cost—Regulatory liability

     37,899        36,584   

Other liabilities

     9,262        8,259   
  

 

 

   

 

 

 

Total deferred credits and other liabilities

     210,146        200,502   
  

 

 

   

 

 

 

Total Capitalization and Liabilities

   $ 699,952      $ 709,066   
  

 

 

   

 

 

 

 

21

GRAPHIC 3 g431994g37o64.jpg GRAPHIC begin 644 g431994g37o64.jpg M_]C_X``02D9)1@`!`@$!+`$L``#_X0CW17AI9@``34T`*@````@`!P$2``,` M```!``$```$:``4````!````8@$;``4````!````:@$H``,````!``(```$Q M``(````4````<@$R``(````4````AH=I``0````!````G````,@```$L```` M`0```2P````!061O8F4@4&AO=&]S:&]P(#7U5F9VAI:FML;6YO8W1U=G=X>7 MI[?'U^?W$0`"`@$"!`0#!`4&!P<&!34!``(1`R$Q$@1!46%Q(A,%,H&1%*&Q M0B/!4M'P,R1BX7*"DD-3%6-S-/$E!A:BLH,')C7"TD235*,79$55-G1EXO*S MA,/3=>/S1I2DA;25Q-3D]*6UQ=7E]59F=H:6IK;&UN;V)S='5V=WAY>GM\?_ MV@`,`P$``A$#$0`_`+G7OK-UCK'UH/U>P,[]D8;+SCOR`=CRY@WW6/MEKV^Y MKJL6FJRGUO\`"6?I/9+ZT49/U9Z18,?KF=FY?4+*Z&FW(<75"L_:LFVGTW#8 M^QK::7_\';_PBV^O]-^H?4,^S]LNQ:QME?J;Z]GI^JS M^:57]A_XMG8%%3GXOV1EMPK(SB&[R*OM5CK&Y#=]GILQM_\`HV>BIX<[RWZN MN(1C\T1COCD.'7C_`+TX,9Q3]6HL[&]GE,GZT==Q_JSCX5G[0Q[KK3D_M6ZV MT&VO5_I8MC]K_1]-U/T+?3_[=3]7ZKU^MW2.D4Y^<[*KQ:WY0JML]=]^4XY3 MJ'P[?=;1CNJ90VSZ"[KK?3OJ;EX^"[K!I;14PLP6V9)IK]+]'N?5%U3+J_2; M3_I/9Z:K=7Z+]0+^HY=W57T#.+@;Q9FNK>7;&[?T/VBOT_T7I[?:G1^(J6D>(<4A[KQS,>EWV2GK5K&X]EMGZ* MMOI[@V^^MGJ6UUN_1^HL`=4S<:Q]?UGSNO8.6\E[+*;176UA]OJ'%?L=M:_? M_1?9_HUUM?1/\6GV+)QVOQ1A&VI]UGVTD>JUMHQ9M^T>WVV97I5[OTGZ3_1K M+S\7ZF='Q&7_`%?JHSNMVV"K!: M"\6,#0T-;;97^F=>]OZQE?G_S=7^&>@_4/KN1_SFS,3(ZE?G8+ZKCBVY%C MW[A2]KJ[FMM/Z/U,7U++%H?XO.F8V$^_)R\BN_KN5O\`6H-K++J6-?\`IAD- MK=9;]INR#ZF9^Y9Z=5GZ17W=)^HQZQDWM=2>I/-_KAN8X/)L98S._0MO_1;* MG7>K[*_1_D)F3F^6QB>$V>'TF<8\5Y9>M0QY)$2'G7]5XCI/63F9/4NJ M]7II(==57T]UMA]2QSGLHV,%E--3*_YMCO1_KH]/5_K7@_57.LS\C,J^VWT4 M8-E[GMO:X;[\VVBRTMR6T?9ZF5?Z/U7_`*+_``B[_P"K.)]6\%M]/U=%3Z'/ M:;[*K_7&[9[-SG67.9[?H)OK'@?5K/-'_.+TZV4FS[,;L@X^YQV^IL:VVCU/ M:W\[Z"7^D,$IT('@X^'Y/4#B[#A_Y_%P*]F8'S>JN_[SQ'1:^K9].,W*O^LP MMRG!OVG'L_5`Q[HJN]6X^IZ;:_?;9_F*[]'-T?4+*OTEGH,_G?\`397Z&S9Z=JU.F]$_Q75_ M:OT]'O\`^TM/_&+NZ.B_XOXSWTNH#WU6C-8S-RR_?MR/T5/J^EO_F]G M\VINZ1_B_P#V55AN=B_L\Y#[6O\`M9@9&P"QK.>Y4RE M+AD>/@T,/E_R8_\`'/T5IQ9*`XAI?5Q.MLSNA?4ZG)9UK)SL[J=M+3EMR;"Q MM<.RG-P=S]S:]M.Q]_\`.W?\&Q_HJKTBKJN77B-RKOK0+LES0^^E\8H%CO9: MVRTNM]#TG->^QZZ6WHGU$?TS#IO?4.F5V7'"+LUXJW./Z?T;?M&VWWU_0]2S MTOTO_"H/3.C_`.+FCJF/;@G&.:RV<:,TVG>):PMI?D6;[-W\VS8F#G^7X*N1 ME*9J7M_I'TQC_4^:"[VI\5Z56UO_V?_M#;)0:&]T;W-H;W`@,RXP`#A"24T$ M)0``````$``````````````````````X0DE-`^T``````!`!+`````$``0$L M`````0`!.$))300F```````.`````````````#^````X0DE-!`T```````0` M``!X.$))3009```````$````'CA"24T#\P``````"0```````````0`X0DE- M!`H```````$``#A"24TG$```````"@`!``````````$X0DE-`_4``````$@` M+V9F``$`;&9F``8```````$`+V9F``$`H9F:``8```````$`,@````$`6@`` M``8```````$`-0````$`+0````8```````$X0DE-`_@``````'```/______ M______________________\#Z`````#_____________________________ M`^@`````_____________________________P/H`````/______________ M______________\#Z```.$))300````````"``$X0DE-!`(```````0````` M.$))300(```````0`````0```D````)``````#A"24T$'@``````!``````X M0DE-!!H``````TD````&```````````````@```!#`````H`50!N`'0`:0!T M`&P`90!D`"T`,0````$``````````````````````````0`````````````! M#````"```````````````````````0`````````````````````````0```` M`0```````&YU;&P````"````!F)O=6YD'1)D%L M:6=N96YU;0````]%4VQI8V5(;W)Z06QI9VX````'9&5F875L=`````EV97)T M06QI9VYE;G5M````#T53;&EC959E7!E96YU;0```!%%4VQI8V5"1T-O;&]R5'EP90````!.;VYE```` M"71O<$]U='-E=&QO;F<`````````"FQE9G1/=71S971L;VYG``````````QB M;W1T;VU/=71S971L;VYG``````````MR:6=H=$]U='-E=&QO;F<``````#A" M24T$$0```````0$`.$))3004```````$`````CA"24T$#``````'Y0````$` M``"`````#P```8```!:````'R0`8``'_V/_@`!!*1DE&``$"`0!(`$@``/_M M``Q!9&]B95]#30`"_^X`#D%D;V)E`&2``````?_;`(0`#`@("`D(#`D)#!$+ M"@L1%0\,#`\5&!,3%1,3&!$,#`P,#`P1#`P,#`P,#`P,#`P,#`P,#`P,#`P, M#`P,#`P,#`$-"PL-#@T0#@X0%`X.#A04#@X.#A01#`P,#`P1$0P,#`P,#!$, M#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,_\``$0@`#P"``P$B``(1`0,1 M`?_=``0`"/_$`3\```$%`0$!`0$!``````````,``0($!08'"`D*"P$``04! M`0$!`0$``````````0`"`P0%!@<("0H+$``!!`$#`@0"!0<&"`4###,!``(1 M`P0A$C$%05%A$R)Q@3(&%)&AL4(C)!52P6(S-'*"T4,')9)3\.'Q8W,U%J*R M@R9$DU1D1<*C=#87TE7B9?*SA,/3=>/S1B>4I(6TE<34Y/2EM<75Y?569G:& MEJ:VQM;F]C='5V=WAY>GM\?7Y_<1``("`0($!`,$!08'!P8%-0$``A$#(3$2 M!$%187$B$P4R@9$4H;%"(\%2T?`S)&+A7U5F9VAI:FML;6 MYO8G-T=79W>'EZ>WQ__:``P#`0`"$0,1`#\`N=>^LW6.L?6@_5[`SOV1ALO. M._(!V/+F#?=8^V6O;[FNJQ::K*?6_P`)9^D]DOK11D_5GI%@Q^N9V;E]0LKH M:;GZK/YI5?V'_BV=@45.?B_9&6W"LC.(;O(J^U6.L;D-WV> MFS&W_P"C9Z*GASO+?JZXA&/S1&.^.0X=>/\`O3@QG%/U:BSL;V>4R?K1UW'^ MK./A6?M#'NNM.3^U;K;0;:]7^EBV/VO]'TW4_0M]/_MU/U?JO7ZW=(Z13GYS MLJO%K?E"JVSUWWY3CE.H?#M]UM&.ZIE#;/H+NNM].^IN7CX+NL&EM%3"S!;9 MDFFOTOT>Y]475,NK])M/^D]GIJMU?HOU`OZCEW=5?0,XN!O%F:ZMY=L;M_0_ M:*_3_1>GM]J='XARNDN$UZI:1XAQ2%Q_YG&@XM6L;CV6V?HJV^GN#;[ZV>I;76[]'ZBP!U3-QK'U_6?.Z]@Y;R7LL MIM%=;6'V^H<5^QVUK]_]%]G^C76U]$_Q:?8LG':_%&$;:GW6?;21ZK6VC%FW M[1[?;9E>E7N_2?I/]&LO/Q?J9T?$9?\`5^JC.ZW;8*L%IR6Y'IV.^AD>E=>Z MEWI?]I_T?JOR/23L7-X)S,!9E(F,?1P']7Z9?K.+Y>)4H2`!T`&^O=)]=/K- M]F^P_5O`ZE9COJ](=0ZFY[Q8P-#0UMME?Z9U[V_K&5^?_-U?X9Z#]0^NY'_. M;,Q,CJ5^=@OJN.+;D6/?N%+VNKN:VT_H_4Q?4LL6A_B\Z9C83[\G+R*[^NY6 M_P!:@VLLNI8U_P"F&0VMUEOVF[(/J9G[EGIU6?I%?=TGZC'K&3>UU)ZD\W^N M&YC@\FQEC,[]"V_]%LJ==ZOLK]'^0F9.;Y;&)X39X?29QCQ7EEZU#'DD1(>= M?U7B.D]9S>IY.9D]2ZKU>FDAUU5?3W6V'U+'.>RC8P64TU,K_FV.]'^NCT]7 M^M>#]5V]KAOOS;:++2W);1]GJ95_H_5?\`HO\`"+O_ M`*LXGU;P6WT_5T5/H<]IOLJO]<;MGLW.=9!]6L\T?\XO3K92;/ MLQNR#C[G';ZFQK;:/4]K?SOH)?Z0P2G0@>#CX?D]0.+L.'_G\7`KV9@?-ZJ[ M_O/$=%KZMGTXSS]4#'NBJ[U;CZGIMK]]MG^8KOUR^MHLZG MC=!P.HNP,3&>UN?U)EC]X@S^=_P!-E?H;-GIVK4Z;T3_%RS.I M?@OQQFZ^CZ>X%D5,^T._3;7.]-U?\VM'ZK87U1PGWGH`H-SV--HIR/M M+]@^C&ZV[TZ_4=_;L0//\L9"8XI:2.,<'!"_TC*7K^6*1BG5:#:]7F/J!]9< MFH]9/4LN[+KQ\;[76;[76$,I-C;?3]4N_G-]*YW%^MOUCQ,'*L=E95MN=^CK MR+;7O95M_2Y;,2MY=7]J_3T>_P#[2T_\8N[HZ+_B_C/?2Z@/?5:,UC,UQ_0E M[++]^W(_14^KZ6_^;V?S:F[I'^+_`/956&YV+^SSD/M:_P"UF!D;`+&MRO7] M1UGI%NZGU/H)XY[E3*4N&1X^#0P^7_)C_P`<_16G%DH#B&E]7$ZVS.Z%]3J< MEG6LG.SNIVTM.6W)L+&UP[*(W*N M^M`NR7-#[Z7QB@6.]EK;+2ZWT/2B?41_3,.F]]0Z979<<(NS7BK MW^D?3&/]3YH+O:GQ7I5;6__9`#A"24T$(0`` M````50````$!````#P!!`&0`;P!B`&4`(`!0`&@`;P!T`&\`G)E4WI.5&-Z:V,Y9"<_/@H\/V%D;V)E+7AA<"UF:6QT97)S(&5S8STB0U(B M/SX*/'@Z>&%P;65T82!X;6QN#IX87!T M:STG6$U0('1O;VQK:70@,BXX+C(M,S,L(&9R86UE=V]R:R`Q+C4G/@H\&%P M34TZ1&]C=6UE;G1)1#YA9&]B93ID;V-I9#IP:&]T;W-H;W`Z,#$T86-E8V(M M,C-A-BTQ,64R+3AA.6,M9C$Y83DR96)D8S,V/"]X87!-33I$;V-U;65N=$E$ M/@H@/"]R9&8Z1&5S8W)I<'1I;VX^"@H\+W)D9CI21$8^"CPO>#IX87!M971A M/@H@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@"B`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`*("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@(`H@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M"B`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`*("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@(`H@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@"B`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`* M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@(`H@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@"B`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`*("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@(`H@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@"B`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`*("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@(`H@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@"B`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`*("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@(`H@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@"B`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`*("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@(`H@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@"B`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`*("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@(`H@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@"B`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`*("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@(`H@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@"B`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`*("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@(`H@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@"B`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`*("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@(`H@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@"B`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`*("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@(`H@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@"B`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`*("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@(`H@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@"B`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`*/#]X<&%C:V5T(&5N9#TG=R<_/O_N``Y!9&]B90!D0`````'_VP"$``$! M`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$"`@(" M`@("`@("`@,#`P,#`P,#`P,!`0$!`0$!`0$!`0("`0("`P,#`P,#`P,#`P,# M`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`__``!$(`"`! M#`,!$0`"$0$#$0'_W0`$`"+_Q`&B````!@(#`0`````````````'"`8%!`D# M"@(!``L!```&`P$!`0````````````8%!`,'`@@!"0`*"Q```@$#!`$#`P(# M`P,"!@EU`0(#!!$%$@8A!Q,B``@Q%$$R(Q4)44(6820S%U)Q@1ABD25#H;'P M)C1R"AG!T34GX5,V@O&2HD147J%AH>(B8J4E9:7F)F:I*6FIZBIJK2U MMK>XN;K$Q<;'R,G*U-76U]C9VN3EYN?HZ>KT]?;W^/GZ$0`"`0,"!`0#!00$ M!`8&!6T!`@,1!"$2!3$&`"(305$',F$4<0A"@2.1%5*A8A8S";$DP=%#$A:.SP]/C\RD: ME*2TQ-3D])6EM<75Y?4H1U=F.':&EJ:VQM;F]F=WAY>GM\?7Y_=(6&AXB)BH MN,C8Z/@Y25EI>8F9J;G)V>GY*CI*6FIZBIJJNLK:ZOK_V@`,`P$``A$#$0`_ M`-S[YH_-WH'X&]0U?;.WD/0<6.`.B+F#F+; M>6[$WNXRT!PJC+.WHH_PG@//K2^^2G_"EOYS]Q;G;!_&3;FU?C_MJKROV6V: M>EV[3=G=F9L5,BT]#25TF:I*O"M753,-$5#1(X=K7:P/O,[EO[M/(^SVPGYG MN9;^Y"55C%/9K\#V^_+ M_P!VJ%C922[2)`:?[D,?^-AB/Y],+N7NI(/J$2_T/574G87R1J]P=58ZCW%O?M#&1]?=?8L5FUMOXR8PT4F1HL)3UE M(E?FJBFA+Q.K@,;>SWW?]L_;+DOD3=-WV[ET1[JS)%"QFE:CN7PLPWQYZ^^+_9U% ML+LSL+*[FW3NRO@PN`W+7TVR,#34U%C89:'.T=?2TM+FLO53*L@0.S4I`-OK M&7W?/;78^=9N8;_FC;&GVRW1$0:G0&1R2Y,]FJL\@H`- M*C[/-B.B<_+S^?+_`#"D^47?E'T9\B(=I=.8;L_=6`ZXP=%L+8F7IJ?:N"R$ MN,Q]2,GE,-55U6]:M,97>21O4W''L8\H>PWMZW*^POOO+QEWA[5'F8RRK5V& MHC2K`"E:8'1%O7N+S(=VW+Z#70A=>_,W_A2AVSLK;O8_6< M?=.]MA[NH%RNV-V8/HSK6?#YW&N[QI7XZ=\+&T]+(\;!7L`UKBX]ENX\E_=K MVB^N-MW)[.&_A;2\;74VI6]#W<>E%MOWNC>0175HMU);.*JRQ@@CU!IT>/X+ M]M_\*!]\?+'IK!?*RK[?ZZ^.L6>K=P=M[JW1U!UMM[`T^TMKXBOS]9C^X]SO-C'NYN8=L#ZI&=`%TJ-1!)&`:4_/H+OYA7_"EOMZ; ML;=W67P2QVU=K[`VQ7UF"_TW;KPT>Y=Q[LR.-JI(*S+[2V_D;X/&[=9XRD+5 MD$\\RCR>@$*#;V]^[5M/[NM-SYZDEEOY5#?3(VA(P0"%D<=Q?UTD`<,]).9O M=G<'NY[3EU4CM48@2L-3,1Q(!P%/E45\^BX]<]X?\*6/D=LO#=O=8UO>.ZM@ M[KI/XIMO.+0UO2?8DW'9/NUC$:J'U!/13;;A[J;M"E]9M=/;/D,H4*1\AC'5F_\` M*@[,_GD[E^:NWNO/FR>W,!T)A-C;SW+NR3L'J[:E+ALWD**EI,7MW!T6_,9C M))%RDN5RB5*Q0U0>2*FD)!4-[C+W7VSV.M>2Y[_DDVDF_O/&B>%-(64$EG8Q M,?ATKIJ5I4CSZ&/)5W[@2[[#:[\+A;!49F,B``T%``U.))!P:T!ZO?\`Y@WS MHZM_E_\`QVW3W5V%7T=1G6IJO$=8[(:HT93?^_)J61L1@Z&!+U!HHIBLM=.! MIIZ968D,4!@GV_Y&W3G_`)BM=EVZ,B"H::2G;%%7N8GA7R4>;?GU(W-',=GR MSM#"XVKRE/2++*Q=V9;W)/O.J;V0]G-O6Q@O= MC42S.L49:>8-+)I)H!K^(A2Q`ZQT'/\`SK+:(2*WBRM148&3# M,1\&KRZ/.4>?M_N>8MKM=TW(O9RR:""!Q8$+Y?Q4ZW5OE;W70_'+XV=W]XU\ MT$*]9]:[KW31?<%?%/F:'%5'\!HR']+-79IX(0#P2]O>%O*FROS%S)LFR("? MJ;E$-/)2PU'\EJ>I]WS<%VG:-QW%C3PHF8?;3M_G3KYX6._GL?S;<_D:*BQ' MR;K)LAGLC!2XG#TO5W6\U1)69:J6/'8FF7^[Q>6TMO M$\DW+0"1J2S&>8"BC+'OX8)ZQA'N'SA(ZJFZOJ8X``XGR&.C<]S?-K_A1_\` M'C94_8_=M?VOUWL&C-(M?O#+]-]5U6!QO\0>.*A;)UV+Q5`W+'- MM#![3WAMO'Y6OAH),UMO([6I,?35U50_<"1H*R.59E4JNDD$;YS^[ER1>[-> MSK\1NKL8IM3;&XI\AGMYL< MI@J.<[AQU>]$U'MUX)=$96YF-[V]@/V*]H.5^9.5K[?.;MI^H>2Z9(?U'2BQ M]KGL85J]1GTZ$?N+SONVV;U#MVS7AB1(59Z`&K/D<1_#3JM+H[^9/_PH#^3% M!GLK\?-Z=E]OXS:]93X[<60V5TMUOD:/#U]7#]Q345;4'!11I52P>L("6TD$ M@`CW).^^VOW?^6)((N8;2WLY95+()+F8%@#0D#7PKCH)V'-7N-NJRMMLUQ.J M4U%$!I7A7'0X2_(K_A49XV$>TN_?(PTH3T1UBH#,0JL6;$:5"DW)/`'LB'+O MW7:BMY8T_P">J?\`Z"Z,!NGNQ4?XM>]C9KY`;RH M9MU[/ZHP&6[AWWF%H,'COXWA]L4U;O;<.16!*;'8RDBK(:B:0(J11JIL`![P MKW.*WW#F"^AV"S86LUVZV\2U8Z66TVJVDW2X'C1P*97 M-`*A:N3Y#->M';YR?\*"/F7VA\IMP8?X+]FU.QND:+)4>Q.M,+C-@;Q_L_>P6]Y:\N+):2J&1EGF(93P(.O(/ET1R\_\YP22 M13;FZRH2"I`!!'D<8/7T)/A]V[4]\_%?X^=RY*OILCE>QNH=B;KSE;2K#%!+ MG;]H78>:>8-FCC*Q6UY+&H-:Z5< MA>.3VT^WK)O8;X[ELNUW[N&>6!&8_P!(@:OYUZTA?G]_/2^>>"^9WR'VO\;?('L5R'<P>-O,UN))&\653W]RBBL%&D$#`\NL?.9/<3F%=[W*+ M;=P,=DDI50`."X]/4'JT?X7_`,YS=_17\M[.?*_YX]R?Z8^X.T>P=Y8CXY]3 M4N&VWMG=&Z,5L\0X%GI\?MW'4GVNV6W)%4O692J011)%H1F4^0]G^CV>UMXVO)RSNB-)WY+DU?10*BFIK4BG0OV'GR;;>5IMXY@OO'OI M966"+`9@N*X&%U5J3Z4&>J8-A_SE/YT_RC[LAZ^Z$[4KLMO7L3<59-M3J_9' M5NPJZAV]CZNJ:2.C_B64PLLM'MW;U(X$V0R$X"Q(7E>_N9]P]FO9;E?9#N._ M[6$LK>,!YI)Y07('&BL*NYX(@XF@'0#@YZYZW>_6VV^[=KF5NV-%%!7RX84# MB3Y"I/6ROW]VM\U/Y>HJJJM65)I*I6W2\W[E3E&^W#=MV,V\R:508TQL3 MP7`J:5J?48QUJQ;*_G7_`,X_L'<^W=A[&^1F"ZDZXKLSG M4U[[)^S>WVMS?W_`"\L-E$I9W:XF"JH MXDG7PZB"+G[G2XFC@M]RD:9V`50H))/`#&3T=X_(G_A44I(.TN_K@D'_`(P1 MUE]1P?IB/8&_J[]UW_E,L?\`LJG_`.@NCW]Z>[/_`"C7G_.,?YNA#_TN_P#" MFS_1!_?[Q]S?WE_TF?W-_N3_`*$^L?[Q_P`#_NU_&/[T_P`/_A&K^!_?_P"2 M^;_CMQ[+_P!S_=F_?'[OU6?TOTOB^+]3/HU:]/AUU?%3NIZ=*_KO=;Z+ZG1< MZ_$TZ/#&JE*ZJ4X>5?7K_]!+?\*8NV-Z;T_F#T/6V9JJ^/9G475FV(=G8:2: M3^&?>[MC;-9[<-/2W\7W]<\R4KS6U&*G1/HOOH+]VC:;*S]OY-RA1?K+N[?Q M&_%2/M5*^@RP'J2>L8?=B\N+CF@VTC'P((5"#R[NXFGJ?\@Z7O\`PF*VE\=\ M[\LNV-P=KS;5G[:VGL3#S=%XG=)H3^_D:^MAWEF]MQ9`^*;<>.HHZ:)#&#/' M!42,EN2$'WG;OF*#E3:+;:EE&T2SM]4R5\@/#5Z?@)).<$@5Z4^TD.U2;Y>2 M7S)]8D8\$-3B3W%:_B`I\Z'K?5J'62321K34X%?4CKYV_P#PHS^0P[I_ MF*;@V'C,A]YMKX\[,P/7-*D37IEW+D$.Y-U,ECS44M=D/M9"?S#;Z#WT0^[G MR\=E]N[>_ECTW.XS-,?70O8GY$#4/MZQ<]T-T&XGR!Q.Y.Q?AOUMV5N;&[=RW]S-S;JZ\W/0[8GHLI+1TN5;!5%5/E\7 M5SJU'4PRLJ:HQJ6_/N0>;><>0N7YK;;N<=QMHI9$\1$E0O5:E=0`5@,@CUZ# M6R[#S!NB37.R6LK*C:69#3)%:5J/+H`N^L%WELSM#VY)-T9C;DT8%8<.<@U;D(5CC-3K,<4A56<_F_L_V"?8KW:[;K[/Y-<$'QI^` MO\SGY\9:CEIJ_%]<'I3K?,:0)XL]EJ%J8R8]VTZ8&W)N?%B9E-P(2!R/<"^\ MK-S-S][9<@PR`QM[YZ$>GV]2+R-3:N6^;N9'4ZEA\%#_2;!I^9 M6O6N'MW!YW>&>P>VL/139G=.\,W08;%8V`ZZC+;BW%7I34M#`9"`9J_)5@1= M1M=N3[R/N9X+.WGN9G"6L,99CY*B"I/V!1U&$<\;;[G3[MNY7ES?W]O937TSEG=K60L['BQ.G)/4H6^Q>ZUK!%; M6INH[=%HJB9`%'H!JQU>1_*:^./\R+$[<^3!_F?=J=E5.%W_`+6I>LMA;5WM MV=A]TTU'19^DKJ?<6Y:";&Y"LHJ'*3"LCIJ?6PD)!L"#[@[W8YC]N)KGEK_6 MQVJV6:WE,TKQPLA)4@HA#`$J*$GRZD+DK:>:UBW?^N%[-X,L?AHKR!AW5!84 M)`/D.J#/D=_PFD^=?6FX]PU?157U[W]U\WN?N7/O+J>)%J`H2K) M5J'C0J".HYW7VHYCLY9&V_P[JVJ=-&"M3YAJ"OV$]5F97L_^8[_+GWS-TSD. MT^_/C;NO`TU)D'ZZIM\UB8./'56IZ&JI\525U=@*W&5(!*&*\3#Z>Y+AVOVX M]QK`;U'M5AN5I(2/&,0U5'$%B`X8>=<]!)[OF?EBZ:Q-W48W27<+@PBUJ7[Z`J8 MJ]U"30J<`G'4R^W7.^X[HFY6V^2AH[:+Q/&."%!R'\C\CQZUH/YNW\QS+_S& M/DS/O'$"NP_1G5]/7[0Z6VW6RV>3&-5LV9WWDZ=':GCS>\)XD<6):&BCABU' M22WW-?,G/?+?,XY@@BV M/:YE>*W\-RQ_WXS,#I+N*@'R&/7IS:.8]HVOES=]H_=DC[A>(5:74M`/P@"E M:#B17)ZK)Z7WV_4W;O3W9RF5Y>M.R]A;W#0V$K/M?<>.RA,5R;$_;\7]R;O= MA^]MGWC;*8N;:6+_`'M"O^7H*65RUG>6=TH[HI4;_>2#^WK>M_X4??*#'[7_ M`)ZF\(G*UI;1OWWCK3_2@!C_,KUHP M=([KS.P.XNK^PMN[.7L#-]=[YVWOO%[*DH\C74NXJW:63I\W2X[(4V)!R$N- MEGHU\XBLQC!%Q[SEWVT@W#9]SVZYO?IX;F!XC+4`H)%*D@M@&A-*]8\6,TEM M>VMS%#XDD<@<+0D'2:T(&:8S\NKCOG)_-T_F)?S`>J*KX_;FZ$_T?=<;AR>. MK=PX'K3KWL*KS>[1BJN.MQF*R5?F17RC&P9&&*;Q0+&9)(TU$@#W#G)'M'[= M>W^[+S!;\P"XW&)6"---$%CU`AF`6G<02*FM`33H<\P\[7:61PM1%E,1A<;MBIC%5CMN&K@C>MJZT1!HAXXDD+$J4>[GO?R[LNR[AL/ M+.X+>;_Y7]KN.ZVQ@VN)P]'%& MDID*%.0*TJ3BF!U4;_,0[J;Y"?.7Y4=N_>/6XO/]P;MQFV:AVNJ;-VED)=L[ M6@C476."GPV+C1$'"J`![EWVZV3^KW(W*VT:`LJ6:,X_X9(-;U^99CT"N9K_ M`/>?,&[WVJJ/.^G_`$H-%'Y`='\^%/P^_G>X[I/%;^^$\?:.Q.FNW)SO.BDV M?VIM;9=+NJHB3^$1[@J\1D,Q25VN2"B$<)K%Q& MVY,1ALK75=2,AF)82^I!&(D:Y^@]PY[A\S>P[\G[Q!RAM-FW,,JJL16W="A+ M#4^IE`%%K3SKT.N5]I]R!OMB^]W=TNV*Q9]4JL"`#1:`FM33RX=,'_"C7^:A M3X_'9W^7CT;F#)ELM34$GR2W;CJE#%C,/,4KJ3JBDECN_P#$O6M[_+>^47Q\^''R3POR![UZ>SW=K=?X^2KZRVG@LY@\ M-283?3R(E+NO+KF:6JAK&P=&&-$BJIBJF67ZH![R0]R.5N8>$*HJD`!_)C4&M/+Y MYZ!KY@=V[9^2ORB[V^0&T=KU^S-O=Q]A9G?M+M;*UU+D\AB)LZT<]?3U=?11 M14U3(]7K?4B@6;V<7:S7%G;K$74$!@N`0#D8QTAWN_BW7= M]QW*"(QQSREPI-:5\J];I'\H_P"76.ZV_D/;P[1J\G%/F_B]MCO'$525DOH7 M-4-7E,]LK%AG:X-8=QT%/$O`U,`./>%_NURC)N7OO:;6L5(=TEMF%/X6"K(W MY:&)ZGGDK?$M?;BZNR_ZEHLJY]>*C]K`#K0TK:KR^X\M4Y2M MDD+2U%1DL]7O52ASR\DC5-7I_)/O/&.*.VB2&(!88T"CT"J*?X!UCH2TCL[& MKL:G[2>A<^0'6';72':&6Z7[LIKJI:NCQ.!R5!3[@Q"X%G M"QIALG29-:F,QJHE:0L;F_LHY>W3:-\VN+>MD96L;IF;4!0LP)1M7])2-)KP MI3I9N%K>V%R]C?JRSQ4&D^0(J*?(@UZW-_\`A,!N'XG9;H'?N#V5LO&X+Y9; M6R\J]R[DRK4];N3>&UY>KL7) MOFESVWMQ8K:N1VG2>1<1_$Z7-YBLHJ6GK)FR'B1`YD<,UA8'WD_SSS!R?L.R MD<[S(-FNG\(HR,XD/Q4*J"2!2I\NHAV#;=[W&_`V")VOXAK!4A2HX5!)`\Z= M7:R_&C_A3\4?1OSY`^0JVD_[,%LJVL@V/_'P_2_N$AS-]V&HKM]A3_GDD_Z! MZ'IVGW>H?U[S_G.G_076SU_H.^97_#5?^B/_`$M;U_V>'_0-]Q_I"_O@/[R? MZ:/M/XW_``O^]VOQ_9_Q7_NO7W^)\6G5P_HUK3K__T=DO^:]_ M)FZP_F1IA>QWMT;>2HFK*?;F]<0ICGG@I*J=V MIJRG=:B#65(D2RK-7M3[R[I[;F?;I;07?+TSZVBKI='I0O&W`$@"JG!^1ZC[ MG3D*UYJT7<,W@[HBT#4JK+_"X^7D1D=:M.\O^$W7\SC8>>@.T:?JK>R4\WW& M-W)L?LFLP%33&)R89)1FJ+!9&CJ18$B,NE_[1]Y26?WD/;*_MV%VUW`2*%)( M0X-?]*6!'V]0[<>UG-]K*!!%%(?)D>G^&A'5CGP`_D@_S#]N_*7HGO7YC]J8 MG*=:=/;E.\1L&L[;W;O/?#HJ??W_">K^:+WSWIW)W;FZOXXP97MGLO>/8% M52CLC.E*+^\N9JRVM[%?+_`-X7VPV'8MFV2&/MH;^4-\&]V?R_OA M;@.F]^1;7J^WLCN/=V]>PJ_:M?/783*9_,5\J8:"')5-)1RSQT&`I:.F+F(6 M*'ZCWC![N\\6G/\`SI<;S8&5=H6...(.`&5%'=@$TJY9J5\^I@Y'Y>GY9V!; M.X5?KF=G>AJ"3A17[`!UJX=Y_P#">/\`FD]V]S]L]Q9W*?':?,]G=@[KWM5& MI[*SSR*<[EJFKI8'9MK.1X*1HTM[_*TOO)N?N#O,5S^ZDMC%:JJ!G':J!F!8!3IUDT)RW0SN^2 M-X3D:TY;L@AO&F\28Z@!Q)`J<$5TU^SJF+&_\)I/YH6&R>/S.'SWQ\Q67Q-= M39/%93']G9^EK\;D:*9:BCKZ&ICVJ)*:KI)T5XW4AD<`CZ>YFE^\M[83Q203 M6NXO"ZE64PH00<$$:\@C!'GT`U]JN;49701!P:@AUJ"/,9Z'UOY*?\^AF+-\ ML<82Q))/R5[")))N23_`/9$/>SV%``_J>W_9'#_T'T8?U`]PO^CBW_.?_9Z/ MU7_RB/YCNX_Y6^;^+6X/D#M[/?(WL/Y%XCL[?^X-[]G[WSVWZ3KC:5!-#M_9 MVUMTPXB?+T,]3EJ>EKY@($C61&&KD^X_C]W/;FW]TH.:;?EYX^6[?;FAB2.& M-7,TA&J1X]6DT4LHS7H3_P!2.:).4I-I>_!W&6Z$CEY">Q5(50P#<3D_X1U7 M-'_*Q_X4,]=*=M[/[]WU)A:5?MZ<[3^3F2@PY@C4)&*:+*2454D6D6`9%('U M]R.?=+[O.X_XQ>;!")CGOLE+5^96HZ"2\G>YMI^E;WYGIFQ/CQF+V_AD>*:OH:YV&5B M%,!5XL/7CY]*/^05_*SP7S7[1SGR`[TV^,M\<>ELO38NBVOD*<_PCM3L8TZ5 MJX.L5UTUNUML4CN:A3Y`$^G3_MOR='S#>/N6X15VJW:E#PD?CI^:CBWK@=;<_GR-)1?<8^7'9: M:&998P6CT7`-K'$;9_=CGJTW;:[J^YNW"2RBN(VD0RLP9%<%E()H:K44/'J; M-PY(Y)@C!`"&(.DU\J&G6H0?^$QO\S`0^(9+XY.54JKMV/G M-3E2=#M_OU/J;`G_`!]Y=C[S?MI6IAW+_G$G_0?4(?ZTW-=*%(?][7_/U:)_ M,3_E$?S*OF?U[\&=E8^NZ,A3XW_'>DV9OB/+[_S$$-;VO4528W.Y7#R1[=G: MNQ-5MG"8T))($<3"0:;6]Q=[=>[OMOR7N/.][)%?$[EN!DCTQ*2(`*JK5<48 M.SU`J*4Z%W,O)/-6^67+UL%CK:VP1JN*:ZT)_P!Y"_+I<_R7?Y(_R1^$GRFW M'WU\FWZCR>,HNLZ*A,]N')XR2OR=1!DL)0141I,9CWBCD5BQ M$["WM%[S^]O+G._*UOL/+2W:2&Z620R*$&E%-`"K&M6()'RZ4\A<@;KL6\R; MCN\<7AK$56C!NYB,T'H*_MZVHTPF&C8/'B,9&ZFZNE!2JRD?0AEB!!]XLF:8 MBAE:GVGJ9O"C_P!]K^P=!]WE0]CY3IKM+%]/_P`(':64V%NC&=?R9ZLEQ^&I M]VY##U='A*K)5D,4\M/1TE=,DKLJ,UDX'LPV-]NBWC:Y=WU_NM)T:72*L8PP M+!0:`D@4'231)43,?]C[SS7[S/MFBJBP[EI4`#]%.`%!^/ MTZQO;VHYK9F8I%DD_&OG^?0XX+^1G_/)VMAL;MS:_P`E=K[DIHEX5$``]DK#/@3_+E_G"?$_<'=O;G8?<>UNX. MQI.H,GLKH38^[N[]X;DZ\I]_;ERF/,^]-YQ9'"@14^U\712-3QQQR/422Z#I M4DB/.?O<;V@YL@V3:MMV26RVX7BR74D=M&DIB132..C<78BI)%`*]";EWE;G M?99+V^FG$UUX)6)7EU*'8CN.:445H/7JK.L_X38_S.>Q^QZK=?:F^>B:BKWY MO:3<'8^]6[`SV;S[ON+,_>[HW!%2S;;B;)9&..HEDAA:10S*J7`]RFOWDO;+ M;MM2TVK;[\);P:(8_"14[%HB5#X&`":>IZ"+>U?-EU=-+=O'622KOK!/<:LW M&I/6V5UC_*`_EU=;]?;.V)+\4^F][5&U<#CL/4[OWKL?"Y[=>Y:RDITCJ\WG MLM64TD]7D,C4!I7).E2VE0%`]XG;G[O>XFY;A>7XYJO(!+(6$<M;[YY_P#",Y8VOE3:MOYMFW&XW^(,))`@?5W$J2S."3IIQ'44\Q>UV[W.\WMQLT M$*;<[`HNH*%%!4`8IFO0N=/_`,FW^9/U?_+8^6WPH63HBHS_`,B.U>L]RXNO MB[$S(P^*VQAY*:LWJT]3_=Q)HLA55.V\8D48C994:0DC3R4;O[R>V^Z>Y7*7 M.VB_%OMUK,C*8EU,[5$>-=*`.Y)K@TZ66/(_-=GROO.P^%#JNIHV^,85BC?'S_A-+\Y,'WMT_G^YLAT2>J=O=C;4W!V!#M_?69R.:K-KX3+4V2R> M/QU'+MNG2>IKX:;PB[J!KO?CV+N8?O*\CS[#O%MLL5^-UDMG2(O&H4.RE020 MYH!6O#HEVWVIYA3<;)[Y(A9+*I>CBND&I``]1U:K_.O_`)(_:7S@[:Z\[[^+ M%5L#$;]3:\.Q.T\5OS.5^!QV7PVWHHH]F9K&U-%C,F9,ECZ1GHYE<+JIXXK' MTGW%?LK[V[7R/M.X[#S2EP]@9?%@:)0Q5G_M%(++AC1A\Z]#/G_V_N]_OK?< M]GT?4%`D@8TJ%PK"OH,'\NB-_P`OS^2W_-A^!_RHZX^0FU\A\?:W#X>N_@G9 M.U:7LS.HF\^N,RR4^Y,))&=LQ1R5U/#:KH6=@L=;3QD^G4"./<#WI]J>?.5M MQY>NH=P69UU0R&%/TYERC?'P/POZJ3Y]!WEKD3G'ES>+7=(4B(4T=?$%&0_$ MO[,CT8`]&%_G&?R@_P"8-_,'^8$_;?6\O2%%U1M38.V]B==T^Z=\Y?&;A:CB M63,[BJ,KCJ?`5U-32R[DKZ@1Z)�A2>>/8>]G?=_D#V]Y0&T[DE\VZRSO+* M8XU*5^%`I+@D:`*XXUZ-.>>2>9>9=\:^M4C^D6-42K@&G$X)_B)ZKFV%_P`) MYOYP'557D,AU?VKU+USD,M3QTF4KMD]T;LV[5Y&DB8O%35M1C]LQ25$$;L2J ML;`^Y&O_`+PWM!NJQINFSW=S&AJHEMXW`)\P"^#\^@I;^V/.MHS/:S+&Q%"5 ME"U_8>AK/F,1#FOEW24&&DRN.7,5M'\CNP:JKI,4:R'^(5%-3?P. M/[BHBI`Y2/4-;6%_91/[V^Q8@F,')I,^@Z0;2(`M3`)U8SY^72Z/D#W`\1-> MXD+45K-Y?D:];JO]QD_T7?Z./XCD-/\`<7^YW\7^]J/XIJ_@7\'_`(G_`!'5 M]U]_K_>\U]?D]7U]X6?7?[L_WCX:_P!OXFF@T_%JI3A3RIPIU/WT@^@^BU'^ MRT5J:_#2M>-?GU__TMZR+);DQF\MRRY:CR]9@:BFQ46VX,=!'5TJF**0U\DF METDAJYJAP"'].E18^\1K?F_W2Y-]]?=J^YTV+?;_`-NKFTL$V2*QA6YMQX:. M;MF`96CN9)6`82470JT;H6M:;5>;#M*64\";DKR&[FXLK%Y%+;7MII':6H:(Z5ET`R2:68B1OB)'2+?IMH\ M7;[?9XAX<$"+(]#^K+Q=\_AKA>&!PZ;,/B\[4;OW4^0FS%-MJCBQ-'@(7R53 MIJZDP/4Y3(HRR^4QF25(@&-@4-AS[!_)')7/FZ>]/NZ_,>X;_;>UMC%M]MM, M;[A&U%STKOKS;X]DV=;9(&W5S(TQ"+55KIC M0XI6@+5&W.2;0V[R3QKJ1BK.X\A4T7ILJLQFZ/?=>U109V3;E)@* M&GH4HJ9:BCKLK4U4\]94V5PZO24PCC]7]3;V#]]Y[Y\V#[P_,%QN?+7,DOMC M8\O6T%JEI`)[:[OYYI);BX(#*0UO%X4`U8J6('2R&PV^?ERV$5S;#=7N7+EV MTLD:J`J^E&:K8ZF;Z?Q#]X6[]TMTY2Y`VKVFCOK;=-VYCVZ.\N(@%ELMLU^->R.6KH)C00 MF@)JY`Z3#RTTH!3CDZO3'4O?D>8.U\K)MY*V7/)2 M/#B4HZF2!EK*ED@BJ7"NJ2BD+^2S7%E/LW^\=9O3IBZ&?$XF)JFHKLED(<=#]W)-42U$E55PP:IFCC=S$DD\U^%`'('L M4\F[XZJNGJJ?%1M6O54.2I'FR#+&LOEFDR<]#-I+-Z5A4$@$6M[!_P!V M8>ZD[\MV_N;N6ZS;K;;0KW+7-MN%N7O"$#AY)+^6TETZG&E+6,,0'32%H5?, MYVE6N6VN*-87F.@*\;43-*`1AQY9+'T->H^[9MW19RIJ<`F6S,0BHZ9-MRPS M8W'F36//646?HZNF\/DB>[F=)M)2R@7]EOO7>^\L'N)N6X^W<.^[W:K';P+L MCQ36-F6##Q;FUW>UN8/#U(Q:0W4=QI*:8U`-.G-DCV5]NCBW(PP,2S&<$.]/ M)6A96K0\-!6H.3T6K^8OV_\`([J#XL[PJ_BAU'NWMGY!;LI/[H;"QVV*>EKU MV;D,M2RQU6^LU)7S0P/1[:@U21*=1FJS$"I77[Z-^U>S;#NN\[-%SGN4=ALT M,2/.)'9RVD"L(?B[,<%S2H!;B>HBYPW#<[#:[H[)9R3[A(2J%%^&M>\CRH.` M]:=:&G4_\EW^91WQWIM7;_9_1W8^PJ'L;>OWW97<>_GH9X,/1Y&L;);MW9E) MUKYZG(9::#S-!%:\]2R)<7N,_-U]Z/;38=BNI]JWRVN)+:&D-O%4%B!IC08` M"@TJ?(5/6-MCR+S3N6X0PW6VS1K+)WR.,`$U9B?,_P"$]?02ZK^/.W/BET?U MAT3\==O1[KFD8R$N=!%E` MXN_>SYJ]_P#F.3ES??;V6YDM[G>$.]/9K`^YQ[=3X=NCN1X&H&BM_HBH*Q=V M>LR.1-HY7V6TEVVYB54C@/@!RPC,W\4Q7N-)RYL0L<]1(CRC3>X''X]N>V=ULNZ[K<7&W[9S9!/#!W-NDEUX3ZS0@ M1S3.C2"E252B_A(X=*-R2:*-5DDM6#'_`$(+44^8`('Y]):JJ=QQ;LS9SL&= MDVV(J--M1[>`^V>\(-;+DI*>2+(??_<7"JQ\(CL1S[B/?=U]T+3WEY\_UQK# MF67VL$,`V2/90!`W8#<27LL#QWGU7B5"1NWTZID`MGHYAAVI]EV_]VR6XW:K M&-JQ;A.9SE75_Q"EVU-#0)A<;F)EJ,E'61B7^( MU>O7-+!1SAD"1O(YU*6`4&WL=>R]K[F2_6X M0/\`5W&K5))#;2@QK'#+-(Q96<",'24&\OM@L=O@A\)]V5G,LD0(C*FFA:8! M84)+!1Q`STE,[!V3D-R;MJL,ZT^'Q.&I*;`8VM:IAI\YE'ADJ:JI@J*&JII8 M'C8B$,^I=7XMS[AOW%VW[TO,_NG[S[OR1<&VY+V39;>':+*X:YAAW2]:)IKB M:&:TN()$D1Z0*TOB1LU!H"U;HYVZ7E6VVK98;Y=5]/.S32*%+11@A54JZL"# MEC2AIY^70A[03()MO$_Q6HR53D6I5DK'RT<$=>E1(2\D$RTX$5H&.A3R2H!) M)N?>3OL7'S+%[3\EGG#<=UNN9WM`]RVXI''>+,Q+/%(L0"4B8F.,U9FC569F M8D]!C?&M6W6]^BCB6U#T41DE"!@$:LYXGT)-`!T@*/$=@;AH]Q3SY>HVS4UN MXJ\8227[B6JQ>"IY$AHS%10U,5#))4)&T@\H<>OD'WC/R_R3]Y+W.VCW+W:] MYUN^5-PO^9[K]V/,;A[BPVN%TCMQ':13QVCM,$>0&=7'ZG$H):D1# MRU*A%DGT,!!]P8]3(I&@R6!X]Y,>[*>Y^W>SO-$/M9.EW[H1;:$M))A&#).N MA9)=+`0^,4\22-&'A&;2K#14=!G:3MS[/R%M'N&WO'+9A(;N\F-M%#>E0/J+O5*;$0))5I(HH'5D!1$ M!(($MLMC#N<<^XR[?^Y1)5D1=1:.OPI0!]1&`2P-QP5?P8\!1+*"$&`*CAT$IA97&YR"U!AV]YCIU&I1"V-1\](X]`WC,=V MC2#8C9;(U53!79!*G;^*X[S:ZN'&U]//4S8V;&`D4\TD<2R(%!7DW]X M+\J\L?>TV7_@?+OF_F:^N=MW'2R>Q!9;6YG@@ MCEB5`4H3J(ZO+KE"8\Q"RMD62./3`KT\-Z44R(0`XD_&JLQ!KGTZ&#<&3R., MHE;$8B;-9*IE%/1TJ2+!3)*X)%1D*IK_`&U%#:[L%9OP`2?><'N=S=S1REL, M,O)7)-QOW-5W,(+:W1A%`CL"?&O)V_L+6,"LCA7IZ#&F7M3#YC!93)1QY>@JYIJ+=5!0UZU$%.*QE:AR M&%HGHZ9J6FQ3*4D!D=Y4;4USR,2=J7[WW(?.W(G.7-MG^^^7[ZX>UWZTM+M9 MX81-T) M\LEA8FWO+SW1AOFY$YFW#:+2^N=[L[&>>V@M9Y+>6>XCA0MCZ6$+S8`O[+;8>ZVZ_>? MW*25KNU]F=IY8C2-20(+[<[J?6T@`[F:U@31F@!>HJ>GF.TQ&;QF# MI9JJ32&\@,0$%O:07$DTXN!+5C,G@JB_$9*Z0K8[7;[7N<>Z M?3S;BZJ(/!`!C;5W,[*%4J5QI.HD\*4Z=^P$W-4XS&8W:\E52U64SV,I,CDZ M,HL^+PPD:?(U<;N"$6A]U=TY4Y2Y6]IKB]M-UW;F*QM[V M]M2JRV.VZVDO+A78'0VB,1J0"=4@%*5Z0\LMM,-W=W>[HCPPVTC)&]:22THB MD#B*G4?LZ2\9['CW'MK;57]U/B<=DZK(9'=U,*>.',X2&EE_A^.R,(L]/E#5 MLJSA!HD":Q;580W;/]Z*W]T?:SVHWLWMQR;MF[3WEYS%!X:1[GM<<#FSL[U! M0Q7OCE8[H(-$RH)5(UD=&[CE9]KW7=8-"WDL2HELU28I2PUNAX&/34I7*UTF +M*]#)[SPZ`G7_]D_ ` end