UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2018
☐TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission File Number 000-55911
CORNING NATURAL GAS HOLDING CORPORATION
(Exact name of Registrant as specified in its charter)
New York | 46-3235589 |
(State of incorporation) | (I.R.S. Employer Identification No.) |
330 West William Street, Corning, New York 14830
(Address of principal executive offices) (Zip Code)
(607) 936-3755
(Registrant’s telephone number, including area code)
Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the Registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the Registrant was required to submit and post such files). Yes ☒ No ☐
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer”, “accelerated filer”, “non-accelerated filer”, “smaller reporting company”, and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):
Large Accelerated Filer ☐ Accelerated Filer ☐ Non-accelerated Filer ☐ Smaller Reporting Company ☒ Emerging Growth Company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
Class | Shares outstanding as of August 7, 2018 |
Common Stock, $.01 par value | 3,016,063 |
1 |
PART I. | FINANCIAL INFORMATION | PAGE | ||||||
Item 1. | Financial Statements | 4 | ||||||
Item 2. | Management’s Discussion and Analysis of Financial | |||||||
Condition and Results of Operations | 14 | |||||||
Item 4. | Controls and Procedures | 26 | ||||||
PART II. | OTHER INFORMATION | |||||||
Item 1. | Legal Proceedings | 27 | ||||||
Item 1A. | Risk Factors | 27 | ||||||
Item 2. | Unregistered Sales of Equity Securities and Use of | |||||||
Proceeds | 27 | |||||||
Item 3. | Defaults Upon Senior Securities | 27 | ||||||
Item 4. | Mine Safety Disclosures | 27 | ||||||
Item 5. | Other Information | 27 | ||||||
Item 6. | Exhibits | 27 | ||||||
SIGNATURES | 28 |
2 |
Cautionary Statement Regarding Forward-Looking Statements
This report contains statements which, to the extent they are not recitations of historical facts, constitute "forward-looking statements" within the meaning of the U.S. Private Securities Litigation Reform Act of 1995 (Reform Act). The words "estimate", "project", "anticipate", "expect", "intend", "believe", "could" and similar expressions are intended to identify forward-looking statements. All such forward-looking statements are intended to be subject to the safe harbor protection provided by the Reform Act. Although we believe that the expectations reflected in these forward-looking statements are based on reasonable assumptions, we can give no assurance that our expectations will be achieved. As forward looking statements, these statements involve risks, uncertainties and other factors that could cause actual results to differ materially from the expected results. Accordingly, actual results may differ materially from those expressed in any forward looking statements. Factors that could cause results to differ materially from our management's expectations include, but are not limited to, those listed under Item 1A - "Risk Factors" of our Annual Report on Form 10-K for the fiscal year ended September 30, 2017, filed on December 29, 2017, and in our Prospectus, dated April 15, 2017, forming a portion of our Registration Statement on Form S-1 (File No. 333-208943), filed with the Securities and Exchange Commission on April 25, 2016, in addition to:
* | the effect of any interruption in our supply of natural gas or electricity or a substantial increase in the price of natural gas or electricity, |
* | our ability to successfully negotiate new supply agreements for natural gas as they expire, on terms favorable to us, or at all, |
* | the effect on our operations of any action by the NYPSC, with respect to Corning Gas or PAPUC, with respect to Pike and our joint venture interest in Leatherstocking Gas, |
* | the effect of any litigation, |
* | the effect on our operations of unexpected changes in any other applicable legal or regulatory requirements, |
* | the amount of natural gas produced and directed through our pipeline by producers, |
* | our ability to obtain additional equity or debt financing to fund our capital expenditure plans and for general corporate purposes, |
* | our successful completion of various capital projects and the use of our pipelines, by customers and counterparties at levels consistent with our expectations, |
* | our ability to retain the services of our senior executives and other key employees, |
* | our vulnerability to adverse economic and industry conditions generally and particularly the effect of those conditions on our major customers, |
* | the effect of any leaks in our transportation and delivery pipelines, |
* | competition to our gas transportation business from other pipelines, and |
* | weather events in the Pike service territory that negatively impacts our above ground electric distribution systems, potentially creating large costs for service restoration. |
Forward-looking statements speak only as of the date they are made, and we undertake no obligation to update any forward-looking statement in light of new information or future events.
3 |
PART I
FINANCIAL INFORMATION
Item 1. | Financial Statements. |
CORNING NATURAL GAS HOLDING CORPORATION AND SUBSIDIARIES | ||||||||
Consolidated Balance Sheets | ||||||||
Assets | June 30, 2018 | September 30, 2017 | ||||||
(Unaudited) | ||||||||
Plant: | ||||||||
Utility property, plant and equipment | $110,714,184 | $106,976,488 | ||||||
Less: accumulated depreciation | (26,531,499 | ) | (24,840,560 | ) | ||||
Total plant, net | 84,182,685 | 82,135,928 | ||||||
Investments: | ||||||||
Marketable securities available-for-sale at fair value | 2,135,955 | 2,212,548 | ||||||
Investment in joint ventures | 2,690,811 | 2,707,406 | ||||||
Total investments | 4,826,766 | 4,919,954 | ||||||
Current assets: | ||||||||
Cash and cash equivalents | 209,962 | 442,930 | ||||||
Customer accounts receivable, (net of allowance for | ||||||||
uncollectible accounts of $272,507 and $50,311, respectively) | 3,490,458 | 2,729,875 | ||||||
Other accounts receivable | 473,898 | 583,176 | ||||||
Related party receivables | 129,254 | 90,533 | ||||||
Gas stored underground, at average cost | 1,058,857 | 1,382,196 | ||||||
Materials and supplies inventory | 1,677,797 | 1,336,857 | ||||||
Prepaid expenses | 1,834,663 | 1,449,588 | ||||||
Total current assets | 8,874,889 | 8,015,155 | ||||||
Regulatory and other assets: | ||||||||
Regulatory assets: | ||||||||
Unrecovered electric and gas costs | 981,842 | 1,106,277 | ||||||
Deferred regulatory costs | 4,166,828 | 4,166,223 | ||||||
Deferred pension | 5,888,065 | 5,774,901 | ||||||
Other | 588,620 | 604,816 | ||||||
Total regulatory and other assets | 11,625,355 | 11,652,217 | ||||||
Total assets | $109,509,695 | $106,723,254 | ||||||
See accompanying notes to consolidated financial statements.
4 |
CORNING NATURAL GAS HOLDING CORPORATION AND SUBSIDIARIES | ||||||||
Consolidated Balance Sheets | ||||||||
Liabilities and capitalization: | June 30, 2018 | September 30, 2017 | ||||||
(Unaudited) | ||||||||
Long-term debt, less current installments | $35,393,164 | $33,871,946 | ||||||
Less: debt issuance costs | (320,455 | ) | (188,039 | ) | ||||
Total long-term debt | 35,072,709 | 33,683,907 | ||||||
Redeemable preferred stock - Series A | 5,160,899 | 5,158,870 | ||||||
(Authorized 255,500 shares, issued and outstanding: | ||||||||
210,600 shares at June 30, 2018 and | ||||||||
September 30, 2017, less debt issuance costs of $104,101 and | ||||||||
$112,880, respectively) | ||||||||
Current liabilities: | ||||||||
Current portion of long-term debt | 3,363,938 | 4,201,588 | ||||||
Borrowings under lines-of-credit and short-term debt | 4,750,254 | 5,569,418 | ||||||
Accounts payable | 2,429,114 | 2,140,058 | ||||||
Accrued expenses | 663,221 | 490,292 | ||||||
Customer deposits and accrued interest | 763,522 | 1,277,528 | ||||||
Dividends declared | 482,995 | 465,056 | ||||||
Current income taxes | — | 210,438 | ||||||
Total current liabilities | 12,453,044 | 14,354,378 | ||||||
Deferred credits and other liabilities: | ||||||||
Deferred income taxes | 8,171,948 | 6,785,440 | ||||||
Deferred compensation | 1,430,618 | 1,443,729 | ||||||
Pension costs and post-retirement benefits | 7,825,473 | 7,528,430 | ||||||
Other | 712,179 | 488,640 | ||||||
Total deferred credits and other liabilities | 18,140,218 | 16,246,239 | ||||||
Commitments and contingencies | 0 | 0 | ||||||
Temporary equity: | ||||||||
Redeemable convertible preferred stock - Series B | ||||||||
(Authorized 244,500 shares, issued and outstanding: | ||||||||
244,263 shares at June 30, 2018 and September 30, 2017) | 4,948,085 | 4,936,801 | ||||||
Common stockholders' equity: | ||||||||
Common stock (common stock $.01 par | 30,161 | 29,948 | ||||||
value per share. Authorized 4,500,000 shares, | ||||||||
issued and outstanding 3,016,063 shares at | ||||||||
June 30, 2018 and 2,994,797 at September 30, 2017, respectively) | ||||||||
Additional paid-in capital | 27,233,493 | 27,084,738 | ||||||
Retained earnings | 6,415,350 | 5,170,855 | ||||||
Accumulated other comprehensive income | 55,736 | 57,518 | ||||||
Total common stockholders' equity | 33,734,740 | 32,343,059 | ||||||
Total liabilities and capitalization | $109,509,695 | $106,723,254 |
See accompanying notes to consolidated financial statements.
5 |
CORNING NATURAL GAS HOLDING CORPORATION AND SUBSIDIARIES | ||||||||||||||||
Consolidated Statements of Income | ||||||||||||||||
(Unaudited) | Three Months Ended | Nine Months Ended | ||||||||||||||
June 30, 2018 | June 30, 2017 | June 30, 2018 | June 30, 2017 | |||||||||||||
Utility operating revenues: | ||||||||||||||||
Gas operating revenues | $5,547,695 | $4,951,183 | $22,534,388 | $19,071,247 | ||||||||||||
Electric operating revenues | 2,068,433 | 1,896,466 | 5,910,445 | 5,833,023 | ||||||||||||
Total utility operating revenues | 7,616,128 | 6,847,649 | 28,444,833 | 24,904,270 | ||||||||||||
Cost of sales: | ||||||||||||||||
Gas purchased | 1,351,932 | 1,268,479 | 6,757,377 | 5,162,110 | ||||||||||||
Electricity purchased | 481,066 | 618,212 | 1,639,140 | 1,957,459 | ||||||||||||
Total cost of sales | 1,832,998 | 1,886,691 | 8,396,517 | 7,119,569 | ||||||||||||
Cost and expense: | ||||||||||||||||
Operating and maintenance expense | 2,972,515 | 2,965,040 | 9,427,970 | 9,322,489 | ||||||||||||
Taxes other than income taxes | 977,671 | 495,154 | 2,725,350 | 1,531,248 | ||||||||||||
Depreciation | 593,401 | 542,702 | 1,776,755 | 1,601,913 | ||||||||||||
Other deductions, net | 70,888 | 127,645 | 228,782 | 392,876 | ||||||||||||
Total costs and expenses | 4,614,475 | 4,130,541 | 14,158,857 | 12,848,526 | ||||||||||||
Utility operating income | 1,168,655 | 830,417 | 5,889,459 | 4,936,175 | ||||||||||||
Other income and (expense): | ||||||||||||||||
Interest expense | (487,226 | ) | (477,544 | ) | (1,600,399 | ) | (1,382,965 | ) | ||||||||
Other income (expense) | (8,571 | ) | (16,324 | ) | 41,105 | 64,867 | ||||||||||
Investment income | 3,030 | 26,451 | 62,525 | 59,050 | ||||||||||||
Loss from joint ventures | (51,861 | ) | (64,747 | ) | (16,595 | ) | (61,149 | ) | ||||||||
Rental income | 12,138 | 12,138 | 36,414 | 36,414 | ||||||||||||
Income from utility operations, before income taxes | 636,165 | 310,391 | 4,412,509 | 3,652,392 | ||||||||||||
Income taxes | (301,270 | ) | (125,498 | ) | (1,736,447 | ) | (1,338,322 | ) | ||||||||
Net income | 334,895 | 184,893 | 2,676,062 | 2,314,070 | ||||||||||||
Less Series B Preferred Stock Dividends | 61,065 | 60,821 | 183,197 | 182,953 | ||||||||||||
Net income attributable to common stockholders | $273,830 | $124,072 | $2,492,865 | $2,131,117 | ||||||||||||
Weighted average earnings per share- | ||||||||||||||||
basic | $0.09 | $0.04 | $0.83 | $0.71 | ||||||||||||
diluted | $0.09 | $0.04 | $0.81 | $0.70 | ||||||||||||
Average shares outstanding - basic | 3,012,975 | 2,990,073 | 3,007,339 | 2,983,937 | ||||||||||||
Average shares outstanding - diluted | 3,012,975 | 2,990,073 | 3,300,454 | 3,277,053 |
See accompanying notes to consolidated financial statements
6 |
CORNING NATURAL GAS HOLDING CORPORATION AND SUBSIDIARIES | ||||||||||||||||
Consolidated Statements of Comprehensive Income (Unaudited) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
June 30, 2018 | June 30, 2017 | June 30, 2018 | June 30, 2017 | |||||||||||||
Net Income | $334,895 | $184,893 | $2,676,062 | $2,314,070 | ||||||||||||
Other comprehensive income (loss): | ||||||||||||||||
Net unrealized gain (loss) on securities available for sale | ||||||||||||||||
net of tax of $3,244, ($682), ($14,402) and $2,272, respectively | 7,306 | (1,002 | ) | (1,782 | ) | 5,731 | ||||||||||
Total comprehensive income | $342,201 | $183,891 | $2,674,280 | $2,319,801 | ||||||||||||
CORNING NATURAL GAS HOLDING CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||||||
Consolidated Statement of Changes in Common Stockholders' Equity For the Nine Months ended June 30, 2018 | ||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
Number of Shares | Common Stock | Additional Paid In Capital | Retained Earnings | Accumulated Other Comprehensive Income | Total | |||||||||||||||||||
Balances at September 30, 2017 | 2,994,797 | $29,948 | $27,084,738 | $5,170,855 | $57,518 | $32,343,059 | ||||||||||||||||||
Issuance of common stock | 21,266 | 213 | 301,919 | — | — | 302,132 | ||||||||||||||||||
Dividends declared on common | — | — | — | (1,248,370 | ) | — | (1,248,370 | ) | ||||||||||||||||
Dividends declared on Series B Preferred Stock | — | — | — | (183,197 | ) | — | (183,197 | ) | ||||||||||||||||
Stock issuance costs | — | — | (153,164 | ) | — | — | (153,164 | ) | ||||||||||||||||
Comprehensive loss: | ||||||||||||||||||||||||
Change in unrealized gain on | ||||||||||||||||||||||||
securities available for sale, net of income taxes | — | — | — | — | (1,782 | ) | (1,782 | ) | ||||||||||||||||
Net income | — | — | — | 2,676,062 | — | 2,676,062 | ||||||||||||||||||
Balances at June 30, 2018 | 3,016,063 | $30,161 | $27,233,493 | $6,415,350 | $55,736 | $33,734,740 |
See accompanying notes to consolidated financial statements
7 |
CORNING NATURAL GAS HOLDING CORPORATION AND SUBSIDIARIES | ||||||||
Consolidated Statements of Cash Flows | ||||||||
(Unaudited) | ||||||||
Nine Months Ended | ||||||||
June 30, 2018 | June 30, 2017 | |||||||
Cash flows from operating activities: | ||||||||
Net income | $2,676,062 | $2,314,070 | ||||||
Adjustments to reconcile net income to net cash | ||||||||
provided by operating activities: | ||||||||
Depreciation | 1,776,755 | 1,601,914 | ||||||
Amortization of debt issuance cost | 95,485 | 81,921 | ||||||
Non-cash pension expenses | 997,133 | 653,930 | ||||||
Regulatory asset amortizations | 208,700 | 715,502 | ||||||
Stock issued for services | 180,032 | 111,405 | ||||||
Loss (Gain) on sale of marketable securities | 31,152 | (68,859 | ) | |||||
Deferred income taxes | 1,736,447 | 1,338,322 | ||||||
Bad debt expense | 192,189 | 18,459 | ||||||
Undistributed earnings on joint ventures | 16,595 | 61,149 | ||||||
Changes in assets and liabilities: | ||||||||
(Increase) decrease in: | ||||||||
Accounts receivable | (843,494 | ) | (634,971 | ) | ||||
Unbilled revenue | — | (15,923 | ) | |||||
Gas stored underground | 323,339 | 24,126 | ||||||
Materials and supplies inventories | (340,940 | ) | 69,794 | |||||
Prepaid expenses | (385,075 | ) | (480,847 | ) | ||||
Unrecovered gas and electric costs | 124,435 | 117,249 | ||||||
Deferred regulatory costs | 91,842 | (242,840 | ) | |||||
Other | 2,956 | (134,044 | ) | |||||
Increase (decrease) in: | ||||||||
Accounts payable | 289,056 | (233,213 | ) | |||||
Accrued expenses | (1,212,638 | ) | (82,036 | ) | ||||
Customer deposits and accrued interest | (514,006 | ) | (1,268,581 | ) | ||||
Deferred compensation | (13,111 | ) | (114,259 | ) | ||||
Deferred pension costs & post-retirement benefits | (813,254 | ) | (911,480 | ) | ||||
Other liabilities and deferred credits | 541,013 | (723,091 | ) | |||||
Net cash provided by operating activities | 5,160,673 | 2,197,697 | ||||||
Cash flows from investing activities: | ||||||||
Purchase of securities available-for-sale | (151,587 | ) | (529,662 | ) | ||||
Sale of securities available-for-sale | 195,246 | 705,624 | ||||||
Collection of acquisition receivable | 0 | 724,554 | ||||||
Amount (paid to) received from related parties | (38,721 | ) | 172,479 | |||||
Investment in joint ventures | 0 | (205,000 | ) | |||||
Capital expenditures | (3,823,512 | ) | (3,887,311 | ) | ||||
Net cash used in investing activities | (3,818,574 | ) | (3,019,316 | ) | ||||
Cash flows from financing activities: | ||||||||
Net repayments on lines-of-credit | (819,164) | (1,793,109) | ||||||
Debt issuance costs paid | (149,523) | (20,488) | ||||||
Proceeds from Preferred A Shares | - | 867,425 | ||||||
Dividends paid | (1,289,948) | (1,220,901) | ||||||
Proceeds under long-term debt | 40,200,000 | 4,200,000 | ||||||
Repayment of long-term debt | (39,516,432) | (4,903,059) | ||||||
Net cash used in financing activities | (1,575,067) | (2,870,132) | ||||||
Net decrease in cash and cash equivalents | (232,968) | (3,691,751) | ||||||
Cash and cash equivalents at beginning of period | 442,930 | 3,808,968 | ||||||
Cash and cash equivalents at end of period | $209,962 | $117,217 | ||||||
Supplemental disclosures of cash flow information: | ||||||||
Cash paid during the period for: | ||||||||
Interest | $1,007,427 | $903,788 | ||||||
Income taxes | $42,372 | $46,500 | ||||||
Non-cash financing activities: | ||||||||
Dividends paid with shares | $125,548 | $120,136 | ||||||
Number of shares issued for dividends | 7,091 | 6,614 |
See accompanying notes to consolidated financial statements
8 |
CORNING NATURAL GAS HOLDING CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(Unaudited)
Note 1 – Basis of Presentation
Corning Natural Gas Holding Corporation (“Holding Company”) was incorporated in New York in July 2013 to serve as a holding company for Corning Natural Gas Corporation (the “Gas Company” or “Corning Gas”) and its dormant subsidiary Corning Natural Gas Appliance Corporation (“Appliance Company”). The Holding Company has 50% ownership interests in our joint ventures Leatherstocking Gas Company, LLC (“Leatherstocking Gas”), its subsidiary, Leatherstocking Gas Development Corporation, and Leatherstocking Pipeline Company, LLC (“Leatherstocking Pipeline”). The Holding Company also has Pike County Light & Power Company (“Pike”) as a subsidiary. As used in this document, the term “the Company” refers to the consolidated operations of the Holding Company, Gas Company, Pike and Appliance Company.
The information furnished herewith reflects all adjustments which are, in the opinion of management, necessary for a fair presentation of the results for the period. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to SEC rules and regulations, although the Holding Company believes the disclosures which are made are adequate to make the information presented not misleading.
The consolidated financial statements contained herein should be read in conjunction with the consolidated financial statements and notes thereto included in the Holding Company’s latest annual report on Form 10-K for the fiscal year ended September 30, 2017 (“Annual Report”), filed on December 29, 2017. These interim consolidated financial statements are unaudited.
Our significant accounting policies are described in the notes to the Consolidated Financial Statements in the Holding Company’s Annual Report. It is important to understand that the application of generally accepted accounting principles in the United States of America involves certain assumptions, judgments and estimates that affect reported amounts of assets, liabilities, revenues and expenses. Thus, the application of these principles can have varying results from company to company.
Because our business is highly seasonal in nature, sales for each quarter of the year vary and are not comparable. Sales vary depending on seasonal variations in temperature, although the Gas Company’s weather normalization and revenue decoupling clauses approved by the New York Public Service Commission (“NYPSC”) serve to stabilize net revenue, by insulating the Holding Company, to an extent, from the effects of unusual temperature variations and conservation. Certain larger customer classes are not covered by weather normalization or revenue decoupling and weather will impact revenue from these classes. Neither Pike nor Leatherstocking have weather normalization or revenue decoupling clauses.
On March 3, 2018 the area Pike services experienced a major storm. Winter Storm Riley resulted in high winds and wet heavy snow, causing trees to fall to the ground, taking down numerous poles, spans of primary, secondary and service conductors, and damaging numerous pole top transformers. The cost of restoration is approximately $1.4 million. The $1.4 million is comprised of approximately $0.2 million of capital expenditures and $1.2 million of operation and maintenance repairs. On April 20, 2018 Pike filed a petition with Pennsylvania Public Utility Commission (“PAPUC”) for permission to defer losses, for accounting and financial reporting purposes, resulting from the operation and maintenance expenses arising from severe storm damage, and to amortize such losses commencing on the date when rates are changed pursuant to the Commission's final order in Pike’s next general rate case. On June 14, 2018 in Docket P-2018-3001395 the PAPUC granted Pike’s deferral petition.
9 |
New Accounting Pronouncements Not Yet Adopted
In May 2014, the Financial Accounting Standards Board (“FASB”) issued new accounting guidance on revenue from contracts with customers. The new guidance requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods and services to customers. The updated guidance will replace most existing revenue recognition guidance in GAAP when it becomes effective. This guidance is effective for fiscal years, and interim periods within those fiscal
years, beginning after December 15, 2017. We do not expect this to have a significant impact on our consolidated financial statements but will require additional disclosures.
In January 2016, the FASB issued new accounting guidance on the recognition and measurement of financial assets and financial liabilities. The new guidance requires realized gains and losses on marketable securities to be recorded through earnings rather than accumulated other comprehensive income. This guidance is effective for financial statements issued for fiscal years beginning after December 15, 2017 and interim periods within those fiscal years. Early application is not permitted. The impact when adopted will be dependent on the amount of unrealized gains and losses on marketable securities we have in accumulated other comprehensive income at the time of adoption and subsequent changes in unrealized gains and losses in periods thereafter.
In February 2016, the FASB issued ASU No. 2016-02, Leases (ASC Topic 842), which requires lessees to recognize substantially all leases on-balance sheet and disclose key information about leasing arrangements. The new standard establishes a right of use ("ROU") model that requires a lessee to recognize a ROU asset and lease liability on the balance sheet for all leases with a term longer than 12 months. Leases will be classified as finance or operating, with classification affecting the pattern and classification of expense recognition in the income statement. The new standard is effective for annual and interim periods beginning after December 15, 2018. ASU 2016-02 requires entities to adopt a modified retrospective transition method for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the consolidated financial statements. The Company continues to evaluate the impact that adopting ASU 2016-02 will have on its financial statements, but does not believe it will have a material impact at this time.
It is the Holding Company’s policy to reclassify amounts in the prior year financial statements to conform to the current year presentation.
Adoption of New Accounting Guidance
In July 2015, the FASB issued new accounting guidance simplifying inventory measurement by requiring companies to value inventory at the lower of cost or net realizable value. This guidance is effective for financial statements issued for fiscal years beginning after December 15, 2016 and interim periods within those fiscal years. The adoption of this guidance, which occurred in the first quarter of the current fiscal year, did not have a material effect on our consolidated financial statements.
Note 2 - Pension and Other Post-Retirement Benefit Plans
Components of Net Periodic Benefit Cost:
Pension Benefits | ||||||||||||||||
Three Months Ended June 30, | Nine Months Ended June 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Service Cost | $107,161 | $110,025 | $321,482 | $330,073 | ||||||||||||
Interest Cost | 240,301 | 225,193 | 720,902 | 675,579 | ||||||||||||
Expected return on plan assets | (300,205 | ) | (278,978 | ) | (900,614 | ) | (836,932 | ) | ||||||||
Amortization of prior service cost | — | 655 | — | 1,967 | ||||||||||||
Amortization of net (gain) loss | 242,497 | 256,754 | 727,491 | 770,262 | ||||||||||||
Net period benefit cost | $289,754 | $313,649 | $869,261 | $940,949 |
Other Benefits | ||||||||||||||||
Three Months Ended June 30, | Nine Months Ended June 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Service Cost | $4,445 | $5,285 | $13,336 | $15,855 | ||||||||||||
Interest Cost | 12,060 | 11,774 | 36,180 | 35,324 | ||||||||||||
Expected return on plan assets | — | — | — | — | ||||||||||||
Amortization of prior service cost | 887 | 887 | 2,660 | 2,660 | ||||||||||||
Amortization of net (gain) loss | 1,374 | 3,412 | 4,121 | 10,236 | ||||||||||||
Net period benefit cost | $18,766 | $21,358 | $56,297 | $64,075 |
10 |
For ratemaking and financial statement purposes, pension expense represents the amount approved by the NYPSC in the Gas Company’s most recently approved rate case. Pension expense for ratemaking and financial statement purposes was approximately $219,000 and $656,000 for the three and nine months ended June 30, 2018, respectively, and $231,000 and $693,000 for the three and nine months ended June 30, 2017, respectively.
The difference between the pension expense (benefit) for ratemaking and financial statement purposes, and the amount computed above has been deferred as a regulatory asset and amounted to $874,689 and $668,218 at June 30, 2018 and 2017, respectively.
The NYPSC has allowed the Gas Company to recover incremental costs associated with other post-retirement benefits through rates on a current basis. Other post-retirement benefit expense for ratemaking and financial statement purposes was approximately $15,000 and $44,000 for the three and for nine months ended June 30, 2018, respectively, and approximately $21,000 and $64,000 for the three and nine months ended June 30, 2017, respectively. The difference between the other post-retirement benefit expense (benefit) for ratemaking and financial statement purposes, and the amount computed above has been deferred as regulatory assets and is not included in the prepaid cost noted above.
Contributions
The Gas Company expects to contribute $1,207,755 to its Pension Plan and $85,904 to its other Post Retirement Benefit Plan in fiscal year 2018. A total of $830,046 has been paid to the Pension Plan for the first nine months of this fiscal year and $911,480 for nine months ended June 30, 2017.
Note 3 – Financing Activities
On November 30, 2017, the Gas Company entered into a long-term debt agreement with M&T Bank for $29 million at a fixed rate of 4.16% with a ten year maturity (the “November 2017 Credit Agreement”). Principal and interest payments on the note commenced on December 30, 2017, with 120 consecutive monthly payments of $296,651 due on the last day of each month, with the unpaid principal and any unpaid interest due and payable in full on November 30, 2027. This debt replaces all of the Gas Company long-term debt and a $3,000,000 demand note payable that was presented as long-term debt as of September 30, 2017. This debt is secured by all personal property of the Gas Company including, among other things, accounts receivable, deposit accounts, general intangibles, inventory, and all fixtures, pipelines, easements, rights of way and compressors in the Gas Company’s distribution system pursuant to a security agreement (the “November 2017 Security Agreement”). The November 2017 Credit Agreement contains various affirmative and negative covenants of the Gas Company including, among others: (i) a “Total Funded Debt to Tangible Net Worth” (as such terms are defined in the 2017 Credit Agreement) ratio of not greater than 1.40 to 1.0; and (ii) a “Total Funded Debt to EBITDA” (as such terms are defined in the November 2017 Credit Agreement) ratio of not greater than 3.75 to 1.0; and (iii) a minimum Cash Flow Coverage (as defined in the November 2017 Credit Agreement) of not less than 1.10 to 1.0; in each case measured quarterly based on the Gas Company’s trailing twelve month operating performance and fiscal quarterly financial statements; delivery of compliance and financial statement requirements, and prohibitions on any sale of all or substantially all of its assets, acquisitions of substantially all the assets of any other entity, doing business under any assumed name, material changes to its business, purposes, structure or operations which could materially adversely affect the Gas Company, or any merger, consolidation or other similar transaction.
11 |
Events of default under the November 2017 Credit Agreement and the term note which permit the lender to exercise its remedies, including immediate acceleration of the principal and interest on any loans outstanding to the Gas Company, include, among others: (i) default in the payment of principal or interest on the loans under the November 2017 Credit Agreement, (ii) default by the Gas Company on any other obligation under the November 2017 Credit Agreement and related documents, (iii) failure to pay when due any other obligations of the Gas Company which could result in the acceleration of that obligation, (iv) various failures by any pension plan maintained by the Gas Company to comply with applicable law or any underfunding which the Lender determines may have an material adverse effect on the Gas Company’s ability to repay its debts, (v) entry of any judgments or order of any court or governmental entity against the Gas Company, and (vi) various bankruptcy and insolvency events. In addition, additional events of default under the November 2017 Credit Agreement include: any adverse change in the Gas Company, its business, assets, operations, affairs or condition which the lender determines will have a material adverse effect on the Gas Company, its business, assets, operation or condition (financial or otherwise) or on its ability to repay its debts, and at any time the lender in good faith deems itself insecure with respect to payment of the Gas Company’s obligations to it or other performance of such obligations. The November 2017 Security Agreement contains various representations, warranties, covenants and agreements customary in security agreements and various events of default substantially similar to those in the November 2017 Credit Agreement with remedies under the New York Uniform Commercial Code and the November 2017 Security Agreement. This refinancing is consistent with our June 2017 NYSPSC rate order. The November 2017 term note may be prepaid upon payment of a prepayment premium equal to the greater of 1% of the amount prepaid or the present value of the spread between the 4.16% fixed interest rate of the 2017 Term Note and the then current “market rate” based on the most recent U.S. Treasury Obligations with a term corresponding to the remaining period to the Maturity Date.
On January 27, 2016, the Gas Company entered into an agreement with M&T Bank for a revolving line of credit of $8.0 million at a variable interest rate determined by adding a factor, determined with reference to the Gas Company’s funded debt to EBITDA ratio calculated ninety days after the end of each quarter, to the daily LIBOR rate. The line of credit has been renewed under the same terms and expires on April 1, 2019. The amount outstanding under this line on June 30, 2018 was approximately $3.6 million with an interest rate of 4.925%. The Pike line of credit of $2.0 million has been renewed under the same terms and expires on April 1, 2019. The amount outstanding under this line on June 30, 2018 was approximately $1.2 million with an interest rate of 4.875%. Our lender has a purchase money security interest in all our natural gas purchases utilizing funds advanced by the bank under the credit agreement and all proceeds of sale and accounts receivable from the sale of that gas.
On May 23, 2018, Pike entered into a credit agreement with M&T and refinanced its outstanding loan with M&T, issuing a $11.2 million term note pursuant to the credit agreement. The Credit Agreement contains various affirmative and negative covenants of Pike including: a total funded debt to EBITDA ratio of not greater than 3.75 to 1.0, measured quarterly based on Pike’s trailing twelve month operating performance and fiscal quarterly financial statements; a minimum cash flow coverage of not less than 1.10 to 1.0, measured quarterly based on Pike’s trailing twelve month operating performance and fiscal quarterly financial statements; compliance and financial statement requirements; and prohibitions on changes in management or control, any sale of all or substantially all of its assets, acquisitions of substantially all the assets of any other entity, or other material changes to its business, purposes, structure or operations which could materially adversely affect Pike. The note bears interest at 4.92%. The note is payable in 119 consecutive monthly payments of $118,763 plus accrued interest, beginning on June 23, 2018 with a final payment of unpaid principal and interest on the maturity date of May 23, 2028. The note is secured by all personal property of Pike. Pike will owe a pre-payment penalty of 1% on any pre-paid principal made in advance of the maturity date.
The Gas Company and Pike were in compliance with our covenant calculations as of June 30, 2018.
12 |
Note 4 - Fair Value of Financial Instruments
The Holding Company has determined the fair value of debt and other financial instruments using a valuation hierarchy. The hierarchy, which prioritizes the inputs used in measuring fair value, consists of three levels. Level 1 uses observable inputs such as quoted prices in active markets; Level 2 uses inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, which is defined as unobservable inputs in which little or no market data exists, requires the Holding Company to develop its own assumptions. The carrying amount of debt on the Consolidated Balance Sheets approximates fair value as a result of instruments bearing interest rates that approximate current market rates for similar instruments, and the carrying amounts for cash, accounts receivable and accounts payable approximate fair value due to their short-term nature. Investment assets, which fund the Holding Company’s deferred compensation plan, are valued based on Level 1 inputs.
The Holding Company has determined the fair value of certain assets through application of FASB ASC 820 “Fair Value Measurements and Disclosures”.
Fair value of assets and liabilities measured on a recurring basis at June 30, 2018 and September 30, 2017 are as follows:
Fair Value Measurements at Reporting Date Using:
Fair Value | Quoted Prices In Active Markets or Identical Assets/Liabilities (Level 1) | Level 2 | Level 3 | |||||||||||||
June 30, 2018 | ||||||||||||||||
Available-for-sale securities | $2,135,955 | $2,135,955 | $— | $— | ||||||||||||
September 30, 2017 | ||||||||||||||||
Available-for-sale securities | $2,212,548 | $2,212,548 | $— | $— |
A summary of the marketable securities at June 30, 2018 and September 30, 2017 is as follows:
Cost Basis | Unrealized Gain | Unrealized Loss | Market Value | |||||||||||||
June 30, 2018 | ||||||||||||||||
Cash and equivalents | $111,261 | $— | $— | $111,261 | ||||||||||||
Metlife stock value | 38,180 | — | — | 38,180 | ||||||||||||
Government and agency bonds | 229,520 | — | 7,878 | 221,642 | ||||||||||||
Corporate bonds | 209,429 | — | 4,476 | 204,953 | ||||||||||||
Mutual funds | 34,341 | — | 299 | 34,042 | ||||||||||||
Holding Company Preferred A Stock | 599,125 | — | 26,250 | 572,875 | ||||||||||||
Equity securities | 833,614 | 119,388 | — | 953,002 | ||||||||||||
Total securities | $2,055,470 | $119,388 | $38,903 | $2,135,955 | ||||||||||||
September 30, 2017 | ||||||||||||||||
Cash and equivalents | $262,150 | — | — | $262,150 | ||||||||||||
Metlife stock value | 40,377 | — | — | 40,377 | ||||||||||||
Government and agency bonds | 288,431 | — | 3,134 | 285,297 | ||||||||||||
Corporate bonds | 194,597 | — | 3,681 | 190,916 | ||||||||||||
Mutual funds | 24,382 | 678 | — | 25,060 | ||||||||||||
Holding Company Preferred A Stock | 572,875 | — | — | 572,875 | ||||||||||||
Equity securities | 733,068 | 102,805 | — | 835,873 | ||||||||||||
Total securities | $2,115,880 | $103,483 | $6,815 | $2,212,548 |
Realized gains included in earnings for the periods reported in investment income are as follows:
Investment Income | ||||||||||||||||
Three Months Ended June 30, | Nine Months Ended June 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Total net realized gains included in earnings | $4,185 | $15,312 | $31,152 | $68,859 |
Financial assets and liabilities valued using level 1 inputs are based on unadjusted quoted market prices as of the close of business on the days noted within active markets.
Note 5 – Stockholders’ Equity
For the quarter ended June 30, 2018, there were 5,856 shares of common stock issued for $52,683 of services and $42,568 under the DRIP. There were 3,150 shares issued to directors, 150 shares sold to Leatherstocking Gas, which used the shares to compensate its independent director, Carl T. Hayden, and 2,556 shares issued to various investors under the dividend reinvestment program (DRIP). For the quarter ended March 31, 2018, there were 9,920 shares of common stock issued for $80,820 of services and $40,664 under the DRIP. There were 5,775 shares issued to directors, 1,500 shares issued to officers for services, 450 shares sold to Leatherstocking Gas, which used the shares to compensate Mr. Hayden, and 2,195 shares issued to various investors under the DRIP. For the quarter ended December 31, 2017, there were 5,490 shares of common stock issued for $44,628 of services and $40,769 for the DRIP. There were 3,150 shares issued to directors for services, which used the shares to compensate Mr. Hayden, and 2,340 shares issued to various investors under the DRIP.
13 |
Dividends on shares of common stock are accrued when declared by the board of directors. For the quarter ended September 30, 2017, dividends were paid on October 15, 2017 to stockholders of record on September 30, 2017 in the amount of $403,990. For the quarter ended December 31, 2017, $405,328 was accrued for dividends paid on January 15, 2018 to stockholders of record on December 31, 2017. For the quarter ended March 31, 2018, $421,110 was accrued for dividends paid on April 16, 2018 to stockholders of record on March 31, 2018. For the quarter ended June 30, 2018, $421,932 was accrued for dividends paid on July 16, 2018 to stockholders of record on June 30, 2018.
Series A Preferred Stock accrues cumulative dividends at a rate of 6.0% of the liquidation preference per share ($25.00) and are expected to be paid on or about the 14th day of April, July, October and January of each year. For the quarter ended September 30, 2017, dividends were paid on October 15, 2017 in the amount of $78,975. For the quarter ended December 31, 2017, $78,975 was accrued for dividends paid on January 15, 2018. For the quarter ended March 31, 2018, $78,975 was accrued for dividends paid on April 15, 2018. For the quarter ended June 30, 2018, $78,975 was accrued for dividends paid on July 16, 2018. Dividends on the Series A Preferred Stock are reported as interest expense. Series B convertible Preferred Stock accrues cumulative dividends at a rate of 4.8% of the liquidation preference per share ($20.75) and are expected to be paid on or about the 14th day of April, July, October and January of each year. At September 30, 2017 there was $61,066 accrued for Series B Preferred Stock dividends paid on October 15, 2017. For the quarter ended December 31, 2017, $61,066 was accrued for dividends paid on January 15, 2018. For the quarter ended March 31, 2018, $61,066 was accrued for dividends paid on April 15, 2018. For the quarter ended June 30, 2018, $61,065 was accrued for dividends paid on July 16, 2018. See Note 8 for additional information on the preferred stock, including its mandatory redemption provisions.
Basic earnings per share are computed by dividing income available for common stock (net income less dividends declared on Series B Preferred Stock) by the weighted average number of common shares outstanding for the period. Diluted earnings per share reflect the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock. 244,263 (293,116 after adjustment for the stock dividend discussed below) shares of common stock issuable upon conversion of Series B Convertible Preferred Stock were excluded from the calculation of diluted earnings per share for the three months ended June 30, 2018 and 2017 because their inclusion would have been anti-dilutive.
On April 27, 2017, at its regular meeting, the Company’s Board of Directors declared a 20% common stock dividend payable to holders of record of its Common Stock on May 30, 2017, payable on or about June 15, 2017. The dividend was equivalent to one share of common stock issued for each five shares of common stock outstanding. There were 498,310 shares issued. The relative size of the additional shares issued made the substance of the transaction that of a stock split effected in the form of a dividend. It was the Company’s intent to obtain wider distribution and improved marketability of the shares. In accordance with this transaction there was no adjustment to the stated par value of the common stock and the Company recorded the transaction at par value. In connection with this dividend the conversion price for the shares of Series B Preferred Stock was adjusted from one share of common stock to 1.2 shares for each share of Series B Preferred Stock. The Company has retrospectively restated the consolidated financial statements, share and per share information included in this report on a post-split basis.
On May 2, 2018, the Holding Company received notice that its Certificate of Amendment to its Certificate of Incorporation increasing the number of authorized shares of common stock from 3,500,000 to 4,500,000 shares, and increasing the number of authorized shares of preferred stock from 500,000 shares to 750,000 shares with the Department of State of the State of New York was approved. That amendment to the Holding Company’s Certificate of Incorporation was effective as of the May 1, 2018 filing date. The increase in authorized preferred shares have not been designated as preferred A or B at this time.
14 |
Note 6 – Leatherstocking Companies
The Holding Company has an interest in Leatherstocking Gas and Leatherstocking Pipeline, each of which is a joint venture with Mirabito Regulated Industries, LLC, accounted for by the equity method. As of June 30, 2018 Leatherstocking Gas had long term
debt of $6,046,011 and short term debt of $1,150,000 compared to $6,527,903 and $280,000 as of September 30, 2017 respectively. Leatherstocking Gas was in compliance with its loan covenant as of June 30, 2018.
The following table represents the Holding Company’s investment activity in Leatherstocking Gas and Leatherstocking Pipeline (the “Joint Ventures”) for the nine months ended June 30, 2018 and 2017:
2018 | 2017 | |||||||
Beginning balance in investment in joint ventures | $2,707,406 | $2,583,581 | ||||||
Investment in joint ventures | — | 205,000 | ||||||
Income (loss) in joint ventures | (16,595 | ) | (61,149 | ) | ||||
$2,690,811 | $2,727,432 |
As of and for the nine months ended June 30, 2018, the Joint Ventures had combined assets of approximately $13.0 million, combined liabilities of approximately $7.6 million and combined net loss of approximately $34,000. As of and for the nine months ended June 30, 2017, the Joint Ventures had combined assets of approximately $13.0 million, combined liabilities of approximately $7.6 million and combined net loss of approximately $122,000.
Note 7 – Effective Tax Rate
Income tax (benefit) expense: | ||||||||||||||||
3 months ended June 30 | 9 months ended June 30 | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Current | $— | $— | $— | $— | ||||||||||||
Deferred | (301,270 | ) | (125,498 | ) | 1,736,447 | 1,338,322 | ||||||||||
Total | $(301,270 | ) | $(125,498 | ) | $1,736,447 | $1,338,322 |
Actual income tax expense differs from the expected tax expense (computed by applying the | ||||||||
federal corporate tax rate of 24.5% before income tax expense) for the nine months ended June 30, 2018 and 2017 as follows: | ||||||||
2018 | 2017 | |||||||
Expected federal tax expense | $981,286 | $1,241,813 | ||||||
State tax expense (net of federal) | 229,013 | 193,273 | ||||||
Regulatory deferral for tax rate difference | 478,054 | — | ||||||
Other, net | 48,094 | (96,764 | ) | |||||
Actual tax expense | $1,736,447 | $1,338,322 |
On December 22, 2017, the federal Tax Cuts and Jobs Act (“Tax Act”) was signed into law. The Tax Act makes significant changes to the federal tax structure, which will impact the tax liabilities of utility companies. The most immediate change is the reduction of the Company’s corporate federal income tax rate from 35% to 21%. This change in the tax rate became effective on January 1, 2018. For companies such as the Holding Company that use fiscal year ended reporting period for financials the corporate tax rate will be a blended rate. The blended tax rate for the Holding Company will be 24.5% for the twelve months ended September 30, 2018. Other aspects of the Tax Act may also impact the Company, such as the treatment of bonus depreciation and net operating losses.
The NYPSC has instituted a proceeding to determine the implications of the Tax Act on New York utilities. The NYPSC in its December 29, 2017 order instituting Case 17-M-0815 stated its intent to ensure that net benefits accruing from the Tax Act are preserved for ratepayers, either through deferral accounting or another method, from the effective date of the Tax Act. The Pennsylvania Public Utility Commission intends to review the Tax Act impacts on the utilities under its jurisdiction. The Tax Act includes provisions that stipulate how excess deferred taxes are to be passed back to customers for certain accelerated tax depreciation benefits. Potential refunds of other deferred income taxes will be determined by the federal and state regulatory agencies. The Company will defer the recognition of the tax benefit impact of the Tax Act as either an income tax benefit or a regulatory liability until the New York and Pennsylvania Commissions issued orders or directives on the accounting for the impact of the Tax Act. In accordance with the Tax Act, on May 17, 2018 PAPUC issued an order for Pike Electric Division to file temporary rate surcharge of -.067% effective July 1, 2018. Pike on June 1, 2018, filed a petition seeking reconsideration of the Orders entered May 17, 2018. The petition states that Pike county is not earning a return in excess of 5% upon its rate base and, accordingly, it should be exempt from the imposition of temporary rates. The petition is pending.
15 |
Note 8 – Preferred Stock
The Holding Company filed a Registration Statement on Form S-1 with the Securities and Exchange Commission with respect to a subscription rights offering to its stockholders to issue up to approximately $11.0 million in preferred stock. The subscription rights were distributed on a one-for-one basis to stockholders of record as of April 14, 2016 and expired on June 20, 2016. The Form S-1 covered 2,469,861 subscription rights for the purchase of up to 140,000 shares of 6% Series A Preferred Stock and up to 360,000 shares of 4.8% Series B Preferred Stock. Each subscription right entitled the holder to purchase either: (i) one-eighth share of the 6% Series A Preferred Stock, par value $0.01 per share, for $25.00 per share, or (ii) one-sixth share of the 4.8% Series B Preferred Stock, par value $0.01 per share, for $20.75 per share, which is convertible in accordance with its terms into 1.2 shares of common stock, subject to adjustment. Of the 140,000 shares of Series A Preferred Stock available, 105,303 shares were subscribed and of the 360,000 shares of Series B Preferred Stock available, 244,263 shares were subscribed. In August of 2017 the Company privately placed an additional 105,297 shares of Series A Preferred Stock.
Series A Preferred Stock accrues cumulative dividends at a rate of 6.0% of the liquidation preference per share ($25.00) and are expected to be paid on or about the 14th day of April, July, October and January of each year. The dates of record for the dividends, are March 31, June 30, September 30 and December 31, immediately preceding the relevant dividend payment date. On September 30, 2023, outstanding shares of Series A Preferred Stock will mature and be redeemed solely in cash at a redemption price equal to the liquidation preference per share plus an amount equal to all accrued but unpaid dividends subject to our having funds legally available for redemption under New York law. The dividends for the nine months ended June 30, 2018 and 2017 were $133,212, respectively, and these are recorded as interest expense.
In accordance with ASC 480, because of the mandatory redemption feature this is treated as liability. The issuance costs are treated as debt issuance costs and will be amortized over the life of the instrument. The debt issuance costs reduce the carrying value of the liability. The amortization of the Series A Preferred Stock debt issuance costs was $15,269 and $8,695 for the nine months ended June 30, 2018 and 2017, respectively. The amortization of the Series A Preferred Stock debt issuance costs was $5,090 and $2,898 for the three months ended June 30, 2018 and 2017, respectively.
Series B Preferred Stock accrues cumulative dividends at a rate of 4.8% of the liquidation preference per share ($20.75) and are expected to be paid on or about the 14th day of April, July, October and January of each year. The dates of record for the dividends, if any, will be March 31, June 30, September 30 and December 31, immediately preceding the relevant dividend payment date. Our president, Michael German, owns 9,000 of these shares.
Although by its terms the Series B Preferred Stock is mandatorily redeemable on September 30, 2026, in accordance with ASC 480 it is not considered mandatorily redeemable for accounting purposes as a result of the conversion feature presenting a contingency related to the redemption dates. Accordingly, this is not considered a liability. However, as a result of the decision related to conversion and not reaching redemption resting with the holder, this instrument has been classified as temporary equity in accordance with ASC 480. Upon conversion, the instrument would be reclassified as permanent equity. Dividends were $183,197 and $182,953 for the nine months ended June 30, 2018 and 2017, respectively. Dividends were $61,065 and $60,984 for the three months ended June 30, 2018 and 2017, respectively. The issuance costs of approximately $120,000 reduced the initial proceeds and will be accreted until redemption or conversion. During the nine months ended June 30, 2018 and 2017 there was accretion of $11,284 and $12,463, respectively. During the three months ended June 30, 2018 and 2017 there was accretion of $3,761 and $4,154, respectively.
16 |
Note 9 – Rate Case
On June 17, 2016, the Gas Company filed with the NYPSC a three-year plan to implement a levelized increase in revenues from gas delivery service of $3,463,287 in each year over the period June 1, 2017 through May 31, 2020, resulting in total bill impacts on customers in each year of 10.4%.
On June 15, 2017, the NYPSC, in Case 16-G-0369, issued an Order Adopting Terms of Joint Proposal and Establishing Gas Rate Plan (the “June 2017 Order”) adopting without substantive modification a Joint Proposal (the “2017 Joint Proposal”) among the Gas Company, the Staff of the Department of Public Service, and multiple intervenors (which represents large industrial customers) to resolve all issues in Case 16-G-0369. As adopted by the June 2017 Order, the 2017 Joint Proposal is a comprehensive settlement extending for three consecutive Rate Years (the twelve months ending May 31, 2018, 2019 and 2020) and permits Corning Gas to increase its base rates for gas delivery service. The new base rates under the June 2017 Order, when offset by the elimination of existing surcharges at the beginning of Rate Year 1 and levelized over the three Rate Years, result in the following incremental revenue increases over the prior Rate Year: Rate Year 1 - $1,558,553, Rate Year 2 - $1,573,706, and Rate Year 3 - $1,566,594, equating to increases of approximately 6.2%, 5.9% and 5.5%, respectively, as a percentage of total delivery revenues including gas costs. The 2017 Joint Proposal, as adopted, permits a rate of return on common equity of 9.0%, and an “Earnings Sharing Mechanism” that provides for Corning Gas to retain all earnings above 9.00% up to and including 9.50%, and for customers to retain 50% of the earnings above 9.50% up to and including 10.00%, 75% of earnings above 10.00% up to and including 10.50%, and 90% of earnings above 10.50%.
The 2017 Joint Proposal, as adopted, provides true-ups for property taxes, pension costs, plant expenditures, large customer revenue, local production revenue and continues performance metrics for safety and customer satisfaction from the prior rate case. Although the stringency of certain performance measures and the amount of certain negative revenue adjustments for failure to meet specific standards are increased, the 2017 Joint Proposal, as approved by the June 2017 Order, also provides opportunities for positive revenue adjustments for exceeding applicable standards with regard to certain measures. Because the June 2017 Order approving the 2017 Joint Proposal was issued after the June 1, 2017 commencement of Rate Year 1 of the three-year rate plan and new rates did not go into effect until July 1, 2017, the 2017 Order provided for each of the Gas Company and its customers to be placed in the same position in which they would have been if the new rates had gone into effect as of June 1, 2017. Any resulting revenue adjustments in favor of the Gas Company are deferred for future recovery, with interest. The Rate Year 2 rate increase of $1,573,706 became effective June 1, 2018.
Total Regulatory Assets on the Balance Sheet as of June 30, 2018 amounts to $11,036,735 compared to $11,047,401 at September 30, 2017. The Regulatory Assets include $1,544,347 at June 30, 2018 and $349,547 at September 30, 2017 that is subject to Deferred Accounting Petitions and $982,403 at June 30, 2018 and $752,925 at September 30, 2017 that is under regulatory audit. The remaining items in regulatory assets are either approved in rates, part of annual reconciliations approved by the NYSPSC and PAPUC or approved through various commission directives.
Note 10 – Segment Reporting
The Company’s reportable segments have been determined based upon the nature of the products and services offered, customer base, availability of discrete internal financial information, homogeneity of products, delivery channel and other factors.
The Gas Company is a gas distribution company providing gas on a commodity and transportation basis to its customers in the Southern Tier of New York State. Pike provides electricity and natural gas to Pike County, Pennsylvania. The Holding Company is the parent company of all subsidiaries and has a 50% ownership in the Leatherstocking joint ventures. Corning Natural Gas Appliance Company information is presented with the Holding Company as it has little activity.
The following table reflects the results of the segments consistent with the Holding Company’s internal financial reporting process. The following results are used in part, by management, both in evaluating the performance of, and in allocating resources to, each of the segments for the three months and nine months ended June 30, 2018 and 2017.
17 |
As of and for the three months ended June 30, 2018
Gas Company | Pike | Holding Company | Total Consolidated | |||||||||||||
Total electric utility revenue | $0 | $2,068,433 | $0 | $2,068,433 | ||||||||||||
Total gas utility revenue | $5,257,250 | $290,445 | $0 | $5,547,695 | ||||||||||||
Investment income | $3,030 | $0 | $0 | $3,030 | ||||||||||||
Loss from joint ventures | $0 | $0 | ($51,861 | ) | ($51,861 | ) | ||||||||||
Net income (loss) | $167,912 | $262,328 | ($95,345 | ) | $334,895 | |||||||||||
Income tax expense (benefit) | $71,874 | $269,996 | ($40,600 | ) | $301,270 | |||||||||||
Interest expense | $302,554 | $103,186 | $81,486 | $487,226 | ||||||||||||
Depreciation expense | $446,165 | $146,321 | $915 | $593,401 | ||||||||||||
Amortization expense* | $36,708 | $51,389 | $19,031 | $107,128 | ||||||||||||
Total assets | $80,514,116 | $25,640,851 | $3,354,728 | $109,509,695 | ||||||||||||
Capital expenditures | $661,919 | $277,351 | $0 | $939,270 |
As of and for the three months ended June 30, 2017
Gas Company | Pike | Holding Company | Total Consolidated | |||||||||||||
Total electric utility revenue | $0 | $1,896,466 | $0 | $1,896,466 | ||||||||||||
Total gas utility revenue | $4,768,313 | $182,870 | $0 | $4,951,183 | ||||||||||||
Investment income | $26,451 | $0 | $0 | $26,451 | ||||||||||||
Loss from joint ventures | $0 | $0 | ($64,747 | ) | ($64,747 | ) | ||||||||||
Net income (loss) | $78,930 | $185,838 | ($76,875 | ) | $184,893 | |||||||||||
Income tax expense (benefit) | $48,125 | $124,950 | ($47,577 | ) | $125,498 | |||||||||||
Interest expense | $307,856 | $121,643 | $48,045 | $477,544 | ||||||||||||
Depreciation expense | $429,821 | $112,881 | $0 | $542,702 | ||||||||||||
Amortization expense* | $384,141 | $139,251 | $0 | $523,392 | ||||||||||||
Total assets | $78,623,339 | $23,189,852 | $3,132,028 | $104,945,219 | ||||||||||||
Capital expenditures | $1,167,790 | $280,273 | $0 | $1,448,063 |
As of and for the nine months ended June 30, 2018
Gas Company | Pike | Holding Company | Total Consolidated | |||||||||||||
Total electric utility revenue | $0 | $5,910,445 | $0 | $5,910,445 | ||||||||||||
Total gas utility revenue | $21,032,049 | $1,502,339 | $0 | $22,534,388 | ||||||||||||
Investment income | $62,525 | $0 | $0 | $62,525 | ||||||||||||
Loss from joint ventures | $0 | $0 | ($16,595 | ) | ($16,595 | ) | ||||||||||
Net income (loss) | $2,377,704 | $484,575 | ($186,217 | ) | $2,676,062 | |||||||||||
Income tax expense (benefit) | $1,387,086 | $427,237 | ($77,876 | ) | $1,736,447 | |||||||||||
Interest expense | $981,115 | $373,759 | $245,525 | $1,600,399 | ||||||||||||
Depreciation expense | $1,330,423 | $443,587 | $2,745 | $1,776,755 | ||||||||||||
Amortization expense* | $122,819 | $154,812 | $26,554 | $304,185 | ||||||||||||
Total assets | $80,514,116 | $25,640,851 | $3,354,728 | $109,509,695 | ||||||||||||
Capital expenditures | $3,106,213 | $717,299 | $0 | $3,823,512 |
18 |
As of and for the nine months ended June 30, 2017
Gas Company | Pike | Holding Company | Total Consolidated | |||||||||||||
Total electric utility revenue | $0 | $5,833,023 | $0 | $5,833,023 | ||||||||||||
Total gas utility revenue | $17,950,594 | $1,120,653 | $0 | $19,071,247 | ||||||||||||
Investment income | $95,977 | $0 | $0 | $95,977 | ||||||||||||
Loss from joint ventures | $0 | $0 | ($61,149 | ) | ($61,149 | ) | ||||||||||
Net income (loss) | $1,753,441 | $720,520 | ($159,891 | ) | $2,314,070 | |||||||||||
Income tax expense (benefit) | $1,021,943 | $415,221 | ($98,842 | ) | $1,338,322 | |||||||||||
Interest expense | $869,814 | $371,139 | $142,012 | $1,382,965 | ||||||||||||
Depreciation expense | $1,280,453 | $321,460 | $0 | $1,601,913 | ||||||||||||
Amortization expense* | $787,225 | $189,332 | $0 | $976,557 | ||||||||||||
Total assets | $78,623,339 | $23,189,852 | $3,132,028 | $104,945,219 | ||||||||||||
Capital expenditures | $3,553,951 | $315,635 | $17,725 | $3,887,311 |
*Includes Regulatory and Debt Issuance Cost Amortizations
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Overview
Corning Natural Gas Holding Corporation (“Holding Company”) was incorporated in New York in July 2013 to serve as a holding company for Corning Natural Gas Corporation (the “Gas Company” or “Corning Gas”) and its dormant subsidiary Corning Natural Gas Appliance Corporation (“Appliance Company”). The Holding Company has 50% ownership interests in our joint ventures Leatherstocking Gas Company, LLC (“Leatherstocking Gas”), its subsidiary, Leatherstocking Gas Development Corporation, and Leatherstocking Pipeline Company, LLC (“Leatherstocking Pipeline”). The Holding Company also has Pike County Light & Power Company (“Pike”) as a subsidiary. As used in this document, the term “the Company” refers to the consolidated operations of the Holding Company, Gas Company, Pike, Leatherstocking investments and Appliance Company.
The Holding Company’s primary business, through its subsidiaries Corning Gas and Pike, is natural gas and electricity distribution. Corning Gas serves approximately 15,000 residential, commercial, industrial and municipal customers in the Corning, Hammondsport and Virgil, New York, areas and two other gas utilities which serve the Elmira and Bath, New York, areas. It is franchised to supply gas service in all of the political subdivisions in which it operates. It also transports for a gas producer from the producer’s gathering networks. Corning Gas is under the jurisdiction of the New York Public Service Commission (“NYPSC”) which oversees and sets rates for New York gas distribution companies. In addition, Corning Gas has contracts with Corning Incorporated and Woodhull Municipal Gas Company, a small local utility, to provide maintenance service on their gas lines. Pike is an electricity and gas utility regulated by the Pennsylvania Public Utility Commission (“PAPUC”). Pike provides electric service to approximately 4,700 customers in the Townships of Westfall, Milford and the northern part of Dingman and in the Boroughs of Milford and Matamoras. Pike provides natural gas service to approximately 1,200 customers in Westfall Township and the Borough of Matamoras. All of these communities are located in Pike County, Pennsylvania. Additionally, Leatherstocking Gas distributes gas in Susquehanna and Bradford Counties, Pennsylvania, and has an application pending before the NYPSC for authority to provide gas distribution services in Broome County, New York. Leatherstocking Pipeline, an unregulated company, serves one customer in Lawton, Pennsylvania.
The market for natural gas in our traditional service territory is relatively saturated with limited growth potential. However, growth opportunities do exist in extending our mains to areas adjacent or reasonably close to areas we currently serve. In addition, the Gas Company continues to see expansion opportunities in the commercial and industrial markets. Some of our largest customers added additional facilities in our service area that is increasing our revenue and margins. We completed a new pipeline to Marcellus Shale gas in Pennsylvania in 2009 and are transporting that gas throughout our pipeline infrastructure. In addition, the Holding Company has interests in two joint ventures, Leatherstocking Gas and Leatherstocking Pipeline (the
“Joint Ventures”), to transport and provide gas to areas of the northeast currently without gas service. Through Leatherstocking Gas, we are continuing to pursue opportunities to provide natural gas to unserved areas of New York and Pennsylvania. Our electric and gas service territory in Pike county, Pennsylvania is seeing economic growth and we are experiencing customer load and revenue growth for both electric and gas. In May 2018 Corning Gas renegotiated our supply arrangement with a local gas producer.
We continue to focus on improving the efficiency of our operations and making capital investments to improve our infrastructure. Corning Gas’s infrastructure improvement program concentrates on the replacement of older distribution mains and customer service lines. In fiscal 2017 we fixed 251 leaks and replaced 11.1 miles of bare steel main and 281 bare steel services. For the first nine months of fiscal 2018 we repaired 107 leaks, replaced 126 bare steel services and replaced 5.9 miles of bare steel main.
19 |
We believe our key performance indicators are net income, stockholders’ equity and the safety and reliability of our systems. Net income increased by $150,002 for the three months and $361,992 for the nine months ended June 30, 2018 compared to the same periods in fiscal 2017. Because the Holding Company’s principal operations are conducted through Corning Gas and Pike, both regulated utility companies, stockholders’ equity is an important performance indicator. The NYPSC and PAPUC allow Corning Gas, Pike and Leatherstocking the opportunities to earn a just and reasonable return on stockholders’ equity as determined under applicable regulations. Stockholders’ equity is, therefore, a precursor of future earnings potential. As of June 30, 2018, compared to June 30, 2017, stockholders’ equity increased from $32,976,648 to $33,734,740. We plan to continue our focus on building stockholders’ equity. Safety and efficiency indicators include leak repair, main and service replacements and customer service metrics. Key performance indicators:
Three Months Ended June 30, | Nine Months Ended June 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Net income | $334,895 | $184,893 | $2,676,062 | $2,314,070 | ||||||||||||
Stockholders' equity | $33,734,740 | $32,976,648 | $33,734,740 | $32,976,648 | ||||||||||||
Stockholders' equity per weighted average share | $11.20 | $11.03 | $11.22 | $11.05 |
Revenue and Margin
The demand for natural gas and electricity is directly affected by weather conditions. Significantly warmer than normal weather conditions in our service areas could reduce our earnings and cash flows as a result of lower gas and electric sales. We partially mitigate the risk of warmer winter weather at Corning Gas through the weather normalization and revenue decoupling mechanism (“RDM”) clauses in our NYPSC rate tariffs. These clauses allow us to surcharge customers for under recovery of revenue. Neither of these regulatory mechanisms is applicable to larger commercial customers or in Pennsylvania.
Utility operating revenues increased $768,479 during the three months and $3,540,563 during the nine months ended June 30, 2018 compared to the same periods last year mainly due to the rate increase at the Gas Company, higher gas prices and more seasonable temperatures compared to the prior year.
The following table summarizes our utility operating revenue: | ||||||||||||||||
Three months ended June 30, | Nine months ended June 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Retail electric revenue: | ||||||||||||||||
Residential | $877,382 | $876,396 | $2,806,934 | $2,776,612 | ||||||||||||
Commercial | 1,036,561 | 991,995 | 2,872,308 | 2,971,037 | ||||||||||||
Street lights | 26,855 | 19,741 | 95,528 | 61,136 | ||||||||||||
Total retail electric revenue | $1,940,798 | $1,888,132 | $5,774,770 | $5,808,785 | ||||||||||||
20 |
Retail gas revenue: | ||||||||||||||||
Residential | $3,461,242 | $2,795,587 | $14,327,597 | $11,463,676 | ||||||||||||
Commercial | 543,498 | 445,760 | 2,342,763 | 1,861,569 | ||||||||||||
Transportation | 907,440 | 844,034 | 3,629,899 | 3,252,634 | ||||||||||||
Total retail gas revenue | $4,912,180 | $4,085,381 | $20,300,259 | $16,577,879 | ||||||||||||
Total retail revenue | $6,852,978 | $5,973,513 | $26,075,029 | $22,386,664 | ||||||||||||
Wholesale | 374,853 | 330,267 | 1,763,906 | 1,551,230 | ||||||||||||
Local production | 202,792 | 87,434 | 635,738 | 299,070 | ||||||||||||
Other utility revenues | 185,505 | 456,435 | (29,840 | ) | 667,306 | |||||||||||
Total revenue | $7,616,128 | $6,847,649 | $28,444,833 | $24,904,270 |
The following tables further summarize other utility revenues on the operating revenue table:
Three months ended June 30, | Nine months ended June 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Other utility revenues: | ||||||||||||||||
Customer discounts forfeited | $33,416 | $35,435 | $79,382 | $86,613 | ||||||||||||
Reconnect fees | (675 | ) | 1,071 | 1,299 | 5,702 | |||||||||||
Other gas revenues (see below) | 132,299 | 418,781 | (132,231 | ) | 571,390 | |||||||||||
Surcharges | 20,465 | 1,148 | 21,710 | 3,601 | ||||||||||||
Total other utility revenues | $185,505 | $456,435 | $(29,840 | ) | $667,306 | |||||||||||
Three months ended June 30, | Nine months ended June 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Other gas revenues: | ||||||||||||||||
Delivery Rate Adjustment (DRA) carrying costs | $911 | $965 | $2,873 | $2,951 | ||||||||||||
Contract customer reconciliation | (112 | ) | 57,182 | (65,467 | ) | 289,237 | ||||||||||
Monthly RDM amortizations | 9,375 | 81,182 | (172,244 | ) | (80,567 | ) | ||||||||||
Local production revenues | (2,861 | ) | 51,344 | (13,335 | ) | 131,661 | ||||||||||
Annual DRA reconciliation | (37,047 | ) | 0 | (111,140 | ) | 0 | ||||||||||
Customer performance incentive | 32,000 | 0 | 32,000 | 0 | ||||||||||||
Rate Case Make Whole Adjustments | 0 | 326,630 | 0 | 326,630 | ||||||||||||
All other | 130,033 | (98,522 | ) | 195,082 | (98,522 | ) | ||||||||||
Total other gas revenues | $132,299 | $418,781 | $(132,231 | ) | $571,390 |
Gas and electric purchases are our largest expenses. Purchased gas expense increased $83,453 for the three months and $1,595,267 for the nine months ended June 30, 2018, compared to the same periods last year due primarily to higher gas expense at Corning and Pike for the period. Electricity costs decreased by $137,146 for the three months ended June 30, 2018 and $318,319 for the nine months ended June 30, 2018 primarily due to lower prices for purchased power at Pike.
21 |
Three Months Ended June 30, | Nine Months Ended June 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Utility Electric Revenues | $2,068,433 | $1,896,466 | $5,910,445 | $5,833,023 | ||||||||||||
Electricity Purchased | 481,066 | 618,212 | 1,639,140 | 1,957,459 | ||||||||||||
Margin | $1,587,367 | $1,278,254 | $4,271,305 | $3,875,564 | ||||||||||||
Margin % | 76.74 | % | 67.40 | % | 72.27 | % | 66.44 | % | ||||||||
Utility Gas Revenues | $5,547,695 | $4,951,183 | $22,534,388 | $19,071,247 | ||||||||||||
Natural Gas Purchased | 1,351,932 | 1,268,479 | 6,757,377 | 5,162,110 | ||||||||||||
Margin | $4,195,763 | $3,682,704 | $15,777,011 | $13,909,137 | ||||||||||||
Margin % | 75.63 | % | 74.38 | % | 70.01 | % | 72.93 | % |
Operating and Interest Expenses
Operating and maintenance expense for the three and nine months ended June 30, 2018, increased by $7,475 and $105,481, respectively, compared to the three months and nine months ended June 30, 2017. The increase in expenses was due to higher legal fees at Pike, expenses associated with PAPUC audit at Pike, higher bad debt expenses at Pike, minor storm costs at Pike, higher pension expense at Corning Gas, offset by lower Rate Case expenses and regulatory amortization at Corning Gas. Storm costs are classified as major or minor storms by regulators. Major storms such as Winter Storm Riley were subject to deferral accounting treatment (more fully discussed in Note 1 - Basis of Presentation). Minor storms that were experienced by Pike in the first quarter were expensed. Depreciation expense for the three and nine months ended June 30, 2018 increased by $50,699 and $174,842, respectively compared to the same periods in fiscal year 2017 because of depreciation costs particularly for information technology equipment at Pike and new pipe laid in the ground by the Gas Company during the nine months ended June 30, 2018. Interest expenses for the three and nine months ended June 30, 2018, increased by $9,682 and $217,434, respectively compared to the same periods last year mainly due to additional long term debt outstanding and higher amortization of debt issuance costs.
Net Income
As a result of the foregoing, net income increased by $150,002 for the three months and $361,992 for the nine months ended June 30, 2018 compared to the same periods in fiscal year 2017. This increase was mainly due to the rate increase at the Gas Company. This increase was offset by regulatory amortization of $208,700, rate case expenses of approximately $170,000 and Pike’s minor storm costs of approximately $251,000, as well as, higher depreciation and property tax expense.
Liquidity and Capital Resources
The Holding Company does not have any borrowings (excluding Series A Preferred Stock that is classified as debt) at the corporate level and has no access to liquidity except through dividends and distributions from its subsidiaries as well as equity issuances. Its principal liquidity requirements are for investments in the Leatherstocking Joint Ventures to permit those companies to make the capital expenditures required to provide services to their customers and for dividend payments to the Holding Company’s stockholders.
On April 27, 2017, at its regular meeting, the Company’s Board of Directors declared a 20% common stock dividend payable to holders of record of its Common Stock on May 30, 2017, payable on or about June 15, 2017. The dividend is equivalent to one share of common stock issued for each five shares of common stock outstanding. There were 498,310 shares issued. The relative number of the additional shares issued made the substance of the transaction that of a stock split effected in the form of a dividend. It was the Company’s intent to obtain wider distribution and improved marketability of the shares. In accordance with this transaction there was no adjustment to the stated par value of the common stock and the Company recorded the transaction at par value. In connection with this dividend the conversion price for the shares of Series B Preferred Stock adjusted from one share of common stock to 1.2 shares for each share of Series B Preferred Stock converted. The Company has retrospectively restated the financial statements, share and per share information included in this quarterly report on a post-split basis.
22 |
In addition, under the orders of the NYPSC, the Gas Company’s cost of capital is based on an equity-to-debt ratio of 48%/52%. If additional equity is required for the Gas Company to maintain that ratio when issuing new debt, the Holding Company, as the sole shareholder of the Gas Company, is the only source of such equity, through either equity or debt financings at the Holding Company level. Prior to the formation of the Holding Company in 2013, the Gas Company had financed its own operating, capital and other liquidity requirements through a combination of internally generated cash, short- and long-term debt and equity from sales of its securities. Since then, the Gas Company has relied on internally generated cash and short- and long-term debt.
The Gas Company’s internally generated cash from operating activities consists of net income, adjusted for non-cash expenses, and changes in operating assets and liabilities. Non-cash items include depreciation and amortization; gain on investment and deferred income taxes. Over or under-recovered gas costs significantly impact cash flow. In addition, there are significant year-to-year changes in regulatory assets that impact cash flow. The Gas Company’s cash flow is seasonal. Cash expenditures are the highest in the summer and fall months when we refill gas storage and conduct our construction programs. Our cash receipts are highest during the heating season.
On April 13, 2016, the Gas Company filed a petition in Case 16-G-0204 with the NYPSC, to defer leak repair and survey costs over and above the amounts permitted to be recovered in rates for 2015. See “Corning Gas Company” under “Regulatory Matters” herein for additional information.
Capital expenditures are the principal use of internally generated cash flow. To fund capital expenditures, the Gas Company needs to draw on both operating cash and new debt and/or equity from Holding Company. In fiscal year 2018 to date, the Gas Company has spent approximately $3.8 million on projects and safety-related infrastructure improvements. This, in conjunction with our growth projects, creates liquidity pressure on the Holding Company. We anticipate that our aggressive capital construction program may require the Holding Company to raise new net debt and/or equity. For the first nine months of fiscal 2018, the company experienced a decrease in new net debt (long-term and short-term debt) of $265,983 and issued new equity (for board of directors services and the DRIP) amounting to $302,132. This was achieved even with the $1.4 million cash outlay for Winter Storm Riley.
Cash flows from financing activities of the Gas Company consist of repayment of long-term debt, new long-term borrowing, borrowings and repayments under our lines-of-credit, quarterly dividends paid and equity issuances. For the Gas Company’s operations, it has an $8.0 million revolving line of credit with M&T Bank of which $3.6 million was outstanding at June 30, 2018 with an interest rate of 4.925%. Interest is a variable rate determined by the Gas Company’s funded debt to EBITDA ratio calculated ninety days after the end of each quarter added to the daily LIBOR rate with no additional collateral or covenants beyond those included in the M&T Bank term notes. See Note 3 - Financing Activities of the notes to the consolidated financial statements above for further information. The Gas Company was in compliance with all of its loan covenants as of June 30, 2018.
During this quarter, we injected gas into storage and as of June 30, 2018, had a balance of $1,058,857 worth of gas in storage. During the next quarter, the Gas Company will also be injecting gas into storage to have sufficient gas to supply customers for the winter season.
The Gas Company’s ability to incur long-term debt (i.e., debt with a term longer than 12 months) is subject to regulation by the NYPSC. Under a NYPSC order issued January 21, 2016 in Case 15-G-0460, the Gas Company was authorized to issue a total of $28.4 million of long-term debt by December 31, 2017, consisting of $15.3 million of refinanced existing long-term debt and $13.1 million of existing short-term and new long-term debt.
23 |
On November 17, 2017, the NYPSC issued an order (described in more detail below under “Regulatory Matters”) authorizing Corning Gas to issue up to $26 million to refinance its variable-rate bank loans and up to $18 million to fund its future construction expenditures, repay short-term debt, and to refinance its maturing debt obligations. The November 17, 2017 order also superseded the authorization granted in the January 21, 2016 order in Case 15-G-0460.
Consistent with the NYPSC orders, on November 30, 2017, the Gas Company entered into a long-term debt agreement with M&T Bank for $29 million at a fixed rate of 4.16% with a ten year maturity. Principal and interest payments on the note commenced on December 30, 2017, with 120 consecutive monthly payments of $296,651 due on the last day of each month, with the unpaid principal and any unpaid interest due and payable in full on November 30, 2027. This debt replaces all of the Gas Company’s long-term debt and a $3 million demand note payable that was presented as long-term debt as of September 30, 2017. See Note 3 – Financing Activities to the consolidated financial statements for further information.
On March 15, 2018 the PAPUC granted Pike permission to refinance the M&T Bank Loan. The Pike M&T Bank loan was refinanced during the quarter ended June 30, 2018, had a balance of $11.2 million at June 30, 2018, and bears interest at a 4.92%.
The Gas Company and Pike rely heavily on their lines of credit to finance the purchase of gas that is placed in storage. In addition, an M&T Bank vehicle loan amounting to $12,493 at June 30, 2018 bears interest at a fixed rate of 4.69%.
As of June 30, 2018, we believe that cash flow from operating activities and borrowings under our lines of credit will be sufficient to satisfy our working capital and debt service requirements over the next twelve months. We believe new debt and proceeds from equity will be required to satisfy our capital expenditures to finance our internal growth needs for the next twelve months.
Off Balance Sheet Arrangements
We have no off balance sheet arrangements.
Regulatory Matters
Holding Company
On August 1, 2016, the NYPSC issued an order in Case 16-G-0200 approving the exercise of conversion rights (to common stock) of our 4.8% Series B Convertible Preferred Stock by our three holders of 10% or more of our common stock. The three holders, our President Michael German, funds controlled or with investments managed by Mario Gabelli, and the Article 6 Marital Trust under the First Amended and Restated Jerry Zucker Revocable Trust, reported on filings with the U.S. Securities and Exchange Commission that they acquired 57,936, 73,398 and 0 shares of our Series B Convertible Preferred Stock, respectively. There can be no assurance that any of such shares will actually be converted into our common stock.
The Holding Company’s primary business, through its subsidiaries Corning Gas and Pike, is regulated by the NYPSC and PAPUC, respectively, among other agencies.
24 |
Corning Gas Company
On April 13, 2016, Corning Gas filed a petition in Case 16-G-0204 with the NYPSC, to defer leak repair and survey costs over and above the amounts permitted to be recovered in rates for 2015. In this petition we requested that the incremental cost of $349,547 together with the associated income tax effect, be deferred and recovered in a manner to be established in future rate proceedings. The Company recognized this deferral in the quarter ended March 31, 2016. The petition is still pending before the NYSPSC.
On June 15, 2017, the NYPSC issued an Order Adopting Terms of Joint Proposal and Establishing Gas Rate Plan (the “June 2017 Order”) adopting the Joint Proposal without substantive modification in Case 16-G-0369.
As adopted by the June 2017 Order, the 2017 Joint Proposal defined earlier is a comprehensive settlement extending for three consecutive Rate Years (the twelve months ending May 31, 2018, 2019 and 2020) and permits Corning Gas to increase its base rates for gas delivery service. The new base rates under the June 2017 Order, when offset by the elimination of existing surcharges at the beginning of Rate Year 1 and levelized over the three Rate Years, result in the following incremental revenue increases over the prior Rate Year: Rate Year 1 - $1,558,553, Rate Year 2 - $1,573,706, and Rate Year 3 - $1,556,594, equating to increases of approximately 6.2%, 5.9% and 5.5%, respectively, as a percentage of total delivery revenues including gas costs. The 2017 Joint Proposal, as adopted, permits a rate of return on common equity of 9.0%, and an “Earnings Sharing Mechanism” that provides for Corning Gas to retain all earnings above 9.00% up to and including 9.50%, and for customers to retain (a) 50% of the earnings above 9.50% up to and including 10.00%, (b) 75% of earnings above 10.00% up to and including 10.50%, and (c) 90% of earnings above 10.50%.
The 2017 Joint Proposal provides true-ups for property taxes, pension costs, and plant additions and continues performance metrics for safety and customer satisfaction from the prior rate case. Although the stringency of certain performance measures and the amount of certain negative revenue adjustments for failure to meet specific standards are increased, the 2017 Joint Proposal, as approved by the June 2017 Order, also provides opportunities for positive revenue adjustments for exceeding applicable standards with regard to certain measures. Because the June 2017 Order approving the 2017 Joint Proposal was issued after the June 1, 2017 commencement of Rate Year 1 of the three-year rate plan and new rates did not go into effect until July 1, 2017, the June 2017 Order provides for each of the Gas Company and its customers to be placed in the same position in which they would have been if the new rates had gone into effect as of June 1, 2017. Any resulting revenue adjustments in favor of the Gas Company are deferred for future recovery, with interest. The Rate Year 2 rate increase of $1,573,706 became effective June 1, 2018.
By petition dated June 13, 2017, in Case 17-G-0346, Corning Gas requested authority under Public Service Law §69 to issue approximately $44 million of long-term debt through December 31, 2020. In its petition, Corning Gas requested permission to refinance all or a portion of its existing loans with a ten-year fixed rate loan (“Refunding Debt”). In addition, Corning Gas requested authority to issue new debt through December 31, 2020 to fund its future construction expenditures, repay short-term debt incurred to finance previous years’ construction expenditures, and to refinance its maturing debt obligations (“New Debt”). The NYSPSC, in an order issued November 17, 2017, authorized Corning Gas to issue up to $26 million for Refinancing Debt and up to $18 million for New Debt.
25 |
Pike
The acquisition of Pike was subject to the approval of the PAPUC. At its public meeting held on August 11, 2016, the PAPUC approved the Recommended Decision of the Administrative Law Judge, dated June 30, 2016, which approved the Joint Petition for Full Settlement of the Joint Application of Pike, Orange and Rockland Utilities, Inc. (“O&R”) and the Company, and the Pennsylvania Office of Consumer Advocate and the Pennsylvania Officer of Small Business Advocate (the “Settlement”). The Settlement requires Pike and the Holding Company to take a variety of actions including, among a series of other matters, hiring a general manager and other staffing of Pike, which had no employees when owned by O&R, and not filing for a rate increase prior to March 1, 2018.
On January 23, 2018 Pike filed a petition with the PAPUC a Securities Certificate for a refinanced loan in the amount of $11.2 million. The purpose of this Securities Certificate filing was to seek approval by the PAPUC for Pike to renew and extend its existing term loan originally used to purchase the stock of Pike from O&R. The Securities Certificate was approved by the Commission on March 15, 2018, Docket No. S-2018-2644326 and S-2018-2644374. The Pike M&T Bank loan was refinanced during the quarter ended June 30, 2018, had a balance of $11.2 million at June 30, 2018, and bears interest at a fixed interest rate of 4.92%.
On March 3, 2018 Pike experienced a major storm. Winter Storm Riley resulted in high winds and wet heavy snow, causing trees to fall to the ground, taking down numerous poles, spans of primary, secondary and service conductors, and damaging numerous pole top transformers. The cost of restoration is approximately $1.4 million. The $1.4 million is comprised of approximately $0.2 million of capital expenditures and $1.2 million of operation and maintenance repairs. On April 20, 2018 Pike filed a petition with PAPUC for permission to defer losses, for accounting and financial reporting purposes, resulting from the operation and maintenance expenses arising from severe storm damage, and to amortize such losses commencing on the date when rates are changed pursuant to the Commission's final order in Pike’s next general rate case. On June 14, 2018 in Docket P-2018-3001395 the PAPUC granted Pike’s deferral petition.
Leatherstocking Gas
On February 20, 2015, Leatherstocking Gas, pursuant to Section 68 of the Public Service Law, filed with the NYPSC for a Certificate of Public Convenience and Necessity and for approval of, and permission to exercise, franchises previously granted in the Town of Windsor (Case 15-G-0098) and Village of Windsor (Case 15-G-0099). NYPSC review of the applications is pending.
On February 27, 2015, Leatherstocking Gas, pursuant to Public Service Law Section 69, filed with the NYPSC for authority to issue long-term indebtedness in the principal amount of $2,750,000 for the purpose of financing new construction in the Town and Village of Windsor. The Commission review of the application in Case 15-G-0128 is pending.
Critical Accounting Policies
Our significant accounting policies are described in the notes to the Consolidated Financial Statements in the Holding Company’s Form 10-K for the year ended September 30, 2017, filed on December 29, 2017. There have been no significant changes in our accounting policies for the nine months ended June 30, 2018.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
As of June 30, 2018, the Company’s management, with the participation of the Company’s chief executive officer and chief financial officer, evaluated the effectiveness of the design and operation of the Company’s disclosure controls and procedures as defined in Rule 13a-15(e) of the Securities Exchange Act of 1934, as amended. Based upon the Company’s evaluation, the Company’s chief executive officer and chief financial officer concluded that the Company’s disclosure controls and procedures are effective as of June 30, 2018.
Changes in Internal Control over Financial Reporting
There were no changes in our internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Exchange Act Rules 13a-15 or 15d-15 that was conducted during the last fiscal quarter for the Holding Company, the Gas Company, the Appliance Company and the Joint Ventures, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
26 |
PART II.
OTHER INFORMATION
Item 1. | Legal Proceedings. |
The Gas Company has lawsuits pending of the type incurred in the normal course of business. The Holding Company and the Gas Company expect that any potential losses will be covered by insurance, subject to deductibles, and will not have a material adverse impact on the Holding Company, the Gas Company or their operations or financial condition.
Item 1A. | Risk Factors. |
Please refer to risk factors listed under Item 1A – “Risk Factors” of the Holding Company’s Form 10-K for the fiscal year ended September 30, 2017, and in our Prospectus, dated April 15, 2017, forming a portion of our Registration Statement on Form S-1 (File No. 333-208943), filed with the Securities and Exchange Commission on April 25, 2016, for disclosure relating to certain risk factors applicable to the Company.
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds. |
None
Item 3. | Defaults Upon Senior Securities. |
None
Item 4. | Mine Safety Disclosures |
Not applicable
Item 5. | Other Information. |
None
Item 6. | Exhibits. |
27 |
SIGNATURES
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 thereunto duly authorized.
CORNING NATURAL GAS HOLDING CORPORATION
Date: August 9, 2018 By: /s/ Michael I. German
Michael I. German, Chief Executive Officer and President
(Principal Executive Officer)
Date: August 9, 2018 By: /s/ Firouzeh Sarhangi
Firouzeh Sarhangi, Chief Financial Officer and Treasurer
(Principal Financial and Accounting Officer)
Exhibit 31.1
CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER PURSUANT TO
17 CFR SECTION 240.13a-14(a)
I, Michael I. German, certify that:
1. I have reviewed this quarterly report on Form 10-Q of Corning Natural Gas Holding Corporation for the period ending June 30, 2018;
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
Date: August 9, 2018
/s/ Michael I. German |
Michael I. German, Chief Executive Officer and President (Principal Executive Officer) |
Exhibit 31.2
CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER PURSUANT TO
17 CFR SECTION 240.13a-14(a)
I, Firouzeh Sarhangi, certify that:
1. I have reviewed this quarterly report on Form 10-Q of Corning Natural Gas Holding Corporation for the period ending June 30, 2018;
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles
c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
Date: August 9, 2018
/s/ Firouzeh Sarhangi |
Firouzeh Sarhangi, Chief Financial Officer and Treasurer (Principal Financial and Accounting Officer) |
Exhibit 32.1
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the filing of the Quarterly Report of Corning Natural Gas Holding Corporation (the “Company”) on Form 10-Q for the period ending March 31, 2018 (the “Report”) with the Securities and Exchange Commission, I, Michael I. German, Chief Executive Officer and President of the Company and I, Firouzeh Sarhangi, Chief Financial Officer and Treasurer of the Company, certify pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, and the information contained in the Report fairly presents, in all material respects, the financial condition and the results of operations of the Company for such period.
Dated: August 8, 2018
/s/ MICHAEL I. GERMAN |
Michael I. German, Chief Executive Officer and President
(Principal Executive Officer)
/s/ FIROUZEH SARHANGI |
Firouzeh Sarhangi, Chief Financial Officer and Treasurer
(Principal Financial and Accounting Officer)
Document and Entity Information - shares |
9 Months Ended | |
---|---|---|
Jun. 30, 2018 |
Aug. 07, 2018 |
|
Document And Entity Information | ||
Entity Registrant Name | Corning Natural Gas Holding Corp | |
Entity Central Index Key | 0001582244 | |
Document Type | 10-Q | |
Document Period End Date | Jun. 30, 2018 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --09-30 | |
Entity Filer Category | Smaller Reporting Company | |
Entity Common Stock, Shares Outstanding | 3,016,063 | |
Document Fiscal Period Focus | Q3 | |
Document Fiscal Year Focus | 2018 |
Consolidated Balance Sheets (Unaudited) (Parenthetical) - USD ($) |
Jun. 30, 2018 |
Sep. 30, 2017 |
---|---|---|
Current assets: | ||
Allowance for uncollectible accounts | $ 272,507 | $ 50,311 |
Common stockholders' equity | ||
Redeemable preferred stock - Series A, authorized shares | 255,500 | 255,500 |
Redeemable preferred stock - Series A, shares issued | 210,600 | 210,600 |
Redeemable preferred stock - Series A, shares outstanding | 210,600 | 210,600 |
Less debt issuance costs | $ 104,101 | $ 112,880 |
Redeemable preferred stock - Series B, authorized shares | 244,500 | 244,500 |
Redeemable preferred stock - Series B, shares issued | 244,263 | 244,263 |
Redeemable preferred stock - Series B, shares outstanding | 244,263 | 244,263 |
Common stock, par value | $ 0.01 | $ 0.01 |
Common stock, authorized shares | 4,500,000 | 4,500,000 |
Common stock, shares issued | 3,016,063 | 2,994,797 |
Common stock, shares outstanding | 3,016,063 | 2,994,797 |
Consolidated Statements of Income (Unaudited) - USD ($) |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2018 |
Jun. 30, 2017 |
Jun. 30, 2018 |
Jun. 30, 2017 |
|
Utility operating revenues: | ||||
Total utility operating revenues | $ 7,616,128 | $ 6,847,649 | $ 28,444,833 | $ 24,904,270 |
Cost of sales: | ||||
Total cost of sales | 1,832,998 | 1,886,691 | 8,396,517 | 7,119,569 |
Cost and expense: | ||||
Operating and maintenance expense | 2,972,515 | 2,965,040 | 9,427,970 | 9,322,489 |
Taxes other than income taxes | 977,671 | 495,154 | 2,725,350 | 1,531,248 |
Depreciation | 593,401 | 542,702 | 1,776,755 | 1,601,913 |
Other deductions, net | 70,888 | 127,645 | 228,782 | 392,876 |
Total costs and expenses | 4,614,475 | 4,130,541 | 14,158,857 | 12,848,526 |
Utility operating income | 1,168,655 | 830,417 | 5,889,459 | 4,936,175 |
Other income and (expense): | ||||
Interest expense | (487,226) | (477,544) | (1,600,399) | (1,382,965) |
Other income (expense) | (8,571) | (16,324) | 41,105 | 64,867 |
Investment income | 3,030 | 26,451 | 62,525 | 59,050 |
Loss from joint ventures | (51,861) | (64,747) | (16,595) | (61,149) |
Rental income | 12,138 | 12,138 | 36,414 | 36,414 |
Income from utility operations, before income taxes | 636,165 | 310,391 | 4,412,509 | 3,652,392 |
Income taxes | (301,270) | (125,498) | (1,736,447) | (1,338,322) |
Net income | 334,895 | 184,893 | 2,676,062 | 2,314,070 |
Less Series B Preferred Stock Dividends | 61,065 | 60,821 | 183,197 | 182,953 |
Net income attributable to common stockholders | $ 273,830 | $ 124,072 | $ 2,492,865 | $ 2,131,117 |
Weighted average earnings per share- | ||||
basic | $ 0.09 | $ 0.04 | $ 0.83 | $ 0.71 |
diluted | $ 0.09 | $ 0.04 | $ 0.81 | $ 0.70 |
Average shares outstanding - basic | 3,012,975 | 2,990,073 | 3,007,339 | 2,983,937 |
Average shares outstanding - diluted | 3,012,975 | 2,990,073 | 3,300,454 | 3,277,053 |
Gas Operating Revenues [Member] | ||||
Utility operating revenues: | ||||
Total utility operating revenues | $ 5,547,695 | $ 4,951,183 | $ 22,534,388 | $ 19,071,247 |
Cost of sales: | ||||
Total cost of sales | 1,351,932 | 1,268,479 | 6,757,377 | 5,162,110 |
Electric Operating Revenues [Member] | ||||
Utility operating revenues: | ||||
Total utility operating revenues | 2,068,433 | 1,896,466 | 5,910,445 | 5,833,023 |
Cost of sales: | ||||
Total cost of sales | $ 481,066 | $ 618,212 | $ 1,639,140 | $ 1,957,459 |
Consolidated Statements of Comprehensive Income (Unaudited) - USD ($) |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2018 |
Jun. 30, 2017 |
Jun. 30, 2018 |
Jun. 30, 2017 |
|
Income Statement [Abstract] | ||||
Net income | $ 334,895 | $ 184,893 | $ 2,676,062 | $ 2,314,070 |
Other comprehensive income (loss): | ||||
Net unrealized gain (loss) on securities available for sale net of tax of $3,244, ($682), ($14,402) and $2,272, respectively | 7,306 | (1,002) | (1,782) | 5,731 |
Total comprehensive income | $ 342,201 | $ 183,891 | $ 2,674,280 | $ 2,319,801 |
Consolidated Statements of Comprehensive Income (Unaudited) (Parenthetical) - USD ($) |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2018 |
Jun. 30, 2017 |
Jun. 30, 2018 |
Jun. 30, 2017 |
|
Income Statement [Abstract] | ||||
Net unrealized gain (loss) on securities available for sale, tax | $ 3,244 | $ (682) | $ (14,402) | $ 2,272 |
Consolidated Statement of Changes in Common Stockholders' Equity (Unaudited) - 9 months ended Jun. 30, 2018 - USD ($) |
Common Stock [Member] |
Additional Paid in Capital [Member] |
Retained Earnings [Member] |
Accumulated Other Comprehensive Income [Member] |
Total |
---|---|---|---|---|---|
Beginning Balance at Sep. 30, 2017 | $ 29,948 | $ 27,084,738 | $ 5,170,855 | $ 57,518 | $ 32,343,059 |
Beginning Balance shares at Sep. 30, 2017 | 2,994,797 | 2,994,797 | |||
Issuance of common stock | $ 213 | 301,919 | $ 302,132 | ||
Issuance of common stock, shares | 21,266 | ||||
Dividends declared on common | (1,248,370) | (1,248,370) | |||
Dividends declared on Series B Preferred Stock | (183,197) | (183,197) | |||
Stock issuance costs | (153,164) | (153,164) | |||
Comprehensive income: | |||||
Change in unrealized gain on securities available for sale, net of income taxes | (1,782) | (1,782) | |||
Net income | 2,676,062 | 2,676,062 | |||
Ending Balance at Jun. 30, 2018 | $ 30,161 | $ 27,233,493 | $ 6,415,350 | $ 55,736 | $ 33,734,740 |
Ending Balance, shares at Jun. 30, 2018 | 3,016,063 | 3,016,063 |
Basis of Presentation |
9 Months Ended |
---|---|
Jun. 30, 2018 | |
Basis of Presentation [Abstract] | |
Basis of Presentation | Note 1 – Basis of Presentation
Corning Natural Gas Holding Corporation (“Holding Company”) was incorporated in New York in July 2013 to serve as a holding company for Corning Natural Gas Corporation (the “Gas Company” or “Corning Gas”) and its dormant subsidiary Corning Natural Gas Appliance Corporation (“Appliance Company”). The Holding Company has 50% ownership interests in our joint ventures Leatherstocking Gas Company, LLC (“Leatherstocking Gas”), its subsidiary, Leatherstocking Gas Development Corporation, and Leatherstocking Pipeline Company, LLC (“Leatherstocking Pipeline”). The Holding Company also has Pike County Light & Power Company (“Pike”) as a subsidiary. As used in this document, the term “the Company” refers to the consolidated operations of the Holding Company, Gas Company, Pike and Appliance Company.
The information furnished herewith reflects all adjustments which are, in the opinion of management, necessary for a fair presentation of the results for the period. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to SEC rules and regulations, although the Holding Company believes the disclosures which are made are adequate to make the information presented not misleading.
The consolidated financial statements contained herein should be read in conjunction with the consolidated financial statements and notes thereto included in the Holding Company’s latest annual report on Form 10-K for the fiscal year ended September 30, 2017 (“Annual Report”), filed on December 29, 2017. These interim consolidated financial statements are unaudited.
Our significant accounting policies are described in the notes to the Consolidated Financial Statements in the Holding Company’s Annual Report. It is important to understand that the application of generally accepted accounting principles in the United States of America involves certain assumptions, judgments and estimates that affect reported amounts of assets, liabilities, revenues and expenses. Thus, the application of these principles can have varying results from company to company.
Because our business is highly seasonal in nature, sales for each quarter of the year vary and are not comparable. Sales vary depending on seasonal variations in temperature, although the Gas Company’s weather normalization and revenue decoupling clauses approved by the New York Public Service Commission (“NYPSC”) serve to stabilize net revenue, by insulating the Holding Company, to an extent, from the effects of unusual temperature variations and conservation. Certain larger customer classes are not covered by weather normalization or revenue decoupling and weather will impact revenue from these classes. Neither Pike nor Leatherstocking have weather normalization or revenue decoupling clauses.
On March 3, 2018 the area Pike services experienced a major storm. Winter Storm Riley resulted in high winds and wet heavy snow, causing trees to fall to the ground, taking down numerous poles, spans of primary, secondary and service conductors, and damaging numerous pole top transformers. The cost of restoration is approximately $1.4 million. The $1.4 million is comprised of approximately $0.2 million of capital expenditures and $1.2 million of operation and maintenance repairs. On April 20, 2018 Pike filed a petition with Pennsylvania Public Utility Commission (“PAPUC”) for permission to defer losses, for accounting and financial reporting purposes, resulting from the operation and maintenance expenses arising from severe storm damage, and to amortize such losses commencing on the date when rates are changed pursuant to the Commission’s final order in Pike’s next general rate case. On June 14, 2018 in Docket P-2018-3001395 the PAPUC granted Pike’s deferral petition.
New Accounting Pronouncements Not Yet Adopted
In May 2014, the Financial Accounting Standards Board (“FASB”) issued new accounting guidance on revenue from contracts with customers. The new guidance requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods and services to customers. The updated guidance will replace most existing revenue recognition guidance in GAAP when it becomes effective. This guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017. We do not expect this to have a significant impact on our consolidated financial statements but will require additional disclosures.
In January 2016, the FASB issued new accounting guidance on the recognition and measurement of financial assets and financial liabilities. The new guidance requires realized gains and losses on marketable securities to be recorded through earnings rather than accumulated other comprehensive income. This guidance is effective for financial statements issued for fiscal years beginning after December 15, 2017 and interim periods within those fiscal years. Early application is not permitted. The impact when adopted will be dependent on the amount of unrealized gains and losses on marketable securities we have in accumulated other comprehensive income at the time of adoption and subsequent changes in unrealized gains and losses in periods thereafter.
In February 2016, the FASB issued ASU No. 2016-02, Leases (ASC Topic 842), which requires lessees to recognize substantially all leases on-balance sheet and disclose key information about leasing arrangements. The new standard establishes a right of use (“ROU”) model that requires a lessee to recognize a ROU asset and lease liability on the balance sheet for all leases with a term longer than 12 months. Leases will be classified as finance or operating, with classification affecting the pattern and classification of expense recognition in the income statement. The new standard is effective for annual and interim periods beginning after December 15, 2018. ASU 2016-02 requires entities to adopt a modified retrospective transition method for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the consolidated financial statements. The Company continues to evaluate the impact that adopting ASU 2016-02 will have on its financial statements, but does not believe it will have a material impact at this time.
It is the Holding Company’s policy to reclassify amounts in the prior year financial statements to conform to the current year presentation.
Adoption of New Accounting Guidance
In July 2015, the FASB issued new accounting guidance simplifying inventory measurement by requiring companies to value inventory at the lower of cost or net realizable value. This guidance is effective for financial statements issued for fiscal years beginning after December 15, 2016 and interim periods within those fiscal years. The adoption of this guidance, which occurred in the first quarter of the current fiscal year, did not have a material effect on our consolidated financial statements. |
Pension and Other Post-retirement Benefit Plans |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pension and Other Post-retirement Benefit Plans [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pension and Other Post-retirement Benefit Plans | Note 2 - Pension and Other Post-Retirement Benefit Plans
Components of Net Periodic Benefit Cost:
For ratemaking and financial statement purposes, pension expense represents the amount approved by the NYPSC in the Gas Company’s most recently approved rate case. Pension expense for ratemaking and financial statement purposes was approximately $219,000 and $656,000 for the three and nine months ended June 30, 2018, respectively, and $231,000 and $693,000 for the three and nine months ended June 30, 2017, respectively.
The difference between the pension expense (benefit) for ratemaking and financial statement purposes, and the amount computed above has been deferred as a regulatory asset and amounted to $874,689 and $668,218 at June 30, 2018 and 2017, respectively.
The NYPSC has allowed the Gas Company to recover incremental costs associated with other post-retirement benefits through rates on a current basis. Other post-retirement benefit expense for ratemaking and financial statement purposes was approximately $15,000 and $44,000 for the three and for nine months ended June 30, 2018, respectively, and approximately $21,000 and $64,000 for the three and nine months ended June 30, 2017, respectively. The difference between the other post-retirement benefit expense (benefit) for ratemaking and financial statement purposes, and the amount computed above has been deferred as regulatory assets and is not included in the prepaid cost noted above.
Contributions
The Gas Company expects to contribute $1,207,755 to its Pension Plan and $85,904 to its other Post Retirement Benefit Plan in fiscal year 2018. A total of $830,046 has been paid to the Pension Plan for the first nine months of this fiscal year and $911,480 for nine months ended June 30, 2017. |
Financing Activities |
9 Months Ended |
---|---|
Jun. 30, 2018 | |
Financing Activities [Abstract] | |
Financing Activities | Note 3 – Financing Activities
On November 30, 2017, the Gas Company entered into a long-term debt agreement with M&T Bank for $29 million at a fixed rate of 4.16% with a ten year maturity (the “November 2017 Credit Agreement”). Principal and interest payments on the note commenced on December 30, 2017, with 120 consecutive monthly payments of $296,651 due on the last day of each month, with the unpaid principal and any unpaid interest due and payable in full on November 30, 2027. This debt replaces all of the Gas Company long-term debt and a $3,000,000 demand note payable that was presented as long-term debt as of September 30, 2017. This debt is secured by all personal property of the Gas Company including, among other things, accounts receivable, deposit accounts, general intangibles, inventory, and all fixtures, pipelines, easements, rights of way and compressors in the Gas Company’s distribution system pursuant to a security agreement (the “November 2017 Security Agreement”). The November 2017 Credit Agreement contains various affirmative and negative covenants of the Gas Company including, among others: (i) a “Total Funded Debt to Tangible Net Worth” (as such terms are defined in the 2017 Credit Agreement) ratio of not greater than 1.40 to 1.0; and (ii) a “Total Funded Debt to EBITDA” (as such terms are defined in the November 2017 Credit Agreement) ratio of not greater than 3.75 to 1.0; and (iii) a minimum Cash Flow Coverage (as defined in the November 2017 Credit Agreement) of not less than 1.10 to 1.0; in each case measured quarterly based on the Gas Company’s trailing twelve month operating performance and fiscal quarterly financial statements; delivery of compliance and financial statement requirements, and prohibitions on any sale of all or substantially all of its assets, acquisitions of substantially all the assets of any other entity, doing business under any assumed name, material changes to its business, purposes, structure or operations which could materially adversely affect the Gas Company, or any merger, consolidation or other similar transaction.
Events of default under the November 2017 Credit Agreement and the term note which permit the lender to exercise its remedies, including immediate acceleration of the principal and interest on any loans outstanding to the Gas Company, include, among others: (i) default in the payment of principal or interest on the loans under the November 2017 Credit Agreement, (ii) default by the Gas Company on any other obligation under the November 2017 Credit Agreement and related documents, (iii) failure to pay when due any other obligations of the Gas Company which could result in the acceleration of that obligation, (iv) various failures by any pension plan maintained by the Gas Company to comply with applicable law or any underfunding which the Lender determines may have an material adverse effect on the Gas Company’s ability to repay its debts, (v) entry of any judgments or order of any court or governmental entity against the Gas Company, and (vi) various bankruptcy and insolvency events. In addition, additional events of default under the November 2017 Credit Agreement include: any adverse change in the Gas Company, its business, assets, operations, affairs or condition which the lender determines will have a material adverse effect on the Gas Company, its business, assets, operation or condition (financial or otherwise) or on its ability to repay its debts, and at any time the lender in good faith deems itself insecure with respect to payment of the Gas Company’s obligations to it or other performance of such obligations. The November 2017 Security Agreement contains various representations, warranties, covenants and agreements customary in security agreements and various events of default substantially similar to those in the November 2017 Credit Agreement with remedies under the New York Uniform Commercial Code and the November 2017 Security Agreement. This refinancing is consistent with our June 2017 NYSPSC rate order. The November 2017 term note may be prepaid upon payment of a prepayment premium equal to the greater of 1% of the amount prepaid or the present value of the spread between the 4.16% fixed interest rate of the 2017 Term Note and the then current “market rate” based on the most recent U.S. Treasury Obligations with a term corresponding to the remaining period to the Maturity Date.
On January 27, 2016, the Gas Company entered into an agreement with M&T Bank for a revolving line of credit of $8.0 million at a variable interest rate determined by adding a factor, determined with reference to the Gas Company’s funded debt to EBITDA ratio calculated ninety days after the end of each quarter, to the daily LIBOR rate. The line of credit has been renewed under the same terms and expires on April 1, 2019. The amount outstanding under this line on June 30, 2018 was approximately $3.6 million with an interest rate of 4.925%. The Pike line of credit of $2.0 million has been renewed under the same terms and expires on April 1, 2019. The amount outstanding under this line on June 30, 2018 was approximately $1.2 million with an interest rate of 4.875%. Our lender has a purchase money security interest in all our natural gas purchases utilizing funds advanced by the bank under the credit agreement and all proceeds of sale and accounts receivable from the sale of that gas.
On May 23, 2018, Pike entered into a credit agreement with M&T and refinanced its outstanding loan with M&T, issuing a $11.2 million term note pursuant to the credit agreement. The Credit Agreement contains various affirmative and negative covenants of Pike including: a total funded debt to EBITDA ratio of not greater than 3.75 to 1.0, measured quarterly based on Pike’s trailing twelve month operating performance and fiscal quarterly financial statements; a minimum cash flow coverage of not less than 1.10 to 1.0, measured quarterly based on Pike’s trailing twelve month operating performance and fiscal quarterly financial statements; compliance and financial statement requirements; and prohibitions on changes in management or control, any sale of all or substantially all of its assets, acquisitions of substantially all the assets of any other entity, or other material changes to its business, purposes, structure or operations which could materially adversely affect Pike. The note bears interest at 4.92%. The note is payable in 119 consecutive monthly payments of $118,763 plus accrued interest, beginning on June 23, 2018 with a final payment of unpaid principal and interest on the maturity date of May 23, 2028. The note is secured by all personal property of Pike. Pike will owe a pre-payment penalty of 1% on any pre-paid principal made in advance of the maturity date.
The Gas Company and Pike were in compliance with our covenant calculations as of June 30, 2018. |
Fair Value of Financial Instruments |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value of Financial Instruments [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value of Financial Instruments | Note 4 - Fair Value of Financial Instruments
The Holding Company has determined the fair value of debt and other financial instruments using a valuation hierarchy. The hierarchy, which prioritizes the inputs used in measuring fair value, consists of three levels. Level 1 uses observable inputs such as quoted prices in active markets; Level 2 uses inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, which is defined as unobservable inputs in which little or no market data exists, requires the Holding Company to develop its own assumptions. The carrying amount of debt on the Consolidated Balance Sheets approximates fair value as a result of instruments bearing interest rates that approximate current market rates for similar instruments, and the carrying amounts for cash, accounts receivable and accounts payable approximate fair value due to their short-term nature. Investment assets, which fund the Holding Company’s deferred compensation plan, are valued based on Level 1 inputs.
The Holding Company has determined the fair value of certain assets through application of FASB ASC 820 “Fair Value Measurements and Disclosures”.
Fair value of assets and liabilities measured on a recurring basis at June 30, 2018 and September 30, 2017 are as follows:
Fair Value Measurements at Reporting Date Using:
A summary of the marketable securities at June 30, 2018 and September 30, 2017 is as follows:
Realized gains included in earnings for the periods reported in investment income are as follows:
Financial assets and liabilities valued using level 1 inputs are based on unadjusted quoted market prices as of the close of business on the days noted within active markets. |
Stockholders' Equity |
9 Months Ended |
---|---|
Jun. 30, 2018 | |
Shareholders' Equity Note [Abstract] | |
Shareholders' Equity | Note 5 – Stockholders’ Equity
For the quarter ended June 30, 2018, there were 5,856 shares of common stock issued for $52,683 of services and $42,568 under the DRIP. There were 3,150 shares issued to directors, 150 shares sold to Leatherstocking Gas, which used the shares to compensate its independent director, Carl T. Hayden, and 2,556 shares issued to various investors under the dividend reinvestment program (DRIP). For the quarter ended March 31, 2018, there were 9,920 shares of common stock issued for $80,820 of services and $40,664 under the DRIP. There were 5,775 shares issued to directors, 1,500 shares issued to officers for services, 450 shares sold to Leatherstocking Gas, which used the shares to compensate Mr. Hayden, and 2,195 shares issued to various investors under the DRIP. For the quarter ended December 31, 2017, there were 5,490 shares of common stock issued for $44,628 of services and $40,769 for the DRIP. There were 3,150 shares issued to directors for services, which used the shares to compensate Mr. Hayden, and 2,340 shares issued to various investors under the DRIP.
Dividends on shares of common stock are accrued when declared by the board of directors. For the quarter ended September 30, 2017, dividends were paid on October 15, 2017 to stockholders of record on September 30, 2017 in the amount of $403,990. For the quarter ended December 31, 2017, $405,328 was accrued for dividends paid on January 15, 2018 to stockholders of record on December 31, 2017. For the quarter ended March 31, 2018, $421,110 was accrued for dividends paid on April 16, 2018 to stockholders of record on March 31, 2018. For the quarter ended June 30, 2018, $421,932 was accrued for dividends paid on July 16, 2018 to stockholders of record on June 30, 2018.
Series A Preferred Stock accrues cumulative dividends at a rate of 6.0% of the liquidation preference per share ($25.00) and are expected to be paid on or about the 14th day of April, July, October and January of each year. For the quarter ended September 30, 2017, dividends were paid on October 15, 2017 in the amount of $78,975. For the quarter ended December 31, 2017, $78,975 was accrued for dividends paid on January 15, 2018. For the quarter ended March 31, 2018, $78,975 was accrued for dividends paid on April 15, 2018. For the quarter ended June 30, 2018, $78,975 was accrued for dividends paid on July 16, 2018. Dividends on the Series A Preferred Stock are reported as interest expense. Series B convertible Preferred Stock accrues cumulative dividends at a rate of 4.8% of the liquidation preference per share ($20.75) and are expected to be paid on or about the 14th day of April, July, October and January of each year. At September 30, 2017 there was $61,066 accrued for Series B Preferred Stock dividends paid on October 15, 2017. For the quarter ended December 31, 2017, $61,066 was accrued for dividends paid on January 15, 2018. For the quarter ended March 31, 2018, $61,066 was accrued for dividends paid on April 15, 2018. For the quarter ended June 30, 2018, $61,065 was accrued for dividends paid on July 16, 2018. See Note 8 for additional information on the preferred stock, including its mandatory redemption provisions.
Basic earnings per share are computed by dividing income available for common stock (net income less dividends declared on Series B Preferred Stock) by the weighted average number of common shares outstanding for the period. Diluted earnings per share reflect the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock. 244,263 (293,116 after adjustment for the stock dividend discussed below) shares of common stock issuable upon conversion of Series B Convertible Preferred Stock were excluded from the calculation of diluted earnings per share for the three months ended June 30, 2018 and 2017 because their inclusion would have been anti-dilutive.
On April 27, 2017, at its regular meeting, the Company’s Board of Directors declared a 20% common stock dividend payable to holders of record of its Common Stock on May 30, 2017, payable on or about June 15, 2017. The dividend was equivalent to one share of common stock issued for each five shares of common stock outstanding. There were 498,310 shares issued. The relative size of the additional shares issued made the substance of the transaction that of a stock split effected in the form of a dividend. It was the Company’s intent to obtain wider distribution and improved marketability of the shares. In accordance with this transaction there was no adjustment to the stated par value of the common stock and the Company recorded the transaction at par value. In connection with this dividend the conversion price for the shares of Series B Preferred Stock was adjusted from one share of common stock to 1.2 shares for each share of Series B Preferred Stock. The Company has retrospectively restated the consolidated financial statements, share and per share information included in this report on a post-split basis.
On May 2, 2018, the Holding Company received notice that its Certificate of Amendment to its Certificate of Incorporation increasing the number of authorized shares of common stock from 3,500,000 to 4,500,000 shares, and increasing the number of authorized shares of preferred stock from 500,000 shares to 750,000 shares with the Department of State of the State of New York was approved. That amendment to the Holding Company’s Certificate of Incorporation was effective as of the May 1, 2018 filing date. The increase in authorized preferred shares have not been designated as preferred A or B at this time. |
Leatherstocking Companies |
9 Months Ended | |||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | ||||||||||||||||||||||||||||||||||||
Leatherstocking Companies [Abstract] | ||||||||||||||||||||||||||||||||||||
Leatherstocking Companies | Note 6 – Leatherstocking Companies
The Holding Company has an interest in Leatherstocking Gas and Leatherstocking Pipeline, each of which is a joint venture with Mirabito Regulated Industries, LLC, accounted for by the equity method. As of June 30, 2018 Leatherstocking Gas had long term debt of $6,046,011 and short term debt of $1,150,000 compared to $6,527,903 and $280,000 as of September 30, 2017 respectively. Leatherstocking Gas was in compliance with its loan covenant as of June 30, 2018.
The following table represents the Holding Company’s investment activity in Leatherstocking Gas and Leatherstocking Pipeline (the “Joint Ventures”) for the nine months ended June 30, 2018 and 2017:
As of and for the nine months ended June 30, 2018, the Joint Ventures had combined assets of approximately $13.0 million, combined liabilities of approximately $7.6 million and combined net loss of approximately $34,000. As of and for the nine months ended June 30, 2017, the Joint Ventures had combined assets of approximately $13.0 million, combined liabilities of approximately $7.6 million and combined net loss of approximately $122,000. |
Effective Tax Rate |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effective Tax Rate [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effective Tax Rate | Note 7 – Effective Tax Rate
Actual income tax expense differs from the expected tax expense (computed by applying the federal corporate tax rate of 24.5% before income tax expense) for the nine months ended June 30, 2018 and 2017 as follows:
On December 22, 2017, the federal Tax Cuts and Jobs Act (“Tax Act”) was signed into law. The Tax Act makes significant changes to the federal tax structure, which will impact the tax liabilities of utility companies. The most immediate change is the reduction of the Company’s corporate federal income tax rate from 35% to 21%. This change in the tax rate became effective on January 1, 2018. For companies such as the Holding Company that use fiscal year ended reporting period for financials the corporate tax rate will be a blended rate. The blended tax rate for the Holding Company will be 24.5% for the twelve months ended September 30, 2018. Other aspects of the Tax Act may also impact the Company, such as the treatment of bonus depreciation and net operating losses.
The NYPSC has instituted a proceeding to determine the implications of the Tax Act on New York utilities. The NYPSC in its December 29, 2017 order instituting Case 17-M-0815 stated its intent to ensure that net benefits accruing from the Tax Act are preserved for ratepayers, either through deferral accounting or another method, from the effective date of the Tax Act. The Pennsylvania Public Utility Commission intends to review the Tax Act impacts on the utilities under its jurisdiction. The Tax Act includes provisions that stipulate how excess deferred taxes are to be passed back to customers for certain accelerated tax depreciation benefits. Potential refunds of other deferred income taxes will be determined by the federal and state regulatory agencies. The Company will defer the recognition of the tax benefit impact of the Tax Act as either an income tax benefit or a regulatory liability until the New York and Pennsylvania Commissions issued orders or directives on the accounting for the impact of the Tax Act. In accordance with the Tax Act, on May 17, 2018 PAPUC issued an order for Pike Electric Division to file temporary rate surcharge of -.067% effective July 1, 2018. Pike on June 1, 2018, filed a petition seeking reconsideration of the Orders entered May 17, 2018. The petition states that Pike county is not earning a return in excess of 5% upon its rate base and, accordingly, it should be exempt from the imposition of temporary rates. The petition is pending. |
Preferred Stock |
9 Months Ended |
---|---|
Jun. 30, 2018 | |
Preferred Stock [Abstract] | |
Preferred Stock | Note 8 – Preferred Stock
The Holding Company filed a Registration Statement on Form S-1 with the Securities and Exchange Commission with respect to a subscription rights offering to its stockholders to issue up to approximately $11.0 million in preferred stock. The subscription rights were distributed on a one-for-one basis to stockholders of record as of April 14, 2016 and expired on June 20, 2016. The Form S-1 covered 2,469,861 subscription rights for the purchase of up to 140,000 shares of 6% Series A Preferred Stock and up to 360,000 shares of 4.8% Series B Preferred Stock. Each subscription right entitled the holder to purchase either: (i) one-eighth share of the 6% Series A Preferred Stock, par value $0.01 per share, for $25.00 per share, or (ii) one-sixth share of the 4.8% Series B Preferred Stock, par value $0.01 per share, for $20.75 per share, which is convertible in accordance with its terms into 1.2 shares of common stock, subject to adjustment. Of the 140,000 shares of Series A Preferred Stock available, 105,303 shares were subscribed and of the 360,000 shares of Series B Preferred Stock available, 244,263 shares were subscribed. In August of 2017 the Company privately placed an additional 105,297 shares of Series A Preferred Stock.
Series A Preferred Stock accrues cumulative dividends at a rate of 6.0% of the liquidation preference per share ($25.00) and are expected to be paid on or about the 14th day of April, July, October and January of each year. The dates of record for the dividends, are March 31, June 30, September 30 and December 31, immediately preceding the relevant dividend payment date. On September 30, 2023, outstanding shares of Series A Preferred Stock will mature and be redeemed solely in cash at a redemption price equal to the liquidation preference per share plus an amount equal to all accrued but unpaid dividends subject to our having funds legally available for redemption under New York law. The dividends for the nine months ended June 30, 2018 and 2017 were $133,212, respectively, and these are recorded as interest expense.
In accordance with ASC 480, because of the mandatory redemption feature this is treated as liability. The issuance costs are treated as debt issuance costs and will be amortized over the life of the instrument. The debt issuance costs reduce the carrying value of the liability. The amortization of the Series A Preferred Stock debt issuance costs was $15,269 and $8,695 for the nine months ended June 30, 2018 and 2017, respectively. The amortization of the Series A Preferred Stock debt issuance costs was $5,090 and $2,898 for the three months ended June 30, 2018 and 2017, respectively.
Series B Preferred Stock accrues cumulative dividends at a rate of 4.8% of the liquidation preference per share ($20.75) and are expected to be paid on or about the 14th day of April, July, October and January of each year. The dates of record for the dividends, if any, will be March 31, June 30, September 30 and December 31, immediately preceding the relevant dividend payment date. Our president, Michael German, owns 9,000 of these shares.
Although by its terms the Series B Preferred Stock is mandatorily redeemable on September 30, 2026, in accordance with ASC 480 it is not considered mandatorily redeemable for accounting purposes as a result of the conversion feature presenting a contingency related to the redemption dates. Accordingly, this is not considered a liability. However, as a result of the decision related to conversion and not reaching redemption resting with the holder, this instrument has been classified as temporary equity in accordance with ASC 480. Upon conversion, the instrument would be reclassified as permanent equity. Dividends were $183,197 and $182,953 for the nine months ended June 30, 2018 and 2017, respectively. Dividends were $61,065 and $60,984 for the three months ended June 30, 2018 and 2017, respectively. The issuance costs of approximately $120,000 reduced the initial proceeds and will be accreted until redemption or conversion. During the nine months ended June 30, 2018 and 2017 there was accretion of $11,284 and $12,463, respectively. During the three months ended June 30, 2018 and 2017 there was accretion of $3,761 and $4,154, respectively. |
Rate Case |
9 Months Ended |
---|---|
Jun. 30, 2018 | |
Rate Case | Note 9 – Rate Case
On June 17, 2016, the Gas Company filed with the NYPSC a three-year plan to implement a levelized increase in revenues from gas delivery service of $3,463,287 in each year over the period June 1, 2017 through May 31, 2020, resulting in total bill impacts on customers in each year of 10.4%.
On June 15, 2017, the NYPSC, in Case 16-G-0369, issued an Order Adopting Terms of Joint Proposal and Establishing Gas Rate Plan (the “June 2017 Order”) adopting without substantive modification a Joint Proposal (the “2017 Joint Proposal”) among the Gas Company, the Staff of the Department of Public Service, and multiple intervenors (which represents large industrial customers) to resolve all issues in Case 16-G-0369. As adopted by the June 2017 Order, the 2017 Joint Proposal is a comprehensive settlement extending for three consecutive Rate Years (the twelve months ending May 31, 2018, 2019 and 2020) and permits Corning Gas to increase its base rates for gas delivery service. The new base rates under the June 2017 Order, when offset by the elimination of existing surcharges at the beginning of Rate Year 1 and levelized over the three Rate Years, result in the following incremental revenue increases over the prior Rate Year: Rate Year 1 - $1,558,553, Rate Year 2 - $1,573,706, and Rate Year 3 - $1,566,594, equating to increases of approximately 6.2%, 5.9% and 5.5%, respectively, as a percentage of total delivery revenues including gas costs. The 2017 Joint Proposal, as adopted, permits a rate of return on common equity of 9.0%, and an “Earnings Sharing Mechanism” that provides for Corning Gas to retain all earnings above 9.00% up to and including 9.50%, and for customers to retain 50% of the earnings above 9.50% up to and including 10.00%, 75% of earnings above 10.00% up to and including 10.50%, and 90% of earnings above 10.50%.
The 2017 Joint Proposal, as adopted, provides true-ups for property taxes, pension costs, plant expenditures, large customer revenue, local production revenue and continues performance metrics for safety and customer satisfaction from the prior rate case. Although the stringency of certain performance measures and the amount of certain negative revenue adjustments for failure to meet specific standards are increased, the 2017 Joint Proposal, as approved by the June 2017 Order, also provides opportunities for positive revenue adjustments for exceeding applicable standards with regard to certain measures. Because the June 2017 Order approving the 2017 Joint Proposal was issued after the June 1, 2017 commencement of Rate Year 1 of the three-year rate plan and new rates did not go into effect until July 1, 2017, the 2017 Order provided for each of the Gas Company and its customers to be placed in the same position in which they would have been if the new rates had gone into effect as of June 1, 2017. Any resulting revenue adjustments in favor of the Gas Company are deferred for future recovery, with interest. The Rate Year 2 rate increase of $1,573,706 became effective June 1, 2018.
Total Regulatory Assets on the Balance Sheet as of June 30, 2018 amounts to $11,036,735 compared to $11,047,401 at September 30, 2017. The Regulatory Assets include $1,544,347 at June 30, 2018 and $349,547 at September 30, 2017 that is subject to Deferred Accounting Petitions and $982,403 at June 30, 2018 and $752,925 at September 30, 2017 that is under regulatory audit. The remaining items in regulatory assets are either approved in rates, part of annual reconciliations approved by the NYSPSC and PAPUC or approved through various commission directives. |
Segment Reporting |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting | Note 10 – Segment Reporting
The Company’s reportable segments have been determined based upon the nature of the products and services offered, customer base, availability of discrete internal financial information, homogeneity of products, delivery channel and other factors.
The Gas Company is a gas distribution company providing gas on a commodity and transportation basis to its customers in the Southern Tier of New York State. Pike provides electricity and natural gas to Pike County, Pennsylvania. The Holding Company is the parent company of all subsidiaries and has a 50% ownership in the Leatherstocking joint ventures. Corning Natural Gas Appliance Company information is presented with the Holding Company as it has little activity.
The following table reflects the results of the segments consistent with the Holding Company’s internal financial reporting process. The following results are used in part, by management, both in evaluating the performance of, and in allocating resources to, each of the segments for the three months and nine months ended June 30, 2018 and 2017.
*Includes Regulatory and Debt Issuance Cost Amortizations |
Pension and Other Post-retirement Benefit Plans (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pension and Other Post-retirement Benefit Plans [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of components of net periodic benefit cost | Components of Net Periodic Benefit Cost:
|
Fair Value of Financial Instruments (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value of Financial Instruments [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Fair Value of Assets and Liabilities Measured on Recurring Basis | Fair Value Measurements at Reporting Date Using:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of Marketable Securities | A summary of the marketable securities at June 30, 2018 and September 30, 2017 is as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Gains Included in Earnings | Realized gains included in earnings for the periods reported in investment income are as follows:
|
Leatherstocking Companies (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | ||||||||||||||||||||||||||||||||||||
Leatherstocking Companies [Abstract] | ||||||||||||||||||||||||||||||||||||
Schedule of Investment in Joint Ventures | The following table represents the Holding Company’s investment activity in Leatherstocking Gas and Leatherstocking Pipeline (the “Joint Ventures”) for the nine months ended June 30, 2018 and 2017:
|
Effective Tax Rate (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effective Tax Rate [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Income Tax Expense |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Reconciliation of Income Tax | Actual income tax expense differs from the expected tax expense (computed by applying the federal corporate tax rate of 24.5% before income tax expense) for the nine months ended June 30, 2018 and 2017 as follows:
|
Segment Reporting (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of results of the segments consistent with the Holding Company's internal financial reporting process | The following results are used in part, by management, both in evaluating the performance of, and in allocating resources to, each of the segments for the three months and nine months ended June 30, 2018 and 2017.
*Includes Regulatory and Debt Issuance Cost Amortizations |
Basis of Presentation (Details) |
9 Months Ended |
---|---|
Jun. 30, 2018
USD ($)
| |
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |
Cost of restoration | $ 1,400,000 |
Capital expenditures | 200,000 |
Operation and maintenance repairs | $ 1,200,000 |
Leatherstocking Gas Company LLC And Leatherstocking Pipeline Company LLC [Member] | |
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |
Ownership percentage of joint venture | 50.00% |
Pension and Other Post-retirement Benefit Plans (Narrative) (Details) - USD ($) |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2018 |
Jun. 30, 2017 |
Jun. 30, 2018 |
Jun. 30, 2017 |
|
Defined Benefit Plan Disclosure [Line Items] | ||||
Pension expense | $ 219,000 | $ 231,000 | $ 656,000 | $ 693,000 |
Ratemaking and financial statement purposes [Member] | ||||
Defined Benefit Plan Disclosure [Line Items] | ||||
Pension expense | 874,689 | 668,218 | ||
Post-retirement Benefits [Member] | ||||
Defined Benefit Plan Disclosure [Line Items] | ||||
Other post-retirement benefit expense (benefit) | 15,000 | $ 21,000 | 44,000 | 64,000 |
Expected contributions, 2018 | 85,904 | 85,904 | ||
Pension Benefits [Member] | ||||
Defined Benefit Plan Disclosure [Line Items] | ||||
Expected contributions, 2018 | $ 1,207,755 | 1,207,755 | ||
Company contributions | $ 830,046 | $ 911,480 |
Pension and Other Post-retirement Benefit Plans (Schedule of Net Period Benefit Cost (Benefit)) (Details) - USD ($) |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2018 |
Jun. 30, 2017 |
Jun. 30, 2018 |
Jun. 30, 2017 |
|
Pension Benefits [Member] | ||||
Components of net period benefit cost (benefit): | ||||
Service Cost | $ 107,161 | $ 110,025 | $ 321,482 | $ 330,073 |
Interest Cost | 240,301 | 225,193 | 720,902 | 675,579 |
Expected return on plan assets | (300,205) | (278,978) | (900,614) | (836,932) |
Amortization of prior service cost | 655 | 1,967 | ||
Amortization of net (gain) loss | 242,497 | 256,754 | 727,491 | 770,262 |
Net period benefit cost | 289,754 | 313,649 | 869,261 | 940,949 |
Other Benefits [Member] | ||||
Components of net period benefit cost (benefit): | ||||
Service Cost | 4,445 | 5,285 | 13,336 | 15,855 |
Interest Cost | 12,060 | 11,774 | 36,180 | 35,324 |
Expected return on plan assets | ||||
Amortization of prior service cost | 887 | 887 | 2,660 | 2,660 |
Amortization of net (gain) loss | 1,374 | 3,412 | 4,121 | 10,236 |
Net period benefit cost | $ 18,766 | $ 21,358 | $ 56,297 | $ 64,075 |
Fair Value of Financial Instruments (Schedule of Gains Included in Earnings) (Details) - USD ($) |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2018 |
Jun. 30, 2017 |
Jun. 30, 2018 |
Jun. 30, 2017 |
|
Gas Company [Member] | ||||
Total net realized gains included in earnings | $ 4,185 | $ 15,312 | $ 31,152 | $ 68,859 |
Leatherstocking Companies (Narrative) (Details) - USD ($) |
3 Months Ended | 9 Months Ended | |||
---|---|---|---|---|---|
Jun. 30, 2018 |
Jun. 30, 2017 |
Jun. 30, 2018 |
Jun. 30, 2017 |
Sep. 30, 2017 |
|
Schedule of Equity Method Investments [Line Items] | |||||
Short term debt | $ 4,750,254 | $ 4,750,254 | $ 5,569,418 | ||
Combined assets | 109,509,695 | $ 104,945,219 | 109,509,695 | $ 104,945,219 | 106,723,254 |
Combined liabilties | 18,140,218 | 18,140,218 | 16,246,239 | ||
Combined net Income | 334,895 | 184,893 | 2,676,062 | 2,314,070 | |
Investment in joint ventures during year | 205,000 | ||||
Leatherstocking Gas Company LLC And Leatherstocking Pipeline Company LLC [Member] | |||||
Schedule of Equity Method Investments [Line Items] | |||||
Long term debt | 6,046,011 | 6,046,011 | 6,527,903 | ||
Short term debt | 1,150,000 | 1,150,000 | $ 280,000 | ||
Combined assets | 13,000,000 | 13,000,000 | 13,000,000 | 13,000,000 | |
Combined liabilties | $ 7,600,000 | $ 7,600,000 | 7,600,000 | 7,600,000 | |
Combined net Income | $ 34,000 | $ 122,000 |
Leatherstocking Companies (Schedule of Investment Activity in Joint Ventures) (Details) - USD ($) |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2018 |
Jun. 30, 2017 |
Jun. 30, 2018 |
Jun. 30, 2017 |
|
Leatherstocking Companies [Abstract] | ||||
Beginning balance in investment in joint ventures | $ 2,707,406 | $ 2,583,581 | ||
Investment in joint ventures | 205,000 | |||
Income (loss) in joint ventures | $ (51,861) | $ (64,747) | (16,595) | (61,149) |
Ending balance in joint ventures | $ 2,690,811 | $ 2,727,432 | $ 2,690,811 | $ 2,727,432 |
Effective Tax Rate (Schedule of Deferred and Current Income Tax Expense) (Details) - USD ($) |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2018 |
Jun. 30, 2017 |
Jun. 30, 2018 |
Jun. 30, 2017 |
|
Effective Tax Rate [Abstract] | ||||
Current | ||||
Deferred | (301,270) | (125,498) | (1,736,447) | (1,338,322) |
Total | $ (301,270) | $ (125,498) | $ 1,736,447 | $ 1,338,322 |
Effective Tax Rate (Schedule of Income Tax Reconciliation) (Details) - USD ($) |
1 Months Ended | 3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|---|
Dec. 22, 2017 |
Jun. 30, 2018 |
Jun. 30, 2017 |
Jun. 30, 2018 |
Jun. 30, 2017 |
|
Federal corporate tax rate | 24.50% | 24.50% | |||
Expected federal tax expense | $ 981,286 | $ 1,241,813 | |||
State tax expense (net of federal) | 229,013 | 193,273 | |||
Regulatory deferral for tax rate difference | 478,054 | ||||
Other, net | 48,094 | (96,764) | |||
Actual tax expense | $ (301,270) | $ (125,498) | $ 1,736,447 | $ 1,338,322 | |
Percentage of temporary rate surcharge | (0.067%) | ||||
Base rate percentage | 5.00% | ||||
Maximum [Member] | |||||
Federal corporate tax rate | 35.00% | ||||
Minimum [Member] | |||||
Federal corporate tax rate | 21.00% |
Rate Case (Details) - USD ($) |
1 Months Ended | |||
---|---|---|---|---|
Jun. 15, 2017 |
Jun. 17, 2016 |
Jun. 30, 2018 |
Sep. 30, 2017 |
|
Increase in revenues from gas delivery service | $ 3,463,287 | |||
Total bill impacts on customers, percentage | 10.40% | |||
Regulatory Assets | $ 11,036,735 | $ 11,047,401 | ||
Deferred Accounting Petitions | 1,544,347 | 349,547 | ||
Assets under regulatory audit | $ 982,403 | $ 752,925 | ||
Year May 31, 2018 [Member] | ||||
Pro-forma equity ratios | 6.20% | |||
Incremental cost | $ 1,558,553 | |||
Year May 31, 2019 [Member] | ||||
Pro-forma equity ratios | 5.90% | |||
Incremental cost | $ 1,573,706 | |||
Year May 31, 2020 [Member] | ||||
Pro-forma equity ratios | 5.50% | |||
Incremental cost | $ 1,566,594 |
Segment Reporting (Details) - USD ($) |
3 Months Ended | 9 Months Ended | ||||||
---|---|---|---|---|---|---|---|---|
Jun. 30, 2018 |
Jun. 30, 2017 |
Jun. 30, 2018 |
Jun. 30, 2017 |
Sep. 30, 2017 |
||||
Total electric utility revenue | $ 2,068,433 | $ 1,896,466 | $ 5,910,445 | $ 5,833,023 | ||||
Total gas utility revenue | 5,547,695 | 4,951,183 | 22,534,388 | 19,071,247 | ||||
Investment income | 3,030 | 26,451 | 62,525 | 59,050 | ||||
Loss from joint ventures | (51,861) | (64,747) | (16,595) | (61,149) | ||||
Net income (loss) | 334,895 | 184,893 | 2,676,062 | 2,314,070 | ||||
Income tax expense (benefit) | (301,270) | (125,498) | 1,736,447 | 1,338,322 | ||||
Interest expense | 487,226 | 477,544 | 1,600,399 | 1,382,965 | ||||
Depreciation expense | 593,401 | 542,702 | 1,776,755 | 1,601,913 | ||||
Amortization expense | [1] | 107,128 | 523,392 | 304,185 | 976,557 | |||
Total assets | 109,509,695 | 104,945,219 | 109,509,695 | 104,945,219 | $ 106,723,254 | |||
Capital expenditures | 939,270 | 1,448,063 | 3,823,512 | 3,887,311 | ||||
Gas Company [Member] | ||||||||
Total electric utility revenue | 0 | 0 | 0 | 0 | ||||
Total gas utility revenue | 5,257,250 | 4,768,313 | 21,032,049 | 17,950,594 | ||||
Investment income | 3,030 | 26,451 | 62,525 | 95,977 | ||||
Loss from joint ventures | 0 | 0 | 0 | 0 | ||||
Net income (loss) | 167,912 | 78,930 | 2,377,704 | 1,753,441 | ||||
Income tax expense (benefit) | 71,874 | 48,125 | 1,387,086 | 1,021,943 | ||||
Interest expense | 302,554 | 307,856 | 981,115 | 869,814 | ||||
Depreciation expense | 446,165 | 429,821 | 1,330,423 | 1,280,453 | ||||
Amortization expense | [1] | 36,708 | 384,141 | 122,819 | 787,225 | |||
Total assets | 80,514,116 | 78,623,339 | 80,514,116 | 78,623,339 | ||||
Capital expenditures | 661,919 | 1,167,790 | 3,106,213 | 3,553,951 | ||||
Pike [Member] | ||||||||
Total electric utility revenue | 2,068,433 | 1,896,466 | 5,910,445 | 5,833,023 | ||||
Total gas utility revenue | 290,445 | 182,870 | 1,502,339 | 1,120,653 | ||||
Investment income | 0 | 0 | 0 | 0 | ||||
Loss from joint ventures | 0 | 0 | 0 | 0 | ||||
Net income (loss) | 262,328 | 185,838 | 484,575 | 720,520 | ||||
Income tax expense (benefit) | 269,996 | 124,950 | 427,237 | 415,221 | ||||
Interest expense | 103,186 | 121,643 | 373,759 | 371,139 | ||||
Depreciation expense | 146,321 | 112,881 | 443,587 | 321,460 | ||||
Amortization expense | [1] | 51,389 | 139,251 | 154,812 | 189,332 | |||
Total assets | 25,640,851 | 23,189,852 | 25,640,851 | 23,189,852 | ||||
Capital expenditures | 277,351 | 280,273 | 717,299 | 315,635 | ||||
Holding Company [Member] | ||||||||
Total electric utility revenue | 0 | 0 | 0 | 0 | ||||
Total gas utility revenue | 0 | 0 | 0 | 0 | ||||
Investment income | 0 | 0 | 0 | 0 | ||||
Loss from joint ventures | (51,861) | (64,747) | (16,595) | (61,149) | ||||
Net income (loss) | (95,345) | (76,875) | (186,217) | (159,891) | ||||
Income tax expense (benefit) | (40,600) | (47,577) | (77,876) | (98,842) | ||||
Interest expense | 81,486 | 48,045 | 245,525 | 142,012 | ||||
Depreciation expense | 915 | 0 | 2,745 | 0 | ||||
Amortization expense | [1] | 19,031 | 0 | 26,554 | 0 | |||
Total assets | 3,354,728 | 3,132,028 | 3,354,728 | 3,132,028 | ||||
Capital expenditures | $ 0 | $ 0 | $ 0 | $ 17,725 | ||||
|
57,:^VO31!J8D&F.+UM8&D517 +
M#(/@8WE^$T3!%0BL0(X5R&4%7M13.&G24;,[A1%3=%$' W3LQ26'#05H*-B(
M0J."""N(-B*GG"Y.FG#AU*<44P@J(J"+SA?/V%""AI(U%+PRE$Q#)4C6=JPJ
M^T*-+IFAF0S,Z*>3K9F2/+-R8V4Q<.'&RRK03@%V5#N+8MHAEY-SRHZ5)1_"
MQ:M_8\<[# 4'#.GQGJZ'*A8:G!*0\L!6W)FZ;8FS>[!+)9
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M4QYGGA-B+<4< 4%)!S7OIG\WP
M %,]>TJFXA_A A+#@Q+,41KIXDK*WGFC)A:4HOC[N L=]V&\V=].L'5 ,@&2
M&7 3\[ Q453^F7M>9-8,Q(Z][WAXXNTAP=Z4P1E;$>]0O$/OI=C>IAF[!*(I
MYCC&),N8.8(A^YPB64MQ3/Z!)^OPW:K"783O_E"X7R=(5PG22)#^M\2UF.N_
MDK!%3Q78)DZ3(Z7I=9SDA7<>V+LDOLGO\'':G[AMA';D;#R^;.Q_;8P'E+*Y
MPA%J\8/-AH3:A^,G/-MQS$;#FV[Z06S^QL4O4$L#!!0 ( 'I["4V(U/"S
MM $ -(# 9 >&PO=V]R:W-H965T "6"X6<2%#A RY[[[H"%!B@@ !5P\<')GP\49 4BVK0Q')2 E'6L\MRS,&+
MSUE%:$$J+A%+PB$&&&(P(9(K*L1@SN2==RH^"W&4H"ZOJ:4B!]:#9ZE07' X
MK@CCBC8N4DT>1W.:3X%R5&V> "Q*^M#-A] 1C'H>="@VHBDX. 2#"Z!>:DN
M[G&R@^8EFVEI, 3#F\N_WNV?GQ>;@;?5]OM:K%_
MJ_1AM=JV-5[W2YU&3^WL_OW+O'W8[CZF^GE]>&/X\&6[>CF^#3UZ?R7[]O]0
M2P,$% @ >GL)3;'DHUM:1 ' X! !0 !X;"]S:&%R9613=')I;F=S
M+GAM;.U]:7/C1I;@Y\:O0'A5T]($1.,DB7*W(U2JLJ=ZZE#7,1T='?L!(B$)
M-@FP 5*R.O;'[SOR C)!4F5[8R>F/M@EDGF^?/GN?.]/7;?U=W7USUUYV>SJ
M[9^_2=/X&_^7]:KN_OS-W7:[>?[MM]WBKEP7W:39E#7\ GD9>IUQ
M#_<=F^JV9ZG&V"# ""=_/2*B8; -)P=0+H];\MMU9;$Y*[+NKRIQB[9\J@-
MV,+)>ETQ1V2* :(XX%19+QR-/Y5K0,\"B!0RP.VC!0WC*L- 0&29HXU>ZQ?]
M:YVFQUUK:!=/DR=>:_M6LKQ(2[H#$;YLNS^.; )8X/;[1"T6*B270'Z K!"HY-]DQD'9KBPE\&(Y$0+$C>,S%P;]D:V7I
M"5<(@AV'.PE-\J9IV;4! #2 P &0
M 'AL+W=O%)DU([%3[WL1GC@Y
M<.Q-&9RQ%?$.Q3OT7@J>[#-V"41SS'&*X:N89(E@R+ZDX%LICOP?.-^&[S<5
M[B-\_X?"=)L@W21((T'ZWQ*W8J[_2L)6/=5@FSA-CI1FZ.(DK[S+P-[S^":_
MPZ=I_RYL(SM'SL;CR\;^U\9X0"F[*QRA%C_88BBH?3C>XME.8S89WO3S#V++
M-R[> 5!+ P04 " !Z>PE--.YD8:!-8YT6 5W7,M\[$'4B:<7X;G?'M)"&EGF*G5R9VR$H:>#DB!^T%N[7$90=
M"YK1:^!%MEV( 5;FO6CA&X3O_-B6*RC\*+XK,FI'8J?>]"$^<'CGVI@S.V(IXA^(=>J\%3P\9NP:B
M.>8TQ?!53+I$,&1?4O"M%"?^"LZWX;M-A;L(W_VC\':;8+])L(\$^S=+W(CA
MR7])V*JG&FP3I\F1T@Q=G.25=QG8.Q[?Y&_X-.W?A&UDY\C%>'S9V/_:& \H
M);G!$6KQ@RV&@MJ'XP<\VVG,)L.;?OY!;/G&Q1]02P,$% @ >GL)30$7
MA[.W 0 T@, !D !X;"]W;W)K
&PO
M=V]R:W-H965TDOWZ.#I:0DHZ,PK-BU)Q9-#Q)5SW