CHESAPEAKE UTILITIES CORP 734-6799 true 0000019745 0000019745 2023-11-30 2023-11-30

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K/A

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of Earliest Event Reported): November 30, 2023

 

 

Chesapeake Utilities Corporation

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   001-11590   51-0064146

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

 

500 Energy Lane, Dover, Delaware   19901
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code: 302. 734.6799

Not Applicable

Former name or former address, if changed since last report

 

 

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

 

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

 

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

 

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

 

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

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange

on which registered

Common Stock - par value per share $0.4867   CPK   New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

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. ☐

 

 

 


Explanatory Note

As previously disclosed in its Current Report on Form 8-K filed with the Securities and Exchange Commission (the “SEC”) on December 1, 2023 (the “Closing 8-K”), on November 30, 2023, Chesapeake Utilities Corporation, a Delaware corporation (the “Company”), completed the acquisition of Pivotal Utility Holdings, Inc., a wholly owned subsidiary of Florida Power & Light Company doing business as Florida City Gas (“FCG”) (the “Acquisition”) pursuant to the previously disclosed Stock Purchase Agreement (the “Purchase Agreement”), dated as of September 26, 2023, by and among the Company and Florida Power & Light Company, a Florida corporation. The purchase price for the Acquisition was approximately $923.4 million in cash, subject to customary purchase price adjustments. The foregoing description of the Purchase Agreement does not purport to be complete and is qualified in its entirety by reference to the Purchase Agreement, a copy of which was included in the Company’s Current Report on Form 8-K filed with the SEC on September 27, 2023.

On November 30, 2023, in connection with the completion of the Acquisition, the Company issued $550 million of uncollateralized senior notes pursuant to the Note Purchase Agreement dated November 20, 2023, as described in the Company’s Form 8-K filed with the SEC on November 21, 2023. The Company funded the purchase price for the Acquisition with the net proceeds from the sale of the uncollateralized senior notes, the Company’s previously disclosed equity offering and additional borrowings under its existing unsecured revolving credit facility.

This Amendment to Current Report on Form 8-K is being filed to amend and supplement the Closing 8-K, the sole purpose of which is to provide the financial statements and pro forma financial information required by Item 9.01, which were excluded from the Closing 8-K and are filed as exhibits hereto and are incorporated herein by reference. All other items in the Closing 8-K remain the same.

 

Item 9.01

Financial Statements and Exhibits.

(a) Financial statements of businesses or funds acquired.

Audited financial statements of Pivotal Utility Holdings, Inc. (d/b/a Florida City Gas), comprised of the balance sheets as of December 31, 2022 and 2021, the related statements of income, changes in equity and cash flows for each of the years in the two-year period ended December 31, 2022 and the related notes to the financial statements, are filed herewith as Exhibit 99.1.

Unaudited financial statements of Pivotal Utility Holdings, Inc. (d/b/a Florida City Gas), comprised of the balance sheets as of September 30, 2023 and December 31, 2022, the related statements of income and changes in equity for the three and nine months ended September 30, 2023 and 2022, the statement of cash flows for the nine months ended September 30, 2023 and 2022, and the related notes to the financial statements, are filed herewith as Exhibit 99.2.

(b) Pro forma financial information.

The unaudited pro forma condensed combined financial information of Chesapeake Utilities Corporation, comprised of the balance sheet as of September 30, 2023, the statements of income for the year ended December 31, 2022 and the nine months ended September 30, 2023, and the related notes to the financial statements are attached hereto as Exhibit 99.3.


(d) Exhibits.

 

Exhibit

Numbers

   Description
23.1    Consent of Deloitte & Touche LLP, independent auditors for Pivotal Utility Holdings, Inc. (d/b/a Florida City Gas).
99.1    Audited financial statements of Pivotal Utility Holdings, Inc. (d/b/a Florida City Gas) as of December 31, 2022 and 2021 and for the two years ended December 31, 2022. (incorporated by reference to the Company’s Current Report on Form 8-K filed with the SEC on November 9, 2023).
99.2    Unaudited financial statements of Pivotal Utility Holdings, Inc. (d/b/a Florida City Gas) as of September 30, 2023 and December 31, 2022, and for the three and nine months ended September 30, 2023 and 2022 (incorporated by reference to the Company’s Current Report on Form 8-K filed with the SEC on November 9, 2023).
99.3    Unaudited pro forma condensed combined financial information of Chesapeake Utilities Corporation as of September 30, 2023, for the year ended December 31, 2022 and for the nine months ended September 30, 2023.
104    Cover Page Interactive Data File (embedded within the Inline XBRL document)


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 hereunto duly authorized.

 

    Chesapeake Utilities Corporation
February 13, 2024     By:  

/s/ Beth W. Cooper

    Name:   Beth W. Cooper
    Title:   Executive Vice President, Chief Financial Officer, Treasurer, and Assistant Corporate Secretary

Exhibit 23.1

CONSENT OF INDEPENDENT AUDITORS

We consent to the incorporation by reference in Registration Statement Nos. 333-250803, 333-274203, and 333-274284 on Form S-3ASR and Registration Statement Nos. 333-192198 and 333-271610 on Form S-8 of Chesapeake Utilities Corporation of our report dated October 31, 2023, relating to the financial statements of Pivotal Utility Holdings, Inc. d/b/a Florida City Gas incorporated by reference in this Current Report on Form 8-K/A dated February 13, 2024.

/s/ Deloitte & Touche LLP

Boca Raton, Florida

February 13, 2024

Exhibit 99.3

UNAUDITED PRO FORMA CONDENSED COMBINED

FINANCIAL INFORMATION

The unaudited pro forma condensed combined financial information of Chesapeake Utilities Corporation (“Chesapeake Utilities”, or the “Company”) consists of a condensed combined balance sheet at September 30, 2023, and condensed combined statements of income for the nine months ended September 30, 2023 and the year ended December 31, 2022, all of which reflect the Company’s acquisition of Pivotal Utility Holdings, Inc., doing business as Florida City Gas (“FCG”), which was completed on November 30, 2023 (the “Acquisition”) pursuant to the previously disclosed Stock Purchase Agreement (the “Purchase Agreement”), dated as of September 26, 2023, by and among the Company and Florida Power & Light Company (“FPL”), a Florida Corporation. The unaudited pro forma condensed combined financial statements included herein have been derived from the following historical financial statements:

 

   

the audited financial statements of Chesapeake Utilities as of and for the year ended December 31, 2022;

 

   

the unaudited interim financial statements of Chesapeake Utilities as of and for the nine months ended September 30, 2023;

 

   

the audited financial statements of FCG as of and for the year ended December 31, 2022; and

 

   

the unaudited interim financial statements of FCG as of and for the nine months ended September 30, 2023.

The pro forma adjustments have been prepared as if the acquisition of FCG occurred on September 30, 2023 in the case of the unaudited pro forma condensed combined balance sheet and on January 1, 2022 in the case of the unaudited pro forma condensed combined statements of income for the nine months ended September 30, 2023 and for the year ended December 31, 2022. The unaudited pro forma condensed combined financial statements should be read in conjunction with the related notes, which are included herein, the financial statements and notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022, as filed February 22, 2023, and Quarterly Report on Form 10-Q for the nine months ended September 30, 2023, as filed November 2, 2023 and the financial statements and notes of FCG referenced herein and included as Exhibits 99.1 and 99.2 in the Company’s Current Report on Form 8-K filed by the Company on November 9, 2023. The unaudited pro forma condensed combined financial statements are presented for illustrative purposes only and do not necessarily reflect what the combined financial condition and results of operations would have reflected had the Acquisition occurred on the dates indicated. They also may not be useful in predicting the future financial condition and results of the operations of the combined company. The actual financial position and results of operations may differ significantly from the pro forma amounts reflected herein due to a variety of factors.

The unaudited pro forma information and adjustments, including the preliminary allocation of purchase price, are based upon preliminary estimates of fair values of assets acquired and liabilities assumed, current available information and certain assumptions that we believe are reasonable in the circumstances, as described in the notes to the unaudited pro forma condensed combined financial statements. The actual adjustments to the Company’s consolidated financial statements as of the closing date of the Acquisition will depend on a number of factors, including, among others, additional information available and the final net assets of FCG as of the date of the Acquisition. As a result, the actual adjustments, which will be included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, could differ from the pro forma adjustments, and the differences may be material.


CHESAPEAKE UTILITIES CORPORATION

UNAUDITED PRO FORMA CONDENSED COMBINED

BALANCE SHEET AT SEPTEMBER 30, 2023

 

Assets    CPK     FCG     Transaction
Adjustments
    Pro Forma
Combined
 
(in thousands)                               

Property, Plant and Equipment

    

Regulated energy

   $ 1,916,585     $ 663,047     $ (11,882     4 [a]    $ 2,567,750  

Unregulated energy

     404,924       —            404,924  

Other businesses and eliminations

     28,802       —            28,802  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total property, plant and equipment

     2,350,311       663,047       (11,882       3,001,476  

Less: Accumulated depreciation and amortization

     (503,897     (179,367     2,410       4 [a]      (680,854

Plus: Construction work in progress

     61,843       18,183           80,026  
  

 

 

   

 

 

   

 

 

     

 

 

 

Net property, plant and equipment

     1,908,257       501,863       (9,472       2,400,648  
  

 

 

   

 

 

   

 

 

     

 

 

 

Current Assets

          

Cash and cash equivalents

     1,793       24,306       (22,306     4 [b]      3,793  

Trade and other receivables

     47,397       14,355       (187     4 [c]      61,565  

Less: Allowance for credit losses

     (2,405     (451         (2,856
  

 

 

   

 

 

   

 

 

     

 

 

 

Trade receivables, net

     44,992       13,904       (187       58,709  

Accrued revenue

     15,229       —            15,229  

Propane inventory, at average cost

     7,001       —            7,001  

Other inventory, at average cost

     17,593       1,324           18,917  

Natural gas for sale

     —        1,373           1,373  

Regulatory assets

     19,111       2,833           21,944  

Storage gas prepayments

     5,063       —            5,063  

Income taxes receivable

     5,340       —            5,340  

Prepaid expenses

     17,179       1,006           18,185  

Derivative assets, at fair value

     2,328       —            2,328  

Other current assets

     1,837       436           2,273  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total current assets

     137,466       45,182       (22,493       160,155  
  

 

 

   

 

 

   

 

 

     

 

 

 

Deferred Charges and Other Assets

          

Goodwill

     46,213       —        463,060       4 [d]      509,316  
         43       4 [e]   

Other intangible assets, net

     16,518       —            16,518  

Investments, at fair value

     11,084       —            11,084  

Derivative assets, at fair value

     425       —            425  

Operating lease right-of-use assets

     12,842       43,828       (43,828     4 [f]      12,842  

Regulatory assets

     91,678       3,636           95,314  

Receivables and other deferred charges

          

Prepaid pension asset

       4,869       (4,869     4 [g]      —   

Prepaid software service costs

       9,551           9,551  

Deferred software implementation costs

       4,812           4,812  

Miscellaneous deferred debits

       4,427       (154     4 [h]      4,273  

Deferred rate case expenses

       1,136           1,136  

Other receivables and other deferred charges

     16,263       15       (4,101     4 [i]      12,177  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total deferred charges and other assets

     195,023       72,274       410,151         677,448  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total Assets

   $ 2,240,746     $ 619,319     $ 378,186       $ 3,238,251  
  

 

 

   

 

 

   

 

 

     

 

 

 

Capitalization and Liabilities

          

Stockholders’ equity

          

Preferred stock, par value $0.01 per share (authorized 2,000,000 shares)

   $ —      $ —      $ —        $ —   

Common stock, par value $0.4867 per share (authorized 50,000,000 shares)

     8,662       —        2,160       4 [j]      10,822  

Additional paid-in capital

     382,551       256,081       (13,083     4 [k]      746,808  
         377,340       4 [j]   
         (256,081     4 [l]   

Retained earnings

     476,601       38,187       (38,187     4 [l]      468,754  
         (10,556     4 [m]   
         2,709       4 [m]   

Accumulated other comprehensive loss

     (1,137     —            (1,137

Deferred compensation obligation

     8,987       —            8,987  

Treasury stock

     (8,987     —            (8,987
  

 

 

   

 

 

   

 

 

     

 

 

 

Total stockholders’ equity

     866,677       294,268       64,302         1,225,247  

Long-term debt, net of current maturities

     643,801       136,763       (2,857     4 [n]      1,190,944  
         (136,763     4 [o]   
         550,000       4 [j]   
  

 

 

   

 

 

   

 

 

     

 

 

 

Total capitalization

     1,510,478       431,031       474,682         2,416,191  
  

 

 

   

 

 

   

 

 

     

 

 

 

Current Liabilities

          

Current portion of long-term debt

     20,000       19,538       (19,538     4 [o]      20,000  

Short-term borrowing

     118,570       —        16,339       4 [j]      134,909  

Due to affiliates

     —        3,317       (3,317     4 [p]      —   

Accounts payable

     53,729       5,937           59,666  

Customer deposits and refunds

     40,228       5,149           45,377  

Accrued interest

     4,985       —            4,985  

Dividends payable

     10,500       —            10,500  

Income taxes payable

     —        5,285           5,285  

Other accrued taxes

     —        4,243           4,243  

Accrued compensation

     9,831       1,959           11,790  

Regulatory liabilities

     9,092       3,083           12,175  

Derivative liabilities, at fair value

     828       —            828  

Construction accruals

     —        2,274           2,274  

Other accrued liabilities

     20,647       3,684       (1,281     4 [f]      23,050  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total current liabilities

     288,410       54,469       (7,797       335,082  
  

 

 

   

 

 

   

 

 

     

 

 

 

Deferred Credits and Other Liabilities

          

Deferred income taxes

     264,541       38,814       (43,443     4 [q]      257,203  
         (2,709     4 [m]   

Accrued removal costs

     —        33,605           33,605  

Regulatory liabilities

     145,092       18,512           163,604  

Environmental liabilities

     2,562       —            2,562  

Other pension and benefit costs

     17,133       —            17,133  

Derivative liabilities, at fair value

     101       —            101  

Lease liabilities

     11,040       42,547       (42,547     4 [f]      11,040  

Other liabilities

     1,389       341           1,730  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total deferred credits and other liabilities

     441,858       133,819       (88,699       486,978  
  

 

 

   

 

 

   

 

 

     

 

 

 

Other commitments and contingencies

          
  

 

 

   

 

 

   

 

 

     

 

 

 

Total Capitalization and Liabilities

   $ 2,240,746     $ 619,319     $ 378,186       $ 3,238,251  
  

 

 

   

 

 

   

 

 

     

 

 

 


CHESAPEAKE UTILITIES CORPORATION

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2023

 

     CPK      FCG      Transaction
Adjustments
          Pro Forma
Combined
 
(in thousands, except shares and per share data)                                 

Operating Revenues

            

Regulated Energy

   $ 345,822      $ 98,078      $ (862     4 [r]    $ 442,063  
           (975     4 [s]   

Unregulated Energy and Other

     139,447        —             139,447  
  

 

 

    

 

 

    

 

 

     

 

 

 

Total operating revenues

     485,269        98,078        (1,837       581,510  
  

 

 

    

 

 

    

 

 

     

 

 

 

Operating Expenses

            

Natural gas and electricity costs

     105,692        23,856            129,548  

Propane and natural gas costs

     55,786        —             55,786  

Operations

     128,147        28,604        (369     4 [t]      156,382  

Transaction-related expenses

     3,899        —             3,899  

Maintenance

     15,487        —             15,487  

Depreciation and amortization

     52,096        6,020        (732     4 [u]      56,409  
           (975     4 [s]   

Other taxes

     20,674        9,089            29,763  
  

 

 

    

 

 

    

 

 

     

 

 

 

Total operating expenses

     381,781        67,569        (2,076       447,274  
  

 

 

    

 

 

    

 

 

     

 

 

 

Operating Income

     103,488        30,509        239         134,236  

Other income, net

     1,036        376            1,412  

Interest charges, net

     21,272        6,533        (862     4 [r]      49,170  
           (5,505     4 [v]   
           26,978       4 [w]   
           754       4 [x]   
  

 

 

    

 

 

    

 

 

     

 

 

 

Income Before Income Taxes

     83,252        24,352        (21,126       86,478  

Income Taxes

     21,368        5,791        (5,422     4 [y]      21,737  
  

 

 

    

 

 

    

 

 

     

 

 

 

Net Income

   $ 61,884      $ 18,561      $ (15,704     $ 64,741  
  

 

 

    

 

 

    

 

 

     

 

 

 

Weighted Average Common Shares Outstanding:

            

Basic

     17,783,787           4,438,596       4 [z]      22,222,383  

Diluted

     17,847,288           4,438,596       4 [z]      22,285,884  

Earnings Per Share of Common Stock:

                

Basic Earnings Per Share of Common Stock

   $ 3.48             $ 2.91  

Diluted Earnings Per Share of Common Stock

   $ 3.47             $ 2.91  


CHESAPEAKE UTILITIES CORPORATION

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME

FOR THE YEAR ENDED DECEMBER 31, 2022

 

     CPK     FCG      Transaction
Adjustments
          Pro Forma
Combined
 
(in thousands, except shares and per share data)                                

Operating Revenues

           

Regulated Energy

   $ 429,424     $ 118,491      $ (297     4 [aa]    $ 547,075  
          (543     4 [ab]   

Unregulated Energy

     280,750       —             280,750  

Other businesses and eliminations

     (29,470     —             (29,470
  

 

 

   

 

 

    

 

 

     

 

 

 

Total operating revenues

     680,704       118,491        (840       798,355  
  

 

 

   

 

 

    

 

 

     

 

 

 

Operating Expenses

           

Natural gas and electricity costs

     127,172       33,414            160,586  

Propane and natural gas costs

     133,334       —             133,334  

Operations

     164,505       33,868        (1,015     4 [ac]      197,358  

Maintenance

     18,176       —             18,176  

Depreciation and amortization

     68,973       17,959        (840     4 [ad]      85,549  
          (543     4 [ab]   

Other taxes

     25,611       10,328            35,939  
  

 

 

   

 

 

    

 

 

     

 

 

 

Total operating expenses

     537,771       95,569        (2,398       630,942  
  

 

 

   

 

 

    

 

 

     

 

 

 

Operating Income

     142,933       22,922        1,558         167,413  

Other income, net

     5,051       35            5,086  

Interest charges, net

     24,356       6,584        (297     4 [aa]     
61,445
 
          (6,176     4 [ae]   
          35,970       4 [af]            
          1,008       4 [ag]            
  

 

 

   

 

 

    

 

 

     

 

 

 

Income Before Income Taxes

     123,628       16,373        (28,947       111,054  

Income Taxes

     33,832       3,636        (7,922     4 [ah]      29,546  
  

 

 

   

 

 

    

 

 

     

 

 

 

Net Income

   $ 89,796     $ 12,737      $ (21,025     $ 81,508  
  

 

 

   

 

 

    

 

 

     

 

 

 

Weighted Average Common Shares Outstanding:

           

Basic

     17,722,227          4,438,596       4 [ai]      22,160,823  

Diluted

     17,804,294          4,438,596       4 [ai]      22,242,890  

Earnings Per Share of Common Stock:

           

Basic Earnings Per Share of Common Stock

   $ 5.07            $ 3.68  

Diluted Earnings Per Share of Common Stock

   $ 5.04            $ 3.66  


NOTE 1. BASIS OF PRESENTATION

The unaudited pro forma condensed combined financial statements included herein have been prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) and Article 11 of Regulation S-X, and have been derived from the following historical financial statements:

 

   

the audited financial statements of Chesapeake Utilities as of and for the year ended December 31, 2022;

 

   

the unaudited interim financial statements of Chesapeake Utilities as of and for the nine months ended September 30, 2023;

 

   

the audited financial statements of FCG as of and for the year ended December 31, 2022; and

 

   

the unaudited interim financial statements of FCG as of and for the nine months ended September 30, 2023.

On November 30, 2023, the Company completed the Acquisition of Pivotal Utility Holdings, Inc., doing business as FCG, pursuant to the previously disclosed Purchase Agreement, dated as of September 26, 2023, by and among the Company and FPL, a Florida Corporation, for $923.4 million in cash.

The Acquisition has been accounted for in the unaudited pro forma condensed combined financial statements as an acquisition of all of the outstanding common shares of FCG using the acquisition method of accounting for business combinations. The assets acquired and liabilities assumed have been measured at estimated fair value, which is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants as of the measurement date. The Company has elected to apply the provision of section 338(h)(10) of the Internal Revenue Code (“IRC”), which recharacterizes the stock purchase as an asset purchase for federal tax purposes. The Company received a tax basis in the acquired assets equal to the purchase price, and will depreciate such basis over a 15-year period.

The accompanying unaudited pro forma condensed combined financial statements are not necessarily indicative of the results that would have been achieved if the transactions reflected herein had been completed on the dates indicated or the results which may be obtained in the future. While the underlying pro forma adjustments are intended to provide a reasonable basis for presenting the significant financial effects directly attributable to the Acquisition, they are preliminary and are based on currently available financial information and certain estimates and assumptions which we believe to be reasonable. The actual adjustments to our consolidated financial statements will be determined as of and subsequent to the closing date. Therefore, it is expected that the actual adjustments will differ from the pro forma adjustments, and the differences may be material.


NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accounting policies followed in preparing the unaudited pro forma condensed combined financial statements are those used by Chesapeake Utilities as set forth in the audited historical financial statements and notes of the Company included in its Annual Report on Form 10-K for the year ended December 31, 2022, as filed February 22, 2023, and in the unaudited historical interim financial statements and notes of the Company included in its Quarterly Report on Form 10-Q for the nine months ended September 30, 2023, as filed November 2, 2023. The unaudited pro forma condensed combined financial statements reflect any adjustments known at this time to conform FCG’s historical financial information to the Company’s significant accounting policies based on the Company’s review of FCG’s summary of significant accounting policies, as disclosed in the FCG historical financial statements referenced herein and included as Exhibits 99.1 and 99.2 in the Current Report on Form 8-K filed by the Company on November 9, 2023, and discussions with FCG’s management. Additional differences may be identified upon a more comprehensive comparison and assessment and as the Company integrates FCG into its legacy operations.

NOTE 3. PRELIMINARY PURCHASE PRICE AND PURCHASE PRICE ALLOCATION

The preliminary purchase price for the Acquisition was as follows:

 

(in thousands, except offer price)       

Total shares of Chesapeake Utilities common stock issued

     4,439  

Offer price of Chesapeake Utilities common stock on November 9, 2023

   $ 85.50  

Equity portion of purchase price

   $ 366,417  

Issuance of long-term debt

     547,143  

Short-term borrowings under the Revolver

     9,883  
  

 

 

 

Total

   $ 923,443  
  

 

 

 

Preliminary Purchase Price Allocation

Under the acquisition method of accounting, the identifiable assets acquired and liabilities assumed of FCG are recorded at fair value on the acquisition date and added to those of the Company. The pro forma adjustments included herein are preliminary and based on estimates of the fair value and useful lives of the assets acquired and liabilities assumed and have been prepared to illustrate the estimated effects of the acquisition between the Company and FCG. Significant portions of FCG’s operations are subject to the rate regulation by the Florida Public Service Commission. The carrying values of the assets and liabilities subject to regulatory accounting under U.S. GAAP, including property, plant and equipment, are considered to approximate the fair values.

The final determination of the preliminary purchase price allocation will be based on the net assets acquired as of the acquisition date and will depend on a number of factors, which cannot be predicted with any certainty at this time. The preliminary purchase price allocation may change based on the receipt of more detailed information. Accordingly, this allocation is preliminary and subject to further adjustment as additional information becomes available and as additional analyses and final valuations are completed. There can be no assurance that these additional analyses and final valuations will not result in significant changes to the estimates of fair value set forth below.

The following table provides a summary of the preliminary allocation of the purchase price to the identifiable tangible and intangible assets acquired and liabilities assumed of FCG, based on FCG’s balance sheet at September 30, 2023, with all excess value over consideration paid recorded as goodwill.

 

(in thousands)       

Total current assets

   $ 22,732  

Property, plant and equipment

     492,391  

Goodwill

     463,060  

Regulatory assets

     3,636  


Other deferred charges and other assets, including intangible assets

     24,416  
  

 

 

 

Total assets

     1,006,235  
  

 

 

 

Total current liabilities

     30,334  

Regulatory liabilities

     52,117  

Deferred credits and other liabilities

     341  
  

 

 

 

Total liabilities

     82,792  
  

 

 

 

Total purchase price

   $ 923,443  
  

 

 

 

NOTE 4. PRO FORMA ADJUSTMENTS AND ASSUMPTIONS

The following pro forma adjustments were based on the historical financial information and preliminary estimates and assumptions, both as described above and which are subject to change as additional information is obtained:

 

a

Reflects property, plant and equipment with a net book value of $9.5 million related to software that was excluded from the Acquisition and retained by FPL.

 

b

Reflects a reduction in FCG’s cash balance to the minimum cash amount of $2.0 million as defined in the Purchase Agreement.

 

c

Reflects $0.2 million of affiliated accounts receivable at September 30, 2023 which was an asset excluded from the Acquisition and retained by FPL.

 

d

Represents the excess of the Company’s purchase price of $923.4 million over the estimated fair values of assets acquired and liabilities assumed.

 

e

Reflects estimated working capital adjustments that in accordance with the Purchase Agreement were treated as an adjustment to the Acquisition purchase price.

 

f

Reflects $43.8 million in right of use assets and lease liabilities associated with long-term transportation service agreements between FCG and Peninsula Pipeline Company (“PPC”), a wholly owned subsidiary of the Company. Upon closing of the Acquisition, these agreements have been classified as affiliate transactions and the associated assets and liabilities are being eliminated in the Company’s consolidated balance sheet.

 

g

Reflects $4.9 million of prepaid pension expenses that were excluded from the Acquisition.

 

h

Reflects FCG’s $0.2 million unamortized loss on reacquired debt which was excluded from the Acquisition.

 

i

Reflects transaction fees associated with the Company’s receipt of the $965 million bridge loan facility which was not required to be drawn upon to finance the acquisition that are being reclassified to expense in accordance with the accounting rules prescribed by U.S. GAAP.

 

j

Reflects the Company’s debt and equity financings related to the Acquisition and the associated transaction-related costs including: $550.0 million of new long-term debt, the issuance of 4.4 million shares of Chesapeake Utilities Corporation common stock, and $16.3 million of new short-term borrowings under the Company’s Revolver.

 

k

Represents $13.1 million of fees associated with the November 2023 issuance of 4.4 million shares of the Company’s common stock to finance the Acquisition. The Company received $366.4 million of net proceeds from the common stock issuance after underwriting discounts, commissions and expenses.

 

l

Reflects the elimination of FCG’s stockholder’s equity.

 

m

Represents $10.6 million of total non-recurring direct incremental transaction-related expenses expected to be incurred in connection with the Acquisition, which would reduce deferred income tax liabilities by $2.7 million, including but not limited to, legal, consulting, audit and financing fees. These expenses are reflected as an adjustment to retained earnings, less income tax effects, on the unaudited pro forma condensed combined balance sheet at September 30, 2023.


n

Represents $2.9 million of debt issuance costs that have been reflected as a reduction to the Company’s issuance of long-term debt to finance the Acquisition. The Company issued $550.0 million in new long-term notes in November 2023 at an average interest rate of 6.54 percent.

 

o

Reflects $156.3 million of affiliated debt of FCG that was settled prior to the closing of the Acquisition.

 

p

Reflects $3.3 million of affiliated accounts payable that was settled prior to the closing of the Acquisition.

 

q

As defined in the Purchase Agreement, the Company and FCG have elected to apply the provision of Section 338(h)(10) of the IRC, which recharacterizes the stock purchase as an asset purchase for federal tax purposes. The Company received a tax basis in the acquired assets equal to the purchase price and will depreciate the assets at their purchased value and goodwill recorded in connection with the Acquisition will be amortized for tax purposes over the next 15 years. As a result, FCG’s deferred tax asset related to tax reform legislation was the only deferred tax balance transferred to the Company with the Acquisition.

 

r

Represents $0.9 million of interest expense associated with long-term transportation service agreements between FCG and PPC, a wholly owned subsidiary of the Company. Upon closing of the Acquisition, these agreements have been classified as affiliate transactions and the associated revenues and expenses are being eliminated in the Company’s consolidated results.

 

s

Represents $1.0 million of depreciation expense associated with long-term transportation service agreements between FCG and PPC, a wholly owned subsidiary of the Company. Upon closing of the Acquisition, these agreements have been classified as affiliate transactions and the associated revenues and expenses are being eliminated in the Company’s consolidated results.

 

t

Reflects $0.4 million of pension expenses related to benefit plan obligations that were excluded from the Acquisition.

 

u

Reflects $0.7 million of depreciation expense related to software that was excluded from the Acquisition and retained by FPL.

 

v

Reflects $5.5 million of interest expense related to outstanding debt of FCG that was settled prior to the Acquisition.

 

w

Reflects a $27.0 million net increase to interest expense resulting from the Company’s issuance of long-term debt to finance the Acquisition. The Company issued $550.0 million in new long-term notes in November 2023 at an average interest rate of 6.54 percent.

 

x

Reflects a $0.8 million increase in interest expense resulting from incremental borrowings under the Company’s Revolver at an interest rate of 6.17 percent. Such incremental borrowings were used to finance the Acquisition and pay certain transaction-related expenses in connection with the Acquisition and related financing activities.

 

y

Reflects the income tax effects of pro forma adjustments based on the Company’s blended federal and state effective tax rate for the nine months ended September 30, 2023.

 

z

Reflects the 4.4 million shares of the Company’s common stock issued in November 2023 to finance the Acquisition.

 

aa

Represents $0.3 million of interest expense associated with long-term transportation service agreements between FCG and PPC, a wholly owned subsidiary of the Company. Upon closing of the Acquisition, these agreements have been classified as affiliate transactions and the associated revenues and expenses are being eliminated in the Company’s consolidated results.

 

ab

Represents $0.5 million of depreciation expense associated with long-term transportation service agreements between FCG and PPC, a wholly owned subsidiary of the Company. Upon closing of the Acquisition, these agreements have been classified as affiliate transactions and the associated revenues and expenses are being eliminated in the Company’s consolidated results.

 

ac

Reflects $1.0 million of pension expenses related to benefit plan obligations that were excluded from the Acquisition.

 

ad

Reflects $0.8 million of depreciation expense related to software that was excluded from the Acquisition and retained by FPL.


ae

Reflects $6.2 million of interest expense related to outstanding debt of FCG that was settled prior to the Acquisition.

 

af

Reflects a $36.0 million net increase to interest expense resulting from the Company’s issuance of long-term debt to finance the Acquisition. The Company issued $550.0 million in new long-term notes in November 2023 at an average interest rate of 6.54 percent.

 

ag

Reflects a $1.0 million increase in interest expense resulting from incremental borrowings under the Company’s Revolver at an interest rate of 6.17 percent. Such incremental borrowings were used to finance the Acquisition and pay certain transaction-related expenses in connection with the Acquisition and related financing activities.

 

ah

Reflects the income tax effects of pro forma adjustments based on the Company’s blended federal and state effective tax rate for the year ended December 31, 2022.

 

ai

Reflects the 4.4 million shares of the Company’s common stock issued in November 2023 to finance the Acquisition.

v3.24.0.1
Document and Entity Information
Nov. 30, 2023
Cover [Abstract]  
Entity Registrant Name CHESAPEAKE UTILITIES CORP
Local Phone Number 734-6799
Amendment Flag true
Entity Central Index Key 0000019745
Document Type 8-K/A
Document Period End Date Nov. 30, 2023
Entity Incorporation State Country Code DE
Entity File Number 001-11590
Entity Tax Identification Number 51-0064146
Entity Address, Address Line One 500 Energy Lane
Entity Address, City or Town Dover
Entity Address, State or Province DE
Entity Address, Postal Zip Code 19901
City Area Code 302
Written Communications false
Soliciting Material false
Pre Commencement Tender Offer false
Pre Commencement Issuer Tender Offer false
Security 12b Title Common Stock - par value per share $0.4867
Trading Symbol CPK
Security Exchange Name NYSE
Entity Emerging Growth Company false
Amendment Description This Amendment to Current Report on Form 8-K is being filed to amend and supplement the Closing 8-K, the sole purpose of which is to provide the financial statements and pro forma financial information required by Item 9.01, which were excluded from the Closing 8-K and are filed as exhibits hereto and are incorporated herein by reference. All other items in the Closing 8-K remain the same.

Chesapeake Utilities (NYSE:CPK)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Chesapeake Utilities Charts.
Chesapeake Utilities (NYSE:CPK)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Chesapeake Utilities Charts.