Biggest changeDiluted earnings per share were $2.39 and $2.07 for the years ended December 31, 2022 and 2021, respectively. 28 Index Results of Operations for 2021 as Compared to 2020 (In Millions) Years Ended December 31, 2021 2020 Regulated Non- Regulated Total Regulated Non- Regulated Total Revenues $ 130.8 $ 12.3 $ 143.1 $ 129.5 $ 12.1 $ 141.6 Operations and maintenance expenses 65.4 8.3 73.7 62.5 8.3 70.8 Depreciation expense 20.9 0.2 21.1 18.3 0.2 18.5 Other taxes 14.9 0.2 15.1 14.7 0.2 14.9 Operating income 29.6 3.6 33.2 34.0 3.4 37.4 Other income (expense), net 5.6 0.3 5.9 4.3 0.1 4.4 Interest expense 8.1 — 8.1 7.5 — 7.5 Income taxes (6.7 ) 1.2 (5.5 ) (5.1 ) 1.0 (4.1 ) Net income $ 33.8 $ 2.7 $ 36.5 $ 35.9 $ 2.5 $ 38.4 Operating Revenues Operating revenues for the year ended December 31, 2021 increased $1.5 million from the same period in 2020 due to the following factors: ● Middlesex System revenues decreased by $0.4 million due to lower water demand from general meter service and wholesale customers, offset by an increase in the PWAC tariff rate effective April 4, 2021 (see Rates, Middlesex above for further discussion); ● Tidewater System revenues increased $1.7 million due to additional customers and higher customer demand for water, partially offset by $1.0 million due to the DSIC revenue refund (for further information, see Rates, Tidewater above for further discussion ) ; ● Non-regulated revenues increased $0.3 million, primarily due to USA’s contract to operate and maintain Highland Park’s water and wastewater systems, which commenced July 1, 2020; and ● All other revenue categories decreased $0.1 million.
Biggest changeResults of Operations for 2023 as Compared to 2022 (In Millions) Years Ended December 31, 2023 2022 Regulated Non- Regulated Total Regulated Non- Regulated Total Revenues $ 154.0 $ 12.3 $ 166.3 $ 150.6 $ 11.8 $ 162.4 Operations and maintenance expenses 74.8 8.4 83.2 70.8 8.3 79.1 Depreciation expense 24.9 0.3 25.2 22.8 0.2 23.0 Other taxes 18.5 0.2 18.7 18.0 0.2 18.2 Gain on Sale of Subsidiary — — — 5.2 — 5.2 Operating income 35.8 3.4 39.2 44.2 3.1 47.3 Other income (expense), net 6.3 0.2 6.5 7.4 0.3 7.7 Interest expense 13.1 — 13.1 9.4 — 9.4 Income taxes (0.1 ) 1.1 1.0 2.0 1.2 3.2 Net income $ 29.1 $ 2.5 $ 31.6 $ 40.2 $ 2.2 $ 42.4 30 Operating Revenues Operating revenues for the year ended December 31, 2023 increased $3.8 million from the same period in 2022 due to the following factors: ● Middlesex System revenues increased by $4.2 million due to the implementation of the final phase of the 2021 base rate case increase on January 1, 2023 and the PWAC rate increase offset by lower weather-driven demand across all customer classes (for further discussion of Middlesex’s 2021 base and PWAC rate increases, see Rates, Middlesex above); ● Tidewater System revenues decreased by $0.9 million due to a DEPSC ordered rate reduction in September 2022, lower customer connection fees and lower weather-driven customer demand partially offset by an increase in customers (for further information on the Tidewater rate reduction, see Rates, Tidewater above ) ; ● Pinelands System revenues increased $0.2 million due to the implementation of a base rate increase effective April 15, 2023 (for further discussion of Pinelands 2023 base rate increase, see Rates, Pinelands above) ; and ● Non-regulated revenues increased $0.3 million, primarily due to higher supplemental contract services.
Partially offsetting these increases were greater income tax benefits associated with increased repair expenditures on tangible property in the Middlesex system. Net Income and Earnings Per Share Net income for the year ended December 31, 2022 increased $5.9 million as compared with the same period in 2021.
Partially offsetting these increases were greater income tax benefits associated with increased repair expenditures on tangible property in the Middlesex system. 33 Net Income and Earnings Per Share Net income for the year ended December 31, 2022 increased $5.9 million as compared with the same period in 2021.
Rates Middlesex – In December 2021, Middlesex’s petition to the NJBPU seeking permission to increase its base water rates was concluded, based on a negotiated settlement, resulting in an expected increase in annual operating revenues of $27.7 million.
In December 2021, Middlesex’s petition to the NJBPU seeking permission to increase its base water rates was concluded, based on a negotiated settlement, resulting in an expected increase in annual operating revenues of $27.7 million.
Tidewater’s subsidiary, White Marsh, services approximately 4,500 customers in Kent and Sussex Counties through various operations and maintenance contracts. USA-PA operates the water and wastewater systems for the City of Perth Amboy, New Jersey (Perth Amboy) under a 10-year operations and maintenance contract expiring in 2028.
Tidewater’s subsidiary, White Marsh, services approximately 4,300 customers in Kent and Sussex Counties through various operations and maintenance contracts. USA-PA operates the water and wastewater systems for the City of Perth Amboy, New Jersey (Perth Amboy) under a 10-year operations and maintenance contract expiring in 2028.
The primary assumptions used for determining future retirement benefit plans’ obligations and costs, which are reviewed and revised as needed each year, are as follows: ● Discount Rate - calculated based on market rates for long-term, high-quality corporate bonds specific to the expected duration of our Pension Plan and Other Benefits Plan’s liabilities; ● Compensation Increase - based on management projected future employee compensation increases; 35 Index ● Long-Term Rate of Return - determined based on expected returns from our asset allocation for our Pension Plan and Other Benefits Plan assets; ● Mortality - The Company utilizes the Society of Actuaries’ mortality table (Pri-2012) (Mortality Improvement Scale MP-2021 for the 2022 valuation); and ● Healthcare Cost Trend Rate - based on management projected future healthcare costs.
The primary assumptions used for determining future retirement benefit plans’ obligations and costs, which are reviewed and revised as needed each year, are as follows: ● Discount Rate - calculated based on market rates for long-term, high-quality corporate bonds specific to the expected duration of our Pension Plan and Other Benefits Plan’s liabilities; ● Compensation Increase - based on management projected future employee compensation increases; ● Long-Term Rate of Return - determined based on expected returns from our asset allocation for our Pension Plan and Other Benefits Plan assets; ● Mortality - The Company utilizes the Society of Actuaries’ mortality table (Pri-2012) (Mortality Improvement Scale MP-2021); and ● Healthcare Cost Trend Rate - based on management projected future healthcare costs.
Our principal New Jersey water utility system (the Middlesex System) provides water services to approximately 61,000 retail customers, primarily in central New Jersey. The Middlesex System also provides water sales under contract to municipalities in central New Jersey with a total population of over 0.2 million. Our Bayview System provides water services in Downe Township, New Jersey.
Our principal New Jersey water utility system (the Middlesex System) provides water services to approximately 61,000 retail customers, primarily in central New Jersey. The Middlesex System also provides water sales under contract to municipalities in central New Jersey with a total population of over 0.2 million. Our Fortescue System provides water services in Downe Township, New Jersey.
To pay for our capital program in 2023, we estimate we will utilize some or all of the following: ● Internally generated funds; ● Short-term borrowings, as needed, through $140 million of available lines of credit with several financial institutions.
To pay for our capital program in 2024, we estimate we will utilize some or all of the following: ● Internally generated funds; ● Short-term borrowings, as needed, through $140 million of available lines of credit with several financial institutions.
Our other New Jersey subsidiaries, Pinelands Water Company (Pinelands Water) and Pinelands Wastewater Company (Pinelands Wastewater) (collectively, Pinelands), provide water and wastewater services to approximately 2,500 customers in Southampton Township, New Jersey. Our Delaware subsidiaries, Tidewater and Southern Shores Water Company, LLC (Southern Shores), provide water services to approximately 56,000 retail customers in New Castle, Kent and Sussex Counties, Delaware.
Our other New Jersey subsidiaries, Pinelands Water Company (Pinelands Water) and Pinelands Wastewater Company (Pinelands Wastewater) (collectively, Pinelands), provide water and wastewater services to approximately 2,500 customers in Southampton Township, New Jersey. Our Delaware subsidiaries, Tidewater and Southern Shores Water Company, LLC (Southern Shores), provide water services to approximately 59,000 retail customers in New Castle, Kent and Sussex Counties, Delaware.
In addition, we do not engage in trading activities involving non-exchange traded contracts. 34 Index Critical Accounting Policies and Estimates The application of accounting policies and standards often requires the use of estimates, assumptions and judgments.
In addition, we do not engage in trading activities involving non-exchange traded contracts. Critical Accounting Policies and Estimates The application of accounting policies and standards often requires the use of estimates, assumptions and judgments.
Proceeds will be used to reduce the Company’s outstanding balances under its lines of credit; ● In November 2021, Middlesex closed on a $19.5 million, 2.79% private placement of FMBs with a 2041 maturity date designated as Series 2021A.
In November 2021, Middlesex closed on a $19.5 million, 2.79% private placement of FMBs with a 2041 maturity date designated as Series 2021A. Proceeds were used to reduce the Company’s outstanding balances under its lines of credit.
Some result in direct obligations on the Company’s balance sheet while others are commitments, some firm and some based on uncertainties, which are disclosed in the Company’s consolidated financial statements. The table below presents our known contractual obligations for the periods specified as of December 31, 2022.
Some result in direct obligations on the Company’s balance sheet while others are commitments, some firm and some based on uncertainties, which are disclosed in the Company’s consolidated financial statements. 37 The table below presents our known contractual obligations for the periods specified as of December 31, 2023.
Other Income, net Other Income, net for the year ended December 31, 2022 increased $1.8 million from the same period in 2021 primarily due to higher actuarially-determined retirement benefit plans non-service benefit partially offset by lower Allowance for Funds Used During Construction (AFUDC) resulting from a reduced level of capital projects under construction.
Other Income, net Other Income, net for the year ended December 31, 2022 increased $1.8 million from the same period in 2021 primarily due to higher actuarially-determined retirement benefit plans non-service benefit partially offset by lower AFUDC resulting from a reduced level of capital projects under construction.
Interest Charges Interest charges for the year ended December 31, 2022 increased $1.3 million from the same period in 2021 due to higher long-term and short-term debt outstanding in 2022 as compared to 2021 and higher average interest rates in 2022 as compared to 2021.
Interest Charges Interest charges for the year ended December 31, 2022 increased $1.3 million from the same period in 2021 due to higher average debt outstanding and higher average interest rates in 2022 as compared to 2021 .
Capital Expenditures and Commitments To fund our capital program, we use internally generated funds, short-term and long-term debt borrowings, proceeds from sales of common stock under the Investment Plan and, when market conditions are favorable, proceeds from sales to the public of our common stock. The table below summarizes our estimated capital expenditures for the years 2023-2025.
Capital Expenditures and Commitments To fund our capital program, we use internally generated funds, short-term and long-term debt borrowings, proceeds from sales of common stock under the Investment Plan and, when market conditions are favorable, proceeds from sales to the public of our common stock. 34 The table below summarizes our estimated capital expenditures for the years 2024-2026.
The effect on the timing and amount of these payments resulting from potential changes in actuarial assumptions and returns on plan assets cannot be estimated. In 2022, the Company contributed $2.8 million to its retirement benefit plans and expects to contribute approximately $2.9 million in 2023.
The effect on the timing and amount of these payments resulting from potential changes in actuarial assumptions and returns on plan assets cannot be estimated. In 2023, the Company contributed $1.3 million to its retirement benefit plans and expects to contribute approximately $1.8 million in 2024.
Consequently, Tidewater reset its Distribution System Improvement Charge (DSIC) rate to zero effective April 1, 2021 and refunded approximately $1.0 million to customers principally in the form of an account credit for DSIC revenue previously billed between April 1, 2020 and March 31, 2021.
Consequently, Tidewater reset its DSIC rate to zero effective April 1, 2021 and refunded approximately $1.0 million to customers primarily in the form of an account credit for DSIC revenue previously billed between April 1, 2020 and March 31, 2021.
Cash Flows from Investing Activities For the year ended December 31, 2022, cash flows used in investing activities increased $8.8 million to $88.2 million, which was attributable to higher utility plant expenditures partially offset by cash received from the sale of Middlesex’s regulated wastewater subsidiary in January 2022 .
Cash Flows from Investing Activities For the year ended December 31, 2023, cash flows used in investing activities increased $2.0 million to $90.2 million, which was attributable to cash received from the sale of Middlesex’s regulated wastewater subsidiary in January 2022 partially offset by lower utility plant expenditures.
Beginning in 2025 and thereafter, inflation based rate increases cannot exceed the lesser of the regional Consumer Price Index or 3%. Inflation based increases are in addition to the threshold rate increases. The agreement expires on December 31, 2029.
Beginning in 2025 and thereafter, inflation-based rate increases cannot exceed the lesser of the regional Consumer Price Index or 3%. Inflation based increases are in addition to the threshold rate increases.
Sources of Liquidity Short-term Debt - In January 2022, the Company increased available lines of credit from $110 million to $140 million. The outstanding borrowings under the credit lines at December 31, 2022 were $55.5 million, at a weighted average interest rate of 5.17%.
Sources of Liquidity Short-term Debt - In January 2022, the Company increased available lines of credit from $110 million to $140 million. The outstanding borrowings under the credit lines at December 31, 2023 were $42.8 million, at a weighted average interest rate of 6.50%.
In May 2022, Middlesex repaid its two outstanding NJIB construction loans by issuing FMBs to the NJIB under two loan agreements. The total amount of FMBs issued is $52.2 million and designated as Series 2022A ($16.2 million) and Series 2022B ($36.0 million).
Proceeds were used to reduce the Company’s outstanding balances under its bank lines of credit. In May 2022, Middlesex repaid its two outstanding NJIB construction loans by issuing FMBs to the NJIB under two loan agreements. The total amount of FMBs issued is $52.2 million and designated as Series 2022A ($16.2 million) and Series 2022B ($36.0 million).
SRF programs provide low cost financing for projects meeting certain water quality and system improvement benchmarks (see discussion under “ Sources of Liquidity-Long-term Debt ” below); ● Proceeds from the sale and issuance of FMBs in private placement offerings (see discussion under “ Sources of Liquidity-Long-term Debt ” below); ● Proceeds from other long-term borrowings (see discussion under “ Sources of Liquidity-Long-term Debt ” below); ● Proceeds from common stock sales through the Investment Plan (see discussion under “ Sources of Liquidity-Common Stock ” below); and ● Proceeds from a common stock sale (see discussion under “ Sources of Liquidity-Common Stock ” below).
SRF programs provide low cost financing for projects meeting certain water quality and system improvement benchmarks (see discussion under “ Sources of Liquidity-Long-term Debt ” below); ● Proceeds from other long-term borrowings (see discussion under “ Sources of Liquidity-Long-term Debt ” below); and ● Proceeds from common stock sales through the Middlesex Water Company Investment Plan (the Investment Plan) (see discussion under “ Sources of Liquidity-Common Stock ” below).
As of December 31, 2022, $55.5 million was outstanding under these lines of credit (see discussion under “ Sources of Liquidity-Short-term Debt ” below); 31 Index ● Proceeds from the Delaware State Revolving Fund (SRF).
As of December 31, 2023, $42.8 million was outstanding under these lines of credit (see discussion under “ Sources of Liquidity-Short-term Debt ” below); ● Proceeds from the Delaware State Revolving Fund (SRF) Program.
Increases in certain operating costs impact our liquidity and capital resources. We continually monitor the need for timely rate filing to minimize the lag between the time we experience increased operating costs and capital expenditures and the time we receive appropriate rate relief.
We continually monitor the need for timely rate filing to minimize the lag between the time we experience increased operating costs and capital expenditures and the time we receive appropriate rate relief.
USA also provides unregulated water and wastewater services under contract with several New Jersey municipalities. 23 Index Regulatory Notice of Non-Compliance In September 2021, the New Jersey Department of Environmental Protection (NJDEP) issued a Notice of Non-Compliance (Notice) to Middlesex based on self-reporting by Middlesex that the level of Perfluorooctanoic Acid (PFOA) in water treated at its Park Avenue Wellfield Treatment Plant in South Plainfield, New Jersey exceeded a NJDEP standard that became effective in 2021.
Regulatory Notice of Non-Compliance In September 2021, the New Jersey Department of Environmental Protection (NJDEP) issued a Notice of Non-Compliance (Notice) to Middlesex based on self-reporting by Middlesex that the level of Perfluorooctanoic Acid (PFOA) in water treated at its Park Avenue Wellfield Treatment Plant (Park Avenue Plant) in South Plainfield, New Jersey exceeded a standard promulgated in a NJDEP regulation that became effective in 2021.
Results of Operations for 2022 as Compared to 2021 (In Millions) Years Ended December 31, 2022 2021 Regulated Non- Regulated Total Regulated Non- Regulated Total Revenues $ 150.6 $ 11.8 $ 162.4 $ 130.8 $ 12.3 $ 143.1 Operations and maintenance expenses 70.8 8.3 79.1 65.4 8.3 73.7 Depreciation expense 22.8 0.2 23.0 20.9 0.2 21.1 Other taxes 18.0 0.2 18.2 14.9 0.2 15.1 Gain on Sale of Subsidiary 5.2 — 5.2 — — 0.0 Operating income 44.2 3.1 47.3 29.6 3.6 33.2 Other income (expense), net 7.4 0.3 7.7 5.6 0.3 5.9 Interest expense 9.4 — 9.4 8.1 — 8.1 Income taxes 2.0 1.2 3.2 (6.7 ) 1.2 (5.5 ) Net income $ 40.2 $ 2.2 $ 42.4 $ 33.8 $ 2.7 $ 36.5 Operating Revenues Operating revenues for the year ended December 31, 2022 increased $19.3 million from the same period in 2021 due to the following factors: ● Middlesex System revenues increased by $21.6 million due to the approved 2022 base rate and PWAC rate increases and higher weather driven demand across all customer classes (for further discussion of Middlesex’s base and PWAC rate increases see Rates, Middlesex above); ● Tidewater System revenues increased $0.9 million due to additional customers and a one-time customer credit issued in 2021 partially offset by a DEPSC ordered 2022 rate reduction (for further information on the one-time credit and rate reduction, see Rates, Tidewater above ) ; ● The sale of our regulated Delaware wastewater subsidiary in January 2022 reduced revenues by $2.7 million; ● Non-regulated revenues decreased $0.4 million, primarily due to lower supplemental contract services; and ● All other revenue categories decreased $0.1 million.
Results of Operations for 2022 as Compared to 2021 (In Millions) Years Ended December 31, 2022 2021 Regulated Non- Regulated Total Regulated Non- Regulated Total Revenues $ 150.6 $ 11.8 $ 162.4 $ 130.8 $ 12.3 $ 143.1 Operations and maintenance expenses 70.8 8.3 79.1 65.4 8.3 73.7 Depreciation expense 22.8 0.2 23.0 20.9 0.2 21.1 Other taxes 18.0 0.2 18.2 14.9 0.2 15.1 Gain on Sale of Subsidiary 5.2 — 5.2 — — — Operating income 44.2 3.1 47.3 29.6 3.6 33.2 Other income (expense), net 7.4 0.3 7.7 5.6 0.3 5.9 Interest expense 9.4 — 9.4 8.1 — 8.1 Income taxes 2.0 1.2 3.2 (6.7 ) 1.2 (5.5 ) Net income $ 40.2 $ 2.2 $ 42.4 $ 33.8 $ 2.7 $ 36.5 Operating Revenues Operating revenues for the year ended December 31, 2022 increased $19.3 million from the same period in 2021 due to the following factors: ● Middlesex System revenues increased by $21.6 million due to the approved 2022 base rate and PWAC rate increases and higher weather driven demand across all customer classes (for further discussion of Middlesex’s 2021 base rate and PWAC rate increases see Rates, Middlesex above); ● Tidewater System revenues increased $0.9 million due to additional customers and a one-time customer credit issued in 2021 partially offset by a DEPSC ordered 2022 rate reduction (for further information on the one-time credit and rate reduction, see Rates, Tidewater above ) ; ● The sale of our regulated Delaware wastewater subsidiary in January 2022 reduced revenues by $2.7 million; ● Non-regulated revenues decreased $0.4 million, primarily due to lower supplemental contract services; and ● All other revenue categories decreased $0.1 million. 32 Operation and Maintenance Expense Operation and maintenance expenses for the year ended December 31, 2022 increased $5.4 million from the same period in 2021 due to the following factors: ● Labor cost increased $1.5 million due to wage increases; ● Variable production costs increased $1.2 million primarily due to increased production, weather-driven changes in water quality and higher chemical prices ; ● Costs for employee benefits increased $1.0 million due to market fluctuations in the cash surrender value of life insurance policies and higher health insurance premiums; ● Higher weather-related main break activity in our Middlesex system during the winter months resulted in $0.6 million of additional non-labor costs; ● Equipment repairs and maintenance costs increased by $0.5 million; ● Transportation expenses increased $0.3 million due to higher fuel prices; ● Costs associated with the NJDEP PFOA customer notification process resulted in $0.2 million of additional expense (for further information on this matter, see Regulatory Notice of Non-Compliance above ) ; and ● All other operation and maintenance expense categories increased $0.1 million.
A portion of the borrowings under the New Jersey SRF is interest-free. Under the New Jersey SRF program, borrowers first enter into a construction loan agreement with the New Jersey Infrastructure Bank (NJIB) and submit requisitions for cost reimbursements over the life of the construction period. The interest rate on the Company’s current construction loan borrowings is near zero percent.
Under the New Jersey SRF program, borrowers first enter into a construction loan agreement with the New Jersey Infrastructure Bank (NJIB) and submit requisitions for cost reimbursements over the life of the construction period.
We expect to spend approximately $8 million in 2023 and 2024 for construction of elevated storage tanks in our Tidewater and Middlesex systems. ● Production System-Includes projects associated with our treatment plants, including approximately $22 million of expenditures in 2023 for PFAS treatment upgrades in our Middlesex system. ● Information Technology (IT) Systems-Includes further upgrade of our enterprise resource planning system and hardware and software purchases for other IT systems. ● Other-Includes purchase of transportation equipment, tools, furniture, laboratory equipment, security systems and other general infrastructure needs including improvements to field and inventory management facilities in Iselin, New Jersey.
In connection with RENEW, we expect to spend approximately $11 million in each of 2024 and 2025, and $12 million in 2026. ● Production System - Includes projects associated with our treatment plants, including approximately $2.0 million of expenditures for PFAS treatment upgrades and $6.8 million for replacement of existing motor control center and electrical distribution equipment in our Middlesex system, and $3.6 million of various treatment projects in our Tidewater system in 2024. ● Information Technology (IT) Systems - Includes further upgrade of our enterprise resource planning system and hardware and software purchases for other IT systems. ● Other - Includes purchase of transportation equipment, tools, furniture, laboratory equipment, security systems and other general infrastructure needs including improvements to field and inventory management facilities in Iselin, New Jersey.
Outlook Our ability to increase operating income and net income is based significantly on four factors: weather, adequate and timely rate relief, effective cost management and customer growth (which are evident in comparison discussions in the Results of Operations section below). Weather patterns which can result in lower customer demand for water may occur in 2023.
The agreement expires on December 31, 2029. 29 Outlook Our ability to increase operating income and net income is based significantly on four factors: weather, adequate and timely rate relief, effective cost management and customer growth (which are evident in comparison discussions in the Results of Operations section below).
For further discussion on the Company’s future capital expenditures and expected funding sources, see “ Capital Expenditures and Commitments ” below. 30 Index Cash Flows from Financing Activities For the year ended December 31, 2022, cash flows provided by financing activities decreased $12.3 million to $27.1 million.
For further discussion on the Company’s future capital expenditures and expected funding sources, see “ Capital Expenditures and Commitments ” below. Cash Flows from Financing Activities For the year ended December 31, 2023, cash flows provided by financing activities increased $8.8 million to $36.0 million.
In September 2022, the NJBPU approved Middlesex's Emergency Relief Motion to reset its PWAC tariff rate to recover additional costs of $2.7 million for the purchase of treated water from a non-affiliated regulated water utility.
In September 2022, the NJBPU approved Middlesex's Emergency Relief Motion to reset its Purchased Water Adjustment Clause (PWAC) tariff rate to recover additional costs of $2.7 million for the purchase of treated water from a non-affiliated water utility. A PWAC is a rate mechanism that allows for recovery of increased purchased water costs between base rate case filings.
The decrease in cash flows provided by financing activities is due to a decrease in net long-term borrowings, lower net customer advances and contributions and higher common stock dividends offset by higher proceeds from the issuance of common stock and higher short-term borrowing. For further discussion on the Company’s short-term and long-term debt, see “ Sources of Liquidity ” below.
The increase in cash flows provided by financing activities is due to an increase in net borrowings and higher proceeds from the issuance of common stock under the Investment Plan partially offset by increased common stock dividend payments. For further discussion on the Company’s short-term and long-term debt, see “ Sources of Liquidity ” below.
The Company is in compliance with all of its mortgage covenants and restrictions. 33 Index Common Stock - The Company issues shares of its common stock in connection with the Investment Plan, a direct share purchase and dividend reinvestment plan for the Company’s common stock.
The Company is in compliance with all of its mortgage covenants Common Stock - The Company issues shares of its common stock in connection with the Investment Plan, a direct share purchase and dividend reinvestment plan for the Company’s common stock. The Company raised approximately $12.1 million through the issuance of shares under the Investment Plan during 2023.
Capital Construction Program The Company’s multi-year capital construction program encompasses numerous projects designed to upgrade and replace utility infrastructure as well as enhance the integrity and reliability of assets to better serve the current and future generations of water and wastewater customers.
These lawsuits remain in the legal process and their ultimate resolution is not known at this time. 27 Capital Construction Program The Company’s multi-year capital construction program encompasses numerous projects designed to upgrade and replace utility infrastructure as well as enhance the integrity and reliability of assets to better serve the current and future generations of water and wastewater customers.
Long-term Debt - Subject to regulatory approval, the Company periodically issues long-term debt to fund investments in utility plant. To the extent possible and fiscally prudent, the Company finances qualifying capital projects under SRF loan programs in New Jersey and Delaware. These government programs provide financing at interest rates typically below rates available in the broader financial markets.
To the extent possible and fiscally prudent, the Company finances qualifying capital projects under SRF loan programs in New Jersey and Delaware. These government programs provide financing at interest rates typically below rates available in the broader financial markets. A portion of the borrowings under the New Jersey SRF is interest-free.
The actual amount and timing of capital expenditures is dependent on the need for replacement of existing infrastructure, customer growth, residential new home construction and sales, project scheduling and continued refinement of project scope and costs and, could be impacted if significant effects of the COVID-19 pandemic further arise and continue for an extended period of time.
The actual amount and timing of capital expenditures is dependent on the need for replacement of existing infrastructure, customer growth, residential new home construction and sales, project scheduling and continued refinement of project scope and costs.
The discount applies to all common stock purchases made under the Investment Plan, whether by optional cash payment or by dividend reinvestment. In order to fully fund the ongoing capital investment program and maintain a balanced capital structure for a regulated water utility, Middlesex may offer for sale additional shares of its common stock.
In order to fully fund the ongoing capital investment program and maintain a balanced capital structure required for a regulated water utility, Middlesex may offer for sale additional shares of its common stock.
Changes in customer water usage habits, as well as increases in capital expenditures and operating costs, are significant factors in determining the timing and extent of rate increase requests.
Changes in customer water usage habits, as well as increases in capital expenditures and operating costs, are significant factors in determining the timing and extent of rate increase requests. Our investments in system infrastructure continue to grow significantly and our operating costs are anticipated to increase in 2024 and 2025 in a variety of categories.
Revenues Revenues from our regulated customers, which include amounts billed quarterly to residential customers and monthly to industrial, commercial, fire-protection and wholesale customers, also include unbilled amounts based upon estimated usage from the date of the last meter reading to the end of the accounting period.
We have no reason to believe any of the deferred items that are recorded will be treated differently by the regulators in the future. 38 Revenues Revenues from our regulated customers, which include amounts billed quarterly to residential customers and monthly to industrial, commercial, fire-protection and wholesale customers, also include unbilled amounts based upon estimated usage from the date of the last meter reading to the end of the accounting period.
(Millions) 2023 2024 2025 2023-2025 Distribution/Network System $ 59 $ 61 $ 62 $ 182 Production System 33 17 4 54 Information Technolgy (IT) Systems 4 2 3 9 Other 6 6 9 21 Total Estimated Capital Expenditures $ 102 $ 86 $ 78 $ 266 Our estimated capital expenditures for the items listed above are primarily comprised of the following: ● Distribution/Network System-Includes projects associated with replacement, installation and relocation of water mains and service lines and wastewater collection systems, construction of water storage tanks, installation and replacement of hydrants, meters and meter pits and the RENEW Program.
(Millions) 2024 2025 2026 2024-2026 Distribution/Network System $ 43 $ 55 $ 50 $ 148 Production System 23 18 11 52 Information Technology (IT) Systems 3 2 3 8 Other 6 6 6 18 Total Estimated Capital Expenditures $ 75 $ 81 $ 70 $ 226 Our estimated capital expenditures for the items listed above are primarily comprised of the following: ● Distribution/Network System - Includes projects associated with replacement, installation and relocation of water mains and service lines and wastewater collection systems, construction of water storage tanks, installation and replacement of hydrants, meters and meter pits and the RENEW Program.
The rate reduction is expected to reduce annual revenues by approximately $2.2 million. 25 Index In March 2021, Tidewater was notified by the DEPSC that it had determined Tidewater’s earned rate of return exceeded the rate of return authorized by the DEPSC.
In March 2021, Tidewater was notified by the DEPSC that it had determined Tidewater’s earned rate of return exceeded the rate of return authorized by the DEPSC.
As operating costs are anticipated to increase in 2023 in a variety of categories, we continue to implement plans to further streamline operations and further reduce, and mitigate increases in, operating costs.
Weather patterns which can result in lower customer demand for water may occur in 2024. As operating costs are anticipated to increase in 2024 in a variety of categories, we continue to implement plans to further streamline operations and further reduce, and mitigate increases in, operating costs.
Substantially all of the utility plant of the Company is subject to the lien of its mortgage, which includes debt service and capital ratio covenants.
Proceeds were used to pay off outstanding intercompany loans with Middlesex and for ongoing capital projects. Substantially all of the utility plant of the Company is subject to the lien of its mortgage, which includes debt service and capital ratio covenants.
Payment Due by Period (Millions of Dollars) Total Less than 1 Year 2-3 Years 4-5 Years More than 5 Years Long-term Debt $ 306 $ 17 $ 14 $ 13 $ 262 Note Payable 56 56 — — — Interest on Long-Term Debt 207 9 16 15 167 Purchased Water Contracts 14 6 7 1 — Commercial Office Leases 7 1 2 2 2 TOTAL $ 590 $ 89 $ 39 $ 31 $ 431 The table above does not reflect any anticipated cash payments for retirement benefit plan obligations.
Payment Due by Period (Millions of Dollars) Total Less than 1 Year 2-3 Years 4-5 Years More than 5 Years Long-term Debt $ 365 $ 8 $ 15 $ 14 $ 328 Note Payable 43 43 — — — Interest on Long-Term Debt 260 12 24 23 201 Purchased Water Contracts 97 7 11 7 72 Commercial Office Leases 6 1 2 2 1 TOTAL $ 771 $ 71 $ 52 $ 46 $ 602 The table above does not reflect any anticipated cash payments for retirement benefit plan obligations.
Depreciation Depreciation expense for the year ended December 31, 2021 increased $2.6 million from the same period in 2020 due to a higher level of utility plant in service. 29 Index Other Taxes Other taxes for the year ended December 31, 2021 increased $0.2 million from the same period in 2020 primarily due to higher payroll taxes on increased labor costs.
Depreciation Depreciation expense for the year ended December 31, 2023 increased $2.2 million from the same period in 2022 due to a higher level of utility plant in service.
Basic earnings per share were $2.40 and $2.08 for the years ended December 31, 2022 and 2021, respectively.
Diluted earnings per share were $1.76 and $2.39 for the years ended December 31, 2023 and 2022, respectively.
Tidewater has borrowed $2.6 million under this loan with expected borrowings to continue through mid-2023. The final maturity date on the loan is 2044. In September 2021, Tidewater completed its $20 million secured borrowing with CoBank, at an interest rate of 3.94% with a 2046 maturity date.
Through December 31, 2023, Tidewater has drawn a total of $4.8 million and expects that the requisitions will continue through the first quarter of 2024. The final maturity date on the loan is 2044. In September 2021, Tidewater completed its $20 million secured borrowing with CoBank, at an interest rate of 3.94% and a 2046 maturity date.
Our Regulated segment contributed approximately 93% of total revenues for the year ended December 31, 2022 and 91% for each of the years ended December 31, 2021 and 2020 and approximately 95% of net income for the year ended December 31, 2022 and 93% of net income for each of the years ended December 31, 2021, and 2020.
Operating Results by Segment The Company has two operating segments, Regulated and Non-Regulated. Our Regulated segment contributed approximately 93%, 93% and 91% of total revenues for the years ended December 31, 2023, 2022 and 2021, respectively, and approximately 92%, 93% and 93% of net income for the years ended December 31, 2023, 2022 and 2021, respectively .
The weighted average daily amounts of borrowings outstanding under the credit lines and the weighted average interest rates on those amounts were $28.9 million and $23.7 million at 3.34% and 1.12 % for the years ended December 31, 2022 and 2021, respectively.
The weighted average daily amounts of borrowings outstanding under the credit lines and the weighted average interest rates on those amounts were $35.7 million and $28.9 million at 6.13% and 3.34 % for the years ended December 31, 2023 and 2022, respectively. 35 Long-term Debt - Subject to regulatory approval, the Company periodically issues long-term debt to fund investments in utility plant.
The term of the long-term loans currently offered through the NJIB is up to thirty years. Under the Delaware SRF program, borrowers typically enter into a long-term note agreement for a term not to exceed twenty years and submit requisitions for cost reimbursements for up to two years after the agreement is executed.
Under the Delaware SRF program, borrowers typically 1) enter into a long-term note agreement for a term not to exceed twenty years, 2) submit requisitions for cost reimbursements during the construction period for up to two years after the agreement is executed and 3) as the proceeds are received from the requisitions, Tidewater records a corresponding debt obligation amount.
Basic earnings per share were $2.08 and $2.19 for the years ended December 31, 2021 and 2020, respectively. Diluted earnings per share were $2.07 and $2.18 for the years ended December 31, 2021 and 2020, respectively.
Basic earnings per share were $2.40 and $2.08 for the years ended December 31, 2022 and 2021, respectively. Diluted earnings per share were $2.39 and $2.07 for the years ended December 31, 2022 and 2021, respectively (for further discussion of Middlesex’s 2022 rate increase, see Rates, Middlesex above).
Operation and Maintenance Expense Operation and maintenance expenses for the year ended December 31, 2022 increased $5.4 million from the same period in 2021 due to the following factors: ● Labor cost increased $1.5 million due to wage increases; ● Variable production costs increased $1.2 million primarily due to increased production, weather-driven changes in water quality and higher chemical prices ; 27 Index ● Costs for employee benefits increased $1.0 million due to market fluctuations in the cash surrender value of life insurance policies and higher health insurance premiums; ● Higher weather-related main break activity in our Middlesex system during the winter months resulted in $0.6 million of additional non-labor costs; ● Equipment repairs and maintenance costs increased by $0.5 million; ● Transportation expenses increased $0.3 million due to higher fuel prices; ● Costs associated with the NJDEP PFOA customer notification process resulted in $0.2 million of additional expense (for further information on this matter, see Regulatory Notice of Non-Compliance above ) ; and ● All other operation and maintenance expense categories increased $0.1 million.
Operation and Maintenance Expense Operation and maintenance expenses for the year ended December 31, 2023 increased $4.0 million from the same period in 2022 due to the following factors: ● Variable production costs increased $2.9 million primarily due to weather-driven changes in water quality and higher chemical prices; ● Outside service costs rose by $0.9 million primarily due to production instrumentation calibration activities; ● Labor cost increased $0.7 million due to wage increases; ● Bad debt expense increased $0.4 million due to higher anticipated customer receivable write-offs; ● Non-regulated expenses increased $0.2 million due to additional billable supplemental service expenses; ● Lower weather-related main break activity in our Middlesex System during the winter months resulted in $0.8 million of decreased non-labor costs; and ● All other operation and maintenance expense categories decreased $0.3 million.
The discount rate, compensation increase rate and long-term rate of return used to determine future obligations of our retirement benefit plans as of December 31, 2022 are as follows: Pension Plan Other Benefits Plan Discount Rate 4.98% 4.98% Compensation Increase 3.00% 3.00% Long-term Rate of Return 7.00% 7.00% For the 2022 valuation, costs and obligations for our Other Benefits Plan assumed an 7.5% annual rate of increase in the per capita cost of covered healthcare benefits in 2023 with the annual rate of increase declining 0.5% per year for 2024-2029, resulting in an annual rate of increase in the per capita cost of covered healthcare benefits of 4.5% by year 2029.
The discount rate, compensation increase rate and long-term rate of return used to determine future obligations of our retirement benefit plans as of December 31, 2023 are as follows: Pension Plan Other Benefits Plan Discount Rate 4.79% 4.79% Compensation Increase 3.00% 3.00% Long-term Rate of Return 7.00% 7.00% For the 2023 valuation, costs and obligations for our Other Benefits Plan assumed an 7.5% annual rate of increase in the per capita cost of covered healthcare benefits in 2024 with the annual rate of increase declining 0.5% per year for 2025-2030, resulting in an annual rate of increase in the per capita cost of covered healthcare benefits of 4.5% by year 2030. 39 The following is a sensitivity analysis for certain actuarial assumptions used in determining projected benefit obligations (PBO) and expenses for our retirement benefit plans: Pension Plan Actuarial Assumptions Estimated Increase/ (Decrease) on PBO (000s) Estimated Increase/ (Decrease) on Expense (000s) Discount Rate 1% Increase $ (9,903 ) $ (604 ) Discount Rate 1% Decrease 12,086 992 Other Benefits Plan Actuarial Assumptions Estimated Increase/ (Decrease) on PBO (000s) Estimated Increase/ (Decrease) on Expense (000s) Discount Rate 1% Increase $ (3,440 ) $ (552 ) Discount Rate 1% Decrease 4,286 180 Healthcare Cost Trend Rate 1% Increase 3,264 499 Healthcare Cost Trend Rate 1% Decrease (2,676 ) (696 ) Recent Accounting Standards See Note 1(r) of the Notes to Consolidated Financial Statements for a discussion of recent accounting pronouncements. 40
Other Income, net Other Income, net for the year ended December 31, 2021 increased $1.6 million from the same period in 2020 primarily due to lower actuarially-determined retirement benefit plans non-service expense offset by lower AFUDC on a lower average level of capital construction projects under construction.
Other Income, net Other Income, net for the year ended December 31, 2023 decreased $1.2 million from the same period in 2022 primarily due to lower actuarially-determined retirement benefit plans non-service benefit. 31 Interest Charges Interest charges for the year ended December 31, 2023 increased $3.8 million from the same period in 2022 due to higher average debt outstanding and higher average interest rates in 2023 as compared to 2022.
Tidewater – On August 31, 2022, the DEPSC issued an Order requiring Tidewater to reduce its base rates charged to general metered and private fire customers by 6%, effective for service rendered on and after September 1, 2022.
The initial DEPSC order required Tidewater to reduce its base rates charged to general metered and private fire customers by 6.0%, effective for service rendered on and after September 1, 2022. The rate reduction was ordered as a result of Tidewater earning in excess of its authorized return, and resulted in reduced annual revenues of approximately $2.1 million in 2023.
Income Taxes The benefit from income taxes for the year ended December 31, 2021 increased by $1.4 million from the same period in 2020 primarily due to lower pre-tax income . Net Income and Earnings Per Share Net income for the year ended December 31, 2021 decreased $1.9 million as compared with the same period in 2020.
Net Income and Earnings Per Share Net income for the year ended December 31, 2023 decreased $10.9 million as compared with the same period in 2022. Basic earnings per share were $1.77 and $2.40 for the years ended December 31, 2023 and 2022, respectively.
In November 2022, Middlesex filed a petition with the NJBPU for approval to borrow up to $300.0 million, in one or more negotiated transactions in the form of notes and/or FMBs through loans from the New Jersey SRF Program, the New Jersey Economic Development Authority, private placement and other financial institutions as needed in 32 Index order to fund portions of its capital program and for other funding requirements.
In April 2023, Middlesex received approval from the NJBPU to borrow up to $300.0 million from the New Jersey SRF Program, the New Jersey Economic Development Authority, private placement and other financial institutions as needed through December 31, 2025.
Overall, organic residential customer growth continues in our Tidewater system (approximately 5% in 2022). However, current and evolving economic market conditions may challenge the growth level.
These factors, among others, may require base rate increase requests filings by Tidewater, Pinelands Water and Pinelands Wastewater later in 2024. Overall, organic residential customer growth continues in our Tidewater system (approximately 4% in 2023). However, current and evolving economic market conditions may challenge that growth.
RENEW is our ongoing initiative to replace water mains in the Middlesex System. In connection with RENEW, we expect to spend approximately $12 million in 2023, and $11 million in each of 2024 and 2025.
RENEW is our ongoing initiative to replace water mains in the Middlesex System.
In connection with this approval: ● In March 2023, Middlesex expects to close on a $40.0 million, 5.24% private placement of FMBs with a 2043 maturity date designated as Series 2023A.
The Company may issue debt securities in a series of one or more transaction offerings to help fund Middlesex’s multi-year capital construction program. In March 2023, Middlesex closed on a $40.0 million, 5.24% private placement of First Mortgage Bonds (FMBs) with a 2043 maturity date designated as Series 2023A.
The increase, effective October 1, 2022, is on an interim basis and subject to refund with interest, pending final resolution expected in the second quarter of 2022.
The increase, effective October 1, 2022, was on an interim basis and subject to refund with interest, pending final resolution of this matter, which the NJBPU provided in August 2023. In connection with the full recovery of the $2.7 million of additional costs, Middlesex reset its PWAC rate to zero in October 2023.
Proceeds from the loan would be used to pay off Tidewater’s outstanding balances under its lines of credit and for other general corporate purposes. In December 2021, Tidewater closed on the DEPSC approved $5.0 million Delaware SRF Program loan and began receiving disbursements in January 2022.
In May 2023, Tidewater closed on a $20.0 million loan from CoBank, ACB (CoBank) with an interest rate of 5.71% and a 2033 maturity date and fully drew all funds by June 30, 2023. Proceeds from the loan were used to pay off Tidewater’s outstanding balances under its bank lines of credit and for other general corporate purposes.
On March 1, 2023, the Company will begin offering shares of its common stock for purchase at a 3% discount to participants in the Investment Plan. The discount offering will continue until 200,000 shares are purchased at the discounted price or December 1, 2023, whichever event occurs first.
On March 1, 2023, the Company began offering shares of its common stock for purchase at a 3% discount to participants in the Investment Plan. The discount offering ended December 1, 2023. The discount applied to all common stock purchases made under the Investment Plan during that time period, whether by optional cash payment or by dividend reinvestment.
The amount, the timing and the sales method of the common stock is dependent on the timing of the construction expenditures, the level of additional debt financing and financial market conditions. In October 2022, Middlesex filed a petition with the NJBPU for approval to issue and sell up to 1.0 million shares of its common stock.
The amount, the timing and the sales method of the common stock is dependent on the timing of the construction expenditures, the level of additional debt financing and financial market conditions. Common stock offerings will occur as needed to maintain a balanced capital structure as we continue on a parallel path with future debt offerings.
Proceeds from the loan were used to pay off its outstanding balances under its lines of credit. In November 2022, Pinelands Water and Pinelands Wastewater filed petitions with the NJBPU for approval to borrow up to $4.9 million each from CoBank with terms up to 25 years and with interest rates to be determined at the loans’ closings.
Proceeds from the loan were used to pay off its outstanding balances under its bank lines of credit. In July 2023, Pinelands Water and Pinelands Wastewater closed on $3.9 million and $3.6 million CoBank amortizing mortgage type loans, respectively, with an interest rate of 6.17% and a final maturity date of 2043 for each loan.
In June 2022, a portion of the enhanced treatment process was completed, placed into service and is effectively treating the ground water in compliance with all state and federal drinking water standards.
In June 2022, the Company accelerated the in-service date for a portion of the enhanced treatment project based on engineering analysis that allowed a restart of the Park Avenue Wellfield Treatment Plant to ensure continued compliance with all state and federal drinking water standards.
The Company has projected to spend approximately $266 million for the 2023-2025 capital investment program, including approximately $22 million for PFAS-related treatment upgrades, $18 million for Lead and Copper Rule compliance in the Middlesex System, $34 million on the RENEW Program, which is our ongoing initiative to replace water mains in the Middlesex System and $8 million for construction of elevated storage tanks in our Tidewater and Middlesex Systems. 26 Index Operating Results by Segment The Company has two operating segments, Regulated and Non-Regulated.
The Company has projected to spend approximately $226 million for the 2024-2026 capital investment program, including approximately $15 million for replacement of a thirty inch main in our Middlesex System, $9 million for LSLR compliance in the Middlesex System, $34 million on the RENEW Program, which is our ongoing initiative to replace water mains in the Middlesex System, $6 million for evaluation of PFAS treatment at our CJO Plant and $7 million for control room and electrical distribution equipment at our CJO Plant.
A DSIC is a rate-mechanism that allows water utilities to recover investments in, and generate a return on, qualifying capital improvements made between base rate proceedings. Pinelands - In September 2022, Pinelands Water and Pinelands Wastewater filed separate petitions with the NJBPU seeking permission to increase base rates by approximately $0.6 million and $0.4 million per year, respectively.
In October 2023, the NJBPU approved Middlesex’s petition for a Distribution System Improvement Charge (DSIC) Foundation Filing, which is a prerequisite to implementing a DSIC rate that allows water utilities to recover 28 investments in, and generate a return on, qualifying capital improvements to their water distribution system made between base rate proceedings.
The Company has has also initiated a separate lawsuit against 3M seeking to hold 3M accountable for introduction of perfluoroalkyl substances (PFAS), which include PFOA, into the Company’s water supply at its Park Avenue Wellfield facility.
The Company had previously initiated a lawsuit against 3M Company (3M), in connection with the Company’s claim that 3M introduced perfluoroalkyl substances (commonly known as “PFAS”), which include PFOA, into the Company’s water supply at its Park Avenue Plant. On August 29, 2023, Middlesex and 3M executed a settlement agreement (the Settlement Agreement) to resolve the lawsuit.
For the year ended December 31, 2022, cash flows from operating activities increased $28.3 million to $61.4 million. The increase in cash flows from operating activities primarily resulted from higher operating revenues from Middlesex’s January 1, 2022 rate increase and the timing of payments to vendors and to income tax authorities.
For the year ended December 31, 2023, cash flows from operating activities decreased $8.6 million to $52.8 million. The decrease in cash flows from operating activities primarily resulted from lower net income and higher interest payments. Increases in certain operating costs impact our liquidity and capital resources.
The Company raised approximately $10.3 million through the issuance of shares under the Investment Plan during 2022. Middlesex has filed a petition with the NJBPU seeking to increase the number of authorized shares under the Investment Plan by 0.7 million shares.
In May 2023, Middlesex received approval from the NJBPU to increase the number of authorized shares under the Investment Plan by 0.7 million shares. Currently, 0.7 million shares remain registered with the United States Securities and Exchange Commission and available for issuance to participants under the Investment Plan.
The Company plans to invest approximately $102 million in 2023 in connection with this plan for projects that include, but are not limited to: ● Completion of construction of a facility to provide an enhanced treatment process at the Company’s largest wellfield in South Plainfield, New Jersey to comply with new state water quality regulations relative to PFAS, and integrate surge protection to mitigate spikes in water pressures along with enhancements to corrosion control and chlorination processes; ● Replacement of approximately 24,000 linear feet of cast iron 6" water main in the Port Reading and Carteret sections of Woodbridge, New Jersey; ● Replacement of Company and customer owned lead and galvanized service lines; ● Interconnecting Tidewater’s Angola and Meadows Districts which will provide redundant capacity and storage for both districts; ● Improvements to Pinelands Water’s Well Station #2; and ● Various water main replacements and improvements.
The Company plans to invest approximately $75 million in 2024 in connection with this plan for projects that include, but are not limited to: ● Replacement of approximately 17,200 linear feet of cast iron 6" water main in the Port Reading and Carteret sections of Woodbridge, New Jersey; ● Replacement of control room and electrical distribution equipment at our The Carl J.