Stock Scorer

Chesapeake Utilities Corp (CPK)

Every figure this model derived for CPK, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 501,600,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 400,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 188,000,000 AssetsCurrent 2026-06-30
current liabilities 594,700,000 LiabilitiesCurrent 2026-06-30
equity 1,673,400,000 StockholdersEquity 2026-06-30
interest expense 73,700,000 InterestExpense 2026-06-30
ocf 308,100,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 993,500,000 Revenues 2026-06-30
sbc 8,100,000 ShareBasedCompensation 2026-06-30

The ratios

The figures themselves rather than their scores — what somebody looking up CPK on one particular measure came for.

RatioValue
cash operating margin37.33
current ratio0.32
current ratio reported0.32
deferred revenue growth28.57
dilution pct4.25
ebit cagr20.1
ebit yoy10.7
ev ebit17.55
ev owner earnings-23.59
ev sales4.79
fcf margin-19.48
growth cv0.56
interest cover3.68
net debt ebitda4.5
operating margin27.29
owner earnings margin-20.29
revenue growth14.63
revenue growth per share9.96
roic6.48
rule of 4041.92
sbc pct revenue0.82

Everything else this filing tags

400 more elements from CPK's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
Assets4,173,800,0002026-06-30 127USD
LiabilitiesAndStockholdersEquity4,173,800,0002026-06-30 126USD
PropertyPlantAndEquipmentGross3,633,400,0002026-06-30 126USD
PropertyPlantAndEquipmentNet3,352,500,0002026-06-30 126USD
PublicUtilitiesPropertyPlantAndEquipmentPlantInService3,076,100,0002026-06-30 126USD
CapitalizationLongtermDebtAndEquity2,991,300,0002026-06-30 126USD
LongTermDebt1,500,000,0002026-06-30 114USD
LongTermDebtAndCapitalLeaseObligations1,449,600,0002026-06-30 126USD
LongTermDebtNoncurrent1,317,900,0002026-06-30 119USD
LongTermDebtFairValue1,200,000,0002025-03-31 108USD
AdditionalPaidInCapitalCommonStock986,700,0002026-06-30 126USD
RetainedEarningsAccumulatedDeficit676,700,0002026-06-30 126USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment657,500,0002026-06-30 126USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingAfterYearFive633,300,0002025-12-31 6USD
DeferredCreditsAndOtherLiabilities587,800,0002026-06-30 126USD
RevenueFromContractWithCustomerExcludingAssessedTax555,000,0002026-06-30 110USD
ProceedsFromIssuanceOfSeniorLongTermDebt550,000,0002025-12-31 6USD
Goodwill507,500,0002026-06-30 127USD
RegulatedOperatingRevenue413,600,0002026-06-30 207USD
OperatingExpenses402,700,0002026-06-30 205USD
FinancingReceivableRevolving400,000,0002022-12-31 7USD
ProceedsFromIssuanceOfCommonStock366,417,0002023-12-31 36USD
EquityIssuedInBusinessCombinationFairValueDisclosure366,400,0002025-12-31 6USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive364,100,0002019-12-31 8USD
DeferredIncomeTaxLiabilities361,100,0002025-12-31 12USD
PurchaseObligation357,300,0002025-12-31 8USD
ShorttermDebtMaximumAmountOutstandingDuringPeriod350,000,0002020-06-30 3USD
DebtInstrumentUnusedBorrowingCapacityAmount347,500,0002026-06-30 36USD
DeferredIncomeTaxLiabilitiesNet346,600,0002026-06-30 66USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment318,800,0002025-12-31 28USD
LinesOfCreditCurrent284,913,0002020-06-30 16USD
NetCashProvidedByUsedInInvestingActivities-264,900,0002026-06-30 141USD
SegmentExpenditureAdditionToLongLivedAssets261,600,0002026-06-30 4USD
ShortTermBorrowings238,100,0002026-06-30 126USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearFive212,000,0002025-12-31 6USD
LineOfCreditFacilityRemainingBorrowingCapacity207,100,0002026-06-30 35USD
DeferredTaxAssetsLiabilitiesNet205,388,0002020-12-31 8USD
RegulatoryLiabilityNoncurrent203,300,0002026-06-30 114USD
LineOfCreditFacilityMaximumBorrowingCapacity200,000,0002022-12-31 18USD
PaymentsOfDebtIssuanceCosts-199,100,0002025-09-30 30USD
ProceedsFromIssuanceOfLongTermDebt199,100,0002025-12-31 77USD
DeferredTaxLiabilities198,606,0002019-12-31 16USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearThree196,700,0002025-12-31 6USD
DeferredTaxLiabilitiesNoncurrent180,656,0002019-12-31 70USD
UnregulatedOperatingRevenue158,900,0002026-06-30 207USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearFour157,000,0002025-12-31 6USD
OperatingIncomeLoss152,300,0002026-06-30 279USD
UtilitiesOperatingExpenseMaintenanceAndOperations140,000,0002026-06-30 22USD
LongTermDebtAndCapitalLeaseObligationsCurrent134,600,0002025-12-31 26USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextRollingTwelveMonths134,600,0002025-12-31 6USD
LongTermDebtCurrent131,700,0002026-06-30 126USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearTwo131,700,0002025-12-31 6USD
PaymentsToAcquireProductiveAssets121,900,0002026-03-31 18USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest115,700,0002026-06-30 13USD
CostsAndExpenses110,597,0002020-03-31 2USD
RegulatoryAssets104,000,0002025-12-31 28USD
LineOfCreditFacilityAmountOutstanding102,554,0002013-12-31 5USD
PurchaseObligationDueAfterFifthYear101,900,0002025-12-31 14USD
AccountsReceivableGrossCurrent100,200,0002026-06-30 56USD
PurchaseObligationDueInSecondAndThirdYear99,600,0002025-12-31 14USD
DeferredFederalIncomeTaxExpenseBenefit98,492,0002017-12-31 2USD
AccountsPayableCurrent93,600,0002026-06-30 126USD
AccountsReceivableNetCurrent92,300,0002026-06-30 126USD
OtherDepreciationAndAmortization91,700,0002025-12-31 21USD
PurchaseObligationDueInNextTwelveMonths90,000,0002025-12-31 14USD
IncomeLossFromContinuingOperations89,796,0002022-12-31 52USD
ComprehensiveIncomeNetOfTax85,700,0002026-06-30 203USD
NetIncomeLoss84,700,0002026-06-30 312USD
ReceivablesFromCustomers84,600,0002026-06-30 71USD
RegulatoryLiabilities-83,100,0002026-03-31 54USD
ProceedsFromRepaymentsOfLinesOfCredit81,000,0002026-06-30 123USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments80,700,0002026-03-31 197USD
CommonStockSharesAuthorized75,000,0002026-06-30 126shares
InterestPaid73,200,0002025-12-31 42USD
RegulatoryAssetsNoncurrent72,900,0002026-06-30 126USD
GuaranteeObligationsMaximumExposure67,000,0002026-06-30 59USD
PurchaseObligationDueInFourthAndFifthYear65,800,0002025-12-31 14USD
CapitalExpendituresIncurredButNotYetPaid64,500,0002025-12-31 42USD
AssetsOfDisposalGroupIncludingDiscontinuedOperation60,343,0002018-12-31 1USD
StockIssuedDuringPeriodValueAcquisitions57,360,0002016-12-31 11USD
DefinedBenefitPlanFairValueOfPlanAssets54,333,0002019-12-31 16USD
ConstructionInProgressGross54,141,0002019-12-31 70USD
ContractWithCustomerRefundLiabilityCurrent50,200,0002026-06-30 54USD
LineOfCreditFacilityCurrentBorrowingCapacity50,000,0002013-06-27 2USD
NotionalAmountOfNonderivativeInstruments50,000,0002026-06-30 76USD
NetCashProvidedByUsedInFinancingActivities49,900,0002026-06-30 141USD
DeferredTaxAssetsGross47,800,0002025-12-31 28USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths45,600,0002019-12-31 8USD
GuaranteeObligationsCurrentCarryingValue45,200,0002026-06-30 29USD
DepreciationDepletionAndAmortization44,400,0002026-06-30 181USD
PropertyPlantAndEquipmentOther43,000,0002026-06-30 126USD
NetIncomeLossAvailableToCommonStockholdersDiluted41,140,0002015-12-31 40USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate40,500,0002025-12-31 42USD
AmountOfRestrictedNetAssetsForConsolidatedAndUnconsolidatedSubsidiaries38,800,0002019-12-31 8USD
Dividends34,800,0002026-06-30 127USD
IncomeTaxExpenseBenefitContinuingOperationsDiscontinuedOperationsExtraordinaryItems33,832,0002022-12-31 12USD
OtherSalesRevenueNet-33,322,0002017-12-31 59USD
PaymentsOfDividendsCommonStock32,400,0002026-06-30 141USD
DeferredIncomeTaxExpenseBenefit31,900,0002026-06-30 141USD
IncomeTaxExpenseBenefit31,000,0002026-06-30 207USD
CustomerAdvancesAndDepositsCurrent30,939,0002019-12-31 70USD
CustomerRefundLiabilityCurrent29,122,0002020-03-31 2USD
ProceedsFromOtherShortTermDebt-29,100,0002011-06-30 2USD
ProceedsFromRepaymentsOfShortTermDebt-29,100,0002011-12-31 4USD
IncreaseDecreaseInAccountsReceivable-28,900,0002026-06-30 141USD
IncreaseDecreaseInDeferredIncomeTaxes-28,800,0002025-12-31 21USD
FiniteLivedIntangibleAssetsGross27,000,0002025-12-31 28USD
EquityMethodInvestmentAggregateCost25,500,0002012-06-30 1USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree25,100,0002019-12-31 8USD
OtherAccruedLiabilitiesCurrent25,000,0002026-06-30 126USD
WeightedAverageNumberOfDilutedSharesOutstanding24,115,0002026-06-30 207shares
WeightedAverageNumberOfSharesOutstandingBasic23,997,0002026-06-30 207shares
CurrentIncomeTaxExpenseBenefit23,500,0002025-12-31 42USD
ProceedsFromDivestitureOfBusinesses23,100,0002020-09-30 5USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour20,600,0002019-12-31 8USD
TaxesOther19,700,0002026-06-30 207USD
SegmentReportingOtherItemAmount19,700,0002026-06-30 22USD
RegulatoryAssetsCurrent19,600,0002026-06-30 126USD
DiscontinuedOperationIntraEntityAmountsDiscontinuedOperationAfterDisposalRevenue19,100,0002019-09-30 4USD
DiscontinuedOperationIntraEntityAmountsDiscontinuedOperationAfterDisposalExpense19,078,0002019-09-30 4USD
AssetsFairValueDisclosure19,000,0002026-06-30 2USD
InvestmentsFairValueDisclosure18,700,0002026-06-30 122USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperation18,110,0002019-09-30 3USD
DividendsPayableCurrent17,700,0002026-06-30 126USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive17,600,0002019-12-31 8USD
CompensationAndBenefitsTrust17,500,0002026-06-30 84USD
TreasuryStockValue17,500,0002026-06-30 126USD
OtherInventory17,100,0002026-03-31 124USD
ProceedsFromIssuanceOfCommonStockDividendReinvestmentPlan16,800,0002026-06-30 46USD
ProceedsFromIssuanceOrSaleOfEquity16,800,0002026-06-30 46USD
RegulatoryLiabilityCurrent16,300,0002026-06-30 126USD
IncomeTaxesPaidNet16,000,0002025-12-31 42USD
DepreciationAmortizationAndAccretionNet15,900,0002025-12-31 42USD
BusinessCombinationAcquisitionRelatedCosts15,900,0002025-12-31 6USD
PrepaidExpenseCurrent15,500,0002026-06-30 126USD
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent15,200,0002026-06-30 126USD
DefinedBenefitPlanAmountsRecognizedInOtherComprehensiveIncomeLossNetGainLossBeforeTax-15,031,0002022-12-31 11USD
OperatingCostsAndExpenses15,000,0002026-06-30 90USD
OperatingLeasesFutureMinimumPaymentsDue14,817,0002019-09-30 10USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeTax14,815,0002022-12-31 113USD
CurrentStateAndLocalTaxExpenseBenefit13,900,0002025-12-31 42USD
FiniteLivedIntangibleAssetsAccumulatedAmortization13,800,0002025-12-31 28USD
RepaymentsOfLinesOfCredit13,647,0002013-03-31 18USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo13,600,0002019-12-31 8USD
EmployeeRelatedLiabilitiesCurrent13,000,0002026-06-30 126USD
RepaymentsOfLongTermDebt12,600,0002026-06-30 141USD
IntangibleAssetsNetExcludingGoodwill12,500,0002026-06-30 126USD
OtherLiabilitiesNoncurrent12,400,0002026-06-30 126USD
CostDepreciationAmortizationAndDepletion12,252,0002020-03-31 6USD
PaymentsToAcquireBusinessesNetOfCashAcquired11,707,0002017-09-30 9USD
CommonStockValue11,700,0002026-06-30 126USD
LesseeOperatingLeaseLiabilityPaymentsDue11,200,0002025-09-30 29USD
DeferredTaxAssetsOther11,100,0002025-12-31 28USD
DividendsCommonStockCash10,921,0002013-09-30 22USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes10,800,0002025-12-31 42USD
GainLossOnDispositionOfAssets110,600,0002025-12-31 36USD
IncreaseDecreaseInRegulatoryAssetsAndLiabilities-10,500,0002026-06-30 110USD
MaintenanceCosts10,419,0002018-09-30 99USD
CurrentFederalTaxExpenseBenefit10,100,0002025-12-31 42USD
OperatingLeaseLiability9,900,0002025-09-30 29USD
DefinedContributionPlanEmployerDiscretionaryContributionAmount9,100,0002025-12-31 35USD
IncreaseDecreaseInEmployeeRelatedLiabilities-9,100,0002026-06-30 141USD
DeferredTaxAssetsOperatingLossCarryforwards9,000,0002025-12-31 28USD
InvestmentTaxCredit9,000,0002025-12-31 1USD
OperatingLeaseRightOfUseAsset8,900,0002026-06-30 60USD
InterestPayableCurrent8,800,0002026-06-30 126USD
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities-8,600,0002026-06-30 141USD
IncomeTaxPaidFederalAfterRefundReceived8,500,0002025-12-31 3USD
IncreaseDecreaseInOtherRegulatoryAssets8,237,0002014-09-30 31USD
AllowanceForDoubtfulAccountsReceivableCurrent7,900,0002026-06-30 126USD
DeferredStateAndLocalIncomeTaxExpenseBenefit7,900,0002024-12-31 38USD
CapitalLeasedAssetsNoncurrentFairValueDisclosure7,816,0002018-12-31 4USD
ContributionsInAidOfConstruction7,800,0002025-12-31 30USD
DefinedBenefitPlanAccumulatedBenefitObligation7,600,0002025-12-31 16USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized7,600,0002026-06-30 45USD
IncreaseDecreaseInReceivables-7,600,0002026-06-30 36USD
DeferredTaxAssetsRegulatoryAssetsAndLiabilities7,600,0002025-12-31 4USD
CapitalLeasedAssetsGross7,100,0002013-05-31 1USD
OperatingLeaseLiabilityNoncurrent7,000,0002026-06-30 60USD
DisposalGroupIncludingDiscontinuedOperationOtherAssets6,626,0002018-12-31 1USD
EnergyRelatedInventoryPropaneGas6,600,0002026-06-30 126USD
GroundLeasesAccumulatedAmortization6,506,0002018-12-31 10USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeBenefits6,500,0002025-12-31 28USD
DeferredTaxLiabilitiesOther6,500,0002025-12-31 28USD
IncreaseDecreaseInOtherOperatingCapitalNet-6,100,0002026-06-30 84USD
OperatingLeasesFutureMinimumPaymentsDueThereafter5,397,0002019-09-30 10USD
LettersOfCreditOutstandingAmount5,300,0002021-12-31 10USD
StockIssuedDuringPeriodValueShareBasedCompensation5,200,0002026-06-30 167USD
IncreaseDecreaseInContractWithCustomerLiability5,100,0002026-06-30 62USD
TradingSecuritiesFairValueDisclosure4,700,0002012-09-30 4USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccruals4,600,0002025-12-31 12USD
IncreaseDecreaseInInventories-4,600,0002026-06-30 141USD
PaymentsForRepurchaseOfCommonStock-4,534,0002022-12-31 8USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets-4,400,0002026-06-30 141USD
DebtInstrumentDecreaseRepayments4,300,0002012-12-31 1USD
ProceedsFromLinesOfCredit4,300,0002012-12-31 1USD
AllocatedShareBasedCompensationExpense4,200,0002026-06-30 194USD
BusinessAcquisitionCostOfAcquiredEntityTransactionCosts4,100,0002025-12-31 8USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedShareBasedAwardsOtherThanOptions4,100,0002021-12-31 9USD
CostMaintenance3,836,0002020-03-31 18USD
OperatingLeasesRentExpenseNet3,800,0002018-12-31 21USD
AssetsHeldInTrust3,700,0002014-12-31 4USD
Investments3,688,0002011-09-30 4USD
IncreaseDecreaseInOtherOperatingLiabilities-3,600,0002025-12-31 57USD
ProvisionForOtherCreditLosses3,500,0002025-12-31 9USD
ValuationAllowancesAndReservesBalance3,300,0002024-12-31 48USD
AccruedEnvironmentalLossContingenciesNoncurrent3,200,0002026-06-30 126USD
OtherDeferredCostsNet3,132,0002011-12-31 6USD
AllocatedShareBasedCompensationExpenseNetOfTax3,100,0002026-06-30 194USD
UnamortizedDebtIssuanceExpense3,100,0002026-06-30 92USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive3,000,0002025-09-30 23USD
OperatingLeaseCost3,000,0002024-12-31 80USD
AccruedIncomeTaxesCurrent2,946,0002015-03-31 6USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax-2,907,0002022-09-30 116USD
DebtInstrumentPeriodicPaymentPrincipal2,900,0002012-12-31 2USD
EnergyRelatedInventoryNaturalGasInStorage2,900,0002026-06-30 126USD
OperatingLeasePayments2,900,0002024-12-31 53USD
OtherAssetsCurrent2,900,0002026-06-30 126USD
OtherReceivablesFromBrokerDealersAndClearingOrganizations2,810,0002018-12-31 5USD
ContractWithCustomerAssetNetNoncurrent2,800,0002026-06-30 72USD
RevenuesFromTransactionsWithOtherOperatingSegmentsOfSameEntity2,726,0002013-06-30 17USD
BusinessCombinationAcquiredReceivablesFairValue2,500,0002013-05-31 2USD
IncomeTaxReconciliationChangeInEnactedTaxRate-2,500,0002023-12-31 9USD
PublicUtilitiesInterimRateIncreaseDecreaseAmount2,500,0002016-02-19 3USD
DeferredCompensationEquity-2,452,0002016-06-30 42USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet2,400,0002013-05-31 1USD
CapitalLeasesFutureMinimumPaymentsDueCurrent2,400,0002018-12-31 7USD
TradingSecuritiesUnrealizedHoldingGainLoss-2,400,0002022-09-30 142USD
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear2,335,0002019-09-30 3USD
OperatingLeasesFutureMinimumPaymentsDueCurrent2,300,0002018-12-31 7USD
PublicUtilitiesApprovedRateIncreaseDecreaseAmount2,250,0002016-12-31 1USD
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeBeforeTax2,200,0002025-12-31 14USD
CapitalLeasesFutureMinimumPaymentsDue2,100,0002017-12-31 5USD
ValuationAllowancesAndReservesChargedToCostAndExpense2,100,0002024-12-31 35USD
LeaseCost2,029,0002020-12-31 24USD
DeferredTaxAssetsOperatingLossCarryforwardsDomestic2,000,0002011-12-31 2USD
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal2,000,0002018-12-31 7USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths2,000,0002025-09-30 23USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation2,000,0002026-06-30 89USD
PreferredStockSharesAuthorized2,000,0002026-06-30 84shares
OperatingLeasesFutureMinimumPaymentsDueInTwoYears1,993,0002019-09-30 10USD
LegalFees1,900,0002013-12-31 3USD
OperatingLeaseLiabilityCurrent1,900,0002025-09-30 54USD
ValuationAllowancesAndReservesDeductions1,900,0002024-12-31 34USD
FinanceLeaseRightOfUseAsset1,839,0002019-03-31 1USD
IncreaseDecreaseInCustomerDeposits-1,811,0002019-12-31 79USD
AmortizationOfIntangibleAssets1,800,0002023-12-31 36USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths1,800,0002025-12-31 16USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo1,800,0002025-09-30 29USD
NewAccountingPronouncementOrChangeInAccountingPrincipleCumulativeEffectOfChangeOnEquityOrNetAssets1-1,800,0002018-12-31 3USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears1,761,0002019-09-30 10USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-1,700,0002026-06-30 218USD
ProceedsFromSaleOfProductiveAssets1,700,0002026-06-30 144USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears1,689,0002019-09-30 10USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears1,642,0002019-09-30 10USD
AllowanceForLoanAndLeaseLossesWriteOffs1,600,0002025-12-31 9USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo1,600,0002025-12-31 11USD
UnrealizedGainLossOnCommodityContracts1,600,0002026-06-30 141USD
CapitalLeasesFutureMinimumPaymentsDueInFourYears1,500,0002013-12-31 1USD
CapitalLeasesFutureMinimumPaymentsDueInThreeYears1,500,0002016-12-31 4USD
CapitalLeasesFutureMinimumPaymentsReceivableInFourYears1,500,0002014-12-31 1USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree1,500,0002025-12-31 12USD
CumulativeEffectOfNewAccountingPrincipleInPeriodOfAdoption-1,498,0002018-06-30 3USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetValue1,481,0002023-09-30 162USD
AmortizationOfLeasedAsset1,451,0002018-12-31 16USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect-1,400,0002026-06-30 62USD
DerivativeNonmonetaryNotionalAmountVolume1,400,0002017-03-31 2gal
IncomeTaxReconciliationOtherReconcilingItems1,400,0002025-12-31 42USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree1,400,0002025-09-30 29USD
PropertySubjectToOrAvailableForOperatingLeaseGross1,400,0002018-12-31 7USD
PublicUtilitiesAllowanceForFundsUsedDuringConstructionAdditions1,400,0002024-12-31 12USD
CapitalLeasesFutureMinimumPaymentsDueInTwoYears1,315,0002018-12-31 6USD
CapitalLeasesBalanceSheetAssetsByMajorClassNet1,300,0002018-12-31 13USD
DeferredCompensationArrangementWithIndividualRecordedLiability1,300,0002014-12-31 6USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive1,300,0002024-12-31 11USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour1,300,0002025-12-31 12USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour1,300,0002025-09-30 29USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount-1,300,0002025-09-30 29USD
IncreaseDecreaseInRegulatoryLiabilities-1,286,0002014-09-30 31USD
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipmentNoncurrent1,242,0002018-12-31 1USD
OtherComprehensiveIncomeLossNetOfTax1,200,0002026-03-31 138USD
PaymentsForEnvironmentalLiabilities1,170,0002019-12-31 79USD
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense1,100,0002026-06-30 194USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive1,100,0002025-09-30 29USD
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax1,100,0002026-03-31 101USD
OciBeforeReclassificationsNetOfTaxAttributableToParent1,100,0002026-06-30 2USD
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipment1,036,0002018-12-31 1USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent1,000,0002026-06-30 222USD
OtherPostretirementBenefitsPayments1,000,0002024-09-30 4USD
StockIssuedDuringPeriodSharesNewIssues960,4882017-09-30 8shares
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeNetGainsLossesAfterTax944,0002017-12-31 6USD
FinanceLeaseLiabilityCurrent909,0002019-03-31 1USD
BankOverdrafts900,0002020-09-30 22USD
ContractWithCustomerLiabilityCurrent900,0002026-06-30 72USD
IncreaseDecreaseInOutstandingChecksFinancingActivities-900,0002026-06-30 141USD
CashAndCashEquivalentsPeriodIncreaseDecrease896,0002019-12-31 79USD
DeferredTaxAssetsNetCurrent831,0002015-12-31 35USD
TaxesPayableCurrent818,0002024-03-31 7USD
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax809,0002020-12-31 16USD
UnrealizedGainLossOnDerivatives800,0002025-12-31 72USD
InterestIncomeOther800,0002022-12-31 1USD
CommonStockCapitalSharesReservedForFutureIssuance788,4952025-12-31 14shares
PropertySubjectToOrAvailableForOperatingLeaseAccumulatedDepreciation720,0002018-12-31 14USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsRemainderOfFiscalYear700,0002021-06-30 3USD
OtherOperatingActivitiesCashFlowStatement700,0002025-12-31 9USD
LitigationSettlementExpense689,0002012-09-30 2USD
ChangeInUnrealizedGainLossOnHedgedItemInFairValueHedge1681,0002016-12-31 6USD
InventoryWriteDown681,0002015-12-31 2USD
GainContingencyUnrecordedAmount650,0002016-12-31 6USD
CapitalLeasesFutureMinimumPaymentsDueInFiveYears625,0002016-12-31 4USD
CapitalLeasesFutureMinimumPaymentsDueThereafter625,0002013-12-31 1USD
BusinessAcquisitionCostOfAcquiredEntityPurchasePrice600,0002013-06-07 3USD
GainLossOnDispositionOfAssets600,0002026-06-30 107USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear600,0002025-09-30 23USD
PaymentsToAcquireLandHeldForUse600,0002012-12-31 3USD
BusinessAcquisitionEquityInterestsIssuedOrIssuableNumberOfSharesIssued592,9702015-04-01 1shares
DiscontinuedOperationTaxEffectOfIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriod-564,0002019-09-30 4USD
ProceedsFromSaleOfOtherPropertyPlantAndEquipment553,0002011-07-31 1USD
DefinedBenefitPlanFutureAmortizationOfGainLoss-551,0002017-06-30 37USD
GainOnFairValueHedgeIneffectiveness531,0002016-12-31 6USD
DerivativeInstrumentsGainLossReclassifiedFromAccumulatedOCIIntoIncomeEffectivePortionNet520,0002017-12-31 1USD
BusinessCombinationSeparatelyRecognizedTransactionsAdditionalDisclosuresAcquisitionCostExpensed514,0002016-12-31 13USD
ContractWithCustomerLiabilityRevenueRecognized500,0002023-09-30 60USD
IncomeTaxCreditsAndAdjustments-500,0002025-12-31 42USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTaxParent500,0002024-12-31 42USD
OtherNonoperatingIncomeExpense500,0002026-06-30 207USD
ProceedsFromLegalSettlements500,0002016-09-30 2USD
GainLossOnFairValueHedgeIneffectivenessNet448,0002016-12-31 6USD
GainLossOnFairValueHedgesRecognizedInEarnings448,0002016-12-31 6USD
EnvironmentalRemediationExpense443,0002012-09-30 1USD
DefinedBenefitPlanRecognizedNetGainLossDueToSettlements1436,0002011-01-31 2USD
RestructuringReserveAccrualAdjustment1-431,2502016-09-30 1USD
DefinedBenefitPlanActuarialGainLoss-429,0002022-09-30 62USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents400,0002026-06-30 104USD
IncreaseDecreaseInOtherCurrentLiabilities-400,0002026-06-30 36USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetGainLossNetOfTax-400,0002025-12-31 141USD
ValuationAllowancesAndReservesChargedToOtherAccounts400,0002024-12-31 35USD
DefinedBenefitPlanExpectedFutureEmployerContributionsRemainderOfFiscalYear400,0002023-06-30 1USD
DerivativeLiabilities400,0002026-06-30 2USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetSales397,0002023-09-30 48USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodTax381,0002024-09-30 139USD
CashAcquiredFromAcquisition359,0002009-12-31 1USD
ProceedsFromRepurchaseOfEquity359,0002020-06-30 83USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetTransfersNet-347,0002022-12-31 6USD
DefinedBenefitPlanAmortizationOfNetGainsLosses344,0002013-06-30 3USD
DeferredTaxAssetsLiabilitiesNetCurrent338,0002015-09-30 4USD
OtherPayablesToBrokerDealersAndClearingOrganizations335,0002019-03-31 3USD
DerivativeAssets300,0002026-06-30 4USD
EnergyMarketingContractLiabilitiesCurrent300,0002026-06-30 126USD
IncomeTaxReconciliationTaxContingencies300,0002012-12-31 1USD
NoncashOrPartNoncashAcquisitionDebtAssumed1300,0002010-12-31 1USD
PaymentsToAcquireInvestments300,0002011-09-30 4USD
DefinedBenefitPlanExpectedFutureEmployerContributionsNextFiscalYear300,0002025-12-31 6USD
IncomeTaxPaidStateAndLocalAfterRefundReceived300,0002025-12-31 3USD
ConvertibleDebt296,0002013-12-31 4USD
DefinedBenefitPlanEffectOfOnePercentagePointIncreaseOnAccumulatedPostretirementBenefitObligation277,0002017-12-31 6USD
IncreaseDecreaseInTradingSecurities272,0002014-09-30 31USD
OperatingLeasesIncomeStatementLeaseRevenue264,0002018-12-31 7USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibles250,0002013-06-07 2USD
DerivativeAssetFairValueNet248,0002013-06-30 10USD
DisposalGroupIncludingDiscontinuedOperationOtherExpense243,0002019-09-30 4USD
ChangeInUnrealizedGainLossOnFairValueHedgingInstruments1-233,0002016-12-31 6USD
IncreaseDecreaseInLongTermReceivablesCurrent228,0002013-12-31 9USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedFinancialLiabilities227,0002013-05-31 2USD
DefinedBenefitPlanAmountsRecognizedInOtherComprehensiveIncomeNetPriorServiceCostCreditBeforeTax-216,0002022-12-31 11USD
DefinedBenefitPlanEffectOfOnePercentagePointDecreaseOnAccumulatedPostretirementBenefitObligation1215,0002017-12-31 6USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsReserves213,0002023-12-31 24USD
BusinessAcquisitionPurchasePriceAllocationCurrentAssetsReceivables212,0002013-05-31 1USD
DisposalGroupIncludingDiscontinuedOperationOperatingIncomeLoss-204,0002020-12-31 16USD
AllowanceForDoubtfulAccountsReceivableRecoveries200,0002025-12-31 9USD
DiscontinuedOperationGainLossFromDisposalOfDiscontinuedOperationBeforeIncomeTax200,0002020-12-31 11USD
EnergyMarketingContractsAssetsCurrent200,0002026-06-30 126USD
GoodwillTransfers-200,0002025-12-31 6USD
DisposalGroupIncludingDiscontinuedOperationOperatingExpense197,0002020-06-30 13USD
OtherNoncashExpense-195,0002024-09-30 5USD
IncomeTaxRateReconciliationDeductionsEmployeeStockOwnershipPlanDividends184,0002023-12-31 36USD
DefinedBenefitPlanNetPeriodicBenefitCost176,0002017-12-31 3USD
BusinessAcquisitionPurchasePriceAllocationGoodwillAmount173,0002013-06-07 1USD
BusinessAcquisitionPurchasePriceAllocationGoodwillExpectedTaxDeductibleAmount173,0002013-06-07 1USD
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation172,0002012-12-31 13USD
DeferredTaxLiabilitiesDeferredExpense153,0002017-12-31 12USD
DisposalGroupIncludingDiscontinuedOperationDepreciationAndAmortization146,0002020-03-31 11USD
InterestExpenseLesseeAssetsUnderCapitalLease144,0002013-12-31 1USD
DerivativeFairValueOfDerivativeAssetAmountNotOffsetAgainstCollateral136,0002014-06-30 8USD
AssetImpairmentCharges-130,0002019-12-31 20USD
OtherComprehensiveIncomeReclassificationOfDefinedBenefitPlansNetGainLossRecognizedInNetPeriodicBenefitCostNetOfTax122,0002013-06-30 26USD
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements118,0002026-06-30 194shares
TaxCutsAndJobsActOf2017ReclassificationFromAociToRetainedEarningsTaxEffect-115,0002019-12-31 1USD
UnrealizedGainLossOnInvestments111,0002014-09-30 31USD
OtherComprehensiveIncomeReclassificationOfDefinedBenefitPlansNetGainLossRecognizedInNetPeriodicBenefitCostBeforeTax106,0002013-03-31 1USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment105,0002013-06-07 5USD
IncreaseDecreaseInDeferredCharges101,0002013-12-31 3USD
DefinedBenefitPlanContributionsByEmployer100,0002019-06-30 8USD
DefinedBenefitPlanInterestCost100,0002025-12-31 27USD
DerivativeGainLossOnDerivativeNet-100,0002026-03-31 152USD
DerivativeNonmonetaryNotionalAmountVolume100,0002018-03-31 3Mcf
EmployeeBenefitsAndShareBasedCompensation100,0002026-03-31 135USD
IncreaseDecreaseInInterestPayableNet100,0002026-06-30 53USD
IncreaseDecreaseInOtherNoncurrentAssets-100,0002026-06-30 36USD
LineOfCreditFacilityCommitmentFeeAmount100,0002019-12-31 13USD

What to be careful about

What this model itself distrusts about CPK's figures. Written by the derivation as it ran, not added afterwards.