XML 82 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
CASH FLOWS FROM OPERATING ACTIVITIES      
Net income $ 3,761,777us-gaap_NetIncomeLoss $ 6,671,279us-gaap_NetIncomeLoss $ 3,719,317us-gaap_NetIncomeLoss
Less income from discontinued operations 1,032,611us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 819,138us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 523,829us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax
Income from continuing operations 2,729,166us-gaap_IncomeLossFromContinuingOperations 5,852,141us-gaap_IncomeLossFromContinuingOperations 3,195,488us-gaap_IncomeLossFromContinuingOperations
Adjustments to reconcile income from continuing operations to net cash provided by operating activities:      
Depreciation and amortization 6,604,569us-gaap_DepreciationDepletionAndAmortization 5,550,753us-gaap_DepreciationDepletionAndAmortization 4,337,196us-gaap_DepreciationDepletionAndAmortization
Accretion 51,466us-gaap_AssetRetirementObligationAccretionExpense 57,912us-gaap_AssetRetirementObligationAccretionExpense 161,298us-gaap_AssetRetirementObligationAccretionExpense
Amortization of debt issuance costs 419,953us-gaap_AmortizationOfFinancingCosts 418,204us-gaap_AmortizationOfFinancingCosts 275,858us-gaap_AmortizationOfFinancingCosts
Provision for doubtful accounts 1,112,115us-gaap_ProvisionForDoubtfulAccounts 726,434us-gaap_ProvisionForDoubtfulAccounts 951,655us-gaap_ProvisionForDoubtfulAccounts
Stock based compensation 316,985us-gaap_ShareBasedCompensation 2,962us-gaap_ShareBasedCompensation 60,009us-gaap_ShareBasedCompensation
Gain on sale of marketable securities (183,371)us-gaap_MarketableSecuritiesRealizedGainLoss 0us-gaap_MarketableSecuritiesRealizedGainLoss 0us-gaap_MarketableSecuritiesRealizedGainLoss
Loss (gain) on sale of assets (28,293)us-gaap_GainLossOnDispositionOfAssets (158,320)us-gaap_GainLossOnDispositionOfAssets 61,495us-gaap_GainLossOnDispositionOfAssets
Loss from unconsolidated affiliate 351,724us-gaap_IncomeLossFromEquityMethodInvestments 5,007us-gaap_IncomeLossFromEquityMethodInvestments 8,620us-gaap_IncomeLossFromEquityMethodInvestments
Unrealized holding loss (gain) on contingent consideration 62,000us-gaap_FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityGainLossIncludedInEarnings (1,565,000)us-gaap_FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityGainLossIncludedInEarnings 0us-gaap_FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityGainLossIncludedInEarnings
Change in fair value of derivative financial instruments 150,885us-gaap_GainLossOnDerivativeInstrumentsNetPretax 0us-gaap_GainLossOnDerivativeInstrumentsNetPretax 0us-gaap_GainLossOnDerivativeInstrumentsNetPretax
Investment tax credit (21,062)us-gaap_InvestmentTaxCredit (21,062)us-gaap_InvestmentTaxCredit (21,062)us-gaap_InvestmentTaxCredit
Deferred income taxes 2,135,786us-gaap_DeferredIncomeTaxExpenseBenefit 4,024,683us-gaap_DeferredIncomeTaxExpenseBenefit 2,261,345us-gaap_DeferredIncomeTaxExpenseBenefit
Goodwill impairment 0us-gaap_GoodwillImpairmentLoss 725,744us-gaap_GoodwillImpairmentLoss 0us-gaap_GoodwillImpairmentLoss
Changes in assets and liabilities      
Accounts receivable, including related parties (891,338)us-gaap_IncreaseDecreaseInAccountsReceivable (2,187,452)us-gaap_IncreaseDecreaseInAccountsReceivable (3,667,888)us-gaap_IncreaseDecreaseInAccountsReceivable
Unbilled gas (480,942)us-gaap_IncreaseDecreaseInUnbilledReceivables (3,009,029)us-gaap_IncreaseDecreaseInUnbilledReceivables (569,950)us-gaap_IncreaseDecreaseInUnbilledReceivables
Natural gas inventory (457,611)us-gaap_IncreaseDecreaseInInventories (388,858)us-gaap_IncreaseDecreaseInInventories 1,700,367us-gaap_IncreaseDecreaseInInventories
Accounts payable, including related parties 1,817,098us-gaap_IncreaseDecreaseInAccountsPayable 3,111,116us-gaap_IncreaseDecreaseInAccountsPayable 907,843us-gaap_IncreaseDecreaseInAccountsPayable
Regulatory assets & liabilities (1,938,386)us-gaap_IncreaseDecreaseInRegulatoryAssetsAndLiabilities 1,039,063us-gaap_IncreaseDecreaseInRegulatoryAssetsAndLiabilities (258,212)us-gaap_IncreaseDecreaseInRegulatoryAssetsAndLiabilities
Prepayments and other (24,243)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 1,076,550us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (1,372,244)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Other assets 234,751us-gaap_IncreaseDecreaseInOtherOperatingAssets (464,339)us-gaap_IncreaseDecreaseInOtherOperatingAssets 1,006,239us-gaap_IncreaseDecreaseInOtherOperatingAssets
Other liabilities (815,380)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities 642,788us-gaap_IncreaseDecreaseInOtherOperatingLiabilities (1,435,500)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Net cash provided by operating activities of continuing operations 11,145,872us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 15,439,297us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 7,602,557us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
CASH FLOWS FROM INVESTING ACTIVITIES      
Capital expenditures (21,612,680)us-gaap_PaymentsToAcquireProductiveAssets (23,516,923)us-gaap_PaymentsToAcquireProductiveAssets (19,935,982)us-gaap_PaymentsToAcquireProductiveAssets
Proceeds from sale of fixed assets 172,142us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 968,772us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 39,485us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Proceeds from sale of marketable securities 421,875us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities 0us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities 0us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities
Proceeds from note receivable 3,250us-gaap_ProceedsFromSaleOfNotesReceivable 8,681us-gaap_ProceedsFromSaleOfNotesReceivable 10,255us-gaap_ProceedsFromSaleOfNotesReceivable
Purchase of Public Gas Company, Inc. 0us-gaap_PaymentsToAcquireBusinessesGross 0us-gaap_PaymentsToAcquireBusinessesGross (1,551,477)us-gaap_PaymentsToAcquireBusinessesGross
Cash acquired in acquisition 0us-gaap_CashAcquiredFromAcquisition 0us-gaap_CashAcquiredFromAcquisition 502us-gaap_CashAcquiredFromAcquisition
Investment in unconsolidated affiliate 0us-gaap_PaymentsToAcquireEquityMethodInvestments (35,000)us-gaap_PaymentsToAcquireEquityMethodInvestments 0us-gaap_PaymentsToAcquireEquityMethodInvestments
Restricted cash - capital expenditures fund 57,441us-gaap_IncreaseDecreaseInRestrictedCash 1,264,624us-gaap_IncreaseDecreaseInRestrictedCash (1,322,065)us-gaap_IncreaseDecreaseInRestrictedCash
Customer advances for construction 16,900us-gaap_ProceedsFromAdvancesForConstruction 12,028us-gaap_ProceedsFromAdvancesForConstruction 150,920us-gaap_ProceedsFromAdvancesForConstruction
Contributions in aid of construction 2,262,047us-gaap_ProceedsFromContributionInAidOfConstruction 1,105,974us-gaap_ProceedsFromContributionInAidOfConstruction 54,532us-gaap_ProceedsFromContributionInAidOfConstruction
Net cash used in investing activities of continuing operations (18,679,025)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (20,191,844)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (22,553,830)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
CASH FLOWS FROM FINANCING ACTIVITIES      
Proceeds from lines of credit 24,850,000us-gaap_ProceedsFromLinesOfCredit 22,519,000us-gaap_ProceedsFromLinesOfCredit 51,390,754us-gaap_ProceedsFromLinesOfCredit
Repayments of lines of credit (20,619,000)us-gaap_RepaymentsOfLinesOfCredit (21,848,956)us-gaap_RepaymentsOfLinesOfCredit (50,690,999)us-gaap_RepaymentsOfLinesOfCredit
Proceeds from notes payable 102,000us-gaap_ProceedsFromNotesPayable 0us-gaap_ProceedsFromNotesPayable 12,989,552us-gaap_ProceedsFromNotesPayable
Repayments of notes payable (3,565,224)us-gaap_RepaymentsOfNotesPayable (633,498)us-gaap_RepaymentsOfNotesPayable (7,920)us-gaap_RepaymentsOfNotesPayable
Payments of capital lease obligations (177,570)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations (167,518)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations 0us-gaap_RepaymentsOfLongTermCapitalLeaseObligations
Debt issuance costs (111,275)us-gaap_PaymentsOfDebtIssuanceCosts (7,607)us-gaap_PaymentsOfDebtIssuanceCosts (1,204,987)us-gaap_PaymentsOfDebtIssuanceCosts
Proceeds from issuance of common shares 0us-gaap_ProceedsFromIssuanceOfCommonStock 16,721,104us-gaap_ProceedsFromIssuanceOfCommonStock 0us-gaap_ProceedsFromIssuanceOfCommonStock
Exercise of stock options 45,762us-gaap_ProceedsFromStockOptionsExercised 159,500us-gaap_ProceedsFromStockOptionsExercised 0us-gaap_ProceedsFromStockOptionsExercised
Restricted cash - debt service fund 131,864us-gaap_ProceedsFromRepaymentsOfRestrictedCashFinancingActivities 748,781us-gaap_ProceedsFromRepaymentsOfRestrictedCashFinancingActivities (878,875)us-gaap_ProceedsFromRepaymentsOfRestrictedCashFinancingActivities
Dividends paid (5,659,098)us-gaap_PaymentsOfDividendsCommonStock (5,005,827)us-gaap_PaymentsOfDividendsCommonStock (4,432,920)us-gaap_PaymentsOfDividendsCommonStock
Net cash provided by (used in) financing activities of continuing operations (5,002,541)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 12,484,979us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 7,164,605us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
DISCONTINUED OPERATIONS      
Operating cash flows 1,924,330us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations 658,105us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations 883,724us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations
Investing cash flows (511,434)us-gaap_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations 1,738,076us-gaap_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations (698,503)us-gaap_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations
Financing cash flows (32,473)us-gaap_CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations (590,059)us-gaap_CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations 401,000us-gaap_CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations
Net cash provided by discontinued operations 1,380,423us-gaap_NetCashProvidedByUsedInDiscontinuedOperations 1,806,122us-gaap_NetCashProvidedByUsedInDiscontinuedOperations 586,221us-gaap_NetCashProvidedByUsedInDiscontinuedOperations
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (11,155,271)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 9,538,554us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (7,200,447)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents, beginning of period 12,741,197us-gaap_CashAndCashEquivalentsAtCarryingValue 3,202,643us-gaap_CashAndCashEquivalentsAtCarryingValue 10,403,090us-gaap_CashAndCashEquivalentsAtCarryingValue
CASH AND CASH EQUIVALENTS, END OF PERIOD 1,585,926us-gaap_CashAndCashEquivalentsAtCarryingValue 12,741,197us-gaap_CashAndCashEquivalentsAtCarryingValue 3,202,643us-gaap_CashAndCashEquivalentsAtCarryingValue
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION      
Cash paid for interest 2,730,385us-gaap_InterestPaid 2,806,051us-gaap_InterestPaid 2,286,902us-gaap_InterestPaid
Cash refunded for income taxes, net (233,740)us-gaap_IncomeTaxesPaidNet (4,050)us-gaap_IncomeTaxesPaidNet (989,503)us-gaap_IncomeTaxesPaidNet
NONCASH INVESTING AND FINANCING ACTIVITIES      
Assets acquired under build-to-suit agreement 5,597,314us-gaap_NoncashOrPartNoncashAcquisitionOtherAssetsAcquired1 0us-gaap_NoncashOrPartNoncashAcquisitionOtherAssetsAcquired1 0us-gaap_NoncashOrPartNoncashAcquisitionOtherAssetsAcquired1
Capital expenditures included in accounts payable 1,047,211us-gaap_ConstructionInProgressExpendituresIncurredButNotYetPaid 1,798,014us-gaap_ConstructionInProgressExpendituresIncurredButNotYetPaid 745,402us-gaap_ConstructionInProgressExpendituresIncurredButNotYetPaid
Restricted cash received from customer as security deposit 949,540egas_RestrictedCashSecurityDepositNoncurrent 0egas_RestrictedCashSecurityDepositNoncurrent 0egas_RestrictedCashSecurityDepositNoncurrent
Capital assets exchanged to settle payables 321,971egas_NonCashCapitalContributionForAssetsAcquiredAndExchangedNet 82,584egas_NonCashCapitalContributionForAssetsAcquiredAndExchangedNet 0egas_NonCashCapitalContributionForAssetsAcquiredAndExchangedNet
Capital assets acquired through trade-in 103,154egas_NoncashOrPartNoncashAcquisitionFixedAssetsAcquiredTradeInValue 23,500egas_NoncashOrPartNoncashAcquisitionFixedAssetsAcquiredTradeInValue 0egas_NoncashOrPartNoncashAcquisitionFixedAssetsAcquiredTradeInValue
Capital additions acquired through debt 25,543us-gaap_NoncashOrPartNoncashAcquisitionDebtAssumed1    
Capitalized interest 24,965us-gaap_InterestCostsIncurredCapitalized 6,003us-gaap_InterestCostsIncurredCapitalized 21,147us-gaap_InterestCostsIncurredCapitalized
Customer advances for construction moved to contribution in aid of construction 10,483egas_CustomerAdvancesForConstructionMovedToContributionInAidOfConstruction 16,364egas_CustomerAdvancesForConstructionMovedToContributionInAidOfConstruction 0egas_CustomerAdvancesForConstructionMovedToContributionInAidOfConstruction
Customer relationships acquired from JDOG Marketing purchase 0us-gaap_NoncashOrPartNoncashAcquisitionIntangibleAssetsAcquired1 2,800,000us-gaap_NoncashOrPartNoncashAcquisitionIntangibleAssetsAcquired1 0us-gaap_NoncashOrPartNoncashAcquisitionIntangibleAssetsAcquired1
Contingent consideration issued to purchase JDOG Marketing 0egas_NoncashOrPartNoncashAcquisitionContingentConsideration 2,250,000egas_NoncashOrPartNoncashAcquisitionContingentConsideration 0egas_NoncashOrPartNoncashAcquisitionContingentConsideration
Goodwill acquired from JDOG Marketing purchase 0egas_NoncashOrPartNoncashAcquisitionGoodwillAcquired 2,101,744egas_NoncashOrPartNoncashAcquisitionGoodwillAcquired 0egas_NoncashOrPartNoncashAcquisitionGoodwillAcquired
Accrued dividends 0us-gaap_DividendsPayableCurrentAndNoncurrent 470,326us-gaap_DividendsPayableCurrentAndNoncurrent 376,639us-gaap_DividendsPayableCurrentAndNoncurrent
Note receivable effectively settled in JDOG Marketing acquisition 0egas_NoncashSettlementOfPreexistingRelationship1 32,145egas_NoncashSettlementOfPreexistingRelationship1 0egas_NoncashSettlementOfPreexistingRelationship1
Plant, property and equipment acquired from JDOG Marketing purchase 0us-gaap_NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1 21,600us-gaap_NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1 0us-gaap_NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1
John D. Oil And Gas Marketing [Member]      
NONCASH INVESTING AND FINANCING ACTIVITIES      
Shares issued to purchase 0us-gaap_StockIssued1
/ us-gaap_BusinessAcquisitionAxis
= egas_JohnDOilAndGasMarketingMember
2,641,199us-gaap_StockIssued1
/ us-gaap_BusinessAcquisitionAxis
= egas_JohnDOilAndGasMarketingMember
0us-gaap_StockIssued1
/ us-gaap_BusinessAcquisitionAxis
= egas_JohnDOilAndGasMarketingMember
Loring Pipeline [Member]      
NONCASH INVESTING AND FINANCING ACTIVITIES      
Shares issued to purchase $ 0us-gaap_StockIssued1
/ us-gaap_BusinessAcquisitionAxis
= egas_LoringPipelineLeaseAndRelatedPropertyMember
$ 0us-gaap_StockIssued1
/ us-gaap_BusinessAcquisitionAxis
= egas_LoringPipelineLeaseAndRelatedPropertyMember
$ 2,250,004us-gaap_StockIssued1
/ us-gaap_BusinessAcquisitionAxis
= egas_LoringPipelineLeaseAndRelatedPropertyMember