XML 43 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statement of Cash Flows (Unaudited) (USD $)
6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income $ 4,460,807 $ 2,558,657
Adjustments to reconcile net income to net cash provided by operating activities    
Depreciation and amortization 3,052,870 2,547,816
Accretion 86,119 77,634
Amortization of debt issuance costs 212,569 139,388
Stock based compensation 1,615 29,618
(Gain)/loss on sale of assets (123,103) 2,184
Loss from unconsolidated affiliate 4,027 4,955
Investment tax credit (10,531) (10,531)
Deferred income taxes 2,725,561 1,628,532
Changes in assets and liabilities    
Accounts receivable, including related parties 5,435,230 4,441,447
Unbilled gas 2,975,256 3,166,003
Natural gas and propane inventory 1,472,076 3,785,744
Accounts payable, including related parties (899,739) (4,843,189)
Recoverable/refundable cost of gas purchases (781,112) (952,398)
Prepayments and other 1,760,414 344,667
Other assets (916,425) 209,790
Other liabilities (2,013,559) (897,090)
Net cash provided by operating activities 17,442,075 12,233,227
CASH FLOWS FROM INVESTING ACTIVITIES    
Capital expenditures (9,885,601) (8,766,629)
Proceeds from sale of fixed assets 1,023,836 29,302
Proceeds from related party notes receivable 5,217 5,038
Purchase of Public Gas Company, Inc.   (1,551,478)
Cash acquired in acquisition   502
Investment in unconsolidated affiliate (35,000)  
Restricted cash - capital expenditures fund 1,060,190  
Acquisition deposit   (2,250,000)
Customer advances for construction 26,155 142,448
Contributions in aid of construction 273,510 47,402
Net cash used in investing activities (7,531,693) (12,343,415)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from lines of credit 8,207,000 7,012,377
Repayments on lines of credit (16,267,755) (11,510,000)
Repayments of notes payable (379,166) (3,852)
Debt issuance costs (7,492) (474,723)
Exercise of stock options 159,500  
Restricted cash - debt service fund 1,651 (759,397)
Dividends paid (2,275,896) (2,201,918)
Net cash used in financing activities (10,562,158) (7,937,513)
NET DECREASE IN CASH AND CASH EQUIVALENTS (651,776) (8,047,701)
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD 3,435,117 10,504,845
CASH AND CASH EQUIVALENTS, END OF PERIOD 2,783,341 2,457,144
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Cash paid for interest 1,382,445 1,066,626
Cash paid (refunded) for income taxes, net (14,310) 186,600
NONCASH INVESTING AND FINANCING ACTIVITIES    
Shares issued to purchase JDOG Marketing 2,641,199  
Contingent consideration issued to purchase JDOG Marketing 1,475,000  
Plant, property and equipment acquired from JDOG purchase 21,600  
Customer relationships acquired from JDOG purchase 2,500,000  
Goodwill acquired from JDOG purchase 1,625,518  
Note payable assumed to purchase JDOG Marketing 30,919  
Capital expenditures included in accounts payable 881,054 477,339
Capitalized interest 3,796 3,641
Accrued dividends 389,101 367,000
Customer advances for construction moved to contribution in aid of construction $ 15,755