XML 20 R5.htm IDEA: XBRL DOCUMENT v3.24.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
CASH FLOWS FROM OPERATING ACTIVITIES      
Net income $ 16,699 $ 17,998 $ 16,827
Adjustments to reconcile net income to net cash provided by (used in) operating activities:      
Depreciation and amortization 13,335 12,620 11,885
Amortization of debt expense 355 354 351
Provision for bad debt expense 92 68 (224)
Deferred income taxes, net 3,813 2,282 2,803
Stock compensation 254 152 193
AFUDC, equity portion (1,243) (894) (556)
Changes in assets and liabilities, net of acquisitions:      
Accounts and other receivables 807 (3,847) 318
Income tax receivable (167) 602 (1,605)
Unbilled operating revenues (348) (141) 86
Materials and supplies (1,281) (2,769) (398)
Income tax payable (4) 6 (28)
Prepaid property taxes (83) 697 (415)
Prepaid expenses and other (419) (216) (444)
Other deferred assets 1,998 (5,473) (445)
Regulatory assets (497) (37) (236)
Regulatory liabilities (3,168) 6,799 (535)
Accounts payable 284 (3,989) 3,547
Accrued expenses 614 (564) (71)
Accrued interest 1,286 72 (13)
Revenue reserved for refund 0 0 0
Customer deposits and other (476) 545 270
NET CASH PROVIDED BY OPERATING ACTIVITIES 31,851 24,265 31,310
CASH FLOWS FROM INVESTING ACTIVITIES      
Capital expenditures (net of AFUDC, equity portion) (62,177) (48,483) (40,814)
Investment in acquisitions, net of cash acquired 0 (6,341) 0
Proceeds from sale of assets 99 65 90
NET CASH USED IN INVESTING ACTIVITIES (62,078) (54,759) (40,724)
CASH FLOWS FROM FINANCING ACTIVITIES      
Repayments under lines of credit agreements (23,477) (41,038) (10,797)
Borrowings under lines of credit agreements 3,303 34,509 10,687
(Decrease) increase in overdraft payable (34) 13 (75)
Proceeds from contributions in aid of construction and advances 24,747 17,494 17,059
Payouts for contributions in aid of construction and advances (2,228) (1,063) (1,242)
Net proceeds from issuance of common stock 37,073 2,090 1,390
Equity issuance costs (317) 0 0
Issuance of long-term debt 5,608 31,803 4,126
Dividends paid (11,242) (10,319) (9,826)
Debt issuance costs 0 (135) (19)
Principal repayments of long-term debt (2,010) (1,643) (1,825)
NET CASH PROVIDED BY FINANCING ACTIVITIES 31,423 31,711 9,478
NET INCREASE IN CASH AND CASH EQUIVALENTS 1,196 1,217 64
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR 1,309 92 28
CASH AND CASH EQUIVALENTS AT END OF PERIOD 2,505 1,309 92
Non-cash Investing and Financing Activity:      
Utility plant received as construction advances and contributions 3,492 8,416 3,538
Contractual amounts of contributions in aid of construction due from developers included in accounts receivable 1,695 726 545
Contractual amounts of contributions in aid of construction received from developers previously included in accounts receivable 799 356 1,749
Change in amounts included in accounts payable and accrued payables related to capital expenditures (3,384) 3,182 641
Supplemental Disclosures of Cash Flow Information:      
Interest paid 7,515 8,430 7,605
Income taxes paid 3,590 3,482 5,181
Purchase price of allocation of investment in acquisitions:      
Utility plant 0 33,345 0
Cash 0 280 0
Goodwill 0 1,939 0
Other assets 0 1,033 0
Total assets 0 36,597 0
Less:      
Liabilities 0 2,828 0
Future contractual obligation payable to seller 0 1,569 0
Contributions in aid of construction 0 25,597 0
Cash paid for acquisitions 0 6,621 0
Cash received from acquisitions 0 280 0
Investment in acquisitions, net of cash acquired $ 0 $ 6,341 $ 0