XML 21 R5.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
CASH FLOWS FROM OPERATING ACTIVITIES      
Net income $ 20,394 $ 16,699 $ 17,998
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 13,629 13,335 12,620
Amortization of debt expense 353 355 354
Amortization of deferred income tax regulatory liability (916) (444) 0
Provision for expected credit loss 233 92 68
Deferred income taxes, net 1,480 3,813 2,282
Stock compensation expense 219 254 152
AFUDC, equity portion (1,135) (1,243) (894)
Changes in assets and liabilities:      
Accounts and other receivables (257) 807 (3,847)
Income tax receivable 1,175 (167) 602
Unbilled operating revenues 73 (348) (141)
Materials and supplies 1,705 (1,281) (2,769)
Income tax payable 498 (4) 6
Prepaid property taxes 81 (83) 697
Prepaid expenses and other 206 (419) (216)
Other deferred assets 1,945 1,998 (5,473)
Regulatory assets (206) (497) (37)
Regulatory liabilities (2,800) (2,724) 6,799
Accounts payable 305 284 (3,989)
Accrued expenses 552 614 (564)
Accrued interest (1,345) 1,286 72
Customer deposits and other, net 634 (476) 545
NET CASH PROVIDED BY OPERATING ACTIVITIES 36,823 31,851 24,265
CASH FLOWS FROM INVESTING ACTIVITIES      
Capital expenditures (net of AFUDC, equity portion) (45,942) (62,177) (48,483)
Investment in acquisitions, net of cash acquired 0 0 (6,341)
Proceeds from sale of assets 623 99 65
NET CASH USED IN INVESTING ACTIVITIES (45,319) (62,078) (54,759)
CASH FLOWS FROM FINANCING ACTIVITIES      
Repayments under lines of credit agreements 0 (23,477) (41,038)
Borrowings under lines of credit agreements 0 3,303 34,509
Increase (decrease) in overdraft payable 22 (34) 13
Proceeds from contributions in aid of construction and advances 23,983 24,747 17,494
Payouts for contributions in aid of construction and advances (3,547) (2,228) (1,063)
Net proceeds from issuance of common stock 347 37,073 2,090
Equity issuance costs 0 (317) 0
Issuance of long-term debt 758 5,608 31,803
Dividends paid (12,168) (11,242) (10,319)
Debt issuance costs 0 0 (135)
Principal repayments of long-term debt (2,257) (2,010) (1,643)
NET CASH PROVIDED BY FINANCING ACTIVITIES 7,138 31,423 31,711
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (1,358) 1,196 1,217
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 2,505 1,309 92
CASH AND CASH EQUIVALENTS AT END OF PERIOD 1,147 2,505 1,309
Non-cash Investing and Financing Activity:      
Utility plant received as construction advances and contributions 8,718 3,492 8,416
Contractual amounts of contributions in aid of construction due from developers included in accounts receivable 641 1,695 726
Contractual amounts of contributions in aid of construction received from developers previously included in accounts receivable 1,790 799 356
Change in amounts included in accounts payable and accrued payables related to capital expenditures 2,577 (3,384) 3,182
Supplemental Disclosures of Cash Flow Information:      
Interest paid 9,771 7,515 8,430
Income taxes paid 5,732 3,590 3,482
Income taxes refunded $ 701 $ 0 $ 0