XML 18 R5.htm IDEA: XBRL DOCUMENT v3.22.4
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
CASH FLOWS FROM OPERATING ACTIVITIES      
Net income $ 17,998 $ 16,827 $ 16,817
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 12,620 11,885 11,143
Deferred income taxes, net 2,282 2,803 (1,963)
Stock compensation 152 193 178
AFUDC, equity portion (894) (556) (781)
Changes in assets and liabilities, net of acquisitions:      
Accounts receivable, net of allowance for doubtful accounts (3,779) 94 (2,324)
Income tax receivable 602 (1,605) (610)
Unbilled operating revenues (141) 86 45
Materials and supplies (2,769) (398) (271)
Income tax payable 6 (28) (106)
Prepaid property taxes 697 (415) 63
Prepaid expenses and other (216) (444) 42
Other deferred assets (5,473) (445) (409)
Regulatory assets 317 115 390
Regulatory liabilities 6,799 (535) (635)
Accounts payable (3,989) 3,547 (1,835)
Accrued expenses (564) (71) 301
Accrued interest 72 (13) 100
Revenue reserved for refund 0 0 0
Customer deposits and other 545 270 213
NET CASH PROVIDED BY OPERATING ACTIVITIES 24,265 31,310 20,358
CASH FLOWS FROM INVESTING ACTIVITIES      
Capital expenditures (net of AFUDC, equity portion) (48,483) (40,814) (34,277)
Investment in acquisitions, net of cash acquired (6,341) 0 (5,741)
Proceeds from sale of assets 65 90 46
NET CASH USED IN INVESTING ACTIVITIES (54,759) (40,724) (39,972)
CASH FLOWS FROM FINANCING ACTIVITIES      
Net (repayments) borrowings under lines of credit agreements (6,529) (110) 19,313
Increase (decrease) in overdraft payable 13 (75) 90
Net advances and contributions in aid of construction 16,431 15,817 9,280
Net proceeds from issuance of common stock 2,090 1,390 1,539
Issuance of long-term debt 31,803 4,126 0
Dividends paid (10,319) (9,826) (9,376)
Debt issuance costs (135) (19) (28)
Principal repayments of long-term debt (1,643) (1,825) (1,772)
NET CASH PROVIDED BY FINANCING ACTIVITIES 31,711 9,478 19,046
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 1,217 64 (568)
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR 92 28 596
CASH AND CASH EQUIVALENTS AT END OF PERIOD 1,309 92 28
Non-cash Investing and Financing Activity:      
Utility plant received as construction advances and contributions 8,416 3,538 2,403
Contractual amounts of contributions in aid of construction due from developers included in accounts receivable 726 545 1,705
Contractual amounts of contributions in aid of construction received from developers previously included in accounts receivable 356 1,749 781
Change in amounts included in accounts payable and accrued payables related to capital expenditures 3,182 3,763 3,122
Supplemental Cash Flow Information:      
Interest paid 8,430 7,605 7,519
Income taxes paid 3,482 5,181 8,792
Preliminary purchase price of allocation of investment in acquisitions:      
Utility plant 33,345 0 5,118
Cash 280 0 0
Goodwill 1,939 0 0
Other assets 1,033 0 623
Total assets 36,597 0 5,741
Less:      
Liabilities 2,828 0 0
Future contractual obligation payable to seller 1,569 0 0
Contributions in aid of construction 25,579 0 0
Cash paid for acquisitions 6,621 0 5,741
Cash received from acquisitions 280 0 0
Net cash paid for acquisitions $ 6,341 $ 0 $ 5,741