XML 27 R4.htm IDEA: XBRL DOCUMENT v2.4.0.8
Statements Of Cash Flows (USD $)
3 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Cash flows from operating activities:    
Assignable margins $ 5,001,831 $ 4,841,576
Adjustments to reconcile assignable margins to net cash provided by operating activities:    
Depreciation 10,253,381 9,621,632
Amortization and depreciation cleared to operating expense 1,539,244 1,558,339
Allowance for funds used during construction (32,846) (44,069)
Write off of inventory, deferred charges and projects 103,441 162,092
Other (22,100) (12,381)
(Increase) decrease in assets:    
Accounts receivable, net (471,420) (1,508,142)
Materials and supplies (469,858) (520,201)
Fuel stock 5,071,247 609,759
Prepayments (1,154,707) (2,505,911)
Other assets (198,509) (2,173,404)
Deferred charges (10,442) (220,960)
Increase (decrease) in liabilities:    
Accounts payable (1,444,212) 957,401
Consumer deposits (353,099) 13,560
Fuel cost over-recovery (1,280,567) (962,079)
Accrued interest (5,574,034) (5,792,447)
Salaries, wages and benefits 204,392 87,355
Fuel (4,373,048) 613,452
Other current liabilities 436,047 396,871
Deferred liabilities (17,528) 0
Net cash provided by operating activities 7,207,213 5,122,443
Cash flows from investing activities:    
Return of capital from investment in associated organizations 351,162 424,484
Investment in restricted cash equivalents (62) 0
Investment in marketable securities (79,382) (83,846)
Extension and replacement of plant (3,519,738) (15,376,952)
Net cash provided by investing activities (3,248,020) (15,036,314)
Cash flows from financing activities:    
Proceeds from short-term obligations 17,000,000 28,500,000
Repayments of long-term obligations (23,499,381) (23,408,703)
Memberships and donations received 10,268 8,475
Retirement of patronage capital and estate payments (5,867) 0
Net receipts on consumer advances for construction (20,830) 1,100
Net cash (used in) provided by financing activities (6,515,810) 5,100,872
Net change in cash and cash equivalents (2,556,617) (4,812,999)
Cash and cash equivalents at beginning of period 4,347,163 14,047,469
Cash and cash equivalents at end of period 1,790,546 9,234,470
Supplemental disclosure of non-cash investing and financing activities:    
Retirement of plant 536,034 2,275,120
Cost of removal obligation 1,017,977 897,977
Extension and replacement of plant included in accounts payable 1,380,224 4,762,462
Supplemental disclosure of cash flow information - interest expense paid, net of amounts capitalized $ 11,113,388 $ 10,486,780