Schedule of Segment Transactions |
| |
(In Thousands) | |
| |
Three Months Ended | |
| |
March 31, | |
Operation by Segments | |
2025 | | |
2024 | |
Revenues: | |
| | | |
| | |
Regulated | |
$ | 41,496 | | |
$ | 37,465 | |
Non – Regulated | |
| 2,952 | | |
| 3,204 | |
Inter-segment Elimination | |
| (147 | ) | |
| (145 | ) |
Consolidated Revenues | |
$ | 44,301 | | |
$ | 40,524 | |
| |
| | | |
| | |
Operating Expenses | |
| | | |
| | |
Purchased Water: | |
| | | |
| | |
Regulated | |
$ | 1,907 | | |
$ | 1,789 | |
Non-Regulated | |
| — | | |
| — | |
Inter-segment Elimination | |
| (28 | ) | |
| (30 | ) |
Consolidated Purchased Water | |
$ | 1,879 | | |
$ | 1,759 | |
| |
| | | |
| | |
Other Operations and Maintenance Expenses: | |
| | | |
| | |
Regulated | |
$ | 17,493 | | |
$ | 16,720 | |
Non – Regulated | |
| 1,856 | | |
| 2,101 | |
Inter-segment Elimination | |
| (119 | ) | |
| (116 | ) |
Consolidated Other Operations and Maintenance Expenses | |
$ | 19,230 | | |
$ | 18,706 | |
| |
| | | |
| | |
Other Taxes: | |
| | | |
| | |
Regulated | |
$ | 5,050 | | |
$ | 4,744 | |
Non – Regulated | |
| 58 | | |
| 54 | |
Consolidated Other Taxes | |
$ | 5,108 | | |
$ | 4,798 | |
| |
| | | |
| | |
Depreciation: | |
| | | |
| | |
Regulated | |
$ | 6,464 | | |
$ | 5,329 | |
Non – Regulated | |
| 63 | | |
| 67 | |
Consolidated Depreciation | |
$ | 6,527 | | |
$ | 5,396 | |
| |
| | | |
| | |
Operating Income: | |
| | | |
| | |
Regulated | |
$ | 10,701 | | |
$ | 8,999 | |
Non – Regulated | |
| 856 | | |
| 866 | |
Consolidated Operating Income | |
$ | 11,557 | | |
$ | 9,865 | |
| |
| | | |
| | |
Other Income: | |
| | | |
| | |
Regulated | |
$ | 1,901 | | |
$ | 5,355 | |
Non – Regulated | |
| 55 | | |
| 59 | |
Inter-segment Elimination | |
| (159 | ) | |
| (50 | ) |
Consolidated Other Income, Net | |
$ | 1,797 | | |
$ | 5,365 | |
| |
(In Thousands) | |
| |
Three Months Ended | |
| |
March 31, | |
Operation by Segments (continued) | |
2025 | | |
2024 | |
Interest Charges: | |
| | | |
| | |
Regulated | |
$ | 2,872 | | |
$ | 3,319 | |
Non – Regulated | |
| — | | |
| — | |
Inter-segment Elimination | |
| (159 | ) | |
| (50 | ) |
Consolidated Interest Charges | |
$ | 2,713 | | |
$ | 3,269 | |
| |
| | | |
| | |
Income Taxes: | |
| | | |
| | |
Regulated | |
$ | 872 | | |
$ | 987 | |
Non – Regulated | |
$ | 290 | | |
| 292 | |
Consolidated Income Taxes | |
$ | 1,162 | | |
$ | 1,279 | |
| |
| | | |
| | |
Net Income: | |
| | | |
| | |
Regulated | |
$ | 8,858 | | |
$ | 10,049 | |
Non – Regulated | |
$ | 621 | | |
| 633 | |
Consolidated Net Income | |
$ | 9,479 | | |
$ | 10,682 | |
| |
| | | |
| | |
Capital Expenditures: | |
| | | |
| | |
Regulated | |
$ | 18,853 | | |
$ | 14,376 | |
Non – Regulated | |
| 58 | | |
| 13 | |
Total Capital Expenditures | |
$ | 18,911 | | |
$ | 14,389 | |
| |
(Thousands of Dollars) | |
| |
As of | | |
As of | |
| |
March 31, 2025 | | |
December 31, 2024 | |
Assets: | |
| | |
| |
Regulated | |
| 1,293,783 | | |
$ | 1,264,472 | |
Non – Regulated | |
| 8,047 | | |
| 7,671 | |
Inter-segment Elimination | |
| (22,869 | ) | |
| (16,969 | ) |
Consolidated Assets | |
$ | 1,278,961 | | |
$ | 1,255,174 | |
|