XML 51 R41.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Statements (Details 4) - USD ($)
3 Months Ended 6 Months Ended 9 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Sep. 30, 2014
Operating activities:          
Net income $ 11,508,000 $ 9,845,000 $ 10,710,000 $ 11,420,000  
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:          
Equity earnings of subsidiaries 0 0 0 0  
Dividends received from affiliates     0 0  
Depreciation and amortization     32,701,000 31,652,000  
Change in value of life insurance contracts     (336,000) 50,000  
Changes in operating assets and liabilities:          
Changes in operating assets and liabilities:     (221,000) (3,403,000)  
Other changes in noncurrent assets and liabilities     16,209,000 8,630,000  
Net cash provided by operating activities     59,063,000 48,349,000  
Investing activities:          
Utility plant expenditures     (116,155,000) (75,827,000)  
Investment in affiliates       0  
Changes in affiliate advances     0 0  
Reduction of affiliate short-term borrowings     0    
Issuance of affiliate short-term borrowings     0    
Reduction of affiliates long-term debt     0 0  
Life insurance proceeds     495,000 0  
Purchase of life insurance contracts     (1,065,000) (214,000)  
Change in restricted cash     (653,000) 46,000  
Net cash used in investing activities     (117,378,000) (75,995,000)  
Financing Activities:          
Short-term borrowings     103,100,000 52,500,000  
Repayment of short-term borrowings     (61,615,000) (5,000,000)  
Debt issuance costs     (177,000) 0  
Investment from affiliates     0 0  
Changes in affiliate advances     0 0  
Repayment of affiliate short-term borrowings     0    
Repayment of affiliates long-term borrowings     0 0  
Proceeds from long-term debt     49,823,000 50,000  
Repayment of long-term debt     (2,463,000) (2,554,000)  
Advances and contributions in aid of construction     11,463,000 6,921,000  
Refunds of advances for construction     (3,472,000) (3,316,000)  
Dividends paid to non-affiliates     (16,532,000) (16,027,000)  
Dividends paid to affiliates     0 0  
Net cash provided by financing activities     80,304,000 32,574,000  
Change in cash and cash equivalents     21,989,000 4,928,000  
Cash and cash equivalents at beginning of period     8,837,000 19,587,000  
Cash and cash equivalents at end of period 30,826,000 24,515,000 30,826,000 24,515,000  
Consolidating Adjustments          
Operating activities:          
Net income (11,357,000) (9,736,000) (10,406,000) (11,126,000)  
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:          
Equity earnings of subsidiaries 11,371,000 9,751,000 10,434,000 11,156,000  
Dividends received from affiliates     (16,532,000) (16,027,000)  
Depreciation and amortization     (48,000) (51,000)  
Change in value of life insurance contracts     0 0  
Changes in operating assets and liabilities:          
Changes in operating assets and liabilities:     0 (94,000)  
Other changes in noncurrent assets and liabilities     20,000 115,000  
Net cash provided by operating activities     (16,532,000) (16,027,000)  
Investing activities:          
Utility plant expenditures     0 0  
Investment in affiliates       1,000,000  
Changes in affiliate advances     (27,000) 1,467,000  
Reduction of affiliate short-term borrowings     (44,100,000)    
Issuance of affiliate short-term borrowings     23,215,000    
Reduction of affiliates long-term debt     (544,000) (517,000)  
Life insurance proceeds     0    
Purchase of life insurance contracts     0 0  
Change in restricted cash     0 0  
Net cash used in investing activities     (21,456,000) 1,950,000  
Financing Activities:          
Short-term borrowings     0 0  
Repayment of short-term borrowings     0 0  
Investment from affiliates     (23,215,000) (1,000,000)  
Changes in affiliate advances     27,000 (1,467,000)  
Repayment of affiliate short-term borrowings     44,100,000    
Repayment of affiliates long-term borrowings     544,000 517,000  
Proceeds from long-term debt     0 0  
Repayment of long-term debt     0 0  
Advances and contributions in aid of construction     0 0  
Refunds of advances for construction     0 0  
Dividends paid to non-affiliates     0 0  
Dividends paid to affiliates     16,532,000 16,027,000  
Net cash provided by financing activities     37,988,000 14,077,000  
Change in cash and cash equivalents     0 0  
Cash and cash equivalents at beginning of period     0 0  
Cash and cash equivalents at end of period 0 0 0 0  
Parent Company          
Operating activities:          
Net income 11,508,000 9,845,000 10,710,000 11,420,000  
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:          
Equity earnings of subsidiaries (11,371,000) (9,751,000) (10,434,000) (11,156,000)  
Dividends received from affiliates     16,532,000 16,027,000  
Depreciation and amortization     114,000 114,000  
Change in value of life insurance contracts     0 0  
Changes in operating assets and liabilities:          
Changes in operating assets and liabilities:     (218,000) (1,049,000)  
Other changes in noncurrent assets and liabilities     892,000 1,897,000  
Net cash provided by operating activities     17,596,000 17,253,000  
Investing activities:          
Utility plant expenditures     0 0  
Investment in affiliates       (1,000,000)  
Changes in affiliate advances     (561,000) (4,234,000)  
Reduction of affiliate short-term borrowings     2,000,000    
Issuance of affiliate short-term borrowings     (2,615,000)    
Reduction of affiliates long-term debt     544,000 517,000  
Life insurance proceeds     0    
Purchase of life insurance contracts     0 0  
Change in restricted cash     0 0  
Net cash used in investing activities     (632,000) (4,717,000)  
Financing Activities:          
Short-term borrowings     42,100,000 2,500,000  
Repayment of short-term borrowings     (20,615,000) 0  
Investment from affiliates     20,600,000 0  
Changes in affiliate advances     0 102,000  
Repayment of affiliate short-term borrowings     (42,100,000)    
Repayment of affiliates long-term borrowings     0 0  
Proceeds from long-term debt     0 0  
Repayment of long-term debt     0 0  
Advances and contributions in aid of construction     0 0  
Refunds of advances for construction     0 0  
Dividends paid to non-affiliates     0 (16,027,000)  
Dividends paid to affiliates     (16,532,000)   $ 0
Net cash provided by financing activities     (16,547,000) (13,425,000)  
Change in cash and cash equivalents     417,000 (889,000)  
Cash and cash equivalents at beginning of period     582,000 4,108,000  
Cash and cash equivalents at end of period 999,000 3,219,000 999,000 3,219,000  
Cal Water          
Operating activities:          
Net income 10,428,000 9,556,000 9,539,000 11,586,000  
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:          
Equity earnings of subsidiaries 0 0 0 0  
Dividends received from affiliates     0 0  
Depreciation and amortization     30,372,000 29,170,000  
Change in value of life insurance contracts     (336,000) 50,000  
Changes in operating assets and liabilities:          
Changes in operating assets and liabilities:     (987,000) (9,161,000)  
Other changes in noncurrent assets and liabilities     14,567,000 12,057,000  
Net cash provided by operating activities     53,155,000 43,702,000  
Investing activities:          
Utility plant expenditures     (113,894,000) (72,872,000)  
Investment in affiliates       0  
Changes in affiliate advances     787,000 2,885,000  
Reduction of affiliate short-term borrowings     42,100,000    
Issuance of affiliate short-term borrowings     (20,600,000)    
Reduction of affiliates long-term debt     0 0  
Life insurance proceeds     495,000    
Purchase of life insurance contracts     (1,065,000) (214,000)  
Change in restricted cash     (653,000) 46,000  
Net cash used in investing activities     (92,830,000) (70,155,000)  
Financing Activities:          
Short-term borrowings     61,000,000 50,000,000  
Repayment of short-term borrowings     (41,000,000) (5,000,000)  
Investment from affiliates     0 0  
Changes in affiliate advances     651,000 2,077,000  
Repayment of affiliate short-term borrowings     0    
Repayment of affiliates long-term borrowings     0   $ 0
Proceeds from long-term debt     49,823,000 0  
Repayment of long-term debt     (2,287,000) (2,310,000)  
Advances and contributions in aid of construction     11,413,000 6,881,000  
Refunds of advances for construction     (3,454,000) (3,284,000)  
Dividends paid to non-affiliates     (16,135,000) 0  
Dividends paid to affiliates     0 (15,867,000)  
Net cash provided by financing activities     60,011,000 32,497,000  
Change in cash and cash equivalents     20,336,000 6,044,000  
Cash and cash equivalents at beginning of period     4,270,000 13,929,000  
Cash and cash equivalents at end of period 24,606,000 19,973,000 24,606,000 19,973,000  
All Other Subsidiaries          
Operating activities:          
Net income 929,000 180,000 867,000 (460,000)  
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:          
Equity earnings of subsidiaries 0 0 0 0  
Dividends received from affiliates     0 0  
Depreciation and amortization     2,263,000 2,419,000  
Change in value of life insurance contracts     0 0  
Changes in operating assets and liabilities:          
Changes in operating assets and liabilities:     984,000 6,901,000  
Other changes in noncurrent assets and liabilities     730,000 (5,439,000)  
Net cash provided by operating activities     4,844,000 3,421,000  
Investing activities:          
Utility plant expenditures     (2,261,000) (2,955,000)  
Investment in affiliates       0  
Changes in affiliate advances     (199,000) (118,000)  
Reduction of affiliate short-term borrowings     0    
Issuance of affiliate short-term borrowings     0    
Reduction of affiliates long-term debt     0 0  
Life insurance proceeds     0    
Purchase of life insurance contracts     0 0  
Change in restricted cash     0 0  
Net cash used in investing activities     (2,460,000) (3,073,000)  
Financing Activities:          
Short-term borrowings     0 0  
Repayment of short-term borrowings     0 0  
Investment from affiliates     2,615,000 1,000,000  
Changes in affiliate advances     (678,000) (712,000)  
Repayment of affiliate short-term borrowings     (2,000,000)    
Repayment of affiliates long-term borrowings     (544,000) (517,000)  
Proceeds from long-term debt     0 50,000  
Repayment of long-term debt     (176,000) (244,000)  
Advances and contributions in aid of construction     50,000 40,000  
Refunds of advances for construction     (18,000) (32,000)  
Dividends paid to non-affiliates     (397,000) 0  
Dividends paid to affiliates     0 (160,000)  
Net cash provided by financing activities     (1,148,000) (575,000)  
Change in cash and cash equivalents     1,236,000 (227,000)  
Cash and cash equivalents at beginning of period     3,985,000 1,550,000  
Cash and cash equivalents at end of period $ 5,221,000 $ 1,323,000 $ 5,221,000 $ 1,323,000