XML 82 R68.htm IDEA: XBRL DOCUMENT v3.6.0.2
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS (Details 4) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Operating activities:      
Net income (loss) $ 48,675 $ 45,017 $ 56,738
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Equity earnings of subsidiaries 0 0 0
Dividends received from affiliates 0 0 0
Depreciation and amortization 65,203 63,182 63,322
Amortization of debt premium and expenses 871 825 797
Change in value of life insurance contracts (1,026) 218 (994)
Stock-based compensation 2,849 2,578 2,195
Loss (gain) on sale of non-utility property 146 (315) (51)
Write-off of capital costs 3,221    
Changes in deferred income taxes 26,818 24,393 34,125
Changes in operating assets and liabilities 6,781 (1,877) (12,681)
Other changes in noncurrent assets and liabilities 6,162 11,435 (14,521)
Net cash provided by operating activities 159,700 144,631 128,133
Investing activities:      
Utility plant expenditures (228,938) (176,833) (132,015)
Proceeds from sale of non-utility assets 395 319 57
Investment in affiliates   0 0
Change in affiliate advances 0 0 0
Reduction of affiliate short-term borrowings 0 0  
Life insurance benefits 495 0 0
Issuance of affiliate short-term borrowings 0 0  
Reduction of affiliate long-term debt 0 0 0
Purchase of life insurance contracts (2,857) (2,032) (3,207)
Change in restricted cash 66 288 396
Net cash used in investing activities (230,839) (178,258) (134,769)
Financing Activities:      
Short-term borrowings 145,100 94,303 117,300
Repayment of short-term borrowings (81,615) (141,000) (85,000)
Investment from affiliates   0 0
Change in affiliate advances 0 0 0
Proceeds from affiliate short-term borrowings 0 0  
Reduction of affiliate short-term borrowings 0 0  
Repayment of affiliate long-term debt 0 0 0
Issuance of long-term debt, net 49,823 99,343 497
Repayment of long-term debt (6,996) (7,003) (8,705)
Advances and contributions in aid of construction 21,448 16,026 12,329
Refunds of advances for construction (6,885) (6,726) (6,641)
Dividends paid to non-affiliates (33,081) (32,066) (31,063)
Dividends paid to affiliates 0 0 0
Net cash provided by (used in) financing activities 87,794 22,877 (1,283)
Change in cash and cash equivalents 16,655 (10,750) (7,919)
Cash and cash equivalents at beginning of year 8,837 19,587 27,506
Cash and cash equivalents at end of year 25,492 8,837 19,587
Consolidating Adjustments      
Operating activities:      
Net income (loss) (48,101) (44,456) (56,000)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Equity earnings of subsidiaries 48,158 44,516 56,064
Dividends received from affiliates (33,081) (32,066) (31,063)
Depreciation and amortization (96) (101) (107)
Amortization of debt premium and expenses 0    
Change in value of life insurance contracts 0 0 0
Stock-based compensation 0 0 0
Loss (gain) on sale of non-utility property 0 0 0
Write-off of capital costs 0    
Changes in deferred income taxes 0 0 0
Changes in operating assets and liabilities 0 (94) 0
Other changes in noncurrent assets and liabilities 39 135 43
Net cash provided by operating activities (33,081) (32,066) (31,063)
Investing activities:      
Utility plant expenditures 0 0 0
Proceeds from sale of non-utility assets 0 0 0
Investment in affiliates   1,000 47,650
Change in affiliate advances (1,335) 1,235 1,133
Reduction of affiliate short-term borrowings (42,465) (3,000)  
Life insurance benefits 0    
Issuance of affiliate short-term borrowings 22,965 24,780  
Reduction of affiliate long-term debt (1,175) (1,007) (938)
Purchase of life insurance contracts 0 0 0
Change in restricted cash 0 0 0
Net cash used in investing activities (22,010) 23,008 47,845
Financing Activities:      
Short-term borrowings 0 0 0
Repayment of short-term borrowings 0 0 0
Investment from affiliates   (1,000) (47,650)
Change in affiliate advances 1,335 (1,235) (1,133)
Proceeds from affiliate short-term borrowings (22,965) (24,780)  
Reduction of affiliate short-term borrowings 42,465 3,000  
Repayment of affiliate long-term debt 1,175 1,007 938
Issuance of long-term debt, net 0 0 0
Repayment of long-term debt 0 0 0
Advances and contributions in aid of construction 0 0 0
Refunds of advances for construction 0 0 0
Dividends paid to non-affiliates 0 0 0
Dividends paid to affiliates 33,081 32,066 31,063
Net cash provided by (used in) financing activities 55,091 9,058 (16,782)
Change in cash and cash equivalents 0 0 0
Cash and cash equivalents at beginning of year 0 0 0
Cash and cash equivalents at end of year 0 0 0
Parent Company      
Operating activities:      
Net income (loss) 48,675 45,017 56,738
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Equity earnings of subsidiaries (48,158) (44,516) (56,064)
Dividends received from affiliates 33,081 32,066 31,063
Depreciation and amortization 220 228 214
Amortization of debt premium and expenses 0    
Change in value of life insurance contracts 0 0 0
Stock-based compensation 2,849 2,578 2,195
Loss (gain) on sale of non-utility property 0 0 0
Write-off of capital costs 0    
Changes in deferred income taxes 0 0 0
Changes in operating assets and liabilities (14) (758) 16
Other changes in noncurrent assets and liabilities (389) 1,436 789
Net cash provided by operating activities 36,264 36,051 34,951
Investing activities:      
Utility plant expenditures 0 0 0
Proceeds from sale of non-utility assets 0 0 0
Investment in affiliates   (1,000) (47,650)
Change in affiliate advances 291 (239) (3,200)
Reduction of affiliate short-term borrowings 365 3,000  
Life insurance benefits 0    
Issuance of affiliate short-term borrowings (2,365) (3,280)  
Reduction of affiliate long-term debt 1,175 1,007 938
Purchase of life insurance contracts 0 0 0
Change in restricted cash 0 0 0
Net cash used in investing activities (534) (512) (49,912)
Financing Activities:      
Short-term borrowings 44,100 15,101 64,900
Repayment of short-term borrowings (20,615) (43,600) (20,000)
Investment from affiliates   0 0
Change in affiliate advances 0 0 (48)
Proceeds from affiliate short-term borrowings 20,600 21,500  
Reduction of affiliate short-term borrowings (42,100) 0  
Repayment of affiliate long-term debt 0 0 0
Issuance of long-term debt, net 0 0 0
Repayment of long-term debt 0 0 0
Advances and contributions in aid of construction 0 0 0
Refunds of advances for construction 0 0 0
Dividends paid to non-affiliates (33,081) (32,066) (31,063)
Dividends paid to affiliates 0 0 0
Net cash provided by (used in) financing activities (31,096) (39,065) 13,789
Change in cash and cash equivalents 4,634 (3,526) (1,172)
Cash and cash equivalents at beginning of year 582 4,108 5,280
Cash and cash equivalents at end of year 5,216 582 4,108
Cal Water      
Operating activities:      
Net income (loss) 45,316 44,056 57,680
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Equity earnings of subsidiaries 0 0 0
Dividends received from affiliates 0 0 0
Depreciation and amortization 60,572 58,385 58,657
Amortization of debt premium and expenses 871    
Change in value of life insurance contracts (1,026) 218 (994)
Stock-based compensation 0 0 0
Loss (gain) on sale of non-utility property 146 (315) (51)
Write-off of capital costs 3,221    
Changes in deferred income taxes 26,818 24,393 34,125
Changes in operating assets and liabilities 6,534 (6,417) (11,803)
Other changes in noncurrent assets and liabilities 4,645 14,807 (15,596)
Net cash provided by operating activities 147,097 135,127 122,018
Investing activities:      
Utility plant expenditures (224,378) (171,645) (125,048)
Proceeds from sale of non-utility assets 395 319 57
Investment in affiliates   0 0
Change in affiliate advances 1,111 (1,111) 2,147
Reduction of affiliate short-term borrowings 42,100 0  
Life insurance benefits 495    
Issuance of affiliate short-term borrowings (20,600) (21,500)  
Reduction of affiliate long-term debt 0 0 0
Purchase of life insurance contracts (2,857) (2,032) (3,207)
Change in restricted cash 66 288 396
Net cash used in investing activities (203,668) (195,681) (125,655)
Financing Activities:      
Short-term borrowings 101,000 79,202 52,400
Repayment of short-term borrowings (61,000) (97,400) (65,000)
Investment from affiliates   0 42,000
Change in affiliate advances (128) 397 270
Proceeds from affiliate short-term borrowings 0 0  
Reduction of affiliate short-term borrowings 0 0  
Repayment of affiliate long-term debt 0 0 0
Issuance of long-term debt, net 49,823 99,293 0
Repayment of long-term debt (6,548) (6,528) (6,934)
Advances and contributions in aid of construction 21,329 14,195 11,219
Refunds of advances for construction (6,855) (6,681) (6,529)
Dividends paid to non-affiliates 0 0 0
Dividends paid to affiliates (32,105) (31,583) (30,650)
Net cash provided by (used in) financing activities 65,516 50,895 (3,224)
Change in cash and cash equivalents 8,945 (9,659) (6,861)
Cash and cash equivalents at beginning of year 4,270 13,929 20,790
Cash and cash equivalents at end of year 13,215 4,270 13,929
All Other Subsidiaries      
Operating activities:      
Net income (loss) 2,785 400 (1,680)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Equity earnings of subsidiaries 0 0 0
Dividends received from affiliates 0 0 0
Depreciation and amortization 4,507 4,670 4,558
Amortization of debt premium and expenses 0    
Change in value of life insurance contracts 0 0 0
Stock-based compensation 0 0 0
Loss (gain) on sale of non-utility property 0 0 0
Write-off of capital costs 0    
Changes in deferred income taxes 0 0 0
Changes in operating assets and liabilities 261 5,392 (894)
Other changes in noncurrent assets and liabilities 1,867 (4,943) 243
Net cash provided by operating activities 9,420 5,519 2,227
Investing activities:      
Utility plant expenditures (4,560) (5,188) (6,967)
Proceeds from sale of non-utility assets 0 0 0
Investment in affiliates   0 0
Change in affiliate advances (67) 115 (80)
Reduction of affiliate short-term borrowings 0 0  
Life insurance benefits 0    
Issuance of affiliate short-term borrowings 0 0  
Reduction of affiliate long-term debt 0 0 0
Purchase of life insurance contracts 0 0 0
Change in restricted cash 0 0 0
Net cash used in investing activities (4,627) (5,073) (7,047)
Financing Activities:      
Short-term borrowings 0 0 0
Repayment of short-term borrowings 0 0 0
Investment from affiliates   1,000 5,650
Change in affiliate advances (1,207) 838 911
Proceeds from affiliate short-term borrowings 2,365 3,280  
Reduction of affiliate short-term borrowings (365) (3,000)  
Repayment of affiliate long-term debt (1,175) (1,007) (938)
Issuance of long-term debt, net 0 50 497
Repayment of long-term debt (448) (475) (1,771)
Advances and contributions in aid of construction 119 1,831 1,110
Refunds of advances for construction (30) (45) (112)
Dividends paid to non-affiliates 0 0 0
Dividends paid to affiliates (976) (483) (413)
Net cash provided by (used in) financing activities (1,717) 1,989 4,934
Change in cash and cash equivalents 3,076 2,435 114
Cash and cash equivalents at beginning of year 3,985 1,550 1,436
Cash and cash equivalents at end of year $ 7,061 $ 3,985 $ 1,550