XML 51 R41.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Statements - Condensed Consolidating Statement of Cash Flows (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Operating activities:        
Net income $ 13,022 $ 18,531 $ 10,477 $ 19,663
Adjustments to reconcile net income to net cash provided by operating activities:        
Equity earnings of subsidiaries 0 0 0 0
Dividends received from affiliates     0 0
Depreciation and amortization     42,582 39,328
Change in value of life insurance contracts     817 (1,208)
Allowance for equity funds used during construction (710) (879) (1,621) (1,658)
Changes in operating assets and liabilities:        
Changes in operating assets and liabilities     (16,389) (40,086)
Other changes in noncurrent assets and liabilities     13,705 19,687
Net cash provided by operating activities     49,571 35,726
Investing activities:        
Utility plant expenditures     (133,900) (108,712)
Changes in affiliate advances     0 0
Issuance of affiliate short-term borrowings     0 0
Reduction of affiliates long-term debt     0 0
Life insurance proceeds     2,054 450
Purchase of life insurance contracts     (2,054) (1,216)
Net cash used in investing activities     (133,900) (109,478)
Financing Activities:        
Short-term borrowings     111,000 140,000
Repayment of short-term borrowings     (61,000) (47,000)
Proceeds from affiliate short-term borrowings     0 0
Changes in affiliate advances     0 0
Repayment of affiliates long-term borrowings     0 0
Repayment of long-term debt     (12,264) (2,407)
Advances and contributions in aid of construction     8,385 10,312
Refunds of advances for construction     (3,498) (4,430)
Repurchase of common stock     (1,364) (1,236)
Dividends paid to non-affiliates     (18,017) (17,278)
Dividends paid to affiliates     0 0
Net cash provided by financing activities     23,242 77,961
Change in cash, cash equivalents, and restricted cash     (61,087) 4,209
Cash, cash equivalents, and restricted cash at beginning of period     95,352 25,935
Cash, cash equivalents, and restricted cash at end of period 34,265 30,144 34,265 30,144
Consolidating Adjustments        
Operating activities:        
Net income (12,917) (18,402) (10,177) (19,387)
Adjustments to reconcile net income to net cash provided by operating activities:        
Equity earnings of subsidiaries 12,934 18,415 10,209 19,413
Dividends received from affiliates     (18,017) (17,278)
Depreciation and amortization     (43) (46)
Change in value of life insurance contracts     0 0
Allowance for equity funds used during construction 0 0 0 0
Changes in operating assets and liabilities:        
Changes in operating assets and liabilities     0 0
Other changes in noncurrent assets and liabilities     11 20
Net cash provided by operating activities     (18,017) (17,278)
Investing activities:        
Utility plant expenditures     0 0
Changes in affiliate advances     (3,187) (2,782)
Issuance of affiliate short-term borrowings     3,700 2,610
Reduction of affiliates long-term debt     (818) (668)
Life insurance proceeds     0 0
Purchase of life insurance contracts     0 0
Net cash used in investing activities     (305) (840)
Financing Activities:        
Short-term borrowings     0 0
Repayment of short-term borrowings     0 0
Proceeds from affiliate short-term borrowings     (3,700) (2,610)
Changes in affiliate advances     3,187 2,782
Repayment of affiliates long-term borrowings     818 668
Repayment of long-term debt     0 0
Advances and contributions in aid of construction     0 0
Refunds of advances for construction     0 0
Repurchase of common stock     0 0
Dividends paid to non-affiliates     0 0
Dividends paid to affiliates     18,017 17,278
Net cash provided by financing activities     18,322 18,118
Change in cash, cash equivalents, and restricted cash     0 0
Cash, cash equivalents, and restricted cash at beginning of period     0  
Cash, cash equivalents, and restricted cash at end of period 0   0  
Parent Company | Reportable Legal Entities        
Operating activities:        
Net income 13,022 18,531 10,477 19,663
Adjustments to reconcile net income to net cash provided by operating activities:        
Equity earnings of subsidiaries (12,934) (18,415) (10,209) (19,413)
Dividends received from affiliates     18,017 17,278
Depreciation and amortization     47 47
Change in value of life insurance contracts     0 0
Allowance for equity funds used during construction 0 0 0 0
Changes in operating assets and liabilities:        
Changes in operating assets and liabilities     (417) (172)
Other changes in noncurrent assets and liabilities     1,610 1,520
Net cash provided by operating activities     19,525 18,923
Investing activities:        
Utility plant expenditures     0 0
Changes in affiliate advances     58 429
Issuance of affiliate short-term borrowings     (3,700) (2,610)
Reduction of affiliates long-term debt     818 668
Life insurance proceeds     0 0
Purchase of life insurance contracts     0 0
Net cash used in investing activities     (2,824) (1,513)
Financing Activities:        
Short-term borrowings     0 0
Repayment of short-term borrowings     0 (2,000)
Proceeds from affiliate short-term borrowings     0 0
Changes in affiliate advances     0 0
Repayment of affiliates long-term borrowings     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
Repurchase of common stock     (1,364) (1,236)
Dividends paid to non-affiliates     (18,017) (17,278)
Dividends paid to affiliates     0 0
Net cash provided by financing activities     (19,381) (20,514)
Change in cash, cash equivalents, and restricted cash     (2,680) (3,104)
Cash, cash equivalents, and restricted cash at beginning of period     4,728  
Cash, cash equivalents, and restricted cash at end of period 2,048   2,048  
Cal Water | Reportable Legal Entities        
Operating activities:        
Net income 11,896 17,660 9,176 18,744
Adjustments to reconcile net income to net cash provided by operating activities:        
Equity earnings of subsidiaries 0 0 0 0
Dividends received from affiliates     0 0
Depreciation and amortization     40,146 37,074
Change in value of life insurance contracts     817 (1,208)
Allowance for equity funds used during construction (710) (879) (1,621) (1,658)
Changes in operating assets and liabilities:        
Changes in operating assets and liabilities     (16,439) (40,755)
Other changes in noncurrent assets and liabilities     11,653 17,650
Net cash provided by operating activities     43,732 29,847
Investing activities:        
Utility plant expenditures     (128,683) (105,684)
Changes in affiliate advances     3,323 2,491
Issuance of affiliate short-term borrowings     0 0
Reduction of affiliates long-term debt     0 0
Life insurance proceeds     2,054 450
Purchase of life insurance contracts     (2,054) (1,216)
Net cash used in investing activities     (125,360) (103,959)
Financing Activities:        
Short-term borrowings     111,000 140,000
Repayment of short-term borrowings     (61,000) (45,000)
Proceeds from affiliate short-term borrowings     0 0
Changes in affiliate advances     129 (238)
Repayment of affiliates long-term borrowings     0 0
Repayment of long-term debt     (12,136) (2,161)
Advances and contributions in aid of construction     8,029 10,225
Refunds of advances for construction     (3,489) (4,430)
Repurchase of common stock     0 0
Dividends paid to non-affiliates     0 0
Dividends paid to affiliates     (17,330) (16,484)
Net cash provided by financing activities     25,203 81,912
Change in cash, cash equivalents, and restricted cash     (56,425) 7,800
Cash, cash equivalents, and restricted cash at beginning of period     81,453  
Cash, cash equivalents, and restricted cash at end of period 25,028   25,028  
All Other Subsidiaries | Reportable Legal Entities        
Operating activities:        
Net income 1,021 742 1,001 643
Adjustments to reconcile net income to net cash provided by operating activities:        
Equity earnings of subsidiaries 0 0 0 0
Dividends received from affiliates     0 0
Depreciation and amortization     2,432 2,253
Change in value of life insurance contracts     0 0
Allowance for equity funds used during construction 0 $ 0 0 0
Changes in operating assets and liabilities:        
Changes in operating assets and liabilities     467 841
Other changes in noncurrent assets and liabilities     431 497
Net cash provided by operating activities     4,331 4,234
Investing activities:        
Utility plant expenditures     (5,217) (3,028)
Changes in affiliate advances     (194) (138)
Issuance of affiliate short-term borrowings     0 0
Reduction of affiliates long-term debt     0 0
Life insurance proceeds     0 0
Purchase of life insurance contracts     0 0
Net cash used in investing activities     (5,411) (3,166)
Financing Activities:        
Short-term borrowings     0 0
Repayment of short-term borrowings     0 0
Proceeds from affiliate short-term borrowings     3,700 2,610
Changes in affiliate advances     (3,316) (2,544)
Repayment of affiliates long-term borrowings     (818) (668)
Repayment of long-term debt     (128) (246)
Advances and contributions in aid of construction     356 87
Refunds of advances for construction     (9) 0
Repurchase of common stock     0 0
Dividends paid to non-affiliates     0 0
Dividends paid to affiliates     (687) (794)
Net cash provided by financing activities     (902) (1,555)
Change in cash, cash equivalents, and restricted cash     (1,982) $ (487)
Cash, cash equivalents, and restricted cash at beginning of period     9,171  
Cash, cash equivalents, and restricted cash at end of period $ 7,189   $ 7,189