XML 51 R41.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Statements (Details 4) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Operating activities:        
Net income $ 33,650 $ 29,151 $ 45,344 $ 41,588
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:        
Depreciation and amortization     48,481 45,067
Changes in value of life insurance contracts     (501) (1,147)
Other changes in noncurrent assets and liabilities     13,340 13,501
Changes in operating assets and liabilities     (6,497) 2,890
Net cash provided by operating activities     100,167 101,899
Investing activities:        
Utility plant expenditures     (86,258) (94,782)
Purchase of life insurance contracts     (3,207) (3,204)
Changes in restricted cash and other changes, net     354 1,148
Net cash used in investing activities     (89,111) (96,838)
Financing Activities:        
Short-term borrowings     99,900 35,315
Repayment of short-term borrowings     (85,000) (113,275)
Proceeds from long-term debt       48
Repayment of long-term debt     (4,604) (3,058)
Advances and contributions in aid for construction     8,780 7,577
Refunds of advances for construction     (4,858) (5,230)
Dividends paid to non-affiliates     (23,295) (21,981)
Issuance of common stock, net       105,600
Net cash (used in) provided by financing activities     (9,077) 4,996
Change in cash and cash equivalents     1,979 10,057
Cash and cash equivalents at beginning of period     27,506 38,790
Cash and cash equivalents at end of period 29,485 48,847 29,485 48,847
Consolidating Adjustments
       
Operating activities:        
Net income (33,484) (28,821) (44,756) (40,866)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:        
Equity earnings of subsidiaries 33,499 28,838 44,803 40,916
Dividends received from affiliates     (23,295) (21,981)
Depreciation and amortization     (80) (84)
Other changes in noncurrent assets and liabilities     33 (49)
Changes in operating assets and liabilities       83
Net cash provided by operating activities     (23,295) (21,981)
Investing activities:        
Investment in affiliates     46,850 35,000
Net changes in affiliate advances     877 10,801
Repayment of affiliates long-term debt       (8,710)
Proceeds from affiliates long-term debt     (699)  
Net cash used in investing activities     47,028 37,091
Financing Activities:        
Net changes in affiliate advances     (877) (10,801)
Repayment of affiliates long-term borrowings     699 8,710
Dividends paid to affiliates     23,295 21,981
Investment from affiliates     (46,850) (35,000)
Net cash (used in) provided by financing activities     (23,733) (15,110)
Parent Company
       
Operating activities:        
Net income 33,650 29,151 45,344 41,588
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:        
Equity earnings of subsidiaries (33,499) (28,838) (44,803) (40,916)
Dividends received from affiliates     23,295 21,981
Depreciation and amortization     157 42
Other changes in noncurrent assets and liabilities     2,160 1,164
Changes in operating assets and liabilities     (68) 390
Net cash provided by operating activities     26,085 24,249
Investing activities:        
Utility plant expenditures       (640)
Investment in affiliates     (46,850) (35,000)
Net changes in affiliate advances     (5,455) (9,583)
Repayment of affiliates long-term debt       913
Proceeds from affiliates long-term debt     699  
Net cash used in investing activities     (51,606) (44,310)
Financing Activities:        
Short-term borrowings     64,900 15,315
Repayment of short-term borrowings     (20,000) (68,275)
Net changes in affiliate advances     (48)  
Repayment of affiliates long-term borrowings       (7,796)
Dividends paid to non-affiliates     (23,295) (21,981)
Issuance of common stock, net       105,600
Net cash (used in) provided by financing activities     21,557 22,863
Change in cash and cash equivalents     (3,964) 2,802
Cash and cash equivalents at beginning of period     5,280 1,470
Cash and cash equivalents at end of period 1,316 4,272 1,316 4,272
Cal Water
       
Operating activities:        
Net income 32,558 28,386 45,560 42,177
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:        
Depreciation and amortization     45,059 42,509
Changes in value of life insurance contracts     (501) (1,147)
Other changes in noncurrent assets and liabilities     11,539 12,415
Changes in operating assets and liabilities     (7,969) 4,220
Net cash provided by operating activities     93,688 100,174
Investing activities:        
Utility plant expenditures     (81,505) (84,688)
Net changes in affiliate advances     4,778 (2,359)
Repayment of affiliates long-term debt       7,797
Purchase of life insurance contracts     (3,207) (3,204)
Changes in restricted cash and other changes, net     354 1,148
Net cash used in investing activities     (79,580) (81,306)
Financing Activities:        
Short-term borrowings     35,000 20,000
Repayment of short-term borrowings     (65,000) (45,000)
Net changes in affiliate advances     1,814 (972)
Repayment of long-term debt     (2,919) (2,531)
Advances and contributions in aid for construction     8,239 7,545
Refunds of advances for construction     (4,809) (5,184)
Dividends paid to affiliates     (23,005) (19,790)
Investment from affiliates     42,000 35,000
Net cash (used in) provided by financing activities     (8,680) (10,932)
Change in cash and cash equivalents     5,428 7,936
Cash and cash equivalents at beginning of period     20,790 34,609
Cash and cash equivalents at end of period 26,218 42,545 26,218 42,545
All Other Subsidiaries
       
Operating activities:        
Net income 926 435 (804) (1,311)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:        
Depreciation and amortization     3,345 2,600
Other changes in noncurrent assets and liabilities     (392) (29)
Changes in operating assets and liabilities     1,540 (1,803)
Net cash provided by operating activities     3,689 (543)
Investing activities:        
Utility plant expenditures     (4,753) (9,454)
Net changes in affiliate advances     (200) 1,141
Net cash used in investing activities     (4,953) (8,313)
Financing Activities:        
Proceeds from long-term debt       48
Net changes in affiliate advances     (889) 11,773
Repayment of affiliates long-term borrowings     (699) (914)
Repayment of long-term debt     (1,685) (527)
Advances and contributions in aid for construction     541 32
Refunds of advances for construction     (49) (46)
Dividends paid to affiliates     (290) (2,191)
Investment from affiliates     4,850  
Net cash (used in) provided by financing activities     1,779 8,175
Change in cash and cash equivalents     515 (681)
Cash and cash equivalents at beginning of period     1,436 2,711
Cash and cash equivalents at end of period $ 1,951 $ 2,030 $ 1,951 $ 2,030