XML 45 R8.htm IDEA: XBRL DOCUMENT v3.25.4
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Cash Flows From Operating Activities:      
Net Income $ 130,442 $ 119,268 $ 124,921
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 48,873 44,226 43,254
Provision for doubtful accounts 2,350 1,653 932
Deferred income taxes and investment tax credits 3,600 2,042 4,783
Stock-based compensation expense 3,559 3,744 3,298
(Gain) loss on investments held in a trust (5,511) (5,293) (5,008)
Other — net (414) 187 289
Changes in assets and liabilities:      
Accounts receivable — customers (2,978) (5,110) (6,632)
Unbilled receivable 3,991 (3,468) (1,283)
Other receivables 312 (369) (2,241)
Unbilled receivable 2,426 15,003 (6,033)
Materials and supplies (1,266) 2,434 (2,951)
Prepayments and other assets 1,379 32 1,581
Contract assets (9,859) (7,270) 604
Regulatory assets/liabilities 46,124 18,487 (81,373)
Accounts payable 7,582 5,152 (10,862)
Income taxes receivable/payable 753 (24) 2,493
Contract liabilities 6,073 4,310 449
Accrued pension and other post-retirement benefits (1,954) (208) 1,046
Other liabilities (5,752) 3,936 416
Net cash provided (used) 229,730 198,732 67,683
Cash Flows From Investing Activities:      
Capital expenditures (236,822) (231,960) (188,540)
Other investing activities (719) (820) (224)
Net cash provided (used) (237,541) (232,780) (188,764)
Cash Flows From Financing Activities:      
Proceeds from Issuance of Common Shares, net of issuance costs 67,061 88,814 0
Receipt of advances for and contributions in aid of construction 13,981 11,195 11,889
Refunds on advances for construction (5,833) (4,919) (4,540)
Repayments of long-term debt (454) (370) (334)
Proceeds from the issuance of long-term debt, net of issuance costs 149,206 64,569 129,665
Net changes in notes payable to banks (148,000) (44,500) 54,590
Dividends paid (74,658) (67,017) (61,195)
Other financing activities (1,329) (1,136) (918)
Net cash provided (used) (26) 46,636 129,157
Net change in cash and cash equivalents (7,837) 12,588 8,076
Cash and cash equivalents, beginning of year 26,661 14,073 5,997
Cash and cash equivalents, end of year 18,824 26,661 14,073
GSWC      
Cash Flows From Operating Activities:      
Net Income 100,946 94,463 102,708
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 41,342 37,738 36,623
Provision for doubtful accounts 1,817 1,310 754
Deferred income taxes and investment tax credits 1,928 2,748 2,949
Stock-based compensation expense 3,131 3,279 2,994
(Gain) loss on investments held in a trust (5,511) (5,293) (5,008)
Other — net 89 240 106
Changes in assets and liabilities:      
Accounts receivable — customers (317) (5,004) (6,321)
Unbilled receivable (1,190) (2,232) (2,179)
Other receivables 373 877 (1,484)
Materials and supplies (1,584) (163) (1,260)
Prepayments and other assets 1,164 595 1,838
Regulatory assets/liabilities 47,792 24,386 (74,378)
Accounts payable 4,455 4,617 (5,420)
Income taxes receivable/payable 698 (3,031) 1,470
Receivable/payable from/to affiliate (1,268) 260 248
Accrued pension and other post-retirement benefits (2,089) (315) 979
Other liabilities (8,468) 4,134 (278)
Net cash provided (used) 183,308 158,609 54,341
Cash Flows From Investing Activities:      
Capital expenditures (202,967) (197,355) (160,939)
Other investing activities (1,114) (1,423) (1,215)
Net cash provided (used) (204,081) (198,778) (162,154)
Cash Flows From Financing Activities:      
Proceeds from Issuance of Common Shares, net of issuance costs 61,998 40,000 10,000
Receipt of advances for and contributions in aid of construction 13,981 11,195 11,889
Refunds on advances for construction (5,833) (4,919) (4,540)
Repayments of long-term debt (454) (370) (334)
Proceeds from the issuance of long-term debt, net of issuance costs 99,397 64,569 129,665
Net changes in notes payable to banks (111,000) (26,000) 149,198
Net changes in affiliate borrowings 0 0 (129,000)
Dividends paid (37,500) (35,100) (55,400)
Other financing activities (1,190) (1,063) (840)
Net cash provided (used) 19,399 48,312 110,638
Net change in cash and cash equivalents (1,374) 8,143 2,825
Cash and cash equivalents, beginning of year 11,338 3,195 370
Cash and cash equivalents, end of year $ 9,964 $ 11,338 $ 3,195