XML 81 R67.htm IDEA: XBRL DOCUMENT v3.3.1.900
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS (Details 4) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Operating activities:      
Net income (loss) $ 45,017 $ 56,738 $ 47,254
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 63,182 63,322 60,250
Change in value of life insurance contracts 218 (994) (1,878)
Stock-based compensation 2,578 2,195 1,832
(Gain) on sale of non-utility property (315) (51) 0
Changes in deferred income taxes 24,393 34,125 9,800
Changes in operating assets and liabilities (1,877) (12,681) (4,410)
Other changes in noncurrent assets and liabilities 11,435 (14,521) 11,325
Net cash provided by operating activities 144,631 128,133 124,173
Investing activities:      
Utility plant expenditures (176,833) (132,015) (122,988)
Proceeds from sale of non-utility assets 319 57 0
Investment in affiliates 0 0 0
Change in affiliate advances 0 0 0
Reduction of affiliate short-term borrowings 0    
Issuance of affiliate short-term borrowings 0    
Reduction of affiliate long-term debt 0 0  
Proceeds from affiliates long term debt     0
Purchase of life insurance (2,032) (3,207) (3,281)
Change in restricted cash 288 396 1,073
Net cash used in investing activities (178,258) (134,769) (125,196)
Financing Activities:      
Short-term borrowings 94,303 117,300 70,615
Repayment of short-term borrowings (141,000) (85,000) (113,275)
Investment from affiliates 0 0 0
Change in affiliate advances 0 0 0
Proceeds from affiliate short-term borrowings 0    
Reduction of affiliate short-term borrowings 0    
Repayment of affiliate long-term debt 0    
Repayment of affiliate long-term debt   0 0
Proceeds from long-term debt 99,343 497 48
Repayment of long-term debt (7,003) (8,705) (47,248)
Advances and contributions in aid of construction 16,026 12,329 10,563
Refunds of advances for construction (6,726) (6,641) (6,922)
Dividends paid (32,066) (31,063) (29,619)
Dividends paid to affiliates 0 0 0
Issuance of common stock     105,577
Net cash provided by (used in) financing activities 22,877 (1,283) (10,261)
Change in cash and cash equivalents (10,750) (7,919) (11,284)
Cash and cash equivalents at beginning of year 19,587 27,506 38,790
Cash and cash equivalents at end of year 8,837 19,587 27,506
Consolidating Adjustments      
Operating activities:      
Net income (loss) (44,456) (56,000) (46,453)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Equity earnings of subsidiaries 44,516 56,064 46,519
Dividends received from affiliates (32,066) (31,063) (29,619)
Depreciation and amortization (101) (107) (112)
Change in value of life insurance contracts 0 0 0
Stock-based compensation 0 0 0
(Gain) on sale of non-utility property 0 0  
Changes in deferred income taxes 0 0 0
Changes in operating assets and liabilities (94) 0 95
Other changes in noncurrent assets and liabilities 135 43 (49)
Net cash provided by operating activities (32,066) (31,063) (29,619)
Investing activities:      
Utility plant expenditures 0 0 0
Proceeds from sale of non-utility assets 0 0  
Investment in affiliates 1,000 47,650 35,000
Change in affiliate advances 1,235 1,133 16,268
Reduction of affiliate short-term borrowings (3,000)    
Issuance of affiliate short-term borrowings 24,780    
Reduction of affiliate long-term debt (1,007) (938)  
Proceeds from affiliates long term debt     (9,023)
Purchase of life insurance 0 0 0
Change in restricted cash 0 0 0
Net cash used in investing activities 23,008 47,845 42,245
Financing Activities:      
Short-term borrowings 0 0 0
Repayment of short-term borrowings 0 0 0
Investment from affiliates (1,000) (47,650) (35,000)
Change in affiliate advances (1,235) (1,133) (16,268)
Proceeds from affiliate short-term borrowings (24,780)    
Reduction of affiliate short-term borrowings 3,000    
Repayment of affiliate long-term debt 1,007    
Repayment of affiliate long-term debt   938 9,023
Proceeds from long-term debt 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 0 0 0
Dividends paid to affiliates 32,066 31,063 29,619
Issuance of common stock     0
Net cash provided by (used in) financing activities 9,058 (16,782) (12,626)
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) 45,017 56,738 47,254
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Equity earnings of subsidiaries (44,516) (56,064) (46,519)
Dividends received from affiliates 32,066 31,063 29,619
Depreciation and amortization 228 214 56
Change in value of life insurance contracts 0 0 0
Stock-based compensation 2,578 2,195 1,832
(Gain) on sale of non-utility property 0 0  
Changes in deferred income taxes 0 0 0
Changes in operating assets and liabilities (758) 16 544
Other changes in noncurrent assets and liabilities 1,436 789 (76)
Net cash provided by operating activities 36,051 34,951 32,710
Investing activities:      
Utility plant expenditures 0 0 (712)
Proceeds from sale of non-utility assets 0 0  
Investment in affiliates (1,000) (47,650) (35,000)
Change in affiliate advances (239) (3,200) (14,903)
Reduction of affiliate short-term borrowings 3,000    
Issuance of affiliate short-term borrowings (3,280)    
Reduction of affiliate long-term debt 1,007 938  
Proceeds from affiliates long term debt     1,227
Purchase of life insurance 0 0 0
Change in restricted cash 0 0 0
Net cash used in investing activities (512) (49,912) (49,388)
Financing Activities:      
Short-term borrowings 15,101 64,900 20,615
Repayment of short-term borrowings (43,600) (20,000) (68,275)
Investment from affiliates 0 0 0
Change in affiliate advances 0 (48) (14)
Proceeds from affiliate short-term borrowings 21,500    
Reduction of affiliate short-term borrowings 0    
Repayment of affiliate long-term debt 0    
Repayment of affiliate long-term debt   0 (7,796)
Proceeds from long-term debt 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 (32,066) (31,063) (29,619)
Dividends paid to affiliates 0 0 0
Issuance of common stock     105,577
Net cash provided by (used in) financing activities (39,065) 13,789 20,488
Change in cash and cash equivalents (3,526) (1,172) 3,810
Cash and cash equivalents at beginning of year 4,108 5,280 1,470
Cash and cash equivalents at end of year 582 4,108 5,280
Cal Water      
Operating activities:      
Net income (loss) 44,056 57,680 49,009
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 58,385 58,657 56,670
Change in value of life insurance contracts 218 (994) (1,878)
Stock-based compensation 0 0 0
(Gain) on sale of non-utility property (315) (51)  
Changes in deferred income taxes 24,393 34,125 9,800
Changes in operating assets and liabilities (6,417) (11,803) 226
Other changes in noncurrent assets and liabilities 14,807 (15,596) 11,899
Net cash provided by operating activities 135,127 122,018 125,726
Investing activities:      
Utility plant expenditures (171,645) (125,048) (111,819)
Proceeds from sale of non-utility assets 319 57  
Investment in affiliates 0 0 0
Change in affiliate advances (1,111) 2,147 (2,575)
Reduction of affiliate short-term borrowings 0    
Issuance of affiliate short-term borrowings (21,500)    
Reduction of affiliate long-term debt 0 0  
Proceeds from affiliates long term debt     7,796
Purchase of life insurance (2,032) (3,207) (3,281)
Change in restricted cash 288 396 1,073
Net cash used in investing activities (195,681) (125,655) (108,806)
Financing Activities:      
Short-term borrowings 79,202 52,400 50,000
Repayment of short-term borrowings (97,400) (65,000) (45,000)
Investment from affiliates 0 42,000 35,000
Change in affiliate advances 397 270 (1,152)
Proceeds from affiliate short-term borrowings 0    
Reduction of affiliate short-term borrowings 0    
Repayment of affiliate long-term debt 0    
Repayment of affiliate long-term debt   0 0
Proceeds from long-term debt 99,293 0 0
Repayment of long-term debt (6,528) (6,934) (46,547)
Advances and contributions in aid of construction 14,195 11,219 10,465
Refunds of advances for construction (6,681) (6,529) (6,814)
Dividends paid 0 0 0
Dividends paid to affiliates (31,583) (30,650) (26,691)
Issuance of common stock     0
Net cash provided by (used in) financing activities 50,895 (3,224) (30,739)
Change in cash and cash equivalents (9,659) (6,861) (13,819)
Cash and cash equivalents at beginning of year 13,929 20,790 34,609
Cash and cash equivalents at end of year 4,270 13,929 20,790
All Other Subsidiaries      
Operating activities:      
Net income (loss) 400 (1,680) (2,556)
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 4,670 4,558 3,636
Change in value of life insurance contracts 0 0 0
Stock-based compensation 0 0 0
(Gain) on sale of non-utility property 0 0  
Changes in deferred income taxes 0 0 0
Changes in operating assets and liabilities 5,392 (894) (5,275)
Other changes in noncurrent assets and liabilities (4,943) 243 (449)
Net cash provided by operating activities 5,519 2,227 (4,644)
Investing activities:      
Utility plant expenditures (5,188) (6,967) (10,457)
Proceeds from sale of non-utility assets 0 0  
Investment in affiliates 0 0 0
Change in affiliate advances 115 (80) 1,210
Reduction of affiliate short-term borrowings 0    
Issuance of affiliate short-term borrowings 0    
Reduction of affiliate long-term debt 0 0  
Proceeds from affiliates long term debt     0
Purchase of life insurance 0 0 0
Change in restricted cash 0 0 0
Net cash used in investing activities (5,073) (7,047) (9,247)
Financing Activities:      
Short-term borrowings 0 0 0
Repayment of short-term borrowings 0 0 0
Investment from affiliates 1,000 5,650 0
Change in affiliate advances 838 911 17,434
Proceeds from affiliate short-term borrowings 3,280    
Reduction of affiliate short-term borrowings (3,000)    
Repayment of affiliate long-term debt (1,007)    
Repayment of affiliate long-term debt   (938) (1,227)
Proceeds from long-term debt 50 497 48
Repayment of long-term debt (475) (1,771) (701)
Advances and contributions in aid of construction 1,831 1,110 98
Refunds of advances for construction (45) (112) (108)
Dividends paid 0 0 0
Dividends paid to affiliates (483) (413) (2,928)
Issuance of common stock     0
Net cash provided by (used in) financing activities 1,989 4,934 12,616
Change in cash and cash equivalents 2,435 114 (1,275)
Cash and cash equivalents at beginning of year 1,550 1,436 2,711
Cash and cash equivalents at end of year $ 3,985 $ 1,550 $ 1,436