XML 53 R42.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 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Operating activities:        
Net income $ 34,392 $ 33,849 $ 44,869 $ 53,512
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     64,131 59,016
Change in value of life insurance contracts     124 (1,871)
Allowance for equity funds used during construction (1,023) (1,105) (2,644) (2,763)
Changes in operating assets and liabilities:        
Changes in operating assets and liabilities     7,032 (39,943)
Other changes in noncurrent assets and liabilities     5,991 41,837
Net cash provided by operating activities     119,503 109,788
Investing activities:        
Utility plant expenditures     (212,856) (180,442)
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     3,491 1,558
Purchase of life insurance contracts     (4,925) (3,948)
Net cash used in investing activities     (214,290) (182,832)
Financing Activities:        
Short-term borrowings     141,000 185,000
Repayment of short-term borrowings     (341,000) (87,000)
Proceeds from affiliate short-term borrowings     0 0
Changes in affiliate advances     0 0
Repayment of affiliates long-term borrowings     0 0
Proceeds from Issuance of Long-term Debt     299,383 0
Repayment of long-term debt     (12,499) (2,797)
Advances and contributions in aid of construction     13,630 14,964
Refunds of advances for construction     (5,462) (6,316)
Repurchase of common stock     (1,496) (1,359)
Dividends paid to non-affiliates     (27,029) (25,920)
Dividends paid to affiliates     0 0
Net cash provided by financing activities     66,527 76,572
Change in cash, cash equivalents, and restricted cash     (28,260) 3,528
Cash, cash equivalents, and restricted cash at beginning of period     95,352 25,935
Cash, cash equivalents, and restricted cash at end of period 67,092 29,463 67,092 29,463
Consolidating Adjustments        
Operating activities:        
Net income (34,292) (33,734) (44,469) (53,121)
Adjustments to reconcile net income to net cash provided by operating activities:        
Equity earnings of subsidiaries 34,307 33,748 44,516 53,161
Dividends received from affiliates     (27,029) (25,920)
Depreciation and amortization     (65) (69)
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     18 29
Net cash provided by operating activities     (27,029) (25,920)
Investing activities:        
Utility plant expenditures     0 0
Changes in affiliate advances     (1,954) (2,284)
Issuance of affiliate short-term borrowings     23,700 2,610
Reduction of affiliates long-term debt     (1,224) (1,010)
Life insurance proceeds     0 0
Purchase of life insurance contracts     0 0
Net cash used in investing activities     20,522 (684)
Financing Activities:        
Short-term borrowings     0 0
Repayment of short-term borrowings     0 0
Proceeds from affiliate short-term borrowings     (23,700) (2,610)
Changes in affiliate advances     1,954 2,284
Repayment of affiliates long-term borrowings     1,224 1,010
Proceeds from Issuance of Long-term Debt     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     0 0
Dividends paid to non-affiliates     0 0
Dividends paid to affiliates     27,029 25,920
Net cash provided by financing activities     6,507 26,604
Change in cash, cash equivalents, and restricted cash     0 0
Cash, cash equivalents, and restricted cash at beginning of period     0 0
Cash, cash equivalents, and restricted cash at end of period 0 0 0 0
Parent Company | Reportable Legal Entities        
Operating activities:        
Net income 34,392 33,849 44,869 53,512
Adjustments to reconcile net income to net cash provided by operating activities:        
Equity earnings of subsidiaries (34,307) (33,748) (44,516) (53,161)
Dividends received from affiliates     27,029 25,920
Depreciation and amortization     70 70
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     (281) (38)
Other changes in noncurrent assets and liabilities     2,518 2,420
Net cash provided by operating activities     29,689 28,723
Investing activities:        
Utility plant expenditures     4 (4)
Changes in affiliate advances     (975) (334)
Issuance of affiliate short-term borrowings     (23,700) (2,610)
Reduction of affiliates long-term debt     1,224 1,010
Life insurance proceeds     0 0
Purchase of life insurance contracts     0 0
Net cash used in investing activities     (23,447) (1,938)
Financing Activities:        
Short-term borrowings     20,000 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
Proceeds from Issuance of Long-term Debt     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     (1,496) (1,359)
Dividends paid to non-affiliates     (27,029) (25,920)
Dividends paid to affiliates     0 0
Net cash provided by financing activities     (8,525) (29,279)
Change in cash, cash equivalents, and restricted cash     (2,283) (2,494)
Cash, cash equivalents, and restricted cash at beginning of period     4,728 5,216
Cash, cash equivalents, and restricted cash at end of period 2,445 2,722 2,445 2,722
Cal Water | Reportable Legal Entities        
Operating activities:        
Net income 33,072 31,906 42,248 50,650
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     60,298 55,623
Change in value of life insurance contracts     124 (1,871)
Allowance for equity funds used during construction (1,023) (1,105) (2,644) (2,763)
Changes in operating assets and liabilities:        
Changes in operating assets and liabilities     6,135 (40,941)
Other changes in noncurrent assets and liabilities     1,466 37,125
Net cash provided by operating activities     107,627 97,823
Investing activities:        
Utility plant expenditures     (205,218) (175,234)
Changes in affiliate advances     3,198 2,905
Issuance of affiliate short-term borrowings     0 0
Reduction of affiliates long-term debt     0 0
Life insurance proceeds     3,491 1,558
Purchase of life insurance contracts     (4,925) (3,948)
Net cash used in investing activities     (203,454) (174,719)
Financing Activities:        
Short-term borrowings     121,000 185,000
Repayment of short-term borrowings     (341,000) (85,000)
Proceeds from affiliate short-term borrowings     20,000 0
Changes in affiliate advances     1,129 718
Repayment of affiliates long-term borrowings     0 0
Proceeds from Issuance of Long-term Debt     299,383  
Repayment of long-term debt     (12,299) (2,336)
Advances and contributions in aid of construction     13,288 14,900
Refunds of advances for construction     (5,452) (6,311)
Repurchase of common stock     0 0
Dividends paid to non-affiliates     0 0
Dividends paid to affiliates     (25,959) (24,760)
Net cash provided by financing activities     70,090 82,211
Change in cash, cash equivalents, and restricted cash     (25,737) 5,315
Cash, cash equivalents, and restricted cash at beginning of period     81,453 13,595
Cash, cash equivalents, and restricted cash at end of period 55,716 18,910 55,716 18,910
All Other Subsidiaries | Reportable Legal Entities        
Operating activities:        
Net income 1,220 1,828 2,221 2,471
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     3,828 3,392
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     1,178 1,036
Other changes in noncurrent assets and liabilities     1,989 2,263
Net cash provided by operating activities     9,216 9,162
Investing activities:        
Utility plant expenditures     (7,642) (5,204)
Changes in affiliate advances     (269) (287)
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     (7,911) (5,491)
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     (3,083) (3,002)
Repayment of affiliates long-term borrowings     (1,224) (1,010)
Proceeds from Issuance of Long-term Debt     0  
Repayment of long-term debt     (200) (461)
Advances and contributions in aid of construction     342 64
Refunds of advances for construction     (10) (5)
Repurchase of common stock     0 0
Dividends paid to non-affiliates     0 0
Dividends paid to affiliates     (1,070) (1,160)
Net cash provided by financing activities     (1,545) (2,964)
Change in cash, cash equivalents, and restricted cash     (240) 707
Cash, cash equivalents, and restricted cash at beginning of period     9,171 7,124
Cash, cash equivalents, and restricted cash at end of period $ 8,931 $ 7,831 $ 8,931 $ 7,831