XML 20 R43.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Statements (Details 4) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Operating activities:        
Net income $ 17,170 $ 13,510 $ 11,694 $ 12,437
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:        
Depreciation and amortization     33,162 30,088
Changes in value of life insurance contracts     (721) (504)
Other changes in noncurrent assets and liabilities     24,128 1,350
Changes in operating assets and liabilities     (25,079) (6,595)
Net cash provided by operating activities     43,184 36,776
Investing activities:        
Utility plant expenditures     (57,047) (66,190)
Purchase of life insurance contracts     (1,707) (1,608)
Changes in restricted cash and other changes, net     313 1,079
Net cash used in investing activities     (58,441) (66,719)
Financing Activities:        
Short-term borrowings     39,400 32,615
Repayment of short-term borrowings     (5,000) (93,275)
Proceeds from long-term debt       48
Repayment of long-term debt     (4,163) (2,553)
Advances and contributions in aid for construction     5,950 5,006
Refunds of advances for construction     (3,203) (3,512)
Dividends paid to non-affiliates     (15,527) (14,343)
Issuance of common stock, net       105,835
Net cash provided by financing activities     17,457 29,821
Change in cash and cash equivalents     2,200 (122)
Cash and cash equivalents at beginning of period     27,506 38,790
Cash and cash equivalents at end of period 29,706 38,668 29,706 38,668
Consolidating Adjustments
       
Operating activities:        
Net income (16,969) (13,275) (11,272) (12,045)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:        
Equity earnings of subsidiaries 16,985 13,291 11,304 12,078
Dividends received from affiliates     (15,527) (14,343)
Depreciation and amortization     (53) (56)
Other changes in noncurrent assets and liabilities     21 23
Net cash provided by operating activities     (15,527) (14,343)
Investing activities:        
Investment in affiliates       35,000
Net changes in affiliate advances     5,083 6,876
Repayment of affiliates long-term debt       (8,401)
Proceeds from affiliates long-term debt     (462)  
Net cash used in investing activities     4,621 33,475
Financing Activities:        
Net changes in affiliate advances     (5,083) (6,876)
Repayment of affiliates long-term borrowings     462 8,401
Dividends paid to affiliates     15,527 14,343
Investment from affiliates       (35,000)
Net cash provided by financing activities     10,906 (19,132)
Parent Company
       
Operating activities:        
Net income 17,170 13,510 11,694 12,437
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:        
Equity earnings of subsidiaries (16,985) (13,291) (11,304) (12,078)
Dividends received from affiliates     15,527 14,343
Depreciation and amortization     100  
Other changes in noncurrent assets and liabilities     1,570 108
Changes in operating assets and liabilities     (249) (514)
Net cash provided by operating activities     17,338 14,296
Investing activities:        
Investment in affiliates       (35,000)
Net changes in affiliate advances     (6,175) (7,294)
Repayment of affiliates long-term debt       605
Proceeds from affiliates long-term debt     462  
Net cash used in investing activities     (5,713) (41,689)
Financing Activities:        
Short-term borrowings     4,400 12,615
Repayment of short-term borrowings     (5,000) (68,275)
Net changes in affiliate advances     (47) 758
Repayment of affiliates long-term borrowings       (7,796)
Dividends paid to non-affiliates     (15,527) (14,343)
Issuance of common stock, net       105,835
Net cash provided by financing activities     (16,174) 28,794
Change in cash and cash equivalents     (4,549) 1,401
Cash and cash equivalents at beginning of period     5,280 1,470
Cash and cash equivalents at end of period 731 2,871 731 2,871
Cal Water
       
Operating activities:        
Net income 17,522 14,048 13,002 13,791
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:        
Depreciation and amortization     30,852 28,350
Changes in value of life insurance contracts     (721) (504)
Other changes in noncurrent assets and liabilities     23,088 883
Changes in operating assets and liabilities     (26,137) (7,765)
Net cash provided by operating activities     40,084 34,755
Investing activities:        
Utility plant expenditures     (53,437) (57,764)
Net changes in affiliate advances     1,092 (324)
Repayment of affiliates long-term debt       7,796
Purchase of life insurance contracts     (1,707) (1,608)
Changes in restricted cash and other changes, net     313 1,079
Net cash used in investing activities     (53,739) (50,821)
Financing Activities:        
Short-term borrowings     35,000 20,000
Repayment of short-term borrowings       (25,000)
Repayment of long-term debt       (2,230)
Net changes in affiliate advances     1,087 (892)
Repayment of long-term debt     (2,607)  
Advances and contributions in aid for construction     5,427 4,989
Refunds of advances for construction     (3,158) (3,467)
Dividends paid to affiliates     (15,238) (12,889)
Investment from affiliates       35,000
Net cash provided by financing activities     20,511 15,511
Change in cash and cash equivalents     6,856 (555)
Cash and cash equivalents at beginning of period     20,790 34,609
Cash and cash equivalents at end of period 27,646 34,054 27,646 34,054
All Other Subsidiaries
       
Operating activities:        
Net income (553) (773) (1,730) (1,746)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:        
Depreciation and amortization     2,263 1,794
Other changes in noncurrent assets and liabilities     (551) 336
Changes in operating assets and liabilities     1,307 1,684
Net cash provided by operating activities     1,289 2,068
Investing activities:        
Utility plant expenditures     (3,610) (8,426)
Net changes in affiliate advances       742
Net cash used in investing activities     (3,610) (7,684)
Financing Activities:        
Proceeds from long-term debt       48
Repayment of long-term debt       (323)
Net changes in affiliate advances     4,043 7,010
Repayment of affiliates long-term borrowings     (462) (605)
Repayment of long-term debt     (1,556)  
Advances and contributions in aid for construction     523 17
Refunds of advances for construction     (45) (45)
Dividends paid to affiliates     (289) (1,454)
Net cash provided by financing activities     2,214 4,648
Change in cash and cash equivalents     (107) (968)
Cash and cash equivalents at beginning of period     1,436 2,711
Cash and cash equivalents at end of period $ 1,329 $ 1,743 $ 1,329 $ 1,743