California Water Service Group Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
California Water Service Group Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 42,050,000 | 13,202,000 | 19,464,000 | 60,554,000 | 40,377,000 | 69,690,000 | 21,438,000 | -12,887,000 | -22,334,000 | 75,792,000 | 20,109,000 | 894,000 | 3,436,000 | 62,499,000 | 38,076,000 | -3,032,000 | 81,334,000 | -15,026,000 | -20,307,000 | 51,780,000 | 9,356,000 | -7,640,000 | 20,715,000 | 34,392,000 | 13,022,000 | -2,545,000 | 13,669,000 | 33,849,000 | 18,531,000 | 1,132,000 | 15,090,000 | 22,875,000 | 11,508,000 | -798,000 | 8,477,000 | 25,120,000 | 9,845,000 | 1,575,000 | 29,151,000 | 13,510,000 | -1,073,000 | 29,772,000 | 12,965,000 | 1,085,000 | 20,935,000 | 12,190,000 | 2,719,000 | 4,871,000 | 20,386,000 | 10,381,000 | 2,018,000 | 6,451,000 | 19,592,000 | 12,090,000 | 2,421,000 | 7,318,000 | 22,185,000 | 10,117,000 | 185,000 | ||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 36,572,000 | 36,494,000 | 33,598,000 | 33,612,000 | 33,528,000 | 33,401,000 | 91,131,000 | 60,744,000 | 30,433,000 | 88,488,000 | 58,932,000 | 29,482,000 | 27,908,000 | 27,940,000 | 28,064,000 | 27,669,000 | 75,550,000 | 50,251,000 | 25,093,000 | 68,522,000 | 45,744,000 | 22,893,000 | 21,576,000 | 21,549,000 | 21,375,000 | 21,207,000 | 19,576,000 | 19,688,000 | 19,670,000 | 19,658,000 | 16,257,000 | 16,245,000 | 16,247,000 | 16,454,000 | 15,776,000 | 15,754,000 | 15,916,000 | 15,736,000 | 16,598,000 | 16,564,000 | 14,979,000 | 14,978,000 | 15,110,000 | 14,168,000 | 14,144,000 | 14,410,000 | 13,176,000 | 12,823,000 | 13,014,000 | 10,677,000 | 11,731,000 | 11,452,000 | 11,405,000 | 9,465,000 | 10,564,000 | 10,822,000 | 10,792,000 | 9,763,000 | 11,224,000 | 9,276,000 | 9,222,000 |
change in value of life insurance contracts | -901,000 | -356,000 | 1,343,000 | -3,110,000 | -144,000 | -1,667,000 | -712,000 | -2,620,000 | -1,641,000 | 9,319,000 | 7,169,000 | 2,918,000 | -1,703,000 | 178,000 | -1,926,000 | -349,000 | -621,000 | 872,000 | 4,717,000 | -3,433,000 | -3,147,000 | -2,254,000 | 2,210,000 | -693,000 | -320,000 | 1,137,000 | -1,187,000 | -663,000 | -889,000 | -319,000 | -111,000 | -579,000 | -379,000 | 43,000 | -540,000 | 708,000 | -454,000 | -1,333,000 | -1,391,000 | 682,000 | -599,000 | -552,000 | -1,728,000 | -1,819,000 | -8,000 | ||||||||||||||||
allowance for equity funds used during construction | -1,898,000 | -1,797,000 | -1,650,000 | -1,691,000 | -1,819,000 | -1,742,000 | -4,146,000 | -2,759,000 | -1,404,000 | -3,021,000 | -2,017,000 | -975,000 | -896,000 | -898,000 | -848,000 | -544,000 | -4,292,000 | -3,319,000 | -1,614,000 | -5,087,000 | -3,219,000 | -1,533,000 | -1,310,000 | -1,023,000 | -710,000 | -911,000 | -987,000 | -1,105,000 | -879,000 | -779,000 | |||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables and accrued and unbilled revenue | -38,005,000 | -2,537,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
water arrearages payment program cash received | 0 | 0 | 20,836,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 12,017,000 | -21,044,000 | -8,310,000 | 20,598,000 | 9,498,000 | -20,043,000 | 8,865,000 | -836,000 | -11,230,000 | 1,055,000 | -11,116,000 | -11,617,000 | -24,000 | 1,945,000 | 5,363,000 | -10,222,000 | 7,199,000 | 3,405,000 | -7,379,000 | 16,735,000 | 5,928,000 | -4,233,000 | -13,432,000 | 11,716,000 | 13,432,000 | -7,015,000 | -5,148,000 | 3,470,000 | 8,777,000 | -5,535,000 | -5,101,000 | 4,195,000 | 9,874,000 | -5,129,000 | -8,064,000 | 5,787,000 | 12,624,000 | 178,000 | -1,068,000 | 4,187,000 | 8,545,000 | 334,000 | 4,757,000 | 14,407,000 | -4,153,000 | -4,016,000 | -1,091,000 | 6,095,000 | -768,000 | -14,221,000 | 5,645,000 | 8,373,000 | 1,543,000 | -4,049,000 | 4,342,000 | 5,223,000 | -2,906,000 | ||||
other current assets | -744,000 | -4,788,000 | 369,000 | -652,000 | -6,028,000 | -356,000 | -1,557,000 | -1,342,000 | 3,293,000 | 418,000 | -75,000 | 4,235,000 | -2,429,000 | -152,000 | -536,000 | -6,759,000 | -3,768,000 | -3,937,000 | -5,750,000 | -5,027,000 | 2,815,000 | -2,480,000 | -1,727,000 | 2,405,000 | -1,689,000 | -5,359,000 | 3,017,000 | -3,032,000 | -1,728,000 | -3,350,000 | 8,168,000 | 3,184,000 | -4,693,000 | 9,590,000 | -6,298,000 | 1,280,000 | -238,000 | 108,000 | -35,000 | ||||||||||||||||||||||
other current liabilities | -17,918,000 | 14,262,000 | -33,804,000 | 29,257,000 | -10,095,000 | 17,409,000 | 14,791,000 | -6,828,000 | 10,024,000 | 22,447,000 | 316,000 | 12,656,000 | -15,400,000 | 13,466,000 | -9,292,000 | 12,367,000 | 16,304,000 | -970,000 | 3,316,000 | 11,597,000 | -396,000 | 5,268,000 | -13,144,000 | 12,930,000 | -10,553,000 | 6,385,000 | -8,775,000 | 11,686,000 | -5,831,000 | 5,084,000 | -9,926,000 | 13,627,000 | -10,098,000 | 10,453,000 | -13,045,000 | 8,275,000 | -3,963,000 | 7,627,000 | 7,458,000 | 12,365,000 | -1,971,000 | 10,164,000 | 865,000 | 3,871,000 | 5,845,000 | 16,558,000 | -4,949,000 | 8,684,000 | -9,815,000 | 10,564,000 | -4,218,000 | 2,871,000 | -12,955,000 | 13,832,000 | 1,009,000 | -1,152,000 | -18,574,000 | 16,689,000 | 4,933,000 | 5,061,000 | |
other changes in noncurrent assets and liabilities | 17,773,000 | 4,985,000 | -8,481,000 | 34,820,000 | -20,926,000 | -86,028,000 | 18,560,000 | 6,451,000 | 1,375,000 | 52,518,000 | 26,776,000 | 10,153,000 | -20,859,000 | 22,176,000 | 10,115,000 | -2,023,000 | -36,900,000 | -2,235,000 | -3,252,000 | 21,602,000 | 11,494,000 | 7,520,000 | -18,635,000 | -7,714,000 | 7,422,000 | 6,283,000 | -22,326,000 | 22,150,000 | 14,708,000 | 4,979,000 | -27,587,000 | 17,540,000 | 11,605,000 | 4,604,000 | -22,866,000 | 24,846,000 | 2,095,000 | 6,535,000 | 12,151,000 | 2,802,000 | -6,902,000 | 237,000 | 8,388,000 | 1,017,000 | 3,716,000 | -4,227,000 | 3,219,000 | -8,287,000 | 8,246,000 | 4,215,000 | -486,000 | ||||||||||
net cash from operating activities | 48,946,000 | 38,421,000 | 68,085,000 | 101,843,000 | 94,424,000 | 26,515,000 | 143,508,000 | 37,521,000 | 20,970,000 | 199,841,000 | 89,910,000 | 54,193,000 | 52,560,000 | 111,508,000 | 37,671,000 | 29,979,000 | 96,664,000 | 20,004,000 | 4,067,000 | 128,343,000 | 43,391,000 | 20,141,000 | 59,516,000 | 69,932,000 | 21,319,000 | 28,252,000 | 38,054,000 | 74,062,000 | 21,429,000 | 14,297,000 | 36,508,000 | 64,129,000 | 28,037,000 | 31,026,000 | 28,107,000 | 68,175,000 | 21,460,000 | 26,889,000 | 32,711,000 | 10,473,000 | 65,123,000 | 17,227,000 | 19,549,000 | 67,308,000 | 9,181,000 | 22,916,000 | 50,057,000 | 23,091,000 | 24,576,000 | -1,956,000 | 44,610,000 | 10,727,000 | 22,129,000 | -4,739,000 | 46,603,000 | 19,082,000 | 11,478,000 | 14,715,000 | 48,264,000 | 15,509,000 | 17,242,000 |
investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
utility plant expenditures | -119,417,000 | -110,103,000 | -138,636,000 | -117,750,000 | -104,608,000 | -109,806,000 | -274,129,000 | -177,189,000 | -81,980,000 | -222,088,000 | -144,588,000 | -68,496,000 | -85,446,000 | -69,226,000 | -71,705,000 | -66,817,000 | -221,261,000 | -133,537,000 | -65,270,000 | -194,942,000 | -121,936,000 | -59,881,000 | -58,851,000 | -78,956,000 | -63,250,000 | -70,650,000 | -78,752,000 | -71,730,000 | -56,859,000 | -51,853,000 | -62,532,000 | -50,251,000 | -59,692,000 | -56,463,000 | -58,524,000 | -24,467,000 | -24,585,000 | -38,883,000 | -34,337,000 | -26,121,000 | |||||||||||||||||||||
life insurance proceeds | 0 | 0 | 0 | 1,426,000 | 6,688,000 | 6,688,000 | 1,727,000 | 1,437,000 | 1,108,000 | 0 | 450,000 | 0 | 0 | 495,000 | |||||||||||||||||||||||||||||||||||||||||||||||
purchase of life insurance contracts | -2,509,000 | 0 | -1,426,000 | -2,681,000 | -6,688,000 | -6,688,000 | -1,727,000 | -2,335,000 | -2,216,000 | -2,871,000 | -2,732,000 | -380,000 | -836,000 | -1,645,000 | -105,000 | -960,000 | |||||||||||||||||||||||||||||||||||||||||||||
other | 0 | 207,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -119,417,000 | -109,896,000 | -139,993,000 | -120,511,000 | -104,560,000 | -109,806,000 | -279,626,000 | -177,291,000 | -82,082,000 | -228,407,000 | -150,907,000 | -68,676,000 | -85,338,000 | -71,561,000 | -75,256,000 | -68,717,000 | -263,140,000 | -171,192,000 | -65,270,000 | -197,158,000 | -121,936,000 | -59,881,000 | -58,792,000 | -80,390,000 | -63,250,000 | -70,650,000 | -23,141,000 | -73,435,000 | -57,577,000 | -52,499,000 | -61,533,000 | -51,928,000 | -59,985,000 | -57,393,000 | -57,853,000 | -26,142,000 | -24,499,000 | -35,938,000 | -34,514,000 | -27,663,000 | -27,344,000 | -33,578,000 | -28,087,000 | -25,706,000 | -3,547,000 | -51,613,000 | -14,892,000 | -29,825,000 | |||||||||||||
financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term borrowings | 240,000,000 | 170,000,000 | 95,000,000 | 55,000,000 | 30,000,000 | 20,000,000 | 55,000,000 | 20,000,000 | 105,000,000 | 270,000,000 | 270,000,000 | 170,000,000 | 210,000,000 | 190,000,000 | 60,000,000 | 10,000,000 | 30,000,000 | 65,978,000 | 45,022,000 | 45,000,000 | 105,000,000 | 35,000,000 | 2,000,000 | 48,600,000 | 54,500,000 | 30,000,000 | 22,500,000 | 30,000,000 | 17,200,000 | 22,200,000 | 2,700,000 | 28,815,000 | 3,800,000 | 2,930,000 | 56,985,000 | 5,650,000 | 7,100,000 | 3,900,000 | 5,110,000 | 14,500,000 | 28,100,000 | 36,050,000 | 7,100,000 | 0 | 0 | 8,000,000 | 12,000,000 | 14,000,000 | |||||||||||||
repayment of short-term borrowings | -165,000,000 | -90,000,000 | -190,000,000 | -60,000,000 | -160,000,000 | -70,000,000 | -120,000,000 | -90,000,000 | -35,000,000 | -60,000,000 | -20,000,000 | -15,000,000 | -105,000,000 | -80,000,000 | -310,000,000 | -40,000,000 | -70,000,000 | -70,000,000 | -10,000,000 | -120,000,000 | -90,000,000 | -20,000,000 | -280,000,000 | -15,978,000 | -45,022,000 | 0 | -40,000,000 | -45,000,000 | -2,000,000 | 0 | -20,000,000 | -8,000,000 | -53,615,000 | -116,000,000 | |||||||||||||||||||||||||||
repayment of long-term debt | -216,000 | -214,000 | -263,000 | -210,000 | -206,000 | -1,546,000 | -1,333,000 | -214,000 | -1,575,000 | -1,313,000 | -198,000 | -250,000 | -1,096,000 | -176,000 | -1,535,000 | -1,293,000 | -197,000 | -401,630,000 | -401,358,000 | -226,000 | -235,000 | -2,040,000 | -10,224,000 | -390,000 | -2,121,000 | -286,000 | -402,000 | -2,209,000 | -254,000 | -345,000 | -312,000 | -4,956,000 | -483,000 | ||||||||||||||||||||||||||||
advances and contributions in aid of construction | 11,045,000 | 9,497,000 | 11,265,000 | 8,188,000 | 6,414,000 | 4,522,000 | 16,707,000 | 9,129,000 | 3,696,000 | 18,785,000 | 13,142,000 | 7,774,000 | 6,508,000 | 7,710,000 | 7,484,000 | 6,469,000 | 19,862,000 | 12,569,000 | 6,432,000 | 21,266,000 | 12,755,000 | 6,044,000 | 4,982,000 | 5,245,000 | 3,622,000 | 4,763,000 | 6,405,000 | 4,652,000 | 6,337,000 | 3,975,000 | 3,262,000 | 6,723,000 | 3,855,000 | 7,608,000 | 5,285,000 | 3,820,000 | 5,144,000 | 1,777,000 | 3,756,000 | 2,194,000 | 2,571,000 | 3,090,000 | 1,916,000 | 2,731,000 | 1,604,000 | 1,156,000 | 1,179,000 | 2,193,000 | 2,868,000 | 2,055,000 | 1,638,000 | 788,000 | 832,000 | 1,339,000 | 1,228,000 | 1,145,000 | 1,269,000 | ||||
refunds of advances for construction | -2,226,000 | -2,317,000 | -2,295,000 | -2,239,000 | -2,514,000 | -2,351,000 | -6,881,000 | -4,791,000 | -2,248,000 | -6,854,000 | -4,508,000 | -2,355,000 | -2,430,000 | -2,482,000 | -3,011,000 | -2,711,000 | -7,017,000 | -4,341,000 | -2,157,000 | -5,560,000 | -3,555,000 | -1,790,000 | -1,835,000 | -1,964,000 | -1,580,000 | -1,918,000 | -2,062,000 | -1,886,000 | -2,194,000 | -2,236,000 | -1,691,000 | -1,722,000 | -1,860,000 | -1,612,000 | -1,676,000 | -1,194,000 | -1,501,000 | -1,669,000 | -1,470,000 | -1,548,000 | -1,685,000 | -1,834,000 | -1,485,000 | -1,035,000 | -1,279,000 | -1,708,000 | -2,223,000 | -1,452,000 | |||||||||||||
per- and polyfluoroalkyl substances (pfas) settlement proceeds | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | -105,000 | -1,109,000 | -96,000 | -104,000 | -93,000 | -1,142,000 | -1,740,000 | -1,650,000 | -1,542,000 | -1,891,000 | -1,786,000 | -1,674,000 | -174,000 | -69,000 | -109,000 | -1,415,000 | -1,578,000 | -1,479,000 | -1,373,000 | -2,355,000 | -2,203,000 | -2,074,000 | -149,000 | -132,000 | -125,000 | -1,239,000 | -146,000 | -123,000 | -117,000 | -1,119,000 | |||||||||||||||||||||||||||||||
issuance of common stock | 600,000 | 743,000 | 572,000 | 35,080,000 | 52,612,000 | 769,000 | 114,473,000 | 113,921,000 | 18,842,000 | 58,709,000 | 31,268,000 | 564,000 | 69,216,000 | 65,904,000 | 39,428,000 | 23,175,000 | 58,573,000 | 38,006,000 | 6,511,000 | 1,278,000 | 829,000 | 454,000 | 0 | 0 | 110,688,000 | 0 | |||||||||||||||||||||||||||||||||||
dividends paid | -17,872,000 | -20,226,000 | -16,654,000 | -16,472,000 | -16,172,000 | -16,164,000 | -44,030,000 | -29,027,000 | -14,456,000 | -40,471,000 | -26,881,000 | -13,429,000 | -12,252,000 | -11,863,000 | -11,702,000 | -11,581,000 | -31,177,000 | -20,671,000 | -10,315,000 | -28,507,000 | -19,000,000 | -9,493,000 | -9,014,000 | -9,012,000 | -9,014,000 | -9,003,000 | -8,643,000 | -8,642,000 | -8,644,000 | -8,634,000 | -8,274,000 | -8,275,000 | -8,274,000 | -8,258,000 | -8,019,000 | -6,406,000 | -6,197,000 | -6,189,000 | -6,189,000 | -6,178,000 | -6,123,000 | -6,120,000 | -6,119,000 | -6,114,000 | -6,060,000 | -6,098,000 | -6,098,000 | -6,093,000 | |||||||||||||
distribution to noncontrolling interest | -339,000 | -451,000 | 0 | 0 | -288,000 | -288,000 | -348,000 | -348,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 76,492,000 | 65,923,000 | 62,398,000 | 41,190,000 | 4,548,000 | 86,588,000 | 120,143,000 | 144,409,000 | 62,526,000 | 61,355,000 | 44,574,000 | 5,682,000 | -27,963,000 | 33,950,000 | 19,930,000 | 78,761,000 | 237,128,000 | 222,791,000 | 158,901,000 | 72,923,000 | 85,910,000 | 52,915,000 | -20,049,000 | 43,285,000 | 40,863,000 | -17,621,000 | 51,522,000 | -1,389,000 | 53,261,000 | 24,700,000 | 29,166,000 | -21,676,000 | 31,896,000 | 48,408,000 | -12,242,000 | 2,545,000 | 10,666,000 | 21,908,000 | 7,816,000 | 9,641,000 | -24,825,000 | 158,000 | 58,994,000 | -4,580,000 | 18,081,000 | 7,020,000 | -5,632,000 | -6,942,000 | 45,225,000 | 5,637,000 | -6,708,000 | 6,629,000 | 2,545,000 | 8,816,000 | |||||||
change in cash, cash equivalents, and restricted cash | 6,021,000 | -5,552,000 | -9,510,000 | 22,522,000 | -5,588,000 | 3,297,000 | -15,975,000 | 4,639,000 | 1,414,000 | 32,789,000 | -16,423,000 | -8,801,000 | -60,741,000 | 73,897,000 | -17,655,000 | 40,023,000 | 70,652,000 | 71,603,000 | 97,698,000 | 4,108,000 | 7,365,000 | 13,175,000 | -19,325,000 | 32,827,000 | -1,068,000 | -60,019,000 | |||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of period | 0 | 95,687,000 | 0 | 0 | 84,966,000 | 85,025,000 | 85,025,000 | 85,025,000 | 80,653,000 | 80,653,000 | 80,653,000 | 0 | 0 | 45,129,000 | 43,298,000 | 43,298,000 | 43,298,000 | 47,715,000 | 47,715,000 | 47,715,000 | 0 | 0 | 95,352,000 | ||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of period | 6,021,000 | 90,135,000 | 22,522,000 | -5,588,000 | 88,263,000 | 69,050,000 | 89,664,000 | 86,439,000 | 113,442,000 | 64,230,000 | 71,852,000 | 73,897,000 | -17,655,000 | 85,152,000 | 113,950,000 | 114,901,000 | 140,996,000 | 51,823,000 | 55,080,000 | 60,890,000 | 32,827,000 | -1,068,000 | 35,333,000 | ||||||||||||||||||||||||||||||||||||||
supplemental information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 27,320,000 | 4,103,000 | 3,921,000 | 24,819,000 | 3,359,000 | 25,945,000 | 23,677,000 | 1,578,000 | 19,178,000 | 18,618,000 | 187,000 | 608,000 | 18,329,000 | 1,225,000 | 21,862,000 | 20,433,000 | 909,000 | 22,060,000 | 21,033,000 | 3,352,000 | 2,612,000 | 16,093,000 | 1,251,000 | 1,355,000 | 14,938,000 | 994,000 | 317,000 | 13,091,000 | 481,000 | 954,000 | 11,915,000 | 749,000 | 12,195,000 | 837,000 | 758,000 | 13,322,000 | 1,061,000 | 578,000 | 12,860,000 | 283,000 | 1,239,000 | 11,905,000 | 1,078,000 | 10,410,000 | 906,000 | 729,000 | 527,000 | 8,028,000 | 670,000 | ||||||||||||
supplemental disclosure of non-cash activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued payables for investments in utility plant | 12,335,000 | 48,093,000 | -583,000 | 5,595,000 | 14,326,000 | 37,498,000 | 51,435,000 | 49,452,000 | 42,038,000 | 61,944,000 | 56,522,000 | 57,733,000 | -5,279,000 | 9,722,000 | 4,773,000 | 48,552,000 | 47,015,000 | 54,049,000 | 38,018,000 | 31,676,000 | 31,464,000 | 29,737,000 | 6,479,000 | 1,632,000 | 2,329,000 | 28,367,000 | 9,267,000 | 3,256,000 | 4,303,000 | 24,191,000 | 383,000 | 1,370,000 | 2,493,000 | 22,904,000 | -3,310,000 | 2,966,000 | 7,516,000 | 14,374,000 | 1,554,000 | 10,690,000 | 2,247,000 | 2,533,000 | 6,959,000 | 656,000 | -3,521,000 | 12,519,000 | 1,132,000 | 1,193,000 | 5,421,000 | -1,191,000 | -999,000 | -510,000 | 9,265,000 | 1,557,000 | 390,000 | 1,982,000 | 5,641,000 | 719,000 | -8,851,000 | 15,049,000 | 4,050,000 |
utility plant contribution by developers | 10,456,000 | 3,706,000 | 7,854,000 | 5,742,000 | 8,417,000 | 19,979,000 | 15,312,000 | 7,032,000 | 15,476,000 | 9,866,000 | 5,771,000 | 9,103,000 | 7,664,000 | 5,899,000 | 22,762,000 | 13,818,000 | 8,007,000 | 23,955,000 | 11,092,000 | 4,111,000 | 6,154,000 | 4,135,000 | 4,518,000 | 5,810,000 | 3,731,000 | 3,481,000 | 4,906,000 | 4,708,000 | 2,490,000 | 2,327,000 | 1,423,000 | 1,823,000 | 3,299,000 | 1,020,000 | 3,387,000 | 5,531,000 | 1,278,000 | 3,158,000 | 6,124,000 | 2,586,000 | 3,517,000 | 6,489,000 | 1,257,000 | 2,806,000 | 6,296,000 | 16,943,000 | 6,356,000 | 4,837,000 | 2,747,000 | ||||||||||||
revenue from contracts with customers | 134,833,000 | 214,963,000 | 167,467,000 | 117,410,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
regulatory balancing account revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total operating revenue | 125,563,000 | 232,537,000 | 179,031,000 | 126,111,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt premium and expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in normalized deferred income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off (recovery) of capital costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables | 20,267,000 | 600,000 | 6,006,000 | 3,524,000 | -892,000 | 8,405,000 | -7,170,000 | -10,162,000 | 8,067,000 | 21,892,000 | -19,384,000 | -9,693,000 | -2,372,000 | 5,605,000 | -9,979,000 | -6,170,000 | 4,475,000 | ||||||||||||||||||||||||||||||||||||||||||||
water arrearages payment program cash returned | 0 | -3,609,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued and unbilled revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes, prepaid expenses, and other assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset acquisitions | -2,816,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of life insurance | -1,589,000 | -93,000 | -92,000 | -140,000 | -1,566,000 | -102,000 | -98,000 | -240,000 | -1,373,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt, net of debt issuance costs of 184 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retirement of long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the year for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of investing and financing non-cash activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
utility plant contributed by developers | -1,297,000 | 5,204,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset acquisition | -102,000 | -102,000 | -6,319,000 | -6,319,000 | -180,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term borrowings, net of debt issuance costs of 0 for 2024 and 1,552 for 2023 | 75,000,000 | 125,000,000 | 170,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables and accrued unbilled revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
others | 0 | 1,160,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables and unbilled revenue | 21,523,000 | -6,063,000 | -2,187,000 | 17,089,000 | -67,277,000 | -31,513,000 | -10,079,000 | -20,033,000 | -29,452,000 | 6,265,000 | -41,374,000 | -6,215,000 | 7,261,000 | -29,436,000 | -16,619,000 | 5,147,000 | -4,040,000 | -19,869,000 | 5,438,000 | -17,418,000 | -30,969,000 | -4,564,000 | -12,791,000 | -7,688,000 | 7,127,000 | ||||||||||||||||||||||||||||||||||||
gain on sale of non-utility properties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(recovery) write-off of capital costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unbilled revenue | 6,784,000 | -2,949,000 | -5,579,000 | 1,543,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of non-utility properties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
return of investment | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt, net of debt issuance costs of 0 for 2023, 0 for 2022, and 1,064 for 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
litigation proceeds for tcp contamination reclassified from liability to depreciable plant and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term borrowings, net of issuance costs of 1,552 for 2023 and 0 for 2022 | 163,448,000 | 148,448,000 | 93,448,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
water arrearages payment program | 20,836,000 | 20,836,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of capital costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisition, net of cash acquired | 0 | 0 | -39,544,000 | -37,655,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt, net of debt issuance costs of 0 for 2022, 1,064 for 2021, and 0 for 2020. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt, net of debt issuance costs of 0 for 2022 and 1,064 for 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for investment | -2,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt, net of debt issuance costs of 1,064 for 2021, 0 for 2020, and 1,796 for 2019. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt, net of debt issuance costs of 1,064 for 2021 and 0 for 2020 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
refund of investment | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of non-utility assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
life insurance benefits | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt, net of debt issuance costs of 0 for 2020, 1,796 for 2019, and 617 for 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
litigation proceeds for tcp and mtbe contamination reclassified from liability to depreciable plant and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt, net of expenses of 1,569 for 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt, net of expenses of 1,558 for 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tcp settlement proceeds | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt, net of debt issuance costs of 1,796 for 2019, 617 for 2018, 0 for 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid (received) during the year for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax refunds | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt, net of expenses of 1,569 for 2019 and 617 for 2018 | 398,431,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt, net of expenses of 1,558 for 2019 and 0 for 2018 | 398,442,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of non-utility property | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt, net of expenses of 617 for 2018, 0 for 2017, 177 for 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
litigation proceeds for contamination reclassified from liabilities to depreciable plant and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt, net of expenses of 617 for 2018 and 0 for 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax refund | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in restricted cash | 598,000 | -81,000 | -338,000 | -260,000 | 751,000 | -32,000 | -188,000 | -465,000 | 529,000 | -287,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
short-term borrowings, net of expenses of 0 for 2017 and 2016, and 1,197 for 2015 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt, net of expenses of 0 for 2017, 177 for 2016, and 707 for 2015 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in cash and cash equivalents | 66,435,000 | -762,000 | 17,113,000 | -13,502,000 | 4,141,000 | -9,475,000 | -52,000 | 22,041,000 | -41,988,000 | 26,310,000 | -8,796,000 | 13,724,000 | 88,887,000 | -1,408,000 | 32,539,000 | 4,092,000 | -5,706,000 | 1,486,000 | -37,715,000 | 6,083,000 | 36,220,000 | -8,591,000 | 4,460,000 | 3,280,000 | 3,162,000 | -3,767,000 | |||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
litigation proceeds for mtbe contamination reclassified from other long-term liabilities to depreciable plant and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt, net of issuance costs of 0 for 2017 and 177 for 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 25,492,000 | 0 | 0 | 8,837,000 | 0 | 0 | 19,587,000 | 0 | 27,506,000 | 0 | 0 | 38,790,000 | 0 | 0 | 27,203,000 | 0 | 0 | 42,277,000 | 0 | 0 | 9,866,000 | 0 | 0 | 13,869,000 | 0 | 0 | 6,734,000 | ||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | -762,000 | 17,113,000 | 11,990,000 | -9,475,000 | -52,000 | 30,878,000 | 26,310,000 | -8,796,000 | 33,311,000 | 7,962,000 | 21,744,000 | 10,179,000 | -89,009,000 | 127,677,000 | -3,845,000 | 4,802,000 | 16,014,000 | 13,830,000 | -7,987,000 | 40,869,000 | 4,092,000 | -5,706,000 | 11,352,000 | 6,083,000 | 36,220,000 | 5,278,000 | 3,280,000 | 3,162,000 | 2,967,000 | ||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt, net of expenses of 0 for 2017, 177 for 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in deferred income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of non-utility property | 11,000 | 115,000 | 0 | -72,000 | -603,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term borrowings net of expenses of 0 for 2016, 1,197 for 2015, and 0 for 2014 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt, net of expenses of 177 for 2016, 707 for 2015, and 0 for 2014 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
litigation proceeds for mtbe contamination reclassified from other long-term liabilities to capital | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt, net of issuance costs of 177 for 2016, 0 for 2015 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term borrowings issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds of long-term debt, net of expenses of 177 for 2016, none for 2015 | 50,039,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) on sale of non-utility property | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term borrowings net of expenses of 1,197 for 2015, none for 2014 and 2013 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issuance cost | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt, net of expenses of 707 for 2015, none for 2014 and 2013 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt | 0 | 0 | 0 | 25,000 | 7,805,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental information | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in restricted cash and other changes | 418,000 | 108,000 | 102,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt | 50,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | 17,000 | 23,000 | 22,000 | 23,000 | 359,000 | 6,570,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in value of life insurance contracts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in restricted cash | -86,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net | -5,476,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net (loss) to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash decrease | 24,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of short-term borrowing | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
refund for income taxes | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in restricted cash and other changes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used in) by financing activities | 102,870,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net adjustments | 37,536,000 | -3,784,000 | 21,831,000 | 29,122,000 | 10,901,000 | 21,857,000 | -6,827,000 | 24,224,000 | 346,000 | 20,111,000 | -11,190,000 | 27,011,000 | 7,397,000 | 26,079,000 | 5,392,000 | 17,057,000 | |||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other changes | 620,000 | -2,215,000 | -270,000 | -2,460,000 | 609,000 | 52,000 | 246,000 | 455,000 | 63,000 | -1,141,000 | 1,299,000 | 507,000 | 981,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds on sale of non-utility property | 1,000 | 0 | 79,000 | 671,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long-term borrowings | -220,000 | -991,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
material and supplies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mtbe settlement received | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock, net of expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt, net of expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of preferred stock | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of intangible assets with company common stock | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt, net of issuance cost | 66,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest, net of interest capitalized | 164,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash increases | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
utility plant expenditures: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
company funded | -32,207,000 | -27,126,000 | -23,529,000 | -36,076,000 | -11,437,000 | -27,090,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
developer funded | -1,273,000 | -1,197,000 | -2,088,000 | -2,735,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt, net of issuance cost of 3,390 | 96,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the three months ended: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
developer advances and contributions in aid of construction | -1,475,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
company-funded | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes, investment tax credits, regulatory assets and liabilities, net and other | 2,174,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes and other prepaid expenses | 3,517,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net short-term borrowings | 17,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances for construction | -723,000 | -1,142,000 | 2,250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions in aid of construction | 2,105,000 | 3,223,000 | 835,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayment of long-term debt | -215,000 | -724,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes, investment tax credits regulatory assets and liabilities, net and other | -407,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes, prepaid expenses and other assets | -877,000 |
We provide you with 20 years of cash flow statements for California Water Service Group stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of California Water Service Group stock. Explore the full financial landscape of California Water Service Group stock with our expertly curated income statements.
The information provided in this report about California Water Service Group stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.