CALIFORNIA WATER SERVICE GROUPCWT
| Dec 31,
2011 | Dec 31,
2012 | Dec 31,
2013 | Dec 31,
2017 | Dec 31,
2018 | Dec 31,
2019 | Dec 31,
2020 | Dec 31,
2021 | Dec 31,
2022 | Dec 31,
2023 | Dec 31,
2024 |
|---|
| Net income (loss) | - | - | - | - | - | - | - | 101 | 95 | 51 | 190 |
|---|
| Depreciation and amortization | 52 | 57 | 60 | - | - | 91 | 101 | 112 | 117 | 123 | 134 |
|---|
| Amortization of Debt Discount (Premium) | 1 | 1 | 1 | - | - | 1 | 0 | 0 | 0 | 0 | 0 |
|---|
| Changes in normalized deferred income taxes | - | -34 | -10 | - | - | -15 | -34 | -25 | -27 | -36 | -40 |
|---|
| Change in value of life insurance contracts | -2 | 3 | 2 | - | - | 5 | 4 | 4 | -7 | 5 | 4 |
|---|
| Allowance for equity funds used during construction | - | - | - | 4 | 4 | 7 | 5 | 3 | 4 | 6 | 7 |
|---|
| Stock-based compensation | - | - | 2 | - | - | 7 | 5 | 7 | 5 | 3 | 4 |
|---|
| Write-off (recovery) of capital costs | - | - | - | - | - | - | - | - | - | -1 | 1 |
|---|
| Receivables | 8 | 1 | 7 | - | - | 5 | 18 | 13 | 41 | -43 | 42 |
|---|
| Water Arrearages Payment Program cash received | - | - | - | - | - | - | - | - | -21 | - | -83 |
|---|
| Water Arrearages Payment Program cash returned | - | - | - | - | - | - | - | - | -4 | - | -25 |
|---|
| Accrued and unbilled revenue | - | - | - | - | - | 1 | -1 | -1 | 0 | 4 | 3 |
|---|
| Taxes, prepaid expenses, and other assets | -12 | 3 | -1 | - | - | 4 | 4 | 3 | 5 | -1 | 5 |
|---|
| Accounts payable | 5 | 1 | 4 | - | - | 11 | 0 | -3 | -8 | 10 | 2 |
|---|
| Other current liabilities | 8 | 6 | -1 | - | - | 1 | -6 | 1 | 8 | -0 | 3 |
|---|
| Other changes in noncurrent assets and liabilities | - | - | -10 | - | - | -0 | 83 | -9 | -24 | 34 | 81 |
|---|
| Net cash provided by operating activities | - | - | - | - | - | 169 | 118 | 232 | 244 | 218 | 291 |
|---|
| Utility plant expenditures | 119 | 128 | 123 | - | - | 274 | 299 | 293 | 328 | 384 | 471 |
|---|
| Business acquisitions, net of cash acquired | - | - | - | - | - | - | 40 | 6 | - | 0 | 2 |
|---|
| Asset acquisitions | - | - | - | - | - | - | - | - | 8 | 3 | - |
|---|
| Purchase of life insurance | 2 | 3 | 3 | - | - | 2 | 2 | 2 | 7 | 3 | 4 |
|---|
| Life insurance proceeds | - | - | - | - | - | - | - | - | 7 | - | 1 |
|---|
| Other | - | - | - | - | - | - | - | - | - | - | -0 |
|---|
| Net cash used in investing activities | - | - | - | - | - | -276 | -346 | -301 | -336 | -389 | -475 |
|---|
| Short-term borrowings | 23 | 94 | 71 | - | - | 260 | 335 | 200 | 150 | 228 | 505 |
|---|
| Repayment of short-term borrowings | - | 52 | 113 | - | - | 150 | 140 | 535 | 115 | 120 | 480 |
|---|
| Proceeds from Issuance of Long-Term Debt | 0 | 0 | 0 | - | - | 398 | - | 279 | - | - | 125 |
|---|
| Advances and contributions in aid of construction | - | - | - | - | - | - | 27 | 28 | 26 | 21 | 30 |
|---|
| Refunds of advances for construction | - | - | - | - | - | - | - | - | - | 9 | 9 |
|---|
| Retirement of long-term debt | 3 | 7 | 47 | - | - | 406 | 22 | 5 | 5 | 2 | 1 |
|---|
| Repurchase of common stock | - | - | - | - | - | 2 | 2 | 2 | 2 | 2 | 1 |
|---|
| Issuance of common stock | 1 | - | 111 | - | - | 20 | 84 | 198 | 107 | 115 | 89 |
|---|
| Dividends paid | 26 | 26 | 30 | - | - | 38 | 42 | 47 | 54 | 59 | 65 |
|---|
| Distribution to noncontrolling interest | - | - | - | - | - | - | - | - | 0 | 0 | 0 |
|---|
| Other | - | - | - | - | - | - | - | - | - | - | 3 |
|---|
| Net cash provided by financing activities | - | - | - | - | - | 103 | 230 | 105 | 96 | 172 | 195 |
|---|
| Change in cash, cash equivalents, and restricted cash | - | - | - | - | - | -4 | 2 | 36 | 4 | -0 | 11 |
|---|
| Interest (net of amounts capitalized) | 27 | 27 | 28 | - | - | 41 | 41 | 42 | 44 | 49 | 56 |
|---|
| Income Taxes Paid, Net | - | - | - | - | - | - | - | - | - | -4 | 27 |
|---|
| Capital Expenditures Incurred but Not yet Paid | - | - | - | - | - | - | - | 58 | 52 | 54 | 57 |
|---|
| Utility plant contributed by developers | - | - | - | - | - | - | - | 20 | 20 | 24 | 30 |
|---|