Condensed Consolidating Financial Statements | Condensed Consolidating Financial Statements On November 17, 2010, Cal Water issued $100.0 million aggregate principal amount of 5.500% First Mortgage Bonds due 2040, all of which is fully and unconditionally guaranteed by the Company. As a result of this guarantee arrangement, the Company is required to present the following condensed consolidating financial information. The investments in affiliates are accounted for and presented using the “equity method” of accounting. The following tables present the Condensed Consolidating Balance Sheets as of June 30, 2020 and December 31, 2019, the Condensed Consolidating Statements of (Loss) Income for the three and six months ended June 30, 2020 and 2019, and the Condensed Consolidating Statements of Cash Flows for the six months ended June 30, 2020 and 2019 of (i) California Water Service Group, the guarantor of the First Mortgage Bonds and the parent company; (ii) California Water Service Company, the issuer of the First Mortgage Bonds and a 100% owned consolidated subsidiary of California Water Service Group; and (iii) the other 100% owned non-guarantor consolidated subsidiaries of California Water Service Group. No other subsidiary of the Company guarantees the securities. CALIFORNIA WATER SERVICE GROUP CONDENSED CONSOLIDATING BALANCE SHEET As of June 30, 2020 (In thousands) Parent Cal Water All Other Consolidating Consolidated ASSETS Utility plant: Utility plant $ 1,318 $ 3,478,007 $ 280,115 $ (7,197) $ 3,752,243 Less accumulated depreciation and amortization (1,154) (1,127,493) (87,999) 2,219 (1,214,427) Net utility plant 164 2,350,514 192,116 (4,978) 2,537,816 Current assets: Cash and cash equivalents 19,229 87,158 8,001 — 114,388 Receivables and unbilled revenue, net — 116,442 6,587 — 123,029 Receivables from affiliates 23,391 831 143 (24,365) — Other current assets 453 26,448 2,571 — 29,472 Total current assets 43,073 230,879 17,302 (24,365) 266,889 Other assets: Regulatory assets — 436,197 4,789 — 440,986 Investments in affiliates 811,993 — — (811,993) — Long-term affiliate notes receivable 33,160 — — (33,160) — Other assets 422 79,519 34,521 (220) 114,242 Total other assets 845,575 515,716 39,310 (845,373) 555,228 TOTAL ASSETS $ 888,812 $ 3,097,109 $ 248,728 $ (874,716) $ 3,359,933 CAPITALIZATION AND LIABILITIES Capitalization: Common stockholders’ equity $ 782,023 $ 702,210 $ 114,972 $ (817,182) $ 782,023 Affiliate long-term debt — — 33,160 (33,160) — Long-term debt, net — 784,845 412 — 785,257 Total capitalization 782,023 1,487,055 148,544 (850,342) 1,567,280 Current liabilities: Current maturities of long-term debt, net — 21,753 119 — 21,872 Short-term borrowings 105,100 270,000 — — 375,100 Payables to affiliates — 409 23,956 (24,365) — Accounts payable — 122,926 5,290 — 128,216 Accrued expenses and other liabilities 90 48,029 4,245 — 52,364 Total current liabilities 105,190 463,117 33,610 (24,365) 577,552 Deferred income taxes 1,599 215,464 6,901 (9) 223,955 Pension and postretirement benefits other than pensions — 261,119 — — 261,119 Regulatory liabilities and other — 264,351 5,826 — 270,177 Advances for construction — 194,542 514 — 195,056 Contributions in aid of construction — 211,461 53,333 — 264,794 TOTAL CAPITALIZATION AND LIABILITIES $ 888,812 $ 3,097,109 $ 248,728 $ (874,716) $ 3,359,933 CALIFORNIA WATER SERVICE GROUP CONDENSED CONSOLIDATING BALANCE SHEET As of December 31, 2019 (In thousands) Parent Cal Water All Other Consolidating Consolidated ASSETS Utility plant: Utility plant $ 1,318 $ 3,332,331 $ 224,033 $ (7,197) $ 3,550,485 Less accumulated depreciation and amortization (1,107) (1,079,627) (65,561) 2,180 (1,144,115) Net utility plant 211 2,252,704 158,472 (5,017) 2,406,370 Current assets: Cash and cash equivalents 3,096 29,098 10,459 — 42,653 Receivables and unbilled revenue, net — 114,999 4,350 — 119,349 Receivables from affiliates 25,803 3,621 209 (29,633) — Other current assets 90 20,615 2,005 — 22,710 Total current assets 28,989 168,333 17,023 (29,633) 184,712 Other assets: Regulatory assets — 428,639 4,683 — 433,322 Investments in affiliates 777,170 — — (777,170) — Long-term affiliate notes receivable 30,060 — — (30,060) — Other assets 409 81,591 5,125 (221) 86,904 Total other assets 807,639 510,230 9,808 (807,451) 520,226 TOTAL ASSETS $ 836,839 $ 2,931,267 $ 185,303 $ (842,101) $ 3,111,308 CAPITALIZATION AND LIABILITIES Capitalization: Common stockholders’ equity $ 779,906 $ 700,784 81,604 $ (782,388) $ 779,906 Affiliate long-term debt — — 30,060 (30,060) — Long-term debt, net — 786,310 444 — 786,754 Total capitalization 779,906 1,487,094 112,108 (812,448) 1,566,660 Current liabilities: Current maturities of long-term debt, net — 21,732 136 — 21,868 Short-term borrowings 55,100 120,000 — — 175,100 Payables to affiliates — 6,115 23,518 (29,633) — Accounts payable — 104,419 4,044 — 108,463 Accrued expenses and other liabilities 313 50,569 2,408 — 53,290 Total current liabilities 55,413 302,835 30,106 (29,633) 358,721 Deferred income taxes 1,520 217,847 3,243 (20) 222,590 Pension and postretirement benefits other than pensions — 258,907 — — 258,907 Regulatory and other liabilities — 264,434 7,397 — 271,831 Advances for construction — 190,568 494 — 191,062 Contributions in aid of construction — 209,582 31,955 — 241,537 TOTAL CAPITALIZATION AND LIABILITIES $ 836,839 $ 2,931,267 $ 185,303 $ (842,101) $ 3,111,308 CALIFORNIA WATER SERVICE GROUP CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the six months ended June 30, 2020 (In thousands) Parent Cal Water All Other Consolidating Consolidated Operating activities: Net (loss) income $ (15,026) $ (16,235) $ 976 $ 15,259 $ (15,026) Adjustments to reconcile net (loss) income to net cash provided by operating activities: Equity loss of subsidiaries 15,230 — — (15,230) — Dividends received from affiliates 20,671 — — (20,671) — Depreciation and amortization 47 47,053 3,190 (39) 50,251 Changes in value of life insurance contracts — 872 — — 872 Allowance for equity funds used during construction — (3,319) — — (3,319) Changes in operating assets and liabilities (593) (10,083) 137 — (10,539) Other changes in noncurrent assets and liabilities 1,361 (4,089) 483 10 (2,235) Net cash provided by operating activities 21,690 14,199 4,786 (20,671) 20,004 Investing activities: Utility plant expenditures — (127,959) (5,578) — (133,537) Business acquisition, net of cash acquired — — (37,655) — (37,655) Investment in affiliates (70,724) — — 70,724 — Changes in affiliate advances 5,783 2,790 4 (8,577) — Issuance of affiliate short-term borrowings (3,500) — — 3,500 — Issuance of affiliate long-term borrowings (4,076) — — 4,076 — Reduction of affiliates long-term debt 1,104 — — (1,104) — Net cash used in investing activities (71,413) (125,169) (43,229) 68,619 (171,192) Financing Activities: Short-term borrowings 50,000 220,000 — — 270,000 Repayment of short-term borrowings — (70,000) — — (70,000) Investment from affiliates — 37,119 33,605 (70,724) — Changes in affiliate advances — (5,706) (2,871) 8,577 — Proceeds from affiliate short-term borrowings — — 3,500 (3,500) — Proceeds from affiliate long-term borrowings — — 4,076 (4,076) — Repayment of affiliates long-term borrowings — — (1,104) 1,104 — Repayment of long-term debt — (1,244) (49) — (1,293) Advances and contributions in aid of construction — 12,493 76 — 12,569 Refunds of advances for construction — (4,340) (1) — (4,341) Repurchase of common stock (1,479) — — — (1,479) Issuance of common stock 38,006 — — — 38,006 Dividends paid to non-affiliates (20,671) — — — (20,671) Dividends paid to affiliates — (19,450) (1,221) 20,671 — Net cash provided by financing activities 65,856 168,872 36,011 (47,948) 222,791 Change in cash, cash equivalents, and restricted cash 16,133 57,902 (2,432) — 71,603 Cash, cash equivalents, and restricted cash at beginning of period 3,096 29,679 10,523 — 43,298 Cash, cash equivalents, and restricted cash at end of period $ 19,229 $ 87,581 $ 8,091 — $ 114,901 CALIFORNIA WATER SERVICE GROUP CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the six months ended June 30, 2019 (In thousands) Parent Cal Water All Other Consolidating Consolidated Operating activities: Net income $ 9,356 $ 7,374 $ 1,786 $ (9,160) $ 9,356 Adjustments to reconcile net income to net cash provided by operating activities: Equity earnings of subsidiaries (9,189) — — 9,189 — Dividends received from affiliates 19,000 — — (19,000) — Depreciation and amortization 47 42,717 3,021 (41) 45,744 Changes in value of life insurance contracts — (3,147) — — (3,147) Allowance for equity funds used during construction — (3,219) — — (3,219) Changes in operating assets and liabilities 63 (16,581) (319) — (16,837) Other changes in noncurrent assets and liabilities 3,763 6,289 1,430 12 11,494 Net cash provided by operating activities 23,040 33,433 5,918 (19,000) 43,391 Investing activities: Utility plant expenditures — (116,384) (5,552) — (121,936) Changes in affiliate advances (1,453) 2,856 (165) (1,238) — Issuance of affiliate short-term borrowings (4,300) — — 4,300 — Reduction of affiliates long-term debt 848 — — (848) — Net cash used in investing activities (4,905) (113,528) (5,717) 2,214 (121,936) Financing Activities: Short-term borrowings — 190,000 — — 190,000 Repayment of short-term borrowings — (90,000) — — (90,000) Changes in affiliate advances (17) 2,430 (3,651) 1,238 — Proceeds from affiliate short-term borrowings — — 4,300 (4,300) — Repayment of affiliates long-term borrowings — — (848) 848 — Issuance of long-term debt, net of expenses — 398,442 — — 398,442 Repayment of long-term debt — (401,256) (102) — (401,358) Advances and contributions in aid for construction — 12,679 76 — 12,755 Refunds of advances for construction — (3,554) (1) — (3,555) Repurchase of common stock (2,203) — — — (2,203) Issuance of common stock 829 — — — 829 Dividends paid to non-affiliates (19,000) — — — (19,000) Dividends paid to affiliates — (18,348) (652) 19,000 — Net cash (used in) provided by financing activities (20,391) 90,393 (878) 16,786 85,910 Change in cash, cash equivalents, and restricted cash (2,256) 10,298 (677) — 7,365 Cash, cash equivalents, and restricted cash at beginning of period 3,779 34,238 9,698 — 47,715 Cash, cash equivalents, and restricted cash at end of period $ 1,523 $ 44,536 $ 9,021 — $ 55,080 |