Condensed Consolidating Financial Statements | 9 Months Ended |
Sep. 30, 2013 |
Condensed Consolidating Financial Statements | ' |
Condensed Consolidating Financial Statements | ' |
Note 12. Condensed Consolidating Financial Statements |
|
On April 17, 2009, Cal Water issued $100 million aggregate principal amount of 5.875% First Mortgage Bonds due 2019, and on November 17, 2010, Cal Water issued $100 million aggregate principal amount of 5.500% First Mortgage Bonds due 2040. Each series of Cal Water’s First Mortgage Bonds is fully and unconditionally guaranteed by the Company. As a result of these guarantee arrangements, we are required to present the following condensed consolidating financial information. |
|
The tables below present the condensed consolidating balance sheets as of September 30, 2013 and December 31, 2012, the condensed consolidating statements of income for the three and nine months ended September 30, 2013 and 2012 and the condensed consolidating statements of cash flow for the nine months ended September 30, 2013 and 2012 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 subsidiary of California Water Service Group; and (iii) the other 100% owned subsidiaries of California Water Service Group. |
|
CALIFORNIA WATER SERVICE GROUP |
CONDENSED CONSOLIDATING BALANCE SHEET |
As of September 30, 2013 |
|
(In thousands) |
|
| | Parent | | Cal Water | | All Other | | Consolidating | | Consolidated | |
Company | Subsidiaries | Adjustments |
ASSETS | | | | | | | | | | | |
Utility plant: | | | | | | | | | | | |
Utility plant | | $ | 1,246 | | $ | 2,013,475 | | $ | 183,049 | | $ | (7,197 | ) | $ | 2,190,573 | |
Less accumulated depreciation and amortization | | (150 | ) | (650,679 | ) | (36,109 | ) | 1,587 | | (685,351 | ) |
Net utility plant | | 1,096 | | 1,362,796 | | 146,940 | | (5,610 | ) | 1,505,222 | |
Current assets: | | | | | | | | | | | |
Cash and cash equivalents | | 4,272 | | 42,545 | | 2,030 | | — | | 48,847 | |
Receivables and unbilled revenue, net | | — | | 100,810 | | 4,833 | | — | | 105,643 | |
Receivables from affiliates | | 28,964 | | 5,539 | | 181 | | (34,684 | ) | — | |
Other current assets | | 73 | | 15,038 | | 951 | | — | | 16,062 | |
Total current assets | | 33,309 | | 163,932 | | 7,995 | | (34,684 | ) | 170,552 | |
Other assets: | | | | | | | | | | | |
Regulatory assets | | — | | 352,232 | | 2,647 | | — | | 354,879 | |
Investments in affiliates | | 546,123 | | — | | — | | (546,123 | ) | — | |
Long-term affiliate notes receivable | | 30,252 | | — | | — | | (30,252 | ) | — | |
Other assets | | 1,196 | | 44,610 | | 7,179 | | (205 | ) | 52,780 | |
Total other assets | | 577,571 | | 396,842 | | 9,826 | | (576,580 | ) | 407,659 | |
| | $ | 611,976 | | $ | 1,923,570 | | $ | 164,761 | | $ | (616,874 | ) | $ | 2,083,433 | |
CAPITALIZATION AND LIABILITIES | | | | | | | | | | | |
Capitalization: | | | | | | | | | | | |
Common stockholders’ equity | | $ | 600,254 | | $ | 500,359 | | $ | 51,271 | | $ | (551,630 | ) | $ | 600,254 | |
Affiliate long-term debt | | — | | — | | 30,252 | | (30,252 | ) | — | |
Long-term debt, less current maturities | | — | | 428,878 | | 1,349 | | — | | 430,227 | |
Total capitalization | | 600,254 | | 929,237 | | 82,872 | | (581,882 | ) | 1,030,481 | |
Current liabilities: | | | | | | | | | | | |
Current maturities of long-term debt | | — | | 46,129 | | 1,884 | | — | | 48,013 | |
Short-term borrowings | | 11,515 | | — | | — | | — | | 11,515 | |
Payables to affiliates | | 24 | | 180 | | 34,480 | | (34,684 | ) | — | |
Accounts payable | | — | | 57,434 | | 2,980 | | — | | 60,414 | |
Accrued expenses and other liabilities | | 762 | | 75,168 | | 1,059 | | 82 | | 77,071 | |
Total current liabilities | | 12,301 | | 178,911 | | 40,403 | | (34,602 | ) | 197,013 | |
Unamortized investment tax credits | | — | | 2,180 | | — | | — | | 2,180 | |
Deferred income taxes, net | | (579 | ) | 164,716 | | 4,344 | | (390 | ) | 168,091 | |
Pension and postretirement benefits other than pensions | | — | | 247,335 | | — | | — | | 247,335 | |
Regulatory and other liabilities | | — | | 82,416 | | 8,769 | | — | | 91,185 | |
Advances for construction | | — | | 184,110 | | 769 | | — | | 184,879 | |
Contributions in aid of construction | | — | | 134,665 | | 27,604 | | — | | 162,269 | |
| | $ | 611,976 | | $ | 1,923,570 | | $ | 164,761 | | $ | (616,874 | ) | $ | 2,083,433 | |
|
CALIFORNIA WATER SERVICE GROUP |
CONDENSED CONSOLIDATING BALANCE SHEET |
As of December 31, 2012 |
|
(In thousands) |
|
| | Parent | | Cal Water | | All Other | | Consolidating | | Consolidated | |
Company | Subsidiaries | Adjustments |
| | | | | | | | | | | |
ASSETS | | | | | | | | | | | |
Utility plant: | | | | | | | | | | | |
Utility plant | | $ | 606 | | $ | 1,927,190 | | $ | 175,764 | | $ | (7,197 | ) | $ | 2,096,363 | |
Less accumulated depreciation and amortization | | (108 | ) | (607,992 | ) | (32,710 | ) | 1,503 | | (639,307 | ) |
Net utility plant | | 498 | | 1,319,198 | | 143,054 | | (5,694 | ) | 1,457,056 | |
Current assets: | | | | | | | | | | | |
Cash and cash equivalents | | 1,470 | | 34,609 | | 2,711 | | — | | 38,790 | |
Receivables, net | | — | | 87,482 | | 3,833 | | — | | 91,315 | |
Receivables from affiliates | | 19,367 | | 3,195 | | 1,152 | | (23,714 | ) | — | |
Other current assets | | — | | 15,535 | | 924 | | — | | 16,459 | |
Total current assets | | 20,837 | | 140,821 | | 8,620 | | (23,714 | ) | 146,564 | |
Other assets: | | | | | | | | | | | |
Regulatory assets | | — | | 341,877 | | 2,542 | | — | | 344,419 | |
Investments in affiliates | | 492,188 | | — | | — | | (492,188 | ) | — | |
Long-term affiliate notes receivable | | 31,218 | | 7,781 | | — | | (38,999 | ) | — | |
Other assets | | 1,023 | | 40,005 | | 7,062 | | (205 | ) | 47,885 | |
Total other assets | | 524,429 | | 389,663 | | 9,604 | | (531,392 | ) | 392,304 | |
| | $ | 545,764 | | $ | 1,849,682 | | $ | 161,278 | | $ | (560,800 | ) | $ | 1,995,924 | |
CAPITALIZATION AND LIABILITIES | | | | | | | | | | | |
Capitalization: | | | | | | | | | | | |
Common stockholders’ equity | | $ | 473,712 | | $ | 442,923 | | $ | 54,774 | | $ | (497,697 | ) | $ | 473,712 | |
Affiliate long-term debt | | 7,781 | | — | | 31,218 | | (38,999 | ) | — | |
Long-term debt, less current maturities | | — | | 431,433 | | 3,034 | | — | | 434,467 | |
Total capitalization | | 481,493 | | 874,356 | | 89,026 | | (536,696 | ) | 908,179 | |
Current liabilities: | | | | | | | | | | | |
Current maturities of long-term debt | | — | | 46,104 | | 679 | | — | | 46,783 | |
Short-term borrowings | | 64,475 | | 25,000 | | — | | — | | 89,475 | |
Payables to affiliates | | 77 | | 1,152 | | 22,485 | | (23,714 | ) | — | |
Accounts payable | | — | | 41,352 | | 5,847 | | — | | 47,199 | |
Accrued expenses and other liabilities | | 298 | | 58,293 | | 1,019 | | — | | 59,610 | |
Total current liabilities | | 64,850 | | 171,901 | | 30,030 | | (23,714 | ) | 243,067 | |
Unamortized investment tax credits | | — | | 2,180 | | — | | — | | 2,180 | |
Deferred income taxes, net | | (579 | ) | 155,481 | | 4,334 | | (390 | ) | 158,846 | |
Pension and postretirement benefits other than pensions | | — | | 244,901 | | — | | — | | 244,901 | |
Regulatory and other liabilities | | — | | 83,942 | | 8,651 | | — | | 92,593 | |
Advances for construction | | — | | 186,753 | | 831 | | — | | 187,584 | |
Contributions in aid of construction | | — | | 130,168 | | 28,406 | | — | | 158,574 | |
| | $ | 545,764 | | $ | 1,849,682 | | $ | 161,278 | | $ | (560,800 | ) | $ | 1,995,924 | |
|
CALIFORNIA WATER SERVICE GROUP |
CONDENSED CONSOLIDATING STATEMENT OF INCOME |
For the three months ended September 30, 2013 |
|
(In thousands) |
|
| | Parent | | Cal Water | | All Other | | Consolidating | | Consolidated | |
Company | Subsidiaries | Adjustments |
Operating revenue | | $ | — | | $ | 174,699 | | $ | 9,705 | | $ | — | | $ | 184,404 | |
Operating expenses: | | | | | | | | | | | |
Operations: | | | | | | | | | | | |
Water production costs | | — | | 67,981 | | 2,633 | | — | | 70,614 | |
Administrative and general | | — | | 22,354 | | 2,316 | | — | | 24,670 | |
Other operations | | — | | 15,883 | | 1,900 | | (126 | ) | 17,657 | |
Maintenance | | — | | 4,382 | | 193 | | — | | 4,575 | |
Depreciation and amortization | | 14 | | 13,714 | | 805 | | (28 | ) | 14,505 | |
Income tax (benefit) expense | | (17 | ) | 10,721 | | 107 | | 354 | | 11,165 | |
Property and other taxes | | — | | 4,680 | | 734 | | — | | 5,414 | |
Total operating (income) expenses | | (3 | ) | 139,715 | | 8,688 | | 200 | | 148,600 | |
Net operating income (loss) | | 3 | | 34,984 | | 1,017 | | (200 | ) | 35,804 | |
Other Income and Expenses: | | | | | | | | | | | |
Non-regulated revenue | | 572 | | 3,385 | | 475 | | (783 | ) | 3,649 | |
Non-regulated expense, net | | — | | (2,515 | ) | (310 | ) | — | | (2,825 | ) |
Income tax (expense) benefit on other income and expense | | (232 | ) | (355 | ) | (85 | ) | 342 | | (330 | ) |
Net other income (expense) | | 340 | | 515 | | 80 | | (441 | ) | 494 | |
Interest: | | | | | | | | | | | |
Interest expense | | 30 | | 7,608 | | 707 | | (658 | ) | 7,687 | |
Less: capitalized interest | | — | | (495 | ) | (45 | ) | — | | (540 | ) |
Net interest expense | | 30 | | 7,113 | | 662 | | (658 | ) | 7,147 | |
Equity earnings of subsidiaries | | 28,838 | | — | | — | | (28,838 | ) | — | |
Net income (loss) | | $ | 29,151 | | $ | 28,386 | | $ | 435 | | $ | (28,821 | ) | $ | 29,151 | |
|
CALIFORNIA WATER SERVICE GROUP |
CONDENSED CONSOLIDATING STATEMENT OF INCOME |
For the nine months ended September 30, 2013 |
|
(In thousands) |
|
| | Parent | | Cal Water | | All Other | | Consolidating | | Consolidated | |
Company | Subsidiaries | Adjustments |
Operating revenue | | $ | — | | $ | 425,860 | | $ | 24,543 | | $ | — | | $ | 450,403 | |
Operating expenses: | | | | | | | | | | | |
Operations: | | | | | | | | | | | |
Water production costs | | — | | 164,524 | | 7,432 | | — | | 171,956 | |
Administrative and general | | — | | 65,423 | | 7,683 | | — | | 73,106 | |
Other operations | | — | | 45,490 | | 5,220 | | (378 | ) | 50,332 | |
Maintenance | | — | | 12,376 | | 520 | | — | | 12,896 | |
Depreciation and amortization | | 42 | | 41,168 | | 2,499 | | (84 | ) | 43,625 | |
Income tax (benefit) expense | | (246 | ) | 19,807 | | (1,064 | ) | 1,070 | | 19,567 | |
Property and other taxes | | — | | 14,549 | | 2,015 | | — | | 16,564 | |
Total operating (income) expenses | | (204 | ) | 363,337 | | 24,305 | | 608 | | 388,046 | |
Net operating income (loss) | | 204 | | 62,523 | | 238 | | (608 | ) | 62,357 | |
Other Income and Expenses: | | | | | | | | | | | |
Non-regulated revenue | | 1,739 | | 9,572 | | 1,415 | | (2,340 | ) | 10,386 | |
Non-regulated expense, net | | — | | (7,308 | ) | (1,174 | ) | — | | (8,482 | ) |
Income tax (expense) on other income and expense | | (708 | ) | (923 | ) | (169 | ) | 1,035 | | (765 | ) |
Net other income (expense) | | 1,031 | | 1,341 | | 72 | | (1,305 | ) | 1,139 | |
Interest: | | | | | | | | | | | |
Interest expense | | 563 | | 22,966 | | 1,961 | | (1,963 | ) | 23,527 | |
Less: capitalized interest | | — | | (1,279 | ) | (340 | ) | — | | (1,619 | ) |
Net interest expense | | 563 | | 21,687 | | 1,621 | | (1,963 | ) | 21,908 | |
Equity earnings of subsidiaries | | 40,916 | | — | | — | | (40,916 | ) | — | |
Net income (loss) | | $ | 41,588 | | $ | 42,177 | | $ | (1,311 | ) | $ | (40,866 | ) | $ | 41,588 | |
|
CALIFORNIA WATER SERVICE GROUP |
CONDENSED CONSOLIDATING STATEMENT OF INCOME |
For the three months ended September 30, 2012 |
|
(In thousands) |
|
| | Parent | | Cal Water | | All Other | | Consolidating | | Consolidated | |
Company | Subsidiaries | Adjustments |
| | | | | | | | | | | |
Operating revenue | | $ | — | | $ | 168,680 | | $ | 9,455 | | $ | — | | $ | 178,135 | |
Operating expenses: | | | | | | | | | | | |
Operations: | | | | | | | | | | | |
Water production costs | | — | | 63,647 | | 2,842 | | — | | 66,489 | |
Administrative and general | | — | | 21,639 | | 2,286 | | — | | 23,925 | |
Other operations | | — | | 16,177 | | 1,607 | | (126 | ) | 17,658 | |
Maintenance | | — | | 4,238 | | 139 | | — | | 4,377 | |
Depreciation and amortization | | — | | 13,051 | | 699 | | (30 | ) | 13,720 | |
Income tax (benefit) expense | | (150 | ) | 9,831 | | 372 | | 334 | | 10,387 | |
Property and other taxes | | — | | 4,552 | | 666 | | — | | 5,218 | |
Total operating expenses | | (150 | ) | 133,135 | | 8,611 | | 178 | | 141,774 | |
Net operating income | | 150 | | 35,545 | | 844 | | (178 | ) | 36,361 | |
Other Income and Expenses: | | | | | | | | | | | |
Non-regulated revenue | | 474 | | 3,372 | | 617 | | (707 | ) | 3,756 | |
Non-regulated expense, net | | — | | (2,217 | ) | (483 | ) | 3 | | (2,697 | ) |
Income tax (expense) on other income and expense | | (193 | ) | (469 | ) | (82 | ) | 322 | | (422 | ) |
Net other income | | 281 | | 686 | | 52 | | (382 | ) | 637 | |
Interest: | | | | | | | | | | | |
Interest expense | | 368 | | 7,702 | | 535 | | (581 | ) | 8,024 | |
Less: capitalized interest | | — | | (505 | ) | (293 | ) | — | | (798 | ) |
Net interest expense | | 368 | | 7,197 | | 242 | | (581 | ) | 7,226 | |
Equity earnings of subsidiaries | | 29,709 | | — | | — | | (29,709 | ) | — | |
Net income (loss) | | $ | 29,772 | | $ | 29,034 | | $ | 654 | | $ | (29,688 | ) | $ | 29,772 | |
|
CALIFORNIA WATER SERVICE GROUP |
CONDENSED CONSOLIDATING STATEMENT OF INCOME |
For the nine months ended September 30, 2012 |
|
(In thousands) |
|
| | Parent | | Cal Water | | All Other | | Consolidating | | Consolidated | |
Company | Subsidiaries | Adjustments |
Operating revenue | | $ | — | | $ | 413,796 | | $ | 24,640 | | $ | — | | $ | 438,436 | |
Operating expenses: | | | | | | | | | | | |
Operations: | | | | | | | | | | | |
Water production costs | | — | | 150,396 | | 7,723 | | — | | 158,119 | |
Administrative and general | | — | | 62,043 | | 7,067 | | — | | 69,110 | |
Other operations | | — | | 54,584 | | 5,008 | | (379 | ) | 59,213 | |
Maintenance | | — | | 14,247 | | 495 | | — | | 14,742 | |
Depreciation and amortization | | — | | 39,393 | | 2,079 | | (89 | ) | 41,383 | |
Income tax (benefit) expense | | (416 | ) | 19,094 | | (198 | ) | 997 | | 19,477 | |
Property and other taxes | | — | | 11,819 | | 1,983 | | — | | 13,802 | |
Total operating expenses | | (416 | ) | 351,576 | | 24,157 | | 529 | | 375,846 | |
Net operating income (loss) | | 416 | | 62,220 | | 483 | | (529 | ) | 62,590 | |
Other Income and Expenses: | | | | | | | | | | | |
Non-regulated revenue | | 1,429 | | 10,867 | | 1,805 | | (2,158 | ) | 11,943 | |
Non-regulated expense, net | | — | | (7,072 | ) | (1,422 | ) | 3 | | (8,491 | ) |
Income tax (expense) on other income and expense | | (582 | ) | (1,545 | ) | (216 | ) | 960 | | (1,383 | ) |
Net other income | | 847 | | 2,250 | | 167 | | (1,195 | ) | 2,069 | |
Interest: | | | | | | | | | | | |
Interest expense | | 1,022 | | 22,648 | | 1,594 | | (1,780 | ) | 23,484 | |
Less: capitalized interest | | — | | (1,785 | ) | (862 | ) | — | | (2,647 | ) |
Net interest expense | | 1,022 | | 20,863 | | 732 | | (1,780 | ) | 20,837 | |
Equity earnings of subsidiaries | | 43,581 | | — | | — | | (43,581 | ) | — | |
Net income (loss) | | $ | 43,822 | | $ | 43,607 | | $ | (82 | ) | $ | (43,525 | ) | $ | 43,822 | |
|
CALIFORNIA WATER SERVICE GROUP |
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
For the nine months ended September 30, 2013 |
|
(In thousands) |
|
| | Parent | | Cal Water | | All Other | | Consolidating | | Consolidated | |
Company | Subsidiaries | Adjustments |
Operating activities: | | | | | | | | | | | |
Net income (loss) | | $ | 41,588 | | $ | 42,177 | | $ | (1,311 | ) | $ | (40,866 | ) | $ | 41,588 | |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | | | | | | | | | | | |
Equity earnings of subsidiaries | | (40,916 | ) | — | | — | | 40,916 | | — | |
Dividends received from affiliates | | 21,981 | | — | | — | | (21,981 | ) | — | |
Depreciation and amortization | | 42 | | 42,509 | | 2,600 | | (84 | ) | 45,067 | |
Change in value of life insurance contracts | | — | | (1,147 | ) | — | | — | | (1,147 | ) |
Other changes in noncurrent assets and liabilities | | 1,164 | | 12,415 | | (29 | ) | (49 | ) | 13,501 | |
Changes in operating assets and liabilities | | 390 | | 4,220 | | (1,803 | ) | 83 | | 2,890 | |
Net cash provided by (used in) operating activities | | 24,249 | | 100,174 | | (543 | ) | (21,981 | ) | 101,899 | |
Investing activities: | | | | | | | | | | | |
Utility plant expenditures | | (640 | ) | (84,688 | ) | (9,454 | ) | — | | (94,782 | ) |
Investment in affiliates | | (35,000 | ) | — | | — | | 35,000 | | — | |
Net changes in affiliate advances | | (9,583 | ) | (2,359 | ) | 1,141 | | 10,801 | | — | |
Repayment of affiliates long-term debt | | 913 | | 7,797 | | — | | (8,710 | ) | — | |
Purchase of life insurance | | — | | (3,204 | ) | — | | — | | (3,204 | ) |
Restricted cash and other changes, net | | — | | 1,148 | | — | | — | | 1,148 | |
Net cash provided by (used in) investing activities | | (44,310 | ) | (81,306 | ) | (8,313 | ) | 37,091 | | (96,838 | ) |
Financing Activities: | | | | | | | | | | | |
Short-term borrowings | | 15,315 | | 20,000 | | — | | — | | 35,315 | |
Repayment of short-term borrowings | | (68,275 | ) | (45,000 | ) | — | | — | | (113,275 | ) |
Proceeds from long-term debt | | — | | — | | 48 | | — | | 48 | |
Repayment of long-term debt | | — | | (2,531 | ) | (527 | ) | — | | (3,058 | ) |
Net changes in affiliate advances | | — | | (972 | ) | 11,773 | | (10,801 | ) | — | |
Repayment of affiliates long-term debt | | (7,796 | ) | — | | (914 | ) | 8,710 | | — | |
Advances and contributions in aid for construction | | — | | 7,545 | | 32 | | — | | 7,577 | |
Refunds of advances for construction | | — | | (5,184 | ) | (46 | ) | — | | (5,230 | ) |
Dividends paid to non-affiliates | | (21,981 | ) | — | | — | | — | | (21,981 | ) |
Dividends paid to affiliates | | — | | (19,790 | ) | (2,191 | ) | 21,981 | | — | |
Issuance of common stock | | 105,600 | | — | | — | | — | | 105,600 | |
Investment from affiliates | | — | | 35,000 | | — | | (35,000 | ) | — | |
Net cash (used in) provided by financing activities | | 22,863 | | (10,932 | ) | 8,175 | | (15,110 | ) | 4,996 | |
Change in cash and cash equivalents | | 2,802 | | 7,936 | | (681 | ) | — | | 10,057 | |
Cash and cash equivalents at beginning of period | | 1,470 | | 34,609 | | 2,711 | | — | | 38,790 | |
Cash and cash equivalents at end of period | | $ | 4,272 | | $ | 42,545 | | $ | 2,030 | | $ | — | | $ | 48,847 | |
|
CALIFORNIA WATER SERVICE GROUP |
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
For the nine months ended September 30, 2012 |
|
(In thousands) |
|
| | Parent | | Cal Water | | All Other | | Consolidating | | Consolidated | |
Company | Subsidiaries | Adjustments |
Operating activities: | | | | | | | | | | | |
Net income (loss) | | $ | 43,822 | | $ | 43,607 | | $ | (82 | ) | $ | (43,525 | ) | $ | 43,822 | |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | | | | | | | | | | | |
Equity earnings of subsidiaries | | (43,581 | ) | — | | — | | 43,581 | | — | |
Dividends received from affiliates | | 19,785 | | — | | — | | (19,785 | ) | — | |
Depreciation and amortization | | — | | 40,604 | | 2,207 | | (89 | ) | 42,722 | |
Change in value of life insurance contracts | | — | | (2,244 | ) | — | | — | | (2,244 | ) |
Other changes in noncurrent assets and liabilities | | 1,180 | | 30,928 | | (3,815 | ) | 118 | | 28,411 | |
Changes in operating assets and liabilities | | (247 | ) | (10,557 | ) | (2,417 | ) | (85 | ) | (13,306 | ) |
Net cash provided by (used in) operating activities | | 20,959 | | 102,338 | | (4,107 | ) | (19,785 | ) | 99,405 | |
Investing activities: | | | | | | | | | | | |
Utility plant expenditures | | — | | (88,593 | ) | (11,007 | ) | — | | (99,600 | ) |
Investment in affiliates | | — | | — | | — | | — | | — | |
Net changes in affiliate advances | | (13,975 | ) | 2,708 | | — | | 11,267 | | — | |
Repayment of affiliates long-term debt | | 411 | | 36 | | — | | (447 | ) | — | |
Purchase of life insurance | | — | | (3,199 | ) | — | | — | | (3,199 | ) |
Restricted cash and other changes, net | | — | | 1,553 | | — | | — | | 1,553 | |
Net cash provided by (used in) investing activities | | (13,564 | ) | (87,495 | ) | (11,007 | ) | 10,820 | | (101,246 | ) |
Financing Activities: | | | | | | | | | | | |
Short-term borrowings | | 14,535 | | 51,030 | | — | | — | | 65,565 | |
Repayment of short-term borrowings | | (1,000 | ) | (51,030 | ) | — | | — | | (52,030 | ) |
Proceeds from long-term debt | | — | | — | | 123 | | — | | 123 | |
Repayment of long-term debt | | — | | (1,573 | ) | (550 | ) | — | | (2,123 | ) |
Net changes in affiliate advances | | — | | 524 | | 10,743 | | (11,267 | ) | — | |
Repayment of affiliates long-term debt | | (36 | ) | — | | (411 | ) | 447 | | — | |
Advances and contributions in aid for construction | | — | | 5,416 | | 75 | | — | | 5,491 | |
Refunds of advances for construction | | — | | (5,575 | ) | (57 | ) | — | | (5,632 | ) |
Dividends paid to non-affiliates | | (19,785 | ) | — | | — | | — | | (19,785 | ) |
Dividends paid to affiliates | | — | | (17,671 | ) | (2,114 | ) | 19,785 | | — | |
Issuance of common stock | | — | | — | | — | | — | | — | |
Investment from affiliates | | — | | — | | — | | — | | — | |
Net cash (used in) provided by financing activities | | (6,286 | ) | (18,879 | ) | 7,809 | | 8,965 | | (8,391 | ) |
Change in cash and cash equivalents | | 1,109 | | (4,036 | ) | (7,305 | ) | — | | (10,232 | ) |
Cash and cash equivalents at beginning of period | | 89 | | 18,475 | | 8,639 | | — | | 27,203 | |
Cash and cash equivalents at end of period | | $ | 1,198 | | $ | 14,439 | | $ | 1,334 | | $ | — | | $ | 16,971 | |
|