California Water Service Group
NYSE:CWT
Balance Sheet
Balance Sheet Decomposition
California Water Service Group
California Water Service Group
Balance Sheet
California Water Service Group
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
1
|
1
|
3
|
19
|
10
|
60
|
7
|
14
|
10
|
42
|
27
|
39
|
28
|
20
|
9
|
26
|
95
|
47
|
43
|
45
|
78
|
62
|
40
|
50
|
|
| Cash Equivalents |
1
|
1
|
3
|
19
|
10
|
60
|
7
|
14
|
10
|
42
|
27
|
39
|
28
|
20
|
9
|
26
|
95
|
47
|
43
|
45
|
78
|
62
|
40
|
50
|
|
| Total Receivables |
30
|
29
|
29
|
35
|
25
|
32
|
36
|
38
|
46
|
39
|
44
|
53
|
59
|
52
|
54
|
55
|
60
|
59
|
61
|
82
|
101
|
76
|
76
|
93
|
|
| Accounts Receivables |
15
|
15
|
18
|
16
|
16
|
20
|
19
|
23
|
26
|
26
|
28
|
30
|
32
|
26
|
32
|
30
|
33
|
30
|
32
|
44
|
61
|
55
|
59
|
59
|
|
| Other Receivables |
15
|
14
|
11
|
20
|
9
|
12
|
17
|
15
|
20
|
13
|
16
|
23
|
27
|
26
|
23
|
24
|
28
|
29
|
29
|
38
|
40
|
21
|
16
|
34
|
|
| Inventory |
2
|
3
|
3
|
3
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
8
|
9
|
10
|
13
|
16
|
21
|
|
| Other Current Assets |
7
|
8
|
9
|
13
|
13
|
13
|
13
|
23
|
31
|
39
|
37
|
49
|
48
|
77
|
58
|
56
|
67
|
76
|
73
|
130
|
111
|
145
|
165
|
161
|
|
| Total Current Assets |
40
|
41
|
44
|
70
|
52
|
110
|
60
|
80
|
92
|
126
|
114
|
147
|
140
|
154
|
128
|
142
|
228
|
189
|
185
|
266
|
300
|
296
|
296
|
324
|
|
| PP&E Net |
612
|
683
|
745
|
785
|
849
|
927
|
994
|
1 094
|
1 174
|
1 270
|
1 365
|
1 439
|
1 504
|
1 590
|
1 702
|
1 848
|
2 037
|
2 221
|
2 410
|
2 654
|
2 849
|
3 471
|
3 766
|
4 148
|
|
| Intangible Assets |
12
|
14
|
15
|
15
|
14
|
15
|
16
|
19
|
24
|
24
|
17
|
19
|
12
|
0
|
0
|
12
|
11
|
12
|
11
|
12
|
13
|
17
|
21
|
24
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
32
|
37
|
37
|
37
|
37
|
|
| Other Long-Term Assets |
46
|
61
|
70
|
72
|
82
|
114
|
114
|
222
|
233
|
269
|
357
|
390
|
302
|
440
|
409
|
408
|
466
|
414
|
503
|
430
|
424
|
445
|
476
|
647
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
32
|
37
|
37
|
37
|
37
|
|
| Total Assets |
710
N/A
|
799
+12%
|
873
+9%
|
943
+8%
|
997
+6%
|
1 165
+17%
|
1 185
+2%
|
1 418
+20%
|
1 526
+8%
|
1 692
+11%
|
1 855
+10%
|
1 996
+8%
|
1 960
-2%
|
2 187
+12%
|
2 241
+2%
|
2 412
+8%
|
2 745
+14%
|
2 838
+3%
|
3 111
+10%
|
3 394
+9%
|
3 623
+7%
|
4 265
+18%
|
4 596
+8%
|
5 180
+13%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
24
|
24
|
24
|
20
|
36
|
33
|
37
|
39
|
44
|
40
|
49
|
47
|
55
|
59
|
66
|
78
|
94
|
96
|
109
|
132
|
144
|
141
|
157
|
168
|
|
| Accrued Liabilities |
6
|
4
|
5
|
5
|
26
|
27
|
30
|
39
|
39
|
39
|
47
|
55
|
37
|
67
|
40
|
22
|
23
|
23
|
49
|
28
|
32
|
45
|
48
|
46
|
|
| Short-Term Debt |
22
|
36
|
7
|
0
|
0
|
0
|
0
|
40
|
12
|
24
|
47
|
90
|
47
|
79
|
34
|
97
|
275
|
65
|
175
|
370
|
35
|
70
|
180
|
205
|
|
| Current Portion of Long-Term Debt |
5
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
13
|
2
|
7
|
47
|
8
|
7
|
6
|
26
|
16
|
105
|
22
|
5
|
5
|
3
|
1
|
72
|
|
| Other Current Liabilities |
21
|
24
|
28
|
32
|
0
|
8
|
0
|
3
|
2
|
3
|
3
|
5
|
20
|
6
|
2
|
27
|
83
|
32
|
5
|
54
|
40
|
35
|
44
|
47
|
|
| Total Current Liabilities |
79
|
89
|
64
|
57
|
63
|
70
|
70
|
123
|
110
|
107
|
152
|
243
|
167
|
218
|
148
|
250
|
491
|
321
|
359
|
589
|
257
|
295
|
430
|
538
|
|
| Long-Term Debt |
203
|
250
|
272
|
275
|
274
|
292
|
289
|
288
|
374
|
479
|
482
|
435
|
426
|
419
|
508
|
532
|
516
|
710
|
787
|
781
|
1 056
|
1 052
|
1 053
|
1 105
|
|
| Deferred Income Tax |
29
|
31
|
38
|
55
|
64
|
70
|
70
|
72
|
92
|
107
|
116
|
159
|
183
|
215
|
265
|
299
|
195
|
213
|
223
|
276
|
299
|
330
|
353
|
411
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
4
|
3
|
|
| Other Liabilities |
200
|
225
|
251
|
265
|
298
|
352
|
367
|
532
|
529
|
563
|
655
|
686
|
585
|
709
|
678
|
671
|
844
|
863
|
963
|
827
|
829
|
1 265
|
1 329
|
1 488
|
|
| Total Liabilities |
510
N/A
|
596
+17%
|
625
+5%
|
652
+4%
|
700
+7%
|
783
+12%
|
795
+2%
|
1 015
+28%
|
1 105
+9%
|
1 257
+14%
|
1 405
+12%
|
1 522
+8%
|
1 361
-11%
|
1 561
+15%
|
1 599
+2%
|
1 752
+10%
|
2 046
+17%
|
2 108
+3%
|
2 331
+11%
|
2 473
+6%
|
2 446
-1%
|
2 947
+21%
|
3 169
+8%
|
3 545
+12%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
147
|
149
|
151
|
157
|
163
|
167
|
174
|
189
|
205
|
218
|
230
|
252
|
270
|
296
|
309
|
324
|
363
|
392
|
417
|
472
|
526
|
557
|
550
|
675
|
|
| Additional Paid In Capital |
50
|
50
|
94
|
131
|
132
|
212
|
212
|
214
|
216
|
217
|
220
|
221
|
328
|
331
|
333
|
335
|
336
|
338
|
362
|
449
|
651
|
760
|
877
|
967
|
|
| Other Equity |
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
|
| Total Equity |
200
N/A
|
203
+1%
|
248
+22%
|
291
+17%
|
297
+2%
|
382
+28%
|
389
+2%
|
403
+4%
|
421
+4%
|
436
+4%
|
450
+3%
|
474
+5%
|
599
+26%
|
627
+5%
|
642
+2%
|
660
+3%
|
699
+6%
|
730
+4%
|
780
+7%
|
921
+18%
|
1 178
+28%
|
1 318
+12%
|
1 427
+8%
|
1 635
+15%
|
|
| Total Liabilities & Equity |
710
N/A
|
799
+12%
|
873
+9%
|
943
+8%
|
997
+6%
|
1 165
+17%
|
1 185
+2%
|
1 418
+20%
|
1 526
+8%
|
1 692
+11%
|
1 855
+10%
|
1 996
+8%
|
1 960
-2%
|
2 187
+12%
|
2 241
+2%
|
2 412
+8%
|
2 745
+14%
|
2 838
+3%
|
3 111
+10%
|
3 394
+9%
|
3 623
+7%
|
4 265
+18%
|
4 596
+8%
|
5 180
+13%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
30
|
30
|
34
|
37
|
37
|
41
|
41
|
41
|
42
|
42
|
42
|
42
|
48
|
48
|
48
|
48
|
48
|
48
|
49
|
50
|
54
|
56
|
58
|
59
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|