XML 105 R84.htm IDEA: XBRL DOCUMENT v3.25.0.1
Financial Statement Schedule - Condensed Statements of Cash Flows (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Operating activities:      
Net income $ 93,967 $ 84,987 $ 73,828
Adjustments to reconcile net income to net cash used in operating activities:      
Deferred income taxes 10,355 (8,510) (3,244)
Stock-based compensation 5,623 4,647 4,791
Changes in operating assets and liabilities, net of acquired assets and liabilities:      
Accounts payable and other current liabilities 4,241 492 (1,388)
Tax payable and other accrued taxes (18,355) (22,415) (11,954)
Other changes, net 7,529 218 (1,339)
Net cash provided by operating activities 195,526 190,831 166,199
Investing activities:      
Net cash used in investing activities (340,095) (322,272) (244,328)
Financing activities:      
Borrowings from lines of credit 242,000 146,415 158,779
Repayments of lines of credit (295,260) (134,493) (62,197)
Repayments of long-term borrowings (48,975) (4,347) (89,177)
Issuance of common stock, net of issuance costs 85,008 80,659 39,085
Dividends paid (52,132) (47,905) (43,582)
Net cash provided by financing activities 145,960 128,820 78,354
Net change in cash and cash equivalents 1,391 (2,621) 225
Cash and cash equivalents, beginning of year 9,723 12,344 12,119
Cash and cash equivalents, end of year 11,114 9,723 12,344
Cash paid (refunded) during the year for:      
Interest 69,744 64,608 58,974
Income taxes (598) 23,020 6,853
SJW Group      
Adjustments to reconcile net income to net cash used in operating activities:      
Earnings from investment in subsidiaries (108,918) (95,808) (88,510)
Deferred income taxes (618) 718 (163)
Stock-based compensation 687 696 779
Changes in operating assets and liabilities, net of acquired assets and liabilities:      
Accounts payable and other current liabilities 1,724 281 185
Intercompany receivables (652) (6,018) (3,916)
Tax payable and other accrued taxes 452 1,550 6,883
Accrued interest (31) 47 (15)
Return on capital from investments in subsidiaries 90,600 50,550 55,950
Other changes, net 532 607 500
Net cash provided by operating activities 77,743 37,610 45,521
Investing activities:      
Proceeds to subsidiaries for notes receivable (173,374) (148,392) (27,713)
Repayments from subsidiaries for notes receivable 169,001 91,740 20,634
Investments in subsidiaries (97,000) (25,500) (25,892)
Net cash used in investing activities (101,373) (82,152) (32,971)
Financing activities:      
Borrowings from subsidiaries for notes payable 27,098 700 15,355
Repayments to subsidiaries for notes payable (28,824) (3,140) (20,901)
Borrowings from lines of credit 35,000 10,000 0
Repayments of lines of credit (42,000) 0 0
Issuance of common stock, net of issuance costs 85,008 80,659 39,085
Debt issuance costs (82) (46) (224)
Dividends paid (52,132) (47,905) (43,582)
Net cash provided by financing activities 24,068 40,268 (10,267)
Net change in cash and cash equivalents 438 (4,274) 2,283
Cash and cash equivalents, beginning of year 868 5,142 2,859
Cash and cash equivalents, end of year 1,306 868 5,142
Cash paid (refunded) during the year for:      
Interest 17,919 17,465 17,512
Income taxes 0 (4,870) (5,483)
Supplemental disclosure of non-cash activities:      
Share-based compensation from investment in subsidiaries $ 5,879 $ 3,778 $ 4,656