XML 107 R88.htm IDEA: XBRL DOCUMENT v3.25.4
FINANCIAL STATEMENT SCHEDULE - Condensed Statements of Cash Flows (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Operating activities:      
Net income $ 102,578 $ 93,967 $ 84,987
Adjustments to reconcile net income to net cash used in operating activities:      
Deferred income taxes 5,183 10,355 (8,510)
Stock-based compensation 6,444 5,623 4,647
Changes in operating assets and liabilities, net of acquired assets and liabilities:      
Accounts payable and other current liabilities 9,280 4,241 492
Tax payable and other accrued taxes (18,280) (18,355) (22,415)
Proceeds from litigation settlement, net 7,823 0 0
Other changes, net (11,254) 7,529 218
Net cash provided by operating activities 244,803 195,526 190,831
Investing activities:      
Net cash used in investing activities (520,101) (340,095) (322,272)
Financing activities:      
Borrowings from lines of credit 436,530 242,000 146,415
Repayments of lines of credit (468,821) (295,260) (134,493)
Issuance of common stock, net of issuance costs 122,808 85,008 80,659
Proceeds from litigation settlement, net 16,949 0 0
Dividends paid (58,645) (52,132) (47,905)
Net cash provided by financing activities 284,870 145,960 128,820
Net change in cash and cash equivalents 9,572 1,391 (2,621)
Cash and cash equivalents, beginning of year 11,114 9,723 12,344
Cash and cash equivalents, end of year 20,686 11,114 9,723
Cash paid (refunded) during the year for:      
Interest 72,093 69,744 64,608
Income taxes 3,238 (598) 23,020
H2O America      
Operating activities:      
Net income 102,578 93,967 84,987
Adjustments to reconcile net income to net cash used in operating activities:      
Earnings from investment in subsidiaries (117,666) (108,918) (95,808)
Deferred income taxes (1,644) (618) 718
Stock-based compensation 842 687 696
Changes in operating assets and liabilities, net of acquired assets and liabilities:      
Accounts payable and other current liabilities 1,329 1,724 281
Intercompany receivables (18,387) (652) (6,018)
Tax payable and other accrued taxes 14,761 452 1,550
Accrued interest 34 (31) 47
Return on capital from investments in subsidiaries 59,400 90,600 50,550
Proceeds from litigation settlement, net 0 0 0
Other changes, net (2,677) 532 607
Net cash provided by operating activities 38,570 77,743 37,610
Investing activities:      
Proceeds to subsidiaries for notes receivable (237,246) (173,374) (148,392)
Repayments from subsidiaries for notes receivable 208,585 169,001 91,740
Investments in subsidiaries (84,037) (97,000) (25,500)
Net cash used in investing activities (112,698) (101,373) (82,152)
Financing activities:      
Borrowings from subsidiaries for notes payable 1,121 27,098 700
Repayments to subsidiaries for notes payable (155) (28,824) (3,140)
Borrowings from lines of credit 133,000 35,000 10,000
Repayments of lines of credit (125,000) (42,000) 0
Issuance of common stock, net of issuance costs 122,808 85,008 80,659
Proceeds from litigation settlement, net 0 0 0
Debt issuance costs (132) (82) (46)
Dividends paid (58,645) (52,132) (47,905)
Net cash provided by financing activities 72,997 24,068 40,268
Net change in cash and cash equivalents (1,131) 438 (4,274)
Cash and cash equivalents, beginning of year 1,306 868 5,142
Cash and cash equivalents, end of year 175 1,306 868
Cash paid (refunded) during the year for:      
Interest 17,713 17,919 17,465
Income taxes (9,676) 0 (4,870)
Supplemental disclosure of non-cash activities:      
Share-based compensation from investment in subsidiaries $ 6,707 $ 5,879 $ 3,778