Leverage is increasing, with total debt up to $1.7B and D/E at 0.93, while equity growth of 20% lags asset expansion of 25%, indicating that rate base growth is increasingly debt-funded.
California Water Service Group (CWT) balance sheet — 30-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Total Assets | 5.95B | 5.67B | 5.18B | 4.7B | 3.95B | 3.62B | 3.39B | 3.21B | 2.84B | 2.74B | 2.41B | 2.25B | 2.19B | 1.96B | 2B | 1.85B | 1.69B | 1.53B | 1.42B | 1.18B | 1.17B | 996.95M | 942.85M | 873.03M | 800.58M | 710.21M | 666.61M | 587.6M | 548.5M | 531.3M | 512.4M |
| Asset Growth % | 39.74% | 9.48% | 10.2% | 19.14% | 8.9% | 6.75% | 5.68% | 13.18% | 3.55% | 13.63% | 7.38% | 2.69% | 11.61% | -1.81% | 7.62% | 9.6% | 10.91% | 7.58% | 19.72% | 1.67% | 16.86% | 5.74% | 8% | 9.05% | 12.72% | 6.54% | 13.45% | 7.13% | 3.24% | 3.69% | 5.67% |
| PP&E (Net) | 4.81B | 4.56B | 4.15B | 3.77B | 3.06B | 2.82B | 2.65B | 2.41B | 2.23B | 2.04B | 1.86B | 1.7B | 1.59B | 1.52B | 1.46B | 1.38B | 1.29B | 1.2B | 1.11B | 1.01B | 941.48M | 848.5M | 800.3M | 759.5M | 696.99M | 624.34M | 582.01M | 515.4M | 478.3M | 460.4M | 443.6M |
| PP&E / Total Assets % | 80.79% | 80.32% | 80.07% | 80.11% | 77.47% | 77.74% | 78.09% | 75.03% | 78.68% | 74.33% | 77.09% | 75.77% | 72.71% | 77.34% | 73% | 74.47% | 76.49% | 78.53% | 78.44% | 85.28% | 80.81% | 85.11% | 84.88% | 87% | 87.06% | 87.91% | 87.31% | 87.71% | 87.2% | 86.66% | 86.57% |
| Total Current Assets | 407.19M | 354.43M | 324.14M | 296.29M | 295.54M | 300.46M | 266.02M | 184.71M | 188.7M | 227.87M | 142.07M | 127.58M | 154.12M | 139.49M | 146.56M | 113.89M | 126.21M | 92.19M | 79.8M | 59.98M | 109.62M | 52.22M | 70.39M | 43.5M | 42.99M | 40.41M | 40.79M | 30.8M | 26.6M | 28.3M | 26.8M |
| Cash & Equivalents | 43.45M | 51.82M | 50.12M | 84.97M | 85.03M | 78.38M | 44.55M | 43.3M | 47.18M | 94.78M | 25.49M | 8.84M | 19.59M | 27.51M | 38.79M | 27.2M | 42.28M | 9.87M | 13.87M | 6.73M | 60.31M | 9.53M | 18.82M | 2.86M | 1.06M | 953K | 3.24M | 1.4M | 600K | 1.7M | 1.4M |
| Receivables | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Inventory | 18.33M | 19.78M | 20.51M | 16.17M | 12.56M | 9.51M | 8.83M | 7.75M | 6.59M | 6.46M | 6.29M | 6.34M | 6.04M | 5.57M | 5.87M | 5.91M | 6.06M | 5.53M | 5.07M | 4.74M | 4.51M | 4.18M | 3.16M | 2.96M | 2.76M | 2.15M | 2.72M | 2.2M | 2.1M | 2.1M | 2.3M |
| Other Current Assets | 136.82M | 118.06M | 65.31M | 18.13M | 21.97M | 80.87M | 134.54M | 14.32M | 71.48M | 64.43M | 54.75M | 57.71M | 78.95M | 57.91M | 56.55M | 9.18M | 7.8M | 11.11M | 7.92M | 8.37M | 5.53M | 6.3M | 12.79M | 5.61M | 7.23M | 7.22M | 6.26M | 4.5M | 4.5M | 4.5M | 4.5M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | -276.03M | 0 | 140.54M | 208.2M | 57.01M | 97M | 175.49M | 68.44M | 185.57M | 203.53M | 122.49M | 112.3M | 125.95M | 5.39M | 9.34M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 37.06M | 37.06M | 37.06M | 37.04M | 36.81M | 36.81M | 31.84M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 3.91M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 24.57M | 24.1M | 20.73M | 16.81M | 29.95M | 12.12M | 10.9M | 24.74M | 10.99M | 11.82M | 12.52M | 11.37M | 12.22M | 13.96M | 12.71M | 13.09M | 14.26M | 10.06M | 15.8M | 14.94M | 32.21M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 699.54M | 700.08M | 647.08M | 475.57M | 444.77M | 439.14M | 433.71M | 503.21M | 60.09M | 60.77M | 51.85M | 52.24M | 49.85M | 50.24M | 45.27M | 37.07M | 39.37M | 28.54M | 23.74M | 23.42M | 20.14M | 81.99M | 72.16M | 70.03M | 60.61M | 45.46M | 43.8M | 41.4M | 43.6M | 42.6M | 42M |
| Total Liabilities | 4.14B | 3.98B | 3.54B | 3.27B | 2.62B | 2.45B | 2.47B | 2.43B | 2.11B | 2.05B | 1.75B | 1.6B | 1.56B | 1.36B | 1.52B | 1.4B | 1.26B | 1.1B | 1.02B | 795.32M | 783.24M | 699.53M | 651.77M | 625.04M | 597.89M | 510.12M | 464.3M | 406.9M | 376.2M | 363.7M | 354.7M |
| Total Debt | 1.68B | 1.62B | 1.4B | 1.25B | 1.14B | 1.1B | 1.17B | 998.1M | 880.04M | 806.81M | 655.05M | 552.5M | 504.95M | 480.87M | 570.73M | 535.3M | 505.31M | 399.22M | 330.32M | 291.92M | 293.59M | 275.27M | 275.92M | 279.58M | 287.74M | 229.98M | 204.58M | 172.9M | 161M | 153.7M | 149.7M |
| Net Debt | 1.63B | 1.56B | 1.35B | 1.16B | 1.06B | 1.02B | 1.13B | 954.8M | 832.86M | 712.04M | 629.56M | 543.66M | 485.37M | 453.36M | 531.93M | 508.1M | 463.03M | 389.36M | 316.45M | 285.19M | 233.28M | 265.74M | 257.1M | 276.73M | 286.68M | 229.03M | 201.34M | 171.5M | 160.4M | 152M | 148.3M |
| Long-Term Debt | 1.47B | 1.47B | 1.1B | 1.05B | 1.05B | 1.06B | 776.62M | 781.55M | 710.03M | 515.79M | 531.75M | 508M | 419.23M | 426.14M | 434.47M | 481.63M | 479.18M | 374.27M | 287.5M | 289.22M | 291.81M | 274.14M | 274.82M | 272.23M | 250.37M | 202.6M | 187.1M | 168.87M | 136.3M | 138.6M | 142.2M |
| Short-Term Borrowings | 205.59M | 133.48M | 277.42M | 181.63M | 74.38M | 40.19M | 375.13M | 198.42M | 170.01M | 291.02M | 123.31M | 39.66M | 85.72M | 54.72M | 136.26M | 53.67M | 26.13M | 24.95M | 42.82M | 2.7M | 1.78M | 1.13M | 1.1M | 7.36M | 37.38M | 27.38M | 17.48M | 16.3M | 24.7M | 14.5M | 7.5M |
| Capital Lease Obligations | 11.25M | 11.25M | 14.19M | 15.66M | 16.51M | 1.8M | 20.11M | 18.13M | 5.8M | 6.4M | 0 | 0 | 0 | 0 | 0 | 0 | -389.88M | -322.15M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 580.67M | 418.16M | 538.36M | 430.34M | 294.65M | 271.94M | 588.71M | 358.72M | 321.17M | 490.96M | 250.23M | 148.46M | 217.71M | 166.58M | 243.07M | 151.88M | 107.35M | 110.36M | 123.2M | 69.65M | 70.22M | 76.82M | 57.21M | 63.56M | 91.54M | 78.99M | 63.74M | 55.5M | 55.5M | 43.1M | 34.8M |
| Accounts Payable | 201.43M | 175.73M | 167.53M | 160.3M | 144.09M | 144.37M | 131.72M | 111.79M | 95.58M | 93.95M | 77.81M | 62.96M | 59.4M | 55.09M | 47.2M | 48.92M | 39.51M | 43.69M | 41.77M | 36.69M | 33.13M | 36.12M | 19.75M | 23.78M | 23.71M | 24.03M | 26.49M | 16.75M | 16M | 15.5M | 14.7M |
| Accrued Expenses | 82.92M | 0 | 31.99M | 30.79M | 30.14M | 15.21M | 25.21M | 28.78M | 26.13M | 42.79M | 40.72M | 36.22M | 42.65M | 39.15M | 12.99M | 5.22M | 4.96M | 17.54M | 19.55M | 16.62M | 14.87M | 28.18M | 12.1M | 32.43M | 28.35M | 27.58M | 19.76M | 19.22M | 16.1M | 13.1M | 12.6M |
| Deferred Revenue | 0 | 0 | 22.05M | 13.49M | 8.14M | 3.94M | 2.17M | 2.02M | 4.18M | 46.68M | 44.35M | 39.63M | 66.46M | 54.95M | 54.59M | 46.62M | 38.69M | 4.37M | -4.21M | 27.56M | 33.54M | 38.43M | 35.27M | 25.07M | -6.92M | 195K | 2.29M | 15.6M | -9.8M | 0 | 5.1M |
| Other Current Liabilities | 169.9M | 108.95M | 28.62M | 39.54M | 29.3M | 58M | 44.94M | 13.26M | 25.27M | 63.19M | 8.39M | 5.64M | 29.93M | 17.63M | 43.24M | 40.12M | 33.67M | 19.8M | 16.28M | 13.64M | 20.44M | 11.39M | 24.27M | 0 | 0 | 0 | 0 | 10.45M | -1.3M | 0 | 0 |
| Deferred Taxes | 1.78B | 1000K | 1000K | 1000K | 1000K | 1000K | 0 | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Liabilities | 1.63B | 1.63B | 1.48B | 1.32B | 837.13M | 630.89M | 1.09B | 950.41M | 1.07B | 1.03B | 970.3M | 943.2M | 708.94M | 401.74M | 685.83M | 652.63M | 173.04M | 206.31M | 825.78M | 771.32M | 660.04M | -340.68M | -332.37M | -313.16M | -284.51M | 196.8M | 184.89M | -193.07M | -166.4M | -167.4M | 0 |
| Total Equity | 1.81B | 1.69B | 1.64B | 1.43B | 1.32B | 1.17B | 921.34M | 779.91M | 730.16M | 693.46M | 659.47M | 642.15M | 626.63M | 598.76M | 473.71M | 449.83M | 435.53M | 420.63M | 402.95M | 389.18M | 381.78M | 297.42M | 291.08M | 248M | 202.69M | 200.09M | 202.31M | 180.7M | 172.3M | 167.6M | 157.7M |
| Equity Growth % | 26.32% | 3.24% | 14.75% | 8.16% | 12.84% | 27.2% | 18.14% | 6.81% | 5.29% | 5.15% | 2.7% | 2.48% | 4.65% | 26.4% | 5.31% | 3.28% | 3.54% | 4.39% | 3.54% | 1.94% | 28.36% | 2.18% | 17.37% | 22.35% | 1.3% | -1.09% | 11.96% | 4.88% | 2.8% | 6.28% | 4.85% |
| Shareholders Equity | 1.81B | 1.69B | 1.64B | 1.43B | 1.32B | 1.17B | 921.34M | 779.91M | 730.16M | 693.46M | 659.47M | 642.15M | 626.63M | 598.76M | 473.71M | 449.83M | 435.53M | 420.63M | 402.95M | 389.18M | 381.78M | 297.42M | 291.08M | 248M | 202.69M | 200.09M | 202.31M | 180.7M | 172.3M | 167.6M | 157.7M |
| Minority Interest | 2.62M | 2.57M | 3.02M | 3.58M | 4.8M | 5.39M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 618K | 596K | 595K | 577K | 556K | 537K | 503K | 485K | 481K | 480K | 480K | 479K | 478K | 477K | 419K | 418K | 208K | 208K | 207K | 207K | 207K | 184K | 184K | 169K | 152K | 152K | 151K | 100K | 44.9M | 44.9M | 44.9M |
| Additional Paid-in Capital | 1.07B | 973.45M | 966.98M | 876.58M | 760.34M | 651.12M | 448.63M | 362.27M | 337.62M | 336.23M | 334.86M | 333.13M | 330.56M | 328.36M | 221.01M | 219.57M | 217.52M | 215.53M | 213.92M | 211.88M | 211.51M | 131.99M | 131.27M | 93.75M | 49.98M | 49.98M | 49.98M | 49.34M | 44.9M | 0 | 0 |
| Retained Earnings | 749.75M | 729.28M | 674.92M | 549.57M | 556.7M | 514.87M | 472.21M | 417.15M | 392.05M | 356.75M | 324.13M | 308.54M | 295.59M | 269.92M | 252.28M | 229.84M | 217.8M | 204.9M | 188.82M | 173.62M | 166.58M | 162.97M | 156.85M | 150.91M | 149.22M | 147.3M | 149.19M | 132.7M | 123.9M | 119.1M | 109.3M |
| Accumulated OCI | -13.15M | -13.92M | -7.22M | 0 | 0 | 0 | 0 | 0 | -996.72M | -911M | -847.95M | -796.48M | -744.64M | -691.48M | -634.66M | -579.26M | -549.47M | -510.99M | -470.71M | -436.85M | -402.94M | -1.2M | -701K | -301K | -134K | -816K | -486K | -500K | -202.4M | -187.2M | -174.8M |
| Return on Assets (ROA) | 2.32% | 2.36% | 3.86% | 1.2% | 2.54% | 2.88% | 2.93% | 2.09% | 2.35% | 2.61% | 2.09% | 2.03% | 2.74% | 2.39% | 2.54% | 2.13% | 2.34% | 2.76% | 3.06% | 2.65% | 2.37% | 2.81% | 2.87% | 2.32% | 2.52% | 2.17% | 3.18% | 3.5% | 3.41% | 4.46% | 3.83% |
| Return on Equity (ROE) | 7.61% | 7.69% | 12.42% | 3.77% | 7.7% | 9.66% | 11.38% | 8.36% | 9.21% | 9.93% | 7.48% | 7.1% | 9.26% | 8.81% | 10.57% | 8.52% | 8.8% | 9.85% | 10.05% | 8.08% | 7.53% | 9.25% | 9.66% | 8.62% | 9.47% | 7.44% | 10.42% | 11.27% | 10.83% | 14.33% | 12.4% |
| Debt / Equity | 0.93x | 0.95x | 0.85x | 0.87x | 0.86x | 0.94x | 1.27x | 1.28x | 1.21x | 1.16x | 0.99x | 0.86x | 0.81x | 0.80x | 1.20x | 1.19x | 1.16x | 0.95x | 0.82x | 0.75x | 0.77x | 0.93x | 0.95x | 1.13x | 1.42x | 1.15x | 1.01x | 0.96x | 0.93x | 0.92x | 0.95x |
| Debt / Assets | 28.17% | 28.51% | 26.94% | 26.53% | 28.91% | 30.3% | 34.52% | 31.08% | 31.01% | 29.44% | 27.16% | 24.6% | 23.09% | 24.54% | 28.59% | 28.86% | 29.86% | 26.17% | 23.29% | 24.65% | 25.2% | 27.61% | 29.26% | 32.02% | 35.94% | 32.38% | 30.69% | 29.42% | 29.35% | 28.93% | 29.22% |
| Net Debt / EBITDA | 4.90x | 4.80x | 3.75x | 5.80x | 4.31x | 4.28x | 4.74x | 5.01x | 4.24x | 4.11x | 4.45x | 4.10x | 3.39x | 3.43x | 4.14x | 4.26x | 4.42x | 3.98x | 2.61x | 2.96x | 2.70x | 3.00x | 3.04x | 4.17x | 4.47x | 4.23x | 3.19x | 3.06x | 2.95x | 2.49x | 2.72x |
| Book Value per Share | 29.99 | 28.42 | 27.99 | 25.1 | 24.33 | 22.7 | 18.7 | 16.19 | 15.19 | 14.44 | 13.75 | 13.41 | 13.1 | 12.9 | 11.31 | 10.77 | 10.46 | 10.13 | 9.72 | 9.41 | 10.09 | 8.08 | 8.21 | 7.79 | 6.67 | 6.59 | 6.69 | 5.97 | 5.74 | 6.55 | 6.26 |
Quick answers to the most common questions about buying CWT stock.
As of 2025, California Water Service Group (CWT) had total assets of $5.67B including $354.4M in current assets.
California Water Service Group (CWT) carries total debt of $1.62B. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
California Water Service Group (CWT) has total shareholders' equity (book value) of $1.69B ($28.42 book value per share). Book value represents the net worth of the company belonging to common stock holders.
California Water Service Group (CWT) reported a current ratio of 0.85x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Regulatory lag and PFAS capex
Metrics are mathematically derived from official filings.
Rate Base Expansion Accelerates
CWT's net PPE grew 26% from $3.8B in 2024Q1 to $4.8B in 2026Q2, according to recent SEC filings, signaling sustained investment in rate base despite a modest equity base expansion.
The sequential increase in net PPE, from $4.6B in 2025Q4 to $4.8B in 2026Q2, indicates a continued capital deployment pace of roughly $150M per quarter. This investment is expected to translate into higher authorized revenues once reflected in rates, but the lag between spending and recovery remains a key timing risk. The equity base grew only $0.3B over the same period, suggesting that asset growth is outpacing retained equity, which may pressure leverage ratios.
PPE Growth Outpaces Equity
Net PPE expanded 26% over ten quarters to $4.8B, while equity grew only 20%, as reported in financial statements, indicating that rate base growth is increasingly debt-funded.
The ratio of net PPE to equity rose from 2.53 in 2024Q1 to 2.67 in 2026Q2, implying that each dollar of equity now supports more rate base assets. This trend is typical for utilities but warrants monitoring for regulatory capital structure compliance. The 2024 GRC decision likely provides a framework for recovering these investments, but the pace of additions suggests continued reliance on external financing.
Leverage Creeps Toward Authorized Limits
Total debt rose from $1.3B to $1.7B over ten quarters, lifting D/E from 0.91 to 0.93, based on EDBL's reported figures, suggesting the company is approaching its regulatory leverage ceiling.
The debt-to-equity ratio has remained relatively stable around 0.9, but the absolute debt increase of $400M indicates significant borrowing to fund capex. With equity growing only modestly, the capital structure is becoming more leveraged, which could limit headroom for additional debt under CPUC rules. The current ratio of 0.70 in 2026Q2 is below the peer average, reflecting tight liquidity that may necessitate short-term borrowings.
Equity Growth Lags Asset Expansion
Equity increased from $1.5B to $1.8B over ten quarters, a 20% rise, while assets grew 25%, as disclosed in quarterly reports, indicating that retained earnings and equity issuances are not keeping pace with investment.
The equity-to-assets ratio declined from 0.31 to 0.30, suggesting a slight deterioration in the equity cushion. The 2026Q2 saw a net stock issuance of $88.6M, which helped support equity, but the reliance on external equity to fund growth may dilute existing shareholders. Dividend payout safety appears intact given the 50-year streak, but the funding gap between capex and internal cash generation remains a concern.
Liquidity Tightens as Cash Dwindles
Cash fell from $103.7M in 2026Q1 to $43.4M in 2026Q2, while the current ratio dropped to 0.70, according to recent SEC filings, suggesting increased reliance on credit facilities.
The sharp decline in cash and the current ratio below 1.0 indicate that CWT is using its cash reserves to fund ongoing capex, which averaged $147M per quarter in 2026. This tight liquidity position may necessitate drawing on its revolving credit facility or issuing commercial paper, which could increase interest costs. The company's access to capital markets appears adequate given its investment-grade profile, but the timing of rate case recoveries will be critical to replenish liquidity.
GRC Decision Provides Rate Clarity
The 2024 GRC final decision, as noted in recent earnings releases, establishes a definitive regulatory framework, which appears to improve forward visibility on cost recovery and cash flows despite the recent EPS miss.
The GRC decision likely sets authorized revenues and rate base for the next several years, reducing regulatory uncertainty. However, the Q2 2026 EPS miss and negative revenue growth suggest that the new rates may not fully cover operating cost inflation or that usage patterns are softer than expected. The PFAS mandates will require additional capex, and the GRC may provide recovery mechanisms, but the timing of such recovery remains a risk.
What Could Invalidate the Base Case
The most non-obvious risk is that PFAS remediation costs, as mandated by new EPA standards, could exceed initial estimates and face recovery disallowances, straining the balance sheet despite the GRC framework.
While the GRC provides some clarity, the scale of PFAS capital investment is uncertain and could outpace the authorized rate base growth, leading to higher leverage and potential equity dilution. Additionally, if the CPUC disallows a portion of these costs as imprudent, CWT may face write-downs of regulatory assets, which would directly reduce equity. Investors should monitor the pace of PFAS spending and any regulatory proceedings related to cost recovery, as these could materially alter the balance sheet trajectory.