XML 26 R40.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidating Financial Statements (Details 3) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Condensed Consolidating Financial Statements        
Operating revenue $ 183,543 $ 191,184 $ 449,942 $ 460,115
Operations:        
Water production costs 60,437 66,980 158,661 174,297
Administrative and general 30,737 23,765 85,069 72,702
Other operations 17,872 15,692 51,227 48,072
Maintenance 5,952 4,800 15,735 14,793
Depreciation and amortization 15,342 14,648 46,015 46,788
Income tax (benefit) expense 15,293 19,233 21,008 22,584
Property and other taxes 5,709 5,232 16,036 15,601
Total operating expenses 151,342 150,350 393,751 394,837
Net operating income 32,201 40,834 56,191 65,278
Other Income and Expenses:        
Non-regulated revenue 3,814 4,409 10,540 12,163
Non-regulated expenses, net (4,454) (4,812) (10,201) (11,184)
Income tax (expense) benefit on other income and expense 262 169 (131) (391)
Net other loss (378) (234) 208 588
Interest:        
Interest expense 7,201 7,221 21,331 21,373
Less: capitalized interest (498) (271) (1,472) (851)
Net interest expense 6,703 6,950 19,859 20,522
Equity earnings of subsidiaries 0 0 0 0
Net Income 25,120 33,650 36,540 45,344
Consolidating Adjustments        
Condensed Consolidating Financial Statements        
Operating revenue 0 0 0 0
Operations:        
Water production costs 0 0 0 0
Administrative and general 0 0 0 0
Other operations (125) (126) (378) (378)
Maintenance 0 0 0 0
Depreciation and amortization (25) (27) (76) (80)
Income tax (benefit) expense 254 287 756 741
Property and other taxes 0 0 0 0
Total operating expenses 104 134 302 283
Net operating income (104) (134) (302) (283)
Other Income and Expenses:        
Non-regulated revenue (570) (512) (1,728) (1,659)
Non-regulated expenses, net 0 0 0 0
Income tax (expense) benefit on other income and expense 244 276 725 708
Net other loss (326) (236) (1,003) (951)
Interest:        
Interest expense (445) (385) (1,350) (1,281)
Less: capitalized interest 0 0 0 0
Net interest expense (445) (385) (1,350) (1,281)
Equity earnings of subsidiaries (25,012) (33,499) (36,168) (44,803)
Net Income (24,997) (33,484) (36,123) (44,756)
Parent Company        
Condensed Consolidating Financial Statements        
Operating revenue 0 0 0 0
Operations:        
Water production costs 0 0 0 0
Administrative and general 0 34 0 67
Other operations 0 0 0 0
Maintenance 0 0 0 0
Depreciation and amortization 57 57 171 157
Income tax (benefit) expense (107) (79) (294) (184)
Property and other taxes 0 0 0 0
Total operating expenses (50) 12 (123) 40
Net operating income 50 (12) 123 (40)
Other Income and Expenses:        
Non-regulated revenue 444 448 1,353 1,365
Non-regulated expenses, net 0 0 0 0
Income tax (expense) benefit on other income and expense (181) (182) (549) (556)
Net other loss 263 266 804 809
Interest:        
Interest expense 205 103 555 228
Less: capitalized interest 0 0 0 0
Net interest expense 205 103 555 228
Equity earnings of subsidiaries 25,012 33,499 36,168 44,803
Net Income 25,120 33,650 36,540 45,344
Cal Water        
Condensed Consolidating Financial Statements        
Operating revenue 172,425 180,768 422,372 434,857
Operations:        
Water production costs 58,173 64,332 152,593 167,214
Administrative and general 27,620 21,282 76,271 65,144
Other operations 16,329 14,161 46,632 43,186
Maintenance 5,722 4,620 15,148 14,276
Depreciation and amortization 14,231 13,692 42,659 43,607
Income tax (benefit) expense 14,638 18,632 20,454 22,713
Property and other taxes 4,910 4,409 13,964 13,552
Total operating expenses 141,623 141,128 367,721 369,692
Net operating income 30,802 39,640 54,651 65,165
Other Income and Expenses:        
Non-regulated revenue 3,489 4,027 9,674 11,264
Non-regulated expenses, net (4,058) (4,538) (9,283) (10,286)
Income tax (expense) benefit on other income and expense 232 207 (159) (399)
Net other loss (337) (304) 232 579
Interest:        
Interest expense 6,969 7,030 20,751 20,974
Less: capitalized interest (488) (252) (1,438) (790)
Net interest expense 6,481 6,778 19,313 20,184
Equity earnings of subsidiaries 0 0 0 0
Net Income 23,984 32,558 35,570 45,560
All Other Subsidiaries        
Condensed Consolidating Financial Statements        
Operating revenue 11,118 10,416 27,570 25,258
Operations:        
Water production costs 2,264 2,648 6,068 7,083
Administrative and general 3,117 2,449 8,798 7,491
Other operations 1,668 1,657 4,973 5,264
Maintenance 230 180 587 517
Depreciation and amortization 1,079 926 3,261 3,104
Income tax (benefit) expense 508 393 92 (686)
Property and other taxes 799 823 2,072 2,049
Total operating expenses 9,665 9,076 25,851 24,822
Net operating income 1,453 1,340 1,719 436
Other Income and Expenses:        
Non-regulated revenue 451 446 1,241 1,193
Non-regulated expenses, net (396) (274) (918) (898)
Income tax (expense) benefit on other income and expense (33) (132) (148) (144)
Net other loss 22 40 175 151
Interest:        
Interest expense 472 473 1,375 1,452
Less: capitalized interest (10) (19) (34) (61)
Net interest expense 462 454 1,341 1,391
Equity earnings of subsidiaries 0 0 0 0
Net Income $ 1,013 $ 926 $ 553 $ (804)