XML 51 R41.htm IDEA: XBRL DOCUMENT v3.4.0.3
Condensed Consolidating Financial Statements (Details 3) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Condensed Consolidating Financial Statements    
Operating revenue $ 121,727 $ 121,985
Operations:    
Water production costs 41,069 45,202
Administrative and general 27,827 27,695
Other operations 19,302 15,843
Maintenance 6,063 4,457
Depreciation and amortization 16,046 15,319
Income tax (benefit) expense (925) 613
Property and other taxes 6,075 5,359
Total operating expenses 115,457 114,488
Net operating income 6,270 7,497
Other income and expenses:    
Non-regulated revenue 3,428 3,247
Non-regulated expenses (2,980) (2,243)
Income tax (expense) on other income and expenses (181) (403)
Net other income 267 601
Interest expense:    
Interest expense 8,065 7,069
Less: capitalized interest (730) (546)
Net interest expense 7,335 6,523
Equity loss of subsidiaries 0 0
Net (loss) income (798) 1,575
Consolidating Adjustments    
Condensed Consolidating Financial Statements    
Operating revenue 0 0
Operations:    
Water production costs 0 0
Administrative and general 0 0
Other operations (126) (126)
Maintenance 0 0
Depreciation and amortization (24) (25)
Income tax (benefit) expense 257 204
Property and other taxes 0 0
Total operating expenses 107 53
Net operating income (107) (53)
Other income and expenses:    
Non-regulated revenue (606) (478)
Non-regulated expenses 0 0
Income tax (expense) on other income and expenses 247 194
Net other income (359) (284)
Interest expense:    
Interest expense (480) (352)
Less: capitalized interest 0 0
Net interest expense (480) (352)
Equity loss of subsidiaries 937 (1,405)
Net (loss) income 951 (1,390)
Parent Company    
Condensed Consolidating Financial Statements    
Operating revenue 0 0
Operations:    
Water production costs 0 0
Administrative and general 0 0
Other operations 0 0
Maintenance 0 0
Depreciation and amortization 57 57
Income tax (benefit) expense (94) (68)
Property and other taxes 0 0
Total operating expenses (37) (11)
Net operating income 37 11
Other income and expenses:    
Non-regulated revenue 464 454
Non-regulated expenses 0 0
Income tax (expense) on other income and expenses (189) (185)
Net other income 275 269
Interest expense:    
Interest expense 173 110
Less: capitalized interest 0 0
Net interest expense 173 110
Equity loss of subsidiaries (937) 1,405
Net (loss) income (798) 1,575
Cal Water    
Condensed Consolidating Financial Statements    
Operating revenue 113,027 114,507
Operations:    
Water production costs 39,245 43,376
Administrative and general 24,943 24,855
Other operations 17,726 14,270
Maintenance 5,840 4,264
Depreciation and amortization 14,915 14,203
Income tax (benefit) expense (1,037) 930
Property and other taxes 5,390 4,750
Total operating expenses 107,022 106,648
Net operating income 6,005 7,859
Other income and expenses:    
Non-regulated revenue 3,196 2,873
Non-regulated expenses (2,705) (2,032)
Income tax (expense) on other income and expenses (200) (343)
Net other income 291 498
Interest expense:    
Interest expense 7,899 6,860
Less: capitalized interest (714) (533)
Net interest expense 7,185 6,327
Equity loss of subsidiaries 0 0
Net (loss) income (889) 2,030
All Other Subsidiaries    
Condensed Consolidating Financial Statements    
Operating revenue 8,700 7,478
Operations:    
Water production costs 1,824 1,826
Administrative and general 2,884 2,840
Other operations 1,702 1,699
Maintenance 223 193
Depreciation and amortization 1,098 1,084
Income tax (benefit) expense (51) (453)
Property and other taxes 685 609
Total operating expenses 8,365 7,798
Net operating income 335 (320)
Other income and expenses:    
Non-regulated revenue 374 398
Non-regulated expenses (275) (211)
Income tax (expense) on other income and expenses (39) (69)
Net other income 60 118
Interest expense:    
Interest expense 473 451
Less: capitalized interest (16) (13)
Net interest expense 457 438
Equity loss of subsidiaries 0 0
Net (loss) income $ (62) $ (640)