XML 81 R67.htm IDEA: XBRL DOCUMENT v3.6.0.2
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS (Details 3) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Condensed Consolidating Financial Statements                      
Operating revenue $ 150,930 $ 184,268 $ 152,445 $ 121,727 $ 138,426 $ 183,543 $ 144,414 $ 121,985 $ 609,370 $ 588,368 $ 597,499
Operations:                      
Purchased water                 181,515 168,557 177,884
Purchased power                 27,180 27,890 33,159
Pump taxes                 11,298 11,479 12,898
Administrative and general                 98,474 113,110 97,373
Other                 80,082 67,248 65,807
Maintenance                 22,993 21,463 19,854
Depreciation and amortization                 63,599 61,381 61,217
Income tax (benefit) expense                 24,804 24,528 26,727
Property and other taxes                 23,231 21,559 20,733
Total operating expenses                 533,176 517,215 515,652
Net operating income $ 21,335 $ 30,055 $ 18,534 $ 6,270 $ 14,962 $ 32,201 $ 16,493 $ 7,497 76,194 71,153 81,847
Other income and expenses:                      
Non-regulated revenue                 16,585 15,624 17,318
Non-regulated expenses                 (11,445) (14,044) (14,285)
(Loss) gain on sale of non-utility property                 (146) 315 51
Income tax expense on other income and expenses                 (2,012) (761) (1,245)
Net other income                 2,982 1,134 1,839
Interest expense:                      
Interest expense                 33,466 29,185 28,483
Less: capitalized interest                 (2,965) (1,915) (1,535)
Net interest expense                 30,501 27,270 26,948
Equity earnings of subsidiaries                 0 0 0
Net income                 48,675 45,017 56,738
Consolidating Adjustments                      
Condensed Consolidating Financial Statements                      
Operating revenue                 0 0 0
Operations:                      
Purchased water                 0 0 0
Purchased power                 0 0 0
Pump taxes                 0 0 0
Administrative and general                 0 0 0
Other                 (505) (505) (505)
Maintenance                 0 0 0
Depreciation and amortization                 (96) (101) (107)
Income tax (benefit) expense                 1,010 1,008 964
Property and other taxes                 0 0 0
Total operating expenses                 409 402 352
Net operating income                 (409) (402) (352)
Other income and expenses:                      
Non-regulated revenue                 (2,385) (2,322) (2,170)
Non-regulated expenses                 0 0 0
(Loss) gain on sale of non-utility property                 0 0 0
Income tax expense on other income and expenses                 972 967 920
Net other income                 (1,413) (1,355) (1,250)
Interest expense:                      
Interest expense                 (1,879) (1,817)  
Less: capitalized interest                 0 0 0
Net interest expense                 (1,879) (1,817) (1,666)
Equity earnings of subsidiaries                 (48,158) (44,516) (56,064)
Net income                 (48,101) (44,456) (56,000)
Parent Company                      
Condensed Consolidating Financial Statements                      
Operating revenue                 0 0 0
Operations:                      
Purchased water                 0 0 0
Purchased power                 0 0 0
Pump taxes                 0 0 0
Administrative and general                 0 0 66
Other                 0 0 0
Maintenance                 0 0 0
Depreciation and amortization                 220 228 214
Income tax (benefit) expense                 (398) (388) (275)
Property and other taxes                 0 0 0
Total operating expenses                 (178) (160) 5
Net operating income                 178 160 (5)
Other income and expenses:                      
Non-regulated revenue                 1,850 1,787 1,811
Non-regulated expenses                 0 0 0
(Loss) gain on sale of non-utility property                 0 0 0
Income tax expense on other income and expenses                 (754) (728) (738)
Net other income                 1,096 1,059 1,073
Interest expense:                      
Interest expense                 757 718  
Less: capitalized interest                 0 0 0
Net interest expense                 757 718 394
Equity earnings of subsidiaries                 48,158 44,516 56,064
Net income                 48,675 45,017 56,738
Cal Water                      
Condensed Consolidating Financial Statements                      
Operating revenue                 570,514 552,202 564,508
Operations:                      
Purchased water                 181,018 168,157 177,561
Purchased power                 19,791 20,282 24,089
Pump taxes                 11,298 11,479 12,898
Administrative and general                 88,001 101,244 87,130
Other                 73,918 61,154 59,291
Maintenance                 22,053 20,659 19,141
Depreciation and amortization                 59,138 56,911 56,836
Income tax (benefit) expense                 22,743 23,964 27,286
Property and other taxes                 20,331 18,848 18,086
Total operating expenses                 498,291 482,698 482,318
Net operating income                 72,223 69,504 82,190
Other income and expenses:                      
Non-regulated revenue                 15,114 14,460 16,085
Non-regulated expenses                 (10,122) (12,870) (13,086)
(Loss) gain on sale of non-utility property                 (146) 315 51
Income tax expense on other income and expenses                 (1,976) (776) (1,243)
Net other income                 2,870 1,129 1,807
Interest expense:                      
Interest expense                 32,682 28,450  
Less: capitalized interest                 (2,905) (1,873) (1,460)
Net interest expense                 29,777 26,577 26,317
Equity earnings of subsidiaries                 0 0 0
Net income                 45,316 44,056 57,680
All Other Subsidiaries                      
Condensed Consolidating Financial Statements                      
Operating revenue                 38,856 36,166 32,991
Operations:                      
Purchased water                 497 400 323
Purchased power                 7,389 7,608 9,070
Pump taxes                 0 0 0
Administrative and general                 10,473 11,866 10,177
Other                 6,669 6,599 7,021
Maintenance                 940 804 713
Depreciation and amortization                 4,337 4,343 4,274
Income tax (benefit) expense                 1,449 (56) (1,248)
Property and other taxes                 2,900 2,711 2,647
Total operating expenses                 34,654 34,275 32,977
Net operating income                 4,202 1,891 14
Other income and expenses:                      
Non-regulated revenue                 2,006 1,699 1,592
Non-regulated expenses                 (1,323) (1,174) (1,199)
(Loss) gain on sale of non-utility property                 0 0 0
Income tax expense on other income and expenses                 (254) (224) (184)
Net other income                 429 301 209
Interest expense:                      
Interest expense                 1,906 1,834  
Less: capitalized interest                 (60) (42) (75)
Net interest expense                 1,846 1,792 1,903
Equity earnings of subsidiaries                 0 0 0
Net income                 $ 2,785 $ 400 $ (1,680)