XML 51 R41.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Financial Statements (Details 3) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Condensed Consolidating Financial Statements    
Operating revenue $ 122,036 $ 121,727
Operations:    
Water production costs 42,068 41,069
Administrative and general 25,249 27,827
Other operations 16,124 19,302
Maintenance 6,112 6,063
Depreciation and amortization 19,201 16,046
Income tax (benefit) expense (884) (925)
Property and other taxes 6,116 6,075
Total operating expenses 113,986 115,457
Net operating income (loss) 8,050 6,270
Other income and expenses:    
Non-regulated revenue 3,462 3,428
Non-regulated expenses (2,054) (2,980)
Allowance for equity funds used during construction (Note 2) 779 0
Income tax expense on other income and expenses (889) (181)
Net other income 1,298 267
Interest:    
Interest expense 8,710 8,065
Allowance for borrowed funds used during construction (Note 2) (494) (730)
Net interest expense 8,216 7,335
Equity earnings of subsidiaries 0 0
Net income (loss) 1,132 (798)
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 (23) (24)
Income tax (benefit) expense 257 257
Property and other taxes 0 0
Total operating expenses 108 107
Net operating income (loss) (108) (107)
Other income and expenses:    
Non-regulated revenue (608) (606)
Non-regulated expenses 0 0
Allowance for equity funds used during construction (Note 2) 0  
Income tax expense on other income and expenses 248 247
Net other income (360) (359)
Interest:    
Interest expense (481) (480)
Allowance for borrowed funds used during construction (Note 2) 0 0
Net interest expense (481) (480)
Equity earnings of subsidiaries (998) 937
Net income (loss) (985) 951
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 23 57
Income tax (benefit) expense (103) (94)
Property and other taxes (4) 0
Total operating expenses (84) (37)
Net operating income (loss) 84 37
Other income and expenses:    
Non-regulated revenue 481 464
Non-regulated expenses 0 0
Allowance for equity funds used during construction (Note 2) 0  
Income tax expense on other income and expenses (196) (189)
Net other income 285 275
Interest:    
Interest expense 235 173
Allowance for borrowed funds used during construction (Note 2) 0 0
Net interest expense 235 173
Equity earnings of subsidiaries 998 (937)
Net income (loss) 1,132 (798)
Cal Water    
Condensed Consolidating Financial Statements    
Operating revenue 113,342 113,027
Operations:    
Water production costs 40,189 39,245
Administrative and general 22,476 24,943
Other operations 14,400 17,726
Maintenance 5,906 5,840
Depreciation and amortization 18,111 14,915
Income tax (benefit) expense (946) (1,037)
Property and other taxes 5,412 5,390
Total operating expenses 105,548 107,022
Net operating income (loss) 7,794 6,005
Other income and expenses:    
Non-regulated revenue 3,135 3,196
Non-regulated expenses (1,747) (2,705)
Allowance for equity funds used during construction (Note 2) 779  
Income tax expense on other income and expenses (883) (200)
Net other income 1,284 291
Interest:    
Interest expense 8,470 7,899
Allowance for borrowed funds used during construction (Note 2) (476) (714)
Net interest expense 7,994 7,185
Equity earnings of subsidiaries 0 0
Net income (loss) 1,084 (889)
All Other Subsidiaries    
Condensed Consolidating Financial Statements    
Operating revenue 8,694 8,700
Operations:    
Water production costs 1,879 1,824
Administrative and general 2,773 2,884
Other operations 1,850 1,702
Maintenance 206 223
Depreciation and amortization 1,090 1,098
Income tax (benefit) expense (92) (51)
Property and other taxes 708 685
Total operating expenses 8,414 8,365
Net operating income (loss) 280 335
Other income and expenses:    
Non-regulated revenue 454 374
Non-regulated expenses (307) (275)
Allowance for equity funds used during construction (Note 2) 0  
Income tax expense on other income and expenses (58) (39)
Net other income 89 60
Interest:    
Interest expense 486 473
Allowance for borrowed funds used during construction (Note 2) (18) (16)
Net interest expense 468 457
Equity earnings of subsidiaries 0 0
Net income (loss) $ (99) $ (62)