XML 51 R41.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Financial Statements - Condensed Consolidating Statement of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Condensed Consolidating Financial Statements        
Operating revenue $ 171,132 $ 152,445 $ 293,168 $ 274,172
Operations:        
Water production costs 64,131 57,589 106,199 98,658
Administrative and general 23,796 23,366 49,045 51,193
Other operations 18,328 18,903 34,452 38,205
Maintenance 4,708 5,934 10,820 11,997
Depreciation and amortization 19,218 15,842 38,419 31,888
Income tax (benefit) expense 9,635 6,870 8,751 5,945
Property and other taxes 6,057 5,407 12,173 11,482
Total operating (income) expense 145,873 133,911 259,859 249,368
Net operating income (loss) 25,259 18,534 33,309 24,804
Other income and expenses:        
Non-regulated revenue 3,739 3,764 7,201 7,192
Non-regulated expenses (1,614) (2,809) (3,668) (5,789)
Allowance for equity funds used during construction 879 0 1,658 0
Income tax expense on other income and expenses (1,217) (384) (2,106) (565)
Net other income 1,787 571 3,085 838
Interest expense:        
Interest expense 9,079 8,434 17,789 16,499
Allowance for borrowed funds used during construction (564) (837) (1,058) (1,567)
Net interest expense 8,515 7,597 16,731 14,932
Equity earnings of subsidiaries 0 0 0 0
Net income 18,531 11,508 19,663 10,710
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 (126) (84) (252) (210)
Maintenance 0 0 0 0
Depreciation and amortization (23) (24) (46) (48)
Income tax (benefit) expense 263 238 520 495
Property and other taxes 0 0 0 0
Total operating (income) expense 114 130 222 237
Net operating income (loss) (114) (130) (222) (237)
Other income and expenses:        
Non-regulated revenue (622) (560) (1,230) (1,166)
Non-regulated expenses 0 0 0 0
Allowance for equity funds used during construction 0   0  
Income tax expense on other income and expenses 253 228 501 475
Net other income (369) (332) (729) (691)
Interest expense:        
Interest expense (496) (476) (977) (956)
Allowance for borrowed funds used during construction 0 0 0 0
Net interest expense (496) (476) (977) (956)
Equity earnings of subsidiaries (18,415) (11,371) (19,413) (10,434)
Net income (18,402) (11,357) (19,387) (10,406)
Parent Company        
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 0 0 0 0
Maintenance 0 0 0 0
Depreciation and amortization 26 57 49 114
Income tax (benefit) expense (123) (93) (226) (187)
Property and other taxes 0 0 (4) 0
Total operating (income) expense (97) (36) (181) (73)
Net operating income (loss) 97 36 181 73
Other income and expenses:        
Non-regulated revenue 496 462 977 926
Non-regulated expenses 0 0 0 0
Allowance for equity funds used during construction 0   0  
Income tax expense on other income and expenses (202) (188) (398) (377)
Net other income 294 274 579 549
Interest expense:        
Interest expense 275 173 510 346
Allowance for borrowed funds used during construction 0 0 0 0
Net interest expense 275 173 510 346
Equity earnings of subsidiaries 18,415 11,371 19,413 10,434
Net income 18,531 11,508 19,663 10,710
Cal Water        
Condensed Consolidating Financial Statements        
Operating revenue 161,174 142,342 274,516 255,369
Operations:        
Water production costs 62,089 55,643 102,278 94,888
Administrative and general 21,147 20,667 43,623 45,610
Other operations 16,729 17,365 31,129 35,091
Maintenance 4,509 5,692 10,415 11,532
Depreciation and amortization 18,102 14,735 36,213 29,650
Income tax (benefit) expense 9,100 6,228 8,154 5,191
Property and other taxes 5,315 4,669 10,727 10,059
Total operating (income) expense 136,991 124,999 242,539 232,021
Net operating income (loss) 24,183 17,343 31,977 23,348
Other income and expenses:        
Non-regulated revenue 3,469 3,439 6,604 6,635
Non-regulated expenses (1,428) (2,547) (3,175) (5,252)
Allowance for equity funds used during construction 879   1,658  
Income tax expense on other income and expenses (1,190) (364) (2,073) (564)
Net other income 1,730 528 3,014 819
Interest expense:        
Interest expense 8,795 8,263 17,265 16,162
Allowance for borrowed funds used during construction (542) (820) (1,018) (1,534)
Net interest expense 8,253 7,443 16,247 14,628
Equity earnings of subsidiaries 0 0 0 0
Net income 17,660 10,428 18,744 9,539
All Other Subsidiaries        
Condensed Consolidating Financial Statements        
Operating revenue 9,958 10,103 18,652 18,803
Operations:        
Water production costs 2,042 1,946 3,921 3,770
Administrative and general 2,649 2,699 5,422 5,583
Other operations 1,725 1,622 3,575 3,324
Maintenance 199 242 405 465
Depreciation and amortization 1,113 1,074 2,203 2,172
Income tax (benefit) expense 395 497 303 446
Property and other taxes 742 738 1,450 1,423
Total operating (income) expense 8,865 8,818 17,279 17,183
Net operating income (loss) 1,093 1,285 1,373 1,620
Other income and expenses:        
Non-regulated revenue 396 423 850 797
Non-regulated expenses (186) (262) (493) (537)
Allowance for equity funds used during construction 0   0  
Income tax expense on other income and expenses (78) (60) (136) (99)
Net other income 132 101 221 161
Interest expense:        
Interest expense 505 474 991 947
Allowance for borrowed funds used during construction (22) (17) (40) (33)
Net interest expense 483 457 951 914
Equity earnings of subsidiaries 0 0 0 0
Net income $ 742 $ 929 $ 643 $ 867