XML 51 R41.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Statements - Condensed Consolidating Statement of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Condensed Consolidating Financial Statements        
Operating revenue $ 211,731 $ 184,268 $ 504,899 $ 458,440
Operations:        
Water production costs 75,261 70,175 181,460 168,833
Administrative and general 24,886 23,844 73,931 75,037
Other operations 21,208 19,561 55,660 57,766
Maintenance 6,057 5,545 16,877 17,542
Depreciation and amortization 19,231 15,884 57,650 47,772
Income tax (benefit) expense 17,348 13,247 26,099 19,192
Property and other taxes 6,544 5,957 18,717 17,439
Total operating (income) expense 170,535 154,213 430,394 403,581
Net operating income (loss) 41,196 30,055 74,505 54,859
Other income and expenses:        
Non-regulated revenue 3,542 3,397 10,743 10,589
Non-regulated expenses (2,576) (2,517) (6,244) (8,306)
Allowance for equity funds used during construction 1,105 0 2,763 0
Income tax expense on other income and expenses (841) (349) (2,947) (914)
Net other income 1,230 531 4,315 1,369
Interest expense:        
Interest expense 9,284 8,485 27,073 24,984
Allowance for borrowed funds used during construction (707) (774) (1,765) (2,341)
Net interest expense 8,577 7,711 25,308 22,643
Equity earnings of subsidiaries 0 0 0 0
Net income 33,849 22,875 53,512 33,585
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 (127) (168) (379) (378)
Maintenance 0 0 0 0
Depreciation and amortization (22) (24) (68) (72)
Income tax (benefit) expense 266 267 786 762
Property and other taxes 0 0 0 0
Total operating (income) expense 117 75 339 312
Net operating income (loss) (117) (75) (339) (312)
Other income and expenses:        
Non-regulated revenue (631) (632) (1,861) (1,798)
Non-regulated expenses 0 0 0 0
Allowance for equity funds used during construction 0   0  
Income tax expense on other income and expenses 257 258 758 733
Net other income (374) (374) (1,103) (1,065)
Interest expense:        
Interest expense (505) (463) (1,482) (1,419)
Allowance for borrowed funds used during construction 0 0 0 0
Net interest expense (505) (463) (1,482) (1,419)
Equity earnings of subsidiaries (33,748) (22,753) (53,161) (33,187)
Net income (33,734) (22,739) (53,121) (33,145)
Parent Company | Reportable Legal Entities        
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 21 57 70 171
Income tax (benefit) expense (136) (105) (362) (292)
Property and other taxes 0 0 (4) 0
Total operating (income) expense (115) (48) (296) (121)
Net operating income (loss) 115 48 296 121
Other income and expenses:        
Non-regulated revenue 505 464 1,482 1,390
Non-regulated expenses 0 0 0 0
Allowance for equity funds used during construction 0   0  
Income tax expense on other income and expenses (206) (189) (604) (566)
Net other income 299 275 878 824
Interest expense:        
Interest expense 313 201 823 547
Allowance for borrowed funds used during construction 0 0 0 0
Net interest expense 313 201 823 547
Equity earnings of subsidiaries 33,748 22,753 53,161 33,187
Net income 33,849 22,875 53,512 33,585
Cal Water | Reportable Legal Entities        
Condensed Consolidating Financial Statements        
Operating revenue 199,002 173,223 473,518 428,592
Operations:        
Water production costs 73,061 68,045 175,339 162,933
Administrative and general 22,362 21,679 65,985 67,289
Other operations 18,979 18,037 50,108 53,128
Maintenance 5,729 5,322 16,144 16,854
Depreciation and amortization 18,115 14,777 54,328 44,427
Income tax (benefit) expense 16,190 12,165 24,344 17,356
Property and other taxes 5,680 5,182 16,407 15,241
Total operating (income) expense 160,116 145,207 402,655 377,228
Net operating income (loss) 38,886 28,016 70,863 51,364
Other income and expenses:        
Non-regulated revenue 3,218 3,024 9,822 9,659
Non-regulated expenses (2,151) (2,170) (5,326) (7,422)
Allowance for equity funds used during construction 1,105   2,763  
Income tax expense on other income and expenses (885) (345) (2,958) (909)
Net other income 1,287 509 4,301 1,328
Interest expense:        
Interest expense 8,951 8,259 26,216 24,421
Allowance for borrowed funds used during construction (684) (759) (1,702) (2,293)
Net interest expense 8,267 7,500 24,514 22,128
Equity earnings of subsidiaries 0 0 0 0
Net income 31,906 21,025 50,650 30,564
All Other Subsidiaries | Reportable Legal Entities        
Condensed Consolidating Financial Statements        
Operating revenue 12,729 11,045 31,381 29,848
Operations:        
Water production costs 2,200 2,130 6,121 5,900
Administrative and general 2,524 2,165 7,946 7,748
Other operations 2,356 1,692 5,931 5,016
Maintenance 328 223 733 688
Depreciation and amortization 1,117 1,074 3,320 3,246
Income tax (benefit) expense 1,028 920 1,331 1,366
Property and other taxes 864 775 2,314 2,198
Total operating (income) expense 10,417 8,979 27,696 26,162
Net operating income (loss) 2,312 2,066 3,685 3,686
Other income and expenses:        
Non-regulated revenue 450 541 1,300 1,338
Non-regulated expenses (425) (347) (918) (884)
Allowance for equity funds used during construction 0   0  
Income tax expense on other income and expenses (7) (73) (143) (172)
Net other income 18 121 239 282
Interest expense:        
Interest expense 525 488 1,516 1,435
Allowance for borrowed funds used during construction (23) (15) (63) (48)
Net interest expense 502 473 1,453 1,387
Equity earnings of subsidiaries 0 0 0 0
Net income $ 1,828 $ 1,714 $ 2,471 $ 2,581