XML 83 R69.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS (Details 3) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Condensed Consolidating Financial Statements                      
Operating revenue $ 161,991 $ 211,731 $ 171,132 $ 122,036 $ 150,930 $ 184,268 $ 152,445 $ 121,727 $ 666,890 $ 609,370 $ 588,368
Operations:                      
Purchased water                 199,081 181,515 168,557
Purchased power                 28,862 27,180 27,890
Pump taxes                 13,924 11,298 11,479
Administrative and general                 102,914 98,474 113,110
Other operations                 74,448 80,082 67,248
Maintenance                 22,530 22,993 21,463
Depreciation and amortization                 76,783 63,599 61,381
Income tax (benefit) expense                 28,928 24,804 24,528
Property and other taxes                 24,797 23,231 21,559
Total operating expenses                 572,267 533,176 517,215
Net operating income $ 20,118 $ 41,196 $ 25,259 $ 8,050 $ 21,335 $ 30,055 $ 18,534 $ 6,270 94,623 76,194 71,153
Other income and expenses:                      
Non-regulated revenue                 15,898 16,585 15,624
Non-regulated expenses                 (9,390) (11,445) (14,044)
Allowance for equity funds used during construction                 3,750 0 0
Gain (loss) on sale of non-utility property                 663 (146) 315
Income tax expense on other income and expenses                 (4,435) (2,012) (761)
Net other income                 6,486 2,982 1,134
Interest expense:                      
Interest expense                 36,288 33,466 29,185
Allowance for borrowed funds used during construction                 (2,360) (2,965) (1,915)
Net interest expense                 33,928 30,501 27,270
Equity earnings of subsidiaries                 0 0 0
Net income                 67,181 48,675 45,017
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 operations                 (524) (505) (505)
Maintenance                 0 0 0
Depreciation and amortization                 (91) (96) (101)
Income tax (benefit) expense                 1,059 1,010 1,008
Property and other taxes                 0 0 0
Total operating expenses                 444 409 402
Net operating income                 (444) (409) (402)
Other income and expenses:                      
Non-regulated revenue                 (2,509) (2,385) (2,322)
Non-regulated expenses                 0 0 0
Allowance for equity funds used during construction                 0    
Gain (loss) on sale of non-utility property                 0 0 0
Income tax expense on other income and expenses                 1,022 972 967
Net other income                 (1,487) (1,413) (1,355)
Interest expense:                      
Interest expense                 (1,985) (1,879) (1,817)
Allowance for borrowed funds used during construction                 0 0 0
Net interest expense                 (1,985) (1,879) (1,817)
Equity earnings of subsidiaries                 (66,728) (48,158) (44,516)
Net income                 (66,674) (48,101) (44,456)
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 0
Other operations                 0 0 0
Maintenance                 0 0 0
Depreciation and amortization                 94 220 228
Income tax (benefit) expense                 (498) (398) (388)
Property and other taxes                 (4) 0 0
Total operating expenses                 (408) (178) (160)
Net operating income                 408 178 160
Other income and expenses:                      
Non-regulated revenue                 1,985 1,850 1,787
Non-regulated expenses                 0 0 0
Allowance for equity funds used during construction                 0    
Gain (loss) on sale of non-utility property                 0 0 0
Income tax expense on other income and expenses                 (809) (754) (728)
Net other income                 1,176 1,096 1,059
Interest expense:                      
Interest expense                 1,131 757 718
Allowance for borrowed funds used during construction                 0 0 0
Net interest expense                 1,131 757 718
Equity earnings of subsidiaries                 66,728 48,158 44,516
Net income                 67,181 48,675 45,017
Cal Water                      
Condensed Consolidating Financial Statements                      
Operating revenue                 626,381 570,514 552,202
Operations:                      
Purchased water                 198,682 181,018 168,157
Purchased power                 21,021 19,791 20,282
Pump taxes                 13,924 11,298 11,479
Administrative and general                 92,195 88,001 101,244
Other operations                 67,069 73,918 61,154
Maintenance                 21,595 22,053 20,659
Depreciation and amortization                 72,327 59,138 56,911
Income tax (benefit) expense                 27,129 22,743 23,964
Property and other taxes                 21,778 20,331 18,848
Total operating expenses                 535,720 498,291 482,698
Net operating income                 90,661 72,223 69,504
Other income and expenses:                      
Non-regulated revenue                 14,608 15,114 14,460
Non-regulated expenses                 (8,139) (10,122) (12,870)
Allowance for equity funds used during construction                 3,750    
Gain (loss) on sale of non-utility property                 663 (146) 315
Income tax expense on other income and expenses                 (4,434) (1,976) (776)
Net other income                 6,448 2,870 1,129
Interest expense:                      
Interest expense                 35,116 32,682 28,450
Allowance for borrowed funds used during construction                 (2,319) (2,905) (1,873)
Net interest expense                 32,797 29,777 26,577
Equity earnings of subsidiaries                 0 0 0
Net income                 64,312 45,316 44,056
All Other Subsidiaries                      
Condensed Consolidating Financial Statements                      
Operating revenue                 40,509 38,856 36,166
Operations:                      
Purchased water                 399 497 400
Purchased power                 7,841 7,389 7,608
Pump taxes                 0 0 0
Administrative and general                 10,719 10,473 11,866
Other operations                 7,903 6,669 6,599
Maintenance                 935 940 804
Depreciation and amortization                 4,453 4,337 4,343
Income tax (benefit) expense                 1,238 1,449 (56)
Property and other taxes                 3,023 2,900 2,711
Total operating expenses                 36,511 34,654 34,275
Net operating income                 3,998 4,202 1,891
Other income and expenses:                      
Non-regulated revenue                 1,814 2,006 1,699
Non-regulated expenses                 (1,251) (1,323) (1,174)
Allowance for equity funds used during construction                 0    
Gain (loss) on sale of non-utility property                 0 0 0
Income tax expense on other income and expenses                 (214) (254) (224)
Net other income                 349 429 301
Interest expense:                      
Interest expense                 2,026 1,906 1,834
Allowance for borrowed funds used during construction                 (41) (60) (42)
Net interest expense                 1,985 1,846 1,792
Equity earnings of subsidiaries                 0 0 0
Net income                 $ 2,362 $ 2,785 $ 400