XML 50 R40.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Statements - Condensed Consolidating Statement of Income (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Condensed Consolidating Financial Statements    
Operating revenue $ 132,247 $ 122,036
Operations:    
Water production costs 47,606 42,068
Administrative and general 26,319 22,746
Other operations 17,640 16,124
Maintenance 5,439 6,112
Depreciation and amortization 20,715 19,201
Income tax (benefit) expense (229) (884)
Property and other taxes 6,704 6,116
Total operating expenses 124,194 111,483
Net operating income 8,053 10,553
Other income and expenses:    
Non-regulated revenue 4,419 3,462
Non-regulated expenses (5,437) (2,054)
Other components of net periodic benefit cost (2,546) (2,503)
Allowance for equity funds used during construction 911 779
Income tax expense on other income and expenses 758 (889)
Net other income (1,895) (1,205)
Interest expense:    
Interest expense 9,198 8,710
Allowance for borrowed funds used during construction (495) (494)
Net interest expense 8,703 8,216
Equity earnings of subsidiaries 0 0
Net income (2,545) 1,132
Consolidating Adjustments    
Condensed Consolidating Financial Statements    
Operating revenue 0 0
Operations:    
Water production costs 0 0
Administrative and general 0 0
Other operations (146) (126)
Maintenance 0 0
Depreciation and amortization (22) (23)
Income tax (benefit) expense 197 257
Property and other taxes 0 0
Total operating expenses 29 108
Net operating income (29) (108)
Other income and expenses:    
Non-regulated revenue (676) (608)
Non-regulated expenses 0 0
Other components of net periodic benefit cost 0 0
Allowance for equity funds used during construction 0 0
Income tax expense on other income and expenses 189 248
Net other income (487) (360)
Interest expense:    
Interest expense (531) (481)
Allowance for borrowed funds used during construction 0 0
Net interest expense (531) (481)
Equity earnings of subsidiaries 2,725 (998)
Net income 2,740 (985)
Parent Company | Reportable Legal Entities    
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 23
Income tax (benefit) expense (78) (103)
Property and other taxes 0 (4)
Total operating expenses (55) (84)
Net operating income 55 84
Other income and expenses:    
Non-regulated revenue 531 481
Non-regulated expenses 0 0
Other components of net periodic benefit cost 0 0
Allowance for equity funds used during construction 0 0
Income tax expense on other income and expenses (148) (196)
Net other income 383 285
Interest expense:    
Interest expense 258 235
Allowance for borrowed funds used during construction 0 0
Net interest expense 258 235
Equity earnings of subsidiaries (2,725) 998
Net income (2,545) 1,132
Cal Water | Reportable Legal Entities    
Condensed Consolidating Financial Statements    
Operating revenue 123,570 113,342
Operations:    
Water production costs 45,623 40,189
Administrative and general 23,606 20,126
Other operations 16,217 14,400
Maintenance 5,244 5,906
Depreciation and amortization 19,613 18,111
Income tax (benefit) expense (340) (946)
Property and other taxes 6,007 5,412
Total operating expenses 115,970 103,198
Net operating income 7,600 10,144
Other income and expenses:    
Non-regulated revenue 4,244 3,135
Non-regulated expenses (5,293) (1,747)
Other components of net periodic benefit cost (2,447) (2,350)
Allowance for equity funds used during construction 911 779
Income tax expense on other income and expenses 741 (883)
Net other income (1,844) (1,066)
Interest expense:    
Interest expense 8,934 8,470
Allowance for borrowed funds used during construction (458) (476)
Net interest expense 8,476 7,994
Equity earnings of subsidiaries 0 0
Net income (2,720) 1,084
All Other Subsidiaries | Reportable Legal Entities    
Condensed Consolidating Financial Statements    
Operating revenue 8,677 8,694
Operations:    
Water production costs 1,983 1,879
Administrative and general 2,713 2,620
Other operations 1,569 1,850
Maintenance 195 206
Depreciation and amortization 1,101 1,090
Income tax (benefit) expense (8) (92)
Property and other taxes 697 708
Total operating expenses 8,250 8,261
Net operating income 427 433
Other income and expenses:    
Non-regulated revenue 320 454
Non-regulated expenses (144) (307)
Other components of net periodic benefit cost (99) (153)
Allowance for equity funds used during construction 0 0
Income tax expense on other income and expenses (24) (58)
Net other income 53 (64)
Interest expense:    
Interest expense 537 486
Allowance for borrowed funds used during construction (37) (18)
Net interest expense 500 468
Equity earnings of subsidiaries 0 0
Net income $ (20) $ (99)