XML 50 R40.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Statements - Condensed Consolidating Statement of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Condensed Consolidating Financial Statements        
Operating revenue $ 172,632 $ 171,132 $ 304,879 $ 293,168
Operations:        
Water production costs 65,373 64,131 112,979 106,199
Administrative and general 24,383 21,413 50,702 44,159
Other operations 20,724 18,328 38,364 34,452
Maintenance 5,389 4,708 10,828 10,820
Depreciation and amortization 20,953 19,218 41,668 38,419
Income tax (benefit) expense 4,347 10,606 4,118 9,722
Property and other taxes 6,407 6,057 13,111 12,173
Total operating (income) expenses 147,576 144,461 271,770 255,944
Net operating income 25,056 26,671 33,109 37,224
Other income and expenses:        
Non-regulated revenue 4,845 3,739 9,264 7,201
Non-regulated expenses (6,115) (1,614) (11,552) (3,668)
Other components of net periodic benefit cost (2,463) (2,383) (5,009) (4,886)
Allowance for equity funds used during construction 710 879 1,621 1,658
Income tax benefit (expense) on other income and expenses 819 (246) 1,577 (1,135)
Net other (loss) income (2,204) 375 (4,099) (830)
Interest expense:        
Interest expense 10,134 9,079 19,332 17,789
Allowance for borrowed funds used during construction (304) (564) (799) (1,058)
Net interest expense 9,830 8,515 18,533 16,731
Equity earnings of subsidiaries 0 0 0 0
Net income 13,022 18,531 10,477 19,663
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 (146) (126) (292) (252)
Maintenance 0 0 0 0
Depreciation and amortization (21) (23) (43) (46)
Income tax (benefit) expense 201 263 398 520
Property and other taxes 0 0 0 0
Total operating (income) expenses 34 114 63 222
Net operating income (34) (114) (63) (222)
Other income and expenses:        
Non-regulated revenue (703) (622) (1,379) (1,230)
Non-regulated expenses 0 0 0 0
Other components of net periodic benefit cost 0 0 0 0
Allowance for equity funds used during construction 0 0 0 0
Income tax benefit (expense) on other income and expenses 197 253 386 501
Net other (loss) income (506) (369) (993) (729)
Interest expense:        
Interest expense (557) (496) (1,088) (977)
Allowance for borrowed funds used during construction 0 0 0 0
Net interest expense (557) (496) (1,088) (977)
Equity earnings of subsidiaries (12,934) (18,415) (10,209) (19,413)
Net income (12,917) (18,402) (10,177) (19,387)
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 24 26 47 49
Income tax (benefit) expense (122) (123) (200) (226)
Property and other taxes 0 0 0 (4)
Total operating (income) expenses (98) (97) (153) (181)
Net operating income 98 97 153 181
Other income and expenses:        
Non-regulated revenue 557 496 1,088 977
Non-regulated expenses 0 0 0 0
Other components of net periodic benefit cost 0 0 0 0
Allowance for equity funds used during construction 0 0 0 0
Income tax benefit (expense) on other income and expenses (156) (202) (304) (398)
Net other (loss) income 401 294 784 579
Interest expense:        
Interest expense 411 275 669 510
Allowance for borrowed funds used during construction 0 0 0 0
Net interest expense 411 275 669 510
Equity earnings of subsidiaries 12,934 18,415 10,209 19,413
Net income 13,022 18,531 10,477 19,663
Cal Water | Reportable Legal Entities        
Condensed Consolidating Financial Statements        
Operating revenue 162,296 161,174 285,866 274,516
Operations:        
Water production costs 63,209 62,089 108,832 102,278
Administrative and general 22,047 18,907 45,653 39,028
Other operations 19,138 16,729 35,355 31,129
Maintenance 5,192 4,509 10,436 10,415
Depreciation and amortization 19,664 18,102 39,277 36,213
Income tax (benefit) expense 3,940 10,012 3,600 9,066
Property and other taxes 5,682 5,315 11,689 10,727
Total operating (income) expenses 138,872 135,663 254,842 238,856
Net operating income 23,424 25,511 31,024 35,660
Other income and expenses:        
Non-regulated revenue 4,739 3,469 8,983 6,604
Non-regulated expenses (5,975) (1,428) (11,268) (3,175)
Other components of net periodic benefit cost (2,337) (2,240) (4,784) (4,595)
Allowance for equity funds used during construction 710 879 1,621 1,658
Income tax benefit (expense) on other income and expenses 783 (278) 1,524 (1,161)
Net other (loss) income (2,080) 402 (3,924) (669)
Interest expense:        
Interest expense 9,718 8,795 18,652 17,265
Allowance for borrowed funds used during construction (270) (542) (728) (1,018)
Net interest expense 9,448 8,253 17,924 16,247
Equity earnings of subsidiaries 0 0 0 0
Net income 11,896 17,660 9,176 18,744
All Other Subsidiaries | Reportable Legal Entities        
Condensed Consolidating Financial Statements        
Operating revenue 10,336 9,958 19,013 18,652
Operations:        
Water production costs 2,164 2,042 4,147 3,921
Administrative and general 2,336 2,506 5,049 5,131
Other operations 1,732 1,725 3,301 3,575
Maintenance 197 199 392 405
Depreciation and amortization 1,286 1,113 2,387 2,203
Income tax (benefit) expense 328 454 320 362
Property and other taxes 725 742 1,422 1,450
Total operating (income) expenses 8,768 8,781 17,018 17,047
Net operating income 1,568 1,177 1,995 1,605
Other income and expenses:        
Non-regulated revenue 252 396 572 850
Non-regulated expenses (140) (186) (284) (493)
Other components of net periodic benefit cost (126) (143) (225) (291)
Allowance for equity funds used during construction 0 0 0 0
Income tax benefit (expense) on other income and expenses (5) (19) (29) (77)
Net other (loss) income (19) 48 34 (11)
Interest expense:        
Interest expense 562 505 1,099 991
Allowance for borrowed funds used during construction (34) (22) (71) (40)
Net interest expense 528 483 1,028 951
Equity earnings of subsidiaries 0 0 0 0
Net income $ 1,021 $ 742 $ 1,001 $ 643