XML 52 R41.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Statements - Condensed Consolidating Statement of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Condensed Consolidating Financial Statements        
Operating revenue $ 218,983 $ 211,731 $ 523,862 $ 504,899
Operations:        
Water production costs 78,818 75,261 191,797 181,460
Administrative and general 26,493 22,749 77,195 66,908
Other operations 21,943 21,208 60,307 55,660
Maintenance 6,768 6,057 17,596 16,877
Depreciation and amortization 21,009 19,231 62,677 57,650
Income tax (benefit) expense 11,262 18,219 15,380 27,941
Property and other taxes 7,142 6,544 20,253 18,717
Total operating (income) expenses 173,435 169,269 445,205 425,213
Net operating income 45,548 42,462 78,657 79,686
Other income and expenses:        
Non-regulated revenue 4,703 3,542 13,967 10,743
Non-regulated expenses (4,897) (2,576) (16,449) (6,244)
Other components of net periodic benefit cost (1,975) (2,137) (6,984) (7,023)
Allowance for equity funds used during construction 1,023 1,105 2,644 2,763
Income tax benefit (expense) on other income and expenses 305 30 1,882 (1,105)
Net other loss (841) (36) (4,940) (866)
Interest expense:        
Interest expense 10,875 9,284 30,207 27,073
Allowance for borrowed funds used during construction (560) (707) (1,359) (1,765)
Net interest expense 10,315 8,577 28,848 25,308
Equity earnings of subsidiaries 0 0 0 0
Net income 34,392 33,849 44,869 53,512
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 (144) (127) (436) (379)
Maintenance 0 0 0 0
Depreciation and amortization (22) (22) (65) (68)
Income tax (benefit) expense 222 266 620 786
Property and other taxes 0 0 0 0
Total operating (income) expenses 56 117 119 339
Net operating income (56) (117) (119) (339)
Other income and expenses:        
Non-regulated revenue (773) (631) (2,152) (1,861)
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 216 257 602 758
Net other loss (557) (374) (1,550) (1,103)
Interest expense:        
Interest expense (628) (505) (1,716) (1,482)
Allowance for borrowed funds used during construction 0 0 0 0
Net interest expense (628) (505) (1,716) (1,482)
Equity earnings of subsidiaries (34,307) (33,748) (44,516) (53,161)
Net income (34,292) (33,734) (44,469) (53,121)
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 23 21 70 70
Income tax (benefit) expense (142) (136) (342) (362)
Property and other taxes 0 0 0 (4)
Total operating (income) expenses (119) (115) (272) (296)
Net operating income 119 115 272 296
Other income and expenses:        
Non-regulated revenue 628 505 1,716 1,482
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 (176) (206) (480) (604)
Net other loss 452 299 1,236 878
Interest expense:        
Interest expense 486 313 1,155 823
Allowance for borrowed funds used during construction 0 0 0 0
Net interest expense 486 313 1,155 823
Equity earnings of subsidiaries 34,307 33,748 44,516 53,161
Net income 34,392 33,849 44,869 53,512
Cal Water | Reportable Legal Entities        
Condensed Consolidating Financial Statements        
Operating revenue 206,390 199,002 492,256 473,518
Operations:        
Water production costs 76,317 73,061 185,149 175,339
Administrative and general 23,878 20,352 69,531 59,380
Other operations 20,271 18,979 55,626 50,108
Maintenance 6,538 5,729 16,974 16,144
Depreciation and amortization 19,632 18,115 58,909 54,328
Income tax (benefit) expense 9,911 17,009 13,511 26,075
Property and other taxes 6,205 5,680 17,894 16,407
Total operating (income) expenses 162,752 158,925 417,594 397,781
Net operating income 43,638 40,077 74,662 75,737
Other income and expenses:        
Non-regulated revenue 4,589 3,218 13,572 9,822
Non-regulated expenses (4,675) (2,151) (15,943) (5,326)
Other components of net periodic benefit cost (1,834) (2,010) (6,618) (6,605)
Allowance for equity funds used during construction 1,023 1,105 2,644 2,763
Income tax benefit (expense) on other income and expenses 252 (66) 1,776 (1,227)
Net other loss (645) 96 (4,569) (573)
Interest expense:        
Interest expense 10,443 8,951 29,095 26,216
Allowance for borrowed funds used during construction (522) (684) (1,250) (1,702)
Net interest expense 9,921 8,267 27,845 24,514
Equity earnings of subsidiaries 0 0 0 0
Net income 33,072 31,906 42,248 50,650
All Other Subsidiaries | Reportable Legal Entities        
Condensed Consolidating Financial Statements        
Operating revenue 12,593 12,729 31,606 31,381
Operations:        
Water production costs 2,501 2,200 6,648 6,121
Administrative and general 2,615 2,397 7,664 7,528
Other operations 1,816 2,356 5,117 5,931
Maintenance 230 328 622 733
Depreciation and amortization 1,376 1,117 3,763 3,320
Income tax (benefit) expense 1,271 1,080 1,591 1,442
Property and other taxes 937 864 2,359 2,314
Total operating (income) expenses 10,746 10,342 27,764 27,389
Net operating income 1,847 2,387 3,842 3,992
Other income and expenses:        
Non-regulated revenue 259 450 831 1,300
Non-regulated expenses (222) (425) (506) (918)
Other components of net periodic benefit cost (141) (127) (366) (418)
Allowance for equity funds used during construction 0 0 0 0
Income tax benefit (expense) on other income and expenses 13 45 (16) (32)
Net other loss (91) (57) (57) (68)
Interest expense:        
Interest expense 574 525 1,673 1,516
Allowance for borrowed funds used during construction (38) (23) (109) (63)
Net interest expense 536 502 1,564 1,453
Equity earnings of subsidiaries 0 0 0 0
Net income $ 1,220 $ 1,828 $ 2,221 $ 2,471