XML 58 R48.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidating Financial Statements - Condensed Consolidating Statement of Income (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Condensed Consolidating Financial Statements    
Operating revenue $ 126,111 $ 134,553
Operations:    
Water production costs 45,592 47,606
Administrative and general 29,097 26,319
Other operations 17,821 17,640
Maintenance 6,455 5,439
Depreciation and amortization 22,368 20,715
Income tax (benefit) expense (2,991) 294
Property and other taxes 7,293 6,704
Total operating (income) expenses 125,635 124,717
Net operating income 476 9,836
Other income and expenses:    
Non-regulated revenue 4,901 4,419
Non-regulated expenses (2,219) (5,437)
Other components of net periodic benefit cost (1,259) (2,546)
Allowance for equity funds used during construction 1,533 911
Income tax (expense) benefit on other income and expenses (828) 758
Net other income (loss) 2,128 (1,895)
Interest expense:    
Interest expense 11,075 9,198
Allowance for borrowed funds used during construction (831) (495)
Net interest expense 10,244 8,703
Equity earnings of subsidiaries 0 0
Net loss (7,640) (762)
Consolidating Adjustments    
Condensed Consolidating Financial Statements    
Operating revenue 0 0
Operations:    
Water production costs 0 0
Administrative and general 0 0
Other operations (146) (146)
Maintenance 0 0
Depreciation and amortization (21) (22)
Income tax (benefit) expense 218 197
Property and other taxes 0 0
Total operating (income) expenses 51 29
Net operating income (51) (29)
Other income and expenses:    
Non-regulated revenue (759) (676)
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) benefit on other income and expenses 212 189
Net other income (loss) (547) (487)
Interest expense:    
Interest expense (613) (531)
Allowance for borrowed funds used during construction 0 0
Net interest expense (613) (531)
Equity earnings of subsidiaries 7,734 942
Net loss 7,749 957
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 (135) (78)
Property and other taxes 0 0
Total operating (income) expenses (112) (55)
Net operating income 112 55
Other income and expenses:    
Non-regulated revenue 613 531
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) benefit on other income and expenses (172) (148)
Net other income (loss) 441 383
Interest expense:    
Interest expense 459 258
Allowance for borrowed funds used during construction 0 0
Net interest expense 459 258
Equity earnings of subsidiaries (7,734) (942)
Net loss (7,640) (762)
Cal Water | Reportable Legal Entities    
Condensed Consolidating Financial Statements    
Operating revenue 116,074 125,876
Operations:    
Water production costs 43,426 45,623
Administrative and general 26,203 23,606
Other operations 16,122 16,217
Maintenance 6,223 5,244
Depreciation and amortization 20,887 19,613
Income tax (benefit) expense (3,105) 183
Property and other taxes 6,506 6,007
Total operating (income) expenses 116,262 116,493
Net operating income (188) 9,383
Other income and expenses:    
Non-regulated revenue 4,628 4,244
Non-regulated expenses (2,038) (5,293)
Other components of net periodic benefit cost (1,229) (2,447)
Allowance for equity funds used during construction 1,533 911
Income tax (expense) benefit on other income and expenses (810) 741
Net other income (loss) 2,084 (1,844)
Interest expense:    
Interest expense 10,613 8,934
Allowance for borrowed funds used during construction (776) (458)
Net interest expense 9,837 8,476
Equity earnings of subsidiaries 0 0
Net loss (7,941) (937)
All Other Subsidiaries | Reportable Legal Entities    
Condensed Consolidating Financial Statements    
Operating revenue 10,037 8,677
Operations:    
Water production costs 2,166 1,983
Administrative and general 2,894 2,713
Other operations 1,845 1,569
Maintenance 232 195
Depreciation and amortization 1,479 1,101
Income tax (benefit) expense 31 (8)
Property and other taxes 787 697
Total operating (income) expenses 9,434 8,250
Net operating income 603 427
Other income and expenses:    
Non-regulated revenue 419 320
Non-regulated expenses (181) (144)
Other components of net periodic benefit cost (30) (99)
Allowance for equity funds used during construction 0 0
Income tax (expense) benefit on other income and expenses (58) (24)
Net other income (loss) 150 53
Interest expense:    
Interest expense 616 537
Allowance for borrowed funds used during construction (55) (37)
Net interest expense 561 500
Equity earnings of subsidiaries 0 0
Net loss $ 192 $ (20)