XML 49 R50.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidating Financial Statements - Condensed Consolidating Statement of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Sep. 30, 2019
Sep. 30, 2018
Condensed Consolidating Financial Statements                
Operating revenue $ 232,537     $ 221,288     $ 537,679 $ 530,779
Operations:                
Water production costs 80,568     78,818     190,795 191,797
Administrative and general 26,779     26,493     81,310 77,195
Other operations 24,550     21,943     64,913 60,307
Maintenance 7,065     6,768     19,212 17,596
Depreciation and amortization 22,273     21,009     66,967 62,677
Income tax (benefit) expense 12,194     11,786     13,524 16,950
Property and other taxes 7,541     7,142     21,902 20,253
Total operating (income) expenses 180,970     173,959     458,623 446,775
Net operating income 51,567     47,329     79,056 84,004
Other income and expenses:                
Non-regulated revenue 4,118     4,703     14,149 13,967
Non-regulated expenses (4,351)     (4,897)     (10,470) (16,449)
Other components of net periodic benefit cost (1,857)     (1,975)     (4,308) (6,984)
Allowance for equity funds used during construction 1,868     1,023     5,087 2,644
Income tax benefit on other income and expenses 330     305     (985) 1,882
Net other income (loss) 108     (841)     3,473 (4,940)
Interest expense:                
Interest expense 10,279     10,875     33,532 30,207
Allowance for borrowed funds used during construction (1,028)     (560)     (2,783) (1,359)
Net interest expense 9,251     10,315     30,749 28,848
Equity earnings of subsidiaries 0     0     0 0
Net income 42,424 $ 16,996 $ (7,640) 36,173 $ 14,805 $ (762) 51,780 50,216
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 (147)     (144)     (437) (436)
Maintenance 0     0     0 0
Depreciation and amortization (21)     (22)     (62) (65)
Income tax (benefit) expense 215     222     651 620
Property and other taxes 0     0     0 0
Total operating (income) expenses 47     56     152 119
Net operating income (47)     (56)     (152) (119)
Other income and expenses:                
Non-regulated revenue (745)     (773)     (2,263) (2,152)
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 on other income and expenses 208     216     633 602
Net other income (loss) (537)     (557)     (1,630) (1,550)
Interest expense:                
Interest expense (599)     (628)     (1,826) (1,716)
Allowance for borrowed funds used during construction 0     0     0 0
Net interest expense (599)     (628)     (1,826) (1,716)
Equity earnings of subsidiaries (42,334)     (36,088)     (51,523) (49,863)
Net income (42,319)     (36,073)     (51,479) (49,816)
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     23 0
Other operations 0     0     0 0
Maintenance 0     0     0 0
Depreciation and amortization 23     23     70 70
Income tax (benefit) expense (132)     (142)     (411) (342)
Property and other taxes 0     0     0 0
Total operating (income) expenses (109)     (119)     (318) (272)
Net operating income 109     119     318 272
Other income and expenses:                
Non-regulated revenue 599     628     1,826 1,716
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 on other income and expenses (168)     (176)     (511) (480)
Net other income (loss) 431     452     1,315 1,236
Interest expense:                
Interest expense 450     486     1,376 1,155
Allowance for borrowed funds used during construction 0     0     0 0
Net interest expense 450     486     1,376 1,155
Equity earnings of subsidiaries 42,334     36,088     51,523 49,863
Net income 42,424     36,173     51,780 50,216
Cal Water | Reportable Legal Entities                
Condensed Consolidating Financial Statements                
Operating revenue 219,261     208,695     502,785 499,173
Operations:                
Water production costs 78,048     76,317     183,617 185,149
Administrative and general 24,498     23,878     73,908 69,531
Other operations 22,872     20,271     59,851 55,626
Maintenance 6,823     6,538     18,469 16,974
Depreciation and amortization 20,770     19,632     62,471 58,909
Income tax (benefit) expense 11,332     10,435     12,019 15,081
Property and other taxes 6,620     6,205     19,431 17,894
Total operating (income) expenses 170,963     163,276     429,766 419,164
Net operating income 48,298     45,419     73,019 80,009
Other income and expenses:                
Non-regulated revenue 3,865     4,589     13,374 13,572
Non-regulated expenses (3,907)     (4,675)     (9,610) (15,943)
Other components of net periodic benefit cost (1,784)     (1,834)     (4,177) (6,618)
Allowance for equity funds used during construction 1,868     1,023     5,087 2,644
Income tax benefit on other income and expenses 268     252     (1,028) 1,776
Net other income (loss) 310     (645)     3,646 (4,569)
Interest expense:                
Interest expense 9,820     10,443     32,141 29,095
Allowance for borrowed funds used during construction (954)     (522)     (2,592) (1,250)
Net interest expense 8,866     9,921     29,549 27,845
Equity earnings of subsidiaries 0     0     0 0
Net income 39,742     34,853     47,116 47,595
All Other Subsidiaries | Reportable Legal Entities                
Condensed Consolidating Financial Statements                
Operating revenue 13,276     12,593     34,894 31,606
Operations:                
Water production costs 2,520     2,501     7,178 6,648
Administrative and general 2,281     2,615     7,379 7,664
Other operations 1,825     1,816     5,499 5,117
Maintenance 242     230     743 622
Depreciation and amortization 1,501     1,376     4,488 3,763
Income tax (benefit) expense 779     1,271     1,265 1,591
Property and other taxes 921     937     2,471 2,359
Total operating (income) expenses 10,069     10,746     29,023 27,764
Net operating income 3,207     1,847     5,871 3,842
Other income and expenses:                
Non-regulated revenue 399     259     1,212 831
Non-regulated expenses (444)     (222)     (860) (506)
Other components of net periodic benefit cost (73)     (141)     (131) (366)
Allowance for equity funds used during construction 0     0     0 0
Income tax benefit on other income and expenses 22     13     (79) (16)
Net other income (loss) (96)     (91)     142 (57)
Interest expense:                
Interest expense 608     574     1,841 1,673
Allowance for borrowed funds used during construction (74)     (38)     (191) (109)
Net interest expense 534     536     1,650 1,564
Equity earnings of subsidiaries 0     0     0 0
Net income $ 2,577     $ 1,220     $ 4,363 $ 2,221