XML 56 R46.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidating Financial Statements - Condensed Consolidating Statement of (Loss) Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2020
Jun. 30, 2019
Jun. 30, 2020
Jun. 30, 2019
Condensed Consolidating Financial Statements        
Operating revenue $ 175,484 $ 179,031 $ 301,047 $ 305,142
Operations:        
Water production costs 71,142 64,635 125,118 110,227
Administrative and general 26,939 25,434 56,619 54,531
Other operations 25,898 22,542 39,872 40,363
Maintenance 6,722 5,692 13,795 12,147
Depreciation and amortization 24,542 22,326 49,034 44,694
Income tax (benefit) expense 622 4,321 (3,315) 1,330
Property and other taxes 7,126 7,068 14,354 14,361
Total operating (income) expenses 162,991 152,018 295,477 277,653
Net operating income 12,493 27,013 5,570 27,489
Other income and expenses:        
Non-regulated revenue 4,208 5,130 8,035 10,031
Non-regulated expenses (492) (3,900) (8,946) (6,119)
Other components of net periodic benefit cost (1,332) (1,192) (2,762) (2,451)
Allowance for equity funds used during construction 1,705 1,686 3,319 3,219
Income tax expense on other income and expenses (820) (487) 93 (1,315)
Net other income 3,269 1,237 (261) 3,365
Interest expense:        
Interest expense 11,613 12,178 22,411 23,253
Allowance for borrowed funds used during construction (1,132) (924) (2,076) (1,755)
Net interest expense 10,481 11,254 20,335 21,498
Equity earnings of subsidiaries 0 0 0 0
Net income 5,281 16,996 (15,026) 9,356
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) (144) (292) (290)
Maintenance 0 0 0 0
Depreciation and amortization (19) (20) (39) (41)
Income tax (benefit) expense 198 218 400 436
Property and other taxes 0 0 0 0
Total operating (income) expenses 33 54 69 105
Net operating income (33) (54) (69) (105)
Other income and expenses:        
Non-regulated revenue (690) (759) (1,390) (1,518)
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 expense on other income and expenses 193 213 389 425
Net other income (497) (546) (1,001) (1,093)
Interest expense:        
Interest expense (545) (614) (1,099) (1,227)
Allowance for borrowed funds used during construction 0 0 0 0
Net interest expense (545) (614) (1,099) (1,227)
Equity earnings of subsidiaries (5,174) (16,923) 15,230 (9,189)
Net income (5,159) (16,909) 15,259 (9,160)
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 23 0 23
Other operations 0 0 0 0
Maintenance 0 0 0 0
Depreciation and amortization 23 24 47 47
Income tax (benefit) expense (110) (144) (228) (279)
Property and other taxes 0 0 0 0
Total operating (income) expenses (87) (97) (181) (209)
Net operating income 87 97 181 209
Other income and expenses:        
Non-regulated revenue 544 614 1,099 1,227
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 expense on other income and expenses (153) (171) (308) (343)
Net other income 391 443 791 884
Interest expense:        
Interest expense 371 467 768 926
Allowance for borrowed funds used during construction 0 0 0 0
Net interest expense 371 467 768 926
Equity earnings of subsidiaries 5,174 16,923 (15,230) 9,189
Net income 5,281 16,996 (15,026) 9,356
Cal Water | Reportable Legal Entities        
Condensed Consolidating Financial Statements        
Operating revenue 164,282 167,450 279,674 283,524
Operations:        
Water production costs 68,898 62,143 120,656 105,569
Administrative and general 24,331 23,207 51,223 49,410
Other operations 23,960 20,857 36,115 36,979
Maintenance 6,459 5,423 13,108 11,646
Depreciation and amortization 22,945 20,814 45,902 41,701
Income tax (benefit) expense 289 3,792 (3,733) 687
Property and other taxes 6,244 6,305 12,670 12,811
Total operating (income) expenses 153,126 142,541 275,941 258,803
Net operating income 11,156 24,909 3,733 24,721
Other income and expenses:        
Non-regulated revenue 3,923 4,881 7,514 9,509
Non-regulated expenses (288) (3,665) (8,543) (5,703)
Other components of net periodic benefit cost (1,300) (1,164) (2,701) (2,393)
Allowance for equity funds used during construction 1,705 1,686 3,319 3,219
Income tax expense on other income and expenses (808) (486) 110 (1,296)
Net other income 3,232 1,252 (301) 3,336
Interest expense:        
Interest expense 11,240 11,708 21,640 22,321
Allowance for borrowed funds used during construction (1,084) (862) (1,973) (1,638)
Net interest expense 10,156 10,846 19,667 20,683
Equity earnings of subsidiaries 0 0 0 0
Net income 4,232 15,315 (16,235) 7,374
All Other Subsidiaries | Reportable Legal Entities        
Condensed Consolidating Financial Statements        
Operating revenue 11,202 11,581 21,373 21,618
Operations:        
Water production costs 2,244 2,492 4,462 4,658
Administrative and general 2,608 2,204 5,396 5,098
Other operations 2,084 1,829 4,049 3,674
Maintenance 263 269 687 501
Depreciation and amortization 1,593 1,508 3,124 2,987
Income tax (benefit) expense 245 455 246 486
Property and other taxes 882 763 1,684 1,550
Total operating (income) expenses 9,919 9,520 19,648 18,954
Net operating income 1,283 2,061 1,725 2,664
Other income and expenses:        
Non-regulated revenue 431 394 812 813
Non-regulated expenses (204) (235) (403) (416)
Other components of net periodic benefit cost (32) (28) (61) (58)
Allowance for equity funds used during construction 0 0 0 0
Income tax expense on other income and expenses (52) (43) (98) (101)
Net other income 143 88 250 238
Interest expense:        
Interest expense 547 617 1,102 1,233
Allowance for borrowed funds used during construction (48) (62) (103) (117)
Net interest expense 499 555 999 1,116
Equity earnings of subsidiaries 0 0 0 0
Net income $ 927 $ 1,594 $ 976 $ 1,786