XML 49 R65.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS (Details 3) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Condensed Consolidating Financial Statements                      
Operating revenue $ 121,530 $ 178,135 $ 143,552 $ 116,749 $ 103,014 $ 169,254 $ 131,397 $ 98,149 $ 559,966 $ 501,814 $ 460,399
Operations:                      
Purchased water                 161,336 142,570 125,930
Purchased power                 31,027 30,053 29,577
Pump taxes                 10,336 9,130 8,600
Administrative and general                 93,927 85,758 75,276
Other                 77,104 54,696 56,518
Maintenance                 19,142 20,698 19,685
Depreciation and amortization                 54,668 50,385 42,828
Income taxes (benefits)                 19,356 23,025 23,069
Taxes other than income taxes                 19,227 18,332 17,103
Total operating expenses                 486,123 434,647 398,586
Net operating income 11,253 36,361 19,622 6,607 7,586 30,078 19,555 9,948 73,843 67,167 61,813
Other Income and Expenses:                      
Non-regulated revenue                 16,686 16,160 15,993
Non-regulated expense                 (11,553) (15,822) (12,312)
Gain on sale on non-utility property                 84 62 22
Income tax benefit (expense) on other income and expense                 (2,096) (141) (1,487)
Net other income                 3,121 259 2,216
Interest:                      
Interest expense                 31,537 32,455 27,936
Less: capitalized interest                 (3,401) (2,741) (1,563)
Net interest expense                 28,136 29,714 26,373
Net income                 48,828 37,712 37,656
Parent Company
                     
Operations:                      
Income taxes (benefits)                 (583) (580) (843)
Total operating expenses                 (583) (580) (843)
Net operating income                 583 580 843
Other Income and Expenses:                      
Non-regulated revenue                 1,919 2,248 1,220
Income tax benefit (expense) on other income and expense                 (782) (916) (497)
Net other income                 1,137 1,332 723
Interest:                      
Interest expense                 1,430 1,422 698
Net interest expense                 1,430 1,422 698
Equity earnings of subsidiaries                 48,538 37,222 36,788
Net income                 48,828 37,712 37,656
Cal Water
                     
Condensed Consolidating Financial Statements                      
Operating revenue                 527,449 472,150 430,988
Operations:                      
Purchased water                 160,913 142,355 125,749
Purchased power                 21,435 20,719 21,616
Pump taxes                 10,336 8,764 8,017
Administrative and general                 84,399 77,622 67,536
Other                 70,864 47,800 49,356
Maintenance                 18,478 19,916 18,998
Depreciation and amortization                 52,012 47,872 40,349
Income taxes (benefits)                 18,992 23,727 23,812
Taxes other than income taxes                 16,630 15,908 14,904
Total operating expenses                 454,059 404,683 370,337
Net operating income                 73,390 67,467 60,651
Other Income and Expenses:                      
Non-regulated revenue                 15,204 12,972 10,064
Non-regulated expense                 (9,588) (12,287) (7,954)
Gain on sale on non-utility property                 81 62 22
Income tax benefit (expense) on other income and expense                 (2,321) (304) (869)
Net other income                 3,376 443 1,263
Interest:                      
Interest expense                 30,328 31,421 27,059
Less: capitalized interest                 (2,334) (1,844) (1,085)
Net interest expense                 27,994 29,577 25,974
Net income                 48,772 38,333 35,940
All Other Subsidiaries
                     
Condensed Consolidating Financial Statements                      
Operating revenue                 32,517 29,664 29,411
Operations:                      
Purchased water                 423 215 181
Purchased power                 9,592 9,334 7,961
Pump taxes                   366 583
Administrative and general                 9,528 8,136 7,740
Other                 6,744 7,401 7,667
Maintenance                 664 782 687
Depreciation and amortization                 2,774 2,637 2,610
Income taxes (benefits)                 (375) (1,727) (229)
Taxes other than income taxes                 2,597 2,424 2,199
Total operating expenses                 31,947 29,568 29,399
Net operating income                 570 96 12
Other Income and Expenses:                      
Non-regulated revenue                 2,420 4,322 6,670
Non-regulated expense                 (1,965) (3,535) (4,358)
Income tax benefit (expense) on other income and expense                 (266) (422) (1,027)
Net other income                 189 365 1,285
Interest:                      
Interest expense                 2,132 2,489 1,635
Less: capitalized interest                 (1,067) (897) (478)
Net interest expense                 1,065 1,592 1,157
Net income                 (306) (1,131) 140
Consolidating Adjustments
                     
Operations:                      
Other                 (504) (505) (505)
Depreciation and amortization                 (118) (124) (131)
Income taxes (benefits)                 1,322 1,605 329
Total operating expenses                 700 976 (307)
Net operating income                 (700) (976) 307
Other Income and Expenses:                      
Non-regulated revenue                 (2,857) (3,382) (1,961)
Gain on sale on non-utility property                 3    
Income tax benefit (expense) on other income and expense                 1,273 1,501 906
Net other income                 (1,581) (1,881) (1,055)
Interest:                      
Interest expense                 (2,353) (2,877) (1,456)
Net interest expense                 (2,353) (2,877) (1,456)
Equity earnings of subsidiaries                 (48,538) (37,222) (36,788)
Net income                 $ (48,466) $ (37,202) $ (36,080)