XML 22 R32.htm IDEA: XBRL DOCUMENT  v2.3.0.11
Condensed Consolidating Financial Statements (Details2) (USD $)
In Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2011
Jun. 30, 2010
Jun. 30, 2011
Jun. 30, 2010
Condensed Consolidating Financial Statements        
Operating revenue $ 131,397 $ 118,321 $ 229,546 $ 208,593
Operations:        
Water production costs 44,745 41,834 76,703 72,289
Administrative and general 20,554 18,480 41,056 35,924
Other operations 15,738 14,749 30,373 28,315
Maintenance 5,288 5,158 10,487 10,109
Depreciation and amortization 12,373 10,638 24,961 21,430
Income tax (benefit) expense 8,638 7,091 7,397 8,499
Property and other taxes 4,506 4,087 9,066 7,990
Total operating expenses 111,842 102,037 200,043 184,556
Net operating income 19,555 16,284 29,503 24,037
Other Income and Expenses:        
Non-regulated revenue 3,739 3,692 8,072 7,113
Non-regulated expense, net (3,509) (3,691) (6,933) (7,237)
Gain on sale of non-utility property 62   62  
Income tax benefit (expense) on other income and expense (112)   (478) 60
Net other income (expense) 180 1 723 (64)
Interest:        
Interest expense 8,061 6,939 16,549 13,428
Less: capitalized interest (516) (1,035) (1,232) (1,854)
Net interest expense 7,545 5,904 15,317 11,574
Net income 12,190 10,381 14,909 12,399
California Water Service Group
       
Operations:        
Depreciation and amortization (5)      
Income tax (benefit) expense (140) (71) (292) (95)
Total operating expenses (145) (71) (292) (95)
Net operating income 145 71 292 95
Other Income and Expenses:        
Non-regulated revenue 566 290 1,089 530
Income tax benefit (expense) on other income and expense (231) (172) (444) (216)
Net other income (expense) 335 174 645 314
Interest:        
Interest expense 350 174 717 234
Net interest expense 350 174 717 234
Equity earnings of subsidiaries 12,060 10,312 14,689 12,224
Net income 12,190 10,381 14,909 12,399
Cal Water
       
Condensed Consolidating Financial Statements        
Operating revenue 123,879 111,376 215,554 194,989
Operations:        
Water production costs 42,203 39,556 72,091 68,023
Administrative and general 18,679 16,581 37,223 32,021
Other operations 14,011 12,954 26,995 24,727
Maintenance 5,110 4,951 10,150 9,756
Depreciation and amortization 11,763 10,113 23,692 20,280
Income tax (benefit) expense 8,632 7,134 7,611 8,622
Property and other taxes 3,936 3,567 7,968 6,948
Total operating expenses 104,334 94,856 185,730 170,377
Net operating income 19,545 16,520 29,824 24,612
Other Income and Expenses:        
Non-regulated revenue 2,705 2,313 5,727 4,772
Non-regulated expense, net (2,559) (2,593) (4,810) (5,175)
Gain on sale of non-utility property 62   62  
Income tax benefit (expense) on other income and expense (85) (171) (399) 164
Net other income (expense) 123 6,730 580 (239)
Interest:        
Interest expense 7,814 6,730 16,036 13,099
Less: capitalized interest (333) (706) (864) (1,260)
Net interest expense 7,481 6,024 15,172 11,839
Net income 12,187 10,325 15,232 12,534
All Other Subsidiaries
       
Condensed Consolidating Financial Statements        
Operating revenue 7,518 6,945 13,992 13,604
Operations:        
Water production costs 2,542 2,278 4,612 4,266
Administrative and general 1,875 1,899 3,833 3,903
Other operations 1,853 2,049 3,632 3,842
Maintenance 178 207 337 353
Depreciation and amortization 646 590 1,331 1,215
Income tax (benefit) expense (244) (381) (690) (437)
Property and other taxes 570 520 1,098 1,042
Total operating expenses 7,420 7,162 14,153 14,184
Net operating income 98 (217) (161) (580)
Other Income and Expenses:        
Non-regulated revenue 1,319 1,560 2,917 2,714
Non-regulated expense, net (950) (1,098) (2,123) (2,062)
Income tax benefit (expense) on other income and expense (173) (271) (377) (270)
Net other income (expense) 196 379 417 382
Interest:        
Interest expense 622 379 1,204 745
Less: capitalized interest (183) (329) (368) (594)
Net interest expense 439 50 836 151
Net income (145) 4 (580) (349)
Consolidating Adjustments
       
Operations:        
Other operations (126) (254) (254) (254)
Depreciation and amortization (31) (65) (62) (65)
Income tax (benefit) expense 390 409 768 409
Total operating expenses 233 90 452 90
Net operating income (233) (90) (452) (90)
Other Income and Expenses:        
Non-regulated revenue (851) (471) (1,661) (903)
Income tax benefit (expense) on other income and expense 377 (271) 742 382
Net other income (expense) (474) (344) (919) (521)
Interest:        
Interest expense (725) (344) (1,408) (650)
Net interest expense (725) (344) (1,408) (650)
Equity earnings of subsidiaries (12,060) (10,312) (14,689) (12,224)
Net income $ (12,042) $ (10,329) $ (14,652) $ (12,185)