XML 25 R40.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Statements (Details 3) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Condensed Consolidating Financial Statements        
Operating revenue $ 191,184 $ 184,404 $ 460,115 $ 450,403
Operations:        
Water production costs 66,980 70,614 174,297 171,956
Administrative and general 23,765 24,670 72,702 73,106
Other 15,692 17,657 48,072 50,332
Maintenance 4,800 4,575 14,793 12,896
Depreciation and amortization 14,648 14,505 46,788 43,625
Income tax (benefit) expense 19,233 11,165 22,584 19,567
Taxes other than income taxes 5,232 5,414 15,601 16,564
Total operating expenses 150,350 148,600 394,837 388,046
Net operating income 40,834 35,804 65,278 62,357
Other Income and Expenses:        
Non-regulated revenue 4,409 3,649 12,163 10,386
Non-regulated expenses, net (4,812) (2,825) (11,184) (8,482)
Income tax (expense) on other income and expense 169 (330) (391) (765)
Net other (loss) income (234) 494 588 1,139
Interest:        
Interest expense 7,221 7,687 21,373 23,527
Less: capitalized interest (271) (540) (851) (1,619)
Net interest expense 6,950 7,147 20,522 21,908
Net Income 33,650 29,151 45,344 41,588
Consolidating Adjustments
       
Operations:        
Other (126) (126) (378) (378)
Depreciation and amortization (27) (28) (80) (84)
Income tax (benefit) expense 287 354 741 1,070
Total operating expenses 134 200 283 608
Net operating income (134) (200) (283) (608)
Other Income and Expenses:        
Non-regulated revenue (512) (783) (1,659) (2,340)
Income tax (expense) on other income and expense 276 342 708 1,035
Net other (loss) income (236) (441) (951) (1,305)
Interest:        
Interest expense (385) (658) (1,281) (1,963)
Net interest expense (385) (658) (1,281) (1,963)
Equity earnings of subsidiaries (33,499) (28,838) (44,803) (40,916)
Net Income (33,484) (28,821) (44,756) (40,866)
Parent Company
       
Operations:        
Administrative and general 34   67  
Depreciation and amortization 57 14 157 42
Income tax (benefit) expense (79) (17) (184) (246)
Total operating expenses 12 (3) 40 (204)
Net operating income (12) 3 (40) 204
Other Income and Expenses:        
Non-regulated revenue 448 572 1,365 1,739
Income tax (expense) on other income and expense (182) (232) (556) (708)
Net other (loss) income 266 340 809 1,031
Interest:        
Interest expense 103 30 228 563
Net interest expense 103 30 228 563
Equity earnings of subsidiaries 33,499 28,838 44,803 40,916
Net Income 33,650 29,151 45,344 41,588
Cal Water
       
Condensed Consolidating Financial Statements        
Operating revenue 180,768 174,699 434,857 425,860
Operations:        
Water production costs 64,332 67,981 167,214 164,524
Administrative and general 21,282 22,354 65,144 65,423
Other 14,161 15,883 43,186 45,490
Maintenance 4,620 4,382 14,276 12,376
Depreciation and amortization 13,692 13,714 43,607 41,168
Income tax (benefit) expense 18,632 10,721 22,713 19,807
Taxes other than income taxes 4,409 4,680 13,552 14,549
Total operating expenses 141,128 139,715 369,692 363,337
Net operating income 39,640 34,984 65,165 62,523
Other Income and Expenses:        
Non-regulated revenue 4,027 3,385 11,264 9,572
Non-regulated expenses, net (4,538) (2,515) (10,286) (7,308)
Income tax (expense) on other income and expense 207 (355) (399) (923)
Net other (loss) income (304) 515 579 1,341
Interest:        
Interest expense 7,030 7,608 20,974 22,966
Less: capitalized interest (252) (495) (790) (1,279)
Net interest expense 6,778 7,113 20,184 21,687
Net Income 32,558 28,386 45,560 42,177
All Other Subsidiaries
       
Condensed Consolidating Financial Statements        
Operating revenue 10,416 9,705 25,258 24,543
Operations:        
Water production costs 2,648 2,633 7,083 7,432
Administrative and general 2,449 2,316 7,491 7,683
Other 1,657 1,900 5,264 5,220
Maintenance 180 193 517 520
Depreciation and amortization 926 805 3,104 2,499
Income tax (benefit) expense 393 107 (686) (1,064)
Taxes other than income taxes 823 734 2,049 2,015
Total operating expenses 9,076 8,688 24,822 24,305
Net operating income 1,340 1,017 436 238
Other Income and Expenses:        
Non-regulated revenue 446 475 1,193 1,415
Non-regulated expenses, net (274) (310) (898) (1,174)
Income tax (expense) on other income and expense (132) (85) (144) (169)
Net other (loss) income 40 80 151 72
Interest:        
Interest expense 473 707 1,452 1,961
Less: capitalized interest (19) (45) (61) (340)
Net interest expense 454 662 1,391 1,621
Net Income $ 926 $ 435 $ (804) $ (1,311)