XML 57 R47.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidating Financial Statements - Condensed Consolidating Statement of (Loss) Income (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Sep. 30, 2020
Sep. 30, 2019
Condensed Consolidating Financial Statements        
Operating revenue $ 304,108 $ 232,537 $ 605,155 $ 537,679
Operations:        
Water production costs 85,344 80,568 210,462 190,795
Administrative and general 29,208 26,779 85,827 81,310
Other operations 29,746 24,550 69,618 64,913
Maintenance 7,129 7,065 20,924 19,212
Depreciation and amortization 24,699 22,273 73,733 66,967
Income tax (benefit) expense 13,804 12,194 10,489 13,524
Property and other taxes 8,116 7,541 22,470 21,902
Total operating (income) expenses 198,046 180,970 493,523 458,623
Net operating income 106,062 51,567 111,632 79,056
Other income and expenses:        
Non-regulated revenue 3,934 4,118 11,969 14,149
Non-regulated expenses (2,865) (4,351) (11,811) (10,470)
Other components of net periodic benefit cost (1,008) (1,857) (3,770) (4,308)
Allowance for equity funds used during construction 973 1,868 4,292 5,087
Income tax (expense) benefit on other income and expenses (245) 330 (152) (985)
Net other income (loss) 789 108 528 3,473
Interest expense:        
Interest expense 11,162 10,279 33,573 33,532
Allowance for borrowed funds used during construction (671) (1,028) (2,747) (2,783)
Net interest expense 10,491 9,251 30,826 30,749
Equity earnings of subsidiaries 0 0 0 0
Net income 96,360 42,424 81,334 51,780
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 (145) (147) (437) (437)
Maintenance 0 0 0 0
Depreciation and amortization (20) (21) (59) (62)
Income tax (benefit) expense 200 215 600 651
Property and other taxes 0 0 0 0
Total operating (income) expenses 35 47 104 152
Net operating income (35) (47) (104) (152)
Other income and expenses:        
Non-regulated revenue (695) (745) (2,085) (2,263)
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) benefit on other income and expenses 194 208 583 633
Net other income (loss) (501) (537) (1,502) (1,630)
Interest expense:        
Interest expense (549) (599) (1,648) (1,826)
Allowance for borrowed funds used during construction 0 0 0 0
Net interest expense (549) (599) (1,648) (1,826)
Equity earnings of subsidiaries (96,266) (42,334) (81,036) (51,523)
Net income (96,253) (42,319) (80,994) (51,479)
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 0 23
Other operations 0 0 0 0
Maintenance 0 0 0 0
Depreciation and amortization 23 23 70 70
Income tax (benefit) expense (113) (132) (341) (411)
Property and other taxes 0 0 0 0
Total operating (income) expenses (90) (109) (271) (318)
Net operating income 90 109 271 318
Other income and expenses:        
Non-regulated revenue 549 599 1,648 1,826
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) benefit on other income and expenses (152) (168) (460) (511)
Net other income (loss) 397 431 1,188 1,315
Interest expense:        
Interest expense 393 450 1,161 1,376
Allowance for borrowed funds used during construction 0 0 0 0
Net interest expense 393 450 1,161 1,376
Equity earnings of subsidiaries 96,266 42,334 81,036 51,523
Net income 96,360 42,424 81,334 51,780
Cal Water | Reportable Legal Entities        
Condensed Consolidating Financial Statements        
Operating revenue 287,820 219,261 567,494 502,785
Operations:        
Water production costs 82,829 78,048 203,485 183,617
Administrative and general 25,802 24,498 77,025 73,908
Other operations 27,312 22,872 63,427 59,851
Maintenance 6,872 6,823 19,980 18,469
Depreciation and amortization 22,984 20,770 68,886 62,471
Income tax (benefit) expense 12,787 11,332 9,054 12,019
Property and other taxes 6,948 6,620 19,618 19,431
Total operating (income) expenses 185,534 170,963 461,475 429,766
Net operating income 102,286 48,298 106,019 73,019
Other income and expenses:        
Non-regulated revenue 3,588 3,865 11,102 13,374
Non-regulated expenses (2,321) (3,907) (10,864) (9,610)
Other components of net periodic benefit cost (1,016) (1,784) (3,717) (4,177)
Allowance for equity funds used during construction 973 1,868 4,292 5,087
Income tax (expense) benefit on other income and expenses (289) 268 (179) (1,028)
Net other income (loss) 935 310 634 3,646
Interest expense:        
Interest expense 10,762 9,820 32,402 32,141
Allowance for borrowed funds used during construction (631) (954) (2,604) (2,592)
Net interest expense 10,131 8,866 29,798 29,549
Equity earnings of subsidiaries 0 0 0 0
Net income 93,090 39,742 76,855 47,116
All Other Subsidiaries | Reportable Legal Entities        
Condensed Consolidating Financial Statements        
Operating revenue 16,288 13,276 37,661 34,894
Operations:        
Water production costs 2,515 2,520 6,977 7,178
Administrative and general 3,406 2,281 8,802 7,379
Other operations 2,579 1,825 6,628 5,499
Maintenance 257 242 944 743
Depreciation and amortization 1,712 1,501 4,836 4,488
Income tax (benefit) expense 930 779 1,176 1,265
Property and other taxes 1,168 921 2,852 2,471
Total operating (income) expenses 12,567 10,069 32,215 29,023
Net operating income 3,721 3,207 5,446 5,871
Other income and expenses:        
Non-regulated revenue 492 399 1,304 1,212
Non-regulated expenses (544) (444) (947) (860)
Other components of net periodic benefit cost 8 (73) (53) (131)
Allowance for equity funds used during construction 0 0 0 0
Income tax (expense) benefit on other income and expenses 2 22 (96) (79)
Net other income (loss) (42) (96) 208 142
Interest expense:        
Interest expense 556 608 1,658 1,841
Allowance for borrowed funds used during construction (40) (74) (143) (191)
Net interest expense 516 534 1,515 1,650
Equity earnings of subsidiaries 0 0 0 0
Net income $ 3,163 $ 2,577 $ 4,139 $ 4,363