XML 51 R65.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS (Details 3) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Condensed Consolidating Financial Statements                      
Operating revenue $ 133,700 $ 184,404 $ 154,555 $ 111,444 $ 121,530 $ 178,135 $ 143,552 $ 116,749 $ 584,103 $ 559,966 $ 501,814
Operations:                      
Purchased water                 183,046 161,336 142,570
Purchased power                 32,220 31,027 30,053
Pump taxes                 10,795 10,336 9,130
Administrative and general                 98,055 93,927 85,758
Other                 69,738 77,104 54,696
Maintenance                 17,368 19,142 20,698
Depreciation and amortization                 58,320 54,668 50,385
Income tax (benefit) expense                 19,047 19,356 23,025
Taxes other than income taxes                 21,509 19,227 18,332
Total operating expenses                 510,098 486,123 434,647
Net operating income 11,648 35,804 20,783 5,770 11,253 36,361 19,622 6,607 74,005 73,843 67,167
Other Income and Expenses:                      
Non-regulated revenue                 14,795 16,686 16,160
Non-regulated expense                 (11,265) (11,553) (15,822)
Gain on sale on non-utility property                   84 62
Income tax (expense) on other income and expense                 (1,422) (2,096) (141)
Net other income                 2,108 3,121 259
Interest:                      
Interest expense                 30,897 31,537 32,455
Less: capitalized interest                 (2,038) (3,401) (2,741)
Net interest expense                 28,859 28,136 29,714
Net income                 47,254 48,828 37,712
Parent Company
                     
Operations:                      
Administrative and general                 69    
Depreciation and amortization                 56    
Income tax (benefit) expense                 (304) (583) (580)
Total operating expenses                 (179) (583) (580)
Net operating income                 179 583 580
Other Income and Expenses:                      
Non-regulated revenue                 2,323 1,919 2,248
Non-regulated expense                 (337)    
Income tax (expense) on other income and expense                 (809) (782) (916)
Net other income                 1,177 1,137 1,332
Interest:                      
Interest expense                 621 1,430 1,422
Net interest expense                 621 1,430 1,422
Equity earnings of subsidiaries                 46,519 48,538 37,222
Net income                 47,254 48,828 37,712
Cal Water
                     
Condensed Consolidating Financial Statements                      
Operating revenue                 552,327 527,449 472,150
Operations:                      
Purchased water                 182,503 160,913 142,355
Purchased power                 22,932 21,435 20,719
Pump taxes                 10,795 10,336 8,764
Administrative and general                 87,620 84,399 77,622
Other                 63,237 70,864 47,800
Maintenance                 16,654 18,478 19,916
Depreciation and amortization                 54,886 52,012 47,872
Income tax (benefit) expense                 19,890 18,992 23,727
Taxes other than income taxes                 18,679 16,630 15,908
Total operating expenses                 477,196 454,059 404,683
Net operating income                 75,131 73,390 67,467
Other Income and Expenses:                      
Non-regulated revenue                 13,606 15,204 12,972
Non-regulated expense                 (9,465) (9,588) (12,287)
Gain on sale on non-utility property                   81 62
Income tax (expense) on other income and expense                 (1,687) (2,321) (304)
Net other income                 2,454 3,376 443
Interest:                      
Interest expense                 30,238 30,328 31,421
Less: capitalized interest                 (1,662) (2,334) (1,844)
Net interest expense                 28,576 27,994 29,577
Net income                 49,009 48,772 38,333
All Other Subsidiaries
                     
Condensed Consolidating Financial Statements                      
Operating revenue                 31,776 32,517 29,664
Operations:                      
Purchased water                 543 423 215
Purchased power                 9,288 9,592 9,334
Pump taxes                     366
Administrative and general                 10,366 9,528 8,136
Other                 7,005 6,744 7,401
Maintenance                 714 664 782
Depreciation and amortization                 3,490 2,774 2,637
Income tax (benefit) expense                 (1,880) (375) (1,727)
Taxes other than income taxes                 2,830 2,597 2,424
Total operating expenses                 32,356 31,947 29,568
Net operating income                 (580) 570 96
Other Income and Expenses:                      
Non-regulated revenue                 1,918 2,420 4,322
Non-regulated expense                 (1,463) (1,965) (3,535)
Income tax (expense) on other income and expense                 (222) (266) (422)
Net other income                 233 189 365
Interest:                      
Interest expense                 2,585 2,132 2,489
Less: capitalized interest                 (376) (1,067) (897)
Net interest expense                 2,209 1,065 1,592
Net income                 (2,556) (306) (1,131)
Consolidating Adjustments
                     
Operations:                      
Other                 (504) (504) (505)
Depreciation and amortization                 (112) (118) (124)
Income tax (benefit) expense                 1,341 1,322 1,605
Total operating expenses                 725 700 976
Net operating income                 (725) (700) (976)
Other Income and Expenses:                      
Non-regulated revenue                 (3,052) (2,857) (3,382)
Gain on sale on non-utility property                   3  
Income tax (expense) on other income and expense                 1,296 1,273 1,501
Net other income                 (1,756) (1,581) (1,881)
Interest:                      
Interest expense                 (2,547) (2,353) (2,877)
Net interest expense                 (2,547) (2,353) (2,877)
Equity earnings of subsidiaries                 (46,519) (48,538) (37,222)
Net income                 $ (46,453) $ (48,466) $ (37,202)