These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
|
77-0448994
|
|
(State or other jurisdiction
|
|
(I.R.S. Employer identification No.)
|
|
of incorporation or organization)
|
|
|
|
1720 North First Street, San Jose, CA
|
|
95112
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated Filer
x
|
|
Accelerated filer
o
|
|
|
|
|
|
Non-accelerated filer
o
|
|
Smaller reporting company
o
|
|
(Do not check if a smaller reporting company)
|
|
Emerging growth company
o
|
|
|
|
|
Page
|
|
|
June 30,
2018 |
|
December 31,
2017 |
||||
|
ASSETS
|
|
|
|
|
|
||
|
Utility plant:
|
|
|
|
|
|
||
|
Utility plant
|
$
|
3,094,616
|
|
|
$
|
2,970,179
|
|
|
Less accumulated depreciation and amortization
|
(964,352
|
)
|
|
(922,214
|
)
|
||
|
Net utility plant
|
2,130,264
|
|
|
2,047,965
|
|
||
|
Current assets:
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
33,668
|
|
|
94,776
|
|
||
|
Receivables:
|
|
|
|
|
|
||
|
Customers
|
44,700
|
|
|
32,451
|
|
||
|
Regulatory balancing accounts
|
33,257
|
|
|
36,783
|
|
||
|
Other
|
19,859
|
|
|
16,464
|
|
||
|
Unbilled revenue
|
36,192
|
|
|
29,756
|
|
||
|
Materials and supplies at weighted average cost
|
6,714
|
|
|
6,463
|
|
||
|
Taxes, prepaid expenses, and other assets
|
15,180
|
|
|
11,180
|
|
||
|
Total current assets
|
189,570
|
|
|
227,873
|
|
||
|
Other assets:
|
|
|
|
|
|
||
|
Regulatory assets
|
405,297
|
|
|
401,147
|
|
||
|
Goodwill
|
2,615
|
|
|
2,615
|
|
||
|
Other assets
|
61,768
|
|
|
60,775
|
|
||
|
Total other assets
|
469,680
|
|
|
464,537
|
|
||
|
TOTAL ASSETS
|
$
|
2,789,514
|
|
|
$
|
2,740,375
|
|
|
CAPITALIZATION AND LIABILITIES
|
|
|
|
|
|
||
|
Capitalization:
|
|
|
|
|
|
||
|
Common stock, $0.01 par value; 68,000 shares authorized, 48,070 and 48,012 outstanding in 2018 and 2017, respectively
|
$
|
481
|
|
|
$
|
480
|
|
|
Additional paid-in capital
|
336,238
|
|
|
336,229
|
|
||
|
Retained earnings
|
349,213
|
|
|
356,753
|
|
||
|
Total common stockholders’ equity
|
685,932
|
|
|
693,462
|
|
||
|
Long-term debt, less current maturities
|
414,530
|
|
|
515,793
|
|
||
|
Total capitalization
|
1,100,462
|
|
|
1,209,255
|
|
||
|
Current liabilities:
|
|
|
|
|
|
||
|
Current maturities of long-term debt
|
105,024
|
|
|
15,920
|
|
||
|
Short-term borrowings
|
325,100
|
|
|
275,100
|
|
||
|
Accounts payable
|
93,032
|
|
|
93,955
|
|
||
|
Regulatory balancing accounts
|
56,317
|
|
|
59,303
|
|
||
|
Accrued interest
|
5,751
|
|
|
6,122
|
|
||
|
Accrued expenses and other liabilities
|
37,076
|
|
|
40,559
|
|
||
|
Total current liabilities
|
622,300
|
|
|
490,959
|
|
||
|
Unamortized investment tax credits
|
1,724
|
|
|
1,724
|
|
||
|
Deferred income taxes
|
196,109
|
|
|
192,946
|
|
||
|
Pension and postretirement benefits other than pensions
|
256,431
|
|
|
252,141
|
|
||
|
Regulatory liabilities and other
|
238,912
|
|
|
224,127
|
|
||
|
Advances for construction
|
185,286
|
|
|
182,502
|
|
||
|
Contributions in aid of construction
|
188,290
|
|
|
186,721
|
|
||
|
Commitments and contingencies (Note 10)
|
|
|
|
|
|
||
|
TOTAL CAPITALIZATION AND LIABILITIES
|
$
|
2,789,514
|
|
|
$
|
2,740,375
|
|
|
For the three months ended
|
|
June 30,
2018 |
|
June 30,
2017 |
||||
|
Operating revenue
|
|
$
|
172,632
|
|
|
$
|
171,132
|
|
|
Operating expenses:
|
|
|
|
|
|
|
||
|
Operations:
|
|
|
|
|
|
|
||
|
Water production costs
|
|
65,373
|
|
|
64,131
|
|
||
|
Administrative and general
|
|
24,383
|
|
|
21,413
|
|
||
|
Other operations
|
|
20,724
|
|
|
18,328
|
|
||
|
Maintenance
|
|
5,389
|
|
|
4,708
|
|
||
|
Depreciation and amortization
|
|
20,953
|
|
|
19,218
|
|
||
|
Income taxes
|
|
4,347
|
|
|
10,606
|
|
||
|
Property and other taxes
|
|
6,407
|
|
|
6,057
|
|
||
|
Total operating expenses
|
|
147,576
|
|
|
144,461
|
|
||
|
Net operating income
|
|
25,056
|
|
|
26,671
|
|
||
|
Other income and expenses:
|
|
|
|
|
|
|
||
|
Non-regulated revenue
|
|
4,845
|
|
|
3,739
|
|
||
|
Non-regulated expenses
|
|
(6,115
|
)
|
|
(1,614
|
)
|
||
|
Other components of net periodic benefit cost
|
|
(2,463
|
)
|
|
(2,383
|
)
|
||
|
Allowance for equity funds used during construction
|
|
710
|
|
|
879
|
|
||
|
Income tax benefit (expense) on other income and expenses
|
|
819
|
|
|
(246
|
)
|
||
|
Net other (loss) income
|
|
(2,204
|
)
|
|
375
|
|
||
|
Interest expense:
|
|
|
|
|
|
|
||
|
Interest expense
|
|
10,134
|
|
|
9,079
|
|
||
|
Allowance for borrowed funds used during construction
|
|
(304
|
)
|
|
(564
|
)
|
||
|
Net interest expense
|
|
9,830
|
|
|
8,515
|
|
||
|
Net income
|
|
$
|
13,022
|
|
|
$
|
18,531
|
|
|
Earnings per share:
|
|
|
|
|
|
|
||
|
Basic
|
|
$
|
0.27
|
|
|
$
|
0.39
|
|
|
Diluted
|
|
0.27
|
|
|
0.39
|
|
||
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
||
|
Basic
|
|
48,073
|
|
|
48,020
|
|
||
|
Diluted
|
|
48,073
|
|
|
48,020
|
|
||
|
Dividends declared per share of common stock
|
|
$
|
0.1875
|
|
|
$
|
0.1800
|
|
|
For the six months ended
|
|
June 30,
2018 |
|
June 30,
2017 |
||||
|
Operating revenue
|
|
$
|
304,879
|
|
|
$
|
293,168
|
|
|
Operating expenses:
|
|
|
|
|
|
|
||
|
Operations:
|
|
|
|
|
|
|
||
|
Water production costs
|
|
112,979
|
|
|
106,199
|
|
||
|
Administrative and general
|
|
50,702
|
|
|
44,159
|
|
||
|
Other operations
|
|
38,364
|
|
|
34,452
|
|
||
|
Maintenance
|
|
10,828
|
|
|
10,820
|
|
||
|
Depreciation and amortization
|
|
41,668
|
|
|
38,419
|
|
||
|
Income taxes
|
|
4,118
|
|
|
9,722
|
|
||
|
Property and other taxes
|
|
13,111
|
|
|
12,173
|
|
||
|
Total operating expenses
|
|
271,770
|
|
|
255,944
|
|
||
|
Net operating income
|
|
33,109
|
|
|
37,224
|
|
||
|
Other income and expenses:
|
|
|
|
|
|
|
||
|
Non-regulated revenue
|
|
9,264
|
|
|
7,201
|
|
||
|
Non-regulated expenses
|
|
(11,552
|
)
|
|
(3,668
|
)
|
||
|
Other components of net periodic benefit cost
|
|
(5,009
|
)
|
|
(4,886
|
)
|
||
|
Allowance for equity funds used during construction
|
|
1,621
|
|
|
1,658
|
|
||
|
Income tax benefit (expense) on other income and expenses
|
|
1,577
|
|
|
(1,135
|
)
|
||
|
Net other loss
|
|
(4,099
|
)
|
|
(830
|
)
|
||
|
Interest expense:
|
|
|
|
|
|
|
||
|
Interest expense
|
|
19,332
|
|
|
17,789
|
|
||
|
Allowance for borrowed funds used during construction
|
|
(799
|
)
|
|
(1,058
|
)
|
||
|
Net interest expense
|
|
18,533
|
|
|
16,731
|
|
||
|
Net income
|
|
$
|
10,477
|
|
|
$
|
19,663
|
|
|
Earnings per share:
|
|
|
|
|
|
|
||
|
Basic
|
|
$
|
0.22
|
|
|
$
|
0.41
|
|
|
Diluted
|
|
0.22
|
|
|
0.41
|
|
||
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
||
|
Basic
|
|
48,051
|
|
|
48,002
|
|
||
|
Diluted
|
|
48,051
|
|
|
48,002
|
|
||
|
Dividends declared per share of common stock
|
|
$
|
0.3750
|
|
|
$
|
0.3600
|
|
|
For the six months ended:
|
|
June 30,
2018 |
|
June 30,
2017 |
||||
|
Operating activities:
|
|
|
|
|
|
|
||
|
Net income
|
|
$
|
10,477
|
|
|
$
|
19,663
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
||
|
Depreciation and amortization
|
|
42,582
|
|
|
39,328
|
|
||
|
Change in value of life insurance contracts
|
|
817
|
|
|
(1,208
|
)
|
||
|
Allowance for equity funds used during construction
|
|
(1,621
|
)
|
|
(1,658
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
||
|
Receivables and unbilled revenue
|
|
(14,431
|
)
|
|
(35,533
|
)
|
||
|
Accounts payable
|
|
6,417
|
|
|
3,242
|
|
||
|
Other current assets
|
|
(4,207
|
)
|
|
(7,048
|
)
|
||
|
Other current liabilities
|
|
(4,168
|
)
|
|
(747
|
)
|
||
|
Other changes in noncurrent assets and liabilities
|
|
13,705
|
|
|
19,687
|
|
||
|
Net cash provided by operating activities
|
|
49,571
|
|
|
35,726
|
|
||
|
Investing activities:
|
|
|
|
|
|
|
||
|
Utility plant expenditures
|
|
(133,900
|
)
|
|
(108,712
|
)
|
||
|
Life insurance proceeds
|
|
2,054
|
|
|
450
|
|
||
|
Purchase of life insurance contracts
|
|
(2,054
|
)
|
|
(1,216
|
)
|
||
|
Net cash used in investing activities
|
|
(133,900
|
)
|
|
(109,478
|
)
|
||
|
Financing activities:
|
|
|
|
|
|
|
||
|
Short-term borrowings
|
|
111,000
|
|
|
140,000
|
|
||
|
Repayment of short-term borrowings
|
|
(61,000
|
)
|
|
(47,000
|
)
|
||
|
Repayment of long-term debt
|
|
(12,264
|
)
|
|
(2,407
|
)
|
||
|
Advances and contributions in aid of construction
|
|
8,385
|
|
|
10,312
|
|
||
|
Refunds of advances for construction
|
|
(3,498
|
)
|
|
(4,430
|
)
|
||
|
Repurchase of common stock
|
|
(1,364
|
)
|
|
(1,236
|
)
|
||
|
Dividends paid
|
|
(18,017
|
)
|
|
(17,278
|
)
|
||
|
Net cash provided by financing activities
|
|
23,242
|
|
|
77,961
|
|
||
|
Change in cash, cash equivalents, and restricted cash
|
|
(61,087
|
)
|
|
4,209
|
|
||
|
Cash, cash equivalents, and restricted cash at beginning of period
|
|
95,352
|
|
|
25,935
|
|
||
|
Cash, cash equivalents, and restricted cash at end of period
|
|
$
|
34,265
|
|
|
$
|
30,144
|
|
|
Supplemental information:
|
|
|
|
|
|
|
||
|
Cash paid for interest (net of amounts capitalized)
|
|
$
|
17,344
|
|
|
$
|
15,932
|
|
|
Income tax refund
|
|
—
|
|
|
$
|
(1,697
|
)
|
|
|
Supplemental disclosure of non-cash activities:
|
|
|
|
|
|
|
||
|
Accrued payables for investments in utility plant
|
|
$
|
30,696
|
|
|
$
|
28,494
|
|
|
Utility plant contribution by developers
|
|
8,653
|
|
|
7,212
|
|
||
|
|
Three Months Ended June 30
|
||||||
|
|
2018
|
|
2017
|
||||
|
Revenue from contracts with customers
|
$
|
171,772
|
|
|
$
|
162,593
|
|
|
Regulatory balancing account revenue
|
860
|
|
|
8,539
|
|
||
|
Total operating revenue
|
$
|
172,632
|
|
|
$
|
171,132
|
|
|
|
Six Months Ended June 30
|
||||||
|
|
2018
|
|
2017
|
||||
|
Revenue from contracts with customers
|
$
|
306,026
|
|
|
$
|
275,405
|
|
|
Regulatory balancing account revenue
|
(1,147
|
)
|
|
17,763
|
|
||
|
Total operating revenue
|
$
|
304,879
|
|
|
$
|
293,168
|
|
|
|
Three Months Ended June 30
|
||||||
|
|
2018
|
|
2017
|
||||
|
Residential
|
$
|
109,849
|
|
|
$
|
102,171
|
|
|
Business
|
32,125
|
|
|
29,543
|
|
||
|
Industrial
|
7,941
|
|
|
6,408
|
|
||
|
Public authorities
|
8,251
|
|
|
7,874
|
|
||
|
Other
|
13,606
|
|
|
16,597
|
|
||
|
Total revenue from contracts with customers
|
$
|
171,772
|
|
|
$
|
162,593
|
|
|
|
Six Months Ended June 30
|
||||||
|
|
2018
|
|
2017
|
||||
|
Residential
|
$
|
201,167
|
|
|
$
|
178,036
|
|
|
Business
|
59,182
|
|
|
51,569
|
|
||
|
Industrial
|
15,520
|
|
|
13,363
|
|
||
|
Public authorities
|
13,695
|
|
|
12,020
|
|
||
|
Other
|
16,462
|
|
|
20,417
|
|
||
|
Total revenue from contracts with customers
|
$
|
306,026
|
|
|
$
|
275,405
|
|
|
|
Three Months Ended June 30
|
||||||
|
|
2018
|
|
2017
|
||||
|
Operating and maintenance revenue
|
$
|
2,297
|
|
|
$
|
2,053
|
|
|
Other non-regulated revenue
|
1,981
|
|
|
1,178
|
|
||
|
Non-regulated revenue from contracts with customers
|
$
|
4,278
|
|
|
$
|
3,231
|
|
|
Lease revenue
|
$
|
567
|
|
|
$
|
508
|
|
|
Total non-regulated revenue
|
$
|
4,845
|
|
|
$
|
3,739
|
|
|
|
Six Months Ended June 30
|
||||||
|
|
2018
|
|
2017
|
||||
|
Operating and maintenance revenue
|
$
|
5,462
|
|
|
$
|
3,966
|
|
|
Other non-regulated revenue
|
2,724
|
|
|
2,220
|
|
||
|
Non-regulated revenue from contracts with customers
|
$
|
8,186
|
|
|
$
|
6,186
|
|
|
Lease revenue
|
$
|
1,078
|
|
|
$
|
1,015
|
|
|
Total non-regulated revenue
|
$
|
9,264
|
|
|
$
|
7,201
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Cash and cash equivalents
|
33,668
|
|
|
94,776
|
|
||
|
Restricted cash (included in "taxes, prepaid expenses and other assets")
|
597
|
|
|
576
|
|
||
|
Total cash, cash equivalents, and restricted cash shown in the statements of cash flows
|
$
|
34,265
|
|
|
$
|
95,352
|
|
|
|
Six Months Ended June 30, 2017
|
||||||||||
|
Condensed Consolidated Statements of Cash Flows line item
|
As Reported on Form 10-Q
|
|
Adjusted Balance on Form 10-Q
|
|
Increase (Decrease) from Retrospective Adoption
|
||||||
|
Change in restricted cash
|
$
|
(598
|
)
|
|
$
|
—
|
|
|
$
|
598
|
|
|
Net cash used in investing activities
|
$
|
(110,076
|
)
|
|
$
|
(109,478
|
)
|
|
$
|
598
|
|
|
Change in cash, cash equivalents, and restricted cash
|
$
|
3,611
|
|
|
$
|
4,209
|
|
|
$
|
598
|
|
|
Cash, cash equivalents, and restricted cash at beginning of period
|
$
|
25,492
|
|
|
$
|
25,935
|
|
|
$
|
443
|
|
|
Cash, cash equivalents, and restricted cash at end of period
|
$
|
29,103
|
|
|
$
|
30,144
|
|
|
$
|
1,041
|
|
|
|
Three Months Ended June 30, 2017
|
||||||||||
|
Condensed Consolidated Statement of Income line item
|
As Reported on Form 10-Q
|
|
Adjusted Balance on Form 10-Q
|
|
Increase (Decrease) from Retrospective Adoption
|
||||||
|
Administrative and general
|
$
|
23,796
|
|
|
$
|
21,413
|
|
|
$
|
(2,383
|
)
|
|
Income taxes
|
$
|
9,635
|
|
|
$
|
10,606
|
|
|
$
|
971
|
|
|
Total operating expenses
|
$
|
145,873
|
|
|
$
|
144,461
|
|
|
$
|
(1,412
|
)
|
|
Net operating income
|
$
|
25,259
|
|
|
$
|
26,671
|
|
|
$
|
1,412
|
|
|
Other components of net periodic benefit cost
|
$
|
—
|
|
|
$
|
(2,383
|
)
|
|
$
|
2,383
|
|
|
Income tax expense on other income and expense
|
$
|
(1,217
|
)
|
|
$
|
(246
|
)
|
|
$
|
971
|
|
|
Net other income
|
$
|
1,787
|
|
|
$
|
375
|
|
|
$
|
(1,412
|
)
|
|
|
Six Months Ended June 30, 2017
|
||||||||||
|
Condensed Consolidated Statement of Income line item
|
As Reported on Form 10-Q
|
|
Adjusted Balance on Form 10-Q
|
|
Increase (Decrease) from Retrospective Adoption
|
||||||
|
Administrative and general
|
$
|
49,045
|
|
|
$
|
44,159
|
|
|
$
|
(4,886
|
)
|
|
Income taxes
|
$
|
8,751
|
|
|
$
|
9,722
|
|
|
$
|
971
|
|
|
Total operating expenses
|
$
|
259,859
|
|
|
$
|
255,944
|
|
|
$
|
(3,915
|
)
|
|
Net operating income
|
$
|
33,309
|
|
|
$
|
37,224
|
|
|
$
|
3,915
|
|
|
Other components of net periodic benefit cost
|
$
|
—
|
|
|
$
|
(4,886
|
)
|
|
$
|
4,886
|
|
|
Income tax expense on other income and expense
|
$
|
(2,106
|
)
|
|
$
|
(1,135
|
)
|
|
$
|
971
|
|
|
Net other income
|
$
|
3,085
|
|
|
$
|
(830
|
)
|
|
$
|
(3,915
|
)
|
|
|
Total Common
Stockholders’ Equity
|
||
|
Balance at December 31, 2017
|
$
|
693,462
|
|
|
Common stock issued
|
1
|
|
|
|
Share-based compensation expense
|
1,373
|
|
|
|
Repurchase of common stock
|
(1,364
|
)
|
|
|
Common stock dividends declared
|
(18,017
|
)
|
|
|
Net income
|
10,477
|
|
|
|
Balance at June 30, 2018
|
$
|
685,932
|
|
|
|
Three Months Ended June 30
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
(In thousands, except per share data)
|
||||||
|
Net income available to common stockholders
|
$
|
13,022
|
|
|
$
|
18,531
|
|
|
Weighted average common shares outstanding, basic
|
48,073
|
|
|
48,020
|
|
||
|
Weighted average common shares outstanding, dilutive
|
48,073
|
|
|
48,020
|
|
||
|
Earnings per share - basic
|
$
|
0.27
|
|
|
$
|
0.39
|
|
|
Earnings per share - diluted
|
$
|
0.27
|
|
|
$
|
0.39
|
|
|
|
Six Months Ended June 30
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
(In thousands, except per share data)
|
||||||
|
Net income available to common stockholders
|
$
|
10,477
|
|
|
$
|
19,663
|
|
|
Weighted average common shares outstanding, basic
|
48,051
|
|
|
48,002
|
|
||
|
Weighted average common shares outstanding, dilutive
|
48,051
|
|
|
48,002
|
|
||
|
Earnings per share - basic
|
$
|
0.22
|
|
|
$
|
0.41
|
|
|
Earnings per share - diluted
|
$
|
0.22
|
|
|
$
|
0.41
|
|
|
|
Three Months Ended June 30
|
||||||||||||||
|
|
Pension Plan
|
|
Other Benefits
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Service cost
|
$
|
7,402
|
|
|
$
|
5,865
|
|
|
$
|
2,550
|
|
|
$
|
2,019
|
|
|
Interest cost
|
5,995
|
|
|
5,791
|
|
|
1,484
|
|
|
1,491
|
|
||||
|
Expected return on plan assets
|
(6,862
|
)
|
|
(6,029
|
)
|
|
(1,416
|
)
|
|
(1,218
|
)
|
||||
|
Amortization of prior service cost
|
1,263
|
|
|
1,445
|
|
|
11
|
|
|
11
|
|
||||
|
Recognized net actuarial loss
|
2,797
|
|
|
1,752
|
|
|
773
|
|
|
649
|
|
||||
|
Net periodic benefit cost
|
$
|
10,595
|
|
|
$
|
8,824
|
|
|
$
|
3,402
|
|
|
$
|
2,952
|
|
|
|
Six Months Ended June 30
|
||||||||||||||
|
|
Pension Plan
|
|
Other Benefits
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Service cost
|
$
|
14,804
|
|
|
$
|
11,730
|
|
|
$
|
5,100
|
|
|
$
|
4,038
|
|
|
Interest cost
|
11,989
|
|
|
11,581
|
|
|
2,969
|
|
|
2,982
|
|
||||
|
Expected return on plan assets
|
(13,725
|
)
|
|
(12,058
|
)
|
|
(2,832
|
)
|
|
(2,436
|
)
|
||||
|
Amortization of prior service cost
|
2,526
|
|
|
2,890
|
|
|
21
|
|
|
22
|
|
||||
|
Recognized net actuarial loss
|
5,595
|
|
|
3,504
|
|
|
1,547
|
|
|
1,298
|
|
||||
|
Net periodic benefit cost
|
$
|
21,189
|
|
|
$
|
17,647
|
|
|
$
|
6,805
|
|
|
$
|
5,904
|
|
|
|
Three Months Ended June 30
|
||||||
|
|
2018
|
|
2017
|
||||
|
Income tax expense
|
$
|
3,527
|
|
|
$
|
10,852
|
|
|
|
Six Months Ended June 30
|
||||||
|
|
2018
|
|
2017
|
||||
|
Income tax expense
|
$
|
2,540
|
|
|
$
|
10,857
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Regulatory Assets
|
|
|
|
|
|
||
|
Pension and retiree group health
|
$
|
213,920
|
|
|
$
|
214,249
|
|
|
Property-related temporary differences (tax benefits flowed through to customers)
|
87,988
|
|
|
87,323
|
|
||
|
Other accrued benefits
|
28,741
|
|
|
28,251
|
|
||
|
Net WRAM and MCBA long-term accounts receivable
|
32,892
|
|
|
34,879
|
|
||
|
Asset retirement obligations, net
|
17,824
|
|
|
17,126
|
|
||
|
Interim rates long-term accounts receivable
|
4,568
|
|
|
4,568
|
|
||
|
Tank coating
|
11,467
|
|
|
10,998
|
|
||
|
Health care balancing account
|
442
|
|
|
496
|
|
||
|
Pension balancing account
|
5,136
|
|
|
2,322
|
|
||
|
Other components of net periodic benefit cost
|
1,754
|
|
|
—
|
|
||
|
Other regulatory assets
|
565
|
|
|
935
|
|
||
|
Total Regulatory Assets
|
$
|
405,297
|
|
|
$
|
401,147
|
|
|
|
|
|
|
||||
|
Regulatory Liabilities
|
|
|
|
|
|
||
|
Future tax benefits due to customers
|
$
|
168,384
|
|
|
$
|
168,343
|
|
|
Health care balancing account
|
11,127
|
|
|
7,749
|
|
||
|
Conservation program
|
4,531
|
|
|
2,273
|
|
||
|
Pension balancing account
|
13
|
|
|
364
|
|
||
|
Net WRAM and MCBA long-term payable
|
938
|
|
|
513
|
|
||
|
Tax accounting memorandum account
|
4,767
|
|
|
—
|
|
||
|
Cost of capital memorandum account
|
2,834
|
|
|
—
|
|
||
|
Other regulatory liabilities
|
161
|
|
|
464
|
|
||
|
Total Regulatory Liabilities
|
$
|
192,755
|
|
|
$
|
179,706
|
|
|
•
|
Quoted market prices for similar assets or liabilities in active markets;
|
|
•
|
Quoted prices for identical or similar assets or liabilities in inactive markets;
|
|
•
|
Inputs other than quoted prices that are observable for the asset or liability; and
|
|
•
|
Inputs that are derived principally from or corroborated by observable market data by correlation or other means.
|
|
|
June 30, 2018
|
||||||||||||||||||
|
|
|
|
Fair Value
|
||||||||||||||||
|
|
Cost
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||
|
Long-term debt, including current maturities
|
$
|
519,554
|
|
|
—
|
|
|
$
|
570,197
|
|
|
—
|
|
|
$
|
570,197
|
|
||
|
Advances for construction
|
185,286
|
|
|
—
|
|
|
77,626
|
|
|
—
|
|
|
77,626
|
|
|||||
|
Total
|
$
|
704,840
|
|
|
$
|
—
|
|
|
$
|
647,823
|
|
|
$
|
—
|
|
|
$
|
647,823
|
|
|
|
December 31, 2017
|
||||||||||||||||||
|
|
|
|
Fair Value
|
||||||||||||||||
|
|
Cost
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||
|
Long-term debt, including current maturities
|
$
|
531,713
|
|
|
$
|
—
|
|
|
$
|
607,492
|
|
|
$
|
—
|
|
|
$
|
607,492
|
|
|
Advances for construction
|
182,502
|
|
|
—
|
|
|
75,083
|
|
|
—
|
|
|
75,083
|
|
|||||
|
Total
|
$
|
714,215
|
|
|
—
|
|
|
$
|
682,575
|
|
|
$
|
—
|
|
|
$
|
682,575
|
|
|
|
|
Parent
Company
|
|
Cal Water
|
|
All Other
Subsidiaries
|
|
Consolidating
Adjustments
|
|
Consolidated
|
||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Utility plant:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Utility plant
|
$
|
1,321
|
|
|
$
|
2,890,709
|
|
|
$
|
209,783
|
|
|
$
|
(7,197
|
)
|
|
$
|
3,094,616
|
|
|
Less accumulated depreciation and amortization
|
(966
|
)
|
|
(908,107
|
)
|
|
(57,333
|
)
|
|
2,054
|
|
|
(964,352
|
)
|
|||||
|
Net utility plant
|
355
|
|
|
1,982,602
|
|
|
152,450
|
|
|
(5,143
|
)
|
|
2,130,264
|
|
|||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cash and cash equivalents
|
2,048
|
|
|
24,494
|
|
|
7,126
|
|
|
—
|
|
|
33,668
|
|
|||||
|
Receivables and unbilled revenue
|
1
|
|
|
129,007
|
|
|
5,000
|
|
|
—
|
|
|
134,008
|
|
|||||
|
Receivables from affiliates
|
23,616
|
|
|
771
|
|
|
207
|
|
|
(24,594
|
)
|
|
—
|
|
|||||
|
Other current assets
|
293
|
|
|
19,812
|
|
|
1,789
|
|
|
—
|
|
|
21,894
|
|
|||||
|
Total current assets
|
25,958
|
|
|
174,084
|
|
|
14,122
|
|
|
(24,594
|
)
|
|
189,570
|
|
|||||
|
Other assets:
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Regulatory assets
|
—
|
|
|
401,325
|
|
|
3,972
|
|
|
—
|
|
|
405,297
|
|
|||||
|
Investments in affiliates
|
690,883
|
|
|
—
|
|
|
—
|
|
|
(690,883
|
)
|
|
—
|
|
|||||
|
Long-term affiliate notes receivable
|
25,601
|
|
|
—
|
|
|
—
|
|
|
(25,601
|
)
|
|
—
|
|
|||||
|
Other assets
|
59
|
|
|
60,707
|
|
|
3,821
|
|
|
(204
|
)
|
|
64,383
|
|
|||||
|
Total other assets
|
716,543
|
|
|
462,032
|
|
|
7,793
|
|
|
(716,688
|
)
|
|
469,680
|
|
|||||
|
TOTAL ASSETS
|
$
|
742,856
|
|
|
$
|
2,618,718
|
|
|
$
|
174,365
|
|
|
$
|
(746,425
|
)
|
|
$
|
2,789,514
|
|
|
CAPITALIZATION AND LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Capitalization:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Common stockholders’ equity
|
$
|
685,932
|
|
|
$
|
618,145
|
|
|
$
|
77,963
|
|
|
$
|
(696,108
|
)
|
|
$
|
685,932
|
|
|
Affiliate long-term debt
|
—
|
|
|
—
|
|
|
25,601
|
|
|
(25,601
|
)
|
|
—
|
|
|||||
|
Long-term debt, less current maturities
|
—
|
|
|
413,800
|
|
|
730
|
|
|
—
|
|
|
414,530
|
|
|||||
|
Total capitalization
|
685,932
|
|
|
1,031,945
|
|
|
104,294
|
|
|
(721,709
|
)
|
|
1,100,462
|
|
|||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Current maturities of long-term debt
|
—
|
|
|
104,720
|
|
|
304
|
|
|
—
|
|
|
105,024
|
|
|||||
|
Short-term borrowings
|
55,100
|
|
|
270,000
|
|
|
—
|
|
|
—
|
|
|
325,100
|
|
|||||
|
Payables to affiliates
|
—
|
|
|
709
|
|
|
23,885
|
|
|
(24,594
|
)
|
|
—
|
|
|||||
|
Accounts payable
|
—
|
|
|
89,872
|
|
|
3,160
|
|
|
—
|
|
|
93,032
|
|
|||||
|
Accrued expenses and other liabilities
|
69
|
|
|
95,475
|
|
|
3,600
|
|
|
—
|
|
|
99,144
|
|
|||||
|
Total current liabilities
|
55,169
|
|
|
560,776
|
|
|
30,949
|
|
|
(24,594
|
)
|
|
622,300
|
|
|||||
|
Unamortized investment tax credits
|
—
|
|
|
1,724
|
|
|
—
|
|
|
—
|
|
|
1,724
|
|
|||||
|
Deferred income taxes
|
1,755
|
|
|
191,704
|
|
|
2,772
|
|
|
(122
|
)
|
|
196,109
|
|
|||||
|
Pension and postretirement benefits other than pensions
|
—
|
|
|
256,431
|
|
|
—
|
|
|
—
|
|
|
256,431
|
|
|||||
|
Regulatory liabilities and other
|
—
|
|
|
235,289
|
|
|
3,623
|
|
|
—
|
|
|
238,912
|
|
|||||
|
Advances for construction
|
—
|
|
|
184,787
|
|
|
499
|
|
|
—
|
|
|
185,286
|
|
|||||
|
Contributions in aid of construction
|
—
|
|
|
156,062
|
|
|
32,228
|
|
|
—
|
|
|
188,290
|
|
|||||
|
TOTAL CAPITALIZATION AND LIABILITIES
|
$
|
742,856
|
|
|
$
|
2,618,718
|
|
|
$
|
174,365
|
|
|
$
|
(746,425
|
)
|
|
$
|
2,789,514
|
|
|
|
Parent
Company
|
|
Cal Water
|
|
All Other
Subsidiaries
|
|
Consolidating
Adjustments
|
|
Consolidated
|
||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Utility plant:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Utility plant
|
$
|
1,321
|
|
|
$
|
2,771,259
|
|
|
$
|
204,795
|
|
|
$
|
(7,196
|
)
|
|
$
|
2,970,179
|
|
|
Less accumulated depreciation and amortization
|
(919
|
)
|
|
(868,762
|
)
|
|
(54,543
|
)
|
|
2,010
|
|
|
(922,214
|
)
|
|||||
|
Net utility plant
|
402
|
|
|
1,902,497
|
|
|
150,252
|
|
|
(5,186
|
)
|
|
2,047,965
|
|
|||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cash and cash equivalents
|
4,728
|
|
|
80,940
|
|
|
9,108
|
|
|
—
|
|
|
94,776
|
|
|||||
|
Receivables and unbilled revenue
|
—
|
|
|
110,928
|
|
|
4,526
|
|
|
—
|
|
|
115,454
|
|
|||||
|
Receivables from affiliates
|
19,952
|
|
|
4,093
|
|
|
43
|
|
|
(24,088
|
)
|
|
—
|
|
|||||
|
Other current assets
|
80
|
|
|
16,569
|
|
|
994
|
|
|
—
|
|
|
17,643
|
|
|||||
|
Total current assets
|
24,760
|
|
|
212,530
|
|
|
14,671
|
|
|
(24,088
|
)
|
|
227,873
|
|
|||||
|
Other assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Regulatory assets
|
—
|
|
|
397,333
|
|
|
3,814
|
|
|
—
|
|
|
401,147
|
|
|||||
|
Investments in affiliates
|
698,690
|
|
|
—
|
|
|
—
|
|
|
(698,690
|
)
|
|
—
|
|
|||||
|
Long-term affiliate notes receivable
|
26,441
|
|
|
—
|
|
|
—
|
|
|
(26,441
|
)
|
|
—
|
|
|||||
|
Other assets
|
192
|
|
|
59,581
|
|
|
3,822
|
|
|
(205
|
)
|
|
63,390
|
|
|||||
|
Total other assets
|
725,323
|
|
|
456,914
|
|
|
7,636
|
|
|
(725,336
|
)
|
|
464,537
|
|
|||||
|
TOTAL ASSETS
|
$
|
750,485
|
|
|
$
|
2,571,941
|
|
|
$
|
172,559
|
|
|
$
|
(754,610
|
)
|
|
$
|
2,740,375
|
|
|
CAPITALIZATION AND LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Capitalization:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Common stockholders’ equity
|
$
|
693,462
|
|
|
$
|
626,300
|
|
|
77,647
|
|
|
$
|
(703,947
|
)
|
|
$
|
693,462
|
|
|
|
Affiliate long-term debt
|
—
|
|
|
—
|
|
|
26,441
|
|
|
(26,441
|
)
|
|
—
|
|
|||||
|
Long-term debt, less current maturities
|
—
|
|
|
514,952
|
|
|
841
|
|
|
—
|
|
|
515,793
|
|
|||||
|
Total capitalization
|
693,462
|
|
|
1,141,252
|
|
|
104,929
|
|
|
(730,388
|
)
|
|
1,209,255
|
|
|||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Current maturities of long-term debt
|
—
|
|
|
15,598
|
|
|
322
|
|
|
—
|
|
|
15,920
|
|
|||||
|
Short-term borrowings
|
55,100
|
|
|
220,000
|
|
|
—
|
|
|
—
|
|
|
275,100
|
|
|||||
|
Payables to affiliates
|
—
|
|
|
580
|
|
|
23,508
|
|
|
(24,088
|
)
|
|
—
|
|
|||||
|
Accounts payable
|
—
|
|
|
90,561
|
|
|
3,394
|
|
|
—
|
|
|
93,955
|
|
|||||
|
Accrued expenses and other liabilities
|
271
|
|
|
104,002
|
|
|
1,711
|
|
|
—
|
|
|
105,984
|
|
|||||
|
Total current liabilities
|
55,371
|
|
|
430,741
|
|
|
28,935
|
|
|
(24,088
|
)
|
|
490,959
|
|
|||||
|
Unamortized investment tax credits
|
—
|
|
|
1,724
|
|
|
—
|
|
|
—
|
|
|
1,724
|
|
|||||
|
Deferred income taxes
|
1,652
|
|
|
189,004
|
|
|
2,424
|
|
|
(134
|
)
|
|
192,946
|
|
|||||
|
Pension and postretirement benefits other than pensions
|
—
|
|
|
252,141
|
|
|
—
|
|
|
—
|
|
|
252,141
|
|
|||||
|
Regulatory and other liabilities
|
—
|
|
|
220,779
|
|
|
3,348
|
|
|
—
|
|
|
224,127
|
|
|||||
|
Advances for construction
|
—
|
|
|
181,979
|
|
|
523
|
|
|
—
|
|
|
182,502
|
|
|||||
|
Contributions in aid of construction
|
—
|
|
|
154,321
|
|
|
32,400
|
|
|
—
|
|
|
186,721
|
|
|||||
|
TOTAL CAPITALIZATION AND LIABILITIES
|
$
|
750,485
|
|
|
$
|
2,571,941
|
|
|
$
|
172,559
|
|
|
$
|
(754,610
|
)
|
|
$
|
2,740,375
|
|
|
|
Parent
Company
|
|
Cal Water
|
|
All Other
Subsidiaries
|
|
Consolidating
Adjustments
|
|
Consolidated
|
||||||||||
|
Operating revenue
|
$
|
—
|
|
|
$
|
162,296
|
|
|
$
|
10,336
|
|
|
$
|
—
|
|
|
$
|
172,632
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Water production costs
|
—
|
|
|
63,209
|
|
|
2,164
|
|
|
—
|
|
|
65,373
|
|
|||||
|
Administrative and general
|
—
|
|
|
22,047
|
|
|
2,336
|
|
|
—
|
|
|
24,383
|
|
|||||
|
Other operations
|
—
|
|
|
19,138
|
|
|
1,732
|
|
|
(146
|
)
|
|
20,724
|
|
|||||
|
Maintenance
|
—
|
|
|
5,192
|
|
|
197
|
|
|
—
|
|
|
5,389
|
|
|||||
|
Depreciation and amortization
|
24
|
|
|
19,664
|
|
|
1,286
|
|
|
(21
|
)
|
|
20,953
|
|
|||||
|
Income tax (benefit) expense
|
(122
|
)
|
|
3,940
|
|
|
328
|
|
|
201
|
|
|
4,347
|
|
|||||
|
Property and other taxes
|
—
|
|
|
5,682
|
|
|
725
|
|
|
—
|
|
|
6,407
|
|
|||||
|
Total operating (income) expenses
|
(98
|
)
|
|
138,872
|
|
|
8,768
|
|
|
34
|
|
|
147,576
|
|
|||||
|
Net operating income
|
98
|
|
|
23,424
|
|
|
1,568
|
|
|
(34
|
)
|
|
25,056
|
|
|||||
|
Other income and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Non-regulated revenue
|
557
|
|
|
4,739
|
|
|
252
|
|
|
(703
|
)
|
|
4,845
|
|
|||||
|
Non-regulated expenses
|
—
|
|
|
(5,975
|
)
|
|
(140
|
)
|
|
—
|
|
|
(6,115
|
)
|
|||||
|
Other components of net periodic benefit cost
|
—
|
|
|
(2,337
|
)
|
|
(126
|
)
|
|
—
|
|
|
(2,463
|
)
|
|||||
|
Allowance for equity funds used during construction
|
—
|
|
|
710
|
|
|
—
|
|
|
—
|
|
|
710
|
|
|||||
|
Income tax (expense) benefit on other income and expenses
|
(156
|
)
|
|
783
|
|
|
(5
|
)
|
|
197
|
|
|
819
|
|
|||||
|
Net other income (loss)
|
401
|
|
|
(2,080
|
)
|
|
(19
|
)
|
|
(506
|
)
|
|
(2,204
|
)
|
|||||
|
Interest:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Interest expense
|
411
|
|
|
9,718
|
|
|
562
|
|
|
(557
|
)
|
|
10,134
|
|
|||||
|
Allowance for borrowed funds used during construction
|
—
|
|
|
(270
|
)
|
|
(34
|
)
|
|
—
|
|
|
(304
|
)
|
|||||
|
Net interest expense
|
411
|
|
|
9,448
|
|
|
528
|
|
|
(557
|
)
|
|
9,830
|
|
|||||
|
Equity earnings of subsidiaries
|
12,934
|
|
|
—
|
|
|
—
|
|
|
(12,934
|
)
|
|
—
|
|
|||||
|
Net income
|
$
|
13,022
|
|
|
$
|
11,896
|
|
|
$
|
1,021
|
|
|
$
|
(12,917
|
)
|
|
$
|
13,022
|
|
|
|
Parent
Company
|
|
Cal Water
|
|
All Other
Subsidiaries
|
|
Consolidating
Adjustments
|
|
Consolidated
|
||||||||||
|
Operating revenue
|
$
|
—
|
|
|
$
|
161,174
|
|
|
$
|
9,958
|
|
|
$
|
—
|
|
|
$
|
171,132
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Water production costs
|
—
|
|
|
62,089
|
|
|
2,042
|
|
|
—
|
|
|
64,131
|
|
|||||
|
Administrative and general
|
—
|
|
|
18,907
|
|
|
2,506
|
|
|
—
|
|
|
21,413
|
|
|||||
|
Other operations
|
—
|
|
|
16,729
|
|
|
1,725
|
|
|
(126
|
)
|
|
18,328
|
|
|||||
|
Maintenance
|
—
|
|
|
4,509
|
|
|
199
|
|
|
—
|
|
|
4,708
|
|
|||||
|
Depreciation and amortization
|
26
|
|
|
18,102
|
|
|
1,113
|
|
|
(23
|
)
|
|
19,218
|
|
|||||
|
Income tax (benefit) expense
|
(123
|
)
|
|
10,012
|
|
|
454
|
|
|
263
|
|
|
10,606
|
|
|||||
|
Property and other taxes
|
—
|
|
|
5,315
|
|
|
742
|
|
|
—
|
|
|
6,057
|
|
|||||
|
Total operating (income) expenses
|
(97
|
)
|
|
135,663
|
|
|
8,781
|
|
|
114
|
|
|
144,461
|
|
|||||
|
Net operating income
|
97
|
|
|
25,511
|
|
|
1,177
|
|
|
(114
|
)
|
|
26,671
|
|
|||||
|
Other income and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Non-regulated revenue
|
496
|
|
|
3,469
|
|
|
396
|
|
|
(622
|
)
|
|
3,739
|
|
|||||
|
Non-regulated expenses
|
—
|
|
|
(1,428
|
)
|
|
(186
|
)
|
|
—
|
|
|
(1,614
|
)
|
|||||
|
Other components of net periodic benefit cost
|
—
|
|
|
(2,240
|
)
|
|
(143
|
)
|
|
—
|
|
|
(2,383
|
)
|
|||||
|
Allowance for equity funds used during construction
|
—
|
|
|
879
|
|
|
—
|
|
|
—
|
|
|
879
|
|
|||||
|
Income tax expense on other income and expenses
|
(202
|
)
|
|
(278
|
)
|
|
(19
|
)
|
|
253
|
|
|
(246
|
)
|
|||||
|
Net other income
|
294
|
|
|
402
|
|
|
48
|
|
|
(369
|
)
|
|
375
|
|
|||||
|
Interest:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Interest expense
|
275
|
|
|
8,795
|
|
|
505
|
|
|
(496
|
)
|
|
9,079
|
|
|||||
|
Allowance for borrowed funds used during construction
|
—
|
|
|
(542
|
)
|
|
(22
|
)
|
|
—
|
|
|
(564
|
)
|
|||||
|
Net interest expense
|
275
|
|
|
8,253
|
|
|
483
|
|
|
(496
|
)
|
|
8,515
|
|
|||||
|
Equity earnings of subsidiaries
|
18,415
|
|
|
—
|
|
|
—
|
|
|
(18,415
|
)
|
|
—
|
|
|||||
|
Net income
|
$
|
18,531
|
|
|
$
|
17,660
|
|
|
$
|
742
|
|
|
$
|
(18,402
|
)
|
|
$
|
18,531
|
|
|
|
Parent
Company
|
|
Cal Water
|
|
All Other
Subsidiaries
|
|
Consolidating
Adjustments
|
|
Consolidated
|
||||||||||
|
Operating revenue
|
$
|
—
|
|
|
$
|
285,866
|
|
|
$
|
19,013
|
|
|
$
|
—
|
|
|
$
|
304,879
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Water production costs
|
—
|
|
|
108,832
|
|
|
4,147
|
|
|
—
|
|
|
112,979
|
|
|||||
|
Administrative and general
|
—
|
|
|
45,653
|
|
|
5,049
|
|
|
—
|
|
|
50,702
|
|
|||||
|
Other operations
|
—
|
|
|
35,355
|
|
|
3,301
|
|
|
(292
|
)
|
|
38,364
|
|
|||||
|
Maintenance
|
—
|
|
|
10,436
|
|
|
392
|
|
|
—
|
|
|
10,828
|
|
|||||
|
Depreciation and amortization
|
47
|
|
|
39,277
|
|
|
2,387
|
|
|
(43
|
)
|
|
41,668
|
|
|||||
|
Income tax (benefit) expense
|
(200
|
)
|
|
3,600
|
|
|
320
|
|
|
398
|
|
|
4,118
|
|
|||||
|
Property and other taxes
|
—
|
|
|
11,689
|
|
|
1,422
|
|
|
—
|
|
|
13,111
|
|
|||||
|
Total operating (income) expenses
|
(153
|
)
|
|
254,842
|
|
|
17,018
|
|
|
63
|
|
|
271,770
|
|
|||||
|
Net operating income
|
153
|
|
|
31,024
|
|
|
1,995
|
|
|
(63
|
)
|
|
33,109
|
|
|||||
|
Other income and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Non-regulated revenue
|
1,088
|
|
|
8,983
|
|
|
572
|
|
|
(1,379
|
)
|
|
9,264
|
|
|||||
|
Non-regulated expenses
|
—
|
|
|
(11,268
|
)
|
|
(284
|
)
|
|
—
|
|
|
(11,552
|
)
|
|||||
|
Other components of net periodic benefit cost
|
—
|
|
|
(4,784
|
)
|
|
(225
|
)
|
|
—
|
|
|
(5,009
|
)
|
|||||
|
Allowance for equity funds used during construction
|
—
|
|
|
1,621
|
|
|
—
|
|
|
—
|
|
|
1,621
|
|
|||||
|
Income tax (expense) benefit on other income and expenses
|
(304
|
)
|
|
1,524
|
|
|
(29
|
)
|
|
386
|
|
|
1,577
|
|
|||||
|
Net other income (loss)
|
784
|
|
|
(3,924
|
)
|
|
34
|
|
|
(993
|
)
|
|
(4,099
|
)
|
|||||
|
Interest:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Interest expense
|
669
|
|
|
18,652
|
|
|
1,099
|
|
|
(1,088
|
)
|
|
19,332
|
|
|||||
|
Allowance for borrowed funds used during construction
|
—
|
|
|
(728
|
)
|
|
(71
|
)
|
|
—
|
|
|
(799
|
)
|
|||||
|
Net interest expense
|
669
|
|
|
17,924
|
|
|
1,028
|
|
|
(1,088
|
)
|
|
18,533
|
|
|||||
|
Equity earnings of subsidiaries
|
10,209
|
|
|
—
|
|
|
—
|
|
|
(10,209
|
)
|
|
—
|
|
|||||
|
Net income
|
$
|
10,477
|
|
|
$
|
9,176
|
|
|
$
|
1,001
|
|
|
$
|
(10,177
|
)
|
|
$
|
10,477
|
|
|
|
Parent
Company
|
|
Cal Water
|
|
All Other
Subsidiaries
|
|
Consolidating
Adjustments
|
|
Consolidated
|
||||||||||
|
Operating revenue
|
$
|
—
|
|
|
$
|
274,516
|
|
|
$
|
18,652
|
|
|
$
|
—
|
|
|
$
|
293,168
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Water production costs
|
—
|
|
|
102,278
|
|
|
3,921
|
|
|
—
|
|
|
106,199
|
|
|||||
|
Administrative and general
|
—
|
|
|
39,028
|
|
|
5,131
|
|
|
—
|
|
|
44,159
|
|
|||||
|
Other operations
|
—
|
|
|
31,129
|
|
|
3,575
|
|
|
(252
|
)
|
|
34,452
|
|
|||||
|
Maintenance
|
—
|
|
|
10,415
|
|
|
405
|
|
|
—
|
|
|
10,820
|
|
|||||
|
Depreciation and amortization
|
49
|
|
|
36,213
|
|
|
2,203
|
|
|
(46
|
)
|
|
38,419
|
|
|||||
|
Income tax (benefit) expense
|
(226
|
)
|
|
9,066
|
|
|
362
|
|
|
520
|
|
|
9,722
|
|
|||||
|
Property and other taxes
|
(4
|
)
|
|
10,727
|
|
|
1,450
|
|
|
—
|
|
|
12,173
|
|
|||||
|
Total operating (income) expenses
|
(181
|
)
|
|
238,856
|
|
|
17,047
|
|
|
222
|
|
|
255,944
|
|
|||||
|
Net operating income
|
181
|
|
|
35,660
|
|
|
1,605
|
|
|
(222
|
)
|
|
37,224
|
|
|||||
|
Other income and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Non-regulated revenue
|
977
|
|
|
6,604
|
|
|
850
|
|
|
(1,230
|
)
|
|
7,201
|
|
|||||
|
Non-regulated expenses
|
—
|
|
|
(3,175
|
)
|
|
(493
|
)
|
|
—
|
|
|
(3,668
|
)
|
|||||
|
Other components of net periodic benefit cost
|
—
|
|
|
(4,595
|
)
|
|
(291
|
)
|
|
—
|
|
|
(4,886
|
)
|
|||||
|
Allowance for equity funds used during construction
|
—
|
|
|
1,658
|
|
|
—
|
|
|
—
|
|
|
1,658
|
|
|||||
|
Income tax expense on other income and expenses
|
(398
|
)
|
|
(1,161
|
)
|
|
(77
|
)
|
|
501
|
|
|
(1,135
|
)
|
|||||
|
Net other income (loss)
|
579
|
|
|
(669
|
)
|
|
(11
|
)
|
|
(729
|
)
|
|
(830
|
)
|
|||||
|
Interest:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Interest expense
|
510
|
|
|
17,265
|
|
|
991
|
|
|
(977
|
)
|
|
17,789
|
|
|||||
|
Allowance for borrowed funds used during construction
|
—
|
|
|
(1,018
|
)
|
|
(40
|
)
|
|
—
|
|
|
(1,058
|
)
|
|||||
|
Net interest expense
|
510
|
|
|
16,247
|
|
|
951
|
|
|
(977
|
)
|
|
16,731
|
|
|||||
|
Equity earnings of subsidiaries
|
19,413
|
|
|
—
|
|
|
—
|
|
|
(19,413
|
)
|
|
—
|
|
|||||
|
Net income
|
$
|
19,663
|
|
|
$
|
18,744
|
|
|
$
|
643
|
|
|
$
|
(19,387
|
)
|
|
$
|
19,663
|
|
|
|
Parent
Company
|
|
Cal Water
|
|
All Other
Subsidiaries
|
|
Consolidating
Adjustments
|
|
Consolidated
|
||||||||||
|
Operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Net income
|
$
|
10,477
|
|
|
$
|
9,176
|
|
|
$
|
1,001
|
|
|
$
|
(10,177
|
)
|
|
$
|
10,477
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Equity earnings of subsidiaries
|
(10,209
|
)
|
|
—
|
|
|
—
|
|
|
10,209
|
|
|
—
|
|
|||||
|
Dividends received from affiliates
|
18,017
|
|
|
—
|
|
|
—
|
|
|
(18,017
|
)
|
|
—
|
|
|||||
|
Depreciation and amortization
|
47
|
|
|
40,146
|
|
|
2,432
|
|
|
(43
|
)
|
|
42,582
|
|
|||||
|
Changes in value of life insurance contracts
|
—
|
|
|
817
|
|
|
—
|
|
|
—
|
|
|
817
|
|
|||||
|
Allowance for equity funds used during construction
|
—
|
|
|
(1,621
|
)
|
|
—
|
|
|
—
|
|
|
(1,621
|
)
|
|||||
|
Changes in operating assets and liabilities
|
(417
|
)
|
|
(16,439
|
)
|
|
467
|
|
|
—
|
|
|
(16,389
|
)
|
|||||
|
Other changes in noncurrent assets and liabilities
|
1,610
|
|
|
11,653
|
|
|
431
|
|
|
11
|
|
|
13,705
|
|
|||||
|
Net cash provided by operating activities
|
19,525
|
|
|
43,732
|
|
|
4,331
|
|
|
(18,017
|
)
|
|
49,571
|
|
|||||
|
Investing activities:
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Utility plant expenditures
|
—
|
|
|
(128,683
|
)
|
|
(5,217
|
)
|
|
—
|
|
|
(133,900
|
)
|
|||||
|
Changes in affiliate advances
|
58
|
|
|
3,323
|
|
|
(194
|
)
|
|
(3,187
|
)
|
|
—
|
|
|||||
|
Issuance of affiliate short-term borrowings
|
(3,700
|
)
|
|
—
|
|
|
—
|
|
|
3,700
|
|
|
—
|
|
|||||
|
Reduction of affiliates long-term debt
|
818
|
|
|
—
|
|
|
—
|
|
|
(818
|
)
|
|
—
|
|
|||||
|
Life insurance proceeds
|
—
|
|
|
2,054
|
|
|
—
|
|
|
—
|
|
|
2,054
|
|
|||||
|
Purchase of life insurance contracts
|
—
|
|
|
(2,054
|
)
|
|
—
|
|
|
—
|
|
|
(2,054
|
)
|
|||||
|
Net cash used in investing activities
|
(2,824
|
)
|
|
(125,360
|
)
|
|
(5,411
|
)
|
|
(305
|
)
|
|
(133,900
|
)
|
|||||
|
Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Short-term borrowings
|
—
|
|
|
111,000
|
|
|
—
|
|
|
—
|
|
|
111,000
|
|
|||||
|
Repayment of short-term borrowings
|
—
|
|
|
(61,000
|
)
|
|
—
|
|
|
—
|
|
|
(61,000
|
)
|
|||||
|
Changes in affiliate advances
|
—
|
|
|
129
|
|
|
(3,316
|
)
|
|
3,187
|
|
|
—
|
|
|||||
|
Proceeds from affiliate short-term borrowings
|
—
|
|
|
—
|
|
|
3,700
|
|
|
(3,700
|
)
|
|
—
|
|
|||||
|
Repayment of affiliates long-term borrowings
|
—
|
|
|
—
|
|
|
(818
|
)
|
|
818
|
|
|
—
|
|
|||||
|
Repayment of long-term debt
|
—
|
|
|
(12,136
|
)
|
|
(128
|
)
|
|
—
|
|
|
(12,264
|
)
|
|||||
|
Advances and contributions in aid of construction
|
—
|
|
|
8,029
|
|
|
356
|
|
|
—
|
|
|
8,385
|
|
|||||
|
Refunds of advances for construction
|
—
|
|
|
(3,489
|
)
|
|
(9
|
)
|
|
—
|
|
|
(3,498
|
)
|
|||||
|
Repurchase of common stock
|
(1,364
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,364
|
)
|
|||||
|
Dividends paid to non-affiliates
|
(18,017
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18,017
|
)
|
|||||
|
Dividends paid to affiliates
|
—
|
|
|
(17,330
|
)
|
|
(687
|
)
|
|
18,017
|
|
|
—
|
|
|||||
|
Net cash (used in) provided by financing activities
|
(19,381
|
)
|
|
25,203
|
|
|
(902
|
)
|
|
18,322
|
|
|
23,242
|
|
|||||
|
Change in cash, cash equivalents, and restricted cash
|
(2,680
|
)
|
|
(56,425
|
)
|
|
(1,982
|
)
|
|
—
|
|
|
(61,087
|
)
|
|||||
|
Cash, cash equivalents, and restricted cash at beginning of period
|
4,728
|
|
|
81,453
|
|
|
9,171
|
|
|
—
|
|
|
95,352
|
|
|||||
|
Cash, cash equivalents, and restricted cash at end of period
|
$
|
2,048
|
|
|
$
|
25,028
|
|
|
$
|
7,189
|
|
|
—
|
|
|
$
|
34,265
|
|
|
|
|
Parent
Company
|
|
Cal Water
|
|
All Other
Subsidiaries
|
|
Consolidating
Adjustments
|
|
Consolidated
|
||||||||||
|
Operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Net income
|
$
|
19,663
|
|
|
$
|
18,744
|
|
|
$
|
643
|
|
|
$
|
(19,387
|
)
|
|
$
|
19,663
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Equity earnings of subsidiaries
|
(19,413
|
)
|
|
—
|
|
|
—
|
|
|
19,413
|
|
|
—
|
|
|||||
|
Dividends received from affiliates
|
17,278
|
|
|
—
|
|
|
—
|
|
|
(17,278
|
)
|
|
—
|
|
|||||
|
Depreciation and amortization
|
47
|
|
|
37,074
|
|
|
2,253
|
|
|
(46
|
)
|
|
39,328
|
|
|||||
|
Changes in value of life insurance contracts
|
—
|
|
|
(1,208
|
)
|
|
—
|
|
|
—
|
|
|
(1,208
|
)
|
|||||
|
Allowance for equity funds used during construction
|
—
|
|
|
(1,658
|
)
|
|
—
|
|
|
—
|
|
|
(1,658
|
)
|
|||||
|
Changes in operating assets and liabilities
|
(172
|
)
|
|
(40,755
|
)
|
|
841
|
|
|
—
|
|
|
(40,086
|
)
|
|||||
|
Other changes in noncurrent assets and liabilities
|
1,520
|
|
|
17,650
|
|
|
497
|
|
|
20
|
|
|
19,687
|
|
|||||
|
Net cash provided by operating activities
|
18,923
|
|
|
29,847
|
|
|
4,234
|
|
|
(17,278
|
)
|
|
35,726
|
|
|||||
|
Investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Utility plant expenditures
|
—
|
|
|
(105,684
|
)
|
|
(3,028
|
)
|
|
—
|
|
|
(108,712
|
)
|
|||||
|
Changes in affiliate advances
|
429
|
|
|
2,491
|
|
|
(138
|
)
|
|
(2,782
|
)
|
|
—
|
|
|||||
|
Issuance of affiliate short-term borrowings
|
(2,610
|
)
|
|
—
|
|
|
—
|
|
|
2,610
|
|
|
—
|
|
|||||
|
Reduction of affiliates long-term debt
|
668
|
|
|
—
|
|
|
—
|
|
|
(668
|
)
|
|
—
|
|
|||||
|
Life insurance proceeds
|
—
|
|
|
450
|
|
|
—
|
|
|
—
|
|
|
450
|
|
|||||
|
Purchase of life insurance contracts
|
—
|
|
|
(1,216
|
)
|
|
—
|
|
|
—
|
|
|
(1,216
|
)
|
|||||
|
Net cash used in investing activities
|
(1,513
|
)
|
|
(103,959
|
)
|
|
(3,166
|
)
|
|
(840
|
)
|
|
(109,478
|
)
|
|||||
|
Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Short-term borrowings
|
—
|
|
|
140,000
|
|
|
—
|
|
|
—
|
|
|
140,000
|
|
|||||
|
Repayment of short-term borrowings
|
(2,000
|
)
|
|
(45,000
|
)
|
|
—
|
|
|
—
|
|
|
(47,000
|
)
|
|||||
|
Changes in affiliate advances
|
—
|
|
|
(238
|
)
|
|
(2,544
|
)
|
|
2,782
|
|
|
—
|
|
|||||
|
Proceeds from affiliate short-term borrowings
|
—
|
|
|
—
|
|
|
2,610
|
|
|
(2,610
|
)
|
|
—
|
|
|||||
|
Repayment of affiliates long-term borrowings
|
—
|
|
|
—
|
|
|
(668
|
)
|
|
668
|
|
|
—
|
|
|||||
|
Repayment of long-term debt
|
—
|
|
|
(2,161
|
)
|
|
(246
|
)
|
|
—
|
|
|
(2,407
|
)
|
|||||
|
Advances and contributions in aid for construction
|
—
|
|
|
10,225
|
|
|
87
|
|
|
—
|
|
|
10,312
|
|
|||||
|
Refunds of advances for construction
|
—
|
|
|
(4,430
|
)
|
|
—
|
|
|
—
|
|
|
(4,430
|
)
|
|||||
|
Repurchase of common stock
|
(1,236
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,236
|
)
|
|||||
|
Dividends paid to non-affiliates
|
(17,278
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17,278
|
)
|
|||||
|
Dividends paid to affiliates
|
—
|
|
|
(16,484
|
)
|
|
(794
|
)
|
|
17,278
|
|
|
—
|
|
|||||
|
Net cash (used in) provided by financing activities
|
(20,514
|
)
|
|
81,912
|
|
|
(1,555
|
)
|
|
18,118
|
|
|
77,961
|
|
|||||
|
Change in cash, cash equivalents, and restricted cash
|
(3,104
|
)
|
|
7,800
|
|
|
(487
|
)
|
|
—
|
|
|
4,209
|
|
|||||
|
Cash, cash equivalents, and restricted cash at beginning of period
|
5,216
|
|
|
13,595
|
|
|
7,124
|
|
|
—
|
|
|
25,935
|
|
|||||
|
Cash, cash equivalents, and restricted cash at end of period
|
$
|
2,112
|
|
|
$
|
21,395
|
|
|
$
|
6,637
|
|
|
—
|
|
|
$
|
30,144
|
|
|
|
•
|
governmental and regulatory commissions’ decisions, including decisions on proper disposition of property;
|
|
•
|
consequences of eminent domain actions relation to our water systems;
|
|
•
|
changes in regulatory commissions’ policies and procedures;
|
|
•
|
the timeliness of regulatory commissions’ actions concerning rate relief;
|
|
•
|
inability to renew leases to operate city water systems on beneficial terms;
|
|
•
|
changes in California State Water Resources Control Board water quality standards;
|
|
•
|
changes in environmental compliance and water quality requirements;
|
|
•
|
electric power interruptions;
|
|
•
|
housing and customer growth trends;
|
|
•
|
the impact of opposition to rate increases;
|
|
•
|
our ability to recover costs;
|
|
•
|
availability of water supplies;
|
|
•
|
issues with the implementation, maintenance or security of our information technology systems;
|
|
•
|
civil disturbances or terrorist threats or acts, or apprehension about the possible future occurrences of acts of this type;
|
|
•
|
labor relations matters as we negotiate with the unions;
|
|
•
|
restrictive covenants in or changes to the credit ratings on current or future debt that could increase financing costs or affect the ability to borrow, make payments on debt, or pay dividends;
|
|
•
|
changes in customer water use patterns and the effects of conservation;
|
|
•
|
the impact of weather, climate, natural disasters, and diseases on water quality, water availability, water sales and operating results;
|
|
•
|
the risks set forth in “Risk Factors” included in the Company's annual report on 2017 Form 10-K.
|
|
•
|
revenue recognition;
|
|
•
|
regulated utility accounting;
|
|
•
|
income taxes;
|
|
•
|
pension and postretirement health care benefits;
|
|
Net change due to rate changes, usage, and other (1)
|
$
|
(665
|
)
|
|
MCBA Revenue (2)
|
(502
|
)
|
|
|
Other balancing account revenue (3)
|
929
|
|
|
|
Deferral of revenue (4)
|
1,738
|
|
|
|
Net operating revenue increase
|
$
|
1,500
|
|
|
1.
|
The net change due to rate changes, usage, and other in the above table was mainly driven by a $4.5 million reduction in revenue as a result of the impacts of recognizing the cost of capital and tax accounting memorandum accounts and a $2.5 million decrease in accrued unbilled revenue, partially offset by rate increases of $5.8 million. The components of the rate increases are as follows:
|
|
General rate case
|
32
|
|
|
|
Escalation rate increases
|
3,954
|
|
|
|
Purchased water and pump tax offset increases
|
1,348
|
|
|
|
Rate base offset increases
|
527
|
|
|
|
Total increase in rates
|
$
|
5,829
|
|
|
2.
|
The MCBA revenue decrease resulted from an increase in adopted water production costs relative to actual water production costs in the second quarter of 2018 as compared to the second quarter of 2017. As required by the MCBA mechanism, the increase in adopted water production costs relative to actual water production costs in California also decreased operating revenue for the same amount.
|
|
3.
|
The other balancing account revenue consists of the pension, conservation and health care balancing account revenues. Pension and conservation balancing account revenues are the differences between actual expenses and adopted rate recovery. Health care balancing account revenue is 85% of the difference between actual health care expenses and adopted rate recovery. The increase in revenue was mainly due to an increase in actual pension expenses relative to adopted in the second quarter of 2018 as compared to the second quarter of 2017.
|
|
4.
|
The deferral of revenue consists of amounts that are expected to be collected from customers beyond 24 months following the end of the accounting period in which these revenues were recorded. The deferral decreased in the second quarter of 2018 as compared to the second quarter of 2017 due to a decrease in the balancing account revenue expected to be collected beyond 24 months, which increases revenue.
|
|
|
Three Months Ended June 30
|
||||
|
|
2018
|
|
2017
|
||
|
Well production
|
48
|
%
|
|
48
|
%
|
|
Purchased
|
47
|
%
|
|
47
|
%
|
|
Surface
|
5
|
%
|
|
5
|
%
|
|
Total
|
100
|
%
|
|
100
|
%
|
|
|
Three Months Ended June 30
|
||||||||||
|
|
2018
|
|
2017
|
|
Change
|
||||||
|
Purchased water
|
$
|
53,961
|
|
|
$
|
53,322
|
|
|
$
|
639
|
|
|
Purchased power
|
7,819
|
|
|
7,601
|
|
|
218
|
|
|||
|
Pump taxes
|
3,593
|
|
|
3,208
|
|
|
385
|
|
|||
|
Total
|
$
|
65,373
|
|
|
$
|
64,131
|
|
|
$
|
1,242
|
|
|
Net change due to rate changes, usage, and other (1)
|
$
|
2,157
|
|
|
MCBA Revenue (2)
|
3,675
|
|
|
|
Other balancing account revenue (3)
|
2,224
|
|
|
|
Deferral of revenue (4)
|
3,655
|
|
|
|
Net operating revenue increase
|
$
|
11,711
|
|
|
1.
|
The net change due to rate changes, usage, and other in the above table was mainly driven by rate increases of $11.6 million, partially offset by a $7.6 million reduction in revenue as a result of the impacts of recognizing the cost of capital and tax accounting memorandum accounts and a $3.2 million decrease in accrued unbilled revenue. The components of the rate increases are as follows:
|
|
General rate case
|
$
|
1,771
|
|
|
Escalation rate increases
|
6,371
|
|
|
|
Purchased water and pump tax offset increases
|
2,415
|
|
|
|
Rate base offset increases
|
1,089
|
|
|
|
Total increase in rates
|
$
|
11,646
|
|
|
2.
|
The MCBA revenue increase resulted from an increase in actual water production costs relative to adopted water production costs in the first six months of 2018 as compared to the first six months of 2017. The actual water production costs increased as a result of an increase in customer consumption in the first six months of 2018 as compared to the first six months of 2017. As required by the MCBA mechanism, the increase in actual water production costs relative to adopted water production costs in California also increased operating revenue for the same amount.
|
|
3.
|
The other balancing account revenue consists of the pension, conservation and health care balancing account revenues. Pension and conservation balancing account revenues are the differences between actual expenses and adopted rate recovery. Health care balancing account revenue is 85% of the difference between actual health care expenses and adopted rate recovery. The increase in revenue was mainly due to an increase in actual health care and pension expenses relative to adopted in the first six months of 2018 as compared to the first six months of 2017, which was partially offset by a decrease in actual conservation expenses relative to adopted in the first six months of 2018 as compared to the first six months of 2017.
|
|
4.
|
The deferral of revenue consists of amounts that are expected to be collected from customers beyond 24 months following the end of the accounting period in which these revenues were recorded. The deferral decreased in the first six months of 2018 as compared to the first six months of 2017 due to decrease in the balancing account revenue expected to be collected beyond 24 months, which increases revenue.
|
|
|
Six Months Ended June 30
|
||||
|
|
2018
|
|
2017
|
||
|
Well production
|
47
|
%
|
|
48
|
%
|
|
Purchased
|
48
|
%
|
|
47
|
%
|
|
Surface
|
5
|
%
|
|
5
|
%
|
|
Total
|
100
|
%
|
|
100
|
%
|
|
|
Six Months Ended June 30
|
||||||||||
|
|
2018
|
|
2017
|
|
Change
|
||||||
|
Purchased water
|
$
|
92,484
|
|
|
$
|
87,690
|
|
|
$
|
4,794
|
|
|
Purchased power
|
13,342
|
|
|
12,509
|
|
|
833
|
|
|||
|
Pump taxes
|
7,153
|
|
|
6,000
|
|
|
1,153
|
|
|||
|
Total
|
$
|
112,979
|
|
|
$
|
106,199
|
|
|
$
|
6,780
|
|
|
Exhibit
|
|
Description
|
|
|
4
|
|
|
The Company agrees to furnish upon request to the Securities and Exchange Commission a copy of each instrument defining the rights of holders of long-term debt of the Company
|
|
|
|
|
|
|
10.1
|
|
|
|
|
|
|
|
|
|
10.2
|
|
|
|
|
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
|
|
32
|
|
|
|
|
|
|
|
|
|
101.INS
|
|
|
XBRL Instance Document
|
|
|
|
|
|
|
101.SCH
|
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
|
101.CAL
|
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
|
101.DEF
|
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
|
101.LAB
|
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
|
|
101.PRE
|
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
CALIFORNIA WATER SERVICE GROUP
|
|
|
|
Registrant
|
|
|
|
|
|
|
July 26, 2018
|
By:
|
/s/ Thomas F. Smegal III
|
|
|
|
Thomas F. Smegal III
|
|
|
|
Vice President,
|
|
|
|
Chief Financial Officer and Treasurer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|