XML 26 R8.htm IDEA: XBRL DOCUMENT v3.10.0.1
Madison Gas and Electric Company Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Items not affecting cash:    
Depreciation and amortization $ 41,754 $ 39,606
Deferred income taxes 2,352 4,810
Provision for doubtful receivables 642 650
Employee benefit plan (credit) cost (1,544) 778
Equity earnings in MGE Transco (6,113) (7,432)
Gain on sale of property 0 (1,581)
Other items 31 1,103
Changes in working capital items:    
Decrease in current assets 25,530 15,259
Increase (decrease) in current liabilities 6,026 (17,615)
Cash contributions to pension and other postretirement plans (3,967) (9,717)
Other noncurrent items, net 527 2,671
Cash Provided by Operating Activities 138,432 96,146
Investing Activities:    
Capital expenditures (149,001) (66,286)
Capital contributions to investments (4,801) (6,863)
Proceeds from sale of property 0 2,399
Other 368 161
Cash Used for Investing Activities (153,434) (70,589)
Financing Activities:    
Repayment of long-term debt (23,330) (33,260)
Issuance of long-term debt 100,000 40,000
(Repayments of) proceeds from short-term debt (4,000) 7,000
Other (659) (366)
Cash Provided by (Used for) Financing Activities 37,949 (19,128)
Change in cash, cash equivalents, and restricted cash 22,947 6,429
Cash, cash equivalents, and restricted cash at beginning of period 112,094 101,633
Cash, cash equivalents, and restricted cash at end of period 135,041 108,062
Significant noncash investing activities:    
Accrued capital expenditures 10,991 12,469
MGE [Member]    
Operating Activities:    
Net Income 62,775 57,686
Items not affecting cash:    
Depreciation and amortization 41,754 39,606
Deferred income taxes (580) 2,255
Provision for doubtful receivables 642 650
Employee benefit plan (credit) cost (1,544) 778
Gain on sale of property 0 (1,581)
Other items 768 1,376
Changes in working capital items:    
Decrease in current assets 24,864 14,634
Increase (decrease) in current liabilities 9,941 (16,670)
Cash contributions to pension and other postretirement plans (3,967) (9,717)
Other noncurrent items, net 374 2,479
Cash Provided by Operating Activities 135,027 91,496
Investing Activities:    
Capital expenditures (149,001) (66,286)
Proceeds from sale of property 0 1,751
Other (680) (45)
Cash Used for Investing Activities (149,681) (64,580)
Financing Activities:    
Cash dividends paid to parent by MGE 0 (35,000)
Distributions to parent from noncontrolling interest (19,000) (16,500)
Repayment of long-term debt (23,330) (33,260)
Issuance of long-term debt 100,000 40,000
(Repayments of) proceeds from short-term debt (4,000) 7,000
Other (659) (315)
Cash Provided by (Used for) Financing Activities 53,011 (38,075)
Change in cash, cash equivalents, and restricted cash 38,357 (11,159)
Cash, cash equivalents, and restricted cash at beginning of period 10,093 16,442
Cash, cash equivalents, and restricted cash at end of period 48,450 5,283
Significant noncash investing activities:    
Accrued capital expenditures $ 10,991 $ 12,469