XML 73 R52.htm IDEA: XBRL DOCUMENT v3.22.0.1
Segment Information (Tables)
12 Months Ended
Dec. 31, 2021
Segment Reporting [Abstract]  
Segment Information

The following table shows segment information for MGE Energy's and MGE's operations:

 

(In thousands)
MGE Energy

 

Electric

 

 

Gas

 

 

Non-Regulated Energy

 

 

Transmission Investment

 

 

All Others

 

 

Consolidation/
Elimination Entries

 

 

Consolidated Total

 

Year Ended December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

420,286

 

 

$

185,620

 

 

$

678

 

 

$

 

 

$

 

 

$

 

 

$

606,584

 

Interdepartmental revenues

 

 

556

 

 

 

22,728

 

 

 

40,866

 

 

 

 

 

 

 

 

 

(64,150

)

 

 

 

Total operating revenues

 

 

420,842

 

 

 

208,348

 

 

 

41,544

 

 

 

 

 

 

 

 

 

(64,150

)

 

 

606,584

 

Depreciation and amortization

 

 

(56,672

)

 

 

(12,852

)

 

 

(7,459

)

 

 

 

 

 

 

 

 

 

 

 

(76,983

)

Operating income (loss)

 

 

58,993

 

 

 

25,133

 

 

 

33,936

 

 

 

 

 

 

(768

)

 

 

 

 

 

117,294

 

Interest (expense) income, net

 

 

(15,261

)

 

 

(4,315

)

 

 

(4,577

)

 

 

 

 

 

41

 

 

 

 

 

 

(24,112

)

Income tax (provision) benefit

 

 

10,672

 

 

 

(4,922

)

 

 

(7,998

)

 

 

(2,486

)

 

 

619

 

 

 

 

 

 

(4,115

)

Equity in earnings of investments

 

 

 

 

 

 

 

 

 

 

 

9,339

 

 

 

(69

)

 

 

 

 

 

9,270

 

Net income (loss)

 

 

63,910

 

 

 

15,511

 

 

 

21,361

 

 

 

6,852

 

 

 

(1,873

)

 

 

 

 

 

105,761

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

393,692

 

 

$

144,261

 

 

$

680

 

 

$

 

 

$

 

 

$

 

 

$

538,633

 

Interdepartmental revenues

 

 

765

 

 

 

12,157

 

 

 

40,402

 

 

 

 

 

 

 

 

 

(53,324

)

 

 

 

Total operating revenues

 

 

394,457

 

 

 

156,418

 

 

 

41,082

 

 

 

 

 

 

 

 

 

(53,324

)

 

 

538,633

 

Depreciation and amortization

 

 

(54,658

)

 

 

(12,049

)

 

 

(7,481

)

 

 

 

 

 

 

 

 

 

 

 

(74,188

)

Operating income (loss)

 

 

57,847

 

 

 

19,674

 

 

 

33,460

 

 

 

(1

)

 

 

(983

)

 

 

 

 

 

109,997

 

Interest (expense) income, net

 

 

(14,446

)

 

 

(4,370

)

 

 

(4,826

)

 

 

 

 

 

121

 

 

 

 

 

 

(23,521

)

Income tax (provision) benefit

 

 

(4,230

)

 

 

(4,805

)

 

 

(7,800

)

 

 

(2,786

)

 

 

198

 

 

 

 

 

 

(19,423

)

Equity in earnings of investments

 

 

 

 

 

 

 

 

 

 

 

10,221

 

 

 

 

 

 

 

 

 

10,221

 

Net income (loss)

 

 

50,522

 

 

 

14,167

 

 

 

20,834

 

 

 

7,434

 

 

 

(539

)

 

 

 

 

 

92,418

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

408,285

 

 

$

159,875

 

 

$

695

 

 

$

 

 

$

 

 

$

 

 

$

568,855

 

Interdepartmental revenues

 

 

806

 

 

 

16,070

 

 

 

40,020

 

 

 

 

 

 

 

 

 

(56,896

)

 

 

 

Total operating revenues

 

 

409,091

 

 

 

175,945

 

 

 

40,715

 

 

 

 

 

 

 

 

 

(56,896

)

 

 

568,855

 

Depreciation and amortization

 

 

(52,755

)

 

 

(11,320

)

 

 

(7,487

)

 

 

 

 

 

 

 

 

 

 

 

(71,562

)

Operating income (loss)

 

 

59,180

 

 

 

19,528

 

 

 

33,084

 

 

 

 

 

 

(882

)

 

 

 

 

 

110,910

 

Interest (expense) income, net

 

 

(14,978

)

 

 

(4,237

)

 

 

(5,083

)

 

 

 

 

 

1,235

 

 

 

 

 

 

(23,063

)

Income tax (provision) benefit

 

 

(5,037

)

 

 

(4,753

)

 

 

(7,628

)

 

 

(2,602

)

 

 

236

 

 

 

 

 

 

(19,784

)

Equity in earnings of investments

 

 

 

 

 

 

 

 

 

 

 

9,547

 

 

 

 

 

 

 

 

 

9,547

 

Net income (loss)

 

 

46,318

 

 

 

14,088

 

 

 

20,373

 

 

 

6,945

 

 

 

(850

)

 

 

 

 

 

86,874

 

 

 

(In thousands)
MGE

 

Electric

 

 

Gas

 

 

Non-Regulated Energy

 

 

Consolidation/ Elimination Entries

 

 

Consolidated Total

 

Year Ended December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

420,286

 

 

$

185,620

 

 

$

678

 

 

$

 

 

$

606,584

 

Interdepartmental revenues

 

 

556

 

 

 

22,728

 

 

 

40,866

 

 

 

(64,150

)

 

 

 

Total operating revenues

 

 

420,842

 

 

 

208,348

 

 

 

41,544

 

 

 

(64,150

)

 

 

606,584

 

Depreciation and amortization

 

 

(56,672

)

 

 

(12,852

)

 

 

(7,459

)

 

 

 

 

 

(76,983

)

Operating income

 

 

58,993

 

 

 

25,133

 

 

 

33,936

 

 

 

 

 

 

118,062

 

Interest expense, net

 

 

(15,261

)

 

 

(4,315

)

 

 

(4,577

)

 

 

 

 

 

(24,153

)

Income tax provision

 

 

10,672

 

 

 

(4,922

)

 

 

(7,998

)

 

 

 

 

 

(2,248

)

Net income attributable to MGE

 

 

63,910

 

 

 

15,511

 

 

 

21,361

 

 

 

(22,391

)

 

 

78,391

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

393,692

 

 

$

144,261

 

 

$

680

 

 

$

 

 

$

538,633

 

Interdepartmental revenues

 

 

765

 

 

 

12,157

 

 

 

40,402

 

 

 

(53,324

)

 

 

 

Total operating revenues

 

 

394,457

 

 

 

156,418

 

 

 

41,082

 

 

 

(53,324

)

 

 

538,633

 

Depreciation and amortization

 

 

(54,658

)

 

 

(12,049

)

 

 

(7,481

)

 

 

 

 

 

(74,188

)

Operating income

 

 

57,847

 

 

 

19,674

 

 

 

33,460

 

 

 

 

 

 

110,981

 

Interest expense, net

 

 

(14,446

)

 

 

(4,370

)

 

 

(4,826

)

 

 

 

 

 

(23,642

)

Income tax provision

 

 

(4,230

)

 

 

(4,805

)

 

 

(7,800

)

 

 

 

 

 

(16,835

)

Net income attributable to MGE

 

 

50,522

 

 

 

14,167

 

 

 

20,834

 

 

 

(22,393

)

 

 

63,130

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

408,285

 

 

$

159,875

 

 

$

695

 

 

$

 

 

$

568,855

 

Interdepartmental revenues

 

 

806

 

 

 

16,070

 

 

 

40,020

 

 

 

(56,896

)

 

 

 

Total operating revenues

 

 

409,091

 

 

 

175,945

 

 

 

40,715

 

 

 

(56,896

)

 

 

568,855

 

Depreciation and amortization

 

 

(52,755

)

 

 

(11,320

)

 

 

(7,487

)

 

 

 

 

 

(71,562

)

Operating income

 

 

59,180

 

 

 

19,528

 

 

 

33,084

 

 

 

 

 

 

111,792

 

Interest expense, net

 

 

(14,978

)

 

 

(4,237

)

 

 

(5,083

)

 

 

 

 

 

(24,298

)

Income tax provision

 

 

(5,037

)

 

 

(4,753

)

 

 

(7,628

)

 

 

 

 

 

(17,418

)

Net income attributable to MGE

 

 

46,318

 

 

 

14,088

 

 

 

20,373

 

 

 

(22,349

)

 

 

58,430

 

 

The following table shows segment information for MGE Energy's and MGE's assets and capital expenditures:

 

 

 

Utility

 

 

Consolidated

 

(In thousands)
MGE Energy

 

Electric

 

 

Gas

 

 

Non-regulated Energy

 

 

Transmission Investment(a)

 

 

All Others

 

 

Consolidation/ Elimination Entries

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

$

1,525,163

 

 

$

485,345

 

 

$

252,584

 

 

$

75,990

 

 

$

467,954

 

 

$

(435,130

)

 

$

2,371,906

 

December 31, 2020

 

 

1,421,302

 

 

 

444,702

 

 

 

254,298

 

 

 

74,480

 

 

 

495,483

 

 

 

(436,614

)

 

 

2,253,651

 

December 31, 2019

 

 

1,308,277

 

 

 

408,001

 

 

 

258,004

 

 

 

71,668

 

 

 

443,278

 

 

 

(407,564

)

 

 

2,081,664

 

Capital Expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended Dec. 31, 2021

 

$

115,234

 

 

$

34,071

 

 

$

3,864

 

 

$

 

 

$

 

 

$

 

 

$

153,169

 

Year ended Dec. 31, 2020

 

 

162,210

 

 

 

36,906

 

 

 

4,023

 

 

 

 

 

 

 

 

 

 

 

 

203,139

 

Year ended Dec. 31, 2019

 

 

125,086

 

 

 

36,193

 

 

 

2,757

 

 

 

 

 

 

 

 

 

 

 

 

164,036

 

 

 

 

Utility

 

 

Consolidated

 

(In thousands)
MGE

 

Electric

 

 

Gas

 

 

Non-regulated Energy

 

 

Consolidation/ Elimination Entries

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

$

1,525,163

 

 

$

485,345

 

 

$

252,534

 

 

$

(267

)

 

$

2,262,775

 

December 31, 2020

 

 

1,421,302

 

 

 

444,702

 

 

 

254,248

 

 

 

(281

)

 

 

2,119,971

 

December 31, 2019

 

 

1,308,277

 

 

 

408,001

 

 

 

257,954

 

 

 

(755

)

 

 

1,973,477

 

Capital Expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended Dec. 31, 2021

 

$

115,234

 

 

$

34,071

 

 

$

3,864

 

 

$

 

 

$

153,169

 

Year ended Dec. 31, 2020

 

 

162,210

 

 

 

36,906

 

 

 

4,023

 

 

 

 

 

 

203,139

 

Year ended Dec. 31, 2019

 

 

125,086

 

 

 

36,193

 

 

 

2,757

 

 

 

 

 

 

164,036

 

 

(a)
The Transmission Investment segment represents MGE Energy's investment in equity method investees.