XML 46 R31.htm IDEA: XBRL DOCUMENT v3.22.2.2
Fair Value of Financial Instruments (Tables)
9 Months Ended
Sep. 30, 2022
Fair Value Disclosures [Abstract]  
Estimated Fair Market Value of Financial Instruments The estimated fair market value of financial instruments are as follows:

 

 

 

September 30, 2022

 

 

December 31, 2021

 

(In thousands)

 

Carrying Amount

 

 

Fair Value

 

 

Carrying Amount

 

 

Fair Value

 

Long-term debt(a)

 

$

619,794

 

 

$

549,585

 

 

$

623,449

 

 

$

729,914

 

 

(a)
Includes long-term debt due within one year. Excludes debt issuance costs and unamortized discount of $3.9 million and $4.3 million as of September 30, 2022, and December 31, 2021, respectively.
Assets and Liabilities Measured at Fair Value on a Recurring Basis

The following table presents the balances of assets and liabilities measured at fair value on a recurring basis.

 

 

 

Fair Value as of September 30, 2022

 

(In thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

MGE Energy

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives, net(b)

 

$

9,827

 

 

$

5,446

 

 

$

 

 

$

4,381

 

Exchange-traded investments

 

 

1,504

 

 

 

1,504

 

 

 

 

 

 

 

Total Assets

 

$

11,331

 

 

$

6,950

 

 

$

 

 

$

4,381

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives, net(b)

 

$

4,614

 

 

$

4,087

 

 

$

 

 

$

527

 

Deferred compensation

 

 

3,782

 

 

 

 

 

 

3,782

 

 

 

 

Total Liabilities

 

$

8,396

 

 

$

4,087

 

 

$

3,782

 

 

$

527

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MGE

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives, net(b)

 

$

9,827

 

 

$

5,446

 

 

$

 

 

$

4,381

 

Exchange-traded investments

 

 

99

 

 

 

99

 

 

 

 

 

 

 

Total Assets

 

$

9,926

 

 

$

5,545

 

 

$

 

 

$

4,381

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives, net(b)

 

$

4,614

 

 

$

4,087

 

 

$

 

 

$

527

 

Deferred compensation

 

 

3,782

 

 

 

 

 

 

3,782

 

 

 

 

Total Liabilities

 

$

8,396

 

 

$

4,087

 

 

$

3,782

 

 

$

527

 

 

 

 

Fair Value as of December 31, 2021

 

(In thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

MGE Energy

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives, net(c)

 

$

3,606

 

 

$

1,170

 

 

$

 

 

$

2,436

 

Exchange-traded investments

 

 

1,296

 

 

 

1,296

 

 

 

 

 

 

 

Total Assets

 

$

4,902

 

 

$

2,466

 

 

$

 

 

$

2,436

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives, net

 

$

2,989

 

 

$

731

 

 

$

 

 

$

2,258

 

Deferred compensation

 

 

3,653

 

 

 

 

 

 

3,653

 

 

 

 

Total Liabilities

 

$

6,642

 

 

$

731

 

 

$

3,653

 

 

$

2,258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MGE

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives, net(c)

 

$

3,606

 

 

$

1,170

 

 

$

 

 

$

2,436

 

Exchange-traded investments

 

 

230

 

 

 

230

 

 

 

 

 

 

 

Total Assets

 

$

3,836

 

 

$

1,400

 

 

$

 

 

$

2,436

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives, net

 

$

2,989

 

 

$

731

 

 

$

 

 

$

2,258

 

Deferred compensation

 

 

3,653

 

 

 

 

 

 

3,653

 

 

 

 

Total Liabilities

 

$

6,642

 

 

$

731

 

 

$

3,653

 

 

$

2,258

 

 

(b)
No collateral was posted against derivative positions as of September 30, 2022.

 

(c)
As of December 31, 2021 MGE received collateral of $1.3 million from counterparties under a master netting agreement for outstanding exchange traded derivative positions. The fair value of the derivative asset disclosed in this table has not been reduced for the collateral received.
Changes in Level 3 Assets and Liabilities Measured at Fair Value on a Recurring Basis

The following table summarizes the changes in Level 3 commodity derivative assets and liabilities measured at fair value on a recurring basis.

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30,

 

September 30,

(In thousands)

 

2022

 

2021

 

2022

 

2021

Beginning balance

 

$

8,959

 

$

  (4,533)

 

$

178

 

$

  (14,055)

Realized and unrealized gains (losses):

 

 

 

 

 

 

 

 

 

 

 

 

Included in regulatory liability

 

 

  (5,105)

 

 

8,122

 

 

3,675

 

 

17,644

Included in other comprehensive income

 

 

 

 

 

 

 

 

Included in earnings

 

 

6,609

 

 

2,476

 

 

13,607

 

 

2,686

Included in current assets

 

 

  (73)

 

 

 

 

45

 

 

175

Purchases

 

 

108

 

 

6,638

 

 

11,911

 

 

18,899

Sales

 

 

 

 

 

 

 

 

Issuances

 

 

 

 

 

 

 

 

Settlements

 

 

  (6,644)

 

 

  (9,114)

 

 

  (25,562)

 

 

  (21,760)

Balance as of September 30,

 

$

3,854

 

$

3,589

 

$

3,854

 

$

3,589

Total gains (losses) included in earnings attributed to
   the change in unrealized gains (losses) related to
   assets and liabilities held as of September 30,
(d)

 

$

 

$

 

$

 

$

Gains and Losses Included in Income for Level 3 Assets and Liabilities Measured at Fair Value on a Recurring Basis

The following table presents total realized and unrealized gains (losses) included in income for Level 3 assets and liabilities measured at fair value on a recurring basis(d).

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30,

 

September 30,

(In thousands)

 

2022

 

2021

 

2022

 

2021

Purchased power expense

 

$

6,644

 

$

2,476

 

$

13,805

 

$

3,113

Cost of gas sold expense

 

 

  (35)

 

 

 

 

  (198)

 

 

  (427)

Total

 

$

6,609

 

$

2,476

 

$

13,607

 

$

2,686

 

(d)
MGE's exchange-traded derivative contracts, over-the-counter party transactions, purchased power agreement, and FTRs are subject to regulatory deferral. These derivatives are therefore marked to fair value and are offset in the financial statements with a corresponding regulatory asset or liability.