XML 50 R3.htm IDEA: XBRL DOCUMENT v2.4.0.6
Madison Gas and Electric Company Consolidated Statements of Income (Unaudited) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
Sep. 30, 2011
Operating Revenues:        
Regulated electric revenues $ 118,914 $ 114,963 $ 305,189 $ 291,804
Regulated gas revenues 16,587 17,249 92,235 119,748
Nonregulated revenues 2,337 1,360 6,894 3,884
Total Operating Revenues 137,838 133,572 404,318 415,436
Operating Expenses:        
Fuel for electric generation 16,395 16,656 36,727 39,304
Purchased power 18,102 18,024 54,962 49,997
Cost of gas sold 7,389 8,171 50,035 72,170
Other operations and maintenance 41,975 39,744 126,202 119,814
Depreciation and amortization 9,706 10,296 29,042 30,669
Other general taxes 4,383 4,347 13,937 13,053
Income tax provision 14,253 12,495 32,711 30,718
Total Operating Expenses 97,950 97,238 310,905 325,007
Operating Income 39,888 36,334 93,413 90,429
Other Income and Deductions:        
Equity in earnings in ATC     6,764 6,434
Total Other Income and Deductions 2,856 2,341 7,975 6,880
Interest Expense:        
Net Interest Expense 4,849 5,142 14,717 15,047
Net Income (Loss) 23,642 21,038 53,960 51,544
MGE [Member]
       
Operating Revenues:        
Regulated electric revenues 118,914 114,963 305,189 291,804
Regulated gas revenues 16,587 17,249 92,235 119,748
Nonregulated revenues 2,337 1,360 6,894 3,884
Total Operating Revenues 137,838 133,572 404,318 415,436
Operating Expenses:        
Fuel for electric generation 16,395 16,656 36,727 39,304
Purchased power 18,102 18,024 54,962 49,997
Cost of gas sold 7,389 8,171 50,035 72,170
Other operations and maintenance 41,766 39,558 125,320 119,162
Depreciation and amortization 9,706 10,296 29,042 30,669
Other general taxes 4,384 4,347 13,938 13,053
Income tax provision 13,669 11,525 30,273 28,082
Total Operating Expenses 111,411 108,577 340,297 352,437
Operating Income 26,427 24,995 64,021 62,999
Other Income and Deductions:        
AFUDC - equity funds 514 101 978 304
Equity in earnings in ATC 2,280 2,167 6,764 6,434
Income tax provision (587) (933) (2,555) (2,689)
Other income, net (77) (56) (207) (217)
Total Other Income and Deductions 2,130 1,279 4,980 3,832
Income before interest expense 28,557 26,274 69,001 66,831
Interest Expense:        
Interest on long-term debt 5,065 5,214 15,335 15,428
Other interest, net 25 8 (116) (244)
AFUDC - borrowed funds (209) (40) (398) (123)
Net Interest Expense 4,881 5,182 14,821 15,061
Net Income Including Noncontrolling Interest 23,676 21,092 54,180 51,770
Less Net Income Attributable to Noncontrolling Interest, net of tax (6,153) (6,010) (18,305) (17,935)
Net Income (Loss) $ 17,523 $ 15,082 $ 35,875 $ 33,835