XML 52 R3.htm IDEA: XBRL DOCUMENT v3.3.0.814
Madison Gas and Electric Company Consolidated Statements of Income (Unaudited) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Operating Revenues:        
Regulated electric revenues $ 121,453 $ 112,869 $ 319,174 $ 308,418
Regulated gas revenues 17,431 21,404 108,028 163,335
Nonregulated revenues 1,911 862 5,853 2,392
Total Operating Revenues 140,795 135,135 433,055 474,145
Operating Expenses:        
Fuel for electric generation 17,055 9,838 41,624 35,836
Purchased power 18,484 21,303 62,614 58,779
Cost of gas sold 4,299 11,039 57,868 107,679
Other operations and maintenance 38,721 37,587 120,895 118,267
Depreciation and amortization 11,182 10,376 33,026 30,191
Other general taxes 4,877 4,872 14,951 14,861
Income tax provision 15,351 14,286 33,946 39,585
Total Operating Expenses 94,618 95,015 330,978 365,613
Operating Income 46,177 40,120 102,077 108,532
Other Income and Deductions:        
Equity in earnings in ATC     6,568 7,306
Total Other Income and Deductions 2,564 2,636 7,115 10,736
Interest Expense:        
Net Interest Expense 5,036 5,141 15,135 14,550
Net Income (Loss) 28,354 23,329 60,111 65,133
MGE [Member]        
Operating Revenues:        
Regulated electric revenues 121,460 112,875 319,191 308,435
Regulated gas revenues 17,435 21,410 108,039 163,351
Nonregulated revenues 1,911 862 5,853 2,392
Total Operating Revenues 140,806 135,147 433,083 474,178
Operating Expenses:        
Fuel for electric generation 17,057 9,841 41,630 35,843
Purchased power 18,488 21,307 62,624 58,790
Cost of gas sold 4,302 11,045 57,879 107,695
Other operations and maintenance 38,561 37,309 120,269 117,593
Depreciation and amortization 11,170 10,364 32,991 30,156
Other general taxes 4,877 4,872 14,951 14,861
Income tax provision 14,401 13,338 31,218 36,180
Total Operating Expenses 108,856 108,076 361,562 401,118
Operating Income [1] 31,950 27,071 71,521 73,060
Other Income and Deductions:        
AFUDC - equity funds 206 255 501 3,306
Equity in earnings in ATC 2,398 2,423 6,568 7,306
Income tax provision (977) (984) (2,763) (3,390)
Other expense, net (73) (111) (288) (351)
Total Other Income and Deductions [1] 1,554 1,583 4,018 6,871
Income before interest expense 33,504 28,654 75,539 79,931
Interest Expense:        
Interest on long-term debt 5,123 5,225 15,410 15,714
Other interest, net 37 44 52 52
AFUDC - borrowed funds (67) (84) (163) (1,090)
Net Interest Expense 5,093 5,185 15,299 14,676
Net Income Including Noncontrolling Interest 28,411 23,469 60,240 65,255
Less Net Income Attributable to Noncontrolling Interest, net of tax (6,633) (6,653) (19,812) (19,784)
Net Income (Loss) $ 21,778 $ 16,816 $ 40,428 $ 45,471
[1] *Amounts are shown net of the related tax expense, consistent with the presentation on the MGE Consolidated Statement of Income.