XML 20 R3.htm IDEA: XBRL DOCUMENT v3.5.0.2
Madison Gas and Electric Company Consolidated Statements of Income (Unaudited) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Operating Revenues:        
Electric revenues $ 100,615 $ 101,457 $ 194,305 $ 201,663
Gas revenues 20,961 20,669 74,798 90,597
Total Operating Revenues 121,576 122,126 269,103 292,260
Operating Expenses:        
Fuel for electric generation 15,049 12,677 27,062 24,569
Purchased power 14,861 21,265 29,531 44,130
Cost of gas sold 6,410 6,650 38,933 53,569
Other operations and maintenance 40,963 41,500 83,693 82,174
Depreciation and amortization 11,114 10,995 22,146 21,844
Other general taxes 4,967 4,990 9,995 10,074
Income tax provision 9,284 8,008 19,229 18,595
Total Operating Expenses 93,364 98,077 211,360 236,360
Operating Income 28,212 24,049 57,743 55,900
Other Income and Deductions:        
Equity in earnings in ATC 1,767 2,289 4,000 4,170
Total Other Income and Deductions 2,179 2,446 4,621 4,551
Interest Expense:        
Net Interest Expense 4,957 5,008 9,957 10,099
Net Income 16,150 13,479 33,178 31,757
MGE [Member]        
Operating Revenues:        
Electric revenues 100,622 101,462 194,318 201,673
Gas revenues 20,967 20,671 74,814 90,604
Total Operating Revenues 121,589 122,133 269,132 292,277
Operating Expenses:        
Fuel for electric generation 15,051 12,679 27,067 24,573
Purchased power 14,864 21,268 29,538 44,136
Cost of gas sold 6,415 6,654 38,949 53,577
Other operations and maintenance 40,712 41,236 83,114 81,708
Depreciation and amortization 11,102 10,984 22,122 21,821
Other general taxes 4,967 4,990 9,995 10,074
Income tax provision 8,464 7,041 17,554 16,817
Total Operating Expenses 101,575 104,852 228,339 252,706
Operating Income [1] 20,014 17,281 40,793 39,571
Other Income and Deductions:        
AFUDC - equity funds 263 167 524 295
Equity in earnings in ATC 1,767 2,289 4,000 4,170
Income tax provision (767) (978) (1,709) (1,786)
Other income, net (163) (176) (236) (215)
Total Other Income and Deductions [1] 1,100 1,302 2,579 2,464
Income before interest expense 21,114 18,583 43,372 42,035
Interest Expense:        
Interest on long-term debt 5,096 5,136 10,205 10,287
Other interest, net 14 (17) 51 15
AFUDC - borrowed funds (86) (54) (171) (96)
Net Interest Expense 5,024 5,065 10,085 10,206
Net Income Including Noncontrolling Interest 16,090 13,518 33,287 31,829
Less Net Income Attributable to Noncontrolling Interest, net of tax (5,952) (6,626) (12,204) (13,179)
Net Income $ 10,138 $ 6,892 $ 21,083 $ 18,650
[1] *Amounts are shown net of the related tax expense, consistent with the presentation on the MGE Consolidated Statement of Income.