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 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Operating Revenues:        
Electric revenues $ 119,147 $ 123,364 $ 313,452 $ 325,027
Gas revenues 17,570 17,431 92,368 108,028
Total Operating Revenues 136,717 140,795 405,820 433,055
Operating Expenses:        
Fuel for electric generation 20,505 17,055 47,567 41,624
Purchased power 9,167 18,484 38,698 62,614
Cost of gas sold 4,314 4,299 43,247 57,868
Other operations and maintenance 40,146 38,721 123,839 120,895
Depreciation and amortization 11,212 11,182 33,358 33,026
Other general taxes 4,846 4,877 14,841 14,951
Income tax provision 15,714 15,351 34,943 33,946
Total Operating Expenses 90,190 94,618 301,550 330,978
Operating Income 46,527 46,177 104,270 102,077
Other Income and Deductions:        
Equity earnings in MGE Transco 2,023 2,398 6,023 6,568
Total Other Income and Deductions 2,105 2,564 6,726 7,115
Interest Expense:        
Net Interest Expense 5,038 5,036 14,995 15,135
Net Income 27,880 28,354 61,058 60,111
MGE [Member]        
Operating Revenues:        
Electric revenues 119,152 123,371 313,470 325,044
Gas revenues 17,576 17,435 92,390 108,039
Total Operating Revenues 136,728 140,806 405,860 433,083
Operating Expenses:        
Fuel for electric generation 20,507 17,057 47,574 41,630
Purchased power 9,171 18,488 38,709 62,624
Cost of gas sold 4,320 4,302 43,269 57,879
Other operations and maintenance 40,003 38,561 123,117 120,269
Depreciation and amortization 11,212 11,170 33,334 32,991
Other general taxes 4,846 4,877 14,841 14,951
Income tax provision 14,934 14,401 32,488 31,218
Total Operating Expenses 104,993 108,856 333,332 361,562
Operating Income [1] 31,735 31,950 72,528 71,521
Other Income and Deductions:        
AFUDC - equity funds 253 206 777 501
Equity earnings in MGE Transco 1,451 2,398 5,451 6,568
Income tax provision (606) (977) (2,315) (2,763)
Other income, net (62) (73) (298) (288)
Total Other Income and Deductions [1] 1,036 1,554 3,615 4,018
Income before interest expense 32,771 33,504 76,143 75,539
Interest Expense:        
Interest on long-term debt 5,079 5,123 15,284 15,410
Other interest, net 112 37 163 52
AFUDC - borrowed funds (82) (67) (253) (163)
Net Interest Expense 5,109 5,093 15,194 15,299
Net Income Including Noncontrolling Interest 27,662 28,411 60,949 60,240
Less Net Income Attributable to Noncontrolling Interest, net of tax (5,695) (6,633) (17,899) (19,812)
Net Income $ 21,967 $ 21,778 $ 43,050 $ 40,428
[1] Amounts are shown net of the related tax expense, consistent with the presentation on the MGE Consolidated Statement of Income.