XML 27 R8.htm IDEA: XBRL DOCUMENT v3.7.0.1
Madison Gas and Electric Company Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Items not affecting cash:    
Depreciation and amortization $ 12,959 $ 11,032
Deferred income taxes (3,732) 2,840
Provision for doubtful receivables 254 592
Employee benefit plan cost (credit) 202 (57)
Equity earnings in MGE Transco (2,608) (2,233)
Other items 609 86
Changes in working capital items:    
Decrease in current assets 28,191 22,311
(Decrease) increase in current liabilities (9,318) 1,487
Dividends from MGE Transco 2,072 865
Cash contributions to pension and other postretirement plans (7,168) (11,159)
Other noncurrent items, net 1,526 937
Cash Provided by Operating Activities 42,287 43,729
Investing Activities:    
Capital expenditures (16,117) (15,642)
Capital contributions to investments (2,939) (671)
Other 541 (183)
Cash Used for Investing Activities (18,515) (16,496)
Financing Activities:    
Repayment of long-term debt (31,080) (1,059)
Issuance of long-term debt 40,000 0
Other (289) 0
Cash Used for Financing Activities (2,029) (11,286)
Change in cash and cash equivalents 21,743 15,947
Cash and cash equivalents at beginning of period 95,959 81,384
Cash and cash equivalents at end of period 117,702 97,331
Significant noncash investing activities:    
Accrued capital expenditures 6,804 6,587
MGE [Member]    
Operating Activities:    
Net Income 18,183 17,197
Items not affecting cash:    
Depreciation and amortization 12,959 11,020
Deferred income taxes (4,242) 2,502
Provision for doubtful receivables 254 592
Employee benefit plan cost (credit) 202 (57)
Equity earnings in MGE Transco 0 (2,233)
Other items 658 112
Changes in working capital items:    
Decrease in current assets 27,233 22,053
(Decrease) increase in current liabilities (9,022) 1,524
Dividends from MGE Transco 0 865
Cash contributions to pension and other postretirement plans (7,168) (11,159)
Other noncurrent items, net 1,488 906
Cash Provided by Operating Activities 40,545 43,322
Investing Activities:    
Capital expenditures (16,117) (15,642)
Capital contributions to investments 0 (533)
Other (229) (72)
Cash Used for Investing Activities (16,346) (16,247)
Financing Activities:    
Cash dividends paid to parent by MGE (15,000) (10,000)
Distributions to parent from noncontrolling interest (5,500) (6,500)
Equity contribution received by noncontrolling interest 0 533
Repayment of long-term debt (31,080) (1,059)
Issuance of long-term debt 40,000 0
Other (289) 0
Cash Used for Financing Activities (11,869) (17,026)
Change in cash and cash equivalents 12,330 10,049
Cash and cash equivalents at beginning of period 10,768 26,760
Cash and cash equivalents at end of period 23,098 36,809
Significant noncash investing activities:    
Accrued capital expenditures $ 6,804 $ 6,587