XML 25 R8.htm IDEA: XBRL DOCUMENT v3.7.0.1
Madison Gas and Electric Company Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Items not affecting cash:    
Depreciation and amortization $ 26,234 $ 22,146
Deferred income taxes 1,037 9,522
Provision for doubtful receivables 367 483
Employee benefit plan cost 727 30
Equity earnings in MGE Transco (5,094) (4,000)
Other items 780 392
Changes in working capital items:    
Decrease in current assets 21,287 27,585
(Decrease) increase in current liabilities (11,516) 12,230
Dividends from MGE Transco 4,072 2,728
Cash contributions to pension and other postretirement plans (8,284) (12,096)
Other noncurrent items, net 3,257 1,316
Cash Provided by Operating Activities 67,710 93,514
Investing Activities:    
Capital expenditures (42,169) (40,791)
Capital contributions to investments (5,557) (998)
Other 778 (184)
Cash Used for Investing Activities (46,948) (41,973)
Financing Activities:    
Repayment of long-term debt (32,167) (2,123)
Issuance of long-term debt 40,000 0
Other (317) (40)
Cash Used for Financing Activities (13,805) (22,617)
Change in cash and cash equivalents 6,957 28,924
Cash and cash equivalents at beginning of period 95,959 81,384
Cash and cash equivalents at end of period 102,916 110,308
Significant noncash investing activities:    
Accrued capital expenditures 8,450 7,091
MGE [Member]    
Operating Activities:    
Net Income 32,333 33,287
Items not affecting cash:    
Depreciation and amortization 26,234 22,122
Deferred income taxes (149) 8,894
Provision for doubtful receivables 367 483
Employee benefit plan cost 727 30
Equity earnings in MGE Transco 0 (4,000)
Other items 971 770
Changes in working capital items:    
Decrease in current assets 20,394 27,628
(Decrease) increase in current liabilities (11,021) 12,123
Dividends from MGE Transco 0 2,728
Cash contributions to pension and other postretirement plans (8,284) (12,096)
Other noncurrent items, net 3,141 1,240
Cash Provided by Operating Activities 64,713 93,209
Investing Activities:    
Capital expenditures (42,169) (40,791)
Capital contributions to investments 0 (710)
Other (9) (527)
Cash Used for Investing Activities (42,178) (42,028)
Financing Activities:    
Cash dividends paid to parent by MGE (25,000) (25,000)
Distributions to parent from noncontrolling interest (10,000) (10,552)
Equity contribution received by noncontrolling interest 0 710
Repayment of long-term debt (32,167) (2,123)
Issuance of long-term debt 40,000 0
Other (305) (29)
Cash Used for Financing Activities (27,472) (36,994)
Change in cash and cash equivalents (4,937) 14,187
Cash and cash equivalents at beginning of period 10,768 26,760
Cash and cash equivalents at end of period 5,831 40,947
Significant noncash investing activities:    
Accrued capital expenditures $ 8,450 $ 7,091