XML 20 R3.htm IDEA: XBRL DOCUMENT v3.8.0.1
Madison Gas and Electric Company Consolidated Statements of Income (Unaudited) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Operating Revenues:        
Electric revenues $ 120,761 $ 119,147 $ 321,540 $ 313,452
Gas revenues 18,778 17,570 101,285 92,368
Total Operating Revenues 139,539 136,717 422,825 405,820
Operating Expenses:        
Fuel for electric generation 15,829 20,505 39,938 47,567
Purchased power 15,984 9,167 48,058 38,698
Cost of gas sold 5,094 4,314 50,109 43,247
Other operations and maintenance 41,529 40,146 128,143 123,839
Depreciation and amortization 13,372 11,212 39,606 33,358
Other general taxes 4,730 4,846 14,509 14,841
Total Operating Expenses 96,538 90,190 320,363 301,550
Operating Income 43,001 46,527 102,462 104,270
Other Income and Deductions:        
Equity earnings in MGE Transco 2,338 2,023 7,432 6,023
Total Other Income and Deductions 3,939 2,105 9,004 6,726
Interest Expense:        
Net Interest Expense 4,727 5,038 14,507 14,995
Net Income 26,629 27,880 61,472 61,058
MGE [Member]        
Operating Revenues:        
Electric revenues 120,760 119,152 321,543 313,470
Gas revenues 18,779 17,576 101,294 92,390
Total Operating Revenues 139,539 136,728 422,837 405,860
Operating Expenses:        
Fuel for electric generation 15,828 20,507 39,939 47,574
Purchased power 15,985 9,171 48,061 38,709
Cost of gas sold 5,094 4,320 50,117 43,269
Other operations and maintenance 41,327 40,003 127,355 123,117
Depreciation and amortization 13,372 11,212 39,606 33,334
Other general taxes 4,730 4,846 14,509 14,841
Income tax provision 14,059 14,934 32,080 32,488
Total Operating Expenses 110,395 104,993 351,667 333,332
Operating Income [1] 29,144 31,735 71,170 72,528
Other Income and Deductions:        
AFUDC - equity funds 310 253 875 777
Equity earnings in MGE Transco 0 1,451 0 5,451
Income tax provision (663) (606) (754) (2,315)
Other expense, net 1,488 (62) 1,301 (298)
Total Other Income and Deductions [1] 1,135 1,036 1,422 3,615
Income before interest expense 30,279 32,771 72,592 76,143
Interest Expense:        
Interest on long-term debt 4,995 5,079 15,051 15,284
Other interest, net 54 112 150 163
AFUDC - borrowed funds (123) (82) (295) (253)
Net Interest Expense 4,926 5,109 14,906 15,194
Net Income Including Noncontrolling Interest 25,353 27,662 57,686 60,949
Less Net Income Attributable to Noncontrolling Interest, net of tax (5,439) (5,695) (16,224) (17,899)
Net Income $ 19,914 $ 21,967 $ 41,462 $ 43,050
[1]
Amounts are shown net of the related tax expense, consistent with the presentation on the MGE Consolidated Statement of Income.