XML 25 R8.htm IDEA: XBRL DOCUMENT v3.8.0.1
Madison Gas and Electric Company Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Items not affecting cash:    
Depreciation and amortization $ 39,606 $ 33,358
Deferred income taxes 4,810 15,041
Provision for doubtful receivables 650 583
Employee benefit plan cost 778 165
Equity earnings in MGE Transco (7,432) (6,023)
Gain on sale of property (1,581) 0
Other items 1,071 693
Changes in working capital items:    
Decrease in current assets 18,161 33,740
Decrease in current liabilities (17,615) (3,147)
Dividends from MGE Transco 6,142 4,214
Cash contributions to pension and other postretirement plans (9,717) (13,134)
Other noncurrent items, net 2,671 2,644
Cash Provided by Operating Activities 99,016 129,192
Investing Activities:    
Capital expenditures (66,286) (62,273)
Capital contributions to investments (6,863) (2,036)
Proceeds from sale of property 2,399 0
Other (364) (310)
Cash Used for Investing Activities (71,114) (64,619)
Financing Activities:    
Repayment of long-term debt (33,260) (3,192)
Issuance of long-term debt 40,000 0
Proceeds from short-term debt 7,000 0
Other (366) (65)
Cash Used for Financing Activities (19,128) (34,372)
Change in cash and cash equivalents 8,774 30,201
Cash and cash equivalents at beginning of period 95,959 81,384
Cash and cash equivalents at end of period 104,733 111,585
Significant noncash investing activities:    
Accrued capital expenditures 12,469 10,603
MGE [Member]    
Operating Activities:    
Net Income 57,686 60,949
Items not affecting cash:    
Depreciation and amortization 39,606 33,334
Deferred income taxes 2,255 13,997
Provision for doubtful receivables 650 583
Employee benefit plan cost 778 165
Equity earnings in MGE Transco 0 (5,451)
Gain on sale of property (1,581) 0
Other items 1,344 1,056
Changes in working capital items:    
Decrease in current assets 17,536 32,557
Decrease in current liabilities (16,670) (1,783)
Dividends from MGE Transco 0 4,214
Cash contributions to pension and other postretirement plans (9,717) (13,134)
Other noncurrent items, net 2,479 2,472
Cash Provided by Operating Activities 94,366 128,959
Investing Activities:    
Capital expenditures (66,286) (62,273)
Capital contributions to investments 0 (1,598)
Proceeds from sale of property 1,751 0
Other (570) (536)
Cash Used for Investing Activities (65,105) (64,407)
Financing Activities:    
Cash dividends paid to parent by MGE (35,000) (40,000)
Distributions to parent from noncontrolling interest (16,500) (18,113)
Equity contribution received by noncontrolling interest 0 1,598
Repayment of long-term debt (33,260) (3,192)
Issuance of long-term debt 40,000 0
Proceeds from short-term debt 7,000 0
Other (315) (47)
Cash Used for Financing Activities (38,075) (59,754)
Change in cash and cash equivalents (8,814) 4,798
Cash and cash equivalents at beginning of period 10,768 26,760
Cash and cash equivalents at end of period 1,954 31,558
Significant noncash investing activities:    
Accrued capital expenditures $ 12,469 $ 10,603