XML 54 R3.htm IDEA: XBRL DOCUMENT v3.10.0.1
Madison Gas and Electric Company Consolidated Statements of Income (Unaudited) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Operating Revenues:        
Electric revenues $ 99,282 $ 102,382 $ 194,149 $ 200,779
Gas revenues 24,980 24,081 87,745 82,507
Total Operating Revenues 124,262 126,463 281,894 283,286
Operating Expenses:        
Fuel for electric generation 15,251 11,910 27,151 24,109
Purchased power 12,979 16,720 30,012 32,074
Cost of gas sold 9,562 9,231 49,188 45,015
Other operations and maintenance 43,453 44,880 87,846 88,644
Depreciation and amortization 13,872 13,275 27,495 26,234
Other general taxes 4,914 4,852 9,783 9,779
Total Operating Expenses 100,031 100,868 231,475 225,855
Operating Income 24,231 25,595 50,419 57,431
Other Income and Deductions:        
Equity earnings in MGE Transco 1,990 2,486 4,441 5,094
Total Other Income and Deductions 4,731 3,570 [1] 9,650 7,095 [1]
Interest Expense:        
Net Interest Expense 4,783 4,886 9,522 9,780
Net Income 18,351 15,543 38,352 34,843
MGE [Member]        
Operating Revenues:        
Electric revenues 99,282 102,382 194,149 200,783
Gas revenues 24,980 24,080 87,745 82,515
Total Operating Revenues 124,262 126,462 281,894 283,298
Operating Expenses:        
Fuel for electric generation 15,251 11,910 27,151 24,111
Purchased power 12,979 16,720 30,012 32,076
Cost of gas sold 9,562 9,230 49,188 45,023
Other operations and maintenance 43,001 44,663 87,188 88,058
Depreciation and amortization 13,872 13,275 27,495 26,234
Other general taxes 4,914 4,852 9,783 9,779
Income tax provision 5,129 7,756 10,653 18,021
Total Operating Expenses 104,708 108,406 241,470 243,302
Operating Income 19,554 18,056 [2] 40,424 39,996 [2]
Other Income and Deductions:        
AFUDC - equity funds 664 294 1,259 565
Income tax provision (92) (47) (149) (91)
Other income, net 1,650 845 3,552 1,843
Total Other Income and Deductions 2,222 1,092 [1],[2] 4,662 2,317 [1],[2]
Income before interest expense 21,776 19,148 45,086 42,313
Interest Expense:        
Interest on long-term debt 5,191 5,013 10,397 10,056
Other interest, net 206 65 255 96
AFUDC - borrowed funds (224) (80) (425) (172)
Net Interest Expense 5,173 4,998 10,227 9,980
Net Income Including Noncontrolling Interest 16,603 14,150 34,859 32,333
Less Net Income Attributable to Noncontrolling Interest, net of tax (5,505) (5,396) (11,311) (10,785)
Net Income $ 11,098 $ 8,754 $ 23,548 $ 21,548
[1]
Reflects retrospective application of new accounting pronouncement related to pension and other postretirement benefits, see Footnote 2 for further information.
[2]
Amounts are shown net of the related tax expense, consistent with the presentation on the MGE Consolidated Statements of Income.