XML 133 R31.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Segment Information
12 Months Ended
Dec. 31, 2019
Segment Reporting [Abstract]  
Segment Information

Segment Information - MGE Energy and MGE.

 

The electric utility business purchases, generates and distributes electricity, and contracts for transmission service. The gas utility business purchases and distributes natural gas and contracts for the transportation of natural gas. Both the electric and gas segments operate through MGE Energy's principal subsidiary, MGE.

 

The nonregulated energy operations are conducted through MGE Energy's subsidiaries: MGE Power, MGE Power Elm Road, and MGE Power West Campus. These subsidiaries own electric generating capacity that they lease to MGE to assist MGE. MGE Power Elm Road has an ownership interest in two coal-fired generating units in Oak Creek, Wisconsin, which are leased to MGE, and MGE Power West Campus owns a controlling interest in the electric generation plant of a natural gas-fired cogeneration facility on the UW campus. MGE Power West Campus's portion is also leased to MGE.

 

The transmission investment segment invests in ATC, a company that provides electric transmission services primarily in Wisconsin, and ATC Holdco, a company formed to pursue electric transmission development and investments outside of Wisconsin. These investments are held in MGE Transco and MGEE Transco, respectively. See Footnote 7 for further discussion.

 

The "All Others" segment includes: corporate, CWDC, MAGAEL, MGE State Energy Services, MGE Services, NGV Fueling Services (dissolved in 2018), and North Mendota. These entities' operations consist of investing in companies and property which relate to the regulated operations, financing the regulated operations, or, in the case of NGV Fueling Services, owning and operating natural gas compression equipment.

 

General corporate expenses include the cost of executive management, corporate accounting and finance, information technology, risk management, human resources and legal functions, and employee benefits that are allocated to electric and gas segments based on formulas prescribed by the PSCW. Identifiable assets are those used in MGE's operations in each segment.

 

Sales between our electric and gas segments are based on PSCW approved tariffed rates. Additionally, intersegment operations related to the leasing arrangement between our electric segment and MGE Power Elm Road/MGE Power West Campus are based on terms previously approved by the PSCW. Consistent with internal reporting, management has presented the direct financing capital leases between MGE and MGE Power Elm Road/MGE Power West Campus based on actual lease payments included in rates. Lease payments made by MGE to MGE Power Elm Road and MGE Power West Campus are shown as operating expenses. The lease payments received by MGE Power Elm Road and MGE Power West Campus from MGE

are shown as lease income in interdepartmental revenues. The depreciation expense associated with the Elm Road Units and WCCF is reflected in the nonregulated energy segment.

The following table shows segment information for MGE Energy's and MGE's operations:

(In thousands)

MGE Energy

 

Electric

 

Gas

 

Non-Regulated Energy

 

Transmission Investment

 

All Others

 

Consolidation/ Elimination Entries

 

Consolidated Total

Year Ended December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

$

408,285

$

159,875

$

695

$

-

$

-

$

-

$

568,855

Interdepartmental revenues

 

806

 

16,070

 

40,020

 

-

 

-

 

(56,896)

 

-

Total operating revenues

 

409,091

 

175,945

 

40,715

 

-

 

-

 

(56,896)

 

568,855

Depreciation and amortization

 

(52,755)

 

(11,320)

 

(7,487)

 

-

 

-

 

-

 

(71,562)

Other operating expenses

 

(297,156)

 

(145,097)

 

(144)

 

-

 

(882)

 

56,896

 

(386,383)

Operating income (loss)

 

59,180

 

19,528

 

33,084

 

-

 

(882)

 

-

 

110,910

Other income (deductions), net

 

7,153

 

3,550

 

-

 

9,547

 

(1,439)

 

-

 

18,811

Interest (expense) income, net

 

(14,978)

 

(4,237)

 

(5,083)

 

-

 

1,235

 

-

 

(23,063)

Income (loss) before taxes

 

51,355

 

18,841

 

28,001

 

9,547

 

(1,086)

 

-

 

106,658

Income tax (provision) benefit

 

(5,037)

 

(4,753)

 

(7,628)

 

(2,602)

 

236

 

-

 

(19,784)

Net income (loss)

$

46,318

$

14,088

$

20,373

$

6,945

$

(850)

$

-

$

86,874

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

$

400,882

$

157,767

$

1,119

$

-

$

-

$

-

$

559,768

Interdepartmental revenues

 

(289)

 

16,076

 

39,526

 

-

 

-

 

(55,313)

 

-

Total operating revenues

 

400,593

 

173,843

 

40,645

 

-

 

-

 

(55,313)

 

559,768

Depreciation and amortization

 

(38,925)

 

(10,060)

 

(7,427)

 

-

 

-

 

-

 

(56,412)

Other operating expenses

 

(297,374)

 

(145,883)

 

(144)

 

(16)

 

(1,045)

 

55,313

 

(389,149)

Operating income (loss)

 

64,294

 

17,900

 

33,074

 

(16)

 

(1,045)

 

-

 

114,207

Other income (deductions), net

 

7,294

 

3,132

 

-

 

8,602

 

(1,973)

 

-

 

17,055

Interest (expense) income, net

 

(12,198)

 

(3,692)

 

(5,307)

 

-

 

1,588

 

-

 

(19,609)

Income (loss) before taxes

 

59,390

 

17,340

 

27,767

 

8,586

 

(1,430)

 

-

 

111,653

Income tax (provision) benefit

 

(13,453)

 

(4,474)

 

(7,534)

 

(2,345)

 

372

 

-

 

(27,434)

Net income (loss)

$

45,937

$

12,866

$

20,233

$

6,241

$

(1,058)

$

-

$

84,219

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

$

413,926

$

148,825

$

348

$

-

$

-

$

-

$

563,099

Interdepartmental revenues

 

(510)

 

14,974

 

44,468

 

-

 

-

 

(58,932)

 

-

Total operating revenues

 

413,416

 

163,799

 

44,816

 

-

 

-

 

(58,932)

 

563,099

Depreciation and amortization

 

(36,660)

 

(9,000)

 

(7,417)

 

-

 

-

 

-

 

(53,077)

Other operating expenses

 

(308,100)

 

(135,028)

 

(190)

 

(9)

 

(1,002)

 

58,932

 

(385,397)

Operating income (loss)

 

68,656

 

19,771

 

37,209

 

(9)

 

(1,002)

 

-

 

124,625

Other income (deductions), net

 

4,539

 

1,911

 

-

 

9,844

 

(1,895)

 

-

 

14,399

Interest (expense) income, net

 

(11,257)

 

(3,234)

 

(5,533)

 

-

 

700

 

-

 

(19,324)

Income (loss) before taxes

 

61,938

 

18,448

 

31,676

 

9,835

 

(2,197)

 

-

 

119,700

Income tax (provision) benefit(a)

 

(20,547)

 

(7,303)

 

8,860

 

(3,954)

 

850

 

-

 

(22,094)

Net income (loss)

$

41,391

$

11,145

$

40,536

$

5,881

$

(1,347)

$

-

$

97,606

(a) In December 2017, there was a $21.7 million one-time tax impact as a result of the Tax Act.

 

(In thousands)

MGE

 

Electric

 

Gas

 

Non-Regulated Energy

 

Consolidation/ Elimination Entries

 

Consolidated Total

 

 

Year Ended December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

$

408,285

$

159,875

$

695

$

-

$

568,855

 

 

Interdepartmental revenues

 

806

 

16,070

 

40,020

 

(56,896)

 

-

 

 

Total operating revenues

 

409,091

 

175,945

 

40,715

 

(56,896)

 

568,855

 

 

Depreciation and amortization

 

(52,755)

 

(11,320)

 

(7,487)

 

-

 

(71,562)

 

 

Other operating expenses

 

(297,156)

 

(145,097)

 

(144)

 

56,896

 

(385,501)

 

 

Operating income

 

59,180

 

19,528

 

33,084

 

-

 

111,792

 

 

Other income, net

 

7,153

 

3,550

 

-

 

-

 

10,703

 

 

Interest expense, net

 

(14,978)

 

(4,237)

 

(5,083)

 

-

 

(24,298)

 

 

Income before taxes

 

51,355

 

18,841

 

28,001

 

-

 

98,197

 

 

Income tax provision

 

(5,037)

 

(4,753)

 

(7,628)

 

-

 

(17,418)

 

 

Net income

 

46,318

 

14,088

 

20,373

 

-

 

80,779

 

 

Less: Net income attributable to

 

 

 

 

 

 

 

 

 

 

 

 

noncontrolling interest, net of tax

 

-

 

-

 

-

 

(22,349)

 

(22,349)

 

 

Net income attributable to MGE

$

46,318

$

14,088

$

20,373

$

(22,349)

$

58,430

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

$

400,882

$

157,767

$

1,119

$

-

$

559,768

 

 

Interdepartmental revenues

 

(289)

 

16,076

 

39,526

 

(55,313)

 

-

 

 

Total operating revenues

 

400,593

 

173,843

 

40,645

 

(55,313)

 

559,768

 

 

Depreciation and amortization

 

(38,925)

 

(10,060)

 

(7,427)

 

-

 

(56,412)

 

 

Other operating expenses

 

(297,374)

 

(145,883)

 

(144)

 

55,313

 

(388,088)

 

 

Operating income

 

64,294

 

17,900

 

33,074

 

-

 

115,268

 

 

Other income, net

 

7,294

 

3,132

 

-

 

-

 

10,426

 

 

Interest expense, net

 

(12,198)

 

(3,692)

 

(5,307)

 

-

 

(21,197)

 

 

Income before taxes

 

59,390

 

17,340

 

27,767

 

-

 

104,497

 

 

Income tax provision

 

(13,453)

 

(4,474)

 

(7,534)

 

-

 

(25,461)

 

 

Net income

 

45,937

 

12,866

 

20,233

 

-

 

79,036

 

 

Less: net income attributable to

 

 

 

 

 

 

 

 

 

 

 

 

noncontrolling interest, net of tax

 

-

 

-

 

-

 

(22,552)

 

(22,552)

 

 

Net income attributable to MGE

$

45,937

$

12,866

$

20,233

$

(22,552)

$

56,484

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

$

413,929

$

148,834

$

348

$

-

$

563,111

 

 

Interdepartmental revenues

 

(513)

 

14,965

 

44,468

 

(58,920)

 

-

 

 

Total operating revenues

 

413,416

 

163,799

 

44,816

 

(58,920)

 

563,111

 

 

Depreciation and amortization

 

(36,660)

 

(9,000)

 

(7,417)

 

-

 

(53,077)

 

 

Other operating expenses

 

(308,100)

 

(135,028)

 

(190)

 

58,920

 

(384,398)

 

 

Operating income

 

68,656

 

19,771

 

37,209

 

-

 

125,636

 

 

Other income, net

 

4,539

 

1,911

 

-

 

-

 

6,450

 

 

Interest expense, net

 

(11,257)

 

(3,234)

 

(5,533)

 

-

 

(20,024)

 

 

Income before taxes

 

61,938

 

18,448

 

31,676

 

-

 

112,062

 

 

Income tax (provision) benefit(a)

 

(20,547)

 

(7,303)

 

8,860

 

-

 

(18,990)

 

 

Net income

 

41,391

 

11,145

 

40,536

 

-

 

93,072

 

 

Less: Net income attributable to

 

 

 

 

 

 

 

 

 

 

 

 

noncontrolling interest, net of tax

 

-

 

-

 

-

 

(43,237)

 

(43,237)

 

 

Net income attributable to MGE

$

41,391

$

11,145

$

40,536

$

(43,237)

$

49,835

 

(a) In December 2017, there was a $21.7 million one-time tax impact as a result of the Tax Act.

 

 

 

 

 

 

 

 

 

The following table shows segment information for MGE Energy's and MGE's assets and capital expenditures:

 

 

Utility

 

 

Consolidated

(In thousands)

MGE Energy

 

Electric

 

Gas

 

 

Non-regulated Energy

 

Transmission Investment(b)

 

All Others

 

Consolidation/ Elimination Entries

 

Total

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

$

1,308,277

$

408,001

 

$

258,004

$

71,668

$

443,278

$

(407,564)

$

2,081,664

December 31, 2018

 

1,193,083

 

377,005

 

 

265,301

 

66,366

 

465,661

 

(378,798)

 

1,988,618

December 31, 2017

 

1,058,988

 

354,875

 

 

270,384

 

61,783

 

485,548

 

(376,396)

 

1,855,182

Capital Expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended Dec. 31, 2019

$

125,086

$

36,193

 

$

2,757

$

-

$

-

$

-

$

164,036

Year ended Dec. 31, 2018

 

176,399

 

30,497

 

 

5,301

 

-

 

-

 

-

 

212,197

Year ended Dec. 31, 2017

 

77,353

 

26,847

 

 

3,931

 

-

 

-

 

-

 

108,131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Utility

 

 

Consolidated

 

(In thousands)

MGE

 

Electric

 

Gas

 

 

Non-regulated Energy

 

Consolidation/ Elimination Entries

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

$

1,308,277

$

408,001

 

$

257,954

$

(755)

$

1,973,477

 

December 31, 2018

 

1,193,083

 

377,005

 

 

265,251

 

(448)

 

1,834,891

 

December 31, 2017

 

1,058,988

 

354,875

 

 

270,334

 

(156)

 

1,684,041

 

Capital Expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

Year ended Dec. 31, 2019

$

125,086

$

36,193

 

$

2,757

$

-

$

164,036

 

Year ended Dec. 31, 2018

 

176,399

 

30,497

 

 

5,301

 

-

 

212,197

 

Year ended Dec. 31, 2017

 

77,353

 

26,847

 

 

3,931

 

-

 

108,131

 

(b) In December 2017, there was a $20.4 million one-time tax impact as a result of the Tax Act.