XML 80 R53.htm IDEA: XBRL DOCUMENT v3.20.4
Segment Information (Tables)
12 Months Ended
Dec. 31, 2020
Segment Reporting [Abstract]  
Segment Information 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, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

$

393,692

$

144,261

$

680

$

-

$

-

$

-

$

538,633

Interdepartmental revenues

 

765

 

12,157

 

40,402

 

-

 

-

 

(53,324)

 

-

Total operating revenues

 

394,457

 

156,418

 

41,082

 

-

 

-

 

(53,324)

 

538,633

Depreciation and amortization

 

(54,658)

 

(12,049)

 

(7,481)

 

-

 

-

 

-

 

(74,188)

Operating income (loss)

 

57,847

 

19,674

 

33,460

 

(1)

 

(983)

 

-

 

109,997

Interest (expense) income, net

 

(14,446)

 

(4,370)

 

(4,826)

 

-

 

121

 

-

 

(23,521)

Income tax (provision) benefit

 

(4,230)

 

(4,805)

 

(7,800)

 

(2,786)

 

198

 

-

 

(19,423)

Equity in earnings of investments

 

-

 

-

 

-

 

10,221

 

-

 

-

 

10,221

Net income (loss)

 

50,522

 

14,167

 

20,834

 

7,434

 

(539)

 

-

 

92,418

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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)

Operating income (loss)

 

59,180

 

19,528

 

33,084

 

-

 

(882)

 

-

 

110,910

Interest (expense) income, net

 

(14,978)

 

(4,237)

 

(5,083)

 

-

 

1,235

 

-

 

(23,063)

Income tax (provision) benefit

 

(5,037)

 

(4,753)

 

(7,628)

 

(2,602)

 

236

 

-

 

(19,784)

Equity in earnings of investments

 

-

 

-

 

-

 

9,547

 

-

 

-

 

9,547

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)

Operating income (loss)

 

64,294

 

17,900

 

33,074

 

(16)

 

(1,045)

 

-

 

114,207

Interest (expense) income, net

 

(12,198)

 

(3,692)

 

(5,307)

 

-

 

1,588

 

-

 

(19,609)

Income tax (provision) benefit

 

(13,453)

 

(4,474)

 

(7,534)

 

(2,345)

 

372

 

-

 

(27,434)

Equity in earnings of investments

 

-

 

-

 

-

 

8,602

 

-

 

-

 

8,602

Net income (loss)

 

45,937

 

12,866

 

20,233

 

6,241

 

(1,058)

 

-

 

84,219

 

(In thousands)

MGE

 

Electric

 

Gas

 

Non-Regulated Energy

 

Consolidation/ Elimination Entries

 

Consolidated Total

 

 

Year Ended December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

$

393,692

$

144,261

$

680

$

-

$

538,633

 

 

Interdepartmental revenues

 

765

 

12,157

 

40,402

 

(53,324)

 

-

 

 

Total operating revenues

 

394,457

 

156,418

 

41,082

 

(53,324)

 

538,633

 

 

Depreciation and amortization

 

(54,658)

 

(12,049)

 

(7,481)

 

-

 

(74,188)

 

 

Operating income

 

57,847

 

19,674

 

33,460

 

-

 

110,981

 

 

Interest expense, net

 

(14,446)

 

(4,370)

 

(4,826)

 

-

 

(23,642)

 

 

Income tax provision

 

(4,230)

 

(4,805)

 

(7,800)

 

-

 

(16,835)

 

 

Net income attributable to MGE

 

50,522

 

14,167

 

20,834

 

(22,393)

 

63,130

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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)

 

 

Operating income

 

59,180

 

19,528

 

33,084

 

-

 

111,792

 

 

Interest expense, net

 

(14,978)

 

(4,237)

 

(5,083)

 

-

 

(24,298)

 

 

Income tax provision

 

(5,037)

 

(4,753)

 

(7,628)

 

-

 

(17,418)

 

 

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)

 

 

Operating income

 

64,294

 

17,900

 

33,074

 

-

 

115,268

 

 

Interest expense, net

 

(12,198)

 

(3,692)

 

(5,307)

 

-

 

(21,197)

 

 

Income tax provision

 

(13,453)

 

(4,474)

 

(7,534)

 

-

 

(25,461)

 

 

Net income attributable to MGE

 

45,937

 

12,866

 

20,233

 

(22,552)

 

56,484

 

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(a)

 

All Others

 

Consolidation/ Elimination Entries

 

Total

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

$

1,421,302

$

444,702

 

$

254,298

$

74,480

$

495,483

$

(436,614)

$

2,253,651

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

Capital Expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended Dec. 31, 2020

$

162,210

$

36,906

 

$

4,023

$

-

$

-

$

-

$

203,139

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Utility

 

 

Consolidated

 

(In thousands)

MGE

 

Electric

 

Gas

 

 

Non-regulated Energy

 

Consolidation/ Elimination Entries

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

$

1,421,302

$

444,702

 

$

254,248

$

(281)

$

2,119,971

 

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

 

Capital Expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

Year ended Dec. 31, 2020

$

162,210

$

36,906

 

$

4,023

$

-

$

203,139

 

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

 

(a)The Transmission Investment segment represents MGE Energy's investment in equity method investees.