XML 51 R30.htm IDEA: XBRL DOCUMENT v3.22.0.1
Segment Information
12 Months Ended
Dec. 31, 2021
Segment Reporting [Abstract]  
Segment Information
22.
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, and North Mendota. These entities' operations consist of investing in companies and property which relate to the regulated operations, financing the regulated operations.

 

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, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

420,286

 

 

$

185,620

 

 

$

678

 

 

$

 

 

$

 

 

$

 

 

$

606,584

 

Interdepartmental revenues

 

 

556

 

 

 

22,728

 

 

 

40,866

 

 

 

 

 

 

 

 

 

(64,150

)

 

 

 

Total operating revenues

 

 

420,842

 

 

 

208,348

 

 

 

41,544

 

 

 

 

 

 

 

 

 

(64,150

)

 

 

606,584

 

Depreciation and amortization

 

 

(56,672

)

 

 

(12,852

)

 

 

(7,459

)

 

 

 

 

 

 

 

 

 

 

 

(76,983

)

Operating income (loss)

 

 

58,993

 

 

 

25,133

 

 

 

33,936

 

 

 

 

 

 

(768

)

 

 

 

 

 

117,294

 

Interest (expense) income, net

 

 

(15,261

)

 

 

(4,315

)

 

 

(4,577

)

 

 

 

 

 

41

 

 

 

 

 

 

(24,112

)

Income tax (provision) benefit

 

 

10,672

 

 

 

(4,922

)

 

 

(7,998

)

 

 

(2,486

)

 

 

619

 

 

 

 

 

 

(4,115

)

Equity in earnings of investments

 

 

 

 

 

 

 

 

 

 

 

9,339

 

 

 

(69

)

 

 

 

 

 

9,270

 

Net income (loss)

 

 

63,910

 

 

 

15,511

 

 

 

21,361

 

 

 

6,852

 

 

 

(1,873

)

 

 

 

 

 

105,761

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

(In thousands)
MGE

 

Electric

 

 

Gas

 

 

Non-Regulated Energy

 

 

Consolidation/ Elimination Entries

 

 

Consolidated Total

 

Year Ended December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

420,286

 

 

$

185,620

 

 

$

678

 

 

$

 

 

$

606,584

 

Interdepartmental revenues

 

 

556

 

 

 

22,728

 

 

 

40,866

 

 

 

(64,150

)

 

 

 

Total operating revenues

 

 

420,842

 

 

 

208,348

 

 

 

41,544

 

 

 

(64,150

)

 

 

606,584

 

Depreciation and amortization

 

 

(56,672

)

 

 

(12,852

)

 

 

(7,459

)

 

 

 

 

 

(76,983

)

Operating income

 

 

58,993

 

 

 

25,133

 

 

 

33,936

 

 

 

 

 

 

118,062

 

Interest expense, net

 

 

(15,261

)

 

 

(4,315

)

 

 

(4,577

)

 

 

 

 

 

(24,153

)

Income tax provision

 

 

10,672

 

 

 

(4,922

)

 

 

(7,998

)

 

 

 

 

 

(2,248

)

Net income attributable to MGE

 

 

63,910

 

 

 

15,511

 

 

 

21,361

 

 

 

(22,391

)

 

 

78,391

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

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, 2021

 

$

1,525,163

 

 

$

485,345

 

 

$

252,584

 

 

$

75,990

 

 

$

467,954

 

 

$

(435,130

)

 

$

2,371,906

 

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

 

Capital Expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended Dec. 31, 2021

 

$

115,234

 

 

$

34,071

 

 

$

3,864

 

 

$

 

 

$

 

 

$

 

 

$

153,169

 

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

 

 

 

 

Utility

 

 

Consolidated

 

(In thousands)
MGE

 

Electric

 

 

Gas

 

 

Non-regulated Energy

 

 

Consolidation/ Elimination Entries

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

$

1,525,163

 

 

$

485,345

 

 

$

252,534

 

 

$

(267

)

 

$

2,262,775

 

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

 

Capital Expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended Dec. 31, 2021

 

$

115,234

 

 

$

34,071

 

 

$

3,864

 

 

$

 

 

$

153,169

 

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

 

 

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