XML 72 R54.htm IDEA: XBRL DOCUMENT v3.24.0.1
Segment Information (Tables)
12 Months Ended
Dec. 31, 2023
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, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

489,729

 

 

$

200,012

 

 

$

690

 

 

$

 

 

$

 

 

$

 

 

$

690,431

 

Interdepartmental revenues

 

 

922

 

 

 

15,501

 

 

 

41,586

 

 

 

 

 

 

 

 

 

(58,009

)

 

 

 

Total operating revenues

 

 

490,651

 

 

 

215,513

 

 

 

42,276

 

 

 

 

 

 

 

 

 

(58,009

)

 

 

690,431

 

Depreciation and amortization

 

 

(77,440

)

 

 

(15,531

)

 

 

(7,381

)

 

 

 

 

 

 

 

 

 

 

 

(100,352

)

Operating income (loss)

 

 

90,991

 

 

 

21,663

 

 

 

34,729

 

 

 

 

 

 

(998

)

 

 

 

 

 

146,385

 

Interest (expense) income, net

 

 

(20,609

)

 

 

(6,038

)

 

 

(4,004

)

 

 

2

 

 

 

220

 

 

 

 

 

 

(30,429

)

Income tax (provision) benefit

 

 

(10,182

)

 

 

(7,175

)

 

 

(8,370

)

 

 

(2,897

)

 

 

821

 

 

 

 

 

 

(27,803

)

Equity in earnings of investments

 

 

 

 

 

 

 

 

 

 

 

10,631

 

 

 

 

 

 

 

 

 

10,631

 

Net income (loss)

 

 

75,946

 

 

 

14,068

 

 

 

22,356

 

 

 

7,736

 

 

 

(2,407

)

 

 

 

 

 

117,699

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

465,167

 

 

$

248,672

 

 

$

680

 

 

$

 

 

$

 

 

$

 

 

$

714,519

 

Interdepartmental revenues

 

 

(44

)

 

 

34,073

 

 

 

41,555

 

 

 

 

 

 

 

 

 

(75,584

)

 

 

 

Total operating revenues

 

 

465,123

 

 

 

282,745

 

 

 

42,235

 

 

 

 

 

 

 

 

 

(75,584

)

 

 

714,519

 

Depreciation and amortization

 

 

(62,897

)

 

 

(15,261

)

 

 

(7,391

)

 

 

 

 

 

 

 

 

 

 

 

(85,549

)

Operating income (loss)

 

 

77,672

 

 

 

26,261

 

 

 

34,683

 

 

 

 

 

 

(873

)

 

 

 

 

 

137,743

 

Interest (expense) income, net

 

 

(17,578

)

 

 

(4,787

)

 

 

(4,322

)

 

 

 

 

 

40

 

 

 

 

 

 

(26,647

)

Income tax (provision) benefit

 

 

(7,299

)

 

 

(8,492

)

 

 

(8,272

)

 

 

(2,490

)

 

 

329

 

 

 

 

 

 

(26,224

)

Equity in earnings of investments

 

 

 

 

 

 

 

 

 

 

 

9,136

 

 

 

 

 

 

 

 

 

9,136

 

Net income (loss)

 

 

65,187

 

 

 

18,215

 

 

 

22,090

 

 

 

6,647

 

 

 

(1,187

)

 

 

 

 

 

110,952

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

(In thousands)
MGE

 

Electric

 

 

Gas

 

 

Non-Regulated Energy

 

 

Consolidation/ Elimination Entries

 

 

Consolidated Total

 

Year Ended December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

489,729

 

 

$

200,012

 

 

$

690

 

 

$

 

 

$

690,431

 

Interdepartmental revenues

 

 

922

 

 

 

15,501

 

 

 

41,586

 

 

 

(58,009

)

 

 

 

Total operating revenues

 

 

490,651

 

 

 

215,513

 

 

 

42,276

 

 

 

(58,009

)

 

 

690,431

 

Depreciation and amortization

 

 

(77,440

)

 

 

(15,531

)

 

 

(7,381

)

 

 

 

 

 

(100,352

)

Operating income

 

 

90,991

 

 

 

21,663

 

 

 

34,729

 

 

 

 

 

 

147,383

 

Interest expense, net

 

 

(20,609

)

 

 

(6,038

)

 

 

(4,004

)

 

 

 

 

 

(30,651

)

Income tax provision

 

 

(10,182

)

 

 

(7,175

)

 

 

(8,370

)

 

 

 

 

 

(25,727

)

Net income attributable to MGE

 

 

75,946

 

 

 

14,068

 

 

 

22,356

 

 

 

(21,868

)

 

 

90,502

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

465,167

 

 

$

248,672

 

 

$

680

 

 

$

 

 

$

714,519

 

Interdepartmental revenues

 

 

(44

)

 

 

34,073

 

 

 

41,555

 

 

 

(75,584

)

 

 

 

Total operating revenues

 

 

465,123

 

 

 

282,745

 

 

 

42,235

 

 

 

(75,584

)

 

 

714,519

 

Depreciation and amortization

 

 

(62,897

)

 

 

(15,261

)

 

 

(7,391

)

 

 

 

 

 

(85,549

)

Operating income

 

 

77,672

 

 

 

26,261

 

 

 

34,683

 

 

 

 

 

 

138,616

 

Interest expense, net

 

 

(17,578

)

 

 

(4,787

)

 

 

(4,322

)

 

 

 

 

 

(26,687

)

Income tax provision

 

 

(7,299

)

 

 

(8,492

)

 

 

(8,272

)

 

 

 

 

 

(24,063

)

Net income attributable to MGE

 

 

65,187

 

 

 

18,215

 

 

 

22,090

 

 

 

(21,576

)

 

 

83,916

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 benefit (provision)

 

 

10,672

 

 

 

(4,922

)

 

 

(7,998

)

 

 

 

 

 

(2,248

)

Net income attributable to MGE

 

 

63,910

 

 

 

15,511

 

 

 

21,361

 

 

 

(22,391

)

 

 

78,391

 

 

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, 2023

 

$

1,777,903

 

 

$

533,876

 

 

$

245,232

 

 

$

86,516

 

 

$

469,392

 

 

$

(437,461

)

 

$

2,675,458

 

December 31, 2022

 

 

1,626,373

 

 

 

530,733

 

 

 

247,841

 

 

 

80,642

 

 

 

467,112

 

 

 

(435,101

)

 

 

2,517,600

 

December 31, 2021

 

 

1,525,163

 

 

 

485,345

 

 

 

252,584

 

 

 

75,990

 

 

 

467,954

 

 

 

(435,130

)

 

 

2,371,906

 

Capital Expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended Dec. 31, 2023

 

$

180,743

 

 

$

36,402

 

 

$

4,926

 

 

$

 

 

$

 

 

$

 

 

$

222,071

 

Year ended Dec. 31, 2022

 

 

141,273

 

 

 

27,656

 

 

 

6,101

 

 

 

 

 

 

 

 

 

 

 

 

175,030

 

Year ended Dec. 31, 2021

 

 

115,234

 

 

 

34,071

 

 

 

3,864

 

 

 

 

 

 

 

 

 

 

 

 

153,169

 

 

 

Utility

 

 

Consolidated

 

(In thousands)
MGE

 

Electric

 

 

Gas

 

 

Non-regulated Energy

 

 

Consolidation/ Elimination Entries

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

$

1,777,903

 

 

$

533,876

 

 

$

245,181

 

 

$

(1,992

)

 

$

2,554,968

 

December 31, 2022

 

 

1,626,373

 

 

 

530,733

 

 

 

247,791

 

 

 

(258

)

 

 

2,404,639

 

December 31, 2021

 

 

1,525,163

 

 

 

485,345

 

 

 

252,534

 

 

 

(267

)

 

 

2,262,775

 

Capital Expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended Dec. 31, 2023

 

$

180,743

 

 

$

36,402

 

 

$

4,926

 

 

$

 

 

$

222,071

 

Year ended Dec. 31, 2022

 

 

141,273

 

 

 

27,656

 

 

 

6,101

 

 

 

 

 

 

175,030

 

Year ended Dec. 31, 2021

 

 

115,234

 

 

 

34,071

 

 

 

3,864

 

 

 

 

 

 

153,169

 

 

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