XML 44 R33.htm IDEA: XBRL DOCUMENT v3.24.3
Fair Value of Financial Instruments (Tables)
9 Months Ended
Sep. 30, 2024
Fair Value Disclosures [Abstract]  
Estimated Fair Market Value of Financial Instruments The estimated fair market value of financial instruments are as follows:

 

 

 

September 30, 2024

 

 

December 31, 2023

 

(In thousands)

 

Carrying Amount

 

 

Fair Value

 

 

Carrying Amount

 

 

Fair Value

 

Long-term debt(a)

 

$

724,699

 

 

$

682,359

 

 

$

728,546

 

 

$

675,922

 

 

(a)
Includes long-term debt due within one year. Excludes debt issuance costs and unamortized discount of $4.2 million and $4.6 million as of September 30, 2024, and December 31, 2023, respectively.
Assets and Liabilities Measured at Fair Value on a Recurring Basis

The following table presents the balances of assets and liabilities measured at fair value on a recurring basis.

 

 

Fair Value as of September 30, 2024

 

(In thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

MGE Energy

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives, net(b)

 

$

975

 

 

$

920

 

 

$

 

 

$

55

 

Exchange-traded investments

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

975

 

 

$

920

 

 

$

 

 

$

55

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives, net(b)

 

$

2,477

 

 

$

1,290

 

 

$

 

 

$

1,187

 

Deferred compensation

 

 

6,108

 

 

 

 

 

 

6,108

 

 

 

 

Total Liabilities

 

$

8,585

 

 

$

1,290

 

 

$

6,108

 

 

$

1,187

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MGE

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives, net(b)

 

$

975

 

 

$

920

 

 

$

 

 

$

55

 

Exchange-traded investments

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

975

 

 

$

920

 

 

$

 

 

$

55

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives, net(b)

 

$

2,477

 

 

$

1,290

 

 

$

 

 

$

1,187

 

Deferred compensation

 

 

6,108

 

 

 

 

 

 

6,108

 

 

 

 

Total Liabilities

 

$

8,585

 

 

$

1,290

 

 

$

6,108

 

 

$

1,187

 

 

 

 

Fair Value as of December 31, 2023

 

(In thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

MGE Energy

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives, net(b)

 

$

598

 

 

$

352

 

 

$

 

 

$

246

 

Exchange-traded investments

 

 

2,034

 

 

 

2,034

 

 

 

 

 

 

 

Total Assets

 

$

2,632

 

 

$

2,386

 

 

$

 

 

$

246

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives, net(b)

 

$

5,824

 

 

$

2,974

 

 

$

 

 

$

2,850

 

Deferred compensation

 

 

5,246

 

 

 

 

 

 

5,246

 

 

 

 

Total Liabilities

 

$

11,070

 

 

$

2,974

 

 

$

5,246

 

 

$

2,850

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MGE

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives, net(b)

 

$

598

 

 

$

352

 

 

$

 

 

$

246

 

Exchange-traded investments

 

 

60

 

 

 

60

 

 

 

 

 

 

 

Total Assets

 

$

658

 

 

$

412

 

 

$

 

 

$

246

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives, net(b)

 

$

5,824

 

 

$

2,974

 

 

$

 

 

$

2,850

 

Deferred compensation

 

 

5,246

 

 

 

 

 

 

5,246

 

 

 

 

Total Liabilities

 

$

11,070

 

 

$

2,974

 

 

$

5,246

 

 

$

2,850

 

 

(b)
As of September 30, 2024, and December 31, 2023, collateral of $1.5 million and $5.4 million, respectively, was posted against and netted with derivative liability positions on the consolidated balance sheets. The fair value of the derivative liability disclosed in this table has not been reduced for the collateral posted.
Changes in Level 3 Assets and Liabilities Measured at Fair Value on a Recurring Basis

The following table summarizes the changes in Level 3 commodity derivative assets and liabilities measured at fair value on a recurring basis.

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30,

 

September 30,

(In thousands)

 

2024

 

2023

 

2024

 

2023

Beginning balance

 

$

(1,432)

 

$

(2,892)

 

$

(2,604)

 

$

(866)

Realized and unrealized gains (losses):

 

 

 

 

 

 

 

 

 

 

 

 

Included in regulatory assets

 

 

300

 

 

1,768

 

 

1,472

 

 

(258)

Included in earnings

 

 

(1,572)

 

 

(2,016)

 

 

(5,174)

 

 

(7,590)

Settlements

 

 

1,572

 

 

2,016

 

 

5,174

 

 

7,590

Balance as of September 30,

 

$

(1,132)

 

$

(1,124)

 

$

(1,132)

 

$

(1,124)

Gains and Losses Included in Income for Level 3 Assets and Liabilities Measured at Fair Value on a Recurring Basis

The following table presents total realized and unrealized gains (losses) included in income for Level 3 assets and liabilities measured at fair value on a recurring basis(c).

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30,

 

September 30,

(In thousands)

 

2024

 

2023

 

2024

 

2023

Purchased power expense

 

$

(1,572)

 

$

(2,016)

 

$

(5,174)

 

$

(7,590)

 

(c)
MGE's exchange-traded derivative contracts, over-the-counter party transactions, and FTRs are subject to regulatory deferral. These derivatives are therefore marked to fair value and are offset in the financial statements with a corresponding regulatory asset or liability.