XML 51 R32.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segment Information
12 Months Ended
Dec. 31, 2024
Segment Reporting [Abstract]  
Segment Reporting Disclosure [Text Block] 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 Other" 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, and 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 Chief Executive Officer, Chief Operating Decision Maker (CODM), utilizes various reported measures of segment profit or loss to assess performance and allocate resources within the organization. Key metrics such as segment revenue, expenses, capital expenditures, and net income provide the CODM with valuable insights into each segment's financial health and operational efficiency. For instance, segment revenue helps gauge market performance and sales effectiveness, while net income reveals the profitability of core operations by accounting for both direct and indirect costs. By analyzing these measures, the CODM can identify high-performing segments that warrant increased investment, reallocate resources from underperforming areas, and implement strategic changes to optimize overall performance. This targeted approach ensures that resources are directed toward segments with the greatest potential for growth and profitability, aligning with the organization's broader strategic objectives.

 

Fuel and Purchase Power and Purchase Gas Costs are significant segment expenses as defined in Segment Reporting. The CODM does not review disaggregated assets on a segment basis; therefore, such information is not presented.

 

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

 

 

Total Reportable Segments

 

 

All Others

 

 

Consolidation/
Elimination Entries

 

 

Consolidated Total

 

Year Ended December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

497,673

 

 

$

178,587

 

 

$

684

 

 

$

 

 

$

676,944

 

 

$

 

 

$

 

 

$

676,944

 

Interdepartmental revenues

 

 

(194

)

 

 

14,983

 

 

 

43,831

 

 

 

 

 

 

58,620

 

 

 

 

 

 

(58,620

)

 

 

 

Total operating revenues

 

 

497,479

 

 

 

193,570

 

 

 

44,515

 

 

 

 

 

 

735,564

 

 

 

 

 

 

(58,620

)

 

 

676,944

 

Fuel and purchased power

 

 

(90,726

)

 

 

 

 

 

 

 

 

 

 

 

(90,726

)

 

 

 

 

 

3,880

 

 

 

(86,846

)

Purchased gas costs

 

 

 

 

 

(93,834

)

 

 

 

 

 

 

 

 

(93,834

)

 

 

 

 

 

11,141

 

 

 

(82,693

)

Depreciation and amortization

 

 

(84,264

)

 

 

(16,779

)

 

 

(7,538

)

 

 

 

 

 

(108,581

)

 

 

 

 

 

 

 

 

(108,581

)

Interest expense

 

 

(25,616

)

 

 

(6,943

)

 

 

(3,793

)

 

 

 

 

 

(36,352

)

 

 

 

 

 

 

 

 

(36,352

)

Other segment items(a)

 

 

(225,985

)

 

 

(60,290

)

 

 

(113

)

 

 

 

 

 

(286,388

)

 

 

(793

)

 

 

43,599

 

 

 

(243,582

)

Income tax (provision) benefit

 

 

3,620

 

 

 

(1,995

)

 

 

(9,009

)

 

 

(3,345

)

 

 

(10,729

)

 

 

133

 

 

 

 

 

 

(10,596

)

Equity in earnings of investments

 

 

 

 

 

 

 

 

 

 

 

12,275

 

 

 

12,275

 

 

 

 

 

 

 

 

 

12,275

 

Net income (loss)

 

 

74,508

 

 

 

13,729

 

 

 

24,062

 

 

 

8,930

 

 

 

121,229

 

 

 

(660

)

 

 

 

 

 

120,569

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

489,729

 

 

$

200,012

 

 

$

690

 

 

$

 

 

$

690,431

 

 

$

 

 

$

 

 

$

690,431

 

Interdepartmental revenues

 

 

922

 

 

 

15,501

 

 

 

41,586

 

 

 

 

 

 

58,009

 

 

 

 

 

 

(58,009

)

 

 

 

Total operating revenues

 

 

490,651

 

 

 

215,513

 

 

 

42,276

 

 

 

 

 

 

748,440

 

 

 

 

 

 

(58,009

)

 

 

690,431

 

Fuel and purchased power

 

 

(102,520

)

 

 

 

 

 

 

 

 

 

 

 

(102,520

)

 

 

 

 

 

3,669

 

 

 

(98,851

)

Purchased gas costs

 

 

 

 

 

(118,509

)

 

 

 

 

 

 

 

 

(118,509

)

 

 

 

 

 

11,862

 

 

 

(106,647

)

Depreciation and amortization

 

 

(77,440

)

 

 

(15,531

)

 

 

(7,381

)

 

 

 

 

 

(100,352

)

 

 

 

 

 

 

 

 

(100,352

)

Interest expense

 

 

(22,883

)

 

 

(6,146

)

 

 

(4,062

)

 

 

 

 

 

(33,091

)

 

 

 

 

 

 

 

 

(33,091

)

Other segment items(a)

 

 

(201,680

)

 

 

(54,084

)

 

 

(107

)

 

 

2

 

 

 

(255,869

)

 

 

(3,228

)

 

 

42,478

 

 

 

(216,619

)

Income tax (provision) benefit

 

 

(10,182

)

 

 

(7,175

)

 

 

(8,370

)

 

 

(2,897

)

 

 

(28,624

)

 

 

821

 

 

 

 

 

 

(27,803

)

Equity in earnings of investments

 

 

 

 

 

 

 

 

 

 

 

10,631

 

 

 

10,631

 

 

 

 

 

 

 

 

 

10,631

 

Net income (loss)

 

 

75,946

 

 

 

14,068

 

 

 

22,356

 

 

 

7,736

 

 

 

120,106

 

 

 

(2,407

)

 

 

 

 

 

117,699

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

465,167

 

 

$

248,672

 

 

$

680

 

 

$

 

 

$

714,519

 

 

$

 

 

$

 

 

$

714,519

 

Interdepartmental revenues

 

 

(44

)

 

 

34,073

 

 

 

41,556

 

 

 

 

 

 

75,585

 

 

 

 

 

 

(75,585

)

 

 

 

Total operating revenues

 

 

465,123

 

 

 

282,745

 

 

 

42,236

 

 

 

 

 

 

790,104

 

 

 

 

 

 

(75,585

)

 

 

714,519

 

Fuel and purchased power

 

 

(111,915

)

 

 

 

 

 

 

 

 

 

 

 

(111,915

)

 

 

 

 

 

3,765

 

 

 

(108,150

)

Purchased gas costs

 

 

 

 

 

(182,904

)

 

 

 

 

 

 

 

 

(182,904

)

 

 

 

 

 

30,334

 

 

 

(152,570

)

Depreciation and amortization

 

 

(62,896

)

 

 

(15,262

)

 

 

(7,391

)

 

 

 

 

 

(85,549

)

 

 

 

 

 

 

 

 

(85,549

)

Interest expense

 

 

(18,884

)

 

 

(4,867

)

 

 

(4,322

)

 

 

 

 

 

(28,073

)

 

 

 

 

 

 

 

 

(28,073

)

Other segment items(a)

 

 

(198,942

)

 

 

(53,005

)

 

 

(161

)

 

 

 

 

 

(252,108

)

 

 

(1,515

)

 

 

41,486

 

 

 

(212,137

)

Income tax (provision) benefit

 

 

(7,299

)

 

 

(8,492

)

 

 

(8,272

)

 

 

(2,489

)

 

 

(26,552

)

 

 

328

 

 

 

 

 

 

(26,224

)

Equity in earnings of investments

 

 

 

 

 

 

 

 

 

 

 

9,136

 

 

 

9,136

 

 

 

 

 

 

 

 

 

9,136

 

Net income (loss)

 

 

65,187

 

 

 

18,215

 

 

 

22,090

 

 

 

6,647

 

 

 

112,139

 

 

 

(1,187

)

 

 

 

 

 

110,952

 

 

(a)
Other segment items include AFUDC Income, Other Income, Net, Other Operations and Maintenance, Other General Taxes, and Interest Revenue.

(In thousands)
MGE

 

Electric

 

 

Gas

 

 

Non-Regulated Energy

 

 

Total Reportable Segments

 

 

Consolidation/ Elimination Entries

 

 

Consolidated Total

 

Year Ended December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

497,673

 

 

$

178,587

 

 

$

684

 

 

$

676,944

 

 

$

 

 

$

676,944

 

Interdepartmental revenues

 

 

(194

)

 

 

14,983

 

 

 

43,831

 

 

 

58,620

 

 

 

(58,620

)

 

 

 

Total operating revenues

 

 

497,479

 

 

 

193,570

 

 

 

44,515

 

 

 

735,564

 

 

 

(58,620

)

 

 

676,944

 

Fuel and purchased power

 

 

(90,726

)

 

 

 

 

 

 

 

 

(90,726

)

 

 

3,880

 

 

 

(86,846

)

Purchased gas costs

 

 

 

 

 

(93,834

)

 

 

 

 

 

(93,834

)

 

 

11,141

 

 

 

(82,693

)

Depreciation and amortization

 

 

(84,264

)

 

 

(16,779

)

 

 

(7,538

)

 

 

(108,581

)

 

 

 

 

 

(108,581

)

Interest expense

 

 

(25,616

)

 

 

(6,943

)

 

 

(3,793

)

 

 

(36,352

)

 

 

 

 

 

(36,352

)

Other segment items(a)

 

 

(225,985

)

 

 

(60,290

)

 

 

(113

)

 

 

(286,388

)

 

 

43,599

 

 

 

(242,789

)

Income tax benefit (provision)

 

 

3,620

 

 

 

(1,995

)

 

 

(9,009

)

 

 

(7,384

)

 

 

 

 

 

(7,384

)

Net income attributable to noncontrolling interest, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(22,855

)

 

 

(22,855

)

Net income attributable to MGE

 

 

74,508

 

 

 

13,729

 

 

 

24,062

 

 

 

112,299

 

 

 

(22,855

)

 

 

89,444

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

489,729

 

 

$

200,012

 

 

$

690

 

 

$

690,431

 

 

$

 

 

$

690,431

 

Interdepartmental revenues

 

 

922

 

 

 

15,501

 

 

 

41,586

 

 

 

58,009

 

 

 

(58,009

)

 

 

 

Total operating revenues

 

 

490,651

 

 

 

215,513

 

 

 

42,276

 

 

 

748,440

 

 

 

(58,009

)

 

 

690,431

 

Fuel and purchased power

 

 

(102,520

)

 

 

 

 

 

 

 

 

(102,520

)

 

 

3,669

 

 

 

(98,851

)

Purchased gas costs

 

 

 

 

 

(118,509

)

 

 

 

 

 

(118,509

)

 

 

11,862

 

 

 

(106,647

)

Depreciation and amortization

 

 

(77,440

)

 

 

(15,531

)

 

 

(7,381

)

 

 

(100,352

)

 

 

 

 

 

(100,352

)

Interest expense

 

 

(22,883

)

 

 

(6,146

)

 

 

(4,062

)

 

 

(33,091

)

 

 

 

 

 

(33,091

)

Other segment items(a)

 

 

(201,680

)

 

 

(54,084

)

 

 

(107

)

 

 

(255,871

)

 

 

42,478

 

 

 

(213,393

)

Income tax provision

 

 

(10,182

)

 

 

(7,175

)

 

 

(8,370

)

 

 

(25,727

)

 

 

 

 

 

(25,727

)

Net income attributable to noncontrolling interest, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(21,868

)

 

 

(21,868

)

Net income attributable to MGE

 

 

75,946

 

 

 

14,068

 

 

 

22,356

 

 

 

112,370

 

 

 

(21,868

)

 

 

90,502

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

465,167

 

 

$

248,672

 

 

$

680

 

 

 

714,519

 

 

$

 

 

 

714,519

 

Interdepartmental revenues

 

 

(44

)

 

 

34,073

 

 

 

41,556

 

 

 

75,585

 

 

 

(75,585

)

 

 

 

Total operating revenues

 

 

465,123

 

 

 

282,745

 

 

 

42,236

 

 

 

790,104

 

 

 

(75,585

)

 

 

714,519

 

Fuel and purchased power

 

 

(111,915

)

 

 

 

 

 

 

 

 

(111,915

)

 

 

3,765

 

 

 

(108,150

)

Purchased gas costs

 

 

 

 

 

(182,904

)

 

 

 

 

 

(182,904

)

 

 

30,334

 

 

 

(152,570

)

Depreciation and amortization

 

 

(62,896

)

 

 

(15,262

)

 

 

(7,391

)

 

 

(85,549

)

 

 

 

 

 

(85,549

)

Interest expense

 

 

(18,884

)

 

 

(4,867

)

 

 

(4,322

)

 

 

(28,073

)

 

 

 

 

 

(28,073

)

Other segment items(a)

 

 

(198,942

)

 

 

(53,005

)

 

 

(161

)

 

 

(252,108

)

 

 

41,486

 

 

 

(210,622

)

Income tax provision

 

 

(7,299

)

 

 

(8,492

)

 

 

(8,272

)

 

 

(24,063

)

 

 

 

 

 

(24,063

)

Net income attributable to noncontrolling interest, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(21,576

)

 

 

(21,576

)

Net income attributable to MGE

 

 

65,187

 

 

 

18,215

 

 

 

22,090

 

 

 

105,492

 

 

 

(21,576

)

 

 

83,916

 

 

(a)
Other segment items include AFUDC Income, Other Income, Net, Other Operations and Maintenance, Other General Taxes, and Interest Revenue.

 

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

 

 

Utility

 

 

Consolidated

 

(In thousands)
MGE Energy

 

Electric

 

 

Gas

 

 

Non-regulated Energy

 

 

Transmission Investment

 

 

All Others

 

 

Consolidation/ Elimination Entries

 

 

Total

 

Year ended Dec. 31, 2024

 

$

192,469

 

 

$

38,101

 

 

$

6,355

 

 

$

 

 

$

 

 

$

 

 

$

236,925

 

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

 

 

 

Utility

 

 

Consolidated

 

(In thousands)
MGE

 

Electric

 

 

Gas

 

 

Non-regulated Energy

 

 

Consolidation/ Elimination Entries

 

 

Total

 

Year ended Dec. 31, 2024

 

$

192,469

 

 

$

38,101

 

 

$

6,355

 

 

$

 

 

$

236,925

 

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