XML 50 R3.htm IDEA: XBRL DOCUMENT v2.4.0.6
Madison Gas and Electric Company Consolidated Statements of Income (Unaudited) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Jun. 30, 2012
Jun. 30, 2011
Operating Revenues:        
Regulated electric revenues $ 96,339 $ 90,834 $ 186,275 $ 176,841
Regulated gas revenues 18,629 25,062 75,648 102,499
Nonregulated revenues 2,253 1,363 4,557 2,524
Total Operating Revenues 117,221 117,259 266,480 281,864
Operating Expenses:        
Fuel for electric generation 11,481 11,599 20,332 22,648
Purchased power 17,314 14,392 36,860 31,973
Cost of gas sold 7,801 13,052 42,646 63,999
Other operations and maintenance 41,278 40,657 84,227 80,070
Depreciation and amortization 9,712 10,357 19,336 20,373
Other general taxes 4,554 4,005 9,554 8,706
Income tax provision 8,596 7,572 18,458 18,223
Total Operating Expenses 92,140 94,062 212,955 227,769
Operating Income 25,081 23,197 53,525 54,095
Other Income and Deductions:        
Equity in earnings in ATC     4,484 4,267
Total Other Income and Deductions 2,549 2,153 5,119 4,539
Interest Expense:        
Net Interest Expense 4,764 5,055 9,868 9,905
Net Income 14,270 12,723 30,318 30,506
MGE [Member]
       
Operating Revenues:        
Regulated electric revenues 96,339 90,834 186,275 176,841
Regulated gas revenues 18,629 25,062 75,648 102,499
Nonregulated revenues 2,253 1,363 4,557 2,524
Total Operating Revenues 117,221 117,259 266,480 281,864
Operating Expenses:        
Fuel for electric generation 11,481 11,599 20,332 22,648
Purchased power 17,314 14,392 36,860 31,973
Cost of gas sold 7,801 13,052 42,646 63,999
Other operations and maintenance 41,026 40,369 83,554 79,604
Depreciation and amortization 9,712 10,357 19,336 20,373
Other general taxes 4,554 4,005 9,554 8,706
Income tax provision 7,635 6,666 16,604 16,557
Total Operating Expenses 99,523 100,440 228,886 243,860
Operating Income 17,698 16,819 37,594 38,004
Other Income and Deductions:        
AFUDC - equity funds 310 116 464 203
Equity in earnings in ATC 2,242 2,170 4,484 4,267
Income tax provision (975) (950) (1,968) (1,756)
Other income, net (186) (274) (130) (161)
Total Other Income and Deductions 1,391 1,062 2,850 2,553
Income before interest expense 19,089 17,881 40,444 40,557
Interest Expense:        
Interest on long-term debt 5,073 5,223 10,270 10,214
Other interest, net (148) (105) (141) (252)
AFUDC - borrowed funds (126) (48) (189) (83)
Net Interest Expense 4,799 5,070 9,940 9,879
Net Income Including Noncontrolling Interest 14,290 12,811 30,504 30,678
Less Net Income Attributable to Noncontrolling Interest, net of tax (6,080) (5,992) (12,152) (11,925)
Net Income $ 8,210 $ 6,819 $ 18,352 $ 18,753