XML 21 R3.htm IDEA: XBRL DOCUMENT v3.10.0.1
Madison Gas and Electric Company Consolidated Statements of Income (Unaudited) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Operating Revenues:        
Electric revenues $ 119,388 $ 120,761 $ 313,537 $ 321,540
Gas revenue 18,407 18,778 106,152 101,285
Total Operating Revenues 137,795 139,539 419,689 422,825
Operating Expenses:        
Fuel for electric generation 16,793 15,829 43,944 39,938
Purchased power 13,024 15,984 43,036 48,058
Cost of gas sold 4,921 5,094 54,109 50,109
Other operations and maintenance 44,130 42,533 131,976 131,177
Depreciation and amortization 14,259 13,372 41,754 39,606
Other general taxes 4,870 4,730 14,653 14,509
Total Operating Expenses 97,997 97,542 329,472 323,397
Operating Income 39,798 41,997 90,217 99,428
Other Income and Deductions:        
Equity earnings in MGE Transco 1,672 2,338 6,113 7,432
Total Other Income and Deductions 4,330 4,943 [1] 13,980 12,038 [1]
Interest Expense:        
Net Interest Expense 5,025 4,727 14,547 14,507
Net Income 29,506 26,629 67,858 61,472
MGE [Member]        
Operating Revenues:        
Electric revenues 119,388 120,760 313,537 321,543
Gas revenue 18,407 18,779 106,152 101,294
Total Operating Revenues 137,795 139,539 419,689 422,837
Operating Expenses:        
Fuel for electric generation 16,793 15,828 43,944 39,939
Purchased power 13,024 15,985 43,036 48,061
Cost of gas sold 4,921 5,094 54,109 50,117
Other operations and maintenance 43,987 42,331 131,175 130,389
Depreciation and amortization 14,259 13,372 41,754 39,606
Other general taxes 4,870 4,730 14,653 14,509
Income tax provision 9,048 14,059 19,701 32,080
Total Operating Expenses 106,902 111,399 348,372 354,701
Operating Income 30,893 28,140 [2] 71,317 68,136 [2]
Other Income and Deductions:        
AFUDC - equity funds 764 310 2,023 875
Income tax provision (69) (663) (218) (754)
Other income, net 1,828 2,492 5,380 4,335
Total Other Income and Deductions 2,523 2,139 [1],[2] 7,185 4,456 [1],[2]
Income before interest expense 33,416 30,279 78,502 72,592
Interest Expense:        
Interest on long-term debt 5,696 4,995 16,093 15,051
Other interest, net 62 54 317 150
AFUDC - borrowed funds (258) (123) (683) (295)
Net Interest Expense 5,500 4,926 15,727 14,906
Net Income Including Noncontrolling Interest 27,916 25,353 62,775 57,686
Less Net Income Attributable to Noncontrolling Interest, net of tax (5,629) (5,439) (16,940) (16,224)
Net Income $ 22,287 $ 19,914 $ 45,835 $ 41,462
[1]
Reflects retrospective application of new accounting pronouncement related to pension and other postretirement benefits, see Footnote 2 for further information.
[2]
Amounts are shown net of the related tax expense, consistent with the presentation on the MGE Consolidated Statements of Income.