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.