XML 83 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
Madison Gas and Electric Company Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Items not affecting cash:      
Depreciation and amortization $ 40,942 $ 37,960 $ 41,080
Deferred income taxes 33,698 25,381 17,710
Provision for doubtful receivables 2,312 2,805 3,409
Employee benefit plan expenses 13,703 14,748 7,167
Equity earnings in ATC (8,615) (8,501) (8,173)
Gain on sale of property (112) (3,153) (69)
Other items 1,728 2,254 1,586
Changes in working capital items:      
Receivable - margin account (change) (2,609) 1,159 11,256
Trade and other receivables, net (change) 173 (8,191) 11,188
Inventories (change) 7,438 3,755 9,972
Unbilled revenues (change) 3,466 (41) 5,522
Prepaid taxes (change) 245 7,540 (14,365)
Other current assets (change) 538 (977) 2,407
Accounts payable (change) 2,055 (2,895) (9,037)
Other current liabilities (change) (4,300) (4,195) (4,304)
Dividend income from ATC 6,728 6,667 6,285
Cash contributions to pension and other postretirement plans (23,670) (16,901) (15,278)
Other noncurrent items, net (3,876) 8,900 556
Cash Provided by (Used for) Operating Activities 130,772 124,033 117,909
Investing Activities:      
Capital expenditures (65,176) (60,082) (77,929)
Capital contributions to investments (1,008) (810) (3,701)
Repayment to WEPCO for ATC Elm Road Work 0 0 3,300
Purchase of investment - land (2,152) 0 0
Proceeds from sale of property 112 3,358 82
Other 1,873 149 (1,727)
Cash Provided by (Used for) Investing Activities (66,351) (57,385) (79,975)
Financing Activities:      
Cash dividends paid on common stock (35,026) (34,370) (33,693)
Issuance of common stock, net 0 0 6,275
Repayment of long-term debt (2,500) (16,527) 0
Issuance of long-term debt 30,000 80,000 0
Decrease in short-term debt (22,500) (92,000) (10,000)
Other (336) (1,345) 82
Cash Provided by (Used for) Financing Activities (30,362) (64,242) (37,336)
Change in Cash and Cash Equivalents: 34,059 2,406 598
Cash and cash equivalents at beginning of period 7,110 4,704 4,106
Cash and cash equivalents at end of period 41,169 7,110 4,704
Supplemental disclosures of cash flow information:      
Interest paid 19,788 18,643 16,577
Income taxes paid 5,537 10,373 24,172
Income taxes received (4,370) (9,043) (1)
MGE [Member]
     
Operating Activities:      
Net Income 61,252 58,465 49,752
Items not affecting cash:      
Depreciation and amortization 40,942 37,960 41,080
Deferred income taxes 32,773 24,354 16,508
Provision for doubtful receivables 2,312 2,805 3,409
Employee benefit plan expenses 13,703 14,748 7,167
Equity earnings in ATC (8,615) (8,501) (8,173)
Gain on sale of property (112) (3,153) (69)
Other items 2,284 2,788 2,160
Changes in working capital items:      
Receivable - margin account (change) (2,609) 1,159 11,256
Trade and other receivables, net (change) 1,183 (6,271) 11,112
Inventories (change) 7,438 3,755 9,972
Unbilled revenues (change) 3,466 (41) 5,522
Prepaid taxes (change) (477) (2,667) (4,820)
Other current assets (change) 536 (978) 2,411
Accounts payable (change) 4,214 (2,913) (9,004)
Accrued interest and taxes (change) (3,741) 1,169 (4,182)
Other current liabilities (change) (4,027) (4,065) (4,477)
Dividend income from ATC 6,728 6,667 6,285
Cash contributions to pension and other postretirement plans (23,670) (16,901) (15,278)
Other noncurrent items, net (3,897) 6,812 633
Cash Provided by (Used for) Operating Activities 129,683 115,192 121,264
Investing Activities:      
Capital expenditures (65,176) (60,082) (77,929)
Capital contributions to investments (888) (710) (3,551)
Repayment to WEPCO for ATC Elm Road Work 0 0 3,300
Proceeds from sale of property 112 3,358 82
Other 230 (2) (246)
Cash Provided by (Used for) Investing Activities (65,722) (57,436) (78,344)
Financing Activities:      
Cash dividends paid to parent by MGE (26,648) (26,150) (19,318)
Distributions to parent from noncontrolling interest (52,500) (58,400) (12,648)
Equity contribution received by noncontrolling interest 888 710 3,551
Affiliate financing of Elm Road 0 (4,193) 4,151
Repayment of long-term debt (2,500) (16,527) 0
Issuance of long-term debt 30,000 80,000 0
Decrease in short-term debt (3,500) (30,000) (17,500)
Other (297) (1,176) 0
Cash Provided by (Used for) Financing Activities (54,557) (55,736) (41,764)
Change in Cash and Cash Equivalents: 9,404 2,020 1,156
Cash and cash equivalents at beginning of period 4,494 2,474 1,318
Cash and cash equivalents at end of period 13,898 4,494 2,474
Supplemental disclosures of cash flow information:      
Interest paid 19,731 18,363 15,960
Income taxes paid 28 3 25
Income taxes received $ (10) $ (5) $ (1)