XML 25 R8.htm IDEA: XBRL DOCUMENT v3.5.0.2
Madison Gas and Electric Company Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Items not affecting cash:    
Depreciation and amortization $ 33,358 $ 33,026
Deferred income taxes 15,041 7,370
Provision for doubtful receivables 583 (78)
Employee benefit plan expenses 165 2,500
Equity earnings in MGE Transco (6,023) (6,568)
Other items 693 (154)
Changes in working capital items:    
Decrease in current assets 33,740 39,034
Decrease in current liabilities (3,147) (18,231)
Dividend income from MGE Transco 4,214 4,732
Cash contributions to pension and other postretirement plans (13,134) (12,460)
Other noncurrent items, net 2,644 13,373
Cash Provided by Operating Activities 129,192 122,655
Investing Activities:    
Capital expenditures (62,273) (52,311)
Capital contributions to investments (2,036) (785)
Other (310) (85)
Cash Used for Investing Activities (64,619) (53,181)
Financing Activities:    
Repayment of long-term debt (3,192) (3,128)
Repayment of short-term debt 0 (7,000)
Other (65) (1,018)
Cash Used for Financing Activities (34,372) (40,962)
Change in cash and cash equivalents 30,201 28,512
Cash and cash equivalents at beginning of period 81,384 65,755
Cash and cash equivalents at end of period 111,585 94,267
Significant noncash investing activities:    
Accrued capital expenditures 10,603 3,497
MGE [Member]    
Operating Activities:    
Net Income 60,949 60,240
Items not affecting cash:    
Depreciation and amortization 33,334 32,991
Deferred income taxes 13,997 4,510
Provision for doubtful receivables 583 (78)
Employee benefit plan expenses 165 2,500
Equity earnings in MGE Transco (5,451) (6,568)
Other items 1,056 234
Changes in working capital items:    
Decrease in current assets 32,557 46,806
Decrease in current liabilities (1,783) (15,876)
Dividend income from MGE Transco 4,214 4,732
Cash contributions to pension and other postretirement plans (13,134) (12,460)
Other noncurrent items, net 2,472 13,076
Cash Provided by Operating Activities 128,959 130,107
Investing Activities:    
Capital expenditures (62,273) (52,311)
Capital contributions to investments (1,598) (533)
Other (536) (90)
Cash Used for Investing Activities (64,407) (52,934)
Financing Activities:    
Cash dividends paid to parent by MGE (40,000) (20,000)
Distributions to parent from noncontrolling interest (18,113) (12,007)
Equity contribution received by noncontrolling interest 1,598 3,053
Repayment of long-term debt (3,192) (3,128)
Repayment of short-term debt 0 (7,000)
Other (47) (682)
Cash Used for Financing Activities (59,754) (39,764)
Change in cash and cash equivalents 4,798 37,409
Cash and cash equivalents at beginning of period 26,760 4,562
Cash and cash equivalents at end of period 31,558 41,971
Significant noncash investing activities:    
Accrued capital expenditures $ 10,603 $ 3,497