XML 20 R3.htm IDEA: XBRL DOCUMENT v3.7.0.1
Madison Gas and Electric Company Consolidated Statements of Income (Unaudited) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Operating Revenues:        
Electric revenues $ 102,382 $ 100,615 $ 200,779 $ 194,305
Gas revenues 24,081 20,961 82,507 74,798
Total Operating Revenues 126,463 121,576 283,286 269,103
Operating Expenses:        
Fuel for electric generation 11,910 15,049 24,109 27,062
Purchased power 16,720 14,861 32,074 29,531
Cost of gas sold 9,231 6,410 45,015 38,933
Other operations and maintenance 43,924 40,963 86,614 83,693
Depreciation and amortization 13,275 11,114 26,234 22,146
Other general taxes 4,852 4,967 9,779 9,995
Total Operating Expenses 99,912 93,364 223,825 211,360
Operating Income 26,551 28,212 59,461 57,743
Other Income and Deductions:        
Equity earnings in MGE Transco 2,486 1,767 5,094 4,000
Total Other Income and Deductions 2,614 2,179 5,065 4,621
Interest Expense:        
Net Interest Expense 4,886 4,957 9,780 9,957
Net Income 15,543 16,150 34,843 33,178
MGE [Member]        
Operating Revenues:        
Electric revenues 102,382 100,622 200,783 194,318
Gas revenues 24,080 20,967 82,515 74,814
Total Operating Revenues 126,462 121,589 283,298 269,132
Operating Expenses:        
Fuel for electric generation 11,910 15,051 24,111 27,067
Purchased power 16,720 14,864 32,076 29,538
Cost of gas sold 9,230 6,415 45,023 38,949
Other operations and maintenance 43,707 40,712 86,028 83,114
Depreciation and amortization 13,275 11,102 26,234 22,122
Other general taxes 4,852 4,967 9,779 9,995
Income tax provision 7,756 8,464 18,021 17,554
Total Operating Expenses 107,450 101,575 241,272 228,339
Operating Income [1] 19,012 20,014 42,026 40,793
Other Income and Deductions:        
AFUDC - equity funds 294 263 565 524
Equity earnings in MGE Transco 0 1,767 0 4,000
Income tax provision (47) (767) (91) (1,709)
Other expense, net (111) (163) (187) (236)
Total Other Income and Deductions [1] 136 1,100 287 2,579
Income before interest expense 19,148 21,114 42,313 43,372
Interest Expense:        
Interest on long-term debt 5,013 5,096 10,056 10,205
Other interest, net 65 14 96 51
AFUDC - borrowed funds (80) (86) (172) (171)
Net Interest Expense 4,998 5,024 9,980 10,085
Net Income Including Noncontrolling Interest 14,150 16,090 32,333 33,287
Less Net Income Attributable to Noncontrolling Interest, net of tax (5,396) (5,952) (10,785) (12,204)
Net Income $ 8,754 $ 10,138 $ 21,548 $ 21,083
[1]
Amounts are shown net of the related tax expense, consistent with the presentation on the MGE Consolidated Statement of Income.