XML 33 R22.htm IDEA: XBRL DOCUMENT v3.25.3
Segment Information
9 Months Ended
Sep. 30, 2025
Segment Reporting [Abstract]  
Segment Information Segment Information - MGE Energy and MGE.

 

MGE Energy operates in the following business segments: electric utility, gas utility, nonregulated energy, transmission investment, and all other. See Footnote 22 to the consolidated financial statements included in Part II, Item 8 of the 2024 Annual Report on Form 10-K for additional discussion of each of these segments.

 

Fuel and purchased power and Purchased gas costs are significant segment expenses as defined in Segment Reporting. The Chief Operating Decision Maker does not review disaggregated assets on a segment basis; therefore, such information is not presented.

 

The following tables show segment information for MGE Energy's and MGE's operations:

 

(In thousands)
MGE Energy

 

Electric

 

 

Gas

 

 

Non-Regulated Energy

 

 

Transmission Investment

 

 

Total Reportable Segments

 

 

All Others

 

 

Consolidation/
Elimination

 

 

Consolidated Total

 

Three Months Ended September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

155,277

 

 

$

20,188

 

 

$

214

 

 

$

 

 

$

175,679

 

 

$

 

 

$

 

 

$

175,679

 

Interdepartmental revenues

 

 

(98

)

 

 

6,393

 

 

 

11,249

 

 

 

 

 

 

17,544

 

 

 

 

 

 

(17,544

)

 

 

 

Total operating revenues

 

 

155,179

 

 

 

26,581

 

 

 

11,463

 

 

 

 

 

 

193,223

 

 

 

 

 

 

(17,544

)

 

 

175,679

 

Fuel and purchased power

 

 

(27,878

)

 

 

 

 

 

 

 

 

 

 

 

(27,878

)

 

 

 

 

 

1,400

 

 

 

(26,478

)

Purchased gas costs

 

 

 

 

 

(9,868

)

 

 

 

 

 

 

 

 

(9,868

)

 

 

 

 

 

5,003

 

 

 

(4,865

)

Depreciation and amortization

 

 

(22,470

)

 

 

(4,396

)

 

 

(1,950

)

 

 

 

 

 

(28,816

)

 

 

 

 

 

 

 

 

(28,816

)

Interest expense

 

 

(6,703

)

 

 

(1,836

)

 

 

(873

)

 

 

 

 

 

(9,412

)

 

 

 

 

 

 

 

 

(9,412

)

Other segment items(a)

 

 

(56,785

)

 

 

(14,439

)

 

 

(30

)

 

 

 

 

 

(71,254

)

 

 

2,946

 

 

 

11,141

 

 

 

(57,167

)

Income tax (provision) benefit

 

 

(5,039

)

 

 

1,148

 

 

 

(2,345

)

 

 

(912

)

 

 

(7,148

)

 

 

(641

)

 

 

 

 

 

(7,789

)

Equity in earnings of investments

 

 

 

 

 

 

 

 

 

 

 

3,345

 

 

 

3,345

 

 

 

 

 

 

 

 

 

3,345

 

Net income (loss)

 

 

36,304

 

 

 

(2,810

)

 

 

6,265

 

 

 

2,433

 

 

 

42,192

 

 

 

2,305

 

 

 

 

 

 

44,497

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

147,790

 

 

$

20,476

 

 

$

214

 

 

$

 

 

$

168,480

 

 

$

 

 

$

 

 

$

168,480

 

Interdepartmental revenues

 

 

(44

)

 

 

4,207

 

 

 

11,052

 

 

 

 

 

 

15,215

 

 

 

 

 

 

(15,215

)

 

 

 

Total operating revenues

 

 

147,746

 

 

 

24,683

 

 

 

11,266

 

 

 

 

 

 

183,695

 

 

 

 

 

 

(15,215

)

 

 

168,480

 

Fuel and purchased power

 

 

(26,679

)

 

 

 

 

 

 

 

 

 

 

 

(26,679

)

 

 

 

 

 

1,300

 

 

 

(25,379

)

Purchased gas costs

 

 

 

 

 

(7,546

)

 

 

 

 

 

 

 

 

(7,546

)

 

 

 

 

 

2,918

 

 

 

(4,628

)

Depreciation and amortization

 

 

(21,016

)

 

 

(4,196

)

 

 

(1,892

)

 

 

 

 

 

(27,104

)

 

 

 

 

 

 

 

 

(27,104

)

Interest expense

 

 

(6,519

)

 

 

(1,771

)

 

 

(940

)

 

 

 

 

 

(9,230

)

 

 

 

 

 

 

 

 

(9,230

)

Other segment items(a)

 

 

(56,480

)

 

 

(14,777

)

 

 

(48

)

 

 

 

 

 

(71,305

)

 

 

(149

)

 

 

10,997

 

 

 

(60,457

)

Income tax (provision) benefit

 

 

(2,017

)

 

 

1,581

 

 

 

(2,285

)

 

 

(789

)

 

 

(3,510

)

 

 

(134

)

 

 

 

 

 

(3,644

)

Equity in earnings of investments

 

 

 

 

 

 

 

 

 

 

 

2,901

 

 

 

2,901

 

 

 

 

 

 

 

 

 

2,901

 

Net income (loss)

 

 

35,035

 

 

 

(2,026

)

 

 

6,101

 

 

 

2,112

 

 

 

41,222

 

 

 

(283

)

 

 

 

 

 

40,939

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

410,044

 

 

$

143,594

 

 

$

463

 

 

$

 

 

$

554,101

 

 

$

 

 

$

 

 

$

554,101

 

Interdepartmental revenues

 

 

(174

)

 

 

15,423

 

 

 

33,474

 

 

 

 

 

 

48,723

 

 

 

 

 

 

(48,723

)

 

 

 

Total operating revenues

 

 

409,870

 

 

 

159,017

 

 

 

33,937

 

 

 

 

 

 

602,824

 

 

 

 

 

 

(48,723

)

 

 

554,101

 

Fuel and purchased power

 

 

(73,508

)

 

 

 

 

 

 

 

 

 

 

 

(73,508

)

 

 

 

 

 

3,229

 

 

 

(70,279

)

Purchased gas costs

 

 

 

 

 

(82,369

)

 

 

 

 

 

 

 

 

(82,369

)

 

 

 

 

 

12,227

 

 

 

(70,142

)

Depreciation and amortization

 

 

(66,099

)

 

 

(12,975

)

 

 

(5,774

)

 

 

 

 

 

(84,848

)

 

 

 

 

 

 

 

 

(84,848

)

Interest expense

 

 

(19,681

)

 

 

(5,367

)

 

 

(2,668

)

 

 

 

 

 

(27,716

)

 

 

 

 

 

 

 

 

(27,716

)

Other segment items(a)

 

 

(170,894

)

 

 

(45,550

)

 

 

(97

)

 

 

 

 

 

(216,541

)

 

 

2,219

 

 

 

33,267

 

 

 

(181,055

)

Income tax provision

 

 

(3,609

)

 

 

(3,278

)

 

 

(6,918

)

 

 

(2,614

)

 

 

(16,419

)

 

 

(641

)

 

 

 

 

 

(17,060

)

Equity in earnings of investments

 

 

 

 

 

 

 

 

 

 

 

9,586

 

 

 

9,586

 

 

 

 

 

 

 

 

 

9,586

 

Net income

 

 

76,079

 

 

 

9,478

 

 

 

18,480

 

 

 

6,972

 

 

 

111,009

 

 

 

1,578

 

 

 

 

 

 

112,587

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

384,298

 

 

$

120,761

 

 

$

470

 

 

$

 

 

$

505,529

 

 

$

 

 

$

 

 

$

505,529

 

Interdepartmental revenues

 

 

(154

)

 

 

11,591

 

 

 

32,825

 

 

 

 

 

 

44,262

 

 

 

 

 

 

(44,262

)

 

 

 

Total operating revenues

 

 

384,144

 

 

 

132,352

 

 

 

33,295

 

 

 

 

 

 

549,791

 

 

 

 

 

 

(44,262

)

 

 

505,529

 

Fuel and purchased power

 

 

(70,590

)

 

 

 

 

 

 

 

 

 

 

 

(70,590

)

 

 

 

 

 

2,978

 

 

 

(67,612

)

Purchased gas costs

 

 

 

 

 

(61,439

)

 

 

 

 

 

 

 

 

(61,439

)

 

 

 

 

 

8,641

 

 

 

(52,798

)

Depreciation and amortization

 

 

(62,553

)

 

 

(12,441

)

 

 

(5,642

)

 

 

 

 

 

(80,636

)

 

 

 

 

 

 

 

 

(80,636

)

Interest expense

 

 

(19,170

)

 

 

(5,190

)

 

 

(2,871

)

 

 

 

 

 

(27,231

)

 

 

 

 

 

 

 

 

(27,231

)

Other segment items(a)

 

 

(167,283

)

 

 

(43,940

)

 

 

(87

)

 

 

 

 

 

(211,310

)

 

 

(541

)

 

 

32,643

 

 

 

(179,208

)

Income tax (provision) benefit

 

 

1,910

 

 

 

(704

)

 

 

(6,727

)

 

 

(2,297

)

 

 

(7,818

)

 

 

(106

)

 

 

 

 

 

(7,924

)

Equity in earnings of investments

 

 

 

 

 

 

 

 

 

 

 

8,427

 

 

 

8,427

 

 

 

 

 

 

 

 

 

8,427

 

Net income (loss)

 

 

66,458

 

 

 

8,638

 

 

 

17,968

 

 

 

6,130

 

 

 

99,194

 

 

 

(647

)

 

 

 

 

 

98,547

 

(a)
Other segment items include AFUDC Income, Other Income, Net, Other Operations and Maintenance, Other General Taxes, and Interest Revenue.

 

(In thousands)
MGE

 

Electric

 

 

Gas

 

 

Non-Regulated Energy

 

 

Total Reportable Segments

 

 

Consolidation/
Elimination

 

 

Consolidated Total

 

Three Months Ended September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

155,277

 

 

$

20,188

 

 

$

214

 

 

$

175,679

 

 

$

 

 

$

175,679

 

Interdepartmental revenues

 

 

(98

)

 

 

6,393

 

 

 

11,249

 

 

 

17,544

 

 

 

(17,544

)

 

 

 

Total operating revenues

 

 

155,179

 

 

 

26,581

 

 

 

11,463

 

 

 

193,223

 

 

 

(17,544

)

 

 

175,679

 

Fuel and purchased power

 

 

(27,878

)

 

 

 

 

 

 

 

 

(27,878

)

 

 

1,400

 

 

 

(26,478

)

Purchased gas costs

 

 

 

 

 

(9,868

)

 

 

 

 

 

(9,868

)

 

 

5,003

 

 

 

(4,865

)

Depreciation and amortization

 

 

(22,470

)

 

 

(4,396

)

 

 

(1,950

)

 

 

(28,816

)

 

 

 

 

 

(28,816

)

Interest expense

 

 

(6,703

)

 

 

(1,836

)

 

 

(873

)

 

 

(9,412

)

 

 

 

 

 

(9,412

)

Other segment items(b)

 

 

(56,785

)

 

 

(14,439

)

 

 

(30

)

 

 

(71,254

)

 

 

11,141

 

 

 

(60,113

)

Income tax benefit (provision)

 

 

(5,039

)

 

 

1,148

 

 

 

(2,345

)

 

 

(6,236

)

 

 

 

 

 

(6,236

)

Net income attributable to noncontrolling interest, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,668

)

 

 

(5,668

)

Net income (loss) attributable to MGE

 

 

36,304

 

 

 

(2,810

)

 

 

6,265

 

 

 

39,759

 

 

 

(5,668

)

 

 

34,091

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

147,790

 

 

$

20,476

 

 

$

214

 

 

$

168,480

 

 

$

 

 

$

168,480

 

Interdepartmental revenues

 

 

(44

)

 

 

4,207

 

 

 

11,052

 

 

 

15,215

 

 

 

(15,215

)

 

 

 

Total operating revenues

 

 

147,746

 

 

 

24,683

 

 

 

11,266

 

 

 

183,695

 

 

 

(15,215

)

 

 

168,480

 

Fuel and purchased power

 

 

(26,679

)

 

 

 

 

 

 

 

 

(26,679

)

 

 

1,300

 

 

 

(25,379

)

Purchased gas costs

 

 

 

 

 

(7,546

)

 

 

 

 

 

(7,546

)

 

 

2,918

 

 

 

(4,628

)

Depreciation and amortization

 

 

(21,016

)

 

 

(4,196

)

 

 

(1,892

)

 

 

(27,104

)

 

 

 

 

 

(27,104

)

Interest expense

 

 

(6,519

)

 

 

(1,771

)

 

 

(940

)

 

 

(9,230

)

 

 

 

 

 

(9,230

)

Other segment items(b)

 

 

(56,480

)

 

 

(14,778

)

 

 

(48

)

 

 

(71,306

)

 

 

10,997

 

 

 

(60,309

)

Income tax benefit (provision)

 

 

(2,017

)

 

 

1,582

 

 

 

(2,285

)

 

 

(2,720

)

 

 

 

 

 

(2,720

)

Net income attributable to noncontrolling interest, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,777

)

 

 

(5,777

)

Net income (loss) attributable to MGE

 

 

35,035

 

 

 

(2,026

)

 

 

6,101

 

 

 

39,110

 

 

 

(5,777

)

 

 

33,333

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

410,044

 

 

$

143,594

 

 

$

463

 

 

$

554,101

 

 

$

 

 

$

554,101

 

Interdepartmental revenues

 

 

(174

)

 

 

15,423

 

 

 

33,474

 

 

 

48,723

 

 

 

(48,723

)

 

 

 

Total operating revenues

 

 

409,870

 

 

 

159,017

 

 

 

33,937

 

 

 

602,824

 

 

 

(48,723

)

 

 

554,101

 

Fuel and purchased power

 

 

(73,508

)

 

 

 

 

 

 

 

 

(73,508

)

 

 

3,229

 

 

 

(70,279

)

Purchased gas costs

 

 

 

 

 

(82,369

)

 

 

 

 

 

(82,369

)

 

 

12,227

 

 

 

(70,142

)

Depreciation and amortization

 

 

(66,099

)

 

 

(12,975

)

 

 

(5,774

)

 

 

(84,848

)

 

 

 

 

 

(84,848

)

Interest expense

 

 

(19,681

)

 

 

(5,367

)

 

 

(2,668

)

 

 

(27,716

)

 

 

 

 

 

(27,716

)

Other segment items(b)

 

 

(170,894

)

 

 

(45,550

)

 

 

(97

)

 

 

(216,541

)

 

 

33,267

 

 

 

(183,274

)

Income tax provision

 

 

(3,609

)

 

 

(3,278

)

 

 

(6,918

)

 

 

(13,805

)

 

 

 

 

 

(13,805

)

Net income attributable to noncontrolling interest, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(16,981

)

 

 

(16,981

)

Net income attributable to MGE

 

 

76,079

 

 

 

9,478

 

 

 

18,480

 

 

 

104,037

 

 

 

(16,981

)

 

 

87,056

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

 

$

384,298

 

 

$

120,761

 

 

$

470

 

 

$

505,529

 

 

$

 

 

$

505,529

 

Interdepartmental revenues

 

 

(154

)

 

 

11,591

 

 

 

32,825

 

 

 

44,262

 

 

 

(44,262

)

 

 

 

Total operating revenues

 

 

384,144

 

 

 

132,352

 

 

 

33,295

 

 

 

549,791

 

 

 

(44,262

)

 

 

505,529

 

Fuel and purchased power

 

 

(70,590

)

 

 

 

 

 

 

 

 

(70,590

)

 

 

2,978

 

 

 

(67,612

)

Purchased gas costs

 

 

 

 

 

(61,439

)

 

 

 

 

 

(61,439

)

 

 

8,641

 

 

 

(52,798

)

Depreciation and amortization

 

 

(62,553

)

 

 

(12,441

)

 

 

(5,642

)

 

 

(80,636

)

 

 

 

 

 

(80,636

)

Interest expense

 

 

(19,169

)

 

 

(5,190

)

 

 

(2,871

)

 

 

(27,230

)

 

 

 

 

 

(27,230

)

Other segment items(b)

 

 

(167,283

)

 

 

(43,940

)

 

 

(87

)

 

 

(211,310

)

 

 

32,643

 

 

 

(178,667

)

Income tax benefit (provision)

 

 

1,909

 

 

 

(704

)

 

 

(6,727

)

 

 

(5,522

)

 

 

 

 

 

(5,522

)

Net income attributable to noncontrolling interest, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(17,140

)

 

 

(17,140

)

Net income attributable to MGE

 

 

66,458

 

 

 

8,638

 

 

 

17,968

 

 

 

93,064

 

 

 

(17,140

)

 

 

75,924

 

(b)
Other segment items include AFUDC Income, Other Income, Net, Other Operations and Maintenance, Other General Taxes, and Interest Revenue.

 

The following tables show segment information for MGE Energy's and MGE's capital expenditures:

 

 

Utility

 

 

Consolidated

 

(In thousands)
MGE Energy

 

Electric

 

 

Gas

 

 

Non-regulated Energy

 

 

Transmission Investment

 

 

All Others

 

 

Consolidation/ Elimination Entries

 

 

Total

 

Nine Months Ended September 30, 2025

 

$

210,095

 

 

$

36,396

 

 

$

9,131

 

 

$

 

 

$

 

 

$

 

 

$

255,622

 

Nine Months Ended September 30, 2024

 

 

127,712

 

 

 

31,173

 

 

 

5,179

 

 

 

 

 

 

 

 

 

 

 

 

164,064

 

 

 

Utility

 

 

Consolidated

 

(In thousands)
MGE

 

Electric

 

 

Gas

 

 

Non-regulated Energy

 

 

Consolidation/ Elimination Entries

 

 

Total

 

Nine Months Ended September 30, 2025

 

$

210,095

 

 

$

36,396

 

 

$

9,131

 

 

$

 

 

$

255,622

 

Nine Months Ended September 30, 2024

 

 

127,712

 

 

 

31,173

 

 

 

5,179

 

 

 

 

 

 

164,064