XML 25 R4.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Operating Activities:      
Net Income $ 135,889 $ 120,569 $ 117,699
Adjustments to reconcile net income to cash provided by operating activities      
Depreciation and amortization 114,324 108,581 100,352
Deferred income taxes 7,623 608 22,999
Provision for doubtful receivables 8,800 8,800 1,764
Employee benefit plan (credit) cost (5,045) 606 (5,796)
Cash contributions to pension and other postretirement plans (7,979) (7,722) (7,747)
Equity earnings in investments (13,009) (12,275) (10,631)
Dividends from investments 10,987 8,834 8,508
Changes in assets and liabilities      
Accounts receivable and unbilled revenues (21,754) (6,566) 11,174
Inventories 5,071 5,542 (850)
Prepaid taxes (924) 3,921 (3,178)
Other current assets (3,095) 665 950
Accounts payable 8,483 6,491 (5,208)
Deferred income taxes 10,996 18,501 0
Other current liabilities 2,242 6,337 4,168
Regulatory assets and liabilities, net 9,625 6,572 (968)
Other, net 1,000 8,320 4,325
Cash Provided by Operating Activities 263,234 277,784 237,561
Investing Activities:      
Capital expenditures (343,220) (236,925) (222,071)
Capital contributions to investments (9,496) (4,792) (6,995)
Other 2,155 230 (954)
Cash Used for Investing Activities (350,561) (241,487) (230,020)
Financing Activities:      
Issuance of common stock, net 3,750 31,605 0
Cash dividends paid on common stock (67,587) (63,596) (60,393)
Repayment of long-term debt (5,285) (5,146) (54,314)
Issuance of long-term debt 50,000 50,000 139,300
Proceeds from (repayments of) short-term debt 92,525 (38,000) (32,500)
Other (1,836) (1,690) (2,576)
Cash (Used for) Provided by Financing Activities 71,567 (26,827) (10,483)
Change in cash, cash equivalents, and restricted cash: (15,760) 9,470 (2,942)
Cash, cash equivalents, and restricted cash at beginning of period 24,496 15,026 17,968
Cash, cash equivalents, and restricted cash at end of period 8,736 24,496 15,026
MGE [Member]      
Operating Activities:      
Net Income 126,797 112,299 112,370
Adjustments to reconcile net income to cash provided by operating activities      
Depreciation and amortization 114,324 108,581 100,352
Deferred income taxes 6,458 (433) 21,536
Provision for doubtful receivables 8,800 8,800 1,764
Employee benefit plan (credit) cost (5,045) 606 (5,796)
Cash contributions to pension and other postretirement plans (7,979) (7,722) (7,747)
Changes in assets and liabilities      
Accounts receivable and unbilled revenues (21,227) (6,582) 11,130
Inventories 5,071 5,542 (850)
Prepaid taxes (389) 3,979 (3,871)
Other current assets (3,138) 676 954
Accounts payable 8,481 6,495 (5,209)
Deferred income taxes 10,996 18,501 0
Other current liabilities (1,128) 8,191 4,573
Regulatory assets and liabilities, net 9,625 6,572 (968)
Other, net 3,005 7,448 3,584
Cash Provided by Operating Activities 254,651 272,953 231,822
Investing Activities:      
Capital expenditures (343,220) (236,925) (222,071)
Other (2,326) (2,088) (1,956)
Cash Used for Investing Activities (345,546) (239,013) (224,027)
Financing Activities:      
Cash dividends paid to parent by MGE (51,500) (34,500) (41,000)
Distributions to parent from noncontrolling interest (16,250) (22,000) (20,500)
Capital contributions from parent 8,500 30,750 0
Repayment of long-term debt (5,285) (5,146) (54,314)
Issuance of long-term debt 50,000 50,000 139,300
Proceeds from (repayments of) short-term debt 92,525 (38,000) (32,500)
Other (1,836) (1,690) (2,576)
Cash (Used for) Provided by Financing Activities 76,154 (20,586) (11,590)
Change in cash, cash equivalents, and restricted cash: (14,741) 13,354 (3,795)
Cash, cash equivalents, and restricted cash at beginning of period 20,059 6,705 10,500
Cash, cash equivalents, and restricted cash at end of period $ 5,318 $ 20,059 $ 6,705