United States
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended:
June 30, 2009
[ ] Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from _______________ to _______________
|
Commission File No. |
|
Name of Registrant, State of Incorporation, Address of Principal Executive Offices, and Telephone No. |
|
IRS Employer Identification No. |
| 000-49965 |
| MGE Energy, Inc. (a Wisconsin Corporation) 133 South Blair Street Madison, Wisconsin 53703 (608) 252-7000 www.mgeenergy.com |
| 39-2040501 |
| 000-1125 |
|
Madison Gas and Electric Company (a Wisconsin Corporation) 133 South Blair Street Madison, Wisconsin 53703 (608) 252-7000 www.mge.com |
|
39-0444025 |
Indicate by check mark whether the registrants (1) have filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) have been subject to such filing requirements for the past 90 days: Yes [X] No [ ]
Indicate by check mark whether the registrants have submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files): Yes [ ] No [ ]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of "large accelerated filer," "accelerated filer," and "smaller reporting company" in Rule 12b-2 of the Exchange Act.
|
| Large Accelerated Filer |
Accelerated Filer |
Non-accelerated Filer |
Smaller Reporting Company |
| MGE Energy, Inc. |
X |
|
|
|
| Madison Gas and Electric Company |
|
|
X |
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act):
MGE Energy, Inc. and Madison Gas and Electric Company: Yes [ ] No [X]
|
Number of Shares Outstanding of Each Class of Common Stock as of July 31, 2009 | ||
| MGE Energy, Inc. |
Common stock, $1.00 par value, 23,113,638 shares outstanding. | |
| Madison Gas and Electric Company |
Common stock, $1.00 par value, 17,347,889 shares outstanding (all of which are owned beneficially and of record by MGE Energy, Inc.). | |
|
Page 1 |
|
|
Table of Contents
| PART I. FINANCIAL INFORMATION. |
3
| Filing Format |
3
| Forward-Looking Statements |
3
| Where to Find More Information |
3
| Definitions, Abbreviations, and Acronyms Used in the Text and Notes of this Report |
4
| Item 1. Financial Statements. |
6
| MGE Energy, Inc. |
6
| Consolidated Statements of Income (unaudited) |
6
| Consolidated Statements of Cash Flows (unaudited) |
7
| Consolidated Balance Sheets (unaudited) |
8
| Consolidated Statements of Equity (unaudited) |
9
| Madison Gas and Electric Company |
10
| Consolidated Statements of Income (unaudited) |
10
| Consolidated Statements of Cash Flows (unaudited) |
11
| Consolidated Balance Sheets (unaudited) |
12
| Consolidated Statements of Equity (unaudited) |
13
| MGE Energy, Inc., and Madison Gas and Electric Company |
14
| Notes to Consolidated Financial Statements (unaudited) |
14
| Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations. |
35
| Item 3. Quantitative and Qualitative Disclosures About Market Risk. |
52
| Item 4. Controls and Procedures. |
54
| Item 4T. Controls and Procedures. |
54
| PART II. OTHER INFORMATION. |
55
| Item 1. Legal Proceedings. |
55
| Item 2. Unregistered Sales of Equity Securities and Use of Proceeds. |
55
| Item 4. Submission of Matters to a Vote of Security Holders. |
55
| Item 6. Exhibits. |
56
| Signatures - MGE Energy, Inc. |
57
| Signatures - Madison Gas and Electric Company |
58
|
Page 2 |
|
|
PART I. FINANCIAL INFORMATION.
Filing Format
This combined quarterly report on Form 10-Q is being filed separately by MGE Energy, Inc. (MGE Energy) and Madison Gas and Electric Company (MGE). MGE is a wholly owned subsidiary of MGE Energy and represents a majority of its assets, liabilities, revenues, expenses, and operations. Thus, all information contained in this report relates to, and is filed by, MGE Energy. Information that is specifically identified in this report as relating solely to MGE Energy, such as its financial statements and information relating to its nonregulated business, does not relate to, and is not filed by, MGE. MGE makes no representation as to that information. The terms "we" and "our," as used in this report, refer to MGE Energy and its consolidated subsidiaries, unless otherwise indicated.
Forward-Looking Statements
This report, and other documents filed by MGE Energy and MGE with the Securities and Exchange Commission (SEC) from time to time, contain forward-looking statements that reflect management's current assumptions and estimates regarding future performance and economic conditionsespecially as they relate to future load growth, revenues, expenses, capital expenditures, financial resources, regulatory matters, and the scope and expense associated with future environmental regulation. These forward-looking statements are made pursuant to the provisions of the Private Securities Litigation Reform Act of 1995. Words such as "believe," "expect," "anticipate," "estimate," "could," "should," "intend," and other similar words generally identify forward-looking statements. Both MGE Energy and MGE caution investors that these forward-looking statements are subject to known and unknown risks and uncertainties that may cause actual results to differ materially from those projected, expressed, or implied.
The factors that could cause actual results to differ materially from the forward-looking statements made by a registrant include (a) those factors discussed in the following sections of the Registrants' 2008 Annual Report on Form 10-K: ITEM 1A. Risk Factors; ITEM 7. Management's Discussion and Analysis of Financial Condition and Results of Operations, as updated by Part I, Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations in this report; and ITEM 8 Financial Statements and Supplementary Data-Note 18, as updated by Part I, Item 1. Financial Statements-Note 9 in this report; and (b) other factors discussed herein and in other filings with the SEC by the Registrants.
Readers are cautioned not to place undue reliance on these forward-looking statements, which apply only as of the date of this report. MGE Energy and MGE undertake no obligation to publicly release any revision to these forward-looking statements to reflect events or circumstances after the date of this report.
Where to Find More Information
The public may read and copy any reports or other information that MGE Energy and MGE file with the SEC at the SEC's public reference room at 100 F Street, NE, Washington, D.C. 20549. The public may obtain information on the operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330. These documents are also available to the public from commercial document retrieval services, the Web site maintained by the SEC at http://www.sec.gov, MGE Energy's Web site at http://www.mgeenergy.com, and MGE's Web site at http://www.mge.com. Copies may be obtained from our Web sites free of charge. Information contained on MGE Energy's and MGE's Web sites shall not be deemed incorporated into, or to be a part of, this report.
|
Page 3 |
|
|
Definitions, Abbreviations, and Acronyms Used in the Text and Notes of this Report
| ACESA |
American Clean Energy and Security Act of 2009 |
|
AFUDC | Allowance for funds used during construction |
| APB | Accounting Principles Board |
| ARB | Accounting Research Bulletin |
| ASM | Ancillary Services Market |
| ATC | American Transmission Company LLC |
| BART | Best available retrofit technology |
| Bechtel | Bechtel Power Corporation |
| Blount | Blount Station |
| CAA | Clean Air Act |
| CAIR | Clean Air Interstate Rule |
| CAMR | Clean Air Mercury Rule |
| CAVR | Clean Air Visibility Rule |
| CH4 |
Methane |
| CO2 |
Carbon dioxide |
|
Columbia | Columbia Energy Center |
| cooling degree days |
Measure of the extent to which the average daily temperature is above 65 degrees Fahrenheit, which is considered an indicator of possible increased demand for energy to provide cooling |
| Distribution Agreement |
Distribution Agreement between MGE Energy and J.P. Morgan Securities Inc. |
| Dth | Dekatherms |
| EITF | Emerging Issues Task Force |
| Elm Road | Elm Road Generating Station |
| EPA | U.S. Environmental Protection Agency |
| ERISA | Employee Retirement Income Security Act |
| ERS | Elm Road Services, LLC |
| FAS | Financial Accounting Standard |
| FASB | Financial Accounting Standards Board |
| FERC | Federal Energy Regulatory Commission |
| FIN | FASB Interpretation No. |
| FNTP | Full notice to proceed |
| FSP | FASB Staff Position |
| FTR | Financial Transmission Rights |
| GCIM | Gas cost incentive mechanism |
| GHG | Greenhouse gas |
| heating degree days (HDD) |
Measure of the extent to which the average daily temperature is below 65 degrees Fahrenheit, which is considered an indicator of possible increased demand for energy to provide heating |
| HFC | Hydrofluorocarbons |
| IRS | Internal Revenue Service |
| J.P. Morgan | J.P. Morgan Securities Inc. |
| kWh | Kilowatt-hour |
| LIBOR | London Inter Bank Offer Rate |
| MACT | Maximum available control technology |
| MGE | Madison Gas and Electric Company |
| MGE Energy |
MGE Energy, Inc. |
| MGE Power |
MGE Power LLC |
|
MGE Power Elm Road | MGE Power Elm Road, LLC |
| MGE Power West Campus |
MGE Power West Campus, LLC |
| MGE Transco |
MGE Transco Investment LLC |
|
MISO | Midwest Independent System Operator (a regional transmission organization) |
| Moody's | Moody's Investors Service, Inc. |
| MW | Megawatt |
| MWh | Megawatt-hour |
| N2O |
Nitrous oxide |
| NAAQS |
National ambient air quality standard |
| NOx | Nitrogen oxide |
| NR | Natural Resources |
| NSPS | New source performance standards |
| NYMEX | New York Mercantile Exchange |
Page 4
|
PFC | Perfluorocarbons |
| PGA | Purchased Gas Adjustment clause |
| PJM | PJM Interconnection, LLC (a regional transmission organization) |
| PPA | Purchased power agreement |
| PSCW | Public Service Commission of Wisconsin |
| RTO | Regional Transmission Organization |
| Standard &Poor's |
Standard & Poor's Ratings Group, a division of McGraw-Hill Companies |
| SEC | Securities and Exchange Commission |
| SF6 |
Sulfur hexafluoride |
| SFAS |
Statement of Financial Accounting Standards (issued by the FASB ) |
| SO2 |
Sulfur dioxide |
| Stock Plan |
Direct Stock Purchase and Dividend Reinvestment Plan of MGE Energy |
| UW | University of Wisconsin-Madison |
| VIE | Variable interest entity |
| WCCF | West Campus Cogeneration Facility |
| WDNR | Wisconsin Department of Natural Resources |
| working capital |
Current assets less current liabilities |
|
WPL | Wisconsin Power and Light Company |
| Page 5 |
|
|
Item 1. Financial Statements.
MGE Energy, Inc.
Consolidated Statements of Income (unaudited)
(In thousands, except per-share amounts)
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, | ||||
|
|
2009 |
|
2008 |
|
2009 |
|
2008 |
| Operating Revenues: | |
| |
| |
| |
|
Regulated revenues | $105,231 |
| $122,951 |
| $284,178 |
| $310,874 |
| Nonregulated revenues |
2,325 |
|
1,786 | |
4,522 |
|
3,859 |
| Total Operating Revenues |
107,556 |
|
124,737 |
|
288,700 |
|
314,733 |
|
|
|
|
| |
|
|
|
| Operating Expenses: |
|
|
|
| |
| |
|
Fuel for electric generation |
7,431 |
|
12,756 |
| 17,303 |
| 28,950 |
| Purchased power |
20,738 |
|
14,623 |
| 45,776 |
| 36,302 |
| Cost of gas sold |
12,252 |
|
26,463 |
| 82,580 |
| 104,406 |
| Other operations and maintenance |
35,876 |
| 38,567 |
| 72,730 |
| 74,663 |
| Depreciation and amortization |
10,145 |
| 9,893 |
| 20,199 |
| 19,290 |
| Other general taxes |
4,440 |
|
4,193 | |
9,102 |
|
8,572 |
| Total Operating Expenses |
90,882 |
|
106,495 |
|
247,690 |
|
272,183 |
| Operating Income |
16,674 |
|
18,242 |
| 41,010 |
| 42,550 |
|
|
|
|
| |
|
|
|
| Other income, net |
2,034 |
| 1,690 |
| 4,013 |
| 2,266 |
| Interest expense, net |
(3,366) |
|
(3,435) |
|
(6,755) |
|
(6,868) |
| Income before income taxes |
15,342 |
| 16,497 |
| 38,268 |
| 37,948 |
| Income tax provision |
(5,449) |
|
(5,940) |
|
(13,423) |
|
(13,554) |
| Net Income |
$9,893 |
|
$10,557 |
|
$24,845 |
|
$24,394 |
|
|
|
|
| |
|
|
|
| Earnings per Share of Common Stock (basic and diluted) |
$0.43 |
|
$0.48 |
|
$1.08 |
|
$1.11 |
|
|
|
|
|
|
|
|
|
| Dividends paid per share of common stock |
$0.362 |
|
$0.355 |
|
$0.723 |
|
$0.710 |
|
|
|
|
|
|
|
|
|
| Average Shares Outstanding (basic and diluted) |
23,095 |
|
22,105 |
| 23,026 |
|
22,047 |
The accompanying notes are an integral part of the above unaudited consolidated financial statements.
| Page 6 |
|
|
MGE Energy, Inc.
Consolidated Statements of Cash Flows (unaudited)
(In thousands)
|
|
Six Months Ended June 30, | ||
|
|
2009 |
|
2008 |
| Operating Activities: | |
| |
|
Net income | $24,845 |
| $24,394 |
| Items not affecting cash: |
|
|
|
|
Depreciation and amortization |
20,199 |
|
19,290 |
|
Deferred income taxes | 3,964 |
| 1,167 |
| Provision for doubtful accounts receivable |
2,382 |
| 1,931 |
| AFUDC - equity funds |
(227) |
| (644) |
| Employee benefit plan expenses |
3,593 |
| 3,947 |
| Equity earnings in ATC |
(4,002) |
| (3,310) |
| Other items |
987 |
|
783 |
| Changes in working capital: |
|
|
|
|
Decrease in current assets |
51,783 |
|
23,497 |
|
Decrease in current liabilities |
(17,913) |
|
(8,260) |
|
Dividend income from ATC |
3,061 |
|
2,485 |
|
Cash contributions to pension and other postretirement plans |
(8,748) |
| (6,520) |
| Other noncurrent items, net |
2,720 |
|
3,759 |
| Cash Provided by Operating Activities |
82,644 |
|
62,519 |
|
|
|
|
|
| Investing Activities: |
|
|
|
|
Capital expenditures | (34,770) |
| (61,136) |
| Capital contributions to investments |
(1,698) |
| (1,415) |
| Other |
(1,045) |
|
762 |
| Cash Used for Investing Activities |
(37,513) |
|
(61,789) |
|
|
|
|
|
|
Financing Activities: |
|
|
|
| Issuance of common stock |
6,275 |
| 7,599 |
| Cash dividends paid on common stock |
(16,663) |
| (15,652) |
| (Decrease) increase in short-term debt, net |
(30,500) |
|
9,000 |
| Cash (Used for) Provided by Financing Activities |
(40,888) |
|
947 |
|
|
|
|
|
| Change in Cash and Cash Equivalents |
4,243 |
| 1,677 |
| Cash and cash equivalents at beginning of period |
4,106 |
|
3,789 |
| Cash and cash equivalents at end of period |
$8,349 |
|
$5,466 |
The accompanying notes are an integral part of the above unaudited consolidated financial statements.
| Page 7 |
|
|
MGE Energy, Inc.
Consolidated Balance Sheets (unaudited)
(In thousands)
|
|
June 30, 2009 |
| December 31, 2008 |
| ASSETS | |
| |
|
Current Assets: | |
| |
| Cash and cash equivalents |
$8,349 |
| $4,106 |
| Restricted cash |
3,765 |
|
4,805 |
|
Accounts receivable, less reserves of $4,997 and $4,076, respectively |
26,314 |
| 45,266 |
| Other accounts receivable, less reserves of $275 and $200, respectively |
7,671 |
| 7,659 |
| Unbilled revenues |
20,411 |
| 34,701 |
| Materials and supplies, at average cost |
15,802 |
| 15,592 |
| Fossil fuel |
4,447 |
|
3,228 |
|
Stored natural gas, at average cost |
26,418 |
|
42,146 |
|
Prepaid taxes | 15,412 |
| 15,671 |
| Regulatory assets - current |
8,062 |
| 9,876 |
| Other current assets |
8,052 |
|
10,828 |
| Total Current Assets |
144,703 |
|
193,878 |
| Other long-term receivables |
2,951 |
|
3,005 |
|
Special billing projects | 280 |
| 464 |
| Regulatory assets |
121,217 |
|
116,165 |
|
Other deferred assets and other | 6,055 |
| 5,620 |
| Property, Plant, and Equipment, Net |
716,411 |
| 702,549 |
| Construction work in progress |
201,303 |
|
198,694 |
| Total Property, Plant, and Equipment |
917,714 |
|
901,243 |
| Other Property and Investments |
50,411 |
|
47,900 |
| Total Assets |
$1,243,331 |
|
$1,268,275 |
|
|
|
|
|
|
LIABILITIES AND CAPITALIZATION |
|
|
|
| Current Liabilities: |
|
|
|
|
Short-term debt | $94,000 |
| $124,500 |
| Accounts payable |
25,691 |
|
47,229 |
|
Accrued interest and taxes |
5,456 |
|
4,070 |
|
Deferred income taxes | 2,497 |
| 3,306 |
| Regulatory liabilities - current |
1,388 |
| 5,974 |
| Pension liability - current |
813 |
| 813 |
| Other current liabilities |
25,924 |
|
19,349 |
| Total Current Liabilities |
155,769 |
|
205,241 |
| Other Credits: |
|
|
|
| Deferred income taxes |
122,896 |
| 117,505 |
| Investment tax credit - deferred |
2,565 |
| 2,736 |
| Regulatory liabilities |
19,076 |
| 18,814 |
| Accrued pension and other postretirement benefits |
134,693 |
| 137,286 |
| Other deferred liabilities and other |
43,274 |
|
36,083 |
| Total Other Credits |
322,504 |
|
312,424 |
| Capitalization: |
|
|
|
| Common shareholders' equity |
492,619 |
| 478,202 |
| Long-term debt |
272,439 |
|
272,408 |
| Total Capitalization |
765,058 |
|
750,610 |
| Commitments and contingencies (see Footnote 9) |
- |
|
- |
| Total Liabilities and Capitalization |
$1,243,331 |
|
$1,268,275 |
The accompanying notes are an integral part of the above unaudited consolidated financial statements.
|
Page 8 |
|
|
MGE Energy, Inc.
Consolidated Statements of Equity (unaudited)
(In thousands, except per-share amounts)
|
|
|
|
|
Accumulated Other Comprehensive (Loss)/Income |
| |
|
|
Additional Paid-in Capital |
|
| |||
|
Common Stock |
Retained Earnings |
| ||||
|
Shares |
Value |
Total | ||||
|
| |
| |
| |
|
| Beginning balance - Dec. 31, 2007 |
21,950 |
$21,950 | $280,217 |
$123,916 |
$1,643 | $427,726 |
| Net income |
| |
| 24,394 |
| 24,394 |
| Other comprehensive income/(loss): |
|
| |
| |
|
| Net unrealized loss on investments, net of $54 tax |
| |
| |
(80) | (80) |
| Net unrealized loss on cash flow hedges, net of $470 tax |
|
| |
| (702) |
(702) |
| Common stock dividends declared ($0.710 per share) |
| |
| (15,652) |
| (15,652) |
| Common stock issued, net |
227 |
227 |
7,372 |
|
|
7,599 |
| Ending Balance June 30, 2008 |
22,177 |
$22,177 |
$287,589 |
$132,658 |
$861 |
$443,285 |
|
|
| |
| |
| |
| Beginning balance - Dec. 31, 2008 |
22,905 |
$22,905 | $310,202 |
$144,904 |
$191 | $478,202 |
| Net income |
| |
| 24,845 |
| 24,845 |
| Other comprehensive income/(loss): |
|
| |
| |
|
| Net unrealized loss on investments, net of $27 tax |
| |
| |
(40) | (40) |
| Common stock dividends declared ($0.723 per share) |
| |
| (16,663) |
| (16,663) |
| Common stock issued, net |
209 |
209 |
6,066 |
|
|
6,275 |
| Ending Balance June 30, 2009 |
23,114 |
$23,114 |
$316,268 |
$153,086 |
$151 |
$492,619 |
The accompanying notes are an integral part of the above unaudited consolidated financial statements.
|
Page 9 |
|
|
Madison Gas and Electric Company
Consolidated Statements of Income (unaudited)
(In thousands)
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, | ||||
|
|
2009 |
|
2008 |
|
2009 |
|
2008 |
| Operating Revenues: | |
| |
| |
| |
|
Regulated electric revenues |
$81,198 |
|
$84,031 |
| $161,325 |
| $166,470 |
| Regulated gas revenues |
24,033 |
| 38,920 |
| 122,853 |
| 144,404 |
| Nonregulated revenues |
2,325 |
|
1,786 | |
4,522 |
|
3,859 |
| Total Operating Revenues |
107,556 |
|
124,737 |
|
288,700 |
|
314,733 |
|
|
|
|
| |
|
|
|
| Operating Expenses: |
|
|
|
| |
| |
|
Fuel for electric generation |
7,431 |
|
12,756 |
| 17,303 |
| 28,950 |
| Purchased power |
20,738 |
|
14,623 |
| 45,776 |
| 36,302 |
| Cost of gas sold |
12,252 |
|
26,463 |
| 82,580 |
| 104,406 |
| Other operations and maintenance |
35,628 |
| 38,391 |
| 72,255 |
| 74,423 |
| Depreciation and amortization |
10,145 |
| 9,893 |
| 20,199 |
| 19,290 |
| Other general taxes |
4,440 |
| 4,193 |
| 9,102 |
| 8,572 |
| Income tax provision |
4,371 |
|
5,033 | |
11,340 |
|
12,242 |
| Total Operating Expenses |
95,005 |
|
111,352 |
|
258,555 |
|
284,185 |
| Operating Income |
12,551 |
|
13,385 |
|
30,145 |
|
30,548 |
|
|
|
|
| |
|
|
|
| Other Income and Deductions: |
|
|
|
| |
| |
|
AFUDC - equity funds | 121 |
| 112 |
| 227 |
| 644 |
| Equity earnings in ATC |
2,021 |
| 1,704 |
| 4,002 |
| 3,310 |
| Income tax provision |
(901) |
| (693) |
| (1,712) |
| (838) |
| Other deductions, net |
(102) |
|
(119) | |
(208) |
|
(1,680) |
| Total Other Income and Deductions |
1,139 |
|
1,004 |
|
2,309 |
|
1,436 |
| Income before interest expense |
13,690 |
|
14,389 |
| 32,454 |
|
31,984 |
|
|
|
|
|
| |
| |
|
Interest Expense: |
|
|
| |
|
|
|
| Interest on long-term debt |
4,105 |
| 4,000 |
| 8,209 |
| 7,995 |
| Other interest, net |
9 |
| 184 |
| 32 |
| 553 |
| AFUDC - borrowed funds |
(50) |
|
(46) | |
(94) |
|
(267) |
| Net Interest Expense |
4,064 |
|
4,138 |
|
8,147 |
|
8,281 |
| Net Income |
$9,626 |
|
$10,251 |
|
$24,307 |
|
$23,703 |
| Less: Net Income Attributable to Noncontrolling Interest, net of tax |
(3,484) |
|
(3,005) |
| (6,860) |
|
(6,151) |
| Net Income Attributable to MGE |
$6,142 |
|
$7,246 |
|
$17,447 |
|
$17,552 |
The accompanying notes are an integral part of the above unaudited consolidated financial statements.
|
Page 10 |
|
|
Madison Gas and Electric Company
Consolidated Statements of Cash Flows (unaudited)
(In thousands)
|
|
Six Months Ended June 30, | ||
|
|
2009 |
|
2008 |
| Operating Activities: | |
| |
|
Net income | $24,307 |
| $23,703 |
| Items not affecting cash: |
|
|
|
|
Depreciation and amortization |
20,199 |
|
19,290 |
|
Deferred income taxes | 3,964 |
| 1,167 |
| Provision for doubtful accounts receivable |
2,382 |
| 1,931 |
| AFUDC - equity funds |
(227) |
| (644) |
| Employee benefit plan expenses |
3,593 |
| 3,947 |
| Equity earnings in ATC |
(4,002) |
| (3,310) |
| Other items |
1,449 |
|
1,488 |
|
Changes in working capital: |
|
|
|
| Decrease in current assets |
50,950 |
| 22,686 |
| Decrease in current liabilities |
(17,153) |
| (7,251) |
| Dividend income from ATC |
3,061 |
| 2,485 |
| Cash contributions to pension and other postretirement plans |
(8,748) |
| (6,520) |
| Other noncurrent items, net |
2,692 |
|
3,724 |
| Cash Provided by Operating Activities |
82,467 |
|
62,696 |
|
|
|
|
|
| Investing Activities: |
|
|
|
|
Capital expenditures | (34,770) |
| (61,136) |
| Capital contributions to investments |
(1,598) |
| (1,315) |
| Other |
(116) |
|
653 |
| Cash Used for Investing Activities |
(36,484) |
|
(61,798) |
|
|
|
|
|
|
Financing Activities: |
|
|
|
| Cash dividends paid to parent by MGE |
(6,361) |
| - |
| Distributions to parent from noncontrolling interest |
(2,807) |
| (6,308) |
| Equity contributions received by noncontrolling interest |
1,598 |
| 24,785 |
| Affiliate financing of Elm Road |
699 |
| - |
| Decrease in short-term debt, net |
(34,500) |
| (18,000) |
| Cash (Used for) Provided by Financing Activities |
(41,371) |
|
477 |
|
|
|
|
|
|
Change in Cash and Cash Equivalents |
4,612 |
|
1,375 |
|
Cash and cash equivalents at beginning of period |
1,318 |
|
1,859 |
| Cash and cash equivalents at end of period |
$5,930 |
|
$3,234 |
The accompanying notes are an integral part of the above unaudited consolidated financial statements.
| Page 11 |
|
|
Madison Gas and Electric Company
Consolidated Balance Sheets (unaudited)
(In thousands)
| ASSETS |
June 30, 2009 |
|
December 31, 2008 |
|
Utility Plant (At Original Cost, in Service): |
| |
|
| Electric |
$796,523 |
| $773,605 |
| Gas |
286,097 |
| 279,483 |
| Nonregulated |
110,400 |
|
110,317 |
|
Gross plant in service |
1,193,020 |
| 1,163,405 |
| Less accumulated provision for depreciation |
(476,977) |
|
(461,037) |
|
Net plant in service |
716,043 |
| 702,368 |
| Construction work in progress |
201,303 |
|
198,694 |
|
Total Utility Plant |
917,346 |
| 901,062 |
| Other property and investments |
824 |
| 965 |
| Investment in ATC |
48,755 |
| 46,217 |
| Total Other Property and Investments |
49,579 |
|
47,182 |
|
Current Assets: |
| |
|
| Cash and cash equivalents |
5,930 |
| 1,318 |
| Restricted cash |
3,765 |
| 4,805 |
| Accounts receivable, less reserves of $4,997 and $4,076, respectively |
26,314 |
| 45,266 |
| Affiliate receivables |
2,608 |
| 2,547 |
| Other receivables, less reserves of $275 and $200, respectively |
7,659 |
| 7,575 |
| Unbilled revenues |
20,411 |
| 34,701 |
| Materials and supplies, at average cost |
15,802 |
| 15,592 |
| Fossil fuel |
4,447 |
| 3,228 |
| Stored natural gas, at average cost |
26,418 |
| 42,146 |
| Prepaid taxes |
14,437 |
| 14,013 |
| Regulatory assets - current |
8,062 |
| 9,876 |
| Other current assets |
8,045 |
| 10,804 |
| Total Current Assets |
143,898 |
|
191,871 |
|
Other long-term receivables |
2,381 |
| 2,390 |
| Special billing projects |
280 |
| 464 |
| Affiliate receivable long-term |
5,972 |
| 6,433 |
| Regulatory assets |
121,217 |
| 116,165 |
| Other deferred assets and other |
5,217 |
| 5,555 |
| Total Assets |
$1,245,890 |
|
$1,271,122 |
|
|
|
|
|
| CAPITALIZATION AND LIABILITIES |
|
|
|
|
Equity: |
| |
|
| Common stockholder's equity |
$385,283 |
| $374,253 |
| Noncontrolling interest |
179,808 |
|
174,157 |
|
Total Equity |
565,091 |
| 548,410 |
| Long-term debt |
272,439 |
| 272,408 |
| Total Capitalization |
837,530 |
|
820,818 |
|
Current Liabilities: |
| |
|
| Short-term debt - commercial paper |
16,500 |
| 51,000 |
| Accounts payable |
25,690 |
| 47,186 |
| Affiliate payables |
762 |
| 63 |
| Accrued interest and taxes |
12,679 |
| 10,307 |
| Accrued payroll related items |
6,233 |
| 7,380 |
| Deferred income taxes |
2,497 |
| 3,305 |
| Regulatory liabilities - current |
1,388 |
| 5,974 |
| Pension liability - current |
813 |
| 813 |
| Other current liabilities |
19,441 |
| 11,987 |
| Total Current Liabilities |
86,003 |
|
138,015 |
|
Other Credits: |
| |
|
| Deferred income taxes |
122,749 |
| 117,369 |
| Investment tax credit - deferred |
2,565 |
| 2,736 |
| Regulatory liabilities |
19,076 |
| 18,814 |
| Accrued pension and other postretirement benefits |
134,693 |
| 137,286 |
| Other deferred liabilities and other |
43,274 |
|
36,084 |
|
Total Other Credits |
322,357 |
| 312,289 |
| Commitments and contingencies (see Footnote 9) |
- |
|
- |
|
Total Capitalization and Liabilities |
$1,245,890 |
|
$1,271,122 |
The accompanying notes are an integral part of the above unaudited consolidated financial statements .
|
Page 12 |
|
|
|
|
MGE |
|
Total | ||||
|
| Additional Paid-in Capital |
| Accumulated Other Comprehensive Income/(Loss) |
| |||
|
Common Stock |
Retained Earnings |
Non- controlling Interest | |||||
|
Shares |
Value | ||||||
|
|
|
| |
|
|
| |
|
Beginning balance - Dec. 31, 2007 |
17,348 | $17,348 |
$184,917 |
$126,781 | $898 |
$137,028 |
$466,972 |
|
Net income |
| |
| 17,552 |
| 6,151 |
23,703 |
| Other comprehensive income/(loss): |
|
| |
| |
| |
| Net unrealized loss on investments, net of $156 tax |
| |
| |
(233) |
| (233) |
| Net unrealized loss on cash flow hedges, net of $470 tax |
|
| |
| (702) |
| (702) |
| Equity contribution received by noncontrolling interest |
|
| |
| |
24,785 | 24,785 |
| Distributions to parent from noncontrolling interest |
|
|
|
|
|
(6,308) |
(6,308) |
|
Ending balance June 30, 2008 |
17,348 |
$17,348 |
$184,917 |
$144,333 |
$(37) |
$161,656 |
$508,217 |
|
| |
| |
| |
| |
| Beginning balance Dec. 31, 2008 |
17,348 |
$17,348 |
$192,417 | $164,354 |
$134 |
$174,157 | $548,410 |
| Net income |
| |
| 17,447 |
| 6,860 |
24,307 |
| Other comprehensive income/(loss): |
|
| |
| |
| |
| Net unrealized loss on investments, net of $38 tax |
| |
| |
(56) |
| (56) |
| Cash dividends paid to parent by MGE |
|
| |
(6,361) |
| |
(6,361) |
|
Equity contribution received by noncontrolling interest |
|
| |
| |
1,598 | 1,598 |
| Distributions to parent from noncontrolling interest |
|
|
|
|
|
(2,807) |
(2,807) |
|
Ending balance June 30, 2009 |
17,348 |
$17,348 |
$192,417 |
$175,440 |
$78 |
$179,808 |
$565,091 |
The accompanying notes are an integral part of the above unaudited consolidated financial statements.
|
Page 13 |
|
|
MGE Energy, Inc., and Madison Gas and Electric Company
Notes to Consolidated Financial Statements (unaudited)
June 30, 2009
| 1. |
Basis of Presentation - MGE Energy and MGE.
This report is a combined report of MGE Energy and MGE. References in this report to "MGE Energy" are to MGE Energy, Inc., and its subsidiaries. References in this report to "MGE" are to Madison Gas and Electric Company.
In accordance with FIN 46(R), Consolidation of Variable Interest Entities - An Interpretation of ARB No. 51, MGE is required to consolidate MGE Power West Campus and MGE Power Elm Road. Both entities own electric generating assets and lease those assets to MGE. MGE is considered the primary beneficiary of these entities as a result of these leasing arrangements.
The accompanying consolidated financial statements as of June 30, 2009, and for the three and six months then ended are unaudited, but include all adjustments that MGE Energy and MGE management consider necessary for a fair statement of their respective financial statements. All adjustments are of a normal, recurring nature except as otherwise disclosed. The year-end consolidated balance sheet information was derived from the audited balance sheet appearing in MGE Energy's and MGE's 2008 Annual Report on Form 10-K, but does not include all disclosures required by accounting principles in the United States of America. These notes should be read in conjunction with the financial statements and the notes on pages 57 through 112 of the 2008 Annual Report on Form 10-K.
| 2. |
Equity and Financing Arrangements.
| a. |
Common Stock - MGE Energy.
As of June 1, 2009, MGE Energy is purchasing stock for its Stock Plan from the open market rather than issuing new shares.
All MGE Energy common stock shares under the Stock Plan are sold pursuant to a registration statement that has been filed with the SEC and is currently effective.
For the six months ended June 30, 2009, MGE Energy issued 209,065 new shares of common stock under the Stock Plan for net proceeds of $6.3 million. For the six months ended June 30, 2008, MGE Energy issued 226,634 new shares of common stock under the Stock Plan for net proceeds of $7.6 million.
| b. |
Dilutive Shares Calculation - MGE Energy.
MGE Energy does not have any dilutive securities.
| c. |
Credit Facilities - MGE Energy and MGE.
On March 31, 2009, MGE amended its existing credit agreement dated August 29, 2008, with JPMorgan Chase Bank, N.A., as lender, which provides MGE with a $20 million committed credit facility. The principal purpose of the amendment was to extend the expiration date of the original agreement from March 31, 2009, to March 30, 2010. The credit facility continues to be used as a backup facility to MGE's commercial paper program. As of June 30, 2009, no borrowings were outstanding under the credit facility.
The amendment also changed the interest rate provisions of the original agreement. As amended, borrowings under the credit facility may bear interest at either (i) a LIBOR-based rate (as defined in the original agreement) for an applicable interest period, plus 1.50% or (ii) an Alternate Base Rate, plus 1%. The Alternate Base Rate is defined as the greater of (1) JPMorgan Chase Bank, N.A.'s prime rate, (2) the Federal Funds Effective Rate (as defined in the original agreement) plus 0.50% and (3) the one-month LIBOR-based rate plus 1%. The amendment also changed the non-use fee to 0.150% per annum on the unused commitment under the credit facility.
|
Page 14 |
|
|
| 3. |
Comprehensive Income - MGE Energy and MGE.
Total comprehensive income represents the change in equity during a period from transactions and other events and circumstances from nonowner sources. MGE Energy's and MGE's total comprehensive income is:
| (In thousands) |
Three Months Ended June 30, |
|
Six Months Ended June 30, | ||
|
| 2009 |
2008 |
|
2009 |
2008 |
|
MGE Energy |
|
| |
|
|
| Net income |
$9,893 | $10,557 |
| $24,845 |
$24,394 |
| Unrealized loss on cash flow hedges, net of tax ($- and $294, and $- and $470) |
- | (438) |
| - |
(702) |
| Unrealized (loss) gain on available-for-sale securities, net of tax ($1 and $155, and $27 and $54) |
(2) |
231 |
|
(40) |
(80) |
|
Total comprehensive income |
$9,891 |
$10,350 |
| $24,805 |
$23,612 |
|
|
| |
| |
|
| MGE | |
| |
| |
| Net income |
$9,626 | $10,251 |
| $24,307 |
$23,703 |
| Unrealized loss on cash flow hedges, net of tax ($- and $294, and $- and $470) |
- | (438) |
| - |
(702) |
| Unrealized (loss) gain on available-for-sale securities, net of tax ($15 and $30, and $38 and $156) |
(23) |
45 |
|
(56) |
(233) |
|
Total comprehensive income |
$9,603 |
$9,858 |
| $24,251 |
$22,768 |
| Less: Comprehensive income attributable to noncontrolling interest |
(3,484) |
(3,005) |
|
(6,860) |
(6,151) |
|
Comprehensive income attributable to MGE |
$6,119 |
$6,853 |
| $17,391 |
$16,617 |
| 4. |
Investment in ATC - MGE Energy and MGE.
ATC owns and operates electric transmission facilities primarily in Wisconsin. MGE received an interest in ATC when it, like other Wisconsin electric utilities, contributed its electric transmission facilities to ATC. That interest is presently held by MGE Transco, which is jointly owned by MGE Energy and MGE.
MGE Transco, through MGE, has a seat on the Board of Directors of ATC and has a 20% voting ownership interest in ATC Management, Inc. Due to MGE Transco's ability to exercise significant control over management activities, MGE Transco has accounted for its investment in ATC under the equity method of accounting. For the six months ended June 30, 2009 and 2008, MGE Transco recorded equity earnings from the investment in ATC of $4.0 million (pretax) and $3.3 million (pretax), respectively. Dividend income received from ATC was $3.1 million and $2.5 million for the six months ended June 30, 2009 and 2008, respectively. During the six months ended June 30, 2009 and 2008, MGE Transco made capital contributions of $1.6 million and $1.3 million, respectively.
At June 30, 2009, MGE is the majority owner and MGE Energy, the holding company, is the minority owner of MGE Transco. MGE Energy's proportionate share of the equity and net income of MGE Transco is classified within the MGE financial statements as noncontrolling interest.
ATC's summarized financial data for the three and six months ended June 30, 2009 and 2008, is as follows:
|
(In thousands) |
|
|
|
|
Income statement data for the three months ended June 30, |
2009 |
|
2008 |
|
Operating revenues |
$129,016 |
| $116,084 |
| Operating expenses |
(56,617) |
|
(53,244) |
|
Other (expense) income, net |
(66) |
| 2 |
| Interest expense, net |
(19,653) |
|
(17,122) |
|
Earnings before members' income taxes |
$52,680 |
|
$45,720 |
|
MGE Energy's and MGE's equity earnings in ATC |
$2,021 |
|
$1,704 |
| Page 15 |
|
|
|
(In thousands) |
|
|
|
| Income statement data for the six months ended June 30, |
2009 |
|
2008 |
|
Operating revenues |
$255,248 |
| $225,176 |
| Operating expenses |
(113,572) |
|
(104,160) |
|
Other expense, net |
(129) |
| (146) |
| Interest expense, net |
(37,918) |
|
(32,757) |
|
Earnings before members' income taxes |
$103,629 |
|
$88,113 |
|
MGE Energy's and MGE's equity earnings in ATC |
$4,002 |
|
$3,310 |
| 5. |
Taxes - MGE Energy and MGE.
| a. |
FIN 48.
MGE Energy and MGE apply the provisions of FIN 48, Accounting for Uncertainty in Income Taxes, an interpretation of SFAS No. 109, Accounting for Income Taxes. Under FIN 48, the difference between the tax benefit amount taken on prior year tax returns, or expected to be taken on a current year tax return, and the tax benefit amount recognized in the financial statements is an unrecognized tax benefit.
For both MGE Energy and MGE, there have been no changes to unrecognized tax benefits existing at December 31, 2008, nor any additions for new tax positions, during the six months ended June 30, 2009.
| b. |
Effective Tax Rate.
MGE Energy's effective income tax rates for the three and six months ended June 30, 2009, are 35.5% and 35.1%, respectively, compared to 36.0% and 35.7% for the same periods in 2008. These decreases are primarily attributable to increases in the federal tax credit for producing electricity from wind energy. Federal law allows a tax credit of 2.1 cents per kilowatt hour of electricity produced and sold from wind energy. The tax credit for 2009 is expected to exceed the credit for 2008 mainly due to the full year generation expected from Top of Iowa III wind farm in 2009. In 2008, wind generation occurred for approximately ten months.
MGE's effective income tax rates for the three and six months ended June 30, 2009, are 35.4% and 34.9%, respectively, compared to 35.8% and 35.6% for the same periods in 2008. These decreases are similarly due to an increased wind energy tax credit expected for 2009.
Under 2009 Wisconsin Act 2, effective for years beginning on or after January 1, 2009, Wisconsin requires corporations to use combined reporting to compute their Wisconsin income for income tax purposes. Formerly, Wisconsin law required each corporation in a combined group to file separate returns. The effect of the combined reporting statute in Wisconsin is not expected to make any significant changes to the effective income tax rate or the tax accrual.
| 6. |
Elm Road - MGE Energy and MGE.
| a. |
Construction.
On November 4, 2005, MGE Power Elm Road acquired an 8.33% ownership interest in each of two 615 MW generating units being constructed in Oak Creek, Wisconsin. MGE Power Elm Road's sole principal asset is the 8.33% undivided ownership interest in the aforementioned coal-fired generating plants. Each owner provides its own financing and reflects its respective portion of the facility and costs in its financial statements. The estimated share of capital costs for that ownership interest in both units was approximately $172 million (excluding capitalized interest).
In July 2008, the Elm Road construction contractor, Bechtel, gave notice forecasting that the in-service date of Unit 1 would be delayed by three months from the guaranteed in-service date of September 29, 2009, and that the in-service date of Unit 2 would be one month earlier than the guaranteed in-service date of September 29, 2010. The notice stated that the delays in Unit 1 were caused by severe weather, changes in local labor conditions from those anticipated by the contractor and other factors. On December 23, 2008, we received notice from Elm Road Services, LLC (ERS) that it had received a letter from Bechtel containing Bechtel's formal claim for schedule and cost relief on the construction of the Elm Road units. Bechtel is constructing the Elm Road units under a turnkey engineering, procurement and construction contract (the "Contract") with ERS, which is the project manager for the Elm Road units.
| Page 16 |
|
|
MGE Power Elm Road has leased the Elm Road units to MGE pursuant to separate facility lease agreements for each unit. These leases were authorized by order of the PSCW in accordance with applicable provisions of Wisconsin law that authorized financing of new generation through facility leases. The PSCW order establishes a cap on the construction costs that may be passed through the lease agreements to MGE and its customers, through rates. Additional costs attributable to force majeure events, as defined in the leases, do not count against this cap, but are subject to PSCW review and determination that the costs were prudently incurred.
Bechtel asserted two claims for cost and schedule relief in its December 2008 letter to ERS:
| · |
The first claim is based on the alleged impact of severe weather and specified labor-related matters. It seeks compensation for additional costs of approximately $413 million, of which MGE Energy's share would be approximately $34.4 million, if the claim is successful in full. Bechtel has reserved the right to request future additional costs and schedule relief. Bechtel seeks cost and schedule relief for weather-related events, which it contends are force majeure events and changed local conditions under the Contract, consisting of extreme winds from September 2006 through April 2007, snowstorms from December 2007 through April 2008, and rain storms in June 2008. It also seeks cost and schedule relief based upon alleged changes in labor conditions, which it contends consisted of a significant shortage in the availability of craft labor, significant increases in competing projects, overtime and per diems allegedly necessary to attract labor, and alleged restrictions that the project labor agreement placed on Bechtel's ability to attract and retain craft labor.
| · |
The second claim is based upon the alleged effects of ERS-directed changes and ERS-caused delays prior to the issuance of the full notice to proceed ("FNTP") in July 2005. It seeks compensation for additional costs of approximately $72 million, of which MGE Energy's share would be approximately $6 million, if the claim is successful in full. These changes and delays are alleged to consist of a delay in issuing certain limited notices to proceed, a delay in issuing the FNTP until the final resolution of litigation brought by opposition groups that challenged the Certificate of Public Convenience and Necessity for the Elm Road units, the imposition of additional limits to third party cancellation charges that allegedly restricted Bechtel's ability to issue purchase orders, a reduction of the pre-FNTP monthly payments below the amounts required by the Contract, and a request by ERS to perform design studies and issue design changes during the pre-FNTP period.
Although ERS is in the process of analyzing the claims and its responses to them, it has stated its belief that both claims are without merit. It has also stated its view that the only circumstances and events for which the Elm Road units' owners currently retain price adjustment risk under the contract are force majeure, wage escalation in excess of 4% annually as measured by published wage bulletins, delays caused by ERS, changes in scope or performance requested by ERS, and unforeseen sub-surface ground conditions. ERS has stated that it currently believes Bechtel was fully compensated for any and all impacts of the delayed start as indicated in certain change orders entered into between ERS and Bechtel prior to the start of construction of the Elm Road units. Furthermore, ERS has stated that it does not believe that the contract provides for relief based upon the cumulative impact of change orders.
ERS invoked the dispute resolution process provided for in the contract in order to address the claims made by Bechtel under the contract. ERS and Bechtel agreed to combine these issues and Bechtel's claims into one mediation. Mediation was unsuccessful and therefore, both parties submitted the matter to binding arbitration pursuant to the contract. The arbitration is expected to be concluded in 2010. We are unable to predict the results of these claims or their effect on the costs recoverable under the existing facility leases, in the event that the outcome of the claims should cause total construction costs of the Elm Road units to exceed the amounts authorized in the PSCW order.
Bechtel continues to target an in-service date for Elm Road Unit 1 three months beyond the guaranteed date of September 29, 2009, and an in-service date for Elm Road Unit 2 one month earlier than the guaranteed date of September 29, 2010. However, Bechtel does request schedule relief that would result in six months of relief from liquidated damages beyond the guaranteed in-service date for Unit 1 and three months of relief from liquidated damages beyond the guaranteed in-service date for Unit 2. Bechtel fell behind this revised target schedule in moving from construction to start-up, but developed a recovery plan and added resources in an effort to recover lost time. Bechtel has made, and continues to make, significant construction and start-up progress; however, at this time it has not fully kept pace with its revised schedule.
|
Page 17 |
|
|
At June 30, 2009, $154.4 million (excluding capitalized interest) related to this project is reflected in the construction work in progress balance on MGE Energy's and MGE's consolidated balance sheets. MGE Power Elm Road calculates capitalized interest in accordance with SFAS 34, Capitalization of Interest Cost, on the Elm Road project. At June 30, 2009, MGE Power Elm Road recorded a total of $12.6 million in capitalized interest related to the Elm Road project which is reflected in the construction work in progress balance on MGE Energy's and MGE's consolidated balance sheets.
| b. |
Consolidation.
In connection with this project, MGE Energy and its subsidiaries entered into various agreements, including facility lease agreements between MGE Power Elm Road (a nonregulated subsidiary of MGE Energy) and MGE with respect to each of the generating units. The financial terms of the facility leases include a capital structure of 55% equity and 45% long-term debt, return on equity of 12.7%, a lease term of 30 years, and a 5% lease payment reduction in the first five years.
Based on the nature and terms of the leasing agreements and the relationship they establish, MGE absorbs a majority of the expected losses, residual value, or both, associated with the ownership of MGE Power Elm Road. MGE also is the party most closely associated with MGE Power Elm Road. As a result, MGE is the primary beneficiary and MGE Power Elm Road is a VIE under FIN 46(R). Accordingly, MGE Power Elm Road has been consolidated in the financial statements of MGE.
MGE Energy's share of the equity and net income (through its wholly owned subsidiary MGE Power) of MGE Power Elm Road is classified within the MGE financial statements as noncontrolling interest.
| c. |
Nonregulated Revenues.
MGE has approval from the PSCW to defer the recovery of the payments made to MGE Power Elm Road for carrying costs during construction of the facility, management fees, and community impact mitigation costs. MGE estimates that the total carrying costs on the Elm Road project will be $59.0 million. This estimate is subject to change based on changes in interest rates, timing of capital expenditures, and the total project cost. During 2009, MGE will recover $11.1 million in electric rates for its investment in MGE Power Elm Road. Of this amount, $9.5 million relates to carrying costs and $1.6 million relates to management fees, community impact mitigation costs, and other related costs.
MGE began collecting the carrying costs in rates in 2006. These amounts are being collected over multiple years. Of these costs, MGE estimates that $19.2 million relates to the capitalized interest and the debt portion of the facility. These costs will be recognized over the period in which the facility will be depreciated. The remaining $39.8 million is estimated to represent the equity portion and is being recognized over the period allowed for recovery in rates. For the six months ended June 30, 2009, $4.8 million related to the carrying costs were recovered in rates. Of this amount, $0.8 million relates to the debt portion of the facility and was deferred on the consolidated financial statements of MGE Energy and MGE. The remaining $4.0 million represents the equity portion and was recognized as nonregulated revenues in the consolidated financial statements of MGE Energy and MGE.
| 7. |
Pension and Postretirement Plans - MGE Energy and MGE.
MGE maintains qualified and nonqualified pension plans, health care, and life insurance benefits. Additionally, MGE has deferred contribution 401(k) benefit plans.
The following table presents the components of MGE Energy's and MGE's net periodic benefit costs recognized for the three and six months ended June 30, 2009 and 2008. A portion of the net periodic benefit cost is capitalized within the consolidated balance sheets. For the three and six months ended June 30, 2009, $1.6 million and $3.8 million, respectively, of the net periodic benefit cost has been deferred on the consolidated balance sheet as a result of PSCW approval.
| Page 18 |
|
|
| 8. |
Share-Based Compensation - MGE Energy and MGE.
The MGE Energy Board approved a Performance Unit Plan on December 15, 2006. Under that plan, eligible participants may receive performance units that entitle the holder to receive a cash payment equal to the value of a designated number of shares of MGE Energy's common stock, plus dividend equivalent payments thereon, at the end of the set performance period.
In addition to units granted in 2008 and 2007, on January 16, 2009, 18,604 units were granted based on the MGE Energy closing stock price as of that date. These newly-granted units are subject to a five year graded vesting schedule. Based on the provisions of SFAS 123R, Share-Based Payment, on the grant date, MGE Energy and MGE measured the cost of the employee services received in exchange for the award based on current market value of MGE Energy common stock. The fair value of the awards, including the outstanding awards granted in 2008 and 2007, has been subsequently re-measured at June 30, 2009, as required by applicable accounting principles. Changes in fair value as well as the original grant have been recognized as compensation cost. Since this amount will be re-measured throughout the vesting period, the compensation cost is subject to variability.
For nonretirement eligible employees, stock based compensation costs are accrued and recognized using the graded vesting method. Pursuant to the provisions of SFAS 123R and the terms of the plan, compensation cost for retirement eligible employees or employees that will become retirement eligible during the vesting schedule, are recognized on an abridged horizon also using the graded vesting method.
During the six months ended June 30, 2009 and 2008, MGE recorded $0.4 and $0.2 million, respectively, in compensation expense as a result of this plan. No forfeitures or cash settlements occurred during the aforementioned periods. At June 30, 2009, $0.1 million of these awards were vested.
| 9. |
Commitments and Contingencies.
| a. |
Environmental - MGE Energy and MGE.
Solid Waste
MGE is listed as a potentially responsible party for the Lenz Oil site in Lemont, Illinois, which is a site on the national priorities Superfund list. This site was used for storing and processing waste oil for several years. This site requires clean up under the Comprehensive Environmental Response, Compensation and Liability Act. A group of companies, including MGE, is currently working on cleaning up the site. Management believes that its share of the final cleanup costs will not result in any materially adverse effects on MGE's operations, cash flows, or financial position. Insurance may cover a portion of the cleanup costs. Management
| Page 19 |
|
|
believes that the cleanup costs not covered by insurance will be recovered in current and future rates. At June 30, 2009, MGE accrued a $0.1 million gross liability for this matter. The expected range of loss for this item is estimated to be between $0.1 million and $0.2 million.
Water Quality
MGE is subject to various water quality regulations issued by the WDNR. These regulations limit chemical and thermal discharges from MGE's plants and activities into Wisconsin waters. These regulations also limit water intake from new and existing power plants. EPA's proposed regulations regarding water intake from existing power plants continue to evolve and MGE is monitoring these regulations to determine the effect on our facilities.
The WDNR is promulgating revised rules to regulate thermal effluent discharges from point sources in Wisconsin. The current draft rules apply strict standards for thermal discharges into inland lakes, streams, rivers, and the Great Lakes. While dischargers can apply for variances, MGE may incur additional capital expenditures, such as equipment upgrades at Blount and Columbia, if the variances are not granted. Costs at Blount have not been fully determined, however, capital expenditures may include cooling towers, which in past analyses have been shown to be cost prohibitive. Potential costs at Columbia have not been determined at this time. Based on initial reviews of the current revised rules, we do not expect Elm Road to be impacted by these rules.
Energy Efficiency and Renewables
Effective March 31, 2006, Wisconsin adopted the Energy Efficiency and Renewables Act that focuses on three areas: increasing the use of renewable energy in Wisconsin, promoting the development of renewable energy technologies, and strengthening the state's energy efficiency programs. This legislation requires that by 2015, 10% of the state's electricity be generated from renewable resources. As part of this initiative, MGE plans to add additional renewable energy resources, such as wind farms. MGE expects the cost to comply with the Act and its accompanying regulations will be recoverable through current and future rates.
Air Quality
Air quality regulations promulgated by the EPA and WDNR in accordance with the Federal Clean Air Act and the Clean Air Act Amendments of 1990 impose restrictions on emission of particulates, sulfur dioxide (SO 2), nitrogen oxides (NOx), and other pollutants and require permits for operation of emission sources. These permits have been obtained by MGE and must be renewed periodically.
Various initiatives including, but not limited to, the Clean Air Interstate Rule (CAIR), new source performance standards (NSPS), Clean Air Visibility Rule (CAVR), and the protection of visibility by application of best available retrofit technologies (BART), are expected to result in significant additional operating and capital expenditures at Columbia, Elm Road, and Blount. Further, the state of Wisconsin's mercury rules under NR 446 have been finalized through state legislative review process, and these rules are expected to further increase mercury control compliance costs at these facilities.
On March 12, 2008, the U.S. EPA announced a new national ambient air quality standard ("NAAQS") for ozone which is more stringent than the current standard (standard lowered from 0.08 to 0.0750 parts per million). States (including Wisconsin) must monitor and collect data on ozone levels in order to determine attainment or nonattainment status on a county and/or area basis. Currently available monitoring data for the years 2006 2008 for Dane, Columbia, and Milwaukee counties demonstrates attainment with this new standard. However, final attainment designations will not be made until 2010 using the monitoring data collected during the period 2007 through 2009. There is a possibility that future monitoring data for one or more of these counties will demonstrate nonattainment for this new ozone standard, which could result in additional operating and capital expenditures at Columbia (located in Columbia County), Blount and WCCF (located in Dane County) and Elm Road (located in Milwaukee County). Similarly, new standards for fine particulate emissions under 2.5 microns and monitoring data has resulted in EPA announcing its intent to designate Dane, Columbia, and Milwaukee counties as nonattainment for fine particulate, which could also result in increased expenditures at our generation facilities. On February 18, 2009, the State of Wisconsin requested that the EPA re-evaluate its announcement based on several counties' being in attainment using the most recent monitoring data (years 2006-2008). Wisconsin's request included the continued designation of Dane, Milwaukee and Columbia counties as attainment. The EPA has not formally responded to this re-evaluation request. (See the Federal National Ambient Air Quality Standards subsection within the Environmental Matters section in Part I, Item 1 of our 2008 Annual Report on Form 10-K for additional details).
| Page 20 |
|
|
On February 9, 2009, the Justice Department, on behalf of the EPA, asked the Supreme Court to dismiss EPA's request (petition for certiorari) that the Court review the D.C. Circuit Court's vacatur of the Clean Air Mercury Rule (CAMR). This withdrawal paves the way for the EPA to develop Maximum Achievable Control Technology (MACT) standards for electric utilities. It is unclear at this time how quickly MACT standards will be created for electric utilities and how they will affect MGE's operations, however, earlier versions of the MACT rule for electric utilities focused on mercury emissions from electric utilities that burned oil and coal for distribution in commerce. The implementation of the MACT standards will likely affect our facilities that burn coal and oil, however, we are uncertain of the exact cost at this time.
In 1998, the EPA issued a rule that imposed a NO x emission budget for emission sources in Wisconsin. In 2000, the Court of Appeals for the District of Columbia invalidated a portion of the rule as applied to Wisconsin; however, the Court stayed that portion of the challenge concerning Wisconsin's alleged impacts on downwind, eight-hour ozone nonattainment areas. EPA has also stayed that portion of the rule concerning Wisconsin's alleged impacts on downwind eight-hour ozone nonattainment areas. If that portion of the rule concerning eight-hour ozone nonattainment areas is upheld, the resulting NO x emission budget for Wisconsin could potentially affect the level of permissible NOx emissions from Blount, Columbia, and WCCF.
Columbia
In April 2009, the Columbia owners filed a Certificate of Authority with the PSCW requesting authorization of an emissions reduction project as a result of an environmental initiative. The operator's current estimates show that MGE's share of the capital expenditures required to comply with this project will be approximately $140 million. According to the current estimate, this project is expected to result in an increase to Columbia's ongoing operating expenses. MGE expects that the costs pertaining to this project will be fully recoverable through rates. The PSCW is permitting MGE to defer pre-certification and pre-construction costs related to compliance with environmental regulations at Columbia. Additionally, MGE is entitled to a carrying cost on the related pre-construction costs at a 100% AFUDC rate. As of June 30, 2009, MGE had incurred $0.7 million (excluding carrying costs) in expenditures at Columbia related to this environmental initiative.
As of June 30, 2009, Columbia entered into various contractual commitments with vendors for a small portion of the aforementioned expenditures as well as other Columbia environmental projects. MGE is indirectly a party to these agreements as a result of its joint ownership of Columbia and is also contractually obligated, under the applicable ownership and operating agreements, with respect to any commitments made. MGE has a 22% ownership interest in Columbia. MGE's share of these commitments is estimated to be $0.3 million for the remainder of 2009. These costs are expected to be capitalized and included in the consolidated balance sheets of MGE Energy and MGE.
WPL, the operator of Columbia, is aware of public comments or petitions from citizen groups submitted to the WDNR and U.S. EPA objecting to the renewal of the Title V air operating permit at Columbia. In September 2008, WPL received a Title V air permit renewal for Columbia from WDNR, which contained permit changes and responded to the citizen comments. In December 2008, a citizen group submitted a notice of intent to sue the EPA for failure to respond to its petition encouraging EPA to challenge the Columbia permit. In March 2009, this citizen group commenced an action against the U.S. EPA in federal court in Wisconsin, challenging the EPA's failure to act on their petition. In a court filing on May 7, 2009, the citizen group and EPA announced an agreement in principle to settle the case.
| b. |
Chattel Paper Agreement and Other Guarantees - MGE Energy and MGE.
MGE makes available to qualifying customers a financing program for purchasing and installing energy-related equipment that will provide more efficient use of utility service at the customer's property. MGE is party to a chattel paper purchase agreement with a financial institution under which it can sell or finance an undivided interest with recourse, in up to $10.0 million of the financing program receivables, until August 28, 2009. At June 30, 2009, MGE has outstanding $3.9 million interest in these receivables. MGE retains the servicing responsibility for these receivables.
MGE accounts for servicing rights under the amortization method. Initial determination of the servicing asset fair value is based on the present value of the estimated future cash flows. The discount rate is based on the PSCW authorized weighted cost of capital.
|
Page 21 |
|
|
MGE would be required to perform under its guarantee if a customer defaulted on its loan. The energy-related equipment installed at the customer sites is used to secure the customer loans. The loan balances outstanding at June 30, 2009, approximate the fair value of the energy-related equipment acting as collateral. The length of the MGE guarantee to the financial institution varies from one to ten years depending on the term of the customer loan. Principal payments for the next five years on the loans are $0.3 million for the remainder of 2009, $0.9 million in 2010, $0.6 million in 2011, $0.4 million in 2012, and $0.4 million in 2013.
| c. |
Other Legal Matters - MGE Energy and MGE.
MGE is involved in various other legal matters that are being defended and handled in the normal course of business. MGE maintains accruals for such costs that are probable of being incurred and subject to reasonable estimation. As of June 30, 2009, MGE has a total of $1.5 million accrued in the financial statements for such matters. The ultimate outcome of such matters is uncertain and may have an adverse effect on MGE Energy's and MGE's results of operations, financial position, and cash flows.
| d. |
Natural Gas Supply Contracts - MGE Energy and MGE.
MGE has natural gas supply commitments which include market-based pricing. Total natural gas supply commitments are estimated to be $16.9 million for the remainder of 2009, $23.8 million for 2010, and $0.6 million for 2011. Management expects to recover these costs in future customer rates.
| e. |
Wind Development Rights - MGE Energy.
In June 2009, MGE Energy, through its subsidiary MAGAEL, LLC, entered into agreements to purchase land development rights, including but not limited to land option agreements, electrical interconnection rights, wind data, engineering plans, licenses, permits, and governmental approvals for two wind development sites. An $0.8 million payment related to these agreements was made in 2009. Future payments related to these agreements are estimated to be $1.2 million in 2010, $0.8 million in 2011, $3.2 million in 2012, $0.4 million in 2013, $0.1 million in 2014, $1.7 million in 2015, and $0.4 million in 2016. These wind development rights may potentially be used to develop wind farms in three counties in Iowa up to approximately 175 MWs. These agreements do not obligate MGE Energy to construct at these locations in Iowa.
| f. |
ATC Capital Commitment - MGE Energy and MGE.
On June 18, 2009, MGE Transco elected to participate in a voluntary capital call for ATC. As a result, MGE Transco contributed $0.9 million to ATC in July 2009.
| 10. |
Restructuring Activities - MGE Energy and MGE.
On January 19, 2006, MGE announced a plan, subject to certain conditions, that includes discontinuing coal use by the end of 2011 at Blount. The plant will continue to run on natural gas but will be reduced from its current approximate 190 MW capacity to 100 MW when coal burning is discontinued. MGE determined that certain employee positions will be eliminated as a result of this exit plan.
In March 2009, MGE received notification from MISO that in order to meet national electric system reliability standards, MGE will need to keep Blount available at full capacity until MISO declares that the 90 MW are no longer needed for system reliability. To comply with the MISO directive, MGE will delay plans for retiring 90 MW of generation equipment at Blount. The transition from burning coal to burning only natural gas will still occur by the end of 2011. After 2011, the entire plant will be operated exclusively on natural gas. MGE will be working with MISO to develop a detailed agreement for this continued operation, which among other things will include a mechanism for cost recovery. MGE management will also begin working on an implementation plan.
MGE has entered into agreements providing severance benefits to employees affected by the exit plan. These benefits were recognized initially at the respective communication dates based on the fair value of the liability as of the termination date and are being recognized ratably over the future service period of the employees. In May 2009, renegotiated union agreements were ratified and resulted in changes to the involuntary and voluntary severance benefits. These changes have been reflected in the restructuring accrual. Estimated benefits expected to be paid are as follows: $0.1 million in 2010, $0.8 million in 2011, and $0.4 million in 2013. Total benefits paid as of June 30, 2009, were $0.2 million.
MGE will recover in rates the costs associated with the discontinuance of coal at Blount. As such, the severance charges for the nonunion and union employees have been deferred and recognized on the consolidated balance sheet of MGE Energy and MGE as a regulatory asset.
| Page 22 |
|
|
The following table presents the activity in the restructuring accrual from December 31, 2008, through June 30, 2009:
|
(In thousands) |
|
| Balance at December 31, 2008 |
$671 |
|
Additional expense, net (deferred) | 52 |
| Cash payments during the period |
- |
| Balance at June 30, 2009 |
$723 |
The aforementioned exit plan has also resulted in accelerated depreciation for certain Blount assets expected to be retired by 2011. These assets are being recovered in rates over a four year period that began in 2008. For both the six months ended June 30, 2009 and 2008, $1.7 million of accelerated depreciation expense had been recognized and recovered in rates.
| 11. |
Derivative and Hedging Instruments - MGE Energy and MGE.
As part of its regular operations, MGE enters into contracts, including options, swaps, futures, forwards, and other contractual commitments, to manage its exposure to commodity prices and gas revenues. MGE evaluates its derivative contracts in accordance with SFAS 133, Accounting for Derivative Instruments and Hedging Activities, as amended and interpreted. To the extent that these contracts are derivatives, MGE assesses whether or not the normal purchases or normal sales exclusion applies. For contracts to which this exclusion cannot be applied, SFAS 133 requires MGE Energy and MGE to recognize such derivatives in the consolidated balance sheets at fair value, with changes in the fair value of derivative instruments to be recorded in current earnings or deferred in accumulated other comprehensive income (loss), depending on whether a derivative is designated as, and is effective as, a hedge. The majority of MGE's derivative activities are conducted in accordance with its electric and gas risk management program, which is approved by the PSCW and limits the volume MGE can hedge against specific risk management strategies. The maximum length of time over which cash flows related to energy commodities can be hedged is two years. If the derivative qualifies for regulatory deferral subject to the provisions of SFAS 71, Accounting for the Effects of Certain Types of Regulation, the derivatives are marked to fair value pursuant to SFAS 133 and are offset with a corresponding regulatory asset or liability. The deferred gain or loss is recognized in earnings in the delivery month applicable to the instrument. Gains and losses related to hedges qualifying for regulatory treatment are recoverable in gas rates through the PGA or in electric rates as a component of the fuel rules mechanism.
As of June 30, 2009, the gross notional volume of open derivatives is as follows:
|
Commodity derivative contracts | 809,360 MWh |
| Commodity derivative contracts |
10,260,000 Dth |
| FTRs |
6,941 MW |
In April 2007, the FASB issued FSP 39-1, Amendment of FASB Interpretation No. 39 (FSP FIN 39-1). This pronouncement amends FIN 39, Offsetting of Amounts Related to Certain Contracts, and allows companies to offset fair value amounts recognized for the right to reclaim cash collateral (a receivable) or the obligation to return cash collateral (a payable) against fair value amounts recognized for derivative instruments executed with the same counterparty under a master netting agreement. MGE Energy and MGE elected the net presentation as prescribed by this pronouncement. FSP FIN 39-1 became effective for MGE Energy and MGE as of January 1, 2008. The effects of applying this pronouncement were recognized as a change in accounting principle through retroactive application for all financial statements presented. The adoption of this pronouncement did not have any impact on MGE Energy's or MGE's net income. At June 30, 2009, MGE Energy and MGE had $7.0 million in cash collateral that was netted against the net derivative positions with counterparties.
During 2009, MGE purchased and sold exchange-traded and over the counter options, swaps, and future contracts. These arrangements are primarily entered into to help stabilize the price risk associated with gas or power purchases. These transactions are employed by both MGE's gas and electric segments. Additionally, as a result of the firm transmission agreements that MGE holds on transmission paths in the MISO and PJM markets, MGE holds FTRs. An FTR is a financial instrument that entitles the holder to a stream of revenues or charges based on the differences in hourly day ahead energy prices between two points on the transmission grid. The fair values of these instruments are reflected as a regulatory asset/liability depending on whether they are in a net loss/gain position. Depending on the nature of the instrument, the gain or loss associated with these transactions will be reflected as cost of gas sold, fuel for electric generation, or purchased power expense in the delivery month applicable to the instrument. At June 30, 2009, the cost basis of these financial instruments exceeded their fair value by $7.8 million.
| Page 23 |
|
|
During 2009, MGE has also entered into futures and basis swaps to take advantage of physical and financial arbitrage opportunities between supply basins and pricing spreads between future months' gas supply. Under the incentive mechanism within the PGA clause, MGE shareholders have the ability to receive a set percentage of the benefits or loss from these deals if certain thresholds are achieved. The portion related to the shareholders is reflected in other comprehensive income and the portion related to customers is reflected as a regulatory asset/liability depending on whether they are in a net loss/gain position. At June 30, 2009, the fair value of these financial instruments exceeded their cost basis by less than $0.1 million.
MGE has also entered into a ten-year purchased power agreement which provides MGE with firm capacity and energy beginning June 1, 2012, and ending on May 31, 2022 (the "base term"). The agreement also allows MGE the option to purchase power during a period of time preceding the base term as well as an option to extend the contract after the base term. The agreement is a derivative contract and is recognized at its fair value on the balance sheet. However, the derivative qualifies for regulatory deferral and is recognized with a corresponding regulatory asset or liability depending on whether the fair value is in a loss or gain position. The fair value of the contract at June 30, 2009, reflects a loss position of $9.6 million. The actual fuel cost will be recognized in purchased power expense in the month of purchase.
The following table summarizes the fair value of the derivative instruments on the balance sheet at June 30, 2009. All derivative instruments in this table are presented on a gross basis and are calculated prior to the application of FSP FIN 39-1 which allows for netting of instruments with the same counterparty under a master netting agreement as well as the netting of cash collateral. For financial statement purposes, MGE Energy and MGE have applied FSP FIN 39-1 by netting instruments with the same counterparty under a master netting agreement as well as the netting of cash collateral.
|
| Asset Derivatives |
Liability Derivatives | ||
|
(In thousands) |
Balance Sheet Location |
Fair Value |
Balance Sheet Location |
Fair Value |
| Commodity derivative contracts |
Other current assets |
$1,976 | Other current liabilities |
$9,039 |
|
Commodity derivative contracts | Other deferred charges |
155 |
Other deferred liabilities | 108 |
| FTRs | Other current assets |
670 |
Other current liabilities | 1,411 |
| Ten-year PPA |
N/A | N/A |
Other deferred liabilities |
9,613 |
The following table summarizes the unrealized and realized losses related to the derivative instruments on the balance sheet at June 30, 2009, and the income statement for the three and six months ended June 30, 2009 (a).
| (In thousands) | Current and long-term Regulatory Asset |
Other current assets |
| Three Months Ended June 30, 2009: |
|
|
| Balance at March 31, 2009 |
$19,425 |
$2,210 |
| Change in unrealized loss |
3,678 |
- |
| Realized loss reclassified to a deferred account |
(2,737) |
2,737 |
| Realized loss reclassified to income statement |
(2,996) |
(2,405) |
| Balance at June 30, 2009 |
$17,370 |
$2,542 |
|
|
|
|
| Six Months Ended June 30, 2009: |
|
|
|
Balance at December 31, 2008 | $14,007 |
$4,466 |
|
Change in unrealized loss | 22,446 |
- |
|
Realized loss reclassified to a deferred account |
(11,153) | 11,153 |
| Realized loss reclassified to income statement |
(7,930) |
(13,077) |
| Balance at June 30, 2009 |
$17,370 |
$2,542 |
| Page 24 |
|
|
| (In thousands) | Regulated gas revenues |
Fuel for electric generation/ purchased power |
Cost of gas sold |
| Realized losses: |
| |
|
|
|
| |
|
| Three Months Ended June 30, 2009: |
|
| |
|
Commodity derivative contracts | $- |
$5,004 |
$370 |
| FTRs |
- |
27 | - |
| Ten-year PPA |
- | - |
- |
|
| |
| |
| Six Months Ended June 30, 2009: |
|
| |
|
Commodity derivative contracts | $84 |
$12,415 |
$7,889 |
| FTRs |
- |
619 | - |
| Ten-year PPA |
- | - |
- |
| (a) |
MGE's commodity derivative contracts, FTRs and ten-year PPA are subject to regulatory deferral under the provisions of SFAS 71. These derivatives are marked to fair value pursuant to SFAS 133 and are offset with a corresponding regulatory asset or liability. Realized gains and losses are deferred on the balance sheet and are recognized in earnings in the delivery month applicable to the instrument. As a result of the above described treatment, there are no unrealized gains or losses that flow through earnings.
The ten-year PPA has a provision that may require MGE to post collateral if MGE's debt rating falls below investment grade (i.e., below BBB-) once MGE begins purchasing energy under the contract. The amount of collateral that it may be required to post varies from $20.0 million to $40.0 million depending on MGE's nominated capacity amount. A counterparty related to FTRs extends MGE a credit limit. If MGE exceeds this limit, the counterparty may require collateral to be posted. At June 30, 2009, the FTRs related to this counterparty are in a net liability of $1.4 million.
On September 26, 2007, MGE entered into a non-exchange traded HDD collar. This agreement extended from January 2008 until March 2008 and had a premium of $0.2 million. Actual heating degree days during the aforementioned period were 3,971 which exceeded the ceiling; therefore, MGE recorded a $1.5 million expense (includes the $0.2 million premium) on the collar in the first quarter of 2008.
Nonperformance of counterparties to the non-exchange traded derivatives could expose MGE to credit loss. However, MGE enters into transactions only with companies that meet or exceed strict credit guidelines, and it monitors these counterparties on an ongoing basis to mitigate nonperformance risk in its portfolio. As of June 30, 2009, no counterparties have defaulted.
| 12. |
Regional Transmission Organizations - MGE Energy and MGE.
On April 1, 2005, the MISO implemented its bid-based energy market. MISO is a FERC approved RTO that is required to provide real-time energy services and a market based mechanism for congestion management. MGE is a participant in this market. On April 1, 2005, MGE began offering substantially all of its generation on the MISO market and purchasing much of its load requirement from the MISO market in accordance with the MISO Tariff. In January 2009, MISO implemented and MGE began participating in the ancillary services market (ASM). The ASM is an extension of the existing energy market in which MISO assumes the responsibility of maintaining sufficient generation reserves. Previously, MGE was responsible for providing its own reserves, however in the ASM, MISO will provide the reserves for MGE's load, and MGE may offer to sell reserves from its generating units. In addition to this market change, MISO took on various balance authority functions. In June 2009, MISO implemented and MGE began participating in the voluntary capacity auction. The voluntary capacity auction provides an optional monthly forum for buyers and sellers of aggregate planning resource credits to interact. Load serving entities may participate in the voluntary capacity auction to potentially obtain the necessary aggregate planning resource credits to meet their planning reserve margin requirement. Generator owners may participate to sell any excess aggregate planning resource credits that are not needed.
Additionally, on May 1, 2004, MGE became a member of PJM. PJM is also an RTO. PJM is a neutral and independent party that coordinates and directs the operation of the region's transmission grid, administers a competitive wholesale electricity market, and plans regional transmission expansion improvements to maintain grid reliability and relieve congestion. MGE has one purchase power agreement, for 50 MW, that is affected by this market.
| Page 25 |
|
|
MGE reports on a net basis transactions on the MISO and PJM markets in which it buys and sells power within the same hour to meet electric energy delivery requirements. This treatment resulted in $14.9 million and $40.3 million reduction to sales for resale and purchased power expense for the three months ended June 30, 2009 and 2008, respectively and a $35.3 million and $82.5 million reduction to sales for resale and purchased power expense for the six months ended June 30, 2009 and 2008, respectively.
| 13. |
Rate Matters - MGE Energy and MGE.
| a. |
Rate proceedings.
In April 2009, MGE filed an application with the PSCW requesting a 4.5% increase to electric rates and a 2.3% increase to gas rates for 2010. The proposed increases cover costs for MGE's share of the new Elm Road generating station, transmission reliability enhancements, as well as infrastructure additions to its gas delivery system.
On December 18, 2008, under a limited reopener, the PSCW authorized MGE to decrease 2009 rates for retail electric customers by 0.74% or $2.7 million, while gas rates remain unchanged from 2008. The decrease in retail electric rates is driven by a decrease in fuel and purchased power costs, decrease in Elm Road costs and a decrease in ATC transmission costs. The PSCW also approved deferred accounting for incremental pension and other postretirement benefit costs above the levels currently included in rates. Pursuant to the provisions of this rate order, the fuel rules bandwidth effective January 1, 2009, will be plus or minus 2%. See below for further description of fuel rules.
On December 14, 2007, the PSCW authorized MGE to increase 2008 electric rates by 4.8% or $16.2 million and increase gas distribution rates by 2.8% or $7.8 million. The electric increase covered costs for MGE's new wind energy projects, statewide energy efficiency and renewable energy programs, transmission improvements by ATC, and accelerated costs to discontinue coal use at the Blount Station. In addition to funding the statewide energy programs, the natural gas rate increase covered costs for area gas construction projects needed to accommodate customer growth. Authorized return on common stock equity was set at 10.8% based on 57.4% utility common equity.
| b. |
Fuel rules.
Actual electric fuel costs are subject to reconciliation to the amount approved by the PSCW in MGE's rate order covering the applicable period. Known as "fuel rules," the process can produce a fuel surcharge for MGE or require MGE to make a refund in the form of a credit, to the extent that the actual fuel costs are outside a range higher or lower than the level authorized by the PSCW in that rate order.
Under fuel rules, MGE can apply for a fuel surcharge if its actual electric fuel costs exceed 102% of the electric fuel costs allowed in its latest rate order. Conversely, MGE can be required to provide a fuel credit to its customers if actual electric fuel costs are less than 98% of the electric fuel costs allowed in that order.
In April 2009, MGE filed an application with the PSCW requesting a proposed credit of $0.00204 per kWh, due to a decrease in actual electric fuel costs, when compared to those fuel costs projected in MGE's most recent rate order. MGE estimates this credit would reduce electric revenues by $4.6 million for 2009. This credit is based upon newly computed annual average fuel costs for 2009, using actual fuel costs for January, February and March and revised forecasts for April through December 2009. In May 2009, the PSCW approved the interim order authorizing MGE to implement the proposed credit, subject to refund with interest at 10.8% effective May 9, 2009 until the final PSCW order. For the three and six months ended June 30, 2009, this interim credit resulted in a $1.0 million and $2.1 million reduction to electric revenues, respectively. During the six months ended June 30, 2009, $0.9 million had been credited to electric customers. At June 30, 2009, a short-term regulatory liability of $1.2 million related to this interim order is included in the consolidated balance sheets of MGE Energy and MGE.
As a result of lower than expected fuel and purchased power costs in 2008, a fuel refund was approved by the PSCW. To account for this refund, MGE recorded a $5.5 million reduction to other electric revenues in the twelve months ended December 31, 2008. In March 2009, the PSCW completed their audit of the 2008 electric fuel costs and issued a final order, which applied this refund to customers' accounts in March 2009.
|
Page 26 |
|
|
| 14. |
Fair Value of Financial Instruments - MGE Energy and MGE.
At June 30, 2009 and December 31, 2008, the carrying amount of cash, cash equivalents, and outstanding commercial paper approximates fair market value due to the short maturity of those investments and obligations. The estimated fair market value of MGE's long-term debt is based on quoted market prices at June 30, 2009 and December 31, 2008. The estimated fair market value of MGE Energy's and MGE's financial instruments are as follows:
|
|
June 30, 2009 |
|
December 31, 2008 | ||||
| (In thousands) | Carrying Amount |
| Fair Value |
|
Carrying Amount |
| Fair Value |
| MGE Energy |
|
|
|
|
|
|
|
| Assets: |
|
|
|
|
|
|
|
| Cash and cash equivalents |
$8,349 |
| $8,349 |
| $4,106 |
| $4,106 |
| Restricted cash* |
3,765 |
|
3,765 |
|
4,805 |
|
4,805 |
| Liabilities: | |
| |
| |
| |
|
Short-term debt - bank loans |
77,500 |
|
77,500 |
|
73,500 |
|
73,500 |
| Short-term debt - commercial paper |
16,500 |
| 16,500 |
| 51,000 |
| 51,000 |
| Long-term debt |
273,500 |
|
254,250 |
|
273,500 |
|
261,315 |
|
|
|
|
|
|
|
|
|
| MGE | |
| |
| |
| |
|
Assets: | |
| |
| |
| |
| Cash and cash equivalents |
5,930 |
| 5,930 |
| 1,318 |
| 1,318 |
| Restricted cash* |
3,765 |
|
3,765 |
|
4,805 |
|
4,805 |
| Liabilities: | |
| |
| |
| |
|
Short-term debt - commercial paper |
16,500 |
|
16,500 |
|
51,000 |
|
51,000 |
| Long-term debt |
273,500 |
| 254,250 |
| 273,500 |
| 261,315 |
*The restricted cash amounts for June 30, 2009 and December 31, 2008 are shown net of $8.2 million and $10.5 million, respectively, of cash collateral that was netted against net derivatives positions as well as other liabilities with counterparties.
MGE Energy and MGE adopted SFAS 157, Fair Value Measurements as of January 1, 2008, and SFAS 157-2, Effective Date of FASB Statement No. 157 as of January 1, 2009. The adoption of this standard requires enhanced disclosures about MGE Energy's and MGE's assets and liabilities carried at fair value.
SFAS 157 defines fair value as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date. The standard clarifies that fair value should be based on the assumptions market participants would use when pricing the asset or liability including assumptions about risk. The standard also establishes a three level fair value hierarchy based upon the observability of the assumptions used and requires the use of observable market data when available. The levels are:
Level 1 - Pricing inputs are quoted prices within active markets for identical assets or liabilities.
Level 2 - Pricing inputs are quoted prices within active markets for similar assets or liabilities; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations that are correlated with or otherwise verifiable by observable market data.
Level 3 - Pricing inputs are unobservable and reflect management's best estimate of what market participants would use in pricing the asset or liability.
|
Page 27 |
|
|
The following tables present the balances of assets and liabilities measured at fair value on a recurring basis for MGE Energy and MGE.
| (In thousands) |
Fair Value as of June 30, 2009 | ||||
|
|
Total |
Level 1 |
Level 2 |
Level 3 | |
| MGE Energy |
|
|
|
| |
| Assets: |
|
|
|
| |
| Cash and cash equivalents |
$8,349 |
$8,349 | $- |
$- | |
|
Restricted cash(a) |
11,978 | 11,978 |
- |
- | |
| Exchange-traded investments |
445 |
445 | - |
- | |
|
Total Assets |
$20,772 |
$20,772 |
$- |
$- | |
| Liabilities: |
|
| |
| |
| Derivatives, net (b) | $17,370 |
$532 |
$- | $16,838 | |
| Deferred compensation |
1,257 |
1,257 | - |
- | |
|
Total Liabilities |
$18,627 |
$1,789 |
$- |
$16,838 | |
| MGE |
|
|
|
| |
| Assets: |
| |
| | |
| Cash and cash equivalents |
$5,930 |
$5,930 | $- |
$- | |
|
Restricted cash(a) |
11,978 | 11,978 |
- |
- | |
| Exchange-traded investments |
270 |
270 | - |
- | |
|
Total Assets |
$18,178 |
$18,178 |
$- |
$- | |
| Liabilities: |
|
| |
| |
| Derivatives, net (b) | $17,370 |
$532 |
$- | $16,838 | |
| Deferred compensation |
1,257 |
1,257 | - |
- | |
|
Total Liabilities |
$18,627 |
$1,789 |
$- |
$16,838 | |
| (a) |
These amounts are shown gross and exclude $8.2 million of cash collateral that was netted against net derivative positions as well as other liabilities with counterparties.
| (b) |
These amounts are shown gross and exclude $0.5 million and $6.5 million of cash collateral that was netted against net derivative positions with counterparties for Level 1 and Level 3, respectively.
| (In thousands) |
Fair Value as of December 31, 2008 | ||||
|
|
Total |
Level 1 |
Level 2 |
Level 3 | |
| MGE Energy |
|
|
|
| |
| Assets: |
|
|
|
| |
| Cash and cash equivalents |
$4,106 |
$4,106 | $- |
$- | |
|
Restricted cash (c) |
15,297 | 15,297 |
- |
- | |
| Exchange-traded investments |
511 |
511 | - |
- | |
|
Total Assets |
$19,914 |
$19,914 |
$- |
$- | |
| Liabilities: |
|
| |
| |
| Derivatives, net (d) | $14,007 |
$4,788 |
$- | $9,219 | |
| Deferred compensation |
1,171 |
1,171 | - |
- | |
|
Total Liabilities |
$ 15,178 |
$5,959 |
$- |
$9,219 | |
| MGE |
|
|
|
| |
| Assets: |
| |
| | |
| Cash and cash equivalents |
$1,318 |
$1,318 | $- |
$- | |
|
Restricted cash (c) |
15,297 | 15,297 |
- |
- | |
| Exchange-traded investments |
364 |
364 | - |
- | |
|
Total Assets |
$16,979 |
$16,979 |
$- |
$- | |
| Liabilities: |
|
| |
| |
| Derivatives, net (d) | $14,007 |
$4,788 |
$- | $9,219 | |
| Deferred compensation |
1,171 |
1,171 | - |
- | |
|
Total Liabilities |
$15,178 |
$5,959 |
$- |
$9,219 | |
| (c) |
These amounts are shown gross and exclude $10.5 million of cash collateral that was netted against net derivative positions as well as other liabilities with counterparties.
| (d) |
These amounts are shown gross and exclude $4.8 million and $5.1 million of cash collateral that was netted against net derivative positions with counterparties for Level 1 and Level 3, respectively.
| Page 28 |
|
|
(e)
Cash and cash equivalents include investments with maturities of less than three months which are traded in active markets and deposit accounts, and are therefore classified as Level 1.
Restricted cash primarily includes cash collateral related to derivative and hedging instruments and is therefore classified as Level 1.
Investments include exchange-traded investment securities valued using quoted prices on active exchanges and are therefore classified as Level 1.
Derivatives include exchange-traded derivative contracts, a ten-year purchased power agreement, and FTRs. Most exchange-traded derivative contracts are valued based on unadjusted quoted prices in active markets and are therefore classified as Level 1. A small number of exchange-traded contracts are valued using quoted market pricing in markets with insufficient volumes and are therefore classified as Level 3. Transactions done with an over-the-counter party are on inactive markets and are therefore classified as Level 3. These transactions are valued based on quoted prices with markets with similar exchange traded transactions. The ten-year purchased power agreement (see Footnote 11) was valued using an internally-developed pricing model and therefore classified as Level 3. The model includes both observable and unobservable inputs. Inputs to the model require significant management judgment and estimation. The model uses a forward power pricing curve based on exchange-traded contracts in the electric futures market. As described above, the market prices from this source have insufficient volumes and are classified as Level 3 in the fair value hierarchy. To project future prices beyond the period in which these quoted market prices are available, MGE calculates the price based on forward gas prices and an implied heat rate. MGE considers the assumptions that market participants would use in valuing the asset or liability. This consideration includes assumptions about market risk such as liquidity, volatility and contract duration. The fair value model incorporates discounting, credit, and model risks. FTRs are priced based upon monthly auction results for identical or similar instruments in a closed market with limited data available and are therefore classified as Level 3.
The deferred compensation plan allows participants to defer certain cash compensation into a notional investment account. These amounts are included within other deferred liabilities in the balance sheets of MGE Energy and MGE. The notional investments earn interest based upon the semiannual rate of U.S. Treasury Bills having a 26-week maturity increased by 1% compounded monthly, with a minimum annual rate of 7%, compounded monthly, and are therefore based upon observable market data and classified as Level 1.
The following table summarizes the changes in Level 3 assets and liabilities measured at fair value on a recurring basis for both MGE Energy and MGE.
|
(In thousands) |
|
|
| Three Months Ended June 30, | 2009 |
2008 |
| Balance as of April 1, |
$(16,730) | $1,872 |
| Realized and unrealized gains (losses): |
|
|
| Included in regulatory liabilities (assets) |
(108) |
3,890 |
| Included in other comprehensive income |
- |
40 |
| Included in earnings |
(3,020) |
347 |
| Included in current assets |
- |
- |
| Purchases, sales, issuances, and settlements, net |
3,020 |
(347) |
| Transfers in and/or out of Level 3 |
- |
- |
| Balance as of June 30, |
$(16,838) |
$5,802 |
| Total gains (losses) included in earnings attributed to the change in unrealized gains (losses) related to assets and liabilities held at June 30, (e) | $- |
$- |
| Page 29 |
|
|
| (In thousands) |
|
|
| Six Months Ended June 30, |
2009 |
2008 |
| Balance as of January 1, |
$(9,219) | $(444) |
| Realized and unrealized gains (losses): |
|
|
| Included in regulatory liabilities (assets) |
(7,619) |
6,193 |
| Included in other comprehensive income |
- |
53 |
| Included in earnings |
(7,952) |
1,214 |
| Included in current assets |
- |
(7) |
| Purchases, sales, issuances, and settlements, net |
7,952 |
(1,207) |
| Transfers in and/or out of Level 3 |
- |
- |
| Balance as of June 30, |
$(16,838) |
$5,802 |
| Total gains (losses) included in earnings attributed to the change in unrealized gains (losses) related to assets and liabilities held at June 30, (e) | $- |
$- |
The following table presents total realized and unrealized gains (losses) included in income for Level 3 assets and liabilities measured at fair value on a recurring basis during the three and six months ended June 30, 2009 and 2008, for both MGE Energy and MGE. (e).
| (In thousands) |
Purchased Power Expense |
Cost of Gas Sold Expense |
Regulated Gas Revenues |
|
Total gains (losses) included in earnings for the three months ended June 30, 2009 |
$(3,020) |
$- |
$- |
|
Total gains (losses) included in earnings for the three months ended June 30, 2008 |
$347 |
$- |
$- |
|
| |
|
|
| Total gains (losses) included in earnings for the six months ended June 30, 2009 |
$(8,117) |
$94 | $71 |
| Total gains (losses) included in earnings for the six months ended June 30, 2008 |
$1,308 |
$(47) | $(47) |
(e) MGE's exchange-traded derivative contracts, ten-year purchased power agreement, and FTRs are subject to regulatory deferral under the provisions of SFAS 71. These derivatives are therefore marked to fair value pursuant to SFAS 133 and are offset with a corresponding regulatory asset or liability. A portion of MGE's derivative contracts fall under the incentive mechanism within the PGA clause and shareholders have the ability to receive a set percentage of the benefit or loss from these deals if certain thresholds are achieved. Under these derivatives, only the gains or losses associated with customers are subject to regulatory deferral under SFAS 71. The remaining shareholder portion is reflected in other comprehensive income. As a result of the above described treatment, there are no unrealized gains or losses that flow through earnings.
| 15. |
New Accounting Pronouncements - MGE Energy and MGE.
| a. |
FAS 160 and FAS 141(R).
In December 2007, the FASB issued FAS 160, Non-Controlling Interests in Consolidated Financial Statements, an amendment of ARB No. 51 and FAS 141(R), Business Combinations. These pronouncements changed the accounting and reporting for business acquisitions and noncontrolling interest in a subsidiary. In addition, FAS 160 changed the accounting and reporting for the deconsolidation of a subsidiary. FAS 160 and FAS 141(R) became effective for MGE Energy and MGE as of January 1, 2009, and affected the presentation of the minority interest on MGE's financial statements.
| b. |
FAS 161.
In March 2008, the FASB issued FAS 161, Disclosures about Derivative Instruments and Hedging Activities. The new standard is intended to improve financial reporting about derivative instruments and hedging activities by requiring enhanced disclosures to enable investors to better understand their effects on an entity's financial position, financial performance, and cash flows. It is effective for financial statements issued for fiscal years and interim periods beginning after November 15, 2008. MGE Energy and MGE adopted FAS 161 as of January 1, 2009. See Footnote 11 for additional information.
| Page 30 |
|
|
| c. |
FSP FAS 132(R)-1.
In December 2008, the FASB issued FSP FAS 132(R)-1, which amends FASB Statement No. 132 Employers' Disclosures about Pensions and Other Postretirement Benefits. This amendment provides guidance on employer's disclosures about plan assets of a defined benefit pension or other postretirement plan. The adoption of FSP FAS 132 (R)-1 is effective for fiscal years ending after December 15, 2009. MGE Energy and MGE are currently assessing the impact this pronouncement will have on their financial statements.
| d. |
FSP FAS 107-1 and APB 28-1.
In April 2009, the FASB issued FSP FAS 107-1, Interim Disclosures about Fair Value of Financial Instruments, which requires disclosures about fair value of financial instruments for interim reporting periods of publicly traded companies as well as in annual financial statements. This FSP also amends APB Opinion No. 28, Interim Financial Reporting, to require those disclosures in summarized financial information at interim reporting periods. This FSP became effective for interim reporting periods ending after June 15, 2009, with early adoption permitted for periods ending after March 15, 2009. MGE Energy and MGE did not elect to early adopt this pronouncement. The adoption of this pronouncement did not have any financial impact, but required additional disclosures. See Footnote 14 for additional information.
| e. |
FAS 165.
In May 2009, the FASB issued FAS 165, Subsequent Events, which establishes general standards of accounting for and disclosure of events that occur after the balance sheet date but before the issuance of financial statements. Furthermore, FAS 165 requires entities to disclose the date through which subsequent events were evaluated. FAS 165 became effective for interim or annual reporting periods ending after June 15, 2009. The adoption of this pronouncement did not have any financial impact, but required additional disclosures. See Footnote 17 for additional information.
| f. |
FAS 166.
In June 2009, the FASB issued FAS 166, Accounting for Transfers of Financial Assets, an amendment of FASB Statement No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities. This statement removes the concept of a qualifying special-purpose entity from Statement 140 and removes the exception from applying FASB Interpretation No. 46, Consolidation of Variable Interest Entities, to qualifying special-purpose entities. The adoption of FAS 166 is effective for fiscal years ending after November 15, 2009. MGE Energy and MGE are currently assessing the impact this pronouncement will have on their financial statements.
| g. |
FAS 167.
In June 2009, the FASB issued FAS 167, Amendments to FASB Interpretation No. 46(R), amending the consolidation guidance for variable-interest entities under FIN 46(R). These amendments include the elimination of the exemption for qualifying special purpose entities, a new approach for determining consolidation of a variable-interest entity and changes to when it is necessary to reassess consolidation of a variable interest entity. The adoption of FAS 167 is effective January 1, 2010. MGE Energy and MGE are currently assessing the impact this pronouncement will have on their financial statements.
|
Page 31 |
|
|
| 16. |
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 MGE Energy's and MGE's 2008 Annual Report on Form 10-K for additional discussion of each of these segments.
The following tables show segment information for MGE Energy's operations for the indicated periods:
| MGE Energy (In thousands) |
Electric |
Gas |
Nonregulated Energy |
Transmission Investment |
All Others |
Consolidation/ Elimination Entries |
Consolidated Total |
|
Three months ended June 30, 2009 |
|
|
|
|
|
|
|
|
Operating revenues | $81,198 |
$24,033 |
$2,325 | $- |
$- |
$- | $107,556 |
| Interdepartmental revenues |
119 |
1,500 | 3,725 |
- |
- | (5,344) |
- |
| Total operating revenues (loss) |
81,317 |
25,533 |
6,050 |
- |
- |
(5,344) |
107,556 |
| Depreciation and amortization |
(7,093) |
(2,366) | (686) |
- |
- | - |
(10,145) |
| Other operating expenses |
(62,162) |
(23,637) |
(34) |
(1) |
(247) |
5,344 |
(80,737) |
| Operating income (loss) |
12,062 |
(470) | 5,330 |
(1) |
(247) | - |
16,674 |
| Other income (deductions), net |
14 |
4 | - |
2,021 |
(5) | - |
2,034 |
| Interest (expense) income, net |
(2,646) |
(747) | (671) |
- |
698 | - |
(3,366) |
| Income (loss) before taxes |
9,430 |
(1,213) |
4,659 |
2,020 |
446 |
- |
15,342 |
| Income tax (provision) benefit |
(3,172) |
582 | (1,869) |
(811) |
(179) | - |
(5,449) |
| Net income (loss) |
$6,258 |
$(631) |
$2,790 |
$1,209 |
$267 |
$- |
$9,893 |
|
| |
| |
| |
| |
| Three months ended June 30, 2008 |
|
| |
| |
| |
| Operating revenues |
$84,031 | $38,920 |
$1,786 |
$- | $- |
$- |
$124,737 |
|
Interdepartmental revenues |
129 | 3,397 |
3,719 |
- | - |
(7,245) |
- |
|
Total operating revenues (loss) |
84,160 |
42,317 |
5,505 |
- |
- |
(7,245) |
124,737 |
|
Depreciation and amortization |
(6,919) | (2,288) |
(686) |
- | - |
- |
(9,893) |
|
Other operating expenses |
(63,424) |
(40,219) |
(27) |
(1) |
(176) |
7,245 |
(96,602) |
|
Operating income (loss) | 13,817 |
(190) |
4,792 |
(1) |
(176) |
- |
18,242 |
|
Other (deductions) income, net |
(6) | (1) |
- |
1,704 | (7) |
- |
1,690 |
|
Interest (expense) income, net |
(2,725) |
(769) |
(644) |
- |
703 |
- |
(3,435) |
|
Income (loss) before taxes |
11,086 | (960) |
4,148 |
1,703 |
520 |
- |
16,497 |
| Income tax (provision) benefit |
(3,838) |
461 |
(1,665) |
(684) |
(214) |
- |
(5,940) |
| Net income (loss) |
$7,248 |
$(499) |
$2,483 |
$1,019 |
$306 |
$- |
$10,557 |
|
| |
| |
| |
| |
| Six months ended June 30, 2009 |
|
| |
| |
| |
| Operating revenues |
$161,325 |
$122,853 |
$4,522 | $- |
$- |
$- | $288,700 |
| Interdepartmental revenues |
230 |
3,935 |
7,447 |
- |
- |
(11,612) |
- |
| Total operating revenues (loss) |
161,555 |
126,788 |
11,969 |
- |
- |
(11,612) |
288,700 |
| Depreciation and amortization |
(14,151) |
(4,676) | (1,372) |
- |
- | - |
(20,199) |
| Other operating expenses |
(131,547) |
(107,011) |
(68) |
(1) |
(476) |
11,612 |
(227,491) |
| Operating income (loss) |
15,857 |
15,101 | 10,529 |
(1) |
(476) | - |
41,010 |
| Other income (deductions), net |
14 |
4 | - |
4,002 |
(7) | - |
4,013 |
| Interest (expense) income, net |
(5,313) |
(1,499) |
(1,335) |
- |
1,392 |
- |
(6,755) |
| Income before taxes |
10,558 | 13,606 |
9,194 |
4,001 | 909 |
- |
38,268 |
|
Income tax provision |
(2,514) |
(5,242) |
(3,690) |
(1,606) |
(371) |
- |
(13,423) |
|
Net income |
$8,044 |
$8,364 |
$5,504 |
$2,395 |
$538 |
$- |
$24,845 |
|
| |
| |
| |
| |
| Six months ended June 30, 2008 |
|
| |
| |
| |
| Operating revenues |
$166,470 |
$144,404 |
$3,859 | $- |
$- |
$- | $314,733 |
| Interdepartmental revenues |
250 |
11,985 |
7,437 |
- |
- |
(19,672) |
- |
| Total operating revenues (loss) |
166,720 |
156,389 |
11,296 |
- |
- |
(19,672) |
314,733 |
| Depreciation and amortization |
(13,401) |
(4,517) | (1,372) |
- |
- | - |
(19,290) |
| Other operating expenses |
(135,426) |
(136,846) |
(52) |
(1) |
(240) |
19,672 |
(252,893) |
| Operating income (loss) |
17,893 |
15,026 |
9,872 |
(1) |
(240) |
- |
42,550 |
|
Other income (deductions), net |
478 | (1,514) |
- |
3,310 | (8) |
- |
2,266 |
|
Interest (expense) income, net |
(5,424) |
(1,576) |
(1,281) |
- |
1,413 |
- |
(6,868) |
|
Income before taxes | 12,947 |
11,936 |
8,591 |
3,309 |
1,165 |
- |
37,948 |
| Income tax provision |
(3,649) |
(4,654) |
(3,448) |
(1,329) |
(474) |
- |
(13,554) |
| Net income |
$9,298 |
$7,282 |
$5,143 |
$1,980 |
$691 |
$- |
$24,394 |
| Page 32 |
|
|
The following tables show segment information for MGE's operations for the indicated periods:
| MGE (In thousands) | Electric |
Gas |
Nonregulated Energy |
Transmission Investment |
Consolidation/ Elimination Entries |
Consolidated Total |
| Three months ended June 30, 2009 |
|
| |
| |
|
| Operating revenues |
$81,198 |
$24,033 | $2,325 |
$- |
$- | $107,556 |
| Interdepartmental revenues |
119 |
1,500 | 3,725 |
- |
(5,344) | - |
| Total operating revenues (loss) |
81,317 |
25,533 |
6,050 |
- |
(5,344) |
107,556 |
| Depreciation and amortization |
(7,093) |
(2,366) | (686) |
- |
- | (10,145) |
| Other operating expenses* |
(65,264) |
(23,036) |
(1,903) |
(1) |
5,344 |
(84,860) |
| Operating income (loss)* |
8,960 |
131 | 3,461 |
(1) |
- | 12,551 |
| Other (deductions) income, net* |
(56) |
(15) | - |
1,210 |
- | 1,139 |
| Interest expense, net |
(2,646) |
(747) | (671) |
- |
- | (4,064) |
| Net income (loss) |
6,258 |
(631) |
2,790 |
1,209 |
- |
9,626 |
|
Less: Net income attributable to noncontrolling interest, net of tax |
- |
- | - |
- |
(3,484) | (3,484) |
| Net income (loss) attributable to MGE |
$6,258 |
$(631) |
$2,790 |
$1,209 |
$(3,484) |
$6,142 |
|
|
| |
| |
| |
| Three months ended June 30, 2008 |
|
| |
| |
|
| Operating revenues |
$84,031 |
$38,920 | $1,786 |
$- |
$- | $124,737 |
| Interdepartmental revenues |
129 |
3,397 | 3,719 |
- |
(7,245) | - |
| Total operating revenues (loss) |
84,160 |
42,317 |
5,505 |
- |
(7,245) |
124,737 |
| Depreciation and amortization |
(6,919) |
(2,288) | (686) |
- |
- | (9,893) |
| Other operating expenses* |
(67,256) |
(39,755) |
(1,692) |
(1) |
7,245 |
(101,459) |
| Operating income (loss)* |
9,985 |
274 |
3,127 |
(1) |
- |
13,385 |
|
Other (deductions) income, net* |
(12) | (4) |
- |
1,020 | - |
1,004 |
| Interest expense, net |
(2,725) |
(769) |
(644) |
- |
- |
(4,138) |
| Net income (loss) |
7,248 |
(499) |
2,483 |
1,019 |
- |
10,251 |
|
Less: Net income attributable to noncontrolling interest, net of tax |
- |
- |
- |
- |
(3,005) |
(3,005) |
| Net income (loss) attributable to MGE |
$7,248 |
$(499) |
$2,483 |
$1,019 |
$(3,005) |
$7,246 |
|
|
|
|
| |
| |
| Six months ended June 30, 2009 |
|
| |
| |
|
| Operating revenues |
$161,325 |
$122,853 | $4,522 |
$- |
$- | $288,700 |
| Interdepartmental revenues |
230 |
3,935 |
7,447 |
- |
(11,612) |
- |
| Total operating revenues (loss) |
161,555 |
126,788 |
11,969 |
- |
(11,612) |
288,700 |
| Depreciation and amortization |
(14,151) |
(4,676) | (1,372) |
- |
- | (20,199) |
| Other operating expenses* |
(133,979) |
(112,230) |
(3,758) |
(1) |
11,612 |
(238,356) |
| Operating income (loss)* |
13,425 |
9,882 | 6,839 |
(1) |
- | 30,145 |
| Other (deductions) income, net* |
(68) |
(19) | - |
2,396 |
- | 2,309 |
| Interest expense, net |
(5,313) |
(1,499) |
(1,335) |
- |
- |
(8,147) |
| Net income |
8,044 | 8,364 |
5,504 |
2,395 | - |
24,307 |
| Less: Net income attributable to noncontrolling interest, net of tax |
- |
- |
- |
- |
(6,860) |
(6,860) |
| Net income (loss) attributable to MGE |
$8,044 |
$8,364 |
$5,504 |
$2,395 |
$(6,860) |
$17,447 |
|
|
| |
| |
| |
| Six months ended June 30, 2008 |
|
| |
| |
|
| Operating revenues |
$166,470 |
$144,404 | $3,859 |
$- |
$- | $314,733 |
| Interdepartmental revenues |
250 |
11,985 |
7,437 |
- |
(19,672) |
- |
| Total operating revenues (loss) |
166,720 |
156,389 |
11,296 |
- |
(19,672) |
314,733 |
| Depreciation and amortization |
(13,401) |
(4,517) | (1,372) |
- |
- | (19,290) |
| Other operating expenses* |
(138,977) |
(142,089) |
(3,500) |
(1) |
19,672 |
(264,895) |
| Operating income (loss)* |
14,342 |
9,783 |
6,424 |
(1) |
- |
30,548 |
| Other income (deductions), net* |
380 |
(925) | - |
1,981 |
- | 1,436 |
| Interest expense, net |
(5,424) |
(1,576) |
(1,281) |
- |
- |
(8,281) |
| Net income |
9,298 |
7,282 | 5,143 |
1,980 |
- |
23,703 |
| Less: Net income attributable to noncontrolling interest, net of tax |
- |
- |
- |
- |
(6,151) |
(6,151) |
| Net income (loss) attributable to MGE |
$9,298 |
$7,282 |
$5,143 |
$1,980 |
$(6,151) |
$17,552 |
*Amounts are shown net of the related tax expense, consistent with the presentation on the consolidated MGE Income Statement.
|
Page 33 |
|
|
The following table shows segment information for MGE Energy's and MGE's assets and capital expenditures:
| MGE Energy (In thousands) |
Electric |
Gas |
Assets not Allocated |
Nonregulated Energy |
Transmission Investment |
All Others |
Consolidation/ Elimination Entries |
Total |
| Assets: |
|
|
|
|
|
|
| |
|
June 30, 2009 | $697,428 |
$229,200 |
$12,710 | $284,702 |
$48,829 |
$382,014 | $(411,552) |
$1,243,331 |
| December 31, 2008 |
677,540 |
284,211 | 14,642 |
271,568 |
46,292 | 381,433 |
(407,411) |
1,268,275 |
|
Capital Expenditures: |
| |
| |
| |
| |
| Six months ended June 30, 2009 |
20,177 |
4,998 | - |
9,595 |
- | - |
- |
34,770 |
|
Year ended December 31, 2008 |
47,033 | 8,441 |
- |
50,303 | - |
- |
- | 105,777 |
| MGE (In thousands) |
Electric |
Gas |
Assets not Allocated |
Nonregulated Energy |
Transmission Investment |
Consolidation/ Elimination Entries |
Total |
| Assets: |
| |
| |
|
|
|
| June 30, 2009 |
$697,428 |
$229,200 |
$12,710 |
$284,452 | $48,829 |
$(26,729) |
$1,245,890 |
| December 31, 2008 |
677,540 |
284,211 | 14,642 |
271,318 |
46,292 | (22,881) |
1,271,122 |
| Capital Expenditures: |
|
| |
| |
| |
| Six months ended June 30, 2009 |
20,177 |
4,998 | - |
9,595 |
- | - |
34,770 |
| Year ended December 31, 2008 |
47,033 |
8,441 | - |
50,303 |
- | - |
105,777 |
| 17. |
Subsequent Events - MGE Energy and MGE.
The Company has evaluated subsequent events, including all events on or before August 6, 2009, which corresponds to the financial statement issuance date.
| a. |
ATC Capital Contribution.
In July 2009, MGE Transco made a voluntary $0.9 million capital contribution to ATC.
|
Page 34 |
|
|
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations.
General
MGE Energy is an investor-owned public utility holding company operating through subsidiaries in five business segments:
| · |
Electric utility operations, conducted through MGE,
| · |
Gas utility operations, conducted through MGE,
| · |
Nonregulated energy operations, conducted through MGE Power and its subsidiaries,
| · |
Transmission investments, representing our equity investment in ATC, and
| · |
All other, which includes corporate operations and services as well as certain construction services.
Our principal subsidiary is MGE, which generates and distributes electric energy, distributes natural gas, and represents a majority portion of our assets, liabilities, revenues, and expenses. MGE generates and distributes electricity to approximately 137,000 customers in Dane County, Wisconsin, including the city of Madison, and purchases and distributes natural gas to approximately 141,000 customers in the Wisconsin counties of Columbia, Crawford, Dane, Iowa, Juneau, Monroe, and Vernon.
Our nonregulated energy operations lease and own new electric generating capacity to assist MGE. The nonregulated energy operations include partial ownership of a cogeneration project on the UW-Madison campus and an undivided 8.33% ownership interest in each of two 615 MW generating units being constructed in Oak Creek, Wisconsin. These ownership interests are leased to MGE pursuant to long-term leases. MGE operates the cogeneration project, and a third party will operate the Elm Road units. The ownership/leasing structure was adopted to capture some advantages under then applicable state regulatory guidelines for MGE's participation in these generation facilities. Due to the nature of MGE's participation in these facilities, the results of our nonregulated operations are also consolidated into MGE's consolidated financial position and results of operations under applicable accounting standards.
Our primary focus today and for the foreseeable future is our core utility customers at MGE as well as creating long-term value for shareholders. MGE continues to face the challenge of providing its customers with reliable power at competitive prices. MGE plans to meet this challenge by investing in more efficient generation projects, including renewable energy sources. In the future, MGE will continue to focus on growing earnings while controlling operating and fuel costs. MGE will continue to maintain safe and efficient operations in addition to providing customer value. We believe it is critical to maintain a strong credit standing consistent with financial strength in MGE as well as the parent company in order to accomplish these goals.
Overview
We earn our revenue and generate cash from operations by providing electric and natural gas utility services, including electric power generation and electric power and gas distribution. The earnings and cash flows from the utility business are sensitive to various external factors, including, but not limited to:
| · |
Weather, and its impact on customer sales of electricity and gas,
| · |
Economic conditions, including current business and financing conditions,
| · |
Regulation and regulatory issues,
| · |
Energy commodity prices,
| · |
Equity price risk pertaining to pension related assets,
| · |
Interest rates and our debt credit rating,
| · |
Environmental laws and regulations, including pending environmental rule changes,
| · |
Construction risk in connection with the Elm Road generating units,
and other factors listed in "Item 1A. Risk Factors" of our 2008 Annual Report on Form 10-K.
For the three months ended June 30, 2009, MGE Energy's earnings were $9.9 million or $0.43 per share compared to $10.6 million or $0.48 per share for the same period in the prior year. MGE's earnings for the three months ended June 30, 2009, were $6.1 million compared to $7.2 million for the same period in the prior year.
For the six months ended June 30, 2009, MGE Energy's earnings were $24.8 million or $1.08 per share compared to $24.4 million or $1.11 per share for the same period in the prior year. MGE's earnings for the six months ended June 30, 2009, were $17.4 million compared to $17.6 million for the same period in the prior year.
|
Page 35 |
|
|
MGE Energy's income was derived from our business segments as follows:
| (In thousands) |
Three Months Ended June 30, |
|
Six Months Ended June 30, | ||||
|
Business Segment: |
2009 |
|
2008 |
|
2009 |
|
2008 |
| Electric Utility |
$6,258 |
| $7,248 |
| $8,044 |
| $9,298 |
| Gas Utility |
(631) |
|
(499) |
| 8,364 |
| 7,282 |
| Nonregulated Energy |
2,790 |
|
2,483 |
| 5,504 |
| 5,143 |
| Transmission Investment |
1,209 |
| 1,019 |
| 2,395 |
| 1,980 |
| All Other |
267 |
|
306 | |
538 |
|
691 |
| Net Income |
$9,893 |
|
$10,557 |
| $24,845 |
|
$24,394 |
Our net income during the three months ended June 30, 2009, primarily reflects the effects of the following factors:
| · |
A 3.4% decrease in electric revenue reflecting lower demand and lower sales for resale due to decreased sales opportunities.
| · |
Higher nonregulated energy revenues primarily attributable to higher carrying costs being recognized for the Elm Road project. Carrying costs during construction of the nonregulated energy projects, related to the equity portion, are recognized over the period of time the costs are recovered in rates.
| · |
A $0.2 million increase in net income from our interest in ATC.
Our net income during the six months ended June 30, 2009, primarily reflects the effects of the following factors:
| · |
A 3.1% decrease in electric revenue reflecting lower demand and lower sales for resale due to decreased sales opportunities.
| · |
As a result of the GCIM, the gas utility received an additional benefit of $0.8 million from capacity release revenues and commodity savings for the six months ended June 30, 2009 when compared to the same period in the prior year.
| · |
In 2008, the gas utility had expensed a $1.5 million settlement (includes premium) associated with a weather hedge (heating degree collar) as a result of colder-than-normal weather. The gas utility had no weather hedges during 2009.
| · |
Higher nonregulated energy revenues primarily attributable to higher carrying costs being recognized for the Elm Road project. Carrying costs during construction of the nonregulated energy projects, related to the equity portion, are recognized over the period of time the costs are recovered in rates.
| · |
A $0.4 million increase in net income from our interest in ATC.
During 2009, the following events occurred:
ATC: MGE Transco contributed $1.6 million for voluntary capital contributions to ATC for the six months ended June 30, 2009. An additional voluntary capital contribution of $0.9 million was made in July 2009.
WCCF: The State of Wisconsin did not exercise its option under the WCCF Joint Ownership Agreement to acquire either a 45 MW interest in WCCF or enter into a purchase power agreement for 45 MW of capacity. This option expired in the second quarter of 2009.
Wind Development Rights: In June 2009, MGE Energy, through its subsidiary MAGAEL, LLC, entered into agreements to purchase land development rights, including but not limited to land option agreements, electrical interconnection rights, wind data, engineering plans, licenses, permits, and governmental approvals for two wind development sites. These wind development rights may potentially be used to develop wind farms in three counties in Iowa with a capacity up to approximately 175 MWs. These agreements do not obligate MGE Energy to construct at these locations in Iowa.
2009 Fuel Credit: In April 2009, MGE filed an application with the PSCW requesting a proposed credit of $0.00204 per kWh, due to a decrease in actual electric fuel costs, when compared to those fuel costs projected in MGE's most recent rate order. MGE estimates this credit would reduce electric revenues by $4.6 million for 2009. In May 2009, the PSCW approved the interim order authorizing MGE to implement the proposed credit, subject to refund with interest at 10.8% effective May 9, 2009 until the final PSCW order. In the three and six months ended June 30, 2009, this interim credit resulted in a $1.0 million and a $2.1 million reduction to electric revenues, respectively.
| Page 36 |
|
|
2008 Fuel Refund: As a result of lower than expected fuel and purchased power costs in 2008, a fuel refund was approved by the PSCW. The PSCW completed their audit and issued a final order in March 2009, which applied a $5.7 million refund to customers' accounts.
2010 Rate Filing: In April 2009, MGE filed an application with the PSCW requesting a 4.5% increase to electric rates and a 2.3% increase to gas rates for 2010. The proposed increases cover costs for MGE's share of the new Elm Road generating station, transmission reliability enhancements, as well as infrastructure additions to its gas delivery system.
In the near term, several items may affect us, including:
| · |
General economic conditions: Economic conditions both inside and outside our service area are expected to continue to affect the level of demand for our utility services and may affect the collection of our accounts receivable and the creditworthiness of counterparties with whom we do business. We have in place lines of credit aggregating $195 million for MGE Energy (including MGE) and $75 million for MGE to address our liquidity needs.
| · |
Elm Road Construction Claim: As described in Footnote 6, the project contractor for the Elm Road units has made claims against the units' owners for additional costs and for relief from the construction schedule. It is expected that these claims will be addressed through formal arbitration under the construction contract between the contractor and the project operator, ERS.
| · |
Environmental Initiatives: Various environmental rules or initiatives are in a state of flux as a result of court decisions and the change in the Presidential Administration. In addition, the U.S. House of Representatives has passed legislation intended to control greenhouse gas emissions. Such proposed legislation, rules and initiatives involve matters related to air emissions, water effluent and greenhouse gases, all of which affect generation plant capital expenditures and operating costs as well as future operational planning.
The following discussion is based on the business segments as discussed in Footnote 16.
Three Months Ended June 30, 2009 and 2008
Electric Utility Operations - MGE Energy and MGE
Electric sales and revenues
The following table compares MGE's electric revenues and electric kWh sales by customer class for each of the periods indicated:
|
|
Revenues |
|
Sales | ||||
|
(In thousands, except cooling degree days) |
Three Months Ended June 30, |
| Three Months Ended June 30, | ||||
| 2009 |
2008 |
% Change |
|
2009 |
2008 |
% Change | |
| Residential |
$24,947 |
$25,432 | (1.9)% |
| 170,225 |
172,281 |
(1.2)% |
|
Commercial | 44,032 |
44,720 |
(1.5)% |
| 429,881 |
439,140 |
(2.1)% |
|
Industrial | 5,996 |
6,278 |
(4.5)% |
| 80,280 |
82,191 |
(2.3)% |
|
Other - retail/municipal |
8,112 |
8,289 | (2.1)% |
|
102,244 |
107,087 | (4.5)% |
| Total retail |
83,087 |
84,719 | (1.9)% |
| 782,630 |
800,699 |
(2.3)% |
|
Sales for resale | 504 |
1,532 |
(67.1)% |
| 339 |
14,298 |
(97.6)% |
|
Other revenues |
(2,393) |
(2,220) | (7.8)% |
|
- |
- | - |
| Total |
$81,198 |
$84,031 |
(3.4)% |
|
782,969 |
814,997 | (3.9)% |
|
|
| |
| |
| |
|
| Cooling degree days (normal 173) |
|
| |
| 146 |
113 |
29.2% |
|
Page 37 |
|
|
Electric operating revenues decreased $2.8 million or 3.4% for the three months ended June 30, 2009, due to the following:
|
(In millions) |
|
| Three months ended June 30, 2009 |
|
|
Volume | $(1.9) |
| Sales for resale |
(1.0) |
| Rate changes |
0.3 |
|
Other revenues | (0.2) |
| Total |
$(2.8) |
| · |
Volume. During the three months ended June 30, 2009, there was a 2.3% decrease in total retail sales volumes compared to the same period in the prior year, reflecting reduced demand for service due to economic activity.
| · |
Sales for resale. Sales for resale represent wholesale sales made to third parties who are not ultimate users of the electricity. These sales may include spot market transactions on the markets operated by MISO or PJM. These sales may also include bilateral sales to other utilities or power marketers. Generating units are dispatched by MISO based on cost considerations as well as reliability of the system. Sales for resale typically occur when MGE has more generation and purchases online than is needed for its own system demand. The excess electricity is then sold to others in the market. For the three months ended June 30, 2009, sales for resale decreased $1.0 million when compared to the same period in the prior year, reflecting decreased opportunities for sales.
| · |
Rates changes. Rates charged to retail customers for the three months ended June 30, 2009, were 0.3% or $0.3 million higher than those charged during the same period in the prior year.
On December 18, 2008, under a limited reopener, the PSCW authorized MGE to decrease 2009 rates for retail electric customers by 0.74% or $2.7 million from 2008. The decrease in retail electric rates is driven by a decrease in fuel and purchased power costs, decrease in Elm Road costs and a decrease in ATC transmission costs. The PCSW also approved deferred accounting for incremental pension and other postretirement benefit costs above the levels currently included in rates.
In May 2009, the PSCW approved an interim order authorizing MGE to implement a credit of $0.00204 per kWh, due to a decrease in actual electric fuel costs, when compared to those fuel costs projected in MGE's most recent rate order. During the three months ended June 30, 2009, $0.9 million had been credited to electric customers.
In May 2008, the PSCW approved a $0.00239 per kWh interim fuel surcharge on MGE's electric rates to cover increased fuel and purchased power expenses. For the three months ended June 30, 2008, this interim surcharge resulted in a $1.2 million increase to electric rates.
| · |
Other revenues. Other electric revenues decreased $0.2 million for the three months ended June 30, 2009, compared to the same period in the prior year.
Other electric revenues reflect the elimination of WCCF and Elm Road carrying costs that were collected in electric rates, which are recognized as nonregulated energy operating revenues in our Nonregulated Energy Operations segment. The amount eliminated was $2.7 million for both the three months ended June 30, 2009 and 2008.
Electric fuel and purchased power
As a result of more favorable prices for purchased power as compared to internal generation, power purchases were increased, and internal generation reduced, causing fuel for electric generation to decrease and purchased power expense to increase.
The expense for fuel for electric generation decreased $5.3 million or 41.7% during the three months ended June 30, 2009, compared to the same period in the prior year, reflecting the lower electric generation.
Purchased power expense increased by $6.1 million or 41.8% during the three months ended June 30, 2009, compared to the same period in the prior year. This increase in expense reflects an $8.3 million or 66.3% increase in the volume of power purchased offset by a $2.2 million or 14.7% decrease in the per-unit cost of purchased power.
|
Page 38 |
|
|
Electric operating and maintenance expenses
Electric operating and maintenance expenses decreased $2.3 million during the three months ended June 30, 2009, compared to the same period in 2008. The following changes contributed to the net change:
|
(In millions) |
|
| Three months ended June 30, 2009 |
|
|
Decreased maintenance expenses | $(1.9) |
| Decreased production costs |
(0.5) |
| Increased transmission costs |
0.4 |
|
Decreased other expenses | (0.3) |
| Total |
$(2.3) |
For the three months ended June 30, 2009, electric maintenance expenses decreased compared to the same period in the prior year. Decreased production costs were due to lower internal generation. In addition, transmission costs increased primarily due to network service fees pertaining to ATC.
Gas Utility Operations - MGE Energy and MGE
Gas deliveries and revenues
The following table compares MGE's gas revenues and gas therms delivered by customer class during each of the periods indicated:
|
|
Revenues |
|
Therms Delivered | ||||
|
(In thousands, except HDD and average rate per therm of retail customer) |
Three Months Ended June 30, |
|
Three Months Ended June 30, | ||||
|
2009 |
2008 |
% Change |
|
2009 |
2008 |
% Change | |
| Residential |
$13,482 | $19,817 |
(32.0)% |
| 13,144 |
12,314 |
6.7% |