MGE ENERGY INC
For the period ended Dec 31, 2023. Filed Feb 21, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Feb 21, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Footnote 9.b
Fuel Rules.
Fuel rules require Wisconsin utilities to defer electric fuel-related costs that fall outside a symmetrical cost tolerance band around the amount approved for a utility in its annual fuel proceedings. Any over- or under-recovery of the actual costs is determined in the following year and is then reflected in future billings to electric retail customers. The fuel rules bandwidth is set at plus or minus 2% in 2023 and 1% in 2022. The electric fuel-related costs are subject to an excess revenues test. Excess revenues are defined as revenues in the year in question that provide MGE with a greater return on common equity than authorized by the PSCW in MGE's latest rate order. The recovery of under-collected electric fuel-related costs would be reduced by the amount that exceeds the excess revenue test. These costs are subject to the PSCW's annual review of fuel costs completed in the year following the deferral. The following table summarizes deferred electric fuel-related savings and costs:
| Fuel Costs (in millions) | Refund or Recovery Period | |
|---|---|---|
| 2019 deferred fuel savings | ($1.5)(a) | January 2021 through December 2021 |
| 2020 deferred fuel savings | ($3.2)(a) | October 2021 |
| 2021 deferred fuel costs | $3.3(a) | January 2023 through December 2023 |
| 2022 deferred fuel costs | $8.8(a) | October 2023 through September 2024 |
| 2023 deferred fuel savings | ($7.2)(b) |
(a)
There was no change to the recovery (refund) in the fuel rules proceedings from the amount MGE deferred.
(b)
These costs will be subject to the PSCW's annual review of 2023 fuel costs, expected to be completed in 2024.
Income Ta
xes.
a.
MGE Energy and MGE Income Taxes.
MGE Energy files a consolidated federal income tax return that includes the operations of all subsidiary companies. The subsidiaries calculate their respective federal income tax provisions as if they were separate taxable entities.
On a consolidated and separate company basis, the income tax provision consists of the following provision (benefit) components for the years ended December 31:
| MGE Energy | MGE | |||||
|---|---|---|---|---|---|---|
| (In thousands) | 2023 | 2022 | 2021 | 2023 | 2022 | 2021 |
| Current payable: | ||||||
| Federal | $1,864 | $2,102 | $(2,589) | $1,329 | $934 | $(3,434) |
| State | 4,637 | 2,385 | 3,002 | 4,560 | 2,060 | 3,163 |
| Net-deferred: | ||||||
| Federal | 16,317 | 14,770 | (1,473) | 15,345 | 14,397 | (1,951) |
| State | 6,683 | 8,665 | 6,310 | 6,191 | 8,370 | 5,605 |
| Amortized investment tax credits | (1,698) | (1,698) | (1,135) | (1,698) | (1,698) | (1,135) |
| Total income tax provision | $27,803 | $26,224 | $4,115 | $25,727 | $24,063 | $2,248 |
The consolidated income tax provision differs from the amount computed by applying the statutory federal income tax rate to income before income taxes, as follows:
| MGE Energy · MGE | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 · 2022 · 2021 · 2023 · 2022 · 2021 | ||||||||||||
| Statutory federal income tax rate | 21.0 | % | 21.0 | % | 21.0 | % | 21.0 | % | 21.0 | % | 21.0 | % |
| State income taxes, net of federal benefit | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | ||||||
| Amortized investment tax credits | (0.7) | (0.7) | (1.5) | (0.7) | (0.7) | (1.5) | ||||||
| Credit for electricity from wind energy | (5.3) | (5.4) | (6.0) | (5.6) | (5.7) | (6.4) | ||||||
| AFUDC equity, net | (0.6) | (0.3) | (0.9) | (0.6) | (0.3) | (1.0) | ||||||
| Amortization of utility excess deferred tax(a) | (1.5) | (2.0) | (14.8) | (1.6) | (2.1) | (15.8) | ||||||
| Other, net, individually insignificant | — | 0.3 | (0.3) | (0.1) | 0.2 | (0.3) | ||||||
| Effective income tax rate | 19.1 | % | 19.1 | % | 3.7 | % | 18.6 | % | 18.6 | % | 2.2 | % |
(a)
Included are impacts of the 2017 Tax Act for the regulated utility for excess deferred taxes recognized using a normalization method of accounting in recognition of IRS rules that restrict the rate at which the excess deferred taxes may be returned to utility customers. For the years ended December 31, 2023, 2022, and 2021, MGE recognized $3.5 million, $4.1 million, and $2.6 million, respectively. Included in the 2021 rate settlement was a one-time return to customers of the electric portion of excess deferred taxes related to the 2017 Tax Act not restricted by IRS normalization rules. For the year ended December 31, 2021, MGE recognized $13.2 million. Included in the 2022 and 2023 rate settlement was a net collection from customers of the gas portion of deficient deferred taxes related to the 2017 Tax Act not restricted by IRS normalization rules. For both the years ended December 31, 2023, and 2022, MGE recognized $1.3 million.
The significant components of deferred tax assets and liabilities that appear on the consolidated balance sheets as of December 31 are as follows:
| MGE Energy | MGE | |||
|---|---|---|---|---|
| (In thousands) | 2023 | 2022 | 2023 | 2022 |
| Deferred tax assets | ||||
| Investment in ATC | $19,287 | $20,098 | $— | $— |
| Federal tax credits | 43,281 | 46,282 | 43,281 | 46,282 |
| Accrued expenses | 10,408 | 10,642 | 10,406 | 10,644 |
| Pension and other postretirement benefits | 15,793 | 20,687 | 15,793 | 20,687 |
| Deferred tax regulatory account | 41,893 | 42,999 | 41,893 | 42,999 |
| Derivatives | 1,472 | 1,416 | 1,472 | 1,416 |
| Leases | 7,389 | 7,137 | 7,389 | 7,137 |
| Other | 23,075 | 17,438 | 22,934 | 17,490 |
| Gross deferred income tax assets | 162,598 | 166,699 | 143,168 | 146,655 |
| Less valuation allowance | — | — | — | — |
| Net deferred income tax assets | $162,598 | $166,699 | $143,168 | $146,655 |
| MGE Energy | MGE | |||
|---|---|---|---|---|
| (In thousands) | 2023 | 2022 | 2023 | 2022 |
| Deferred tax liabilities | ||||
| Property-related | $316,305 | $295,872 | $316,305 | $295,872 |
| Investment in ATC | 53,137 | 52,840 | — | — |
| Bond transactions | 411 | 472 | 411 | 472 |
| Pension and other postretirement benefits | 34,824 | 35,590 | 34,824 | 35,590 |
| Derivatives | 1,472 | 1,416 | 1,472 | 1,416 |
| Tax deductible prepayments | 9,996 | 10,308 | 9,986 | 10,308 |
| Leases | 7,389 | 7,137 | 7,389 | 7,137 |
| Other | 18,093 | 15,254 | 17,415 | 15,118 |
| Gross deferred income tax liabilities | 441,627 | 418,889 | 387,802 | 365,913 |
| Deferred income taxes, net | $279,029 | $252,190 | $244,634 | $219,258 |
The components of federal and state tax benefit carryovers as of December 31, are as follows:
| MGE Energy | MGE | |||
|---|---|---|---|---|
| (In thousands) | 2023 | 2022 | 2023 | 2022 |
| Federal tax credits | $43,281 | $46,282 | $43,281 | $46,282 |
| State net operating losses | — | 3 | — | 3 |
| Valuation allowances for state net operating losses | — | (3) | — | (3) |
Federal tax credit carryovers begin to expire in 2040 and state net operating loss carryforwards expired in 2023. Federal tax credits represent the deferred tax asset.
b.
Accounting for Uncertainty in Income Taxes - MGE Energy and MGE.
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 accounted for as an unrecognized tax benefit.
A tabular reconciliation of unrecognized tax benefits and interest is as follows:
| (In thousands) | |||
|---|---|---|---|
| Unrecognized Tax Benefits: | 2023 | 2022 | 2021 |
| Unrecognized tax benefits, January 1, | $2,485 | $2,353 | $2,281 |
| Additions based on tax positions related to the current year | 455 | 731 | 714 |
| Additions based on tax positions related to the prior years | — | — | — |
| Reductions based on tax positions related to the prior years | (1,325) | (599) | (642) |
| Unrecognized tax benefits, December 31, | $1,615 | $2,485 | $2,353 |
| (In thousands) | |||
|---|---|---|---|
| Interest on Unrecognized Tax Benefits: | 2023 | 2022 | 2021 |
| Accrued interest on unrecognized tax benefits, January 1, | $189 | $150 | $154 |
| Reduction in interest expense on uncertain tax positions | (149) | (95) | (98) |
| Interest expense on uncertain tax positions | 90 | 134 | 94 |
| Accrued interest on unrecognized tax benefits, December 31, | $130 | $189 | $150 |
Unrecognized tax benefits are classified with "Other deferred liabilities" on the consolidated balance sheets. The interest component recoverable in rates is offset by a regulatory asset.
As of December 31, 2022, and 2021, MGE Energy and MGE had an unrecognized tax benefit primarily related to temporary tax differences associated with the change in income tax method of accounting for electric generation and electric and gas distribution repairs. As of December 31, 2023, MGE Energy and MGE continue to have an unrecognized tax benefit associated with the change in income tax method of accounting for electric generation and electric distribution repairs, however, the tax benefit relating to gas distribution repairs has been recognized due to the adoption of the safe harbor method of accounting for gas repairs issued by the Internal Revenue Service.
The unrecognized tax benefits as of December 31, 2023, are not expected to significantly increase or decrease within the next twelve months. In addition, statutes of limitations will expire for MGE Energy and MGE tax returns. The impact of the statutes of limitations expiring is not anticipated to be material. The following table shows tax years that remain subject to examination by major jurisdiction:
| Taxpayer | Open Years |
| MGE Energy and consolidated subsidiaries in federal return | 2020 through 2023 |
| MGE Energy Wisconsin combined reporting corporation return | 2019 through 2023 |
Pension Plans and Other Postretirement Benefits - MGE Energy and MGE.
MGE maintains qualified and nonqualified pension plans, health care, and life insurance benefits, and defined contribution 401(k) benefit plans for its employees and retirees. MGE's costs for the 401(k) plans were $5.2 million, $5.4 million, and $5.1 million for the years ended December 31, 2023, 2022, and 2021, respectively. A measurement date of December 31 is utilized for all pension and postretirement benefit plans.
All employees hired after December 31, 2006, have been enrolled in the defined contribution pension plan rather than the defined benefit pension plan previously in place.
a.
Benefit Obligations and Plan Assets.
| (In thousands) | Pension Benefits | Other Postretirement Benefits | ||
|---|---|---|---|---|
| Change in Benefit Obligations: | 2023 | 2022 | 2023 | 2022 |
| Net benefit obligation as of January 1, | $335,288 | $460,666 | $63,828 | $84,526 |
| Service cost | 2,892 | 5,064 | 780 | 1,293 |
| Interest cost | 17,319 | 11,161 | 3,308 | 1,940 |
| Plan participants' contributions | — | — | 1,017 | 986 |
| Actuarial loss (gain)(a) | 11,946 | (120,166) | 1,951 | (19,484) |
| Plan amendments | — | — | (242) | — |
| Gross benefits paid | (20,985) | (21,437) | (5,986) | (5,725) |
| Less: federal subsidy on benefits paid(b) | — | — | 317 | 292 |
| Benefit obligation as of December 31, | $346,460 | $335,288 | $64,973 | $63,828 |
| Change in Plan Assets: | ||||
| Fair value of plan assets as of January 1, | $370,171 | $473,953 | $41,867 | $54,844 |
| Actual return on plan assets | 53,346 | (84,562) | 5,312 | (8,958) |
| Employer contributions | 2,203 | 2,217 | 939 | 720 |
| Plan participants' contributions | — | — | 1,017 | 986 |
| Gross benefits paid | (20,985) | (21,437) | (5,986) | (5,725) |
| Fair value of plan assets at end of year | 404,735 | 370,171 | 43,149 | 41,867 |
| Funded Status as of December 31, | $58,275 | $34,883 | $(21,824) | $(21,961) |
(a)
In 2022, higher discount rates were the primary driver of the actuarial gain.
(b)
In 2003, the Medicare Prescription Drug, Improvement and Modernization Act of 2003 was signed into law authorizing Medicare to provide prescription drug benefits to retirees. For both the years ended December 31, 2023 and 2022, the subsidy due to MGE was $0.3 million.
The accumulated benefit obligation for the defined benefit pension plans as of December 31, 2023 and 2022, was $328.4 million and $319.6 million, respectively.
The amounts recognized in the consolidated balance sheets to reflect the funded status of the plans as of December 31 are as follows:
| Pension Benefits | Other Postretirement Benefits | |||
|---|---|---|---|---|
| (In thousands) | 2023 | 2022 | 2023 | 2022 |
| Long-term asset | $93,896 | $68,872 | $— | $— |
| Current liability | (2,387) | (2,408) | — | — |
| Long-term liability | (33,234) | (31,581) | (21,824) | (21,961) |
| Net asset (liability) | $58,275 | $34,883 | $(21,824) | $(21,961) |
The following table shows the amounts that have not yet been recognized in our net periodic benefit cost as of December 31 and are recorded as regulatory assets in the consolidated balance sheets:
| Pension Benefits | Other Postretirement Benefits | |||
|---|---|---|---|---|
| (In thousands) | 2023 | 2022 | 2023 | 2022 |
| Net actuarial loss (gain) | $33,237 | $51,148 | $(1,626) | $(1,085) |
| Prior service benefit | — | — | (242) | — |
| Transition obligation | — | — | 5 | 9 |
| Total | $33,237 | $51,148 | $(1,863) | $(1,076) |
The projected benefit obligation and fair value of plan assets for pension plans with a projected benefit obligation in excess of plan assets as of December 31 are as follows:
| (In thousands) | Pension Benefits | |
|---|---|---|
| Projected Benefit Obligation in Excess of Plan Assets | 2023 | 2022 |
| Projected benefit obligation, end of year | $35,621 | $33,989 |
| Fair value of plan assets, end of year | — | — |
The accumulated benefit obligation and fair value of plan assets with an accumulated benefit obligation in excess of plan assets as of December 31 are as follows:
| (In thousands) | Pension Benefits | Other Postretirement Benefits | ||
|---|---|---|---|---|
| Accumulated Benefit Obligation in Excess of Plan Assets | 2023 | 2022 | 2023 | 2022 |
| Accumulated benefit obligation, end of year | $34,387 | $33,211 | $64,973 | $63,828 |
| Fair value of plan assets, end of year | — | — | 43,149 | 41,867 |
b.
Net Periodic Benefit Cost.
| (In thousands) | Pension Benefits | Other Postretirement Benefits | ||||
|---|---|---|---|---|---|---|
| Components of Net Periodic Benefit Cost: | 2023 | 2022 | 2021 | 2023 | 2022 | 2021 |
| Service cost | $2,892 | $5,064 | $5,730 | $780 | $1,293 | $1,448 |
| Interest cost | 17,319 | 11,161 | 9,109 | 3,308 | 1,940 | 1,549 |
| Expected return on assets | (25,248) | (31,391) | (29,487) | (2,595) | (3,365) | (3,277) |
| Amortization of: | ||||||
| Transition obligation | — | — | — | 3 | 3 | 3 |
| Prior service (credit) cost | — | (20) | (124) | — | (297) | (1,518) |
| Actuarial loss | 1,760 | 2,416 | 6,646 | (190) | 145 | 493 |
| Net periodic benefit cost (credit) | $(3,277) | $(12,770) | $(8,126) | $1,306 | $(281) | $(1,302) |
The components of net periodic benefit cost, other than the service cost component, are recorded in "Other income, net" on the consolidated statements of income. The service cost component is recorded in "Other operations and maintenance" on the consolidated statements of income. MGE has regulatory treatment and recognizes regulatory assets or liabilities for timing differences between when net periodic benefit costs are recovered and when costs are recognized. The deferred costs have not been reflected in the table above. See Footnote 8 for further information.
c.
Plan Assumptions.
The weighted-average assumptions used to determine the benefit obligations were as follows for the years ended December 31:
| Pension Benefits · Other Postretirement Benefits | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 · 2022 · 2023 · 2022 | ||||||||||||||
| Discount rate | 5.10 | % | 5.47 | % | 5.11 | % | 5.45 | % | ||||||
| Rate of compensation increase | 4.30 | % | 3.21 | % | N/A | N/A | ||||||||
| Assumed health care cost trend rates: | ||||||||||||||
| Health care cost trend rate assumed for next year | N/A | N/A | 6.75 | % | 7.00 | % | ||||||||
| Rate to which the cost trend rate is assumed to decline (the ultimate trend rate) | N/A | N/A | 4.75 | % | 4.75 | % | ||||||||
| Year that the rate reaches the ultimate trend rate | N/A | N/A | 2032 | 2032 | ||||||||||
MGE uses individual spot rates, instead of a weighted average of the yield curve spot rates, for measuring the service cost and interest cost components of net periodic benefit cost.
The weighted-average assumptions used to determine the net periodic cost were as follows for the years ended December 31:
| Pension Benefits · Other Postretirement Benefits | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 · 2022 · 2021 · 2023 · 2022 · 2021 | ||||||||||||||
| Discount rate | 5.47 | % | 2.94 | % | 2.70 | % | 5.45 | % | 2.85 | % | 2.52 | % | ||
| Expected rate of return on plan assets | 7.00 | % | 6.75 | % | 7.00 | % | 6.59 | % | 6.40 | % | 6.61 | % | ||
| Rate of compensation increase | 3.28 | % | 3.24 | % | 3.23 | % | N/A | N/A | N/A | |||||
MGE employs a building-block approach in determining the expected long-term rate of return for asset classes. Historical markets are studied and long-term historical relationships among asset classes are analyzed, consistent with the widely accepted capital market principle that assets with higher volatility generate a greater return over the long run. Current market factors, such as interest rates and dividend yields, are evaluated before long-term capital market assumptions are determined.
The expected long-term nominal rate of return for plan assets is primarily a function of expected long-term real rates of return for component asset classes and the plan's target asset allocation in conjunction with an inflation assumption. Peer data and historical returns are reviewed to check for appropriateness.
d.
Investment Strategy.
MGE employs a total return investment approach whereby a mix of equities, fixed income, and real estate investments are used to maximize the expected long-term return of plan assets for a prudent level of risk. Risk tolerance is established through careful consideration of plan liabilities, plan-funded status, and corporate financial condition. The investment portfolio contains a diversified blend of equity, fixed income, and real estate investments. Investment risk is measured and monitored on an ongoing basis through periodic investment portfolio reviews and liability measurements.
The asset allocation for MGE's pension plans as of December 31, 2023 and 2022, and the target allocation for 2024, by asset category, follows:
| Target · Percentage of Plan Assets at Year End | ||||||
|---|---|---|---|---|---|---|
| Allocation · 2023 · 2022 | ||||||
| Equity securities(a) | 63.0 | % | 64.0 | % | 65.0 | % |
| Fixed income securities | 30.0 | % | 30.0 | % | 26.0 | % |
| Real estate | 7.0 | % | 6.0 | % | 9.0 | % |
| Total | 100.0 | % | 100.0 | % | 100.0 | % |
(a)
Target allocations for equity securities are broken out as follows:45.5% United States equity and 17.5% non-United States equity.
The fair value of plan assets for the postretirement benefit plans is $43.1 million and $41.9 million as of December 31, 2023 and 2022, respectively. Of this amount, $37.2 million and $36.3 million as of December 31, 2023 and 2022, respectively, were held in the master pension trust and are allocable to postretirement health expenses. The target asset allocation and investment strategy for the portion of assets held in the master pension trust are the same as that explained for MGE's pension plans. The remainder of postretirement benefit assets are held either in an insurance continuance fund for the payment of retiree life benefits or health benefit trusts for payment of retiree health premiums. The asset allocation for the insurance continuance fund is determined by the life insurer. The target asset allocation for the health benefit trusts are established based on a similar investment strategy as assets held in the master pension trust, with consideration for liquidity needs in the health benefit trusts.
e.
Concentrations of Credit Risk.
MGE evaluated its pension and other postretirement benefit plans' asset portfolios for the existence of significant concentrations of credit risk as of December 31, 2023. Types of concentrations that were evaluated include, but are not limited to, investment concentrations in a single entity, type of industry, and foreign country. As of December 31, 2023, there wereno significant concentrations (defined as greater than 10 percent of plan assets) of risk in MGE pension and postretirement benefit plan assets.
f.
Fair Value Measurements of Plan Assets.
Pension and other postretirement benefit plan investments are recorded at fair value. See Footnote 19 for more information regarding the fair value hierarchy.
The following descriptions are the categories of underlying plan assets held within the pension and other postretirement benefit plans as of December 31, 2023:
Cash and Cash Equivalents – This category includes highly liquid investments with maturities of less than three months which are traded in active markets.
Equity Securities – These securities consist of U.S. and international stock funds. The U.S. stock funds are primarily invested in domestic equities. Securities in these funds are typically priced using the closing price from the applicable exchange, NYSE, Nasdaq, etc. The international funds are composed of international equities. Securities are priced using the closing price from the appropriate local stock exchange.
Fixed Income Securities – These securities consist of U.S. bond funds and short-term funds. U.S. bond funds are priced by a pricing agent using inputs such as benchmark yields, reported trades, broker/dealer quotes, and issuer spreads. The short-term funds are valued initially at cost and adjusted for amortization of any discount or premium.
Real Estate – Real estate funds are funds with a direct investment in pools of real estate properties. These funds are valued by investment managers on a periodic basis using pricing models that use independent appraisals.
Insurance Continuance Fund – The Insurance Continuance Fund is a supplemental retirement plan that includes assets that have been segregated and restricted to pay retiree term life insurance premiums.
Fixed Rate Fund – The Fixed Rate fund is supported by an underlying portfolio of fixed income securities, including public bonds, commercial mortgages, and private placement bonds. Public market data and GAAP reported market values are used when available to determine fair value.
All of the fair values of MGE's plan assets are measured using net asset value, except for cash and cash equivalents which are considered level 1 investments.
The fair values of MGE's plan assets by asset category as of December 31 are as follows:
| (In thousands) | 2023 | 2022 |
|---|---|---|
| Cash and Cash Equivalents | $2,079 | $1,715 |
| Equity Securities: | ||
| U.S. Large Cap | 132,047 | 121,884 |
| U.S. Mid Cap | 32,840 | 28,392 |
| U.S. Small Cap | 40,830 | 35,372 |
| International Blend | 78,294 | 75,843 |
| Fixed Income Securities: | ||
| Short-Term Fund | 7,465 | 3,807 |
| High Yield Bond | 22,273 | 17,895 |
| Long Duration Bond | 100,431 | 85,767 |
| Real Estate | 28,840 | 38,418 |
| Insurance Continuance Fund | 1,585 | 1,613 |
| Fixed Rate Fund | 1,200 | 1,332 |
| Total | $447,884 | $412,038 |
g.
Expected Cash Flows.
MGE doesnot expect to need to make any required contributions to the qualified plans for 2024. The contributions for years after 2024 are not yet currently estimated. MGE has adopted the asset smoothing as permitted in accordance with the Pension Protection Act of 2006, including modifications made by WRERA.
Due to uncertainties in the future economic performance of plan assets, discount rates, and other key assumptions, estimated contributions are subject to change. MGE may also elect to make additional discretionary contributions.
In 2023, MGE made $7.7 million in employer contributions to its pension and postretirement plans.
h.
Benefit Payments.
The following benefit payments, which reflect expected future service, as appropriate, are expected to be paid as follows:
| Pension · Other Postretirement Benefits | ||||
|---|---|---|---|---|
| (In thousands) | Pension Benefits | Gross Postretirement Benefits | Expected Medicare Part D Subsidy | Net Postretirement Benefits |
| 2024 | $21,650 | $5,489 | $(368) | $5,121 |
| 2025 | 21,884 | 5,707 | (402) | 5,305 |
| 2026 | 22,155 | 5,665 | (449) | 5,216 |
| 2027 | 22,516 | 5,607 | (489) | 5,118 |
| 2028 | 22,760 | 5,578 | (519) | 5,059 |
| 2029 - 2033 | 116,273 | 26,608 | (2,971) | 23,637 |
Share-Based Compe
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.