Financhill
Sell
40

MGEE Quote, Financials, Valuation and Earnings

Last price:
$89.29
Seasonality move :
3.23%
Day range:
$86.72 - $89.59
52-week range:
$72.27 - $109.22
Dividend yield:
1.99%
P/E ratio:
26.83x
P/S ratio:
4.78x
P/B ratio:
2.65x
Volume:
127K
Avg. volume:
150.2K
1-year change:
18.26%
Market cap:
$3.3B
Revenue:
$676.9M
EPS (TTM):
$3.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $538.6M $606.6M $714.5M $690.4M $676.9M
Revenue Growth (YoY) -5.31% 12.62% 17.79% -3.37% -1.95%
 
Cost of Revenues $334.7M $393M $470.6M $421.4M $398.1M
Gross Profit $203.9M $213.6M $243.9M $269M $278.8M
Gross Profit Margin 37.86% 35.21% 34.14% 38.97% 41.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $25.4M $16.7M $26.1M $29.5M $17.8M
Operating Expenses $93.9M $96.3M $106.2M $122.7M $132.6M
Operating Income $110M $117.3M $137.7M $146.4M $146.3M
 
Net Interest Expenses $23.5M $24.1M $26.6M $30.4M $32.9M
EBT. Incl. Unusual Items $111.8M $109.9M $137.2M $145.5M $131.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.4M $4.1M $26.2M $27.8M $10.6M
Net Income to Company $92.4M $105.8M $111M $117.7M $120.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $92.4M $105.8M $111M $117.7M $120.6M
 
Basic EPS (Cont. Ops) $2.60 $2.92 $3.07 $3.25 $3.33
Diluted EPS (Cont. Ops) $2.60 $2.92 $3.07 $3.25 $3.33
Weighted Average Basic Share $35.6M $36.2M $36.2M $36.2M $36.2M
Weighted Average Diluted Share $35.6M $36.2M $36.2M $36.2M $36.2M
 
EBITDA $209.6M $211M $249.4M $276.3M $272.7M
EBIT $135.4M $134M $163.8M $175.9M $164.1M
 
Revenue (Reported) $538.6M $606.6M $714.5M $690.4M $676.9M
Operating Income (Reported) $110M $117.3M $137.7M $146.4M $146.3M
Operating Income (Adjusted) $135.4M $134M $163.8M $175.9M $164.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $136.5M $162.1M $189.8M $164.7M $171.4M
Revenue Growth (YoY) -3.15% 18.72% 17.13% -13.27% 4.11%
 
Cost of Revenues $93.9M $119.3M $135.1M $109.7M $109.9M
Gross Profit $42.6M $42.8M $54.8M $54.9M $61.5M
Gross Profit Margin 31.19% 26.41% 28.85% 33.36% 35.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $6.2M $2.3M $5.3M $8.7M $5.3M
Operating Expenses $23.9M $25.6M $26.8M $30.8M $33.9M
Operating Income $18.7M $17.2M $27.9M $24.2M $27.6M
 
Net Interest Expenses $5.8M $6.5M $7M $7.5M $8.2M
EBT. Incl. Unusual Items $19.2M $13.1M $26.3M $25.3M $24.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.4M $9K $5.3M $5.3M $2.7M
Net Income to Company $15.8M $13.1M $21.1M $20.1M $22M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.8M $13.1M $21.1M $20.1M $22M
 
Basic EPS (Cont. Ops) $0.44 $0.36 $0.58 $0.55 $0.61
Diluted EPS (Cont. Ops) $0.44 $0.36 $0.58 $0.55 $0.61
Weighted Average Basic Share $36.2M $36.2M $36.2M $36.2M $36.3M
Weighted Average Diluted Share $36.2M $36.2M $36.2M $36.2M $36.4M
 
EBITDA $43.9M $40.6M $55M $58.3M $60.8M
EBIT $24.9M $19.6M $33.3M $32.9M $32.9M
 
Revenue (Reported) $136.5M $162.1M $189.8M $164.7M $171.4M
Operating Income (Reported) $18.7M $17.2M $27.9M $24.2M $27.6M
Operating Income (Adjusted) $24.9M $19.6M $33.3M $32.9M $32.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $538.6M $606.6M $714.5M $690.4M $676.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $334.7M $393M $470.6M $421.4M $398.1M
Gross Profit $203.9M $213.6M $243.9M $269M $278.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $25.4M $16.7M $26.1M $29.5M $17.8M
Operating Expenses $93.9M $96.3M $106.2M $122.7M $132.6M
Operating Income $110M $117.3M $137.7M $146.4M $146.3M
 
Net Interest Expenses $23.5M $24.1M $26.6M $30.4M $32.9M
EBT. Incl. Unusual Items $111.8M $109.9M $137.2M $145.5M $131.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.4M $4.1M $26.2M $27.8M $10.6M
Net Income to Company $92.4M $105.8M $111M $117.7M $120.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $92.4M $105.8M $111M $117.7M $120.6M
 
Basic EPS (Cont. Ops) $2.60 $2.93 $3.06 $3.25 $3.33
Diluted EPS (Cont. Ops) $2.60 $2.93 $3.06 $3.25 $3.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $209.6M $211M $249.4M $276.3M $272.7M
EBIT $135.4M $134M $163.8M $175.9M $164.1M
 
Revenue (Reported) $538.6M $606.6M $714.5M $690.4M $676.9M
Operating Income (Reported) $110M $117.3M $137.7M $146.4M $146.3M
Operating Income (Adjusted) $135.4M $134M $163.8M $175.9M $164.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $606.6M $714.5M $690.4M $676.9M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $393M $470.6M $421.4M $398.1M --
Gross Profit $213.6M $243.9M $269M $278.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $16.7M $26.1M $29.5M $17.8M --
Operating Expenses $96.3M $106.2M $122.7M $132.6M --
Operating Income $117.3M $137.7M $146.4M $146.3M --
 
Net Interest Expenses $24.1M $26.6M $30.4M $32.9M --
EBT. Incl. Unusual Items $109.9M $137.2M $145.5M $131.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.1M $26.2M $27.8M $10.6M --
Net Income to Company $105.8M $111M $117.7M $120.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $105.8M $111M $117.7M $120.6M --
 
Basic EPS (Cont. Ops) $2.93 $3.06 $3.25 $3.33 --
Diluted EPS (Cont. Ops) $2.93 $3.06 $3.25 $3.33 --
Weighted Average Basic Share $144.7M $144.7M $144.7M $144.8M --
Weighted Average Diluted Share $144.7M $144.7M $144.7M $144.9M --
 
EBITDA $211M $249.4M $276.3M $272.7M --
EBIT $134M $163.8M $175.9M $164.1M --
 
Revenue (Reported) $606.6M $714.5M $690.4M $676.9M --
Operating Income (Reported) $117.3M $137.7M $146.4M $146.3M --
Operating Income (Adjusted) $134M $163.8M $175.9M $164.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $44.7M $17.4M $11.6M $11.1M $21.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $41.4M $46.2M $55.4M $46.7M $51.3M
Inventory $47.3M $52M $74.3M $72.6M $67.6M
Prepaid Expenses $15.2M $20.2M $19.1M $22.3M $18.4M
Other Current Assets $26.1M $12.6M $28.6M $36.6M $22.8M
Total Current Assets $209.5M $199.4M $243.5M $238.2M $227.3M
 
Property Plant And Equipment $1.8B $1.9B $2B $2.1B $2.3B
Long-Term Investments $94.7M $98.8M $105.9M $112.8M $118M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $22.3M $27.5M $24.4M $20.7M $26.3M
Total Assets $2.3B $2.4B $2.5B $2.7B $2.8B
 
Accounts Payable $54.6M $64.1M $59.3M $65.5M $77.5M
Accrued Expenses $21.2M $23.3M $20.9M $25.3M $27.4M
Current Portion Of Long-Term Debt $57.3M -- -- $5.1M $5.3M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $57.8M $20M $20M $23.3M $15.4M
Total Current Liabilities $190.9M $117.8M $225.1M $157.2M $125.6M
 
Long-Term Debt $519.3M $614.2M $585.2M $718.8M $763.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.3B $1.4B $1.5B $1.6B
 
Common Stock $36.2M $36.2M $36.2M $36.2M $36.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $976M $1B $1.1B $1.1B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $976M $1B $1.1B $1.1B $1.2B
 
Total Liabilities and Equity $2.3B $2.4B $2.5B $2.7B $2.8B
Cash and Short Terms $44.7M $17.4M $11.6M $11.1M $21.3M
Total Debt $576.6M $624.6M $710.1M $762M $769M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $44.7M $17.4M $11.6M $11.1M $21.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $41.4M $46.2M $55.4M $46.7M $51.3M
Inventory $47.3M $52M $74.3M $72.6M $67.6M
Prepaid Expenses $15.2M $20.2M $19.1M $22.3M $18.4M
Other Current Assets $26.1M $12.6M $28.6M $36.6M $22.8M
Total Current Assets $209.5M $199.4M $243.5M $238.2M $227.3M
 
Property Plant And Equipment $1.8B $1.9B $2B $2.1B $2.3B
Long-Term Investments $94.7M $98.8M $105.9M $112.8M $118M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $22.3M $27.5M $24.4M $20.7M $26.3M
Total Assets $2.3B $2.4B $2.5B $2.7B $2.8B
 
Accounts Payable $54.6M $64.1M $59.3M $65.5M $77.5M
Accrued Expenses $21.2M $23.3M $20.9M $25.3M $27.4M
Current Portion Of Long-Term Debt $57.3M -- -- $5.1M $5.3M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $57.8M $20M $20M $23.3M $15.4M
Total Current Liabilities $190.9M $117.8M $225.1M $157.2M $125.6M
 
Long-Term Debt $519.3M $614.2M $585.2M $718.8M $763.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.3B $1.4B $1.5B $1.6B
 
Common Stock $36.2M $36.2M $36.2M $36.2M $36.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $976M $1B $1.1B $1.1B $1.2B
 
Total Liabilities and Equity $2.3B $2.4B $2.5B $2.7B $2.8B
Cash and Short Terms $44.7M $17.4M $11.6M $11.1M $21.3M
Total Debt $576.6M $624.6M $710.1M $762M $769M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $92.4M $105.8M $111M $117.7M $120.6M
Depreciation & Amoritzation $74.2M $77M $85.5M $100.4M $108.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$5.5M -$24.7M -$16.7M $11.2M -$6.6M
Change in Inventories -$842K -$6.3M -$22.2M -$850K $5.5M
Cash From Operations $172.4M $137.5M $153.7M $237.6M $277.8M
 
Capital Expenditures $203.1M $153.2M $175M $222.1M $236.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$210.4M -$157M -$180.1M -$230M -$241.5M
 
Dividends Paid (Ex Special Dividend) -$51.7M -$54.8M -$57.5M -$60.4M -$63.6M
Special Dividend Paid
Long-Term Debt Issued $19.3M $100M $25M $139.3M $50M
Long-Term Debt Repaid -$39M -$4.8M -$4.9M -$54.3M -$5.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.6M -$2.2M -$2.1M -$2.6M -$1.7M
Cash From Financing $59.2M -$8.8M $25.5M -$10.5M -$26.8M
 
Beginning Cash (CF) $25.8M $47M $18.8M $18M $15M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.2M -$28.2M -$867K -$2.9M $9.5M
Ending Cash (CF) $47M $18.8M $18M $15M $24.5M
 
Levered Free Cash Flow -$30.7M -$15.6M -$21.3M $15.5M $40.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $15.8M $13.1M $21.1M $20.1M $22M
Depreciation & Amoritzation $19M $21M $21.8M $25.4M $27.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $36.4M -$3.8M $9.5M $43.5M $67.9M
 
Capital Expenditures $64.1M $39M $41.6M $71.8M $72.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$66.1M -$38.6M -$42.9M -$73.5M -$73.9M
 
Dividends Paid (Ex Special Dividend) -$13.4M -$14M -$14.7M -$15.5M -$16.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $25M $30M $50M
Long-Term Debt Repaid -$16.2M -$1.2M -$1.2M -$1.3M -$1.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$378K -$694K -$1.3M -$448K -$811K
Cash From Financing $22.6M -$10.4M $38.2M $28.8M $12M
 
Beginning Cash (CF) $54.1M $71.6M $13.2M $16.2M $18.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.1M -$52.8M $4.7M -$1.2M $6.1M
Ending Cash (CF) $47M $18.8M $18M $15M $24.5M
 
Levered Free Cash Flow -$27.7M -$42.8M -$32.2M -$28.3M -$4.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $92.4M $105.8M $111M $117.7M $120.6M
Depreciation & Amoritzation $74.2M $77M $85.5M $100.4M $108.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $172.4M $137.5M $153.7M $237.6M $277.8M
 
Capital Expenditures $203.1M $153.2M $175M $222.1M $236.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$210.4M -$157M -$180.1M -$230M -$241.5M
 
Dividends Paid (Ex Special Dividend) -$51.7M -$54.8M -$57.5M -$60.4M -$63.6M
Special Dividend Paid
Long-Term Debt Issued $19.3M -- $25M $139.3M $50M
Long-Term Debt Repaid -$39M -$4.8M -$4.9M -$54.3M -$5.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.6M -$2.2M -$2.1M -$2.6M -$1.7M
Cash From Financing $59.2M -$8.8M $25.5M -$10.5M -$26.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.2M -$28.2M -$867K -$2.9M $9.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$30.7M -$15.6M -$21.3M $15.5M $40.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $105.8M $111M $117.7M $120.6M --
Depreciation & Amoritzation $77M $85.5M $100.4M $108.6M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $137.5M $153.7M $237.6M $277.8M --
 
Capital Expenditures $153.2M $175M $222.1M $236.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$157M -$180.1M -$230M -$241.5M --
 
Dividends Paid (Ex Special Dividend) -$54.8M -$57.5M -$60.4M -$63.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $100M $25M $139.3M $50M --
Long-Term Debt Repaid -$4.8M -$4.9M -$54.3M -$5.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.2M -$2.1M -$2.6M -$1.7M --
Cash From Financing -$8.8M $25.5M -$10.5M -$26.8M --
 
Beginning Cash (CF) $195.8M $84.1M $75.1M $73.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$28.2M -$867K -$2.9M $9.5M --
Ending Cash (CF) $167.6M $83.2M $72.1M $82.6M --
 
Levered Free Cash Flow -$15.6M -$21.3M $15.5M $40.9M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock