Financhill
Sell
46

MGEE Quote, Financials, Valuation and Earnings

Last price:
$78.32
Seasonality move :
0.59%
Day range:
$78.10 - $78.93
52-week range:
$77.46 - $96.25
Dividend yield:
2.35%
P/E ratio:
21.34x
P/S ratio:
3.96x
P/B ratio:
2.22x
Volume:
59.6K
Avg. volume:
138.1K
1-year change:
-17.42%
Market cap:
$2.9B
Revenue:
$676.9M
EPS (TTM):
$3.69
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 $407.4M $472.7M $559.2M $508.1M $501.4M
Gross Profit $131.2M $133.9M $155.3M $182.4M $175.5M
Gross Profit Margin 24.37% 22.08% 21.74% 26.41% 25.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $25.4M $16.7M $26.1M $29.5M $17.8M
Operating Expenses $19.8M $19.3M $20.6M $22.3M $24M
Operating Income $111.5M $114.6M $134.7M $160.1M $151.6M
 
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 $185.7M $191.6M $220.2M $260.4M $260.1M
EBIT $111.5M $114.6M $134.7M $160.1M $151.6M
 
Revenue (Reported) $538.6M $606.6M $714.5M $690.4M $676.9M
Operating Income (Reported) $111.5M $114.6M $134.7M $160.1M $151.6M
Operating Income (Adjusted) $111.5M $114.6M $134.7M $160.1M $151.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $145.9M $163.4M $160.5M $168.5M $175.7M
Revenue Growth (YoY) 7.89% 12.02% -1.76% 4.95% 4.27%
 
Cost of Revenues $108.5M $117.6M $109.1M $113.5M $117.5M
Gross Profit $37.3M $45.8M $51.4M $54.9M $58.2M
Gross Profit Margin 25.59% 28% 32.04% 32.61% 33.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $6.2M $6.1M $10.5M $4.8M --
Operating Expenses $4.9M $5.1M $5.6M $6.1M $6.1M
Operating Income $32.5M $40.6M $45.8M $48.8M $52.1M
 
Net Interest Expenses $6.1M $6.7M $7.7M $8.4M $8.7M
EBT. Incl. Unusual Items $37.7M $41.9M $46.7M $44.6M $52.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8M $8.2M $8.8M $3.6M $7.8M
Net Income to Company $34.9M $33.7M $37.9M $40.9M $44.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.9M $33.7M $37.9M $40.9M $44.5M
 
Basic EPS (Cont. Ops) $0.97 $0.93 $1.05 $1.13 $1.22
Diluted EPS (Cont. Ops) $0.97 $0.93 $1.05 $1.13 $1.22
Weighted Average Basic Share $36.2M $36.2M $36.2M $36.2M $36.5M
Weighted Average Diluted Share $36.2M $36.2M $36.2M $36.2M $36.6M
 
EBITDA $51.4M $62.1M $71.1M $76M $80.9M
EBIT $32.5M $40.6M $45.8M $48.8M $52.1M
 
Revenue (Reported) $145.9M $163.4M $160.5M $168.5M $175.7M
Operating Income (Reported) $32.5M $40.6M $45.8M $48.8M $52.1M
Operating Income (Adjusted) $32.5M $40.6M $45.8M $48.8M $52.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $581M $686.8M $715.6M $670.2M $725.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $445.8M $546.4M $537M $492.1M $531.6M
Gross Profit $135.3M $140.4M $178.6M $178.1M $194M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $20.6M $23.1M $26.2M $17.4M --
Operating Expenses $19.6M $20.1M $22M $23.4M $24M
Operating Income $115.7M $120.2M $156.6M $154.7M $170M
 
Net Interest Expenses $23.4M $26.2M $29.9M $32.3M $32.9M
EBT. Incl. Unusual Items $116M $123.9M $146.5M $131.8M $154.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.5M $21M $27.8M $13.2M $19.7M
Net Income to Company $108.5M $103M $118.7M $118.6M $134.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $108.5M $103M $118.7M $118.6M $134.6M
 
Basic EPS (Cont. Ops) $3.00 $2.85 $3.28 $3.28 $3.69
Diluted EPS (Cont. Ops) $3.00 $2.85 $3.28 $3.28 $3.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $190.6M $205M $253.3M $260.7M $282.8M
EBIT $115.7M $120.2M $156.6M $154.7M $170M
 
Revenue (Reported) $581M $686.8M $715.6M $670.2M $725.5M
Operating Income (Reported) $115.7M $120.2M $156.6M $154.7M $170M
Operating Income (Adjusted) $115.7M $120.2M $156.6M $154.7M $170M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $444.5M $524.7M $525.8M $505.5M $554.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $334.1M $410.5M $380.5M $364.5M $394.7M
Gross Profit $110.5M $114.2M $145.3M $141M $159.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $14.4M $20.7M $20.8M $8.7M $3.7M
Operating Expenses $14.7M $15.6M $16.9M $18M $18M
Operating Income $95.7M $98.6M $128.4M $123M $141.4M
 
Net Interest Expenses $17.6M $19.7M $22.9M $24.7M $24.7M
EBT. Incl. Unusual Items $96.8M $110.9M $120.2M $106.5M $129.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.1M $21M $22.5M $7.9M $17.1M
Net Income to Company $92.7M $89.9M $97.6M $98.5M $112.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $92.7M $89.9M $97.6M $98.5M $112.6M
 
Basic EPS (Cont. Ops) $2.56 $2.49 $2.70 $2.72 $3.08
Diluted EPS (Cont. Ops) $2.56 $2.49 $2.70 $2.72 $3.08
Weighted Average Basic Share $108.5M $108.5M $108.5M $108.5M $109.6M
Weighted Average Diluted Share $108.5M $108.5M $108.6M $108.6M $109.7M
 
EBITDA $151.7M $162.4M $203.3M $203.7M $226.2M
EBIT $95.7M $98.6M $128.4M $123M $141.4M
 
Revenue (Reported) $444.5M $524.7M $525.8M $505.5M $554.1M
Operating Income (Reported) $95.7M $98.6M $128.4M $123M $141.4M
Operating Income (Adjusted) $95.7M $98.6M $128.4M $123M $141.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $45.4M $18.3M $12.5M $12M $22.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $68.9M $81M $98.5M $79.9M $87.1M
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 $96.1M $99.9M $106.4M $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 $542.7M $639.5M $610.3M $744.7M $789.9M
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 $45.4M $18.3M $12.5M $12M $22.4M
Total Debt $548.5M $645.4M $665.6M $751M $796.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $71.1M $11.3M $11.9M $15.5M $10.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $66.1M $67.4M $68.5M $70.6M $68.8M
Inventory $50.5M $75.4M $72.4M $69.4M $68.1M
Prepaid Expenses $13M $13.1M $13.9M $13.7M $13.7M
Other Current Assets $21M $19.4M $33.1M $27.1M --
Total Current Assets $234.1M $199.8M $216.4M $210.3M $195M
 
Property Plant And Equipment $1.8B $2B $2.1B $2.2B $2.5B
Long-Term Investments $100.2M $104.5M $111.2M $116.4M $127M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $27.9M $24.9M $21.5M $22.3M --
Total Assets $2.4B $2.5B $2.6B $2.7B $3B
 
Accounts Payable $57.4M $60.2M $53.6M $45.7M $67.1M
Accrued Expenses $19.9M $18.3M $20.5M $25.2M --
Current Portion Of Long-Term Debt $4.9M $94.3M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $41.4M $22M $21.6M $24.9M --
Total Current Liabilities $123.5M $194.8M $122.8M $149.6M $215.1M
 
Long-Term Debt $633.1M $578.8M $708M $715.3M $745M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.4B $1.5B $1.6B $1.7B
 
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 $1B $1.1B $1.1B $1.2B $1.3B
 
Total Liabilities and Equity $2.4B $2.5B $2.6B $2.7B $3B
Cash and Short Terms $71.1M $11.3M $11.9M $15.5M $10.8M
Total Debt $638M $633M $713.1M $720.5M $765.4M
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) $45.4M $18.3M $12.5M $12M $22.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.2M -$28.2M -$867K -$2.9M $9.5M
Ending Cash (CF) $66.6M -$9.9M $11.6M $9.1M $31.9M
 
Levered Free Cash Flow -$30.7M -$15.6M -$21.3M $15.5M $40.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $34.9M $33.7M $37.9M $40.9M $44.5M
Depreciation & Amoritzation $19M $21.4M $25.2M $27.1M $28.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $62.8M $33M $67M $79.4M $94.8M
 
Capital Expenditures $38.5M $67.5M $42.6M $52.4M $143.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$40.3M -$68.2M -$44.7M -$54.1M -$143.6M
 
Dividends Paid (Ex Special Dividend) $14M $14.7M $15.5M $16.3M $17.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $60M -- $40M -- --
Long-Term Debt Repaid $20.3M $4.3M -$31.3M -$1.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$165K -$133K -$649K -$151K --
Cash From Financing $13.6M $23.9M -$27.4M -$26.4M $49.7M
 
Beginning Cash (CF) $71.1M $11.3M $11.9M $15.5M $10.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36.1M -$11.2M -$5.1M -$1.1M $884K
Ending Cash (CF) $107.1M $21K $6.9M $14.4M $11.7M
 
Levered Free Cash Flow $24.3M -$34.4M $24.5M $27M -$49.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $108.5M $103M $118.7M $118.6M $134.6M
Depreciation & Amoritzation $75M $84.8M $96.7M $106M $112.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $177.7M $140.5M $203.5M $253.4M $296.7M
 
Capital Expenditures $178.2M $172.4M $191.9M $235.8M $328.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$184.4M -$175.8M -$199.4M -$241.1M -$335.7M
 
Dividends Paid (Ex Special Dividend) $54.2M $56.8M $59.7M $62.7M $66.6M
Special Dividend Paid
Long-Term Debt Issued -- -- $134.3M $30M --
Long-Term Debt Repaid -$19.7M -$4.9M -$54.3M -$5.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.9M -$1.4M -$3.5M -$1.3M --
Cash From Financing $24.2M -$23.1M -$1.1M -$10M $34.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.6M -$58.4M $3M $2.2M -$4.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$497K -$31.9M $11.6M $17.5M -$31.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $92.7M $89.9M $97.6M $98.5M $112.6M
Depreciation & Amoritzation $56M $63.8M $75M $80.6M $84.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $141.3M $144.3M $194M $209.8M $228.8M
 
Capital Expenditures $114.1M $133.4M $150.3M $164.1M $255.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$118.3M -$137.2M -$156.5M -$167.6M -$261.8M
 
Dividends Paid (Ex Special Dividend) $40.8M $42.8M $44.9M $47.2M $50.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $100M -- $109.3M -- --
Long-Term Debt Repaid -$3.6M -$3.7M -$53M -$3.8M -$2.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.5M -$745K -$2.1M -$879K -$812K
Cash From Financing $1.7M -$12.7M -$39.3M -$38.8M $22.6M
 
Beginning Cash (CF) $146.8M $61.9M $44.1M $49.9M $58.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.6M -$5.6M -$1.8M $3.4M -$10.5M
Ending Cash (CF) $171.5M $56.3M $42.3M $53.3M $47.7M
 
Levered Free Cash Flow $27.2M $10.9M $43.7M $45.8M -$26.9M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock