Operating cash flow remained stable at $68.1M in 2026Q2, but CAPEX surged to $109.8M (161% of OCF), driving a negative FCF of -$41.6M and reliance on $74.9M equity issuance.
MGE Energy, Inc. (MGEE) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 278.11M | 263.23M | 277.78M | 237.56M | 153.74M | 137.53M | 172.44M | 130.47M | 153.04M | 132.99M | 147.51M | 141.19M | 128.76M | 140.27M | 146M | 130.77M | 124.03M | 117.91M | 74.71M | 76.59M | 101.04M | 49.83M | 62.31M | 68.6M | 56.73M | 74.68M | 47.77M | 60.3M | 70.5M | 40.8M | 48.3M |
| Operating CF Growth % | -4.76% | -5.24% | 16.93% | 54.53% | 11.79% | -20.25% | 32.17% | -14.74% | 15.08% | -9.84% | 4.48% | 9.65% | -8.2% | -3.93% | 11.65% | 5.43% | 5.19% | 57.82% | -2.45% | -24.2% | 102.78% | -20.04% | -9.17% | 20.93% | -24.04% | 56.33% | -20.77% | -14.47% | 72.79% | -15.53% | -4.92% |
| Operating CF / Revenue % | 36.16% | 35.4% | 41.04% | 34.41% | 21.52% | 22.67% | 32.01% | 22.94% | 27.34% | 23.62% | 27.08% | 25.03% | 20.77% | 23.74% | 26.97% | 23.93% | 23.29% | 22.09% | 12.54% | 14.25% | 19.91% | 9.71% | 14.67% | 17.08% | 16.34% | 22.38% | 14.74% | 22% | 28.22% | 15.42% | 19.08% |
| Net Income | 149.63M | 135.89M | 120.57M | 117.7M | 110.95M | 105.76M | 92.42M | 86.87M | 84.22M | 97.61M | 75.56M | 71.34M | 80.32M | 74.91M | 64.45M | 60.93M | 57.72M | 51M | 52.77M | 48.83M | 42.42M | 32.09M | 33.84M | 30.64M | 29.19M | 27.25M | 27.36M | 23.7M | 22.2M | 22.5M | 6.4M |
| Depreciation & Amortization | 115.32M | 114.32M | 108.58M | 100.35M | 85.55M | 76.98M | 74.19M | 71.56M | 56.41M | 53.08M | 44.65M | 44.23M | 40.7M | 38.84M | 38.71M | 40.94M | 37.96M | 41.08M | 39.27M | 32.2M | 31.34M | 29.27M | 24.92M | 23.34M | 29.36M | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 10.56M | 7.62M | 608K | 23M | 23.43M | 4.84M | 10.36M | 7.21M | 3.75M | -4.08M | 22.42M | 21.93M | 49.88M | 38.37M | 44.8M | 33.7M | 25.38M | 17.71M | 8.58M | 750K | 5.24M | 10.9M | 8.83M | 13.07M | 3.63M | 8.98M | -1.07M | -700K | -1.2M | -1.4M | -7.2M |
| Other Non-Cash Items | -8.72M | -6.25M | -274K | -14.29M | -17.27M | -8.91M | -12.57M | -10.29M | -6.4M | -10.56M | -13.03M | -12.96M | -2.59M | -41.41M | -27.37M | -2.15M | 14.3M | 6.07M | 1.22M | 5.63M | 18.91M | 3.43M | 14.68M | 26.27M | 22.86M | 31.54M | 35.38M | 35.3M | 34.1M | 29.5M | 43.6M |
| Working Capital Changes | 11.32M | 11.64M | 48.3M | 10.8M | -48.93M | -41.15M | 8.04M | -24.88M | 17.56M | -2.03M | 16.92M | 13.8M | -38.95M | 15.84M | 6.71M | 7.01M | -3.85M | 12.64M | -31.54M | -8.49M | 8.74M | -21.73M | -18.49M | -1.38M | 1.05M | 6.93M | -13.89M | 2M | 15.4M | -9.8M | 5.5M |
| Capital Expenditures | -442.37M | -343.22M | -236.93M | -222.07M | -175.03M | -153.17M | -203.14M | -164.04M | -212.2M | -108.13M | -83.66M | -72.03M | -92.68M | -119.06M | -98.44M | -65.18M | -60.08M | -77.93M | -105.78M | -136.26M | -92.58M | -85.77M | -99.22M | -82.97M | -78.28M | -41.97M | -73.61M | -51M | -30.8M | -21.6M | -21.9M |
| CapEx / Revenue % | 57.52% | 46.15% | 35% | 32.16% | 24.5% | 25.25% | 37.71% | 28.84% | 37.91% | 19.2% | 15.36% | 12.77% | 14.95% | 20.15% | 18.18% | 11.93% | 11.28% | 14.6% | 17.75% | 25.35% | 18.24% | 16.71% | 23.35% | 20.66% | 22.55% | 12.58% | 22.71% | 18.61% | 12.33% | 8.16% | 8.65% |
| CapEx / D&A | 3.84x | 3.00x | 2.18x | 2.21x | 2.05x | 1.99x | 2.74x | 2.29x | 3.76x | 2.04x | 1.87x | 1.63x | 2.28x | 3.07x | 2.54x | 1.59x | 1.58x | 1.90x | 2.69x | 4.23x | 2.95x | 2.93x | 3.98x | 3.55x | 2.67x | - | - | - | - | - | - |
| CapEx Coverage (OCF/CapEx) | 0.63x | 0.77x | 1.17x | 1.07x | 0.88x | 0.90x | 0.85x | 0.80x | 0.72x | 1.23x | 1.76x | 1.96x | 1.39x | 1.18x | 1.48x | 2.01x | 2.06x | 1.51x | 0.71x | 0.56x | 1.09x | 0.58x | 0.63x | 0.83x | 0.72x | 1.78x | 0.65x | 1.18x | 2.29x | 1.89x | 2.21x |
| Cash from Investing | -448.64M | -350.56M | -241.49M | -230.02M | -180.15M | -156.97M | -210.41M | -172.36M | -218.33M | -116.36M | -86.83M | -73.31M | -96.16M | -121.92M | -101.35M | -66.35M | -57.38M | -79.97M | -104.28M | -134.79M | -94.44M | -72.18M | -100.22M | -93.47M | -86.38M | -24.53M | -84.84M | -61.8M | -40.8M | -28.1M | -26.6M |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.82M | 0 | 0 | 0 | 0 | 0 | 0 | 3.36M | 0 | 3.48M | 1.76M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | -3.63M | -9.5M | -4.79M | -7M | -5.18M | -4.03M | -5.6M | -7.81M | -5.93M | -11.08M | -2.96M | -1.05M | -2.19M | -1.66M | -2.42M | -3.16M | -810K | -3.7M | -3.68M | -255K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 161K | 114K | 499K | -778K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | -2.64M | 2.15M | 230K | -954K | 70K | 221K | -1.67M | -508K | -205K | 2.85M | -209K | -230K | -1.3M | -1.21M | -496K | 1.99M | -12K | 1.54M | 1.19M | 743K | -1.87M | 13.59M | -993K | -10.5M | -8.1M | 17.43M | -11.23M | -10.8M | -10M | -6.5M | -4.7M |
| Cash from Financing | 177.08M | 71.57M | -26.83M | -10.48M | 25.54M | -8.76M | 59.19M | -17.23M | 38.12M | -4.64M | -46.11M | -52.24M | -35.66M | 4.11M | -39.46M | -30.36M | -64.24M | -37.34M | 29.89M | 58.99M | -6.93M | 22.18M | 39.44M | 26.21M | 30.23M | -52.04M | 39.43M | -3.8M | -24.5M | -15.9M | -19.2M |
| Dividends Paid | -70.01M | -67.59M | -63.6M | -60.39M | -57.5M | -54.79M | -51.73M | -47.84M | -45.76M | -43.68M | -41.77M | -40.04M | -38.43M | -37.11M | -35.95M | -35.03M | -34.37M | -33.69M | -31.78M | -30.3M | -28.51M | -28.05M | -25.94M | -24.14M | -23.17M | -22.34M | -21.59M | -21M | -20.9M | -20.7M | -20.5M |
| Dividend Payout Ratio % | - | 49.74% | 52.75% | 51.31% | 51.82% | 51.8% | 55.97% | 55.07% | 54.34% | 44.75% | 55.29% | 56.13% | 47.85% | 49.54% | 55.78% | 57.49% | 59.55% | 66.07% | 60.23% | 62.05% | 67.21% | 87.42% | 76.66% | 78.78% | 79.37% | 82% | 78.92% | 88.61% | 94.14% | 92% | 320.31% |
| Debt Issuance (Net) | 2M | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | -1000K | 1000K | 1000K | -1000K | 1000K | -1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | -1000K | 1000K | 1000K |
| Stock Issued | 88.95M | 3.75M | 31.61M | 0 | 0 | 0 | 79.64M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.28M | 31M | 32.79M | 17.17M | 2.26M | 63.15M | 23.16M | 13.6M | 10.88M | 8.96M | 1.7M | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -119K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -2.55M | -1.84M | -1.69M | -2.58M | -2.07M | -2.2M | -1.55M | -1.84M | -662K | -597K | -70K | -8.02M | -130K | -770K | -844K | -336K | -1.34M | 82K | -330K | 0 | -82K | -1.13M | 636K | -200K | 0 | 0 | 0 | -100K | -100K | 0 | 0 |
| Net Change in Cash | 5.03M | -15.76M | 9.47M | -2.94M | -867K | -28.2M | 21.23M | -59.12M | -27.16M | 11.99M | 14.57M | 15.63M | -3.06M | 22.46M | 5.19M | 34.06M | 2.41M | 598K | 317K | 786K | -328K | -173K | 1.54M | 1.33M | 577K | -1.89M | 2.36M | -5.4M | 5.2M | -3.2M | 2.5M |
| Exchange Rate Effect | -1.52M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100K | 0 | 0 | 0 |
| Cash at Beginning | 12.48M | 24.5M | 15.03M | 17.97M | 18.84M | 47.04M | 25.81M | 84.93M | 112.09M | 95.96M | 81.38M | 65.75M | 68.81M | 46.36M | 41.17M | 7.11M | 4.7M | 4.11M | 3.79M | 3M | 3.33M | 3.5M | 2.02M | 685K | 2.42M | 4.31M | 1.95M | 7.3M | 2.1M | 5.3M | 2.8M |
| Cash at End | 19.68M | 8.74M | 24.5M | 15.03M | 17.97M | 18.84M | 47.04M | 25.81M | 84.93M | 107.95M | 95.96M | 81.38M | 65.75M | 68.81M | 46.36M | 41.17M | 7.11M | 4.7M | 4.11M | 3.79M | 3M | 3.33M | 3.56M | 2.02M | 3M | 2.42M | 4.31M | 1.9M | 7.3M | 2.1M | 5.3M |
| Free Cash Flow | -164.26M | -79.99M | 40.86M | 15.49M | -21.3M | -15.64M | -30.7M | -33.56M | -59.16M | 24.86M | 63.85M | 69.16M | 36.09M | 21.21M | 47.57M | 65.6M | 63.95M | 39.98M | -31.07M | -59.67M | 8.46M | -35.94M | -36.91M | -14.37M | -21.55M | 32.72M | -25.83M | 9.3M | 39.7M | 19.2M | 26.4M |
| FCF Growth % | -471.24% | -295.76% | 163.78% | 172.74% | -36.14% | 49.04% | 8.54% | 43.27% | -337.96% | -61.07% | -7.67% | 91.64% | 70.14% | -55.41% | -27.49% | 2.57% | 59.96% | 228.7% | 47.94% | -805.01% | 123.55% | 2.61% | -156.88% | 33.34% | -165.88% | 226.66% | -377.76% | -76.57% | 106.77% | -27.27% | 36.08% |
| FCF Margin % | -21.36% | -10.76% | 6.04% | 2.24% | -2.98% | -2.58% | -5.7% | -5.9% | -10.57% | 4.41% | 11.72% | 12.26% | 5.82% | 3.59% | 8.79% | 12.01% | 12.01% | 7.49% | -5.21% | -11.1% | 1.67% | -7% | -8.69% | -3.58% | -6.21% | 9.8% | -7.97% | 3.39% | 15.89% | 7.26% | 10.43% |
| FCF / Net Income % | -109.78% | -58.86% | 33.89% | 13.16% | -19.19% | -14.79% | -33.21% | -38.63% | -70.24% | 25.47% | 84.51% | 96.93% | 44.93% | 28.32% | 73.81% | 107.66% | 110.8% | 78.4% | -58.87% | -122.22% | 19.95% | -112.01% | -109.07% | -46.89% | -73.83% | 120.09% | -94.43% | 39.24% | 178.83% | 85.33% | 412.5% |
Quick answers to the most common questions about buying MGEE stock.
MGE Energy, Inc. (MGEE) generated $263.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
MGE Energy, Inc. (MGEE) reported negative free cash flow of $80.0M in 2025, indicating capital requirements exceeded cash from operations.
MGE Energy, Inc. (MGEE) spent $343.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, MGE Energy, Inc. (MGEE) returned $67.6M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Regulatory lag on transition
Metrics are mathematically derived from official filings.
OCF Stability Amidst Rate Base Growth
Operating cash flow averaged $68.1M in 2026Q2, up from $64.6M a year earlier, per quarterly filings, indicating steady regulated cash generation despite seasonal swings.
OCF has remained consistently above $60M in most quarters, with the exception of 2025Q4's $34.5M, which appears tied to seasonal working capital timing. The stability of OCF relative to net income (which fluctuates with AFUDC and seasonal earnings) suggests that cash conversion from regulated operations is predictable, supporting the company's ability to fund fixed obligations.
CAPEX Acceleration Outpaces Depreciation
CAPEX surged to $109.8M in 2026Q2, representing 161% of OCF, as reported in financial statements, signaling an aggressive rate base expansion phase.
The CAPEX-to-depreciation ratio has climbed from roughly 1.7x in 2024 to over 3.8x in 2026Q2, indicating that MGEE is investing far beyond its current depreciation run-rate. This is consistent with the accelerated Columbia coal retirement and renewable build-out, but it also implies that the company is relying heavily on external financing to bridge the gap between internal cash generation and investment needs.
FCF Deficit Widens, Equity Supports
Free cash flow turned negative at -$41.6M in 2026Q2, with net stock issuance of $74.9M, per recent filings, indicating reliance on equity to fund the CAPEX surge.
The cumulative FCF deficit over the last four quarters is approximately -$124M, yet MGEE has issued $74.9M in equity in 2026Q2 alone, suggesting that management is proactively managing the balance sheet to avoid excessive debt. The low debt-to-capital ratio (implied by the 0.72% debt/equity figure) provides ample headroom for additional debt issuance, but the equity issuance signals a preference for maintaining a conservative capital structure.
Dividend Coverage Remains Robust
OCF-to-dividend coverage stood at 3.8x in 2026Q2, as per quarterly data, comfortably above the 2.0x minimum seen in 2025Q4, indicating dividend safety.
Despite the negative FCF, dividends are well-covered by operating cash flow, with coverage averaging 4.0x over the past year. The company's history of annual dividend increases appears sustainable given the stable OCF, but investors should monitor whether the accelerating CAPEX cycle forces a slowdown in dividend growth to preserve liquidity.
AFUDC and ATC Mask Cash Reality
Net income of $33.4M in 2026Q2 includes non-cash AFUDC and equity income from ATC, which may overstate cash earnings, as per company disclosures.
The gap between net income and OCF (which is positive) suggests that non-cash items like AFUDC are inflating reported earnings, but the actual cash generation is still strong. However, the equity income from ATC, which is not part of OCF, provides a stable non-operating cash stream that supports the dividend. Investors should adjust for these items to assess true cash-generating ability.
Regulatory Lag Could Strain Cash
The accelerated CAPEX may outpace rate case approvals, potentially delaying cash recovery and widening the FCF deficit, as suggested by recent filings.
If the PSCW delays rate increases to reflect the new rate base, MGEE could face a period of negative FCF that is not fully offset by equity issuance. The company's ability to earn its allowed ROE on new investments is critical; any regulatory lag would compress cash flows and may force additional external financing, which could dilute shareholders if equity issuance continues.