Annual Income Statements for Magnolia Oil & Gas
This table shows Magnolia Oil & Gas' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Magnolia Oil & Gas
This table shows Magnolia Oil & Gas' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
245 |
232 |
96 |
91 |
102 |
98 |
85 |
96 |
100 |
86 |
103 |
Consolidated Net Income / (Loss) |
|
287 |
255 |
107 |
105 |
117 |
114 |
98 |
105 |
106 |
89 |
107 |
Net Income / (Loss) Continuing Operations |
|
287 |
255 |
107 |
105 |
117 |
114 |
98 |
105 |
106 |
89 |
107 |
Total Pre-Tax Income |
|
306 |
196 |
126 |
129 |
149 |
145 |
118 |
132 |
132 |
111 |
132 |
Total Revenue |
|
483 |
349 |
308 |
280 |
316 |
323 |
319 |
337 |
333 |
327 |
350 |
Net Interest Income / (Expense) |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Non-Interest Income |
|
483 |
349 |
308 |
280 |
316 |
323 |
319 |
337 |
333 |
327 |
350 |
Other Non-Interest Income |
|
483 |
349 |
308 |
280 |
316 |
323 |
319 |
337 |
333 |
327 |
350 |
Total Non-Interest Expense |
|
176 |
129 |
181 |
159 |
168 |
185 |
195 |
202 |
204 |
203 |
214 |
Other Operating Expenses |
|
108 |
66 |
111 |
82 |
86 |
73 |
98 |
98 |
97 |
97 |
109 |
Depreciation Expense |
|
69 |
64 |
71 |
77 |
81 |
96 |
97 |
105 |
107 |
105 |
106 |
Nonoperating Income / (Expense), net |
|
-0.17 |
-23 |
-0.65 |
9.26 |
-0.48 |
7.23 |
-6.63 |
-2.47 |
3.43 |
-13 |
-4.04 |
Income Tax Expense |
|
19 |
-59 |
20 |
25 |
31 |
32 |
20 |
27 |
27 |
22 |
25 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
41 |
23 |
10 |
13 |
15 |
15 |
13 |
9.55 |
6.13 |
3.11 |
3.72 |
Basic Earnings per Share |
|
$1.29 |
$1.22 |
$0.50 |
$0.48 |
$0.54 |
$0.52 |
$0.46 |
$0.51 |
$0.52 |
$0.45 |
$0.54 |
Weighted Average Basic Shares Outstanding |
|
188.64M |
187.43M |
191.78M |
189.40M |
187.09M |
188.17M |
182.37M |
184.94M |
187.86M |
186.47M |
188.65M |
Diluted Earnings per Share |
|
$1.29 |
$1.20 |
$0.50 |
$0.48 |
$0.54 |
$0.52 |
$0.46 |
$0.51 |
$0.52 |
$0.45 |
$0.54 |
Weighted Average Diluted Shares Outstanding |
|
189.07M |
187.90M |
192.05M |
189.57M |
187.27M |
188.36M |
182.42M |
184.97M |
187.87M |
186.49M |
188.66M |
Weighted Average Basic & Diluted Shares Outstanding |
|
216.20M |
213.89M |
211.97M |
209.73M |
207.05M |
204.28M |
202.76M |
199.12M |
196.56M |
194.16M |
192.47M |
Cash Dividends to Common per Share |
|
$0.10 |
- |
$0.12 |
$0.12 |
$0.12 |
- |
$0.13 |
$0.13 |
$0.13 |
- |
$0.15 |
Annual Cash Flow Statements for Magnolia Oil & Gas
This table details how cash moves in and out of Magnolia Oil & Gas' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2016 |
2017 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
0.00 |
0.00 |
47 |
9.93 |
174 |
308 |
-274 |
-141 |
Net Cash From Operating Activities |
|
30 |
257 |
648 |
310 |
788 |
1,297 |
856 |
921 |
Net Cash From Continuing Operating Activities |
|
30 |
257 |
648 |
310 |
788 |
1,297 |
856 |
921 |
Net Income / (Loss) Continuing Operations |
|
21 |
179 |
85 |
-1,869 |
560 |
1,050 |
443 |
397 |
Consolidated Net Income / (Loss) |
|
21 |
179 |
85 |
-1,869 |
560 |
1,050 |
443 |
397 |
Depreciation Expense |
|
33 |
130 |
524 |
283 |
188 |
243 |
325 |
414 |
Amortization Expense |
|
0.00 |
0.00 |
18 |
18 |
14 |
5.85 |
4.26 |
4.46 |
Non-Cash Adjustments to Reconcile Net Income |
|
4.25 |
9.28 |
31 |
1,877 |
18 |
-49 |
100 |
103 |
Changes in Operating Assets and Liabilities, net |
|
-28 |
-60 |
-10 |
0.52 |
9.69 |
46 |
-16 |
1.50 |
Net Cash From Investing Activities |
|
-1,249 |
-314 |
-524 |
-270 |
-243 |
-519 |
-815 |
-655 |
Net Cash From Continuing Investing Activities |
|
-1,249 |
-314 |
-524 |
-270 |
-243 |
-519 |
-815 |
-655 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-26 |
-247 |
-435 |
-222 |
-223 |
-427 |
-459 |
-489 |
Purchase of Investment Securities |
|
-1,223 |
-67 |
-93 |
-74 |
-18 |
-90 |
-355 |
-165 |
Sale and/or Maturity of Investments |
|
0.00 |
0.00 |
4.01 |
26 |
-2.24 |
-1.61 |
-0.72 |
-0.58 |
Net Cash From Financing Activities |
|
1,219 |
57 |
-76 |
-30 |
-371 |
-469 |
-315 |
-407 |
Net Cash From Continuing Financing Activities |
|
1,219 |
57 |
-76 |
-30 |
-371 |
-469 |
-315 |
-407 |
Issuance of Debt |
|
0.00 |
0.00 |
- |
- |
- |
0.00 |
0.00 |
400 |
Repayment of Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
-4.98 |
-5.49 |
0.00 |
-417 |
Repurchase of Common Equity |
|
- |
0.00 |
-79 |
-29 |
-297 |
-352 |
-205 |
-273 |
Payment of Dividends |
|
- |
- |
0.00 |
0.00 |
-14 |
-75 |
-88 |
-98 |
Other Financing Activities, Net |
|
1,219 |
57 |
2.87 |
-1.52 |
-54 |
-36 |
-22 |
-19 |
Quarterly Cash Flow Statements for Magnolia Oil & Gas
This table details how cash moves in and out of Magnolia Oil & Gas' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
188 |
-14 |
-8.16 |
9.28 |
-58 |
-217 |
-1.80 |
-124 |
0.46 |
-16 |
-12 |
Net Cash From Operating Activities |
|
411 |
268 |
220 |
202 |
187 |
247 |
211 |
269 |
218 |
223 |
224 |
Net Cash From Continuing Operating Activities |
|
411 |
268 |
220 |
202 |
187 |
247 |
211 |
269 |
218 |
223 |
224 |
Net Income / (Loss) Continuing Operations |
|
287 |
255 |
107 |
105 |
117 |
114 |
98 |
105 |
106 |
89 |
107 |
Consolidated Net Income / (Loss) |
|
287 |
255 |
107 |
105 |
117 |
114 |
98 |
105 |
106 |
89 |
107 |
Depreciation Expense |
|
69 |
64 |
71 |
77 |
81 |
96 |
97 |
105 |
107 |
105 |
106 |
Amortization Expense |
|
1.03 |
1.04 |
1.04 |
1.06 |
1.07 |
1.08 |
1.09 |
1.10 |
1.12 |
1.15 |
0.53 |
Non-Cash Adjustments to Reconcile Net Income |
|
4.28 |
-61 |
36 |
22 |
17 |
25 |
22 |
22 |
26 |
33 |
19 |
Changes in Operating Assets and Liabilities, net |
|
49 |
9.25 |
5.65 |
-2.72 |
-29 |
11 |
-6.94 |
37 |
-23 |
-5.29 |
-7.99 |
Net Cash From Investing Activities |
|
-135 |
-197 |
-150 |
-118 |
-162 |
-384 |
-127 |
-260 |
-130 |
-138 |
-146 |
Net Cash From Continuing Investing Activities |
|
-135 |
-197 |
-150 |
-118 |
-162 |
-384 |
-127 |
-260 |
-130 |
-138 |
-146 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-127 |
-118 |
-154 |
-111 |
-89 |
-105 |
-101 |
-136 |
-115 |
-138 |
-122 |
Acquisitions |
|
- |
- |
0.00 |
- |
- |
- |
-13 |
- |
- |
- |
0.00 |
Purchase of Investment Securities |
|
-7.40 |
-78 |
3.69 |
-7.05 |
-50 |
-302 |
-13 |
-137 |
-15 |
-0.43 |
-24 |
Sale and/or Maturity of Investments |
|
-0.17 |
-0.42 |
-0.28 |
0.20 |
-0.50 |
-0.13 |
-0.06 |
-0.44 |
-0.04 |
-0.05 |
0.03 |
Net Cash From Financing Activities |
|
-88 |
-86 |
-78 |
-74 |
-83 |
-80 |
-85 |
-133 |
-88 |
-101 |
-91 |
Net Cash From Continuing Financing Activities |
|
-88 |
-86 |
-78 |
-74 |
-83 |
-80 |
-85 |
-133 |
-88 |
-101 |
-91 |
Repurchase of Common Equity |
|
-61 |
-60 |
-46 |
-49 |
-57 |
-54 |
-51 |
-106 |
-61 |
-55 |
-52 |
Payment of Dividends |
|
-19 |
-19 |
-23 |
-22 |
-22 |
-22 |
-24 |
-24 |
-25 |
-25 |
-29 |
Other Financing Activities, Net |
|
-7.82 |
-6.23 |
-9.34 |
-3.24 |
-4.47 |
-4.75 |
-10 |
-3.52 |
-2.13 |
-3.56 |
-9.61 |
Annual Balance Sheets for Magnolia Oil & Gas
This table presents Magnolia Oil & Gas' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
1,689 |
3,434 |
3,466 |
1,453 |
1,747 |
2,573 |
2,756 |
2,821 |
Cash and Due from Banks |
|
0.00 |
136 |
183 |
193 |
367 |
675 |
401 |
260 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
-166 |
3,251 |
3,815 |
2,130 |
2,382 |
2,940 |
3,744 |
4,403 |
Deferred Acquisition Cost |
|
0.00 |
11 |
8.39 |
6.04 |
3.70 |
5.64 |
3.84 |
7.02 |
Intangible Assets |
|
0.00 |
-140 |
-678 |
-976 |
-1,173 |
-1,416 |
-1,701 |
-2,116 |
Other Assets |
|
115 |
157 |
118 |
100 |
167 |
367 |
309 |
266 |
Total Liabilities & Shareholders' Equity |
|
1,689 |
3,434 |
3,466 |
1,453 |
1,747 |
2,573 |
2,756 |
2,821 |
Total Liabilities |
|
91 |
726 |
738 |
614 |
701 |
832 |
874 |
854 |
Short-Term Debt |
|
- |
76 |
79 |
63 |
128 |
203 |
193 |
181 |
Other Short-Term Payables |
|
81 |
121 |
96 |
66 |
91 |
137 |
122 |
109 |
Long-Term Debt |
|
0.00 |
389 |
390 |
391 |
388 |
390 |
393 |
393 |
Other Long-Term Liabilities |
|
9.84 |
140 |
173 |
94 |
95 |
102 |
166 |
171 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,598 |
2,708 |
2,729 |
839 |
1,045 |
1,740 |
1,883 |
1,967 |
Total Preferred & Common Equity |
|
1,598 |
1,677 |
1,776 |
548 |
817 |
1,576 |
1,692 |
1,914 |
Total Common Equity |
|
1,598 |
1,677 |
1,776 |
548 |
817 |
1,576 |
1,692 |
1,914 |
Common Stock |
|
1,598 |
1,641 |
1,703 |
1,713 |
1,690 |
1,720 |
1,744 |
1,880 |
Retained Earnings |
|
0.00 |
36 |
83 |
-1,125 |
-708 |
186 |
486 |
755 |
Treasury Stock |
|
- |
0.00 |
-10 |
-39 |
-165 |
-330 |
-538 |
-721 |
Noncontrolling Interest |
|
0.00 |
1,031 |
952 |
291 |
228 |
164 |
191 |
54 |
Quarterly Balance Sheets for Magnolia Oil & Gas
This table presents Magnolia Oil & Gas' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
2,301 |
2,576 |
2,567 |
2,652 |
2,808 |
2,843 |
2,811 |
2,869 |
Cash and Due from Banks |
|
690 |
667 |
677 |
618 |
399 |
276 |
276 |
248 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
2,718 |
3,060 |
3,114 |
3,278 |
3,882 |
4,145 |
4,266 |
4,549 |
Deferred Acquisition Cost |
|
6.09 |
5.19 |
4.74 |
4.29 |
3.39 |
2.94 |
2.49 |
6.66 |
Intangible Assets |
|
-1,352 |
-1,487 |
-1,524 |
-1,605 |
-1,798 |
-1,903 |
-2,011 |
-2,222 |
Other Assets |
|
239 |
331 |
295 |
357 |
322 |
322 |
277 |
287 |
Total Liabilities & Shareholders' Equity |
|
2,301 |
2,576 |
2,567 |
2,652 |
2,808 |
2,843 |
2,811 |
2,869 |
Total Liabilities |
|
831 |
809 |
757 |
805 |
910 |
925 |
850 |
879 |
Short-Term Debt |
|
215 |
191 |
166 |
183 |
220 |
227 |
164 |
172 |
Other Short-Term Payables |
|
127 |
120 |
97 |
120 |
130 |
128 |
117 |
133 |
Long-Term Debt |
|
390 |
391 |
392 |
392 |
393 |
394 |
395 |
393 |
Other Long-Term Liabilities |
|
99 |
107 |
102 |
109 |
167 |
175 |
174 |
181 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,470 |
1,767 |
1,810 |
1,847 |
1,898 |
1,918 |
1,961 |
1,989 |
Total Preferred & Common Equity |
|
1,271 |
1,599 |
1,634 |
1,664 |
1,701 |
1,818 |
1,908 |
1,934 |
Total Common Equity |
|
1,271 |
1,599 |
1,634 |
1,664 |
1,701 |
1,818 |
1,908 |
1,934 |
Common Stock |
|
1,637 |
1,721 |
1,731 |
1,739 |
1,745 |
1,816 |
1,879 |
1,879 |
Retained Earnings |
|
-46 |
260 |
329 |
409 |
547 |
619 |
694 |
829 |
Treasury Stock |
|
-320 |
-381 |
-426 |
-484 |
-591 |
-617 |
-665 |
-774 |
Noncontrolling Interest |
|
199 |
168 |
175 |
183 |
197 |
100 |
52 |
56 |
Annual Metrics And Ratios for Magnolia Oil & Gas
This table displays calculated financial ratios and metrics derived from Magnolia Oil & Gas' official financial filings.
Metric |
|
2016 |
2017 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
-42.55% |
99.21% |
57.14% |
-27.59% |
7.25% |
EBITDA Growth |
|
0.00% |
865.26% |
0.00% |
-357.95% |
146.76% |
71.14% |
-34.72% |
7.81% |
EBIT Growth |
|
0.00% |
0.00% |
0.00% |
-2,071.20% |
129.25% |
87.86% |
-50.22% |
-4.21% |
NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
-1,719.43% |
141.13% |
89.63% |
-59.68% |
-4.12% |
Net Income Growth |
|
0.00% |
0.00% |
0.00% |
-2,298.67% |
129.95% |
87.64% |
-57.86% |
-10.23% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
-2,696.43% |
132.46% |
99.58% |
-56.69% |
-4.90% |
Operating Cash Flow Growth |
|
0.00% |
745.00% |
0.00% |
-52.11% |
154.25% |
64.45% |
-34.00% |
7.60% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-45.09% |
0.09% |
0.02% |
15.39% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
-59.56% |
20.73% |
49.46% |
5.80% |
2.92% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-12.83% |
19.52% |
1.01% |
-2.11% |
0.30% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-4.63% |
26.97% |
2.74% |
-2.91% |
-0.48% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.98% |
38.61% |
2.38% |
-9.79% |
-2.66% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.98% |
38.59% |
8.72% |
-25.26% |
-2.07% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.50% |
36.66% |
6.34% |
-24.15% |
-5.95% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.36% |
43.03% |
8.28% |
-25.00% |
-3.48% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-20.48% |
29.89% |
0.58% |
-2.41% |
-2.57% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
8.34% |
-4.22% |
29.90% |
4.95% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
2.11% |
11.48% |
12.50% |
1.90% |
0.84% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
0.00% |
79.30% |
68.01% |
-305.35% |
71.68% |
78.06% |
70.38% |
70.75% |
EBIT Margin |
|
0.00% |
47.13% |
10.52% |
-361.05% |
53.01% |
63.37% |
43.56% |
38.91% |
Profit (Net Income) Margin |
|
0.00% |
44.36% |
9.02% |
-345.27% |
51.90% |
61.98% |
36.07% |
30.19% |
Tax Burden Percent |
|
0.00% |
98.49% |
85.21% |
95.93% |
98.44% |
99.37% |
80.50% |
80.57% |
Interest Burden Percent |
|
0.00% |
95.58% |
100.62% |
99.69% |
99.47% |
98.43% |
102.87% |
96.32% |
Effective Tax Rate |
|
0.00% |
1.51% |
14.79% |
0.00% |
1.56% |
0.63% |
19.50% |
19.43% |
Return on Invested Capital (ROIC) |
|
0.00% |
23.42% |
2.64% |
-60.92% |
39.43% |
54.80% |
17.92% |
16.47% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
2.75% |
-169.47% |
38.81% |
51.77% |
20.02% |
13.85% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.47% |
-43.84% |
19.97% |
20.61% |
6.52% |
4.17% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
3.12% |
-104.77% |
59.40% |
75.41% |
24.43% |
20.64% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-176.58% |
0.00% |
23.90% |
20.64% |
15.14% |
12.28% |
13.59% |
Operating Return on Assets (OROA) |
|
0.00% |
11.25% |
2.87% |
-79.45% |
35.72% |
49.72% |
20.06% |
18.36% |
Return on Assets (ROA) |
|
0.00% |
10.59% |
2.46% |
-75.98% |
34.98% |
48.63% |
16.61% |
14.25% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
1.98% |
-68.25% |
43.02% |
64.78% |
22.04% |
19.33% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
11.19% |
4.79% |
-340.95% |
68.53% |
66.64% |
26.16% |
20.76% |
Net Operating Profit after Tax (NOPAT) |
|
0.00 |
187 |
84 |
-1,368 |
563 |
1,067 |
430 |
413 |
NOPAT Margin |
|
0.00% |
46.42% |
8.97% |
-252.73% |
52.18% |
62.97% |
35.06% |
31.35% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
-0.11% |
108.54% |
0.61% |
3.03% |
-2.10% |
2.62% |
SG&A Expenses to Revenue |
|
0.00% |
6.83% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
0.00% |
52.87% |
89.48% |
461.05% |
46.99% |
36.63% |
56.44% |
61.09% |
Earnings before Interest and Taxes (EBIT) |
|
0.00 |
190 |
99 |
-1,954 |
572 |
1,074 |
534 |
512 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
33 |
320 |
641 |
-1,653 |
773 |
1,323 |
864 |
931 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.47 |
1.73 |
3.04 |
5.05 |
3.06 |
2.53 |
2.39 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.47 |
1.25 |
1.09 |
2.07 |
1.61 |
1.26 |
1.13 |
Price to Revenue (P/Rev) |
|
0.00 |
1.85 |
3.25 |
3.08 |
3.82 |
2.85 |
3.49 |
3.47 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
61.06 |
0.00 |
9.88 |
5.40 |
11.04 |
12.47 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.45% |
1.79% |
2.22% |
2.24% |
Earnings Yield |
|
0.00% |
0.00% |
1.64% |
0.00% |
10.12% |
18.52% |
9.06% |
8.02% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.47 |
1.35 |
1.72 |
2.88 |
2.10 |
1.89 |
1.94 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.85 |
4.57 |
4.10 |
4.17 |
2.90 |
3.80 |
3.75 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
2.33 |
6.72 |
0.00 |
5.82 |
3.71 |
5.40 |
5.30 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
3.92 |
43.41 |
0.00 |
7.87 |
4.57 |
8.72 |
9.64 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
3.98 |
50.95 |
0.00 |
8.00 |
4.60 |
10.84 |
11.96 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
2.89 |
6.65 |
7.16 |
5.71 |
3.79 |
5.45 |
5.36 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
4.14 |
15.28 |
16.65 |
15.81 |
14.50 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.17 |
0.54 |
0.49 |
0.34 |
0.31 |
0.29 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.14 |
0.47 |
0.37 |
0.22 |
0.21 |
0.20 |
Financial Leverage |
|
0.00 |
0.00 |
0.17 |
0.26 |
0.51 |
0.40 |
0.33 |
0.30 |
Leverage Ratio |
|
0.00 |
1.06 |
1.27 |
1.38 |
1.70 |
1.55 |
1.47 |
1.45 |
Compound Leverage Factor |
|
0.00 |
1.01 |
1.28 |
1.37 |
1.69 |
1.53 |
1.51 |
1.40 |
Debt to Total Capital |
|
0.00% |
0.00% |
14.67% |
35.09% |
33.05% |
25.42% |
23.74% |
22.57% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
2.48% |
4.84% |
8.19% |
8.69% |
7.83% |
7.13% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
12.19% |
30.24% |
24.86% |
16.73% |
15.91% |
15.45% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
29.79% |
22.52% |
14.64% |
7.03% |
7.74% |
2.12% |
Common Equity to Total Capital |
|
0.00% |
100.00% |
55.54% |
42.39% |
52.31% |
67.54% |
68.52% |
75.31% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.73 |
-0.27 |
0.67 |
0.45 |
0.68 |
0.62 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.45 |
-0.16 |
0.19 |
-0.06 |
0.21 |
0.34 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.61 |
-0.24 |
0.50 |
0.30 |
0.45 |
0.42 |
Debt to NOPAT |
|
0.00 |
0.00 |
5.55 |
-0.33 |
0.92 |
0.56 |
1.36 |
1.39 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
3.39 |
-0.19 |
0.26 |
-0.08 |
0.43 |
0.76 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
4.61 |
-0.29 |
0.69 |
0.37 |
0.91 |
0.95 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
36.49% |
34.86% |
27.58% |
14.10% |
9.80% |
6.36% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-1,411 |
0.00 |
537 |
295 |
295 |
295 |
340 |
Operating Cash Flow to CapEx |
|
117.31% |
104.02% |
148.87% |
139.56% |
353.80% |
303.57% |
186.58% |
188.27% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.24 |
0.27 |
0.22 |
0.67 |
0.78 |
0.46 |
0.47 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.27 |
0.18 |
0.48 |
0.64 |
0.37 |
0.32 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
1,598 |
3,198 |
1,293 |
1,561 |
2,333 |
2,469 |
2,541 |
Invested Capital Turnover |
|
0.00 |
0.50 |
0.29 |
0.24 |
0.76 |
0.87 |
0.51 |
0.53 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
1,598 |
0.00 |
-1,905 |
268 |
772 |
135 |
72 |
Enterprise Value (EV) |
|
0.00 |
744 |
4,304 |
2,221 |
4,501 |
4,908 |
4,662 |
4,933 |
Market Capitalization |
|
0.00 |
744 |
3,065 |
1,668 |
4,124 |
4,826 |
4,287 |
4,566 |
Book Value per Share |
|
$0.00 |
$19.67 |
$6.86 |
$2.18 |
$3.53 |
$7.29 |
$8.17 |
$9.74 |
Tangible Book Value per Share |
|
$0.00 |
$19.67 |
$9.47 |
$6.06 |
$8.61 |
$13.84 |
$16.39 |
$20.50 |
Total Capital |
|
0.00 |
1,598 |
3,198 |
1,293 |
1,561 |
2,333 |
2,469 |
2,541 |
Total Debt |
|
0.00 |
0.00 |
469 |
454 |
516 |
593 |
586 |
574 |
Total Long-Term Debt |
|
0.00 |
0.00 |
390 |
391 |
388 |
390 |
393 |
393 |
Net Debt |
|
0.00 |
0.00 |
287 |
261 |
149 |
-82 |
185 |
314 |
Capital Expenditures (CapEx) |
|
26 |
247 |
435 |
222 |
223 |
427 |
459 |
489 |
Net Nonoperating Expense (NNE) |
|
0.00 |
8.27 |
-0.53 |
501 |
2.98 |
17 |
-12 |
15 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
469 |
454 |
516 |
593 |
586 |
574 |
Total Depreciation and Amortization (D&A) |
|
33 |
130 |
542 |
301 |
201 |
249 |
329 |
419 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.29 |
($7.27) |
$2.38 |
$4.73 |
$2.04 |
$1.94 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
161.89M |
166.27M |
174.36M |
187.43M |
188.17M |
186.47M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.28 |
($7.27) |
$2.36 |
$4.71 |
$2.04 |
$1.94 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
167.05M |
166.27M |
175.36M |
187.90M |
188.36M |
186.49M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
253.12M |
248.57M |
226.58M |
213.89M |
204.28M |
194.16M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
0.00 |
187 |
85 |
-401 |
563 |
1,067 |
443 |
413 |
Normalized NOPAT Margin |
|
0.00% |
46.42% |
9.01% |
-74.11% |
52.18% |
62.97% |
36.10% |
31.35% |
Pre Tax Income Margin |
|
0.00% |
45.04% |
10.59% |
-359.93% |
52.73% |
62.37% |
44.81% |
37.48% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.52% |
7.16% |
19.90% |
24.57% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
93.37% |
-1.53% |
55.64% |
40.69% |
66.29% |
93.29% |
Quarterly Metrics And Ratios for Magnolia Oil & Gas
This table displays calculated financial ratios and metrics derived from Magnolia Oil & Gas' official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
69.44% |
5.09% |
-18.38% |
-42.17% |
-34.64% |
-7.57% |
3.58% |
20.13% |
5.53% |
1.23% |
9.67% |
EBITDA Growth |
|
76.64% |
14.18% |
-29.66% |
-47.45% |
-38.81% |
-17.34% |
12.10% |
20.46% |
3.08% |
-1.93% |
8.75% |
EBIT Growth |
|
86.86% |
12.86% |
-43.96% |
-62.23% |
-51.67% |
-37.10% |
-1.87% |
10.73% |
-12.91% |
-10.15% |
9.04% |
NOPAT Growth |
|
79.03% |
48.49% |
-48.55% |
-66.96% |
-58.95% |
-62.07% |
-3.87% |
10.26% |
-12.46% |
-8.26% |
6.63% |
Net Income Growth |
|
79.46% |
32.59% |
-48.87% |
-65.12% |
-59.06% |
-55.31% |
-8.51% |
0.49% |
-9.84% |
-22.09% |
9.27% |
EPS Growth |
|
92.54% |
42.86% |
-44.44% |
-63.64% |
-58.14% |
-56.67% |
-8.00% |
6.25% |
-3.70% |
-13.46% |
17.39% |
Operating Cash Flow Growth |
|
85.07% |
2.86% |
-7.97% |
-46.78% |
-54.39% |
-7.88% |
-4.04% |
33.51% |
16.33% |
-9.82% |
6.43% |
Free Cash Flow Firm Growth |
|
-1,569.14% |
-540.90% |
-731.88% |
-86.08% |
40.30% |
94.43% |
90.88% |
84.82% |
102.69% |
199.82% |
212.63% |
Invested Capital Growth |
|
48.10% |
49.46% |
47.20% |
28.36% |
16.81% |
5.80% |
6.90% |
7.25% |
4.00% |
2.92% |
1.73% |
Revenue Q/Q Growth |
|
-0.35% |
-27.73% |
-11.65% |
-9.11% |
12.63% |
2.20% |
-1.00% |
5.42% |
-1.07% |
-1.96% |
7.25% |
EBITDA Q/Q Growth |
|
-0.78% |
-24.46% |
-23.87% |
0.36% |
15.53% |
2.05% |
-4.83% |
7.84% |
-1.14% |
-2.91% |
5.05% |
EBIT Q/Q Growth |
|
-4.59% |
-28.37% |
-35.27% |
-4.41% |
22.09% |
-6.78% |
-9.09% |
7.86% |
-3.97% |
-3.83% |
9.47% |
NOPAT Q/Q Growth |
|
-2.32% |
-0.64% |
-57.92% |
-9.43% |
21.36% |
-8.20% |
-4.73% |
3.88% |
-3.65% |
-3.80% |
10.74% |
Net Income Q/Q Growth |
|
-4.32% |
-11.22% |
-58.13% |
-1.95% |
12.32% |
-3.08% |
-14.28% |
7.70% |
0.76% |
-16.24% |
20.22% |
EPS Q/Q Growth |
|
-2.27% |
-6.98% |
-58.33% |
-4.00% |
12.50% |
-3.70% |
-11.54% |
10.87% |
1.96% |
-13.46% |
20.00% |
Operating Cash Flow Q/Q Growth |
|
8.32% |
-34.74% |
-17.98% |
-8.21% |
-7.17% |
31.80% |
-14.56% |
27.72% |
-19.12% |
2.17% |
0.84% |
Free Cash Flow Firm Q/Q Growth |
|
-68.83% |
-25.99% |
-24.86% |
34.06% |
45.83% |
88.25% |
-117.36% |
-9.73% |
109.61% |
335.32% |
145.25% |
Invested Capital Q/Q Growth |
|
12.44% |
12.50% |
0.66% |
0.80% |
2.32% |
1.90% |
1.71% |
1.14% |
-0.78% |
0.84% |
0.53% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
77.95% |
81.48% |
64.43% |
71.14% |
72.97% |
72.87% |
69.73% |
71.33% |
71.28% |
70.59% |
69.14% |
EBIT Margin |
|
63.46% |
62.90% |
41.16% |
43.29% |
46.93% |
42.80% |
39.00% |
39.90% |
38.73% |
37.99% |
38.77% |
Profit (Net Income) Margin |
|
59.42% |
72.99% |
34.59% |
37.32% |
37.21% |
35.29% |
30.55% |
31.22% |
31.79% |
27.16% |
30.44% |
Tax Burden Percent |
|
93.68% |
129.94% |
84.48% |
80.80% |
79.01% |
78.30% |
82.76% |
79.70% |
79.97% |
80.00% |
80.93% |
Interest Burden Percent |
|
99.95% |
89.31% |
99.49% |
106.68% |
100.37% |
105.30% |
94.68% |
98.16% |
102.66% |
89.38% |
97.03% |
Effective Tax Rate |
|
6.32% |
-29.94% |
15.52% |
19.20% |
20.99% |
21.70% |
17.24% |
20.30% |
20.03% |
20.00% |
19.07% |
Return on Invested Capital (ROIC) |
|
57.41% |
71.12% |
28.65% |
23.37% |
20.81% |
17.14% |
16.44% |
16.78% |
16.44% |
15.96% |
16.69% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
57.38% |
65.62% |
28.55% |
24.69% |
20.75% |
18.10% |
15.52% |
16.44% |
16.92% |
14.15% |
16.13% |
Return on Net Nonoperating Assets (RNNOA) |
|
26.56% |
26.13% |
11.11% |
9.09% |
7.38% |
5.89% |
5.06% |
5.20% |
5.04% |
4.26% |
4.89% |
Return on Equity (ROE) |
|
83.96% |
97.25% |
39.76% |
32.47% |
28.19% |
23.03% |
21.50% |
21.98% |
21.48% |
20.23% |
21.57% |
Cash Return on Invested Capital (CROIC) |
|
17.72% |
15.14% |
9.61% |
10.52% |
10.10% |
12.28% |
10.87% |
10.77% |
13.12% |
13.59% |
14.84% |
Operating Return on Assets (OROA) |
|
54.79% |
49.35% |
30.61% |
26.43% |
23.75% |
19.71% |
17.93% |
19.09% |
18.60% |
17.93% |
18.40% |
Return on Assets (ROA) |
|
51.30% |
57.27% |
25.72% |
22.79% |
18.83% |
16.25% |
14.05% |
14.94% |
15.27% |
12.82% |
14.45% |
Return on Common Equity (ROCE) |
|
69.49% |
83.54% |
34.96% |
28.82% |
24.95% |
20.77% |
19.37% |
20.35% |
20.16% |
18.94% |
20.18% |
Return on Equity Simple (ROE_SIMPLE) |
|
77.70% |
0.00% |
59.29% |
46.07% |
35.06% |
0.00% |
25.48% |
23.87% |
22.14% |
0.00% |
21.01% |
Net Operating Profit after Tax (NOPAT) |
|
287 |
285 |
107 |
97 |
118 |
108 |
103 |
107 |
103 |
99 |
110 |
NOPAT Margin |
|
59.45% |
81.73% |
34.77% |
34.65% |
37.33% |
33.53% |
32.27% |
31.80% |
30.97% |
30.39% |
31.38% |
Net Nonoperating Expense Percent (NNEP) |
|
0.03% |
5.50% |
0.10% |
-1.32% |
0.06% |
-0.96% |
0.92% |
0.33% |
-0.48% |
1.82% |
0.55% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
36.54% |
37.10% |
58.84% |
56.71% |
53.07% |
57.20% |
61.00% |
60.10% |
61.27% |
62.01% |
61.23% |
Earnings before Interest and Taxes (EBIT) |
|
306 |
220 |
127 |
121 |
148 |
138 |
125 |
134 |
129 |
124 |
136 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
376 |
284 |
199 |
199 |
230 |
235 |
223 |
240 |
237 |
231 |
242 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.25 |
3.06 |
2.83 |
2.64 |
2.82 |
2.53 |
3.13 |
2.81 |
2.55 |
2.39 |
2.54 |
Price to Tangible Book Value (P/TBV) |
|
1.58 |
1.61 |
1.47 |
1.37 |
1.44 |
1.26 |
1.52 |
1.37 |
1.24 |
1.13 |
1.18 |
Price to Revenue (P/Rev) |
|
2.46 |
2.85 |
2.79 |
3.04 |
3.75 |
3.49 |
4.30 |
3.95 |
3.71 |
3.47 |
3.64 |
Price to Earnings (P/E) |
|
5.09 |
5.40 |
5.49 |
6.48 |
9.01 |
11.04 |
14.10 |
13.41 |
12.83 |
12.47 |
12.78 |
Dividend Yield |
|
1.58% |
1.79% |
1.49% |
2.11% |
1.99% |
2.22% |
1.85% |
1.94% |
2.07% |
2.24% |
2.14% |
Earnings Yield |
|
19.65% |
18.52% |
18.20% |
15.42% |
11.10% |
9.06% |
7.09% |
7.46% |
7.79% |
8.02% |
7.83% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.05 |
2.10 |
1.96 |
1.85 |
2.00 |
1.89 |
2.28 |
2.19 |
2.06 |
1.94 |
2.07 |
Enterprise Value to Revenue (EV/Rev) |
|
2.53 |
2.90 |
2.84 |
3.08 |
3.86 |
3.80 |
4.63 |
4.29 |
3.96 |
3.75 |
3.92 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
3.30 |
3.71 |
3.79 |
4.22 |
5.44 |
5.40 |
6.45 |
5.99 |
5.56 |
5.30 |
5.55 |
Enterprise Value to EBIT (EV/EBIT) |
|
4.05 |
4.57 |
4.85 |
5.82 |
8.17 |
8.72 |
10.77 |
10.19 |
9.88 |
9.64 |
10.09 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
4.33 |
4.60 |
4.89 |
5.87 |
8.41 |
10.84 |
13.45 |
12.75 |
12.34 |
11.96 |
12.58 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.29 |
3.79 |
3.61 |
3.97 |
5.52 |
5.45 |
6.76 |
6.08 |
5.50 |
5.36 |
5.65 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
13.79 |
16.65 |
24.33 |
19.72 |
21.32 |
15.81 |
21.70 |
21.03 |
16.03 |
14.50 |
14.04 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.41 |
0.34 |
0.33 |
0.31 |
0.31 |
0.31 |
0.32 |
0.32 |
0.29 |
0.29 |
0.28 |
Long-Term Debt to Equity |
|
0.27 |
0.22 |
0.22 |
0.22 |
0.21 |
0.21 |
0.21 |
0.21 |
0.20 |
0.20 |
0.20 |
Financial Leverage |
|
0.46 |
0.40 |
0.39 |
0.37 |
0.36 |
0.33 |
0.33 |
0.32 |
0.30 |
0.30 |
0.30 |
Leverage Ratio |
|
1.64 |
1.55 |
1.54 |
1.51 |
1.49 |
1.47 |
1.47 |
1.45 |
1.43 |
1.45 |
1.46 |
Compound Leverage Factor |
|
1.64 |
1.38 |
1.53 |
1.61 |
1.50 |
1.55 |
1.39 |
1.42 |
1.47 |
1.29 |
1.42 |
Debt to Total Capital |
|
29.14% |
25.42% |
24.77% |
23.56% |
23.76% |
23.74% |
24.42% |
24.46% |
22.19% |
22.57% |
22.12% |
Short-Term Debt to Total Capital |
|
10.35% |
8.69% |
8.12% |
7.02% |
7.57% |
7.83% |
8.75% |
8.94% |
6.52% |
7.13% |
6.75% |
Long-Term Debt to Total Capital |
|
18.79% |
16.73% |
16.65% |
16.54% |
16.19% |
15.91% |
15.67% |
15.52% |
15.67% |
15.45% |
15.37% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
9.58% |
7.03% |
7.14% |
7.41% |
7.55% |
7.74% |
7.83% |
3.95% |
2.08% |
2.12% |
2.17% |
Common Equity to Total Capital |
|
61.28% |
67.54% |
68.09% |
69.03% |
68.69% |
68.52% |
67.76% |
71.59% |
75.73% |
75.31% |
75.70% |
Debt to EBITDA |
|
0.47 |
0.45 |
0.48 |
0.54 |
0.65 |
0.68 |
0.69 |
0.67 |
0.60 |
0.62 |
0.59 |
Net Debt to EBITDA |
|
-0.07 |
-0.06 |
-0.07 |
-0.11 |
-0.05 |
0.21 |
0.24 |
0.37 |
0.30 |
0.34 |
0.33 |
Long-Term Debt to EBITDA |
|
0.30 |
0.30 |
0.32 |
0.38 |
0.44 |
0.45 |
0.44 |
0.42 |
0.42 |
0.42 |
0.41 |
Debt to NOPAT |
|
0.62 |
0.56 |
0.62 |
0.75 |
1.00 |
1.36 |
1.44 |
1.42 |
1.33 |
1.39 |
1.35 |
Net Debt to NOPAT |
|
-0.09 |
-0.08 |
-0.09 |
-0.16 |
-0.07 |
0.43 |
0.50 |
0.79 |
0.67 |
0.76 |
0.76 |
Long-Term Debt to NOPAT |
|
0.40 |
0.37 |
0.41 |
0.53 |
0.68 |
0.91 |
0.92 |
0.90 |
0.94 |
0.95 |
0.94 |
Noncontrolling Interest Sharing Ratio |
|
17.24% |
14.10% |
12.06% |
11.23% |
11.51% |
9.80% |
9.94% |
7.39% |
6.18% |
6.36% |
6.48% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-386 |
-487 |
-646 |
-426 |
-231 |
-27 |
-59 |
-65 |
6.22 |
27 |
66 |
Operating Cash Flow to CapEx |
|
322.38% |
227.52% |
143.09% |
181.47% |
210.63% |
235.26% |
209.38% |
198.04% |
189.96% |
161.75% |
184.07% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.86 |
0.78 |
0.74 |
0.61 |
0.51 |
0.46 |
0.46 |
0.48 |
0.48 |
0.47 |
0.47 |
Fixed Asset Turnover |
|
0.67 |
0.64 |
0.59 |
0.50 |
0.42 |
0.37 |
0.36 |
0.36 |
0.35 |
0.32 |
0.32 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,074 |
2,333 |
2,349 |
2,368 |
2,423 |
2,469 |
2,511 |
2,539 |
2,520 |
2,541 |
2,554 |
Invested Capital Turnover |
|
0.97 |
0.87 |
0.82 |
0.67 |
0.56 |
0.51 |
0.51 |
0.53 |
0.53 |
0.53 |
0.53 |
Increase / (Decrease) in Invested Capital |
|
674 |
772 |
753 |
523 |
349 |
135 |
162 |
172 |
97 |
72 |
44 |
Enterprise Value (EV) |
|
4,247 |
4,908 |
4,611 |
4,369 |
4,840 |
4,662 |
5,728 |
5,556 |
5,198 |
4,933 |
5,278 |
Market Capitalization |
|
4,133 |
4,826 |
4,528 |
4,312 |
4,700 |
4,287 |
5,318 |
5,110 |
4,863 |
4,566 |
4,904 |
Book Value per Share |
|
$5.84 |
$7.29 |
$7.48 |
$7.71 |
$7.93 |
$8.17 |
$9.33 |
$8.97 |
$9.58 |
$9.74 |
$9.96 |
Tangible Book Value per Share |
|
$12.06 |
$13.84 |
$14.43 |
$14.90 |
$15.59 |
$16.39 |
$19.19 |
$18.35 |
$19.68 |
$20.50 |
$21.40 |
Total Capital |
|
2,074 |
2,333 |
2,349 |
2,368 |
2,423 |
2,469 |
2,511 |
2,539 |
2,520 |
2,541 |
2,554 |
Total Debt |
|
604 |
593 |
582 |
558 |
576 |
586 |
613 |
621 |
559 |
574 |
565 |
Total Long-Term Debt |
|
390 |
390 |
391 |
392 |
392 |
393 |
393 |
394 |
395 |
393 |
393 |
Net Debt |
|
-85 |
-82 |
-85 |
-119 |
-43 |
185 |
214 |
345 |
283 |
314 |
318 |
Capital Expenditures (CapEx) |
|
127 |
118 |
154 |
111 |
89 |
105 |
101 |
136 |
115 |
138 |
122 |
Net Nonoperating Expense (NNE) |
|
0.16 |
31 |
0.55 |
-7.48 |
0.38 |
-5.66 |
5.48 |
1.97 |
-2.74 |
11 |
3.27 |
Net Nonoperating Obligations (NNO) |
|
604 |
593 |
582 |
558 |
576 |
586 |
613 |
621 |
559 |
574 |
565 |
Total Depreciation and Amortization (D&A) |
|
70 |
65 |
72 |
78 |
82 |
97 |
98 |
106 |
108 |
106 |
106 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.29 |
$1.22 |
$0.50 |
$0.48 |
$0.54 |
$0.52 |
$0.46 |
$0.51 |
$0.52 |
$0.45 |
$0.54 |
Adjusted Weighted Average Basic Shares Outstanding |
|
188.64M |
187.43M |
191.78M |
189.40M |
187.09M |
188.17M |
182.37M |
184.94M |
187.86M |
186.47M |
188.65M |
Adjusted Diluted Earnings per Share |
|
$1.29 |
$1.20 |
$0.50 |
$0.48 |
$0.54 |
$0.52 |
$0.46 |
$0.51 |
$0.52 |
$0.45 |
$0.54 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
189.07M |
187.90M |
192.05M |
189.57M |
187.27M |
188.36M |
182.42M |
184.97M |
187.87M |
186.49M |
188.66M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
216.20M |
213.89M |
211.97M |
209.73M |
207.05M |
204.28M |
202.76M |
199.12M |
196.56M |
194.16M |
192.47M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
287 |
154 |
107 |
97 |
118 |
108 |
103 |
107 |
103 |
99 |
110 |
Normalized NOPAT Margin |
|
59.45% |
44.03% |
34.77% |
34.65% |
37.33% |
33.53% |
32.27% |
31.80% |
30.97% |
30.39% |
31.38% |
Pre Tax Income Margin |
|
63.43% |
56.17% |
40.95% |
46.18% |
47.10% |
45.07% |
36.92% |
39.17% |
39.76% |
33.95% |
37.62% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
5.70% |
7.16% |
6.39% |
10.98% |
14.65% |
19.90% |
20.65% |
21.02% |
22.28% |
24.57% |
25.23% |
Augmented Payout Ratio |
|
40.85% |
40.69% |
34.84% |
39.70% |
50.98% |
66.29% |
69.24% |
82.56% |
86.53% |
93.29% |
92.71% |
Key Financial Trends
Magnolia Oil & Gas (NYSE: MGY) has shown steady financial performance over the last several quarters, highlighted by consistent revenue growth, solid net income, and healthy cash flow from operations. Below are key takeaways from the review of its quarterly financial statements spanning from Q3 2022 through Q1 2025.
- Revenue Growth: Total revenue has modestly increased from approximately $315.7 million in Q3 2023 to $350.3 million in Q1 2025, indicating steady top-line growth driven by other non-interest income.
- Increasing Net Income: Net income attributable to common shareholders rose from $102.0 million in Q3 2023 to about $102.9 million in Q1 2025, reflecting improvement in earnings.
- Strong Operating Cash Flow: Magnolia posted robust net cash from operating activities consistently exceeding $200 million per quarter, with Q1 2025 at $224.5 million, supporting business operations and investments.
- Controlled Operating Expenses: Other operating expenses and depreciation have remained relatively stable, demonstrating good cost control relative to revenue expansion.
- Shareholder Returns: The company has steadily paid quarterly dividends, increasing slightly to $0.15 per share in Q1 2025 from $0.115 per share in early 2023, indicating commitment to returning capital to shareholders.
- Capital Expenditure: Investment in property and equipment remained elevated around $100-$135 million quarterly, supporting future growth but requiring continued cash outflows.
- Repurchase Activity: The company actively repurchases common stock, with quarterly cash outflows between $45 million and $105 million, which may increase shareholder value but utilizes available cash.
- Debt Levels: Total liabilities have gradually increased, but long-term debt remains manageable (around $390-$395 million), suggesting Magnolia maintains a balanced capital structure.
- Intangible Assets: The company’s sizable negative intangible asset balance due to amortization should be monitored as it affects equity but is consistent with industry norms.
- Declining Cash Balances: Cash and cash equivalents have decreased from a high of $667 million at Q1 2023 to $248 million at Q1 2025, indicating cash depletion due to investments and financing activities.
- Nonoperating Income Volatility: Nonoperating income/(expense), net, shows fluctuations including negative impacts in the recent quarters (e.g., -$4.0 million in Q1 2025), affecting pre-tax income.
Summary: Magnolia Oil & Gas is exhibiting a healthy financial profile with consistent revenue and earnings growth, supported by strong operating cash flow. The company balances reinvestment through capital expenditures and shareholder returns via dividends and buybacks. However, declining cash balances and some volatility in nonoperating results warrant monitoring. Overall, the fundamentals appear solid with positive trends in profitability and cash generation suitable for investors looking for stable energy sector exposure.
08/08/25 06:32 PMAI Generated. May Contain Errors.