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) Financial Analysis - Last Four Years Overview
Examining Magnolia Oil & Gas' financials from Q3 2022 through Q1 2025 reveals several important trends and insights relevant to retail investors.
- Net income attributable to common shareholders has shown a gradual upward trend, increasing from approximately $91 million in early 2023 (Q1) to around $103 million in Q1 2025, indicating improved profitability over time.
- Total revenue (driven primarily by "Other Non-Interest Income") has grown moderately from about $315 million in Q3 2023 to $350 million in Q1 2025, suggesting stable or improving operating performance.
- Operating cash flow remains strong, with net cash from continuing operating activities consistently above $180 million per quarter, peaking near $270 million in Q2 2024, supporting business operations and capital expenditures.
- Capital expenditures (purchase of property, leasehold improvements, and equipment) are significant but controlled, typically ranging from $89 million to $154 million per quarter, aligned with operating cash flows to sustain asset base.
- Magnolia maintains a strong equity position, with shareholders' equity increasing from approximately $1.27 billion in Q3 2022 to about $1.93 billion in Q1 2025, reflecting retained earnings growth and effective capital management.
- The company's debt levels (short-term and long-term combined) have fluctuated but remain generally stable, around $800 million to $900 million, indicating manageable leverage relative to assets and equity.
- Weighted average shares outstanding have remained fairly stable around 185 to 190 million, with repurchases ongoing each quarter, indicating consistent shareholder return policies.
- Dividend payments have slightly increased from approximately $0.10 per share in late 2022 to $0.15 per share by Q1 2025, showing commitment to returning cash to shareholders while balancing reinvestment.
- Intangible assets have a large negative balance (around -$2.2 billion by Q1 2025), which could indicate impairment factors or valuation adjustments warranting attention.
- Net cash used in investing activities is significant and often exceeds $120 million quarterly, primarily driven by investments in PP&E and investment securities, which may pressure short-term liquidity despite healthy operational cash flow.
Summary: Magnolia Oil & Gas has demonstrated steady profitability growth, robust cash flow generation, and disciplined capital deployment over the last four years. The company effectively balances reinvestment and shareholder returns through dividends and share repurchases. However, retail investors should monitor the significant intangible asset adjustments and ongoing high investment cash outflows that could pose risks to liquidity if business conditions weaken.
10/08/25 03:26 PM ETAI Generated. May Contain Errors.