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 demonstrated consistent financial performance over the last four years through 2025 Q1. Here are the key trends and insights based on the recent quarterly financial statements:
- Steady Revenue Growth: Total revenues have shown a general upward trend from approximately $280 million in early 2023 quarters to $350 million in Q1 2025, reflecting solid top-line growth.
- Improving Net Income: Consolidated net income attributable to common shareholders has increased from about $85 million in Q1 2023 to roughly $103 million in Q1 2025, indicating enhanced profitability.
- Consistent Earnings Per Share Gains: Basic and diluted EPS grew from around $0.46 in early 2023 to $0.54 by Q1 2025, showing shareholder value improvement on a per-share basis.
- Strong Operating Cash Flow: Net cash from operating activities remains robust above $200 million in recent quarters (Q1 2025 had $224 million), supporting operational efficiency and capital expenditure requirements.
- Disciplined Capital Expenditures: Property, plant, and equipment investments have been steady, averaging about $100-150 million per quarter, indicating sustained growth investments.
- Active Share Repurchases & Dividends: The company consistently repurchased shares ($45 million to $105 million quarterly in preceding years) and increased dividends, signaling shareholder return focus.
- Stable Debt Profile: Magnolia’s total debt levels have been fairly stable, with long-term debt hovering around $390-395 million and short-term debt around $170-220 million, reflecting balanced leverage management.
- Negative Intangible Asset Balance: Intangible assets appear as a significant negative figure (around -$1.9 billion to -$2.2 billion), likely reflecting accumulated impairments or amortization; this requires monitoring.
- Noncontrolling Interest Fluctuations: Net income attributable to noncontrolling interests varies but remains material, emphasizing joint venture or partnership structures which affect consolidated earnings.
- High Volatility in Investing Cash Flow: Quarterly investing cash outflows have varied widely, occasionally exceeding $300 million (notably Q4 2023), causing pressure on free cash flow and liquidity.
Summary: Magnolia Oil & Gas has delivered steady revenue growth, improved net income, and sustained operating cash flows over the past several years. The company’s disciplined capital expenditures paired with consistent shareholder returns reflects a solid financial strategy. Total debt and liabilities are stable, though the notable negative intangible assets require investor awareness. Investing cash flow volatility and the impact of noncontrolling interests introduce some variability in financials.
Overall, the financial trends paint a positive operational and profitability trajectory for MGY, which bodes well for investors watching for steady earnings growth and healthy cash generation in the upstream oil and gas sector.
08/29/25 04:09 AM ETAI Generated. May Contain Errors.