Annual Income Statements for MGIC Investment
This table shows MGIC Investment's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for MGIC Investment
This table shows MGIC Investment's 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 |
|
250 |
191 |
155 |
191 |
183 |
185 |
174 |
204 |
200 |
185 |
185 |
Consolidated Net Income / (Loss) |
|
250 |
191 |
155 |
191 |
183 |
185 |
174 |
204 |
200 |
185 |
185 |
Net Income / (Loss) Continuing Operations |
|
250 |
191 |
155 |
191 |
183 |
185 |
174 |
204 |
200 |
185 |
185 |
Total Pre-Tax Income |
|
314 |
240 |
196 |
242 |
234 |
230 |
220 |
260 |
254 |
235 |
235 |
Total Revenue |
|
271 |
289 |
275 |
281 |
288 |
274 |
285 |
297 |
297 |
293 |
297 |
Net Interest Income / (Expense) |
|
-10 |
-9.38 |
-9.37 |
-9.38 |
-9.25 |
-8.90 |
-8.90 |
-8.90 |
-8.91 |
-8.90 |
-8.90 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
10 |
9.38 |
9.37 |
9.38 |
9.25 |
8.90 |
8.90 |
8.90 |
8.91 |
8.90 |
8.90 |
Long-Term Debt Interest Expense |
|
10 |
9.38 |
9.37 |
9.38 |
9.25 |
8.90 |
8.90 |
8.90 |
8.91 |
8.90 |
8.90 |
Total Non-Interest Income |
|
281 |
299 |
284 |
291 |
297 |
283 |
294 |
306 |
306 |
302 |
305 |
Other Service Charges |
|
1.40 |
0.50 |
0.43 |
0.51 |
0.55 |
0.47 |
0.48 |
0.55 |
0.63 |
0.47 |
0.33 |
Net Realized & Unrealized Capital Gains on Investments |
|
28 |
54 |
42 |
47 |
55 |
56 |
51 |
61 |
62 |
60 |
61 |
Premiums Earned |
|
252 |
244 |
242 |
243 |
241 |
226 |
243 |
244 |
243 |
241 |
244 |
Total Non-Interest Expense |
|
-43 |
42 |
79 |
39 |
53 |
45 |
66 |
37 |
43 |
58 |
63 |
Property & Liability Insurance Claims |
|
-105 |
-31 |
6.45 |
-18 |
-0.08 |
-9.53 |
4.56 |
-18 |
-9.84 |
8.70 |
9.59 |
Insurance Policy Acquisition Costs |
|
58 |
70 |
70 |
54 |
50 |
52 |
59 |
53 |
51 |
47 |
51 |
Amortization Expense |
|
3.18 |
3.47 |
2.48 |
2.61 |
2.80 |
2.93 |
2.01 |
2.15 |
2.32 |
2.48 |
1.66 |
Income Tax Expense |
|
65 |
49 |
41 |
51 |
52 |
45 |
46 |
56 |
54 |
50 |
49 |
Basic Earnings per Share |
|
$0.82 |
$0.65 |
$0.53 |
$0.67 |
$0.65 |
$0.66 |
$0.64 |
$0.77 |
$0.77 |
$0.74 |
$0.76 |
Weighted Average Basic Shares Outstanding |
|
302.62M |
305.85M |
290.99M |
285.91M |
281.76M |
283.61M |
270.31M |
265.32M |
258.60M |
261.68M |
244.15M |
Diluted Earnings per Share |
|
$0.81 |
$0.64 |
$0.53 |
$0.66 |
$0.64 |
$0.66 |
$0.64 |
$0.77 |
$0.77 |
$0.71 |
$0.75 |
Weighted Average Diluted Shares Outstanding |
|
307.19M |
311.23M |
294.71M |
289.57M |
285.60M |
287.16M |
273.11M |
266.87M |
260.83M |
264.00M |
246.49M |
Weighted Average Basic & Diluted Shares Outstanding |
|
594.05M |
290.43M |
573.24M |
564.64M |
554.62M |
269.67M |
533.17M |
259.23M |
253.37M |
242.71M |
237.44M |
Cash Dividends to Common per Share |
|
- |
- |
$0.10 |
- |
- |
- |
$0.12 |
- |
$0.13 |
- |
$0.13 |
Annual Cash Flow Statements for MGIC Investment
This table details how cash moves in and out of MGIC Investment's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-17 |
-26 |
-56 |
55 |
14 |
128 |
8.28 |
28 |
38 |
-136 |
Net Cash From Operating Activities |
|
161 |
225 |
407 |
545 |
610 |
732 |
696 |
650 |
713 |
725 |
Net Cash From Continuing Operating Activities |
|
161 |
225 |
407 |
545 |
610 |
732 |
696 |
650 |
713 |
725 |
Net Income / (Loss) Continuing Operations |
|
1,172 |
343 |
356 |
670 |
674 |
446 |
635 |
865 |
713 |
763 |
Consolidated Net Income / (Loss) |
|
1,172 |
343 |
356 |
670 |
674 |
446 |
635 |
865 |
713 |
763 |
Depreciation Expense |
|
53 |
61 |
64 |
58 |
49 |
58 |
66 |
54 |
35 |
18 |
Non-Cash Adjustments to Reconcile Net Income |
|
-28 |
82 |
-0.17 |
15 |
-5.31 |
28 |
48 |
72 |
46 |
41 |
Changes in Operating Assets and Liabilities, net |
|
-1,035 |
-261 |
-13 |
-199 |
-108 |
200 |
-53 |
-342 |
-81 |
-98 |
Net Cash From Investing Activities |
|
-97 |
-93 |
-304 |
-318 |
-422 |
-773 |
-161 |
410 |
-179 |
-142 |
Net Cash From Continuing Investing Activities |
|
-97 |
-93 |
-304 |
-318 |
-422 |
-773 |
-161 |
410 |
-179 |
-142 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-4.63 |
-11 |
-16 |
-14 |
-5.64 |
-3.31 |
-4.12 |
-3.25 |
-2.00 |
-1.17 |
Purchase of Investment Securities |
|
-2,465 |
-1,364 |
-1,294 |
-1,459 |
-1,394 |
-2,637 |
-1,531 |
-674 |
-1,470 |
-1,556 |
Sale of Property, Leasehold Improvements and Equipment |
|
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
2.34 |
0.00 |
Sale and/or Maturity of Investments |
|
2,356 |
1,281 |
1,006 |
1,156 |
978 |
1,868 |
1,374 |
1,088 |
1,290 |
1,415 |
Net Cash From Financing Activities |
|
-81 |
-157 |
-159 |
-172 |
-173 |
168 |
-527 |
-1,033 |
-496 |
-719 |
Net Cash From Continuing Financing Activities |
|
-81 |
-157 |
-159 |
-172 |
-173 |
168 |
-527 |
-1,033 |
-496 |
-719 |
Repayment of Debt |
|
-74 |
-578 |
-302 |
0.00 |
0.00 |
-243 |
-136 |
-526 |
-29 |
0.00 |
Repurchase of Common Equity |
|
0.00 |
-147 |
0.00 |
-163 |
-126 |
-120 |
-291 |
-386 |
-337 |
-569 |
Payment of Dividends |
|
- |
- |
0.00 |
0.00 |
-42 |
-82 |
-94 |
-111 |
-123 |
-131 |
Other Financing Activities, Net |
|
-7.24 |
-5.03 |
-6.82 |
-8.13 |
-5.73 |
-24 |
-6.73 |
-10 |
-7.26 |
-19 |
Quarterly Cash Flow Statements for MGIC Investment
This table details how cash moves in and out of MGIC Investment's 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 |
|
-170 |
83 |
34 |
-50 |
-42 |
96 |
69 |
-152 |
12 |
-65 |
-22 |
Net Cash From Operating Activities |
|
122 |
166 |
212 |
145 |
170 |
186 |
191 |
169 |
183 |
182 |
224 |
Net Cash From Continuing Operating Activities |
|
122 |
166 |
212 |
145 |
170 |
186 |
191 |
169 |
183 |
182 |
224 |
Net Income / (Loss) Continuing Operations |
|
250 |
191 |
155 |
191 |
183 |
185 |
174 |
204 |
200 |
185 |
185 |
Consolidated Net Income / (Loss) |
|
250 |
191 |
155 |
191 |
183 |
185 |
174 |
204 |
200 |
185 |
185 |
Depreciation Expense |
|
13 |
11 |
10 |
9.18 |
9.63 |
6.23 |
6.49 |
4.48 |
3.43 |
4.03 |
2.69 |
Non-Cash Adjustments to Reconcile Net Income |
|
17 |
3.95 |
19 |
10 |
4.16 |
12 |
26 |
5.83 |
4.21 |
5.38 |
17 |
Changes in Operating Assets and Liabilities, net |
|
-158 |
-41 |
28 |
-66 |
-27 |
-17 |
-16 |
-45 |
-25 |
-12 |
18 |
Net Cash From Investing Activities |
|
91 |
30 |
-65 |
-92 |
-84 |
62 |
26 |
-134 |
-14 |
-20 |
32 |
Net Cash From Continuing Investing Activities |
|
91 |
30 |
-65 |
-92 |
-84 |
62 |
26 |
-134 |
-14 |
-20 |
32 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-0.26 |
-0.85 |
-0.36 |
-0.31 |
-0.78 |
-0.54 |
0.00 |
-0.28 |
-0.38 |
-0.51 |
-0.13 |
Purchase of Investment Securities |
|
-168 |
-130 |
-229 |
-602 |
-389 |
-249 |
-328 |
-410 |
-377 |
-441 |
-456 |
Sale and/or Maturity of Investments |
|
260 |
161 |
164 |
510 |
306 |
309 |
354 |
276 |
363 |
422 |
488 |
Net Cash From Financing Activities |
|
-383 |
-113 |
-113 |
-103 |
-128 |
-152 |
-148 |
-187 |
-157 |
-228 |
-278 |
Net Cash From Continuing Financing Activities |
|
-383 |
-113 |
-113 |
-103 |
-128 |
-152 |
-148 |
-187 |
-157 |
-228 |
-278 |
Repurchase of Common Equity |
|
-84 |
-83 |
-76 |
-74 |
-67 |
-120 |
-95 |
-156 |
-124 |
-195 |
-225 |
Payment of Dividends |
|
-30 |
-30 |
-30 |
-29 |
-32 |
-32 |
-33 |
-31 |
-34 |
-33 |
-34 |
Other Financing Activities, Net |
|
-1.27 |
-0.14 |
-7.20 |
- |
-0.05 |
-0.01 |
-19 |
- |
- |
-0.02 |
-19 |
Annual Balance Sheets for MGIC Investment
This table presents MGIC Investment's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
5,868 |
5,735 |
5,619 |
5,678 |
6,230 |
7,355 |
7,325 |
6,214 |
6,538 |
6,547 |
Cash and Due from Banks |
|
181 |
155 |
100 |
152 |
162 |
288 |
285 |
327 |
364 |
229 |
Restricted Cash |
|
- |
- |
0.00 |
3.15 |
7.21 |
8.73 |
20 |
5.53 |
6.98 |
5.14 |
Trading Account Securities |
|
4,663 |
4,692 |
4,991 |
5,156 |
5,755 |
6,680 |
6,604 |
5,424 |
5,738 |
5,866 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
40 |
44 |
46 |
48 |
50 |
50 |
52 |
55 |
59 |
61 |
Premises and Equipment, Net |
|
30 |
36 |
45 |
52 |
50 |
47 |
46 |
41 |
39 |
36 |
Unearned Premiums Asset |
|
48 |
52 |
54 |
55 |
56 |
56 |
57 |
58 |
58 |
58 |
Deferred Acquisition Cost |
|
15 |
18 |
19 |
18 |
19 |
22 |
22 |
19 |
15 |
12 |
Other Assets |
|
890 |
736 |
365 |
194 |
131 |
203 |
241 |
283 |
259 |
280 |
Total Liabilities & Shareholders' Equity |
|
5,868 |
5,735 |
5,619 |
5,678 |
6,230 |
7,355 |
7,325 |
6,214 |
6,538 |
6,547 |
Total Liabilities |
|
3,632 |
3,186 |
2,465 |
2,096 |
1,920 |
2,656 |
2,464 |
1,571 |
1,466 |
1,375 |
Long-Term Debt |
|
1,212 |
1,179 |
830 |
832 |
833 |
1,243 |
1,147 |
663 |
643 |
645 |
Claims and Claim Expense |
|
1,893 |
1,439 |
986 |
674 |
555 |
881 |
884 |
558 |
505 |
463 |
Unearned Premiums Liability |
|
280 |
330 |
393 |
410 |
380 |
287 |
242 |
195 |
158 |
120 |
Other Long-Term Liabilities |
|
247 |
238 |
256 |
180 |
152 |
245 |
192 |
155 |
160 |
147 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
2,236 |
2,549 |
3,155 |
3,582 |
4,309 |
4,699 |
4,861 |
4,643 |
5,072 |
5,172 |
Total Preferred & Common Equity |
|
2,236 |
2,549 |
3,155 |
3,582 |
4,309 |
4,699 |
4,861 |
4,643 |
5,072 |
5,172 |
Total Common Equity |
|
2,236 |
2,549 |
3,155 |
3,582 |
4,309 |
4,699 |
4,861 |
4,643 |
5,072 |
5,172 |
Common Stock |
|
2,010 |
2,142 |
2,221 |
2,234 |
2,241 |
2,233 |
2,166 |
2,170 |
2,179 |
2,057 |
Retained Earnings |
|
290 |
633 |
977 |
1,647 |
2,279 |
2,642 |
3,251 |
4,004 |
4,593 |
3,404 |
Treasury Stock |
|
-3.36 |
-150 |
0.00 |
-175 |
-283 |
-393 |
-675 |
-1,050 |
-1,384 |
0.00 |
Accumulated Other Comprehensive Income / (Loss) |
|
-61 |
-75 |
-44 |
-124 |
73 |
217 |
120 |
-482 |
-316 |
-288 |
Quarterly Balance Sheets for MGIC Investment
This table presents MGIC Investment's 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 |
|
6,154 |
6,352 |
6,353 |
6,332 |
6,535 |
6,524 |
6,678 |
6,535 |
Cash and Due from Banks |
|
242 |
358 |
311 |
267 |
431 |
282 |
289 |
207 |
Restricted Cash |
|
7.78 |
8.36 |
6.00 |
8.58 |
8.22 |
6.02 |
11 |
5.71 |
Trading Account Securities |
|
5,415 |
5,579 |
5,617 |
5,595 |
5,687 |
5,805 |
5,979 |
5,900 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
53 |
55 |
55 |
58 |
58 |
60 |
59 |
59 |
Premises and Equipment, Net |
|
44 |
41 |
40 |
39 |
38 |
37 |
36 |
34 |
Unearned Premiums Asset |
|
58 |
57 |
57 |
58 |
56 |
57 |
58 |
56 |
Deferred Acquisition Cost |
|
20 |
18 |
17 |
16 |
14 |
13 |
13 |
11 |
Other Assets |
|
315 |
237 |
250 |
290 |
243 |
265 |
233 |
262 |
Total Liabilities & Shareholders' Equity |
|
6,154 |
6,352 |
6,353 |
6,332 |
6,535 |
6,524 |
6,678 |
6,535 |
Total Liabilities |
|
1,614 |
1,575 |
1,509 |
1,477 |
1,433 |
1,407 |
1,384 |
1,395 |
Long-Term Debt |
|
663 |
663 |
664 |
643 |
644 |
644 |
644 |
645 |
Claims and Claim Expense |
|
603 |
559 |
531 |
526 |
504 |
478 |
461 |
465 |
Unearned Premiums Liability |
|
208 |
183 |
172 |
165 |
149 |
139 |
130 |
112 |
Other Long-Term Liabilities |
|
140 |
169 |
143 |
144 |
136 |
147 |
149 |
173 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
4,540 |
4,778 |
4,844 |
4,855 |
5,102 |
5,117 |
5,294 |
5,140 |
Total Preferred & Common Equity |
|
4,540 |
4,778 |
4,844 |
4,855 |
5,102 |
5,117 |
5,294 |
5,140 |
Total Common Equity |
|
4,540 |
4,778 |
4,844 |
4,855 |
5,102 |
5,117 |
5,294 |
5,140 |
Common Stock |
|
2,163 |
2,163 |
2,171 |
2,171 |
2,159 |
2,167 |
2,173 |
2,037 |
Retained Earnings |
|
3,843 |
4,129 |
4,291 |
4,441 |
4,735 |
4,908 |
5,074 |
3,340 |
Accumulated Other Comprehensive Income / (Loss) |
|
-496 |
-395 |
-425 |
-497 |
-326 |
-333 |
-204 |
-236 |
Annual Metrics And Ratios for MGIC Investment
This table displays calculated financial ratios and metrics derived from MGIC Investment's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
11.44% |
-5.82% |
10.23% |
6.14% |
8.45% |
-4.18% |
-3.71% |
1.91% |
2.40% |
4.82% |
EBITDA Growth |
|
78.01% |
6.63% |
47.37% |
6.29% |
-0.62% |
-31.19% |
39.68% |
33.62% |
-18.61% |
5.30% |
EBIT Growth |
|
91.53% |
5.54% |
52.41% |
7.60% |
0.45% |
-34.05% |
42.32% |
37.89% |
-17.79% |
7.37% |
NOPAT Growth |
|
365.17% |
-70.78% |
3.87% |
88.36% |
0.55% |
-33.79% |
42.34% |
36.28% |
-17.61% |
7.02% |
Net Income Growth |
|
365.17% |
-70.78% |
3.87% |
88.36% |
0.55% |
-33.79% |
42.34% |
36.28% |
-17.61% |
7.02% |
EPS Growth |
|
306.25% |
-66.92% |
10.47% |
87.37% |
3.93% |
-30.27% |
43.41% |
50.81% |
-10.75% |
16.06% |
Operating Cash Flow Growth |
|
139.82% |
39.26% |
80.93% |
33.90% |
11.94% |
20.14% |
-4.91% |
-6.65% |
9.68% |
1.69% |
Free Cash Flow Firm Growth |
|
393.34% |
9.62% |
56.42% |
145.55% |
-122.66% |
-546.97% |
260.70% |
175.52% |
-80.66% |
118.00% |
Invested Capital Growth |
|
47.77% |
8.11% |
6.90% |
10.75% |
16.51% |
15.56% |
1.11% |
-11.69% |
7.72% |
1.78% |
Revenue Q/Q Growth |
|
1.85% |
1.02% |
0.79% |
1.34% |
2.32% |
-1.28% |
-4.48% |
5.36% |
-1.34% |
1.60% |
EBITDA Q/Q Growth |
|
7.47% |
10.74% |
10.68% |
-5.58% |
3.23% |
-4.39% |
2.56% |
2.64% |
-2.41% |
0.37% |
EBIT Q/Q Growth |
|
7.49% |
11.49% |
11.90% |
-5.67% |
3.41% |
-5.49% |
2.91% |
3.24% |
-1.95% |
0.61% |
NOPAT Q/Q Growth |
|
2.45% |
1.50% |
-18.39% |
24.17% |
2.96% |
-5.44% |
3.67% |
2.07% |
-0.96% |
0.03% |
Net Income Q/Q Growth |
|
2.45% |
1.50% |
-18.39% |
24.17% |
2.96% |
-5.44% |
3.67% |
2.07% |
-0.96% |
0.03% |
EPS Q/Q Growth |
|
1.17% |
8.86% |
-18.10% |
23.61% |
3.35% |
-2.27% |
3.93% |
4.49% |
0.81% |
1.76% |
Operating Cash Flow Q/Q Growth |
|
139.39% |
28.18% |
22.44% |
2.00% |
-1.55% |
10.92% |
-5.37% |
-2.65% |
2.89% |
-0.53% |
Free Cash Flow Firm Q/Q Growth |
|
386.21% |
194.87% |
-58.44% |
34.86% |
-225.02% |
-21.09% |
130.82% |
-11.29% |
-28.65% |
105.36% |
Invested Capital Q/Q Growth |
|
0.09% |
-0.89% |
0.62% |
2.14% |
3.00% |
3.23% |
-1.86% |
1.98% |
3.96% |
-2.04% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
55.59% |
62.94% |
84.14% |
84.27% |
77.22% |
55.45% |
80.44% |
105.47% |
83.84% |
84.22% |
EBIT Margin |
|
50.18% |
56.24% |
77.75% |
78.83% |
73.02% |
50.26% |
74.28% |
100.50% |
80.69% |
82.65% |
Profit (Net Income) Margin |
|
120.59% |
37.42% |
35.26% |
62.58% |
58.02% |
40.09% |
59.26% |
79.24% |
63.76% |
65.09% |
Tax Burden Percent |
|
240.32% |
66.55% |
45.35% |
79.38% |
79.46% |
79.76% |
79.20% |
79.39% |
79.02% |
78.76% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.74% |
99.32% |
100.00% |
100.00% |
Effective Tax Rate |
|
-140.32% |
33.45% |
54.65% |
20.62% |
20.54% |
20.24% |
20.80% |
20.61% |
20.98% |
21.24% |
Return on Invested Capital (ROIC) |
|
40.54% |
9.55% |
9.23% |
15.96% |
14.10% |
8.05% |
10.63% |
15.30% |
12.94% |
13.23% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
40.54% |
9.55% |
9.23% |
15.96% |
14.10% |
8.05% |
10.63% |
15.30% |
12.94% |
13.23% |
Return on Net Nonoperating Assets (RNNOA) |
|
31.07% |
4.77% |
3.25% |
3.94% |
2.97% |
1.85% |
2.66% |
2.91% |
1.74% |
1.66% |
Return on Equity (ROE) |
|
71.62% |
14.32% |
12.48% |
19.89% |
17.08% |
9.90% |
13.28% |
18.21% |
14.68% |
14.90% |
Cash Return on Invested Capital (CROIC) |
|
1.99% |
1.75% |
2.55% |
5.75% |
-1.15% |
-6.39% |
9.52% |
27.72% |
5.50% |
11.47% |
Operating Return on Assets (OROA) |
|
8.76% |
8.87% |
13.82% |
14.94% |
14.24% |
8.23% |
10.84% |
16.21% |
14.15% |
14.81% |
Return on Assets (ROA) |
|
21.05% |
5.90% |
6.27% |
11.86% |
11.32% |
6.57% |
8.65% |
12.78% |
11.18% |
11.66% |
Return on Common Equity (ROCE) |
|
71.62% |
14.32% |
12.48% |
19.89% |
17.08% |
9.90% |
13.28% |
18.21% |
14.68% |
14.90% |
Return on Equity Simple (ROE_SIMPLE) |
|
52.41% |
13.44% |
11.28% |
18.71% |
15.64% |
9.49% |
13.06% |
18.64% |
14.06% |
14.75% |
Net Operating Profit after Tax (NOPAT) |
|
1,172 |
343 |
356 |
670 |
674 |
446 |
635 |
865 |
713 |
763 |
NOPAT Margin |
|
120.59% |
37.42% |
35.26% |
62.58% |
58.02% |
40.09% |
59.26% |
79.24% |
63.76% |
65.09% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
Operating Expenses to Revenue |
|
49.82% |
43.76% |
22.25% |
21.17% |
26.98% |
49.74% |
25.72% |
-0.50% |
19.31% |
17.35% |
Earnings before Interest and Taxes (EBIT) |
|
488 |
515 |
784 |
844 |
848 |
559 |
796 |
1,097 |
902 |
969 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
540 |
576 |
849 |
902 |
897 |
617 |
862 |
1,152 |
937 |
987 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.19 |
1.20 |
1.47 |
0.93 |
1.02 |
0.83 |
0.90 |
0.79 |
1.03 |
1.16 |
Price to Tangible Book Value (P/TBV) |
|
1.19 |
1.20 |
1.47 |
0.93 |
1.02 |
0.83 |
0.90 |
0.79 |
1.03 |
1.16 |
Price to Revenue (P/Rev) |
|
2.73 |
3.35 |
4.58 |
3.12 |
3.80 |
3.49 |
4.09 |
3.35 |
4.65 |
5.10 |
Price to Earnings (P/E) |
|
2.26 |
8.96 |
12.99 |
4.99 |
6.54 |
8.71 |
6.90 |
4.23 |
7.30 |
7.83 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.95% |
2.09% |
2.08% |
2.92% |
2.29% |
2.08% |
Earnings Yield |
|
44.21% |
11.16% |
7.70% |
20.04% |
15.29% |
11.48% |
14.50% |
23.66% |
13.70% |
12.77% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.07 |
1.10 |
1.34 |
0.91 |
0.99 |
0.81 |
0.87 |
0.75 |
0.96 |
1.10 |
Enterprise Value to Revenue (EV/Rev) |
|
3.79 |
4.47 |
5.31 |
3.75 |
4.37 |
4.34 |
4.87 |
3.65 |
4.90 |
5.45 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
6.82 |
7.10 |
6.31 |
4.45 |
5.66 |
7.83 |
6.06 |
3.46 |
5.84 |
6.47 |
Enterprise Value to EBIT (EV/EBIT) |
|
7.55 |
7.95 |
6.82 |
4.76 |
5.98 |
8.64 |
6.56 |
3.63 |
6.07 |
6.59 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
3.14 |
11.95 |
15.05 |
6.00 |
7.53 |
10.83 |
8.22 |
4.61 |
7.68 |
8.37 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
22.81 |
18.21 |
13.16 |
7.38 |
8.32 |
6.60 |
7.50 |
6.13 |
7.68 |
8.81 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
64.17 |
65.05 |
54.40 |
16.64 |
0.00 |
0.00 |
9.18 |
2.54 |
18.06 |
9.66 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.54 |
0.46 |
0.26 |
0.23 |
0.19 |
0.26 |
0.24 |
0.14 |
0.13 |
0.12 |
Long-Term Debt to Equity |
|
0.54 |
0.46 |
0.26 |
0.23 |
0.19 |
0.26 |
0.24 |
0.14 |
0.13 |
0.12 |
Financial Leverage |
|
0.77 |
0.50 |
0.35 |
0.25 |
0.21 |
0.23 |
0.25 |
0.19 |
0.13 |
0.13 |
Leverage Ratio |
|
3.40 |
2.42 |
1.99 |
1.68 |
1.51 |
1.51 |
1.54 |
1.42 |
1.31 |
1.28 |
Compound Leverage Factor |
|
3.40 |
2.42 |
1.99 |
1.68 |
1.51 |
1.51 |
1.55 |
1.41 |
1.31 |
1.28 |
Debt to Total Capital |
|
35.15% |
31.62% |
20.84% |
18.84% |
16.19% |
20.92% |
19.09% |
12.49% |
11.25% |
11.08% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
35.15% |
31.62% |
20.84% |
18.84% |
16.19% |
20.92% |
19.09% |
12.49% |
11.25% |
11.08% |
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% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
64.85% |
68.38% |
79.16% |
81.16% |
83.81% |
79.08% |
80.91% |
87.51% |
88.75% |
88.92% |
Debt to EBITDA |
|
2.24 |
2.05 |
0.98 |
0.92 |
0.93 |
2.01 |
1.33 |
0.58 |
0.69 |
0.65 |
Net Debt to EBITDA |
|
1.91 |
1.78 |
0.86 |
0.75 |
0.74 |
1.53 |
0.98 |
0.29 |
0.29 |
0.42 |
Long-Term Debt to EBITDA |
|
2.24 |
2.05 |
0.98 |
0.92 |
0.93 |
2.01 |
1.33 |
0.58 |
0.69 |
0.65 |
Debt to NOPAT |
|
1.03 |
3.44 |
2.33 |
1.24 |
1.24 |
2.79 |
1.81 |
0.77 |
0.90 |
0.84 |
Net Debt to NOPAT |
|
0.88 |
2.99 |
2.05 |
1.01 |
0.99 |
2.12 |
1.33 |
0.38 |
0.38 |
0.54 |
Long-Term Debt to NOPAT |
|
1.03 |
3.44 |
2.33 |
1.24 |
1.24 |
2.79 |
1.81 |
0.77 |
0.90 |
0.84 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
57 |
63 |
98 |
242 |
-55 |
-354 |
569 |
1,568 |
303 |
661 |
Operating Cash Flow to CapEx |
|
3,485.85% |
2,130.02% |
2,531.17% |
3,824.39% |
10,814.98% |
22,117.46% |
16,921.43% |
19,975.78% |
0.00% |
61,757.41% |
Free Cash Flow to Firm to Interest Expense |
|
0.83 |
1.11 |
1.73 |
4.56 |
-1.04 |
-5.94 |
7.97 |
32.63 |
8.22 |
18.57 |
Operating Cash Flow to Interest Expense |
|
2.34 |
3.97 |
7.13 |
10.28 |
11.58 |
12.29 |
9.76 |
13.53 |
19.32 |
20.36 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.27 |
3.78 |
6.85 |
10.01 |
11.47 |
12.23 |
9.70 |
13.46 |
19.33 |
20.33 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.17 |
0.16 |
0.18 |
0.19 |
0.20 |
0.16 |
0.15 |
0.16 |
0.18 |
0.18 |
Fixed Asset Turnover |
|
33.06 |
27.66 |
24.91 |
22.15 |
22.80 |
22.88 |
23.10 |
25.09 |
27.89 |
31.49 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,448 |
3,728 |
3,985 |
4,413 |
5,142 |
5,942 |
6,008 |
5,306 |
5,715 |
5,817 |
Invested Capital Turnover |
|
0.34 |
0.26 |
0.26 |
0.26 |
0.24 |
0.20 |
0.18 |
0.19 |
0.20 |
0.20 |
Increase / (Decrease) in Invested Capital |
|
1,115 |
280 |
257 |
429 |
728 |
800 |
66 |
-703 |
410 |
102 |
Enterprise Value (EV) |
|
3,682 |
4,092 |
5,352 |
4,020 |
5,072 |
4,833 |
5,221 |
3,987 |
5,476 |
6,386 |
Market Capitalization |
|
2,651 |
3,068 |
4,622 |
3,343 |
4,408 |
3,886 |
4,379 |
3,657 |
5,204 |
5,976 |
Book Value per Share |
|
$6.58 |
$7.48 |
$8.51 |
$9.91 |
$12.36 |
$13.88 |
$14.93 |
$15.63 |
$18.29 |
$20.41 |
Tangible Book Value per Share |
|
$6.58 |
$7.48 |
$8.51 |
$9.91 |
$12.36 |
$13.88 |
$14.93 |
$15.63 |
$18.29 |
$20.41 |
Total Capital |
|
3,448 |
3,728 |
3,985 |
4,413 |
5,142 |
5,942 |
6,008 |
5,306 |
5,715 |
5,817 |
Total Debt |
|
1,212 |
1,179 |
830 |
832 |
833 |
1,243 |
1,147 |
663 |
643 |
645 |
Total Long-Term Debt |
|
1,212 |
1,179 |
830 |
832 |
833 |
1,243 |
1,147 |
663 |
643 |
645 |
Net Debt |
|
1,031 |
1,023 |
731 |
677 |
664 |
947 |
842 |
330 |
273 |
410 |
Capital Expenditures (CapEx) |
|
4.63 |
11 |
16 |
14 |
5.64 |
3.31 |
4.12 |
3.25 |
-0.34 |
1.17 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
1,212 |
1,179 |
830 |
832 |
833 |
1,243 |
1,147 |
663 |
643 |
645 |
Total Depreciation and Amortization (D&A) |
|
53 |
61 |
64 |
58 |
49 |
58 |
66 |
54 |
35 |
18 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.45 |
$1.00 |
$0.98 |
$1.83 |
$1.91 |
$1.31 |
$1.90 |
$2.83 |
$2.51 |
$2.92 |
Adjusted Weighted Average Basic Shares Outstanding |
|
339.55M |
342.89M |
362.38M |
365.41M |
352.83M |
339.95M |
334.33M |
305.85M |
283.61M |
261.68M |
Adjusted Diluted Earnings per Share |
|
$2.60 |
$0.86 |
$0.95 |
$1.78 |
$1.85 |
$1.29 |
$1.85 |
$2.79 |
$2.49 |
$2.89 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
468.04M |
431.99M |
394.77M |
386.08M |
373.92M |
359.29M |
351.31M |
311.23M |
287.16M |
264.00M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.91 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
340.01M |
340.99M |
370.86M |
355.64M |
345.85M |
338.78M |
315.61M |
290.43M |
269.67M |
242.71M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
341 |
343 |
549 |
670 |
674 |
446 |
635 |
865 |
713 |
763 |
Normalized NOPAT Margin |
|
35.13% |
37.42% |
54.43% |
62.58% |
58.02% |
40.09% |
59.26% |
79.24% |
63.76% |
65.09% |
Pre Tax Income Margin |
|
50.18% |
56.24% |
77.75% |
78.83% |
73.02% |
50.26% |
74.82% |
99.82% |
80.69% |
82.65% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
7.07 |
9.08 |
13.75 |
15.93 |
16.10 |
9.38 |
11.15 |
22.84 |
24.45 |
27.21 |
NOPAT to Interest Expense |
|
17.00 |
6.04 |
6.24 |
12.65 |
12.80 |
7.49 |
8.90 |
18.01 |
19.32 |
21.43 |
EBIT Less CapEx to Interest Expense |
|
7.01 |
8.90 |
13.47 |
15.66 |
16.00 |
9.33 |
11.10 |
22.77 |
24.46 |
27.18 |
NOPAT Less CapEx to Interest Expense |
|
16.94 |
5.86 |
5.96 |
12.38 |
12.69 |
7.43 |
8.84 |
17.94 |
19.33 |
21.40 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
6.22% |
18.40% |
14.84% |
12.82% |
17.25% |
17.10% |
Augmented Payout Ratio |
|
0.00% |
42.95% |
0.00% |
24.39% |
24.89% |
45.30% |
60.64% |
57.38% |
64.54% |
91.74% |
Quarterly Metrics And Ratios for MGIC Investment
This table displays calculated financial ratios and metrics derived from MGIC Investment's 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 |
|
-2.47% |
23.73% |
6.28% |
2.94% |
6.31% |
-5.23% |
3.96% |
5.46% |
3.20% |
6.74% |
3.90% |
EBITDA Growth |
|
50.90% |
12.96% |
-12.65% |
-23.77% |
-25.29% |
-8.96% |
9.99% |
5.18% |
5.08% |
1.56% |
4.54% |
EBIT Growth |
|
57.34% |
16.19% |
-11.17% |
-23.27% |
-25.19% |
-7.27% |
12.41% |
7.31% |
7.92% |
2.56% |
6.39% |
NOPAT Growth |
|
58.01% |
10.07% |
-11.69% |
-23.35% |
-26.75% |
-3.62% |
12.65% |
6.90% |
9.37% |
0.11% |
6.53% |
Net Income Growth |
|
58.01% |
10.07% |
-11.69% |
-23.35% |
-26.75% |
-3.62% |
12.65% |
6.90% |
9.37% |
0.11% |
6.53% |
EPS Growth |
|
76.09% |
23.08% |
-1.85% |
-17.50% |
-20.99% |
3.13% |
20.75% |
16.67% |
20.31% |
7.58% |
17.19% |
Operating Cash Flow Growth |
|
-25.08% |
-9.62% |
-6.90% |
8.22% |
39.02% |
12.05% |
-10.25% |
16.99% |
7.72% |
-2.08% |
17.38% |
Free Cash Flow Firm Growth |
|
662.19% |
727.62% |
-57.16% |
-81.01% |
-109.58% |
-125.19% |
-150.50% |
-128.03% |
-115.11% |
136.81% |
211.80% |
Invested Capital Growth |
|
-15.02% |
-11.69% |
-1.89% |
0.31% |
5.67% |
7.72% |
5.61% |
4.59% |
8.02% |
1.78% |
0.68% |
Revenue Q/Q Growth |
|
-0.88% |
6.88% |
-5.15% |
2.44% |
2.36% |
-4.72% |
4.05% |
3.92% |
0.17% |
-1.45% |
1.28% |
EBITDA Q/Q Growth |
|
-0.74% |
-21.07% |
-20.41% |
22.24% |
-2.72% |
-3.82% |
-3.83% |
16.88% |
-2.81% |
-7.04% |
-1.01% |
EBIT Q/Q Growth |
|
-0.51% |
-21.36% |
-20.85% |
23.91% |
-3.01% |
-2.53% |
-4.05% |
18.29% |
-2.46% |
-7.37% |
-0.46% |
NOPAT Q/Q Growth |
|
0.14% |
-23.31% |
-19.27% |
23.62% |
-4.30% |
0.91% |
-5.64% |
17.31% |
-2.09% |
-7.64% |
0.41% |
Net Income Q/Q Growth |
|
0.14% |
-23.31% |
-19.27% |
23.62% |
-4.30% |
0.91% |
-5.64% |
17.31% |
-2.09% |
-7.64% |
0.41% |
EPS Q/Q Growth |
|
1.25% |
-20.99% |
-17.19% |
24.53% |
-3.03% |
3.13% |
-3.03% |
20.31% |
0.00% |
-7.79% |
5.63% |
Operating Cash Flow Q/Q Growth |
|
-8.64% |
36.12% |
27.71% |
-31.86% |
17.35% |
9.71% |
2.30% |
-11.18% |
8.06% |
-0.27% |
22.63% |
Free Cash Flow Firm Q/Q Growth |
|
27.45% |
-23.53% |
-70.99% |
-32.84% |
-164.29% |
-101.08% |
41.82% |
62.73% |
-393.43% |
134.40% |
76.72% |
Invested Capital Q/Q Growth |
|
-5.25% |
1.98% |
2.55% |
1.23% |
-0.19% |
3.96% |
0.54% |
0.26% |
3.08% |
-2.04% |
-0.55% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
120.93% |
89.31% |
74.95% |
89.43% |
84.99% |
85.79% |
79.30% |
89.19% |
86.53% |
81.63% |
79.78% |
EBIT Margin |
|
116.02% |
85.37% |
71.23% |
86.17% |
81.64% |
83.52% |
77.03% |
87.68% |
85.38% |
80.25% |
78.88% |
Profit (Net Income) Margin |
|
92.16% |
66.13% |
56.28% |
67.92% |
63.50% |
67.25% |
60.99% |
68.84% |
67.29% |
63.07% |
62.53% |
Tax Burden Percent |
|
79.43% |
79.62% |
79.01% |
78.82% |
78.01% |
80.27% |
79.18% |
78.60% |
78.64% |
78.69% |
79.03% |
Interest Burden Percent |
|
100.00% |
97.29% |
100.00% |
100.00% |
99.70% |
100.30% |
100.00% |
99.89% |
100.23% |
99.87% |
100.32% |
Effective Tax Rate |
|
20.57% |
20.38% |
20.99% |
21.18% |
21.99% |
19.73% |
20.82% |
21.40% |
21.36% |
21.31% |
20.97% |
Return on Invested Capital (ROIC) |
|
16.87% |
12.77% |
11.35% |
13.79% |
13.45% |
13.65% |
12.31% |
13.98% |
13.58% |
12.82% |
12.83% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
16.87% |
12.77% |
11.35% |
13.79% |
13.45% |
13.65% |
12.31% |
13.98% |
13.58% |
12.82% |
12.83% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.42% |
2.43% |
1.93% |
2.32% |
1.87% |
1.83% |
1.63% |
1.84% |
1.72% |
1.61% |
1.61% |
Return on Equity (ROE) |
|
20.29% |
15.20% |
13.29% |
16.10% |
15.32% |
15.48% |
13.94% |
15.82% |
15.30% |
14.43% |
14.45% |
Cash Return on Invested Capital (CROIC) |
|
31.21% |
27.72% |
17.29% |
14.00% |
7.95% |
5.50% |
7.64% |
8.74% |
5.63% |
11.47% |
12.75% |
Operating Return on Assets (OROA) |
|
17.60% |
13.77% |
11.96% |
14.85% |
14.82% |
14.65% |
13.50% |
15.58% |
15.14% |
14.38% |
14.28% |
Return on Assets (ROA) |
|
13.98% |
10.67% |
9.45% |
11.71% |
11.53% |
11.79% |
10.69% |
12.24% |
11.93% |
11.30% |
11.32% |
Return on Common Equity (ROCE) |
|
20.29% |
15.20% |
13.29% |
16.10% |
15.32% |
15.48% |
13.94% |
15.82% |
15.30% |
14.43% |
14.45% |
Return on Equity Simple (ROE_SIMPLE) |
|
18.67% |
0.00% |
17.68% |
16.24% |
14.83% |
0.00% |
14.36% |
14.57% |
14.41% |
0.00% |
15.07% |
Net Operating Profit after Tax (NOPAT) |
|
250 |
191 |
155 |
191 |
183 |
185 |
174 |
204 |
200 |
185 |
185 |
NOPAT Margin |
|
92.16% |
66.13% |
56.28% |
67.92% |
63.50% |
67.25% |
60.99% |
68.84% |
67.29% |
63.07% |
62.53% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
-16.02% |
14.63% |
28.77% |
13.83% |
18.36% |
16.48% |
22.97% |
12.32% |
14.62% |
19.75% |
21.12% |
Earnings before Interest and Taxes (EBIT) |
|
314 |
247 |
196 |
242 |
235 |
229 |
220 |
260 |
254 |
235 |
234 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
328 |
259 |
206 |
252 |
245 |
235 |
226 |
265 |
257 |
239 |
237 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.81 |
0.79 |
0.79 |
0.91 |
0.95 |
1.03 |
1.20 |
1.12 |
1.25 |
1.16 |
1.17 |
Price to Tangible Book Value (P/TBV) |
|
0.81 |
0.79 |
0.79 |
0.91 |
0.95 |
1.03 |
1.20 |
1.12 |
1.25 |
1.16 |
1.17 |
Price to Revenue (P/Rev) |
|
3.57 |
3.35 |
3.39 |
3.93 |
4.06 |
4.65 |
5.43 |
4.99 |
5.75 |
5.10 |
5.08 |
Price to Earnings (P/E) |
|
4.36 |
4.23 |
4.45 |
5.58 |
6.39 |
7.30 |
8.37 |
7.66 |
8.70 |
7.83 |
7.77 |
Dividend Yield |
|
2.79% |
2.92% |
2.94% |
2.61% |
2.55% |
2.29% |
2.01% |
2.15% |
1.86% |
2.08% |
2.04% |
Earnings Yield |
|
22.94% |
23.66% |
22.49% |
17.91% |
15.64% |
13.70% |
11.94% |
13.05% |
11.49% |
12.77% |
12.88% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.79 |
0.75 |
0.75 |
0.86 |
0.90 |
0.96 |
1.10 |
1.05 |
1.18 |
1.10 |
1.11 |
Enterprise Value to Revenue (EV/Rev) |
|
3.96 |
3.65 |
3.66 |
4.25 |
4.39 |
4.90 |
5.61 |
5.30 |
6.05 |
5.45 |
5.45 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
3.66 |
3.46 |
3.61 |
4.54 |
5.17 |
5.84 |
6.61 |
6.25 |
7.10 |
6.47 |
6.46 |
Enterprise Value to EBIT (EV/EBIT) |
|
3.87 |
3.63 |
3.78 |
4.74 |
5.40 |
6.07 |
6.84 |
6.43 |
7.25 |
6.59 |
6.56 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
4.85 |
4.61 |
4.80 |
6.02 |
6.90 |
7.68 |
8.65 |
8.14 |
9.15 |
8.37 |
8.33 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.15 |
6.13 |
6.39 |
7.34 |
7.17 |
7.68 |
9.17 |
8.48 |
9.58 |
8.81 |
8.50 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
2.32 |
2.54 |
4.27 |
6.16 |
11.69 |
18.06 |
14.83 |
12.32 |
21.68 |
9.66 |
8.77 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.15 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.13 |
0.12 |
0.12 |
0.13 |
Long-Term Debt to Equity |
|
0.15 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.13 |
0.12 |
0.12 |
0.13 |
Financial Leverage |
|
0.20 |
0.19 |
0.17 |
0.17 |
0.14 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
Leverage Ratio |
|
1.45 |
1.42 |
1.41 |
1.38 |
1.33 |
1.31 |
1.30 |
1.29 |
1.28 |
1.28 |
1.28 |
Compound Leverage Factor |
|
1.45 |
1.39 |
1.41 |
1.38 |
1.33 |
1.32 |
1.30 |
1.29 |
1.28 |
1.28 |
1.28 |
Debt to Total Capital |
|
12.74% |
12.49% |
12.19% |
12.05% |
11.69% |
11.25% |
11.20% |
11.18% |
10.85% |
11.08% |
11.15% |
Short-Term Debt 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% |
Long-Term Debt to Total Capital |
|
12.74% |
12.49% |
12.19% |
12.05% |
11.69% |
11.25% |
11.20% |
11.18% |
10.85% |
11.08% |
11.15% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
87.26% |
87.51% |
87.81% |
87.95% |
88.31% |
88.75% |
88.80% |
88.82% |
89.15% |
88.92% |
88.85% |
Debt to EBITDA |
|
0.59 |
0.58 |
0.59 |
0.64 |
0.67 |
0.69 |
0.67 |
0.66 |
0.66 |
0.65 |
0.65 |
Net Debt to EBITDA |
|
0.37 |
0.29 |
0.26 |
0.33 |
0.38 |
0.29 |
0.21 |
0.37 |
0.35 |
0.42 |
0.43 |
Long-Term Debt to EBITDA |
|
0.59 |
0.58 |
0.59 |
0.64 |
0.67 |
0.69 |
0.67 |
0.66 |
0.66 |
0.65 |
0.65 |
Debt to NOPAT |
|
0.78 |
0.77 |
0.78 |
0.84 |
0.89 |
0.90 |
0.88 |
0.86 |
0.84 |
0.84 |
0.83 |
Net Debt to NOPAT |
|
0.49 |
0.38 |
0.35 |
0.44 |
0.51 |
0.38 |
0.28 |
0.48 |
0.45 |
0.54 |
0.56 |
Long-Term Debt to NOPAT |
|
0.78 |
0.77 |
0.78 |
0.84 |
0.89 |
0.90 |
0.88 |
0.86 |
0.84 |
0.84 |
0.83 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,169 |
894 |
259 |
174 |
-112 |
-225 |
-131 |
-49 |
-241 |
83 |
146 |
Operating Cash Flow to CapEx |
|
47,700.78% |
19,509.27% |
58,480.99% |
46,968.18% |
22,337.89% |
0.00% |
0.00% |
60,658.78% |
47,999.74% |
35,482.10% |
178,923.20% |
Free Cash Flow to Firm to Interest Expense |
|
113.51 |
95.30 |
27.67 |
18.57 |
-12.10 |
-25.30 |
-14.72 |
-5.49 |
-27.05 |
9.31 |
16.46 |
Operating Cash Flow to Interest Expense |
|
11.86 |
17.72 |
22.65 |
15.43 |
18.35 |
20.93 |
21.41 |
19.02 |
20.54 |
20.49 |
25.13 |
Operating Cash Flow Less CapEx to Interest Expense |
|
11.83 |
17.63 |
22.61 |
15.39 |
18.26 |
21.11 |
21.41 |
18.99 |
20.49 |
20.44 |
25.12 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.15 |
0.16 |
0.17 |
0.17 |
0.18 |
0.18 |
0.18 |
0.18 |
0.18 |
0.18 |
0.18 |
Fixed Asset Turnover |
|
23.16 |
25.09 |
25.84 |
26.34 |
27.12 |
27.89 |
28.88 |
29.94 |
30.52 |
31.49 |
32.83 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
5,203 |
5,306 |
5,441 |
5,508 |
5,498 |
5,715 |
5,746 |
5,761 |
5,938 |
5,817 |
5,785 |
Invested Capital Turnover |
|
0.18 |
0.19 |
0.20 |
0.20 |
0.21 |
0.20 |
0.20 |
0.20 |
0.20 |
0.20 |
0.21 |
Increase / (Decrease) in Invested Capital |
|
-919 |
-703 |
-105 |
17 |
295 |
410 |
305 |
253 |
441 |
102 |
39 |
Enterprise Value (EV) |
|
4,109 |
3,987 |
4,054 |
4,739 |
4,970 |
5,476 |
6,337 |
6,069 |
6,981 |
6,386 |
6,447 |
Market Capitalization |
|
3,696 |
3,657 |
3,757 |
4,392 |
4,602 |
5,204 |
6,133 |
5,713 |
6,636 |
5,976 |
6,014 |
Book Value per Share |
|
$14.96 |
$15.63 |
$16.45 |
$16.90 |
$17.20 |
$18.29 |
$18.88 |
$19.19 |
$20.42 |
$20.41 |
$21.18 |
Tangible Book Value per Share |
|
$14.96 |
$15.63 |
$16.45 |
$16.90 |
$17.20 |
$18.29 |
$18.88 |
$19.19 |
$20.42 |
$20.41 |
$21.18 |
Total Capital |
|
5,203 |
5,306 |
5,441 |
5,508 |
5,498 |
5,715 |
5,746 |
5,761 |
5,938 |
5,817 |
5,785 |
Total Debt |
|
663 |
663 |
663 |
664 |
643 |
643 |
644 |
644 |
644 |
645 |
645 |
Total Long-Term Debt |
|
663 |
663 |
663 |
664 |
643 |
643 |
644 |
644 |
644 |
645 |
645 |
Net Debt |
|
413 |
330 |
297 |
347 |
368 |
273 |
204 |
356 |
345 |
410 |
432 |
Capital Expenditures (CapEx) |
|
0.26 |
0.85 |
0.36 |
0.31 |
0.76 |
-1.63 |
0.00 |
0.28 |
0.38 |
0.51 |
0.13 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
663 |
663 |
663 |
664 |
643 |
643 |
644 |
644 |
644 |
645 |
645 |
Total Depreciation and Amortization (D&A) |
|
13 |
11 |
10 |
9.18 |
9.63 |
6.23 |
6.49 |
4.48 |
3.43 |
4.03 |
2.69 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.82 |
$0.65 |
$0.53 |
$0.67 |
$0.65 |
$0.66 |
$0.64 |
$0.77 |
$0.77 |
$0.74 |
$0.76 |
Adjusted Weighted Average Basic Shares Outstanding |
|
302.62M |
305.85M |
290.99M |
285.91M |
281.76M |
283.61M |
270.31M |
265.32M |
258.60M |
261.68M |
244.15M |
Adjusted Diluted Earnings per Share |
|
$0.81 |
$0.64 |
$0.53 |
$0.66 |
$0.64 |
$0.66 |
$0.64 |
$0.77 |
$0.77 |
$0.71 |
$0.75 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
307.19M |
311.23M |
294.71M |
289.57M |
285.60M |
287.16M |
273.11M |
266.87M |
260.83M |
264.00M |
246.49M |
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 |
|
594.05M |
290.43M |
573.24M |
564.64M |
554.62M |
269.67M |
533.17M |
259.23M |
253.37M |
242.71M |
237.44M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
250 |
191 |
155 |
191 |
183 |
185 |
174 |
204 |
200 |
185 |
185 |
Normalized NOPAT Margin |
|
92.16% |
66.13% |
56.28% |
67.92% |
63.50% |
67.25% |
60.99% |
68.84% |
67.29% |
63.07% |
62.53% |
Pre Tax Income Margin |
|
116.02% |
83.05% |
71.23% |
86.17% |
81.40% |
83.78% |
77.03% |
87.59% |
85.58% |
80.15% |
79.13% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
30.51 |
26.34 |
20.87 |
25.85 |
25.40 |
25.75 |
24.71 |
29.23 |
28.49 |
26.41 |
26.29 |
NOPAT to Interest Expense |
|
24.24 |
20.41 |
16.49 |
20.37 |
19.76 |
20.73 |
19.56 |
22.95 |
22.46 |
20.76 |
20.84 |
EBIT Less CapEx to Interest Expense |
|
30.49 |
26.25 |
20.83 |
25.82 |
25.32 |
25.93 |
24.71 |
29.20 |
28.45 |
26.35 |
26.27 |
NOPAT Less CapEx to Interest Expense |
|
24.21 |
20.32 |
16.45 |
20.34 |
19.68 |
20.91 |
19.56 |
22.92 |
22.41 |
20.70 |
20.83 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
12.65% |
12.82% |
13.60% |
15.11% |
16.79% |
17.25% |
17.23% |
17.19% |
16.96% |
17.10% |
16.93% |
Augmented Payout Ratio |
|
65.00% |
57.38% |
53.62% |
55.36% |
58.35% |
64.54% |
65.86% |
75.96% |
81.89% |
91.74% |
107.26% |
Key Financial Trends
MGIC Investment Corp (NYSE:MTG) has demonstrated relatively stable and strong financial performance over the last four years, with consistent profitability and steady business operations. Here is a summary of the key financial trends and observations based on quarterly data from Q3 2022 through Q1 2025:
- Consistently Positive Net Income: MGIC reported positive net income in every quarter, with Q1 2025 net income continuing strong at $185.5 million, consistent with prior quarters where net income often ranged between $150 million to $250 million.
- Premiums Earned and Non-Interest Income Stability: Premiums earned remained robust, around $240 million per quarter recently, with total non-interest income slightly increasing over time, reaching $305 million in Q1 2025. This indicates steady demand and business growth in insurance-related earnings.
- Strong Operating Cash Flow: Net cash from operating activities has consistently been strong and positive across quarters, contributing healthy cash inflows (e.g., $223.7 million in Q1 2025). This implies effective earnings quality and working capital management.
- Investment Activity Supporting Operations: Sales and maturities of investments often outpace purchases, with positive net cash from investing activities in some quarters (e.g., $32.4 million in Q1 2025), suggesting prudent investment portfolio management.
- Substantial Equity Base: Total common equity has grown gradually to approximately $5.14 billion by Q1 2025, providing a strong capital buffer to absorb underwriting risks and support growth.
- Stable Long-Term Debt and Interest Expense: Long-term debt remains consistent in the $640-$660 million range, with related interest expense steady around $8.9 million quarterly, indicating no significant change in leverage or financing costs.
- Dividends and Share Repurchases: MGIC continues to return capital to shareholders via dividends (around $0.13 per share recently) and share repurchases, though the scale varies quarter to quarter. This reflects disciplined capital allocation but also implies ongoing use of cash resources for financing activities.
- Amortization and Acquisition Costs: Insurance policy acquisition costs and amortization expenses fluctuate modestly but represent a substantial portion of non-interest expenses, typically around $50-$60 million and $1.6-$3.5 million respectively, consistent with industry practice.
- Negative Net Interest Expense: The company has negligible interest income but incurs steady interest expense related to long-term debt, leading to a net interest expense of about $9 million quarterly. While stable, this is a consistent drag on earnings.
- Increasing Claims and Claim Expenses: Property & liability insurance claims have shown a rising trend, from negative values early in 2024 (indicating claim recoveries) to higher expense figures in recent quarters (close to $9.6 million in Q1 2025), which could pressure underwriting margins.
Summary: MGIC’s financials reflect a solid and stable insurance business with reliable profitability and cash flow generation. The company maintains a strong equity base and responsible capital return policies. The main challenges include managing claims expense trends and the steady burden of interest on debt. For investors, MGIC appears well-positioned with consistent earnings growth, stable revenue streams, and effective cash management over the last several years.
08/08/25 07:32 PMAI Generated. May Contain Errors.