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 (NYSE: MTG) has demonstrated stable and consistent financial performance over the last four years through Q1 2025. Key metrics from quarterly income statements, cash flow statements, and balance sheets reveal trends in revenue, expenses, cash generation, and capital management indicative of its operational strength as a mortgage insurer.
Positive Developments:
- Steady growth in premiums earned, with Q1 2025 premiums at approximately $244 million, up slightly from prior quarters and years, indicating stable underwriting activity.
- Robust net realized and unrealized capital gains, reaching $61.4 million in Q1 2025, showing effective deployment of investment assets to support earnings.
- Consistently strong net income, exemplified by $185 million in Q1 2025, maintaining profitability across quarters with positive EPS growth (Q1 2025 diluted EPS at $0.75 vs. $0.64-0.77 in prior quarters).
- Operating cash flow remains strong and growing, with Q1 2025 net cash from operating activities totaling over $223 million, supporting business operations and capital return initiatives.
- Balance sheet strength is maintained with total assets around $6.5 billion and common equity of approximately $5.1 billion as of Q1 2025, ensuring capital adequacy and regulatory compliance.
- Repeatable return of capital to shareholders through dividends and share repurchases, with dividends per share steady or growing over the periods and common stock repurchased regularly (e.g., $225 million repurchased in Q1 2025).
- Declining long-term debt interest expense stabilization around $8.9 million per quarter, reflecting manageable financing costs amid debt levels of approximately $645 million.
Neutral Observations:
- Interest income remains zero in the reported periods, consistent with the nature of the mortgage insurance business not relying on interest income but gross premiums and investment returns.
- Volume of trading account securities fluctuates with market conditions, valued around $5.9-6 billion, influencing unrealized investment gains but also exposing the company to market risk.
- Stable insurance policy acquisition and amortization costs averaging $51-59 million and $1.6-3.5 million respectively per quarter, reflecting ongoing investment in customer acquisition and intangibles amortization.
Negative or Concerning Trends:
- Property and liability insurance claims show some volatility quarter over quarter, with increases noted in Q1 2024 ($45.5 million) and Q2 2024 ($18.3 million negative value reflecting expense), highlighting potential underwriting risk.
- Cash and equivalents decreased in recent quarters from $431 million at Q1 2024 down to about $207 million in Q1 2025, suggesting liquidity pressure or capital employed in investment/security purchases and share repurchases.
- Non-interest expenses, while mostly stable, have variation with upward trends in claims and acquisition costs affecting margins; Q1 2025 non-interest expenses exhibit a $62.7 million total, higher than several prior quarters.
- Declining accumulated other comprehensive income/loss (AOCI) from nearly -$496 million in Q3 2023 to approx. -$236 million in Q1 2025 implies some market-related unrealized loss volatility on equity.
Summary:
Overall, MGIC Investment has maintained solid revenue growth, high and stable profitability, strong operating cash flow, and a fortified capital base over the recent four years. Investment gains have enhanced earnings, though some pressure from insurance claims and cash balance declines warrant monitoring. The company's strategic capital return programs and expense management demonstrate discipline and shareholder focus. For retail investors, the consistent earnings and robust balance sheet alongside controlled leverage make MTG a financially stable entity with exposure to mortgage market dynamics and investment environments.
09/17/25 08:10 AM ETAI Generated. May Contain Errors.