Magnolia Oil & Gas Corporation (MGY)
NYSE: MGY · Real-Time Price · USD
28.23
+0.52 (1.88%)
Nov 21, 2024, 4:00 PM EST - Market closed

Magnolia Oil & Gas Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2017
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2017
Net Income
378.87388.3893.84417.28-1,20850.2
Upgrade
Depreciation & Amortization
411.69344.56246.4201.96867.58543.59
Upgrade
Other Amortization
4.394.265.854.293.633.54
Upgrade
Loss (Gain) From Sale of Assets
--3.95----
Upgrade
Asset Writedown & Restructuring Costs
----1,381-
Upgrade
Loss (Gain) From Sale of Investments
-----5.07-
Upgrade
Stock-Based Compensation
18.2716.1713.3111.7410.0311.09
Upgrade
Other Operating Activities
114.44122.2991.25143.52-739.4349.56
Upgrade
Change in Accounts Receivable
47.64-19.4-21-68.2124.227.95
Upgrade
Change in Accounts Payable
-26.04-9.2174.9465.28-16.96-6.83
Upgrade
Change in Other Net Operating Assets
-4.1512.77-7.912.62-6.73-11.47
Upgrade
Operating Cash Flow
945.11855.791,297788.48310.12647.62
Upgrade
Operating Cash Flow Growth
7.78%-34.00%64.45%154.25%-52.11%-11.66%
Upgrade
Capital Expenditures
-422.27-424.89-465.14-236.43-197.86-425.12
Upgrade
Cash Acquisitions
-466.68-355.5-90.13-18.35-73.7-88.97
Upgrade
Investment in Securities
----27.07-
Upgrade
Other Investing Activities
-12.32-34.5136.3811.33-25.5-10.15
Upgrade
Investing Cash Flow
-901.27-814.9-518.89-243.44-269.99-524.25
Upgrade
Repurchase of Common Stock
-271.43-205.32-352.19-297.31-28.68-79.37
Upgrade
Common Dividends Paid
-94.12-88.08-75.2-14.13--
Upgrade
Other Financing Activities
-20.62-21.81-41.96-59.17-1.522.87
Upgrade
Financing Cash Flow
-386.17-315.21-469.34-370.61-30.21-76.5
Upgrade
Net Cash Flow
-342.33-274.32308.46174.429.9346.88
Upgrade
Free Cash Flow
522.84430.9831.55552.05112.26222.5
Upgrade
Free Cash Flow Growth
37.33%-48.18%50.63%391.75%-49.54%-18.12%
Upgrade
Free Cash Flow Margin
39.85%35.12%49.07%51.19%20.74%23.62%
Upgrade
Free Cash Flow Per Share
2.832.294.433.150.681.33
Upgrade
Cash Interest Paid
26.3726.3526.6526.9325.926.23
Upgrade
Cash Income Tax Paid
29.4138.8372.233.16-0.720.39
Upgrade
Levered Free Cash Flow
347.62209.18549.09362.14301.14216.65
Upgrade
Unlevered Free Cash Flow
362.49224.05563.11377.35315.95230.83
Upgrade
Change in Net Working Capital
-26.0445.84-97.42-25.423.89-21.31
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.