Financhill
Buy
57

MTG Quote, Financials, Valuation and Earnings

Last price:
$23.68
Seasonality move :
3.9%
Day range:
$22.98 - $23.79
52-week range:
$18.68 - $26.56
Dividend yield:
2.07%
P/E ratio:
8.33x
P/S ratio:
5.37x
P/B ratio:
1.13x
Volume:
4.5M
Avg. volume:
1.5M
1-year change:
23.17%
Market cap:
$6B
Revenue:
$1.2B
EPS (TTM):
$2.84
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.2B $1.2B $1.2B $1.2B $1.2B
Revenue Growth (YoY) 8.02% -1.22% -1.12% -1.09% -1.51%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $10.6M $10.2M $9M $5.6M $2M
Operating Expenses -- -$26.7M -$36.9M -$40.2M --
Operating Income -- -- -- -- --
 
Net Interest Expenses $52.7M $59.6M $71.4M $48.1M $36.9M
EBT. Incl. Unusual Items $848M $559.3M $801.8M $1.1B $902.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $174.2M $113.2M $166.8M $224.7M $189.3M
Net Income to Company $673.8M $446.1M $635M $865.3M $712.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $673.8M $446.1M $635M $865.3M $712.9M
 
Basic EPS (Cont. Ops) $1.91 $1.31 $1.90 $2.83 $2.51
Diluted EPS (Cont. Ops) $1.85 $1.29 $1.85 $2.79 $2.49
Weighted Average Basic Share $352.8M $340M $334.3M $305.8M $283.6M
Weighted Average Diluted Share $373.9M $359.3M $351.3M $311.2M $287.2M
 
EBITDA -- -- -- -- --
EBIT $900.6M $618.9M $873.1M $1.1B $939.1M
 
Revenue (Reported) $1.2B $1.2B $1.2B $1.2B $1.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $900.6M $618.9M $873.1M $1.1B $939.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $296M $295.7M $292.8M $296.5M $306.6M
Revenue Growth (YoY) -7.03% -0.09% -1% 1.27% 3.42%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $380K $2M $1.4M $548K $633K
Operating Expenses -$26.7M -- -$11.6M -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses $15.7M $18M $10.3M $9.3M $8.9M
EBT. Incl. Unusual Items $164.3M $199.7M $314.3M $234.4M $254.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33.5M $41.8M $64.6M $51.6M $54.3M
Net Income to Company $130.8M $158M $249.6M $182.8M $200M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $130.8M $158M $249.6M $182.8M $200M
 
Basic EPS (Cont. Ops) $0.39 $0.47 $0.82 $0.65 $0.77
Diluted EPS (Cont. Ops) $0.38 $0.46 $0.81 $0.64 $0.77
Weighted Average Basic Share $338.6M $335.9M $302.6M $281.8M $258.6M
Weighted Average Diluted Share $357.2M $353.6M $307.2M $285.6M $260.8M
 
EBITDA -- -- -- -- --
EBIT $180.1M $217.7M $324.6M $243.7M $263.2M
 
Revenue (Reported) $296M $295.7M $292.8M $296.5M $306.6M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $180.1M $217.7M $324.6M $243.7M $263.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2B $1.2B $1.2B $1.2B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $9.9M $10.2M $7.1M $2M $2.1M
Operating Expenses -- -- -$77M -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses $54.5M $72M $56M $37.4M $35.6M
EBT. Incl. Unusual Items $591.8M $773.4M $1.1B $912.8M $963.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $120M $161M $220.3M $192.9M $201.1M
Net Income to Company $471.8M $612.5M $847.8M $719.9M $762.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $471.8M $612.5M $847.8M $719.9M $762.8M
 
Basic EPS (Cont. Ops) $1.38 $1.81 $2.70 $2.50 $2.85
Diluted EPS (Cont. Ops) $1.33 $1.77 $2.67 $2.47 $2.84
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $646.3M $845.4M $1.1B $950.2M $999.5M
 
Revenue (Reported) $1.2B $1.2B $1.2B $1.2B $1.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $646.3M $845.4M $1.1B $950.2M $999.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $896.9M $891.6M $880.5M $871.1M $906.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $7.2M $7.1M $5.1M $1.5M $1.7M
Operating Expenses -$26.7M -- -$40.1M -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses $41.6M $54M $38.7M $28M $26.7M
EBT. Incl. Unusual Items $369.1M $583.2M $849.6M $672.4M $734M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $74.4M $122.2M $175.7M $143.9M $155.7M
Net Income to Company $294.7M $461M $673.9M $528.4M $578.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $294.7M $461M $673.9M $528.4M $578.3M
 
Basic EPS (Cont. Ops) $0.87 $1.36 $2.18 $1.85 $2.18
Diluted EPS (Cont. Ops) $0.84 $1.33 $2.15 $1.83 $2.18
Weighted Average Basic Share $1B $1B $927.4M $858.7M $794.2M
Weighted Average Diluted Share $1.1B $1.1B $945.3M $869.9M $800.8M
 
EBITDA -- -- -- -- --
EBIT $410.6M $637.2M $888.3M $700.4M $760.7M
 
Revenue (Reported) $896.9M $891.6M $880.5M $871.1M $906.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $410.6M $637.2M $888.3M $700.4M $760.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $161.8M $288M $284.7M $327.4M $363.7M
Short Term Investments $5.7B $6.7B $6.6B $5.4B $5.7B
Accounts Receivable, Net $78.7M $151.8M $159.7M $104.3M $101.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6B $7.1B $7B $5.8B $6.2B
 
Property Plant And Equipment $50.1M $47.1M $45.6M $41.4M $38.8M
Long-Term Investments $5.8B $6.7B $6.6B $5.4B $5.7B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $6.2B $7.4B $7.3B $6.2B $6.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt $832.7M $1.2B $1.1B $662.8M $643.2M
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.7B $2.5B $1.6B $1.5B
 
Common Stock $371.4M $371.4M $371.4M $371.4M $371.4M
Other Common Equity Adj $72.7M $216.8M $119.7M -$481.5M -$316.3M
Common Equity $4.3B $4.7B $4.9B $4.6B $5.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.3B $4.7B $4.9B $4.6B $5.1B
 
Total Liabilities and Equity $6.2B $7.4B $7.3B $6.2B $6.5B
Cash and Short Terms $5.9B $6.9B $6.9B $5.7B $6.1B
Total Debt $832.7M $1.2B $1.1B $662.8M $643.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $380.1M $176.4M $242M $266.5M $288.6M
Short Term Investments $6.3B $6.9B $5.4B $1.7B $6B
Accounts Receivable, Net $138.2M $163.9M $104.3M $98.8M $104.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.9B $7.2B $5.7B $2.1B $6.4B
 
Property Plant And Equipment $47.5M $45.3M $44.2M $39.4M $36.2M
Long-Term Investments $6.4B $6.9B $5.4B $5.6B $6B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $7.1B $7.5B $6.2B $6.3B $6.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt $1.2B $1.2B $662.7M $642.8M $644.3M
Capital Leases -- -- -- -- --
Total Liabilities $2.6B $2.6B $1.6B $1.5B $1.4B
 
Common Stock $371.4M $371.4M $371.4M $371.4M $371.4M
Other Common Equity Adj $167.8M $147.6M -$495.5M -$496.9M -$204.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.5B $4.9B $4.5B $4.9B $5.3B
 
Total Liabilities and Equity $7.1B $7.5B $6.2B $6.3B $6.7B
Cash and Short Terms $6.7B $7.1B $5.6B $2B $6.3B
Total Debt $1.2B $1.2B $662.7M $642.8M $644.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $673.8M $446.1M $635M $865.3M $712.9M
Depreciation & Amoritzation $48.8M $57.8M $66M $54.3M $35.2M
Stock-Based Compensation -- $13.8M $17.1M $24.8M $31.6M
Change in Accounts Receivable $17.6M -$68.4M -$27.2M $60.1M $7.7M
Change in Inventories -- -- -- -- --
Cash From Operations $609.5M $732.3M $696.3M $650M $713M
 
Capital Expenditures $5.6M $3.3M $4.1M $3.3M $2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$422.1M -$772.5M -$160.7M $410.5M -$179.2M
 
Dividends Paid (Ex Special Dividend) -$41.9M -$82.1M -$94.2M -$110.9M -$123M
Special Dividend Paid
Long-Term Debt Issued -- $640.3M -- -- --
Long-Term Debt Repaid -- -$216.1M -$98.6M -$486.4M -$28.6M
Repurchase of Common Stock -$125.8M -$120M -$290.8M -$385.6M -$337.2M
Other Financing Activities -$5.7M -$54.2M -$43.6M -$49.6M -$7.3M
Cash From Financing -$173.4M $167.8M -$527.3M -$1B -$496M
 
Beginning Cash (CF) $155M $169.1M $296.7M $305M $332.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14M $127.6M $8.3M $28M $37.7M
Ending Cash (CF) $169.1M $296.7M $305M $332.9M $370.6M
 
Levered Free Cash Flow $603.9M $729M $692.2M $646.8M $711M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $130.8M $158M $249.6M $182.8M $200M
Depreciation & Amoritzation $15.2M $17.3M $13.3M $9.6M $3.4M
Stock-Based Compensation -- $12.1M $3.3M $5.6M $6.6M
Change in Accounts Receivable -$37.8M -$9.5M $9.1M -$7M -$4.6M
Change in Inventories -- -- -- -- --
Cash From Operations $88.7M $163M $122.1M $169.8M $182.9M
 
Capital Expenditures $1.3M $983K $256K $784K $381K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$430.6M $9.2M $91.4M -$83.7M -$13.8M
 
Dividends Paid (Ex Special Dividend) -$20.3M -$27.1M -$30.5M -$32.5M -$33.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $640.3M -- -- -- --
Long-Term Debt Repaid -$234.1M -- -$256.3M -$28.6M --
Repurchase of Common Stock -- -$150M -$84M -$66.5M -$123.6M
Other Financing Activities -$26.5M -$108K -$12.2M -$47K --
Cash From Financing $359.3M -$177.2M -$383M -$127.6M -$157.2M
 
Beginning Cash (CF) $371.4M $191M $419.3M $316.7M $287.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.4M -$5M -$169.5M -$41.6M $11.8M
Ending Cash (CF) $388.8M $185.9M $249.8M $275.1M $299.6M
 
Levered Free Cash Flow $87.5M $162M $121.9M $169M $182.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $471.8M $612.5M $847.8M $719.9M $762.8M
Depreciation & Amoritzation $53.7M $67M $59M $40.4M $20.6M
Stock-Based Compensation -- $12.1M $22.7M $30.2M $33.4M
Change in Accounts Receivable -$50.2M -$53.7M $57.5M $11.7M -$531K
Change in Inventories -- -- -- -- --
Cash From Operations $660.2M $735.9M $667.7M $692.9M $728.9M
 
Capital Expenditures $3.8M $3.5M $4.1M $2.3M $1.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$591.2M -$692.6M $618.4M -$211.2M -$60.7M
 
Dividends Paid (Ex Special Dividend) -$82.7M -$88.6M -$107.2M -$120.8M -$129.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- $18M -$584.8M -- --
Repurchase of Common Stock -$140M -$150M -$443.9M -$299.2M -$495.3M
Other Financing Activities -$35.4M -$25.6M -$86.3M -$7.5M -$19.1M
Cash From Financing $148M -$246.1M -$1.2B -$456.3M -$643.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $217.1M -$202.9M $63.8M $25.4M $24.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $656.5M $732.4M $663.6M $690.6M $727.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $294.7M $461M $673.9M $528.4M $578.3M
Depreciation & Amoritzation $40.7M $49.8M $42.8M $29M $14.4M
Stock-Based Compensation -- $12.1M $17.7M $23.1M $24.8M
Change in Accounts Receivable -$45.5M -$30.8M $54M $5.5M -$2.7M
Change in Inventories -- -- -- -- --
Cash From Operations $508.9M $512.4M $483.8M $526.7M $542.7M
 
Capital Expenditures $2.2M $2.4M $2.4M $1.5M $660K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$478.1M -$398.2M $381M -$240.8M -$122.2M
 
Dividends Paid (Ex Special Dividend) -$61.7M -$68.3M -$81.3M -$91.2M -$97.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $640.3M -- -- -- --
Long-Term Debt Repaid -$234.1M -- -$486.2M -$28.6M --
Repurchase of Common Stock -$120M -$150M -$303.1M -$216.7M -$374.8M
Other Financing Activities -$35.4M -$6.7M -$49.4M -$7.2M -$19M
Cash From Financing $189M -$225M -$920M -$343.8M -$491.4M
 
Beginning Cash (CF) $910M $680.4M $1.2B $1B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $219.8M -$110.8M -$55.2M -$57.8M -$71M
Ending Cash (CF) $1.1B $569.6M $1.2B $958.4M $1B
 
Levered Free Cash Flow $506.6M $510M $481.4M $525.3M $542M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock