Magna International Inc. (MGA)

AI Score

Unlock

36.82

2.68 (7.85%)

At close: Mar 05, 2025, 3:59 PM

36.50

-0.87%

Pre-market: Mar 06, 2025, 09:10 AM EST

Magna International Income Statement

Table Mode

Year	FY24	FY23	FY22	FY21	FY20	FY19	FY18	FY17	FY16	FY15	FY14	FY13	FY12	FY11	FY10	FY09	FY08	FY07	FY06	FY05	FY04	FY03	FY02	FY01	FY00	FY99	FY98	FY97	FY96	FY95	FY94	FY93	FY92	FY91	FY90	FY89	FY88	FY87	FY86
Revenue	40.78B	42.8B	37.84B	36.24B	32.65B	39.43B	40.83B	38.95B	36.45B	32.13B	36.64B	34.84B	30.84B	28.75B	24.1B	17.37B	23.7B	26.07B	24.18B	22.81B	20.65B	15.35B	12.97B	11.03B	10.51B	9.36B	3.4B	5.58B	4.26B	3.31B	2.57B	2.03B	1.85B	1.75B	1.67B	1.63B	1.21B	868.2M	745.9M
Cost of Revenue	36.8B	37.19B	33.19B	31.1B	28.21B	34.02B	35.05B	33.26B	31.12B	27.56B	31.62B	30.29B	27.01B	25.4B	20.92B	15.7B	20.98B	22.6B	21.21B	19.83B	17.7B	12.8B	10.83B	8.59B	8.26B	7.62B	2.83B	4.62B	3.5B	2.68B	2.06B	1.64B	1.48B	1.41B	1.36B	1.3B	936.5M	659.7M	565.8M
Gross Profit	3.98B	5.61B	4.65B	5.14B	4.44B	5.41B	5.77B	5.69B	5.32B	4.58B	5.02B	4.55B	3.83B	3.35B	3.18B	1.67B	2.72B	3.47B	2.97B	2.98B	2.96B	2.54B	2.14B	2.44B	2.25B	1.74B	563M	961.7M	760.5M	632M	518.2M	391M	372.6M	343M	312.3M	329.3M	268.9M	208.5M	180.1M
Operating Income	2.01B	2.04B	1.71B	1.95B	1.7B	2.57B	3.13B	3.17B	2.88B	2.54B	2.65B	2.08B	1.68B	1.08B	1.23B	-301M	611M	1.21B	846M	1.07B	1.22B	1.06B	1.01B	1.4B	1.27B	820M	201M	271.3M	332.9M	264.5M	231.1M	156.1M	170.1M	119.7M	189.4M	33.7M	47.2M	74.1M	75.7M
Interest Income	n/a	86M	45M	44M	19M	22M	20M	20M	12M	14M	18M	18M	18M	25M	22M	20M	113M	n/a	n/a	n/a	35M	34M	46M	33M	32M	27M	n/a	23M	18M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Pretax Income	1.47B	1.61B	878M	1.95B	1.01B	2.22B	2.95B	3B	2.78B	2.65B	2.54B	1.91B	1.75B	1.22B	1.2B	-511M	328M	1.15B	792M	931M	1.16B	962M	928M	918M	972M	682M	210M	606.5M	338.4M	335.8M	261.9M	156.4M	116.2M	37.8M	-174M	48.2M	26.6M	51.1M	62.6M
Net Income	960.55M	1.21B	592M	1.51B	757M	1.76B	2.3B	2.21B	2.03B	2.01B	1.88B	1.56B	1.43B	1.02B	973M	-493M	71M	663M	528M	639M	692M	522M	554M	580M	598M	430M	137M	437.8M	224.9M	232.5M	169M	109.2M	77M	14.3M	-194.7M	28.5M	16.1M	30.4M	34.3M
Selling & General & Admin	1.96B	2.05B	1.66B	1.72B	1.59B	1.7B	1.66B	1.67B	1.6B	1.45B	1.71B	1.62B	1.52B	1.42B	1.34B	1.26B	1.32B	1.46B	1.36B	1.2B	1.19B	1.01B	780M	685M	655M	607M	229M	349.5M	274.9M	219.2M	177.3M	139.4M	122.6M	134.1M	176.3M	172.6M	147.3M	93M	78M
Research & Development	n/a	877.81M	623.28M	628.42M	873.85M	654.88M	558.01M	540.77M	460M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	n/a	n/a	1.42B	1.51B	1.37B	1.34B	1.28B	-39M	-30M	166M	-64M	-144M	108M	686M	628M	730M	1.07B	855M	817M	840M	598M	493M	422M	399M	372M	354M	126M	168.4M	138.5M	108.8M	85.9M	81.3M	80.5M	91.5M	90.5M	84.2M	61.6M	41.4M	26.4M
Operating Expenses	1.96B	2.91B	3.08B	3.23B	2.95B	3.04B	2.94B	2.84B	2.66B	2.25B	2.6B	2.68B	2.32B	2.1B	1.97B	1.99B	2.39B	2.32B	2.18B	2.04B	1.78B	1.5B	1.2B	1.08B	1.03B	961M	355M	517.9M	413.4M	328M	263.2M	220.7M	203.1M	225.6M	266.8M	256.8M	208.9M	134.4M	104.4M
Interest Expense	200.87M	242M	126M	122M	105M	104M	113M	90M	88M	58M	47M	34M	34M	19M	12M	27M	283M	56M	54M	142M	30M	168M	33M	35M	45M	43M	n/a	13M	15M	n/a	n/a	n/a	53.9M	81.9M	363.4M	n/a	20.6M	23M	13.1M
Selling & Marketing Expenses	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	-38.76B	40.1B	36.27B	34.33B	31.16B	37.06B	38B	36.1B	33.78B	29.81B	34.22B	32.97B	29.33B	27.5B	22.89B	17.69B	23.38B	24.91B	23.39B	21.87B	19.48B	14.3B	12.03B	9.67B	9.29B	8.58B	3.19B	5.14B	3.91B	3.01B	2.32B	1.86B	1.69B	1.64B	1.63B	1.56B	1.15B	794.1M	670.2M
Income Tax	424.59M	320M	237M	395M	329M	591M	619M	744M	706M	711M	659M	360M	324M	202M	236M	-18M	257M	489M	264M	292M	398M	373M	317M	290M	348M	233M	73M	168.7M	113.5M	103.3M	92.9M	47.2M	39.2M	23.5M	20.7M	19.7M	10.5M	20.7M	28.3M
Shares Outstanding (Basic)	286.8M	286.2M	290.4M	300.6M	299.7M	314.7M	345.4M	371.8M	391M	407.5M	427.2M	455.8M	464.8M	478.6M	460M	447.2M	451.2M	445.6M	434.4M	426.8M	386.8M	383.6M	354.8M	320.4M	314M	314M	338.27M	281.6M	248.8M	243.85M	224.31M	182M	134.5M	112.16M	111.26M	111.76M	111.03M	103.05M	98M
Shares Outstanding (Diluted)	286.9M	286.6M	291.2M	302.8M	300.4M	315.8M	347.5M	373.9M	393.2M	412.7M	433.2M	461.6M	470.4M	485.6M	466M	447.2M	455.6M	456.4M	445.6M	436M	389.2M	385.2M	368M	365.6M	366M	364.4M	353.55M	317.2M	278.4M	245.74M	242.27M	220.61M	187.8M	114.4M	111.26M	112.87M	111.03M	105.74M	98M
EPS (Basic)	3.35	4.24	1.96	4.99	2.66	5.74	6.65	5.93	5.19	4.94	4.41	3.43	3.09	2.13	2.12	-1.1	0.16	1.49	1.22	1.50	1.75	1.30	1.45	1.64	1.76	1.24	0.41	1.35	0.80	0.95	0.76	0.60	0.57	0.13	-1.75	0.26	0.14	0.30	0.35
EPS (Diluted)	3.35	4.23	1.95	4.96	2.65	5.72	6.61	5.90	5.16	4.88	4.35	3.38	3.05	2.10	2.09	-1.1	0.16	1.47	1.20	1.48	1.74	1.30	1.45	1.55	1.61	1.16	0.39	1.27	0.77	0.94	0.70	0.50	0.41	0.13	-1.75	0.25	0.14	0.29	0.35
EBITDA	3.21B	3.66B	2.4B	3.58B	2.64B	3.84B	4.02B	4.28B	3.94B	3.35B	3.5B	3.07B	2.58B	2B	1.86B	275.23M	1.48B	2.08B	1.64B	1.78B	1.82B	1.56B	1.41B	1.33B	1.41B	1.18B	327M	439.7M	467M	456.14M	317M	237.4M	250.6M	211.2M	279.9M	117.9M	108.8M	115.5M	102.1M
Depreciation & Amortization	1.54B	1.78B	1.53B	1.75B	1.66B	1.64B	1.38B	1.36B	1.18B	802M	890M	1.06B	801M	686M	661M	737M	873M	872M	790M	711M	598M	505M	445M	425M	392M	362M	126M	168.4M	138.5M	108.8M	85.9M	81.3M	80.5M	91.5M	90.5M	84.2M	61.6M	41.4M	26.4M