Magna International Inc
TSX:MG
Income Statement
Earnings Waterfall
Magna International Inc
Revenue
|
42.8B
USD
|
Cost of Revenue
|
-37.2B
USD
|
Gross Profit
|
5.6B
USD
|
Operating Expenses
|
-3.6B
USD
|
Operating Income
|
2B
USD
|
Other Expenses
|
-825m
USD
|
Net Income
|
1.2B
USD
|
Income Statement
Magna International Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
34 835
N/A
|
34 929
+0%
|
34 878
0%
|
34 787
0%
|
34 403
-1%
|
33 720
-2%
|
32 942
-2%
|
32 356
-2%
|
32 134
-1%
|
33 262
+4%
|
34 572
+4%
|
35 760
+3%
|
36 445
+2%
|
36 445
N/A
|
36 142
-1%
|
36 157
+0%
|
36 588
+1%
|
38 480
+5%
|
39 620
+3%
|
40 374
+2%
|
40 827
+1%
|
40 626
0%
|
40 472
0%
|
40 173
-1%
|
39 431
-2%
|
37 497
-5%
|
31 664
-16%
|
31 474
-1%
|
32 647
+4%
|
34 169
+5%
|
38 910
+14%
|
37 700
-3%
|
36 242
-4%
|
35 705
-1%
|
36 033
+1%
|
37 382
+4%
|
37 840
+1%
|
38 871
+3%
|
40 491
+4%
|
41 911
+4%
|
42 797
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(30 287)
|
(30 244)
|
(30 076)
|
(29 878)
|
(29 468)
|
(28 862)
|
(28 198)
|
(27 716)
|
(27 559)
|
(28 510)
|
(29 593)
|
(30 558)
|
(31 123)
|
(30 961)
|
(30 661)
|
(30 591)
|
(30 895)
|
(32 731)
|
(33 781)
|
(34 546)
|
(35 055)
|
(34 926)
|
(34 841)
|
(34 651)
|
(34 022)
|
(32 425)
|
(27 921)
|
(27 539)
|
(28 207)
|
(29 302)
|
(32 824)
|
(32 028)
|
(31 097)
|
(30 835)
|
(31 366)
|
(32 607)
|
(33 188)
|
(34 204)
|
(35 489)
|
(36 627)
|
(37 185)
|
|
Gross Profit |
4 548
N/A
|
4 685
+3%
|
4 802
+2%
|
4 909
+2%
|
4 935
+1%
|
4 858
-2%
|
4 744
-2%
|
4 640
-2%
|
4 575
-1%
|
4 752
+4%
|
4 979
+5%
|
5 202
+4%
|
5 322
+2%
|
5 484
+3%
|
5 481
0%
|
5 566
+2%
|
5 693
+2%
|
5 749
+1%
|
5 839
+2%
|
5 828
0%
|
5 772
-1%
|
5 700
-1%
|
5 631
-1%
|
5 522
-2%
|
5 409
-2%
|
5 072
-6%
|
3 743
-26%
|
3 935
+5%
|
4 440
+13%
|
4 867
+10%
|
6 086
+25%
|
5 672
-7%
|
5 145
-9%
|
4 870
-5%
|
4 667
-4%
|
4 775
+2%
|
4 652
-3%
|
4 667
+0%
|
5 002
+7%
|
5 284
+6%
|
5 612
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 679)
|
(2 666)
|
(2 614)
|
(2 535)
|
(2 457)
|
(2 372)
|
(2 300)
|
(2 259)
|
(2 250)
|
(2 198)
|
(2 385)
|
(2 595)
|
(2 657)
|
(2 747)
|
(2 765)
|
(2 842)
|
(2 852)
|
(2 907)
|
(2 928)
|
(2 940)
|
(2 942)
|
(3 033)
|
(3 105)
|
(3 110)
|
(3 042)
|
(3 017)
|
(2 942)
|
(2 921)
|
(2 953)
|
(3 030)
|
(3 111)
|
(3 236)
|
(3 229)
|
(3 190)
|
(3 167)
|
(3 056)
|
(3 079)
|
(3 177)
|
(3 278)
|
(3 431)
|
(3 574)
|
|
Selling, General & Administrative |
(1 616)
|
(1 652)
|
(1 649)
|
(1 620)
|
(1 612)
|
(1 539)
|
(1 480)
|
(1 456)
|
(1 448)
|
(1 510)
|
(1 576)
|
(1 589)
|
(1 601)
|
(1 625)
|
(1 620)
|
(1 655)
|
(1 668)
|
(1 648)
|
(1 673)
|
(1 670)
|
(1 664)
|
(1 689)
|
(1 708)
|
(1 705)
|
(1 697)
|
(1 657)
|
(1 582)
|
(1 562)
|
(1 587)
|
(1 636)
|
(1 677)
|
(1 751)
|
(1 717)
|
(1 673)
|
(1 664)
|
(1 597)
|
(1 660)
|
(1 762)
|
(1 857)
|
(1 961)
|
(2 050)
|
|
Depreciation & Amortization |
(1 063)
|
(1 014)
|
(965)
|
(915)
|
(845)
|
(833)
|
(820)
|
(803)
|
(802)
|
(854)
|
(918)
|
(991)
|
(1 056)
|
(1 086)
|
(1 106)
|
(1 146)
|
(1 184)
|
(1 223)
|
(1 261)
|
(1 276)
|
(1 278)
|
(1 284)
|
(1 298)
|
(1 308)
|
(1 345)
|
(1 360)
|
(1 360)
|
(1 359)
|
(1 366)
|
(1 394)
|
(1 434)
|
(1 485)
|
(1 512)
|
(1 517)
|
(1 503)
|
(1 459)
|
(1 419)
|
(1 415)
|
(1 421)
|
(1 470)
|
(1 524)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
166
|
109
|
(15)
|
0
|
(36)
|
(39)
|
(41)
|
0
|
(36)
|
6
|
6
|
0
|
(60)
|
(99)
|
(97)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
1 869
N/A
|
2 019
+8%
|
2 188
+8%
|
2 374
+9%
|
2 478
+4%
|
2 486
+0%
|
2 444
-2%
|
2 381
-3%
|
2 325
-2%
|
2 554
+10%
|
2 594
+2%
|
2 607
+1%
|
2 665
+2%
|
2 737
+3%
|
2 716
-1%
|
2 724
+0%
|
2 841
+4%
|
2 842
+0%
|
2 911
+2%
|
2 888
-1%
|
2 830
-2%
|
2 667
-6%
|
2 526
-5%
|
2 412
-5%
|
2 367
-2%
|
2 055
-13%
|
801
-61%
|
1 014
+27%
|
1 487
+47%
|
1 837
+24%
|
2 975
+62%
|
2 436
-18%
|
1 916
-21%
|
1 680
-12%
|
1 500
-11%
|
1 719
+15%
|
1 573
-8%
|
1 490
-5%
|
1 724
+16%
|
1 853
+7%
|
2 038
+10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
131
|
134
|
137
|
130
|
173
|
170
|
166
|
167
|
160
|
151
|
152
|
151
|
145
|
161
|
159
|
142
|
209
|
201
|
207
|
221
|
240
|
299
|
217
|
70
|
90
|
(78)
|
(41)
|
106
|
137
|
181
|
248
|
140
|
68
|
(56)
|
(172)
|
(103)
|
(213)
|
(157)
|
(208)
|
(198)
|
(155)
|
|
Non-Reccuring Items |
(95)
|
(111)
|
(122)
|
(81)
|
(46)
|
(24)
|
44
|
175
|
166
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
(119)
|
502
|
501
|
(231)
|
(234)
|
(736)
|
(903)
|
(508)
|
(618)
|
(593)
|
(469)
|
(231)
|
(36)
|
(61)
|
(393)
|
(308)
|
(482)
|
(600)
|
(212)
|
(213)
|
(277)
|
|
Pre-Tax Income |
1 905
N/A
|
2 042
+7%
|
2 203
+8%
|
2 423
+10%
|
2 605
+8%
|
2 632
+1%
|
2 654
+1%
|
2 723
+3%
|
2 651
-3%
|
2 705
+2%
|
2 746
+2%
|
2 758
+0%
|
2 780
+1%
|
2 898
+4%
|
2 875
-1%
|
2 866
0%
|
2 985
+4%
|
3 043
+2%
|
3 118
+2%
|
3 109
0%
|
2 951
-5%
|
3 468
+18%
|
3 244
-6%
|
2 251
-31%
|
2 223
-1%
|
1 241
-44%
|
(143)
N/A
|
612
N/A
|
1 006
+64%
|
1 425
+42%
|
2 754
+93%
|
2 345
-15%
|
1 948
-17%
|
1 563
-20%
|
935
-40%
|
1 308
+40%
|
878
-33%
|
733
-17%
|
1 304
+78%
|
1 442
+11%
|
1 606
+11%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(360)
|
(463)
|
(517)
|
(569)
|
(683)
|
(657)
|
(663)
|
(749)
|
(711)
|
(716)
|
(731)
|
(698)
|
(706)
|
(740)
|
(717)
|
(701)
|
(764)
|
(740)
|
(740)
|
(692)
|
(608)
|
(693)
|
(655)
|
(586)
|
(591)
|
(458)
|
(176)
|
(240)
|
(329)
|
(378)
|
(619)
|
(520)
|
(395)
|
(253)
|
(206)
|
(300)
|
(237)
|
(254)
|
(326)
|
(343)
|
(320)
|
|
Income from Continuing Operations |
1 545
|
1 579
|
1 686
|
1 854
|
1 922
|
1 975
|
1 991
|
1 974
|
1 940
|
1 989
|
2 015
|
2 060
|
2 074
|
2 158
|
2 158
|
2 165
|
2 221
|
2 303
|
2 378
|
2 417
|
2 343
|
2 775
|
2 589
|
1 665
|
1 632
|
783
|
(319)
|
372
|
677
|
1 047
|
2 135
|
1 825
|
1 553
|
1 310
|
729
|
1 008
|
641
|
479
|
978
|
1 099
|
1 286
|
|
Income to Minority Interest |
16
|
15
|
12
|
12
|
2
|
2
|
5
|
5
|
6
|
(6)
|
(12)
|
(24)
|
(43)
|
(42)
|
(52)
|
(50)
|
(48)
|
(47)
|
(44)
|
(41)
|
(36)
|
(22)
|
(10)
|
127
|
133
|
137
|
140
|
87
|
80
|
64
|
47
|
(37)
|
(39)
|
(47)
|
(46)
|
(47)
|
(49)
|
(42)
|
(46)
|
(62)
|
(73)
|
|
Net Income (Common) |
1 561
N/A
|
1 585
+2%
|
1 680
+6%
|
1 831
+9%
|
1 882
+3%
|
1 954
+4%
|
1 927
-1%
|
2 046
+6%
|
2 013
-2%
|
2 040
+1%
|
2 115
+4%
|
2 029
-4%
|
2 031
+0%
|
2 116
+4%
|
2 106
0%
|
2 115
+0%
|
2 196
+4%
|
2 279
+4%
|
2 357
+3%
|
2 399
+2%
|
2 296
-4%
|
2 742
+19%
|
2 568
-6%
|
1 781
-31%
|
1 765
-1%
|
920
-48%
|
(179)
N/A
|
459
N/A
|
757
+65%
|
1 111
+47%
|
2 182
+96%
|
1 788
-18%
|
1 514
-15%
|
1 263
-17%
|
683
-46%
|
961
+41%
|
592
-38%
|
437
-26%
|
932
+113%
|
1 037
+11%
|
1 213
+17%
|
|
EPS (Diluted) |
3.43
N/A
|
3.59
+5%
|
3.82
+6%
|
4.27
+12%
|
4.34
+2%
|
4.7
+8%
|
4.64
-1%
|
4.94
+6%
|
4.87
-1%
|
5.06
+4%
|
5.34
+6%
|
5.21
-2%
|
5.17
-1%
|
5.52
+7%
|
5.54
+0%
|
5.71
+3%
|
5.87
+3%
|
6.33
+8%
|
6.65
+5%
|
6.99
+5%
|
6.59
-6%
|
8.41
+28%
|
8.02
-5%
|
5.72
-29%
|
5.59
-2%
|
3.03
-46%
|
-0.62
N/A
|
1.53
N/A
|
2.52
+65%
|
3.66
+45%
|
7.18
+96%
|
5.91
-18%
|
5
-15%
|
4.23
-15%
|
2.34
-45%
|
3.33
+42%
|
2.03
-39%
|
1.53
-25%
|
3.25
+112%
|
3.62
+11%
|
4.23
+17%
|