Magna International Inc
TSX:MG

Watchlist Manager
Magna International Inc Logo
Magna International Inc
TSX:MG
Watchlist
Price: 67.83 CAD -0.82% Market Closed
Market Cap: 19.1B CAD

Income Statement

Earnings Waterfall
Magna International Inc

Revenue
41.8B USD
Cost of Revenue
-36B USD
Gross Profit
5.8B USD
Operating Expenses
-3.8B USD
Operating Income
2B USD
Other Expenses
-958m USD
Net Income
1B USD

Income Statement
Magna International Inc

Rotate your device to view
Income Statement
Currency: USD
Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
28
0
0
0
23
0
0
0
57
0
0
0
61
0
0
0
60
0
0
0
50
0
0
0
52
0
0
0
51
0
0
0
26
0
0
0
11
0
0
0
19
0
0
0
34
0
0
0
34
0
0
0
47
0
0
0
58
0
0
0
100
0
0
0
90
0
0
0
113
0
0
0
104
0
0
0
105
0
0
0
122
0
0
0
126
0
0
0
242
0
0
0
309
0
0
0
Revenue
10 507
N/A
11 284
+7%
11 363
+1%
11 808
+4%
12 422
+5%
12 797
+3%
13 561
+6%
14 165
+4%
15 345
+8%
16 952
+10%
18 405
+9%
19 623
+7%
20 653
+5%
21 268
+3%
22 013
+4%
22 610
+3%
22 811
+1%
23 112
+1%
23 623
+2%
23 666
+0%
24 180
+2%
24 584
+2%
24 946
+1%
25 599
+3%
26 067
+2%
26 266
+1%
26 248
0%
25 704
-2%
23 704
-8%
20 656
-13%
17 648
-15%
16 784
-5%
16 876
+1%
19 143
+13%
21 336
+11%
22 445
+5%
23 465
+5%
25 304
+8%
26 744
+6%
27 936
+4%
28 748
+3%
29 225
+2%
29 614
+1%
30 055
+1%
30 837
+3%
31 532
+2%
32 767
+4%
33 694
+3%
34 835
+3%
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%
43 094
+1%
43 070
0%
42 662
-1%
42 836
+0%
41 935
-2%
41 608
-1%
41 790
+0%
Gross Profit
Cost of Revenue
(8 588)
(9 316)
(9 382)
(9 758)
(10 273)
(10 581)
(11 227)
(11 732)
(12 806)
(14 272)
(15 611)
(16 756)
(17 696)
(18 336)
(19 064)
(19 617)
(19 831)
(20 037)
(20 494)
(20 604)
(21 211)
(21 592)
(21 829)
(22 319)
(22 599)
(22 803)
(22 862)
(22 516)
(20 982)
(18 528)
(16 116)
(15 300)
(15 387)
(17 035)
(18 701)
(19 606)
(20 483)
(22 097)
(23 508)
(24 709)
(25 434)
(25 810)
(26 069)
(26 391)
(27 019)
(27 642)
(28 694)
(29 422)
(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)
(37 411)
(37 361)
(36 925)
(37 037)
(36 222)
(35 855)
(36 000)
Gross Profit
1 919
N/A
1 968
+3%
1 981
+1%
2 050
+3%
2 149
+5%
2 216
+3%
2 334
+5%
2 433
+4%
2 539
+4%
2 680
+6%
2 794
+4%
2 867
+3%
2 957
+3%
2 932
-1%
2 949
+1%
2 993
+1%
2 980
0%
3 075
+3%
3 129
+2%
3 062
-2%
2 969
-3%
2 992
+1%
3 117
+4%
3 280
+5%
3 468
+6%
3 463
0%
3 386
-2%
3 188
-6%
2 722
-15%
2 128
-22%
1 532
-28%
1 484
-3%
1 489
+0%
2 108
+42%
2 635
+25%
2 839
+8%
2 982
+5%
3 207
+8%
3 236
+1%
3 227
0%
3 314
+3%
3 415
+3%
3 545
+4%
3 664
+3%
3 818
+4%
3 890
+2%
4 073
+5%
4 272
+5%
4 548
+6%
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%
5 683
+1%
5 709
+0%
5 737
+0%
5 799
+1%
5 713
-1%
5 753
+1%
5 790
+1%
Operating Income
Operating Expenses
(1 086)
(1 090)
(1 117)
(1 148)
(1 202)
(1 277)
(1 350)
(1 434)
(1 513)
(1 587)
(1 657)
(1 713)
(1 784)
(1 829)
(1 856)
(1 886)
(1 909)
(1 948)
(2 051)
(2 080)
(2 150)
(2 191)
(2 211)
(2 271)
(2 333)
(2 358)
(2 362)
(2 282)
(2 187)
(2 085)
(1 949)
(1 951)
(1 880)
(1 975)
(2 006)
(2 025)
(1 903)
(1 990)
(2 035)
(2 033)
(2 068)
(2 129)
(2 149)
(2 207)
(2 203)
(2 373)
(2 312)
(2 619)
(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)
(3 642)
(3 695)
(3 713)
(3 666)
(3 693)
(3 751)
(3 799)
Selling, General & Administrative
(687)
(692)
(713)
(739)
(780)
(836)
(892)
(949)
(1 007)
(1 064)
(1 114)
(1 151)
(1 186)
(1 198)
(1 192)
(1 198)
(1 198)
(1 217)
(1 292)
(1 304)
(1 360)
(1 386)
(1 397)
(1 428)
(1 461)
(1 470)
(1 456)
(1 379)
(1 314)
(1 262)
(1 173)
(1 206)
(1 155)
(1 243)
(1 293)
(1 335)
(1 247)
(1 333)
(1 368)
(1 359)
(1 382)
(1 437)
(1 445)
(1 470)
(1 510)
(1 488)
(1 530)
(1 597)
(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)
(2 078)
(2 096)
(2 092)
(2 061)
(2 084)
(2 126)
(2 170)
Depreciation & Amortization
(399)
(398)
(404)
(409)
(422)
(441)
(458)
(485)
(506)
(523)
(543)
(562)
(598)
(631)
(664)
(688)
(711)
(731)
(759)
(776)
(790)
(805)
(814)
(843)
(872)
(888)
(906)
(903)
(873)
(823)
(776)
(745)
(725)
(732)
(713)
(690)
(656)
(657)
(667)
(674)
(686)
(692)
(704)
(737)
(801)
(885)
(961)
(1 022)
(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)
(1 564)
(1 599)
(1 621)
(1 622)
(1 612)
(1 628)
(1 632)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
108
0
179
0
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
0
0
0
17
3
3
3
Operating Income
833
N/A
878
+5%
864
-2%
902
+4%
947
+5%
939
-1%
984
+5%
999
+2%
1 026
+3%
1 093
+7%
1 137
+4%
1 154
+1%
1 173
+2%
1 103
-6%
1 093
-1%
1 107
+1%
1 071
-3%
1 127
+5%
1 078
-4%
982
-9%
819
-17%
801
-2%
906
+13%
1 009
+11%
1 135
+12%
1 105
-3%
1 024
-7%
906
-12%
535
-41%
43
-92%
(417)
N/A
(467)
-12%
(391)
+16%
133
N/A
629
+373%
814
+29%
1 079
+33%
1 217
+13%
1 201
-1%
1 194
-1%
1 246
+4%
1 286
+3%
1 396
+9%
1 457
+4%
1 615
+11%
1 517
-6%
1 761
+16%
1 653
-6%
1 869
+13%
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%
2 041
+0%
2 014
-1%
2 024
+0%
2 133
+5%
2 020
-5%
2 002
-1%
1 991
-1%
Pre-Tax Income
Interest Income Expense
14
(2)
1
6
36
17
20
18
(7)
3
(11)
(19)
(12)
(18)
(10)
(7)
2
(6)
(1)
7
27
24
34
47
73
72
74
69
81
40
22
6
105
(1)
2
8
143
9
9
17
137
10
5
(12)
135
30
80
134
180
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)
(163)
(115)
(167)
(123)
(129)
(94)
(73)
Non-Reccuring Items
0
17
18
20
(36)
(13)
(17)
(20)
(17)
1
1
(1)
(36)
(25)
(31)
(31)
(131)
(124)
(117)
(114)
(54)
(37)
(61)
(65)
(56)
(44)
(23)
(279)
(288)
(271)
(349)
(90)
(191)
(135)
(30)
26
(25)
93
104
(61)
(166)
(40)
(37)
255
0
221
0
(55)
(144)
(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)
(513)
(590)
(386)
(468)
(158)
(106)
(343)
Total Other Income
53
46
4
13
15
15
15
(6)
(6)
(6)
(6)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
900
N/A
939
+4%
887
-6%
941
+6%
962
+2%
958
0%
1 002
+5%
991
-1%
996
+1%
1 091
+10%
1 121
+3%
1 134
+1%
1 125
-1%
1 060
-6%
1 052
-1%
1 069
+2%
942
-12%
997
+6%
960
-4%
875
-9%
792
-9%
788
-1%
879
+12%
991
+13%
1 152
+16%
1 133
-2%
1 075
-5%
696
-35%
328
-53%
(188)
N/A
(744)
-296%
(551)
+26%
(477)
+13%
(3)
+99%
601
N/A
848
+41%
1 197
+41%
1 319
+10%
1 314
0%
1 150
-12%
1 217
+6%
1 256
+3%
1 364
+9%
1 700
+25%
1 750
+3%
1 768
+1%
1 841
+4%
1 732
-6%
1 905
+10%
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%
1 365
-15%
1 309
-4%
1 471
+12%
1 542
+5%
1 733
+12%
1 802
+4%
1 575
-13%
Net Income
Tax Provision
(280)
(294)
(296)
(312)
(326)
(323)
(342)
(349)
(360)
(403)
(416)
(422)
(387)
(339)
(321)
(322)
(292)
(318)
(313)
(293)
(264)
(254)
(276)
(327)
(489)
(481)
(458)
(449)
(257)
(148)
(24)
49
24
(66)
(171)
(203)
(194)
(218)
(225)
(227)
(202)
(222)
(263)
(313)
(324)
(316)
(326)
(285)
(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)
(270)
(240)
(311)
(446)
(510)
(513)
(461)
Income from Continuing Operations
620
645
591
629
636
635
660
642
636
688
705
712
738
721
731
747
650
679
647
582
528
534
603
664
663
652
617
247
71
(336)
(768)
(502)
(453)
(69)
430
645
1 003
1 101
1 089
923
1 015
1 034
1 101
1 387
1 426
1 452
1 515
1 447
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
1 095
1 069
1 160
1 096
1 223
1 289
1 114
Income to Minority Interest
(45)
(55)
(59)
(64)
(66)
(64)
(72)
(70)
(69)
(76)
(77)
(74)
(62)
(51)
(24)
(13)
(11)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
3
5
5
7
7
7
10
7
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)
(82)
(82)
(83)
(87)
(77)
(77)
(81)
Net Income (Common)
525
N/A
539
+3%
490
-9%
533
+9%
517
-3%
530
+3%
546
+3%
462
-15%
500
+8%
524
+5%
544
+4%
633
+16%
676
+7%
669
-1%
706
+6%
733
+4%
639
-13%
679
+6%
647
-5%
582
-10%
528
-9%
534
+1%
603
+13%
664
+10%
663
0%
652
-2%
617
-5%
247
-60%
71
-71%
(336)
N/A
(768)
-129%
(502)
+35%
(453)
+10%
(69)
+85%
430
N/A
645
+50%
1 003
+56%
1 101
+10%
1 089
-1%
925
-15%
1 018
+10%
1 039
+2%
1 106
+6%
1 394
+26%
1 433
+3%
1 459
+2%
1 525
+5%
1 454
-5%
1 561
+7%
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%
1 013
-16%
987
-3%
1 077
+9%
1 009
-6%
1 146
+14%
1 212
+6%
1 033
-15%
EPS (Diluted)
1.43
N/A
1.48
+3%
1.42
-4%
1.46
+3%
1.4
-4%
1.38
-1%
1.42
+3%
1.19
-16%
1.29
+8%
1.35
+5%
1.39
+3%
1.62
+17%
1.74
+7%
1.6
-8%
1.6
N/A
1.64
+2%
1.47
-10%
1.52
+3%
1.47
-3%
1.32
-10%
1.2
-9%
1.2
N/A
1.35
+13%
1.48
+10%
1.46
-1%
1.39
-5%
1.33
-4%
0.55
-59%
0.16
-71%
-0.77
N/A
-1.72
-123%
-1.13
+34%
-1.01
+11%
-0.17
+83%
0.95
N/A
1.38
+45%
2.15
+56%
2.22
+3%
2.22
N/A
1.79
-19%
2.1
+17%
2.2
+5%
2.34
+6%
2.96
+26%
3.05
+3%
3.1
+2%
3.27
+5%
3.16
-3%
3.38
+7%
3.59
+6%
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%
3.53
-17%
3.44
-3%
3.75
+9%
3.52
-6%
4.06
+15%
4.3
+6%
3.66
-15%