Magna International Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Year	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013 - 1986
Revenue	42,797	37,840	36,242	32,647	39,431	40,827	38,946	36,445	32,134	36,641	Upgrade
Revenue Growth (YoY)	13.10%	4.41%	11.01%	-17.20%	-3.42%	4.83%	6.86%	13.42%	-12.30%	5.18%	Upgrade
Cost of Revenue	37,185	33,188	31,097	28,207	34,022	35,055	33,258	31,123	27,559	31,623	Upgrade
Gross Profit	5,612	4,652	5,145	4,440	5,409	5,772	5,688	5,322	4,575	5,018	Upgrade
Selling, General & Admin	2,050	1,660	1,717	1,587	1,697	1,664	1,668	1,601	1,448	1,707	Upgrade
Research & Development	862	649	634	830	640	588	522	460	0	0	Upgrade
Other Operating Expenses	0	1,419	1,512	1,366	1,345	1,278	-39	-30	166	-64	Upgrade
Operating Expenses	3,574	3,079	3,229	2,953	3,042	2,942	2,841	2,657	2,250	2,597	Upgrade
Operating Income	2,236	1,707	1,948	1,695	2,567	3,127	3,173	2,880	2,543	2,650	Upgrade
Interest Income	86	45	44	19	22	20	20	12	14	18	Upgrade
Interest Expense	242	126	122	105	104	113	90	88	58	47	Upgrade
Other Expense / Income	547	797	-39	523	129	119	153	67	-225	80	Upgrade
Pretax Income	1,606	878	1,948	1,006	2,223	2,951	2,999	2,780	2,651	2,539	Upgrade
Income Tax	320	237	395	329	591	619	744	706	711	659	Upgrade
Net Income	1,213	592	1,514	757	1,765	2,296	2,206	2,031	2,013	1,882	Upgrade
Net Income Growth	104.90%	-60.90%	100.00%	-57.11%	-23.13%	4.08%	8.62%	0.89%	6.96%	20.56%	Upgrade
Shares Outstanding (Basic)	286	290	301	300	315	345	372	391	408	427	Upgrade
Shares Outstanding (Diluted)	287	291	303	300	316	348	374	393	413	433	Upgrade
Shares Change	-1.58%	-3.83%	0.80%	-4.88%	-9.12%	-7.06%	-4.91%	-4.72%	-4.73%	-6.15%	Upgrade
EPS (Basic)	4.24	2.04	5.04	2.52	5.61	6.65	5.93	5.19	4.94	4.41	Upgrade
EPS (Diluted)	4.23	2.03	5.00	2.52	5.59	6.61	5.90	5.16	4.88	4.35	Upgrade
EPS Growth	108.37%	-59.40%	98.41%	-54.92%	-15.43%	12.03%	14.34%	5.74%	12.18%	28.70%	Upgrade
Free Cash Flow	601	414	1,568	2,133	2,519	2,068	1,471	1,579	741	1,206	Upgrade
Free Cash Flow Per Share	2.10	1.42	5.18	7.10	7.98	5.95	3.93	4.02	1.80	2.78	Upgrade
Gross Margin	13.11%	12.29%	14.20%	13.60%	13.72%	14.14%	14.60%	14.60%	14.24%	13.70%	Upgrade
Operating Margin	5.22%	4.51%	5.37%	5.19%	6.51%	7.66%	8.15%	7.90%	7.91%	7.23%	Upgrade
Profit Margin	2.83%	1.56%	4.18%	2.32%	4.48%	5.62%	5.66%	5.57%	6.26%	5.14%	Upgrade
Free Cash Flow Margin	1.40%	1.09%	4.33%	6.53%	6.39%	5.07%	3.78%	4.33%	2.31%	3.29%	Upgrade
Effective Tax Rate	19.93%	26.99%	20.28%	32.70%	26.59%	20.98%	24.81%	25.40%	26.82%	25.96%	Upgrade
EBITDA	3,984	3,126	3,620	3,061	3,912	4,405	4,301	3,954	3,345	3,540	Upgrade
EBITDA Margin	9.31%	8.26%	9.99%	9.38%	9.92%	10.79%	11.04%	10.85%	10.41%	9.66%	Upgrade
Depreciation & Amortization	1,748	1,419	1,512	1,366	1,345	1,278	1,173	1,056	802	890	Upgrade
EBIT	2,236	1,707	2,108	1,695	2,567	3,127	3,128	2,898	2,543	2,650	Upgrade
EBIT Margin	5.22%	4.51%	5.82%	5.19%	6.51%	7.66%	8.03%	7.95%	7.91%	7.23%	Upgrade

Sources: The data provider is Financial Modeling Prep and the numbers are sourced from SEC filings.