Magna International Inc. (TSX:MG)
Canada · Delayed Price · Currency is CAD 97.39
-0.65 (-0.66%)
Aug 10, 2026, 4:00 PM EST
Magna International Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 42,671 | 42,010 | 42,836 | 42,797 | 37,840 | 36,242 | |
Revenue Growth | 2.56% | -1.93% | 0.09% | 13.10% | 4.41% | 11.01% |
Cost of Revenue | 36,393 | 36,021 | 37,037 | 37,185 | 33,188 | 31,097 |
Gross Profit | 6,278 | 5,989 | 5,799 | 5,612 | 4,652 | 5,145 |
Selling, General & Admin | 2,259 | 2,221 | 2,061 | 2,050 | 1,660 | 1,717 |
Amortization of Goodwill & Intangibles | 92 | 111 | 112 | 88 | 46 | - |
Operating Expenses | 3,939 | 3,879 | 3,683 | 3,574 | 3,079 | 3,229 |
Operating Income | 2,339 | 2,110 | 2,116 | 2,038 | 1,573 | 1,916 |
Interest Expense | -247 | -275 | -309 | -242 | -126 | -122 |
Interest & Investment Income | 66 | 66 | 98 | 86 | 45 | 44 |
Earnings From Equity Investments | 231 | 143 | 101 | 112 | 89 | 148 |
EBT Excluding Unusual Items | 2,389 | 2,044 | 2,006 | 1,994 | 1,581 | 1,986 |
Merger & Restructuring Charges | -102 | -118 | -218 | -171 | -22 | -1 |
Gain (Loss) on Sale of Investments | 97 | -3 | -42 | -217 | -597 | -2 |
Gain (Loss) on Sale of Assets | -496 | - | - | - | -58 | -75 |
Asset Writedown | -615 | -615 | -79 | - | -26 | - |
Other Unusual Items | - | - | -125 | - | - | 40 |
Pretax Income | 1,273 | 1,308 | 1,542 | 1,606 | 878 | 1,948 |
Income Tax Expense | 459 | 425 | 446 | 320 | 237 | 395 |
Earnings From Continuing Operations | 814 | 883 | 1,096 | 1,286 | 641 | 1,553 |
Net Income to Company | 814 | 883 | 1,096 | 1,286 | 641 | 1,553 |
Minority Interest in Earnings | -53 | -54 | -87 | -73 | -49 | -39 |
Net Income | 761 | 829 | 1,009 | 1,213 | 592 | 1,514 |
Net Income to Common | 761 | 829 | 1,009 | 1,213 | 592 | 1,514 |
Net Income Growth | -37.21% | -17.84% | -16.82% | 104.90% | -60.90% | 100.00% |
Shares Outstanding (Basic) | 278 | 282 | 287 | 286 | 290 | 301 |
Shares Outstanding (Diluted) | 280 | 283 | 287 | 287 | 291 | 303 |
Shares Change | -1.60% | -1.53% | 0.10% | -1.58% | -3.83% | 0.80% |
EPS (Basic) | 2.74 | 2.94 | 3.52 | 4.24 | 2.04 | 5.04 |
EPS (Diluted) | 2.71 | 2.93 | 3.52 | 4.23 | 2.03 | 5.00 |
EPS Growth | -36.34% | -16.72% | -16.83% | 108.37% | -59.40% | 98.41% |
Free Cash Flow | 3,238 | 2,285 | 1,456 | 649 | 414 | 1,568 |
Free Cash Flow Per Share | 11.58 | 8.09 | 5.08 | 2.26 | 1.42 | 5.18 |
Dividend Per Share | 1.970 | 1.950 | 1.910 | 1.855 | 1.810 | 1.740 |
Dividend Growth | 2.07% | 2.09% | 2.96% | 2.49% | 4.02% | 6.75% |
Gross Margin | 14.71% | 14.26% | 13.54% | 13.11% | 12.29% | 14.20% |
Operating Margin | 5.48% | 5.02% | 4.94% | 4.76% | 4.16% | 5.29% |
Profit Margin | 1.78% | 1.97% | 2.35% | 2.83% | 1.56% | 4.18% |
Free Cash Flow Margin | 7.59% | 5.44% | 3.40% | 1.52% | 1.09% | 4.33% |
EBITDA | 4,303 | 4,035 | 4,044 | 3,786 | 3,161 | 3,683 |
EBITDA Margin | 10.08% | 9.61% | 9.44% | 8.85% | 8.35% | 10.16% |
D&A For EBITDA | 1,964 | 1,925 | 1,928 | 1,748 | 1,588 | 1,767 |
EBIT | 2,339 | 2,110 | 2,116 | 2,038 | 1,573 | 1,916 |
EBIT Margin | 5.48% | 5.02% | 4.94% | 4.76% | 4.16% | 5.29% |
Effective Tax Rate | 36.06% | 32.49% | 28.92% | 19.93% | 26.99% | 20.28% |