MGA
Magna International Inc.
$45.90
-$0.05(-0.11%)
81
Overall
80
Value
83
Tech
--
Quality
Market Cap
$13.06B
Volume
1.18M
52W Range
$30.39 - $47.22
Target Price
$44.06
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $32.1B | $36.4B | $36.6B | $40.8B | $39.4B | $32.6B | $36.2B | $37.8B | $42.8B | $42.8B | ||
| Total Revenue | $32.1B | $36.4B | $36.6B | $40.8B | $39.4B | $32.6B | $36.2B | $37.8B | $42.8B | $42.8B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $27.6B | $31.1B | $30.9B | $35.1B | $34.0B | $28.2B | $31.1B | $33.2B | $37.2B | $37.0B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $4.6B | $5.3B | $5.7B | $5.8B | $5.4B | $4.4B | $5.1B | $4.7B | $5.6B | $5.8B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $2.3B | $2.7B | $2.9B | $2.9B | $3.0B | $3.0B | $3.2B | $3.7B | $3.6B | $3.7B | ||
| Selling, General & Administrative | $1.4B | $1.6B | $1.7B | $1.7B | $1.7B | $1.6B | $1.7B | $2.0B | $2.0B | $2.1B | ||
| Selling & Marketing Expenses | -- | -- | -- | -- | -- | -- | -- | $1.7B | $2.0B | $2.1B | ||
| General & Administrative Expenses | -- | -- | -- | -- | -- | -- | -- | $376.0M | $39.0M | -- | ||
| Depreciation & Amortization | $802.0M | $1.1B | $1.2B | $1.3B | $1.3B | $1.4B | $1.5B | $1.4B | $1.5B | $1.6B | ||
| Depreciation & Amortization | $802.0M | $1.1B | $1.2B | $1.3B | $1.3B | $1.4B | $1.5B | $1.4B | $1.5B | $1.6B | ||
| Amortization | -- | -- | -- | -- | -- | -- | -- | $46.0M | $88.0M | $112.0M | ||
| Other Operating Expenses | -- | -- | -- | -- | -- | -- | -- | $221.0M | $201.0M | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $2.3B | $2.7B | $2.8B | $2.8B | $2.4B | $1.5B | $1.9B | $976.0M | $2.0B | $2.1B | ||
| EBITDA | $3.6B | $4.1B | $4.4B | $4.7B | $3.9B | $2.5B | $3.6B | $2.6B | $1.8B | $1.8B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $58.0M | $100.0M | $90.0M | $113.0M | $104.0M | $105.0M | $122.0M | $126.0M | $156.0M | $211.0M | ||
| Intinc | $14.0M | $12.0M | $20.0M | $20.0M | $22.0M | $19.0M | $44.0M | $-45.0M | $86.0M | -- | ||
| Net Non-Operating Interest Income/Expense | $44.0M | $88.0M | $70.0M | $93.0M | $82.0M | $86.0M | $78.0M | $-171.0M | $-156.0M | $-211.0M | ||
| Gain on Sale of Securities | -- | -- | $26.0M | $56.0M | $-6.0M | $32.0M | $-2.0M | $-221.0M | -- | -- | ||
| Other Income/Expense | $370.0M | $203.0M | $214.0M | $214.0M | $-62.0M | $-395.0M | $110.0M | $-31.0M | $276.0M | $363.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $27.0M | -- | $29.0M | $45.0M | $58.0M | $269.0M | $61.0M | $22.0M | $148.0M | -- | ||
| Special Income Charges | $-166.0M | -- | $110.0M | $119.0M | $234.0M | $616.0M | $36.0M | $-48.0M | $-148.0M | -- | ||
| Impairment of Capital Assets | -- | -- | $64.0M | $14.0M | -- | $57.0M | -- | $26.0M | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $2.7B | $2.9B | $3.1B | $3.1B | $2.3B | $1.1B | $2.1B | $1.0B | $1.8B | $1.8B | ||
| Pre-Tax Income | $2.7B | $2.8B | $3.0B | $3.0B | $2.2B | $1.0B | $1.9B | $788.0M | $1.6B | $1.5B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $711.0M | $706.0M | $741.0M | $619.0M | $591.0M | $329.0M | $395.0M | $237.0M | $320.0M | $446.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $2.0B | $2.0B | $2.2B | $2.3B | $1.8B | $757.0M | $1.5B | $502.0M | $1.2B | $1.0B | ||
| Net Income (Continuing Operations) | $1.9B | $2.1B | $2.2B | $2.3B | $1.6B | $677.0M | $1.6B | $551.0M | $1.3B | $1.1B | ||
| Net Income (Discontinued Operations) | $2.0B | $2.0B | $2.2B | $2.3B | $1.8B | $757.0M | $1.5B | $502.0M | $1.2B | $1.0B | ||
| Net Income (Common Stockholders) | $2.0B | $2.0B | $2.2B | $2.3B | $1.8B | $757.0M | $1.5B | $502.0M | $1.2B | $1.0B | ||
| Normalized Income | $1.8B | $2.0B | $2.3B | $2.3B | $1.9B | $1.4B | $1.5B | $685.2M | $1.6B | $2.0B | ||
| TOTALS | ||||||||||||
| Total Expenses | $-29.8B | $-33.8B | $-33.7B | $-38.0B | $-37.1B | $-31.2B | $-34.3B | $36.9B | $40.8B | $40.7B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $407.5M | $391.0M | $371.8M | $345.4M | $314.7M | $299.7M | $300.6M | $290.4M | $286.2M | $286.8M | ||
| Average Shares Outstanding (Diluted) | $412.7M | $393.2M | $373.9M | $347.5M | $315.8M | $300.4M | $302.8M | $291.2M | $286.6M | $286.9M | ||
| Shares Outstanding | $403.9M | $383.4M | $359.3M | $334.5M | $303.3M | $300.5M | $297.9M | $301.6M | $281.8M | $281.8M | ||
| Basic EPS | $4.94 | $5.19 | $5.91 | $6.65 | $5.61 | $2.52 | $5.04 | $2.04 | $4.24 | $3.52 | ||
| Basic EPS (Continuing Operations) | $4.78 | $5.19 | $5.91 | $6.65 | $5.61 | $2.52 | $5.04 | $2.04 | $4.24 | $3.52 | ||
| Diluted EPS | $4.88 | $5.16 | $5.87 | $6.61 | $5.59 | $2.52 | $5 | $2.03 | $4.23 | $3.52 | ||
| Diluted EPS (Continuing Operations) | $4.72 | $5.16 | $5.87 | $6.61 | $5.59 | $2.52 | $5 | $2.03 | $4.23 | $3.52 | ||
| Dividend Per Share | $0.77 | $1 | $1.1 | $1.32 | $1.46 | $1.6 | $1.72 | $1.8 | $1.84 | $1.9 | ||
| OTHER METRICS | ||||||||||||
| Basic Discontinuous Operations | $0.16 | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Diluted Discontinuous Operations | $0.16 | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Earnings from equity interest | $204.0M | $233.0M | $298.0M | $277.0M | $178.0M | $189.0M | $148.0M | $89.0M | $112.0M | $101.0M | ||
| Earnings From Equity Interest Net Of Tax | $204.0M | $233.0M | $298.0M | $277.0M | $178.0M | $189.0M | $148.0M | $89.0M | $112.0M | $101.0M | ||
| Gain On Sale Of Business | $193.0M | -- | -- | -- | $524.0M | -- | $-75.0M | $-58.0M | $-388.0M | $-464.0M | ||
| Minority Interests | $-6.0M | $43.0M | $48.0M | $36.0M | $-133.0M | $80.0M | $-39.0M | $-49.0M | $-73.0M | $-87.0M | ||
| Net Income Discontinuous Operations | $67.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Costof Revenue | -- | -- | -- | -- | -- | -- | -- | $33.2B | $37.2B | $37.0B | ||
| Other Gand A | -- | -- | -- | -- | -- | -- | -- | $376.0M | $39.0M | -- | ||
| Write Off | -- | -- | $17.0M | $74.0M | $700.0M | $347.0M | -- | -- | -- | -- | ||
| Othspecchg | -- | -- | -- | -- | -- | -- | $-100.0M | -- | -- | -- | ||
| Restruct | $27.0M | -- | $29.0M | $45.0M | $58.0M | $269.0M | $61.0M | $22.0M | $148.0M | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | MGA | $45.90 | -0.1% | 1.18M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Magna International Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW