MAGNA INTERNATIONAL INCMGA

Market cap

$13.7B

P/E ratio

	Dec 31, 2011	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023	Dec 31, 2024
Sales	-	-	-	-	-	-	-	40,827	39,431	32,647	36,242	37,840	42,797	42,836
Cost of goods sold	-	-	-	-	-	-	-	35,055	34,022	28,207	31,097	33,188	37,185	37,037
Selling, general and administrative	1,415	1,519	1,616	1,707	1,448	1,601	1,668	1,664	1,697	1,587	1,717	1,660	2,050	2,061
Depreciation	-	-	-	-	-	-	-	-	-	-	-	-	1,436	1,510
Amortization of acquired intangible assets	-	-	-	-	-	-	-	-	-	-	-	-	88	112
Interest expense, net	6	-16	-16	-29	-44	-88	-70	-93	-82	-86	-78	-81	-156	-211
Equity income	121	151	196	211	204	233	261	277	178	189	148	89	112	101
Other expense, net	-156	108	-144	-64	166	-30	-39	-63	-240	-584	-38	-703	-388	-464
Income from operations before income taxes	1,217	1,750	1,905	2,539	2,651	2,780	2,999	2,951	2,223	1,006	1,948	878	1,606	1,542
Income taxes	202	324	360	659	711	706	744	619	591	329	395	237	320	446
Net income	1,015	1,426	1,545	1,880	2,007	2,074	2,255	2,332	1,632	677	1,553	641	1,286	1,096
Income attributable to non-controlling interests	-3	-7	-16	-2	-	-	49	36	-133	-80	39	49	73	87
Net income attributable to Magna International Inc.	1,018	1,433	1,561	1,882	2,013	2,074	2,255	2,332	1,765	757	1,553	641	1,286	1,096
Basic	4.26	6.17	6.85	8.81	4.94	5.19	5.93	6.65	5.61	2.52	5.04	2.04	4.24	3.52
Diluted	4.2	6.09	6.76	8.69	4.88	5.16	5.9	6.61	5.59	2.52	5	2.03	4.23	3.52