株探米国株
英語
エドガーで原本を確認する
6-K 1 tm254585d2_6k.htm FORM 6-K

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 6-K

 

Report of Foreign Private Issuer Pursuant to Rule 13a-16 or 15d-16
under the Securities Exchange Act of 1934

 

For the month of February 2025

 

Commission File Number    001-11444

 

MAGNA INTERNATIONAL INC.
(Exact Name of Registrant as specified in its Charter)
 
337 Magna Drive, Aurora, Ontario, Canada L4G 7K1
(Address of principal executive office)

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F. Form 20-F ¨ Form 40-F x Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

 

 


 

SIGNATURES

 

 

    MAGNA INTERNATIONAL INC.
     
    (Registrant)
       
Date: February 14, 2025      
       
    By:  /s/ “Bassem Shakeel”          
      Bassem A. Shakeel,
      Vice-President, Associate General Counsel and Corporate Secretary

 

 


 

EXHIBITS

 

Exhibit 99.1 Press release issued February 14, 2025, in which the Registrant announced its unaudited consolidated financial results for the three months and year ended December 31, 2024, declared an increased fourth quarter dividend, and also announced its 2025 Outlook.

 

Exhibit 99.2 Q4 2024 Financial Review

 

 

 

EX-99.1 2 tm254585d2_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

PRESS RELEASE

 

MAGNA ANNOUNCES FOURTH QUARTER 2024 RESULTS AND 2025 OUTLOOK

 

Fourth Quarter 2024 Highlights

 

· Sales increased 2% to $10.6 billion, in-line with global light vehicle production

· Diluted earnings per share of $0.71 and Adjusted diluted earnings per share of $1.69, compared to $0.94 and $1.33, respectively

· Generated $1.9 billion in cash from operating activities

· Returned $335 million to shareholders through dividends and share repurchases

· Raised quarterly cash dividend to $0.485 per share, marking our 15th consecutive year of fourth quarter increases

 

Outlook Highlights

 

· 2025 Sales expected to be between $38.6 billion and $40.2 billion, mainly reflecting negative impacts of foreign currency translation, lower light vehicle production and end of production of Jaguar assembly programs

· 2025 Adjusted EBIT Margin expected to be between 5.3% and 5.8%

· Capital spending projected to normalize to historical levels beginning in 2025

· 2026 Sales expected to grow from 2025 to between $40.5 billion and $42.6 billion

· 2026 Adjusted EBIT Margin expected to expand to a range of 6.5%-7.2%

· Expect Free Cash Flow of $1.5 billion or more by 2026

 

AURORA, Ontario, February 14, 2025 — Magna International Inc. (TSX: MG; NYSE: MGA) today reported financial results for the fourth quarter and year ended December 31, 2024.

 

 

“In 2024, we successfully drove margin expansion and increased cash flow generation through deliberate actions related to operational excellence, restructuring, reduced capital spending, and commercial recoveries. We achieved this despite continued industry headwinds, including lower vehicle volumes in key markets.

 

As we begin 2025, we remain focused on multiple activities to drive further margin expansion, strong free cash flow generation and increased return on investment.”

 

- Swamy Kotagiri, Magna’s Chief Executive Officer

 

MAGNA ANNOUNCES FOURTH QUARTER 2024 RESULTS AND 2025 OUTLOOK

CONNECT WITH MAGNA

1

 


 

    THREE MONTHS ENDED DECEMBER 31,     YEAR ENDED
DECEMBER 31,
 
    2024     2023     2024     2023  
Reported                        
                         
Sales   $ 10,628     $ 10,454     $ 42,836     $ 42,797  
                                 
Income from operations before income taxes   $ 381     $ 310     $ 1,542     $ 1,606  
                                 
Net income attributable to Magna International Inc.   $ 203     $ 271     $ 1,009     $ 1,213  
                                 
Diluted earnings per share   $ 0.71     $ 0.94     $ 3.52     $ 4.23  
                                 
Non-GAAP Financial Measures(1)                                
                                 
Adjusted EBIT   $ 689     $ 558     $ 2,329     $ 2,238  
                                 
Adjusted diluted earnings per share   $ 1.69     $ 1.33     $ 5.41     $ 5.49  

 

All results are reported in millions of U.S. dollars, except per share figures, which are in U.S. dollars.

 

(1) Adjusted EBIT and Adjusted diluted earnings per share are Non-GAAP financial measures that have no standardized meaning under U.S. GAAP, and as a result may not be comparable to the calculation of similar measures by other companies. Further information and a reconciliation of these Non-GAAP financial measures is included in the back of this press release.

 

THREE MONTHS ENDED DECEMBER 31, 2024

 

We posted sales of $10.6 billion for the fourth quarter of 2024, an increase of 2% over the fourth quarter of 2023, which compares to global light vehicle production that also increased 2%, including 2% and 10% higher production in North America and China, respectively, partially offset by 6% lower production in Europe. The increase in sales was primarily due to:

 

· the launch of new programs during or subsequent to the fourth quarter of 2023;

· higher engineering revenue;

· the negative impact of the UAW labour strikes, which decreased fourth quarter 2023 sales by approximately $275 million; and

· commercial items in the fourth quarters of 2024 and 2023, which had a net favourable impact on a year-over-year basis.

 

These factors were partially offset by:

 

· lower production on certain programs;

· the end of production of certain programs;

· lower complete vehicle assembly volumes, including on the Jaguar E-Pace and the end of production of the Fisker Ocean;

· divestitures during 2024, which reduced sales by $62 million;

· the net weakening of foreign currencies against the U.S. dollar, which decreased reported U.S. dollar sales by $43 million; and

· net customer price concessions.

 

Adjusted EBIT increased to $689 million for the fourth quarter of 2024 compared to $558 million for the fourth quarter of 2023, primarily due to:

 

· commercial items in the fourth quarters of 2024 and 2023, which had a net favourable impact on a year-over-year basis, including the negative impact of a settlement with a supplier during the fourth quarter of 2024;

· productivity and efficiency improvements, including lower costs at certain underperforming facilities;

· the negative impact of the UAW labour strikes during the fourth quarter of 2023;

· higher equity income;

· higher engineering margin on higher engineering sales; and

· higher net transactional foreign exchange gains in the fourth quarter of 2024 compared to the fourth quarter of 2023.

 

MAGNA ANNOUNCES FOURTH QUARTER 2024 RESULTS AND 2025 OUTLOOK

CONNECT WITH MAGNA

2

 


 

These were partially offset by:

 

· reduced earnings on lower sales;

· higher production input costs, net of customer recoveries;

· lower tooling contribution;

· higher net warranty costs of $29 million;

· reduced earnings on lower assembly volumes;

· provisions related to the insolvency of two Chinese OEMs during the fourth quarter of 2024; and

· higher restructuring costs.

 

During the fourth quarter of 2024 Other Expense, net(2) and Amortization of acquired intangibles totaled $256 million (2023 - $195 million) and on an after-tax basis $279 million (2023 - $112 million), including Adjustments to Deferred Tax Valuation Allowances.

 

Income from operations before income taxes increased to $381 million for the fourth quarter of 2024 compared to $310 million in the fourth quarter of 2023. Excluding Other expense, net and Amortization of acquired intangibles from both periods, income from operations before income taxes increased $132 million in the fourth quarter of 2024 compared to the fourth quarter of 2023, largely reflecting the increase in Adjusted EBIT.

 

Net income attributable to Magna International Inc. was $203 million for the fourth quarter of 2024 compared to $271 million in the fourth quarter of 2023. Excluding Other expense, net, after tax, Amortization of acquired intangibles and Adjustments to Deferred Tax Valuation Allowances from both periods, net income attributable to Magna International Inc. increased $99 million in the fourth quarter of 2024 compared to the fourth quarter of 2023.

 

Diluted earnings per share were $0.71 in the fourth quarter of 2024, compared to $0.94 in the comparable period. Adjusted diluted earnings per share were $1.69, up $0.36 from $1.33 for the fourth quarter of 2023.

 

In the fourth quarter of 2024, we generated cash from operations before changes in operating assets and liabilities of $896 million and generated $1.01 billion in operating assets and liabilities. Investment activities included $709 million in fixed asset additions and $207 million in investments, other assets and intangible assets.

 

(2)  Other expense, net is comprised of Fisker Inc. [“Fisker”] related impacts (restructuring and impairment of assembly and production assets, the impairment of Fisker warrants, and the recognition of previously deferred revenue), revaluations of certain public company warrants and equity investments, restructuring activities, asset impairments and a gain on business combination, during the three and twelve months ended December 31, 2023 & 2024. A reconciliation of these Non-GAAP financial measures is included in the back of this press release.

 

MAGNA ANNOUNCES FOURTH QUARTER 2024 RESULTS AND 2025 OUTLOOK

CONNECT WITH MAGNA

3

 


 

YEAR ENDED DECEMBER 31, 2024

 

We posted sales of $42.8 billion for the year ended December 31, 2024, compared to $42.8 billion for the year ended December 31, 2023, a period in which global light vehicle production was substantially unchanged. Factors positively impacting sales include:

 

· the launch of new programs during or subsequent to 2023;

· acquisitions, net of divestitures, during or subsequent to 2023, which increased sales by $468 million;

· the negative impact of the UAW labour strikes, which decreased 2023 sales by approximately $325 million;

· higher engineering revenue;

· commercial items in 2024 and 2023, which had a net favourable impact on a year-over-year basis; and

· customer price increases to partially recover certain higher production input costs.

 

These factors were substantially offset by:

 

· lower production on certain programs;

· the end of production of certain programs;

· lower complete vehicle assembly volumes, including the end of production of the BMW 5-Series and Jaguar E-Pace;

· the net weakening of foreign currencies against the U.S. dollar, which decreased reported U.S. dollar sales by $151 million; and

· net customer price concessions.

 

Adjusted EBIT increased to $2.3 billion for the year ended December 31, 2024 compared to $2.2 billion for year ended December 31, 2023 primarily due to:

 

· commercial items in 2024 and 2023, which had a net favourable impact on a year-over-year basis, including the negative impact of a settlement with a supplier during the fourth quarter of 2024;

· productivity and efficiency improvements, including lower costs at certain underperforming facilities;

· the negative impact of the UAW labour strikes during 2023; and

· lower net engineering costs, including spending related to our electrification and active safety business.

 

These were partially offset by:

 

· reduced earnings on lower assembly volumes;

· higher production input costs net of customer recoveries;

· reduced earnings on lower sales;

· higher net warranty costs of $61 million;

· higher restructuring costs; and

· acquisitions, net of divestitures, during and subsequent to 2023.

 

MAGNA ANNOUNCES FOURTH QUARTER 2024 RESULTS AND 2025 OUTLOOK

CONNECT WITH MAGNA

4

 


 

During the year ended December 31, 2024, income from operations before income taxes was $1.54 billion, net income attributable to Magna International Inc. was $1.01 billion and diluted earnings per share were $3.52, decreases of $64 million, $204 million, and $0.71, respectively, each compared to the year ended December 31, 2023.

 

During the year ended December 31, 2024, Adjusted diluted earnings per share decreased 1% to $5.41, compared to the year ended December 31, 2023.

 

During the year ended December 31, 2024, we generated cash from operations before changes in operating assets and liabilities of $2.95 billion and generated $681 million in operating assets and liabilities. Investment activities included $2.18 billion in fixed asset additions, a $617 million increase in investments, other assets and intangible assets, $86 million for acquisitions and $12 million in public and private equity investments.

 

RETURN OF CAPITAL TO SHAREHOLDERS AND OTHER MATTERS

 

We paid dividends of $133 million and $539 million for the three months and year ended December 31, 2024, respectively. In addition, we repurchased 4.6 million shares for $202 million and 4.7 million shares for $207 million, respectively, for the three months and year ended December 31, 2024.

 

Our Board of Directors declared a fourth quarter dividend of $0.485 per Common Share. This represents a 2% higher dividend, and our 15th consecutive year of fourth quarter dividend increases. The dividend is payable on March 14, 2025 to shareholders of record as of the close of business on February 28, 2025.

 

Our Board appointed Peter Sklar as an independent director. With nearly four decades of experience as a top-ranked equity research analyst at BMO Capital Markets, Peter brings extensive expertise in the automotive and investment sectors. 

 

MAGNA ANNOUNCES FOURTH QUARTER 2024 RESULTS AND 2025 OUTLOOK

CONNECT WITH MAGNA

5

 


 

2025 AND 2026 OUTLOOK

 

We typically provide Outlooks for the current year and two years hence. Recently, a number of industry challenges, including light vehicle production volatility, uncertain electric vehicle take-rates, OEM program recalibration actions, market share shifts and uncertain government policies have made forward-forecasting more difficult. As a result, we are providing a current year Outlook and, since we provided a 2026 Outlook last year, an updated 2026 Outlook.

 

Our current year Outlook is provided annually, with quarterly updates; our 2026 Outlook is provided below, but will not be updated quarterly. Our outlook does not incorporate any potential impact of the imposition of tariffs or changes in tariff rates, or any material unannounced acquisitions or divestitures.

 

2025 and 2026 Outlook Assumptions

 

    2025   2026
Light Vehicle Production (millions of units)        
North America   15.1   15.4
Europe   16.6   17.0
China   29.7   30.8
         
Average Foreign exchange rates:        
1 Canadian dollar equals   U.S. $0.69   U.S. $0.69
1 euro equals   U.S. $1.03   U.S. $1.03

 

2025 and 2026 Outlook

 

    2025   2026
Segment Sales        
Body Exteriors & Structures   $15.7 - $16.3 billion   $16.8 - $17.6 billion
Power & Vision   $14.1 - $14.5 billion   $15.2 - $15.7 billion
Seating Systems   $5.3 - $5.6 billion   $5.3 - $5.7 billion
Complete Vehicles   $4.0 - $4.3 billion   $3.7 - $4.1 billion
Total Sales   $38.6 - $40.2 billion   $40.5 - $42.6 billion
         
Adjusted EBIT Margin(3)   5.3% - 5.8%   6.5% - 7.2%
         
Equity Income (included in EBIT)   $60 - $90 million   $65 - $110 million
         
Interest Expense, net   Approximately $210 million    
         
Income Tax Rate(4)   Approximately 25%    
         
Adjusted Net Income attributable to Magna(5)   $1.3 - $1.5 billion    
         
Capital Spending   Approximately $1.8 billion    

 

Notes:

(3) Adjusted EBIT Margin is the ratio of Adjusted EBIT to Total Sales. Refer to the reconciliation of Non-GAAP financial measures in the back of this press release for further information.
(4) The Income Tax Rate has been calculated using Adjusted EBIT and is based on current tax legislation.
(5) Adjusted Net income attributable to Magna represents Net income excluding Other expense, net and Amortization of acquired intangible assets, net of tax.

 

MAGNA ANNOUNCES FOURTH QUARTER 2024 RESULTS AND 2025 OUTLOOK

CONNECT WITH MAGNA

6

 


 

Our Outlook is intended to provide information about management's current expectations and plans and may not be appropriate for other purposes. Although considered reasonable by Magna as of the date of this document, the 2025 and 2026 Outlook above and the underlying assumptions may prove to be inaccurate. Accordingly, our actual results could differ materially from our expectations as set forth herein. The risks identified in the “Forward-Looking Statements” section below represent the primary factors which we believe could cause actual results to differ materially from our expectations.

 

KEY DRIVERS OF OUR BUSINESS

 

Our operating results are primarily dependent on the levels of North American, European, and Chinese car and light truck production by our customers. While we supply systems and components to every major original equipment manufacturer ("OEM"), we do not supply systems and components for every vehicle, nor is the value of our content consistent from one vehicle to the next. As a result, customer and program mix relative to market trends, as well as the value of our content on specific vehicle production programs, are also important drivers of our results.

 

OEM production volumes are generally aligned with vehicle sales levels and thus affected by changes in such levels. Aside from vehicle sales levels, production volumes are typically impacted by a range of factors, including: labour disruptions; free trade arrangements and tariffs; relative currency values; commodities prices; supply chains and infrastructure; availability and relative cost of skilled labour; regulatory frameworks; and other factors.

 

Overall vehicle sales levels are significantly affected by changes in consumer confidence levels, which may in turn be impacted by consumer perceptions and general trends related to the job, housing, and stock markets, as well as other macroeconomic and political factors. Other factors which typically impact vehicle sales levels and thus production volumes include: vehicle affordability; interest rates and/or availability of credit; fuel and energy prices; relative currency values; uncertainty as to consumer acceptance of EVs; government subsidies to consumers for the purchase of low- and zero-emission vehicles; and other factors.

 

MAGNA ANNOUNCES FOURTH QUARTER 2024 RESULTS AND 2025 OUTLOOK

CONNECT WITH MAGNA

7

 


 

Segment Analysis

 

[All amounts in U.S. dollars and all tabular amounts in millions unless otherwise noted]

 

Body Exteriors & Structures

 

    For the three months
ended December 31,
       
    2024     2023     Change  
Sales   $ 4,067     $ 4,178     $ (111 )   -3 %
                               
Adjusted EBIT   $ 371     $ 280     $ 91     +33 %
                               
Adjusted EBIT as a percentage of sales (i)     9.1  %     6.7 %           +2.4 %

 

(i) Adjusted EBIT as a percentage of sales is calculated as Adjusted EBIT divided by Sales.

 

Sales for Body Exteriors & Structures decreased 3% or $111 million to $4.07 billion in the fourth quarter of 2024 compared to $4.18 billion in the fourth quarter of 2023. The decrease in sales was primarily due to:

 

· lower production on certain programs;

· the end of production of certain programs, including the Dodge Charger, Chevrolet Bolt EV and Ford Edge;

· divestitures in 2024, which decreased sales by $67 million;

· the net weakening of foreign currencies against the U.S. dollar, which decreased reported U.S. dollar sales by $21 million; and

· net customer price concessions.

 

These factors were partially offset by:

 

· the launch of new programs during or subsequent to the fourth quarter of 2023;

· including the Chevrolet Traverse & Buick Enclave, Jeep Wagoneer S, Chevrolet Equinox & Blazer EVs, and Chevrolet BrightDrop; and

· the negative impact of the UAW labour strikes, which decreased fourth quarter 2023 sales by approximately $170 million, and commercial items in the fourth quarters of 2024 and 2023, which had a net favourable impact on a year-over-year basis.

 

Adjusted EBIT increased $91 million to $371 million for the fourth quarter of 2024 compared to $280 million in the fourth quarter of 2023 and Adjusted EBIT as a percentage of sales increased to 9.1% from 6.7%. These increases were primarily due to:

 

· commercial items in the fourth quarters of 2024 and 2023, which had a net favourable impact on a year-over-year basis;

· the negative impact of the UAW labour strikes during the fourth quarter of 2023;

· productivity and efficiency improvements, including lower costs at certain underperforming facilities; and

· higher net transactional foreign exchange gains in the fourth quarter of 2024 compared to the fourth quarter of 2023.

 

These were partially offset by:

 

· reduced earnings on lower sales;

· provisions related to the insolvency of two Chinese OEMs during the fourth quarter of 2024;

· higher restructuring costs; and

· supply chain premiums, partially as a result of a supplier bankruptcy.

 

MAGNA ANNOUNCES FOURTH QUARTER 2024 RESULTS AND 2025 OUTLOOK

CONNECT WITH MAGNA

8

 


 

Power & Vision

 

    For the three months
ended December 31,
       
    2024     2023     Change  
Sales   $ 3,786     $ 3,775     $ 11  
                               
Adjusted EBIT   $ 235     $ 231     $ 4     +2 %
                               
Adjusted EBIT as a percentage of sales     6.2 %     6.1 %         +0.1 %

 

Sales for Power & Vision were substantially unchanged at $3.79 billion in the fourth quarter of 2024 compared to $3.78 billion in the fourth quarter of 2023. Factors increasing sales include:

 

· the launch of new programs during or subsequent to the fourth quarter of 2023, including the Chevrolet Traverse & Buick Enclave, Mercedes Benz G-Class, Chevrolet Equinox & Blazer EVs, and Mercedes Benz E-Class;

· the negative impact of the UAW labour strikes, which decreased fourth quarter 2023 sales by approximately $65 million; and

· commercial items in the fourth quarters of 2024 and 2023, which had a net favourable impact on a year-over-year basis.

 

These factors were offset by:

 

· lower production on certain programs;

· the end of production of certain programs, including the Fiat 500 and Dodge Charger;

· the net weakening of foreign currencies against the U.S. dollar, which decreased U.S. dollar sales by $15 million; and

· net customer price concessions.

 

Adjusted EBIT increased $4 million to $235 million for the fourth quarter of 2024 compared to $231 million for the fourth quarter of 2023 and Adjusted EBIT as a percentage of sales increased to 6.2% from 6.1%. These increases were primarily due to:

 

· improved margins from operational excellence and cost initiatives;

· higher equity income;

· the negative impact of the UAW labour strikes during the fourth quarter of 2023; and

· lower net engineering costs, including spending related to our electrification and active safety business.

 

These were partially offset by:

 

· higher production costs net of customer recoveries;

· lower tooling contribution;

· commercial items in the fourth quarters of 2024 and 2023, which had a net unfavourable impact on a year-over-year basis, including the negative impact of a settlement with a supplier during the fourth quarter of 2024;

· higher net warranty costs of $24 million; and

· higher launch costs.

 

MAGNA ANNOUNCES FOURTH QUARTER 2024 RESULTS AND 2025 OUTLOOK

CONNECT WITH MAGNA

9

 


 

Seating Systems

 

    For the three months
ended December 31,
       
    2024     2023     Change  
Sales   $ 1,511     $ 1,429     $ 82   +6 %
                               
Adjusted EBIT   $ 67     $ 44     $ 23     +52 %
                               
Adjusted EBIT as a percentage of sales     4.4 %     3.1 %         +1.3 %

 

Sales for Seating Systems increased 6% or $82 million to $1.51 billion in the fourth quarter of 2024 compared to $1.43 billion in the fourth quarter of 2023. The increase in sales was primarily due to:

 

· the launch of new programs during or subsequent to the fourth quarter of 2023, including the BYD Qin L, BYD Seal U DM-i, Audi A5, and Skoda Kodiaq;

· the negative impact of the UAW labour strikes, which decreased fourth quarter 2023 sales by approximately $40 million;

· customer input cost recoveries; and

· commercial items in the fourth quarters of 2024 and 2023, which had a net favourable impact on a year-over-year basis.

 

These factors were partially offset by:

 

· the end of production of certain programs, including the Ford Edge, Chevrolet Bolt EV, and Skoda Superb;

· lower production on certain programs, including the Jeep Grand Cherokee, Audi A3 and Changan Oushang Z6;

· the net weakening of foreign currencies against the U.S. dollar, which decreased U.S. dollar sales by $4 million; and

· net customer price concessions.

 

Adjusted EBIT increased $23 million to $67 million for the fourth quarter of 2024 compared to $44 million for the fourth quarter of 2023 and Adjusted EBIT as a percentage of sales increased to 4.4% from 3.1%. These increases were primarily due to:

 

· commercial items in the fourth quarters of 2024 and 2023, which had a net favourable impact on a year-over-year basis;

· the negative impact of the UAW labour strikes during the fourth quarter of 2023;

· higher equity income;

· lower net foreign exchange losses, primarily due to the weakening in 2023 of the Argentine peso against the U.S. dollar; and

· lower net engineering costs.

 

These were partially offset by:

 

· provisions related to the insolvency of a Chinese OEM during the fourth quarter of 2024; and

· inefficiencies and other costs at certain underperforming facilities.

 

MAGNA ANNOUNCES FOURTH QUARTER 2024 RESULTS AND 2025 OUTLOOK

CONNECT WITH MAGNA

10

 


 

Complete Vehicles

 

    For the three months
ended December 31,
       
    2024     2023     Change  
Complete Vehicle Assembly Volumes (thousands of units)     15.5       21.4       (5.9 )   -28 %
                               
Sales   $ 1,402     $ 1,201     $ 201   +17 %
                               
Adjusted EBIT   $ 56     $ 43     $ 13     +30 %
                               
Adjusted EBIT as a percentage of sales     4.0 %     3.6 %         +0.4 %

 

Sales for Complete Vehicles increased 17% or $201 million to $1.40 billion in the fourth quarter of 2024 compared to $1.20 billion in the fourth quarter of 2023 while assembly volumes decreased 28%. The increase in sales was primarily related to:

 

· higher engineering revenue;

· favourable program mix;

· commercial items during the fourth quarters of 2024 and 2023, which had a net favourable impact on a year-over-year basis; and

· customer input cost recoveries.

 

These factors were partially offset by:

 

· lower assembly volumes, including on the Jaguar E-Pace and the end of production of the Fisker Ocean; and

· a $4 million decrease in reported U.S. dollar sales as a result of the weakening of the euro against the U.S. dollar.

 

Adjusted EBIT increased $13 million to $56 million for the fourth quarter of 2024 compared to $43 million for the fourth quarter of 2023 and Adjusted EBIT as a percentage of sales increased to 4.0% from 3.6% primarily due to:

 

· higher engineering margins on higher engineering sales; and

· commercial items in the fourth quarters of 2024 and 2023, which had a net favourable impact on a year-over-year basis.

 

These factors were partially offset by:

 

· partially offset by reduced earnings on lower assembly volumes;

· higher production costs net of customer recoveries; and

· higher launch, engineering and other costs.

 

Corporate and Other

 

Adjusted EBIT was a loss of $40 million for the fourth quarters of 2024 and 2023. Adjusted EBIT was favourably impacted by lower incentive compensation partially offset by higher restructuring costs.

 

MAGNA ANNOUNCES FOURTH QUARTER 2024 RESULTS AND 2025 OUTLOOK

CONNECT WITH MAGNA

11

 


 

MAGNA INTERNATIONAL INC.

CONSOLIDATED STATEMENTS OF INCOME

[Unaudited]

[U.S. dollars in millions, except per share figures]

 

    Three months ended
December 31,
    Year ended
December 31,
 
    2024     2023     2024     2023  
Sales   $ 10,628     $ 10,454     $ 42,836     $ 42,797  
                                 
Costs and expenses                                
Cost of goods sold     9,073       8,961       37,037       37,185  
Selling, general and administrative     535       566       2,061       2,050  
Depreciation     376       372       1,510       1,436  
Amortization of acquired intangible assets     28       31       112       88  
Interest expense, net     52       53       211       156  
Equity income     (45 )     (3 )     (101 )     (112 )
Other expense, net [i]     228       164       464       388  
Income from operations before income taxes     381       310       1,542       1,606  
Income taxes     147       12       446       320  
Net income     234       298       1,096       1,286  
Income attributable to non-controlling interests     (31 )     (27 )     (87 )     (73 )
Net income attributable to Magna International Inc.   $ 203     $ 271     $ 1,009     $ 1,213  
                                 
Earnings per Common Share:                                
Basic   $ 0.71     $ 0.95     $ 3.52     $ 4.24  
Diluted   $ 0.71     $ 0.94     $ 3.52     $ 4.23  
                                 
Cash dividends paid per Common Share   $ 0.475     $ 0.460     $ 1.900     $ 1.840  
                                 
Weighted average number of Common Shares outstanding during the period [in millions]:                                
Basic     285.9       286.4       286.8       286.2  
Diluted     285.9       286.6       286.9       286.6  

 

[i] See "Other expense, net" information included in this Press Release.

 

MAGNA ANNOUNCES FOURTH QUARTER 2024 RESULTS AND 2025 OUTLOOK

CONNECT WITH MAGNA

12

 


 

MAGNA INTERNATIONAL INC.

CONSOLIDATED BALANCE SHEETS

[Unaudited]

[U.S. dollars in millions]

 

    As at
December 31,
2024
    As at
December 31,
2023
 
ASSETS            
Current assets                
Cash and cash equivalents   $ 1,247     $ 1,198  
Accounts receivable     7,376       7,881  
Inventories     4,151       4,606  
Prepaid expenses and other     344       352  
      13,118       14,037  
                 
Investments     1,045       1,273  
Fixed assets, net     9,584       9,618  
Operating lease right-of-use assets     1,941       1,744  
Intangible assets, net     738       876  
Goodwill     2,674       2,767  
Deferred tax assets     819       621  
Other assets     1,120       1,319  
    $ 31,039     $ 32,255  
                 
LIABILITIES AND SHAREHOLDERS' EQUITY                
Current liabilities                
Short-term borrowing   $ 271     $ 511  
Accounts payable     7,194       7,842  
Other accrued liabilities     2,572       2,626  
Accrued salaries and wages     867       912  
Income taxes payable     192       125  
Long-term debt due within one year     708       819  
Current portion of operating lease liabilities     293       399  
      12,097       13,234  
                 
Long-term debt     4,134       4,175  
Operating lease liabilities     1,662       1,319  
Long-term employee benefit liabilities     533       591  
Other long-term liabilities     396       475  
Deferred tax liabilities     277       184  
      19,099       19,978  
                 
Shareholders' equity                
Capital stock                
Common Shares                
[issued: 282,875,928; December 31, 2023 – 286,552,908]     3,359       3,354  
Contributed surplus     149       125  
Retained earnings     9,598       9,303  
Accumulated other comprehensive loss     (1,584 )     (898 )
      11,522       11,884  
                 
Non-controlling interests     418       393  
      11,940       12,277  
    $ 31,039     $ 32,255  

 

MAGNA ANNOUNCES FOURTH QUARTER 2024 RESULTS AND 2025 OUTLOOK

CONNECT WITH MAGNA

13

 


 

MAGNA INTERNATIONAL INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

[Unaudited]

[U.S. dollars in millions]

 

    Three months ended
December 31,
    Year ended
December 31,
 
    2024     2023     2024     2023  
Cash provided from (used for):                                
                                 
OPERATING ACTIVITIES                                
Net income   $ 234     $ 298     $ 1,096     $ 1,286  
Items not involving current cash flows     662       362       1,857       1,642  
      896       660       2,953       2,928  
Changes in operating assets and liabilities     1,014       918       681       221  
Cash provided from operating activities     1,910       1,578       3,634       3,149  
                                 
INVESTING ACTIVITIES                                
Fixed asset additions     (709 )     (944 )     (2,178 )     (2,500 )
Increase in investments, other assets and intangible assets     (207 )     (189 )     (617 )     (562 )
Acquisitions           (29 )     (86 )     (1,504 )
Net cash inflow (outflow) from disposal of facilities                 82       (48 )
Increase (decrease) in public and private equity investments     10       (1 )     (12 )     (11 )
Proceeds from dispositions     37       27       219       122  
Cash used for investing activities     (869 )     (1,136 )     (2,592 )     (4,503 )
                                 
FINANCING ACTIVITIES                                
Issues of debt     11       16       778       2,083  
(Decrease) increase in short-term borrowings     (506 )     492       (182 )     487  
Repayments of debt     (18 )     (627 )     (815 )     (644 )
Issue of Common Shares on exercise of stock options           6       30       20  
Tax withholdings on vesting of equity awards     (3 )     (1 )     (8 )     (11 )
Repurchase of Common Shares     (202 )     (2 )     (207 )     (13 )
Contributions to subsidiaries by non-controlling interests           11             11  
Dividends paid to non-controlling interests     (10 )     (25 )     (46 )     (74 )
Dividends     (133 )     (133 )     (539 )     (522 )
Cash (used for) provided from financing activities     (861 )     (263 )     (989 )     1,337  
                                 
Effect of exchange rate changes on cash and cash equivalents     6       (3 )     (4 )     (19 )
                                 
Net increase (decrease) in cash, cash equivalents during the period     186       176       49       (36 )
Cash and cash equivalents, beginning of period     1,061       1,022       1,198       1,234  
Cash and cash equivalents, end of period   $ 1,247     $ 1,198     $ 1,247     $ 1,198  

 

MAGNA ANNOUNCES FOURTH QUARTER 2024 RESULTS AND 2025 OUTLOOK

CONNECT WITH MAGNA

14

 


 

MAGNA INTERNATIONAL INC.

SUPPLEMENTAL DATA

[Unaudited]

[All amounts in U.S. dollars and all tabular amounts in millions unless otherwise noted]

 

OTHER EXPENSE, NET

 

Other expense, net consists of significant items such as: impairment charges; restructuring costs generally related to significant plant closures or consolidations; net losses (gains) on investments; gains or losses on disposal of facilities or businesses; and other items not reflective of ongoing operating profit or loss. For the years ended December 31, 2024 and 2023, Other expense, net consists of:

 

        Three months ended     Year ended  
        December 31,     December 31,  
        2024     2023     2024     2023  
Impacts related to Fisker Inc. [“Fisker”]   [a]   $ 52     $ 93     $ 198     $ 110  
Restructuring activities   [b]     94       66       187       148  
Impairments   [c]     79             79        
Investments   [d]     3       5       9       91  
Gain on business combination   [e]                 (9 )      
Veoneer Active Safety Business transaction costs   [f]                       23  
Operations in Russia   [g]                       16  
        $ 228     $ 164     $ 464     $ 388  

 

[a] Impacts related to Fisker

 

    Three months ended     Year ended  
    December 31,     December 31,  
    2024     2023     2024     2023  
Impairment and supplier related settlements   $ 43     $     $ 330     $  
Fisker Warrants           93       33       110  
Recognition of deferred revenue                 (196 )      
Restructuring     9             31        
Total   $ 52     $ 93     $ 198     $ 110  

 

During 2024, Fisker filed for Chapter 11 bankruptcy protection in the United States and for similar protection in Austria. As a result, during 2024 the Company recorded impairment charges on its Fisker related assets, as well as charges for supplier settlements and restructurings. In the course of such bankruptcy proceedings, during the third quarter of 2024, its manufacturing agreement for the Fisker Ocean SUV was terminated and as a result the Company recognized $196 million of previously deferred revenue related to its Fisker warrants.

 

Impairment and supplier related settlements

 

During 2024, the Company recorded a $279 million [$219 million after tax] impairment charge on its Fisker related assets including production receivables, inventory, fixed assets and other capitalized expenditures. Subsequent to the first quarter of 2024, the Company recorded $51 million [$38 million] of charges in connection with impairments and supplier settlements, including $43 million [$32 million after tax] in the fourth quarter of 2024. For 2024, charges related to impairments, purchase obligations and supplier settlements totaled $330 million [$257 million after tax].

 

MAGNA ANNOUNCES FOURTH QUARTER 2024 RESULTS AND 2025 OUTLOOK

CONNECT WITH MAGNA

15

 


 

MAGNA INTERNATIONAL INC.

SUPPLEMENTAL DATA

[Unaudited]

[All amounts in U.S. dollars and all tabular amounts in millions unless otherwise noted]

 

The following table summarizes the net asset impairments and supplier settlements for the year ended December 31, 2024, by segment:

 

    Body                          
    Exteriors &     Power &     Seating     Complete        
    Structures     Vision     Systems     Vehicles     Total  
Accounts receivable   $ 3     $ 4     $ 2     $ 14     $ 23  
Inventories     5       52       8       2       67  
Other assets, net           54             90       144  
Fixed assets, net     1       49       5       3       58  
Other accrued liabilities     (5 )                 (10 )     (15 )
Operating lease right-of-use assets     1             1             2  
      5       159       16       99       279  
Supplier Settlements     4       41       6             51  
    $       9     $ 200     $      22     $     99     $ 330  

 

Fisker warrants

 

In 2020, Fisker issued 19.5 million penny warrants to the Company to purchase common stock in connection with our agreements with Fisker for platform sharing, engineering and manufacturing of the Fisker Ocean SUV. These warrants vested during 2021 and 2022 based on specified milestones and were marked to market each quarter.

 

During the first quarter of 2024, Magna recorded a $33 million [$25 million after tax] impairment charge on these warrants, reducing the value of the warrants to nil. For the three month and twelve month periods ended December 31, 2023, the Company recorded revaluation losses on these warrants of $93 million [$70 million after tax] and $110 million [$83 million after tax], respectively.

 

Recognition of deferred revenue

 

When the warrants were issued and the vesting provisions realized, the Company recorded offsetting amounts to deferred revenue within other accrued liabilities and other long-term liabilities and a portion of this deferred revenue was previously recognized in income as performance obligations were satisfied. During the third quarter of 2024, the agreement for manufacturing of the Fisker Ocean SUV was terminated, and the Company recognized the remaining $196 million of deferred revenue into income.

 

Restructuring

 

For the three month and twelve month periods ended December 31, 2024, the Company recorded restructuring charges of $9 million [$7 million after tax] and $31 million [$24 million after tax], respectively, in its Complete Vehicles segment in connection with its Fisker related assembly operations.

 

MAGNA ANNOUNCES FOURTH QUARTER 2024 RESULTS AND 2025 OUTLOOK

CONNECT WITH MAGNA

16

 


 

MAGNA INTERNATIONAL INC.

SUPPLEMENTAL DATA

[Unaudited]

[All amounts in U.S. dollars and all tabular amounts in millions unless otherwise noted]

 

 

OTHER EXPENSE, NET (CONTINUED)

 

[b] Restructuring activities

 

The company recorded restructuring charges related to significant plant closures and consolidations primarily in Europe and to a lesser extent in North America.

 

    Three months ended     Year ended  
    December 31,     December 31,  
    2024     2023     2024     2023  
Power & Vision   $ 49     $ 57     $ 104     $ 117  
Complete Vehicles     29             55        
Body Exteriors & Structures     16       9       28       31  
Other expense, net     94       66       187       148  
Tax effect     (12 )     (6 )     (28 )     (24 )
Net loss attributable to Magna   $ 82     $ 60     $ 159     $ 124  

 

[c] Impairments

 

For the twelve months ended December 31, 2024, the Company recorded impairment charges of $79 million [$79 million after tax] on fixed assets, right of use assets and intangible assets at two European lighting facilities in its Power & Vision segment.

 

[d] Investments

 

    Three months ended     Year ended  
    December 31,     December 31,  
    2024     2023     2024     2023  
Non-cash impairment charge [i]   $ 13     $ 5     $ 13     $ 90  
Revaluation of public and private equity investments     1             13       1  
Revaluation of public company warrants [ii]     (11 )           (17 )      
Other expense, net     3       5       9       91  
Tax effect     3       (1 )     3       (1 )
Net loss attributable to Magna   $ 6     $ 4     $ 12     $ 90  

 

[i] The non-cash impairment charge relates to the impairment of a private equity investment.

[ii] The revaluation of Fisker warrants previously presented within Revaluation of public company warrants has now been presented within Impacts related to Fisker.

 

[e] Gain on business combination

 

During the second quarter of 2024, the Company acquired a business in the Body Exteriors & Structures segment for $5 million, which resulted in a bargain purchase gain of $9 million [$9 million after tax].

 

[f] Veoneer Active Safety Business transaction costs

 

During 2023, the Company incurred $23 million [$22 million after tax] of transaction costs related to the acquisition of the Veoneer Active Safety Business [“Veoneer AS”].

 

[g] Operations in Russia

 

During the third quarter of 2023, the Company completed the sale of all of its investments in Russia resulting in a loss of $16 million [$16 million after tax] including a net cash outflow of $23 million.

 

 

MAGNA ANNOUNCES FOURTH QUARTER 2024 RESULTS AND 2025 OUTLOOK

CONNECT WITH MAGNA

17

 


 

MAGNA INTERNATIONAL INC.

SUPPLEMENTAL DATA

[Unaudited]

[All amounts in U.S. dollars and all tabular amounts in millions unless otherwise noted]

 

CONTINGENCIES

 

From time to time, the Company may become involved in regulatory proceedings, or become liable for legal, contractual and other claims by various parties, including customers, suppliers, former employees, class action plaintiffs and others. On an ongoing basis, the Company attempts to assess the likelihood of any adverse judgments or outcomes to these proceedings or claims, together with potential ranges of probable costs and losses. A determination of the provision required, if any, for these contingencies is made after analysis of each individual issue. The required provision may change in the future due to new developments in each matter or changes in approach such as a change in settlement strategy in dealing with these matters.

 

In July 2024, a supplier filed a claim against the Company for alleged damages arising from de-sourcing of its component on one OEM customer’s applications, as well as volume shortfalls on another OEM customer’s applications containing the component. The supplier also filed multiple patent infringement claims related to the de-sourced component. On December 26, 2024, the Company and the supplier agreed to a global settlement of these claims, providing for: 1) the withdrawal of the current court proceedings and claims in exchange for payment by the Company of €50 million in 2024, and €25 million for each of 2025 and 2026; 2) royalty payments by the Company for its current and future use of the supplier’s patents; and 3) other covenants intended to prevent litigation and resolve any future disputes between the parties.

 

In December 2023, the Company received a notification [the “Notification Letter”] from a customer informing the Company as to the customer’s initial determination that one of the Company’s operating groups bears responsibility for costs totaling $352 million related to two product recalls. The Notification Letter triggered a negotiation period regarding financial allocation of the total costs for the two recalls, which remains ongoing. In the event such negotiations are not concluded successfully, the customer has discretion under its Terms and Conditions to debit Magna up to 50% of the parts and labour costs actually incurred related to the recalls. The Company believes that the product in question met the customer’s specifications, and accordingly, is vigorously contesting the customer’s determination. Magna does not currently anticipate any material liabilities.

 

SEGMENTED INFORMATION

 

Magna is a global automotive supplier which has complete vehicle engineering and contract manufacturing expertise, as well as product capabilities which include body, chassis, exterior, seating, powertrain, active driver assistance, electronics, mirrors & lighting, mechatronics, and roof systems. Magna also has electronic and software capabilities across many of these areas.

 

The Company is organized under four operating segments: Body Exteriors & Structures, Power & Vision, Seating Systems, and Complete Vehicles. These segments have been determined on the basis of technological opportunities, product similarities, market and operating factors, and are also the Company's reportable segments.

 

The Company's chief operating decision maker is the Chief Executive Officer. The chief operating decision maker uses Adjusted Earnings before Interest and Income Taxes ["Adjusted EBIT"] as the measure of segment profit or loss, since management believes Adjusted EBIT is the most appropriate measure of operational profitability or loss for its reporting segments. The chief operating decision maker uses Adjusted EBIT to assess operating performance, allocate resources, and to help plan the Company's long-term strategic direction and future global growth. Adjusted EBIT is calculated by taking Net income and adding back Amortization of acquired intangible assets, Income taxes, Interest expense, net and Other expense, net.

 

MAGNA ANNOUNCES FOURTH QUARTER 2024 RESULTS AND 2025 OUTLOOK

CONNECT WITH MAGNA

18

 


 

MAGNA INTERNATIONAL INC.

SUPPLEMENTAL DATA

[Unaudited]

[All amounts in U.S. dollars and all tabular amounts in millions unless otherwise noted]

 

SEGMENTED INFORMATION (CONTINUED)

 

The following tables show segment information for the Company's reporting segments: See Non-GAAP Financial Measures section for a reconciliation of Adjusted EBIT to the Company’s consolidated net income.

 

    Three months ended December 31, 2024  
                            Equity     Fixed  
    Total     External     Adjusted           (income)     asset  
    sales     sales     EBIT [ii]     Depreciation     loss     additions  
Body Exteriors & Structures   $ 4,067     $ 3,999     $ 371     $ 183     $ (2 )   $ 435  
Power & Vision     3,786       3,716       235       141       (33 )     201  
Seating Systems     1,511       1,509       67       25       (9 )     46  
Complete Vehicles     1,402       1,395       56       20       (2 )     22  
Corporate & Other [i]     (138 )     9       (40 )     7       1       5  
Total Reportable Segments   $ 10,628     $ 10,628     $ 689     $ 376     $ (45 )   $ 709  

 

    Three months ended December 31, 2023  
                            Equity     Fixed  
    Total     External     Adjusted           loss     asset  
    sales     sales     EBIT [ii]     Depreciation     (income)     additions  
Body Exteriors & Structures   $ 4,178     $ 4,116     $ 280     $ 178     $ 1     $ 633  
Power & Vision     3,775       3,716       231       132       1       242  
Seating Systems     1,429       1,425       44       27             44  
Complete Vehicles     1,201       1,192       43       25       (5 )     20  
Corporate & Other [i]     (129 )     5       (40 )     10             5  
Total Reportable Segments   $ 10,454     $ 10,454     $ 558     $ 372     $ (3 )   $ 944  

 

    Year ended December 31, 2024  
                            Equity     Fixed  
    Total     External     Adjusted           (income)     asset  
    sales     sales     EBIT [ii]     Depreciation     loss     additions  
Body Exteriors & Structures   $ 16,999     $ 16,745     $ 1,283     $ 731     $ (4 )   $ 1,338  
Power & Vision     15,391       15,132       810       572       (70 )     644  
Seating Systems     5,800       5,787       223       98       (24 )     112  
Complete Vehicles     5,186       5,155       130       83       (7 )     59  
Corporate & Other [i]     (540 )     17       (117 )     26       4       25  
Total Reportable Segments   $ 42,836     $ 42,836     $ 2,329     $ 1,510     $ (101 )   $ 2,178  

 

    Year ended December 31, 2023  
                            Equity     Fixed  
    Total     External     Adjusted           loss     asset  
    sales     sales     EBIT [ii]     Depreciation     (income)     additions  
Body Exteriors & Structures   $ 17,511     $ 17,199     $ 1,304     $ 716     $ 4     $ 1,638  
Power & Vision     14,305       14,052       668       510       (107 )     664  
Seating Systems     6,047       6,027       218       89       (3 )     108  
Complete Vehicles     5,538       5,502       124       100       (8 )     65  
Corporate & Other [i]     (604 )     17       (76 )     21       2       25  
Total Reportable Segments   $ 42,797     $ 42,797     $ 2,238     $ 1,436     $ (112 )   $ 2,500  

 

[i] Included in Corporate and Other Adjusted EBIT are intercompany fees charged to the automotive segments.

[ii] Other segment items constitute the difference between External sales by segment and Adjusted EBIT by segment, and are comprised of cost of goods sold, selling, general, and administrative expenses, depreciation, and equity income. The chief operating decision maker uses consolidated expense information as included within Adjusted EBIT to manage segment operations.

 

MAGNA ANNOUNCES FOURTH QUARTER 2024 RESULTS AND 2025 OUTLOOK

CONNECT WITH MAGNA

19

 


 

MAGNA INTERNATIONAL INC.

SUPPLEMENTAL DATA

[Unaudited]

[All amounts in U.S. dollars and all tabular amounts in millions unless otherwise noted]

 

NON-GAAP FINANCIAL MEASURES

 

In addition to the financial results reported in accordance with U.S. GAAP, this press release contains references to the Non-GAAP financial measures reconciled below. We believe the Non-GAAP financial measures used in this press release are useful to both management and investors in their analysis of the Company’s financial position and results of operations, and to improve comparability between fiscal periods. In particular, management believes that Adjusted EBIT and Adjusted diluted earnings per share are useful measures in assessing the Company’s financial performance by excluding certain items that are not indicative of the Company's core operating performance. The presentation of Non-GAAP financial measures should not be considered in isolation, or as a substitute for the Company’s related financial results prepared in accordance with U.S. GAAP.

 

The following table reconciles Net income to Adjusted EBIT:

 

    Three months ended     Year ended  
    December 31,     December 31,  
    2024     2023     2024     2023  
Net income   $ 234     $ 298     $ 1,096     $ 1,286  
Add:                                
Amortization of acquired intangible assets     28       31       112       88  
Interest expense, net     52     53       211       156  
Other expense, net     228       164       464       388  
Income taxes     147     12       446       320  
Adjusted EBIT   $ 689     $ 558     $ 2,329     $ 2,238  

 

The following table reconciles Net income attributable to Magna International Inc. to Adjusted diluted earnings per share:

 

    Three months ended     Year ended  
    December 31,     December 31,  
    2024     2023     2024     2023  
Net income attributable to Magna International Inc.   $ 203     $ 271     $ 1,009     $ 1,213  
Add (deduct):                                
Amortization of acquired intangible assets     28       31       112       88  
Tax effect on Amortization of acquired intangibles assets     (6 )     (6 )     (23 )     (17 )
Other expense, net     228       164       464       388  
Tax effect on Other expense, net     (22 )     (30 )     (62 )     (53 )
Adjustments to Deferred Tax Valuation Allowances [i]     51       (47 )     51       (47 )
Adjusted net income attributable to Magna International Inc.   $ 482     $ 383     $ 1,551     $ 1,572  
Diluted weighted average number of Common Shares outstanding during the period (millions):     285.9     286.6       286.9       286.6  
Adjusted diluted earnings per share   $ 1.69     $ 1.33     $ 5.41     $ 5.49  

 

[i] The Company records quarterly adjustments to the valuation allowance against its deferred tax assets in continents like North America, Europe, Asia, and South America. The net effect of these adjustments is a reduction to income tax expense. [‘‘Adjustments to Deferred Tax Valuation Allowances’’].

 

MAGNA ANNOUNCES FOURTH QUARTER 2024 RESULTS AND 2025 OUTLOOK

CONNECT WITH MAGNA

20

 


 

Certain of the forward-looking financial measures above are provided on a Non-GAAP basis. We do not provide a reconciliation of such forward-looking measures to the most directly comparable financial measures calculated and presented in accordance with U.S. GAAP. To do so would be potentially misleading and not practical given the difficulty of projecting items that are not reflective of ongoing operations in any future period. The magnitude of these items, however, may be significant.

 

This press release, together with our Management’s Discussion and Analysis of Results of Operations and Financial Position and our Interim Financial Statements, are available in the Investor Relations section of our website at www.magna.com/company/investors and filed electronically through the System for Electronic Document Analysis and Retrieval + (SEDAR+) which can be accessed at http://www.sedarplus.ca as well as on the United States Securities and Exchange Commission’s Electronic Data Gathering, Analysis and Retrieval System (EDGAR), which can be accessed at www.sec.gov.

 

We will hold a conference call for interested analysts and shareholders to discuss our year ended December 31, 2024 results and 2025 and 2026 Outlook on Friday, February 14, 2024 at 8:00 a.m. ET. The conference call will be chaired by Swamy Kotagiri, Chief Executive Officer. The number to use for this call from North America is 1-800-715-9871. International callers should use 1-646-307-1963. Please call in at least 10 minutes prior to the call start time. We will also webcast the conference call at www.magna.com. The slide presentation accompanying the conference call as well as our financial review summary will be available on our website Friday prior to the call.

 

TAGS

Quarterly earnings, full year results, outlook, financial results, vehicle production

 

INVESTOR CONTACT

Louis Tonelli, Vice-President, Investor Relations
louis.tonelli@magna.com │ 905.726.7035

 

MEDIA CONTACT

Tracy Fuerst, Vice-President, Corporate Communications & PR
tracy.fuerst@magna.com │ 248.761.7004

 

TELECONFERENCE CONTACT

Nancy Hansford, Executive Assistant, Investor Relations
nancy.hansford@magna.com │ 905.726.7108

 

ABOUT MAGNA INTERNATIONAL (6)

Magna is more than one of the world’s largest suppliers in the automotive space. We are a mobility technology company built to innovate, with a global, entrepreneurial-minded team of over 170,000(7) employees across 341 manufacturing operations and 106 product development, engineering and sales centres spanning 28 countries. With 65+ years of expertise, our ecosystem of interconnected products combined with our complete vehicle expertise uniquely positions us to advance mobility in an expanded transportation landscape.

 

For further information about Magna (NYSE:MGA; TSX:MG), please visit www.magna.com or follow us on social.

 

 

(6) Manufacturing operations, product development, engineering and sales centres include certain operations accounted for under the equity method.

(7) Number of employees includes over 158,000 employees at our wholly owned or controlled entities and over 12,000 employees at certain operations accounted for under the equity method.

 

MAGNA ANNOUNCES FOURTH QUARTER 2024 RESULTS AND 2025 OUTLOOK

CONNECT WITH MAGNA

21

 


 

FORWARD-LOOKING STATEMENTS

 

Certain statements in this press release constitute "forward-looking information" or "forward-looking statements" (collectively, "forward-looking statements"). Any such forward-looking statements are intended to provide information about management's current expectations and plans and may not be appropriate for other purposes. Forward-looking statements may include financial and other projections, as well as statements regarding our future plans, strategic objectives or economic performance, or the assumptions underlying any of the foregoing, and other statements that are not recitations of historical fact. We use words such as "may", "would", "could", "should", "will", "likely", "expect", "anticipate", "assume", "believe", "intend", "plan", "aim", "forecast", "outlook", "project", "potential", "estimate", "target" and similar expressions suggesting future outcomes or events to identify forward-looking statements. The following table identifies the material forward-looking statements contained in this document, together with the material potential risks that we currently believe could cause actual results to differ materially from such forward-looking statements. Readers should also consider all of the risk factors which follow below the table:

 

Material Forward-Looking Statement Material Potential Risks Related to Applicable Forward-Looking Statement

Light Vehicle Production

 

·  Light vehicle sales levels

·  Production disruptions, including as a result of labour disruptions

·  Supply disruptions

·  Free trade arrangements and tariffs

·  Relative currency values

·  Commodities prices

·  Availability and relative cost of skilled labour

Total Sales

Segment Sales

·  Same risks as for Light Vehicle Production above

·  North American electric vehicle program deferrals, cancellations and volume reductions

·  The impact of elevated interest rates and availability of credit on consumer confidence and in turn vehicle sales and production

·  The impact of deteriorating vehicle affordability on consumer demand, and in turn vehicle sales and production

·  Alignment of our product mix with production demand

·  Customer concentration

·  Uncertain pace of EV adoption

·  Shifts in market shares among vehicles or vehicle segments

·  Shifts in consumer “take rates” for products we sell

Adjusted EBIT Margin, Interest Expense, net, Adjusted Net Income Attributable to Magna, Income Tax Rate, and Capital Spending

·  Same risks as for Total Sales and Segment Sales above

·  Successful execution of critical program launches

·  Operational underperformance

·  Product warranty/recall risk

·  Restructuring costs

·  Impairments

·  Inflationary pressures

·  Our ability to secure cost recoveries from customers and/or otherwise offset higher input costs

·  Price concessions

·  Risks of conducting business with newer EV-focused OEMs

·  Commodity cost volatility

·  Scrap steel price volatility

·  Higher labour costs

·  Tax risks

·  Acquisition integration and synergies

Equity Income

·  Same risks as Adjusted EBIT Margin, Interest Expense, net, Adjusted Net Income Attributable to Magna, Income Tax Rate, and Capital spending above

·  Risks related to conducting business through joint ventures

·  Risks of doing business in foreign markets

·  Legal and regulatory proceedings

·  Changes in laws

 

MAGNA ANNOUNCES FOURTH QUARTER 2024 RESULTS AND 2025 OUTLOOK

CONNECT WITH MAGNA

22

 


 

Forward-looking statements are based on information currently available to us and are based on assumptions and analyses made by us in light of our experience and our perception of historical trends, current conditions and expected future developments, as well as other factors we believe are appropriate in the circumstances. While we believe we have a reasonable basis for making any such forward-looking statements, they are not a guarantee of future performance or outcomes. In addition to the factors in the table above, whether actual results and developments conform to our expectations and predictions is subject to a number of risks, assumptions and uncertainties, many of which are beyond our control, and the effects of which can be difficult to predict, including, without limitation:

 

Macroeconomic, Geopolitical and Other Risks

·  threats to free trade agreements;

·  international trade disputes;

·  interest rates;

·  geopolitical risks;

 

Risks Related to the Automotive Industry

·  North American electric vehicle program deferrals, cancellation and volume reductions;

·  economic cyclicality;

·  regional production volume declines;

·  deteriorating vehicle affordability;

·  uncertain pace of EV adoption;

·  intense competition;

 

Strategic Risks

·  evolution of the vehicle;

·  evolving business risk profile;

·  technology and innovation;

·  investments in mobility and technology companies;

 

Customer-Related Risks

·  customer concentration;

·  market shifts;

·  growth of EV-focused OEMs;

·  risks of conducting business with newer EV-focused OEMs;

·  dependence on outsourcing;

·  customer cooperation and consolidation;

·  consumer take rate shifts;

·  customer purchase orders;

·  potential OEM production-related disruptions;

 

Supply Chain Risks

·  suppler claims;

·  supply chain disruptions;

·  regional energy supply and pricing;

·  supply base condition;

 

Manufacturing/Operational Risks

·  product launch;

·  operational underperformance;

·  restructuring costs;

·  impairments;

·  skilled labour attraction/retention;

·  leadership expertise and succession;

Pricing Risks

·  quote/pricing assumptions;

·  customer pricing pressure/contractual arrangements;

·  commodity price volatility;

·  scrap steel/aluminum price volatility;

 

Warranty/Recall Risks

·  repair/replace costs;

·  warranty provisions;

·  product liability;

 

Climate Change Risks

·  transition risks and physical risks;

·  strategic and other risks;

 

IT Security/Cybersecurity Risks

·  IT/cybersecurity breach;

·  product cybersecurity;

 

Acquisition Risks

·  inherent merger and acquisition risks;

·  acquisition integration and synergies;

 

Other Business Risks

·  joint ventures;

·  intellectual property;

·  risks of doing business in foreign markets;

·  relative foreign exchange rates;

·  returns on capital investments;

·  financial flexibility;

·  credit ratings changes;

·  stock price fluctuation;

 

Legal, Regulatory and Other Risks

·  legal and regulatory proceedings;

·  changes in laws.

 

In evaluating forward-looking statements or forward-looking information, we caution readers not to place undue reliance on any forward-looking statement. Additionally, readers should specifically consider the various factors which could cause actual events or results to differ materially from those indicated by such forward-looking statements, including the risks, assumptions and uncertainties above which are:

 

· discussed under the “Industry Trends and Risks” heading of our Management’s Discussion and Analysis; and
· set out in our Annual Information Form filed with securities commissions in Canada, our annual report on Form 40-F filed with the United States Securities and Exchange Commission, and subsequent filings.

 

Readers should also consider discussion of our risk mitigation activities with respect to certain risk factors, which can also be found in our Annual Information Form. Additional information about Magna, including our Annual Information Form, is available through the System for Electronic Data Analysis and Retrieval + (SEDAR+) at www.sedarplus.ca, as well as on the United States Securities and Exchange Commission’s Electronic Data Gathering, Analysis and Retrieval System (EDGAR), which can be accessed at www.sec.gov.

 

MAGNA ANNOUNCES FOURTH QUARTER 2024 RESULTS AND 2025 OUTLOOK

CONNECT WITH MAGNA

23

 

EX-99.2 3 tm254585d2_ex99-2.htm EXHIBIT 99.2

 

Exhibit 99.2

 

FINANCIAL REVIEW OF MAGNA INTERNATIONAL INC.

(United States dollars in millions, except per share figures) (Unaudited)

Prepared in accordance with U.S. GAAP  

 

        2022   2023   2024  
    Note   1st Q   2nd Q   3rd Q   4th Q   TOTAL   1st Q   2nd Q   3rd Q   4th Q   TOTAL   1st Q   2nd Q   3rd Q   4th Q   TOTAL  
VEHICLE VOLUME STATISTICS (in millions)                                                                  
North America         3.615     3.551     3.600     3.514     14.280     3.884     4.079     3.930     3.721     15.614     3.978     4.092     3.671     3.777     15.518  
Europe         3.962     3.981     3.560     4.168     15.671     4.644     4.665     3.873     4.455     17.637     4.542     4.437     3.718     4.181     16.878  
China         6.360     5.485     7.229     7.260     26.334     5.940     6.801     7.622     8.864     29.227     6.426     7.147     7.363     9.766     30.702  
Other         6.399     6.163     6.729     6.894     26.185     6.940     6.708     6.964     7.103     27.715     6.564     6.672     6.699     6.950     26.885  
Global         20.336     19.180     21.118     21.836     82.470     21.408     22.253     22.389     24.143     90.193     21.510     22.348     21.451     24.674     89.983  
Magna Steyr vehicle assembly volumes         0.026     0.032     0.026     0.028     0.112     0.034     0.027     0.023     0.021     0.105     0.022     0.019     0.015     0.016     0.072  
                                                                                                 
AVERAGE FOREIGN EXCHANGE RATES                                                                                                
1 Canadian dollar equals U.S. dollars         0.790     0.783     0.765     0.737     0.769     0.740     0.745     0.746     0.735     0.742     0.741     0.731     0.733     0.715     0.730  
1 euro equals U.S. dollars         1.123     1.064     1.006     1.019     1.053     1.073     1.089     1.088     1.076     1.082     1.085     1.076     1.099     1.066     1.082  
1 Chinese renminbi equals U.S. dollars         0.158     0.151     0.146     0.140     0.149     0.146     0.143     0.138     0.138     0.141     0.139     0.138     0.140     0.139     0.139  
                                                                                                 
CONSOLIDATED STATEMENTS OF INCOME (LOSS)                                                                                                
Sales:                                                                                                
Body Exteriors & Structures         4,077     3,947     3,976     4,004     16,004     4,439     4,540     4,354     4,178     17,511     4,429     4,465     4,038     4,067     16,999  
Power & Vision         3,046     2,888     2,911     3,016     11,861     3,323     3,462     3,745     3,775     14,305     3,842     3,926     3,837     3,786     15,391  
Seating Systems         1,376     1,253     1,295     1,345     5,269     1,486     1,603     1,529     1,429     6,047     1,455     1,455     1,379     1,511     5,800  
Complete Vehicles         1,275     1,403     1,213     1,330     5,221     1,626     1,526     1,185     1,201     5,538     1,383     1,242     1,159     1,402     5,186  
Corporate & Other         (132 )   (129 )   (127 )   (127 )   (515 )   (201 )   (149 )   (125 )   (129 )   (604 )   (139 )   (130 )   (133 )   (138 )   (540 )
Sales         9,642     9,362     9,268     9,568     37,840     10,673     10,982     10,688     10,454     42,797     10,970     10,958     10,280     10,628     42,836  
                                                                                                 
Costs and expenses:                                                                                                
Cost of goods sold         8,400     8,259     8,126     8,403     33,188     9,416     9,544     9,264     8,961     37,185     9,642     9,494     8,828     9,073     37,037  
Selling, general and administrative         386     410     387     477     1,660     488     505     491     566     2,050     516     523     487     535     2,061  
Equity income         (20 )   (25 )   (27 )   (17 )   (89 )   (33 )   (36 )   (40 )   (3 )   (112 )   (34 )   (9 )   (13 )   (45 )   (101 )
                                                                                                 
Adjusted EBITDA         876     718     782     705     3,081     802     969     973     930     3,674     846     950     978     1,065     3,839  
Depreciation         357     348     330     338     1,373     353     353     358     372     1,436     377     373     384     376     1,510  
                                                                                                 
Adjusted EBIT         519     370     452     367     1,708     449     616     615     558     2,238     469     577     594     689     2,329  
Amortization of acquired intangible assets         12     12     11     11     46     12     13     32     31     88     28     28     28     28     112  
Other expense (income), net   1     61     426     23     193     703     142     86     (4 )   164     388     356     68     (188 )   228     464  
Interest expense, net         26     20     18     17     81     20     34     49     53     156     51     54     54     52     211  
Income (loss) from operations before income taxes         420     (88 )   400     146     878     275     483     538     310     1,606     34     427     700     381     1,542  
Income tax expense         41     57     104     35     237     58     129     121     12     320     8     99     192     147     446  
Net income (loss)         379     (145 )   296     111     641     217     354     417     298     1,286     26     328     508     234     1,096  
Income attributable to non-controlling interests         (15 )   (11 )   (7 )   (16 )   (49 )   (8 )   (15 )   (23 )   (27 )   (73 )   (17 )   (15 )   (24 )   (31 )   (87 )
Net income (loss) attributable to Magna International Inc.         364     (156 )   289     95     592     209     339     394     271     1,213     9     313     484     203     1,009  
                                                                                                 
Diluted earnings (loss) per common share       $ 1.22   $ (0.54 ) $ 1.00   $ 0.33   $ 2.03   $ 0.73   $ 1.18   $ 1.37   $ 0.94   $ 4.23   $ 0.03   $ 1.09   $ 1.68   $ 0.71   $ 3.52  
                                                                                                 
Weighted average number of Common Shares outstanding during the period (in millions):         298.1     291.1     288.5     286.3     291.2     286.6     286.3     286.8     286.6     286.6     287.1     287.3     287.3     285.9     286.9  
                                                                                                 
NON-GAAP MEASURES                                                                                                
                                                                                                 
Adjusted EBITDA         876     718     782     705     3,081     802     969     973     930     3,674     846     950     978     1,065     3,839  
Adjusted EBIT   2     519     370     452     367     1,708     449     616     615     558     2,238     469     577     594     689     2,329  
Adjusted net income attributable to Magna International Inc.   2     393     253     317     270     1,233     329     441     419     383     1,572     311     389     369     482     1,551  
Adjusted Diluted earnings per common share   2   $ 1.32   $ 0.87   $ 1.10   $ 0.94   $ 4.24   $ 1.15   $ 1.54   $ 1.46   $ 1.33   $ 5.49   $ 1.08   $ 1.35   $ 1.28   $ 1.69   $ 5.41  
                                                                                                 
PROFITABILITY RATIOS                                                                                                
Selling, general and administrative /Sales         4.0 %   4.4 %   4.2 %   5.0 %   4.4 %   4.6 %   4.6 %   4.6 %   5.4 %   4.8 %   4.7 %   4.8 %   4.7 %   5.0 %   4.8 %
Adjusted EBIT /Sales         5.4 %   4.0 %   4.9 %   3.8 %   4.5 %   4.2 %   5.6 %   5.8 %   5.3 %   5.2 %   4.3 %   5.3 %   5.8 %   6.5 %   5.4 %
Income (loss) from operations before income taxes /Sales         4.4 %   -0.9 %   4.3 %   1.5 %   2.3 %   2.6 %   4.4 %   5.0 %   3.0 %   3.8 %   0.3 %   3.9 %   6.8 %   3.6 %   3.6 %
Effective tax rate Reported         9.8 %   -64.8 %   26.0 %   24.0 %   27.0 %   21.1 %   26.7 %   22.5 %   3.9 %   19.9 %   23.5 %   23.2 %   27.4 %   38.6 %   28.9 %
Excluding Other expense (income) and amortization, net of taxes and valuation allowance adjustments         17.2 %   24.6 %   25.3 %   18.3 %   21.2 %   21.4 %   21.6 %   21.9 %   18.8 %   21.0 %   21.5 %   22.8 %   27.2 %   19.5 %   22.7 %

 

Q4 2024 Financial Review of Magna International Inc. Page 1 of 7 Prepared as at 10-02-25

 


 

FINANCIAL REVIEW OF MAGNA INTERNATIONAL INC.

CONSOLIDATED BALANCE SHEETS

(United States dollars in millions) (Unaudited)                              

 

    2022   2023   2024  
    1st Q   2nd Q   3rd Q   4th Q   1st Q   2nd Q   3rd Q   4th Q   1st Q   2nd Q   3rd Q   4th Q  
FUNDS EMPLOYED                                                  
Current assets:                                                                          
Accounts receivable     7,006     6,764     7,082     6,791     7,959     8,556     8,477     7,881     8,379     8,219     8,377     7,376  
Inventories     4,258     4,064     4,108     4,180     4,421     4,664     4,751     4,606     4,511     4,466     4,592     4,151  
Prepaid expenses and other     310     262     269     320     367     455     387     352     399     314     303     344  
      11,574     11,090     11,459     11,291     12,747     13,675     13,615     12,839     13,289     12,999     13,272     11,871  
Current liabilities:                                                                          
Accounts payable     6,845     6,443     6,624     6,999     7,731     7,984     7,911     7,842     7,855     7,639     7,608     7,194  
Accrued salaries and wages     879     766     810     850     822     858     900     912     883     862     962     867  
Other accrued liabilities     2,123     2,096     1,986     2,118     2,526     2,637     2,537     2,626     2,728     2,650     2,642     2,572  
Income taxes payable (receivable)     190     136     97     93     9     (14 )   33     125     132     79     176     192  
      10,037     9,441     9,517     10,060     11,088     11,465     11,381     11,505     11,598     11,230     11,388     10,825  
                                                                           
Working capital     1,537     1,649     1,942     1,231     1,659     2,210     2,234     1,334     1,691     1,769     1,884     1,046  
                                                                           
Investments     1,487     1,375     1,323     1,429     1,390     1,287     1,311     1,273     1,195     1,161     1,165     1,045  
Fixed assets, net     8,090     7,723     7,470     8,173     8,304     8,646     8,778     9,618     9,545     9,623     9,836     9,584  
Goodwill, other assets and intangible assets     3,544     3,353     3,280     3,576     3,640     4,733     4,726     4,962     4,646     4,709     4,865     4,532  
Operating lease right-of-use assets     1,667     1,587     1,545     1,595     1,638     1,667     1,696     1,744     1,733     1,688     1,780     1,941  
Funds employed     16,325     15,687     15,560     16,004     16,631     18,543     18,745     18,931     18,810     18,950     19,530     18,148  
FINANCING                                                                          
Straight debt:                                                                          
Cash and cash equivalents     (1,996 )   (1,664 )   (1,102 )   (1,234 )   (2,429 )   (1,281 )   (1,022 )   (1,198 )   (1,517 )   (999 )   (1,061 )   (1,247 )
Short-term borrowings     -     -     -     8     4     150     2     511     838     848     828     271  
Long-term debt due within one year     127     105     95     654     668     1,426     1,398     819     824     65     65     708  
Long-term debt     3,501     3,408     3,325     2,847     4,500     4,159     4,135     4,175     4,549     4,863     4,916     4,134  
Current portion of operating lease liabilities     276     270     266     276     285     303     384     399     306     306     319     293  
Operating lease liabilities     1,369     1,294     1,254     1,288     1,318     1,345     1,289     1,319     1,407     1,378     1,458     1,662  
      3,277     3,413     3,838     3,839     4,346     6,102     6,186     6,025     6,407     6,461     6,525     5,821  
Long-term employee benefit liabilities     686     651     617     548     563     579     564     591     584     564     571     533  
Other long-term liabilities     374     390     397     461     451     448     453     475     471     507     339     396  
Deferred tax assets, net     (51 )   (111 )   (138 )   (179 )   (218 )   (242 )   (210 )   (437 )   (576 )   (592 )   (592 )   (542 )
      1,009     930     876     830     796     785     807     629     479     479     318     387  
Shareholders' equity     12,039     11,344     10,846     11,335     11,489     11,656     11,752     12,277     11,924     12,010     12,687     11,940  
      16,325     15,687     15,560     16,004     16,631     18,543     18,745     18,931     18,810     18,950     19,530     18,148  
                                                                           
ASSET UTILIZATION RATIOS                                                                          
Days in accounts receivable     65.4     65.0     68.8     63.9     67.1     70.1     71.4     67.8     68.7     67.5     73.3     62.5  
Days in accounts payable     73.3     70.2     73.4     75.0     73.9     75.3     76.9     78.8     73.3     72.4     77.6     71.4  
Inventory turnover - cost of goods sold     7.9     8.1     7.9     8.0     8.5     8.2     7.8     7.8     8.5     8.5     7.7     8.7  
Working capital turnover     25.1     22.7     19.1     31.1     25.7     19.9     19.1     31.3     25.9     24.8     21.8     40.6  
Total asset turnover     2.4     2.4     2.4     2.4     2.6     2.4     2.3     2.2     2.3     2.3     2.1     2.3  
                                                                           
CAPITAL STRUCTURE                                                                          
Straight debt     20.1 %   21.8 %   24.7 %   24.0 %   26.1 %   32.9 %   33.0 %   31.8 %   34.1 %   34.1 %   33.4 %   32.1 %
Long-term employee benefit liabilities, other long-term liabilities & deferred tax liabilities, net     6.2 %   5.9 %   5.6 %   5.2 %   4.8 %   4.2 %   4.3 %   3.3 %   2.5 %   2.5 %   1.6 %   2.1 %
Shareholders' equity     73.7 %   72.3 %   69.7 %   70.8 %   69.1 %   62.9 %   62.7 %   64.9 %   63.4 %   63.4 %   65.0 %   65.8 %
      100.0 %   100.0 %   100.0 %   100.0 %   100.0 %   100.0 %   100.0 %   100.0 %   100.0 %   100.0 %   100.0 %   100.0 %
                                                                           
Adjusted Debt to Adjusted EBITDA     1.46 x   1.48 x   1.39 x   1.57 x   2.19 x   2.19 x   2.02 x   1.89 x   1.98 x   1.90 x   1.93 x   1.77 x
                                                                           
Debt to total capitalization     30.5 %   30.9 %   31.3 %   30.9 %   37.1 %   38.8 %   38.0 %   37.0 %   39.9 %   38.3 %   37.4 %   37.2 %
                                                                           
ANNUALIZED RETURNS                                                                          
Adjusted Return on Invested Capital (Adjusted Annualized after-tax operating profits / Invested capital)     10.6 %   7.0 %   8.6 %   7.6 %   8.7 %   11.0 %   10.3 %   9.6 %   7.8 %   9.4 %   9.0 %   11.8 %

 

Q4 2024 Financial Review of Magna International Inc. Page 2 of 7 Prepared as at 10-02-25

 


 

FINANCIAL REVIEW OF MAGNA INTERNATIONAL INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(United States dollars in millions) (Unaudited)

 

        2022   2023   2024  
  Note   1st Q   2nd Q   3rd Q   4th Q   TOTAL   1st Q   2nd Q   3rd Q   4th Q   TOTAL   1st Q   2nd Q   3rd Q   4th Q   TOTAL  
Cash provided from (used for):                                                                                                
Operating activities                                                                                                
Net income (loss)         379     (145 )   296     111     641     217     354     417     298     1,286     26     328     508     234     1,096  
Items not involving current cash flows         370     705     295     406     1,776     351     525     404     362     1,642     565     353     277     662     1,857  
          749     560     591     517     2,417     568     879     821     660     2,928     591     681     785     896     2,953  
Changes in operating assets and liabilities         (569 )   (139 )   (353 )   739     (322 )   (341 )   (332 )   (24 )   918     221     (330 )   55     (58 )   1,014     681  
                                                                                                 
Cash provided from operating activities         180     421     238     1,256     2,095     227     547     797     1,578     3,149     261     736     727     1,910     3,634  
                                                                                                 
Investment activities                                                                                                
Fixed asset additions         (238 )   (329 )   (364 )   (750 )   (1,681 )   (424 )   (502 )   (630 )   (944 )   (2,500 )   (493 )   (500 )   (476 )   (709 )   (2,178 )
Increase in investments, other assets and intangible assets         (64 )   (80 )   (125 )   (186 )   (455 )   (101 )   (96 )   (176 )   (189 )   (562 )   (125 )   (170 )   (115 )   (207 )   (617 )
Net cash inflow (outflow) from disposal of facilities   1(f), 1(h)     6     -     -     -     6     (25 )   -     (23 )   -     (48 )   4     -     78     -     82  
(Decrease) increase in public and private equity investments         (2 )   (2 )   (25 )   -     (29 )   -     (3 )   (7 )   (1 )   (11 )   (23 )   2     (1 )   10     (12 )
Proceeds from disposition         23     40     41     20     124     19     44     32     27     122     87     57     38     37     219  
Business combinations         -     -     -     (3 )   (3 )   -     (1,475 )   -     (29 )   (1,504 )   (30 )   (56 )   -     -     (86 )
Cash used for investment activities         (275 )   (371 )   (473 )   (919 )   (2,038 )   (531 )   (2,032 )   (804 )   (1,136 )   (4,503 )   (580 )   (667 )   (476 )   (869 )   (2,592 )
                                                                                                 
Financing activities                                                                                                
Net issues (repayments) of debt         (328 )   (31 )   (10 )   (22 )   (391 )   1,636     544     (135 )   (119 )   1,926     757     (416 )   (47 )   (513 )   (219 )
Common Shares issued on exercise of stock options         4     -     1     3     8     6     -     8     6     20     30     -     -     -     30  
Repurchase of Common Shares         (383 )   (212 )   (180 )   (5 )   (780 )   (9 )   (2 )   -     (2 )   (13 )   (3 )   (2 )   -     (202 )   (207 )
Tax withholdings on vesting of equity awards         (14 )   (1 )   -     -     (15 )   (9 )   (1 )   -     (1 )   (11 )   (4 )   (1 )   -     (3 )   (8 )
Contributions to subsidiaries by non-controlling interests         -     5     -     -     5     -     -     -     11     11     -     -     -     -     -  
Dividends paid to non-controlling interests         -     (12 )   (10 )   (24 )   (46 )   (7 )   (24 )   (18 )   (25 )   (74 )   -     (26 )   (10 )   (10 )   (46 )
Dividends paid         (133 )   (130 )   (125 )   (126 )   (514 )   (132 )   (129 )   (128 )   (133 )   (522 )   (134 )   (134 )   (138 )   (133 )   (539 )
                                                                                                 
Cash provided from (used for) financing activities         (854 )   (381 )   (324 )   (174 )   (1,733 )   1,485     388     (273 )   (263 )   1,337     646     (579 )   (195 )   (861 )   (989 )
Effect of exchange rate changes on cash and cash equivalents         (3 )   (1 )   (3 )   (31 )   (38 )   14     (51 )   21     (3 )   (19 )   (8 )   (8 )   6     6     (4 )
                                                                                                 
Net (decrease) increase in cash and cash equivalents, during the period         (952 )   (332 )   (562 )   132     (1,714 )   1,195     (1,148 )   (259 )   176     (36 )   319     (518 )   62     186     49  
                                                                                                 
Cash and cash equivalents, beginning of period         2,948     1,996     1,664     1,102     2,948     1,234     2,429     1,281     1,022     1,234     1,198     1,517     999     1,061     1,198  
Cash and cash equivalents, end of period         1,996     1,664     1,102     1,234     1,234     2,429     1,281     1,022     1,198     1,198     1,517     999     1,061     1,247     1,247  

 

Q4 2024 Financial Review of Magna International Inc. Page 3 of 7 Prepared as at 10-02-25

 


 

FINANCIAL REVIEW OF MAGNA INTERNATIONAL INC.  

(United States dollars in millions, except per share figures) (Unaudited)    

 

This Analyst should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2023.

 

Note 1: OTHER EXPENSE (INCOME), NET

 

Other expense (income), net consists of significant items such as: impairment charges; restructuring costs generally related to significant plant closures or consolidations; net losses (gains) on investments; gains or losses on disposal of facilities or businesses; and other items not reflective of on-going operating profit or loss. Other expense (income), net consists of:

 

        2022   2023   2024  
        1st Q   2nd Q   3rd Q   4th Q   TOTAL   1st Q   2nd Q   3rd Q   4th Q   TOTAL   1st Q   2nd Q   3rd Q   4th Q   TOTAL  
Impacts related to Fisker Inc. [“Fisker”]   [a]     38     51     7     77     173     22     13     (18 )   93     110     316     19     (189 )   52     198  
Restructuring activities   [b]     -     -     -     22     22     118     (35 )   (1 )   66     148     38     55     -     94     187  
Impairments   [c]     -     -     14     12     26     -     -     -     -     -     -     -     -     79     79  
Investment revaluations, (gains) losses on sales, and impairments   [d]     23     (1 )   2     24     48     2     85     (1 )   5     91     2     3     1     3     9  
Gain on business combination   [e]     -     -     -     -     -     -     -     -     -     -     -     (9 )   -     -     (9 )
Impairments and loss on sale of operations in Russia   [f]     -     376     -     -     376     -     -     16     -     16     -     -     -     -     -  
Veoneer AS transaction costs   [g]     -     -     -     -     -     -     23     -     -     23     -     -     -     -     -  
Loss on sale of business   [h]     -     -     -     58     58     -     -     -     -     -     -     -     -     -     -  
          61     426     23     193     703     142     86     (4 )   164     388     356     68     (188 )   228     464  

 

[a] Impacts related to Fisker Inc. [“Fisker”]                                                  

 

During 2024, Fisker filed for Chapter 11 bankruptcy protection in the United States and for similar protection in Austria. In connection with this, the Company recorded impairment charges on its Fisker related assets during the year, as well as charges for supplier settlements and restructurings in the first quarter of 2024. In the course of such bankruptcy proceedings, during the third quarter of 2024 the Company terminated its manufacturing agreement for the Fisker Ocean SUV and as a result the Company recognized $196 million of previously deferred revenue related to its Fisker warrants.            

 

Impairment of Fisker related assets:                          

 

During the first quarter of 2024, the Company recorded a $261 million impairment charge on its Fisker related assets including production receivables, inventory, fixed assets and other capitalized expenditures. The Company recorded an additional $19 million, $7 million and $43 million of charges in the second, third and fourth quarters of 2024, respectively, in connection with impairments and supplier settlements related to the Fisker program. For the twelve months ended December 31, 2024, total charges related to impairments, purchase obligations and supplier settlements totaled $330 million.            

 

Impairment of Fisker warrants:                          

 

Fisker issued approximately 19.5 million penny warrants to the Company to purchase common stock in connection with our agreements with Fisker for platform sharing, engineering and manufacturing of the Fisker Ocean SUV. These warrants vested during 2021 and 2022 based on specified milestones and were marked to market each quarter.  

 

During the first quarter of 2024, Magna recorded a $33 million impairment charge on these warrants reducing the value of the warrants to nil. During 2022 and 2023, the Company had revaluation losses of $173 million and $110 million on these warrants, respectively.            

 

Recognition of related deferred revenue:                          

 

When the warrants were issued and the vesting provisions realized, the Company recorded offsetting amounts to deferred revenue within other accrued liabilities and other long-term liabilities and a portion of this deferred revenue was previously recognized in income as performance obligations were satisfied. During the third quarter of 2024, the agreement for manufacturing of the Fisker Ocean SUV was terminated, and the Company recognized the remaining $196 million of deferred revenue into income.            

 

Restructuring:                         

 

In the first and fourth quarters of 2024, the Company recorded restructuring charges of $22 million and $9 million, respectively, in its Complete Vehicles segment in connection with its Fisker related assembly operations.            

 

[b] Restructuring activities                                                  

 

    2022   2023   2024  
    1st Q   2nd Q   3rd Q   4th Q   TOTAL   1st Q   2nd Q   3rd Q   4th Q   TOTAL   1st Q   2nd Q   3rd Q   4th Q   TOTAL  
Power & Vision     -     -     -     22     22     105     (44 )   (1 )   57     117     -     55     -     49     104  
Complete Vehicles     -     -     -     -     -     -     -     -     -     -     26     -     -     29     55  
Body Exteriors & Structures     -     -     -     -     -     13     9     -     9     31     12     -     -     16     28  
      -     -     -     22     22     118     (35 )   (1 )   66     148     38     55     -     94     187  

 

Restructuring charges generally related to significant plant closures and consolidations primarily in Europe and to a lesser extent in North America. In addition: during the second quarter of 2024, the Company recorded $35 million of restructuring charges associated with its acquisition of the Veoneer Active Safety Business [“Veoneer AS”]; during the second and third quarters of 2023, the Company’s Power & Vision segment recorded a $10 million and $8 million gain on the sale of a building as a result of restructuring activities, respectively; during the second quarter of 2023, the Company’s Power & Vision segment reversed $39 million of charges due to a change in the restructuring plans related to a plant closure.            

 

[c] Impairments

 

  2022   2023   2024  
    1st Q   2nd Q   3rd Q   4th Q   TOTAL   1st Q   2nd Q   3rd Q   4th Q   TOTAL   1st Q   2nd Q   3rd Q   4th Q   TOTAL  
Power & Vision     -     -     4     -     4     -     -     -     -     -     -     -     -     79     79  
Body Exteriors & Structures     -     -     10     12     22     -     -     -     -     -     -     -     -     -     -  
      -     -     14     12     26     -     -     -     -     -     -     -     -     79     79  

 

During the fourth quarter of 2024, the Company recorded an impairment charge of $79 million on fixed assets, right of use assets and intangible assets at two European facilities in its Power & Vision segment.            

 

Q4 2024 Financial Review of Magna International Inc. Page 4 of 7 Prepared as at 10-02-25

 


 

[d] Investment revaluations, (gains) losses on sales, and impairments                                                  

 

The Company revalues its public and private equity investments and certain public company warrants every quarter. The gains and losses related to this revaluation, as well as gain and losses on disposition, are primarily recorded in Corporate. In the second quarter of 2023, the Company recorded a non-cash impairment charge of $85 million on a private equity investment and related long-term receivables within Other assets in its Corporate segment.  In the fourth quarter of 2023, the Company also recorded a non-cash impairment charge of $5 million on a private equity investment in its Power & Vision segment. In the fourth quarter of 2024, the Company recorded a non-cash impairment charge of $13 million on a private equity investment in its Corporate segment. The revaluation of Fisker warrants previously presented within Investment revaluations, (gains) losses on sales, and impairments has now been presented within Impacts related to Fisker.            

 

[e] Gain on business combination                                                  

 

During the second quarter of 2024, the Company acquired a business in the Body Exteriors & Structures segment for $5 million, resulting in a bargain purchase gain of $9 million.            

 

[f] Impairments and loss on sale of operations in Russia                                                  

 

As a result of the expected lack of future cashflows and the continuing uncertainties connected with the Russian economy, during the second quarter of 2022, the Company recorded a $376 million impairment charge related to its investment in Russia. This included net asset impairments of $173 million and a $203 million reserve against the related foreign currency translation losses that were included in accumulated other comprehensive loss. The net asset impairments consisted of $163 million and $10 million in our Body Exteriors & Structures and our Seating Systems segments, respectively.  

 

During the third quarter of 2023, the Company completed the sale of all of its investments in Russia resulting in a loss of $16 million including a net cash outflow of $23 million.            

 

[g] Veoneer AS transaction costs                                                  

 

During 2023, the Company incurred $23 million of transaction costs related to the acquisition of the Veoneer Active Safety Business.            

 

[h] Loss on sale of business                                                  

 

During the fourth quarter of 2022, the Company entered into an agreement to sell a European Power & Vision operation. Under the terms of the arrangement, the Company was contractually obligated to provide the buyer with up to $42 million of funding, resulting in a loss of $58 million. During the first quarter of 2023, the Company completed the sale of this operation which resulted in a net cash outflow of $25 million.            

 

Note 2: NON-GAAP MEASURES                                                  

 

The Company presents Adjusted EBIT (Earnings before interest, taxes, Other expense (income), net and amortization of acquired intangible assets); Adjusted Net Income (Net Income before Other expense (income), net, net of tax excluding significant income tax valuation allowance adjustments, and amortization of acquired intangible assets); Adjusted Diluted Earnings per Share; Adjusted EBIT as a percentage of sales; Adjusted Return on Invested Capital; and Adjusted Return on Equity. The Company presents these financial figures because such measures are widely used by analysts and investors in evaluating the operating performance of the Company.  However, such measures do not have any standardized meaning under U.S. generally accepted accounting principles and may not be comparable to the calculation of similar measures by other companies.            

 

The following table reconciles Income (loss) from operations before income taxes to Adjusted EBIT:                                          

 

    2022   2023   2024  
    1st Q   2nd Q   3rd Q   4th Q   TOTAL   1st Q   2nd Q   3rd Q   4th Q   TOTAL   1st Q   2nd Q   3rd Q   4th Q   TOTAL  
Income (loss) from operations before income taxes     420     (88 )   400     146     878     275     483     538     310     1,606     34     427     700     381     1,542  
Exclude:                                                                                            
Amortization of acquired intangible assets     12     12     11     11     46     12     13     32     31     88     28     28     28     28     112  
Other expense (income), net     61     426     23     193     703     142     86     (4 )   164     388     356     68     (188 )   228     464  
Interest expense, net     26     20     18     17     81     20     34     49     53     156     51     54     54     52     211  
Adjusted EBIT     519     370     452     367     1,708     449     616     615     558     2,238     469     577     594     689     2,329  

 

The following table shows the calculation of Adjusted Return on Invested Capital:                                              

 

    2022   2023   2024  
    1st Q   2nd Q   3rd Q   4th Q   FY   1st Q   2nd Q   3rd Q   4th Q   FY   1st Q   2nd Q   3rd Q   4th Q   FY  
Net income (loss)     379     (145 )   296     111     641     217     354     417     298     1,286     26     328     508     234     1,096  
Add (deduct):                                                                                            
Interest expense, net     26     20     18     17     81     20     34     49     53     156     51     54     54     52     211  
Amortization of acquired intangible assets     12     12     11     11     46     12     13     32     31     88     28     28     28     28     112  
Other expense (income), net     61     426     23     193     703     142     86     (4 )   164     388     356     68     (188 )   228     464  
Tax effect on Interest expense, net, Amortization of acquired                                                                                            
intangible assets and Other expense, net     (19 )   (34 )   (11 )   (32 )   (96 )   (38 )   (4 )   (14 )   (46 )   (103 )   (93 )   (32 )   30     (38 )   (133 )
Adjustments to Deferred Tax Valuation Allowances     (29 )   -     -     -     (29 )   -     -     -     (47 )   (47 )   -     -     -     51     51  
Adjusted After-tax operating profits     430     279     337     300     1,346     353     483     480     453     1,768     368     446     432     555     1,801  
                                                                                             
Total Assets     28,822     27,283     26,667     27,789     27,929     30,654     31,837     31,675     32,255     30,842     32,678     31,986     32,790     31,039     32,150  
Excluding:                                                                                            
Cash and cash equivalents     (1,996 )   (1,664 )   (1,102 )   (1,234 )   (1,789 )   (2,429 )   (1,281 )   (1,022 )   (1,198 )   (1,433 )   (1,517 )   (999 )   (1,061 )   (1,247 )   (1,204 )
Deferred tax assets     (464 )   (491 )   (488 )   (491 )   (471 )   (506 )   (535 )   (527 )   (621 )   (536 )   (753 )   (807 )   (811 )   (819 )   (762 )
Less Current Liabilities     (10,440 )   (9,816 )   (9,878 )   (10,998 )   (10,307 )   (12,045 )   (13,358 )   (13,165 )   (13,234 )   (12,559 )   (13,566 )   (12,449 )   (12,600 )   (12,097 )   (12,789 )
Excluding:                                                                                            
Short-term borrowing     -     -     -     8     2     4     150     2     511     135     838     848     828     271     659  
Long-term debt due within one year     127     105     95     654     287     668     1,426     1,398     819     993     824     65     65     708     496  
Current portion of operating lease liabilities     276     270     266     276     273     285     303     384     399     329     306     306     319     293     325  
Invested Capital     16,325     15,687     15,560     16,004     15,924     16,631     18,542     18,745     18,931     17,771     18,810     18,950     19,530     18,148     18,875  
                                                                                             
Adjusted After-tax operating profits     430     279     337     300     1,346     353     483     480     453     1,768     368     446     432     555     1,801  
Average Invested Capital     16,185     16,006     15,624     15,782     15,924     16,318     17,587     18,644     18,838     17,771     18,871     18,880     19,240     18,839     18,875  
Adjusted Return on Invested Capital     10.6 %   7.0 %   8.6 %   7.6 %   8.5 %   8.7 %   11.0 %   10.3 %   9.6 %   9.9 %   7.8 %   9.4 %   9.0 %   11.8 %   9.5 %

 

Q4 2024 Financial Review of Magna International Inc. Page 5 of 7 Prepared as at 10-02-25

 


 

Note 2: NON-GAAP MEASURES (Continued)

 

The following table reconciles Net income (loss) attributable to Magna International Inc. to Adjusted net income attributable to Magna International Inc.:    

 

    2022   2023   2024  
    1st Q   2nd Q   3rd Q   4th Q   TOTAL   1st Q   2nd Q   3rd Q   4th Q   TOTAL   1st Q   2nd Q   3rd Q   4th Q   TOTAL  
Net income (loss) attributable to Magna International Inc.     364     (156 )   289     95     592     209     339     394     271     1,213     9     313     484     203     1,009  
Exclude:                                                                                            
Amortization of acquired intangible assets     10     10     9     9     38     10     11     25     25     71     22     23     22     22     89  
Impacts related to Fisker Inc. [“Fisker”]     -     -     -     -     -     -     -     -     -     -     247     15     (140 )   39     161  
Investment revaluations, (gains) losses on sales, and impairments     48     38     7     75     168     18     95     (14 )   74     173     1     2     3     6     12  
Restructuring activities     -     -     -     22     22     92     (26 )   (2 )   60     124     32     45     -     82     159  
Gain on business combination     -     -     -     -     -     -     -     -     -     -     -     (9 )   -     -     (9 )
Impairments and loss on sale of operations in Russia     -     361     -     -     361     -     -     16     -     16     -     -     -     -     -  
Veoneer AS transaction costs     -     -     -     -     -     -     22     -     -     22     -     -     -     -     -  
Impairments     -     -     12     12     24     -     -     -     -     -     -     -     -     79     79  
Net losses on the sale of business     -     -     -     57     57     -     -     -     -     -     -     -     -     -     -  
Adjustments to Deferred Tax Valuation Allowance  [i]   (29 )   -     -     -     (29 )   -     -     -     (47 )   (47 )   -     -     -     51     51  
Adjusted net income attributable to Magna International Inc.     393     253     317     270     1,233     329     441     419     383     1,572     311     389     369     482     1,551  

 

The following table reconciles diluted earnings (loss) per common share to Adjusted diluted earnings per common share:                                    

 

    2022   2023   2024  
    1st Q   2nd Q   3rd Q   4th Q   TOTAL   1st Q   2nd Q   3rd Q   4th Q   TOTAL   1st Q   2nd Q   3rd Q   4th Q   TOTAL  
Diluted earnings (loss) per common share   $ 1.22   $ (0.54 ) $ 1.00   $ 0.33   $ 2.03   $ 0.73   $ 1.18   $ 1.37   $ 0.95   $ 4.23   $ 0.03     1.09     1.68   $ 0.71   $ 3.52  
Exclude:                                                                                            
Amortization of acquired intangible assets     0.04     0.04     0.03     0.03     0.13     0.04     0.04     0.09     0.09     0.25     0.08     0.08     0.08     0.08     0.31  
Impacts related to Fisker Inc. [“Fisker”]     -     -     -     -     -     -     -     -     -     -     0.86     0.05     (0.49 )   0.14     0.56  
Investment revaluations, (gains) losses on sales, and impairments     0.16     0.13     0.03     0.26     0.58     0.07     0.33     (0.06 )   0.25     0.60     -     0.01     0.01     0.01     0.04  
Restructuring activities     -     -     -     0.08     0.08     0.31     (0.09 )   -     0.20     0.43     0.11     0.15     -     0.29     0.55  
Gain on business combination     -     -     -     -     -     -     -     -     -     -     -     (0.03 )   -     -     (0.03 )
Impairments and loss on sale of operations in Russia     -     1.24     -     -     1.24     -     -     0.06     -     0.06     -     -     -     -     -  
Veoneer AS transaction costs     -     -     -     -     -     -     0.08     -     -     0.08     -     -     -     -     -  
Impairments     -     -     0.04     0.04     0.08     -     -     -     -     -     -     -     -     0.28     0.28  
Net losses on the sale of business     -     -     -     0.20     0.20     -     -     -     -     -     -     -     -     -     -  
Adjustments to Deferred Tax Valuation Allowance  [i]   (0.10 )   -     -     -     (0.10 )   -     -     -     (0.16 )   (0.16 )   -     -     -     0.18     0.18  
Adjusted diluted earnings per common share   $ 1.32   $ 0.87   $ 1.10   $ 0.94   $ 4.24   $ 1.15   $ 1.54   $ 1.46   $ 1.33   $ 5.49   $ 1.08   $ 1.35   $ 1.28   $ 1.69   $ 5.41  

 

[i] Adjustments to Deferred Tax Valuation Allowance                                                  

 

The Company records quarterly adjustments to the valuation allowance against its deferred tax assets and liabilities in continents like North America, Europe, Asia, and South America. The net effect of these adjustments is an increase to income tax expense in the fourth quarter of 2024 and a reduction in the first quarter of 2022 and fourth quarter of 2023.        

Q4 2024 Financial Review of Magna International Inc. Page 6 of 7 Prepared as at 10-02-25

 


 

Note 3: SEGMENTED INFORMATION

 

    2022   2023   2024  
    1st Q   2nd Q   3rd Q   4th Q   TOTAL   1st Q   2nd Q   3rd Q   4th Q   TOTAL   1st Q   2nd Q   3rd Q   4th Q   TOTAL  
Body Exteriors & Structures                                                              
Sales     4,077     3,947     3,976     4,004     16,004     4,439     4,540     4,354     4,178     17,511     4,429     4,465     4,038     4,067     16,999  
Adjusted EBIT     231     194     227     200     852     272     394     358     280     1,304     298     341     273     371     1,283  
Adjusted EBIT as a percentage of sales     5.7 %   4.9 %   5.7 %   5.0 %   5.3 %   6.1 %   8.7 %   8.2 %   6.7 %   7.4 %   6.7 %   7.6 %   6.8 %   9.1 %   7.5 %
                                                                                             
Power & Vision                                                                                            
Sales     3,046     2,888     2,911     3,016     11,861     3,323     3,462     3,745     3,775     14,305     3,842     3,926     3,837     3,786     15,391  
Adjusted EBIT     163     99     124     116     502     92     124     221     231     668     98     198     279     235     810  
Adjusted EBIT as a percentage of sales     5.4 %   3.4 %   4.3 %   3.8 %   4.2 %   2.8 %   3.6 %   5.9 %   6.1 %   4.7 %   2.6 %   5.0 %   7.3 %   6.2 %   5.3 %
                                                                                             
Seating Systems                                                                                            
Sales     1,376     1,253     1,295     1,345     5,269     1,486     1,603     1,529     1,429     6,047     1,455     1,455     1,379     1,511     5,800  
Adjusted EBIT     50     3     37     14     104     37     67     70     44     218     52     53     51     67     223  
Adjusted EBIT as a percentage of sales     3.6 %   0.2 %   2.9 %   1.0 %   2.0 %   2.5 %   4.2 %   4.6 %   3.1 %   3.6 %   3.6 %   3.6 %   3.7 %   4.4 %   3.8 %
                                                                                             
Complete Vehicles                                                                                            
Sales     1,275     1,403     1,213     1,330     5,221     1,626     1,526     1,185     1,201     5,538     1,383     1,242     1,159     1,402     5,186  
Adjusted EBIT     50     63     65     57     235     52     34     (5)   43     124     27     20     27     56     130  
Adjusted EBIT as a percentage of sales     3.9 %   4.5 %   5.4 %   4.3 %   4.5 %   3.2 %   2.2 %   -0.4 %   3.6 %   2.2 %   2.0 %   1.6 %   2.3 %   4.0 %   2.5 %
                                                                                             
Corporate and other                                                                                            
Intercompany eliminations     (132 )   (129 )   (127 )   (127 )   (515 )   (201 )   (149 )   (125 )   (129 )   (604 )   (139 )   (130 )   (133 )   (138 )   (540 )
Adjusted EBIT     25     11     (1 )   (20 )   15     (4 )   (3 )   (29 )   (40 )   (76 )   (6 )   (35 )   (36 )   (40 )   (117 )
                                                                                             
Total                                                                                            
Sales     9,642     9,362     9,268     9,568     37,840     10,673     10,982     10,688     10,454     42,797     10,970     10,958     10,280     10,628     42,836  
Adjusted EBIT     519     370     452     367     1,708     449     616     615     558     2,238     469     577     594     689     2,329  
Adjusted EBIT as a percentage of sales     5.4 %   4.0 %   4.9 %   3.8 %   4.5 %   4.2 %   5.6 %   5.8 %   5.3 %   5.2 %   4.3 %   5.3 %   5.8 %   6.5 %   5.4 %

 

Q4 2024 Financial Review of Magna International Inc. Page 7 of 7 Prepared as at 10-02-25