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 productionDiluted earnings per share of $0.71 and Adjusted diluted earnings per share of $1.69, compared to $0.94 and $1.33, respectivelyGenerated $1.9 billion in cash from operating activitiesReturned $335 million to shareholders through dividends and share repurchasesRaised 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 programs2025 Adjusted EBIT Margin expected to be between 5.3% and 5.8%Capital spending projected to normalize to historical levels beginning in 20252026 Sales expected to grow from 2025 to between $40.5 billion and $42.6 billion2026 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, Feb. 14, 2025 (GLOBE NEWSWIRE) -- 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 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; andcommercial 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; andnet 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; andhigher 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;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; andhigher 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. 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; andcustomer 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; andnet 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; andlower 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; andacquisitions, net of divestitures, during and subsequent to 2023. 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. 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 America15.1 15.4 Europe16.6 17.0 China29.7 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. 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. 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; andnet 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; andthe 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 $280 million in the fourth quarter of 2023 and Adjusted EBIT as a percentage of sales increased to 9.1% from 6.7%. These increases were primarily due to: commercial items in the fourth quarters of 2024 and 2023, which had a net favourable impact on a year-over-year basis;the negative impact of the UAW labour strikes during the fourth quarter of 2023;productivity and efficiency improvements, including lower costs at certain underperforming facilities; andhigher net transactional foreign exchange gains in the fourth quarter of 2024 compared to the fourth quarter of 2023. These were partially offset by: reduced earnings on lower sales;provisions related to the insolvency of two Chinese OEMs during the fourth quarter of 2024;higher restructuring costs; andsupply chain premiums, partially as a result of a supplier bankruptcy. Power & Vision For the three months ended December 31, 20242023 Change Sales$ 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; andcommercial 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; andnet 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; andlower 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 $24 million; andhigher launch costs. Seating Systems For the three monthsended December 31, 20242023Change Sales$ 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; andcommercial 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; andnet customer price concessions. Adjusted EBIT increased $23 million to $67 million for the fourth quarter of 2024 compared to $44 million for the fourth quarter of 2023 and Adjusted EBIT as a percentage of sales increased to 4.4% from 3.1%. These increases were primarily due to: commercial items in the fourth quarters of 2024 and 2023, which had a net favourable impact on a year-over-year basis;the negative impact of the UAW labour strikes during the fourth quarter of 2023;higher equity income;lower net foreign exchange losses, primarily due to the weakening in 2023 of the Argentine peso against the U.S. dollar; andlower net engineering costs. These were partially offset by: provisions related to the insolvency of a Chinese OEM during the fourth quarter of 2024; andinefficiencies and other costs at certain underperforming facilities. Complete Vehicles For the three monthsended December 31, 20242023Change Complete Vehicle Assembly Volumes (thousands of units) 15.5 21.4 (5.9) - 28 % Sales$ 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; andcustomer 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; anda $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; andcommercial 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; andhigher 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 INTERNATIONAL INC.CONSOLIDATED STATEMENTS OF INCOME[Unaudited][U.S. dollars in millions, except per share figures] Three months endedDecember 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 duringthe 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 INTERNATIONAL INC.CONSOLIDATED BALANCE SHEETS[Unaudited][U.S. dollars in millions] As atDecember 31,2024 As atDecember 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' EQUITYCurrent 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 INTERNATIONAL INC.CONSOLIDATED STATEMENTS OF CASH FLOWS[Unaudited][U.S. dollars in millions] Three months endedDecember 31, Year endedDecember 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 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 endedDecember 31, Year endedDecember 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 endedDecember 31, Year endedDecember 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 settlementsDuring 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 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: BodyExteriors &Structures Power &Vision SeatingSystems CompleteVehicles 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 warrantsIn 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 revenueWhen 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.RestructuringFor 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 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 endedDecember 31, Year endedDecember 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 endedDecember 31, Year endedDecember 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 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 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 Totalsales Externalsales AdjustedEBIT [ii] Depreciation Equity(income)loss Fixedassetadditions 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 Totalsales Externalsales AdjustedEBIT [ii] Depreciation Equityloss(income) Fixedassetadditions 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 Totalsales Externalsales AdjustedEBIT [ii] Depreciation Equityloss(income) Fixedassetadditions 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 Totalsales Externalsales AdjustedEBIT [ii] Depreciation Equityloss(income) Fixedassetadditions 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 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 endedYear 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 endedYear 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’’]. 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 CONTACTNancy 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.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 StatementMaterial Potential Risks Related to Applicable Forward-Looking StatementLight Vehicle Production Light vehicle sales levelsProduction disruptions, including as a result of labour disruptionsSupply disruptionsFree trade arrangements and tariffsRelative currency valuesCommodities pricesAvailability and relative cost of skilled labour Total SalesSegment Sales Same risks as for Light Vehicle Production aboveNorth American electric vehicle program deferrals, cancellations and volume reductionsThe impact of elevated interest rates and availability of credit on consumer confidence and in turn vehicle sales and productionThe impact of deteriorating vehicle affordability on consumer demand, and in turn vehicle sales and productionAlignment of our product mix with production demandCustomer concentrationUncertain pace of EV adoptionShifts in market shares among vehicles or vehicle segmentsShifts 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 aboveSuccessful execution of critical program launchesOperational underperformanceProduct warranty/recall riskRestructuring costsImpairmentsInflationary pressuresOur ability to secure cost recoveries from customers and/or otherwise offset higher input costsPrice concessionsRisks of conducting business with newer EV-focused OEMsCommodity cost volatilityScrap steel price volatilityHigher labour costsTax risksAcquisition 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 aboveRisks related to conducting business through joint venturesRisks of doing business in foreign marketsLegal and regulatory proceedingsChanges in laws 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 Risksthreats 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 Risksevolution of the vehicle;evolving business risk profile;technology and innovation;investments in mobility and technology companies; Customer-Related Riskscustomer 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 Riskssupplier 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 Risksquote/pricing assumptions;customer pricing pressure/contractual arrangements;commodity price volatility;scrap steel/aluminum price volatility; Warranty/Recall Risksrepair/replace costs;warranty provisions;product liability; Climate Change Riskstransition risks and physical risks;strategic and other risks; IT Security/Cybersecurity RisksIT/cybersecurity breach;product cybersecurity; Acquisition Risksinherent merger and acquisition risks;acquisition integration and synergies; Other Business Risksjoint 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; andset 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. A photo accompanying this announcement is available at https://www.globenewswire.com/NewsRoom/AttachmentNg/99b0ea11-da85-406e-aff3-4e48b69482f4

Magna Announces Fourth Quarter 2024 Results and 2025 Outlook

FAQ

Why Bullish?

How important is it?

Why Long Term?

Related Companies

Related News