Magna International Inc. (MGA) quarterly balance sheet — complete assets, liabilities & equity history
| Metric | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 | Q2'21 |
|---|
| Total Current Assets | 14.55B | 13.71B | 14.27B | 14.33B | 13.8B | 13.12B | 14.33B | 14B | 14.81B | 14.04B | 14.64B | 14.97B | 15.18B | 12.53B | 12.56B | 12.75B | 13.57B | 13.5B | 13.23B | 14.25B |
| Cash & Short-Term Investments | 1.63B | 1.61B | 1.33B | 1.54B | 1.06B | 1.25B | 1.06B | 999M | 1.52B | 1.2B | 1.02B | 1.28B | 2.43B | 1.23B | 1.1B | 1.66B | 2B | 2.95B | 2.75B | 3.43B |
| Cash Only | 1.63B | 1.61B | 1.33B | 1.54B | 1.06B | 1.25B | 1.06B | 999M | 1.52B | 1.2B | 1.02B | 1.28B | 2.43B | 1.23B | 1.1B | 1.66B | 2B | 2.95B | 2.75B | 3.43B |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 8.24B | 7.58B | 8.4B | 8.26B | 8.2B | 7.38B | 8.38B | 8.22B | 8.38B | 7.88B | 8.48B | 8.57B | 7.96B | 6.79B | 7.08B | 6.76B | 7.01B | 6.31B | 6.08B | 6.53B |
| Days Sales Outstanding | 69.55 | 66.72 | 73.23 | 70.43 | 69.6 | 68.18 | 74.26 | 68.92 | 67.44 | 71.98 | 73.37 | 68.48 | 62.19 | 66.7 | 68.72 | 66.92 | 62.13 | 62.56 | 73.27 | 69.04 |
| Inventory | 3.98B | 4.12B | 4.23B | 4.21B | 4.18B | 4.15B | 4.59B | 4.47B | 4.51B | 4.61B | 4.75B | 4.66B | 4.42B | 4.18B | 4.11B | 4.06B | 4.26B | 3.97B | 4.15B | 4B |
| Days Inventory Outstanding | 39.38 | 39.71 | 43.25 | 41.83 | 42.49 | 44.33 | 47.2 | 43.02 | 43.02 | 48.03 | 46.75 | 43.31 | 41.1 | 45.37 | 46.26 | 45.85 | 44.07 | 47.75 | 54.45 | 45.01 |
| Other Current Assets | 700.3M | 406.26M | 315.69M | 333M | 358M | 344M | 303M | 314M | 399M | 352M | 387M | 455M | 367M | 320M | 58M | 47M | 65M | 34M | 41M | 76M |
| Total Non-Current Assets | 17.21B | 17.65B | 18.61B | 18.84B | 18.27B | 17.92B | 18.46B | 17.99B | 17.87B | 18.22B | 17.04B | 16.87B | 15.48B | 15.26B | 14.11B | 14.53B | 15.25B | 15.58B | 15.29B | 15.3B |
| Property, Plant & Equipment | 10.91B | 11.41B | 11.72B | 11.91B | 11.68B | 11.53B | 11.62B | 11.31B | 11.28B | 11.36B | 10.47B | 10.31B | 9.94B | 9.77B | 9.02B | 9.31B | 9.76B | 9.99B | 9.9B | 10.15B |
| Fixed Asset Turnover | 0.92x | 0.95x | 0.89x | 0.90x | 0.87x | 0.92x | 0.90x | 0.97x | 0.97x | 0.96x | 1.03x | 1.08x | 1.08x | 1.02x | 1.01x | 0.98x | 0.98x | 0.92x | 0.79x | 0.89x |
| Goodwill | 2.47B | 2.51B | 2.87B | 2.88B | 2.75B | 2.67B | 2.81B | 2.73B | 2.71B | 2.77B | 2.73B | 2.77B | 2.05B | 2.03B | 1.93B | 2B | 2.09B | 2.12B | 2.13B | 2.15B |
| Intangible Assets | 455.49M | 489.11M | 706.31M | 738M | 719M | 738M | 812M | 804M | 821M | 876M | 779M | 823M | 441M | 452M | 438M | 444M | 468M | 493M | 497M | 521M |
| Long-Term Investments | 1.6B | 1.1B | 1.48B | 1.13B | 1.05B | 1.03B | 1.16B | 1.16B | 1.2B | 1.24B | 1.19B | 1.18B | 1.27B | 1.29B | 1.23B | 1.26B | 1.32B | 1.39B | 1.26B | 874M |
| Other Non-Current Assets | 890.92M | 1.27B | 905.12M | 1.27B | 1.21B | 1.13B | 1.26B | 1.17B | 1.12B | 1.35B | 1.34B | 1.25B | 1.27B | 1.24B | 1.01B | 1.02B | 1.15B | 1.17B | 1.09B | 1.21B |
| Total Assets | 31.76B | 31.36B | 32.87B | 33.17B | 32.07B | 31.04B | 32.79B | 31.99B | 32.68B | 32.26B | 31.68B | 31.84B | 30.65B | 27.79B | 26.67B | 27.28B | 28.82B | 29.09B | 28.51B | 29.55B |
| Asset Turnover | 0.32x | 0.34x | 0.32x | 0.33x | 0.32x | 0.33x | 0.32x | 0.34x | 0.34x | 0.33x | 0.34x | 0.35x | 0.37x | 0.35x | 0.34x | 0.33x | 0.33x | 0.32x | 0.27x | 0.30x |
| Asset Growth % | -0.97% | 1.03% | 0.26% | 3.72% | -1.85% | -3.77% | 3.52% | 0.46% | 6.6% | 16.07% | 18.78% | 16.7% | 6.36% | -4.46% | -6.48% | -7.66% | -2.97% | 1.68% | 7.76% | 21.69% |
| Total Current Liabilities | 11.96B | 10.97B | 12.05B | 12.35B | 13.07B | 12.1B | 12.6B | 12.45B | 13.57B | 13.23B | 13.16B | 13.36B | 12.04B | 11B | 9.88B | 9.82B | 10.44B | 10.4B | 9.37B | 9.86B |
| Accounts Payable | 7.24B | 6.88B | 7.25B | 7.13B | 7.38B | 7.19B | 7.61B | 7.64B | 7.86B | 7.84B | 7.91B | 7.98B | 7.73B | 7B | 6.62B | 6.44B | 6.84B | 6.46B | 5.91B | 6.25B |
| Days Payables Outstanding | 68.7 | 67.24 | 73.72 | 72.3 | 74.28 | 75.05 | 79.45 | 74.25 | 74.07 | 80.87 | 78.93 | 74.92 | 70.4 | 74.58 | 73.97 | 73.21 | 71.3 | 72.8 | 81.26 | 76.75 |
| Short-Term Debt | 485.59M | 354.35M | 788.23M | 1.05B | 1.62B | 979M | 893M | 913M | 1.66B | 1.33B | 1.4B | 1.58B | 672M | 662M | 95M | 105M | 127M | 455M | 101M | 117M |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 3.18B | 2.74B | 2.9B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 315M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio | 1.22x | 1.25x | 1.18x | 1.16x | 1.06x | 1.08x | 1.14x | 1.12x | 1.09x | 1.06x | 1.11x | 1.12x | 1.26x | 1.14x | 1.27x | 1.30x | 1.30x | 1.30x | 1.41x | 1.44x |
| Quick Ratio | 0.88x | 0.87x | 0.83x | 0.82x | 0.74x | 0.74x | 0.77x | 0.77x | 0.76x | 0.71x | 0.75x | 0.77x | 0.89x | 0.76x | 0.86x | 0.89x | 0.89x | 0.92x | 0.97x | 1.04x |
| Cash Conversion Cycle | 40.23 | 39.19 | 42.76 | 39.96 | 37.82 | 37.46 | 42.01 | 37.69 | 36.39 | 39.15 | 41.19 | 36.87 | 32.9 | 37.49 | 41.01 | 39.56 | 34.9 | 37.5 | 46.45 | 37.3 |
| Total Non-Current Liabilities | 7.49B | 7.58B | 7.91B | 7.92B | 6.84B | 7B | 7.5B | 7.53B | 7.19B | 6.74B | 6.76B | 6.82B | 7.12B | 5.46B | 5.94B | 6.12B | 6.34B | 6.46B | 6.97B | 7.24B |
| Long-Term Debt | 4.66B | 6.32B | 4.96B | 4.98B | 3.89B | 4.13B | 4.92B | 4.86B | 4.55B | 4.17B | 4.13B | 4.16B | 4.5B | 2.85B | 3.33B | 3.41B | 3.5B | 3.54B | 3.91B | 3.94B |
| Capital Lease Obligations | 1.58B | 1.65B | 1.72B | 1.76B | 1.74B | 1.66B | 1.46B | 1.38B | 1.41B | 1.32B | 1.29B | 1.34B | 1.32B | 1.29B | 1.25B | 1.29B | 1.37B | 1.41B | 1.44B | 1.56B |
| Deferred Tax Liabilities | 293.96M | 301.45M | 352.66M | 338M | 305M | 277M | 219M | 215M | 177M | 184M | 317M | 293M | 288M | 312M | 350M | 380M | 413M | 440M | 445M | 513M |
| Other Non-Current Liabilities | 959.14M | -694.73M | 870.15M | 841M | 901M | 832M | 910M | 1.07B | 1.05B | 843M | 1.02B | 1.03B | 1.01B | 802M | 1.01B | 1.04B | 1.06B | 949M | 1.18B | 1.23B |
| Total Liabilities | 19.45B | 18.54B | 19.95B | 20.27B | 19.91B | 19.1B | 20.1B | 19.98B | 20.75B | 19.98B | 19.92B | 20.18B | 19.16B | 16.45B | 15.82B | 15.94B | 16.78B | 16.86B | 16.34B | 17.11B |
| Total Debt | 6.72B | 8.32B | 7.47B | 8.12B | 7.56B | 7.07B | 7.59B | 7.46B | 7.92B | 7.22B | 7.21B | 7.38B | 6.78B | 5.07B | 4.94B | 5.08B | 5.27B | 5.67B | 5.72B | 5.9B |
| Net Debt | 5.09B | 6.71B | 6.15B | 6.58B | 6.5B | 5.82B | 6.53B | 6.46B | 6.41B | 6.03B | 6.19B | 6.1B | 4.35B | 3.84B | 3.84B | 3.41B | 3.28B | 2.73B | 2.97B | 2.47B |
| Debt / Equity | 0.55x | 0.65x | 0.58x | 0.63x | 0.62x | 0.59x | 0.60x | 0.62x | 0.66x | 0.59x | 0.61x | 0.63x | 0.59x | 0.45x | 0.46x | 0.45x | 0.44x | 0.46x | 0.47x | 0.47x |
| Debt / EBITDA | 7.37x | 7.02x | 5.22x | 8.64x | 10.75x | 5.33x | 7.86x | 7.93x | 9.76x | 7.79x | 7.38x | 7.91x | 8.81x | 7.37x | 6.54x | 7.33x | 6.16x | 6.49x | 9.86x | 6.65x |
| Net Debt / EBITDA | 5.58x | 5.66x | 4.29x | 7.01x | 9.24x | 4.39x | 6.76x | 6.87x | 7.89x | 6.50x | 6.33x | 6.54x | 5.65x | 5.58x | 5.08x | 4.92x | 3.83x | 3.12x | 5.12x | 2.79x |
| Interest Coverage | 3.35x | 3.71x | 8.28x | 10.54x | 5.50x | 3.54x | 13.96x | 8.91x | 1.67x | 8.24x | 11.98x | 15.21x | 14.75x | 12.22x | 23.22x | -3.40x | 17.15x | 29.28x | 2.23x | 50.09x |
| Total Equity | 12.31B | 12.82B | 12.92B | 12.9B | 12.17B | 11.94B | 12.69B | 12.01B | 11.92B | 12.28B | 11.75B | 11.66B | 11.49B | 11.34B | 10.85B | 11.34B | 12.04B | 12.22B | 12.17B | 12.44B |
| Equity Growth % | 1.2% | 7.33% | 1.86% | 7.44% | 2.03% | -2.74% | 7.96% | 3.04% | 3.79% | 8.31% | 8.35% | 2.75% | -4.57% | -7.28% | -10.87% | -8.81% | -0.11% | 4.31% | 16.9% | 24.99% |
| Book Value per Share | 44.27 | 45.57 | 45.86 | 45.80 | 43.14 | 41.76 | 44.16 | 41.80 | 41.53 | 42.84 | 40.98 | 40.71 | 40.09 | 39.59 | 37.59 | 38.97 | 40.39 | 40.55 | 40.21 | 40.97 |
| Total Shareholders' Equity | 11.95B | 12.47B | 12.59B | 12.48B | 11.74B | 11.52B | 12.27B | 11.62B | 11.52B | 11.88B | 11.38B | 11.29B | 11.09B | 10.94B | 10.44B | 10.96B | 11.64B | 11.84B | 11.78B | 12.06B |
| Common Stock | 3.39B | 3.35B | 3.36B | 3.36B | 3.36B | 3.36B | 3.4B | 3.4B | 3.4B | 3.35B | 3.33B | 3.32B | 3.32B | 3.3B | 3.29B | 3.33B | 3.36B | 3.4B | 3.42B | 3.42B |
| Retained Earnings | 9.28B | 9.75B | 9.97B | 9.81B | 9.56B | 9.6B | 9.69B | 9.35B | 9.17B | 9.3B | 9.17B | 8.91B | 8.7B | 8.64B | 8.68B | 8.66B | 9.13B | 9.23B | 9.12B | 9.24B |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -835.74M | -764.61M | -879.14M | -848M | -1.33B | -1.58B | -966M | -1.26B | -1.17B | -898M | -1.25B | -1.05B | -1.04B | -1.11B | -1.63B | -1.12B | -942M | -900M | -865M | -703M |
| Minority Interest | 360.18M | 345.37M | 335.67M | 421M | 426M | 418M | 413M | 386M | 403M | 393M | 372M | 368M | 403M | 400M | 405M | 384M | 402M | 389M | 387M | 382M |