BWA logo

BWA

BorgWarner Inc.

$42.76
-$0.15(-0.35%)
78
Overall
90
Value
91
Tech
55
Quality
Market Cap
$9.43B
Volume
2.25M
52W Range
$24.40 - $43.83
Target Price
$42.00
Order:

Income Statement

MetricTrendChart
2015
Dec
2016
Dec
2017
Dec
2018
Dec
2019
Dec
2020
Dec
2021
Dec
2022
Dec
2023
Dec
2024
Dec
REVENUE
Total Revenue
$8.0B$9.1B$9.8B$10.5B$10.2B$10.2B$14.8B$12.6B$14.2B$14.1B
Total Revenue
$8.0B$9.1B$9.8B$10.5B$10.2B$10.2B$14.8B$12.6B$14.2B$14.1B
COST OF GOODS SOLD
Cost of Revenue
$6.3B$7.1B$7.7B$8.3B$8.1B$8.3B$9.6B$10.3B$11.6B$11.4B
GROSS PROFIT
Gross Profit
$1.7B$1.9B$2.1B$2.2B$2.1B$1.9B$2.2B$2.4B$2.6B$2.6B
OPERATING EXPENSES
Operating Expenses
$763.4M$1.7B$1.0B$1.0B$798.0M$1.1B$1.5B$1.3B$1.3B$1.4B
Research & Development
$-307.4M$-343.2M$-407.5M$-440.0M$413.0M$476.0M$707.0M$701.0M$717.0M$736.0M
Research Expense
--------$413.0M$476.0M$707.0M------
Selling, General & Administrative
$662.0M$817.5M$899.1M$946.0M$873.0M$951.0M$1.5B$1.3B$1.3B$1.4B
Selling & Marketing Expenses
$662.0M$817.5M$899.1M$946.0M------------
General & Administrative Expenses
$-31.9M$-38.2M$-39.6M$-42.0M$873.0M$951.0M$1.5B$1.3B$1.3B$1.4B
Salaries & Wages
$-66.8M$-39.8M$-46.5M$-43.0M$82.0M$-1.0M$-19.0M$-10.0M----
Depreciation & Amortization
$-320.2M$-391.4M$-407.8M$-431.0M$439.0M$568.0M$772.0M$552.0M$582.0M$673.0M
Depreciation & Amortization
$-320.2M$-391.4M$-407.8M$-431.0M$439.0M$568.0M$772.0M------
Amortization
$-19.2M$-40.4M$-40.0M$-40.0M$1.8B$2.6B$-12.0M$3.0B$3.0B$2.4B
Other Operating Expenses
$101.4M$889.7M$144.5M$94.0M$-75.0M$138.0M$81.0M$22.0M$-16.0M$32.0M
OPERATING INCOME
Operating income
$939.7M$225.9M$1.1B$1.2B$1.3B$618.0M$1.2B$1.0B$1.2B$546.0M
EBITDA
$926.8M$190.5M$1.1B$1.2B$1.2B$1.6B$1.2B$984.0M$1.1B$623.0M
NON-OPERATING ITEMS
Interest Expense (Non-Operating)
--------$55.0M$61.0M$82.0M$71.0M$73.0M$84.0M
Intinc
$7.5M$6.3M$5.8M$6.0M$12.0M$12.0M$12.0M$20.0M$-10.0M$-20.0M
Net Non-Operating Interest Income/Expense
$-52.9M$-78.3M$-64.7M$-53.0M$-43.0M$-61.0M$-93.0M$51.0M$-10.0M$-20.0M
Gain on Sale of Securities
----$-5.3M$1.0M$-3.0M$382.0M$-362.0M$-73.0M$-174.0M$-1.0M
Other Income/Expense
$-40.0M$-42.9M$-56.3M$-59.0M$-5.0M$-407.0M$269.0M$-119.0M$159.0M$-13.0M
Other Special Charges
$1.0M$6.2M$5.1M$10.0M$-27.0M$7.0M$45.0M$31.0M$-15.0M$-13.0M
SPECIAL ITEMS
Restructring And Mn A Income
$-652.0M$-500.6M$-560.0M$-546.0M$-481.0M$203.0M$163.0M$48.0M$79.0M$74.0M
Special Income Charges
$652.0M$524.5M$560.0M$546.0M$469.0M$-203.0M$-163.0M$-48.0M$-108.0M$-720.0M
Impairment of Capital Assets
--$-23.9M$-71.0M----$17.0M$14.0M$30.0M$29.0M$646.0M
PRE-TAX INCOME
EBIT
$926.8M$190.5M$1.1B$1.2B$1.2B$1.0B$592.0M$984.0M$1.1B$623.0M
Pre-Tax Income
$926.8M$190.5M$1.1B$1.2B$1.3B$964.0M$789.0M$913.0M$991.0M$539.0M
INCOME TAX
Tax Provision
$280.4M$30.3M$580.3M$211.0M$468.0M$397.0M$65.0M$195.0M$289.0M$111.0M
NET INCOME
Net Income
$646.4M$160.2M$483.3M$985.0M$746.0M$500.0M$537.0M$944.0M$625.0M$338.0M
Net Income (Continuing Operations)
$646.4M$160.2M$483.3M$985.0M$746.0M$500.0M$537.0M$718.0M$702.0M$428.0M
Net Income (Discontinued Operations)
$646.4M$160.2M$483.3M$985.0M$746.0M$500.0M$537.0M$944.0M$625.0M$338.0M
Net Income (Common Stockholders)
$609.7M$118.5M$439.9M$931.0M$746.0M$500.0M$537.0M$944.0M$625.0M$338.0M
TOTALS
Total Expenses
$7.1B$8.8B$8.7B$9.3B$8.9B$9.3B$13.5B$11.6B$12.9B$12.8B
SHARE & EPS DATA
Average Shares Outstanding
$224.4M$214.4M$210.4M$208.2M$205.7M$213.0M$238.1M$235.5M$232.8M$223.5M
Average Shares Outstanding (Diluted)
$225.6M$215.3M$211.5M$209.5M$206.8M$214.0M$239.5M$236.8M$234.4M$224.8M
Shares Outstanding
$218.6M$212.7M$210.6M$207.7M$206.4M$239.0M$240.0M$234.1M$229.8M$218.7M
Basic EPS
$2.72$0.55$2.09$4.47$3.63$2.35$2.25$4.01$2.68$1.51
Basic EPS (Continuing Operations)
--------$3.63$2.35$2.25$4.01$2.72$1.64
Diluted EPS
$2.7$0.55$2.08$4.44$3.61$2.34$2.24$3.99$2.67$1.5
Diluted EPS (Continuing Operations)
--------$3.61$2.34$2.24$3.99$2.67$1.63
Dividend Per Share
$0.52$0.53$0.59$0.68--$0.68$0.68$0.68$0.56$0.44
OTHER METRICS
Acquisition Expense
------------$50.0M$9.0M$23.0M--
Basic Discontinuous Operations
----------------$-0.03$-0.13
Diluted Discontinuous Operations
----------------$-0.03$-0.13
Earnings from equity interest
$40.0M$42.9M$51.2M$49.0M$32.0M$18.0M$48.0M$28.0M$30.0M$27.0M
Earnings From Equity Interest Net Of Tax
$40.0M$42.9M$51.2M$49.0M$32.0M$18.0M$48.0M$28.0M$30.0M$27.0M
Gain On Sale Of Business
$-25.7M--$-71.0M$-25.6M$177.0M--$-29.0M$13.0M$5.0M$-6.0M
Gain On Sale Of P P E
------$19.0M--------$13.0M$-2.0M
Interest Expense Operating
--------$-72.0M$-97.0M$-130.0M------
Minority Interests
$-36.7M$-41.7M$-43.4M$-54.0M$-51.0M$-67.0M$-102.0M$-82.0M$-70.0M$-61.0M
Net Income Discontinuous Operations
--------------$308.0M$-7.0M$-29.0M
Non Recurring Operation Expense
$-13.0M--$-2.1M--$14.0M--$-12.0M$-4.0M$-11.0M$-5.0M
Other Gain Loss From Disposition Of Discontinued Operations
--------------$308.0M$-7.0M$-29.0M
Other Gand A
$-31.9M$-38.2M$-39.6M$-42.0M$873.0M$951.0M$1.5B$1.3B$1.3B$1.4B
Other Impairment Of Capital Assets
--$-12.6M$-71.0M$-26.0M$7.0M$17.0M--------
Other Write Off
----------$7.0M$-1.0M------
Rent And Landing Fees
$-31.9M$-38.2M$-39.6M$-42.0M------------
Selling Expense
$662.0M$817.5M$899.1M$946.0M------------
Othspecchg
--------$-2.0M$-4.0M$-9.0M------
Restruct
$-652.0M$-500.6M$-560.0M$-546.0M$-481.0M$203.0M$163.0M$48.0M$79.0M$74.0M

Financial data is updated quarterly and may not reflect the most recent earnings.

ABCD
1SymbolPriceChangeVol
2BWA$42.76-0.3%2.25M
3
4
5
6

Get BorgWarner Inc. Data in Excel

Stream real-time data directly to your spreadsheets

BUY NOW
Stock data provided by MarketXLS.