Name: BWA Income Statement - Borgwarner Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

BWA - Borgwarner Inc.

USD | NYSE | Consumer Cyclical

BWA Income Statement - Borgwarner Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Revenues
Revenues	3,533.0	3,572.0	3,591.0	3,638.0	3,515.0	3,439.0	3,449.0	3,603.0	3,595.0	3,522.0	3,622.0	3,671.0	3,383.0	1,776.0	3,226.0	3,759.0

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009
Revenues
Revenues	14,334.0	14,316.0	14,086.0	14,198.0	12,635.0	11,803.0	10,165.0	10,168.0	10,530.0	9,799.0	9,071.0	8,023.2	8,305.1	7,436.6	7,183.2	7,114.7	5,652.8	3,961.8
Cost of Revenue	11,622.0	11,642.0	11,438.0	11,630.0	10,266.0	9,630.0	8,255.0	8,067.0	8,300.0	7,684.0	7,142.3	6,320.1	6,548.7	5,879.1	5,716.3	5,704.3	4,559.5
Gross Profit	2,712.0	2,674.0	2,648.0	2,568.0	2,369.0	2,173.0	1,910.0	2,101.0	2,230.0	2,115.0	1,928.7	1,703.1	1,756.4	1,557.5	1,466.9	1,410.4
Operating Expenses
Research & Development	705.0	710.0	736.0	717.0	701.0	586.0	476.0	413.0	440.0	408.0	343.2	307.4	336.2	303.2	265.9
Operating Income
Operating Income	635.0	536.0	546.0	1,160.0	1,009.0	914.0	618.0	1,303.0	1,190.0	1,072.0	973.2	888.3	963.7	855.2
Non-Operating
Interest Income	58.0	60.0	54.0	35.0	20.0	11.0	12.0	12.0	6.0	6.0	6.3	7.5	5.5	4.8	4.7
Tax & Net
Income Tax Expense	201.0	189.0	111.0	289.0	195.0	65.0	397.0	468.0	211.0	580.0	306.0	261.5	292.6	218.3	238.6
Per Share
EPS Basic	1.76	1.29	1.51	2.68	4.01	2.25	2.35	3.63	4.47	2.09	2.78	2.57	2.89	2.73	2.22	2.52
Supplementary Data
EBITDA	1,344.0	1,255.0	1,219.0	1,742.0	1,561.0	1,488.0	1,186.0	1,742.0	1,621.0	1,480.0	1,364.6	1,208.5	1,294.1	1,154.6	1,041.5	1,080.5

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	177.0	157.0	189.0	182.0	182.0	170.0	190.0	189.0	187.0	176.0	192.0	183.0	166.0	125.0	178.0	207.0	191.0	53.0	184.0	166.0	183.0	179.0	100.0	88.0	109.0	94.0	102.0	113.0	104.0	103.0	108.0	112.0	117.0	105.2	101.5	104.9	96.4	84.3	88.6	85.0
Selling General & Administrative	328.0	331.0	341.0	317.0	315.0	340.0	340.0	341.0	329.0	353.0	330.0	334.0	299.0	183.0	325.0	394.0
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation & Amortization	145.0	166.0	219.0	179.0	155.0	178.0	185.0	160.0	150.0	-	-	-	125.0	-	-	-
Amortization of Intangibles	16.0	17.0	16.0	16.0	17.0	18.0	17.0	17.0	17.0	16.0	17.0	17.0	17.0	3.0	16.0	27.0
Other Operating Expenses	5.0	(26.0)	(52.0)	(14.0)	(17.0)	(4.0)	(5.0)	(22.0)	(1.0)	15.0	6.0	(4.0)	(1.0)	34.0	(12.0)	(19.0)	5.0
Total Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Operating Income
Operating Income	336.0	(238.0)	248.0	289.0	237.0	(316.0)	270.0	297.0	295.0	281.0	272.0	333.0	274.0	120.0	265.0	272.0	352.0	(59.0)	253.0	317.0	403.0	214.0	284.0	(78.0)	198.0	478.0	276.0	285.0	264.0	266.0	278.0	313.0	333.0	207.8	274.6	298.1	291.5	289.3	150.3	269.4

Tax & Net
Income Tax Expense	73.0	1.0	75.0	52.0	61.0	67.0	13.0	(31.0)	62.0	59.0	133.0	30.0	67.0	(21.0)	68.0	57.0	91.0	(84.0)	79.0	28.0	42.0	211.0	143.0	(6.0)	49.0	238.0	66.0	73.0	91.0	19.0	67.0	30.0	95.0	338.1	79.4	76.2	86.3	92.6	48.8	84.2
Net Income From Continuing Ops	242.0	(241.0)	173.0	232.0	171.0	(386.0)	257.0	329.0	228.0	170.0	105.0	246.0	181.0	71.0	192.0	231.0	224.0
Net Income From Discontinued Ops	-	0.0	0.0	0.0	0.0	(2.0)	(8.0)	(12.0)	(7.0)	5.0	(37.0)	(24.0)	49.0	-	100.0	-	-
Net Income	255.0	(241.0)	173.0	232.0	171.0	(388.0)	249.0	317.0	221.0	175.0	68.0	222.0	230.0	279.0	292.0	231.0	224.0
Net Income Attributable To Parent	242.0	(262.0)	158.0	224.0	157.0	(405.0)	234.0	303.0	206.0	154.0	50.0	204.0	217.0	255.0	273.0	216.0
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	18.0	13.0	24.0	19.0	15.0	24.0	25.0
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	242.0	(262.0)	158.0	224.0	157.0	(405.0)	234.0	303.0	206.0	154.0	50.0	204.0	217.0	255.0	273.0

Per Share
EPS Basic	1.18	-	0.74	1.04	0.72	-	1.04	1.34	0.91	-	0.21	0.88	0.93	-	1.17	0.91	0.84	-	0.40	1.03	0.27	-	0.54	(0.47)	0.63	-	0.94	0.84	0.77	-	0.98	1.30	1.07	-	0.88	1.01	0.89	-	0.39	0.76
EPS Diluted	1.16	-	0.73	1.03	0.72	-	1.04	1.34	0.90	-	0.21	0.87	0.93	-	1.15	0.91	0.84	-
Shares Basic	205.3	-	213.7	216.3	217.2	-	223.1	226.1	227.7	-	233.4	233.4	232.8	-	234.3	236.9	238.2	-
Shares Diluted	208.3	-	216.5	218.2	218.1	-	224.5	227.2	228.3	-	235.3	234.4	234.4	-	235.6	238.0	239.0	-

Supplementary Data
EBITDA	481.0	(72.0)	467.0	468.0	392.0	(138.0)	455.0	457.0	445.0	-	-	-	399.0	-	-	-	509.0	-	-	-	598.0	-	-	-	310.0	-	-	-	371.0	-	-	-	442.0	-	-	-	388.8	-	-	-
EBIT	336.0	(238.0)	248.0	289.0	237.0	(316.0)	270.0	297.0	295.0	281.0	272.0	333.0	274.0	120.0	265.0	272.0	352.0	(59.0)	253.0

Non-Operating
Interest Income	14.0	16.0	16.0	12.0	16.0	18.0	17.0	9.0	10.0	9.0	12.0	7.0	7.0	6.0	4.0	6.0	4.0	2.0	3.0	3.0	3.0	4.0	3.0	3.0	2.0	3.0	4.0	2.0	3.0	2.0	1.0	1.0	2.0	1.8	1.3	1.4	1.5	1.6	1.6	1.5
Interest Expense	25.0	22.0	25.0	24.0	28.0	28.0	24.0	17.0	15.0	16.0	21.0	19.0	17.0	15.0	16.0	21.0	19.0	(2.0)
Income From Equity Investments	6.0	6.0	11.0	8.0	10.0	4.0	6.0	12.0	5.0	7.0	10.0	12.0	1.0	4.0	5.0	11.0
Other Non-Operating Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Pre-Tax Income	328.0	(240.0)	248.0	284.0	232.0	(319.0)	270.0	298.0	290.0	229.0	238.0	276.0	248.0	50.0	260.0	288.0