BorgWarner Inc. (BWA)
NYSE: BWA · Real-Time Price · USD
31.62
+0.48 (1.54%)
At close: May 9, 2025, 4:00 PM
31.33
-0.29 (-0.91%)
After-hours: May 9, 2025, 7:45 PM EDT
BorgWarner Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 289 | 338 | 625 | 944 | 537 | 500 | Upgrade
|
| Depreciation & Amortization | 628 | 623 | 578 | 552 | 574 | 530 | Upgrade
|
| Loss (Gain) From Sale of Assets | 7 | 6 | -5 | -16 | 29 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 749 | 702 | 99 | 71 | 81 | 190 | Upgrade
|
| Loss (Gain) From Sale of Investments | -1 | 1 | 174 | 73 | 362 | -382 | Upgrade
|
| Stock-Based Compensation | 58 | 62 | 58 | 64 | 50 | 41 | Upgrade
|
| Other Operating Activities | -122 | -142 | -39 | -356 | -239 | -14 | Upgrade
|
| Change in Accounts Receivable | 117 | 143 | -482 | -409 | -55 | 27 | Upgrade
|
| Change in Inventory | 132 | 31 | -72 | -158 | -179 | -28 | Upgrade
|
| Change in Accounts Payable | -222 | -292 | 375 | 433 | -61 | 186 | Upgrade
|
| Change in Income Taxes | 1 | -40 | -20 | 25 | -10 | 35 | Upgrade
|
| Change in Other Net Operating Assets | -54 | -50 | 106 | -43 | 121 | 99 | Upgrade
|
| Operating Cash Flow | 1,562 | 1,352 | 1,312 | 1,570 | 1,307 | 1,184 | Upgrade
|
| Operating Cash Flow Growth | 30.60% | 3.05% | -16.43% | 20.12% | 10.39% | 17.46% | Upgrade
|
| Capital Expenditures | -600 | -671 | -832 | -622 | -516 | -461 | Upgrade
|
| Sale of Property, Plant & Equipment | 15 | 4 | 30 | 20 | 8 | 16 | Upgrade
|
| Cash Acquisitions | - | - | -109 | -312 | -759 | -449 | Upgrade
|
| Divestitures | 5 | 8 | 9 | 27 | 22 | - | Upgrade
|
| Investment in Securities | -8 | -8 | 284 | -473 | -20 | -2 | Upgrade
|
| Other Investing Activities | 66 | 64 | -61 | -59 | -131 | 30 | Upgrade
|
| Investing Cash Flow | -522 | -603 | -679 | -1,419 | -1,396 | -866 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 8 | Upgrade
|
| Long-Term Debt Issued | - | 1,008 | 18 | 5 | 1,286 | 1,178 | Upgrade
|
| Total Debt Issued | 1,008 | 1,008 | 18 | 5 | 1,286 | 1,186 | Upgrade
|
| Long-Term Debt Repaid | - | -525 | -451 | -13 | -699 | -331 | Upgrade
|
| Total Debt Repaid | -864 | -525 | -451 | -13 | -699 | -331 | Upgrade
|
| Net Debt Issued (Repaid) | 144 | 483 | -433 | -8 | 587 | 855 | Upgrade
|
| Repurchase of Common Stock | -302 | -402 | -177 | -240 | - | -216 | Upgrade
|
| Common Dividends Paid | -97 | -98 | -130 | -161 | -162 | -146 | Upgrade
|
| Other Financing Activities | -126 | -150 | 303 | -158 | -139 | -56 | Upgrade
|
| Financing Cash Flow | -381 | -167 | -437 | -567 | 286 | 437 | Upgrade
|
| Foreign Exchange Rate Adjustments | 11 | -22 | - | -90 | -3 | 63 | Upgrade
|
| Net Cash Flow | 670 | 560 | 196 | -506 | 194 | 818 | Upgrade
|
| Free Cash Flow | 962 | 681 | 480 | 948 | 791 | 723 | Upgrade
|
| Free Cash Flow Growth | 132.93% | 41.88% | -49.37% | 19.85% | 9.40% | 37.19% | Upgrade
|
| Free Cash Flow Margin | 6.87% | 4.83% | 3.38% | 7.50% | 6.70% | 7.11% | Upgrade
|
| Free Cash Flow Per Share | 4.33 | 3.03 | 2.05 | 4.00 | 3.30 | 3.38 | Upgrade
|
| Cash Interest Paid | 139 | 121 | 126 | 131 | - | - | Upgrade
|
| Cash Income Tax Paid | 396 | 406 | 362 | 268 | 290 | 205 | Upgrade
|
| Levered Free Cash Flow | 837.38 | 576.75 | 892.38 | 310.5 | 487 | 852.25 | Upgrade
|
| Unlevered Free Cash Flow | 898 | 629.25 | 938 | 354.88 | 538.25 | 897.88 | Upgrade
|
| Change in Net Working Capital | 8 | 191 | -354 | 316 | 261 | -176 | Upgrade
|
Updated May 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.