BorgWarner Inc. (BWA)
NYSE: BWA · Real-Time Price · USD
66.45
+1.65 (2.55%)
Aug 21, 2026, 9:29 AM EDT - Market open
BorgWarner Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 14,344 | 14,316 | 14,086 | 14,198 | 12,635 | 11,803 | |
Revenue Growth | 2.16% | 1.63% | -0.79% | 12.37% | 7.05% | 16.11% |
Cost of Revenue | 11,572 | 11,654 | 11,438 | 11,630 | 10,266 | 9,630 |
Gross Profit | 2,772 | 2,662 | 2,648 | 2,568 | 2,369 | 2,173 |
Selling, General & Admin | 1,341 | 1,315 | 1,363 | 1,331 | 1,290 | 1,078 |
Other Operating Expenses | -4 | -4 | -5 | -11 | -4 | -11 |
Operating Expenses | 1,337 | 1,311 | 1,358 | 1,320 | 1,286 | 1,067 |
Operating Income | 1,435 | 1,351 | 1,290 | 1,248 | 1,083 | 1,106 |
Interest Expense | -97 | -99 | -84 | -73 | -71 | -82 |
Interest & Investment Income | 61 | 60 | 54 | 35 | 20 | 11 |
Earnings From Equity Investments | 33 | 35 | 27 | 30 | 28 | 42 |
EBT Excluding Unusual Items | 1,432 | 1,347 | 1,287 | 1,240 | 1,060 | 1,077 |
Merger & Restructuring Charges | -93 | -177 | -76 | -102 | -57 | -156 |
Impairment of Goodwill | -410 | -410 | -577 | - | - | - |
Gain (Loss) on Sale of Investments | -11 | -13 | -1 | -174 | -73 | -362 |
Gain (Loss) on Sale of Assets | -5 | -11 | -8 | 18 | 13 | -29 |
Asset Writedown | -172 | -175 | -69 | -29 | -30 | - |
Legal Settlements | -40 | -40 | - | - | - | - |
Other Unusual Items | -14 | -18 | -17 | 38 | - | -20 |
Pretax Income | 708 | 524 | 539 | 991 | 913 | 510 |
Income Tax Expense | 230 | 189 | 111 | 289 | 195 | 65 |
Earnings From Continuing Operations | 478 | 335 | 428 | 702 | 718 | 445 |
Earnings From Discontinued Operations | - | - | -29 | -7 | 308 | 194 |
Net Income to Company | 478 | 335 | 399 | 695 | 1,026 | 639 |
Minority Interest in Earnings | -63 | -58 | -61 | -70 | -82 | -102 |
Net Income | 415 | 277 | 338 | 625 | 944 | 537 |
Net Income to Common | 415 | 277 | 338 | 625 | 944 | 537 |
Net Income Growth | 97.62% | -18.05% | -45.92% | -33.79% | 75.79% | 7.40% |
Shares Outstanding (Basic) | 208 | 214 | 224 | 233 | 236 | 238 |
Shares Outstanding (Diluted) | 211 | 216 | 225 | 234 | 237 | 240 |
Shares Change | -4.05% | -3.74% | -4.10% | -1.01% | -1.13% | 11.92% |
EPS (Basic) | 2.00 | 1.29 | 1.51 | 2.68 | 4.01 | 2.26 |
EPS (Diluted) | 1.96 | 1.28 | 1.50 | 2.67 | 3.99 | 2.24 |
EPS Growth | 105.86% | -14.72% | -43.79% | -33.09% | 78.15% | -4.27% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 1,213 | 1,179 | 681 | 480 | 948 | 791 |
Free Cash Flow Per Share | 5.75 | 5.45 | 3.03 | 2.05 | 4.00 | 3.30 |
Dividend Per Share | 0.680 | 0.560 | 0.440 | 0.560 | 0.680 | 0.680 |
Dividend Growth | 54.55% | 27.27% | -21.43% | -17.65% | 0% | 0% |
Gross Margin | 19.32% | 18.59% | 18.80% | 18.09% | 18.75% | 18.41% |
Operating Margin | 10.00% | 9.44% | 9.16% | 8.79% | 8.57% | 9.37% |
Profit Margin | 2.89% | 1.93% | 2.40% | 4.40% | 7.47% | 4.55% |
Free Cash Flow Margin | 8.46% | 8.24% | 4.83% | 3.38% | 7.50% | 6.70% |
EBITDA | 2,036 | 1,980 | 1,913 | 1,826 | 1,635 | 1,680 |
EBITDA Margin | 14.19% | 13.83% | 13.58% | 12.86% | 12.94% | 14.23% |
D&A For EBITDA | 601 | 629 | 623 | 578 | 552 | 574 |
EBIT | 1,435 | 1,351 | 1,290 | 1,248 | 1,083 | 1,106 |
EBIT Margin | 10.00% | 9.44% | 9.16% | 8.79% | 8.57% | 9.37% |
Effective Tax Rate | 32.49% | 36.07% | 20.59% | 29.16% | 21.36% | 12.75% |