Financhill
Sell
28

BWA Quote, Financials, Valuation and Earnings

Last price:
$28.89
Seasonality move :
8.73%
Day range:
$28.65 - $29.19
52-week range:
$28.65 - $38.23
Dividend yield:
1.52%
P/E ratio:
20.23x
P/S ratio:
0.46x
P/B ratio:
1.14x
Volume:
2.9M
Avg. volume:
2.5M
1-year change:
-10.61%
Market cap:
$6.3B
Revenue:
$14.1B
EPS (TTM):
$1.43
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.2B $11.8B $12.6B $14.2B $14.1B
Revenue Growth (YoY) -0.03% 16.11% 7.05% 12.37% -0.79%
 
Cost of Revenues $8.3B $9.6B $10.3B $11.6B $11.4B
Gross Profit $1.9B $2.2B $2.4B $2.6B $2.6B
Gross Profit Margin 18.79% 18.41% 18.75% 18.09% 18.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $951M $1.1B $1.3B $1.3B $1.4B
Other Inc / (Exp) $104M -$525M -$119M -$219M -$721M
Operating Expenses $989M $1.1B $1.3B $1.3B $1.4B
Operating Income $921M $1.1B $1.1B $1.2B $1.3B
 
Net Interest Expenses $61M $71M $51M $38M $30M
EBT. Incl. Unusual Items $964M $510M $913M $991M $539M
Earnings of Discontinued Ops. -- $194M $308M -$7M -$29M
Income Tax Expense $397M $65M $195M $289M $111M
Net Income to Company $567M $445M $718M $702M $428M
 
Minority Interest in Earnings -$67M -$102M -$82M -$70M -$61M
Net Income to Common Excl Extra Items $500M $537M $944M $625M $338M
 
Basic EPS (Cont. Ops) $2.35 $2.25 $4.01 $2.68 $1.51
Diluted EPS (Cont. Ops) $2.34 $2.24 $3.99 $2.67 $1.50
Weighted Average Basic Share $213M $238.1M $235.5M $232.8M $223.5M
Weighted Average Diluted Share $214M $239.5M $236.8M $234.4M $224.8M
 
EBITDA $1.6B $1.2B $1.5B $1.6B $1.3B
EBIT $1B $592M $984M $1.1B $623M
 
Revenue (Reported) $10.2B $11.8B $12.6B $14.2B $14.1B
Operating Income (Reported) $921M $1.1B $1.1B $1.2B $1.3B
Operating Income (Adjusted) $1B $592M $984M $1.1B $623M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.9B $620M $3.3B $3.5B $3.4B
Revenue Growth (YoY) 53.42% -84.21% 435% 6.18% -2.36%
 
Cost of Revenues $3.2B $677M $2.7B $2.9B $2.8B
Gross Profit $772M -$57M $639M $659M $683M
Gross Profit Margin 19.66% -9.19% 19.26% 18.71% 19.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $350M -$6M $339M $368M $353M
Other Inc / (Exp) $231M -$136M -$80M -$38M -$641M
Operating Expenses $388M -$65M $335M $357M $348M
Operating Income $384M $8M $304M $302M $335M
 
Net Interest Expenses $19M -- $10M $35M $13M
EBT. Incl. Unusual Items $596M -$124M $214M $229M -$319M
Earnings of Discontinued Ops. -- -- $83M $5M -$2M
Income Tax Expense $211M -$84M $18M $59M $67M
Net Income to Company $385M -$40M $196M $170M -$386M
 
Minority Interest in Earnings -$27M -$25M -$24M -$21M -$17M
Net Income to Common Excl Extra Items $358M $129M $255M $154M -$405M
 
Basic EPS (Cont. Ops) $1.50 $0.54 $1.09 $0.67 -$1.85
Diluted EPS (Cont. Ops) $1.50 $0.54 $1.09 $0.66 -$1.85
Weighted Average Basic Share $234.3M $238.4M $232.5M $231.6M $216.9M
Weighted Average Diluted Share $235.9M $240.1M $234.7M $233.8M $218.8M
 
EBITDA $848M -$126M $384M $273M -$154M
EBIT $619M -$126M $244M $118M -$332M
 
Revenue (Reported) $3.9B $620M $3.3B $3.5B $3.4B
Operating Income (Reported) $384M $8M $304M $302M $335M
Operating Income (Adjusted) $619M -$126M $244M $118M -$332M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.2B $11.8B $14.2B $14.2B $14.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.3B $9.6B $11.5B $11.6B $11.4B
Gross Profit $1.9B $2.2B $2.7B $2.6B $2.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $951M $1.1B $1.4B $1.3B $1.4B
Other Inc / (Exp) $104M -$534M -$136M -$220M -$697M
Operating Expenses $989M $1.1B $1.4B $1.3B $1.4B
Operating Income $921M $1.1B $1.3B $1.2B $1.3B
 
Net Interest Expenses $61M $71M $52M $38M $30M
EBT. Incl. Unusual Items $964M $510M $1.1B $991M $539M
Earnings of Discontinued Ops. -- -- $183M -$7M -$29M
Income Tax Expense $397M $65M $234M $289M $111M
Net Income to Company $567M $445M $718M $702M $428M
 
Minority Interest in Earnings -$67M -$102M -$82M -$70M -$61M
Net Income to Common Excl Extra Items $500M $537M $944M $625M $338M
 
Basic EPS (Cont. Ops) $2.20 $2.24 $4.01 $2.69 $1.44
Diluted EPS (Cont. Ops) $2.19 $2.24 $3.99 $2.67 $1.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6B $1.2B $1.7B $1.6B $1.3B
EBIT $1B $592M $1.2B $1B $584M
 
Revenue (Reported) $10.2B $11.8B $14.2B $14.2B $14.1B
Operating Income (Reported) $921M $1.1B $1.3B $1.2B $1.3B
Operating Income (Adjusted) $1B $592M $1.2B $1B $584M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $11.8B $14.2B $14.2B $14.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.6B $11.5B $11.6B $11.4B --
Gross Profit $2.2B $2.7B $2.6B $2.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.4B $1.3B $1.4B --
Other Inc / (Exp) -$534M -$136M -$220M -$697M --
Operating Expenses $1.1B $1.4B $1.3B $1.4B --
Operating Income $1.1B $1.3B $1.2B $1.3B --
 
Net Interest Expenses $75M $52M $57M $30M --
EBT. Incl. Unusual Items $510M $1.1B $991M $539M --
Earnings of Discontinued Ops. -- $183M -$7M -$29M --
Income Tax Expense $65M $234M $289M $111M --
Net Income to Company $445M $718M $702M $428M --
 
Minority Interest in Earnings -$102M -$82M -$70M -$61M --
Net Income to Common Excl Extra Items $537M $944M $625M $338M --
 
Basic EPS (Cont. Ops) $2.24 $4.01 $2.69 $1.44 --
Diluted EPS (Cont. Ops) $2.24 $3.99 $2.67 $1.43 --
Weighted Average Basic Share $952.5M $941.9M $931.2M $893.8M --
Weighted Average Diluted Share $957.9M $947.3M $937.9M $898.8M --
 
EBITDA $1.2B $1.7B $1.6B $1.3B --
EBIT $592M $1.2B $1B $584M --
 
Revenue (Reported) $11.8B $14.2B $14.2B $14.1B --
Operating Income (Reported) $1.1B $1.3B $1.2B $1.3B --
Operating Income (Adjusted) $592M $1.2B $1B $584M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7B $1.8B $1.1B $1.5B $2.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.6B $2.5B $2.1B $2.5B $2.3B
Inventory $1.3B $1.5B $1.2B $1.3B $1.3B
Prepaid Expenses $181M $181M $120M $127M $205M
Other Current Assets $115M $110M $84M $84M $94M
Total Current Assets $6.2B $6.6B $6.6B $6.2B $6.5B
 
Property Plant And Equipment $4.8B $4.6B $3.5B $3.9B $3.8B
Long-Term Investments $769M $428M $763M $308M $315M
Goodwill $2.6B $3.3B $3B $3B $2.4B
Other Intangibles $1.1B $1.1B $619M $564M $474M
Other Long-Term Assets $226M $236M $2.2B $97M $85M
Total Assets $16B $16.6B $17B $14.5B $14B
 
Accounts Payable $2.4B $2.3B $2.1B $2.5B $2B
Accrued Expenses $360M $399M $366M $381M $414M
Current Portion Of Long-Term Debt $49M $66M $60M $73M $398M
Current Portion Of Capital Lease Obligations $47M $43M $22M $37M $38M
Other Current Liabilities $247M $249M $1.1B $173M $186M
Total Current Liabilities $3.8B $3.8B $4.2B $3.8B $3.6B
 
Long-Term Debt $3.7B $4.3B $4.1B $3.7B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $9.3B $9.3B $9.5B $8.4B $8.3B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$651M -$551M -$876M -$828M -$1B
Common Equity $6.4B $6.9B $7.2B $5.8B $5.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $296M $314M $284M $238M $174M
Total Equity $6.7B $7.3B $7.5B $6.1B $5.7B
 
Total Liabilities and Equity $16B $16.6B $17B $14.5B $14B
Cash and Short Terms $1.7B $1.8B $1.1B $1.5B $2.1B
Total Debt $3.8B $4.3B $4.2B $3.8B $4.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7B $1.8B $1.1B $1.5B $2.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.6B $2.5B $2.1B $2.5B $2.3B
Inventory $1.3B $1.5B $1.2B $1.3B $1.3B
Prepaid Expenses $181M $181M $120M $127M $205M
Other Current Assets $115M $110M $84M $84M $94M
Total Current Assets $6.2B $6.6B $6.6B $6.2B $6.5B
 
Property Plant And Equipment $4.8B $4.6B $3.5B $3.9B $3.8B
Long-Term Investments $769M $428M $763M $308M $315M
Goodwill $2.6B $3.3B $3B $3B $2.4B
Other Intangibles $1.1B $1.1B $619M $564M $474M
Other Long-Term Assets $226M $236M $2.2B $97M $85M
Total Assets $16B $16.6B $17B $14.5B $14B
 
Accounts Payable $2.4B $2.3B $2.1B $2.5B $2B
Accrued Expenses $360M $399M $366M $381M $414M
Current Portion Of Long-Term Debt $49M $66M $60M $73M $398M
Current Portion Of Capital Lease Obligations $47M $43M $22M $37M $38M
Other Current Liabilities $247M $249M $1.1B $173M $186M
Total Current Liabilities $3.8B $3.8B $4.2B $3.8B $3.6B
 
Long-Term Debt $3.7B $4.3B $4.1B $3.7B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $9.3B $9.3B $9.5B $8.4B $8.3B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$651M -$551M -$876M -$828M -$1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $296M $314M $284M $238M $174M
Total Equity $6.7B $7.3B $7.5B $6.1B $5.7B
 
Total Liabilities and Equity $16B $16.6B $17B $14.5B $14B
Cash and Short Terms $1.7B $1.8B $1.1B $1.5B $2.1B
Total Debt $3.8B $4.3B $4.2B $3.8B $4.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $567M $445M $718M $702M $428M
Depreciation & Amoritzation $568M $574M $552M $582M $673M
Stock-Based Compensation $41M $50M $64M $58M $62M
Change in Accounts Receivable $27M -$55M -$409M -$482M $143M
Change in Inventories -$28M -$179M -$158M -$72M $31M
Cash From Operations $1.2B $1.2B $1.2B $1.4B $1.4B
 
Capital Expenditures $461M $516M $622M $832M $653M
Cash Acquisitions -$449M -$737M -$285M -$100M $8M
Cash From Investing -$866M -$1.2B -$1.3B -$593M -$603M
 
Dividends Paid (Ex Special Dividend) -$146M -$162M -$161M -$130M -$98M
Special Dividend Paid
Long-Term Debt Issued $1.2B $1.3B $5M $18M $1B
Long-Term Debt Repaid -$331M -$699M -$13M -$451M -$525M
Repurchase of Common Stock -$216M -- -$240M -$177M -$402M
Other Financing Activities -$43M -$116M -$137M $244M -$127M
Cash From Financing $437M $294M -$564M -$521M -$167M
 
Beginning Cash (CF) $832M $1.7B $1.8B $1.3B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $755M $197M -$416M $196M $582M
Ending Cash (CF) $1.7B $1.8B $1.3B $1.5B $2.1B
 
Levered Free Cash Flow $723M $694M $558M $565M $729M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $385M -$40M $196M $170M -$386M
Depreciation & Amoritzation $229M -$11M $140M $155M $178M
Stock-Based Compensation $12M $8M $28M $8M $16M
Change in Accounts Receivable $52M -$10M $135M $285M $226M
Change in Inventories -$31M $203M $29M $54M $85M
Cash From Operations $376M $446M $628M $887M $682M
 
Capital Expenditures $181M $20M $195M $208M $143M
Cash Acquisitions -$447M $22M -$22M -$69M --
Cash From Investing -$617M -$11M -$713M -$55M -$143M
 
Dividends Paid (Ex Special Dividend) -$41M -$40M -$40M -$25M -$24M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $17M $13M $3M $11M $8M
Long-Term Debt Repaid -$23M $7M -$4M -$7M -$350M
Repurchase of Common Stock -- -- -- -$177M -$1M
Other Financing Activities -$11M -$35M -$33M -$45M -$50M
Cash From Financing -$274M -$56M -$74M -$243M -$417M
 
Beginning Cash (CF) $2.1B $1.5B $1.2B $949M $2B
Foreign Exchange Rate Adjustment $44M $13M $13M $15M -$25M
Additions / Reductions -$515M $321M $84M $570M $119M
Ending Cash (CF) $1.7B $1.8B $1.3B $1.5B $2.1B
 
Levered Free Cash Flow $195M $426M $433M $679M $539M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $567M $445M $718M $702M $428M
Depreciation & Amoritzation $568M $574M $552M $582M $673M
Stock-Based Compensation $41M $50M $64M $58M $62M
Change in Accounts Receivable $27M -$55M -$409M -$482M $143M
Change in Inventories -$28M -$179M -$158M -$72M $31M
Cash From Operations $1.2B $1.2B $1.2B $1.4B $1.4B
 
Capital Expenditures $461M $516M $622M $832M $653M
Cash Acquisitions -$449M -$737M -$285M -$100M $8M
Cash From Investing -$866M -$1.2B -$1.3B -$593M -$603M
 
Dividends Paid (Ex Special Dividend) -$146M -$162M -$161M -$130M -$98M
Special Dividend Paid
Long-Term Debt Issued $1.2B $1.3B $5M $18M $1B
Long-Term Debt Repaid -$331M -$699M -$13M -$451M -$525M
Repurchase of Common Stock -- -- -$240M -$177M -$402M
Other Financing Activities -$43M -$116M -$137M $244M -$127M
Cash From Financing $437M $294M -$564M -$521M -$167M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $755M $197M -$416M $196M $582M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $723M $694M $558M $565M $729M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $445M $718M $702M $428M --
Depreciation & Amoritzation $574M $552M $582M $673M --
Stock-Based Compensation $50M $64M $58M $62M --
Change in Accounts Receivable -$55M -$409M -$482M $143M --
Change in Inventories -$179M -$158M -$72M $31M --
Cash From Operations $1.2B $1.2B $1.4B $1.4B --
 
Capital Expenditures $516M $622M $832M $653M --
Cash Acquisitions -$737M -$285M -$100M $8M --
Cash From Investing -$1.2B -$1.3B -$593M -$603M --
 
Dividends Paid (Ex Special Dividend) -$162M -$161M -$130M -$98M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $5M $18M $1B --
Long-Term Debt Repaid -$699M -$13M -$451M -$525M --
Repurchase of Common Stock -- -$240M -$177M -$402M --
Other Financing Activities -$116M -$137M $244M -$127M --
Cash From Financing $294M -$564M -$521M -$167M --
 
Beginning Cash (CF) $6.5B $6B $4.1B $5.9B --
Foreign Exchange Rate Adjustment -$3M -$90M -- -$22M --
Additions / Reductions $197M -$416M $196M $582M --
Ending Cash (CF) $6.7B $5.5B $4.3B $6.4B --
 
Levered Free Cash Flow $694M $558M $565M $729M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

What Will Palantir Stock Be Worth in 2030?
What Will Palantir Stock Be Worth in 2030?

Palantir Technologies (NYSE: PLTR) has emerged from a growth slowdown…

Is Rollins Stock a Buy, Sell or Hold?
Is Rollins Stock a Buy, Sell or Hold?

Pest control giant Rollins (NYSE:ROL) is the parent company of…

Why Did Bill Ackman Buy Uber?
Why Did Bill Ackman Buy Uber?

In early 2025, billionaire investor Bill Ackman, CEO of Pershing…

Stock Ideas

Buy
61
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Buy
54
Is NVDA Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 110x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3T
P/E Ratio: 35x

Alerts

Buy
58
UPST alert for Feb 13

Upstart Holdings [UPST] is up 31.82% over the past day.

Buy
79
CFLT alert for Feb 13

Confluent [CFLT] is up 24.92% over the past day.

Buy
52
BL alert for Feb 13

BlackLine [BL] is down 18.03% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock