Financhill
Sell
34

BWA Quote, Financials, Valuation and Earnings

Last price:
$33.30
Seasonality move :
-1.05%
Day range:
$32.81 - $33.40
52-week range:
$24.40 - $37.29
Dividend yield:
1.34%
P/E ratio:
26.31x
P/S ratio:
0.52x
P/B ratio:
1.26x
Volume:
2.1M
Avg. volume:
2.7M
1-year change:
-1.08%
Market cap:
$7.2B
Revenue:
$14.1B
EPS (TTM):
$1.25
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 -$518M -$119M -$234M -$734M
Operating Expenses $989M $1.1B $1.3B $1.3B $1.3B
Operating Income $921M $1.1B $1.1B $1.3B $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 $1.3B $1.3B
Operating Income (Adjusted) $1B $592M $984M $1.1B $623M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4B $3.9B $3.4B $3.6B $3.5B
Revenue Growth (YoY) 75.91% -3.37% -12.67% 6.27% -2.23%
 
Cost of Revenues $3.2B $3.1B $2.8B $3B $2.9B
Gross Profit $818M $750M $577M $644M $639M
Gross Profit Margin 20.4% 19.36% 17.06% 17.91% 18.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $377M $388M $299M $329M $315M
Other Inc / (Exp) -$287M -$36M -$27M -$21M -$82M
Operating Expenses $377M $384M $292M $328M $313M
Operating Income $441M $366M $285M $316M $326M
 
Net Interest Expenses $18M $15M $10M $5M $12M
EBT. Incl. Unusual Items $136M $315M $248M $290M $232M
Earnings of Discontinued Ops. -- -- $49M -$7M --
Income Tax Expense $42M $91M $67M $62M $61M
Net Income to Company $94M $224M $279M $214M $171M
 
Minority Interest in Earnings -$29M -$24M -$13M -$15M -$14M
Net Income to Common Excl Extra Items $65M $200M $217M $206M $157M
 
Basic EPS (Cont. Ops) $0.27 $0.84 $0.93 $0.91 $0.72
Diluted EPS (Cont. Ops) $0.27 $0.84 $0.93 $0.90 $0.72
Weighted Average Basic Share $237.7M $238.2M $232.8M $227.7M $217.2M
Weighted Average Diluted Share $238.4M $239M $234.4M $228.3M $218.1M
 
EBITDA $352M $514M $407M $455M $415M
EBIT $157M $334M $265M $305M $260M
 
Revenue (Reported) $4B $3.9B $3.4B $3.6B $3.5B
Operating Income (Reported) $441M $366M $285M $316M $326M
Operating Income (Adjusted) $157M $334M $265M $305M $260M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.9B $11.7B $13.7B $14.4B $14B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.6B $9.6B $11.2B $11.8B $11.4B
Gross Profit $2.3B $2.1B $2.5B $2.6B $2.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.1B $1.4B $1.3B $1.3B
Other Inc / (Exp) -$145M -$276M -$127M -$231M -$774M
Operating Expenses $1.2B $1.1B $1.4B $1.3B $1.4B
Operating Income $1.1B $1B $1.2B $1.3B $1.3B
 
Net Interest Expenses $69M $68M $47M $33M $37M
EBT. Incl. Unusual Items $914M $689M $1B $1B $481M
Earnings of Discontinued Ops. -- -- $232M -$63M -$22M
Income Tax Expense $390M $114M $210M $284M $110M
Net Income to Company $524M $575M $773M $637M $385M
 
Minority Interest in Earnings -$88M -$97M -$71M -$72M -$60M
Net Income to Common Excl Extra Items $436M $672M $961M $614M $289M
 
Basic EPS (Cont. Ops) $1.84 $2.81 $4.10 $2.67 $1.25
Diluted EPS (Cont. Ops) $1.83 $2.81 $4.08 $2.64 $1.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6B $1.3B $1.6B $1.6B $1.2B
EBIT $996M $769M $1.1B $1B $539M
 
Revenue (Reported) $11.9B $11.7B $13.7B $14.4B $14B
Operating Income (Reported) $1.1B $1B $1.2B $1.3B $1.3B
Operating Income (Adjusted) $996M $769M $1.1B $1B $539M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4B $3.9B $3.4B $3.6B $3.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.2B $3.1B $2.8B $3B $2.9B
Gross Profit $818M $750M $577M $644M $639M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $377M $388M $299M $329M $315M
Other Inc / (Exp) -$287M -$36M -$27M -$21M -$82M
Operating Expenses $377M $384M $292M $328M $313M
Operating Income $441M $366M $285M $316M $326M
 
Net Interest Expenses $18M $15M $10M $5M $12M
EBT. Incl. Unusual Items $136M $315M $248M $290M $232M
Earnings of Discontinued Ops. -- -- $49M -$7M --
Income Tax Expense $42M $91M $67M $62M $61M
Net Income to Company $94M $224M $279M $214M $171M
 
Minority Interest in Earnings -$29M -$24M -$13M -$15M -$14M
Net Income to Common Excl Extra Items $65M $200M $217M $206M $157M
 
Basic EPS (Cont. Ops) $0.27 $0.84 $0.93 $0.91 $0.72
Diluted EPS (Cont. Ops) $0.27 $0.84 $0.93 $0.90 $0.72
Weighted Average Basic Share $237.7M $238.2M $232.8M $227.7M $217.2M
Weighted Average Diluted Share $238.4M $239M $234.4M $228.3M $218.1M
 
EBITDA $352M $514M $407M $455M $415M
EBIT $157M $334M $265M $305M $260M
 
Revenue (Reported) $4B $3.9B $3.4B $3.6B $3.5B
Operating Income (Reported) $441M $366M $285M $316M $326M
Operating Income (Adjusted) $157M $334M $265M $305M $260M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.8B $1.5B $950M $1B $1.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.2B $3.2B $3.6B $3.3B $3.1B
Inventory $1.4B $1.6B $1.8B $1.3B $1.2B
Prepaid Expenses $177M $172M $123M $142M $203M
Other Current Assets $121M $135M $125M $87M $93M
Total Current Assets $6.6B $6.6B $6.6B $6B $6.4B
 
Property Plant And Equipment $4.7B $4.5B $4.7B $3.9B $3.7B
Long-Term Investments $508M $365M $803M $310M $314M
Goodwill $2.6B $3.4B $3.4B $3B $2.4B
Other Intangibles $1.1B $1.1B $1B $540M $438M
Other Long-Term Assets $218M $239M $154M $87M $87M
Total Assets $16B $16.7B $17.1B $14.1B $13.8B
 
Accounts Payable $2.5B $2.5B $2.7B $2.4B $2.1B
Accrued Expenses $306M $325M $331M $266M $251M
Current Portion Of Long-Term Debt $51M $4M $62M $445M $59M
Current Portion Of Capital Lease Obligations $49M $40M $42M $36M $39M
Other Current Liabilities $307M $246M $255M $211M $184M
Total Current Liabilities $3.9B $3.9B $4.1B $3.9B $3.2B
 
Long-Term Debt $3.7B $4.2B $4.2B $3.3B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $9.3B $9.3B $9.4B $8.1B $7.9B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$736M -$564M -$824M -$883M -$961M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $287M $288M $238M $201M $170M
Total Equity $6.7B $7.3B $7.7B $6B $5.9B
 
Total Liabilities and Equity $16B $16.7B $17.1B $14.1B $13.8B
Cash and Short Terms $1.8B $1.5B $950M $1B $1.7B
Total Debt $3.8B $4.3B $4.2B $3.7B $3.9B
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $94M $224M $279M $214M $171M
Depreciation & Amoritzation $195M $180M $142M $150M $155M
Stock-Based Compensation $12M $12M $11M $18M $14M
Change in Accounts Receivable -$290M -$282M -$159M -$229M -$255M
Change in Inventories -$104M -$124M -$77M -$40M $61M
Cash From Operations $342M $116M $59M -$118M $82M
 
Capital Expenditures $197M $177M $239M $190M $119M
Cash Acquisitions -- -$132M -$19M $3M --
Cash From Investing -$185M -$254M -$244M -$175M -$94M
 
Dividends Paid (Ex Special Dividend) -$40M -$41M -$39M -$25M -$24M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $29M -- $1M -- --
Long-Term Debt Repaid -$26M -$2M -$2M -$12M -$351M
Repurchase of Common Stock -- -$40M -- -$100M --
Other Financing Activities -$1M -$95M -$25M -$23M -$4M
Cash From Financing -$51M -$195M -$90M -$183M -$397M
 
Beginning Cash (CF) $1.7B $1.8B $1.3B $1.5B $2.1B
Foreign Exchange Rate Adjustment -$1M -$7M -$4M -$11M $22M
Additions / Reductions $106M -$333M -$384M -$486M -$409M
Ending Cash (CF) $1.8B $1.5B $950M $1B $1.7B
 
Levered Free Cash Flow $145M -$61M -$180M -$308M -$37M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $524M $575M $773M $637M $385M
Depreciation & Amoritzation $651M $559M $514M $590M $678M
Stock-Based Compensation $43M $50M $63M $65M $58M
Change in Accounts Receivable -$415M -$47M -$286M -$552M $117M
Change in Inventories -$74M -$199M -$111M -$35M $132M
Cash From Operations $1.3B $984M $1.1B $1.2B $1.6B
 
Capital Expenditures $541M $496M $684M $783M $582M
Cash Acquisitions -$449M -$869M -$172M -$78M $5M
Cash From Investing -$931M -$1.3B -$1.3B -$524M -$522M
 
Dividends Paid (Ex Special Dividend) -$151M -$163M -$159M -$116M -$97M
Special Dividend Paid
Long-Term Debt Issued $1.2B $1.3B $6M $17M --
Long-Term Debt Repaid -$343M -$675M -$13M -$461M -$864M
Repurchase of Common Stock -- -$40M -$200M -$277M -$302M
Other Financing Activities -$30M -$210M -$67M $246M -$108M
Cash From Financing $448M $150M -$459M -$614M -$381M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $780M -$242M -$467M $94M $659M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $722M $488M $439M $437M $1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $94M $224M $279M $214M $171M
Depreciation & Amoritzation $195M $180M $142M $150M $155M
Stock-Based Compensation $12M $12M $11M $18M $14M
Change in Accounts Receivable -$290M -$282M -$159M -$229M -$255M
Change in Inventories -$104M -$124M -$77M -$40M $61M
Cash From Operations $342M $116M $59M -$118M $82M
 
Capital Expenditures $197M $177M $239M $190M $119M
Cash Acquisitions -- -$132M -$19M $3M --
Cash From Investing -$185M -$254M -$244M -$175M -$94M
 
Dividends Paid (Ex Special Dividend) -$40M -$41M -$39M -$25M -$24M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $29M -- $1M -- --
Long-Term Debt Repaid -$26M -$2M -$2M -$12M -$351M
Repurchase of Common Stock -- -$40M -- -$100M --
Other Financing Activities -$1M -$95M -$25M -$23M -$4M
Cash From Financing -$51M -$195M -$90M -$183M -$397M
 
Beginning Cash (CF) $1.7B $1.8B $1.3B $1.5B $2.1B
Foreign Exchange Rate Adjustment -$1M -$7M -$4M -$11M $22M
Additions / Reductions $106M -$333M -$384M -$486M -$409M
Ending Cash (CF) $1.8B $1.5B $950M $1B $1.7B
 
Levered Free Cash Flow $145M -$61M -$180M -$308M -$37M

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

GET BETTER TRADE IDEAS

Popular

AMC Stock Forecast, How High Could It Go in 2025 and Beyond?
AMC Stock Forecast, How High Could It Go in 2025 and Beyond?

AMC Entertainment (NYSE:AMC) has been rising lately after years of…

Where Will Reddit Stock Be In 5 Years?
Where Will Reddit Stock Be In 5 Years?

On a wet March morning last year, the famously orange…

Will Palantir Crash?
Will Palantir Crash?

AI and data analytics software major Palantir (NASDAQ:PLTR) has been…

Stock Ideas

Buy
65
Is MSFT Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 41x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 49x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Alerts

Sell
47
RGC alert for Jun 18

Regencell Bioscience Holdings [RGC] is down 18.36% over the past day.

Sell
20
ENPH alert for Jun 18

Enphase Energy [ENPH] is up 4.18% over the past day.

Sell
49
QNTM alert for Jun 18

Quantum BioPharma [QNTM] is up 17.61% over the past day.

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

Show me the best stock