BWA

Value 202020212022202320242025 TTM Total revenue 10.16 B14.84 B15.8 B14.2 B14.09 B14.32 B 14.3 B Gross profit 1.91 B2.85 B3.1 B2.57 B2.65 B2.67 B 2.71 B Operating expenses 2.25 B2.46 B2.62 B2.21 B2.89 B2.83 B 852 M Selling/general/admin expenses 951 M1.46 B1.61 B1.32 B1.35 B1.3 B 1.32 B Research & development 476 M707 M786 M717 M736 M710 M 705 M Operating income 618 M1.15 B1.37 B1.16 B546 M536 M 635 M Non-Operating Income, Total 401 M-305 M57 M20 M41 M49 M 48 M Interest expense, net of interest capitalized 8 M117 M96 M90 M99 M110 M 96 M Non-Operating Income, excl. Interest Expenses 393 M-422 M-39 M-70 M-58 M-61 M -48 M Unusual income/expense 0————— — Pretax income 964 M789 M1.32 B991 M539 M524 M 620 M Equity in earnings 18 M48 M38 M30 M27 M35 M 31 M Taxes 397 M150 M292 M289 M111 M189 M 201 M Non-controlling/minority interest 67 M102 M82 M——— — After tax other income/expense —————— — Net income before discontinued operations 500 M537 M944 M632 M367 M277 M 362 M Discontinued operations ———-7 M-29 M0 — Net income 500 M537 M944 M625 M338 M277 M 362 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 500 M537 M944 M625 M338 M277 M 362 M Basic earnings per share (Basic EPS) 2.352.254.012.681.511.29 1.75 Diluted earnings per share (Diluted EPS) 2.342.243.992.671.51.28 1.72 Average basic shares outstanding 213 M238.1 M235.5 M232.8 M223.5 M214.2 M — Diluted shares outstanding 214 M239.5 M236.8 M234.4 M224.8 M216.4 M — EBITDA 273 M1.22 B1.21 B942 M444 M582 M 2.45 B EBIT -337 M391 M486 M360 M-245 M-159 M 1.82 B Cost of revenue 8.26 B11.98 B12.7 B11.63 B11.44 B11.64 B 11.62 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 568 M772 M721 M582 M673 M719 M 709 M