BWA

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 TTM Total revenue 3.5 B3.63 B3.58 B3.57 B3.52 B 14.3 B Gross profit 639 M640 M664 M731 M677 M 2.71 B Operating expenses 86 M33 M37 M753 M29 M 852 M Selling/general/admin expenses 315 M317 M341 M331 M328 M 1.32 B Research & development 182 M182 M189 M157 M177 M 705 M Operating income 237 M289 M248 M-238 M336 M 635 M Non-Operating Income, Total 13 M10 M13 M13 M12 M 48 M Interest expense, net of interest capitalized 28 M24 M25 M22 M25 M 96 M Non-Operating Income, excl. Interest Expenses -15 M-14 M-12 M-9 M-13 M -48 M Unusual income/expense ————— — Pretax income 232 M284 M248 M-240 M328 M 620 M Equity in earnings 10 M8 M11 M6 M6 M 31 M Taxes 61 M52 M75 M1 M73 M 201 M Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations 157 M224 M158 M-262 M242 M 362 M Discontinued operations 0000— — Net income 157 M224 M158 M-262 M242 M 362 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 157 M224 M158 M-262 M242 M 362 M Basic earnings per share (Basic EPS) 0.721.040.74-1.211.18 1.75 Diluted earnings per share (Diluted EPS) 0.721.030.73-1.21.16 1.72 Average basic shares outstanding 217.2 M216.3 M213.7 M214.2 M205.3 M — Diluted shares outstanding 218.1 M218.2 M216.5 M216.4 M208.3 M — EBITDA 718 M744 M770 M158 M782 M 2.45 B EBIT 541 M595 M618 M-28 M637 M 1.82 B Cost of revenue 2.88 B3 B2.93 B2.84 B2.86 B 11.62 B Other cost of goods sold ————— — Depreciation & amortization (cash flow) 155 M179 M219 M166 M145 M 709 M