BWA

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 3.45 B3.44 B3.53 B3.65 B3.6 B3.58 B 14.36 B Gross profit 636 M683 M639 M640 M664 M731 M 2.67 B Operating expenses 32 M786 M88 M39 M41 M745 M 913 M Selling/general/admin expenses 340 M340 M315 M317 M341 M331 M 1.3 B Research & development 190 M170 M182 M182 M189 M157 M 710 M Operating income 270 M-316 M237 M289 M248 M-238 M 536 M Non-Operating Income, Total 13 M15 M13 M10 M13 M13 M 49 M Interest expense, net of interest capitalized 24 M28 M28 M24 M25 M22 M 99 M Non-Operating Income, excl. Interest Expenses -11 M-13 M-15 M-14 M-12 M-9 M -50 M Unusual income/expense —————— — Pretax income 270 M29 M232 M284 M248 M-240 M 524 M Equity in earnings 6 M4 M10 M8 M11 M6 M 35 M Taxes 13 M5 M61 M52 M75 M1 M 189 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 226 M-407 M157 M224 M158 M-262 M 277 M Discontinued operations 8 M2 M0000 0 Net income 234 M-405 M157 M224 M158 M-262 M 277 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 234 M-405 M157 M224 M158 M-262 M 277 M Basic earnings per share (Basic EPS) 1.04-1.780.721.040.74-1.21 1.29 Diluted earnings per share (Diluted EPS) 1.04-1.780.721.030.73-1.2 1.28 Average basic shares outstanding 223.1 M223.5 M217.2 M216.3 M213.7 M214.2 M 861.4 M Diluted shares outstanding 224.5 M224.8 M218.1 M218.2 M216.5 M216.4 M 869.2 M EBITDA 793 M78 M718 M792 M851 M158 M 2.52 B EBIT 608 M-100 M563 M613 M632 M-8 M 1.8 B Cost of revenue 2.81 B2.76 B2.88 B3 B2.93 B2.84 B 11.64 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 185 M178 M155 M179 M219 M166 M 719 M