Financhill
Sell
41

BWA Quote, Financials, Valuation and Earnings

Last price:
$32.13
Seasonality move :
4.24%
Day range:
$31.81 - $32.23
52-week range:
$29.51 - $38.23
Dividend yield:
1.37%
P/E ratio:
8.17x
P/S ratio:
0.52x
P/B ratio:
1.14x
Volume:
717.4K
Avg. volume:
2.3M
1-year change:
-10.19%
Market cap:
$7B
Revenue:
$14.2B
EPS (TTM):
$3.94
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $10.2B $10.2B $11.8B $12.6B $14.2B
Revenue Growth (YoY) -3.44% -0.03% 16.11% 7.05% 12.37%
 
Cost of Revenues $8.1B $8.3B $9.6B $10.3B $11.6B
Gross Profit $2.1B $1.9B $2.2B $2.4B $2.6B
Gross Profit Margin 20.66% 18.79% 18.41% 18.75% 18.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $873M $951M $1.1B $1.3B $1.3B
Other Inc / (Exp) $80M $104M -$525M -$119M -$219M
Operating Expenses $873M $989M $1.1B $1.3B $1.3B
Operating Income $1.2B $921M $1.1B $1.1B $1.2B
 
Net Interest Expenses $43M $61M $71M $51M $38M
EBT. Incl. Unusual Items $1.3B $964M $510M $913M $991M
Earnings of Discontinued Ops. -- -- $194M $308M -$7M
Income Tax Expense $468M $397M $65M $195M $289M
Net Income to Company $797M $567M $445M $718M $702M
 
Minority Interest in Earnings -$51M -$67M -$102M -$82M -$70M
Net Income to Common Excl Extra Items $746M $500M $537M $944M $625M
 
Basic EPS (Cont. Ops) $3.63 $2.35 $2.25 $4.01 $2.68
Diluted EPS (Cont. Ops) $3.61 $2.34 $2.24 $3.99 $2.67
Weighted Average Basic Share $205.7M $213M $238.1M $235.5M $232.8M
Weighted Average Diluted Share $206.8M $214M $239.5M $236.8M $234.4M
 
EBITDA $1.8B $1.6B $1.2B $1.5B $1.6B
EBIT $1.3B $1B $592M $984M $1.1B
 
Revenue (Reported) $10.2B $10.2B $11.8B $12.6B $14.2B
Operating Income (Reported) $1.2B $921M $1.1B $1.1B $1.2B
Operating Income (Adjusted) $1.3B $1B $592M $984M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.5B $3.4B $3.2B $3.6B $3.4B
Revenue Growth (YoY) 1.69% 34.81% -5.56% 12.28% -4.78%
 
Cost of Revenues $2B $2.8B $2.6B $3B $2.8B
Gross Profit $517M $650M $607M $652M $636M
Gross Profit Margin 20.4% 19.03% 18.82% 18% 18.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $204M $343M $325M $330M $340M
Other Inc / (Exp) -$24M -$80M -$10M -$103M -$22M
Operating Expenses $204M $356M $325M $330M $340M
Operating Income $313M $294M $282M $322M $296M
 
Net Interest Expenses $17M $18M $12M -- $4M
EBT. Incl. Unusual Items $272M $196M $260M $238M $270M
Earnings of Discontinued Ops. -- -- $100M -$37M -$8M
Income Tax Expense $143M $79M $68M $133M $13M
Net Income to Company $129M $117M $67M $105M $257M
 
Minority Interest in Earnings -$18M -$21M -$19M -$18M -$15M
Net Income to Common Excl Extra Items $111M $96M $273M $50M $234M
 
Basic EPS (Cont. Ops) $0.54 $0.40 $1.17 $0.21 $1.04
Diluted EPS (Cont. Ops) $0.53 $0.40 $1.15 $0.21 $1.04
Weighted Average Basic Share $206M $238.2M $234.3M $233.4M $223.1M
Weighted Average Diluted Share $207.3M $239.8M $235.6M $235.3M $224.5M
 
EBITDA $407M $412M $319M $465M $481M
EBIT $292M $217M $272M $322M $296M
 
Revenue (Reported) $2.5B $3.4B $3.2B $3.6B $3.4B
Operating Income (Reported) $313M $294M $282M $322M $296M
Operating Income (Adjusted) $292M $217M $272M $322M $296M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.8B $15.1B $11.5B $14B $14.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.1B $12.1B $9.5B $11.4B $11.5B
Gross Profit $1.7B $3B $2B $2.5B $2.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $806M $1.4B $1.1B $1.3B $1.4B
Other Inc / (Exp) $17M -$167M -$192M -$259M -$91M
Operating Expenses $806M $1.5B $1B $1.3B $1.4B
Operating Income $877M $1.5B $969M $1.2B $1.2B
 
Net Interest Expenses $51M $94M $38M $13M $52M
EBT. Incl. Unusual Items $843M $1.2B $739M $976M $1.1B
Earnings of Discontinued Ops. -- -- $100M $71M -$22M
Income Tax Expense $424M $360M $132M $248M $103M
Net Income to Company $419M $870M $482M $728M $984M
 
Minority Interest in Earnings -$57M -$104M -$83M -$73M -$65M
Net Income to Common Excl Extra Items $362M $766M $818M $726M $897M
 
Basic EPS (Cont. Ops) $1.77 $3.20 $3.46 $3.11 $3.96
Diluted EPS (Cont. Ops) $1.75 $3.20 $3.44 $3.10 $3.94
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.4B $2.2B $1.2B $1.7B $1.7B
EBIT $905M $1.3B $789M $1.1B $1B
 
Revenue (Reported) $8.8B $15.1B $11.5B $14B $14.2B
Operating Income (Reported) $877M $1.5B $969M $1.2B $1.2B
Operating Income (Adjusted) $905M $1.3B $789M $1.1B $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.2B $11.2B $10.9B $10.7B $10.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.1B $9B $8.8B $8.8B $8.7B
Gross Profit $1.1B $2.2B $2.1B $1.9B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $601M $1.1B $1.1B $968M $1B
Other Inc / (Exp) -$127M -$398M -$56M -$179M -$53M
Operating Expenses $601M $1.1B $1.1B $965M $1B
Operating Income $537M $1.1B $961M $944M $928M
 
Net Interest Expenses $42M $75M $42M $22M $17M
EBT. Incl. Unusual Items $368M $634M $863M $762M $858M
Earnings of Discontinued Ops. -- -- $100M -$12M -$27M
Income Tax Expense $186M $149M $216M $230M $44M
Net Income to Company $182M $485M $522M $532M $814M
 
Minority Interest in Earnings -$40M -$77M -$58M -$49M -$44M
Net Income to Common Excl Extra Items $142M $408M $689M $471M $743M
 
Basic EPS (Cont. Ops) $0.70 $1.70 $2.92 $2.02 $3.29
Diluted EPS (Cont. Ops) $0.69 $1.70 $2.90 $2.01 $3.28
Weighted Average Basic Share $617.7M $714.1M $709.4M $699.6M $676.9M
Weighted Average Diluted Share $619.5M $717.8M $712.6M $704.1M $680M
 
EBITDA $757M $1.3B $1.3B $1.3B $1.4B
EBIT $418M $718M $915M $882M $916M
 
Revenue (Reported) $6.2B $11.2B $10.9B $10.7B $10.6B
Operating Income (Reported) $537M $1.1B $961M $944M $928M
Operating Income (Adjusted) $418M $718M $915M $882M $916M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $832M $1.7B $1.8B $1.1B $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7B $2.6B $2.5B $2.1B $2.5B
Inventory $807M $1.3B $1.5B $1.2B $1.3B
Prepaid Expenses $189M $181M $181M $120M $137M
Other Current Assets $77M $115M $110M $84M $74M
Total Current Assets $3.8B $6.2B $6.6B $6.6B $6.2B
 
Property Plant And Equipment $3B $4.8B $4.6B $3.5B $3.9B
Long-Term Investments $316M $769M $428M $763M $308M
Goodwill $1.8B $2.6B $3.3B $3B $3B
Other Intangibles $402M $1.1B $1.1B $619M $564M
Other Long-Term Assets $215M $226M $236M $2.2B $97M
Total Assets $9.7B $16B $16.6B $17B $14.5B
 
Accounts Payable $1.3B $2.4B $2.3B $2.1B $2.5B
Accrued Expenses $267M $360M $399M $366M $381M
Current Portion Of Long-Term Debt $286M $49M $66M $60M $73M
Current Portion Of Capital Lease Obligations $18M $47M $43M $22M $37M
Other Current Liabilities $112M $247M $249M $1.1B $176M
Total Current Liabilities $2.3B $3.8B $3.8B $4.2B $3.8B
 
Long-Term Debt $1.7B $3.7B $4.3B $4.1B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $9.3B $9.3B $9.5B $8.4B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$727M -$651M -$551M -$876M -$828M
Common Equity $4.7B $6.4B $6.9B $7.2B $5.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $138M $296M $314M $284M $238M
Total Equity $4.8B $6.7B $7.3B $7.5B $6.1B
 
Total Liabilities and Equity $9.7B $16B $16.6B $17B $14.5B
Cash and Short Terms $832M $1.7B $1.8B $1.1B $1.5B
Total Debt $2B $3.8B $4.3B $4.2B $3.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.1B $1.5B $1.2B $949M $2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2B $2.9B $3.4B $3.4B $3.2B
Inventory $815M $1.6B $1.7B $1.3B $1.4B
Prepaid Expenses -- $164M $146M $139M $155M
Other Current Assets $252M $123M $89M $83M $94M
Total Current Assets $5.2B $6.5B $6.5B $5.9B $6.9B
 
Property Plant And Equipment $2.8B $4.6B $4.2B $3.7B $4B
Long-Term Investments $305M $447M $341M $567M $312M
Goodwill $1.9B $3.3B $3.3B $2.9B $3B
Other Intangibles $371M $1.1B $1B $557M $514M
Other Long-Term Assets $372M $217M $222M $114M $77M
Total Assets $10.9B $16.5B $16.1B $14.1B $15.1B
 
Accounts Payable $2.1B $2.1B $2.4B $2.4B $2.2B
Accrued Expenses -- $404M $396M $328M $380M
Current Portion Of Long-Term Debt -- $10M $3M $63M $398M
Current Portion Of Capital Lease Obligations -- $48M $39M $41M $36M
Other Current Liabilities -- $290M $247M $171M $180M
Total Current Liabilities $2.2B $3.6B $3.8B $3.6B $3.7B
 
Long-Term Debt $2.8B $4.3B $4.1B $3.7B $4.2B
Capital Leases -- -- -- -- --
Total Liabilities $6B $9.5B $9B $8.1B $8.8B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$730M -$746M -$1.1B -$915M -$808M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $161M $374M $262M $239M $196M
Total Equity $4.9B $7B $7B $6B $6.4B
 
Total Liabilities and Equity $10.9B $16.5B $16.1B $14.1B $15.1B
Cash and Short Terms $2.1B $1.5B $1.2B $949M $2B
Total Debt $2.8B $4.3B $4.1B $3.7B $4.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $797M $567M $445M $718M $702M
Depreciation & Amoritzation $439M $568M $574M $552M $582M
Stock-Based Compensation $42M $41M $50M $64M $58M
Change in Accounts Receivable $19M $27M -$55M -$409M -$482M
Change in Inventories -$36M -$28M -$179M -$158M -$72M
Cash From Operations $1B $1.2B $1.2B $1.2B $1.4B
 
Capital Expenditures $481M $461M $516M $622M $832M
Cash Acquisitions $14M -$449M -$737M -$285M -$100M
Cash From Investing -$489M -$866M -$1.2B -$1.3B -$593M
 
Dividends Paid (Ex Special Dividend) -$140M -$146M -$162M -$161M -$130M
Special Dividend Paid
Long-Term Debt Issued $63M $1.2B $1.3B $5M $18M
Long-Term Debt Repaid -$204M -$331M -$699M -$13M -$451M
Repurchase of Common Stock -$100M -$216M -- -$240M -$177M
Other Financing Activities -$24M -$43M -$116M -$137M $244M
Cash From Financing -$420M $437M $294M -$564M -$521M
 
Beginning Cash (CF) $739M $832M $1.7B $1.8B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $99M $755M $197M -$416M $196M
Ending Cash (CF) $832M $1.7B $1.8B $1.3B $1.5B
 
Levered Free Cash Flow $527M $723M $694M $558M $565M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $129M $117M $67M $105M $257M
Depreciation & Amoritzation $115M $195M $47M $143M $185M
Stock-Based Compensation $13M $15M $8M $20M $17M
Change in Accounts Receivable -$387M $113M -$191M -$308M --
Change in Inventories $43M -$122M $7M -$15M -$9M
Cash From Operations $481M $142M $220M $221M $356M
 
Capital Expenditures $109M $152M $96M $185M $155M
Cash Acquisitions -- -- -$131M -$1M --
Cash From Investing -$102M -$139M -$219M -$102M -$147M
 
Dividends Paid (Ex Special Dividend) -$35M -$41M -$39M -$26M -$24M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $26M $44M -- $3M $998M
Long-Term Debt Repaid -$273M -$29M -$3M -$438M -$160M
Repurchase of Common Stock -- -- -$100M -- -$301M
Other Financing Activities -$6M -$33M $1M $391M -$21M
Cash From Financing -$288M -$59M -$142M -$70M $492M
 
Beginning Cash (CF) $2B $1.6B $1.4B $848M $1.3B
Foreign Exchange Rate Adjustment $27M -$2M -$53M $14M $20M
Additions / Reductions $91M -$56M -$96M $2M $692M
Ending Cash (CF) $2.1B $1.5B $1.2B $949M $2B
 
Levered Free Cash Flow $372M -$10M $124M $36M $201M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $419M $870M $482M $728M $984M
Depreciation & Amoritzation $454M $814M $401M $567M $650M
Stock-Based Compensation $41M $54M $44M $78M $54M
Change in Accounts Receivable $70M $7M -$554M -$632M $202M
Change in Inventories $23M -$413M $16M -$97M --
Cash From Operations $992M $1.1B $998M $1.1B $1.6B
 
Capital Expenditures $415M $677M $447M $819M $718M
Cash Acquisitions -$2M -$1.2B -$241M -$53M -$61M
Cash From Investing -$358M -$1.9B -$618M -$1.3B -$515M
 
Dividends Paid (Ex Special Dividend) -$140M -$163M -$161M -$145M -$99M
Special Dividend Paid
Long-Term Debt Issued $1.2B $1.3B $15M $10M $1B
Long-Term Debt Repaid -$458M -$729M -$2M -$448M -$182M
Repurchase of Common Stock -- -- -$240M -- -$578M
Other Financing Activities -$37M -$92M -$139M $256M -$122M
Cash From Financing $539M $76M -$546M -$352M $7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$639M -$179M -$290M $1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $577M $463M $551M $319M $869M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $182M $485M $522M $532M $814M
Depreciation & Amoritzation $339M $585M $412M $427M $495M
Stock-Based Compensation $29M $42M $36M $50M $46M
Change in Accounts Receivable -$25M -$45M -$544M -$767M -$83M
Change in Inventories $3M -$382M -$187M -$126M -$54M
Cash From Operations $808M $764M $552M $510M $700M
 
Capital Expenditures $280M $496M $427M $624M $510M
Cash Acquisitions -$2M -$759M -$263M -$31M $8M
Cash From Investing -$249M -$1.2B -$607M -$538M -$460M
 
Dividends Paid (Ex Special Dividend) -$105M -$122M -$121M -$105M -$74M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $1.3B $2M $7M $1B
Long-Term Debt Repaid -$308M -$706M -$9M -$444M -$175M
Repurchase of Common Stock -- -- -$240M -- -$401M
Other Financing Activities -$32M -$81M -$104M $289M -$77M
Cash From Financing $711M $350M -$490M -$278M $250M
 
Beginning Cash (CF) $3.7B $5B $4.7B $3.1B $3.9B
Foreign Exchange Rate Adjustment $19M -$16M -$103M -$15M $3M
Additions / Reductions $1.3B -$124M -$500M -$374M $463M
Ending Cash (CF) $5B $4.8B $4.1B $2.7B $4.3B
 
Levered Free Cash Flow $528M $268M $125M -$114M $190M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock