BorgWarner Inc.
NYSE:BWA · New York Stock Exchange
-$2.06 today
Vol 1.78M · Avg 2.89M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $277.0M -24.5% | $367.0M -41.9% | $632.0M -0.6% | $636.0M +18.4% | $537.0M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $719.0M +6.8% | $673.0M +15.6% | $582.0M +5.4% | $552.0M -28.5% | $772.0M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$133.0M +14.7% | -$156.0M -254.5% | -$44.0M +42.1% | -$76.0M +57.8% | -$180.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 | $0 | $0 | $0 | $0 | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$58.0M +77.1% | -$253.0M -125.9% | -$112.0M +35.3% | -$173.0M +65.3% | -$499.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $2.0M -98.6% | $143.0M +129.7% | -$482.0M -17.8% | -$409.0M -593.2% | -$59.0M | $592.6M | $1.3B | $626.2M |
| Inventory | $105.0M +238.7% | $31.0M +143.1% | -$72.0M +54.4% | -$158.0M +41.0% | -$268.0M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$207.0M +29.1% | -$292.0M -177.9% | $375.0M -13.4% | $433.0M +423.1% | -$134.0M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $42.0M +131.1% | -$135.0M -301.5% | $67.0M +271.8% | -$39.0M -2.6% | -$38.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $843.0M +16.9% | $721.0M +187.3% | $251.0M -60.2% | $631.0M -6.7% | $676.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $1.6B +21.9% | $1.4B +3.3% | $1.3B -16.6% | $1.6B +20.2% | $1.3B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$469.0M +30.1% | -$671.0M +19.4% | -$832.0M -33.8% | -$622.0M +6.9% | -$668.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $54.0M +350.0% | $12.0M +114.1% | -$85.0M +73.5% | -$321.0M +57.5% | -$756.0M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 +100.0% | -$473.0M -2265.0% | -$20.0M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $18.0M -52.6% | $38.0M -86.6% | $284.0M | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $29.0M +61.1% | $18.0M +129.5% | -$61.0M -3.4% | -$59.0M -468.8% | $16.0M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$368.0M +39.0% | -$603.0M +13.1% | -$694.0M +52.9% | -$1.5B -3.3% | -$1.4B | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$414.0M -187.3% | $474.0M +209.5% | -$433.0M -5312.5% | -$8.0M -101.4% | $568.0M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$508.0M -26.4% | -$402.0M -127.1% | -$177.0M +26.3% | -$240.0M | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$119.0M -21.4% | -$98.0M +24.6% | -$130.0M +19.3% | -$161.0M +0.6% | -$162.0M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$75.0M +46.8% | -$141.0M -143.9% | $321.0M +414.7% | -$102.0M -17.2% | -$87.0M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$1.1B -568.3% | -$167.0M +60.1% | -$419.0M +18.0% | -$511.0M -260.2% | $319.0M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $55.0M +350.0% | -$22.0M -108.6% | $255.0M +173.9% | -$345.0M -11400.0% | -$3.0M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $219.0M -60.9% | $560.0M +24.2% | $451.0M +159.3% | -$761.0M -492.3% | $194.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $1.2B +73.1% | $681.0M +42.8% | $477.0M -49.7% | $948.0M +48.6% | $638.0M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Modine Manufacturing Company
NYSE:MOD
$14.99B
Penske Automotive Group, Inc.
NYSE:PAG
$11.26B
Instacart (Maplebear Inc.)
NASDAQ:CART
$10.06B
Allison Transmission Holdings, Inc.
NYSE:ALSN
$9.86B
GameStop Corp.
NYSE:GME
$9.65B
Dillard's, Inc.
NYSE:DDS
$8.73B
Autoliv, Inc.
NYSE:ALV
$8.71B
Mobileye Global Inc.
NASDAQ:MBLY
$7.11B
LKQ Corporation
NASDAQ:LKQ
$6.37B
QuantumScape Corporation
NASDAQ:QS
$4.24B
SEC Filings
Recent regulatory filings
No filings found.
Does BWA generate free cash flow?
BorgWarner Inc. (BWA) generated $1.18B of free cash flow in fiscal 2025.
How much operating cash flow does BWA produce?
Operating cash flow was $1.65B, before capital expenditures of $469.00M.
Explore More
Continue the stock analysis
Jump to another research area for this company.