Borgwarner Statements
BW
Borgwarner Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
3 603
100
2 918
81
685
19
189
5.2
152
4.2
337
9.4
348
9.7
4
0.1
-3
-0.08
298
8.3
-31
-0.9
303
8.4
1.33
227.2
3 595
100
2 951
82.1
644
17.9
187
0
142
9.2
328
9.1
316
8.8
-2
-0.06
-3
-0.08
290
8.1
62
1.7
206
5.7
0.9
228.3
3 522
100
2 863
81.3
659
18.7
176
5
177
5
354
10.1
305
8.7
-45
-1.3
-7
-0.2
229
6.5
59
1.7
154
4.4
0.65
233.8
3 622
100
2 970
82
652
18
192
5.3
138
3.8
327
9
325
9
-59
-1.6
-3
-0.08
238
6.6
133
3.7
50
1.4
0.21
235.3
2 874
100
2 367
82.4
507
17.6
156
5.4
93
3.2
243
8.5
264
9.2
-57
-2
-3
-0.1
207
7.2
10
0.3
204
7.1
0.85
238.1
4 180
100
3 430
82.1
750
17.9
193
4.6
191
4.6
381
9.1
369
8.8
-21
-0.5
-2
-0.05
317
7.6
87
2.1
217
5.2
0.93
234.4
4 108
100
3 275
79.7
833
20.3
189
4.6
242
5.9
431
10.5
402
9.8
-47
-1.1
5
0.1
319
7.8
40
1
255
6.2
1.09
234.7
3 226
100
2 619
81.2
607
18.8
178
5.5
147
4.6
323
10
284
8.8
-6
-0.2
1
0.03
260
8.1
68
2.1
273
8.5
1.15
235.6
2 218
100
1 845
83.2
373
16.8
165
7.4
73
3.3
239
10.8
134
6
5
0.2
-8
-0.4
124
5.6
18
0.8
216
9.7
0.91
236.7
3 874
100
3 124
80.6
750
19.4
191
4.9
197
5.1
384
9.9
366
9.4
-46
-1.2
9
0.2
315
8.1
91
2.3
200
5.2
0.84
239
3 655
100
3 030
82.9
625
17.1
174
4.8
202
5.5
377
10.3
248
6.8
-35
-1
12
0.3
155
4.2
1
0.03
129
3.5
0.54
240.1
3 416
100
2 766
81
650
19
184
5.4
159
4.7
339
9.9
311
9.1
-67
-2
10
0.3
196
5.7
79
2.3
96
2.8
0.4
239.8
3 758
100
2 996
79.7
762
20.3
166
4.4
198
5.3
361
9.6
401
10.7
-27
-0.7
12
0.3
302
8
28
0.7
247
6.6
1.03
239.6
4 009
100
3 191
79.6
818
20.4
183
4.6
194
4.8
374
9.3
444
11.1
-278
-6.9
11
0.3
136
3.4
42
1
65
1.6
0.27
238.4
3 926
100
3 154
80.3
772
19.7
179
4.6
171
4.4
389
9.9
383
9.8
371
9.4
2
0.05
596
15.2
211
5.4
358
9.1
1.52
235.9
2 534
100
2 017
79.6
517
20.4
100
3.9
104
4.1
200
7.9
317
12.5
-14
-0.6
2
0.08
272
10.7
143
5.6
111
4.4
0.54
207.3
1 426
100
1 252
87.8
174
12.2
88
6.2
96
6.7
183
12.8
-9
-0.6
-22
-1.5
1
0.07
-90
-6.3
-6
-0.4
-98
-6.9
-0.48
208.9
2 279
100
1 832
80.4
447
19.6
109
4.8
104
4.6
213
9.3
234
10.3
-5
-0.2
2
0.09
186
8.2
49
2.2
129
5.7
0.63
206.2
2 559
100
2 014
78.7
545
21.3
94
3.7
111
4.3
205
8
340
13.3
-2
-0.08
-1
-0.04
475
18.6
238
9.3
220
8.6
1.06
206.8
2 492
100
1 968
79
524
21
102
4.1
128
5.1
230
9.2
294
11.8
-4
-0.2
1
0.04
273
11
66
2.6
194
7.8
0.94
206.3
2 551
100
2 038
79.9
513
20.1
113
4.4
99
3.9
210
8.2
303
11.9
-3
-0.1
-27
-1.06
255
10
73
2.9
172
6.7
0.83
206.8
2 566
100
2 047
79.8
519
20.2
104
4.1
122
4.8
240
9.4
279
10.9
-2
-0.08
—
0
262
10.2
69
2.7
160
6.2
0.77
207.1
2 572.8
100
2 030
78.9
542.8
21.1
103
4
122.9
4.8
228.6
8.9
314.2
12.2
-0.7
-0.03
2
0.08
266.8
10.4
11.8
0.5
230
8.9
1.1
208.6
2 478.5
100
1 962.9
79.2
515.6
20.8
108
4.4
122.4
4.9
230.2
9.3
285.4
11.5
2.2
0.09
2.4
0.1
282.7
11.4
73.4
3
203.8
8.2
0.97
208.7
2 694
100
2 114.8
78.5
579.2
21.5
112.4
4.2
123.9
4.6
234.5
8.7
344.7
12.8
-0.2
-0.007
2.4
0.09
314.7
11.7
43.8
1.6
271.8
10.1
1.29
209.9
2 784.3
100
2 192.5
78.7
591.8
21.3
116.7
4.2
136.7
4.9
248.6
8.9
343.2
12.3
-4.4
-0.2
2.6
0.09
331.7
11.9
94.9
3.4
225.1
8.1
1.07
210.8
2 586.4
2 021.6
564.8
104.7
135.3
237.2
327.6
-2.6
1.2
206.4
64.9
-146.2
-0.69
209.7
2 416.2
1 894.6
521.6
101.5
123.6
227.4
294.2
-1.8
1.3
274
79.4
184.9
0.88
211
2 389.7
1 875.5
514.2
104.9
110.2
214.8
299.4
-2.1
—
297.3
76.2
212
1
211.5
2 407
1 889.7
517.3
96.4
122.3
219.2
298.1
-6.9
—
285.9
86.3
189.2
0.89
212.2
2 259
1 758
501
84.3
132.7
217.3
283.7
-6.7
—
287.6
92.6
183.2
0.86
212.7
2 214.2
1 743.1
471.1
88.6
121
207
264.1
-8.5
—
141.9
48.8
83.3
0.39
213.8
2 329.2
1 832.5
496.7
85
117.4
201
295.7
-9.7
—
259.6
84.2
164.4
0.76
216.7
2 268.6
1 804.3
464.3
85.3
102.9
187.7
276.6
-10.8
—
253.6
80.4
164.1
0.75
218.1
2 123.1
1 676.2
446.9
76.7
127.6
204.3
242.6
-3.7
—
196.6
61.2
125.3
0.56
222.9
1 884
1 485.8
398.2
75.2
72.8
147.9
250.3
-4.3
—
232.8
66.9
157.4
0.7
226
2 031.9
1 602.9
429
80.1
87.4
166.7
262.3
-4.8
—
237.6
80.2
148.1
0.65
226.6
1 984.2
1 555.2
429
75.4
92.6
167.9
261.1
10.8
—
259.8
72.1
178.9
0.79
227.1
1 991.9
1 578.6
413.3
78.8
90.7
167.3
246
2.2
—
214.7
67.3
139.9
0.61
228
2 032.1
1 607.6
424.5
85.3
91.7
173.5
251
7
—
244.9
71.9
166.6
0.73
228.7
2 197
1 724.2
472.8
90.1
90.9
177
295.8
4.4
—
285.2
85.3
190.2
0.83
229.7
2 084.1
1 638.3
445.8
82
91.4
172.7
273.1
1.7
—
235.3
68.1
159.1
0.69
229.3
1 885.4
1 478.8
406.6
87
80
166.5
240.1
6.1
—
193.9
44.5
141.4
0.62
229.5
1 806.2
1 426.6
379.6
71.8
85.2
153.3
226.3
2.9
—
229.2
56.3
166.8
0.72
230.5
1 893.9
1 497.3
396.6
72.6
82.6
152.8
243.8
2.9
—
246.7
66.6
174.1
0.75
232.2
1 851.1
1 476.4
374.7
71.8
87.5
176.2
198.5
1
—
199.5
50.9
142
0.61
233.1