Free cash flow margins ranged from -1.1% to 15.1% with the latest quarter at 5.6%, and buybacks of up to $301M per quarter alongside a steady $24M to $36M dividend suggest capital returns are opportunistic and subordinate to balance sheet flexibility.
BorgWarner Inc. (BWA) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 1.68B | 1.65B | 1.35B | 1.31B | 1.57B | 1.31B | 1.18B | 1.01B | 1.13B | 1.18B | 1.04B | 867.9M | 801.8M | 718.8M | 878.7M | 708.2M | 538.9M | 351M | 400.8M | 603.5M | 442.1M | 396.5M | 426.6M | 306.9M | 261.4M | 195.8M | 302.3M | 344.5M | 132.6M | 167.4M | 177.9M |
| Operating CF Margin % | - | 11.51% | 9.6% | 9.22% | 12.42% | 8.8% | 11.65% | 9.91% | 10.69% | 12.05% | 11.42% | 10.82% | 9.66% | 9.67% | 12.24% | 9.95% | 9.53% | 8.83% | 7.61% | 11.33% | 9.64% | 9.23% | 12.1% | 10% | 9.57% | 8.33% | 11.43% | 14.01% | 7.22% | 9.47% | 11.55% |
| Operating CF Growth % | 64.69% | 21.89% | 3.28% | -16.57% | 20.14% | 10.3% | 17.46% | -10.48% | -4.58% | 13.93% | 19.33% | 8.24% | 11.55% | -18.2% | 24.08% | 31.42% | 53.53% | -12.43% | -33.59% | 36.51% | 11.5% | -7.06% | 39% | 17.41% | 33.5% | -35.23% | -12.25% | 159.8% | -20.79% | -5.9% | 58.56% |
| Net Income | 478M | 335M | 428M | 702M | 718M | 445M | 567M | 797M | 985M | 483M | 636.7M | 646.4M | 687.5M | 651M | 522.4M | 592.1M | 396.2M | 36.4M | -35.6M | 288.5M | 211.6M | 239.6M | 218.3M | 174.9M | -119.1M | 66.4M | 94M | 132.3M | 94.7M | 103.2M | 41.8M |
| Depreciation & Amortization | 609M | 719M | 673M | 582M | 552M | 574M | 530M | 439M | 431M | 408M | 391.4M | 320.2M | 330.4M | 299.4M | 288.6M | 283M | 271.2M | 260.9M | 286.8M | 264.6M | 256.6M | 255.5M | 177M | 161.3M | 137.4M | 104.2M | 145.5M | 123.4M | 91.6M | 87.1M | 84.8M |
| Stock-Based Compensation | 40M | 66M | 62M | 58M | 64M | 50M | 41M | 42M | 53M | 52M | 43.6M | 40.2M | 32.1M | 36.6M | 56.7M | 21.8M | 22.8M | 22M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -92M | -133M | -156M | -44M | -76M | -96M | 123M | 202M | -70M | 316M | 6.8M | 13.3M | 42.3M | -22.9M | -10.7M | -1.1M | -52.2M | -57.7M | -78.3M | -29.9M | -46.4M | -32.4M | 13.8M | 40M | 30.4M | 3.1M | -8.5M | -4M | 16.7M | 24.1M | 0 |
| Other Non-Cash Items | 429M | 695M | 553M | 107M | 463M | 517M | -396M | -323M | 4M | 66M | 73.5M | 29.3M | 43.7M | 27.2M | 47.3M | 12.5M | 7.7M | 72.4M | 293.9M | 16.3M | 92.1M | 1.3M | 31.6M | 9.2M | 285.7M | 4.2M | 26M | 7.8M | 6.3M | -31.4M | 53.2M |
| Working Capital Changes | 153M | -34M | -208M | -93M | -152M | -184M | 319M | -149M | -277M | -145M | -116.3M | -181.5M | -334.2M | -272.5M | -25.6M | -200.1M | -106.8M | 17M | -94.3M | 48M | -107M | -67.5M | -14.1M | -78.5M | -73M | 17.9M | 45.3M | 99.1M | -65.3M | -3.8M | -1.9M |
| Change in Receivables | 307M | 2M | 143M | -482M | -409M | -55M | 27M | 19M | -43M | -168M | -137.5M | -81.8M | -248.7M | -91.7M | 43.8M | -150.6M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 27M | 105M | 31M | -72M | -158M | -179M | -28M | -36M | -53M | -85M | -36.5M | -52.9M | -39.7M | -14.8M | -5.3M | -38.6M | -79M | 143M | -26.3M | -34.7M | -32.7M | -30.1M | -12.7M | -9.1M | -29.3M | 10.1M | -14.7M | -19M | -9.1M | -8.9M | -8.7M |
| Change in Payables | 0 | -207M | -292M | 375M | 433M | -61M | 0 | 0 | -76.1M | 232.8M | 134.9M | 23.1M | 129.1M | 33.1M | -27.1M | 53M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -462M | -368M | -603M | -694M | -1.42B | -1.43B | -866M | -489M | -514M | -752M | -404.2M | -1.76B | -665.1M | -384.8M | -345.2M | -564.5M | -429.5M | -154.8M | -485.1M | -368M | -341.1M | -700.1M | -257.2M | -228.2M | -130M | -123.3M | -62M | -810.7M | -127.6M | -169.1M | -351.8M |
| Capital Expenditures | -497M | -440M | -653M | -832M | -622M | -516M | -461M | -481M | -546M | -560M | -500.6M | -577.3M | -563M | -417.8M | -407.4M | -393.7M | -276.6M | -172M | -369.7M | -293.9M | -268.3M | -246.7M | -204.9M | -172M | -166.1M | -140.9M | -167.1M | -998.9M | -187.6M | -177.5M | -91.9M |
| CapEx % of Revenue | 3.49% | 3.07% | 4.64% | 5.86% | 4.92% | 3.48% | 4.54% | 4.73% | 5.18% | 5.72% | 5.52% | 7.19% | 6.78% | 5.62% | 5.68% | 5.53% | 4.89% | 4.33% | 7.02% | 5.52% | 5.85% | 5.75% | 5.81% | 5.6% | 6.08% | 5.99% | 6.32% | 40.63% | 10.21% | 10.05% | 5.97% |
| Acquisitions | 0 | 7M | 8M | -100M | -285M | -737M | -449M | 14M | 0 | -181M | 96.4M | -1.19B | -110.5M | 9.1M | 56.8M | -178.7M | -159.7M | -5.9M | -135.7M | -138.8M | -63.7M | -477.2M | 0 | -12.8M | 0 | -3.3M | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 26M | 47M | 4M | -71M | -78M | -166M | 36M | 9M | 36M | 0 | 0 | -577.3M | 8.4M | 23.9M | 5.4M | 7.9M | -276.6M | 23.1M | 5.7M | 17.3M | 3.6M | 17.9M | -52.3M | -43.4M | 36.1M | 20.9M | 105.1M | 182.7M | 65.7M | 8.5M | -259.9M |
| Cash from Financing | -1.81B | -1.12B | -167M | -419M | -567M | 319M | 437M | -420M | -383M | -363M | -733.8M | 736.6M | -201.7M | -135.4M | -188.6M | -219.7M | -13.2M | 44.8M | 5.1M | -159.3M | -59.9M | 122.3M | -69.4M | -3.9M | -130.1M | -60.5M | -216.8M | 446.7M | 23.2M | 4.5M | 173.5M |
| Debt Issued (Net) | -864M | -414M | 483M | -433M | -8M | 587M | 855M | -141M | -41M | -105M | -318.1M | 1.22B | 82.1M | 168.1M | 110.3M | 123.1M | 256.3M | 102.4M | 107.5M | -101.7M | -35.2M | 144.7M | -55.9M | -21.3M | -105.8M | -47M | -180M | 461.5M | 49.6M | 26.9M | 185M |
| Equity Issued (Net) | -751M | -530M | -425M | -177M | -258M | -15M | -216M | -100M | -150M | -100M | -288M | -349.8M | -139.9M | -225.5M | -243.9M | -357.6M | -258.6M | 0 | -38.8M | -700K | 27.1M | 17.6M | 14.4M | 36.8M | -8.3M | 2M | -21M | 700K | -12.3M | -8.1M | 2.6M |
| Dividends Paid | -139M | -119M | -98M | -130M | -161M | -162M | -146M | -140M | -142M | -124.1M | -113.4M | -116.7M | -116.1M | -56.8M | -21.9M | -13.9M | -10.9M | -22.6M | -51.1M | -39.4M | -51.8M | -40M | -27.9M | -19.4M | -16M | -15.8M | -15.9M | -15.5M | -14.1M | -14.3M | -14.1M |
| Share Repurchases | -723M | -508M | -402M | -177M | -240M | 0 | -216M | -100M | -150M | -100M | -288M | -349.8M | -139.9M | -225.5M | -295.9M | -357.6M | -325.7M | 0 | -55.9M | -47M | 0 | 0 | 0 | -2.5M | -18.1M | -1M | -22.1M | 0 | -13M | -10.2M | 0 |
| Other Financing | -55M | -53M | -127M | 321M | -140M | -91M | -56M | -39M | -50M | -31.9M | -14.3M | -19.6M | -27.8M | -21.2M | -55M | 28.7M | -10.9M | 4.7M | -12.5M | -17.5M | 0 | 0 | 0 | 0 | 0 | -200K | -100K | 0 | 0 | 0 | 0 |
| Net Change in Cash | -589M | 219M | 560M | 451M | -506M | 194M | 818M | 93M | 194M | 101M | -134M | -220.1M | -141.7M | 223.8M | 356.1M | -90.3M | 92.5M | 254M | -85.1M | 65.2M | 33.6M | -140M | 116.6M | 76.5M | 3.7M | 11.5M | -300K | -22.3M | 30.6M | 1.9M | -600K |
| Free Cash Flow | 1.18B | 1.21B | 681M | 477M | 948M | 791M | 723M | 527M | 580M | 620M | 535.1M | 290.6M | 238.8M | 301M | 471.3M | 314.5M | 262.3M | 179M | 31.1M | 309.6M | 173.8M | 149.8M | 221.7M | 134.9M | 95.3M | 54.9M | 135.2M | -654.4M | -55M | -10.1M | 86M |
| FCF Margin % | 8.29% | 8.44% | 4.84% | 3.36% | 7.5% | 5.33% | 7.11% | 5.18% | 5.51% | 6.33% | 5.9% | 3.62% | 2.88% | 4.05% | 6.57% | 4.42% | 4.64% | 4.5% | 0.59% | 5.81% | 3.79% | 3.49% | 6.29% | 4.4% | 3.49% | 2.33% | 5.11% | -26.62% | -2.99% | -0.57% | 5.58% |
| FCF Growth % | -6.42% | 77.39% | 42.77% | -49.68% | 19.85% | 9.41% | 37.19% | -9.14% | -6.45% | 15.87% | 84.14% | 21.69% | -20.66% | -36.13% | 49.86% | 19.9% | 46.54% | 475.56% | -89.95% | 78.14% | 16.02% | -32.43% | 64.34% | 41.55% | 73.59% | -59.39% | 120.66% | -1089.82% | -444.55% | -111.74% | 336.55% |
| FCF per Share | 5.77 | 5.58 | 3.03 | 2.03 | 4.00 | 3.30 | 3.38 | 2.55 | 2.77 | 2.93 | 2.49 | 1.29 | 1.04 | 1.30 | 1.94 | 1.22 | 1.01 | 0.77 | 0.13 | 1.31 | 0.75 | 0.65 | 0.98 | 0.62 | 0.44 | 0.26 | 0.64 | -3.14 | -0.29 | -0.05 | 0.45 |
| FCF Conversion (FCF/Net Income) | 2.47x | 5.95x | 4.00x | 2.09x | 1.66x | 2.43x | 2.37x | 1.35x | 1.21x | 2.68x | 8.74x | 1.42x | 1.22x | 1.15x | 1.75x | 1.29x | 1.43x | 13.00x | -11.26x | 2.09x | 2.09x | 1.65x | 1.95x | 1.75x | -2.19x | 2.95x | 3.22x | 2.60x | 1.40x | 1.62x | 4.26x |
| Interest Paid | 69M | 133M | 121M | 126M | 131M | 127M | 97M | 72M | 84M | 92M | 100.3M | 70.2M | 49.5M | 50.4M | 57M | 68.5M | 53.4M | 68.8M | 44.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 294M | 372M | 406M | 362M | 268M | 290M | 205M | 243M | 316M | 280M | 300.5M | 183.8M | 229.7M | 252.9M | 158.9M | 175.5M | 83.1M | 60.3M | 122M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying BWA stock.
BorgWarner Inc. (BWA) generated $1.65B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
BorgWarner Inc. (BWA) generated $1.21B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
BorgWarner Inc. (BWA) spent $440.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, BorgWarner Inc. (BWA) returned $119.0M to shareholders via cash dividends and spent $508.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Working capital and reported earnings volatility
Metrics are mathematically derived from official filings.
Operating Cash Exceeds Volatile Earnings
According to the reported quarterly cash flow data, BWA's operating cash flow has consistently exceeded net income in most quarters, with OCF-to-net-income ratios ranging from 0.52 to 2.58 across the ten periods shown, suggesting earnings are cash-backed but uneven.
The ratio swings sharply, reaching 2.33 and 2.58 in certain quarters while falling to 0.52 and 0.63 in others, which appears driven more by working capital timing than by underlying earnings quality. The negative net income quarters, such as 2025Q4 and 2024Q4, produced substantial positive operating cash flow, which may indicate that large non-cash charges such as impairments or restructuring are distorting reported profit. Investors should monitor whether the cash generation proves durable outside of these favorable working capital swings.
Free Cash Flow Lumpy but Positive
Based on BWA's reported figures, free cash flow margins have ranged from negative 1.1% to 15.1% across the period, with the most recent quarter at 5.6%, indicating a volatile but generally positive cash generation profile.
The trajectory is dominated by a few very strong quarters, including 13.4% and 15.1%, which appear to offset weaker periods near zero. Cumulative free cash flow remains positive, which suggests the business is self-funding its capital needs despite erratic quarterly outcomes. This lumpiness warrants caution when extrapolating any single quarter into a run-rate assumption.
Working Capital Swings Drive Cash Timing
As reported in the cash flow statements, BWA's working capital change swung from a $315M outflow in 2025Q1 to a $317M inflow in 2024Q4, indicating that timing of receivables and payables is a dominant driver of quarterly operating cash flow.
Such large reversals suggest that collections and supplier payment timing are material to reported cash flow, and that quarterly figures may overstate or understate underlying cash generation. The pattern of heavy outflows followed by heavy inflows around year-end appears consistent with seasonal OEM billing cycles. Analysts should look at trailing twelve-month cash flow rather than individual quarters to neutralize this effect.
Buybacks Prioritized Alongside Modest Dividend
Per the reported cash flow data, BWA deployed between $0 and $301M per quarter into share repurchases while paying a steady $24M to $36M in dividends, suggesting capital returns are opportunistic and subordinate to acquisitions and balance sheet flexibility.
Buybacks appear to be the flexible lever, pausing entirely in several quarters and accelerating in others, which may indicate management treats repurchases as residual uses of excess cash. The dividend remains small relative to free cash flow, leaving substantial capacity for either reinvestment or further buybacks. Investors should monitor whether repurchase pace tracks free cash flow or is funded by working capital releases that may not recur.
Cash Strength May Mask Earnings Drag
Based on the reported figures, BWA's strong operating cash flow in quarters with negative net income may obscure recurring non-operating charges, a possibility that bearish analysts may argue deserves closer scrutiny than the headline cash generation suggests.
Operating cash flow of $619M in 2025Q4 against a $262M net loss illustrates how large non-cash items can separate reported profit from cash reality. If restructuring and impairment charges recur as the company pivots toward electrification, the apparent cash strength could reflect one-time working capital releases rather than sustainable earnings power. This gap warrants further investigation into the composition of non-cash adjustments before treating current cash generation as a durable base.