AUBURN
HILLS, Mich., Oct. 31,
2024 /PRNewswire/ -- BorgWarner Inc. (NYSE: BWA)
today reported third quarter results.
Third Quarter and 2024 Guidance Update
- BorgWarner achieved an adjusted operating margin of 10.1%
during the third quarter, which equated to a U.S. GAAP operating
margin of 7.8%. The Company also generated net cash provided by
operating activities of $356 million
or $201 million in free cash flow,
despite a 5.6% decline in the Company's weighted light and
commercial vehicle markets.
- The Company increased the midpoint of its full year adjusted
operating margin guidance by 20 basis points and adjusted earnings
per share guidance by approximately $0.18 or 4% per diluted share. This increase is
being driven by strong third quarter operational performance,
continued cost controls, a lower effective tax rate, and the
Company's third quarter share repurchases. The Company reduced its
full year mid-point net sales guidance by $150 million primarily due to a lower market
production outlook.
- BorgWarner completed the repurchase of $300 million of the Company's outstanding shares
during the third quarter. BorgWarner has now repurchased
$400 million of its outstanding
shares during 2024.
New Business Update
The Company secured multiple new
business awards that are expected to support its future long-term
profitable growth including:
- Two transfer case awards with a major North American OEM for
their next generation full-size pickup trucks. This business is
expected to launch in 2027 and 2028.
- Three high-voltage coolant heater awards with a Chinese
electric vehicle OEM, a Korean OEM and a Japanese OEM. This
business is expected to launch in 2025, 2025 and 2028,
respectively.
- A General Motors turbocharger award for use on their Corvette
ZR1 sports car platform. This is expected to be the largest
passenger car twin turbochargers on the market.
Third Quarter Highlights (continuing operations
basis):
- U.S. GAAP net sales of $3,449
million, a decrease of approximately 5% compared with third
quarter 2023.
- Excluding the impact of foreign currencies and the impact of
net M&A, organic sales declined 5.1% compared with third
quarter 2023.
- U.S. GAAP net earnings of $1.08
per diluted share.
- Excluding $(0.01) of net gains
per diluted share related to non-comparable items (detailed in the
table below), adjusted net earnings were $1.09 per diluted share.
- U.S. GAAP operating income of $270
million, or 7.8% of net sales.
- Excluding $80 million of pretax
expenses related to non-comparable items, adjusted operating income
was $350 million, or 10.1% of net
sales.
- Net cash provided by operating activities of $356 million.
- Free cash flow of $201
million.
Financial Results (continuing operations basis):
The
Company believes the following table is useful in highlighting
non-comparable items that impacted its U.S. GAAP net earnings per
diluted share. The non-comparable items presented below are
calculated after tax using the corresponding effective tax rate
discrete to each item and the weighted average number of diluted
shares for the periods presented. The Company defines adjusted
earnings per diluted share as earnings per diluted share adjusted
to eliminate the impact of restructuring expense, merger,
acquisition and divestiture expense, other net expenses,
discontinued operations, other gains and losses not reflective of
the Company's ongoing operations, and related tax effects.
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Earnings per diluted
share
|
$
1.08
|
|
$
0.37
|
|
$
3.40
|
|
$
2.06
|
|
|
|
|
|
|
|
|
Non-comparable
items:
|
|
|
|
|
|
|
|
Restructuring
expense
|
0.07
|
|
0.17
|
|
0.21
|
|
0.21
|
Accelerated
depreciation
|
0.10
|
|
—
|
|
0.13
|
|
0.01
|
Commercial contract
settlement
|
0.02
|
|
—
|
|
0.06
|
|
—
|
Adjustments associated
with Spin-Off related balances
|
0.01
|
|
—
|
|
0.06
|
|
—
|
Loss (gain) on sale of
businesses
|
0.03
|
|
—
|
|
0.02
|
|
(0.02)
|
Collective bargaining
agreement ratification bonus
|
0.01
|
|
—
|
|
0.01
|
|
—
|
Gain on debt
extinguishment
|
(0.01)
|
|
(0.09)
|
|
(0.01)
|
|
(0.09)
|
Merger and acquisition
expense, net
|
(0.02)
|
|
0.01
|
|
—
|
|
0.07
|
Asset impairment and
lease modification
|
—
|
|
—
|
|
—
|
|
0.03
|
Gain on sale of
assets
|
—
|
|
(0.03)
|
|
—
|
|
(0.04)
|
Unrealized and
realized (gain) loss on equity and debt securities
|
(0.01)
|
|
0.32
|
|
—
|
|
0.55
|
Corporate synergy from
Spin-Off
|
—
|
|
—
|
|
—
|
|
0.03
|
Tax
adjustments
|
(0.23)
|
|
0.18
|
|
(0.65)
|
|
—
|
Other non-comparable
items
|
0.04
|
|
0.05
|
|
0.07
|
|
0.03
|
|
|
|
|
|
|
|
|
Adjusted earnings
per diluted share
|
$
1.09
|
|
$
0.98
|
|
$
3.30
|
|
$
2.84
|
Net sales were $3,449 million for
the third quarter 2024, a decrease of approximately 5% compared
with the third quarter 2023, primarily due to declining market
production volumes. Net earnings for the third quarter 2024 were
$242 million, or $1.08 per diluted share, compared with net
earnings of $87 million, or
$0.37 per diluted share for the third
quarter 2023. Adjusted net earnings per diluted share for the third
quarter 2024 were $1.09, up from
adjusted net earnings per diluted share of $0.98 for the third quarter 2023. Adjusted net
earnings for the third quarter 2024 excluded net non-comparable
items of $(0.01) per diluted share,
while adjusted net earnings for the third quarter 2023 excluded net
non-comparable items of $(0.61) per
diluted share. These items are listed in the table above, which is
provided by the Company for comparison with other results and the
most directly comparable U.S. GAAP measures. The increase in
adjusted net earnings per diluted share was primarily due to strong
operational performance, continued cost controls, customer
recoveries, a lower effective tax rate, and the Company's share
repurchases.
Full Year 2024 Guidance: The Company has updated full
year sales, margin, and EPS guidance. Net sales for 2024 are
expected to be in the range of $14.0 billion to $14.2 billion, compared to the Company's
prior guidance of $14.1 billion to
$14.4 billion and 2023 sales of
approximately $14.2 billion. The
Company expects its weighted light and commercial vehicle markets
to be in the range of down 3.5% to down 3% year-over-year in 2024,
a decrease from the Company's prior guidance of down 3% to down 2%.
The Company's sales guidance implies a year-over-year decrease in
organic sales of approximately (1.5)% to flat, or estimated
outgrowth above market production of approximately 200 to 300 basis
points. The Company expects its 2024 eProduct sales to be
approximately $2.4 billion, up from
approximately $2.0 billion in 2023.
Foreign currencies are expected to result in a year-over-year
decrease in sales of approximately $20 million primarily due
to strengthening of the Euro, offset by the weakening of the Korean
Won and Chinese Renminbi against the U.S. dollar. The acquisitions
of SSE and the Electric Hybrid Systems business segment of Eldor
Corporation are expected to increase year-over-year sales by
approximately $30 million.
Operating margin for the full year is expected to be in the
range of 8.1% to 8.2%. Excluding the impact of non-comparable
items, adjusted operating margin is expected to be in the range of
9.8% to 10.0%, up from the Company's prior guidance of 9.6% to
9.8%. Net earnings are expected to be within a range of
$4.17 to $4.28 per diluted share. Excluding the impact of
non-comparable items, adjusted net earnings are expected to be in
the range of $4.15 to $4.30 per diluted share, up from the Company's
prior guidance of $3.95 to
$4.15 per diluted share. Full-year
operating cash flow is expected to be in the range of $1,325 million to $1,375
million, while free cash flow is expected to be in the range
of $475 million to $575 million.
At 9:30 a.m. ET today, a brief
conference call concerning third quarter 2024 results and guidance
will be webcast at: https://www.borgwarner.com/investors.
Additionally, an earnings call presentation will be available at
https://www.borgwarner.com/investors.
For more than 130 years, BorgWarner Inc. (NYSE: BWA) has been a
transformative global product leader bringing successful mobility
innovation to market. Today, we're accelerating the world's
transition to eMobility -- to help build a cleaner, healthier,
safer future for all.
Forward Looking Statements: This release may contain
forward-looking statements as contemplated by the 1995 Private
Securities Litigation Reform Act that are based on management's
current outlook, expectations, estimates and projections. Words
such as "anticipates," "believes," "continues," "could,"
"designed," "effect," "estimates," "evaluates," "expects,"
"forecasts," "goal," "guidance," "initiative," "intends," "may,"
"outlook," "plans," "potential," "predicts," "project," "pursue,"
"seek," "should ," "target," "when," "will," "would," and
variations of such words and similar expressions are intended to
identify such forward-looking statements. Further, all statements,
other than statements of historical fact, contained or incorporated
by reference in this release that we expect or anticipate will or
may occur in the future regarding our financial position, business
strategy and measures to implement that strategy, including changes
to operations, competitive strengths, goals, expansion and growth
of our business and operations, plans, references to future success
and other such matters, are forward-looking statements. Accounting
estimates, such as those described under the heading "Critical
Accounting Policies and Estimates" in Item 7 of our most recently
filed Annual Report on Form 10-K ("Form 10-K"), are inherently
forward-looking. All forward-looking statements are based on
assumptions and analyses made by us in light of our experience and
our perception of historical trends, current conditions and
expected future developments, as well as other factors we believe
are appropriate under the circumstances. Forward-looking statements
are not guarantees of performance, and the Company's actual results
may differ materially from those expressed, projected or implied in
or by the forward-looking statements.
You should not place undue reliance on these forward-looking
statements, which speak only as of the date of this release.
Forward-looking statements are subject to risks and uncertainties,
many of which are difficult to predict and generally beyond our
control, that could cause actual results to differ materially from
those expressed, projected or implied in or by the forward-looking
statements. These risks and uncertainties, among others, include:
supply disruptions impacting us or our customers, commodity
availability and pricing, and an inability to achieve expected
levels of recoverability in commercial negotiations with customers
concerning these costs; competitive challenges from existing and
new competitors, including original equipment manufacturer ("OEM")
customers; the challenges associated with rapidly changing
technologies, particularly as they relate to electric vehicles, and
our ability to innovate in response; the difficulty in forecasting
demand for electric vehicles and our electric vehicles revenue
growth; potential disruptions in the global economy caused by wars
or other geopolitical conflicts; the ability to identify targets
and consummate acquisitions on acceptable terms; failure to realize
the expected benefits of acquisitions on a timely basis; the
possibility that our 2023 tax-free spin-off of our former Fuel
Systems and Aftermarket segments into a separate publicly traded
company will not achieve its intended benefits; the failure to
promptly and effectively integrate acquired businesses; the
potential for unknown or inestimable liabilities relating to the
acquired businesses; our dependence on automotive and truck
production, which is highly cyclical and subject to disruptions;
our reliance on major OEM customers; impacts of any future strikes
involving any of our OEM customers and any actions such OEM
customers take in response; fluctuations in interest rates and
foreign currency exchange rates; our dependence on information
systems; the uncertainty of the global economic environment; the
outcome of existing or any future legal proceedings, including
litigation with respect to various claims, or governmental
investigations, including related litigation; future changes in
laws and regulations, including, by way of example, taxes and
tariffs, in the countries in which we operate; impacts from any
potential future acquisition or disposition transactions; and the
other risks noted in reports that we file with the Securities and
Exchange Commission, including Item 1A, "Risk Factors" in our most
recently filed Form 10-K and/or Quarterly Report on Form 10-Q. We
do not undertake any obligation to update or announce publicly any
updates to or revisions to any of the forward-looking statements in
this release to reflect any change in our expectations or any
change in events, conditions, circumstances, or assumptions
underlying the statements.
BorgWarner
Inc.
|
|
|
|
|
|
|
|
Condensed Consolidated
Statements of Operations (Unaudited)
|
|
|
|
|
(in millions, except
per share amounts)
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net sales
|
$
3,449
|
|
$
3,622
|
|
$
10,647
|
|
$
10,676
|
Cost of
sales
|
2,813
|
|
2,970
|
|
8,682
|
|
8,767
|
Gross
profit
|
636
|
|
652
|
|
1,965
|
|
1,909
|
Gross
margin
|
18.4 %
|
|
18.0 %
|
|
18.5 %
|
|
17.9 %
|
|
|
|
|
|
|
|
|
Selling, general and
administrative expenses
|
340
|
|
330
|
|
1,010
|
|
963
|
Restructuring
expense
|
21
|
|
56
|
|
65
|
|
68
|
Other operating expense
(income), net
|
5
|
|
(6)
|
|
28
|
|
(1)
|
Operating
income
|
270
|
|
272
|
|
862
|
|
879
|
|
|
|
|
|
|
|
|
Equity in affiliates'
earnings, net of tax
|
(6)
|
|
(10)
|
|
(23)
|
|
(23)
|
Unrealized and realized
(gain) loss on equity and debt securities
|
(2)
|
|
60
|
|
—
|
|
129
|
Interest expense
(income), net
|
4
|
|
(19)
|
|
17
|
|
3
|
Other postretirement
expense
|
4
|
|
3
|
|
10
|
|
8
|
Earnings from
continuing operations before income taxes and noncontrolling
interest
|
270
|
|
238
|
|
858
|
|
762
|
|
|
|
|
|
|
|
|
Provision for income
taxes
|
13
|
|
133
|
|
44
|
|
230
|
Net earnings from
continuing operations
|
257
|
|
105
|
|
814
|
|
532
|
Net loss from
discontinued operations
|
(8)
|
|
(37)
|
|
(27)
|
|
(12)
|
Net earnings
|
249
|
|
68
|
|
787
|
|
520
|
Net earnings from
continuing operations attributable to noncontrolling
interest
|
15
|
|
18
|
|
44
|
|
49
|
Net earnings
attributable to BorgWarner Inc.
|
$
234
|
|
$
50
|
|
$
743
|
|
$
471
|
|
|
|
|
|
|
|
|
Amounts attributable to
BorgWarner Inc.:
|
|
|
|
|
|
|
|
Net earnings from
continuing operations
|
$
242
|
|
$
87
|
|
$
770
|
|
$
483
|
Net loss from
discontinued operations
|
(8)
|
|
(37)
|
|
(27)
|
|
(12)
|
Net earnings
attributable to BorgWarner Inc.
|
$
234
|
|
$
50
|
|
$
743
|
|
$
471
|
|
|
|
|
|
|
|
|
Earnings per share
from continuing operations — basic
|
$
1.08
|
|
$
0.37
|
|
$
3.41
|
|
$
2.07
|
Loss per share from
discontinued operations — basic
|
(0.04)
|
|
(0.16)
|
|
(0.12)
|
|
(0.05)
|
Earnings per share
attributable to BorgWarner Inc. — basic
|
$
1.04
|
|
$
0.21
|
|
$
3.29
|
|
$
2.02
|
|
|
|
|
|
|
|
|
Earnings per share
from continuing operations — diluted
|
$
1.08
|
|
$
0.37
|
|
$
3.40
|
|
$
2.06
|
Loss per share from
discontinued operations — diluted
|
(0.04)
|
|
(0.16)
|
|
(0.12)
|
|
(0.05)
|
Earnings per share
attributable to BorgWarner Inc. — diluted
|
$
1.04
|
|
$
0.21
|
|
$
3.28
|
|
$
2.01
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding:
|
|
|
|
|
|
|
|
Basic
|
223.1
|
|
233.4
|
|
225.7
|
|
233.2
|
Diluted
|
224.5
|
|
235.3
|
|
226.8
|
|
234.6
|
BorgWarner
Inc.
|
|
|
|
|
|
|
|
Net Sales by Reportable
Segment (Unaudited)*
|
|
|
|
|
|
|
(in
millions)
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Turbos & Thermal
Technologies
|
$
1,386
|
|
$
1,474
|
|
$
4,475
|
|
$
4,570
|
Drivetrain & Morse
Systems
|
1,365
|
|
1,449
|
|
4,226
|
|
4,146
|
PowerDrive
Systems
|
512
|
|
571
|
|
1,412
|
|
1,624
|
Battery & Charging
Systems
|
197
|
|
146
|
|
567
|
|
395
|
Inter-segment
eliminations
|
(11)
|
|
(18)
|
|
(33)
|
|
(59)
|
Net sales
|
$
3,449
|
|
$
3,622
|
|
$
10,647
|
|
$
10,676
|
|
|
|
|
|
|
|
|
Segment Adjusted
Operating Income (Loss) (Unaudited)*
|
|
|
|
|
(in
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Turbos & Thermal
Technologies
|
$
202
|
|
$
214
|
|
$
654
|
|
$
660
|
Drivetrain & Morse
Systems
|
251
|
|
253
|
|
770
|
|
700
|
PowerDrive
Systems
|
(19)
|
|
(20)
|
|
(130)
|
|
(74)
|
Battery & Charging
Systems
|
(8)
|
|
(26)
|
|
(33)
|
|
(76)
|
Segment Adjusted
Operating Income
|
426
|
|
421
|
|
1,261
|
|
1,210
|
Corporate, including
stock-based compensation
|
76
|
|
72
|
|
196
|
|
194
|
Restructuring
expense
|
21
|
|
56
|
|
65
|
|
68
|
Intangible asset
amortization expense
|
17
|
|
17
|
|
51
|
|
51
|
Accelerated
depreciation
|
27
|
|
1
|
|
35
|
|
4
|
Commercial contract
settlement
|
—
|
|
—
|
|
15
|
|
—
|
Adjustments associated
with Spin-Off related balances
|
3
|
|
—
|
|
14
|
|
—
|
Collective bargaining
agreement ratification bonus
|
4
|
|
—
|
|
4
|
|
—
|
Loss (gain) on sale of
businesses
|
6
|
|
—
|
|
3
|
|
(5)
|
Merger and acquisition
expense, net
|
(5)
|
|
2
|
|
—
|
|
18
|
Asset impairment and
lease modification
|
—
|
|
2
|
|
—
|
|
11
|
Gain on sale of
assets
|
—
|
|
(7)
|
|
—
|
|
(13)
|
Other non-comparable
items
|
7
|
|
6
|
|
16
|
|
3
|
Equity in affiliates'
earnings, net of tax
|
(6)
|
|
(10)
|
|
(23)
|
|
(23)
|
Unrealized and realized
(gain) loss on equity and debt securities
|
(2)
|
|
60
|
|
—
|
|
129
|
Interest expense
(income), net
|
4
|
|
(19)
|
|
17
|
|
3
|
Other postretirement
expense
|
4
|
|
3
|
|
10
|
|
8
|
Earnings from
continuing operations before income taxes and noncontrolling
interest
|
$
270
|
|
$
238
|
|
$
858
|
|
$
762
|
____________________________
|
*
|
Effective July 1, 2024,
the Company implemented a new business unit and management
structure designed to further enhance the execution of the
Company's Charging Forward strategy. The Company now reports
its results in the following four reportable segments: Turbos &
Thermal Technologies, Drivetrain & Morse Systems, PowerDrive
Systems (formerly ePropulsion) and Battery & Charging Systems.
The reportable segment disclosures have been updated accordingly
which included recasting prior period information for the new
reporting structure.
|
BorgWarner
Inc.
|
|
|
|
Condensed Consolidated
Balance Sheets (Unaudited)
|
(in
millions)
|
|
|
|
|
September 30,
2024
|
|
December 31,
2023
|
ASSETS
|
|
|
|
Cash and cash
equivalents
|
$
2,000
|
|
$
1,534
|
Receivables,
net
|
3,215
|
|
3,109
|
Inventories,
net
|
1,366
|
|
1,313
|
Prepayments and other
current assets
|
275
|
|
261
|
Total current
assets
|
6,856
|
|
6,217
|
|
|
|
|
Property, plant and
equipment, net
|
3,814
|
|
3,783
|
Other non-current
assets
|
4,467
|
|
4,453
|
Total
assets
|
$
15,137
|
|
$
14,453
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
Short-term
debt
|
$
398
|
|
$
73
|
Accounts
payable
|
2,176
|
|
2,546
|
Other current
liabilities
|
1,144
|
|
1,148
|
Total current
liabilities
|
3,718
|
|
3,767
|
|
|
|
|
Long-term
debt
|
4,195
|
|
3,707
|
Other non-current
liabilities
|
872
|
|
913
|
Total
liabilities
|
8,785
|
|
8,387
|
|
|
|
|
Total BorgWarner Inc.
stockholders' equity
|
6,156
|
|
5,828
|
Noncontrolling
interest
|
196
|
|
238
|
Total
equity
|
6,352
|
|
6,066
|
Total liabilities and
equity
|
$
15,137
|
|
$
14,453
|
BorgWarner
Inc.
|
|
|
|
Condensed Consolidated
Statements of Cash Flows (Unaudited)
|
(in
millions)
|
|
|
|
|
Nine Months Ended
September 30,
|
|
2024
|
|
2023
|
OPERATING ACTIVITIES
OF CONTINUING OPERATIONS
|
|
|
|
Net cash provided by
operating activities from continuing operations
|
$
700
|
|
$
510
|
INVESTING ACTIVITIES
OF CONTINUING OPERATIONS
|
|
|
|
Capital expenditures,
including tooling outlays
|
(510)
|
|
(624)
|
Payments for businesses
acquired, net of cash acquired
|
—
|
|
(31)
|
Proceeds from
settlement of net investment hedges, net
|
46
|
|
25
|
(Payments for) proceeds
from investments in equity and debt securities, net
|
(7)
|
|
63
|
Proceeds from the sale
of business, net
|
8
|
|
—
|
Proceeds from asset
disposals and other, net
|
3
|
|
29
|
Net cash used in
investing activities from continuing operations
|
(460)
|
|
(538)
|
FINANCING ACTIVITIES
OF CONTINUING OPERATIONS
|
|
|
|
Net increase in notes
payable
|
—
|
|
3
|
Additions to
debt
|
1,000
|
|
4
|
Payments for debt
issuance costs
|
(9)
|
|
(3)
|
Repayments of debt,
including current portion
|
(175)
|
|
(444)
|
Payments for purchase
of treasury stock
|
(401)
|
|
—
|
Payments for
stock-based compensation items
|
(23)
|
|
(25)
|
Payments for businesses
acquired, net of cash acquired
|
(4)
|
|
—
|
Payments for contingent
consideration
|
(1)
|
|
(23)
|
Purchase of
noncontrolling interest
|
—
|
|
(15)
|
Net distribution from
PHINIA
|
—
|
|
401
|
Dividends paid to
BorgWarner stockholders
|
(74)
|
|
(105)
|
Dividends paid to
noncontrolling stockholders
|
(63)
|
|
(71)
|
Net cash provided by
(used in) financing activities from continuing
operations
|
250
|
|
(278)
|
CASH FLOWS FROM
DISCONTINUED OPERATIONS
|
|
|
|
Operating activities of
discontinued operations
|
(27)
|
|
(66)
|
Investing activities of
discontinued operations
|
—
|
|
(86)
|
Financing activities of
discontinued operations
|
—
|
|
84
|
Net cash used in
discontinued operations
|
(27)
|
|
(68)
|
Effect of exchange rate
changes on cash
|
3
|
|
(15)
|
Net increase
(decrease) in cash and cash equivalents
|
466
|
|
(389)
|
Cash and cash
equivalents at beginning of year
|
1,534
|
|
1,338
|
Cash and cash
equivalents at end of period
|
$
2,000
|
|
$
949
|
Less: Cash and cash
equivalents of discontinued operations at end of period
|
$
—
|
|
$
—
|
Cash and cash
equivalents of continuing operations at end of period
|
$
2,000
|
|
$
949
|
|
|
|
|
Supplemental
Information (Unaudited)
|
|
|
|
(in
millions)
|
|
|
|
|
Nine Months Ended
September 30,
|
|
2024
|
|
2023
|
Depreciation and
tooling amortization
|
$
444
|
|
$
376
|
Intangible asset
amortization
|
$
51
|
|
$
51
|
Non-GAAP Financial Measures
This press release
contains information about BorgWarner's financial results that is
not presented in accordance with accounting principles generally
accepted in the United States
("GAAP"). Such non-GAAP financial measures are reconciled
to their closest GAAP financial measures below and in the Financial
Results table above. The provision of these comparable GAAP
financial measures for 2024 is not intended to indicate that
BorgWarner is explicitly or implicitly providing projections on
those GAAP financial measures, and actual results for such measures
are likely to vary from those presented. The reconciliations
include all information reasonably available to the Company at the
date of this press release and the adjustments that management can
reasonably predict.
Management believes that these non-GAAP financial measures are
useful to management, investors, and banking institutions in their
analysis of the Company's business and operating performance.
Management also uses this information for operational planning and
decision-making purposes.
Non-GAAP financial measures are not and should not be considered
a substitute for any GAAP measure. Additionally, because not all
companies use identical calculations, the non-GAAP financial
measures as presented by BorgWarner may not be comparable to
similarly titled measures reported by other companies.
Adjusted Operating Income and Adjusted Operating
Margin
The Company defines adjusted operating income as
operating income adjusted to exclude the impact of restructuring
expense, merger, acquisition and divestiture expense, intangible
asset amortization expense, other net expenses, discontinued
operations, and other gains and losses not reflective of the
Company's ongoing operations. Adjusted operating margin is defined
as adjusted operating income divided by net sales.
Adjusted Net Earnings
The Company defines adjusted net
earnings as net earnings attributable to BorgWarner Inc. adjusted
to eliminate the impact of restructuring expense, merger,
acquisition and divestiture expense, other net expenses,
discontinued operations, and other gains and losses not reflective
of the Company's ongoing operations, and related tax effects. The
impact of intangible asset amortization expense will continue to be
included in adjusted net earnings.
Adjusted Earnings per Diluted Share
The Company
defines adjusted earnings per diluted share as earnings per diluted
share adjusted to eliminate the impact of restructuring expense,
merger, acquisition and divestiture expense, other net expenses,
discontinued operations, other gains and losses not reflective of
the Company's ongoing operations, and related tax effects. The
impact of intangible asset amortization expense continues to be
included in adjusted earnings per share.
Free Cash Flow
The Company defines free cash flow as
net cash provided by operating activities minus capital
expenditures and is useful to both management and investors in
evaluating the Company's ability to service and repay its debt.
Organic Net Sales Change
The Company defines organic
net sales changes as net sales change year-over-year excluding the
estimated impact of foreign exchange (FX) and the acquisitions of
the smart grid and smart energy businesses of Hubei Surpass Sun
Electric and the Electric Hybrid Systems business segment of Eldor
Corporation.
Outgrowth
The Company defines outgrowth as organic net
sales change versus the year-over-year change in light and
commercial vehicle production weighted for the Company's geographic
exposure, as estimated by the Company.
Adjusted Operating
Income and Adjusted Operating Margin (Unaudited)
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
(in
millions)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net sales
|
$
3,449
|
|
$
3,622
|
|
$
10,647
|
|
$
10,676
|
|
|
|
|
|
|
|
|
Operating
income
|
$
270
|
|
$
272
|
|
$
862
|
|
$
879
|
Operating
margin
|
7.8 %
|
|
7.5 %
|
|
8.1 %
|
|
8.2 %
|
|
|
|
|
|
|
|
|
Non-comparable
items:
|
|
|
|
|
|
|
|
Restructuring
expense
|
$
21
|
|
$
56
|
|
$
65
|
|
$
68
|
Intangible asset
amortization expense
|
17
|
|
17
|
|
51
|
|
51
|
Accelerated
depreciation
|
27
|
|
1
|
|
35
|
|
4
|
Commercial contract
settlement
|
—
|
|
—
|
|
15
|
|
—
|
Adjustments associated
with Spin-Off related balances
|
3
|
|
—
|
|
14
|
|
—
|
Collective bargaining
agreement ratification bonus
|
4
|
|
—
|
|
4
|
|
—
|
Loss (gain) on sale of
businesses
|
6
|
|
—
|
|
3
|
|
(5)
|
Merger and acquisition
expense, net
|
(5)
|
|
2
|
|
—
|
|
18
|
Asset impairment and
lease modification
|
—
|
|
2
|
|
—
|
|
11
|
Gain on sale of
assets
|
—
|
|
(7)
|
|
—
|
|
(13)
|
Corporate synergy from
Spin-Off
|
—
|
|
—
|
|
—
|
|
10
|
Other non-comparable
items
|
7
|
|
6
|
|
16
|
|
3
|
Adjusted operating
income
|
$
350
|
|
$
349
|
|
$
1,065
|
|
$
1,026
|
Adjusted operating
margin
|
10.1 %
|
|
9.6 %
|
|
10.0 %
|
|
9.6 %
|
Free Cash Flow
Reconciliation (Unaudited)
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
(in
millions)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net cash provided by
operating activities from continuing operations
|
$
356
|
|
$
221
|
|
$
700
|
|
$
510
|
Capital expenditures,
including tooling outlays
|
(155)
|
|
(185)
|
|
(510)
|
|
(624)
|
Free cash
flow
|
$
201
|
|
$
36
|
|
$
190
|
|
$
(114)
|
Third Quarter 2024
Organic Net Sales Change (Unaudited)
|
|
|
(in
millions)
|
Q3 2023
Net Sales
|
|
FX
|
|
Acquisition
Impact
|
|
Organic
Net Sales
Change
|
|
Q3 2024
Net Sales
|
|
Organic
Net Sales
Change %
|
Turbos & Thermal
Technologies
|
$
1,474
|
|
$ (1)
|
|
$
—
|
|
$ (87)
|
|
$
1,386
|
|
(5.9) %
|
Drivetrain & Morse
Systems
|
1,449
|
|
2
|
|
—
|
|
(86)
|
|
1,365
|
|
(5.9) %
|
PowerDrive
Systems
|
571
|
|
2
|
|
9
|
|
(70)
|
|
512
|
|
(12.3) %
|
Battery & Charging
Systems
|
146
|
|
1
|
|
—
|
|
50
|
|
197
|
|
34.2 %
|
Inter-segment
eliminations
|
(18)
|
|
—
|
|
—
|
|
7
|
|
(11)
|
|
(38.9) %
|
Net sales
|
$
3,622
|
|
$
4
|
|
$
9
|
|
$
(186)
|
|
$
3,449
|
|
(5.1) %
|
|
|
|
Year to Date 2024
Organic Net Sales Change (Unaudited)
|
|
|
(in
millions)
|
Q3 2023
YTD Net
Sales
|
|
FX
|
|
Acquisition
Impact
|
|
Organic
Net Sales
Change
|
|
Q3 2024
YTD Net Sales
|
|
Organic
Net Sales
Change %
|
Turbos & Thermal
Technologies
|
$
4,570
|
|
$ (21)
|
|
$
—
|
|
$ (74)
|
|
$
4,475
|
|
(1.6) %
|
Drivetrain & Morse
Systems
|
4,146
|
|
(52)
|
|
—
|
|
132
|
|
4,226
|
|
3.2 %
|
PowerDrive
Systems
|
1,624
|
|
(17)
|
|
21
|
|
(216)
|
|
1,412
|
|
(13.3) %
|
Battery & Charging
Systems
|
395
|
|
—
|
|
5
|
|
167
|
|
567
|
|
42.3 %
|
Inter-segment
eliminations
|
(59)
|
|
—
|
|
—
|
|
26
|
|
(33)
|
|
(44.1) %
|
Total
|
$ 10,676
|
|
$ (90)
|
|
$
26
|
|
$
35
|
|
$ 10,647
|
|
0.3 %
|
Adjusted Operating
Income and Adjusted Operating Margin Guidance Reconciliation
(Unaudited)
|
|
|
|
|
Full-Year 2024
Guidance
|
(in
millions)
|
Low
|
|
High
|
Net sales
|
$
14,000
|
|
$
14,200
|
|
|
|
|
Operating
income
|
1,128
|
|
1,158
|
Operating
margin
|
8.1 %
|
|
8.2 %
|
|
|
|
|
Non-comparable
items:
|
|
|
|
Restructuring
expense
|
$
90
|
|
$
100
|
Intangible asset
amortization expense
|
70
|
|
70
|
Accelerated
depreciation
|
35
|
|
35
|
Commercial contract
settlement
|
15
|
|
15
|
Adjustments associated
with Spin-Off related balances
|
14
|
|
14
|
Collective bargaining
agreement ratification bonus
|
4
|
|
4
|
Loss on sale of
businesses
|
3
|
|
3
|
Other non-comparable
items
|
16
|
|
16
|
Adjusted operating
income
|
$
1,375
|
|
$
1,415
|
Adjusted operating
margin
|
9.8 %
|
|
10.0 %
|
|
|
|
|
Adjusted Earnings
Per Diluted Share Guidance Reconciliation
(Unaudited)
|
|
|
|
|
Full-Year 2024
Guidance
|
|
Low
|
|
High
|
Earnings per Diluted
Share from Continuing Operations
|
$
4.17
|
|
$
4.28
|
|
|
|
|
Non-comparable
items:
|
|
|
|
Restructuring
expense
|
0.29
|
|
0.33
|
Accelerated
depreciation
|
0.13
|
|
0.13
|
Commercial contract
settlement
|
0.06
|
|
0.06
|
Adjustments associated
with Spin-Off related balances
|
0.06
|
|
0.06
|
Loss on sale of
businesses
|
0.02
|
|
0.02
|
Collective bargaining
agreement ratification bonus
|
0.01
|
|
0.01
|
Gain on debt
extinguishment
|
(0.01)
|
|
(0.01)
|
Tax
adjustments
|
(0.65)
|
|
(0.65)
|
Other non-comparable
items
|
0.07
|
|
0.07
|
Adjusted Earnings
per Diluted Share from Continuing Operations
|
$
4.15
|
|
$
4.30
|
|
|
|
|
Free Cash Flow
Guidance Reconciliation (Unaudited)
|
|
|
|
|
Full-Year 2024
Guidance
|
(in
millions)
|
Low
|
|
High
|
Net cash provided by
operating activities
|
$
1,325
|
|
$
1,375
|
Capital expenditures,
including tooling outlays
|
(850)
|
|
(800)
|
Free cash
flow
|
$
475
|
|
$
575
|
Full Year 2024
Estimated Organic Net Sales Change Guidance and Outgrowth
Reconciliation From Continuing Operations
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in
millions)
|
FY 2023 Net
Sales
|
|
FX
|
|
FY 2024
Acquisition
Impact
|
|
Organic Net
Sales
Change
|
|
FY 2024 Net
Sales
|
|
Organic Net
Sales
Change %
|
|
LV/CV
Weighted
Market
|
|
Outgrowth
|
Low
|
$ 14,198
|
|
$
(20)
|
|
$
30
|
|
$
(208)
|
|
$ 14,000
|
|
(1.5) %
|
|
(3.5) %
|
|
2.0 %
|
High
|
$ 14,198
|
|
$
(20)
|
|
$
30
|
|
$
(8)
|
|
$ 14,200
|
|
(0.1) %
|
|
(3.0) %
|
|
2.9 %
|
Full Year 2024
Estimated Year-Over-Year Change in Production
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
North
America
|
|
Europe
|
|
China
|
|
Total
|
Light
vehicle
|
|
(1.5)% to
(0.5)%
|
|
(5.5)% to
(5)%
|
|
1% to 1.5%
|
|
(2.5)% to
(2)%
|
Commercial
vehicle
|
|
~(4.5)%
|
|
~(15)%
|
|
~2%
|
|
~(2.5)%
|
BorgWarner-Weighted
|
|
(2)% to (1)%
|
|
(7)% to
(6.5)%
|
|
1 to 1.5%
|
|
(3.5)% to
(3)%
|
Recast Reportable Segment Information
Effective July 1, 2024, the
Company implemented a new business unit and management structure
designed to further enhance the execution of the Company's
Charging Forward strategy. The Company now reports its
results in the following four reportable segments: Turbos &
Thermal Technologies, Drivetrain & Morse Systems, PowerDrive
Systems (formerly ePropulsion) and Battery & Charging Systems.
The reportable segment disclosures have been updated accordingly
which included recasting prior period information for the new
reporting structure. For informational purposes only, in the
following tables, the Company has recast the quarterly segment
information for fiscal 2024 and 2023 to align with this
presentation.
BorgWarner
Reportable Segment Information (Unaudited)
|
|
2024
|
(in
millions)
|
Three Months
Ended March 31,
2024
|
|
Three Months
Ended June 30,
2024
|
Revenue
|
|
|
|
Turbos & Thermal
Technologies
|
$
1,574
|
|
$
1,515
|
Drivetrain & Morse
Systems
|
1,419
|
|
1,442
|
PowerDrive
Systems
|
436
|
|
464
|
Battery & Charging
Systems
|
177
|
|
193
|
Inter-segment
eliminations
|
(11)
|
|
(11)
|
Net
Sales
|
$
3,595
|
|
$
3,603
|
|
|
|
|
Cost of
sales
|
2,951
|
|
2,918
|
Gross Profit
|
644
|
|
685
|
Gross Margin
|
17.9 %
|
|
19.0 %
|
|
|
|
|
Selling, general and
administrative expenses
|
329
|
|
341
|
Restructuring
expense
|
19
|
|
25
|
Other operating
expense, net
|
1
|
|
22
|
Operating
income
|
295
|
|
297
|
|
|
|
|
Non-comparable
items
|
44
|
|
79
|
|
|
|
|
Adjusted Operating
Income (Loss)
|
|
|
|
Turbos & Thermal
Technologies
|
$
228
|
|
$
224
|
Drivetrain & Morse
Systems
|
253
|
|
266
|
PowerDrive
Systems
|
(62)
|
|
(49)
|
Battery & Charging
Systems
|
(15)
|
|
(10)
|
Corporate &
Non-Operating
|
(65)
|
|
(55)
|
Adjusted Operating
Income
|
$
339
|
|
$
376
|
BorgWarner
Reportable Segment Information (Unaudited)
|
|
2023
|
(in
millions)
|
Three Months
Ended March 31,
2023
|
|
Three Months
Ended June 30,
2023
|
|
Three Months
Ended September 30,
2023
|
|
Three Months
Ended December 31,
2023
|
|
Year Ended
December 31,
2023
|
Revenue
|
|
|
|
|
|
|
|
|
|
Turbos & Thermal
Technologies
|
$
1,541
|
|
$
1,555
|
|
$
1,474
|
|
$
1,442
|
|
$
6,012
|
Drivetrain & Morse
Systems
|
1,266
|
|
1,431
|
|
1,449
|
|
1,403
|
|
5,549
|
PowerDrive
Systems
|
487
|
|
566
|
|
571
|
|
542
|
|
2,166
|
Battery & Charging
Systems
|
110
|
|
139
|
|
146
|
|
151
|
|
546
|
Inter-segment
eliminations
|
(21)
|
|
(20)
|
|
(18)
|
|
(16)
|
|
(75)
|
Net
Sales
|
$
3,383
|
|
$
3,671
|
|
$
3,622
|
|
$
3,522
|
|
$
14,198
|
|
|
|
|
|
|
|
|
|
|
Cost of
sales
|
2,806
|
|
2,991
|
|
2,970
|
|
2,863
|
|
11,630
|
Gross Profit
|
577
|
|
680
|
|
652
|
|
659
|
|
2,568
|
Gross Margin
|
17.1 %
|
|
18.5 %
|
|
18.0 %
|
|
18.7 %
|
|
18.1 %
|
|
|
|
|
|
|
|
|
|
|
Selling, general and
administrative expenses
|
299
|
|
334
|
|
330
|
|
353
|
|
1,316
|
Restructuring
expense
|
3
|
|
9
|
|
56
|
|
11
|
|
79
|
Other operating expense
(income), net
|
1
|
|
4
|
|
(6)
|
|
14
|
|
13
|
Operating
income
|
274
|
|
333
|
|
272
|
|
281
|
|
1,160
|
|
|
|
|
|
|
|
|
|
|
Non-comparable
items
|
31
|
|
39
|
|
77
|
|
51
|
|
198
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating
Income (Loss)
|
|
|
|
|
|
|
|
|
|
Turbos & Thermal
Technologies
|
$
218
|
|
$
228
|
|
$
214
|
|
$
214
|
|
$
874
|
Drivetrain & Morse
Systems
|
201
|
|
246
|
|
253
|
|
258
|
|
958
|
PowerDrive
Systems
|
(35)
|
|
(19)
|
|
(20)
|
|
(16)
|
|
(90)
|
Battery & Charging
Systems
|
(23)
|
|
(27)
|
|
(26)
|
|
(40)
|
|
(116)
|
Corporate &
Non-Operating
|
(56)
|
|
(56)
|
|
(72)
|
|
(84)
|
|
(268)
|
Adjusted Operating
Income
|
$
305
|
|
$
372
|
|
$
349
|
|
$
332
|
|
$
1,358
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/borgwarner-reports-third-quarter-2024-results-increases-full-year-adjusted-operating-margin-and-eps-guidance-completes-400-million-share-repurchase-plan-302291907.html
SOURCE BorgWarner