HighGravityData

BorgWarner — Oct 30, 2025 release

Fiscal 2025 third-quarter results · 8-K Item 2.02 · Exhibit 99.1 · 0000908255-25-000040
Open on SEC.gov ↗
Showing in the filing
Commercial vehicle estimated year-over-year change in production - North America
“~(21)%”
Period
FY2025
Measure
Company-defined measure
Source
Guidance table
All guidance in this release · 23
Net sales for FY2025
“$14.1 billion to $14.3 billion”
Weighted light and commercial vehicle markets for FY2025
“down 1% to approximately flat”
Organic sales for FY2025
“down 1% to approximately flat”
Year-over-year change in organic sales for FY2025
“down 1% to approximately flat”
Foreign currencies impact on sales for FY2025
“an increase in sales of $30 million compared to the Company’s previous guidance”
U.S. GAAP operating margin for FY2025
“7.8% to 7.9%”
Adjusted operating margin for FY2025
“10.3% to 10.5%”
Net earnings for FY2025
“$3.52 to $3.63 per diluted share”
Net earnings per diluted share for FY2025
“$3.52 to $3.63”
Adjusted net earnings per diluted share for FY2025
“$4.60 to $4.75”
Operating cash flow for FY2025
“$1,434 million to $1,484 million”
Free cash flow for FY2025
“$850 million to $950 million”
Light vehicle estimated year-over-year chang… for FY2025
“(3)% to (1.5)%”
Light vehicle estimated year-over-year chang… for FY2025
“(3)% to (1)%”
Light vehicle estimated year-over-year chang… for FY2025
“1.5% to 2.5%”
Commercial vehicle estimated year-over-year … for FY2025
“~(21)%”
Commercial vehicle estimated year-over-year … for FY2025
“~2.5%”
Commercial vehicle estimated year-over-year … for FY2025
“~8%”
Commercial vehicle estimated year-over-year … for FY2025
“~0%”
BorgWarner-Weighted estimated year-over-year… for FY2025
“(6)% to (4.5)%”
BorgWarner-Weighted estimated year-over-year… for FY2025
“(2)% to (0.5)%”
BorgWarner-Weighted estimated year-over-year… for FY2025
“6% to 7%”
BorgWarner-Weighted estimated year-over-year… for FY2025
“(1)% to 0%”
Exhibit 99.1 · the passage around this item
… earlier in the release
Adjusted Operating Income and Adjusted Operating Margin (Unaudited) Three Months Ended September 30, Nine Months Ended September 30, (in millions) 2025 2024 2025 2024 Net sales $ 3,591  $ 3,449  $ 10,744  $ 10,647  Operating income $ 248  $ 270  $ 774  $ 862  Operating margin 6.9  % 7.8  % 7.2  % 8.1  % Non-comparable items: Accelerated depreciation $ 60  $ 27  $ 81  $ 35  Restructuring expense 23  21  71  65  Intangible asset amortization expense 16  17  49  51  Impairment charges —  —  42  —  Legal settlement 38  —  38  —  Costs to exit charging business —  —  32  —  Chief Executive Officer ("CEO") transition compensation 5  —  11  —  Write-off of customer incentive asset —  —  7  —  Adjustments associated with Spin-Off related balances 8  3  7  14  Loss on sale of assets 1  —  6  —  Merger and acquisition expense, net 2  (5) 4  —  Loss on sale of businesses 1  6  2  3  Insurance recovery (21) —  (21) —  Commercial contract settlement —  —  —  15  Collective bargaining agreement ratification bonus —  4  —  4  Other non-comparable items 4  7  7  16  Adjusted operating income $ 385  $ 350  $ 1,110  $ 1,065  Adjusted operating margin 10.7  % 10.1  % 10.3  % 10.0  % Free Cash Flow Reconciliation (Unaudited) Three Months Ended September 30, Nine Months Ended September 30, (in millions) 2025 2024 2025 2024 Net cash provided by operating activities from continuing operations $ 368  $ 356  $ 1,029  $ 700  Capital expenditures, including tooling outlays (111) (155) (307) (510) Customer advances related to capital expenditures 9  —  16  —  Free cash flow $ 266  $ 201  $ 738  $ 190  11 Third Quarter 2025 Organic Net Sales Change (Unaudited) (in millions) Q3 2024 Net Sales FX Organic Net Sales Change Q3 2025 Net Sales Organic Net Sales Change % Turbos & Thermal Technologies $ 1,386 $ 38 $ 13 $ 1,437 0.9% Drivetrain & Morse Systems 1,365 17 70 1,452 5.1% PowerDrive Systems 512 9 61 582 11.9% Battery & Charging Systems 197 5 (70) 132 (35.5)% Inter-segment eliminations (11) — (1) (12) 9.1% Net sales $ 3,449 $ 69 $ 73 $ 3,591 2.1% Year to Date 2025 Organic Net Sales Change (Unaudited) (in millions) Q3 2024 YTD Net Sales FX Organic Net Sales Change Q3 2025 YTD Net Sales Organic Net Sales Change % Turbos & Thermal Technologies $ 4,475 $ 24 $ (127) $ 4,372 (2.8)% Drivetrain & Morse Systems 4,226 15 1 4,242 —% PowerDrive Systems 1,412 5 307 1,724 21.7% Battery & Charging Systems 567 6 (132) 441 (23.3)% Inter-segment eliminations (33) — (2) (35) 6.1% Total $ 10,647 $ 50 $ 47 $ 10,744 0.4% Adjusted Operating Income and Adjusted Operating Margin Guidance Reconciliation (Unaudited) Full-Year 2025 Guidance (in millions) Low High Net sales $ 14,100  $ 14,300  Operating income $ 1,104  $ 1,134  Operating margin 7.8  % 7.9  % Non-comparable items: Accelerated depreciation $ 81  $ 81  Restructuring expense 70  80  Intangible asset amortization 66  66  Impairment charges 42  42  Legal settlement 38  38  Costs to exit charging business 32  32  Chief Executive Officer (“CEO”) transition compensation 11  11  Write-off of customer incentive asset 7  7  Adjustment associated with Spin-Off related balances 7  7  Loss on sale of assets 6  6  Merger and acquisition expense, net 4  4  Loss on sale of business 2  2  Insurance recovery (21) (21) Other non-comparable items 6  6  Adjusted operating income $ 1,455  $ 1,495  Adjusted operating margin 10.3  % 10.5  % 12 Adjusted Earnings Per Diluted Share Guidance Reconciliation (Unaudited) Full-Year 2025 Guidance Low High Earnings per Diluted Share $ 3.52  $ 3.63  Non-comparable items: Accelerated depreciation $ 0.28  $ 0.28  Restructuring expense 0.25  0.29  Legal settlement 0.18  0.18  Impairment charges 0.16  0.16  Costs to exit charging business 0.14  0.14  Chief Executive Officer (“CEO”) transition compensation 0.05  0.05  Write-off of customer incentive asset 0.03  0.03  Adjustment associated with Spin-Off related balances 0.03  0.03  Loss on sale of assets 0.02  0.02  Merger and acquisition expense, net 0.02  0.02  Loss on sale of businesses 0.01  0.01 Unrealized gain on equity securities (0.01) (0.01) Insurance recovery (0.07) (0.07) Tax adjustments (0.06) (0.06) Other non-comparable items 0.05  0.05  Adjusted Earnings per Diluted Share $ 4.60  $ 4.75  Free Cash Flow Guidance Reconciliation (Unaudited) Full-Year 2025 Guidance (in millions) Low High Net cash provided by operating activities from continuing operations $ 1,434 $ 1,484 Capital expenditures, including tooling outlays (600) (550) Customer advances related to capital expenditures 16 16 Free cash flow $ 850 $ 950 Full Year 2025 Organic Net Sales Change Guidance Reconciliation From Continuing Operations (Unaudited) (in millions) FY 2024 Net Sales FX Organic Net Sales Change FY 2025 Net Sales Organic Net Sales Change % LV/CV Weighted Market % Outgrowth % Low $ 14,086 $ 170 $ (156) $ 14,100 (1.1)% (1.0)% (0.1)% High $ 14,086 $ 170 $ 44 $ 14,300 0.3% —% 0.3% Full Year 2025 Estimated Year-Over-Year Change in Production (Unaudited) North America Europe China Total Light vehicle (3)% to (1.5)% (3)% to (1)% 6% to 7% 1.5% to 2.5% Commercial vehicle ~(21)% ~2.5% ~8% ~0% BorgWarner-Weighted (6)% to (4.5)% (2)% to (0.5)% 6% to 7% (1)% to 0% 13
the item shown at left
other guidance in this release
Text is the filed exhibit, verbatim.