Brunswick Corporation (BC)
53.40
-2.59 (-4.63%)
At close: Mar 28, 2025, 3:59 PM
53.01
-0.71%
After-hours: Mar 28, 2025, 06:36 PM EDT
Brunswick Income Statement
| Year | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 | FY09 | FY08 | FY07 | FY06 | FY05 | FY04 | FY03 | FY02 | FY01 | FY00 | FY99 | FY98 | FY97 | FY96 | FY95 | FY94 | FY93 | FY92 | FY91 | FY90 | FY89 | FY88 | FY87 | FY86 | FY85 |
| Revenue | 5.24B | 6.4B | 6.81B | 5.85B | 4.35B | 4.11B | 5.16B | 4.51B | 4.49B | 4.11B | 3.84B | 3.89B | 3.72B | 3.75B | 3.4B | 2.78B | 4.71B | 5.67B | 5.67B | 5.92B | 5.23B | 4.13B | 3.71B | 3.37B | 3.81B | 4.28B | 3.95B | 3.66B | 3.16B | 3.04B | 2.7B | 2.21B | 2.06B | 2.09B | 2.48B | 2.83B | 3.28B | 3.09B | 1.72B | 1.54B |
| Cost of Revenue | 3.89B | 4.57B | 4.87B | 4.18B | 3.13B | 2.99B | 3.84B | 3.28B | 3.26B | 2.99B | 2.8B | 2.87B | 2.77B | 2.87B | 2.68B | 2.46B | 3.84B | 4.53B | 4.44B | 4.5B | 3.92B | 3.13B | 2.85B | 2.59B | 2.57B | 2.98B | 2.7B | 2.47B | 2.16B | 2.09B | 1.83B | 1.52B | 1.44B | 1.49B | 1.77B | 2.05B | 2.27B | 2.07B | 1.18B | 1.07B |
| Gross Profit | 1.35B | 1.83B | 1.95B | 1.67B | 1.21B | 1.12B | 1.32B | 1.23B | 1.23B | 1.11B | 1.04B | 1.02B | 944M | 875.4M | 720M | 315.6M | 867.4M | 1.14B | 1.23B | 1.42B | 1.31B | 997.1M | 859.9M | 783.4M | 1.24B | 1.3B | 1.25B | 1.19B | 1B | 954M | 868.2M | 688M | 621.2M | 594.3M | 709.1M | 776.1M | 1.01B | 1.02B | 540.8M | 468M |
| Operating Income | 311.6M | 734.9M | 947.8M | 812.9M | 539.3M | 471M | 367M | 354.9M | 409M | 331.7M | 328.5M | 304.2M | 264.1M | 215.1M | 78.6M | -398M | 76.8M | 107.2M | 341.2M | 478.6M | 400.7M | 221.4M | 196.6M | 191.1M | 452.2M | 378.3M | 400.2M | 369.3M | 304.8M | 259.6M | 210M | 99.8M | 79.8M | -100K | 73.3M | -24M | 324.3M | 339.7M | 187.6M | 163.7M |
| Interest Income | 13.4M | 10.2M | 6.1M | 2.1M | 1.2M | 3.3M | 2.9M | 2.6M | 1.8M | 2.2M | 1.2M | 1.5M | 2.9M | 3.9M | 3.6M | 3.2M | 6.7M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Pretax Income | 203.3M | 628.9M | 853.6M | 736.4M | 472.7M | 61.5M | 322.2M | 343.3M | 389.7M | 315.2M | 287.9M | 229.6M | 181M | 89.3M | -84.7M | -684.7M | -632.2M | 92.7M | 309.7M | 495.8M | 378.5M | 201.1M | 161.6M | 132.2M | 323.3M | 55M | 283.8M | 236.2M | 290.3M | 208.1M | 198.4M | 86.5M | 62M | -22.2M | 122.7M | -77.4M | 316.5M | 302.6M | 185.4M | 163.1M |
| Net Income | 149.3M | 420.4M | 677M | 593.3M | 372.7M | -131M | 265.3M | 146.4M | 276M | 241.4M | 245.7M | 769.2M | 50M | 71.9M | -110.6M | -586.2M | -788.1M | 111.6M | 133.9M | 385.4M | 269.8M | 135.2M | 78.4M | 81.8M | -95.8M | 37.9M | 186.3M | 150.5M | 185.8M | 127.2M | 129M | 23.1M | -26.3M | -23.7M | 70.9M | -71.3M | 193.1M | 168.8M | 110.3M | 100.3M |
| Selling & General & Admin | 747.9M | 812.2M | 771.4M | 697.8M | 543.7M | 509.6M | 724.3M | 704.7M | 661.3M | 644.6M | 584.5M | 570.1M | 548.8M | 562.4M | 549.4M | 625.1M | 668.4M | 835M | 752.3M | 801.3M | 782.4M | 632.5M | 560.5M | 496.4M | 534.2M | 662.7M | 598.4M | 576.3M | 570.5M | 573.9M | 538.4M | 470.4M | 425.5M | 461M | 490.2M | 640.3M | 539.4M | 536.6M | 291.7M | 254.7M |
| Research & Development | 169.6M | 185.2M | 202.9M | 154.5M | 125.9M | 121.6M | 148.8M | 138.5M | 139.2M | 125.9M | 119.6M | 119.5M | 105.3M | 97.9M | 92M | 88.5M | 122.2M | 134.5M | 132.2M | 144.7M | 131.1M | 118.2M | 102.8M | 95.9M | 102.2M | 93.4M | 87.5M | 89.4M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Other Expenses | 121.7M | n/a | -6.1M | -6.8M | -6.1M | -500K | -4.3M | 6.1M | 2.1M | 5.4M | 6.5M | 2.5M | 2.2M | n/a | n/a | n/a | n/a | 66.4M | n/a | n/a | n/a | 25M | n/a | n/a | 148.8M | 165.6M | 159.7M | 156.9M | 129.7M | 120.5M | 119.8M | 117.8M | 115.9M | 133.4M | 145.6M | 159.8M | 147.9M | 141.4M | 61.5M | 49.6M |
| Operating Expenses | 1.04B | 997.4M | 974.3M | 852.3M | 669.6M | 631.2M | 873.1M | 843.2M | 800.5M | 770.5M | 704.1M | 689.6M | 654.1M | 660.3M | 641.4M | 713.6M | 790.6M | 1.04B | 884.5M | 946M | 913.5M | 775.7M | 663.3M | 592.3M | 785.2M | 921.7M | 845.6M | 822.6M | 700.2M | 694.4M | 658.2M | 588.2M | 541.4M | 594.4M | 635.8M | 800.1M | 687.3M | 678M | 353.2M | 304.3M |
| Interest Expense | 126.6M | 112.4M | 98.1M | 65.9M | 67.3M | 76M | 46M | 26.4M | 27.5M | 27.8M | 29.8M | 43.9M | 68.1M | 81.8M | 94.4M | 86.1M | 54.2M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Selling & Marketing Expenses | n/a | 28.5M | 39.9M | 33.2M | 29.7M | 35.6M | 31.7M | 26.3M | 27.1M | 28.1M | 31.2M | 30.6M | 30.9M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Cost & Expenses | 4.93B | 5.67B | 5.84B | 5.03B | 3.8B | 3.62B | 4.71B | 4.12B | 4.06B | 3.76B | 3.51B | 3.56B | 3.43B | 3.53B | 3.32B | 3.17B | 4.63B | 5.56B | 5.32B | 5.45B | 4.83B | 3.91B | 3.52B | 3.18B | 3.36B | 3.91B | 3.54B | 3.29B | 2.86B | 2.78B | 2.49B | 2.11B | 1.98B | 2.09B | 2.4B | 2.85B | 2.96B | 2.75B | 1.53B | 1.37B |
| Income Tax | 54M | 196.3M | 172.3M | 141M | 98M | 80.3M | 59.1M | 156M | 115.3M | 87.8M | 93M | -545.6M | 33.6M | 17.4M | 25.9M | -98.5M | 155.9M | 13.1M | 46.5M | 110.4M | 108.7M | 65.9M | 58.1M | 47.5M | 121.1M | 17.1M | 105.2M | 85M | 104.5M | 73.9M | 69.4M | 32M | 22.3M | 1.5M | 51.8M | -6.1M | 123.4M | 133.8M | 75.1M | 62.8M |
| Shares Outstanding (Basic) | 66.6M | 70.2M | 74.8M | 77.8M | 79.2M | 85.2M | 87.6M | 89.4M | 91.2M | 93M | 93.6M | 91.2M | 89.8M | 89.3M | 88.7M | 88.4M | 88.3M | 89.8M | 94M | 97.6M | 95.6M | 91.2M | 67.59M | 87.8M | 88.7M | 92M | 98.3M | 99.67M | 98.31M | 95.64M | 95.56M | 92.4M | 93.93M | 87.78M | 88.63M | 88.02M | 87.77M | 88.84M | 83.56M | 85.73M |
| Shares Outstanding (Diluted) | 66.6M | 70.5M | 75.2M | 78.4M | 79.7M | 85.2M | 88.2M | 90.1M | 92M | 94.3M | 95.1M | 93.8M | 92.4M | 92.2M | 88.7M | 88.4M | 88.3M | 90.2M | 94.7M | 98.8M | 97.3M | 91.9M | 90.7M | 88.1M | 88.7M | 92.6M | 99M | 100.33M | 98.83M | 96.36M | 95.69M | 96.25M | 93.93M | 87.78M | 88.63M | 88.02M | 87.77M | 88.84M | 83.56M | 85.73M |
| EPS (Basic) | 2.24 | 5.99 | 9.05 | 7.63 | 4.72 | -1.54 | 3.03 | 1.64 | 3.03 | 2.60 | 2.63 | 8.43 | 0.56 | 0.81 | -1.25 | -6.63 | -8.93 | 1.24 | 1.42 | 3.95 | 2.82 | 1.48 | 1.16 | 0.93 | -1.08 | 0.41 | 1.90 | 1.51 | 1.89 | 1.33 | 1.35 | 0.25 | -0.28 | -0.27 | 0.80 | -0.81 | 2.20 | 1.90 | 1.32 | 1.17 |
| EPS (Diluted) | 2.24 | 5.96 | 9.00 | 7.57 | 4.70 | -1.54 | 3.01 | 1.62 | 3.00 | 2.56 | 2.58 | 8.20 | 0.54 | 0.78 | -1.25 | -6.63 | -8.93 | 1.24 | 1.41 | 3.90 | 2.77 | 1.47 | 0.86 | 0.93 | -1.08 | 0.41 | 1.88 | 1.50 | 1.88 | 1.32 | 1.35 | 0.24 | -0.28 | -0.27 | 0.80 | -0.81 | 2.20 | 1.90 | 1.32 | 1.17 |
| EBITDA | 618.7M | 1.01B | 1.18B | 980.5M | 693.5M | 324.9M | 479.8M | 419.3M | 509.5M | 436.1M | 401.3M | 323.6M | 340M | 276.5M | 211.5M | -440.4M | -400.8M | 287.3M | 508.5M | 625M | 581.2M | 221.4M | 345M | 351.5M | 601M | 532M | 488.2M | 510.6M | 434.5M | 376.3M | 329.8M | 217.6M | 195.7M | 133.3M | 218.9M | 135.8M | 472.2M | 481.1M | 249.1M | 213.3M |
| Depreciation & Amortization | 288.8M | 272.9M | 231.2M | 178.1M | 153.4M | 138.7M | 124M | 110.8M | 91M | 88.9M | 81.2M | 87.5M | 90M | 104.5M | 129.3M | 157.3M | 177.2M | 180.1M | 167.3M | 162.2M | 157.5M | 150.6M | 148.4M | 160.4M | 148.8M | 165.6M | 159.7M | 156.9M | 129.7M | 120.5M | 119.8M | 117.8M | 115.9M | 133.4M | 145.6M | 159.8M | 147.9M | 141.4M | 61.5M | 49.6M |