BC
Brunswick Corporation
$63.59
-$0.29(-0.45%)
54
Overall
80
Value
30
Tech
52
Quality
Market Cap
$4.20B
Volume
606.29K
52W Range
$41.00 - $87.65
Target Price
$66.14
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $4.1B | $4.2B | $4.8B | $4.1B | $4.1B | $4.3B | $5.8B | $6.8B | $6.4B | $5.2B | ||
| Total Revenue | $3.8B | $4.2B | $3.8B | $4.1B | $4.1B | $4.3B | $5.8B | $6.8B | $6.4B | $5.2B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-3.0B | $-3.0B | $-3.6B | $-3.1B | $3.0B | $3.1B | $4.2B | $4.9B | $4.6B | $3.9B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $1.1B | $1.2B | $1.3B | $1.0B | $1.1B | $1.2B | $1.7B | $1.9B | $1.8B | $1.4B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $700.6M | $718.3M | $863.8M | $691.5M | $612.4M | $665.5M | $847.5M | $974.3M | $997.4M | $917.5M | ||
| Research & Development | $125.9M | $131.0M | $146.4M | $121.5M | $121.6M | $125.9M | $154.5M | $202.9M | $185.2M | $169.6M | ||
| Research Expense | $125.9M | $131.0M | $146.4M | $121.5M | $121.6M | $125.9M | $154.5M | $202.9M | $185.2M | $169.6M | ||
| Selling, General & Administrative | $562.3M | $572.1M | $636.1M | $515.2M | $509.6M | $543.7M | $697.8M | $771.4M | $812.2M | $747.9M | ||
| Selling & Marketing Expenses | $562.3M | $572.1M | $636.1M | $515.2M | $35.6M | $29.7M | $33.2M | $39.9M | $28.5M | $27.3M | ||
| General & Administrative Expenses | $-34.1M | $-37.9M | $-44.6M | $-33.6M | $509.6M | $543.7M | $697.8M | $771.4M | $812.2M | $747.9M | ||
| Salaries & Wages | $12.4M | $15.2M | $81.3M | $54.8M | $-18.8M | $-4.1M | $-800.0K | -- | -- | -- | ||
| Depreciation & Amortization | -- | -- | -- | -- | $107.1M | $121.5M | $142.1M | $167.9M | $204.3M | $214.0M | ||
| Depreciation & Amortization | -- | -- | -- | -- | $107.1M | $121.5M | $142.1M | -- | -- | -- | ||
| Amortization | $-3.0M | $-6.8M | $-8.4M | $-14.8M | $446.6M | $449.6M | $924.4M | $1.0B | $1.1B | $1.0B | ||
| Other Operating Expenses | $-500.0K | $-500.0K | $-400.0K | $-400.0K | $-400.0K | $-600.0K | $-500.0K | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $414.0M | $462.0M | $398.3M | $355.5M | $471.0M | $539.3M | $812.9M | $947.8M | $734.9M | $311.6M | ||
| EBITDA | $431.9M | $507.2M | $418.4M | $480.7M | $325.4M | $693.4M | $980.4M | $1.2B | $1.0B | $618.7M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $27.8M | $27.2M | $26.4M | $46.0M | $76.0M | $67.3M | $65.9M | $98.1M | $112.4M | $126.6M | ||
| Intinc | $2.2M | $1.8M | $2.6M | $2.9M | $3.3M | $1.2M | $2.1M | $6.1M | $10.2M | $13.4M | ||
| Net Non-Operating Interest Income/Expense | $-25.6M | $-25.4M | $-23.8M | $-43.1M | $-72.7M | $-66.1M | $-63.8M | $-92.0M | $-102.2M | $-113.2M | ||
| Other Income/Expense | $73.2M | $47.6M | $93.3M | $1.7M | $287.6M | $500.0K | $8.7M | $-27.3M | $3.8M | $-4.9M | ||
| Other Special Charges | $5.4M | $3.2M | $-2.8M | $-9.4M | $-294.9M | $-5.0M | $-11.0M | $-6.2M | $7.6M | $-3.7M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | -- | -- | -- | -- | $4.1M | $800.0K | -- | -- | -- | ||
| Special Income Charges | -- | -- | -- | -- | -- | $-4.1M | $-800.0K | $-25.1M | $-4.9M | $69.9M | ||
| Other Impairment Of Capital Assets | $-11.9M | $-2.4M | $-31.0M | $-12.7M | $3.0M | $900.0K | $800.0K | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $343.0M | $416.2M | $307.6M | $356.7M | $186.7M | $540.0M | $802.3M | $951.7M | $741.3M | $329.9M | ||
| Pre-Tax Income | $315.2M | $389.0M | $281.2M | $310.7M | $110.7M | $472.7M | $736.4M | $853.6M | $628.9M | $203.3M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $87.8M | $116.4M | $134.8M | $57.3M | $80.3M | $98.0M | $141.0M | $172.3M | $196.3M | $54.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $241.4M | $276.0M | $146.4M | $265.3M | $-131.0M | $372.7M | $593.3M | $677.0M | $420.4M | $130.1M | ||
| Net Income (Continuing Operations) | $241.4M | $276.0M | $146.4M | $265.3M | $-131.0M | $372.7M | $593.3M | $681.3M | $432.6M | $149.3M | ||
| Net Income (Discontinued Operations) | $241.4M | $276.0M | $146.4M | $265.3M | $-131.0M | $372.7M | $593.3M | $677.0M | $420.4M | $130.1M | ||
| Net Income (Common Stockholders) | $241.4M | $276.0M | $146.4M | $265.3M | $-93.4M | $372.7M | $593.3M | $677.0M | $420.4M | $130.1M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-2.3B | $-2.3B | $-2.7B | $-2.4B | $3.6B | $3.8B | $5.0B | $5.8B | $5.6B | $4.8B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $93.0M | $91.2M | $89.4M | $87.6M | $85.2M | $79.2M | $77.8M | $74.8M | $70.2M | $67.2M | ||
| Average Shares Outstanding (Diluted) | $94.3M | $92.0M | $90.1M | $88.2M | $85.6M | $79.7M | $78.4M | $75.2M | $70.5M | $67.4M | ||
| Shares Outstanding | $91.0M | $89.5M | $87.6M | $87.0M | $79.5M | $77.8M | $76.6M | $71.2M | $68.2M | $65.8M | ||
| Basic EPS | $2.6 | $3.03 | $1.64 | $3.03 | $-1.54 | $4.7 | $7.63 | $9.05 | $5.99 | $1.94 | ||
| Basic EPS (Continuing Operations) | $2.45 | $2.99 | $1.64 | $2.89 | $0.36 | $4.73 | $7.65 | $9.11 | $6.16 | $2.22 | ||
| Diluted EPS | $2.56 | $3 | $1.62 | $3.01 | $-1.53 | $4.68 | $7.57 | $9 | $5.96 | $1.93 | ||
| Diluted EPS (Continuing Operations) | $2.41 | $2.96 | $1.62 | $2.87 | $0.36 | $4.7 | $7.59 | $9.06 | $6.13 | $2.21 | ||
| Dividend Per Share | $0.53 | $0.62 | $0.69 | $0.78 | $0.87 | $0.99 | $1.28 | $1.46 | $1.6 | $1.68 | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | -- | -- | -- | -- | -- | -- | $-4.0M | -- | -- | -- | ||
| Basic Discontinuous Operations | $0.15 | $0.04 | $-0.46 | $0.14 | $-1.9 | $-0.03 | $-0.02 | $-0.06 | $-0.17 | $-0.28 | ||
| Diluted Discontinuous Operations | $0.15 | $0.04 | $-0.46 | $0.14 | $-1.89 | $-0.02 | $-0.02 | $-0.06 | $-0.17 | $-0.28 | ||
| Earnings from equity interest | $3.7M | $4.3M | $6.1M | $7.7M | $7.3M | $4.5M | $2.3M | $4.0M | $-11.4M | $8.6M | ||
| Earnings From Equity Interest Net Of Tax | $3.7M | $4.3M | $6.1M | $7.7M | $7.3M | $4.5M | $2.3M | $4.0M | $-11.4M | $8.6M | ||
| Gain On Sale Of Business | $-82.3M | $-55.1M | $-96.6M | -- | -- | -- | -- | -- | -- | -- | ||
| Gains Loss On Disposal Of Discontinued Operations | $14.0M | $3.4M | $-40.9M | $11.9M | $-43.9M | $-1.5M | $1.4M | -- | -- | -- | ||
| Marketing Expense | $-28.7M | $-26.5M | $-30.5M | $-31.7M | $35.6M | $29.7M | $33.2M | -- | -- | -- | ||
| Net Income Discontinuous Operations | $14.0M | $3.4M | $-40.9M | $11.9M | $-161.4M | $-2.0M | $-2.1M | $-4.3M | $-12.2M | $-19.2M | ||
| Other Gain Loss From Disposition Of Discontinued Operations | -- | -- | -- | -- | $-117.5M | $-500.0K | $-2.1M | $-4.3M | -- | -- | ||
| Other Gand A | $-34.1M | $-37.9M | $-44.6M | $-33.6M | $509.6M | $543.7M | $697.8M | $771.4M | $812.2M | $747.9M | ||
| Rent And Landing Fees | $-34.1M | $-37.9M | $-44.6M | $-46.2M | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $562.3M | $572.1M | $636.1M | $515.2M | -- | -- | -- | -- | -- | -- | ||
| Restruct | -- | -- | -- | -- | -- | $4.1M | $800.0K | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | BC | $63.59 | -0.5% | 606.29K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |