Brunswick Corporation
BC · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $5,237 | $6,401 | $6,812 | $5,846 |
| % Growth | -18.2% | -6% | 16.5% | – |
| Cost of Goods Sold | $3,886 | $4,614 | $4,865 | $4,180 |
| Gross Profit | $1,351 | $1,787 | $1,947 | $1,666 |
| % Margin | 25.8% | 27.9% | 28.6% | 28.5% |
| R&D Expenses | $170 | $185 | $203 | $155 |
| G&A Expenses | $771 | $0 | $0 | $0 |
| SG&A Expenses | $798 | $812 | $771 | $698 |
| Sales & Mktg Exp. | $27 | $0 | $0 | $0 |
| Other Operating Expenses | $71 | $55 | $25 | $1 |
| Operating Expenses | $1,039 | $1,052 | $999 | $853 |
| Operating Income | $312 | $735 | $948 | $813 |
| % Margin | 5.9% | 11.5% | 13.9% | 13.9% |
| Other Income/Exp. Net | -$108 | -$106 | -$94 | -$77 |
| Pre-Tax Income | $203 | $629 | $854 | $736 |
| Tax Expense | $54 | $196 | $172 | $141 |
| Net Income | $130 | $420 | $677 | $593 |
| % Margin | 2.5% | 6.6% | 9.9% | 10.1% |
| EPS | 1.94 | 5.99 | 9.05 | 7.63 |
| % Growth | -67.6% | -33.8% | 18.6% | – |
| EPS Diluted | 1.93 | 5.96 | 9 | 7.57 |
| Weighted Avg Shares Out | 67 | 70 | 75 | 78 |
| Weighted Avg Shares Out Dil | 67 | 71 | 75 | 78 |
| Supplemental Information | – | – | – | – |
| Interest Income | $13 | $10 | $6 | $2 |
| Interest Expense | $127 | $112 | $98 | $66 |
| Depreciation & Amortization | $289 | $273 | $231 | $178 |
| EBITDA | $619 | $1,014 | $1,183 | $980 |
| % Margin | 11.8% | 15.8% | 17.4% | 16.8% |