Brunswick Corporation
BC · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $5,237,100 | $6,401,400 | $6,812,200 | $5,846,200 |
| % Growth | -18.2% | -6% | 16.5% | – |
| Cost of Goods Sold | $3,886,300 | $4,614,400 | $4,865,000 | $4,180,200 |
| Gross Profit | $1,350,800 | $1,787,000 | $1,947,200 | $1,666,000 |
| % Margin | 25.8% | 27.9% | 28.6% | 28.5% |
| R&D Expenses | $169,600 | $185,200 | $202,900 | $154,500 |
| G&A Expenses | $770,900 | $0 | $0 | $0 |
| SG&A Expenses | $798,200 | $812,200 | $771,400 | $697,800 |
| Sales & Mktg Exp. | $27,300 | $0 | $0 | $0 |
| Other Operating Expenses | $71,400 | $54,700 | $25,100 | $800 |
| Operating Expenses | $1,039,200 | $1,052,100 | $999,400 | $853,100 |
| Operating Income | $311,600 | $734,900 | $947,800 | $812,900 |
| % Margin | 5.9% | 11.5% | 13.9% | 13.9% |
| Other Income/Exp. Net | -$108,300 | -$106,000 | -$94,200 | -$76,500 |
| Pre-Tax Income | $203,300 | $628,900 | $853,600 | $736,400 |
| Tax Expense | $54,000 | $196,300 | $172,300 | $141,000 |
| Net Income | $130,100 | $420,400 | $677,000 | $593,300 |
| % 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 | 67,200 | 70,200 | 74,800 | 77,800 |
| Weighted Avg Shares Out Dil | 67,400 | 70,500 | 75,200 | 78,400 |
| Supplemental Information | – | – | – | – |
| Interest Income | $13,400 | $10,200 | $6,100 | $2,100 |
| Interest Expense | $126,600 | $112,400 | $98,100 | $66,000 |
| Depreciation & Amortization | $288,800 | $272,900 | $231,200 | $178,100 |
| EBITDA | $618,700 | $1,014,200 | $1,182,900 | $980,400 |
| % Margin | 11.8% | 15.8% | 17.4% | 16.8% |