Name: BC-PC Income Statement - Brunswick Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

BC-PC - Brunswick Corp.

USD | NYSE | Industrials

BC-PC Income Statement - Brunswick Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q2 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q3 FY 23	Q2 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q3 FY 17	Q2 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16	Q4 FY 15	Q3 FY 15	Q2 FY 15	Q4 FY 14	Q3 FY 14	Q2 FY 14
Revenues
Revenues	1,378.1	1,333.8	1,360.2	1,447.0	1,221.8	1,154.9	1,273.3	1,443.9	1,365.0	1,593.6	1,743.6	1,698.2	1,835.6	1,695.7	1,427.2	1,554.8

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009
Revenues
Revenues	5,519.1	5,362.8	5,237.1	6,401.4	6,812.2	5,846.2	4,347.5	4,108.4	4,120.9	3,802.2	4,488.5	3,780.2	3,838.7	3,599.7	3,416.8	3,670.0	3,338.0	2,776.1
Cost of Revenue	4,147.2	4,030.6	3,886.3	4,614.4	4,865.0	4,180.2	3,134.5	2,987.4	3,073.9	2,853.6	3,256.1	2,720.2	2,801.9	2,650.4	2,540.5	2,792.6	2,600.8
Gross Profit	1,371.9	1,332.2	1,350.8	1,787.0	1,947.2	1,666.0	1,213.0	1,121.0	1,047.0	948.6	1,232.4	1,060.0	1,036.8	949.3	876.3	877.4
Operating Expenses
Research & Development	176.5	168.7	169.6	185.2	202.9	154.5	125.9	121.6	121.5	111.6	139.2	113.9	119.6	114.8	101.0
Operating Income
Operating Income	(46.7)	(40.7)	311.6	734.9	947.8	812.9	539.3	471.0	355.5	330.3	479.5	331.3	328.5	281.8
Non-Operating
Interest Income	6.7	7.2	13.4	10.2	6.1	2.1	1.2	3.3	2.9	2.6	1.8	2.2	1.2	1.5	2.9	3.9
Tax & Net
Income Tax Expense	(1.8)	0.2	54.0	196.3	172.3	141.0	98.0	80.3	57.3	111.6	115.3	83.9	93.0	(547.9)	31.4
Per Share
EPS Basic	(2.09)	(2.08)	1.94	5.99	9.05	7.63	4.70	(1.54)	3.03	1.64	3.03	2.60	2.63	8.43	0.56	0.81
Supplementary Data
EBITDA	250.6	251.8	600.4	1,007.8	1,179.0	991.0	692.7	609.7	479.5	417.4	583.4	408.4	409.7	353.2	310.1	313.1

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	46.3	45.0	43.4	41.8	38.5	39.1	41.7	43.0	45.8	45.2	48.7	50.4	50.2	51.4	35.5	37.5	34.1	38.1	31.2	27.7	28.9	29.7	29.7	33.5	28.7	22.0	29.4	32.5	37.6	35.5	34.5	34.5	35.1	34.6	30.3	31.8	30.1	33.5	29.7	28.0
Selling General & Administrative	242.2	210.7	215.8	216.6	208.0	181.7	180.7	181.8	203.7	187.1	211.3	186.2	207.2	192.7	165.9	173.6
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation & Amortization	74.9	115.4	54.0	53.0	70.1	112.9	54.0	52.5	69.4	-	64.7	-	-	53.6	-	-
Amortization of Intangibles	19.5	19.4	19.7	20.1	19.2	20.8	18.2	17.9	17.9	17.0	16.6	15.9	15.4	15.9	8.3	8.0
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	290.0	258.1	584.4	264.3	246.9	309.0	229.7	226.4	259.4	-	-	-	-	-	-	-

Operating Income
Operating Income	50.3	41.9	(242.2)	103.3	56.3	(55.7)	98.4	158.3	110.6	196.1	236.1	237.7	279.0	239.5	209.0	250.2	231.9	136.5	192.6	107.0	103.2	74.5	119.7	162.7	114.1	59.1	98.2	93.1	105.1	114.2	103.4	122.5	161.9	96.0	115.8	154.2	88.7	14.6	93.7	138.3

Tax & Net
Income Tax Expense	5.9	8.6	(32.0)	15.7	7.9	(14.9)	22.6	27.7	18.6	46.2	99.0	46.5	55.8	46.4	38.8	55.2	47.4	23.1	38.9	17.6	18.4	(13.5)	43.3	31.7	18.8	7.0	6.7	16.4	27.2	30.0	24.2	32.8	48.1	28.2	39.7	42.6	28.3	(5.7)	27.9	44.8
Net Income From Continuing Ops	21.0	18.6	(234.3)	59.6	20.2	(71.2)	47.3	104.8	68.4	113.9	112.4	168.2	198.8	174.0	144.6	179.4	169.4
Net Income From Discontinued Ops	0.0	0.1	(1.2)	(0.3)	0.0	(11.3)	(2.7)	(4.8)	(0.4)	(1.4)	(0.1)	(4.4)	(1.5)	0.2	(1.5)	0.0	(0.1)
Net Income	21.0	18.7	(235.5)	59.3	20.2	(82.5)	44.6	100.0	68.0	112.5	112.3	163.8	197.3	174.2	143.1	179.4	169.3
Net Income Attributable To Parent	21.0	18.7	(235.5)	59.3	20.2	(82.5)	44.6	100.0	68.0	112.5	112.3	163.8	197.3	174.2	143.1	179.4
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	21.0	18.7	(235.5)	59.3	20.2	(82.5)	44.6	100.0	68.0	112.5	112.3	163.8	197.3	174.2	143.1

Per Share
EPS Basic	0.32	-	(3.59)	0.89	0.31	-	0.67	1.48	0.99	1.61	1.57	2.21	2.61	2.26	1.84	2.30	2.17	-	1.74	0.89	0.86	-	(2.82)	0.89	(0.42)	-	0.80	0.90	0.83	0.89	0.72	0.94	1.18	0.71	0.82	1.26	0.61	-	1.11	0.95
EPS Diluted	0.32	-	(3.59)	0.89	0.30	-	0.67	1.48	0.99	1.61	1.56	2.20	2.59	2.25	1.83	2.29	2.15	-
Shares Basic	65.4	-	65.7	66.0	66.2	-	66.6	67.6	68.3	69.8	71.5	74.2	75.7	76.9	77.7	78.0	78.2	-
Shares Diluted	65.7	-	65.7	66.0	66.3	-	66.6	67.6	68.5	70.0	71.8	74.5	76.1	77.4	78.3	78.5	78.8	-

Supplementary Data
EBITDA	125.2	157.3	(188.2)	156.3	126.4	57.2	152.4	210.8	180.0	-	300.8	-	-	293.1	-	-	273.5	-	-	-	138.4	-	-	-	147.2	-	-	-	132.9	-	127.0	-	-	121.4	-	-	110.6	-	-	-
EBIT	50.3	41.9	(242.2)	103.3	56.3	(55.7)	98.4	158.3	110.6	196.1	236.1	237.7	279.0	239.5	209.0	250.2	231.9	136.5	192.6

Non-Operating
Interest Income	1.2	2.0	1.8	1.7	1.7	2.2	4.0	4.7	2.5	3.4	2.2	1.9	0.5	0.1	0.8	0.9	0.2	0.3	0.3	0.3	0.3	0.9	1.6	0.4	0.4	0.6	1.0	0.6	0.7	0.9	0.5	0.4	0.4	0.4	0.7	0.5	0.5	0.5	0.2	0.3
Interest Expense	24.6	25.0	27.0	30.0	29.7	32.4	33.0	32.6	28.6	28.1	28.2	26.1	25.9	18.4	16.9	15.4	14.8	15.3
Income From Equity Investments	1.6	1.6	1.5	1.7	2.2	1.6	1.6	2.9	2.5	(17.3)	2.2	1.3	0.7	0.8	0.3	0.4
Other Non-Operating Income	(1.6)	(1.1)	(0.4)	(1.4)	1.3	10.9	(1.1)	(0.8)	0.0	6.0	(0.9)	(0.1)	0.3	(1.5)	(1.6)	(1.5)	(1.3)
Pre-Tax Income	26.9	27.2	(266.3)	75.3	28.1	(86.1)	69.9	132.5	87.0	160.1	211.4	214.7	254.6	220.4	183.4	234.6