888-969-2592
Kalkine 0
countryflagCA

Brunswick Corporation

Consumer Cyclical US BC

48.08USD
2.18(4.75%)

Last update at 2025-05-08T20:10:00Z

Day Range

46.1248.47
LowHigh

52 Week Range

68.3097.65
LowHigh

Fundamentals

  • Previous Close 45.90
  • Market Cap5050.35M
  • Volume1105183
  • P/E Ratio17.84
  • Dividend Yield2.16%
  • EBITDA811.70M
  • Revenue TTM5444.10M
  • Revenue Per Share TTM80.39
  • Gross Profit TTM 1986.70M
  • Diluted EPS TTM4.29

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax 853.60M 736.40M 472.70M 61.50M 322.20M
Minority interest - - - - -
Net income 677.00M 593.30M 372.70M -131.00000M 265.30M
Selling general administrative 771.40M 697.80M 543.00M 509.60M 724.30M
Selling and marketing expenses - - - - -
Gross profit 1947.20M 1666.00M 1213.00M 1121.00M 1321.00M
Reconciled depreciation 231.20M 178.10M 153.40M 138.70M 149.60M
Ebit 947.80M 812.90M 539.30M 391.70M 449.10M
Ebitda 1208.10M 985.40M 696.40M 535.50M 598.70M
Depreciation and amortization 260.30M 172.50M 157.10M 143.80M 149.60M
Non operating income net other 3.90M -6.60000M -0.40000M - 1.20M
Operating income 947.80M 812.90M 539.30M 471.00M 367.00M
Other operating expenses 5839.30M 5032.50M 3804.10M 3618.60M 4711.30M
Interest expense 98.10M 65.90M 67.30M 76.00M 46.00M
Tax provision 172.30M 141.00M 98.00M 80.30M 59.10M
Interest income 88.00M 61.50M 1.20M 66.70M 2.90M
Net interest income -92.00000M -67.80000M -66.10000M -72.70000M -48.20000M
Extraordinary items -4.30000M -2.10000M -2.00000M -161.40000M 4.90M
Non recurring - 4.00M - - -
Other items - - - - -
Income tax expense 172.30M 141.00M 98.00M 80.30M 59.10M
Total revenue 6812.20M 5846.20M 4347.50M 4108.40M 5159.20M
Total operating expenses 974.30M 852.30M 669.60M 631.20M 873.10M
Cost of revenue 4865.00M 4180.20M 3134.50M 2987.40M 3838.20M
Total other income expense net -94.20000M -76.50000M -66.60000M -306.40000M -77.50000M
Discontinued operations -4.30000M -2.10000M -2.00000M -161.40000M 2.20M
Net income from continuing ops 681.30M 595.40M 374.70M 30.40M 263.10M
Net income applicable to common shares 677.00M 593.30M 372.70M -131.00000M 265.30M
Preferred stock and other adjustments - - - - -
Breakdown 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Type yearly yearly yearly yearly yearly
Date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Total assets 6230.50M 6321.30M 5425.00M 3770.60M 3564.40M
Intangible assets 978.00M 997.40M 1052.10M 552.30M 583.50M
Earning assets - - - - -
Other current assets 71.10M 67.80M 63.80M 34.10M 36.80M
Total liab 4143.10M 4279.00M 3510.80M 2260.60M 2263.50M
Total stockholder equity 2087.40M 2042.30M 1914.20M 1510.00M 1300.90M
Deferred long term liab - 60.70M - - -
Other current liab 627.20M 668.00M 649.90M 530.30M 470.90M
Common stock 76.90M 76.90M 76.90M 76.90M 76.90M
Capital stock 76.90M 76.90M 76.90M 76.90M 76.90M
Retained earnings 3596.90M 3288.50M 2720.10M 2225.70M 1931.30M
Other liab - 271.30M 289.60M 273.10M 181.00M
Good will 1030.70M 967.60M 888.40M 417.70M 415.00M
Other assets - 1356.80M 1144.00M 1110.00M 131.00M
Cash 467.80M 595.60M 354.50M 519.60M 320.30M
Cash and equivalents - 595.60M 354.50M 519.60M 320.30M
Total current liabilities 1752.10M 1489.90M 1442.20M 1079.20M 944.40M
Current deferred revenue 73.70M 70.30M 61.40M 48.20M 38.70M
Net debt 2124.80M 1913.40M 1461.90M 431.80M 789.00M
Short term debt 483.00M 89.00M 37.40M 43.10M 41.30M
Short long term debt 454.70M 89.00M 37.40M 43.10M 41.30M
Short long term debt total 2592.60M 2509.00M 1816.40M 951.40M 1109.30M
Other stockholder equity -1560.70000M -1293.60000M -851.30000M -749.90000M -653.90000M
Property plant equipment - 1385.60M 1139.70M 863.60M 879.60M
Total current assets 2509.70M 2695.20M 2124.60M 1670.50M 1525.80M
Long term investments 38.70M 54.00M 43.80M 32.50M 29.50M
Net tangible assets - 2042.30M -26.30000M 1510.00M 302.40M
Short term investments 0.80M 4.50M 0.80M 56.70M 0.80M
Net receivables 493.20M 543.00M 485.30M 337.60M 331.80M
Long term debt 1975.70M 2420.00M 1779.00M 908.30M 1068.00M
Inventory 1476.80M 1471.40M 1208.00M 711.80M 824.50M
Accounts payable 558.00M 662.60M 693.50M 457.60M 393.50M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -25.70000M -29.50000M -31.50000M -42.70000M -53.40000M
Additional paid in capital - - - - -
Common stock total equity - 76.90M 76.90M 76.00M 76.90M
Preferred stock total equity - - - - -
Retained earnings total equity - 3288.50M 2720.10M 2225.70M -
Treasury stock - -1684.90000M -1245.80000M -1133.70000M -1023.10000M
Accumulated amortization - - - - -
Non currrent assets other 18.60M 18.20M 30.40M 14.40M 12.30M
Deferred long term asset charges - - - - -
Non current assets total 3720.80M 3626.10M 3300.40M 2100.10M 2038.60M
Capital lease obligations 162.20M 125.60M 101.30M 89.00M 88.50M
Long term debt total - 2420.00M 1779.00M 908.30M 1068.00M
Breakdown 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Type yearly yearly yearly yearly yearly
Date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Investments -341.90000M -443.20000M 44.60M -59.90000M 194.70M
Change to liabilities - -22.10000M 226.00M 145.90M -32.70000M
Total cashflows from investing activities - -443.20000M -1353.90000M -246.90000M 194.70M
Net borrowings - 689.80M 866.00M -159.10000M -117.40000M
Total cash from financing activities -487.00000M 110.80M 621.80M -361.80000M -600.80000M
Change to operating activities - 29.00M -230.60000M 226.60M -39.00000M
Net income 432.60M 681.30M 595.40M 374.70M 30.40M
Change in cash -140.70000M 228.90M -175.80000M 187.70M 16.90M
Begin period cash flow 608.50M 366.70M 530.30M 331.90M 303.40M
End period cash flow 467.80M 595.60M 354.50M 519.60M 320.30M
Total cash from operating activities 733.60M 586.10M 574.00M 798.30M 434.20M
Issuance of capital stock - - - - -
Depreciation 272.90M 231.20M 178.10M 153.40M 138.70M
Other cashflows from investing activities - -54.90000M -1086.80000M -4.60000M 481.70M
Dividends paid 112.00M 108.60M 98.90M 78.30M 73.40M
Change to inventory 0.70M -292.80000M -343.20000M 109.30M -50.50000M
Change to account receivables 54.50M -74.60000M -85.00000M -173.80000M 41.40M
Sale purchase of stock -275.00000M -450.00000M -120.10000M -118.30000M -400.00000M
Other cashflows from financing activities -13.80000M 853.50M -21.50000M -7.60000M -12.80000M
Change to netincome - 13.40M 33.20M 28.60M 507.30M
Capital expenditures 289.30M 388.30M 267.10M 182.40M 232.60M
Change receivables - -74.60000M -85.10000M -19.90000M -
Cash flows other operating - 731.00M 595.10M 381.00M -
Exchange rate changes - - - - -
Cash and cash equivalents changes - 253.70M -158.10000M 189.60M -
Change in working capital -15.80000M -350.60000M -230.60000M 226.60M -80.80000M
Stock based compensation 22.40M 21.90M 29.70M 27.10M 17.30M
Other non cash items 7.50M 22.20M 5.20M 28.00M 264.00M
Free cash flow 444.30M 197.80M 306.90M 615.90M 201.60M

Peer Comparison

Sector: Consumer Cyclical Industry: Recreational Vehicles

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
BC
Brunswick Corporation		 2.18 4.75% 48.08 17.84 15.41 0.93 2.52 1.39 9.69
THO
Thor Industries Inc		 2.44 3.31% 76.26 22.44 17.83 0.59 1.62 0.68 9.41
PII
Polaris Industries Inc		 1.84 5.46% 35.54 9.25 9.89 0.57 3.88 0.80 6.48
DOOO
BRP Inc		 0.73 2.11% 35.36 9.66 9.51 0.51 8.85 0.67 4.58
HOG
Harley-Davidson Inc		 0.42 1.83% 23.40 6.99 7.65 0.81 1.45 1.74 9.65

Reports Covered

Stock Research & News

View All

Profile

Brunswick Corporation designs, manufactures, and markets recreation products in the United States, Europe, the Asia-Pacific, Canada, and internationally. It operates through four segments: Propulsion, Engine P&A, Navico Group, and Boat. The Propulsion segment provides outboard, sterndrive, inboard engines, propulsion-related controls, rigging, and propellers for boat builders through marine retail dealers under the Mercury, Mercury MerCruiser, Mariner, Mercury Racing, Mercury Diesel, Avator, and Fliteboard brands. The Engine P&A segment offers engine parts and consumables, electrical products, boat parts and systems, and engine oils and lubricants through aftermarket retailers, dealers, distributors, and original equipment manufacturers for marine and non-marine markets under the Mercury, Mercury Precision Parts, Quicksilver, and Seachoice brands; and distributes marine parts and accessories. The Navico Group segment provides products and systems for the marine, recreational vehicle (RV), specialty vehicle, mobile, and industrial markets, as well as aftermarket channels; and marine electronics, sensors, control systems, instruments, power systems, and general accessories under the Ancor, Attwood, B&G, BEP, Blue Sea Systems, C-MAP, CZone, Lenco, Lowrance, Marinco, Mastervolt, MotorGuide, Progressive Industries, ProMariner, RELiON, Simrad, and Whale brand names. The Boat segment offers Sea Ray sport boats and cruisers; Bayliner sport cruisers, runabouts, and Heyday wake boats; Boston Whaler fiberglass offshore boats; Lund fiberglass fishing boats; Crestliner, Harris, Lowe, Lund, Princecraft aluminum fishing, utility, pontoon, and deck boats; Thunder Jet heavy-gauge aluminum boats; Veer recreational and fishing boats; and the freedom boat club, dealer services, and technology to the marine industry through dealers and distributors. Brunswick Corporation was founded in 1845 and is headquartered in Mettawa, Illinois.

Brunswick Corporation

26125 North Riverwoods Boulevard, Mettawa, IL, United States, 60045-3420

Key Executives

Name Title Year Born
Mr. David M. Foulkes CEO & Director 1962
Mr. Ryan M. Gwillim Exec. VP & CFO 1979
Mr. Christopher F. Dekker Exec. VP, Gen. Counsel, Sec. & Chief Compliance Officer 1969
Ms. Brenna D. Preisser Exec. VP, Pres of Bus. Acceleration & Chief Strategy Officer 1978
Mr. Christopher D. Drees Exec. VP & Pres of Mercury Marine 1969
Ms. Alexandra Cattelan Chief Technology Officer NA
Mr. Michael D. Adams VP & Chief Information Officer NA
Mr. Daniel Kubera Director of Media Relations & Corp. Communications NA
Mr. Lee B. Gordon VP of Corp. Communications, Public Affairs & Global PR NA
Ms. Lauren E. Beckstedt VP & Chief Marketing Officer NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.