Brunswick Corporation (FRA:BWI)
Germany
· Delayed Price · Currency is EUR 60.06
+0.14 (0.23%)
At close: Dec 5, 2025
Brunswick Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 27, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 5,184 | 5,237 | 6,401 | 6,812 | 5,846 | 4,348 | Upgrade
|
| Revenue Growth (YoY) | -4.78% | -18.19% | -6.03% | 16.52% | 34.47% | 5.82% | Upgrade
|
| Cost of Revenue | 3,855 | 3,835 | 4,569 | 4,826 | 4,146 | 3,105 | Upgrade
|
| Gross Profit | 1,329 | 1,403 | 1,833 | 1,987 | 1,700 | 1,243 | Upgrade
|
| Selling, General & Admin | 872.4 | 798.2 | 855.6 | 811.1 | 716.9 | 573.8 | Upgrade
|
| Research & Development | 162.8 | 169.6 | 185.2 | 202.9 | 154.5 | 125.9 | Upgrade
|
| Operating Expenses | 1,035 | 967.8 | 1,041 | 1,014 | 871.4 | 699.7 | Upgrade
|
| Operating Income | 294.1 | 434.7 | 791.7 | 972.7 | 828.4 | 543 | Upgrade
|
| Interest Expense | -119.1 | -126.6 | -112.4 | -98.1 | -65.9 | -67.3 | Upgrade
|
| Interest & Investment Income | 7.4 | 13.4 | 10.2 | 6.1 | 2.1 | 1.2 | Upgrade
|
| Earnings From Equity Investments | 7 | 8.6 | -11.4 | 4 | 2.3 | 4.5 | Upgrade
|
| Currency Exchange Gain (Loss) | 8.5 | -6.1 | 0.6 | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | 0.5 | 13.7 | 4.9 | -5.9 | -9.9 | -5.7 | Upgrade
|
| EBT Excluding Unusual Items | 198.4 | 337.7 | 683.6 | 878.8 | 757 | 475.7 | Upgrade
|
| Merger & Restructuring Charges | -21 | -30 | -35.2 | -6.2 | -16.4 | -4.1 | Upgrade
|
| Asset Writedown | -410 | -91.7 | -19.5 | -18.9 | - | - | Upgrade
|
| Other Unusual Items | -16.4 | -12.7 | - | -0.1 | -4.2 | 1.1 | Upgrade
|
| Pretax Income | -249 | 203.3 | 628.9 | 853.6 | 736.4 | 472.7 | Upgrade
|
| Income Tax Expense | -23.3 | 54 | 196.3 | 172.3 | 141 | 98 | Upgrade
|
| Earnings From Continuing Operations | -225.7 | 149.3 | 432.6 | 681.3 | 595.4 | 374.7 | Upgrade
|
| Earnings From Discontinued Operations | -12.8 | -19.2 | -12.2 | -4.3 | -2.1 | -2 | Upgrade
|
| Net Income | -238.5 | 130.1 | 420.4 | 677 | 593.3 | 372.7 | Upgrade
|
| Net Income to Common | -238.5 | 130.1 | 420.4 | 677 | 593.3 | 372.7 | Upgrade
|
| Net Income Growth | - | -69.05% | -37.90% | 14.11% | 59.19% | - | Upgrade
|
| Shares Outstanding (Basic) | 66 | 67 | 70 | 75 | 78 | 79 | Upgrade
|
| Shares Outstanding (Diluted) | 66 | 67 | 71 | 75 | 78 | 80 | Upgrade
|
| Shares Change (YoY) | -2.76% | -4.40% | -6.25% | -4.08% | -1.63% | -6.89% | Upgrade
|
| EPS (Basic) | -3.61 | 1.94 | 5.99 | 9.05 | 7.63 | 4.71 | Upgrade
|
| EPS (Diluted) | -3.61 | 1.93 | 5.96 | 9.00 | 7.56 | 4.67 | Upgrade
|
| EPS Growth | - | -67.68% | -33.83% | 19.03% | 61.78% | - | Upgrade
|
| Free Cash Flow | 588.8 | 264 | 444.3 | 197.8 | 306.9 | 615.9 | Upgrade
|
| Free Cash Flow Per Share | 8.90 | 3.92 | 6.30 | 2.63 | 3.92 | 7.73 | Upgrade
|
| Dividend Per Share | 1.710 | 1.680 | 1.600 | 1.460 | 1.275 | 0.990 | Upgrade
|
| Dividend Growth | 3.01% | 5.00% | 9.59% | 14.51% | 28.79% | 13.79% | Upgrade
|
| Gross Margin | 25.64% | 26.78% | 28.63% | 29.16% | 29.07% | 28.58% | Upgrade
|
| Operating Margin | 5.67% | 8.30% | 12.37% | 14.28% | 14.17% | 12.49% | Upgrade
|
| Profit Margin | -4.60% | 2.48% | 6.57% | 9.94% | 10.15% | 8.57% | Upgrade
|
| Free Cash Flow Margin | 11.36% | 5.04% | 6.94% | 2.90% | 5.25% | 14.17% | Upgrade
|
| EBITDA | 587.8 | 723.5 | 1,065 | 1,204 | 1,007 | 696.4 | Upgrade
|
| EBITDA Margin | 11.34% | 13.81% | 16.63% | 17.67% | 17.22% | 16.02% | Upgrade
|
| D&A For EBITDA | 293.7 | 288.8 | 272.9 | 231.2 | 178.1 | 153.4 | Upgrade
|
| EBIT | 294.1 | 434.7 | 791.7 | 972.7 | 828.4 | 543 | Upgrade
|
| EBIT Margin | 5.67% | 8.30% | 12.37% | 14.28% | 14.17% | 12.49% | Upgrade
|
| Effective Tax Rate | - | 26.56% | 31.21% | 20.18% | 19.15% | 20.73% | Upgrade
|
| Advertising Expenses | - | 27.3 | 28.5 | 39.9 | 33.2 | 29.7 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.