Brunswick Corporation (FRA:BWI)
Germany · Delayed Price · Currency is EUR 70.20
-0.90 (-1.27%)
At close: Jan 28, 2026
Brunswick Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 5,363 | 5,237 | 6,401 | 6,812 | 5,846 | |
Revenue Growth (YoY) | 2.40% | -18.19% | -6.03% | 16.52% | 34.47% |
Cost of Revenue | 4,031 | 3,835 | 4,569 | 4,826 | 4,146 |
Gross Profit | 1,332 | 1,403 | 1,833 | 1,987 | 1,700 |
Selling, General & Admin | 851.1 | 798.2 | 855.6 | 811.1 | 716.9 |
Research & Development | 168.7 | 169.6 | 185.2 | 202.9 | 154.5 |
Operating Expenses | 1,020 | 967.8 | 1,041 | 1,014 | 871.4 |
Operating Income | 312.4 | 434.7 | 791.7 | 972.7 | 828.4 |
Interest Expense | -111.7 | -126.6 | -112.4 | -98.1 | -65.9 |
Interest & Investment Income | 7.2 | 13.4 | 10.2 | 6.1 | 2.1 |
Earnings From Equity Investments | 7 | 8.6 | -11.4 | 4 | 2.3 |
Currency Exchange Gain (Loss) | - | -6.1 | 0.6 | - | - |
Other Non Operating Income (Expenses) | -1.6 | 13.7 | 4.9 | -5.9 | -9.9 |
EBT Excluding Unusual Items | 213.3 | 337.7 | 683.6 | 878.8 | 757 |
Merger & Restructuring Charges | -29.9 | -30 | -35.2 | -6.2 | -16.4 |
Asset Writedown | -323.2 | -91.7 | -19.5 | -18.9 | - |
Other Unusual Items | 4.1 | -12.7 | - | -0.1 | -4.2 |
Pretax Income | -135.7 | 203.3 | 628.9 | 853.6 | 736.4 |
Income Tax Expense | 0.2 | 54 | 196.3 | 172.3 | 141 |
Earnings From Continuing Operations | -135.9 | 149.3 | 432.6 | 681.3 | 595.4 |
Earnings From Discontinued Operations | -1.4 | -19.2 | -12.2 | -4.3 | -2.1 |
Net Income | -137.3 | 130.1 | 420.4 | 677 | 593.3 |
Net Income to Common | -137.3 | 130.1 | 420.4 | 677 | 593.3 |
Net Income Growth | - | -69.05% | -37.90% | 14.11% | 59.19% |
Shares Outstanding (Basic) | 66 | 67 | 70 | 75 | 78 |
Shares Outstanding (Diluted) | 66 | 67 | 71 | 75 | 78 |
Shares Change (YoY) | -2.23% | -4.40% | -6.25% | -4.08% | -1.63% |
EPS (Basic) | -2.08 | 1.94 | 5.99 | 9.05 | 7.63 |
EPS (Diluted) | -2.08 | 1.93 | 5.96 | 9.00 | 7.56 |
EPS Growth | - | -67.68% | -33.83% | 19.03% | 61.78% |
Free Cash Flow | 396.3 | 264 | 444.3 | 197.8 | 306.9 |
Free Cash Flow Per Share | 6.01 | 3.92 | 6.30 | 2.63 | 3.92 |
Dividend Per Share | 1.720 | 1.680 | 1.600 | 1.460 | 1.275 |
Dividend Growth | 2.38% | 5.00% | 9.59% | 14.51% | 28.79% |
Gross Margin | 24.84% | 26.78% | 28.63% | 29.16% | 29.07% |
Operating Margin | 5.83% | 8.30% | 12.37% | 14.28% | 14.17% |
Profit Margin | -2.56% | 2.48% | 6.57% | 9.94% | 10.15% |
Free Cash Flow Margin | 7.39% | 5.04% | 6.94% | 2.90% | 5.25% |
EBITDA | 604.9 | 723.5 | 1,065 | 1,204 | 1,007 |
EBITDA Margin | 11.28% | 13.81% | 16.63% | 17.67% | 17.22% |
D&A For EBITDA | 292.5 | 288.8 | 272.9 | 231.2 | 178.1 |
EBIT | 312.4 | 434.7 | 791.7 | 972.7 | 828.4 |
EBIT Margin | 5.83% | 8.30% | 12.37% | 14.28% | 14.17% |
Effective Tax Rate | - | 26.56% | 31.21% | 20.18% | 19.15% |
Advertising Expenses | - | 27.3 | 28.5 | 39.9 | 33.2 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.