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
Revenue	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	3,886	4,614	4,865	4,180
Gross Profit	1,332	1,351	1,787	1,947	1,666
Selling, General & Admin	851.1	747.9	812.2	771.4	697.8
Research & Development	168.7	169.6	185.2	202.9	154.5
Other Operating Expenses	353.1	121.7	54.7	25.1	0.8
Total Operating Expenses	1,373	1,039	1,052	999.4	853.1
Operating Income	-40.7	311.6	734.9	947.8	812.9
Interest Income	7.2	13.4	10.2	6.1	2.1
Interest Expense	-111.7	-126.6	-112.4	-98.1	-65.9
Other Non-Operating Income (Expense)	9.5	4.9	-3.8	-2.2	-12.7
Total Non-Operating Income (Expense)	-95	-108.3	-106	-94.2	-76.5
Pretax Income	-135.7	203.3	628.9	853.6	736.4
Provision for Income Taxes	0.2	54	196.3	172.3	141
Net Income	-137.3	130.1	420.4	677	593.3
Earnings From Discontinued Operations	-1.4	-19.2	-12.2	-4.3	-2.1
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	7.65
EPS (Diluted)	-2.08	1.93	5.96	9.00	7.59
EPS Growth	-	-67.62%	-33.78%	18.58%	61.49%
Free Cash Flow	396.3	264	444.3	197.8	306.9
Free Cash Flow Growth	50.11%	-40.58%	124.62%	-35.55%	-50.17%
Free Cash Flow Per Share	6.01	3.92	6.30	2.63	3.91
Dividends 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%	25.79%	27.92%	28.58%	28.50%
Operating Margin	-0.76%	5.95%	11.48%	13.91%	13.90%
Profit Margin	-2.53%	2.85%	6.76%	10.00%	10.18%
FCF Margin	7.39%	5.04%	6.94%	2.90%	5.25%
EBITDA	251.8	600.4	1,008	1,179	991
EBITDA Margin	4.70%	11.46%	15.74%	17.31%	16.95%
EBIT	-40.7	311.6	734.9	947.8	812.9
EBIT Margin	-0.76%	5.95%	11.48%	13.91%	13.90%
Effective Tax Rate	-0.15%	26.56%	31.21%	20.19%	19.15%

Updated Jan 29, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q