Brunswick Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 4, 2026	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	5,519	5,363	5,237	6,401	6,812	5,846
Revenue Growth (YoY)	8.35%	2.40%	-18.19%	-6.03%	16.52%	34.47%
Cost of Revenue	4,147	4,031	3,886	4,614	4,865	4,180
Gross Profit	1,372	1,332	1,351	1,787	1,947	1,666
Selling, General & Admin	885.3	851.1	747.9	812.2	771.4	697.8
Research & Development	176.5	168.7	169.6	185.2	202.9	154.5
Other Operating Expenses	356.8	353.1	121.7	54.7	25.1	0.8
Total Operating Expenses	1,419	1,373	1,039	1,052	999.4	853.1
Operating Income	-46.7	-40.7	311.6	734.9	947.8	812.9
Interest Income	6.7	7.2	13.4	10.2	6.1	2.1
Interest Expense	-106.6	-111.7	-126.6	-112.4	-98.1	-65.9
Other Non-Operating Income (Expense)	9.7	9.5	4.9	-3.8	-2.2	-12.7
Total Non-Operating Income (Expense)	-90.2	-95	-108.3	-106	-94.2	-76.5
Pretax Income	-136.9	-135.7	203.3	628.9	853.6	736.4
Provision for Income Taxes	-1.8	0.2	54	196.3	172.3	141
Net Income	-136.5	-137.3	130.1	420.4	677	593.3
Earnings From Discontinued Operations	-1.4	-1.4	-19.2	-12.2	-4.3	-2.1
Net Income to Common	-136.5	-137.3	130.1	420.4	677	593.3
Net Income Growth	-	-	-69.05%	-37.90%	14.11%	59.19%
Shares Outstanding (Basic)	66	66	67	70	75	78
Shares Outstanding (Diluted)	66	66	67	71	75	78
Shares Change (YoY)	-1.46%	-2.23%	-4.40%	-6.25%	-4.08%	-1.63%
EPS (Basic)	-2.07	-2.08	1.94	5.99	9.05	7.65
EPS (Diluted)	-2.08	-2.08	1.93	5.96	9.00	7.59
EPS Growth	-	-	-67.62%	-33.78%	18.58%	61.49%
Shares Outstanding	64.85	64.89	65.99	68.23	71.37	76.93
Free Cash Flow	340.1	396.3	264	444.3	197.8	306.9
Free Cash Flow Growth	-14.18%	50.11%	-40.58%	124.62%	-35.55%	-50.17%
Free Cash Flow Per Share	5.17	6.01	3.92	6.30	2.63	3.91
Dividends Per Share	1.730	1.720	1.680	1.600	1.460	1.275
Dividend Growth	0.58%	2.38%	5.00%	9.59%	14.51%	28.79%
Gross Margin	24.86%	24.84%	25.79%	27.92%	28.58%	28.50%
Operating Margin	-0.85%	-0.76%	5.95%	11.48%	13.91%	13.90%
Profit Margin	-2.45%	-2.53%	2.85%	6.76%	10.00%	10.18%
FCF Margin	6.16%	7.39%	5.04%	6.94%	2.90%	5.25%
EBITDA	250.6	251.8	600.4	1,008	1,179	991
EBITDA Margin	4.54%	4.70%	11.46%	15.74%	17.31%	16.95%
EBIT	-46.7	-40.7	311.6	734.9	947.8	812.9
EBIT Margin	-0.85%	-0.76%	5.95%	11.48%	13.91%	13.90%
Effective Tax Rate	1.31%	-0.15%	26.56%	31.21%	20.19%	19.15%

Updated Apr 30, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q