Brunswick Corp cash flow statement
In fiscal 2025, Brunswick Corp's operations generated $562m of cash; it spent $166m on capital projects, leaving free cash flow of $396m. It returned $113m in dividends and $80.0m through buybacks.
Cash flow statement
| Fiscal year | 2009Dec 2009 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJul 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | 126 | 205 | 89 | 161 | 174 | 248 | 331 | 435 | 400 | 337 | 434 | 798 | 574 | 586 | 734 | 431 | 562 | 523 |
| Depreciation and amortisation | 157 | 124 | 99 | 73 | 71 | 81 | 77 | 104 | 87 | 124 | 139 | 153 | 178 | 231 | 273 | 289 | 293 | 259 |
| Stock-based pay | — | — | — | — | — | — | 21 | 16 | 16 | 17 | 17 | 27 | 30 | 22 | 22 | 23 | 39 | — |
| Capital spending | 33 | 54 | 87 | 98 | 127 | 125 | 114 | 194 | 178 | 180 | 233 | 182 | 267 | 388 | 289 | 167 | 166 | 182 |
| Free cash flow | 92 | 152 | 2 | 63 | 48 | 123 | 216 | 241 | 222 | 157 | 202 | 616 | 307 | 198 | 444 | 264 | 396 | 341 |
| Free cash flow after stock pay | — | — | — | — | — | — | 196 | 225 | 206 | 140 | 184 | 589 | 277 | 176 | 422 | 241 | 358 | — |
| Dividends paid | 4 | 4 | 5 | 5 | 9 | 42 | 48 | 55 | 61 | 68 | 73 | 78 | 99 | 109 | 112 | 112 | 113 | 113 |
| Share buybacks | — | — | — | 0 | 0 | 20 | 120 | 120 | 130 | 75 | 400 | 118 | 120 | 450 | 275 | 200 | 80 | 68 |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Apr 2026 | 2026 Q2Jul 2026 |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | 67 | 306 | −27 | 316 | 140 | 133 | −64 | 314 |
| Depreciation and amortisation | 54 | 77 | 70 | 53 | 54 | 76 | 75 | 54 |
| Stock-based pay | 9 | 3 | 7 | 10 | 11 | 11 | 10 | — |
| Capital spending | 36 | 30 | 38 | 45 | 34 | 49 | 57 | 41 |
| Free cash flow | 31 | 276 | −65 | 271 | 107 | 84 | −121 | 272 |
| Free cash flow after stock pay | 22 | 273 | −72 | 261 | 96 | 73 | −131 | — |
Compare with peers
More: Leisure Products stocks compared, Consumer Discretionary sector, rankings of US companies