Brunswick Corp income statement
In fiscal 2025, Brunswick Corp reported revenue of $5.36bn, up 2.4% on the year before, operating income of −$40.7m (a -0.8% margin) and net income of −$137m, or −$2.08 per diluted share. Every line below comes from the company's 10-K and 10-Q filings; column headings link to the filing.
Income 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,776 | 3,338 | 3,670 | 3,417 | 3,600 | 3,839 | 3,780 | 4,489 | 3,802 | 4,121 | 4,108 | 4,348 | 5,846 | 6,812 | 6,401 | 5,237 | 5,363 | 5,630 |
| Cost of revenue | 2,461 | 2,601 | 2,793 | 2,541 | 2,650 | 2,802 | 2,720 | 3,256 | 2,854 | 3,074 | 2,987 | 3,135 | 4,180 | 4,865 | 4,614 | 3,886 | 4,031 | 4,190 |
| Gross profit | 316 | 720 | 877 | 944 | 949 | 1,037 | 1,115 | 1,180 | 1,262 | 1,047 | 1,121 | 1,213 | 1,666 | 1,947 | 1,787 | 1,351 | 1,332 | 1,440 |
| Research and development | 89 | 90 | 96 | 101 | 115 | 120 | 114 | 139 | 112 | 122 | 122 | 126 | 155 | 203 | 185 | 170 | 169 | 185 |
| Selling, general and administrative | 625 | 530 | 547 | 513 | 536 | 557 | 528 | 598 | 458 | 515 | 510 | 544 | 698 | 771 | 812 | 748 | 851 | 920 |
| Operating income | −571 | 63 | 214 | 237 | 282 | 329 | 331 | 480 | 330 | 356 | 471 | 539 | 813 | 948 | 735 | 312 | −41 | −21 |
| Interest expense | 86 | 94 | 82 | 66 | 42 | 30 | 28 | 28 | 26 | 46 | 76 | 67 | 66 | 98 | 112 | 127 | 112 | 101 |
| Provision for credit losses | — | — | 1 | 2 | 0 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Income before tax | — | −38 | 111 | 156 | 209 | 288 | 315 | 390 | 213 | 311 | 111 | 473 | 736 | 854 | 629 | 203 | −136 | −106 |
| Income tax | −99 | 26 | 20 | 31 | −548 | 93 | 84 | 115 | 112 | 57 | 80 | 98 | 141 | 172 | 196 | 54 | 0 | −19 |
| Net income | −586 | −111 | 72 | 50 | 769 | 246 | 241 | 276 | 146 | 265 | −131 | 373 | 593 | 677 | 420 | 130 | −137 | −86 |
| Diluted EPS | −$6.63 | −$1.25 | $0.78 | $0.54 | $8.20 | $2.58 | $2.56 | $3.00 | $1.62 | $3.01 | −$1.53 | $4.68 | $7.57 | $9.00 | $5.96 | $1.93 | −$2.08 | −$1.31 |
| Diluted shares (average) | 88m | 89m | 92m | 92m | 94m | 95m | 94m | 92m | 90m | 88m | 86m | 80m | 78m | 75m | 71m | 67m | 66m | 66m |
| EBITDA | −413 | 187 | 313 | 310 | 353 | 410 | 408 | 583 | 417 | 480 | 610 | 693 | 991 | 1,179 | 1,008 | 600 | 252 | 238 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1,273 | 1,155 | 1,222 | 1,447 | 1,360 | 1,334 | 1,378 | 1,558 |
| Cost of revenue | 940 | 902 | 918 | 1,077 | 1,009 | 1,026 | 1,035 | 1,120 |
| Gross profit | 333 | 253 | 304 | 370 | 351 | 308 | 344 | 438 |
| Research and development | 42 | 39 | 39 | 42 | 43 | 45 | 46 | 50 |
| Selling, general and administrative | 181 | 182 | 208 | 217 | 216 | 211 | 242 | 251 |
| Operating income | 98 | −56 | 56 | 103 | −242 | 42 | 50 | 129 |
| Interest expense | 33 | 32 | 30 | 30 | 27 | 25 | 25 | 25 |
| Income before tax | 70 | −86 | 28 | 75 | −266 | 27 | 27 | 106 |
| Income tax | 23 | −15 | 8 | 16 | −32 | 9 | 6 | −2 |
| Net income | 45 | −83 | 20 | 59 | −236 | 19 | 21 | 110 |
| Diluted EPS | $0.67 | −$1.21 | $0.30 | $0.89 | −$3.59 | $0.28 | $0.32 | $1.68 |
| EBITDA | 152 | 21 | 126 | 156 | −188 | 118 | 125 | 184 |
Compare with peers
More: Leisure Products stocks compared, Consumer Discretionary sector, rankings of US companies