Loading...
XNYSBCpC
Market cap4.30bUSD
, Last price  
USD
Name

Brunswick Corp

Chart & Performance

D1W1MN
XNYS:BCpC chart
P/E
—
P/S
—
EPS
6.37
Div Yield, %
%
Shrs. gr., 5y
-4.38%
Rev. gr., 5y
4.41%
Revenues
6.40b
-6.03%
5,229,300,0005,923,800,0005,665,000,0005,671,200,0004,708,700,0002,776,100,0003,403,300,0003,748,000,0003,717,600,0003,887,500,0003,838,700,0004,105,700,0004,488,500,0004,510,000,0005,159,200,0004,108,400,0004,347,500,0005,846,200,0006,812,200,0006,401,400,000
Net income
420m
-37.90%
269,800,000385,400,000133,900,000111,600,000-788,100,000-586,200,000-110,600,00071,900,00050,000,000769,200,000245,700,000241,400,000276,000,000146,400,000265,300,000-131,000,000372,700,000593,300,000677,000,000420,400,000
CFO
734m
+25.17%
415,200,000432,900,000315,300,000314,300,000-12,100,000125,500,000205,400,00089,100,000160,700,000170,100,000236,600,000323,500,000421,900,000400,300,000337,000,000434,200,000798,300,000574,000,000586,100,000733,600,000
Earnings
Jan 30, 2025

Profile

Brunswick Corporation designs, manufactures, and markets recreation products worldwide. It operates through Propulsion; Parts & Accessories; and Boat segments. The Propulsion segment provides outboard, sterndrive, and inboard engines for independent boat builders and governments through marine dealers and distributors, specialty marine retailers, and marine service centers; and propulsion-related controls, rigging, and propellers to original equipment manufacturers and aftermarket retailers, distributors, and distribution businesses. This segment offers its products under the Mercury, Mercury MerCruiser, Mariner, Mercury Racing, and Mercury Diesel brands. The Parts & Accessories segment provides engine parts and consumables, electrical products, boat parts and systems, engine oils and lubricants, marine electronics and control systems, instruments, trolling motors, fuel systems, and electrical systems, as well as specialty vehicle, mobile, and transportation aftermarket products for aftermarket retailers, distributors, and distribution businesses, as well for as for the original equipment manufacturers in marine and non-marine markets; and supplies parts and accessories. This segment offers its products under the under the Mercury, Mercury Precision Parts, Quicksilver, and Seachoice brands. The Boat segment provides Sea Ray sport boats and cruisers; Bayliner sport cruisers, runabouts and Heyday wake; Boston Whaler fiberglass offshore boats; Lund fiberglass fishing boats; Crestliner, Cypress Cay, Harris, Lowe, Lund, Princecraft aluminum fishing, utility, pontoon, and deck boats; and Thunder Jet heavy-gauge aluminum boats, as well as the freedom boat club, dealer services, and technology to the marine industry through dealers and distributors. Brunswick Corporation was founded in 1845 and is headquartered in Mettawa, Illinois.
URL
https://www.brunswick.com/
IPO date
Dec 31, 1907
Employees
19,000
Domiciled in
US
Incorporated in
US

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
6,401,400
-6.03%
6,812,200
16.52%
Cost of revenue
5,566,300
5,839,300
Unusual Expense (Income)
NOPBT
835,100
972,900
NOPBT Margin
13.05%
14.28%
Operating Taxes
196,300
172,300
Tax Rate
23.51%
17.71%
NOPAT
638,800
800,600
Net income
420,400
-37.90%
677,000
14.11%
Dividends
(112,000)
(108,600)
Dividend yield
1.64%
2.00%
Proceeds from repurchase of equity
(275,000)
(450,000)
BB yield
4.03%
8.30%
Debt
Debt current
483,000
89,000
Long-term debt
2,271,800
2,545,600
Deferred revenue
Other long-term liabilities
269,000
308,400
Net debt
2,247,500
1,980,500
Cash flow
Cash from operating activities
733,600
586,100
CAPEX
(289,300)
(388,300)
Cash from investing activities
(378,900)
(443,200)
Cash from financing activities
(487,000)
110,800
FCF
455,500
225,700
Balance
Cash
468,600
600,100
Long term investments
38,700
54,000
Excess cash
187,230
313,490
Stockholders' equity
3,648,100
3,335,900
Invested Capital
4,761,770
4,529,910
ROIC
13.75%
19.05%
ROCE
16.83%
19.84%
EV
Common stock shares outstanding
70,500
75,200
Price
96.75
34.23%
72.08
-28.44%
Market cap
6,820,875
25.84%
5,420,416
-31.36%
EV
9,068,375
7,400,916
EBITDA
1,108,000
1,204,100
EV/EBITDA
8.18
6.15
Interest
112,400
98,100
Interest/NOPBT
13.46%
10.08%