BC
Brunswick Corp
$80.45
-1.52 (-1.85%)
At close · Jul 17
Market Cap
$5.23B
Shares
64,974,438
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$5.36B
+2.4%
FY2025
Net Income
-$137.3M
-205.5%
FY2025
Gross Margin
27.9%
+0.6pp
FY2020
Operating Margin
-0.76%
-6.7pp
FY2025
Diluted EPS
-$2.08
-207.8%
FY2025
Operating Cash Flow
$562.1M
+30.3%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| — | $5.52B | $5.36B | $5.24B | $6.4B | $6.81B | $5.85B | $4.35B | $4.11B | $4.12B | $3.8B | $4.49B | $3.78B | $3.84B | $3.6B | $3.42B | $3.67B | $3.34B | $2.78B | |
| — | $4.15B | $4.03B | $3.89B | $4.61B | $4.87B | $4.18B | $3.13B | $2.99B | $3.07B | $2.85B | $3.26B | $2.72B | $2.8B | $2.65B | $2.54B | $2.79B | $2.6B | $2.46B | |
| — | — | — | — | — | — | — | $1.21B | $1.12B | $1.05B | $1.26B | $1.18B | $1.11B | $1.04B | $949.3M | $944M | $877.4M | $720M | — | |
| — | — | — | — | — | — | — | 27.9% | 27.29% | 25.41% | 33.19% | 26.3% | 29.49% | 27.01% | 26.37% | 27.63% | 23.91% | 21.57% | — | |
| — | $176.5M | $168.7M | $169.6M | $185.2M | $202.9M | $154.5M | $125.9M | $121.6M | $121.5M | $111.6M | $139.2M | $113.9M | $119.6M | $114.8M | $101M | $95.9M | $90.3M | $88.5M | |
| — | $885.3M | $851.1M | $747.9M | $812.2M | $771.4M | $697.8M | $543.7M | $509.6M | $515.2M | $458.1M | $598.1M | $527.8M | $556.6M | $536.2M | $512.7M | $546.5M | $529.8M | $625.1M | |
| — | $78.7M | $78.4M | $74.8M | $68.6M | $63.3M | $36M | $31.9M | $31.6M | $14.8M | $2.7M | $6.8M | $3M | $2.9M | $2.7M | $4.1M | $6.3M | $8.8M | $11.2M | |
| — | — | $292.5M | $288.8M | $272.9M | $231.2M | $178.1M | $153.4M | $138.7M | $124M | $87.1M | $103.9M | $77.1M | $81.2M | $71.4M | $72.9M | $99.4M | $123.9M | $157.3M | |
| — | $1.4B | $1.35B | $1.02B | $1.04B | $999.3M | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| — | -$46.7M | -$40.7M | $311.6M | $734.9M | $947.8M | $812.9M | $539.3M | $471M | $355.5M | $330.3M | $479.5M | $331.3M | $328.5M | $281.8M | $237.2M | $213.7M | $62.9M | -$570.5M | |
| — | — | -0.76% | 5.95% | 11.48% | 13.91% | 13.9% | 12.4% | 11.46% | 8.63% | 8.69% | 10.68% | 8.76% | 8.56% | 7.83% | 6.94% | 5.82% | 1.88% | -20.55% | |
| — | — | $251.8M | $600.4M | $1.01B | $1.18B | $991M | $692.7M | $609.7M | $479.5M | $417.4M | $583.4M | $408.4M | $409.7M | $353.2M | $310.1M | $313.1M | $186.8M | -$413.2M | |
| — | $106.6M | $111.7M | $126.6M | $112.4M | $98.1M | $65.9M | $67.3M | $76M | $46M | $26.4M | $27.5M | $27.7M | $29.9M | $41.9M | $66.3M | $81.8M | $94.4M | $86.1M | |
| — | $6.7M | $7.2M | $13.4M | $10.2M | $6.1M | $2.1M | $1.2M | $3.3M | $2.9M | $2.6M | $1.8M | $2.2M | $1.2M | $1.5M | $2.9M | $3.9M | $3.6M | $3.2M | |
| — | -$4.5M | -$1.6M | $9M | $7.6M | -$6.1M | -$6.8M | -$6.1M | -$2.1M | -$4.3M | -$3.1M | -$13.3M | $5.3M | $6.5M | $2.4M | $2.2M | -$600K | -$1.5M | -$2.5M | |
| — | $6.4M | $7M | $8.6M | -$11.4M | $4M | $2.3M | $4.5M | $7.3M | $7.7M | $6.1M | $4.3M | $3.7M | $1.8M | -$2.1M | -$3.7M | -$4.7M | -$3M | -$15.7M | |
| — | -$136.9M | -$135.7M | $203.3M | $628.9M | $853.6M | $736.4M | $472.7M | $110.7M | $310.7M | $212.9M | $389.7M | $314.8M | $287.9M | $208.9M | $156M | $110.7M | -$38.1M | — | |
| — | -$1.8M | $200K | $54M | $196.3M | $172.3M | $141M | $98M | $80.3M | $57.3M | $111.6M | $115.3M | $83.9M | $93M | -$547.9M | $31.4M | $20.1M | $25.9M | -$98.5M | |
| — | -$136.5M | -$137.3M | $130.1M | $420.4M | $677M | $593.3M | $372.7M | -$131M | $265.3M | $146.4M | $276M | $241.4M | $245.7M | $769.2M | $50M | $71.9M | -$110.6M | -$586.2M | |
| — | — | -2.56% | 2.48% | 6.57% | 9.94% | 10.15% | 8.57% | -3.19% | 6.44% | 3.85% | 6.15% | 6.39% | 6.4% | 21.37% | 1.46% | 1.96% | -3.31% | -21.12% | |
| — | -$113.5M | -$106.6M | $102.4M | $424.2M | $679M | $604.5M | $383.4M | $178.7M | $262M | $221.2M | $315.5M | $247.8M | $166.7M | $922.8M | $35.7M | -$53.4M | -$151.3M | -$528.7M | |
| USD/shares | — | — | -$2.08 | $1.94 | $5.99 | $9.05 | $7.63 | $4.70 | -$1.54 | $3.03 | $1.64 | $3.03 | $2.60 | $2.63 | $8.43 | $0.56 | $0.81 | -$1.25 | -$6.63 |
| USD/shares | $4.00 – $4.50* | — | -$2.08 | $1.93 | $5.96 | $9.00 | $7.57 | $4.68 | -$1.53 | $3.01 | $1.62 | $3.00 | $2.56 | $2.58 | $8.20 | $0.54 | $0.78 | -$1.25 | -$6.63 |
| shares | — | — | 65.9M | 67.2M | 70.2M | 74.8M | 77.8M | 79.2M | 85.2M | 87.6M | 89.4M | 91.2M | 93M | 93.6M | 91.2M | 89.8M | 89.3M | 88.7M | 88.4M |
| shares | — | — | 65.9M | 67.4M | 70.5M | 75.2M | 78.4M | 79.7M | 85.6M | 88.2M | 90.1M | 92M | 94.3M | 95.1M | 93.8M | 92.4M | 92.2M | 88.7M | 88.4M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2009–FY2025: $2.11B in buybacks, $996.8M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
1.31×
Recreational Vehicles median 0.82×
EV/EBIT
—
Recreational Vehicles median 13.56×
P/E (TTM)
—
Recreational Vehicles median 18.98×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Propulsion | $2,177,200,000 | $1,809,000,000 | $2,406,500,000 | $2,425,700,000 | $2,504,700,000 | $1,878,400,000 | $1,692,900,000 | $1,759,300,000 |
| Boat | $1,525,200,000 | $1,553,500,000 | $1,988,700,000 | $2,119,100,000 | $1,703,100,000 | $1,250,300,000 | $1,334,300,000 | $1,471,300,000 |
| Engine Parts and Accessories | $1,217,500,000 | $1,154,500,000 | $1,192,700,000 | $1,302,600,000 | $1,371,700,000 | — | — | — |
| Navico Group | $800,400,000 | $720,100,000 | $813,500,000 | $964,800,000 | $688,300,000 | — | — | — |
| Corporate | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Marine Engine | — | — | — | — | — | — | $3,073,500,000 | $2,993,600,000 |
| Parts and Accessories | — | — | $1,192,700,000 | $1,302,600,000 | $1,366,600,000 | $1,508,800,000 | $1,380,100,000 | $1,234,300,000 |
| Total Marine | — | — | — | — | — | — | $4,108,400,000 | $4,120,900,000 |
| Segment Continuing Operations | — | — | — | — | — | — | $4,108,400,000 | $4,120,900,000 |
By Geography (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| United States | $3,614,400,000 | $3,547,600,000 | $4,449,800,000 | $4,699,200,000 | $3,961,900,000 | $2,998,000,000 | $2,871,100,000 | $2,918,000,000 |
| Non Us | $1,748,400,000 | $1,689,500,000 | $1,951,600,000 | $2,113,000,000 | $1,884,300,000 | $1,349,500,000 | $1,237,300,000 | $1,202,900,000 |
| Europe | $781,900,000 | $758,600,000 | $859,800,000 | $927,100,000 | $820,500,000 | $564,200,000 | $526,500,000 | — |
| Asia Pacific | $377,600,000 | $360,800,000 | $416,500,000 | $474,100,000 | $451,400,000 | $386,000,000 | $277,800,000 | — |
| Rest of World | $317,900,000 | $314,000,000 | $332,800,000 | $286,400,000 | $238,200,000 | $169,200,000 | $165,800,000 | — |
| Canada | $317,700,000 | $293,700,000 | $402,500,000 | $494,500,000 | $440,200,000 | $261,800,000 | $297,600,000 | — |
| Corporate | — | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
By Product & Service (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Outboard Engines | $1,703,700,000 | $1,600,500,000 | $2,198,900,000 | $2,221,500,000 | $1,935,100,000 | $1,471,800,000 | $1,306,700,000 | — |
| Distribution | $717,000,000 | $657,100,000 | $691,800,000 | $781,700,000 | $820,100,000 | $664,200,000 | $571,800,000 | — |
| Aluminum Freshwater Boats | $575,700,000 | $551,200,000 | $726,000,000 | $874,100,000 | $712,400,000 | $488,500,000 | $556,600,000 | $619,000,000 |
| Engine Parts and Accessories | $500,500,000 | $503,700,000 | $508,000,000 | $528,500,000 | $551,600,000 | $432,500,000 | $395,300,000 | — |
| Recreational Fiberglass Boats | $456,300,000 | $439,700,000 | $643,000,000 | $727,400,000 | $571,600,000 | $427,100,000 | $438,800,000 | $485,900,000 |
| Electronic Solutions | $398,100,000 | $370,900,000 | $421,000,000 | — | — | — | — | — |
| Controls, Rigging and Propellers | $342,800,000 | $343,900,000 | $391,600,000 | $382,100,000 | $352,400,000 | $258,400,000 | $213,600,000 | — |
| Saltwater Fishing Boats | $333,200,000 | $395,700,000 | $472,800,000 | $404,300,000 | $371,900,000 | $298,700,000 | $316,600,000 | $362,100,000 |
| Power Solutions | $276,700,000 | $298,200,000 | $326,500,000 | — | — | — | — | — |
| Business Acceleration | $208,900,000 | $199,200,000 | $167,600,000 | $126,000,000 | $60,100,000 | $40,500,000 | $24,100,000 | $4,300,000 |
| Sterndrive Engine | $130,700,000 | $129,800,000 | $173,300,000 | $220,400,000 | $217,200,000 | $148,200,000 | $172,600,000 | — |
| Performance Solutions | $125,600,000 | $131,100,000 | $167,200,000 | — | — | — | — | — |
| Advanced Systems Group | — | — | — | — | $513,700,000 | $412,100,000 | $413,000,000 | — |
| Navico Group | — | $800,200,000 | $914,700,000 | $1,069,300,000 | $688,300,000 | $412,100,000 | — | — |
| Navico | — | — | — | — | $122,800,000 | $0 | — | — |
| Parts and Accessories | — | — | — | — | — | — | $1,594,200,000 | $1,442,000,000 |
| Propulsion | — | — | — | — | — | — | $1,479,300,000 | $1,551,600,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Engine Parts and Accessories | $220,300,000 | $219,900,000 | $217,400,000 | $268,000,000 | $282,400,000 | — | — | — |
| Propulsion | $193,000,000 | $242,600,000 | $494,700,000 | $522,900,000 | $449,700,000 | $285,500,000 | $240,300,000 | $243,800,000 |
| Boat | $32,200,000 | $63,300,000 | $155,600,000 | $212,800,000 | $142,300,000 | $70,200,000 | $76,200,000 | $9,100,000 |
| Corporate | -$146,600,000 | -$113,600,000 | -$138,000,000 | -$124,100,000 | -$114,900,000 | -$91,800,000 | -$83,000,000 | -$85,400,000 |
| Navico Group | -$339,600,000 | -$100,600,000 | $5,200,000 | $68,200,000 | $53,400,000 | — | — | — |
| Parts and Accessories | — | — | — | — | — | $275,400,000 | $237,500,000 | $188,000,000 |
Operating Margin by Segment (%)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Propulsion | 8.9% | 13.4% | 20.6% | 21.6% | 18% | 15.2% | 14.2% | 13.9% |
| Boat | 2.1% | 4.1% | 7.8% | 10% | 8.4% | 5.6% | 5.7% | 0.6% |
| Engine Parts and Accessories | 18.1% | 19% | 18.2% | 20.6% | 20.6% | — | — | — |
| Navico Group | -42.4% | -14% | 0.6% | 7.1% | 7.8% | — | — | — |
| Parts and Accessories | — | — | — | — | — | 18.3% | 17.2% | 15.2% |