BC · Brunswick Corp
Market Cap
$4.92B
Shares
64.80M
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 | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $5.63B | $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 | |
| $4.19B | $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% | — | |
| $185.1M | $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 | |
| $919.7M | $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 | |
| $77.9M | $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 | |
| $297.8M | $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 | |
| $1.44B | $1.35B | $1.02B | $1.04B | $999.3M | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| -$20.6M | -$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% | |
| $277.2M | $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 | |
| $101.4M | $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 | |
| $6.2M | $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 | |
| -$4.2M | -$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 | |
| -$105.8M | -$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 | — | |
| -$19.3M | $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 | |
| -$86M | -$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% | |
| -$78.8M | -$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 | -$1.28 | -$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 | -$1.27 | -$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.
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 peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
1.20×
Peer median 0.75×
EV/EBIT
—
Peer median 15.34×
P/E (TTM)
—
Peer median 19.83×
Peer medians compare against the 7 similar-size Recreational Vehicles companies (of 13 listed).
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 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Propulsion | $1,908,100,000 | $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 | $1,210,100,000 | $1,154,500,000 | $1,192,700,000 | $1,302,600,000 | $1,371,700,000 | — | — | — |
| Navico Group | $720,500,000 | $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 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| 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 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| 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 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| 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 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Propulsion | 10.1% | 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 | 18.2% | 19% | 18.2% | 20.6% | 20.6% | — | — | — |
| Navico Group | -47.1% | -14% | 0.6% | 7.1% | 7.8% | — | — | — |
| Parts and Accessories | — | — | — | — | — | 18.3% | 17.2% | 15.2% |
Key facts
CIK
14930
CUSIP
117043109
13F (30d)
366 filings
334 filers
Visit website
Investor relations