InsiderClue
Stocks · Industrials · Engines & Turbines

BRUNSWICK CORP

BC Clue Score27
United States Fiscal year ends December CIK 0000014930
$61.48 -1.40% Close, 9 Oct 2026
Alert on the numbers Alert on insider trades
Price $61.48 −38.23% Close, 9 Oct 2026

Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.

Revenue and profit

What the business sells, and what is left of it. Point at a year for the detail.
RevenueOperating incomeNet income
Fiscal year 2016Revenue4,488.5Operating income479.5Net income276.0EPS, diluted3.00Fiscal year 2017Revenue3,802.2 −15.3%Operating income330.3Net income146.4 −47.0%EPS, diluted1.62 −46.0%Fiscal year 2018Revenue4,120.9 +8.4%Operating income355.5Net income265.3 +81.2%EPS, diluted3.01 +85.8%Fiscal year 2019Revenue4,108.4 −0.3%Operating income471.0Net income−131.0 −149.4%EPS, diluted−1.53 −150.8%Fiscal year 2020Revenue4,347.5 +5.8%Operating income539.3Net income372.7EPS, diluted4.68Fiscal year 2021Revenue5,846.2 +34.5%Operating income812.9Net income593.3 +59.2%EPS, diluted7.57 +61.8%Fiscal year 2022Revenue6,812.2 +16.5%Operating income947.8Net income677.0 +14.1%EPS, diluted9.00 +18.9%Fiscal year 2023Revenue6,401.4 −6.0%Operating income734.9Net income420.4 −37.9%EPS, diluted5.96 −33.8%Fiscal year 2024Revenue5,237.1 −18.2%Operating income311.6Net income130.1 −69.1%EPS, diluted1.93 −67.6%Fiscal year 2025Revenue5,362.8 +2.4%Operating income−40.7Net income−137.3 −205.5%EPS, diluted−2.08 −207.8%
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Revenue 4,488.5 3,802.2 4,120.9 4,108.4 4,347.5 5,846.2 6,812.2 6,401.4 5,237.1 5,362.8
Growth −15.3% +8.4% −0.3% +5.8% +34.5% +16.5% −6.0% −18.2% +2.4%
Operating income 479.5 330.3 355.5 471.0 539.3 812.9 947.8 734.9 311.6 −40.7
Net income 276.0 146.4 265.3 −131.0 372.7 593.3 677.0 420.4 130.1 −137.3
Growth −47.0% +81.2% −149.4% +59.2% +14.1% −37.9% −69.1% −205.5%
EPS, diluted 3.00 1.62 3.01 −1.53 4.68 7.57 9.00 5.96 1.93 −2.08
Growth −46.0% +85.8% −150.8% +61.8% +18.9% −33.8% −67.6% −207.8%

Margins

How much of each dollar of revenue it keeps. Point at a year for the detail.
Gross marginOperating marginNet margin
Fiscal year 2016Gross margin26.3%Operating margin10.7%Net margin6.1%Free cash flow margin5.4%Fiscal year 2017Gross margin33.2%Operating margin8.7%Net margin3.9%Free cash flow margin5.8%Fiscal year 2018Gross margin25.4%Operating margin8.6%Net margin6.4%Free cash flow margin3.8%Fiscal year 2019Gross margin27.3%Operating margin11.5%Net margin−3.2%Free cash flow margin4.9%Fiscal year 2020Gross margin27.9%Operating margin12.4%Net margin8.6%Free cash flow margin14.2%Fiscal year 2021Operating margin13.9%Net margin10.1%Free cash flow margin5.2%Fiscal year 2022Operating margin13.9%Net margin9.9%Free cash flow margin2.9%Fiscal year 2023Operating margin11.5%Net margin6.6%Free cash flow margin6.9%Fiscal year 2024Operating margin5.9%Net margin2.5%Free cash flow margin5.0%Fiscal year 2025Operating margin−0.8%Net margin−2.6%Free cash flow margin7.4%
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Gross margin 26.3% 33.2% 25.4% 27.3% 27.9% n/a n/a n/a n/a n/a
Operating margin 10.7% 8.7% 8.6% 11.5% 12.4% 13.9% 13.9% 11.5% 5.9% −0.8%
Net margin 6.1% 3.9% 6.4% −3.2% 8.6% 10.1% 9.9% 6.6% 2.5% −2.6%
Free cash flow margin 5.4% 5.8% 3.8% 4.9% 14.2% 5.2% 2.9% 6.9% 5.0% 7.4%

Cash flow

The cash the business makes, what it reinvests, and what it hands back. Point at a year for the detail.
Operating cash flowCapital expenditureFree cash flow
Fiscal year 2016Operating cash flow435.3Capital expenditure−193.9Free cash flow241.4Buybacks−120.3Dividends paid−55.4Fiscal year 2017Operating cash flow400.3Capital expenditure−178.0Free cash flow222.3 −7.9%Buybacks−130.0Dividends paid−60.6Fiscal year 2018Operating cash flow337.0Capital expenditure−180.2Free cash flow156.8 −29.5%Buybacks−75.0Dividends paid−67.8Fiscal year 2019Operating cash flow434.2Capital expenditure−232.6Free cash flow201.6 +28.6%Buybacks−400.0Dividends paid−73.4Fiscal year 2020Operating cash flow798.3Capital expenditure−182.4Free cash flow615.9 +205.5%Buybacks−118.3Dividends paid−78.3Fiscal year 2021Operating cash flow574.0Capital expenditure−267.1Free cash flow306.9 −50.2%Buybacks−120.1Dividends paid−98.9Fiscal year 2022Operating cash flow586.1Capital expenditure−388.3Free cash flow197.8 −35.5%Buybacks−450.0Dividends paid−108.6Fiscal year 2023Operating cash flow733.6Capital expenditure−289.3Free cash flow444.3 +124.6%Buybacks−275.0Dividends paid−112.0Fiscal year 2024Operating cash flow431.4Capital expenditure−167.4Free cash flow264.0 −40.6%Buybacks−200.0Dividends paid−112.3Fiscal year 2025Operating cash flow562.1Capital expenditure−165.8Free cash flow396.3 +50.1%Buybacks−80.0Dividends paid−112.6
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Operating cash flow 435.3 400.3 337.0 434.2 798.3 574.0 586.1 733.6 431.4 562.1
Capital expenditure −193.9 −178.0 −180.2 −232.6 −182.4 −267.1 −388.3 −289.3 −167.4 −165.8
Free cash flow 241.4 222.3 156.8 201.6 615.9 306.9 197.8 444.3 264.0 396.3
Growth −7.9% −29.5% +28.6% +205.5% −50.2% −35.5% +124.6% −40.6% +50.1%
Buybacks −120.3 −130.0 −75.0 −400.0 −118.3 −120.1 −450.0 −275.0 −200.0 −80.0
Dividends paid −55.4 −60.6 −67.8 −73.4 −78.3 −98.9 −108.6 −112.0 −112.3 −112.6

Balance sheet

What it holds against what it owes, at each year end. Point at a year for the detail.
CashTotal debt
Fiscal year 2016Cash422.4Total debt439.4Net cash (debt)−17.0Shareholders’ equity1,440.1Debt to equity0.31Fiscal year 2017Cash448.8Total debt437.4Net cash (debt)11.4Shareholders’ equity1,482.9Debt to equity0.29Fiscal year 2018Cash294.4Total debt1,220.8Net cash (debt)−926.4Shareholders’ equity1,582.6Debt to equity0.77Fiscal year 2019Cash320.3Total debt1,109.3Net cash (debt)−789.0Shareholders’ equity1,300.9Debt to equity0.85Fiscal year 2020Cash519.6Total debt951.4Net cash (debt)−431.8Shareholders’ equity1,510.0Debt to equity0.63Fiscal year 2021Cash354.5Total debt1,816.4Net cash (debt)−1,461.9Shareholders’ equity1,914.2Debt to equity0.95Fiscal year 2022Cash595.6Total debt2,509.0Net cash (debt)−1,913.4Shareholders’ equity2,042.3Debt to equity1.23Fiscal year 2023Cash467.8Total debt2,430.4Net cash (debt)−1,962.6Shareholders’ equity2,087.4Debt to equity1.16Fiscal year 2024Cash269.0Total debt2,340.6Net cash (debt)−2,071.6Shareholders’ equity1,892.3Debt to equity1.24Fiscal year 2025Cash256.8Total debt2,102.2Net cash (debt)−1,845.4Shareholders’ equity1,625.6Debt to equity1.29
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Cash 422.4 448.8 294.4 320.3 519.6 354.5 595.6 467.8 269.0 256.8
Total debt 439.4 437.4 1,220.8 1,109.3 951.4 1,816.4 2,509.0 2,430.4 2,340.6 2,102.2
Net cash (debt) −17.0 11.4 −926.4 −789.0 −431.8 −1,461.9 −1,913.4 −1,962.6 −2,071.6 −1,845.4
Shareholders’ equity 1,440.1 1,482.9 1,582.6 1,300.9 1,510.0 1,914.2 2,042.3 2,087.4 1,892.3 1,625.6
Debt to equity 0.31 0.29 0.77 0.85 0.63 0.95 1.23 1.16 1.24 1.29

In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.

Financial statements FY2025 · 10-K

Income statement

In millions of USD, except per-share figures; shares in millions. Fiscal years ending December, each column as last filed with the SEC.
Click a line to chart it
Fiscal year FY2016 31 Dec 2016 FY2017 31 Dec 2017 FY2018 31 Dec 2018 FY2019 31 Dec 2019 FY2020 31 Dec 2020 FY2021 31 Dec 2021 FY2022 31 Dec 2022 FY2023 31 Dec 2023 FY2024 31 Dec 2024 FY2025 31 Dec 2025
Revenue and profit
4,488.5 3,802.2 4,120.9 4,108.4 4,347.5 5,846.2 6,812.2 6,401.4 5,237.1 5,362.8
Growth −15.3% +8.4% −0.3% +5.8% +34.5% +16.5% −6.0% −18.2% +2.4%
3,256.1 2,853.6 3,073.9 2,987.4 3,134.5 4,180.2 4,865.0 4,614.4 3,886.3 4,030.6
1,180.3 1,262.1 1,047.0 1,121.0 1,213.0 n/a n/a n/a n/a n/a
Growth +6.9% −17.0% +7.1% +8.2%
139.2 111.6 121.5 121.6 125.9 154.5 202.9 185.2 169.6 168.7
598.1 458.1 515.2 509.6 543.7 697.8 771.4 812.2 747.9 851.1
479.5 330.3 355.5 471.0 539.3 812.9 947.8 734.9 311.6 −40.7
Growth −31.1% +7.6% +32.5% +14.5% +50.7% +16.6% −22.5% −57.6% −113.1%
389.7 212.9 310.7 110.7 472.7 736.4 853.6 628.9 203.3 −135.7
115.3 111.6 57.3 80.3 98.0 141.0 172.3 196.3 54.0 0.2
276.0 146.4 265.3 −131.0 372.7 593.3 677.0 420.4 130.1 −137.3
Growth −47.0% +81.2% −149.4% +59.2% +14.1% −37.9% −69.1% −205.5%
Per share
3.03 1.64 3.03 −1.54 4.70 7.63 9.05 5.99 1.94 −2.08
3.00 1.62 3.01 −1.53 4.68 7.57 9.00 5.96 1.93 −2.08
Growth −46.0% +85.8% −150.8% +61.8% +18.9% −33.8% −67.6% −207.8%
91.2 89.4 87.6 85.2 79.2 77.8 74.8 70.2 67.2 65.9
92.0 90.1 88.2 85.6 79.7 78.4 75.2 70.5 67.4 65.9
Growth −2.1% −2.1% −2.9% −6.9% −1.6% −4.1% −6.3% −4.4% −2.2%

Five years in brief

Worked out from the figures above, not from a press release
  • Revenue grew 4.3% a year over five years.
  • The diluted share count fell 17.3% in five years, so buybacks did some of the work per share.
  • Operating margin is down 13.2 points on five years ago, at -0.8%.
  • A net loss in 2 of 10 years on file.