Brunswick Corporation
Consumer CyclicalNYSE:BC · New York Stock Exchange
+$0.94 today
Vol 0.30M · Avg 0.74M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$5.5B of revenue converted into -$136.5M of net income for the selected period. Gross margin is 24.2% and net margin is -2.6%, showing how much revenue survives after costs and taxes. EPS is $-2.08, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $5.4B +2.4% | $5.2B -18.2% | $6.4B -6.0% | $6.8B +16.5% | $5.8B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $4.0B +3.7% | $3.9B -15.8% | $4.6B -5.2% | $4.9B +16.4% | $4.2B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.3B -1.4% | $1.4B -24.4% | $1.8B -8.2% | $1.9B +16.9% | $1.7B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 24.8% -1.0pp | 25.8% -2.1pp | 27.9% -0.7pp | 28.6% +0.1pp | 28.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $168.7M -0.5% | $169.6M -8.4% | $185.2M -8.7% | $202.9M +31.3% | $154.5M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $851.1M +6.6% | $798.2M -6.7% | $855.6M +10.9% | $771.4M +7.6% | $716.9M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.4B +32.1% | $1.0B -1.2% | $1.1B +5.3% | $999.4M +17.1% | $853.1M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $292.5M +1.3% | $288.8M +5.8% | $272.9M +18.0% | $231.2M +29.8% | $178.1M | $374.2M | $1.2B | $631.8M |
| EBITDA | $268.5M -56.6% | $618.7M -39.0% | $1.0B -14.3% | $1.2B +20.7% | $980.4M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 5.0% -6.8pp | 11.8% -4.0pp | 15.8% -1.5pp | 17.4% +0.6pp | 16.8% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$39.6M -112.7% | $311.6M -57.6% | $734.9M -22.5% | $947.8M +16.6% | $812.9M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -0.7% -6.7pp | 5.9% -5.5pp | 11.5% -2.4pp | 13.9% +0.0pp | 13.9% | 16.6% | 24.1% | 22.0% |
| Interest Income | $7.2M -46.3% | $13.4M +31.4% | $10.2M +67.2% | $6.1M +190.5% | $2.1M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $111.7M -11.8% | $126.6M +12.6% | $112.4M +14.6% | $98.1M +48.6% | $66.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$96.1M +11.3% | -$108.3M -2.2% | -$106.0M -12.5% | -$94.2M -23.1% | -$76.5M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$135.7M -166.7% | $203.3M -67.7% | $628.9M -26.3% | $853.6M +15.9% | $736.4M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -2.5% -6.4pp | 3.9% -5.9pp | 9.8% -2.7pp | 12.5% -0.1pp | 12.6% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $200.0K -99.6% | $54.0M -72.5% | $196.3M +13.9% | $172.3M +22.2% | $141.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$137.3M -205.5% | $130.1M -69.1% | $420.4M -37.9% | $677.0M +14.1% | $593.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | -2.6% -5.0pp | 2.5% -4.1pp | 6.6% -3.4pp | 9.9% -0.2pp | 10.1% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$2 -207.2% | $2 -67.6% | $6 -33.8% | $9 +18.6% | $8 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$2 -207.8% | $2 -67.6% | $6 -33.8% | $9 +18.9% | $8 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $65.6M -2.4% | $67.2M -4.3% | $70.2M -6.1% | $74.8M -3.9% | $77.8M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $65.7M -2.5% | $67.4M -4.4% | $70.5M -6.3% | $75.2M -4.1% | $78.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Caesars Entertainment, Inc.
NASDAQ:CZR
$6.01B
Choice Hotels International, Inc.
NYSE:CHH
$4.98B
BRP Inc.
DOOO
$4.69B
Polaris Inc.
NYSE:PII
$4.03B
Dorman Products, Inc.
NASDAQ:DORM
$3.82B
Asbury Automotive Group, Inc.
NYSE:ABG
$3.72B
KB Home
NYSE:KBH
$3.38B
Whirlpool Corporation
NYSE:WHR
$2.78B
Harley-Davidson, Inc.
NYSE:HOG
$2.70B
Bed Bath & Beyond Inc.
NYSE:BBBY
$434.76M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does BC generate?
Brunswick Corporation (BC) reported $5.36B of revenue in fiscal 2025.
Is BC profitable?
Brunswick Corporation (BC) reported -$137,300,000.00 of net income, with a net margin of -2.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.