Pulling SEC filings + quote and writing the call…
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.49B | $3.80B | $4.12B | $4.11B | $4.35B | $5.85B | $6.81B | $6.40B | $5.24B | $5.36B |
| Revenue growth | — | -15.3% | 8.4% | -0.3% | 5.8% | 34.5% | 16.5% | -6.0% | -18.2% | 2.4% |
| Gross profit | $1.18B | $1.26B | $1.05B | $1.12B | $1.21B | — | — | — | — | — |
| Gross margin | 26.3% | 33.2% | 25.4% | 27.3% | 27.9% | — | — | — | — | — |
| Operating income | $480M | $330M | $356M | $471M | $539M | $813M | $948M | $735M | $312M | -$40.7M |
| Operating margin | 10.7% | 8.7% | 8.6% | 11.5% | 12.4% | 13.9% | 13.9% | 11.5% | 5.9% | -0.8% |
| Net income | $276M | $146M | $265M | -$131M | $373M | $593M | $677M | $420M | $130M | -$137M |
| Net margin | 6.1% | 3.9% | 6.4% | -3.2% | 8.6% | 10.1% | 9.9% | 6.6% | 2.5% | -2.6% |
| EPS (diluted) | $3.00 | $1.62 | $3.01 | -$1.53 | $4.68 | $7.57 | $9.00 | $5.96 | $1.93 | -$2.08 |
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $435M | $400M | $337M | $434M | $798M | $574M | $586M | $734M | $431M | $562M |
| Capital expenditures | $194M | $178M | $180M | $233M | $182M | $267M | $388M | $289M | $167M | $166M |
| Free cash flow | $241M | $222M | $157M | $202M | $616M | $307M | $198M | $444M | $264M | $396M |
| Share buybacks | $120M | $130M | $75.0M | $400M | $118M | $120M | $450M | $275M | $200M | $80.0M |
| Dividends paid | $55.4M | $60.6M | $67.8M | $73.4M | $78.3M | $98.9M | $109M | $112M | $112M | $113M |
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $422M | $449M | $294M | $320M | $520M | $355M | $596M | $468M | $269M | $257M |
| Total assets | $3.28B | $3.36B | $4.29B | $3.56B | $3.77B | $5.42B | $6.32B | $6.23B | $5.68B | $5.31B |
| Long-term debt | $434M | $432M | $1.18B | $1.07B | $908M | $1.78B | $2.42B | $1.98B | $2.10B | $1.81B |
| Shareholders' equity | $1.44B | $1.48B | $1.58B | $1.30B | $1.51B | $1.91B | $2.04B | $2.09B | $1.89B | $1.63B |
| Retained earnings | $1.88B | $1.97B | $2.14B | $1.93B | $2.23B | $2.72B | $3.29B | $3.60B | $3.61B | $3.36B |
| Shares (wtd avg diluted) | 92.0M | 90.1M | 88.2M | 85.6M | 79.7M | 78.4M | 75.2M | 70.5M | 67.4M | 65.9M |
Every figure is extracted from BRUNSWICK CORP’s annual reports as filed with the SEC (XBRL company facts) — no third-party estimates. Fiscal years are labeled by period end; filers occasionally re-tag concepts, so a sparse cell means the company didn’t report that concept for that year. Free cash flow = operating cash flow − capital expenditures.
Research and education only — not financial advice. TENKis not a registered investment adviser or broker-dealer and gives no personalized advice. Every call is impersonal — identical for all users, generated on a schedule from SEC filings plus a delayed/third-party price feed — may be wrong or out of date, and is not a recommendation to buy or sell any security. The operator and an affiliated trading operation may hold or trade the securities TENK rates; see Disclosures. Past performance does not guarantee future results. Do your own research.