2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $4.3B | $5.8B | $6.8B | $6.4B | $5.2B |
Cost of Revenue | $3.1B | $4.2B | $4.9B | $4.6B | $3.9B |
Gross Profit | $1.2B | $1.7B | $1.9B | $1.8B | $1.4B |
Gross Profit % | 28% | 28% | 29% | 29% | 26% |
R&D Expenses | $126M | $155M | $203M | $185M | $170M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $375M | $595M | $681M | $433M | $130M |
Dep. & Amort. | $153M | $178M | $231M | $273M | $289M |
Def. Tax | -$12M | -$3.8M | -$20M | $14M | $10M |
Stock Comp. | $27M | $30M | $22M | $22M | $23M |
Chg. in WC | $227M | -$231M | -$351M | -$16M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $520M | $355M | $596M | $468M | $269M |
ST Investments | $57M | $800K | $4.5M | $800K | $800K |
Cash & ST Inv. | $576M | $355M | $600M | $469M | $270M |
Receivables | $338M | $485M | $543M | $493M | $429M |
Inventory | $712M | $1.2B | $1.5B | $1.5B | $1.3B |
Brunswick delivered a strong first quarter, outperforming expectations despite a challenging macro environment, with recurring revenue businesses (engine P&A, Freedom Boat Club, Navico Group aftermarket) contributing nearly 60% of adjusted operating earnings and generating the second-best Q1 free cash flow on record ($160M improvement YoY).
The company updated its full-year 2025 adjusted EPS guidance to a range of $2.50 to $4.00 (midpoint $3.25), with anticipated revenue between $5.0B and $5.4B and a goal to reach or exceed $350M in free cash flow; guidance reflects significant uncertainty due to tariffs, FX, and macroeconomic factors.
Tariffs, especially on China-sourced components (145% rate), could result in $100M–$125M of incremental net costs in 2025 (in addition to $30M previously guided), but Brunswick is actively pursuing mitigation strategies including supply chain migration, cost sharing, and inventory management.
Segment performance: Propulsion sales down 16% YoY due to pipeline management and lower wholesale shipments; aftermarket engine P&A business saw a 3% sales decrease but 7% earnings growth; Navico Group sales down 1% YoY but up sequentially; Boat business sales down 13% YoY with value/entry-level products under pressure, prompting plans to streamline offerings in that segment.
Premium brands (Boston Whaler, Sea Ray, Lund, Navan) remain resilient with flat retail performance; value brands face ongoing challenges. Dealer sentiment is stable, pipelines are lean, and Brunswick’s domestic production provides a relative advantage amid tariff uncertainty.