Delaware | 001-01043 | 36-0848180 | ||||||||||||
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
26125 N. Riverwoods Blvd., Suite 500 | 60045-3420 |
||||||||||
Mettawa | Illinois | ||||||||||
(Address of Principal Executive Offices) | (Zip Code) |
Securities registered pursuant to Section 12(b) of the Act: | ||||||||||||||
Title of Each Class | Trading Symbol(s) | Name of Each Exchange on Which Registered | ||||||||||||
Common stock, par value $0.75 per share | BC | New York Stock Exchange | ||||||||||||
Chicago Stock Exchange | ||||||||||||||
6.500% Senior Notes due 2048 | BC-A | New York Stock Exchange | ||||||||||||
6.625% Senior Notes due 2049 | BC-B | New York Stock Exchange | ||||||||||||
6.375% Senior Notes due 2049 | BC-C | New York Stock Exchange |
Exhibit No. | Description of Exhibit | ||||
104 | The cover page from this Current Report on Form 8-K, embedded within and formatted in Inline XBRL. |
BRUNSWICK CORPORATION | ||||||||
Dated: July 28, 2022 | By: | /S/ RANDALL S. ALTMAN | ||||||
Randall S. Altman | ||||||||
Vice President and Controller |
Brunswick Corporation 26125 N. Riverwoods Blvd., Suite 500, Mettawa, IL 60045 | |||||
Telephone 847.735.4700 |
Release: | IMMEDIATE | |||||||
Contact: | Neha Clark | |||||||
Senior Vice President Enterprise Finance | ||||||||
Phone: | 847-735-4001 | |||||||
Contact: | Lee Gordon | |||||||
Vice President - Brunswick Global Communications & Public Affairs | ||||||||
Phone: | 847-735-4003 | |||||||
Email: | lee.gordon@brunswick.com |
Q2 2022 |
||||||||||||||||||||
$ in millions (except per share data) | GAAP | Change vs Q2'21 | As Adjusted | Change vs Q2'21 | ||||||||||||||||
Net Sales | $ | 1,835.6 | 18.1 | % | $ | 1,835.6 | 18.1 | % | ||||||||||||
Operating Earnings | $ | 279.0 | 11.5 | % | $ | 300.2 | 12.7 | % | ||||||||||||
Operating Margin | 15.2 | % | (90) bps | 16.4 | % | (70) bps | ||||||||||||||
Diluted EPS from Continuing Operations | $ | 2.61 | 14.0 | % | $ | 2.82 | 11.9 | % | ||||||||||||
bps = basis points |
Three Months Ended | Six Months Ended | ||||||||||||||||||||||||||||||||||
July 2, 2022 |
July 3, 2021 |
% Change | July 2, 2022 |
July 3, 2021 |
% Change | ||||||||||||||||||||||||||||||
Net sales | $ | 1,835.6 | $ | 1,554.8 | 18 | % | $ | 3,531.3 | $ | 2,988.0 | 18 | % | |||||||||||||||||||||||
Cost of sales | 1,299.2 | 1,093.3 | 19 | % | 2,511.3 | 2,109.2 | 19 | % | |||||||||||||||||||||||||||
Selling, general and administrative expense | 207.2 | 173.6 | 19 | % | 399.9 | 324.4 | 23 | % | |||||||||||||||||||||||||||
Research and development expense | 50.2 | 37.5 | 34 | % | 101.6 | 71.6 | 42 | % | |||||||||||||||||||||||||||
Restructuring, exit and impairment charges | — | 0.2 | -100 | % | — | 0.7 | -100 | % | |||||||||||||||||||||||||||
Operating earnings | 279.0 | 250.2 | 12 | % | 518.5 | 482.1 | 8 | % | |||||||||||||||||||||||||||
Equity earnings | 0.7 | 0.4 | 75 | % | 1.5 | 1.2 | 25 | % | |||||||||||||||||||||||||||
Other expense, net | 0.3 | (1.5) | NM | (1.2) | (2.8) | -57 | % | ||||||||||||||||||||||||||||
Earnings before interest and income taxes |
280.0 | 249.1 | 12 | % | 518.8 | 480.5 | 8 | % | |||||||||||||||||||||||||||
Interest expense | (25.9) | (15.4) | 68 | % | (44.3) | (30.2) | 47 | % | |||||||||||||||||||||||||||
Interest income | 0.5 | 0.9 | -44 | % | 0.6 | 1.1 | -45 | % | |||||||||||||||||||||||||||
Loss on early extinguishment of debt | — | — | NM | (0.1) | — | NM | |||||||||||||||||||||||||||||
Earnings before income taxes | 254.6 | 234.6 | 9 | % | 475.0 | 451.4 | 5 | % | |||||||||||||||||||||||||||
Income tax provision | 55.8 | 55.2 | 1 | % | 102.2 | 102.6 | 0 | % | |||||||||||||||||||||||||||
Net earnings from continuing operations | $ | 198.8 | $ | 179.4 | 11 | % | $ | 372.8 | $ | 348.8 | 7 | % | |||||||||||||||||||||||
Net loss from discontinued operations, net of tax | (1.5) | — | NM | (1.3) | (0.1) | NM | |||||||||||||||||||||||||||||
Net earnings | $ | 197.3 | $ | 179.4 | 10 | % | $ | 371.5 | $ | 348.7 | 7 | % | |||||||||||||||||||||||
Earnings per common share: | |||||||||||||||||||||||||||||||||||
Basic | |||||||||||||||||||||||||||||||||||
Earnings from continuing operations |
$ | 2.63 | $ | 2.30 | 14 | % | $ | 4.89 | $ | 4.47 | 9 | % | |||||||||||||||||||||||
Loss from discontinued operations | (0.02) | — | NM | (0.02) | — | NM | |||||||||||||||||||||||||||||
Net earnings | $ | 2.61 | $ | 2.30 | 13 | % | $ | 4.87 | $ | 4.47 | 9 | % | |||||||||||||||||||||||
Diluted | |||||||||||||||||||||||||||||||||||
Earnings from continuing operations | $ | 2.61 | $ | 2.29 | 14 | % | $ | 4.86 | $ | 4.44 | 9 | % | |||||||||||||||||||||||
Loss from discontinued operations | (0.02) | — | NM | (0.02) | — | NM | |||||||||||||||||||||||||||||
Net earnings | $ | 2.59 | $ | 2.29 | 13 | % | $ | 4.84 | $ | 4.44 | 9 | % | |||||||||||||||||||||||
Weighted average shares used for computation of: | |||||||||||||||||||||||||||||||||||
Basic earnings per common share | 75.7 | 78.0 | 76.3 | 78.0 | |||||||||||||||||||||||||||||||
Diluted earnings per common share | 76.1 | 78.5 | 76.7 | 78.6 | |||||||||||||||||||||||||||||||
Effective tax rate | 21.9 | % | 23.5 | % | 21.5 | % | 22.7 | % | |||||||||||||||||||||||||||
NM = not meaningful | |||||||||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||
Operating Earnings | Diluted Earnings Per Share | ||||||||||||||||||||||
(in millions, except per share data) | July 2, 2022 |
July 3, 2021 |
July 2, 2022 |
July 3, 2021 |
|||||||||||||||||||
GAAP | $ | 279.0 | $ | 250.2 | $ | 2.61 | $ | 2.29 | |||||||||||||||
Restructuring, exit, and impairment charges | — | 0.2 | — | — | |||||||||||||||||||
Purchase accounting amortization | 14.1 | 7.6 | 0.14 | 0.08 | |||||||||||||||||||
Acquisition, integration, and IT related costs | 7.1 | 7.1 | 0.07 | 0.07 | |||||||||||||||||||
Sport Yacht & Yachts | — | 1.3 | — | 0.01 | |||||||||||||||||||
Special tax items | — | — | — | 0.07 | |||||||||||||||||||
As Adjusted | $ | 300.2 | $ | 266.4 | $ | 2.82 | $ | 2.52 | |||||||||||||||
GAAP operating margin | 15.2 | % | 16.1 | % | |||||||||||||||||||
Adjusted operating margin | 16.4 | % | 17.1 | % |
Six Months Ended | |||||||||||||||||||||||
Operating Earnings | Diluted Earnings Per Share | ||||||||||||||||||||||
(in millions, except per share data) | July 2, 2022 |
July 3, 2021 |
July 2, 2022 |
July 3, 2021 |
|||||||||||||||||||
GAAP | $ | 518.5 | $ | 482.1 | $ | 4.86 | $ | 4.44 | |||||||||||||||
Restructuring, exit, and impairment charges | — | 0.7 | — | — | |||||||||||||||||||
Purchase accounting amortization | 37.1 | 15.1 | 0.37 | 0.15 | |||||||||||||||||||
Acquisition, integration, and IT related costs | 12.1 | 8.4 | 0.12 | 0.08 | |||||||||||||||||||
Sport Yacht & Yachts | — | 3.8 | — | 0.04 | |||||||||||||||||||
Palm Coast reclassified from held-for-sale | — | 0.8 | — | 0.01 | |||||||||||||||||||
Gain on sale of assets | — | (1.5) | — | (0.01) | |||||||||||||||||||
Special tax items | — | — | — | 0.05 | |||||||||||||||||||
As Adjusted | $ | 567.7 | $ | 509.4 | $ | 5.35 | $ | 4.76 | |||||||||||||||
GAAP operating margin | 14.7 | % | 16.1 | % | |||||||||||||||||||
Adjusted operating margin | 16.1 | % | 17.0 | % |
Three Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||
Net Sales | Operating Earnings (Loss) | Operating Margin | |||||||||||||||||||||||||||||||||||||||||||||
July 2, 2022 |
July 3, 2021 |
% Change | July 2, 2022 |
July 3, 2021 |
% Change | July 2, 2022 |
July 3, 2021 |
||||||||||||||||||||||||||||||||||||||||
Propulsion | $ | 734.2 | $ | 649.5 | 13.0 | % | $ | 142.0 | $ | 122.1 | 16.3 | % | 19.3 | % | 18.8 | % | |||||||||||||||||||||||||||||||
Parts & Accessories | 651.5 | 548.9 | 18.7 | % | 108.2 | 114.4 | -5.4 | % | 16.6 | % | 20.8 | % | |||||||||||||||||||||||||||||||||||
Boat | 568.4 | 449.1 | 26.6 | % | 58.9 | 44.2 | 33.3 | % | 10.4 | % | 9.8 | % | |||||||||||||||||||||||||||||||||||
Corporate/Other | — | — | (30.1) | (30.5) | -1.3 | % | |||||||||||||||||||||||||||||||||||||||||
Segment Eliminations | (118.5) | (92.7) | 27.8 | % | — | — | |||||||||||||||||||||||||||||||||||||||||
Total | $ | 1,835.6 | $ | 1,554.8 | 18.1 | % | $ | 279.0 | $ | 250.2 | 11.5 | % | 15.2 | % | 16.1 | % | |||||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||
Net Sales | Operating Earnings (Loss) | Operating Margin | |||||||||||||||||||||||||||||||||||||||||||||
July 2, 2022 |
July 3, 2021 |
% Change | July 2, 2022 |
July 3, 2021 |
% Change | July 2, 2022 |
July 3, 2021 |
||||||||||||||||||||||||||||||||||||||||
Propulsion | $ | 734.2 | $ | 649.5 | 13.0 | % | $ | 142.0 | $ | 122.1 | 16.3 | % | 19.3 | % | 18.8 | % | |||||||||||||||||||||||||||||||
Parts & Accessories | 651.5 | 548.9 | 18.7 | % | 126.9 | 127.6 | -0.5 | % | 19.5 | % | 23.2 | % | |||||||||||||||||||||||||||||||||||
Boat | 568.4 | 449.1 | 26.6 | % | 61.4 | 47.2 | 30.1 | % | 10.8 | % | 10.5 | % | |||||||||||||||||||||||||||||||||||
Corporate/Other | — | — | (30.1) | (30.5) | -1.3 | % | |||||||||||||||||||||||||||||||||||||||||
Segment Eliminations | (118.5) | (92.7) | 27.8 | % | — | — | |||||||||||||||||||||||||||||||||||||||||
Total | $ | 1,835.6 | $ | 1,554.8 | 18.1 | % | $ | 300.2 | $ | 266.4 | 12.7 | % | 16.4 | % | 17.1 | % | |||||||||||||||||||||||||||||||
Six Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||
Net Sales | Operating Earnings (Loss) | Operating Margin | |||||||||||||||||||||||||||||||||||||||||||||
July 2, 2022 |
July 3, 2021 |
% Change | July 2, 2022 |
July 3, 2021 |
% Change | July 2, 2022 |
July 3, 2021 |
||||||||||||||||||||||||||||||||||||||||
Propulsion | $ | 1,440.1 | $ | 1,307.3 | 10.2 | % | $ | 267.3 | $ | 246.6 | 8.4 | % | 18.6 | % | 18.9 | % | |||||||||||||||||||||||||||||||
Parts & Accessories | 1,269.3 | 1,008.5 | 25.9 | % | 199.8 | 206.3 | -3.2 | % | 15.7 | % | 20.5 | % | |||||||||||||||||||||||||||||||||||
Boat | 1,061.2 | 868.6 | 22.2 | % | 104.2 | 85.0 | 22.6 | % | 9.8 | % | 9.8 | % | |||||||||||||||||||||||||||||||||||
Corporate/Other | — | — | (52.8) | (55.8) | -5.4 | % | |||||||||||||||||||||||||||||||||||||||||
Segment Eliminations | (239.3) | (196.4) | 21.8 | % | — | — | |||||||||||||||||||||||||||||||||||||||||
Total | $ | 3,531.3 | $ | 2,988.0 | 18.2 | % | $ | 518.5 | $ | 482.1 | 7.6 | % | 14.7 | % | 16.1 | % | |||||||||||||||||||||||||||||||
Six Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||
Net Sales | Operating Earnings (Loss) | Operating Margin | |||||||||||||||||||||||||||||||||||||||||||||
July 2, 2022 |
July 3, 2021 |
% Change | July 2, 2022 |
July 3, 2021 |
% Change | July 2, 2022 |
July 3, 2021 |
||||||||||||||||||||||||||||||||||||||||
Propulsion | $ | 1,440.1 | $ | 1,307.3 | 10.2 | % | $ | 267.3 | $ | 246.6 | 8.4 | % | 18.6 | % | 18.9 | % | |||||||||||||||||||||||||||||||
Parts & Accessories | 1,269.3 | 1,008.5 | 25.9 | % | 243.5 | 225.7 | 7.9 | % | 19.2 | % | 22.4 | % | |||||||||||||||||||||||||||||||||||
Boat | 1,061.2 | 868.6 | 22.2 | % | 109.7 | 92.9 | 18.1 | % | 10.3 | % | 10.7 | % | |||||||||||||||||||||||||||||||||||
Corporate/Other | — | — | (52.8) | (55.8) | -5.4 | % | |||||||||||||||||||||||||||||||||||||||||
Segment Eliminations | (239.3) | (196.4) | 21.8 | % | — | — | |||||||||||||||||||||||||||||||||||||||||
Total | $ | 3,531.3 | $ | 2,988.0 | 18.2 | % | $ | 567.7 | $ | 509.4 | 11.4 | % | 16.1 | % | 17.0 | % | |||||||||||||||||||||||||||||||
Propulsion Segment | Three Months Ended | 2022 vs. 2021 | |||||||||||||||||||||
July 2, 2022 |
July 3, 2021 |
$ Change |
% Change |
||||||||||||||||||||
Net sales | $ | 734.2 | $ | 649.5 | $ | 84.7 | 13.0% | ||||||||||||||||
Operating earnings | 142.0 | 122.1 | 19.9 | 16.3% | |||||||||||||||||||
Operating margin | 19.3 | % | 18.8 | % | 50 bps |
Parts & Accessories Segment |
Three Months Ended | 2022 vs. 2021 | |||||||||||||||||||||
July 2, 2022 |
July 3, 2021 |
$ Change |
% Change |
||||||||||||||||||||
Net sales | $ | 651.5 | $ | 548.9 | $ | 102.6 | 18.7% | ||||||||||||||||
GAAP operating earnings | $ | 108.2 | $ | 114.4 | $ | (6.2) | (5.4)% | ||||||||||||||||
Restructuring, exit and impairment charges | — | 0.2 | (0.2) | (100.0)% | |||||||||||||||||||
Purchase accounting amortization | 13.4 | 7.2 | 6.2 | 86.1% | |||||||||||||||||||
Acquisition, integration, and IT related costs | 5.3 | 5.8 | (0.5) | (8.6)% | |||||||||||||||||||
Adjusted operating earnings | $ | 126.9 | $ | 127.6 | $ | (0.7) | (0.5)% | ||||||||||||||||
GAAP operating margin | 16.6% | 20.8% | (420) bps | ||||||||||||||||||||
Adjusted operating margin | 19.5% | 23.2% | (370) bps |
Boat Segment |
Three Months Ended | 2022 vs. 2021 | |||||||||||||||||||||
July 2, 2022 |
July 3, 2021 |
$ Change |
% Change |
||||||||||||||||||||
Net sales | $ | 568.4 | $ | 449.1 | $ | 119.3 | 26.6% | ||||||||||||||||
GAAP operating earnings | $ | 58.9 | $ | 44.2 | $ | 14.7 | 33.3% | ||||||||||||||||
Acquisition, integration, and IT related costs | 1.8 | 1.3 | 0.5 | 38.5% | |||||||||||||||||||
Purchase accounting amortization | 0.7 | 0.4 | 0.3 | 75.0% | |||||||||||||||||||
Sport Yacht & Yachts | — | 1.3 | (1.3) | (100.0)% | |||||||||||||||||||
Adjusted operating earnings | $ | 61.4 | $ | 47.2 | $ | 14.2 | 30.1% | ||||||||||||||||
GAAP operating margin | 10.4% | 9.8% | 60 bps | ||||||||||||||||||||
Adjusted operating margin | 10.8% | 10.5% | 30 bps |
Corporate/Other |
Three Months Ended | 2022 vs. 2021 | |||||||||||||||||||||
July 2, 2022 |
July 3, 2021 |
$ Change |
% Change |
||||||||||||||||||||
Operating loss | $ | (30.1) | $ | (30.5) | $0.4 | (1.3)% | |||||||||||||||||
Propulsion Segment | Six Months Ended | 2022 vs. 2021 | |||||||||||||||||||||
July 2, 2022 |
July 3, 2021 |
$ Change |
% Change |
||||||||||||||||||||
Net sales | $ | 1,440.1 | $ | 1,307.3 | $ | 132.8 | 10.2% | ||||||||||||||||
Operating earnings | 267.3 | 246.6 | 20.7 | 8.4% | |||||||||||||||||||
Operating margin | 18.6 | % | 18.9 | % | (30) bps |
Parts & Accessories Segment |
Six Months Ended | 2022 vs. 2021 | |||||||||||||||||||||
July 2, 2022 |
July 3, 2021 |
$ Change |
% Change |
||||||||||||||||||||
Net sales | $ | 1,269.3 | $ | 1,008.5 | $ | 260.8 | 25.9% | ||||||||||||||||
GAAP operating earnings | $ | 199.8 | $ | 206.3 | $ | (6.5) | (3.2)% | ||||||||||||||||
Restructuring, exit and impairment charges | — | 0.7 | (0.7) | (100.0)% | |||||||||||||||||||
Purchase accounting amortization | 35.8 | 14.4 | 21.4 | 148.6% | |||||||||||||||||||
Acquisition, integration, and IT related costs | 7.9 | 5.8 | 2.1 | 36.2% | |||||||||||||||||||
Gain on sale of assets | — | (1.5) | 1.5 | (100.0)% | |||||||||||||||||||
Adjusted operating earnings | $ | 243.5 | $ | 225.7 | $ | 17.8 | 7.9% | ||||||||||||||||
GAAP operating margin | 15.7% | 20.5% | (480) bps | ||||||||||||||||||||
Adjusted operating margin | 19.2% | 22.4% | (320) bps |
Boat Segment |
Six Months Ended | 2022 vs. 2021 | |||||||||||||||||||||
July 2, 2022 |
July 3, 2021 |
$ Change |
% Change |
||||||||||||||||||||
Net sales | $ | 1,061.2 | $ | 868.6 | $ | 192.6 | 22.2% | ||||||||||||||||
GAAP operating earnings | $ | 104.2 | $ | 85.0 | $ | 19.2 | 22.6% | ||||||||||||||||
Acquisition, integration, and IT related costs | 4.2 | 2.6 | 1.6 | 61.5% | |||||||||||||||||||
Purchase accounting amortization | 1.3 | 0.7 | 0.6 | 85.7% | |||||||||||||||||||
Sport Yacht & Yachts | — | 3.8 | (3.8) | (100.0)% | |||||||||||||||||||
Palm Coast reclassified from held-for-sale | — | 0.8 | $ | (0.8) | (100.0)% | ||||||||||||||||||
Adjusted operating earnings | $ | 109.7 | $ | 92.9 | $ | 16.8 | 18.1% | ||||||||||||||||
GAAP operating margin | 9.8% | 9.8% | 0 bps | ||||||||||||||||||||
Adjusted operating margin | 10.3% | 10.7% | (40) bps |
Corporate/Other |
Six Months Ended | 2022 vs. 2021 | |||||||||||||||||||||
July 2, 2022 |
July 3, 2021 |
$ Change |
% Change |
||||||||||||||||||||
Operating loss | $ | (52.8) | $ | (55.8) | $3.0 | (5.4)% | |||||||||||||||||
July 2, 2022 |
December 31, 2021 |
July 3, 2021 |
|||||||||||||||
Assets | |||||||||||||||||
Current assets | |||||||||||||||||
Cash and cash equivalents, at cost, which approximates fair value | $ | 566.7 | $ | 354.5 | $ | 590.2 | |||||||||||
Restricted cash | 11.9 | 12.2 | 9.7 | ||||||||||||||
Short-term investments in marketable securities | 37.0 | 0.8 | 0.8 | ||||||||||||||
Total cash and short-term investments in marketable securities | 615.6 | 367.5 | 600.7 | ||||||||||||||
Accounts and notes receivable, net | 611.0 | 485.3 | 503.3 | ||||||||||||||
Inventories | |||||||||||||||||
Finished goods | 746.0 | 685.5 | 468.6 | ||||||||||||||
Work-in-process | 201.4 | 176.8 | 147.6 | ||||||||||||||
Raw materials | 425.0 | 345.7 | 218.9 | ||||||||||||||
Net inventories | 1,372.4 | 1,208.0 | 835.1 | ||||||||||||||
Prepaid expenses and other | 86.4 | 63.8 | 48.9 | ||||||||||||||
Current assets | 2,685.4 | 2,124.6 | 1,988.0 | ||||||||||||||
Net property | 1,164.4 | 1,046.9 | 912.0 | ||||||||||||||
Other assets | |||||||||||||||||
Goodwill | 966.7 | 888.4 | 434.3 | ||||||||||||||
Other intangibles, net | 1,038.2 | 1,052.1 | 536.3 | ||||||||||||||
Deferred income tax asset | 128.6 | 146.0 | 117.2 | ||||||||||||||
Operating lease assets | 103.0 | 92.8 | 85.9 | ||||||||||||||
Equity investments | 48.0 | 43.8 | 41.4 | ||||||||||||||
Other long-term assets | 32.2 | 30.4 | 23.4 | ||||||||||||||
Other assets | 2,316.7 | 2,253.5 | 1,238.5 | ||||||||||||||
Total assets | $ | 6,166.5 | $ | 5,425.0 | $ | 4,138.5 | |||||||||||
Liabilities and shareholders’ equity | |||||||||||||||||
Current liabilities | |||||||||||||||||
Short-term debt and current maturities of long-term debt | $ | 3.0 | $ | 37.4 | $ | 43.5 | |||||||||||
Accounts payable | 644.0 | 693.5 | 588.2 | ||||||||||||||
Accrued expenses | 700.7 | 711.3 | 619.6 | ||||||||||||||
Current liabilities | 1,347.7 | 1,442.2 | 1,251.3 | ||||||||||||||
Debt | 2,499.0 | 1,779.0 | 832.0 | ||||||||||||||
Other long-term liabilities | 315.2 | 289.6 | 285.7 | ||||||||||||||
Shareholders’ equity | 2,004.6 | 1,914.2 | 1,769.5 | ||||||||||||||
Total liabilities and shareholders’ equity | $ | 6,166.5 | $ | 5,425.0 | $ | 4,138.5 | |||||||||||
Supplemental Information | |||||||||||||||||
Debt-to-capitalization rate | 55.5 | % | 48.7 | % | 33.1 | % |
Six Months Ended | |||||||||||
July 2, 2022 |
July 3, 2021 |
||||||||||
Cash flows from operating activities | |||||||||||
Net earnings | $ | 371.5 | $ | 348.7 | |||||||
Less: net loss from discontinued operations, net of tax | (1.3) | (0.1) | |||||||||
Net earnings from continuing operations, net of tax | 372.8 | 348.8 | |||||||||
Stock compensation expense | 12.0 | 14.8 | |||||||||
Depreciation and amortization | 106.1 | 84.6 | |||||||||
Pension funding, net of expense | (0.3) | (1.3) | |||||||||
Asset impairment charges | 1.5 | 0.8 | |||||||||
Deferred income taxes | 10.8 | 12.3 | |||||||||
Changes in certain current assets and current liabilities | (338.6) | (136.5) | |||||||||
Long-term extended warranty contracts and other deferred revenue | 8.8 | 9.0 | |||||||||
Income taxes | (5.9) | 10.0 | |||||||||
Other, net | (17.8) | 8.0 | |||||||||
Net cash provided by operating activities of continuing operations | 149.4 | 350.5 | |||||||||
Net cash used for operating activities of discontinued operations | (2.5) | (9.1) | |||||||||
Net cash provided by operating activities | 146.9 | 341.4 | |||||||||
Cash flows from investing activities | |||||||||||
Capital expenditures | (196.5) | (110.3) | |||||||||
Purchases of marketable securities | (36.2) | — | |||||||||
Sales or maturities of marketable securities | — | 55.9 | |||||||||
Investments | (4.0) | (9.1) | |||||||||
Acquisition of businesses, net of cash acquired | (95.7) | (16.7) | |||||||||
Proceeds from the sale of property, plant and equipment | 3.0 | 4.6 | |||||||||
Cross currency swap settlement | 16.7 | — | |||||||||
Net cash used for investing activities | (312.7) | (75.6) | |||||||||
Cash flows from financing activities | |||||||||||
Proceeds from issuances of short-term debt | 125.9 | — | |||||||||
Payments of short-term debt | (125.0) | — | |||||||||
Net proceeds from issuances of long-term debt | 741.8 | 1.9 | |||||||||
Payments of long-term debt including current maturities | (58.0) | (78.5) | |||||||||
Common stock repurchases | (220.0) | (55.9) | |||||||||
Cash dividends paid | (55.4) | (47.2) | |||||||||
Proceeds from share-based compensation activity | — | 0.5 | |||||||||
Tax withholding associated with shares issued for share-based compensation | (16.4) | (12.8) | |||||||||
Other, net | (4.0) | (3.7) | |||||||||
Net cash provided by (used for) financing activities | 388.9 | (195.7) | |||||||||
Effect of exchange rate changes | (11.2) | (0.5) | |||||||||
Net increase in Cash and cash equivalents and Restricted cash | 211.9 | 69.6 | |||||||||
Cash and cash equivalents and Restricted cash at beginning of period | 366.7 | 530.3 | |||||||||
Cash and cash equivalents and Restricted cash at end of period | 578.6 | 599.9 | |||||||||
Less: Restricted cash | 11.9 | 9.7 | |||||||||
Cash and cash equivalents at end of period | $ | 566.7 | $ | 590.2 | |||||||
Reconciliation | |||||||||||
Free cash flow | |||||||||||
Net cash provided by operating activities | $ | 149.4 | $ | 350.5 | |||||||
Net cash provided by (used for): | |||||||||||
Plus: Capital expenditures | (196.5) | (110.3) | |||||||||
Plus: Proceeds from the sale of property, plant and equipment | 3.0 | 4.6 | |||||||||
Plus: Effect of exchange rate changes | (11.2) | (0.5) | |||||||||
Free cash flow | $ | (55.3) | $ | 244.3 |