株探米国株
日本語 英語
エドガーで原本を確認する
0000014930False00000149302022-07-282022-07-280000014930exch:XNYSus-gaap:CommonStockMember2022-07-282022-07-280000014930exch:XCHIus-gaap:CommonStockMember2022-07-282022-07-280000014930bcorp:A6.500SeniorNotesdue2048Member2022-07-282022-07-280000014930bcorp:A6.625SeniorNotesdue2049Member2022-07-282022-07-280000014930bcorp:A6.375SeniorNotesdue2049Member2022-07-282022-07-28

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
________________________

FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of report (Date of earliest event reported): July 28, 2022
bcorp-20220728_g1.jpg
BRUNSWICK CORPORATION
(Exact Name of Registrant Specified in Charter)
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)
Registrant’s telephone number, including area code: (847) 735-4700
N/A
(Former Name or Former Address, if Changed Since Last Report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐           Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐           Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐           Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐           Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

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

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

                                         Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐



Item 2.02. Results of Operations and Financial Condition.

On July 28, 2022, Brunswick Corporation (“Brunswick”) announced its financial results for the second quarter 2022. The news release Brunswick issued announcing its second quarter 2022 earnings is incorporated herein by reference and is included as Exhibit 99.1 to this Current Report on Form 8-K.

In the news release, Brunswick uses non-GAAP financial measures. A “non-GAAP financial measure” is a numerical measure of a registrant’s historical or future financial performance, financial position, or cash flows that excludes amounts, or is subject to adjustments that have the effect of excluding amounts, that are included in the most directly comparable measure calculated and presented in accordance with GAAP in the statements of operations, balance sheets, or statements of cash flows of the issuer; or includes amounts, or is subject to adjustments that have the effect of including amounts, that are excluded from the most directly comparable measure so calculated and presented. Operating and statistical measures and certain ratios and other statistical measures are not non-GAAP financial measures. GAAP refers to generally accepted accounting principles in the United States.

Brunswick has used certain of the financial measures that are included in the news release for several years, both in presenting its results to shareholders and the investment community and in its internal evaluation and management of its businesses. Brunswick’s management believes that these measures (including those that are non-GAAP financial measures) and the information they provide are useful to investors because they permit investors to view Brunswick’s performance using the same tools that Brunswick uses and to better evaluate Brunswick’s ongoing business performance.

The measure diluted earnings per common share (EPS), as adjusted, is believed to be useful to investors because it represents a measure of Brunswick’s earnings, without the impact of certain charges that do not reflect the Company's ongoing business performance. Brunswick defines this measure as diluted earnings (loss) per common share from continuing operations, excluding the earnings per share impact of restructuring, exit, and impairment charges; special tax items; acquisition, integration, and IT-related costs; purchase accounting amortization; Sea Ray Sport Yacht and Yacht operations; gain on sale of assets; reclassification of held-for-sale items; or other applicable charges. Brunswick’s management also believes that the measure adjusted operating earnings is useful to investors because it provides a necessary and important perspective on Brunswick's operating performance and improves comparability of performance against prior periods. Brunswick defines adjusted operating earnings as operating earnings (loss), excluding the earnings impact of restructuring, exit, and impairment charges; acquisition, integration, and IT-related costs; purchase accounting amortization; Sea Ray Sport Yacht and Yacht operations; gain on sale of assets; reclassification of held-for-sale items; or other applicable charges. Brunswick’s management believes that the non-GAAP financial measure free cash flow is useful to investors because it is an indication of cash flow that may be available to fund investments in future growth initiatives. Brunswick defines free cash flow as cash flow from operating and investing activities (excluding cash provided by or used for acquisitions, investments, purchases or sales/maturities of marketable securities, and other investing activities) and the effect of exchange rate changes on cash and cash equivalents. Brunswick does not provide forward-looking guidance for certain financial measures on a GAAP basis because it is unable to predict certain items contained in the GAAP measures without unreasonable efforts. These items may include restructuring, exit, and impairment charges, special tax items, acquisition-related costs, and certain other unusual adjustments.

To reflect the impact of changes in currency exchange rates on net sales, Brunswick may use constant currency reporting. To present this information, net sales transacted in currencies other than U.S. dollars are translated to U.S. dollars using prior year exchange rates for the comparative period, using the average exchange rates in effect during that period. The percentage change in net sales expressed on a constant currency basis may better reflect changes in the underlying business trends, excluding the impact of translation arising from foreign currency exchange rate fluctuations.

The information in this report and the exhibit attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, except as expressly set forth by specific reference in such filing.



Item 9.01. Financial Statements and Exhibits.
 
(d)           Exhibits:
Exhibit No. Description of Exhibit
104 The cover page from this Current Report on Form 8-K, embedded within and formatted in Inline XBRL.




SIGNATURE
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
  BRUNSWICK CORPORATION
     
Dated: July 28, 2022 By: /S/ RANDALL S. ALTMAN
    Randall S. Altman
    Vice President and Controller


EX-99.1 2 q22022exhibit99_1.htm EX-99.1 Document

smallhiresd29.jpg
                                                   newsreleaseuseb03.jpg
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

Brunswick Reports Second Quarter Results

Continued Outstanding Operating Performance Drives Record Results

Second Quarter GAAP Diluted EPS of $2.61 and As Adjusted Diluted EPS of $2.82

Narrowing 2022 Guidance: Adjusted Diluted EPS Range of $10.00 - $10.30
METTAWA, Ill., July 28, 2022 -- Brunswick Corporation (NYSE: BC) today reported results for the second quarter of 2022:
Second Quarter 2022 Highlights:
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

"For the second quarter, we delivered our first ever quarter with $300 million of adjusted operating earnings, and together with record revenue and EPS, continued our trend of exceptional performance in a challenging macro-economic landscape. We maintained our strong focus on cost control and operational efficiencies, while still continuing to invest in new capacity, new product programs, and ACES initiatives necessary to fuel growth and market share gains," said Brunswick Chief Executive Officer David Foulkes.



"Consumer demand for our products remained strong as we worked through a period of tougher year-over-year retail comparisons versus a particularly strong first-half of 2021, while being impacted by continued low field inventory and some enduring supply chain disruptions. Global boat field inventory levels were 55 percent lower at the end of the second quarter 2022 versus the same time in 2019, with inventory levels in certain product categories, including Saltwater Fish and Recreational Fiberglass, remaining at historic lows and with substantial backlogs of retail-ordered product.

Our propulsion business continues to deliver outstanding results, with record sales, operating earnings, and operating margins enabled by increased production and operating efficiencies. Mercury Marine continues to expand outboard propulsion retail market share around the globe, led by gains in high-horsepower categories, and has now gained share in each of the last five years in outboard engines above 75 horsepower in the U.S., capturing an increase of almost 600 basis points. As the additional outboard engine capacity at the Fond du Lac, Wisconsin facility comes online towards the end of this year, and supply constraints are alleviated, we expect further global market share gains.

Our parts and accessories businesses delivered strong sales growth, as benefits from acquisitions completed in 2021, steady engine P&A sales in the U.S., and strong OEM sales from our Advanced Systems Group helped to offset headwinds related to early-quarter poor weather in certain northern locations, constrained supply of some third-party product-lines to our distribution businesses, and retailers returning to more normal stocking patterns. Segment earnings were flat against an extremely strong second quarter 2021 but were far in excess of 2019 as boating participation remains significantly elevated and continues to drive our aftermarket businesses.

Our boat business posted robust top-line growth in the quarter, with double-digit operating margins which increased sequentially for the third consecutive quarter. Each product category delivered strong top-line growth, with our Aluminum Fishing and Recreational Fiberglass brands also significantly expanding operating margins. Finally, Freedom Boat Club continues on its growth trajectory in the U.S. and Europe, and now has more than 360 locations, over 50,000 membership agreements covering 80,000 members network-wide, and a fleet of almost 5,000 boats, all while generating exceptionally strong synergy sales across our marine portfolio.




On capital strategy, we took further advantage of the overall market and sector value dislocation to complete $140 million of share repurchases in the quarter, bringing year-to-date repurchases to $220 million. We plan to maintain a similar pace in the third quarter and are significantly increasing our 2022 annual share repurchase target to $400 million, enabled by a fresh board authorization of $500 million. Combined with our regular quarterly dividend of $0.365, we expect capital returned to shareholders to exceed $500 million in 2022, an all-time high," Foulkes concluded.

2022 Second Quarter Results

For the second quarter of 2022, Brunswick reported consolidated net sales of $1,835.6 million, up from $1,554.8 million in the second quarter of 2021. Diluted EPS for the quarter was $2.61 on a GAAP basis and $2.82 on an as adjusted basis. Sales in each segment benefited from higher prices implemented since the second quarter of 2021, partially offset by unfavorable changes in foreign currency exchange rates and supply chain inefficiencies, while each segment's operating earnings were also impacted by continued material, freight, and labor inflationary pressures and spending on growth-related initiatives. In addition, versus the second quarter of 2021:
Propulsion segment reported a 13 percent increase in sales due to continued strong global demand and sales volume increases for all product categories. Robust operating earnings growth was enabled by increased sales and lower operating expenses, slightly offset by investments in capacity and product development.
Parts and Accessories segment reported a 19 percent increase in sales driven by acquisitions completed in 2021 and strength in the base ASG businesses. Operating earnings were flat as the benefits from acquisitions were offset from outsized material and freight inflation headwinds.
Boat segment reported a 27 percent increase in sales due to increased sales volumes to dealers. Freedom Boat Club, which is part of Business Acceleration, contributed approximately 6 percent of sales to the segment in the quarter. Growth in segment operating earnings and operating margin was enabled by increased sales volumes, together with operational efficiencies and positive changes in product mix, partially offset by inefficiencies resulting from supply chain disruptions, and the production ramp-up of the new Boston Whaler Flagler facility which will be substantially complete by the end of the third quarter.



Review of Cash Flow and Balance Sheet

Cash and marketable securities totaled $615.6 million at the end of the second quarter, up $248.1 million from 2021 year-end levels.

Net cash provided by operating activities during the first six months of the year of $149.4 million includes net earnings net of non-cash items and the seasonal impact of increasing working capital.

Investing and financing activities resulted in net cash provided of $76.2 million during the first half of 2022 including the issuance of $750 million of 10-year and 30-year notes in the first quarter for general corporate purposes, net of $220.0 million of share repurchases, $196.5 million of capital expenditures, $95.7 million of cash paid for acquisitions of businesses, net of cash acquired, $58.0 million of long-term debt repayments, and $55.4 million of dividend payments.

2022 Outlook

"We continue to deliver historically strong financial results for our shareholders despite a turbulent macro-economic climate", said Foulkes. "We are confident in our ability to continue successfully executing our strategic plan and delivering significant shareholder returns. The barrage of exciting new products that are already coming to market and will be launched in the balance of the year, coupled with our operational excellence, cost control, and focused investment in capacity and ACES technology, all enabled by prudent capital strategy actions, position us well to deliver strong results in 2022 and progress us towards our 2025 targets.

As a result of significantly lower inventory and continued strong boating participation, production levels remain on track across all our businesses to satisfy retail demand and to rebuild product pipelines over time. Despite external headwinds including increasingly unfavorable foreign currency exchange rates, inflation, and remaining supply chain and freight disruptions, we continue to have good visibility on our ability to drive growth, resulting in the following updated guidance for full-year 2022. We anticipate:
1.Net sales between $6.9 billion and $7.1 billion;
2.Adjusted diluted EPS in the range of $10.00 - $10.30; and



3.Third quarter 2022 revenue growth of mid-twenties percent over the third quarter of 2021 and EPS between $2.50 and $2.65.

Finally, I want to offer heartfelt appreciation and thanks to our over 18,000 global employees for all the hard work and dedication, allowing us to continue to drive towards our strategic goals in an uncertain global environment," Foulkes concluded.

Use of Non-GAAP Financial Information

A reconciliation of GAAP to non-GAAP financial measures used in this release is provided in the reconciliation sections of the consolidated financial statements accompanying this release.

In order to better align Brunswick's reported results with the internal metrics used by Brunswick's management to evaluate business performance as well as to provide better comparisons to prior periods and peer data, non-GAAP measures used in this release exclude the impact of purchase accounting amortization related to acquisitions, among other adjustments.

Brunswick does not provide forward-looking guidance for certain financial measures on a GAAP basis because it is unable to predict certain items contained in the GAAP measures without unreasonable efforts. These items may include restructuring, exit, and impairment costs, special tax items, acquisition-related costs, and certain other unusual adjustments.

Conference Call Scheduled

Brunswick will hold a conference call today at 10 a.m. CDT, hosted by David M. Foulkes, chief executive officer, Ryan M. Gwillim, executive vice president and chief financial officer, and Neha Clark, senior vice president enterprise finance. The call will be broadcast over the Internet at www.brunswick.com/investors. To listen to the call, go to the website at least 15 minutes before the call to register, download, and install any needed audio software.

See Brunswick’s website for slides used to supplement conference call remarks at www.brunswick.com/investors.





Security analysts and investors wishing to participate via telephone should call 877-900-9524 (no password needed). Callers outside of North America should call 412-902-0029 (no password needed) to be connected. These numbers can be accessed 15 minutes before the call begins, as well as during the call. A replay of the conference call will be available through 1 p.m. CDT on Thursday August 4, 2022, by calling 877-660-6853 or 201-612-7415 (Access ID: 13730966). The replay will also be available at www.brunswick.com/investors.

Forward-Looking Statements

Certain statements in this news release are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements are based on current expectations, estimates, and projections about Brunswick’s business and by their nature address matters that are, to different degrees, uncertain. Words such as “may,” “could,” “should,” “expect,” "anticipate," "project," "position," “intend,” “target,” “plan,” “seek,” “estimate,” “believe,” “predict,” “outlook,” and similar expressions are intended to identify forward-looking statements. Forward-looking statements are not guarantees of future performance and involve certain risks and uncertainties that may cause actual results to differ materially from expectations as of the date of this news release. These risks include, but are not limited to: the effect of adverse general economic conditions, including the amount of disposable income consumers have available for discretionary spending; fiscal and monetary policy concerns; adverse capital market conditions; changes in currency exchange rates; higher energy and fuel costs; competitive pricing pressures; interest-rate risk related to our debt; the coronavirus (COVID-19) pandemic and the emergence of variant strains; actual or anticipated increases in costs, disruptions of supply, or defects in raw materials, parts, or components we purchase from third parties, including as a result of pressures due to the pandemic; supplier manufacturing constraints, increased demand for shipping carriers, and transportation disruptions; managing our manufacturing footprint; adverse weather conditions, climate change events and other catastrophic event risks; international business risks, geopolitical tensions or conflicts, sanctions, embargoes, or other regulations; our ability to develop new and innovative products and services at a competitive price; our ability to meet demand in a rapidly changing environment; loss of key customers; absorbing fixed costs in production; risks associated with joint ventures that do not operate solely for our benefit; our ability to integrate acquisitions, including Navico, and the risk for associated disruption to our business; the risk that unexpected costs will be incurred in connection with the Navico transaction or the possibility that the expected synergies and value creation from the transaction will not be realized or will not be realized within the expected time period; our ability to successfully implement our strategic plan and growth initiatives; attracting and retaining skilled labor, implementing succession plans for key leadership, and executing organizational and leadership changes; our ability to identify, complete, and integrate targeted acquisitions; the risk that strategic divestitures will not provide business benefits; maintaining effective distribution; risks related to dealers and customers being able to access adequate financing; requirements for us to repurchase inventory; inventory reductions by dealers, retailers, or independent boat builders; risks related to the Freedom Boat Club franchise business model; outages, breaches, or other cybersecurity events regarding our technology systems, which could affect manufacturing and business operations and could result in lost or stolen information and associated remediation costs; our ability to protect our brands and intellectual property; changes to U.S. trade policy and tariffs; any impairment to the value of goodwill and other assets; product liability, warranty, and other claims risks; legal, environmental, and other regulatory compliance, including increased costs, fines, and reputational risks; changes in income tax legislation or enforcement; managing our share repurchases; and risks associated with certain divisive shareholder activist actions.




Additional risk factors are included in the Company’s Annual Report on Form 10-K for 2021 and in
subsequent Quarterly Reports on Form 10-Q. Forward-looking statements speak only as of the date on which they are made, and Brunswick does not undertake any obligation to update them to reflect
events or circumstances after the date of this news release.

About Brunswick

Headquartered in Mettawa, Ill., Brunswick Corporation’s leading consumer brands include Mercury Marine outboard engines; Mercury MerCruiser sterndrive and inboard packages; Mercury global parts and accessories including propellers and SmartCraft electronics; Advanced Systems Group, which includes industry-leading brands such as Simrad, Lowrance, C-Map, B&G, MotorGuide, Attwood, Mastervolt, RELiON, Blue Sea Systems, CZone, and ASG Connect system integrators; Land 'N' Sea, BLA, Payne’s Marine, Kellogg Marine, and Lankhorst Taselaar marine parts distribution; Mercury and Quicksilver parts and oils; Bayliner, Boston Whaler, Crestliner, Cypress Cay, Harris, Heyday, Lowe, Lund, Princecraft, Quicksilver, Rayglass, Sea Ray, and Uttern boats; and Freedom Boat Club, Boateka, Boating Services Network and Boat Class. For more information, visit www.brunswick.com.



Brunswick Corporation
Comparative Condensed Consolidated Statements of Operations
(in millions, except per share data)
(unaudited)
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  %
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  %
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  % 475.0  451.4  %
Income tax provision 55.8  55.2  % 102.2  102.6  %
Net earnings from continuing operations $ 198.8  $ 179.4  11  % $ 372.8  $ 348.8  %
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  %
Earnings per common share:
Basic
Earnings from continuing operations
$ 2.63  $ 2.30  14  % $ 4.89  $ 4.47  %
Loss from discontinued operations (0.02) —  NM (0.02) —  NM
Net earnings $ 2.61  $ 2.30  13  % $ 4.87  $ 4.47  %
Diluted
Earnings from continuing operations $ 2.61  $ 2.29  14  % $ 4.86  $ 4.44  %
Loss from discontinued operations (0.02) —  NM (0.02) —  NM
Net earnings $ 2.59  $ 2.29  13  % $ 4.84  $ 4.44  %
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



Brunswick Corporation
Reconciliation to Adjusted Metrics - Consolidated
(in millions)
(unaudited)

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  %



Brunswick Corporation
Selected Financial Information
(in millions)
(unaudited)

Segment Information - GAAP
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  %
Segment Information - As Adjusted
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  %
Segment Information - GAAP
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  %
Segment Information - As Adjusted
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  %





Brunswick Corporation
Reconciliation to Adjusted Metrics - Segment Information
(in millions)
(unaudited)

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)%
bps = basis points



Brunswick Corporation
Comparative Condensed Consolidated Balance Sheets
(in millions)
(unaudited)

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  %




Brunswick Corporation
Comparative Condensed Consolidated Statements of Cash Flows
(in millions)
(unaudited)
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