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 25, 2024 | By: | /S/ RANDALL S. ALTMAN | ||||||
Randall S. Altman | ||||||||
Senior Vice President and Controller |
News Release | |||||
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 2024 |
||||||||||||||||||||
in millions (except per share data) | GAAP | Change vs Q2'23 | As Adjusted | Change vs Q2'23 | ||||||||||||||||
Net Sales | $ | 1,443.9 | (15.2) % | $ | 1,443.9 | (15.2) % | ||||||||||||||
Operating Earnings | $ | 158.3 | (18.6) % | $ | 180.8 | (23.0) % | ||||||||||||||
Operating Margin | 11.0 % | (40) | bps | 12.5 % | (130) | bps | ||||||||||||||
Diluted EPS from Continuing Operations | $ | 1.55 | (18.8) % | $ | 1.80 | (23.4) % | ||||||||||||||
bps = basis points |
Three Months Ended | Six Months Ended | ||||||||||||||||||||||||||||||||||
June 29, 2024 |
July 1, 2023 |
% Change | June 29, 2024 |
July 1, 2023 |
% Change | ||||||||||||||||||||||||||||||
Net sales | $ | 1,443.9 | $ | 1,702.3 | (15) | % | $ | 2,808.9 | $ | 3,445.9 | (19) | % | |||||||||||||||||||||||
Cost of sales | 1,052.9 | 1,230.0 | (14) | % | 2,044.3 | 2,468.0 | (17) | % | |||||||||||||||||||||||||||
Selling, general and administrative expense | 181.8 | 215.1 | (15) | % | 385.5 | 426.4 | (10) | % | |||||||||||||||||||||||||||
Research and development expense | 43.0 | 48.9 | (12) | % | 88.8 | 97.6 | (9) | % | |||||||||||||||||||||||||||
Restructuring, exit and impairment charges | 7.9 | 13.9 | (43) | % | 21.4 | 23.4 | (9) | % | |||||||||||||||||||||||||||
Operating earnings | 158.3 | 194.4 | (19) | % | 268.9 | 430.5 | (38) | % | |||||||||||||||||||||||||||
Equity earnings | 2.9 | 2.2 | 32 | % | 5.4 | 4.4 | 23 | % | |||||||||||||||||||||||||||
Other (expense) income, net | (0.8) | 1.8 | NM | (0.8) | 0.9 | NM | |||||||||||||||||||||||||||||
Earnings before interest and income taxes |
160.4 | 198.4 | (19) | % | 273.5 | 435.8 | (37) | % | |||||||||||||||||||||||||||
Interest expense | (32.6) | (28.8) | 13 | % | (61.2) | (57.0) | 7 | % | |||||||||||||||||||||||||||
Interest income | 4.7 | 2.0 | NM | 7.2 | 4.2 | 71 | % | ||||||||||||||||||||||||||||
Earnings before income taxes | 132.5 | 171.6 | (23) | % | 219.5 | 383.0 | (43) | % | |||||||||||||||||||||||||||
Income tax provision | 27.7 | 36.3 | (24) | % | 46.3 | 135.3 | (66) | % | |||||||||||||||||||||||||||
Net earnings from continuing operations | $ | 104.8 | $ | 135.3 | (23) | % | $ | 173.2 | $ | 247.7 | (30) | % | |||||||||||||||||||||||
Net loss from discontinued operations, net of tax | (4.8) | (0.6) | NM | (5.2) | (0.7) | NM | |||||||||||||||||||||||||||||
Net earnings | $ | 100.0 | $ | 134.7 | (26) | % | $ | 168.0 | $ | 247.0 | (32) | % | |||||||||||||||||||||||
Earnings per common share: | |||||||||||||||||||||||||||||||||||
Basic | |||||||||||||||||||||||||||||||||||
Earnings from continuing operations | $ | 1.55 | $ | 1.91 | (19) | % | $ | 2.55 | $ | 3.48 | (27) | % | |||||||||||||||||||||||
Loss from discontinued operations | (0.07) | (0.01) | NM | (0.08) | (0.01) | NM | |||||||||||||||||||||||||||||
Net earnings | $ | 1.48 | $ | 1.90 | (22) | % | $ | 2.47 | $ | 3.47 | (29) | % | |||||||||||||||||||||||
Diluted | |||||||||||||||||||||||||||||||||||
Earnings from continuing operations | $ | 1.55 | $ | 1.91 | (19) | % | $ | 2.54 | $ | 3.47 | (27) | % | |||||||||||||||||||||||
Loss from discontinued operations | (0.07) | (0.01) | NM | (0.07) | (0.01) | NM | |||||||||||||||||||||||||||||
Net earnings | $ | 1.48 | $ | 1.90 | (22) | % | $ | 2.47 | $ | 3.46 | (29) | % | |||||||||||||||||||||||
Weighted average shares used for computation of: | |||||||||||||||||||||||||||||||||||
Basic earnings per common share | 67.6 | 70.8 | 67.9 | 71.1 | |||||||||||||||||||||||||||||||
Diluted earnings per common share | 67.6 | 70.9 | 68.1 | 71.4 | |||||||||||||||||||||||||||||||
Effective tax rate (A) |
20.9 | % | 21.2 | % | 21.1 | % | 35.3 | % | |||||||||||||||||||||||||||
NM = not meaningful | |||||||||||||||||||||||||||||||||||
(A) The decrease in the effective tax rate for the six months ended June 29, 2024 compared to the prior year is due to the discrete income tax expense recorded in connection with intercompany sale of intellectual property rights during the first quarter of 2023. | |||||||||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||
Operating Earnings | Diluted Earnings Per Share | ||||||||||||||||||||||
June 29, 2024 |
July 1, 2023 |
June 29, 2024 |
July 1, 2023 |
||||||||||||||||||||
GAAP | $ | 158.3 | $ | 194.4 | $ | 1.55 | $ | 1.91 | |||||||||||||||
Restructuring, exit and impairment charges | 7.9 | 13.9 | 0.09 | 0.15 | |||||||||||||||||||
Purchase accounting amortization | 14.5 | 14.1 | 0.16 | 0.15 | |||||||||||||||||||
Acquisition, integration, and IT related costs | 0.1 | 4.4 | — | 0.05 | |||||||||||||||||||
IT security incident costs | — | 8.1 | — | 0.09 | |||||||||||||||||||
As Adjusted | $ | 180.8 | $ | 234.9 | $ | 1.80 | $ | 2.35 | |||||||||||||||
GAAP operating margin | 11.0 | % | 11.4 | % | |||||||||||||||||||
Adjusted operating margin | 12.5 | % | 13.8 | % |
Six Months Ended | |||||||||||||||||||||||
Operating Earnings | Diluted Earnings Per Share | ||||||||||||||||||||||
June 29, 2024 |
July 1, 2023 |
June 29, 2024 |
July 1, 2023 |
||||||||||||||||||||
GAAP | $ | 268.9 | $ | 430.5 | $ | 2.54 | $ | 3.47 | |||||||||||||||
Restructuring, exit and impairment charges | 21.4 | 23.4 | 0.24 | 0.25 | |||||||||||||||||||
Purchase accounting amortization | 29.3 | 28.3 | 0.33 | 0.30 | |||||||||||||||||||
Acquisition, integration, and IT related costs | 2.4 | 7.0 | 0.03 | 0.08 | |||||||||||||||||||
IT security incident costs | 0.3 | 8.1 | — | 0.09 | |||||||||||||||||||
Special tax items | — | — | — | 0.72 | |||||||||||||||||||
As Adjusted | $ | 322.3 | $ | 497.3 | $ | 3.14 | $ | 4.91 | |||||||||||||||
GAAP operating margin | 9.6 | % | 12.5 | % | |||||||||||||||||||
Adjusted operating margin | 11.5 | % | 14.4 | % |
Three Months Ended |
|||||||||||||||||||||||||||||||||||||||||||||||
Net Sales | Operating Earnings (Loss) | Operating Margin | |||||||||||||||||||||||||||||||||||||||||||||
June 29, 2024 |
July 1, 2023 |
% Change | June 29, 2024 |
July 1, 2023 |
% Change | June 29, 2024 |
July 1, 2023 |
||||||||||||||||||||||||||||||||||||||||
Propulsion | $ | 558.0 | $ | 703.3 | (20.7) | % | $ | 85.6 | $ | 111.1 | (23.0) | % | 15.3 | % | 15.8 | % | |||||||||||||||||||||||||||||||
Engine Parts & Accessories | 336.1 | 328.9 | 2.2 | % | 75.6 | 66.4 | 13.9 | % | 22.5 | % | 20.2 | % | |||||||||||||||||||||||||||||||||||
Navico Group | 210.1 | 227.8 | (7.8) | % | (3.0) | 4.2 | NM | (1.4) | % | 1.8 | % | ||||||||||||||||||||||||||||||||||||
Boat | 434.2 | 560.8 | (22.6) | % | 24.8 | 53.2 | (53.4) | % | 5.7 | % | 9.5 | % | |||||||||||||||||||||||||||||||||||
Corporate/Other | — | — | (24.7) | (40.5) | (39.0) | % | |||||||||||||||||||||||||||||||||||||||||
Segment Eliminations | (94.5) | (118.5) | (20.3) | % | — | — | |||||||||||||||||||||||||||||||||||||||||
Total | $ | 1,443.9 | $ | 1,702.3 | (15.2) | % | $ | 158.3 | $ | 194.4 | (18.6) | % | 11.0 | % | 11.4 | % |
Three Months Ended |
|||||||||||||||||||||||||||||||||||||||||||||||
Net Sales | Operating Earnings (Loss) | Operating Margin | |||||||||||||||||||||||||||||||||||||||||||||
June 29, 2024 |
July 1, 2023 |
% Change | June 29, 2024 |
July 1, 2023 |
% Change | June 29, 2024 |
July 1, 2023 |
||||||||||||||||||||||||||||||||||||||||
Propulsion | $ | 558.0 | $ | 703.3 | (20.7) | % | $ | 86.7 | $ | 114.5 | (24.3) | % | 15.5 | % | 16.3 | % | |||||||||||||||||||||||||||||||
Engine Parts & Accessories | 336.1 | 328.9 | 2.2 | % | 75.8 | 67.2 | 12.8 | % | 22.6 | % | 20.4 | % | |||||||||||||||||||||||||||||||||||
Navico Group | 210.1 | 227.8 | (7.8) | % | 15.6 | 25.9 | (39.8) | % | 7.4 | % | 11.4 | % | |||||||||||||||||||||||||||||||||||
Boat | 434.2 | 560.8 | (22.6) | % | 27.1 | 62.5 | (56.6) | % | 6.2 | % | 11.1 | % | |||||||||||||||||||||||||||||||||||
Corporate/Other | — | — | (24.4) | (35.2) | (30.7) | % | |||||||||||||||||||||||||||||||||||||||||
Segment Eliminations | (94.5) | (118.5) | (20.3) | % | — | — | |||||||||||||||||||||||||||||||||||||||||
Total | $ | 1,443.9 | $ | 1,702.3 | (15.2) | % | $ | 180.8 | $ | 234.9 | (23.0) | % | 12.5 | % | 13.8 | % |
Six Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||
Net Sales | Operating Earnings (Loss) | Operating Margin | |||||||||||||||||||||||||||||||||||||||||||||
June 29, 2024 |
July 1, 2023 |
% Change | June 29, 2024 |
July 1, 2023 |
% Change | June 29, 2024 |
July 1, 2023 |
||||||||||||||||||||||||||||||||||||||||
Propulsion | $ | 1,136.2 | $ | 1,454.9 | (21.9) | % | $ | 168.4 | $ | 262.2 | (35.8) | % | 14.8 | % | 18.0 | % | |||||||||||||||||||||||||||||||
Engine Parts & Accessories | 598.5 | 617.5 | (3.1) | % | 108.8 | 114.2 | (4.7) | % | 18.2 | % | 18.5 | % | |||||||||||||||||||||||||||||||||||
Navico Group | 421.0 | 505.1 | (16.7) | % | (5.4) | 17.0 | NM | (1.3) | % | 3.4 | % | ||||||||||||||||||||||||||||||||||||
Boat | 859.9 | 1,136.0 | (24.3) | % | 54.2 | 111.0 | (51.2) | % | 6.3 | % | 9.8 | % | |||||||||||||||||||||||||||||||||||
Corporate/Other | — | — | (57.1) | (73.9) | (22.7) | % | |||||||||||||||||||||||||||||||||||||||||
Segment Eliminations | (206.7) | (267.6) | (22.8) | % | — | — | |||||||||||||||||||||||||||||||||||||||||
Total | $ | 2,808.9 | $ | 3,445.9 | (18.5) | % | $ | 268.9 | $ | 430.5 | (37.5) | % | 9.6 | % | 12.5 | % |
Six Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||
Net Sales | Operating Earnings (Loss) | Operating Margin | |||||||||||||||||||||||||||||||||||||||||||||
June 29, 2024 |
July 1, 2023 |
% Change | June 29, 2024 |
July 1, 2023 |
% Change | June 29, 2024 |
July 1, 2023 |
||||||||||||||||||||||||||||||||||||||||
Propulsion | $ | 1,136.2 | $ | 1,454.9 | (21.9) | % | $ | 176.2 | $ | 265.6 | (33.7) | % | 15.5 | % | 18.3 | % | |||||||||||||||||||||||||||||||
Engine Parts & Accessories | 598.5 | 617.5 | (3.1) | % | 112.3 | 115.7 | (2.9) | % | 18.8 | % | 18.7 | % | |||||||||||||||||||||||||||||||||||
Navico Group | 421.0 | 505.1 | (16.7) | % | 30.7 | 56.4 | (45.6) | % | 7.3 | % | 11.2 | % | |||||||||||||||||||||||||||||||||||
Boat | 859.9 | 1,136.0 | (24.3) | % | 58.7 | 123.6 | (52.5) | % | 6.8 | % | 10.9 | % | |||||||||||||||||||||||||||||||||||
Corporate/Other | — | — | (55.6) | (64.0) | (13.1) | % | |||||||||||||||||||||||||||||||||||||||||
Segment Eliminations | (206.7) | (267.6) | (22.8) | % | — | — | |||||||||||||||||||||||||||||||||||||||||
Total | $ | 2,808.9 | $ | 3,445.9 | (18.5) | % | $ | 322.3 | $ | 497.3 | (35.2) | % | 11.5 | % | 14.4 | % |
Propulsion Segment | Three Months Ended | 2024 vs. 2023 | |||||||||||||||||||||
June 29, 2024 |
July 1, 2023 |
$ Change |
% Change |
||||||||||||||||||||
Net sales | $ | 558.0 | $ | 703.3 | $ | (145.3) | (20.7)% | ||||||||||||||||
GAAP operating earnings | $ | 85.6 | $ | 111.1 | $ | (25.5) | (23.0)% | ||||||||||||||||
Restructuring, exit and impairment charges | 0.4 | — | 0.4 | NM | |||||||||||||||||||
Purchase accounting amortization | 0.3 | — | 0.3 | NM | |||||||||||||||||||
Acquisition, integration, and IT related costs | 0.4 | — | 0.4 | NM | |||||||||||||||||||
IT security incident costs | — | 3.4 | (3.4) | NM | |||||||||||||||||||
Adjusted operating earnings | $ | 86.7 | $ | 114.5 | $ | (27.8) | (24.3)% | ||||||||||||||||
GAAP operating margin | 15.3% | 15.8% | (50) bps | ||||||||||||||||||||
Adjusted operating margin | 15.5% | 16.3% | (80) bps |
Engine Parts & Accessories Segment |
Three Months Ended | 2024 vs. 2023 | |||||||||||||||||||||
June 29, 2024 |
July 1, 2023 |
$ Change |
% Change |
||||||||||||||||||||
Net sales | $ | 336.1 | $ | 328.9 | $ | 7.2 | 2.2% | ||||||||||||||||
GAAP operating earnings | $ | 75.6 | $ | 66.4 | $ | 9.2 | 13.9% | ||||||||||||||||
Restructuring, exit and impairment charges | 0.2 | 0.3 | (0.1) | (33.3)% | |||||||||||||||||||
IT security incident costs | — | 0.5 | (0.5) | NM | |||||||||||||||||||
Adjusted operating earnings | $ | 75.8 | $ | 67.2 | $ | 8.6 | 12.8% | ||||||||||||||||
GAAP operating margin | 22.5% | 20.2% | 230 bps | ||||||||||||||||||||
Adjusted operating margin | 22.6% | 20.4% | 220 bps |
Navico Group Segment |
Three Months Ended | 2024 vs. 2023 | |||||||||||||||||||||
June 29, 2024 |
July 1, 2023 |
$ Change |
% Change |
||||||||||||||||||||
Net sales | $ | 210.1 | $ | 227.8 | $ | (17.7) | (7.8)% | ||||||||||||||||
GAAP operating (loss) earnings | $ | (3.0) | $ | 4.2 | $ | (7.2) | NM | ||||||||||||||||
Restructuring, exit and impairment charges | 5.3 | 7.3 | (2.0) | (27.4)% | |||||||||||||||||||
Purchase accounting amortization | 13.2 | 13.2 | — | NM | |||||||||||||||||||
Acquisition, integration, and IT related costs | 0.1 | 0.7 | (0.6) | (85.7)% | |||||||||||||||||||
IT security incident costs | — | 0.5 | (0.5) | NM | |||||||||||||||||||
Adjusted operating earnings | $ | 15.6 | $ | 25.9 | $ | (10.3) | (39.8)% | ||||||||||||||||
GAAP operating margin | (1.4)% | 1.8% | (320) bps | ||||||||||||||||||||
Adjusted operating margin | 7.4% | 11.4% | (400) bps |
Boat Segment |
Three Months Ended | 2024 vs. 2023 | |||||||||||||||||||||
June 29, 2024 |
July 1, 2023 |
$ Change |
% Change |
||||||||||||||||||||
Net sales | $ | 434.2 | $ | 560.8 | $ | (126.6) | (22.6)% | ||||||||||||||||
GAAP operating earnings | $ | 24.8 | $ | 53.2 | $ | (28.4) | (53.4)% | ||||||||||||||||
Restructuring, exit and impairment charges | 1.7 | 4.5 | (2.8) | (62.2)% | |||||||||||||||||||
Purchase accounting amortization | 1.0 | 0.9 | 0.1 | 11.1% | |||||||||||||||||||
Acquisition, integration, and IT related costs | (0.4) | 3.1 | (3.5) | NM | |||||||||||||||||||
IT security incident costs | — | 0.8 | (0.8) | NM | |||||||||||||||||||
Adjusted operating earnings | $ | 27.1 | $ | 62.5 | $ | (35.4) | (56.6)% | ||||||||||||||||
GAAP operating margin | 5.7% | 9.5% | (380) bps | ||||||||||||||||||||
Adjusted operating margin | 6.2% | 11.1% | (490) bps |
Corporate/Other |
Three Months Ended | 2024 vs. 2023 | |||||||||||||||||||||
June 29, 2024 |
July 1, 2023 |
$ Change |
% Change |
||||||||||||||||||||
GAAP operating loss | $ | (24.7) | $ | (40.5) | $ | 15.8 | (39.0)% | ||||||||||||||||
Restructuring, exit and impairment charges | 0.3 | 1.8 | (1.5) | (83.3)% | |||||||||||||||||||
Acquisition, integration, and IT related costs | — | 0.6 | (0.6) | NM | |||||||||||||||||||
IT security incident costs | — | 2.9 | (2.9) | NM | |||||||||||||||||||
Adjusted Operating loss | $ | (24.4) | $ | (35.2) | $ | 10.8 | (30.7)% | ||||||||||||||||
Propulsion Segment | Six Months Ended | 2024 vs. 2023 | |||||||||||||||||||||
June 29, 2024 |
July 1, 2023 |
$ Change |
% Change |
||||||||||||||||||||
Net sales | $ | 1,136.2 | $ | 1,454.9 | $ | (318.7) | (21.9)% | ||||||||||||||||
GAAP operating earnings | $ | 168.4 | $ | 262.2 | $ | (93.8) | (35.8)% | ||||||||||||||||
Restructuring, exit and impairment charges | 6.0 | — | 6.0 | NM | |||||||||||||||||||
Purchase accounting amortization | 0.9 | — | 0.9 | NM | |||||||||||||||||||
Acquisition, integration, and IT related costs | 0.9 | — | 0.9 | NM | |||||||||||||||||||
IT security incident costs | — | 3.4 | (3.4) | NM | |||||||||||||||||||
Adjusted operating earnings | $ | 176.2 | $ | 265.6 | $ | (89.4) | (33.7)% | ||||||||||||||||
GAAP operating margin | 14.8% | 18.0% | (320) bps | ||||||||||||||||||||
Adjusted operating margin | 15.5% | 18.3% | (280) bps |
Engine Parts & Accessories Segment |
Six Months Ended | 2024 vs. 2023 | |||||||||||||||||||||
June 29, 2024 |
July 1, 2023 |
$ Change |
% Change |
||||||||||||||||||||
Net sales | $ | 598.5 | $ | 617.5 | $ | (19.0) | (3.1)% | ||||||||||||||||
GAAP operating earnings | $ | 108.8 | $ | 114.2 | $ | (5.4) | (4.7)% | ||||||||||||||||
Restructuring, exit and impairment charges | 3.5 | 1.0 | 2.5 | NM | |||||||||||||||||||
IT security incident costs | — | 0.5 | (0.5) | NM | |||||||||||||||||||
Adjusted operating earnings | $ | 112.3 | $ | 115.7 | $ | (3.4) | (2.9)% | ||||||||||||||||
GAAP operating margin | 18.2% | 18.5% | (30) bps | ||||||||||||||||||||
Adjusted operating margin | 18.8% | 18.7% | 10 bps |
Navico Group Segment |
Six Months Ended | 2024 vs. 2023 | |||||||||||||||||||||
June 29, 2024 |
July 1, 2023 |
$ Change |
% Change |
||||||||||||||||||||
Net sales | $ | 421.0 | $ | 505.1 | $ | (84.1) | (16.7)% | ||||||||||||||||
GAAP operating (loss) earnings | $ | (5.4) | $ | 17.0 | $ | (22.4) | NM | ||||||||||||||||
Restructuring, exit and impairment charges | 8.0 | 10.9 | (2.9) | (26.6)% | |||||||||||||||||||
Purchase accounting amortization | 26.4 | 26.5 | (0.1) | (0.4)% | |||||||||||||||||||
Acquisition, integration, and IT related costs | 1.7 | 1.5 | 0.2 | 13.3% | |||||||||||||||||||
IT security incident costs | — | 0.5 | (0.5) | NM | |||||||||||||||||||
Adjusted operating earnings | $ | 30.7 | $ | 56.4 | $ | (25.7) | (45.6)% | ||||||||||||||||
GAAP operating margin | (1.3)% | 3.4% | (470) bps | ||||||||||||||||||||
Adjusted operating margin | 7.3% | 11.2% | (390) bps |
Boat Segment |
Six Months Ended | 2024 vs. 2023 | |||||||||||||||||||||
June 29, 2024 |
July 1, 2023 |
$ Change |
% Change |
||||||||||||||||||||
Net sales | $ | 859.9 | $ | 1,136.0 | $ | (276.1) | (24.3)% | ||||||||||||||||
GAAP operating earnings | $ | 54.2 | $ | 111.0 | $ | (56.8) | (51.2)% | ||||||||||||||||
Restructuring, exit and impairment charges | 2.7 | 5.9 | (3.2) | (54.2)% | |||||||||||||||||||
Purchase accounting amortization | 2.0 | 1.8 | 0.2 | 11.1% | |||||||||||||||||||
Acquisition, integration, and IT related costs | (0.2) | 4.1 | (4.3) | NM | |||||||||||||||||||
IT security incident costs | — | 0.8 | (0.8) | NM | |||||||||||||||||||
Adjusted operating earnings | $ | 58.7 | $ | 123.6 | $ | (64.9) | (52.5)% | ||||||||||||||||
GAAP operating margin | 6.3% | 9.8% | (350) bps | ||||||||||||||||||||
Adjusted operating margin | 6.8% | 10.9% | (410) bps |
Corporate/Other |
Six Months Ended | 2024 vs. 2023 | |||||||||||||||||||||
June 29, 2024 |
July 1, 2023 |
$ Change |
% Change |
||||||||||||||||||||
GAAP operating loss | $ | (57.1) | $ | (73.9) | $ | 16.8 | (22.7)% | ||||||||||||||||
Restructuring, exit and impairment charges | 1.2 | 5.6 | (4.4) | (78.6)% | |||||||||||||||||||
Acquisition, integration, and IT related costs | — | 1.4 | (1.4) | NM | |||||||||||||||||||
IT security incident costs | 0.3 | 2.9 | (2.6) | (89.7)% | |||||||||||||||||||
Adjusted Operating loss | $ | (55.6) | $ | (64.0) | $ | 8.4 | (13.1)% | ||||||||||||||||
June 29, 2024 |
December 31, 2023 |
July 1, 2023 |
|||||||||||||||
Assets | |||||||||||||||||
Current assets | |||||||||||||||||
Cash and cash equivalents, at cost, which approximates fair value | $ | 494.5 | $ | 467.8 | $ | 477.5 | |||||||||||
Restricted cash | 16.2 | 11.1 | 11.0 | ||||||||||||||
Short-term investments in marketable securities | 82.5 | 0.8 | 0.8 | ||||||||||||||
Total cash and short-term investments in marketable securities | 593.2 | 479.7 | 489.3 | ||||||||||||||
Accounts and notes receivable, net | 530.0 | 493.2 | 614.5 | ||||||||||||||
Inventories | |||||||||||||||||
Finished goods | 1,008.0 | 932.0 | 839.8 | ||||||||||||||
Work-in-process | 170.8 | 181.6 | 208.9 | ||||||||||||||
Raw materials | 345.4 | 363.2 | 435.5 | ||||||||||||||
Net inventories | 1,524.2 | 1,476.8 | 1,484.2 | ||||||||||||||
Prepaid expenses and other | 80.7 | 60.0 | 84.8 | ||||||||||||||
Current assets | 2,728.1 | 2,509.7 | 2,672.8 | ||||||||||||||
Net property | 1,300.3 | 1,315.8 | 1,314.1 | ||||||||||||||
Other assets | |||||||||||||||||
Goodwill | 1,024.1 | 1,030.7 | 974.6 | ||||||||||||||
Other intangibles, net | 948.1 | 978.0 | 979.4 | ||||||||||||||
Deferred income tax asset | 186.5 | 186.8 | 149.8 | ||||||||||||||
Operating lease assets | 153.8 | 152.2 | 121.1 | ||||||||||||||
Equity investments | 37.5 | 38.7 | 60.0 | ||||||||||||||
Other long-term assets | 17.3 | 18.6 | 18.3 | ||||||||||||||
Other assets | 2,367.3 | 2,405.0 | 2,303.2 | ||||||||||||||
Total assets | $ | 6,395.7 | $ | 6,230.5 | $ | 6,290.1 | |||||||||||
Liabilities and shareholders’ equity | |||||||||||||||||
Current liabilities | |||||||||||||||||
Short-term debt and current maturities of long-term debt | $ | 454.7 | ` | $ | 454.7 | $ | 88.3 | ||||||||||
Accounts payable | 447.9 | 558.0 | 549.4 | ||||||||||||||
Accrued expenses | 705.5 | 739.4 | 756.3 | ||||||||||||||
Current liabilities | 1,608.1 | 1,752.1 | 1,394.0 | ||||||||||||||
Debt | 2,372.4 | 1,975.7 | 2,422.0 | ||||||||||||||
Other long-term liabilities | 401.6 | 415.3 | 372.7 | ||||||||||||||
Shareholders’ equity | 2,013.6 | 2,087.4 | 2,101.4 | ||||||||||||||
Total liabilities and shareholders’ equity | $ | 6,395.7 | $ | 6,230.5 | $ | 6,290.1 | |||||||||||
Supplemental Information | |||||||||||||||||
Debt-to-capitalization rate | 58.4 | % | 53.8 | % | 54.4 | % |
Six Months Ended | |||||||||||
June 29, 2024 |
July 1, 2023 |
||||||||||
Cash flows from operating activities | |||||||||||
Net earnings | $ | 168.0 | $ | 247.0 | |||||||
Less: net loss from discontinued operations, net of tax | (5.2) | (0.7) | |||||||||
Net earnings from continuing operations | 173.2 | 247.7 | |||||||||
Depreciation and amortization | 139.8 | 132.1 | |||||||||
Stock compensation expense | 11.2 | 13.8 | |||||||||
Pension funding, net of expense | (0.6) | (0.9) | |||||||||
Asset impairment charges | 5.4 | 1.3 | |||||||||
Deferred income taxes | 7.2 | 1.4 | |||||||||
Changes in certain current assets and current liabilities | (255.4) | (162.1) | |||||||||
Long-term extended warranty contracts and other deferred revenue | 8.4 | 9.7 | |||||||||
Income taxes | (24.6) | 25.2 | |||||||||
Other, net | 3.0 | (13.8) | |||||||||
Net cash provided by operating activities of continuing operations | 67.6 | 254.4 | |||||||||
Net cash used for operating activities of discontinued operations | (10.0) | (2.3) | |||||||||
Net cash provided by operating activities | 57.6 | 252.1 | |||||||||
Cash flows from investing activities | |||||||||||
Capital expenditures | (101.1) | (173.4) | |||||||||
Purchases of marketable securities | (80.9) | — | |||||||||
Sales or maturities of marketable securities | — | 3.8 | |||||||||
Investments | 1.2 | (6.4) | |||||||||
Acquisition of businesses, net of cash acquired | (0.6) | — | |||||||||
Proceeds from the sale of property, plant and equipment | 5.4 | 6.3 | |||||||||
Net cash used for investing activities | (176.0) | (169.7) | |||||||||
Cash flows from financing activities | |||||||||||
Proceeds from issuances of short-term debt | 1.3 | 1.6 | |||||||||
Payments of short-term debt | (2.3) | (1.8) | |||||||||
Net proceeds from issuances of long-term debt | 396.9 | — | |||||||||
Payments of long-term debt including current maturities | (1.3) | (1.4) | |||||||||
Common stock repurchases | (170.0) | (132.2) | |||||||||
Cash dividends paid | (56.8) | (56.8) | |||||||||
Tax withholding associated with shares issued for share-based compensation | (9.2) | (13.4) | |||||||||
Other, net | (1.4) | — | |||||||||
Net cash provided by (used for) financing activities | 157.2 | (204.0) | |||||||||
Effect of exchange rate changes on cash and cash equivalents | (7.0) | 1.6 | |||||||||
Net increase (decrease) in Cash and cash equivalents and Restricted cash | 31.8 | (120.0) | |||||||||
Cash and cash equivalents and Restricted cash at beginning of period | 478.9 | 608.5 | |||||||||
Cash and cash equivalents and Restricted cash at end of period | 510.7 | 488.5 | |||||||||
Less: Restricted cash | 16.2 | 11.0 | |||||||||
Cash and cash equivalents at end of period | $ | 494.5 | $ | 477.5 | |||||||
Reconciliation | |||||||||||
Free cash flow | |||||||||||
Net cash provided by operating activities of continuing operations | $ | 67.6 | $ | 254.4 | |||||||
Net cash (used for) provided by: | |||||||||||
Plus: Capital expenditures | (101.1) | (173.4) | |||||||||
Plus: Proceeds from the sale of property, plant and equipment | 5.4 | 6.3 | |||||||||
Plus: Effect of exchange rate changes on cash and cash equivalents | (7.0) | 1.6 | |||||||||
Free cash flow | $ | (35.1) | $ | 88.9 |