Saturday 17 October 2026 Export BC’s income statement to Excel — free account

Brunswick Corporation

BC Consumer Cyclical Recreational Vehicles

Brunswick Corporation’s revenue for fiscal 2025 (year ended December 2025) was $5.4 billion, up 2.40% from fiscal 2024. In the quarter to June 2026, revenue grew 7.66%, EPS grew 88.8%, free cash flow was flat and total debt fell 7.62%, each against the same quarter a year earlier. Dividend growth for ten consecutive years.

64.37 1.26 −1.92%

Follow BC

Alert me

Market cap: $4.3B
P/E: 0.0×
Fwd P/E: 21.9×
Dividend yield: 2.72%
F-score: 5/9
Altman Z: 2.81
Beneish M: −2.93
Dividend safety: 41/100

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total sells 7.08

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	1	—	—	4	—	—	2	—	—	1	—	—

Insider Ownership 2.48%

Capital & Financial Ratios $m

Market Cap 4,250.00

Revenue 5,629.90

Net Income (86.00)

Free Cash Flow 356.20

Net Debt 1,801.20

Current Ratio 1.45

Debt/Equity 1.25

P/E ratio 0.00

Fwd P/E 21.90

P/S ratio 0.75

P/B ratio 2.51

Past 5Y EPS Growth —

This Y EPS Growth 39.49%

Next Y EPS Growth 18.57%

Next Y revenue growth 7.72%

Next 5Y EPS Growth 21.81%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/S against its own 10 years 4.61%

10-year low 10-year high

P/B against its own 10 years 12.13%

10-year low 10-year high

EV/Sales against its own 10 years 9.18%

10-year low 10-year high

EV/FCF against its own 10 years 22.82%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate 1.75

Annual Dividend Yield 2.72%

	total	individual payouts
2028	Powerpack
2027	Powerpack
2026	1.76	0.44 0.44 0.44
2025	1.72	0.43 0.43 0.43 0.43
2024	1.68	0.42 0.42 0.42 0.42
2023	1.60	0.40 0.40 0.40 0.40
2022	1.83	0.37 0.37 0.37 0.37 0.37
2021	1.28	0.27 0.34 0.34 0.34
2020	0.99	0.24 0.24 0.24 0.27
2019	0.87	0.21 0.21 0.21 0.24
2018	0.78	0.19 0.19 0.19 0.21
2017	0.69	0.17 0.17 0.17 0.19
2016	0.62	0.15 0.15 0.15 0.17

predictions special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	480	287	276	300
Receivables	493	429	523	559
Inventory	1,477	1,303	1,192	1,217
Other	—	—	—	—
	2,510	2,114	2,063	2,207

	2023	2024	2025	Q'26
Payables	558	393	375	466
ST’ Debt	455	243	295	295
Other	—	—	—	—
	1,752	1,280	1,429	1,525

Compound Annual Growth %

	10y	5y	3y
Sales	3.56%	4.29%	(7.66%)
Cash Flow	5.45%	(6.78%)	(1.38%)
Earnings	0.00%	0.00%	0.00%
Book Value	2.41%	1.49%	(7.32%)

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	1,378	1,558	—	—	—
’25	1,222	1,447	1,360	1,334	5,363
’24	1,365	1,444	1,273	1,155	5,237
’23	1,744	1,702	1,594	1,362	6,401
’22	1,696	1,836	1,698	1,583	6,812
’21	1,433	1,555	1,427	1,431	5,846
’20	966	988	1,233	1,161	4,348

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(64)	314	—	—	—
’25	(27)	316	140	133	562
’24	(153)	211	67	306	431
’23	(16)	268	198	283	734
’22	(142)	289	165	275	586
’21	8	333	123	109	574
’20	(79)	296	424	157	798

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(117)	277	—	—	—
’25	(62)	275	109	87	409
’24	(205)	167	34	283	279
’23	(107)	192	143	231	459
’22	(241)	194	64	191	209
’21	(30)	266	54	24	314
’20	(135)	262	395	97	619

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	0.32	1.68	—	—	—
’25	0.30	0.89	(3.59)	0.28	(2.08)
’24	0.99	1.48	0.67	(1.24)	1.93
’23	1.56	1.90	1.61	0.88	5.96
’22	2.25	2.59	2.20	1.95	9.00
’21	2.15	2.29	1.83	1.30	7.57
’20	0.86	0.89	1.73	1.20	4.68

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	36.05	48.04	41.92	41.02	25.22	75.87	61.89	66.47	63.08	41.00	Analyst estimates 2026–2028 Powerpack
	High	56.30	63.82	69.82	62.23	84.00	117.62	103.43	99.68	97.03	76.81
People
People	Employees	14,415	15,116	16,038	12,828	14,382	18,582	18,400	17,300	15,000	14,000
	Revenue/emp, $m	0.31	0.25	0.26	0.32	0.30	0.31	0.37	0.37	0.35	0.38
Income, $m
Income, $m	Revenue	4,489	3,802	4,121	4,108	4,348	5,846	6,812	6,401	5,237	5,363
	Gross margin, %	27.46	24.95	25.41	27.29	27.90	28.50	28.58	27.92	25.79	24.84
	EBT	390	213	311	111	473	736	854	629	203	(136)
	EBT margin, %	8.68	5.60	7.54	2.69	10.87	12.60	12.53	9.82	3.88	(2.53)
	Net income	276	146	265	(131)	373	593	677	420	130	(137)
	Depreciation	104	87	124	139	153	178	231	273	289	293
Per share, $
Per share, $	Revenue	49.22	42.53	47.04	48.22	54.89	75.14	91.07	91.19	77.93	81.38
	Earnings	3.03	1.64	3.03	(1.54)	4.70	7.63	9.05	5.99	1.94	(2.08)
	Cash flow	4.77	4.48	3.85	5.10	10.08	7.38	7.84	10.45	6.42	8.53
	Capex	(2.11)	(1.90)	(2.05)	(2.64)	(2.27)	(3.34)	(5.04)	(3.91)	(2.27)	(2.32)
	Free cash flow	2.67	2.57	1.79	2.45	7.81	4.04	2.80	6.54	4.15	6.20
	Book value	15.79	16.59	18.07	15.27	19.07	24.60	27.30	29.74	28.16	24.67
	Shares, m	91	89	88	85	79	78	75	70	67	66
Valuation, ×
Valuation, ×	P/E	18.28	34.56	15.33	0.00	16.22	13.24	7.99	15.94	34.04	0.00
	P/S	1.13	1.32	0.99	1.24	1.39	1.34	0.79	1.04	0.83	0.91
	P/B	3.51	3.38	2.57	3.93	4.00	4.09	2.64	3.19	2.30	3.01
	EV/Sales	1.12	1.31	1.21	1.43	1.47	1.59	1.07	1.35	1.22	1.25
	EV/FCF	20.64	21.65	31.72	28.18	10.35	29.56	34.86	18.78	22.94	16.43
Cash, $m
Cash, $m	Operating cash flow	435	400	337	434	798	574	586	734	431	562
	Capex	(192)	(170)	(180)	(225)	(179)	(260)	(377)	(274)	(152)	(153)
	Free cash flow	243	230	157	209	619	314	209	459	279	409
Balance, $m
Balance, $m	Working capital	724	812	624	581	591	682	1,205	758	834	635
	Total debt	439	437	1,221	1,109	951	1,816	2,509	2,430	2,341	2,102
	Net debt	(30)	(22)	917	777	364	1,449	1,896	1,951	2,054	1,827
	Shareholders’ equity	1,440	1,483	1,583	1,301	1,510	1,914	2,042	2,087	1,892	1,626
Returns, %
Returns, %	ROA	8.58	4.41	6.94	(3.34)	10.16	12.90	11.53	6.70	2.19	(2.50)
	ROIC	21.25	14.13	8.89	14.17	17.98	15.11	15.04	11.37	4.94	(0.74)
	ROE	20.28	10.02	17.31	(9.09)	26.52	34.65	34.22	20.36	6.54	(7.81)

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
BC Brunswick Corporation	$4.3B	— (loss-making)	21.9×	+7.66% (above 0%: growing)	+88.76% (above 0%: growing)	+0.80% (above 0%: growing)	28.10%	8.31%
DOO BRP Inc.	$4.0B	48.0×	—	+16.59% (above 0%: growing)	n/m	+116.16% (above 0%: growing)	11.74%	(2.24%)	Compare
THO Thor Industries, Inc.	$3.6B	20.1×	15.7×	−8.41% (below 0%: shrinking)	−66.96% (below 0%: shrinking)	−26.73% (below 0%: shrinking)	12.36%	2.19%	Compare
PII Polaris Inc.	$3.0B	— (loss-making)	70.0×	+9.18% (above 0%: growing)	n/m	−33.49% (below 0%: shrinking)	23.65%	7.36%	Compare
HOG Harley-Davidson, Inc.	$2.9B	15.9×	65.6×	−5.86% (below 0%: shrinking)	−14.61% (below 0%: shrinking)	−53.23% (below 0%: shrinking)	31.74%	6.18%	Compare
PATK Patrick Industries, Inc.	$2.2B	14.9×	17.4×	−0.56% (below 0%: shrinking)	+36.00% (above 0%: growing)	−49.38% (below 0%: shrinking)	23.77%	7.40%	Compare
LCII LCI Industries	$2.0B	9.7×	10.6×	−12.52% (below 0%: shrinking)	+20.52% (above 0%: growing)	+88.04% (above 0%: growing)	31.09%	9.91%	Compare
WGO Winnebago Industries, Inc.	$697.1M	17.6×	16.1×	−9.86% (below 0%: shrinking)	−19.05% (below 0%: shrinking)	+155.68% (above 0%: growing)	13.58%	3.29%	Compare
MCFT MASTERCRAFT BOAT HOLDINGS, INC.	$462.9M	— (loss-making)	12.7×	+63.41% (above 0%: growing)	n/m	−18.29% (below 0%: shrinking)	22.56%	(4.86%)	Compare
Median of peers	$2.5B	16.8×	16.1×	−3.21%	−14.61%	−22.51%	23.10%	4.74%

All 16 Recreational Vehicles stocks →

Brunswick Corporation (BC) key facts

Concern: Brunswick Corporation reported a net loss of $137.3 million, or a loss of $2.08 per share, for fiscal 2025.
Strength: Brunswick Corporation’s revenue for fiscal 2025 (year ended December 2025) was $5.4 billion, up 2.40% from fiscal 2024.
Brunswick Corporation (BC) is a Recreational Vehicles company in the Consumer Cyclical sector, listed on the New York Stock Exchange.
As of October 16, 2026, BC traded at $64.37, a market capitalization of $4.3 billion.
Trailing earnings are negative, so a P/E ratio is not meaningful; the stock trades at 0.7× sales.
Brunswick Corporation pays an annual dividend of $1.75 per share, a yield of 2.72%.
Return on equity was −7.81% and debt-to-equity 1.25.
Its Piotroski F-score is 5 out of 9 and its Altman Z-score is 2.81 (grey zone) for fiscal 2025.