Exhibit
99.1 
| Release: | IMMEDIATE |
| Contact: | Kathryn Chieger |
| Vice President - Corporate and Investor Relations | |
| Phone: | 847-735-4612 |
|
Brunswick
Corporation
|
||||||||||
|
Comparative
Consolidated Statements of Income
|
||||||||||
|
(in
millions, except per share data)
|
||||||||||
|
(unaudited)
|
||||||||||
|
Three
Months Ended December 31
|
||||||||||
|
2005
|
2004
|
%
Change
|
||||||||
|
Net
sales
|
$
|
1,489.5
|
$
|
1,333.8
|
12
|
%
|
||||
|
Cost
of sales
|
1,152.4
|
1,001.7
|
15
|
%
|
||||||
|
Selling,
general and administrative expense
|
196.6
|
210.9
|
-7
|
%
|
||||||
|
Research
and development expense
|
38.6
|
37.8
|
2
|
%
|
||||||
|
Operating
earnings
|
101.9
|
83.4
|
22
|
%
|
||||||
|
Interest
expense
|
(13.6
|
)
|
(12.6
|
)
|
-8
|
%
|
||||
|
Other
income
|
8.7
|
10.0
|
-13
|
%
|
||||||
|
Earnings
before income taxes
|
97.0
|
80.8
|
20
|
%
|
||||||
|
Income
tax provision
|
8.7
|
22.0
|
||||||||
|
Net
earnings
|
$
|
88.3
|
$
|
58.8
|
50
|
%
|
||||
|
Earnings
per common share:
|
||||||||||
|
Basic
|
$
|
0.91
|
$
|
0.60
|
52
|
%
|
||||
|
Diluted
|
0.90
|
0.59
|
53
|
%
|
||||||
|
Weighted
average number of shares used for computation of:
|
||||||||||
|
Basic
earnings per share
|
96.7
|
97.2
|
-1
|
%
|
||||||
|
Diluted
earnings per share
|
97.8
|
98.8
|
-1
|
%
|
||||||
|
Effective
tax rate
|
8.9
|
%
|
27.2
|
%
|
||||||
|
Brunswick
Corporation
|
||||||||||
|
Comparative
Consolidated Statements of Income
|
||||||||||
|
(in
millions, except per share data)
|
||||||||||
|
(unaudited)
|
||||||||||
|
Year
Ended December 31
|
||||||||||
|
2005
|
2004
|
%
Change
|
||||||||
|
Net
sales
|
$
|
5,923.8
|
$
|
5,229.3
|
13
|
%
|
||||
|
Cost
of sales
|
4,499.2
|
3,915.1
|
15
|
%
|
||||||
|
Selling,
general and administrative expense
|
801.3
|
782.4
|
2
|
%
|
||||||
|
Research
& development expense
|
144.7
|
131.1
|
10
|
%
|
||||||
|
Operating
earnings
|
478.6
|
400.7
|
19
|
%
|
||||||
|
Interest
expense
|
(53.2
|
)
|
(45.2
|
)
|
18
|
%
|
||||
|
Investment
sale gain (1)
|
38.7
|
-
|
||||||||
|
Other
income
|
31.7
|
23.0
|
38
|
%
|
||||||
|
Earnings
before income taxes
|
495.8
|
378.5
|
31
|
%
|
||||||
|
Income
tax provision
|
110.4
|
108.7
|
||||||||
|
Net
earnings
|
$
|
385.4
|
$
|
269.8
|
43
|
%
|
||||
|
Earnings
per common share:
|
||||||||||
|
Basic
|
$
|
3.95
|
$
|
2.82
|
40
|
%
|
||||
|
Diluted
|
$
|
3.90
|
$
|
2.77
|
41
|
%
|
||||
|
Weighted
average number of shares used for computation of:
|
||||||||||
|
Basic
earnings per share
|
97.6
|
95.6
|
2
|
%
|
||||||
|
Diluted
earnings per share
|
98.8
|
97.3
|
2
|
%
|
||||||
|
Effective
tax rate
|
22.3
|
%
|
28.7
|
%
|
||||||
|
(1)
The Company sold its investment in MarineMax, Inc., pursuant to
a
registered public offering by MarineMax.
|
||||||||||
|
Brunswick
Corporation
|
|||||||||||||||||||||||||
|
Selected
Financial Information
|
|||||||||||||||||||||||||
|
(in
millions)
|
|||||||||||||||||||||||||
|
(unaudited)
|
|||||||||||||||||||||||||
|
Segment
Information
|
|||||||||||||||||||||||||
|
Three
Months Ended December 31
|
|||||||||||||||||||||||||
|
Net
Sales
|
Operating
Earnings
|
Operating
Margin
|
|||||||||||||||||||||||
|
%
|
%
|
||||||||||||||||||||||||
|
2005
|
2004
|
Change
|
2005
|
2004
|
Change
|
2005
|
2004
|
||||||||||||||||||
|
Marine
Engine
|
$
|
634.2
|
$
|
584.6
|
8
|
%
|
$
|
36.8
|
$
|
34.3
|
7
|
%
|
5.8
|
%
|
5.9
|
%
|
|||||||||
|
Boat
|
667.4
|
561.9
|
19
|
%
|
29.8
|
24.2
|
23
|
%
|
4.5
|
%
|
4.3
|
%
|
|||||||||||||
|
Marine
eliminations
|
(113.7
|
)
|
(104.2
|
)
|
-
|
0.1
|
|||||||||||||||||||
|
Total
Marine
|
1,187.9
|
1,042.3
|
14
|
%
|
66.6
|
58.6
|
14
|
%
|
5.6
|
%
|
5.6
|
%
|
|||||||||||||
|
Fitness
|
176.0
|
173.2
|
2
|
%
|
30.6
|
24.7
|
24
|
%
|
17.4
|
%
|
14.3
|
%
|
|||||||||||||
|
Bowling
& Billiards
|
126.2
|
119.8
|
5
|
%
|
15.2
|
20.0
|
-24
|
%
|
12.0
|
%
|
16.7
|
%
|
|||||||||||||
|
Eliminations
|
(0.6
|
)
|
(1.5
|
)
|
-
|
-
|
|||||||||||||||||||
|
Corporate/Other
|
-
|
-
|
(10.5
|
)
|
(19.9
|
)
|
47
|
%
|
|||||||||||||||||
|
Total
|
$
|
1,489.5
|
$
|
1,333.8
|
12
|
%
|
$
|
101.9
|
$
|
83.4
|
22
|
%
|
6.8
|
%
|
6.3
|
%
|
|||||||||
|
Year
Ended December 31
|
|||||||||||||||||||||||||
|
Net
Sales
|
Operating
Earnings
|
Operating
Margin
|
|||||||||||||||||||||||
|
%
|
%
|
||||||||||||||||||||||||
|
2005
|
2004
|
Change
|
2005
|
2004
|
Change
|
2005
|
2004
|
||||||||||||||||||
|
Marine
Engine
|
$
|
2,638.7
|
$
|
2,353.2
|
12
|
%
|
$
|
260.7
|
$
|
243.2
|
7
|
%
|
9.9
|
%
|
10.3
|
%
|
|||||||||
|
Boat
|
2,769.8
|
2,271.1
|
22
|
%
|
192.1
|
149.3
|
29
|
%
|
6.9
|
%
|
6.6
|
%
|
|||||||||||||
|
Marine
eliminations
|
(496.7
|
)
|
(391.4
|
)
|
-
|
0.1
|
|||||||||||||||||||
|
Total
Marine
|
4,911.8
|
4,232.9
|
16
|
%
|
452.8
|
392.6
|
15
|
%
|
9.2
|
%
|
9.3
|
%
|
|||||||||||||
|
Fitness
|
551.3
|
558.3
|
-1
|
%
|
56.3
|
45.2
|
25
|
%
|
10.2
|
%
|
8.1
|
%
|
|||||||||||||
|
Bowling
& Billiards
|
464.5
|
442.4
|
5
|
%
|
37.2
|
41.7
|
-11
|
%
|
8.0
|
%
|
9.4
|
%
|
|||||||||||||
|
Eliminations
|
(3.8
|
)
|
(4.3
|
)
|
-
|
-
|
|||||||||||||||||||
|
Corporate/Other
|
-
|
-
|
(67.7
|
)
|
(78.8
|
)
|
14
|
%
|
|||||||||||||||||
|
Total
|
$
|
5,923.8
|
$
|
5,229.3
|
13
|
%
|
$
|
478.6
|
$
|
400.7
|
19
|
%
|
8.1
|
%
|
7.7
|
%
|
|||||||||
|
Brunswick
Corporation
|
|||||||
|
Comparative
Consolidated Condensed Balance Sheets
|
|||||||
|
(in
millions)
|
|||||||
|
December
31,
|
December
31,
|
||||||
|
2005
|
2004
|
||||||
|
(unaudited)
|
|||||||
|
Assets
|
|||||||
|
Current
assets
|
|||||||
|
Cash
and cash equivalents
|
$
|
487.7
|
$
|
499.8
|
|||
|
Accounts
and notes receivables, net
|
522.4
|
463.2
|
|||||
|
Inventories
|
|||||||
|
Finished
goods
|
426.2
|
389.9
|
|||||
|
Work-in-process
|
298.5
|
260.5
|
|||||
|
Raw
materials
|
149.9
|
136.4
|
|||||
|
Net
inventories
|
874.6
|
786.8
|
|||||
|
Deferred
income taxes
|
274.8
|
292.7
|
|||||
|
Prepaid
expenses and other
|
75.5
|
56.2
|
|||||
|
Current
assets
|
2,235.0
|
2,098.7
|
|||||
|
Net
property
|
970.2
|
876.4
|
|||||
|
Other
assets
|
|||||||
|
Goodwill
and other intangibles
|
1,023.1
|
952.8
|
|||||
|
Investments
and other long-term assets
|
393.2
|
418.5
|
|||||
|
Total
assets
|
$
|
4,621.5
|
$
|
4,346.4
|
|||
|
Liabilities
and shareholders' equity
|
|||||||
|
Current
liabilities
|
|||||||
|
Short-term
debt
|
$
|
1.1
|
$
|
10.7
|
|||
|
Accounts
payable
|
472.2
|
387.9
|
|||||
|
Accrued
expenses and accrued income taxes
|
831.9
|
855.2
|
|||||
|
Current
liabilities
|
1,305.2
|
1,253.8
|
|||||
|
Long-term
debt
|
723.7
|
728.4
|
|||||
|
Other
long-term liabilities
|
617.4
|
651.9
|
|||||
|
Shareholders'
equity
|
1,975.2
|
1,712.3
|
|||||
|
Total
liabilities and shareholders' equity
|
$
|
4,621.5
|
$
|
4,346.4
|
|||
|
Supplemental
Information
|
|||||||
|
Debt-to-capitalization
rate
|
26.8
|
%
|
30.2
|
%
|
|||
|
Brunswick
Corporation
|
|||||||
|
Comparative
Consolidated Condensed Statements of Cash Flows
|
|||||||
|
(in
millions)
|
|||||||
|
(unaudited)
|
|||||||
|
Year
Ended December 31
|
|||||||
|
2005
|
2004
|
||||||
|
Cash
flows from operating activities
|
|||||||
|
Net
earnings
|
$
|
385.4
|
$
|
269.8
|
|||
|
Depreciation
and amortization
|
162.2
|
157.5
|
|||||
|
Changes
in noncash current assets and current liabilities
|
(65.1
|
)
|
(68.7
|
)
|
|||
|
Income
taxes and other, net
|
(49.6
|
)
|
56.6
|
||||
|
Net
cash provided by operating activities
|
432.9
|
415.2
|
|||||
|
Cash
flows from investing activities
|
|||||||
|
Capital
expenditures
|
(233.6
|
)
|
(171.3
|
)
|
|||
|
Acquisitions
of businesses, net of cash and debt acquired
|
(135.5
|
)
|
(267.8
|
)
|
|||
|
Investments
|
(23.3
|
)
|
(16.2
|
)
|
|||
|
Proceeds
from sale of property, plant and equipment
|
13.4
|
13.4
|
|||||
|
Proceeds
from investment sale
|
57.9
|
-
|
|||||
|
Other,
net
|
(1.7
|
)
|
2.0
|
||||
|
Net
cash used for investing activities
|
(322.8
|
)
|
(439.9
|
)
|
|||
|
Cash
flows from financing activities
|
|||||||
|
Net
repayments of commercial paper and
|
|||||||
|
other
short-term debt
|
(0.6
|
)
|
(8.8
|
)
|
|||
|
Net
proceeds from issuances of long-term debt
|
1.3
|
152.3
|
|||||
|
Payments
of long-term debt including current maturities
|
(6.7
|
)
|
(6.3
|
)
|
|||
|
Stock
repurchases
|
(76.0
|
)
|
-
|
||||
|
Cash
dividends paid
|
(57.3
|
)
|
(58.1
|
)
|
|||
|
Stock
options exercised
|
17.1
|
99.5
|
|||||
|
Net
cash (used for) provided by financing activities
|
(122.2
|
)
|
178.6
|
||||
|
Net
(decrease) increase in cash and cash equivalents
|
(12.1
|
)
|
153.9
|
||||
|
Cash
and cash equivalents at January 1
|
499.8
|
345.9
|
|||||
|
Cash
and cash equivalents at December 31
|
$
|
487.7
|
$
|
499.8
|
|||
|
Free
Cash Flow
|
|||||||
|
Net
cash provided by operating activities
|
$
|
432.9
|
$
|
415.2
|
|||
|
Net
cash provided by (used for):
|
|||||||
|
Capital
expenditures
|
(233.6
|
)
|
(171.3
|
)
|
|||
|
Proceeds
from investment sale (1)
|
57.9
|
-
|
|||||
|
Other,
net
|
11.7
|
15.4
|
|||||
|
Total
Free Cash Flow
|
$
|
268.9
|
$
|
259.3
|
|||
|
(1)
Pre-tax proceeds from the sale of the Company's investment in MarineMax,
Inc., net of selling costs.
|
|||||||