
| Brunswick Corporation 1 N. Field Court Lake Forest, IL 60045 |
| Telephone 847.735.4700 Facsimile 847.735.4750 |
|
www.brunswick.com
|
| 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 June 30
|
|||||||||||||
|
2006
|
2005
|
%
Change
|
|||||||||||
|
Net
sales
|
$
|
1,543.1
|
$
|
1,531.6
|
1
|
%
|
|||||||
|
Cost
of sales
|
1,188.3
|
1,145.0
|
4
|
%
|
|||||||||
|
Selling,
general and administrative expense
|
182.6
|
187.9
|
-3
|
%
|
|||||||||
|
Research
and development expense
|
34.0
|
30.5
|
11
|
%
|
|||||||||
|
Operating
earnings
|
138.2
|
168.2
|
-18
|
%
|
|||||||||
|
Equity
earnings
|
6.6
|
5.6
|
18
|
%
|
|||||||||
|
Other
income (expense), net
|
(2.5
|
)
|
0.1
|
NM
|
|||||||||
|
Earnings
before interest and income taxes
|
142.3
|
173.9
|
-18
|
%
|
|||||||||
|
Interest
expense
|
(14.2
|
)
|
(13.1
|
)
|
8
|
%
|
|||||||
|
Interest
income
|
2.4
|
3.5
|
-31
|
%
|
|||||||||
|
Earnings
before income taxes
|
130.5
|
164.3
|
-21
|
%
|
|||||||||
|
Income
tax provision
|
36.0
|
53.3
|
|||||||||||
|
Net
earnings from continuing operations
|
94.5
|
111.0
|
-15
|
%
|
|||||||||
|
Net
earnings (loss) from discontinued operations, net of
tax
|
(11.3
|
)
|
3.1
|
NM
|
|||||||||
|
Net
earnings
|
$
|
83.2
|
$
|
114.1
|
-27
|
%
|
|||||||
|
Earnings
per common share:
|
|||||||||||||
|
Basic
|
|||||||||||||
|
Earnings
from continuing operations
|
$
|
1.00
|
$
|
1.13
|
-12
|
%
|
|||||||
|
Earnings
(loss) from discontinued operations
|
(0.12
|
)
|
0.03
|
NM
|
|||||||||
|
Net
earnings
|
$
|
0.88
|
$
|
1.16
|
-24
|
%
|
|||||||
|
Diluted
|
|||||||||||||
|
Earnings
from continuing operations
|
$
|
0.99
|
$
|
1.12
|
-12
|
%
|
|||||||
|
Earnings
(loss) from discontinued operations
|
(0.12
|
)
|
0.03
|
NM
|
|||||||||
|
Net
earnings
|
$
|
0.87
|
$
|
1.15
|
-24
|
%
|
|||||||
|
Weighted
average number of shares used for computation of:
|
|||||||||||||
|
Basic
earnings per share
|
94.7
|
98.0
|
-3
|
%
|
|||||||||
|
Diluted
earnings per share
|
95.5
|
99.2
|
-4
|
%
|
|||||||||
|
Effective
tax rate (1)
|
27.6
|
%
|
32.4
|
%
|
|||||||||
|
Supplemental
Information
|
|||||||||||||
|
Diluted
earnings from continuing operations
|
$
|
0.99
|
$
|
1.12
|
-12
|
%
|
|||||||
|
Tax
reserve reassessment (1)
|
(0.06
|
)
|
-
|
NM
|
|||||||||
|
Earnings
from continuing operations, as adjusted
|
$
|
0.93
|
$
|
1.12
|
-17
|
%
|
|||||||
|
(1)
The
decrease in the effective tax rate for the second quarter of 2006
was
primarily due to a tax reserve reassessment of $5.8
million.
|
|||||||||||||
|
Brunswick
Corporation
|
|||||||||||||
|
Comparative
Consolidated Statements of Income
|
|||||||||||||
|
(in
millions, except per share data)
|
|||||||||||||
|
(unaudited)
|
|||||||||||||
|
Six
Months Ended June 30
|
|||||||||||||
|
2006
|
2005
|
%
Change
|
|||||||||||
|
Net
sales
|
$
|
2,956.4
|
$
|
2,874.1
|
3
|
%
|
|||||||
|
Cost
of sales
|
2,288.2
|
2,166.3
|
6
|
%
|
|||||||||
|
Selling,
general and administrative expense
|
367.3
|
380.4
|
-3
|
%
|
|||||||||
|
Research
and development expense
|
64.5
|
60.4
|
7
|
%
|
|||||||||
|
Operating
earnings
|
236.4
|
267.0
|
-11
|
%
|
|||||||||
|
Equity
earnings
|
11.8
|
10.6
|
11
|
%
|
|||||||||
|
Investment
sale gain (1)
|
-
|
38.7
|
NM
|
||||||||||
|
Other
expense, net
|
(2.7
|
)
|
(0.8
|
)
|
NM
|
||||||||
|
Earnings
before interest and income taxes
|
245.5
|
315.5
|
-22
|
%
|
|||||||||
|
Interest
expense
|
(27.8
|
)
|
(26.1
|
)
|
7
|
%
|
|||||||
|
Interest
income
|
5.4
|
6.2
|
-13
|
%
|
|||||||||
|
Earnings
before income taxes
|
223.1
|
295.6
|
-25
|
%
|
|||||||||
|
Income
tax provision
|
54.5
|
90.6
|
|||||||||||
|
Net
earnings from continuing operations
|
168.6
|
205.0
|
-18
|
%
|
|||||||||
|
Net
earnings (loss) from discontinued operations, net of
tax
|
(18.0
|
)
|
3.7
|
NM
|
|||||||||
|
Net
earnings
|
$
|
150.6
|
$
|
208.7
|
-28
|
%
|
|||||||
|
Earnings
per common share:
|
|||||||||||||
|
Basic
|
|||||||||||||
|
Earnings
from continuing operations
|
$
|
1.77
|
$
|
2.09
|
-15
|
%
|
|||||||
|
Earnings
(loss) from discontinued operations
|
(0.19
|
)
|
0.04
|
NM
|
|||||||||
|
Net
earnings
|
$
|
1.58
|
$
|
2.13
|
-26
|
%
|
|||||||
|
Diluted
|
|||||||||||||
|
Earnings
from continuing operations
|
$
|
1.76
|
$
|
2.07
|
-15
|
%
|
|||||||
|
Earnings
(loss) from discontinued operations
|
(0.19
|
)
|
0.04
|
NM
|
|||||||||
|
Net
earnings
|
$
|
1.57
|
$
|
2.11
|
-26
|
%
|
|||||||
|
Weighted
average number of shares used for computation of:
|
|||||||||||||
|
Basic
earnings per share
|
95.2
|
97.8
|
-3
|
%
|
|||||||||
|
Diluted
earnings per share
|
96.1
|
99.1
|
-3
|
%
|
|||||||||
|
Effective
tax rate (2)
|
24.4
|
%
|
30.6
|
%
|
|||||||||
|
Supplemental
Information
|
|||||||||||||
|
Diluted
earnings from continuing operations
|
$
|
1.76
|
$
|
2.07
|
-15
|
%
|
|||||||
|
Tax
reserve reassessment (2)
|
(0.19
|
)
|
-
|
NM
|
|||||||||
|
Investment
sale gain (1)
|
-
|
(0.32
|
)
|
NM
|
|||||||||
|
Earnings
from continuing operations, as adjusted
|
$
|
1.57
|
$
|
1.75
|
-10
|
%
|
|||||||
|
(1)
The
Company sold its investment in MarineMax, Inc., pursuant to a registered
public offering by MarineMax.
|
|||||||||||||
|
(2)
The
decrease in the effective tax rate for the first six months of
2006 was
primarily due to a tax reserve reassessment of $18.2
million.
|
|||||||||||||
|
Brunswick
Corporation
|
|||||||||||||||||||||||||
|
Selected
Financial Information
|
|||||||||||||||||||||||||
|
(in
millions)
|
|||||||||||||||||||||||||
|
(unaudited)
|
|||||||||||||||||||||||||
|
Segment
Information
|
|||||||||||||||||||||||||
|
Three
Months Ended June 30
|
|||||||||||||||||||||||||
|
Net
Sales
|
Operating
Earnings
|
Operating
Margin
|
|||||||||||||||||||||||
|
%
|
%
|
||||||||||||||||||||||||
|
2006
|
2005
|
Change
|
2006
|
2005
|
Change
|
2006
|
2005
|
||||||||||||||||||
|
Boat
|
$
|
769.7
|
$
|
745.5
|
3
|
%
|
$
|
53.1
|
$
|
74.9
|
-29
|
%
|
6.9
|
%
|
10.0
|
%
|
|||||||||
|
Marine
Engine
|
668.5
|
683.5
|
-2
|
%
|
94.7
|
103.5
|
-9
|
%
|
14.2
|
%
|
15.1
|
%
|
|||||||||||||
|
Marine
eliminations
|
(134.9
|
)
|
(132.3
|
)
|
-
|
-
|
|||||||||||||||||||
|
Total
Marine
|
1,303.3
|
1,296.7
|
1
|
%
|
147.8
|
178.4
|
-17
|
%
|
11.3
|
%
|
13.8
|
%
|
|||||||||||||
|
Fitness
|
129.7
|
120.4
|
8
|
%
|
7.4
|
5.1
|
45
|
%
|
5.7
|
%
|
4.2
|
%
|
|||||||||||||
|
Bowling
& Billiards
|
110.1
|
114.9
|
-4
|
%
|
0.6
|
5.2
|
-88
|
%
|
0.5
|
%
|
4.5
|
%
|
|||||||||||||
|
Eliminations
|
-
|
(0.4
|
)
|
-
|
-
|
||||||||||||||||||||
|
Corp/Other
|
-
|
-
|
(17.6
|
)
|
(20.5
|
)
|
14
|
%
|
|||||||||||||||||
|
Total
|
$
|
1,543.1
|
$
|
1,531.6
|
1
|
%
|
$
|
138.2
|
$
|
168.2
|
-18
|
%
|
9.0
|
%
|
11.0
|
%
|
|||||||||
|
Six
Months Ended June 30
|
|||||||||||||||||||||||||
|
Net
Sales
|
Operating
Earnings
|
Operating
Margin
|
|||||||||||||||||||||||
|
%
|
%
|
||||||||||||||||||||||||
|
2006
|
2005
|
Change
|
2006
|
2005
|
Change
|
2006
|
2005
|
||||||||||||||||||
|
Boat
|
$
|
1,520.7
|
$
|
1,426.2
|
7
|
%
|
$
|
101.5
|
$
|
124.0
|
-18
|
%
|
6.7
|
%
|
8.7
|
%
|
|||||||||
|
Marine
Engine
|
1,223.5
|
1,225.8
|
0
|
%
|
139.6
|
155.5
|
-10
|
%
|
11.4
|
%
|
12.7
|
%
|
|||||||||||||
|
Marine
eliminations
|
(276.2
|
)
|
(250.9
|
)
|
-
|
-
|
|||||||||||||||||||
|
Total
Marine
|
2,468.0
|
2,401.1
|
3
|
%
|
241.1
|
279.5
|
-14
|
%
|
9.8
|
%
|
11.6
|
%
|
|||||||||||||
|
Fitness
|
263.7
|
247.9
|
6
|
%
|
16.3
|
11.5
|
42
|
%
|
6.2
|
%
|
4.6
|
%
|
|||||||||||||
|
Bowling
& Billiards
|
224.8
|
226.4
|
-1
|
%
|
13.4
|
16.3
|
-18
|
%
|
6.0
|
%
|
7.2
|
%
|
|||||||||||||
|
Eliminations
|
(0.1
|
)
|
(1.3
|
)
|
-
|
-
|
|||||||||||||||||||
|
Corp/Other
|
-
|
-
|
(34.4
|
)
|
(40.3
|
)
|
15
|
%
|
|||||||||||||||||
|
Total
|
$
|
2,956.4
|
$
|
2,874.1
|
3
|
%
|
$
|
236.4
|
$
|
267.0
|
-11
|
%
|
8.0
|
%
|
9.3
|
%
|
|||||||||
|
Brunswick
Corporation
|
||||||||||
|
Comparative
Consolidated Balance Sheets
|
||||||||||
|
(in
millions)
|
||||||||||
|
(unaudited)
|
||||||||||
|
June
30,
|
December
31,
|
June
30,
|
||||||||
|
2006
|
2005
|
2005
|
||||||||
|
Assets
|
||||||||||
|
Current
assets
|
||||||||||
|
Cash
and cash equivalents
|
$
|
310.6
|
$
|
487.7
|
$
|
508.6
|
||||
|
Accounts
and notes receivables, net
|
542.5
|
471.6
|
481.2
|
|||||||
|
Inventories
|
||||||||||
|
Finished
goods
|
393.4
|
384.3
|
397.3
|
|||||||
|
Work-in-process
|
338.6
|
298.5
|
305.9
|
|||||||
|
Raw
materials
|
141.9
|
134.1
|
140.5
|
|||||||
|
Net
inventories
|
873.9
|
816.9
|
843.7
|
|||||||
|
Deferred
income taxes
|
266.4
|
274.8
|
298.3
|
|||||||
|
Prepaid
expenses and other
|
64.4
|
70.3
|
54.5
|
|||||||
|
Current
assets held for sale
|
113.5
|
113.7
|
80.6
|
|||||||
|
Current
assets
|
2,171.3
|
2,235.0
|
2,266.9
|
|||||||
|
Net
property
|
989.0
|
953.3
|
879.3
|
|||||||
|
Other
assets
|
||||||||||
|
Goodwill
and other intangibles
|
995.3
|
949.2
|
931.5
|
|||||||
|
Investments
and other long-term assets
|
385.5
|
391.0
|
369.4
|
|||||||
|
Long-term
assets held for sale
|
92.3
|
93.0
|
89.7
|
|||||||
|
Other
assets
|
1,473.1
|
1,433.2
|
1,390.6
|
|||||||
|
Total
assets
|
$
|
4,633.4
|
$
|
4,621.5
|
$
|
4,536.8
|
||||
|
Liabilities
and shareholders' equity
|
||||||||||
|
Current
liabilities
|
||||||||||
|
Short-term
debt
|
$
|
1.0
|
$
|
1.1
|
$
|
3.1
|
||||
|
Accounts
payable
|
406.5
|
431.7
|
408.9
|
|||||||
|
Accrued
expenses and accrued income taxes
|
786.7
|
803.8
|
791.8
|
|||||||
|
Current
liabilities held for sale
|
64.9
|
68.6
|
45.5
|
|||||||
|
Current
liabilities
|
1,259.1
|
1,305.2
|
1,249.3
|
|||||||
|
Long-term
debt
|
722.6
|
723.7
|
729.4
|
|||||||
|
Other
long-term liabilities
|
601.4
|
608.1
|
642.3
|
|||||||
|
Long-term
liabilities held for sale
|
6.8
|
5.7
|
5.0
|
|||||||
|
Common
shareholders' equity
|
2,043.5
|
1,978.8
|
1,910.8
|
|||||||
|
Total
liabilities and shareholders' equity
|
$
|
4,633.4
|
$
|
4,621.5
|
$
|
4,536.8
|
||||
|
Supplemental
Information
|
||||||||||
|
Debt-to-capitalization
rate
|
26.2
|
%
|
26.8
|
%
|
27.7
|
%
|
||||
|
Brunswick
Corporation
|
||||||||||
|
Comparative
Consolidated Condensed Statements of Cash Flows
|
||||||||||
|
(in
millions)
|
||||||||||
|
(unaudited)
|
||||||||||
|
Six
Months
Ended
June 30
|
||||||||||
|
2006
|
2005
|
|||||||||
|
Cash
flows from operating activities
|
||||||||||
|
Net
earnings
|
$
|
168.6
|
$
|
205.0
|
||||||
|
Depreciation
and amortization
|
81.7
|
75.9
|
||||||||
|
Changes
in noncash current assets and current liabilities
|
(150.9
|
)
|
(153.4
|
)
|
||||||
|
Income
taxes and other, net
|
27.0
|
(21.0
|
)
|
|||||||
|
Net
cash provided by (used for) operating activities of continuing
operations
|
126.4
|
106.5
|
||||||||
|
Net
cash provided by (used for) operating activities of discontinued
operations
|
(32.7
|
)
|
4.9
|
|||||||
|
Net
cash provided by (used for) operating
activities
|
93.7
|
111.4
|
||||||||
|
Cash
flows from investing activities
|
||||||||||
|
Capital
expenditures
|
(97.3
|
)
|
(79.9
|
)
|
||||||
|
Acquisitions
of businesses, net of cash and debt acquired
|
(74.0
|
)
|
(86.8
|
)
|
||||||
|
Investments
|
2.7
|
(4.7
|
)
|
|||||||
|
Proceeds
from sale of property, plant and equipment
|
5.4
|
11.8
|
||||||||
|
Proceeds
from investment sale (1)
|
-
|
57.9
|
||||||||
|
Net
cash provided by (used for) investing activities of continuing
operations
|
(163.2
|
)
|
(101.7
|
)
|
||||||
|
Net
cash provided by (used for) investing activities of discontinued
operations
|
(3.5
|
)
|
(9.5
|
)
|
||||||
|
Net
cash provided by (used for) investing
activities
|
(166.7
|
)
|
(111.2
|
)
|
||||||
|
Cash
flows from financing activities
|
||||||||||
|
Net
issuances (repayments) of commercial paper and
|
||||||||||
|
other
short-term debt
|
0.4
|
1.1
|
||||||||
|
Payments
of long-term debt including current maturities
|
(0.6
|
)
|
(1.9
|
)
|
||||||
|
Stock
repurchases
|
(117.3
|
)
|
-
|
|||||||
|
Stock
options exercised
|
13.4
|
9.4
|
||||||||
|
Net
cash provided by (used for) financing activities of continuing
operations
|
(104.1
|
)
|
8.6
|
|||||||
|
Net
cash provided by (used for) financing activities of discontinued
operations
|
-
|
-
|
||||||||
|
Net
cash provided by (used for) financing
activities
|
(104.1
|
)
|
8.6
|
|||||||
|
Net
increase (decrease) in cash and cash equivalents
|
(177.1
|
)
|
8.8
|
|||||||
|
Cash
and cash equivalents at January 1
|
487.7
|
499.8
|
||||||||
|
Cash
and cash equivalents at June 30
|
$
|
310.6
|
$
|
508.6
|
||||||
|
Free
Cash Flow from Continuing Operations
|
||||||||||
|
Net
cash provided by (used for) operating activities of continuing
operations
|
$
|
126.4
|
$
|
106.5
|
||||||
|
Net
cash provided by (used for):
|
||||||||||
|
Capital
expenditures
|
(97.3
|
)
|
(79.9
|
)
|
||||||
|
Proceeds
from investment sale (1)
|
-
|
57.9
|
||||||||
|
Proceeds
from sale of property, plant and equipment
|
5.4
|
11.8
|
||||||||
|
Total
Free Cash Flow from Continuing Operations
|
$
|
34.5
|
$
|
96.3
|
||||||
|
(1)
Pre-tax
proceeds from the sale of the Company's investment in MarineMax,
Inc., net
of selling costs.
|
||||||||||