

| 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 September 30
|
|||||||||||||
|
2006
|
2005
|
%
Change
|
|||||||||||
|
Net
sales
|
$
|
1,337.8
|
$
|
1,351.1
|
-1
|
%
|
|||||||
|
Cost
of sales
|
1,048.9
|
1,045.6
|
0
|
%
|
|||||||||
|
Selling,
general and administrative expense
|
182.5
|
173.3
|
5
|
%
|
|||||||||
|
Research
and development expense
|
32.1
|
30.1
|
7
|
%
|
|||||||||
|
Operating
earnings
|
74.3
|
102.1
|
-27
|
%
|
|||||||||
|
Equity
earnings
|
2.9
|
3.3
|
-12
|
%
|
|||||||||
|
Other
income (expense), net
|
0.5
|
(0.2
|
)
|
NM
|
|||||||||
|
Earnings
before interest and income taxes
|
77.7
|
105.2
|
-26
|
%
|
|||||||||
|
Interest
expense
|
(15.7
|
)
|
(13.5
|
)
|
16
|
%
|
|||||||
|
Interest
income
|
5.0
|
3.9
|
28
|
%
|
|||||||||
|
Earnings
before income taxes
|
67.0
|
95.6
|
-30
|
%
|
|||||||||
|
Income
tax provision
|
16.6
|
13.2
|
|||||||||||
|
Net
earnings from continuing operations
|
50.4
|
82.4
|
-39
|
%
|
|||||||||
|
Net
earnings (loss) from discontinued operations, net of
tax
|
(13.9
|
)
|
6.0
|
NM
|
|||||||||
|
Net
earnings
|
$
|
36.5
|
$
|
88.4
|
-59
|
%
|
|||||||
|
Earnings
per common share:
|
|||||||||||||
|
Basic
|
|||||||||||||
|
Earnings
from continuing operations
|
$
|
0.54
|
$
|
0.84
|
-36
|
%
|
|||||||
|
Earnings
(loss) from discontinued operations
|
(0.15
|
)
|
0.06
|
NM
|
|||||||||
|
Net
earnings
|
$
|
0.39
|
$
|
0.90
|
-57
|
%
|
|||||||
|
Diluted
|
|||||||||||||
|
Earnings
from continuing operations
|
$
|
0.54
|
$
|
0.83
|
-35
|
%
|
|||||||
|
Earnings
(loss) from discontinued operations
|
(0.15
|
)
|
0.06
|
NM
|
|||||||||
|
Net
earnings
|
$
|
0.39
|
$
|
0.89
|
-56
|
%
|
|||||||
|
Weighted
average number of shares used for computation of:
|
|||||||||||||
|
Basic
earnings per share
|
93.2
|
98.1
|
-5
|
%
|
|||||||||
|
Diluted
earnings per share
|
93.7
|
99.3
|
-6
|
%
|
|||||||||
|
Effective
tax rate (1)
|
24.8
|
%
|
13.9
|
%
|
|||||||||
|
Supplemental
Information
|
|||||||||||||
|
Diluted
earnings from continuing operations
|
$
|
0.54
|
$
|
0.83
|
-35
|
%
|
|||||||
|
Non-recurring
tax benefits (1)
|
(0.06
|
)
|
(0.14
|
)
|
NM
|
||||||||
|
Earnings
from continuing operations, as adjusted
|
$
|
0.48
|
$
|
0.69
|
-30
|
%
|
|||||||
|
(1)
The increase in the effective tax rate for the third quarter of
2006 was
primarily due to lower non-recurring tax benefits of $5.2 million,
compared to $13.9 million in the third quarter of 2005.
|
|||||||||||||
|
Brunswick
Corporation
|
|||||||||||||
|
Comparative
Consolidated Statements of Income
|
|||||||||||||
|
(in
millions, except per share data)
|
|||||||||||||
|
(unaudited)
|
|||||||||||||
|
Nine
Months Ended September 30
|
|||||||||||||
|
2006
|
2005
|
%
Change
|
|||||||||||
|
Net
sales
|
$
|
4,294.2
|
$
|
4,225.2
|
2
|
%
|
|||||||
|
Cost
of sales
|
3,337.1
|
3,211.9
|
4
|
%
|
|||||||||
|
Selling,
general and administrative expense
|
549.8
|
553.7
|
-1
|
%
|
|||||||||
|
Research
and development expense
|
96.6
|
90.5
|
7
|
%
|
|||||||||
|
Operating
earnings
|
310.7
|
369.1
|
-16
|
%
|
|||||||||
|
Equity
earnings
|
14.7
|
13.9
|
6
|
%
|
|||||||||
|
Investment
sale gain (1)
|
-
|
38.7
|
NM
|
||||||||||
|
Other
expense, net
|
(2.2
|
)
|
(1.0
|
)
|
NM
|
||||||||
|
Earnings
before interest and income taxes
|
323.2
|
420.7
|
-23
|
%
|
|||||||||
|
Interest
expense
|
(43.5
|
)
|
(39.6
|
)
|
10
|
%
|
|||||||
|
Interest
income
|
10.4
|
10.1
|
3
|
%
|
|||||||||
|
Earnings
before income taxes
|
290.1
|
391.2
|
-26
|
%
|
|||||||||
|
Income
tax provision
|
71.1
|
103.8
|
|||||||||||
|
Net
earnings from continuing operations
|
219.0
|
287.4
|
-24
|
%
|
|||||||||
|
Net
earnings (loss) from discontinued operations, net of
tax
|
(31.9
|
)
|
9.7
|
NM
|
|||||||||
|
Net
earnings
|
$
|
187.1
|
$
|
297.1
|
-37
|
%
|
|||||||
|
Earnings
per common share:
|
|||||||||||||
|
Basic
|
|||||||||||||
|
Earnings
from continuing operations
|
$
|
2.32
|
$
|
2.93
|
-21
|
%
|
|||||||
|
Earnings
(loss) from discontinued operations
|
(0.34
|
)
|
0.10
|
NM
|
|||||||||
|
Net
earnings
|
$
|
1.98
|
$
|
3.03
|
-35
|
%
|
|||||||
|
Diluted
|
|||||||||||||
|
Earnings
from continuing operations
|
$
|
2.30
|
$
|
2.90
|
-21
|
%
|
|||||||
|
Earnings
(loss) from discontinued operations
|
(0.34
|
)
|
0.10
|
NM
|
|||||||||
|
Net
earnings
|
$
|
1.96
|
$
|
3.00
|
-35
|
%
|
|||||||
|
Weighted
average number of shares used for computation of:
|
|||||||||||||
|
Basic
earnings per share
|
94.5
|
97.9
|
-3
|
%
|
|||||||||
|
Diluted
earnings per share
|
95.3
|
99.2
|
-4
|
%
|
|||||||||
|
Effective
tax rate (2)
|
24.5
|
%
|
26.5
|
%
|
|||||||||
|
Supplemental
Information
|
|||||||||||||
|
Diluted
earnings from continuing operations
|
$
|
2.30
|
$
|
2.90
|
-21
|
%
|
|||||||
|
Non-recurring
tax benefits (2)
|
(0.25
|
)
|
(0.14
|
)
|
79
|
%
|
|||||||
|
Investment
sale gain (1)
|
-
|
(0.32
|
)
|
NM
|
|||||||||
|
Earnings
from continuing operations, as adjusted
|
$
|
2.05
|
$
|
2.44
|
-16
|
%
|
|||||||
|
(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 nine months
of 2006
was primarily due to higher non-recurring tax benefits of $23.4
million,
compared to $13.9 million in the first nine months of
2005.
|
|||||||||||||
|
Brunswick
Corporation
|
|||||||||||||||||||||||||
|
Selected
Financial Information
|
|||||||||||||||||||||||||
|
(in
millions)
|
|||||||||||||||||||||||||
|
(unaudited)
|
|||||||||||||||||||||||||
|
Segment
Information
|
|||||||||||||||||||||||||
|
Three
Months Ended September 30
|
|||||||||||||||||||||||||
|
Net
Sales
|
Operating
Earnings
|
Operating
Margin
|
|||||||||||||||||||||||
|
%
|
%
|
||||||||||||||||||||||||
|
2006
|
2005
|
Change
|
2006
|
2005
|
Change
|
2006
|
2005
|
||||||||||||||||||
|
Boat
|
$
|
679.2
|
$
|
685.5
|
-1
|
%
|
$
|
24.8
|
$
|
37.9
|
-35
|
%
|
3.7
|
%
|
5.5
|
%
|
|||||||||
|
Marine
Engine
|
536.5
|
555.0
|
-3
|
%
|
50.4
|
61.2
|
-18
|
%
|
9.4
|
%
|
11.0
|
%
|
|||||||||||||
|
Marine
eliminations
|
(127.8
|
)
|
(128.7
|
)
|
-
|
-
|
|||||||||||||||||||
|
Total
Marine
|
1,087.9
|
1,111.8
|
-2
|
%
|
75.2
|
99.1
|
-24
|
%
|
6.9
|
%
|
8.9
|
%
|
|||||||||||||
|
Fitness
|
136.6
|
127.4
|
7
|
%
|
12.6
|
14.2
|
-11
|
%
|
9.2
|
%
|
11.1
|
%
|
|||||||||||||
|
Bowling
& Billiards
|
113.4
|
111.9
|
1
|
%
|
3.1
|
5.7
|
-46
|
%
|
2.7
|
%
|
5.1
|
%
|
|||||||||||||
|
Eliminations
|
(0.1
|
)
|
-
|
-
|
-
|
||||||||||||||||||||
|
Corp/Other
|
-
|
-
|
(16.6
|
)
|
(16.9
|
)
|
2
|
%
|
|||||||||||||||||
|
Total
|
$
|
1,337.8
|
$
|
1,351.1
|
-1
|
%
|
$
|
74.3
|
$
|
102.1
|
-27
|
%
|
5.6
|
%
|
7.6
|
%
|
|||||||||
|
Nine
Months Ended September 30
|
|||||||||||||||||||||||||
|
Net
Sales
|
Operating
Earnings
|
Operating
Margin
|
|||||||||||||||||||||||
|
%
|
%
|
||||||||||||||||||||||||
|
2006
|
2005
|
Change
|
2006
|
2005
|
Change
|
2006
|
2005
|
||||||||||||||||||
|
Boat
|
$
|
2,199.9
|
$
|
2,111.7
|
4
|
%
|
$
|
126.3
|
$
|
161.9
|
-22
|
%
|
5.7
|
%
|
7.7
|
%
|
|||||||||
|
Marine
Engine
|
1,760.0
|
1,780.8
|
-1
|
%
|
190.0
|
216.7
|
-12
|
%
|
10.8
|
%
|
12.2
|
%
|
|||||||||||||
|
Marine
eliminations
|
(404.0
|
)
|
(379.6
|
)
|
-
|
-
|
|||||||||||||||||||
|
Total
Marine
|
3,555.9
|
3,512.9
|
1
|
%
|
316.3
|
378.6
|
-16
|
%
|
8.9
|
%
|
10.8
|
%
|
|||||||||||||
|
Fitness
|
400.3
|
375.3
|
7
|
%
|
28.9
|
25.7
|
12
|
%
|
7.2
|
%
|
6.8
|
%
|
|||||||||||||
|
Bowling
& Billiards
|
338.2
|
338.3
|
0
|
%
|
16.5
|
22.0
|
-25
|
%
|
4.9
|
%
|
6.5
|
%
|
|||||||||||||
|
Eliminations
|
(0.2
|
)
|
(1.3
|
)
|
-
|
-
|
|||||||||||||||||||
|
Corp/Other
|
-
|
-
|
(51.0
|
)
|
(57.2
|
)
|
11
|
%
|
|||||||||||||||||
|
Total
|
$
|
4,294.2
|
$
|
4,225.2
|
2
|
%
|
$
|
310.7
|
$
|
369.1
|
-16
|
%
|
7.2
|
%
|
8.7
|
%
|
|||||||||
|
Brunswick
Corporation
|
|||||||||||||
|
Comparative
Consolidated Balance Sheets
|
|||||||||||||
|
(in
millions)
|
|||||||||||||
|
(unaudited)
|
|||||||||||||
|
September
30,
|
December
31,
|
September
30,
|
|||||||||||
|
2006
|
2005
|
2005
|
|||||||||||
|
(unaudited)
|
(unaudited)
|
||||||||||||
|
Assets
|
|||||||||||||
|
Current
assets
|
|||||||||||||
|
Cash
and cash equivalents
|
$
|
559.5
|
$
|
487.7
|
$
|
535.9
|
|||||||
|
Accounts
and notes receivables, net
|
473.3
|
471.6
|
449.8
|
||||||||||
|
Inventories
|
|||||||||||||
|
Finished
goods
|
398.5
|
384.3
|
406.0
|
||||||||||
|
Work-in-process
|
330.6
|
298.5
|
314.4
|
||||||||||
|
Raw
materials
|
152.6
|
134.1
|
149.4
|
||||||||||
|
Net
inventories
|
881.7
|
816.9
|
869.8
|
||||||||||
|
Deferred
income taxes
|
282.8
|
274.8
|
293.7
|
||||||||||
|
Prepaid
expenses and other
|
65.0
|
70.3
|
48.8
|
||||||||||
|
Current
assets held for sale
|
111.3
|
113.7
|
100.5
|
||||||||||
|
Current
assets
|
2,373.6
|
2,235.0
|
2,298.5
|
||||||||||
|
Net
property
|
993.2
|
953.3
|
919.0
|
||||||||||
|
Other
assets
|
|||||||||||||
|
Goodwill
and other intangibles
|
1,005.2
|
949.2
|
952.2
|
||||||||||
|
Investments
and other long-term assets
|
368.5
|
391.0
|
357.5
|
||||||||||
|
Long-term
assets held for sale
|
94.2
|
93.0
|
91.3
|
||||||||||
|
Other
assets
|
1,467.9
|
1,433.2
|
1,401.0
|
||||||||||
|
Total
assets
|
$
|
4,834.7
|
$
|
4,621.5
|
$
|
4,618.5
|
|||||||
|
Liabilities
and shareholders' equity
|
|||||||||||||
|
Current
liabilities
|
|||||||||||||
|
Short-term
debt (1)
|
$
|
249.7
|
$
|
1.1
|
$
|
5.8
|
|||||||
|
Accounts
payable
|
403.3
|
431.7
|
406.8
|
||||||||||
|
Accrued
expenses
|
742.5
|
803.8
|
778.3
|
||||||||||
|
Current
liabilities held for sale
|
69.7
|
68.6
|
65.4
|
||||||||||
|
Current
liabilities
|
1,465.2
|
1,305.2
|
1,256.3
|
||||||||||
|
Long-term
debt (1)
|
726.0
|
723.7
|
726.8
|
||||||||||
|
Other
long-term liabilities
|
596.8
|
608.1
|
636.2
|
||||||||||
|
Long-term
liabilities held for sale
|
8.1
|
5.7
|
5.4
|
||||||||||
|
Common
shareholders' equity
|
2,038.6
|
1,978.8
|
1,993.8
|
||||||||||
|
Total
liabilities and shareholders' equity
|
$
|
4,834.7
|
$
|
4,621.5
|
$
|
4,618.5
|
|||||||
|
Supplemental
Information
|
|||||||||||||
|
Debt-to-capitalization
rate
|
32.4
|
%
|
26.8
|
%
|
26.9
|
%
|
|||||||
|
(1)
The Company completed the offering of a $250 million aggregate
principal
amount of floating rate notes due in 2009 under its universal
shelf
registration, included in Long-term debt. The proceeds from this
offering
will be used to repay the Company's short-term outstanding $250
million
6.75% notes due in December 2006.
|
|||||||||||||
|
Brunswick
Corporation
|
||||||||||
|
Comparative
Consolidated Condensed Statements of Cash Flows
|
||||||||||
|
(in
millions)
|
||||||||||
|
(unaudited)
|
||||||||||
|
Nine
Months
Ended
September 30
|
||||||||||
|
2006
|
2005
|
|||||||||
|
Cash
flows from operating activities
|
||||||||||
|
Net
earnings
|
$
|
219.0
|
$
|
287.4
|
||||||
|
Depreciation
and amortization
|
123.1
|
114.3
|
||||||||
|
Changes
in noncash current assets and current liabilities
|
(143.7
|
)
|
(132.4
|
)
|
||||||
|
Income
taxes and other, net
|
17.6
|
(29.7
|
)
|
|||||||
|
Net
cash provided by (used for) operating activities of continuing
operations
|
216.0
|
239.6
|
||||||||
|
Net
cash provided by (used for) operating activities of discontinued
operations
|
(38.2
|
)
|
13.1
|
|||||||
|
Net
cash provided by (used for) operating
activities
|
177.8
|
252.7
|
||||||||
|
Cash
flows from investing activities
|
||||||||||
|
Capital
expenditures
|
(139.7
|
)
|
(150.4
|
)
|
||||||
|
Acquisitions
of businesses, net of cash and debt acquired
|
(82.7
|
)
|
(127.5
|
)
|
||||||
|
Investments
|
14.5
|
4.7
|
||||||||
|
Proceeds
from sale of property, plant and equipment
|
6.8
|
13.4
|
||||||||
|
Proceeds
from investment sale (1)
|
-
|
57.9
|
||||||||
|
Other,
net
|
(0.4
|
)
|
(1.2
|
)
|
||||||
|
Net
cash provided by (used for) investing activities of continuing
operations
|
(201.5
|
)
|
(203.1
|
)
|
||||||
|
Net
cash provided by (used for) investing activities of discontinued
operations
|
(4.8
|
)
|
(12.8
|
)
|
||||||
|
Net
cash provided by (used for) investing
activities
|
(206.3
|
)
|
(215.9
|
)
|
||||||
|
|
||||||||||
|
Cash
flows from financing activities
|
||||||||||
|
Net
issuances (repayments) of commercial paper and
|
||||||||||
|
other
short-term debt
|
(0.2
|
)
|
4.4
|
|||||||
|
Net
proceeds from issuance of long-term debt
|
250.0
|
-
|
||||||||
|
Payments
of long-term debt including current maturities
|
(0.8
|
)
|
(3.8
|
)
|
||||||
|
Stock
repurchases
|
(163.1
|
)
|
(15.7
|
)
|
||||||
|
Stock
options exercised
|
14.4
|
14.4
|
||||||||
|
Net
cash provided by (used for) financing activities of continuing
operations
|
100.3
|
(0.7
|
)
|
|||||||
|
Net
cash provided by (used for) financing activities of discontinued
operations
|
-
|
-
|
||||||||
|
Net
cash provided by (used for) financing
activities
|
100.3
|
(0.7
|
)
|
|||||||
|
Net
increase (decrease) in cash and cash equivalents
|
71.8
|
36.1
|
||||||||
|
Cash
and cash equivalents at January 1
|
487.7
|
499.8
|
||||||||
|
Cash
and cash equivalents at September 30
|
$
|
559.5
|
$
|
535.9
|
||||||
|
Free
Cash Flow from Continuing Operations
|
||||||||||
|
Net
cash provided by (used for) operating activities of continuing
operations
|
$
|
216.0
|
$
|
239.6
|
||||||
|
Net
cash provided by (used for):
|
||||||||||
|
Capital
expenditures
|
(139.7
|
)
|
(150.4
|
)
|
||||||
|
Proceeds
from investment sale (1)
|
-
|
57.9
|
||||||||
|
Proceeds
from sale of property, plant and equipment
|
6.8
|
13.4
|
||||||||
|
Other,
net
|
(0.4
|
)
|
(1.2
|
)
|
||||||
|
Total
Free Cash Flow from Continuing Operations
|
$
|
82.7
|
$
|
159.3
|
||||||
|
(1)
Pre-tax proceeds from the sale of the Company's investment in MarineMax,
Inc., net of selling costs.
|
||||||||||