

| 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)
|
||||||||||
|
Three
Months Ended December 31
|
||||||||||
|
2006
|
2005
|
%
Change
|
||||||||
|
(unaudited)
|
||||||||||
|
Net
sales
|
$
|
1,370.8
|
$
|
1,381.7
|
-1%
|
|
||||
|
Cost
of sales
|
1,102.2
|
1,073.4
|
3%
|
|
||||||
|
Selling,
general and administrative expense
|
202.5
|
175.7
|
15%
|
|
||||||
|
Research
and development expense
|
35.6
|
33.0
|
8%
|
|
||||||
|
Operating
earnings (1)
|
30.5
|
99.6
|
-69%
|
|
||||||
|
Equity
earnings
|
0.2
|
4.2
|
-95%
|
|
||||||
|
Other
income (expense), net
|
0.3
|
(0.4
|
)
|
NM
|
||||||
|
Earnings
before interest and income taxes
|
31.0
|
103.4
|
-70%
|
|
||||||
|
Interest
expense
|
(17.0
|
)
|
(13.6
|
)
|
25%
|
|
||||
|
Interest
income
|
5.6
|
4.9
|
14%
|
|
||||||
|
Earnings
before income taxes
|
19.6
|
94.7
|
-79%
|
|
||||||
|
Income
tax provision (benefit)
|
(24.6
|
)
|
11.0
|
|||||||
|
Net
earnings from continuing operations
|
44.2
|
83.7
|
-47%
|
|
||||||
|
Discontinued
operations:
|
||||||||||
|
Earnings
(loss) from discontinued operations, net of tax
|
(11.8
|
)
|
4.6
|
|||||||
|
Impairment
charges on assets held for sale, net of tax
|
(85.6
|
)
|
-
|
|||||||
|
Net
earnings (loss) from discontinued operations, net of
tax
|
(97.4
|
)
|
4.6
|
NM
|
||||||
|
Net
earnings (loss)
|
$
|
(53.2
|
)
|
$
|
88.3
|
NM
|
||||
|
Earnings
per common share:
|
||||||||||
|
Basic
|
||||||||||
|
Earnings
from continuing operations
|
$
|
0.48
|
$
|
0.86
|
-44%
|
|
||||
|
Earnings
(loss) from discontinued operations
|
(1.05
|
)
|
0.05
|
NM
|
||||||
|
Net
earnings (loss)
|
$
|
(0.57
|
)
|
$
|
0.91
|
NM
|
||||
|
Diluted
|
||||||||||
|
Earnings
from continuing operations
|
$
|
0.47
|
$
|
0.85
|
-45%
|
|
||||
|
Earnings
(loss) from discontinued operations
|
(1.04
|
)
|
0.05
|
NM
|
||||||
|
Net
earnings (loss)
|
$
|
(0.57
|
)
|
$
|
0.90
|
NM
|
||||
|
Weighted
average number of shares used for computation of:
|
||||||||||
|
Basic
earnings per share
|
92.3
|
96.7
|
-5%
|
|
||||||
|
Diluted
earnings per share
|
93.0
|
97.8
|
-5%
|
|
||||||
|
Effective
tax rate (2)
|
NM
|
11.6
|
%
|
|||||||
|
Supplemental
Information
|
||||||||||
|
Diluted
earnings from continuing operations
|
$
|
0.47
|
$
|
0.85
|
-45%
|
|
||||
|
Non-recurring
tax benefits (2)
|
(0.25
|
)
|
(0.17
|
)
|
NM
|
|||||
|
Diluted
earnings from continuing operations, as adjusted
|
$
|
0.22
|
$
|
0.68
|
-68%
|
|
||||
|
Diluted
earnings (loss) from discontinued operations
|
$
|
(1.04
|
)
|
$
|
0.05
|
NM
|
||||
|
Impairment
charges on assets held for sale
|
0.92
|
-
|
NM
|
|||||||
|
Diluted
earnings (loss) from discontinued operations, as adjusted
|
$
|
(0.12
|
)
|
$
|
0.05
|
NM
|
||||
|
(1)
|
Operating
earnings in the fourth quarter of 2006 include an $18.9 million pre-tax
restructuring charge, equivalent to $0.14 per diluted
share.
|
|||||
|
(2)
|
The
decrease in the effective tax rate for the fourth quarter of 2006
was
primarily due to higher non-recurring tax benefits of $23.6 million,
compared with $17.0 million in the fourth quarter of 2005.
|
|||||
|
Brunswick
Corporation
|
||||||||||
|
Comparative
Consolidated Statements of Income
|
||||||||||
|
(in
millions, except per share data)
|
||||||||||
|
Year
Ended December 31
|
||||||||||
|
2006
|
2005
|
%
Change
|
||||||||
|
(unaudited)
|
||||||||||
|
Net
sales
|
$
|
5,665.0
|
$
|
5,606.9
|
1%
|
|
||||
|
Cost
of sales
|
4,439.3
|
4,285.3
|
4%
|
|
||||||
|
Selling,
general and administrative expense
|
752.3
|
729.4
|
3%
|
|
||||||
|
Research
and development expense
|
132.2
|
123.5
|
7%
|
|
||||||
|
Operating
earnings (1)
|
341.2
|
468.7
|
-27%
|
|
||||||
|
Equity
earnings
|
14.9
|
18.1
|
-18%
|
|
||||||
|
Investment
sale gain (2)
|
-
|
38.7
|
NM
|
|||||||
|
Other
expense, net
|
(1.9
|
)
|
(1.4
|
)
|
-36%
|
|
||||
|
Earnings
before interest and income taxes
|
354.2
|
524.1
|
-32%
|
|
||||||
|
Interest
expense
|
(60.5
|
)
|
(53.2
|
)
|
14%
|
|
||||
|
Interest
income
|
16.0
|
15.0
|
7%
|
|
||||||
|
Earnings
before income taxes
|
309.7
|
485.9
|
-36%
|
|
||||||
|
Income
tax provision
|
46.5
|
114.8
|
||||||||
|
Net
earnings from continuing operations
|
263.2
|
371.1
|
-29%
|
|
||||||
|
Discontinued
operations:
|
||||||||||
|
Earnings
(loss) from discontinued operations, net of tax
|
(43.7
|
)
|
14.3
|
|||||||
|
Impairment
charges on assets held for sale, net of tax
|
(85.6
|
)
|
-
|
|||||||
|
Net
earnings (loss) from discontinued operations, net of
tax
|
(129.3
|
)
|
14.3
|
NM
|
||||||
|
Net
earnings
|
$
|
133.9
|
$
|
385.4
|
-65%
|
|
||||
|
Earnings
per common share:
|
||||||||||
|
Basic
|
||||||||||
|
Earnings
from continuing operations
|
$
|
2.80
|
$
|
3.80
|
-26%
|
|
||||
|
Earnings
(loss) from discontinued operations
|
(1.38
|
)
|
0.15
|
NM
|
||||||
|
Net
earnings
|
$
|
1.42
|
$
|
3.95
|
-64%
|
|
||||
|
Diluted
|
||||||||||
|
Earnings
from continuing operations
|
$
|
2.78
|
$
|
3.76
|
-26%
|
|
||||
|
Earnings
(loss) from discontinued operations
|
(1.37
|
)
|
0.14
|
NM
|
||||||
|
Net
earnings
|
$
|
1.41
|
$
|
3.90
|
-64%
|
|
||||
|
Weighted
average number of shares used for computation of:
|
||||||||||
|
Basic
earnings per share
|
94.0
|
97.6
|
-4%
|
|
||||||
|
Diluted
earnings per share
|
94.7
|
98.8
|
-4%
|
|
||||||
|
Effective
tax rate (3)
|
15.0
|
%
|
23.6
|
%
|
||||||
|
Supplemental
Information
|
||||||||||
|
Diluted
earnings from continuing operations
|
$
|
2.78
|
$
|
3.76
|
-26%
|
|
||||
|
Non-recurring
tax benefits (3)
|
(0.50
|
)
|
(0.31
|
)
|
NM
|
|||||
|
Investment
sale gain (2)
|
-
|
(0.32
|
)
|
NM
|
||||||
|
Diluted
earnings from continuing operations, as adjusted
|
$
|
2.28
|
$
|
3.13
|
-27%
|
|
||||
|
Diluted
earnings (loss) from discontinued operations
|
$
|
(1.37
|
)
|
$
|
0.14
|
NM
|
||||
|
Non-recurring
tax benefits
|
-
|
(0.02
|
)
|
NM
|
||||||
|
Impairment
charges on assets held for sale
|
0.91
|
-
|
NM
|
|||||||
|
Diluted
earnings (loss) from discontinued operations, as adjusted
|
$
|
(0.46
|
)
|
$
|
0.12
|
NM
|
||||
|
(1)
|
Operating
earnings in 2006 include an $18.9 million pre-tax restructuring
charge,
equivalent to $0.14 per diluted share.
|
|||||
|
(2)
|
The
company sold its investment in MarineMax, Inc., pursuant to a registered
public offering by MarineMax.
|
|||||
|
(3)
|
The
decrease in the effective tax rate for fiscal year 2006 was primarily due
to higher non-recurring tax benefits of $47.0 million, compared
with $30.8
million in fiscal year 2005.
|
|||||
|
Brunswick
Corporation
|
|||||||||||||||||||||||||
|
Selected
Financial Information
|
|||||||||||||||||||||||||
|
(in
millions)
|
|||||||||||||||||||||||||
|
(unaudited)
|
|||||||||||||||||||||||||
|
Segment
Information
|
|||||||||||||||||||||||||
|
Three
Months Ended December 31
|
|||||||||||||||||||||||||
|
Net
Sales
|
Operating
Earnings (1)
|
Operating
Margin
|
|||||||||||||||||||||||
|
2006
|
2005
|
%
Change
|
2006
|
2005
|
%
Change
|
2006
|
2005
|
||||||||||||||||||
|
Boat
|
$
|
664.5
|
$
|
671.7
|
-1
|
%
|
$
|
9.3
|
$
|
30.6
|
-70
|
%
|
1.4
|
%
|
4.6
|
%
|
|||||||||
|
Marine
Engine
|
511.3
|
519.8
|
-2
|
%
|
3.8
|
33.8
|
-89
|
%
|
0.7
|
%
|
6.5
|
%
|
|||||||||||||
|
Marine
eliminations
|
(117.8
|
)
|
(112.0
|
)
|
-
|
-
|
|||||||||||||||||||
|
Total
Marine
|
1,058.0
|
1,079.5
|
-2
|
%
|
13.1
|
64.4
|
-80
|
%
|
1.2
|
%
|
6.0
|
%
|
|||||||||||||
|
Fitness
|
192.8
|
176.1
|
9
|
%
|
28.9
|
30.4
|
-5
|
%
|
15.0
|
%
|
17.3
|
%
|
|||||||||||||
|
Bowling
& Billiards
|
120.1
|
126.2
|
-5
|
%
|
5.6
|
15.2
|
-63
|
%
|
4.7
|
%
|
12.0
|
%
|
|||||||||||||
|
Eliminations
|
(0.1
|
)
|
(0.1
|
)
|
-
|
-
|
|||||||||||||||||||
|
Corp/Other
|
-
|
-
|
(17.1
|
)
|
(10.4
|
)
|
-64
|
%
|
|||||||||||||||||
|
Total
|
$
|
1,370.8
|
$
|
1,381.7
|
-1
|
%
|
$
|
30.5
|
$
|
99.6
|
-69
|
%
|
2.2
|
%
|
7.2
|
%
|
|||||||||
|
|
|||||||||||||||||||||||||
|
Year
Ended December 31
|
|||||||||||||||||||||||||
|
Net
Sales
|
Operating
Earnings (1)
|
Operating
Margin
|
|||||||||||||||||||||||
|
2006
|
2005
|
%
Change
|
2006
|
2005
|
%
Change
|
2006
|
2005
|
||||||||||||||||||
|
Boat
|
$
|
2,864.4
|
$
|
2,783.4
|
3
|
%
|
$
|
135.6
|
$
|
192.5
|
-30
|
%
|
4.7
|
%
|
6.9
|
%
|
|||||||||
|
Marine
Engine
|
2,271.3
|
2,300.6
|
-1
|
%
|
193.8
|
250.5
|
-23
|
%
|
8.5
|
%
|
10.9
|
%
|
|||||||||||||
|
Marine
eliminations
|
(521.8
|
)
|
(491.6
|
)
|
-
|
-
|
|||||||||||||||||||
|
Total
Marine
|
4,613.9
|
4,592.4
|
0
|
%
|
329.4
|
443.0
|
-26
|
%
|
7.1
|
%
|
9.6
|
%
|
|||||||||||||
|
Fitness
|
593.1
|
551.4
|
8
|
%
|
57.8
|
56.1
|
3
|
%
|
9.7
|
%
|
10.2
|
%
|
|||||||||||||
|
Bowling
& Billiards
|
458.3
|
464.5
|
-1
|
%
|
22.1
|
37.2
|
-41
|
%
|
4.8
|
%
|
8.0
|
%
|
|||||||||||||
|
Eliminations
|
(0.3
|
)
|
(1.4
|
)
|
-
|
-
|
|||||||||||||||||||
|
Corp/Other
|
-
|
-
|
(68.1
|
)
|
(67.6
|
)
|
-1
|
%
|
|||||||||||||||||
|
Total
|
$
|
5,665.0
|
$
|
5,606.9
|
1
|
%
|
$
|
341.2
|
$
|
468.7
|
-27
|
%
|
6.0
|
%
|
8.4
|
%
|
|||||||||
|
(1)
|
Operating
earnings in 2006 include an $18.9 million pre-tax restructuring
charge
recorded in the fourth quarter, including $4.2 million in the
Boat
segment, $9.5 million in the Marine Engine segment, $4.5 million
in the
Bowling & Billiards segment and $0.7 million in
Corp/Other.
|
||||||||||||||||
|
Brunswick
Corporation
|
|||||||
|
Comparative
Consolidated Balance Sheets
|
|||||||
|
(in
millions)
|
|||||||
|
December
31,
|
December
31,
|
||||||
|
2006
|
2005
|
||||||
|
(unaudited)
|
|||||||
|
Assets
|
|||||||
|
Current
assets
|
|||||||
|
Cash
and cash equivalents
|
$
|
283.4
|
$
|
487.7
|
|||
|
Accounts
and notes receivables, net
|
492.3
|
471.6
|
|||||
|
Inventories
|
|||||||
|
Finished
goods
|
410.4
|
384.3
|
|||||
|
Work-in-process
|
308.4
|
298.5
|
|||||
|
Raw
materials
|
143.1
|
134.1
|
|||||
|
Net
inventories
|
861.9
|
816.9
|
|||||
|
Deferred
income taxes
|
249.9
|
274.8
|
|||||
|
Prepaid
expenses and other
|
85.4
|
70.3
|
|||||
|
Current
assets held for sale
|
105.5
|
113.7
|
|||||
|
Current
assets
|
2,078.4
|
2,235.0
|
|||||
|
Net
property
|
1,014.9
|
953.3
|
|||||
|
Other
assets
|
|||||||
|
Goodwill
and other intangibles
|
986.2
|
949.2
|
|||||
|
Investments
and other long-term assets
|
338.0
|
391.0
|
|||||
|
Long-term
assets held for sale
|
32.8
|
93.0
|
|||||
|
Other
assets
|
1,357.0
|
1,433.2
|
|||||
|
Total
assets
|
$
|
4,450.3
|
$
|
4,621.5
|
|||
|
Liabilities
and shareholders' equity
|
|||||||
|
Current
liabilities
|
|||||||
|
Short-term
debt
|
$
|
0.7
|
$
|
1.1
|
|||
|
Accounts
payable
|
448.6
|
431.7
|
|||||
|
Accrued
expenses
|
748.9
|
803.8
|
|||||
|
Current
liabilities held for sale
|
95.0
|
68.6
|
|||||
|
Current
liabilities
|
1,293.2
|
1,305.2
|
|||||
|
Long-term
debt
|
725.7
|
723.7
|
|||||
|
Other
long-term liabilities
|
550.9
|
608.1
|
|||||
|
Long-term
liabilities held for sale
|
8.7
|
5.7
|
|||||
|
Common
shareholders' equity
|
1,871.8
|
1,978.8
|
|||||
|
Total
liabilities and shareholders' equity
|
$
|
4,450.3
|
$
|
4,621.5
|
|||
|
Supplemental
Information
|
|||||||
|
Debt-to-capitalization
rate
|
28.0
|
%
|
26.8
|
%
|
|||
|
Brunswick
Corporation
|
|||||||
|
Comparative
Consolidated Condensed Statements of Cash Flows
|
|||||||
|
(in
millions)
|
|||||||
|
Year
Ended December 31
|
|||||||
|
2006
|
2005
|
||||||
|
(unaudited)
|
|||||||
|
Cash
flows from operating activities
|
|||||||
|
Net
earnings
|
$
|
263.2
|
$
|
371.1
|
|||
|
Depreciation
and amortization
|
167.3
|
156.3
|
|||||
|
Changes
in noncash current assets and current liabilities
|
(92.8
|
)
|
(53.6
|
)
|
|||
|
Income
taxes and other, net
|
13.3
|
(52.2
|
)
|
||||
|
Net
cash provided by (used for) operating activities of continuing
operations
|
351.0
|
421.6
|
|||||
|
Net
cash provided by (used for) operating activities of discontinued
operations
|
(35.7
|
)
|
11.3
|
||||
|
Net
cash provided by (used for) operating activities
|
315.3
|
432.9
|
|||||
|
Cash
flows from investing activities
|
|||||||
|
Capital
expenditures
|
(205.1
|
)
|
(223.8
|
)
|
|||
|
Acquisitions
of businesses, net of cash and debt acquired
|
(86.2
|
)
|
(130.3
|
)
|
|||
|
Investments
|
6.1
|
(18.1
|
)
|
||||
|
Proceeds
from sale of property, plant and equipment
|
7.2
|
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
|
(278.4
|
)
|
(302.1
|
)
|
|||
|
Net
cash provided by (used for) investing activities of discontinued
operations
|
(5.5
|
)
|
(20.7
|
)
|
|||
|
Net
cash provided by (used for) investing activities
|
(283.9
|
)
|
(322.8
|
)
|
|||
|
Cash
flows from financing activities
|
|||||||
|
Net
issuances (repayments) of commercial paper and
|
|||||||
|
other
short-term debt
|
(0.2
|
)
|
(0.6
|
)
|
|||
|
Net
proceeds from issuance of long-term debt
|
250.3
|
1.3
|
|||||
|
Payments
of long-term debt including current maturities
|
(251.1
|
)
|
(6.7
|
)
|
|||
|
Stock
repurchases
|
(195.6
|
)
|
(76.0
|
)
|
|||
|
Cash
dividends paid
|
(55.0
|
)
|
(57.3
|
)
|
|||
|
Stock
options exercised
|
15.9
|
17.1
|
|||||
|
Net
cash provided by (used for) financing activities of continuing
operations
|
(235.7
|
)
|
(122.2
|
)
|
|||
|
Net
cash provided by (used for) financing activities of discontinued
operations
|
-
|
-
|
|||||
|
Net
cash provided by (used for) financing activities
|
(235.7
|
)
|
(122.2
|
)
|
|||
|
Net
increase (decrease) in cash and cash equivalents
|
(204.3
|
)
|
(12.1
|
)
|
|||
|
Cash
and cash equivalents at January 1
|
487.7
|
499.8
|
|||||
|
Cash
and cash equivalents at December 31
|
$
|
283.4
|
$
|
487.7
|
|||
|
Free
cash flow from continuing operations
|
|||||||
|
Net
cash provided by (used for) operating activities of continuing
operations
|
$
|
351.0
|
$
|
421.6
|
|||
|
Net
cash provided by (used for):
|
|||||||
|
Capital
expenditures
|
(205.1
|
)
|
(223.8
|
)
|
|||
|
Proceeds
from investment sale (1)
|
-
|
57.9
|
|||||
|
Proceeds
from sale of property, plant and equipment
|
7.2
|
13.4
|
|||||
|
Other,
net
|
(0.4
|
)
|
(1.2
|
)
|
|||
|
Total
free cash flow from continuing operations
|
$
|
152.7
|
$
|
267.9
|
|||
|
(1)
|
Pre-tax
proceeds from the sale of the company's investment in MarineMax,
Inc., net
of selling costs.
|