![]() |
![]() |
| 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
|
||||||||||||
|
Sept.
29,
|
Sept.
30,
|
|||||||||||
|
2007
|
2006
|
%
Change
|
||||||||||
|
Net
sales
|
$ |
1,326.2
|
$ |
1,337.8
|
-1 | % | ||||||
|
Cost
of sales
|
1,067.8
|
1,048.9
|
2 | % | ||||||||
|
Selling,
general and administrative expense
|
207.3
|
182.5
|
14 | % | ||||||||
|
Research
and development expense
|
31.0
|
32.1
|
-3 | % | ||||||||
|
Impairment
charges
|
66.4
|
-
|
NM
|
|||||||||
|
Operating
earnings (loss)
|
(46.3 | ) |
74.3
|
NM
|
||||||||
|
Equity
earnings
|
3.0
|
2.9
|
3 | % | ||||||||
|
Other
income (expense), net
|
7.5
|
0.5
|
NM
|
|||||||||
|
Earnings
(loss) before interest and income taxes
|
(35.8 | ) |
77.7
|
NM
|
||||||||
|
Interest
expense
|
(12.8 | ) | (15.7 | ) | -18 | % | ||||||
|
Interest
income
|
1.9
|
5.0
|
-62 | % | ||||||||
|
Earnings
(loss) before income taxes
|
(46.7 | ) |
67.0
|
NM
|
||||||||
|
Income
tax (benefit) provision
|
(23.0 | ) |
16.6
|
|||||||||
|
Net
earnings (loss) from continuing operations
|
(23.7 | ) |
50.4
|
NM
|
||||||||
|
Discontinued
operations:
|
||||||||||||
|
Earnings
(loss) from discontinued operations, net of tax
|
4.6
|
(13.9 | ) |
NM
|
||||||||
|
Gain
on disposal of discontinued operations, net of tax
|
21.0
|
-
|
NM
|
|||||||||
|
Net
earnings (loss) from discontinued operations
|
25.6
|
(13.9 | ) |
NM
|
||||||||
|
Net
earnings
|
$ |
1.9
|
$ |
36.5
|
-95 | % | ||||||
|
Earnings
per common share:
|
||||||||||||
|
Basic
|
||||||||||||
|
Net
earnings (loss) from continuing operations
|
$ | (0.27 | ) | $ |
0.54
|
NM
|
||||||
|
Earnings
(loss) from discontinued operations, net of tax
|
0.05
|
(0.15 | ) |
NM
|
||||||||
|
Gain
on disposal of discontinued operations, net of tax
|
0.24
|
-
|
NM
|
|||||||||
|
Net
earnings
|
$ |
0.02
|
$ |
0.39
|
-95 | % | ||||||
|
Diluted
|
||||||||||||
|
Net
earnings (loss) from continuing operations
|
$ | (0.27 | ) | $ |
0.54
|
NM
|
||||||
|
Earnings
(loss) from discontinued operations, net of tax
|
0.05
|
(0.15 | ) |
NM
|
||||||||
|
Gain
on disposal of discontinued operations, net of tax
|
0.24
|
-
|
NM
|
|||||||||
|
Net
earnings
|
$ |
0.02
|
$ |
0.39
|
-95 | % | ||||||
|
Weighted
average number of shares used for computation of:
|
||||||||||||
|
Basic
earnings per share
|
89.0
|
93.2
|
-5 | % | ||||||||
|
Diluted
earnings per share
|
89.0
|
93.7
|
-5 | % | ||||||||
|
Effective
tax rate
|
49.4% | 24.8% | ||||||||||
|
Supplemental
earnings per common share information
|
||||||||||||
|
Diluted
net earnings (loss) from continuing operations
|
$ | (0.27 | ) | $ |
0.54
|
NM
|
||||||
|
Impairment
charges, net of tax
|
0.47
|
-
|
NM
|
|||||||||
|
Non-recurring
tax benefits
|
(0.04 | ) | (0.06 | ) |
NM
|
|||||||
|
Diluted
net earnings from continuing operations, as adjusted
|
$ |
0.16
|
$ |
0.48
|
-67 | % | ||||||
|
Brunswick
Corporation
|
||||||||||||
|
Comparative
Consolidated Statements of Income
|
||||||||||||
|
(in
millions, except per share data)
|
||||||||||||
|
(unaudited)
|
||||||||||||
|
Nine
Months Ended
|
||||||||||||
|
Sept.
29,
|
Sept.
30,
|
|||||||||||
|
2007
|
2006
|
%
Change
|
||||||||||
|
Net
sales
|
$ |
4,235.2
|
$ |
4,294.2
|
-1 | % | ||||||
|
Cost
of sales
|
3,348.1
|
3,337.1
|
0 | % | ||||||||
|
Selling,
general and administrative expense
|
627.5
|
549.8
|
14 | % | ||||||||
|
Research
and development expense
|
100.2
|
96.6
|
4 | % | ||||||||
|
Impairment
charges
|
66.4
|
-
|
NM
|
|||||||||
|
Operating
earnings
|
93.0
|
310.7
|
-70 | % | ||||||||
|
Equity
earnings
|
16.4
|
14.7
|
12 | % | ||||||||
|
Other
income (expense), net
|
7.3
|
(2.2 | ) |
NM
|
||||||||
|
Earnings
before interest and income taxes
|
116.7
|
323.2
|
-64 | % | ||||||||
|
Interest
expense
|
(39.7 | ) | (43.5 | ) | -9 | % | ||||||
|
Interest
income
|
5.6
|
10.4
|
-46 | % | ||||||||
|
Earnings
before income taxes
|
82.6
|
290.1
|
-72 | % | ||||||||
|
Income
tax provision
|
15.1
|
71.1
|
||||||||||
|
Net
earnings from continuing operations
|
67.5
|
219.0
|
-69 | % | ||||||||
|
Discontinued
operations:
|
||||||||||||
|
Earnings
(loss) from discontinued operations, net of tax
|
8.6
|
(31.9 | ) |
NM
|
||||||||
|
Gain
on disposal of discontinued operations, net of tax
|
28.7
|
-
|
NM
|
|||||||||
|
Net
earnings (loss) from discontinued operations
|
37.3
|
(31.9 | ) |
NM
|
||||||||
|
Net
earnings
|
$ |
104.8
|
$ |
187.1
|
-44 | % | ||||||
|
Earnings
per common share:
|
||||||||||||
|
Basic
|
||||||||||||
|
Net
earnings from continuing operations
|
$ |
0.75
|
$ |
2.32
|
-68 | % | ||||||
|
Earnings
(loss) from discontinued operations, net of tax
|
0.09
|
(0.34 | ) |
NM
|
||||||||
|
Gain
on disposal of discontinued operations, net of tax
|
0.32
|
-
|
NM
|
|||||||||
|
Net
earnings
|
$ |
1.16
|
$ |
1.98
|
-41 | % | ||||||
|
Diluted
|
||||||||||||
|
Net
earnings from continuing operations
|
$ |
0.75
|
$ |
2.30
|
-67 | % | ||||||
|
Earnings
(loss) from discontinued operations, net of tax
|
0.09
|
(0.34 | ) |
NM
|
||||||||
|
Gain
on disposal of discontinued operations, net of tax
|
0.32
|
-
|
NM
|
|||||||||
|
Net
earnings
|
$ |
1.16
|
$ |
1.96
|
-41 | % | ||||||
|
Weighted
average number of shares used for computation of:
|
||||||||||||
|
Basic
earnings per share
|
90.3
|
94.5
|
-4 | % | ||||||||
|
Diluted
earnings per share
|
90.7
|
95.3
|
-5 | % | ||||||||
|
Effective
tax rate
|
18.3% | 24.5% | ||||||||||
|
Supplemental
earnings per common share information
|
||||||||||||
|
Diluted
net earnings from continuing operations
|
$ |
0.75
|
$ |
2.30
|
-67 | % | ||||||
|
Impairment
charges, net of tax
|
0.46
|
-
|
NM
|
|||||||||
|
Non-recurring
tax benefits
|
(0.06 | ) | (0.25 | ) |
NM
|
|||||||
|
Diluted
net earnings from continuing operations, as adjusted
|
$ |
1.15
|
$ |
2.05
|
-44 | % | ||||||
|
Brunswick
Corporation
|
||||||||||||||||||||||||||||||||
|
Selected
Financial Information
|
||||||||||||||||||||||||||||||||
|
(in
millions)
|
||||||||||||||||||||||||||||||||
|
(unaudited)
|
||||||||||||||||||||||||||||||||
|
Segment
Information
|
||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Net
Sales
|
Operating
Earnings
|
Operating
Margin
|
||||||||||||||||||||||||||||||
|
Three
Months Ended
|
Three
Months Ended
|
Three
Months Ended
|
||||||||||||||||||||||||||||||
|
Sept.
29,
|
Sept.
30,
|
%
|
Sept.
29,
|
Sept.
30,
|
%
|
Sept.
29,
|
Sept.
30,
|
|||||||||||||||||||||||||
|
2007
|
2006
|
Change
|
2007
|
2006
|
Change
|
2007
|
2006
|
|||||||||||||||||||||||||
|
Boat
(1)
|
$ |
613.9
|
$ |
679.2
|
-10% | $ | (90.3 | ) | $ |
24.8
|
NM
|
-14.7 | % | 3.7 | % | |||||||||||||||||
|
Marine
Engine
|
566.7
|
536.5
|
6% |
47.5
|
50.4
|
-6 | % | 8.4 | % | 9.4 | % | |||||||||||||||||||||
|
Marine
eliminations
|
(119.1 | ) | (127.8 | ) |
-
|
-
|
||||||||||||||||||||||||||
|
Total
Marine
|
1,061.5
|
1,087.9
|
-2% | (42.8 | ) |
75.2
|
NM
|
-4.0 | % | 6.9 | % | |||||||||||||||||||||
|
Fitness
|
150.2
|
136.6
|
10% |
11.8
|
12.6
|
-6 | % | 7.9 | % | 9.2 | % | |||||||||||||||||||||
|
Bowling
& Billiards
|
114.6
|
113.4
|
1% | (0.2 | ) |
3.1
|
NM
|
-0.2 | % | 2.7 | % | |||||||||||||||||||||
|
Eliminations
|
(0.1 | ) | (0.1 | ) |
-
|
-
|
||||||||||||||||||||||||||
|
Corp/Other
|
-
|
-
|
(15.1 | ) | (16.6 | ) | 9 | % | ||||||||||||||||||||||||
|
Total
|
$ |
1,326.2
|
$ |
1,337.8
|
-1% | $ | (46.3 | ) | $ |
74.3
|
NM
|
-3.5 | % | 5.6 | % | |||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Net
Sales
|
Operating
Earnings
|
Operating
Margin
|
||||||||||||||||||||||||||||||
|
Nine
Months Ended
|
Nine
Months Ended
|
Nine
Months Ended
|
||||||||||||||||||||||||||||||
|
Sept.
29,
|
Sept.
30,
|
%
|
Sept.
29,
|
Sept.
30,
|
%
|
Sept.
29,
|
Sept.
30,
|
|||||||||||||||||||||||||
|
2007
|
2006
|
Change
|
2007
|
2006
|
Change
|
2007
|
2006
|
|||||||||||||||||||||||||
|
Boat
(1)
|
$ |
2,045.7
|
$ |
2,199.9
|
-7% | $ | (51.5 | ) | $ |
126.3
|
NM
|
-2.5 | % | 5.7 | % | |||||||||||||||||
|
Marine
Engine
|
1,808.9
|
1,760.0
|
3% |
162.5
|
190.0
|
-14 | % | 9.0 | % | 10.8 | % | |||||||||||||||||||||
|
Marine
eliminations
|
(382.0 | ) | (404.0 | ) |
-
|
-
|
||||||||||||||||||||||||||
|
Total
Marine
|
3,472.6
|
3,555.9
|
-2% |
111.0
|
316.3
|
-65 | % | 3.2 | % | 8.9 | % | |||||||||||||||||||||
|
Fitness
|
439.2
|
400.3
|
10 | % |
27.3
|
28.9
|
-6 | % | 6.2 | % | 7.2 | % | ||||||||||||||||||||
|
Bowling
& Billiards
|
323.6
|
338.2
|
-4 | % |
5.4
|
16.5
|
-67 | % | 1.7 | % | 4.9 | % | ||||||||||||||||||||
|
Eliminations
|
(0.2 | ) | (0.2 | ) |
-
|
-
|
||||||||||||||||||||||||||
|
Corp/Other
|
-
|
-
|
(50.7 | ) | (51.0 | ) | 1 | % | ||||||||||||||||||||||||
|
Total
|
$ |
4,235.2
|
$ |
4,294.2
|
-1 | % | $ |
93.0
|
$ |
310.7
|
-70 | % | 2.2 | % | 7.2 | % | ||||||||||||||||
|
(1)
Boat
segment operating earnings for the three and nine months ended September
29, 2007, include a $66.4 million impairment charge recorded in the
third
quarter of 2007.
|
||||||||||||||||||||||||||||||||
|
Brunswick
Corporation
|
||||||||||||
|
Comparative
Condensed Consolidated Balance Sheets
|
||||||||||||
|
(in
millions)
|
||||||||||||
|
Sept.
29,
|
Dec.
31,
|
Sept.
30,
|
||||||||||
|
2007
|
2006
|
2006
|
||||||||||
|
(unaudited)
|
(unaudited)
|
|||||||||||
|
Assets
|
||||||||||||
|
Current
assets
|
||||||||||||
|
Cash
and cash equivalents
|
$ |
327.8
|
$ |
283.4
|
$ |
559.5
|
||||||
|
Accounts
and notes receivables, net
|
510.9
|
492.3
|
473.3
|
|||||||||
|
Inventories
|
||||||||||||
|
Finished
goods
|
510.7
|
410.4
|
398.5
|
|||||||||
|
Work-in-process
|
348.0
|
308.4
|
330.6
|
|||||||||
|
Raw
materials
|
148.4
|
143.1
|
152.6
|
|||||||||
|
Net
inventories
|
1,007.1
|
861.9
|
881.7
|
|||||||||
|
Deferred
income taxes
|
250.3
|
249.9
|
282.8
|
|||||||||
|
Prepaid
expenses and other
|
75.6
|
85.4
|
65.0
|
|||||||||
|
Current
assets held for sale
|
-
|
105.5
|
111.3
|
|||||||||
|
Current
assets
|
2,171.7
|
2,078.4
|
2,373.6
|
|||||||||
|
Net
property
|
1,049.5
|
1,014.9
|
993.2
|
|||||||||
|
Other
assets
|
||||||||||||
|
Goodwill
|
679.2
|
663.6
|
659.4
|
|||||||||
|
Other
intangibles, net
|
249.7
|
322.6
|
345.8
|
|||||||||
|
Investments
and other long-term assets
|
321.4
|
338.0
|
368.5
|
|||||||||
|
Long-term
assets held for sale
|
-
|
32.8
|
94.2
|
|||||||||
|
Other
assets
|
1,250.3
|
1,357.0
|
1,467.9
|
|||||||||
|
Total
assets
|
$ |
4,471.5
|
$ |
4,450.3
|
$ |
4,834.7
|
||||||
|
Liabilities
and shareholders' equity
|
||||||||||||
|
Current
liabilities
|
||||||||||||
|
Short-term
debt
|
$ |
0.2
|
$ |
0.7
|
$ |
249.7
|
||||||
|
Accounts
payable
|
461.7
|
448.6
|
403.3
|
|||||||||
|
Accrued
expenses
|
857.8
|
748.9
|
742.5
|
|||||||||
|
Current
liabilities held for sale
|
-
|
95.0
|
69.7
|
|||||||||
|
Current
liabilities
|
1,319.7
|
1,293.2
|
1,465.2
|
|||||||||
|
Long-term
debt
|
726.1
|
725.7
|
726.0
|
|||||||||
|
Other
long-term liabilities
|
522.3
|
550.9
|
596.8
|
|||||||||
|
Long-term
liabilities held for sale
|
-
|
8.7
|
8.1
|
|||||||||
|
Common
shareholders' equity
|
1,903.4
|
1,871.8
|
2,038.6
|
|||||||||
|
Total
liabilities and shareholders' equity
|
$ |
4,471.5
|
$ |
4,450.3
|
$ |
4,834.7
|
||||||
|
Supplemental
information
|
||||||||||||
|
Debt-to-capitalization
rate
|
27.6% | 28.0% | 32.4% | |||||||||
|
Brunswick
Corporation
|
|||||||
|
Comparative
Condensed Consolidated Statements of Cash Flows
|
|||||||
|
(in
millions)
|
|||||||
| (unaudited) | |||||||
|
|
Nine
Months Ended
|
||||||
|
Sept.
29,
|
Sept.
30,
|
||||||
|
2007
|
2006
|
||||||
|
Cash
flows from operating activities
|
|||||||
|
Net
earnings from continuing operations
|
$ |
67.5
|
$ |
219.0
|
|||
|
Depreciation
and amortization
|
130.2
|
123.1
|
|||||
|
Changes
in noncash current assets and current liabilities
|
(50.0 | ) | (143.7 | ) | |||
|
Impairment
charges
|
66.4
|
-
|
|||||
|
Income
taxes and other, net
|
25.8
|
17.6
|
|||||
|
Net
cash provided by operating activities of continuing
operations
|
239.9
|
216.0
|
|||||
|
Net
cash used for operating activities of discontinued
operations
|
(19.3 | ) | (38.2 | ) | |||
|
Net
cash provided by operating activities
|
220.6
|
177.8
|
|||||
|
Cash
flows from investing activities
|
|||||||
|
Capital
expenditures
|
(156.3 | ) | (139.7 | ) | |||
|
Acquisitions
of businesses, net of cash acquired
|
(6.2 | ) | (82.7 | ) | |||
|
Investments
|
9.1
|
14.5
|
|||||
|
Proceeds
from the sale of property, plant and equipment
|
5.3
|
6.8
|
|||||
|
Other,
net
|
12.1
|
(0.4 | ) | ||||
|
Net
cash used for investing activities of continuing
operations
|
(136.0 | ) | (201.5 | ) | |||
|
Net
cash provided by (used for) investing activities of discontinued
operations
|
65.2
|
(4.8 | ) | ||||
|
Net
cash used for investing activities
|
(70.8 | ) | (206.3 | ) | |||
|
Cash
flows from financing activities
|
|||||||
|
Net
issuances (repayments) of commercial paper and other short-term
debt
|
-
|
(0.2 | ) | ||||
|
Net
proceeds from issuance of long-term debt
|
-
|
250.0
|
|||||
|
Payments
of long-term debt including current maturities
|
(0.7 | ) | (0.8 | ) | |||
|
Stock
repurchases
|
(115.5 | ) | (163.1 | ) | |||
|
Stock
options exercised
|
10.8
|
14.4
|
|||||
|
Net
cash provided by (used for) financing activities of continuing
operations
|
(105.4 | ) |
100.3
|
||||
|
Net
cash used for financing activities of discontinued
operations
|
-
|
-
|
|||||
|
Net
cash provided by (used for) financing activities
|
(105.4 | ) |
100.3
|
||||
|
Net
increase in cash and cash equivalents
|
44.4
|
71.8
|
|||||
|
Cash
and cash equivalents at beginning of period
|
283.4
|
487.7
|
|||||
|
Cash
and cash equivalents at end of period
|
$ |
327.8
|
$ |
559.5
|
|||
|
Free
cash flow from continuing operations
|
|||||||
|
Net
cash provided by operating activities of continuing
operations
|
$ |
239.9
|
$ |
216.0
|
|||
|
Net
cash provided by (used for):
|
|||||||
|
Capital
expenditures
|
(156.3 | ) | (139.7 | ) | |||
|
Proceeds
from the sale of property, plant and equipment
|
5.3
|
6.8
|
|||||
|
Other,
net
|
12.1
|
(0.4 | ) | ||||
|
Free
cash flow from continuing operations
|
$ |
101.0
|
$ |
82.7
|
|||