

| 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
|
||||||||||||
|
2007
|
2006
|
%
Change
|
||||||||||
|
(unaudited)
|
||||||||||||
|
Net
sales
|
$ | 1,436.0 | $ | 1,370.8 | 5 | % | ||||||
|
Cost
of
sales
|
1,180.0 | 1,102.2 | 7 | % | ||||||||
|
Selling,
general and
administrative expense
|
207.5 | 202.5 | 2 | % | ||||||||
|
Research
and development
expense
|
34.3 | 35.6 | -4 | % | ||||||||
|
Impairment
charges
|
- | - |
NM
|
|||||||||
|
Operating
earnings
|
14.2 | 30.5 | -53 | % | ||||||||
|
Equity
earnings
|
4.9 | 0.2 |
NM
|
|||||||||
|
Other
income (expense),
net
|
0.5 | 0.3 | 67 | % | ||||||||
|
Earnings
before interest and
income taxes
|
19.6 | 31.0 | -37 | % | ||||||||
|
Interest
expense
|
(12.6 | ) | (17.0 | ) | -26 | % | ||||||
|
Interest
income
|
3.1 | 5.6 | -45 | % | ||||||||
|
Earnings
before income
taxes
|
10.1 | 19.6 | -48 | % | ||||||||
|
Income
tax (benefit)
provision
|
(2.0 | ) | (24.6 | ) | ||||||||
|
Net
earnings from continuing
operations
|
12.1 | 44.2 | -73 | % | ||||||||
|
Discontinued
operations:
|
||||||||||||
|
Earnings
(loss) from discontinued
operations, net of tax
|
(6.4 | ) | (97.4 | ) | 93 | % | ||||||
|
Gain
on disposal of discontinued
operations, net of tax
|
1.1 | - |
NM
|
|||||||||
|
Net
earnings (loss) from
discontinued operations
|
(5.3 | ) | (97.4 | ) | 95 | % | ||||||
|
Net
earnings
(loss)
|
$ | 6.8 | $ | (53.2 | ) |
NM
|
||||||
|
Earnings
per common
share:
|
||||||||||||
|
Basic
|
||||||||||||
|
Net
earnings from
continuing operations
|
$ | 0.14 | $ | 0.47 | -70 | % | ||||||
|
Net
earnings (loss)
from discontinued operations
|
(0.06 | ) | (1.05 | ) | 94 | % | ||||||
|
Net
earnings
(loss)
|
$ | 0.08 | $ | (0.58 | ) |
NM
|
||||||
|
Diluted
|
||||||||||||
|
Net
earnings from
continuing operations
|
$ | 0.14 | $ | 0.47 | -70 | % | ||||||
|
Net
earnings (loss)
from discontinued operations
|
(0.06 | ) | (1.04 | ) | 94 | % | ||||||
|
Net
earnings
(loss)
|
$ | 0.08 | $ | (0.57 | ) |
NM
|
||||||
|
Weighted
average number of shares
used for computation of:
|
||||||||||||
|
Basic
earnings per
share
|
88.5 | 92.3 | -4 | % | ||||||||
|
Diluted
earnings per
share
|
88.6 | 93.0 | -5 | % | ||||||||
|
Effective
tax
rate
|
-19.8 | % |
NM
|
|||||||||
|
Supplemental
earnings per common
share information
|
||||||||||||
|
Diluted
net earnings from
continuing operations
|
$ | 0.14 | $ | 0.47 | -70 | % | ||||||
|
Special
tax
items
|
(0.05 | ) | (0.25 | ) |
NM
|
|||||||
|
Diluted
net earnings from
continuing operations, as adjusted
|
$ | 0.09 | $ | 0.22 | -59 | % | ||||||
|
Diluted
net earnings (loss) from
discontinued operations
|
$ | (0.06 | ) | $ | (1.04 | ) | 94 | % | ||||
|
Gain
on disposal of discontinued
operations
|
(0.01 | ) | - | NM | ||||||||
|
Impairment
charges on assets held
for sale
|
- | 0.92 |
NM
|
|||||||||
|
Diluted
net earnings (loss) from
discontinued operations, as adjusted
|
$ | (0.07 | ) | $ | (0.12 | ) | 42 | % | ||||
|
Brunswick
Corporation
|
||||||||||||
|
Comparative
Consolidated
Statements of Income
|
||||||||||||
|
(in
millions, except per share
data)
|
||||||||||||
|
Years
Ended December
31
|
||||||||||||
|
2007
|
2006
|
%
Change
|
||||||||||
|
(unaudited)
|
||||||||||||
|
Net
sales
|
$ | 5,671.2 | $ | 5,665.0 | 0 | % | ||||||
|
Cost
of
sales
|
4,528.1 | 4,439.3 | 2 | % | ||||||||
|
Selling,
general and
administrative expense
|
835.0 | 752.3 | 11 | % | ||||||||
|
Research
and development
expense
|
134.5 | 132.2 | 2 | % | ||||||||
|
Impairment
charges
|
66.4 | - |
NM
|
|||||||||
|
Operating
earnings
|
107.2 | 341.2 | -69 | % | ||||||||
|
Equity
earnings
|
21.3 | 14.9 | 43 | % | ||||||||
|
Other
income (expense),
net
|
7.8 | (1.9 | ) |
NM
|
||||||||
|
Earnings
before interest and
income taxes
|
136.3 | 354.2 | -62 | % | ||||||||
|
Interest
expense
|
(52.3 | ) | (60.5 | ) | -14 | % | ||||||
|
Interest
income
|
8.7 | 16.0 | -46 | % | ||||||||
|
Earnings
before income
taxes
|
92.7 | 309.7 | -70 | % | ||||||||
|
Income
tax
provision
|
13.1 | 46.5 | ||||||||||
|
Net
earnings from continuing
operations
|
79.6 | 263.2 | -70 | % | ||||||||
|
Discontinued
operations:
|
||||||||||||
|
Earnings
(loss) from discontinued
operations, net of tax
|
2.2 | (129.3 | ) |
NM
|
||||||||
|
Gain
on disposal of discontinued
operations, net of tax
|
29.8 | - |
NM
|
|||||||||
|
Net
earnings (loss) from
discontinued operations
|
32.0 | (129.3 | ) |
NM
|
||||||||
|
Net
earnings
|
$ | 111.6 | $ | 133.9 | -17 | % | ||||||
|
Earnings
per common
share:
|
||||||||||||
|
Basic
|
||||||||||||
|
Net
earnings from
continuing operations
|
$ | 0.88 | $ | 2.80 | -69 | % | ||||||
|
Net
earnings (loss)
from discontinued operations
|
0.36 | (1.38 | ) |
NM
|
||||||||
|
Net
earnings
|
$ | 1.24 | $ | 1.42 | -13 | % | ||||||
|
Diluted
|
||||||||||||
|
Net
earnings from
continuing operations
|
$ | 0.88 | $ | 2.78 | -68 | % | ||||||
|
Net
earnings (loss)
from discontinued operations
|
0.36 | (1.37 | ) |
NM
|
||||||||
|
Net
earnings
|
$ | 1.24 | $ | 1.41 | -12 | % | ||||||
|
Weighted
average number of shares
used for computation of:
|
||||||||||||
|
Basic
earnings per
share
|
89.8 | 94.0 | -4 | % | ||||||||
|
Diluted
earnings per
share
|
90.2 | 94.7 | -5 | % | ||||||||
|
Effective
tax
rate
|
14.1 | % | 15.0 | % | ||||||||
|
Supplemental
earnings per common share information
|
||||||||||||
|
Diluted
net earnings from
continuing operations
|
$ | 0.88 | $ | 2.78 | -68 | % | ||||||
|
Impairment
charges, net of
tax
|
0.46 | - | NM | |||||||||
|
Special
tax
items
|
(0.11 | ) | (0.50 | ) |
NM
|
|||||||
|
Diluted
net earnings from
continuing operations, as adjusted
|
$ | 1.23 | $ | 2.28 | -46 | % | ||||||
|
Diluted
net earnings (loss) from
discontinued operations
|
$ | 0.36 | $ | (1.37 | ) |
NM
|
||||||
|
Gain
on disposal of discontinued
operations
|
(0.34 | ) | - | NM | ||||||||
|
Impairment
charges on assets held
for sale
|
- | 0.91 |
NM
|
|||||||||
|
Diluted
net earnings (loss) from
discontinued operations, as adjusted
|
$ | 0.02 | $ | (0.46 | ) |
NM
|
||||||
|
Brunswick
Corporation
|
||||||||||||||||||||||||||||||||
|
Selected
Financial
Information
|
||||||||||||||||||||||||||||||||
|
(in
millions)
|
||||||||||||||||||||||||||||||||
|
(unaudited)
|
||||||||||||||||||||||||||||||||
|
Segment
Information
|
||||||||||||||||||||||||||||||||
|
Three Months Ended December
31
|
||||||||||||||||||||||||||||||||
|
|
Net
Sales
|
Operating
Earnings (1)
|
Operating
Margin
|
|||||||||||||||||||||||||||||
|
%
|
%
|
|
|
|||||||||||||||||||||||||||||
|
2007
|
2006
|
Change
|
2007
|
2006
|
Change
|
2007
|
2006
|
|||||||||||||||||||||||||
|
Boat
|
$ | 645.2 | $ | 664.5 | -3 | % | $ | (29.9 | ) | $ | 9.3 |
NM
|
-4.6 | % | 1.4 | % | ||||||||||||||||
|
Marine
Engine
|
548.6 | 511.3 | 7 | % | 21.2 | 3.8 |
NM
|
3.9 | % | 0.7 | % | |||||||||||||||||||||
|
Marine
eliminations
|
(95.6 | ) | (117.8 | ) | - | - | ||||||||||||||||||||||||||
|
Total
Marine
|
1,098.2 | 1,058.0 | 4 | % | (8.7 | ) | 13.1 |
NM
|
-0.8 | % | 1.2 | % | ||||||||||||||||||||
|
Fitness
|
214.5 | 192.8 | 11 | % | 32.4 | 28.9 | 12 | % | 15.1 | % | 15.0 | % | ||||||||||||||||||||
|
Bowling
&
Billiards
|
123.3 | 120.1 | 3 | % | 11.1 | 5.6 | 98 | % | 9.0 | % | 4.7 | % | ||||||||||||||||||||
|
Eliminations
|
- | (0.1 | ) | - | - | |||||||||||||||||||||||||||
|
Corp/Other
|
- | - | (20.6 | ) | (17.1 | ) | -20 | % | ||||||||||||||||||||||||
|
Total
|
$ | 1,436.0 | $ | 1,370.8 | 5 | % | $ | 14.2 | $ | 30.5 | -53 | % | 1.0 | % | 2.2 | % | ||||||||||||||||
|
Years Ended December 31
|
||||||||||||||||||||||||||||||||
|
|
Net
Sales
|
Operating
Earnings (2)
|
Operating
Margin
|
|||||||||||||||||||||||||||||
|
|
%
|
|
|
%
|
|
|
||||||||||||||||||||||||||
|
2007
|
2006
|
Change
|
2007
|
2006
|
Change
|
2007
|
2006
|
|||||||||||||||||||||||||
|
Boat
(3)
|
$ | 2,690.9 | $ | 2,864.4 | -6 | % | $ | (81.4 | ) | $ | 135.6 |
NM
|
-3.0 | % | 4.7 | % | ||||||||||||||||
|
Marine
Engine
|
2,357.5 | 2,271.3 | 4 | % | 183.7 | 193.8 | -5 | % | 7.8 | % | 8.5 | % | ||||||||||||||||||||
|
Marine
eliminations
|
(477.6 | ) | (521.8 | ) | - | - | ||||||||||||||||||||||||||
|
Total
Marine
|
4,570.8 | 4,613.9 | -1 | % | 102.3 | 329.4 | -69 | % | 2.2 | % | 7.1 | % | ||||||||||||||||||||
|
Fitness
|
653.7 | 593.1 | 10 | % | 59.7 | 57.8 | 3 | % | 9.1 | % | 9.7 | % | ||||||||||||||||||||
|
Bowling
&
Billiards
|
446.9 | 458.3 | -2 | % | 16.5 | 22.1 | -25 | % | 3.7 | % | 4.8 | % | ||||||||||||||||||||
|
Eliminations
|
(0.2 | ) | (0.3 | ) | - | - | ||||||||||||||||||||||||||
|
Corp/Other
|
- | - | (71.3 | ) | (68.1 | ) | -5 | % | ||||||||||||||||||||||||
|
Total
|
$ | 5,671.2 | $ | 5,665.0 | 0 | % | $ | 107.2 | $ | 341.2 | -69 | % | 1.9 | % | 6.0 | % | ||||||||||||||||
|
(1)
|
Operating
earnings in the fourth quarter of 2007 include an $8.8 million
pre-tax
restructuring charge, consisting of $6.0 million in the Boat segment
and
$2.8 million in the Bowling & Billiards segment. Operating earnings in
the fourth quarter of 2006 include a $17.1 million pre-tax restructuring
charge, including $4.2 million in the Boat segment, $9.5 million
in the
Marine Engine segment, $2.7 million in the Bowling & Billiards segment
and $0.7 million in Corp/Other.
|
|||||||||||||||
|
(2)
|
Operating
earnings in 2007 include a $22.2 million pre-tax restructuring
charge,
consisting of $15.9 million in the Boat segment, $3.4 million in
the
Marine Engine segment, $2.8 million in the Bowling & Billiards segment
and $0.1 million in Corp/Other. Operating earnings in 2006 include
a $17.1
million pre-tax restructuring charge, including $4.2 million in
the Boat
segment, $9.5 million in the Marine Engine segment, $2.7 million
in the
Bowling & Billiards segment and $0.7 million in
Corp/Other.
|
|||||||||||||||
|
(3)
|
Boat
segment operating earnings for the year ended December 31, 2007,
include a
$66.4 million impairment charge recorded in the third quarter of
2007.
|
|||||||||||||||
|
Brunswick
Corporation
|
||||||||
|
Comparative
Condensed Consolidated
Balance Sheets
|
||||||||
|
(in
millions)
|
||||||||
|
Years
Ended December 31
|
||||||||
|
2007
|
2006
|
|||||||
|
(unaudited)
|
||||||||
|
Assets
|
||||||||
|
Current
assets
|
||||||||
|
Cash
and cash
equivalents
|
$ | 331.4 | $ | 283.4 | ||||
|
Accounts
and notes
receivables, net
|
572.4 | 492.3 | ||||||
|
Inventories
|
||||||||
|
Finished
goods
|
446.7 | 410.4 | ||||||
|
Work-in-process
|
323.4 | 308.4 | ||||||
|
Raw
materials
|
136.6 | 143.1 | ||||||
|
Net
inventories
|
906.7 | 861.9 | ||||||
|
Deferred
income
taxes
|
249.9 | 249.9 | ||||||
|
Prepaid
expenses and
other
|
53.9 | 85.4 | ||||||
|
Current
assets held
for sale
|
- | 105.5 | ||||||
|
Current
assets
|
2,114.3 | 2,078.4 | ||||||
|
Net
property
|
1,052.8 | 1,014.9 | ||||||
|
Other
assets
|
||||||||
|
Goodwill
|
678.9 | 663.6 | ||||||
|
Other
intangibles,
net
|
245.6 | 322.6 | ||||||
|
Investments
and other
long-term assets
|
274.0 | 338.0 | ||||||
|
Long-term
assets held
for sale
|
- | 32.8 | ||||||
|
Other
assets
|
1,198.5 | 1,357.0 | ||||||
|
Total
assets
|
$ | 4,365.6 | $ | 4,450.3 | ||||
|
Liabilities
and shareholders'
equity
|
||||||||
|
Current
liabilities
|
||||||||
|
Short-term
debt
|
$ | 0.8 | $ | 0.7 | ||||
|
Accounts
payable
|
437.3 | 448.6 | ||||||
|
Accrued
expenses
|
858.1 | 748.9 | ||||||
|
Current
liabilities
held for sale
|
- | 95.0 | ||||||
|
Current
liabilities
|
1,296.2 | 1,293.2 | ||||||
|
Long-term
debt
|
727.4 | 725.7 | ||||||
|
Other
long-term
liabilities
|
449.1 | 550.9 | ||||||
|
Long-term
liabilities held for
sale
|
- | 8.7 | ||||||
|
Common
shareholders'
equity
|
1,892.9 | 1,871.8 | ||||||
|
Total
liabilities and
shareholders' equity
|
$ | 4,365.6 | $ | 4,450.3 | ||||
|
Supplemental
information
|
||||||||
|
Debt-to-capitalization
rate
|
27.8 | % | 28.0 | % | ||||
|
Brunswick
Corporation
|
||||||||
|
Comparative
Condensed Consolidated
Statements of Cash Flows
|
||||||||
|
(in
millions)
|
||||||||
|
Years
Ended December
31
|
||||||||
|
Revised
|
||||||||
|
2007
|
2006
(1)
|
|||||||
|
(unaudited)
|
|
|||||||
|
Cash
flows from operating
activities
|
||||||||
|
Net
earnings
|
$ | 111.6 | $ | 133.9 | ||||
|
Less:
net earnings (loss) from
discontinued operations
|
32.0 | (129.3 | ) | |||||
|
Net
earnings from continuing
operations
|
79.6 | 263.2 | ||||||
|
Depreciation
and
amortization
|
180.1 | 167.3 | ||||||
|
Changes
in noncash current assets
and current liabilities
|
3.5 | (92.8 | ) | |||||
|
Impairment
charges
|
66.4 | - | ||||||
|
Income
taxes and other,
net
|
14.5 | 13.3 | ||||||
|
Net
cash
provided by operating activities of continuing
operations
|
344.1 | 351.0 | ||||||
|
Net
cash used
for operating activities of discontinued operations
|
(29.8 | ) | (35.7 | ) | ||||
|
Net
cash
provided by operating activities
|
314.3 | 315.3 | ||||||
|
Cash
flows from investing
activities
|
||||||||
|
Capital
expenditures
|
(207.7 | ) | (205.1 | ) | ||||
|
Acquisitions
of businesses, net of
cash acquired
|
(6.2 | ) | (86.2 | ) | ||||
|
Investments
|
4.1 | 6.1 | ||||||
|
Proceeds
from the sale of
property, plant and equipment
|
10.1 | 7.2 | ||||||
|
Other,
net
|
25.6 | (0.4 | ) | |||||
|
Net
cash used
for investing activities of continuing operations
|
(174.1 | ) | (278.4 | ) | ||||
|
Net
cash
provided by (used for) investing activities of discontinued
operations
|
75.6 | (5.5 | ) | |||||
|
Net
cash used
for investing activities
|
(98.5 | ) | (283.9 | ) | ||||
|
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
|
0.7 | 250.3 | ||||||
|
Payments
of long-term debt
including current maturities
|
(0.9 | ) | (251.1 | ) | ||||
|
Cash
dividends
paid
|
(52.6 | ) | (55.0 | ) | ||||
|
Stock
repurchases
|
(125.8 | ) | (195.6 | ) | ||||
|
Stock
options
exercised
|
10.8 | 15.9 | ||||||
|
Net
cash used
for financing activities of continuing operations
|
(167.8 | ) | (235.7 | ) | ||||
|
Net
cash used
for financing activities of discontinued operations
|
- | - | ||||||
|
Net
cash used
for financing activities
|
(167.8 | ) | (235.7 | ) | ||||
|
Net
increase (decrease) in cash
and cash equivalents
|
48.0 | (204.3 | ) | |||||
|
Cash
and cash equivalents at
beginning of period
|
283.4 | 487.7 | ||||||
|
Cash
and cash equivalents at end
of period
|
$ | 331.4 | $ | 283.4 | ||||
|
Free
cash flow from continuing
operations
|
||||||||
|
Net
cash provided by operating
activities of continuing operations
|
$ | 344.1 | $ | 351.0 | ||||
|
Net
cash provided by (used
for):
|
||||||||
|
Capital
expenditures
|
(207.7 | ) | (205.1 | ) | ||||
|
Proceeds
from the sale of property, plant and equipment
|
10.1 | 7.2 | ||||||
|
Other,
net
|
25.6 | (0.4 | ) | |||||
|
Free
cash flow from continuing
operations
|
$ | 172.1 | $ | 152.7 | ||||
|
(1)
|
For
the year ended December 31,
2007, the Company expanded its presentation of the consolidated
statement
of cash flows to include net earnings and net earnings (loss) from
continuing operations. Accordingly, the Company revised the
2006 consolidated statement of cash flows. Net cash flows from
operating, investing and financing activities have not
changed. |