

| 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
|
||||||||||||||
|
March
29,
|
March
31,
|
%
|
||||||||||||
|
2008
|
2007
|
Change
|
||||||||||||
|
Net
sales
|
$ | 1,346.8 | $ | 1,386.1 | -3 | % | ||||||||
|
Cost
of sales
|
1,077.3 | 1,085.2 | -1 | % | ||||||||||
|
Selling,
general and administrative expense
|
203.1 | 206.8 | -2 | % | ||||||||||
|
Research
and development expense
|
33.9 | 33.5 | 1 | % | ||||||||||
|
Restructuring,
exit and impairment charges
|
22.2 | 7.6 |
NM
|
|||||||||||
|
Operating
earnings
|
10.3 | 53.0 | -81 | % | ||||||||||
|
Equity
earnings
|
4.8 | 6.3 | -24 | % | ||||||||||
|
Investment
sale gain
|
19.7 | - |
NM
|
|||||||||||
|
Other
income (expense), net
|
1.1 | (0.4 | ) |
NM
|
||||||||||
|
Earnings
before interest and income taxes
|
35.9 | 58.9 | -39 | % | ||||||||||
|
Interest
expense
|
(11.5 | ) | (13.6 | ) | -15 | % | ||||||||
|
Interest
income
|
1.4 | 1.8 | -22 | % | ||||||||||
|
Earnings
before income taxes
|
25.8 | 47.1 | -45 | % | ||||||||||
|
Income
tax provision
|
12.5 | 12.8 | ||||||||||||
|
Net
earnings from continuing operations
|
13.3 | 34.3 | -61 | % | ||||||||||
|
Discontinued
operations:
|
||||||||||||||
|
Earnings
from discontinued operations, net of tax
|
- | 3.4 |
NM
|
|||||||||||
|
Gain
on disposal of discontinued operations, net of tax
|
- | 7.9 |
NM
|
|||||||||||
|
Net
earnings from discontinued operations
|
- | 11.3 |
NM
|
|||||||||||
|
Net
earnings
|
$ | 13.3 | $ | 45.6 | -71 | % | ||||||||
|
Earnings
per common share:
|
||||||||||||||
|
Basic
|
||||||||||||||
|
Net
earnings from continuing operations
|
$ | 0.15 | $ | 0.38 | -61 | % | ||||||||
|
Earnings
from discontinued operations, net of tax
|
- | 0.03 |
NM
|
|||||||||||
|
Gain
on disposal of discontinued operations, net of tax
|
- | 0.09 |
NM
|
|||||||||||
|
Net
earnings
|
$ | 0.15 | $ | 0.50 | -70 | % | ||||||||
|
Diluted
|
||||||||||||||
|
Net earnings from continuing operations (1)
|
$ | 0.15 | $ | 0.38 | -61 | % | ||||||||
|
Earnings from discontinued operations, net of tax
|
- | 0.03 |
NM
|
|||||||||||
|
Gain on disposal of discontinued operations, net of tax
|
- | 0.09 |
NM
|
|||||||||||
|
Net
earnings
|
$ | 0.15 | $ | 0.50 | -70 | % | ||||||||
|
Weighted
average number of shares used for computation of:
|
||||||||||||||
|
Basic
earnings per share
|
88.2 | 91.4 | -4 | % | ||||||||||
|
Diluted
earnings per share
|
88.3 | 92.0 | -4 | % | ||||||||||
|
Effective
tax rate (2)
|
48.4 | % | 27.2 | % | ||||||||||
| (1) | Net earnings from continuing operations of $0.15 per diluted share for the first quarter of 2008 include a loss on the planned divestiture of Baja boats of $0.07 per diluted share, other restructuring, exit and impairment charges of $0.09 per diluted share, and an investment sale gain of $0.10 per diluted share. Net earnings from continuing operations of $0.38 per diluted share for the first quarter of 2007 include restructuring, exit and impairment charges of $0.06 per diluted share and special tax-related benefits of $0.03 per diluted share. | |||||||||||||
|
|
||||||||||||||
| (2) | The increase in the effective tax rate for the first quarter of 2008 was primarily due to a higher tax rate associated with the investment sale gain. | |||||||||||||
|
Brunswick
Corporation
|
|||||||||||||||||||||||||||||
|
Selected
Financial Information
|
|||||||||||||||||||||||||||||
|
(in
millions)
|
|||||||||||||||||||||||||||||
|
(unaudited)
|
|||||||||||||||||||||||||||||
|
Segment Information
|
|||||||||||||||||||||||||||||
|
Three
Months Ended
|
|||||||||||||||||||||||||||||
|
Net
Sales
|
Operating
Earnings
(1)
|
Operating
Margin
|
|||||||||||||||||||||||||||
|
March
29,
|
March
31,
|
%
|
March
29,
|
March
31,
|
%
|
March
29,
|
March
31,
|
||||||||||||||||||||||
|
2008
|
2007
|
Change
|
2008
|
2007
|
Change
|
2008
|
2007
|
||||||||||||||||||||||
|
Boat
|
$ | 637.8 | $ | 699.0 | -9 | % | $ | (14.7 | ) | $ | 19.5 |
|
|
-2.3 | % | 2.8 | % | ||||||||||||
|
Marine
Engine
|
566.0 | 572.6 | -1 | % | 30.9 | 34.7 | -11 | % | 5.5 | % | 6.1 | % | |||||||||||||||||
|
Marine
eliminations
|
(119.8 | ) | (136.2 | ) | - | - | |||||||||||||||||||||||
|
Total
Marine
|
1,084.0 | 1,135.4 | -5 | % | 16.2 | 54.2 | -70 | % | 1.5 | % | 4.8 | % | |||||||||||||||||
|
Fitness
|
149.2 | 145.0 | 3 | % | 8.1 | 8.1 | 0 | % | 5.4 | % | 5.6 | % | |||||||||||||||||
|
Bowling
& Billiards
|
113.6 | 105.8 | 7 | % | 0.9 | 8.3 | -89 | % | 0.8 | % | 7.8 | % | |||||||||||||||||
|
Eliminations
|
- | (0.1 | ) | - | - | ||||||||||||||||||||||||
|
Corp/Other
|
- | - | (14.9 | ) | (17.6 | ) | 15 | % | |||||||||||||||||||||
|
Total
|
$ |
1,346.8
|
$ | 1,386.1 | -3 | % | $ | 10.3 | $ | 53.0 | -81 | % | 0.8 | % | 3.8 | % | |||||||||||||
|
(1)
|
Operating
earnings in the first quarter of 2008 include a $22.2 million pretax
restructuring charge, consisting of $13.8 million in the Boat segment,
$1.5 million in the Marine Engine segment, $5.6 million in the Bowling
& Billiards segment and $1.3 million in Corp/Other. Operating earnings
in the first quarter of 2007 include a $7.6 million pretax restructuring
charge, consisting of $4.8 million in the Boat segment and $2.8 million in
the Marine Engine segment.
|
||||||||||||||||||||||||||||
|
Brunswick
Corporation
|
||||||||||||
|
Comparative
Consolidated Condensed Balance Sheets
|
||||||||||||
|
(in
millions)
|
||||||||||||
|
March
29,
|
December
31,
|
March
31,
|
||||||||||
|
2008
|
2007
|
2007
|
||||||||||
|
(unaudited)
|
(unaudited)
|
|||||||||||
|
Assets
|
||||||||||||
|
Current
assets
|
||||||||||||
|
Cash
and cash equivalents
|
$ | 267.3 | $ | 331.4 | $ | 204.0 | ||||||
|
Accounts
and notes receivables, net
|
648.8 | 572.4 | 565.5 | |||||||||
|
Inventories
|
||||||||||||
|
Finished
goods
|
494.3 | 446.7 | 461.2 | |||||||||
|
Work-in-process
|
346.0 | 323.4 | 338.8 | |||||||||
|
Raw
materials
|
143.9 | 136.6 | 145.2 | |||||||||
|
Net
inventories
|
984.2 | 906.7 | 945.2 | |||||||||
|
Deferred
income taxes
|
241.9 | 249.9 | 223.0 | |||||||||
|
Prepaid
expenses and other
|
57.5 | 53.9 | 80.0 | |||||||||
|
Current
assets held for sale
|
- | - | 30.3 | |||||||||
|
Current
assets
|
2,199.7 | 2,114.3 | 2,048.0 | |||||||||
|
Net
property
|
1,034.4 | 1,052.8 | 1,016.9 | |||||||||
|
Other
assets
|
||||||||||||
|
Goodwill
and other intangibles
|
921.0 | 924.5 | 984.0 | |||||||||
|
Investments
and other long-term assets
|
256.3 | 274.0 | 343.1 | |||||||||
|
Long-term
assets held for sale
|
- | - | 22.6 | |||||||||
|
Other
assets
|
1,177.3 | 1,198.5 | 1,349.7 | |||||||||
|
Total
assets
|
$ | 4,411.4 | $ | 4,365.6 | $ | 4,414.6 | ||||||
|
Liabilities
and shareholders' equity
|
||||||||||||
|
Current
liabilities
|
||||||||||||
|
Short-term
debt
|
$ | 0.9 | $ | 0.8 | $ | 0.6 | ||||||
|
Accounts
payable
|
488.0 | 437.3 | 435.4 | |||||||||
|
Accrued
expenses
|
832.2 | 858.1 | 788.1 | |||||||||
|
Current
liabilities held for sale
|
- | - | 23.3 | |||||||||
|
Current
liabilities
|
1,321.1 | 1,296.2 | 1,247.4 | |||||||||
|
Long-term
debt
|
729.1 | 727.4 | 725.8 | |||||||||
|
Other
long-term liabilities
|
444.2 | 449.1 | 534.0 | |||||||||
|
Long-term
liabilities held for sale
|
- | - | 9.5 | |||||||||
|
Common
shareholders' equity
|
1,917.0 | 1,892.9 | 1,897.9 | |||||||||
|
Total
liabilities and shareholders' equity
|
$ | 4,411.4 | $ | 4,365.6 | $ | 4,414.6 | ||||||
|
Supplemental
Information
|
||||||||||||
|
Debt-to-capitalization
rate
|
27.6 | % | 27.8 | % | 27.7 | % | ||||||
|
Brunswick
Corporation
|
|||||||||
|
Comparative
Condensed Consolidated Statements of Cash Flows
|
|||||||||
|
(in
millions)
|
|||||||||
|
(unaudited)
|
|||||||||
|
Three
Months Ended
|
|||||||||
|
Revised
|
|||||||||
|
March
29,
|
March
31,
|
||||||||
|
2008
|
2007 (1)
|
||||||||
|
Cash
flows from operating activities
|
|||||||||
|
Net
earnings
|
$ | 13.3 | $ | 45.6 | |||||
|
Net
earnings from discontinued operations
|
- | 11.3 | |||||||
|
Net
earnings from continuing operations
|
13.3 | 34.3 | |||||||
|
Depreciation
and amortization
|
44.3 | 41.0 | |||||||
|
Changes
in non-cash current assets and current liabilities
|
(136.6 | ) | (132.2 | ) | |||||
|
Impairment
charges
|
8.4 | - | |||||||
|
Income
taxes and other, net
|
(3.5 | ) | 31.1 | ||||||
|
Net
cash used for operating activities of continuing
operations
|
(74.1 | ) | (25.8 | ) | |||||
|
Net
cash used for operating activities of discontinued
operations
|
- | (22.6 | ) | ||||||
|
Net
cash used for operating activities
|
(74.1 | ) | (48.4 | ) | |||||
|
Cash
flows from investing activities
|
|||||||||
|
Capital
expenditures
|
(28.3 | ) | (39.8 | ) | |||||
|
Acquisitions
of businesses, net of cash acquired
|
- | (0.1 | ) | ||||||
|
Investments
|
(4.1 | ) | (5.5 | ) | |||||
|
Proceeds
from investment sale
|
40.4 | - | |||||||
|
Proceeds
from sale of property, plant and equipment
|
1.7 | 0.3 | |||||||
|
Other,
net
|
0.2 | 12.8 | |||||||
|
Net
cash provided by (used for) investing activities of continuing
operations
|
9.9 | (32.3 | ) | ||||||
|
Net
cash provided by investing activities of discontinued
operations
|
- | 30.4 | |||||||
|
Net
cash provided by (used for) investing activities
|
9.9 | (1.9 | ) | ||||||
|
Cash
flows from financing activities
|
|||||||||
|
Net
issuances of commercial paper and other short-term debt
|
0.3 | - | |||||||
|
Payments
of long-term debt including current maturities
|
(0.2 | ) | (0.2 | ) | |||||
|
Stock
repurchases
|
- | (33.4 | ) | ||||||
|
Stock
options exercised
|
- | 4.5 | |||||||
|
Net
cash provided by (used for) financing activities of continuing
operations
|
0.1 | (29.1 | ) | ||||||
|
Net
cash used for financing activities of discontinued
operations
|
- | - | |||||||
|
Net
cash provided by (used for) financing activities
|
0.1 | (29.1 | ) | ||||||
|
Net
decrease in cash and cash equivalents
|
(64.1 | ) | (79.4 | ) | |||||
|
Cash
and cash equivalents at beginning of period
|
331.4 | 283.4 | |||||||
|
Cash
and cash equivalents at end of period
|
$ | 267.3 | $ | 204.0 | |||||
|
Free
Cash Flow from Continuing Operations
|
|||||||||
|
Net
cash used for operating activities of continuing
operations
|
$ | (74.1 | ) | $ | (25.8 | ) | |||
|
Net
cash provided by (used for):
|
|||||||||
|
Capital
expenditures
|
(28.3 | ) | (39.8 | ) | |||||
|
Proceeds
from sale of property, plant and equipment
|
1.7 | 0.3 | |||||||
|
Proceeds
from investment sale
|
40.4 | - | |||||||
|
Other,
net
|
0.2 | 12.8 | |||||||
|
Total
free cash flow from continuing operations
|
$ | (60.1 | ) | $ | (52.5 | ) | |||
| (1) | The Company expanded its presentation of the consolidated statement of cash flows to include net earnings and net earnings from discontinued operations. Accordingly, the Company revised the quarterly 2007 consolidated statement of cash flows. Net cash flows from operating, investing and financing activities have not changed. | ||||||||