

| 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
|
||||||||||||
|
June
28,
|
June
30,
|
%
|
||||||||||
|
2008
|
2007
|
Change
|
||||||||||
|
Net
sales
|
$ | 1,485.4 | $ | 1,522.9 | -2 | % | ||||||
|
Cost
of sales
|
1,182.0 | 1,190.3 | -1 | % | ||||||||
|
Selling,
general and administrative expense
|
205.5 | 209.5 | -2 | % | ||||||||
|
Research
and development expense
|
32.0 | 35.7 | -10 | % | ||||||||
|
Restructuring,
exit and impairment charges
|
83.1 | 1.1 |
NM
|
|||||||||
|
Operating
earnings (loss)
|
(17.2 | ) | 86.3 |
NM
|
||||||||
|
Equity
earnings
|
6.3 | 7.1 | -11 | % | ||||||||
|
Investment
sale gain
|
1.2 | - |
NM
|
|||||||||
|
Other
income (expense), net
|
0.8 | 0.2 |
NM
|
|||||||||
|
Earnings
(loss) before interest and income taxes
|
(8.9 | ) | 93.6 |
NM
|
||||||||
|
Interest
expense
|
(11.4 | ) | (13.3 | ) | 14 | % | ||||||
|
Interest
income
|
1.5 | 1.9 | -21 | % | ||||||||
|
Earnings
(loss) before income taxes
|
(18.8 | ) | 82.2 |
NM
|
||||||||
|
Income
tax (benefit) provision
|
(12.8 | ) | 25.3 | |||||||||
|
Net
earnings (loss) from continuing operations
|
(6.0 | ) | 56.9 |
NM
|
||||||||
|
Discontinued
operations:
|
||||||||||||
|
Earnings
from discontinued operations, net of tax
|
- | 0.6 |
NM
|
|||||||||
|
Loss
on disposal of discontinued operations, net of tax
|
- | (0.2 | ) |
NM
|
||||||||
|
Net
earnings from discontinued operations
|
- | 0.4 |
NM
|
|||||||||
|
Net
earnings (loss)
|
$ | (6.0 | ) | $ | 57.3 |
NM
|
||||||
|
Earnings
per common share:
|
||||||||||||
|
Basic
|
||||||||||||
|
Net
earnings (loss) from continuing operations
|
$ | (0.07 | ) | $ | 0.63 |
NM
|
||||||
|
Earnings
from discontinued operations, net of tax
|
- | - |
NM
|
|||||||||
|
Loss
on disposal of discontinued operations, net of tax
|
- | - |
NM
|
|||||||||
|
Net
earnings (loss)
|
$ | (0.07 | ) | $ | 0.63 |
NM
|
||||||
|
Diluted
|
||||||||||||
|
Net
earnings (loss) from continuing operations
|
$ | (0.07 | ) | $ | 0.63 |
NM
|
||||||
|
Earnings
from discontinued operations, net of tax
|
- | - |
NM
|
|||||||||
|
Loss
on disposal of discontinued operations, net of tax
|
- | - |
NM
|
|||||||||
|
Net
earnings (loss)
|
$ | (0.07 | ) | $ | 0.63 |
NM
|
||||||
|
Weighted
average number of shares used for computation of:
|
||||||||||||
|
Basic
earnings per share
|
88.3 | 90.5 | -2 | % | ||||||||
|
Diluted
earnings per share
|
88.3 | 91.0 | -3 | % | ||||||||
|
Effective
tax rate
|
68.2 | % | 30.8 | % | ||||||||
|
Supplemental
Information
|
||||||||||||
|
Diluted
net earnings (loss) from continuing operations
|
$ | (0.07 | ) | $ | 0.63 |
NM
|
||||||
|
Restructuring,
exit and impairment charges, net of tax
|
0.59 | 0.01 |
NM
|
|||||||||
|
Investment
sale gain, net of tax
|
(0.01 | ) | - |
NM
|
||||||||
|
Special
tax items
|
(0.03 | ) | - |
NM
|
||||||||
|
Diluted
net earnings from continuing operations, as adjusted
|
$ | 0.48 | $ | 0.64 | -25 | % | ||||||
|
Brunswick
Corporation
|
||||||||||||
|
Comparative
Consolidated Statements of Income
|
||||||||||||
|
(in
millions, except per share data)
|
||||||||||||
|
(unaudited)
|
||||||||||||
|
Six
Months Ended
|
||||||||||||
|
June
28,
|
June
30,
|
% | ||||||||||
|
2008
|
2007
|
Change
|
||||||||||
|
Net
sales
|
$ | 2,832.2 | $ | 2,909.0 | -3 | % | ||||||
|
Cost
of sales
|
2,259.2 | 2,275.5 | -1 | % | ||||||||
|
Selling,
general and administrative expense
|
408.7 | 416.3 | -2 | % | ||||||||
|
Research
and development expense
|
65.9 | 69.2 | -5 | % | ||||||||
|
Restructuring,
exit and impairment charges
|
105.3 | 8.7 |
NM
|
|||||||||
|
Operating
earnings (loss)
|
(6.9 | ) | 139.3 |
NM
|
||||||||
|
Equity
earnings
|
11.1 | 13.4 | -17 | % | ||||||||
|
Investment
sale gain
|
20.9 | - |
NM
|
|||||||||
|
Other
income (expense), net
|
1.9 | (0.2 | ) |
NM
|
||||||||
|
Earnings
before interest and income taxes
|
27.0 | 152.5 | -82 | % | ||||||||
|
Interest
expense
|
(22.9 | ) | (26.9 | ) | 15 | % | ||||||
|
Interest
income
|
2.9 | 3.7 | -22 | % | ||||||||
|
Earnings
before income taxes
|
7.0 | 129.3 | -95 | % | ||||||||
|
Income
tax (benefit) provision
|
(0.3 | ) | 38.1 | |||||||||
|
Net
earnings from continuing operations
|
7.3 | 91.2 | -92 | % | ||||||||
|
Discontinued
operations:
|
||||||||||||
|
Earnings
from discontinued operations, net of tax
|
- | 4.0 |
NM
|
|||||||||
|
Gain
on disposal of discontinued operations, net of tax
|
- | 7.7 |
NM
|
|||||||||
|
Net
earnings from discontinued operations
|
- | 11.7 |
NM
|
|||||||||
|
Net
earnings
|
$ | 7.3 | $ | 102.9 | -93 | % | ||||||
|
Earnings
per common share:
|
||||||||||||
|
Basic
|
||||||||||||
|
Net
earnings from continuing operations
|
$ | 0.08 | $ | 1.00 | -92 | % | ||||||
|
Earnings
from discontinued operations, net of tax
|
- | 0.04 |
NM
|
|||||||||
|
Gain
on disposal of discontinued operations, net of tax
|
- | 0.09 |
NM
|
|||||||||
|
Net
earnings
|
$ | 0.08 | $ | 1.13 | -93 | % | ||||||
|
Diluted
|
||||||||||||
|
Net
earnings from continuing operations
|
$ | 0.08 | $ | 1.00 | -92 | % | ||||||
|
Earnings
from discontinued operations, net of tax
|
- | 0.04 |
NM
|
|||||||||
|
Gain
on disposal of discontinued operations, net of tax
|
- | 0.09 |
NM
|
|||||||||
|
Net
earnings
|
$ | 0.08 | $ | 1.13 | -93 | % | ||||||
|
Weighted
average number of shares used for computation of:
|
||||||||||||
|
Basic
earnings per share
|
88.3 | 91.0 | -3 | % | ||||||||
|
Diluted
earnings per share
|
88.4 | 91.5 | -3 | % | ||||||||
|
Effective
tax rate
|
-5.0 | % | 29.5 | % | ||||||||
|
Supplemental
Information
|
||||||||||||
|
Diluted
net earnings from continuing operations
|
$ | 0.08 | $ | 1.00 | -92 | % | ||||||
|
Restructuring,
exit and impairment charges, net of tax
|
0.74 | 0.06 |
NM
|
|||||||||
|
Investment
sale gain, net of tax
|
(0.11 | ) | - |
NM
|
||||||||
|
Special
tax items
|
(0.02 | ) | (0.02 | ) | 0 | % | ||||||
|
Diluted
net earnings from continuing operations, as adjusted
|
$ | 0.69 | $ | 1.04 | -34 | % | ||||||
|
Brunswick
Corporation
|
||||||||||||||||||||||||||||||||||
|
Selected
Financial Information
|
||||||||||||||||||||||||||||||||||
|
(in
millions)
|
||||||||||||||||||||||||||||||||||
|
(unaudited)
|
||||||||||||||||||||||||||||||||||
|
Segment
Information
|
||||||||||||||||||||||||||||||||||
|
Three
Months Ended
|
||||||||||||||||||||||||||||||||||
| Net Sales |
Operating
Earnings
(1)
|
Operating
Margin
|
||||||||||||||||||||||||||||||||
|
June
28,
|
June
30,
|
%
|
June
28,
|
June
30,
|
%
|
June
28,
|
June
30,
|
|||||||||||||||||||||||||||
|
2008
|
2007
|
Change
|
2008
|
2007
|
Change
|
2008
|
2007
|
|||||||||||||||||||||||||||
|
Boat
|
$ | 687.9 | $ | 732.8 | -6 | % | $ | (37.7 | ) | $ | 19.3 |
NM
|
-5.5 | % | 2.6 | % | ||||||||||||||||||
|
Marine
Engine
|
643.5 | 669.6 | -4 | % | 54.4 | 80.3 | -32 | % | 8.5 | % | 12.0 | % | ||||||||||||||||||||||
|
Marine
eliminations
|
(113.1 | ) | (126.7 | ) | - | - | ||||||||||||||||||||||||||||
| Total Marine | 1,218.3 | 1,275.7 | -4 | % | 16.7 | 99.6 | -83 | % | 1.4 | % | 7.8 | % | ||||||||||||||||||||||
|
Fitness
|
156.9 | 144.0 | 9 | % | 8.2 | 7.4 | 11 | % | 5.2 | % | 5.1 | % | ||||||||||||||||||||||
|
Bowling
& Billiards
|
110.4 | 103.2 | 7 | % | (19.8 | ) | (2.7 | ) |
NM
|
-17.9 | % | -2.6 | % | |||||||||||||||||||||
|
Eliminations
|
(0.2 | ) | - | - | - | |||||||||||||||||||||||||||||
|
Corp/Other
|
- | - | (22.3 | ) | (18.0 | ) | -24 | % | ||||||||||||||||||||||||||
| Total | $ | 1,485.4 | $ | 1,522.9 | -2 | % | $ | (17.2 | ) | $ | 86.3 |
NM
|
-1.2 | % | 5.7 | % | ||||||||||||||||||
|
Six
Months Ended
|
||||||||||||||||||||||||||||||||||
| Net Sales |
Operating
Earnings
(2)
|
Operating
Margin
|
||||||||||||||||||||||||||||||||
|
June
28,
|
June
30,
|
%
|
June
28,
|
June
30,
|
%
|
June
28,
|
June
30,
|
|||||||||||||||||||||||||||
|
2008
|
2007
|
Change
|
2008
|
2007
|
Change
|
2008
|
2007
|
|||||||||||||||||||||||||||
|
Boat
|
$ | 1,325.7 | $ | 1,431.8 | -7 | % | $ | (52.4 | ) | $ | 38.8 |
NM
|
-4.0 | % | 2.7 | % | ||||||||||||||||||
|
Marine
Engine
|
1,209.5 | 1,242.2 | -3 | % | 85.3 | 115.0 | -26 | % | 7.1 | % | 9.3 | % | ||||||||||||||||||||||
|
Marine
eliminations
|
(232.9 | ) | (262.9 | ) | - | - | ||||||||||||||||||||||||||||
| Total Marine | 2,302.3 | 2,411.1 | -5 | % | 32.9 | 153.8 | -79 | % | 1.4 | % | 6.4 | % | ||||||||||||||||||||||
|
Fitness
|
306.1 | 289.0 | 6 | % | 16.3 | 15.5 | 5 | % | 5.3 | % | 5.4 | % | ||||||||||||||||||||||
|
Bowling
& Billiards
|
224.0 | 209.0 | 7 | % | (18.9 | ) | 5.6 |
NM
|
-8.4 | % | 2.7 | % | ||||||||||||||||||||||
|
Eliminations
|
(0.2 | ) | (0.1 | ) | - | - | ||||||||||||||||||||||||||||
|
Corp/Other
|
- | - | (37.2 | ) | (35.6 | ) | -4 | % | ||||||||||||||||||||||||||
| Total | $ | 2,832.2 | $ | 2,909.0 | -3 | % | $ | (6.9 | ) | $ | 139.3 |
NM
|
-0.2 | % | 4.8 | % | ||||||||||||||||||
|
(1)
|
|
Operating
earnings in the second quarter of 2008 include $83.1 million of pretax
restructuring, exit and impairment charges, consisting of $38.2 million in
the Boat segment, $17.0 million in the Marine Engine segment, $19.8
million in the Bowling & Billiards segment, $1.3 million in the
Fitness segment and $6.8 million in Corp/Other. Operating earnings in the
second quarter of 2007 include $1.1 million of pretax restructuring, exit
and impairment charges, consisting of $1.0 million in the Boat segment and
$0.1 million in Corp/Other.
|
||||||||||||||||||||||||||||||||
|
(2)
|
|
Operating
earnings in the first six months of 2008 include $105.3 million of pretax
restructuring, exit and impairment charges, consisting of $52.0 million in
the Boat segment, $18.5 million in the Marine Engine segment, $25.4
million in the Bowling & Billiards segment, $1.3 million in the
Fitness segment and $8.1 million in Corp/Other. Operating earnings in the
first six months of 2007 include $8.7 million of pretax restructuring,
exit and impairment charges, consisting of $5.8 million in the Boat
segment, $2.8 million in the Marine Engine segment and $0.1 million in
Corp/Other.
|
||||||||||||||||||||||||||||||||
|
Brunswick
Corporation
|
||||||||||||
|
Comparative
Condensed Consolidated Balance Sheets
|
||||||||||||
|
(in
millions)
|
||||||||||||
|
June
28,
|
December
31,
|
June
30,
|
||||||||||
|
2008
|
2007
|
2007
|
||||||||||
|
(unaudited)
|
(unaudited)
|
|||||||||||
|
Assets
|
||||||||||||
|
Current
assets
|
||||||||||||
|
Cash
and cash equivalents
|
$ | 392.8 | $ | 331.4 | $ | 278.8 | ||||||
|
Accounts
and notes receivables, net
|
604.8 | 572.4 | 575.4 | |||||||||
|
Inventories
|
||||||||||||
|
Finished
goods
|
471.0 | 446.7 | 462.2 | |||||||||
|
Work-in-process
|
311.6 | 323.4 | 328.9 | |||||||||
|
Raw
materials
|
139.7 | 136.6 | 141.5 | |||||||||
|
Net
inventories
|
922.3 | 906.7 | 932.6 | |||||||||
|
Deferred
income taxes
|
242.6 | 249.9 | 240.7 | |||||||||
|
Prepaid
expenses and other
|
44.8 | 53.9 | 63.6 | |||||||||
|
Current
assets held for sale
|
- | - | 27.4 | |||||||||
|
Current
assets
|
2,207.3 | 2,114.3 | 2,118.5 | |||||||||
|
Net
property
|
1,001.9 | 1,052.8 | 1,020.9 | |||||||||
|
Other
assets
|
||||||||||||
|
Goodwill
and other intangibles
|
890.4 | 924.5 | 988.8 | |||||||||
|
Investments
and other long-term assets
|
245.5 | 274.0 | 331.3 | |||||||||
|
Long-term
assets held for sale
|
- | - | 24.6 | |||||||||
|
Other
assets
|
1,135.9 | 1,198.5 | 1,344.7 | |||||||||
|
Total
assets
|
$ | 4,345.1 | $ | 4,365.6 | $ | 4,484.1 | ||||||
|
Liabilities
and shareholders' equity
|
||||||||||||
|
Current
liabilities
|
||||||||||||
|
Short-term
debt
|
$ | 0.8 | $ | 0.8 | $ | 0.4 | ||||||
|
Accounts
payable
|
421.6 | 437.3 | 414.6 | |||||||||
|
Accrued
expenses
|
836.8 | 858.1 | 850.1 | |||||||||
|
Current
liabilities held for sale
|
- | - | 19.4 | |||||||||
|
Current
liabilities
|
1,259.2 | 1,296.2 | 1,284.5 | |||||||||
|
Long-term
debt
|
726.9 | 727.4 | 724.8 | |||||||||
|
Other
long-term liabilities
|
433.8 | 449.1 | 544.1 | |||||||||
|
Long-term
liabilities held for sale
|
- | - | 10.7 | |||||||||
|
Common
shareholders' equity
|
1,925.2 | 1,892.9 | 1,920.0 | |||||||||
|
Total
liabilities and shareholders' equity
|
$ | 4,345.1 | $ | 4,365.6 | $ | 4,484.1 | ||||||
|
Supplemental
Information
|
||||||||||||
|
Debt-to-capitalization
rate
|
27.4 | % | 27.8 | % | 27.4 | % | ||||||
|
Brunswick
Corporation
|
||||||||
|
Comparative
Condensed Consolidated Statements of Cash Flows
|
||||||||
|
(in
millions)
|
||||||||
|
(unaudited)
|
||||||||
|
Six
Months Ended
|
||||||||
|
Revised
|
||||||||
|
June
28,
|
June
30,
|
|||||||
|
2008
|
2007
(1)
|
|||||||
|
Cash
flows from operating activities
|
||||||||
|
Net
earnings
|
$ |
7.3
|
$
|
102.9
|
||||
|
Net
earnings from discontinued operations
|
-
|
11.7
|
||||||
|
Net
earnings from continuing operations
|
7.3
|
91.2
|
||||||
|
Depreciation
and amortization
|
90.5
|
84.8
|
||||||
|
Changes
in non-cash current assets and current liabilities
|
(91.5)
|
(97.3)
|
||||||
|
Impairment
charges
|
52.8
|
-
|
||||||
|
Income
taxes and other, net
|
3.5
|
55.8
|
||||||
|
Net
cash provided by operating activities of continuing
operations
|
62.6
|
134.5
|
||||||
|
Net
cash used for operating activities of discontinued
operations
|
- | (26.8) | ||||||
|
Net
cash provided by operating activities
|
62.6
|
107.7
|
||||||
|
Cash
flows from investing activities
|
||||||||
|
Capital
expenditures
|
(58.0)
|
(82.5)
|
||||||
|
Acquisitions
of businesses, net of cash acquired
|
-
|
(1.6)
|
||||||
|
Investments
|
13.0
|
4.5
|
||||||
|
Proceeds
from investment sale
|
40.4
|
-
|
||||||
|
Proceeds
from sale of property, plant and equipment
|
3.4
|
1.6
|
||||||
|
Other,
net
|
0.2
|
12.4
|
||||||
|
Net
cash used for investing activities of continuing
operations
|
(1.0)
|
(65.6)
|
||||||
|
Net
cash provided by investing activities of discontinued
operations
|
- | 30.2 | ||||||
|
Net
cash used for investing activities
|
(1.0)
|
(35.4)
|
||||||
|
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
|
(0.5)
|
(0.5)
|
||||||
|
Stock
repurchases
|
-
|
(87.2)
|
||||||
|
Stock
options exercised
|
-
|
10.8
|
||||||
|
Net
cash used for financing activities of continuing
operations
|
(0.2)
|
(76.9)
|
||||||
|
Net
cash used for financing activities of discontinued
operations
|
- | - | ||||||
|
Net
cash used for financing activities
|
(0.2)
|
(76.9)
|
||||||
|
Net
increase (decrease) in cash and cash equivalents
|
61.4
|
(4.6)
|
||||||
|
Cash
and cash equivalents at beginning of period
|
331.4
|
283.4
|
||||||
|
Cash
and cash equivalents at end of period
|
$ |
392.8
|
$ |
278.8
|
||||
|
Free
Cash Flow from Continuing Operations
|
||||||||
| Net cash provided by operating activities of continuing operations | $ |
62.6
|
$ |
134.5
|
||||
|
Net
cash provided by (used for):
|
||||||||
|
Capital
expenditures
|
(58.0)
|
(82.5)
|
||||||
|
Proceeds
from sale of property, plant and equipment
|
3.4
|
1.6
|
||||||
|
Proceeds
from investment sale
|
40.4
|
-
|
||||||
|
Other,
net
|
0.2
|
12.4
|
||||||
| Total free cash flow from continuing operations | $ |
48.6
|
$
|
66.0
|
||||
|
|
||||||||
|
(1)
|
For
the year ended December 31, 2007, the Company expanded its presentation of
the consolidated statements 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.
|
|||||||