![]() |
![]() |
Exhibit 99.1 | |
Brunswick Corporation 1 N. Field
Court Lake Forest, IL 60045
Telephone 847.735.4700 Facsimile
847.735.4750
www.brunswick.com
|
Release: | IMMEDIATE RELEASE |
Contact:
|
Bruce
Byots
|
Vice
President – Corporate and Investor Relations
|
|
Phone:
|
847-735-4612
|
Contact:
|
Daniel
Kubera
|
Director
– Media Relations and Corporate Communications
|
|
Phone:
|
847-735-4617
|
Email:
|
daniel.kubera@brunswick.com
|
·
|
Total
net sales of $657.3 million were down 22 percent versus
2008.
|
·
|
A
net loss of $124.0 million, or $1.40 per diluted share, which includes
$0.78 per diluted share of impairment and restructuring charges, and $1.20
per diluted share of benefits from special tax
items.
|
·
|
Cash
totaled $526.6 million, up from 2008 year-end balance of $317.5
million.
|
·
|
Pipeline
reduction and inventory management strategies implemented throughout the
year led to significantly lower dealer inventory levels and company cash
flow benefits, while having a negative impact on revenue and
earnings.
|
Brunswick
Corporation
|
||||||||||||
Comparative
Consolidated Statements of Operations
|
||||||||||||
(in
millions, except per share data)
|
||||||||||||
(unaudited)
|
||||||||||||
Three
Months Ended
|
||||||||||||
Dec.
31,
|
Dec.
31,
|
|||||||||||
2009
|
2008
|
%
Change
|
||||||||||
Net
sales
|
$ | 657.3 | $ | 837.7 | -22% | |||||||
Cost
of sales
|
582.5 | 719.8 | -19% | |||||||||
Selling,
general and administrative expense
|
170.6 | 82.3 |
NM
|
|||||||||
Research
and development expense
|
23.8 | 25.1 | -5% | |||||||||
Restructuring,
exit and impairment charges
|
68.6 | 48.9 | 40% | |||||||||
Operating
loss
|
(188.2 | ) | (38.4 | ) |
NM
|
|||||||
Equity
loss
|
(4.6 | ) | (3.6 | ) | -28% | |||||||
Other
expense, net
|
(1.2 | ) | (4.2 | ) | 71% | |||||||
Loss
before interest, loss on early extinguishment of debt and income
taxes
|
(194.0 | ) | (46.2 | ) |
NM
|
|||||||
Interest
expense
|
(25.9 | ) | (18.6 | ) | -39% | |||||||
Interest
income
|
1.0 | 1.3 | -23% | |||||||||
Loss
on early extinguishment of debt
|
(13.1 | ) | - |
NM
|
||||||||
Loss
before income taxes
|
(232.0 | ) | (63.5 | ) |
NM
|
|||||||
Income
tax provision (benefit)
|
(108.0 | ) | 2.8 | |||||||||
Net
loss
|
$ | (124.0 | ) | $ | (66.3 | ) | -87% | |||||
Loss
per common share:
|
||||||||||||
Basic
|
$ | (1.40 | ) | $ | (0.75 | ) | ||||||
Diluted
|
$ | (1.40 | ) | $ | (0.75 | ) | ||||||
Weighted
average shares used for computation of:
|
||||||||||||
Basic
loss per common share
|
88.5 | 88.3 | ||||||||||
Diluted
loss per common share
|
88.5 | 88.3 | ||||||||||
Effective
tax rate
|
46.6% | -4.4% | ||||||||||
Supplemental Information
|
||||||||||||
Diluted
net loss
|
$ | (1.40 | ) | $ | (0.75 | ) | ||||||
Restructuring,
exit and impairment charges (1)
|
0.78 | 0.34 | ||||||||||
Special
tax items
|
(1.20 | ) | 0.59 | |||||||||
Diluted
net loss, as adjusted
|
$ | (1.82 | ) | $ | 0.18 |
(1) The 2009 Restructuring, exit and impairment charges assume no tax benefit, while the 2008 Restructuring, exit and impairment charges include a tax benefit. |
Brunswick
Corporation
|
||||||||||||
Comparative
Consolidated Statements of Operations
|
||||||||||||
(in
millions, except per share data)
|
||||||||||||
Twelve
Months Ended
|
||||||||||||
Dec.
31,
|
Dec.
31,
|
|||||||||||
2009
|
2008
|
%
Change
|
||||||||||
(unaudited)
|
||||||||||||
Net
sales
|
$ | 2,776.1 | $ | 4,708.7 | -41% | |||||||
Cost
of sales
|
2,460.5 | 3,841.3 | -36% | |||||||||
Selling,
general and administrative expense
|
625.1 | 668.4 | -6% | |||||||||
Research
and development expense
|
88.5 | 122.2 | -28% | |||||||||
Goodwill
impairment charges
|
- | 377.2 |
NM
|
|||||||||
Trade
name impairment charges
|
- | 133.9 |
NM
|
|||||||||
Restructuring,
exit and impairment charges
|
172.5 | 177.3 | -3% | |||||||||
Operating
loss
|
(570.5 | ) | (611.6 | ) | 7% | |||||||
Equity
earnings (loss)
|
(15.7 | ) | 6.5 |
NM
|
||||||||
Investment
sale gains
|
- | 23.0 |
NM
|
|||||||||
Other
expense, net
|
(2.5 | ) | (2.6 | ) | 4% | |||||||
Loss
before interest, loss on early extinguishment of debt and income
taxes
|
(588.7 | ) | (584.7 | ) | -1% | |||||||
Interest
expense
|
(86.1 | ) | (54.2 | ) | -59% | |||||||
Interest
income
|
3.2 | 6.7 | -52% | |||||||||
Loss
on early extinguishment of debt
|
(13.1 | ) | - |
NM
|
||||||||
Loss
before income taxes
|
(684.7 | ) | (632.2 | ) | -8% | |||||||
Income
tax provision (benefit)
|
(98.5 | ) | 155.9 | |||||||||
Net
loss
|
$ | (586.2 | ) | $ | (788.1 | ) | 26% | |||||
Loss
per common share:
|
||||||||||||
Basic
|
$ | (6.63 | ) | $ | (8.93 | ) | ||||||
Diluted
|
$ | (6.63 | ) | $ | (8.93 | ) | ||||||
Weighted
average shares used for computation of:
|
||||||||||||
Basic
loss per common share
|
88.4 | 88.3 | ||||||||||
Diluted
loss per common share
|
88.4 | 88.3 | ||||||||||
Effective
tax rate
|
14.4% | -24.7% | ||||||||||
Supplemental Information
|
||||||||||||
Diluted
net loss
|
$ | (6.63 | ) | $ | (8.93 | ) | ||||||
Restructuring,
exit and impairment charges (1)
|
1.95 | 1.25 | ||||||||||
Goodwill
Impairment
|
- | 3.40 | ||||||||||
Trade
Name Impairment
|
- | 1.03 | ||||||||||
Investment
sale gain, net of tax
|
- | (0.11 | ) | |||||||||
Special
tax items
|
(1.09 | ) | 3.90 | |||||||||
Diluted
net earnings (loss), as adjusted
|
$ | (5.77 | ) | $ | 0.54 | |||||||
(1)
The 2009
Restructuring, exit and impairment charges assume no tax benefit, while
the 2008 Restructuring, exit and impairment charges include a tax
benefit.
|
Brunswick
Corporation
|
|||||||||||||||||||||||||||||||||
Selected
Financial Information
|
|||||||||||||||||||||||||||||||||
(in
millions)
|
|||||||||||||||||||||||||||||||||
(unaudited)
|
|||||||||||||||||||||||||||||||||
Segment
Information
(1)
|
|||||||||||||||||||||||||||||||||
Three
Months Ended
|
|||||||||||||||||||||||||||||||||
Net
Sales
|
Operating
Earnings (Loss)
(2)
|
Operating
Margin
|
|||||||||||||||||||||||||||||||
Dec.
31,
|
Dec.
31,
|
%
|
Dec.
31,
|
Dec.
31,
|
%
|
Dec.
31,
|
Dec.
31,
|
||||||||||||||||||||||||||
2009
|
2008
|
Change
|
2009
|
2008
|
Change
|
2009
|
2008
|
||||||||||||||||||||||||||
Marine
Engine
|
$ | 302.4 | $ | 340.2 | -11% | $ | (59.4 | ) | $ | (12.9 | ) |
NM
|
-19.6% | -3.8% | |||||||||||||||||||
Boat
|
153.4 | 248.0 | -38% | (131.6 | ) | (59.4 | ) |
NM
|
-85.8% | -24.0% | |||||||||||||||||||||||
Marine
eliminations
|
(27.1 | ) | (35.4 | ) | - | - | |||||||||||||||||||||||||||
Total Marine |
|
428.7 | 552.8 | -22% | (191.0 | ) | (72.3 | ) |
NM
|
-44.6% | -13.1% | ||||||||||||||||||||||
Fitness
|
146.4 | 171.8 | -15% | 20.5 | 25.6 | -20% | 14.0% | 14.9% | |||||||||||||||||||||||||
Bowling
& Billiards
|
82.2 | 113.2 | -27% | 2.2 | 16.6 | -87% | 2.7% | 14.7% | |||||||||||||||||||||||||
Eliminations
|
- | (0.1 | ) | - | - | ||||||||||||||||||||||||||||
Corp/Other
|
- | - | (19.9 | ) | (8.3 | ) |
NM
|
||||||||||||||||||||||||||
Total |
|
$ | 657.3 | $ | 837.7 | -22% | $ | (188.2 | ) | $ | (38.4 | ) |
NM
|
-28.6% | -4.6% | ||||||||||||||||||
Twelve
Months Ended
|
|||||||||||||||||||||||||||||||||
Net
Sales
|
Operating
Earnings (Loss)
(3)
|
Operating
Margin
|
|||||||||||||||||||||||||||||||
Dec.
31,
|
Dec.
31,
|
%
|
Dec.
31,
|
Dec.
31,
|
%
|
Dec.
31,
|
Dec.
31,
|
||||||||||||||||||||||||||
2009
|
2008 |
Change
|
2009 | 2008 |
Change
|
2009 | 2008 | ||||||||||||||||||||||||||
Marine
Engine
|
$ | 1,425.0 | $ | 2,207.6 | -35% | $ | (131.2 | ) | $ | 69.9 |
NM
|
-9.2% | 3.2% | ||||||||||||||||||||
Boat
|
615.7 | 1,719.5 | -64% | (398.5 | ) | (655.3 | ) | 39% | -64.7% | -38.1% | |||||||||||||||||||||||
Marine
eliminations
|
(98.3 | ) | (306.0 | ) | - | - | |||||||||||||||||||||||||||
Total Marine |
|
1,942.4 | 3,621.1 | -46% | (529.7 | ) | (585.4 | ) | 10% | -27.3% | -16.2% | ||||||||||||||||||||||
Fitness
|
496.8 | 639.5 | -22% | 33.5 | 52.2 | -36% | 6.7% | 8.2% | |||||||||||||||||||||||||
Bowling
& Billiards
|
337.0 | 448.3 | -25% | 3.1 | (12.7 | ) |
NM
|
0.9% | -2.8% | ||||||||||||||||||||||||
Eliminations
|
(0.1 | ) | (0.2 | ) | - | - | |||||||||||||||||||||||||||
Corp/Other
|
- | - | (77.4 | ) | (65.7 | ) | -18% | ||||||||||||||||||||||||||
Total | $ | 2,776.1 | $ | 4,708.7 | -41% | $ | (570.5 | ) | $ | (611.6 | ) | 7% | -20.6% | -13.0% | |||||||||||||||||||
(1)
|
During
the first quarter of 2009, the company realigned the management of its
marine service, parts and accessories businesses. The Boat segment's parts
and accessories businesses of Attwood, Land 'N' Sea, Benrock, Kellogg
Marine and Diversified Marine Products are now being managed by the Marine
Engine segment's service and parts business leaders. As a result, the
parts and accessories businesses operating results previously reported in
the Boat segment are now being reported in the Marine Engine segment.
Segment results have been restated for all periods presented to reflect
the change in Brunswick’s reported segments.
|
|
(2)
|
Operating
earnings (loss) in the fourth quarter of 2009 includes $68.6 million of
pretax restructuring, exit and impairment charges. The $68.6 million
charge consists of $8.2 million in the Marine Engine segment, $58.3
million in the Boat segment, $0.5 million in the Fitness segment, $0.5
million in the Bowling & Billiards segment and $1.1 million in
Corp/Other. Operating earnings (loss) in the fourth quarter of 2008
includes $48.9 million of pretax restructuring, exit and impairment
charges. The $48.9 million charge consists of $(0.8) million in the Marine
Engine segment, $39.4 million in the Boat segment, $1.2 million in the
Fitness segment, $3.8 million in the Bowling & Billiards segment and
$5.3 million in Corp/Other.
|
|
(3)
|
Operating
earnings (loss) in 2009 includes $172.5 million of pretax restructuring,
exit and impairment charges. The $172.5 million consists of $48.3 million
in the Marine Engine segment, $107.8 million in the Boat segment, $2.1
million in the Fitness segment, $5.3 million in the Bowling &
Billiards segment and $9.0 million in Corp/Other. Operating earnings
(loss) in 2008 includes $688.4 million of restructuring, exit and
impairment charges. The $688.4 million consists of $36.9 million in the
Marine Engine segment, $582.4 million in the Boat segment, $3.3 million in
the Fitness segment, $44.6 million in the Bowling & Billiards segment
and $21.2 million in Corp/Other.
|
Brunswick
Corporation
|
||||||||
Comparative
Condensed Consolidated Balance Sheets
|
||||||||
(in
millions)
|
||||||||
December
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
(unaudited)
|
||||||||
Assets
|
||||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
$ | 526.6 | $ | 317.5 | ||||
Accounts
and notes receivables, net
|
332.4 | 444.8 | ||||||
Inventories
|
||||||||
Finished
goods
|
234.4 | 457.7 | ||||||
Work-in-process
|
174.3 | 248.2 | ||||||
Raw
materials
|
76.2 | 105.8 | ||||||
Net
inventories
|
484.9 | 811.7 | ||||||
Deferred
income taxes
|
79.3 | 103.2 | ||||||
Prepaid
expenses and other
|
35.5 | 59.7 | ||||||
Current
assets
|
1,458.7 | 1,736.9 | ||||||
Net
property
|
724.3 | 917.6 | ||||||
Other
assets
|
||||||||
Goodwill,
net
|
292.5 | 290.9 | ||||||
Other
intangibles, net
|
75.6 | 86.6 | ||||||
Investments
|
56.7 | 75.4 | ||||||
Other
long-term assets
|
101.6 | 116.5 | ||||||
Other
assets
|
526.4 | 569.4 | ||||||
Total
assets
|
$ | 2,709.4 | $ | 3,223.9 | ||||
Liabilities
and shareholders' equity
|
||||||||
Current
liabilities
|
||||||||
Short-term
debt
|
$ | 11.5 | $ | 3.2 | ||||
Accounts
payable
|
261.2 | 301.3 | ||||||
Accrued
expenses
|
633.9 | 696.7 | ||||||
Current
liabilities
|
906.6 | 1,001.2 | ||||||
Long-term
debt
|
839.4 | 728.5 | ||||||
Other
long-term liabilities
|
753.1 | 764.3 | ||||||
Shareholders'
equity
|
210.3 | 729.8 | ||||||
Total
liabilities and shareholders' equity
|
$ | 2,709.4 | $ | 3,223.8 | ||||
Supplemental Information
|
||||||||
Debt-to-capitalization
rate
|
80.2% | 50.1% |
Brunswick
Corporation
|
||||||||
Comparative
Condensed Consolidated Statements of Cash Flows
|
||||||||
(in
millions)
|
||||||||
(unaudited)
|
||||||||
Twelve
Months Ended
|
||||||||
December
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Cash
flows from operating activities
|
||||||||
Net
loss
|
$ | (586.2 | ) | $ | (788.1 | ) | ||
Depreciation
and amortization
|
157.3 | 177.2 | ||||||
Pension
expense, net of funding
|
74.6 | 11.3 | ||||||
Provision
for doubtful accounts
|
49.7 | 32.3 | ||||||
Deferred
income taxes
|
(96.0 | ) | 236.2 | |||||
Goodwill,
trade name, and other long-lived asset impairment charges
|
63.0 | 564.3 | ||||||
Equity
in earnings of unconsolidated affiliates, net of dividends
|
16.0 | 1.3 | ||||||
Loss
on early extinguishment of debt
|
13.1 | - | ||||||
Changes
in certain current assets and current liabilities
|
400.8 | (132.3 | ) | |||||
Income
taxes
|
88.0 | (72.5 | ) | |||||
Repurchase
of accounts receivable
|
(84.2 | ) | - | |||||
Other,
net
|
29.4 | (41.8 | ) | |||||
Net
cash provided by (used for) operating activities
|
125.5 | (12.1 | ) | |||||
Cash
flows from investing activities
|
||||||||
Capital
expenditures
|
(33.3 | ) | (102.0 | ) | ||||
Investments
|
6.2 | 20.0 | ||||||
Proceeds
from investment sales
|
- | 45.5 | ||||||
Proceeds
from sale of property, plant and equipment
|
13.0 | 28.3 | ||||||
Other,
net
|
1.8 | 17.2 | ||||||
Net
cash provided by (used for) investing activities
|
(12.3 | ) | 9.0 | |||||
Cash
flows from financing activities
|
||||||||
Net
proceeds (issuances) of short-term debt
|
7.7 | (7.4 | ) | |||||
Proceeds
from asset-based lending facility
|
81.1 | - | ||||||
Payments
of asset-based lending facility
|
(81.1 | ) | - | |||||
Net
proceeds from issuance of long-term debt
|
353.7 | 252.0 | ||||||
Payments
of long-term debt including current maturities
|
(247.9 | ) | (251.0 | ) | ||||
Payments
of tender premium on debt
|
(13.2 | ) | - | |||||
Cash
dividends paid
|
(4.4 | ) | (4.4 | ) | ||||
Net
cash provided by (used for) financing activities
|
95.9 | (10.8 | ) | |||||
Net
increase (decrease) in cash and cash equivalents
|
209.1 | (13.9 | ) | |||||
Cash
and cash equivalents at beginning of period
|
317.5 | 331.4 | ||||||
Cash
and cash equivalents at end of period
|
$ | 526.6 | $ | 317.5 | ||||
Free
Cash Flow
|
||||||||
Net
cash provided by (used for) operating activities
|
$ | 125.5 | $ | (12.1 | ) | |||
Net
cash provided by (used for):
|
||||||||
Capital
expenditures
|
(33.3 | ) | (102.0 | ) | ||||
Proceeds
from investment sales
|
- | 45.5 | ||||||
Proceeds
from sale of property, plant and equipment
|
13.0 | 28.3 | ||||||
Other,
net
|
1.8 | 17.2 | ||||||
Total
free cash flow
|
$ | 107.0 | $ | (23.1 | ) | |||