VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
BCBrunswick Corporation
$87.08$5.7B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksBCCash Flow

Brunswick Corporation (BC) Cash Flow Statement

30Y historyFree accessUpdated daily

Earnings quality remains inconsistent, as evidenced by an operating cash flow to net income ratio that has ranged from -3.03 to 7.11 over the last ten quarters.

BC Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations525.8M562.1M431.4M733.6M586.1M574M798.3M434.2M337M400.3M421.9M323.5M236.6M170.1M160.7M89.1M205.4M125.5M-12.1M314.3M315.3M432.9M415.2M395.1M413M330.8M256.8M299.2M429M261.7M400.1M
Operating CF Margin %-10.48%8.24%11.46%8.6%9.82%18.36%10.57%8.18%10.53%9.4%8.56%6.16%4.73%4.7%2.43%6.15%4.52%-0.26%5.54%5.57%7.72%8.21%9.57%11.13%9.81%6.74%8.45%13.26%7.16%12.66%
Operating CF Growth %-30.94%30.3%-41.19%25.17%2.11%-28.1%83.86%28.84%-15.81%-5.12%30.42%36.73%39.09%5.85%80.36%-56.62%63.67%1137.19%-103.85%-0.32%-27.17%4.26%5.09%-4.33%24.85%28.82%-14.17%-30.26%63.93%-34.59%42.84%
Net Income-136.5M-135.9M149.3M432.6M681.3M595.4M374.7M30.4M263.1M187.3M274.4M227.4M194.9M775.2M147.4M71.9M-110.6M-586.2M-788.1M111.6M263.2M385.4M269.8M135.2M78.4M81.8M-95.8M37.9M186.3M151.2M185.8M
Depreciation & Amortization221.7M292.5M288.8M272.9M231.2M178.1M153.4M138.7M149.6M98.2M103.9M88.9M81.2M87.5M90M104.5M129.3M157.3M177.2M180.1M167.3M162.2M157.5M150.6M148.4M160.4M148.8M165.6M159.7M156.9M129.7M
Stock-Based Compensation30.3M023.4M22.4M21.9M027.1M019.2M17.8M16.9M20.8M18.3M18.1M15M01.3M00000056M0000000
Deferred Taxes-64.5M-81.8M-42.1M14M-19.9M-21.8M-11.5M-49.8M37.4M61.3M82.7M55M47.5M-577.5M10.7M-3.3M118.4M-8M236.2M0000-56M0000000
Other Non-Cash Items239.9M338.3M100.1M22.1M22.2M16.2M28M272.5M-75.2M87.7M4.7M22.9M-11.9M-11.7M-10.4M102.3M52.5M8M598.8M19.1M-22.4M-49.6M6.5M8.5M95.4M99.5M367M0159.7M93.2M69.6M
Working Capital Changes233.5M149M-88.1M-30.4M-350.6M-193.9M226.6M42.4M-57.1M-52M-30.4M-63.7M-66.7M-66.2M-78.7M-77.5M14.5M400.8M-100M3.5M-92.8M-65.1M-18.6M100.8M90.8M-10.9M-163.2M95.7M-76.7M-139.6M15M
Change in Receivables0-73.4M45M54.5M-74.6M-85.1M-19.9M41.4M-27.3M-58.1M-1.1M-12.3M-24M-15.6M-19.6M02.4M159.9M123.4M000000000000
Change in Inventory0114.3M112.8M700K-292.8M-343.2M109.3M-50.5M-84.2M-65.6M-48.2M-15.2M-57.1M-21.7M-73.1M-25.9M-49.2M325.1M81.7M-42.9M-28.7M-40.3M-122.8M-31.5M35.1M39.4M-104.3M-1M-77.9M-55.6M24.2M
Change in Payables0-26.1M-144.2M-86.1M-12.2M134.2M64.5M-32.7M49.3M34.7M39.2M1.1M13M-18M57.8M-3.7M27M-135M-135M-13.5M9.5M52.8M42.5M71M0000000
Cash from Investing-161.8M-141.6M-168.9M-378.9M-443.2M-1.35B-246.9M194.7M-1.11B-178.9M-484.5M-39.8M20.3M18.6M-66.1M-134.4M-155.2M-12.3M9M-98.5M-283.9M-322.8M-439.9M-371.9M-129.7M-144.4M-148.6M-194.1M-237.5M-562.5M-699M
Capital Expenditures-185.3M-165.8M-167.4M-289.3M-388.3M-267.1M-182.4M-232.6M-193.4M-189.3M-193.9M-132.5M-124.8M-148.1M-115.2M-90M-57.2M-33.3M-102M-207.7M-205.1M-233.6M-171.3M-159.8M-112.6M-111.4M-156M-209.5M-230.8M-705.9M-169.9M
CapEx % of Revenue3.36%3.09%3.2%4.52%5.7%4.57%4.2%5.66%4.69%4.98%4.32%3.51%3.25%4.11%3.37%2.45%1.71%1.2%2.17%3.66%3.62%4.17%3.39%3.87%3.03%3.3%4.09%5.92%7.13%19.3%5.38%
Acquisitions9.4M-200K-22.3M-103.6M-93.8M-1.13B2.9M-56.8M-909.6M-15.5M-276.1M-29.7M-41.5M29.3M15.6M90M000-6.2M-86.2M-135.5M-267.8M-177.3M-21.2M-134.4M00000
Investments-------------------------------
Other Investing4.8M24.4M16.7M14.8M11.3M0-4.6M481.7M-186.9M-2.7M4.7M49.8M256.9M7.9M10M-66M15M14.8M45.5M25.6M-400K11.7M2M-3M-200K101.4M45.5M15.4M-6.7M139.8M-536.7M
Cash from Financing-385.7M-441.3M-442.7M-487M110.8M621.8M-361.8M-600.8M620.5M-203.7M-172.4M-163.5M-60.7M-116.5M-148.5M-167.9M-25.4M95.9M-10.8M-167.8M-235.7M-122.2M178.6M-28.7M-40.4M-203.1M-83.8M-130.4M-151M147.9M193.1M
Debt Issued (Net)-378.1M-239.5M-102.6M-86.2M689.9M861.8M-159.1M-117.4M780.9M-4.5M-2.2M-3M-4.8M-117.5M-131M-162.8M-22.3M113.5M-6.4M-200K-1M-6M137.2M-22.7M-35.6M-169.1M44.4M-75.3M50.7M186.1M242.4M
Equity Issued (Net)-54.4M-80M-200M-275M-450M-119.6M-118.3M-397.2M-73.6M-130M-120.3M-120M-20M000000-115M-179.7M-58.9M99.5M39.9M40.3M9.8M-83.9M-9.2M-152.7M10.9M4.3M
Dividends Paid-113.1M-112.6M-112.3M-112M-108.6M-98.9M-78.3M-73.4M-67.8M-60.6M-55.4M-48.3M-41.7M-9.1M-4.5M-4.5M-4.4M-4.4M-4.4M-52.6M-55M-57.3M-58.1M-45.9M-45.1M-43.8M-44.3M-45.9M-49M-49.6M-49.3M
Share Repurchases-70.6M-80M-200M-275M-450M-120.1M-118.3M-400M-75M-130M-120.3M-120M-20M144.9M00000-125.8M-195.6M-76M0000-87.1M-18.3M-159.9M-8.4M0
Other Financing159.9M-9.2M-27.8M-13.8M-20.5M-21.5M-6.1M-12.8M-19M-8.6M-7.9M800K5.8M10.1M-13M-600K1.3M-13.2M00000-11.7M00000500K0
Net Change in Cash-16.2M-11M-193M-129.6M241.8M-163.6M198.4M28.5M-163.8M15.2M-234.9M104.6M196.2M72.2M-53.9M-213.2M24.8M209.1M-13.9M48M-204.3M-12.1M153.9M-5.5M242.9M-16.7M24.4M-25.3M-151M147.9M193.1M
Free Cash Flow340.5M396.3M264M444.3M197.8M306.9M615.9M201.6M143.6M211M228M191M111.8M22M45.5M-900K148.2M92.2M-114.1M106.6M110.2M199.3M243.9M235.3M300.4M219.4M100.8M89.7M198.2M-444.2M230.2M
FCF Margin %6.17%7.39%5.04%6.94%2.9%5.25%14.17%4.91%3.48%5.55%5.08%5.05%2.91%0.61%1.33%-0.02%4.44%3.32%-2.42%1.88%1.95%3.55%4.82%5.7%8.09%6.51%2.64%2.53%6.13%-12.15%7.28%
FCF Growth %-16.19%50.11%-40.58%124.62%-35.55%-50.17%205.51%40.39%-31.94%-7.46%19.37%70.84%408.18%-51.65%5155.56%-100.61%60.74%180.81%-207.04%-3.27%-44.71%-18.29%3.65%-21.67%36.92%117.66%12.37%-54.74%144.62%-292.96%46.25%
FCF per Share5.186.033.926.302.633.917.732.371.632.342.482.031.180.230.49-0.011.671.04-1.291.181.162.022.512.563.312.491.140.972.00-4.432.33
FCF Conversion (FCF/Net Income)-2.49x-4.09x3.32x1.75x0.87x0.97x2.14x-3.31x1.27x2.73x1.53x1.34x0.96x0.22x3.21x1.24x-1.86x-0.21x0.02x2.82x2.35x1.12x1.54x2.92x5.27x4.04x-2.68x7.89x2.30x1.74x2.15x
Interest Paid00140.2M117.2M95.3M72.7M72.8M046.8M33M30.1M28.5M31.1M80.6M89M106.7M102M96.3M48.3M000000000000
Taxes Paid0093.5M175.4M196.9M146.7M111.5M021.7M73.5M32.6M32.8M45.5M31.9M17.6M16.6M-92.5M90.6M7.8M000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Cyclical inventory and demand

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Divergence

According to reported financial statements, Brunswick's operating cash flow to net income ratio has exhibited extreme volatility, ranging from -3.03 to 7.11 over the last ten quarters, which suggests that accounting earnings are currently poor proxies for the company's actual ability to generate liquid cash.

The significant disconnect between net income and operating cash flow indicates that non-cash charges and working capital swings are heavily distorting the bottom line. Investors should monitor this divergence closely, as the inability to consistently convert earnings into cash may imply that reported profitability is vulnerable to future non-cash write-downs.

Free Cash Flow Volatility Trends

As reported in recent filings, Brunswick's free cash flow trajectory has been highly erratic, swinging from a peak of $276.1 million in 2024Q4 to a deficit of $120.9 million in 2026Q1, highlighting the company's sensitivity to seasonal demand and capital expenditure requirements.

The inconsistent FCF margins suggest that the business model remains highly susceptible to cyclical downturns that force rapid cash outflows. This instability warrants further investigation into whether the company can maintain its dividend and buyback programs if these cash flow deficits persist through the upcoming boating season.

Capital Intensity and Asset Maintenance

Based on the provided data, Brunswick's capital expenditure as a percentage of revenue has fluctuated between 2.5% and 4.2% over the last ten quarters, indicating that the company continues to commit significant resources to maintain its manufacturing footprint despite recent periods of negative operating margins.

This level of capital intensity suggests that Brunswick is prioritizing the preservation of its vertical integration and engine production capabilities. However, the persistence of these expenditures during periods of negative net income may indicate a lack of flexibility in scaling down costs during cyclical troughs.

Working Capital Efficiency and Liquidity

As indicated by quarterly cash flow statements, working capital changes have been a primary driver of cash volatility, with swings as large as $239.1 million in 2024Q4, suggesting that inventory management and dealer receivables are currently the most significant levers affecting the company's short-term liquidity.

The sharp fluctuations in working capital appear to reflect the company's struggle to balance production volumes with softening retail demand. Investors should monitor whether these swings represent temporary seasonal adjustments or a more permanent build-up of unsold inventory that may require future discounting to clear.

Capital Allocation Amidst Cash Pressure

According to recent financial disclosures, Brunswick has continued to return capital to shareholders through dividends and buybacks, totaling over $40 million in some quarters, even as operating cash flow has turned negative, which may indicate a commitment to shareholder returns that exceeds current cash generation.

The decision to maintain these payouts during periods of negative free cash flow suggests management's confidence in the long-term durability of the business. However, this strategy may be unsustainable if the current margin compression continues to erode the company's cash reserves over the coming fiscal periods.

BC — Frequently Asked Questions

Quick answers to the most common questions about buying BC stock.

How much cash does Brunswick Corporation (BC) generate from operations?

Brunswick Corporation (BC) generated $562.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Brunswick Corporation's free cash flow?

Brunswick Corporation (BC) generated $396.3M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Brunswick Corporation's capital expenditure (CapEx)?

Brunswick Corporation (BC) spent $165.8M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Brunswick Corporation distribute cash to shareholders?

In 2025, Brunswick Corporation (BC) returned $112.6M to shareholders via cash dividends and spent $80.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.