Brunswick (BC) OCF US GAAP (year values)

2021 2021 2022 2022 2023   LTM ? CAGR 5 years ?
OCF, bln rub ? 574.0 574.0 586.1 586.1 733.6   569.3  
Changes by years, y/y, % -28% 0% +2% 0% +25%     +16.8%

Brunswick. OCF, bln rub

Created with Highcharts 6.0.6152.9152.9142.0142.0130.8130.8169.0169.0188.9188.9121.2121.2280.1280.1400.1400.1261.7261.7429.0429.0299.2299.2256.8256.8330.8330.8413.0413.0395.1395.1415.2415.2432.9432.9315.3315.3314.3314.3-12.1-12.1125.5125.5205.4205.489.189.1160.7160.7170.1170.1236.6236.6323.5323.5421.9421.9400.3400.3337.0337.0434.2434.2434.2434.2798.3798.3574.0574.0574.0574.0586.1586.1586.1586.1733.6733.6569.3569.319891990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192019202020212021202220222023LTM-20002004006008001000smart-lab.ru

Brunswick. OCF, changes, %

Created with Highcharts 6.0.6-7.1-7.1-7.9-7.929.229.211.811.8-35.8-35.8131.1131.142.842.8-34.6-34.663.963.9-30.3-30.3-14.2-14.228.828.824.824.8-4.3-4.35.15.14.34.3-27.2-27.2-0.3-0.3-103.8-103.8-1137.2-1137.263.763.7-56.6-56.680.480.45.85.839.139.136.736.730.430.4-5.1-5.1-15.8-15.828.828.883.983.9-28.1-28.12.12.125.225.2-22.4-22.41990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192019202020212021202220222023LTM-1250-1000-750-500-2500250smart-lab.ru

Brunswick. OCF, sum by quarters, bln rub

Created with Highcharts 6.0.6115.1115.142.442.448.248.282.482.498.698.624.924.9101.4101.4246.7246.7113.6113.6251.0251.0116.9116.9122.8122.845.845.895.595.590.090.0165.1165.1180.2180.2137.5137.593.793.7-32.3-32.3-4.6-4.612.812.87.97.954.054.045.945.9112.7112.796.296.2143.1143.1145.5145.5103.0103.0217.9217.9157.4157.4109.4109.4109.4109.4274.7274.713.313.3283.3283.334.734.767.467.443.643.662.162.154.854.839.739.751.851.862.862.855.755.725.925.996.996.9101.4101.4100.4100.4140.4140.4107.4107.449.849.8131.5131.578.978.9243.7243.780.180.1141.3141.384.184.1112.9112.9-42.4-42.462.062.054.554.50.00.061.561.543.143.152.052.0127.3127.371.871.883.383.333.133.177.077.0424.3424.3123.2123.2164.5164.5198.2198.2198.2198.279.979.967.467.4147.8147.8109.9109.991.991.9111.4111.4144.5144.5175.6175.6142.7142.7131.8131.8205.6205.6103.6103.6185.2185.2180.7180.7185.7185.7143.0143.0136.0136.018.018.0110.0110.0164.3164.3114.9114.9189.3189.3184.4184.4232.3232.3303.9303.9258.1258.1268.0268.0218.7218.7295.7295.7333.1333.1288.8288.8267.9267.9267.9267.9211.0211.0211.0211.0-11.4-11.4-34.3-34.3-4.9-4.9-28.2-28.2-77.4-77.4-28.1-28.1-39.9-39.9-63.7-63.7-106.9-106.9-100.7-100.7-58.5-58.521.721.733.033.0-42.2-42.2-15.2-15.2-69.3-69.3-92.0-92.0-35.3-35.3-74.1-74.150.050.028.128.1-83.1-83.1-69.7-69.7-108.2-108.2-107.8-107.8-132.3-132.3-85.8-85.8-86.6-86.6-67.1-67.1-79.4-79.4-79.1-79.18.38.3-141.9-141.9-141.9-141.9-15.8-15.8-15.8-15.8-153.4-153.4-153.4-153.44 quarter3 quarter2 quarter1 quarter19891990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202436373839404142-250025050075010001250smart-lab.ru

Brunswick (BC) OCF US GAAP (quarter values)

2024Q1 2024Q2 2024Q2 2024Q3 2024Q3   LTM ?
OCF, bln rub ? -153.4 211.0 211.0 79.9 67.4   569.3
Changes by years, y/y, % +871% -21% -21% -60% -66%    
Changes by quarters, q/q, % 0% -238% 0% -62% -16%    

Brunswick. OCF, bln rub

Created with Highcharts 6.0.634.734.7115.1115.1-11.4-11.467.467.443.643.642.442.4-34.3-34.362.162.154.854.848.248.2-4.9-4.939.739.751.851.882.482.4-28.2-28.262.862.855.755.798.698.6-77.4-77.4147.8147.825.925.924.924.9-28.1-28.1109.9109.996.996.9101.4101.4-39.9-39.991.991.9101.4101.4246.7246.7-63.7-63.7111.4111.4100.4100.4113.6113.6-106.9-106.9144.5144.5140.4140.4251.0251.0-100.7-100.7175.6175.6107.4107.4116.9116.9-58.5-58.5142.7142.749.849.8122.8122.821.721.7131.8131.8131.5131.545.845.833.033.0205.6205.678.978.995.595.5-42.2-42.2103.6103.6243.7243.790.090.0-15.2-15.2185.2185.280.180.1165.1165.1-69.3-69.3180.7180.7141.3141.3180.2180.2-92.0-92.0185.7185.784.184.1137.5137.5-35.3-35.3143.0143.0112.9112.993.793.7-74.1-74.1136.0136.0-42.4-42.4-32.3-32.350.050.018.018.062.062.0-4.6-4.628.128.1110.0110.054.554.512.812.8-83.1-83.1164.3164.30.00.07.97.9-69.7-69.7114.9114.961.561.554.054.0-108.2-108.2189.3189.343.143.145.945.9-107.8-107.8184.4184.452.052.0112.7112.7-132.3-132.3232.3232.3127.3127.396.296.2-85.8-85.8303.9303.971.871.8143.1143.1-86.6-86.6258.1258.183.383.3145.5145.5-67.1-67.1268.0268.033.133.1103.0103.0-79.4-79.4218.7218.777.077.0217.9217.9-79.1-79.1295.7295.7424.3424.3157.4157.48.38.3333.1333.1123.2123.2109.4109.4109.4109.4-141.9-141.9-141.9-141.9288.8288.8164.5164.5274.7274.7-15.8-15.8-15.8-15.8267.9267.9267.9267.9198.2198.2198.2198.213.313.3283.3283.3-153.4-153.4-153.4-153.4211.0211.0211.0211.079.979.967.467.41989Q31990Q31991Q11991Q41992Q31993Q31994Q11994Q41995Q31996Q21997Q11997Q41998Q31999Q22000Q12000Q42001Q32002Q22003Q12003Q42004Q32005Q22006Q12006Q42007Q32008Q22009Q12009Q42010Q32011Q22012Q12012Q42013Q32014Q22015Q12015Q42016Q32017Q22018Q12018Q42019Q32020Q22021Q12021Q42022Q12022Q32022Q42023Q22023Q32024Q12024Q2-200-1000100200300400500smart-lab.ru

Brunswick. OCF, changes, y/y, %

Created with Highcharts 6.0.694.294.225.625.6-63.2-63.2200.9200.942.442.425.725.713.713.7-85.7-85.7-27.6-27.6-5.5-5.571.071.0475.5475.521.221.27.57.519.719.7174.5174.5-53.5-53.5-74.7-74.7-63.7-63.7-25.6-25.6274.1274.1307.2307.242.042.0-16.4-16.44.64.6143.3143.359.659.621.221.2-1.0-1.0-54.0-54.067.867.829.729.739.839.8121.0121.0-5.8-5.821.521.5-23.5-23.5-53.4-53.4-41.9-41.9-18.7-18.7-53.6-53.65.05.0-137.1-137.1-7.6-7.6164.1164.1-62.7-62.752.152.156.056.0-40.0-40.0108.5108.5-227.9-227.9-49.6-49.6208.9208.9-5.8-5.8-64.0-64.078.878.8-67.1-67.183.483.4355.9355.9-2.4-2.476.476.49.19.132.832.82.82.8-40.5-40.5-23.7-23.7-61.6-61.6-23.0-23.034.234.2-31.9-31.9109.9109.9-4.9-4.9-137.6-137.6-134.5-134.5-167.5-167.5-86.8-86.8-246.2-246.2-85.8-85.8-43.8-43.8511.1511.1-12.1-12.1-378.3-378.3-395.7-395.749.449.4-100.0-100.0-38.3-38.3-16.1-16.1-30.1-30.1583.5583.555.255.264.864.8-29.9-29.9-15.0-15.0-0.4-0.4-2.6-2.620.620.6145.5145.522.722.726.026.0144.8144.8-14.6-14.6-35.1-35.130.830.8-43.6-43.648.848.80.90.9-15.1-15.116.016.01.71.7-22.5-22.53.83.8-60.3-60.3-29.2-29.218.318.3-18.4-18.4132.6132.6111.6111.6-0.4-0.435.235.2451.0451.0-27.8-27.8-110.5-110.512.612.6-71.0-71.0-30.5-30.5-30.5-30.5-1809.6-1809.6-1809.6-1809.6-100.0-100.0-13.3-13.3-100.0-100.033.533.5-100.0-100.0151.1151.1-88.9-88.9-88.9-88.9-7.2-7.2-7.2-7.220.520.520.520.5-95.2-95.23.13.1870.9870.9870.9870.9-21.2-21.2-21.2-21.2-59.7-59.7-66.0-66.01990Q31991Q11991Q41992Q31993Q31994Q11995Q11995Q41996Q31997Q21998Q11998Q41999Q32000Q22001Q12001Q42002Q32003Q22004Q12004Q42005Q32006Q22007Q12007Q42008Q32009Q22010Q12010Q42011Q32012Q22013Q12013Q42014Q32015Q22016Q12016Q42017Q32018Q22019Q12019Q42020Q32021Q22021Q42022Q22022Q32023Q12023Q22023Q42024Q12024Q3-2000-1500-1000-500050010001500smart-lab.ru

Brunswick. OCF, changes, q/q, %

Created with Highcharts 6.0.6231.7231.7-109.9-109.9-691.2-691.2-35.3-35.3-2.8-2.8-180.9-180.9-281.0-281.0-11.8-11.8-12.0-12.0-110.2-110.2-910.2-910.230.530.559.159.1-134.2-134.2-322.7-322.7-11.3-11.377.077.0-178.5-178.5-291.0-291.0-82.5-82.5-3.9-3.9-212.9-212.9-491.1-491.1-11.8-11.84.64.6-139.3-139.3-330.3-330.310.310.3143.3143.3-125.8-125.8-274.9-274.9-9.9-9.913.113.1-194.1-194.1-235.2-235.2-2.8-2.878.878.8-140.1-140.1-274.4-274.4-38.8-38.88.88.8-150.0-150.0-343.9-343.9-65.1-65.1146.6146.6-82.3-82.3507.4507.4-0.2-0.2-65.2-65.2-27.9-27.9523.0523.0-61.6-61.621.021.0-144.2-144.2-345.5-345.5135.2135.2-63.1-63.1-116.9-116.9-1318.4-1318.4-56.7-56.7106.1106.1-142.0-142.0-360.8-360.8-21.8-21.827.527.5-151.1-151.1-301.8-301.8-54.7-54.763.563.5-125.7-125.7-505.1-505.1-21.0-21.0-17.0-17.0-179.1-179.1-283.5-283.5-131.2-131.2-23.8-23.8-254.8-254.8-64.0-64.0244.4244.4-107.4-107.4-710.9-710.9291.5291.5-50.5-50.5-76.5-76.5-749.2-749.2-297.7-297.7-100.0-100.0-982.3-982.3-264.8-264.8-46.5-46.5-12.2-12.2-300.4-300.4-275.0-275.0-77.2-77.26.56.5-334.9-334.9-271.1-271.1-71.8-71.8116.7116.7-217.4-217.4-275.6-275.6-45.2-45.2-24.4-24.4-189.2-189.2-454.2-454.2-76.4-76.499.399.3-160.5-160.5-398.0-398.0-67.7-67.774.774.7-146.1-146.1-499.4-499.4-87.6-87.6211.2211.2-177.1-177.1-375.4-375.4-64.8-64.8183.0183.0-136.3-136.3-473.8-473.843.543.5-62.9-62.9-94.7-94.73913.33913.3-63.0-63.0-11.2-11.2-229.7-229.7-100.0-100.0-100.0-100.0-100.0-100.0-105.8-105.8-1795.6-1795.6-26.0-26.0-93.3-93.32030.12030.1-154.1-154.1-237.5-237.5-62.1-62.1-15.6-15.61989Q41990Q31991Q31992Q11992Q41993Q31994Q21995Q11995Q41996Q31997Q21998Q11998Q41999Q32000Q22001Q12001Q42002Q32003Q22004Q12004Q42005Q32006Q22007Q12007Q42008Q32009Q22010Q12010Q42011Q32012Q22013Q12013Q42014Q32015Q22016Q12016Q42017Q32018Q22019Q12019Q42020Q32021Q22021Q42022Q22022Q32023Q12023Q22023Q42024Q12024Q3-3k-2k-1k01k2k3k4k5ksmart-lab.ru