vs
Side-by-side financial comparison of BRUNSWICK CORP (BC) and KeyCorp (KEY). Click either name above to swap in a different company.
KeyCorp is the larger business by last-quarter revenue ($2.0B vs $1.3B, roughly 1.5× BRUNSWICK CORP). KeyCorp runs the higher net margin — 25.4% vs 1.4%, a 24.0% gap on every dollar of revenue. On growth, KeyCorp posted the faster year-over-year revenue change (131.8% vs 15.5%). KeyCorp produced more free cash flow last quarter ($2.1B vs $83.6M). Over the past eight quarters, KeyCorp's revenue compounded faster (14.4% CAGR vs -1.1%).
Brunswick Corporation, formerly known as the Brunswick-Balke-Collender Company, is an American corporation that has been developing, manufacturing and marketing a wide variety of products since 1845. Brunswick has more than 13,000 employees in 24 countries. Brunswick owns a number of brands, including Mercury Marine. In 2024, Brunswick reported sales of US$5.2 billion. Brunswick's global headquarters is in the northern Chicago suburb of Mettawa, Illinois.
Key is a Japanese visual novel studio known for making dramatic and plot-oriented titles. It was formed on July 21, 1998, as a brand under the publisher Visual Arts, and is located in Kita, Osaka.
BC vs KEY — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $1.3B | $2.0B |
| Net Profit | $18.7M | $510.0M |
| Gross Margin | 23.1% | — |
| Operating Margin | 3.1% | 32.3% |
| Net Margin | 1.4% | 25.4% |
| Revenue YoY | 15.5% | 131.8% |
| Net Profit YoY | 122.7% | 309.0% |
| EPS (diluted) | $0.32 | $0.43 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $1.3B | $2.0B | ||
| Q3 25 | $1.4B | $1.9B | ||
| Q2 25 | $1.4B | $1.8B | ||
| Q1 25 | $1.2B | $1.8B | ||
| Q4 24 | $1.2B | $865.0M | ||
| Q3 24 | $1.3B | $695.0M | ||
| Q2 24 | $1.4B | $1.5B | ||
| Q1 24 | $1.4B | $1.5B |
| Q4 25 | $18.7M | $510.0M | ||
| Q3 25 | $-235.5M | $489.0M | ||
| Q2 25 | $59.3M | $425.0M | ||
| Q1 25 | $20.2M | $405.0M | ||
| Q4 24 | $-82.5M | $-244.0M | ||
| Q3 24 | $44.6M | $-410.0M | ||
| Q2 24 | $100.0M | $274.0M | ||
| Q1 24 | $68.0M | $219.0M |
| Q4 25 | 23.1% | — | ||
| Q3 25 | 25.8% | — | ||
| Q2 25 | 25.5% | — | ||
| Q1 25 | 24.9% | — | ||
| Q4 24 | 21.9% | — | ||
| Q3 24 | 26.2% | — | ||
| Q2 24 | 27.1% | — | ||
| Q1 24 | 27.4% | — |
| Q4 25 | 3.1% | 32.3% | ||
| Q3 25 | -17.8% | 31.8% | ||
| Q2 25 | 7.1% | 29.3% | ||
| Q1 25 | 4.6% | 29.0% | ||
| Q4 24 | -4.8% | -92.6% | ||
| Q3 24 | 7.7% | -72.8% | ||
| Q2 24 | 11.0% | 22.0% | ||
| Q1 24 | 8.1% | 18.1% |
| Q4 25 | 1.4% | 25.4% | ||
| Q3 25 | -17.3% | 25.8% | ||
| Q2 25 | 4.1% | 23.1% | ||
| Q1 25 | 1.7% | 22.8% | ||
| Q4 24 | -7.1% | -54.7% | ||
| Q3 24 | 3.5% | -59.0% | ||
| Q2 24 | 6.9% | 18.0% | ||
| Q1 24 | 5.0% | 14.3% |
| Q4 25 | $0.32 | $0.43 | ||
| Q3 25 | $-3.59 | $0.41 | ||
| Q2 25 | $0.89 | $0.35 | ||
| Q1 25 | $0.30 | $0.33 | ||
| Q4 24 | $-1.21 | $-0.30 | ||
| Q3 24 | $0.67 | $-0.47 | ||
| Q2 24 | $1.48 | $0.25 | ||
| Q1 24 | $0.99 | $0.20 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $256.8M | $10.2B |
| Total DebtLower is stronger | $2.1B | $9.9B |
| Stockholders' EquityBook value | $1.6B | $20.4B |
| Total Assets | $5.3B | $184.4B |
| Debt / EquityLower = less leverage | 1.30× | 0.49× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $256.8M | $10.2B | ||
| Q3 25 | $297.7M | $13.3B | ||
| Q2 25 | $315.7M | $11.6B | ||
| Q1 25 | $286.7M | $15.3B | ||
| Q4 24 | $269.0M | $17.5B | ||
| Q3 24 | $284.1M | $22.8B | ||
| Q2 24 | $494.5M | $15.5B | ||
| Q1 24 | $548.4M | $13.2B |
| Q4 25 | $2.1B | $9.9B | ||
| Q3 25 | — | $10.9B | ||
| Q2 25 | — | $12.1B | ||
| Q1 25 | — | $12.4B | ||
| Q4 24 | $2.4B | $12.1B | ||
| Q3 24 | — | $15.7B | ||
| Q2 24 | — | $16.9B | ||
| Q1 24 | — | $20.8B |
| Q4 25 | $1.6B | $20.4B | ||
| Q3 25 | $1.6B | $20.1B | ||
| Q2 25 | $1.9B | $19.5B | ||
| Q1 25 | $1.9B | $19.0B | ||
| Q4 24 | $1.9B | $18.2B | ||
| Q3 24 | $2.0B | $16.9B | ||
| Q2 24 | $2.0B | $14.8B | ||
| Q1 24 | $2.0B | $14.5B |
| Q4 25 | $5.3B | $184.4B | ||
| Q3 25 | $5.4B | $187.4B | ||
| Q2 25 | $5.8B | $185.5B | ||
| Q1 25 | $5.9B | $188.7B | ||
| Q4 24 | $5.7B | $187.2B | ||
| Q3 24 | $6.0B | $189.8B | ||
| Q2 24 | $6.4B | $187.4B | ||
| Q1 24 | $6.5B | $187.5B |
| Q4 25 | 1.30× | 0.49× | ||
| Q3 25 | — | 0.54× | ||
| Q2 25 | — | 0.62× | ||
| Q1 25 | — | 0.65× | ||
| Q4 24 | 1.25× | 0.67× | ||
| Q3 24 | — | 0.93× | ||
| Q2 24 | — | 1.14× | ||
| Q1 24 | — | 1.43× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $132.9M | $2.2B |
| Free Cash FlowOCF − Capex | $83.6M | $2.1B |
| FCF MarginFCF / Revenue | 6.3% | 104.8% |
| Capex IntensityCapex / Revenue | 3.7% | 5.3% |
| Cash ConversionOCF / Net Profit | 7.11× | 4.33× |
| TTM Free Cash FlowTrailing 4 quarters | $396.3M | $3.5B |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $132.9M | $2.2B | ||
| Q3 25 | $140.4M | $396.0M | ||
| Q2 25 | $316.2M | $1.2B | ||
| Q1 25 | $-27.4M | $-140.0M | ||
| Q4 24 | $306.4M | $664.0M | ||
| Q3 24 | $67.4M | $-1.2B | ||
| Q2 24 | $211.0M | $-217.0M | ||
| Q1 24 | $-153.4M | $359.0M |
| Q4 25 | $83.6M | $2.1B | ||
| Q3 25 | $106.5M | $367.0M | ||
| Q2 25 | $271.3M | $1.2B | ||
| Q1 25 | $-65.1M | $-150.0M | ||
| Q4 24 | $276.1M | $599.0M | ||
| Q3 24 | $31.4M | $-1.2B | ||
| Q2 24 | $163.9M | $-230.0M | ||
| Q1 24 | $-207.4M | $347.0M |
| Q4 25 | 6.3% | 104.8% | ||
| Q3 25 | 7.8% | 19.4% | ||
| Q2 25 | 18.7% | 65.8% | ||
| Q1 25 | -5.3% | -8.5% | ||
| Q4 24 | 23.9% | 69.2% | ||
| Q3 24 | 2.5% | -175.8% | ||
| Q2 24 | 11.4% | -15.1% | ||
| Q1 24 | -15.2% | 22.6% |
| Q4 25 | 3.7% | 5.3% | ||
| Q3 25 | 2.5% | 1.5% | ||
| Q2 25 | 3.1% | 1.3% | ||
| Q1 25 | 3.1% | 0.6% | ||
| Q4 24 | 2.6% | 7.5% | ||
| Q3 24 | 2.8% | 2.4% | ||
| Q2 24 | 3.3% | 0.9% | ||
| Q1 24 | 4.0% | 0.8% |
| Q4 25 | 7.11× | 4.33× | ||
| Q3 25 | — | 0.81× | ||
| Q2 25 | 5.33× | 2.90× | ||
| Q1 25 | -1.36× | -0.35× | ||
| Q4 24 | — | — | ||
| Q3 24 | 1.51× | — | ||
| Q2 24 | 2.11× | -0.79× | ||
| Q1 24 | -2.26× | 1.64× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
BC
| Engine Partsand Accessories | $532.4M | 40% |
| Navico Group | $452.9M | 34% |
| Recreational Fiberglass Boats | $111.6M | 8% |
| Saltwater Fishing Boats | $85.7M | 6% |
| Controls Riggingand Propellers | $78.3M | 6% |
| Business Acceleration | $48.1M | 4% |
| Sterndrive Engine | $32.6M | 2% |
KEY
Segment breakdown not available.
