Brunswick Corp (BC) Q4 2020 Earnings Call Transcript

Image source: The Motley Fool.

Brunswick Corp (BC -7.12%)
Q4 2020 Earnings Call
Jan 28, 2021, 11:00 a.m. ET

Contents:

• Prepared Remarks
• Questions and Answers
• Call Participants

Prepared Remarks:

Operator

Good morning and welcome to Brunswick Corporation's Fourth Quarter and Full Year 2020 Earnings Conference Call. [Operator Instructions]

I would now like to introduce Brent Dahl, Vice President, Investor Relations. Sir, please go ahead.

Brent Dahl -- Vice President of Investor Relations

Good morning, and thank you for joining us. With me on the call this morning are Dave Foulkes, Brunswick's CEO and Ryan Gwillim, CFO.

Before we begin with our prepared remarks, I would like to remind everyone that during this call, our comments will include certain forward-looking statements about future results. Please keep in mind that our actual results could differ materially from these expectations. For details on the factors to consider please refer to our recent SEC filings and today's press release. All of these documents are available on our website at brunswick.com. During our presentation we'll be referring to certain non-GAAP financial information. Reconciliations of GAAP to non-GAAP financial measures are provided in the appendix to this presentation in the reconciliation sections of the consolidated financial statements accompanying today's results.

I will now turn the call over to Dave.

David M. Foulkes -- Chief Executive Officer

Thanks, Brent, and good morning everybody.

Our businesses executed extremely well against our operating and strategic priorities in 2020, demonstrating the strength and resilience of our marine focused portfolio. Despite the many challenges faced in 2020, including the significant disruptions to our global operations during the first half of the year due to the global pandemic, we expanded gross and operating margins, delivered an eleventh consecutive year of adjusted EPS growth, and generated record free cash flow. The transformational changes we've made to our business in recent years have reinforced our position as the market leader in the marine industry, and has positioned us to meet or exceed our strategic plan and financial targets.

Our Propulsion business continues to deliver outstanding top-line and earnings growth, outperforming the market by leveraging the strongest product lineup in the industry, and accelerating penetration into saltwater, repower and international commercial markets. Our Parts and Accessories businesses delivered strong top-line growth and robust operating margins, as a result of increased boating participation, which drove strong aftermarket sales, together with high demand for our full range of OEM systems and services, as boat production increased during the second half of the year across the industry.

Within our boat business, all brands contributed to the revenue and earnings growth over the second half of 2020, as U.S. marine retail demand continued to surge through year-end. Our premium boat brands remain the market leaders in their categories, with a series of significant new product launches under way and our value brands continue to offer attractive entry points to new and returning former boaters. The surge in retail demand resulted in historically low pipeline inventory levels, with 40% fewer boats in dealer inventory at the end of 2020 versus the end of 2019.

Finally, Freedom Boat Club exceeded our expectations during 2020, by adding over 40 new locations and almost 10,000 new memberships, while also driving exceptionally strong synergy sales across our marine portfolio. Finally, although we continue to operate in an uncertain environment, I have high confidence that we will continue to execute our strategy and deliver very strong shareholder returns in 2021.

I'll now provide some highlights on our segments in the overall marine market. Our Propulsion business exceeded top-line and earnings expectations for 2020, by continuing to outperform the market due to the strength of our industry leading product lineup. Field inventory of Mercury outboard engines remained significantly lower than in past years, and we continue to increase productions to refill pipelines and meet exceptionally strong customer demand. Mercury continues to gain significant retail market share in outboard engines, especially in higher horsepower categories, where we have focused higher levels of investment in recent years. As a consequence of our constant product innovation, and ability to quickly ramp up production, and as a result of the capacity increases in 2018 and 2019, Mercury secured more than 70 new or enhanced OEM partnerships in 2020.

One recent win was the announcement of a major enhancement to Mercury's relationship with Crownline Boats, with Mercury becoming its exclusive Marine Propulsion partner beginning with 2022, model year products. Mercury's controls, rigging and propeller business continues to be the market leader, with significant investment in technology, leading to increased sales at a time when boat OEMs are ramping production to meet demand. New product and technology investments are also at the core of certain imminent new Propulsion & Controls products, that I will discuss more toward the end of the call.

Our Parts and Accessories businesses completed their first year as a separate reporting segment, and delivered outstanding results in 2020. The segment top-line grew by 9% for the year, with aftermarket sales significantly outpacing recent historical trends and OEM customers increasing orders to keep up with production, resulting from the accelerating retail demand. 2020 results were bolstered by very healthy boat usage, as a consequence of the need for social distancing friendly recreation and by favorable weather conditions in the U.S. throughout the year, especially compared with 2019.

In addition, our Engine P&A business enjoyed increased demand to supply products to our dealers in support of increased service needs, and our Distribution business, which added 1700 new dealer customers during the year was also able to capitalize on both the increased participation and the extended fall season in both the marine and RV spaces.

The Advanced Systems Group, which includes all the brands and operations in our Power Products and Attwood businesses, demonstrated significant second half sales and earnings improvements, leveraging the same aftermarket at OEM trends, while advancing restructuring actions to drive long-term efficiencies. With solid operating margins these annuity based businesses strengthen our overall financial profile and provide a robust baseline of earnings from which we can continually invest in our businesses, and return capital to our shareholders.

Our Boat segment finished 2020 with lower sales and earnings than 2019, as a result of pandemic related plant shutdowns in the spring, and production ramp-up activities that continued through the fall. However, the surging retail demand environments, together with prior cost reduction and organizational initiatives, led to a phenomenal second half of the year that saw revenues increase by 19%, operating earnings increase by 85% and operating margins expand by 330 basis points when compared with the second half of 2019.

Additionally, we exited 2020 with operating margins above 9% over the last two quarters, which is in line with our strategic plan target to achieve double-digit percent operating margins in 2022. Pipeline inventory levels, a key driver of future wholesale boat sales ended the year at approximately 19 weeks, the lowest level at year-end for the last two decades. Whilst the Whaler and Sea Ray have seen very strong retail sales and their dealer inventories are especially low.

Our value brands have also performed well at retail and will also require significant pipeline replenishment. We continue to hire additional workers at most facilities to ramp up production, but it is very unlikely that pipelines will be significantly rebuilt until 2022 at the earliest. Freedom Boat Club continues to exceed our growth expectations with a 35% increase in memberships and 20% increase in locations during 2020. In addition, sales of Brunswick boats into the franchise network are exceeding expectations. Each boat rig with a Mercury engine and equipped with our P&A products.

Just recently Freedom was named a top franchise of 2021 Franchise Business Review. Our market research firm performs independent surveys of Franchisee Satisfaction. Freedom was one of the 200 honorees commended for the exceptional support and leadership demonstrated in leading franchisees through the challenges of 2020.

Next I'd like to review the sales performance of our business by region on a constant currency basis. Full-year sales increased versus 2019 in most regions with international sales up 10%, with sales in the U.S. of 4%. Asia Pacific led the international growth with continued strength in commercial Propulsion and P&A. Canadian sales lagged slightly as Canadian boat dealers had more inventory ahead of the corporate shutdowns and did not reopen for sales as quickly as other geographies. However, we saw a recovery in the fourth quarter as Canadian revenue grew by 19% with additional growth anticipated in the region in 2021. Europe also delivered strong Propulsion growth as dealers and distributors were able to get higher horsepower engines that have been capacity constrained in previous years.

This table provides some color on the performance of the U.S. marine retail market for the first half, second half and full year of 2020 with comparisons to 2019. All the categories reported retail gains in the second half of full year of 2020. The Main Powerboat Segments were up 32% in the second half of 2020 and were up 30% for the full year. With Brunswick's unit retail performance in line with the market growth rates. New product launches, including the new Boston Whaler 220 and 250 Dauntless models, which debuted in December, provide confidence in our ability to grow share in 2021 especially in margin accretive premium categories such as Saltwater Fishing, day boats and cruises. Outboard engine unit registrations were up 35% in the back half of 2020 with Mercury significantly outperforming the market as they have done all year. In fact Mercury gained retail share in 2020 in just about every horsepower node with outsized increases in larger outboard engines over 200 horsepower.

As we enter 2021, retail continues in growth mode as lead generation, finance applications, dealer sentiment and other leading indicators all remains very positive. In addition, similar to our comments on the last call, at the end of 2020 our percentage of dealer orders received with a customer name already attached is at least 2 times the percentage from the start of 2020 and for several brands 3 or 4 times. All these factors give us high confidence in the continuing strength of the retail market as we move into 2021.

I'll now turn the call over to Ryan for some additional comments on our financial performance.

Ryan M. Gwillim -- Senior Vice President and Chief Financial Officer

Thanks, Dave and good morning, everyone. For the full year, net sales were up 6% and adjusted operating earnings increased by 9%. Adjusted operating margin finished at 13.3%, 40 basis points higher than 2019, which is an outstanding accomplishment by our business units, considering the challenges faced by all of our businesses this year due to the pandemic.

Our operating leverage fell within our targeted range and we finished the year with an adjusted EPS of $5.07, which exceeded our most recent guidance due to the strong fourth quarter performance. 2020 also saw record free cash flow generation, which I'll discuss in a few minutes. As for the fourth quarter results, exceptional execution together with continued robust retail demand, accelerating production levels and strong late season boat usage drove outstanding results in the quarter with significantly better year-over-year comparisons. Net sales in the quarter were up 27%, while operating earnings on an as adjusted basis increased by 59%. Adjusted operating margins were 12.5%, up 250 basis points versus the fourth quarter of 2019 and we finished the quarter with an adjusted EPS of $1.32, up 61% from prior year.

I'll now discuss our fourth quarter performance on a segment level. Starting with the Propulsion segment, revenue increased 33% as each product category experienced strong demand, especially in controls and systems and higher horsepower outboard engine categories. Market share gains and favorable changes in customer mix also contributed to increased revenues. All customer channels showed growth in the quarter as boat manufacturers continue to ramp up production and increased capacity enabled continued elevated sales to the independent OEM, dealer and international channels.

Operating margins and operating earnings were up significantly in the quarter as a result of increased sales volumes and the associated favorable factor absorption from the increased production, partially offset by favorable -- unfavorable impact of higher variable compensation costs and increased investment in new product development and technology.

In our parts and accessories segment, revenues increased 27% and operating earnings were up 56% versus fourth quarter 2019 due to strong sales growth across all product categories. Adjusted operating margin of 15.6% was 280 basis points better than the prior year quarter, with the strong sales increases together with favorable product mix, driving the robust increase in operating earnings. Another outstanding result for this aftermarket driven annuity-based business.

Revenues in the Boat segment were higher by 20% percent, resulting from significantly higher wholesale sales to dealers, both to meet increased customer demand at the retail level and to begin refilling pipeline inventories. All of our boat brands steadily ramped up production in the fourth quarter to meet the strong demand. Increased production and sales resulted in higher operating margins of 19.2%, a 190 basis point increase compared to the fourth quarter of 2019. Each of our boat product categories contributed to the margin growth with Boston Whaler and Lund delivering strong double-digit operating margin for the quarter. Finally, Freedom Boat Club continued to see revenue and earnings growth in the quarter as up and -- at operating margins that are accretive to the overall Brunswick operating margins.

As a result of the surge in retail demand dealer pipelines ended the year at historically low levels. Our lowest pipeline inventory levels in over 20 years. Our boat brands ended the year with 19 weeks of boats-on-hand measured on a trailing 12 month basis with units in the field lower by 40% versus year-end 2019. To update the Reference Scenario we laid out on the third quarter call, we wholesale sold just over 28,000 boats in 2020 while retailing almost 38,000 boats. We believe that our current manufacturing footprint will support the production necessary to satisfy the anticipated 2021 retail demand, but we continue to work with our brands to unlock additional near-term capacity through automation, labor and select capital initiatives.

The resulting pipeline levels at the end of 2021 would still be well below desired levels, but we anticipate the different position of our strong wholesale sales again during 2022. Longer-term, we are addressing capacity constraints. With the announcement made earlier this week regarding the efficient investment to repurpose our Palm Coast facility in Florida for larger Boston Whaler products and expanding our facilities in Reynosa, Mexico and Villanova, Portugal. We expect to begin seeing benefits from these actions in the second-half of 2021 with even more significant benefits by the end of this year.

We successfully executed our capital strategy in 2020 as our significant cash flow generation enabled us to meet or exceed our capital objectives despite pausing activities during the early days of the pandemic. We ended the year with $587 million of cash, and generated $629 million of free cash flow. We deployed a $182 million for capital expenditures, as our cash usage always begins with the investment in new products and capacity projects across our businesses, which we believe will be the bedrock for future revenue and earnings growth. We completed approximately a $118 million of share repurchases, taking advantage of a lower stock price early in the year, and increased our dividend for the eighth consecutive year.

We retired $115 million -- $155 million of long-term debt, leaving our debt leverage at 1.4 times on a gross basis. Our investment grade credit remains strong, with our year-end cash balances, cash flow generation capabilities and total liquidity affording us the opportunity to deploy capital in a variety of ways depending on market conditions.

While we remain very cognizant of macroeconomic headwinds and other related uncertainties, our continued strong performance in a robust marine retail environment has created improved visibility into our substantial growth opportunity for 2021. The progression of the pandemic remains very dynamic and the resulting impact on our dealers, OEM partners, suppliers and the macroeconomy is difficult to fully predict. However, given our improved clarity on our ability to drive growth throughout the year, we are providing the following guidance for 2021.

We anticipate U.S. marine industry retail demand up low-to-mid single digit percent for the year versus 2020. Revenues of between $4.75 billion and $5 billion. Adjusted operating margins to grow between 60 basis points and 100 basis points, with operating expenses as a percentage of sales to be lower than in 2020. Adjusted diluted EPS in the range of $6 to $6.40, and finally, free cash flow generation to be an excess of $300 million.

We are also providing directional guidance regarding the first quarter, where we anticipate revenue growth of approximately 25% over the first quarter of 2020, with adjusted operating leverage of high-teens to low-twenties percent. Note that year-over-year comparisons of quarterly performance are very likely to be volatile throughout 2021, given the significant impact on the -- of the pandemic on our 2020 results.

Finally, the 2021 expectations assume no major additional pandemic related business continuity issues. In addition, as we have cautioned in past quarters, it cannot be overstated that the level of recovery of the global economy, continued stable channel operations, the ability to moderate labor and input costs and the absence of significant additional disruption to our global operations and supply chain will be important factors in determining whether we ultimately perform in line with our targets.

I will conclude with an update on certain items that will impact our P&L and cash flow for 2021. As mentioned on the previous slide, we anticipate generating free cash flow in excess of $300 million in 2021, which reflects a return to more normal historical free cash flow levels. 2020 saw a significant amount of cash generated from the liquidation of inventories, which is likely not to repeat in 2021, and we have to make working capital increase by a $140 million to a $150 million for the year primarily to rebuild inventories in our Propulsion and P&A segment.

Note that under the current plan, we would still generate more than $900 million of free cash flow between fiscal year 2020 and 2021, which will result in a free cash flow conversion from over 100% for the 2-year period and that's without sacrificing any investment in our businesses.

Our estimated effective tax rate for the year is approximately 23%, with an increased cash tax rate of mid-teens percent also impacting our year-over-year free cash flow comparison. Note that our current effective tax rate estimate does not reflect any potential changes in statutory tax rate. We anticipate between $125 million and $135 million of depreciation and amortization expense, and then our average shares outstanding, will be approximately 78 million shares.

We anticipate executing a balanced capital strategy in 2021, leveraging our strong cash position. We plan to retire a $100 million of our long-term debt obligations, with our interest expense estimated to be about $60 million for the year. During 2020 we paused certain capital expenditures during the pandemic, to conserve cash for the second half of the year. We anticipate returning to more normal levels of capital spending during 2021 of between $200 million and $220 million, including new product investments in all of our businesses, cost reduction and automation projects and select additional capacity initiatives.

Finally, we plan to continue our systematic approach to share repurchases with our plan including between $80 million and $120 million of repurchases in 2021, spread relatively evenly across the year. 2021 will also see a renewed focus on M&A activity, primarily in our Parts and Accessories and Business Acceleration business units, including expanding Freedom Boat Club. Consistent with our past approach, our 2021 guidance does not assume the completion of any transactions, but we fully expect M&A to provide opportunities throughout the year.

I will now turn the call back over to Dave to continue our outlook comments.

David M. Foulkes -- Chief Executive Officer

Thanks, Ryan.

Moving to our outlook by segment, we believe 2021 is setting up to be a fantastic year for all our businesses. That's a quick reminder, comparisons will be more favorable during the first half of 2021 when compared to our first half of 2020, that saw a significant disruption in our businesses due to the early stages of the pandemic.

For our Propulsion segment, we anticipate net sales growth for the year to be in the high-single to low double-digit percent range, with operating margins up more than 20 basis points versus 2020. While these Propulsion sales increases are extremely strong, the sales increases in our Boat segment will be even more pronounced, as Mercury was in a much stronger inventory position heading into the pandemic shutdowns of 2020, and Mercury continued to ship engines through its distribution channels in late March and early April.

We expect earnings growth to include margin expansion associated with new product introductions, increased factory absorption from elevated production levels and currency tailwinds, partially offset by regional sales mix, increased tariffs due to volume increases, and some increase in our spending on product technology and other strategic priorities. Our top priority for this segment continues to be satisfying outboard engine demand, and expanding market share, through the introduction of new products and continued success in providing industry-leading propulsion solutions to new and existing OEM customers.

We also anticipate additional margin benefits as we satisfy greater levels of demand in the dealer, repower and international channels. We remain focused on developing new platforms and technology for our engine product lines and related control systems and are investing in exciting new product families that we project will enable top-line and earnings growth into the future.

Turning to our Parts and Accessories segments, I want to remind everyone that these businesses derive more than 75% of their revenues from aftermarket sales. The P&A segment experienced the least amount of disruption to its business in 2020, as in most cases, despite some regional disruptions we were able to ship products to customers during the early stages of the pandemic. As a result of the significantly increased levels of boat usage in 2020, and the related parts and accessories consumption, we anticipate organic net sales growth in the mid-single digit percent range for 2021.

We expect margins to grow slightly in the year as we expect growth in our Advanced Systems Group and our Distribution business to outpace certain higher margin Engine P&A products that had extremely strong second halves of 2020. This area will continue to be the primary focus of our M&A activity, as we look for opportunities to further build out our technology and systems portfolio. Potential bolt-on deals in this area are generally in the $20 million to $50 million range, which can be funded from free cash flow and existing cash balances.

The realignment of the power products, and outboard businesses under our new Advanced Systems Group operating structure announced in 2020 will provide a streamlined operating model to increase margins moving forward and we'll benefit from an improved industry outlook in 2021, as this business is more heavily weighted toward OEM customers. We're very excited and confident in the outlook and growth opportunities for the high technology product lines in this business, and also expect to significantly expand our systems integration customer base.

Finally, our Boat segment stands to benefit from most -- most from year-over-year comparisons, as of the business is in our portfolio this business experienced the most significant pandemic related operational disruption in 2020. With extended plant shutdowns in late March and early April and a rapid ramp-up in production through the second half of 2021 -- but second half of 2020 that now continues into 2021.

As discussed earlier, the Boat segment will be focused on improving operational performance, fulfilling demand and refilling pipelines in a very robust retail environment, which should lead to top-line growth of more than 30%, and strong improvement in operating earnings and margins. With three quarters of our entire calendar year 2021 wholesale orders already received and with several brands largely sold out into 2022, we anticipate consistent production throughout the year, which should result in cost efficiencies. We anticipate exiting 2021 with operating margins approaching our double-digit target for the segment.

As Ryan mentioned earlier, we are reopening our Palm Coast, Florida facility to provide Boston Whaler with additional capacity, while also expanding our existing Mexico and Portugal boat facilities. These capital efficient solutions to significantly expand our boat manufacturing capacity will ensure that the brands produced at these facilities are well positioned to take advantage of future market demand, while avoiding substantial increases in fixed costs. The Boat Group plans to hire, over a 1,000 new employees throughout our facilities in 2021 to support our planned production growth.

We will continue to expand Freedom Boat Club and execute against its growth strategy. We anticipate adding up to an additional 50 locations in 2021 including some outside the U.S. while capitalizing on our synergy opportunities and offering expanded range of services to the franchisees. Notably, the Freedom fleet conversion to Brunswick boats and Mercury engines is ahead of plan and we anticipate strong sales into the franchisee base in 2021.

In addition to all the growth opportunities already discussed, we also have enterprisewide work streams that are advancing our ACES technology strategy deepening our focus on sustainability, NB-EI and driving the implementation of a full portfolio of digital first initiatives that span our business units and product categories. We are continuing our pivot to satisfy tomorrow's consumer by deeply understanding their needs, offering new modes and entry points for participation and curating their customer journey to it's various stages of consideration, transaction, ownership or participation, retention and even disposition and reconsideration, through a wide range of digital assets and tools and new communities.

Although there was no in-person Consumer Electronic Show in 2021, we plan to be back at CES in force, in 2022. A recent example of expansion of our product offerings to better serve our customers and partners with the launch of boat Techar a digitally enabled direct to consumer business that simplifies the pre-owned boat buying experience and provides consumers' confidence in the transaction. This pilot is primarily aimed at assisting our Freedom Boat Club franchisees and other shared access partners to more efficiently divest their fleet products to clear the way for New Brunswick products.

Our investments in accelerating and improving our digital assets and capabilities and digitally engaging our customers continues to yield benefits as 2021 early season in person in the industry shows continued to be scaled down, postponed or canceled due to COVID. These cancellations have not influenced our wholesale and retail demand projections moving forward and in several cases our virtual events in 2020 generated higher sales in the equivalent physical shows in the prior year.

Brunswick and its employees were recognized for their performance, contributions and initiatives many times during a challenging, but very strong 2020. We averaged almost one major award per week including receiving multiple Innovation Awards, awards highlighting our commitment to diversity, equity and inclusion, our sustainability performance and receiving our first ever CES Innovation Award.

Before we take questions, I'd like to leave you with a few dates to circle on your calendar. First, something we've hinted out for a while, on February 11th, Mercury will be launching the most technically advanced and sophisticated Propulsion system in the industry. I'm very excited about this. This launch will be followed a week later by the official launch of the beautiful new Sea Ray Sundancer 370 Out Board, this is the first Sea Ray product with the new Sea Ray design language. These are the first of many industry advancing products that our businesses will be launching during 2021.

Additionally, although I'll miss seeing all of you in person for our Annual Investor Event in Miami. We are planning for a virtual Investor event day later in the spring that will be pre-recorded and viewable online at your convenience. We hope this is a one-day detour and we very much hope to be able to welcome you back in person to an Investor Day in Miami in 2022 as part of the recently announced expanded Miami International Boat Show. Brunswick has an exciting year ahead. And I look forward to sharing more information on our progress against our 2021 and 2022 goals of financial targets as we progress through the year. To that end, I will offer today that our current expectation for our 2022 EPS is that it will be at or above $7 per share. Finally, I want to once again offer our heartfelt thanks to our global employee population for all of their hard work and sacrifices during a very challenging 2020. It's because of their outstanding efforts that we've been able to continue to execute our strategic plan, while at the same time prioritizing protecting the health and welfare of the entire Brunswick team.

We'll now open the line for questions.

Questions and Answers:

Operator

[Operator Instructions] First question comes from the line of Grace Smalley. Your line is open.

Grace Smalley -- J.P. Morgan Securities -- Analyst

Hi, good morning. This is Grace Smalley from J.P. Morgan. Thank you for taking my question. I guess firstly on the retail side, now that U.S. industry retail unit growth is up low to mid-single this year, could you elaborate on the leading indicators you are seeing in the market to support that? Including touching on retail trends you've seen the start the year in January and then Ryan on the wholesale side could you walk through how many boats do you expect to be able to produce and ship, both in 2021 and 2022, taking into account your recent capacity expansions announcements. Thank you very much.

Ryan M. Gwillim -- Senior Vice President and Chief Financial Officer

Yes, good morning and thank you for joining. In terms of retail market mix in 2021, we have a lot of leading indicators that we've been monitoring. As you know -- Obviously we're a seasonal business but through the fall and winter months we have continued to see elevated levels of retail demand and typically 40% or more above prior year levels. Leading indicators such as retail financing applications, I looked recently were 60% I think up in the last week or so. So our current expectation is for a continued strength as we go into the year. Potentially a little moderated in some areas by inventory availability. But we expect a strong start to 2021.

David M. Foulkes -- Chief Executive Officer

And good morning, Grace. I'll take the wholesale question. So as you heard the stats on 2020 we wholesale sold about 28,000 and we retail sold about 38,000. We believe that given our current footprint, we have the capacity in order to produce at wholesale to match the retail this year. So you could think that as around 39,000 units. High 38,000, low 39,000 units, which would represent a low to mid-percent increase in the retail market. And then when you start looking at out years it's obviously difficult to forecast, but I would say, given all of the work we're doing in our facilities in addition to the capacity projects that were announced on Monday, we could probably add a couple of thousand of boats at wholesale in each of '22 and then '23, but obviously all of that is contingent on supply chain continue to be strong, us being able to get our hiring needs to produce that amount. And finally just good operating across our footprint, which we anticipate doing.

Grace Smalley -- J.P. Morgan Securities -- Analyst

Great. Thank you very much.

Ryan M. Gwillim -- Senior Vice President and Chief Financial Officer

Okay.

Operator

Your next question comes from the line of Greg Badishkanian. Your line is open.

Fred Wightman -- Wolfe Research -- Analyst

Hey guys, it's actually Fred Wightman on for Greg. I'm wondering if you could help us size the opportunity either in dollars just sort of anecdotally, with those 70 new OEM contracts that you touched on for the engine side? Are any of those really showing up in the reported numbers that we've seen so far. Is that something that we should start to ramp in '21 and into '22. How should we sort of think about the contribution from those?

David M. Foulkes -- Chief Executive Officer

Yeah. Hi, Fred. So I think the -- your point is a good one. Even when we announced those contracts that's typically the start of the process for us too, but obviously the customer has to get rid of inventory of previous brands and then we begin to phase in. Typically the best time to phase in a new propulsion system is model year. So if we announce new relationships or expanded relationships in the back half of 2020 for example, the full impact is unlikely to occur until the 2022 model year, which will be June of 2021.

So I would say that we are not yet seeing the full impact of any of the expanded relationships or new relationships that we announced in the back half of of 2020.

Ryan M. Gwillim -- Senior Vice President and Chief Financial Officer

And then, Fred, I think I would add, when we set out our 2022 strategic plan, we obviously had in mind that we would be conquesting and getting these new accounts and growing our share with our OEMs. So when you see our outlook, some of that is baked in obviously, but we are doing quite well in our strengthening that our relationships with the OEMs.

Fred Wightman -- Wolfe Research -- Analyst

Great. And then just finally the -- you guys alluded to some supply chain tightness a few different times, touched on it for the P&A side, some on the outboard side as well. Can you sort of just walk through where you see the biggest disconnect in terms of supply versus demand across the segments and how you should think about those sort of normalizing as we move through the year? Thank you.

David M. Foulkes -- Chief Executive Officer

Thank you. I think what we're really doing when we talk about supply chain here is recognizing a risk that is to be honest not manifest itself yet in a very significant way but certainly is kind of influencing some of the unknowable portion of how we position our guidance.

So we've seen some of the categories that have expanded a lot like Pontoons that we see a bit of tightness in pontoon furniture. We have seen some tightness around transportation obviously as number of goods from all kinds of sources is being shipped, that provides a bit of tightness. I would have to say though, this is us telling you that it's tight. It's not telling you that it's really affecting us materially at this point in time, only that it's more of a risk, but we're cognizant of as we expand further going forward.

Fred Wightman -- Wolfe Research -- Analyst

Great, thank you.

Operator

Your next question comes from the line of Craig Kennison. Your line is open.

Craig Kennison -- Robert W. Baird & Co. -- Analyst

Hey, good morning. Thanks for taking my question. I wanted to go back to that capacity expansion in boats and wonder is there a crossover impact on the Engine business or your Parts and Accessory business to the extent, the add capacity in boats, will you need to add a similar amount of capacity in those categories or does it already exist in this system?

David M. Foulkes -- Chief Executive Officer

No, there is an effect, certainly as we add those additional boats, obviously our brands are a 100%, so is the Mercury and as much of our P&A as possible. If we kind of -- as Ryan mentioned as we kind of step our way through this, we will have some effect in the back half of 2021 of this additional capacity, and then we expect to add probably a couple of thousand units in 2022 and another couple of thousand. So the -- that will be a material impact that's 10%, probably skewed a little more toward -- because of Boston Whaler a little more toward a stronger margin boats and higher content. So there is a full stack margin impact there across all of our businesses that we are working on dimensioning,

Ryan M. Gwillim -- Senior Vice President and Chief Financial Officer

And Craig just as it takes us the following question, we do not need to invest in bricks and mortar at Mercury to cover the additional engines and P&A at this time. That was really handled back in '18 and '19.

Craig Kennison -- Robert W. Baird & Co. -- Analyst

That's great. That was a follow-up and then maybe just then I'll use a different follow-up, which is, dealers are making great money today because of the massive shortage in inventory. Obviously, you want to get back to a more reasonable level of inventory, but has this given you reason to rethink what the optimal level might be of structural inventory once you get back closer to balance?

David M. Foulkes -- Chief Executive Officer

I think we'll be working with our channel partners to work out exactly what that is, but we certainly are in, at the moment in unusual time, but we have as 17 boat brands and I think the last count about 600 models. So keeping inventory for that kind of skew count requires quite a lot of models in the field just so they're all available at some level. So -- and I think at the moment, anybody with inventory is added advantage. So we will certainly not be -- as we look at inventory levels, we will be very careful about not placing our brands at a availability disadvantage in the field. So there maybe -- I think there may be an opportunity to relook at inventory levels.

One of the things that we focused a lot on is the right inventory. So we work much more closely with our channel partners now to help them understand what is selling, both in terms of models and option content, so they don't get left with slow-moving inventory. And so that is a way in which we can be more efficient, but still have the right number of models available in the field.

Craig Kennison -- Robert W. Baird & Co. -- Analyst

Great, thank you.

Ryan M. Gwillim -- Senior Vice President and Chief Financial Officer

Thanks, Craig.

Operator

Your next question comes from the line of Mike Swartz. Your line is open.

Michael Swartz -- Truist Securities -- Analyst

Hey guys, good morning. Just wanted to touch on the incremental boat capacity you've called out, just looking at maybe from a different angle. Are there incremental costs associated with that, that are flowing through the P&L. Is that just capital expense and then it goes to the P&L, how should we think about the cadence of those costs coming through during the year?

Ryan M. Gwillim -- Senior Vice President and Chief Financial Officer

Hey, Mike. Good morning. It's Ryan. There is obviously some capital expenditure that's involved, certainly at Palm Coast as we bring it up to speed to be in Whaler facility, and then a little bit of expansion in the Portugal facility, but it is -- that is included in our plans in the guide for capex, and obviously also included in the margin performance guidance that we gave today. So it is a little bit in '21, a little bit more in '22 but it is all included in in the guide and frankly anticipated as part of our normal capex budget.

David M. Foulkes -- Chief Executive Officer

Yes. These are not...

Michael Swartz -- Truist Securities -- Analyst

Okay.

David M. Foulkes -- Chief Executive Officer

Large investments. There are large impacts but the investments are pretty moderate.

Michael Swartz -- Truist Securities -- Analyst

Okay, that's helpful. And then just with the commentary on getting to $7 or plus by 2022. I think I mean you outlined your 2022 plans back in early 2020. You'd really built that around a flat industry, so 13% growth 2020, mid -- low-to-mid single this year, obviously we don't know what's going to happen in 2022 but it sounds like the 3-year average is going to come in above flat. Any way to think about how big that number could be or maybe what some of the offsets are that you've maybe experienced since you originally gave that 2022 guidance?

Ryan M. Gwillim -- Senior Vice President and Chief Financial Officer

Hey, I'll take the one again. Listen, it's obvious that there are some tailwinds and some headwinds, but certainly the market is a good tailwind right now, Mike. That to be said there is still things that we will be fighting against. Obviously no one saw the pandemic come. Where we can get to I think, you know what the original range was 625 to 725. We've got to put a stake in the ground as a floor. And I think we, where that can go depends on execution, it depends on the continued successful product launches that we're having, which we fully intend to do well.

I will make one comment that the $7 or more does not include any impacted M&A. So to the extent, M&A would be completed, which we do believe we will, this year or next year, that would be accretive to the overall goal.

David M. Foulkes -- Chief Executive Officer

Yeah, I would just add, I think as we were thinking through guidance this time, we thought it was more important to start establishing some floors than it was to fully incorporate the potential stack of opportunities, but here as we go through the first portion of this year we'll be looking again, but certainly we're protecting for some unknowables at the moment and we do think certainly that the full stack of opportunities is very significant.

Michael Swartz -- Truist Securities -- Analyst

Great, thank you.

Operator

Your next question comes from the line of James Hardiman. Your line is open.

James Hardiman -- Wedbush Securities -- Analyst

Hey, good morning guys.

David M. Foulkes -- Chief Executive Officer

Good morning, James.

James Hardiman -- Wedbush Securities -- Analyst

Good morning. So, Ryan, I wanted to maybe just extend some of the math a little bit for-- maybe just put a bow on it, I mean it sounds like, if we extend some of the wholesale-retail map out into '22 for all intents and purposes this replenishment cycle, if you want to call it that, it's going to go into 2023. Right? Unless we see a pretty dramatic drop in 2022 retail to the tune of -- I get to north of a 20% drop before we can completely bridge the 10,000 unit delta that was created in 2020 and that doesn't even really account for keeping weeks on hand constant. Am I thinking about that the right way?

Ryan M. Gwillim -- Senior Vice President and Chief Financial Officer

Yes, you are and your math is right.

James Hardiman -- Wedbush Securities -- Analyst

Right. And there's no reason we should be thinking about a massive drop off in 20 -- and while its way too early to give guidance on '22 and there's nothing that would suggest that we would go sort of to pre-2019 levels, which is what we'd be talking about once we exit all this.

Ryan M. Gwillim -- Senior Vice President and Chief Financial Officer

We certainly don't see that James and maybe the increase more diverse participation in boating, the more people getting back into the activity that have been gone. People jumping into Freedom Boat Club, all signs I think point to people willing to be outside. They want to be on the water and the change in people's lifestyle with more flexible work arrangements and other just lifestyle changes is really offering people the ability to recreate outside more in different time. So we're just not seeing a path to what you would say as a significant decrease in boating participation or new boat sales in the near-term.

James Hardiman -- Wedbush Securities -- Analyst

Got it. And then second question, as we work through some of these cash flow numbers. You're targeting $300 million in free cash flow, there is a $100 million each for debt and share buybacks. So that leaves another $100 million and your cash on the balance sheet is at least close to a record. So I guess, first, what's the right level of cash to hold on your balance sheet? And then, assuming that it's not $620 million, how should we think through some of these other operative -- obviously the obvious answer is M&A. I'm curious, what opportunities are -- not specific but what opportunities are presenting themselves in terms of valuations in the market right now. And then maybe secondly, with Freedom Boat Club is almost like M&A that you own -- that you already own to a certain degree. So maybe think about what investments in your own franchises or corporate-owned clubs that Freedom Boat Club and how to think about return profile on that?

Ryan M. Gwillim -- Senior Vice President and Chief Financial Officer

Okay. All right, well James, I'll try -- I'll unpack the first one and then maybe I'll let Dave speak on -- Okay, so first off, I would tell you that just like our strategic plan. I would go ahead and allocate $100 or so million to M&A this year and next year. Right. That is -- that's part of our plan and that's something that free cash flow will allow us to do.

Coming down from the $629, it really starts with working capital reversing. This year, we grew working capital up kind of over $200 million. I think you'll see a pretty significant reverse in 2021 just solely because we do build inventory and again building inventory in Propulsion and P&A, just a reminder, we don't have a lot of boat inventory, primarily web as we sell the Boat directly through the dealers quickly after they are manufactured. And then there is puts and takes on a little bit more capex -- obviously there's going be a little more taxes paid. So I think once you sit down and see the working capital reversal, which is significant, right? It is going to be $350 million. You're going to get to a number of around $300 million free cash flow and then now ending cash, we're very comfortable ending cash anywhere between $300 million and $400 million. I think we will likely -- are still be at or about that at the end of the year, we could be a little more or a little less, but that gives us plenty of room, together with our untapped credit revolver that we have available to us, that gives us enough liquidity and maybe Dave on Freedom and some of the equity.

David M. Foulkes -- Chief Executive Officer

Yeah. James so, I think maybe yes there are acquisitions available that we are -- on our M&A teams are I would say active at the moment. In the spaces that we have previously indicated, our strategy is going to be focused on. In terms of Freedom and other -- and kind of related businesses. We are pursuing a very aggressive strategy with Freedom as we get the core business on its growth trajectory. We are able now to focus on how we build out monetizing the business and how we expand it, not just in the U.S. but internationally. And I would tell you that we will be in our Investor Day in spring presenting you with a much more comprehensive view of what Freedom might look like over the long term, domestically, internationally and with adjacent business opportunities.

James Hardiman -- Wedbush Securities -- Analyst

It's really helpful. Looking forward to it. Thanks guys.

Ryan M. Gwillim -- Senior Vice President and Chief Financial Officer

Thanks, James.

Operator

Your next question comes from the line of [Indecipherable] and question. Your line is open.

Unidentified Participant

Hi, good morning. Thanks for taking my questions. I guess earlier this year, we talked about how Mercury share had already eclipsed some of the targets that were laid out at the Investor Day. Could you maybe update us on how you're thinking about 2022 in terms of the market share gains? What we could see there?

Ryan M. Gwillim -- Senior Vice President and Chief Financial Officer

Yeah, we try to stay away from being too specific on this, but I would say that Mercury's momentum if anything is accelerating. And when you see the product that we're going to release very soon that is only going to increase the acceleration. So I'm sorry about not being too precise, but I would say that the trend is extremely favorable and accelerating and we expect it to continue.

Unidentified Participant

Okay, got it, thanks. And then turning to the market margin guidance, but I guess does this incorporates some of the catch-up on R&D or other opex that was pushed out from 2020 as to reprioritize kind of at the height of the pandemic earlier in 2Q.

David M. Foulkes -- Chief Executive Officer

Yeah, to be honest in 2020, we did not slow down any key strategic initiatives. So we kept investing in product development and our digital strategies, there were some items of -- kind of maintenance type stuff that we pushed out and they certainly will be caught up in this year. I would tell you though that we certainly are increasing our investments in technology, particularly in our ACES strategy, you will see that not only in our business units, but also somewhat in enterprise costs, some of those technologies are advanced enough so that we need a kind of holistic enterprise effort. So yeah, the capital expenditures this year will reflect some catch-up on kind of maintenance type activity some further obviously investments in new product, some capacity as we've outlined and I would say some increased investments in our ACES and related technology strategies.

Unidentified Participant

Great, thanks.

David M. Foulkes -- Chief Executive Officer

Thanks, Anna.

Operator

Your next question comes from the line of Gerrick Johnson. Your line is open.

Gerrick Johnson -- BMO Capital Markets -- Analyst

Great. Good morning and thank you. So speaking about supply, it sounds like the flow is pretty good so uncertainty concerned about getting to the 25% 1Q top line growth with inventory down 40% and looking at the whip down 7% seems like you're going to have to flow a lot of inventory in the quarter. So if you can talk about that for a second?

Ryan M. Gwillim -- Senior Vice President and Chief Financial Officer

Yeah, I know Gerrick we're pretty comfortable with the revenue guidance. Yes, there is pockets of inventory down. Obviously, we have got to dig a little deeper. I think we're building capacity, building inventory and keep a pulse scenarios in P&A as well. Obviously there's places that were a little bit more, hand them out, but we're working through that obviously and getting product to our dealers and OEMs and it could be as necessary. And remember a lot of our P&A is delivered same day, next day all over the world. So there's not a real need for it to sit in inventory very long in ours or in the dealers when a customer makes that order. So I think we're controlling it and obviously we'll watch for various pockets. But now we're pretty comfortable with the first quarter guidance.

Gerrick Johnson -- BMO Capital Markets -- Analyst

Okay, great. And beyond flow, how about cost? With the constraints and bottlenecks that we're seeing everywhere. We're seeing increased cost logistics, all sorts of things. Any risk to your guidance that those costs baked in could go higher?

David M. Foulkes -- Chief Executive Officer

Well, I suppose there's always a risk, but I think obviously, we have mid-year pricing. Our pricing is designed to be net positive, if you like, and we have some adjustments that we can make in the businesses through the year, both the model year for our boats and during other periods. Given demand, I think there is no reason why we should not be able to net out costs, although obviously we'll be managing and pushing back everywhere we possibly can. I would say at the moment, those costs are containable.

Gerrick Johnson -- BMO Capital Markets -- Analyst

Okay, great. Thank you.

Ryan M. Gwillim -- Senior Vice President and Chief Financial Officer

Thanks, Gerrick

Operator

There are no phone questions at this time. We would like to turn the call back to Dave for some concluding remarks.

David M. Foulkes -- Chief Executive Officer

Well, thank you all very, very much for joining us. 2020 was a challenging year but as you can see the business really fired on all cylinders. We anticipate doing exactly the same in 2021. Regarding our guidance, I would say that we incorporated not just certain unknown risks, but also some unknowables and probably not the full stack of opportunities that we have going forward. So we will continue to look at that as we continue to to report earnings throughout the year.

The new product launches in the next few weeks are astonishing and you will enjoy them. Please stay in touch. They're very exciting and that's just part of the next leg of differentiation and growth for our businesses that we are extremely excited about and look forward to sharing more of that with you at our virtual investor event in the spring.

So thanks everybody. Thanks to our tremendous team at Brunswick for a fantastic year. Thank you all for joining us this morning.

Operator

[Operator Closing Remarks]

Duration: 61 minutes

Call participants:

Brent Dahl -- Vice President of Investor Relations

David M. Foulkes -- Chief Executive Officer

Ryan M. Gwillim -- Senior Vice President and Chief Financial Officer

Grace Smalley -- J.P. Morgan Securities -- Analyst

Fred Wightman -- Wolfe Research -- Analyst

Craig Kennison -- Robert W. Baird & Co. -- Analyst

Michael Swartz -- Truist Securities -- Analyst

James Hardiman -- Wedbush Securities -- Analyst

Unidentified Participant

Gerrick Johnson -- BMO Capital Markets -- Analyst

More BC analysis

All earnings call transcripts