Fortune Brands Delivers Solid Margin Progress and Strong Cash Flow Amidst a Dynamic Environment; Announces $1 Billion Share Repurchase Authorization
Fortune Brands (NYSE: FBIN) reported Q4 2024 sales of $1.1 billion, down 5% from Q4 2023, with organic sales excluding China and one-time disruptions down 1%. Q4 EPS increased 31% to $0.84, while EPS before charges/gains rose 3% to $0.98.
Full-year 2024 sales remained flat at $4.6 billion, with organic sales excluding China and disruptions down 2%. Full-year EPS grew 18% to $3.75, and EPS before charges/gains increased 5% to $4.12.
The company announced a new $1 billion share repurchase authorization, replacing the existing authorization with $409 million remaining. The company generated $668 million in operating cash flow and $475 million in free cash flow for 2024, with a cash conversion ratio over 100%.
Fortune Brands (NYSE: FBIN) ha riportato vendite del Q4 2024 pari a $1.1 miliardi, in calo del 5% rispetto al Q4 2023, con vendite organiche escluse Cina e interruzioni una tantum in diminuzione dell'1%. L'EPS del Q4 è aumentato del 31% a $0.84, mentre l'EPS prima delle spese/entrate è cresciuto del 3% a $0.98.
Le vendite totali per l'anno 2024 sono rimaste stabili a $4.6 miliardi, con vendite organiche escluse Cina e interruzioni in calo del 2%. L'EPS annuo è cresciuto del 18% a $3.75, e l'EPS prima delle spese/entrate è aumentato del 5% a $4.12.
L'azienda ha annunciato una nuova autorizzazione al riacquisto di azioni da $1 miliardo, sostituendo l'autorizzazione esistente con $409 milioni rimanenti. L'azienda ha generato $668 milioni in flusso di cassa operativo e $475 milioni in flusso di cassa disponibile per il 2024, con un rapporto di conversione del cash superiore al 100%.
Fortune Brands (NYSE: FBIN) reportó ventas del cuarto trimestre de 2024 de $1.1 mil millones, una disminución del 5% respecto al cuarto trimestre de 2023, con ventas orgánicas excluyendo China y interrupciones únicas en descenso del 1%. El EPS del cuarto trimestre aumentó un 31% a $0.84, mientras que el EPS antes de cargos/ganancias subió un 3% a $0.98.
Las ventas del año completo 2024 se mantuvieron estables en $4.6 mil millones, con ventas orgánicas excluyendo China y las interrupciones en baja del 2%. El EPS anual creció un 18% a $3.75, y el EPS antes de cargos/ganancias aumentó un 5% a $4.12.
La compañía anunció una nueva autorización de recompra de acciones de $1 mil millones, reemplazando la autorización existente que tenía $409 millones restantes. La compañía generó $668 millones en flujo de caja operativo y $475 millones en flujo de caja libre para 2024, con una tasa de conversión de efectivo superior al 100%.
Fortune Brands (NYSE: FBIN)는 2024년 4분기 매출이 11억 달러로, 2023년 4분기 대비 5% 감소했다고 보고했습니다. 중국 및 일회성 중단을 제외한 유기적 매출은 1% 감소했습니다. 4분기 주당 순이익(EPS)은 31% 증가하여 0.84달러가 되었고, 수수료/이익을 제외한 EPS는 3% 증가하여 0.98달러에 도달했습니다.
2024년 전체 연도 매출은 46억 달러로 제자리걸음이며, 중국과 중단을 제외한 유기적 매출은 2% 감소했습니다. 전체 연도 EPS는 18% 증가하여 3.75달러가 되었으며, 수수료/이익을 제외한 EPS는 5% 증가하여 4.12달러에 이르렀습니다.
회사는 10억 달러 규모의 자사주 매입 승인을 발표했으며, 기존 4억 900만 달러가 남아 있는 승인을 대체했습니다. 회사는 2024년 운영 현금 흐름에서 6억 6천8백만 달러, 자유 현금 흐름에서 4억 7천5백만 달러를 생성했으며, 현금 전환 비율은 100% 초과입니다.
Fortune Brands (NYSE: FBIN) a annoncé des ventes de 1,1 milliard de dollars pour le quatrième trimestre de 2024, en baisse de 5 % par rapport au quatrième trimestre de 2023, avec des ventes organiques, hors Chine et perturbations ponctuelles, en baisse de 1 %. Le bénéfice par action (EPS) du quatrième trimestre a augmenté de 31 % pour atteindre 0,84 $, tandis que l'EPS avant frais/gains a progressé de 3 % pour atteindre 0,98 $.
Les ventes totales pour l'année 2024 sont restées à 4,6 milliards de dollars, avec des ventes organiques hors Chine et perturbations en baisse de 2 %. L'EPS pour l'année a augmenté de 18 % pour atteindre 3,75 $, et l'EPS avant frais/gains a augmenté de 5 % pour atteindre 4,12 $.
L'entreprise a annoncé une nouvelle autorisation de rachat d'actions de 1 milliard de dollars, remplaçant l'autorisation existante avec 409 millions de dollars restants. L'entreprise a généré 668 millions de dollars de flux de trésorerie d'exploitation et 475 millions de dollars de flux de trésorerie libre pour 2024, avec un taux de conversion de liquidités supérieur à 100 %.
Fortune Brands (NYSE: FBIN) berichtete von einem Umsatz im 4. Quartal 2024 von 1,1 Milliarden Dollar, was einem Rückgang von 5% im Vergleich zum 4. Quartal 2023 entspricht, wobei der organische Umsatz ohne China und einmalige Störungen um 1% gesunken ist. Der EPS im 4. Quartal stieg um 31% auf 0,84 Dollar, während der EPS vor Aufwendungen/Gewinnen um 3% auf 0,98 Dollar zunahm.
Der Umsatz für das Gesamtjahr 2024 blieb bei 4,6 Milliarden Dollar stabil, wobei der organische Umsatz ohne China und Störungen um 2% fiel. Der EPS für das Gesamtjahr wuchs um 18% auf 3,75 Dollar und der EPS vor Aufwendungen/Gewinnen stieg um 5% auf 4,12 Dollar.
Das Unternehmen kündigte eine neue Aktienrückkaufgenehmigung über 1 Milliarde Dollar an, die die bestehende Genehmigung mit noch 409 Millionen Dollar ersetzt. Das Unternehmen generierte 668 Millionen Dollar an operativem Cashflow und 475 Millionen Dollar an freiem Cashflow für 2024, mit einer Cash-Konversionsrate von über 100%.
- 31% increase in Q4 2024 EPS to $0.84
- 18% increase in full-year 2024 EPS to $3.75
- Strong cash flow generation with $668M operating cash flow in 2024
- New $1B share repurchase authorization announced
- Operating margin expansion of 460 basis points in Q4
- Q4 2024 sales declined 5% to $1.1B
- Organic sales down 2% for full-year 2024
- Security segment sales declined 17% in Q4
- China market expected to decline 10-15% in 2025
- Net debt of $2.3B with 2.4x leverage ratio
Insights
Fortune Brands' Q4 results reveal a company effectively navigating market headwinds through operational excellence and strategic capital allocation. The standout metric is the robust cash flow generation, with
The
Segment performance shows resilience in core operations:
- Water Innovations maintained a strong
23.7% operating margin despite China headwinds - Outdoors segment achieved substantial margin improvement of 430 basis points
- Security faced temporary challenges from software disruptions but maintains healthy profitability potential
The 2025 guidance framework, projecting operating margins of
Highlights:
-
Q4 2024 sales were
, a decrease of 5 percent versus Q4 2023; organic sales excluding the impact of$1.1 billion China and one-time disruptions were down 1 percent -
Q4 2024 earnings per share (EPS) were
, an increase of 31 percent versus a year ago; EPS before charges / gains were$0.84 , an increase of 3 percent versus Q4 2023$0.98 -
Full-year 2024 sales were
, flat versus 2023; organic sales excluding the impact of$4.6 billion China and one-time disruptions were down 2 percent -
Full-year 2024 EPS were
, an increase of 18 percent versus a year ago; EPS before charges / gains were$3.75 , an increase of 5 percent versus 2023$4.12 -
Company announces new
share repurchase authorization to replace existing share repurchase authorization, reflecting confidence in cash generation and commitment to driving long-term shareholder value$1 billion - Company provides full-year 2025 guidance focused on outperforming the market, expanding margins while continuing to invest in key strategic priorities and generating and deploying cash
“We made significant progress in 2024 against our key digital, brand and organizational priorities. We have built a foundation for growth which we are confident will accelerate as conditions improve. Our teams continued to execute in a challenging market, and we saw areas of sales outperformance against the market in our core products portfolio, as well as accelerating digital water sales. The Company again delivered margin expansion while continuing to invest in our key priorities,” said Fortune Brands Chief Executive Officer Nicholas Fink. "We recently announced changes to our organization and leadership that will enable us to be a more aligned and agile Company with continued focus on our biggest growth opportunities.”
Fourth Quarter 2024 Results ($ in millions, except per share amounts) Unaudited
Q4 2024 Total Company Results |
||||
|
Reported Net Sales |
Operating Income |
Operating Margin |
EPS |
Q4 2024 GAAP |
|
|
|
|
Change |
( |
|
460 bps |
|
|
Reported Net Sales |
Operating Income Before Charges / Gains |
Operating Margin Before Charges / Gains |
EPS Before Charges / Gains |
Q4 2024 Non-GAAP |
|
|
|
|
Change |
( |
(1)% |
60 bps |
|
Q4 2024 Segment Results |
||||||||
|
Net Sales |
Change |
Operating Margin |
Change |
Operating Margin Before Charges/Gains |
Change
|
||
Reported |
Organic |
Reported |
Organic
|
|||||
Water Innovations |
|
|
( |
( |
|
240 bps |
|
190 bps |
Outdoors |
|
|
( |
( |
|
1,550 bps |
|
430 bps |
Security |
|
|
( |
( |
|
(410) bps |
|
(790) bps |
Comments on the Fourth Quarter
Results in the quarter were impacted by a third-party software outage in our Security distribution centers, as well as by softness in
Full-Year 2024 Results ($ in millions, except per share amounts) Unaudited
Full-Year 2024 Total Company Results |
||||
|
Reported Net Sales |
Operating Income |
Operating Margin |
EPS |
FY 2024 GAAP |
|
|
|
|
Change |
|
|
270 bps |
|
|
Reported Net Sales |
Operating Income Before Charges / Gains |
Operating Margin Before Charges / Gains |
EPS Before Charges / Gains |
FY 2024 Non-GAAP |
|
|
|
|
Change |
|
|
90 bps |
|
Full-Year 2024 Segment Results |
||||||||
|
Net Sales |
Change |
Operating Margin |
Change |
Operating Margin Before Charges/Gains |
Change
|
||
Reported |
Organic |
Reported |
Organic
|
|||||
Water Innovations |
|
|
|
( |
|
80 bps |
|
80 bps |
Outdoors |
|
|
|
|
|
470 bps |
|
310 bps |
Security |
|
|
( |
(12)% |
|
590 bps |
|
10 bps |
Balance Sheet and Cash Flow
The Company exited the quarter with a strong balance sheet and generated
As of the end of the fourth quarter 2024:
Net debt |
|
Net debt to EBITDA before charges / gains |
2.4x |
Cash |
|
Amount available under revolving credit facility |
|
Share Repurchase Authorization
The Company announced that on February 4, 2025, its Board of Directors authorized the repurchase of up to
The new purchases, if made, will occur from time to time depending on market conditions. The newly announced share repurchase authorization does not obligate the Company to repurchase any dollar amount or number of shares of common stock. This authorization is in effect until February 4, 2027, and may be suspended or discontinued at any time.
2025 Market and Financial Guidance
“Our full-year guidance reflects current market conditions and our expectation for continued acceleration of digital products coupled with R&R softness in the first half of 2025. Our team is navigating near-term challenges while also executing multiple foundational strategic initiatives which we expect will enable the Company to drive market beating growth,” said Fortune Brands Chief Financial Officer David Barry. “Our new
2025 Market and Financial Guidance
2025 Full-Year Guidance |
|
MARKET |
|
Global market |
- |
U.S. market |
- |
|
- |
|
- |
|
- |
TOTAL COMPANY FINANCIAL METRICS |
|
Net sales |
Flat to |
Operating margin before charges / gains |
|
EPS before charges / gains |
|
Cash flow from operations |
Around |
Free cash flow |
Around |
Cash conversion |
Around |
SEGMENT FINANCIAL METRICS |
|
Water Innovations net sales |
Flat to |
Water Innovations operating margin before charges / gains |
|
Outdoors net sales |
Flat to |
Outdoors operating margin before charges / gains |
|
Security net sales |
Flat to |
Security operating margin before charges / gains |
|
OTHER ITEMS |
|
Corporate expense |
|
Interest expense |
|
Other income / (expense) |
Around |
Capex |
|
Tax rate |
|
Share count |
124.0 million to 124.5 million |
For certain forward-looking non-GAAP measures (as used in this press release, operating margin before charges / gains on a full Company and segment basis and EPS before charges / gains), the Company is unable to provide a reconciliation to the most comparable GAAP financial measure because the information needed to reconcile these measures is unavailable due to the inherent difficulty of forecasting the timing and / or amount of various items that have not yet occurred, including the high variability and low visibility with respect to gains and losses associated with our defined benefit plans, which are excluded from EPS before charges / gains, and restructuring and other charges, which are excluded from operating margin before charges / gains and EPS before charges / gains. Additionally, estimating such GAAP measures and providing a meaningful reconciliation consistent with the Company’s accounting policies for future periods requires a level of precision that is unavailable for these future periods and cannot be accomplished without unreasonable effort. Forward-looking non-GAAP measures are estimated consistent with the relevant definitions and assumptions.
Conference Call Details
Today at 5:00 p.m. ET, Fortune Brands will host an investor conference call to discuss results. A live internet audio webcast of the conference call will be available on the Fortune Brands website at ir.fbin.com/upcoming-events. It is recommended that listeners log on at least 10 minutes prior to the start of the call. A recorded replay of the call will be made available on the Company’s website shortly after the call has ended.
About Fortune Brands Innovations
Fortune Brands Innovations, Inc. is an industry-leading innovation company dedicated to creating smarter, safer and more beautiful homes and improving lives. The Company’s driving purpose is to elevate every life by transforming spaces into havens.
The Company is a brand, innovation and channel leader focused on exciting, supercharged categories in the home products, security and commercial building markets. The Company’s portfolio of brands includes Moen, House of Rohl, Aqualisa, SpringWell, Therma-Tru, Larson, Fiberon, Master Lock, SentrySafe and
Fortune Brands is headquartered in
CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS
This press release contains forward-looking statements that are made pursuant to the safe harbor provisions of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include all statements that are not historical statements of fact and those regarding our intent, belief or expectations for our business, operations, financial performance or financial condition in addition to statements regarding our expectations for the markets in which we operate, general business strategies, expected impacts from recently-announced organizational and leadership changes, the market potential of our brands, trends in the housing market, the potential impact of costs, including material and labor costs, the potential impact of inflation, expected capital spending, expected pension contributions or de-risking initiatives, the expected impact of acquisitions, dispositions and other strategic transactions, the anticipated impact of recently issued accounting standards on our financial statements, and other matters that are not historical in nature. Statements preceded by, followed by or that otherwise include the words “believes,” “expects,” “anticipates,” “intends,” “projects,” “estimates,” “plans,” “outlook,” “positioned,” "confident," "opportunity," "focus" and similar expressions or future or conditional verbs such as “will,” “should,” “would,” “may,” and “could” are generally forward-looking in nature and not historical facts. Where, in any forward-looking statement, we express an expectation or belief as to future results or events, such expectation or belief is based on current expectations, estimates, assumptions and projections of our management about our industry, business and future financial results, available at the time this press release is issued. Although we believe that these statements are based on reasonable assumptions, they are subject to numerous factors, risks and uncertainties that could cause actual outcomes and results to be materially different from those indicated in such statements, including but not limited to: (i) our reliance on the North American and Chinese home improvement, repair and remodel and new home construction activity levels, (ii) the housing market, downward changes in the general economy, unfavorable interest rates or other business conditions, (iii) the competitive nature of consumer and trade brand businesses, (iv) our ability to execute on our strategic plans and the effectiveness of our strategies in the face of business competition, (v) our reliance on key customers and suppliers, including wholesale distributors and dealers and retailers, (vi) risks relating to rapidly evolving technological change, (vii) risks associated with our ability to improve organizational productivity and global supply chain efficiency and flexibility, (viii) risks associated with global commodity and energy availability and price volatility, as well as the possibility of sustained inflation, (ix) delays or outages in our information technology systems or computer networks or breaches of our information technology systems or other cybersecurity incidents, (x) risks associated with doing business globally, including changes in trade-related tariffs and risks with uncertain trade environments, (xi) risks associated with the disruption of operations, including as a result of severe weather events, (xii) our inability to obtain raw materials and finished goods in a timely and cost-effective manner, (xiii) risks associated with strategic acquisitions, divestitures and joint ventures, including difficulties integrating acquired companies and the inability to achieve the expected financial results and benefits of transactions, (xiv) impairments in the carrying value of goodwill or other acquired intangible assets, (xv) risks of increases in our defined benefit-related costs and funding requirements, (xvi) our ability to attract and retain qualified personnel and other labor constraints, (xvii) the effect of climate change and the impact of related changes in government regulations and consumer preferences, (xviii) risks associated with environmental, social and governance matters, (xix) potential liabilities and costs from claims and litigation, (xx) changes in government and industry regulatory standards, (xxi) future tax law changes or the interpretation of existing tax laws, (xxii) our ability to secure and protect our intellectual property rights, and (xxiii) the impact of COVID-19 on the business. These and other factors are discussed in Part I, Item 1A “Risk Factors” of our Annual Report on Form 10-K for the year ended December 30, 2023. We undertake no obligation to, and expressly disclaim any such obligation to, update or clarify any forward-looking statements to reflect changed assumptions, the occurrence of anticipated or unanticipated events, new information or changes to future results over time or otherwise, except as required by law.
Use of Non-GAAP Financial Information
This press release includes measures not derived in accordance with generally accepted accounting principles (“GAAP”), such as diluted earnings per share before charges / gains, operating income before charges / gains, operating margin before charges / gains, net debt, net debt to EBITDA before charges / gains, sales excluding the impact of acquisitions (organic sales), organic sales excluding the impact of
FORTUNE BRANDS INNOVATIONS, INC. (In millions) (Unaudited) |
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Thirteen Weeks Ended |
|
|
|
|
|
|
Fifty-Two Weeks Ended |
|
|
|
|
|
||||||||||||
Net sales (GAAP) |
|
December 28, 2024 |
|
December 30, 2023 |
|
$ Change |
|
% Change |
|
|
December 28, 2024 |
|
December 30, 2023 |
|
$ Change |
|
% Change |
|
||||||||
Water |
|
$ |
644.6 |
|
$ |
663.0 |
|
$ |
(18.4 |
) |
|
(3 |
) |
|
$ |
2,564.6 |
|
$ |
2,562.2 |
|
$ |
2.4 |
|
|
- |
|
Outdoors |
|
|
303.0 |
|
|
309.2 |
|
|
(6.2 |
) |
|
(2 |
) |
|
|
1,350.1 |
|
|
1,341.1 |
|
|
9.0 |
|
|
1 |
|
Security |
|
|
156.5 |
|
|
189.1 |
|
|
(32.6 |
) |
|
(17 |
) |
|
|
694.3 |
|
|
722.9 |
|
|
(28.6 |
) |
|
(4 |
) |
Total net sales |
|
$ |
1,104.1 |
|
$ |
1,161.3 |
|
$ |
(57.2 |
) |
|
(5 |
) |
|
$ |
4,609.0 |
|
$ |
4,626.2 |
|
$ |
(17.2 |
) |
|
(0 |
) |
RECONCILIATIONS OF GAAP OPERATING INCOME TO OPERATING INCOME BEFORE CHARGES/GAINS (In millions) (Unaudited) |
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Thirteen Weeks Ended |
|
|
|
|
|
|
Fifty-Two Weeks Ended |
|
|
|
|
|
||||||||||||
|
|
December 28, 2024 |
|
December 30, 2023 |
|
$ Change |
|
% Change |
|
|
December 28, 2024 |
|
December 30, 2023 |
|
$ Change |
|
% Change |
|
||||||||
WATER |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Operating income (GAAP) |
|
$ |
151.4 |
|
$ |
139.7 |
|
$ |
11.7 |
|
|
8 |
|
|
$ |
595.1 |
|
$ |
574.3 |
|
$ |
20.8 |
|
|
4 |
|
Restructuring charges |
|
|
1.0 |
|
|
0.9 |
|
|
0.1 |
|
|
11 |
|
|
|
5.9 |
|
|
2.2 |
|
|
3.7 |
|
|
168 |
|
Other charges/(gains) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cost of products sold |
|
|
0.1 |
|
|
2.3 |
|
|
(2.2 |
) |
|
(96 |
) |
|
|
2.5 |
|
|
2.6 |
|
|
(0.1 |
) |
|
(4 |
) |
Amortization of inventory step-up (f) |
|
|
- |
|
|
1.4 |
|
|
(1.4 |
) |
|
(100 |
) |
|
|
0.3 |
|
|
3.5 |
|
|
(3.2 |
) |
|
(91 |
) |
Operating income before charges/gains (a) |
|
$ |
152.5 |
|
$ |
144.3 |
|
$ |
8.2 |
|
|
6 |
|
|
$ |
603.8 |
|
$ |
582.6 |
|
$ |
21.2 |
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
OUTDOORS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Operating income (GAAP) |
|
$ |
54.1 |
|
$ |
7.3 |
|
$ |
46.8 |
|
|
641 |
|
|
$ |
198.0 |
|
$ |
133.5 |
|
$ |
64.5 |
|
|
48 |
|
Restructuring charges |
|
|
0.1 |
|
|
1.2 |
|
|
(1.1 |
) |
|
(92 |
) |
|
|
5.0 |
|
|
4.2 |
|
|
0.8 |
|
|
19 |
|
Other charges/(gains) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cost of products sold |
|
|
1.0 |
|
|
0.3 |
|
|
0.7 |
|
|
233 |
|
|
|
14.8 |
|
|
(0.1 |
) |
|
14.9 |
|
|
(14,900 |
) |
Selling, general and administrative expenses |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
0.2 |
|
|
0.1 |
|
|
0.1 |
|
|
100 |
|
Solar compensation (e) |
|
|
- |
|
|
0.6 |
|
|
(0.6 |
) |
|
(100 |
) |
|
|
- |
|
|
2.7 |
|
|
(2.7 |
) |
|
(100 |
) |
Asset impairment charge (g) |
|
|
- |
|
|
33.5 |
|
|
(33.5 |
) |
|
(100 |
) |
|
|
- |
|
|
33.5 |
|
|
(33.5 |
) |
|
(100 |
) |
Operating income before charges/gains (a) |
|
|
55.2 |
|
|
42.9 |
|
$ |
12.3 |
|
|
29 |
|
|
|
218.0 |
|
|
173.9 |
|
$ |
44.1 |
|
|
25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SECURITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Operating income (GAAP) |
|
$ |
13.9 |
|
$ |
24.6 |
|
$ |
(10.7 |
) |
|
(43 |
) |
|
$ |
100.4 |
|
$ |
62.4 |
|
$ |
38.0 |
|
|
61 |
|
Restructuring charges |
|
|
0.7 |
|
|
1.5 |
|
|
(0.8 |
) |
|
(53 |
) |
|
|
3.8 |
|
|
25.4 |
|
|
(21.6 |
) |
|
(85 |
) |
Other charges/(gains) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cost of products sold |
|
|
- |
|
|
6.5 |
|
|
(6.5 |
) |
|
(100 |
) |
|
|
7.7 |
|
|
19.2 |
|
|
(11.5 |
) |
|
(60 |
) |
Amortization of inventory step-up (f) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
- |
|
|
8.9 |
|
|
(8.9 |
) |
|
(100 |
) |
Operating income before charges/gains (a) |
|
$ |
14.6 |
|
$ |
32.6 |
|
$ |
(18.0 |
) |
|
(55 |
) |
|
$ |
111.9 |
|
$ |
115.9 |
|
$ |
(4.0 |
) |
|
(3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
CORPORATE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Corporate expense (GAAP) |
|
$ |
(41.1 |
) |
$ |
(37.6 |
) |
$ |
(3.5 |
) |
|
9 |
|
|
$ |
(155.6 |
) |
$ |
(155.3 |
) |
$ |
(0.3 |
) |
|
- |
|
Restructuring charges |
|
|
0.4 |
|
|
- |
|
|
0.4 |
|
|
100 |
|
|
|
1.5 |
|
|
0.7 |
|
|
0.8 |
|
|
114 |
|
Other charges/(gains) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Selling, general and administrative expenses |
|
|
- |
|
|
0.3 |
|
|
(0.3 |
) |
|
(100 |
) |
|
|
0.6 |
|
|
0.5 |
|
|
0.1 |
|
|
20 |
|
ASSA transaction expenses (d) |
|
|
- |
|
|
1.1 |
|
|
(1.1 |
) |
|
(100 |
) |
|
|
0.4 |
|
|
19.7 |
|
|
(19.3 |
) |
|
(98 |
) |
General and administrative expenses before charges/gains (a) |
|
$ |
(40.7 |
) |
$ |
(36.2 |
) |
$ |
(4.5 |
) |
|
12 |
|
|
$ |
(153.1 |
) |
$ |
(134.4 |
) |
$ |
(18.7 |
) |
|
14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
TOTAL COMPANY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Operating income (GAAP) |
|
$ |
178.3 |
|
$ |
134.0 |
|
$ |
44.3 |
|
|
33 |
|
|
$ |
737.9 |
|
$ |
614.9 |
|
$ |
123.0 |
|
|
20 |
|
Restructuring charges |
|
|
2.2 |
|
|
3.6 |
|
|
(1.4 |
) |
|
(39 |
) |
|
|
16.2 |
|
|
32.5 |
|
|
(16.3 |
) |
|
(50 |
) |
Other charges/(gains) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cost of products sold |
|
|
1.1 |
|
|
9.1 |
|
|
(8.0 |
) |
|
(88 |
) |
|
|
25.0 |
|
|
21.7 |
|
|
3.3 |
|
|
15 |
|
Selling, general and administrative expenses |
|
|
- |
|
|
0.3 |
|
|
(0.3 |
) |
|
(100 |
) |
|
|
0.8 |
|
|
0.6 |
|
|
0.2 |
|
|
33 |
|
Solar compensation (e) |
|
|
- |
|
|
0.6 |
|
|
(0.6 |
) |
|
(100 |
) |
|
|
- |
|
|
2.7 |
|
|
(2.7 |
) |
|
(100 |
) |
ASSA transaction expenses (d) |
|
|
- |
|
|
1.1 |
|
|
(1.1 |
) |
|
(100 |
) |
|
|
0.4 |
|
|
19.7 |
|
|
(19.3 |
) |
|
(98 |
) |
Amortization of inventory step-up (f) |
|
|
- |
|
|
1.4 |
|
|
(1.4 |
) |
|
(100 |
) |
|
|
0.3 |
|
|
12.4 |
|
|
(12.1 |
) |
|
(98 |
) |
Asset impairment charge (g) |
|
|
- |
|
|
33.5 |
|
|
(33.5 |
) |
|
(100 |
) |
|
|
- |
|
|
33.5 |
|
|
(33.5 |
) |
|
(100 |
) |
Operating income before charges/gains (a) |
|
$ |
181.6 |
$ |
183.6 |
$ |
(2.0 |
) |
(1 |
) |
$ |
780.6 |
$ |
738.0 |
$ |
42.6 |
6 |
|||||||||
(a) (d) (e) (f) (g) For definitions of Non-GAAP measures, see Definitions of Terms page |
FORTUNE BRANDS INNOVATIONS, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (GAAP) (In millions) (Unaudited) |
|||||||
|
|
|
|
|
|
||
|
December 28, 2024 |
|
|
December 30, 2023 |
|
||
|
|
|
|
|
|
||
Assets |
|
|
|
|
|
||
Current assets |
|
|
|
|
|
||
Cash and cash equivalents |
$ |
381.1 |
|
|
$ |
366.4 |
|
Accounts receivable, net |
|
514.4 |
|
|
|
534.2 |
|
Inventories |
|
960.3 |
|
|
|
982.3 |
|
Other current assets |
|
151.6 |
|
|
|
162.8 |
|
Total current assets |
|
2,007.4 |
|
|
|
2,045.7 |
|
|
|
|
|
|
|
||
Property, plant and equipment, net |
|
999.2 |
|
|
|
975.0 |
|
Goodwill |
|
1,992.0 |
|
|
|
1,906.8 |
|
Other intangible assets, net of accumulated amortization |
|
1,297.2 |
|
|
|
1,354.7 |
|
Other assets |
|
266.0 |
|
|
|
282.8 |
|
Total assets |
$ |
6,561.8 |
|
|
$ |
6,565.0 |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
Liabilities and equity |
|
|
|
|
|
||
Current liabilities |
|
|
|
|
|
||
Short-term debt |
$ |
499.6 |
|
|
$ |
- |
|
Accounts payable |
|
513.9 |
|
|
|
568.1 |
|
Other current liabilities |
|
588.8 |
|
|
|
632.3 |
|
Total current liabilities |
|
1,602.3 |
|
|
|
1,200.4 |
|
|
|
|
|
|
|
||
Long-term debt |
|
2,173.7 |
|
|
|
2,670.1 |
|
Deferred income taxes |
|
117.4 |
|
|
|
111.3 |
|
Other non-current liabilities |
|
246.4 |
|
|
|
289.8 |
|
Total liabilities |
|
4,139.8 |
|
|
|
4,271.6 |
|
|
|
|
|
|
|
||
Stockholders' equity |
|
2,422.0 |
|
|
|
2,293.4 |
|
Total equity |
|
2,422.0 |
|
|
|
2,293.4 |
|
Total liabilities and equity |
$ |
6,561.8 |
|
|
$ |
6,565.0 |
|
FORTUNE BRANDS INNOVATIONS, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In millions) (Unaudited) |
||||||
|
Fifty-Two Weeks Ended |
|
||||
|
December 28, 2024 |
|
December 30, 2023 |
|
||
Operating activities |
|
|
|
|
||
Net income |
$ |
471.9 |
|
$ |
404.5 |
|
Depreciation and amortization |
|
193.6 |
|
|
168.8 |
|
Non-cash lease expense |
|
38.6 |
|
|
35.1 |
|
Deferred taxes |
|
0.2 |
|
|
(26.1 |
) |
Asset impairment charge |
|
- |
|
|
33.5 |
|
Other non-cash items |
|
54.9 |
|
|
36.8 |
|
Changes in assets and liabilities, net |
|
(91.4 |
) |
|
403.2 |
|
Net cash provided by operating activities |
$ |
667.8 |
|
$ |
1,055.8 |
|
|
|
|
|
|
||
Investing activities |
|
|
|
|
||
Capital expenditures |
$ |
(193.3 |
) |
$ |
(256.5 |
) |
Proceeds from the disposition of assets |
|
26.9 |
|
|
2.8 |
|
Cost of acquisitions, net of cash acquired |
|
(135.4 |
) |
|
(784.1 |
) |
Other investing activities, net |
|
(1.1 |
) |
|
- |
|
Net cash used in investing activities |
$ |
(302.9 |
) |
$ |
(1,037.8 |
) |
Financing activities |
|
|
|
|
||
Increase in debt, net |
$ |
- |
|
$ |
(4.9 |
) |
Proceeds from the exercise of stock options |
|
15.5 |
|
|
18.0 |
|
Treasury stock purchases |
|
(240.4 |
) |
|
(150.0 |
) |
Dividends to stockholders |
|
(119.6 |
) |
|
(116.8 |
) |
Other items, net |
|
(18.9 |
) |
|
(17.6 |
) |
Net cash provided by financing activities |
$ |
(363.4 |
) |
$ |
(271.3 |
) |
|
|
|
|
|
||
Effect of foreign exchange rate changes on cash |
$ |
(11.5 |
) |
$ |
0.5 |
|
|
|
|
|
|
||
Net increase (decrease) in cash and cash equivalents |
$ |
(10.0 |
) |
$ |
(252.8 |
) |
Cash, cash equivalents and restricted cash* at beginning of period |
|
395.5 |
|
|
648.3 |
|
Cash, cash equivalents and restricted cash* at end of period |
$ |
385.5 |
|
$ |
395.5 |
|
*Restricted cash of |
FREE CASH FLOW |
|
|
Fifty-Two Weeks Ended |
|
2025 Full Year |
||||
|
|
|
December 28, 2024 |
|
December 30, 2023 |
|
Estimate |
||
|
|
|
|
|
|
|
|
||
Cash flow from operations (GAAP) |
|
|
$ |
667.8 |
|
$ |
1,055.8 |
|
|
Less: |
|
|
|
|
|
|
|
||
Capital expenditures |
|
|
$ |
193.3 |
|
$ |
256.5 |
|
|
Free cash flow** |
|
|
$ |
474.5 |
|
$ |
799.3 |
|
|
CASH CONVERSION RATIO |
|
|
Fifty-Two Weeks Ended |
|
2025 Full Year |
|
|
|
|
December 28, 2024 |
|
Estimate |
|
|
|
|
|
|
|
|
Free cash flow** |
|
|
$ |
474.5 |
|
|
Net Income |
|
|
$ |
471.9 |
|
|
Cash conversion ratio *** |
|
|
|
101 |
% |
|
** Free cash flow is cash flow from operations calculated in accordance with
|
*** Cash conversion ratio is free cash flow divided by net income calculated in accordance with GAAP. Cash conversion ratio is a measure not derived in accordance with GAAP. Management believes that cash conversion ratio provides investors with helpful supplemental information about the Company's ability to fund internal growth, make acquisitions, repay debt and related interest, pay dividends and repurchase common stock. This measure may be inconsistent with similar measures by other companies. |
FORTUNE BRANDS INNOVATIONS, INC. CONDENSED CONSOLIDATED STATEMENTS OF INCOME (GAAP) (In millions, except per share amounts) (Unaudited) |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Thirteen Weeks Ended |
|
|
|
|
Fifty-Two Weeks Ended |
|
|
|
||||||||||
|
December 28, 2024 |
|
December 30, 2023 |
|
% Change |
|
|
December 28, 2024 |
|
December 30, 2023 |
|
% Change |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net sales |
$ |
1,104.1 |
|
$ |
1,161.3 |
|
|
(5 |
) |
|
$ |
4,609.0 |
|
$ |
4,626.2 |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cost of products sold |
|
596.4 |
|
|
666.3 |
|
|
(10 |
) |
|
|
2,542.7 |
|
|
2,714.8 |
|
|
(6 |
) |
Selling, general and administrative expenses |
|
309.3 |
|
|
305.8 |
|
|
1 |
|
|
|
1,239.1 |
|
|
1,168.4 |
|
|
6 |
|
Amortization of intangible assets |
|
18.0 |
|
|
18.1 |
|
|
(1 |
) |
|
|
73.1 |
|
|
62.1 |
|
|
18 |
|
Asset impairment charge |
|
- |
|
|
33.5 |
|
|
(100 |
) |
|
|
- |
|
|
33.5 |
|
|
(100 |
) |
Restructuring charges |
|
2.1 |
|
|
3.6 |
|
|
(42 |
) |
|
|
16.2 |
|
|
32.5 |
|
|
(50 |
) |
Operating income |
|
178.3 |
|
|
134.0 |
|
|
33 |
|
|
|
737.9 |
|
|
614.9 |
|
|
20 |
|
Interest expense |
|
27.9 |
|
|
28.7 |
|
|
(3 |
) |
|
|
120.5 |
|
|
116.5 |
|
|
3 |
|
Other (income)/expense, net |
|
17.1 |
|
|
1.4 |
|
|
100 |
|
|
|
11.9 |
|
|
(19.5 |
) |
|
(161 |
) |
Income from continuing operations before taxes |
|
133.3 |
|
|
103.9 |
|
|
28 |
|
|
|
605.5 |
|
|
517.9 |
|
|
17 |
|
Income tax |
|
28.2 |
|
|
22.6 |
|
|
25 |
|
|
|
133.6 |
|
|
112.4 |
|
|
19 |
|
Income from continuing operations, net of tax |
$ |
105.1 |
|
$ |
81.3 |
|
|
29 |
|
|
$ |
471.9 |
|
$ |
405.5 |
|
|
16 |
|
Loss from discontinued operations, net of tax |
|
- |
|
|
- |
|
|
- |
|
|
|
- |
|
|
(1.0 |
) |
|
(100 |
) |
Net income |
$ |
105.1 |
|
$ |
81.3 |
|
|
29 |
|
|
$ |
471.9 |
|
$ |
404.5 |
|
|
17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Diluted earnings per common share |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Continuing operations |
$ |
0.84 |
|
$ |
0.64 |
|
|
31 |
|
|
$ |
3.75 |
|
$ |
3.17 |
|
|
18 |
|
Discontinued operations |
$ |
- |
|
$ |
- |
|
|
- |
|
|
$ |
- |
|
$ |
- |
|
|
- |
|
Diluted EPS |
$ |
0.84 |
|
$ |
0.64 |
|
|
31 |
|
|
$ |
3.75 |
|
$ |
3.17 |
|
|
18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Diluted average number of shares outstanding |
|
125.1 |
|
|
127.1 |
|
|
(2 |
) |
|
|
125.7 |
|
|
127.7 |
|
|
(2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FORTUNE BRANDS INNOVATIONS, INC. (In millions) (Unaudited)
RECONCILIATIONS OF INCOME FROM CONTINUING OPERATIONS, NET OF TAX TO EBITDA BEFORE CHARGES/GAINS |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Thirteen Weeks Ended |
|
|
|
|
Fifty-Two Weeks Ended |
|
|
|
||||||||||
|
December 28, 2024 |
|
December 30, 2023 |
|
% Change |
|
|
December 28, 2024 |
|
December 30, 2023 |
|
% Change |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Income from continuing operations, net of tax |
$ |
105.1 |
|
$ |
81.3 |
|
|
29 |
|
|
$ |
471.9 |
|
$ |
405.5 |
|
|
16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Depreciation * |
$ |
25.9 |
|
$ |
30.8 |
|
|
(16 |
) |
|
$ |
95.5 |
|
$ |
90.4 |
|
|
6 |
|
Amortization of intangible assets |
|
18.0 |
|
|
18.1 |
|
|
(1 |
) |
|
|
73.1 |
|
|
62.1 |
|
|
18 |
|
Restructuring charges |
|
2.1 |
|
|
3.6 |
|
|
(42 |
) |
|
|
16.2 |
|
|
32.5 |
|
|
(50 |
) |
Other charges/(gains) |
|
1.1 |
|
|
9.4 |
|
|
(88 |
) |
|
|
25.8 |
|
|
22.3 |
|
|
16 |
|
ASSA transaction expenses (d) |
|
- |
|
|
1.1 |
|
|
(100 |
) |
|
|
0.4 |
|
|
19.7 |
|
|
(98 |
) |
Solar compensation (e) |
|
- |
|
|
0.6 |
|
|
(100 |
) |
|
|
- |
|
|
2.7 |
|
|
(100 |
) |
Amortization of inventory step-up (f) |
|
- |
|
|
1.4 |
|
|
(100 |
) |
|
|
0.3 |
|
|
12.4 |
|
|
(98 |
) |
Interest expense |
|
27.9 |
|
|
28.7 |
|
|
(3 |
) |
|
|
120.5 |
|
|
116.5 |
|
|
3 |
|
Asset impairment charge (g) |
|
- |
|
|
33.5 |
|
|
(100 |
) |
|
|
- |
|
|
33.5 |
|
|
(100 |
) |
Defined benefit plan actuarial losses/(gains) |
|
18.9 |
|
|
1.9 |
|
|
895 |
|
|
|
18.6 |
|
|
(0.5 |
) |
|
100 |
|
Income taxes |
|
28.2 |
|
|
22.6 |
|
|
25 |
|
|
|
133.6 |
|
|
112.4 |
|
|
19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
EBITDA before charges/gains (c) |
$ |
227.2 |
|
$ |
233.0 |
|
|
(2 |
) |
|
$ |
955.9 |
|
$ |
909.5 |
|
|
5 |
|
* Depreciation excludes accelerated depreciation expense of |
CALCULATION OF NET DEBT-TO-EBITDA BEFORE CHARGES/GAINS RATIO
|
||||
As of December 28, 2024 |
|
|
|
|
Short-term debt ** |
|
$ |
499.6 |
|
Long-term debt ** |
|
|
2,173.7 |
|
Total debt |
|
|
2,673.3 |
|
Less: |
|
|
|
|
Cash and cash equivalents ** |
|
|
381.1 |
|
Net debt (1) |
|
$ |
2,292.2 |
|
For the fifty-two weeks ended December 28, 2024 |
|
|
|
|
EBITDA before charges/gains (2) (c) |
|
$ |
955.9 |
|
|
|
|
|
|
Net debt-to-EBITDA before charges/gains ratio (1/2) |
|
|
2.4 |
|
** Amounts are per the Unaudited Condensed Consolidated Balance Sheet as of December 28, 2024.
(c) (d) (e) (f) (g) For definitions of Non-GAAP measures, see Definitions of Terms page |
RECONCILIATION OF DILUTED EPS FROM CONTINUING OPERATIONS BEFORE CHARGES/GAINS
For the thirteen weeks ended December 28, 2024, the diluted EPS before charges/gains is calculated as income from continuing operations on a diluted per-share basis, excluding
For the fifty-two weeks ended December 28, 2024, the diluted EPS before charges/gains is calculated as income from continuing operations on a diluted per-share basis, excluding
For the thirteen weeks ended December 30, 2023, the diluted EPS before charges/gains is calculated as income from continuing operations on a diluted per-share basis, excluding
For the fifty-two weeks ended December 30, 2023, the diluted EPS before charges/gains is calculated as income from continuing operations on a diluted per-share basis, excluding
|
Thirteen Weeks Ended |
|
|
|
|
Fifty-Two Weeks Ended |
|
|
|
||||||||||
|
December 28, 2024 |
|
December 30, 2023 |
|
% Change |
|
|
December 28, 2024 |
|
December 30, 2023 |
|
% Change |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Earnings per common share (EPS) - Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Diluted EPS from continuing operations (GAAP) |
$ |
0.84 |
|
$ |
0.64 |
|
|
31 |
|
|
$ |
3.75 |
|
$ |
3.17 |
|
|
18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Restructuring charges |
|
0.01 |
|
|
0.02 |
|
|
(50 |
) |
|
|
0.10 |
|
|
0.20 |
|
|
(50 |
) |
Other charges/(gains) |
|
0.02 |
|
|
0.06 |
|
|
(67 |
) |
|
|
0.16 |
|
|
0.13 |
|
|
23 |
|
ASSA transaction expenses (d) |
|
- |
|
|
0.01 |
|
|
(100 |
) |
|
|
- |
|
|
0.12 |
|
|
(100 |
) |
Solar compensation (e) |
|
- |
|
|
- |
|
|
- |
|
|
|
- |
|
|
0.02 |
|
|
(100 |
) |
Amortization of inventory step-up (f) |
|
- |
|
|
0.01 |
|
|
(100 |
) |
|
|
- |
|
|
0.07 |
|
|
(100 |
) |
Asset impairment charge (g) |
|
- |
|
|
0.20 |
|
|
(100 |
) |
|
|
|
|
0.20 |
|
|
(100 |
) |
|
Defined benefit plan actuarial (losses)/gains |
|
0.11 |
|
|
0.01 |
|
|
100 |
|
|
|
0.11 |
|
|
- |
|
NM |
|
|
Diluted EPS from continuing operations before charges/gains (b) |
$ |
0.98 |
|
$ |
0.95 |
|
|
3 |
|
|
$ |
4.12 |
|
$ |
3.91 |
|
|
5 |
|
(b) (d) (e) (f) (g) For definitions of Non-GAAP measures, see Definitions of Terms page |
FORTUNE BRANDS INNOVATIONS, INC. (In millions, except per share amounts) (Unaudited)
|
|||||||||||||||||||
|
Thirteen Weeks Ended |
|
|
|
|
Fifty-Two Weeks Ended |
|
|
|
||||||||||
|
December 28, 2024 |
|
December 30, 2023 |
|
% Change |
|
|
December 28, 2024 |
|
December 30, 2023 |
|
% Change |
|
||||||
Net sales (GAAP) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Water |
$ |
644.6 |
|
$ |
663.0 |
|
|
(3 |
) |
|
$ |
2,564.6 |
|
$ |
2,562.2 |
|
|
- |
|
Outdoors |
|
303.0 |
|
|
309.2 |
|
|
(2 |
) |
|
|
1,350.1 |
|
|
1,341.1 |
|
|
1 |
|
Security |
|
156.5 |
|
|
189.1 |
|
|
(17 |
) |
|
|
694.3 |
|
|
722.9 |
|
|
(4 |
) |
Total net sales |
$ |
1,104.1 |
|
$ |
1,161.3 |
|
|
(5 |
) |
|
$ |
4,609.0 |
|
$ |
4,626.2 |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Operating income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Water |
$ |
151.4 |
|
$ |
139.7 |
|
|
8 |
|
|
$ |
595.1 |
|
$ |
574.3 |
|
|
4 |
|
Outdoors |
|
54.1 |
|
|
7.3 |
|
|
641 |
|
|
|
198.0 |
|
|
133.5 |
|
|
48 |
|
Security |
|
13.9 |
|
|
24.6 |
|
|
(43 |
) |
|
|
100.4 |
|
|
62.4 |
|
|
61 |
|
Corporate expenses |
|
(41.1 |
) |
|
(37.6 |
) |
|
9 |
|
|
|
(155.6 |
) |
|
(155.3 |
) |
|
- |
|
Total operating income (GAAP) |
$ |
178.3 |
|
$ |
134.0 |
|
|
33 |
|
|
$ |
737.9 |
|
$ |
614.9 |
|
|
20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
OPERATING INCOME BEFORE CHARGES/GAINS RECONCILIATION |
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total operating income (GAAP) |
$ |
178.3 |
|
$ |
134.0 |
|
|
33 |
|
|
$ |
737.9 |
|
$ |
614.9 |
|
|
20 |
|
Restructuring charges (1) |
|
2.2 |
|
|
3.6 |
|
|
(39 |
) |
|
|
16.2 |
|
|
32.5 |
|
|
(50 |
) |
Other charges/(gains) (2) |
|
1.1 |
|
|
9.4 |
|
|
(88 |
) |
|
|
25.8 |
|
|
22.3 |
|
|
16 |
|
ASSA transaction expenses (d) |
|
- |
|
|
1.1 |
|
|
(100 |
) |
|
|
0.4 |
|
|
19.7 |
|
|
(98 |
) |
Solar compensation (e) |
|
- |
|
|
0.6 |
|
|
(100 |
) |
|
|
- |
|
|
2.7 |
|
|
(100 |
) |
Amortization of inventory step-up (f) |
|
- |
|
|
1.4 |
|
|
(100 |
) |
|
|
0.3 |
|
|
12.4 |
|
|
(98 |
) |
Asset impairment charges (g) |
|
- |
|
|
33.5 |
|
|
(100 |
) |
|
|
- |
|
|
33.5 |
|
|
(100 |
) |
Operating income (loss) before charges/gains (a) |
$ |
181.6 |
|
$ |
183.6 |
|
|
(1 |
) |
|
$ |
780.6 |
|
$ |
738.0 |
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Water |
$ |
152.5 |
|
$ |
144.3 |
|
|
6 |
|
|
$ |
603.8 |
|
$ |
582.6 |
|
|
4 |
|
Outdoors |
|
55.2 |
|
|
42.9 |
|
|
29 |
|
|
|
218.0 |
|
|
173.9 |
|
|
25 |
|
Security |
|
14.6 |
|
|
32.6 |
|
|
(55 |
) |
|
|
111.9 |
|
|
115.9 |
|
|
(3 |
) |
Corporate expenses |
|
(40.7 |
) |
|
(36.2 |
) |
|
12 |
|
|
|
(153.1 |
) |
|
(134.4 |
) |
|
14 |
|
Total operating income before charges/gains (a) |
$ |
181.6 |
|
$ |
183.6 |
|
|
(1 |
) |
|
$ |
780.6 |
|
$ |
738.0 |
|
|
6 |
|
(1) |
Restructuring charges, which include costs incurred for product-line rationalization within our Outdoors segment, costs associated with the previously announced closure of a manufacturing facility within our Security segment and headcount actions across all segments, totaled |
(2) |
Other charges/gains represent costs that are directly related to restructuring initiatives but cannot be reported as restructuring costs under GAAP. These costs can include losses from disposing of inventories, trade receivables allowances from discontinued product lines, accelerated depreciation due to the closure of facilities, and gains or losses from selling previously closed facilities. During the thirteen and fifty-two weeks ended December 28, 2024, total other charges were |
(a) (d) (e) (f) (g) For definitions of Non-GAAP measures, see Definitions of Terms page |
FORTUNE BRANDS INNOVATIONS, INC. OPERATING MARGIN TO OPERATING MARGIN BEFORE CHARGES/GAINS (Unaudited)
|
||||||||
|
|
Thirteen Weeks Ended |
|
|
Fifty-Two Weeks Ended |
|
||
|
|
December 28, 2024 |
December 30, 2023 |
Change |
|
December 28, 2024 |
December 30, 2023 |
Change |
WATER |
|
|
|
|
|
|
|
|
Operating margin |
|
|
|
240 bps |
|
|
|
80 bps |
Restructuring charges |
|
|
|
|
|
|
|
|
Other charges/(gains) |
|
|
|
|
|
|
|
|
Cost of products sold |
|
- |
|
|
|
|
|
|
Amortization of inventory step-up (f) |
|
- |
|
|
|
- |
|
|
Operating margin before charges/gains |
|
|
|
190 bps |
|
|
|
80 bps |
|
|
|
|
|
|
|
|
|
OUTDOORS |
|
|
|
|
|
|
|
|
Operating margin |
|
|
|
1,550 bps |
|
|
|
470 bps |
Restructuring charges |
|
|
|
|
|
|
|
|
Other charges/(gains) |
|
|
|
|
|
|
|
|
Cost of products sold |
|
|
|
|
|
|
- |
|
Solar compensation (e) |
|
- |
|
|
|
- |
|
|
Asset Impairment charge (g) |
|
- |
|
|
|
- |
|
|
Operating margin before charges/gains |
|
|
|
430 bps |
|
|
|
310 bps |
SECURITY |
|
|
|
|
|
|
|
|
Operating margin |
|
|
|
(410) bps |
|
|
|
590 bps |
Restructuring charges |
|
|
|
|
|
|
|
|
Other charges/(gains) |
|
|
|
|
|
|
|
|
Cost of products sold |
|
- |
|
|
|
|
|
|
Amortization of inventory step-up (f) |
|
- |
- |
|
|
- |
|
|
Operating margin before charges/gains |
|
|
|
(790) bps |
|
|
|
10 bps |
|
|
|
|
|
|
|
|
|
TOTAL COMPANY |
|
|
|
|
|
|
|
|
Operating margin |
|
|
|
460 bps |
|
|
|
270 bps |
Restructuring charges |
|
|
|
|
|
|
|
|
Other charges/(gains) |
|
|
|
|
|
|
|
|
Cost of products sold |
|
|
|
|
|
|
|
|
Solar compensation (e) |
|
- |
|
|
|
- |
|
|
ASSA transaction expenses (d) |
|
- |
|
|
|
- |
|
|
Amortization of inventory step-up (f) |
|
- |
|
|
|
- |
|
|
Asset impairment charge (g) |
|
- |
|
|
|
- |
|
|
Operating margin before charges/gains |
|
|
|
60 bps |
|
|
|
90 bps |
Operating margin is calculated as the operating income in accordance with GAAP, divided by the GAAP net sales. The operating margin before charges/gains is calculated as the operating income, excluding restructuring and other charges/gains, divided by the GAAP net sales. The operating margin before charges/gains is not a measure derived in accordance with GAAP. Management uses this measure to evaluate the returns generated by the Company and its business segments. Management believes that this measure provides investors with helpful supplemental information about the Company's underlying performance from period to period. However, this measure may not be consistent with similar measures presented by other companies.
|
(d) (e) (f) (g) For definitions of Non-GAAP measures, see Definitions of Terms page |
FORTUNE BRANDS INNOVATIONS, INC. RECONCILIATION OF GAAP NET SALES TO ORGANIC NET SALES EXCLUDING THE IMPACT OF ACQUISITIONS (Unaudited)
|
||||||||||||||||||||||
|
|
Thirteen Weeks Ended |
|
|
|
|
|
Fifty-Two Weeks Ended |
|
|
|
|
||||||||||
|
|
December 28, 2024 |
|
December 30, 2023 |
|
$ change |
|
% Change |
|
December 28, 2024 |
|
December 30, 2023 |
|
$ change |
|
% Change |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
WATER |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net sales (GAAP) |
|
$ |
644.6 |
|
$ |
663.0 |
|
$ |
(18.4 |
) |
( |
|
$ |
2,564.6 |
|
$ |
2,562.2 |
|
$ |
2.4 |
|
|
Impact of SpringWell Acquisition |
|
|
6.8 |
|
|
- |
|
|
6.8 |
|
|
|
|
22.0 |
|
|
- |
|
|
22.0 |
|
|
Impact of Emtek and Schaub Acquisition |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
134.7 |
|
|
- |
|
|
134.7 |
|
|
Organic net sales excluding impact of acquisitions |
|
$ |
637.8 |
|
$ |
663.0 |
|
$ |
(25.2 |
) |
( |
|
$ |
2,407.9 |
|
$ |
2,562.2 |
|
$ |
(154.3 |
) |
( |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
OUTDOORS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net sales (GAAP) |
|
$ |
303.0 |
|
$ |
309.2 |
|
|
|
( |
|
$ |
1,350.1 |
|
$ |
1,341.1 |
|
|
|
|
||
Organic net sales |
|
$ |
303.0 |
|
$ |
309.2 |
|
|
|
( |
|
$ |
1,350.1 |
|
$ |
1,341.1 |
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
SECURITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net sales (GAAP) |
|
$ |
156.5 |
|
$ |
189.1 |
|
$ |
(32.6 |
) |
( |
|
$ |
694.3 |
|
$ |
722.9 |
|
$ |
(28.6 |
) |
( |
Impact of |
|
|
- |
|
|
|
|
- |
|
|
|
|
58.3 |
|
|
- |
|
|
58.3 |
|
|
|
Organic net sales excluding impact of acquisition |
|
$ |
156.5 |
|
$ |
189.1 |
|
$ |
(32.6 |
) |
( |
|
$ |
636.0 |
|
$ |
722.9 |
|
$ |
(86.9 |
) |
( |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
TOTAL COMPANY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net sales (GAAP) |
|
$ |
1,104.1 |
|
$ |
1,161.3 |
|
$ |
(57.2 |
) |
( |
|
$ |
4,609.0 |
|
$ |
4,626.2 |
|
$ |
(17.2 |
) |
( |
Impact of SpringWell Acquisition |
|
|
6.8 |
|
|
- |
|
|
6.8 |
|
|
|
|
22.0 |
|
|
- |
|
|
22.0 |
|
|
Impact of Emtek and Schaub Acquisition |
|
|
- |
|
|
- |
|
|
|
|
|
|
134.7 |
|
|
- |
|
|
|
|
||
Impact of |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
58.3 |
|
|
- |
|
|
58.3 |
|
|
Organic net sales excluding impact of acquisitions |
|
$ |
1,097.3 |
|
$ |
1,161.3 |
|
$ |
(64.0 |
) |
( |
|
$ |
4,394.0 |
|
$ |
4,626.2 |
|
$ |
(232.2 |
) |
( |
Reconciliation of GAAP net sales to organic net sales excluding the impact of acquisitions on net sales is net sales derived in accordance with GAAP excluding the impact of the acquisition of SpringWell in our Water segment, and the results of the Emtek and Schaub and |
FORTUNE BRANDS INNOVATIONS, INC.
RECONCILIATION OF GAAP NET SALES TO ORGANIC NET SALES EXCLUDING THE IMPACT OF ACQUISITIONS,
|
||
|
|
Thirteen Weeks Ended December 28, 2024 vs Thirteen Weeks Ended December 30, 2023 |
|
|
% Change |
Water |
|
|
Percentage change in net sales (GAAP) |
|
( |
Impact of acquisitions |
|
( |
Organic net sales excluding impact of acquisitions |
|
( |
Excluding |
|
|
Excluding hurricane impact |
|
|
Organic net sales excluding impact of acquisitions, |
|
|
|
|
|
|
|
Thirteen Weeks Ended December 28, 2024 vs Thirteen Weeks Ended December 30, 2023 |
|
|
% Change |
Security |
|
|
Percentage change in net sales (GAAP) |
|
( |
Impact of acquisitions |
|
|
Organic net sales excluding impact of acquisitions |
|
( |
Excluding software outage |
|
|
Organic net sales excluding impact of acquisitions and outage |
|
( |
|
|
|
|
|
Thirteen Weeks Ended December 28, 2024 vs Thirteen Weeks Ended December 30, 2023 |
|
|
% Change |
Total Company |
|
|
Percentage change in net sales (GAAP) |
|
( |
Impact of acquisitions |
|
( |
Organic net sales excluding impact of acquisitions |
|
( |
Excluding |
|
|
Excluding software outage |
|
|
Excluding hurricane impact |
|
|
Organic net sales excluding impact of acquisitions, |
|
( |
|
|
|
|
|
Fifty-Two Weeks Ended December 28, 2024 vs Fifty-Two Weeks Ended December 30, 2023 |
|
|
% Change |
Water |
|
|
Percentage change in net sales (GAAP) |
|
|
Impact of acquisitions |
|
( |
Organic net sales excluding impact of acquisitions |
|
( |
Excluding |
|
|
Excluding hurricane impact |
|
|
Organic net sales excluding impact of acquisitions, |
|
( |
|
|
|
|
|
Fifty-Two Weeks Ended December 28, 2024 vs Fifty-Two Weeks Ended December 30, 2023 |
|
|
% Change |
Security |
|
|
Percentage change in net sales (GAAP) |
|
( |
Impact of acquisitions |
|
( |
Organic net sales excluding impact of acquisitions |
|
( |
Excluding software outage |
|
|
Organic net sales excluding impact of acquisitions and outage |
|
( |
|
|
|
|
|
Fifty-Two Weeks Ended December 28, 2024 vs Fifty-Two Ended December 30, 2023 |
|
|
% Change |
Total Company |
|
|
Percentage change in net sales (GAAP) |
|
( |
Impact of acquisitions |
|
( |
Organic net sales excluding impact of acquisitions |
|
( |
Excluding |
|
|
Excluding software outage |
|
|
Excluding hurricane impact |
|
|
Organic net sales excluding impact of acquisitions, |
|
( |
Net sales excluding the impact of acquisitions,
Definitions of Terms: Non-GAAP Measures
(a) Operating income (loss) before charges/gains is calculated as operating income derived in accordance with GAAP, excluding restructuring and other charges/gains. Operating income (loss) before charges/gains is a measure not derived in accordance with GAAP. Management uses this measure to evaluate the returns generated by the Company and its business segments. Management believes this measure provides investors with helpful supplemental information regarding the underlying performance of the Company from period to period. This measure may be inconsistent with similar measures presented by other companies.
(b) Diluted earnings per share from continuing operations before charges/gains is calculated as income from continuing operations on a diluted per-share basis, excluding restructuring and other charges/gains. This measure is not in accordance with GAAP. Management uses this measure to evaluate the Company's overall performance and believes it provides investors with helpful supplemental information about the Company's underlying performance from period to period. However, this measure may not be consistent with similar measures presented by other companies.
(c) EBITDA before charges/gains is calculated as income from continuing operations, net of tax in accordance with GAAP, excluding depreciation, amortization of intangible assets, restructuring and other charges/gains, interest expense and income taxes. EBITDA before charges/gains is a measure not derived in accordance with GAAP. Management uses this measure to assess returns generated by the Company. Management believes this measure provides investors with helpful supplemental information about the Company's ability to fund internal growth, make acquisitions and repay debt and related interest. This measure may be inconsistent with similar measures presented by other companies.
(d) At Corporate, other charges also include expenditures of zero and
(e) In Outdoors, other charges include charges for compensation arrangement with the former owner of Solar classified in selling, general and administrative expenses of
(f) For the thirteen and fifty-two weeks ended December 28, 2024, the amortization of inventory step-up associated with the acquisition of the ASSA business was zero and
(g) Asset impairment charges for the thirteen and fifty-two weeks ended December 30, 2023 represent pre-tax impairment charges of
Additional Information:
For certain forward-looking non-GAAP measures (as used in this press release, operating margin before charges/gains on a full Company and segment basis, EPS before charges/gains and cash conversion), the Company is unable to provide a reconciliation to the most comparable GAAP financial measure because the information needed to reconcile these measures is unavailable due to the inherent difficulty of forecasting the timing and/or amount of various items that have not yet occurred, including the high variability and low visibility with respect to gains and losses associated with our defined benefit plans, which are excluded from our diluted EPS before charges/gains and cash conversion, and restructuring and other charges, which are excluded from our operating margin before charges/gains, diluted EPS before charges/gains and cash conversion. Additionally, estimating such GAAP measures and providing a meaningful reconciliation consistent with the Company’s accounting policies for future periods requires a level of precision that is unavailable for these future periods and cannot be accomplished without unreasonable effort. Forward-looking non-GAAP measures are estimated consistent with the relevant definitions and assumptions.
View source version on businesswire.com: https://www.businesswire.com/news/home/20250206609529/en/
INVESTOR AND MEDIA CONTACT:
Leigh Avsec
847-484-4211
Investor.Questions@fbin.com
Source: Fortune Brands Innovations, Inc.
FAQ
What is the size of Fortune Brands' (FBIN) new share repurchase authorization?
How did Fortune Brands (FBIN) perform in Q4 2024?
What is Fortune Brands' (FBIN) cash flow performance for 2024?
What is Fortune Brands' (FBIN) guidance for 2025?