Fortune Brands Significantly Expands Margin in the Third Quarter; Executes on Focused Set of Strategic Priorities Amidst a Challenging Environment
Fortune Brands reported third quarter 2024 results, with sales at $1.2 billion, down by 8% compared to Q3 2023. Organic sales excluding China fell by 5%. Earnings per share (EPS) rose by 2% to $1.09, with EPS before charges/gains at $1.16, down 3% from last year. The company updated its full-year 2024 guidance to reflect market conditions and hurricane impacts. Net debt stands at $2.4 billion, with $345 million in cash and $1,145 million available under its revolving credit facility. Operating cash flow was $205 million, with $176 million in free cash flow. Fortune Brands repurchased $35 million of shares this quarter, totaling $190 million year-to-date. Updated guidance includes flat to 1% net sales growth, EPS between $4.17 and $4.23, and around $650 million in cash flow from operations.
Fortune Brands ha riportato i risultati del terzo trimestre 2024, con vendite pari a 1,2 miliardi di dollari, in calo dell'8% rispetto al terzo trimestre 2023. Le vendite organiche escluse dalla Cina sono diminuite del 5%. Gli utili per azione (EPS) sono aumentati del 2% a 1,09 dollari, con l'EPS prima delle spese/utili pari a 1,16 dollari, in calo del 3% rispetto all'anno precedente. L'azienda ha aggiornato le previsioni per l'intero anno 2024 per riflettere le condizioni di mercato e gli impatti degli uragani. Il debito netto si attesta a 2,4 miliardi di dollari, con 345 milioni in contante e 1.145 milioni disponibili tramite la sua linea di credito rotativa. Il flusso di cassa operativo è stato di 205 milioni di dollari, con 176 milioni di flusso di cassa libero. Fortune Brands ha riacquistato azioni per 35 milioni di dollari in questo trimestre, per un totale di 190 milioni di dollari da inizio anno. Le previsioni aggiornate indicano una crescita delle vendite nette da stabili all'1%, con EPS tra 4,17 e 4,23 dollari e circa 650 milioni di dollari di flusso di cassa dalle operazioni.
Fortune Brands informó los resultados del tercer trimestre de 2024, con ventas de 1.2 mil millones de dólares, una disminución del 8% en comparación con el tercer trimestre de 2023. Las ventas orgánicas excluyendo a China cayeron un 5%. Las ganancias por acción (EPS) aumentaron un 2% a 1.09 dólares, con EPS antes de cargos/ganancias en 1.16 dólares, una disminución del 3% respecto al año anterior. La compañía actualizó su guía para todo el año 2024 para reflejar las condiciones del mercado y los impactos de los huracanes. La deuda neta se sitúa en 2.4 mil millones de dólares, con 345 millones en efectivo y 1,145 millones disponibles bajo su línea de crédito rotativa. El flujo de efectivo operativo fue de 205 millones de dólares, con 176 millones en flujo de efectivo libre. Fortune Brands recompró 35 millones de dólares en acciones este trimestre, totalizando 190 millones de dólares en lo que va del año. La guía actualizada incluye un crecimiento de ventas netas de plano al 1%, EPS entre 4.17 y 4.23 dólares, y alrededor de 650 millones de dólares en flujo de efectivo de operaciones.
Fortune Brands는 2024년 3분기 결과를 보고했으며, 매출은 12억 달러로 2023년 3분기와 비교해 8% 감소했습니다. 중국을 제외한 유기적 매출은 5% 감소했습니다. 주당 순이익(EPS)은 2% 상승하여 1.09달러에 도달했으며, 비용/이익 전 EPS는 1.16달러로, 지난해 대비 3% 하락했습니다. 회사는 시장 상황과 허리케인 영향을 반영하여 2024년 전체 연간 가이드를 업데이트했습니다. 순부채는 24억 달러이며, 현금 3억 4,500만 달러와 회전 신용 한도에서 사용할 수 있는 11억 4,500만 달러가 있습니다. 운영 현금 흐름은 2억 5백만 달러로, 자유 현금 흐름은 1억 7천6백만 달러였습니다. Fortune Brands는 이번 분기에 3천5백만 달러의 주식을 재매입했으며, 연초부터 총 1억9천만 달러에 달합니다. 업데이트된 가이드는 순 매출 성장률이 0%에서 1% 사이, EPS가 4.17달러에서 4.23달러 사이가 될 것으로 예상되며, 운영에서 약 6억5천만 달러의 현금 흐름이 포함됩니다.
Fortune Brands a rapporté les résultats du troisième trimestre 2024, avec des ventes de 1,2 milliard de dollars, en baisse de 8 % par rapport au troisième trimestre 2023. Les ventes organiques hors Chine ont diminué de 5 %. Le bénéfice par action (EPS) a augmenté de 2 % pour atteindre 1,09 dollar, l'EPS avant charges/bénéfices étant de 1,16 dollar, en baisse de 3 % par rapport à l'année précédente. L'entreprise a mis à jour sa prévision pour l'année 2024 afin de refléter les conditions du marché et les impacts des ouragans. La dette nette s'élève à 2,4 milliards de dollars, avec 345 millions en espèces et 1.145 millions disponibles via sa ligne de crédit renouvelable. Le flux de trésorerie d'exploitation était de 205 millions de dollars, avec 176 millions de flux de trésorerie libre. Fortune Brands a racheté des actions pour 35 millions de dollars ce trimestre, portant le total à 190 millions de dollars depuis le début de l'année. Les prévisions mises à jour incluent une croissance des ventes nettes stable à 1 %, un EPS entre 4,17 et 4,23 dollars, et environ 650 millions de dollars de flux de trésorerie provenant des opérations.
Fortune Brands hat die Ergebnisse des dritten Quartals 2024 veröffentlicht, mit Umsätzen von 1,2 Milliarden Dollar, was einem Rückgang von 8% im Vergleich zum dritten Quartal 2023 entspricht. Die organischen Umsätze ohne China fielen um 5%. Der Gewinn pro Aktie (EPS) stieg um 2% auf 1,09 Dollar, während der EPS vor Sonderposten bei 1,16 Dollar lag, was einem Rückgang von 3% gegenüber dem Vorjahr entspricht. Das Unternehmen hat seine Prognose für das Gesamtjahr 2024 aktualisiert, um Marktbedingungen und die Auswirkungen von Hurrikanen zu berücksichtigen. Die Nettoverbindlichkeiten belaufen sich auf 2,4 Milliarden Dollar, mit 345 Millionen Dollar in Bargeld und 1.145 Millionen Dollar, die über seine revolvierende Kreditlinie verfügbar sind. Der operative Cashflow betrug 205 Millionen Dollar, bei einem freien Cashflow von 176 Millionen Dollar. Fortune Brands hat in diesem Quartal Aktien im Wert von 35 Millionen Dollar zurückgekauft, was bis jetzt insgesamt 190 Millionen Dollar ausmacht. Die aktualisierte Prognose umfasst ein stabiles bis 1% Wachstum der Nettoumsätze, EPS zwischen 4,17 und 4,23 Dollar sowie rund 650 Millionen Dollar Cashflow aus dem operativen Geschäft.
- EPS increased by 2% to $1.09.
- Operating margin improved to 17.8%, up 220 basis points.
- Strong balance sheet with $345 million in cash.
- Repurchased $35 million of shares in Q3, $190 million YTD.
- Operating cash flow of $205 million and free cash flow of $176 million.
- Sales decreased by 8% to $1.2 billion.
- Organic sales excluding China fell by 5%.
- EPS before charges/gains decreased by 3% to $1.16.
- Updated guidance shows a reduction in net sales growth to flat to 1%.
- Cash flow from operations guidance reduced to around $650 million.
Highlights:
-
Q3 2024 sales were
, a decrease of 8 percent versus Q3 2023; organic sales excluding the impact of$1.2 billion China were down 5 percent -
Q3 2024 earnings per share (EPS) were
, an increase of 2 percent versus a year ago; EPS before charges / gains were$1.09 , a decrease of 3 percent versus Q3 2023$1.16 - Company updates full-year 2024 guidance to reflect current market conditions and impact of recent hurricanes
“Our teams continued to execute in a very dynamic market. We again delivered margin expansion despite the unfavorable macroeconomic environment,” said Fortune Brands Chief Executive Officer Nicholas Fink. “We are focused on a key set of strategic priorities, in both our core product lines and our digital products, which we expect will drive our future growth once demand inflects positively.”
Fink continued, “We remain fully confident in our strategy, and have taken action to be a leaner and more agile company while continuing to invest in our highest-growth opportunities. Fortune Brands is well positioned for future growth.”
Third Quarter 2024 Results
($ in millions, except per share amounts)
Unaudited
Total Company Results
|
Reported Net Sales |
Operating Income |
Operating Margin |
EPS |
Q3 2024 GAAP |
|
|
|
|
Change |
( |
|
220 bps |
|
|
Reported Net Sales |
Operating Income
|
Operating Margin
|
EPS
|
Q3 2024 Non-GAAP |
|
|
|
|
Change |
( |
( |
130 bps |
( |
Segment Results
|
Net Sales |
Change |
Operating Margin |
Change |
Operating Margin
|
Change |
||
Reported |
Organic |
Reported |
Organic |
|||||
Water Innovations |
|
|
( |
( |
|
(10) bps |
|
40 bps |
Outdoors |
|
|
( |
( |
|
270 bps |
|
320 bps |
Security |
|
|
( |
( |
|
1,040 bps |
|
250 bps |
Balance Sheet and Cash Flow
The Company exited the quarter with a strong balance sheet, and generated
As of the end of the third quarter 2024:
Net debt |
|
Net debt to EBITDA before charges / gains |
2.5x |
Cash |
|
Amount available under revolving credit facility |
|
2024 Market and Financial Guidance
“We focused on executing our strategic priorities and delivered strong margin results in a soft environment. We are updating our full-year 2024 guidance to reflect current market conditions, which include lower POS performance, incremental channel destocking and short-term impacts from recent hurricanes,” said Fortune Brands Chief Financial Officer David Barry. “Our team is navigating these near-term challenges while also executing multiple strategic initiatives which will enable FBIN to drive long-term growth when our end markets improve. We continue to have full confidence in our long-term strategy.”
Updated 2024 Full-Year Guidance
Prior 2024 Full-Year Guidance |
Updated 2024 Full-Year Guidance |
|
MARKET |
||
Global market |
- |
- |
U.S. market |
- |
- |
|
- |
- |
|
|
|
|
- |
- |
TOTAL COMPANY FINANCIAL METRICS |
||
Net sales |
|
Flat to |
Net sales [organic] |
- |
- |
Operating margin before charges / gains |
|
|
EPS before charges / gains |
|
|
Cash flow from operations |
Around |
Around |
Free cash flow |
Around |
Around |
Cash conversion |
Around |
Around |
SEGMENT FINANCIAL METRICS |
||
Water Innovations net sales |
|
|
Water Innovations net sales [organic] |
- |
- |
Water Innovations operating margin before charges / gains |
Around |
Around |
Outdoors net sales |
|
Flat to |
Outdoors operating margin before charges / gains |
|
|
Security net sales |
|
- |
Security net sales [organic] |
- |
- |
Security operating margin before charges / gains |
|
|
OTHER ITEMS |
||
Corporate expense |
|
|
Interest expense |
|
|
Other income / (expense) |
Around |
Around |
Capex |
Around |
Around |
Tax rate |
|
|
Share count |
Around 126 million |
Around 126 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, 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 EPS before charges / gains and cash conversion, and restructuring and other charges, which are excluded from operating margin before charges / gains, 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.
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, 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 |
|
|
|
Thirty-Nine Weeks Ended |
|
|
||||||||||||||||||
Net sales (GAAP) |
|
September 28, 2024 |
September 30, 2023 |
$ Change |
% Change |
|
September 28, 2024 |
September 30, 2023 |
$ Change |
% Change |
||||||||||||||||
Water |
|
$ |
635.1 |
|
$ |
688.0 |
|
$ |
(52.9 |
) |
|
(8 |
) |
|
$ |
1,920.0 |
|
$ |
1,899.2 |
|
$ |
20.8 |
|
|
1 |
|
Outdoors |
|
|
342.7 |
|
|
366.4 |
|
|
(23.7 |
) |
|
(6 |
) |
|
|
1,047.1 |
|
|
1,031.9 |
|
|
15.2 |
|
|
2 |
|
Security |
|
|
177.5 |
|
|
206.8 |
|
|
(29.3 |
) |
|
(14 |
) |
|
|
537.7 |
|
|
533.8 |
|
|
3.9 |
|
|
1 |
|
Total net sales |
|
$ |
1,155.3 |
|
$ |
1,261.2 |
|
$ |
(105.9 |
) |
|
(8 |
) |
|
$ |
3,504.8 |
|
$ |
3,464.9 |
|
$ |
39.9 |
|
|
1 |
|
RECONCILIATIONS OF GAAP OPERATING INCOME TO OPERATING INCOME BEFORE CHARGES/GAINS (In millions) (Unaudited) |
||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
|
Thirteen Weeks Ended |
|
|
|
Thirty-Nine Weeks Ended |
|
|
||||||||||||||||||
|
|
September 28, 2024 |
September 30, 2023 |
$ Change |
% Change |
|
September 28, 2024 |
September 30, 2023 |
$ Change |
% Change |
||||||||||||||||
WATER |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Operating income (GAAP) |
|
$ |
151.4 |
|
$ |
164.2 |
|
$ |
(12.8 |
) |
|
(8 |
) |
|
$ |
443.6 |
|
$ |
434.7 |
|
$ |
8.9 |
|
|
2 |
|
Restructuring charges |
|
|
3.4 |
|
|
- |
|
|
3.4 |
|
|
100 |
|
|
|
4.9 |
|
|
1.3 |
|
|
3.6 |
|
|
277 |
|
Other charges/(gains) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cost of products sold |
|
|
1.6 |
|
|
0.1 |
|
|
1.5 |
|
|
1,500 |
|
|
|
2.4 |
|
|
0.3 |
|
|
2.1 |
|
|
700 |
|
Amortization of inventory step-up (f) |
|
|
- |
|
|
2.0 |
|
|
(2.0 |
) |
|
(100 |
) |
|
|
0.3 |
|
|
2.0 |
|
|
(1.7 |
) |
|
(85 |
) |
Operating income before charges/gains (a) |
|
$ |
156.4 |
|
$ |
166.3 |
|
$ |
(9.9 |
) |
|
(6 |
) |
|
$ |
451.2 |
|
$ |
438.3 |
|
$ |
12.9 |
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
OUTDOORS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Operating income (GAAP) |
|
$ |
57.8 |
|
$ |
52.0 |
|
$ |
5.8 |
|
|
11 |
|
|
$ |
143.9 |
|
$ |
126.2 |
|
$ |
17.7 |
|
|
14 |
|
Restructuring charges |
|
|
2.4 |
|
|
- |
|
|
2.4 |
|
|
100 |
|
|
|
4.9 |
|
|
3.1 |
|
|
1.8 |
|
|
58 |
|
Other charges/(gains) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cost of products sold |
|
|
1.4 |
|
|
1.4 |
|
|
- |
|
|
- |
|
|
|
13.8 |
|
|
(0.4 |
) |
|
14.2 |
|
|
(3,550 |
) |
Selling, general and administrative expenses |
|
|
- |
|
|
0.1 |
|
|
(0.1 |
) |
|
(100 |
) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
Solar compensation (e) |
|
|
- |
|
|
0.8 |
|
|
(0.8 |
) |
|
(100 |
) |
|
|
0.2 |
|
|
2.1 |
|
|
(1.9 |
) |
|
(90 |
) |
Asset impairment charge |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
Operating income before charges/gains (a) |
|
|
61.6 |
|
|
54.3 |
|
$ |
7.3 |
|
|
13 |
|
|
162.8 |
|
|
131.0 |
|
$ |
31.8 |
|
|
24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SECURITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Operating income (GAAP) |
|
$ |
33.0 |
|
$ |
17.0 |
|
$ |
16.0 |
|
|
94 |
|
|
$ |
86.5 |
|
$ |
37.8 |
|
$ |
48.7 |
|
|
129 |
|
Restructuring charges |
|
|
0.8 |
|
|
3.7 |
|
|
(2.9 |
) |
|
(78 |
) |
|
|
3.1 |
|
|
23.8 |
|
|
(20.7 |
) |
|
(87 |
) |
Other charges/(gains) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cost of products sold |
|
|
0.5 |
|
|
5.1 |
|
|
(4.6 |
) |
|
(90 |
) |
|
|
7.7 |
|
|
12.7 |
|
|
(5.0 |
) |
|
(39 |
) |
Amortization of inventory step-up (f) |
|
|
- |
|
|
8.9 |
|
|
(8.9 |
) |
|
(100 |
) |
|
|
- |
|
|
8.9 |
|
|
(8.9 |
) |
|
(100 |
) |
Operating income before charges/gains (a) |
|
$ |
34.3 |
|
$ |
34.7 |
|
$ |
(0.4 |
) |
|
(1 |
) |
|
$ |
97.3 |
|
$ |
83.2 |
|
$ |
14.1 |
|
|
17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
CORPORATE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Corporate expense (GAAP) |
|
$ |
(37.1 |
) |
$ |
(36.7 |
) |
$ |
0.4 |
|
|
1 |
|
|
$ |
(114.4 |
) |
$ |
(117.7 |
) |
$ |
(3.3 |
) |
|
(3 |
) |
Restructuring charges |
|
|
0.8 |
|
|
- |
|
|
(0.8 |
) |
|
(100 |
) |
|
|
1.2 |
|
|
0.7 |
|
|
(0.5 |
) |
|
(71 |
) |
Other charges/(gains) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Selling, general and administrative expenses |
|
|
- |
|
|
0.1 |
|
|
0.1 |
|
|
100 |
|
|
|
- |
|
|
0.2 |
|
|
0.2 |
|
|
100 |
|
ASSA transaction expenses (d) |
|
|
(0.1 |
) |
|
1.2 |
|
|
1.3 |
|
|
108 |
|
|
|
1.0 |
|
|
18.7 |
|
|
17.7 |
|
|
95 |
|
General and administrative expenses before charges/gains (a) |
|
$ |
(36.4 |
) |
$ |
(35.4 |
) |
$ |
1.0 |
|
|
3 |
|
|
$ |
(112.2 |
) |
$ |
(98.1 |
) |
$ |
14.1 |
|
|
14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
TOTAL COMPANY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Operating income (GAAP) |
|
$ |
205.1 |
|
$ |
196.5 |
|
$ |
8.6 |
|
|
4 |
|
|
$ |
559.6 |
|
$ |
481.0 |
|
$ |
78.6 |
|
|
16 |
|
Restructuring charges |
|
|
7.4 |
|
|
3.7 |
|
|
3.7 |
|
|
100 |
|
|
|
14.1 |
|
|
28.9 |
|
|
(14.8 |
) |
|
(51 |
) |
Other charges/(gains) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cost of products sold |
|
|
3.5 |
|
|
6.6 |
|
|
(3.1 |
) |
|
(47 |
) |
|
|
23.9 |
|
|
12.6 |
|
|
11.3 |
|
|
90 |
|
Selling, general and administrative expenses |
|
|
- |
|
|
0.2 |
|
|
(0.2 |
) |
|
(100 |
) |
|
|
- |
|
|
0.2 |
|
|
(0.2 |
) |
|
(100 |
) |
Solar compensation (e) |
|
|
- |
|
|
0.8 |
|
|
(0.8 |
) |
|
(100 |
) |
|
|
0.2 |
|
|
2.1 |
|
|
(1.9 |
) |
|
(90 |
) |
ASSA transaction expenses (d) |
|
|
(0.1 |
) |
|
1.2 |
|
|
(1.3 |
) |
|
(108 |
) |
|
|
1.0 |
|
|
18.7 |
|
|
(17.7 |
) |
|
(95 |
) |
Amortization of inventory step-up (f) |
|
|
- |
|
|
10.9 |
|
|
(10.9 |
) |
|
(100 |
) |
|
|
0.3 |
|
|
10.9 |
|
|
(10.6 |
) |
|
(97 |
) |
Operating income before charges/gains (a) |
|
$ |
215.9 |
|
$ |
219.9 |
|
$ |
(4.0 |
) |
|
(2 |
) |
|
$ |
599.1 |
|
$ |
554.4 |
|
$ |
44.7 |
|
|
8 |
|
(a) (d) (e) (f) For definitions of Non-GAAP measures, see Definitions of Terms page
FORTUNE BRANDS INNOVATIONS, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (GAAP) (In millions) (Unaudited) |
||||||||
|
|
|||||||
|
September 28,
|
|
December 30,
|
|||||
|
|
|
|
|
|
|||
Assets |
|
|
|
|
|
|||
Current assets |
|
|
|
|
|
|||
Cash and cash equivalents |
$ |
344.8 |
|
|
$ |
366.4 |
|
|
Accounts receivable, net |
|
555.9 |
|
|
|
534.2 |
|
|
Inventories |
|
962.6 |
|
|
|
982.3 |
|
|
Other current assets |
|
155.8 |
|
|
|
162.8 |
|
|
Total current assets |
|
2,019.1 |
|
|
|
2,045.7 |
|
|
|
|
|
|
|
|
|||
Property, plant and equipment, net |
|
981.6 |
|
|
|
975.0 |
|
|
Goodwill |
|
2,004.7 |
|
|
|
1,906.8 |
|
|
Other intangible assets, net of accumulated amortization |
|
1,324.3 |
|
|
|
1,354.7 |
|
|
Other assets |
|
268.7 |
|
|
|
282.8 |
|
|
Total assets |
$ |
6,598.4 |
|
|
$ |
6,565.0 |
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|||
Liabilities and equity |
|
|
|
|
|
|||
Current liabilities |
|
|
|
|
|
|||
Short-term debt |
$ |
499.5 |
|
|
$ |
- |
|
|
Accounts payable |
|
493.3 |
|
|
|
568.1 |
|
|
Other current liabilities |
|
539.4 |
|
|
|
632.3 |
|
|
Total current liabilities |
|
1,532.2 |
|
|
|
1,200.4 |
|
|
|
|
|
|
|
|
|||
Long-term debt |
|
2,277.8 |
|
|
|
2,670.1 |
|
|
Deferred income taxes |
|
126.2 |
|
|
|
111.3 |
|
|
Other non-current liabilities |
|
266.3 |
|
|
|
289.8 |
|
|
Total liabilities |
|
4,202.5 |
|
|
|
4,271.6 |
|
|
|
|
|
|
|
|
|||
Stockholders' equity |
|
2,395.9 |
|
|
|
2,293.4 |
|
|
Total equity |
|
2,395.9 |
|
|
|
2,293.4 |
|
|
Total liabilities and equity |
$ |
6,598.4 |
|
|
$ |
6,565.0 |
|
FORTUNE BRANDS INNOVATIONS, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In millions) (Unaudited) |
|||||||
|
|
Thirty-Nine Weeks Ended |
|||||
|
|
September 28, 2024 |
September 30, 2023 |
||||
Operating activities |
|
|
|
|
|
||
Net income |
|
$ |
366.8 |
|
$ |
323.2 |
|
Depreciation and amortization |
|
|
147.4 |
|
|
111.5 |
|
Non-cash lease expense |
|
|
29.3 |
|
|
23.9 |
|
Deferred taxes |
|
|
18.1 |
|
|
(11.5 |
) |
Other non-cash items |
|
|
30.7 |
|
|
24.9 |
|
Changes in assets and liabilities, net |
|
|
(196.8 |
) |
|
363.6 |
|
Net cash provided by operating activities |
|
$ |
395.5 |
|
$ |
835.6 |
|
Investing activities |
|
|
|
|
|
||
Capital expenditures |
|
$ |
(133.1 |
) |
$ |
(175.7 |
) |
Proceeds from the disposition of assets |
|
|
6.8 |
|
|
2.8 |
|
Cost of acquisitions, net of cash acquired |
|
|
(129.0 |
) |
|
(784.1 |
) |
Other investing activities, net |
|
|
(3.4 |
) |
|
- |
|
Net cash used in investing activities |
|
$ |
(258.7 |
) |
$ |
(957.0 |
) |
Financing activities |
|
|
|
|
|
||
Increase in debt, net |
|
$ |
105.0 |
|
$ |
155.1 |
|
Proceeds from the exercise of stock options |
|
|
10.4 |
|
|
8.8 |
|
Treasury stock purchases |
|
|
(190.4 |
) |
|
(120.1 |
) |
Dividends to stockholders |
|
|
(90.0 |
) |
|
(87.8 |
) |
Other items, net |
|
|
(18.1 |
) |
|
(16.6 |
) |
Net cash provided by financing activities |
|
$ |
(183.1 |
) |
$ |
(60.6 |
) |
|
|
|
|
|
|
||
Effect of foreign exchange rate changes on cash |
|
$ |
0.8 |
|
$ |
(7.7 |
) |
|
|
|
|
|
|
||
Net increase (decrease) in cash and cash equivalents |
|
$ |
(45.5 |
) |
$ |
(189.7 |
) |
Cash, cash equivalents and restricted cash* at beginning of period |
|
|
395.5 |
|
|
648.3 |
|
Cash, cash equivalents and restricted cash* at end of period |
|
$ |
350.0 |
|
$ |
458.6 |
|
FREE CASH FLOW |
|
Thirty-Nine Weeks Ended |
2024 Full Year |
|||||||
|
|
September 28, 2024 |
September 30, 2023 |
Estimate |
||||||
|
|
|
|
|
|
|
|
|||
Cash flow from operations (GAAP) |
|
$ |
395.5 |
|
$ |
835.6 |
|
$ |
650.0 |
|
Less: |
|
|
|
|
|
|
|
|||
Capital expenditures |
|
$ |
133.1 |
|
$ |
175.7 |
|
$ |
175.0 |
|
Free cash flow** |
|
$ |
262.4 |
|
$ |
659.9 |
|
$ |
475.0 |
|
*Restricted cash of
** Free cash flow is cash flow from operations calculated in accordance with
FORTUNE BRANDS INNOVATIONS, INC. CASH FLOW FROM OPERATIONS (GAAP) TO FREE CASH FLOW (In millions) (Unaudited) |
||||
|
|
|||
|
Thirteen Weeks Ended |
|||
|
September 28, 2024 |
|||
|
|
|
|
|
|
|
|
||
Cash flow from operations (GAAP) |
$ |
205.3 |
|
|
Less: |
|
|
||
Capital expenditures |
|
29.7 |
|
|
Free cash flow* |
$ |
175.6 |
|
* Free cash flow is cash flow from operations calculated in accordance with
FORTUNE BRANDS INNOVATIONS, INC. CONDENSED CONSOLIDATED STATEMENTS OF INCOME (GAAP) (In millions, except per share amounts) (Unaudited) |
||||||||||||||||||||
|
|
|||||||||||||||||||
|
Thirteen Weeks Ended |
|
|
Thirty-Nine Weeks Ended |
|
|||||||||||||||
|
September 28, 2024 |
September 30, 2023 |
% Change |
|
September 28, 2024 |
September 30, 2023 |
% Change |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net sales |
$ |
1,155.3 |
|
$ |
1,261.2 |
|
|
(8 |
) |
|
$ |
3,504.8 |
|
$ |
3,464.9 |
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Cost of products sold |
|
625.5 |
|
|
721.1 |
|
|
(13 |
) |
|
|
1,946.4 |
|
|
2,048.4 |
|
|
(5 |
) |
|
Selling, general and administrative expenses |
|
298.2 |
|
|
321.1 |
|
|
(7 |
) |
|
|
929.5 |
|
|
862.6 |
|
|
8 |
|
|
Amortization of intangible assets |
|
19.1 |
|
|
18.8 |
|
|
2 |
|
|
|
55.2 |
|
|
44.0 |
|
|
25 |
|
|
Restructuring charges |
|
7.4 |
|
|
3.7 |
|
|
100 |
|
|
|
14.1 |
|
|
28.9 |
|
|
(51 |
) |
|
Operating income |
|
205.1 |
|
|
196.5 |
|
|
4 |
|
|
|
559.6 |
|
|
481.0 |
|
|
16 |
|
|
Interest expense |
|
30.2 |
|
|
33.3 |
|
|
(9 |
) |
|
|
92.6 |
|
|
87.9 |
|
|
5 |
|
|
Other (income)/expense, net |
|
(1.6 |
) |
|
(9.4 |
) |
|
(83 |
) |
|
|
(5.2 |
) |
|
(20.9 |
) |
|
(75 |
) |
|
Income from continuing operations before taxes |
|
176.5 |
|
|
172.6 |
|
|
2 |
|
|
|
472.2 |
|
|
414.0 |
|
|
14 |
|
|
Income tax |
|
39.9 |
|
|
36.1 |
|
|
11 |
|
|
|
105.4 |
|
|
89.8 |
|
|
17 |
|
|
Income from continuing operations, net of tax |
$ |
136.6 |
|
$ |
136.5 |
|
|
- |
|
|
$ |
366.8 |
|
$ |
324.2 |
|
|
13 |
|
|
Loss from discontinued operations, net of tax |
|
- |
|
|
- |
|
|
- |
|
|
|
- |
|
|
(1.0 |
) |
|
(100 |
) |
|
Net income |
$ |
136.6 |
|
$ |
136.5 |
|
|
- |
|
|
$ |
366.8 |
|
$ |
323.2 |
|
|
13 |
|
|
Net income attributable to Fortune Brands |
$ |
136.6 |
|
$ |
136.5 |
|
|
- |
|
|
$ |
366.8 |
|
$ |
323.2 |
|
|
13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Diluted earnings per common share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Continuing operations |
$ |
1.09 |
|
$ |
1.07 |
|
|
2 |
|
|
$ |
2.91 |
|
$ |
2.53 |
|
|
15 |
|
|
Discontinued operations |
$ |
- |
|
$ |
- |
|
|
- |
|
|
$ |
- |
|
$ |
- |
|
|
- |
|
|
Diluted EPS attributable to Fortune Brands |
$ |
1.09 |
|
$ |
1.07 |
|
|
2 |
|
|
$ |
2.91 |
|
$ |
2.53 |
|
|
15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Diluted average number of shares outstanding |
|
125.1 |
|
|
127.8 |
|
|
(2 |
) |
|
|
126.0 |
|
|
127.9 |
|
|
(1 |
) |
|
FORTUNE BRANDS INNOVATIONS, INC. (In millions) (Unaudited) |
||||||||||||||||||||
RECONCILIATIONS OF INCOME FROM CONTINUING OPERATIONS, NET OF TAX TO EBITDA BEFORE CHARGES/GAINS |
||||||||||||||||||||
|
|
|||||||||||||||||||
|
Thirteen Weeks Ended |
|
|
Thirty-Nine Weeks Ended |
|
|||||||||||||||
|
September 28, 2024 |
September 30, 2023 |
% Change |
|
September 28, 2024 |
September 30, 2023 |
% Change |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Income from continuing operations, net of tax |
$ |
136.6 |
|
$ |
136.5 |
|
|
- |
|
|
$ |
366.8 |
|
$ |
324.2 |
|
|
13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Depreciation * |
$ |
22.7 |
|
$ |
21.0 |
|
|
8 |
|
|
$ |
69.6 |
|
$ |
59.6 |
|
|
17 |
|
|
Amortization of intangible assets |
|
19.1 |
|
|
18.8 |
|
|
2 |
|
|
|
55.2 |
|
|
44.0 |
|
|
25 |
|
|
Restructuring charges |
|
7.4 |
|
|
3.7 |
|
|
100 |
|
|
|
14.1 |
|
|
28.9 |
|
|
(51 |
) |
|
Other charges/(gains) |
|
3.5 |
|
|
6.8 |
|
|
(49 |
) |
|
|
23.9 |
|
|
12.8 |
|
|
87 |
|
|
ASSA transaction expenses (d) |
|
(0.1 |
) |
|
1.2 |
|
|
(108 |
) |
|
|
1.0 |
|
|
18.7 |
|
|
(95 |
) |
|
Solar compensation (e) |
|
- |
|
|
0.8 |
|
|
(100 |
) |
|
|
0.2 |
|
|
2.1 |
|
|
(90 |
) |
|
Amortization of inventory step-up (f) |
|
- |
|
|
10.9 |
|
|
(100 |
) |
|
|
0.3 |
|
|
10.9 |
|
|
(97 |
) |
|
Interest expense |
|
30.2 |
|
|
33.3 |
|
|
(9 |
) |
|
|
92.6 |
|
|
87.9 |
|
|
5 |
|
|
Defined benefit plan actuarial gains/(losses) |
|
(0.3 |
) |
|
(2.4 |
) |
|
(88 |
) |
|
|
(0.3 |
) |
|
(2.4 |
) |
|
(88 |
) |
|
Income taxes |
|
39.9 |
|
|
36.1 |
|
|
11 |
|
|
|
105.4 |
|
|
89.8 |
|
|
17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
EBITDA before charges/gains (c) |
$ |
259.0 |
|
$ |
266.7 |
|
|
(3 |
) |
|
$ |
728.8 |
|
$ |
676.5 |
|
|
8 |
|
* Depreciation excludes accelerated depreciation expense of
CALCULATION OF NET DEBT-TO-EBITDA BEFORE CHARGES/GAINS RATIO |
||||
As of September 28, 2024 |
|
|||
Short-term debt ** |
$ |
499.5 |
||
Long-term debt ** |
|
2,277.8 |
||
Total debt |
|
2,777.3 |
||
Less: |
|
|||
Cash and cash equivalents ** |
|
344.8 |
||
Net debt (1) |
$ |
2,432.5 |
||
Fifty-two weeks ended September 28, 2024 |
|
|||
EBITDA before charges/gains (2) (c) |
$ |
961.8 |
||
|
|
|||
Net debt-to-EBITDA before charges/gains ratio (1/2) |
|
2.5 |
** Amounts are per the Unaudited Condensed Consolidated Balance Sheet as of September 28, 2024.
|
Thirteen Weeks Ended |
Thirty-Nine Weeks Ended |
Fifty-Two Weeks Ended |
|||||||
|
December 30, 2023 |
September 28, 2024 |
September 28, 2024 |
|||||||
|
|
|
|
|
|
|
||||
Income from continuing operations, net of tax |
$ |
81.3 |
|
$ |
366.8 |
|
$ |
448.1 |
|
|
|
|
|
|
|
|
|
||||
Depreciation*** |
$ |
30.8 |
|
$ |
69.6 |
|
$ |
100.4 |
|
|
Amortization of intangible assets |
|
18.1 |
|
|
55.2 |
|
|
73.3 |
|
|
Restructuring charges |
|
3.6 |
|
|
14.1 |
|
|
17.7 |
|
|
Other charges/(gains) |
|
9.3 |
|
|
23.9 |
|
|
33.2 |
|
|
ASSA transaction expenses (d) |
|
1.1 |
|
|
1.0 |
|
|
2.1 |
|
|
Solar compensation (e) |
|
0.6 |
|
|
0.2 |
|
|
0.8 |
|
|
Amortization of inventory step-up (f) |
|
1.5 |
|
|
0.3 |
|
|
1.8 |
|
|
Interest expense |
|
28.7 |
|
|
92.6 |
|
|
121.3 |
|
|
Asset impairment charge (g) |
|
33.5 |
|
|
- |
|
|
33.5 |
|
|
Defined benefit plan actuarial gains |
|
1.9 |
|
|
(0.3 |
) |
|
1.6 |
|
|
Income taxes |
|
22.6 |
|
|
105.4 |
|
|
128.0 |
|
|
EBITDA before charges/gains (c) |
$ |
233.0 |
|
$ |
728.8 |
|
$ |
961.8 |
|
*** Depreciation excludes accelerated depreciation expense of
(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 September 28, 2024, the diluted EPS before charges/gains is calculated as income from continuing operations on a diluted per-share basis, excluding
For the thirty-nine weeks ended September 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 September 30, 2023, the diluted EPS before charges/gains is calculated as income from continuing operations on a diluted per-share basis, excluding
For the thirty-nine weeks ended September 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 |
|
|
Thirty-Nine Weeks Ended |
|
|||||||||||||||
|
September 28, 2024 |
September 30, 2023 |
% Change |
|
September 28, 2024 |
September 30, 2023 |
% Change |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Earnings per common share (EPS) - Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Diluted EPS from continuing operations (GAAP) |
$ |
1.09 |
|
$ |
1.07 |
|
|
2 |
|
|
$ |
2.91 |
|
$ |
2.53 |
|
|
15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Restructuring charges |
|
0.05 |
|
|
0.02 |
|
|
150 |
|
|
|
0.09 |
|
|
0.17 |
|
|
(47 |
) |
|
Other charges/(gains) |
|
0.02 |
|
|
0.03 |
|
|
(33 |
) |
|
|
0.15 |
|
|
0.08 |
|
|
88 |
|
|
ASSA transaction expenses (d) |
|
- |
|
|
0.01 |
|
|
(100 |
) |
|
|
- |
|
|
0.11 |
|
|
(100 |
) |
|
Solar compensation (e) |
|
- |
|
|
- |
|
|
- |
|
|
|
- |
|
|
0.01 |
|
|
(100 |
) |
|
Amortization of inventory step-up (f) |
|
- |
|
|
0.07 |
|
|
(100 |
) |
|
|
- |
|
|
0.07 |
|
|
(100 |
) |
|
Defined benefit plan actuarial (losses)/gains |
|
- |
|
|
(0.01 |
) |
|
(100 |
) |
|
|
- |
|
|
(0.01 |
) |
|
(100 |
) |
|
Diluted EPS from continuing operations before charges/gains (b) |
$ |
1.16 |
|
$ |
1.19 |
|
|
(3 |
) |
|
$ |
3.15 |
|
$ |
2.96 |
|
|
6 |
|
(b) (d) (e) (f) 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 |
|
|
Thirty-Nine Weeks Ended |
|
|||||||||||||||
|
September 28, 2024 |
September 30, 2023 |
% Change |
|
September 28, 2024 |
September 30, 2023 |
% Change |
|||||||||||||
Net sales (GAAP) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Water |
$ |
635.1 |
|
$ |
688.0 |
|
|
(8 |
) |
|
$ |
1,920.0 |
|
$ |
1,899.2 |
|
|
1 |
|
|
Outdoors |
|
342.7 |
|
|
366.4 |
|
|
(6 |
) |
|
|
1,047.1 |
|
|
1,031.9 |
|
|
2 |
|
|
Security |
|
177.5 |
|
|
206.8 |
|
|
(14 |
) |
|
|
537.7 |
|
|
533.8 |
|
|
1 |
|
|
Total net sales |
$ |
1,155.3 |
|
$ |
1,261.2 |
|
|
(8 |
) |
|
$ |
3,504.8 |
|
$ |
3,464.9 |
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Operating income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Water |
$ |
151.4 |
|
$ |
164.2 |
|
|
(8 |
) |
|
$ |
443.6 |
|
$ |
434.7 |
|
|
2 |
|
|
Outdoors |
|
57.8 |
|
|
52.0 |
|
|
11 |
|
|
|
143.9 |
|
|
126.2 |
|
|
14 |
|
|
Security |
|
33.0 |
|
|
17.0 |
|
|
94 |
|
|
|
86.5 |
|
|
37.8 |
|
|
129 |
|
|
Corporate expenses |
|
(37.1 |
) |
|
(36.7 |
) |
|
1 |
|
|
|
(114.4 |
) |
|
(117.7 |
) |
|
(3 |
) |
|
Total operating income (GAAP) |
$ |
205.1 |
|
$ |
196.5 |
|
|
4 |
|
|
$ |
559.6 |
|
$ |
481.0 |
|
|
16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
OPERATING INCOME BEFORE CHARGES/GAINS RECONCILIATION |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total operating income (GAAP) |
$ |
205.1 |
|
$ |
196.5 |
|
|
4 |
|
|
$ |
559.6 |
|
$ |
481.0 |
|
|
16 |
|
|
Restructuring charges (1) |
|
7.4 |
|
|
3.7 |
|
|
100 |
|
|
|
14.1 |
|
|
28.9 |
|
|
(51 |
) |
|
Other charges/(gains) (2) |
|
3.5 |
|
|
6.8 |
|
|
(49 |
) |
|
|
23.9 |
|
|
12.8 |
|
|
87 |
|
|
ASSA transaction expenses (d) |
|
(0.1 |
) |
|
1.2 |
|
|
(108 |
) |
|
|
1.0 |
|
|
18.7 |
|
|
(95 |
) |
|
Solar compensation (e) |
|
- |
|
|
0.8 |
|
|
(100 |
) |
|
|
0.2 |
|
|
2.1 |
|
|
(90 |
) |
|
Amortization of inventory step-up (f) |
|
- |
|
|
10.9 |
|
|
(100 |
) |
|
|
0.3 |
|
|
10.9 |
|
|
(97 |
) |
|
Operating income (loss) before charges/gains (a) |
$ |
215.9 |
|
$ |
219.9 |
|
|
(2 |
) |
|
$ |
599.1 |
|
$ |
554.4 |
|
|
8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Water |
$ |
156.4 |
|
$ |
166.3 |
|
|
(6 |
) |
|
$ |
451.2 |
|
$ |
438.3 |
|
|
3 |
|
|
Outdoors |
|
61.6 |
|
|
54.3 |
|
|
13 |
|
|
|
162.8 |
|
|
131.0 |
|
|
24 |
|
|
Security |
|
34.3 |
|
|
34.7 |
|
|
(1 |
) |
|
|
97.3 |
|
|
83.2 |
|
|
17 |
|
|
Corporate expenses |
|
(36.4 |
) |
|
(35.4 |
) |
|
3 |
|
|
|
(112.2 |
) |
|
(98.1 |
) |
|
14 |
|
|
Total operating income before charges/gains (a) |
$ |
215.9 |
|
$ |
219.9 |
|
|
(2 |
) |
|
$ |
599.1 |
|
$ |
554.4 |
|
|
8 |
|
(1) |
Restructuring charges, which include costs incurred for significant cost reduction initiatives and workforce reduction costs by segment, 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 weeks and thirty-nine weeks ended September 28, 2024, total other charges were |
(a) (d) (e) (f) 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 |
|
|
|
|
September 28, 2024 |
September 30, 2023 |
Change |
WATER |
|
|
|
|
Operating margin |
|
|
|
(10) bps |
Restructuring charges |
|
|
- |
|
Other charges/(gains) |
|
|
|
|
Cost of products sold |
|
|
- |
|
Amortization of inventory step-up (f) |
|
- |
|
|
Operating margin before charges/gains |
|
|
|
40 bps |
|
|
|
|
|
OUTDOORS |
|
|
|
|
Operating margin |
|
|
|
270 bps |
Restructuring charges |
|
|
- |
|
Other charges/(gains) |
|
|
|
|
Cost of products sold |
|
|
|
|
Solar compensation (e) |
|
- |
|
|
Operating margin before charges/gains |
|
|
|
320 bps |
SECURITY |
|
|
|
|
Operating margin |
|
|
|
1040 bps |
Restructuring charges |
|
|
|
|
Other charges/(gains) |
|
|
|
|
Cost of products sold |
|
|
|
|
Amortization of inventory step-up (f) |
|
- |
|
|
Operating margin before charges/gains |
|
|
|
250 bps |
|
|
|
|
|
TOTAL COMPANY |
|
|
|
|
Operating margin |
|
|
|
220 bps |
Restructuring charges |
|
|
|
|
Other charges/(gains) |
|
|
|
|
Cost of products sold |
|
|
|
|
Selling, general and administrative expenses |
|
- |
- |
|
Solar compensation (e) |
|
- |
|
|
ASSA transaction expenses (d) |
|
- |
|
|
Amortization of inventory step-up (f) |
|
- |
|
|
Operating margin before charges/gains |
|
|
|
130 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) 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 |
|
|||||
|
|
September 28, 2024 |
September 30, 2023 |
% Change |
||||
|
|
|
|
|
|
|
||
WATER |
|
|
|
|
|
|
||
Net sales (GAAP) |
|
$ |
635.1 |
|
$ |
688.0 |
|
( |
Impact of SpringWell Acquisition |
|
|
5.5 |
|
|
- |
|
|
Impact of Emtek and Schaub Acquisition |
|
|
- |
|
|
9.1 |
|
|
Organic net sales excluding impact of acquisitions |
|
$ |
629.6 |
|
$ |
678.9 |
|
( |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
OUTDOORS |
|
|
|
|
|
|
||
Net sales (GAAP) |
|
$ |
342.7 |
|
$ |
366.4 |
|
( |
Organic net sales |
|
$ |
342.7 |
|
$ |
366.4 |
|
( |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
SECURITY |
|
|
|
|
|
|
||
Net sales (GAAP) |
|
$ |
177.5 |
|
$ |
206.8 |
|
( |
Impact of |
|
|
- |
|
|
5.6 |
|
|
Organic net sales excluding impact of acquisition |
|
$ |
177.5 |
|
$ |
201.2 |
|
( |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
TOTAL COMPANY |
|
|
|
|
|
|
||
Net sales (GAAP) |
|
$ |
1,155.3 |
|
$ |
1,261.2 |
|
( |
Impact of SpringWell Acquisition |
|
|
5.5 |
|
|
- |
|
|
Impact of Emtek and Schaub Acquisition |
|
|
- |
|
|
9.1 |
|
|
Impact of |
|
|
- |
|
|
5.6 |
|
|
Organic net sales excluding impact of acquisitions |
|
$ |
1,149.8 |
|
$ |
1,246.5 |
|
( |
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 on net sales, and the impact of the stub period revenue that was derived during the thirteen weeks ended July 1, 2023 but recorded in the thirteen weeks ended September 30, 2023, in accordance with GAAP, related to the acquisition of Emtek and Schaub and
FORTUNE BRANDS INNOVATIONS, INC.
RECONCILIATION OF GAAP NET SALES TO ORGANIC NET SALES EXCLUDING THE IMPACT OF ACQUISITIONS AND (Unaudited) |
||
|
|
Thirteen Weeks Ended September 28, 2024 vs
|
|
|
% Change |
|
|
|
Water |
|
|
Percentage change in net sales (GAAP) |
|
( |
Impact of acquisitions |
|
|
Organic net sales excluding impact of acquisitions |
|
( |
Excluding |
|
|
Organic net sales excluding impact of acquisitions and |
|
( |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thirteen Weeks Ended September 28, 2024 vs
|
|
|
% Change |
|
|
|
Total Company |
|
|
Percentage change in net sales (GAAP) |
|
( |
Impact of acquisitions |
|
( |
Organic net sales excluding impact of acquisitions |
|
( |
Excluding |
|
|
Organic net sales excluding impact of acquisitions and |
|
( |
Net sales excluding the impact of acquisitions and the impact of
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
(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 weeks ended December 30, 2023, the amortization of inventory step-up associated with the acquisition of the ASSA business was
(g) Asset impairment charges for the thirteen 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, 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/20241106609422/en/
INVESTOR AND MEDIA CONTACT:
Leigh Avsec
847-484-4211
Investor.Questions@fbin.com
Source: Fortune Brands Innovations, Inc.
FAQ
What were Fortune Brands' Q3 2024 sales?
How did Fortune Brands' EPS perform in Q3 2024?
What is the updated full-year 2024 guidance for Fortune Brands?
How much did Fortune Brands repurchase in shares in Q3 2024?