FBIN
Fortune Brands Innovations Inc.
$38.40
+$0.75(+1.99%)
61
Overall
100
Value
45
Tech
39
Quality
Market Cap
$5.79B
Volume
2.27M
52W Range
$32.34 - $64.84
Target Price
$44.83
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $5.0B | $5.3B | $5.5B | $5.8B | $6.1B | $4.8B | $4.7B | $4.6B | $4.6B | $4.5B | ||
| Total Revenue | $5.0B | $5.3B | $5.5B | $5.8B | $6.1B | $4.8B | $4.7B | $4.6B | $4.6B | $4.5B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-3.2B | $-3.4B | $-3.5B | $3.7B | $2.2B | $2.8B | $2.8B | $2.7B | $2.5B | $2.5B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $1.8B | $1.9B | $2.0B | $2.1B | $1.5B | $2.0B | $1.9B | $1.9B | $2.1B | $2.0B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $1.2B | $1.2B | $1.3B | $1.3B | $1.3B | $1.1B | $1.1B | $1.2B | $1.3B | $1.4B | ||
| Research & Development | $-53.1M | $-50.7M | $-50.3M | $48.2M | -- | -- | -- | -- | -- | -- | ||
| Research Expense | -- | -- | -- | $48.2M | -- | -- | -- | -- | -- | -- | ||
| Selling, General & Administrative | $1.1B | $1.2B | $1.2B | $1.3B | $1.3B | $1.1B | $1.1B | $1.2B | $1.2B | $1.3B | ||
| Selling & Marketing Expenses | $1.1B | $1.2B | $1.2B | $251.7M | $259.4M | $231.7M | -- | -- | -- | -- | ||
| General & Administrative Expenses | $-43.5M | $-42.1M | $-48.4M | $1.3B | $1.3B | $1.1B | $1.1B | $1.2B | $1.2B | $1.3B | ||
| Promotion & Advertising | $-199.1M | $-233.2M | $-243.6M | $251.7M | $259.4M | $231.7M | -- | -- | -- | -- | ||
| Salaries & Wages | $-32.0M | $-43.6M | $-37.2M | $-6.0M | $-8.7M | $-7.9M | -- | $-1.6M | $11.7M | $700.0K | ||
| Depreciation & Amortization | $28.1M | $31.7M | $36.1M | $41.4M | $42.0M | $46.4M | $48.3M | $62.1M | $73.1M | $75.2M | ||
| Depreciation & Amortization | $28.1M | $31.7M | $36.1M | $41.4M | $42.0M | $46.4M | $48.3M | $62.1M | $73.1M | $75.2M | ||
| Amortization | $28.1M | $31.7M | $36.1M | $41.4M | $42.0M | $46.4M | $48.3M | $62.1M | $73.1M | $75.2M | ||
| Other Operating Expenses | $-10.7M | $-31.0M | $-9.1M | $-9.2M | $-7.2M | $-2.6M | $-1.2M | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $646.6M | $696.4M | $681.9M | $698.5M | $801.4M | $811.1M | $774.3M | $614.9M | $737.9M | $516.1M | ||
| EBITDA | $757.5M | $816.5M | $763.4M | $825.6M | $746.5M | $999.8M | $981.7M | $741.1M | $846.5M | $639.1M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $49.1M | $49.4M | $74.5M | $94.2M | $83.8M | $84.3M | $119.2M | $116.5M | $120.5M | $115.2M | ||
| Intinc | -- | -- | -- | -- | -- | -- | -- | -- | $5.1M | -- | ||
| Net Non-Operating Interest Income/Expense | $-49.1M | $-49.4M | $-74.5M | $-94.2M | $-83.9M | $-84.3M | $-119.2M | $-116.5M | $-120.5M | $-115.2M | ||
| Other Income/Expense | $1.5M | $700.0K | $-16.3M | $29.0M | $-5.7M | $400.0K | $-12.0M | $-19.5M | $11.9M | $-4.1M | ||
| Other Special Charges | $-1.5M | $1.7M | $16.3M | $-29.0M | $13.3M | $-400.0K | $12.0M | $19.5M | $-11.9M | $4.1M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $13.9M | $8.3M | $24.1M | $14.7M | $15.9M | $9.3M | $32.4M | $32.5M | $16.2M | $52.4M | ||
| Special Income Charges | $-13.9M | $-11.5M | $-86.7M | $-56.2M | $-38.4M | $-9.3M | $-32.4M | $-66.0M | $-16.2M | $-106.0M | ||
| Impairment of Capital Assets | -- | $3.2M | $62.6M | $41.5M | $22.5M | -- | -- | $33.5M | -- | $53.6M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $631.2M | $684.2M | $611.5M | $669.5M | $583.0M | $810.7M | $786.3M | $634.4M | $726.0M | $520.2M | ||
| Pre-Tax Income | $582.1M | $634.8M | $537.0M | $575.3M | $730.8M | $726.4M | $667.1M | $517.9M | $605.5M | $405.0M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $169.7M | $159.5M | $147.0M | $144.0M | $110.8M | $166.7M | $127.2M | $112.4M | $133.6M | $106.2M | ||
| NET INCOME | ||||||||||||
| Net Income | $413.2M | $472.6M | $389.6M | $431.9M | $553.1M | $772.4M | $686.7M | $404.5M | $471.9M | $298.8M | ||
| Net Income (Continuing Operations) | $413.2M | $472.6M | $389.6M | $431.9M | $553.1M | $772.4M | $539.9M | $405.5M | $471.9M | $298.8M | ||
| Net Income (Discontinued Operations) | $413.2M | $472.6M | $389.6M | $431.9M | $553.1M | $772.4M | $686.7M | $404.5M | $471.9M | $298.8M | ||
| Net Income (Common Stockholders) | $413.2M | $472.6M | $389.6M | $431.9M | $553.1M | $772.4M | $686.7M | $404.5M | $471.9M | $298.8M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $506.9M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-2.0B | $-2.1B | $-2.2B | $5.0B | $5.3B | $4.0B | $3.9B | $3.9B | $3.9B | $3.8B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $154.3M | $153.2M | $144.6M | $139.9M | $138.7M | $137.5M | $130.3M | $126.9M | $124.8M | $120.7M | ||
| Average Shares Outstanding (Diluted) | $157.8M | $155.8M | $146.4M | $141.3M | $140.2M | $139.5M | $131.3M | $127.7M | $125.7M | $121.2M | ||
| Shares Outstanding | $153.1M | $152.0M | $140.5M | $140.0M | $138.7M | $134.2M | $128.3M | $126.1M | $122.6M | $120.0M | ||
| Basic EPS | $2.68 | $3.08 | $2.69 | $3.09 | $3.99 | $5.62 | $10.54 | $6.38 | $3.78 | $2.48 | ||
| Basic EPS (Continuing Operations) | $2.67 | $3.1 | $2.69 | $3.09 | $3.99 | $5.62 | $9.41 | $6.39 | $3.78 | $2.48 | ||
| Diluted EPS | $2.62 | $3.03 | $2.66 | $3.06 | $3.94 | $5.54 | $10.46 | $6.34 | $3.75 | $2.47 | ||
| Diluted EPS (Continuing Operations) | $2.61 | $3.05 | $2.66 | $3.06 | $3.94 | $5.54 | $9.34 | $6.34 | $3.75 | $2.47 | ||
| Dividend Per Share | $0.64 | $0.72 | $0.80 | $0.88 | $0.96 | $1.04 | -- | -- | -- | -- | ||
| OTHER METRICS | ||||||||||||
| Basic Discontinuous Operations | $0.01 | $-0.02 | -- | -- | -- | -- | $1.13 | $-0.01 | -- | -- | ||
| Diluted Discontinuous Operations | $0.01 | $-0.02 | -- | -- | -- | -- | $1.12 | -- | -- | -- | ||
| Earnings from equity interest | -- | -- | -- | -- | $-7.6M | -- | -- | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | -- | -- | -- | -- | $-7.6M | -- | -- | -- | -- | -- | ||
| Gain On Sale Of Business | -- | $-2.4M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Gains Loss On Disposal Of Discontinued Operations | $800.0K | $-2.6M | $-200.0K | -- | -- | $279.2M | -- | -- | -- | -- | ||
| Minority Interests | -- | $-100.0K | $-200.0K | $600.0K | $-1.3M | -- | -- | -- | -- | -- | ||
| Net Income Discontinuous Operations | $800.0K | $-2.6M | $-200.0K | -- | -- | $212.7M | $146.8M | $-1.0M | -- | -- | ||
| Other Gain Loss From Disposition Of Discontinued Operations | -- | -- | -- | -- | -- | $212.7M | $146.8M | $-1.0M | -- | -- | ||
| Other Gand A | $-43.5M | $-42.1M | $-48.4M | $1.3B | $1.3B | $1.1B | $1.1B | $1.2B | $1.2B | $1.3B | ||
| Other Impairment Of Capital Assets | -- | $-7.0M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-43.5M | $-42.1M | $-48.4M | -- | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $1.1B | $1.2B | $1.2B | -- | -- | -- | -- | -- | -- | -- | ||
| Restruct | $13.9M | $8.3M | $24.1M | $14.7M | $15.9M | $9.3M | $32.4M | $32.5M | $16.2M | $52.4M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | FBIN | $38.40 | +2.0% | 2.27M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Fortune Brands Innovations Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW