FELE
Franklin Electric Co. Inc.
$100.65
+$2.37(+2.41%)
68
Overall
90
Value
63
Tech
52
Quality
Market Cap
$4.39B
Volume
366.61K
52W Range
$83.42 - $111.53
Target Price
$113.25
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 | $949.9M | $1.1B | $1.3B | $1.3B | $1.2B | $1.7B | $2.0B | $2.1B | $2.0B | $2.1B | ||
| Total Revenue | $949.9M | $1.1B | $1.3B | $1.3B | $1.2B | $1.7B | $2.0B | $2.1B | $2.0B | $2.1B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-618.5M | $-747.9M | $-865.8M | $886.5M | $814.2M | $1.1B | $1.4B | $1.4B | $1.3B | $1.4B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $331.4M | $377.0M | $432.4M | $428.1M | $433.1M | $576.1M | $691.4M | $697.0M | $717.3M | $755.9M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $221.2M | $265.4M | $298.7M | $298.5M | $300.1M | $386.3M | $432.1M | $433.5M | $470.1M | $486.2M | ||
| Research & Development | $-21.5M | $-20.8M | $-22.1M | $20.8M | $21.7M | $17.3M | $16.7M | $17.7M | $21.5M | -- | ||
| Research Expense | -- | -- | -- | $20.8M | $21.7M | $17.3M | -- | -- | -- | -- | ||
| Selling, General & Administrative | $221.2M | $265.4M | $298.7M | $298.5M | $300.1M | $386.3M | $432.1M | $433.5M | $470.1M | $486.2M | ||
| Selling & Marketing Expenses | $221.2M | $265.4M | $298.7M | -- | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | $-11.7M | $-15.1M | $-17.4M | $298.5M | $300.1M | $386.3M | $432.1M | $433.5M | $470.1M | $486.2M | ||
| Salaries & Wages | $-6.9M | $-7.1M | $-8.4M | $-1.3M | $-1.2M | $-5.0M | -- | -- | -- | -- | ||
| Depreciation & Amortization | $-27.1M | $-29.9M | $-29.7M | $27.6M | $27.1M | $30.2M | $33.1M | $52.3M | $56.1M | -- | ||
| Depreciation & Amortization | $-27.1M | $-29.9M | $-29.7M | $27.6M | $27.1M | $30.2M | -- | -- | -- | -- | ||
| Amortization | $-16.8M | $-17.2M | $-17.8M | $265.5M | $276.1M | $344.0M | $345.2M | $342.4M | $338.5M | -- | ||
| Other Operating Expenses | $-100.0K | $-400.0K | -- | -- | $-600.0K | $-300.0K | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $110.2M | $111.5M | $133.6M | $127.1M | $130.5M | $189.2M | $257.2M | $262.4M | $243.6M | $269.0M | ||
| EBITDA | $148.4M | $153.4M | $168.8M | $173.8M | $164.8M | $239.5M | $314.5M | $325.2M | $315.6M | $290.7M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $8.7M | $10.3M | $9.8M | $8.2M | $4.6M | $5.2M | $11.5M | $11.8M | $6.3M | $10.6M | ||
| Net Non-Operating Interest Income/Expense | $-8.7M | $-10.3M | $-9.8M | $-8.2M | $-4.6M | $-5.2M | $-11.5M | $-11.8M | $-6.3M | $-10.6M | ||
| Other Income/Expense | $-993.0K | $-6.7M | $1.0M | $412.0K | $795.0K | $-8.0M | $-12.6M | $-3.7M | $-1.3M | $54.3M | ||
| Other Special Charges | $993.0K | $6.7M | $-1.0M | $-412.0K | $-795.0K | $8.0M | $-3.2M | $3.7M | $1.3M | $-54.3M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-598.0K | $4.3M | $1.7M | $2.5M | $2.5M | $621.0K | $2.2M | $1.1M | $3.5M | $716.0K | ||
| Special Income Charges | $598.0K | $-4.3M | $-1.7M | $-2.5M | $-2.5M | $-621.0K | $-2.2M | $-1.1M | $-3.5M | $-716.0K | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $112.8M | $114.9M | $130.2M | $125.1M | $128.3M | $194.9M | $246.8M | $254.1M | $238.1M | $205.3M | ||
| Pre-Tax Income | $104.1M | $104.6M | $120.4M | $116.8M | $123.7M | $189.7M | $235.2M | $242.2M | $231.8M | $194.7M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $24.8M | $26.0M | $14.9M | $20.8M | $22.5M | $34.7M | $46.4M | $47.5M | $50.2M | $46.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $78.8M | $78.2M | $105.8M | $95.5M | $100.5M | $153.9M | $187.3M | $193.3M | $180.3M | $147.1M | ||
| Net Income (Continuing Operations) | $78.8M | $78.2M | $105.8M | $95.5M | $100.5M | $153.9M | $188.8M | $194.8M | $181.6M | $148.7M | ||
| Net Income (Discontinued Operations) | $78.8M | $78.2M | $105.8M | $95.5M | $100.5M | $153.9M | $187.3M | $193.3M | $180.3M | $147.1M | ||
| Net Income (Common Stockholders) | $78.8M | $78.2M | $105.8M | $95.5M | $99.8M | $153.0M | $186.6M | $193.3M | $180.3M | $147.1M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $193.5M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-397.2M | $-482.5M | $-567.1M | $1.2B | $1.1B | $1.5B | $1.8B | $1.8B | $1.8B | $1.9B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $46.2M | $46.5M | $46.6M | $46.4M | $46.2M | $46.4M | $46.4M | $46.2M | $45.8M | $45.3M | ||
| Average Shares Outstanding (Diluted) | $46.7M | $47.0M | $47.0M | $46.8M | $46.7M | $47.0M | $47.0M | $46.9M | $46.5M | $45.7M | ||
| Shares Outstanding | $46.4M | $46.6M | $46.3M | $46.4M | $46.2M | $46.5M | $46.2M | $46.0M | $45.7M | $44.2M | ||
| Basic EPS | $1.67 | $1.67 | $2.25 | $2.04 | $2.16 | $3.29 | $4.02 | $4.17 | $3.92 | $3.25 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | $2.04 | $2.16 | $3.29 | $4.02 | $4.17 | $3.92 | $3.25 | ||
| Diluted EPS | $1.65 | $1.65 | $2.23 | $2.03 | $2.14 | $3.25 | $3.97 | $4.11 | $3.86 | $3.22 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | $2.03 | $2.14 | $3.25 | $3.97 | $4.11 | $3.86 | $3.22 | ||
| Dividend Per Share | $0.40 | $0.42 | $0.47 | $0.58 | $0.62 | $0.70 | $0.78 | $0.90 | -- | -- | ||
| OTHER METRICS | ||||||||||||
| Accretion On Preferred Stock | $-1.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Acquisition Expense | -- | -- | -- | $200.0K | -- | $900.0K | -- | -- | -- | -- | ||
| Minority Interests | $-570.0K | $-413.0K | $360.0K | $-516.0K | $-697.0K | $-1.1M | $-1.5M | $-1.5M | $-1.3M | $-1.6M | ||
| Other Gand A | $-11.7M | $-15.1M | $-17.4M | $298.5M | $300.1M | $386.3M | $432.1M | $433.5M | $470.1M | $486.2M | ||
| Preferred Stock Dividends | $-1.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-11.7M | $-15.1M | $-17.4M | -- | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $221.2M | $265.4M | $298.7M | -- | -- | -- | -- | -- | -- | -- | ||
| Restruct | $-598.0K | $4.3M | $1.7M | $2.5M | $2.5M | $621.0K | $2.2M | $1.1M | $3.5M | $716.0K | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | FELE | $100.65 | +2.4% | 366.61K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Franklin Electric Co. Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW