Franklin Electric Co. Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	2,131	2,021	2,065	2,044	1,662
Revenue Growth (YoY)	5.44%	-2.12%	1.05%	22.98%	33.23%
Cost of Revenue	1,375	1,304	1,368	1,352	1,086
Gross Profit	755.93	717.28	697.01	691.44	576.09
Selling, General & Admin	537.73	469.74	437.28	422.88	386.48
Operating Expenses	537.73	469.74	437.28	422.88	386.48
Operating Income	218.19	247.54	259.73	268.56	189.61
Interest Expense	-10.64	-6.32	-11.79	-11.53	-5.2
Currency Exchange Gain (Loss)	-9.34	-6.82	-12.12	-7.24	-2.27
Other Non Operating Income (Expenses)	54.49	0.94	7.5	-12.4	2.6
EBT Excluding Unusual Items	252.7	235.35	243.31	237.4	184.75
Merger & Restructuring Charges	-3.12	-3.5	-1.09	-2.17	-1.52
Other Unusual Items	-54.93	-	-	-	6.48
Pretax Income	194.65	231.85	242.22	235.23	189.71
Income Tax Expense	45.96	50.24	47.49	46.42	34.73
Earnings From Continuing Operations	148.69	181.61	194.73	188.81	154.98
Minority Interest in Earnings	-1.6	-1.3	-1.46	-1.48	-1.12
Net Income	147.09	180.31	193.27	187.33	153.86
Preferred Dividends & Other Adjustments	0.6	0.7	0.7	0.7	0.9
Net Income to Common	146.49	179.61	192.57	186.63	152.96
Net Income Growth	-18.42%	-6.71%	3.17%	21.75%	53.15%
Shares Outstanding (Basic)	45	46	46	46	46
Shares Outstanding (Diluted)	46	47	47	47	47
Shares Change (YoY)	-2.15%	-0.85%	-0.21%	-	0.64%
EPS (Basic)	3.26	3.91	4.17	4.03	3.30
EPS (Diluted)	3.22	3.86	4.11	3.97	3.25
EPS Growth	-16.58%	-6.08%	3.53%	22.15%	51.87%
Free Cash Flow	193.54	219.67	274.3	59.77	99.65
Free Cash Flow Per Share	4.25	4.72	5.85	1.27	2.12
Dividend Per Share	1.060	0.100	0.900	0.780	0.700
Dividend Growth	960.00%	-88.89%	15.38%	11.43%	12.90%
Gross Margin	35.47%	35.48%	33.75%	33.83%	34.66%
Operating Margin	10.24%	12.25%	12.58%	13.14%	11.41%
Profit Margin	6.87%	8.89%	9.32%	9.13%	9.20%
Free Cash Flow Margin	9.08%	10.87%	13.28%	2.93%	6.00%
EBITDA	281.07	303.62	311.99	318.93	234.19
EBITDA Margin	13.19%	15.02%	15.11%	15.61%	14.09%
D&A For EBITDA	62.88	56.07	52.26	50.37	44.57
EBIT	218.19	247.54	259.73	268.56	189.61
EBIT Margin	10.24%	12.25%	12.58%	13.14%	11.41%
Effective Tax Rate	23.61%	21.67%	19.61%	19.73%	18.31%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.