Fortune Brands Innovations, Inc. (FBIN)

FBIN Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 27, 2025	Dec 28, 2024	Dec 30, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	4,490	4,609	4,626	4,723	4,801	3,621
Revenue Growth (YoY)	-3.78%	-0.37%	-2.05%	-1.63%	32.58%	-37.18%
Cost of Revenue	2,447	2,518	2,693	2,797	2,839	2,152
Gross Profit	2,043	2,091	1,933	1,927	1,963	1,469
Selling, General & Admin	1,267	1,251	1,167	1,068	1,085	840.8
Amortization of Goodwill & Intangibles	74.3	73.1	62.1	48.3	46.4	24.2
Operating Expenses	1,341	1,324	1,229	1,117	1,132	865
Operating Income	701.6	767.5	704.2	809.8	831	604.2
Interest Expense	-116.3	-120.5	-116.5	-119.2	-84.3	-83.8
Interest & Investment Income	5.1	5.1	14.2	5.8	2.1	-
Earnings From Equity Investments	-	-	-	-	-	-7.6
Currency Exchange Gain (Loss)	-6.1	-4.7	3.4	-3.3	-4.6	-1.5
Other Non Operating Income (Expenses)	7.7	-0.6	0.3	0.8	-	4.7
EBT Excluding Unusual Items	592	646.8	605.6	693.9	744.2	516
Merger & Restructuring Charges	-93.8	-41.3	-54.2	-26.8	-12.8	-18.8
Gain (Loss) on Sale of Investments	-	-	-	-	-5	11
Asset Writedown	-50.1	-	-33.5	-	-	-16.6
Pretax Income	445.1	605.5	517.9	667.1	726.4	491.6
Income Tax Expense	117.6	133.6	112.4	127.2	166.7	110.8
Earnings From Continuing Operations	327.5	471.9	405.5	539.9	559.7	380.8
Earnings From Discontinued Operations	-	-	-1	146.8	212.7	173.6
Net Income to Company	327.5	471.9	404.5	686.7	772.4	554.4
Minority Interest in Earnings	-	-	-	-	-	-1.3
Net Income	327.5	471.9	404.5	686.7	772.4	553.1
Net Income to Common	327.5	471.9	404.5	686.7	772.4	553.1
Net Income Growth	-26.91%	16.66%	-41.09%	-11.09%	39.65%	28.06%
Shares Outstanding (Basic)	122	125	127	130	138	139
Shares Outstanding (Diluted)	122	126	128	131	140	140
Shares Change (YoY)	-3.19%	-1.57%	-2.74%	-5.88%	-0.50%	-0.78%
EPS (Basic)	2.69	3.78	3.19	5.27	5.62	3.99
EPS (Diluted)	2.67	3.75	3.16	5.23	5.53	3.95
EPS Growth	-24.61%	18.59%	-39.52%	-5.54%	40.18%	29.03%
Free Cash Flow	395.2	474.5	799.3	320.2	474.5	675.2
Free Cash Flow Per Share	3.23	3.77	6.26	2.44	3.40	4.82
Dividend Per Share	0.990	0.960	0.920	1.120	1.040	0.960
Dividend Growth	4.21%	4.35%	-17.86%	7.69%	8.33%	9.09%
Gross Margin	45.50%	45.38%	41.79%	40.79%	40.88%	40.57%
Operating Margin	15.63%	16.65%	15.22%	17.15%	17.31%	16.68%
Profit Margin	7.29%	10.24%	8.74%	14.54%	16.09%	15.27%
Free Cash Flow Margin	8.80%	10.29%	17.28%	6.78%	9.88%	18.64%
EBITDA	899.3	961.1	873	941	957.9	701.9
EBITDA Margin	20.03%	20.85%	18.87%	19.92%	19.95%	19.38%
D&A For EBITDA	197.7	193.6	168.8	131.2	126.9	97.7
EBIT	701.6	767.5	704.2	809.8	831	604.2
EBIT Margin	15.63%	16.65%	15.22%	17.15%	17.31%	16.68%
Effective Tax Rate	26.42%	22.06%	21.70%	19.07%	22.95%	22.54%

Updated Oct 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q