Franklin Electric Co Inc
NASDAQ:FELE
Income Statement
Earnings Waterfall
Franklin Electric Co Inc
Revenue
|
2.1B
USD
|
Cost of Revenue
|
-1.4B
USD
|
Gross Profit
|
697m
USD
|
Operating Expenses
|
-433.2m
USD
|
Operating Income
|
263.8m
USD
|
Other Expenses
|
-71.3m
USD
|
Net Income
|
192.6m
USD
|
Income Statement
Franklin Electric Co Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
965
N/A
|
974
+1%
|
995
+2%
|
1 024
+3%
|
1 048
+2%
|
1 042
-1%
|
1 005
-4%
|
959
-5%
|
925
-4%
|
918
-1%
|
922
+1%
|
930
+1%
|
950
+2%
|
952
+0%
|
1 005
+6%
|
1 076
+7%
|
1 125
+5%
|
1 200
+7%
|
1 239
+3%
|
1 270
+2%
|
1 298
+2%
|
1 293
0%
|
1 305
+1%
|
1 311
+0%
|
1 315
+0%
|
1 291
-2%
|
1 244
-4%
|
1 246
+0%
|
1 247
+0%
|
1 314
+5%
|
1 443
+10%
|
1 550
+7%
|
1 662
+7%
|
1 780
+7%
|
1 894
+6%
|
1 987
+5%
|
2 044
+3%
|
2 077
+2%
|
2 095
+1%
|
2 082
-1%
|
2 065
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(634)
|
(639)
|
(655)
|
(681)
|
(703)
|
(704)
|
(686)
|
(653)
|
(627)
|
(617)
|
(612)
|
(610)
|
(619)
|
(619)
|
(660)
|
(713)
|
(748)
|
(800)
|
(825)
|
(847)
|
(866)
|
(870)
|
(878)
|
(880)
|
(887)
|
(862)
|
(827)
|
(823)
|
(814)
|
(855)
|
(939)
|
(1 008)
|
(1 086)
|
(1 174)
|
(1 251)
|
(1 316)
|
(1 352)
|
(1 369)
|
(1 387)
|
(1 378)
|
(1 368)
|
|
Gross Profit |
332
N/A
|
336
+1%
|
341
+1%
|
343
+1%
|
344
+0%
|
338
-2%
|
319
-6%
|
306
-4%
|
298
-3%
|
300
+1%
|
311
+3%
|
320
+3%
|
331
+4%
|
333
+0%
|
345
+4%
|
363
+5%
|
377
+4%
|
400
+6%
|
414
+3%
|
423
+2%
|
432
+2%
|
423
-2%
|
427
+1%
|
431
+1%
|
428
-1%
|
429
+0%
|
416
-3%
|
423
+2%
|
433
+2%
|
458
+6%
|
503
+10%
|
542
+8%
|
576
+6%
|
606
+5%
|
643
+6%
|
670
+4%
|
691
+3%
|
708
+2%
|
708
0%
|
703
-1%
|
697
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(204)
|
(206)
|
(212)
|
(219)
|
(228)
|
(230)
|
(227)
|
(219)
|
(204)
|
(201)
|
(203)
|
(211)
|
(221)
|
(226)
|
(236)
|
(252)
|
(265)
|
(285)
|
(292)
|
(293)
|
(298)
|
(299)
|
(299)
|
(301)
|
(298)
|
(298)
|
(294)
|
(295)
|
(300)
|
(306)
|
(334)
|
(365)
|
(385)
|
(408)
|
(416)
|
(419)
|
(432)
|
(437)
|
(436)
|
(434)
|
(433)
|
|
Selling, General & Administrative |
(204)
|
(206)
|
(212)
|
(219)
|
(228)
|
(230)
|
(227)
|
(219)
|
(204)
|
(201)
|
(203)
|
(211)
|
(221)
|
(226)
|
(236)
|
(252)
|
(265)
|
(285)
|
(292)
|
(293)
|
(298)
|
(299)
|
(299)
|
(301)
|
(298)
|
(298)
|
(294)
|
(295)
|
(300)
|
(306)
|
(334)
|
(365)
|
(385)
|
(408)
|
(416)
|
(419)
|
(432)
|
(437)
|
(436)
|
(434)
|
(433)
|
|
Operating Income |
128
N/A
|
130
+2%
|
129
-1%
|
124
-4%
|
117
-6%
|
108
-7%
|
92
-15%
|
87
-5%
|
94
+7%
|
99
+6%
|
108
+9%
|
109
+1%
|
110
+1%
|
107
-3%
|
109
+2%
|
112
+2%
|
112
+0%
|
115
+3%
|
122
+6%
|
130
+6%
|
134
+3%
|
124
-7%
|
127
+2%
|
130
+2%
|
130
N/A
|
131
+1%
|
122
-7%
|
128
+5%
|
133
+4%
|
152
+15%
|
169
+11%
|
177
+5%
|
191
+8%
|
198
+4%
|
227
+15%
|
251
+11%
|
260
+3%
|
271
+5%
|
271
N/A
|
269
-1%
|
264
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(14)
|
(14)
|
(13)
|
(14)
|
(12)
|
(11)
|
(12)
|
(11)
|
(11)
|
(11)
|
(10)
|
(9)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(12)
|
(11)
|
(9)
|
(9)
|
(5)
|
(10)
|
(9)
|
(8)
|
(9)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(14)
|
(19)
|
(22)
|
(26)
|
(25)
|
(24)
|
|
Non-Reccuring Items |
(4)
|
(3)
|
(4)
|
(4)
|
(17)
|
(18)
|
(18)
|
(18)
|
(3)
|
(4)
|
(3)
|
0
|
1
|
1
|
1
|
(2)
|
(5)
|
(4)
|
(5)
|
(4)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
Total Other Income |
2
|
2
|
2
|
2
|
1
|
4
|
5
|
6
|
7
|
4
|
4
|
4
|
1
|
2
|
6
|
5
|
7
|
6
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
8
|
8
|
7
|
4
|
(3)
|
(3)
|
(0)
|
2
|
4
|
|
Pre-Tax Income |
112
N/A
|
114
+2%
|
114
0%
|
108
-5%
|
90
-17%
|
83
-7%
|
67
-19%
|
64
-4%
|
86
+34%
|
88
+2%
|
99
+12%
|
104
+5%
|
104
+1%
|
102
-2%
|
107
+5%
|
105
-1%
|
105
-1%
|
108
+3%
|
108
0%
|
113
+5%
|
120
+6%
|
112
-7%
|
115
+3%
|
122
+6%
|
117
-4%
|
120
+2%
|
110
-8%
|
115
+4%
|
124
+8%
|
143
+16%
|
160
+12%
|
170
+6%
|
190
+11%
|
195
+3%
|
223
+14%
|
238
+7%
|
235
-1%
|
246
+4%
|
243
-1%
|
244
+0%
|
242
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(29)
|
(29)
|
(30)
|
(27)
|
(19)
|
(10)
|
(5)
|
(4)
|
(13)
|
(21)
|
(24)
|
(26)
|
(25)
|
(20)
|
(19)
|
(17)
|
(16)
|
(17)
|
(15)
|
(12)
|
(15)
|
(15)
|
(17)
|
(23)
|
(21)
|
(22)
|
(21)
|
(21)
|
(23)
|
(24)
|
(27)
|
(29)
|
(35)
|
(38)
|
(45)
|
(48)
|
(46)
|
(49)
|
(47)
|
(48)
|
(47)
|
|
Income from Continuing Operations |
83
|
84
|
84
|
81
|
71
|
74
|
62
|
61
|
74
|
67
|
75
|
78
|
79
|
82
|
88
|
88
|
89
|
91
|
92
|
101
|
106
|
97
|
98
|
99
|
96
|
98
|
90
|
94
|
101
|
119
|
133
|
141
|
155
|
157
|
177
|
190
|
189
|
196
|
197
|
196
|
195
|
|
Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
|
Net Income (Common) |
81
N/A
|
82
+2%
|
81
-1%
|
79
-3%
|
68
-13%
|
71
+4%
|
60
-15%
|
59
-3%
|
71
+22%
|
66
-7%
|
75
+13%
|
78
+5%
|
80
+3%
|
81
+1%
|
87
+7%
|
87
+0%
|
78
-11%
|
83
+7%
|
84
+0%
|
89
+7%
|
105
+18%
|
93
-11%
|
95
+2%
|
99
+4%
|
95
-4%
|
96
+2%
|
88
-8%
|
93
+5%
|
100
+8%
|
117
+17%
|
131
+12%
|
139
+6%
|
153
+10%
|
155
+1%
|
175
+13%
|
188
+7%
|
187
-1%
|
194
+4%
|
195
+0%
|
194
0%
|
193
-1%
|
|
EPS (Diluted) |
1.68
N/A
|
1.71
+2%
|
1.68
-2%
|
1.63
-3%
|
1.42
-13%
|
1.48
+4%
|
1.26
-15%
|
1.23
-2%
|
1.5
+22%
|
1.42
-5%
|
1.58
+11%
|
1.66
+5%
|
1.72
+4%
|
1.73
+1%
|
1.85
+7%
|
1.86
+1%
|
1.65
-11%
|
1.76
+7%
|
1.77
+1%
|
1.88
+6%
|
2.24
+19%
|
1.99
-11%
|
2.04
+3%
|
2.12
+4%
|
2.03
-4%
|
2.07
+2%
|
1.9
-8%
|
2
+5%
|
2.14
+7%
|
2.51
+17%
|
2.78
+11%
|
2.97
+7%
|
3.25
+9%
|
3.3
+2%
|
3.73
+13%
|
3.99
+7%
|
3.97
-1%
|
4.14
+4%
|
4.15
+0%
|
4.14
0%
|
4.11
-1%
|