Fortune Brands Home & Security Inc
NYSE:FBHS
Income Statement
Earnings Waterfall
Fortune Brands Home & Security Inc
Revenue
|
4.7B
USD
|
Cost of Revenue
|
-2.8B
USD
|
Gross Profit
|
1.9B
USD
|
Operating Expenses
|
-1.1B
USD
|
Operating Income
|
801.1m
USD
|
Other Expenses
|
-114.4m
USD
|
Net Income
|
686.7m
USD
|
Income Statement
Fortune Brands Home & Security Inc
Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
3 621
N/A
|
4 801
+33%
|
4 723
-2%
|
|
Gross Profit | ||||
Cost of Revenue |
(2 152)
|
(2 839)
|
(2 797)
|
|
Gross Profit |
1 469
N/A
|
1 963
+34%
|
1 927
-2%
|
|
Operating Income | ||||
Operating Expenses |
(874)
|
(1 139)
|
(1 125)
|
|
Selling, General & Administrative |
(802)
|
(1 028)
|
(1 015)
|
|
Research & Development |
(48)
|
(64)
|
(62)
|
|
Depreciation & Amortization |
(24)
|
(46)
|
(48)
|
|
Operating Income |
595
N/A
|
824
+38%
|
801
-3%
|
|
Pre-Tax Income | ||||
Interest Income Expense |
(74)
|
(94)
|
(123)
|
|
Non-Reccuring Items |
(27)
|
(13)
|
(27)
|
|
Total Other Income |
6
|
9
|
15
|
|
Pre-Tax Income |
499
N/A
|
726
+46%
|
667
-8%
|
|
Net Income | ||||
Tax Provision |
(111)
|
(167)
|
(127)
|
|
Income from Continuing Operations |
388
|
560
|
540
|
|
Income to Minority Interest |
(1)
|
0
|
0
|
|
Equity Earnings Affiliates |
(8)
|
0
|
0
|
|
Net Income (Common) |
553
N/A
|
772
+40%
|
687
-11%
|
|
EPS (Diluted) |
3.94
N/A
|
5.53
+40%
|
5.23
-5%
|