Pulling SEC filings + quote and writing the call…
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.98B | $5.28B | $5.49B | $5.76B | $3.62B | $4.80B | $4.72B | $4.63B | $4.61B | $4.46B |
| Revenue growth | — | 6.0% | 3.8% | 5.1% | -37.2% | 32.6% | -1.6% | -2.0% | -0.4% | -3.2% |
| Gross profit | $1.80B | $1.93B | $1.96B | $2.05B | $2.16B | — | — | — | — | — |
| Gross margin | 36.2% | 36.4% | 35.7% | 35.6% | 59.8% | — | — | — | — | — |
| Operating income | $619M | $683M | $595M | $699M | $568M | $811M | $774M | $615M | $738M | $516M |
| Operating margin | 12.4% | 12.9% | 10.9% | 12.1% | 15.7% | 16.9% | 16.4% | 13.3% | 16.0% | 11.6% |
| Net income | $413M | $473M | $390M | $431M | $554M | $772M | $687M | $405M | $472M | $299M |
| Net margin | 8.3% | 8.9% | 7.1% | 7.5% | 15.3% | 16.1% | 14.5% | 8.7% | 10.2% | 6.7% |
| EPS (diluted) | $2.62 | $3.03 | $2.66 | $3.06 | $3.94 | $5.54 | $5.23 | $3.17 | $3.75 | $2.47 |
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $651M | $600M | $604M | $637M | $826M | $689M | $566M | $1.06B | $668M | $479M |
| Capital expenditures | $149M | $165M | $150M | $132M | $151M | $214M | $246M | $257M | $193M | $112M |
| Free cash flow | $501M | $435M | $454M | $505M | $675M | $475M | $320M | $799M | $475M | $367M |
| Share buybacks | $425M | $215M | $695M | $100M | $188M | $448M | $580M | $150M | $240M | $248M |
| Dividends paid | $98.2M | $110M | $115M | $123M | $133M | $143M | $146M | $117M | $120M | $121M |
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $252M | $323M | $263M | $388M | $419M | $426M | $643M | $366M | $381M | $264M |
| Total assets | $5.13B | $5.51B | $5.96B | $6.29B | $7.36B | $5.45B | $6.12B | $6.57B | $6.56B | $6.52B |
| Total liabilities | $2.77B | $2.91B | $3.78B | $3.86B | $4.58B | $4.87B | $4.03B | $4.27B | $4.14B | $4.13B |
| Long-term debt | $1.43B | $1.51B | $1.81B | $1.78B | $2.57B | $2.31B | $2.07B | $2.67B | $2.17B | $2.54B |
| Shareholders' equity | $2.36B | $2.60B | $2.18B | $2.43B | $2.78B | $3.06B | $2.09B | $2.29B | $2.42B | $2.39B |
| Retained earnings | $815M | $1.17B | $1.45B | $1.76B | $2.18B | $2.81B | $2.32B | $2.61B | $2.96B | $3.13B |
| Shares (wtd avg diluted) | 158M | 156M | 146M | 141M | 140M | 140M | 131M | 128M | 126M | 121M |
Every figure is extracted from Fortune Brands Innovations, Inc.’s annual reports as filed with the SEC (XBRL company facts) — no third-party estimates. Fiscal years are labeled by period end; filers occasionally re-tag concepts, so a sparse cell means the company didn’t report that concept for that year. Free cash flow = operating cash flow − capital expenditures.
Research and education only — not financial advice. TENKis not a registered investment adviser or broker-dealer and gives no personalized advice. Every call is impersonal — identical for all users, generated on a schedule from SEC filings plus a delayed/third-party price feed — may be wrong or out of date, and is not a recommendation to buy or sell any security. The operator and an affiliated trading operation may hold or trade the securities TENK rates; see Disclosures. Past performance does not guarantee future results. Do your own research.