UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
________________
 

FORM 8-K

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

Date of report (Date of earliest event reported):  July 27, 2022

Fortune Brands Home & Security, Inc.
(Exact Name of Registrant as Specified in its Charter)

Delaware
1-35166
62-1411546
(State or Other Jurisdiction
of Incorporation)
(Commission
File Number)
(IRS Employer
Identification No.)

520 Lake Cook Road
Deerfield, IL 60015
(Address of Principal Executive Offices) (Zip Code)

847-484-4400
(Registrant’s telephone number, including area code)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
 
  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d‑2(b))
 
  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e‑4(c))
 
Securities registered pursuant to Section 12(b) of the Act:

Title of each class
  Trading Symbol(s)
  Name of each exchange on which registered
Common Stock
  FBHS
  New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
 
Emerging growth company
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐



Item 2.02.
Results of Operations and Financial Condition.

On July 27, 2022, Fortune Brands Home & Security, Inc. (the “Company”) issued a press release reporting the Company’s second quarter results, as well as certain guidance for 2022.  A copy of the Company’s press release is being furnished as Exhibit 99.1 to this Current Report on Form 8-K and is hereby incorporated herein by reference.

The information furnished pursuant to this Item 2.02, including Exhibit 99.1, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities under that section and shall not be deemed to be incorporated by reference into any filing of the Company under the Securities Act of 1933 or the Exchange Act.

Item 9.01.
Financial Statements and Exhibits.

(d)
Exhibits

Exhibit No.
Description
   



SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

  FORTUNE BRANDS HOME & SECURITY, INC. 
  (Registrant)
   
   
   
  By:
/s/ Patrick D. Hallinan
  Name:
Patrick D. Hallinan
  Title:
Senior Vice President and Chief Financial Officer


Date:  July 27, 2022

Exhibit 99.1

Fortune Brands Reports Strong 2Q 2022 Results as Price and Cost Actions Fully Offset Inflation; Separation of Companies Progressing Ahead of Schedule and Company Updates Guidance to Reflect Incremental Costs Related to the Separation

Business and Operations Highlights:

  • 2Q 2022 sales of $2.1 billion, an increase of 9 percent versus a year ago
  • 2Q 2022 earnings per share (EPS) of $1.46, a decrease of 6 percent versus a year ago; EPS before charges / gains of $1.67, an increase of 7 percent versus a year ago
  • Separation of companies progressing ahead of schedule; Company expects to file initial Form 10 during 3Q

DEERFIELD, Ill.--(BUSINESS WIRE)--July 27, 2022--Fortune Brands Home & Security, Inc. (NYSE: FBHS, the “Company”, or “Fortune Brands”), an industry-leading home and security products company, today announced second quarter 2022 results.

“Our teams once again delivered strong results while also advancing key strategic priorities,” said Nicholas Fink, chief executive officer, Fortune Brands. “Consumer demand for our products remained resilient as net sales grew solidly, especially considering the stimulus-driven growth during this quarter last year. Additionally, each segment improved its margins sequentially and versus the prior year. The long-term fundamentals driving the housing market remain intact, and we are committed to thoughtfully taking the actions necessary to deliver margin progression and effectively manage our cash through any short-term softness in demand. Just as in previous cycles, we will be proactive and agile in our response to dynamic conditions, enabling us to continue achieving our long-term objectives. Finally, the separation of our two companies is moving forward ahead of schedule. Our teams are executing with excellence, and we are excited for the future of both New Fortune Brands and Cabinets.”

Second Quarter 2022

For the second quarter of 2022, sales were $2.1 billion, an increase of 9 percent over the second quarter of 2021. Earnings per share were $1.46, compared to $1.55 in the prior-year quarter, a decrease of 6 percent. EPS before charges / gains were $1.67, compared to $1.56 the same quarter last year, an increase of 7 percent. Operating income was $284.1 million, compared to $294.9 million in the prior-year quarter, a decrease of 4 percent. Operating income before charges / gains was $319.8 million, compared to $297.5 million the same quarter last year, up 7 percent. Operating margin was 13.5 percent, compared to 15.2 percent in the second quarter of 2021. Operating margin before charges / gains was 15.1 percent, compared to 15.4 percent in the second quarter of 2021.


For each segment in the second quarter of 2022, compared to the prior-year quarter:

  • Water Innovations sales decreased 6 percent, or 5 percent adjusting for FX. Results were impacted by coronavirus-related shutdowns in China; excluding China, sales increased 4 percent. Operating margin before charges / gains was 24.9 percent.
  • Outdoors & Security sales increased 13 percent driven by price across all product categories. Organically, sales increased 12 percent. Operating margin before charges / gains was 15.4 percent, up 70 basis points in the period over last year
  • Cabinet sales increased 21 percent, driven by price and volume growth. Operating margin before charges / gains was 11.5 percent, up 60 basis points in the period over last year.

Balance Sheet and Liquidity

At the end of the quarter, net debt was $3.0 billion and net debt to EBITDA was 2.3x. The Company had $361 million in cash and $564 million of availability under its revolving credit facility.

During the second quarter, the Company repurchased approximately $125 million in common stock and year-to-date has repurchased approximately $505 million in common stock.

Annual Outlook Update

The Company now anticipates delivering an increased full-year sales growth in the range of 6.5 percent to 7.5 percent relative to a global home products market growing at 3 percent to 5 percent and a U.S. home products market growing at 4 percent to 6 percent.

The Company now expects EPS before charges / gains for the full year to be in the range of $6.36 to $6.50 to account for incremental costs related to the separation.

The Company now expects to generate free cash flow of approximately $590 million to $630 million.

“We remain well positioned to achieve our long-term objectives,” said Patrick Hallinan, chief financial officer, Fortune Brands. “We are proactively managing expenses and cash in response to a dynamic housing products market and will continue to drive value-creation opportunities. Our balance sheet remains strong, and we will appropriately manage our liquidity and cash flow to pursue the best returns for our stakeholders.”

About Fortune Brands

Fortune Brands Home & Security, Inc. (NYSE: FBHS), headquartered in Deerfield, IL., is a Fortune 500 company, part of the S&P 500 Index and a leader in the home products industry. With trusted brands and market leadership positions in each of its three operating segments, Water Innovations, Outdoors & Security, and Cabinets, Fortune Brands’ 28,000 associates work with a purpose to fulfill the dreams of home.

The Company’s growing portfolio of complementary businesses and innovative brands includes Moen and the House of Rohl within Water Innovations; outdoor living and security products from Therma-Tru, LARSON, Fiberon, Master Lock and SentrySafe; and MasterBrand Cabinets’ wide-ranging offerings from MANTRA, Diamond, Omega and many more. Visit www.FBHS.com to learn more about FBHS, its brands and how the Company is accelerating its environmental, social and governance (ESG) commitments.


CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS

This press release contains certain “forward-looking statements” that are made pursuant to the safe harbor provisions of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), regarding general business strategies, market potential, anticipated future financial performance, the potential of our brands and the housing market, and other matters. Statements preceded by, followed by or that otherwise include the words “believes”, “positioned”, “expects”, “estimates”, “plans”, “look to”, “outlook”, “intend”, and similar expressions or future or conditional verbs such as “will”, “should”, “would”, “may” and “could” are generally forward-looking in nature and not historical facts. Where, in any forward-looking statement, we express an expectation or belief as to future results or events, such expectation or belief is based on the current plans and expectations of our management. Although we believe that these statements are based on reasonable assumptions, they are subject to numerous factors, risks and uncertainties that could cause actual outcomes and results to be materially different from those indicated in such statements, including but not limited to include the expected benefits and costs of the intended spin-off transaction, the tax-free nature of the spin-off, the expected timing of the completion of the spin-off transaction and the transaction terms; general business and economic conditions; our reliance on the North American repair and remodel and new home construction activity levels; our reliance on key customers and suppliers; our ability to maintain our strong brands and to develop innovative products while maintaining our competitive positions; our ability to improve organizational productivity and global supply chain efficiency; our ability to obtain raw materials and finished goods in a timely and cost-effective manner; the impact of sustained inflation, including global commodity and energy availability and price volatility; the impact of trade-related tariffs and risks with uncertain trade environments or changes in government and industry regulatory standards; our ability to attract and retain qualified personnel and other labor constraints; the uncertainties relating to the impact of COVID-19 on the Company’s business and results, our ability to achieve the anticipated benefits of our strategic initiatives, our ability to successfully execute our acquisition strategy and integrate businesses that we have and may acquire; and the other factors discussed in our securities filings, including in Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2021 and our report on Form 10-Q for the quarter ended June 30, 2022, filed with the Securities and Exchange Commission. The forward-looking statements included in this release are made as of the date hereof, and except as required by law, we undertake no obligation to update, amend or clarify any forward-looking statements to reflect events, new information or circumstances occurring after the date of this release.

Use of Non-GAAP Financial Information

This press release includes measures not derived in accordance with generally accepted accounting principles (“GAAP”), such as diluted earnings per share before charges / gains, operating income before charges / gains, operating margin before charges / gains, EBITDA before charges / gains, net debt, net debt to EBITDA before charges / gains, and free cash flow, sales adjusted for foreign exchange, sales excluding specified regions, and organic increase in sales. These measures should not be considered in isolation or as a substitute for any measure derived in accordance with GAAP and may also be inconsistent with similar measures presented by other companies. Reconciliations of these measures to the most closely comparable GAAP measures, and reasons for the Company’s use of these measures, are presented in the attached pages.


FORTUNE BRANDS HOME & SECURITY, INC.
(In millions, except per share amounts)
(Unaudited)











 











 











 

Net sales

 











 


Three Months Ended June 30,


Six Months Ended June 30,


2022

2021

% Change


2022

2021

% Change

Net sales (GAAP)



Net sales (GAAP)





Water Innovations

$

650.0

 

$

694.6

 

(6

)


Water Innovations


$

1,293.6

 

$

1,316.2

 

(2

)



Outdoors & Security

 

605.4

 

 

535.5

 

13

 


Outdoors & Security


 

1,102.0

 

 

997.0

 

11

 



Cabinets

 

855.6

 

 

706.0

 

21

 


Cabinets


 

1,632.7

 

 

1,393.9

 

17

 



Total net sales

$

2,111.0

 

$

1,936.1

 

9

 


Total net sales

$

4,028.3

 

$

3,707.1

 

9

 













 

Quarter operating income

 











 


Before charges & gains


GAAP











 


Three Months Ended June 30,


Three Months Ended June 30,

Operating income (loss) before charges/gains (a)

2022

2021

% Change
Operating income (loss)

2022

2021

% Change

Water Innovations

$

161.6

 

$

169.0

 

(4

)


Water Innovations


$

160.7

 

$

168.9

 

(5

)



Outdoors & Security

 

93.2

 

 

78.5

 

19

 


Outdoors & Security


 

92.5

 

 

78.5

 

18

 



Cabinets

 

98.5

 

 

76.9

 

28

 


Cabinets


 

68.8

 

 

74.4

 

(8

)



Corporate expenses

 

(33.5

)

 

(26.9

)

25

 


Corporate expenses


 

(37.9

)

 

(26.9

)

41

 













 

Total operating income before charges/gains

$

319.8

 

$

297.5

 

7

 


Total operating income (GAAP)

$

284.1

 

$

294.9

 

(4

)













 

Earnings per share before charges/gains (b)



Diluted EPS (GAAP)





Diluted

$

1.67

 

$

1.56

 

7

 


Diluted EPS

$

1.46

 

$

1.55

 

(6

)













 











 

EBITDA before charges/gains (c)

$

366.8

 

$

344.1

 

7

 


Net income (GAAP)

$

192.0

 

$

217.2

 

(12

)













 











 

Year to Date operating income

 











 


Before charges & gains


GAAP











 


Six Months Ended June 30,


Six Months Ended June 30,

Operating income (loss) before charges/gains (a)

2022

2021

% Change
Operating income (loss)

2022

2021

% Change

Water Innovations

$

311.7

 

$

318.4

 

(2

)


Water Innovations

$

310.0

 

$

316.8

 

(2

)



Outdoors & Security

 

148.8

 

 

140.8

 

6

 


Outdoors & Security

 

152.7

 

 

131.3

 

16

 



Cabinets

 

172.1

 

 

151.4

 

14

 


Cabinets

 

142.4

 

 

147.0

 

(3

)



Corporate expenses

 

(63.2

)

 

(51.3

)

23

 


Corporate expenses

 

(67.6

)

 

(51.8

)

31

 













 

Total operating income before charges/gains

$

569.4

 

$

559.3

 

2

 


Total operating income (GAAP)

$

537.5

 

$

543.3

 

(1

)













 

Earnings per share before charges/gains (b)



Diluted EPS (GAAP)





Diluted

$

2.98

 

$

2.92

 

2

 


Diluted EPS

$

2.80

 

$

2.81

 

(0

)













 











 

EBITDA before charges/gains (c)

$

664.5

 

$

653.2

 

2

 


Net income (GAAP)

$

372.9

 

$

395.0

 

(6

)













 











 

(a) (b) (c) For definitions of Non-GAAP measures, see Definitions of Terms page











 








 






 
FORTUNE BRANDS HOME & SECURITY, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS (GAAP)
(In millions)
(Unaudited)





 





 


June 30,
December 31,


2022


2021







 

Assets




Current assets




Cash and cash equivalents

$

360.6


$

471.5



Accounts receivable, net

 

998.5


 

885.7



Inventories

 

1,446.7


 

1,193.8



Other current assets

 

258.0


 

193.5



Total current assets

 

3,063.8


 

2,744.5







 

Property, plant and equipment, net

 

1,082.8


 

1,009.5



Goodwill

 

2,479.6


 

2,465.1



Other intangible assets, net of accumulated amortization

 

1,334.6


 

1,383.8



Other assets

 

373.3


 

333.3



Total assets

$

8,334.1


$

7,936.2







 





 

Liabilities and equity




Current liabilities




Current portion of short term debt

$

-


$

400.0



Accounts payable

 

756.3


 

764.9



Other current liabilities

 

685.2


 

806.2



Total current liabilities

 

1,441.5


 

1,971.1







 

Long-term debt

 

3,357.9


 

2,309.8



Deferred income taxes

 

184.2


 

176.0



Other non-current liabilities

 

398.1


 

414.5



Total liabilities

 

5,381.7


 

4,871.4







 

Stockholders' equity

 

2,952.4


 

3,064.8



Total equity

 

2,952.4


 

3,064.8



Total liabilities and equity

$

8,334.1


$

7,936.2







 







 
FORTUNE BRANDS HOME & SECURITY, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In millions)
(Unaudited)






 






 






 


Six Months Ended June 30,




2022

2021





Operating activities





Net income

$

372.9

 

$

395.0

 





Depreciation and amortization

 

93.8

 

 

95.2

 





Non-cash lease expense

 

22.2

 

 

20.9

 





Deferred taxes

 

(0.5

)

 

7.1

 





Loss on equity investments

 

-

 

 

2.9

 





Asset impairment charge

 

26.0

 

 

-

 





Other non-cash items

 

23.4

 

 

27.7

 





Changes in assets and liabilities, net

 

(495.9

)

 

(286.1

)





Net cash provided by operating activities

$

41.9

 

$

262.7

 










 

Investing activities





Capital expenditures

$

(115.6

)

$

(65.8

)





Proceeds from the disposition of assets

 

8.0

 

 

1.7

 





Cost of acquisitions, net of cash acquired

 

(61.6

)

 

5.2

 





Net cash used in investing activities

$

(169.2

)

$

(58.9

)










 

Financing activities





Increase in debt, net

$

650.4

 

$

35.0

 





Proceeds from the exercise of stock options

 

0.4

 

 

32.1

 





Treasury stock purchases

 

(505.0

)

 

(156.0

)





Dividends to stockholders

 

(73.6

)

 

(72.0

)





Other items, net

 

(45.1

)

 

(8.5

)





Net cash provided by (used in) financing activities

$

27.1

 

$

(169.4

)










 






 

Effect of foreign exchange rate changes on cash

$

(11.3

)

$

5.9

 










 

Net (decrease) increase in cash and cash equivalents

$

(111.5

)

$

40.3

 





Cash, cash equivalents and restricted cash* at beginning of period

 

476.1

 

 

425.0

 





Cash, cash equivalents and restricted cash* at end of period

$

364.6

 

$

465.3

 










 






 






 

FREE CASH FLOW Six Months Ended June 30,

2022 Full Year




2022

2021

Approximation








 

Free cash flow**

$

(65.3

)

$

230.7

 

$

590.0 - 630.0



Add:





Capital expenditures

 

115.6

 

 

65.8

 


300.0 - 330.0



Less:





Proceeds from the disposition of assets

 

8.0

 

 

1.7

 


8.0



Proceeds from the exercise of stock options

 

0.4

 

 

32.1

 


1.0



Cash flow from operations (GAAP)

$

41.9

 

$

262.7

 

$

881.0 - 951.0








 

*Restricted cash of $1.2 million and $2.8 million is included in Other current assets and Other assets, respectively, as of June 30, 2022. Restricted cash of $1.4 million and $3.9 million is included in Other current assets and Other assets, respectively, as of June 30, 2021.






 

** Free cash flow is cash flow from operations calculated in accordance with U.S. generally accepted accounting principles ("GAAP") less net capital expenditures (capital expenditures less proceeds from the disposition of assets including property, plant and equipment, and proceeds from the exercise of stock options). Free cash flow does not include adjustments for certain non-discretionary cash flows such as mandatory debt repayments. Free cash flow is a measure not derived in accordance with GAAP. Management believes that free cash flow provides investors with helpful supplemental information about the Company's ability to fund internal growth, make acquisitions, repay debt and related interest, pay dividends and repurchase common stock. This measure may be inconsistent with similar measures presented by other companies.






 






 










 
FORTUNE BRANDS HOME & SECURITY, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (GAAP)
(In millions, except per share amounts)
(Unaudited)









 


Three Months Ended June 30,
Six Months Ended June 30,


2022

2021

% Change

2022

2021

% Change









 

Net sales

$

2,111.0

 

$

1,936.1

 

9

 


$

4,028.3

 

$

3,707.1

9

 











 

Cost of products sold

 

1,347.9

 

 

1,230.3

 

10

 


 

2,585.7

 

 

2,357.2

10

 











 

Selling, general








and administrative expenses

 

434.6

 

 

394.6

 

10

 


 

844.1

 

 

766.1

10

 











 

Amortization of intangible assets

 

16.1

 

 

16.0

 

1

 


 

32.1

 

 

32.6

(2

)











 

Asset impairment charge

 

26.0

 

 

-

 

NM

 


 

26.0

 

 

-

NM

 











 

Restructuring charges

 

2.3

 

 

0.3

 

667

 


 

2.9

 

 

7.9

(63

)











 

Operating income

 

284.1

 

 

294.9

 

(4

)


 

537.5

 

 

543.3

(1

)











 

Interest expense

 

30.5

 

 

21.2

 

44

 


 

52.3

 

 

42.6

23

 











 

Other (income) expense, net

 

(0.2

)

 

(1.3

)

85

 


 

(1.5

)

 

2.0

(175

)











 

Income before taxes

 

253.8

 

 

275.0

 

(8

)


 

486.7

 

 

498.7

(2

)











 

Income tax

 

61.8

 

 

57.8

 

7

 


 

113.8

 

 

103.7

10

 











 

Net income

$

192.0

 

$

217.2

 

(12

)


$

372.9

 

$

395.0

(6

)











 

Diluted earnings per common share








Net income

$

1.46

 

$

1.55

 

(6

)


$

2.80

 

$

2.81

(0

)











 

Diluted average number of shares outstanding

 

131.2

 

 

140.4

 

(7

)


 

133.0

 

 

140.5

(5

)











 









 









 
DILUTED EPS BEFORE CHARGES/GAINS RECONCILIATION









 

For the three months ended June 30, 2022, diluted EPS before charges/gains is net income calculated on a diluted per-share basis, excluding $9.7 million ($7.3 million after tax or $0.06 per diluted share) of restructuring and other charges/gains and asset impairment charges of $26.0 million ($19.6 million after tax or $0.15 per diluted share).

 









 

For the six months ended June 30, 2022, diluted EPS before charges/gains is net income calculated on a diluted per-share basis, excluding $5.9 million ($3.3 million after tax or $0.03 per diluted share) of restructuring and other charges/gains and asset impairment charges of $26.0 million ($19.6 million after tax or $0.15 per diluted share).

 

 

 

 









 

For the three months ended June 30, 2021, diluted EPS before charges/gains is net income less noncontrolling interests calculated on a diluted per-share basis, excluding $2.6 million ($1.9 million after tax or $0.01 per diluted share) of restructuring and other charges/gains and a tax expense of $0.2 million.

 

 









 

For the six months ended June 30, 2021, diluted EPS before charges/gains is net income less noncontrolling interests calculated on a diluted per-share basis excluding $16.0 million ($11.9 million after tax or $0.09 per diluted share) of restructuring and other charges/gains, loss on equity investments of $4.5 million ($3.4 million net of tax or $0.02 per diluted share) and a tax expense of $0.2 million.

 

 

 









 









 


Three Months Ended June 30,
Six Months Ended June 30,


2022

2021

% Change

2022

2021

% Change









 

Earnings per common share - Diluted








Diluted EPS before charges/gains (b)

$

1.67

 

$

1.56

 

7

 


$

2.98

 

$

2.92

 

2

 











 

Restructuring and other (charges)/gains

 

(0.06

)

 

(0.01

)

500

 


 

(0.03

)

 

(0.09

)

(67

)



Asset impairment charge (d)

 

(0.15

)

 

-

 

NM

 


 

(0.15

)

 

-

 

NM

 



Loss on equity investments (e)

 

-

 

 

-

 

-

 


 

-

 

 

(0.02

)

(100

)











 

Diluted EPS (GAAP)

$

1.46

 

$

1.55

 

(6

)


$

2.80

 

$

2.81

 

-

 











 


 

(b) (d) (e) For definitions of Non-GAAP measures, see Definitions of Terms page









 

FORTUNE BRANDS HOME & SECURITY, INC.
(In millions)
(Unaudited)









 









 

RECONCILIATION OF EBITDA BEFORE CHARGES/GAINS TO NET INCOME









 


Three Months Ended June 30,
Six Months Ended June 30,


2022

2021

% Change

2022

2021

% Change









 

EBITDA BEFORE CHARGES/GAINS (c)

$

366.8

 

$

344.1

 

 

7

 


$

664.5

 

$

653.2

 

2

 











 

Depreciation*

$

(30.7

)

$

(29.3

)

 

5

 


$

(61.5

)

$

(58.8

)

5

 



Amortization of intangible assets

 

(16.1

)

 

(16.0

)

 

1

 


 

(32.1

)

 

(32.6

)

(2

)



Restructuring and other (charges)/gains

 

(9.7

)

 

(2.6

)

 

273

 


 

(5.9

)

 

(16.0

)

(63

)



Interest expense

 

(30.5

)

 

(21.2

)

 

44

 


 

(52.3

)

 

(42.6

)

23

 



Asset impairment charge (d)

 

(26.0

)

 

-

 

 

NM

 


 

(26.0

)

 

-

 

NM

 



Loss on equity investments (e)

 

-

 

 

-

 

 

-

 


 

-

 

 

(4.5

)

(100

)



Income taxes

 

(61.8

)

 

(57.8

)

 

7

 


 

(113.8

)

 

(103.7

)

10

 











 









 

Net income (GAAP)

$

192.0

 

$

217.2

 

 

(12

)


$

372.9

 

$

395.0

 

(6

)











 

* Depreciation excludes accelerated depreciation expense of ($0.1) million and ($0.2) million for the three and six months ended June 30, 2022, respectively. Depreciation excludes accelerated depreciation expense of ($2.2) million and ($3.8) million for the three and six months ended June 30, 2021, respectively. Accelerated depreciation is included in restructuring and other charges/gains.









 









 

CALCULATION OF NET DEBT-TO-EBITDA BEFORE CHARGES/GAINS RATIO









 

As of June 30, 2022








Long-term debt **

$

3,357.9

 







Total debt

 

3,357.9

 







Less:








Cash and cash equivalents **

 

360.6

 







Net debt (1)

$

2,997.3

 







For the twelve months ended June 30, 2022






EBITDA before charges/gains (2) (c)

$

1,319.5

 















 

Net debt-to-EBITDA before charges/gains ratio (1/2)

 

2.3

 















 

** Amounts are per the Unaudited Condensed Consolidated Balance Sheet as of June 30, 2022.









 









 









 


Six Months Ended
December 31,
Six Months Ended
June 30,
Twelve Months Ended
June 30,











 






 


2021

2022

2022















 

EBITDA BEFORE CHARGES/GAINS (c)

$

655.0

 

$

664.5

 

$

1,319.5

 















 

Depreciation***

$

(62.3

)

$

(61.5

)

$

(123.8

)







Amortization of intangible assets

 

(31.5

)

 

(32.1

)

 

(63.6

)







Restructuring and other (charges)/gains

 

(12.1

)

 

(5.9

)

 

(18.0

)







Interest expense

 

(41.8

)

 

(52.3

)

 

(94.1

)







Asset impairment charge (d)

 

-

 

 

(26.0

)

 

(26.0

)







Defined benefit plan actuarial losses

 

(0.9

)

 

-

 

 

(0.9

)







Income taxes

 

(129.0

)

 

(113.8

)

 

(242.8

)















 

Net income (GAAP)

$

377.4

 

$

372.9

 

$

750.3

 















 









 

*** Depreciation excludes accelerated depreciation expense of ($0.2) million for the six months ended June 30, 2022 and ($0.1) million for the six months ended December 31, 2021. Accelerated depreciation is included in restructuring and other charges/gains.









 









 

(c) (d) (e) For definitions of Non-GAAP measures, see Definitions of Terms page









 









 

FORTUNE BRANDS HOME & SECURITY, INC.
(In millions, except per share amounts)
(Unaudited)










 











 


Three Months Ended June 30,


Six Months Ended June 30,


2022

2021

% Change




2022

2021

% Change

Net sales (GAAP)










Water Innovations

$

650.0

 

$

694.6

 

(6

)




$

1,293.6

 

$

1,316.2

 

(2

)



Outdoors & Security

 

605.4

 

 

535.5

 

13

 




 

1,102.0

 

 

997.0

 

11

 



Cabinets

 

855.6

 

 

706.0

 

21

 




 

1,632.7

 

 

1,393.9

 

17

 



Total net sales

$

2,111.0

 

$

1,936.1

 

9

 




$

4,028.3

 

$

3,707.1

 

9

 













 

Operating income (loss)










Water Innovations

$

160.7

 

$

168.9

 

(5

)




$

310.0

 

$

316.8

 

(2

)



Outdoors & Security

 

92.5

 

 

78.5

 

18

 




 

152.7

 

 

131.3

 

16

 



Cabinets

 

68.8

 

 

74.4

 

(8

)




 

142.4

 

 

147.0

 

(3

)



Corporate expenses

 

(37.9

)

 

(26.9

)

41

 




 

(67.6

)

 

(51.8

)

31

 













 

Total operating income (GAAP)

$

284.1

 

$

294.9

 

(4

)




$

537.5

 

$

543.3

 

(1

)













 

OPERATING INCOME BEFORE CHARGES/GAINS RECONCILIATION











 

Operating income (loss) before charges/gains (a)










Water Innovations

$

161.6

 

$

169.0

 

(4

)




$

311.7

 

$

318.4

 

(2

)



Outdoors & Security

 

93.2

 

 

78.5

 

19

 




 

148.8

 

 

140.8

 

6

 



Cabinets

 

98.5

 

 

76.9

 

28

 




 

172.1

 

 

151.4

 

14

 



Corporate expenses

 

(33.5

)

 

(26.9

)

25

 




 

(63.2

)

 

(51.3

)

23

 













 

Total operating income before charges/gains (a)

 

319.8

 

 

297.5

 

7

 




 

569.4

 

 

559.3

 

2

 



Restructuring and other (charges)/gains (1) (2)

 

(9.7

)

 

(2.6

)

273

 




 

(5.9

)

 

(16.0

)

(63

)



Asset impairment charge (d)

 

(26.0

)

 

-

 

NM

 




 

(26.0

)

 

-

 

NM

 



Total operating income (GAAP)

$

284.1

 

$

294.9

 

(4

)




$

537.5

 

$

543.3

 

(1

)













 











 

(1) Restructuring charges are costs incurred to implement significant cost reduction initiatives and include workforce reduction costs.











 

(2) "Other charges/gains" represent pre-tax charges directly related to restructuring initiatives that cannot be reported as restructuring under GAAP. Such costs may include losses on disposal of inventories, trade receivables allowances from exiting product lines, accelerated depreciation resulting from the closure of facilities and gains or losses on the sale of previously closed facilities. In total, we recognized other net charges/(gains) of $2.4 million and ($3.0) million for the three and six months ended June 30, 2022, respectively, and other charges of $2.3 million and $4.2 million for the three and six months ended June 30, 2021, respectively.

In our Outdoors & Security segment, other charges also include an acquisition-related inventory step-up expense (Solar Innovations, "Solar") of $0.7 million classified in cost of products sold for the six months ended June 30, 2022, and $0.6 million and $0.9 million classified in selling, general and administrative for a compensation arrangement with the former owner of Solar for the three and six months ended June 30, 2022, respectively. Other charges also includes an acquisition-related inventory step-up expense (Larson) of $3.4 million classified in cost of products sold for the six months ended June 30, 2021.

At Corporate, other charges also include pre-tax expenditures of $4.4 million directly related to the separation of FBHS and its Cabinets business for the three and six months ended June 30, 2022. Also, at Corporate other charges include pre-tax expenditures of $0.3 million for banking, legal, accounting and other similar services directly related to the acquisition of Larson classified in selling, general and administrative expenses and a pre-tax charge of $0.2 million for a loss on sale of a Corporate asset during the six months ended June 30, 2021.


 

 

 

 

 











 

(a) (d) For definitions of Non-GAAP measures, see Definitions of Terms page











 











 

FORTUNE BRANDS HOME & SECURITY, INC.
Reconciliation of Income Statements - GAAP to before charges/gains information
Three Months Ended June 30,
(In millions, except per share amounts)
(Unaudited)








 




Before charges/gains adjustments









 








 




Restructuring Asset

Before


GAAP
and other impairment Tax items (1)
charges/gains


(unaudited)
charges charge

(Non-GAAP)








 

2022


SECOND QUARTER








 
Net sales

$

2,111.0

 


-

 

-

 

-

 











 
Cost of products sold

 

1,347.9

 


(2.2

)

-

 

-

 



Selling, general & administrative expenses

 

434.6

 


(5.2

)

-

 

-

 



Amortization of intangible assets

 

16.1

 


-

 

-

 

-

 



Asset impairment charge

 

26.0

 


-

 

(26.0

)

-

 



Restructuring charges

 

2.3

 


(2.3

)

-

 

-

 











 
Operating income

 

284.1

 


9.7

 

26.0

 

-

 


 

319.8









 
Interest expense

 

30.5

 


-

 

-

 

-

 



Other (income) expense, net

 

(0.2

)


-

 

-

 

-

 



Income before taxes

 

253.8

 


9.7

 

26.0

 

-

 


 

289.5









 
Income tax

 

61.8

 


2.4

 

6.4

 












 
Net income

$

192.0

 


7.3

 

19.6

 

-

 


$

218.9









 








 
Diluted average number of shares outstanding

 

131.2

 






 

131.2









 
Diluted EPS

$

1.46

 






$

1.67









 

2021

















 
Net sales

$

1,936.1

 


-

 

-

 

-

 











 
Cost of products sold

 

1,230.3

 


(2.0

)

-

 

-

 



Selling, general & administrative expenses

 

394.6

 


(0.3

)

-

 

-

 



Amortization of intangible assets

 

16.0

 


-

 

-

 

-

 



Restructuring charges

 

0.3

 


(0.3

)

-

 

-

 











 
Operating income

 

294.9

 


2.6

 

-

 

-

 


 

297.5









 
Interest expense

 

21.2

 


-

 

-

 

-

 



Other (income) expense, net

 

(1.3

)


-

 

-

 

-

 



Income before taxes

 

275.0

 


2.6

 

-

 

-

 


 

277.6









 
Income tax

 

57.8

 


0.7

 

-