10-Q
Q2--12-310001519751falsehttp://fasb.org/us-gaap/2022#ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInteresthttp://fasb.org/us-gaap/2022#ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInteresthttp://fasb.org/us-gaap/2022#ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInteresthttp://fasb.org/us-gaap/2022#CostOfGoodsAndServicesSoldhttp://fasb.org/us-gaap/2022#CostOfGoodsAndServicesSoldhttp://fasb.org/us-gaap/2022#InterestExpensehttp://fasb.org/us-gaap/2022#ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInteresthttp://fasb.org/us-gaap/2022#ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInteresthttp://fasb.org/us-gaap/2022#ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInteresthttp://fasb.org/us-gaap/2022#CostOfGoodsAndServicesSoldhttp://fasb.org/us-gaap/2022#CostOfGoodsAndServicesSoldhttp://fasb.org/us-gaap/2022#InterestExpensehttp://fasb.org/us-gaap/2022#ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInteresthttp://fasb.org/us-gaap/2022#ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInteresthttp://fasb.org/us-gaap/2022#ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInteresthttp://fasb.org/us-gaap/2022#CostOfGoodsAndServicesSoldhttp://fasb.org/us-gaap/2022#CostOfGoodsAndServicesSoldhttp://fasb.org/us-gaap/2022#InterestExpensehttp://fasb.org/us-gaap/2022#ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInteresthttp://fasb.org/us-gaap/2022#ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInteresthttp://fasb.org/us-gaap/2022#ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInteresthttp://fasb.org/us-gaap/2022#CostOfGoodsAndServicesSoldhttp://fasb.org/us-gaap/2022#CostOfGoodsAndServicesSoldhttp://fasb.org/us-gaap/2022#InterestExpensefalsefalsefalsefalse0001519751us-gaap:OperatingSegmentsMemberfbhs:OutdoorsSegmentMember2023-04-022023-07-010001519751fbhs:FivePointEightSevenFivePercentSeniorNotesMemberfbhs:TwoThousandAndTwentyThreeUnsecuredSeniorNotesMember2023-07-010001519751fbhs:SolarInnovationsLlcMember2022-01-012022-01-310001519751us-gaap:OperatingSegmentsMember2023-01-012023-07-010001519751fbhs:OtherChargesMember2023-01-012023-07-010001519751fbhs:FourPointZeroPercentSeniorNotesMemberfbhs:TwoThousandAndEighteenUnsecuredSeniorNotesMember2023-07-010001519751fbhs:HomeCenterRetailerMember2023-04-022023-07-010001519751us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2021-12-310001519751us-gaap:EmployeeSeveranceMember2023-01-012023-07-010001519751us-gaap:InterestRateContractMember2022-01-012022-06-300001519751us-gaap:OtherNonoperatingIncomeExpenseMember2022-04-012022-06-300001519751country:US2022-04-012022-06-300001519751fbhs:AssaBusinessesMember2023-06-200001519751us-gaap:TreasuryStockMember2023-04-022023-07-010001519751us-gaap:OtherNonoperatingIncomeExpenseMember2022-01-012022-06-300001519751us-gaap:CorporateNonSegmentMember2022-04-012022-06-300001519751fbhs:BuilderMember2023-01-012023-07-010001519751us-gaap:PatentedTechnologyMember2022-12-310001519751fbhs:HomeCenterRetailerMember2023-01-012023-07-010001519751us-gaap:SeniorNotesMember2023-06-300001519751us-gaap:RetainedEarningsMember2022-12-310001519751us-gaap:OperatingSegmentsMemberfbhs:SecuritySegmentMember2023-04-022023-07-010001519751us-gaap:TreasuryStockMember2022-03-310001519751us-gaap:ForeignExchangeContractMember2023-07-010001519751us-gaap:AdditionalPaidInCapitalMember2022-03-310001519751fbhs:SolarInnovationsLlcMember2022-01-310001519751fbhs:FourPointZeroPercentSeniorNotesMemberfbhs:TwoThousandAndTwentyTwoUnsecuredSeniorNotesMember2023-07-010001519751us-gaap:InterestRateContractMemberus-gaap:AccumulatedGainLossNetCashFlowHedgeParentMemberus-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember2022-01-012022-06-300001519751us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMemberus-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMemberus-gaap:ForeignExchangeContractMember2022-01-012022-06-300001519751fbhs:FourPointFiveZeroZeroPercentSeniorNoteMemberfbhs:TwoThousandAndTwentyTwoUnsecuredSeniorNotesMember2023-07-010001519751us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2023-01-012023-07-010001519751us-gaap:CommonStockMember2022-12-310001519751fbhs:FourPointZeroPercentSeniorNotesMemberfbhs:TwoThousandAndEighteenUnsecuredSeniorNotesMember2023-01-012023-07-010001519751us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMemberus-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember2022-01-012022-06-300001519751us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2023-04-022023-07-010001519751us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2021-12-310001519751us-gaap:OtherNonoperatingIncomeExpenseMemberus-gaap:DesignatedAsHedgingInstrumentMember2022-01-012022-06-300001519751us-gaap:InterestRateContractMember2023-04-022023-07-010001519751us-gaap:OperatingSegmentsMemberus-gaap:CorporateMember2023-01-012023-07-010001519751fbhs:SecuritySegmentMember2022-12-310001519751us-gaap:InterestExpenseMember2023-04-022023-07-0100015197512023-04-022023-07-010001519751us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2023-07-0100015197512022-06-300001519751fbhs:FourPointZeroPercentSeniorNotesMemberfbhs:TwoThousandAndTwentyTwoUnsecuredSeniorNotesMember2023-01-012023-07-010001519751fbhs:OtherChargesMember2023-07-010001519751us-gaap:TreasuryStockMember2021-12-310001519751us-gaap:TreasuryStockMember2022-01-012022-06-300001519751us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2022-04-012022-06-300001519751us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-01-012022-06-300001519751us-gaap:NonUsMember2022-01-012022-06-300001519751us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2022-12-310001519751fbhs:CabinetsMember2022-01-012022-06-300001519751us-gaap:CashFlowHedgingMemberus-gaap:ForeignExchangeContractMember2023-07-010001519751us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310001519751us-gaap:CommodityContractMember2023-01-012023-07-010001519751fbhs:OutdoorsSegmentMember2023-01-012023-07-010001519751fbhs:WholesaleRetailTradeMember2023-01-012023-07-010001519751fbhs:OtherChargesMember2022-01-012022-06-300001519751fbhs:BuilderMember2023-04-022023-07-010001519751us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2023-07-010001519751fbhs:AssaBusinessesMember2023-04-022023-07-010001519751fbhs:FourPointZeroPercentSeniorNotesMemberus-gaap:SeniorNotesMember2023-06-300001519751us-gaap:CommodityContractMember2022-04-012022-06-300001519751us-gaap:OperatingSegmentsMemberfbhs:SecuritySegmentMember2022-01-012022-06-300001519751us-gaap:OperatingSegmentsMember2022-01-012022-06-300001519751fbhs:AssaBusinessesMemberus-gaap:TechnologyBasedIntangibleAssetsMember2023-06-2000015197512021-11-012021-11-300001519751us-gaap:RetainedEarningsMember2023-04-010001519751us-gaap:AccumulatedTranslationAdjustmentMember2023-07-010001519751fbhs:WholesaleRetailTradeMember2023-04-022023-07-010001519751us-gaap:OtherNonoperatingIncomeExpenseMemberus-gaap:DesignatedAsHedgingInstrumentMember2023-04-022023-07-010001519751us-gaap:EmployeeSeveranceMember2023-07-010001519751us-gaap:InterestRateContractMember2022-04-012022-06-300001519751us-gaap:AdditionalPaidInCapitalMember2023-01-012023-07-010001519751us-gaap:OtherNoncurrentAssetsMember2022-12-310001519751fbhs:WaterSegmentMember2022-12-310001519751us-gaap:PensionPlansDefinedBenefitMemberfbhs:NetPeriodicBenefitsCostMember2022-04-012022-06-300001519751fbhs:FourPointZeroPercentSeniorNotesMemberus-gaap:SeniorNotesMember2022-01-012022-03-310001519751fbhs:OtherRetailerMember2022-01-012022-06-300001519751us-gaap:CostOfSalesMember2023-01-012023-07-0100015197512023-07-210001519751us-gaap:ForeignExchangeContractMember2023-04-022023-07-010001519751us-gaap:ForeignExchangeContractMember2022-01-012022-06-300001519751us-gaap:AccumulatedTranslationAdjustmentMember2023-04-010001519751us-gaap:OperatingSegmentsMemberfbhs:WaterSegmentMember2023-01-012023-07-010001519751us-gaap:RetainedEarningsMember2022-01-012022-06-300001519751fbhs:AqualisaHoldingsInternationalLtdMember2022-07-290001519751us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2022-01-012022-06-300001519751us-gaap:NonUsMember2022-04-012022-06-300001519751fbhs:WaterSegmentMember2023-01-012023-07-010001519751us-gaap:OtherCurrentAssetsMember2022-06-300001519751us-gaap:OtherNonoperatingIncomeExpenseMemberus-gaap:ForeignExchangeContractMember2022-01-012022-06-3000015197512022-03-310001519751us-gaap:RetainedEarningsMember2022-03-310001519751us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMemberus-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember2023-04-022023-07-010001519751us-gaap:OtherNonoperatingIncomeExpenseMemberus-gaap:DesignatedAsHedgingInstrumentMember2022-04-012022-06-300001519751us-gaap:OtherCurrentLiabilitiesMemberus-gaap:CommodityContractMember2022-12-310001519751us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-04-010001519751us-gaap:OperatingSegmentsMemberfbhs:OutdoorsSegmentMember2023-01-012023-07-010001519751fbhs:OtherChargesMember2022-06-300001519751us-gaap:AccumulatedTranslationAdjustmentMember2022-12-3100015197512021-12-310001519751us-gaap:AccumulatedTranslationAdjustmentMember2022-04-012022-06-300001519751us-gaap:OtherNonoperatingIncomeExpenseMember2023-04-022023-07-010001519751us-gaap:SeniorNotesMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2023-07-010001519751us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-12-310001519751us-gaap:AdditionalPaidInCapitalMember2023-07-010001519751us-gaap:InterestExpenseMember2022-04-012022-06-300001519751us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMemberus-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember2022-04-012022-06-300001519751us-gaap:InterestRateContractMember2023-01-012023-07-010001519751fbhs:OtherRetailerMember2023-01-012023-07-010001519751us-gaap:RetainedEarningsMember2022-04-012022-06-300001519751us-gaap:TreasuryStockMember2023-01-012023-07-010001519751us-gaap:OperatingSegmentsMember2023-04-022023-07-010001519751us-gaap:OtherNoncurrentAssetsMember2023-07-010001519751us-gaap:CommonStockMember2022-06-300001519751us-gaap:CostOfSalesMember2022-04-012022-06-300001519751srt:MinimumMemberfbhs:TradenamesAndCustomerRelationshipMember2023-01-012023-07-010001519751us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMemberus-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMemberus-gaap:ForeignExchangeContractMember2022-04-012022-06-3000015197512022-01-012022-06-300001519751us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMemberus-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMemberus-gaap:ForeignExchangeContractMember2023-01-012023-07-010001519751us-gaap:NonUsMember2023-01-012023-07-010001519751us-gaap:CommonStockMember2021-12-310001519751fbhs:FivePointEightSevenFivePercentSeniorNotesMemberus-gaap:SeniorNotesMember2023-06-300001519751us-gaap:TreasuryStockMember2022-12-310001519751fbhs:WholesaleRetailTradeMember2022-04-012022-06-300001519751fbhs:WaterSegmentMember2023-07-010001519751us-gaap:LondonInterbankOfferedRateLIBORMemberfbhs:TermLoanFacilityMember2021-11-012021-11-300001519751us-gaap:EmployeeSeveranceMember2021-12-310001519751fbhs:SolarInnovationsMember2022-01-012022-01-310001519751us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:SeniorNotesMember2022-12-310001519751country:US2023-01-012023-07-0100015197512023-01-012023-07-010001519751fbhs:FourPointZeroPercentSeniorNotesMemberfbhs:TwoThousandAndFifteenUnsecuredSeniorNotesMember2022-12-310001519751country:US2022-01-012022-06-300001519751us-gaap:OtherNonoperatingIncomeExpenseMemberus-gaap:ForeignExchangeContractMember2022-04-012022-06-300001519751us-gaap:CorporateNonSegmentMember2023-01-012023-07-010001519751us-gaap:AdditionalPaidInCapitalMember2023-04-022023-07-010001519751us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2022-01-012022-06-300001519751us-gaap:InterestExpenseMember2023-01-012023-07-010001519751us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2022-12-310001519751us-gaap:RetainedEarningsMember2022-06-300001519751fbhs:TermLoanFacilityMember2021-11-012021-11-300001519751us-gaap:OtherCurrentAssetsMember2022-12-310001519751us-gaap:CommonStockMember2023-04-010001519751us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2023-07-010001519751us-gaap:OperatingSegmentsMemberfbhs:SecuritySegmentMember2022-04-012022-06-300001519751fbhs:AqualisaHoldingsInternationalLtdMember2022-07-292022-07-290001519751fbhs:ThirdAmendedAndRestatedRevolvingCreditFacilityMember2022-08-310001519751us-gaap:AccumulatedTranslationAdjustmentMember2023-04-022023-07-010001519751fbhs:TermLoanFacilityMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMember2021-11-012021-11-300001519751us-gaap:OtherNonoperatingIncomeExpenseMemberus-gaap:DesignatedAsHedgingInstrumentMember2023-01-012023-07-010001519751fbhs:FivePointEightSevenFivePercentSeniorNotesMemberfbhs:TwoThousandAndTwentyThreeUnsecuredSeniorNotesMember2023-01-012023-07-010001519751fbhs:TermLoanFacilityMembersrt:MinimumMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMember2021-11-012021-11-300001519751fbhs:AssaBusinessesMember2023-01-012023-07-010001519751fbhs:AssaBusinessesMember2022-04-012022-06-300001519751us-gaap:TreasuryStockMember2023-04-010001519751fbhs:SecuritySegmentMember2023-07-010001519751us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMemberus-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMemberus-gaap:CommodityContractMember2022-01-012022-06-300001519751us-gaap:AdditionalPaidInCapitalMember2022-01-012022-06-300001519751us-gaap:CommonStockMember2023-07-010001519751us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMemberus-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMemberus-gaap:CommodityContractMember2023-01-012023-07-010001519751us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2022-06-300001519751srt:MaximumMemberfbhs:TradenamesAndCustomerRelationshipMember2023-01-012023-07-010001519751fbhs:AssaBusinessesMember2023-06-202023-06-200001519751us-gaap:FairValueMeasurementsRecurringMember2022-12-310001519751us-gaap:AdditionalPaidInCapitalMember2023-04-010001519751fbhs:AqualisaHoldingsInternationalLtdMember2022-07-012022-07-310001519751fbhs:SecuritySegmentMember2023-01-012023-07-010001519751us-gaap:InterestExpenseMember2022-01-012022-06-300001519751us-gaap:CostOfSalesMember2022-01-012022-06-300001519751fbhs:TermLoanFacilityMembersrt:MaximumMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMember2021-11-012021-11-300001519751us-gaap:OtherCurrentLiabilitiesMemberus-gaap:ForeignExchangeContractMember2023-07-010001519751us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2022-06-300001519751us-gaap:PensionPlansDefinedBenefitMemberfbhs:NetPeriodicBenefitsCostMember2022-01-012022-06-300001519751us-gaap:RetainedEarningsMember2023-04-022023-07-010001519751us-gaap:CommercialPaperMember2023-07-010001519751fbhs:AssaBusinessesMemberus-gaap:TradeNamesMember2023-06-200001519751us-gaap:OperatingSegmentsMemberfbhs:OutdoorsSegmentMember2022-01-012022-06-300001519751us-gaap:OperatingSegmentsMemberus-gaap:CorporateMember2022-01-012022-06-300001519751us-gaap:CommodityContractMemberus-gaap:OtherCurrentLiabilitiesMember2023-07-010001519751us-gaap:CommercialPaperMember2021-11-300001519751us-gaap:TreasuryStockMember2023-07-0100015197512022-04-012022-06-300001519751us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:SeniorNotesMember2023-07-010001519751us-gaap:OperatingSegmentsMember2022-04-012022-06-300001519751us-gaap:CustomerContractsMember2022-12-310001519751us-gaap:OperatingSegmentsMemberfbhs:WaterSegmentMember2022-01-012022-06-300001519751us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2023-04-010001519751fbhs:FourPointZeroPercentSeniorNotesMemberus-gaap:SeniorNotesMember2023-06-012023-06-300001519751fbhs:TermLoanFacilityMember2022-03-182022-03-180001519751us-gaap:InterestRateContractMemberus-gaap:OtherCurrentAssetsMember2022-12-310001519751us-gaap:CashFlowHedgingMemberus-gaap:ForeignExchangeContractMember2023-01-012023-07-010001519751us-gaap:PatentedTechnologyMember2023-07-010001519751us-gaap:TradeNamesMember2023-07-010001519751us-gaap:TradeNamesMember2022-12-310001519751us-gaap:OperatingSegmentsMemberfbhs:WaterInnovationsMember2022-01-012022-06-300001519751us-gaap:OperatingSegmentsMemberfbhs:WaterInnovationsMember2023-04-022023-07-010001519751us-gaap:AdditionalPaidInCapitalMember2021-12-310001519751srt:MaximumMemberfbhs:ThirdAmendedAndRestatedRevolvingCreditFacilityMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMember2022-08-012022-08-310001519751us-gaap:SeniorNotesMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2022-12-310001519751us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-12-310001519751us-gaap:ForeignExchangeContractMember2022-04-012022-06-3000015197512023-07-010001519751us-gaap:OtherNoncurrentAssetsMember2022-06-300001519751us-gaap:RetainedEarningsMember2021-12-310001519751fbhs:OutdoorsSegmentMember2023-07-010001519751us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-06-300001519751us-gaap:EmployeeSeveranceMember2022-01-012022-06-300001519751us-gaap:AdditionalPaidInCapitalMember2022-06-300001519751fbhs:OtherRetailerMember2023-04-022023-07-010001519751us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-04-012022-06-300001519751us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2023-01-012023-07-010001519751us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2022-03-310001519751us-gaap:TreasuryStockMember2022-06-300001519751fbhs:OtherChargesMember2021-12-310001519751us-gaap:AccumulatedTranslationAdjustmentMember2022-06-300001519751us-gaap:AdditionalPaidInCapitalMember2022-12-310001519751us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMemberus-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMemberus-gaap:ForeignExchangeContractMember2023-04-022023-07-010001519751us-gaap:EmployeeSeveranceMember2022-06-300001519751us-gaap:CostOfSalesMember2023-04-022023-07-010001519751fbhs:ThirdAmendedAndRestatedRevolvingCreditFacilityMembersrt:MinimumMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMember2022-08-012022-08-310001519751us-gaap:CommonStockMember2022-03-310001519751us-gaap:OperatingSegmentsMemberfbhs:WaterInnovationsMember2022-04-012022-06-300001519751us-gaap:NonUsMember2023-04-022023-07-010001519751us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-04-022023-07-010001519751fbhs:TermLoanFacilityMemberfbhs:SecondAmendedAndIncrementalAgreementTermLoanTwentyTwentyOneMember2022-03-250001519751fbhs:FourPointFiveZeroZeroPercentSeniorNoteMemberus-gaap:SeniorNotesMember2022-01-012022-03-310001519751us-gaap:TreasuryStockMember2022-04-012022-06-300001519751us-gaap:OtherNonoperatingIncomeExpenseMember2023-01-012023-07-010001519751us-gaap:AdditionalPaidInCapitalMember2022-04-012022-06-300001519751fbhs:BuilderMember2022-01-012022-06-300001519751us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-012023-07-010001519751fbhs:TwoThousandAndNineteenUnsecuredSeniorNotesMemberfbhs:ThreePointTwoFiveZeroPercentSeniorNotesMember2022-12-310001519751fbhs:TermLoanFacilityMemberfbhs:SecondAmendedAndIncrementalAgreementTermLoanTwentyTwentyOneMember2022-03-182022-03-180001519751fbhs:FourPointZeroPercentSeniorNotesMemberfbhs:TwoThousandAndFifteenUnsecuredSeniorNotesMember2023-01-012023-07-010001519751fbhs:FourPointZeroPercentSeniorNotesMemberus-gaap:SeniorNotesMember2022-03-310001519751fbhs:FourPointFiveZeroZeroPercentSeniorNoteMemberfbhs:TwoThousandAndTwentyTwoUnsecuredSeniorNotesMember2022-12-310001519751fbhs:SolarInnovationsMember2022-01-310001519751fbhs:FourPointFiveZeroZeroPercentSeniorNoteMemberfbhs:TwoThousandAndTwentyTwoUnsecuredSeniorNotesMember2023-01-012023-07-010001519751us-gaap:SeniorNotesMember2022-03-310001519751us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2022-03-310001519751us-gaap:OtherCurrentAssetsMemberus-gaap:ForeignExchangeContractMember2023-07-010001519751us-gaap:PensionPlansDefinedBenefitMemberfbhs:NetPeriodicBenefitsCostMember2023-04-022023-07-010001519751fbhs:TermLoanFacilityMember2021-11-300001519751fbhs:WholesaleRetailTradeMember2022-01-012022-06-300001519751us-gaap:CommodityContractMember2022-01-012022-06-300001519751fbhs:BuilderMember2022-04-012022-06-300001519751us-gaap:RetainedEarningsMember2023-01-012023-07-010001519751us-gaap:OtherCurrentAssetsMemberus-gaap:ForeignExchangeContractMember2022-12-310001519751fbhs:ThirdAmendedAndRestatedRevolvingCreditFacilityMember2022-08-012022-08-310001519751us-gaap:EmployeeSeveranceMember2022-12-310001519751us-gaap:CorporateNonSegmentMember2023-04-022023-07-0100015197512022-12-310001519751us-gaap:CommercialPaperMember2022-12-310001519751us-gaap:FairValueMeasurementsRecurringMember2023-07-010001519751fbhs:ThirdAmendedAndRestatedRevolvingCreditFacilityMember2022-12-310001519751us-gaap:CommodityContractMember2023-04-022023-07-010001519751us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-03-310001519751us-gaap:InterestRateContractMemberus-gaap:AccumulatedGainLossNetCashFlowHedgeParentMemberus-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember2023-04-022023-07-010001519751us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-07-0100015197512023-04-010001519751fbhs:OtherChargesMember2022-12-310001519751us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMemberus-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMemberus-gaap:CommodityContractMember2022-04-012022-06-300001519751fbhs:AssaBusinessesMember2022-01-012022-06-300001519751us-gaap:OtherNonoperatingIncomeExpenseMemberus-gaap:ForeignExchangeContractMember2023-01-012023-07-010001519751us-gaap:OtherNonoperatingIncomeExpenseMemberus-gaap:ForeignExchangeContractMember2023-04-022023-07-010001519751fbhs:HomeCenterRetailerMember2022-01-012022-06-300001519751us-gaap:InterestRateContractMemberus-gaap:OtherCurrentAssetsMember2023-07-010001519751us-gaap:OtherCurrentLiabilitiesMemberus-gaap:ForeignExchangeContractMember2022-12-310001519751country:US2023-04-022023-07-010001519751fbhs:HomeCenterRetailerMember2022-04-012022-06-300001519751us-gaap:OperatingSegmentsMemberfbhs:WaterSegmentMember2023-04-022023-07-010001519751us-gaap:OperatingSegmentsMemberfbhs:WaterInnovationsMember2023-01-012023-07-010001519751us-gaap:AccumulatedTranslationAdjustmentMember2023-01-012023-07-010001519751us-gaap:InterestRateContractMemberus-gaap:AccumulatedGainLossNetCashFlowHedgeParentMemberus-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember2022-04-012022-06-300001519751us-gaap:OperatingSegmentsMemberfbhs:WaterSegmentMember2022-04-012022-06-300001519751fbhs:FourPointZeroPercentSeniorNotesMemberfbhs:TwoThousandAndFifteenUnsecuredSeniorNotesMember2023-07-010001519751us-gaap:CorporateNonSegmentMember2022-01-012022-06-300001519751us-gaap:OperatingSegmentsMemberfbhs:OutdoorsSegmentMember2022-04-012022-06-300001519751fbhs:FivePointEightSevenFivePercentSeniorNotesMemberus-gaap:SeniorNotesMember2023-06-012023-06-300001519751us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2022-04-012022-06-300001519751us-gaap:ForeignExchangeContractMember2023-01-012023-07-010001519751fbhs:FloTechnologiesIncMember2022-01-302022-01-300001519751us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2023-04-022023-07-010001519751us-gaap:InterestRateContractMemberus-gaap:AccumulatedGainLossNetCashFlowHedgeParentMemberus-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember2023-01-012023-07-010001519751fbhs:OutdoorsSegmentMember2022-12-310001519751fbhs:CabinetsMemberus-gaap:SegmentDiscontinuedOperationsMember2022-01-012022-06-300001519751fbhs:OtherRetailerMember2022-04-012022-06-300001519751us-gaap:OtherCurrentAssetsMember2023-07-010001519751fbhs:TwoThousandAndNineteenUnsecuredSeniorNotesMemberfbhs:ThreePointTwoFiveZeroPercentSeniorNotesMember2023-01-012023-07-010001519751us-gaap:AccumulatedTranslationAdjustmentMember2022-01-012022-06-300001519751fbhs:ThirdAmendedAndRestatedRevolvingCreditFacilityMember2023-07-010001519751fbhs:FourPointZeroPercentSeniorNotesMemberfbhs:TwoThousandAndTwentyTwoUnsecuredSeniorNotesMember2022-12-310001519751us-gaap:RetainedEarningsMember2023-07-010001519751us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMemberus-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMemberus-gaap:CommodityContractMember2023-04-022023-07-010001519751us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2023-04-010001519751us-gaap:CustomerContractsMember2023-07-010001519751us-gaap:OperatingSegmentsMemberfbhs:SecuritySegmentMember2023-01-012023-07-010001519751us-gaap:PensionPlansDefinedBenefitMemberfbhs:NetPeriodicBenefitsCostMember2023-01-012023-07-010001519751us-gaap:AccumulatedTranslationAdjustmentMember2021-12-310001519751fbhs:FourPointFiveZeroZeroPercentSeniorNoteMemberus-gaap:SeniorNotesMember2022-03-310001519751fbhs:FivePointEightSevenFivePercentSeniorNotesMemberfbhs:TwoThousandAndTwentyThreeUnsecuredSeniorNotesMember2022-12-310001519751us-gaap:AccumulatedTranslationAdjustmentMember2022-03-310001519751fbhs:FourPointZeroPercentSeniorNotesMemberfbhs:TwoThousandAndEighteenUnsecuredSeniorNotesMember2022-12-310001519751us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMemberus-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember2023-01-012023-07-010001519751fbhs:TwoThousandAndNineteenUnsecuredSeniorNotesMemberfbhs:ThreePointTwoFiveZeroPercentSeniorNotesMember2023-07-010001519751us-gaap:CustomerRelationshipsMemberfbhs:AssaBusinessesMember2023-06-20xbrli:pureiso4217:USDxbrli:sharesxbrli:sharesiso4217:USD

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

Form 10-Q

 

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

 

For the quarterly period ended July 1, 2023

 

OR

 

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

 

For the transition period from to

 

Commission file number 1-35166

 

Fortune Brands Innovations, Inc.

 

(Exact name of Registrant as specified in its charter)

 

 

Delaware

 

62-1411546

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification No.)

 

520 Lake Cook Road, Deerfield, Illinois 60015-5611

 

(Address of principal executive offices) (Zip Code)

 

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

 

 

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

FBIN

New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ☒ Yes ☐ No

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

 

Accelerated filer

Non-accelerated filer

 

Smaller reporting company

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. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No ☒

 

The number of shares outstanding of the registrant’s common stock, par value $0.01 per share, at July 21, 2023 was 126,890,520.

 

 

 

1


 

PART I. FINANCIAL INFORMATION

Item 1. FINANCIAL STATEMENTS.

FORTUNE BRANDS INNOVATIONS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

For the Twenty-six and Thirteen Weeks Ended July 1, 2023 and Six and Three Months Ended June 30, 2022

(In millions, except per share amounts)

(Unaudited)

 

 

 

Twenty-Six Weeks Ended July 1, 2023

 

 

Six Months Ended June 30, 2022

 

 

Thirteen Weeks Ended July 1, 2023

 

 

Three Months Ended June 30, 2022

 

Net sales

 

$

2,203.7

 

 

$

2,395.6

 

 

$

1,163.7

 

 

$

1,255.4

 

Cost of products sold

 

 

1,327.2

 

 

 

1,413.8

 

 

 

695.6

 

 

 

742.0

 

Selling, general and administrative expenses

 

 

541.7

 

 

 

557.7

 

 

 

280.7

 

 

 

281.3

 

Amortization of intangible assets

 

 

25.2

 

 

 

23.2

 

 

 

12.6

 

 

 

11.6

 

Restructuring charges

 

 

25.2

 

 

 

1.6

 

 

 

22.2

 

 

 

1.0

 

Operating income

 

 

284.4

 

 

 

399.3

 

 

 

152.6

 

 

 

219.5

 

Interest expense

 

 

54.6

 

 

 

52.3

 

 

 

27.7

 

 

 

30.5

 

Other income, net

 

 

(11.6

)

 

 

(2.4

)

 

 

(5.2

)

 

 

(0.2

)

Income from continuing operations before income taxes

 

 

241.4

 

 

 

349.4

 

 

 

130.1

 

 

 

189.2

 

Income tax

 

 

53.7

 

 

 

78.9

 

 

 

28.0

 

 

 

44.9

 

Income from continuing operations, net of tax

 

 

187.7

 

 

 

270.5

 

 

 

102.1

 

 

 

144.3

 

(Loss) income from discontinued operations, net of tax

 

 

(1.0

)

 

 

102.4

 

 

 

-

 

 

 

47.7

 

Net income

 

$

186.7

 

 

$

372.9

 

 

$

102.1

 

 

$

192.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

1.47

 

 

$

2.05

 

 

$

0.81

 

 

$

1.11

 

Discontinued operations

 

 

-

 

 

 

0.78

 

 

 

-

 

 

 

0.36

 

Basic earnings per share

 

$

1.47

 

 

$

2.83

 

 

$

0.81

 

 

$

1.47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

1.47

 

 

$

2.03

 

 

$

0.80

 

 

$

1.10

 

Discontinued operations

 

 

(0.01

)

 

 

0.77

 

 

 

-

 

 

 

0.36

 

Diluted earnings per share

 

$

1.46

 

 

$

2.80

 

 

$

0.80

 

 

$

1.46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

$

198.4

 

 

$

425.3

 

 

$

114.5

 

 

$

184.5

 

 

See notes to condensed consolidated financial statements.

 

2


 

FORTUNE BRANDS INNOVATIONS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In millions)

(Unaudited)

 

 

 

July 1,
2023

 

 

December 31,
2022

 

Assets

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

681.7

 

 

$

642.5

 

Accounts receivable less allowances for discounts and credit losses

 

 

621.2

 

 

 

521.8

 

Inventories

 

 

954.5

 

 

 

1,021.3

 

Other current assets

 

 

186.2

 

 

 

274.8

 

Total current assets

 

 

2,443.6

 

 

 

2,460.4

 

Property, plant and equipment, net of accumulated depreciation

 

 

866.6

 

 

 

783.7

 

Operating lease assets

 

 

114.1

 

 

 

118.9

 

Goodwill

 

 

1,910.7

 

 

 

1,640.7

 

Other intangible assets, net of accumulated amortization

 

 

1,421.5

 

 

 

1,000.8

 

Other assets

 

 

116.7

 

 

 

116.4

 

Total assets

 

$

6,873.2

 

 

$

6,120.9

 

Liabilities and equity

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Short-term debt

 

$

599.8

 

 

$

599.2

 

Accounts payable

 

 

489.5

 

 

 

421.6

 

Other current liabilities

 

 

551.4

 

 

 

523.9

 

Total current liabilities

 

 

1,640.7

 

 

 

1,544.7

 

Long-term debt

 

 

2,668.5

 

 

 

2,074.3

 

Deferred income taxes

 

 

138.2

 

 

 

136.9

 

Accrued defined benefit plans

 

 

66.1

 

 

 

79.9

 

Operating lease liabilities

 

 

89.0

 

 

 

95.4

 

Other non-current liabilities

 

 

93.6

 

 

 

102.8

 

Total liabilities

 

 

4,696.1

 

 

 

4,034.0

 

Commitments and contingencies (see Note 17)

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

Common stock(a)

 

 

1.9

 

 

 

1.9

 

Paid-in capital

 

 

3,103.5

 

 

 

3,069.6

 

Accumulated other comprehensive loss

 

 

55.3

 

 

 

37.4

 

Retained earnings

 

 

2,475.4

 

 

 

2,323.8

 

Treasury stock

 

 

(3,459.0

)

 

 

(3,345.8

)

Total stockholders' equity

 

 

2,177.1

 

 

 

2,086.9

 

Total liabilities and equity

 

$

6,873.2

 

 

$

6,120.9

 

 

(a) Common stock, par value $0.01 per share; 186.8 million shares and 186.2 million shares issued at July 1, 2023 and December 31, 2022, respectively.

 

See notes to condensed consolidated financial statements.

 

3


 

FORTUNE BRANDS INNOVATIONS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

For the Twenty-Six Weeks Ended July 1, 2023 and Six Months Ended June 30, 2022

(In millions)

(Unaudited)

 

 

 

Twenty-Six Weeks Ended July 1, 2023

 

 

Six Months Ended June 30, 2022

 

Operating activities

 

 

 

 

 

 

Net income

 

$

186.7

 

 

$

372.9

 

Non-cash adjustments:

 

 

 

 

 

 

Depreciation

 

 

40.9

 

 

 

61.7

 

Amortization of intangibles

 

 

25.2

 

 

 

32.1

 

Non-cash lease expense

 

 

15.8

 

 

 

22.2

 

Stock-based compensation

 

 

16.2

 

 

 

27.5

 

Deferred taxes

 

 

(1.0

)

 

 

(0.5

)

Asset impairment charges

 

 

-

 

 

 

26.0

 

Amortization of deferred financing fees

 

 

2.1

 

 

 

1.8

 

(Gain) on sale of property, plant and equipment

 

 

(1.6

)

 

 

(5.9

)

Changes in assets and liabilities:

 

 

 

 

 

 

Increase in accounts receivable

 

 

(65.4

)

 

 

(110.8

)

Decrease (increase) in inventories

 

 

177.3

 

 

 

(247.4

)

Increase (decrease) in accounts payable

 

 

49.6

 

 

 

(1.0

)

Decrease (increase) in other assets

 

 

130.3

 

 

 

(17.1

)

Decrease in accrued expenses and other liabilities

 

 

(46.5

)

 

 

(110.2

)

Decrease in accrued taxes

 

 

(26.0

)

 

 

(9.4

)

Net cash provided by operating activities

 

 

503.6

 

 

 

41.9

 

Investing activities

 

 

 

 

 

 

Capital expenditures (a)

 

 

(112.2

)

 

 

(115.6

)

Proceeds from the disposition of assets

 

 

2.7

 

 

 

8.0

 

Cost of acquisitions, net of cash acquired

 

 

(781.8

)

 

 

(61.6

)

Net cash used in investing activities

 

 

(891.3

)

 

 

(169.2

)

Financing activities

 

 

 

 

 

 

Issuance of short-term debt

 

 

-

 

 

 

700.0

 

Repayment of short-term debt

 

 

-

 

 

 

(1,100.0

)

Issuance of long-term debt

 

 

595.1

 

 

 

4,123.7

 

Repayment of long-term debt

 

 

-

 

 

 

(3,073.3

)

Proceeds from the exercise of stock options

 

 

5.0

 

 

 

0.4

 

Treasury stock purchases

 

 

(100.0

)

 

 

(505.0

)

Employee withholding taxes related to stock-based compensation

 

 

(12.4

)

 

 

(24.8

)

Dividends to stockholders

 

 

(58.6

)

 

 

(73.6

)

Other financing, net

 

 

(1.3

)

 

 

(20.3

)

Net cash provided by financing activities

 

 

427.8

 

 

 

27.1

 

Effect of foreign exchange rate changes on cash

 

 

(2.1

)

 

 

(11.3

)

Net increase (decrease) in cash and cash equivalents

 

$

38.0

 

 

$

(111.5

)

Cash, cash equivalents and restricted cash(b) at beginning of period

 

$

648.3

 

 

$

476.1

 

Cash, cash equivalents and restricted cash(b) at end of period

 

$

686.3

 

 

$

364.6

 

 

(a)
Capital expenditures of $5.3 million as of July 1, 2023 and $12.1 million as of June 30, 2022 that had not been paid, were excluded from the Statement of Cash Flows.
(b)
Restricted cash of $2.3 million and $2.3 million is included in Other current assets and Other assets, respectively, as of July 1, 2023 and 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 $2.1 million and $3.7 million is included in Other current assets and Other assets, respectively, as of December 31, 2022.

 

See notes to condensed consolidated financial statements.

 

4


 

FORTUNE BRANDS INNOVATIONS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF EQUITY

For the Twenty-six and Thirteen Weeks Ended July 1, 2023 and Six and Three Months Ended June 30, 2022

(In millions)

(Unaudited)

 

 

 

Common
Stock

 

 

Paid-In
Capital

 

 

Accumulated
Other
Comprehensive
(Loss) Income

 

 

Retained
Earnings

 

 

Treasury
Stock

 

 

Total
Equity

 

Balance at December 31, 2021

 

$

1.9

 

 

$

3,018.3

 

 

$

(24.6

)

 

$

2,807.9

 

 

$

(2,738.7

)

 

$

3,064.8

 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

372.9

 

 

 

-

 

 

 

372.9

 

Other comprehensive income (loss)

 

 

-

 

 

 

-

 

 

 

52.4

 

 

 

-

 

 

 

-

 

 

 

52.4

 

Stock options exercised

 

 

-

 

 

 

0.4

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

0.4

 

Stock-based compensation

 

 

-

 

 

 

27.5

 

 

 

-

 

 

 

-

 

 

 

(24.8

)

 

 

2.7

 

Treasury stock purchases

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(505.0

)

 

 

(505.0

)

Dividends ($0.28 per common share)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(35.8

)

 

 

-

 

 

 

(35.8

)

Balance at June 30, 2022

 

$

1.9

 

 

$

3,046.2

 

 

$

27.8

 

 

$

3,145.0

 

 

$

(3,268.5

)

 

$

2,952.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2022

 

$

1.9

 

 

$

3,069.6

 

 

$

37.4

 

 

$

2,323.8

 

 

$

(3,345.8

)

 

$

2,086.9

 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

186.7

 

 

 

-

 

 

 

186.7

 

Other comprehensive income (loss)

 

 

-

 

 

 

-

 

 

 

11.7

 

 

 

-

 

 

 

-

 

 

 

11.7

 

Other

 

 

-

 

 

 

12.7

 

 

 

6.2

 

 

 

(6.0

)

 

 

-

 

 

 

12.9

 

Stock options exercised

 

 

-

 

 

 

5.0

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

5.0

 

Stock-based compensation

 

 

-

 

 

 

16.2

 

 

 

-

 

 

 

-

 

 

 

(12.4

)

 

 

3.8

 

Treasury stock purchases

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(100.8

)

 

 

(100.8

)

Dividends ($0.23 per common share)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(29.1

)

 

 

-

 

 

 

(29.1

)

Balance at July 1, 2023

 

$

1.9

 

 

$

3,103.5

 

 

$

55.3

 

 

$

2,475.4

 

 

$

(3,459.0

)

 

$

2,177.1