Skip to main content

Fortune Brands Innovations Inc

For the period ended Dec 28, 2024. Filed Feb 25, 2025.

View on SEC.gov

About this filing

A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.

FY2024 · Filed Feb 25, 2025

FBIN$51.64+7.4%Stored close · as of Nov 9, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits
Contents

Notes to Consolidated Financial Statements

  1. Background and Basis of Presentation

The Company is a leading innovation company focused on creating smarter, safer and more beautiful homes and lives with a portfolio of leading branded products used for residential home repair, remodeling, new construction and security applications. References to “Fortune Brands,” “the Company,” “we,” “our” and “us” refer to Fortune Brands Innovations, Inc. and its consolidated subsidiaries as a whole, unless the context otherwise requires.

Basis of Presentation The consolidated financial statements in this Annual Report on Form 10-K have been derived from the accounts of the Company and its wholly-owned subsidiaries. Effective January 1, 2023, the Company changed its fiscal year end from December 31 to a 52- or 53-week fiscal year closing on the Saturday closest but not subsequent to December 31 of each year. These notes contain references to the years 2024, 2023 and 2022, which represents fiscal years ended December 28, 2024, December 30, 2023 and December 31, 2022, respectively.

On February 29, 2024, we acquired 100% of the outstanding equity of Wise Water Solutions LLC., doing business as SpringWell Water Filtration Systems ("SpringWell"), for a purchase price of $105.6 million, subject to post-closing adjustments, net of cash acquired of $1.4 million. We financed the transaction using cash on hand and borrowings under our existing credit arrangements. The results of SpringWell are reported as part of the Water segment. We have not included pro forma financial information as the transaction is immaterial to our condensed consolidated statements of comprehensive income. The fair value allocated to assets acquired and liabilities assumed as of February 29, 2024, was $105.6 million, which includes $85.2 million of goodwill. Goodwill includes expected sales and cost synergies and is expected to be deductible for income tax purposes.

In June 2023, we acquired the Emtek and Schaub premium and luxury door and cabinet hardware business (the "Emtek and Schaub Business") and the U.S. and Canadian Yale and August residential smart locks business (the "Yale and August Business", and, collectively with the Emtek and Schaub Business, the "Acquired Businesses") from ASSA ABLOY, Inc. and its affiliates ("ASSA"). The Company completed the acquisition for a total purchase price of approximately $813.9 million, net of cash acquired of $21.9 million. During the second quarter of 2024, legal title to international operations in Vietnam transferred to us, which included a payment of approximately $23.5 million, net of cash of $5.6 million (which amount is already included in the overall purchase price). We financed the transaction with cash on hand. The results of the Emtek and Schaub Business are reported as part of the Water segment, and the results of the Yale and August Business are reported as part of the Security segment.

Effective in the first quarter of 2023, the Company revised its segment reporting from two reportable segments, Water Innovations and Outdoors & Security, to three reportable segments, Water, Outdoors and Security. The change in segment reporting was made to align with changes made in the manner our chief operating decision maker reviews the Company’s operating results in assessing performance and allocating resources. Comparative prior periods amounts have been recast to conform to the new segment presentation.

On December 14, 2022, the Company completed the spin-off of its Cabinets business, MasterBrand, Inc. ("MasterBrand") via a tax-free spin-off transaction (the "Separation"). The Separation created two independent, publicly traded companies. Immediately following completion of the Separation, the Company changed its name from “Fortune Brands Home & Security, Inc.” to “Fortune Brands Innovations, Inc.” and its stock ticker symbol changed from “FBHS” to “FBIN” to better reflect its focus on activities core to brands and innovation. As a result of the Separation, our former Cabinets segment was disposed of and the operating results of the Cabinets business are reported as discontinued operations for all periods presented within this Annual Report on Form 10-K. All amounts, percentages and disclosures for all periods presented reflect only the continuing operations of the Company unless otherwise noted. See Note 5, Discontinued Operations, for additional information.

In July 2022, we acquired 100% of the outstanding equity of Aqualisa Holdings (International) Ltd. (“Aqualisa”), a leading U.K. manufacturer of shower products known for premium, innovative and smart digital shower systems, for a purchase price of $156.0 million, net of cash acquired of $4.8 million.

In January 2022, we acquired 100% of the outstanding equity of Solar Innovations LLC and an affiliated entity (together,“Solar”), a leading producer of wide-opening exterior door systems and outdoor enclosures, for a purchase price of $61.6 million, net of cash acquired of$4.8 million.

  1. Significant Accounting Policies

Use of Estimates The presentation of financial statements in accordance with U.S. generally accepted accounting principles (“GAAP”) requires us to make estimates and assumptions that affect reported amounts and related disclosures. Actual results in future periods could differ from those estimates.

Cash and Cash Equivalents Highly liquid investments with an original maturity ofthree months or less are included in cash and cash equivalents.

Allowances for Credit Losses Trade receivables are recorded at the stated amount, less allowances for discounts and credit losses. The allowances represent estimated uncollectible receivables associated with potential customer defaults on contractual obligations (usually due to customers’ potential insolvency) or discounts related to early payment of accounts receivables by our customers. The allowances for credit losses include provisions for certain customers where a risk of default has been specifically identified. In addition, the allowances include a provision for expected customer defaults on a general formula basis when it cannot yet be associated with specific customers. Expected credit losses are estimated using various factors, including the length of time the receivables are past due, historical collection experience and existing economic conditions. In accordance with this policy, our allowance for credit losses was $7.0 million and $7.7 million as of December 28, 2024 and December 30, 2023, respectively.

Inventories We use first-in, first-out inventory method. Inventory provisions are recorded to reduce inventory to the net realizable dollar value for obsolete or slow moving inventory based on assumptions about future demand and marketability of products, the impact of new product introductions, inventory levels and turns, product spoilage and specific identification of items, such as product discontinuance, engineering/material changes, or regulatory-related changes.

Property, Plant and Equipment Property, plant and equipment are carried at cost. Depreciation is provided, principally on a straight-line basis, over the estimated useful lives of the assets. Gains or losses resulting from dispositions are included in operating income. Betterments and renewals, which improve and extend the life of an asset, are capitalized; maintenance and repair costs are expensed as incurred. Assets held for use to be disposed of at a future date are depreciated over the remaining useful life. Assets to be sold are written down to fair value less costs to sell at the time the assets are being actively marketed for sale. Estimated useful lives of the related assets are as follows:

Buildings and leasehold improvements15 to 40 years
Machinery and equipment3 to 15 years
Software3 to 7 years

Long-lived Assets In accordance with Accounting Standards Codification ("ASC") requirements for Property, Plant and Equipment, a long-lived asset (including amortizable identifiable intangible assets) or asset group held for use is tested for recoverability whenever events or changes in circumstances indicate that its carrying amount may not be recoverable. When such events occur, we compare the sum of the undiscounted cash flows expected to result from the use and eventual disposition of the asset or asset group to the carrying amount of a long-lived asset or asset group. The cash flows are based on our best estimate of future cash flows derived from the most recent business projections. If this comparison indicates that there is an impairment, the amount of the impairment is calculated based on fair value. Fair value is estimated primarily using discounted expected future cash flows on a market-participant basis.

No material impairments related to long-lived assets were recordedin 2024, 2023 or 2022.

Leases Operating lease assets and operating lease liabilities are recognized based on the present value of the future lease payments over the lease term at commencement date. As most of our lease contracts do not provide an explicit interest rate, we use our incremental borrowing rate in determining the present value of future lease payments. Our incremental borrowing rates include estimates related to the impact of collateralization and the economic environment where the leased asset is located. The operating lease assets also include any prepaid lease payments and initial direct costs incurred, but exclude lease incentives received at lease commencement. Our lease terms include options to extend or terminate the lease when it is reasonably certain that we will exercise that option. As of December 28, 2024, our leases have remaining lease terms of one to 33 years, some of which may include options to extend or terminate the lease. Operating lease expense is recognized on a straight-line basis over the lease term.

We do not recognize leases with an initial term of twelve months or less on the balance sheet and instead recognize the related lease payments as expense in the consolidated statements of income on a straight-line basis over the lease term. We account for lease and non-lease components as a single lease component for all asset classes. Additionally, for certain equipment leases, we apply a portfolio approach and account for multiple lease components as a single lease component.

Certain lease agreements include variable rental payments, including rental payments adjusted periodically for inflation. Variable rental payments are expensed during the period they are incurred and therefore are excluded from our lease assets and liabilities. Our lease agreements do not contain any material residual value guarantees or material restrictive covenants.

Business Combinations We account for business combinations under the acquisition method of accounting in accordance with ASC Topic 805, Business Combinations, which requires an allocation of the consideration we paid to the identifiable assets, intangible assets and liabilities based on the estimated fair values as of the closing date of the acquisition. The excess of the fair value of the purchase price over the fair values of these identifiable assets, intangible assets and liabilities is recorded as goodwill.

Purchased intangibles other than goodwill are initially recognized at fair value and amortized over their useful lives unless those lives are determined to be indefinite. The valuation of acquired assets will impact future operating results. The fair value of identifiable intangible assets is determined using an income approach on an individual asset basis. Specifically, we use the multi-period excess earnings method to determine the fair value of customer relationships and the relief-from-royalty approach to determine the fair value of the tradename and proprietary technology. Determining the fair value of acquired intangibles involves significant estimates and assumptions, including forecasted revenue growth rates, EBIT margins, percentage of revenue attributable to the tradename, contributory asset charges, customer attrition rate, market-participant discount rates, the assumed royalty rates and income tax rates.

The determination of the useful life of an intangible asset other than goodwill is based on factors including historical tradename performance with respect to consumer name recognition, geographic market presence, market share, plans for ongoing tradename support and promotion, customer attrition rate, and other relevant factors.

Goodwill and Indefinite-lived Intangible Assets In accordance with ASC requirements for Intangibles - Goodwill and Other, management reviews goodwill for impairment annually in the fourth quarter and whenever market or business events indicate there may be a potential impairment of the reporting unit. Impairment losses are recorded to the extent that the carrying value of the reporting unit exceeds its fair value. The Company’s reporting units are operating segments, or one level below operating segments when appropriate.

To evaluate the recoverability of goodwill, we first assess qualitative factors to determine whether it is more likely than not that goodwill is impaired. Qualitative factors include changes in volume, margin, customers and the industry. If it is deemed more likely than not that goodwill for a reporting unit is impaired, we will perform a quantitative impairment test where fair value of each reporting unit is estimated using the income approach using a discounted cash flow model based on estimates of future cash flows combined with the market approach using comparable trading and transaction multiples based on guideline public companies. We may also elect to bypass the qualitative testing and proceed directly to the quantitative testing. For the income approach, using a discounted cash flow model, we estimate the future cash flows of the reporting units to which the goodwill relates and then discount the future cash flows at a market-participant-derived discount rate. In determining the estimated future cash flows, we consider current and projected future levels of income based on management’s plans for that business; business trends, prospects and market and economic conditions; and market-participant considerations. Furthermore, our cash flow projections used to assess impairment of our goodwill and other intangible assets are significantly influenced by our projection for the U.S. new home starts and home repair remodel spending, our annual operating plans finalized in the fourth quarter of each year, and our ability to execute on various planned cost reduction initiatives supporting operating income improvements. Our projection for the U.S. home products market is inherently uncertain and is subject to a number of factors, such as employment, home prices, credit availability, new home starts and the rate of home foreclosures. For the market approach, we apply comparable trading and transaction multiples based on guideline public companies to the current operating results of the reporting units to determine each reporting unit’s fair value.

The significant assumptions that are used to determine the estimated fair value of reporting units for impairment testing are forecasted revenue growth rates, operating income margins, market-participant discount rates and EBITDA multiples.

Certain of our tradenames have been assigned an indefinite life as we currently anticipate that these tradenames will contribute cash flows to the Company indefinitely. Indefinite-lived intangible assets are not amortized, but are evaluated at least annually to determine whether the indefinite useful life is appropriate. We measure the fair value of identifiable intangible assets upon acquisition and we review for impairment annually in the fourth quarter and whenever market or business events indicate there may be a potential impairment of that intangible. Impairment losses are recorded to the extent that the carrying value of the indefinite-lived intangible asset exceeds its fair value.

We first assess qualitative factors to determine whether it is more likely than not that an indefinite-lived intangible asset is impaired. Qualitative factors include changes in volume, customers and the industry. If it is deemed more likely than not that an intangible asset is impaired, we will perform a quantitative impairment test. We measure fair value of our indefinite-lived tradenames using the relief-from-royalty approach which estimates the present value of royalty income that could be hypothetically earned by licensing the brand name to a third party. The significant assumptions that are used to determine the estimated fair value for indefinite-lived intangible assets upon acquisition and subsequent impairment testing are forecasted revenue growth rates, the assumed royalty rates and the market-participant discount rates. Of our $518.8 million indefinite-lived tradenames, $215.6 million relate to our Water segment, $271.2 million relate to our Outdoors segment and $32.0 million relate to our Security segment as of December 28, 2024. There wereno impairments for the year ended December 28, 2024. See Note 6, "Goodwill and Intangible Assets," for additional information.

Events or circumstances that could have a potential negative effect on the estimated fair value of our reporting units and indefinite-lived tradenames include: lower than forecasted revenues, actual new construction and repair and remodel growth rates that fall below our assumptions, actions of key customers, increases in discount rates, continued economic uncertainty, higher levels of unemployment, weak consumer confidence, lower levels of discretionary consumer spending, a decrease in royalty rates and decline in the trading price of our common stock. We cannot predict the occurrence of certain events or changes in circumstances that might adversely affect the carrying value of goodwill and indefinite-lived assets.

Investments in Equity Securities In accordance with ASC requirements for investments in equity securities, we utilize the equity method to account for investments when we possess the ability to exercise significant influence, but not control, over the operating and financial policies of the investee. The ability to exercise significant influence is presumed when the investor possesses more than 20% of the voting interests of the investee. This presumption may be overcome based on specific facts and circumstances that demonstrate that the ability to exercise significant influence is restricted. In applying the equity method, we record our investment at cost and subsequently increase or decrease the carrying amount of the investment by our proportionate share of the net earnings or losses of the investee. We record dividends or other equity distributions as reductions in the carrying value of our investment.

When we do not have the ability to exercise significant influence over the operating and financial policies of the investee, we account for non-controlling investments in equity securities at fair value, with any gains or losses recognized through other income and expense. Equity securities without readily determinable fair values are recorded at cost minus impairment, plus or minus any changes resulting from observable price changes in orderly transactions for identical or similar investments of the same issuer.

Defined Benefit Plans We have a number of pension plans in the United States, covering many of the Company’s employees. In addition, the Company provides postretirement health care and life insurance benefits to certain retirees. Except for an hourly Union group within our Security segment, all benefit accruals under our defined benefit pension plans were frozen as of, or prior to, December 31, 2016.

We record amounts relating to these plans based on calculations in accordance with ASC requirements for Compensation – Retirement Benefits, which include various actuarial assumptions, including discount rates, assumed rates of return, compensation increases, turnover rates and health care cost trend rates. Actuarial gains or losses related to these assumptions represent the difference between actual and actuarially assumed experience. We recognize changes in the net actuarial gains or losses in other income, net to the extent they exceed 10 percent of the greater of the fair value of pension plan assets or projected benefit obligation for each plan (the “corridor”) in earnings immediately upon remeasurement. The measurement date for all plans was December 31 for the years ended 2024, 2023 and 2022. The Company applies the practical expedient under ASU 2015-04 to measure defined benefit retirement obligations and related plan assets as of the month-end that is closest to the fiscal year-end.

We review our actuarial assumptions on an annual basis and make modifications to the assumptions based on current economic conditions and trends. The discount rate used to measure obligations is based on a spot-rate yield curve on a plan-by-plan basis that matches projected future benefit payments with the appropriate interest rate applicable to the timing of the projected future benefit payments. The expected rate of return on plan assets is determined based on the nature of the plans’ investments, our current asset allocation and our expectations for long-term rates of return. Compensation increases reflect expected future compensation trends. For postretirement benefits, our health care trend rate assumption is based on historical cost increases and expectations for long-term increases. The cost or benefit of plan changes, such as increasing or decreasing benefits for prior employee service (prior service cost), is deferred and included in expense on a straight-line basis over the average remaining service period of the related employees. We believe that the assumptions utilized in recording obligations under our plans, which are presented in Note 15, “Defined Benefit Plans,” are reasonable based on our experience and on advice from our independent actuaries; however, differences in actual experience or changes in the assumptions may materially affect our financial position and results of operations. We will continue to monitor these assumptions as market conditions warrant.

Insurance Reserves We provide for expenses associated with workers’ compensation and product liability obligations when such amounts are probable and can be reasonably estimated. The accruals are adjusted as new information develops or circumstances change that would affect the estimated liability.

Litigation Contingencies Our businesses are subject to risks related to threatened or pending litigation and are routinely defendants in lawsuits associated with the normal conduct of business. Liabilities and costs associated with litigation-related loss contingencies require estimates and judgments based on our knowledge of the facts and circumstances surrounding each matter and the advice of our legal counsel. We record liabilities for litigation-related losses when a loss is probable and we can reasonably estimate the amount of the loss in accordance with ASC requirements for Contingencies. We evaluate the measurement of recorded liabilities each reporting period based on the then-current facts and circumstances specific to each matter. The ultimate losses incurred upon final resolution of litigation-related loss contingencies may differ materially from the estimated liability recorded at any particular balance sheet date. Changes in estimates are recorded in earnings in the period in which such changes occur.

Income Taxes In accordance with ASC requirements for Income Taxes, we establish deferred tax liabilities or assets for temporary differences between financial and tax reporting basis and subsequently adjust them to reflect changes in tax rates expected to be in effect when the temporary differences reverse. We record a valuation allowance reducing deferred tax assets when it is more likely than not that such assets will not be realized.

We record liabilities for uncertain income tax positions based on a two-step process. The first step is recognition, where we evaluate whether an individual tax position has a likelihood of greater than 50% of being sustained upon examination based on the technical merits of the position, including resolution of any related appeals or litigation processes. For tax positions that are currently estimated to have a less than 50% likelihood of being sustained, no tax benefit is recorded. For tax positions that have met the recognition threshold in the first step, we perform the second step of measuring the benefit to be recorded. The actual benefits ultimately realized may differ from our estimates. In future periods, changes in facts, circumstances and new information may require us to change the recognition and measurement estimates with regard to individual tax positions. Changes in recognition and measurement estimates are recorded in the consolidated statement of income and consolidated balance sheet in the period in which such changes occur. As of December 28, 2024, we had liabilities for unrecognized tax benefits pertaining to uncertain tax positions totaling $25.2 million. It is reasonably possible that the unrecognized tax benefits may decrease by $6.1 million in the next 12 months primarily as a result of the lapse of statutes of U.S. federal, state and foreign income taxes.

Revenue Recognition The Company recognizes revenue for the sale of goods based on its assessment of when control transfers to our customers. See Note 14, “Revenue,” for additional information.

Cost of Products Sold Cost of products sold includes all costs to make products saleable, such as labor costs, inbound freight, purchasing and receiving costs, inspection costs and internal transfer costs. In addition, all depreciation expense associated with assets used to manufacture products and make them saleable is included in cost of products sold.

Customer Program Costs Customer programs and incentives are a common practice in our businesses. Our businesses incur customer program costs to obtain favorable product placement, to promote sales of products and to maintain competitive pricing. We record estimates to reduce revenue for customer programs and incentives, which are considered variable consideration, and include price discounts, volume-based incentives, promotions and cooperative advertising when revenue is recognized in order to determine the amount of consideration the Company will ultimately be entitled to receive. These estimates are based on historical and projected experience for each type of customer. In addition, for certain customer program incentives, we receive an identifiable benefit (goods or services) in exchange for the consideration given and record the associated expenditure in selling, general and administrative expenses. Volume allowances are accrued based on management’s estimates of customer volume achievement and other factors incorporated into customer agreements, such as new products, store sell-through, merchandising support, levels of returns and customer training. Management periodically reviews accruals for these rebates and allowances, and adjusts accruals when circumstances indicate (typically as a result of a change in volume expectations). The costs typically recognized in selling, general and administrative expenses include product displays, point of sale materials and media production costs. The costs included in the selling, general and administrative expenses category were $31.0 million, $28.1 million and $24.7 million in 2024, 2023 and 2022, respectively.

Selling, General and Administrative Expenses Selling, general and administrative expenses include advertising costs; marketing costs; selling costs, including commissions; research and development costs; shipping and handling costs, including warehousing costs to store inventory ready for shipment to a customer; and general and administrative expenses. Shipping and handling costs included in selling, general and administrative expenses were$160.1 million, $161.3 million and $162.9 million in 2024, 2023 and 2022, respectively.

Advertising costs, which amounted to$235.8 million, $221.5 million and $220.7 million in 2024, 2023 and 2022, respectively, are generally expensed as incurred. Advertising costs paid to customers as pricing rebates include product displays, marketing administration costs, media production costs and point-of-sale materials. Advertising costs recorded as a reduction to net sales, primarily cooperative advertising, were $50.9 million, $51.4 million and $47.7 million in 2024, 2023 and 2022, respectively. Advertising costs recorded in selling, general and administrative expenses were $184.9 million,$170.1 million and $173.0 million in 2024, 2023 and 2022, respectively.

Research and development expenses include product development, product improvement, product engineering and process improvement costs. Research and development expenses, which were $69.9 million, $64.6 million and $62.0 million in 2024, 2023 and 2022, respectively, are expensed as incurred within selling, general and administrative expenses.

Stock-based Compensation Stock-based compensation expense, measured as the fair value of an award on the date of grant, is recognized in the financial statements over the period that an employee is required to provide services in exchange for the award. Compensation expense is recorded net of forfeitures, which we have elected to record in the period they occur. The fair value of each option award is measured on the date of grant using the Black-Scholes option-pricing model. The fair value of each performance share award is based on the average of the high and low share prices on the date of grant and the probability of meeting performance targets. The fair value of each restricted stock unit granted is equal to the average of the high and low share prices on the date of grant. See Note 13, “Stock-Based Compensation,” for additional information.

Earnings Per Share Earnings per common share is calculated by dividing net income by the weighted-average number of shares of common stock outstanding during the year. Diluted earnings per common share include the impact of all potentially dilutive securities outstanding during the year. See Note 20, “Earnings Per Share,” for further discussion.

Foreign Currency Translation Foreign currency balance sheet accounts are translated into U.S. dollars at the actual rates of exchange at the balance sheet date. Income and expenses are translated at the average rates of exchange in effect during the period for the foreign subsidiaries where the local currency is the functional currency. The related translation adjustments are made directly to a separate component of the “accumulated other comprehensive income” (“AOCI”) caption in equity. Transactions denominated in a currency other than the functional currency of a subsidiary are translated into functional currency with resulting transaction gains or losses recorded in other expense, net.

Derivative Financial Instruments In accordance with ASC requirements for Derivatives and Hedging, we recognize all derivative contracts as either assets or liabilities on the balance sheet, and the measurement of those instruments is at fair value. If the derivative is designated as a fair value hedge and is effective, the changes in the fair value of the derivative and of the hedged item attributable to the hedged risk are recognized in earnings in the same period. If the derivative is designated as a cash flow hedge, the changes in the fair value of the derivative are recorded in other comprehensive income (“OCI”) and are recognized in the consolidated statement of income when the hedged item affects earnings. If the derivative is designated as an effective economic hedge of the net investment in a foreign operation, the changes in the fair value of the derivative is reported in the cumulative translation adjustment section of OCI. Similar to foreign currency translation adjustments, these changes in fair value are recognized in earnings only when realized upon sale or upon complete or substantially complete liquidation of the investment in the foreign entity.

Deferred currency gains (losses) of $(0.4) million, $5.2 million and $4.7 million (before tax impact) were reclassified into earnings for 2024, 2023 and 2022, respectively. Based on foreign exchange rates as of December 28, 2024, we estimate that $12.5 million of net derivative gains included in AOCI as of December 28, 2024, will be reclassified to earnings within the next twelve months.

New Accounting Pronouncements

In November 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update ("ASU") 2023-07, which improves segment disclosure reporting requirements, primarily through enhanced disclosures about significant segment expenses. The standard is effective for the Company for annual periods starting in 2024 and interim periods in 2025. Refer to Note 19, "Information on Business Segments" for the disclosures required by ASU 2023-07.

In December 2023, the FASB issued ASU 2023-09 which requires expanded disclosure of the effective tax rate reconciliation and income taxes paid. ASU 2023-09 is effective for annual periods beginning after December 15, 2024. We will adopt this ASU prospectively for the period ending December 27, 2025, and it will impact only our disclosures with no impacts to our financial statements and results of operations.

In November 2024, the FASB issued ASU 2024-03 which requires an entity to disclose the amounts of purchases of inventory, employee compensation, depreciation, and intangible asset amortization included in each relevant expense caption. It also requires an entity to include certain amounts that are required to be disclosed under current GAAP in the same disclosure. Additionally, it requires an entity to disclose a qualitative description of the amounts remaining in relevant expense captions that are not separately disaggregated quantitatively, and to disclose the total amount of selling expenses and, in annual reporting periods, an entity’s definition of selling expenses. The amendments in the ASU are effective for annual reporting periods beginning after December 15, 2026 and interim reporting periods beginning after December 15, 2027, with early adoption permitted. An entity may apply the amendments prospectively for reporting periods after the effective date or retrospectively to any or all prior periods presented in the financial statements. While this ASU will impact only our disclosures and not our financial statements and results of operations, we are currently evaluating when we will adopt the ASU.

  1. Balance Sheet Information

Supplemental information on our year-end consolidated balance sheets is as follows:

(In millions)December 28, 2024December 30, 2023
Inventories:
Raw materials and supplies$329.2$352.4
Work in process56.883.2
Finished products574.3546.7
Total inventories$960.3$982.3
Property, plant and equipment:
Land and improvements$58.7$53.6
Buildings and improvements to leaseholds332.0320.3
Machinery and equipment1,268.41,147.7
Construction in progress357.6383.2
Property, plant and equipment, gross2,016.71,904.8
Less: accumulated depreciation1,017.5929.8
Property, plant and equipment, net of accumulated depreciation$999.2$975.0
Other current liabilities:
Accrued salaries, wages and other compensation$113.9$125.4
Accrued customer programs226.2221.2
Accrued taxes26.731.5
Dividends payable30.930.3
Other accrued expenses191.1223.9
Total other current liabilities$588.8$632.3
  1. Acquisitions

SpringWell

On February 29, 2024, we acquired 100% of the outstanding equity of SpringWell for a purchase price of $105.6 million, subject to post-closing adjustments, net of cash acquired of $1.4 million. We financed the transaction using cash on hand and borrowings under our existing credit arrangements. The results of SpringWell are reported as part of the Water segment. We have not included pro forma financial information as the transaction is immaterial to our condensed consolidated statements of comprehensive income. The fair value allocated to assets acquired and liabilities assumed as of February 29, 2024, was $105.6 million, which includes $85.2 million of goodwill. Goodwill includes expected sales and cost synergies and is expected to be deductible for income tax purposes.

Acquired Businesses

In June 2023, we acquired the Acquired Businesses from ASSA. The Company completed the acquisition for a total purchase price of approximately $813.9 million, net of cash acquired of $21.9 million. During the second quarter of 2024, legal title to international operations in Vietnam transferred to us, which included a payment of approximately $23.5 million, net of cash of $5.6 million (which amount is already included in the overall purchase price). We financed the transaction with cash on hand. The results of the Emtek and Schaub Business are reported as part of the Water segment, and the results of the Yale and August Business are reported as part of the Security segment. We incurred $19.7 million of ASSA acquisition-related transaction costs in the year ended December 30, 2023.

The following unaudited pro forma summary presents consolidated financial information as if the Acquired Businesses had been acquired on January 1, 2022. The unaudited pro forma financial information is based on historical results of operations and financial position of the Company and the Acquired Businesses. The pro forma results include:

estimated amortization of finite-lived intangible assets, including customer relationships and proprietary technology,

the estimated cost of the inventory adjustment to fair value,

the reclassification of Acquired Businesses transaction costs from 2023 to the first quarter of 2022,

the removal of certain transactions recorded in the historical financial statements of the Acquired Businesses related to assets and activities which were retained by the seller, and

adjustments to conform accounting policies.

The unaudited pro forma financial information does not necessarily represent the results that would have occurred had the acquisition occurred on January 1, 2022. In addition, the unaudited pro forma information should not be deemed to be indicative of future results.

(In millions)2023
Net sales$4,811.2
Net income$443.1

Aqualisa

In July 2022, we acquired 100% of the outstanding equity of Aqualisa for a purchase price of $156.0 million, net of cash acquired of $4.8 million. We financed the transaction using cash on hand and borrowings under our revolving credit facility. The results of Aqualisa are reported as part of the Water segment. We have not included pro forma financial information as the transaction is not material to our condensed consolidated statements of comprehensive income. The fair value allocated to assets acquired and liabilities assumed as of July 29, 2022 was $156.0 million, which includes $88.7 million of goodwill. Goodwill includes expected sales and cost synergies and is not expected to be deductible for income tax purposes.

Solar

In January 2022, we acquired 100%of the outstanding equity of Solar for a purchase price of $61.6 million, net of cash acquired of $4.8 million. We financed the transaction using cash on hand and borrowings under our revolving credit facility. The results of Solar are reported as part of the Outdoors segment. We have not included pro forma financial information as the transaction is immaterial to our condensed consolidated statements of comprehensive income. The fair value allocated to assets acquired and liabilities assumed as of January 31, 2022 was $61.6 million, which includes $23.3 million of goodwill. Goodwill includes expected sales and cost synergies and is expected to be deductible for income tax purposes.

  1. Discontinued Operations

On December 14, 2022, the Company completed the Separation. The consolidated statements of income and consolidated balance sheets for all prior periods have been adjusted to reflect the presentation of MasterBrand as discontinued operations. During 2023, we recognized expense of $1.0 million within Income (loss) from discontinued operations, net of tax.

The following table summarizes the results of the discontinued operations for the year ended December 31, 2022.

(In millions)2022
NET SALES$3,199.7
Cost of products sold2,279.3
Selling, general and administrative expense619.7
Amortization of intangible asset16.8
Asset impairment charges46.4
Restructuring charges25.1
DISCONTINUED OPERATING INCOME212.4
Interest expense0.2
Other expense, net2.2
INCOME FROM DISCONTINUED OPERATIONS BEFORE INCOME TAXES210.0
Income taxes63.2
INCOME FROM DISCONTINUED OPERATIONS, NET OF TAX$146.8

We incurred $63.2 million of transaction costs in connection with the Separation during the year ended December 31, 2022, which are included in the consolidated statements of operations as discontinued operations. These costs include legal, accounting and advisory fees, implementation and integration costs, duplicative costs for subscriptions and information technology systems, employee and contract costs, and other incremental separation costs related to the Separation.

The following table summarizes the cash flows of MasterBrand, which are reflected in the consolidated statements of cash flows:

(In millions)2022
Net cash provided by operating activities$213.0
Net cash used in investing activities(55.8)
Net cash used in financing activities—
Effect of foreign exchange rate changes on cash(0.2)
Net increase in cash and cash equivalents$157.0

MasterBrand depreciation for 2022 was $43.6 million. MasterBrand amortization of intangibles for 2022 was $16.8 million. MasterBrand capital expenditures for 2022 were $55.8 million.

  1. Goodwill and Identifiable Intangible Assets

The following table summarizes the changes in the carry value of goodwill by segment:

(In millions)WaterOutdoorsSecurityTotalGoodwill
Balance at December 31, 2022(a)$893.4$651.0$96.3$1,640.7
Foreign currency translation adjustments and other8.1—0.48.5
Acquisition-related adjustments227.80.129.7257.6
Balance at December 30, 2023(a)$1,129.3$651.1$126.4$1,906.8
Foreign currency translation adjustments and other(5.3)—(1.2)(6.5)
Acquisition-related adjustments87.2—4.591.7
Balance at December 28, 2024(a)$1,211.2$651.1$129.7$1,992.0

(a)

Net of accumulated impairment losses of $399.5 million in the Outdoors segment.

The gross carrying value and accumulated amortization for each major category of intangible asset are as follows:

As of December 28, 2024As of December 30, 2023
(In millions)GrossCarryingAmountsAccumulatedAmortizationNet BookValueGrossCarryingAmountsAccumulatedAmortizationNet BookValue
Indefinite-lived tradenames$518.8$—$518.8$520.1$—$520.1
Amortizable intangible assets
Tradenames76.1(13.1)63.058.4(9.3)49.1
Customer and contractual relationships1,015.5(346.2)669.31,017.3(289.4)727.9
Patents/proprietary technology138.9(92.8)46.1138.2(80.6)57.6
Total1,230.5(452.1)778.41,213.9(379.3)834.6
Total identifiable intangibles$1,749.3$(452.1)$1,297.2$1,734.0$(379.3)$1,354.7

Amortizable intangible assets, principally customer relationships, are subject to amortization on a straight-line basis over their estimated useful life, ranging from 5 to 30 years, based on the assessment of a number of factors that may impact useful life, which include customer attrition rates and other relevant factors. We expect to record intangible amortization of approximately $75.0 million in 2025, $74.0 million in 2026, $71.0 million in 2027, $64.0 million in 2028 and $63.0 million in 2029.

During the fourth quarter of 2023, a reduction of revenue growth expectations, which were finalized during our annual planning process, led us to conclude that it was more likely than not that two indefinite-lived tradenames within our Outdoors segment were impaired. As a result of impairment tests performed, we recorded an impairment charge of $33.5 million related to the two indefinite-lived tradenames. As of December 30, 2023, the carrying value of these tradenames was $95.5 million.

The fair values of the impaired tradenames were measured using the relief-from-royalty approach, which estimates the present value of royalty income that could be hypothetically earned by licensing the tradename to a third party over its remaining useful life. Some of the more significant assumptions inherent in estimating the fair values include forecasted revenue growth rates, assumed royalty rates, and market-participant discount rates that reflect the level of risk associated with the tradenames’ future revenues and profitability. We selected the assumptions used in the financial forecasts using historical data, supplemented by current and anticipated market conditions, estimated growth rates and management plans. These assumptions represent level 3 inputs of the fair value hierarchy (refer to Note 10, "Fair Value Measurements").

The significant assumptions used to estimate the fair value of the tradenames impaired during the year ended December 30, 2023 were as follows:

Unobservable InputMinimumMaximumWeighted Average(a)
Discount rates13.0%14.5%14.3%
Royalty rates(b)2.5%3.5%3.4%
Long-term revenue growth rates(c)2.0%3.0%2.1%

(a)

Weighted by the relative fair value of the tradenames that were tested quantitatively.

(b)

Represents estimated percentage of sales a market-participant would pay to license the impaired tradenames.

(c)

Selected long-term revenue growth rate within 10-year projection period of the impaired tradenames.

  1. Leases

We have operating and finance leases for buildings and certain machinery and equipment. Operating leases are included in operating lease assets, other current liabilities and operating lease liabilities in our consolidated balance sheets. Amounts recognized for finance leases as of and for the years ended December 28, 2024 and December 30, 2023 were immaterial.

Operating lease expense recognized in the consolidated statement of comprehensive income for 2024, 2023 and 2022 were $46.1 million, $42.1 million and $37.4 million, respectively.

Other information related to leases was as follows:

(In millions, except lease term and discount rate)December 28, 2024December 30, 2023December 31, 2022
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases$43.1$36.5$35.1
Right-of-use assets obtained in exchange for operating lease obligations$14.0$87.1$21.6
Weighted average remaining lease term - operating leases6.1 years6.7 years5.6 years
Weighted average discount rate - operating leases5.0%4.1%3.6%

Future lease payments under non-cancelable operating leases as of December 28, 2024 were as follows:

(In millions)
2025$38.6
202633.7
202726.0
202821.0
202916.6
Thereafter44.7
Total lease payments180.6
Less imputed interest(27.5)
Total$153.1
Other current liabilities$31.5
Operating lease liabilities121.6
Total$153.1
  1. External Debt and Financing Arrangements

Long-term Debt

The following table summarizes the carrying value of the Company's long-term debt, net of underwriting commissions, price discounts and debt issuance costs:

(in millions)Net Carrying Value
Coupon Rate · Principal Amount · Issuance Date · Maturity Date · December 28, 2024 · December 30, 2023
4.000% Senior Notes$500.0June 2015June 2025$499.6$498.9
3.250% Senior Notes$700.0September 2019September 2029696.5695.7
4.000% Senior Notes$450.0March 2022March 2032446.7446.2
4.500% Senior Notes$450.0March 2022March 2052436.4435.9
5.875% Senior Notes$600.0June 2023June 2033594.1593.4
Total Senior Notes$2,673.3$2,670.1
Less: current portion499.6—
Total long-term debt$2,173.7$2,670.1

Debt payments due during the next five years as of December 28, 2024 are $500 million in 2025, zero in 2026, zero in 2027, zero in 2028, $700 million in 2029 and$1,500 million in 2030 and beyond. Interest payments due during the next five years as of December 28, 2024 are $106.3 million in 2025, $192.5 million in 2026 through 2027, $192.5 million in 2028 through 2029 and $624.0 million in 2030 and beyond.

Credit Facilities

In August 2022, the Company entered into a third amended and restated $1.25 billion revolving credit facility (the “2022 Revolving Credit Agreement”), and borrowings thereunder will be used for general corporate purposes. The maturity date of the facility is August 2027. Interest rates under the 2022 Revolving Credit Agreement are variable based on the Secured Overnight Financing Rate (“SOFR”) at the time of the borrowing and the Company’s long-term credit rating and can range from SOFR +1.02% to SOFR +1.525%. Under the 2022 Revolving Credit Agreement, the Company is required to maintain a minimum ratio of consolidated EBITDA to consolidated interest expense of 3.0 to 1.0. Consolidated EBITDA is defined as consolidated net income before interest expense, income taxes, depreciation, amortization of intangible assets, losses from asset impairments, and certain other one-time adjustments. In addition, the Company's ratio of consolidated debt minus certain cash and cash equivalents to consolidated EBITDA generally may not exceed 3.5 to 1.0. There wereno outstanding borrowings under this facility as of December 28, 2024 or December 30, 2023. As of December 28, 2024, we were in compliance with all covenants under this facility.

We currently have uncommitted bank lines of credit in China, which provide for unsecured borrowings for working capital of up $30.5 million in aggregate as of December 28, 2024 and December 30, 2023, of which there wereno outstanding balances as of December 28, 2024 and December 30, 2023. The weighted-average interest rates on these borrowings were zero in 2024 and 2023.

Commercial Paper

The Company operates a commercial paper program (the “Commercial Paper Program”) pursuant to which the Company may issue unsecured commercial paper notes. The Company’s 2022 Revolving Credit Agreement is the liquidity backstop for the repayment of any notes issued under the Commercial Paper Program, and as such, borrowings under the Commercial Paper Program are included in Long-term debt in the condensed consolidated balance sheets. Amounts available under the Commercial Paper Program may be borrowed, repaid and re-borrowed, with the aggregate principal amount outstanding at any time, including borrowings under the 2022 Revolving Credit Agreement, not to exceed $1.25 billion. The Company expects to use any issuances under the Commercial Paper Program for general corporate purposes. There wereno outstanding borrowings under our Commercial Paper facility as of December 28, 2024 or December 30, 2023.

In our debt and credit agreements, there are normal and customary events of default which would permit the lenders to accelerate the debt if not cured within applicable grace periods, such as failure to pay principal or interest when due or a change in control of the Company. There were no events of default as of December 28, 2024.

  1. Financial Instruments

We do not enter into financial instruments for trading or speculative purposes. We principally use financial instruments to reduce the impact of changes in foreign currency exchange rates and commodities used as raw materials in our products. The principal derivative financial instruments we enter into on a routine basis are foreign exchange contracts. Derivative financial instruments are recorded at fair value. The counterparties to derivative contracts are major financial institutions. We are subject to credit risk on these contracts equal to the fair value of these instruments. Management currently believes that the risk of incurring material losses is unlikely and that the losses, if any, would be immaterial to the Company.

Raw materials used by the Company are subject to price volatility caused by weather, supply conditions, geopolitical and economic variables, and other unpredictable external factors. As a result, from time to time, we enter into commodity swaps to manage the price risk associated with forecasted purchases of materials used in our operations. We account for these commodity derivatives as economic hedges or cash flow hedges. Changes in the fair value of economic hedges are recorded directly into current period earnings. Commodity derivatives outstanding at December 28, 2024 and December 30, 2023 werenot material to the Consolidated balance sheet or Consolidated statement of income.

We may be exposed to interest rate risk on existing debt or forecasted debt issuance. To mitigate this risk, we may enter into interest rate hedge contracts. There wereno outstanding interest rate hedges as of December 28, 2024.

We may enter into foreign currency forward contracts to protect against foreign exchange risks associated with certain existing assets and liabilities, forecasted future cash flows, and net investments in foreign subsidiaries. Foreign exchange contracts related to forecasted future cash flows correspond to the periods of the forecasted transactions, which generally do not exceed 12 to 15 months subsequent to the latest balance sheet date. Our primary foreign currency hedge contracts pertain to the British pound, the Canadian dollar, the Mexican peso, the Chinese yuan and the South African rand. The gross U.S. dollar equivalent notional amount of all foreign currency derivative hedges outstanding at December 28, 2024 was $547.8 million, representing a net settlement asset of $1.1 million. Based on foreign exchange rates as of December 28, 2024, we estimate that $12.5 million of net derivative gains included in accumulated other comprehensive income as of December 28, 2024 will be reclassified to earnings within the next twelve months.

We have entered into cross-currency swaps contracts to hedge both our Canadian dollar and Chinese yuan exposures of the Company's net investments in certain foreign subsidiaries. The cross-currency swap contracts expire at various dates through November 2026. As of December 28, 2024, the notional amount of the cross-currency swap contracts was $235.0 million. The cross-currency swap contracts were designated as net investment hedges, with the amount of gain or loss associated with the change in fair value of these instruments included within accumulated other comprehensive income and recognized in earnings upon termination of the respective net investment.

For derivative instruments that are designated as fair value hedges, the gain or loss on the derivative instrument, as well as the offsetting loss or gain on the hedged item, are recognized on the same line of the consolidated statements of income. The changes in the fair value of cash flow hedges are reported in other comprehensive income and are recognized in the consolidated statements of income when the hedged item affects earnings.

The fair values of foreign exchange and commodity derivative instruments on the consolidated balance sheets as of December 28, 2024 and December 30, 2023 were:

Fair Value
(In millions)Location20242023
Assets:
Foreign exchange contractsOther current assets$3.8$0.8
Net investment hedgesOther current assets2.0—
Net investment hedgesOther assets2.8—
Total assets$8.6$0.8
Liabilities:
Foreign exchange contractsOther current liabilities$2.7$2.7
Total liabilities$2.7$2.7

The effects of derivative financial instruments on the consolidated statements of income in 2024, 2023 and 2022 were:

(In millions)Classification and Amount of Gain (Loss) Recognized in Income on Fair Value and Cash Flow Hedging Relationships
Cost ofproducts soldInterestexpenseOther expense, net
Total amounts per Consolidated Statements of Income$2,542.7$120.5$11.9
Gain (loss) on fair value hedging relationships
Foreign exchange contracts:
Hedged items——6.8
Derivative designated as hedging instruments——(10.1)
Gain on net investment hedging relationships——1.8
Gain (loss) on cash flow hedging relationships
Foreign exchange contracts:
Amount of gain or (loss) reclassified from accumulated other comprehensive (loss) income into income(0.4)——
Interest rate contracts:
Amount of gain or (loss) reclassified from accumulated other comprehensive (loss) income into income—12.6—
(In millions)Classification and Amount of Gain (Loss) Recognized in Income on Fair Value and Cash Flow Hedging Relationships
Cost ofproducts soldInterestexpenseOther income, net
Total amounts per Consolidated Statements of Income$2,714.8$116.5$19.5
Gain (loss) on fair value hedging relationships
Foreign exchange contracts:
Hedged items——2.0
Derivative designated as hedging instruments——(0.4)
Gain (loss) on cash flow hedging relationships
Foreign exchange contracts:
Amount of gain or (loss) reclassified from accumulated other comprehensive (loss) income into income5.2——
Commodity contracts:
Amount of gain or (loss) reclassified from accumulated other comprehensive (loss) income into income(0.2)——
Interest rate contracts:
Amount of gain or (loss) reclassified from accumulated other comprehensive (loss) income into income—9.0—
(In millions)Classification and Amount of Gain (Loss) Recognized in Income on Fair Value and Cash Flow Hedging Relationships
Cost ofproducts soldInterestexpenseOther income, net
Total amounts per Consolidated Statements of Income$2,790.1$119.2$12.0
Gain (loss) on fair value hedging relationships
Foreign exchange contracts:
Hedged items——(22.4)
Derivative designated as hedging instruments——21.3
Gain (loss) on cash flow hedging relationships
Foreign exchange contracts:
Amount of gain or (loss) reclassified from accumulated other comprehensive (loss) income into income4.8——
Commodity contracts:
Amount of gain or (loss) reclassified from accumulated other comprehensive (loss) income into income(7.3)——
Interest rate contracts:
Amount of gain or (loss) reclassified from accumulated other comprehensive (loss) income into income—3.6—

The cash flow hedges from continuing operations recognized in other comprehensive income were net gains of $2.1 million, $4.1 million and $119.0 million in 2024, 2023 and 2022 respectively.

  1. Fair Value Measurements

ASC requirements for Fair Value Measurements and Disclosures establish a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three levels. Level 1 inputs, the highest priority, are quoted prices in active markets for identical assets or liabilities. Level 2 inputs reflect other than quoted prices included in level 1 that are either observable directly or through corroboration with observable market data. Level 3 inputs are unobservable inputs due to little orno market activity for the asset or liability, such as internally developed valuation models. We do not have any assets or liabilities measured at fair value on a recurring basis that are level 3, except for pension assets discussed in Note 15, "Defined Benefit Plans."

The carrying value and fair value of debt as of December 28, 2024 and December 30, 2023 were as follows:

(In millions)December 28, 2024December 30, 2023
CarryingValueFairValueCarryingValueFairValue
Notes, net of underwriting commissions, price discounts and debt issuance costs$2,673.3$2,522.5$2,670.1$2,562.4

The estimated fair value of our 2022 Revolving Credit Agreement is determined primarily using broker quotes, which are level 2 inputs. The estimated fair value of our Notes is determined by using quoted market prices of our debt securities, which are level 1 inputs.

Assets and liabilities measured at fair value on a recurring basis as of December 28, 2024 and December 30, 2023 were as follows:

(In millions)Fair Value
20242023
Assets:
Derivative asset financial instruments (level 2)$8.6$0.8
Liabilities:
Derivative liability financial instruments (level 2)$2.7$2.7

The principal derivative financial instruments we enter into on a routine basis are foreign exchange contracts. In addition, from time to time, we enter into commodity swaps. Derivative financial instruments are recorded at fair value.

  1. Common Stock

The Company has 750 million authorized shares of common stock, par value $0.01 per share and 60 million authorized shares of preferred stock, par value $0.01 per share. The number of shares of common stock and treasury stock and the share activity for 2024 and 2023 were as follows:

Common SharesTreasury Shares
2024202320242023
Balance at the beginning of the year126,287,327128,040,55960,848,87158,132,478
Stock plan shares issued783,060963,161——
Shares surrendered by optionees(181,045)(229,115)181,045229,115
Common stock repurchases(3,251,827)(2,487,278)3,251,8272,487,278
Balance at the end of the year123,637,515126,287,32764,281,74360,848,871

At December 28, 2024, no shares of our preferred stock were outstanding. Our Board of Directors has the authority, without action by the Company’s stockholders, to designate and issue our preferred stock in one or more series and to designate the rights, preferences, limitations and privileges of each series of preferred stock, which may be greater than the rights of the Company’s common stock.

In 2024, we repurchased 3.3 million shares of outstanding common stock under the Company’s share repurchase program for $240.4 million. As of December 28, 2024, the Company’s total remaining share repurchase authorization under the then current program was approximately $484.4 million. The share repurchase program does not obligate the Company to repurchase any specific dollar amount or number of shares and may be suspended or discontinued at any time.

  1. Accumulated Other Comprehensive Income (Loss)

The reclassifications out of accumulated other comprehensive income (loss) for the years ended December 28, 2024 and December 30, 2023 were as follows:

(In millions)
Details about Accumulated OtherComprehensive Income (Loss) Components · Affected Line Item in the Consolidated Statements of Income
2024 · 2023
Gains (losses) on cash flow hedges
Foreign exchange contracts$(0.4)$5.2Cost of products sold
Interest rate contracts12.69.0Interest expense
Commodity contracts—(0.2)Cost of products sold
Total before tax12.214.0
Tax expense(2.2)(2.8)
Net of tax$10.0$11.2
Defined benefit plan items (a)
Recognition of actuarial (losses) gains$(18.3)$0.5Other expense (income), net
Tax benefit6.25.5
Net of tax$(12.1)$6.0
Total reclassifications for the period, net of tax$(2.1)$17.2

(a) These accumulated other comprehensive (loss) income components are included in the computation of net periodic benefit cost. Refer to Note 15, “Defined Benefit Plans,” for additional information.

Total accumulated other comprehensive income (loss) consists of net income and other changes in business equity from transactions and other events from sources other than stockholders. It includes currency translation gains and losses, unrealized gains and losses from derivative instruments designated as cash flow hedges, and defined benefit plan adjustments. The after-tax components of and changes in accumulated other comprehensive (loss) income were as follows:

(In millions)ForeignCurrencyAdjustmentsDerivativeHedging Gain (Loss)Defined Benefit PlanAdjustmentsAccumulatedOtherComprehensive(Loss) Income
Balance at December 31, 2021$3.3$2.9$(30.8)$(24.6)
Amounts classified into accumulated other comprehensive (loss) income(23.4)99.6(14.6)61.6
Amounts reclassified into earnings—(6.2)(1.7)(7.9)
Net current period other comprehensive (loss) income(23.4)93.4(16.3)53.7
Distribution of Masterbrand8.0(2.8)3.18.3
Balance at December 31, 2022$(12.1)$93.5$(44.0)$37.4
Amounts classified into accumulated other comprehensive (loss) income17.43.715.836.9
Other——6.26.2
Amounts reclassified into earnings—(11.2)(6.0)(17.2)
Net current period other comprehensive (loss) income17.4(7.5)16.025.9
Balance at December 30, 2023$5.3$86.0$(28.0)$63.3
Amounts classified into accumulated other comprehensive (loss) income(30.9)2.15.8(23.0)
Amounts reclassified into earnings—(10.0)12.12.1
Net current period other comprehensive (loss) income(30.9)(7.9)17.9(20.9)
Balance at December 28, 2024$(25.6)$78.1$(10.1)$42.4
  1. Stock-Based Compensation

As of December 28, 2024, we had awards outstanding under the Fortune Brands Home & Security, Inc. 2022 Long-Term Incentive Plan (the "2022 Plan") and the Fortune Brands Home & Security, Inc. 2013 Long-Term Incentive Plan (the “2013 Plan”) (collectively, the "Plans"). In 2022, stockholders approved the 2022 Plan, which provides for the granting of stock options, performance share awards ("PSAs"), restricted stock units ("RSUs") and other equity-based awards to employees, directors and consultants. No new stock-based awards can be made under the 2013 Plan, but there are outstanding unvested RSUs, unvested PSAs and stock options that continue to be exercisable. In addition, shares of common stock that were granted and subsequently expired, terminated, cancelled or forfeited, or were used to satisfy the required withholding taxes with respect to awards under the 2013 Plan, may be recycled back into the total numbers of shares available for issuance under the 2022 Plan. Upon the exercise or payment of stock-based awards, shares of common stock are issued from authorized common shares. As of December 28, 2024, approximately 3.7 million shares of common stock remained authorized for issuance under the 2022 Plan.

Stock-based compensation expense was as follows:

(In millions)202420232022
Restricted stock units$21.7$22.1$16.6
Stock option awards6.05.36.6
Performance awards11.86.115.6
Director awards1.41.71.3
Total pre-tax expense40.935.240.1
Tax benefit5.57.99.2
Total after tax expense$35.4$27.3$30.9

Included in compensation costs are cash-settled RSUs of $2.0 million, $1.3 million and $0.3 million that are classified as a liability as of December 28, 2024, December 30, 2023 and December 31, 2022, respectively. Compensation costs that were capitalized in inventory were not material.

In connection with the Separation, outstanding equity awards granted to Company service providers were adjusted to preserve the intrinsic value of the awards held immediately before and after the Separation, with unvested annual PSAs converting into time-based RSUs. All outstanding equity awards granted to MasterBrand service providers were converted into replacement awards of MasterBrand equity under the same methodology and ceased to represent equity awards with respect to the Company.

Restricted Stock Units

RSUs have been granted to officers and certain employees of the Company and represent the right to receive shares of Company common stock subject to continued employment through each vesting date. RSUs generally vest ratably over a three-year period, with the exception of the RSUs that were converted from PSAs, which vest at the end of the original three-year performance cycles. In addition, certain employees can elect to defer receipt of a portion of their RSU awards upon vesting. Compensation cost is recognized over the service period. We calculate the fair value of each RSU granted by using the average of the high and low share prices on the date of grant.

A summary of activity with respect to RSUs outstanding under the Plans for the year ended December 28, 2024 was as follows:

Number ofRestrictedStock UnitsWeighted-AverageGrant-DateFair Value
Outstanding at December 30, 2023847,929$70.93
Granted234,755$79.21
Vested(460,646)$73.28
Forfeited(37,150)$70.36
Outstanding at December 28, 2024584,888$72.44

The remaining unrecognized pre-tax compensation cost related to RSUs at December 28, 2024 wasapproximately $17.2 million, and the weighted-average period of time over which this cost will be recognized is 1.7 years. The fair value of RSUs that vested during 2024, 2023 and 2022 was $34.1 million, $35.8 million and $16.8 million, respectively.

Stock Option Awards

Stock options were granted to officers and certain employees of the Company and represent the right to purchase shares of Company common stock subject to continued employment through each vesting date. Stock options granted under the Plans generally vest over athree-year period and generally expireten years from the grant date.

All stock-based compensation to employees is required to be measured at fair value and expensed over the requisite service period. We recognize compensation expense on awards on a straight-line basis over the requisite service period for the entire award.

The fair value of Fortune Brands options was estimated at the date of grant using a Black-Scholes option pricing model with the assumptions shown in the following table:

202420232022
Current expected dividend yield1.2%1.5%1.2%
Expected volatility32.4%34.8%34.8%
Risk-free interest rate4.3%4.2%2.3%
Expected term5.3 years5.4 years5.2 years

In 2024, the determination of expected volatility is based on the volatility of Fortune Brands common stock. In 2023, the determination of expected volatility is based on the volatility of Fortune Brands common stock and a blended peer group volatility for companies in similar industries, at a similar stage of life and with similar market capitalization. In 2022, the determination of expected volatility is based on the volatility of Fortune Brands common stock. The risk-free interest rate is based on U.S. government issues with a remaining term equal to the expected life of the stock options. The expected term is the period over which our employees are expected to hold their options. The expected term was determined based on the historical employee exercise behavior and the contractual term of the options. The dividend yield is based on the Company’s estimated dividend over the expected term. The weighted-average grant date fair value of stock options granted under the Plans during the years ended December 28, 2024, December 30, 2023 and December 31, 2022 was $26.13, $20.39 and $24.50, respectively.

A summary of stock option activity for the year ended December 28, 2024 was as follows:

OptionsWeighted-AverageExercisePrice
Outstanding at December 30, 20232,204,029$58.68
Granted242,443$79.83
Exercised(304,121)$50.67
Expired/forfeited(30,095)$68.71
Outstanding at December 28, 20242,112,256$62.11

Options outstanding and exercisable at December 28, 2024 were as follows:

Options Outstanding (a) · Options Exercisable (b)
Range OfExercise PricesOptionsOutstandingWeighted-AverageRemainingContractual LifeWeighted-AverageExercisePriceOptionsExercisableWeighted-AverageExercisePrice
$20.00 to $100.002,112,2565.73$62.111,593,620$59.26

(a)

At December 28, 2024, the aggregate intrinsic value of options outstanding was $21.0 million.

(b)

At December 28, 2024, the weighted-average remaining contractual life of options exercisable was 4.8 years and the aggregate intrinsic value of options exercisable was $18.8 million.

The remaining unrecognized compensation cost related to unvested awards at December 28, 2024 was $6.3 million, and the weighted-average period of time over which this cost will be recognized is 1.6 years. The fair value of options that vested during 2024, 2023 and 2022 was $5.5 million, $6.3 million and $26.2 million, respectively. The intrinsic value of Fortune Brands stock options exercised in 2024, 2023 and 2022 was $9.1 million, $8.5 million and $1.1 million, respectively.

Performance Share Awards

PSAs were granted to officers and certain employees of the Company and represent the right to earn shares of Company common stock based on the achievement of company-wide non-GAAP performance conditions, including cumulative EBITDA margin percent and cumulative return on invested capital during thethree-year performance period. Compensation cost is amortized into expense over the performance period, which is generally three years, and is based on the probability of meeting performance targets. The fair value of each PSA is based on the average of the high and low stock prices on the date of grant.

The following table summarizes information about PSAs as of December 28, 2024, as well as activity during the fiscal year then ended. The number of performance share awards granted are shown below at the target award amounts:

Number ofPerformance ShareAwardsWeighted-AverageGrant-DateFair Value
Non-vested at December 30, 2023210,804$62.89
Granted171,477$80.31
Vested—$—
Forfeited(13,058)$76.77
Non-vested at December 28, 2024369,223$70.49

The remaining unrecognized pre-tax compensation cost related to PSAs at December 28, 2024 was approximately $16.6 million, and the weighted-average period of time over which this cost will be recognized is 1.7 years.

Director Awards

Stock awards are used as part of the compensation provided to outside directors under the Plans. Awards are issued annually in the second quarter. In addition, outside directors can elect to have director cash compensation paid in stock and can elect to defer payment of stock. Compensation cost is expensed at the time of an award based on the fair value of a share at the date of the award. In 2024, 2023 and 2022, we awarded 19,148,27,094 and 17,649 shares of Company common stock to outside directors with a weighted-average fair value on the date of the award of $73.10, $64.13 and $73.94, respectively.

  1. Revenue

Our principal performance obligations are the sale of faucets, accessories, kitchen sinks, waste disposals, fiberglass and steel entry-door systems, storm, screen and security doors, composite decking and railing, urethane millwork, wide-opening exterior door systems and outdoor enclosures, locks, safes, safety and security devices, connected and mechanical lock out tag out solutions, electronic security products, commercial cabinets, and kitchen and bath cabinets (collectively, “goods” or “products”). We recognize revenue for the sale of goods based on our assessment of when control transfers to our customers, which generally occurs upon shipment or delivery of the products. Revenue is measured as the amount of consideration we expect to receive in exchange for transferring goods to our customers. Payment terms on our product sales normally range from 30 to 90 days. Taxes assessed by a governmental authority that we collect are excluded from revenue. The expected costs associated with our contractual warranties will continue to be recognized as expense when the products are sold. See Note 18, "Commitments," for further discussion.

We record estimates to reduce revenue for customer programs and incentives, which are considered variable consideration, and include price discounts, volume-based incentives, promotions and cooperative advertising when revenue is recognized in order to determine the amount of consideration the Company will ultimately be entitled to receive. These estimates are based on historical and projected experience for each type of customer. In addition, for certain customer program incentives, we receive an identifiable benefit (goods or services) in exchange for the consideration given and record the associated expenditure in selling, general and administrative expenses. In addition, we make upfront payments to customers related to certain revenue contracts. We recognize these payments in Other current assets and Other assets in our Consolidated Balance Sheet and amortize them over the contract term as a reduction of the transaction price.

We account for shipping and handling costs that occur after the customer has obtained control of a product as a fulfillment activity (i.e., as an expense) rather than as a promised service (i.e., as a revenue element). These costs are classified within selling, general and administrative expenses.

Settlement of our outstanding accounts receivable balances is normally within 30 to 90 days of the original sale transaction date. Obligations arise for us from customer rights to return our goods for any reason, including among others, product obsolescence, stock rotations, trade-in agreements for newer products and upon termination of a customer contract. We estimate future product returns at the time of sale based on historical experience and record a corresponding refund obligation, which amounted to$28.8 million and $26.7 million as of December 28, 2024 and December 30, 2023, respectively. Refund obligations are classified within Other current liabilities in our Consolidated Balance Sheet. Return assets related to the refund obligation are measured at the carrying amount of the goods at the time of sale, less any expected costs to recover the goods and any expected reduction in value. Return assets are classified within Other current assets in our Consolidated Balance Sheet and were approximately $4.3 million and $4.0 million as of December 28, 2024 and December 30, 2023, respectively.

As part of our contracts with customers, we recognize contract liabilities, principally deferred revenue. Deferred revenue liabilities represents advanced payments and billings in excess of revenue recognized. Changes in the deferred revenue liabilities are as follows:

(In millions)
Balance December 31, 2022$32.1
Amount from acquisitions10.1
Customer deposits30.1
Revenue recognized(31.7)
Foreign currency and other(0.4)
Balance December 30, 2023$40.2
Amount from acquisitions0.3
Customer deposits28.5
Revenue recognized(32.2)
Foreign currency and other(0.5)
Balance December 28, 2024$36.3

Deferred revenue liabilities of $24.4 million, $32.3 million and $32.1 million as of December 28, 2024, December 30, 2023 and December 31, 2022, respectively were included in Other current liabilities. In our Consolidated Balance Sheet, $11.9 million, $7.9 million andzero as of December 28, 2024, December 30, 2023 and December 31, 2022, respectively were included in Other noncurrent liabilities in our Consolidated Balance Sheet.

The Company disaggregates revenue from contracts with customers into (i) major sales distribution channels in the U.S. and (ii) total sales to customers outside the U.S. market as these categories depict the nature, amount, timing and uncertainty of revenues and cash flows that are affected by economic factors. The following table disaggregates our consolidated revenue by major sales distribution channels for the years ended December 28, 2024, December 30, 2023 and December 31, 2022.

(In millions)December 28, 2024December 30, 2023December 31, 2022
Wholesalers(a)$2,247.7$2,126.2$2,100.0
Home Center retailers(b)1,117.81,163.01,270.7
Other retailers(c)443.5418.8392.9
U.S. net sales3,809.03,708.03,763.6
International(d)800.0918.2959.4
Net sales$4,609.0$4,626.2$4,723.0

(a)

Represents sales to customers whose business is oriented toward builders, professional tradespeople and home remodelers, inclusive of sales through our customers’ respective internet website portals.

(b)

Represents sales to the three largest “Do-It-Yourself” retailers: The Home Depot, Inc., Lowe's Companies, Inc. and Menards, Inc., inclusive of sales through their respective internet website portals.

(c)

Represents sales principally to our mass merchant and standalone, independent e-commerce customers.

(d)

Represents sales in markets outside the United States, principally in China, Canada, Europe and Mexico.

Practical Expedients

Incremental costs of obtaining a contract include only those costs the Company incurs that would not have been incurred if the contract had not been obtained. These costs are required to be recognized as assets and amortized over the period that the related goods or services transfer to the customer. As a practical expedient, we expense as incurred costs to obtain a contract when the expected amortization period is one year or less. These costs are recorded within selling, general and administrative expenses.

  1. Defined Benefit Plans

We have a number of pension plans in the United States, covering many of the Company’s employees; however, the majority of these plans have been frozen to new participants, and benefit accruals were frozen for active participants on December 31, 2016. The plans provide for payment of retirement benefits, mainly commencing between the ages of 55 and 65. After meeting certain qualifications, an employee acquires a vested right to future benefits. The benefits payable under the plans are generally determined on the basis of an employee’s length of service and/or earnings. Employer contributions to the plans are made, as necessary, to ensure legal funding requirements are satisfied. Also, from time to time, we may make contributions in excess of the legal funding requirements. Service cost for 2024 relates to benefit accruals for an hourly Union group within the defined benefit plan for our Security segment. All other benefit accruals under our defined benefit pension plans were frozen as of, or prior to, December 31, 2016.

The Company offered a lump sum program during the fourth quarter of 2023 in which certain terminated vested participants in the Moen Qualified Plan and Master Lock Qualified Plan could elect to take a one-time voluntary lump sum payment equal to the present value of future benefits. Approximately 700 participants elected to accept the lump sum option. During the fourth quarter of 2023, benefit payments of $27.0 million were made and a settlement expense of $2.0 million was recognized.

During the fourth quarter of 2024, the Company entered into two agreements with an insurance company to purchase group annuity contracts and transferred $266.6 million of pension plan obligations and related assets of two of its defined benefit pension plans, the MasterLock Pension Plan and Moen Incorporated Pension Plan (collectively, the "Plans"). The partial plan settlements resulted in a loss of $19.0 million, which is included in Other (expense) income, net on the Consolidated Statements of Income. The agreements cover approximately 4,100 retirees and other beneficiaries (the "Transferred Participants"). All Transferred Participants continued to receive their benefits from the Plans until January 1, 2025, at which time the insurance company began paying and administering the retirement benefits of the Transferred Participants. The transactions resulted in no changes to the amount of the benefits payable to the Transferred Participants.

Net actuarial gains and losses occur when actual experience differs from any of the assumptions used to value defined benefit plans or when assumptions change as they may each year. The primary factors contributing to actuarial gains and losses are changes in the discount rate used to value obligations as of the measurement date and the differences between expected and actual returns on pension plan assets.

In addition, the Company provides postretirement health care and life insurance benefits to certain retirees.

(In millions)Pension BenefitsPostretirement Benefits
2024202320242023
Change in the Projected Benefit Obligation (PBO):
Projected benefit obligation at beginning of year$509.7$543.6$8.0$9.0
Service cost—0.10.40.4
Interest cost22.227.20.50.5
Actuarial gain(23.9)(0.5)(0.4)(1.3)
Benefits paid(34.9)(60.7)(2.8)(0.6)
Settlements(266.6)—(0.1)—
Projected benefit obligation at end of year$206.5$509.7$5.6$8.0
Accumulated benefit obligation at end of year (excludes the impact of future compensation increases)$206.5$509.7$—$—
Change in Plan Assets:
Fair value of plan assets at beginning of year$468.0$482.5$—$—
Actual return on plan assets9.140.5——
Employer contributions1.55.71.20.6
Benefits paid(34.9)(60.7)(1.2)(0.6)
Settlements(266.6)———
Fair value of plan assets at end of year$177.1$468.0$—$—
Funded status (Fair value of plan assets less PBO)$(29.4)$(41.7)$(5.6)$(8.0)

The accumulated benefit obligation exceeds the fair value of assets for all pension plans.

Amounts recognized in the consolidated balance sheets consist of:

Pension BenefitsPostretirement Benefits
(In millions)2024202320242023
Other current liabilities$(1.6)$(1.3)$(1.0)$(1.1)
Other non-current liabilities(27.8)(40.4)(4.6)(6.9)
Net amount recognized$(29.4)$(41.7)$(5.6)$(8.0)

The amounts in accumulated other comprehensive loss on the consolidated balance sheets that have not yet been recognized as components of net periodic benefit cost were as follows:

(In millions)Pension BenefitsPostretirement Benefits
Net unrecognized actuarial loss (gain) at December 31, 2022$49.7$(0.5)
Recognition of actuarial gain—2.6
Current year actuarial (gain)(12.5)(1.5)
Recognition actuarial loss due to settlement(2.0)—
Net unrecognized actuarial loss at December 30, 2023$35.2$0.6
Recognition of actuarial gain0.50.3
Current year actuarial (gain)(3.9)(1.4)
Recognition of actuarial loss due to settlement(19.0)—
Net unrecognized actuarial loss (gain) at December 28, 2024$12.8$(0.5)

Components of net periodic benefit cost were as follows:

Pension BenefitsPostretirement Benefits
(In millions)202420232022202420232022
Service cost$—$0.1$0.2$0.4$0.4$0.4
Interest cost22.227.220.40.50.50.4
Expected return on plan assets(29.1)(28.6)(28.1)———
Recognition of actuarial gains(0.5)—(0.3)(0.3)(2.6)(1.0)
Settlement loss19.02.0————
Net periodic benefit cost (income)$11.6$0.7$(7.8)$0.6$(1.7)$(0.2)
Pension BenefitsPostretirement Benefits
202420232022202420232022
Weighted-Average Assumption Used to Determine Benefit Obligations:
Discount rate5.7%5.0%5.2%7.1%6.0%5.8%
Weighted-Average Assumptions Used to Determine Net Cost:
Discount rate5.0%5.2%2.9%6.0%5.8%3.9%
Expected long-term rate of return on plan assets7.3%6.1%4.4%———
Postretirement Benefits
2024 · 2023
Assumed Health Care Cost Trend Rates Used to Determine Benefit Obligations:
Health care cost trend rate assumed for next year7.1/7.5%(a)7.3/6.9%(a)
Rate that the cost trend rate is assumed to decline (the ultimate trend rate)4.5%4.5%
Year that the rate reaches the ultimate trend rate20352033
Assumed Health Care Cost Trend Rates Used to Determine Net Cost:
Health care cost trend rate assumed for next year7.3/6.9%(a)5.8/6.3%(a)
Rate that the cost trend rate is assumed to decline (the ultimate trend rate)4.5%4.5%
Year that the rate reaches the ultimate trend rate20332028

(a)

The pre-65 initial health care cost trend rate is shown first / followed by the post-65 rate.

Plan Assets

The fair value of the pension assets by major category of plan assets as of December 28, 2024 and December 30, 2023 were as follows:

2024
Total Fair ValueQuoted Prices in Active Markets for Identical Assets (Level 1)Significant Other Observable Inputs(Level 2)Significant Unobservable Inputs (Level 3)
Cash and cash equivalents$2.6$2.6$—$—
Other investments (a)23.8—23.8—
Fair value excluding investments measured at net asset value$26.4
Collective trusts:
Equity$27.3
Fixed income95.1
Multi-strategy hedge funds12.1
Real estate16.2
Investments measured at net asset value$150.7
Total plan assets at fair value$177.1

(a) - Other investments consist of future contracts on U.S. Treasury notes and bonds primarily used to hedge interest rate exposures.

2023
Total Fair ValueQuoted Prices in Active Markets for Identical Assets (Level 1)Significant Other Observable Inputs(Level 2)Significant Unobservable Inputs (Level 3)
Group annuity/insurance contracts$26.8$—$—$26.8
Fair value excluding investments measured at net asset value$26.8
Collective trusts:
Cash and cash equivalents$17.5
Equity121.2
Fixed income267.2
Multi-strategy hedge funds16.3
Real estate19.0
Investments measured at net asset value$441.2
Total plan assets at fair value$468.0

A reconciliation of Level 3 measurements was as follows:

Group annuity/insurance contracts
(In millions)20242023
Beginning of year$26.8$26.0
(Losses) gains on assets during the period(0.6)0.8
Sales and settlements(26.2)—
End of year$—$26.8

Our defined benefit plans Master Trust own a variety of investment assets. Certain investment assets are measured using net asset value per share as a practical expedient per ASC 820. Investments measured using net asset value per share totaled $150.7 million and $441.2 million as of December 28, 2024 and December 30, 2023, respectively.

The terms and conditions for redemptions vary for each class of the investment assets valued at net asset value per share as a practical expedient. Real estate assets may be redeemed quarterly with a 45 day redemption notice period. Investment assets in multi-strategy hedge funds may be redeemed semi-annually with a 95 day redemption notice period. Equity, fixed income and cash and cash equivalents have no specified redemption frequency and notice period and may be redeemed daily. As of December 28, 2024, we do not have an intent to sell or otherwise dispose of these investment assets at prices different than the net asset value per share.

Our investment strategy is to optimize investment returns through a diversified portfolio of investments, taking into consideration underlying plan liabilities and asset volatility. The defined benefit asset allocation policy of the plans allows for a return-seeking portfolio allocation of 0% to 50% and liability-hedging portfolio allocation of 50% to 100%. Asset allocations are based on the underlying liability structure. All retirement asset allocations are reviewed periodically to ensure the allocations meets the needs of the liability structure.

Our 2025 expected blended long-term rate of return on plan assets of 6.2% was determined based on the nature of the plans’ investments, our current asset allocation and projected long-term rates of return from pension investment consultants.

Estimated Future Retirement Benefit Payments

The following retirement benefit payments are expected to be paid:

(In millions)PensionBenefitsPostretirementBenefits
2025$10.5$1.1
202611.51.0
202712.30.9
202812.80.9
202913.40.8
Years 2030-203475.24.2

Estimated future retirement benefit payments above are estimates and could change significantly based on differences between actuarial assumptions and actual events and decisions related to lump sum distribution options that are available to participants in certain plans.

Defined Contribution Plan Contributions

We sponsor a number of defined contribution plans for the benefit of eligible employees. Contributions are determined under various formulas. Cash contributions by the Company related to these plans amounted to $35.5 million, $28.7 million and $36.3 million in 2024, 2023 and 2022, respectively.

  1. Income Taxes

The components of income from continuing operations before income taxes and noncontrolling interests were as follows:

(In millions)202420232022
Domestic operations$518.8$418.1$563.1
Foreign operations86.799.8104.0
Income from continuing operations before income taxes$605.5$517.9$667.1

Income tax expense in the consolidated statement of income consisted of the following:

(In millions)202420232022
Current
Federal$97.3$86.9$62.4
Foreign20.738.334.3
State and other15.615.216.0
Deferred
Federal1.4(21.2)15.3
Foreign0.2(3.5)1.5
State and Local(1.6)(3.3)(2.3)
Total income tax expense$133.6$112.4$127.2

A reconciliation between the federal statutory tax rate and the effective tax rate is as follows:

(In millions)202420232022
Income tax expense computed at federal statutory income tax rate$127.2$108.8$140.1
State and local income taxes, net of federal tax benefit18.913.213.2
Foreign taxes at a different rate than U.S. federal statutory income tax rate4.65.29.1
Net adjustments for uncertain tax positions(4.7)(8.0)(26.2)
Share-based compensation(2.0)(1.3)(5.4)
Valuation allowance (decrease) increase(7.8)1.7(5.8)
Non-deductible executive compensation3.93.57.5
Research and development credit(4.4)(5.1)(3.0)
Miscellaneous other, net(2.1)(5.6)(2.3)
Income tax expense as reported$133.6$112.4$127.2
Effective income tax rate22.1%21.7%19.1%

The 2024 effective income tax rate was unfavorably impacted by state and local income taxes, foreign income taxed at higher rates, as well as non-deductible executive compensation, partially offset by favorable benefits related to a valuation allowance release and decreases in uncertain tax positions and tax credits.

The 2023 and 2022 effective income tax rates were unfavorably impacted by state and local income taxes, foreign income taxed at higher rates, as well as non-deductible executive compensation. Both 2023 and 2022 expenses were offset by favorable benefits for the release of uncertain tax positions, primarily related to statute of limitations lapses, tax credits and share-based compensation. The 2022 effective income rate was also favorably impacted by audit closures and a valuation allowance decrease.

In 2021, the Organization for Economic Cooperation & Development (“OECD”), with the support of over 130 countries, endorsed a framework (“Pillar Two”), which includes establishing a 15 percent global minimum corporate tax rate on a country-by-country basis. Numerous countries have adopted legislation in support of Pillar Two or are in the process of doing so, with certain rules that became effective on January 1, 2024, and the remainder that became effective on January 1, 2025. Pillar Two did not have a material impact on the Company's financial statements in 2024. The Company is continuing to monitor and evaluate Pillar Two legislation and does not expect it to have a material impact on the Company’s tax liability in 2025.

A reconciliation of the beginning and ending amount of unrecognized tax benefits (“UTBs”) is as follows:

(In millions)202420232022
Unrecognized tax benefits—beginning of year$25.6$33.4$83.1
Gross additions—current year tax positions1.92.12.1
Gross additions—prior year tax positions5.70.2—
Gross reductions—prior year tax positions(8.0)(10.1)(50.5)
Gross reductions—settlements with taxing authorities——(1.3)
Unrecognized tax benefits—end of year$25.2$25.6$33.4

The amount of UTBs that, if recognized as of December 28, 2024, would affect the Company’s effective tax rate is $25.2 million. It is reasonably possible that, within the next twelve months, total UTBs may decrease by $6.1 million primarily as a result of the lapse of statutes of U.S. federal, state and foreign income taxes.

The Company classifies interest and penalty accruals related to UTBs as income tax expense. In 2024, the Company recognized an interest and penalty benefit of $1.6 million. In 2023 and 2022, the Company recognized an interest and penalty expense of approximately $1.2 million and a $6.4 million benefit, respectively.

The Company files income tax returns in the U.S., various state, and foreign jurisdictions. The Company is currently under audit by the U.S. Internal Revenue Service (IRS) for 2022 and is generally subject to examination by the IRS for years 2021 and later. In addition to the U.S., the Company has tax years that remain open and subject to examination by tax authorities in the following major taxing jurisdictions: Canada for years after 2019, Mexico for years after 2018 and China for years after 2018.

The components of net deferred tax assets (liabilities) as of December 28, 2024 and December 30, 2023 were as follows:

(In millions)20242023
Deferred tax assets:
Compensation and benefits$27.2$29.5
Defined benefit plans7.710.9
Capitalized inventories18.124.5
Capitalized research and development costs54.037.4
Accounts receivable6.54.9
Operating lease liabilities37.743.2
Other accrued expenses35.840.3
Net operating loss and other tax carryforwards29.127.5
Valuation allowance(8.0)(15.1)
Miscellaneous6.36.7
Total deferred tax assets214.4209.8
Deferred tax liabilities:
Fixed assets(81.3)(75.1)
Intangible assets(163.5)(153.2)
Operating lease assets(36.4)(42.7)
Other investments(24.8)(26.4)
Miscellaneous(6.4)(5.2)
Total deferred tax liabilities(312.4)(302.6)
Net deferred tax liability$(98.0)$(92.8)

In accordance with ASC requirements for Income Taxes, deferred taxes were classified in the consolidated balance sheets as of December 28, 2024 and December 30, 2023 as follows:

(In millions)20242023
Other assets19.418.5
Deferred income taxes(117.4)(111.3)
Net deferred tax liability$(98.0)$(92.8)

As of December 28, 2024 and December 30, 2023, the Company had deferred tax assets related to net operating losses and other tax carryforwards of $29.1 million and $27.5 million, respectively. Approximately $3.8 million expires between 2025 and 2029, and the remainder will expire in 2030 and thereafter.

The Company has provided a valuation allowance to reduce the carrying value of certain deferred tax assets. The valuation allowance is $8.0 million in 2024 and $15.1 million in 2023. Management has concluded that, based on the available evidence, it is more likely than not that the deferred tax assets will not be fully realized.

Accumulated foreign earnings and profits of the Company’s foreign subsidiaries as of December 31, 2017, were subject to a deemed repatriation tax and should not be subject to additional U.S. federal income tax upon an actual repatriation of these earnings. As of December 28, 2024, the Company has recorded an estimated deferred tax liability of $0.6 million for taxes that will be payable upon distribution of these earnings.

Subsequent to December 31, 2017, we consider the unremitted earnings of certain foreign subsidiaries that impose local country taxes on dividends to be indefinitely reinvested. We have not provided deferred taxes on the remaining book over tax outside basis difference of $270.3 million related to these subsidiaries. The amount of unrecognized deferred tax liabilities for local country withholding taxes that would be owed related to these earnings is $18.0 million.

  1. Restructuring and Other Charges

Restructuring and other charges for the year ended December 28, 2024 were as follows:

Other Charges (a)
(In millions)RestructuringChargesCost ofProductsSoldSG&A(b)TotalCharges
Water$5.9$2.6$—$8.5
Outdoors5.014.8—19.8
Security3.87.7—11.5
Corporate1.5——1.5
Total$16.2$25.1$—$41.3

(a)

“Other Charges” represent charges or gains directly related to restructuring initiatives that cannot be reported as restructuring under GAAP. Such charges or gains may include losses on disposal of inventories, trade receivables allowances from exiting product lines, write-off of displays from exiting a customer relationship, accelerated depreciation resulting from the closure of facilities, and gains and losses on the sale of previously closed facilities.

(b)

Restructuring and other charges in 2024 are largely related to a product-line rationalization within our Outdoors segment, the previously announced closure of a manufacturing facility within our Security segment, and headcount actions across all segments.

Restructuring and other charges for the year ended December 30, 2023 were as follows:

Other Charges (a)
(In millions)RestructuringChargesCost ofProductsSoldSG&A(b)TotalCharges
Water$2.2$2.6$—$4.8
Outdoors4.2(0.1)—4.1
Security25.419.2—44.6
Corporate0.7——0.7
Total$32.5$21.7$—$54.2

(a)

“Other Charges” represent charges or gains directly related to restructuring initiatives that cannot be reported as restructuring under GAAP. Such charges or gains may include losses on disposal of inventories, trade receivables allowances from exiting product lines, write-off of displays from exiting a customer relationship, accelerated depreciation resulting from the closure of facilities, and gains and losses on the sale of previously closed facilities.

(b)

Restructuring and other charges in 2023 are largely related to costs associated with the closure of the same manufacturing facility within our Security segment and headcount actions across all segments.

Restructuring and other charges for the year ended December 31, 2022 were as follows:

Other Charges (a)
(In millions)RestructuringChargesCost ofProductsSoldSG&A(b)TotalCharges
Water$6.3$(0.2)$0.8$6.9
Outdoors24.5(6.2)—18.3
Security0.6——0.6
Corporate1.0——1.0
Total$32.4$(6.4)$0.8$26.8

(a)

“Other Charges” represent charges or gains directly related to restructuring initiatives that cannot be reported as restructuring under GAAP. Such charges or gains may include losses on disposal of inventories, trade receivables allowances from exiting product lines, write-off of displays from exiting a customer relationship, accelerated depreciation resulting from the closure of facilities, and gains and losses on the sale of previously closed facilities.

(b)

Restructuring and other charges in 2022 were largely related to severance costs associated with the relocation of manufacturing facilities in the Outdoors segment and headcount actions across all segments.

Reconciliation of Restructuring Liability

(In millions) · Balance atDecember 30, 2023 · 2024Provision · CashExpenditures (a) · Non-CashWrite-offs and Other · Balance atDecember 28, 2024
Workforce reduction costs$14.6$12.5$(20.9)$-$6.2
Other7.13.7(2.5)(0.6)7.7
$21.7$16.2$(23.4)$(0.6)$13.9

(a)

Cash expenditures primarily related to severance charges.

(In millions)Balance atDecember 31, 20222023ProvisionCashExpenditures (a)Non-CashWrite-offsBalance atDecember 30, 2023
Workforce reduction costs$16.2$17.9$(20.1)$0.6$14.6
Other13.514.6(1.1)$(19.9)7.1
$29.7$32.5$(21.2)$(19.3)$21.7

(a)

Cash expenditures primarily related to severance charges.

  1. Commitments

Purchase Obligations

Purchase obligations of the Company as of December 28, 2024 were $545.1 million, of which $522.4 million is due within one year. Purchase obligations include contracts for raw materials and finished goods purchases, selling and administrative services, and capital expenditures.

Product Warranties

We generally record warranty expense related to contractual warranty terms at the time of sale. We may also provide customer concessions for claims made outside of the contractual warranty terms, and those expenses are recorded in the period in which the concession is made. We offer our customers various warranty terms based on the type of product that is sold. Warranty expense is determined based on historic claim experience and the nature of the product category. The following table summarizes activity related to our product warranty liability for 2024, 2023, and 2022.

(In millions)202420232022
Reserve balance at the beginning of the year$18.4$20.1$19.5
Provision for warranties issued9.08.78.1
Settlements made (in cash or in kind)(9.1)(10.4)(9.0)
Acquisition2.0—1.7
Foreign currency(0.1)—(0.2)
Reserve balance at end of year$20.2$18.4$20.1
  1. Information on Business Segments

The Company’s operations are structured into three segments, Water, Outdoors and Security. These segments are strategic business units with differing products and services.

The chief operating decision maker (“CODM”), our Chief Executive Officer, uses operating income to evaluate the performance of our segments and to make resource allocation decisions. Segment operating income excludes unallocated corporate costs. Operating income is the primary measure of segment profitability used in internal management reporting to the CODM. This measure is used to view operating trends, perform analytical comparisons and benchmark performance between periods, and to evaluate historical and forecasted financial performance as well as performance relative to our competitors. The monthly and quarterly results provided to the CODM include the net sales and operating income or loss of the consolidated Company and each segment. These financial results are reviewed against budget and the prior year in evaluating the performance of the segment. The CODM is also regularly provided qualitative and quantitative metrics to establish an understanding of drivers to the overall performance. The metrics provided include information at a functional level for the Company's operations and supply chain in addition to each segment. These metrics also include service and quality ratings, brand awareness, market performance and outlook, working capital efficiency, operational plant efficiency, commodity pricing, capital spending and an overview of transformation initiatives.

The significant expense categories and amounts shown below align with the segment level information that is regularly provided to the CODM. Intersegment expenses are included within the amounts below. Other operating expenses principally consist of cost of sales and selling, general and administrative expenses, which are not provided to the CODM in managing performance of the operating segments.

The Water segment manufactures or assembles and sells faucets, accessories, kitchen sinks and waste disposals, predominantly under the Moen, ROHL, Riobel, Victoria+Albert, Perrin & Rowe, Aqualisa, Shaws, Emtek, Schaub and SpringWell brands. The Outdoors segment includes fiberglass and steel entry door systems under the Therma-Tru brand name, storm, screen and security doors under the Larson brand name, composite decking and railing under the Fiberon brand name, urethane millwork under the Fypon brand name and wide-opening exterior door systems and outdoor enclosures under the Solar Innovations brand. The Security segment includes locks, safety and security devices, connected and mechanical lock out tag out solutions and electronic security products under the Master Lock, American Lock, Yale and August brands, and fire-resistant safes, security containers and commercial cabinets under the SentrySafe brand. Corporate expenses consist primarily of headquarters administrative expenses. Corporate assets consist primarily of cash.

The Company’s subsidiaries operate principally in the United States, Canada, Mexico, the United Kingdom, China, South Africa, Vietnam and France.

(In millions)WaterOutdoorsSecurityTotal 2024
Net sales$2,564.6$1,350.1$694.3$4,609.0
Depreciation44.254.320.0118.5
Amortization of Intangibles39.530.03.673.1
Restructuring and other charges8.519.811.539.8
Other segment Items (1)1,877.31,048.0558.83,484.1
Unallocated Expenses———155.6
Total operating income$595.1$198.0$100.4$737.9

(1) Other segment items recognized during the year ended December 28, 2024 include cost of sales and selling, general, and administrative expenses.

(In millions)WaterOutdoorsSecurityTotal 2023
Net sales$2,562.2$1,341.1$722.9$4,626.2
Depreciation40.434.529.8104.7
Amortization of Intangibles28.930.03.262.1
Restructuring and other charges4.84.144.653.5
Other segment Items (1)1,913.81,139.0582.93,635.7
Unallocated Expenses———155.3
Total operating income$574.3$133.5$62.4$614.9

(1)Other segment items recognized during the year ended December 30, 2023 include cost of sales and selling, general, and administrative expenses.

(In millions)WaterOutdoorsSecurityTotal 2022
Net sales$2,570.2$1,517.4$635.4$4,723.0
Depreciation34.932.313.280.4
Amortization of Intangibles16.230.21.948.3
Restructuring and other charges6.918.30.625.8
Other segment Items (1)1,897.61,242.4524.33,664.3
Unallocated Expenses———129.9
Total operating income$614.6$194.2$95.4$774.3

(1)Other segment items recognized during the year ended December 31, 2022 include cost of sales and selling, general, and administrative expenses.

Net sales totwo of the Company’s customers, The Home Depot, Inc. (“The Home Depot”) and Lowe’s Companies, Inc. (“Lowe’s”) each accounted for greater than 10% of the Company’s net sales in 2024, 2023 and 2022. All of our business segments sell to The Home Depot and Lowe’s. Net sales to The Home Depot were 10%,10% and 12% of net sales in 2024, 2023 and 2022, respectively. Net sales to Lowe’s were 11%,11% and 12% of net sales in 2024, 2023 and 2022, respectively.

(In millions)202420232022
Total assets:
Water$3,539.2$3,492.2$2,674.4
Outdoors2,169.32,205.32,214.6
Security649.7721.0605.4
Corporate203.6146.5626.5
Total assets$6,561.8$6,565.0$6,120.9
Capital expenditures:
Water$72.6$104.7$52.1
Outdoors64.4140.0120.2
Security21.510.417.9
Corporate34.81.4—
Capital expenditures, gross193.3256.5190.2
Less: proceeds from disposition of assets(26.9)(2.8)(8.2)
Capital expenditures, net$166.4$253.7$182.0
Net sales by geographic region (a):
United States$3,809.0$3,708.0$3,763.6
China233.6335.2363.9
Canada344.5352.4368.2
Other international221.9230.6227.3
Net sales$4,609.0$4,626.2$4,723.0
Property, plant and equipment, net:
United States$816.4$798.0$673.5
Mexico59.062.955.9
Canada6.77.67.3
China14.517.320.1
Other international102.689.226.9
Property, plant and equipment, net$999.2$975.0$783.7

(a)

Based on country of destination.

  1. Earnings Per Share

The computations of earnings per common share were as follows:

(In millions, except per share data)202420232022
Income from continuing operations$471.9$405.5$539.9
Income from discontinued operations—(1.0)146.8
Net income$471.9$404.5$686.7
Earnings per common share
Basic
Continuing operations$3.78$3.20$4.14
Discontinued operations—(0.01)1.13
Basic earnings per share$3.78$3.19$5.27
Diluted
Continuing operations$3.75$3.17$4.11
Discontinued operations——1.12
Diluted earnings per share$3.75$3.17$5.23
Basic average shares outstanding(a)124.8126.9130.3
Stock-based awards0.90.81.0
Diluted average shares outstanding(a)125.7127.7131.3
Antidilutive stock-based awards excluded from weighted-average number of shares outstanding for diluted earnings per share0.60.91.3

(a)

Reflects the impact of share repurchases during the years ended December 28,2024, and December 30, 2023 and December 31, 2022, respectively.

  1. Other Expense (Income), Net

The components of other expense (income), net, for 2024, 2023 and 2022 were as follows:

(In millions)202420232022
Defined benefit plan cost (income)$11.7$(1.6)$(8.7)
Interest income(5.1)(14.2)(5.8)
Foreign currency losses (gains)4.7(3.4)3.3
Other items, net0.6(0.3)(0.8)
Total other expense (income), net$11.9$(19.5)$(12.0)
  1. Contingencies

Litigation

The Company is a defendant in lawsuits that are ordinary, routine litigation matters incidental to its businesses. It is not possible to predict the outcome of the pending actions, and, as with any litigation, it is possible that these actions could be decided unfavorably to the Company. The Company believes that there are meritorious defenses to these actions and that these actions will not have a material adverse effect upon the Company’s results of operations, cash flows or financial condition, and, where appropriate, these actions are being vigorously contested. Accordingly, the Company believes the likelihood of material loss is remote.

Environmental

We are involved in remediation activities to clean up hazardous wastes as required by federal and state laws. Liabilities for remediation costs of each site are based on our best estimate of undiscounted future costs, excluding possible insurance recoveries or recoveries from other third parties. Uncertainties about the status of laws, regulations, technology and information related to individual sites make it difficult to develop estimates of future environmental remediation exposures. Some of the potential liabilities relate to sites we own, and some relate to sites we no longer own or never owned. Several of our subsidiaries have been designated as potentially responsible parties (“PRP”) under Superfund or similar state laws. In most instances where our subsidiaries are named as a PRP, we enter into cost-sharing arrangements with other PRPs. We give notice to insurance carriers of potential PRP liability, but very rarely, if ever, receive reimbursement from insurance for PRP costs. We believe compliance with current environmental protection laws (before taking into account estimated recoveries from third parties) will not have a material adverse effect upon our results of operations, cash flows or financial condition.

  1. Subsequent Events

On February 4, 2025, the Company's Board of Directors authorized the repurchase of up to $1 billion of shares of the Company’s outstanding common stock over the next two years on the open market or in privately negotiated transactions or otherwise (including pursuant to a Rule 10b5-1 trading plan, block trades and accelerated share repurchase transactions), in accordance with applicable securities laws. The new $1 billion share repurchase authorization replaced a then existing authorization, effective on February 4, 2025, that otherwise would have expired on January 29, 2026.

The new purchases, if made, will occur from time to time depending on market conditions. The newly announced share repurchase authorization does not obligate the Company to repurchase any dollar amount or number of shares of common stock. The authorization is in effect until February 4, 2027, and may be suspended or discontinued at any time.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.