
H.B. Fuller (FUL) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Feb 2025Income Metrics
Revenue
788.7M
Gross Profit
227.1M
28.79%
Operating Income
46.4M
5.89%
Net Income
13.3M
1.68%
EPS (Diluted)
$0.24
Balance Sheet Metrics
Total Assets
5.1B
Total Liabilities
3.3B
Shareholders Equity
1.9B
Debt to Equity
1.74
Cash Flow Metrics
Operating Cash Flow
75.4M
Free Cash Flow
79.1M
Revenue & Profitability Trend
H.B. Fuller Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.6B | 3.5B | 3.7B | 3.3B | 2.8B |
Cost of Goods Sold | 2.5B | 2.5B | 2.8B | 2.4B | 2.0B |
Gross Profit | 1.1B | 1.0B | 963.7M | 845.3M | 756.6M |
Gross Margin % | 29.8% | 28.7% | 25.7% | 25.8% | 27.1% |
Operating Expenses | |||||
Research & Development | 49.6M | 48.6M | 44.9M | 39.3M | 37.0M |
Selling, General & Administrative | 648.2M | 584.9M | 569.3M | 521.3M | 483.5M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 697.7M | 633.5M | 614.2M | 560.6M | 520.4M |
Operating Income | 364.1M | 375.4M | 349.5M | 284.7M | 236.2M |
Operating Margin % | 10.2% | 10.7% | 9.3% | 8.7% | 8.5% |
Non-Operating Items | |||||
Interest Income | 4.7M | 3.9M | 7.8M | 9.5M | 11.4M |
Interest Expense | 133.1M | 134.6M | 91.5M | 78.1M | 86.8M |
Other Non-Operating Income | -53.0M | -10.6M | -13.8M | 785.0K | -2.5M |
Pre-tax Income | 182.7M | 234.2M | 251.9M | 216.9M | 158.4M |
Income Tax | 56.4M | 93.5M | 77.2M | 63.0M | 41.9M |
Effective Tax Rate % | 30.9% | 39.9% | 30.6% | 29.1% | 26.5% |
Net Income | 130.4M | 145.0M | 180.4M | 161.5M | 123.8M |
Net Margin % | 3.7% | 4.1% | 4.8% | 4.9% | 4.4% |
Key Metrics | |||||
EBITDA | 539.8M | 540.3M | 501.9M | 444.7M | 387.1M |
EPS (Basic) | $2.37 | $2.67 | $3.37 | $3.31 | $2.38 |
EPS (Diluted) | $2.30 | $2.59 | $3.26 | $3.23 | $2.36 |
Basic Shares Outstanding | 54932000 | 54332000 | 53580000 | 52887000 | 52039000 |
Diluted Shares Outstanding | 54932000 | 54332000 | 53580000 | 52887000 | 52039000 |
Income Statement Trend
H.B. Fuller Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 169.4M | 179.5M | 79.9M | 61.8M | 100.5M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 558.3M | 577.9M | 607.4M | 614.6M | 514.9M |
Inventory | 467.5M | 442.0M | 491.8M | 448.4M | 323.2M |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 1.3B | 1.3B | 1.3B | 1.2B | 1.0B |
Non-Current Assets | |||||
Property, Plant & Equipment | 61.1M | 47.4M | 32.4M | 32.7M | 28.4M |
Goodwill | 3.8B | 3.7B | 3.5B | 3.3B | 3.4B |
Intangible Assets | 770.2M | 729.1M | 702.1M | 687.1M | 756.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 64.6M | 69.7M | 65.5M | 80.5M | 68.9M |
Total Non-Current Assets | 3.6B | 3.4B | 3.2B | 3.1B | 3.0B |
Total Assets | 4.9B | 4.7B | 4.5B | 4.3B | 4.0B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 491.4M | 439.7M | 460.7M | 500.3M | 316.5M |
Short-term Debt | 16.0M | 29.3M | 40.2M | 33.9M | 25.6M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 719.3M | 692.8M | 705.7M | 736.8M | 530.1M |
Non-Current Liabilities | |||||
Long-term Debt | 2.1B | 1.9B | 1.8B | 1.6B | 1.8B |
Deferred Tax Liabilities | 141.7M | 176.4M | 183.2M | 179.4M | 165.9M |
Other Non-Current Liabilities | 46.2M | 65.5M | 57.5M | 40.6M | 50.2M |
Total Non-Current Liabilities | 2.4B | 2.3B | 2.1B | 1.9B | 2.1B |
Total Liabilities | 3.1B | 3.0B | 2.9B | 2.7B | 2.7B |
Equity | |||||
Common Stock | 54.7M | 54.1M | 53.7M | 52.8M | 51.9M |
Retained Earnings | 1.9B | 1.8B | 1.7B | 1.6B | 1.5B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.8B | 1.8B | 1.6B | 1.6B | 1.4B |
Key Metrics | |||||
Total Debt | 2.1B | 1.9B | 1.8B | 1.6B | 1.8B |
Working Capital | 579.9M | 619.3M | 593.6M | 484.3M | 489.6M |
Balance Sheet Composition
H.B. Fuller Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 130.4M | 145.0M | 180.4M | 161.5M | 123.8M |
Depreciation & Amortization | 174.7M | 159.8M | 147.0M | 143.2M | 138.8M |
Stock-Based Compensation | 21.9M | 19.9M | 24.4M | 22.4M | 16.9M |
Working Capital Changes | -19.2M | 84.7M | -51.4M | -208.7M | 89.6M |
Operating Cash Flow | 266.3M | 389.9M | 291.3M | 245.3M | 329.5M |
Investing Activities | |||||
Capital Expenditures | -138.1M | -114.1M | -128.4M | -93.2M | -85.8M |
Acquisitions | -273.9M | -205.1M | -250.8M | -5.4M | -9.5M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -407.1M | -319.2M | -375.3M | -94.7M | -109.5M |
Financing Activities | |||||
Share Repurchases | -39.6M | -2.6M | -4.0M | -2.7M | -3.4M |
Dividends Paid | -47.6M | -43.4M | -39.2M | -34.9M | -33.5M |
Debt Issuance | 1.9B | 2.2B | 338.5M | 0 | 300.0M |
Debt Repayment | -1.8B | -2.2B | -159.5M | -156.5M | -518.0M |
Financing Cash Flow | 76.2M | -8.2M | 133.7M | -186.4M | -251.5M |
Free Cash Flow | 163.2M | 259.3M | 126.6M | 117.2M | 244.3M |
Net Change in Cash | -64.6M | 62.6M | 49.7M | -35.7M | -31.5M |
Cash Flow Trend
H.B. Fuller Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
32.22
Forward P/E
12.75
Price to Book
1.71
Price to Sales
0.91
PEG Ratio
-1.87
Profitability Ratios
Profit Margin
2.92%
Operating Margin
12.02%
Return on Equity
5.63%
Return on Assets
4.54%
Financial Health
Current Ratio
1.87
Debt to Equity
119.59
Beta
1.13
Per Share Data
EPS (TTM)
$1.84
Book Value per Share
$34.75
Revenue per Share
$64.29
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ful | 3.2B | 32.22 | 1.71 | 5.63% | 2.92% | 119.59 |
Linde plc | 222.6B | 34.37 | 5.86 | 17.01% | 20.02% | 60.56 |
Sherwin-Williams | 93.0B | 37.03 | 21.05 | 62.43% | 11.03% | 308.57 |
Albemarle | 9.9B | 33.52 | 1.26 | -9.99% | -22.39% | 35.76 |
Eastman Chemical | 7.6B | 9.28 | 1.30 | 14.39% | 8.96% | 90.60 |
NewMarket | 7.5B | 15.90 | 4.68 | 33.74% | 17.28% | 56.98 |
Financial data is updated regularly. All figures are in the company's reporting currency.