VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
FELE
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
FELEFranklin Electric Co., Inc.
$105.49$4.7B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksFELECash Flow

Franklin Electric Co., Inc. (FELE) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash conversion efficiency is highly inconsistent, with the OCF/NI ratio fluctuating significantly from a negative 1.19 in 2026Q1 to a peak of 6.14 in 2025Q3 due to working capital swings.

FELE Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations217.47M238.88M261.35M315.71M101.67M129.76M211.85M177.68M128.44M66.75M115.37M98.26M47.35M98.27M70.19M99.92M92.79M112.58M44.45M4.24M55.39M74.16M57.51M46.96M57.85M39.92M18.75M36.1M31M22M30.9M
Operating CF Margin %-11.21%12.93%15.29%4.98%7.81%16.98%13.52%9.89%5.93%12.15%10.62%4.52%10.18%7.87%12.17%13%17.99%5.96%0.7%9.93%18.38%15.54%13.06%16.3%12.36%5.76%12.31%11.38%7.25%10.28%
Operating CF Growth %-85.48%-8.6%-17.22%210.51%-21.65%-38.75%19.24%38.34%92.4%-42.14%17.41%107.53%-51.82%40.01%-29.75%7.68%-17.58%153.3%948.55%-92.35%-25.32%28.97%22.45%-18.82%44.91%112.95%-48.07%16.45%40.91%-28.8%99.35%
Net Income150.46M148.69M179.61M194.73M188.81M154.97M101.16M96M105.52M78.59M79.31M73.69M70.85M82.7M83.74M63.72M39.97M26.72M44.11M28.68M57M46.01M38.08M34.48M32.2M27.15M22.23M26.8M24.8M25.5M21.5M
Depreciation & Amortization48.35M62.88M56.07M52.26M50.37M44.57M36.49M36.98M38.6M38.51M35.53M35.48M37.21M31.36M28.34M25.3M24.04M25.39M24.16M20.36M17.99M14.97M15.14M13.75M12.88M12.66M10.84M7.5M7.5M7.6M8.4M
Stock-Based Compensation8.99M13.2M12.06M10.13M10.97M11.73M10.07M8.96M8.45M7.11M6.89M5.63M7.47M4.88M6.25M3.97M4.27M4.98M0000000000000
Deferred Taxes-145K0-19.65M-1.61M-1.23M126K-4.27M-2.57M-5.16M10.2M2.98M-6.8M-2.42M1.71M8.57M3.87M9.7M-1.54M12.39M913K-9.93M284K1.22M3.12M664K2.92M-34K700K-1.6M-900K-100K
Other Non-Cash Items-111.83M63.5M29.76M30.72M25.93M9.33M14.33M14.23M1.02M-10.93M-306K-2.58M-113K-283K-15.43M1.91M434K3.14M3.68M3.76M3.21M-412K187K-582K-2.92M1.7M275K-100K-200K-3.2M0
Working Capital Changes120.39M-49.38M3.5M29.47M-173.18M-90.97M54.08M24.08M-19.99M-56.72M-9.04M-7.14M-65.66M-22.08M-41.28M1.16M14.38M53.9M-40.08M-50.28M-8.23M13.14M2.88M-4.29M14.6M-6.48M-14.56M1.1M500K-7M1.1M
Change in Receivables-8.79M11.42M-17.05M19.15M-44.8M-31.93M22.05M1.08M-8.19M9.95M-21.33M3.44M-29.06M-16.73M-9.6M0000000000000000
Change in Inventory-11.41M-26.18M10.89M48.18M-101.08M-123.08M13.14M17.23M-4.78M-46.37M-7.64M9.35M-32.78M-7.61M-23.71M3.92M13.42M43.88M-15.61M-29.09M-10.98M-10.64M-1.17M-2.14M7.43M-697K-2.52M-6.1M-4.1M-3.1M2.2M
Change in Payables-27.28M-12.77M15.29M-23.09M-12.28M89.04M20.52M6.77M1.68M-11.07M11.78M-19.74M22.85M2.13M00000000000000000
Cash from Investing-50.55M-157.13M-45.63M-74.29M-43.07M-264.81M-78.81M-41.81M-66.29M-84.7M-33.77M-28.24M-77.72M-76.45M-101.64M-65.75M-22.34M-28.74M-64.97M-63.23M-131.59M-63.45M-30.4M-15.45M-57.2M-10.16M-25.59M-100K-11.4M9.6M-38.1M
Capital Expenditures-47.98M-45.34M-41.68M-41.41M-41.9M-30.12M-22.86M-21.86M-22.43M-33.48M-39.14M-26.17M-35.52M-67.85M-40.06M-23.06M-11.89M-12.04M-25.64M-28.28M-23.19M-17.84M-21.11M-15.26M-15.57M-6.71M-14.11M-13.7M-24.6M-8.6M-6.2M
CapEx % of Revenue2.2%2.13%2.06%2.01%2.05%1.81%1.83%1.66%1.73%2.98%4.12%2.83%3.39%7.03%4.49%2.81%1.67%1.92%3.44%4.7%4.16%4.42%5.7%4.25%4.39%2.08%4.33%4.67%9.03%2.84%2.06%
Acquisitions278K00-33.34M-1.19M-235.7M-55.91M-20.83M-44.97M-51.78M-1.01M-3.89M-42.31M-9.21M-64.36M-32.2M-11.79M-16.77M-38.38M-35.29M-144.74M-8.51M-9.31M0-30.34M0-17.69M100K100K35.6M300K
Investments-------------------------------
Other Investing111.82M-111.79M-3.95M463K15K1.01M-40K876K1.11M566K6.37M1.82M-1.49M762K1.23M-10.49M1.33M68K-944K344K343K-1.11M19K-193K-14.31M-448K-2.77M-5.3M-7.5M-500K-500K
Cash from Financing-162.14M-197.31M-74.07M-192.19M-48.47M50.89M-66.58M-126.65M-66.79M-22.58M-51.7M-41.15M-44.34M11.05M-19.26M-15.47M-14.46M-47.29M8.88M87.04M54.77M-8.97M-7.12M-23.97M-2.69M-19.02M-12.32M-26M-26.1M-31.8M-2.5M
Debt Issued (Net)-304.21M17.72M29.23M-115.53M28.94M94.72M-21.07M-90.94M-18.98M1.88M-30.39M43.58M-18.82M25.05M-4.44M-76K-1.22M-36.21M23.76M98.57M48.7M-1.05M-1.55M-13.23M7.15M-802K-1.06M-3.4M1.3M100K-100K
Equity Issued (Net)-154.84M-160.3M-53.84M-34.14M-36.63M-10.43M-15.83M-7.55M-34.19M876K-7.42M-46.53M-7.68M1.7M-6.26M-5M-2.23M666K-4.37M-3.08M9.92M523K1.02M-5.03M-4.57M-13.1M-6.81M-18.2M-24.2M-28.8M800K
Dividends Paid-49.28M-50M-46.88M-41.72M-36.99M-33.4M-29.68M-27.67M-22.61M-20.29M-19.14M-18.93M-17.42M-15.29M-13.81M-12.89M-12.33M-11.89M-11.37M-10.83M-9.83M-8.45M-6.82M-5.95M-5.5M-5.12M-4.68M-4.2M-3.8M-3.4M-2.9M
Share Repurchases-171.91M-165.62M-61.04M-43.33M-40.49M-25.95M-19.55M-10.74M-34.19M-3.62M-7.42M-48.58M-10.61M-12.36M-21.69M-13.91M-7.24M0-7.82M-8.12M-198K-13.78M-3.09M-9.78M-10.52M-14.16M-8.35M-20.1M-26M-30.6M0
Other Financing346.19M-4.72M-2.59M-802K-3.79M00-487K9M-5.05M5.24M-19.27M-412K-402K5.25M2.5M1.32M144K856K2.38M5.97M0232K233K232K0233K-200K600K300K-300K
Net Change in Cash-3.59M-120.88M135.58M39.17M5.25M-90.25M66.38M5.23M-8.06M-37.1M22.77M22.42M-75.41M31.21M-50M13.27M53.2M39.94M-18.32M31.3M-18.18M1.53M20.64M9.83M-617K11.12M-18.21M10.8M-6.2M300K-9.1M
Free Cash Flow169.49M193.54M219.67M274.3M59.77M99.65M189M155.82M106M33.27M76.24M72.09M11.82M30.43M30.14M76.86M80.91M100.55M18.81M-24.04M32.2M56.32M36.4M31.7M42.28M33.21M4.64M22.4M6.4M13.4M24.7M
FCF Margin %7.79%9.08%10.87%13.28%2.92%6%15.15%11.85%8.17%2.96%8.03%7.79%1.13%3.15%3.38%9.36%11.33%16.06%2.52%-3.99%5.77%13.96%9.84%8.82%11.92%10.29%1.42%7.64%2.35%4.42%8.21%
FCF Growth %-16.88%-11.9%-19.91%358.91%-40.02%-47.28%21.29%47%218.61%-56.36%5.75%509.71%-61.14%0.97%-60.79%-5%-19.53%434.62%178.23%-174.67%-42.83%54.74%14.81%-25.03%27.31%615.82%-79.29%250%-52.24%-45.75%162.77%
FCF per Share3.754.284.725.851.272.124.053.332.250.711.621.500.240.630.631.611.722.160.40-0.510.691.210.790.700.930.730.100.480.130.260.46
FCF Conversion (FCF/Net Income)1.13x1.62x1.45x1.63x0.54x0.84x2.11x1.86x1.21x0.85x1.47x1.35x0.68x1.20x0.85x1.58x2.38x4.33x1.01x0.15x0.97x1.61x1.51x1.36x1.80x1.47x0.84x1.35x1.25x0.86x1.44x
Interest Paid006.42M12.12M11.21M5.19M4.7M8.39M10.79M9.37M8.96M10.21M10.85M10.16M11.49M10.5M9.69M00000000000000
Taxes Paid0058.02M55.12M48.34M37.39M23.87M16.95M27.02M25.81M22.3M14.26M29.07M19.06M22.64M13.84M13.9M00000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Volatility

As reported in financial statements, the relationship between net income and operating cash flow is highly inconsistent, with OCF/NI ratios swinging from a negative 1.19 in 2026Q1 to a peak of 6.14 in 2025Q3, indicating significant quarterly disconnects between accounting profits and actual cash generation.

The extreme variance in the conversion ratio suggests that reported net income is frequently impacted by non-cash items or timing differences that do not reflect the underlying cash-generating capacity of the business. Investors should monitor whether these fluctuations are driven by seasonal inventory builds or accounting adjustments, as the lack of correlation between earnings and cash flow complicates the assessment of true operational performance.

Free Cash Flow Margin Instability

Based on recent SEC filings, Franklin Electric's free cash flow trajectory is characterized by sharp quarterly swings, with FCF margins fluctuating from a negative 10.1% in 2026Q1 to a high of 22.4% in 2023Q4, highlighting a lack of consistent cash conversion efficiency across the business cycle.

The volatility in FCF margins appears to be heavily influenced by the company's working capital management rather than structural changes in profitability. This inconsistency suggests that the business may struggle to maintain a predictable cash flow profile, which warrants further investigation into the sustainability of its current capital allocation strategy.

Working Capital Drives Cash Swings

According to the provided cash flow data, working capital changes are the primary driver of liquidity variance, with quarterly shifts ranging from a $113.3M inflow in 2025Q3 to a $76.6M outflow in 2025Q1, reflecting the significant impact of inventory and receivables management on the company's cash position.

The magnitude of these working capital swings suggests that the company's cash flow is highly sensitive to the timing of inventory procurement and the collection cycles within its distribution network. This reliance on working capital optimization to fund operations may indicate that the underlying business model is more capital-intensive than the consolidated margins would otherwise imply.

Capital Allocation Prioritizes Shareholder Returns

As evidenced by the cash flow statements, Franklin Electric consistently utilizes cash for dividends and share repurchases, with buybacks reaching $122.4M in 2025Q2, even during periods where operating cash flow was significantly pressured by working capital outflows and seasonal demand fluctuations.

The commitment to returning capital to shareholders appears to be a management priority, yet the timing of these outflows relative to volatile cash generation may limit the company's financial flexibility. Investors should monitor whether this aggressive deployment strategy remains sustainable if the current volatility in operating cash flow persists over the coming quarters.

FELE — Frequently Asked Questions

Quick answers to the most common questions about buying FELE stock.

How much cash does Franklin Electric Co., Inc. (FELE) generate from operations?

Franklin Electric Co., Inc. (FELE) generated $238.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Franklin Electric Co., Inc.'s free cash flow?

Franklin Electric Co., Inc. (FELE) generated $193.5M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Franklin Electric Co., Inc.'s capital expenditure (CapEx)?

Franklin Electric Co., Inc. (FELE) spent $45.3M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Franklin Electric Co., Inc. distribute cash to shareholders?

In 2025, Franklin Electric Co., Inc. (FELE) returned $50.0M to shareholders via cash dividends and spent $165.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.