Spectrum Brands Holdings Reports Fiscal 2015 Second Quarter Results
Reaffirms Outlook for 6th Consecutive Year of Record Performance in Fiscal 2015
Net Cash Provided from Operating Activities after Purchases of Property, Plant and Equipment (Free Cash Flow) Expected to Grow to Approximately
During the second quarter of fiscal 2015,
Fiscal 2015 Second Quarter Financial Highlights:
- Net sales of
$1.07 billion in the second quarter of fiscal 2015 increased 4.4 percent compared to$1.02 billion last year. Excluding the negative impact of$54.8 million of foreign exchange, as well as acquisition sales of$71.8 million , net sales increased 2.8 percent from the prior year.West Coast port delays negatively impacted net sales by$15.0 in the second quarter of fiscal 2015. - Net income of
$27.8 million and diluted earnings per share of$0.52 in the second quarter of fiscal 2015 compared to net income of$33.8 million and diluted earnings per share of$0.64 in fiscal 2014. - Adjusted diluted earnings per share, a non-GAAP measure, of
$0.69 in the second quarter of fiscal 2015 decreased from$0.72 last year due predominantly to the negative impact of foreign exchange and interest expense related to acquisitions. See Table 4 for a reconciliation to GAAP earnings per share. - Adjusted EBITDA, a non-GAAP measure, of
$159.1 million in the second quarter of fiscal 2015 increased 1.7 percent compared to$156.5 in fiscal 2014. Excluding the negative impact of$22.2 million of foreign exchange, as well as acquisition EBITDA of$8.6 million , adjusted EBITDA of$172.7 million increased 10.4 percent versus the prior year’s quarter.West Coast port delays negatively impacted adjusted EBITDA by$6.2 million in the second quarter of fiscal 2015. See Table 5 for a reconciliation to GAAP net income. - Adjusted EBITDA margin, a non-GAAP measure, in the second quarter of fiscal 2015 of 14.9 percent decreased from 15.3 percent in the year-ago quarter due primarily to the unfavorable impacts of foreign exchange, acquisitions and port delays. See Table 5 for a reconciliation to GAAP net income.
“We reported another solid quarter, keeping us on track to deliver record performance in fiscal 2015,” said Andreas Rouvé, Chief Executive Officer of
“Similar to the first quarter, our sales grew in the low to mid-single digit range on a constant currency basis and after adjusting for acquisitions and an unfavorable impact from the port delays. Our gross margin held steady in the face of these challenges, and we are pleased that both reported and organic adjusted EBITDA increased in the quarter.
“We are executing well on our core sales growth strategies,” he said. “They include leveraging our international footprint to enter more countries, expanding and serving more channels, and using our strong retailer relationships to launch more categories. We benefit from a broad country and product portfolio mix and international sales organization. Our Spectrum Value Model continues to be an effective global go-to-market strategy.
“At the same time, we are accelerating the pace of innovation across our businesses. New products are being launched globally at a faster rate, enabling us in many cases to introduce higher price points and margins. In addition, cost improvement savings were meaningful in the quarter, and we are pricing where we can to mitigate foreign currency and inflation impacts. Our restructuring initiatives also help to offset foreign currency headwinds.
“The three accretive acquisitions in our HHI and Global Pet businesses – Tell, the IAMS and Eukanuba European pet food business and
“We continue to expect a sixth consecutive year of record results in fiscal 2015,” Mr. Rouvé said. “Our focus remains on growing our adjusted EBITDA and maximizing sustainable free cash flow.”
Fiscal 2015 Second Quarter Consolidated Financial Results
Net sales of
Gross profit and gross profit margin in the second quarter of fiscal 2015 were
Operating expenses of
The Company reported GAAP net income of
Adjusted EBITDA, a non-GAAP measure, of
Fiscal 2015 First Half Consolidated Financial Results
Net sales of
The Company reported GAAP net income of
Fiscal 2015 first half adjusted EBITDA of
Fiscal 2015 Second Quarter Segment Level Data
Global Batteries & Appliances
The Global Batteries & Appliances segment reported fiscal 2015 second quarter net sales of
Global battery net sales of
Net sales for the global personal care product category of
Net sales of
With segment net income, as adjusted, of
Hardware & Home Improvement
The Hardware & Home Improvement (HHI) segment net sales of
The segment reported net income, as adjusted, of
Segment net income, as adjusted, was
Home and Garden
The Home and Garden segment reported record second quarter results. Fiscal 2015 second quarter net sales of
The segment reported fiscal 2015 second quarter net income, as adjusted, of
Liquidity and Debt
Fiscal 2015 Outlook
Fiscal 2015 free cash flow is projected to be approximately
Conference Call/Webcast Scheduled for
A replay of the live webcast also will be accessible through the Event Calendar page in the Investor Relations section of the Company’s website. A telephone replay of the conference call will be available through
About
Non-GAAP Measurements
Management believes that certain non-GAAP financial measures may be useful in certain instances to provide additional meaningful comparisons between current results and results in prior operating periods. Excluding the impact of currency exchange rate fluctuations may provide additional meaningful information about underlying business trends. In addition, within this release, including the tables attached hereto, reference is made to adjusted diluted earnings per share and adjusted earnings before interest, taxes, depreciation and amortization (EBITDA). See attached Table 4, “Reconciliation of GAAP Diluted Income Per Share to Adjusted Diluted Earnings Per Share,” for a complete reconciliation of diluted earnings per share on a GAAP basis to adjusted diluted earnings per share, and see attached Table 5, “Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA,” for a reconciliation of GAAP Net Income (Loss) to adjusted EBITDA for the three months and six months ended
Forward-Looking Statements
Certain matters discussed in this news release and other oral and written statements by representatives of the Company regarding matters such as the Company’s ability to meet its expectations for its fiscal 2015 (including its ability to increase its net sales and adjusted EBITDA) may be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. We have tried, whenever possible, to identify these statements by using words like “future,” “anticipate”, “intend,” “plan,” “estimate,” “believe,” “expect,” “project,” “forecast,” “could,” “would,” “should,” “will,” “may,” and similar expressions of future intent or the negative of such terms. These statements are subject to a number of risks and uncertainties that could cause results to differ materially from those anticipated as of the date of this release. Actual results may differ materially as a result of (1) Spectrum Brands Holdings’ ability to manage and otherwise comply with its covenants with respect to its significant outstanding indebtedness, (2) our ability to integrate and realize synergies from our recent acquisition and any possible future acquisitions, (3) risks related to changes and developments in external competitive market factors, such as introduction of new product features or technological developments, development of new competitors or competitive brands or competitive promotional activity or spending, (4) changes in consumer demand for the various types of products
Table 1 | ||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. |
||||||||||||||||
Condensed Consolidated Statements of Operations | ||||||||||||||||
For the three and six month periods ended March 29, 2015 and March 30, 2014 | ||||||||||||||||
(Unaudited) | ||||||||||||||||
($ in millions, except per share amounts) | ||||||||||||||||
THREE MONTHS | SIX MONTHS | |||||||||||||||
F2015 | F2014 | INC % | F2015 | F2014 | INC % | |||||||||||
Net sales | $ | 1,067.0 | $ | 1,021.7 | 4.4 % | $ | 2,134.8 | $ | 2,122.3 | 0.6 % | ||||||
Cost of goods sold | 692.1 | 661.0 | 1,389.5 | 1,378.7 | ||||||||||||
Restructuring and related charges | 0.2 | 1.1 | 0.4 | 2.8 | ||||||||||||
Gross profit | 374.7 | 359.6 | 4.2 % | 744.9 | 740.8 | 0.6 % | ||||||||||
Selling | 173.1 | 165.7 | 332.9 | 329.9 | ||||||||||||
General and administrative | 84.3 | 75.9 | 152.6 | 148.9 | ||||||||||||
Research and development | 12.8 | 12.3 | 24.0 | 23.1 | ||||||||||||
Acquisition and integration related charges | 11.9 | 6.3 | 20.0 | 11.8 | ||||||||||||
Restructuring and related charges | 4.2 | 6.8 | 11.4 | 9.5 | ||||||||||||
Total operating expenses | 286.3 | 267.0 | 540.9 | 523.2 | ||||||||||||
Operating income | 88.4 | 92.6 | 204.0 | 217.6 | ||||||||||||
Interest expense | 49.2 | 47.4 | 93.6 | 104.4 | ||||||||||||
Other expense, net | 3.2 | 0.8 | 3.9 | 1.6 | ||||||||||||
Income from continuing operations before income taxes | 36.0 | 44.4 | 106.5 | 111.6 | ||||||||||||
Income tax expense | 8.1 | 10.5 | 28.6 | 23.3 | ||||||||||||
Net income | 27.9 | 33.9 | 77.9 | 88.3 | ||||||||||||
Less: Net income attributable to non-controlling interest | 0.1 | 0.1 | 0.3 | 0.2 | ||||||||||||
Net income attributable to controlling interest | $ | 27.8 | $ | 33.8 | $ | 77.6 | $ | 88.1 | ||||||||
Average shares outstanding (a) | 53.3 | 52.7 | 53.0 | 52.6 | ||||||||||||
Basic income per share attributable to controlling interest | $ | 0.52 | $ | 0.64 | $ | 1.46 | $ | 1.68 | ||||||||
Average shares and common stock equivalents outstanding (a) | 53.3 | 53.0 | 53.1 | 52.8 | ||||||||||||
Diluted income per share attributable to controlling interest | $ | 0.52 | $ | 0.64 | $ | 1.46 | $ | 1.67 | ||||||||
Cash dividends declared per common share | $ | 0.33 | $ | 0.30 | $ | 0.63 | $ | 0.55 | ||||||||
(a) Per share figures calculated prior to rounding. |
Table 2 | ||||||||
SPECTRUM BRANDS HOLDINGS, INC. | ||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||
For the six month periods ended March 29, 2015 and March 30, 2014 | ||||||||
(Unaudited) | ||||||||
($ in millions) | ||||||||
SIX MONTHS ENDED | ||||||||
2015 | 2014 | |||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 77.9 | $ | 88.3 | ||||
Adjustments to reconcile net income to net cash used by operating activities, net of effects of acquisitions: | ||||||||
Depreciation | 37.1 | 36.5 | ||||||
Amortization of intangibles | 41.7 | 40.7 | ||||||
Amortization of unearned restricted stock compensation | 19.4 | 17.9 | ||||||
Amortization of debt issuance costs | 5.1 | 5.2 | ||||||
Non-cash increase to cost of goods sold due to acquisitions inventory step up | 3.0 | — | ||||||
Write off unamortized discount on retired debt | — | 2.8 | ||||||
Write off of debt issuance costs | — | 6.4 | ||||||
Other non-cash adjustments | 7.2 | 3.4 | ||||||
Net changes in operating assets and liabilities | (371.7 | ) | (356.8 | ) | ||||
Net cash used by operating activities | (180.3 | ) | (155.6 | ) | ||||
Cash flows from investing activities: | ||||||||
Purchases of property, plant and equipment | (29.9 | ) | (36.8 | ) | ||||
Acquisition of Tell Manufacturing, net of cash acquired | (29.2 | ) | — | |||||
Acquisition of European IAMS and Eukanuba, net of cash acquired | (116.0 | ) | — | |||||
Acquisition of Salix Animal Health, net of cash acquired | (147.5 | ) | — | |||||
Acquisition of Liquid Fence, net of cash acquired | — | (25.3 | ) | |||||
Proceeds from sales of property, plant and equipment | 1.2 | — | ||||||
Other investing activities | (0.9 | ) | (0.1 | ) | ||||
Net cash used by investing activities | (322.3 | ) | (62.2 | ) | ||||
Cash flows from financing activities: | ||||||||
Proceeds from issuance of Term Loan, net of discount | — | 523.7 | ||||||
Proceeds from issuance of 6.125% Notes | 250.0 | — | ||||||
Proceeds from Euro Term Loan Tranche B | 185.4 | — | ||||||
Payment of senior credit facilities, excluding ABL revolving credit facility | (15.2 | ) | (530.8 | ) | ||||
Debt issuance costs | (6.9 | ) | (5.4 | ) | ||||
Other debt financing, net | (0.1 | ) | 11.6 | |||||
Reduction of other debt | (3.6 | ) | (1.6 | ) | ||||
ABL revolving credit facility, net | 42.0 | 167.5 | ||||||
Cash dividends paid | (33.5 | ) | (29.0 | ) | ||||
Treasury stock purchases | (8.5 | ) | (4.5 | ) | ||||
Share based tax withholding payments, net of proceeds upon vesting | (1.9 | ) | (26.5 | ) | ||||
Net cash provided by financing activities | 407.7 | 105.0 | ||||||
Effect of exchange rate changes on cash and cash equivalents | (11.9 | ) | (1.1 | ) | ||||
Net decrease in cash and cash equivalents | (106.8 | ) | (113.9 | ) | ||||
Cash and cash equivalents, beginning of period | 194.6 | 207.3 | ||||||
Cash and cash equivalents, end of period | $ | 87.8 | $ | 93.4 |
Table 3 | ||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | ||||||||||||
Supplemental Financial Data | ||||||||||||
As of and for the three and six month periods ended March 29, 2015 and March 30, 2014 | ||||||||||||
(Unaudited) | ||||||||||||
($ in millions) | ||||||||||||
Supplemental Financial Data | F2015 | F2014 | ||||||||||
Cash and cash equivalents | $ | 87.8 | $ | 93.4 | ||||||||
Trade receivables, net | $ | 494.8 | $ | 525.2 | ||||||||
Days Sales Outstanding (a) | 38.8 | 43.0 | ||||||||||
Inventory | $ | 814.0 | $ | 725.9 | ||||||||
Inventory Turnover (b) | 3.8 | 4.0 | ||||||||||
Total debt | $ | 3,376.1 | $ | 3,429.5 | ||||||||
THREE MONTHS | SIX MONTHS | |||||||||||
Supplemental Cash Flow Data | F2015 | F2014 | F2015 | F2014 | ||||||||
Depreciation and amortization, excluding amortization of debt issuance costs | $ | 53.7 | $ | 50.5 | $ | 98.2 | $ | 95.1 | ||||
Capital expenditures | $ | 15.7 | $ | 20.9 | $ | 29.9 | $ | 36.8 | ||||
THREE MONTHS | SIX MONTHS | |||||||||||
Supplemental Segment Sales & Profitability | F2015 | F2014 | F2015 | F2014 | ||||||||
Net Sales | ||||||||||||
Global Batteries & Appliances | $ | 443.9 | $ | 480.9 | $ | 1,080.4 | $ | 1,140.2 | ||||
Hardware & Home Improvement | 289.4 | 266.9 | 560.6 | 545.3 | ||||||||
Global Pet Supplies | 209.8 | 159.4 | 330.4 | 288.5 | ||||||||
Home and Garden | 123.9 | 114.5 | 163.4 | 148.3 | ||||||||
Total net sales | $ | 1,067.0 | $ | 1,021.7 | $ | 2,134.8 | $ | 2,122.3 | ||||
Segment Profit | ||||||||||||
Global Batteries & Appliances | $ | 41.8 | $ | 44.2 | $ | 138.4 | $ | 141.4 | ||||
Hardware & Home Improvement | 37.3 | 34.8 | 76.1 | 74.8 | ||||||||
Global Pet Supplies | 18.7 | 20.6 | 24.4 | 33.6 | ||||||||
Home and Garden | 28.3 | 23.1 | 31.1 | 21.9 | ||||||||
Total segment profit | 126.1 | 122.7 | 270.0 | 271.7 | ||||||||
Corporate | 21.4 | 15.9 | 34.2 | 30.0 | ||||||||
Acquisition and integration related charges | 11.9 | 6.3 | 20.0 | 11.8 | ||||||||
Restructuring and related charges | 4.4 | 7.9 | 11.8 | 12.3 | ||||||||
Interest expense | 49.2 | 47.4 | 93.6 | 104.4 | ||||||||
Other expense, net | 3.2 | 0.8 | 3.9 | 1.6 | ||||||||
Income from continuing operations before income taxes | $ | 36.0 | $ | 44.4 | $ | 106.5 | $ | 111.6 |
(a) Reflects actual days sales outstanding at end of period. |
(b) Reflects cost of sales (excluding restructuring and related charges) during the last twelve months divided by average inventory during the period. |
Table 4 | ||||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | ||||||||||||||||||||
Reconciliation of GAAP Diluted Income Per Share to Adjusted Diluted Earnings Per Share | ||||||||||||||||||||
For the three and six month periods ended March 29, 2015 and March 30, 2014 | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
THREE MONTHS | SIX MONTHS | |||||||||||||||||||
F2015 | F2014 | F2015 | F2014 | |||||||||||||||||
Diluted income per share, as reported | $ | 0.52 | $ | 0.64 | $ | 1.46 | $ | 1.67 | ||||||||||||
Adjustments, net of tax: | ||||||||||||||||||||
Acquisition and integration related charges | 0.15 | (a) | 0.08 | (b) | 0.24 | (c) | 0.15 | (d) | ||||||||||||
Restructuring and related charges | 0.05 | (e) | 0.09 | (f) | 0.14 | (e) | 0.15 | (f) | ||||||||||||
Debt refinancing costs | — | — | — | 0.14 | (g) | |||||||||||||||
Income taxes | (0.08 | ) | (h) | (0.09 | ) | (i) | (0.16 | ) | (h) | (0.30 | ) | (i) | ||||||||
Purchase accounting inventory adjustment | 0.03 | (j) | — | 0.04 | (k) | — | ||||||||||||||
Other | 0.02 | (l) | — | 0.03 |
(m) |
|
— | |||||||||||||
0.17 | 0.08 | 0.29 | 0.14 | |||||||||||||||||
Diluted income per share, as adjusted | $ | 0.69 | $ | 0.72 | $ | 1.75 | $ | 1.81 |
(a) For the three months ended March 29, 2015, reflects $7.7 million, net of tax, of Acquisition and integration related charges, as follows: (i) $2.7 million related to the acquisition of Proctor & Gamble's European pet food business consisting of the IAMS and Eukanuba brands ("European IAMS and Eukanuba"); (ii) $3.3 million related to the acquisition of Salix Animal Health LLC ("Salix"); (iii) $2.0 million related the acquisition of the HHI Business; (iv) $0.4 million related to the acquisition of Tell Manufacturing ("Tell"); (v) $0.2 million related to the acquisition of The Liquid Fence Company ("Liquid Fence"); and (vi) $(0.9) million related to other acquisition activity. |
(b) For the three months ended March 30, 2014, reflects $4.1 million, net of tax, of Acquisition and integration related charges, as follows: (i) $2.4 million related to the acquisition of the HHI Business; (ii) $0.8 million related to the acquisition of Liquid Fence; and (iii) $0.9 million related to the acquisition of Shaser and other acquisition activity. |
(c) For the six months ended March 29, 2015, reflects $13.0 million, net of tax, of Acquisition and integration related charges, as follows: (i) $3.3 million related to the acquisition of European IAMS and Eukanuba; (ii) $3.3 million related to the acquisition of Salix; (iii) $4.0 million related the acquisition of the HHI Business; (iv) $0.7 million related to the acquisition of Tell; (v) $0.8 million related to the acquisition of Liquid Fence; and (vi) $0.9 million related to other acquisition activity. |
(d) For the six months ended March 30, 2014, reflects $7.7 million, net of tax, of Acquisition and integration related charges, as follows: (i) $5.1 million related the acquisition of the HHI Business; (ii) $1.1 million related to the acquisition of Tell; and (iii) $1.5 million related to the acquisition of Shaser and other acquisition activity. |
(e) For the three and six months ended March 29, 2015, reflects $2.9 million and $7.7 million, net of tax, respectively, of Restructuring and related charges primarily related to the Global Expense Rationalization Initiatives announced in Fiscal 2013 and the HHI Business Rationalization Initiatives announced in Fiscal 2014. |
(f) For the three and six months ended March 30, 2014, reflects $5.1 million and $8.0 million, net of tax, respectively, of Restructuring and related charges primarily related to the Global Expense Rationalization Initiatives announced in Fiscal 2013. |
(g) For the six months ended March 30, 2014, reflects $7.3 million, net of tax, related to financing fees and the write-off of unamortized debt issuance costs in connection with the replacement of the Company's Term Loan. |
(h) For the three and six months ended March 29, 2015, reflects adjustments to income tax expense of $(4.4) million and $(8.7) million, respectively, to exclude the impact of the valuation allowance against deferred taxes and other tax related items in order to reflect a normalized ongoing effective tax rate. |
(i) For the three and six months ended March 30, 2014, reflects adjustments to income tax expense of $(5.0) million and $(15.8) million, respectively, to exclude the impact of the valuation allowance against deferred taxes and other tax related items in order to reflect a normalized ongoing effective tax rate. |
(j) For the three months ended March 29, 2015, reflects a $1.4 million, net of tax, non-cash increase to cost of goods sold related to inventory fair value adjustments in conjunction with the acquisitions of European IAMS and Eukanuba and Salix. |
(k) For the six months ended March 29, 2015, reflects a $2.0 million, net of tax, non-cash increase to cost of goods sold related to inventory fair value adjustments in conjunction with the acquisitions of European IAMS and Eukanuba, Salix and Tell. |
(l) For the three months ended March 29, 2015, reflects adjustments of $1.1 million, net of tax, for costs related to a severance and transition agreement entered into with a key executive. |
(m) For the six months ended March 29, 2015, reflects adjustments of $1.8 million, net of tax, for costs related to a key executive onboarding, accelerated amortization of stock compensation related to a retention agreement with a key executive and a severance and transition agreement entered into with a another key executive. |
Table 5 | ||||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | ||||||||||||||||||||
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA | ||||||||||||||||||||
For the three month period ended March 29, 2015 | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
($ in millions) | ||||||||||||||||||||
Global | Hardware & | Corporate / | Consolidated | |||||||||||||||||
Batteries & | Home | Global Pet | Home & | Unallocated | Spectrum Brands | |||||||||||||||
Appliances | Improvement | Supplies | Garden | Items (a) | Holdings, Inc. | |||||||||||||||
Net income (loss) attributable to controlling interest, as adjusted (a) | $ | 38.0 | $ | 32.2 | $ | 12.6 | $ | 28.0 | $ | (83.0 | ) | $ | 27.8 | |||||||
Net income (loss) attributable to non-controlling interest | (0.1 | ) | 0.2 | — | — | — | 0.1 | |||||||||||||
Net income (loss), as adjusted (a) | 37.9 | 32.4 | 12.6 | 28.0 | (83.0 | ) | 27.9 | |||||||||||||
Income tax expense | — | — | — | — | 8.1 | 8.1 | ||||||||||||||
Interest expense | — | — | — | — | 49.2 | 49.2 | ||||||||||||||
Acquisition and integration related charges | 1.0 | 2.7 | 3.9 | 0.3 | 4.0 | 11.9 | ||||||||||||||
Restructuring and related charges | 0.7 | 1.3 | 2.3 | 0.1 | — | 4.4 | ||||||||||||||
Purchase accounting inventory fair value adjustment | — | — | 2.2 | — | — | 2.2 | ||||||||||||||
Other (b) | — | — | — | — | 1.7 | 1.7 | ||||||||||||||
Adjusted EBIT | 39.6 | 36.4 | 21.0 | 28.4 | (20.0 | ) | 105.4 | |||||||||||||
Depreciation and amortization (c) | 17.5 | 9.3 | 9.9 | 3.1 | 13.9 | 53.7 | ||||||||||||||
Adjusted EBITDA | $ | 57.1 | $ | 45.7 | $ | 30.9 | $ | 31.5 | $ | (6.1 | ) | $ | 159.1 | |||||||
Note: Amounts calculated prior to rounding. |
(a) It is the Company's policy to record Income tax expense and Interest expense on a consolidated basis. Accordingly, such amounts are not reflected in the results of the operating segments and are presented within Corporate/Unallocated Items. |
(b) Other relates to costs associated with a transition agreement with a key executive. |
(c) Included within depreciation and amortization is amortization of stock based compensation. |
Table 5 | ||||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | ||||||||||||||||||||
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA | ||||||||||||||||||||
For the six month period ended March 29, 2015 | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
($ in millions) | ||||||||||||||||||||
Global | Hardware & | Corporate / | Consolidated | |||||||||||||||||
Batteries & | Home | Global Pet | Home & | Unallocated | Spectrum Brands | |||||||||||||||
Appliances | Improvement | Supplies | Garden | Items (a) | Holdings, Inc. | |||||||||||||||
Net income (loss) attributable to controlling interest, as adjusted (a) | $ | 126.4 | $ | 70.4 | $ | 15.4 | $ | 28.8 | $ | (163.4 | ) | $ | 77.6 | |||||||
Net (income) loss attributable to non-controlling interest | (0.2 | ) | 0.5 | — | — | — | 0.3 | |||||||||||||
Net income (loss), as adjusted (a) | 126.2 | 70.9 | 15.4 | 28.8 | (163.4 | ) | 77.9 | |||||||||||||
Income tax expense | — | — | — | — | 28.6 | 28.6 | ||||||||||||||
Interest expense | — | — | — | — | 93.6 | 93.6 | ||||||||||||||
Acquisition and integration related charges | 2.6 | 4.5 | 4.3 | 2.2 | 6.4 | 20.0 | ||||||||||||||
Restructuring and related charges | 5.5 | 1.5 | 4.4 | 0.1 | 0.3 | 11.8 | ||||||||||||||
Purchase accounting inventory fair value adjustment | — | 0.8 | 2.2 | — | — | 3.0 | ||||||||||||||
Other (b) | — | — | — | — | 1.8 | 1.8 | ||||||||||||||
Adjusted EBIT | 134.3 | 77.7 | 26.3 | 31.1 | (32.7 | ) | 236.7 | |||||||||||||
Depreciation and amortization (c) | 34.9 | 20.0 | 17.6 | 6.4 | 19.3 | 98.2 | ||||||||||||||
Adjusted EBITDA | $ | 169.2 | $ | 97.7 | $ | 43.9 | $ | 37.5 | $ | (13.4 | ) | $ | 334.9 | |||||||
Note: Amounts calculated prior to rounding. |
(a) It is the Company's policy to record Income tax expense and Interest expense on a consolidated basis. Accordingly, such amounts are not reflected in the results of the operating segments and are presented within Corporate/Unallocated Items. |
(b) Other relates to onboarding costs for a key executive and costs associated with a transition agreement with another key executive. |
(c) Included within depreciation and amortization is amortization of stock based compensation. |
Table 5 | ||||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | ||||||||||||||||||||
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA | ||||||||||||||||||||
For the three month period ended March 30, 2014 | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
($ in millions) | ||||||||||||||||||||
Global | Hardware & | Corporate / | Consolidated | |||||||||||||||||
Batteries & | Home | Global Pet | Home & | Unallocated | Spectrum Brands | |||||||||||||||
Appliances | Improvement | Supplies | Garden | Items (a) | Holdings, Inc. | |||||||||||||||
Net income (loss) attributable to controlling interest, as adjusted (a) | $ | 35.8 | 31.7 | $ | 19.4 | $ | 22.8 | $ | (75.9 | ) | $ | 33.8 | ||||||||
Net income (loss) attributable to non-controlling interest | (0.1 | ) | 0.2 | — | — | — | 0.1 | |||||||||||||
Net income (loss), as adjusted (a) | 35.7 | 31.9 | 19.4 | 22.8 | (75.9 | ) | 33.9 | |||||||||||||
Income tax expense | — | — | — | — | 10.5 | 10.5 | ||||||||||||||
Interest expense | — | — | — | — | 47.4 | 47.4 | ||||||||||||||
Acquisition and integration related charges | 2.8 | 1.4 | — | 0.3 | 1.8 | 6.3 | ||||||||||||||
Restructuring and related charges | 4.9 | 2.0 | 1.0 | — | — | 7.9 | ||||||||||||||
Adjusted EBIT | 43.4 | 35.3 | 20.4 | 23.1 | (16.2 | ) | 106.0 | |||||||||||||
Depreciation and amortization (b) | 17.8 | 10.0 | 8.1 | 3.3 | 11.3 | 50.5 | ||||||||||||||
Adjusted EBITDA | $ | 61.2 | $ | 45.3 | $ | 28.5 | $ | 26.4 | $ | (4.9 | ) | $ | 156.5 | |||||||
Note: Amounts calculated prior to rounding. |
(a) It is the Company's policy to record Income tax expense and Interest expense on a consolidated basis. Accordingly, such amounts are not reflected in the results of the operating segments and are presented within Corporate/Unallocated Items. |
(b) Included within depreciation and amortization is amortization of stock based compensation. |
Table 5 | ||||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | ||||||||||||||||||||
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA | ||||||||||||||||||||
For the six month period ended March 30, 2014 | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
($ in millions) | ||||||||||||||||||||
Global | Hardware & | Corporate / | Consolidated | |||||||||||||||||
Batteries & | Home | Global Pet | Home & | Unallocated | Spectrum Brands | |||||||||||||||
Appliances | Improvement | Supplies | Garden | Items (a) | Holdings, Inc. | |||||||||||||||
Net income (loss) attributable to controlling interest, as adjusted (a) | $ | 129.1 | $ | 67.1 | $ | 31.9 | $ | 21.5 | $ | (161.5 | ) | $ | 88.1 | |||||||
Net loss attributable to non-controlling interest | (0.3 | ) | 0.5 | — | — | — | 0.2 | |||||||||||||
Net income (loss), as adjusted (a) | 128.8 | 67.6 | 31.9 | 21.5 | (161.5 | ) | 88.3 | |||||||||||||
Income tax expense | — | — | — | — | 23.3 | 23.3 | ||||||||||||||
Interest expense | — | — | — | — | 104.4 | 104.4 | ||||||||||||||
Acquisition and integration related charges | 4.7 | 3.6 | — | 0.3 | 3.2 | 11.8 | ||||||||||||||
Restructuring and related charges | 7.2 | 3.1 | 1.3 | — | 0.7 | 12.3 | ||||||||||||||
Adjusted EBIT | 140.7 | 74.3 | 33.2 | 21.8 | (29.9 | ) | 240.1 | |||||||||||||
Depreciation and amortization (b) | 34.7 | 20.7 | 15.7 | 6.1 | 17.9 | 95.1 | ||||||||||||||
Adjusted EBITDA | $ | 175.4 | $ | 95.0 | $ | 48.9 | $ | 27.9 | $ | (12.0 | ) | $ | 335.2 | |||||||
Note: Amounts calculated prior to rounding. |
(a) It is the Company's policy to record Income tax expense and Interest expense on a consolidated basis. Accordingly, such amounts are not reflected in the results of the operating segments and are presented within Corporate/Unallocated Items. |
(b) Included within depreciation and amortization is amortization of stock based compensation. |
Table 6 | |||
SPECTRUM BRANDS HOLDINGS, INC. | |||
Reconciliation of Forecasted Cash Flow from Operating Activities to Forecasted Free Cash Flow | |||
For the year ending September 30, 2015 | |||
(Unaudited) | |||
($ in millions) | |||
Forecasted range: | |||
Net Cash provided from Operating Activities |
$ |
475 - 485 | |
Purchases of property, plant and equipment | (75) - (85) | ||
Free Cash Flow |
$ |
400 |
Source:
Investor/Media Contact:
Spectrum Brands Holdings, Inc.
Dave Prichard, 608-278-6141