Spectrum Brands Holdings Reports 8 Percent Net Sales Increase in Second Quarter of Fiscal 2012 as Operating Income and Adjusted EBITDA Improve 17 Percent and 9 Percent, Respectively
- Net sales increased 8 percent to
$746.3 million in second quarter of fiscal 2012 versus$693.9 million a year ago - Operating income grew 17 percent to
$55.2 million in second quarter of fiscal 2012 versus$47.1 million a year ago - Adjusted EBITDA of
$101.8 million represented a third consecutive record second quarter, and was up 9 percent versus prior year - Diluted loss per share of
$0.56 in fiscal 2012 second quarter narrowed from diluted loss per share of$0.99 last year, while adjusted diluted EPS of$0.34 increased 48 percent compared with$0.23 last year - Strong liquidity position at end of fiscal 2012 second quarter with
$52 million of cash and approximately$50 million drawn on the$300 million ABL Facility, consistent with normal business seasonality - Completed replacement of 12% PIK Notes with 6.75% Notes in second quarter, which lowered cost of capital, reduced annual cash interest expense by approximately
$10 million , and increased strategic and financial flexibility to create shareholder value - Company reaffirms expectations for fiscal 2012 net sales to grow at or above the rate of GDP, says fiscal 2012 should generate net income versus net loss in fiscal 2011, and forecasts adjusted EBITDA to grow at a higher percentage rate than net sales
- Company reaffirms fiscal 2012 goal of at least
$200 million of net cash provided from operating activities after purchases of property, plant and equipment (free cash flow) - Company expects to use its strong free cash flow to continue to reduce debt and delever its balance sheet in the second half of fiscal 2012, resulting in a year-end leverage ratio (total debt to adjusted EBITDA) of approximately 3.4 times or less, consistent with previous guidance
- Company remains on track to deliver
$35-$40 million in annual cost synergies fromRussell Hobbs transaction and$10-$15 million in savings fromGlobal Pet Supplies restructuring, both expected to be fully realized by the end of fiscal 2012
With adjusted EBITDA of
“With the improved second-quarter results reported today, we remain on target to deliver another year of growth and shareholder value creation in fiscal 2012,” said
“Our accretive, bolt-on acquisitions of the Black Flag®/TAT® brands and the FURminator® pet grooming business completed in late 2011 both contributed to our higher second-quarter performance,” Mr. Lumley said. “We are excited about the compelling synergies they bring and their prospects for accelerating our sales and EBITDA growth for the rest of this year and beyond.
“During the second quarter, we strengthened our balance sheet, lowered our cost of capital and increased our strategic and financial flexibility to create greater shareholder value with the replacement of our 12% PIK notes with 6.75% senior unsecured notes,” Mr. Lumley said. “This is a significant step forward in the further improvement and refinement of our capital structure.
“Our Spectrum Value Model continues to work effectively and resonate more and more with retailers and consumers worldwide in this prolonged and challenging environment of sluggish retail activity, tighter retail inventories, inflationary pressures, and rising commodity and Asian supply chain costs,” he said. “We believe global consumers are embracing our ‘same performance for less price’ value brand proposition and are increasingly open to trial and brand conversion. As a result, we are generally outperforming our competition and categories, as significant distribution gains across all of our divisions are driving organic growth and share increases.
“In short, our Spectrum Value Model is a game changer, delivering genuine value to the consumer with products that work as well as, or better than, our competitors for a lower cost,” Mr. Lumley said. “It also provides higher margins and lower acquisition costs to our retail customers, along with excellent category management. Importantly, most of our products are non-discretionary, non-premium-priced, replacement products that provide value, quality and performance to consumers in their daily lives.
“As we have pointed out for a number of quarters, major and ongoing commodity and Asian supply chain cost increases are a headwind, especially in our appliances business,” he said. “However, we are offsetting most of these cost pressures with our global new product development and continuous improvement processes, restructuring and integration cost synergy programs, retail distribution and share gains, select pricing actions, and maintenance of stringent expense control programs.
“As we look to an even stronger second half of the year, we continue to expect higher net sales, a swing to net income from a net loss, and improved adjusted EBITDA and free cash flow in fiscal 2012 from organic growth, our recent acquisitions, and cost savings and expense control initiatives,” said Mr. Lumley. “We remain excited about
Fiscal 2012 Second Quarter Consolidated Financial Results
As a result of increased net sales, the Company’s gross profit in the second quarter of fiscal 2012 improved to
The Company reported a smaller net loss of
For the third consecutive year, the Company delivered record second quarter consolidated adjusted EBITDA in fiscal 2012 of
Fiscal 2012 First Half Consolidated Financial Results
The Company reported consolidated GAAP net sales of
Spectrum Brands’ lower gross profit of
The Company reported a lower net loss of
Fiscal 2012 first half consolidated adjusted EBITDA was
Fiscal 2012 Second Quarter Segment Level Data
Global Batteries & Appliances
The Global Batteries & Appliances segment reported fiscal 2012 second-quarter net sales of
Global battery sales for the second quarter were
As a result of higher revenues in
The small electrical appliances product category of the Global Batteries & Appliances segment reported net sales in the second quarter of fiscal 2012 of
With segment net income of
Net income for the segment was
Home and Garden Business
The Home and Garden segment recorded net sales of
The segment recorded second-quarter net income of
Liquidity and Debt Reduction
The Company completed its fiscal 2012 second quarter on
As of the end of the second quarter of fiscal 2012, the Company had approximately
In the second half of fiscal 2012, the Company expects to use its strong free cash flow to continue to de-lever its balance sheet, resulting in a forecasted year-end total leverage ratio (total debt to adjusted EBITDA) of approximately 3.4 times or less, consistent with previous guidance.
6.75% Notes
During the second quarter of fiscal 2012, the Company replaced its
Expenses related to the replacement of the 12% PIK Notes totaled
Fiscal 2012 Outlook
The Company continues to expect fiscal 2012 net sales to increase at or above the rate of GDP. The Company further expects to report net income for fiscal 2012 versus a net loss in fiscal 2011, with fiscal 2012 adjusted EBITDA expected to grow at a higher percentage rate than net sales. The Company also reaffirms its fiscal 2012 goal of at least
Conference Call/Webcast Scheduled for
The Company will host an earnings conference call and webcast at
The live audio webcast and replay is available by visiting the Investor Relations home page on the Company’s website at www.spectrumbrands.com.
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 3, “Reconciliation of GAAP to Adjusted Diluted Earnings Per Share,” for a complete reconciliation of diluted earnings (loss) per share on a GAAP basis to adjusted earnings (loss) per share and see attached Table 4, “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 2012 (including its ability to increase its net sales, adjusted EBITDA and free cash flow and reduce its cumulative debt), 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 actual 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 to realize synergies from, the combined businesses of
Table 1 | |||||||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | |||||||||||||||||||||||
Condensed Consolidated Statements of Operations | |||||||||||||||||||||||
For the three and six months ended April 1, 2012 and April 3, 2011 | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
($ in millions, except per share amounts) | |||||||||||||||||||||||
THREE MONTHS | SIX MONTHS | ||||||||||||||||||||||
F2012 | F2011 | INC(DEC) | F2012 | F2011 | INC(DEC) | ||||||||||||||||||
% | % | ||||||||||||||||||||||
Net sales | $ | 746.3 | $ | 693.9 | 7.6 | % | $ | 1,595.1 | $ | 1,554.9 | 2.6 | % | |||||||||||
Cost of goods sold | 484.6 | 436.4 | 1,044.7 | 997.6 | |||||||||||||||||||
Restructuring and related charges | 1.7 | 2.1 | 6.3 | 2.6 | |||||||||||||||||||
Gross profit | 260.0 | 255.4 | 1.8 | % | 544.1 | 554.7 | -1.9 | % | |||||||||||||||
Selling | 129.9 | 130.3 | 261.7 | 270.6 | |||||||||||||||||||
General and administrative | 56.5 | 58.5 | 107.2 | 119.2 | |||||||||||||||||||
Research and development | 8.0 | 8.8 | 15.2 | 16.4 | |||||||||||||||||||
Acquisition and integration related charges | 7.8 | 7.6 | 15.4 | 24.0 | |||||||||||||||||||
Restructuring and related charges | 2.6 | 3.1 | 5.7 | 8.1 | |||||||||||||||||||
Total operating expenses | 204.8 | 208.3 | 405.2 | 438.3 | |||||||||||||||||||
Operating income | 55.2 | 47.1 | 138.9 | 116.4 | |||||||||||||||||||
Interest expense | 69.3 | 72.4 | 110.4 | 125.5 | |||||||||||||||||||
Other (income) expense, net | (2.2 | ) | (0.3 | ) | - | 0.6 | |||||||||||||||||
(Loss) income from continuing operations before income taxes | (11.9 | ) | (25.0 | ) | 28.5 | (9.7 | ) | ||||||||||||||||
Income tax expense | 16.8 | 25.2 | 44.1 | 60.2 | |||||||||||||||||||
Net loss | $ | (28.7 | ) | $ | (50.2 | ) | $ | (15.6 | ) | $ | (69.9 | ) | |||||||||||
Average shares outstanding (a) | 51.5 | 50.8 | 51.8 | 50.8 | |||||||||||||||||||
Basic loss per share | $ | (0.56 | ) | $ | (0.99 | ) | $ | (0.30 | ) | $ | (1.38 | ) | |||||||||||
Average shares and common stock equivalents outstanding (a) (b) | 51.5 | 50.8 | 51.8 | 50.8 | |||||||||||||||||||
Diluted loss per share | $ | (0.56 | ) | $ | (0.99 | ) | $ | (0.30 | ) | $ | (1.38 | ) | |||||||||||
(a) Per share figures calculated prior to rounding. | |||||||||||||||||||||||
(b) For the three and six months ended April 1, 2012 and April 3, 2011, we have not assumed the exercise of common stock equivalents as the impact would be antidilutive. | |||||||||||||||||||||||
Table 2 | |||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | |||||||||||||||
Supplemental Financial Data | |||||||||||||||
For the three and six months ended April 1, 2012 and April 3, 2011 | |||||||||||||||
(Unaudited) | |||||||||||||||
($ in millions) | |||||||||||||||
Supplemental Financial Data | F2012 | F2011 | |||||||||||||
Cash | $ | 51.8 | $ | 73.1 | |||||||||||
Trade receivables, net | $ | 370.2 | $ | 362.7 | |||||||||||
Days Sales Outstanding (a) | 40 | 43 | |||||||||||||
Inventory, net | $ | 551.0 | $ | 561.0 | |||||||||||
Inventory Turnover (b) | 4.0 | 3.7 | |||||||||||||
Total debt | $ | 1,882.1 | $ | 1,825.1 | |||||||||||
THREE MONTHS | SIX MONTHS | ||||||||||||||
Supplemental Cash Flow Data | F2012 | F2011 | F2012 | F2011 | |||||||||||
Depreciation and amortization, excluding amortization of debt | |||||||||||||||
issuance costs | $ | 32.3 | $ | 33.9 | $ | 60.6 | $ | 66.2 | |||||||
Capital expenditures | $ | 9.7 | $ | 10.6 | $ | 18.6 | $ | 18.7 | |||||||
THREE MONTHS | SIX MONTHS | ||||||||||||||
Supplemental Segment Sales & Profitability | F2012 | F2011 | F2012 | F2011 | |||||||||||
Net Sales | |||||||||||||||
Global Batteries & Appliances | $ | 480.1 | $ | 459.4 | $ | 1,169.3 | $ | 1,155.9 | |||||||
Global Pet Supplies | 156.5 | 144.2 | 291.5 | 281.3 | |||||||||||
Home and Garden | 109.7 | 90.3 | 134.3 | 117.7 | |||||||||||
Total net sales | $ | 746.3 | $ | 693.9 | $ | 1,595.1 | $ | 1,554.9 | |||||||
Segment Profit | |||||||||||||||
Global Batteries & Appliances | $ | 40.4 | $ | 41.7 | $ | 138.6 | $ | 135.0 | |||||||
Global Pet Supplies | 19.3 | 18.5 | 35.3 | 34.7 | |||||||||||
Home and Garden | 22.2 | 14.9 | 16.3 | 8.1 | |||||||||||
Total segment profit | 81.9 | 75.1 | 190.2 | 177.8 | |||||||||||
Corporate | 14.6 | 15.2 | 23.9 | 26.7 | |||||||||||
Acquisition and integration related charges | 7.8 | 7.6 | 15.4 | 24.0 | |||||||||||
Restructuring and related charges | 4.3 | 5.2 | 12.0 | 10.7 | |||||||||||
Interest expense | 69.3 | 72.4 | 110.4 | 125.5 | |||||||||||
Other (income) expense, net | (2.2 | ) | (0.3 | ) | - | 0.6 | |||||||||
(Loss) income from continuing operations before income taxes | $ | (11.9 | ) | $ | (25.0 | ) | $ | 28.5 | $ | (9.7 | ) | ||||
(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 inventory as of the end of the period. | |||||||||||||||
Table 3 | |||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | |||||||||||||||||||
Reconciliation of GAAP to Adjusted Diluted Earnings Per Share | |||||||||||||||||||
For the three and six months ended April 1, 2012 and April 3, 2011 | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
THREE MONTHS | SIX MONTHS | ||||||||||||||||||
F2012 | F2011 | F2012 | F2011 | ||||||||||||||||
Diluted loss per share, as reported | $ | (0.56 | ) | $ | (0.99 | ) | $ | (0.30 | ) | $ | (1.38 | ) | |||||||
Adjustments, net of tax: | |||||||||||||||||||
Acquisition and integration related charges | 0.10 | (a) | 0.10 | (b) | 0.19 | (a) | 0.31 | (b) | |||||||||||
Restructuring and related charges | 0.06 | (c) | 0.07 | (d) | 0.15 | (c) | 0.14 | (d) | |||||||||||
Debt Refinancing Costs | 0.34 | (e) | 0.38 | (f) | 0.34 | (e) | 0.38 | (f) | |||||||||||
Income taxes | 0.40 | (g) | 0.67 | (h) | 0.66 | (g) | 1.24 | (h) | |||||||||||
0.90 | 1.22 | 1.34 | 2.07 | ||||||||||||||||
Adjusted diluted earnings per share | $ | 0.34 | $ | 0.23 | $ | 1.04 | $ | 0.69 | |||||||||||
(a) For the three months ended April 1, 2012, reflects $5.0 million, net of tax, of Acquisition and integration related charges. The merger with Russell Hobbs accounted for $3.2 million of the charges while the acquisition of FURminator and Black flag accounted for $1.8 million. For the six months ended April 1, 2012, reflects $10.0 million, net of tax, of Acquisition and integration related charges. The merger with Russell Hobbs accounted for $5.6 million of the charges while the acquisition of FURminator and Black flag accounted for $4.4 million. These costs were primarily integration related costs. | |||||||||||||||||||
(b) For the three and six months ended April 3, 2011, reflects $4.9 million, net of tax, and $15.6 million, net of tax, respectively, of Acquisition and integration related charges related to the merger with Russell Hobbs. The costs consisted of integration costs and legal and professional fees. | |||||||||||||||||||
(c) For the three and six months ended April 1, 2012, reflects $2.8 million, net of tax, and $7.8 million, net of tax, respectively, of Restructuring and related charges which is primarily a result of charges related to the Global Cost Reduction Initiatives announced in Fiscal 2009. | |||||||||||||||||||
(d) For the three and six months ended April 3, 2011, reflects $3.3 million, net of tax, and $6.9 million, net of tax, respectively, of Restructuring and related charges which is primarily a result of charges related to the Global Cost Reduction Initiatives announced in Fiscal 2009. | |||||||||||||||||||
(e) For the three and six months ended April 1, 2012, reflects $17.9 million, net of tax, related to debt financing costs and the write off of unamortized debt issuance costs in connection with the replacement of the Company's 12% Notes during the fiscal quarter ended April 1, 2012. | |||||||||||||||||||
(f) For the three and six months ended April 3, 2011, reflects $19.1 million, net of tax, related to the write off of unamortized debt financing costs and original issue discount in connection with the refinancing of the Company's Term Loan during the quarter ended April 3, 2011. | |||||||||||||||||||
(g) For the three and six months ended April 1, 2012, reflects adjustments to income tax expense of $21.0 million and $34.2 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. | |||||||||||||||||||
(h) For the three and six months ended April 3, 2011, reflects adjustments to income tax expense of $33.9 million and $63.6 million, respectively, to exclude the impact of the valuation allowance against deferred taxes and other tax related items in order to reflect a normalized ongoing effective tax rate. | |||||||||||||||||||
Table 4 | ||||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | ||||||||||||||||||||
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA | ||||||||||||||||||||
for the three months ended April 1, 2012 | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
($ in millions) | ||||||||||||||||||||
Global Batteries & |
Global Pet Supplies | Home & Garden | Corporate | Unallocated Items (a) |
Consolidated |
|||||||||||||||
Net income (loss), as adjusted (a) | $ | 35.6 | $ | 14.8 | $ | 21.2 | $ | (14.0 | ) | $ | (86.1 | ) | $ | (28.7 | ) | |||||
Income tax expense | - | - | - | - | 16.8 | 16.8 | ||||||||||||||
Interest expense | - | - | - | - | 69.3 | 69.3 | ||||||||||||||
Restructuring and related charges | 1.2 | 2.3 | 0.6 | 0.1 | - | 4.3 | ||||||||||||||
Acquisition and integration related charges | 5.0 | 1.9 | 0.4 | 0.5 | - | 7.8 | ||||||||||||||
Adjusted EBIT | 41.8 | 19.0 | 22.2 | (13.4 | ) | - | 69.5 | |||||||||||||
Depreciation and amortization | 15.4 | 7.1 | 3.0 | 6.8 | - | 32.3 | ||||||||||||||
EBITDA | $ | 57.2 | $ | 26.1 | $ | 25.2 | $ | (6.6 | ) | $ | - | $ | 101.8 | |||||||
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 operating results of the operating segments. | ||||||||||||||||||||
Table 4 | ||||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | ||||||||||||||||||||
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA | ||||||||||||||||||||
for the six months ended April 1, 2012 | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
($ in millions) | ||||||||||||||||||||
Global Batteries & |
Global Pet Supplies | Home & Garden | Corporate | Unallocated Items (a) |
Consolidated |
|||||||||||||||
Net income (loss), as adjusted (a) | $ | 125.6 | $ | 27.9 | $ | 14.8 | $ | (29.3 | ) | $ | (154.5 | ) | $ | (15.6 | ) | |||||
Income tax expense | - | - | - | - | 44.1 | 44.1 | ||||||||||||||
Interest expense | - | - | - | - | 110.4 | 110.4 | ||||||||||||||
Restructuring and related charges | 5.1 | 5.2 | 1.0 | 0.7 | - | 12.0 | ||||||||||||||
Acquisition and integration related charges | 8.2 | 1.9 | 0.5 | 4.7 | - | 15.4 | ||||||||||||||
Adjusted EBIT | 138.9 | 35.0 | 16.3 | (23.9 | ) | - | 166.3 | |||||||||||||
Depreciation and Amortization | 30.5 | 13.1 | 5.8 | 11.3 | - | 60.6 | ||||||||||||||
EBITDA | $ | 169.4 | $ | 48.1 | $ | 22.1 | $ | (12.6 | ) | $ | - | $ | 226.9 | |||||||
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 operating results of the operating segments. | ||||||||||||||||||||
Table 4 | |||||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | |||||||||||||||||||||
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA | |||||||||||||||||||||
for the three months ended April 3, 2011 | |||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||
($ in millions) | |||||||||||||||||||||
Global Batteries & |
Global Pet Supplies | Home & Garden | Corporate | Unallocated Items (a) |
Consolidated |
||||||||||||||||
Net income (loss), as adjusted (a) | $ | 35.5 | $ | 14.4 | $ | 14.2 | $ | (16.8 | ) | $ | (97.6 | ) | $ | (50.2 | ) | ||||||
Income tax expense | - | - | - | - | 25.2 | 25.2 | |||||||||||||||
Interest expense | - | - | - | - | 72.4 | 72.4 | |||||||||||||||
Restructuring and related charges | 0.7 | 3.1 | 0.7 | 0.6 | - | 5.2 | |||||||||||||||
Acquisition and integration related charges | 5.3 | 0.3 | - | 2.0 | - | 7.6 | |||||||||||||||
Add back accelerated depreciation (b) | (1.0 | ) | (1.0 | ) | |||||||||||||||||
Adjusted EBIT | 40.6 | 17.8 | 14.9 | (14.2 | ) | - | 59.1 | ||||||||||||||
Depreciation and amortization | 16.5 | 5.8 | 2.9 | 8.7 | - | 33.9 | |||||||||||||||
EBITDA | $ | 57.1 | $ | 23.6 | $ | 17.8 | $ | (5.5 | ) | $ | - | $ | 93.0 | ||||||||
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 operating results of the operating segments. | |||||||||||||||||||||
(b) Adjustment reflects accelerated depreciation associated with certain restructuring initiatives. Inasmuch as this amount is included within Restructuring and related charges, this adjustment negates the impact of reflecting the add back of depreciation. | |||||||||||||||||||||
Table 4 | |||||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | |||||||||||||||||||||
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA | |||||||||||||||||||||
for the six months ended April 3, 2011 | |||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||
($ in millions) | |||||||||||||||||||||
Global Batteries & |
Global Pet Supplies | Home & Garden | Corporate | Unallocated Items (a) |
Consolidated |
||||||||||||||||
Net income (loss), as adjusted (a) | $ | 115.0 | $ | 27.8 | $ | 6.8 | $ | (33.8 | ) | $ | (185.8 | ) | $ | (69.9 | ) | ||||||
Income tax expense | - | - | - | - | 60.2 | 60.2 | |||||||||||||||
Interest expense | - | - | - | - | 125.5 | 125.5 | |||||||||||||||
Restructuring and related charges | 0.6 | 6.1 | 1.3 | 2.6 | - | 10.7 | |||||||||||||||
Acquisition and integration related charges | 19.3 | 0.4 | - | 4.3 | - | 24.0 | |||||||||||||||
Add back accelerated depreciation (b) | (1.0 | ) | - | - | - | - | (1.0 | ) | |||||||||||||
Adjusted EBIT | 133.9 | 34.3 | 8.1 | (26.8 | ) | - | 149.5 | ||||||||||||||
Depreciation and amortization | 33.9 | 11.8 | 6.3 | 14.3 | - | 66.2 | |||||||||||||||
EBITDA | $ | 167.8 | $ | 46.1 | $ | 14.4 | $ | (12.5 | ) | $ | - | $ | 215.7 | ||||||||
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 operating results of the operating segments. | |||||||||||||||||||||
(b) Adjustment reflects accelerated depreciation associated with certain restructuring initiatives. Inasmuch as this amount is included within Restructuring and related charges, this adjustment negates the impact of reflecting the add back of depreciation. | |||||||||||||||||||||
Table 5 | ||
SPECTRUM BRANDS HOLDINGS, INC. | ||
Reconciliation of Forecasted Cash Flow from Operating Activities to Forecasted Free Cash Flow | ||
for the twelve months ending September 30, 2012 | ||
(Unaudited) | ||
($ millions) | ||
Net Cash provided from Operating Activities | $245 | |
Purchases of property, plant and equipment | (45) | |
Free Cash Flow | $200 |
Source:
Spectrum Brands Holdings, Inc.
Investor/Media Contact:
Dave Prichard, 608-278-6141