Spectrum Brands Holdings Reports Fiscal 2015 Third Quarter Results
- 10.5% reported sales growth and reported EPS of
$0.79 , including acquisition and refinancing costs of$75.6 million - 3.7% organic sales growth and adjusted EPS of
$1.42 - Reaffirms outlook for 6th consecutive year of record performance
- Closes Armored AutoGroup acquisition
During the third quarter of fiscal 2015,
Fiscal 2015 Third Quarter Financial Highlights:
- Net sales of
$1.25 billion in the third quarter of fiscal 2015 increased 10.5 percent compared to$1.13 billion last year. Excluding the negative impact of$63.6 million of foreign exchange, as well as acquisition sales of$140.4 million , organic sales increased 3.7 percent from the prior year. - Net income of
$44.9 million and diluted earnings per share of$0.79 in the third quarter of fiscal 2015 compared to net income of$78.0 million and diluted earnings per share of$1.47 in fiscal 2014. - Adjusted diluted earnings per share, a non-GAAP measure, of
$1.42 in the third quarter of fiscal 2015 increased 9.2 percent from$1.30 last year predominantly due to the impact of improved mix and acquisitions. See Table 4 for a reconciliation to GAAP earnings per share. - Adjusted EBITDA, a non-GAAP measure, of
$236.2 million in the third quarter of fiscal 2015 increased 16.8 percent compared to$202.3 in fiscal 2014. See Table 5 for a reconciliation to GAAP net income. - Adjusted EBITDA margin, a non-GAAP measure, in the third quarter of fiscal 2015 of 18.9 percent increased from 17.9 percent in the year-ago quarter primarily due to improved mix, operating expense leverage and acquisitions. See Table 5 for a reconciliation to GAAP net income.
“Our third quarter was highlighted by record Home and Garden performance, strong personal care and small appliances results, and strong European volume growth,” said Andreas Rouvé, Chief Executive Officer of
“We exited several unprofitable geographic product categories in the Hardware and Home Improvement division, reduced promotional program participation in the Global Batteries & Appliances division, delivered strong cost improvement savings and leveraged expenses across the business while overcoming continued negative foreign exchange impacts,” Mr. Rouvé said. “New product launches continued at a healthy rate and contributed nicely to the quarter. We continued our focus on our ‘more, more, more’ organic growth strategy to enter more countries, serve more channels, and launch more categories by leveraging our strong retailer relationships.
“We want to fully leverage the capabilities of each of our global divisions by taking advantage of our strong regional sales presence to ensure
“Regarding acquisitions, the integrations of
Fiscal 2015 Third Quarter Consolidated Financial Results
Net sales of
Gross profit and gross profit margin in the third quarter of fiscal 2015 were
Operating expenses of
The Company reported GAAP net income of
Adjusted EBITDA, a non-GAAP measure, of
Fiscal 2015 Nine Months Consolidated Financial Results
Net sales of
The Company reported GAAP net income of
Fiscal 2015 nine months adjusted EBITDA of
Fiscal 2015 Third Quarter Segment Level Data
Global Batteries & Appliances
The Global Batteries & Appliances segment reported fiscal 2015 third quarter net sales of
Global battery net sales of
Net sales for the global personal care product category of
Net sales of
Global Batteries & Appliances reported segment net income, as adjusted, of
Hardware & Home Improvement
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 third quarter results with net sales of
Segment third quarter net income, as adjusted, was
Global Auto Care
Global Auto Care (GAC) is the Company’s newest reporting segment as of its acquisition on
Liquidity and Debt
Fiscal 2015 Outlook
Fiscal 2015 free cash flow is projected to be up to
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 nine 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 acquisitions 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 nine month periods ended June 28, 2015 and June 29, 2014 | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
($ in millions, except per share amounts) | |||||||||||||||||||
THREE MONTHS | NINE MONTHS | ||||||||||||||||||
F2015 | F2014 | INC % | F2015 | F2014 | INC % | ||||||||||||||
Net sales | $ | 1,247.5 | $ | 1,128.5 | 10.5 | % | $ | 3,382.3 | $ | 3,250.8 | 4.0 | % | |||||||
Cost of goods sold | 789.5 | 710.9 | 2,179.0 | 2,089.6 | |||||||||||||||
Restructuring and related charges | — | 0.6 | 0.4 | 3.3 | |||||||||||||||
Gross profit | 458.0 | 417.0 | 9.8 | % | 1,202.9 | 1,157.9 | 3.9 | % | |||||||||||
Selling | 184.8 | 171.8 | 517.7 | 501.8 | |||||||||||||||
General and administrative | 89.9 | 78.5 | 242.5 | 227.4 | |||||||||||||||
Research and development | 12.9 | 12.2 | 36.9 | 35.2 | |||||||||||||||
Acquisition and integration related charges | 24.2 | 2.7 | 44.2 | 14.5 | |||||||||||||||
Restructuring and related charges | 10.5 | 3.1 | 21.9 | 12.7 | |||||||||||||||
Total operating expenses | 322.3 | 268.3 | 863.2 | 791.6 | |||||||||||||||
Operating income | 135.7 | 148.7 | 339.7 | 366.3 | |||||||||||||||
Interest expense | 112.9 | 47.3 | 206.5 | 151.7 | |||||||||||||||
Other expense, net | 1.7 | 2.8 | 5.6 | 4.4 | |||||||||||||||
Income from operations before income taxes | 21.1 | 98.6 | 127.6 | 210.2 | |||||||||||||||
Income tax expense (benefit) | (23.8 | ) | 20.6 | 4.8 | 43.8 | ||||||||||||||
Net income | 44.9 | 78.0 | 122.8 | 166.4 | |||||||||||||||
Less: Net income attributable to non-controlling interest | — | — | 0.3 | 0.2 | |||||||||||||||
Net income attributable to controlling interest | $ | 44.9 | $ | 78.0 | $ | 122.5 | $ | 166.2 | |||||||||||
Average shares outstanding (a) | 56.5 | 52.7 | 54.2 | 52.6 | |||||||||||||||
Basic income per share attributable to controlling interest | $ | 0.79 | $ | 1.48 | $ | 2.26 | $ | 3.16 | |||||||||||
Average shares and common stock equivalents outstanding (a) | 56.5 | 53.0 | 54.3 | 52.9 | |||||||||||||||
Diluted income per share attributable to controlling interest | $ | 0.79 | $ | 1.47 | $ | 2.26 | $ | 3.14 | |||||||||||
Cash dividends declared per common share | $ | 0.33 | $ | 0.30 | $ | 0.96 | $ | 0.85 |
(a) Per share figures calculated prior to rounding. |
Table 2 | ||||||||
SPECTRUM BRANDS HOLDINGS, INC. | ||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||
For the nine month periods ended June 28, 2015 and June 29, 2014 | ||||||||
(Unaudited) | ||||||||
($ in millions) | ||||||||
NINE MONTHS ENDED | ||||||||
2015 | 2014 | |||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 122.8 | $ | 166.4 | ||||
Adjustments to reconcile net income to net cash used by operating activities, net of effects of acquisitions: | ||||||||
Depreciation | 58.7 | 56.4 | ||||||
Amortization of intangibles | 64.0 | 61.2 | ||||||
Amortization of unearned restricted stock compensation | 36.3 | 27.5 | ||||||
Amortization of debt issuance costs | 7.7 | 8.2 | ||||||
Non-cash increase to cost of goods sold due to acquisitions inventory step up | 7.7 | — | ||||||
Write off unamortized discount on retired debt | 1.7 | 2.8 | ||||||
Write off of debt issuance costs | 11.2 | 6.4 | ||||||
Other non-cash adjustments | 16.4 | 4.0 | ||||||
Net changes in operating assets and liabilities | (485.7 | ) | (382.1 | ) | ||||
Net cash used by operating activities | (159.2 | ) | (49.2 | ) | ||||
Cash flows from investing activities: | ||||||||
Purchases of property, plant and equipment | (49.5 | ) | (50.9 | ) | ||||
Acquisition of Tell Manufacturing, net of cash acquired | (29.2 | ) | — | |||||
Acquisition of European IAMS and Eukanuba, net of cash acquired | (115.7 | ) | — | |||||
Acquisition of Salix Animal Health, net of cash acquired | (147.8 | ) | — | |||||
Acquisition of Armored AutoGroup, net of cash acquired | (900.5 | ) | — | |||||
Acquisition of Liquid Fence, net of cash acquired | — | (25.3 | ) | |||||
Proceeds from sales of property, plant and equipment | 1.3 | 9.1 | ||||||
Other investing activities | (0.9 | ) | (0.3 | ) | ||||
Net cash used by investing activities | (1,242.3 | ) | (67.4 | ) | ||||
Cash flows from financing activities: | ||||||||
Proceeds from issuance of Term Loan, net of discount | 1,444.9 | 523.7 | ||||||
Proceeds from issuance of 6.125% Notes | 250.0 | — | ||||||
Proceeds from issuance of 5.75% Notes | 1,000.0 | — | ||||||
Proceeds from Euro Term Loan | 340.2 | — | ||||||
Proceeds from CAD Term Loan | 60.9 | — | ||||||
Payment of debt instruments, excluding ABL revolving credit facility | (2,275.2 | ) | (567.5 | ) | ||||
Debt issuance costs | (37.3 | ) | (5.4 | ) | ||||
Other debt financing, net | (5.4 | ) | 9.4 | |||||
Revolving credit facility, net | 47.5 | 110.0 | ||||||
Cash dividends paid | (51.0 | ) | (44.8 | ) | ||||
Treasury stock purchases | (8.4 | ) | (4.5 | ) | ||||
Net proceeds from issuance of common stock | 562.8 | — | ||||||
Share based tax withholding payments, net of proceeds upon vesting | (1.9 | ) | (26.5 | ) | ||||
Net cash provided (used) by financing activities | 1,327.1 | (5.6 | ) | |||||
Effect of exchange rate changes on cash and cash equivalents | (13.0 | ) | — | |||||
Net decrease in cash and cash equivalents | (87.4 | ) | (122.2 | ) | ||||
Cash and cash equivalents, beginning of period | 194.6 | 207.3 | ||||||
Cash and cash equivalents, end of period | $ | 107.2 | $ | 85.1 | ||||
Table 3 | ||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | ||||||||||||
Supplemental Financial Data | ||||||||||||
As of and for the three and nine month periods ended June 28, 2015 and June 29, 2014 | ||||||||||||
(Unaudited) | ||||||||||||
($ in millions) | ||||||||||||
Supplemental Financial Data | F2015 | F2014 | ||||||||||
Cash and cash equivalents | $ | 107.2 | $ | 85.1 | ||||||||
Trade receivables, net | $ | 619.8 | $ | 523.6 | ||||||||
Days Sales Outstanding (a) | 44.1 | 42.0 | ||||||||||
Inventory | $ | 903.7 | $ | 734.8 | ||||||||
Inventory Turnover (b) | 3.9 | 4.0 | ||||||||||
Total debt | $ | 4,345.7 | $ | 3,336.6 | ||||||||
THREE MONTHS | NINE MONTHS | |||||||||||
Supplemental Cash Flow Data | F2015 | F2014 | F2015 | F2014 | ||||||||
Depreciation and amortization, excluding amortization of debt issuance costs | $ | 60.7 | $ | 50.0 | $ | 159.0 | $ | 145.1 | ||||
Capital expenditures | $ | 19.6 | $ | 14.1 | $ | 49.5 | $ | 50.9 | ||||
THREE MONTHS | NINE MONTHS | |||||||||||
Supplemental Segment Sales & Profitability | F2015 | F2014 | F2015 | F2014 | ||||||||
Net Sales | ||||||||||||
Global Batteries & Appliances | $ | 459.0 | $ | 494.8 | $ | 1,539.3 | $ | 1,635.0 | ||||
Hardware & Home Improvement | 313.5 | 306.9 | 874.1 | 852.2 | ||||||||
Global Pet Supplies | 208.3 | 152.2 | 538.8 | 440.7 | ||||||||
Global Auto Care | 64.4 | — | 64.4 | — | ||||||||
Home and Garden | 202.3 | 174.6 | 365.7 | 322.9 | ||||||||
Total net sales | $ | 1,247.5 | $ | 1,128.5 | $ | 3,382.3 | $ | 3,250.8 | ||||
Segment Profit | ||||||||||||
Global Batteries & Appliances | $ | 42.1 | $ | 49.1 | $ | 180.4 | $ | 190.6 | ||||
Hardware & Home Improvement | 53.7 | 50.7 | 129.9 | 125.5 | ||||||||
Global Pet Supplies | 28.0 | 22.9 | 52.3 | 56.5 | ||||||||
Global Auto Care | 12.8 | — | 12.8 | — | ||||||||
Home and Garden | 59.3 | 48.4 | 90.4 | 70.2 | ||||||||
Total segment profit | 195.9 | 171.1 | 465.8 | 442.8 | ||||||||
Corporate | 25.5 | 16.0 | 59.6 | 46.0 | ||||||||
Acquisition and integration related charges | 24.2 | 2.7 | 44.2 | 14.5 | ||||||||
Restructuring and related charges | 10.5 | 3.7 | 22.3 | 16.0 | ||||||||
Interest expense | 112.9 | 47.3 | 206.5 | 151.7 | ||||||||
Other expense, net | 1.7 | 2.8 | 5.6 | 4.4 | ||||||||
Income from operations before income taxes | $ | 21.1 | $ | 98.6 | $ | 127.6 | $ | 210.2 |
(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 nine month periods ended June 28, 2015 and June 29, 2014 | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
THREE MONTHS | NINE MONTHS | |||||||||||||||||||
F2015 | F2014 | F2015 | F2014 | |||||||||||||||||
Diluted income per share, as reported | $ | 0.79 | $ | 1.47 | $ | 2.26 | $ | 3.14 | ||||||||||||
Adjustments, net of tax: | ||||||||||||||||||||
Acquisition and integration related charges | 0.28 | (a) | 0.03 | (b) | 0.53 | (c) | 0.18 | (d) | ||||||||||||
Restructuring and related charges | 0.12 | (e) | 0.05 | (f) | 0.27 | (e) | 0.20 | (f) | ||||||||||||
Debt refinancing costs | 0.68 | (g) | — | 0.70 |
(g) |
0.14 | (h) | |||||||||||||
Income taxes | (0.55 | ) | (i) | (0.26 | ) | (j) | (0.74 | ) | (i) | (0.56 | ) | (j) | ||||||||
Purchase accounting inventory adjustment | 0.05 | (k) | — | 0.10 |
(l) |
|
— | |||||||||||||
Other | 0.05 |
(m) |
|
0.01 | (n) | 0.08 |
(m) |
|
0.01 | (n) | ||||||||||
0.63 | (0.17 | ) | 0.94 | (0.03 | ) | |||||||||||||||
Diluted income per share, as adjusted | $ | 1.42 | $ | 1.30 | $ | 3.20 | $ | 3.11 |
(a) For the three months ended June 28, 2015, reflects $15.8 million, net of tax, of Acquisition and integration related charges, as follows: (i) $11.6 million related to the acquisition of Armored AutoGroup (ii) $0.7 million related to the acquisition of Proctor & Gamble's European pet food business consisting of the IAMS and Eukanuba brands ("European IAMS and Eukanuba"); (iii) $2.1 million related to the acquisition of Salix Animal Health LLC ("Salix"); and (iv) $1.4 million related the acquisition of the HHI Business. |
(b) For the three months ended June 29, 2014, reflects $1.7 million, net of tax, of Acquisition and integration related charges, as follows: (i) $2.2 million related to the acquisition of the HHI Business; (ii) $0.4 million related to the acquisition of Liquid Fence; and (iii) ($0.9) million related to other acquisition activity. |
(c) For the nine months ended June 28, 2015, reflects $28.7 million, net of tax, of Acquisition and integration related charges, as follows: (i) $11.6 million related to the acquisition of Armored AutoGroup (ii) $3.9 million related to the acquisition of European IAMS and Eukanuba; (iii) $5.4 million related to the acquisition of Salix; (iv) $5.4 million related the acquisition of the HHI Business; and (v) $2.4 million related to other acquisition activity. |
(d) For the nine months ended June 29, 2014, reflects $9.4 million, net of tax, of Acquisition and integration related charges, as follows: (i) $7.3 million related the acquisition of the HHI Business; (ii) $1.6 million related to the acquisition of Liquid Fence; and (iii) $0.5 million related to other acquisition activity. |
(e) For the three and nine months ended June 28, 2015, reflects $6.8 million and $14.5 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 nine months ended June 29, 2014, reflects $2.4 million and $10.4 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 three and nine months ended June 28, 2015, reflects $38.2 million, net of tax, related to financing fees and the write-off of unamortized debt issuance costs in connection with the restructuring and refinancing of the Company's capital structure. |
(h) For the nine months ended June 29, 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. |
(i) For the three and nine months ended June 28, 2015, reflects adjustments to income tax expense of $(31.1) million and $(39.9) 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 and nine months ended June 29, 2014, reflects adjustments to income tax expense of $(14.0) million and $(29.7) 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. |
(k) For the three months ended June 28, 2015, reflects a $3.0 million, net of tax, non-cash increase to cost of goods sold related to inventory fair value adjustments in conjunction with the acquisition of Armored AutoGroup. |
(l) For the nine months ended June 28, 2015, reflects a $5.0 million, net of tax, non-cash increase to cost of goods sold related to inventory fair value adjustments in conjunction with the acquisitions of Armored AutoGroup, European IAMS and Eukanuba, Salix and Tell. |
(m) For the three and nine months ended June 28, 2015, reflects adjustments of $2.8 million and $4.5 million, net of tax, respectively, for severance and transitional costs related to two key executive positions. |
(n) For the three and nine months ended June 29, 2014, reflects adjustments for the accelerated amortization of stock compensation related to a retention agreement entered into with a key executive. |
Table 5 | |||||||||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | |||||||||||||||||||||||||
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA | |||||||||||||||||||||||||
For the three month period ended June 28, 2015 | |||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||
($ in millions) | |||||||||||||||||||||||||
Global |
Hardware & |
Global Pet |
Global Auto |
Home & |
Corporate / |
Consolidated |
|||||||||||||||||||
Net income (loss) attributable to controlling interest, as adjusted (a) | $ | 40.7 | $ | 44.5 | $ | 20.2 | $ | 12.2 | $ | 59.9 | $ | (132.6 | ) | $ | 44.9 | ||||||||||
Net income (loss) attributable to non-controlling interest | (0.1 | ) | 0.1 | — | — | — | — | — | |||||||||||||||||
Net income (loss), as adjusted (a) | 40.6 | 44.6 | 20.2 | 12.2 | 59.9 | (132.6 | ) | 44.9 | |||||||||||||||||
Income tax expense | — | — | — | — | — | (23.8 | ) | (23.8 | ) | ||||||||||||||||
Interest expense | — | — | — | — | — | 112.9 | 112.9 | ||||||||||||||||||
Acquisition and integration related charges | 0.9 | 1.8 | 3.8 | 0.5 | (0.8 | ) | 18.0 | 24.2 | |||||||||||||||||
Restructuring and related charges | 1.0 | 6.3 | 3.1 | — | 0.1 | — | 10.5 | ||||||||||||||||||
Purchase accounting inventory fair value adjustment | — | — | — | 4.7 | — | — | 4.7 | ||||||||||||||||||
Other (b) | — | — | — | — | — | 2.1 | 2.1 | ||||||||||||||||||
Adjusted EBIT | 42.5 | 52.7 | 27.1 | 17.4 | 59.2 | (23.4 | ) | 175.5 | |||||||||||||||||
Depreciation and amortization (c) | 17.6 | 9.9 | 11.3 | 1.8 | 3.2 | 16.9 | 60.7 | ||||||||||||||||||
Adjusted EBITDA | $ | 60.1 | $ | 62.6 | $ | 38.4 | $ | 19.2 | $ | 62.4 | $ | (6.5 | ) | $ | 236.2 |
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) 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 nine month period ended June 28, 2015 | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
($ in millions) | |||||||||||||||||||||||
Global |
Hardware & |
Global Pet |
Global Auto |
Home & |
Corporate / |
Consolidated |
|||||||||||||||||
Net income (loss) attributable to controlling interest, as adjusted (a) | $ | 167.2 | $ | 114.8 | $ | 35.6 | $ | 12.2 | $ | 88.7 | $ | (296.0 | ) | $ | 122.5 | ||||||||
Net (income) loss attributable to non-controlling interest | (0.4 | ) | 0.7 | — | — | — | — | 0.3 | |||||||||||||||
Net income (loss), as adjusted (a) | 166.8 | 115.5 | 35.6 | 12.2 | 88.7 | (296.0 | ) | 122.8 | |||||||||||||||
Income tax expense | — | — | — | — | — | 4.8 | 4.8 | ||||||||||||||||
Interest expense | — | — | — | — | — | 206.5 | 206.5 | ||||||||||||||||
Acquisition and integration related charges | 3.5 | 6.3 | 8.2 | 0.5 | 1.3 | 24.4 | 44.2 | ||||||||||||||||
Restructuring and related charges | 6.4 | 7.8 | 7.5 | — | 0.3 | 0.3 | 22.3 | ||||||||||||||||
Purchase accounting inventory fair value adjustment | — | 0.8 | 2.2 | 4.7 | — | — | 7.7 | ||||||||||||||||
Other (b) | — | — | — | — | — | 3.9 | 3.9 | ||||||||||||||||
Adjusted EBIT | 176.7 | 130.4 | 53.5 | 17.4 | 90.3 | (56.1 | ) | 412.2 | |||||||||||||||
Depreciation and amortization (c) | 52.5 | 29.8 | 28.9 | 1.8 | 9.7 | 36.3 | 159.0 | ||||||||||||||||
Adjusted EBITDA | $ | 229.2 | $ | 160.2 | $ | 82.4 | $ | 19.2 | $ | 100.0 | $ | (19.8 | ) | $ | 571.2 |
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) 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 June 29, 2014 | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
($ in millions) | |||||||||||||||||||||||
Global |
Hardware & Home |
Global Pet |
Global Auto |
Home & |
Corporate / |
Consolidated |
|||||||||||||||||
Net income (loss) attributable to controlling interest, as adjusted (a) | $ | 44.5 | 48.2 | $ | 22.3 | $ | — | $ | 47.8 | $ | (84.8 | ) | $ | 78.0 | |||||||||
Net income (loss) attributable to non-controlling interest | (0.1 | ) | 0.1 | — | — | — | — | — | |||||||||||||||
Net income (loss), as adjusted (a) | 44.4 | 48.3 | 22.3 | 47.8 | (84.8 | ) | 78.0 | ||||||||||||||||
Income tax expense | — | — | — | — | — | 20.6 | 20.6 | ||||||||||||||||
Interest expense | — | — | — | — | — | 47.3 | 47.3 | ||||||||||||||||
Acquisition and integration related charges | 1.3 | 0.4 | — | — | 0.6 | 0.4 | 2.7 | ||||||||||||||||
Restructuring and related charges | 2.6 | 0.6 | 0.5 | — | — | — | 3.7 | ||||||||||||||||
Adjusted EBIT | 48.3 | 49.3 | 22.8 | — | 48.4 | (16.5 | ) | 152.3 | |||||||||||||||
Depreciation and amortization (b) | 18.7 | 10.5 | 7.9 | — | 3.2 | 9.7 | 50.0 | ||||||||||||||||
Adjusted EBITDA | $ | 67.0 | $ | 59.8 | $ | 30.7 | $ | — | $ | 51.6 | $ | (6.8 | ) | $ | 202.3 |
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 nine month period ended June 29, 2014 | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
($ in millions) | |||||||||||||||||||||||
Global |
Hardware & |
Global Pet |
Global Auto |
Home & |
Corporate / |
Consolidated |
|||||||||||||||||
Net income (loss) attributable to controlling interest, as adjusted (a) | $ | 173.6 | $ | 115.3 | $ | 54.2 | $ | — | $ | 69.3 | $ | (246.2 | ) | $ | 166.2 | ||||||||
Net loss attributable to non-controlling interest | (0.4 | ) | 0.6 | — | — | — | — | 0.2 | |||||||||||||||
Net income (loss), as adjusted (a) | 173.2 | 115.9 | 54.2 | — | 69.3 | (246.2 | ) | 166.4 | |||||||||||||||
Income tax expense | — | — | — | — | — | 43.8 | 43.8 | ||||||||||||||||
Interest expense | — | — | — | — | — | 151.7 | 151.7 | ||||||||||||||||
Acquisition and integration related charges | 5.9 | 4.0 | — | — | 0.9 | 3.7 | 14.5 | ||||||||||||||||
Restructuring and related charges | 9.8 | 3.7 | 1.8 | — | — | 0.7 | 16.0 | ||||||||||||||||
Adjusted EBIT | 188.9 | 123.6 | 56.0 | — | 70.2 | (46.3 | ) | 392.4 | |||||||||||||||
Depreciation and amortization (b) | 53.4 | 31.2 | 23.6 | — | 9.4 | 27.5 | 145.1 | ||||||||||||||||
Adjusted EBITDA | $ | 242.3 | $ | 154.8 | $ | 79.6 | $ | — | $ | 79.6 | $ | (18.8 | ) | $ | 537.5 |
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 6 | |||
SPECTRUM BRANDS HOLDINGS, INC. | |||
Reconciliation of Forecasted Adjusted Cash Flow from Operating Activities to Forecasted Adjusted Free Cash Flow |
|||
For the year ending September 30, 2015 | |||
(Unaudited) | |||
($ in millions) | |||
Forecasted range: | |||
Net Cash provided from Operating Activities, as adjusted (a) | $ | 515 - 525 | |
Purchases of property, plant and equipment | (75) - (85) | ||
Free Cash Flow, as adjusted (a) | $ | 440 |
(a) Adjusted by approximately $100 for one-time acquisition transaction and financing costs |
View source version on businesswire.com: http://www.businesswire.com/news/home/20150805005287/en/
Source:
Spectrum Brands Holdings, Inc.
Investor/Media Contact:
Dave Prichard, 608-278-6141