Spectrum Brands Holdings Reports Net Income and Diluted EPS More Than Doubled in Third Quarter of Fiscal 2012; Operating Income and Adjusted EBITDA Improved 21 Percent and 4 Percent, Respectively
Company Announces Separately Plans to Initiate Quarterly Dividend in Fiscal 2013 of
- Net income of
$58.7 million and diluted earnings per share of$1.13 in fiscal 2012 third quarter more than doubled versus net income of$28.6 million and diluted earnings per share of$0.56 last year, while third quarter adjusted diluted EPS of$0.78 increased 18.2 percent compared with$0.66 last year - Net sales increased 2.5 percent to
$824.8 million in the third quarter of fiscal 2012 versus$804.6 million a year ago; excluding negative foreign exchange impact, net sales grew 6.0 percent versus prior year - Operating income increased 21.0 percent to
$95.2 million in the third quarter of fiscal 2012 versus$78.7 million a year ago - Adjusted EBITDA of
$132.5 million represented a third consecutive record third quarter, and increased 4.4 percent versus prior year; excluding negative foreign exchange impact, adjusted EBITDA grew 12.3 percent in the quarter - Strong liquidity position at end of fiscal 2012 third quarter with
$62 million of cash and only$3 million drawn on$300 million ABL Facility, consistent with normal seasonality - 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 de-lever its balance sheet in the fourth quarter of fiscal 2012, resulting in a year-end leverage ratio (total debt to adjusted EBITDA) of approximately 3.4 times
- 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 an adjusted EBITDA increase of 4.4 percent to
“We turned in a solid third quarter performance, and we reiterate our expectations for fiscal 2012 to be another year of growth and record financial results,” said
“We benefited from volume growth, retail distribution gains, new products, geographic expansion, select pricing actions, continued spending controls, and investment paybacks from our global cost improvement programs,” Mr. Lumley said. “Our accretive acquisitions of the Black Flag®/TAT® brands and FURminator® also were key contributors to our higher third quarter performance. These businesses are now fully integrated into our Company.
“Our Spectrum Value Model continues to be the right go-to-market strategy as it resonates with retailers and customers worldwide in this prolonged climate of sluggish retail activity, tighter retail inventories, inflationary pressures, and higher commodity and Asian supply chain costs,” Mr. Lumley said. “We believe global consumers embrace our ‘same performance for less price’ value brand proposition and are increasingly open to trial and brand conversion. Our Spectrum Value Model delivers genuine value to the consumer with our largely non-discretionary, everyday replacement products that work as well as, or better than, our competitors for a lower cost. Our Spectrum Value Model also provides higher margins and lower acquisition costs to our retail customers, along with retail category growth and market share gains.”
“We were pleased to announce in a separate press release today that our Board of Directors has approved plans to initiate a regular quarterly common stock dividend starting in fiscal 2013 of
“Going forward, we expect to utilize our cash flow to fund our regular dividend, further reduce leverage and make accretive, value-enhancing acquisitions,” he said. “In future years after 2013, we expect to evaluate the opportunity to increase our dividend based upon the growth of our free cash flow.
“As we work to deliver another year of improved financial results, we also plan to continue to strengthen our balance sheet by reducing debt in the fourth quarter of fiscal 2012 and achieve our target fiscal year-end total leverage ratio of approximately 3.4 times,” Mr. Lumley said. “Over the long term, our objective is to maintain a total leverage ratio in the range of 2.5 times to 3.5 times.”
Fiscal 2012 Third Quarter Consolidated Financial Results
The Company reported gross profit of
The Company reported significantly higher net income of
For the third consecutive year, the Company delivered record third quarter consolidated adjusted EBITDA in fiscal 2012 of
Fiscal 2012 Nine Months Consolidated Financial Results
The Company reported consolidated net sales of
Spectrum Brands’ lower gross profit of
Primarily due to continued strong expense controls and cost improvement initiatives, operating income for the nine months of fiscal 2012 improved 20.0 percent to
The Company swung to net income of
Consolidated adjusted EBITDA for the nine months of fiscal 2012 was
Fiscal 2012 Third Quarter Segment Level Data
Global Batteries & Appliances
The Global Batteries & Appliances segment reported fiscal 2012 third quarter net sales of
Global battery sales for the third quarter were
Driven by higher revenues in
The small electrical appliances product category reported net sales in the third quarter of fiscal 2012 of
With segment net income, as adjusted, of
Net income, as adjusted, for the segment was
Home and Garden Business
The Home and Garden segment recorded net sales of
The segment recorded fiscal 2012 third quarter net income, as adjusted, of
Liquidity and Debt Reduction
The Company completed its fiscal 2012 third quarter on
As of the end of the third quarter of fiscal 2012, the Company had approximately
In the fourth quarter 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. The Company’s target total leverage ratio over the long term is a range of 2.5 times to 3.5 times.
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 diluted 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 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 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 nine months ended July 1, 2012 and July 3, 2011 | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
($ in millions, except per share amounts) | ||||||||||||||||||||
THREE MONTHS | NINE MONTHS | |||||||||||||||||||
F2012 | F2011 | INC(DEC) | F2012 | F2011 | INC(DEC) | |||||||||||||||
% | % | |||||||||||||||||||
Net sales | $ | 824.8 | $ | 804.6 | 2.5 | % | $ | 2,419.9 | $ | 2,359.6 | 2.6 | % | ||||||||
Cost of goods sold | 531.1 | 508.7 | 1,575.8 | 1,506.3 | ||||||||||||||||
Restructuring and related charges | 2.0 | 2.3 | 8.3 | 4.9 | ||||||||||||||||
Gross profit | 291.7 | 293.6 | -0.6 | % | 835.8 | 848.4 | -1.5 | % | ||||||||||||
Selling | 129.9 | 133.2 | 391.5 | 403.8 | ||||||||||||||||
General and administrative | 50.9 | 60.3 | 158.1 | 179.6 | ||||||||||||||||
Research and development | 8.5 | 9.2 | 23.8 | 25.6 | ||||||||||||||||
Acquisition and integration related charges | 5.3 | 7.4 | 20.6 | 31.5 | ||||||||||||||||
Restructuring and related charges | 1.9 | 4.8 | 7.6 | 12.8 | ||||||||||||||||
Total operating expenses | 196.5 | 214.9 | 601.6 | 653.3 | ||||||||||||||||
Operating income | 95.2 | 78.7 | 234.2 | 195.1 | ||||||||||||||||
Interest expense | 39.7 | 40.4 | 150.1 | 165.9 | ||||||||||||||||
Other expense, net | 2.2 | 0.7 | 2.2 | 1.4 | ||||||||||||||||
Income from continuing operations before income taxes | 53.3 | 37.6 | 81.9 | 27.8 | ||||||||||||||||
Income tax (benefit) expense | (5.4 | ) | 9.0 | 38.8 | 69.1 | |||||||||||||||
Net income (loss) | $ | 58.7 | $ | 28.6 | $ | 43.1 | $ | (41.3 | ) | |||||||||||
Average shares outstanding (a) | 51.3 | 50.9 | 51.7 | 50.8 | ||||||||||||||||
Basic income (loss) per share | $ | 1.14 | $ | 0.56 | $ | 0.83 | $ | (0.81 | ) | |||||||||||
Average shares and common stock equivalents outstanding (a) (b) | 51.8 | 51.0 | 52.1 | 50.8 | ||||||||||||||||
Diluted income (loss) per share | $ | 1.13 | $ | 0.56 | $ | 0.83 | $ | (0.81 | ) | |||||||||||
(a) Per share figures calculated prior to rounding. | ||||||||||||||||||||
(b) For the nine months ended July 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 nine months ended July 1, 2012 and July 3, 2011 | ||||||||||||
(Unaudited) | ||||||||||||
($ in millions) | ||||||||||||
Supplemental Financial Data |
F2012 | F2011 | ||||||||||
Cash | $ | 62.4 | $ | 88.4 | ||||||||
Trade receivables, net | $ | 342.4 | $ | 359.7 | ||||||||
Days Sales Outstanding (a) | 39 | 41 | ||||||||||
Inventory, net | $ | 552.5 | $ | 548.4 | ||||||||
Inventory Turnover (b) | 4.0 | 3.7 | ||||||||||
Total debt | $ | 1,827.1 | $ | 1,748.6 | ||||||||
THREE MONTHS | NINE MONTHS | |||||||||||
Supplemental Cash Flow Data |
F2012 | F2011 | F2012 | F2011 | ||||||||
Depreciation and amortization, excluding amortization of debt | ||||||||||||
issuance costs | $ | 30.4 | $ | 34.4 | $ | 91.0 | $ | 100.6 | ||||
Capital expenditures | $ | 14.5 | $ | 8.7 | $ | 33.1 | $ | 27.4 | ||||
THREE MONTHS | NINE MONTHS | |||||||||||
Supplemental Segment Sales & Profitability |
F2012 | F2011 | F2012 | F2011 | ||||||||
Net Sales |
||||||||||||
Global Batteries & Appliances | $ | 500.7 | $ | 505.2 | $ | 1,670.0 | $ | 1,661.2 | ||||
Global Pet Supplies | 157.5 | 143.8 | 449.0 | 425.1 | ||||||||
Home and Garden | 166.6 | 155.6 | 300.9 | 273.3 | ||||||||
Total net sales | $ | 824.8 | $ | 804.6 | $ | 2,419.9 | $ | 2,359.6 | ||||
Segment Profit |
||||||||||||
Global Batteries & Appliances | $ | 47.1 | $ | 45.5 | $ | 185.7 | $ | 180.5 | ||||
Global Pet Supplies | 22.5 | 19.2 | 57.8 | 53.9 | ||||||||
Home and Garden | 44.2 | 42.9 | 60.5 | 51.0 | ||||||||
Total segment profit | 113.8 | 107.6 | 304.0 | 285.4 | ||||||||
Corporate | 9.4 | 14.4 | 33.3 | 41.1 | ||||||||
Acquisition and integration related charges | 5.3 | 7.4 | 20.6 | 31.5 | ||||||||
Restructuring and related charges | 3.9 | 7.1 | 15.9 | 17.7 | ||||||||
Interest expense | 39.7 | 40.4 | 150.1 | 165.9 | ||||||||
Other expense, net | 2.2 | 0.7 | 2.2 | 1.4 | ||||||||
Income from continuing operations before income taxes | $ | 53.3 | $ | 37.6 | $ | 81.9 | $ | 27.8 | ||||
(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 3 | |||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | |||||||||||||||||||
Reconciliation of GAAP Diluted Income (Loss) Per Share to Adjusted Diluted Earnings Per Share | |||||||||||||||||||
For the three and nine months ended July 1, 2012 and July 3, 2011 | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
THREE MONTHS | NINE MONTHS | ||||||||||||||||||
F2012 | F2011 | F2012 | F2011 | ||||||||||||||||
Diluted income (loss) per share, as reported | $ | 1.13 | $ | 0.56 | $ | 0.83 | $ | (0.81 | ) | ||||||||||
Adjustments, net of tax: | |||||||||||||||||||
Acquisition and integration related charges | 0.07 | (a) | 0.09 | (b) | 0.26 | (a) | 0.40 | (b) | |||||||||||
Restructuring and related charges | 0.05 | (c) | 0.09 | (d) | 0.20 | (c) | 0.23 | (d) | |||||||||||
Debt refinancing costs | - | - | 0.34 | (e) | 0.37 | (f) | |||||||||||||
Income taxes | (0.47 | ) | (g) | (0.08 | ) | (h) | 0.19 | (g) | 1.16 | (h) | |||||||||
(0.35 | ) | 0.10 | 0.99 | 2.16 | |||||||||||||||
Adjusted diluted earnings per share | $ | 0.78 | $ | 0.66 | $ | 1.82 | $ | 1.35 | |||||||||||
(a) For the three months ended July 1, 2012, reflects $3.4 million, net of tax, of Acquisition and integration related charges. The merger with Russell Hobbs accounted for $1.9 million of the charges while the acquisition of FURminator, Black Flag and other smaller acquisitions accounted for $1.5 million. For the nine months ended July 1, 2012, reflects $13.4 million, net of tax, of Acquisition and integration related charges. The merger with Russell Hobbs accounted for $7.6 million of the charges while the acquisition of FURminator, Black Flag and other smaller acquisitions accounted for $5.8 million. These costs were primarily integration related costs. | |||||||||||||||||||
(b) For the three and nine months ended July 3, 2011, reflects $4.8 million, net of tax, and $20.5 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 nine months ended July 1, 2012, reflects $2.5 million, net of tax, and $10.3 million, net of tax, respectively, of Restructuring and related charges primarily related to the Global Cost Reduction Initiatives announced in Fiscal 2009. | |||||||||||||||||||
(d) For the three and nine months ended July 3, 2011, reflects $4.6 million, net of tax, and $11.6 million, net of tax, respectively, of Restructuring and related charges primarily related to the Global Cost Reduction Initiatives announced in Fiscal 2009. | |||||||||||||||||||
(e) For the nine months ended July 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 nine months ended July 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 nine months ended July 1, 2012, reflects adjustments to income tax expense of $(24.0) million and $10.1 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 nine months ended July 3, 2011, reflects adjustments to income tax expense of $(4.2) million and $59.4 million, respectively, to exclude the impact of the valuation allowance against deferred taxes and other tax related items in order to reflect a normalized ongoing effective tax rate. | |||||||||||||||||||
Table 4 | ||||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | ||||||||||||||||||||
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA | ||||||||||||||||||||
for the three months ended July 1, 2012 | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
($ in millions) | ||||||||||||||||||||
Global Batteries & Appliances | Global Pet Supplies | Home & Garden | Corporate | Unallocated Items (a) | Consolidated Spectrum Brands Holdings, Inc. | |||||||||||||||
Net income (loss), as adjusted (a) |
$ | 40.9 | $ | 18.8 | $ | 44.0 | $ | (10.6 | ) | $ | (34.3 | ) | $ | 58.7 | ||||||
Income tax benefit | - | - | - | - | (5.4 | ) | (5.4 | ) | ||||||||||||
Interest expense | - | - | - | - | 39.7 | 39.7 | ||||||||||||||
Acquisition and integration related charges | 3.0 | 1.7 | - | 0.5 | - | 5.3 | ||||||||||||||
Restructuring and related charges | 1.8 | 1.7 | 0.2 | 0.1 | - | 3.9 | ||||||||||||||
Adjusted EBIT | 45.7 | 22.2 | 44.2 | (10.0 | ) | - | 102.1 | |||||||||||||
Depreciation and amortization (b) | 15.5 | 7.1 | 3.3 | 4.5 | - | 30.4 | ||||||||||||||
Adjusted EBITDA | $ | 61.2 | $ | 29.3 | $ | 47.5 | $ | (5.5 | ) | $ | - | $ | 132.5 | |||||||
Note: Amounts calculated prior to rounding | ||||||||||||||||||||
(a) It is the Company's policy to record Income tax benefit and Interest expense on a consolidated basis. Accordingly, such amounts are not reflected in the results of the operating segments and presented within Unallocated Items. | ||||||||||||||||||||
(b) Included within depreciation and amortization is amortization of unearned restricted stock compensation. | ||||||||||||||||||||
Table 4 | ||||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | ||||||||||||||||||||
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA | ||||||||||||||||||||
for the nine months ended July 1, 2012 | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
($ in millions) | ||||||||||||||||||||
Global Batteries & Appliances | Global Pet Supplies | Home & Garden | Corporate | Unallocated Items (a) | Consolidated Spectrum Brands Holdings, Inc. | |||||||||||||||
Net income (loss), as adjusted (a) | $ | 166.4 | $ | 46.7 | $ | 58.7 | $ | (40.0 | ) | $ | (188.9 | ) | $ | 43.1 | ||||||
Income tax expense | - | - | - | - | 38.8 | 38.8 | ||||||||||||||
Interest expense | - | - | - | - | 150.1 | 150.1 | ||||||||||||||
Acquisition and integration related charges | 11.2 | 3.6 | 0.6 | 5.2 | - | 20.6 | ||||||||||||||
Restructuring and related charges | 7.0 | 6.9 | 1.2 | 0.9 | - | 15.9 | ||||||||||||||
Adjusted EBIT | 184.6 | 57.2 | 60.5 | (33.9 | ) | - | 268.4 | |||||||||||||
Depreciation and amortization (b) | 46.0 | 20.2 | 9.1 | 15.8 | - | 91.0 | ||||||||||||||
Adjusted EBITDA | $ | 230.6 | $ | 77.4 | $ | 69.6 | $ | (18.1 | ) | $ | - | $ | 359.5 | |||||||
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 presented within Unallocated Items. | ||||||||||||||||||||
(b) Included within depreciation and amortization is amortization of unearned restricted stock compensation. | ||||||||||||||||||||
Table 4 | |||||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | |||||||||||||||||||||
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA | |||||||||||||||||||||
for the three months ended July 3, 2011 | |||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||
($ in millions) | |||||||||||||||||||||
Global Batteries & Appliances | Global Pet Supplies | Home & Garden | Corporate | Unallocated Items (a) | Consolidated Spectrum Brands Holdings, Inc. | ||||||||||||||||
Net income (loss), as adjusted (a) | $ | 39.9 | $ | 15.1 | $ | 42.2 | $ | (19.1 | ) | $ | (49.4 | ) | $ | 28.6 | |||||||
Income tax expense | - | - | - | - | 9.0 | 9.0 | |||||||||||||||
Interest expense | - | - | - | - | 40.4 | 40.4 | |||||||||||||||
Acquisition and integration related charges | 4.9 | - | - | 2.5 | - | 7.4 | |||||||||||||||
Restructuring and related charges | 0.9 | 3.7 | 0.7 | 1.7 | - | 7.1 | |||||||||||||||
Adjusted EBIT | 45.6 | 18.8 | 42.9 | (14.9 | ) | - | 92.5 | ||||||||||||||
Depreciation and amortization (b) | 17.0 | 5.9 | 3.0 | 8.5 | - | 34.4 | |||||||||||||||
Adjusted EBITDA | $ | 62.6 | $ | 24.7 | $ | 45.9 | $ | (6.3 | ) | $ | - | $ | 126.9 | ||||||||
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 presented within Unallocated Items. | |||||||||||||||||||||
(b) Included within depreciation and amortization is amortization of unearned restricted stock compensation. | |||||||||||||||||||||
Table 4 | |||||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | |||||||||||||||||||||
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA | |||||||||||||||||||||
for the nine months ended July 3, 2011 | |||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||
($ in millions) | |||||||||||||||||||||
Global Batteries & Appliances | Global Pet Supplies | Home & Garden | Corporate | Unallocated Items (a) | Consolidated Spectrum Brands Holdings, Inc. | ||||||||||||||||
Net income (loss), as adjusted (a) | $ | 154.9 | $ | 42.9 | $ | 48.9 | $ | (52.9 | ) | $ | (235.1 | ) | $ | (41.3 | ) | ||||||
Income tax expense | - | - | - | - | 69.1 | 69.1 | |||||||||||||||
Interest expense | - | - | - | - | 165.9 | 165.9 | |||||||||||||||
Acquisition and integration related charges | 24.2 | 0.4 | - | 6.9 | - | 31.5 | |||||||||||||||
Restructuring and related charges | 1.5 | 9.9 | 2.1 | 4.4 | - | 17.7 | |||||||||||||||
Add back accelerated depreciation (b) | (1.0 | ) | - | - | - | - | (1.0 | ) | |||||||||||||
Adjusted EBIT | 179.5 | 53.1 | 51.0 | (41.7 | ) | - | 242.0 | ||||||||||||||
Depreciation and amortization (c) | 50.9 | 17.6 | 9.3 | 22.8 | - | 100.6 | |||||||||||||||
Adjusted EBITDA | $ | 230.4 | $ | 70.8 | $ | 60.3 | $ | (18.8 | ) | $ | - | $ | 342.6 | ||||||||
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 presented within Unallocated Items. | |||||||||||||||||||||
(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. | |||||||||||||||||||||
(c) Included within depreciation and amortization is amortization of unearned restricted stock compensation. | |||||||||||||||||||||
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