Spectrum Brands Holdings Reports Record Fiscal 2013 Second Quarter Results
Reaffirms Outlook for 4th Consecutive Year of Record Performance for Legacy Business from Overall Stronger Second Half Results
Second Quarter Fiscal 2013 Results Highlights:
- Net sales of
$987.8 million , including the HHI acquisition, increased 32.4 percent in second quarter of fiscal 2013 versus$746.3 million a year ago; including HHI in last year’s fiscal second quarter on a pro forma basis, net sales increased 1.0 percent. - HHI delivered improved quarter-over-quarter results in first full quarter since its acquisition on
December 17, 2012 . - Net loss of
$41.2 million and diluted loss per share of$0.79 in second quarter of fiscal 2013 versus net loss of$28.7 million and diluted loss per share of$0.56 in the second quarter of fiscal 2012 driven by$25.8 million of additional costs from sales of revalued inventory related to the HHI acquisition and one-time acquisition and integration and restructuring costs of$19.9 million , of which$12.8 million was attributable to the HHI acquisition. - Adjusted EBITDA, a non-GAAP measure, of
$143.3 million in second quarter of fiscal 2013 increased 3.5 percent compared to$138.5 million a year ago, including HHI in the prior year period on a pro forma basis. - Adjusted EBITDA margin, a non-GAAP measure, in second quarter of fiscal 2013 improved to 14.5 percent versus 14.2 percent in the prior year, including HHI in the prior year period on a pro forma basis.
- Adjusted diluted earnings per share, a non-GAAP measure, of
$0.44 in the second quarter of fiscal 2013 declined from$0.47 last year, including HHI in the prior year period on a pro forma basis, due to an increase in non-cash stock compensation expense, driven by employee stock-based award programs. - Legacy
Spectrum Brands , which excludes the HHI business, reported adjusted EBITDA of$102.6 million in the second quarter of fiscal 2013, which represented the 10th consecutive quarter of year-over-year adjusted EBITDA growth; excluding the negative impact of foreign exchange, legacy Spectrum Brands’ adjusted EBITDA grew 6.2 percent versus$101.8 million in the year-ago quarter. - Company reiterated expectations for fourth consecutive year of record financial performance for the legacy business, which excludes the HHI business, in fiscal 2013, with improvements weighted to the second half of the year.
- Acquisition of residential lockset business of
Tong Lung Metal Industry Co. Ltd. (Tong Lung), a Taiwanese manufacturer of residential and commercial locksets and related hardware with facilities inTaiwan andthe Philippines , was completed onApril 8, 2013 in connection with the HHI acquisition. - Fiscal 2013 net cash provided from operating activities after purchases of property, plant and equipment (free cash flow) expected to approximate
$240 million , net of HHI acquisition costs. - Company expects to use its strong free cash flow, enhanced by the HHI acquisition, to aggressively reduce debt by approximately
$200 million and delever its balance sheet in the second half of fiscal 2013, consistent with the seasonality of its cash flows.
“We delivered a good second quarter, which seasonally is our smallest quarter of the year,” said
“Our Spectrum Value Model continues to work effectively and resonate with retailers and consumers in a global economy that remains very challenging,” Mr. Lumley said. “It provides real value to the consumer with products that work as well as, or better than, our competitors for a lower cost. It also delivers higher margins and lower acquisition costs to retailers. Value is winning in today’s marketplace with today’s smart shoppers. Consumers are embracing our ‘same performance for less price’ value brand proposition and are increasingly open to trial and brand conversion.
“We are offsetting commodity and Asian-sourced product cost increases through our continuous improvement processes, cost synergy programs, retail distribution gains, elimination of unprofitable or low-margin product lines as we did in the first quarter, select pricing actions, and retention of stringent cost control programs,” he said.
“In the second half of the year, we have a number of new products launching across all divisions, key distribution gains taking hold, select new retailer business, continuing geographic expansion and an increasing level of cost reductions,” Mr. Lumley said. “At the same time, we are making important investments in two new, faster-growing areas – e-commerce and consumables, primarily in our Remington® personal care division – to help drive future growth.
“HHI delivered impressive growth in its first full quarter with our Company,” he said. “The HHI integration is ahead of schedule, and we have just closed on the related acquisition of the Tong Lung residential lockset assets in
“We expect an acceleration of sales and adjusted EBITDA in the second half of fiscal 2013 based upon secured distribution wins, and we plan to use our strong and growing free cash flow to aggressively reduce debt and delever our balance sheet,” Mr. Lumley said. “We remain committed to creating greater shareholder value with a focus on operating our business to maximize sustainable free cash flow.”
Fiscal 2013 Second Quarter Consolidated Financial Results
Excluding HHI, net sales for legacy
Gross profit and gross profit margin for the second quarter of fiscal 2013 of
Adjusted EBITDA, a non-GAAP measure, of
Fiscal 2013 First Half Consolidated Financial Results
Consolidated net sales of
The Company reported a GAAP net loss of
Fiscal 2013 first half consolidated adjusted EBITDA was
Fiscal 2013 Second Quarter Segment Level Data
Global Batteries & Appliances
The Global Batteries & Appliances segment reported fiscal 2013 second quarter net sales of
Global battery sales for the second quarter were
Net sales for the global personal care product category of
The small appliances product category reported net sales in the second quarter of fiscal 2013 of
With segment net income, as adjusted, of
Segment net income, as adjusted, was
Home and Garden
The Home and Garden segment reported second quarter net sales of
The segment recorded fiscal 2013 second quarter net income of
Hardware & Home Improvement
In its first full quarter since its acquisition by
Liquidity and Debt Reduction
As of the end of the second quarter of fiscal 2013, the Company had approximately
In the second half of fiscal 2013, the Company expects to use its strong free cash flow to reduce debt by at least
Fiscal 2013 Outlook
Including HHI as of its
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 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 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 2013 (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 finance, complete the acquisition of, 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 March 31, 2013 and April 1, 2012 | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
($ in millions, except per share amounts) | |||||||||||||||||||||||
THREE MONTHS | SIX MONTHS | ||||||||||||||||||||||
F2013 |
F2012 |
INC(DEC) |
F2013 |
F2012 |
INC(DEC) | ||||||||||||||||||
% | % | ||||||||||||||||||||||
Net sales | $ | 987.8 | $ | 746.3 | 32.4 | % | $ | 1,858.0 | $ | 1,595.1 | 16.5 | % | |||||||||||
Cost of goods sold | 662.3 | 484.6 | 1,243.3 | 1,044.7 | |||||||||||||||||||
Restructuring and related charges | 2.6 | 1.7 | 3.7 | 6.3 | |||||||||||||||||||
Gross profit | 322.9 | 260.0 | 24.2 | % | 611.0 | 544.1 | 12.3 | % | |||||||||||||||
Selling | 171.0 | 129.9 | 299.8 | 261.7 | |||||||||||||||||||
General and administrative | 70.4 | 56.5 | 127.2 | 107.2 | |||||||||||||||||||
Research and development | 11.9 | 8.0 | 20.0 | 15.2 | |||||||||||||||||||
Acquisition and integration related charges | 12.0 | 7.8 | 32.8 | 15.4 | |||||||||||||||||||
Restructuring and related charges | 5.3 | 2.6 | 10.8 | 5.7 | |||||||||||||||||||
Total operating expenses | 270.6 | 204.8 | 490.6 | 405.2 | |||||||||||||||||||
Operating income | 52.3 | 55.2 | 120.4 | 138.9 | |||||||||||||||||||
Interest expense | 60.4 | 69.3 | 130.2 | 110.4 | |||||||||||||||||||
Other expense (income), net | 3.7 | (2.2 | ) | 5.3 | - | ||||||||||||||||||
(Loss) income from continuing operations before income tax expense | (11.8 | ) | (11.9 | ) | (15.1 | ) | 28.5 | ||||||||||||||||
Income tax expense | 29.1 | 16.8 | 39.8 | 44.1 | |||||||||||||||||||
Net loss | (40.9 | ) | (28.7 | ) | (54.9 | ) | (15.6 | ) | |||||||||||||||
Less: Net income (loss) attributable to noncontrolling interest | 0.3 | - | (0.2 | ) | - | ||||||||||||||||||
Net loss attributable to controlling interest | $ | (41.2 | ) | $ | (28.7 | ) | $ | (54.7 | ) | $ | (15.6 | ) | |||||||||||
Average shares outstanding (a) | 52.1 | 51.5 | 51.9 | 51.8 | |||||||||||||||||||
Basic loss per share attributable to controlling interest | $ | (0.79 | ) | $ | (0.56 | ) | $ | (1.05 | ) | $ | (0.30 | ) | |||||||||||
Average shares and common stock equivalents outstanding (a) (b) | 52.1 | 51.5 | 51.9 | 51.8 | |||||||||||||||||||
Diluted loss per share attributable to controlling interest | $ | (0.79 | ) | $ | (0.56 | ) | $ | (1.05 | ) | $ | (0.30 | ) | |||||||||||
Cash dividends declared per common share | $ | 0.25 | $ | - | $ | 0.25 |
|
|
$ | - | |||||||||||||
(a) Per share figures calculated prior to rounding. | |||||||||||||||||||||||
(b) For the three and six months ended March 31, 2013 and April 1, 2012, 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 | |||||||||||||||
As of and for the three and six months ended March 31, 2013 and April 1, 2012 |
|||||||||||||||
(Unaudited) | |||||||||||||||
($ in millions) | |||||||||||||||
Supplemental Financial Data |
F2013 | F2012 | |||||||||||||
Cash and cash equivalents | $ | 77.5 | $ | 51.8 | |||||||||||
Trade receivables, net | $ | 480.0 | $ | 370.2 | |||||||||||
Days Sales Outstanding (a) | 40 | 40 | |||||||||||||
Inventories | $ | 705.4 | $ | 551.0 | |||||||||||
Inventory Turnover (b) | 4.0 | 4.0 | |||||||||||||
Total Debt | $ | 3,258.9 | $ | 1,882.1 | |||||||||||
THREE MONTHS | SIX MONTHS | ||||||||||||||
Supplemental Cash Flow Data |
F2013 | F2012 | F2013 | F2012 | |||||||||||
Depreciation and amortization, excluding amortization of debt issuance costs |
$ | 47.2 | $ | 32.3 | $ | 78.2 | $ | 60.6 | |||||||
Capital expenditures | $ | 11.4 | $ | 9.7 | $ | 20.7 | $ | 18.6 | |||||||
THREE MONTHS | SIX MONTHS | ||||||||||||||
Supplemental Segment Sales & Profitability |
F2013 | F2012 | F2013 | F2012 | |||||||||||
Net Sales |
|||||||||||||||
Global Batteries & Appliances | $ | 468.6 | $ | 480.1 | $ | 1,134.6 | $ | 1,169.3 | |||||||
Global Pet Supplies | 160.5 | 156.5 | 300.2 | 291.5 | |||||||||||
Home and Garden | 102.0 | 109.7 | 132.5 | 134.3 | |||||||||||
Hardware & Home Improvement | 256.7 | - | 290.7 | - | |||||||||||
Total net sales | $ | 987.8 | $ | 746.3 | $ | 1,858.0 | $ | 1,595.1 | |||||||
Segment Profit |
|||||||||||||||
Global Batteries & Appliances | $ | 41.4 | $ | 40.4 | $ | 136.8 | $ | 138.6 | |||||||
Global Pet Supplies | 20.4 | 19.3 | 36.3 | 35.3 | |||||||||||
Home and Garden | 20.8 | 22.2 | 16.5 | 16.3 | |||||||||||
Hardware & Home Improvement | 6.7 | - | 3.5 | - | |||||||||||
Total segment profit | 89.3 | 81.9 | 193.1 | 190.2 | |||||||||||
Corporate | 17.1 | 14.6 | 25.4 | 23.9 | |||||||||||
Acquisition and integration related charges | 12.0 | 7.8 | 32.8 | 15.4 | |||||||||||
Restructuring and related charges | 7.9 | 4.3 | 14.5 | 12.0 | |||||||||||
Interest expense | 60.4 | 69.3 | 130.2 | 110.4 | |||||||||||
Other expense (income), net | 3.7 | (2.2 | ) | 5.3 | - | ||||||||||
(Loss) income from continuing operations before income taxes | $ | (11.8 | ) | $ | (11.9 | ) | $ | (15.1 | ) | $ | 28.5 | ||||
(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 as of the end of the period. |
Table 3 | |||||||||||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | |||||||||||||||||||||||||||
Reconciliation of GAAP Diluted Income (Loss) Per Share to Adjusted Diluted Income Per Share | |||||||||||||||||||||||||||
For the three and six months ended March 31, 2013 and April 1, 2012 | |||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||
THREE MONTHS | SIX MONTHS | ||||||||||||||||||||||||||
F2013 | F2012 | F2013 | F2012 | ||||||||||||||||||||||||
Diluted loss per share, as reported | $ | (0.79 | ) | $ | (0.56 | ) | $ | (1.05 | ) | $ | (0.30 | ) | |||||||||||||||
Adjustments, net of tax: | |||||||||||||||||||||||||||
Pre-acquisition earnings of HHI | - | 0.13 | (b) | 0.06 | (a) | 0.29 | (b) | ||||||||||||||||||||
Acquisition and integration related charges | 0.15 | (c) | 0.10 | (e) | 0.41 | (d) | 0.19 | (f) | |||||||||||||||||||
Restructuring and related charges | 0.10 | (g) | 0.06 | (h) | 0.18 | (g) | 0.15 | (h) | |||||||||||||||||||
Debt refinancing costs | - | 0.34 | (j) | 0.36 | (i) | 0.34 | (j) | ||||||||||||||||||||
Purchase accounting inventory adjustment | 0.32 | (k) | - | 0.38 | (k) | - | |||||||||||||||||||||
Venezuela devaluation | 0.03 | (l) | - | 0.02 | (l) | - | |||||||||||||||||||||
Income taxes | 0.63 | (m) | 0.40 | (n) | 0.86 | (m) | 0.65 | (n) | |||||||||||||||||||
1.23 | 1.03 | 2.27 | 1.62 | ||||||||||||||||||||||||
Diluted income per share, as adjusted | $ | 0.44 | $ | 0.47 | $ | 1.22 | $ | 1.32 | |||||||||||||||||||
(a) For the six months ended March 31, 2013, reflects $3.2 million, net of tax, of preacquisition earnings related to the acquired HHI business. | |||||||||||||||||||||||||||
(b) For the three and six months ended April 1, 2012, reflects $6.6 million, net of tax, and $15.0 million, net of tax, respectively, of preacquisition earnings related to the acquired HHI business. | |||||||||||||||||||||||||||
(c) For the three months ended March 31, 2013, reflects $7.8 million, net of tax, of Acquisition and integration related charges, as follows: (i) $6.6 million related to the acquisition of the HHI Business, consisting primarily of legal and professional fees; (ii) $0.1 million related to the acquisition of Shaser, consisting of integration and legal and professional fees; (iii) $0.7 million related to the Merger with Russell Hobbs, consisting of integration costs; and (iv) $0.4 million related to the acquisition of FURminator, consisting of integration costs. | |||||||||||||||||||||||||||
(d) For the six months ended March 31, 2013, reflects $21.3 million, net of tax, of Acquisition and integration related charges, as follows: (i) $16.1 million related to the acquisition of the HHI Business, consisting primarily of legal and professional fees; (ii) $2.8 million related to the acquisition of Shaser, consisting of integration and legal and professional fees; (iii) $1.6 million related to the Merger with Russell Hobbs, consisting of integration costs; and (iv) $0.8 million related to the acquisition of FURminator, consisting of integration costs. | |||||||||||||||||||||||||||
(e) For the three months ended April 1, 2012, reflects $5.0 million, net of tax, of Acquisition and integration related charges as follows: (i) $3.2 million related to the merger with Russell Hobbs which consisted primarily of integration costs; (ii) $1.4 million related to the acquisition of FURminator, consisting primarily of legal and professional fees; and (iii) $0.4 million related to the acquisition of Black Flag, consisting primarily of legal and professional fees. | |||||||||||||||||||||||||||
(f) For the six months ended April 1, 2012, reflects $10.0 million, net of tax, of Acquisition and integration related charges as follows: (i) $5.6 million related to the merger with Russell Hobbs which consisted primarily of integration costs; (ii) $3.0 million related to the acquisition of FURminator, consisting primarily of legal and professional fees; and (iii) $1.4 million related to the acquisition of Black Flag and other acquisition activity, consisting primarily of legal and professional fees. | |||||||||||||||||||||||||||
(g) For the three and six months ended March 31, 2013, reflects $5.1 million, net of tax, and $9.4 million, net of tax, respectively, of Restructuring and related charges primarily related to the Global Cost Reduction Initiatives announced in Fiscal 2009. | |||||||||||||||||||||||||||
(h) 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 primarily related to the Global Cost Reduction Initiatives announced in Fiscal 2009. | |||||||||||||||||||||||||||
(i) For the six months ended March 31, 2013, reflects $18.7 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 and the issuance of the 6.375% Notes and 6.625% Notes in connection with the acquisition of the HHI Business. | |||||||||||||||||||||||||||
(j) For the three and six months ended April 1, 2012, reflects $17.9 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 12% Notes during the fiscal quarter ended April 1, 2012. | |||||||||||||||||||||||||||
(k) For the three and six months ended March 31, 2013, reflects a $16.7 million, net of tax, and a $20.2 million, net of tax, respectively, non-cash increase to cost of goods sold related to the sales of inventory that was subject to fair value adjustments in conjunction with the acquisition of the HHI Business. | |||||||||||||||||||||||||||
(l) For the three and six months ended March 31, 2013, reflects an adjustment of $1.3 million, net of tax, related to the devaluation of the Venezuelan Bolivar Fuerte. | |||||||||||||||||||||||||||
(m) For the three and six months ended March 31, 2013, reflects adjustments to income tax expense of $33.3 million and $45.0 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. | |||||||||||||||||||||||||||
(n) For the three and six months ended April 1, 2012, reflects adjustments to income tax expense of $21.0 million and $34.1 million, respectively, to exclude the impact of the valuation allowance against deferred taxes and other tax related items in order to reflect a normalized ongoing effective tax rate. |
Table 4 | ||||||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | ||||||||||||||||||||||
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA | ||||||||||||||||||||||
for the three months ended March 31, 2013 | ||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||
($ in millions) | ||||||||||||||||||||||
Consolidated |
||||||||||||||||||||||
Global Batteries & |
Hardware & Home |
Corporate / Unallocated |
Spectrum Brands |
|||||||||||||||||||
Appliances |
Global Pet Supplies |
Home & Garden |
Improvement |
Items (a) |
Holdings, Inc. |
|||||||||||||||||
Net income (loss) attributable to controlling interest, as adjusted (a) | $ | 34.3 | $ | 16.4 | $ | 20.6 | $ | 0.6 | $ | (113.2 | ) | $ | (41.2 | ) | ||||||||
Net income attributable to non-controlling interest | 0.3 | - | - | - | - | 0.3 | ||||||||||||||||
Net income (loss) as adjusted (a) | 34.6 | 16.4 | 20.6 | 0.6 | (113.2 | ) | (40.9 | ) | ||||||||||||||
Income tax expense | - | - | - | - | 29.1 | 29.1 | ||||||||||||||||
Interest expense | - | - | - | - | 60.4 | 60.4 | ||||||||||||||||
Acquisition and integration related charges | 1.9 | 0.6 | - | 2.8 | 6.7 | 12.0 | ||||||||||||||||
Restructuring and related charges | 1.8 | 3.1 | 0.2 | 2.7 | 0.1 | 7.9 | ||||||||||||||||
HHI Business inventory fair value adjustment | - | 25.8 | - | 25.8 | ||||||||||||||||||
Venezuela devaluation | 2.0 | - | - | - | - | 2.0 | ||||||||||||||||
Adjusted EBIT | 40.3 | 20.1 | 20.8 | 31.9 | (17.0 | ) | 96.1 | |||||||||||||||
Depreciation and amortization (b) | 16.6 | 7.4 | 2.9 | 8.8 | 11.5 | 47.2 | ||||||||||||||||
Adjusted EBITDA | $ | 56.9 | $ | 27.5 | $ | 23.7 | $ | 40.7 | $ | (5.5 | ) | $ | 143.3 | |||||||||
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 unearned restricted stock compensation. | ||||||||||||||||||||||
Table 4 | ||||||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | ||||||||||||||||||||||
Reconciliation of GAAP Net Income (loss) to Adjusted EBITDA | ||||||||||||||||||||||
for the six months ended March 31, 2013 | ||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||
($ in millions) | ||||||||||||||||||||||
Consolidated |
||||||||||||||||||||||
Global Batteries & |
Hardware & Home |
Corporate / Unallocated |
Spectrum Brands |
|||||||||||||||||||
Appliances |
Global Pet Supplies |
Home & Garden |
Improvement |
Items (a) |
Holdings, Inc. |
|||||||||||||||||
Net income (loss) attributable to controlling interest, as adjusted (a) | $ | 126.8 | $ | 26.6 | $ | 16.1 | $ | (2.9 | ) | $ | (221.3 | ) | (54.7 | ) | ||||||||
Net loss attributable to non-controlling interest | (0.2 | ) | - | - | - | - | (0.2 | ) | ||||||||||||||
Net income (loss), as adjusted (a) | 126.6 | 26.6 | 16.1 | (2.9 | ) | (221.3 | ) | (54.9 | ) | |||||||||||||
Pre-acquisition earnings of HHI | - | - | - | 30.3 | - | 30.3 | ||||||||||||||||
Income tax expense | - | - | - | - | 39.8 | 39.8 | ||||||||||||||||
Interest expense | - | - | - | - | 130.2 | 130.2 | ||||||||||||||||
Acquisition and integration related charges | 3.2 | 1.2 | - | 2.9 | 25.5 | 32.8 | ||||||||||||||||
Restructuring and related charges | 3.1 | 8.1 | 0.4 | 2.7 | 0.2 | 14.5 | ||||||||||||||||
HHI Business inventory fair value adjustment | - | - | - | 31.0 | - | 31.0 | ||||||||||||||||
Venezuela devaluation | 2.0 | - | - | - | - | 2.0 | ||||||||||||||||
Adjusted EBIT | 134.9 | 35.9 | 16.5 | 64.0 | (25.6 | ) | 225.7 | |||||||||||||||
Depreciation and amortization (b) | 32.7 | 14.7 | 5.8 | 10.3 | 14.7 | 78.2 | ||||||||||||||||
Adjusted EBITDA | $ | 167.6 | $ | 50.6 | $ | 22.3 | $ | 74.3 | $ | (10.9 | ) | $ | 303.9 | |||||||||
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) 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 April 1, 2012 | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
($ in millions) | ||||||||||||||||||||
|
Consolidated |
|||||||||||||||||||
Global Batteries & |
Hardware & Home |
Corporate / Unallocated |
Spectrum Brands |
|||||||||||||||||
Appliances |
Global Pet Supplies |
Home & Garden |
Improvement |
Items (a) |
Holdings, Inc. |
|||||||||||||||
Net income (loss), as adjusted (a) | $ | 35.6 | $ | 14.8 | $ | 21.2 | $ | - | $ | (100.1 | ) | $ | (28.7 | ) | ||||||
Pre-acquisition earnings of HHI | - | - | - | 36.7 | - | 36.7 | ||||||||||||||
Income tax expense | - | - | - | - | 16.8 | 16.8 | ||||||||||||||
Interest expense | - | - | - | - | 69.3 | 69.3 | ||||||||||||||
Acquisition and integration related charges | 1.2 | 2.3 | 0.6 | - | 0.1 | 4.3 | ||||||||||||||
Restructuring and related charges | 5.0 | 1.9 | 0.4 | - | 0.5 | 7.8 | ||||||||||||||
Adjusted EBIT | 41.8 | 19.0 | 22.2 | 36.7 | (13.4 | ) | 106.2 | |||||||||||||
Depreciation and amortization (b) | 15.4 | 7.1 | 3.0 | - | 6.8 | 32.3 | ||||||||||||||
Adjusted EBITDA | $ | 57.2 | $ | 26.1 | $ | 25.2 | $ | 36.7 | $ | (6.6 | ) | $ | 138.5 | |||||||
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 unearned restricted stock compensation. | ||||||||||||||||||||
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) | ||||||||||||||||||||
|
Consolidated |
|||||||||||||||||||
Global Batteries & |
Hardware & Home |
Corporate / Unallocated |
Spectrum Brands |
|||||||||||||||||
Appliances |
Global Pet Supplies |
Home & Garden |
Improvement |
Items (a) |
Holdings, Inc. |
|||||||||||||||
Net income (loss), as adjusted (a) | $ | 125.6 | $ | 27.9 | $ | 14.8 | $ | - | $ | (183.8 | ) | $ | (15.5 | ) | ||||||
Pre-acquisition earnings of HHI | - | - | - | 77.6 | - | 77.6 | ||||||||||||||
Income tax expense | - | - | - | - | 44.1 | 44.1 | ||||||||||||||
Interest expense | - | - | - | - | 110.4 | 110.4 | ||||||||||||||
Acquisition and integration related charges | 5.1 | 5.2 | 1.0 | - | 0.7 | 12.0 | ||||||||||||||
Restructuring and related charges | 8.2 | 1.9 | 0.5 | - | 4.7 | 15.4 | ||||||||||||||
Adjusted EBIT | 138.9 | 35.0 | 16.3 | 77.6 | (23.9 | ) | 243.9 | |||||||||||||
Depreciation and amortization (b) | 30.5 | 13.1 | 5.8 | - | 11.3 | 60.6 | ||||||||||||||
Adjusted EBITDA | $ | 169.4 | $ | 48.1 | $ | 22.1 | $ | 77.6 | $ | (12.6 | ) | $ | 304.5 | |||||||
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 unearned restricted stock compensation. |
Table 5 | ||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | ||||||||||||||||||
Pro Forma Net Sales Comparison | ||||||||||||||||||
For the three and six months ended March 31, 2013 and April 1, 2012 | ||||||||||||||||||
(Unaudited) | ||||||||||||||||||
($ in millions) | ||||||||||||||||||
THREE MONTHS | SIX MONTHS | |||||||||||||||||
F2013 | F2012 |
INC(DEC)% |
F2013 | F2012 |
INC(DEC)% |
|||||||||||||
Spectrum Brands Holdings, Inc. | $ | 987.8 | $ | 746.3 | 32.4 | % | $ | 1,858.0 | $ | 1,595.1 | 16.5 | % | ||||||
HHI (a) | - | 232.2 | 191.8 | 463.9 | ||||||||||||||
Pro Forma Net Sales | $ | 987.8 | $ | 978.5 | 1.0 | % | $ | 2,049.8 | $ | 2,059.0 | (0.4 | )% | ||||||
(a) For all periods presented, net sales for HHI have been restated to reflect the acquisition as if it occurred at the beginning of the period presented. |
Table 6 | |||
SPECTRUM BRANDS HOLDINGS, INC. | |||
Reconciliation of Forecasted Cash Flow from Operating Activities to Forecasted Free Cash Flow | |||
for the twelve months ending September 30, 2013 | |||
(Unaudited) | |||
($ in millions) | |||
Forecasted: | |||
Net Cash provided from Operating Activities | $ | 310 - 320 | |
Purchases of property, plant and equipment | (70) - (80) | ||
Free Cash Flow | $ | 240 |
Source:
Spectrum Brands Holdings, Inc.
Investor/Media Contact:
Dave Prichard, 608-278-6141