Spectrum Brands Holdings Reports Record Fiscal 2014 Results
Delivers Fourth Quarter Growth in Net Sales, Net Income,
GAAP EPS, Adjusted EPS and Adjusted EBITDA
Net Cash Provided from Operating Activities after purchases of Property, Plant and
Equipment (Free Cash Flow) Reaches
Versus
Planning 6th Consecutive Year of Record Performance in Fiscal 2015
The Company’s record fiscal 2014 results included growth in every quarter of the year, including a fourth quarter highlighted by increases in net sales, GAAP and adjusted earnings per share, and adjusted EBITDA.
Fiscal 2014 Highlights:
- Net sales of
$4.43 billion in fiscal 2014 increased 8.4 percent versus$4.09 billion a year ago; including HHI on a pro forma basis as if part of the Company for all of fiscal 2013, net sales increased 3.5 percent and 3.7 percent excluding the negative impact of foreign exchange. See Table 5 for a reconciliation of GAAP sales to pro forma sales. - Net income of
$214.1 million and diluted income per share of$4.02 in fiscal 2014 compared to a net loss of$55.2 million and diluted loss per share of$1.06 in fiscal 2013, which was due primarily to$122.2 million of costs and expenses related to the extinguishment of$950 million of senior secured notes in the fourth quarter of fiscal 2013. - Adjusted diluted earnings per share, a non-GAAP measure, of
$4.06 in fiscal 2014 increased 36.2 percent compared to$2.98 last year. See Table 3 for a reconciliation to GAAP earnings per share. - Adjusted diluted earnings per share in the fourth quarter of fiscal 2014 increased 11.4 percent to
$0.98 versus$0.88 a year earlier. See Table 3 for a reconciliation to GAAP earnings per share. - Adjusted EBITDA, a non-GAAP measure, of
$724.4 million in fiscal 2014 increased 7.0 percent versus$677.1 million in fiscal 2013, which included HHI on a pro forma basis as if acquired at the beginning of fiscal 2013. See Table 4 for a reconciliation to GAAP net income. - Adjusted EBITDA, a non-GAAP measure, of
$186.8 million in the fourth quarter of fiscal 2014 increased from$184.7 million last year, which represented the 16th consecutive quarter of year-over-year adjusted EBITDA growth. See Table 4 for a reconciliation to GAAP net income. - Adjusted EBITDA margin, a non-GAAP measure, in fiscal 2014 increased to 16.4 percent versus 15.8 percent in fiscal 2013, which represented the seventh consecutive year of adjusted EBITDA margin improvement. See Table 4 for a reconciliation to GAAP net income.
- Term debt was reduced by approximately
$250 million in fiscal 2014, which resulted in leverage (total debt to adjusted EBITDA) of approximately 4.1 times at the end of fiscal 2014, consistent with previous guidance. - Fiscal 2014 net cash provided from operating activities after purchases of property, plant and equipment (free cash flow, a non-GAAP measure) was
$359 million in fiscal 2014 compared to$254 million in fiscal 2013 and$208 million in fiscal 2012. See Table 6 for a reconciliation to GAAP Cash Flow from Operating Activities.
“Fiscal 2014 was our fifth consecutive year of record performance,” said
“Fiscal 2014 cost improvement savings reached a record level,” Mr. Lumley said, “reinforcing our focus on a lower cost structure, more than offsetting higher product costs, and enabling us to invest in new products, a number of which are launching now and throughout fiscal 2015.
“While our fourth quarter growth and leverage trajectory slowed from earlier quarters, we posted improved results and met our fiscal 2014 financial goals,” he added. “Throughout 2014, we executed well in the face of significant adversity that we are all too familiar with – challenging global economies, sluggish spending by still cautious and financially stretched consumers, tighter retailer inventory levels and reorder rates, stagnant store traffic, unusual and disruptive weather patterns, and increased competitor discounting and promotions in certain of our businesses.
“Our Spectrum Value Model connects well with retailers and consumers in this difficult global economy,” Mr. Lumley said. “Our ‘same or better performance/less price,’ value-branded
“We see another year of record results in fiscal 2015,” he said. “And, like many global companies, we are facing the reality of significant foreign currency headwinds, predominantly the Euro but also across most of our exposure spectrum. In addition, we are experiencing select commodity cost pressures and continue to see disruptive pricing behavior by some competitors who appear to be searching for growth through volume in a world where value is winning.
“Our growth in fiscal 2015 will again come from a mix of new products with better features, new retailers, distribution and market share gains, cross-selling and e-commerce, supplemented by accretive, tuck-in acquisitions such as Tell Manufacturing and the IAMS and Eukanuba European pet food business,” Mr. Lumley said. “Our focus remains on growing our adjusted EBITDA and maximizing sustainable free cash flow.
“To help us offset foreign currency and other cost pressures, we also are moving to a more efficient global operating structure, combining our Pet and Home and Garden businesses and our Batteries and Appliances businesses into the PHG and GBA divisions, along with certain other streamlining across the entire business,” Mr. Lumley said. “We anticipate the cost savings from this two-year restructuring initiative to have a one-year simple payback period.”
Fiscal 2014 Consolidated Financial Results
Consolidated net sales of
Gross profit and gross profit margin for fiscal 2014 of
The Company reported GAAP net income of
Adjusted EBITDA, a non-GAAP measure, of
Fiscal 2014 Fourth Quarter Consolidated Financial Results
Consolidated net sales were
Gross profit and gross profit margin in the fourth quarter of fiscal 2014 were
Adjusted EBITDA of
Fiscal 2014 Fourth Quarter Segment Level Data
Global Batteries & Appliances
The Global Batteries & Appliances segment reported fiscal 2014 fourth quarter net sales of
Global battery net sales of
Net sales for the global personal care product category of
Net sales of
With segment net income, as adjusted, of
Segment net income, as adjusted, was
Home and Garden
The Home and Garden segment reported record fourth quarter net sales of
The segment reported fiscal 2014 fourth quarter net income, as adjusted, of
The Home and Garden segment achieved record fiscal 2014 results. Net sales of
Hardware & Home Improvement
The Hardware & Home Improvement (HHI) segment reported net sales of
The segment reported net income, as adjusted, of
Liquidity and Debt
The Company completed fiscal 2014 on
As of the end of fiscal 2014, the Company had approximately
As a result of solid earnings and strong working capital management, the Company generated record annual free cash flow in fiscal 2014 of
The Company made in excess of
Fiscal 2015 Outlook
Fiscal 2015 free cash flow is projected to be approximately
The Company also announced plans to transition to a more efficient global operating structure during fiscal 2015, combining its Pet and Home and Garden businesses and its Batteries and Appliances businesses into the PHG and GBA divisions, respectively, along with other streamlining moves across the Company. Cost savings from this restructuring initiative are estimated to be realized over two years and will have a one-year simple payback period.
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 Diluted Income (Loss) Per Share 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 twelve 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 2014 (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 to realize synergies from, the combined businesses of
Table 1 | ||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | ||||||||||||||||
Condensed Consolidated Statements of Operations | ||||||||||||||||
For the three and twelve months ended September 30, 2014 and September 30, 2013 | ||||||||||||||||
(Unaudited) | ||||||||||||||||
($ in millions, except per share amounts) | ||||||||||||||||
THREE MONTHS | TWELVE MONTHS | |||||||||||||||
F2014 | F2013 | INC % | F2014 | F2013 | INC % | |||||||||||
Net sales | $ | 1,178.3 | $ | 1,137.7 | 3.6 % | $ | 4,429.1 | $ | 4,085.6 | 8.4 % | ||||||
Cost of goods sold | 766.9 | 735.9 | 2,856.5 | 2,685.3 | ||||||||||||
Restructuring and related charges | 0.4 | 5.3 | 3.7 | 10.0 | ||||||||||||
Gross profit | 411.0 | 396.5 | 3.7 % | 1,568.9 | 1,390.3 | 12.8 % | ||||||||||
Selling | 176.4 | 172.0 | 678.2 | 637.0 | ||||||||||||
General and administrative | 94.3 | 88.8 | 321.6 | 286.4 | ||||||||||||
Research and development | 12.6 | 11.8 | 47.9 | 43.3 | ||||||||||||
Acquisition and integration related charges | 5.6 | 7.9 | 20.1 | 48.4 | ||||||||||||
Restructuring and related charges | 6.5 | 1.0 | 19.2 | 24.0 | ||||||||||||
Total operating expenses | 295.4 | 281.5 | 1,087.0 | 1,039.1 | ||||||||||||
Operating income | 115.6 | 115.0 | 481.9 | 351.2 | ||||||||||||
Interest expense | 50.4 | 183.9 | 202.1 | 375.6 | ||||||||||||
Other expense (income), net | 1.9 | (4.5) | 6.3 | 3.5 | ||||||||||||
Income (loss) from continuing operations before income taxes | 63.3 | (64.4) | 273.5 | (27.9) | ||||||||||||
Income tax expense (benefit) | 15.2 | (27.6) | 59.0 | 27.4 | ||||||||||||
Net income (loss) | 48.1 | (36.8) | 214.5 | (55.3) | ||||||||||||
Less: Net income (loss) attributable to
non-controlling interest |
0.2 | (0.1) | 0.4 | (0.1) | ||||||||||||
Net income (loss) attributable to
controlling interest |
$ | 47.9 | $ | (36.7) | $ | 214.1 | $ | (55.2) | ||||||||
Average shares outstanding (a) | 52.7 | 52.2 | 52.6 | 52.0 | ||||||||||||
Basic income (loss) per share attributable
to controlling interest |
$ | 0.91 | $ | (0.70) | $ | 4.07 | $ | 1.06 | ||||||||
Average shares and common stock equivalents outstanding (a) (b) | 53.4 | 52.2 | 53.3 | 52.0 | ||||||||||||
Diluted income (loss) per share attributable
to controlling interest |
$ | 0.90 | $ | (0.70) | $ | 4.02 | $ | (1.06) | ||||||||
Cash dividends declared per common share | $ | 0.30 | $ | 0.25 | $ | 1.15 | $ | 0.75 | ||||||||
(a) Per share figures calculated prior to rounding. | ||||||||||||||||
(b) For the three and twelve months ended September 30, 2013, 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 twelve months ended September 30, 2014 and September 30, 2013 | ||||||||||||
(Unaudited) | ||||||||||||
($ in millions) | ||||||||||||
Supplemental Financial Data | F2014 | F2013 | ||||||||||
Cash and cash equivalents | $ | 194.6 | $ | 207.3 | ||||||||
Trade receivables, net | $ | 439.0 | $ | 481.3 | ||||||||
Days Sales Outstanding (a) | 31.0 | 36.0 | ||||||||||
Inventory | $ | 624.5 | $ | 632.9 | ||||||||
Inventory Turnover (b) | 4.0 | 4.0 | ||||||||||
Total debt | $ | 2,997.1 | $ | 3,218.9 | ||||||||
THREE MONTHS | TWELVE MONTHS | |||||||||||
Supplemental Cash Flow Data | F2014 | F2013 | F2014 | F2013 | ||||||||
Depreciation and amortization, excluding amortization of debt issuance costs | $ | 59.3 | $ | 51.0 | $ | 204.5 | $ | 183.7 | ||||
Capital expenditures | $ | 22.4 | $ | 36.8 | $ | 73.3 | $ | 82.0 | ||||
THREE MONTHS | TWELVE MONTHS | |||||||||||
Supplemental Segment Sales & Profitability | F2014 | F2013 | F2014 | F2013 | ||||||||
Net Sales | ||||||||||||
Global Batteries & Appliances | $ | 595.7 | $ | 577.3 | $ | 2,230.7 | $ | 2,203.6 | ||||
Global Pet Supplies | 159.8 | 165.2 | 600.5 | 621.8 | ||||||||
Home and Garden | 109.0 | 101.4 | 431.9 | 390.5 | ||||||||
Hardware & Home Improvement | 313.8 | 293.8 | 1,166.0 | 869.6 | ||||||||
Total net sales | $ | 1,178.3 | $ | 1,137.7 | $ | 4,429.1 | $ | 4,085.6 | ||||
Segment Profit | ||||||||||||
Global Batteries & Appliances | $ | 66.0 | $ | 55.8 | $ | 256.6 | $ | 237.5 | ||||
Global Pet Supplies | 25.8 | 28.3 | 82.4 | 91.1 | ||||||||
Home and Garden | 19.0 | 18.8 | 89.2 | 78.5 | ||||||||
Hardware & Home Improvement | 46.8 | 42.2 | 172.2 | 88.7 | ||||||||
Total segment profit | 157.6 | 145.1 | 600.4 | 495.8 | ||||||||
Corporate | 29.5 | 15.9 | 75.5 | 62.2 | ||||||||
Acquisition and integration related charges | 5.6 | 7.9 | 20.1 | 48.4 | ||||||||
Restructuring and related charges | 6.9 | 6.3 | 22.9 | 34.0 | ||||||||
Interest expense | 50.4 | 183.9 | 202.1 | 375.6 | ||||||||
Other expense (income), net | 1.9 | (4.5) | 6.3 | 3.5 | ||||||||
Income (loss) from continuing operations before income taxes | $ | 63.3 | $ | (64.4) | $ | 273.5 | $ | (27.9) | ||||
(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 twelve months ended September 30, 2014 and September 30, 2013 | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
THREE MONTHS | TWELVE MONTHS | |||||||||||||||||||
F2014 | F2013 | F2014 | F2013 | |||||||||||||||||
Diluted income (loss) per share, as reported | $ | 0.90 | $ | (0.70 | ) | $ | 4.02 | $ | (1.06 | ) | ||||||||||
Adjustments, net of tax: | ||||||||||||||||||||
Pre-acquisition earnings of HHI | — | — | — | 0.06 | (a) | |||||||||||||||
Acquisition and integration related charges | 0.07 | (b) | 0.10 | (c) | 0.24 | (d) | 0.59 | (e) | ||||||||||||
Restructuring and related charges | 0.08 | (f) | 0.08 | (g) | 0.28 | (f) | 0.42 | (g) | ||||||||||||
Debt refinancing costs | — | 1.49 | (h) | 0.14 | (i) | 1.85 | (j) | |||||||||||||
Purchase accounting inventory adjustment | — | — | — | 0.38 | (k) | |||||||||||||||
Income taxes | (0.13 | ) | (l) | (0.09 | ) | (m) | (0.69 | ) | (l) | 0.70 | (m) | |||||||||
Share dilution assumption | — | — | (n) | — | 0.02 | (n) | ||||||||||||||
Other | 0.06 | (o) | — | 0.07 | (o) | 0.02 | (p) | |||||||||||||
0.08 | 1.58 | 0.04 | 4.04 | |||||||||||||||||
Diluted income per share, as adjusted | $ | 0.98 | $ | 0.88 | $ | 4.06 | $ | 2.98 |
(a) For the twelve months ended September 30, 2013 reflects $3.2 million, net of tax, of pre-acquisition earnings related to the acquired HHI business. The Pre-acquisition earnings of HHI do not include the TLM Business as stand alone financial data is not available for the period presented. The TLM Business is not deemed material to the Company's operating results. |
(b) For the three months ended September 30, 2014, reflects $3.7 million, net of tax, of acquisition and integration related charges, as follows: (i) $(0.1) million related to the acquisition of the HHI Business, consisting primarily of adjustments to previously accrued integration costs; (ii) $0.7 million related to the acquisition of Liquid Fence, consisting primarily of legal and professional fees; (iii) $0.1 million related to the acquisition of Shaser; and (iv) $3.0 million related to other adjustments. |
(c) For the three months ended September 30, 2013, reflects $5.1 million, net of tax, of acquisition and integration related charges, as follows: (i) $3.8 million related to the acquisition of the HHI Business, consisting primarily of legal and professional fees; (ii) $0.5 million related to the acquisition of FURminator, consisting of integration costs; (iii) $0.5 million related to the merger with Russell Hobbs, consisting of integration costs; and (iv) $0.3 million related to the acquisition of Shaser and other acquisition activity, consisting of legal and professional fees. |
(d) For the twelve months ended September 30, 2014, reflects $13.1 million, net of tax, of acquisition and integration related charges, as follows: (i) $7.2 million related to the acquisition of the HHI Business, consisting primarily of integration costs; (ii) $2.3 million related to the acquisition of Liquid Fence, consisting primarily of legal and professional fees; (iii) $0.6 million related to the acquisition of Shaser; and (iv) $3.0 million related to other adjustments. |
(e) For the twelve months ended September 30, 2013, reflects $31.5 million, net of tax, of acquisition and integration related charges, as follows: (i) $24.0 million related to the acquisition of the HHI Business, consisting primarily of legal and professional fees; (ii) $3.1 million related to the acquisition of Shaser, consisting of integration and legal and professional fees; (iii) $2.4 million related to the merger with Russell Hobbs, consisting of integration costs; and (iv) $1.9 million related to the acquisition of FURminator and other acquisition activity, consisting of integration costs. |
(f) For the three and twelve months ended September 30, 2014, reflects $4.3 million and $14.7 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 twelve months ended September 30, 2013, reflects $4.1 million and $22.1 million, net of tax, respectively, of restructuring and related charges primarily related to the Global Cost Rationalization Initiatives announced in Fiscal 2013 and the Global Cost Reduction Initiatives announced in Fiscal 2009. |
(h) For the three months ended September 30, 2013, reflects $79.4 million, net of tax, related to financing fees and the write off of unamortized debt issuance costs in connection with the refinancing of the Company's 9.5% Notes. |
(i) For the twelve months ended September 30, 2014, reflects $7.3 million, net of tax, related to financing fees and the write off of unamortized debt issuance costs in connection with the replacement of the Company's Term Loan. |
(j) For the twelve months ended September 30, 2013, reflects $98.2 million, net of tax, related to financing fees and the write off of unamortized debt issuance costs in connection with the extinguishment of the Company's 9.5% Notes and the replacement of the Company's Term Loan and expenses related to the issuance of the 6.375% Notes and 6.625% Notes in connection with the acquisition of the HHI Business. |
(k) For the twelve months ended September 30, 2013, reflects a $20.2 million, net of tax, 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 twelve months ended September 30, 2014, reflects adjustments to income tax expense of $(7.0) million and $(36.7) million, respectively, to exclude the impact of adjusting the valuation allowance against deferred taxes and other tax related items in order to reflect a normalized ongoing effective tax rate. |
(m) For the three and twelve months ended September 30,2013, reflects adjustments to income tax expense of $(5.0) million and $37.1 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. |
(n) Adjustment to reflect the fully diluted net income per share, as adjusted. The US GAAP diluted net loss per share calculation does not take into account the dilutive impact of common stock equivalents as these would be antidilutive given the net loss reported. Therefore the diluted net loss per share is decreased when the dilutive impact of common stock equivalents are taken into consideration. Full dilution is used for this calculation as a result of the adjusted net income. |
(o) For the three and twelve months ended September 30,2014, reflects adjustments of $3.1 million and $3.5 million, net of tax, respectively, for costs related to a key executive onboarding and the accelerated amortization of stock compensation related to a retention agreement entered into with another key executive. |
(p) For the twelve months ended September 30, 2013, reflects an adjustment of $1.3 million, net of tax, related to the devaluation of the Venezuelan Bolivar Fuerte. |
Table 4 | ||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | ||||||||||||||||||
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA | ||||||||||||||||||
For the three months ended September 30, 2014 | ||||||||||||||||||
(Unaudited) | ||||||||||||||||||
($ in millions) | ||||||||||||||||||
Global |
Global Pet |
Home & |
Hardware & |
Corporate / |
Consolidated |
|||||||||||||
Net income (loss) attributable to controlling interest, as adjusted (a) | $ | 61.5 | $ | 24.5 | $ | 18.8 | $ | 40.9 | $ | (97.8) | $ | 47.9 | ||||||
Net (income) loss attributable to non-controlling interest | (0.1) | — | — | 0.3 | — | 0.2 | ||||||||||||
Net income (loss), as adjusted (a) | 61.4 | 24.5 | 18.8 | 41.2 | (97.8) | 48.1 | ||||||||||||
Income tax expense | — | — | — | — | 15.2 | 15.2 | ||||||||||||
Interest expense | — | — | — | — | 50.4 | 50.4 | ||||||||||||
Acquisition and integration related charges | 1.9 | — | 0.2 | 0.4 | 3.1 | 5.6 | ||||||||||||
Restructuring and related charges | 1.2 | 1.2 | — | 4.6 | (0.1) | 6.9 | ||||||||||||
Other (b) | — | — | — | — | 1.3 | 1.3 | ||||||||||||
Adjusted EBIT | 64.5 | 25.7 | 19.0 | 46.2 | (27.9) | 127.5 | ||||||||||||
Depreciation and amortization (c) | 19.7 | 7.9 | 3.3 | 9.1 | 19.3 | 59.3 | ||||||||||||
Adjusted EBITDA | $ | 84.2 | $ | 33.6 | $ | 22.3 | $ | 55.3 | $ | (8.6) | $ | 186.8 | ||||||
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 results of the operating segments and are presented within Corporate/Unallocated Items. | ||||||||||||||||||
(b) Other relates to onboarding costs for a key executive. | ||||||||||||||||||
(c) Included within depreciation and amortization is amortization of stock based compensation. | ||||||||||||||||||
Table 4 | ||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | ||||||||||||||||||
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA | ||||||||||||||||||
For the year ended September 30, 2014 | ||||||||||||||||||
(Unaudited) | ||||||||||||||||||
($ in millions) | ||||||||||||||||||
Global |
Global Pet |
Home & |
Hardware & |
Corporate / |
Consolidated |
|||||||||||||
Net income (loss) attributable to controlling interest, as adjusted (a) | $ | 235.1 | $ | 78.7 | $ | 88.1 | $ | 156.3 | $ | (344.1) | $ | 214.1 | ||||||
Net (income) loss attributable to non-controlling interest | (0.5) | — | — | 0.9 | — | 0.4 | ||||||||||||
Net income (loss), as adjusted (a) | 234.6 | 78.7 | 88.1 | 157.2 | (344.1) | 214.5 | ||||||||||||
Income tax expense | — | — | — | — | 59.0 | 59.0 | ||||||||||||
Interest expense | — | — | — | — | 202.1 | 202.1 | ||||||||||||
Acquisition and integration related charges | 7.8 | — | 1.1 | 4.4 | 6.8 | 20.1 | ||||||||||||
Restructuring and related charges | 11.1 | 3.0 | — | 8.3 | 0.5 | 22.9 | ||||||||||||
Other (b) | — | — | — | — | 1.3 | 1.3 | ||||||||||||
Adjusted EBIT | 253.5 | 81.7 | 89.2 | 169.9 | (74.4) | 519.9 | ||||||||||||
Depreciation and amortization (c) | 73.1 | 31.6 | 12.6 | 40.4 | 46.8 | 204.5 | ||||||||||||
Adjusted EBITDA | $ | 326.6 | $ | 113.3 | $ | 101.8 | $ | 210.3 | $ | (27.6) | $ | 724.4 | ||||||
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. | ||||||||||||||||||
(c) Included within depreciation and amortization is amortization of stock based compensation. | ||||||||||||||||||
Table 4 | ||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | ||||||||||||||||||
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA | ||||||||||||||||||
For the three months ended September 30, 2013 | ||||||||||||||||||
(Unaudited) | ||||||||||||||||||
($ in millions) | ||||||||||||||||||
Global |
Global Pet |
Home & |
Hardware & |
Corporate / |
Consolidated |
|||||||||||||
Net income (loss) attributable to controlling interest, as adjusted (a) | $ | 54.9 | $ | 25.9 | $ | 18.7 | $ | 38.3 | $ | (174.5) | $ | (36.7) | ||||||
Net loss attributable to non-controlling interest | (0.1) | — | — | — | — | (0.1) | ||||||||||||
Net income (loss), as adjusted (a) | 54.8 | 25.9 | 18.7 | 38.3 | (174.5) | (36.8) | ||||||||||||
Income tax benefit | — | — | — | — | (27.6) | (27.6) | ||||||||||||
Interest expense | — | — | — | — | 183.9 | 183.9 | ||||||||||||
Acquisition and integration related charges | 1.7 | 0.6 | — | 3.3 | 2.3 | 7.9 | ||||||||||||
Restructuring and related charges | 3.3 | 1.7 | 0.1 | 1.2 | — | 6.3 | ||||||||||||
Adjusted EBIT | 59.8 | 28.2 | 18.8 | 42.8 | (15.9) | 133.7 | ||||||||||||
Depreciation and amortization (b) | 17.5 | 7.6 | 3.0 | 11.6 | 11.3 | 51.0 | ||||||||||||
Adjusted EBITDA | $ | 77.3 | $ | 35.8 | $ | 21.8 | $ | 54.4 | $ | (4.6) | $ | 184.7 | ||||||
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 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 4 | ||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | ||||||||||||||||||
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA | ||||||||||||||||||
For the year ended September 30, 2013 | ||||||||||||||||||
(Unaudited) | ||||||||||||||||||
($ in millions) | ||||||||||||||||||
Global |
Global Pet |
Home & |
Hardware & |
Corporate / |
Consolidated |
|||||||||||||
Net income (loss) attributable to controlling interest, as adjusted (a) | $ | 214.1 | $ | 77.0 | $ | 77.7 | $ | 75.0 | $ | (499.0) | $ | (55.2) | ||||||
Net loss attributable to non-controlling interest | (0.5) | — | — | 0.4 | — | (0.1) | ||||||||||||
Net income (loss), as adjusted (a) | 213.6 | 77.0 | 77.7 | 75.4 | (499.0) | (55.3) | ||||||||||||
Pre-acquisition earnings of HHI (b) | — | — | — | 30.3 | — | 30.3 | ||||||||||||
Income tax expense | — | — | — | — | 27.4 | 27.4 | ||||||||||||
Interest expense | — | — | — | — | 375.6 | 375.6 | ||||||||||||
Acquisition and integration related charges | 6.1 | 2.2 | 0.1 | 7.4 | 32.6 | 48.4 | ||||||||||||
Restructuring and related charges | 14.8 | 11.2 | 0.6 | 6.2 | 1.2 | 34.0 | ||||||||||||
HHI Business inventory fair value adjustment | — | — | — | 31.0 | — | 31.0 | ||||||||||||
Venezuela devaluation | 2.0 | — | — | — | — | 2.0 | ||||||||||||
Adjusted EBIT | 236.5 | 90.4 | 78.4 | 150.3 | (62.2) | 493.4 | ||||||||||||
Depreciation and amortization (c) | 67.2 | 29.6 | 11.7 | 31.3 | 43.9 | 183.7 | ||||||||||||
Adjusted EBITDA | $ | 303.7 | $ | 120.0 | $ | 90.1 | $ | 181.6 | $ | (18.3) | $ | 677.1 | ||||||
Note: Amounts calculated prior to rounding. | ||||||||||||||||||
(a) It is the Company's policy to record Income tax expense and Interest expense on a consolidated basis. Accordingly, such amounts are not reflected in the results of the operating segments and are presented within Corporate/Unallocated Items. | ||||||||||||||||||
(b) The Pre-acquisition earnings of HHI do not include the TLM Business as stand alone financial data is not available for the periods presented. The TLM Business is not deemed material to the Company's operating results. | ||||||||||||||||||
(c) Included within depreciation and amortization is amortization of stock based compensation. | ||||||||||||||||||
Table 5 | ||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. |
||||||||||||||||
Pro Forma Net Sales Comparison | ||||||||||||||||
For the three and twelve months ended September 30, 2014 and September 30, 2013 | ||||||||||||||||
(Unaudited) | ||||||||||||||||
(In millions) | ||||||||||||||||
THREE MONTHS | TWELVE MONTHS | |||||||||||||||
F2014 | F2013 | INC % | F2014 | F2013 | INC % | |||||||||||
Spectrum Brands Holdings, Inc.
Net sales - as reported |
$ | 1,178.3 | $ | 1,137.7 | 3.6 % | $ | 4,429.1 | $ | 4,085.6 | 8.4 % | ||||||
HHI pre-acquisition Net sales (a) | — | — | — | 191.8 | ||||||||||||
Pro Forma Net Sales | $ | 1,178.3 | $ | 1,137.7 | 3.6 % | $ | 4,429.1 | $ | 4,277.4 | 3.5 % | ||||||
(a) Net sales have been adjusted to reflect the acquisition of HHI as if it occurred at the beginning of each period presented. HHI pre-acquisition Net sales do not include the TLM Business as stand alone financial data is not available for the periods presented. The TLM Business is not deemed material to the Company's operating results. | ||||||||||||||||
Table 6 | |||||||||
SPECTRUM BRANDS HOLDINGS, INC. | |||||||||
Reconciliation of Cash Flow from Operating Activities to Adjusted Free Cash Flow | |||||||||
For the years ended September 30, 2014, September 30, 2013 and September 30, 2012 | |||||||||
(Unaudited) | |||||||||
($ in millions) | |||||||||
|
2014 | 2013 | 2012 | ||||||
Net Cash provided from Operating Activities | $ | 432 | $ | 256 | $ | 255 | |||
Cash interest charges related to refinancing | — | 44 | — | ||||||
Cash acquisition transaction costs | — | 36 | — | ||||||
Purchases of property, plant and equipment | (73) | (82) | (47) | ||||||
Adjusted Free Cash Flow | $ | 359 | $ | 254 | $ | 208 | |||
Table 7 | |||
SPECTRUM BRANDS HOLDINGS, INC. | |||
Reconciliation of Forecasted Cash Flow from Operating Activities to Forecasted Free Cash Flow | |||
For the year ending September 30, 2015 | |||
(Unaudited) | |||
($ in millions) | |||
Forecasted range: | |||
Net Cash provided from Operating Activities | $ | 475 - 485 | |
Purchases of property, plant and equipment | (75) - (85) | ||
Free Cash Flow | $ | 400 | |
Source:
Spectrum Brands, Inc.
Investor/Media Contact:
Dave Prichard, 608-278-6141