Spectrum Brands Holdings Reports Record Fiscal 2014 Third Quarter Results
Delivers Growth in Net Income, Net Sales, Margins, GAAP EPS, Adjusted EPS and Adjusted EBITDA in Third Quarter
Reiterates Expectations for 5th Consecutive Year of Record Performance in Fiscal 2014
Announces Term Debt Paydown of
Net Cash Provided from Operating Activities After Purchases of Property, Plant and Equipment (Free Cash Flow) Expected to Grow to At Least
The Company’s record third quarter was highlighted by continued growth from its home and garden, HHI and battery businesses; growth in GAAP earnings per share, adjusted diluted earnings per share and adjusted EBITDA; strong margin expansion; and a record fiscal third quarter level of cost savings from continuous improvement programs across all divisions.
The Company also reiterated expectations for free cash flow to increase to at least
Fiscal 2014 Third Quarter Highlights:
- Net sales of
$1.13 billion in the third quarter of fiscal 2014 increased 3.6 percent versus$1.09 billion a year ago. - Net income of
$78.0 million and diluted income per share of$1.47 in the third quarter of fiscal 2014 more than doubled compared to net income of$36.1 million and diluted income per share of$0.69 in the prior year quarter. - Adjusted diluted earnings per share, a non-GAAP measure, of
$1.30 in the third quarter of fiscal 2014 increased 44.4 percent compared to$0.90 last year. See Table 3 for a reconciliation to GAAP earnings per share. - Adjusted EBITDA, a non-GAAP measure, of
$202.3 million in the third quarter of fiscal 2014 grew 7.3 percent versus$188.5 million in fiscal 2013, representing the 15th 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 the third quarter of fiscal 2014 increased to 17.9 percent compared to 17.3 percent in the year-ago quarter. See Table 4 for a reconciliation to GAAP net income.
- Term debt reduced by
$125 million to date and Company reiterates plan for total cumulative term debt paydown of approximately$250 million by the end of fiscal 2014 to delever the balance sheet. - Fiscal 2014 net cash provided from operating activities after purchases of property, plant and equipment (free cash flow, a non-GAAP measure) expected to be at least
$350 million compared to$254 million in fiscal 2013 and$208 million in fiscal 2012. See Table 6 for a reconciliation to projected GAAP Cash Flow from Operating Activities.
“Our record third quarter performance, which followed record results in the first two quarters, maintains the momentum we have to deliver a fifth consecutive year of record financial performance and growth in fiscal 2014,” said
“We have delivered solid, consistent sales growth every quarter this year of about 3.5 percent in what we believe remains a challenging global environment with very sluggish consumer POS and retail store traffic, especially in
“The resilience and reliability of our businesses in today’s difficult global environment is a testament to our operating model, go-to-market strategies, brand strength and diversity, and strong retailer relationships,” Mr. Lumley said. “Our Spectrum Value Model works effectively and resonates well with retailers and consumers. ‘Same or better performance/less price,’ value-branded
“Given consumers’ growing preference for on-line shopping and product ratings and price comparisons, we are increasing our investment and resources to partner closely with our retail customers’ e-commerce platforms to help them increase overall sales,” he added. “Our e-commerce sales are showing solid growth so far this year, especially in our personal care, small appliance and pet businesses.
“Similar to the first two quarters, we achieved a record level of continuous improvement savings for a fiscal third quarter,” Mr. Lumley said. “This reinforces our ongoing focus to reduce our cost structure, more than offset higher product costs and continue to invest in new products, many of which are launching now and throughout fiscal 2015.
“We are focused on delivering another year of steady, measured financial improvement, including a strong increase in free cash flow, in fiscal 2014,” Mr. Lumley said. “Our commitment remains to create greater shareholder value, with a focus on growing our adjusted EBITDA, reducing debt and deleveraging, and maximizing sustainable free cash flow.”
Fiscal 2014 Third Quarter Consolidated Financial Results
Gross profit and gross profit margin in the third quarter of fiscal 2014 was
Adjusted EBITDA of
Fiscal 2014 Nine Months Consolidated Financial Results
Net sales of
The Company reported GAAP net income of
Fiscal 2014 nine months adjusted EBITDA of
Fiscal 2014 Third Quarter Segment Level Data
Global Batteries & Appliances
The Global Batteries & Appliances segment reported increased fiscal 2014 third quarter net sales of
Global battery sales in the third quarter of fiscal 2014 of
Net sales for the global personal care product category of
The small appliances product category reported net sales in the third quarter of fiscal 2014 of
With segment net income, as adjusted, of
Segment net income, as adjusted, was
Home and Garden
The Home and Garden segment reported record third quarter net sales of
The segment recorded fiscal 2014 third quarter net income, as adjusted, of
The Home and Garden segment achieved record nine month results. Net sales of
Hardware & Home Improvement
The Hardware & Home Improvement (HHI) segment reported net sales of
The segment recorded net income, as adjusted, of
Liquidity and Debt
As of the end of the third quarter of fiscal 2014,
Fiscal 2014 Outlook
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 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 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 nine month periods ended June 29, 2014 and June 30, 2013 | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
($ in millions, except per share amounts) | ||||||||||||||||||||
THREE MONTHS ENDED | NINE MONTHS ENDED | |||||||||||||||||||
2014 | 2013 | INC % | 2014 | 2013 | INC % | |||||||||||||||
Net sales | $ | 1,128.5 | $ | 1,089.8 | 3.6 | % | $ | 3,250.8 | $ | 2,947.8 | 10.3 | % | ||||||||
Cost of goods sold | 710.9 | 706.1 | 2,089.6 | 1,949.3 | ||||||||||||||||
Restructuring and related charges | 0.6 | 1.0 | 3.3 | 4.7 | ||||||||||||||||
Gross profit | 417.0 | 382.7 | 9.0 | % | 1,157.9 | 993.8 | 16.5 | % | ||||||||||||
Selling | 171.8 | 165.2 | 501.8 | 465.0 | ||||||||||||||||
General and administrative | 78.5 | 70.4 | 227.4 | 197.6 | ||||||||||||||||
Research and development | 12.2 | 11.5 | 35.2 | 31.5 | ||||||||||||||||
Acquisition and integration related charges | 2.7 | 7.7 | 14.5 | 40.5 | ||||||||||||||||
Restructuring and related charges | 3.1 | 12.2 | 12.7 | 23.0 | ||||||||||||||||
Total operating expenses | 268.3 | 267.0 | 791.6 | 757.6 | ||||||||||||||||
Operating income | 148.7 | 115.7 | 366.3 | 236.2 | ||||||||||||||||
Interest expense | 47.3 | 61.5 | 151.7 | 191.8 | ||||||||||||||||
Other expense, net | 2.8 | 2.6 | 4.4 | 7.9 | ||||||||||||||||
Income from continuing operations before income taxes | 98.6 | 51.6 | 210.2 | 36.5 | ||||||||||||||||
Income tax expense | 20.6 | 15.2 | 43.8 | 54.9 | ||||||||||||||||
Net income (loss) | 78.0 | 36.4 | 166.4 | (18.4 | ) | |||||||||||||||
Less: Net income attributable to
non-controlling interest |
— | 0.3 | 0.2 | 0.1 | ||||||||||||||||
Net income (loss) attributable to
controlling interest |
$ | 78.0 | $ | 36.1 | $ | 166.2 | $ | (18.5 | ) | |||||||||||
Average shares outstanding (a) | 52.7 | 52.1 | 52.6 | 52.0 | ||||||||||||||||
Basic income (loss) per share attributable
to controlling interest |
$ | 1.48 | $ | 0.69 | $ | 3.16 | $ | (0.36 | ) | |||||||||||
Average shares and common stock equivalents outstanding (a) (b) | 53.0 | 52.7 | 52.9 | 52.0 | ||||||||||||||||
Diluted income (loss) per share attributable
to controlling interest |
$ | 1.47 | $ | 0.69 | $ | 3.14 | $ | (0.36 | ) | |||||||||||
Cash dividends declared per common share | $ | 0.30 | $ | 0.25 | $ | 0.85 | $ | 0.50 |
(a) Per share figures calculated prior to rounding. |
(b) For the nine months ended June 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 nine month periods ended June 29, 2014 and June 30, 2013 | ||||||||||||
(Unaudited) | ||||||||||||
($ in millions) | ||||||||||||
Supplemental Financial Data | F2014 | F2013 | ||||||||||
Cash and cash equivalents | $ | 85.1 | $ | 99.0 | ||||||||
Trade receivables, net | $ | 523.6 | $ | 479.3 | ||||||||
Days Sales Outstanding (a) | 42.0 | 39.0 | ||||||||||
Inventory | $ | 734.8 | $ | 707.3 | ||||||||
Inventory Turnover (b) | 4.0 | 4.0 | ||||||||||
Total debt | $ | 3,336.6 | $ | 3,226.1 | ||||||||
THREE MONTHS | NINE MONTHS | |||||||||||
Supplemental Cash Flow Data | F2014 | F2013 | F2014 | F2013 | ||||||||
Depreciation and amortization, excluding amortization of debt issuance costs | $ | 50.0 | $ | 54.5 | $ | 145.1 | $ | 132.7 | ||||
Capital expenditures | $ | 14.1 | $ | 24.5 | $ | 50.9 | $ | 45.2 | ||||
THREE MONTHS | NINE MONTHS | |||||||||||
Supplemental Segment Sales & Profitability | F2014 | F2013 | F2014 | F2013 | ||||||||
Net Sales | ||||||||||||
Global Batteries & Appliances | $ | 494.8 | $ | 491.6 | $ | 1,635.0 | $ | 1,626.2 | ||||
Global Pet Supplies | 152.2 | 156.4 | 440.7 | 456.6 | ||||||||
Home and Garden | 174.6 | 156.6 | 322.9 | 289.1 | ||||||||
Hardware & Home Improvement | 306.9 | 285.2 | 852.2 | 575.9 | ||||||||
Total net sales | $ | 1,128.5 | $ | 1,089.8 | $ | 3,250.8 | $ | 2,947.8 | ||||
Segment Profit | ||||||||||||
Global Batteries & Appliances | $ | 49.1 | $ | 44.9 | $ | 190.6 | $ | 181.7 | ||||
Global Pet Supplies | 22.9 | 26.5 | 56.5 | 62.8 | ||||||||
Home and Garden | 48.4 | 43.1 | 70.2 | 59.6 | ||||||||
Hardware & Home Improvement | 50.7 | 43.0 | 125.5 | 46.5 | ||||||||
Total segment profit | 171.1 | 157.5 | 442.8 | 350.6 | ||||||||
Corporate | 16.0 | 20.9 | 46.0 | 46.2 | ||||||||
Acquisition and integration related charges | 2.7 | 7.7 | 14.5 | 40.5 | ||||||||
Restructuring and related charges | 3.7 | 13.2 | 16.0 | 27.7 | ||||||||
Interest expense | 47.3 | 61.5 | 151.7 | 191.8 | ||||||||
Other expense, net | 2.8 | 2.6 | 4.4 | 7.9 | ||||||||
Income from continuing operations before income taxes | $ | 98.6 | $ | 51.6 | $ | 210.2 | $ | 36.5 |
(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 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 month periods ended June 29, 2014 and June 30, 2013 | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
THREE MONTHS | NINE MONTHS | |||||||||||||||||||
F2014 | F2013 | F2014 | F2013 | |||||||||||||||||
Diluted income (loss) per share, as reported | $ | 1.47 | $ | 0.69 | $ | 3.14 | $ | (0.36 | ) | |||||||||||
Adjustments, net of tax: | ||||||||||||||||||||
Pre-acquisition earnings of HHI | — | — | — | 0.06 | (a) | |||||||||||||||
Acquisition and integration related charges | 0.03 | (b) | 0.10 | (d) | 0.18 | (c) | 0.50 | (e) | ||||||||||||
Restructuring and related charges | 0.05 | (f) | 0.16 | (g) | 0.20 | (f) | 0.34 | (g) | ||||||||||||
Debt refinancing costs | — | — | 0.14 | (h) | 0.36 | (i) | ||||||||||||||
Purchase accounting inventory adjustment | — | — | — | 0.39 | (j) | |||||||||||||||
Income taxes | (0.26 | ) | (k) | (0.05 | ) | (l) | (0.56 | ) | (k) | 0.80 | (l) | |||||||||
Other |
0.01 |
(m) |
— |
0.01 |
(m) |
0.03 |
(n) |
|||||||||||||
(0.17 | ) | 0.21 | (0.03 | ) | 2.48 | |||||||||||||||
Diluted income per share, as adjusted | $ | 1.30 | $ | 0.90 | $ | 3.11 | $ | 2.12 |
(a) For the nine months ended June 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 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, consisting primarily of integration costs; (ii) $0.4 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) $(1.0) million related other adjustments. |
(c) 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 to the acquisition of the HHI Business, consisting primarily of integration costs, legal and professional fees; (ii) $1.6 million related to the acquisition of Liquid Fence, consisting primarily of legal and professional fees; and (iii) $0.5 million related to the acquisition of Shaser. |
(d) For the three months ended June 30, 2013, reflects $5.0 million, net of tax, of Acquisition and integration related charges as follows: (i) $4.1 million related to the acquisition of the HHI Business which consisted primarily of legal and professional fees; (ii) $0.2 million related to the acquisition of FURminator, consisting primarily of legal and professional fees; (iii) $0.4 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 primarily of legal and professional fees. |
(e) For the nine months ended June 30, 2013, reflects $26.4 million, net of tax, of Acquisition and integration related charges, as follows: (i) $20.2 million related to the acquisition of the HHI Business which consisted primarily of legal and professional fees; (ii) $2.9 million related to the acquisition of Shaser consisting of integration and legal and professional services; (iii) $1.8 million related to the Merger with Russell Hobbs, consisting of integration costs; and (iv) $1.5 million related to the acquisition of FURminator and other acquisition activity, consisting primarily of legal and professional fees. |
(f) For the three and nine months ended June 29, 2014, reflects $2.4 million $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 30, 2013, reflects $8.6 million and $18.0 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 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 nine months ended June 30, 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 nine months ended June 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. |
(k) 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 adjusting the valuation allowance against deferred taxes and other tax related items in order to reflect a normalized ongoing effective tax rate. |
(l) For the three and nine months ended June 30, 2013, reflects adjustments to income tax expense of $(2.9) million and $42.2 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 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. |
(n) For the nine months ended June 30, 2013, reflects an adjustment of $1.3 million, net of tax, related to the devaluation of the Venezuelan Bolivar Fuerte. |
Table 4 | ||||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | ||||||||||||||||||||
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA | ||||||||||||||||||||
For the three month period ended June 29, 2014 | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
($ in millions) | ||||||||||||||||||||
Global |
Global Pet |
Home & |
Hardware & |
Corporate / |
Consolidated |
|||||||||||||||
Net income (loss) attributable to controlling interest, as adjusted (a) | $ | 44.5 | $ | 22.3 | $ | 47.8 | $ | 48.2 | $ | (84.8 | ) | $ | 78.0 | |||||||
Net (income) loss attributable to non-controlling interest | (0.1 | ) | — | — | 0.1 | — | — | |||||||||||||
Net income (loss), as adjusted (a) | 44.4 | 22.3 | 47.8 | 48.3 | (84.8 | ) | 78.0 | |||||||||||||
Income tax expense | — | — | — | — | 20.6 | 20.6 | ||||||||||||||
Interest expense | — | — | — | — | 47.3 | 47.3 | ||||||||||||||
Acquisition and integration related charges | 1.3 | — | 0.6 | 0.4 | 0.4 | 2.7 | ||||||||||||||
Restructuring and related charges | 2.6 | 0.5 | — | 0.6 | — | 3.7 | ||||||||||||||
Adjusted EBIT | 48.3 | 22.8 | 48.4 | 49.3 | (16.5 | ) | 152.3 | |||||||||||||
Depreciation and amortization (b) | 18.7 | 7.9 | 3.2 | 10.5 | 9.7 | 50.0 | ||||||||||||||
Adjusted EBITDA | $ | 67.0 | $ | 30.7 | $ | 51.6 | $ | 59.8 | $ | (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 unearned restricted stock compensation. |
Table 4 | ||||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | ||||||||||||||||||||
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA | ||||||||||||||||||||
For the three month period ended June 30, 2013 | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
($ in millions) | ||||||||||||||||||||
Global |
Global Pet |
Home & |
Hardware & |
Corporate / |
Consolidated |
|||||||||||||||
Net income (loss) attributable to controlling interest, as adjusted (a) | $ | 32.4 | $ | 24.5 | $ | 42.8 | $ | 39.6 | $ | (103.2 | ) | $ | 36.1 | |||||||
Net loss attributable to non-controlling interest | (0.2 | ) | — | — | 0.5 | — | 0.3 | |||||||||||||
Net income (loss), as adjusted (a) | 32.2 | 24.5 | 42.8 | 40.1 | (103.2 | ) | 36.4 | |||||||||||||
Income tax expense | — | — | — | — | 15.2 | 15.2 | ||||||||||||||
Interest expense | — | — | — | — | 61.5 | 61.5 | ||||||||||||||
Acquisition and integration related charges | 1.2 | 0.4 | 0.1 | 1.2 | 4.8 | 7.7 | ||||||||||||||
Restructuring and related charges | 8.3 | 1.4 | 0.2 | 2.3 | 1.0 | 13.2 | ||||||||||||||
Adjusted EBIT | 41.7 | 26.3 | 43.1 | 43.6 | (20.7 | ) | 134.0 | |||||||||||||
Depreciation and amortization (b) | 17.0 | 7.4 | 2.9 | 9.4 | 17.8 | 54.5 | ||||||||||||||
Adjusted EBITDA | $ | 58.7 | $ | 33.7 | $ | 46.0 | $ | 53.0 | $ | (2.9 | ) | $ | 188.5 | |||||||
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 nine month period ended June 29, 2014 | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
($ in millions) | ||||||||||||||||||||
Global |
Global Pet |
Home & |
Hardware & |
Corporate / |
Consolidated |
|||||||||||||||
Net income (loss) attributable to controlling interest, as adjusted (a) | $ | 173.6 | $ | 54.2 | $ | 69.3 | $ | 115.3 | $ | (246.2 | ) | $ | 166.2 | |||||||
Net (income) loss attributable to non-controlling interest | (0.4 | ) | — | — | 0.6 | — | 0.2 | |||||||||||||
Net income (loss), as adjusted (a) | 173.2 | 54.2 | 69.3 | 115.9 | (246.2 | ) | 166.4 | |||||||||||||
Income tax expense | — | — | — | — | 43.8 | 43.8 | ||||||||||||||
Interest expense | — | — | — | — | 151.7 | 151.7 | ||||||||||||||
Acquisition and integration related charges | 5.9 | — | 0.9 | 4.0 | 3.7 | 14.5 | ||||||||||||||
Restructuring and related charges | 9.8 | 1.8 | — | 3.7 | 0.7 | 16.0 | ||||||||||||||
Adjusted EBIT | 188.9 | 56.0 | 70.2 | 123.6 | (46.3 | ) | 392.4 | |||||||||||||
Depreciation and amortization (b) | 53.4 | 23.6 | 9.4 | 31.2 | 27.5 | 145.1 | ||||||||||||||
Adjusted EBITDA | $ | 242.3 | $ | 79.6 | $ | 79.6 | $ | 154.8 | $ | (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 unearned restricted stock compensation. |
Table 4 | |||||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | |||||||||||||||||||||
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA | |||||||||||||||||||||
For the nine month period ended June 30, 2013 | |||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||
($ in millions) | |||||||||||||||||||||
Global |
Global Pet |
Home & |
Hardware & |
Corporate / |
Consolidated |
||||||||||||||||
Net (loss) income attributable to controlling interest, as adjusted (a) | $ | 159.1 | $ | 51.1 | $ | 59.0 | $ | 36.7 | $ | (324.4 | ) | $ | (18.5 | ) | |||||||
Net loss attributable to non-controlling interest | (0.4 | ) | — | — | 0.5 | — | 0.1 | ||||||||||||||
Net income (loss), as adjusted (a) | 158.7 | 51.1 | 59.0 | 37.2 | (324.4 | ) | (18.4 | ) | |||||||||||||
Pre-acquisition earnings of HHI (b) | — | — | — | 30.3 | — | 30.3 | |||||||||||||||
Income tax expense | — | — | — | — | 54.9 | 54.9 | |||||||||||||||
Interest expense | — | — | — | — | 191.7 | 191.7 | |||||||||||||||
Acquisition and integration related charges | 4.4 | 1.6 | 0.1 | 4.1 | 30.3 | 40.5 | |||||||||||||||
Restructuring and related charges | 11.5 | 9.5 | 0.5 | 5.0 | 1.2 | 27.7 | |||||||||||||||
HHI Business inventory fair value adjustment | — | — | — | 31.0 | — | 31.0 | |||||||||||||||
Venezuela devaluation | 2.0 | — | — | — | — | 2.0 | |||||||||||||||
Adjusted EBIT | 176.6 | 62.2 | 59.6 | 107.6 | (46.3 | ) | 359.7 | ||||||||||||||
Depreciation and amortization (c) | 49.7 | 22.0 | 8.7 | 19.7 | 32.6 | 132.7 | |||||||||||||||
Adjusted EBITDA | $ | 226.3 | $ | 84.2 | $ | 68.3 | $ | 127.3 | $ | (13.7 | ) | $ | 492.4 | ||||||||
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) 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 unearned restricted stock compensation. |
Table 5 | ||||||||||||||||||
SPECTRUM BRANDS HOLDINGS, INC. | ||||||||||||||||||
Pro Forma Net Sales Comparison | ||||||||||||||||||
For the three and nine month periods ended June 29, 2014 and June 30, 2013 | ||||||||||||||||||
(Unaudited) | ||||||||||||||||||
(In millions) | ||||||||||||||||||
THREE MONTHS | NINE MONTHS | |||||||||||||||||
F2014 | F2013 | INC % | F2014 | F2013 | INC % | |||||||||||||
Spectrum Brands Holdings, Inc.
Net sales - as reported |
$ | 1,128.5 | $ | 1,089.8 | 3.6 | % | $ | 3,250.8 | $ | 2,947.8 | 10.3 | % | ||||||
HHI pre-acquisition Net sales (a) | — | — | — | 191.8 | ||||||||||||||
Pro Forma Net Sales | $ | 1,128.5 | $ | 1,089.8 | 3.6 | % | $ | 3,250.8 | $ | 3,139.6 | 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 Forecasted Cash Flow from Operating Activities to Forecasted Free Cash Flow | ||||
For the twelve month period ending September 30, 2014 | ||||
(Unaudited) | ||||
($ in millions) | ||||
Forecasted: | ||||
Net Cash provided from Operating Activities | $ | 420 - 425 | ||
Purchases of property, plant and equipment |
(70) - (75 |
) |
||
Free Cash Flow | $ | 350 |
Source:
Spectrum Brands, Inc.
Investor/Media Contact:
Dave Prichard, 608-278-6141