Wisconsin
|
001-13615
|
22-2423556
|
|||
(State
or Other Jurisdiction of Incorporation)
|
(Commission
File Number)
|
(IRS
Employer Identification Number)
|
|||
Six
Concourse Parkway, Suite 3300
Atlanta,
Georgia
|
30328
|
||||
(Address
of Principal Executive Offices)
|
(Zip
Code)
|
||||
(770)
829-6200
|
|||||
(Registrant’s
telephone number, including area code)
|
|||||
N/A
|
|||||
(Former
name or former address, if changed since last
report)
|
|
o
|
Written
communications pursuant to Rule 425 under the Securities Act (17 CFR
230.425)
|
|
o
|
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12)
|
|
o
|
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b))
|
|
o
|
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c))
|
Exhibit
|
|
Number
|
Description
|
99.1
|
Spectrum Brands, Inc. Updated
Financial Projection
Schedules
|
Date: May
12, 2009
|
SPECTRUM
BRANDS, INC.
|
|||
By:
|
/s/
Anthony L. Genito
|
|||
Name:
|
Anthony
L. Genito
|
|||
Title:
|
Executive
Vice President,
|
|||
Chief
Financial Officer and
|
||||
Chief
Accounting Officer
|
Exhibit
|
Description
|
99.1
|
Spectrum Brands, Inc. Updated Financial Projection
Schedules
|
GAAP
Reconciliation to Net Income
|
FYE
September 30,
|
||||||||||||||||||||
(US$
millions)
|
2009E | 2010E | 2011E | 2012E | 2013E | |||||||||||||||
EBITDA
|
$ | 285 | $ | 332 | $ | 342 | $ | 358 | $ | 374 | ||||||||||
Growing
Products Operations
|
20 | 0 | 0 | 0 | 0 | |||||||||||||||
Adjusted
EBITDA
|
$ | 305 | $ | 332 | $ | 342 | $ | 358 | $ | 374 | ||||||||||
Depreciation
& Amortization
|
(60 | ) | (59 | ) | (59 | ) | (59 | ) | (59 | ) | ||||||||||
Interest
expense
|
(146 | ) | (138 | ) | (117 | ) | (121 | ) | (107 | ) | ||||||||||
Growing
Products Shutdown(1)
|
(34 | ) | 0 | 0 | 0 | 0 | ||||||||||||||
Growing
Products Operations(2)
|
(20 | ) | 0 | 0 | 0 | 0 | ||||||||||||||
Tax
expense
|
(16 | ) | (47 | ) | (58 | ) | (62 | ) | (73 | ) | ||||||||||
Net
Income
|
$ | 30 | $ | 88 | $ | 107 | $ | 115 | $ | 135 | ||||||||||
IPI
Selic
|
8 | 0 | 0 | 0 | 0 | |||||||||||||||
Restructuring
& related charges
|
(43 | ) | (7 | ) | (3 | ) | (3 | ) | (3 | ) | ||||||||||
Reorganization
Items, net(3)
|
436 | 0 | 0 | 0 | 0 | |||||||||||||||
Growing
Products Shutdown(4)
|
(31 | ) | 0 | 0 | 0 | 0 | ||||||||||||||
Interest
Expense(5)
|
(20 | ) | (20 | ) | (20 | ) | (20 | ) | (20 | ) | ||||||||||
Tax
expense(6)
|
12 | 2 | 1 | 1 | 1 | |||||||||||||||
GAAP
Net Income (Loss)
|
$ | 392 | $ | 63 | $ | 85 | $ | 94 | $ | 113 |
Notes:
|
(1)
Includes Inventory Impairment and Hedges of $34 in
2009E.
|
|
(2)
Represents loss from operations related to the Growing Products business
from October 1, 2008 through March 29, 2009.
|
||
(3)
Represents gain on cancellation of debt of $515, professional fees of $59,
write off of deferred fees of $11 and provision for rejection of leases of
$9.
|
||
(4)
Represent remaining shutdown costs, PP&E and Intangible asset
impairments, related to Growing Products.
|
||
(5)
Represents remaining accrued interest associated with debt
amortization.
|
||
(6)
Assumes normalized effective tax rate of 35% on IPI Selic and
Restructuring and related
charges.
|
GAAP
Reconciliation to Net Income
(Monthly)
|
FYE
2009
|
||||||||||||||||||||||||||||||||||||
(US$
millions)
|
Jan
|
Feb
|
Mar
|
Apr
|
May
|
Jun
|
Jul
|
Aug
|
Sept
|
|||||||||||||||||||||||||||
EBITDA
|
$ | 14 | $ | 3 | $ | 25 | $ | 29 | $ | 31 | $ | 41 | $ | 26 | $ | 25 | $ | 45 | ||||||||||||||||||
Growing
Products Operations
|
5 | 3 | 5 | - | - | - | - | - | - | |||||||||||||||||||||||||||
Adjusted
EBITDA
|
$ | 19 | $ | 6 | $ | 30 | $ | 29 | $ | 31 | $ | 41 | $ | 26 | $ | 25 | $ | 45 | ||||||||||||||||||
Depreciation
& Amortization
|
(5 | ) | (5 | ) | (5 | ) | (5 | ) | (5 | ) | (5 | ) | (5 | ) | (5 | ) | (5 | ) | ||||||||||||||||||
Interest
expense
|
(12 | ) | (1 | ) | (2 | ) | (2 | ) | (2 | ) | (2 | ) | (45 | ) | (11 | ) | (11 | ) | ||||||||||||||||||
Growing
Products Shutdown(1)
|
1 | (0 | ) | 5 | - | - | - | - | - | - | ||||||||||||||||||||||||||
Growing
Products Operations(2)
|
(5 | ) | (3 | ) | (5 | ) | - | - | - | - | - | - | ||||||||||||||||||||||||
Tax
expense
|
1 | 1 | (8 | ) | (8 | ) | (8 | ) | (12 | ) | 8 | (3 | ) | (10 | ) | |||||||||||||||||||||
Net
Income
|
$ | (2 | ) | $ | (2 | ) | $ | 15 | $ | 14 | $ | 15 | $ | 22 | $ | (16 | ) | $ | 6 | $ | 19 | |||||||||||||||
IPI
Selic
|
0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | |||||||||||||||||||||||||||
Restructuring
& related charges
|
(2 | ) | (9 | ) | (5 | ) | (1 | ) | (1 | ) | (1 | ) | (1 | ) | (1 | ) | (1 | ) | ||||||||||||||||||
Reorganization
items, net
(3)
|
- | - | (22 | ) | (10 | ) | (10 | ) | (10 | ) | 489 | - | - | |||||||||||||||||||||||
Growing
Products Shutdown(4)
|
(9 | ) | (1 | ) | 0 | - | - | - | - | - | - | |||||||||||||||||||||||||
Interest
expense
(5)
|
(8 | ) | (14 | ) | (5 | ) | (8 | ) | (8 | ) | (10 | ) | 34 | - | - | |||||||||||||||||||||
Tax
expense
(6)
|
1 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||
GAAP
Net Income (Loss)
|
$ | (20 | ) | $ | (22 | ) | $ | (15 | ) | $ | (5 | ) | $ | (3 | ) | $ | 2 | $ | 507 | $ | 5 | $ | 18 |
Notes:
|
(1)
Includes Inventory Impairment and Hedges of $34 in
2009E.
|
|
(2)
Represents loss from operations related to the Growing Products business
from October 1, 2008 through March 29, 2009.
|
||
(3)
Represents gain on cancellation of debt of $515, professional fees of $59,
write off of deferred fees of $11 and provision for rejection of leases of
$9.
|
||
(4)
Represent remaining shutdown costs, PP&E and Intangible asset
impairments, related to Growing Products.
|
||
(5)
Represents remaining accrued interest associated with debt
amortization.
|
||
(6)
Assumes normalized effective tax rate of 35% on IPI Selic and
Restructuring and related
charges.
|