Spectrum Brands Holdings Reports Record Fiscal 2013 First Quarter Results, Reiterates Outlook for Fourth Consecutive Year of Record Performance from Legacy Business
Spectrum Brands Holdings, Inc. (NYSE: SPB), a global and diversified
consumer products company with market-leading brands, today reported
record fiscal 2013 first quarter results for the period ended December
30, 2012, and reconfirmed its outlook for a fourth consecutive year of
record performance from the legacy business.
Spectrum Brands also reiterated that its transformational, accretive
acquisition of the Hardware & Home Improvement Group (HHI) from Stanley
Black & Decker (NYSE: SWK) in late December 2012 would provide
significant, additional net sales, earnings per share, adjusted EBITDA
and free cash flow to the Company’s fiscal 2013 full-year results and
beyond.
First Quarter Fiscal 2013 Results Highlights:
-
Record net sales of $870.3 million, including the HHI and
FURminator® acquisitions, increased 2.5 percent in first quarter of
fiscal 2013, which consisted of two fewer shopping days, versus $848.8
million a year ago; excluding negative foreign exchange impact, net
sales grew 3.2 percent.
-
Net loss of $13.4 million and diluted net loss per share of $0.26
driven by one-time acquisition and integration costs of $20.8 million
and interest expense of $28.8 million, primarily from the impact of
the HHI acquisition.
-
Adjusted diluted earnings per share, a non-GAAP measure, of $0.72
in first quarter increased 4.3 percent compared to $0.69 in the first
quarter of fiscal 2012.
-
Adjusted EBITDA, a non-GAAP measure, of $130.7 million, including
the HHI and FURminator® acquisitions, represented a fourth consecutive
record first quarter, and an increase of 4.5 percent compared to the
prior year period.
-
Company reiterates expectations for fourth consecutive year of
record financial results in fiscal 2013 for legacy business, with
improvements weighted to second half of the year.
-
Accretive, transformational acquisition of HHI from Stanley Black &
Decker completed, and with attractive financing, in December 2012.
-
HHI becomes fourth operating segment and brings significant,
accelerated financial growth in fiscal 2013 and beyond as a major
manufacturer and supplier of residential locksets, residential
builders’ hardware and faucets with largely number-one market
positions in North America.
-
Certain assets of Tong Lung Metal Industry Co. Ltd. (Tong Lung), a
Taiwanese manufacturer of residential and commercial locksets with
facilities in Taiwan and the Philippines, on schedule to be acquired
by March 31, 2013 in connection with the HHI purchase.
-
Fiscal 2013 estimate of net cash provided from operating activities
after purchases of property, plant and equipment (free cash flow)
increased to approximately $240 million, net of HHI acquisition costs,
from prior guidance of at least $200 million as a result of HHI
acquisition.
-
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.
-
First quarterly common stock dividend of $0.25 per share to be paid
on March 12.
“We delivered record results in the first quarter, again putting us on
track to achieve a fourth consecutive record year of financial
performance from the legacy business with improvements weighted to the
second half of the year,” said Dave Lumley, Chief Executive Officer of
Spectrum Brands Holdings. “In the face of holiday and global retail
environment softness, negative foreign currency impacts, cautious
consumer spending heightened by fiscal cliff worries, and fewer shopping
days, our businesses performed well and demonstrated again that our
Spectrum Value Model is working effectively and resonating with
retailers and consumers.
“Our largely non-discretionary, non premium-priced replacement products
and brands continue to provide consistent value to our retail partners
and consumers worldwide, especially in this continuing difficult global
economy with sluggish retail activity,” Mr. Lumley continued. “We
believe consumers are embracing our ‘same or better performance for less
price’ value brand proposition and are open to trial and brand
conversion.
“Again in fiscal 2013, we expect to largely offset significant commodity
and Asian-sourced product cost increases through our continuous
improvement programs, cost synergy programs, retail distribution gains,
the exit from unprofitable or low-margin product lines as we did in the
first quarter, select pricing actions, and retention of stringent cost
control programs. Our target remains for each division to achieve a
three to five percent savings in its annual costs of goods sold.
“In addition to exciting new products we are launching across our
divisions this year, and distribution gains we have achieved despite
competitive discounting activity, we are investing in fiscal 2013 in two
higher-margin, faster-growing areas – e-commerce and our consumables
business, specifically our Remington® personal care division,” Mr.
Lumley said. “This was evident with our recent purchase of a majority
stake in Shaser Bioscience to create a leading position in the more than
$50 billion global market for home use dermatology and hair removal
devices. In addition, with respect to capital expenditures, more than
two-thirds of our fiscal 2013 capital spending represents investments in
new production capacity, technology infrastructure, new product
development and cost reduction projects.
“We are also very pleased to have HHI join the Spectrum Brands family as
our fourth operating segment,” Mr. Lumley said. “We have communicated
extensively about this accretive acquisition in the past few months.
With its portfolio of renowned, market-leading brands, HHI will bring
significant, additional growth and profitability to our Company in
fiscal 2013 and beyond.
“Our vision and strategy are sound, our opportunities and resources are
many, our brands are powerful and enduring, and our commitment to
greater value creation has never been stronger,” Mr. Lumley said. “We
remain committed to operating our business to maximize sustainable free
cash flow.”
Fiscal 2013 First Quarter Consolidated Financial Results
Spectrum Brands Holdings reported consolidated record net sales of
$870.3 million for the first quarter of fiscal 2013, an increase of 2.5
percent compared to $848.8 million for the first quarter of fiscal 2012.
Higher revenues for the Home and Garden and Global Pet Supplies
segments, including net sales from the Black Flag®/TAT® brands and
FURminator® acquisitions, and revenues from the HHI acquisition more
than offset lower net sales for the Global Batteries & Appliances
segment, which was primarily due to the planned exit from certain low
margin North American small appliances promotional business of nearly
$20 million. Excluding the negative foreign exchange impact of $6.0
million, fiscal 2013 first quarter net sales improved 3.2 percent.
Gross profit and gross profit margin for the first quarter of fiscal
2013 of $288.2 million and 33.1 percent, respectively, compared to
$284.0 million and 33.5 percent last year. The decrease in gross profit
margin was driven by increased cost of goods sold due to the sale of
inventory which was revalued in connection with the HHI acquisition,
which more than offset gross profit improvement resulting from the
planned and previously announced exit of low margin products in the
small appliances category of nearly $20 million. Excluding HHI, the
gross profit margin in the first quarter of fiscal 2013 was 34.0 percent
for Spectrum Brands’ legacy business.
Spectrum Brands reported a net loss of $13.4 million, or $0.26 diluted
loss per share, for the first quarter of fiscal 2013 on average shares
and common stock equivalents outstanding of 51.8 million. The loss was
driven by $20.8 million of acquisition and integration costs and $28.8
million of interest expense primarily related to the HHI acquisition. In
the first quarter of fiscal 2012, the Company reported net income of
$13.1 million, or $0.25 per diluted share, on average shares and common
stock equivalents outstanding of 52.6 million. Adjusted for certain
items in both years’ first quarters, which are presented in Table 3 of
this press release, the Company reported adjusted diluted earnings per
share of $0.72, a non-GAAP measure, for the first quarter of fiscal
2013, an increase of 4.3 percent compared to $0.69 last year.
For the fourth consecutive year, the Company delivered record first
quarter consolidated adjusted EBITDA, a non-GAAP measure, in fiscal 2013
of $130.7 million, a 4.5 percent increase versus consolidated adjusted
EBITDA of $125.1 million in the prior year period. This year’s adjusted
EBITDA included $3.2 million from HHI and $3.0 million from the
FURminator® acquisition completed on December 22, 2011. Adjusted EBITDA
as a percentage of net sales in the first quarter improved to 15.0
percent compared to 14.7 percent last year. EBITDA is a non-GAAP
measurement of profitability which the Company believes is a useful
indicator of the operating health of the business and its trends.
Fiscal 2013 First Quarter Segment Level Data
Global Batteries & Appliances
The Global Batteries & Appliances segment reported fiscal 2013 first
quarter net sales of $666.0 million, a decline of 3.4 percent versus
$689.2 million in the year-ago period. The net sales increase in the
segment’s global batteries category was more than offset by decreased
revenues in the personal care products category as well as the small
electrical appliance products category, predominantly from the planned
and continued elimination of low margin promotions in North America
which totaled nearly $20 million. Fiscal 2013 first quarter segment
sales were negatively impacted by $4.5 million of foreign exchange.
Excluding the foreign exchange impact, net sales for the segment
declined 2.7 percent quarter-over-quarter.
Global battery sales for the first quarter were $271.0 million, a 1.1
percent increase compared to $268.0 million for the first quarter of
fiscal 2012. Excluding the negative foreign exchange impact of $4.6
million, global battery sales increased 2.8 percent in the first
quarter. In North America, Rayovac® market share increased significantly
versus the prior year primarily from distribution gains at existing
accounts. A reversal of competitor pricing to deep discounting during
the holiday season impacted industry category results. Growth in the
European battery business, on a constant currency basis, was driven by
new customer listings and promotions and geographic expansion in Eastern
Europe. The Latin America battery business was essentially unchanged on
a constant currency basis.
Net sales for the global personal care product category of $175.0
million in the first quarter of fiscal 2013 declined 1.8 percent versus
$178.1 million in the comparable period last year. Increased revenues in
Europe were more than offset by lower net sales in North America and
other geographic regions. North America revenues were significantly
impacted by a major personal care industry category decline of nearly 10
percent, due largely to a shelf space cutback at major retailers, and
labor disruptions at U.S. ports of entry that reduced product
replenishment in the important holiday season. Excluding an unfavorable
foreign exchange impact of $1.2 million, global personal care product
category net sales decreased 1.1 percent for the first quarter.
The small appliances product category reported net sales in the first
quarter of fiscal 2013 of $220.1 million, a decrease of 9.5 percent
compared to $243.1 million in the first quarter of fiscal 2012. Higher
net sales in Europe, driven in part by growth in the U.K. and regional
expansion in Western and Eastern Europe, were more than offset by lower
revenues in North America, which were largely due to the planned and
continued elimination of low margin promotions totaling nearly $20
million. The elimination of low margin holiday promotions contributed
significantly to a more than 300 basis point improvement in North
American small appliance gross margins quarter-over-quarter. Foreign
exchange favorably impacted net sales by $1.3 million.
With segment net income, as adjusted, of $92.0 million, the Global
Batteries & Appliances segment reported adjusted EBITDA of $110.7
million for the first quarter of fiscal 2013 compared to adjusted EBITDA
of $112.2 million in the year-earlier quarter, when segment net income
was $89.9 million. Excluding an unfavorable foreign exchange impact of
$2.6 million, segment adjusted EBITDA increased 1.0 percent in this
year’s first quarter.
Global Pet Supplies
The Global Pet Supplies segment reported net sales of $139.8 million for
the first quarter of fiscal 2013, an increase of 3.6 percent versus
$134.9 million in the first quarter of fiscal 2012. The net sales
improvement was attributable to higher sales of companion animal
products, driven predominantly by revenues of $6.4 million from the
FURminator® acquisition. Excluding an unfavorable foreign exchange
impact of $1.5 million, net sales grew 4.7 percent versus the prior
year’s quarter.
Segment net income, as adjusted, was $10.1 million for the first quarter
of fiscal 2013 versus $13.2 million last year. First quarter adjusted
EBITDA of $23.1 million, including adjusted EBITDA of $3.0 million from
the FURminator® acquisition, increased 5.0 percent compared with $22.0
million a year ago. Foreign exchange did not have a material impact on
the segment’s first quarter adjusted EBITDA.
Home and Garden Business
The Home and Garden segment reported record first quarter net sales of
$30.5 million, an increase of 23.5 percent compared with $24.7 million
in the first quarter of fiscal 2012. The higher revenues were
attributable to an increase in both lawn and garden and household insect
control sales as a result of distribution gains, stronger retail
inventory replenishment and the Black Flag®/ TAT® brands acquisition
completed on November 1, 2012. The first quarter of the fiscal year is
generally a period of building inventory in advance of the Home and
Garden segment’s major selling season, which occurs in the spring and
summer months. First quarter net sales for the Home and Garden segment
are typically less than 10 percent of full-year net sales.
The segment recorded a lower first quarter net loss, as adjusted, of
$4.5 million compared with a net loss of $6.4 million in fiscal 2012’s
first quarter. As a result of cost improvement initiatives, operating
expense management and favorable product mix, the Home and Garden
segment improved its adjusted EBITDA by 54.9 percent to a loss of $1.4
million in the first quarter of fiscal 2013 from a loss of $3.1 million
in the same period last year.
Hardware & Home Improvement
The Hardware & Home Improvement (HHI) business, the Company’s new
reporting segment as of its acquisition on December 17, 2012, recorded
net sales of $34.0 million, a net loss, as adjusted, of $3.5 million,
and adjusted EBITDA of $3.2 million for the first quarter of fiscal
2013. Adjusted EBITDA was negatively impacted by a $1.6 million accrual
adjustment necessary due to a change in contractual terms relative to
product returns with a large retailer. The final several weeks of the
calendar year, which in 2012 included only eight working days due to
holidays, are typically a seasonally low period and not representative
of a full year of HHI results.
Liquidity and Debt Reduction
Spectrum Brands completed its fiscal 2013 first quarter on December 30,
2012 with a solid liquidity position, including a cash balance of
approximately $71 million and $32 million drawn on its ABL facility.
During the first quarter of fiscal 2013, Spectrum Brands issued $800
million of term debt and $1,090 million of senior secured notes to fund
its acquisitions and pay off its previous term loan. In addition, the
Company exercised its option to increase its ABL revolving credit
facility from $300 million to $400 million.
As of the end of the first quarter of fiscal 2013, the Company had
approximately $3,226 million of debt outstanding at par, consisting of
its ABL facility of $32 million, a senior secured Term Loan of $799
million, $950 million of 9.5% senior secured notes, $520 million of
6.375% senior unsecured notes, $570 million of 6.625% senior unsecured
notes, $300 million of 6.75% senior unsecured notes and approximately
$55 million of capital leases and other obligations. In addition, the
Company had approximately $25 million of letters of credit outstanding.
In the second half of fiscal 2013, the Company expects to use its strong
free cash flow to continue to reduce debt by approximately $200 million
and delever its balance sheet, consistent with past practice, resulting
in leverage (total debt to adjusted EBITDA) of approximately 4.4 times
or less at the end of fiscal 2013.
Fiscal 2013 Outlook
Spectrum Brands is updating its fiscal 2013 outlook as a result of its
acquisition of HHI on December 17, 2012. Including HHI, the Company
expects fiscal 2013 net sales to increase at or above the rate of GDP,
with free cash flow, net of HHI acquisition costs, to be
approximately $240 million. Fiscal 2013 capital expenditures are
expected to be approximately $70 million-$80 million.
Conference Call/Webcast Scheduled for 4:30 PM Eastern Time Today
Spectrum Brands will host an earnings conference call and webcast at
4:30 p.m. Eastern Time today, February 6. To access the live conference
call, U.S. participants may call 877-556-5260 and international
participants may call 973-532-4903. The conference ID number is
88735656. A live webcast and related presentation slides will be
available by visiting the Event Calendar page in the Investor Relations
section of Spectrum Brands’ website at www.spectrumbrands.com.
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 Wednesday, February 20. To access this replay, participants may
call 855-859-2056 and use the same conference ID number.
About Spectrum Brands Holdings, Inc.
Spectrum Brands Holdings, a member of the Russell 2000 Index, is a
global and diversified consumer products company and a leading supplier
of consumer batteries, residential locksets, residential builders’
hardware, faucets, shaving and grooming products, personal care
products, small household appliances, specialty pet supplies, lawn and
garden and home pest control products, and personal insect repellents.
Helping to meet the needs of consumers worldwide, our Company offers a
broad portfolio of market-leading, well-known and widely trusted brands
including Rayovac®, Kwikset®, Weiser®, Baldwin®, National Hardware®,
Pfister™, Remington®, VARTA®, George Foreman®, Black & Decker®,
Toastmaster®, Farberware®, Tetra®, Marineland®, Nature’s Miracle®,
Dingo®, 8-in-1®, FURminator®, Littermaid®, Spectracide®, Cutter®,
Repel®, Hot Shot® and Black Flag®. Spectrum Brands' products are sold by
the world's top 25 retailers and are available in more than one million
stores in approximately 140 countries. Spectrum Brands Holdings
generated net sales of approximately $3.25 billion in fiscal 2012. On a
pro forma basis following the Company’s December 2012 acquisition of the
Hardware & Home Improvement Group (HHI) from Stanley Black & Decker,
Spectrum Brands had net sales of more than $4 billion for fiscal 2012.
For more information, visit www.spectrumbrands.com.
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 ended December 30, 2012
versus the three months ended January 1, 2012. See attached Table
5, “Reconciliation of Cash Flow from Operating Activities to Free Cash
Flow,” for a reconciliation of Net Cash provided from Operating
Activities to Free Cash Flow for the twelve months ending September 30,
2013. Adjusted EBITDA is a metric used by management and
frequently used by the financial community which provides insight into
an organization’s operating trends and facilitates comparisons between
peer companies, since interest, taxes, depreciation and amortization can
differ greatly between organizations as a result of differing capital
structures and tax strategies. Adjusted EBITDA also can be a useful
measure of a company’s ability to service debt and is one of the
measures used for determining the Company’s debt covenant compliance.
Adjusted EBITDA excludes certain items that are unusual in nature or
not comparable from period to period. In addition, the Company’s
management uses adjusted diluted earnings per share as one means of
analyzing the Company’s current and future financial performance and
identifying trends in its financial condition and results of operations.
Management believes that adjusted diluted earnings per share is a
useful measure for providing further insight into our operating
performance because it eliminates the effects of certain items that are
not comparable from one period to the next. The Company’s
management believes that free cash flow is useful to both management and
investors in their analysis of the Company’s ability to service and
repay its debt and meet its working capital requirements. Free
cash flow should not be considered in isolation or as a substitute for
pretax income (loss), net income (loss), cash provided by (used in)
operating activities or other statement of operations or cash flow
statement data prepared in accordance with GAAP or as a measure of
profitability or liquidity. In addition, the calculation of free
cash flow does not reflect cash used to service debt and therefore, does
not reflect funds available for investment or discretionary uses. The
Company provides this information to investors to assist in comparisons
of past, present and future operating results and to assist in
highlighting the results of on-going operations. While the
Company’s management believes that non-GAAP measurements are useful
supplemental information, such adjusted results are not intended to
replace the Company’s GAAP financial results and should be read in
conjunction with those GAAP results.
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 Spectrum Brands and the Hardware & Home
Improvement Group of Stanley Black & Decker, and from our purchase of 56
percent of the equity of Shaser, Inc., and from other bolt-on
acquisitions, (3) risks related to changes and developments in external
competitive market factors, such as introduction of new product features
or technological developments, development of new competitors or
competitive brands or competitive promotional activity or spending, (4)
changes in consumer demand for the various types of products Spectrum
Brands Holdings offers, (5) unfavorable developments in the global
credit markets, (6) the impact of overall economic conditions on
consumer spending, (7) fluctuations in commodities prices, the costs or
availability of raw materials or terms and conditions available from
suppliers, (8) changes in the general economic conditions in countries
and regions where Spectrum Brands Holdings does business, such as stock
market prices, interest rates, currency exchange rates, inflation and
consumer spending, (9) Spectrum Brands Holdings’ ability to successfully
implement manufacturing, distribution and other cost efficiencies and to
continue to benefit from its cost-cutting initiatives, (10) Spectrum
Brands Holdings’ ability to identify, develop and retain key employees,
(11) unfavorable weather conditions and various other risks and
uncertainties, including those discussed herein and those set forth in
the securities filings of each of Spectrum Brands Holdings, Inc. and
Spectrum Brands, Inc., including each of their most recently filed
Annual Reports on Form 10-K or Quarterly Reports on Form 10-Q.
Spectrum Brands Holdings also cautions the reader that its estimates
of trends, market share, retail consumption of its products and reasons
for changes in such consumption are based solely on limited data
available to Spectrum Brands Holdings and management’s reasonable
assumptions about market conditions, and consequently may be inaccurate,
or may not reflect significant segments of the retail market. Spectrum
Brands Holdings also cautions the reader that undue reliance should not
be placed on any forward-looking statements, which speak only as of the
date of this release. Spectrum Brands Holdings undertakes no duty
or responsibility to update any of these forward-looking statements to
reflect events or circumstances after the date of this report or to
reflect actual outcomes.
|
|
|
|
|
|
|
Table 1
|
SPECTRUM BRANDS HOLDINGS, INC.
|
Condensed Consolidated Statements of Operations
|
For the three months ended December 30, 2012 and January 1, 2012
|
(Unaudited)
|
(In millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
THREE MONTHS
|
|
|
F2013
|
|
F2012
|
|
INC(DEC)
|
|
|
|
|
|
|
%
|
Net sales
|
|
$
|
870.3
|
|
|
$
|
848.8
|
|
2.5
|
%
|
Cost of goods sold
|
|
|
581.0
|
|
|
|
560.2
|
|
|
Restructuring and related charges
|
|
|
1.1
|
|
|
|
4.6
|
|
|
Gross profit
|
|
|
288.2
|
|
|
|
284.0
|
|
1.5
|
%
|
|
|
|
|
|
|
|
Selling
|
|
|
128.8
|
|
|
|
131.8
|
|
|
General and administrative
|
|
|
56.7
|
|
|
|
50.6
|
|
|
Research and development
|
|
|
8.2
|
|
|
|
7.2
|
|
|
Acquisition and integration related charges
|
|
|
20.8
|
|
|
|
7.6
|
|
|
Restructuring and related charges
|
|
|
5.5
|
|
|
|
3.1
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
220.0
|
|
|
|
200.3
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
68.2
|
|
|
|
83.7
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
69.9
|
|
|
|
41.1
|
|
|
Other (income) expense, net
|
|
|
1.6
|
|
|
|
2.2
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations before income tax expense
|
|
|
(3.3
|
)
|
|
|
40.4
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
10.6
|
|
|
|
27.3
|
|
|
|
|
|
|
|
|
|
Net (loss) income
|
|
|
(13.9
|
)
|
|
|
13.1
|
|
|
|
|
|
|
|
|
|
Less: Net loss attributable to noncontrolling interest
|
|
|
(0.5
|
)
|
|
|
—
|
|
|
|
|
|
|
|
|
|
Net (loss) income attributable to controlling interest
|
|
$
|
(13.4
|
)
|
|
$
|
13.1
|
|
|
|
|
|
|
|
|
|
Average shares outstanding (a)
|
|
|
51.8
|
|
|
|
52.1
|
|
|
|
|
|
|
|
|
|
Basic income (loss) per share attributable to controlling interest
|
|
$
|
(0.26
|
)
|
|
$
|
0.25
|
|
|
|
|
|
|
|
|
|
Average shares and common stock equivalents outstanding (a) (b)
|
|
|
51.8
|
|
|
|
52.6
|
|
|
|
|
|
|
|
|
|
Diluted income (loss) per share attributable to controlling
interest
|
|
$
|
(0.26
|
)
|
|
$
|
0.25
|
|
|
|
(a) Per share figures calculated prior to rounding.
|
|
|
(b) For the three months ended December 30, 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 months ended December 30, 2012 and January
1, 2012
|
(Unaudited)
|
($ in millions)
|
|
|
|
|
|
Supplemental Financial Data
|
|
F2013
|
|
F2012
|
Cash and cash equivalents
|
|
$
|
70.9
|
|
|
$
|
73.8
|
|
|
|
|
|
|
Trade receivables, net
|
|
$
|
481.2
|
|
|
$
|
362.3
|
|
Days Sales Outstanding (a)
|
|
|
42
|
|
|
|
40
|
|
|
|
|
|
|
Inventories
|
|
$
|
679.2
|
|
|
$
|
482.3
|
|
Inventory Turnover (b)
|
|
|
4.0
|
|
|
|
3.9
|
|
|
|
|
|
|
Total Debt
|
|
$
|
3,222.3
|
|
|
$
|
1,779.5
|
|
|
|
|
|
|
|
|
THREE MONTHS
|
Supplemental Cash Flow Data
|
|
F2013
|
|
F2012
|
Depreciation and amortization, excluding amortization of debt
|
|
|
|
|
issuance costs
|
|
$
|
31.0
|
|
|
$
|
28.3
|
|
|
|
|
|
|
Capital expenditures
|
|
$
|
9.3
|
|
|
$
|
8.9
|
|
|
|
|
|
|
|
|
THREE MONTHS
|
Supplemental Segment Sales & Profitability
|
|
F2013
|
|
F2012
|
|
|
|
|
|
Net Sales
|
|
|
|
|
Global Batteries & Appliances
|
|
$
|
666.0
|
|
|
$
|
689.2
|
|
Global Pet Supplies
|
|
|
139.8
|
|
|
|
134.9
|
|
Home and Garden
|
|
|
30.5
|
|
|
|
24.7
|
|
Hardware & Home Improvement
|
|
|
34.0
|
|
|
|
-
|
|
Total net sales
|
|
$
|
870.3
|
|
|
$
|
848.8
|
|
|
|
|
|
|
Segment Profit
|
|
|
|
|
Global Batteries & Appliances
|
|
$
|
95.4
|
|
|
$
|
98.2
|
|
Global Pet Supplies
|
|
|
15.9
|
|
|
|
16.1
|
|
Home and Garden
|
|
|
(4.3
|
)
|
|
|
(5.9
|
)
|
Hardware & Home Improvement
|
|
|
(3.2
|
)
|
|
|
-
|
|
Total segment profit
|
|
|
103.8
|
|
|
|
108.4
|
|
|
|
|
|
|
Corporate
|
|
|
8.2
|
|
|
|
9.4
|
|
Acquisition and integration related charges
|
|
|
20.8
|
|
|
|
7.6
|
|
Restructuring and related charges
|
|
|
6.6
|
|
|
|
7.7
|
|
Interest expense
|
|
|
69.9
|
|
|
|
41.1
|
|
Other expense, net
|
|
|
1.6
|
|
|
|
2.2
|
|
|
|
|
|
|
(Loss) income from continuing operations before income taxes
|
|
$
|
(3.3
|
)
|
|
$
|
40.4
|
|
|
(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 months ended December 30, 2012 and January 1, 2012
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS
|
|
|
|
|
|
F2013
|
|
F2012
|
|
|
Diluted income (loss) per share, as reported
|
|
$
|
(0.26
|
)
|
|
$
|
0.25
|
|
|
|
|
|
|
|
|
|
|
Adjustments, net of tax:
|
|
|
|
|
|
|
|
Acquisition and integration related charges
|
|
|
0.26
|
|
(a)
|
|
0.09
|
|
(b)
|
|
Restructuring and related charges
|
|
|
0.08
|
|
(c)
|
|
0.10
|
|
(d)
|
|
Debt refinancing costs
|
|
|
0.36
|
|
(e)
|
|
-
|
|
|
|
Inventory Adjustment
|
|
|
0.06
|
|
(f)
|
|
-
|
|
|
|
Income taxes
|
|
|
0.22
|
|
(g)
|
|
0.25
|
|
(g)
|
|
|
|
|
0.98
|
|
|
|
0.44
|
|
|
|
|
|
|
|
|
|
|
Diluted income per share, as adjusted
|
|
$
|
0.72
|
|
|
$
|
0.69
|
|
|
|
|
|
(a) For the three months ended December 30, 2012, reflects $13.5
million, net of tax, of acquisition and integration related charges.
During the three months ended December 30, 2012, reflects the
following: (i) $9.5 million related to the acquisition of the HHI
Business, consisting primarily of legal and professional fees; (ii)
$2.7 million related to the acquisition of Shaser, consisting of
integration and legal and professional fees; (iii) $0.8 million
related to the Merger with Russell Hobbs, consisting of integration
costs; and (iv) $0.5 million related to the acquisition of
FURminator, consisting of integration costs.
|
|
|
|
(b) For the three months ended January 1, 2012, reflects $4.8
million, net of tax, of acquisition and integration related charges
as follows: (i) $2.3 million related to the merger with Russell
Hobbs which consisted primarily of integration costs; and (ii) $2.5
million related to the acquisitions of Black Flag and FURminator,
consisting primarily of legal and professional fees.
|
|
|
|
(c) For the three months ended December 30, 2012, reflects $4.3
million, net of tax, of restructuring and related charges primarily
related to the Global Cost Reduction Initiatives announced in Fiscal
2009.
|
|
|
|
(d) For the three months ended January 1, 2012, reflects $5.0
million, net of tax, of restructuring and related charges as
follows: (i) $4.6 million for the Global Cost Reduction Initiatives
announced in Fiscal 2009; and (ii) $0.4 million for the Global
Realignment Initiatives announced in Fiscal 2007.
|
|
|
|
(e) For the three months ended December 30, 2012, 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.
|
|
|
|
(f) For the three months ended December 30, 2012, reflects a $3.4
million, net of tax, non-cash increase to cost of goods sold related
to the sale of inventory that was subject to fair value adjustments
in conjunction with the acquisition of the HHI Business.
|
|
|
|
(g) For the three months ended December 30, 2012 and January 1,
2012, reflects adjustments to income tax expense of $11.8 million
and $13.2 million, respectively, to exclude the impact of the
valuation allowance against deferred taxes and other tax related
items in order to reflect a normalized ongoing effective tax rate.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table 4
|
SPECTRUM BRANDS HOLDINGS, INC.
|
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA
|
for the three months ended December 30, 2012
|
(Unaudited)
|
($ 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)
|
|
$
|
92.0
|
|
$
|
10.1
|
|
$
|
(4.5
|
)
|
|
$
|
(3.5
|
)
|
|
$
|
(107.5
|
)
|
|
$
|
(13.4
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
10.6
|
|
|
|
10.6
|
|
Interest expense
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
69.9
|
|
|
|
69.9
|
|
Acquisition and integration related charges
|
|
|
1.3
|
|
|
0.7
|
|
|
-
|
|
|
|
-
|
|
|
|
18.8
|
|
|
|
20.8
|
|
Restructuring and related charges
|
|
|
1.3
|
|
|
5.0
|
|
|
0.2
|
|
|
|
-
|
|
|
|
0.1
|
|
|
|
6.6
|
|
HHI Business inventory fair value adjustment
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
5.2
|
|
|
|
-
|
|
|
|
5.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBIT
|
|
$
|
94.6
|
|
$
|
15.8
|
|
$
|
(4.3
|
)
|
|
$
|
1.7
|
|
|
$
|
(8.1
|
)
|
|
$
|
99.7
|
|
Depreciation and amortization (b)
|
|
|
16.1
|
|
|
7.3
|
|
|
2.9
|
|
|
|
1.5
|
|
|
|
3.2
|
|
|
|
31.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
110.7
|
|
$
|
23.1
|
|
$
|
(1.4
|
)
|
|
$
|
3.2
|
|
|
$
|
(4.9
|
)
|
|
$
|
130.7
|
|
|
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
unearned restricted stock compensation.
|
|
|
|
|
|
|
|
|
|
|
|
|
Table 4
|
SPECTRUM BRANDS HOLDINGS, INC.
|
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA
|
for the three months ended January 1, 2012
|
(Unaudited)
|
($ millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
Global Batteries &
|
|
|
|
|
|
Corporate /
|
|
Spectrum Brands
|
|
|
Appliances
|
|
Global Pet Supplies
|
|
Home & Garden
|
|
Unallocated Items (a)
|
|
Holdings, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss), as adjusted (a)
|
|
$
|
89.9
|
|
$
|
13.2
|
|
$
|
(6.4
|
)
|
|
$
|
(83.6
|
)
|
|
$
|
13.1
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
27.3
|
|
|
|
27.3
|
Interest expense
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
41.1
|
|
|
|
41.1
|
Acquisition and integration related charges
|
|
|
3.2
|
|
|
-
|
|
|
0.1
|
|
|
|
4.2
|
|
|
|
7.6
|
Restructuring and related charges
|
|
|
3.9
|
|
|
2.9
|
|
|
0.3
|
|
|
|
0.6
|
|
|
|
7.7
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBIT
|
|
$
|
97.1
|
|
$
|
16.0
|
|
$
|
(5.9
|
)
|
|
$
|
(10.4
|
)
|
|
$
|
96.8
|
Depreciation and amortization (b)
|
|
|
15.1
|
|
|
6.0
|
|
|
2.8
|
|
|
|
4.4
|
|
|
|
28.3
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
$
|
112.2
|
|
$
|
22.0
|
|
$
|
(3.1
|
)
|
|
$
|
(6.0
|
)
|
|
$
|
125.1
|
|
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) Included within depreciation and amortization is amortization of
unearned restricted stock compensation.
|
|
|
|
|
Table 5
|
SPECTRUM BRANDS HOLDINGS, INC.
|
Reconciliation of Forecasted Cash Flow from Operating Activities
to Forecasted Free Cash Flow
|
for the twelve months ending September 30, 2013
|
(Unaudited)
|
($ millions)
|
|
|
|
Forecasted:
|
|
|
|
|
|
Net Cash provided from Operating Activities
|
|
$ 310 - 320
|
|
|
|
Purchases of property, plant and equipment
|
|
(70) - (80)
|
|
|
|
Free Cash Flow
|
|
$240
|
|
|
|