Spectrum Brands Holdings, Inc. (NYSE: SPB), a global and diversified
consumer products company with market-leading brands, today reported
fiscal 2015 second quarter results for the period ended March 29, 2015,
and reiterated its outlook for a sixth consecutive year of record
financial performance in fiscal 2015.
During the second quarter of fiscal 2015, Spectrum Brands announced the
election of Andreas Rouvé as Chief Executive Officer, effective April 1.
The Company also completed the acquisitions of the IAMS and Eukanuba
European pet food business and Salix Animal Health, the world’s largest
vertically integrated dog treat company.
Fiscal 2015 Second Quarter Financial Highlights:
-
Net sales of $1.07 billion in the second quarter of fiscal 2015
increased 4.4 percent compared to $1.02 billion last year. Excluding
the negative impact of $54.8 million of foreign exchange, as well as
acquisition sales of $71.8 million, net sales increased 2.8 percent
from the prior year. West Coast port delays negatively impacted net
sales by $15.0 in the second quarter of fiscal 2015.
-
Net income of $27.8 million and diluted earnings per share of $0.52
in the second quarter of fiscal 2015 compared to net income of $33.8
million and diluted earnings per share of $0.64 in fiscal 2014.
-
Adjusted diluted earnings per share, a non-GAAP measure, of $0.69
in the second quarter of fiscal 2015 decreased from $0.72 last year
due predominantly to the negative impact of foreign exchange and
interest expense related to acquisitions. See Table 4 for a
reconciliation to GAAP earnings per share.
-
Adjusted EBITDA, a non-GAAP measure, of $159.1 million in the
second quarter of fiscal 2015 increased 1.7 percent compared to $156.5
in fiscal 2014. Excluding the negative impact of $22.2 million
of foreign exchange, as well as acquisition EBITDA of $8.6 million,
adjusted EBITDA of $172.7 million increased 10.4 percent versus the
prior year’s quarter. West Coast port delays negatively impacted
adjusted EBITDA by $6.2 million in the second quarter of fiscal 2015.
See Table 5 for a reconciliation to GAAP net income.
-
Adjusted EBITDA margin, a non-GAAP measure, in the second quarter
of fiscal 2015 of 14.9 percent decreased from 15.3 percent in the
year-ago quarter due primarily to the unfavorable impacts of foreign
exchange, acquisitions and port delays. See Table 5 for a
reconciliation to GAAP net income.
“We reported another solid quarter, keeping us on track to deliver
record performance in fiscal 2015,” said Andreas Rouvé, Chief Executive
Officer of Spectrum Brands Holdings. “Our Home and Garden business
delivered a record second quarter, and we saw strong volume growth in
our HHI business, in Europe and Latin America. These results were
achieved despite significant negative impacts from foreign exchange and
West Coast port delays.
“Similar to the first quarter, our sales grew in the low to mid-single
digit range on a constant currency basis and after adjusting for
acquisitions and an unfavorable impact from the port delays. Our gross
margin held steady in the face of these challenges, and we are pleased
that both reported and organic adjusted EBITDA increased in the quarter.
“We are executing well on our core sales growth strategies,” he said.
“They include leveraging our international footprint to enter more
countries, expanding and serving more channels, and using our strong
retailer relationships to launch more categories. We benefit from a
broad country and product portfolio mix and international sales
organization. Our Spectrum Value Model continues to be an effective
global go-to-market strategy.
“At the same time, we are accelerating the pace of innovation across our
businesses. New products are being launched globally at a faster rate,
enabling us in many cases to introduce higher price points and margins.
In addition, cost improvement savings were meaningful in the quarter,
and we are pricing where we can to mitigate foreign currency and
inflation impacts. Our restructuring initiatives also help to offset
foreign currency headwinds.
“The three accretive acquisitions in our HHI and Global Pet businesses –
Tell, the IAMS and Eukanuba European pet food business and Salix Animal
Health – were solid contributors in the quarter, and we are ahead of
schedule on their integrations and realization of synergies.
“We continue to expect a sixth consecutive year of record results in
fiscal 2015,” Mr. Rouvé said. “Our focus remains on growing our adjusted
EBITDA and maximizing sustainable free cash flow.”
Fiscal 2015 Second Quarter Consolidated Financial Results
Net sales of $1.07 billion in the second quarter of fiscal 2015
increased 4.4 percent compared to $1.02 billion in fiscal 2014.
Excluding the negative impact of $54.8 million of foreign exchange, as
well as acquisition sales of $71.8 million, net sales increased 2.8
percent from the prior year. Port delays negatively impacted net sales
by $15.0 in the second quarter of fiscal 2015.
Gross profit and gross profit margin in the second quarter of fiscal
2015 were $374.7 million and 35.1 percent, respectively, compared to
$359.6 million and 35.2 percent, respectively, last year. The slight
gross profit margin percentage decrease was primarily due to the
negative impact of foreign exchange.
Operating expenses of $286.3 million in the second quarter of fiscal
2015 compared to $267.0 million in the prior year. The increase was due
to acquisition and integration related charges from costs related to the
European pet food and Salix acquisitions, and higher general and
administrative expenses and selling expenses due to improved net sales
and an increase in stock compensation expense.
The Company reported GAAP net income of $27.8 million, or $0.52 diluted
income per share, in the second quarter of fiscal 2015 on average
diluted shares and common stock equivalents outstanding of 53.3 million.
In fiscal 2014, the Company reported GAAP net income of $33.8 million,
or $0.64 diluted income per share, on average diluted shares and common
stock equivalents outstanding of 53.0 million. Adjusted for certain
items in both fiscal years, which are presented in Table 4 of this press
release and which management believes are not indicative of the
Company’s ongoing normalized operations, the Company generated adjusted
diluted earnings per share, a non-GAAP measure, of $0.69 in fiscal 2015
compared to $0.72 in fiscal 2014. The decrease was due predominantly to
the negative impact of foreign exchange and acquisition-related interest
expense.
Adjusted EBITDA, a non-GAAP measure, of $159.1 million in the second
quarter of fiscal 2015 increased 1.7 percent compared to $156.5 million
in fiscal 2014. The HHI, small appliances, personal care, and home and
garden businesses reported increased adjusted EBITDA
quarter-over-quarter. Excluding the negative impact of $22.2 million of
foreign exchange, as well as acquisition EBITDA of $8.6 million,
adjusted EBITDA of $172.7 million increased 10.4 percent versus the
prior year’s quarter. Port delays negatively impacted adjusted EBITDA by
$6.2 million in the second quarter of fiscal 2015. The reported adjusted
EBITDA margin of 14.9 percent decreased compared to 15.3 percent last
year due primarily to the unfavorable impacts of foreign exchange,
acquisitions and port delays. Adjusted 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. See Table 5 for a
reconciliation to GAAP net income.
Fiscal 2015 First Half Consolidated Financial Results
Net sales of $2.13 billion in the first six months of fiscal 2015
compared to $2.12 billion for the same period in fiscal 2014. Excluding
the negative impact of $91.7 million of foreign exchange, as well as
acquisition sales of $81.7 million, net sales of $2.14 billion in the
first six months of fiscal 2015 increased 1.1 percent from the prior
year. Port delays negatively impacted net sales by $35.0 million in the
first six months of fiscal 2015.
The Company reported GAAP net income of $77.6 million, or $1.46 diluted
income per share, in the first six months of fiscal 2015 on average
shares and common stock equivalents outstanding of 53.1 million. In the
first half of fiscal 2014, the Company reported GAAP net income of $88.1
million, or $1.67 diluted income per share, on average shares and common
stock equivalents outstanding of 52.8 million. Adjusted for certain
items in both years’ first six months, which are presented in Table 4 of
this press release and which management believes are not indicative of
the Company’s ongoing normalized operations, the Company generated
adjusted diluted earnings per share, a non-GAAP measure, of $1.75 in the
first half of fiscal 2015 compared to $1.81 last year.
Fiscal 2015 first half adjusted EBITDA of $334.9 million compared to
adjusted EBITDA in the first half of fiscal 2014 of $335.2 million.
Excluding the negative impact of $34.3 million of foreign exchange, as
well as acquisition EBITDA of $9.6 million, adjusted EBITDA of $359.6
million increased 7.3 percent versus last year. Port delays negatively
impacted adjusted EBITDA by $15.7 million in the first half of fiscal
2015. The reported adjusted EBITDA margin of 15.7 percent in the first
half of fiscal 2015 compared to 15.8 percent in fiscal 2014.
Fiscal 2015 Second Quarter Segment Level Data
Global Batteries & Appliances
The Global Batteries & Appliances segment reported fiscal 2015 second
quarter net sales of $443.9 million versus $480.9 million in the
year-ago quarter. Excluding the negative impact of $42.5 million of
foreign exchange, fiscal 2015 second quarter net sales of $486.4 million
increased 1.1 percent. Port delays negatively impacted net sales by $4.2
million in the second quarter of fiscal 2015. On a constant currency
basis, higher net sales for the personal care and small appliances
product categories more than offset lower battery revenues.
Global battery net sales of $181.8 million in the second quarter of
fiscal 2015 compared to $211.4 million in the second quarter of fiscal
2014. Excluding the negative foreign exchange impact of $20.3 million,
fiscal 2015 second quarter net sales of $202.1 million decreased 4.4
percent. North American battery net sales decreased due primarily to
continued competitor discounting and a retail customer bankruptcy. In
Europe, VARTA® battery net sales growth on a constant currency basis was
attributable to new retail customers and increased volumes. Latin
American battery revenues also increased on a constant currency basis.
Net sales for the global personal care product category of $110.5
million in the second quarter of fiscal 2015 compared to $117.0 million
last year. Excluding the negative impact of $11.1 million of foreign
exchange, fiscal 2015 second quarter net sales of $121.6 million
increased 3.9 percent. Port delays negatively impacted net sales by $2.1
million in the second quarter of fiscal 2015. On a constant currency
basis, strong growth in shaving and grooming in North America and in
Latin America from shaving and hair care and new retail customers more
than offset slightly lower European revenues.
Net sales of $151.6 million in the global small appliances product
category in the second quarter of fiscal 2015 compared to $152.5 million
in the year-ago quarter. Excluding the negative impact of $11.1 million
of foreign exchange, fiscal 2015 second quarter net sales of $162.7
million increased 6.7 percent. Port delays negatively impacted net sales
by $1.7 million in the second quarter of fiscal 2015. Revenues grew at a
double-digit rate on a constant currency basis in Europe and Latin
America, while North American sales were essentially unchanged.
With segment net income, as adjusted, of $37.9 million versus $35.7
million in the prior year, the Global Batteries & Appliances segment
reported adjusted EBITDA of $57.1 million in the second quarter of
fiscal 2015 versus $61.2 million in the year-ago quarter. Excluding the
negative impact of $18.8 million of foreign exchange, adjusted EBITDA of
$75.9 million in the second quarter of fiscal 2015 grew 24.0 percent.
Port delays negatively impacted adjusted EBITDA by $1.3 million in the
second quarter of fiscal 2015. See Table 5 for a reconciliation to GAAP
net income.
Hardware & Home Improvement
The Hardware & Home Improvement (HHI) segment net sales of $289.4
million in the second quarter of fiscal 2015 increased 8.4 percent
compared to $266.9 million in the prior year’s quarter. The revenue
increase was driven by growth in the U.S. residential security and
plumbing categories, along with incremental sales of $9.3 million from
the Tell Manufacturing acquisition. Excluding the negative impact of
foreign exchange of $4.6 million, net sales of $294.0 million increased
10.2 percent in the second quarter of fiscal 2015. Port delays
negatively impacted net sales by $7.8 million in the second quarter of
fiscal 2015.
The segment reported net income, as adjusted, of $32.4 million in the
second quarter of fiscal 2015 compared to $31.9 million in the prior
year’s second quarter. Adjusted EBITDA in the second quarter of fiscal
2015 of $45.7 million compared to $45.3 million last year. Excluding the
negative impact of foreign exchange of $2.5 million, adjusted EBITDA of
$48.2 million in the second quarter of fiscal 2015 increased 6.4
percent. Port delays negatively impacted adjusted EBITDA by $3.9 million
in the second quarter of fiscal 2015. See Table 5 for a reconciliation
to GAAP net income.
Global Pet Supplies
The Global Pet Supplies segment reported net sales of $209.8 million in
the second quarter of fiscal 2015 compared to $159.4 million last year.
The increase was driven by acquisition-related revenues of $62.6
million. Excluding the negative impact of foreign exchange of $7.7
million, as well as the acquisition revenues, fiscal 2015 second quarter
net sales were $154.9 million. Port delays negatively impacted net sales
by $3.0 million. The decrease was attributable to continued aquatics
category softness in North America while lower companion animal sales
were negatively impacted by port delays, partially offset by growth in
Europe.
Segment net income, as adjusted, was $12.6 million in the second quarter
of fiscal 2015 versus $19.4 million in the second quarter of fiscal
2014. Second quarter adjusted EBITDA of $30.9 million increased from
$28.5 million in fiscal 2014 due to the acquisitions. Excluding the
negative impact of foreign exchange of $0.8 million, adjusted EBITDA in
the second quarter of fiscal 2015 of $31.7 million increased 11.2
percent. Port delays negatively impacted adjusted EBITDA by $1.0 million
in the second quarter of fiscal 2015. See Table 5 for a reconciliation
to GAAP net income.
Home and Garden
The Home and Garden segment reported record second quarter results.
Fiscal 2015 second quarter net sales of $123.9 million increased 8.2
percent compared to $114.5 million in the year-ago quarter. The net
sales improvement in the lawn and garden controls, repellents and
household controls categories was attributable to retail distribution
gains and strong POS which drove replenishment orders.
The segment reported fiscal 2015 second quarter net income, as adjusted,
of $28.0 million versus $22.8 million in the prior year’s quarter.
Record second quarter adjusted EBITDA of $31.5 million increased 19.3
percent versus $26.4 million a year ago. The fiscal 2015 second quarter
adjusted EBITDA margin of 25.4 percent compared to 23.1 percent in the
prior year. See Table 5 for a reconciliation to GAAP net income.
Liquidity and Debt
Spectrum Brands completed its fiscal 2015 second quarter on March 29,
2015 with a solid liquidity position, including a cash balance of
approximately $88 million and $42 million drawn on its $400 million ABL
facility. During the second quarter of fiscal 2015, Spectrum Brands used
proceeds from term debt and senior unsecured notes issued in the first
quarter to make acquisitions and fund working capital. As of the end of
the fiscal 2015 second quarter, the Company had approximately $3,376
million of debt outstanding.
Fiscal 2015 Outlook
Spectrum Brands reiterated expectations for fiscal 2015 net sales, as
reported, to increase in the low to mid-single digit range compared to
fiscal 2014, including the positive impact of the acquisitions of Tell
Manufacturing on October 1, 2014, the European pet food business on
December 31, 2014 and Salix Animal Health on January 16, 2015, along
with an anticipated negative impact from foreign exchange of
approximately 5 percent to 6 percent.
Fiscal 2015 free cash flow is projected to be approximately $400 million
compared to $359 million in fiscal 2014 and $254 million in fiscal 2013.
See Table 6 for a reconciliation to GAAP Cash Flow from Operating
Activities. Fiscal 2015 free cash flow is expected to be negatively
impacted by foreign exchange, a modest increase in capital expenditures
and the restructuring initiatives. Capital expenditures, which were $73
million in fiscal 2014, are expected to be in the range of $75 million
to $85 million. These incremental investments are expected to increase
both the Company’s margin structure and accelerate its organic sales
growth rate in future years.
Conference Call/Webcast Scheduled for 9:00 A.M. Eastern Time Today
Spectrum Brands will host an earnings conference call and webcast at
9:00 a.m. Eastern Time today, April 29. 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
20252729. 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 Thursday, May 14. 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, plumbing, 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®, VARTA®, Kwikset®, Weiser®, Baldwin®, National
Hardware®, Pfister™, Remington®, George Foreman®, Black+Decker®,
Farberware®, Tetra®, Marineland®, Nature’s Miracle®, Dingo®, 8-in-1®,
FURminator®, IAMS®, Eukanuba®, Healthy-Hide®, Digest-eeze™, Littermaid®,
Spectracide®, Cutter®, Repel®, Hot Shot®, Black Flag® and Liquid Fence®.
Spectrum Brands' products are sold by the world's top 25 retailers and
are available in more than one million stores in approximately 160
countries. Spectrum Brands Holdings generated net sales of approximately
$4.43 billion in fiscal 2014. 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 4, “Reconciliation of GAAP Diluted Income Per
Share to Adjusted Diluted Earnings Per Share,” for a complete
reconciliation of diluted earnings per share on a GAAP basis to adjusted
diluted earnings per share, and see attached Table 5, “Reconciliation of
GAAP Net Income (Loss) to Adjusted EBITDA,” for a reconciliation of GAAP
Net Income (Loss) to adjusted EBITDA for the three months and six months
ended March 29, 2015 versus the three months and six months ended March
30, 2014. See attached Table 6, “Reconciliation of Forecasted Cash Flow
from Operating Activities to Forecasted Free Cash Flow,” for a
reconciliation of Forecasted Net Cash provided from Operating Activities
to Forecasted Free Cash Flow for the twelve months ending September 30,
2015. 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
2015 (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
realize synergies from our recent acquisition and any possible future
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
SB/RH Holdings, LLC, 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 and six month periods ended March 29, 2015 and
March 30, 2014
|
|
(Unaudited)
|
|
($ in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS
|
|
|
|
SIX MONTHS
|
|
|
|
|
|
F2015
|
|
F2014
|
|
INC %
|
|
F2015
|
|
F2014
|
|
INC %
|
|
Net sales
|
|
$
|
1,067.0
|
|
$
|
1,021.7
|
|
4.4 %
|
|
$
|
2,134.8
|
|
$
|
2,122.3
|
|
0.6 %
|
|
Cost of goods sold
|
|
|
692.1
|
|
|
661.0
|
|
|
|
|
1,389.5
|
|
|
1,378.7
|
|
|
|
Restructuring and related charges
|
|
|
0.2
|
|
|
1.1
|
|
|
|
|
0.4
|
|
|
2.8
|
|
|
|
Gross profit
|
|
|
374.7
|
|
|
359.6
|
|
4.2 %
|
|
|
744.9
|
|
|
740.8
|
|
0.6 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling
|
|
|
173.1
|
|
|
165.7
|
|
|
|
|
332.9
|
|
|
329.9
|
|
|
|
General and administrative
|
|
|
84.3
|
|
|
75.9
|
|
|
|
|
152.6
|
|
|
148.9
|
|
|
|
Research and development
|
|
|
12.8
|
|
|
12.3
|
|
|
|
|
24.0
|
|
|
23.1
|
|
|
|
Acquisition and integration related charges
|
|
|
11.9
|
|
|
6.3
|
|
|
|
|
20.0
|
|
|
11.8
|
|
|
|
Restructuring and related charges
|
|
|
4.2
|
|
|
6.8
|
|
|
|
|
11.4
|
|
|
9.5
|
|
|
|
Total operating expenses
|
|
|
286.3
|
|
|
267.0
|
|
|
|
|
540.9
|
|
|
523.2
|
|
|
|
Operating income
|
|
|
88.4
|
|
|
92.6
|
|
|
|
|
204.0
|
|
|
217.6
|
|
|
|
Interest expense
|
|
|
49.2
|
|
|
47.4
|
|
|
|
|
93.6
|
|
|
104.4
|
|
|
|
Other expense, net
|
|
|
3.2
|
|
|
0.8
|
|
|
|
|
3.9
|
|
|
1.6
|
|
|
|
Income from continuing operations before income taxes
|
|
36.0
|
|
|
44.4
|
|
|
|
|
106.5
|
|
|
111.6
|
|
|
|
Income tax expense
|
|
|
8.1
|
|
|
10.5
|
|
|
|
|
28.6
|
|
|
23.3
|
|
|
|
Net income
|
|
|
27.9
|
|
|
33.9
|
|
|
|
|
77.9
|
|
|
88.3
|
|
|
|
Less: Net income attributable to non-controlling interest
|
|
0.1
|
|
|
0.1
|
|
|
|
|
0.3
|
|
|
0.2
|
|
|
|
Net income attributable to controlling interest
|
|
$
|
27.8
|
|
$
|
33.8
|
|
|
|
$
|
77.6
|
|
$
|
88.1
|
|
|
|
Average shares outstanding (a)
|
|
|
53.3
|
|
|
52.7
|
|
|
|
|
53.0
|
|
|
52.6
|
|
|
|
Basic income per share attributable to controlling interest
|
|
$
|
0.52
|
|
$
|
0.64
|
|
|
|
$
|
1.46
|
|
$
|
1.68
|
|
|
|
Average shares and common stock equivalents outstanding (a)
|
|
53.3
|
|
|
53.0
|
|
|
|
|
53.1
|
|
|
52.8
|
|
|
|
Diluted income per share attributable to controlling interest
|
|
$
|
0.52
|
|
$
|
0.64
|
|
|
|
$
|
1.46
|
|
$
|
1.67
|
|
|
|
Cash dividends declared per common share
|
|
$
|
0.33
|
|
$
|
0.30
|
|
|
|
$
|
0.63
|
|
$
|
0.55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Per share figures calculated prior to rounding.
|
|
Table 2
|
|
SPECTRUM BRANDS HOLDINGS, INC.
|
|
Condensed Consolidated Statements of Cash Flows
|
|
For the six month periods ended March 29, 2015 and March 30, 2014
|
|
(Unaudited)
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SIX MONTHS ENDED
|
|
|
|
2015
|
|
2014
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
Net income
|
|
$
|
77.9
|
|
|
$
|
88.3
|
|
|
Adjustments to reconcile net income to net cash used by operating
activities, net of effects of acquisitions:
|
|
|
Depreciation
|
|
|
37.1
|
|
|
|
36.5
|
|
|
Amortization of intangibles
|
|
|
41.7
|
|
|
|
40.7
|
|
|
Amortization of unearned restricted stock compensation
|
|
|
19.4
|
|
|
|
17.9
|
|
|
Amortization of debt issuance costs
|
|
|
5.1
|
|
|
|
5.2
|
|
|
Non-cash increase to cost of goods sold due to acquisitions
inventory step up
|
|
|
3.0
|
|
|
|
—
|
|
|
Write off unamortized discount on retired debt
|
|
|
—
|
|
|
|
2.8
|
|
|
Write off of debt issuance costs
|
|
|
—
|
|
|
|
6.4
|
|
|
Other non-cash adjustments
|
|
|
7.2
|
|
|
|
3.4
|
|
|
Net changes in operating assets and liabilities
|
|
|
(371.7
|
)
|
|
|
(356.8
|
)
|
|
Net cash used by operating activities
|
|
|
(180.3
|
)
|
|
|
(155.6
|
)
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
Purchases of property, plant and equipment
|
|
|
(29.9
|
)
|
|
|
(36.8
|
)
|
|
Acquisition of Tell Manufacturing, net of cash acquired
|
|
|
(29.2
|
)
|
|
|
—
|
|
|
Acquisition of European IAMS and Eukanuba, net of cash acquired
|
|
|
(116.0
|
)
|
|
|
—
|
|
|
Acquisition of Salix Animal Health, net of cash acquired
|
|
|
(147.5
|
)
|
|
|
—
|
|
|
Acquisition of Liquid Fence, net of cash acquired
|
|
|
—
|
|
|
|
(25.3
|
)
|
|
Proceeds from sales of property, plant and equipment
|
|
|
1.2
|
|
|
|
—
|
|
|
Other investing activities
|
|
|
(0.9
|
)
|
|
|
(0.1
|
)
|
|
Net cash used by investing activities
|
|
|
(322.3
|
)
|
|
|
(62.2
|
)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
Proceeds from issuance of Term Loan, net of discount
|
|
|
—
|
|
|
|
523.7
|
|
|
Proceeds from issuance of 6.125% Notes
|
|
|
250.0
|
|
|
|
—
|
|
|
Proceeds from Euro Term Loan Tranche B
|
|
|
185.4
|
|
|
|
—
|
|
|
Payment of senior credit facilities, excluding ABL revolving credit
facility
|
|
|
(15.2
|
)
|
|
|
(530.8
|
)
|
|
Debt issuance costs
|
|
|
(6.9
|
)
|
|
|
(5.4
|
)
|
|
Other debt financing, net
|
|
|
(0.1
|
)
|
|
|
11.6
|
|
|
Reduction of other debt
|
|
|
(3.6
|
)
|
|
|
(1.6
|
)
|
|
ABL revolving credit facility, net
|
|
|
42.0
|
|
|
|
167.5
|
|
|
Cash dividends paid
|
|
|
(33.5
|
)
|
|
|
(29.0
|
)
|
|
Treasury stock purchases
|
|
|
(8.5
|
)
|
|
|
(4.5
|
)
|
|
Share based tax withholding payments, net of proceeds upon vesting
|
|
|
(1.9
|
)
|
|
|
(26.5
|
)
|
|
Net cash provided by financing activities
|
|
|
407.7
|
|
|
|
105.0
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
(11.9
|
)
|
|
|
(1.1
|
)
|
|
Net decrease in cash and cash equivalents
|
|
|
(106.8
|
)
|
|
|
(113.9
|
)
|
|
Cash and cash equivalents, beginning of period
|
|
|
194.6
|
|
|
|
207.3
|
|
|
Cash and cash equivalents, end of period
|
|
$
|
87.8
|
|
|
$
|
93.4
|
|
|
Table 3
|
|
SPECTRUM BRANDS HOLDINGS, INC.
|
|
Supplemental Financial Data
|
|
As of and for the three and six month periods ended March 29,
2015 and March 30, 2014
|
|
(Unaudited)
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Financial Data
|
|
F2015
|
|
F2014
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
87.8
|
|
$
|
93.4
|
|
|
|
|
|
|
|
Trade receivables, net
|
|
$
|
494.8
|
|
$
|
525.2
|
|
|
|
|
|
|
|
Days Sales Outstanding (a)
|
|
|
38.8
|
|
|
43.0
|
|
|
|
|
|
|
|
Inventory
|
|
$
|
814.0
|
|
$
|
725.9
|
|
|
|
|
|
|
|
Inventory Turnover (b)
|
|
|
3.8
|
|
|
4.0
|
|
|
|
|
|
|
|
Total debt
|
|
$
|
3,376.1
|
|
$
|
3,429.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS
|
|
SIX MONTHS
|
|
Supplemental Cash Flow Data
|
|
F2015
|
|
F2014
|
|
F2015
|
|
F2014
|
|
Depreciation and amortization, excluding amortization of debt
issuance costs
|
|
$
|
53.7
|
|
$
|
50.5
|
|
$
|
98.2
|
|
$
|
95.1
|
|
Capital expenditures
|
|
$
|
15.7
|
|
$
|
20.9
|
|
$
|
29.9
|
|
$
|
36.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS
|
|
SIX MONTHS
|
|
Supplemental Segment Sales & Profitability
|
|
F2015
|
|
F2014
|
|
F2015
|
|
F2014
|
|
Net Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Batteries & Appliances
|
|
$
|
443.9
|
|
$
|
480.9
|
|
$
|
1,080.4
|
|
$
|
1,140.2
|
|
Hardware & Home Improvement
|
|
|
289.4
|
|
|
266.9
|
|
|
560.6
|
|
|
545.3
|
|
Global Pet Supplies
|
|
|
209.8
|
|
|
159.4
|
|
|
330.4
|
|
|
288.5
|
|
Home and Garden
|
|
|
123.9
|
|
|
114.5
|
|
|
163.4
|
|
|
148.3
|
|
Total net sales
|
|
$
|
1,067.0
|
|
$
|
1,021.7
|
|
$
|
2,134.8
|
|
$
|
2,122.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Batteries & Appliances
|
|
$
|
41.8
|
|
$
|
44.2
|
|
$
|
138.4
|
|
$
|
141.4
|
|
Hardware & Home Improvement
|
|
|
37.3
|
|
|
34.8
|
|
|
76.1
|
|
|
74.8
|
|
Global Pet Supplies
|
|
|
18.7
|
|
|
20.6
|
|
|
24.4
|
|
|
33.6
|
|
Home and Garden
|
|
|
28.3
|
|
|
23.1
|
|
|
31.1
|
|
|
21.9
|
|
Total segment profit
|
|
|
126.1
|
|
|
122.7
|
|
|
270.0
|
|
|
271.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate
|
|
|
21.4
|
|
|
15.9
|
|
|
34.2
|
|
|
30.0
|
|
Acquisition and integration related charges
|
|
|
11.9
|
|
|
6.3
|
|
|
20.0
|
|
|
11.8
|
|
Restructuring and related charges
|
|
|
4.4
|
|
|
7.9
|
|
|
11.8
|
|
|
12.3
|
|
Interest expense
|
|
|
49.2
|
|
|
47.4
|
|
|
93.6
|
|
|
104.4
|
|
Other expense, net
|
|
|
3.2
|
|
|
0.8
|
|
|
3.9
|
|
|
1.6
|
|
Income from continuing operations before income taxes
|
|
$
|
36.0
|
|
$
|
44.4
|
|
$
|
106.5
|
|
$
|
111.6
|
|
(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 4
|
|
SPECTRUM BRANDS HOLDINGS, INC.
|
|
Reconciliation of GAAP Diluted Income Per Share to Adjusted
Diluted Earnings Per Share
|
|
For the three and six month periods ended March 29, 2015 and
March 30, 2014
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS
|
|
SIX MONTHS
|
|
|
|
F2015
|
|
F2014
|
|
F2015
|
|
F2014
|
|
Diluted income per share, as reported
|
|
$
|
0.52
|
|
|
|
$
|
0.64
|
|
|
|
$
|
1.46
|
|
|
|
$
|
1.67
|
|
|
|
Adjustments, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition and integration related charges
|
|
|
0.15
|
|
(a)
|
|
|
0.08
|
|
(b)
|
|
|
0.24
|
|
(c)
|
|
|
0.15
|
|
(d)
|
|
Restructuring and related charges
|
|
|
0.05
|
|
(e)
|
|
|
0.09
|
|
(f)
|
|
|
0.14
|
|
(e)
|
|
|
0.15
|
|
(f)
|
|
Debt refinancing costs
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
0.14
|
|
(g)
|
|
Income taxes
|
|
|
(0.08
|
)
|
(h)
|
|
|
(0.09
|
)
|
(i)
|
|
|
(0.16
|
)
|
(h)
|
|
|
(0.30
|
)
|
(i)
|
|
Purchase accounting inventory adjustment
|
|
|
0.03
|
|
(j)
|
|
|
—
|
|
|
|
|
0.04
|
|
(k)
|
|
|
—
|
|
|
|
Other
|
|
|
0.02
|
|
(l)
|
|
|
—
|
|
|
|
|
0.03
|
|
(m)
|
|
|
—
|
|
|
|
|
|
|
0.17
|
|
|
|
|
0.08
|
|
|
|
|
0.29
|
|
|
|
|
0.14
|
|
|
|
Diluted income per share, as adjusted
|
|
$
|
0.69
|
|
|
|
$
|
0.72
|
|
|
|
$
|
1.75
|
|
|
|
$
|
1.81
|
|
|
|
(a) For the three months ended March 29, 2015, reflects $7.7
million, net of tax, of Acquisition and integration related charges,
as follows: (i) $2.7 million related to the acquisition of Proctor &
Gamble's European pet food business consisting of the IAMS and
Eukanuba brands ("European IAMS and Eukanuba"); (ii) $3.3 million
related to the acquisition of Salix Animal Health LLC ("Salix");
(iii) $2.0 million related the acquisition of the HHI Business; (iv)
$0.4 million related to the acquisition of Tell Manufacturing
("Tell"); (v) $0.2 million related to the acquisition of The Liquid
Fence Company ("Liquid Fence"); and (vi) $(0.9) million related to
other acquisition activity.
|
|
|
|
(b) For the three months ended March 30, 2014, reflects $4.1
million, net of tax, of Acquisition and integration related charges,
as follows: (i) $2.4 million related to the acquisition of the HHI
Business; (ii) $0.8 million related to the acquisition of Liquid
Fence; and (iii) $0.9 million related to the acquisition of Shaser
and other acquisition activity.
|
|
|
|
(c) For the six months ended March 29, 2015, reflects $13.0 million,
net of tax, of Acquisition and integration related charges, as
follows: (i) $3.3 million related to the acquisition of European
IAMS and Eukanuba; (ii) $3.3 million related to the acquisition of
Salix; (iii) $4.0 million related the acquisition of the HHI
Business; (iv) $0.7 million related to the acquisition of Tell; (v)
$0.8 million related to the acquisition of Liquid Fence; and (vi)
$0.9 million related to other acquisition activity.
|
|
|
|
(d) For the six months ended March 30, 2014, reflects $7.7 million,
net of tax, of Acquisition and integration related charges, as
follows: (i) $5.1 million related the acquisition of the HHI
Business; (ii) $1.1 million related to the acquisition of Tell; and
(iii) $1.5 million related to the acquisition of Shaser and other
acquisition activity.
|
|
|
|
(e) For the three and six months ended March 29, 2015, reflects $2.9
million and $7.7 million, net of tax, respectively, of Restructuring
and related charges primarily related to the Global Expense
Rationalization Initiatives announced in Fiscal 2013 and the HHI
Business Rationalization Initiatives announced in Fiscal 2014.
|
|
|
|
(f) For the three and six months ended March 30, 2014, reflects $5.1
million and $8.0 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 six months ended March 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.
|
|
|
|
(h) For the three and six months ended March 29, 2015, reflects
adjustments to income tax expense of $(4.4) million and $(8.7)
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.
|
|
|
|
(i) For the three and six months ended March 30, 2014, reflects
adjustments to income tax expense of $(5.0) million and $(15.8)
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.
|
|
|
|
(j) For the three months ended March 29, 2015, reflects a $1.4
million, net of tax, non-cash increase to cost of goods sold related
to inventory fair value adjustments in conjunction with the
acquisitions of European IAMS and Eukanuba and Salix.
|
|
|
|
(k) For the six months ended March 29, 2015, reflects a $2.0
million, net of tax, non-cash increase to cost of goods sold related
to inventory fair value adjustments in conjunction with the
acquisitions of European IAMS and Eukanuba, Salix and Tell.
|
|
|
|
(l) For the three months ended March 29, 2015, reflects adjustments
of $1.1 million, net of tax, for costs related to a severance and
transition agreement entered into with a key executive.
|
|
|
|
(m) For the six months ended March 29, 2015, reflects adjustments of
$1.8 million, net of tax, for costs related to a key executive
onboarding, accelerated amortization of stock compensation related
to a retention agreement with a key executive and a severance and
transition agreement entered into with a another key executive.
|
|
Table 5
|
|
SPECTRUM BRANDS HOLDINGS, INC.
|
|
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA
|
|
For the three month period ended March 29, 2015
|
|
(Unaudited)
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global
|
|
Hardware &
|
|
|
|
|
|
Corporate /
|
|
Consolidated
|
|
|
|
Batteries &
|
|
Home
|
|
Global Pet
|
|
Home &
|
|
Unallocated
|
|
Spectrum Brands
|
|
|
|
Appliances
|
|
Improvement
|
|
Supplies
|
|
Garden
|
|
Items (a)
|
|
Holdings, Inc.
|
|
Net income (loss) attributable to controlling interest, as adjusted
(a)
|
|
$
|
38.0
|
|
|
$
|
32.2
|
|
$
|
12.6
|
|
$
|
28.0
|
|
$
|
(83.0
|
)
|
|
$
|
27.8
|
|
Net income (loss) attributable to non-controlling interest
|
|
|
(0.1
|
)
|
|
|
0.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
0.1
|
|
Net income (loss), as adjusted (a)
|
|
|
37.9
|
|
|
|
32.4
|
|
|
12.6
|
|
|
28.0
|
|
|
(83.0
|
)
|
|
|
27.9
|
|
Income tax expense
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8.1
|
|
|
|
8.1
|
|
Interest expense
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
49.2
|
|
|
|
49.2
|
|
Acquisition and integration related charges
|
|
|
1.0
|
|
|
|
2.7
|
|
|
3.9
|
|
|
0.3
|
|
|
4.0
|
|
|
|
11.9
|
|
Restructuring and related charges
|
|
|
0.7
|
|
|
|
1.3
|
|
|
2.3
|
|
|
0.1
|
|
|
—
|
|
|
|
4.4
|
|
Purchase accounting inventory fair value adjustment
|
|
|
—
|
|
|
|
—
|
|
|
2.2
|
|
|
—
|
|
|
—
|
|
|
|
2.2
|
|
Other (b)
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.7
|
|
|
|
1.7
|
|
Adjusted EBIT
|
|
|
39.6
|
|
|
|
36.4
|
|
|
21.0
|
|
|
28.4
|
|
|
(20.0
|
)
|
|
|
105.4
|
|
Depreciation and amortization (c)
|
|
|
17.5
|
|
|
|
9.3
|
|
|
9.9
|
|
|
3.1
|
|
|
13.9
|
|
|
|
53.7
|
|
Adjusted EBITDA
|
|
$
|
57.1
|
|
|
$
|
45.7
|
|
$
|
30.9
|
|
$
|
31.5
|
|
$
|
(6.1
|
)
|
|
$
|
159.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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) Other relates to costs associated with a transition agreement
with a key executive.
|
|
|
|
(c) Included within depreciation and amortization is amortization of
stock based compensation.
|
|
Table 5
|
|
SPECTRUM BRANDS HOLDINGS, INC.
|
|
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA
|
|
For the six month period ended March 29, 2015
|
|
(Unaudited)
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global
|
|
Hardware &
|
|
|
|
|
|
Corporate /
|
|
Consolidated
|
|
|
|
Batteries &
|
|
Home
|
|
Global Pet
|
|
Home &
|
|
Unallocated
|
|
Spectrum Brands
|
|
|
|
Appliances
|
|
Improvement
|
|
Supplies
|
|
Garden
|
|
Items (a)
|
|
Holdings, Inc.
|
|
Net income (loss) attributable to controlling interest, as adjusted
(a)
|
|
$
|
126.4
|
|
|
$
|
70.4
|
|
$
|
15.4
|
|
$
|
28.8
|
|
$
|
(163.4
|
)
|
|
$
|
77.6
|
|
Net (income) loss attributable to non-controlling interest
|
|
|
(0.2
|
)
|
|
|
0.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
0.3
|
|
Net income (loss), as adjusted (a)
|
|
|
126.2
|
|
|
|
70.9
|
|
|
15.4
|
|
|
28.8
|
|
|
(163.4
|
)
|
|
|
77.9
|
|
Income tax expense
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
28.6
|
|
|
|
28.6
|
|
Interest expense
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
93.6
|
|
|
|
93.6
|
|
Acquisition and integration related charges
|
|
|
2.6
|
|
|
|
4.5
|
|
|
4.3
|
|
|
2.2
|
|
|
6.4
|
|
|
|
20.0
|
|
Restructuring and related charges
|
|
|
5.5
|
|
|
|
1.5
|
|
|
4.4
|
|
|
0.1
|
|
|
0.3
|
|
|
|
11.8
|
|
Purchase accounting inventory fair value adjustment
|
|
|
—
|
|
|
|
0.8
|
|
|
2.2
|
|
|
—
|
|
|
—
|
|
|
|
3.0
|
|
Other (b)
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.8
|
|
|
|
1.8
|
|
Adjusted EBIT
|
|
|
134.3
|
|
|
|
77.7
|
|
|
26.3
|
|
|
31.1
|
|
|
(32.7
|
)
|
|
|
236.7
|
|
Depreciation and amortization (c)
|
|
|
34.9
|
|
|
|
20.0
|
|
|
17.6
|
|
|
6.4
|
|
|
19.3
|
|
|
|
98.2
|
|
Adjusted EBITDA
|
|
$
|
169.2
|
|
|
$
|
97.7
|
|
$
|
43.9
|
|
$
|
37.5
|
|
$
|
(13.4
|
)
|
|
$
|
334.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Amounts calculated prior to rounding.
|
|
(a) It is the Company's policy to record Income tax expense and
Interest expense on a consolidated basis. Accordingly, such amounts
are not reflected in the results of the operating segments and are
presented within Corporate/Unallocated Items.
|
|
|
|
(b) Other relates to onboarding costs for a key executive and costs
associated with a transition agreement with another key executive.
|
|
|
|
(c) Included within depreciation and amortization is amortization of
stock based compensation.
|
|
Table 5
|
|
SPECTRUM BRANDS HOLDINGS, INC.
|
|
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA
|
|
For the three month period ended March 30, 2014
|
|
(Unaudited)
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global
|
|
Hardware &
|
|
|
|
|
|
Corporate /
|
|
Consolidated
|
|
|
|
Batteries &
|
|
Home
|
|
Global Pet
|
|
Home &
|
|
Unallocated
|
|
Spectrum Brands
|
|
|
|
Appliances
|
|
Improvement
|
|
Supplies
|
|
Garden
|
|
Items (a)
|
|
Holdings, Inc.
|
|
Net income (loss) attributable to controlling interest, as adjusted
(a)
|
|
$
|
35.8
|
|
|
|
31.7
|
|
$
|
19.4
|
|
$
|
22.8
|
|
$
|
(75.9
|
)
|
|
$
|
33.8
|
|
Net income (loss) attributable to non-controlling interest
|
|
|
(0.1
|
)
|
|
|
0.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
0.1
|
|
Net income (loss), as adjusted (a)
|
|
|
35.7
|
|
|
|
31.9
|
|
|
19.4
|
|
|
22.8
|
|
|
(75.9
|
)
|
|
|
33.9
|
|
Income tax expense
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10.5
|
|
|
|
10.5
|
|
Interest expense
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
47.4
|
|
|
|
47.4
|
|
Acquisition and integration related charges
|
|
|
2.8
|
|
|
|
1.4
|
|
|
—
|
|
|
0.3
|
|
|
1.8
|
|
|
|
6.3
|
|
Restructuring and related charges
|
|
|
4.9
|
|
|
|
2.0
|
|
|
1.0
|
|
|
—
|
|
|
—
|
|
|
|
7.9
|
|
Adjusted EBIT
|
|
|
43.4
|
|
|
|
35.3
|
|
|
20.4
|
|
|
23.1
|
|
|
(16.2
|
)
|
|
|
106.0
|
|
Depreciation and amortization (b)
|
|
|
17.8
|
|
|
|
10.0
|
|
|
8.1
|
|
|
3.3
|
|
|
11.3
|
|
|
|
50.5
|
|
Adjusted EBITDA
|
|
$
|
61.2
|
|
|
$
|
45.3
|
|
$
|
28.5
|
|
$
|
26.4
|
|
$
|
(4.9
|
)
|
|
$
|
156.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
stock based compensation.
|
|
Table 5
|
|
SPECTRUM BRANDS HOLDINGS, INC.
|
|
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA
|
|
For the six month period ended March 30, 2014
|
|
(Unaudited)
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global
|
|
Hardware &
|
|
|
|
|
|
Corporate /
|
|
Consolidated
|
|
|
|
Batteries &
|
|
Home
|
|
Global Pet
|
|
Home &
|
|
Unallocated
|
|
Spectrum Brands
|
|
|
|
Appliances
|
|
Improvement
|
|
Supplies
|
|
Garden
|
|
Items (a)
|
|
Holdings, Inc.
|
|
Net income (loss) attributable to controlling interest, as adjusted
(a)
|
|
$
|
129.1
|
|
|
$
|
67.1
|
|
$
|
31.9
|
|
$
|
21.5
|
|
$
|
(161.5
|
)
|
|
$
|
88.1
|
|
Net loss attributable to non-controlling interest
|
|
|
(0.3
|
)
|
|
|
0.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
0.2
|
|
Net income (loss), as adjusted (a)
|
|
|
128.8
|
|
|
|
67.6
|
|
|
31.9
|
|
|
21.5
|
|
|
(161.5
|
)
|
|
|
88.3
|
|
Income tax expense
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23.3
|
|
|
|
23.3
|
|
Interest expense
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
104.4
|
|
|
|
104.4
|
|
Acquisition and integration related charges
|
|
|
4.7
|
|
|
|
3.6
|
|
|
—
|
|
|
0.3
|
|
|
3.2
|
|
|
|
11.8
|
|
Restructuring and related charges
|
|
|
7.2
|
|
|
|
3.1
|
|
|
1.3
|
|
|
—
|
|
|
0.7
|
|
|
|
12.3
|
|
Adjusted EBIT
|
|
|
140.7
|
|
|
|
74.3
|
|
|
33.2
|
|
|
21.8
|
|
|
(29.9
|
)
|
|
|
240.1
|
|
Depreciation and amortization (b)
|
|
|
34.7
|
|
|
|
20.7
|
|
|
15.7
|
|
|
6.1
|
|
|
17.9
|
|
|
|
95.1
|
|
Adjusted EBITDA
|
|
$
|
175.4
|
|
|
$
|
95.0
|
|
$
|
48.9
|
|
$
|
27.9
|
|
$
|
(12.0
|
)
|
|
$
|
335.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 6
|
|
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
|
Copyright Business Wire 2015