Get Cash Back and $0 Commissions
+ The Power of TradeStation
PRNewswire 7-May-2019 6:45 AM
ST. LOUIS, May 7, 2019 /PRNewswire/ -- Energizer Holdings, Inc. (NYSE:ENR) today announced results for the second fiscal quarter, which ended March 31, 2019. For the second fiscal quarter, results were a net loss from continuing operations of $62.3 million, or a $0.97 loss per diluted common share, compared to net earnings of $7.8 million, or $0.13 per diluted common share, in the prior year second quarter. Adjusted net earnings from continuing operations in the second quarter were $16.8 million, or $0.20 per diluted common share, compared to adjusted net earnings from continuing operations of $27.6 million, or $0.45 per diluted common share, in the prior year second quarter.
"We accomplished a tremendous amount in the second quarter as we continue to position the company for the future," said Alan Hoskins, Chief Executive Officer. "This quarter marks a significant milestone in the transformation of Energizer into a diversified global household products leader. Our recent acquisitions add leading brands in growing categories we know well and provide new platforms from which we expect to drive significant shareholder value in the coming years using the same methods we have employed in our legacy business. Our legacy business also continues to build momentum and deliver top-line organic revenue growth and improved profitability. "
Second Quarter 2019 Financial Highlights (Unaudited)
The following is a summary of key results for the second quarter of fiscal 2019. All comparisons are with the second quarter of fiscal 2018 and represent continuing operations unless otherwise stated.
1 See Supplemental Schedules - Non-GAAP Reconciliations regarding non-GAAP financial measures.
2 The Company is unable to provide a reconciliation to the full year 2020 Adjusted EBITDA range of approximately $650 to $675 million and Adjusted free cash flow range of approximately $330 to $370 million to comparable GAAP measures due to uncertainty regarding the timing and amount of future acquisition and integration costs and related payments.
(a) See Press Release attachments for additional information as well as the GAAP to Non-GAAP reconciliations.
Total Net Sales (In millions - Unaudited) |
||||||||||||||
For the Quarter and Six Months Ended March 31, 2019 |
||||||||||||||
Q2 |
% Chg |
Six Months |
% Chg |
|||||||||||
Net Sales - FY'18 |
$ |
374.4 |
$ |
947.7 |
||||||||||
Organic |
7.1 |
1.9 |
% |
17.0 |
1.8 |
% |
||||||||
Impact of Battery Acquisition |
99.9 |
26.7 |
% |
99.9 |
10.5 |
% |
||||||||
Impact of Auto Care Acquisition |
84.5 |
22.6 |
% |
84.5 |
8.9 |
% |
||||||||
Impact of Nu Finish Acquisition |
1.9 |
0.5 |
% |
2.9 |
0.3 |
% |
||||||||
Change in Argentina operations |
(0.9) |
(0.2) |
% |
(4.2) |
(0.4) |
% |
||||||||
Impact of currency |
(10.5) |
(2.9) |
% |
(19.5) |
(2.0) |
% |
||||||||
Net sales - FY'19 |
$ |
556.4 |
48.6 |
% |
$ |
1,128.3 |
19.1 |
% |
Total Net sales increased 48.6%, or $182.0 million:
Total Segment Profit (In millions - Unaudited) |
||||||||||||||
For the Quarter and Six Months Ended March 31, 2019 |
||||||||||||||
Q2 |
% Chg |
Six Months |
% Chg |
|||||||||||
Segment Profit - FY'18 |
$ |
89.8 |
$ |
262.1 |
||||||||||
Organic |
3.6 |
4.0 |
% |
10.5 |
4.0 |
% |
||||||||
Impact of Battery Acquisition |
13.1 |
14.6 |
% |
13.1 |
5.0 |
% |
||||||||
Impact of Auto Care Acquisition |
24.7 |
27.5 |
% |
24.7 |
9.4 |
% |
||||||||
Impact of Nu Finish Acquisition |
1.5 |
1.7 |
% |
2.0 |
0.8 |
% |
||||||||
Change in Argentina operations |
(0.4) |
(0.4) |
% |
(2.3) |
(0.9) |
% |
||||||||
Impact of currency |
(7.2) |
(8.1) |
% |
(14.3) |
(5.4) |
% |
||||||||
Segment Profit - FY'19 |
$ |
125.1 |
39.3 |
% |
$ |
295.8 |
12.9 |
% |
Total Segment profit in the second fiscal quarter increased $35.3 million, or 39.3%. Excluding the unfavorable movement in foreign currencies of $7.2 million, impact of the acquisitions of $39.3 million, and decline due to Argentina operations of $0.4 million, organic segment profit increased $3.6 million, or 4.0%, in the current fiscal quarter. The increase in the quarter was driven by top-line organic growth, partially offset by slightly increased A&P spending.
Refer to the Reconciliation of GAAP and Non-GAAP Financial Measures attached for further information on our above breakouts.
Financial Outlook for Fiscal Year 2019
The company is revising our fiscal 2019 outlook to reflect the impact of its acquisitions completed in the second quarter. Adjusted earnings per share from continuing operations is now expected to be between $2.90 to $3.00 and includes the impact of the Spectrum Brands' Battery and Auto Care businesses and the equity and debt issuances, completed in January 2019. This guidance does not assume any benefit from storm activity in the current year, which is difficult to predict. Any storm activity that may occur would be incremental to this guidance.
Note that all comparisons are with the fiscal year ended September 30, 2018 unless otherwise stated.
Net Sales on a reported basis are expected to be in the range of $2.52 to $2.57 billion:
Gross margin rates, excluding acquisition and integration costs, are now expected to decrease approximately 400 to 440 basis points to a range of 41.7% to 42.3%, driven by the lower margin profiles of the acquired businesses.
A&P spending for the combined business is expected to be approximately 5% of net sales.
SG&A as a percent of net sales, excluding acquisition and integration costs, is expected to be in the range of 17% to 17.5%.
R&D as a percent of net sales is expected to be approximately 1.3%.
Amortization expense is expected to be approximately $45 million.
Depreciation expense is expected to be in the range of $54 to $58 million.
Stock Compensation expense is expected to be approximately $28 million.
Interest expense is expected to be approximately $155 million, which reflects the expected pay down of roughly $100 million of debt during fiscal 2019 in addition to the anticipated pay down of debt using divestiture proceeds.
Ex-unusual income tax rate is expected to be in the range of 21% to 23% based on the current expected country mix of earnings and the impact of additional guidance issued on the new tax law changes during the first fiscal quarter of 2019.
Adjusted net income from continuing operations is expected to be in the range of $210 to $217 million.
Adjusted diluted net earnings from continuing operations per common share for the full fiscal year is now expected to be in the range of $2.90 to $3.00.
Capital spending is expected to be in the range of $60 to $65 million, including integration capital spending.
Adjusted Free cash flow is expected to be in the range of $220 to $250 million.
Adjusted EBITDA is expected to be in the range of $540 to $560 million.
Acquisition costs of approximately $115 to $120 million and integration costs of approximately $45 to $55 million are expected to be incurred in fiscal year 2019.
Financial Outlook for Fiscal Year 2020
The company is also providing a preview of our fiscal 2020 adjusted earnings per share from continuing operations outlook of $3.25 to $3.45, which includes a full year impact of the acquisitions completed in the second quarter of fiscal year 2019. Consistent with the current fiscal year 2019, this guidance does not include any benefit associated with storm activity, which, if it occurs, would be incremental to this outlook.
Note that all comparisons are with the fiscal year ended September 30, 2019 outlook unless otherwise stated.
Net Sales on a reported basis are expected to be in the range of $2.79 to $2.85 billion:
Gross margin rates, excluding acquisition and integration costs, are expected to improve by 30 to 70 basis points and be in the range of 42% to 43%, reflecting the partial realization of synergy benefits and improved operating efficiencies.
A&P spending for the combined businesses is expected to be approximately 5% of net sales.
SG&A, as a percent of net sales, excluding acquisition and integration costs, is expected to be in the range of 16.0% to 17.0%. This excludes amortization expense discussed below.
R&D as a percent of net sales is expected to be approximately 1.3%.
Amortization expense is expected to be approximately $65 million.
Depreciation expense is expected to be in the range of $62 to $67 million.
Stock Compensation expense is expected to be approximately $30 million.
Interest expense is expected to be approximately $175 to $180 million, which reflects the pay down of an additional $200 million of debt during fiscal 2020.
Ex-unusual income tax rate is expected to be in the range of 21% to 23% consistent with fiscal 2019.
Adjusted net income from continuing operations is expected to be in the range of $245 to $260 million.
Adjusted diluted net earnings from continuing operations per common share is expected to be in the range of $3.25 to $3.45. Adjusted earnings per share for the full fiscal year assumes all preferred shares are converted to common, resulting in an estimated weighted average diluted share count of 75.5 million shares.
Capital spending is expected to be in the range of $60 to $65 million, including integration capital spending.
Adjusted Free cash flow is expected to be in the range of $330 to $370 million.
Adjusted EBITDA is expected to be in the range of $650 to $675 million.
Webcast Information
In conjunction with this announcement, the Company will hold an investor conference call beginning at 10:00 a.m. eastern time today. The call will focus on second fiscal quarter earnings and the updated financial outlook for fiscal 2019 and the initial outlook for fiscal 2020. All interested parties may access a live webcast of this conference call at www.energizerholdings.com, under "Investors" and "Events and Presentations" tabs or by using the following link:
https://www.webcaster4.com/Webcast/Page/1192/29953
For those unable to participate during the live webcast, a replay will be available on www.energizerholdings.com, under "Investors," "Events and Presentations," and "Past Events" tabs.
Forward-Looking Statements.
This document contains both historical and forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements can be identified by the fact that they do not relate strictly to historical or current facts. Forward-looking statements often use words such as "anticipates," "targets," "expects," "hopes," "estimates," "intends," "plans," "goals," "believes," "continue" and other similar expressions or future or conditional verbs such as "will," "may," "might," "should," "would" and "could." Forward-looking statements represent the Company's current expectations, plans or forecasts of its future results, revenues, expenses, capital measures, strategy, and future business and economic conditions more generally, and other future matters. These statements are not guarantees of future results or performance and involve certain known and unknown risks, uncertainties and assumptions that are difficult to predict and are often beyond the Company's control. Actual outcomes and results may differ materially from those expressed in, or Factors that could cause actual results or events to differ materially from those anticipated include, without limitation, the matters implied by, any of these forward-looking statements. Forward-looking statements speak only as of the date they are made, and the Company undertakes no obligation to update any forward-looking statement to reflect the impact of circumstances or events that arise after the date the forward-looking statement was made. Numerous factors could cause our actual results and events to differ materially from those expressed or implied by forward-looking statements, including, without limitation:
In addition, other risks and uncertainties not presently known to us or that we consider immaterial could affect the accuracy of any such forward-looking statements. The list of factors above is illustrative, but by no means exhaustive. All forward-looking statements should be evaluated with the understanding of their inherent uncertainty. Additional risks and uncertainties include those detailed from time to time in our publicly filed documents, including those described under the heading "Risk Factors" in our Form 10-K and Form 10-Q filed with the Securities and Exchange Commission on November 16, 2018 and February 5, 2019, respectively.
ENERGIZER HOLDINGS, INC. CONSOLIDATED STATEMENT OF EARNINGS (Condensed) (In millions, except per share data - Unaudited) |
|||||||||||||||
For the Quarter Ended March 31, |
For the Six Months Ended March 31, |
||||||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||||||
Net sales |
$ |
556.4 |
$ |
374.4 |
$ |
1,128.3 |
$ |
947.7 |
|||||||
Cost of products sold (1) |
362.2 |
205.9 |
658.6 |
500.9 |
|||||||||||
Gross profit |
194.2 |
168.5 |
469.7 |
446.8 |
|||||||||||
Selling, general and administrative expense (1) |
141.3 |
104.2 |
245.9 |
203.4 |
|||||||||||
Advertising and sales promotion expense |
24.7 |
20.9 |
65.6 |
58.2 |
|||||||||||
Research and development expense |
8.7 |
5.4 |
14.2 |
10.7 |
|||||||||||
Amortization of intangible assets |
12.5 |
2.8 |
15.7 |
5.6 |
|||||||||||
Interest expense (1) (2) |
77.2 |
16.5 |
125.4 |
29.9 |
|||||||||||
Other items, net (1) |
3.8 |
0.9 |
(13.1) |
2.2 |
|||||||||||
(Loss)/earnings before income taxes |
(74.0) |
17.8 |
16.0 |
136.8 |
|||||||||||
Income tax (benefit)/provision (3) |
(11.7) |
10.0 |
7.5 |
68.6 |
|||||||||||
Net (loss)/earnings from continuing operations |
$ |
(62.3) |
$ |
7.8 |
$ |
8.5 |
$ |
68.2 |
|||||||
Net loss from discontinued operations, net of an income tax benefit of $2.9 |
(11.0) |
— |
(11.0) |
— |
|||||||||||
Net (loss)/earnings |
(73.3) |
7.8 |
(2.5) |
68.2 |
|||||||||||
Mandatory preferred stock dividends |
(3.3) |
— |
(3.3) |
— |
|||||||||||
Net (loss)/earnings attributable to common shareholders |
$ |
(76.6) |
$ |
7.8 |
$ |
(5.8) |
$ |
68.2 |
|||||||
Basic net (loss)/earnings per common share - continuing operations |
$ |
(0.97) |
$ |
0.13 |
$ |
0.08 |
$ |
1.14 |
|||||||
Basic net loss per common share - discontinued operations |
(0.17) |
— |
(0.17) |
— |
|||||||||||
Basic net (loss)/earnings per common share |
$ |
(1.14) |
$ |
0.13 |
$ |
(0.09) |
$ |
1.14 |
|||||||
Diluted net (loss)/earnings per common share - continuing operations |
$ |
(0.97) |
$ |
0.13 |
$ |
0.08 |
$ |
1.11 |
|||||||
Diluted net loss per common share - discontinued operations |
(0.17) |
— |
(0.17) |
— |
|||||||||||
Diluted net (loss)/earnings per common share |
$ |
(1.14) |
$ |
0.13 |
$ |
(0.09) |
$ |
1.11 |
|||||||
Weighted average shares of common stock - Basic |
67.3 |
59.7 |
63.5 |
60.0 |
|||||||||||
Weighted average shares of common stock - Diluted |
67.3 |
61.1 |
64.6 |
61.3 |
(1) |
See the Non-GAAP Reconciliations attached which break out the Acquisition and integration costs included within these lines. |
(2) |
Includes Acquisition debt commitment fees, interest and ticking fees of $33.2 million and $65.6 million for the quarter and six months ended March 31, 2019, respectively, and $2.9 for the quarter and six months ended March 31, 2018, associated with the Battery and Auto Care acquisitions. |
(3) |
Income tax (benefit)/provision for the three and six months ended March 31, 2018 includes $5.5 million of acquisition tax withholding expense related to the cash movement to fund the Battery acquisition. The provision for the six months ended March 31, 2019 includes $1.5 million and for the three and six months ended March 31, 2018 includes $0.2 million and $31.2 million, respectively, of one-time expense related to the enactment of the Tax Cuts and Jobs Act of 2017 (U.S. Tax Legislation). |
ENERGIZER HOLDINGS, INC. CONSOLIDATED BALANCE SHEETS (Condensed) (In millions - Unaudited) |
|||||||
Assets |
March 31, |
September 30, |
|||||
Current assets |
|||||||
Cash and cash equivalents |
$ |
332.9 |
$ |
522.1 |
|||
Trade receivables, less allowance for doubtful accounts of $6.8 and $4.0, respectively |
354.0 |
230.4 |
|||||
Inventories |
491.1 |
323.1 |
|||||
Other current assets |
152.2 |
95.5 |
|||||
Assets held for sale |
848.2 |
— |
|||||
Total current assets |
$ |
2,178.4 |
$ |
1,171.1 |
|||
Restricted cash |
— |
1,246.2 |
|||||
Property, plant and equipment, net |
363.7 |
166.7 |
|||||
Goodwill |
1,012.4 |
244.2 |
|||||
Other intangible assets, net |
1,936.8 |
232.7 |
|||||
Deferred tax asset |
50.2 |
36.9 |
|||||
Other assets |
100.8 |
81.0 |
|||||
Total assets |
$ |
5,642.3 |
$ |
3,178.8 |
|||
Liabilities and Shareholders' Equity |
|||||||
Current liabilities |
|||||||
Current maturities of long-term debt |
$ |
10.0 |
$ |
4.0 |
|||
Current portion of capital lease |
1.6 |
— |
|||||
Notes payable |
8.2 |
247.3 |
|||||
Accounts payable |
296.2 |
228.9 |
|||||
Other current liabilities |
310.6 |
271.0 |
|||||
Liabilities held for sale |
389.6 |
— |
|||||
Total current liabilities |
$ |
1,016.2 |
$ |
751.2 |
|||
Long-term debt |
3,557.1 |
976.1 |
|||||
Long-term debt held in escrow |
— |
1,230.7 |
|||||
Other liabilities |
423.7 |
196.3 |
|||||
Total liabilities |
$ |
4,997.0 |
$ |
3,154.3 |
|||
Shareholders' equity |
|||||||
Common stock |
0.7 |
0.6 |
|||||
Mandatory convertible preferred stock |
— |
— |
|||||
Additional paid-in capital |
860.5 |
217.8 |
|||||
Retained earnings |
127.9 |
177.3 |
|||||
Treasury stock |
(116.3) |
(129.4) |
|||||
Accumulated other comprehensive loss |
(227.5) |
(241.8) |
|||||
Total shareholders' equity |
$ |
645.3 |
$ |
24.5 |
|||
Total liabilities and shareholders' equity |
$ |
5,642.3 |
$ |
3,178.8 |
ENERGIZER HOLDINGS, INC. |
|||||||
For the Six Months Ended March 31, |
|||||||
2019 |
2018 |
||||||
Cash Flow from Operating Activities |
|||||||
Net (loss)/earnings |
$ |
(2.5) |
$ |
68.2 |
|||
Loss from discontinued operations, net of tax |
(11.0) |
— |
|||||
Net earnings from continuing operations |
8.5 |
68.2 |
|||||
Depreciation and amortization |
40.0 |
22.4 |
|||||
Deferred income taxes |
0.2 |
13.6 |
|||||
Share-based compensation expense |
14.1 |
14.0 |
|||||
Mandatory transition tax |
1.5 |
28.8 |
|||||
Inventory step up |
27.2 |
— |
|||||
Non-cash items included in income, net |
(5.8) |
6.6 |
|||||
Other, net |
(3.5) |
(4.2) |
|||||
Changes in current assets and liabilities used in operations |
(69.2) |
11.2 |
|||||
Net cash from operating activities from continuing operations |
13.0 |
160.6 |
|||||
Net cash used by operating activities from discontinued operations |
(11.2) |
— |
|||||
Net cash from operating activities |
1.8 |
160.6 |
|||||
Cash Flow from Investing Activities |
|||||||
Capital expenditures |
(20.7) |
(11.3) |
|||||
Proceeds from sale of assets |
0.1 |
— |
|||||
Acquisitions, net of cash acquired |
(2,403.8) |
— |
|||||
Net cash used by investing activities from continuing operations |
(2,424.4) |
(11.3) |
|||||
Net cash used by investing activities from discontinued operations |
(450.6) |
— |
|||||
Net cash used by investing activities |
(2,875.0) |
(11.3) |
|||||
Cash Flow from Financing Activities |
|||||||
Cash proceeds from issuance of debt with original maturities greater than 90 days |
1,800.0 |
— |
|||||
Payments on debt with maturities greater than 90 days |
(438.4) |
(2.0) |
|||||
Net (decrease)/increase in debt with original maturities of 90 days or less |
(239.1) |
43.4 |
|||||
Debt issuance costs |
(40.1) |
— |
|||||
Net proceeds from issuance of mandatory convertible preferred shares |
199.5 |
— |
|||||
Net proceeds from issuance of common stock |
205.3 |
— |
|||||
Dividends paid on common stock |
(40.8) |
(35.0) |
|||||
Common stock purchased |
— |
(50.0) |
|||||
Taxes paid for withheld share-based payments |
(7.1) |
(1.8) |
|||||
Net cash from/(used by) financing activities from continuing operations |
1,439.3 |
(45.4) |
|||||
Net cash used by financing activities from discontinued operations |
(1.0) |
— |
|||||
Net cash from/(used by) financing activities |
1,438.3 |
(45.4) |
|||||
Effect of exchange rate changes on cash |
(0.5) |
8.4 |
|||||
Net (decrease)/increase in cash, cash equivalents, and restricted cash from continuing operations |
(972.6) |
112.3 |
|||||
Net decrease in cash, cash equivalents, and restricted cash from discontinued operations |
(462.8) |
— |
|||||
Net (decrease)/increase in cash, cash equivalents, and restricted cash |
(1,435.4) |
112.3 |
|||||
Cash, cash equivalents, and restricted cash, beginning of period |
1,768.3 |
378.0 |
|||||
Cash, cash equivalents, and restricted cash, end of period |
$ |
332.9 |
$ |
490.3 |
ENERGIZER HOLDINGS, INC.
Reconciliation of GAAP and Non-GAAP Measures
For the Quarter and Six Months Ended March 31, 2019
The Company reports its financial results in accordance with accounting principles generally accepted in the U.S. ("GAAP"). However, management believes that certain non-GAAP financial measures provide users with additional meaningful comparisons to the corresponding historical or future period. These non-GAAP financial measures exclude items that are not reflective of the Company's on-going operating performance, such as acquisition and integration costs and related items, gain on sale of real estate, settlement loss on the Canadian pension plan termination, and the one-time impact of the new U.S. tax legislation. In addition, these measures help investors to analyze year over year comparability when excluding currency fluctuations, acquisition activity as well as other company initiatives that are not on-going. We believe these non-GAAP financial measures are an enhancement to assist investors in understanding our business and in performing analysis consistent with financial models developed by research analysts. Investors should consider non-GAAP measures in addition to, not as a substitute for, or superior to, the comparable GAAP measures. In addition, these non-GAAP measures may not be the same as similar measures used by other companies due to possible differences in method and in the items being adjusted.
We provide the following non-GAAP measures and calculations, as well as the corresponding reconciliation to the closest GAAP measure in the following supplemental schedules:
Segment Profit. This amount represents the operations of our two reportable segments including allocations for shared support functions. General corporate and other expenses, global marketing expenses, R&D expenses, amortization expense, interest expense, other items, net, and charges related to acquisition and integration have all been excluded from segment profit.
Adjusted Net Earnings From Continuing Operations and Adjusted Diluted Net Earnings Per Common Share - Continuing Operations (EPS). These measures exclude the impact of the costs related to acquisition and integration and the one-time impact of the new U.S. income tax legislation.
Ex-unusual Tax Rate. This is the tax rate when excluding the pre-tax impact of acquisition and integration as well as the related tax impact for these items, calculated utilizing the statutory rate for where the costs were incurred, as well as the one-time impact of the new U.S. tax legislation.
Organic. This is the non-GAAP financial measurement of the change in revenue or segment profit that excludes or otherwise adjusts for the impact of acquisitions, change in Argentina operations and impact of currency from the changes in foreign currency exchange rates as defined below:
Impact of acquisitions. Energizer completed the Auto Care Acquisition on January 28, 2019, Battery Acquisition on January 2, 2019, and Nu Finish Acquisition on July 2, 2018. These adjustments include the impact of the acquisitions' ongoing operations contributed to each respective income statement caption for the first year's operations directly after the acquisition date. This does not include the impact of acquisition and integration costs associated with any acquisition.
Change in Argentina Operations. The Company is presenting separately all changes in sales and segment profit from our Argentina affiliate due to the designation of the economy as highly inflationary as of July 1, 2018. For presentation purposes, the Company has recast Argentina's prior period operations as well.
Impact of currency. The Company evaluates the operating performance of our Company on a currency neutral basis. The impact of currency is the difference between the value of current year foreign operations at the current period ending USD exchange rate, compared to the value of the current year foreign operations at the prior period ending USD exchange rate.
Adjusted Comparisons. Detail for adjusted Gross Margin and SG&A as a percent of sales are also supplemental non-GAAP measure disclosures. These measures exclude the impact of costs related to acquisition and integration.
Free Cash Flow and Adjusted Free Cash Flow. Free Cash Flow is defined as net cash provided by operating activities reduced by capital expenditures, net of the proceeds from asset sales. Adjusted Free Cash Flow is defined as Free Cash Flow excluding the cash payments for acquisition and integration costs. These cash payments are net of the statutory tax benefit associated with the payment.
EBITDA and Adjusted EBITDA. EBITDA is defined as net earnings before income tax provision, interest and depreciation and amortization. Adjusted EBITDA further excludes the impact of the costs related to acquisition and integration, settlement loss on the Canadian pension plan termination, gain on sale of real estate, and share-based payments.
Energizer Holdings, Inc.
Supplemental Schedules - Segment Information and Supplemental Sales Data
For the Quarter and Six Months Ended March 31, 2019
(In millions, except per share data - Unaudited)
Operations for Energizer are managed via two major geographic reportable segments: Americas and International. Energizer's operating model includes a combination of standalone and shared business functions between the geographic segments, varying by country and region of the world. Energizer applies a fully allocated cost basis, in which shared business functions are allocated between segments. Such allocations are estimates, and do not represent the costs of such services if performed on a standalone basis. Segment sales and profitability, as well as the reconciliation to earnings before tax, for the quarter and six months ended March 31, 2019 and 2018, respectively, are presented below:
Quarter Ended March 31, |
Six Months Ended March 31, |
||||||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||||||
Net Sales |
|||||||||||||||
Americas |
$ |
381.6 |
$ |
224.1 |
$ |
755.1 |
$ |
597.2 |
|||||||
International |
174.8 |
150.3 |
373.2 |
350.5 |
|||||||||||
Total net sales |
$ |
556.4 |
$ |
374.4 |
$ |
1,128.3 |
$ |
947.7 |
|||||||
Segment Profit |
|||||||||||||||
Americas |
$ |
88.7 |
$ |
55.7 |
$ |
204.8 |
$ |
178.8 |
|||||||
International |
36.4 |
34.1 |
91.0 |
83.3 |
|||||||||||
Total segment profit |
$ |
125.1 |
$ |
89.8 |
$ |
295.8 |
$ |
262.1 |
|||||||
General corporate and other expenses (1) |
(29.7) |
(24.7) |
(48.4) |
(46.3) |
|||||||||||
Global marketing expense |
(6.4) |
(5.2) |
(9.5) |
(8.4) |
|||||||||||
Research and development expense |
(8.7) |
(5.4) |
(14.2) |
(10.7) |
|||||||||||
Amortization of intangible assets |
(12.5) |
(2.8) |
(15.7) |
(5.6) |
|||||||||||
Acquisition and integration costs (2) |
(95.4) |
(19.4) |
(131.9) |
(25.1) |
|||||||||||
Interest expense (3) |
(44.0) |
(13.6) |
(59.8) |
(27.0) |
|||||||||||
Other items, net (4) |
(2.4) |
(0.9) |
(0.3) |
(2.2) |
|||||||||||
Total (loss)/earnings before income taxes |
$ |
(74.0) |
$ |
17.8 |
$ |
16.0 |
$ |
136.8 |
(1) |
Recorded in SG&A on the unaudited Consolidated (Condensed) Statement of Earnings. |
(2) |
See the Supplemental Schedules - Non-GAAP Reconciliations for where these charges are recorded in unaudited Consolidated (Condensed) Statement of Earnings. |
(3) |
Interest expense for the quarter and six months ended March 31, 2019 included $33.2 million and $65.6 million, respectively, and for the quarter and six months ended March 31, 2018 included $2.9 million of acquisition commitment fees, debt ticking fees, and interest expense on escrowed debt which have been reclassified for purposes of the reconciliation above. |
(4) |
Other items, net for the quarter and six months ended March 31, 2019 on the Consolidated (Condensed) Statement of Earnings included acquisition related net expense of $1.4 million and income of $13.4 million, respectively, which have been reclassified for purposes of the reconciliation above. |
Supplemental product information is presented below for revenues from external customers:
Quarter Ended March 31, |
Six Months Ended March 31, |
||||||||||||||
Net Sales |
2019 |
2018 |
2019 |
2018 |
|||||||||||
Batteries |
$ |
419.4 |
$ |
330.3 |
$ |
941.3 |
$ |
854.8 |
|||||||
Auto Care |
108.6 |
23.4 |
129.1 |
44.8 |
|||||||||||
Lights and Licensing |
28.4 |
20.7 |
57.9 |
48.1 |
|||||||||||
Total net sales |
$ |
556.4 |
$ |
374.4 |
$ |
1,128.3 |
$ |
947.7 |
Energizer Holdings, Inc.
Supplemental Schedules - GAAP EPS to Adjusted EPS Reconciliation
For the Quarter and Six Months Ended March 31, 2019
(In millions, except per share data - Unaudited)
The following tables provide a reconciliation of Net (loss)/earnings from continuing operations and Diluted net (loss)/earnings per common share - continuing operations to Adjusted net earnings from continuing operations and Adjusted diluted net earnings per share - continuing operations, which are non-GAAP measures.
For the Quarter Ended March 31, |
For the Six Months Ended March 31, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Net (loss)/earnings attributable to common shareholders |
$ |
(76.6) |
$ |
7.8 |
$ |
(5.8) |
$ |
68.2 |
||||||||
Mandatory preferred stock dividends |
(3.3) |
— |
(3.3) |
— |
||||||||||||
Net (loss)/earnings |
(73.3) |
7.8 |
(2.5) |
68.2 |
||||||||||||
Net loss from discontinued operations, net of tax |
(11.0) |
— |
(11.0) |
— |
||||||||||||
Net (loss)/earnings from continuing operations |
$ |
(62.3) |
$ |
7.8 |
$ |
8.5 |
$ |
68.2 |
||||||||
Adjustments |
||||||||||||||||
Pre-tax acquisition and integration (1) |
95.4 |
19.4 |
131.9 |
25.1 |
||||||||||||
Tax impact of acquisition and integration charges |
(16.3) |
(5.3) |
(24.9) |
(6.9) |
||||||||||||
Acquisition withholding tax (2) |
— |
5.5 |
— |
5.5 |
||||||||||||
One-time impact of the new U.S. Tax Legislation |
— |
0.2 |
1.5 |
31.2 |
||||||||||||
Adjusted net earnings from continuing operations (3) |
$ |
16.8 |
$ |
27.6 |
$ |
117.0 |
$ |
123.1 |
||||||||
For the Quarter Ended March 31, |
For the Six Months Ended March 31, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
Diluted net (loss)/earnings per common share - continuing operations |
$ |
(0.97) |
$ |
0.13 |
$ |
0.08 |
$ |
1.11 |
||||||||
Adjustments |
||||||||||||||||
Pre-tax acquisition and integration (1) |
1.40 |
0.32 |
1.90 |
0.41 |
||||||||||||
Tax impact of acquisition and integration charges |
(0.24) |
(0.09) |
(0.36) |
(0.11) |
||||||||||||
Acquisition withholding tax (2) |
— |
0.09 |
— |
0.09 |
||||||||||||
One-time impact of the new U.S. Tax Legislation |
— |
— |
0.02 |
0.51 |
||||||||||||
Impact for diluted share calculation (4) |
0.01 |
— |
0.05 |
$ |
— |
|||||||||||
Adjusted diluted net earnings per diluted share - continuing operations |
$ |
0.20 |
$ |
0.45 |
$ |
1.69 |
$ |
2.01 |
||||||||
Weighted average shares of common stock - Diluted |
67.3 |
61.1 |
64.6 |
61.3 |
||||||||||||
Adjusted Weighted average shares of common stock - Diluted (4) |
68.3 |
61.1 |
69.3 |
61.3 |
(1) |
See Supplemental Schedules - Statement of Earnings Reconciliation for where these costs are recorded on the unaudited Consolidated (Condensed) Statement of Earnings. |
(2) |
This represents the prior year tax withholding expense related to cash movement to fund the Battery acquisition. |
(3) |
The effective tax rate for the quarter ended March 31, 2019 and 2018 for the Adjusted - Non-GAAP Net Earnings and Diluted EPS was 21.5% and 25.8%, respectively, as calculated utilizing the statutory rate for where the costs were incurred. The effective tax rate for the six months ended March 31, 2019 and 2018 for the Adjusted - Non-GAAP Net Earnings and Diluted EPS was 20.9% and 24.0%, respectively, as calculated utilizing the statutory rate for where the costs were incurred. |
(4) |
Adjusted net earnings from continuing operations for the quarter results in net earnings compared to the reported number of a net loss. To calculate the Adjusted diluted net earnings per common share - continuing operations, the Adjusted Weighted average shares of common stock - Diluted factor in the diluted performance shares and restricted shares of 1.0 million which were anti-dilutive on a reported basis. |
For the six month calculation, the Adjusted Weighted average shares of common stock - Diluted is assuming conversion of the preferred shares as those results are more dilutive. The shares have been adjusted for the 4.7 million share conversion and the preferred dividend has been adjusted out of the Adjusted net earnings.
Energizer Holdings, Inc. Supplemental Schedules - Segment Sales For the Quarter and Six Months Ended March 31, 2019 (In millions, except per share data - Unaudited) |
|||||||||||||||||||||
Net Sales |
Q1'19 |
% Chg |
Q2'19 |
% Chg |
Six Months '19 |
% Chg |
|||||||||||||||
Americas |
|||||||||||||||||||||
Net Sales - prior year |
$ |
373.1 |
$ |
224.1 |
$ |
597.2 |
|||||||||||||||
Organic |
4.7 |
1.3 |
% |
2.0 |
0.9 |
% |
6.7 |
1.1 |
% |
||||||||||||
Impact of Battery Acquisition |
— |
— |
% |
78.1 |
34.9 |
% |
78.1 |
13.1 |
% |
||||||||||||
Impact of Auto Care Acquisition |
— |
— |
% |
77.9 |
34.8 |
% |
77.9 |
13.0 |
% |
||||||||||||
Impact of Nu Finish Acquisition |
1.0 |
0.3 |
% |
1.8 |
0.8 |
% |
2.8 |
0.5 |
% |
||||||||||||
Change in Argentina |
(3.3) |
(0.9) |
% |
(0.9) |
(0.4) |
% |
(4.2) |
(0.7) |
% |
||||||||||||
Impact of currency |
(2.0) |
(0.6) |
% |
(1.4) |
(0.7) |
% |
(3.4) |
(0.6) |
% |
||||||||||||
Net Sales - current year |
$ |
373.5 |
0.1 |
% |
$ |
381.6 |
70.3 |
% |
$ |
755.1 |
26.4 |
% |
|||||||||
International |
|||||||||||||||||||||
Net Sales - prior year |
$ |
200.2 |
$ |
150.3 |
$ |
350.5 |
|||||||||||||||
Organic |
5.2 |
2.6 |
% |
5.1 |
3.4 |
% |
10.3 |
2.9 |
% |
||||||||||||
Impact of Battery Acquisition |
— |
— |
% |
21.8 |
14.5 |
% |
21.8 |
6.2 |
% |
||||||||||||
Impact of Auto Care Acquisition |
— |
— |
% |
6.6 |
4.4 |
% |
6.6 |
1.9 |
% |
||||||||||||
Impact of Nu Finish Acquisition |
— |
— |
% |
0.1 |
0.1 |
% |
0.1 |
— |
% |
||||||||||||
Impact of currency |
(7.0) |
(3.5) |
% |
(9.1) |
(6.1) |
% |
(16.1) |
(4.5) |
% |
||||||||||||
Net Sales - current year |
$ |
198.4 |
(0.9) |
% |
$ |
174.8 |
16.3 |
% |
$ |
373.2 |
6.5 |
% |
|||||||||
Net Sales |
|||||||||||||||||||||
Net Sales - prior year |
$ |
573.3 |
$ |
374.4 |
$ |
947.7 |
|||||||||||||||
Organic |
9.9 |
1.7 |
% |
7.1 |
1.9 |
% |
17.0 |
1.8 |
% |
||||||||||||
Impact of Battery Acquisition |
— |
— |
% |
99.9 |
26.7 |
% |
99.9 |
10.5 |
% |
||||||||||||
Impact of Auto Care Acquisition |
— |
— |
% |
84.5 |
22.6 |
% |
84.5 |
8.9 |
% |
||||||||||||
Impact of Nu Finish Acquisition |
1.0 |
0.2 |
% |
1.9 |
0.5 |
% |
2.9 |
0.3 |
% |
||||||||||||
Change in Argentina |
(3.3) |
(0.6) |
% |
(0.9) |
(0.2) |
% |
(4.2) |
(0.4) |
% |
||||||||||||
Impact of currency |
(9.0) |
(1.5) |
% |
(10.5) |
(2.9) |
% |
(19.5) |
(2.0) |
% |
||||||||||||
Net Sales - current year |
$ |
571.9 |
(0.2) |
% |
$ |
556.4 |
48.6 |
% |
$ |
1,128.3 |
19.1 |
% |
Energizer Holdings, Inc. Supplemental Schedules - Segment Profit For the Quarter and Six Months Ended March 31, 2019 (In millions, except per share data - Unaudited) |
|||||||||||||||||||||
Segment Profit |
Q1'19 |
% Chg |
Q2'19 |
% Chg |
Six Months '19 |
% Chg |
|||||||||||||||
Americas |
|||||||||||||||||||||
Segment Profit - prior year |
$ |
123.1 |
$ |
55.7 |
178.8 |
||||||||||||||||
Organic |
(4.2) |
(3.4) |
% |
1.7 |
3.1 |
% |
(2.5) |
(1.4) |
% |
||||||||||||
Impact of Battery Acquisition |
— |
— |
% |
7.1 |
12.7 |
% |
7.1 |
4.0 |
% |
||||||||||||
Impact of Auto Care Acquisition |
— |
— |
% |
24.0 |
43.1 |
% |
24.0 |
13.4 |
% |
||||||||||||
Impact of Nu Finish Acquisition |
0.5 |
0.4 |
% |
1.5 |
2.7 |
% |
2.0 |
1.1 |
% |
||||||||||||
Change in Argentina |
(1.9) |
(1.5) |
% |
(0.4) |
(0.7) |
% |
(2.3) |
(1.3) |
% |
||||||||||||
Impact of currency |
(1.4) |
(1.2) |
% |
(0.9) |
(1.7) |
% |
(2.3) |
(1.3) |
% |
||||||||||||
Segment Profit - current year |
$ |
116.1 |
(5.7) |
% |
$ |
88.7 |
59.2 |
% |
$ |
204.8 |
14.5 |
% |
|||||||||
International |
|||||||||||||||||||||
Segment Profit - prior year |
$ |
49.2 |
$ |
34.1 |
83.3 |
||||||||||||||||
Organic |
11.1 |
22.6 |
% |
1.9 |
5.6 |
% |
13.0 |
15.6 |
% |
||||||||||||
Impact of Battery Acquisition |
— |
— |
% |
6.0 |
17.6 |
% |
6.0 |
7.2 |
% |
||||||||||||
Impact of Auto Care Acquisition |
— |
— |
% |
0.7 |
2.1 |
% |
0.7 |
0.8 |
% |
||||||||||||
Impact of Nu Finish Acquisition |
— |
— |
% |
— |
— |
% |
— |
— |
% |
||||||||||||
Impact of currency |
(5.7) |
(11.6) |
% |
(6.3) |
(18.6) |
% |
(12.0) |
(14.4) |
% |
||||||||||||
Segment Profit - current year |
$ |
54.6 |
11.0 |
% |
$ |
36.4 |
6.7 |
% |
$ |
91.0 |
9.2 |
% |
|||||||||
Total Segment Profit |
|||||||||||||||||||||
Segment Profit - prior year |
$ |
172.3 |
$ |
89.8 |
$ |
262.1 |
|||||||||||||||
Organic |
6.9 |
4.0 |
% |
3.6 |
4.0 |
% |
10.5 |
4.0 |
% |
||||||||||||
Impact of Battery Acquisition |
— |
— |
% |
13.1 |
14.6 |
% |
13.1 |
5.0 |
% |
||||||||||||
Impact of Auto Care Acquisition |
— |
— |
% |
24.7 |
27.5 |
% |
24.7 |
9.4 |
% |
||||||||||||
Impact of Nu Finish Acquisition |
0.5 |
0.3 |
% |
1.5 |
1.7 |
% |
2.0 |
0.8 |
% |
||||||||||||
Change in Argentina |
(1.9) |
(1.1) |
% |
(0.4) |
(0.4) |
% |
(2.3) |
(0.9) |
% |
||||||||||||
Impact of currency |
(7.1) |
(4.1) |
% |
(7.2) |
(8.1) |
% |
(14.3) |
(5.4) |
% |
||||||||||||
Segment Profit - current year |
$ |
170.7 |
(0.9) |
% |
$ |
125.1 |
39.3 |
% |
$ |
295.8 |
12.9 |
% |
Energizer Holdings, Inc. Supplemental Schedules - Non-GAAP Reconciliations For the Quarter and Six Months Ended March 31, 2019 (In millions, except per share data - Unaudited) |
|||||||||||||||||||||||
FY19 Non-GAAP Reconciliations |
|||||||||||||||||||||||
Gross Profit |
Q1'19 |
Q2'19 |
Q1'18 |
Q2'18 |
Q2'19 YTD |
Q2'18 YTD |
|||||||||||||||||
Net Sales |
$ |
571.9 |
$ |
556.4 |
$ |
573.3 |
$ |
374.4 |
$ |
1,128.3 |
$ |
947.7 |
|||||||||||
Cost of products sold - adjusted |
296.4 |
330.5 |
295.0 |
205.9 |
626.9 |
500.9 |
|||||||||||||||||
Adjusted Gross Profit |
$ |
275.5 |
$ |
225.9 |
$ |
278.3 |
$ |
168.5 |
$ |
501.4 |
$ |
446.8 |
|||||||||||
Adjusted Gross Margin |
48.2 |
% |
40.6 |
% |
48.5 |
% |
45.0 |
% |
44.4 |
% |
47.1 |
% |
|||||||||||
Acquisition and integration costs |
— |
4.5 |
— |
— |
4.5 |
— |
|||||||||||||||||
Inventory step up |
— |
27.2 |
— |
— |
$ |
27.2 |
— |
||||||||||||||||
Cost of products sold |
296.4 |
362.2 |
295.0 |
205.9 |
658.6 |
500.9 |
|||||||||||||||||
Gross Profit |
$ |
275.5 |
$ |
194.2 |
$ |
278.3 |
$ |
168.5 |
$ |
469.7 |
$ |
446.8 |
|||||||||||
Gross Margin |
48.2 |
% |
34.9 |
% |
48.5 |
% |
45.0 |
% |
41.6 |
% |
47.1 |
% |
|||||||||||
SG&A |
Q1'19 |
Q2'19 |
Q1'18 |
Q2'18 |
Q2'19 YTD |
Q2'18 YTD |
|||||||||||||||||
Segment SG&A |
$ |
65.8 |
$ |
81.4 |
$ |
71.2 |
$ |
61.6 |
$ |
147.2 |
$ |
132.8 |
|||||||||||
Corporate SG&A |
18.7 |
28.6 |
21.8 |
24.8 |
47.3 |
46.6 |
|||||||||||||||||
Global Marketing |
1.2 |
2.2 |
0.5 |
1.3 |
3.4 |
1.8 |
|||||||||||||||||
SG&A Adjusted - subtotal |
$ |
85.7 |
$ |
112.2 |
$ |
93.5 |
$ |
87.7 |
$ |
197.9 |
$ |
181.2 |
|||||||||||
SG&A Adjusted % of Net Sales |
15.0 |
% |
20.2 |
% |
16.3 |
% |
23.4 |
% |
17.5 |
% |
19.1 |
% |
|||||||||||
Acquisition and integration costs |
18.9 |
29.1 |
5.7 |
16.5 |
48.0 |
22.2 |
|||||||||||||||||
Reported SG&A |
$ |
104.6 |
$ |
141.3 |
$ |
99.2 |
$ |
104.2 |
$ |
245.9 |
$ |
203.4 |
|||||||||||
Reported SG&A % of Net Sales |
18.3 |
% |
25.4 |
% |
17.3 |
% |
27.8 |
% |
21.8 |
% |
21.5 |
% |
|||||||||||
Other items, net |
Q1'19 |
Q2'19 |
Q1'18 |
Q2'18 |
Q2'19 YTD |
Q2'18 YTD |
|||||||||||||||||
Interest income |
$ |
(0.3) |
$ |
(0.7) |
$ |
(0.5) |
$ |
(0.3) |
$ |
(1.0) |
$ |
(0.8) |
|||||||||||
Interest income on restricted cash |
(5.8) |
— |
— |
— |
(5.8) |
— |
|||||||||||||||||
Foreign currency exchange (gain)/loss |
(1.1) |
3.8 |
4.1 |
2.9 |
2.7 |
7.0 |
|||||||||||||||||
Pension benefit other than service costs |
(0.7) |
(0.7) |
(1.7) |
(1.7) |
(1.4) |
(3.4) |
|||||||||||||||||
Acquisition foreign currency gains |
(9.0) |
— |
— |
— |
(9.0) |
— |
|||||||||||||||||
Settlement of acquired business hedging contracts |
— |
1.5 |
1.5 |
— |
|||||||||||||||||||
Transition services agreement income |
— |
(0.1) |
(0.1) |
— |
|||||||||||||||||||
Other |
— |
— |
(0.6) |
— |
— |
(0.6) |
|||||||||||||||||
Total Other items, net |
$ |
(16.9) |
$ |
3.8 |
$ |
1.3 |
$ |
0.9 |
$ |
(13.1) |
$ |
2.2 |
|||||||||||
Acquisition and integration |
Q1'19 |
Q2'19 |
Q1'18 |
Q2'18 |
Q2'19 YTD |
Q2'18 YTD |
|||||||||||||||||
Inventory step up (COGS) |
$ |
— |
$ |
27.2 |
$ |
— |
$ |
— |
$ |
27.2 |
$ |
— |
|||||||||||
Cost of products sold |
— |
4.5 |
— |
— |
4.5 |
— |
|||||||||||||||||
SG&A |
18.9 |
29.1 |
5.7 |
16.5 |
48.0 |
22.2 |
|||||||||||||||||
Interest expense |
32.4 |
33.2 |
— |
2.9 |
65.6 |
2.9 |
|||||||||||||||||
Interest income |
(5.8) |
— |
— |
— |
(5.8) |
— |
|||||||||||||||||
Acquisition foreign currency gains |
(9.0) |
— |
— |
— |
(9.0) |
— |
|||||||||||||||||
Settlement of acquired business hedging contracts |
— |
1.5 |
— |
— |
1.5 |
— |
|||||||||||||||||
Transition services agreement income |
— |
(0.1) |
— |
— |
(0.1) |
— |
|||||||||||||||||
Acquisition and integration related items |
$ |
36.5 |
$ |
95.4 |
$ |
5.7 |
$ |
19.4 |
$ |
131.9 |
$ |
25.1 |
Energizer Holdings, Inc. Supplemental Schedules - Non-GAAP Reconciliations cont. For the Quarter and Six Months Ended March 31, 2019 (In millions, except per share data - Unaudited) |
|||||||||||||||||||||||
Q2'19 |
Q1'19 |
Q4'18 |
Q3'18 |
LTM 3/31/19 |
Q2'18 |
||||||||||||||||||
Net (loss)/earnings from continuing operations |
$ |
(62.3) |
$ |
70.8 |
$ |
1.5 |
$ |
23.8 |
$ |
33.8 |
$ |
7.8 |
|||||||||||
Income tax (benefit)/provision |
(11.7) |
19.2 |
5.4 |
7.7 |
20.6 |
10.0 |
|||||||||||||||||
(Loss)/earnings before income taxes |
$ |
(74.0) |
$ |
90.0 |
$ |
6.9 |
$ |
31.5 |
$ |
54.4 |
$ |
17.8 |
|||||||||||
Interest expense |
77.2 |
48.2 |
50.8 |
17.7 |
193.9 |
16.5 |
|||||||||||||||||
Depreciation & Amortization |
28.4 |
11.6 |
11.3 |
11.4 |
62.7 |
10.4 |
|||||||||||||||||
EBITDA |
$ |
31.6 |
$ |
149.8 |
$ |
69.0 |
$ |
60.6 |
$ |
311.0 |
$ |
44.7 |
|||||||||||
Adjustments: |
|||||||||||||||||||||||
Acquisition and integration costs |
62.2 |
4.1 |
8.0 |
12.5 |
86.8 |
16.5 |
|||||||||||||||||
Settlement loss on the Canadian pension plan termination |
— |
— |
14.1 |
— |
14.1 |
— |
|||||||||||||||||
Gain on sale of real estate |
— |
— |
— |
(4.6) |
(4.6) |
— |
|||||||||||||||||
Share-based payments |
7.6 |
6.5 |
7.2 |
7.0 |
28.3 |
7.3 |
|||||||||||||||||
Adjusted EBITDA |
$ |
101.4 |
$ |
160.4 |
$ |
98.3 |
$ |
75.5 |
$ |
435.6 |
$ |
68.5 |
(1) |
LTM defined as the latest 12 months for the period ending March 31, 2019 |
Free Cash Flow |
Q2'19 YTD |
Q2'18 YTD |
|||||
Net cash from operating activities from continuing operations |
$ |
13.0 |
$ |
160.6 |
|||
Capital expenditures |
(20.7) |
(11.3) |
|||||
Proceeds from sale of assets |
0.1 |
— |
|||||
Free cash flow from continuing operations - subtotal |
$ |
(7.6) |
$ |
149.3 |
|||
Acquisition and integration related payments |
108.7 |
3.5 |
|||||
Adjusted free cash flow |
$ |
101.1 |
$ |
152.8 |
Energizer Holdings, Inc. Supplemental Schedules - Non-GAAP Reconciliations cont. FY 2019 and FY2020 Outlook (In millions, except per share data - Unaudited) |
|||||||
Fiscal Year 2019 Outlook Reconciliation - Adjusted net earnings and Adjusted diluted net earnings per common share - continuing operations (EPS) |
|||||||
(in millions, except per share data) |
Net earnings |
EPS |
|||||
Fiscal Year 2019 - GAAP Outlook |
$62 |
to |
$90 |
$0.86 |
to |
$1.25 |
|
Impacts: |
|||||||
Acquisition and integration costs, net of tax benefit |
148 |
to |
127 |
2.04 |
to |
1.75 |
|
Fiscal Year 2019 - Adjusted Outlook |
$210 |
to |
$217 |
$2.90 |
to |
$3.00 |
|
Weighted average shares - Diluted |
72.5 |
72.5 |
|||||
Fiscal Year 2019 Outlook Reconciliation - Adjusted EBITDA |
|||
(in millions, except per share data) |
|||
Earnings before income taxes |
$79 |
to |
$118 |
Interest expense |
155 |
||
Depreciation & Amortization |
103 |
to |
99 |
EBITDA |
$337 |
to |
$372 |
Adjustments: |
|||
Acquisition and integration costs |
175 |
to |
160 |
Share-based payments |
28 |
||
Adjusted EBITDA |
$540 |
to |
$560 |
Non-GAAP Outlook. The Company is unable to provide a reconciliation to the full year 2019 or 2020 Adjusted free cash flow range of approximately $220 to $250 million and $330 to $370 million, respectively, or the full year 2020 Adjusted EBITDA range of $650 to $675 million or Adjusted EPS range of $3.25 to $3.45 to comparable GAAP measures, due to uncertainty regarding the timing and amount of future acquisition and integration costs and related payments.
View original content:http://www.prnewswire.com/news-releases/energizer-holdings-inc-announces-fiscal-2019-second-quarter-results-300844856.html
SOURCE Energizer Holdings, Inc.