Get Cash Back and $0 Commissions
+ The Power of TradeStation
PRNewswire 5-Feb-2020 6:45 AM
ST. LOUIS, Feb. 5, 2020 /PRNewswire/ -- Energizer Holdings, Inc. (NYSE:ENR) today announced results for the first fiscal quarter, which ended December 31, 2019. Net earnings from continuing operations were $45.8 million, or $0.60 per diluted common share, compared to net earnings of $70.8 million, or $1.16 per diluted common share, in the prior year first quarter. Adjusted Net earnings from continuing operations in the first quarter were $63.7 million, or $0.85 per diluted common share, compared to Adjusted Net earnings from continuing operations of $100.2 million, or $1.64 per diluted common share, in the prior year first quarter.
"We are off to a solid start in fiscal 2020 and we remain on track to meet our full year outlook," said Alan Hoskins, Chief Executive Officer. "The entire Energizer team has been successfully executing our initiatives to grow our platform and market positions in the Batteries, Lights and Auto Care categories and we remain focused on achieving organic sales growth while realizing significant integration synergies. As we look ahead, we are confident in our ability to deliver on our current year plans as well as our long-term objectives."
First Quarter 2020 Financial Highlights (Unaudited)
The following is a summary of key results for the first quarter of Fiscal 2020. All comparisons are with the first quarter of Fiscal 2019 and represent continuing operations unless otherwise stated.
1) See Supplemental Schedules - Non - GAAP Reconciliations regarding non-GAAP financial measures.
(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 Ended December 31, 2019 |
|||||||
Q1 |
% Chg |
||||||
Net sales - FY'19 |
$ |
571.9 |
|||||
Organic |
(19.7) |
(3.4) |
% |
||||
Impact of Battery Acquisition |
125.5 |
21.9 |
% |
||||
Impact of Auto Care Acquisition |
61.4 |
10.7 |
% |
||||
Change in Argentina |
0.2 |
— |
% |
||||
Impact of currency |
(2.5) |
(0.4) |
% |
||||
Net sales - FY'20 |
$ |
736.8 |
28.8 |
% |
Total Net sales increased 28.8%, or $164.9 million:
Total Segment profit (In millions - Unaudited) |
|||||||
For the Quarter Ended December 31, 2019 |
|||||||
Q1 |
% Chg |
||||||
Segment profit - FY'19 |
$ |
170.7 |
|||||
Organic |
(25.4) |
(14.9) |
% |
||||
Impact of Battery Acquisition |
27.9 |
16.3 |
% |
||||
Impact of Auto Care Acquisition |
10.1 |
5.9 |
% |
||||
Change in Argentina |
(0.6) |
(0.4) |
% |
||||
Impact of currency |
(1.3) |
(0.6) |
% |
||||
Segment profit - FY'20 |
$ |
181.4 |
6.3 |
% |
Total Segment profit in the first fiscal quarter increased $10.7 million, or 6.3%. The organic decline of $25.4 million, or 14.9%, was driven by the Net sales decrease, the negative impact of tariffs and higher product costs due to lower production volumes in the fourth quarter of Fiscal 2019. In addition, higher A&P spending was nearly offset by SG&A favorability. Our Argentina operations had an unfavorable impact on segment profit of $0.6 million, or 0.4% and foreign currency impacts were unfavorable by $1.3 million, or 0.6%. Offsetting the segment profit organic decrease for the quarter was the favorable impact of the acquisition of $38.0 million, or 22.2%.
Refer to the Reconciliation of GAAP and Non-GAAP Financial Measures attached for further information on our above breakouts.
Financial Outlook for Fiscal 2020
The Company is reaffirming all aspects of its previously provided financial outlook for Fiscal 2020 with reported Net sales growth of 9% to 10%, including organic growth in combined battery of 1% to 2% and combined auto care growing at 3.5%, Adjusted Diluted EPS from continuing operations of $3.00 to $3.201, Adjusted EBITDA of $610 to $640 million1 and Adjusted Free cash flow of $310 to $340 million1. This outlook includes a full year impact of the acquisitions completed in the second quarter of Fiscal 2019 and does not include any benefit associated with storm activity in Fiscal 2020, which, if it occurs, would be incremental.
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 first fiscal quarter earnings and the financial 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/1192/32740
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. Forward-looking statements are not based on historical facts but instead reflect our expectations, estimates or projections concerning future results or events, including, without limitation, the future sales, gross margins, costs, earnings, cash flows, tax rates and performance of the Company. These statements generally can be identified by the use of forward-looking words or phrases such as "believe," "expect," "expectation," "anticipate," "may," "could," "intend," "belief," "estimate," "plan," "target," "predict," "likely," "should," "forecast," "outlook," or other similar words or phrases. These statements are not guarantees of performance and are inherently subject to known and unknown risks, uncertainties and assumptions that are difficult to predict and could cause our actual results to differ materially from those indicated by those statements. We cannot assure you that any of our expectations, estimates or projections will be achieved. The forward-looking statements included in this document are only made as of the date of this document and we disclaim any obligation to publicly update any forward-looking statement to reflect subsequent events or circumstances. 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 filed with the Securities and Exchange Commission on November 19, 2019.
1) See Supplemental Schedules - Non - GAAP Reconciliations regarding non-GAAP financial measures.
ENERGIZER HOLDINGS, INC. |
|||||||
CONSOLIDATED STATEMENT OF EARNINGS |
|||||||
(Condensed) |
|||||||
(In millions, except per share data - Unaudited) |
|||||||
For the Quarter Ended |
|||||||
2019 |
2018 |
||||||
Net sales |
$ |
736.8 |
$ |
571.9 |
|||
Cost of products sold (1) |
435.5 |
296.4 |
|||||
Gross profit |
301.3 |
275.5 |
|||||
Selling, general and administrative expense (1) |
122.1 |
104.6 |
|||||
Advertising and sales promotion expense |
46.8 |
40.9 |
|||||
Research and development expense (1) |
8.9 |
5.5 |
|||||
Amortization of intangible assets |
13.8 |
3.2 |
|||||
Interest expense (1) (2) |
51.0 |
48.2 |
|||||
Other items, net (1) |
— |
(16.9) |
|||||
Earnings before income taxes |
58.7 |
90.0 |
|||||
Income tax provision (3) |
12.9 |
19.2 |
|||||
Net earnings from continuing operations |
$ |
45.8 |
$ |
70.8 |
|||
Net earnings from discontinued operations (4) |
0.3 |
— |
|||||
Net earnings |
46.1 |
70.8 |
|||||
Mandatory preferred stock dividends |
(4.0) |
— |
|||||
Net earnings attributable to common shareholders |
$ |
42.1 |
$ |
70.8 |
|||
Basic net earnings per common share - continuing operations |
$ |
0.60 |
$ |
1.19 |
|||
Basic net earnings per common share - discontinued operations |
— |
— |
|||||
Basic net earnings per common share |
$ |
0.60 |
$ |
1.19 |
|||
Diluted net earnings per common share - continuing operations |
$ |
0.60 |
$ |
1.16 |
|||
Diluted net earnings per common share - discontinued operations |
— |
— |
|||||
Diluted net earnings per common share |
$ |
0.60 |
$ |
1.16 |
|||
Dividend per common share |
$ |
0.30 |
$ |
0.30 |
|||
Weighted average shares of common stock - Basic |
69.1 |
59.7 |
|||||
Weighted average shares of common stock - Diluted |
70.2 |
61.0 |
(1) |
See the Supplemental Schedules - Non-GAAP Reconciliations attached which break out the Acquisition and integration related costs included within these lines. |
(2) |
Interest expense for the quarter ended December 31, 2019 includes a $4.2 million loss on extinguishment of debt associated with the term loan refinancing. Interest expense for the quarter ended December 31, 2018 includes Acquisition debt commitment fees, interest and ticking fees of $32.4 million associated with the Battery acquisition. |
(3) |
Income tax provision for the three months ended December 31, 2018 includes $1.5 million of one-time expense related to the enactment of the Tax Cuts and Jobs Act of 2017 (U.S. Tax Legislation). |
(4) |
Net of an income tax expense of $7.5 million for the quarter ended December 31, 2019. |
ENERGIZER HOLDINGS, INC. |
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
(Condensed) |
|||||||
(In millions - Unaudited) |
|||||||
Assets |
December 31, 2019 |
September 30, 2019 |
|||||
Current assets |
|||||||
Cash and cash equivalents |
$ |
293.5 |
$ |
258.5 |
|||
Trade receivables |
369.9 |
340.2 |
|||||
Inventories |
435.8 |
469.3 |
|||||
Other current assets |
163.0 |
177.1 |
|||||
Assets held for sale |
805.5 |
791.7 |
|||||
Total current assets |
$ |
2,067.7 |
$ |
2,036.8 |
|||
Property, plant and equipment, net |
357.7 |
362.0 |
|||||
Operating lease assets |
82.9 |
— |
|||||
Goodwill |
1,022.5 |
1,004.8 |
|||||
Other intangible assets, net |
1,946.3 |
1,958.9 |
|||||
Deferred tax asset |
23.4 |
22.8 |
|||||
Other assets |
66.3 |
64.3 |
|||||
Total assets |
$ |
5,566.8 |
$ |
5,449.6 |
|||
Liabilities and Shareholders' Equity |
|||||||
Current liabilities |
|||||||
Current maturities of long-term debt |
$ |
68.4 |
$ |
— |
|||
Current portion of capital leases |
1.7 |
1.6 |
|||||
Notes payable |
28.1 |
31.9 |
|||||
Accounts payable |
288.9 |
299.0 |
|||||
Current operating lease liabilities |
15.6 |
— |
|||||
Other current liabilities |
355.1 |
333.6 |
|||||
Liabilities held for sale |
387.1 |
402.9 |
|||||
Total current liabilities |
$ |
1,144.9 |
$ |
1,069.0 |
|||
Long-term debt |
3,383.6 |
3,461.6 |
|||||
Operating lease liabilities |
68.4 |
— |
|||||
Deferred tax liability |
176.2 |
170.6 |
|||||
Other liabilities |
206.2 |
204.6 |
|||||
Total liabilities |
$ |
4,979.3 |
$ |
4,905.8 |
|||
Shareholders' equity |
|||||||
Common stock |
0.7 |
0.7 |
|||||
Mandatory convertible preferred stock |
— |
— |
|||||
Additional paid-in capital |
852.6 |
870.3 |
|||||
Retained earnings |
149.1 |
129.5 |
|||||
Treasury stock |
(141.8) |
(158.4) |
|||||
Accumulated other comprehensive loss |
(273.1) |
(298.3) |
|||||
Total shareholders' equity |
$ |
587.5 |
$ |
543.8 |
|||
Total liabilities and shareholders' equity |
$ |
5,566.8 |
$ |
5,449.6 |
ENERGIZER HOLDINGS, INC. |
|||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(Condensed) |
|||||||
(In millions - Unaudited) |
|||||||
For the Three Months Ended |
|||||||
2019 |
2018 |
||||||
Cash Flow from Operating Activities |
|||||||
Net earnings |
$ |
46.1 |
$ |
70.8 |
|||
Net earnings from discontinued operations |
0.3 |
— |
|||||
Net earnings from continuing operations |
45.8 |
70.8 |
|||||
Non-cash integration and restructuring charges |
4.4 |
— |
|||||
Depreciation and amortization |
27.6 |
11.6 |
|||||
Deferred income taxes |
2.8 |
2.3 |
|||||
Share-based compensation expense |
7.2 |
6.5 |
|||||
Non-cash items included in income, net |
7.3 |
(9.1) |
|||||
Other, net |
2.6 |
(1.1) |
|||||
Changes in current assets and liabilities used in operations |
35.8 |
37.9 |
|||||
Net cash from operating activities from continuing operations |
133.5 |
118.9 |
|||||
Net cash used by operating activities from discontinued operations |
(10.0) |
— |
|||||
Net cash from operating activities |
123.5 |
118.9 |
|||||
Cash Flow from Investing Activities |
|||||||
Capital expenditures |
(11.7) |
(4.8) |
|||||
Proceeds from sale of assets |
1.5 |
0.1 |
|||||
Acquisitions, net of cash acquired |
(3.6) |
— |
|||||
Net cash used by investing activities from continuing operations |
(13.8) |
(4.7) |
|||||
Net cash used by investing activities from discontinued operations |
(2.4) |
— |
|||||
Net cash used by investing activities |
(16.2) |
(4.7) |
|||||
Cash Flow from Financing Activities |
|||||||
Cash proceeds from issuance of debt with original maturities greater than 90 days |
365.0 |
1,200.0 |
|||||
Payments on debt with maturities greater than 90 days |
(400.3) |
(1.0) |
|||||
Net (decrease)/increase in debt with original maturities of 90 days or less |
(4.0) |
28.0 |
|||||
Debt issuance costs |
(0.9) |
(16.5) |
|||||
Dividends paid on common stock |
(22.7) |
(19.8) |
|||||
Dividends paid on mandatory convertible preferred stock |
(4.0) |
— |
|||||
Taxes paid for withheld share-based payments |
(9.4) |
(7.1) |
|||||
Net cash (used by)/from financing activities from continuing operations |
(76.3) |
1,183.6 |
|||||
Net cash used by financing activities from discontinued operations |
(1.1) |
— |
|||||
Net cash (used by)/from financing activities |
(77.4) |
1,183.6 |
|||||
Effect of exchange rate changes on cash |
5.1 |
(2.3) |
|||||
Net increase in cash, cash equivalents, and restricted cash from continuing operations |
48.5 |
1,295.5 |
|||||
Net decrease in cash, cash equivalents, and restricted cash from discontinued operations |
(13.5) |
— |
|||||
Net increase in cash, cash equivalents, and restricted cash |
35.0 |
1,295.5 |
|||||
Cash, cash equivalents, and restricted cash, beginning of period |
258.5 |
1,768.3 |
|||||
Cash, cash equivalents, and restricted cash, end of period |
$ |
293.5 |
$ |
3,063.8 |
ENERGIZER HOLDINGS, INC.
Reconciliation of GAAP and Non-GAAP Measures
For the Quarter Ended December 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, settlement loss on pension plan terminations, loss on extinguishment of debt, 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, the loss on extinguishment of debt and the one-time impact of the new U.S. income tax legislation.
Non-GAAP Tax Rate. This is the tax rate when excluding the pre-tax impact of acquisition and integration and the loss on extinguishment of debt, as well as the related tax impact for these items, calculated utilizing the statutory rate for where the impact was 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 and the Battery Acquisition on January 2, 2019. 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.
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 profit, adjusted gross margin, adjusted SG&A, adjusted SG&A as percent of sales, adjusted R&D, adjusted interest expense and adjusted Other items, net are also supplemental non-GAAP measure disclosures. These measures exclude the impact of costs related to acquisition and integration and the loss on extinguishment of debt.
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 expenses and integration capital expenditures. The expense 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 pension plan termination and share based payments.
Energizer Holdings, Inc.
Supplemental Schedules - Segment Information and Supplemental Sales Data
For the Quarter Ended December 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 ended December 31, 2019 and 2018, respectively, are presented below:
Quarter Ended December 31, |
|||||||
2019 |
2018 |
||||||
Net Sales |
|||||||
Americas |
$ |
514.5 |
$ |
373.5 |
|||
International |
222.3 |
198.4 |
|||||
Total net sales |
$ |
736.8 |
$ |
571.9 |
|||
Segment Profit |
|||||||
Americas |
$ |
129.2 |
$ |
116.1 |
|||
International |
52.2 |
54.6 |
|||||
Total segment profit |
$ |
181.4 |
$ |
170.7 |
|||
General corporate and other expenses (1) |
(24.9) |
(18.7) |
|||||
Global marketing expense (2) |
(6.1) |
(3.1) |
|||||
Research and development expense - Adjusted (3) |
(8.5) |
(5.5) |
|||||
Amortization of intangible assets |
(13.8) |
(3.2) |
|||||
Acquisition and integration costs (4) |
(19.3) |
(36.5) |
|||||
Interest expense - Adjusted (5) (6) |
(46.8) |
(15.8) |
|||||
Loss on extinguishment of debt (6) |
(4.2) |
— |
|||||
Other items, net - Adjusted (7) |
0.9 |
2.1 |
|||||
Total earnings before income taxes |
$ |
58.7 |
$ |
90.0 |
(1) |
Recorded in SG&A on the Consolidated (Condensed) Statement of Earnings. |
(2) |
Global marketing expense for the quarters ended December 31, 2019 and 2018 included $2.9 million and $1.2 million, respectively, recorded in SG&A, and $3.2 million and $1.9 million, respectively, recorded in Advertising and sales promotion expense in the Consolidated (Condensed) Statement of Earnings and Comprehensive Income. |
(3) |
Research and development expense for the quarter ended December 31, 2019 included $0.4 million of acquisition and integration costs which have been reclassified for purposes of the reconciliation above. |
(4) |
See the Supplemental Schedules - Non-GAAP Reconciliations for where these charges are recorded in the Consolidated (Condensed) Statement of Earnings. |
(5) |
Interest expense for the quarter ended December 31, 2018 included $32.4 million of acquisition debt ticking fees and interest expense which have been reclassified for purposes of the reconciliation above. |
(6) |
Loss on extinguishment of debt for the quarter ended December 31, 2019 includes the write off of deferred financing fees related to the term loan refinancing and was recorded in interest expense on the Consolidated (Condensed) Statement of Earnings. |
(7) |
See the Supplemental Non-GAAP reconciliation for the Other items, net reconciliation between the reported and adjusted balances. |
Supplemental product information is presented below for revenues from external customers:
Quarter Ended December 31, |
|||||||
Net Sales |
2019 |
2018 |
|||||
Batteries |
$ |
621.9 |
$ |
521.9 |
|||
Auto Care |
78.7 |
20.5 |
|||||
Lights and Licensing |
36.2 |
29.5 |
|||||
Total net sales |
$ |
736.8 |
$ |
571.9 |
Energizer Holdings, Inc.
Supplemental Schedules - GAAP EPS to Adjusted EPS Reconciliation
For the Quarter Ended December 31, 2019
(In millions, except per share data - Unaudited)
The following tables provide a reconciliation of Net earnings from continuing operations and Diluted net 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.
Quarter Ended December 31, |
||||||||
2019 |
2018 |
|||||||
Net earnings attributable to common shareholders |
$ |
42.1 |
$ |
70.8 |
||||
Mandatory preferred stock dividends |
(4.0) |
— |
||||||
Net earnings |
$ |
46.1 |
$ |
70.8 |
||||
Net earnings from discontinued operations |
0.3 |
— |
||||||
Net earnings from continuing operations |
$ |
45.8 |
$ |
70.8 |
||||
Pre-tax adjustments |
||||||||
Acquisition and integration (1) |
19.3 |
$ |
36.5 |
|||||
Loss on extinguishment of debt (2) |
4.2 |
— |
||||||
Total adjustments, pre-tax |
$ |
23.5 |
$ |
36.5 |
||||
After tax adjustments |
||||||||
Acquisition and integration |
$ |
14.7 |
27.9 |
|||||
Loss on extinguishment of debt |
3.2 |
— |
||||||
One-time impact of the new U.S. Tax Legislation |
— |
1.5 |
||||||
Total adjustments, after tax |
$ |
17.9 |
$ |
29.4 |
||||
Adjusted net earnings from continuing operations (3) |
$ |
63.7 |
$ |
100.2 |
||||
Mandatory preferred stock dividends |
(4.0) |
— |
||||||
Adjusted net earnings from continuing operations attributable to common shareholders |
$ |
59.7 |
$ |
100.2 |
||||
Diluted net earnings per common share - continuing operations |
$ |
0.60 |
$ |
1.16 |
||||
Adjustments |
||||||||
Acquisition and integration |
0.21 |
0.46 |
||||||
Loss on extinguishment of debt |
0.04 |
— |
||||||
One-time impact of new U.S tax legislation |
— |
0.02 |
||||||
Adjusted diluted net earnings per diluted common share - continuing operations |
$ |
0.85 |
$ |
1.64 |
||||
Weighted average shares of common stock - Diluted |
70.2 |
61.0 |
(1) See Supplemental Schedules - Non-GAAP Reconciliations for where these costs are recorded on the unaudited Consolidated (Condensed) Statement of Earnings. |
(2) This loss on extinguishment of debt is associated with the term loan refinancing and recorded in interest expense on the Consolidated (Condensed) Statement of Earnings. |
(3) The effective tax rate for the quarter ended December 31, 2019 and 2018 for the Adjusted - Non-GAAP Net Earnings and Diluted EPS was 22.5% and 20.8%, respectively, as calculated utilizing the statutory rate for where the costs were incurred. |
Energizer Holdings, Inc. |
||||||||||||||
Supplemental Schedules - Segment Sales |
||||||||||||||
For the Quarter Ended December 31, 2019 |
||||||||||||||
(In millions, except per share data - Unaudited) |
||||||||||||||
Net sales |
Q1'20 |
% Chg |
Q1'19 |
% Chg |
||||||||||
Americas |
||||||||||||||
Net sales - prior year |
$ |
373.5 |
$ |
373.1 |
||||||||||
Organic |
(19.0) |
(5.1) |
% |
4.7 |
1.3 |
% |
||||||||
Impact of Battery Acquisition |
107.1 |
28.7 |
% |
— |
— |
% |
||||||||
Impact of Auto Care Acquisition |
52.9 |
14.2 |
% |
— |
— |
% |
||||||||
Impact of Nu Finish Acquisition |
— |
— |
% |
1.0 |
0.3 |
% |
||||||||
Change in Argentina |
0.2 |
0.1 |
% |
(3.3) |
(0.9) |
% |
||||||||
Impact of currency |
(0.2) |
(0.1) |
% |
(2.0) |
(0.6) |
% |
||||||||
Net sales - current year |
$ |
514.5 |
37.8 |
% |
$ |
373.5 |
0.1 |
% |
||||||
International |
||||||||||||||
Net sales - prior year |
$ |
198.4 |
$ |
200.2 |
||||||||||
Organic |
(0.7) |
(0.4) |
% |
5.2 |
2.6 |
% |
||||||||
Impact of Battery Acquisition |
18.4 |
9.3 |
% |
— |
— |
% |
||||||||
Impact of Auto Care Acquisition |
8.5 |
4.3 |
% |
— |
— |
% |
||||||||
Impact of currency |
(2.3) |
(1.2) |
% |
(7.0) |
(3.5) |
% |
||||||||
Net sales - current year |
$ |
222.3 |
12.0 |
% |
$ |
198.4 |
(0.9) |
% |
||||||
Net sales |
||||||||||||||
Net sales - prior year |
$ |
571.9 |
$ |
573.3 |
||||||||||
Organic |
(19.7) |
(3.4) |
% |
9.9 |
1.7 |
% |
||||||||
Impact of Battery Acquisition |
125.5 |
21.9 |
% |
— |
— |
% |
||||||||
Impact of Auto Care Acquisition |
61.4 |
10.7 |
% |
— |
— |
% |
||||||||
Impact of Nu Finish Acquisition |
— |
— |
% |
1.0 |
0.2 |
% |
||||||||
Change in Argentina |
0.2 |
— |
% |
(3.3) |
(0.6) |
% |
||||||||
Impact of currency |
(2.5) |
(0.4) |
% |
(9.0) |
(1.5) |
% |
||||||||
Net sales - current year |
$ |
736.8 |
28.8 |
% |
$ |
571.9 |
(0.2) |
% |
Energizer Holdings, Inc. |
|||||||||||||
Supplemental Schedules - Segment Profit |
|||||||||||||
For the Quarter Ended December 31, 2019 |
|||||||||||||
(In millions, except per share data - Unaudited) |
|||||||||||||
Segment profit |
Q1'20 |
% Chg |
Q1'19 |
% Chg |
|||||||||
Americas |
|||||||||||||
Segment profit - prior year |
$ |
116.1 |
$ |
123.1 |
|||||||||
Organic |
(17.1) |
(14.7) |
% |
(4.2) |
(3.4) |
% |
|||||||
Impact of Battery Acquisition |
21.8 |
18.8 |
% |
— |
— |
% |
|||||||
Impact of Auto Care Acquisition |
9.1 |
7.8 |
% |
— |
— |
% |
|||||||
Impact of Nu Finish Acquisition |
— |
— |
% |
0.5 |
0.4 |
% |
|||||||
Change in Argentina |
(0.6) |
(0.5) |
% |
(1.9) |
(1.5) |
% |
|||||||
Impact of currency |
(0.1) |
(0.1) |
% |
(1.4) |
(1.2) |
% |
|||||||
Segment profit - current year |
$ |
129.2 |
11.3 |
% |
$ |
116.1 |
(5.7) |
% |
|||||
International |
|||||||||||||
Segment profit - prior year |
$ |
54.6 |
$ |
49.2 |
|||||||||
Organic |
(8.3) |
(15.2) |
% |
11.1 |
22.6 |
% |
|||||||
Impact of Battery Acquisition |
6.1 |
11.2 |
% |
— |
— |
% |
|||||||
Impact of Auto Care Acquisition |
1.0 |
1.8 |
% |
— |
— |
% |
|||||||
Impact of currency |
(1.2) |
(2.2) |
% |
(5.7) |
(11.6) |
% |
|||||||
Segment profit - current year |
$ |
52.2 |
(4.4) |
% |
$ |
54.6 |
11.0 |
% |
|||||
Total Segment profit |
|||||||||||||
Segment profit - prior year |
$ |
170.7 |
$ |
172.3 |
|||||||||
Organic |
(25.4) |
(14.9) |
% |
6.9 |
4.0 |
% |
|||||||
Impact of Battery Acquisition |
27.9 |
16.3 |
% |
— |
— |
% |
|||||||
Impact of Auto Care Acquisition |
10.1 |
5.9 |
% |
— |
— |
% |
|||||||
Impact of Nu Finish Acquisition |
— |
— |
% |
0.5 |
0.3 |
% |
|||||||
Change in Argentina |
(0.6) |
(0.4) |
% |
(1.9) |
(1.1) |
% |
|||||||
Impact of currency |
(1.3) |
(0.6) |
% |
(7.1) |
(4.1) |
% |
|||||||
Segment profit - current year |
$ |
181.4 |
6.3 |
% |
$ |
170.7 |
(0.9) |
% |
Energizer Holdings, Inc. |
|||||||
Supplemental Schedules - Non-GAAP Reconciliations |
|||||||
For the Quarter Ended December 31, 2019 |
|||||||
(In millions, except per share data - Unaudited) |
|||||||
FY20 Non-GAAP Reconciliations |
|||||||
Gross profit |
Q1'20 |
Q1'19 |
|||||
Net sales |
$ |
736.8 |
$ |
571.9 |
|||
Cost of products sold - adjusted |
428.6 |
296.4 |
|||||
Adjusted Gross profit |
$ |
308.2 |
$ |
275.5 |
|||
Adjusted Gross margin |
41.8 |
% |
48.2 |
% |
|||
Acquisition and integration costs |
6.9 |
— |
|||||
Reported Cost of products sold |
435.5 |
296.4 |
|||||
Gross profit |
$ |
301.3 |
$ |
275.5 |
|||
Gross margin |
40.9 |
% |
48.2 |
% |
|||
SG&A |
Q1'20 |
Q1'19 |
|||||
Segment SG&A |
$ |
84.1 |
$ |
65.8 |
|||
Corporate SG&A |
24.0 |
18.7 |
|||||
Global Marketing |
2.9 |
1.2 |
|||||
SG&A Adjusted - subtotal |
$ |
111.0 |
$ |
85.7 |
|||
SG&A Adjusted % of Net sales |
15.1 |
% |
15.0 |
% |
|||
Acquisition and integration costs |
11.1 |
18.9 |
|||||
Reported SG&A |
$ |
122.1 |
$ |
104.6 |
|||
Reported SG&A % of Net sales |
16.6 |
% |
18.3 |
% |
|||
Acquisition and integration |
Q1'20 |
Q1'19 |
|||||
Cost of products sold |
$ |
6.9 |
$ |
— |
|||
SG&A |
11.1 |
18.9 |
|||||
Research and development |
0.4 |
— |
|||||
Interest expense |
— |
32.4 |
|||||
Other items, net |
0.9 |
(14.8) |
|||||
Acquisition and integration related items |
$ |
19.3 |
$ |
36.5 |
|||
Other items, net |
Q1'20 |
Q1'19 |
|||||
Interest income |
$ |
(0.1) |
$ |
(0.3) |
|||
Foreign currency exchange gain |
(0.4) |
(1.1) |
|||||
Pension benefit other than service costs |
(0.5) |
(0.7) |
|||||
Other |
0.1 |
— |
|||||
Other items, net - Adjusted |
$ |
(0.9) |
$ |
(2.1) |
|||
Acquisition foreign currency loss/(gain) |
2.2 |
(9.0) |
|||||
Interest income on restricted cash |
— |
(5.8) |
|||||
Transition services agreement income |
(0.3) |
— |
|||||
Gain on sale of assets |
(1.0) |
— |
|||||
Acquisition and integration cost |
$ |
0.9 |
$ |
(14.8) |
|||
Total Other items, net |
$ |
— |
$ |
(16.9) |
Energizer Holdings, Inc. |
|||||||||||||||||||||||
Supplemental Schedules - Non-GAAP Reconciliations cont. |
|||||||||||||||||||||||
For the Quarter Ended December 31, 2019 |
|||||||||||||||||||||||
(In millions, except per share data - Unaudited) |
|||||||||||||||||||||||
Q1'20 |
Q4'19 |
Q3'19 |
Q2'19 |
LTM |
Q1'19 |
||||||||||||||||||
Net earnings/(loss) from continuing operations |
$ |
45.8 |
$ |
47.0 |
$ |
9.2 |
$ |
(62.3) |
$ |
39.7 |
$ |
70.8 |
|||||||||||
Income tax provision/(benefit) |
12.9 |
0.7 |
0.2 |
(11.7) |
2.1 |
19.2 |
|||||||||||||||||
Earnings/(loss) before income taxes |
$ |
58.7 |
$ |
47.7 |
$ |
9.4 |
$ |
(74.0) |
$ |
41.8 |
$ |
90.0 |
|||||||||||
Interest expense |
51.0 |
48.7 |
51.9 |
77.2 |
228.8 |
48.2 |
|||||||||||||||||
Depreciation & Amortization |
27.6 |
22.0 |
30.8 |
28.4 |
108.8 |
11.6 |
|||||||||||||||||
EBITDA |
$ |
137.3 |
$ |
118.4 |
$ |
92.1 |
$ |
31.6 |
$ |
379.4 |
$ |
149.8 |
|||||||||||
Adjustments: |
|||||||||||||||||||||||
Acquisition and integration costs |
19.3 |
28.5 |
28.0 |
62.2 |
138.0 |
4.1 |
|||||||||||||||||
Settlement loss on pension plan terminations |
— |
3.7 |
— |
— |
3.7 |
— |
|||||||||||||||||
Share-based payments |
7.2 |
6.3 |
6.7 |
7.6 |
27.8 |
6.5 |
|||||||||||||||||
Adjusted EBITDA |
$ |
163.8 |
$ |
156.9 |
$ |
126.8 |
$ |
101.4 |
$ |
548.9 |
$ |
160.4 |
(1) LTM defined as the latest 12 months for the period ending December 31, 2019 |
Free Cash Flow |
Q1'20 YTD |
Q1'19 YTD |
|||||
Net cash from operating activities from continuing operations |
$ |
133.5 |
$ |
118.9 |
|||
Capital expenditures |
(11.7) |
(4.8) |
|||||
Proceeds from sale of assets |
1.5 |
0.1 |
|||||
Free cash flow from continuing operations - subtotal |
$ |
123.3 |
$ |
114.2 |
|||
Cash paid for acquisition and integration expenses |
8.0 |
36.7 |
|||||
Cash paid for integration related capital expenditures |
5.4 |
— |
|||||
Adjusted Free cash flow |
$ |
136.7 |
$ |
150.9 |
Energizer Holdings, Inc. |
|||||||
Supplemental Schedules - Non-GAAP Reconciliations cont. |
|||||||
FY 2020 Outlook |
|||||||
(In millions, except per share data - Unaudited) |
|||||||
Fiscal Year 2020 Outlook Reconciliation - Adjusted earnings from continuing operations and Adjusted diluted net earnings per common share - continuing operations (EPS) |
|||||||
(in millions, except per share data) |
Net earnings |
EPS |
|||||
Fiscal Year 2020 - GAAP Outlook |
$165 |
to |
$190 |
$2.20 |
to |
$2.53 |
|
Impacts: |
|||||||
Acquisition and integration costs, net of tax benefit |
60 |
to |
50 |
0.80 |
to |
0.66 |
|
Fiscal Year 2020 - Adjusted Outlook |
$225 |
to |
$240 |
$3.00 |
to |
$3.20 |
|
Weighted average shares - Diluted (1) |
75.1 |
75.1 |
(1) The Weighted average shares - Diluted of 75.1 million assumes conversion of the MCPS. When assuming no conversion, the outlook remains within the range provided. |
Fiscal Year 2020 Outlook Reconciliation - Adjusted EBITDA |
|||
(in millions, except per share data) |
|||
Earnings before income taxes |
$195 |
to |
$255 |
Interest expense |
190 |
to |
185 |
Amortization |
60 |
to |
55 |
Depreciation |
60 |
to |
55 |
EBITDA |
$505 |
to |
$550 |
Adjustments: |
|||
Integration costs |
75 |
to |
65 |
Share-based payments |
30 |
25 |
|
Adjusted EBITDA |
$610 |
to |
$640 |
Fiscal Year 2020 Outlook Reconciliation - Adjusted Free Cash Flow |
|||
(in millions, except per share data) |
|||
Net cash from operating activities |
$295 |
to |
$330 |
Capital expenditures |
105 |
to |
90 |
Free cash flow |
$190 |
to |
$240 |
Adjustments: |
|||
Integration costs |
60 |
to |
50 |
Integration related capital expenditures |
60 |
to |
50 |
Adjusted free cash flow |
$310 |
to |
$340 |
View original content to download multimedia:http://www.prnewswire.com/news-releases/energizer-holdings-inc-announces-fiscal-2020-first-quarter-results-and-reaffirms-full-year-guidance-300999091.html
SOURCE Energizer Holdings, Inc.