Hain Celestial Reports Fourth Quarter and Fiscal Year 2019 Financial Results
"We are pleased with our team's solid execution on our transformational strategic plan during the fourth quarter. Our financial results demonstrate the third consecutive quarter of sequential adjusted margin improvement along with key operational improvements in
FINANCIAL HIGHLIGHTS1
Summary of Fourth Quarter Results from Continuing Operations2
- Net sales decreased 10% to
$557.7 million compared to the prior year period. - Net sales decreased 7% on a constant currency basis compared to the prior year period.
- When adjusted for Foreign Exchange and Acquisitions, Divestitures and certain other items, including the Project Terra Stock Keeping Unit ("SKU") rationalization3, net sales decreased 6% compared to the prior year period.
- Gross margin of 19.0%, a 120 basis point decrease over the prior year period and a 190 basis point decrease from the third quarter of fiscal 2019.
- Adjusted gross margin of 23.0%, a 190 basis point increase over the prior year period and a 140 basis point increase from the third quarter of fiscal 2019.
- Operating income of
$0.7 million compared to$16.6 million in the prior year period and$23.9 million in the third quarter of fiscal 2019. - Adjusted operating income of
$40.5 million compared to$44.5 million in the prior year period and$38.9 million in the third quarter of fiscal 2019. - Net loss of
$7.7 million compared to$4.6 million in the prior year period and net income of$10.1 million in the third quarter of fiscal 2019. - Adjusted net income of
$22.4 million compared to$27.7 million in prior year period and$21.7 million in the third quarter of fiscal 2019. - EBITDA of
$25.9 million compared to$45.8 million in the prior year period and$41.5 million in the third quarter of fiscal 2019. - EBITDA margin of 4.6%, a 280 basis point decrease compared to the prior year period and 230 basis point decrease from the third quarter of fiscal 2019.
- Adjusted EBITDA of
$57.0 million compared to$61.4 million in the prior year period and$55.5 million in the third quarter of fiscal 2019. - Adjusted EBITDA margin of 10.2%, a 30 basis point increase compared to the prior year period and a 90 basis point increase from the third quarter of fiscal 2019.
- Loss per diluted share of
$0.07 compared to$0.04 in the prior year period and earnings per diluted share ("EPS") of$0.10 in the third quarter of fiscal 2019. - Adjusted EPS of
$0.21 compared to$0.27 in the prior year period and$0.21 in the third quarter of fiscal 2019.
Summary of Fiscal Year 2019 Results from Continuing Operations2
- Net sales decreased 6% to
$2,302.5 million compared to the prior year. - Net sales decreased 4% on a constant currency basis compared to the prior year.
- When adjusted for Foreign Exchange and Acquisitions, Divestitures and certain other items, including the Project Terra SKU rationalization3, net sales decreased 2% compared to the prior year.
- Gross margin of 19.3%, a 170 basis point decrease over the prior year.
- Adjusted gross margin of 21.0%, a 110 basis point decrease over the prior year.
- Operating loss of
$14.9 million compared to operating income of$106.0 million in the prior year. - Adjusted operating income of
$130.2 million compared to$186.1 million in the prior year. - Net loss of
$49.9 million compared to net income of$82.4 million in the prior year. - Adjusted net income of
$68.7 million compared to$121.3 million in prior year. - EBITDA of
$80.7 million compared to$197.2 million in the prior year. - EBITDA margin of 3.5%, a 450 basis point decrease compared to the prior year.
- Adjusted EBITDA of
$191.4 million compared to$255.9 million in the prior year. - Adjusted EBITDA margin of 8.3%, a 210 basis point decrease compared to the prior year.
- Loss per diluted share of
$0.48 compared to EPS of$0.79 in the prior year. - Adjusted EPS of
$0.66 compared to$1.16 in the prior year.
SEGMENT HIGHLIGHTS FROM CONTINUING OPERATIONS
Hain Celestial United States
Hain Celestial United States net sales in the fourth quarter were
Hain Celestial United States net sales in fiscal year 2019 were
Hain Celestial United Kingdom
Hain Celestial United Kingdom net sales in the fourth quarter were
Hain Celestial United Kingdom net sales in fiscal year 2019 were
Rest of World
Rest of World net sales in the fourth quarter were
Rest of World net sales in fiscal year 2019 were
Hain Pure Protein Discontinued Operations
As previously disclosed on
For fiscal year 2019, net sales for Hain Pure Protein were
Fiscal Year 2020 Guidance
The Company expects the following for fiscal year 2020 pro forma results excluding the contribution from its recently announced completed sale of Tilda®:
Fiscal Year 2020 |
||
Reported |
Constant Currency |
|
Adjusted EBITDA |
$168 Million to $192 Million |
$173 Million to $198 Million |
% Growth |
+2% to +16% |
+5% to +20% |
Adjusted EPS |
$0.59 to $0.72 |
$0.62 to $0.75 |
% Growth |
-2% to +20% |
+3% to +25% |
Guidance, where adjusted, is provided on a non-GAAP basis and excludes acquisition-related expenses; integration charges; restructuring charges, start-up costs, consulting fees and other costs associated with Project Terra; unrealized net foreign currency gains or losses, and other non-recurring items that may be incurred during the Company's fiscal year 2020, which the Company will continue to identify as it reports its future financial results. Guidance also excludes the impact of any future acquisitions and divestitures.
The Company cannot reconcile its expected Adjusted EBITDA to net income or adjusted earnings per diluted share to earnings per diluted share under "Fiscal Year 2020 Guidance" without unreasonable effort because certain items that impact net income and other reconciling metrics are out of the Company's control and/or cannot be reasonably predicted at this time.
1 This press release includes certain non-GAAP financial measures, which are intended to supplement, not substitute for, comparable GAAP financial measures. Reconciliations of non-GAAP financial measures to GAAP financial measures are provided herein in the tables "Reconciliation of GAAP Results to Non-GAAP Measures."
2 Unless otherwise noted all results included in this press release are from continuing operations.
3 Refer to "Net Sales Growth at Constant Currency and Adjusted for Acquisitions, Divestitures and Other" provided herein.
(unaudited and dollars in thousands) |
United |
United |
Rest of |
Corporate/ |
Total |
Net Sales |
|||||
Net sales - Three months ended 6/30/19 |
$ 239,821 |
$ 214,367 |
$ 103,494 |
$ - |
$ 557,682 |
Net sales - Three months ended 6/30/18 |
$ 269,857 |
$ 239,061 |
$ 110,680 |
$ - |
$ 619,598 |
% change - FY'19 net sales vs. FY'18 net sales |
(11.1)% |
(10.3)% |
(6.5)% |
(10.0)% |
|
Operating income (loss) |
|||||
Three months ended 6/30/19 |
|||||
Operating (loss) income |
$ (2,585) |
$ 15,591 |
$ 5,742 |
$ (18,008) |
$ 740 |
Non-GAAP adjustments (1) |
22,934 |
6,719 |
5,447 |
4,706 |
39,806 |
Adjusted operating income (loss) |
$ 20,349 |
$ 22,310 |
$ 11,189 |
$ (13,302) |
$ 40,546 |
Operating (loss) income margin |
(1.1)% |
7.3% |
5.5% |
0.1% |
|
Adjusted operating income margin |
8.5% |
10.4% |
10.8% |
7.3% |
|
Three months ended 6/30/18 |
|||||
Operating income (loss) |
$ 18,623 |
$ 18,984 |
$ 8,069 |
$ (29,096) |
$ 16,580 |
Non-GAAP adjustments (1) |
4,571 |
1,257 |
1,862 |
20,211 |
27,901 |
Adjusted operating income (loss) |
$ 23,194 |
$ 20,241 |
$ 9,931 |
$ (8,885) |
$ 44,481 |
Operating income margin |
6.9% |
7.9% |
7.3% |
2.7% |
|
Adjusted operating income margin |
8.6% |
8.5% |
9.0% |
7.2% |
|
(1) See accompanying table of "Reconciliation of GAAP Results to Non-GAAP Measures" |
|||||
(unaudited and dollars in thousands) |
United |
United |
Rest of |
Corporate/ |
Total |
Net Sales |
|||||
Net sales - Twelve months ended 6/30/19 |
$ 1,009,406 |
$ 885,488 |
$ 407,574 |
$ - |
$ 2,302,468 |
Net sales - Twelve months ended 6/30/18 |
$ 1,084,871 |
$ 938,029 |
$ 434,869 |
$ - |
$ 2,457,769 |
% change - FY'19 net sales vs. FY'18 net sales |
(7.0)% |
(5.6)% |
(6.3)% |
(6.3)% |
|
Operating (loss) income |
|||||
Twelve months ended 6/30/19 |
|||||
Operating income (loss) |
$ 23,864 |
$ 52,413 |
$ 32,820 |
$ (123,983) |
$ (14,886) |
Non-GAAP adjustments (1) |
39,347 |
17,769 |
8,179 |
79,781 |
145,076 |
Adjusted operating income (loss) |
$ 63,211 |
$ 70,182 |
$ 40,999 |
$ (44,202) |
$ 130,190 |
Operating income (loss) margin |
2.4% |
5.9% |
8.1% |
(0.6)% |
|
Adjusted operating income margin |
6.3% |
7.9% |
10.1% |
5.7% |
|
Twelve months ended 6/30/18 |
|||||
Operating income (loss) |
$ 86,319 |
$ 56,046 |
$ 38,660 |
$ (74,985) |
$ 106,040 |
Non-GAAP adjustments (1) |
26,841 |
14,227 |
3,985 |
34,980 |
80,033 |
Adjusted operating income (loss) |
$ 113,160 |
$ 70,273 |
$ 42,645 |
$ (40,005) |
$ 186,073 |
Operating income margin |
8.0% |
6.0% |
8.9% |
4.3% |
|
Adjusted operating income margin |
10.4% |
7.5% |
9.8% |
7.6% |
|
(1) See accompanying table of "Reconciliation of GAAP Results to Non-GAAP Measures" |
Webcast Presentation
About The
The
Safe Harbor Statement
Certain statements contained in this press release constitute "forward-looking statements" within the meaning of federal securities laws, including the Private Securities Litigation Reform Act of 1995. Forward-looking statements are predictions based on expectations and projections about future events and are not statements of historical fact. You can identify forward-looking statements by the use of forward-looking terminology such as "plan", "continue", "expect", "anticipate", "intend", "predict", "project", "estimate", "likely", "believe", "might", "seek", "may", "will", "remain", "potential", "can", "should", "could", "future" and similar expressions, or the negative of those expressions, or similar words or phrases that are predictions of or indicate future events or trends and that do not relate solely to historical matters. You can also identify forward-looking statements by discussions of the Company's strategic initiatives, including Project Terra, the Company's Guidance for Fiscal Year 2020 and our future performance and results of operations.
Forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual results, levels of activity, performance or achievements of the Company, or industry results, to be materially different from any future results, levels of activity, performance or achievements expressed or implied by such forward-looking statements, and you should not rely on them as predictions of future events. Forward-looking statements depend on assumptions, data or methods that may be incorrect or imprecise and may not be able to be realized. We do not guarantee that the transactions and events described will happen as described (or that they will happen at all). Such factors include, among others, the impact of competitive products and changes to the competitive environment, changes to consumer preferences, political uncertainty in the
Non-GAAP Financial Measures
This press release and the accompanying tables include non-GAAP financial measures, including net sales adjusted for the impact of Foreign Exchange, Acquisitions and Divestitures and certain other items, including SKU rationalization, as applicable in each case, adjusted operating income, adjusted gross margin, adjusted net income, adjusted earnings per diluted share, EBITDA, Adjusted EBITDA and operating free cash flow. The reconciliations of these non-GAAP financial measures to the comparable GAAP financial measures are presented in the tables "Reconciliation of GAAP Results to Non-GAAP Measures" for the three and twelve months ended
The Company defines Operating Free Cash Flow as cash provided by or used in operating activities from continuing operations (a GAAP measure) less capital expenditures. The Company views Operating Free Cash Flow as an important measure because it is one factor in evaluating the amount of cash available for discretionary investments.
For the three and twelve months ended
Three Months Ended June 30, |
Twelve Months Ended June 30, |
||||||
2019 |
2018 |
2019 |
2018 |
||||
(unaudited and dollars in thousands) |
|||||||
Cash flow provided by operating activities - continuing operations |
$ 37,476 |
$ 53,938 |
$ 49,519 |
$ 121,308 |
|||
Purchases of property, plant and equipment |
(21,236) |
(22,523) |
(77,128) |
(70,891) |
|||
Operating Free Cash Flow - continuing operations |
$ 16,240 |
$ 31,415 |
$ (27,609) |
$ 50,417 |
The Company's Operating Free Cash Flow from continuing operations was
The Company believes presenting net sales at constant currency provides useful information to investors because it provides transparency to underlying performance in the Company's consolidated net sales by excluding the effect that foreign currency exchange rate fluctuations have on period-to-period comparability given the volatility in foreign currency exchange markets. To present this information for historical periods, current period net sales for entities reporting in currencies other than the U.S. dollar are translated into U.S. dollars at the average monthly exchange rates in effect during the corresponding period of the prior fiscal year, rather than at the actual average monthly exchange rate in effect during the current period of the current fiscal year. As a result, the foreign currency impact is equal to the current year results in local currencies multiplied by the change in average foreign currency exchange rate between the current fiscal period and the corresponding period of the prior fiscal year.
The Company provides net sales adjusted for constant currency, acquisitions and divestitures, and certain other items including SKU rationalization, as applicable in each case, to understand the growth rate of net sales excluding the impact of such items. The Company's management believes net sales adjusted for such items is useful to investors because it enables them to better understand the growth of our business from period-to-period.
The Company defines EBITDA as net (loss) income from continuing operations (a GAAP measure) before income taxes, net interest expense, depreciation and amortization, equity in net loss (income) of equity-method investees, stock-based compensation, net, stock-based compensation expense in connection with the Succession Plan, long-lived asset and intangible impairments and unrealized currency gains and losses. The Company defines segment EBITDA as operating income (a GAAP measure) before depreciation and amortization, stock-based compensation, net and long-lived asset impairments. Adjusted EBITDA is defined as EBITDA before acquisition-related expenses, including integration and restructuring charges, and other non-recurring items. The Company's management believes that these presentations provide useful information to management, analysts and investors regarding certain additional financial and business trends relating to its results of operations and financial condition. In addition, management uses these measures for reviewing the financial results of the Company as well as a component of performance-based executive compensation.
For the three and twelve months ended
Three Months Ended June 30, |
Twelve Months Ended June 30, |
||||||
2019 |
2018 |
2019 |
2018 |
||||
(unaudited and dollars in thousands) |
|||||||
Net (loss) income |
$ (13,551) |
$ (69,941) |
$ (183,314) |
$ 9,694 |
|||
Net loss from discontinued operations |
(5,897) |
(65,385) |
(133,369) |
(72,734) |
|||
Net (loss) income from continuing operations |
$ (7,654) |
$ (4,556) |
$ (49,945) |
$ 82,428 |
|||
(Benefit) provision for income taxes |
(1,018) |
10,629 |
(2,697) |
(887) |
|||
Interest expense, net |
8,877 |
6,804 |
32,970 |
24,339 |
|||
Depreciation and amortization |
14,840 |
15,670 |
56,914 |
60,809 |
|||
Equity in net loss (income) of equity-method investees |
264 |
(235) |
655 |
(339) |
|||
Stock-based compensation, net |
4,001 |
3,122 |
9,503 |
13,380 |
|||
Stock-based compensation expense in connection with |
- |
(2,203) |
429 |
(2,203) |
|||
Goodwill impairment |
- |
7,700 |
- |
7,700 |
|||
Long-lived asset and intangibles impairment |
10,010 |
5,743 |
33,719 |
14,033 |
|||
Unrealized currency (gains)/losses |
(3,401) |
3,143 |
(850) |
(2,027) |
|||
EBITDA |
$ 25,919 |
$ 45,817 |
$ 80,698 |
$ 197,233 |
|||
Project Terra costs and other |
10,494 |
4,276 |
39,958 |
18,026 |
|||
Chief Executive Officer Succession Plan expense, net |
- |
2,723 |
29,727 |
2,723 |
|||
Proceeds from insurance claims |
(4,460) |
- |
(4,460) |
- |
|||
Accounting review and remediation costs, net of insurance proceeds |
- |
2,887 |
4,334 |
9,293 |
|||
Warehouse/manufacturing facility start-up costs |
8,107 |
3,024 |
17,636 |
4,179 |
|||
SKU rationalization |
10,346 |
- |
12,381 |
4,913 |
|||
Plant closure related costs |
3,954 |
1,567 |
7,457 |
5,513 |
|||
Realized currency loss on repayment of international loans |
2,706 |
- |
2,706 |
- |
|||
Litigation and related expenses |
455 |
780 |
1,517 |
1,015 |
|||
Gain on sale of business |
(534) |
- |
(534) |
- |
|||
Losses on terminated chilled desserts contract |
- |
- |
- |
6,553 |
|||
Co-packer disruption |
- |
- |
- |
3,692 |
|||
Regulated packaging change |
- |
- |
- |
1,007 |
|||
Toys "R" Us bad debt |
- |
- |
- |
897 |
|||
Recall and other related costs |
- |
307 |
- |
580 |
|||
Machine break-down costs |
- |
- |
- |
317 |
|||
Adjusted EBITDA |
$ 56,987 |
$ 61,381 |
$ 191,420 |
$ 255,941 |
THE HAIN CELESTIAL GROUP, INC. |
|||||
Consolidated Balance Sheets |
|||||
(unaudited and in thousands) |
|||||
June 30, |
June 30, |
||||
2019 |
2018 |
||||
ASSETS |
|||||
Current assets: |
|||||
Cash and cash equivalents |
$ 39,526 |
$ 106,557 |
|||
Accounts receivable, net |
236,945 |
252,708 |
|||
Inventories |
364,887 |
391,525 |
|||
Prepaid expenses and other current assets |
60,429 |
59,946 |
|||
Current assets of discontinued operations |
- |
240,851 |
|||
Total current assets |
701,787 |
1,051,587 |
|||
Property, plant and equipment, net |
328,362 |
310,172 |
|||
Goodwill |
1,008,979 |
1,024,136 |
|||
Trademarks and other intangible assets, net |
465,211 |
510,387 |
|||
Investments and joint ventures |
18,890 |
20,725 |
|||
Other assets |
59,391 |
29,667 |
|||
Total assets |
$ 2,582,620 |
$ 2,946,674 |
|||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|||||
Current liabilities: |
|||||
Accounts payable |
$ 238,298 |
$ 229,993 |
|||
Accrued expenses and other current liabilities |
118,940 |
116,001 |
|||
Current portion of long-term debt |
25,919 |
26,605 |
|||
Current liabilities of discontinued operations |
- |
49,846 |
|||
Total current liabilities |
383,157 |
422,445 |
|||
Long-term debt, less current portion |
613,537 |
687,501 |
|||
Deferred income taxes |
51,910 |
86,909 |
|||
Other noncurrent liabilities |
14,697 |
12,770 |
|||
Total liabilities |
1,063,301 |
1,209,625 |
|||
Stockholders' equity: |
|||||
Common stock |
1,088 |
1,084 |
|||
Additional paid-in capital |
1,158,257 |
1,148,196 |
|||
Retained earnings |
695,017 |
878,516 |
|||
Accumulated other comprehensive loss |
(225,004) |
(184,240) |
|||
1,629,358 |
1,843,556 |
||||
Treasury stock |
(110,039) |
(106,507) |
|||
Total stockholders' equity |
1,519,319 |
1,737,049 |
|||
Total liabilities and stockholders' equity |
$ 2,582,620 |
$ 2,946,674 |
THE HAIN CELESTIAL GROUP, INC. |
|||||||
Consolidated Statements of Operations |
|||||||
(unaudited and in thousands, except per share amounts) |
|||||||
Three Months Ended June 30, |
Twelve Months Ended June 30, |
||||||
2019 |
2018 |
2019 |
2018 |
||||
Net sales |
$ 557,682 |
$ 619,598 |
$ 2,302,468 |
$ 2,457,769 |
|||
Cost of sales |
451,605 |
494,501 |
1,857,255 |
1,942,321 |
|||
Gross profit |
106,077 |
125,097 |
445,213 |
515,448 |
|||
Selling, general and administrative expenses |
85,566 |
83,048 |
340,949 |
341,634 |
|||
Amortization of acquired intangibles |
3,727 |
4,343 |
15,294 |
18,202 |
|||
Project Terra costs and other |
10,494 |
4,276 |
40,107 |
18,026 |
|||
Chief Executive Officer Succession Plan expense, net |
- |
520 |
30,156 |
520 |
|||
Proceeds from insurance claims |
(4,460) |
- |
(4,460) |
- |
|||
Accounting review and remediation costs, net of insurance proceeds |
- |
2,887 |
4,334 |
9,293 |
|||
Goodwill impairment |
- |
7,700 |
- |
7,700 |
|||
Long-lived asset and intangibles impairment |
10,010 |
5,743 |
33,719 |
14,033 |
|||
Operating income (loss) |
740 |
16,580 |
(14,886) |
106,040 |
|||
Interest and other financing expense, net |
10,166 |
7,382 |
36,078 |
26,925 |
|||
Other (income)/expense, net |
(1,018) |
3,360 |
1,023 |
(2,087) |
|||
(Loss) income from continuing operations before income taxes |
(8,408) |
5,838 |
(51,987) |
81,202 |
|||
(Benefit) provision for income taxes |
(1,018) |
10,629 |
(2,697) |
(887) |
|||
Equity in net loss (income) of equity-method investees |
264 |
(235) |
655 |
(339) |
|||
Net (loss) income from continuing operations |
$ (7,654) |
$ (4,556) |
$ (49,945) |
$ 82,428 |
|||
Net loss from discontinued operations, net of tax |
(5,897) |
(65,385) |
(133,369) |
(72,734) |
|||
Net (loss) income |
$ (13,551) |
$ (69,941) |
$ (183,314) |
$ 9,694 |
|||
Net (loss) income per common share: |
|||||||
Basic net (loss) income per common share from continuing operations |
$ (0.07) |
$ (0.04) |
$ (0.48) |
$ 0.79 |
|||
Basic net loss per common share from discontinued operations |
(0.06) |
(0.63) |
(1.28) |
(0.70) |
|||
Basic net (loss) income per common share |
$ (0.13) |
$ (0.67) |
$ (1.76) |
$ 0.09 |
|||
Diluted net (loss) income per common share from continuing operations |
$ (0.07) |
$ (0.04) |
$ (0.48) |
$ 0.79 |
|||
Diluted net loss per common share from discontinued operations |
(0.06) |
(0.63) |
(1.28) |
(0.70) |
|||
Diluted net (loss) income per common share |
$ (0.13) |
$ (0.67) |
$ (1.76) |
$ 0.09 |
|||
Shares used in the calculation of net (loss) income per common share: |
|||||||
Basic |
104,167 |
103,927 |
104,076 |
103,848 |
|||
Diluted |
104,167 |
103,927 |
104,076 |
104,477 |
THE HAIN CELESTIAL GROUP, INC. |
|||||||
Consolidated Statements of Cash Flows |
|||||||
(unaudited and dollars in thousands) |
|||||||
Three Months Ended June 30, |
Twelve Months Ended June 30, |
||||||
2019 |
2018 |
2019 |
2018 |
||||
CASH FLOWS FROM OPERATING ACTIVITIES |
|||||||
Net (loss) income |
$ (13,551) |
$ (69,941) |
$ (183,314) |
$ 9,694 |
|||
Net loss from discontinued operations |
(5,897) |
(65,385) |
(133,369) |
(72,734) |
|||
Net (loss) income from continuing operations |
(7,654) |
(4,556) |
(49,945) |
82,428 |
|||
Adjustments to reconcile net (loss) income from continuing operations to net cash |
|||||||
Depreciation and amortization |
14,840 |
15,670 |
56,914 |
60,809 |
|||
Deferred income taxes |
(1,137) |
8,612 |
(25,790) |
(21,503) |
|||
Equity in net loss (income) of equity-method investees |
264 |
(235) |
655 |
(339) |
|||
Stock-based compensation, net |
4,001 |
919 |
9,932 |
11,177 |
|||
Impairment charges |
10,010 |
13,443 |
33,719 |
21,733 |
|||
Other non-cash items, net |
(2,478) |
1,284 |
1,225 |
(741) |
|||
Increase (decrease) in cash attributable to changes in operating assets and |
|||||||
Accounts receivable |
30,018 |
(843) |
21,194 |
(24,841) |
|||
Inventories |
27,824 |
(1,681) |
20,648 |
(45,036) |
|||
Other current assets |
(6,073) |
(1,116) |
(5,758) |
(9,269) |
|||
Other assets and liabilities |
(1,551) |
(7,763) |
3,697 |
(2,396) |
|||
Accounts payable and accrued expenses |
(30,588) |
30,204 |
(16,972) |
49,286 |
|||
Net cash provided by operating activities - continuing operations |
37,476 |
53,938 |
49,519 |
121,308 |
|||
CASH FLOWS FROM INVESTING ACTIVITIES |
|||||||
Purchases of property and equipment |
(21,236) |
(22,523) |
(77,128) |
(70,891) |
|||
Acquisitions of businesses, net of cash acquired |
- |
696 |
- |
(12,368) |
|||
Proceeds from sale of assets and other |
3,282 |
614 |
7,145 |
738 |
|||
Net cash used in investing activities - continuing operations |
(17,954) |
(21,213) |
(69,983) |
(82,521) |
|||
CASH FLOWS FROM FINANCING ACTIVITIES |
|||||||
Borrowings under bank revolving credit facility |
45,000 |
20,000 |
285,000 |
65,000 |
|||
Repayments under bank revolving credit facility |
(82,000) |
(45,035) |
(268,791) |
(400,220) |
|||
Borrowings under term loan |
- |
- |
- |
299,245 |
|||
Repayments under term loan |
(78,750) |
(3,750) |
(90,000) |
(3,750) |
|||
Proceeds from (funding of) discontinued operations entities |
73,480 |
(4,401) |
36,029 |
(21,568) |
|||
Borrowings (repayments) of other debt, net |
1,599 |
(4,107) |
(3,171) |
(996) |
|||
Shares withheld for payment of employee payroll taxes |
(461) |
(340) |
(3,532) |
(7,193) |
|||
Net cash used in financing activities - continuing operations |
(41,132) |
(37,633) |
(44,465) |
(69,482) |
|||
Effect of exchange rate changes on cash |
(878) |
(5,687) |
(2,102) |
197 |
|||
CASH FLOWS FROM DISCONTINUED OPERATIONS |
|||||||
Cash used in operating activities |
(911) |
(2,303) |
(8,250) |
(14,086) |
|||
Cash provided by (used in) investing activities |
70,683 |
(2,221) |
37,941 |
(10,752) |
|||
Cash (used in) provided by financing activities |
(73,450) |
4,350 |
(36,151) |
21,361 |
|||
Net cash flows used in discontinued operations |
(3,678) |
(174) |
(6,460) |
(3,477) |
|||
Net decrease in cash and cash equivalents |
(26,166) |
(10,769) |
(73,491) |
(33,975) |
|||
Cash and cash equivalents at beginning of period |
65,692 |
123,786 |
113,017 |
146,992 |
|||
Cash and cash equivalents at end of period |
$ 39,526 |
$ 113,017 |
$ 39,526 |
$ 113,017 |
|||
Less: cash and cash equivalents of discontinued operations |
- |
(6,460) |
- |
(6,460) |
|||
Cash and cash equivalents of continuing operations at end of period |
$ 39,526 |
$ 106,557 |
$ 39,526 |
$ 106,557 |
THE HAIN CELESTIAL GROUP, INC. |
|||||||
Reconciliation of GAAP Results to Non-GAAP Measures |
|||||||
(unaudited and in thousands, except per share amounts) |
|||||||
Three Months Ended June 30, |
|||||||
2019 GAAP |
Adjustments |
2019 Adjusted |
2018 GAAP |
Adjustments |
2018 Adjusted |
||
Net sales |
$ 557,682 |
- |
$ 557,682 |
$ 619,598 |
- |
$ 619,598 |
|
Cost of sales |
451,605 |
(22,314) |
429,291 |
494,501 |
(5,346) |
489,155 |
|
Gross profit |
106,077 |
22,314 |
128,391 |
125,097 |
5,346 |
130,443 |
|
Operating expenses (a) |
99,303 |
(11,459) |
87,844 |
93,134 |
(7,172) |
85,962 |
|
Project Terra costs and other |
10,494 |
(10,494) |
- |
4,276 |
(4,276) |
- |
|
Chief Executive Officer Succession Plan expense, net |
- |
- |
- |
520 |
(520) |
- |
|
Proceeds from insurance claims |
(4,460) |
4,460 |
- |
- |
- |
- |
|
Accounting review and remediation costs, net of insurance proceeds |
- |
- |
- |
2,887 |
(2,887) |
- |
|
Goodwill impairment |
- |
- |
- |
7,700 |
(7,700) |
- |
|
Operating income |
740 |
39,807 |
40,547 |
16,580 |
27,901 |
44,481 |
|
Interest and other expense (income), net (b) |
9,147 |
882 |
10,029 |
10,742 |
(3,143) |
7,599 |
|
(Benefit) provision for income taxes |
(1,018) |
8,912 |
7,894 |
10,629 |
(1,255) |
9,374 |
|
Net (loss) income from continuing operations |
(7,654) |
30,013 |
22,359 |
(4,556) |
32,299 |
27,743 |
|
Net (loss) income from discontinued operations, net of tax |
(5,897) |
5,897 |
- |
(65,385) |
65,385 |
- |
|
Net (loss) income |
(13,551) |
35,910 |
22,359 |
(69,941) |
97,684 |
27,743 |
|
Diluted net (loss) income per common share from continuing operations |
(0.07) |
0.29 |
0.21 |
(0.04) |
0.31 |
0.27 |
|
Diluted net (loss) income per common share from discontinued operations |
(0.06) |
0.06 |
- |
(0.63) |
0.63 |
- |
|
Diluted net (loss) income per common share |
(0.13) |
0.34 |
0.21 |
(0.67) |
0.94 |
0.27 |
|
Detail of Adjustments: |
|||||||
Three Months Ended |
Three Months Ended |
||||||
Warehouse/manufacturing facility start-up costs |
$ 8,107 |
$ 3,024 |
|||||
Plant closure related costs |
3,861 |
2,015 |
|||||
SKU rationalization |
10,346 |
- |
|||||
Recall and other related costs |
- |
307 |
|||||
Cost of sales |
22,314 |
5,346 |
|||||
Gross profit |
22,314 |
5,346 |
|||||
Stock-based compensation acceleration |
875 |
- |
|||||
Intangibles impairment |
- |
5,632 |
|||||
Long-lived asset impairment charge associated with plant closure |
10,010 |
111 |
|||||
Litigation and related expenses |
455 |
780 |
|||||
Plant closure related costs |
119 |
- |
|||||
Accelerated Depreciation on software disposal |
- |
461 |
|||||
Warehouse/manufacturing facility start-up costs |
- |
188 |
|||||
Operating expenses (a) |
11,459 |
7,172 |
|||||
Project Terra costs and other |
10,494 |
4,276 |
|||||
Project Terra costs and other |
10,494 |
4,276 |
|||||
Chief Executive Officer Succession Plan expense, net |
- |
520 |
|||||
Chief Executive Officer Succession Plan expense, net |
- |
520 |
|||||
Proceeds from insurance claims |
(4,460) |
- |
|||||
Proceeds from insurance claims |
(4,460) |
- |
|||||
Accounting review and remediation costs, net of insurance proceeds |
- |
2,887 |
|||||
Accounting review and remediation costs, net of insurance proceeds |
- |
2,887 |
|||||
Goodwill impairment |
- |
7,700 |
|||||
Goodwill impairment |
- |
7,700 |
|||||
Operating income |
39,807 |
27,901 |
|||||
Unrealized currency gains |
(3,401) |
3,143 |
|||||
Realized currency loss on repayment of international loans |
2,706 |
- |
|||||
Gain on sale of business |
(534) |
- |
|||||
Deferred financing cost write-off |
347 |
- |
|||||
Interest and other expense (income), net (b) |
(882) |
3,143 |
|||||
Income tax related adjustments |
(8,912) |
1,255 |
|||||
(Benefit) provision for income taxes |
(8,912) |
1,255 |
|||||
Net (loss) income from continuing operations |
$ 30,013 |
$ 32,299 |
|||||
(a)Operating expenses include amortization of acquired intangibles, selling, general, and administrative expenses and long-lived asset and intangibles impairment. |
|||||||
(b)Interest and other expense (income), net includes interest and other financing expenses, net and other expense (income), net. |
THE HAIN CELESTIAL GROUP, INC. |
|||||||
Reconciliation of GAAP Results to Non-GAAP Measures |
|||||||
(unaudited and in thousands, except per share amounts) |
|||||||
Twelve Months Ended June 30, |
|||||||
2019 GAAP |
Adjustments |
2019 Adjusted |
2018 GAAP |
Adjustments |
2018 Adjusted |
||
Net sales |
$ 2,302,468 |
- |
$ 2,302,468 |
$ 2,457,769 |
- |
$ 2,457,769 |
|
Cost of sales |
1,857,255 |
(37,623) |
1,819,632 |
1,942,321 |
(27,200) |
1,915,121 |
|
Gross profit |
445,213 |
37,623 |
482,836 |
515,448 |
27,200 |
542,648 |
|
Operating expenses (a) |
389,962 |
(37,316) |
352,646 |
373,869 |
(17,294) |
356,575 |
|
Project Terra costs and other |
40,107 |
(40,107) |
- |
18,026 |
(18,026) |
- |
|
Chief Executive Officer Succession Plan expense, net |
30,156 |
(30,156) |
- |
520 |
(520) |
- |
|
Proceeds from insurance claims |
(4,460) |
4,460 |
- |
- |
- |
- |
|
Accounting review and remediation costs, net of insurance proceeds |
4,334 |
(4,334) |
- |
9,293 |
(9,293) |
- |
|
Goodwill impairment |
- |
- |
- |
7,700 |
(7,700) |
- |
|
Operating (loss) income |
(14,886) |
145,076 |
130,190 |
106,040 |
80,033 |
186,073 |
|
Interest and other expense (income), net (b) |
37,100 |
(1,669) |
35,431 |
24,838 |
2,027 |
26,865 |
|
(Benefit) provision for income taxes |
(2,697) |
28,116 |
25,419 |
(887) |
39,133 |
38,246 |
|
Net (loss) income from continuing operations |
(49,945) |
118,628 |
68,683 |
82,428 |
38,873 |
121,301 |
|
Net (loss) income from discontinued operations, net of tax |
(133,369) |
133,369 |
- |
(72,734) |
72,734 |
- |
|
Net (loss) income |
(183,314) |
251,997 |
68,683 |
9,694 |
111,607 |
121,301 |
|
Diluted net (loss) income per common share from continuing operations |
(0.48) |
1.14 |
0.66 |
0.79 |
0.37 |
1.16 |
|
Diluted net (loss) income per common share from discontinued operations |
(1.28) |
1.28 |
- |
(0.70) |
0.70 |
- |
|
Diluted net (loss) income per common share |
(1.76) |
2.42 |
0.66 |
0.09 |
1.07 |
1.16 |
|
Detail of Adjustments: |
|||||||
Twelve Months Ended |
Twelve Months Ended |
||||||
Warehouse/manufacturing facility start-up costs |
$ 17,636 |
$ 4,179 |
|||||
Plant closure related costs |
7,606 |
5,958 |
|||||
SKU rationalization |
12,381 |
4,913 |
|||||
Recall and other related costs |
- |
580 |
|||||
Machine break-down costs |
- |
317 |
|||||
Losses on terminated chilled desserts contract |
- |
6,553 |
|||||
Co-packer disruption |
- |
3,692 |
|||||
Regulated packaging change |
- |
1,007 |
|||||
Cost of sales |
37,623 |
27,200 |
|||||
Gross profit |
37,623 |
27,200 |
|||||
Intangibles impairment |
17,900 |
5,632 |
|||||
Long-lived asset impairment charge associated with plant closure |
15,819 |
8,401 |
|||||
Litigation and related expenses |
1,517 |
1,015 |
|||||
Stock-based compensation acceleration |
1,458 |
700 |
|||||
Plant closure related costs |
622 |
- |
|||||
Toys "R" Us bad debt |
- |
897 |
|||||
Accelerated Depreciation on software disposal |
- |
461 |
|||||
Warehouse/manufacturing facility start-up costs |
- |
188 |
|||||
Operating expenses (a) |
37,316 |
17,294 |
|||||
Project Terra costs and other |
40,107 |
18,026 |
|||||
Project Terra costs and other |
40,107 |
18,026 |
|||||
Chief Executive Officer Succession Plan expense, net |
30,156 |
520 |
|||||
Chief Executive Officer Succession Plan expense, net |
30,156 |
520 |
|||||
Proceeds from insurance claims |
(4,460) |
- |
|||||
Proceeds from insurance claims |
(4,460) |
- |
|||||
Accounting review and remediation costs, net of insurance proceeds |
4,334 |
9,293 |
|||||
Accounting review and remediation costs, net of insurance proceeds |
4,334 |
9,293 |
|||||
Goodwill impairment |
- |
7,700 |
|||||
Goodwill impairment |
- |
7,700 |
|||||
Operating (loss) income |
145,076 |
80,033 |
|||||
Unrealized currency gains |
(850) |
(2,027) |
|||||
Realized currency loss on repayment of international loans |
2,706 |
- |
|||||
Gain on sale of business |
(534) |
- |
|||||
Deferred financing cost write-off |
347 |
- |
|||||
Interest and other expense (income), net (b) |
1,669 |
(2,027) |
|||||
Income tax related adjustments |
(28,116) |
(39,133) |
|||||
(Benefit) provision for income taxes |
(28,116) |
(39,133) |
|||||
Net (loss) income from continuing operations |
$ 118,628 |
$ 38,873 |
|||||
(a)Operating expenses include amortization of acquired intangibles, selling, general, and administrative expenses and long-lived asset and intangibles impairment. |
|||||||
(b)Interest and other expense (income), net includes interest and other financing expenses, net and other expense (income), net. |
THE HAIN CELESTIAL GROUP, INC. |
|||||||||||
Net Sales Growth at Constant Currency |
|||||||||||
(unaudited and dollars in thousands) |
|||||||||||
Hain Consolidated |
United Kingdom |
Rest of World |
|||||||||
Net sales - Three months ended 6/30/19 |
$ 557,682 |
$ 214,367 |
$ 103,494 |
||||||||
Impact of foreign currency exchange |
17,036 |
12,225 |
4,811 |
||||||||
Net sales on a constant currency basis - |
$ 574,718 |
$ 226,592 |
$ 108,305 |
||||||||
Net sales - Three months ended 6/30/18 |
$ 619,598 |
$ 239,061 |
$ 110,680 |
||||||||
Net sales growth on a constant currency basis |
(7.2)% |
(5.2)% |
(2.1)% |
||||||||
Hain Consolidated |
United Kingdom |
Rest of World |
|||||||||
Net sales - Twelve months ended 6/30/19 |
$ 2,302,468 |
$ 885,488 |
$ 407,574 |
||||||||
Impact of foreign currency exchange |
52,622 |
36,122 |
16,500 |
||||||||
Net sales on a constant currency basis - |
$ 2,355,090 |
$ 921,610 |
$ 424,074 |
||||||||
Net sales - Twelve months ended 6/30/18 |
$ 2,457,769 |
$ 938,029 |
$ 434,869 |
||||||||
Net sales growth on a constant currency basis |
(4.2)% |
(1.8)% |
(2.5)% |
||||||||
Net Sales Growth at Constant Currency and Adjusted for Acquisitions, Divestitures and Other |
|||||||||||
Hain Consolidated |
United States |
United Kingdom |
Rest of World |
||||||||
Net sales on a constant currency basis - |
$ 574,718 |
$ 239,821 |
$ 226,592 |
$ 108,305 |
|||||||
Net sales - Three months ended 6/30/18 |
$ 619,598 |
$ 269,857 |
$ 239,061 |
$ 110,680 |
|||||||
Project Terra SKU rationalization |
(10,445) |
(9,335) |
- |
(1,110) |
|||||||
Net sales on a constant currency basis adjusted for |
$ 609,153 |
$ 260,522 |
$ 239,061 |
$ 109,570 |
|||||||
Net sales growth on a constant currency |
(5.7)% |
(7.9)% |
(5.2)% |
(1.2)% |
|||||||
Tilda |
Hain Daniels |
Ella's Kitchen |
Hain Celestial Europe |
Hain Celestial Canada |
Hain Ventures |
||||||
Net sales growth - Three months ended 6/30/19 |
2.6% |
(14.3)% |
(7.3)% |
0.6% |
(7.8)% |
(29.2)% |
|||||
Impact of foreign currency exchange |
5.3% |
5.0% |
5.4% |
6.3% |
3.4% |
– % |
|||||
Impact of Project Terra SKU rationalization |
– % |
– % |
– % |
– % |
2.3% |
0.5% |
|||||
Net sales growth on a constant currency basis adjusted for |
7.9% |
(9.3)% |
(1.9)% |
6.9% |
(2.1)% |
(28.7)% |
|||||
Hain Consolidated |
United States |
United Kingdom |
Rest of World |
||||||||
Net sales on a constant currency basis - |
$ 2,355,090 |
$ 1,009,406 |
$ 921,610 |
$ 424,074 |
|||||||
Net sales - Twelve months ended 6/30/18 |
$ 2,457,769 |
$ 1,084,871 |
$ 938,029 |
$ 434,869 |
|||||||
Acquisitions |
4,335 |
- |
4,335 |
- |
|||||||
Castle contract termination |
(12,359) |
- |
(12,359) |
- |
|||||||
Project Terra SKU rationalization |
(43,310) |
(38,226) |
- |
(5,084) |
|||||||
Net sales on a constant currency basis adjusted for |
$ 2,406,435 |
$ 1,046,645 |
$ 930,005 |
$ 429,785 |
|||||||
Net sales growth on a constant currency |
(2.1)% |
(3.6)% |
(0.9)% |
(1.3)% |
|||||||
Tilda |
Hain Daniels |
Ella's Kitchen |
Hain Celestial Europe |
Hain Celestial Canada |
Hain Ventures |
||||||
Net sales growth - Twelve months ended 6/30/19 |
3.2% |
(8.8)% |
0.5% |
(1.1)% |
(7.9)% |
(19.6)% |
|||||
Impact of foreign currency exchange |
4.3% |
3.7% |
4.1% |
4.8% |
3.9% |
– % |
|||||
Impact of acquisitions |
– % |
(0.6)% |
– % |
– % |
– % |
– % |
|||||
Impact of castle contract termination |
– % |
1.8% |
– % |
– % |
– % |
– % |
|||||
Impact of Project Terra SKU rationalization |
– % |
– % |
– % |
– % |
2.1% |
2.0% |
|||||
Net sales growth on a constant currency basis adjusted for |
7.5% |
(3.9)% |
4.6% |
3.7% |
(1.9)% |
(17.6)% |
THE HAIN CELESTIAL GROUP, INC. |
|||||
Segment EBITDA and Adjusted EBITDA |
|||||
Three Months Ended |
|||||
(unaudited and dollars in thousands) |
|||||
United States |
|||||
June 30, 2019 |
March 31, 2019 |
June 30, 2018 |
|||
Operating (Loss) Income |
$ (2,585) |
$ 17,099 |
$ 18,623 |
||
Depreciation and amortization |
3,235 |
3,274 |
3,670 |
||
Long-lived asset impairment |
5,179 |
- |
(286) |
||
Other |
172 |
499 |
71 |
||
EBITDA |
$ 6,001 |
$ 20,872 |
$ 22,078 |
||
Project Terra costs and other |
3,085 |
1,246 |
894 |
||
Warehouse/manufacturing facility start-up costs |
7,974 |
3,101 |
2,943 |
||
Plant closure related costs |
31 |
26 |
711 |
||
SKU rationalization |
6,665 |
303 |
- |
||
Realized currency loss on repayment of international loans |
465 |
- |
- |
||
Recall and other related costs |
- |
- |
307 |
||
Adjusted EBITDA |
$ 24,221 |
$ 25,548 |
$ 26,933 |
||
United Kingdom |
|||||
June 30, 2019 |
March 31, 2019 |
June 30, 2018 |
|||
Operating Income |
$ 15,591 |
$ 18,147 |
$ 18,984 |
||
Depreciation and amortization |
7,523 |
7,258 |
8,057 |
||
Long-lived asset impairment |
4,393 |
- |
- |
||
Other |
(445) |
371 |
(190) |
||
EBITDA |
$ 27,062 |
$ 25,776 |
$ 26,851 |
||
Project Terra costs and other |
(1,453) |
896 |
272 |
||
Plant closure related costs |
3,781 |
77 |
352 |
||
Adjusted EBITDA |
$ 29,390 |
$ 26,749 |
$ 27,475 |
||
Rest of World |
|||||
June 30, 2019 |
March 31, 2019 |
June 30, 2018 |
|||
Operating Income |
$ 5,742 |
$ 10,868 |
$ 8,069 |
||
Depreciation and amortization |
3,115 |
2,953 |
3,437 |
||
Long-lived asset impairment |
438 |
- |
397 |
||
Other |
(1,344) |
166 |
(4) |
||
EBITDA |
$ 7,951 |
$ 13,987 |
$ 11,899 |
||
Project Terra costs and other |
1,074 |
17 |
419 |
||
Warehouse/manufacturing facility start-up costs |
133 |
121 |
81 |
||
Plant closure related costs |
84 |
93 |
504 |
||
SKU rationalization |
3,681 |
202 |
- |
||
Realized currency loss on repayment of international loans |
2,241 |
- |
- |
||
Gain on sale of business |
(534) |
- |
- |
||
Adjusted EBITDA |
$ 14,630 |
$ 14,420 |
$ 12,903 |
THE HAIN CELESTIAL GROUP, INC. |
|||||
Segment EBITDA and Adjusted EBITDA |
|||||
Twelve Months Ended |
|||||
(unaudited and dollars in thousands) |
|||||
United States |
|||||
June 30, 2019 |
June 30, 2018 |
||||
Operating Income |
$ 23,864 |
$ 86,319 |
|||
Depreciation and amortization |
13,103 |
15,843 |
|||
Long-lived asset impairment |
6,510 |
5,446 |
|||
Other |
1,083 |
375 |
|||
EBITDA |
$ 44,561 |
$ 107,983 |
|||
Project Terra costs and other |
7,288 |
5,810 |
|||
Warehouse/manufacturing facility start-up costs |
16,843 |
2,943 |
|||
Plant closure related costs |
410 |
3,349 |
|||
SKU rationalization |
8,296 |
3,712 |
|||
Realized currency loss on repayment of international loans |
465 |
- |
|||
Co-packer disruption |
- |
3,372 |
|||
Regulated packaging change |
- |
1,007 |
|||
Toys "R" Us bad debt |
- |
897 |
|||
Recall and other related costs |
- |
307 |
|||
Adjusted EBITDA |
$ 77,863 |
$ 129,380 |
|||
United Kingdom |
|||||
June 30, 2019 |
June 30, 2018 |
||||
Operating Income |
$ 52,413 |
$ 56,046 |
|||
Depreciation and amortization |
29,711 |
31,095 |
|||
Long-lived asset impairment |
8,699 |
2,560 |
|||
Other |
78 |
(437) |
|||
EBITDA |
$ 90,901 |
$ 89,264 |
|||
Project Terra costs and other |
2,431 |
1,090 |
|||
Warehouse/manufacturing facility start-up costs |
- |
1,155 |
|||
Plant closure related costs |
6,187 |
1,514 |
|||
Litigation and related expenses |
29 |
- |
|||
Losses on terminated chilled desserts contract |
- |
6,553 |
|||
Co-packer disruption |
- |
126 |
|||
Machine break-down costs |
- |
317 |
|||
Recall and other related costs |
- |
273 |
|||
Adjusted EBITDA |
$ 99,548 |
$ 100,292 |
|||
Rest of World |
|||||
June 30, 2019 |
June 30, 2018 |
||||
Operating Income |
$ 32,819 |
$ 38,660 |
|||
Depreciation and amortization |
11,803 |
11,643 |
|||
Long-lived asset impairment |
610 |
397 |
|||
Other |
(1,202) |
(332) |
|||
EBITDA |
$ 44,031 |
$ 50,368 |
|||
Project Terra costs and other |
1,868 |
1,002 |
|||
Warehouse/manufacturing facility start-up costs |
793 |
81 |
|||
Plant closure related costs |
784 |
650 |
|||
SKU rationalization |
4,085 |
1,201 |
|||
Realized currency loss on repayment of international loans |
2,241 |
- |
|||
Gain on sale of business |
(534) |
- |
|||
Co-packer disruption |
- |
194 |
|||
Adjusted EBITDA |
$ 53,268 |
$ 53,496 |
THE HAIN CELESTIAL GROUP, INC. |
||||||
Segment Information |
||||||
(unaudited and dollars in thousands) |
||||||
United |
United |
Rest of |
Corporate/ |
Total |
||
Net Sales |
||||||
Net sales - Three months ended 3/31/19 |
$ 266,445 |
$ 227,206 |
$ 106,146 |
$ - |
$ 599,797 |
|
Operating income (loss) |
||||||
Three months ended 3/31/19 |
||||||
Operating income (loss) |
$ 17,099 |
$ 18,147 |
$ 10,868 |
$ (22,249) |
$ 23,865 |
|
Non-GAAP adjustments (1) |
4,676 |
976 |
432 |
8,955 |
15,039 |
|
Adjusted operating income (loss) |
$ 21,775 |
$ 19,123 |
$ 11,300 |
$ (13,294) |
$ 38,904 |
|
Operating income margin |
6.4% |
8.0% |
10.2% |
4.0% |
||
Adjusted operating income margin |
8.2% |
8.4% |
10.6% |
6.5% |
||
(1) See accompanying table of "Reconciliation of GAAP Results to Non-GAAP Measures" |
||||||
Consolidated EBITDA and Adjusted EBITDA |
||||||
Three Months Ended March 31, 2019 |
||||||
(unaudited and dollars in thousands) |
||||||
Net loss |
$ (65,837) |
|||||
Net loss from discontinued operations |
(75,925) |
|||||
Net income from continuing operations |
$ 10,088 |
|||||
Provision for income taxes |
3,114 |
|||||
Interest expense, net |
8,677 |
|||||
Depreciation and amortization |
13,968 |
|||||
Equity in net loss of equity-method investees |
205 |
|||||
Stock-based compensation, net |
3,937 |
|||||
Unrealized currency losses |
1,522 |
|||||
EBITDA |
$ 41,511 |
|||||
Project Terra costs and other |
9,259 |
|||||
Chief Executive Officer Succession Plan expense, net |
455 |
|||||
Warehouse/manufacturing facility start-up costs |
3,222 |
|||||
Plant closure related costs |
184 |
|||||
SKU rationalization |
505 |
|||||
Litigation and related expenses |
371 |
|||||
Adjusted EBITDA |
$ 55,507 |
THE HAIN CELESTIAL GROUP, INC. |
|||||||
Reconciliation of GAAP Results to Non-GAAP Measures |
|||||||
(unaudited and in thousands, except per share amounts) |
|||||||
Three Months Ended March 31, |
|||||||
2019 GAAP |
Adjustments |
2019 Adjusted |
|||||
Net sales |
$ 599,797 |
- |
$ 599,797 |
||||
Cost of sales |
474,528 |
(4,153) |
470,375 |
||||
Gross profit |
125,269 |
4,153 |
129,422 |
||||
Operating expenses (a) |
91,541 |
(1,023) |
90,518 |
||||
Project Terra costs and other |
9,408 |
(9,408) |
- |
||||
Chief Executive Officer Succession Plan expense, net |
455 |
(455) |
- |
||||
Operating income |
23,865 |
15,039 |
38,904 |
||||
Interest and other expense (income), net (b) |
10,458 |
(1,522) |
8,936 |
||||
Provision for income taxes |
3,114 |
4,963 |
8,077 |
||||
Net income from continuing operations |
10,088 |
11,598 |
21,686 |
||||
Net (loss) income from discontinued operations, net of tax |
(75,925) |
75,925 |
- |
||||
Net (loss) income |
(65,837) |
87,523 |
21,686 |
||||
Diluted net income per common share from continuing operations |
0.10 |
0.11 |
0.21 |
||||
Diluted net (loss) income per common share from discontinued operations |
(0.73) |
0.73 |
- |
||||
Diluted net (loss) income per common share |
(0.63) |
0.84 |
0.21 |
||||
Detail of Adjustments: |
|||||||
Three Months Ended |
|||||||
Warehouse/manufacturing facility start-up costs |
$ 3,222 |
||||||
Plant closure related costs |
426 |
||||||
SKU rationalization |
505 |
||||||
Cost of sales |
4,153 |
||||||
Gross profit |
4,153 |
||||||
Stock-based compensation acceleration |
583 |
||||||
Litigation and related expenses |
371 |
||||||
Plant closure related costs |
69 |
||||||
Operating expenses (a) |
1,023 |
||||||
Project Terra costs and other |
9,408 |
||||||
Project Terra costs and other |
9,408 |
||||||
Chief Executive Officer Succession Plan expense, net |
455 |
||||||
Chief Executive Officer Succession Plan expense, net |
455 |
||||||
Operating income |
15,039 |
||||||
Unrealized currency losses |
1,522 |
||||||
Interest and other expense (income), net (b) |
1,522 |
||||||
Income tax related adjustments |
(4,963) |
||||||
Provision for income taxes |
(4,963) |
||||||
Net income from continuing operations |
$ 11,598 |
||||||
(a)Operating expenses include amortization of acquired intangibles, selling, general, and administrative expenses and long-lived asset and intangibles impairment. |
|||||||
(b)Interest and other expenses, net includes interest and other financing expenses, net and other expense (income), net. |
View original content:http://www.prnewswire.com/news-releases/hain-celestial-reports-fourth-quarter-and-fiscal-year-2019-financial-results-300908828.html
SOURCE The
James Langrock / Katie Turner, The Hain Celestial Group, Inc., 516-587-5000