CORRECTION -- Hain Celestial Reports Second Quarter 2023 Financial Results

02/07/2023

Net Income of $11.0 million; Adjusted Net Income of $18.3 million

Adjusted EBITDA on Constant Currency Basis of $52.7 million

Reaffirming Full Year Fiscal 2023 Guidance

In a release issued under the same headline earlier today by The Hain Celestial Group, Inc. (Nasdaq: HAIN), please note in the North America and International sections of the SEGMENT HIGHLIGHTS section, the third sentences in the third paragraphs have been corrected. The corrected release follows.

LAKE SUCCESS, N.Y., Feb. 07, 2023 (GLOBE NEWSWIRE) -- The Hain Celestial Group, Inc. (Nasdaq: HAIN) (“Hain Celestial”, “Hain” or the “Company”), a leading organic and natural products company with operations in North America, Europe, Asia and the Middle East providing consumers with A Healthier Way of Life®, today reported financial results for the second quarter ended December 31, 2022.

“I am honored and excited to be a part of the next phase of growth for our Company,” said Wendy P. Davidson, President and Chief Executive Officer. “In my first few weeks, I have witnessed firsthand what attracted me to the Company: leading natural and organic brands with strong growth potential, a simplified portfolio, and an organization passionate to live our purpose to inspire Healthier Living for All through healthier people, products, and planet. I look forward to continuing the work to transform our business and build a sustainable, profitable, high-growth global brand leader in the better-for-you consumer space.”

“We reported solid second quarter results, ahead of our guidance on both adjusted gross margin and adjusted EBITDA on a constant currency basis,” said Christopher J. Bellairs, Executive Vice President and Chief Financial Officer. “We continued to see sequential improvements in both the International and North American business units. While we experienced some retailer inventory reductions in North America that impacted our topline results, we continue to see strong momentum in key categories such as better-for-you snacks, baby, and yogurt. Additionally, while the European market remains somewhat uncertain, we see early indications of stabilization.”

FINANCIAL HIGHLIGHTS*

Summary of Second Quarter Results Compared to the Prior Year Period

  • Net sales decreased 5% to $454.2 million compared to the prior year period.
  • When adjusted for foreign exchange, acquisitions, divestitures and discontinued brands, net sales decreased 2% compared to the prior year period.
  • Gross profit margin of 22.9%, a 170-basis point decrease from the prior year period.
  • Adjusted gross profit margin of 22.9%, a 170-basis point decrease from the prior year period.
  • Net income of $11.0 million compared to $30.9 million in the prior year period; net income margin of 2.4%, a 410-basis point decrease from the prior year period.
  • Adjusted net income of $18.3 million compared to $34.3 million in prior year period; adjusted net income margin of 4.0%, a 318-basis point decrease from the prior year period.
  • Adjusted EBITDA on a constant currency basis of $52.7 million compared to $59.3 million in the prior year period; Adjusted EBITDA margin on a constant currency basis of 11.0%, a 144-basis point decrease compared to the prior year period.
  • Earnings per diluted share (“EPS”) of $0.12 compared to $0.33 in the prior year period.
  • Adjusted EPS of $0.20 compared to $0.36 in the prior year period.

* 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 and other non-GAAP financial calculations are provided in the tables included in this press release.

SEGMENT HIGHLIGHTS

The Company operates under two reportable segments: North America and International.

North America
North America net sales were $282.4 million, a 3% increase compared to the prior year period. When adjusted for foreign exchange, acquisitions, divestitures and discontinued brands, net sales decreased by 2% from the prior year period mainly due to retailer inventory adjustments, especially in tea, and lower sales in personal care, partially offset by higher sales in snacks.

Segment gross profit was $71.1 million, an increase of 5% from the prior year period. Adjusted gross profit was $71.1 million, an increase of 5% from the prior year period. Gross margin and adjusted gross margin were both 25.2%, representing a 60-basis point and 50-basis point increase from the prior year period, respectively. The increase was mainly driven by pricing increases and cost improvements driven by higher productivity, partially offset by inflation.

Segment operating income was $32.3 million, a 19% increase from the prior year period. Adjusted operating income was $32.3 million, a 12% increase from the prior year period. Operating income margin was 11.4%, a 160-basis point increase from the prior year period, and adjusted operating income margin was 11.5%, a 100-basis point increase from the prior year period. The increase was mainly driven by pricing increases to offset inflation, productivity, and lower marketing spend.

Adjusted EBITDA on a constant currency basis was $38.8 million, a 16% increase from the prior year period. Adjusted EBITDA margin on a constant currency basis was 13.6%, a 150-basis point increase from the prior year period.

International
International net sales were $171.8 million, a 15% decrease compared to the prior year period. When adjusted for foreign exchange, net sales decreased 3% compared to the prior year period mainly due to continued softness in plant-based categories in Europe.

Segment gross profit was $32.7 million, a 34% decrease from the prior year period. Adjusted gross profit was $32.7 million, a decrease of 34% from the prior year period. Gross margin and adjusted gross margin were both 19.0%, representing a 550-basis point and 540-basis point decrease from the prior year period, respectively. The decrease in gross profit was mainly due to the aforementioned decrease in sales, as well as higher energy and supply chain costs and under-absorption of overhead costs at our manufacturing facilities.

Segment operating income was $11.9 million, a 56% decrease from the prior year period. Adjusted operating income was $12.5 million, a decrease of 55% from the prior year period. Operating income margin was 6.9%, a 670-basis point decrease from the prior year period, and adjusted operating income margin was 7.3%, a 640-basis point decrease from the prior year period. The decrease was mainly due to lower gross profit resulting from a decline in sales, as well as higher energy and supply chain costs and under-absorption of overhead costs at our manufacturing facilities.

Adjusted EBITDA on a constant currency basis was $21.9 million, a 36% decline from the prior year period. Adjusted EBITDA margin on a constant currency basis was 11.2%, a 580-basis point decline from the prior year period.

FULL YEAR FISCAL 2023 GUIDANCE**

The Company is reaffirming its financial guidance for adjusted net sales and adjusted EBITDA on a constant currency basis of -1% to +4% compared to the prior year, driven by:

  • Stable North American topline performance with moderate price elasticities and inflation starting to plateau
  • International performance returning to growth in the second half of the year, with additional pricing actions, a benefit from private label offerings, and the lapping of both the beginning of the Russia-Ukraine war and the loss of the co-manufacturing contract and
  • Overall gross margin progression versus the prior year through continued improvement in supply chain performance with improved service levels, robust productivity, and continued cost management

“We are encouraged that we continued to see sequential improvement in our business and remain on track to deliver on our 2023 financial guidance,” added Mr. Bellairs. “With the unprecedented industry-wide supply chain challenges largely behind us, we look forward to increased investment behind our brands to drive topline growth.”

** The forward-looking non-GAAP financial measures included in this section are not reconciled to the comparable forward-looking GAAP financial measures. The Company is not able to reconcile these forward-looking non-GAAP financial measures to their most directly comparable forward-looking GAAP financial measures without unreasonable efforts because the Company is unable to predict with a reasonable degree of certainty the type and extent of certain items that would be expected to impact GAAP measures but would not impact the non-GAAP measures. Such items may include certain litigation and related expenses, transaction costs associated with acquisitions and divestitures, productivity and transformation costs, impairments, gains or losses on sales of assets and businesses, foreign exchange movements and other items. The unavailable information could have a significant impact on the Company’s GAAP financial results.

Contacts:
Investor Relations:
Chris Mandeville
ICR
hain@icrinc.com

Media:
Robin Shallow
robin@robincomm.com

Conference Call and Webcast Information

Hain Celestial will host a conference call and webcast today at 8:30 AM Eastern Time to discuss its results and business outlook. Investors interested in participating in the live call can dial 877-407-9716 or 201-493-6779. The call will be webcast and the accompanying presentation will be available under the Investor Relations section of the Company’s website at www.hain.com.

About The Hain Celestial Group, Inc.
The Hain Celestial Group, Inc. (Nasdaq: HAIN) is a leading organic and natural products company that has been committed to creating A Healthier Way of Life® since 1993. Headquartered in Lake Success, NY with operations in North America, Europe, Asia and the Middle East, Hain Celestial’s food and beverage brands include Celestial Seasonings®, Clarks™, Cully & Sully®, Earth’s Best®, Ella’s Kitchen®, Frank Cooper’s®, Garden of Eatin’®, Hartley’s®, Health Valley®, Imagine®, Joya®, Lima®, Linda McCartney’s® (under license), MaraNatha®, Natumi®, New Covent Garden Soup Co.®, ParmCrisps®, Robertson’s®, Rose’s® (under license), Sensible Portions®, Spectrum®, Sun-Pat®, Terra®, The Greek Gods®, Thinsters®, Yorkshire Provender® and Yves Veggie Cuisine®. Hain Celestial’s personal care brands include Alba Botanica®, Avalon Organics®, JASON®, Live Clean® and Queen Helene®. For more information, visit hain.com.

Forward-Looking Statements
This press release contains forward-looking statements within the meaning of safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such statements involve risks, uncertainties and assumptions. If the risks or uncertainties ever materialize or the assumptions prove incorrect, our results may differ materially from those expressed or implied by such forward-looking statements. The words “believe,” “expect,” “anticipate,” “may,” “should,” “plan,” “intend,” “potential,” “will” and similar expressions are intended to identify such forward-looking statements. Forward-looking statements include, among other things, our beliefs or expectations relating to our future performance, results of operations and financial condition; foreign exchange and inflation rates; our strategic initiatives; our business strategy; our supply chain, including the availability and pricing of raw materials; our brand portfolio; pricing actions and product performance; current or future macroeconomic trends; and future corporate acquisitions or dispositions.

Risks and uncertainties that may cause actual results to differ materially from forward-looking statements include: challenges and uncertainty resulting from the impact of competition; our ability to manage our supply chain effectively; input cost inflation, including with respect to freight and other distribution costs; foreign currency exchange risk; risks arising from the Russia-Ukraine war; disruption of operations at our manufacturing facilities; reliance on independent contract manufacturers; changes to consumer preferences; customer concentration; reliance on independent distributors; the availability of natural and organic ingredients; risks associated with operating internationally; pending and future litigation, including litigation related to Earth’s Best® baby food products; risks associated with outsourcing arrangements; our ability to execute our cost reduction initiatives and related strategic initiatives; our ability to identify and complete acquisitions or divestitures and our level of success in integrating acquisitions; our reliance on independent certification for a number of our products; the reputation of our Company and our brands; our ability to use and protect trademarks; general economic conditions; the United Kingdom’s exit from the European Union; cybersecurity incidents; disruptions to information technology systems; the impact of climate change; liabilities, claims or regulatory change with respect to environmental matters; potential liability if our products cause illness or physical harm; the highly regulated environment in which we operate; compliance with data privacy laws; compliance with our credit agreement; the discontinuation of LIBOR; challenges and uncertainty resulting from the COVID-19 pandemic; our ability to issue preferred stock; the adequacy of our insurance coverage; impairments in the carrying value of goodwill or other intangible assets; and other risks and matters described in our most recent Annual Report on Form 10-K and our other filings from time to time with the U.S. Securities and Exchange Commission.

We undertake no obligation to update forward-looking statements to reflect actual results or changes in assumptions or circumstances, except as required by applicable law.

Non-GAAP Financial Measures
This press release and the accompanying tables include non-GAAP financial measures, including, among others, adjusted operating income and its related margin, adjusted gross profit and its related margin, adjusted net income and its related margin, adjusted earnings per diluted share, net sales adjusted for the impact of foreign exchange, acquisitions, divestitures and discontinued brands, adjusted EBITDA and its related margin, adjusted EBITDA on a constant currency basis and its related margin and operating free cash flows. The reconciliations of historic non-GAAP financial measures to the comparable GAAP financial measures are provided in the tables below. Management believes that the non-GAAP financial measures presented provide useful additional information to investors about current trends in the Company’s operations and are useful for period-over-period comparisons of operations. These non-GAAP financial measures should not be considered in isolation or as a substitute for the comparable GAAP measures. In addition, these non-GAAP measures may not be the same as similar measures provided by other companies due to potential differences in methods of calculation and items being excluded. They should be read only in connection with the Company’s Consolidated Statements of Operations and Cash Flows presented in accordance with GAAP.

The Company provides net sales adjusted for the impact of foreign currency, acquisitions, divestitures and discontinued brands to demonstrate 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 believes presenting net sales adjusted for the impact of foreign 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 net sales adjusted for the impact of foreign currency, 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 monthly foreign currency exchange rate between the current fiscal period and the corresponding period of the prior fiscal year.

To present net sales adjusted for the impact of acquisitions, the net sales of an acquired business are excluded from fiscal quarters constituting or falling within the current period and prior period where the applicable fiscal quarter in the prior period did not include the acquired business for the entire quarter. To present net sales adjusted for the impact of divestitures and discontinued brands, the net sales of a divested business or discontinued brand are excluded from all periods.

The Company provides adjusted EBITDA and adjusted EBITDA on a constant currency basis because 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. The Company believes presenting adjusted EBITDA on a constant currency basis provides useful information to investors because it provides transparency to underlying performance in the Company’s adjusted EBITDA by excluding the effect that foreign currency exchange rate fluctuations have on period-to-period comparability given the volatility in foreign currency exchange markets.

The Company defines adjusted EBITDA as net income before net interest expense, income taxes, depreciation and amortization, equity in net loss of equity-method investees, stock-based compensation, net, unrealized currency losses (gains), certain litigation and related costs, CEO succession costs, plant closure related costs, net, productivity and transformation costs, warehouse and manufacturing consolidation and other costs, costs associated with acquisitions, divestitures and other transactions, gains on sales of assets, certain inventory write-downs, long-lived asset impairments and other adjustments. Adjusted EBITDA on a constant currency basis reflects adjusted EBITDA, as defined above, adjusted for the impact of foreign currency. To present adjusted EBITDA on a constant currency basis, current period adjusted EBITDA 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 monthly foreign currency exchange rate between the current fiscal period and the corresponding period of the prior fiscal year.

The Company views operating free cash flows as an important measure because it is one factor in evaluating the amount of cash available for discretionary investments. The Company defines operating free cash flows as cash used in or provided by operating activities (a GAAP measure) less purchases of property, plant and equipment.



THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES
Consolidated Statements of Operations
(unaudited and in thousands, except per share amounts)
               
  Second Quarter   Second Quarter Year to Date
    2023       2022       2023       2022  
               
Net sales $ 454,208     $ 476,941     $ 893,559     $ 931,844  
Cost of sales   350,351       359,646       695,367       709,131  
Gross profit   103,857       117,295       198,192       222,713  
Selling, general and administrative expenses   72,357       80,136       147,308       153,929  
Amortization of acquired intangible assets   2,785       2,049       5,573       4,144  
Productivity and transformation costs   986       2,786       1,759       6,769  
Long-lived asset impairment   340       303       340       303  
Operating income   27,389       32,021       43,212       57,568  
Interest and other financing expense, net   10,812       2,592       18,489       4,448  
Other income, net   (1,062 )     (9,070 )     (2,852 )     (9,858 )
Income before income taxes and equity in net loss of equity-method investees   17,639       38,499       27,575       62,978  
Provision for income taxes   6,357       7,145       8,988       11,687  
Equity in net loss of equity-method investees   316       465       698       991  
Net income $ 10,966     $ 30,889     $ 17,889     $ 50,300  
               
Net income per common share:              
Basic $ 0.12     $ 0.33     $ 0.20     $ 0.53  
Diluted $ 0.12     $ 0.33     $ 0.20     $ 0.52  
               
Shares used in the calculation of net income per common share:            
Basic   89,380       94,036       89,343       95,579  
Diluted   89,578       94,808       89,535       96,123  
               



THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(unaudited and in thousands)
       
  December 31, 2022   June 30, 2022
ASSETS      
Current assets:      
Cash and cash equivalents $ 43,437     $ 65,512  
Accounts receivable, net   177,058       170,661  
Inventories   324,525       308,034  
Prepaid expenses and other current assets   58,781       54,079  
Assets held for sale   1,500       1,840  
Total current assets   605,301       600,126  
Property, plant and equipment, net   294,635       297,405  
Goodwill   927,078       933,796  
Trademarks and other intangible assets, net   470,956       477,533  
Investments and joint ventures   13,260       14,456  
Operating lease right-of-use assets, net   101,374       114,691  
Other assets   25,554       20,377  
Total assets $ 2,438,158     $ 2,458,384  
LIABILITIES AND STOCKHOLDERS' EQUITY          
Current liabilities:      
Accounts payable $ 153,677     $ 174,765  
Accrued expenses and other current liabilities   85,168       86,833  
Current portion of long-term debt   7,602       7,705  
Total current liabilities   246,447       269,303  
Long-term debt, less current portion   870,800       880,938  
Deferred income taxes   95,131       95,044  
Operating lease liabilities, noncurrent portion   92,587       107,481  
Other noncurrent liabilities   24,552       22,450  
Total liabilities   1,329,517       1,375,216  
Stockholders' equity:      
Common stock   1,113       1,111  
Additional paid-in capital   1,210,555       1,203,126  
Retained earnings   786,987       769,098  
Accumulated other comprehensive loss   (163,346 )     (164,482 )
    1,835,309       1,808,853  
Less: Treasury stock   (726,668 )     (725,685 )
Total stockholders' equity   1,108,641       1,083,168  
Total liabilities and stockholders' equity $ 2,438,158     $ 2,458,384  
       



THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(unaudited and in thousands)
               
  Second Quarter   Second Quarter Year to Date
    2023       2022       2023       2022  
CASH FLOWS FROM OPERATING ACTIVITIES              
Net income $ 10,966     $ 30,889     $ 17,889     $ 50,300  
Adjustments to reconcile net income to net cash provided by (used in) operating activities              
Depreciation and amortization   12,155       10,903       24,125       21,758  
Deferred income taxes   (486 )     (1,166 )     (1,983 )     (3,271 )
Equity in net loss of equity-method investees   316       465       698       991  
Stock-based compensation, net   3,435       4,156       7,429       8,443  
Long-lived asset impairment   340       303       340       303  
Gain on sale of assets   (3,335 )     (8,645 )     (3,395 )     (8,921 )
Other non-cash items, net   (1,048 )     (393 )     (2,505 )     (1,486 )
Increase (decrease) in cash attributable to changes in operating assets and liabilities:              
Accounts receivable   3,053       21,813       (6,536 )     12,370  
Inventories   (1,722 )     196       (18,629 )     2,473  
Other current assets   (2,872 )     (6,026 )     (331 )     (5,126 )
Other assets and liabilities   2,830       3,342       4,178       1,776  
Accounts payable and accrued expenses   (21,168 )     (25,392 )     (23,932 )     (11,579 )
Net cash provided by (used in) operating activities   2,464       30,445       (2,652 )     68,031  
CASH FLOWS FROM INVESTING ACTIVITIES              
Purchases of property, plant and equipment   (6,840 )     (10,186 )     (14,055 )     (27,996 )
Acquisitions of businesses, net of cash acquired   -       (254,569 )     -       (254,569 )
Investments and joint ventures, net   242       (106 )     433       (514 )
Proceeds from sale of assets   7,512       10,570       7,608       10,734  
Net cash provided by (used in) investing activities   914       (254,291 )     (6,014 )     (272,345 )
CASH FLOWS FROM FINANCING ACTIVITIES              
Borrowings under bank revolving credit facility   105,000       420,000       185,000       540,000  
Repayments under bank revolving credit facility   (124,875 )     (325,000 )     (194,750 )     (330,000 )
Borrowings under term loan   -       300,000       -       300,000  
Payments of other debt, net   (87 )     (2,948 )     (159 )     (3,185 )
Share repurchases   -       (89,830 )     -       (266,933 )
Employee shares withheld for taxes   (754 )     (29,858 )     (983 )     (31,033 )
Net cash (used in) provided by financing activities   (20,716 )     272,364       (10,892 )     208,849  
Effect of exchange rate changes on cash   8,981       (278 )     (2,517 )     (3,204 )
Net (decrease) increase in cash and cash equivalents   (8,357 )     48,240       (22,075 )     1,331  
Cash and cash equivalents at beginning of period   51,794       28,962       65,512       75,871  
Cash and cash equivalents at end of period $ 43,437     $ 77,202     $ 43,437     $ 77,202  
               



THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES
Net Sales, Gross Profit and Operating Income (Loss) by Segment
(unaudited and in thousands)
               
  North America   International   Corporate/Other   Hain Consolidated
Net Sales              
Net sales - Q2 FY23 $ 282,361     $ 171,847     $ -     $ 454,208  
Net sales - Q2 FY22 $ 275,014     $ 201,927     $ -     $ 476,941  
% change - FY23 net sales vs. FY22 net sales   2.7 %     (14.9 )%         (4.8 )%
               
Gross Profit              
Q2 FY23              
Gross profit $ 71,127     $ 32,730     $ -     $ 103,857  
Non-GAAP adjustments(1)   22       (6 )     -       16  
Adjusted gross profit $ 71,149     $ 32,724     $ -     $ 103,873  
% change - FY23 gross profit vs. FY22 gross profit   5.0 %     (34.0 )%         (11.5 )%
% change - FY23 adjusted gross profit vs. FY22 adjusted gross profit   4.8 %     (33.8 )%         (11.5 )%
Gross margin   25.2 %     19.0 %         22.9 %
Adjusted gross margin   25.2 %     19.0 %         22.9 %
               
Q2 FY22              
Gross profit $ 67,721     $ 49,574     $ -     $ 117,295  
Non-GAAP adjustments(1)   183       (168 )     -       15  
Adjusted gross profit $ 67,904     $ 49,406     $ -     $ 117,310  
Gross margin   24.6 %     24.6 %         24.6 %
Adjusted gross margin   24.7 %     24.5 %         24.6 %
               
Operating income (loss)              
Q2 FY23              
Operating income (loss) $ 32,262     $ 11,940     $ (16,813 )   $ 27,389  
Non-GAAP adjustments(1)   75       525       7,363       7,963  
Adjusted operating income (loss) $ 32,337     $ 12,465     $ (9,450 )   $ 35,352  
% change - FY23 operating income (loss) vs. FY22 operating income (loss)   18.8 %     (56.4 )%     (25.3 )%     (14.5 )%
% change - FY23 adjusted operating income (loss) vs. FY22 adjusted operating income (loss)   11.6 %     (55.1 )%     (14.2 )%     (22.7 )%
Operating income margin   11.4 %     6.9 %         6.0 %
Adjusted operating income margin   11.5 %     7.3 %         7.8 %
               
Q2 FY22              
Operating income (loss) $ 27,162     $ 27,368     $ (22,509 )   $ 32,021  
Non-GAAP adjustments(1)   1,802       396       11,498       13,696  
Adjusted operating income (loss) $ 28,964     $ 27,764     $ (11,011 )   $ 45,717  
Operating income margin   9.9 %     13.6 %         6.7 %
Adjusted operating income margin   10.5 %     13.7 %         9.6 %
               
(1) See accompanying table "Adjusted Gross Profit, Adjusted Operating Income, Adjusted Net Income and Adjusted EPS"    
               



THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES
Net Sales, Gross Profit and Operating Income (Loss) by Segment
(unaudited and in thousands)
               
  North America   International   Corporate/Other   Hain Consolidated
Net Sales              
Net sales - Q2 FY23 YTD $ 570,757     $ 322,802     $ -     $ 893,559  
Net sales - Q2 FY22 YTD $ 540,539     $ 391,305     $ -     $ 931,844  
% change - FY23 net sales vs. FY22 net sales   5.6 %     (17.5 )%         (4.1 )%
               
Gross Profit              
Q2 FY23 YTD              
Gross profit $ 136,662     $ 61,530     $ -     $ 198,192  
Non-GAAP adjustments(1)   52       -       -       52  
Adjusted gross profit $ 136,714     $ 61,530     $ -     $ 198,244  
% change - FY23 gross profit vs. FY22 gross profit   9.7 %     (37.3 )%         (11.0 )%
% change - FY23 adjusted gross profit vs. FY22 adjusted gross profit   7.5 %     (37.8 )%         (12.3 )%
Gross margin   23.9 %     19.1 %         22.2 %
Adjusted gross margin   24.0 %     19.1 %         22.2 %
               
Q2 FY22 YTD              
Gross profit $ 124,530     $ 98,183     $ -     $ 222,713  
Non-GAAP adjustments(1)   2,593       707       -       3,300  
Adjusted gross profit $ 127,123     $ 98,890     $ -     $ 226,013  
Gross margin   23.0 %     25.1 %         23.9 %
Adjusted gross margin   23.5 %     25.3 %         24.3 %
               
Operating income (loss)              
Q2 FY23 YTD              
Operating income (loss) $ 56,707     $ 19,615     $ (33,110 )   $ 43,212  
Non-GAAP adjustments(1)   411       852       11,301       12,564  
Adjusted operating income (loss) $ 57,118     $ 20,467     $ (21,809 )   $ 55,776  
% change - FY23 operating income (loss) vs. FY22 operating income (loss)   28.9 %     (61.9 )%     (12.6 )%     (24.9 )%
% change - FY23 adjusted operating income (loss) vs. FY22 adjusted operating income (loss)   15.4 %     (61.4 )%     (2.9 )%     (30.3 )%
Operating income margin   9.9 %     6.1 %         4.8 %
Adjusted operating income margin   10.0 %     6.3 %         6.2 %
               
Q2 FY22 YTD              
Operating income (loss) $ 44,004     $ 51,437     $ (37,873 )   $ 57,568  
Non-GAAP adjustments(1)   5,497       1,572       15,424       22,493  
Adjusted operating income (loss) $ 49,501     $ 53,009     $ (22,449 )   $ 80,061  
Operating income margin   8.1 %     13.1 %         6.2 %
Adjusted operating income margin   9.2 %     13.5 %         8.6 %
               
(1) See accompanying table "Adjusted Gross Profit, Adjusted Operating Income, Adjusted Net Income and Adjusted EPS"    



THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES
Adjusted Gross Profit, Adjusted Operating Income, Adjusted Net Income and Adjusted EPS
(unaudited and in thousands, except per share amounts)
               
Reconciliation of Gross Profit, GAAP to Gross Profit, as Adjusted:              
  Second Quarter   Second Quarter Year to Date
    2023       2022       2023       2022  
Gross profit, GAAP $ 103,857     $ 117,295     $ 198,192     $ 222,713  
Adjustments to Cost of sales:              
Inventory write-down   -       (46 )     -       (46 )
Plant closure related costs, net   16       (188 )     52       808  
Warehouse/manufacturing consolidation and other costs, net   -       249       -       2,538  
Gross profit, as adjusted $ 103,873     $ 117,310     $ 198,244     $ 226,013  
               
Reconciliation of Operating Income, GAAP to Operating Income, as Adjusted:            
  Second Quarter   Second Quarter Year to Date
    2023       2022       2023       2022  
Operating income, GAAP $ 27,389     $ 32,021     $ 43,212     $ 57,568  
Adjustments to Cost of sales:              
Inventory write-down   -       (46 )     -       (46 )
Plant closure related costs, net   16       (188 )     52       808  
Warehouse/manufacturing consolidation and other costs, net   -       249       -       2,538  
               
Adjustments to Operating expenses(a):              
CEO succession   5,113       -       5,113       -  
Transaction and integration costs, net   402       8,963       1,769       8,732  
Certain litigation expenses, net(b)   2,482       1,624       4,945       3,384  
Long-lived asset impairment   340       303       340       303  
Plant closure related costs, net   37       5       (1 )     5  
Productivity and transformation costs   986       2,786       1,759       6,769  
Warehouse/manufacturing consolidation and other costs, net   (1,413 )     -       (1,413 )     -  
Operating income, as adjusted $ 35,352     $ 45,717     $ 55,776     $ 80,061  
               
Reconciliation of Net Income, GAAP to Net Income, as Adjusted:              
  Second Quarter   Second Quarter Year to Date
    2023       2022       2023       2022  
Net income, GAAP $ 10,966     $ 30,889     $ 17,889     $ 50,300  
Adjustments to Cost of sales:              
Inventory write-down   -       (46 )     -       (46 )
Plant closure related costs, net   16       (188 )     52       808  
Warehouse/manufacturing consolidation and other costs, net   -       249       -       2,538  
               
Adjustments to Operating expenses(a):              
CEO succession   5,113       -       5,113       -  
Transaction and integration costs, net   402       8,963       1,769       8,732  
Certain litigation expenses, net(b)   2,482       1,624       4,945       3,384  
Long-lived asset impairment   340       303       340       303  
Plant closure related costs, net   37       5       (1 )     5  
Productivity and transformation costs   986       2,786       1,759       6,769  
Warehouse/manufacturing consolidation and other costs, net   (1,413 )     -       (1,413 )     -  
               
Adjustments to Interest and other expense (income), net(c):              
Gain on sale of assets   (3,355 )     (8,656 )     (3,395 )     (9,102 )
Unrealized currency losses (gains)   2,160       (480 )     449       (1,503 )
               
Adjustments to Provision for income taxes:              
Net tax impact of non-GAAP adjustments   526       (1,110 )     (20 )     (4,020 )
Net income, as adjusted $ 18,260     $ 34,339     $ 27,487     $ 58,168  
Net income margin   2.4 %     6.5 %     2.0 %     5.4 %
Adjusted net income margin   4.0 %     7.2 %     3.1 %     6.2 %
               
Diluted shares used in the calculation of net income per common share:   89,578       94,808       89,535       96,123  
               
Diluted net income per common share, GAAP $ 0.12     $ 0.33     $ 0.20     $ 0.52  
Diluted net income per common share, as adjusted $ 0.20     $ 0.36     $ 0.31     $ 0.61  
               
(a) Operating expenses include amortization of acquired intangibles, selling, general and administrative expenses, long-lived asset impairment and productivity and transformation costs.
(b) Expenses and items relating to securities class action and baby food litigation.            
(c) Interest and other expense (income), net includes interest and other financing expenses, net, unrealized currency losses (gains), gain on sale of assets and other expense, net.
               



THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES
Adjusted Net Sales Growth
(unaudited and in thousands)
           
Q2 FY23 North America   International   Hain Consolidated
Net sales $ 282,361     $ 171,847     $ 454,208  
Acquisitions, divestitures and discontinued brands   (16,849 )     -       (16,849 )
Impact of foreign currency exchange   2,075       23,720       25,795  
Net sales on a constant currency basis adjusted for acquisitions, divestitures and discontinued brands $ 267,587     $ 195,567     $ 463,154  
           
Q2 FY22          
Net sales $ 275,014     $ 201,927     $ 476,941  
Acquisitions, divestitures and discontinued brands   (2,280 )     -       (2,280 )
Net sales adjusted for acquisitions, divestitures and discontinued brands $ 272,734     $ 201,927     $ 474,661  
           
Net sales growth (decline)   2.7 %     (14.9 )%     (4.8 )%
Impact of acquisitions, divestitures and discontinued brands   (5.4 )%     -       (3.0 )%
Impact of foreign currency exchange   0.8 %     11.7 %     5.4 %
Net sales decline on a constant currency basis adjusted for acquisitions, divestitures and discontinued brands   (1.9 )%     (3.2 )%     (2.4 )%
           
Q2 FY23 YTD North America   International   Hain Consolidated
Net sales $ 570,757     $ 322,802     $ 893,559  
Acquisitions, divestitures and discontinued brands   (34,499 )     -       (34,499 )
Impact of foreign currency exchange   3,143       49,506       52,649  
Net sales on a constant currency basis adjusted for acquisitions, divestitures and discontinued brands $ 539,401     $ 372,308     $ 911,709  
           
Q2 FY22 YTD          
Net sales $ 540,539     $ 391,305     $ 931,844  
Acquisitions, divestitures and discontinued brands   (4,832 )     -       (4,832 )
Net sales adjusted for acquisitions, divestitures and discontinued brands $ 535,707     $ 391,305     $ 927,012  
           
Net sales growth (decline)   5.6 %     (17.5 )%     (4.1 )%
Impact of acquisitions, divestitures and discontinued brands   (5.5 )%     -       (3.2 )%
Impact of foreign currency exchange   0.6 %     12.7 %     5.6 %
Net sales growth (decline) on a constant currency basis adjusted for acquisitions, divestitures and discontinued brands   0.7 %     (4.8 )%     (1.7 )%
           



THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES
Adjusted EBITDA
(unaudited and in thousands)
               
  Second Quarter   Second Quarter Year to Date
    2023       2022       2023       2022  
               
Net income $ 10,966     $ 30,889     $ 17,889     $ 50,300  
               
Depreciation and amortization   12,155       10,903       24,125       21,758  
Equity in net loss of equity-method investees   316       465       698       991  
Interest expense, net   10,379       1,685       17,658       2,831  
Provision for income taxes   6,357       7,145       8,988       11,687  
Stock-based compensation, net   3,435       4,156       7,429       8,443  
Unrealized currency losses (gains)   2,160       (480 )     449       (1,503 )
Litigation and related costs              
Certain litigation expenses, net(a)   2,482       1,624       4,945       3,384  
Restructuring activities              
CEO succession   5,113       -       5,113       -  
Plant closure related costs, net   53       (183 )     51       813  
Productivity and transformation costs   986       2,247       1,759       5,451  
Warehouse/manufacturing consolidation and other costs, net   (1,972 )     249       (1,972 )     2,538  
Acquisitions, divestitures and other              
Transaction and integration costs, net   402       8,963       1,769       8,732  
Gain on sale of assets   (3,355 )     (8,656 )     (3,395 )     (9,102 )
Impairment charges              
Inventory write-down   -       (46 )     -       (46 )
Long-lived asset impairment   340       303       340       303  
Adjusted EBITDA $ 49,817     $ 59,264     $ 85,846     $ 106,580  
               
(a) Expenses and items relating to securities class action and baby food litigation.        
               



THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES
Adjusted EBITDA by Segment
(unaudited and in thousands)
               
Q2 FY23 North America   International   Corporate/ Other   Hain Consolidated
Operating income (loss) $ 32,262     $ 11,940     $ (16,813 )   $ 27,389  
Depreciation and amortization   4,803       6,300       1,052       12,155  
Stock-based compensation, net   1,273       773       1,389       3,435  
Certain litigation expenses, net(a)   -       -       2,482       2,482  
CEO succession   -       -       5,113       5,113  
Plant closure related costs, net   58       (5 )     -       53  
Productivity and transformation costs   29       521       436       986  
Warehouse/manufacturing consolidation and other costs, net   -       -       (1,972 )     (1,972 )
Transaction and integration costs, net   (11 )     9       404       402  
Long-lived asset impairment   -       -       340       340  
Other   96       (296 )     (366 )     (566 )
Adjusted EBITDA $ 38,510     $ 19,242     $ (7,935 )   $ 49,817  
               
Q2 FY22              
Operating income (loss) $ 27,162     $ 27,368     $ (22,509 )   $ 32,021  
Depreciation and amortization   3,654       6,295       954       10,903  
Stock-based compensation, net   778       346       3,032       4,156  
Certain litigation expenses, net(a)   -       -       1,624       1,624  
Plant closure related costs   122       (305 )     -       (183 )
Productivity and transformation costs   1,577       255       415       2,247  
Warehouse/manufacturing consolidation and other costs, net   106       143       -       249  
Transaction and integration costs, net   43       -       8,920       8,963  
Inventory write-down   (46 )     -       -       (46 )
Long-lived asset impairment   -       303       -       303  
Other   (59 )     (106 )     (808 )     (973 )
Adjusted EBITDA $ 33,337     $ 34,299     $ (8,372 )   $ 59,264  
               
(a) Expenses and items relating to securities class action and baby food litigation.            



THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES
Adjusted EBITDA by Segment
(unaudited and in thousands)
               
Q2 FY23 YTD North America   International   Corporate/ Other   Hain Consolidated
Operating income (loss) $ 56,707     $ 19,615     $ (33,110 )   $ 43,212  
Depreciation and amortization   9,695       12,895       1,535       24,125  
Stock-based compensation, net   2,356       1,164       3,909       7,429  
Certain litigation expenses, net(a)   -       -       4,945       4,945  
CEO succession   -       -       5,113       5,113  
Plant closure related costs, net   53       (2 )     -       51  
Productivity and transformation costs   370       859       530       1,759  
Warehouse/manufacturing consolidation and other costs, net   -       -       (1,972 )     (1,972 )
Transaction and integration costs, net   (11 )     (6 )     1,786       1,769  
Long-lived asset impairment   -       -       340       340  
Other   121       (336 )     (710 )     (925 )
Adjusted EBITDA $ 69,291     $ 34,189     $ (17,634 )   $ 85,846  
               
Q2 FY22 YTD              
Operating income (loss) $ 44,004     $ 51,437     $ (37,873 )   $ 57,568  
Depreciation and amortization   7,396       12,705       1,657       21,758  
Stock-based compensation, net   1,414       1,067       5,962       8,443  
Certain litigation expenses, net(a)   -       -       3,384       3,384  
Plant closure related costs, net   1,118       (305 )     -       813  
Productivity and transformation costs   3,202       554       1,695       5,451  
Warehouse/manufacturing consolidation and other costs, net   1,519       1,019       -       2,538  
Transaction and integration costs, net   (298 )     -       9,030       8,732  
Inventory write-down   (46 )     -       -       (46 )
Long-lived asset impairment   -       303       -       303  
Other   (870 )     (47 )     (1,447 )     (2,364 )
Adjusted EBITDA $ 57,439     $ 66,733     $ (17,592 )   $ 106,580  
               
(a) Expenses and items relating to securities class action and baby food litigation.            
               



THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES
Adjusted EBITDA and Adjusted EBITDA Margin at Constant Currency by Segment
(unaudited and in thousands)
               
Q2 FY23 North America   International   Corporate/ Other   Hain Consolidated
Adjusted EBITDA $ 38,510     $ 19,242     $ (7,935 )   $ 49,817  
Impact of foreign currency exchange   283       2,626       -       2,909  
Adjusted EBITDA on a constant currency basis $ 38,793     $ 21,868     $ (7,935 )   $ 52,726  
               
Net sales on a constant currency basis $ 284,436     $ 195,567         $ 480,003  
Adjusted EBITDA margin on a constant currency basis   13.6 %     11.2 %         11.0 %
               
Q2 FY22              
Adjusted EBITDA $ 33,337     $ 34,299     $ (8,372 )   $ 59,264  
               
Net sales $ 275,014     $ 201,927         $ 476,941  
Adjusted EBITDA margin   12.1 %     17.0 %         12.4 %
               
Q2 FY23 vs. Q2 FY22              
Adjusted EBITDA growth on a constant currency basis (%)   16.4 %     (36.2 )%     5.2 %     (11.0 )%
               
Adjusted EBITDA margin change on a constant currency basis (bps)   152       (580 )         (144 )
               
Q2 FY23 YTD North America   International   Corporate/ Other   Hain Consolidated
Adjusted EBITDA $ 69,291     $ 34,189     $ (17,634 )   $ 85,846  
Impact of foreign currency exchange   363       5,164       -       5,527  
Adjusted EBITDA on a constant currency basis $ 69,654     $ 39,353     $ (17,634 )   $ 91,373  
               
Net sales on a constant currency basis $ 573,900     $ 372,308         $ 946,208  
Adjusted EBITDA margin on a constant currency basis   12.1 %     10.6 %         9.7 %
               
Q2 FY22 YTD              
Adjusted EBITDA $ 57,439     $ 66,733     $ (17,592 )   $ 106,580  
               
Net sales $ 540,539     $ 391,305         $ 931,844  
Adjusted EBITDA margin   10.6 %     17.1 %         11.4 %
               
Q2 FY23 YTD vs. Q2 FY22 YTD              
Adjusted EBITDA growth on a constant currency basis (%)   21.3 %     (41.0 )%     (0.2 )%     (14.3 )%
               
Adjusted EBITDA margin change on a constant currency basis (bps)   151       (648 )         (178 )
               



THE HAIN CELESTIAL GROUP, INC. AND SUBSIDIARIES
Operating Free Cash Flows
(unaudited and in thousands)
               
  Second Quarter   Second Quarter Year to Date
    2023       2022       2023       2022  
               
Net cash provided by (used in) operating activities $ 2,464     $ 30,445     $ (2,652 )   $ 68,031  
Purchases of property, plant and equipment   (6,840 )     (10,186 )     (14,055 )     (27,996 )
Operating free cash flows $ (4,376 )   $ 20,259     $ (16,707 )   $ 40,035  
               

 

 


Primary Logo

Source: The Hain Celestial Group, Inc.

Back to Top