Hain Celestial Reports Fourth Quarter and Fiscal Year 2018 Financial Results
"We continued to execute on our global strategic objectives, with marketing investments in our core brands and incremental savings and productivity through Project Terra, although a number of cost and operational headwinds in
FINANCIAL HIGHLIGHTS1
Summary of Fourth Quarter Results from Continuing Operations2
- Net sales increased 3% to
$619.6 million compared to the prior year period, or a 1% decrease on a constant currency basis, primarily reflecting low double digit net sales increases from theUnited Kingdom and Rest of World reporting segments, which includes theCanada andEurope operating segments, partially offset by a mid-single digit net sales decrease fromthe United States reporting segment. When adjusted for Foreign Exchange and Acquisitions, Divestitures and certain other items, including the 2017 and 2018 Project Terra Stock Keeping Unit ("SKU") rationalization3, net sales would have increased 3% compared to the prior year period. - Gross margin of 20.2%, a 370 basis point decrease over the prior year period; adjusted gross margin of 21.1%, a 290 basis point decrease over the prior year period as a result of higher trade and promotional investments in
the United States and increased freight and commodity costs. - Operating income of
$16.6 million , an increase of$9.4 million over the prior year period; adjusted operating income of$44.5 million , a$21.3 million decrease over the prior year period. - Net loss of
$4.6 million , a$3.1 million increase in net loss over the prior year period; adjusted net income of$27.7 million , a$14.8 million decrease over the prior year period. - EBITDA of
$45.8 million , a 41% decrease over the prior year period; Adjusted EBITDA of$61.4 million , a 25% decrease over the prior year period. - Earnings per diluted share ("EPS") loss of
$0.04 compared to an EPS loss of$0.01 in the prior year period; Adjusted EPS of$0.27 compared to$0.41 in the prior year period.
Summary of Fiscal Year 2018 Results from Continuing Operations
- Net sales increased 5% to
$2.458 billion compared to the prior year, or 2% on a constant currency basis, primarily reflecting low to mid double-digit net sales increases from theUnited Kingdom and Rest of World reporting segments, which includes theCanada andEurope operating segments, partially offset by a low single digit net sales decrease fromthe United States reporting segment. When adjusted for Foreign Exchange and Acquisitions, Divestitures and certain other items including the 2017 and 2018 Project Terra SKU rationalization3, net sales would have increased 2% compared to the prior year. - Gross margin of 21.0%, a 120 basis point decrease over the prior year; adjusted gross margin of 22.1%, a 40 basis point decrease over the prior year as a result of higher trade and promotional investments in Hain Celestial United States, increased freight and commodity costs and unfavorable mix, partially offset by Project Terra cost savings.
- Operating income of
$106.0 million , a$3.4 million decrease over the prior year; adjusted operating income of$186.1 million , a$14.5 million decrease over the prior year. - Net income of
$82.4 million , a$16.9 million increase over the prior year; adjusted net income of$121.3 million , a$3.8 million decrease over the prior year. - EBITDA of
$197.2 million , a 14% decrease over the prior year; Adjusted EBITDA of$255.9 million , a 3% decrease over the prior year. - EPS of
$0.79 compared to$0.63 in the prior year; Adjusted EPS of$1.16 compared to$1.20 in the prior year. - Cash flow provided by operating activities from continuing operations of
$121.3 million ; operating free cash flow of$50.4 million .
SEGMENT HIGHLIGHTS FROM CONTINUING OPERATIONS
Hain Celestial United States
Hain Celestial United States net sales in the fourth quarter decreased 6% over the prior year period to
Hain Celestial United States net sales in fiscal year 2018 decreased 2% over the prior year to
Hain Celestial United Kingdom
Hain Celestial United Kingdom net sales in the fourth quarter increased 10% to
Hain Celestial United Kingdom net sales in fiscal year 2018 increased 10% to
Rest of World
Rest of World net sales in the fourth quarter increased 12% to
Rest of World net sales in fiscal year 2018 increased 13% to
Hain Pure Protein Discontinued Operations
As previously disclosed on
For fiscal year 2018, net sales for Hain Pure Protein were
Fiscal Year 2019 Guidance
The Company provided its annual guidance for continuing operations for fiscal year 2019:
- Total net sales of
$2.500 billion to $2.560 billion , an increase of approximately 2% to 4% as compared to fiscal year 2018. - Adjusted EBITDA of
$275 million to $300 million , an increase of approximately 7% to 17% as compared to fiscal year 2018. - Adjusted EPS of
$1.21 to $1.38 , an increase of approximately 4% to 19% as compared to fiscal year 2018.
The Company expects growth in net sales, adjusted EBITDA, and adjusted EPS to be weighted towards the second half of fiscal 2019 as it benefits from the planned Hain Celestial United States strategic brand investments, distribution gains and price optimization efforts. As a result of the continued strategic brand investments and expected near-term cost headwinds, the Company expects first quarter of fiscal 2019 net sales to be flat to slightly down, adjusted EBITDA and adjusted EPS to be down year-over-year on a percentage basis similar to the fourth quarter of fiscal 2018. In addition, the timing of the annual global Project Terra cost savings and productivity benefits that are already in process is expected to accelerate as the fiscal year progresses. Details of the Project Terra cost savings and productivity with expected timing are contained in the presentation for the Fourth Quarter Fiscal Year 2018 earnings call available under the Investor Relations section of the Company's website at www.hain.com.
Guidance, where adjusted, is provided on a non-GAAP basis and excludes acquisition-related expenses, integration and restructuring charges, start-up costs, costs associated with the CEO Succession Agreement, unrealized net foreign currency gains or losses, accounting review and remediation costs and other non-recurring items that may be incurred during the Company's fiscal year 2019, which the Company will continue to identify as it reports its future financial results. Guidance also excludes the impact of any future acquisitions.
The Company cannot reconcile its expected Adjusted EBITDA to net income or adjusted earnings per diluted share to earnings per share under "Fiscal Year 2019 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.
Effective
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 States |
United |
Rest of World |
Corporate/ |
Total |
NET SALES |
|||||
Net sales - Three months ended 6/30/18 |
$ 269,857 |
$ 239,061 |
$ 110,680 |
$ - |
$ 619,598 |
Net sales - Three months ended 6/30/17 |
$ 285,432 |
$ 218,315 |
$ 99,144 |
$ - |
$ 602,891 |
% change - FY'18 net sales vs. FY'17 net sales |
(5.5)% |
9.5% |
11.6% |
2.8% |
|
OPERATING INCOME |
|||||
Three months ended 6/30/18 |
|||||
Operating income |
$ 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 |
$ 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% |
|
Three months ended 6/30/17 |
|||||
Operating income |
$ 42,262 |
$ 20,748 |
$ 10,117 |
$ (65,953) |
$ 7,174 |
Non-GAAP adjustments (1) |
- |
942 |
- |
57,661 |
58,603 |
Adjusted operating income |
$ 42,262 |
$ 21,690 |
$ 10,117 |
$ (8,292) |
$ 65,777 |
Operating income margin |
14.8% |
9.5% |
10.2% |
1.2% |
|
Adjusted operating income margin |
14.8% |
9.9% |
10.2% |
10.9% |
|
(1) See accompanying table of "Reconciliation of GAAP Results to Non-GAAP Measures" |
|||||
United States |
United |
Rest of World |
Corporate/ |
Total |
|
NET SALES |
|||||
Net sales - Twelve months ended 6/30/18 |
$ 1,084,871 |
$ 938,029 |
$ 434,869 |
$ - |
$ 2,457,769 |
Net sales - Twelve months ended 6/30/17 |
$ 1,107,806 |
$ 851,757 |
$ 383,942 |
$ - |
$ 2,343,505 |
% change - FY'18 net sales vs. FY'17 net sales |
(2.1)% |
10.1% |
13.3% |
4.9% |
|
OPERATING INCOME |
|||||
Twelve months ended 6/30/18 |
|||||
Operating income |
$ 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 |
$ 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% |
|
Twelve months ended 6/30/17 |
|||||
Operating income |
$ 145,307 |
$ 51,948 |
$ 32,010 |
$ (119,842) |
$ 109,423 |
Non-GAAP adjustments (1) |
6,193 |
4,696 |
(110) |
80,402 |
91,181 |
Adjusted operating income |
$ 151,500 |
$ 56,644 |
$ 31,900 |
$ (39,440) |
$ 200,604 |
Operating income margin |
13.1% |
6.1% |
8.3% |
4.7% |
|
Adjusted operating income margin |
13.7% |
6.7% |
8.3% |
8.6% |
|
(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 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 facts. You can also identify forward-looking statements by discussions of the Project Terra strategic initiatives, the Company's potential divestiture of its Hain Pure Protein business, and our future performance and results of operations. Such 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 Company's beliefs or expectations relating to (i) the Company's guidance for Fiscal Year 2019; (ii) the potential divestiture of the Hain Pure Protein business during the first half of fiscal year 2019; (iii) the Company's ability to return our
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 currency, 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 months 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 12 months ended
Twelve Months Ended |
||||||
6/30/18 |
6/30/17 |
|||||
(unaudited and dollars in thousands) |
||||||
Cash flow provided by operating activities - continuing operations |
$ 121,308 |
$ 232,695 |
||||
Purchases of property, plant and equipment |
(70,891) |
(47,307) |
||||
Operating Free Cash Flow - continuing operations |
$ 50,417 |
$ 185,388 |
||||
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 income from continuing operations (a GAAP measure) before income taxes, net interest expense, depreciation and amortization, equity in net income of equity method investees, stock based compensation expense and unrealized currency gains. 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 months and twelve months ended
Three Months Ended |
Twelve Months Ended |
||||||
6/30/18 |
6/30/17 |
6/30/18 |
6/30/17 |
||||
(unaudited and dollars in thousands) |
|||||||
Net (loss) income |
$ (69,941) |
$ 313 |
$ 9,694 |
$ 67,430 |
|||
Net (loss) income from discontinued operations |
(65,385) |
1,817 |
(72,734) |
1,889 |
|||
Net (loss) income from continuing operations |
$ (4,556) |
$ (1,504) |
$ 82,428 |
$ 65,541 |
|||
Provision (benefit) for income taxes |
10,629 |
2,954 |
(887) |
22,466 |
|||
Interest expense, net |
6,804 |
4,914 |
24,339 |
18,391 |
|||
Depreciation and amortization |
15,670 |
14,832 |
60,809 |
59,567 |
|||
Equity in net income of equity-method |
(235) |
(84) |
(339) |
(129) |
|||
Stock-based compensation expense |
3,122 |
2,139 |
13,380 |
9,658 |
|||
Stock-based compensation expense in |
(2,203) |
- |
(2,203) |
- |
|||
Goodwill impairment |
7,700 |
- |
7,700 |
- |
|||
Long-lived asset and intangibles impairment |
5,743 |
40,452 |
14,033 |
40,452 |
|||
Unrealized currency losses/(gains) |
3,143 |
14,056 |
(2,027) |
12,570 |
|||
EBITDA |
$ 45,817 |
$ 77,759 |
$ 197,233 |
$ 228,516 |
|||
Acquisition related expenses, restructuring, integration and |
6,999 |
6,095 |
20,749 |
9,694 |
|||
Accounting review and remediation costs, net of insurance |
2,887 |
9,473 |
9,293 |
29,562 |
|||
Warehouse/Manufacturing Facility start-up costs |
3,024 |
- |
4,179 |
- |
|||
Plant closure related costs |
1,567 |
- |
5,513 |
1,804 |
|||
Recall and other related costs |
307 |
- |
580 |
809 |
|||
Litigation expense |
780 |
- |
1,015 |
- |
|||
Machine break-down costs |
- |
- |
317 |
- |
|||
Co-packer disruption |
- |
- |
3,692 |
- |
|||
Losses on terminated chilled desserts contract |
- |
2,583 |
6,553 |
2,583 |
|||
Regulated packaging change |
- |
- |
1,007 |
- |
|||
2018 Project Terra SKU rationalization |
- |
- |
4,913 |
- |
|||
Toys "R" Us bad debt |
- |
- |
897 |
- |
|||
2017 Project Terra SKU rationalization |
- |
- |
- |
5,360 |
|||
U.K. deferred synergies due to CMA Board decision |
- |
- |
- |
918 |
|||
Realized currency gain on repayment of GBP denominated |
- |
(14,290) |
- |
(14,290) |
|||
Adjusted EBITDA |
$ 61,381 |
$ 81,620 |
$ 255,941 |
$ 264,956 |
|||
THE HAIN CELESTIAL GROUP, INC. |
|||||
Consolidated Balance Sheets |
|||||
(unaudited and in thousands) |
|||||
June 30, |
|||||
2018 |
2017 |
||||
ASSETS |
|||||
Current assets: |
|||||
Cash and cash equivalents |
$ 106,557 |
$ 137,055 |
|||
Accounts receivable, net |
252,708 |
225,765 |
|||
Inventories |
391,525 |
341,995 |
|||
Prepaid expenses and other current assets |
59,946 |
46,179 |
|||
Current assets of discontinued operations |
240,851 |
123,787 |
|||
Total current assets |
1,051,587 |
874,781 |
|||
Property, plant and equipment, net |
310,172 |
291,866 |
|||
Goodwill |
1,024,136 |
1,018,892 |
|||
Trademarks and other intangible assets, net |
510,387 |
521,228 |
|||
Investments and joint ventures |
20,725 |
18,998 |
|||
Other assets |
29,667 |
30,235 |
|||
Noncurrent assets of discontinued operations |
- |
175,104 |
|||
Total assets |
$ 2,946,674 |
$ 2,931,104 |
|||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|||||
Current liabilities: |
|||||
Accounts payable |
$ 229,993 |
$ 186,193 |
|||
Accrued expenses and other current liabilities |
116,001 |
106,727 |
|||
Current portion of long-term debt |
26,605 |
9,626 |
|||
Current liabilities of discontinued operations |
49,846 |
37,948 |
|||
Total current liabilities |
422,445 |
340,494 |
|||
Long-term debt, less current portion |
687,501 |
740,135 |
|||
Deferred income taxes |
86,909 |
98,346 |
|||
Other noncurrent liabilities |
12,770 |
15,975 |
|||
Noncurrent liabilities of discontinued operations |
- |
23,322 |
|||
Total liabilities |
1,209,625 |
1,218,272 |
|||
Stockholders' equity: |
|||||
Common stock |
1,084 |
1,080 |
|||
Additional paid-in capital |
1,148,196 |
1,137,724 |
|||
Retained earnings |
878,516 |
868,822 |
|||
Accumulated other comprehensive loss |
(184,240) |
(195,479) |
|||
1,843,556 |
1,812,147 |
||||
Treasury stock |
(106,507) |
(99,315) |
|||
Total stockholders' equity |
1,737,049 |
1,712,832 |
|||
Total liabilities and stockholders' equity |
$ 2,946,674 |
$ 2,931,104 |
|||
THE HAIN CELESTIAL GROUP, INC. |
||||||||
Consolidated Statements of Income |
||||||||
(unaudited and in thousands, except per share amounts) |
||||||||
Three Months Ended June 30, |
Twelve Months Ended June 30, |
|||||||
2018 |
2017 |
2018 |
2017 |
|||||
Net sales |
$ 619,598 |
$ 602,891 |
$ 2,457,769 |
$ 2,343,505 |
||||
Cost of sales |
494,501 |
459,029 |
1,942,321 |
1,824,109 |
||||
Gross profit |
125,097 |
143,862 |
515,448 |
519,396 |
||||
Selling, general and administrative expenses |
80,845 |
74,926 |
339,431 |
312,583 |
||||
Amortization of acquired intangibles |
4,343 |
4,101 |
18,202 |
16,988 |
||||
Acquisition related expenses, restructuring, |
6,999 |
7,736 |
20,749 |
10,388 |
||||
Accounting review and remediation costs, net of |
2,887 |
9,473 |
9,293 |
29,562 |
||||
Goodwill impairment |
7,700 |
- |
7,700 |
- |
||||
Long-lived asset and intangibles impairment |
5,743 |
40,452 |
14,033 |
40,452 |
||||
Operating income |
16,580 |
7,174 |
106,040 |
109,423 |
||||
Interest and other financing expense, net |
7,382 |
5,624 |
26,925 |
21,115 |
||||
Other expense/(income), net |
3,360 |
184 |
(2,087) |
430 |
||||
Income from continuing operations before income |
5,838 |
1,366 |
81,202 |
87,878 |
||||
Provision (benefit) for income taxes |
10,629 |
2,954 |
(887) |
22,466 |
||||
Equity in net income of equity-method investees |
(235) |
(84) |
(339) |
(129) |
||||
Net (loss) income from continuing operations |
$ (4,556) |
$ (1,504) |
$ 82,428 |
$ 65,541 |
||||
Net (loss) income from discontinued |
(65,385) |
1,817 |
(72,734) |
1,889 |
||||
Net (loss) income |
$ (69,941) |
$ 313 |
$ 9,694 |
$ 67,430 |
||||
Net (loss) income per common share: |
||||||||
Basic net (loss) income per common share |
$ (0.04) |
$ (0.01) |
$ 0.79 |
$ 0.63 |
||||
Basic net (loss) income per common share |
(0.63) |
0.02 |
(0.70) |
0.02 |
||||
Basic net (loss) income per common share |
$ (0.67) |
$ - |
$ 0.09 |
$ 0.65 |
||||
Diluted net (loss) income per common share |
$ (0.04) |
$ (0.01) |
$ 0.79 |
$ 0.63 |
||||
Diluted net (loss) income per common share |
(0.63) |
0.02 |
(0.70) |
0.02 |
||||
Diluted net (loss) income per common share |
$ (0.67) |
$ - |
$ 0.09 |
$ 0.65 |
||||
Shares used in the calculation of net (loss) income per common share: |
||||||||
Basic |
103,927 |
103,693 |
103,848 |
103,611 |
||||
Diluted |
103,927 |
103,693 |
104,477 |
104,248 |
||||
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, |
||||||||
2018 GAAP |
Adjustments |
2018 Adjusted |
2017 GAAP |
Adjustments |
2017 Adjusted |
|||
Net sales |
$ 619,598 |
- |
$ 619,598 |
$ 602,891 |
$ - |
$ 602,891 |
||
Cost of sales |
494,501 |
(5,346) |
489,155 |
459,029 |
(942) |
458,087 |
||
Gross profit |
125,097 |
5,346 |
130,443 |
143,862 |
942 |
144,804 |
||
Operating expenses (a) |
90,931 |
(4,969) |
85,962 |
119,479 |
(40,452) |
79,027 |
||
Acquisition related expenses, restructuring, |
6,999 |
(6,999) |
- |
7,736 |
(7,736) |
- |
||
Accounting review and remediation costs, net of |
2,887 |
(2,887) |
- |
9,473 |
(9,473) |
- |
||
Goodwill impairment |
7,700 |
(7,700) |
- |
- |
- |
- |
||
Operating income |
16,580 |
27,901 |
44,481 |
7,174 |
58,603 |
65,777 |
||
Interest and other expense (income), net (b) |
10,742 |
(3,143) |
7,599 |
5,808 |
234 |
6,042 |
||
Provision (benefit) for income taxes |
10,629 |
(1,255) |
9,374 |
2,954 |
14,332 |
17,286 |
||
Net (loss) income from continuing operations |
(4,556) |
32,299 |
27,743 |
(1,504) |
44,037 |
42,533 |
||
Net (loss) income from discontinued operations, net of tax |
(65,385) |
65,385 |
- |
1,817 |
(1,817) |
- |
||
Net (loss) income |
(69,941) |
97,684 |
27,743 |
313 |
42,220 |
42,533 |
||
Diluted net (loss) income per common share from continuing |
(0.04) |
0.31 |
0.27 |
(0.01) |
0.42 |
0.41 |
||
Diluted net (loss) income per common share from |
(0.63) |
0.63 |
- |
0.02 |
(0.02) |
- |
||
Diluted net (loss) income per common share |
(0.67) |
0.94 |
0.27 |
- |
0.40 |
0.41 |
||
Detail of Adjustments: |
||||||||
Three Months Ended |
Three Months Ended |
|||||||
Warehouse/Manufacturing Facility start-up costs |
$ 3,024 |
$ - |
||||||
Plant closure related costs |
2,015 |
- |
||||||
Recall and other related costs |
307 |
- |
||||||
Losses on terminated chilled desserts contract |
- |
942 |
||||||
Cost of sales |
5,346 |
942 |
||||||
Gross profit |
5,346 |
942 |
||||||
Intangibles impairment |
5,632 |
14,079 |
||||||
Long-lived asset impairment charge associated with |
111 |
26,373 |
||||||
Accelerated Depreciation on software disposal |
461 |
- |
||||||
Litigation expense |
780 |
- |
||||||
Warehouse/Manufacturing Facility start-up costs |
188 |
- |
||||||
Stock-based compensation expense in connection |
(2,203) |
- |
||||||
Operating expenses (a) |
4,969 |
40,452 |
||||||
Acquisition related expenses, restructuring, |
6,999 |
7,736 |
||||||
Acquisition related expenses, restructuring, |
6,999 |
7,736 |
||||||
Accounting review and remediation costs, net of insurance proceeds |
2,887 |
9,473 |
||||||
Accounting review and remediation costs, net of insurance |
2,887 |
9,473 |
||||||
Goodwill impairment |
7,700 |
- |
||||||
Goodwill impairment |
7,700 |
- |
||||||
Operating income |
27,901 |
58,603 |
||||||
Unrealized currency losses |
3,143 |
14,056 |
||||||
Realized currency gain on repayment of GBP |
- |
(14,290) |
||||||
Interest and other expense (income), net (b) |
3,143 |
(234) |
||||||
Income tax related adjustments |
1,255 |
(14,332) |
||||||
Provision (benefit) for income taxes |
1,255 |
(14,332) |
||||||
Net income from continuing operations |
$ 32,299 |
$ 44,037 |
||||||
(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 include interest and other financing expense, net and other (income)/expense, 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, |
||||||||
2018 GAAP |
Adjustments |
2018 Adjusted |
2017 GAAP |
Adjustments |
2017 Adjusted |
|||
Net sales |
$ 2,457,769 |
$ - |
$ 2,457,769 |
$ 2,343,505 |
$ - |
$ 2,343,505 |
||
Cost of sales |
1,942,321 |
(27,200) |
1,915,121 |
1,824,109 |
(7,205) |
1,816,904 |
||
Gross profit |
515,448 |
27,200 |
542,648 |
519,396 |
7,205 |
526,601 |
||
Operating expenses (a) |
371,666 |
(15,091) |
356,575 |
370,023 |
(44,026) |
325,997 |
||
Acquisition related expenses, restructuring, |
20,749 |
(20,749) |
- |
10,388 |
(10,388) |
- |
||
Accounting review and remediation costs, net of |
9,293 |
(9,293) |
- |
29,562 |
(29,562) |
- |
||
Goodwill impairment |
7,700 |
(7,700) |
- |
- |
- |
- |
||
Operating income |
106,040 |
80,033 |
186,073 |
109,423 |
91,181 |
200,604 |
||
Interest and other expense, net (b) |
24,838 |
2,027 |
26,865 |
21,545 |
1,720 |
23,265 |
||
Provision (benefit) for income taxes |
(887) |
39,133 |
38,246 |
22,466 |
29,883 |
52,349 |
||
Net income from continuing operations |
82,428 |
38,873 |
121,301 |
65,541 |
59,578 |
125,119 |
||
Net (loss) income from discontinued operations, net of tax |
(72,734) |
72,734 |
- |
1,889 |
(1,889) |
- |
||
Net income |
9,694 |
111,607 |
121,301 |
67,430 |
57,689 |
125,119 |
||
Diluted net income per common share from continuing |
0.79 |
0.37 |
1.16 |
0.63 |
0.57 |
1.20 |
||
Diluted net (loss) income per common share from |
(0.70) |
0.70 |
- |
0.02 |
(0.02) |
- |
||
Diluted net income per common share |
0.09 |
1.07 |
1.16 |
0.65 |
0.55 |
1.20 |
||
Detail of Adjustments: |
||||||||
Twelve Months Ended |
Twelve Months Ended |
|||||||
Losses on terminated chilled desserts contract |
$ 6,553 |
$ 942 |
||||||
2018 Project Terra SKU rationalization |
4,913 |
- |
||||||
Plant closure related costs |
5,958 |
464 |
||||||
Co-packer disruption |
3,692 |
- |
||||||
Warehouse/Manufacturing Facility start-up costs |
4,179 |
- |
||||||
Regulated packaging change |
1,007 |
- |
||||||
Machine break-down costs |
317 |
- |
||||||
Recall and other related costs |
580 |
73 |
||||||
2017 Project Terra SKU rationalization |
- |
5,360 |
||||||
U.K. deferred synergies due to CMA Board decision |
- |
366 |
||||||
Cost of sales |
27,200 |
7,205 |
||||||
Gross profit |
27,200 |
7,205 |
||||||
Long-lived asset impairment charge associated with |
8,401 |
26,373 |
||||||
Intangibles impairment |
5,632 |
14,079 |
||||||
Toys "R" Us bad debt |
897 |
- |
||||||
Stock-based compensation acceleration associated |
700 |
- |
||||||
Litigation expense |
1,015 |
- |
||||||
Accelerated Depreciation on software disposal |
461 |
- |
||||||
Warehouse/Manufacturing Facility start-up costs |
188 |
- |
||||||
Stock-based compensation expense in connection |
(2,203) |
- |
||||||
Plant closure related costs |
- |
1,340 |
||||||
U.K. deferred synergies due to CMA Board decision |
- |
551 |
||||||
Recall and other related costs |
- |
736 |
||||||
Tilda fire insurance recovery costs and other |
- |
947 |
||||||
Operating expenses (a) |
15,091 |
44,026 |
||||||
Acquisition related expenses, restructuring, |
20,749 |
10,388 |
||||||
Acquisition related expenses, restructuring, |
20,749 |
10,388 |
||||||
Accounting review and remediation costs, net of |
9,293 |
29,562 |
||||||
Accounting review and remediation costs, net of insurance |
9,293 |
29,562 |
||||||
Goodwill impairment |
7,700 |
- |
||||||
Goodwill impairment |
7,700 |
- |
||||||
Operating income |
80,033 |
91,181 |
||||||
Unrealized currency (gains)/losses |
(2,027) |
12,570 |
||||||
Realized currency gain on repayment of GBP |
- |
(14,290) |
||||||
Interest and other expense, net (b) |
(2,027) |
(1,720) |
||||||
Income tax related adjustments |
(39,133) |
(29,883) |
||||||
Provision (benefit) for income taxes |
(39,133) |
(29,883) |
||||||
Net income from continuing operations |
$ 38,873 |
$ 59,578 |
||||||
(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, net include interest and other financing expense, net and other (income)/expense, net. |
||||||||
THE HAIN CELESTIAL GROUP, INC. |
|||||||||
Net Sales Growth at Constant Currency |
|||||||||
(unaudited and in thousands) |
|||||||||
Hain Consolidated |
United Kingdom |
Rest of World |
|||||||
Net sales - Three months ended 6/30/18 |
$ 619,598 |
$ 239,061 |
$ 110,680 |
||||||
Impact of foreign currency exchange |
(19,934) |
(13,949) |
(5,985) |
||||||
Net sales on a constant currency basis - |
$ 599,664 |
$ 225,112 |
$ 104,695 |
||||||
Net sales - Three months ended 6/30/17 |
$ 602,891 |
$ 218,315 |
$ 99,144 |
||||||
Net sales growth on a constant currency basis |
(0.5)% |
3.1% |
5.6% |
||||||
Hain Consolidated |
United Kingdom |
Rest of World |
|||||||
Net sales - Twelve months ended 6/30/18 |
$ 2,457,769 |
$ 938,029 |
$ 434,869 |
||||||
Impact of foreign currency exchange |
(79,959) |
(54,419) |
(25,540) |
||||||
Net sales on a constant currency basis - |
$ 2,377,810 |
$ 883,610 |
$ 409,329 |
||||||
Net sales - Twelve months ended 6/30/17 |
$ 2,343,505 |
$ 851,757 |
$ 383,942 |
||||||
Net sales growth on a constant currency basis |
1.5% |
3.7% |
6.6% |
||||||
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 - |
$ 599,664 |
$ 269,857 |
$ 225,112 |
$ 104,695 |
|||||
Net sales - Three months ended 6/30/17 |
$ 602,891 |
$ 285,432 |
$ 218,315 |
$ 99,144 |
|||||
Acquisitions |
3,538 |
- |
3,165 |
373 |
|||||
Divestitures |
(1,632) |
(1,632) |
- |
- |
|||||
Castle contract termination |
(6,773) |
- |
(6,773) |
- |
|||||
2017 Project Terra SKU rationalization |
(3,185) |
(3,185) |
- |
- |
|||||
2018 Project Terra SKU rationalization |
(12,093) |
(11,165) |
- |
(928) |
|||||
Inventory realignment |
- |
- |
- |
- |
|||||
Net sales on a constant currency basis adjusted for |
$ 582,746 |
$ 269,450 |
$ 214,707 |
$ 98,589 |
|||||
Net sales growth on a constant currency |
2.9% |
0.2% |
4.8% |
6.2% |
|||||
Tilda |
Hain Daniels |
Ella's Kitchen |
Hain Celestial |
Hain Celestial |
|||||
Net sales growth - Three months ended 6/30/18 |
14.5% |
8.5% |
7.5% |
17.7% |
9.3% |
||||
Impact of foreign currency exchange |
(5.6)% |
(6.6)% |
(6.5)% |
(9.4)% |
(4.4)% |
||||
Impact of acquisitions |
0.0% |
(2.0)% |
0.0% |
0.0% |
0.0% |
||||
Impact of castle contract termination |
0.0% |
4.5% |
0.0% |
0.0% |
0.0% |
||||
Net sales on a constant currency basis adjusted for |
9.0% |
4.3% |
1.0% |
8.3% |
4.9% |
||||
Hain Consolidated |
United States |
United Kingdom |
Rest of World |
||||||
Net sales on a constant currency basis - |
$ 2,377,810 |
$ 1,084,871 |
$ 883,610 |
$ 409,329 |
|||||
Net sales - Twelve months ended 6/30/17 |
$ 2,343,505 |
$ 1,107,806 |
$ 851,757 |
$ 383,942 |
|||||
Acquisitions |
16,000 |
- |
14,796 |
1,204 |
|||||
Divestitures |
(14,967) |
(7,999) |
(6,968) |
- |
|||||
Castle contract termination |
(14,401) |
- |
(14,401) |
- |
|||||
2017 Project Terra SKU rationalization |
(14,359) |
(14,359) |
- |
- |
|||||
2018 Project Terra SKU rationalization |
(25,357) |
(23,154) |
- |
(2,203) |
|||||
Inventory realignment |
33,999 |
33,999 |
- |
- |
|||||
Net sales on a constant currency basis adjusted for |
$ 2,324,420 |
$ 1,096,293 |
$ 845,184 |
$ 382,943 |
|||||
Net sales growth on a constant currency |
2.3% |
(1.0)% |
4.5% |
6.9% |
|||||
Tilda |
Hain Daniels |
Ella's Kitchen |
Hain Celestial |
Hain Celestial |
|||||
Net sales growth - Twelve months ended 6/30/18 |
14.0% |
8.7% |
13.7% |
18.5% |
12.5% |
||||
Impact of foreign currency exchange |
(5.8)% |
(6.5)% |
(6.6)% |
(10.5)% |
(4.9)% |
||||
Impact of acquisitions |
0.0% |
(2.4)% |
0.0% |
0.0% |
0.0% |
||||
Impact of castle contract termination |
0.0% |
2.5% |
0.0% |
0.0% |
0.0% |
||||
Impact of divestures |
0.0% |
1.1% |
0.0% |
0.0% |
0.0% |
||||
Net sales on a constant currency basis adjusted for |
8.2% |
3.3% |
7.0% |
8.0% |
7.6% |
||||
View original content with multimedia:http://www.prnewswire.com/news-releases/hain-celestial-reports-fourth-quarter-and-fiscal-year-2018-financial-results-300702972.html
SOURCE The
James Langrock / Katie Turner, The Hain Celestial Group, Inc., 516-587-5000