Hain Celestial Reports Third Quarter Fiscal Year 2018 Financial Results
"The continued strength of our international businesses in the
Financial Highlights1
Third Quarter Results Summary from Continuing Operations
- Net sales increased 8% to
$632.7 million compared to the prior year period, or 2% on a constant currency basis, primarily reflecting mid- to high single digit net sales increases from theUnited Kingdom and Rest of World including theCanada andEurope operating segments, partially offset by a low single digit net sales decrease fromthe United States segment. When adjusted for Foreign Exchange and Acquisitions, Divestitures, and certain other items including the 2017 Project Terra Stock Keeping Unit ("SKU") rationalization, and taking into account the potential impact of the 2018 Project Terra SKU ratonalization2, net sales would have increased 3% compared to the prior year period. - Gross margin of 21.0%; adjusted gross margin of 23.0%.
- Operating income of
$29.3 million ; adjusted operating income of$56.0 million . - Net income of
$25.2 million , a 23% decrease over the prior year period; adjusted net income of$38.6 million , a 6% increase over the prior year period. - EBITDA of
$51.5 million ; Adjusted EBITDA of$73.4 million . - EPS of
$0.24 compared to$0.31 in the prior year period; Adjusted EPS of$0.37 compared to$0.35 in the prior year period.
1 This press release includes certain non‐GAAP financial measures, which are intended to supplement, not substitute for, comparable GAAP financial measures. Reconciliations of non‐GAAP financial measures to GAAP financial measures are provided herein.
2 Refer to "Net Sales Growth at Constant Currency and Adjusted for Acquisitions, Divestitures and Other" provided herein.
THIRD QUARTER OPERATING SEGMENT HIGHLIGHTS FROM CONTINUING OPERATIONS
Hain Celestial United States
Net sales for Hain Celestial United States decreased 3% over the prior year period to
Hain Celestial United Kingdom
Net sales for Hain Celestial United Kingdom increased 19% to
Rest of World
Net sales for Rest of World increased 15% to
Hain Pure Protein Discontinued Operations
In the third quarter of fiscal year 2018, the results of operations, financial position and cash flows related to the operations of the Hain Pure Protein business segment moved to discontinued operations in the current and prior periods. Net sales for Hain Pure Protein were
Fiscal Year 2018 Guidance
The Company's previously issued guidance was inclusive of Hain Pure Protein's results, and therefore, the Company has updated its guidance to exclude Hain Pure Protein. Additionally, the Company updated Adjusted EPS and Adjusted EBITDA guidance for fiscal year 2018 to reflect the results of current operations, continued higher investment in marketing and brand awareness, primarily in
Original Guidance |
Less: |
Adjusted Guidance |
Updated FY 2018 Guidance |
||||||||
Low |
High |
Low |
High |
Low |
High |
||||||
Net Sales ($M) |
$ 2,967 |
$ 3,036 |
$ (533) |
$ 2,434 |
$ 2,503 |
$ 2,434 |
$ 2,503 |
||||
Adjusted EBITDA ($M) |
$ 340 |
$ 355 |
$ (48) |
$ 292 |
$ 307 |
$ 250 |
$ 260 |
||||
Adjusted EPS(1) |
$ 1.64 |
$ 1.75 |
$ (0.25) |
$ 1.39 |
$ 1.50 |
$ 1.11 |
$ 1.18 |
||||
(1) Assumes (a) a tax rate of 24%, (b) estimated interest and other expenses of approximately $27 million and (c) estimated depreciation, amortization and |
|||||||||||
stock-based compensation expense of approximately $75 million |
Guidance, where adjusted, is provided on a non-GAAP basis, which excludes acquisition-related expenses, integration and restructuring charges, start-up costs, asset impairment charges associated with SKU rationalization, unrealized net foreign currency gains or losses, accounting review and remediation costs and other non-recurring items that have been or may be incurred during the Company's fiscal year 2018, which the Company will continue to identify as it reports its future financial results. Guidance 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 2018 Guidance" without reasonable 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
(unaudited and dollars in thousands) |
United States |
United Kingdom |
Rest of World |
Corporate/ |
Total |
NET SALES |
|||||
Net sales - Three months ended 3/31/18 |
$ 281,052 |
$ 238,321 |
$ 113,347 |
$ - |
$ 632,720 |
Net sales - Three months ended 3/31/17 |
$ 289,503 |
$ 200,976 |
$ 98,319 |
$ - |
$ 588,798 |
% change - FY'18 net sales vs. FY'17 net sales |
(2.9)% |
18.6% |
15.3% |
7.5% |
|
OPERATING INCOME |
|||||
Three months ended 3/31/18 |
|||||
Operating income |
$ 24,974 |
$ 13,863 |
$ 11,059 |
$ (20,642) |
$ 29,254 |
Non-GAAP adjustments (1) |
10,880 |
6,895 |
1,257 |
7,723 |
26,755 |
Adjusted operating income |
$ 35,854 |
$ 20,758 |
$ 12,316 |
$ (12,919) |
$ 56,009 |
Operating income margin |
8.9% |
5.8% |
9.8% |
4.6% |
|
Adjusted operating income margin |
12.8% |
8.7% |
10.9% |
8.9% |
|
Three months ended 3/31/17 |
|||||
Operating income |
$ 44,322 |
$ 14,061 |
$ 9,362 |
$ (18,124) |
$ 49,621 |
Non-GAAP adjustments (1) |
- |
- |
- |
9,207 |
9,207 |
Adjusted operating income |
$ 44,322 |
$ 14,061 |
$ 9,362 |
$ (8,917) |
$ 58,828 |
Operating income margin |
15.3% |
7.0% |
9.5% |
8.4% |
|
Adjusted operating income margin |
15.3% |
7.0% |
9.5% |
10.0% |
|
(unaudited and dollars in thousands) |
United States |
United Kingdom |
Rest of World |
Corporate/ |
Total |
NET SALES |
|||||
Net sales - Nine months ended 3/31/18 |
$ 815,013 |
$ 698,968 |
$ 324,190 |
$ - |
$ 1,838,171 |
Net sales - Nine months ended 3/31/17 |
$ 822,376 |
$ 633,439 |
$ 284,799 |
$ - |
$ 1,740,614 |
% change - FY'18 net sales vs. FY'17 net sales |
(0.9)% |
10.3% |
13.8% |
5.6% |
|
OPERATING INCOME |
|||||
Nine months ended 3/31/18 |
|||||
Operating income |
$ 67,696 |
$ 37,062 |
$ 30,591 |
$ (45,889) |
$ 89,460 |
Non-GAAP adjustments (1) |
22,272 |
12,970 |
2,123 |
14,769 |
52,134 |
Adjusted operating income |
$ 89,968 |
$ 50,032 |
$ 32,714 |
$ (31,120) |
$ 141,594 |
Operating income margin |
8.3% |
5.3% |
9.4% |
4.9% |
|
Adjusted operating income margin |
11.0% |
7.2% |
10.1% |
7.7% |
|
Nine months ended 3/31/17 |
|||||
Operating income |
$ 103,045 |
$ 31,200 |
$ 21,894 |
$ (53,890) |
$ 102,249 |
Non-GAAP adjustments (1) |
6,193 |
3,754 |
(110) |
22,742 |
32,579 |
Adjusted operating income |
$ 109,238 |
$ 34,954 |
$ 21,784 |
$ (31,148) |
$ 134,828 |
Operating income margin |
12.5% |
4.9% |
7.7% |
5.9% |
|
Adjusted operating income margin |
13.3% |
5.5% |
7.6% |
7.7% |
|
(1) See accompanying table of "Reconciliation of GAAP Results to Non-GAAP Measures" |
Webcasts and Upcoming 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 2018; (ii) the Company's ability to generate growth and optimize pricing to offset higher freight and commodity inflation; (iii) the potential divestiture of the Hain Pure Protein business during the first half of fiscal year 2019; (iv) the Company's ability to execute long term strategic priorities and Project Terra initiatives to enhance stockholder value; (v) the Company's ability to simplify its brand portfolio and execute SKU rationalization plans; and the other risks detailed from time-to-time in the Company's reports filed with 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 currency, Acquisitions and Divestitures and certain other items, including SKU rationalization, as applicable in each case, adjusted operating income, adjusted gross margin, 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 nine 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 months and nine months ended
Operating Free Cash Flow |
|||||||
Three Months Ended |
Nine Months Ended |
||||||
3/31/18 |
3/31/17 |
3/31/18 |
3/31/17 |
||||
(unaudited and dollars in thousands) |
|||||||
Cash flow provided by operating activities - continuing operations |
$ 38,979 |
$ 44,751 |
$ 67,370 |
$ 163,179 |
|||
Purchases of property, plant and equipment |
(23,683) |
(12,884) |
(48,368) |
(30,650) |
|||
Operating Free Cash Flow |
$ 15,296 |
$ 31,867 |
$ 19,002 |
$ 132,529 |
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 nine months ended
Three Months Ended |
Nine Months Ended |
||||||
3/31/2018 |
3/31/2017 |
3/31/2018 |
3/31/2017 |
||||
(unaudited and dollars in thousands) |
|||||||
Net Income |
$ 12,686 |
$ 31,328 |
$ 79,635 |
$ 67,117 |
|||
Net (loss) income from discontinued operations |
(12,555) |
(1,496) |
(7,349) |
72 |
|||
Net income from continuing operations |
$ 25,241 |
$ 32,824 |
$ 86,984 |
$ 67,045 |
|||
Provision (benefit) for income taxes |
(1,310) |
9,149 |
(11,516) |
19,512 |
|||
Interest expense, net |
6,108 |
4,728 |
17,535 |
13,477 |
|||
Depreciation and amortization |
15,074 |
14,828 |
45,139 |
44,735 |
|||
Equity in net loss (income) of equity-method |
101 |
177 |
(104) |
(45) |
|||
Stock-based compensation expense |
2,936 |
2,284 |
10,258 |
7,519 |
|||
Long-lived asset impairment |
4,839 |
- |
8,290 |
- |
|||
Unrealized currency gains and losses |
(1,465) |
1,791 |
(5,170) |
(1,486) |
|||
EBITDA |
51,524 |
65,781 |
151,416 |
150,757 |
|||
Acquisition related expenses, restructuring, integration and other charges |
4,831 |
2,083 |
13,750 |
3,599 |
|||
Accounting review and remediation costs, net of insurance proceeds |
3,313 |
7,124 |
6,406 |
20,089 |
|||
2018 Project Terra SKU rationalization |
4,913 |
- |
4,913 |
- |
|||
Plant closure related costs |
3,246 |
- |
3,946 |
1,804 |
|||
Losses on terminated chilled desserts contract |
2,939 |
- |
6,553 |
- |
|||
Co-packer disruption |
952 |
- |
3,692 |
- |
|||
Toys "R" Us bad debt |
897 |
- |
897 |
- |
|||
Machine break-down costs |
317 |
- |
317 |
- |
|||
Recall and other related costs |
273 |
- |
273 |
809 |
|||
Litigation expense |
235 |
- |
235 |
- |
|||
U.K. start-up costs |
- |
- |
1,155 |
- |
|||
Regulated packaging change |
- |
- |
1,007 |
- |
|||
2017 Project Terra SKU rationalization |
- |
- |
- |
5,360 |
|||
U.K. deferred synergies due to CMA Board decision |
- |
- |
- |
918 |
|||
Adjusted EBITDA |
$ 73,440 |
$ 74,988 |
$ 194,560 |
$ 183,336 |
THE HAIN CELESTIAL GROUP, INC. |
||||
Consolidated Balance Sheets |
||||
(in thousands) |
||||
March 31, 2018 |
June 30, 2017 |
|||
(unaudited) |
||||
ASSETS |
||||
Current assets: |
||||
Cash and cash equivalents |
$ 117,152 |
$ 137,055 |
||
Accounts receivable, net |
261,517 |
225,765 |
||
Inventories |
399,156 |
341,995 |
||
Prepaid expenses and other current assets |
62,635 |
46,179 |
||
Current assets of discontinued operations |
315,201 |
123,787 |
||
Total current assets |
1,155,661 |
874,781 |
||
Property, plant and equipment, net |
314,237 |
291,866 |
||
Goodwill |
1,056,954 |
1,018,892 |
||
Trademarks and other intangible assets, net |
540,234 |
521,228 |
||
Investments and joint ventures |
20,126 |
18,998 |
||
Other assets |
33,312 |
30,235 |
||
Noncurrent assets of discontinued operations |
- |
175,104 |
||
Total assets |
$ 3,120,524 |
$ 2,931,104 |
||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||
Current liabilities: |
||||
Accounts payable |
$ 214,743 |
$ 186,193 |
||
Accrued expenses and other current liabilities |
111,326 |
106,727 |
||
Current portion of long-term debt |
25,677 |
9,626 |
||
Current liabilities of discontinued operations |
61,941 |
37,948 |
||
Total current liabilities |
413,687 |
340,494 |
||
Long-term debt, less current portion |
723,457 |
740,135 |
||
Deferred income taxes |
83,402 |
98,346 |
||
Other noncurrent liabilities |
24,211 |
15,975 |
||
Noncurrent liabilities of discontinued operations |
- |
23,322 |
||
Total liabilities |
1,244,757 |
1,218,272 |
||
Stockholders' equity: |
||||
Common stock |
1,084 |
1,080 |
||
Additional paid-in capital |
1,147,978 |
1,137,724 |
||
Retained earnings |
948,457 |
868,822 |
||
Accumulated other comprehensive loss |
(115,584) |
(195,479) |
||
1,981,935 |
1,812,147 |
|||
Treasury stock |
(106,168) |
(99,315) |
||
Total stockholders' equity |
1,875,767 |
1,712,832 |
||
Total liabilities and stockholders' equity |
$ 3,120,524 |
$ 2,931,104 |
THE HAIN CELESTIAL GROUP, INC. |
|||||||
Consolidated Statements of Income |
|||||||
(unaudited and in thousands, except per share amounts) |
|||||||
Three Months Ended March 31, |
Nine Months Ended March 31, |
||||||
2018 |
2017 |
2018 |
2017 |
||||
Net sales |
$ 632,720 |
$ 588,798 |
$ 1,838,171 |
$ 1,740,614 |
|||
Cost of sales |
499,707 |
449,595 |
1,447,820 |
1,365,080 |
|||
Gross profit |
133,013 |
139,203 |
390,351 |
375,534 |
|||
Selling, general and administrative expenses |
86,063 |
76,169 |
258,586 |
237,657 |
|||
Amortization of acquired intangibles |
4,713 |
4,206 |
13,859 |
12,887 |
|||
Acquisition related expenses, restructuring, integration and other charges |
4,831 |
2,083 |
13,750 |
2,652 |
|||
Accounting review and remediation costs, net of insurance proceeds |
3,313 |
7,124 |
6,406 |
20,089 |
|||
Long-lived asset impairment |
4,839 |
- |
8,290 |
- |
|||
Operating income |
29,254 |
49,621 |
89,460 |
102,249 |
|||
Interest and other financing expenses, net |
6,782 |
5,399 |
19,543 |
15,491 |
|||
Other (income)/expense, net |
(1,560) |
2,072 |
(5,447) |
246 |
|||
Income from continuing operations before income taxes and equity in net income of equity-method investees |
24,032 |
42,150 |
75,364 |
86,512 |
|||
Provision (benefit) for income taxes |
(1,310) |
9,149 |
(11,516) |
19,512 |
|||
Equity in net loss (income) of equity-method investees |
101 |
177 |
(104) |
(45) |
|||
Net income from continuing operations |
$ 25,241 |
$ 32,824 |
$ 86,984 |
$ 67,045 |
|||
Net (loss) income from discontinued |
(12,555) |
(1,496) |
(7,349) |
72 |
|||
Net income |
$ 12,686 |
$ 31,328 |
$ 79,635 |
$ 67,117 |
|||
Net income (loss) per common share: |
|||||||
Basic net income per common share from continuing operations |
$ 0.24 |
$ 0.32 |
$ 0.84 |
$ 0.65 |
|||
Basic net (loss) income per common share from discontinued operations |
(0.12) |
(0.01) |
(0.07) |
- |
|||
Basic net income per common share |
$ 0.12 |
$ 0.30 |
$ 0.77 |
$ 0.65 |
|||
Diluted net income per common share from continuing operations |
$ 0.24 |
$ 0.31 |
$ 0.83 |
$ 0.64 |
|||
Diluted net (loss) income per common share from discontinued operations |
(0.12) |
(0.01) |
(0.07) |
- |
|||
Diluted net income per common share |
$ 0.12 |
$ 0.30 |
$ 0.76 |
$ 0.64 |
|||
Shares used in the calculation of net income per common share: |
|||||||
Basic |
103,918 |
103,687 |
103,821 |
103,584 |
|||
Diluted |
104,503 |
104,246 |
104,473 |
104,232 |
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, |
||||||||
2018 GAAP |
Adjustments |
2018 Adjusted |
2017 GAAP |
Adjustments |
2017 Adjusted |
|||
Net sales |
$ 632,720 |
$ - |
$ 632,720 |
$ 588,798 |
$ - |
$ 588,798 |
||
Cost of sales |
499,707 |
(12,640) |
487,067 |
449,595 |
- |
449,595 |
||
Gross profit |
133,013 |
12,640 |
145,653 |
139,203 |
- |
139,203 |
||
Operating expenses (a) |
95,615 |
(5,971) |
89,644 |
80,375 |
- |
80,375 |
||
Acquisition related expenses, restructuring, |
4,831 |
(4,831) |
- |
2,083 |
(2,083) |
- |
||
Accounting review and remediation costs, net of |
3,313 |
(3,313) |
- |
7,124 |
(7,124) |
- |
||
Operating income |
29,254 |
26,755 |
56,009 |
49,621 |
9,207 |
58,828 |
||
Interest and other expenses (income), net (b) |
5,222 |
1,465 |
6,687 |
7,471 |
(1,791) |
5,680 |
||
Provision (benefit) for income taxes |
(1,310) |
11,946 |
10,636 |
9,149 |
7,480 |
16,629 |
||
Net income from continuing operations |
25,241 |
13,344 |
38,585 |
32,824 |
3,518 |
36,342 |
||
Net (loss) income from discontinued operations, net of tax |
(12,555) |
12,555 |
- |
(1,496) |
1,496 |
- |
||
Net income |
12,686 |
25,899 |
38,585 |
31,328 |
5,014 |
36,342 |
||
Diluted net income per common share from continuing |
0.24 |
0.13 |
0.37 |
0.31 |
0.03 |
0.35 |
||
Diluted net (loss) income per common share from |
(0.12) |
0.12 |
- |
(0.01) |
0.01 |
- |
||
Diluted net income per common share |
0.12 |
0.25 |
0.37 |
0.30 |
0.05 |
0.35 |
||
Detail of Adjustments: |
||||||||
Three Months Ended |
Three Months Ended |
|||||||
2018 Project Terra SKU rationalization |
$ 4,913 |
$ - |
||||||
Plant closure related costs |
3,246 |
- |
||||||
Losses on terminated chilled desserts contract |
2,939 |
- |
||||||
Co-packer disruption |
952 |
- |
||||||
Machine break-down costs |
317 |
- |
||||||
Recall and other related costs |
273 |
- |
||||||
Cost of sales |
12,640 |
- |
||||||
Gross profit |
12,640 |
- |
||||||
Long-lived asset impairment charge associated with |
4,839 |
- |
||||||
Toys "R" Us bad debt |
897 |
- |
||||||
Litigation expenses |
235 |
- |
||||||
Operating expenses (a) |
5,971 |
- |
||||||
Acquisition related expenses, restructuring, |
4,831 |
2,083 |
||||||
Acquisition related expenses, restructuring, |
4,831 |
2,083 |
||||||
Accounting review and remediation costs |
3,313 |
7,124 |
||||||
Accounting review and remediation costs, net of insurance proceeds |
3,313 |
7,124 |
||||||
Operating income |
26,755 |
9,207 |
||||||
Unrealized currency (gains) and losses |
(1,465) |
1,791 |
||||||
Interest and other expenses (income), net (b) |
(1,465) |
1,791 |
||||||
Income tax related adjustments |
(11,946) |
(7,480) |
||||||
Provision (benefit) for income taxes |
(11,946) |
(7,480) |
||||||
Net income from continuing operations |
$ 13,344 |
$ 3,518 |
||||||
(a)Operating expenses include amortization of acquired intangibles, selling, general, and administrative expenses and long-lived asset impairment. |
||||||||
(b)Interest and other expenses (income), net include interest and other financing expenses, 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) |
||||||||
Nine Months Ended March 31, |
||||||||
2018 GAAP |
Adjustments |
2018 Adjusted |
2017 GAAP |
Adjustments |
2017 Adjusted |
|||
Net sales |
$ 1,838,171 |
$ - |
$ 1,838,171 |
$ 1,740,614 |
$ - |
$ 1,740,614 |
||
Cost of sales |
1,447,820 |
(21,856) |
1,425,964 |
1,365,080 |
(6,264) |
1,358,816 |
||
Gross profit |
390,351 |
21,856 |
412,207 |
375,534 |
6,264 |
381,798 |
||
Operating expenses (a) |
280,735 |
(10,122) |
270,613 |
250,544 |
(3,574) |
246,970 |
||
Acquisition related expenses, restructuring, |
13,750 |
(13,750) |
- |
2,652 |
(2,652) |
- |
||
Accounting review and remediation costs, net of |
6,406 |
(6,406) |
- |
20,089 |
(20,089) |
- |
||
Operating income |
89,460 |
52,134 |
141,594 |
102,249 |
32,579 |
134,828 |
||
Interest and other expenses (income), net (b) |
14,096 |
5,170 |
19,266 |
15,737 |
1,486 |
17,223 |
||
Provision (benefit) for income taxes |
(11,516) |
40,389 |
28,873 |
19,512 |
15,551 |
35,063 |
||
Net income from continuing operations |
86,984 |
6,575 |
93,559 |
67,045 |
15,542 |
82,587 |
||
Net (loss) income from discontinued operations, net of tax |
(7,349) |
7,349 |
- |
72 |
(72) |
- |
||
Net income |
79,635 |
13,924 |
93,559 |
67,117 |
15,470 |
82,587 |
||
Diluted net income per common share from continuing |
0.83 |
0.06 |
0.90 |
0.64 |
0.15 |
0.79 |
||
Diluted net (loss) income per common share from |
(0.07) |
0.07 |
- |
- |
- |
- |
||
Diluted net income per common share |
0.76 |
0.13 |
0.90 |
0.64 |
0.15 |
0.79 |
||
Detail of Adjustments: |
||||||||
Nine Months Ended |
Nine Months Ended |
|||||||
Losses on terminated chilled desserts contract |
$ 6,553 |
$ - |
||||||
2018 Project Terra SKU rationalization |
4,913 |
- |
||||||
Plant closure related costs |
3,946 |
464 |
||||||
Co-packer disruption |
3,692 |
- |
||||||
U.K. start-up costs |
1,155 |
- |
||||||
Regulated packaging change |
1,007 |
- |
||||||
Machine break-down costs |
317 |
- |
||||||
Recall and other related costs |
273 |
73 |
||||||
2017 Project Terra SKU rationalization |
- |
5,360 |
||||||
U.K. deferred synergies due to CMA Board decision |
- |
367 |
||||||
Cost of sales |
21,856 |
6,264 |
||||||
Gross profit |
21,856 |
6,264 |
||||||
Long-lived asset impairment charge associated with |
8,290 |
- |
||||||
Toys "R" Us bad debt |
897 |
- |
||||||
Stock compensation acceleration |
700 |
- |
||||||
Litigation expenses |
235 |
- |
||||||
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) |
10,122 |
3,574 |
||||||
Acquisition related expenses, restructuring, |
13,750 |
2,652 |
||||||
Acquisition related expenses, restructuring, |
13,750 |
2,652 |
||||||
Accounting review and remediation costs, net of |
6,406 |
20,089 |
||||||
Accounting review and remediation costs, net of |
6,406 |
20,089 |
||||||
Operating income |
52,134 |
32,579 |
||||||
Unrealized currency (gains) and losses |
(5,170) |
(1,486) |
||||||
Interest and other expenses, net (b) |
(5,170) |
(1,486) |
||||||
Income tax related adjustments |
(40,389) |
(15,551) |
||||||
Provision (benefit) for income taxes |
(40,389) |
(15,551) |
||||||
Net income from continuing operations |
$ 6,575 |
$ 15,542 |
||||||
(a) Operating expenses include amortization of acquired intangibles, selling, general, and administrative expenses and long-lived asset impairment. |
||||||||
(b) Interest and other expenses (income), net include interest and other financing expenses, 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 3/31/18 |
$ 632,720 |
$ 238,321 |
$ 113,347 |
||||||
Impact of foreign currency exchange |
(34,732) |
(25,516) |
(9,216) |
||||||
Net sales on a constant currency basis - |
$ 597,988 |
$ 212,805 |
$ 104,131 |
||||||
Net sales - Three months ended 3/31/17 |
$ 588,798 |
$ 200,976 |
$ 98,319 |
||||||
Net sales growth on a constant currency |
1.6% |
5.9% |
5.9% |
||||||
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 - |
$ 597,988 |
$ 281,052 |
$ 212,805 |
$ 104,131 |
|||||
Net sales - Three months ended 3/31/17 |
$ 588,798 |
$ 289,503 |
$ 200,976 |
$ 98,319 |
|||||
Acquisitions |
6,581 |
- |
6,208 |
373 |
|||||
Divestitures |
(2,617) |
(2,617) |
- |
- |
|||||
Castle contract termination |
(4,335) |
- |
(4,335) |
- |
|||||
2017 Project Terra SKU rationalization |
(3,994) |
(3,994) |
- |
- |
|||||
2018 Project Terra SKU rationalization |
(13,264) |
(11,989) |
- |
(1,275) |
|||||
Inventory realignment |
7,497 |
7,497 |
- |
- |
|||||
Net sales on a constant currency basis adjusted for |
$ 578,666 |
$ 278,400 |
$ 202,849 |
$ 97,417 |
|||||
Net sales growth on a constant currency |
3.3% |
1.0% |
4.9% |
6.9% |
|||||
Hain Daniels |
Hain Celestial Canada |
Hain Celestial Europe |
Ella's Kitchen |
Tilda |
|||||
Net sales growth - Three months ended 3/31/18 |
17.2% |
11.7% |
25.1% |
26.6% |
19.6% |
||||
Impact of foreign currency exchange |
(13.1)% |
(4.9)% |
(16.7)% |
(14.0)% |
(10.7)% |
||||
Impact of acquisitions |
(4.3)% |
0.0% |
0.0% |
0.0% |
0.0% |
||||
Impact of castle contract termination |
3.0% |
0.0% |
0.0% |
0.0% |
0.0% |
||||
Net sales on a constant currency basis adjusted for |
2.8% |
6.8% |
8.4% |
12.5% |
8.8% |
THE HAIN CELESTIAL GROUP, INC. |
|||||
Historical Quarterly Adjusted EBITDA From Continuing Operations |
|||||
(unaudited and in thousands) |
|||||
Three Months Ended |
|||||
12/31/2017 |
9/30/2017 |
6/30/2017 |
|||
(dollars in thousands) |
|||||
Net Income |
$ 47,103 |
$ 19,846 |
$ 313 |
||
Net income from discontinued operations |
3,973 |
1,233 |
1,817 |
||
Net income (loss) from continuing operations |
$ 43,130 |
$ 18,613 |
$ (1,504) |
||
Provision (benefit) for income taxes |
(17,690) |
7,484 |
2,954 |
||
Interest expense, net |
5,817 |
5,609 |
4,914 |
||
Depreciation and amortization |
14,919 |
15,147 |
14,832 |
||
Equity in net income of equity method investees |
(194) |
(11) |
(84) |
||
Stock based compensation expense |
4,158 |
3,164 |
2,139 |
||
Long-lived asset and tradename impairment |
3,449 |
- |
40,452 |
||
Unrealized currency (gains) and losses |
(287) |
(3,419) |
14,056 |
||
EBITDA |
$ 53,302 |
$ 46,587 |
$ 77,759 |
||
Acquisition related expenses, restructuring, integration and other charges |
4,070 |
4,850 |
6,095 |
||
Accounting review costs, net of insurance proceeds |
4,451 |
(1,358) |
9,473 |
||
Losses on terminated chilled desserts contract |
2,142 |
1,472 |
2,583 |
||
U.K. start-up costs |
422 |
737 |
- |
||
Co-packer disruption |
1,567 |
1,173 |
- |
||
Regulated packaging change |
1,007 |
- |
- |
||
Plant closure related costs |
700 |
- |
- |
||
Realized currency gain on repayment of GBP denominated debt |
- |
- |
(14,290) |
||
Adjusted EBITDA |
$ 67,661 |
$ 53,461 |
$ 81,620 |
View original content with multimedia:http://www.prnewswire.com/news-releases/hain-celestial-reports-third-quarter-fiscal-year-2018-financial-results-300644149.html
SOURCE The
James Langrock/Mary Anthes, The Hain Celestial Group, Inc., 516-587-5000