Hain Celestial Reports Third Quarter Fiscal Year 2019 Financial Results
"We are encouraged by our third quarter financial results that demonstrate sequential performance improvements in many key areas of our business, and we are on track to achieve our fiscal year 2019 outlook," commented
FINANCIAL HIGHLIGHTS1
Summary of Third Quarter Results from Continuing Operations2
- Net sales decreased 5% to
$599.8 million compared to the prior year period. - Net sales decreased 2% on a constant currency basis compared to the prior year period.
- When adjusted for Foreign Exchange and Acquisitions, Divestitures and certain other items, including the Project Terra Stock Keeping Unit ("SKU") rationalization3, net sales were flat compared to the prior year period.
- Gross margin of 20.9%, a 10 basis point decrease over the prior year period and a 130 basis point increase from the second quarter of fiscal 2019.
- Adjusted gross margin of 21.6%, a 140 basis point decrease over the prior year period and a 130 basis point increase from the second quarter of fiscal 2019.
- Operating income of
$23.9 million compared to$29.3 million in the prior year period and an operating loss of$15.4 million in the second quarter of fiscal 2019. - Adjusted operating income of
$38.9 million compared to$56.0 million in the prior year period and$29.9 million in the second quarter of fiscal 2019. - Net income of
$10.1 million compared to$25.2 million in the prior year period and a net loss of$29.3 million in the second quarter of fiscal 2019. - Adjusted net income of
$21.7 million compared to$38.6 million in prior year period and$15.0 million in the second quarter of fiscal 2019. - EBITDA of
$41.5 million compared to$51.5 million in the prior year period and$19.2 million in the second quarter of fiscal 2019. - EBITDA margin of 6.9%, a 120 basis point decrease compared to the prior year period and 360 basis point increase from the second quarter of fiscal 2019.
- Adjusted EBITDA of
$55.5 million compared to$73.4 million in the prior year period and$44.9 million in the second quarter of fiscal 2019. - Adjusted EBITDA margin of 9.3%, a 230 basis point decrease compared to the prior year period and a 160 basis point increase from the second quarter of fiscal 2019.
- EPS of
$0.10 compared to$0.24 in the prior year period and a loss per diluted share of$0.28 in the second quarter of fiscal 2019. - Adjusted EPS of
$0.21 compared to$0.37 in the prior year period and$0.14 in the second quarter of fiscal 2019.
SEGMENT HIGHLIGHTS FROM CONTINUING OPERATIONS
Hain Celestial United States
Hain Celestial United States third quarter net sales of
Hain Celestial United Kingdom
Hain Celestial United Kingdom third quarter net sales of
Rest of World
Rest of World third quarter net sales of
Hain Pure Protein Discontinued Operations
As previously disclosed on
Fiscal Year 2019 Guidance
The Company reiterates its annual guidance for continuing operations for fiscal year 2019:
- Total net sales of
$2.320 billion to $2.350 billion , a decrease of approximately 4% to 6% as compared to fiscal year 2018. - Adjusted EBITDA of
$185 million to $200 million , a decrease of approximately 22% to 28% as compared to fiscal year 2018. - Adjusted EPS of
$0.60 to $0.70 , a decrease of approximately 40% to 48% as compared to fiscal year 2018.
Guidance, where adjusted, is provided on a non-GAAP basis and excludes acquisition-related expenses; integration charges; restructuring charges, start-up costs, consulting fees and other costs associated with Project Terra; costs associated with the CEO Succession Agreement; unrealized net foreign currency gains or losses, and 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 and divestitures.
The Company cannot reconcile its expected Adjusted EBITDA to net income or adjusted earnings per diluted share to earnings per diluted share under "Fiscal Year 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.
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 3/31/19 |
$266,445 |
$227,206 |
$106,146 |
$ - |
$ 599,797 |
Net sales - Three months ended 3/31/18 |
$281,052 |
$238,321 |
$113,347 |
$ - |
$ 632,720 |
% change - FY'19 net sales vs. FY'18 net sales |
(5.2)% |
(4.7)% |
(6.4)% |
(5.2)% |
|
Operating income (loss) |
|||||
Three months ended 3/31/19 |
|||||
Operating income (loss) |
$ 17,099 |
$ 18,147 |
$ 10,868 |
$ (22,249) |
$ 23,865 |
Non-GAAP adjustments (1) |
4,676 |
976 |
432 |
8,955 |
15,039 |
Adjusted operating income (loss) |
$ 21,775 |
$ 19,123 |
$ 11,300 |
$ (13,294) |
$ 38,904 |
Operating income margin |
6.4% |
8.0% |
10.2% |
4.0% |
|
Adjusted operating income margin |
8.2% |
8.4% |
10.6% |
6.5% |
|
Three months ended 3/31/18 |
|||||
Operating income (loss) |
$ 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 (loss) |
$ 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% |
|
(unaudited and dollars in thousands) |
United States |
United |
Rest of World |
Corporate/ |
Total |
Net Sales |
|||||
Net sales - Nine months ended 3/31/19 |
$769,585 |
$671,121 |
$304,080 |
$ - |
$1,744,786 |
Net sales - Nine months ended 3/31/18 |
$815,013 |
$698,968 |
$324,190 |
$ - |
$1,838,171 |
% change - FY'19 net sales vs. FY'18 net sales |
(5.6)% |
(4.0)% |
(6.2)% |
(5.1)% |
|
Operating income (loss) |
|||||
Nine months ended 3/31/19 |
|||||
Operating income (loss) |
$ 26,449 |
$ 36,822 |
$ 27,078 |
$ (105,975) |
$ (15,626) |
Non-GAAP adjustments (1) |
16,413 |
11,050 |
2,731 |
75,075 |
105,269 |
Adjusted operating income (loss) |
$ 42,862 |
$ 47,872 |
$ 29,809 |
$ (30,900) |
$ 89,643 |
Operating income (loss) margin |
3.4% |
5.5% |
8.9% |
(0.9)% |
|
Adjusted operating income margin |
5.6% |
7.1% |
9.8% |
5.1% |
|
Nine months ended 3/31/18 |
|||||
Operating income (loss) |
$ 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 (loss) |
$ 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% |
|
(1) See accompanying table of "Reconciliation of GAAP Results to Non-GAAP Measures" |
Webcast Presentation
About The
The
Safe Harbor Statement
Certain statements contained in this press release constitute "forward-looking statements" within the meaning of federal securities laws, including the Private Securities Litigation Reform Act of 1995. Forward-looking statements are predictions based on expectations and projections about future events and are not statements of historical fact. You can identify forward-looking statements by the use of forward-looking terminology such as "plan", "continue", "expect", "anticipate", "intend", "predict", "project", "estimate", "likely", "believe", "might", "seek", "may", "will", "remain", "potential", "can", "should", "could", "future" and similar expressions, or the negative of those expressions, or similar words or phrases that are predictions of or indicate future events or trends and that do not relate solely to historical matters. You can also identify forward-looking statements by discussions of the Company's strategic initiatives, including Project Terra, the Company's announced divestiture of its Hain Pure Protein business, the Company's Guidance for Fiscal Year 2019 and our future performance and results of operations.
Forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual results, levels of activity, performance or achievements of the Company, or industry results, to be materially different from any future results, levels of activity, performance or achievements expressed or implied by such forward-looking statements, and you should not rely on them as predictions of future events. Forward-looking statements depend on assumptions, data or methods that may be incorrect or imprecise and may not be able to be realized. We do not guarantee that the transactions and events described will happen as described (or that they will happen at all). Such factors, include, among others, the Company's beliefs or expectations relating to the impact of competitive products, changes to the competitive environment, changes to consumer preferences, consolidation of customers, reliance on independent distributors, general economic and financial market conditions, risks associated with our international sales and operations, our ability to manage our supply chain effectively, changes in raw materials, freight, commodity costs and fuel, our ability to execute and realize cost savings initiatives, including, but not limited to, cost reduction initiatives under Project Terra and SKU rationalization plans, the identification and remediation of material weaknesses in our internal controls over financial reporting, our ability to manage our financial reporting and internal control system processes, potential liabilities due to legal claims, government investigations and other regulatory enforcement actions, costs incurred due to pending and future litigation, the availability of key personnel and changes in our management team, potential liability if our products cause illness or physical harm, impairments in the carrying value of goodwill or other intangible assets, our ability to identify and complete acquisitions or divestitures and integrate acquisitions, the availability of organic and natural ingredients, the reputation of our brands, risks relating to the protection of intellectual property, cybersecurity risks, unanticipated expenditures and 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 Exchange, Acquisitions and Divestitures and certain other items, including SKU rationalization, as applicable in each case, adjusted operating income, adjusted gross margin, adjusted net income, adjusted earnings per diluted share, EBITDA, Adjusted EBITDA and operating free cash flow. The reconciliations of these non-GAAP financial measures to the comparable GAAP financial measures are presented in the tables "Reconciliation of GAAP Results to Non-GAAP Measures" for the three and 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 and nine months ended
Three Months Ended March 31, |
Nine Months Ended March 31, |
||||||
2019 |
2018 |
2019 |
2018 |
||||
(unaudited and dollars in thousands) |
|||||||
Cash flow provided by operating activities - continuing operations |
$ 13,056 |
$ 38,980 |
$ 12,043 |
$ 67,370 |
|||
Purchases of property, plant and equipment |
(14,353) |
(23,683) |
(55,892) |
(48,368) |
|||
Operating Free Cash Flow - continuing operations |
$ (1,297) |
$ 15,297 |
$ (43,849) |
$ 19,002 |
The Company's Operating Free Cash Flow from continuing operations was negative
The Company believes presenting net sales at constant currency provides useful information to investors because it provides transparency to underlying performance in the Company's consolidated net sales by excluding the effect that foreign currency exchange rate fluctuations have on period-to-period comparability given the volatility in foreign currency exchange markets. To present this information for historical periods, current period net sales for entities reporting in currencies other than the U.S. dollar are translated into U.S. dollars at the average monthly exchange rates in effect during the corresponding period of the prior fiscal year, rather than at the actual average monthly exchange rate in effect during the current period of the current fiscal year. As a result, the foreign currency impact is equal to the current year results in local currencies multiplied by the change in average foreign currency exchange rate between the current fiscal period and the corresponding period of the prior fiscal year.
The Company provides net sales adjusted for constant currency, acquisitions and divestitures, and certain other items including SKU rationalization, as applicable in each case, to understand the growth rate of net sales excluding the impact of such items. The Company's management believes net sales adjusted for such items is useful to investors because it enables them to better understand the growth of our business from period-to-period.
The Company defines EBITDA as net (loss) income from continuing operations (a GAAP measure) before income taxes, net interest expense, depreciation and amortization, equity in net loss (income) of equity-method investees, stock-based compensation, net, stock-based compensation expense in connection with the Succession Plan, long-lived asset and intangible impairments and unrealized currency gains and losses. The Company defines segment EBITDA as operating income (a GAAP measure) before depreciation and amortization, stock-based compensation, net and long-lived asset impairments. Adjusted EBITDA is defined as EBITDA before acquisition-related expenses, including integration and restructuring charges, and other non-recurring items. The Company's management believes that these presentations provide useful information to management, analysts and investors regarding certain additional financial and business trends relating to its results of operations and financial condition. In addition, management uses these measures for reviewing the financial results of the Company as well as a component of performance-based executive compensation.
For the three and nine months ended
Three Months Ended March 31, |
Nine Months Ended March 31, |
||||||
2019 |
2018 |
2019 |
2018 |
||||
(unaudited and dollars in thousands) |
|||||||
Net (loss) income |
$ (65,837) |
$ 12,686 |
$ (169,763) |
$ 79,635 |
|||
Net loss from discontinued operations |
(75,925) |
(12,555) |
(127,472) |
(7,349) |
|||
Net income (loss) from continuing operations |
$ 10,088 |
$ 25,241 |
$ (42,291) |
$ 86,984 |
|||
Provision (benefit) for income taxes |
3,114 |
(1,310) |
(1,679) |
(11,516) |
|||
Interest expense, net |
8,677 |
6,108 |
24,093 |
17,535 |
|||
Depreciation and amortization |
13,968 |
15,074 |
42,074 |
45,139 |
|||
Equity in net loss (income) of equity-method investees |
205 |
101 |
391 |
(104) |
|||
Stock-based compensation, net |
3,937 |
2,936 |
5,502 |
10,258 |
|||
Stock-based compensation expense in connection with |
- |
- |
429 |
- |
|||
Long-lived asset and intangibles impairment |
- |
4,839 |
23,709 |
8,290 |
|||
Unrealized currency losses/(gains) |
1,522 |
(1,465) |
2,551 |
(5,170) |
|||
EBITDA |
$ 41,511 |
$ 51,524 |
$ 54,779 |
$ 151,416 |
|||
Project Terra costs and other |
9,259 |
4,831 |
29,464 |
13,750 |
|||
Chief Executive Officer Succession Plan expense, net |
455 |
- |
29,727 |
- |
|||
Accounting review and remediation costs, net of insurance proceeds |
- |
3,313 |
4,334 |
6,406 |
|||
Warehouse/manufacturing facility start-up costs |
3,222 |
- |
9,529 |
1,155 |
|||
Plant closure related costs |
184 |
3,246 |
3,503 |
3,946 |
|||
SKU rationalization |
505 |
4,913 |
2,035 |
4,913 |
|||
Litigation and related expenses |
371 |
235 |
1,062 |
235 |
|||
Losses on terminated chilled desserts contract |
- |
2,939 |
- |
6,553 |
|||
Co-packer disruption |
- |
952 |
- |
3,692 |
|||
Regulated packaging change |
- |
- |
- |
1,007 |
|||
Toys "R" Us bad debt |
- |
897 |
- |
897 |
|||
Machine break-down costs |
- |
317 |
- |
317 |
|||
Recall and other related costs |
- |
273 |
- |
273 |
|||
Adjusted EBITDA |
$ 55,507 |
$ 73,440 |
$ 134,433 |
$ 194,560 |
THE HAIN CELESTIAL GROUP, INC. |
|||||
Consolidated Balance Sheets |
|||||
(in thousands) |
|||||
March 31, |
June 30, |
||||
2019 |
2018 |
||||
ASSETS |
(unaudited) |
||||
Current assets: |
|||||
Cash and cash equivalents |
$ 27,562 |
$ 106,557 |
|||
Restricted cash |
34,452 |
- |
|||
Accounts receivable, net |
256,799 |
252,708 |
|||
Inventories |
395,246 |
391,525 |
|||
Prepaid expenses and other current assets |
54,786 |
59,946 |
|||
Current assets of discontinued operations |
136,181 |
240,851 |
|||
Total current assets |
905,026 |
1,051,587 |
|||
Property, plant and equipment, net |
331,070 |
310,172 |
|||
Goodwill |
1,016,863 |
1,024,136 |
|||
Trademarks and other intangible assets, net |
475,582 |
510,387 |
|||
Investments and joint ventures |
19,228 |
20,725 |
|||
Other assets |
30,502 |
29,667 |
|||
Total assets |
$2,778,271 |
$2,946,674 |
|||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|||||
Current liabilities: |
|||||
Accounts payable |
$ 205,014 |
$ 229,993 |
|||
Accrued expenses and other current liabilities |
176,400 |
116,001 |
|||
Current portion of long-term debt |
22,522 |
26,605 |
|||
Current liabilities of discontinued operations |
15,195 |
49,846 |
|||
Total current liabilities |
419,131 |
422,445 |
|||
Long-term debt, less current portion |
729,201 |
687,501 |
|||
Deferred income taxes |
63,619 |
86,909 |
|||
Other noncurrent liabilities |
16,528 |
12,770 |
|||
Total liabilities |
1,228,479 |
1,209,625 |
|||
Stockholders' equity: |
|||||
Common stock |
1,087 |
1,084 |
|||
Additional paid-in capital |
1,154,182 |
1,148,196 |
|||
Retained earnings |
708,568 |
878,516 |
|||
Accumulated other comprehensive loss |
(204,467) |
(184,240) |
|||
1,659,370 |
1,843,556 |
||||
Treasury stock |
(109,578) |
(106,507) |
|||
Total stockholders' equity |
1,549,792 |
1,737,049 |
|||
Total liabilities and stockholders' equity |
$2,778,271 |
$2,946,674 |
THE HAIN CELESTIAL GROUP, INC. |
|||||||
Consolidated Statements of Operations |
|||||||
(unaudited and in thousands, except per share amounts) |
|||||||
Three Months Ended March 31, |
Nine Months Ended March 31, |
||||||
2019 |
2018 |
2019 |
2018 |
||||
Net sales |
$ 599,797 |
$ 632,720 |
$ 1,744,786 |
$ 1,838,171 |
|||
Cost of sales |
474,528 |
499,707 |
1,405,650 |
1,447,820 |
|||
Gross profit |
125,269 |
133,013 |
339,136 |
390,351 |
|||
Selling, general and administrative expenses |
87,739 |
86,063 |
255,383 |
258,586 |
|||
Amortization of acquired intangibles |
3,802 |
4,713 |
11,567 |
13,859 |
|||
Project Terra costs and other |
9,408 |
4,831 |
29,613 |
13,750 |
|||
Chief Executive Officer Succession Plan expense, net |
455 |
- |
30,156 |
- |
|||
Accounting review and remediation costs, net of insurance proceeds |
- |
3,313 |
4,334 |
6,406 |
|||
Long-lived asset and intangibles impairment |
- |
4,839 |
23,709 |
8,290 |
|||
Operating income (loss) |
23,865 |
29,254 |
(15,626) |
89,460 |
|||
Interest and other financing expense, net |
9,390 |
6,782 |
25,912 |
19,543 |
|||
Other expense/(income), net |
1,068 |
(1,560) |
2,041 |
(5,447) |
|||
Income (loss) from continuing operations before income taxes and |
13,407 |
24,032 |
(43,579) |
75,364 |
|||
Provision (benefit) for income taxes |
3,114 |
(1,310) |
(1,679) |
(11,516) |
|||
Equity in net loss (income) of equity-method investees |
205 |
101 |
391 |
(104) |
|||
Net income (loss) from continuing operations |
$ 10,088 |
$ 25,241 |
$ (42,291) |
$ 86,984 |
|||
Net loss from discontinued operations, net of tax |
(75,925) |
(12,555) |
(127,472) |
(7,349) |
|||
Net (loss) income |
$ (65,837) |
$ 12,686 |
$ (169,763) |
$ 79,635 |
|||
Net (loss) income per common share: |
|||||||
Basic net income (loss) per common share from continuing operations |
$ 0.10 |
$ 0.24 |
$ (0.41) |
$ 0.84 |
|||
Basic net loss per common share from discontinued operations |
(0.73) |
(0.12) |
(1.23) |
(0.07) |
|||
Basic net (loss) income per common share |
$ (0.63) |
$ 0.12 |
$ (1.63) |
$ 0.77 |
|||
Diluted net income (loss) per common share from continuing operations |
$ 0.10 |
$ 0.24 |
$ (0.41) |
$ 0.83 |
|||
Diluted net loss per common share from discontinued operations |
(0.73) |
(0.12) |
(1.23) |
(0.07) |
|||
Diluted net (loss) income per common share |
$ (0.63) |
$ 0.12 |
$ (1.63) |
$ 0.76 |
|||
Shares used in the calculation of net (loss) income per common share: |
|||||||
Basic |
104,117 |
103,918 |
104,045 |
103,821 |
|||
Diluted |
104,334 |
104,503 |
104,045 |
104,473 |
THE HAIN CELESTIAL GROUP, INC. |
|||||||
Consolidated Statements of Cash Flows |
|||||||
(unaudited and dollars in thousands) |
|||||||
Three Months Ended March 31, |
Nine Months Ended March 31, |
||||||
2019 |
2018 |
2019 |
2018 |
||||
CASH FLOWS FROM OPERATING ACTIVITIES |
|||||||
Net (loss) income |
$ (65,837) |
$ 12,686 |
$ (169,763) |
$ 79,635 |
|||
Net loss from discontinued operations |
(75,925) |
(12,555) |
(127,472) |
(7,349) |
|||
Net income (loss) from continuing operations |
10,088 |
25,241 |
(42,291) |
86,984 |
|||
Adjustments to reconcile net income (loss) from continuing operations to net cash |
|||||||
Depreciation and amortization |
13,968 |
15,074 |
42,074 |
45,139 |
|||
Deferred income taxes |
(1,863) |
(1,307) |
(24,653) |
(30,115) |
|||
Chief Executive Officer Succession Plan expense, net |
455 |
- |
29,727 |
- |
|||
Equity in net loss (income) of equity-method investees |
205 |
101 |
391 |
(104) |
|||
Stock-based compensation, net |
3,937 |
2,936 |
5,931 |
10,258 |
|||
Long-lived asset and intangibles impairment |
- |
4,841 |
23,709 |
8,290 |
|||
Other non-cash items, net |
2,418 |
(265) |
3,703 |
(2,025) |
|||
Increase (decrease) in cash attributable to changes in operating assets and liabilities: |
|||||||
Accounts receivable |
(15,407) |
(7,921) |
(8,824) |
(23,998) |
|||
Inventories |
10,296 |
19,776 |
(7,176) |
(43,355) |
|||
Other current assets |
2,080 |
(4,264) |
315 |
(8,153) |
|||
Other assets and liabilities |
632 |
108 |
5,248 |
5,367 |
|||
Accounts payable and accrued expenses |
(13,753) |
(15,340) |
(16,111) |
19,082 |
|||
Net cash provided by operating activities - continuing operations |
13,056 |
38,980 |
12,043 |
67,370 |
|||
CASH FLOWS FROM INVESTING ACTIVITIES |
|||||||
Purchases of property and equipment |
(14,353) |
(23,683) |
(55,892) |
(48,368) |
|||
Acquisitions of businesses, net of cash acquired |
- |
- |
- |
(13,064) |
|||
Other |
- |
124 |
3,863 |
124 |
|||
Net cash used in investing activities - continuing operations |
(14,353) |
(23,559) |
(52,029) |
(61,308) |
|||
CASH FLOWS FROM FINANCING ACTIVITIES |
|||||||
Borrowings under bank revolving credit facility |
90,000 |
10,000 |
240,000 |
45,000 |
|||
Repayments under bank revolving credit facility |
(49,145) |
(320,185) |
(186,791) |
(355,185) |
|||
Borrowings under term loan |
- |
299,245 |
- |
299,245 |
|||
Repayments under term loan |
(3,750) |
- |
(11,250) |
- |
|||
Funding of discontinued operations entities |
(33,455) |
(4,409) |
(37,451) |
(17,167) |
|||
(Repayments) borrowings of other debt, net |
(13,397) |
(10,801) |
(4,770) |
3,111 |
|||
Shares withheld for payment of employee payroll taxes |
(149) |
(168) |
(3,071) |
(6,853) |
|||
Net cash used in financing activities - continuing operations |
(9,896) |
(26,318) |
(3,333) |
(31,849) |
|||
Effect of exchange rate changes on cash |
744 |
2,119 |
(1,225) |
5,884 |
|||
CASH FLOWS FROM DISCONTINUED OPERATIONS |
|||||||
Cash used in operating activities |
(5,489) |
(8,819) |
(7,339) |
(11,783) |
|||
Cash used in investing activities |
(29,811) |
(2,189) |
(32,742) |
(8,531) |
|||
Cash provided by financing activities |
33,398 |
4,356 |
37,299 |
17,011 |
|||
Net cash flows used in discontinued operations |
(1,902) |
(6,652) |
(2,782) |
(3,303) |
|||
Net decrease in cash and cash equivalents and restricted cash |
(12,351) |
(15,430) |
(47,326) |
(23,206) |
|||
Cash and cash equivalents at beginning of period |
78,043 |
139,216 |
113,018 |
146,992 |
|||
Cash and cash equivalents and restricted cash at end of period |
$ 65,692 |
$ 123,786 |
$ 65,692 |
$ 123,786 |
|||
Less: cash and cash equivalents of discontinued operations |
(3,678) |
(6,634) |
(3,678) |
(6,634) |
|||
Cash and cash equivalents and restricted cash of continuing operations at end of period |
$ 62,014 |
$ 117,152 |
$ 62,014 |
$ 117,152 |
THE HAIN CELESTIAL GROUP, INC. |
|||||||
Reconciliation of GAAP Results to Non-GAAP Measures |
|||||||
(unaudited and in thousands, except per share amounts) |
|||||||
Three Months Ended March 31, |
|||||||
2019 GAAP |
Adjustments |
2019 Adjusted |
2018 GAAP |
Adjustments |
2018 Adjusted |
||
Net sales |
$ 599,797 |
- |
$ 599,797 |
$ 632,720 |
- |
$ 632,720 |
|
Cost of sales |
474,528 |
(4,153) |
470,375 |
499,707 |
(12,640) |
487,067 |
|
Gross profit |
125,269 |
4,153 |
129,422 |
133,013 |
12,640 |
145,653 |
|
Operating expenses (a) |
91,541 |
(1,023) |
90,518 |
95,615 |
(5,971) |
89,644 |
|
Project Terra costs and other |
9,408 |
(9,408) |
- |
4,831 |
(4,831) |
- |
|
Chief Executive Officer Succession Plan expense, net |
455 |
(455) |
- |
- |
- |
- |
|
Accounting review and remediation costs, net of insurance proceeds |
- |
- |
- |
3,313 |
(3,313) |
- |
|
Operating income |
23,865 |
15,039 |
38,904 |
29,254 |
26,755 |
56,009 |
|
Interest and other expense (income), net (b) |
10,458 |
(1,522) |
8,936 |
5,222 |
1,465 |
6,687 |
|
Provision (benefit) for income taxes |
3,114 |
4,963 |
8,077 |
(1,310) |
11,946 |
10,636 |
|
Net income from continuing operations |
10,088 |
11,598 |
21,686 |
25,241 |
13,344 |
38,585 |
|
Net (loss) income from discontinued operations, net of tax |
(75,925) |
75,925 |
- |
(12,555) |
12,555 |
- |
|
Net (loss) income |
(65,837) |
87,523 |
21,686 |
12,686 |
25,899 |
38,585 |
|
Diluted net income per common share from continuing operations |
0.10 |
0.11 |
0.21 |
0.24 |
0.13 |
0.37 |
|
Diluted net (loss) income per common share from discontinued operations |
(0.73) |
0.73 |
- |
(0.12) |
0.12 |
- |
|
Diluted net (loss) income per common share |
(0.63) |
0.84 |
0.21 |
0.12 |
0.25 |
0.37 |
|
Detail of Adjustments: |
|||||||
Three Months Ended |
Three Months Ended |
||||||
Warehouse/manufacturing facility start-up costs |
$ 3,222 |
$ - |
|||||
Plant closure related costs |
426 |
3,246 |
|||||
SKU rationalization |
505 |
4,913 |
|||||
Recall and other related costs |
- |
273 |
|||||
Machine break-down costs |
- |
317 |
|||||
Losses on terminated chilled desserts contract |
- |
2,939 |
|||||
Co-packer disruption |
- |
952 |
|||||
Cost of sales |
4,153 |
12,640 |
|||||
Gross profit |
4,153 |
12,640 |
|||||
Stock-based compensation acceleration |
583 |
- |
|||||
Long-lived asset impairment charge associated with plant closure |
- |
4,839 |
|||||
Litigation and related expenses |
371 |
235 |
|||||
Plant closure related costs |
69 |
- |
|||||
Toys "R" Us bad debt |
- |
897 |
|||||
Operating expenses (a) |
1,023 |
5,971 |
|||||
Project Terra costs and other |
9,408 |
4,831 |
|||||
Project Terra costs and other |
9,408 |
4,831 |
|||||
Chief Executive Officer Succession Plan expense, net |
455 |
- |
|||||
Chief Executive Officer Succession Plan expense, net |
455 |
- |
|||||
Accounting review and remediation costs, net of insurance proceeds |
- |
3,313 |
|||||
Accounting review and remediation costs, net of insurance proceeds |
- |
3,313 |
|||||
Operating income |
15,039 |
26,755 |
|||||
Unrealized currency losses/(gains) |
1,522 |
(1,465) |
|||||
Interest and other expense (income), net (b) |
1,522 |
(1,465) |
|||||
Income tax related adjustments |
(4,963) |
(11,946) |
|||||
Provision (benefit) for income taxes |
(4,963) |
(11,946) |
|||||
Net income from continuing operations |
$ 11,598 |
$ 13,344 |
|||||
(a)Operating expenses include amortization of acquired intangibles, selling, general, and administrative expenses and long-lived asset and intangibles impairment. |
|||||||
(b)Interest and other expense (income), net includes interest and other financing expenses, net and other expense (income), net. |
THE HAIN CELESTIAL GROUP, INC. |
|||||||
Reconciliation of GAAP Results to Non-GAAP Measures |
|||||||
(unaudited and in thousands, except per share amounts) |
|||||||
Nine Months Ended March 31, |
|||||||
2019 GAAP |
Adjustments |
2019 Adjusted |
2018 GAAP |
Adjustments |
2018 Adjusted |
||
Net sales |
$ 1,744,786 |
- |
$ 1,744,786 |
$ 1,838,171 |
- |
$ 1,838,171 |
|
Cost of sales |
1,405,650 |
(15,309) |
1,390,341 |
1,447,820 |
(21,856) |
1,425,964 |
|
Gross profit |
339,136 |
15,309 |
354,445 |
390,351 |
21,856 |
412,207 |
|
Operating expenses (a) |
290,659 |
(25,857) |
264,802 |
280,735 |
(10,122) |
270,613 |
|
Project Terra costs and other |
29,613 |
(29,613) |
- |
13,750 |
(13,750) |
- |
|
Chief Executive Officer Succession Plan expense, net |
30,156 |
(30,156) |
- |
- |
- |
- |
|
Accounting review and remediation costs, net of insurance proceeds |
4,334 |
(4,334) |
- |
6,406 |
(6,406) |
- |
|
Operating (loss) income |
(15,626) |
105,269 |
89,643 |
89,460 |
52,134 |
141,594 |
|
Interest and other expense (income), net (b) |
27,953 |
(2,551) |
25,402 |
14,096 |
5,170 |
19,266 |
|
(Benefit) provision for income taxes |
(1,679) |
19,204 |
17,525 |
(11,516) |
40,389 |
28,873 |
|
Net (loss) income from continuing operations |
(42,291) |
88,616 |
46,325 |
86,984 |
6,575 |
93,559 |
|
Net (loss) income from discontinued operations, net of tax |
(127,472) |
127,472 |
- |
(7,349) |
7,349 |
- |
|
Net (loss) income |
(169,763) |
216,088 |
46,325 |
79,635 |
13,924 |
93,559 |
|
Diluted net (loss) income per common share from continuing operations |
(0.41) |
0.85 |
0.45 |
0.83 |
0.06 |
0.90 |
|
Diluted net (loss) income per common share from discontinued operations |
(1.23) |
1.23 |
- |
(0.07) |
0.07 |
- |
|
Diluted net (loss) income per common share |
(1.63) |
2.08 |
0.45 |
0.76 |
0.13 |
0.90 |
|
Detail of Adjustments: |
|||||||
Nine Months Ended |
Nine Months |
||||||
Warehouse/manufacturing facility start-up costs |
$ 9,529 |
$ 1,155 |
|||||
Plant closure related costs |
3,745 |
3,946 |
|||||
SKU rationalization |
2,035 |
4,913 |
|||||
Recall and other related costs |
- |
273 |
|||||
Machine break-down costs |
- |
317 |
|||||
Losses on terminated chilled desserts contract |
- |
6,553 |
|||||
Co-packer disruption |
- |
3,692 |
|||||
Regulated packaging change |
- |
1,007 |
|||||
Cost of sales |
15,309 |
21,856 |
|||||
Gross profit |
15,309 |
21,856 |
|||||
Intangibles impairment |
17,900 |
- |
|||||
Long-lived asset impairment charge associated with plant closure |
5,809 |
8,290 |
|||||
Litigation and related expenses |
1,062 |
235 |
|||||
Stock-based compensation acceleration |
583 |
700 |
|||||
Plant closure related costs |
503 |
- |
|||||
Toys "R" Us bad debt |
- |
897 |
|||||
Operating expenses (a) |
25,857 |
10,122 |
|||||
Project Terra costs and other |
29,613 |
13,750 |
|||||
Project Terra costs and other |
29,613 |
13,750 |
|||||
Chief Executive Officer Succession Plan expense, net |
30,156 |
- |
|||||
Chief Executive Officer Succession Plan expense, net |
30,156 |
- |
|||||
Accounting review and remediation costs, net of insurance proceeds |
4,334 |
6,406 |
|||||
Accounting review and remediation costs, net of insurance proceeds |
4,334 |
6,406 |
|||||
Operating (loss) income |
105,269 |
52,134 |
|||||
Unrealized currency losses/(gains) |
2,551 |
(5,170) |
|||||
Interest and other expense (income), net (b) |
2,551 |
(5,170) |
|||||
Income tax related adjustments |
(19,204) |
(40,389) |
|||||
(Benefit) provision for income taxes |
(19,204) |
(40,389) |
|||||
Net (loss) income from continuing operations |
$ 88,616 |
$ 6,575 |
|||||
(a)Operating expenses include amortization of acquired intangibles, selling, general, and administrative expenses and long-lived asset and intangibles impairment. |
|||||||
(b)Interest and other expense (income), net includes interest and other financing expenses, net and other expense (income), net. |
THE HAIN CELESTIAL GROUP, INC. |
|||||||||||
Net Sales Growth at Constant Currency |
|||||||||||
(unaudited and dollars in thousands) |
|||||||||||
Hain |
United |
Rest of World |
|||||||||
Net sales - Three months ended 3/31/19 |
$ 599,797 |
$ 227,206 |
$ 106,146 |
||||||||
Impact of foreign currency exchange |
21,792 |
15,378 |
6,414 |
||||||||
Net sales on a constant currency basis - |
$ 621,589 |
$ 242,584 |
$ 112,560 |
||||||||
Net sales - Three months ended 3/31/18 |
$ 632,720 |
$ 238,321 |
$ 113,347 |
||||||||
Net sales growth on a constant currency basis |
(1.8)% |
1.8% |
(0.7)% |
||||||||
Hain |
United |
Rest of World |
|||||||||
Net sales - Nine months ended 3/31/19 |
$ 1,744,786 |
$ 671,121 |
$ 304,080 |
||||||||
Impact of foreign currency exchange |
35,586 |
23,897 |
11,689 |
||||||||
Net sales on a constant currency basis - |
$ 1,780,372 |
$ 695,018 |
$ 315,769 |
||||||||
Net sales - Nine months ended 3/31/18 |
$ 1,838,171 |
$ 698,968 |
$ 324,190 |
||||||||
Net sales growth on a constant currency basis |
(3.1)% |
(0.6)% |
(2.6)% |
||||||||
Net Sales Growth at Constant Currency and Adjusted for Acquisitions, Divestitures and Other |
|||||||||||
Hain |
United States |
United |
Rest of World |
||||||||
Net sales on a constant currency basis - |
$ 621,589 |
$ 266,445 |
$ 242,584 |
$ 112,560 |
|||||||
Net sales - Three months ended 3/31/18 |
$ 632,720 |
$ 281,052 |
$ 238,321 |
$ 113,347 |
|||||||
Castle contract termination |
(2,036) |
- |
(2,036) |
- |
|||||||
Project Terra SKU rationalization |
(10,976) |
(9,477) |
- |
(1,499) |
|||||||
Net sales on a constant currency basis adjusted for |
$ 619,708 |
$ 271,575 |
$ 236,285 |
$ 111,848 |
|||||||
Net sales growth on a constant currency |
0.3% |
(1.9)% |
2.7% |
0.6% |
|||||||
Tilda |
Hain Daniels |
Ella's Kitchen |
Hain Celestial |
Hain Celestial |
Hain |
||||||
Net sales growth - Three months ended 3/31/19 |
4.7% |
(8.1)% |
2.1% |
(4.1)% |
(5.9)% |
(15.5)% |
|||||
Impact of foreign currency exchange |
6.4% |
6.3% |
6.9% |
7.9% |
4.7% |
– % |
|||||
Impact of castle contract termination |
– % |
1.2% |
– % |
– % |
– % |
– % |
|||||
Impact of Project Terra SKU rationalization |
– % |
– % |
– % |
– % |
3.1% |
1.2% |
|||||
Net sales growth on a constant currency basis adjusted for |
11.1% |
(0.6)% |
9.0% |
3.8% |
1.9% |
(14.3)% |
|||||
Hain |
United States |
United |
Rest of World |
||||||||
Net sales on a constant currency basis - |
$ 1,780,372 |
$ 769,585 |
$ 695,018 |
$ 315,769 |
|||||||
Net sales - Nine months ended 3/31/18 |
$ 1,838,171 |
$ 815,013 |
$ 698,968 |
$ 324,190 |
|||||||
Acquisitions |
4,335 |
- |
4,335 |
- |
|||||||
Castle contract termination |
(12,359) |
- |
(12,359) |
- |
|||||||
Project Terra SKU rationalization |
(32,865) |
(28,891) |
- |
(3,974) |
|||||||
Net sales on a constant currency basis adjusted for |
$ 1,797,282 |
$ 786,122 |
$ 690,944 |
$ 320,216 |
|||||||
Net sales growth on a constant currency |
(0.9)% |
(2.1)% |
0.6% |
(1.4)% |
|||||||
Tilda |
Hain Daniels |
Ella's Kitchen |
Hain Celestial |
Hain Celestial |
Hain |
||||||
Net sales growth - Nine months ended 3/31/19 |
3.5% |
(6.9)% |
3.3% |
(1.6)% |
(7.9)% |
(16.7)% |
|||||
Impact of foreign currency exchange |
3.8% |
3.3% |
3.6% |
4.3% |
4.1% |
– % |
|||||
Impact of acquisitions |
– % |
(0.8)% |
– % |
– % |
– % |
– % |
|||||
Impact of castle contract termination |
– % |
2.3% |
– % |
– % |
– % |
– % |
|||||
Impact of Project Terra SKU rationalization |
– % |
– % |
– % |
– % |
2.0% |
2.6% |
|||||
Net sales growth on a constant currency basis adjusted for |
7.3% |
(2.1)% |
6.9% |
2.7% |
(1.8)% |
(14.1)% |
THE HAIN CELESTIAL GROUP, INC. |
|||||
Segment Information |
|||||
(unaudited and dollars in thousands) |
|||||
United |
United |
Rest of World |
Corporate/ |
Total |
|
Net Sales |
|||||
Net sales - Three months ended 12/31/18 |
$ 259,155 |
$ 225,338 |
$ 99,663 |
$ - |
$ 584,156 |
Operating income (loss) |
|||||
Three months ended 12/31/18 |
|||||
Operating income (loss) |
$ 7,180 |
$ 14,655 |
$ 8,374 |
$ (45,596) |
$ (15,387) |
Non-GAAP adjustments (1) |
6,257 |
3,429 |
953 |
34,624 |
45,263 |
Adjusted operating income (loss) |
$ 13,437 |
$ 18,084 |
$ 9,327 |
$ (10,972) |
$ 29,876 |
Operating income (loss) margin |
2.8% |
6.5% |
8.4% |
(2.6)% |
|
Adjusted operating income margin |
5.2% |
8.0% |
9.4% |
5.1% |
|
(1) See accompanying table of "Reconciliation of GAAP Results to Non-GAAP Measures" |
|||||
Consolidated EBITDA and Adjusted EBITDA |
|||||
Three Months Ended December 31, 2018 |
|||||
Net loss |
$ (66,501) |
||||
Net loss from discontinued operations |
(37,223) |
||||
Net loss from continuing operations |
$ (29,278) |
||||
Provision for income taxes |
4,690 |
||||
Interest expense, net |
8,247 |
||||
Depreciation and amortization |
13,722 |
||||
Equity in net loss of equity-method investees |
11 |
||||
Stock-based compensation, net |
1,774 |
||||
Stock-based compensation expense in connection with |
117 |
||||
Long-lived asset and intangibles impairment |
19,473 |
||||
Unrealized currency losses |
439 |
||||
EBITDA |
$ 19,195 |
||||
Project Terra costs and other |
9,872 |
||||
Chief Executive Officer Succession Plan expense, net |
10,031 |
||||
Accounting review and remediation costs, net of insurance proceeds |
920 |
||||
Warehouse/manufacturing facility start-up costs |
1,708 |
||||
Plant closure related costs |
1,490 |
||||
SKU rationalization |
1,530 |
||||
Litigation and related expenses |
122 |
||||
Adjusted EBITDA |
$ 44,868 |
THE HAIN CELESTIAL GROUP, INC. |
|||||
Segment EBITDA and Adjusted EBITDA |
|||||
(unaudited and dollars in thousands) |
|||||
United States |
|||||
Three Months Ended |
|||||
March 31, 2019 |
December 31, 2018 |
March 31, 2018 |
|||
Operating Income |
$ 17,099 |
$ 7,180 |
$ 24,974 |
||
Depreciation and amortization |
3,274 |
3,264 |
3,871 |
||
Long-lived asset impairment |
- |
1,354 |
2,282 |
||
Other |
499 |
508 |
206 |
||
EBITDA |
$ 20,872 |
$ 12,306 |
$ 31,333 |
||
Project Terra costs and other |
1,246 |
1,952 |
1,079 |
||
Warehouse/manufacturing facility start-up costs |
3,101 |
1,508 |
- |
||
Plant closure related costs |
26 |
115 |
2,084 |
||
SKU rationalization |
303 |
1,328 |
3,712 |
||
Co-packer disruption |
- |
- |
826 |
||
Toys "R" Us bad debt |
- |
- |
897 |
||
Adjusted EBITDA |
$ 25,548 |
$ 17,209 |
$ 39,931 |
||
United Kingdom |
|||||
Three Months Ended |
|||||
March 31, 2019 |
December 31, 2018 |
March 31, 2018 |
|||
Operating Income |
$ 18,147 |
$ 14,655 |
$ 13,863 |
||
Depreciation and amortization |
7,258 |
7,091 |
7,822 |
||
Long-lived asset impairment |
- |
62 |
2,560 |
||
Other |
371 |
71 |
(128) |
||
EBITDA |
$ 25,776 |
$ 21,879 |
$ 24,117 |
||
Project Terra costs and other |
896 |
2,135 |
(483) |
||
Plant closure related costs |
77 |
1,232 |
1,162 |
||
Litigation and related expenses |
- |
10 |
- |
||
Losses on terminated chilled desserts contract |
- |
- |
2,938 |
||
Co-packer disruption |
- |
- |
126 |
||
Machine break-down costs |
- |
- |
317 |
||
Recall and other related costs |
- |
- |
273 |
||
Adjusted EBITDA |
$ 26,749 |
$ 25,256 |
$ 28,450 |
||
Rest of World |
|||||
Three Months Ended |
|||||
March 31, 2019 |
December 31, 2018 |
March 31, 2018 |
|||
Operating Income |
$ 10,868 |
$ 8,374 |
$ 11,059 |
||
Depreciation and amortization |
2,953 |
2,932 |
2,830 |
||
Long-lived asset impairment |
- |
156 |
- |
||
Other |
166 |
96 |
(190) |
||
EBITDA |
$ 13,987 |
$ 11,558 |
$ 13,699 |
||
Project Terra costs and other |
17 |
279 |
57 |
||
Warehouse/manufacturing facility start-up costs |
121 |
200 |
- |
||
Plant closure related costs |
93 |
116 |
- |
||
SKU rationalization |
202 |
202 |
1,201 |
||
Adjusted EBITDA |
$ 14,420 |
$ 12,355 |
$ 14,957 |
THE HAIN CELESTIAL GROUP, INC. |
|||||
Reconciliation of GAAP Results to Non-GAAP Measures |
|||||
(unaudited and in thousands, except per share amounts) |
|||||
Three Months Ended December 31, |
|||||
2018 GAAP |
Adjustments |
2018 Adjusted |
|||
Net sales |
$ 584,156 |
- |
$ 584,156 |
||
Cost of sales |
469,883 |
(4,294) |
465,589 |
||
Gross profit |
114,273 |
4,294 |
118,567 |
||
Operating expenses (a) |
108,720 |
(20,029) |
88,691 |
||
Project Terra costs and other |
9,872 |
(9,872) |
- |
||
Chief Executive Officer Succession Plan expense, net |
10,148 |
(10,148) |
- |
||
Accounting review and remediation costs, net of insurance proceeds |
920 |
(920) |
- |
||
Operating (loss) income |
(15,387) |
45,263 |
29,876 |
||
Interest and other expense (income), net (b) |
9,190 |
(439) |
8,751 |
||
Provision for income taxes |
4,690 |
1,462 |
6,152 |
||
Net (loss) income from continuing operations |
(29,278) |
44,240 |
14,962 |
||
Net (loss) income from discontinued operations, net of tax |
(37,223) |
37,223 |
- |
||
Net (loss) income |
(66,501) |
81,463 |
14,962 |
||
Diluted net (loss) income per common share from continuing operations |
(0.28) |
0.43 |
0.14 |
||
Diluted net loss per common share from discontinued operations |
(0.36) |
0.36 |
- |
||
Diluted net (loss) income per common share |
(0.64) |
0.78 |
0.14 |
||
Detail of Adjustments: |
|||||
Three Months Ended |
|||||
Warehouse/manufacturing facility start-up costs |
$ 1,708 |
||||
Plant closure related costs |
1,056 |
||||
SKU rationalization |
1,530 |
||||
Cost of sales |
4,294 |
||||
Gross profit |
4,294 |
||||
Intangibles impairment |
17,900 |
||||
Long-lived asset impairment charge associated with plant closure |
1,573 |
||||
Litigation and related expenses |
122 |
||||
Plant closure related costs |
434 |
||||
Operating expenses (a) |
20,029 |
||||
Project Terra costs and other |
9,872 |
||||
Project Terra costs and other |
9,872 |
||||
Chief Executive Officer Succession Plan expense, net |
10,148 |
||||
Chief Executive Officer Succession Plan expense, net |
10,148 |
||||
Accounting review and remediation costs, net of insurance proceeds |
920 |
||||
Accounting review and remediation costs, net of insurance proceeds |
920 |
||||
Operating (loss) income |
45,263 |
||||
Unrealized currency losses/(gains) |
439 |
||||
Interest and other expense (income), net (b) |
439 |
||||
Income tax related adjustments |
(1,462) |
||||
Provision for income taxes |
(1,462) |
||||
Net (loss) income from continuing operations |
$ 44,240 |
||||
(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 includes interest and other financing expenses, net and other expense (income), net. |
View original content to download multimedia:http://www.prnewswire.com/news-releases/hain-celestial-reports-third-quarter-fiscal-year-2019-financial-results-300846959.html
SOURCE The
James Langrock / Katie Turner, The Hain Celestial Group, Inc., 516-587-5000