UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
————————————
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): February 5, 2013
————————————
THE HAIN CELESTIAL GROUP, INC.
(Exact name of registrant as specified in its charter)
————————————
Delaware | 0-22818 | 22-3240619 |
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
58 South Service Road, Melville, NY 11747
(Address of principal executive offices)
Registrant’s telephone number, including area code: (631) 730-2200
Not Applicable
(Former name or former address, if changed since last report)
————————————
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |
Item 2.01 Results of Operations and Financial Condition
The information contained in this Current Report on Form 8-K, including the exhibit attached hereto, is being furnished pursuant to Item 2.02, “Results of Operations and Financial Condition.” This information shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section, or incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
On February 5, 2013, The Hain Celestial Group, Inc. issued a press release announcing financial results for its second quarter ended December 31, 2012. The press release is attached hereto as Exhibit 99.1 and incorporated herein by reference.
Item 9.01 Financial Statements and Exhibits
(d) Exhibits. The following exhibits are filed herewith:
Exhibit No. | Description | |
99.1 | Press Release of The Hain Celestial Group, Inc. dated February 5, 2013 | |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: February 5, 2013
THE HAIN CELESTIAL GROUP, INC. (Registrant) | ||
By: | /s/ Ira J. Lamel | |
Title: | Executive Vice President and Chief Financial Officer | |
EXHIBIT INDEX
Exhibit No. | Description | |
99.1* | Press Release of The Hain Celestial Group, Inc. dated February 5, 2013. | |
* Filed herewith
Exhibit 99.1
Contact:
Ira Lamel/Mary Anthes
The Hain Celestial Group, Inc.
631-730-2200
HAIN CELESTIAL ANNOUNCES RECORD RESULTS
FOR SECOND QUARTER FISCAL YEAR 2013
AND RAISES EARNINGS GUIDANCE
GAAP Net Income of $31.6 Million; Up 58%
GAAP EPS of $0.68 per Diluted Share
from Continuing Operations; Up 48%
Adjusted Net Income of $34.2 Million; Up 40%
Adjusted EPS of $0.72 per Diluted Share; Up 36%
Melville, NY, February 5, 2013 - The Hain Celestial Group, Inc. (NASDAQ: HAIN), a leading natural and organic products company providing consumers with A Healthy Way of Life™, today reported its results for the second quarter ended December 31, 2012.
Performance Highlights 2QFY13 Compared to 2QFY12
• | Record net sales of $455.3 million, an increase of 24.8% |
• | GAAP net income of $31.6 million, an increase of 57.8% |
• | GAAP earnings per diluted share from continuing operations of $0.68, an increase of 47.8% |
• | Adjusted earnings per diluted share of $0.72, an increase of 35.8% |
• | Operating free cash flow of $106.8 million for the trailing 12 months ended December 31, 2012, an increase of 47.6% |
• | Adjusted EBITDA of $205.9 million for the trailing 12 months ended December 31, 2012, an increase of 31.8% |
“I am extremely pleased with our results as Hain Celestial US delivered 9.4% top-line growth on a comparable basis as well as increased profitability during the second quarter. In the UK, Hain Daniels, with the addition of the ambient grocery brands for two months of the quarter, focused on higher margin brand growth while evaluating and establishing a program to eliminate certain unprofitable private label sales. At the same time our businesses in Canada and Europe delivered profitable growth,” said Irwin D. Simon, Founder, President and Chief Executive Officer of Hain Celestial. “As we have previously discussed, a major investment in our Fakenham facility is underway, where we are repositioning our meat-free frozen foods plant to be ready for the commencement of a long-term program with a major retailer later this year. Brands acquired during the quarter also contributed to our results, including Hartley's® jam and Sun-Pat® peanut butter, each of which are No. 1 in their respective categories in the United Kingdom,” concluded Irwin Simon.
Worldwide net sales for the second quarter of fiscal year 2013 were a record $455.3 million, an increase of 24.8% compared to net sales of $364.8 million in the prior year period. Hain Celestial US reported net sales of $280.4 million. In the United Kingdom, Hain Daniels' net sales were $120.2 million. For the Company's Rest of World segment, consisting of the operations of Hain Celestial Canada and Hain Celestial Europe, net sales were $54.7 million. The Company had strong brand contribution across various sales channels led by Celestial Seasonings®, Earth's Best®, Garden of Eatin®, Imagine®, MaraNatha®, The Greek Gods®, Alba Botanica®, Lima®, Danival® and Linda McCartney®. Also, the Company has entered the raw juice category with the acquisition of the BluePrint® brand in late December.
The Hain Celestial Group, Inc. • 58 South Service Road • Melville, NY 11747 • 631-730-2200
www.hain-celestial.com
The Company earned income from continuing operations of $32.2 million in the second quarter of fiscal year 2013 compared to $21.1 million in the prior year period, a 53.0% increase, and reported earnings per diluted share from continuing operations of $0.68 compared to $0.46 in the prior year second quarter. Adjusted income from continuing operations was $34.2 million compared to $24.4 million in the prior year, a 40.3% increase, and adjusted earnings per diluted share from continuing operations was $0.72 compared to $0.53 in the prior year second quarter. Adjusted amounts exclude acquisition-related expenses, integration and restructuring charges as well as an acquisition-related currency gain. Adjusted EBITDA reached a new high of $205.9 million during the 12-trailing month period ended December 31, 2012.
Fiscal Year 2013 Guidance
The Company updated its annual guidance for fiscal year 2013.
• | Total net sales range of $1.740 billion to $1.755 billion; an increase of 26% to 27% as compared to fiscal year 2012. |
• | Earnings range of $2.40 to $2.47 per diluted share; an increase of 29% to 33% as compared to fiscal year 2012. |
Guidance is provided for continuing operations on a non-GAAP basis and excludes acquisition and integration expenses that may be incurred during the Company's fiscal year 2013, which the Company will continue to identify as it reports its future financial results. Guidance excludes the impact of any future acquisitions. Historically, the Company's sales and earnings are strongest in its second and third quarters.
Segment Results
The Company's operations are organized into geographic segments: United States, United Kingdom, Canada and Europe.
Sales in the United States segment were $280.4 million for the three months ended December 31, 2012, up 9.4% from the prior year period on a comparable basis, after adjusting the reported 8.2% growth for the transfer of sales responsibilities for a particular brand to the Company's Canadian operations in fiscal year 2013, which accounted for $2.8 million included in United States sales in fiscal year 2012. For the six months ended December 31, 2012, the increase was 9.4% after adjusting for the transfer of $5.7 million of sales in fiscal year 2012.
2
The following is a summary of second quarter and six month results by reportable segment:
The Hain Celestial Group, Inc. | ||||||||||||||||||||
Reportable Segment Results | ||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||
United States | United Kingdom | Rest of World | Corporate and other (1) | Consolidated | ||||||||||||||||
Net sales - Three months ended 12/31/12 | $ | 280,415 | $ | 120,167 | $ | 54,737 | $ | — | $ | 455,319 | ||||||||||
Net sales - Three months ended 12/31/11 | $ | 259,153 | $ | 56,417 | $ | 49,267 | $ | — | $ | 364,837 | ||||||||||
% change | 8.2 | % | 113.0 | % | 11.1 | % | 24.8 | % | ||||||||||||
Operating income - Three months ended 12/31/12 | $ | 47,582 | $ | 12,076 | $ | 4,268 | $ | (12,682 | ) | $ | 51,244 | |||||||||
Operating income - Three months ended 12/31/11 | $ | 41,760 | $ | 3,362 | $ | 2,630 | $ | (11,548 | ) | $ | 36,204 | |||||||||
% change | 13.9 | % | 259.2 | % | 62.3 | % | 41.5 | % | ||||||||||||
Operating income margin - Three months ended 12/31/12 | 17.0 | % | 10.0 | % | 7.8 | % | 11.3 | % | ||||||||||||
Operating income margin - Three months ended 12/31/11 | 16.1 | % | 6.0 | % | 5.3 | % | 9.9 | % | ||||||||||||
United States | United Kingdom | Rest of World | Corporate and other (1) | Consolidated | ||||||||||||||||
Net sales - Six months ended 12/31/12 | $ | 533,062 | $ | 178,115 | $ | 103,949 | $ | — | $ | 815,126 | ||||||||||
Net sales - Six months ended 12/31/11 | $ | 492,795 | $ | 67,655 | $ | 91,224 | $ | — | $ | 651,674 | ||||||||||
% change | 8.2 | % | 163.3 | % | 13.9 | % | 25.1 | % | ||||||||||||
Operating income - Six months ended 12/31/12 | $ | 84,099 | $ | 11,050 | $ | 8,674 | $ | (20,303 | ) | $ | 83,520 | |||||||||
Operating income - Six months ended 12/31/11 | $ | 73,492 | $ | 2,240 | $ | 4,810 | $ | (20,501 | ) | $ | 60,041 | |||||||||
% change | 14.4 | % | 393.3 | % | 80.3 | % | 39.1 | % | ||||||||||||
Operating income margin - Six months ended 12/31/12 | 15.8 | % | 6.2 | % | 8.3 | % | 10.2 | % | ||||||||||||
Operating income margin - Six months ended 12/31/11 | 14.9 | % | 3.3 | % | 5.3 | % | 9.2 | % | ||||||||||||
3
Webcast
Hain Celestial will host a conference call and webcast at 4:30 PM Eastern Time today to review its second quarter fiscal year 2013 results. The conference call will be webcast and available under the Investor Relations section of the Company's website at www.hain-celestial.com.
The Hain Celestial Group, Inc.
The Hain Celestial Group (NASDAQ: HAIN), headquartered in Melville, NY, is a leading natural and organic products company in North America and Europe. Hain Celestial participates in many natural categories with well-known brands that include Celestial Seasonings®, Earth's Best®, Terra®, Garden of Eatin'®, Sensible Portions®, Health Valley®, Arrowhead Mills®, MaraNatha®, SunSpire®, DeBoles®, Gluten Free Café™, Hain Pure Foods®, Hollywood®, Spectrum Naturals®, Spectrum Essentials®, Walnut Acres Organic®, Imagine®, Almond Dream®, Rice Dream®, Soy Dream®, WestSoy®, The Greek Gods®, BluePrint®, Ethnic Gourmet®, Yves Veggie Cuisine®, Europe's Best®, Cully & Sully®, New Covent Garden Soup Co.®, Johnson's Juice Co.®, Farmhouse Fare®, Hartley's®, Sun-Pat®, Gale's®, Robertson's®, Frank Cooper's®, Linda McCartney®, Lima®, Danival®, GG UniqueFiber®, Natumi®, JASON®, Zia® Natural Skincare, Avalon Organics®, Alba Botanica®, Queen Helene® and Earth's Best TenderCare®. Hain Celestial has been providing “A Healthy Way of Life™” since 1993. For more information, visit www.hain-celestial.com.
Safe Harbor Statement
This press release contains forward-looking statements under the Private Securities Litigation Reform Act of 1995. Words such as “plan,” “continue,” “expect,” “expected,” “anticipate,” “estimate,” “believe,” “may,” “potential,” “can,” “positioned,” “should,” “future,” “look forward” and similar expressions, or the negative of those expressions, may identify forward-looking statements. These forward-looking statements include the Company's expectations relating to (i) the Company's guidance for net sales and earnings per diluted share for fiscal year 2013; and (ii) the Company's investment in its Fakenham facility for the commencement later this year of a program with a major retailer. Forward-looking statements involve known and unknown risks and uncertainties, which could cause the Company's actual results to differ materially from those described in the forward-looking statements. These risks include but are not limited to the Company's ability to achieve its guidance for net sales and earnings per diluted share for fiscal year 2013 given the economic environment in the U.S. and other markets that it sells products as well as economic, political and business conditions generally and their effect on the Company's customers and consumers' product preferences, and the Company's business, financial condition and results of operations; the Company's ability to implement its business and acquisition strategy; the Company's ability to realize sustainable growth, execute productivity initiatives and manage its supply chain; the Company's ability to effectively integrate its acquisitions; competition; the success and cost of introducing new products as well as the Company's ability to increase prices on existing products; the Company's reliance on third party distributors, manufacturers and suppliers; the Company's ability to maintain existing customers and secure and integrate new customers; the Company's ability to respond to changes and trends in customer and consumer demand, preferences and consumption; international sales and operations; changes in fuel, raw materials and commodity costs; changes in, or the failure to comply with, government regulations; the availability of natural and organic ingredients; the loss of one or more of our manufacturing facilities; our ability to use our trademarks; reputational damage; product liability; seasonality; and those risks detailed from time-to-time in the Company's reports filed with the Securities and Exchange Commission, including the annual report on Form 10-K for the fiscal year ended June 30, 2012. As a result of the foregoing and other factors, no assurance can be given as to future results, levels of activity and achievements and neither the Company nor any person assumes responsibility for the accuracy and completeness of these statements.
Non-GAAP Financial Measures
This press release and the accompanying tables include non-GAAP financial measures, including adjusted net income, adjusted gross profit, adjusted diluted EPS, earnings before interest, taxes, depreciation, and amortization ("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 six months ended December 31, 2012 and 2011 and in the paragraphs below. Management believes that the non-GAAP financial measures presented provide useful additional information to investors about current trends in the Company's operations and are useful for period-over-period comparisons of operations. These non-GAAP financial measures should not be considered in isolation or as a substitute for the comparable GAAP measures. In addition, these non-GAAP measures may not be the same as similar measures provided by other companies due to potential differences in methods of calculation and items being excluded. They should be read only in connection with the Company's Consolidated Statements of Income presented in accordance with GAAP.
4
The Company defines EBITDA as net income (a GAAP measure) before income taxes, net interest expense, depreciation and amortization, impairment of long lived assets, equity in the earnings of non-consolidated affiliates and stock based compensation. Adjusted EBITDA is defined as net income before income taxes, net interest expense, depreciation and amortization, impairment of long lived assets, equity in the earnings of non-consolidated affiliates, stock based compensation and acquisition-related expenses, including integration and restructuring charges. 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-month, six-month and trailing 12-month periods ended December 31, 2012 and 2011, EBITDA and adjusted EBITDA were calculated as follows:
3-Months Ended | 6-Months Ended | Trailing 12 Months | |||||||||||
12/31/12 | 12/31/11 | 12/31/12 | 12/31/11 | 12/31/12 | 12/31/11 | ||||||||
Net Income | $31,622 | $20,038 | $48,008 | $31,728 | $95,505 | $61,348 | |||||||
Income taxes | 16,106 | 11,028 | 24,442 | 18,745 | 45,040 | 38,528 | |||||||
Interest expense, net | 4,673 | 4,019 | 8,114 | 6,918 | 16,271 | 13,411 | |||||||
Depreciation and amortization | 8,984 | 8,278 | 16,993 | 14,592 | 32,861 | 27,003 | |||||||
Impairment of long lived assets | — | — | — | — | 15,098 | — | |||||||
Equity in earnings of affiliates | (596 | ) | (751 | ) | 142 | (819 | ) | (179 | ) | 1,945 | |||
Stock based compensation | 3,709 | 1,969 | 6,601 | 3,763 | 11,129 | 8,883 | |||||||
EBITDA | 64,498 | 44,581 | 104,300 | 74,927 | 215,725 | 151,118 | |||||||
Acquisition related expenses and restructuring charges | 3,775 | 5,205 | 4,416 | 6,952 | (9,817 | ) | 5,149 | ||||||
Adjusted EBITDA | $68,273 | $49,786 | $108,716 | $81,879 | $205,908 | $156,267 | |||||||
The Company defines Operating Free Cash Flow as cash provided from or used in operating activities (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 trailing 12-month periods ended December 31, 2012 and 2011, operating free cash flow was calculated as follows:
12-Months Ended 12/31/2012 | 12-Months Ended 12/31/2011 | |||
Cash flow provided by operating activities | $145,229 | $85,921 | ||
Purchases of property, plant and equipment | (38,479 | ) | (13,578 | ) |
Operating free cash flow | $106,750 | $72,343 | ||
5
THE HAIN CELESTIAL GROUP, INC. | |||||||
Consolidated Balance Sheets | |||||||
(In thousands) | |||||||
December 31, | June 30, | ||||||
2012 | 2012 | ||||||
(Unaudited) | |||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 42,571 | $ | 29,895 | |||
Trade receivables, net | 217,429 | 166,677 | |||||
Inventories | 234,278 | 186,440 | |||||
Deferred income taxes | 17,180 | 15,834 | |||||
Other current assets | 26,411 | 19,864 | |||||
Assets of business held for sale | — | 30,098 | |||||
Total current assets | 537,869 | 448,808 | |||||
Property, plant and equipment, net | 218,170 | 148,475 | |||||
Goodwill, net | 893,921 | 702,556 | |||||
Trademarks and other intangible assets, net | 424,356 | 310,378 | |||||
Investments and joint ventures | 49,595 | 45,100 | |||||
Other assets | 25,357 | 18,276 | |||||
Total assets | $ | 2,149,268 | $ | 1,673,593 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable and accrued expenses | $ | 243,020 | $ | 184,103 | |||
Income taxes payable | 10,047 | 5,074 | |||||
Current portion of long-term debt | 5,393 | 296 | |||||
Liabilities of business held for sale | — | 13,336 | |||||
Total current liabilities | 258,460 | 202,809 | |||||
Deferred income taxes | 135,395 | 107,633 | |||||
Other noncurrent liabilities | 14,838 | 8,261 | |||||
Long-term debt, less current portion | 635,110 | 390,288 | |||||
Total liabilities | 1,043,803 | 708,991 | |||||
Stockholders' equity: | |||||||
Common stock | 478 | 462 | |||||
Additional paid-in capital | 699,804 | 616,197 | |||||
Retained earnings | 423,119 | 375,111 | |||||
Treasury stock | (30,194 | ) | (21,785 | ) | |||
Accumulated other comprehensive income | 12,258 | (5,383 | ) | ||||
Total stockholders' equity | 1,105,465 | 964,602 | |||||
Total liabilities and stockholders' equity | $ | 2,149,268 | $ | 1,673,593 | |||
6
THE HAIN CELESTIAL GROUP, INC. | ||||||||||||||||
Consolidated Statements of Income | ||||||||||||||||
(in thousands, except per share amounts) | ||||||||||||||||
Three Months Ended December 31, | Six Months Ended December 31, | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
Net sales | $ | 455,319 | $ | 364,837 | $ | 815,126 | $ | 651,674 | ||||||||
Cost of sales | 324,556 | 260,252 | 589,151 | 467,285 | ||||||||||||
Gross profit | 130,763 | 104,585 | 225,975 | 184,389 | ||||||||||||
Selling, general and administrative expenses | 75,744 | 63,460 | 138,039 | 117,896 | ||||||||||||
Acquisition related expenses including integration and restructuring charges | 3,775 | 4,921 | 4,416 | 6,452 | ||||||||||||
Operating income | 51,244 | 36,204 | 83,520 | 60,041 | ||||||||||||
Interest expense and other expenses | 3,295 | 4,607 | 7,187 | 8,156 | ||||||||||||
Income before income taxes and equity in earnings of equity-method investees | 47,949 | 31,597 | 76,333 | 51,885 | ||||||||||||
Income tax provision | 16,302 | 11,267 | 24,160 | 18,984 | ||||||||||||
After-tax (income) loss of equity-method investees | (596 | ) | (751 | ) | 142 | (819 | ) | |||||||||
Income from continuing operations | 32,243 | 21,081 | 52,031 | 33,720 | ||||||||||||
Loss from discontinued operations, net of tax | (621 | ) | (1,043 | ) | (4,023 | ) | (1,992 | ) | ||||||||
Net income | $ | 31,622 | $ | 20,038 | $ | 48,008 | $ | 31,728 | ||||||||
Basic net income per share: | ||||||||||||||||
From continuing operations | $ | 0.70 | $ | 0.48 | $ | 1.14 | $ | 0.77 | ||||||||
From discontinued operations | (0.01 | ) | (0.03 | ) | (0.08 | ) | (0.05 | ) | ||||||||
Net income per share - basic | $ | 0.69 | $ | 0.45 | $ | 1.06 | $ | 0.72 | ||||||||
Diluted net income per share: | ||||||||||||||||
From continuing operations | $ | 0.68 | $ | 0.46 | $ | 1.11 | $ | 0.74 | ||||||||
From discontinued operations | (0.01 | ) | (0.02 | ) | (0.09 | ) | (0.04 | ) | ||||||||
Net income per share - diluted | $ | 0.67 | $ | 0.44 | $ | 1.02 | $ | 0.70 | ||||||||
Weighted average common shares outstanding: | ||||||||||||||||
Basic | 45,942 | 44,158 | 45,480 | 44,044 | ||||||||||||
Diluted | 47,355 | 45,652 | 46,962 | 45,504 | ||||||||||||
7
THE HAIN CELESTIAL GROUP, INC. | ||||||||||||||||
Reconciliation of GAAP Results to Non-GAAP Measures | ||||||||||||||||
(in thousands, except per share amounts) | ||||||||||||||||
Three Months Ended December 31, | ||||||||||||||||
2012 GAAP | Adjustments | 2012 Adjusted | 2011 Adjusted | |||||||||||||
(Unaudited) | ||||||||||||||||
Gross profit | $ | 130,763 | — | $ | 130,763 | $ | 104,585 | |||||||||
Selling, general and administrative expenses | 75,744 | — | 75,744 | 63,460 | ||||||||||||
Acquisition related (income) expenses including integration and restructuring charges | 3,775 | (3,775 | ) | — | — | |||||||||||
Operating income | 51,244 | 3,775 | 55,019 | 41,125 | ||||||||||||
Interest and other expenses, net | 3,295 | 1,324 | 4,619 | 4,276 | ||||||||||||
Income before income taxes and equity in earnings of equity-method investees | 47,949 | 2,451 | 50,400 | 36,849 | ||||||||||||
Income tax provision | 16,302 | 486 | 16,788 | 13,146 | ||||||||||||
After-tax (income) loss of equity-method investees | (596 | ) | — | (596 | ) | (674 | ) | |||||||||
Income from continuing operations | $ | 32,243 | $ | 1,965 | $ | 34,208 | $ | 24,377 | ||||||||
Income per share from continuing operations - basic | $ | 0.70 | $ | 0.04 | $ | 0.74 | $ | 0.55 | ||||||||
Income per share from continuing operations - diluted | $ | 0.68 | $ | 0.04 | $ | 0.72 | $ | 0.53 | ||||||||
Weighted average common shares outstanding: | ||||||||||||||||
Basic | 45,942 | 45,942 | 44,158 | |||||||||||||
Diluted | 47,355 | 47,355 | 45,652 | |||||||||||||
FY 2013 | FY 2012 | |||||||||||||||
Impact on Income Before Income Taxes | Impact on Income Tax Provision | Impact on Income Before Income Taxes | Impact on Income Tax Provision | |||||||||||||
(Unaudited) | ||||||||||||||||
Acquisition related fees and expenses and integration and restructuring charges | $ | 3,775 | $ | 1,017 | 4,921 | $ | 1,805 | |||||||||
Acquisition related (income) expenses including integration and restructuring charges | 3,775 | 1,017 | 4,921 | 1,805 | ||||||||||||
Currency gain on acquisition payment | (1,324 | ) | (531 | ) | 331 | 74 | ||||||||||
Interest and other expenses, net | (1,324 | ) | (531 | ) | 331 | 74 | ||||||||||
Net (income) loss from HPP discontinued operation | — | — | (77 | ) | — | |||||||||||
After-tax (income) loss of equity-method investees | — | — | (77 | ) | — | |||||||||||
Total adjustments | $ | 2,451 | $ | 486 | $ | 5,175 | $ | 1,879 | ||||||||
8
THE HAIN CELESTIAL GROUP, INC. | ||||||||||||||||
Reconciliation of GAAP Results to Non-GAAP Measures | ||||||||||||||||
(in thousands, except per share amounts) | ||||||||||||||||
Six Months Ended December 31, | ||||||||||||||||
2012 GAAP | Adjustments | 2012 Adjusted | 2011 Adjusted | |||||||||||||
(Unaudited) | ||||||||||||||||
Gross profit | $ | 225,975 | — | $ | 225,975 | $ | 184,389 | |||||||||
Selling, general and administrative expenses | 138,039 | — | 138,039 | 117,896 | ||||||||||||
Acquisition related (income) expenses including integration and restructuring charges | 4,416 | (4,416 | ) | — | — | |||||||||||
Operating income | 83,520 | 4,416 | 87,936 | 66,493 | ||||||||||||
Interest and other expenses, net | 7,187 | 1,254 | 8,441 | 7,696 | ||||||||||||
Income before income taxes and equity in earnings of equity-method investees | 76,333 | 3,162 | 79,495 | 58,797 | ||||||||||||
Income tax provision | 24,160 | 2,405 | 26,565 | 21,478 | ||||||||||||
After-tax (income) loss of equity-method investees | 142 | — | 142 | (742 | ) | |||||||||||
Income from continuing operations | $ | 52,031 | $ | 757 | $ | 52,788 | $ | 38,061 | ||||||||
Income per share from continuing operations - basic | $ | 1.14 | $ | 0.02 | $ | 1.16 | $ | 0.86 | ||||||||
Income per share from continuing operations - diluted | $ | 1.11 | $ | 0.02 | $ | 1.12 | $ | 0.84 | ||||||||
Weighted average common shares outstanding: | ||||||||||||||||
Basic | 45,480 | 45,480 | 44,044 | |||||||||||||
Diluted | 46,962 | 46,962 | 45,504 | |||||||||||||
FY 2013 | FY 2012 | |||||||||||||||
Impact on Income Before Income Taxes | Impact on Income Tax Provision | Impact on Income Before Income Taxes | Impact on Income Tax Provision | |||||||||||||
(Unaudited) | ||||||||||||||||
Acquisition related fees and expenses and integration and restructuring charges | $ | 4,416 | $ | 1,126 | $ | 6,452 | $ | 2,379 | ||||||||
Acquisition related (income) expenses including integration and restructuring charges | 4,416 | 1,126 | 6,452 | 2,379 | ||||||||||||
Currency gain on acquisition payment | (1,254 | ) | (514 | ) | 460 | 115 | ||||||||||
Interest and other expenses, net | (1,254 | ) | (514 | ) | 460 | 115 | ||||||||||
Net (income) loss from HPP discontinued operation | — | — | (77 | ) | — | |||||||||||
After-tax (income) loss of equity-method investees | — | — | (77 | ) | — | |||||||||||
Decrease in unrecognized tax benefits | — | 1,793 | ||||||||||||||
Income tax provision | — | 1,793 | — | — | ||||||||||||
Total adjustments | $ | 3,162 | $ | 2,405 | $ | 6,835 | $ | 2,494 | ||||||||
9