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): May 8, 2018
————————————
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.) |
1111 Marcus Avenue, Lake Success, NY 11042
(Address of principal executive offices)
Registrant’s telephone number, including area code: (516) 587-5000
Former name or former address, if changed since last report: N/A
————————————
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)) | |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company | ¨ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Item 2.02 Results of Operations and Financial Condition
On May 8, 2018, The Hain Celestial Group, Inc. (the “Company”) issued a press release announcing financial results for its third quarter ended March 31, 2018.
The information contained in this Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1 attached hereto, is being furnished and 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. The press release is attached hereto as Exhibit 99.1 and is incorporated into this Item 2.02 by reference.
Item 9.01 Financial Statements and Exhibits
(d) Exhibits. The following exhibit is furnished herewith:
Exhibit No. | Description | |
99.1 | Press Release of The Hain Celestial Group, Inc. dated May 8, 2018 | |
EXHIBIT INDEX
Exhibit No. | Description | |
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: May 8, 2018
THE HAIN CELESTIAL GROUP, INC. (Registrant) | |
By: | /s/ James Langrock |
Name: | James Langrock |
Title: | Executive Vice President and Chief Financial Officer |
Exhibit 99.1
Hain Celestial Reports Third Quarter Fiscal Year 2018 Financial Results
Net Sales from Continuing Operations excluding Hain Pure Protein
Increased 8% to $632.7 Million, or 2% on a Constant Currency Basis
Earnings per Diluted Share (“EPS”) from Continuing Operations of $0.24;
Adjusted EPS from Continuing Operations of $0.37
Reiterates Annual Net Sales Outlook and Updates Fiscal 2018 Earnings Guidance
for Continuing Operations excluding Hain Pure Protein
Expects to Complete Divestiture of Hain Pure Protein During First Half of Fiscal 2019
Lake Success, NY, May 8, 2018 - The Hain Celestial Group, Inc. (Nasdaq: HAIN) (“Hain Celestial” or the “Company”), a leading organic and natural products company with operations in North America, Europe, Asia and the Middle East providing consumers with A Healthier Way of Life™, today reported financial results for the third quarter ended March 31, 2018. The results contained herein are presented with the Hain Pure Protein operating segment being treated as a discontinued operation given the Company’s previously announced decision to divest the business, which is expected to be completed during the first half of fiscal year 2019.
“The continued strength of our international businesses in the United Kingdom, Europe, Canada and key emerging markets, including India and the Middle East, fueled our third quarter financial results,” said Irwin D. Simon, Founder, President and Chief Executive Officer of Hain Celestial. “Our performance in the United States reflects the ongoing efforts to reduce business complexities and drive greater efficiencies in light of higher freight and commodity inflation. We are taking aggressive action to address the challenging environment, including optimizing our pricing to offset these higher costs. In addition, we are making targeted strategic brand building investments in our top 500 SKUs, where we have gained significant points of distribution, which we expect will result in a higher rate of growth in future periods. Hain Celestial’s global team remains focused on the execution of our long-term strategic priorities and Project Terra cost savings initiatives to enhance stockholder value.”
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 the United Kingdom and Rest of World including the Canada and Europe operating segments, partially offset by a low single digit net sales decrease from the 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. |
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, Distributions and Other” provided herein.
The Hain Celestial Group, Inc. • 1111 Marcus Avenue • Lake Success, NY 11042
516-587-5000 • www.hain.com
• | Net income of $25.2 million, a 23% increase 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. |
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 $281.1 million; when adjusted for Acquisitions, Divestitures and certain other items, including the 2017 Project Terra SKU rationalization, and taking into account the potential impact of the 2018 Project Terra SKU rationalization2, net sales would have increased 1%. Net sales growth from the Tea and Pure Personal Care platforms was offset by declines in the Better-For-You Snacking, Better-For-You Pantry, Better-For-You Baby and Fresh Living platforms. As previously discussed, the decline in net sales was due in part to the strategic decision to no longer support certain lower margin SKUs in order to reduce complexity and increase gross margin as the Company continues its focus on its top 500 SKUs in the United States. The prior year third quarter results were also impacted by inventory realignment at certain distributor customers. Segment operating income was $25.0 million, a 44% decrease from the prior year period, and adjusted operating income was $35.9 million, a 19% decrease over the prior year period, driven primarily by higher marketing investments to drive future period growth, increased freight and commodity costs and unfavorable mix. The financial results for the current period as well as the prior year third quarter results exclude the United Kingdom operations of the Ella’s Kitchen® brand, thereby eliminating net sales of approximately $24.1 million and $19.0 million, respectively, as these net sales are now reported as part of the United Kingdom reportable segment.
Hain Celestial United Kingdom
Net sales for Hain Celestial United Kingdom increased 19% to $238.3 million over the prior year period, or 5% after adjusting for both Foreign Exchange, Acquisitions and Divestitures and certain other items2. The strong results for the United Kingdom segment were driven by 27% growth from Ella’s Kitchen®, 20% growth from Tilda® and 17% growth from Hain Daniels brands, or 13%, 9%, and 3%, respectively after adjusting for both Foreign Exchange, Acquisitions and Divestitures and certain other items2. Segment operating income was $13.9 million, a decrease of 1% over the prior year period, and adjusted operating income was $20.8 million, an increase of 48% over the prior year period driven by strong contribution from the Hain Daniels brands. As discussed above, the financial results for the current period as well as the prior year third quarter results include the United Kingdom operations of the Ella’s Kitchen® brand, which was previously reported as part of the United States reportable segment.
Rest of World
Net sales for Rest of World increased 15% to $113.3 million over the prior year period, or by 6% on a constant currency basis. Net sales for Hain Celestial Europe grew 25%, or 8% on a constant currency basis, driven by strong performance from the Joya®, Danival®, Natumi® and Tilda® brands as well as own-label products. Net sales for Hain Celestial Canada grew 12%, or 7% on a constant currency basis, driven by strong performance from Yves Veggie Cuisine®, Tilda® and Live Clean® brands as well as the GG UniqueFibre®, Health Valley® and Hollywood® brands under Cultivate. Segment operating income was $11.1 million, an 18% increase over the prior year period, and adjusted operating income was $12.3 million, a 32% increase over the prior year period.
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 $118.2 million, relatively flat compared to the prior year period. Segment operating loss was $2.1 million.
Fiscal Year 2018 Guidance
The Company’s previously issued guidance was inclusive of Hain Pure Protein’s results, and therefore, the Company has updated its guidance to exclude Hain Pure Protein. Additionally, the Company updated Adjusted EPS and Adjusted EBITDA guidance for fiscal year 2018 to reflect the results of current operations, continued higher investment in marketing and brand awareness, primarily in the United States, as well as increased freight and certain commodity price headwinds:
Original Guidance | Less: | Adjusted Guidance | Updated FY 2018 Guidance | ||||||||||||||||||||||
Low | High | Hain Pure Protein | Low | High | Low | High | |||||||||||||||||||
Net Sales ($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 impairments 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 July 1, 2017, due to changes to the Company’s internal management and reporting structure, the United Kingdom operations of the Ella’s Kitchen® brand, which was previously included within the United States reportable segment, is included in the United Kingdom reportable segment. The prior period segment information contained below has been adjusted to reflect the Company’s new operating and reporting structure.
The Hain Celestial Group, Inc. • 1111 Marcus Avenue • Lake Success, NY 11042
516-587-5000 • www.hain.com
(unaudited and dollars in thousands) | United States | United Kingdom | Rest of World | Corporate / Other | 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 | % | |||||||||||
The Hain Celestial Group, Inc. • 1111 Marcus Avenue • Lake Success, NY 11042
516-587-5000 • www.hain.com
(unaudited and dollars in thousands) | United States | United Kingdom | Rest of World | Corporate / Other | 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
Hain Celestial will host a conference call and webcast today at 8:30 AM Eastern Time to discuss its results and business outlook. Additionally, the Company is scheduled to present at the BMO Annual Farm to Market Conference on Wednesday, May 16, 2018. These events will be webcast, and any accompanying presentations will be available under the Investor Relations section of the Company's website at www.hain.com.
About The Hain Celestial Group, Inc.
The Hain Celestial Group (Nasdaq: HAIN), headquartered in Lake Success, NY, is a leading organic and natural products company with operations in North America, Europe, Asia and the Middle East. Hain Celestial participates in many natural categories with well-known brands that include Celestial Seasonings®, Earth’s Best®, Ella’s Kitchen®, Terra®, Garden of Eatin’®, Sensible Portions®, Health Valley®, Arrowhead Mills®, MaraNatha®, SunSpire®, DeBoles®, Casbah®, Rudi’s Organic Bakery®, Gluten Free Café™, Hain Pure Foods®, Spectrum®, Spectrum Essentials®, Walnut Acres Organic®, Imagine®, Almond Dream®, Rice Dream®, Soy Dream®, WestSoy®, The Greek Gods®, BluePrint®, FreeBird®, Plainville Farms®, Empire®, Kosher Valley®, Yves Veggie Cuisine®, Better Bean®, Europe’s Best®, Cully & Sully®, New Covent Garden Soup Co.®, Yorkshire Provender™, Johnson’s Juice Co.®, Farmhouse Fare®, Hartley’s®, Sun-Pat®, Gale’s®, Clarks™, Robertson’s®, Frank Cooper’s®, Linda McCartney®, Lima®, Danival®, Happy®, Joya®, Natumi®, GG UniqueFiber®, Tilda®, JASON®, Avalon Organics®, Alba Botanica®, Live Clean® and Queen Helene®. Hain Celestial has been providing A Healthier Way of Life™ since 1993. For more information, visit www.hain.com.
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
The Hain Celestial Group, Inc. • 1111 Marcus Avenue • Lake Success, NY 11042
516-587-5000 • www.hain.com
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 United States Securities and Exchange Commission, including the Annual Report on Form 10-K for the fiscal year ended June 30, 2017, and our quarterly reports. As a result of the foregoing and other factors, the Company cannot provide any assurance regarding future results, levels of activity and achievements of the Company, and neither the Company nor any person assumes responsibility for the accuracy and completeness of these statements. All forward-looking statements contained herein apply as of the date hereof or as of the date they were made and, except as required by applicable law, the Company disclaims any obligation to publicly update or revise any forward-looking statement to reflects changes in underlying assumptions or factors of new methods, future events or other changes.
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 March 31, 2018 and 2017 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.
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 March 31, 2018 and 2017, Operating Free Cash Flow from continuing operations was calculated as follows:
Three Months Ended | Nine Months Ended | ||||||||||||||
3/31/2018 | 3/31/2017 | 3/31/2018 | 3/31/2017 | ||||||||||||
(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 $15.3 million for the three months ended March 31, 2018, a decrease of $16.6 million from the three months ended March 31, 2017. The Company’s Operating Free Cash Flow was $19.0 million for the nine months ended March 31, 2017, a decrease of $113.5 million from the
The Hain Celestial Group, Inc. • 1111 Marcus Avenue • Lake Success, NY 11042
516-587-5000 • www.hain.com
nine months ended March 31, 2017. The decrease in Operating Free Cash Flow was primarily attributable to increased capital expenditures in the current year and an increase in inventories and accounts receivable.
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 earnings 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.
The Hain Celestial Group, Inc. • 1111 Marcus Avenue • Lake Success, NY 11042
516-587-5000 • www.hain.com
For the three months and nine months ended March 31, 2018 and 2017, EBITDA and Adjusted EBITDA was calculated as follows:
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 investees | 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 | |||||||
Contact:
James Langrock/Mary Anthes
The Hain Celestial Group, Inc.
516-587-5000
The Hain Celestial Group, Inc. • 1111 Marcus Avenue • Lake Success, NY 11042
516-587-5000 • www.hain.com
THE HAIN CELESTIAL GROUP, INC. | |||||||
Consolidated Balance Sheets | |||||||
(in thousands) | |||||||
March 31, | June 30, | ||||||
2018 | 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 | |||
9
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 expense 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 operations, net of tax | (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 | ||||||||||||
10
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 and integration charges | 4,831 | (4,831 | ) | — | 2,083 | (2,083 | ) | — | ||||||||||||||||
Accounting review and remediation costs, integration and other charges, net of insurance proceeds | 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 operations | 0.24 | 0.13 | 0.37 | 0.31 | 0.03 | 0.35 | ||||||||||||||||||
Diluted net (loss) income per common share from discontinued operations | (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 | ||||||||||||||||||
(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.
11
THE HAIN CELESTIAL GROUP, INC. | ||||||||
Reconciliation of GAAP Results to Non-GAAP Measures | ||||||||
(unaudited and in thousands, except per share amounts) | ||||||||
Detail of Adjustments: | ||||||||
Three Months Ended March 31, | ||||||||
2018 | 2017 | |||||||
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 plant closure | 4,839 | — | ||||||
Toys "R" Us bad debt | 897 | — | ||||||
Litigation expenses | 235 | — | ||||||
Operating expenses (a) | 5,971 | — | ||||||
Acquisition related expenses, restructuring, integration and other charges | 4,831 | 2,083 | ||||||
Acquisition related expenses, restructuring, integration and other charges | 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 includes interest and other financing expenses, net and other (income)/expense, net.
12
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, integration and other charges | 13,750 | (13,750 | ) | — | 2,652 | (2,652 | ) | — | ||||||||||||||||
Accounting review and remediation costs, net of insurance proceeds | 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 operations | 0.83 | 0.06 | 0.90 | 0.64 | 0.15 | 0.79 | ||||||||||||||||||
Diluted net income per common share from discontinued operations | (0.07 | ) | 0.07 | — | — | — | — | |||||||||||||||||
Diluted net income per common share | 0.76 | 0.13 | 0.90 | 0.64 | 0.15 | 0.79 | ||||||||||||||||||
(a) Operating expenses include amortization of acquired intangibles and selling, general, and administrative expenses and long-lived asset impairment.
(b) Interest and other expenses, net include interest and other financing expenses, net and other (income)/expense, net.
13
THE HAIN CELESTIAL GROUP, INC. | ||||||||
Reconciliation of GAAP Results to Non-GAAP Measures | ||||||||
(unaudited and in thousands, except per share amounts) | ||||||||
Detail of Adjustments: | ||||||||
Nine Months Ended March 31, | ||||||||
2018 | 2017 | |||||||
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 plant closure | 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 setup/integration Costs | — | 947 | ||||||
Operating expenses (a) | 10,122 | 3,574 | ||||||
Acquisition related expenses, restructuring, integration and other charges | 13,750 | 2,652 | ||||||
Acquisition related expenses, restructuring, integration and other charges | 13,750 | 2,652 | ||||||
Accounting review and remediation costs, net of insurance proceeds | 6,406 | 20,089 | ||||||
Accounting review and remediation costs, net of insurance proceeds | 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 includes interest and other financing expenses, net and other (income)/expense, net
14
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 - Three months ended 3/31/18 | $ | 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 basis | 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 - Three months ended 3/31/18 | $ | 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 acquisitions, divestitures and other - Three months ended 3/31/17 | $ | 578,666 | $ | 278,400 | $ | 202,849 | $ | 97,417 | |||||||||||
Net sales growth on a constant currency basis adjusted for acquisitions, divestitures and other | 3.3 | % | 1.0 | % | 4.9 | % | 6.9 | % | |||||||||||
15
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 growth on a constant currency basis adjusted for acquisitions, divestitures and other - Three months ended 3/31/18 | 2.8 | % | 6.8 | % | 8.4 | % | 12.5 | % | 8.8 | % | |||||||||
16
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 and remediation 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 | |||||
17