- Delivered fiscal 2024 Net Sales and Adjusted EBITDA in line
with our outlook, and Adjusted EPS above our originally guided
range.(1)
- Gross margin for the full year was 38.3% and on an adjusted
basis 40.9%, up 190 basis points to prior year largely driven by
the benefits of Project Momentum
initiatives.(1)
- Operating cash flow was $429.6
million and Free cash flow was 11.7% of Net Sales for the
fiscal year.(1)
- Reduced net leverage to 4.9 times in fiscal 2024 driven by
$200 million of debt pay down and
Adjusted EBITDA growth.(1)
- Delivered earnings per share of $0.52 and Adjusted Earnings per share of
$3.32 for the fiscal year, an
increase of 7% on an adjusted basis.(1)
- Company expects fiscal 2025 organic revenue growth of 1% to
2% and Adjusted EBITDA and Adjusted earnings per share in the
ranges of $625 to $645 million and $3.45 to $3.65,
respectively.(1)
ST.
LOUIS, Nov. 19, 2024 /PRNewswire/ --
Energizer Holdings, Inc. (NYSE: ENR) today
announced results for the fourth fiscal quarter and full fiscal
year, which ended September 30, 2024.
"We finished fiscal 2024 with solid performances across both
Battery and Auto Care, driving adjusted earnings growth above our
initial expectations," said Mark
LaVigne, President and Chief Executive Officer.
"Our results are further proof that our strategies are
working. We generated organic growth in the back half of the
year, strengthened our gross margins and delivered strong free cash
flow, which enabled significant investment behind our long term
growth objectives."
"We enter fiscal 2025 having significantly advanced the
Company's strategic foundation and financial position. I am
confident we are well positioned to deliver our financial
algorithm, anchored by consistent, ratable growth and continued
improvement in our operating margins."
(1) See Press Release attachments and supplemental schedules for
additional information, including the GAAP to Non-GAAP
reconciliations.
Top-Line Performance
Net sales were $805.7 million for
the fourth fiscal quarter compared to $811.1
million in the prior year period and $2,887.0 million for the fiscal year compared to
$2,959.7 million for the prior fiscal
year.
|
|
Fourth
Quarter
|
|
% Chg
|
|
Full Fiscal
Year
|
|
% Chg
|
Net Sales -
FY'23
|
|
$
811.1
|
|
|
|
$ 2,959.7
|
|
|
Organic
|
|
0.3
|
|
— %
|
|
(66.2)
|
|
(2.2) %
|
Change in Argentina
operations
|
|
(2.2)
|
|
(0.3) %
|
|
(7.8)
|
|
(0.3) %
|
Impact of
currency
|
|
(3.5)
|
|
(0.4) %
|
|
1.3
|
|
— %
|
Net Sales -
FY'24
|
|
$
805.7
|
|
(0.7) %
|
|
$ 2,887.0
|
|
(2.5) %
|
For the fiscal quarter, organic net sales were consistent with
prior year due to the following items: (1)
- Volume increases in the Battery & Lights segment driven by
improved category trends and new distribution globally which
resulted in 1.3% organic growth; and
- Volume increases in the Auto Care segment resulted in organic
growth of 0.5% from distribution gains and early holiday sales,
partially offset by timing of refrigerant sales that benefited the
third quarter.
- These volume increases were offset by pricing declines of 1.8%
driven by planned strategic pricing and promotional investments in
the period.
For the fiscal year, organic net sales decreased 2.2% due to the
following items: (1)
- The Battery & Lights segment experienced volume declines of
approximately 0.7% primarily due to the timing of holiday orders
compared to the prior year, which benefited the fourth quarter of
2023, partially offset by distribution gains and improved category
trends; and
- Pricing declines of 2.2%, primarily within the Battery &
Lights segment, driven by planned strategic pricing and promotional
investments in the period.
- Offsetting these declines was increased Auto Care segment
volumes of 0.7% largely driven by distribution gains in the
period.
Gross Margin
Gross margin percentage on a reported basis for the fourth
fiscal quarter was 38.1%, versus 37.9% in the prior year quarter.
Excluding the current and prior year restructuring costs and the
current year network transition costs and integration costs,
Adjusted Gross margin was 42.2%, up 220 basis points from the prior
year quarter and 70 basis points from the third fiscal quarter of
2024.(1)
Gross margin percentage on a reported basis for fiscal 2024 was
38.3%, versus 38.0% in the prior year. Excluding the current and
prior year restructuring costs and the current year network
transition costs and integration costs, Adjusted Gross margin was
40.9% for the fiscal year, up 190 basis points from prior
year.(1)
|
|
Fourth
Quarter
|
|
Full Fiscal
Year
|
Gross Margin - FY'23
Reported
|
|
37.9 %
|
|
38.0 %
|
Prior year impact of
restructuring costs
|
|
2.1 %
|
|
1.0 %
|
Adjusted Gross Margin -
FY'23 (1)
|
|
40.0 %
|
|
39.0 %
|
Project Momentum
initiatives
|
|
2.2 %
|
|
1.9 %
|
Product cost
impacts
|
|
1.3 %
|
|
1.8 %
|
Pricing
|
|
(1.1) %
|
|
(1.5) %
|
Currency impact and
other
|
|
(0.2) %
|
|
(0.3) %
|
Gross margin - FY'24
Adjusted
|
|
42.2 %
|
|
40.9 %
|
Current year impact of
restructuring, network transition and integration costs
|
|
(4.1) %
|
|
(2.6) %
|
Gross margin - FY'24
Reported
|
|
38.1 %
|
|
38.3 %
|
Adjusted Gross margin improvement in the fourth fiscal quarter
was driven by both Project Momentum initiatives, which delivered
savings of approximately $18 million,
as well as lower input costs, including improved commodity and
material pricing. These benefits were partially offset by the
planned strategic pricing and promotional investments noted
above.
Adjusted Gross margin improvement in fiscal 2024 was driven by
both Project Momentum initiatives, which delivered savings of
approximately $59 million, as well as
lower input costs, including improved commodities pricing and lower
ocean freight. These benefits were partially offset by the planned
strategic pricing and promotional investments noted above.
Selling, General and Administrative Expense
(SG&A)
SG&A for the fourth fiscal quarter was 15.3% of net sales,
or $123.0 million, as compared to
14.2% of net sales, or $115.5
million, in the prior year when excluding restructuring and
related costs, acquisition and integration costs and a litigation
matter. The year-over-year increase was primarily driven by an
increase in labor and benefit costs, higher travel expense,
increased depreciation expense related to our digital
transformation initiatives and increased legal fees. This increase
was partially offset by savings from Project Momentum of
approximately $7
million.(1)
SG&A for fiscal 2024 was $473.1
million, or 16.4% of net sales, as compared to $459.4 million, or 15.5% of net sales, in the
prior year when excluding restructuring and related costs,
acquisition and integration costs, and a litigation matter. The
year-over-year increase was primarily driven by an increase in
labor and benefit costs, higher travel expense, increased
depreciation expense related to our digital transformation
initiatives and increased legal, factoring and environmental fees.
This increase was partially offset by Project Momentum savings of
approximately $29 million in the
period.(1)
Advertising and Promotion Expense (A&P)
A&P was 4.6% of net sales for the fourth fiscal quarter and
5.0% of net sales for fiscal 2024. A&P spending in the prior
year was 4.1% for the fourth fiscal quarter of 2023 and 4.8% for
fiscal 2023. For the quarter, this was an increase of 50 basis
points, or $4.5 million and for
fiscal 2024 this was an increase of 20 basis points or $1.4 million.
Earnings Per Share
and Adjusted EBITDA
|
|
Fourth
Quarter
|
|
Full Fiscal
Year
|
(In millions, except
per share data)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net earnings
|
|
$ 47.6
|
|
$ 19.7
|
|
$ 38.1
|
|
$
140.5
|
Diluted net earnings
per common share
|
|
$ 0.65
|
|
$ 0.27
|
|
$ 0.52
|
|
$ 1.94
|
|
|
|
|
|
|
|
|
|
Adjusted net
earnings(1)
|
|
$ 89.3
|
|
$ 86.8
|
|
$
241.3
|
|
$
224.0
|
Adjusted diluted net
earnings per common share(1)
|
|
$ 1.22
|
|
$ 1.20
|
|
$ 3.32
|
|
$ 3.09
|
Adjusted
EBITDA(1)
|
|
$
187.3
|
|
$
185.4
|
|
$
612.4
|
|
$
597.3
|
|
|
|
|
|
|
|
|
|
Currency neutral
Adjusted diluted net earnings per common
share(1)
|
|
$ 1.26
|
|
|
|
$ 3.35
|
|
|
Currency neutral
Adjusted EBITDA(1)
|
|
$
191.0
|
|
|
|
$
614.9
|
|
|
The increase in net earnings in the fourth fiscal quarter was
driven by the prior year settlement charge on the US pension plan
annuity buy out of $50.2 million of
previously unamortized actuarial losses. The decrease in net
earnings in the fiscal year was driven by the current year non-cash
pre-tax impairment charge of $110.6
million compared to no impairments in fiscal 2023 as well as
the Argentina devaluation recorded
in the current fiscal year, partially offset by the prior year US
pension plan annuity buy out.
For the fourth fiscal quarter, the increase in Adjusted earnings
per share and Adjusted EBITDA reflects an increase in Gross margin
due to Project Momentum savings, partially offset by higher
SG&A and A&P spending as well as unfavorable currency in
the current year. Adjusted earnings per share further benefited
from lower interest expense as the Company's overall debt balance
has decreased, partially offset by increased tax expense.
For the full year, Adjusted net earnings per share and Adjusted
EBITDA reflects the Gross margin improvement as well as decreased
R&D spend. This was partially offset by higher A&P and
SG&A spend and the unfavorable currency movement in the full
year. Adjusted earnings per share further benefited from lower
interest expense as the Company's overall debt balance has
decreased and lower amortization expense, partially offset by
increased tax expense.
For the quarter, currency had an unfavorable pre-tax impact of
$3.7 million, or $0.04 per share, and for fiscal 2024, currency
had an unfavorable pre-tax impact of $2.5
million, or $0.03 per
share.
Capital Allocation
- Operating cash flow for the quarter was $168.9 million and for fiscal 2024 was
$429.6 million. Fiscal year 2024 free
cash flow was $339.0 million, or
11.7% of Net Sales.
- The Company completed two acquisitions in fiscal 2024 including
the acquisition of battery manufacturing equipment, raw materials
and a leased facility in Belgium
for $11.6 million in the first fiscal
quarter and an Auto Care appearance and fragrance manufacturer and
distributor based in Southern
Brazil for $10.6 million
during the third fiscal quarter.
- The Company paid down an additional $50
million of debt in the fourth quarter and $200 million in fiscal 2024. In fiscal 2024, Net
debt decreased by $138.5 million and
Net debt to Adjusted EBITDA was 4.9 times as of September 30, 2024, down from 5.2 times as of
September 30, 2023.
- The Company paid dividends in the quarter of $21.6 million, or $0.30 per common share. Dividend payments for the
year were $87.4 million, or
$1.20 per common share.
- The Board has approved a new share repurchase program for up to
7.5 million shares. This replaced the prior authorization that was
outstanding.
Financial Outlook and Assumptions for Fiscal 2025
(1)
In fiscal 2024, the Company was successful in achieving its
priorities of restoring gross margin, generating healthy free cash
flow, and reducing debt. As we move into fiscal 2025, the Company
expects to continue to execute against those priorities while
growing our Adjusted EBITDA and EPS.
For fiscal 2025, we expect organic revenue to be up 1% to
2%. The increase in revenues as well as implementing the last
year of our Project Momentum initiatives are expected to drive an
increase in Adjusted EBITDA. For fiscal 2025, Adjusted EBITDA is
expected to be in the range of $625
million to $645 million, and
Adjusted earnings per share is expected to be in the range of
$3.45 to $3.65. For the first quarter, we expect organic
revenue to be up 2% to 3% and Adjusted earnings per share to be in
the range of $0.60 to $0.65.
Webcast Information
In conjunction with this announcement, the Company will hold an
investor conference call beginning at 10:00
a.m. eastern time today. The call will focus on fourth
quarter and fiscal 2024 financial results and the financial outlook
for fiscal 2025. All interested parties may access a live webcast
of this conference call at www.energizerholdings.com, under
"Investors" and "Events and Presentations" tabs or by using the
following link: https://app.webinar.net/BwdOWXlWNk9
For those unable to participate during the live webcast, a
replay will be available on www.energizerholdings.com, under
"Investors," "Events and Presentations," and "Past Events"
tabs.
This document contains both historical and forward-looking
statements. Forward-looking statements are not based on
historical facts but instead reflect our expectations,
estimates or projections concerning future results or events,
including, without limitation, the future sales, gross margins,
costs, earnings, cash flows, tax rates and performance of the
Company. These statements generally can be identified by the use of
forward-looking words or phrases such as "believe," "expect,"
"expectation," "anticipate," "may," "could," "will," "intend,"
"belief," "estimate," "plan," "target," "predict," "likely,"
"should," "forecast," "outlook," or other similar words or phrases.
These statements are not guarantees of performance and are
inherently subject to known and unknown risks, uncertainties and
assumptions that are difficult to predict and could cause our
actual results to differ materially from those indicated by those
statements. We cannot assure you that any of our expectations,
estimates or projections will be achieved. The forward-looking
statements included in this document are only made as of the date
of this document and we disclaim any obligation to publicly update
any forward-looking statement to reflect subsequent events or
circumstances. All forward-looking statements should be evaluated
with the understanding of their inherent uncertainty. Numerous
factors could cause our actual results and events to differ
materially from those expressed or implied by forward-looking
statements, including, without limitation:
- Global economic and financial market conditions beyond our
control might materially and negatively impact us.
- Competition in our product categories might hinder our ability
to execute our business strategy, achieve profitability, or
maintain relationships with existing customers.
- Changes in the retail environment and consumer preferences
could adversely affect our business, financial condition and
results of operations.
- We must successfully manage the demand, supply, and operational
challenges brought on by any disease outbreak, including epidemics,
pandemics, or similar widespread public health concerns.
- Loss or impairment of the reputation of our Company or our
leading brands or failure of our marketing plans could have an
adverse effect on our business.
- Loss of any of our principal customers could significantly
decrease our sales and profitability.
- Our ability to meet our growth targets depends on successful
product, marketing and operations innovation and successful
responses to competitive innovation and changing consumer
habits.
- We are subject to risks related to our international
operations, including currency fluctuations, which could adversely
affect our results of operations.
- If we fail to protect our intellectual property rights,
competitors may manufacture and market similar products, which
could adversely affect our market share and results of
operations.
- Changes in production costs, including raw material prices and
transportation costs, from inflation or otherwise, have adversely
affected, and in the future could erode, our profit margins and
negatively impact operating results.
- Our reliance on certain significant suppliers subjects us to
numerous risks, including possible interruptions in supply, which
could adversely affect our business.
- Our business is vulnerable to the availability of raw
materials, our ability to forecast customer demand and our ability
to manage production capacity.
- The manufacturing facilities, supply channels or other business
operations of the Company and our suppliers may be subject to
disruption from events beyond our control.
- The Company's future results may be affected by its operational
execution, including its ability to achieve cost savings as a
result of any current or future restructuring events.
- If our goodwill and indefinite-lived intangible assets become
impaired, we will be required to record impairment charges, which
may be significant.
- A failure of a key information technology system could
adversely impact our ability to conduct business.
- We rely significantly on information technology and any
inadequacy, interruption, theft or loss of data, malicious attack,
integration failure, failure to maintain the security,
confidentiality or privacy of sensitive data residing on our
systems or other security failure of that technology could harm our
ability to effectively operate our business and damage the
reputation of our brands.
- We have significant debt obligations that could adversely
affect our business and our ability to meet our obligations.
- If we pursue strategic acquisitions, divestitures or joint
ventures, we might experience operating difficulties, dilution, and
other consequences that may harm our business, financial condition,
and operating results, and we may not be able to successfully
consummate favorable transactions or successfully integrate
acquired businesses.
- Our business involves the potential for product liability
claims, labeling claims, commercial claims and other legal claims
against us, which could affect our results of operations and
financial condition and result in product recalls or
withdrawals.
- Our business is subject to increasing government regulations in
both the U.S. and abroad that could impose material costs.
- Increased focus by governmental and non-governmental
organizations, customers, consumers and shareholders on
environmental, social and governance (ESG) issues, including those
related to sustainability and climate change, may have an adverse
effect on our business, financial condition and results of
operations and damage our reputation.
- We are subject to environmental laws and regulations that may
expose us to significant liabilities and have a material adverse
effect on our results of operations and financial condition.
In addition, other risks and uncertainties not
presently known to us or that we consider immaterial could affect
the accuracy of any such forward-looking statements. The list of
factors above is illustrative, but by no means exhaustive. All
forward-looking statements should be evaluated with the
understanding of their inherent uncertainty. Additional risks and
uncertainties include those detailed from time to time in our
publicly filed documents, including those described under the
heading "Risk Factors" in our Form 10-K filed with the Securities
and Exchange Commission on November 14,
2023.
ENERGIZER HOLDINGS,
INC. CONSOLIDATED STATEMENTS OF
EARNINGS (Condensed) (In millions, except per
share data - Unaudited)
|
|
|
Quarter Ended
September 30,
|
|
Twelve Months
Ended
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Net sales
|
$
805.7
|
|
$
811.1
|
|
$ 2,887.0
|
|
$ 2,959.7
|
Cost of products sold
(1)
|
498.9
|
|
503.8
|
|
1,782.7
|
|
1,835.7
|
Gross profit
|
306.8
|
|
307.3
|
|
1,104.3
|
|
1,124.0
|
Selling, general and
administrative expense (1)
|
146.1
|
|
134.6
|
|
526.3
|
|
489.4
|
Advertising and
promotion expense
|
37.4
|
|
32.9
|
|
143.7
|
|
142.3
|
Research and
development expense
|
8.5
|
|
8.5
|
|
31.6
|
|
32.9
|
Amortization of
intangible assets
|
14.7
|
|
14.4
|
|
58.2
|
|
59.4
|
Impairment of
intangible assets (2)
|
—
|
|
—
|
|
110.6
|
|
—
|
Interest
expense
|
37.8
|
|
41.6
|
|
155.7
|
|
168.7
|
Loss/(gain) on
extinguishment of debt (3)
|
0.3
|
|
0.2
|
|
2.4
|
|
(1.5)
|
Other items, net (1)
(4)
|
2.5
|
|
52.5
|
|
22.0
|
|
57.1
|
Earnings before income
taxes
|
59.5
|
|
22.6
|
|
53.8
|
|
175.7
|
Income tax
expense
|
11.9
|
|
2.9
|
|
15.7
|
|
35.2
|
Net earnings
|
$
47.6
|
|
$
19.7
|
|
$
38.1
|
|
$
140.5
|
|
|
|
|
|
|
|
|
Basic net earnings per
common share
|
$
0.66
|
|
$
0.28
|
|
$
0.53
|
|
$
1.97
|
Diluted net earnings
per common share
|
$
0.65
|
|
$
0.27
|
|
$
0.52
|
|
$
1.94
|
|
|
|
|
|
|
|
|
Weighted average shares
of common stock - Basic
|
71.8
|
|
71.5
|
|
71.8
|
|
71.5
|
Weighted average shares
of common stock - Diluted
|
73.0
|
|
72.6
|
|
72.7
|
|
72.4
|
|
|
(1)
|
See the attached
Supplemental Schedules - Non-GAAP Reconciliations, which break out
the Project Momentum restructuring and related costs, Network
transition costs, Acquisition and integration related costs, and
Litigation matters recorded included within these lines.
|
|
|
(2)
|
The non-cash Impairment
of intangible assets for the twelve months ended September 30, 2024
relates to the Company's Rayovac trade name impairment of $85.2
million and Varta trade name impairment of $25.4
million.
|
|
|
(3)
|
The Loss on
extinguishment of debt for the quarters ended September 30, 2024
and 2023, and for the twelve months ended September 30, 2024,
related to the early repayment of term loan during the respective
periods, as well as the term loan repricing during the current
year. The Gain on the extinguishment of debt for the twelve months
ended September 30, 2023 related to the repurchase of outstanding
Senior Notes at a discount, partially offset by the repayment of
term loan.
|
|
|
(4)
|
During December 2023, a
new president was inaugurated in Argentina bringing significant
economic reform to the country including devaluing the Argentine
Peso by 50% in the month of December (the "December 2023 Argentina
Economic Reform"). As a result of this reform and devaluation, the
Company has recorded $22.0 million of currency exchange and related
losses within Other items, net for the twelve months ended
September 30, 2024. Other items, net for the quarter and twelve
months ended September 30, 2023 included a $50.2 million settlement
loss due to the execution of a partial retiree annuity buy out on
the US pension plan in the fourth quarter of fiscal
2023.
|
|
|
ENERGIZER HOLDINGS,
INC. CONSOLIDATED BALANCE
SHEETS (Condensed) (In millions -
Unaudited)
|
|
|
|
SEPTEMBER
30,
|
|
|
2024
|
|
2023
|
Assets
|
|
|
|
|
Current
assets
|
|
|
|
|
Cash and cash
equivalents
|
|
$
216.9
|
|
$
223.3
|
Trade
receivables
|
|
441.3
|
|
511.6
|
Inventories
|
|
657.3
|
|
649.7
|
Other current
assets
|
|
163.4
|
|
172.0
|
Total current
assets
|
|
$
1,478.9
|
|
$
1,556.6
|
Property, plant and
equipment, net
|
|
380.1
|
|
363.7
|
Operating lease
assets
|
|
94.7
|
|
98.4
|
Goodwill
|
|
1,046.0
|
|
1,016.2
|
Other intangible
assets, net
|
|
1,070.9
|
|
1,237.7
|
Deferred tax
asset
|
|
145.8
|
|
88.4
|
Other assets
|
|
126.0
|
|
148.6
|
Total
assets
|
|
$
4,342.4
|
|
$
4,509.6
|
Liabilities and
Shareholders' Equity
|
|
|
|
|
Current
liabilities
|
|
|
|
|
Current maturities of
long-term debt
|
|
$
12.0
|
|
$
12.0
|
Current portion of
finance leases
|
|
0.6
|
|
0.3
|
Notes
payable
|
|
2.1
|
|
8.2
|
Accounts
payable
|
|
433.1
|
|
370.8
|
Current operating
lease liabilities
|
|
18.2
|
|
17.3
|
Other current
liabilities
|
|
353.8
|
|
325.6
|
Total current
liabilities
|
|
$
819.8
|
|
$
734.2
|
Long-term
debt
|
|
3,193.0
|
|
3,332.1
|
Operating lease
liabilities
|
|
82.4
|
|
84.7
|
Deferred tax
liability
|
|
8.3
|
|
12.4
|
Other
liabilities
|
|
103.1
|
|
135.5
|
Total
liabilities
|
|
$
4,206.6
|
|
$
4,298.9
|
Shareholders'
equity
|
|
|
|
|
Common
stock
|
|
0.8
|
|
0.8
|
Additional paid-in
capital
|
|
667.6
|
|
750.5
|
Retained
losses
|
|
(128.4)
|
|
(164.8)
|
Treasury
stock
|
|
(223.6)
|
|
(238.1)
|
Accumulated other
comprehensive loss
|
|
(180.6)
|
|
(137.7)
|
Total shareholders'
equity
|
|
$
135.8
|
|
$
210.7
|
Total liabilities and
shareholders' equity
|
|
$
4,342.4
|
|
$
4,509.6
|
ENERGIZER HOLDINGS,
INC. CONSOLIDATED STATEMENT OF CASH
FLOWS (Condensed) (In millions -
Unaudited)
|
|
|
FOR THE YEARS
ENDED
SEPTEMBER 30,
|
|
2024
|
|
2023
|
Cash Flow from
Operating Activities
|
|
|
|
Net
earnings
|
$
38.1
|
|
$
140.5
|
Adjustments
to reconcile net earnings to net cash flow from
operations:
|
|
|
|
Non-cash integration
and restructuring charges
|
13.0
|
|
7.7
|
Impairment of
intangible assets
|
110.6
|
|
—
|
Depreciation and
amortization
|
120.5
|
|
122.7
|
Deferred income
taxes
|
(43.3)
|
|
(38.5)
|
Share-based
compensation expense
|
23.1
|
|
21.8
|
Gain on sale of real
estate
|
(4.4)
|
|
—
|
Loss/(gain) on
extinguishment on debt
|
2.4
|
|
(1.5)
|
Foreign currency
exchange loss included in income
|
32.1
|
|
17.3
|
Settlement loss on US
pension annuity buy out
|
—
|
|
50.2
|
Non-cash items
included in income, net
|
17.8
|
|
14.6
|
Other, net
|
(2.2)
|
|
(2.7)
|
Changes in
assets and liabilities used in operations, net of
acquisitions
|
|
|
|
Decrease/(increase) in
accounts receivable, net
|
71.8
|
|
(80.4)
|
(Increase)/decrease in
inventories
|
(4.0)
|
|
132.3
|
(Increase)/decrease in
other current assets
|
(0.1)
|
|
10.0
|
Increase in accounts
payable
|
62.2
|
|
35.2
|
Decrease in other
current liabilities
|
(8.0)
|
|
(34.0)
|
Net cash from
operating activities
|
429.6
|
|
395.2
|
Cash Flow from
Investing Activities
|
|
|
|
Capital
expenditures
|
(97.9)
|
|
(56.8)
|
Proceeds from sale of
assets
|
7.3
|
|
0.7
|
Acquisitions, net of
cash acquired
|
(22.4)
|
|
—
|
Purchase of
available-for-sale securities
|
(5.2)
|
|
—
|
Proceeds from sale of
available-for-sale securities
|
4.2
|
|
—
|
Net cash used by
investing activities
|
(114.0)
|
|
(56.1)
|
Cash Flow from
Financing Activities
|
|
|
|
Payments on debt with
maturities greater than 90 days
|
(200.8)
|
|
(222.1)
|
Net
(decrease)/increase in debt with maturities 90 days or
less
|
(6.2)
|
|
1.2
|
Debt issuance
costs
|
(0.9)
|
|
—
|
Dividends paid on
common stock
|
(87.4)
|
|
(86.3)
|
Taxes paid for
withheld share-based payments
|
(5.0)
|
|
(2.2)
|
Net cash used by
financing activities
|
(300.3)
|
|
(309.4)
|
|
|
|
|
Effect of exchange rate
changes on cash, cash equivalents and restricted cash
|
(21.7)
|
|
(11.7)
|
|
|
|
|
Net (decrease)/increase
in cash, cash equivalents and restricted cash
|
(6.4)
|
|
18.0
|
Cash, cash equivalents
and restricted cash, beginning of period
|
223.3
|
|
205.3
|
Cash, cash equivalents
and restricted cash, end of period
|
$
216.9
|
|
$
223.3
|
ENERGIZER HOLDINGS, INC.
Supplemental Schedules
Introduction to the Reconciliation of GAAP and Non-GAAP
Measures
For the Quarter and Twelve Months ended September 30, 2024
The Company reports its financial results in accordance with
accounting principles generally accepted in the U.S.
("GAAP"). However, management believes that certain non-GAAP
financial measures provide users with additional meaningful
comparisons to the corresponding historical or future period, and
are used for management incentive compensation. These non-GAAP
financial measures exclude items that are not reflective of the
Company's on-going operating performance, such as impairment of
intangible assets, restructuring and related costs, network
transition costs, acquisition and integration costs, a litigation
matter, the loss/(gain) on extinguishment of debt, the December 2023 Argentina Economic Reform and the
settlement loss on US pension annuity buyout. In addition, these
measures help investors to analyze year over year comparability
when excluding currency fluctuations as well as other Company
initiatives that are not on-going. We believe these non-GAAP
financial measures are an enhancement to assist investors in
understanding our business and in performing analysis consistent
with financial models developed by research analysts. Investors
should consider non-GAAP measures in addition to, not as a
substitute for, or superior to, the comparable GAAP measures. In
addition, these non-GAAP measures may not be the same as similar
measures used by other companies due to possible differences in
methods and in the items being adjusted.
We provide the following non-GAAP measures and calculations, as
well as the corresponding reconciliation to the closest GAAP
measure in the following supplemental schedules:
Segment Profit. This amount represents the
operations of our two reportable segments including allocations for
shared support functions. General corporate and other expenses,
amortization expense, impairment of intangible assets, interest
expense, loss/(gain) on extinguishment of debt, other items, net,
restructuring and related costs, network transition costs, a
litigation matter, and acquisition and integration costs have all
been excluded from segment profit.
Adjusted Net Earnings and Adjusted Diluted Net Earnings Per
Common Share (EPS). These measures exclude the impact of
restructuring and related costs, network transition costs,
impairment of intangible assets, costs related to acquisition and
integration, a litigation matter, the loss/(gain) on extinguishment
of debt, the December 2023 Argentina
Economic Reform and the settlement loss on US pension annuity
buyout.
Non-GAAP Tax Rate. This is the tax rate when excluding
the pre-tax impact of restructuring and related costs, network
transition costs, impairment of intangible assets, costs related to
acquisition and integration, a litigation matter, the loss/(gain)
on extinguishment of debt, the December
2023 Argentina Economic Reform and the settlement loss on US
pension annuity buyout, as well as the related tax impact for these
items, calculated utilizing the statutory rate for where the impact
was incurred.
Organic. This is the non-GAAP financial measurement
of the change in revenue or segment profit that excludes or
otherwise adjusts for the change in Argentina operations and impact of currency
from the changes in foreign currency exchange rates as defined
below:
Change in Argentina Operations. The Company is
presenting separately all changes in sales and segment profit from
our Argentina affiliate due to the
designation of the economy as highly inflationary as of
July 1, 2018.
Impact of currency. The Company evaluates
the operating performance of our Company on a currency neutral
basis. The Impact of Currency is the change in foreign currency
exchange rates year-over-year on reported results, which is
calculated by comparing the value of current year foreign
operations at the current period USD exchange rate versus the value
of current year foreign operations at the prior period USD exchange
rate. The impact of currency also includes gains/(losses) of
currency hedging programs, and it excludes hyper-inflationary
markets.
Adjusted Comparisons. Detail for adjusted gross
profit, adjusted gross margin, adjusted SG&A and adjusted
SG&A as percent of sales and adjusted Other items, net are also
supplemental non-GAAP measure disclosures. These measures exclude
the impact of restructuring and related costs, network transition
costs, acquisition and integration costs, a litigation matter, the
December 2023 Argentina Economic
Reform and the settlement loss on US pension annuity buyout.
EBITDA and Adjusted EBITDA. EBITDA is defined as net
earnings before income tax provision, interest, the loss/(gain) on
extinguishment of debt, and depreciation and amortization.
Adjusted EBITDA further excludes the impact of the costs
related to restructuring, network transition costs, a litigation
matter, the December 2023 Argentina
Economic Reform, the settlement loss on US pension annuity buyout,
impairment of intangible assets, acquisition and integration costs,
and share based payments.
Free Cash Flow. Free Cash Flow is defined as net
cash provided by operating activities reduced by capital
expenditures, net of the proceeds from asset sales.
Net Debt. Net Debt is defined as total Company debt,
less cash and cash equivalents.
Currency-neutral. Currency-neutral excludes the Impact of
currency as defined above on key measures. Hyper inflationary
markets are excluded from this calculation.
Energizer Holdings, Inc.
Supplemental Schedules - Segment Information and Supplemental
Sales Data
For the Quarter and Twelve Months ended September 30, 2024
(In millions, except per share data - Unaudited)
Operations for Energizer are managed via two product segments:
Batteries & Lights and Auto Care. Energizer's operating model
includes a combination of standalone and shared business functions
between the product segments, varying by country and region of the
world. Shared functions include the sales and marketing functions,
as well as human resources, IT and finance shared service costs.
Energizer applies a fully allocated cost basis, in which shared
business functions are allocated between segments. Such allocations
are estimates, and may not represent the costs of such services if
performed on a standalone basis. Segment sales and profitability,
as well as the reconciliation to earnings before income taxes for
the quarters and twelve months ended September 30, 2024 and
2023 are presented below:
|
For the Quarter
Ended
September 30,
|
|
For the Twelve
Months Ended
September 30,
|
Net
Sales
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Batteries &
Lights
|
$
651.6
|
|
$
656.1
|
|
$
2,259.5
|
|
$
2,344.9
|
Auto Care
|
154.1
|
|
155.0
|
|
627.5
|
|
614.8
|
Total net
sales
|
$
805.7
|
|
$
811.1
|
|
$
2,887.0
|
|
$
2,959.7
|
Segment
Profit
|
|
|
|
|
|
|
|
Batteries &
Lights
|
$
179.5
|
|
$
176.8
|
|
$
554.8
|
|
$
551.5
|
Auto Care
|
20.0
|
|
17.6
|
|
94.1
|
|
75.0
|
Total segment
profit
|
$
199.5
|
|
$
194.4
|
|
$
648.9
|
|
$
626.5
|
General corporate and
other expenses (1)
|
(28.7)
|
|
(26.6)
|
|
(115.3)
|
|
(107.2)
|
Restructuring and
related costs (2)
|
(27.1)
|
|
(36.5)
|
|
(91.7)
|
|
(59.7)
|
Network transition
costs (3)
|
(11.7)
|
|
—
|
|
(11.7)
|
|
—
|
Acquisition and
integration costs (2)
|
(2.3)
|
|
—
|
|
(7.2)
|
|
—
|
Amortization of
intangible assets
|
(14.7)
|
|
(14.4)
|
|
(58.2)
|
|
(59.4)
|
Impairment of
intangible assets
|
—
|
|
—
|
|
(110.6)
|
|
—
|
Litigation matter
(4)
|
(13.7)
|
|
—
|
|
(13.7)
|
|
—
|
Interest
expense
|
(37.8)
|
|
(41.6)
|
|
(155.7)
|
|
(168.7)
|
(Loss)/gain on
extinguishment of debt
|
(0.3)
|
|
(0.2)
|
|
(2.4)
|
|
1.5
|
December 2023
Argentina economic reform (5)
|
—
|
|
—
|
|
(22.0)
|
|
—
|
Settlement loss on US
pension annuity buy out (6)
|
—
|
|
(50.2)
|
|
—
|
|
(50.2)
|
Other items, net -
Adjusted (7)
|
(3.7)
|
|
(2.3)
|
|
(6.6)
|
|
(7.1)
|
Total earnings
before income taxes
|
$
59.5
|
|
$
22.6
|
|
$
53.8
|
|
$
175.7
|
|
|
(1)
|
Recorded
in SG&A on the Consolidated (Condensed) Statement of
Earnings.
|
(2)
|
See the Supplemental
Schedules - Non-GAAP Reconciliations for the line items where these
charges are recorded in the Consolidated (Condensed) Statement of
Earnings.
|
(3)
|
This represents
incremental network transition costs, primarily related to air
freight and third-party packaging support, to maintain business
continuity and service our customers as the Company decommissions
certain facilities and relocates production and packaging lines as
part of Project Momentum. These costs were recorded in Cost
of products sold on the Consolidated (Condensed) Statement of
Earnings.
|
(4)
|
Litigation matter
relates to a September 2024 Swiss court judgment against Energizer.
The Company disagrees with the judgment and filed an appeal in
October 2024.
|
(5)
|
During December 2023, a
new president was inaugurated in Argentina bringing significant
economic reform to the country including devaluing the Argentine
Peso by 50% in the month of December. As a result of this reform
and devaluation, the Company recorded $22.0 million of currency
exchange and related losses in Other items, net on the Consolidated
(Condensed) Statement of Earnings for the twelve months ended
September 30, 2024.
|
(6)
|
The Settlement loss is
due to the execution of a partial retiree annuity buy out on the US
pension plan in the fourth quarter of fiscal 2023. This charge is
included in Other items, net in the Consolidated (Condensed)
Statement of Earnings.
|
(7)
|
See the Supplemental
Non-GAAP reconciliation for the Other items, net reconciliation
between the reported and adjusted balances.
|
Supplemental product information is presented below for
depreciation and amortization:
Energizer Holdings,
Inc.
Supplemental Schedules - Segment Information and Supplemental
Sales Data
For the Quarter and Twelve Months ended September 30,
2024
(In millions, except per share data - Unaudited)
|
|
|
For the Quarter
Ended
September 30,
|
|
For the Twelve
Months
Ended September 30,
|
Depreciation and
amortization
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Batteries &
Lights
|
$
13.1
|
|
$
12.7
|
|
$
50.3
|
|
$
52.2
|
Auto Care
|
3.1
|
|
2.6
|
|
12.0
|
|
11.1
|
Total segment
depreciation and amortization
|
16.2
|
|
15.3
|
|
62.3
|
|
63.3
|
Amortization of
intangible assets
|
14.7
|
|
14.4
|
|
58.2
|
|
59.4
|
Total depreciation
and amortization
|
$
30.9
|
|
$
29.7
|
|
$
120.5
|
|
$
122.7
|
Energizer Holdings,
Inc. Supplemental Schedules - GAAP EPS to Adjusted EPS
Reconciliation For the Quarter and Twelve Months ended
September 30, 2024 (In millions, except for per share
data- Unaudited)
|
|
The following tables
provide a reconciliation of Net earnings and Diluted net earnings
per common share to Adjusted net earnings and Adjusted diluted net
earnings per share, which are non-GAAP measures.
|
|
|
|
For the Quarter
Ended
September 30,
|
|
For the Twelve
Months
Ended September 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net earnings
|
|
47.6
|
|
19.7
|
|
38.1
|
|
140.5
|
Pre-tax
adjustments
|
|
|
|
|
|
|
|
|
Restructuring and
related costs (1)
|
|
$
27.1
|
|
$
36.5
|
|
$
91.7
|
|
$
59.7
|
Network transition
costs (1)
|
|
11.7
|
|
—
|
|
11.7
|
|
—
|
Acquisition and
integration (1)
|
|
2.3
|
|
—
|
|
7.2
|
|
—
|
Impairment of
intangible assets
|
|
—
|
|
—
|
|
110.6
|
|
—
|
Litigation matter
(1)
|
|
13.7
|
|
—
|
|
13.7
|
|
—
|
Loss/(gain) on
extinguishment of debt
|
|
0.3
|
|
0.2
|
|
2.4
|
|
(1.5)
|
December 2023 Argentina
Economic Reform (1)
|
|
—
|
|
—
|
|
22.0
|
|
—
|
Settlement loss on US
pension annuity buy out (1)
|
|
—
|
|
50.2
|
|
—
|
|
50.2
|
Total
adjustments, pre-tax
|
|
$
55.1
|
|
$
86.9
|
|
$
259.3
|
|
$
108.4
|
Total
adjustments, after tax
|
|
$
41.7
|
|
$
67.1
|
|
$
203.2
|
|
$
83.5
|
Adjusted net earnings
(2)
|
|
$
89.3
|
|
$
86.8
|
|
$
241.3
|
|
$
224.0
|
|
|
|
|
|
|
|
|
|
Diluted net earnings
per common share
|
|
$
0.65
|
|
$
0.27
|
|
$
0.52
|
|
$
1.94
|
Adjustments
|
|
|
|
|
|
|
|
|
Restructuring and
related costs
|
|
$
0.28
|
|
$
0.40
|
|
$
0.97
|
|
$
0.64
|
Network transition
costs
|
|
0.12
|
|
—
|
|
0.12
|
|
—
|
Acquisition and
integration
|
|
0.02
|
|
—
|
|
0.08
|
|
—
|
Impairment of
intangible assets
|
|
—
|
|
—
|
|
1.16
|
|
—
|
Litigation
matter
|
|
0.14
|
|
—
|
|
0.14
|
|
—
|
Loss/(gain) on
extinguishment of debt
|
|
0.01
|
|
—
|
|
0.03
|
|
(0.02)
|
December 2023 Argentina
Economic Reform
|
|
—
|
|
—
|
|
0.30
|
|
—
|
Settlement loss on
pension plan terminations
|
|
—
|
|
0.53
|
|
—
|
|
0.53
|
Adjusted diluted net
earnings per diluted common share
|
|
$
1.22
|
|
$
1.20
|
|
$
3.32
|
|
$
3.09
|
Weighted average shares
of common stock - Diluted
|
|
73.0
|
|
72.6
|
|
72.7
|
|
72.4
|
|
|
(1)
|
See Supplemental
Schedules - Non-GAAP Reconciliation for where these costs are
recorded on the unaudited Consolidated (Condensed) Statement of
Earnings.
|
|
|
(2)
|
The Effective tax rate
for the Adjusted - Non-GAAP Net Earnings and Diluted EPS for the
quarters ended September 30, 2024 and 2023 was 22.1% and 20.7%,
respectively, and for the twelve months ended September 30, 2024
and 2023 was 22.9% and 21.2%, respectively, as calculated utilizing
the statutory rate for where the costs were incurred.
|
Energizer Holdings,
Inc.
Supplemental Schedules - Currency Neutral Results
For the Quarter and Twelve Months Ended September 30,
2024
(In millions, except per share data - Unaudited)
|
|
|
For the Quarter
Ended
|
|
Prior Quarter
Ended
|
|
|
|
|
September 30,
2024
|
|
|
%
Change
|
%
Change
|
|
As
Reported
|
Impact of
Currency(1)
|
Currency
Neutral
|
|
September 30,
2023
|
|
As Reported
Basis
|
Currency Neutral
Basis
|
As Reported under
GAAP
|
|
|
|
|
|
|
|
Diluted net earnings
per common share
|
$
0.65
|
$
(0.04)
|
$
0.69
|
|
$
0.27
|
|
140.7 %
|
155.6 %
|
Net earnings
|
$
47.6
|
$
(2.8)
|
$
50.4
|
|
$
19.7
|
|
141.6 %
|
155.8 %
|
|
|
|
|
|
|
|
|
|
As Adjusted
(non-GAAP)(2)
|
|
|
|
|
|
|
|
Adjusted diluted net
earnings per common share
|
$
1.22
|
$
(0.04)
|
$
1.26
|
|
$
1.20
|
|
1.7 %
|
5.0 %
|
Adjusted
EBITDA
|
$
187.3
|
$
(3.7)
|
$
191.0
|
|
$
185.4
|
|
1.0 %
|
3.0 %
|
|
|
For the Twelve
Months Ended
|
|
Prior Twelve Months
Ended
|
|
|
|
|
September 30,
2024
|
|
|
%
Change
|
%
Change
|
|
As
Reported
|
Impact of
Currency(1)
|
Currency
Neutral
|
|
September 30,
2023
|
|
As Reported
Basis
|
Currency Neutral
Basis
|
As Reported under
GAAP
|
|
|
|
|
|
|
|
Diluted net earnings
per common share
|
$
0.52
|
$
(0.03)
|
$
0.55
|
|
$
1.94
|
|
(73.2) %
|
(71.6) %
|
Net earnings
|
$
38.1
|
$
(1.9)
|
$
40.0
|
|
$
140.5
|
|
(72.9) %
|
(71.5) %
|
|
|
|
|
|
|
|
|
|
As Adjusted
(non-GAAP)(2)
|
|
|
|
|
|
|
|
Adjusted diluted net
earnings per common share
|
$
3.32
|
$
(0.03)
|
$
3.35
|
|
$
3.09
|
|
7.4 %
|
8.4 %
|
Adjusted
EBITDA
|
$
612.4
|
$
(2.5)
|
$
614.9
|
|
$
597.3
|
|
2.5 %
|
2.9 %
|
|
|
(1)
|
The Impact of Currency
is the change in foreign currency exchange rates year-over-year on
reported results, which is calculated by comparing the value of
current year foreign operations at the current period USD exchange
rate versus the value of current year foreign operations at the
prior period USD exchange rate. The impact of currency also
includes gains/(losses) of currency hedging programs, and it
excludes hyper-inflationary markets.
|
|
|
(2)
|
See supplemental
schedules - Non-GAAP Reconciliations for full reconciliations of
the Company's non-GAAP adjusted amounts.
|
Energizer Holdings,
Inc. Supplemental Schedules - Segment Sales For
the Quarter and Twelve Months Ended September 30,
2024 (In millions, except per share data -
Unaudited)
|
|
Net
Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Batteries &
Lights
|
Q1'24
|
|
% Chg
|
|
Q2'24
|
|
% Chg
|
|
Q3'24
|
|
% Chg
|
|
Q4'24
|
|
% Chg
|
|
FY
'24
|
|
% Chg
|
Net sales - prior
year
|
$
671.6
|
|
|
|
$
505.9
|
|
|
|
$
511.3
|
|
|
|
$
656.1
|
|
|
|
$
2,344.9
|
|
|
Organic
|
(60.8)
|
|
(9.1) %
|
|
(22.6)
|
|
(4.5) %
|
|
3.2
|
|
0.6 %
|
|
0.1
|
|
— %
|
|
(80.1)
|
|
(3.4) %
|
Change in Argentina
operations
|
(0.7)
|
|
(0.1) %
|
|
(3.4)
|
|
(0.7) %
|
|
(1.0)
|
|
(0.2) %
|
|
(2.1)
|
|
(0.3) %
|
|
(7.2)
|
|
(0.3) %
|
Impact of
currency
|
7.7
|
|
1.2 %
|
|
1.1
|
|
0.3 %
|
|
(4.4)
|
|
(0.8) %
|
|
(2.5)
|
|
(0.4) %
|
|
1.9
|
|
0.1 %
|
Net sales - current
year
|
$
617.8
|
|
(8.0) %
|
|
$
481.0
|
|
(4.9) %
|
|
$
509.1
|
|
(0.4) %
|
|
$
651.6
|
|
(0.7) %
|
|
$
2,259.5
|
|
(3.6) %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Auto
Care
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales - prior
year
|
$
93.5
|
|
|
|
$
178.2
|
|
|
|
$
188.1
|
|
|
|
$
155.0
|
|
|
|
$
614.8
|
|
|
Organic
|
4.5
|
|
4.8 %
|
|
4.2
|
|
2.4 %
|
|
5.0
|
|
2.7 %
|
|
0.2
|
|
0.1 %
|
|
13.9
|
|
2.3 %
|
Change in Argentina
operations
|
(0.2)
|
|
(0.2) %
|
|
(0.2)
|
|
(0.1) %
|
|
(0.1)
|
|
(0.1) %
|
|
(0.1)
|
|
(0.1) %
|
|
(0.6)
|
|
(0.1) %
|
Impact of
currency
|
1.0
|
|
1.1 %
|
|
0.1
|
|
— %
|
|
(0.7)
|
|
(0.4) %
|
|
(1.0)
|
|
(0.6) %
|
|
(0.6)
|
|
(0.1) %
|
Net sales - current
year
|
$
98.8
|
|
5.7 %
|
|
$
182.3
|
|
2.3 %
|
|
$
192.3
|
|
2.2 %
|
|
$
154.1
|
|
(0.6) %
|
|
$
627.5
|
|
2.1 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Net
Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales - prior
year
|
$
765.1
|
|
|
|
$
684.1
|
|
|
|
$
699.4
|
|
|
|
$
811.1
|
|
|
|
$
2,959.7
|
|
|
Organic
|
(56.3)
|
|
(7.4) %
|
|
(18.4)
|
|
(2.7) %
|
|
8.2
|
|
1.2 %
|
|
0.3
|
|
— %
|
|
(66.2)
|
|
(2.2) %
|
Change in Argentina
operations
|
(0.9)
|
|
(0.1) %
|
|
(3.6)
|
|
(0.5) %
|
|
(1.1)
|
|
(0.2) %
|
|
(2.2)
|
|
(0.3) %
|
|
(7.8)
|
|
(0.3) %
|
Impact of
currency
|
8.7
|
|
1.2 %
|
|
1.2
|
|
0.2 %
|
|
(5.1)
|
|
(0.7) %
|
|
(3.5)
|
|
(0.4) %
|
|
1.3
|
|
— %
|
Net sales - current
year
|
$
716.6
|
|
(6.3) %
|
|
$
663.3
|
|
(3.0) %
|
|
$
701.4
|
|
0.3 %
|
|
$
805.7
|
|
(0.7) %
|
|
$
2,887.0
|
|
(2.5) %
|
|
Segment
Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Batteries &
Lights
|
Q1'24
|
|
% Chg
|
|
Q2'24
|
|
% Chg
|
|
Q3'24
|
|
% Chg
|
|
Q4'24
|
|
% Chg
|
|
FY
'24
|
|
% Chg
|
Segment Profit - prior
year
|
$
138.3
|
|
|
|
$
114.5
|
|
|
|
$
121.9
|
|
|
|
$
176.8
|
|
|
|
$
551.5
|
|
|
Organic
|
(6.8)
|
|
(4.9) %
|
|
2.1
|
|
1.8 %
|
|
13.0
|
|
10.7 %
|
|
5.7
|
|
3.2 %
|
|
14.0
|
|
2.5 %
|
Change in Argentina
operations
|
1.0
|
|
0.7 %
|
|
(2.2)
|
|
(1.9) %
|
|
(1.5)
|
|
(1.2) %
|
|
(2.5)
|
|
(1.4) %
|
|
(5.2)
|
|
(0.9) %
|
Impact of
currency
|
(0.1)
|
|
(0.1) %
|
|
(0.9)
|
|
(0.8) %
|
|
(4.0)
|
|
(3.3) %
|
|
(0.5)
|
|
(0.3) %
|
|
(5.5)
|
|
(1.0) %
|
Segment Profit -
current year
|
$
132.4
|
|
(4.3) %
|
|
$
113.5
|
|
(0.9) %
|
|
$
129.4
|
|
6.2 %
|
|
$
179.5
|
|
1.5 %
|
|
$
554.8
|
|
0.6 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Auto
Care
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Profit - prior
year
|
$ 10.6
|
|
|
|
$ 29.4
|
|
|
|
$ 17.4
|
|
|
|
$ 17.6
|
|
|
|
$ 75.0
|
|
|
Organic
|
(4.6)
|
|
(43.4) %
|
|
10.9
|
|
37.1 %
|
|
9.9
|
|
56.9 %
|
|
3.2
|
|
18.2 %
|
|
19.4
|
|
25.9 %
|
Change in Argentina
operations
|
—
|
|
— %
|
|
—
|
|
— %
|
|
(0.1)
|
|
(0.6) %
|
|
(0.1)
|
|
(0.6) %
|
|
(0.2)
|
|
(0.3) %
|
Impact of
currency
|
0.9
|
|
8.5 %
|
|
0.1
|
|
0.3 %
|
|
(0.4)
|
|
(2.3) %
|
|
(0.7)
|
|
(4.0) %
|
|
(0.1)
|
|
(0.1) %
|
Segment Profit -
current year
|
$
6.9
|
|
(34.9) %
|
|
$
40.4
|
|
37.4 %
|
|
$
26.8
|
|
54.0 %
|
|
$
20.0
|
|
13.6 %
|
|
$
94.1
|
|
25.5 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Segment
Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Profit - prior
year
|
$
148.9
|
|
|
|
$
143.9
|
|
|
|
$
139.3
|
|
|
|
$
194.4
|
|
|
|
$
626.5
|
|
|
Organic
|
(11.4)
|
|
(7.7) %
|
|
13.0
|
|
9.0 %
|
|
22.9
|
|
16.4 %
|
|
8.9
|
|
4.6 %
|
|
33.4
|
|
5.3 %
|
Change in Argentina
operations
|
1.0
|
|
0.7 %
|
|
(2.2)
|
|
(1.5) %
|
|
(1.6)
|
|
(1.1) %
|
|
(2.6)
|
|
(1.3) %
|
|
(5.4)
|
|
(0.9) %
|
Impact of
currency
|
0.8
|
|
0.6 %
|
|
(0.8)
|
|
(0.6) %
|
|
(4.4)
|
|
(3.2) %
|
|
(1.2)
|
|
(0.7) %
|
|
(5.6)
|
|
(0.8) %
|
Segment Profit -
current year
|
$
139.3
|
|
(6.4) %
|
|
$
153.9
|
|
6.9 %
|
|
$
156.2
|
|
12.1 %
|
|
$
199.5
|
|
2.6 %
|
|
$
648.9
|
|
3.6 %
|
Energizer Holdings,
Inc. Supplemental Schedules -
Non-GAAP Reconciliations For the Quarter and Twelve
Months Ended September 30, 2024 (In millions, except per
share data - Unaudited)
|
|
Gross
Profit
|
Q1'24
|
Q2'24
|
Q3'24
|
Q4'24
|
|
Q1'23
|
Q2'23
|
Q3'23
|
Q4'23
|
|
2024
|
2023
|
Net Sales
|
$716.6
|
$663.3
|
$701.4
|
$805.7
|
|
$765.1
|
$684.1
|
$699.4
|
$811.1
|
|
$2,887.0
|
$2,959.7
|
Reported Cost of
products sold
|
449.6
|
410.0
|
424.2
|
498.9
|
|
466.8
|
430.8
|
434.3
|
503.8
|
|
1,782.7
|
1,835.7
|
Gross
profit
|
$267.0
|
$253.3
|
$277.2
|
$306.8
|
|
$298.3
|
$253.3
|
$265.1
|
$307.3
|
|
$1,104.3
|
$1,124.0
|
Gross
margin
|
37.3 %
|
38.2 %
|
39.5 %
|
38.1 %
|
|
39.0 %
|
37.0 %
|
37.9 %
|
37.9 %
|
|
38.3 %
|
38.0 %
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and
related costs
|
12.8
|
15.5
|
13.4
|
21.2
|
|
0.3
|
5.7
|
6.5
|
17.4
|
|
62.9
|
29.9
|
Network transition
costs
|
—
|
—
|
—
|
11.7
|
|
—
|
—
|
—
|
—
|
|
11.7
|
—
|
Acquisition and
integration costs
|
2.9
|
—
|
0.2
|
—
|
|
—
|
—
|
—
|
—
|
|
3.1
|
—
|
Cost of products sold -
adjusted
|
433.9
|
394.5
|
410.6
|
466.0
|
|
466.5
|
425.1
|
427.8
|
486.4
|
|
1,705.0
|
1,805.8
|
Adjusted Gross
profit
|
$282.7
|
$268.8
|
$290.8
|
$339.7
|
|
$298.6
|
$259.0
|
$271.6
|
$324.7
|
|
$1,182.0
|
$1,153.9
|
Adjusted Gross
margin
|
39.5 %
|
40.5 %
|
41.5 %
|
42.2 %
|
|
39.0 %
|
37.9 %
|
38.8 %
|
40.0 %
|
|
40.9 %
|
39.0 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SG&A
|
Q1'24
|
Q2'24
|
Q3'24
|
Q4'24
|
|
Q1'23
|
Q2'23
|
Q3'23
|
Q4'23
|
|
2024
|
2023
|
Reported
SG&A
|
$128.1
|
$122.5
|
$129.6
|
$146.1
|
|
$120.4
|
$118.3
|
$116.1
|
$134.6
|
|
$526.3
|
$489.4
|
Reported SG&A %
of Net Sales
|
17.9 %
|
18.5 %
|
18.5 %
|
18.1 %
|
|
15.7 %
|
17.3 %
|
16.6 %
|
16.6 %
|
|
18.2 %
|
16.5 %
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and
related costs
|
9.6
|
7.9
|
9.8
|
7.1
|
|
6.3
|
1.8
|
2.8
|
19.1
|
|
34.4
|
30.0
|
Acquisition and
integration costs
|
0.7
|
0.7
|
1.4
|
2.3
|
|
—
|
—
|
—
|
—
|
|
5.1
|
—
|
Litigation
matter
|
—
|
—
|
—
|
13.7
|
|
—
|
—
|
—
|
—
|
|
13.7
|
—
|
SG&A Adjusted -
subtotal
|
$117.8
|
$113.9
|
$118.4
|
$123.0
|
|
$114.1
|
$116.5
|
$113.3
|
$115.5
|
|
$473.1
|
$459.4
|
SG&A Adjusted %
of Net Sales
|
16.4 %
|
17.2 %
|
16.9 %
|
15.3 %
|
|
14.9 %
|
17.0 %
|
16.2 %
|
14.2 %
|
|
16.4 %
|
15.5 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other items,
net
|
Q1'24
|
Q2'24
|
Q3'24
|
Q4'24
|
|
Q1'23
|
Q2'23
|
Q3'23
|
Q4'23
|
|
2024
|
2023
|
Interest
income
|
$(5.6)
|
$(2.4)
|
$(1.4)
|
$(1.3)
|
|
$(0.2)
|
$(1.1)
|
$(0.4)
|
$(7.2)
|
|
$(10.7)
|
$(8.9)
|
Foreign currency
exchange gain/(loss)
|
2.7
|
5.9
|
(0.3)
|
2.8
|
|
(1.0)
|
4.5
|
5.1
|
8.7
|
|
11.1
|
17.3
|
Pension benefit other
than service costs
|
1.0
|
1.0
|
1.1
|
0.9
|
|
0.7
|
0.6
|
0.7
|
0.7
|
|
4.0
|
2.7
|
Other
|
0.9
|
—
|
—
|
1.3
|
|
(0.9)
|
(3.2)
|
—
|
0.1
|
|
2.2
|
(4.0)
|
Other items, net -
Adjusted
|
$(1.0)
|
$4.5
|
$(0.6)
|
$3.7
|
|
$(1.4)
|
$0.8
|
$5.4
|
$2.3
|
|
$6.6
|
$7.1
|
Settlement loss on US
pension annuity buy out
|
—
|
—
|
—
|
—
|
|
—
|
—
|
—
|
50.2
|
|
—
|
50.2
|
Acquisition and
integration - TSA income
|
(1.0)
|
—
|
—
|
—
|
|
—
|
—
|
—
|
—
|
|
(1.0)
|
—
|
December 2023 Argentina
Economic Reform
|
21.0
|
1.0
|
—
|
—
|
|
—
|
—
|
—
|
—
|
|
22.0
|
—
|
Gain on sale of real
estate (restructuring)
|
—
|
—
|
(3.7)
|
(0.7)
|
|
—
|
—
|
—
|
—
|
|
(4.4)
|
—
|
Restructuring and
related costs
|
—
|
—
|
(0.7)
|
(0.5)
|
|
—
|
—
|
(0.2)
|
—
|
|
(1.2)
|
(0.2)
|
Total Other items,
net
|
$19.0
|
$5.5
|
$(5.0)
|
$2.5
|
|
$(1.4)
|
$0.8
|
$5.2
|
$52.5
|
|
$22.0
|
$57.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and
related costs
|
Q1'24
|
Q2'24
|
Q3'24
|
Q4'24
|
|
Q1'23
|
Q2'23
|
Q3'23
|
Q4'23
|
|
2024
|
2023
|
Cost of products
sold
|
$12.8
|
$15.5
|
$13.4
|
$21.2
|
|
$0.3
|
$5.7
|
$6.5
|
$17.4
|
|
$62.9
|
$29.9
|
SG&A -
Restructuring costs
|
5.7
|
4.6
|
7.0
|
2.6
|
|
6.3
|
1.8
|
2.6
|
16.0
|
|
19.9
|
26.7
|
SG&A - IT
Enablement
|
3.9
|
3.3
|
2.8
|
4.5
|
|
—
|
—
|
0.2
|
3.1
|
|
14.5
|
3.3
|
Other items,
net
|
—
|
—
|
(4.4)
|
(1.2)
|
|
—
|
—
|
(0.2)
|
—
|
|
(5.6)
|
(0.2)
|
Total Restructuring
and related costs
|
$22.4
|
$23.4
|
$18.8
|
$27.1
|
|
$6.6
|
$7.5
|
$9.1
|
$36.5
|
|
$91.7
|
$59.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition and
integration
|
Q1'24
|
Q2'24
|
Q3'24
|
Q4'24
|
|
Q1'23
|
Q2'23
|
Q3'23
|
Q4'23
|
|
2024
|
2023
|
Cost of products
sold
|
$2.9
|
$—
|
$0.2
|
$—
|
|
$—
|
$—
|
$—
|
$—
|
|
$3.1
|
$—
|
SG&A
|
0.7
|
0.7
|
1.4
|
2.3
|
|
—
|
—
|
—
|
—
|
|
5.1
|
—
|
Other items,
net
|
(1.0)
|
—
|
—
|
—
|
|
—
|
—
|
—
|
—
|
|
(1.0)
|
—
|
Acquisition and
integration related items
|
$2.6
|
$0.7
|
$1.6
|
$2.3
|
|
$—
|
$—
|
$—
|
$—
|
|
$7.2
|
$—
|
Energizer Holdings,
Inc. Supplemental Schedules -
Non-GAAP Reconciliations cont. For the Quarter
and Twelve Months Ended September 30, 2024 (In millions,
except per share data - Unaudited)
|
|
|
Q1'24
|
|
Q2'24
|
|
Q3'24
|
|
Q4'24
|
|
FY
2024
|
|
Q4'23
|
|
FY2023
|
Net earnings
|
$
1.9
|
|
$ 32.4
|
|
$
(43.8)
|
|
$ 47.6
|
|
$ 38.1
|
|
$ 19.7
|
|
$ 140.5
|
Income tax
provision
|
7.5
|
|
10.0
|
|
(13.7)
|
|
11.9
|
|
15.7
|
|
2.9
|
|
35.2
|
Earnings before
income taxes
|
9.4
|
|
42.4
|
|
(57.5)
|
|
59.5
|
|
53.8
|
|
22.6
|
|
175.7
|
Interest
expense
|
40.7
|
|
38.7
|
|
38.5
|
|
37.8
|
|
155.7
|
|
41.6
|
|
168.7
|
Loss/(gain) on
extinguishment of debt
|
0.5
|
|
0.4
|
|
1.2
|
|
0.3
|
|
2.4
|
|
0.2
|
|
(1.5)
|
Depreciation &
Amortization
|
30.0
|
|
28.9
|
|
30.7
|
|
30.9
|
|
120.5
|
|
29.7
|
|
122.7
|
EBITDA
|
80.6
|
|
110.4
|
|
12.9
|
|
128.5
|
|
332.4
|
|
94.1
|
|
465.6
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and
related costs
|
22.4
|
|
23.4
|
|
18.8
|
|
27.1
|
|
91.7
|
|
36.5
|
|
59.7
|
Network transitional
costs
|
—
|
|
—
|
|
—
|
|
11.7
|
|
11.7
|
|
—
|
|
—
|
Acquisition and
integration costs
|
2.6
|
|
0.7
|
|
1.6
|
|
2.3
|
|
7.2
|
|
—
|
|
—
|
Litigation
matter
|
—
|
|
—
|
|
—
|
|
13.7
|
|
13.7
|
|
—
|
|
—
|
Settlement loss on US
pension annuity buy out
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
50.2
|
|
50.2
|
Impairment of
intangible assets
|
—
|
|
—
|
|
110.6
|
|
—
|
|
110.6
|
|
—
|
|
—
|
December 2023 Argentina
Economic Reform
|
21.0
|
|
1.0
|
|
—
|
|
—
|
|
22.0
|
|
—
|
|
—
|
Share-based
payments
|
6.3
|
|
7.0
|
|
5.8
|
|
4.0
|
|
23.1
|
|
4.6
|
|
21.8
|
Adjusted
EBITDA
|
$
132.9
|
|
$
142.5
|
|
$
149.7
|
|
$
187.3
|
|
$ 612.4
|
|
$ 185.4
|
|
$ 597.3
|
|
Twelve Months
Ended
September 30,
|
Free cash
flow
|
2024
|
|
2023
|
Net cash from operating
activities
|
$
429.6
|
|
$
395.2
|
Capital
expenditures
|
(97.9)
|
|
(56.8)
|
Proceeds from sale of
assets
|
7.3
|
|
0.7
|
Free cash
flow
|
$
339.0
|
|
$
339.1
|
Net
Debt
|
9/30/2024
|
|
9/30/2023
|
Current maturities of
long-term debt
|
$
12.0
|
|
$
12.0
|
Current portion of
finance leases
|
0.6
|
|
0.3
|
Notes
payable
|
2.1
|
|
8.2
|
Long-term
debt
|
3,193.0
|
|
3,332.1
|
Total debt per the
balance sheet
|
$
3,207.7
|
|
$
3,352.6
|
Cash and cash
equivalents
|
216.9
|
|
223.3
|
Net
Debt
|
$
2,990.8
|
|
$
3,129.3
|
Energizer Holdings,
Inc. Supplemental Schedules -
Non-GAAP Reconciliations cont. Fiscal 2025
Outlook (In millions, except per share data -
Unaudited)
|
|
Fiscal 2025 Outlook
Reconciliation - Adjusted earnings and Adjusted diluted net
earnings per common share (EPS)
|
|
Fiscal Q1 2025
Outlook
|
|
Fiscal Year 2025
Outlook
|
(in millions, except
per share data)
|
Net
earnings
|
|
EPS
|
|
Net
earnings
|
|
EPS
|
Fiscal 2025 - GAAP
Outlook
|
$17
|
to
|
$29
|
|
$0.23
|
to
|
$0.40
|
|
$194
|
to
|
$221
|
|
$2.65
|
to
|
$3.02
|
Impacts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and
related costs
|
15
|
|
11
|
|
0.21
|
|
0.15
|
|
38
|
|
35
|
|
0.52
|
|
0.48
|
Network transition
costs
|
11
|
|
7
|
|
0.15
|
|
0.10
|
|
15
|
|
8
|
|
0.21
|
|
0.11
|
Acquisition and
integration costs
|
1
|
|
0
|
|
0.01
|
|
—
|
|
5
|
|
3
|
|
0.07
|
|
0.04
|
Fiscal 2025 - Adjusted
Outlook
|
$44
|
to
|
$47
|
|
$0.60
|
to
|
$0.65
|
|
$252
|
to
|
$267
|
|
$3.45
|
to
|
$3.65
|
Fiscal 2025 Outlook
Reconciliation - Adjusted EBITDA
|
(in millions, except
per share data)
|
|
|
|
Net earnings
|
$194
|
to
|
$221
|
Income tax
provision
|
46
|
to
|
82
|
Earnings before income
taxes
|
$240
|
to
|
$303
|
Interest
expense
|
150
|
|
140
|
Amortization of
intangible assets
|
60
|
|
55
|
Depreciation
expense
|
70
|
|
65
|
EBITDA
|
$520
|
to
|
$563
|
|
|
|
|
Adjustments:
|
|
|
|
Restructuring and
related costs
|
50
|
|
45
|
Network transition
costs
|
20
|
|
10
|
Acquisition and
integration costs
|
7
|
|
4
|
Share-based
payments
|
28
|
|
23
|
Adjusted
EBITDA
|
$625
|
to
|
$645
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/energizer-holdings-inc-announces-fiscal-2024-fourth-quarter-and-full-year-results-and-financial-outlook-for-fiscal-2025-302309643.html
SOURCE Energizer Holdings, Inc.