MISSOURI |
43-1863181 |
| |
(State of Incorporation) |
(I.R.S. Employer Identification No.) |
YES: |
x |
NO: |
o |
YES: |
x |
NO: |
o |
| ||
ENERGIZER HOLDINGS, INC.
CONSOLIDATED STATEMENT OF EARNINGS
(Condensed)
(Dollars in millions, except per share data - Unaudited)
| ||||||
|
|
|
||||
|
Quarter Ended December 31, | |||||
|
2003 |
2002 |
||||
|
|
|||||
Net sales |
$ |
811.7 |
$ |
572.4 |
||
|
|
|
||||
Cost of products sold |
402.5 |
307.7 |
||||
Selling, general and administrative expense |
129.4 |
75.6 |
||||
Advertising and promotion expense |
92.7 |
47.2 |
||||
Research and development expense |
16.1 |
8.8 |
||||
Intellectual property rights income |
- |
(6.0 |
) | |||
Interest expense |
7.2 |
4.4 |
||||
Other financing items, net |
(1.9 |
) |
(0.3 |
) | ||
|
|
|||||
Earnings before income taxes |
165.7 |
135.0 |
||||
|
|
|
||||
Income tax provision |
(50.7 |
) |
(48.6 |
) | ||
|
|
|||||
Net earnings |
$ |
115.0 |
$ |
86.4 |
||
|
|
|
||||
|
|
|
||||
Basic earnings per share |
$ |
1.37 |
$ |
0.98 |
||
Diluted earnings per share |
$ |
1.32 |
$ |
0.95 |
||
|
|
|
||||
|
|
|
||||
STATEMENT OF COMPREHENSIVE INCOME: |
|
|
||||
|
|
|
||||
Net earnings |
$ |
115.0 |
$ |
86.4 |
||
Other comprehensive income, net of tax |
|
|
||||
Foreign currency translation adjustments |
43.0 |
7.5 |
||||
Minimum pension liability change, net of tax of |
|
|
||||
$0.2 in fiscal 2004 and $1.8 in fiscal 2003 |
(0.6 |
) |
(5.9 |
) | ||
|
|
|||||
Total comprehensive income |
$ |
157.4 |
$ |
88.0 |
||
|
|
|
||||
See accompanying Notes to Condensed Financial Statements |
| ||
ENERGIZER HOLDINGS, INC.
CONSOLIDATED BALANCE SHEET
(Condensed)
(Dollars in millions--Unaudited) | |||||||||
|
|
|
|
||||||
|
December 31, |
September 30, |
December 31, |
||||||
|
2003 |
2003 |
2002 |
||||||
|
|
|
|||||||
Assets |
|
|
|
||||||
|
|
|
|
||||||
Current assets |
|
|
|
||||||
Cash and cash equivalents |
$ |
88.5 |
$ |
71.7 |
$ |
134.0 |
|||
Trade receivables, less allowance for doubtful |
|
|
|
||||||
accounts of $11.0, $9.8 and $7.3, respectively |
496.5 |
432.3 |
271.3 |
||||||
Inventories |
401.0 |
430.6 |
296.4 |
||||||
Other current assets |
327.8 |
308.5 |
335.7 |
||||||
|
|
|
|||||||
Total current assets |
1,313.8 |
1,243.1 |
1,037.4 |
||||||
|
|
|
|||||||
|
|
|
|
||||||
Property at cost |
1,370.5 |
1,339.1 |
1,051.5 |
||||||
Accumulated depreciation |
(664.9 |
) |
(637.9 |
) |
(601.8 |
) | |||
|
|
|
|||||||
|
705.6 |
701.2 |
449.7 |
||||||
|
|
|
|
||||||
Goodwill |
345.2 |
330.2 |
37.6 |
||||||
Intangible assets |
312.9 |
308.8 |
74.6 |
||||||
Other assets |
149.9 |
148.8 |
139.0 |
||||||
|
|
|
|
||||||
Total |
$ |
2,827.4 |
$ |
2,732.1 |
$ |
1,738.3 |
|||
|
|
|
|
||||||
|
|
|
|
||||||
Liabilities and Shareholders Equity |
|
|
|
||||||
|
|
|
|
||||||
Current liabilities |
|
|
|
||||||
Current maturities of long-term debt |
$ |
20.0 |
$ |
20.0 |
$ |
15.0 |
|||
Notes payable |
74.1 |
66.1 |
75.7 |
||||||
Accounts payable |
178.7 |
213.2 |
90.2 |
||||||
Other current liabilities |
512.3 |
428.2 |
418.7 |
||||||
|
|
|
|||||||
Total current liabilities |
785.1 |
727.5 |
599.6 |
||||||
|
|
|
|
||||||
Long-term debt |
910.2 |
913.6 |
160.0 |
||||||
|
|
|
|
||||||
Other liabilities |
290.4 |
283.0 |
201.7 |
||||||
|
|
|
|
||||||
Shareholders equity |
|
|
|
||||||
|
|
|
|
||||||
Common stock |
1.0 |
1.0 |
1.0 |
||||||
Additional paid in capital |
814.0 |
811.9 |
790.6 |
||||||
Retained earnings |
480.9 |
367.1 |
288.3 |
||||||
Treasury stock |
(412.7 |
) |
(288.1 |
) |
(192.1 |
) | |||
Accumulated other comprehensive loss |
(41.5 |
) |
(83.9 |
) |
(110.8 |
) | |||
|
|
|
|||||||
Total shareholders equity |
841.7 |
808.0 |
777.0 |
||||||
|
|
|
|
||||||
Total |
$ |
2,827.4 |
$ |
2,732.1 |
$ |
1,738.3 |
|||
|
|
|
|
||||||
See accompanying Notes to Condensed Financial Statements |
| ||
ENERGIZER HOLDINGS, INC.
CONSOLIDATED STATEMENT OF CASH FLOWS
(Condensed)
(Dollars in millions - Unaudited) | ||||||
|
|
|
||||
|
Quarter Ended December 31, | |||||
|
2003 |
2002 |
||||
|
|
|||||
Cash flow from operations |
|
|
||||
Net earnings |
$ |
115.0 |
$ |
86.4 |
||
Non-cash items included in income |
34.3 |
17.7 |
||||
Changes in assets and liabilities used in operations |
8.0 |
40.7 |
||||
Other, net |
1.0 |
|
(1.6 |
) | ||
|
|
|||||
Net cash flow from operations |
158.3 |
143.2 |
||||
|
|
|
||||
Cash flow from investing activities |
|
|
||||
Property additions |
(18.7 |
) |
(5.9 |
) | ||
Proceeds from sale of property |
0.2 |
0.5 |
||||
Other, net |
(1.6 |
) |
- |
|||
|
|
|||||
Net cash used by investing activities |
(20.1 |
) |
(5.4 |
) | ||
|
|
|
||||
Cash flow from financing activities |
|
|
||||
Principal payments on long-term debt (including |
|
|
||||
current maturities) |
(6.4 |
) |
- |
|||
Net increase/(decrease) in notes payable |
7.4 |
(22.5 |
) | |||
Treasury stock purchases |
(127.9 |
) |
(18.0 |
) | ||
Other, net |
2.9 |
1.9 |
||||
|
|
|||||
Net cash used by financing activities |
(124.0 |
) |
(38.6 |
) | ||
|
|
|||||
|
|
|
||||
Effect of exchange rate changes on cash |
2.6 |
0.9 |
||||
|
|
|||||
|
|
|
||||
Net increase in cash and cash equivalents |
16.8 |
100.1 |
||||
|
|
|
||||
Cash and cash equivalents, beginning of period |
71.7 |
33.9 |
||||
|
|
|
||||
Cash and cash equivalents, end of period |
$ |
88.5 |
$ |
134.0 |
||
|
|
|
||||
See accompanying Notes to Condensed Financial Statements |
| ||
Quarter Ended | ||||||
December 31, | ||||||
|
2003 |
2002 | ||||
|
| |||||
Net earnings/(loss): |
|
| ||||
As reported |
$ |
115.0 |
$ |
86.4 |
||
Pro forma adjustments |
(1.2 |
) |
(1.5 |
) | ||
| ||||||
Pro forma |
$ |
113.8 |
$ |
84.9 |
||
|
|
|
||||
Basic earnings/(loss) per share: |
|
|
||||
As reported |
$ |
1.37 |
$ |
0.98 |
||
Pro forma adjustments |
(0.01 |
) |
(0.02 |
) | ||
| ||||||
Pro forma |
$ |
1.36 |
$ |
0.96 |
||
|
|
|
||||
Diluted earnings/(loss) per share: |
|
|
||||
As reported |
$ |
1.32 |
$ |
0.95 |
||
Pro forma adjustments |
(0.01 |
) |
(0.02 |
) | ||
| ||||||
Pro forma |
$ |
1.31 |
$ |
0.93 |
| ||
|
For the quarter ended December 31, | |||||
|
|
|||||
|
2003 |
2002 |
||||
|
|
|||||
|
|
|
||||
Net Sales |
|
|
||||
North America Battery |
$ |
369.9 |
$ |
347.5 |
||
International Battery |
238.8 |
224.9 |
||||
|
|
|||||
Total Battery |
608.7 |
572.4 |
||||
Razors and Blades |
203.0 |
- |
||||
|
|
|||||
Total Net Sales |
$ |
811.7 |
$ |
572.4 |
||
|
|
|
Profitability |
|
| ||||
North America Battery |
$ |
115.0 |
$ |
110.2 |
||
International Battery |
48.9 |
39.5 |
||||
R&D Battery |
(8.5 |
) |
(8.8 |
) | ||
|
|
|||||
Total Battery |
155.4 |
140.9 |
||||
Razors and Blades |
34.4 |
- |
||||
|
|
|||||
Total segment profitability |
$ |
189.8 |
$ |
140.9 |
||
|
|
|
||||
General corporate and other expenses |
(17.4 |
) |
(7.8 |
) | ||
Intellectual property rights income |
- |
6.0 |
||||
Amortization |
(1.4 |
) |
- |
|||
Interest and other financial items |
(5.3 |
) |
(4.1 |
) | ||
|
|
|||||
Total earnings before income taxes |
$ |
165.7 |
$ |
135.0 |
||
|
|
|
|
For the quarter ended December 31, | |||||
|
|
|||||
Net Sales by Product Line |
2003 |
2002 |
||||
|
|
|||||
Alkaline Batteries |
$ |
425.7 |
$ |
410.4 |
||
Carbon Zinc Batteries |
69.4 |
66.3 |
||||
Other Batteries and Lighting Products |
113.6 |
95.7 |
||||
Razors and Blades |
203.0 |
- |
||||
|
|
|||||
Total Net Sales |
$ |
811.7 |
$ |
572.4 |
||
|
|
|
Historical |
Pro Forma |
|||||
|
Quarter Ended |
Quarter Ended |
||||
|
December 31, |
December 31, |
||||
|
2003 |
2002 |
||||
|
|
|||||
Net sales |
$ |
811.7 |
$ |
756.4 |
||
Cost of products sold |
402.5 |
395.5 |
||||
Selling, general and administrative expense |
129.4 |
112.2 |
||||
Advertising and promotion expense |
92.7 |
71.5 |
||||
Research and development expense |
16.1 |
16.4 |
||||
Intellectual property rights income |
- |
(6.0 |
) | |||
Interest expense |
7.2 |
11.6 |
||||
Other financing items, net |
(1.9 |
) |
0.7 |
|||
|
|
|
||||
Earnings before income taxes |
165.7 |
154.5 |
||||
|
|
|
||||
Income tax provision |
(50.7 |
) |
(56.1 |
) | ||
|
|
|||||
|
|
|
||||
Net earnings |
$ |
115.0 |
$ |
98.4 |
||
|
|
|
||||
Earnings per share |
|
|
||||
Basic |
$ |
1.37 |
$ |
1.11 |
||
Diluted |
$ |
1.32 |
$ |
1.08 |
||
|
||||||
Weighted average shares of common stock - Basic |
83.8 |
88.5 |
||||
Weighted average shares of common stock - Diluted |
86.8 |
91.0 |
||||
|
Historical |
Pro Forma | ||||
|
Quarter Ended |
Quarter Ended | ||||
|
December 31, 2003 |
December 31, 2002 | ||||
|
| |||||
Net Sales |
|
|
||||
North America Battery |
$ |
369.9 |
$ |
347.5 |
||
International Battery |
238.8 |
224.9 |
||||
|
|
|||||
Total Battery |
608.7 |
572.4 |
||||
Razors and Blades |
203.0 |
184.0 |
||||
|
|
|||||
Total Net Sales |
$ |
811.7 |
$ |
756.4 |
||
|
|
|
| ||
Historical |
Pro Forma |
|||||
|
Quarter Ended |
Quarter Ended |
||||
|
December 31, |
December 31, |
||||
|
2003 |
2002 |
||||
|
|
|||||
Profitability |
|
|
||||
North America Battery |
$ |
115.0 |
$ |
110.2 |
||
International Battery |
48.9 |
39.5 |
||||
R&D Battery |
(8.5 |
) |
(8.8 |
) | ||
|
|
|||||
Total Battery |
155.4 |
140.9 |
||||
Razors and Blades |
34.4 |
29.1 |
||||
|
|
|||||
Total segment profitability |
$ |
189.8 |
$ |
170.0 |
||
|
|
|
||||
General corporate and other expenses |
(17.4 |
) |
(7.8 |
) | ||
Intellectual property rights income |
- |
6.0 |
||||
Amortization |
(1.4 |
) |
(1.4 |
) | ||
Interest and other financial items |
(5.3 |
) |
(12.3 |
) | ||
|
|
|||||
Total earnings before income taxes |
$ |
165.7 |
$ |
154.5 |
||
|
|
|
(shares in millions) |
Quarter Ended | |||||
December 31, | ||||||
|
2003 |
2002 | ||||
|
|
|||||
Numerator: |
|
|
||||
Net earnings for basic and dilutive earnings per share |
$ |
115.0 |
$ |
86.4 |
||
|
|
|
||||
Denominator: |
|
|
||||
Weighted-average shares for basic earnings per share |
83.8 |
88.5 |
||||
|
|
|
||||
Effect of dilutive securities: |
|
|
||||
Stock options |
2.1 |
1.9 |
||||
Restricted stock equivalents |
0.9 |
0.6 |
||||
|
|
|||||
Total dilutive securities |
3.0 |
2.5 |
||||
|
|
|||||
|
|
|
||||
Weighted-average shares for diluted earnings per share |
86.8 |
91.0 |
||||
|
|
|
||||
Basic earnings per share |
$ |
1.37 |
$ |
0.98 |
||
|
|
|
||||
Diluted earnings per share |
$ |
1.32 |
$ |
0.95 |
| ||
|
|
Beginning |
|
|
|
|
|
Ending |
|
|
Balance |
|
Provision |
|
Activity |
|
Balance |
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
Termination benefits |
$ |
2.3 |
$ |
- |
$ |
(1.2) |
$ |
1.1 |
Other cash costs |
|
0.1 |
|
- |
|
(0.1) |
|
- |
|
|
|
| |||||
Total |
$ |
2.4 |
$ |
- |
$ |
(1.3) |
$ |
1.1 |
|
|
|
|
|
|
|
|
|
|
|
December 31,
2003 |
|
September 30,
2003 |
|
December 31,
2002 |
|
|
| ||||
Total outstanding accounts receivable sold to SPE |
$ |
212.5 |
$ |
175.7 |
$ |
195.8 |
|
|
|
|
|
|
|
Cash received by SPE from sale of receivables to a third party |
|
80.0 |
|
75.0 |
|
- |
|
|
|
|
|
|
|
Subordinated retained interest |
|
132.5 |
|
100.7 |
|
195.8 |
|
|
|
|
|
|
|
Energizer's investment in SPE |
|
132.5 |
|
100.7 |
|
195.8 |
|
December 31,
2003 |
|
September 30,
2003 |
|
December 31,
2002 | |
|
|
| ||||
|
|
|
|
|
|
|
Additional accounts receivable |
$ |
212.5 |
$ |
175.7 |
$ |
195.8 |
|
|
|
|
|
|
|
Additional notes payable |
|
80.0 |
|
75.0 |
|
- |
|
|
|
|
|
|
|
Lower other current assets |
|
132.5 |
|
100.7 |
|
195.8 |
|
North American |
|
International |
|
Razors & |
|
| |
|
Battery |
|
Battery |
|
Blades |
|
Total | |
|
|
|
| |||||
Balance at October 1, 2003 |
$ |
24.7 |
$ |
13.3 |
$ |
292.2 |
$ |
330.2 |
Cumulative translation adjustment |
- |
|
1.5 |
|
13.5 |
|
15.0 | |
|
|
|
| |||||
Balance at December 31, 2003 |
$ |
24.7 |
$ |
14.8 |
$ |
305.7 |
$ |
345.2 |
|
|
|
|
|
|
|
|
|
Gross |
Accumulated |
| |||||||
|
Carrying Amount |
Amortization |
Net | |||||||
|
|
|
||||||||
To be amortized: |
|
|
|
|||||||
|
|
|
|
|||||||
Tradenames |
$ |
11.1 |
$ |
(1.2 |
) |
$ |
9.9 |
|||
Technology and patents |
35.5 |
(2.3 |
) |
33.2 |
||||||
Customer-related |
6.9 |
(0.7 |
) |
6.2 |
||||||
|
|
|
||||||||
|
53.5 |
(4.2 |
) |
49.3 |
||||||
Indefinite-lived: |
|
|
|
|||||||
|
|
|
|
|||||||
Tradenames |
626.6 |
(363.0 |
) |
263.6 |
||||||
|
|
|
|
|||||||
|
|
|
||||||||
Total intangible assets |
$ |
680.1 |
$ |
(367.2 |
) |
$ |
312.9 |
|||
|
|
|
|
|
Pension |
Postretirement | |||||||||||
|
As of December 31, |
As of December 31, | |||||||||||
|
2003 |
2002 |
|
2003 |
2002 |
||||||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
Service cost |
$ |
5.5 |
$ |
4.4 |
$ |
0.1 |
$ |
- |
|||||
Interest cost |
8.0 |
6.7 |
0.8 |
0.8 |
|||||||||
Expected return on plan assets |
(12.0 |
) |
(11.1 |
) |
(0.1 |
) |
- |
||||||
Amortization of prior service cost |
0.1 |
- |
(0.6 |
) |
(0.6 |
) | |||||||
Amortization of unrecognized net loss |
0.4 |
0.4 |
- |
- |
|||||||||
Amortization of transition obligation |
0.1 |
0.1 |
- |
- |
|||||||||
|
|
|
|
||||||||||
Net periodic benefit cost |
$ |
2.1 |
$ |
0.5 |
$ |
0.2 |
$ |
0.2 |
|||||
|
|
|
|
|
SUPPLEMENTAL BALANCE SHEET INFORMATION: |
|
|
| |||||||
|
|
|
| |||||||
|
December 31, |
September 30, |
December 31, |
|||||||
|
2003 |
2003 |
2002 |
|||||||
|
|
|
||||||||
Inventories |
|
|
|
|||||||
Raw materials and supplies |
$ |
59.4 |
$ |
56.5 |
$ |
44.0 |
||||
Work in process |
90.5 |
116.3 |
76.8 |
|||||||
Finished products |
251.1 |
257.8 |
175.6 |
|||||||
|
|
|
||||||||
Total inventories |
$ |
401.0 |
$ |
430.6 |
$ |
296.4 |
||||
|
|
|
||||||||
Other current assets |
|
|
|
|||||||
Investment in SPE |
$ |
132.5 |
$ |
100.7 |
$ |
195.8 |
||||
Miscellaneous receivables |
25.6 |
56.9 |
22.2 |
|||||||
Deferred income tax benefits |
58.2 |
60.4 |
58.3 |
|||||||
Other |
111.5 |
90.5 |
59.4 |
|||||||
|
|
|
||||||||
Total other current assets |
$ |
327.8 |
$ |
308.5 |
$ |
335.7 |
||||
|
|
|
||||||||
Other assets |
|
|
|
|||||||
Pension asset |
$ |
121.7 |
$ |
117.3 |
$ |
119.4 |
||||
Deferred charges and other assets |
28.2 |
31.5 |
19.6 |
|||||||
|
|
|
||||||||
Total other assets |
$ |
149.9 |
$ |
148.8 |
$ |
139.0 |
||||
|
|
|
||||||||
Other current liabilities |
|
|
|
|||||||
Accrued advertising, promotion and allowances |
$ |
298.1 |
$ |
230.8 |
$ |
208.7 |
||||
Accrued salaries, vacations and incentive compensation |
58.8 |
73.7 |
55.3 |
|||||||
Other |
155.4 |
123.7 |
154.7 |
|||||||
|
|
|
||||||||
Total other current liabilities |
$ |
512.3 |
$ |
428.2 |
$ |
418.7 |
||||
|
|
|
||||||||
Other non-current liabilities |
|
|
|
|||||||
Pension, other retirement benefits and deferred compensation |
$ |
244.7 |
$ |
224.7 |
$ |
149.5 |
||||
Other non-current liabilities |
45.7 |
58.3 |
52.2 |
|||||||
|
|
|
||||||||
Total other non-current liabilities |
$ |
290.4 |
$ |
283.0 |
$ |
201.7 |
||||
|
|
|
| ||
|
Quarter ended December 31, | ||||||
|
2003 |
2002 | |||||
|
|
||||||
|
|
|
|||||
Net sales |
$ |
369.9 |
$ |
347.5 |
|||
Segment Profit |
$ |
115.0 |
$ |
110.2 |
|
Quarter ended December 31, | |||||
|
2003 |
2002 | ||||
|
|
|||||
|
|
|
||||
Net sales |
$ |
238.8 |
$ |
224.9 |
||
Segment Profit |
$ |
48.9 |
$ |
39.5 |
|
Quarter ended December 31, | |||||
|
2003 |
2002 pro forma | ||||
|
|
|||||
|
|
|
||||
Net sales |
$ |
203.0 |
$ |
184.0 |
||
Segment Profit |
$ |
34.4 |
$ |
29.1 |
|
|
Total |
|
Less than 1 year |
|
1-3 years |
|
3-5 years |
|
More than 5 years |
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
Long-term debt, including current maturities |
$ |
930.2 |
$ |
20.0 |
$ |
165.2 |
$ |
155.0 |
$ |
590.0 |
|
|
|
|
|
|
|
|
|
|
|
Notes payable |
|
74.1 |
|
74.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating leases |
|
94.2 |
|
13.8 |
|
21.6 |
|
14.7 |
|
44.1 |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
1,098.5 |
|
107.9 |
|
186.8 |
|
169.7 |
|
634.1 |
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Votes For
|
Votes Withheld
|
John R. Roberts |
65,979,294 |
14,867,450 |
John E. Klein |
71,389,236 |
9,457,508 |
R. David Hoover |
71,867,855 |
8,978,889 |
W. Patrick McGinnis |
71,655,445 |
9,191,299 |
|
10 |
|
31(i) |
|
31(ii) |
|
32(i) |
|
32(ii) |
|
| ||