1 | ||
| ||
Part 1 Financial Information |
Part II Other Information |
2 | ||
| ||
ENERGIZER HOLDINGS, INC. | |||||||||||||
(Condensed) | |||||||||||||
(Dollars in millions, except per share data - Unaudited) | |||||||||||||
|
Quarter Ended March 31, |
Six Months Ended March 31, | |||||||||||
|
2004 |
2003 |
2004 |
2003 | |||||||||
|
|
|
|
||||||||||
Net sales | $ | 592.9 | $ | 362.6 | $ |
1,404.6 |
$ | 935.0 | |||||
Cost of products sold |
289.5 |
207.3 |
692.0 |
515.0 |
|||||||||
Selling, general and administrative expense |
127.3 |
69.4 |
256.7 |
145.0 |
|||||||||
Advertising and promotion expense |
88.8 |
26.8 |
181.5 |
74.0 |
|||||||||
Research and development expense |
20.7 |
9.3 |
36.8 |
18.1 |
|||||||||
Intellectual property rights income |
(1.5 |
) |
- |
(1.5 |
) |
(6.0 |
) | ||||||
Interest expense |
6.7 |
4.7 |
13.9 |
9.1 |
|||||||||
Other financing items, net |
(1.7 |
) |
(0.8 |
) |
(3.6 |
) |
(1.1 |
) | |||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
Earnings before income taxes |
63.1 |
45.9 |
228.8 |
180.9 |
|||||||||
|
|
|
|
|
|||||||||
Income tax provision |
(9.7 |
) |
(12.9 |
) |
(60.4 |
) |
(61.5 |
) | |||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
Net earnings |
$ |
53.4 |
$ |
33.0 |
$ |
168.4 |
$ |
119.4 |
|||||
|
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
Basic earnings per share |
$ |
0.65 |
$ |
0.38 |
$ |
2.03 |
$ |
1.36 |
|||||
Diluted earnings per share |
$ |
0.63 |
$ |
0.37 |
$ |
1.97 |
$ |
1.33 |
|||||
|
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
STATEMENT OF COMPREHENSIVE INCOME: |
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
Net earnings |
$ |
53.4 |
$ |
33.0 |
$ |
168.4 |
$ |
119.4 |
|||||
Other comprehensive income, net of tax |
|
|
|
|
|||||||||
Foreign currency translation adjustments |
(13.3 |
) |
(0.7 |
) |
29.7 |
6.8 |
|||||||
Minimum pension liability change, net of tax of |
|
|
|
|
|||||||||
$0.2 for six months ended March 31, 2004 |
|
|
|
|
|||||||||
and $1.8 for six months ended March 31, 2003 |
0.2 |
(0.1 |
) |
(0.4 |
) |
(6.0 |
) | ||||||
Unrealized holding gain on available-for-sale securities, |
|
|
|
|
|||||||||
net of tax of $0.4 |
0.7 |
- |
0.7 |
- |
|||||||||
|
|
|
|
||||||||||
Total comprehensive income |
$ |
41.0 |
$ |
32.2 |
$ |
198.4 |
$ |
120.2 |
|||||
|
|
|
|
|
|||||||||
See accompanying Notes to Condensed Financial Statements |
3 | ||
| ||
ENERGIZER HOLDINGS, INC. | |||||||||
(Condensed) | |||||||||
(Dollars in millions--Unaudited) | |||||||||
|
March 31, |
September 30, |
March 31, | ||||||
2004 |
2003 |
2003 | |||||||
Assets |
|
|
| ||||||
|
|
|
| ||||||
Current assets |
| ||||||||
Cash and cash equivalents |
$ |
89.4 |
$ |
71.7 |
$ | 34.1 | |||
Trade receivables, less allowance for doubtful |
|
|
|
||||||
accounts of $11.4, $9.8 and $12.8, respectively |
436.9 |
432.3 |
325.6 |
||||||
Inventories |
449.3 |
430.6 |
520.6 |
||||||
Other current assets |
281.6 |
308.5 |
248.9 |
||||||
|
|
|
|||||||
Total current assets |
1,257.2 |
1,243.1 |
1,129.2 |
||||||
|
|
|
|||||||
|
|
|
|
||||||
Property at cost |
1,389.2 |
1,339.1 |
1,313.4 |
||||||
Accumulated depreciation |
(691.2 |
) |
(637.9 |
) |
(613.3 |
) | |||
|
|
|
|||||||
|
698.0 |
701.2 |
700.1 |
||||||
|
|
|
|
||||||
Goodwill |
342.6 |
330.2 |
443.1 |
||||||
Intangible assets |
310.6 |
308.8 |
192.4 |
||||||
Other assets |
160.0 |
148.8 |
142.5 |
||||||
|
|
|
|
||||||
Total |
$ |
2,768.4 |
$ |
2,732.1 |
$ |
2,607.3 |
|||
|
|
|
|
||||||
|
|
|
|
||||||
Liabilities and Shareholders Equity |
|
|
|
||||||
|
|
|
|
||||||
Current liabilities |
|
|
|
||||||
Current maturities of long-term debt |
$ |
20.0 |
$ |
20.0 |
$ |
15.0 |
|||
Notes payable |
68.7 |
66.1 |
706.3 |
||||||
Accounts payable |
188.6 |
213.2 |
160.9 |
||||||
Other current liabilities |
437.7 |
428.2 |
382.8 |
||||||
|
|
|
|||||||
Total current liabilities |
715.0 |
727.5 |
1,265.0 |
||||||
|
|
|
|
||||||
Long-term debt |
865.9 |
913.6 |
375.0 |
||||||
|
|
|
|
||||||
Other liabilities |
304.7 |
283.0 |
268.4 |
||||||
|
|
|
|
||||||
Shareholders equity |
|
|
|
||||||
|
|
|
|
||||||
Common stock |
1.0 |
1.0 |
1.0 |
||||||
Additional paid in capital |
825.6 |
811.9 |
791.9 |
||||||
Retained earnings |
531.6 |
367.1 |
320.7 |
||||||
Treasury stock |
(421.5 |
) |
(288.1 |
) |
(303.1 |
) | |||
Accumulated other comprehensive loss |
(53.9 |
) |
(83.9 |
) |
(111.6 |
) | |||
|
|
|
|||||||
Total shareholders equity |
882.8 |
808.0 |
698.9 |
||||||
|
|
|
|
||||||
Total |
$ |
2,768.4 |
$ |
2,732.1 |
$ |
2,607.3 |
|||
|
|
|
|
||||||
See accompanying Notes to Condensed Financial Statements |
4 | ||
| ||
ENERGIZER HOLDINGS, INC. | |||||||
(Condensed) | |||||||
(Dollars in millions - Unaudited) | |||||||
Six Months Ended March 31, | |||||||
2004 |
2003 | ||||||
|
| ||||||
Cash flow from operations |
|
| |||||
Net earnings |
$ |
168.4 |
$ |
119.4 |
|||
Non-cash items included in income |
74.1 |
34.5 |
|||||
Changes in assets and liabilities used in operations |
5.4 |
91.0 |
|||||
Other, net |
1.8 |
0.7 |
|||||
|
|
||||||
Net cash flow from operations |
249.7 |
245.6 |
|||||
|
|
|
|||||
Cash flow from investing activities |
|
|
|||||
Property additions |
(53.6 |
) |
(14.1 |
) | |||
Proceeds from sale of property |
0.6 |
1.0 |
|||||
Purchase of Schick-Wilkinson Sword |
- |
(932.2 |
) | ||||
Other, net |
0.1 |
- |
|||||
|
|
||||||
Net cash used by investing activities |
(52.9 |
) |
(945.3 |
) | |||
|
|
|
|||||
Cash flow from financing activities |
|
|
|||||
Net cash proceeds from issuance of long-term debt |
- |
215.0 |
|||||
Principal payments on long-term debt (including |
|
|
|||||
current maturities) |
(50.2 |
) |
- |
||||
Net increase in notes payable |
1.2 |
608.9 |
|||||
Treasury stock purchases |
(145.8 |
) |
(128.9 |
) | |||
Other, net |
14.8 |
4.2 |
|||||
|
|
||||||
Net cash (used)/provided by financing activities |
(180.0 |
) |
699.2 |
||||
|
|
||||||
|
|
|
|||||
Effect of exchange rate changes on cash |
0.9 |
0.7 |
|||||
|
|
||||||
|
|
|
|||||
Net increase in cash and cash equivalents |
17.7 |
0.2 |
|||||
|
|
|
|||||
Cash and cash equivalents, beginning of period |
71.7 |
33.9 |
|||||
|
|
|
|||||
Cash and cash equivalents, end of period |
$ |
89.4 |
$ |
34.1 |
|||
|
|
|
|||||
|
|
|
|||||
See accompanying Notes to Condensed Financial Statements |
5 | ||
| ||
|
Quarter Ended |
Six Months Ended | |||||||||||||
|
March 31, |
March 31, | |||||||||||||
|
2004 |
2003 |
2004 |
2003 |
|||||||||||
|
|
|
|
||||||||||||
Net earnings/(loss): |
|
|
|
|
|||||||||||
As reported |
$ |
53.4 |
$ |
33.0 |
$ |
168.4 |
$ |
119.4 |
|||||||
Pro forma adjustments |
(1.3 |
) |
(1.6 |
) |
(2.5 |
) |
(3.1 |
) | |||||||
|
|
|
|
|
|||||||||||
Pro forma |
$ |
52.1 |
$ |
31.4 |
$ |
165.9 |
$ |
116.3 |
|||||||
|
|
|
|
|
|||||||||||
Basic earnings/(loss) per share: |
|
|
|
|
|||||||||||
As reported |
$ |
0.65 |
$ |
0.38 |
$ |
2.03 |
$ |
1.36 |
|||||||
Pro forma adjustments |
(0.01 |
) |
(0.02 |
) |
(0.03 |
) |
(0.03 |
) | |||||||
|
|
|
|
|
|||||||||||
Pro forma |
$ |
0.64 |
$ |
0.36 |
$ |
2.00 |
$ |
1.33 |
|||||||
|
|
|
|
|
|||||||||||
Diluted earnings/(loss) per share: |
|
|
|
|
|||||||||||
As reported |
$ |
0.63 |
$ |
0.37 |
$ |
1.97 |
$ |
1.33 |
|||||||
Pro forma adjustments |
(0.02 |
) |
(0.02 |
) |
(0.03 |
) |
(0.03 |
) | |||||||
|
|
|
|
|
|||||||||||
Pro forma |
$ |
0.61 |
$ |
0.35 |
$ |
1.94 |
$ |
1.30 |
6 | ||
| ||
Historical |
Historical | ||||||
For the quarter ended March 31, |
For the six months ended March 31, | ||||||
2004 |
2003 |
2004 |
2003 | ||||
|
|
|
| ||||
Net Sales |
|
|
|
|
|
|
|
North America Battery |
$187.5 |
|
$194.2 |
|
$557.4 |
|
$541.7 |
International Battery |
190.5 |
|
168.4 |
|
429.3 |
|
393.3 |
|
|
|
| ||||
Total Battery |
378.0 |
|
362.6 |
|
986.7 |
|
935.0 |
Razors and Blades |
214.9 |
|
- |
|
417.9 |
|
- |
|
|
|
| ||||
Total Net Sales |
$592.9 |
|
$362.6 |
|
$1,404.6 |
|
$935.0 |
|
|
|
|
|
|
|
|
Profitability |
|
|
|
|
|
|
|
North America Battery |
$39.0 |
|
$45.6 |
|
$154.0 |
|
$155.8 |
International Battery |
34.3 |
|
23.4 |
|
83.2 |
|
62.9 |
R&D Battery |
(13.0) |
|
(9.3) |
|
(21.5) |
|
(18.1) |
|
|
|
| ||||
Total Battery |
60.3 |
|
59.7 |
|
215.7 |
|
200.6 |
Razors and Blades |
30.0 |
|
- |
|
64.4 |
|
- |
|
|
|
| ||||
Total segment profitability |
$90.3 |
|
$59.7 |
|
$280.1 |
|
$200.6 |
|
|
|
|
|
|
|
|
General corporate and other expenses |
(22.3) |
|
(9.9) |
|
(39.7) |
|
(17.7) |
Intellectual property rights income |
1.5 |
|
- |
|
1.5 |
|
6.0 |
Amortization |
(1.4) |
|
- |
|
(2.8) |
|
- |
Interest and other financial items |
(5.0) |
|
(3.9) |
|
(10.3) |
|
(8.0) |
|
|
|
| ||||
Total earnings before income taxes |
$63.1 |
|
$45.9 |
|
$228.8 |
|
$180.9 |
|
|
|
|
|
|
|
|
|
For the quarter ended March 31, |
|
For the six months ended March 31, | ||||
|
| ||||||
|
2004 |
|
2003 |
|
2004 |
|
2003 |
|
|
|
|
| |||
Net Sales by Product Line | |||||||
Alkaline Batteries |
$231.0 |
|
$232.6 |
|
$656.7 |
|
$643.0 |
Carbon Zinc Batteries |
57.0 |
|
54.6 |
|
126.4 |
|
120.9 |
Other Batteries and Lighting Products |
90.0 |
|
75.4 |
|
203.6 |
|
171.1 |
Razors and Blades |
214.9 |
|
- |
|
417.9 |
|
- |
|
|
|
| ||||
Total Net Sales |
$592.9 |
|
$362.6 |
|
$1,404.6 |
|
$935.0 |
|
|
|
|
|
|
|
|
7 | ||
| ||
Historical |
Pro Forma |
Historical |
Pro Forma | ||||||||||
|
|
Quarter Ended |
Quarter Ended |
Six Months Ended |
Six Months Ended | ||||||||
|
|
March 31, |
March 31, |
March 31, |
March 31, | ||||||||
|
|
2004 |
2003 |
2004 |
2003 | ||||||||
|
|
|
|
||||||||||
Net sales | $ | 592.9 | $ | 490.6 | $ | 1,404.6 |
$ |
1,247.0 | |||||
Cost of products sold |
289.5 |
273.2 |
692.0 |
668.7 | |||||||||
Selling, general and administrative expense |
127.3 |
105.8 |
256.7 |
218.0 |
|||||||||
Advertising and promotion expense |
88.8 |
59.1 |
181.5 |
130.6 |
|||||||||
Research and development expense |
20.7 |
16.4 |
36.8 |
32.8 |
|||||||||
Intellectual property rights income |
(1.5 |
) |
- |
(1.5 |
) |
(6.0 |
) | ||||||
Interest expense |
6.7 |
12.0 |
13.9 |
23.6 |
|||||||||
Other financing items, net |
(1.7 |
) |
0.2 |
(3.6 |
) |
0.9 |
|||||||
|
|
|
|
|
|||||||||
Earnings before income taxes |
63.1 |
23.9 |
228.8 |
178.4 |
|||||||||
|
|
|
|
|
|||||||||
Income tax provision |
(9.7 |
) |
(5.0 |
) |
(60.4 |
) |
(61.1 |
) | |||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
Net earnings |
$ |
53.4 |
$ |
18.9 |
$ |
168.4 |
$ |
117.3 |
|||||
|
|
|
|
|
|||||||||
Earnings per share |
|
|
|
|
|||||||||
Basic |
$ |
0.65 |
$ |
0.22 |
$ |
2.03 |
$ |
1.34 |
|||||
Diluted |
$ |
0.63 |
$ |
0.21 |
$ |
1.97 |
$ |
1.31 |
|||||
|
|
|
|
|
|||||||||
Weighted average shares of common stock - Basic |
81.8 |
86.5 |
82.8 |
87.5 |
|||||||||
Weighted average shares of common stock - Diluted |
84.8 |
88.6 |
85.7 |
89.8 |
|||||||||
|
|
|
|
|
Historical |
Pro Forma |
Historical |
Pro Forma | ||||||||||
|
|
Quarter Ended |
Quarter Ended |
Six Months Ended |
Six Months Ended | ||||||||
|
|
March 31, |
March 31, |
March 31, |
March 31, | ||||||||
|
|
2004 |
2003 |
2004 |
2003 | ||||||||
|
|
|
| ||||||||||
Net Sales |
|
|
|
| |||||||||
North America Battery |
$ |
187.5 |
$ |
194.2 |
$ |
557.4 |
$ |
541.7 |
|||||
International Battery |
190.5 |
168.4 |
429.3 |
393.3 |
|||||||||
|
|
|
|
||||||||||
Total Battery |
378.0 |
362.6 |
986.7 |
935.0 |
|||||||||
Razors and Blades |
214.9 |
128.0 |
417.9 |
312.0 |
|||||||||
|
|
|
|
||||||||||
Total Net Sales |
$ |
592.9 |
$ |
490.6 |
$ |
1,404.6 |
$ |
1,247.0 |
|||||
|
|
|
|
||||||||||
Profitability | |||||||||||||
North America Battery |
$ |
39.0 |
$ |
45.6 |
$ |
154.0 |
$ |
155.8 |
|||||
International Battery |
34.3 |
23.4 |
83.2 |
62.9 |
| ||||||||
R&D Battery |
(13.0 |
) |
(9.3 |
) |
(21.5 |
) |
(18.1 |
) | |||||
|
|
|
|
Total Battery |
60.3 |
59.7 |
215.7 |
200.6 |
|||||||||
Razors and Blades |
30.0 |
(12.3 |
) |
64.4 |
16.8 |
||||||||
|
|
|
|
||||||||||
Total segment profitability |
$ |
90.3 |
$ |
47.4 |
$ |
280.1 |
$ |
217.4 |
|||||
|
|
|
|
|
|||||||||
General corporate and other expenses |
(22.3 |
) |
(9.9 |
) |
(39.7 |
) |
(17.7 |
) | |||||
Intellectual property rights income |
1.5 |
- |
1.5 |
6.0 |
|||||||||
Amortization |
(1.4 |
) |
(1.4 |
) |
(2.8 |
) |
(2.8 |
) | |||||
Interest and other financial items |
(5.0 |
) |
(12.2 |
) |
(10.3 |
) |
(24.5 |
) | |||||
|
|
|
|
||||||||||
Total earnings before income taxes |
$ |
63.1 |
$ |
23.9 |
$ |
228.8 |
$ |
178.4 |
|||||
|
|
|
|
|
8 | ||
| ||
|
|
|
|
| |||||||||
(shares in millions) |
Quarter Ended |
|
|
Quarter Ended |
|||||||||
March 31, |
March 31, |
||||||||||||
2004 |
|
|
2003 |
|
|
2004 |
|
|
2003 |
||||
|
|
|
|
||||||||||
Numerator: |
|||||||||||||
Net earnings for basic and dilutive earnings per share |
$ |
53.4 |
$ |
33.0 |
$ |
168.4 |
$ |
119.4 |
|||||
|
|
|
|
|
|||||||||
Denominator: |
|
|
|
|
|||||||||
Weighted-average shares for basic earnings per share |
81.8 |
86.5 |
82.8 |
87.5 |
|||||||||
|
|
|
|
|
|||||||||
Effect of dilutive securities: |
|
|
|
|
|||||||||
Stock options |
2.2 |
1.4 |
2.1 |
1.7 |
|||||||||
Restricted stock equivalents |
0.8 |
0.6 |
0.8 |
0.6 |
|||||||||
|
|
|
|
||||||||||
Total dilutive securities |
3.0 |
2.0 |
2.9 |
2.3 |
|||||||||
|
|
|
|
||||||||||
Weighted-average shares for diluted earnings per share |
84.8 |
88.5 |
85.7 |
89.8 |
|||||||||
|
|
|
|
|
|||||||||
Basic earnings per share |
$ |
0.65 |
$ |
0.38 |
$ |
2.03 |
$ |
1.36 |
|||||
|
|
|
|
|
|||||||||
Diluted earnings per share |
$ |
0.63 |
$ |
0.37 |
$ |
1.97 |
$ |
1.33 |
|
|
Beginning |
|
|
|
|
|
Ending |
|
|
Balance |
|
Provision |
|
Activity |
|
Balance |
|
|
|
| |||||
Termination benefits |
|
$ 2.3 |
|
$ - |
|
$ (2.3) |
|
$ - |
Other cash costs |
|
0.1 |
|
- |
|
(0.1) |
|
- |
|
|
|
| |||||
Total |
|
$ 2.4 |
|
$ - |
|
$ (2.4) |
|
$ - |
|
|
|
|
|
|
|
|
|
9 | ||
| ||
|
|
March 31, 2004 |
|
September 30, 2003 |
|
March 31, 2003 |
|
|
| ||||
|
|
|
|
|
|
|
Total outstanding accounts receivable sold to SPE |
|
$ 119.5 |
|
$ 175.7 |
|
$ 138.8 |
|
|
|
|
|
|
|
Cash received by SPE from sale of receivables to a third party |
|
50.0 |
|
75.0 |
|
50.0 |
|
|
|
|
|
|
|
Subordinated retained interest |
|
69.5 |
|
100.7 |
|
88.8 |
|
|
|
|
|
|
|
Energizer's investment in SPE |
|
69.5 |
|
100.7 |
|
88.8 |
|
|
|
|
|
|
|
|
March 31, 2004 |
|
September 30, 2003 |
|
March 31, 2003 | |
|
|
| ||||
|
|
|
|
|
|
|
Additional accounts receivable |
|
$ 119.5 |
|
$ 175.7 |
|
$ 138.8 |
|
|
|
|
|
|
|
Additional notes payable |
|
50.0 |
|
75.0 |
|
50.0 |
|
|
|
|
|
|
|
Lower other current assets |
|
69.5 |
|
100.7 |
|
88.8 |
10 | ||
| ||
|
North American |
|
International |
|
Razors & |
|
|
|
Battery |
|
Battery |
|
Blades |
|
Total |
|
|
|
| ||||
Balance at October 1, 2003 |
$ 24.7 |
|
$ 13.3 |
|
$ 292.2 |
|
$ 330.2 |
Cumulative translation adjustment |
- |
|
0.1 |
|
12.3 |
|
12.4 |
|
|
|
| ||||
Balance at March 31, 2004 |
$ 24.7 |
|
$ 13.4 |
|
$ 304.5 |
|
$ 342.6 |
|
|
|
|
|
|
|
|
|
Gross |
|
Accumulated |
|
|
|
Carrying Amount |
|
Amortization |
|
Net |
|
|
| |||
To be amortized: |
|
|
|
|
|
|
|
|
|
|
|
Tradenames |
$ 11.0 |
|
$ (1.7) |
|
$ 9.3 |
Technology and patents |
35.2 |
|
(3.0) |
|
32.2 |
Customer-related |
7.1 |
|
(1.0) |
|
6.1 |
|
|
| |||
|
53.3 |
|
(5.7) |
|
47.6 |
Indefinite-lived: |
|
|
|
|
|
|
|
|
|
|
|
Tradenames |
626.0 |
|
(363.0) |
|
263.0 |
|
|
|
|
|
|
|
|
| |||
Total intangible assets |
$ 679.3 |
|
$ (368.7) |
|
$ 310.6 |
|
|
|
|
|
|
11 | ||
| ||
|
Pension | ||||||||||||
|
Quarter ended March 31, |
Six months ended March 31, | |||||||||||
|
2004 |
2003 |
2004 |
2003 | |||||||||
|
|
|
| ||||||||||
|
|
|
|
|
|||||||||
Service cost |
$ |
6.2 |
$ |
4.5 |
$ |
11.7 |
$ |
8.9 |
|||||
Interest cost |
8.1 |
6.8 |
16.1 |
13.5 |
|||||||||
Expected return on plan assets |
(12.0 |
) |
(11.3 |
) |
(24.0 |
) |
(22.4 |
) | |||||
Amortization of prior service cost |
0.2 |
(0.1 |
) |
0.3 |
(0.1 |
) | |||||||
Amortization of unrecognized net loss |
0.4 |
0.4 |
0.8 |
0.8 |
|||||||||
Amortization of transition obligation |
(0.1 |
) |
- |
- |
0.1 |
||||||||
|
|
|
|
||||||||||
Net periodic benefit cost |
$ |
2.8 |
$ |
0.3 |
$ |
4.9 |
$ |
0.8 |
|||||
|
|
|
|
|
|
Postretirement | ||||||||||||
|
Quarter ended March 31, |
Six months ended March 31, |
|||||||||||
|
2004 |
2003 |
2004 |
2003 |
|||||||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
Service cost |
$ |
- |
$ |
0.1 |
$ |
0.1 |
$ |
0.1 |
|||||
Interest cost |
0.7 |
0.7 |
1.5 |
1.5 |
|||||||||
Expected return on plan assets |
- |
- |
(0.1 |
) |
- |
||||||||
Amortization of prior service cost |
(0.6 |
) |
(0.6 |
) |
(1.2 |
) |
(1.2 |
) | |||||
|
|
|
|
||||||||||
Net periodic benefit cost |
$ |
0.1 |
$ |
0.2 |
$ |
0.3 |
$ |
0.4 |
|||||
|
|
|
|
|
12 | ||
| ||
|
March 31, |
September 30, |
March 31, | |||||||
|
2004 |
2003 |
2003 | |||||||
|
|
| ||||||||
Inventories |
|
|
| |||||||
Raw materials and supplies |
$ 60.7 |
$ 56.5 | $ 59.5 | |||||||
Work in process |
113.8 | 116.3 | 138.4 | |||||||
Finished products |
274.8 |
257.8 | 322.7 | |||||||
|
|
|
||||||||
Total inventories |
$ |
449.3 |
$ |
430.6 |
$ |
520.6 |
||||
|
|
|
||||||||
Other current assets |
|
|
|
|||||||
Investment in SPE |
$ |
69.5 |
$ |
100.7 |
$ |
88.8 |
||||
Miscellaneous receivables |
26.3 |
56.9 |
27.9 |
|||||||
Deferred income tax benefits |
60.3 |
60.4 |
59.8 |
|||||||
Other |
125.5 |
90.5 |
72.4 |
|||||||
|
|
|
||||||||
Total other current assets |
$ |
281.6 |
$ |
308.5 |
$ |
248.9 |
||||
|
|
|
||||||||
Other assets |
|
|
|
|||||||
Pension asset |
$ |
122.5 |
$ |
117.3 |
$ |
114.0 |
||||
Deferred charges and other assets |
37.5 |
31.5 |
28.5 |
|||||||
|
|
|
||||||||
Total other assets |
$ |
160.0 |
$ |
148.8 |
$ |
142.5 |
||||
|
|
|
||||||||
Other current liabilities |
|
|
|
|||||||
Accrued advertising, promotion and allowances |
$ |
251.3 |
$ |
230.8 |
$ |
190.4 |
||||
Accrued salaries, vacations and incentive compensation |
56.4 |
73.7 |
76.8 |
|||||||
Other |
130.0 |
123.7 |
115.6 |
|||||||
|
|
|
||||||||
Total other current liabilities |
$ |
437.7 |
$ |
428.2 |
$ |
382.8 |
||||
|
|
|
||||||||
Other non-current liabilities |
|
|
|
|||||||
Pension, other retirement benefits and deferred compensation |
$ |
265.1 |
$ |
224.7 |
$ |
191.1 |
||||
Other non-current liabilities |
39.6 |
58.3 |
77.3 |
|||||||
|
|
|
||||||||
Total other non-current liabilities |
$ |
304.7 |
$ |
283.0 |
$ |
268.4 |
||||
|
|
|
13 | ||
| ||
14 | ||
| ||
|
Quarter ended March 31, |
Six months ended March 31, | ||
|
2004 |
2003 |
2004 |
2003 |
| ||||
Net sales |
$ 187.5 |
$ 194.2 |
$ 557.4 |
$ 541.7 |
Segment profit |
$ 39.0 |
$ 45.6 |
$ 154.0 |
$ 155.8 |
15 | ||
| ||
|
Quarter ended March 31, |
Six months ended March 31, | ||
|
2004 |
2003 |
2004 |
2003 |
| ||||
Net sales |
$ 190.5 |
$ 168.4 |
$ 429.3 |
$ 393.3 |
Segment profit |
$ 34.3 |
$ 23.4 |
$ 83.2 |
$ 62.9 |
|
Quarter ended March 31, |
Six months ended March 31, | ||
|
2004 |
2003 pro forma |
2004 |
2003 pro forma |
| ||||
Net sales |
$ 214.9 |
$ 128.0 |
$ 417.9 |
$ 312.0 |
Segment profit |
$ 30.0 |
($ 12.3) |
$ 64.4 |
$ 16.8 |
16 | ||
| ||
17 | ||
| ||
|
|
Total |
|
Less than 1 year |
|
1-3 years |
|
3-5 years |
|
More than 5 years |
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
Long-term debt, including current maturities |
|
$ 885.9 |
|
$ 20.0 |
|
$ 120.9 |
|
$ 155.0 |
|
$ 590.0 |
|
|
|
|
|
|
|
|
|
|
|
Notes payable |
|
68.7 |
|
68.7 |
|
- |
|
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
Operating leases |
|
90.7 |
|
13.2 |
|
20.7 |
|
14.3 |
|
42.5 |
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ 1,045.3 |
|
$ 101.9 |
|
$ 141.6 |
|
$ 169.3 |
|
$ 632.5 |
|
|
|
|
|
|
|
|
|
|
|
18 | ||
| ||
19 | ||
| ||
20 | ||
| ||
|
(a) Total Number of
Shares Purchased |
(b) Average Price Paid
per Share |
(c) Total Number of Shares Purchased as Part of Publicly Announced Programs (1) |
(d) Maximum Number of Shares that may yet be purchased under the current Program (2) |
|
|
|
|
|
1/1/04 1/31/04 |
477,800 |
$ 37.42 |
477,800 |
10,000,000 |
|
|
|
|
|
2/1/04 2/29/04 |
- |
- |
- |
- |
|
|
|
|
|
3/1/04 3/31/04 |
- |
- |
- |
- |
|
|
|
|
|
Quarter 2 of FY 2004 |
477,800 |
$ 37.42 |
477,800 |
10,000,000 |
|
|
|
|
|
10 |
|
31(i) |
|
31(ii) |
|
32(i) |
|
32(ii) |
|
21 | ||
| ||