MISSOURI |
No. 43-1863181 |
(State or Other Jurisdiction of Incorporation) |
(IRS Employer Identification Number) |
|
ENERGIZER HOLDINGS, INC. |
|||||||
CONSOLIDATED STATEMENT OF EARNINGS |
|||||||
(Condensed) |
|||||||
(Dollars in millions, except per share data - Unaudited) |
|||||||
Quarter Ended December 31, |
|||||||
2004 |
2003 |
||||||
Net sales |
$ |
875.9 |
$ |
811.7 |
|||
Cost of products sold |
430.5 |
402.5 |
|||||
Selling, general and administrative expense |
145.6 |
129.4 |
|||||
Advertising and promotion expense |
96.3 |
92.7 |
|||||
Research and development expense |
16.5 |
16.1 |
|||||
Interest expense |
11.0 |
7.2 |
|||||
Other financing items, net |
(3.1 |
) |
(1.9 |
) | |||
Earnings before income taxes |
179.1 |
165.7 |
|||||
Income tax provision |
(57.4 |
) |
(50.7 |
) | |||
Net earnings |
$ |
121.7 |
$ |
115.0 |
|||
Basic earnings per share |
$ |
1.68 |
$ |
1.37 |
|||
Diluted earnings per share |
$ |
1.62 |
$ |
1.32 |
|||
STATEMENT OF COMPREHENSIVE INCOME: |
|||||||
Net earnings |
$ |
121.7 |
$ |
115.0 |
|||
Other comprehensive income, net of tax |
|||||||
Foreign currency translation adjustments |
54.0 |
43.0 |
|||||
Minimum pension liability change, net of tax of |
|||||||
$0.2 in fiscal 2005 and 2004 |
(0.8 |
) |
(0.6 |
) | |||
Total comprehensive income |
$ |
174.9 |
$ |
157.4 |
|||
See accompanying Notes to Condensed Financial Statements |
|
ENERGIZER HOLDINGS, INC. |
||||||||||
CONSOLIDATED BALANCE SHEET |
||||||||||
(Condensed) | ||||||||||
(Dollars in millions--Unaudited) |
||||||||||
December 31, |
September 30, |
December 31, |
||||||||
2004 |
2004 |
2003 |
||||||||
Assets |
||||||||||
Current assets |
||||||||||
Cash and cash equivalents |
$ |
125.5 |
$ |
109.1 |
$ |
88.5 |
||||
Restricted cash |
3.6 |
3.6 |
- |
|||||||
Trade receivables, less allowance for doubtful |
||||||||||
accounts of $20.7, $15.0 and $11.0, respectively |
752.4 |
628.5 |
496.5 |
|||||||
Inventories |
432.1 |
459.7 |
401.0 |
|||||||
Other current assets |
189.5 |
175.8 |
327.8 |
|||||||
Total current assets |
1,503.1 |
1,376.7 |
1,313.8 |
|||||||
Property at cost |
1,463.6 |
1,420.7 |
1,370.5 |
|||||||
Accumulated depreciation |
(748.6 |
) |
(715.1 |
) |
(664.9 |
) | ||||
715.0 |
705.6 |
705.6 |
||||||||
Goodwill |
375.1 |
361.2 |
345.2 |
|||||||
Intangible assets |
317.5 |
308.2 |
312.9 |
|||||||
Other assets |
167.7 |
164.0 |
149.9 |
|||||||
Total |
$ |
3,078.4 |
$ |
2,915.7 |
$ |
2,827.4 |
||||
Liabilities and Shareholders Equity |
||||||||||
Current liabilities |
||||||||||
Current maturities of long-term debt |
$ |
20.0 |
$ |
20.0 |
$ |
20.0 |
||||
Notes payable |
173.7 |
162.3 |
74.1 |
|||||||
Accounts payable |
167.3 |
220.5 |
178.7 |
|||||||
Other current liabilities |
553.2 |
505.1 |
512.3 |
|||||||
Total current liabilities |
914.2 |
907.9 |
785.1 |
|||||||
Long-term debt |
1,108.9 |
1,059.6 |
910.2 |
|||||||
Other liabilities |
380.1 |
366.0 |
290.4 |
|||||||
Shareholders equity |
||||||||||
Common stock |
1.0 |
1.0 |
1.0 |
|||||||
Additional paid in capital |
836.1 |
830.7 |
814.0 |
|||||||
Retained earnings |
740.5 |
625.8 |
480.9 |
|||||||
Treasury stock |
(895.1 |
) |
(814.8 |
) |
(412.7 |
) | ||||
Accumulated other comprehensive loss |
(7.3 |
) |
(60.5 |
) |
(41.5 |
) | ||||
Total shareholders equity |
675.2 |
582.2 |
841.7 |
|||||||
Total |
$ |
3,078.4 |
$ |
2,915.7 |
$ |
2,827.4 |
||||
See accompanying Notes to Condensed Financial Statements |
|
ENERGIZER HOLDINGS, INC. |
|||||||
CONSOLIDATED STATEMENT OF CASH FLOWS |
|||||||
(Condensed) |
|||||||
(Dollars in millions - Unaudited) |
|||||||
Quarter Ended December 31, |
|||||||
2004 |
2003 |
||||||
Cash flow from operations |
|||||||
Net earnings |
$ |
121.7 |
$ |
115.0 |
|||
Non-cash items included in income |
27.1 |
34.3 |
|||||
Changes in assets and liabilities used in operations |
(84.8 |
) |
8.0 |
||||
Other, net |
(2.9 |
) |
1.0 |
||||
Net cash flow from operations |
61.1 |
158.3 |
|||||
Cash flow from investing activities |
|||||||
Property additions |
(18.4 |
) |
(18.7 |
) | |||
Proceeds from sale of property |
0.4 |
0.2 |
|||||
Other, net |
(0.9 |
) |
(1.6 |
) | |||
Net cash used by investing activities |
(18.9 |
) |
(20.1 |
) | |||
Cash flow from financing activities |
|||||||
Net cash proceeds from issuance of long-term debt |
298.0 |
- |
|||||
Principal payments on long-term debt (including |
|||||||
current maturities) |
(252.7 |
) |
(6.4 |
) | |||
Net increase in notes payable |
9.0 |
7.4 |
|||||
Common stock purchased |
(93.5 |
) |
(127.9 |
) | |||
Proceeds from issuance of common stock |
8.3 |
2.9 |
|||||
Net cash used by financing activities |
(30.9 |
) |
(124.0 |
) | |||
Effect of exchange rate changes on cash |
5.1 |
2.6 |
|||||
Net increase in cash and cash equivalents |
16.4 |
16.8 |
|||||
Cash and cash equivalents, beginning of period |
109.1 |
71.7 |
|||||
Cash and cash equivalents, end of period |
$ |
125.5 |
$ |
88.5 |
|||
See accompanying Notes to Condensed Financial Statements |
|
Quarter Ended |
|||||||
December 31, |
|||||||
2004 |
2003 |
||||||
Net earnings/(loss): |
|||||||
As reported |
$ | 121.7 | $ | 115.0 | |||
Pro forma adjustments |
(1.3 |
) |
(1.2 |
) | |||
Pro forma |
$ |
120.4 |
$ |
113.8 |
|||
Basic earnings/(loss) per share: |
|||||||
As reported |
$ |
1.68 |
$ |
1.37 |
|||
Pro forma adjustments |
(0.01 |
) |
(0.01 |
) | |||
Pro forma |
$ |
1.67 |
$ |
1.36 |
|||
Diluted earnings/(loss) per share: |
|||||||
As reported |
$ |
1.62 |
$ |
1.32 |
|||
Pro forma adjustments |
(0.02 |
) |
(0.01 |
) | |||
Pro forma |
$ |
1.60 |
$ |
1.31 |
For the quarter ended December 31, |
|||||||
2004 |
2003 |
||||||
Net Sales |
|||||||
North America Battery |
$ |
386.4 |
$ |
369.9 |
|||
International Battery |
261.3 |
238.8 |
|||||
Total Battery |
647.7 |
608.7 |
|||||
Razors and Blades |
228.2 |
203.0 |
|||||
Total Net Sales |
$ |
875.9 |
$ |
811.7 |
|||
Profitability |
|
|
|||||
North America Battery |
$ | 117.2 |
$ |
115.0 | |||
International Battery |
64.7 |
48.9 |
|||||
R&D Battery |
(8.2 |
) |
(8.5 |
) | |||
Total Battery |
173.7 |
155.4 |
|||||
Razors and Blades |
41.4 |
34.4 |
|||||
Total segment profitability |
$ |
215.1 |
$ |
189.8 |
|||
General corporate and other expenses |
(26.7 |
) |
(17.4 |
) | |||
Amortization |
(1.4 |
) |
(1.4 |
) | |||
Interest and other financial items |
(7.9 |
) |
(5.3 |
) | |||
Total earnings before income taxes |
$ |
179.1 |
$ |
165.7 |
|||
For the quarter ended December 31, |
|||||||
Net Sales by Product Line |
2004 |
2003 |
|||||
Alkaline Batteries |
$ |
447.7 |
$ |
425.7 |
|||
Carbon Zinc Batteries |
72.3 |
69.4 |
|||||
Other Batteries and Lighting Products |
127.7 |
113.6 |
|||||
Razors and Blades |
228.2 |
203.0 |
|||||
Total Net Sales |
$ |
875.9 |
$ |
811.7 |
|||
Q1 2004 |
Q2 2004 |
||||||||||||
As Reported |
Pro Forma |
As Reported |
Pro Forma |
||||||||||
Profitability | |||||||||||||
North America Battery |
$ | 115.0 | $ | 119.4 | $ | 39.0 | $ | 42.3 | |||||
International Battery |
48.9 | 57.1 | 34.3 | 37.0 | |||||||||
R&D Battery |
(8.5 |
) |
(8.5 |
) |
(13.0 |
) |
(13.0 |
) | |||||
Total Battery |
155.4 |
168.0 |
60.3 |
66.3 |
|||||||||
Razors and Blades |
34.4 |
23.1 |
30.0 |
26.3 |
|||||||||
Total segment profitability |
$ |
189.8 |
$ |
191.1 |
$ |
90.3 |
$ |
92.6 |
|||||
Total earnings before income taxes |
$ |
165.7 |
$ |
167.0 |
$ |
63.1 |
$ |
65.4 |
|||||
Income tax provision |
(50.7 |
) |
(51.1 |
) |
(9.7 |
) |
(10.3 |
) | |||||
Net income |
$ |
115.0 |
$ |
115.9 |
$ |
53.4 |
$ |
55.1 |
|||||
EPS - Basic |
$ |
1.37 |
$ |
1.38 |
$ |
0.65 |
$ |
0.67 |
|||||
EPS - Diluted |
$ |
1.32 |
$ |
1.33 |
$ |
0.63 |
$ |
0.65 |
|
|
|
|
|
|||||||||
Q3 2004 |
Q4 2004 |
||||||||||||
As Reported |
Pro Forma |
As Reported |
Pro Forma |
||||||||||
Profitability | |||||||||||||
North America Battery |
$ | 55.3 | $ | 58.8 | $ | 88.9 | $ | 77.7 | |||||
International Battery |
33.2 |
36.6 |
31.3 |
17.0 |
|||||||||
R&D Battery |
(8.6 |
) |
(8.6 |
) |
(9.8 |
) |
(9.8 |
) | |||||
Total Battery |
79.9 |
86.8 |
110.4 |
84.9 |
|||||||||
Razors and Blades |
6.9 |
2.8 |
14.4 |
33.5 |
|||||||||
Total segment profitability |
$ |
86.8 |
$ |
89.6 |
$ |
124.8 |
$ |
118.4 |
|||||
Total earnings before income taxes |
$ |
56.1 |
$ |
58.9 |
$ |
73.1 |
$ |
66.7 |
|||||
Income tax provision |
(17.4 |
) |
(18.3 |
) |
(12.8 |
) |
(10.9 |
) | |||||
Net income |
$ |
38.7 |
$ |
40.6 |
$ |
60.3 |
$ |
55.8 |
|||||
EPS - Basic |
$ |
0.48 |
$ |
0.50 |
$ |
0.79 |
$ |
0.74 |
|||||
EPS - Diluted |
$ |
0.46 |
$ |
0.48 |
$ |
0.77 |
$ |
0.72 |
(shares in millions) |
Quarter Ended |
||||||
|
December 31, |
||||||
2004 |
2003 |
||||||
Numerator: |
|||||||
Net earnings for basic and dilutive earnings per share |
$ |
121.7 |
$ |
115.0 |
|||
Denominator: |
|||||||
Weighted-average shares for basic earnings per share |
72.3 |
83.8 |
|||||
Effect of dilutive securities: |
|||||||
Stock options |
2.1 |
2.1 |
|||||
Restricted stock equivalents |
0.8 |
0.9 |
|||||
Total dilutive securities |
2.9 |
3.0 |
|||||
Weighted-average shares for diluted earnings per share |
75.2 |
86.8 |
|||||
Basic earnings per share |
$ |
1.68 |
$ |
1.37 |
|||
Diluted earnings per share |
$ |
1.62 |
$ |
1.32 |
|||
|
December 31, 2003 |
|||
Additional accounts receivable |
$ |
212.5 |
||
Additional notes payable |
80.0 |
|||
Lower other current assets |
132.5 |
North American |
International |
Razors & |
|||||||||||
Battery |
Battery |
Blades |
Total |
||||||||||
Balance at October 1, 2004 |
$ |
24.7 |
$ |
14.0 |
$ |
322.5 |
$ |
361.2 |
|||||
Cumulative translation adjustment |
- |
0.8 |
13.1 |
13.9 |
|||||||||
Balance at December 31, 2004 |
$ |
24.7 |
$ |
14.8 |
$ |
335.6 |
$ |
375.1 |
|||||
Gross |
Accumulated |
|||||||||
Carrying Amount |
Amortization |
Net |
||||||||
To be amortized: |
||||||||||
Tradenames |
$ |
12.5 |
$ |
(2.3 |
) |
$ |
10.2 |
|||
Technology and patents |
36.1 |
(5.9 |
) |
30.2 |
||||||
Customer-related |
6.6 |
(1.7 |
) |
4.9 |
||||||
55.2 |
(9.9 |
) |
45.3 |
Pension |
Postretirement |
||||||||||||
As of December 31, |
As of December 31, |
||||||||||||
2004 |
2003 |
2004 |
2003 |
||||||||||
Service cost |
$ |
6.0 |
$ |
5.5 |
$ |
0.1 |
$ |
0.1 |
|||||
Interest cost |
8.8 |
8.0 |
0.8 |
0.8 |
|||||||||
Expected return on plan assets |
(11.7 |
) |
(12.0 |
) |
(0.1 |
) |
(0.1 |
) | |||||
Amortization of prior service cost |
(0.1 |
) |
0.1 |
(0.6 |
) |
(0.6 |
) | ||||||
Amortization of unrecognized net loss |
0.8 |
0.4 |
- |
- |
|||||||||
Amortization of transition obligation |
0.1 |
0.1 |
- |
- |
|||||||||
Net periodic benefit cost |
$ |
3.9 |
$ |
2.1 |
$ |
0.2 |
$ |
0.2 |
|||||
December 31, |
September 30, |
December 31, |
||||||||
2004 |
2004 |
2003 |
||||||||
Inventories |
||||||||||
Raw materials and supplies |
$ |
73.0 |
$ |
70.5 |
$ |
59.4 |
||||
Work in process |
93.2 |
100.5 |
90.5 |
|||||||
Finished products |
265.9 |
288.7 |
251.1 |
|||||||
Total inventories |
$ |
432.1 |
$ |
459.7 |
$ |
401.0 |
||||
Other current assets |
||||||||||
Investment in SPE |
$ |
- |
$ |
- |
$ |
132.5 |
||||
Miscellaneous receivables |
33.9 |
31.4 |
25.6 |
|||||||
Deferred income tax benefits |
70.2 |
65.7 |
58.2 |
|||||||
Prepaid expenses |
57.6 |
53.9 |
65.8 |
|||||||
Other |
27.8 |
24.8 |
45.7 |
|||||||
Total other current assets |
$ |
189.5 |
$ |
175.8 |
$ |
327.8 |
||||
Other assets |
||||||||||
Pension asset |
$ |
115.7 |
$ |
109.5 |
$ |
121.7 |
||||
Deferred charges and other assets |
52.0 |
54.5 |
28.2 |
|||||||
Total other assets |
$ |
167.7 |
$ |
164.0 |
$ |
149.9 |
||||
Other current liabilities |
||||||||||
Accrued advertising, promotion and allowances |
$ |
313.6 |
$ |
281.1 |
$ |
298.1 |
||||
Accrued salaries, vacations and incentive compensation |
74.4 |
72.5 |
58.8 |
|||||||
Other |
165.2 |
151.5 |
155.4 |
|||||||
Total other current liabilities |
$ |
553.2 |
$ |
505.1 |
$ |
512.3 |
||||
Other non-current liabilities |
||||||||||
Pension, other retirement benefits and deferred compensation |
$ |
291.2 |
$ |
272.0 |
$ |
244.7 |
||||
Other non-current liabilities |
88.9 |
94.0 |
45.7 |
|||||||
Total other non-current liabilities |
$ |
380.1 |
$ |
366.0 |
$ |
290.4 |
||||
Quarter ended December 31, |
|||||||
2004 |
2003 |
||||||
Net sales |
$ |
386.4 |
$ |
369.9 |
|||
Segment Profit |
$ |
117.2 |
$ |
115.0 |
Quarter ended December 31, |
|||||||
2004 |
2003 |
||||||
Net sales |
$ |
261.3 |
$ |
238.8 |
|||
Segment Profit |
$ |
64.7 |
$ |
48.9 |
Quarter ended December 31, |
|||||||
2004 |
2003 |
||||||
Net sales |
$ |
228.2 |
$ |
203.0 |
|||
Segment Profit |
$ |
41.4 |
$ |
34.4 |
Total |
Less than 1 year |
1-3 years |
3-5 years |
More than 5 years |
||||||||||||
Long-term debt, including current maturities |
$ |
1,128.9 |
$ |
20.0 |
$ |
153.9 |
$ |
335.0 |
$ |
620.0 |
||||||
Notes payable |
173.7 |
173.7 |
- | - | - | |||||||||||
Operating leases |
63.2 |
14.8 |
21.8 |
15.8 |
10.8 |
|||||||||||
Total |
$ |
1,365.8 |
$ |
208.5 |
$ |
175.7 |
$ |
350.8 |
$ |
630.8 |
||||||
|
December 31, 2003 | |||
Additional accounts receivable |
$ |
212.5 |
||
Additional notes payable |
80.0 |
|||
Lower other current assets |
132.5 |
(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 (1) | |
10/01/04 to 10/31/04 |
79,300 |
$ 45.02 |
79,300 |
8,161,946 |
11/01/04 to 11/30/04 |
1,183,000 |
45.97 |
1,183,000 |
6,978,946 |
12/01/04 to 12/31/04 |
766,780 |
48.79 |
766,780 |
6,212,166 |
Quarter 1 of FY 2005 |
2,029,080 |
$ 47.00 |
2,029,080 |
6,212,166 |
Votes For |
Votes Withheld | |
Richard A. Liddy |
61,356,211 |
4,830,044 |
Joe R. Micheletto |
62,176,443 |
4,009,812 |
Ward M. Klein |
63,784,357 |
2,401,898 |
W. Patrick McGinnis |
64,949,653 |
1,236,602 |
John C. Hunter |
64,985,226 |
1,201,029 |
Bill G. Armstrong |
65,556,988 |
629,267 |
|
|
31(i) |
|
31(ii) |
|
32(i) |
|
32(ii) |
10(i) | Form of Non-Qualified Stock Option dated January 14, 2005* |
10(ii) | Form of Restricted Stock Equivalent Award Agreement dated January 14, 2005 * |
10(i) | Separation Agreement and General Release* |
10(ii) | Non-Competition and Non-Disclosure Agreement* |
10(iii) | Form of Non-Qualified Stock Option dated January 25, 2005*, and |
10(iv) | Form of Indemnification Agreement dated January 25, 2005*. |