Energizer Holdings,
Inc. |
| ||||||||||||
| |||||||||||||
(Condensed) |
| ||||||||||||
(Dollars
in millions, except per share data- Unaudited) |
|||||||||||||
|
|
|
Quarter
Ended March 31, |
|
|
Six
Months Ended March 31, |
|||||||
2005 |
2004 |
2005 |
2004 |
||||||||||
Net
sales |
$ | 629.0 | $ | 592.9 | $ | 1,504.9 | $ | 1,404.6 | |||||
Cost of
products sold |
309.8
|
289.5
|
740.3
|
692.0
|
|||||||||
Selling,
general and administrative expense |
140.4
|
125.8
|
286.0
|
255.2
|
|||||||||
Advertising
and promotion expense |
74.7
|
88.8
|
171.0
|
181.5
|
|||||||||
Research and
development expense |
17.9
|
20.7
|
34.4
|
36.8
|
|||||||||
Interest
expense |
12.4
|
6.7
|
23.4
|
13.9
|
|||||||||
Other
financing items, net |
0.4
|
(1.7 |
) |
(2.7 |
) |
(3.6 |
) | ||||||
Earnings
before income taxes |
73.4
|
63.1
|
252.5
|
228.8
|
|||||||||
Income tax
provision |
(15.8 |
) |
(9.7 |
) |
(73.2 |
) |
(60.4 |
) | |||||
Net
earnings |
$ |
57.6 |
$ |
53.4 |
$ |
179.3 |
$ |
168.4 |
|||||
Basic
earnings per share |
$ |
0.81 |
$ |
0.65 |
$ |
2.50 |
$ |
2.03 |
|||||
Diluted
earnings per share |
$ |
0.78 |
$ |
0.63 |
$ |
2.41 |
$ |
1.97 |
|||||
STATEMENT
OF COMPREHENSIVE INCOME: |
|||||||||||||
Net
earnings |
$ |
57.6 |
$ |
53.4 |
$ |
179.3 |
$ |
168.4 |
|||||
Other
comprehensive income, net of tax |
|||||||||||||
Foreign
currency translation adjustments |
(30.3 |
) |
(13.3 |
) |
23.7
|
29.7
|
|||||||
Minimum
pension liability change, net of tax of |
|||||||||||||
$0.1 for six
months ended March 31, 2005 |
|||||||||||||
and $0.2 for
six months ended March 31, 2004 |
0.4 |
0.2 |
(0.4 |
) |
(0.4 |
) | |||||||
Unrealized
holding gain on available-for-sale |
|||||||||||||
securities,
net of tax of $0.4 |
-
|
0.7
|
-
|
0.7
|
|||||||||
Total
comprehensive income |
$ |
27.7 |
$ |
41.0 |
$ |
202.6 |
$ |
198.4 |
|||||
See
accompanying Notes to Condensed Financial Statements |
ENERGIZER
HOLDINGS, INC. |
||||||||||
(Condensed) |
||||||||||
(Dollars
in millions--Unaudited) |
||||||||||
March
31, |
September
30, |
March
31, |
||||||||
2005 |
2004 |
2004 |
||||||||
Assets |
||||||||||
Current
assets |
||||||||||
Cash and cash
equivalents |
$ |
132.7 |
$ |
109.1 |
$ |
89.4 |
||||
Restricted
cash |
3.7
|
3.6
|
-
|
|||||||
Trade
receivables, less allowance for doubtful |
||||||||||
accounts of
$14.8, $15.0 and $11.4, respectively |
556.6
|
628.5
|
436.9
|
|||||||
Inventories |
471.1
|
459.7
|
449.3
|
|||||||
Other current
assets |
206.0
|
175.8
|
281.6
|
|||||||
Total current
assets |
1,370.1
|
1,376.7
|
1,257.2
|
|||||||
Property at
cost |
1,455.2
|
1,420.7
|
1,389.2
|
|||||||
Accumulated
depreciation |
(758.7 |
) |
(715.1 |
) |
(691.2 |
) | ||||
696.5
|
705.6
|
698.0
|
||||||||
Goodwill |
367.2
|
361.2
|
342.6
|
|||||||
Intangible
assets |
311.0
|
308.2
|
310.6
|
|||||||
Other
assets |
166.0
|
164.0
|
160.0
|
|||||||
Total |
$ |
2,910.8 |
$ |
2,915.7 |
$ |
2,768.4 |
||||
Liabilities
and Shareholders Equity |
||||||||||
Current
liabilities |
||||||||||
Current
maturities of long-term debt |
$ |
20.0 |
$ |
20.0 |
$ |
20.0 |
||||
Notes
payable |
142.6
|
162.3
|
68.7
|
|||||||
Accounts
payable |
161.9
|
220.5
|
188.6
|
|||||||
Other current
liabilities |
432.1
|
505.1
|
437.7
|
|||||||
Total current
liabilities |
756.6
|
907.9
|
715.0
|
|||||||
Long-term
debt |
1,101.1
|
1,059.6
|
865.9
|
|||||||
Other
liabilities |
364.9
|
366.0
|
304.7
|
|||||||
Shareholders
equity |
||||||||||
Common
stock |
1.0
|
1.0
|
1.0
|
|||||||
Additional
paid in capital |
847.9
|
830.7
|
825.6
|
|||||||
Retained
earnings |
780.7
|
625.8
|
531.6
|
|||||||
Treasury
stock |
(904.2 |
) |
(814.8 |
) |
(421.5 |
) | ||||
Accumulated
other comprehensive loss |
(37.2 |
) |
(60.5 |
) |
(53.9 |
) | ||||
Total
shareholders equity |
688.2
|
582.2
|
882.8
|
|||||||
Total |
$ |
2,910.8 |
$ |
2,915.7 |
$ |
2,768.4 |
||||
See
accompanying Notes to Condensed Financial Statements |
ENERGIZER
HOLDINGS, INC. |
|||||||
(Condensed) |
|||||||
(Dollars
in millions - Unaudited) |
|||||||
|
Six Months Ended March
31, |
||||||
2005 |
2004 |
||||||
Cash
flow from operations |
|||||||
Net
earnings |
$ |
179.3 |
$ |
168.4 |
|||
Non-cash
items included in income |
57.9
|
74.1
|
|||||
Changes in
assets and liabilities used in operations |
(58.0 |
) |
5.4
|
||||
Other,
net |
(12.2 |
) |
1.8
|
||||
Net cash flow
from operations |
167.0
|
249.7
|
|||||
Cash
flow from investing activities |
|||||||
Property
additions |
(40.1 |
) |
(53.6 |
) | |||
Proceeds from
sale of property |
1.2
|
0.6
|
|||||
Other,
net |
0.6
|
0.1
|
|||||
Net cash used
by investing activities |
(38.3 |
) |
(52.9 |
) | |||
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) |
(260.0 |
) |
(50.2 |
) | |||
Net
(decrease)/increase in notes payable |
(22.8 |
) |
1.2
|
||||
Common stock
purchased |
(149.9 |
) |
(145.8 |
) | |||
Proceeds from
issuance of common stock |
27.6
|
14.8
|
|||||
Net cash used
by financing activities |
(107.1 |
) |
(180.0 |
) | |||
Effect of
exchange rate changes on cash |
2.0
|
0.9
|
|||||
Net increase
in cash and cash equivalents |
23.6
|
17.7
|
|||||
Cash and cash
equivalents, beginning of period |
109.1
|
71.7
|
|||||
Cash and cash
equivalents, end of period |
$ |
132.7 |
$ |
89.4 |
|||
See
accompanying Notes to Condensed Financial Statements |
|
|
Quarter
Ended |
Six Months Ended | ||||||||||
March
31, |
March 31, | ||||||||||||
|
|
2005 |
2004 |
2005 |
2004 |
||||||||
Net
earnings: |
|||||||||||||
As
reported |
$ 57.6
|
$ 53.4
|
$179.3
|
$ 168.4
|
|||||||||
Pro forma
adjustments |
(1.4) |
(1.3) |
(2.7) |
(2.5) |
|||||||||
Pro
forma |
$ 56.2
|
$ 52.1
|
$176.6
|
$ 165.9
|
|||||||||
Basic
earnings per share: |
|||||||||||||
As
reported |
$ |
0.81 |
$ |
0.65 |
$ |
2.50 |
$ |
2.03 |
|||||
Pro forma
adjustments |
(0.02 |
) |
(0.01 |
) |
(0.04 |
) |
(0.03 |
) | |||||
Pro
forma |
$ |
0.79 |
$ |
0.64 |
$ |
2.46 |
$ |
2.00 |
|||||
Diluted
earnings per share: |
|||||||||||||
As
reported |
$ |
0.78 |
$ |
0.63 |
$ |
2.41 |
$ |
1.97 |
|||||
Pro forma
adjustments |
(0.02 |
) |
(0.02 |
) |
(0.04 |
) |
(0.03 |
) | |||||
Pro
forma |
$ |
0.76 |
$ |
0.61 |
$ |
2.37 |
$ |
1.94 |
For
the quarter ended March 31, |
For
the six months ended March 31, |
||||||||||||
2005 |
2004 |
2005 |
2004 |
||||||||||
Net
Sales |
|||||||||||||
North America
Battery |
$ |
213.5 |
$ |
187.5 |
$ |
599.9 |
$ |
557.4 |
|||||
International
Battery |
201.2
|
190.5
|
462.5
|
429.3
|
|||||||||
Total
Battery |
414.7
|
378.0
|
1,062.4
|
986.7
|
|||||||||
Razors and
Blades |
214.3
|
214.9
|
442.5
|
417.9
|
|||||||||
Total
Net Sales |
$ |
629.0 |
$ |
592.9 |
$ |
1,504.9 |
$ |
1,404.6 |
|||||
Profitability |
|||||||||||||
North America
Battery |
$ | 48.5 | $ | 39.0 | $ | 165.7 | $ | 154.0 | |||||
International
Battery |
40.4
|
34.3
|
105.1
|
83.2
|
|||||||||
R&D
Battery |
(8.6 |
) |
(13.0 |
) |
(16.8 |
) |
(21.5 |
) | |||||
Total
Battery |
80.3
|
60.3
|
254.0
|
215.7
|
|||||||||
Razors and
Blades |
28.3
|
30.0
|
69.7
|
64.4
|
|||||||||
Total
segment profitability |
$ |
108.6 |
$ |
90.3 |
$ |
323.7 |
$ |
280.1 |
|||||
General
corporate and other expenses |
(21.0 |
) |
(20.8 |
) |
(47.7 |
) |
(38.2 |
) | |||||
Amortization |
(1.4 |
) |
(1.4 |
) |
(2.8 |
) |
(2.8 |
) | |||||
Interest and
other financial items |
(12.8 |
) |
(5.0 |
) |
(20.7 |
) |
(10.3 |
) | |||||
Total
earnings before income taxes |
$ |
73.4 |
$ |
63.1 |
$ |
252.5 |
$ |
228.8 |
|||||
|
For
the quarter ended March 31, |
For
the six months ended March 31, |
|||||||||||
|
2005 |
2004 |
2005 |
2004 |
|||||||||
Net Sales by Product Line | |||||||||||||
Alkaline
Batteries |
$ |
253.4 |
$ |
231.0 |
$ |
701.1 |
$ |
656.7 |
|||||
Carbon Zinc
Batteries |
56.9
|
57.0
|
129.2
|
126.4
|
|||||||||
Other
Batteries and Lighting Products |
104.4
|
90.0
|
232.1
|
203.6
|
|||||||||
Razors and
Blades |
214.3
|
214.9
|
442.5
|
417.9
|
|||||||||
Total
Net Sales |
$ |
629.0 |
$ |
592.9 |
$ |
1,504.9 |
$ |
1,404.6 |
|||||
Quarter Ended March 31, 2004 | Six Months Ended March 31, 2004 | ||||||||||||
As
Reported |
As
Incurred Method |
As
Reported |
As
Incurred Method |
||||||||||
Profitability |
|||||||||||||
North America
Battery |
$ |
39.0 |
$ |
42.3 |
$ |
154.0 |
$ |
161.7 |
|||||
International
Battery |
34.3
|
37.0
|
83.2
|
94.1
|
|||||||||
R&D
Battery |
(13.0 |
) |
(13.0 |
) |
(21.5 |
) |
(21.5 |
) | |||||
Total
Battery |
60.3
|
66.3
|
215.7
|
234.3
|
|||||||||
Razors and
Blades |
30.0
|
26.3
|
64.4
|
49.4
|
|||||||||
Total
segment profitability |
$ |
90.3 |
$ |
92.6 |
$ |
280.1 |
$ |
283.7 |
|||||
Total
earnings before income taxes |
$ |
63.1 |
$ |
65.4 |
$ |
228.8 |
$ |
232.4 |
|||||
Income tax
provision |
(9.7 |
) |
(10.3 |
) |
(60.4 |
) |
(61.4 |
) | |||||
Net
income |
$ |
53.4 |
$ |
55.1 |
$ |
168.4 |
$ |
171.0 |
|||||
EPS -
Basic |
$ |
0.65 |
$ |
0.67 |
$ |
2.03 |
$ |
2.07 |
|||||
EPS -
Diluted |
$ |
0.63 |
$ |
0.65 |
$ |
1.97 |
$ |
2.00 |
(shares in
millions) |
|
Quarter
Ended |
|
Six
Months Ended |
|||||||||
March
31, |
|
March
31, |
|||||||||||
2005 |
|
2004 |
|
2005 |
|
2004 |
|||||||
Numerator: |
|||||||||||||
Net earnings
for basic and dilutive earnings per share |
$ |
57.6 |
$ |
53.4 |
$ |
179.3 |
$ |
168.4 |
|||||
Denominator: |
|||||||||||||
Weighted-average
shares for basic earnings per share |
71.2
|
81.8
|
71.7
|
82.8
|
|||||||||
Effect of
dilutive securities: |
|||||||||||||
Stock
options |
1.9
|
2.2
|
1.9
|
2.1
|
|||||||||
Restricted
stock equivalents |
0.8
|
0.8
|
0.8
|
0.8
|
|||||||||
Total
dilutive securities |
2.7
|
3.0
|
2.7
|
2.9
|
|||||||||
Weighted-average
shares for diluted earnings per share |
73.9
|
84.8
|
74.4
|
85.7
|
|||||||||
Basic
earnings per share |
$ |
0.81 |
$ |
0.65 |
$ |
2.50 |
$ |
2.03 |
|||||
Diluted
earnings per share |
$ |
0.78 |
$ |
0.63 |
$ |
2.41 |
$ |
1.97 |
|
March
31, 2004 |
|||
Additional
accounts receivable |
$ |
119.5 |
||
Additional
notes payable |
50.0
|
|||
Lower other
current assets |
69.5
|
North
American |
International |
Razors
& |
|||||||||||
|
Battery |
Battery |
Blades |
Total |
|||||||||
Balance at
October 1, 2004 |
$ |
24.7 |
$ |
14.0 |
$ |
322.5 |
$ |
361.2 |
|||||
Cumulative
translation adjustment |
-
|
0.5
|
5.5
|
6.0
|
|||||||||
Balance at
March 31, 2005 |
$ |
24.7 |
$ |
14.5 |
$ |
328.0 |
$ |
367.2 |
|||||
Gross |
Accumulated |
|
||||||||
|
|
Carrying
Amount |
|
Amortization |
|
Net |
||||
To be
amortized: |
||||||||||
Tradenames |
$ |
12.3 |
$ |
(2.6 |
) |
$ |
9.7 |
|||
Technology
and patents |
35.7
|
(6.7 |
) |
29.0
|
||||||
Customer-related |
6.5
|
(1.9 |
) |
4.6
|
||||||
54.5
|
(11.2 |
) |
43.3
|
|||||||
Pension |
|||||||||||||
Quarter
ended March 31, |
Six
months ended March 31, |
||||||||||||
2005 |
2004 |
2005 |
2004 |
||||||||||
Service
cost |
$ |
6.4 |
$ |
6.2 |
$ |
12.4 |
$ |
11.7 |
|||||
Interest
cost |
9.8
|
8.1
|
18.6
|
16.1
|
|||||||||
Expected
return on plan assets |
(12.9 |
) |
(12.0 |
) |
(24.6 |
) |
(24.0 |
) | |||||
Amortization
of prior service cost |
0.1
|
0.2
|
-
|
0.3
|
|||||||||
Amortization
of unrecognized net loss |
1.0
|
0.4
|
1.8
|
0.8
|
|||||||||
Amortization
of transition obligation |
-
|
(0.1 |
) |
0.1
|
-
|
||||||||
Net periodic
benefit cost |
$ |
4.4 |
$ |
2.8 |
$ |
8.3 |
$ |
4.9 |
|||||
Postretirement |
|||||||||||||
Quarter
ended March 31, |
Six
months ended March 31, |
||||||||||||
2005 |
2004 |
2005 |
2004 |
||||||||||
Service
cost |
$ |
0.1 |
$ |
- |
$ |
0.2 |
$ |
0.1 |
|||||
Interest
cost |
0.8
|
0.7
|
1.6
|
1.5
|
|||||||||
Expected
return on plan assets |
-
|
-
|
(0.1 |
) |
(0.1 |
) | |||||||
Amortization
of prior service cost |
(0.6 |
) |
(0.6 |
) |
(1.2 |
) |
(1.2 |
) | |||||
Net periodic
benefit cost |
$ |
0.3 |
$ |
0.1 |
$ |
0.5 |
$ |
0.3 |
|||||
SUPPLEMENTAL
BALANCE SHEET INFORMATION: |
||||||||||
March
31, |
September
30, |
March
31, |
||||||||
|
|
2005 |
|
2004 |
|
2004 |
||||
Inventories |
||||||||||
Raw materials
and supplies |
$ |
68.6 |
$ |
70.5 |
$ |
60.7 |
||||
Work in
process |
95.3
|
100.5
|
113.8
|
|||||||
Finished
products |
307.2
|
288.7
|
274.8
|
|||||||
Total
inventories |
$ |
471.1 |
$ |
459.7 |
$ |
449.3 |
||||
Other
current assets |
||||||||||
Investment in
SPE |
$ |
- |
$ |
- |
$ |
69.5 |
||||
Miscellaneous
receivables |
37.3
|
31.4
|
26.3
|
|||||||
Deferred
income tax benefits |
74.5
|
65.7
|
60.3
|
|||||||
Prepaid
expenses |
69.0
|
53.9
|
63.0
|
|||||||
Other |
25.2
|
24.8
|
62.5
|
|||||||
Total other
current assets |
$ |
206.0 |
$ |
175.8 |
$ |
281.6 |
||||
Other
assets |
||||||||||
Pension
asset |
$ |
114.6 |
$ |
109.5 |
$ |
122.5 |
||||
Deferred
charges and other assets |
51.4
|
54.5
|
37.5
|
|||||||
Total other
assets |
$ |
166.0 |
$ |
164.0 |
$ |
160.0 |
||||
Other
current liabilities |
||||||||||
Accrued
advertising, promotion and allowances |
$ |
229.2 |
$ |
281.1 |
$ |
251.3 |
||||
Accrued
salaries, vacations and incentive compensation |
74.2
|
72.5
|
56.4
|
|||||||
Other |
128.7
|
151.5
|
130.0
|
|||||||
Total other
current liabilities |
$ |
432.1 |
$ |
505.1 |
$ |
437.7 |
||||
Other
non-current liabilities |
||||||||||
Pension,
other retirement benefits and deferred compensation |
$ |
275.9 |
$ |
272.0 |
$ |
265.1 |
||||
Other
non-current liabilities |
89.0
|
94.0
|
39.6
|
|||||||
Total other
non-current liabilities |
$ |
364.9 |
$ |
366.0 |
$ |
304.7 |
||||
Quarter
ended March 31, |
Six
months ended March 31, |
||||||||||||
2005 |
2004 |
2005 |
2004 |
||||||||||
Net
sales |
$ |
213.5 |
$ |
187.5 |
$ |
599.9 |
$ |
557.4 |
|||||
Segment
profit |
$ |
48.5 |
$ |
39.0 |
$ |
165.7 |
$ |
154.0 |
Quarter
ended March 31, |
Six
months ended March 31, |
||||||||||||
2005 |
2004 |
2005 |
2004 |
||||||||||
Net
sales |
$ |
201.2 |
$ |
190.5 |
$ |
462.5 |
$ |
429.3 |
|||||
Segment
profit |
$ |
40.4 |
$ |
34.3 |
$ |
105.1 |
$ |
83.2 |
Quarter
ended March 31, |
Six
months ended March 31, |
||||||||||||
2005 |
2004 |
2005 |
2004 |
||||||||||
Net
sales |
$ |
214.3 |
$ |
214.9 |
$ |
442.5 |
$ |
417.9 |
|||||
Segment
profit |
$ |
28.3 |
$ |
30.0 |
$ |
69.7 |
$ |
64.4 |
Total |
Less
than 1 year |
1-3
years |
3-5
years |
More
than 5 years |
||||||||||||
Long-term
debt, including current maturities |
$ |
1,121.1 |
$ |
20.0 |
$ |
161.1 |
$ |
320.0 |
$ |
620.0 |
||||||
Notes
payable |
142.6
|
142.6
|
-
|
-
|
-
|
|||||||||||
Operating
leases |
59.3
|
14.0
|
21.0
|
15.1
|
9.2
|
|||||||||||
Total |
$ |
1,323.0 |
$ |
176.6 |
$ |
182.1 |
$ |
335.1 |
$ |
629.2 |
|
March
31, 2004 |
|||
Additional
accounts receivable |
$ |
119.5 |
||
Additional
notes payable |
50.0
|
|||
Lower other
current assets |
69.5
|
|
(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 |
) | |||||||
1/1/05 to
1/31/05 |
1,040,150
|
$ |
48.80 |
1,040,150
|
5,172,016
|
||||||||
2/1/05 to
2/28/05 |
-
|
-
|
-
|
5,172,016
|
|||||||||
3/1/05 to
3/31/05 |
-
|
-
|
-
|
5,172,016
|
|||||||||
Quarter 2 of
FY 2005 |
1,040,150
|
$ |
48.80 |
1,040,150
|
5,172,016
|
31(i) |
|
31(ii) |
|
32(i) |
|
32(ii) |