Attached files
| file | filename |
|---|---|
| EX-99.2 - EX-99.2 - Prestige Consumer Healthcare Inc. | exhibit992pbh_fy20xq3.htm |
| 8-K - 8-K - Prestige Consumer Healthcare Inc. | pbh-20200206.htm |
Exhibit 99.1
Prestige Consumer Healthcare Inc. Reports Fiscal 2020 Third Quarter and Year-to-Date Results
•Revenue $241.6 Million in Q3 Fiscal 2020; Organic Revenue up 0.5% versus Prior Year Q3
•GAAP Diluted EPS of $0.75 in Q3 Fiscal 2020; Adjusted EPS of $0.81, Up 11% Versus Prior Year Q3
•Year-to-date Cash Flow From Operations of $161.0 Million; Non-GAAP Free Cash Flow of $154.3 Million
•Raising FY’20 EPS Outlook to $2.85 to $2.87 From $2.76 to $2.83 Previously
TARRYTOWN, N.Y.--(GLOBE NEWSWIRE)-February 6, 2020-- Prestige Consumer Healthcare Inc. (NYSE:PBH) today reported financial results for its third quarter and year-to-date fiscal 2020 ended December 31, 2019.
“Our third quarter and year to-date results reflect the benefits of our effective and proven three-pillar strategy. Positive organic top-line trends benefitted from continued strong consumption across our portfolio. We continue to generate strong cash flows and a consistent EBITDA margin profile, which allowed us to further reduce debt in Q3 and opportunistically repurchase shares year-to-date. Execution of our brand-building playbook combined with our disciplined and opportunistic capital deployment strategy are enabling us to raise our EPS outlook for full-year fiscal 2020,” said Ron Lombardi, Chief Executive Officer of Prestige Consumer Healthcare.
Third Fiscal Quarter Ended December 31, 2019
Reported revenues in the third quarter of fiscal 2020 were $241.6 million compared to $241.4 million in the third quarter of fiscal 2019. Revenues were up 0.5% on an organic basis, which excludes the effect of foreign currency. The revenue performance for the quarter was driven by a strong international segment performance as well as consumption gains in the Company’s core brand portfolio domestically, partially offset by continued retailer inventory reductions.
Reported gross profit margin in the third quarter fiscal 2020 was 56.9% compared to 57.7% in the prior year comparable period. Excluding transition costs associated with a new logistics provider and location, adjusted gross profit margin was 58.0% in third quarter fiscal 2020, a slight increase versus the prior year third quarter.
Reported net income for the third quarter of fiscal 2020 totaled $38.1 million, and $41.2 million in net income on a non-GAAP adjusted basis, versus the prior year comparable period net income of $38.2 million. Diluted earnings per share were $0.75 for the third quarter fiscal 2020, and $0.81 after one-time adjustments, compared to $0.73 per share in the prior year comparable period.
Adjustments to net income in the third quarter of fiscal 2020 included costs associated with a new logistics provider and location as well as a loss on extinguishment of debt, and the related income tax effects of each adjustment.
First Nine Months of Fiscal 2020 Ended December 31, 2019
Reported revenues for the first nine months of fiscal 2020 were $711.8 million compared to $734.8 million in the first nine months of fiscal 2019. Revenues were up slightly on an organic basis, which excludes the effect of foreign currency and the divestiture of the non-core Household Cleaning segment in the prior year. The revenue performance for the first nine months of fiscal 2020 was driven by strong international segment growth as well as consumption gains in the Company’s core brand portfolio domestically, partially offset by retailer inventory reductions.
Reported gross profit margin in the first nine months of fiscal 2020 was 57.4%, or 57.9% after excluding the one-time effects of the company’s transition to a new logistics provider and location, and compared to 56.8% for the first nine months of fiscal 2019.
Reported net income for the first nine months of fiscal 2020 totaled $105.2 million versus the prior year comparable period net income of $103.5 million. Diluted earnings per share were $2.05 for the first nine months of fiscal 2020, compared to $1.97 per share in the prior year comparable period. Non-GAAP adjusted net income for the first nine months of fiscal 2020 was $109.5 million, versus the prior year comparable period’s adjusted net income of $108.2 million. Non-GAAP adjusted earnings per share were $2.14 per share for the first nine months of fiscal 2020, compared to $2.06 per share in the first nine months of fiscal 2019.
Adjustments to net income in the first nine months of fiscal 2020 included costs associated with a new logistics provider and location as well as a loss on extinguishment of debt, and the related income tax effects of the adjustments. Adjustments to net income in the first nine months of fiscal 2019 included legal and various other costs and a gain associated with the Household Cleaning segment divestiture and the related income tax, as well as accelerated amortization of debt origination costs.
Free Cash Flow and Balance Sheet
The Company's net cash provided by operating activities for the third quarter fiscal 2020 increased to $58.0 million from $43.3 million during the same period a year earlier. Non-GAAP free cash flow for the third quarter fiscal 2020 was $56.3, million compared to $57.2 million in the prior year comparable period. For the first nine months of fiscal 2020 net cash provided by operating activities was $161.0 million compared to $138.4 million during the same period a year earlier. Non-GAAP free cash flow for the first nine months of fiscal 2020 was $154.3 million compared to $154.9 million in the prior year comparable period.
In fiscal 2020 year-to-date, the Company primarily used its cash flow to focus on debt reduction. The Company also fully executed an authorized $50 million share repurchase program during the first two fiscal quarters of 2020.
During the third quarter 2020 the Company completed a $400 million issuance of new senior notes which replaced the same amount of senior notes previously due in fiscal 2022. The new notes extend the maturity to fiscal 2028 at an approximate $1 million annual savings.
The Company's net debt position as of December 31, 2019 was approximately $1.7 billion, compared to approximately $1.8 billion at December 31, 2018. At the end of the third quarter fiscal 2020 the Company's covenant-defined leverage ratio was 4.9x.
Segment Review
North American OTC Healthcare: Segment revenues totaled $214.9 million for the third quarter of fiscal 2020, compared to the prior year comparable quarter's revenues of $216.8 million. The third quarter fiscal 2020 revenue performance was attributable to increased consumption for the Company’s core OTC brands which was more than offset by retailer inventory reductions.
For the first nine months of the current fiscal year, reported revenues for the North American OTC Healthcare segment were $639.6 million compared to $647.5 million in the prior year comparable period. The first nine months of fiscal year 2020 were favorably impacted by increased consumption for the Company’s brand portfolio, but more than offset by inventory reductions at certain key retailers.
International OTC Healthcare: Segment fiscal third quarter 2020 revenues totaled $26.7 million, an approximate 8% increase versus $24.6 million reported in the prior year comparable period. Revenues versus the prior year third quarter benefitted from consumption and shipment growth in Australia and Asia-Pacific, partially offset by unfavorable foreign currency of approximately $1 million.
For the first nine months of the current fiscal year, reported revenues for the International OTC Healthcare segment were $72.2 million versus the prior year’s comparable period’s revenues of $67.4 million, attributable to consumption and shipment growth in the Asia-Pacific region, including the Company’s brand portfolio in Australia and Southeast Asia. Growth was partially offset by unfavorable foreign currency exchange rates of approximately $3 million.
Household Cleaning: The Company sold its Household Cleaning segment on July 2, 2018 and used net proceeds from the divestiture to pay down debt. For the first quarter of fiscal 2019, the Household Cleaning segment generated $19.8 million in revenues, with no reported revenue in subsequent quarters.
Commentary and Outlook for Fiscal 2020
Ron Lombardi, CEO, stated, “We are pleased with our third quarter results on a number of fronts. First, we experienced a continuation of solid consumption trends driven by our brand-building investment strategy. Second, we are more than halfway through the transition to a new third-party logistics provider
and location which is proceeding as planned. Finally, we continue to generate strong cash flows from our leading financial profile, which we used for debt reduction in Q3.”
Mr. Lombardi continued, “Our strong operating results and disciplined use of cash flow during the first nine months of the fiscal year has enabled us to raise our EPS outlook for full-year fiscal 2020. As we look ahead to fiscal 2021, we anticipate continuing to benefit from our diversified portfolio of leading brands which has us well positioned in a continued challenging retailer environment. We expect our robust financial profile, enhanced by our disciplined capital deployment strategy, to continue to create value for our stakeholders. These attributes and our year-to-date performance keep us well positioned to capitalize on our long-term growth prospects,” Mr. Lombardi concluded.
| Fiscal 2020 Full-Year Outlook | ||||||||
| Revenue | $947 to $957 million | |||||||
| Organic Growth Percentage* | Approximately Flat | |||||||
| Adjusted E.P.S.* | $2.85 to $2.87 | |||||||
| Adjusted Free Cash Flow* | $200 million or more hh | |||||||
* See the “About Non-GAAP Financial Measures” section of this report for further presentation information.
Fiscal Q3 2020 Conference Call, Accompanying Slide Presentation and Replay
The Company will host a conference call to review its second quarter results today, February 6, 2020 at 8:30 a.m. ET. The toll-free dial-in numbers are 844-233-9440 within North America and 574-990-1016 outside of North America. The conference ID number is 5006769. The Company provides a live Internet webcast, a slide presentation to accompany the call, as well as an archived replay, all of which can be accessed from the Investor Relations page of the Company's website at www.prestigeconsumerhealthcare.com. The slide presentation can be accessed from the Investor Relations page of the website by clicking on Webcasts and Presentations.
Telephonic replays will be available for one week following the completion of the call and can be accessed at 855-859-2056 within North America and at 404-537-3406 from outside North America. The conference ID is 5006769.
Non-GAAP and Other Financial Information
In addition to financial results reported in accordance with generally accepted accounting principles (GAAP), we have provided certain non-GAAP financial information in this release to aid investors in understanding the Company's performance. Each non-GAAP financial measure is defined and reconciled to its most closely related GAAP financial measure in the “About Non-GAAP Financial Measures” section at the end of this earnings release.
Note Regarding Forward-Looking Statements
This news release contains "forward-looking statements" within the meaning of the federal securities laws that are intended to qualify for the Safe Harbor from liability established by the Private Securities Litigation Reform Act of 1995. "Forward-looking statements" generally can be identified by the use of forward-looking terminology such as "assumptions," "target," "guidance," "prospects," "outlook,"
"plans," "projection," "may," "will," "would," "expect," "intend," "estimate," "anticipate," "believe”, "potential," or "continue" (or the negative or other derivatives of each of these terms) or similar terminology. The "forward-looking statements" include, without limitation, statements regarding the expected consumption trends and market share for the Company’s products, costs and timing of the transition to a new logistics provider, the Company's expectations regarding future operating results including revenues, organic growth, earnings per share and free cash flow, the Company’s disciplined capital allocation, the Company’s ability to create value for its stakeholders and reduce debt and the Company’s ability to position itself for long-term growth. These statements are based on management's estimates and assumptions with respect to future events and financial performance and are believed to be reasonable, though are inherently uncertain and difficult to predict. Actual results could differ materially from those expected as a result of a variety of factors, including the impact of the Company’s advertising and promotional and new product development initiatives, customer inventory management initiatives, general economic and business conditions, fluctuating foreign exchange rates, consumer trends, competitive pressures, the impact of the transition to a new third party logistics provider, and the ability of the Company’s third party manufacturers and logistics providers and suppliers to meet demand for its products and to reduce costs. A discussion of other factors that could cause results to vary is included in the Company's Annual Report on Form 10-K for the year ended March 31, 2019 and other periodic reports filed with the Securities and Exchange Commission.
About Prestige Consumer Healthcare Inc.
Prestige Consumer Healthcare markets, sells, manufactures and distributes consumer healthcare products to retail outlets throughout the U.S. and Canada, Australia, and in certain other international markets. The Company’s diverse portfolio of brands include Monistat® and Summer’s Eve® women's health products, BC® and Goody's® pain relievers, Clear Eyes® eye care products, DenTek® specialty oral care products, Dramamine® motion sickness treatments, Fleet® enemas and glycerin suppositories, Chloraseptic® and Luden's® sore throat treatments and drops, Compound W® wart treatments, Little Remedies® pediatric over-the-counter products, Boudreaux’s Butt Paste® diaper rash ointments, Nix® lice treatment, Debrox® earwax remover, Gaviscon® antacid in Canada, and Hydralyte® rehydration products and the Fess® line of nasal and sinus care products in Australia. Visit the Company's website at www.prestigeconsumerhealthcare.com.
Prestige Consumer Healthcare Inc.
Condensed Consolidated Statements of Income and Comprehensive Income
(Unaudited)
| Three Months Ended December 31, | Nine Months Ended December 31, | |||||||||||||||||||||||||
| (In thousands, except per share data) | 2019 | 2018 | 2019 | 2018 | ||||||||||||||||||||||
| Total revenues | $ | 241,552 | $ | 241,414 | $ | 711,775 | $ | 734,751 | ||||||||||||||||||
| Cost of Sales | ||||||||||||||||||||||||||
| Cost of sales excluding depreciation | 102,900 | 100,997 | 300,318 | 313,713 | ||||||||||||||||||||||
| Cost of sales depreciation | 1,157 | 1,182 | 3,144 | 3,708 | ||||||||||||||||||||||
| Cost of sales | 104,057 | 102,179 | 303,462 | 317,421 | ||||||||||||||||||||||
| Gross profit | 137,495 | 139,235 | 408,313 | 417,330 | ||||||||||||||||||||||
| Operating Expenses | ||||||||||||||||||||||||||
| Advertising and promotion | 33,559 | 34,504 | 107,027 | 108,657 | ||||||||||||||||||||||
| General and administrative | 21,308 | 20,485 | 65,528 | 68,460 | ||||||||||||||||||||||
| Depreciation and amortization | 6,224 | 6,705 | 18,520 | 20,545 | ||||||||||||||||||||||
| Gain on divestiture | — | — | — | (1,284) | ||||||||||||||||||||||
| Total operating expenses | 61,091 | 61,694 | 191,075 | 196,378 | ||||||||||||||||||||||
| Operating income | 76,404 | 77,541 | 217,238 | 220,952 | ||||||||||||||||||||||
| Other (income) expense | ||||||||||||||||||||||||||
| Interest income | (245) | (39) | (320) | (172) | ||||||||||||||||||||||
| Interest expense | 24,520 | 26,366 | 74,092 | 79,509 | ||||||||||||||||||||||
| Other (income) expense, net | (580) | 218 | 695 | 640 | ||||||||||||||||||||||
| Loss on extinguishment of debt | 2,155 | — | 2,155 | — | ||||||||||||||||||||||
| Total other expense | 25,850 | 26,545 | 76,622 | 79,977 | ||||||||||||||||||||||
| Income before income taxes | 50,554 | 50,996 | 140,616 | 140,975 | ||||||||||||||||||||||
| Provision for income taxes | 12,496 | 12,829 | 35,381 | 37,501 | ||||||||||||||||||||||
| Net income | $ | 38,058 | $ | 38,167 | $ | 105,235 | $ | 103,474 | ||||||||||||||||||
| Earnings per share: | ||||||||||||||||||||||||||
| Basic | $ | 0.76 | $ | 0.74 | $ | 2.07 | $ | 1.99 | ||||||||||||||||||
| Diluted | $ | 0.75 | $ | 0.73 | $ | 2.05 | $ | 1.97 | ||||||||||||||||||
| Weighted average shares outstanding: | ||||||||||||||||||||||||||
| Basic | 50,378 | 51,881 | 50,840 | 52,119 | ||||||||||||||||||||||
| Diluted | 50,831 | 52,202 | 51,226 | 52,431 | ||||||||||||||||||||||
| Comprehensive income, net of tax: | ||||||||||||||||||||||||||
| Currency translation adjustments | 3,497 | (2,020) | (311) | (7,139) | ||||||||||||||||||||||
| Total other comprehensive income (loss) | 3,497 | (2,020) | (311) | (7,139) | ||||||||||||||||||||||
| Comprehensive income | $ | 41,555 | $ | 36,147 | $ | 104,924 | $ | 96,335 | ||||||||||||||||||
Prestige Consumer Healthcare Inc.
Condensed Consolidated Balance Sheets
(Unaudited)
(In thousands) | December 31, 2019 | March 31, 2019 | |||||||||
| Assets | |||||||||||
| Current assets | |||||||||||
| Cash and cash equivalents | $ | 28,591 | $ | 27,530 | |||||||
| Accounts receivable, net of allowance of $21,475 and $12,965, respectively | 144,502 | 148,787 | |||||||||
| Inventories | 121,363 | 119,880 | |||||||||
| Prepaid expenses and other current assets | 5,913 | 4,741 | |||||||||
| Total current assets | 300,369 | 300,938 | |||||||||
| Property, plant and equipment, net | 53,233 | 51,176 | |||||||||
| Operating lease right-of-use asset | 31,342 | — | |||||||||
| Finance lease right-of-use assets, net | 5,895 | — | |||||||||
| Goodwill | 577,635 | 578,583 | |||||||||
| Intangible assets, net | 2,491,539 | 2,507,210 | |||||||||
| Other long-term assets | 4,189 | 3,129 | |||||||||
| Total Assets | $ | 3,464,202 | $ | 3,441,036 | |||||||
| Liabilities and Stockholders' Equity | |||||||||||
| Current liabilities | |||||||||||
| Accounts payable | $ | 50,408 | $ | 56,560 | |||||||
| Accrued interest payable | 14,482 | 9,756 | |||||||||
| Operating lease liabilities, current portion | 6,377 | — | |||||||||
| Finance lease liabilities, current portion | 1,159 | — | |||||||||
| Other accrued liabilities | 76,610 | 60,663 | |||||||||
| Total current liabilities | 149,036 | 126,979 | |||||||||
| Long-term debt, net | 1,701,313 | 1,798,598 | |||||||||
| Deferred income tax liabilities | 407,776 | 399,575 | |||||||||
| Long-term operating lease liabilities, net of current portion | 26,200 | — | |||||||||
| Long-term finance lease liabilities, net of current portion | 4,725 | — | |||||||||
| Other long-term liabilities | 18,658 | 20,053 | |||||||||
| Total Liabilities | 2,307,708 | 2,345,205 | |||||||||
| Stockholders' Equity | |||||||||||
| Preferred stock - $0.01 par value | |||||||||||
| Authorized - 5,000 shares | |||||||||||
| Issued and outstanding - None | — | — | |||||||||
| Common stock - $0.01 par value | |||||||||||
| Authorized - 250,000 shares | |||||||||||
| Issued - 53,779 shares at December 31, 2019 and 53,670 shares at March 31, 2019 | 537 | 536 | |||||||||
| Additional paid-in capital | 485,838 | 479,150 | |||||||||
| Treasury stock, at cost - 3,525 shares at December 31, 2019 and 1,871 shares at March 31, 2019 | (110,878) | (59,928) | |||||||||
| Accumulated other comprehensive loss, net of tax | (26,058) | (25,747) | |||||||||
| Retained earnings | 807,055 | 701,820 | |||||||||
| Total Stockholders' Equity | 1,156,494 | 1,095,831 | |||||||||
| Total Liabilities and Stockholders' Equity | $ | 3,464,202 | $ | 3,441,036 | |||||||
Prestige Consumer Healthcare Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
| Nine Months Ended December 31, | |||||||||||
| (In thousands) | 2019 | 2018 | |||||||||
| Operating Activities | |||||||||||
| Net income | $ | 105,235 | $ | 103,474 | |||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Depreciation and amortization | 21,664 | 24,253 | |||||||||
| Gain on divestiture | — | (1,284) | |||||||||
| Loss on disposal of property and equipment | 184 | 197 | |||||||||
| Deferred income taxes | 7,383 | 3,309 | |||||||||
| Amortization of debt origination costs | 2,766 | 4,543 | |||||||||
| Stock-based compensation costs | 5,682 | 6,160 | |||||||||
| Loss on extinguishment of debt | 2,155 | — | |||||||||
| Non-cash operating lease cost | 6,117 | — | |||||||||
| Interest expense relating to ROU assets | 34 | — | |||||||||
| Other | — | 247 | |||||||||
| Changes in operating assets and liabilities: | |||||||||||
| Accounts receivable | 4,624 | 5,398 | |||||||||
| Inventories | (817) | (11,081) | |||||||||
| Prepaid expenses and other current assets | (879) | 4,073 | |||||||||
| Accounts payable | (6,091) | (12,787) | |||||||||
| Accrued liabilities | 20,724 | 13,260 | |||||||||
| Operating lease liabilities | (6,430) | — | |||||||||
| Other | (1,353) | (1,325) | |||||||||
| Net cash provided by operating activities | 160,998 | 138,437 | |||||||||
| Investing Activities | |||||||||||
| Purchases of property, plant and equipment | (9,055) | (7,139) | |||||||||
| Escrow receipt | 750 | — | |||||||||
| Proceeds from divestiture | — | 65,912 | |||||||||
| Net cash (used in) provided by investing activities | (8,305) | 58,773 | |||||||||
| Financing Activities | |||||||||||
| Proceeds from issuance of 5.125% Senior Notes | 400,000 | — | |||||||||
| Repayment of 5.375% Senior Notes | (400,000) | — | |||||||||
| Term loan repayments | (21,000) | (155,000) | |||||||||
| Borrowings under revolving credit agreement | 45,000 | 45,000 | |||||||||
| Repayments under revolving credit agreement | (120,000) | (45,000) | |||||||||
| Payment of debt costs | (5,793) | — | |||||||||
| Payments of finance leases | (252) | — | |||||||||
| Proceeds from exercise of stock options | 1,007 | 2,931 | |||||||||
| Fair value of shares surrendered as payment of tax withholding | (974) | (2,281) | |||||||||
| Repurchase of common stock | (49,976) | (49,978) | |||||||||
| Net cash used in financing activities | (151,988) | (204,328) | |||||||||
| Effects of exchange rate changes on cash and cash equivalents | 356 | (758) | |||||||||
| Increase in cash and cash equivalents | 1,061 | (7,876) | |||||||||
| Cash and cash equivalents - beginning of period | 27,530 | 32,548 | |||||||||
| Cash and cash equivalents - end of period | $ | 28,591 | $ | 24,672 | |||||||
| Interest paid | $ | 66,305 | $ | 69,955 | |||||||
| Income taxes paid | $ | 21,212 | $ | 24,404 | |||||||
Prestige Consumer Healthcare Inc.
Condensed Consolidated Statements of Income
Business Segments
(Unaudited)
| Three Months Ended December 31, 2019 | |||||||||||||||||||||||
| (In thousands) | North American OTC Healthcare | International OTC Healthcare | Household Cleaning | Consolidated | |||||||||||||||||||
| Total segment revenues* | $ | 214,892 | $ | 26,660 | $ | — | $ | 241,552 | |||||||||||||||
| Cost of sales | 93,937 | 10,120 | — | 104,057 | |||||||||||||||||||
| Gross profit | 120,955 | 16,540 | — | 137,495 | |||||||||||||||||||
| Advertising and promotion | 29,025 | 4,534 | — | 33,559 | |||||||||||||||||||
| Contribution margin | $ | 91,930 | $ | 12,006 | $ | — | 103,936 | ||||||||||||||||
| Other operating expenses | 27,532 | ||||||||||||||||||||||
| Operating income | 76,404 | ||||||||||||||||||||||
| Other expense | 25,850 | ||||||||||||||||||||||
| Income before income taxes | 50,554 | ||||||||||||||||||||||
| Provision for income taxes | 12,496 | ||||||||||||||||||||||
| Net income | $ | 38,058 | |||||||||||||||||||||
*Intersegment revenues of $0.6 million were eliminated from the North American OTC Healthcare segment.
| Nine Months Ended December 31, 2019 | |||||||||||||||||||||||
| (In thousands) | North American OTC Healthcare | International OTC Healthcare | Household Cleaning | Consolidated | |||||||||||||||||||
| Total segment revenues* | $ | 639,554 | $ | 72,221 | $ | — | $ | 711,775 | |||||||||||||||
| Cost of sales | 275,679 | 27,783 | — | 303,462 | |||||||||||||||||||
| Gross profit | 363,875 | 44,438 | — | 408,313 | |||||||||||||||||||
| Advertising and promotion | 94,634 | 12,393 | — | 107,027 | |||||||||||||||||||
| Contribution margin | $ | 269,241 | $ | 32,045 | $ | — | 301,286 | ||||||||||||||||
| Other operating expenses | 84,048 | ||||||||||||||||||||||
| Operating income | 217,238 | ||||||||||||||||||||||
| Other expense | 76,622 | ||||||||||||||||||||||
| Income before income taxes | 140,616 | ||||||||||||||||||||||
| Provision for income taxes | 35,381 | ||||||||||||||||||||||
| Net income | $ | 105,235 | |||||||||||||||||||||
*Intersegment revenues of $2.1 million were eliminated from the North American OTC Healthcare segment.
| Three Months Ended December 31, 2018 | |||||||||||||||||||||||
| (In thousands) | North American OTC Healthcare | International OTC Healthcare | Household Cleaning | Consolidated | |||||||||||||||||||
| Total segment revenues* | $ | 216,776 | $ | 24,638 | $ | — | $ | 241,414 | |||||||||||||||
| Cost of sales | 91,594 | 10,585 | — | 102,179 | |||||||||||||||||||
| Gross profit | 125,182 | 14,053 | — | 139,235 | |||||||||||||||||||
| Advertising and promotion | 30,316 | 4,188 | — | 34,504 | |||||||||||||||||||
| Contribution margin | $ | 94,866 | $ | 9,865 | $ | — | 104,731 | ||||||||||||||||
| Other operating expenses | 27,190 | ||||||||||||||||||||||
| Operating income | 77,541 | ||||||||||||||||||||||
| Other expense | 26,545 | ||||||||||||||||||||||
| Income before income taxes | 50,996 | ||||||||||||||||||||||
| Provision for income taxes | 12,829 | ||||||||||||||||||||||
| Net income | $ | 38,167 | |||||||||||||||||||||
* Intersegment revenues of $1.3 million were eliminated from the North American OTC Healthcare segment.
| Nine Months Ended December 31, 2018 | |||||||||||||||||||||||
| (In thousands) | North American OTC Healthcare | International OTC Healthcare | Household Cleaning | Consolidated | |||||||||||||||||||
| Total segment revenues* | $ | 647,501 | $ | 67,439 | $ | 19,811 | $ | 734,751 | |||||||||||||||
| Cost of sales | 272,754 | 28,079 | 16,588 | 317,421 | |||||||||||||||||||
| Gross profit | 374,747 | 39,360 | 3,223 | 417,330 | |||||||||||||||||||
| Advertising and promotion | 96,899 | 11,328 | 430 | 108,657 | |||||||||||||||||||
| Contribution margin | $ | 277,848 | $ | 28,032 | $ | 2,793 | 308,673 | ||||||||||||||||
| Other operating expenses | 87,721 | ||||||||||||||||||||||
| Operating income | 220,952 | ||||||||||||||||||||||
| Other expense | 79,977 | ||||||||||||||||||||||
| Income before income taxes | 140,975 | ||||||||||||||||||||||
| Provision for income taxes | 37,501 | ||||||||||||||||||||||
| Net income | $ | 103,474 | |||||||||||||||||||||
* Intersegment revenues of $5.6 million were eliminated from the North American OTC Healthcare segment.
About Non-GAAP Financial Measures
In addition to financial results reported in accordance with GAAP, we disclose certain Non-GAAP financial measures ("NGFMs"), including, but not limited to, Non-GAAP Organic Revenues, Non-GAAP Organic Revenue Growth Percentage, Non-GAAP Adjusted Gross Margin, Non-GAAP Adjusted Gross Margin Percentage, Non-GAAP Adjusted General and Administrative Expense, Non-GAAP Adjusted General and Administrative Expense Percentage, Non-GAAP EBITDA, Non-GAAP EBITDA Margin, Non-GAAP Adjusted EBITDA, Non-GAAP Adjusted EBITDA Margin, Non-GAAP Adjusted Net Income, Non-GAAP Adjusted EPS, Non-GAAP Free Cash Flow, Non-GAAP Adjusted Free Cash Flow and Net Debt. We use these NGFMs internally, along with GAAP information, in evaluating our operating performance and in making financial and operational decisions. We believe that the presentation of these NGFMs provides investors with greater transparency, and provides a more complete understanding of our business than could be obtained absent these disclosures, because the supplemental data relating to our financial condition and results of operations provides additional ways to view our operation when considered with both our GAAP results and the reconciliations below. In addition, we believe that the presentation of each of these NGFMs is useful to investors for period-to-period comparisons of results in assessing shareholder value, and we use these NGFMs internally to evaluate the performance of our personnel and also to evaluate our operating performance and compare our performance to that of our competitors.
These NGFMs are not in accordance with GAAP, should not be considered as a measure of profitability or liquidity, and may not be directly comparable to similarly titled NGFMs reported by other companies. These NGFMs have limitations and they should not be considered in isolation from or as an alternative to their most closely related GAAP measures reconciled below. Investors should not rely on any single financial measure when evaluating our business. We recommend investors review the GAAP financial measures included in this earnings release. When viewed in conjunction with our GAAP results and the reconciliations below, we believe these NGFMs provide greater transparency and a more complete understanding of factors affecting our business than GAAP measures alone.
NGFMs Defined
We define our NGFMs presented herein as follows:
•Non-GAAP Organic Revenues: GAAP Total Revenues excluding revenues associated with divestiture, allocated cost that remain after divestiture and impact of foreign currency exchange rates in the periods presented.
•Non-GAAP Organic Revenue Growth Percentage: Calculated as the change in Non-GAAP Organic Revenues from prior year divided by prior year Non-GAAP Organic Revenues.
•Non-GAAP Adjusted Gross Margin: GAAP Gross Profit minus certain transition and other costs associated with new warehouse and divestiture.
•Non-GAAP Adjusted Gross Margin Percentage: Calculated as Non-GAAP Adjusted Gross Margin divided by GAAP Total Revenues.
•Non-GAAP Adjusted General and Administrative Expense: GAAP General and Administrative expenses minus certain transition and divestiture-related costs.
•Non-GAAP Adjusted General and Administrative Expense Percentage: Calculated as Non-GAAP Adjusted General and Administrative expense divided by GAAP Total Revenues.
•Non-GAAP EBITDA: GAAP Net Income (Loss) before net interest expense (income), income taxes provision (benefit), and depreciation and amortization.
•Non-GAAP EBITDA Margin: Calculated as Non-GAAP EBITDA divided by GAAP Total Revenues.
•Non-GAAP Adjusted EBITDA: Non-GAAP EBITDA before certain transition, other costs associated with new warehouse and divestiture, and loss on extinguishment of debt.
•Non-GAAP Adjusted EBITDA Margin: Calculated as Non-GAAP Adjusted EBITDA divided by GAAP Total Revenues.
•Non-GAAP Adjusted Net Income: GAAP Net Income (Loss) before certain transition, other costs associated with new warehouse and divestiture, and loss on extinguishment of debt.
•Non-GAAP Adjusted EPS: Calculated as Non-GAAP Adjusted Net Income, divided by the weighted average number of common and potential common shares outstanding during the period.
•Non-GAAP Free Cash Flow: GAAP Net cash provided by operating activities less cash paid for capital expenditures.
•Non-GAAP Adjusted Free Cash Flow: Non-GAAP Free Cash Flow plus cash payments made for transition and other costs associated with new warehouse and divestiture.
•Net Debt: Calculated as total principal amount of debt outstanding ($1,717,000 at December 31, 2019) less cash and cash equivalents ($28,591 at December 31, 2019). Amounts in thousands.
The following tables set forth the reconciliations of each of our NGFMs to their most directly comparable financial measures presented in accordance with GAAP.
Reconciliation of GAAP Total Revenues to Non-GAAP Organic Revenues and related Non-GAAP Organic Revenue Growth percentage:
| Three Months Ended December 31, | Nine Months Ended December 31, | ||||||||||||||||||||||
| 2019 | 2018 | 2019 | 2018 | ||||||||||||||||||||
| (In thousands) | |||||||||||||||||||||||
| GAAP Total Revenues | $ | 241,552 | $ | 241,414 | $ | 711,775 | $ | 734,751 | |||||||||||||||
| Revenue Growth | 0.1 | % | (3.1) | % | |||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Revenues associated with divestiture | — | — | — | (19,811) | |||||||||||||||||||
| Allocated costs that remain after divestiture | — | — | — | (659) | |||||||||||||||||||
| Impact of foreign currency exchange rates | — | (977) | — | (3,534) | |||||||||||||||||||
| Total adjustments | — | (977) | — | (24,004) | |||||||||||||||||||
| Non-GAAP Organic Revenues | $ | 241,552 | $ | 240,437 | $ | 711,775 | $ | 710,747 | |||||||||||||||
| Non-GAAP Organic Revenue Growth | 0.5 | % | 0.1 | % | |||||||||||||||||||
Reconciliation of GAAP Gross Profit to Non-GAAP Adjusted Gross Margin and related Non-GAAP Adjusted Gross Margin percentage:
| Three Months Ended December 31, | Nine Months Ended December 31, | ||||||||||||||||||||||
| 2019 | 2018 | 2019 | 2018 | ||||||||||||||||||||
| (In thousands) | |||||||||||||||||||||||
| GAAP Total Revenues | $ | 241,552 | $ | 241,414 | $ | 711,775 | $ | 734,751 | |||||||||||||||
| GAAP Gross Profit | $ | 137,495 | $ | 139,235 | $ | 408,313 | $ | 417,330 | |||||||||||||||
| GAAP Gross Profit as a Percentage of GAAP Total Revenue | 56.9 | % | 57.7 | % | 57.4 | % | 56.8 | % | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
Transition and other costs associated with new warehouse and divestiture (1) | 2,555 | — | 3,962 | 170 | |||||||||||||||||||
| Total adjustments | 2,555 | — | 3,962 | 170 | |||||||||||||||||||
| Non-GAAP Adjusted Gross Margin | $ | 140,050 | $ | 139,235 | $ | 412,275 | $ | 417,500 | |||||||||||||||
| Non-GAAP Adjusted Gross Margin as a Percentage of GAAP Total Revenues | 58.0 | % | 57.7 | % | 57.9 | % | 56.8 | % | |||||||||||||||
(1) Items related to new warehouse represent costs to transition to the new warehouse and duplicate costs incurred during the transition. Items related to divestiture represent costs related to divesting of assets sold.
Reconciliation of GAAP General and Administrative Expense and related GAAP General and Administrative Expense percentage to Non-GAAP Adjusted General and Administrative Expense and related Non-GAAP Adjusted General and Administrative Expense percentage:
| Three Months Ended December 31, | Nine Months Ended December 31, | ||||||||||||||||||||||
| 2019 | 2018 | 2019 | 2018 | ||||||||||||||||||||
| (In thousands) | |||||||||||||||||||||||
| GAAP General and Administrative Expense | $ | 21,308 | $ | 20,485 | $ | 65,528 | $ | 68,460 | |||||||||||||||
| GAAP General and Administrative Expense as a Percentage of GAAP Total Revenue | 8.8 | % | 8.5 | % | 9.2 | % | 9.3 | % | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
Transition and other costs associated with divestiture (1) | — | — | — | 4,272 | |||||||||||||||||||
| Total adjustments | — | — | — | 4,272 | |||||||||||||||||||
| Non-GAAP Adjusted General and Administrative Expense | $ | 21,308 | $ | 20,485 | $ | 65,528 | $ | 64,188 | |||||||||||||||
| Non-GAAP Adjusted General and Administrative Expense Percentage as a Percentage of GAAP Total Revenues | 8.8 | % | 8.5 | % | 9.2 | % | 8.7 | % | |||||||||||||||
(1) Items related to divestiture represent costs related to divesting of assets sold, including (but not limited to) costs to exit or convert contractual obligations, severance and consulting costs; and certain costs related to the consummation of the divestiture process such as legal and other related professional fees.
Reconciliation of GAAP Net Income to Non-GAAP EBITDA and related Non-GAAP EBITDA Margin, Non-GAAP Adjusted EBITDA and related Non-GAAP Adjusted EBITDA Margin:
| Three Months Ended December 31, | Nine Months Ended December 31, | ||||||||||||||||||||||
| 2019 | 2018 | 2019 | 2018 | ||||||||||||||||||||
| (In thousands) | |||||||||||||||||||||||
| GAAP Net Income | $ | 38,058 | $ | 38,167 | $ | 105,235 | $ | 103,474 | |||||||||||||||
| Interest expense, net | 24,275 | 26,327 | 73,772 | 79,337 | |||||||||||||||||||
| Provision for income taxes | 12,496 | 12,829 | 35,381 | 37,501 | |||||||||||||||||||
| Depreciation and amortization | 7,381 | 7,887 | 21,664 | 24,253 | |||||||||||||||||||
| Non-GAAP EBITDA | 82,210 | 85,210 | 236,052 | 244,565 | |||||||||||||||||||
| Non-GAAP EBITDA Margin | 34.0 | % | 35.3 | % | 33.2 | % | 33.3 | % | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
Transition and other costs associated with new warehouse and divestiture in Cost of Goods Sold (1) | 2,555 | — | 3,962 | 170 | |||||||||||||||||||
Transition and other costs associated with divestiture in General and Administrative Expense (2) | — | — | — | 4,272 | |||||||||||||||||||
| Loss on extinguishment of debt | 2,155 | — | 2,155 | — | |||||||||||||||||||
| Gain on divestiture | — | — | — | (1,284) | |||||||||||||||||||
| Total adjustments | 4,710 | — | 6,117 | 3,158 | |||||||||||||||||||
| Non-GAAP Adjusted EBITDA | $ | 86,920 | $ | 85,210 | $ | 242,169 | $ | 247,723 | |||||||||||||||
| Non-GAAP Adjusted EBITDA Margin | 36.0 | % | 35.3 | % | 34.0 | % | 33.7 | % | |||||||||||||||
(1) Items related to new warehouse represent costs to transition to the new warehouse and duplicate costs incurred during the transition. Items related to divestiture represent costs related to divesting of assets sold.
(2) Items related to divestiture represent costs related to divesting of assets sold, including (but not limited to) costs to exit or convert contractual obligations, severance and consulting costs; and certain costs related to the consummation of the divestiture process such as legal and other related professional fees.
Reconciliation of GAAP Net Income to Non-GAAP Adjusted Net Income and related Non-GAAP Adjusted Earnings Per Share:
| Three Months Ended December 31, | Nine Months Ended December 31, | ||||||||||||||||||||||||||||||||||
| 2019 | 2019 Adjusted EPS | 2018 | 2018 Adjusted EPS | 2019 | 2019 Adjusted EPS | 2018 | 2018 Adjusted EPS | ||||||||||||||||||||||||||||
| (In thousands, except per share data) | |||||||||||||||||||||||||||||||||||
| GAAP Net Income | $ | 38,058 | $ | 0.75 | $ | 38,167 | $ | 0.73 | $ | 105,235 | $ | 2.05 | $ | 103,474 | $ | 1.97 | |||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||||||||
Transition and other costs associated with new warehouse and divestiture in Cost of Goods Sold (1) | 2,555 | 0.05 | — | — | 3,962 | 0.08 | 170 | — | |||||||||||||||||||||||||||
Transition and other costs associated with divestiture in General and Administrative Expense (2) | — | — | — | — | — | — | 4,272 | 0.08 | |||||||||||||||||||||||||||
| Loss on extinguishment of debt | 2,155 | 0.04 | — | — | 2,155 | 0.04 | — | ||||||||||||||||||||||||||||
| Gain on divestiture | — | — | — | — | — | — | (1,284) | (0.02) | |||||||||||||||||||||||||||
| Accelerated amortization of debt origination costs | — | — | — | — | — | — | 706 | 0.01 | |||||||||||||||||||||||||||
Tax impact of adjustments (3) | (1,196) | (0.02) | — | — | (1,554) | (0.03) | 420 | 0.01 | |||||||||||||||||||||||||||
Normalized tax rate adjustment (4) | (345) | (0.01) | — | — | (335) | (0.01) | 415 | 0.01 | |||||||||||||||||||||||||||
| Total adjustments | 3,169 | 0.06 | — | — | 4,228 | 0.08 | 4,699 | 0.09 | |||||||||||||||||||||||||||
| Non-GAAP Adjusted Net Income and Adjusted EPS | $ | 41,227 | $ | 0.81 | $ | 38,167 | $ | 0.73 | $ | 109,463 | $ | 2.14 | $ | 108,173 | $ | 2.06 | |||||||||||||||||||
Note: Amounts may not add due to rounding.
(1) Items related to new warehouse represent costs to transition to the new warehouse and duplicate costs incurred during the transition. Items related to divestiture represent costs related to divesting of assets sold.
(2) Items related to divestiture represent costs related to divesting of assets sold, including (but not limited to) costs to exit or convert contractual obligations, severance and consulting costs; and certain costs related to the consummation of the divestiture process such as legal and other related professional fees.
(3) The income tax adjustments are determined using applicable rates in the taxing jurisdictions in which the above adjustments relate and includes both current and deferred income tax expense (benefit) based on the specific nature of the specific Non-GAAP performance measure.
(4) Income tax adjustment to adjust for discrete income tax items.
Reconciliation of GAAP Net Income to Non-GAAP Free Cash Flow and Non-GAAP Adjusted Free Cash Flow:
| Three Months Ended December 31, | Nine Months Ended December 31, | ||||||||||||||||||||||
| 2019 | 2018 | 2019 | 2018 | ||||||||||||||||||||
| (In thousands) | |||||||||||||||||||||||
| GAAP Net Income | $ | 38,058 | $ | 38,167 | $ | 105,235 | $ | 103,474 | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Adjustments to reconcile net income to net cash provided by operating activities as shown in the Statement of Cash Flows | 17,089 | 14,371 | 45,985 | 37,425 | |||||||||||||||||||
| Changes in operating assets and liabilities as shown in the Statement of Cash Flows | 2,851 | (9,208) | 9,778 | (2,462) | |||||||||||||||||||
| Total adjustments | 19,940 | 5,163 | 55,763 | 34,963 | |||||||||||||||||||
| GAAP Net cash provided by operating activities | 57,998 | 43,330 | 160,998 | 138,437 | |||||||||||||||||||
| Purchases of property and equipment | (3,233) | (2,065) | (9,055) | (7,139) | |||||||||||||||||||
| Non-GAAP Free Cash Flow | 54,765 | 41,265 | 151,943 | 131,298 | |||||||||||||||||||
Transition and other payments associated with new warehouse and divestiture (1) | 1,517 | 3,284 | 2,327 | 10,902 | |||||||||||||||||||
| Additional income tax payments associated with divestiture | — | 12,656 | — | 12,656 | |||||||||||||||||||
| Non-GAAP Adjusted Free Cash Flow | $ | 56,282 | $ | 57,205 | $ | 154,270 | $ | 154,856 | |||||||||||||||
(1) Payments related to new warehouse represent costs to transition to the new warehouse and duplicate costs incurred during the transition. Payments related to divestiture represent costs related to divesting of assets sold, including (but not limited to) costs to exit or convert contractual obligations, severance and consulting costs; and certain costs related to the consummation of the divestiture process such as legal and other related professional fees.
Outlook for Fiscal Year 2020:
Reconciliation of Projected GAAP EPS to Projected Non-GAAP Adjusted EPS:
| 2020 Projected EPS | |||||||||||
| Low | High | ||||||||||
| Projected FY'20 GAAP EPS | $ | 2.67 | $ | 2.69 | |||||||
| Adjustments: | |||||||||||
Integration of new logistics provider (1) | 0.15 | 0.15 | |||||||||
| Loss on extinguishment of debt | 0.03 | 0.03 | |||||||||
| Total Adjustments | 0.18 | 0.18 | |||||||||
| Projected Non-GAAP Adjusted EPS | $ | 2.85 | $ | 2.87 | |||||||
(1) Represents costs to integrate our new logistics provider into our operations.
Reconciliation of Projected GAAP Net cash provided by operating activities to Projected Non-GAAP Adjusted Free Cash Flow:
| 2020 Projected Free Cash Flow | |||||
| (In millions) | |||||
| Projected FY'20 GAAP Net cash provided by operating activities | $ | 205 | |||
| Additions to property and equipment for cash | (15) | ||||
| Projected Non-GAAP Free Cash Flow | 190 | ||||
| Payments associated with integration of new logistics provider | 10 | ||||
| Projected Non-GAAP Adjusted Free Cash Flow | $ | 200 | |||