- Grew Net sales for the quarter by 2.1% and organic Net sales
by 3.8% with organic growth in both Battery and Auto
Care.1
- Gross margin for the first quarter was 36.8% and 40.0% as
adjusted, a 50 bps improvement over prior year Adjusted Gross
margin.1
- Delivered Earnings per share of $0.30 and Adjusted Earnings per share of
$0.67, an increase of 14% on an
adjusted basis.1
- Reduced net leverage to 4.7 times driven by debt pay down
and Adjusted EBITDA growth.1
- Increases organic Net sales fiscal year outlook to 2% to 3%
and reaffirms outlook for Adjusted Earnings per share and Adjusted
EBITDA.1
ST.
LOUIS, Mo., Feb. 4, 2025
/PRNewswire/ -- Energizer Holdings, Inc. (NYSE:
ENR) today announced results for the first fiscal quarter
ended December 31, 2024.
"We are very pleased to have started fiscal 2025 with a strong
top and bottom line performance as we continued to execute our
strategies successfully," said Mark
LaVigne, Chief Executive Officer. "Net sales increased 2.1%
and organic Net sales grew 3.8%, with organic growth across both
Batteries and Auto Care. We are particularly pleased to have
delivered mid-single digit growth in Adjusted EBITDA and 14% growth
in Adjusted Earnings per share."
"The earnings expansion drove another quarter of solid free cash
flow, enabling debt pay down for the 10th consecutive quarter. We
also continued to invest behind building and scaling the
capabilities necessary to drive consistent growth in areas like
innovation, distribution and digital commerce."
"Our strong start to the year adds to our confidence that we are
executing the right strategies to deliver on our fiscal 2025
financial targets and generate consistent annual earnings growth
and long-term shareholder value."
Top-Line Performance
For the quarter, we had Net sales of $731.7 million compared to $716.6 million in the prior year period.
|
First
Quarter
|
|
% Chg
|
Net sales -
FY'24
|
$
716.6
|
|
|
Organic
|
27.0
|
|
3.8 %
|
Change in
hyperinflationary markets
|
(5.3)
|
|
(0.7) %
|
Impact of
currency
|
(6.6)
|
|
(1.0) %
|
Net sales -
FY'25
|
$
731.7
|
|
2.1 %
|
Organic Net sales increased 3.8% primarily due to the following
items:
- New and expanded distribution drove volume increases in Battery
& Lights of approximately 3.8%;
- Hurricanes generated approximately $10
million of incremental volume in the quarter, or roughly
1.4% in organic growth; and
- Volume increases in Auto Care were driven by distribution
gains, international market expansion and digital economy growth,
partially offset by an earlier shift in holiday orders, resulting
in organic growth of 0.5%.
- Partially offsetting the increased volumes were planned
strategic pricing and promotional investments of 1.9%.
Gross Margin
Gross margin percentage on a reported basis was 36.8% versus
37.3% in the prior year. Excluding the current year and prior year
restructuring and network transition costs and the prior year
restructuring and integration costs, Adjusted Gross margin was
40.0% in fiscal 2025, compared to the prior year Adjusted Gross
margin of 39.5%.(1)
|
First
Quarter
|
Gross margin - FY'24
Reported
|
37.3 %
|
Prior year impact of
restructuring and integration costs
|
2.2 %
|
Gross margin -
FY'24 Adjusted(1)
|
39.5 %
|
Project Momentum
initiatives
|
2.1 %
|
Product cost
impacts
|
0.3 %
|
Pricing
|
(1.2) %
|
Currency impacts,
including hyperinflationary markets
|
(0.7) %
|
Gross margin - FY'25
Adjusted(1)
|
40.0 %
|
Current year impact of
restructuring and network transition costs
|
(3.2) %
|
Gross margin - FY'25
Reported
|
36.8 %
|
Adjusted Gross margin improvement was largely driven by Project
Momentum which delivered savings of approximately $16 million in the quarter as well as a slight
improvement in product cost inputs year-over year. This benefit was
partially offset by planned strategic pricing and promotional
investments noted above as well as unfavorable currency
impacts.(1)
Selling, General and Administrative Expense
(SG&A)
SG&A, excluding restructuring and acquisition costs, was
16.3% of Net sales for the first quarter, or $119.2 million, compared to 16.4%, or
$117.8 million in the prior year. The
year-over-year dollar increase was primarily driven by increased
depreciation expense related to our digital transformation
initiatives and increased legal fees. The increase was partially
offset by Project Momentum savings of approximately $3 million in the quarter as well as lower
factoring and environmental expense.(1)
Advertising and Promotion Expense (A&P)
A&P expense increased $6.4
million for the first fiscal quarter to 7.3% of Net sales,
compared to 6.6% in the prior year. The year-over-year increase was
primarily driven by increased investment behind our brands and
business to support the key holiday season.
Earnings Per Share
and Adjusted EBITDA
|
First
Quarter
|
(In millions, except
per share data)
|
2025
|
|
2024
|
Net earnings
|
$
22.3
|
|
$
1.9
|
Diluted net earnings
per common share
|
$
0.30
|
|
$
0.03
|
|
|
|
|
Adjusted Net
earnings(1)
|
$
49.4
|
|
$
42.5
|
Adjusted Diluted net
earnings per common share(1)
|
$
0.67
|
|
$
0.59
|
Adjusted
EBITDA(1)
|
$
140.7
|
|
$
132.9
|
|
|
|
|
Currency neutral
Adjusted Diluted net earnings per common
share(1)
|
$
0.65
|
|
|
Currency neutral
Adjusted EBITDA(1)
|
$
139.2
|
|
|
Net earnings, Earnings per share, Adjusted Earnings per share
and Adjusted EBITDA were positively impacted in the quarter by the
increase in organic Net sales and savings from Project Momentum.
These improvements were partially offset by higher SG&A and
A&P spend. Net earnings and Earnings per share further
benefited from reduced Interest expense from lower debt balance
year-over-year.
Free cash flow and Capital allocation
- Operating cash flow for the first quarter was $77.0 million, and Free cash flow was
$42.4 million, or 5.8% of Net
sales.
- Dividend payments in the quarter were approximately
$24 million, or $0.30 per common share.
- Long-term debt pay down in the first quarter was approximately
$25 million. Net debt to Adjusted
EBITDA was 4.7 times as of December 31,
2024.
Financial Outlook and Assumptions for Fiscal Year
2025(1)
For fiscal 2025, we expect reported Net sales to be up 1% to 2%
and we are increasing our outlook for organic Net sales to be up 2%
to 3%. We continue to expect Adjusted EBITDA to be in the range of
$625 million to $645 million and Adjusted earnings per share to
be in the range of $3.45 to
$3.65. In the second quarter we
expect reported Net sales to be flat to up 1%, organic Net sales to
be up 2% to 3%, and Adjusted earnings per share within the range of
$0.60 to $0.70.
Webcast Information
In conjunction with this announcement, the Company will hold an
investor conference call beginning at 10:00
a.m. Eastern Time today. The call will focus on first fiscal
quarter earnings and recent trends in the business. All interested
parties may access a live webcast of this conference call at
www.energizerholdings.com, under "Investors" and "Events and
Presentations" tabs or by using the following link:
https://app.webinar.net/njQrwYywEJa
For those unable to participate during the live webcast, a
replay will be available on www.energizerholdings.com, under
"Investors," "Events and Presentations," and "Past Events"
tabs.
____________________
|
(1) See Press Release
attachments and supplemental schedules for additional information,
including the GAAP and Non-GAAP reconciliations.
|
# # #
This document contains both historical and forward-looking
statements. Forward-looking statements are not based on historical
facts but instead reflect our expectations, estimates or
projections concerning future results or events, including, without
limitation, the future sales, gross margins, costs, earnings, cash
flows, tax rates and performance of the Company. These statements
generally can be identified by the use of forward-looking words or
phrases such as "believe," "expect," "expectation," "anticipate,"
"may," "could," "will," "intend," "belief," "estimate," "plan,"
"target," "predict," "likely," "should," "forecast," "outlook," or
other similar words or phrases. These statements are not guarantees
of performance and are inherently subject to known and unknown
risks, uncertainties and assumptions that are difficult to predict
and could cause our actual results to differ materially from those
indicated by those statements. We cannot assure you that any of our
expectations, estimates or projections will be achieved. The
forward-looking statements included in this document are only made
as of the date of this document and we disclaim any obligation to
publicly update any forward-looking statement to reflect subsequent
events or circumstances. All forward-looking statements should be
evaluated with the understanding of their inherent uncertainty.
Numerous factors could cause our actual results and events to
differ materially from those expressed or implied by
forward-looking statements, including, without limitation:
- Global economic and financial market conditions beyond our
control might materially and negatively impact us.
- Competition in our product categories might hinder our ability
to execute our business strategy, achieve profitability, or
maintain relationships with existing customers.
- Changes in the retail environment and consumer preferences
could adversely affect our business, financial condition and
results of operations.
- Loss or impairment of the reputation of our Company or our
leading brands or failure of our marketing plans could have an
adverse effect on our business.
- Loss of any of our principal customers could significantly
decrease our sales and profitability.
- Our ability to meet our growth targets depends on successful
product, marketing and operations innovation and successful
responses to competitive innovation and changing consumer
habits.
- We are subject to risks related to our international
operations, including currency fluctuations, which could adversely
affect our results of operations.
- We must successfully manage the demand, supply, and operational
challenges brought on by any disease outbreak, including epidemics,
pandemics, or similar widespread public health concerns.
- If we fail to protect our intellectual property rights,
competitors may manufacture and market similar products, which
could adversely affect our market share and results of
operations.
- Changes in production costs, including raw material prices and
transportation costs, from inflation or otherwise, have adversely
affected, and in the future could erode, our profit margins and
negatively impact operating results.
- Our reliance on certain significant suppliers subjects us to
numerous risks, including possible interruptions in supply, which
could adversely affect our business.
- Our business is vulnerable to the availability of raw
materials, our ability to forecast customer demand and our ability
to manage production capacity.
- The manufacturing facilities, supply channels or other business
operations of the Company and our suppliers may be subject to
disruption from events beyond our control.
- Our future results may be affected by our operational
execution, including our ability to achieve cost savings as a
result of any current or future restructuring efforts.
- If our goodwill and indefinite-lived intangible assets become
impaired, we will be required to record impairment charges, which
may be significant.
- Sales of certain of our products are seasonal and adverse
weather conditions during our peak selling seasons for certain auto
care products could have a material adverse effect.
- A failure of a key information technology system could
adversely impact our ability to conduct business.
- We rely significantly on information technology and any
inadequacy, interruption, theft or loss of data, malicious attack,
integration failure, failure to maintain the security,
confidentiality or privacy of sensitive data residing on our
systems or other security failure of that technology could harm our
ability to effectively operate our business and damage the
reputation of our brands.
- We may not be able to attract, retain and develop key
employees, as well as effectively manage human capital
resources.
- We have significant debt obligations that could adversely
affect our business.
- Our credit ratings are important to our cost of capital.
- We may experience losses or be subject to increased funding and
expenses related to our pension plans.
- The estimates and assumptions on which our financial
projections are based may prove to be inaccurate, which may cause
our actual results to materially differ from our projections, which
may adversely affect our future profitability, cash flows and stock
price.
- If we pursue strategic acquisitions, divestitures or joint
ventures, we might experience operating difficulties, dilution, and
other consequences that may harm our business, financial condition,
and operating results, and we may not be able to successfully
consummate favorable transactions or successfully integrate
acquired businesses.
- Our business involves the potential for product liability
claims, labeling claims, commercial claims and other legal claims
against us, which could affect our results of operations and
financial condition and result in product recalls or
withdrawals.
- Our business is subject to increasing government regulations in
both the U.S. and abroad that could impose material costs.
- Increased focus by governmental and non-governmental
organizations, customers, consumers and shareholders on
environmental, social and governance (ESG) issues, including those
related to sustainability and climate change, may have an adverse
effect on our business, financial condition and results of
operations and damage our reputation.
- We are subject to environmental laws and regulations that may
expose us to significant liabilities and have a material adverse
effect on our results of operations and financial condition.
In addition, other risks and uncertainties not presently known
to us or that we consider immaterial could affect the accuracy of
any such forward-looking statements. The list of factors above is
illustrative, but by no means exhaustive. All forward-looking
statements should be evaluated with the understanding of their
inherent uncertainty. Additional risks and uncertainties include
those detailed from time to time in our publicly filed documents,
including those described under the heading "Risk Factors" in our
Form 10-K filed with the Securities and Exchange Commission on
November 19, 2024.
ENERGIZER HOLDINGS,
INC.
|
CONSOLIDATED
STATEMENT OF EARNINGS
|
(Condensed)
|
(In millions, except
per share data - Unaudited)
|
|
|
For the Quarters
Ended December 31,
|
|
2024
|
|
2023
|
Net sales
|
$
731.7
|
|
$
716.6
|
Cost of products sold
(1)
|
462.1
|
|
449.6
|
Gross profit
|
269.6
|
|
267.0
|
Selling, general and
administrative expense (1)
|
131.3
|
|
128.1
|
Advertising and sales
promotion expense
|
53.4
|
|
47.0
|
Research and
development expense
|
8.0
|
|
7.8
|
Amortization of
intangible assets
|
14.7
|
|
14.5
|
Interest
expense
|
37.0
|
|
40.7
|
Loss on extinguishment
of debt
|
0.1
|
|
0.5
|
Other items, net (1)
(2)
|
(5.0)
|
|
19.0
|
Earnings before income
taxes
|
30.1
|
|
9.4
|
Income tax
provision
|
7.8
|
|
7.5
|
Net earnings
|
$
22.3
|
|
$
1.9
|
|
|
|
|
Basic net earnings per
common share
|
$
0.31
|
|
$
0.03
|
Diluted net earnings
per common share
|
$
0.30
|
|
$
0.03
|
|
|
|
|
Weighted average shares
of common stock - Basic
|
72.0
|
|
71.7
|
Weighted average shares
of common stock - Diluted
|
73.2
|
|
72.6
|
|
|
(1)
|
See the attached
Supplemental Schedules - Non-GAAP Reconciliations, which break out
the Project Momentum restructuring and related costs, Network
transition costs and Acquisition and integration costs included
within these lines.
|
|
|
(2)
|
During December 2023, a
new president was inaugurated in Argentina bringing significant
economic reform to the country including devaluing the Argentine
Peso by 50% in the month of December (the "December 2023 Argentina
Economic Reform"). As a result of this reform and devaluation, the
Company recorded $21.0 million of exchange losses within Other
items, net for the three months ended December 31, 2023.
|
ENERGIZER HOLDINGS,
INC.
|
CONSOLIDATED BALANCE
SHEETS
|
(Condensed)
|
(In millions -
Unaudited)
|
|
Assets
|
December 31,
2024
|
|
September
30,
2024
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
$
195.9
|
|
$
216.9
|
Trade receivables
|
349.7
|
|
441.3
|
Inventories
|
666.7
|
|
657.3
|
Other current
assets
|
193.8
|
|
163.4
|
Total current
assets
|
$
1,406.1
|
|
$
1,478.9
|
Property, plant and
equipment, net
|
384.7
|
|
380.1
|
Operating lease
assets
|
90.2
|
|
94.7
|
Goodwill
|
1,031.6
|
|
1,046.0
|
Other intangible
assets, net
|
1,054.0
|
|
1,070.9
|
Deferred tax
assets
|
138.7
|
|
145.8
|
Other assets
|
124.9
|
|
126.0
|
Total
assets
|
$
4,230.2
|
|
$
4,342.4
|
|
|
|
|
Liabilities and
Shareholders' Equity
|
|
|
|
Current
liabilities
|
|
|
|
Current maturities of
long-term debt
|
$
12.0
|
|
$
12.0
|
Current portion of
finance leases
|
1.0
|
|
0.6
|
Notes
payable
|
1.7
|
|
2.1
|
Accounts
payable
|
436.0
|
|
433.1
|
Current operating
lease liabilities
|
17.6
|
|
18.2
|
Other current
liabilities
|
315.0
|
|
353.8
|
Total current
liabilities
|
$
783.3
|
|
$
819.8
|
Long-term
debt
|
3,117.3
|
|
3,193.0
|
Operating lease
liabilities
|
78.5
|
|
82.4
|
Deferred tax
liabilities
|
9.7
|
|
8.3
|
Other
liabilities
|
100.8
|
|
103.1
|
Total
liabilities
|
$
4,089.6
|
|
$
4,206.6
|
Shareholders'
equity
|
|
|
|
Common
stock
|
0.8
|
|
0.8
|
Additional paid-in
capital
|
629.2
|
|
667.6
|
Retained
losses
|
(108.1)
|
|
(128.4)
|
Treasury
stock
|
(206.4)
|
|
(223.6)
|
Accumulated other
comprehensive loss
|
(174.9)
|
|
(180.6)
|
Total shareholders'
equity
|
$
140.6
|
|
$
135.8
|
Total liabilities and
shareholders' equity
|
$
4,230.2
|
|
$
4,342.4
|
ENERGIZER HOLDINGS,
INC.
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
(Condensed)
|
(In millions -
Unaudited)
|
|
|
For the Three Months
Ended
December 31,
|
|
2024
|
|
2023
|
Cash Flow from
Operating Activities
|
|
|
|
Net
earnings
|
$
22.3
|
|
$
1.9
|
Non-cash integration
and restructuring charges
|
1.8
|
|
2.4
|
Depreciation and
amortization
|
31.8
|
|
30.0
|
Deferred income
taxes
|
3.9
|
|
1.1
|
Share-based
compensation expense
|
6.2
|
|
6.3
|
Loss on extinguishment
of debt
|
0.1
|
|
0.5
|
Exchange (gain)/loss
included in income
|
(3.8)
|
|
23.7
|
Non-cash items
included in income, net
|
2.6
|
|
6.3
|
Other, net
|
0.4
|
|
2.3
|
Changes in current
assets and liabilities used in operations
|
11.7
|
|
103.6
|
Net cash from operating
activities
|
77.0
|
|
178.1
|
|
|
|
|
Cash Flow from
Investing Activities
|
|
|
|
Capital
expenditures
|
(34.6)
|
|
(25.5)
|
Acquisitions, net of
cash acquired
|
(0.1)
|
|
(11.6)
|
Net cash used by
investing activities
|
(34.7)
|
|
(37.1)
|
|
|
|
|
Cash Flow from
Financing Activities
|
|
|
|
Payments on debt with
maturities greater than 90 days
|
(25.2)
|
|
(78.2)
|
Net
increase/(decrease) in debt with original maturities of 90 days or
less
|
0.2
|
|
(5.2)
|
Dividends paid on
common stock
|
(23.6)
|
|
(22.7)
|
Taxes paid for
withheld share-based payments
|
(7.5)
|
|
(4.7)
|
Net cash used by
financing activities
|
(56.1)
|
|
(110.8)
|
|
|
|
|
Effect of exchange rate
changes on cash
|
(7.2)
|
|
(11.8)
|
|
|
|
|
Net (decrease)/increase
in cash, cash equivalents, and restricted cash
|
(21.0)
|
|
18.4
|
Cash, cash equivalents,
and restricted cash, beginning of period
|
216.9
|
|
223.3
|
Cash, cash equivalents,
and restricted cash, end of period
|
$
195.9
|
|
$
241.7
|
ENERGIZER HOLDINGS,
INC.
Reconciliation of GAAP and Non-GAAP
Measures
For the Quarter Ended December 31, 2024
The Company reports its financial results in accordance with
accounting principles generally accepted in the U.S.
("GAAP"). However, management believes that certain non-GAAP
financial measures provide users with additional meaningful
comparisons to the corresponding historical or future period, and
are used for management incentive compensation. These non-GAAP
financial measures exclude items that are not reflective of the
Company's on-going operating performance, such as restructuring and
related costs, network transition costs, acquisition and
integration costs, impairment of intangible assets, a litigation
matter, the loss on extinguishment of debt and the December 2023 Argentina Economic Reform. In
addition, these measures help investors to analyze year over year
comparability when excluding currency fluctuations as well as other
Company initiatives that are not on-going. We believe these
non-GAAP financial measures are an enhancement to assist investors
in understanding our business and in performing analysis consistent
with financial models developed by research analysts. Investors
should consider non-GAAP measures in addition to, not as a
substitute for, or superior to, the comparable GAAP measures. In
addition, these non-GAAP measures may not be the same as similar
measures used by other companies due to possible differences in
methods and in the items being adjusted.
We provide the following non-GAAP measures and calculations, as
well as the corresponding reconciliation to the closest GAAP
measure in the following supplemental schedules:
Segment Profit. This amount represents the
operations of our two reportable segments including allocations for
shared support functions. General corporate and other expenses,
amortization expense, interest expense, loss on extinguishment of
debt, other items, net, restructuring and related costs, network
transition costs and acquisition and integration costs have all
been excluded from segment profit.
Adjusted Net Earnings and Adjusted Diluted Net Earnings per
Common Share (EPS). These measures exclude the impact of
restructuring and related costs, network transition costs, costs
related to acquisition and integration, the loss on extinguishment
of debt and the December 2023
Argentina Economic Reform.
Non-GAAP Tax Rate. This is the tax rate when excluding
the pre-tax impact of restructuring and related costs, network
transition costs, costs related to acquisition and integration, the
loss on extinguishment of debt, and the December 2023 Argentina Economic Reform, as well
as the related tax impact for these items, calculated utilizing the
statutory rate for where the impact was incurred.
Organic. This is the non-GAAP financial measurement
of the change in revenue or segment profit that excludes or
otherwise adjusts for the change in hyperinflationary markets and
impact of currency from the changes in foreign currency exchange
rates as defined below:
Change in hyperinflationary markets. The
Company is presenting separately all changes in sales and segment
profit from our Egypt and
Argentina affiliates due to the
designation of the economies as highly inflationary as of
October 1, 2024 and July 1, 2018, respectively.
Impact of currency. The Company evaluates
the operating performance of our Company on a currency neutral
basis. The Impact of Currency is the change in foreign currency
exchange rates year-over-year on reported results, which is
calculated by comparing the value of current year foreign
operations at the current period USD exchange rate versus the value
of current year foreign operations at the prior period USD exchange
rate. The impact of currency also includes (gains)/losses of
currency hedging programs, and it excludes hyperinflationary
markets.
Adjusted Comparisons. Detail for Adjusted Gross
profit, Adjusted Gross margin, adjusted SG&A and adjusted
SG&A as percent of Net sales and Adjusted Other items, net are
also supplemental non-GAAP measure disclosures. These measures
exclude the impact of restructuring and related costs, network
transition costs, acquisition and integration costs and the
December 2023 Argentina Economic
Reform.
EBITDA and Adjusted EBITDA. EBITDA is defined as Net
earnings before Income tax provision, Interest expense, the Loss on
extinguishment of debt, and depreciation and amortization.
Adjusted EBITDA further excludes the impact of the costs
related to restructuring, network transition costs, a litigation
matter, the December 2023 Argentina
Economic Reform, impairment of intangible assets, acquisition and
integration costs, and share based payments.
Free Cash Flow. Free Cash Flow is defined as net
cash provided by operating activities reduced by capital
expenditures, net of the proceeds from asset sales.
Net Debt. Net Debt is defined as total Company debt,
less Cash and cash equivalents.
Currency-neutral. Currency-neutral excludes the Impact of
currency as defined above on key measures. Hyper inflationary
markets are excluded from this calculation.
Energizer Holdings,
Inc.
Supplemental Schedules - Segment
Information
For the Quarter Ended December 31, 2024
(In millions -
Unaudited)
Operations for Energizer are managed via two product segments:
Batteries & Lights and Auto Care. Energizer's operating model
includes a combination of standalone and shared business functions
between the product segments, varying by country and region of the
world. Shared functions include the sales and marketing functions,
as well as human resources, IT and finance shared service costs.
Energizer applies a fully allocated cost basis, in which shared
business functions are allocated between segments. Such allocations
are estimates, and may not represent the costs of such services if
performed on a standalone basis. Segment sales and profitability,
as well as the reconciliation to earnings before income taxes for
the quarters ended December 31, 2024
and 2023 are presented below:
|
Quarters Ended
December 31,
|
|
2024
|
|
2023
|
Net
Sales
|
|
|
|
Batteries &
Lights
|
$
632.4
|
|
$
617.8
|
Auto Care
|
99.3
|
|
98.8
|
Total Net
Sales
|
$
731.7
|
|
$
716.6
|
Segment
Profit
|
|
|
|
Batteries &
Lights
|
119.3
|
|
132.4
|
Auto Care
|
20.5
|
|
6.9
|
Total segment
profit
|
$
139.8
|
|
$
139.3
|
General corporate and other expenses (1)
|
(27.4)
|
|
(29.2)
|
Amortization of intangible assets
|
(14.7)
|
|
(14.5)
|
Restructuring and related costs (2)
|
(20.3)
|
|
(22.4)
|
Network transition costs (3)
|
(14.0)
|
|
—
|
Acquisition and integration costs (2)
|
(1.2)
|
|
(2.6)
|
Interest expense
|
(37.0)
|
|
(40.7)
|
Loss
on extinguishment of debt
|
(0.1)
|
|
(0.5)
|
December 2023 Argentina Economic Reform (4)
|
—
|
|
(21.0)
|
Other items, net - Adjusted (5)
|
5.0
|
|
1.0
|
Total earnings
before income taxes
|
$
30.1
|
|
$
9.4
|
|
|
(1)
|
Recorded in SG&A on
the Consolidated (Condensed) Statement of Earnings.
|
(2)
|
See the Supplemental
Schedules - Non-GAAP Reconciliations for the line items where these
charges are recorded in the Consolidated (Condensed) Statement of
Earnings.
|
(3)
|
This represents
incremental network transition costs, primarily related to freight
and third-party packaging support, to maintain business continuity
and service our customers as the Company decommissions certain
facilities and relocates production and packaging lines as part of
Project Momentum. These costs were recorded in Cost of products
sold on the Consolidated (Condensed) Statement of
Earnings.
|
(4)
|
During December 2023, a
new president was inaugurated in Argentina bringing significant
economic reform to the country including devaluing the Argentine
Peso by 50% in the month of December. As a result of this reform
and devaluation, the Company recorded $21.0 million of exchange
losses in Other items, net on the Consolidated (Condensed)
Statement of Earnings.
|
(5)
|
See the Supplemental
Non-GAAP reconciliation for the Other items, net reconciliation
between the reported and adjusted balances.
|
Supplemental segment information is presented below for
depreciation and amortization:
|
Quarters Ended
December 31,
|
Depreciation and
amortization
|
2024
|
|
2023
|
Batteries &
Lights
|
$
14.3
|
|
$
13.0
|
Auto Care
|
2.8
|
|
2.5
|
Total segment
depreciation and amortization
|
$
17.1
|
|
$
15.5
|
Amortization of
intangible assets
|
14.7
|
|
14.5
|
Total depreciation
and amortization
|
$
31.8
|
|
$
30.0
|
Energizer Holdings,
Inc.
|
Supplemental
Schedules - GAAP EPS to Adjusted EPS Reconciliation
|
For the Quarter and
Nine Months Ended June 30, 2023
|
(In millions, except
per share data - Unaudited)
|
|
|
For the Quarters
Ended December 31,
|
|
2024
|
|
2023
|
Net earnings
|
$
22.3
|
|
$
1.9
|
Pre-tax
adjustments
|
|
|
|
Restructuring and
related costs (1)
|
20.3
|
|
22.4
|
Network transition
costs (1)
|
14.0
|
|
—
|
Acquisition and
integration (1)
|
1.2
|
|
2.6
|
Loss on extinguishment
of debt
|
0.1
|
|
0.5
|
December 2023 Argentina
Economic Reform (2)
|
—
|
|
21.0
|
Total adjustments,
pre-tax
|
$
35.6
|
|
$
46.5
|
Total adjustments,
after tax
|
$
27.1
|
|
$
40.6
|
Adjusted Net earnings
(3)
|
$
49.4
|
|
$
42.5
|
|
|
|
|
Diluted net earnings
per common share
|
$
0.30
|
|
$
0.03
|
Adjustments (per
common share)
|
|
|
|
Restructuring and
related costs
|
0.21
|
|
0.23
|
Network transition
costs
|
0.15
|
|
—
|
Acquisition and
integration
|
0.01
|
|
0.03
|
Loss on extinguishment
of debt
|
—
|
|
0.01
|
December 2023 Argentina
Economic Reform
|
—
|
|
0.29
|
Adjusted Diluted net
earnings per diluted common share
|
$
0.67
|
|
$
0.59
|
Weighted average shares
of common stock - Diluted
|
73.2
|
|
72.6
|
|
|
(1)
|
See Supplemental
Schedules - Non-GAAP Reconciliations for the line items where these
costs are recorded on the Consolidated (Condensed) Statement of
Earnings.
|
|
|
(2)
|
During December 2023, a
new president was inaugurated in Argentina bringing significant
economic reform to the country including devaluing the Argentine
Peso by 50% in the month of December. As a result of this
reform and devaluation, the Company recorded $21.0 million of
exchange losses in Other items, net on the Consolidated (Condensed)
Statement of Earnings.
|
|
|
(3)
|
The effective tax rate
for the Adjusted Net earnings and Adjusted Diluted EPS for the
quarters ended December 31, 2024 and 2023 was 24.8% and 24.0%,
respectively, as calculated utilizing the statutory rate for where
the costs were incurred.
|
Energizer Holdings,
Inc.
|
Supplemental
Schedules - Currency Neutral Results
|
For the Quarter
Ended December 31, 2024
|
(In millions, except
per share data - Unaudited)
|
|
|
For the Quarter
Ended
|
|
Prior
Quarter
Ended
|
|
|
|
|
December 31,
2024
|
|
|
%
Change
|
%
Change
|
|
As
Reported
|
Impact of
Currency(1)
|
Currency
Neutral
|
|
December
31, 2023
|
|
As Reported
Basis
|
Currency
Neutral
Basis
|
As Reported under
GAAP
|
|
|
|
|
|
|
|
Diluted net earnings
per common share
|
$
0.30
|
$
0.02
|
$
0.28
|
|
$
0.03
|
|
NM(3)
|
NM(3)
|
Net earnings
|
$
22.3
|
$
1.1
|
$
21.2
|
|
$
1.9
|
|
NM(3)
|
NM(3)
|
|
|
|
|
|
|
|
|
|
As Adjusted
(non-GAAP)(2)
|
|
|
|
|
|
|
|
Adjusted diluted net
earnings per common share
|
$
0.67
|
$
0.02
|
$
0.65
|
|
$
0.59
|
|
13.6 %
|
10.2 %
|
Adjusted
EBITDA
|
$
140.7
|
$
1.5
|
$
139.2
|
|
$
132.9
|
|
5.9 %
|
4.7 %
|
|
|
(1)
|
The Impact of Currency
is the change in foreign currency exchange rates year-over-year on
reported results, which is calculated by comparing the value of
current year foreign operations at the current period USD exchange
rate versus the value of current year foreign operations at the
prior period USD exchange rate. The impact of currency also
includes gains/(losses) of currency hedging programs, and it
excludes hyper-inflationary markets.
|
|
|
(2)
|
See supplemental
schedules - Non-GAAP Reconciliations for full reconciliations of
the Company's non-GAAP adjusted amounts.
|
|
|
(3)
|
These percentage
calculations are not meaningful.
|
Energizer Holdings,
Inc.
|
Supplemental
Schedules - Segment Sales and Profit
|
For the Quarter
Ended December 31, 2024
|
(In millions -
Unaudited)
|
|
Net
sales
|
Q1'24
|
|
% Chg
|
Batteries &
Lights
|
|
|
|
Net sales - prior
year
|
$
617.8
|
|
|
Organic
|
24.9
|
|
4.0 %
|
Change in
hyperinflationary markets
|
(5.4)
|
|
(0.9) %
|
Impact of
currency
|
(4.9)
|
|
(0.7) %
|
Net sales - current
year
|
$
632.4
|
|
2.4 %
|
|
|
|
|
Auto
Care
|
|
|
|
Net sales - prior
year
|
$
98.8
|
|
|
Organic
|
2.1
|
|
2.1 %
|
Change in
hyperinflationary markets
|
0.1
|
|
0.1 %
|
Impact of
currency
|
(1.7)
|
|
(1.7) %
|
Net sales - current
year
|
$
99.3
|
|
0.5 %
|
|
|
|
|
Total Net
Sales
|
|
|
|
Net sales - prior
year
|
$
716.6
|
|
|
Organic
|
27.0
|
|
3.8 %
|
Change in
hyperinflationary markets
|
(5.3)
|
|
(0.7) %
|
Impact of
currency
|
(6.6)
|
|
(1.0) %
|
Net sales - current
year
|
$
731.7
|
|
2.1 %
|
|
Segment
profit
|
Q1'24
|
|
% Chg
|
Batteries &
Lights
|
|
|
|
Segment profit - prior
year
|
$
132.4
|
|
|
Organic
|
(6.5)
|
|
(4.9) %
|
Change in
hyperinflationary markets
|
(3.5)
|
|
(2.6) %
|
Impact of
currency
|
(3.1)
|
|
(2.4) %
|
Segment profit -
current year
|
$
119.3
|
|
(9.9) %
|
|
|
|
|
Auto
Care
|
|
|
|
Segment profit - prior
year
|
$
6.9
|
|
|
Organic
|
14.7
|
|
213.0 %
|
Change in
hyperinflationary markets
|
—
|
|
— %
|
Impact of
currency
|
(1.1)
|
|
(15.9) %
|
Segment profit -
current year
|
$
20.5
|
|
197.1 %
|
|
|
|
|
Total Segment
Profit
|
|
|
|
Segment profit - prior
year
|
$
139.3
|
|
|
Organic
|
8.2
|
|
5.9 %
|
Change in
hyperinflationary markets
|
(3.5)
|
|
(2.5) %
|
Impact of
currency
|
(4.2)
|
|
(3.0) %
|
Segment profit -
current year
|
$
139.8
|
|
0.4 %
|
Energizer Holdings,
Inc.
|
Supplemental
Schedules - Non-GAAP Reconciliations
|
For the Quarter
Ended December 31, 2024
|
(In millions -
Unaudited)
|
|
Gross
profit
|
Q1'25
|
|
Q1'24
|
Net sales
|
$
731.7
|
|
$
716.6
|
Reported Cost of
products sold
|
462.1
|
|
449.6
|
Gross
profit
|
$
269.6
|
|
$
267.0
|
Gross
margin
|
36.8 %
|
|
37.3 %
|
Adjustments
|
|
|
|
Restructuring and
related costs
|
9.4
|
|
12.8
|
Network transition
costs
|
14.0
|
|
—
|
Acquisition and
integration costs
|
—
|
|
2.9
|
Cost of products sold -
adjusted
|
438.7
|
|
433.9
|
Adjusted Gross
profit
|
$
293.0
|
|
$
282.7
|
Adjusted Gross
margin
|
40.0 %
|
|
39.5 %
|
|
|
|
|
SG&A
|
Q1'25
|
|
Q1'24
|
Reported
SG&A
|
$
131.3
|
|
$
128.1
|
Reported SG&A %
of Net sales
|
17.9 %
|
|
17.9 %
|
Adjustments
|
|
|
|
Restructuring and
related costs
|
10.9
|
|
9.6
|
Acquisition and
integration costs
|
1.2
|
|
0.7
|
SG&A Adjusted -
subtotal
|
$
119.2
|
|
$
117.8
|
SG&A Adjusted %
of Net sales
|
16.3 %
|
|
16.4 %
|
|
|
|
|
Other items,
net
|
Q1'25
|
|
Q1'24
|
Interest
income
|
$
(1.2)
|
|
$
(5.6)
|
Foreign currency
exchange (gain)/loss
|
(3.8)
|
|
2.7
|
Pension cost other than
service costs
|
—
|
|
1.0
|
Other
|
—
|
|
0.9
|
Other items, net -
Adjusted
|
$
(5.0)
|
|
$
(1.0)
|
Acquisition and
integration - TSA income
|
—
|
|
(1.0)
|
December 2023 Argentina
Economic Reform
|
—
|
|
21.0
|
Total Other items,
net
|
$
(5.0)
|
|
$
19.0
|
|
|
|
|
Restructuring and
related costs
|
Q1'25
|
|
Q1'24
|
Cost of products
sold
|
$
9.4
|
|
$
12.8
|
SG&A -
Restructuring costs
|
4.8
|
|
5.7
|
SG&A - IT
Enablement
|
6.1
|
|
3.9
|
Total Restructuring
and related costs
|
$
20.3
|
|
$
22.4
|
|
|
|
|
Acquisition and
integration
|
Q1'25
|
|
Q1'24
|
Cost of products
sold
|
$
—
|
|
$
2.9
|
SG&A
|
1.2
|
|
0.7
|
Other items,
net
|
—
|
|
(1.0)
|
Total Acquisition
and integration related items
|
$
1.2
|
|
$
2.6
|
Energizer Holdings,
Inc.
|
Supplemental
Schedules - Non-GAAP Reconciliations cont.
|
For the Quarter
Ended December 31, 2024
|
(In millions -
Unaudited)
|
|
|
Q1'25
|
|
Q4'24
|
|
Q3'24
|
|
Q2'24
|
|
LTM
12/31/24 (1)
|
|
Q1'24
|
Net earnings
|
$ 22.3
|
|
$ 47.6
|
|
$
(43.8)
|
|
$ 32.4
|
|
$
58.5
|
|
$ 1.9
|
Income tax
provision
|
7.8
|
|
11.9
|
|
(13.7)
|
|
10.0
|
|
16.0
|
|
7.5
|
Earnings before
income taxes
|
30.1
|
|
59.5
|
|
(57.5)
|
|
42.4
|
|
74.5
|
|
9.4
|
Interest
expense
|
37.0
|
|
37.8
|
|
38.5
|
|
38.7
|
|
152.0
|
|
40.7
|
Loss on extinguishment
of debt
|
0.1
|
|
0.3
|
|
1.2
|
|
0.4
|
|
2.0
|
|
0.5
|
Depreciation &
Amortization
|
31.8
|
|
30.9
|
|
30.7
|
|
28.9
|
|
122.3
|
|
30.0
|
EBITDA
|
$ 99.0
|
|
$
128.5
|
|
$ 12.9
|
|
$
110.4
|
|
$
350.8
|
|
$ 80.6
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and
related costs
|
20.3
|
|
27.1
|
|
18.8
|
|
23.4
|
|
89.6
|
|
22.4
|
Network transition
costs
|
14.0
|
|
11.7
|
|
—
|
|
—
|
|
25.7
|
|
—
|
Acquisition and
integration costs
|
1.2
|
|
2.3
|
|
1.6
|
|
0.7
|
|
5.8
|
|
2.6
|
Litigation
matter
|
—
|
|
13.7
|
|
—
|
|
—
|
|
13.7
|
|
—
|
Impairment of goodwill
& intangible assets
|
—
|
|
—
|
|
110.6
|
|
—
|
|
110.6
|
|
—
|
December 2023 Argentina
Economic Reform
|
—
|
|
—
|
|
—
|
|
1.0
|
|
1.0
|
|
21.0
|
Share-based
payments
|
6.2
|
|
4.0
|
|
5.8
|
|
7.0
|
|
23.0
|
|
6.3
|
Adjusted
EBITDA
|
$
140.7
|
|
$
187.3
|
|
$
149.7
|
|
$
142.5
|
|
$
620.2
|
|
$
132.9
|
|
|
(1)
|
LTM defined as the
latest 12 months for the period ending December 31,
2024.
|
|
For the Quarters
Ended December 31,
|
Free cash
flow
|
2024
|
|
2023
|
Net cash from operating
activities
|
$
77.0
|
|
$
178.1
|
Capital
expenditures
|
(34.6)
|
|
(25.5)
|
Free cash
flow
|
$
42.4
|
|
$
152.6
|
Net
debt
|
12/31/2024
|
|
9/30/2024
|
Current maturities of
long-term debt
|
$
12.0
|
|
$
12.0
|
Current portion of
finance leases
|
1.0
|
|
0.6
|
Notes
payable
|
1.7
|
|
2.1
|
Long-term
debt
|
3,117.3
|
|
3,193.0
|
Total debt per the
balance sheet
|
$
3,132.0
|
|
$
3,207.7
|
Cash and cash
equivalents
|
195.9
|
|
216.9
|
Net
debt
|
$
2,936.1
|
|
$
2,990.8
|
Energizer Holdings,
Inc.
|
Supplemental
Schedules - Non-GAAP Reconciliations cont.
|
FY 2025
Outlook
|
(In millions -
Unaudited)
|
|
Fiscal 2025 Outlook
Reconciliation - Adjusted earnings and Adjusted net earnings per
common share (EPS)
|
|
Fiscal Q2 2025
Outlook
|
|
Fiscal Year 2025
Outlook
|
(in millions, except
per share data)
|
Adjusted net
earnings
|
|
Adjusted
EPS
|
|
Adjusted net
earnings
|
|
Adjusted
EPS
|
Fiscal 2025 - GAAP
Outlook
|
$23
|
to
|
$40
|
|
$0.31
|
to
|
$0.55
|
|
$193
|
to
|
$216
|
|
$2.63
|
to
|
$2.95
|
Impacts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and
related costs
|
15
|
|
10
|
|
0.20
|
|
0.14
|
|
38
|
|
35
|
|
0.52
|
|
0.49
|
Network
transition costs
|
5
|
|
1
|
|
0.07
|
|
0.01
|
|
15
|
|
12
|
|
0.20
|
|
0.16
|
Acquisition and
integration costs
|
1
|
|
—
|
|
0.01
|
|
—
|
|
5
|
|
3
|
|
0.07
|
|
0.04
|
Loss on
extinguishment of debt
|
1
|
|
—
|
|
0.01
|
|
—
|
|
2
|
|
1
|
|
0.03
|
|
0.01
|
Fiscal 2025 - Adjusted
Outlook
|
$45
|
to
|
$51
|
|
$0.60
|
to
|
$0.70
|
|
$253
|
to
|
$267
|
|
$3.45
|
to
|
$3.65
|
Fiscal 2025 Outlook
Reconciliation - Adjusted EBITDA
|
(in millions, except
per share data)
|
|
|
|
Net earnings
|
$193
|
to
|
$216
|
Income tax
provision
|
45
|
to
|
81
|
Earnings before income
taxes
|
$238
|
to
|
$297
|
Interest
expense
|
150
|
|
140
|
Loss on extinguishment
of debt
|
2
|
|
1
|
Amortization
|
60
|
|
55
|
Depreciation
|
70
|
|
65
|
EBITDA
|
$520
|
to
|
$558
|
|
|
|
|
Adjustments:
|
|
|
|
Restructuring and
related costs
|
50
|
|
45
|
Network transition
costs
|
20
|
|
15
|
Acquisition and
integration costs
|
7
|
|
4
|
Share-based
payments
|
28
|
|
23
|
Adjusted
EBITDA
|
$625
|
to
|
$645
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/energizer-holdings-inc-announces-fiscal-2025-first-quarter-results-302367045.html
SOURCE Energizer Holdings, Inc.