ScottsMiracle-Gro Reports Second Quarter Results; Sales Growth and Gross Margin Improvement Lead to Record EPS
- Q2 adjusted EPS
$3.15 ; pro forma adjusted EPS$3.00 including SLS business - Gross margin rate improved 220 basis points in quarter to 41.9 percent
- Company-wide sales increased 16% in quarter aided by shift in fiscal calendar
- Consumer purchases at major U.S. retailers up 1% YTD through
May 1 - Company reaffirms full-year outlook for adjusted earnings of
$3.75 to $3.95 per share
“Consumers were highly engaged when our season broke early in March, giving us a nice start as we head into the peak of the gardening season,” said
“Our team continues to successfully balance the needs of the current season with the execution of ‘Project Focus.’ In recent weeks we completed the joint venture between Scotts LawnService and TruGreen, made progress in expanding the reach of
Second Quarter Details
For the fiscal second quarter, which ended
The second quarter also marks a change in the Company’s reporting segments following the completion of the joint venture involving Scotts LawnService, which is now considered a discontinued operation. Sales for the U.S. Consumer segment increased 16 percent in the quarter to
The adjusted company-wide gross margin rate was 41.9 percent, compared with 39.7 percent a year ago. The improvement was primarily driven by fixed cost leverage, the favorable impact of revisions to the Roundup Agreement, which were implemented last year, and lower material and distribution costs.
Selling, general and administrative expenses (SG&A) increased 6 percent to
On a company-wide basis, net income attributable to controlling interest from continuing operations was
On
“We are confident the SLS and TruGreen joint venture will deliver the expected synergies and other benefits we anticipated and provide a significant benefit to shareholders,” said
Year-to-Date Details
Net sales for the first six months of fiscal 2016 were
The year-over-year change was attributable to a 16 percent increase in the U.S. Consumer segment to
The adjusted company-wide gross margin rate for the first six months improved 300 basis points to 37.8 percent. The improvement was attributed to the same factors that impacted the second quarter.
SG&A increased 7 percent to
Net income attributable to controlling interest from continuing operations was
‘Project Focus’ Update
Since the close of the second quarter, the Company has continued to pursue opportunities with hydroponic gardening partners. In
“Our early investments in hydroponic gardening continue to outperform our business case and the transactions we currently are pursuing offer growth above our corporate average,” Hagedorn said. “We continue to take a disciplined approach in evaluating options in all areas of the business. Discussions with a potential joint venture partner in
Conference Call and Webcast Scheduled for
The Company will discuss results during a webcast and conference call today at
About ScottsMiracle-Gro
The
Cautionary Note Regarding Forward-Looking Statements
Statements contained in this press release, other than statements of historical fact, which address activities, events and developments that the Company expects or anticipates will or may occur in the future, including, but not limited to, information regarding the future economic performance and financial condition of the Company, the plans and objectives of the Company’s management, and the Company’s assumptions regarding such performance and plans are “forward-looking statements” within the meaning of the U.S. federal securities laws that are subject to risks and uncertainties. These forward-looking statements generally can be identified as statements that include phrases such as “guidance,” “outlook,” “projected,” “believe,” “target,” “predict,” “estimate,” “forecast,” “strategy,” “may,” “goal,” “expect,” “anticipate,” “intend,” “plan,” “foresee,” “likely,” “will,” “should” or other similar words or phrases. Actual results could differ materially from the forward-looking information in this release due to a variety of factors, including, but not limited to:
- Compliance with environmental and other public health regulations could increase the Company’s costs of doing business or limit the Company’s ability to market all of its products;
- Increases in the prices of raw materials and fuel costs could adversely affect the Company’s results of operations;
- The highly competitive nature of the Company’s markets could adversely affect its ability to maintain or grow revenues;
- Because of the concentration of the Company’s sales to a small number of retail customers, the loss of one or more of, or significant reduction in orders from, its top customers could adversely affect the Company’s financial results;
- Adverse weather conditions could adversely impact financial results;
- The Company’s international operations make the Company susceptible to fluctuations in currency exchange rates and to other costs and risks associated with international operations;
- The Company may not be able to adequately protect its intellectual property and other proprietary rights that are material to the Company’s business;
- If the Marketing Agreement for consumer Roundup products was terminated, the Company would lose a substantial source of future earnings and overhead expense absorption;
Hagedorn Partnership, L.P. beneficially owns approximately 26% of the Company’s common shares and can significantly influence decisions that require the approval of shareholders;- The Company may pursue acquisitions, other strategic alliances, and investments that could result in operating difficulties, dilution, and other harmful consequences that may adversely impact our business and results of operations.
Additional detailed information concerning a number of the important factors that could cause actual results to differ materially from the forward-looking information contained in this release is readily available in the Company’s publicly filed quarterly, annual and other reports. The Company disclaims any obligation to update developments of these risk factors or to announce publicly any revision to any of the forward-looking statements contained in this release, or to make corrections to reflect future events or developments.
THE SCOTTS MIRACLE-GRO COMPANY | |||||||||||||||||||||||||||
Condensed Consolidated Statements of Operations | |||||||||||||||||||||||||||
(In millions, except for per common share data) | |||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||||||||||||
Footnotes | April 2, | March 28, | % Change | April 2, | March 28, | % Change | |||||||||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||||||||||||||
Net sales | $ | 1,245.20 | $ | 1,071.80 | 16 | % | $ | 1,439.70 | $ | 1,241.30 | 16 | % | |||||||||||||||
Cost of sales | 723.5 | 646.8 | 896.3 | 809.7 | |||||||||||||||||||||||
Cost of sales—impairment, restructuring and other | 0.1 | 0.2 | 5.1 | 0.2 | |||||||||||||||||||||||
Gross profit | 521.6 | 424.8 | 23 | % | 538.3 | 431.4 | 25 | % | |||||||||||||||||||
% of sales | 41.9 | % | 39.6 | % | 37.4 | % | 34.8 | % | |||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||
Selling, general and administrative | 200.9 | 188.9 | 6 | % | 314.2 | 294.2 | 7 | % | |||||||||||||||||||
Impairment, restructuring and other | (47.2 | ) | 4.6 | (45.9 | ) | 13.1 | |||||||||||||||||||||
Other income, net | (1.3 | ) | (0.3 | ) | (1.5 | ) | (0.6 | ) | |||||||||||||||||||
Income from operations | 369.2 | 231.6 | 59 | % | 271.5 | 124.7 | 118 | % | |||||||||||||||||||
% of sales | 29.6 | % | 21.6 | % | 18.9 | % | 10 | % | |||||||||||||||||||
Costs related to refinancing | — | — | 8.8 | — | |||||||||||||||||||||||
Interest expense | 19.1 | 15 | 35.4 | 24.7 | |||||||||||||||||||||||
Income from continuing operations before income taxes | 350.1 | 216.6 | 62 | % | 227.3 | 100 | 127 | % | |||||||||||||||||||
Income tax expense from continuing operations | 124.3 | 78 | 80.7 | 36 | |||||||||||||||||||||||
Income from continuing operations | 225.8 | 138.6 | 63 | % | 146.6 | 64 | 129 | % | |||||||||||||||||||
Loss from discontinued operations, net of tax | (3 |
) | (16.0 | ) | (14.3 | ) | (17.5 | ) | (13.7 | ) | |||||||||||||||||
Net income | $ | 209.8 | $ | 124.3 | $ | 129.1 | $ | 50.3 | |||||||||||||||||||
Net (income) loss attributable to noncontrolling interest | 0.3 | 0.3 | (0.1 | ) | (0.3 | ) | |||||||||||||||||||||
Net income attributable to controlling interest | $ | 210.1 | $ | 124.6 | $ | 129 | $ | 50 | |||||||||||||||||||
Basic income per common share: | (1 |
) | |||||||||||||||||||||||||
Income from continuing operations | $ | 3.68 | $ | 2.28 | 61 | % | $ | 2.39 | $ | 1.05 | 128 | % | |||||||||||||||
Loss from discontinued operations | (0.26 | ) | (0.23 | ) | (0.29 | ) | (0.23 | ) | |||||||||||||||||||
Net income | $ | 3.42 | $ | 2.05 | $ | 2.1 | $ | 0.82 | |||||||||||||||||||
Diluted income per common share: | (2 | ) | |||||||||||||||||||||||||
Income from continuing operations | $ | 3.64 | $ | 2.24 | 63 | % | $ | 2.35 | $ | 1.03 | 128 | % | |||||||||||||||
Loss from discontinued operations | (0.26 | ) | (0.23 | ) | (0.28 | ) | (0.22 | ) | |||||||||||||||||||
Net income | $ | 3.38 | $ | 2.01 | $ | 2.07 | $ | 0.81 | |||||||||||||||||||
Common shares used in basic income (loss) per share calculation |
61.4 | 60.9 | 1 | % | 61.4 | 60.9 | 1 | % | |||||||||||||||||||
Common shares and potential common shares used in diluted income (loss) per share calculation |
62.2 | 62.1 | — | % | 62.4 | 62 | 1 | % | |||||||||||||||||||
Non-GAAP results: | |||||||||||||||||||||||||||
Adjusted income attributable to controlling interest from continuing operations |
(4 | ) | $ | 195.8 | $ | 142 | 38 | % | $ | 126.1 | $ | 72.2 | 75 | % | |||||||||||||
Adjusted diluted income per common share from continuing operations |
(2) (4 | ) | $ | 3.15 | $ | 2.29 | 38 | % | $ | 2.02 | $ | 1.16 | 74 | % | |||||||||||||
Pro Forma Adjusted Earnings | (3) (4 | ) | $ | 186.6 | $ | 128 | 46 | % | $ | 117.4 | $ | 59.4 | 98 | % | |||||||||||||
Pro Forma Adjusted Earnings per common share | (3) (4 | ) | $ | 3 | $ | 2.06 | 46 | % | $ | 1.88 | $ | 0.96 | 96 | % | |||||||||||||
Adjusted EBITDA | (4) (5 | ) | $ | 336.8 | $ | 232.7 | 45 | % | $ | 267.3 | $ | 142.5 | 88 | % | |||||||||||||
Note: See accompanying footnotes |
THE
Net Sales and Income (Loss) from Continuing Operations before Income Taxes by Segment
(In millions)
(Unaudited)
The Company divides its business into three reportable segments: U.S. Consumer, Europe Consumer and Other. These segments differ from those used in prior periods due to the change in the Company’s internal organization structure associated with the Company’s previously announced series of initiatives called Project Focus designed to maximize the value of its non-core assets and concentrate its focus on emerging categories of the lawn and garden industry in its core U.S. business. On
Segment performance is evaluated based on several factors, including income (loss) from continuing operations before amortization, impairment, restructuring and other charges, which is not a generally accepted accounting principle (“GAAP”) measure. Senior management uses this measure of operating profit (loss) to evaluate segment performance because the Company believes this measure is most indicative of performance trends and the overall earnings potential of each segment.
Three Months Ended | Six Months Ended | |||||||||||||||||||||
April 2, 2016 |
March 28, 2015 |
% Change |
April 2, 2016 |
March 28, 2015 |
% Change |
|||||||||||||||||
Net Sales: | ||||||||||||||||||||||
U.S. Consumer | $ | 1,039.7 | $ | 893.2 | 16 | % | $ | 1,152.9 | $ | 990.4 | 16 | % | ||||||||||
Europe Consumer | 115.0 | 118.1 | (3 | )% | 140.7 | 150.6 | (7 | )% | ||||||||||||||
Other | 90.5 | 60.5 | 50 | % | 146.1 | 100.3 | 46 | % | ||||||||||||||
Consolidated | $ | 1,245.2 | $ | 1,071.8 | 16 | % | $ | 1,439.7 | $ | 1,241.3 | 16 | % | ||||||||||
Income (Loss) from Continuing Operations before Income Taxes: | ||||||||||||||||||||||
U.S. Consumer | $ | 336.0 | $ | 250.6 | 34 | % | $ | 281.8 | $ | 192.0 | 47 | % | ||||||||||
Europe Consumer | 21.6 | 20.7 | 4 | % | 12.4 | 8.9 | 39 | % | ||||||||||||||
Other | 4.6 | 0.9 | 411 | % | 5.1 | (2.5 | ) | 304 | % | |||||||||||||
Segment Total | 362.2 | 272.2 | 299.3 | 198.4 | ||||||||||||||||||
Corporate | (35.7 | ) | (32.7 | ) | (60.1 | ) | (53.9 | ) | ||||||||||||||
Intangible asset amortization | (4.3 | ) | (3.1 | ) | (8.2 | ) | (6.5 | ) | ||||||||||||||
Impairment, restructuring and other | 47.0 | (4.8 | ) | 40.5 | (13.3 | ) | ||||||||||||||||
Costs related to refinancing | — | — | (8.8 | ) | — | |||||||||||||||||
Interest expense | (19.1 | ) | (15.0 | ) | (35.4 | ) | (24.7 | ) | ||||||||||||||
Consolidated | $ | 350.1 | $ | 216.6 | 62 | % | $ | 227.3 | $ | 100.0 | 127 | % |
THE SCOTTS MIRACLE-GRO COMPANY | |||||||||||||
Condensed Consolidated Balance Sheets | |||||||||||||
(In millions) | |||||||||||||
(Unaudited) | |||||||||||||
April 2, 2016 |
March 28, 2015 |
September 30, 2015 |
|||||||||||
ASSETS | |||||||||||||
Current assets: | |||||||||||||
Cash and cash equivalents | $ | 57.3 | $ | 54.8 | $ | 71.4 | |||||||
Accounts receivable, net | 1,163.1 | 1,045.3 | 310.6 | ||||||||||
Inventories | 619.6 | 584.1 | 395.8 | ||||||||||
Assets held for sale | 208.7 | 205.3 | 220.3 | ||||||||||
Prepaids and other current assets | 160.1 | 146.1 | 121.1 | ||||||||||
Total current assets | 2,208.8 | 2,035.6 | 1,119.2 | ||||||||||
Property, plant and equipment, net | 436.3 | 427.2 | 444.1 | ||||||||||
Goodwill | 284.9 | 223.1 | 283.8 | ||||||||||
Intangible assets, net | 646.8 | 298.5 | 655.1 | ||||||||||
Other assets | 108.8 | 25.4 | 25.0 | ||||||||||
Total assets | $ | 3,685.6 | $ | 3,009.8 | $ | 2,527.2 | |||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||||
Current liabilities: | |||||||||||||
Current portion of debt | $ | 202.9 | $ | 315.3 | $ | 132.6 | |||||||
Accounts payable | 293.8 | 294.5 | 193.1 | ||||||||||
Liabilities held for sale | 62.1 | 56.6 | 41.7 | ||||||||||
Other current liabilities | 427.1 | 324.2 | 251.2 | ||||||||||
Total current liabilities | 985.9 | 990.6 | 618.6 | ||||||||||
Long-term debt | 1,764.8 | 1,207.5 | 1,025.0 | ||||||||||
Other liabilities | 247.0 | 241.8 | 250.5 | ||||||||||
Total liabilities | 2,997.7 | 2,439.9 | 1,894.1 | ||||||||||
Shareholders’ equity | 687.9 | 569.9 | 633.1 | ||||||||||
Total liabilities and shareholders’ equity | $ | 3,685.6 | $ | 3,009.8 | $ | 2,527.2 |
THE SCOTTS MIRACLE-GRO COMPANY | ||||||||||||||||||||
Reconciliation of Non-GAAP Disclosure Items (4) | ||||||||||||||||||||
(In millions, except per common share data) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Three Months Ended April 2, 2016 | Three Months Ended March 28, 2015 | |||||||||||||||||||
As Reported |
Impairment, Restructuring and Other |
Adjusted | As Reported | Impairment, Restructuring and Other |
Adjusted | |||||||||||||||
Net sales | $ | 1,245.2 | $ | — | $ | 1,245.2 | $ | 1,071.8 | $ | — | $ | 1,071.8 | ||||||||
Cost of sales | 723.5 | 0.1 | 723.4 | 646.8 | — | 646.8 | ||||||||||||||
Cost of sales—impairment, restructuring and other | 0.1 | 0.1 | — | 0.2 | 0.2 | — | ||||||||||||||
Gross profit | 521.6 | (0.2 | ) | 521.8 | 424.8 | (0.2 | ) | 425.0 | ||||||||||||
% of sales | 41.9 | % | 41.9 | % | 39.6 | % | 39.7 | % | ||||||||||||
Operating expenses: | ||||||||||||||||||||
Selling, general and administrative | 200.9 | — | 200.9 | 188.9 | — | 188.9 | ||||||||||||||
Impairment, restructuring and other | (47.2 | ) | (47.2 | ) | — | 4.6 | 4.6 | — | ||||||||||||
Other income, net | (1.3 | ) | — | (1.3 | ) | (0.3 | ) | — | (0.3 | ) | ||||||||||
Income from operations | 369.2 | 47.0 | 322.2 | 231.6 | (4.8 | ) | 236.4 | |||||||||||||
% of sales | 29.6 | % | 25.9 | % | 21.6 | % | 22.1 | % | ||||||||||||
Interest expense | 19.1 | — | 19.1 | 15.0 | — | 15.0 | ||||||||||||||
Income from continuing operations before income taxes | 350.1 | 47.0 | 303.1 | 216.6 | (4.8 | ) | 221.4 | |||||||||||||
Income tax expense from continuing operations | 124.3 | 16.7 | 107.6 | 78.0 | (1.7 | ) | 79.7 | |||||||||||||
Income from continuing operations | 225.8 | 30.3 | 195.5 | 138.6 | (3.1 | ) | 141.7 | |||||||||||||
Net loss attributable to noncontrolling interest | 0.3 | — | 0.3 | 0.3 | — | 0.3 | ||||||||||||||
Net income attributable to controlling interest from continuing operations |
$ | 226.1 | $ | 30.3 | $ | 195.8 | $ | 138.9 | $ | (3.1 | ) | $ | 142.0 | |||||||
Basic income per common share from continuing operations | $ | 3.68 | $ | 0.49 | $ | 3.19 | $ | 2.28 | $ | (0.05 | ) | $ | 2.33 | |||||||
Diluted income per common share from continuing operations |
$ | 3.64 | $ | 0.49 | $ | 3.15 | $ | 2.24 | $ | (0.05 | ) | $ | 2.29 | |||||||
Common shares used in basic income per share calculation | 61.4 | 61.4 | 61.4 | 60.9 | 60.9 | 60.9 | ||||||||||||||
Common shares and potential common shares used in diluted income per share calculation | 62.2 | 62.2 | 62.2 | 62.1 | 62.1 | 62.1 | ||||||||||||||
Calculation of Adjusted EBITDA (4) (5) : | ||||||||||||||||||||
Income from continuing operations | $ | 225.8 | $ | 138.6 | ||||||||||||||||
Income tax expense from continuing operations | 124.3 | 78.0 | ||||||||||||||||||
Loss from discontinued operations, net of tax | (16.0 | ) | (14.3 | ) | ||||||||||||||||
Income tax benefit from discontinued operations | (8.7 | ) | (8.0 | ) | ||||||||||||||||
Interest expense | 19.1 | 15.0 | ||||||||||||||||||
Depreciation | 13.8 | 12.8 | ||||||||||||||||||
Amortization (including Roundup®) | 4.9 | 3.4 | ||||||||||||||||||
Impairment, restructuring and other from continuing operations | (47.0 | ) | — | |||||||||||||||||
Impairment, restructuring and other from discontinued operations | 10.6 | — | ||||||||||||||||||
Mark-to-market adjustments on derivatives | — | 7.2 | ||||||||||||||||||
Expense on certain leases | 0.9 | — | ||||||||||||||||||
Share-based compensation expense | 9.1 | — | ||||||||||||||||||
Adjusted EBITDA | $ | 336.8 | $ | 232.7 | ||||||||||||||||
Note: See accompanying footnotes |
THE SCOTTS MIRACLE-GRO COMPANY | |||||||||||||||||||||||
Reconciliation of Non-GAAP Disclosure Items (4) | |||||||||||||||||||||||
(In millions, except per common share data) | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
Six Months Ended April 2, 2016 | Six Months Ended March 28, 2015 | ||||||||||||||||||||||
As Reported |
Impairment, Restructuring and Other |
Costs Related to Refinancing |
Adjusted | As Reported | Impairment, Restructuring and Other |
Adjusted | |||||||||||||||||
Net sales | $ | 1,439.7 | $ | (0.2 | ) | $ | — | $ | 1,439.9 | $ | 1,241.3 | $ | — | $ | 1,241.3 | ||||||||
Cost of sales | 896.3 | 0.1 | — | 896.2 | 809.7 | — | 809.7 | ||||||||||||||||
Cost of sales—impairment, restructuring and other | 5.1 | 5.1 | — | — | 0.2 | 0.2 | — | ||||||||||||||||
Gross profit | 538.3 | (5.4 | ) | — | 543.7 | 431.4 | (0.2 | ) | 431.6 | ||||||||||||||
% of sales | 37.4 | % | 37.8 | % | 34.8 | % | 34.8 | % | |||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Selling, general and administrative | 314.2 | — | — | 314.2 | 294.2 | — | 294.2 | ||||||||||||||||
Impairment, restructuring and other | (45.9 | ) | (45.9 | ) | — | — | 13.1 | 13.1 | — | ||||||||||||||
Other income, net | (1.5 | ) | — | — | (1.5 | ) | (0.6 | ) | — | (0.6 | ) | ||||||||||||
Income from operations | 271.5 | 40.5 | — | 231.0 | 124.7 | (13.3 | ) | 138.0 | |||||||||||||||
% of sales | 18.9 | % | 16.0 | % | 10.0 | % | 11.1 | % | |||||||||||||||
Costs related to refinancing | 8.8 | — | 8.8 | — | — | — | — | ||||||||||||||||
Interest expense | 35.4 | — | — | 35.4 | 24.7 | — | 24.7 | ||||||||||||||||
Income from continuing operations before income taxes | 227.3 | 40.5 | (8.8 | ) | 195.6 | 100.0 | (13.3 | ) | 113.3 | ||||||||||||||
Income tax expense from continuing operations | 80.7 | 14.4 | (3.1 | ) | 69.4 | 36.0 | (4.8 | ) | 40.8 | ||||||||||||||
Income from continuing operations | 146.6 | 26.1 | (5.7 | ) | 126.2 | 64.0 | (8.5 | ) | 72.5 | ||||||||||||||
Net income attributable to noncontrolling interest | (0.1 | ) | — | — | (0.1 | ) | (0.3 | ) | — | (0.3 | ) | ||||||||||||
Net income attributable to controlling interest from continuing operations | $ | 146.5 | $ | 26.1 | $ | (5.7 | ) | $ | 126.1 | $ | 63.7 | $ | (8.5 | ) | $ | 72.2 | |||||||
Basic income per share from continuing operations | $ | 2.39 | $ | 0.43 | $ | (0.09 | ) | $ | 2.05 | $ | 1.05 | $ | (0.14 | ) | $ | 1.19 | |||||||
Diluted income per common share from continuing operations | $ | 2.35 | $ | 0.42 | $ | (0.09 | ) | $ | 2.02 | $ | 1.03 | $ | (0.13 | ) | $ | 1.16 | |||||||
Common shares used in basic income per share calculation | 61.4 | 61.4 | 61.4 | 61.4 | 60.9 | 60.9 | 60.9 | ||||||||||||||||
Common shares and potential common shares used in diluted income per share calculation | 62.4 | 62.4 | 62.4 | 62.4 | 62.0 | 62.0 | 62.0 | ||||||||||||||||
Calculation of Adjusted EBITDA (4) (5) : | |||||||||||||||||||||||
Income from continuing operations | $ | 146.6 | $ | 64.0 | |||||||||||||||||||
Income tax expense from continuing operations | 80.7 | 36.0 | |||||||||||||||||||||
Loss from discontinued operations, net of tax | (17.5 | ) | (13.7 | ) | |||||||||||||||||||
Income tax benefit from discontinued operations | (9.7 | ) | (7.7 | ) | |||||||||||||||||||
Costs related to refinancing | 8.8 | — | |||||||||||||||||||||
Interest expense | 35.4 | 24.7 | |||||||||||||||||||||
Depreciation | 27.3 | 24.9 | |||||||||||||||||||||
Amortization (including Roundup®) | 9.5 | 7.1 | |||||||||||||||||||||
Impairment, restructuring and other from continuing operations | (40.5 | ) | — | ||||||||||||||||||||
Impairment, restructuring and other from discontinued operations | 13.6 | — | |||||||||||||||||||||
Mark-to-market adjustments on derivatives | — | 7.2 | |||||||||||||||||||||
Expense on certain leases | 1.8 | — | |||||||||||||||||||||
Share-based compensation expense | 11.3 | — | |||||||||||||||||||||
Adjusted EBITDA | $ | 267.3 | $ | 142.5 | |||||||||||||||||||
Note: See accompanying footnotes |
THE SCOTTS MIRACLE-GRO COMPANY | ||||||||||||||||
Reconciliation of Non-GAAP Disclosure Items (4) | ||||||||||||||||
(In millions, except per common share data) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
April 2, 2016 |
March 28, 2015 |
April 2, 2016 |
March 28, 2015 |
|||||||||||||
Calculation of Pro Forma Adjusted Earnings: | ||||||||||||||||
Income from continuing operations | $ | 225.8 | $ | 138.6 | $ | 146.6 | $ | 64.0 | ||||||||
Net (income) loss attributable to noncontrolling interest | 0.3 | 0.3 | (0.1 | ) | (0.3 | ) | ||||||||||
Net income attributable to controlling interest from continuing operations | $ | 226.1 | $ | 138.9 | $ | 146.5 | $ | 63.7 | ||||||||
Impairment, restructuring and other, net of tax | 30.3 | (3.1 | ) | 26.1 | (8.5 | ) | ||||||||||
Costs related to refinancing, net of tax | — | — | (5.7 | ) | — | |||||||||||
Adjusted net income attributable to controlling interest from continuing operations | $ | 195.8 | $ | 142.0 | $ | 126.1 | $ | 72.2 | ||||||||
Loss from SLS Business recorded in discontinued operations, net of tax | (16.0 | ) | (14.3 | ) | (17.5 | ) | (13.7 | ) | ||||||||
Impairment, restructuring and other from SLS Business recorded in discontinued operations, net of tax |
6.8 | 0.3 | 8.8 | 0.9 | ||||||||||||
Pro Forma Adjusted Earnings | $ | 186.6 | $ | 128.0 | $ | 117.4 | $ | 59.4 | ||||||||
Diluted income per common share from continuing operations | $ | 3.64 | $ | 2.24 | $ | 2.35 | $ | 1.03 | ||||||||
Impairment, restructuring and other, net of tax | 0.49 | (0.05 | ) | 0.42 | (0.13 | ) | ||||||||||
Costs related to refinancing, net of tax | — | — | (0.09 | ) | — | |||||||||||
Adjusted diluted income per common share from continuing operations | $ | 3.15 | $ | 2.29 | $ | 2.02 | $ | 1.16 | ||||||||
Loss from SLS Business recorded in discontinued operations, net of tax | (0.26 | ) | (0.23 | ) | (0.28 | ) | (0.22 | ) | ||||||||
Impairment, restructuring and other from SLS Business recorded in discontinued operations, net of tax | 0.11 | — | 0.14 | 0.02 | ||||||||||||
Pro Forma Adjusted Earnings per common share | $ | 3.00 | $ | 2.06 | $ | 1.88 | $ | 0.96 | ||||||||
Common shares and potential common shares used in Pro Forma Adjusted Earnings per share calculation |
62.2 | 62.1 | 62.4 | 62.0 | ||||||||||||
Note: See accompanying footnotes |
THE SCOTTS MIRACLE-GRO COMPANY | ||||||||
Footnotes to Preceding Financial Statements | ||||||||
(1 | ) | Basic income (loss) per common share amounts are calculated by dividing income (loss) from continuing operations, income (loss) from discontinued operations and net income (loss) attributable to controlling interest by the weighted average number of common shares outstanding during the period. | ||||||
(2 | ) | Diluted income (loss) per common share amounts are calculated by dividing income (loss) from continuing operations, income (loss) from discontinued operations and net income (loss) attributable to controlling interest by the weighted average number of common shares, plus all potential dilutive securities (common stock options, stock appreciation rights, performance shares, performance units, restricted stock and restricted stock units) outstanding during the period. | ||||||
(3 | ) | On April 13, 2016, pursuant to the terms of the Contribution and Distribution Agreement, by and among the Company and TruGreen Holding Corporation (“TruGreen Holdings”), the Company completed the contribution of the Scotts lawn service business (the “SLS Business”) to a newly formed subsidiary of TruGreen Holdings (the “Joint Venture”) in exchange for a minority equity interest of approximately 30% in the Joint Venture. As a result, effective in its second quarter of fiscal 2016, the Company classified its results of operations for all periods presented to reflect the SLS Business as a discontinued operation. The Company’s approximately 30% interest in the Joint Venture will be accounted for in the future using the equity method of accounting, with the Company's proportionate share of Joint Venture earnings reflected in the consolidated statements of operations. | ||||||
(4 | ) | The Reconciliation of Non-GAAP Disclosure Items includes the following non-GAAP financial measures: Adjusted net income (loss) attributable to controlling interest from continuing operations and adjusted diluted income per share attributable to controlling interest from continuing operations (“Adjusted Earnings”) — These measures exclude charges or credits relating to impairments, restructurings, discontinued operations and other unusual items such as costs or gains related to discrete projects or transactions that are apart from and not indicative of the results of the operations of the business. |
||||||
Adjusted EBITDA — This measure is calculated as net income (loss) before interest, taxes, depreciation and amortization as well as certain other items such as the impact of the cumulative effect of changes in accounting, costs associated with debt refinancing and other non-recurring or non-cash items affecting net income (loss). The Company believes this measure provides additional information for determining our ability to meet debt service requirements. The presentation of adjusted EBITDA herein is intended to be consistent with the calculation of that measure as required by our borrowing arrangements, and used to calculate a leverage ratio (maximum of 4.50 at April 2, 2016) and an interest coverage ratio (minimum of 3.00 for the twelve months ended April 2, 2016). The Company was in compliance with the terms of all debt covenants at April 2, 2016. | ||||||||
Pro Forma Adjusted Earnings — This measure is calculated as net income attributable to controlling interest, excluding charges or credits relating to impairments, restructurings and other unusual items such as costs or gains related to discrete projects or transactions that are apart from and not indicative of the results of the operations of the business. This measure also includes income (loss) from discontinued operations related to the SLS Business. | ||||||||
The Company reports its financial results in accordance with U.S. generally accepted accounting principles (“GAAP”). However, management believes that certain non-GAAP financial measures used in managing the business may provide users of this financial information additional meaningful comparison between current results and results in prior operating periods. The Company believes that these non-GAAP financial measures are the most indicative of the Company’s ongoing earnings capabilities and that disclosure of these non-GAAP financial measures therefore provides useful information to investors and other users of its financial statements, such as lenders. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the Company’s reported results prepared in accordance with GAAP. | ||||||||
(5 | ) | In the fourth quarter of fiscal 2015, the Company changed its calculation of adjusted EBITDA to reflect the measure as defined in our fourth amended credit agreement. Prior periods have not been adjusted as they reflect the presentation consistent with the calculation as required by our borrowing arrangements in place at that time. The revised calculation adds adjustments for share-based compensation expense, expense on certain leases, and impairment, restructuring and other charges (including cash and non-cash charges) and no longer includes an adjustment for mark-to-market adjustments on derivatives. |
Contact:Jim King Senior Vice President Investor Relations & Corporate Affairs (937) 578-5622