|
MISSOURI |
43-1863181 |
|
| |
|
(State of Incorporation) |
(I.R.S. Employer Identification No.) |
|
YES: |
x |
NO: |
o |
|
YES: |
x |
NO: |
o |
|
| ||
|
ENERGIZER HOLDINGS, INC. | |||||||||||||
|
CONSOLIDATED STATEMENT OF EARNINGS | |||||||||||||
|
(Condensed) | |||||||||||||
|
(Dollars in millions--Unaudited) | |||||||||||||
|
|
|
|
|
| |||||||||
|
|
|
|
|
| |||||||||
|
|
Quarter Ended June 30, |
Nine Months Ended June 30, | |||||||||||
|
|
|
|
2003 |
|
|
2002 |
|
|
2003 |
|
|
2002 |
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|||||||||
|
Net sales |
$ |
594.0 |
$ |
389.9 |
$ |
1,529.0 |
$ |
1,297.3 |
|||||
|
|
|
|
|
|
|||||||||
|
Cost of products sold |
359.0 |
220.5 |
874.0 |
715.3 |
|||||||||
|
Selling, general and administrative expense |
107.9 |
71.8 |
252.9 |
232.8 |
|||||||||
|
Advertising and promotion expense |
90.2 |
26.8 |
164.2 |
97.2 |
|||||||||
|
Research and development expense |
16.0 |
8.9 |
34.1 |
27.2 |
|||||||||
|
Provisions for restructuring |
- |
- |
- |
5.9 |
|||||||||
|
Intellectual property rights income |
(2.5 |
) |
- |
(8.5 |
) |
- |
|||||||
|
Interest expense |
10.2 |
4.7 |
19.3 |
16.2 |
|||||||||
|
Other financing items, net |
- |
(0.7 |
) |
(1.1 |
) |
0.8 |
|||||||
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|||||||||
|
Earnings before income taxes |
13.2 |
57.9 |
194.1 |
201.9 |
|||||||||
|
|
|
|
|
|
|||||||||
|
Income tax benefit/(provision) |
4.3 |
(18.1 |
) |
(57.2 |
) |
(71.7 |
) | ||||||
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|||||||||
|
Net earnings |
$ |
17.5 |
$ |
39.8 |
$ |
136.9 |
$ |
130.2 |
|||||
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|||||||||
|
Basic earnings per share |
$ |
0.21 |
$ |
0.44 |
$ |
1.59 |
$ |
1.42 |
|||||
|
Diluted earnings per share |
$ |
0.20 |
$ |
0.43 |
$ |
1.55 |
$ |
1.40 |
|||||
|
| ||
|
ENERGIZER HOLDINGS, INC. | ||||||||||
|
CONSOLIDATED BALANCE SHEET | ||||||||||
|
(Condensed) | ||||||||||
|
(Dollars in millions--Unaudited) | ||||||||||
|
|
|
|
| |||||||
|
|
June 30, |
September 30, |
June 30, | |||||||
|
|
2003 |
|
|
2002 |
|
|
2002 |
|||
|
|
|
|
||||||||
|
Assets |
|
|
|
|||||||
|
|
|
|
|
|||||||
|
Current assets |
|
|
|
|||||||
|
Cash and cash equivalents |
$ |
63.4 |
$ |
33.9 |
$ |
52.1 |
||||
|
Trade receivables, less allowance for doubtful |
|
|
|
|||||||
|
accounts of $9.9, $6.9 and $8.6, respectively |
384.8 |
189.0 |
183.1 |
|||||||
|
Inventories |
|
|
|
|||||||
|
Raw materials and supplies |
62.8 |
44.5 |
42.5 |
|||||||
|
Work in process |
149.0 |
98.6 |
112.1 |
|||||||
|
Finished products |
281.2 |
215.9 |
192.6 |
|||||||
|
|
|
|
||||||||
|
Total Inventory |
493.0 |
359.0 |
347.2 |
|||||||
|
Other current assets |
254.0 |
306.0 |
230.4 |
|||||||
|
|
|
|
||||||||
|
Total current assets |
1,195.2 |
887.9 |
812.8 |
|||||||
|
|
|
|
||||||||
|
|
|
|
|
|||||||
|
Property at cost |
1,327.7 |
1,040.3 |
1,045.5 |
|||||||
|
Accumulated depreciation |
(633.5 |
) |
(584.6 |
) |
(584.4 |
) | ||||
|
|
|
|
||||||||
|
|
694.2 |
455.7 |
461.1 |
|||||||
|
|
|
|
|
|||||||
|
Other assets |
799.6 |
244.5 |
247.0 |
|||||||
|
|
|
|
|
|||||||
|
|
|
|
||||||||
|
Total |
$ |
2,689.0 |
$ |
1,588.1 |
$ |
1,520.9 |
||||
|
|
|
|
||||||||
|
|
|
|
|
|||||||
|
Liabilities and Shareholders Equity |
|
|
|
|||||||
|
|
|
|
|
|||||||
|
Current liabilities |
|
|
|
|||||||
|
Current maturities of long-term debt |
$ |
- |
$ |
15.0 |
$ |
15.0 |
||||
|
Notes payable |
52.1 |
94.6 |
65.8 |
|||||||
|
Accounts payable |
205.3 |
119.4 |
98.1 |
|||||||
|
Other current liabilities |
373.1 |
305.6 |
288.0 |
|||||||
|
|
|
|
||||||||
|
Total current liabilities |
630.5 |
534.6 |
466.9 |
|||||||
|
|
|
|
|
|||||||
|
Long-term debt |
1,008.0 |
160.0 |
160.0 |
|||||||
|
|
|
|
|
|||||||
|
Other liabilities |
294.9 |
188.7 |
175.7 |
|||||||
|
|
|
|
|
|||||||
|
Shareholders equity |
|
|
|
|||||||
|
|
|
|
|
|||||||
|
Common stock |
1.0 |
1.0 |
1.0 |
|||||||
|
Additional paid in capital |
798.6 |
789.8 |
786.4 |
|||||||
|
Retained earnings |
336.2 |
202.4 |
147.7 |
|||||||
|
Treasury stock |
(295.4 |
) |
(176.0 |
) |
(105.9 |
) | ||||
|
Accumulated other comprehensive income |
(84.8 |
) |
(112.4 |
) |
(110.9 |
) | ||||
|
|
|
|
||||||||
|
Total shareholders equity |
755.6 |
704.8 |
718.3 |
|||||||
|
|
|
|
||||||||
|
Total |
$ |
2,689.0 |
$ |
1,588.1 |
$ |
1,520.9 |
||||
|
|
|
|
||||||||
|
|
|
|
|
|||||||
|
See accompanying Notes to Condensed Financial Statements |
||||||||||
|
| ||
|
ENERGIZER HOLDINGS, INC. | |||||||
|
CONSOLIDATED STATEMENT OF CASH FLOWS | |||||||
|
(Condensed) | |||||||
|
(Dollars in millions - Unaudited) | |||||||
|
|
|
| |||||
|
|
|
| |||||
|
|
Nine Months Ended June 30, | ||||||
|
|
2003 |
|
|
2002 |
|||
|
|
|
||||||
|
Cash flow from operations |
|
|
|||||
|
Net earnings |
$ |
136.9 |
$ |
130.2 |
|||
|
Non-cash items included in income |
59.5 |
48.7 |
|||||
|
Sale of accounts receivable, net |
61.0 |
(36.2 |
) | ||||
|
Changes in assets and liabilities used in operations |
52.5 |
29.3 |
|||||
|
Other, net |
6.0 |
3.4 |
|||||
|
|
|
||||||
|
Net cash flow from operations |
315.9 |
175.4 |
|||||
|
|
|
|
|||||
|
Cash flow from investing activities |
|
|
|||||
|
Property additions |
(34.2 |
) |
(29.9 |
) | |||
|
Proceeds from sale of property |
7.1 |
1.2 |
|||||
|
Acquisition of Schick-Wilkinson Sword, net of cash acquired |
(922.9 |
) |
- |
||||
|
Other, net |
- |
(0.6 |
) | ||||
|
|
|
||||||
|
Net cash used by investing activities |
(950.0 |
) |
(29.3 |
) | |||
|
|
|
|
|||||
|
Cash flow from financing activities |
|
|
|||||
|
Net cash proceeds from issuance of long-term debt |
1,058.1 |
- |
|||||
|
Principal payments on long-term debt (including |
|
|
|||||
|
current maturities) |
(230.0 |
) |
(50.0 |
) | |||
|
Proceeds from acquisition bridge loan |
550.0 | - | |||||
|
Payment of acquisition bridge loan |
(550.0 | ) | - | ||||
|
Net decrease in notes payable |
(47.0 |
) |
(45.1 |
) | |||
|
Treasury stock purchases |
(131.4 |
) |
(26.3 |
) | |||
|
Proceeds from issuance of common stock |
13.4 |
1.8 |
|||||
|
|
|
||||||
|
Net cash provided/(used) by financing activities |
663.1 |
(119.6 |
) | ||||
|
|
|
||||||
|
|
|
|
|||||
|
Effect of exchange rate changes on cash |
0.5 |
2.6 |
|||||
|
|
|
||||||
|
|
|
|
|||||
|
Net increase in cash and cash equivalents |
29.5 |
29.1 |
|||||
|
|
|
|
|||||
|
Cash and cash equivalents, beginning of period |
33.9 |
23.0 |
|||||
|
|
|
||||||
|
Cash and cash equivalents, end of period |
$ |
63.4 |
$ |
52.1 |
|||
|
|
|
||||||
|
|
|
|
|||||
|
|
|
||||||