|
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, except per share data - Unaudited)
| ||||||
|
|
|
|
||||
|
|
Quarter Ended December 31, | |||||
|
|
2003 |
2002 |
||||
|
|
|
|||||
|
Net sales |
$ |
811.7 |
$ |
572.4 |
||
|
|
|
|
||||
|
Cost of products sold |
402.5 |
307.7 |
||||
|
Selling, general and administrative expense |
129.4 |
75.6 |
||||
|
Advertising and promotion expense |
92.7 |
47.2 |
||||
|
Research and development expense |
16.1 |
8.8 |
||||
|
Intellectual property rights income |
- |
(6.0 |
) | |||
|
Interest expense |
7.2 |
4.4 |
||||
|
Other financing items, net |
(1.9 |
) |
(0.3 |
) | ||
|
|
|
|||||
|
Earnings before income taxes |
165.7 |
135.0 |
||||
|
|
|
|
||||
|
Income tax provision |
(50.7 |
) |
(48.6 |
) | ||
|
|
|
|||||
|
Net earnings |
$ |
115.0 |
$ |
86.4 |
||
|
|
|
|
||||
|
|
|
|
||||
|
Basic earnings per share |
$ |
1.37 |
$ |
0.98 |
||
|
Diluted earnings per share |
$ |
1.32 |
$ |
0.95 |
||
|
|
|
|
||||
|
|
|
|
||||
|
STATEMENT OF COMPREHENSIVE INCOME: |
|
|
||||
|
|
|
|
||||
|
Net earnings |
$ |
115.0 |
$ |
86.4 |
||
|
Other comprehensive income, net of tax |
|
|
||||
|
Foreign currency translation adjustments |
43.0 |
7.5 |
||||
|
Minimum pension liability change, net of tax of |
|
|
||||
|
$0.2 in fiscal 2004 and $1.8 in fiscal 2003 |
(0.6 |
) |
(5.9 |
) | ||
|
|
|
|||||
|
Total comprehensive income |
$ |
157.4 |
$ |
88.0 |
||
|
|
|
|
||||
|
See accompanying Notes to Condensed Financial Statements | ||||||
|
| ||
|
ENERGIZER HOLDINGS, INC.
CONSOLIDATED BALANCE SHEET
(Condensed)
(Dollars in millions--Unaudited) | |||||||||
|
|
|
|
|
||||||
|
|
December 31, |
September 30, |
December 31, |
||||||
|
|
2003 |
2003 |
2002 |
||||||
|
|
|
|
|||||||
|
Assets |
|
|
|
||||||
|
|
|
|
|
||||||
|
Current assets |
|
|
|
||||||
|
Cash and cash equivalents |
$ |
88.5 |
$ |
71.7 |
$ |
134.0 |
|||
|
Trade receivables, less allowance for doubtful |
|
|
|
||||||
|
accounts of $11.0, $9.8 and $7.3, respectively |
496.5 |
432.3 |
271.3 |
||||||
|
Inventories |
401.0 |
430.6 |
296.4 |
||||||
|
Other current assets |
327.8 |
308.5 |
335.7 |
||||||
|
|
|
|
|||||||
|
Total current assets |
1,313.8 |
1,243.1 |
1,037.4 |
||||||
|
|
|
|
|||||||
|
|
|
|
|
||||||
|
Property at cost |
1,370.5 |
1,339.1 |
1,051.5 |
||||||
|
Accumulated depreciation |
(664.9 |
) |
(637.9 |
) |
(601.8 |
) | |||
|
|
|
|
|||||||
|
|
705.6 |
701.2 |
449.7 |
||||||
|
|
|
|
|
||||||
|
Goodwill |
345.2 |
330.2 |
37.6 |
||||||
|
Intangible assets |
312.9 |
308.8 |
74.6 |
||||||
|
Other assets |
149.9 |
148.8 |
139.0 |
||||||
|
|
|
|
|
||||||
|
Total |
$ |
2,827.4 |
$ |
2,732.1 |
$ |
1,738.3 |
|||
|
|
|
|
|
||||||
|
|
|
|
|
||||||
|
Liabilities and Shareholders Equity |
|
|
|
||||||
|
|
|
|
|
||||||
|
Current liabilities |
|
|
|
||||||
|
Current maturities of long-term debt |
$ |
20.0 |
$ |
20.0 |
$ |
15.0 |
|||
|
Notes payable |
74.1 |
66.1 |
75.7 |
||||||
|
Accounts payable |
178.7 |
213.2 |
90.2 |
||||||
|
Other current liabilities |
512.3 |
428.2 |
418.7 |
||||||
|
|
|
|
|||||||
|
Total current liabilities |
785.1 |
727.5 |
599.6 |
||||||
|
|
|
|
|
||||||
|
Long-term debt |
910.2 |
913.6 |
160.0 |
||||||
|
|
|
|
|
||||||
|
Other liabilities |
290.4 |
283.0 |
201.7 |
||||||
|
|
|
|
|
||||||
|
Shareholders equity |
|
|
|
||||||
|
|
|
|
|
||||||
|
Common stock |
1.0 |
1.0 |
1.0 |
||||||
|
Additional paid in capital |
814.0 |
811.9 |
790.6 |
||||||
|
Retained earnings |
480.9 |
367.1 |
288.3 |
||||||
|
Treasury stock |
(412.7 |
) |
(288.1 |
) |
(192.1 |
) | |||
|
Accumulated other comprehensive loss |
(41.5 |
) |
(83.9 |
) |
(110.8 |
) | |||
|
|
|
|
|||||||
|
Total shareholders equity |
841.7 |
808.0 |
777.0 |
||||||
|
|
|
|
|
||||||
|
Total |
$ |
2,827.4 |
$ |
2,732.1 |
$ |
1,738.3 |
|||
|
|
|
|
|
||||||
|
See accompanying Notes to Condensed Financial Statements | |||||||||
|
| ||
|
ENERGIZER HOLDINGS, INC.
CONSOLIDATED STATEMENT OF CASH FLOWS
(Condensed)
(Dollars in millions - Unaudited) | ||||||
|
|
|
|
||||
|
|
Quarter Ended December 31, | |||||
|
|
2003 |
2002 |
||||
|
|
|
|||||
|
Cash flow from operations |
|
|
||||
|
Net earnings |
$ |
115.0 |
$ |
86.4 |
||
|
Non-cash items included in income |
34.3 |
17.7 |
||||
|
Changes in assets and liabilities used in operations |
8.0 |
40.7 |
||||
|
Other, net |
1.0 |
|
(1.6 |
) | ||
|
|
|
|||||
|
Net cash flow from operations |
158.3 |
143.2 |
||||
|
|
|
|
||||
|
Cash flow from investing activities |
|
|
||||
|
Property additions |
(18.7 |
) |
(5.9 |
) | ||
|
Proceeds from sale of property |
0.2 |
0.5 |
||||
|
Other, net |
(1.6 |
) |
- |
|||
|
|
|
|||||
|
Net cash used by investing activities |
(20.1 |
) |
(5.4 |
) | ||
|
|
|
|
||||
|
Cash flow from financing activities |
|
|
||||
|
Principal payments on long-term debt (including |
|
|
||||
|
current maturities) |
(6.4 |
) |
- |
|||
|
Net increase/(decrease) in notes payable |
7.4 |
(22.5 |
) | |||
|
Treasury stock purchases |
(127.9 |
) |
(18.0 |
) | ||
|
Other, net |
2.9 |
1.9 |
||||
|
|
|
|||||
|
Net cash used by financing activities |
(124.0 |
) |
(38.6 |
) | ||
|
|
|
|||||
|
|
|
|
||||
|
Effect of exchange rate changes on cash |
2.6 |
0.9 |
||||
|
|
|
|||||
|
|
|
|
||||
|
Net increase in cash and cash equivalents |
16.8 |
100.1 |
||||
|
|
|
|
||||
|
Cash and cash equivalents, beginning of period |
71.7 |
33.9 |
||||
|
|
|
|
||||
|
Cash and cash equivalents, end of period |
$ |
88.5 |
$ |
134.0 |
||
|
|
|
|
||||
|
See accompanying Notes to Condensed Financial Statements |
||||||
|
| ||
|
Quarter Ended | ||||||
|
December 31, | ||||||
|
|
2003 |
2002 | ||||
|
|
| |||||
|
Net earnings/(loss): |
|
| ||||
|
As reported |
$ |
115.0 |
$ |
86.4 |
||
|
Pro forma adjustments |
(1.2 |
) |
(1.5 |
) | ||
|
| ||||||
|
Pro forma |
$ |
113.8 |
$ |
84.9 |
||
|
|
|
|
||||
|
Basic earnings/(loss) per share: |
|
|
||||
|
As reported |
$ |
1.37 |
$ |
0.98 |
||
|
Pro forma adjustments |
(0.01 |
) |
(0.02 |
) | ||
|
| ||||||
|
Pro forma |
$ |
1.36 |
$ |
0.96 |
||
|
|
|
|
||||
|
Diluted earnings/(loss) per share: |
|
|
||||
|
As reported |
$ |
1.32 |
$ |
0.95 |
||
|
Pro forma adjustments |
(0.01 |
) |
(0.02 |
) | ||
|
| ||||||
|
Pro forma |
$ |
1.31 |
$ |
0.93 |
||
|
| ||