| 1 | ||
|
| ||
|
Part 1 Financial Information |
|
Part II Other Information |
| 2 | ||
|
| ||
|
ENERGIZER HOLDINGS, INC. | |||||||||||||
|
(Condensed) | |||||||||||||
|
(Dollars in millions, except per share data - Unaudited) | |||||||||||||
|
|
Quarter Ended March 31, |
Six Months Ended March 31, | |||||||||||
|
|
2004 |
2003 |
2004 |
2003 | |||||||||
|
|
|
|
|
||||||||||
| Net sales | $ | 592.9 | $ | 362.6 | $ |
1,404.6 |
$ | 935.0 | |||||
|
Cost of products sold |
289.5 |
207.3 |
692.0 |
515.0 |
|||||||||
|
Selling, general and administrative expense |
127.3 |
69.4 |
256.7 |
145.0 |
|||||||||
|
Advertising and promotion expense |
88.8 |
26.8 |
181.5 |
74.0 |
|||||||||
|
Research and development expense |
20.7 |
9.3 |
36.8 |
18.1 |
|||||||||
|
Intellectual property rights income |
(1.5 |
) |
- |
(1.5 |
) |
(6.0 |
) | ||||||
|
Interest expense |
6.7 |
4.7 |
13.9 |
9.1 |
|||||||||
|
Other financing items, net |
(1.7 |
) |
(0.8 |
) |
(3.6 |
) |
(1.1 |
) | |||||
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|||||||||
|
Earnings before income taxes |
63.1 |
45.9 |
228.8 |
180.9 |
|||||||||
|
|
|
|
|
|
|||||||||
|
Income tax provision |
(9.7 |
) |
(12.9 |
) |
(60.4 |
) |
(61.5 |
) | |||||
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|||||||||
|
Net earnings |
$ |
53.4 |
$ |
33.0 |
$ |
168.4 |
$ |
119.4 |
|||||
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|||||||||
|
Basic earnings per share |
$ |
0.65 |
$ |
0.38 |
$ |
2.03 |
$ |
1.36 |
|||||
|
Diluted earnings per share |
$ |
0.63 |
$ |
0.37 |
$ |
1.97 |
$ |
1.33 |
|||||
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|||||||||
|
STATEMENT OF COMPREHENSIVE INCOME: |
|
|
|
|
|||||||||
|
|
|
|
|
|
|||||||||
|
Net earnings |
$ |
53.4 |
$ |
33.0 |
$ |
168.4 |
$ |
119.4 |
|||||
|
Other comprehensive income, net of tax |
|
|
|
|
|||||||||
|
Foreign currency translation adjustments |
(13.3 |
) |
(0.7 |
) |
29.7 |
6.8 |
|||||||
|
Minimum pension liability change, net of tax of |
|
|
|
|
|||||||||
|
$0.2 for six months ended March 31, 2004 |
|
|
|
|
|||||||||
|
and $1.8 for six months ended March 31, 2003 |
0.2 |
(0.1 |
) |
(0.4 |
) |
(6.0 |
) | ||||||
|
Unrealized holding gain on available-for-sale securities, |
|
|
|
|
|||||||||
|
net of tax of $0.4 |
0.7 |
- |
0.7 |
- |
|||||||||
|
|
|
|
|
||||||||||
|
Total comprehensive income |
$ |
41.0 |
$ |
32.2 |
$ |
198.4 |
$ |
120.2 |
|||||
|
|
|
|
|
|
|||||||||
|
See accompanying Notes to Condensed Financial Statements | |||||||||||||
| 3 | ||
|
| ||
|
ENERGIZER HOLDINGS, INC. | |||||||||
|
(Condensed) | |||||||||
|
(Dollars in millions--Unaudited) | |||||||||
|
|
March 31, |
September 30, |
March 31, | ||||||
|
2004 |
2003 |
2003 | |||||||
|
Assets |
|
|
| ||||||
|
|
|
|
| ||||||
|
Current assets |
| ||||||||
|
Cash and cash equivalents |
$ |
89.4 |
$ |
71.7 |
$ | 34.1 | |||
|
Trade receivables, less allowance for doubtful |
|
|
|
||||||
|
accounts of $11.4, $9.8 and $12.8, respectively |
436.9 |
432.3 |
325.6 |
||||||
|
Inventories |
449.3 |
430.6 |
520.6 |
||||||
|
Other current assets |
281.6 |
308.5 |
248.9 |
||||||
|
|
|
|
|||||||
|
Total current assets |
1,257.2 |
1,243.1 |
1,129.2 |
||||||
|
|
|
|
|||||||
|
|
|
|
|
||||||
|
Property at cost |
1,389.2 |
1,339.1 |
1,313.4 |
||||||
|
Accumulated depreciation |
(691.2 |
) |
(637.9 |
) |
(613.3 |
) | |||
|
|
|
|
|||||||
|
|
698.0 |
701.2 |
700.1 |
||||||
|
|
|
|
|
||||||
|
Goodwill |
342.6 |
330.2 |
443.1 |
||||||
|
Intangible assets |
310.6 |
308.8 |
192.4 |
||||||
|
Other assets |
160.0 |
148.8 |
142.5 |
||||||
|
|
|
|
|
||||||
|
Total |
$ |
2,768.4 |
$ |
2,732.1 |
$ |
2,607.3 |
|||
|
|
|
|
|
||||||
|
|
|
|
|
||||||
|
Liabilities and Shareholders Equity |
|
|
|
||||||
|
|
|
|
|
||||||
|
Current liabilities |
|
|
|
||||||
|
Current maturities of long-term debt |
$ |
20.0 |
$ |
20.0 |
$ |
15.0 |
|||
|
Notes payable |
68.7 |
66.1 |
706.3 |
||||||
|
Accounts payable |
188.6 |
213.2 |
160.9 |
||||||
|
Other current liabilities |
437.7 |
428.2 |
382.8 |
||||||
|
|
|
|
|||||||
|
Total current liabilities |
715.0 |
727.5 |
1,265.0 |
||||||
|
|
|
|
|
||||||
|
Long-term debt |
865.9 |
913.6 |
375.0 |
||||||
|
|
|
|
|
||||||
|
Other liabilities |
304.7 |
283.0 |
268.4 |
||||||
|
|
|
|
|
||||||
|
Shareholders equity |
|
|
|
||||||
|
|
|
|
|
||||||
|
Common stock |
1.0 |
1.0 |
1.0 |
||||||
|
Additional paid in capital |
825.6 |
811.9 |
791.9 |
||||||
|
Retained earnings |
531.6 |
367.1 |
320.7 |
||||||
|
Treasury stock |
(421.5 |
) |
(288.1 |
) |
(303.1 |
) | |||
|
Accumulated other comprehensive loss |
(53.9 |
) |
(83.9 |
) |
(111.6 |
) | |||
|
|
|
|
|||||||
|
Total shareholders equity |
882.8 |
808.0 |
698.9 |
||||||
|
|
|
|
|
||||||
|
Total |
$ |
2,768.4 |
$ |
2,732.1 |
$ |
2,607.3 |
|||
|
|
|
|
|
||||||
|
See accompanying Notes to Condensed Financial Statements | |||||||||
| 4 | ||
|
| ||
|
ENERGIZER HOLDINGS, INC. | |||||||
|
(Condensed) | |||||||
|
(Dollars in millions - Unaudited) | |||||||
|
Six Months Ended March 31, | |||||||
|
2004 |
2003 | ||||||
|
|
| ||||||
|
Cash flow from operations |
|
| |||||
|
Net earnings |
$ |
168.4 |
$ |
119.4 |
|||
|
Non-cash items included in income |
74.1 |
34.5 |
|||||
|
Changes in assets and liabilities used in operations |
5.4 |
91.0 |
|||||
|
Other, net |
1.8 |
0.7 |
|||||
|
|
|
||||||
|
Net cash flow from operations |
249.7 |
245.6 |
|||||
|
|
|
|
|||||
|
Cash flow from investing activities |
|
|
|||||
|
Property additions |
(53.6 |
) |
(14.1 |
) | |||
|
Proceeds from sale of property |
0.6 |
1.0 |
|||||
|
Purchase of Schick-Wilkinson Sword |
- |
(932.2 |
) | ||||
|
Other, net |
0.1 |
- |
|||||
|
|
|
||||||
|
Net cash used by investing activities |
(52.9 |
) |
(945.3 |
) | |||
|
|
|
|
|||||
|
Cash flow from financing activities |
|
|
|||||
|
Net cash proceeds from issuance of long-term debt |
- |
215.0 |
|||||
|
Principal payments on long-term debt (including |
|
|
|||||
|
current maturities) |
(50.2 |
) |
- |
||||
|
Net increase in notes payable |
1.2 |
608.9 |
|||||
|
Treasury stock purchases |
(145.8 |
) |
(128.9 |
) | |||
|
Other, net |
14.8 |
4.2 |
|||||
|
|
|
||||||
|
Net cash (used)/provided by financing activities |
(180.0 |
) |
699.2 |
||||
|
|
|
||||||
|
|
|
|
|||||
|
Effect of exchange rate changes on cash |
0.9 |
0.7 |
|||||
|
|
|
||||||
|
|
|
|
|||||
|
Net increase in cash and cash equivalents |
17.7 |
0.2 |
|||||
|
|
|
|
|||||
|
Cash and cash equivalents, beginning of period |
71.7 |
33.9 |
|||||
|
|
|
|
|||||
|
Cash and cash equivalents, end of period |
$ |
89.4 |
$ |
34.1 |
|||
|
|
|
|
|||||
|
|
|
|
|||||
|
See accompanying Notes to Condensed Financial Statements | |||||||
| 5 | ||
|
| ||
|
|
Quarter Ended |
Six Months Ended | |||||||||||||
|
|
March 31, |
March 31, | |||||||||||||
|
|
2004 |
2003 |
2004 |
2003 |
|||||||||||
|
|
|
|
|
||||||||||||
|
Net earnings/(loss): |
|
|
|
|
|||||||||||
|
As reported |
$ |
53.4 |
$ |
33.0 |
$ |
168.4 |
$ |
119.4 |
|||||||
|
Pro forma adjustments |
(1.3 |
) |
(1.6 |
) |
(2.5 |
) |
(3.1 |
) | |||||||
|
|
|
|
|
|
|||||||||||
|
Pro forma |
$ |
52.1 |
$ |
31.4 |
$ |
165.9 |
$ |
116.3 |
|||||||
|
|
|
|
|
||||||||||||