Attached files

file filename
8-K - GRIFFON CORPc69625_8-k.htm

Exhibit 99.1

(GRIFFON LOGO)

Griffon Corporation Announces Second Quarter Results

Consolidated Revenue Increases 1% to $482 million on Continued Plastics Growth
Reports EPS of $0.04 vs. loss of ($0.24) in Year-ago Second Quarter
Expects Continued Revenue Growth and Profitability Improvement in Second Half

NEW YORK, NEW YORK, May 8, 2012 – Griffon Corporation (NYSE: GFF) today reported results for the second quarter ended March 31, 2012.

Second quarter 2012 revenue totaled $482 million, increasing 1% compared to the 2011 quarter. Clopay Plastics (“Plastics”) drove the consolidated increase with revenue growth of 10%; Telephonics revenue increased 1%; and Home and Building Products (“HBP”) revenue declined 3%.

Second quarter 2012 net income totaled $2.0 million, or $0.04 per share, compared to a loss of $14 million or $0.24 per share, in the prior year quarter.

Ron Kramer, Chief Executive Officer, commented, “We continued to execute well in each of our businesses during the second quarter. Telephonics had strong growth both in its core revenues and its backlog, a performance which reflects on-going demand for its mission-critical defense products and a strong commercial market opportunity. In Plastics, we continued to benefit from initiatives to capture market share and enhance profitability, though a challenging business environment in Europe and Brazil has affected our pace of improvement. Home and Building Products saw continued growth in our doors business and the benefit of the Southern Patio acquisition. While Ames performance was negatively impacted by the extraordinarily warm weather this winter, the business remains capable of generating significantly better results with higher revenue.”

Mr. Kramer continued, “Each of our businesses is positioned appropriately for the current environment, has ample access to both working and strategic capital, and is capable of continued growth and improved profitability. We believe that we will accelerate our consolidated rate of organic revenue growth and make further profitability gains in the second half. We are continuing to focus on driving shareholder value through organic improvement, a disciplined approach to capital investment and, in the longer term, through our ongoing evaluation of additional strategic transactions.”

The second quarter 2011 results included a $26.2 million ($16.8 million, net of tax, or $0.28 per share) charge resulting from the refinancing of the Ames True Temper (“ATT”) acquisition related debt; $3.8 million ($2.5 million, net of tax, or $0.04 per share) of cost of goods related to the sale of inventory recorded at fair value in connection with ATT acquisition accounting; and $1.2 million ($0.8 million, net of tax, or $0.01 per share) of restructuring and related charges associated with the consolidation of the Clopay Building Products (“CBP”) facilities. Excluding these items from the prior year second quarter, adjusted net income would have been $6.1 million, or $0.10 per share, compared to the current quarter’s $2.0 million, or $0.04 per share.

For the current quarter, Segment adjusted EBITDA totaled $40.4 million, decreasing 8% compared to $43.8 million in the prior year quarter. Segment adjusted EBITDA is defined as net income, excluding corporate overhead, interest, taxes, depreciation and amortization, acquisition-related costs,

1


restructuring charges, costs related to the fair value of inventory for acquisitions and the benefit (loss) of debt extinguishment, as applicable.

Segment Operating Results

Telephonics

Revenue in the 2012 quarter increased $0.5 million compared to the prior year quarter. In the current and prior year quarters, revenue included $13.6 million and $19.2 million, respectively, related to the Counter Remote Control Improvised Explosive Device Electronic Warfare 3.1 (“CREW 3.1”) program where Telephonics serves as a contract manufacturer. Excluding CREW 3.1 from both periods, revenue increased 6% over the prior year quarter primarily attributable to Ground Surveillance Radars (“GSR”), Maritime Radars and NETCOM communication products.

Segment adjusted EBITDA in the 2012 quarter was $15.3 million, increasing 19%, benefiting from higher gross profit from program mix, partially offset by higher selling, general and administrative expenses primarily due to the timing of proposal activities.

Contract backlog totaled $434 million at March 31, 2012 compared to $417 million at September 30, 2011, with approximately 69% expected to be filled in the next twelve months.

Plastic Products

Revenue in the 2012 second quarter increased $13.6 million, or 10%, compared to the 2011 quarter, primarily due to higher volume across all regions, partially offset by the impact of translation of European results into a stronger U.S dollar.

Segment adjusted EBITDA in the 2012 quarter decreased $2.1 million compared to the prior year quarter, primarily driven by previously disclosed start up costs related to expanded capacity initiatives in both Germany and Brazil; in both operations, such start up costs have included higher than normal levels of scrap. There have been no significant disruptions in customer service in connection with the scaling up of production of the newly installed assets. Improvements in operations in the newly expanded locations are progressing and the Company expects that Plastics will continue to trend towards normal efficiency levels during the second half of fiscal 2012.

Home & Building Products

Revenue in the 2012 quarter decreased $7.7 million, or 3%, compared to the prior year quarter driven mainly by lower volume. For the 2012 quarter, ATT revenue decreased 8% primarily due to weak sales of snow tools, driven by the absence of snow throughout much of the country, partially offset by the inclusion of Southern Patio, acquired in October 2011. The increase in CBP revenue was mainly the result of favorable mix and higher volume.

Segment adjusted EBITDA in the 2012 quarter was $15.9 million compared to $19.6 million in the prior year quarter. The decrease was driven by the lower ATT volume combined with the impact of higher fuel and material costs, partially offset by the inclusion of Southern Patio’s operating profit in the current period’s results and improved production efficiencies.

2


Taxes

The tax rate for the current quarter was a provision of 57.4 %, compared to a 32.2% benefit in the prior year quarter. The prior year benefit arose on the pretax loss for the quarter, which arose mainly in connection with the debt refinancing, completed in March 2011. The current year rate reflects the impact of permanent differences that are not deductible in determining taxable income, mainly limited deductibility of restricted stock, tax reserves and a change in earnings mix. There were no discrete period items in the current quarter.

Balance Sheet and Capital Expenditures

At March 31, 2012, the Company had cash and equivalents of $165 million, total debt outstanding of $705 million, net of discounts, and $180 million available for borrowing under its revolving credit facility. Capital expenditures were $20.3 million in the second quarter; the Company expects capital spending of $65 to $70 million for 2012 with lower expenditures in 2013.

Conference Call Information

The Company will hold a conference call today, May 8, 2012, at 4:30 PM ET.

The call can be accessed by dialing 1-888-298-3511 (U.S. participants) or 1-719-325-2133 (International participants). Callers should ask to be connected to the Griffon Corporation teleconference.

A replay of the call will be available starting on May 8, 2012 at 7:30 PM ET by dialing 1-877-870-5176 (U.S.) or 1-858-384-5517 (International), and entering the conference ID number: 3643834. The replay will be available through May 22, 2012.

Forward-looking Statements

“Safe Harbor” Statements under the Private Securities Litigation Reform Act of 1995: All statements related to, among other things, income, earnings, cash flows, revenue, changes in operations, operating improvements, industries in which Griffon Corporation (the “Company” or “Griffon”) operates and the United States and global economies that are not historical are hereby identified as “forward-looking statements” and may be indicated by words or phrases such as “anticipates,” “supports,” “plans,” “projects,” “expects,” “believes,” “should,” “would,” “could,” “hope,” “forecast,” “management is of the opinion,” “may,” “will,” “estimates,” “intends,” “explores,” “opportunities,” the negative of these expressions, use of the future tense and similar words or phrases. Such forward-looking statements are subject to inherent risks and uncertainties that could cause actual results to differ materially from those expressed in any forward-looking statements. These risks and uncertainties include, among others: current economic conditions and uncertainties in the housing, credit and capital markets; the Company’s ability to achieve expected savings from cost control, integration and disposal initiatives; the ability to identify and successfully consummate and integrate value-adding acquisition opportunities; increasing competition and pricing pressures in the markets served by Griffon’s operating companies; the ability of Griffon’s operating companies to expand into new geographic and product markets and to anticipate and meet customer demands for new products and product enhancements and innovations; a reduction in government military spending on projects supplied by Telephonics Corporation; increases in cost of raw materials such as resin and steel; changes in customer demand; political events that could impact the worldwide economy; a downgrade in the Company’s credit ratings; international economic conditions including interest rate and currency exchange fluctuations; the relative mix of products and services which impacts margins and operating efficiencies; short-term capacity constraints or prolonged excess capacity; unforeseen developments in contingencies such as litigation; unfavorable results of government agency contract audits of Telephonics Corporation; protection and validity of patent and other intellectual property rights; the cyclical nature of the business of certain Griffon operating companies;

3


weather patterns; and possible terrorist threats and actions, and their impact on the global economy. Such statements reflect the views of the Company with respect to future events and are subject to these and other risks, uncertainties and assumptions relating to the operations, results of operations, growth strategy and liquidity of the Company as previously disclosed in the Company’s Securities and Exchange Commission filings. Readers are cautioned not to place undue reliance on these forward-looking statements. These forward-looking statements speak only as of the date made. The Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

About Griffon Corporation

Griffon Corporation (the “Company” or “Griffon”), is a diversified management and holding company that conducts business through wholly-owned subsidiaries. Griffon oversees the operations of its subsidiaries, allocates resources among them and manages their capital structures. Griffon provides direction and assistance to its subsidiaries in connection with acquisition and growth opportunities as well as in connection with divestitures. In order to further diversify, Griffon also seeks out, evaluates and, when appropriate, will acquire additional businesses that offer potentially attractive returns on capital.

Griffon currently conducts its operations through three segments:

 

 

 

Home & Building Products consists of two companies, Ames True Temper, Inc (“ATT”) and Clopay Building Products (“CBP”):

 

 

 

 

-

ATT is a global provider of non-powered landscaping products that make work easier for homeowners and professionals.

 

 

 

 

-

CBP is a leading manufacturer and marketer of residential, commercial and industrial garage doors to professional installing dealers and major home center retail chains.

 

 

 

Telephonics Corporation designs, develops and manufactures high-technology, integrated information, communication and sensor system solutions for use in military and commercial markets worldwide.

 

 

 

Clopay Plastic Products Company is an international leader in the development and production of embossed, laminated and printed specialty plastic films used in a variety of hygienic, health-care and industrial applications.

For more information on Griffon and its operating subsidiaries, please see the Company’s website at www.griffoncorp.com.

 

 

Company Contact:

Investor Relations Contact:



Douglas J. Wetmore

Anthony Gerstein



Chief Financial Officer

Senior Vice President

Griffon Corporation

ICR Inc.

(212) 957-5000

(646) 277-1242

712 Fifth Avenue, 18th Floor

 

New York, NY 10019

 

4


Griffon evaluates performance and allocates resources based on each segments’ operating results before interest income or expense, income taxes, depreciation and amortization, gain (losses) from debt extinguishment, unallocated amounts, restructuring charges, acquisition costs and costs related to the fair value of inventory for acquisitions (“Segment Adjusted EBITDA”). Griffon believes this information is useful to investors.

The following table provides a reconciliation of Segment Adjusted EBITDA to Income (loss) before taxes:

GRIFFON CORPORATION AND SUBSIDIARIES
OPERATING HIGHLIGHTS
(in thousands)
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months
Ended March 31,

 

For the Six Months Ended
March 31,

 

 

 


 


 

 

 

2012

 

2011

 

2012

 

2011

 

 

 


 


 


 


 

REVENUE

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

Home & Building Products:

 

 

 

 

 

 

 

 

 

 

 

 

 

ATT

 

$

133,321

 

$

145,644

 

$

232,061

 

$

239,841

 

CBP

 

 

91,269

 

 

86,675

 

 

202,915

 

 

190,741

 

 

 



 



 



 



 

Home & Building Products

 

 

224,590

 

 

232,319

 

 

434,976

 

 

430,582

 

Telephonics

 

 

113,992

 

 

113,525

 

 

218,506

 

 

211,804

 

Plastics

 

 

143,849

 

 

130,285

 

 

279,980

 

 

248,145

 

 

 



 



 



 



 

Total consolidated net sales

 

$

482,431

 

$

476,129

 

$

933,462

 

$

890,531

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment operating profit (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment profit before depreciation, amortization, restructuring, fair value write-up of acquired inventory sold and acquisition costs:

 

 

 

 

 

 

 

 

 

 

 

 

 

Home & Building Products

 

$

15,853

 

$

19,619

 

$

33,603

 

$

37,153

 

Telephonics

 

 

15,336

 

 

12,929

 

 

31,024

 

 

25,335

 

Plastics

 

 

9,164

 

 

11,231

 

 

17,344

 

 

21,017

 

 

 



 



 



 



 

Total Segment profit before depreciation, amortization, restructuring, fair value write-up of acquired inventory sold and acquisition costs

 

 

40,353

 

 

43,779

 

 

81,971

 

 

83,505

 

Unallocated amounts, less acquisition costs

 

 

(6,453

)

 

(6,581

)

 

(12,787

)

 

(11,687

)

Loss from debt extinguishment, net

 

 

 

 

(26,164

)

 

 

 

(26,164

)

Net interest expense

 

 

(12,919

)

 

(11,222

)

 

(25,919

)

 

(22,376

)

Segment depreciation and amortization

 

 

(16,222

)

 

(15,453

)

 

(31,640

)

 

(29,210

)

Restructuring charges

 

 

 

 

(1,212

)

 

(1,795

)

 

(2,605

)

Fair value write-up of acquired inventory sold

 

 

 

 

(3,788

)

 

 

 

(15,152

)

Acquisition costs

 

 

 

 

 

 

(178

)

 

 

 

 



 



 



 



 

Income (loss) before taxes

 

$

4,759

 

$

(20,641

)

$

9,652

 

$

(23,689

)

 

 



 



 



 



 

Unallocated amounts typically include general corporate expenses not attributable to a reportable segment.

5


The following is a reconciliation of each segments’ operating results to Segment Adjusted EBITDA:

GRIFFON CORPORATION AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP MEASURES
BY REPORTABLE SEGMENT
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months
Ended March 31,

 

For the Six Months Ended
March 31,

 

 

 


 


 

 

 

2012

 

2011

 

2012

 

2011

 

 

 


 


 


 


 

 

Home & Building Products

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment operating profit

 

$

8,096

 

$

6,931

 

$

17,930

 

$

5,308

 

Depreciation and amortization

 

 

7,757

 

 

7,688

 

 

15,222

 

 

14,088

 

Fair value write-up of acquired inventory sold

 

 

 

 

3,788

 

 

 

 

15,152

 

Restructuring charges

 

 

 

 

1,212

 

 

273

 

 

2,605

 

Acquisition costs

 

 

 

 

 

 

178

 

 

 

 

 



 



 



 



 

Segment adjusted EBITDA

 

 

15,853

 

 

19,619

 

 

33,603

 

 

37,153

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Telephonics

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment operating profit

 

 

13,543

 

 

11,225

 

 

26,056

 

 

21,918

 

Depreciation and amortization

 

 

1,793

 

 

1,704

 

 

3,446

 

 

3,417

 

Restructuring charges

 

 

 

 

 

 

1,522

 

 

 

 

 



 



 



 



 

Segment adjusted EBITDA

 

 

15,336

 

 

12,929

 

 

31,024

 

 

25,335

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Clopay Plastic Products

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment operating profit

 

 

2,492

 

 

5,170

 

 

4,372

 

 

9,312

 

Depreciation and amortization

 

 

6,672

 

 

6,061

 

 

12,972

 

 

11,705

 

 

 



 



 



 



 

Segment adjusted EBITDA

 

 

9,164

 

 

11,231

 

 

17,344

 

 

21,017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All segments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations - as reported

 

 

16,649

 

 

15,568

 

 

34,495

 

 

21,589

 

Unallocated amounts

 

 

6,453

 

 

6,581

 

 

12,787

 

 

11,687

 

Other, net

 

 

1,029

 

 

1,177

 

 

1,076

 

 

3,262

 

 

 



 



 



 



 

Segment operating profit

 

 

24,131

 

 

23,326

 

 

48,358

 

 

36,538

 

Depreciation and amortization

 

 

16,222

 

 

15,453

 

 

31,640

 

 

29,210

 

Fair value write-up of acquired inventory sold

 

 

 

 

3,788

 

 

 

 

15,152

 

Restructuring charges

 

 

 

 

1,212

 

 

1,795

 

 

2,605

 

Acquisition costs

 

 

 

 

 

 

178

 

 

 

 

 



 



 



 



 

Segment adjusted EBITDA

 

$

40,353

 

$

43,779

 

$

81,971

 

$

83,505

 

 

 



 



 



 



 

6


GRIFFON CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

Six Months Ended March 31,

 

 

 


 


 

 

 

2012

 

2011

 

2012

 

2011

 

 

 


 


 


 


 

Revenue

 

$

482,431

 

$

476,129

 

$

933,462

 

$

890,531

 

Cost of goods and services

 

 

379,630

 

 

374,986

 

 

727,953

 

 

701,529

 

 

 



 



 



 



 

Gross profit

 

 

102,801

 

 

101,143

 

 

205,509

 

 

189,002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

86,152

 

 

84,363

 

 

169,219

 

 

164,808

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring and other related charges

 

 

 

 

1,212

 

 

1,795

 

 

2,605

 

 

 



 



 



 



 

Total operating expenses

 

 

86,152

 

 

85,575

 

 

171,014

 

 

167,413

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

16,649

 

 

15,568

 

 

34,495

 

 

21,589

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(13,005

)

 

(11,319

)

 

(26,068

)

 

(22,542

)

Interest income

 

 

86

 

 

97

 

 

149

 

 

166

 

Loss from debt extinguishment, net

 

 

 

 

(26,164

)

 

 

 

(26,164

)

Other, net

 

 

1,029

 

 

1,177

 

 

1,076

 

 

3,262

 

 

 



 



 



 



 

Total other income (expense)

 

 

(11,890

)

 

(36,209

)

 

(24,843

)

 

(45,278

)

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before taxes

 

 

4,759

 

 

(20,641

)

 

9,652

 

 

(23,689

)

Provision (benefit) for income taxes

 

 

2,732

 

 

(6,640

)

 

5,139

 

 

(8,008

)

 

 



 



 



 



 

Net income (loss)

 

$

2,027

 

$

(14,001

)

$

4,513

 

$

(15,681

)

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per common share

 

$

0.04

 

$

(0.24

)

$

0.08

 

$

(0.26

)

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding

 

 

56,037

 

 

59,280

 

 

56,031

 

 

59,277

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per common share

 

$

0.04

 

$

(0.24

)

$

0.08

 

$

(0.26

)

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding

 

 

57,380

 

 

59,280

 

 

57,228

 

 

59,277

 

 

 



 



 



 



 

7


GRIFFON CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands)

 

 

 

 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

 

At March 31,
2012

 

At September 30,
2011

 

 

 


 


 

CURRENT ASSETS

 

 

 

 

 

 

 

Cash and equivalents

 

$

164,879

 

$

243,029

 

Accounts receivable, net of allowances of $5,598 and $6,072

 

 

289,834

 

 

267,471

 

Contract costs and recognized income not yet billed,

 

 

 

 

 

 

 

net of progress payments of $3,834 and $9,697

 

 

66,966

 

 

74,737

 

Inventories, net

 

 

285,542

 

 

263,809

 

Prepaid and other current assets

 

 

46,458

 

 

48,828

 

Assets of discontinued operations

 

 

1,312

 

 

1,381

 

 

 



 



 

Total Current Assets

 

 

854,991

 

 

899,255

 

PROPERTY, PLANT AND EQUIPMENT, net

 

 

361,456

 

 

350,050

 

GOODWILL

 

 

362,931

 

 

357,888

 

INTANGIBLE ASSETS, net

 

 

234,591

 

 

223,189

 

OTHER ASSETS

 

 

32,261

 

 

31,197

 

ASSETS OF DISCONTINUED OPERATIONS

 

 

3,050

 

 

3,675

 

 

 



 



 

Total Assets

 

$

1,849,280

 

$

1,865,254

 

 

 



 



 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

Notes payable and current portion of long-term debt

 

$

16,255

 

$

25,164

 

Accounts payable

 

 

174,989

 

 

186,290

 

Accrued liabilities

 

 

96,045

 

 

99,631

 

Liabilities of discontinued operations

 

 

3,334

 

 

3,794

 

 

 



 



 

Total Current Liabilities

 

 

290,623

 

 

314,879

 

LONG-TERM DEBT, net of debt discount of $18,183 and $19,693

 

 

689,011

 

 

688,247

 

OTHER LIABILITIES

 

 

201,493

 

 

204,434

 

LIABILITIES OF DISCONTINUED OPERATIONS

 

 

4,788

 

 

5,786

 

 

 



 



 

Total Liabilities

 

 

1,185,915

 

 

1,213,346

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

Total Shareholders’ Equity

 

 

663,365

 

 

651,908

 

 

 



 



 

Total Liabilities and Shareholders’ Equity

 

$

1,849,280

 

$

1,865,254

 

 

 



 



 

8


GRIFFON CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(Unaudited)

 

 

 

 

 

 

 

 

 

 

Six Months Ended March 31,

 

 

 


 

 

 

2012

 

2011

 

 

 


 


 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

Net income (loss)

 

$

4,513

 

$

(15,681

)

 

 

 

 

 

 

 

 

Adjustments to reconcile net income (loss) to net cash used in operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

31,836

 

 

29,378

 

Fair value write-up of acquired inventory sold

 

 

 

 

15,152

 

Stock-based compensation

 

 

4,908

 

 

4,647

 

Provision for losses on accounts receivable

 

 

611

 

 

709

 

Amortization/write-off of deferred financing costs and debt discounts

 

 

3,021

 

 

3,677

 

Loss from debt extinguishment, net

 

 

 

 

26,164

 

Deferred income taxes

 

 

(807

)

 

(2,539

)

(Gain) loss on sale/disposal of assets

 

 

29

 

 

(380

)

Change in assets and liabilities, net of assets and liabilities acquired:

 

 

 

 

 

 

 

Increase in accounts receivable and contract costs and recognized income not yet billed

 

 

(14,648

)

 

(37,789

)

Increase in inventories

 

 

(17,003

)

 

(14,705

)

Decrease in prepaid and other assets

 

 

905

 

 

2,575

 

Decrease in accounts payable, accrued liabilities and income taxes payable

 

 

(19,482

)

 

(44,114

)

Other changes, net

 

 

3,909

 

 

(2,793

)

 

 



 



 

Net cash used in operating activities

 

 

(2,208

)

 

(35,699

)

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

Acquisition of property, plant and equipment

 

 

(40,205

)

 

(41,737

)

Acquired business, net of cash acquired

 

 

(22,432

)

 

(855

)

Change in funds restricted for capital projects

 

 

 

 

3,875

 

Change in equipment lease deposits

 

 

 

 

(351

)

Proceeds from sale of assets

 

 

195

 

 

1,333

 

 

 



 



 

Net cash used in investing activities

 

 

(62,442

)

 

(37,735

)

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

Dividend

 

 

(2,374

)

 

 

Purchase of shares for treasury

 

 

(2,350

)

 

 

Proceeds from issuance of long-term debt

 

 

4,000

 

 

637,737

 

Payments of long-term debt

 

 

(10,398

)

 

(498,771

)

Change in short-term borrowings

 

 

(3,331

)

 

2,022

 

Financing costs

 

 

(4

)

 

(21,239

)

Purchase of ESOP shares

 

 

 

 

(8,310

)

Exercise of stock options

 

 

 

 

20

 

Tax effect from exercise/vesting of equity awards, net

 

 

834

 

 

23

 

Other, net

 

 

(29

)

 

(94

)

 

 



 



 

Net cash provided by (used in) financing activities

 

 

(13,652

)

 

111,388

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM DISCONTINUED OPERATIONS:

 

 

 

 

 

 

 

Net cash used in operating activities

 

 

(764

)

 

(561

)

 

 



 



 

Net cash used in discontinued operations

 

 

(764

)

 

(561

)

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and equivalents

 

 

916

 

 

1,142

 

 

 



 



 

NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS

 

 

(78,150

)

 

38,535

 

CASH AND EQUIVALENTS AT BEGINNING OF PERIOD

 

 

243,029

 

 

169,802

 

 

 



 



 

CASH AND EQUIVALENTS AT END OF PERIOD

 

$

164,879

 

$

208,337

 

 

 



 



 

9


Griffon evaluates performance based on Earnings per share and Net income (loss) excluding restructuring charges, loss from debt extinguishment, discrete tax items, acquisition costs and costs related to the fair value of inventory for acquisitions. Griffon believes this information is useful to investors. The following table provides a reconciliation of Earnings (loss) per share and Net income (loss) to Adjusted earnings per share and Adjusted net income:

GRIFFON CORPORATION AND SUBSIDIARIES
RECONCILIATION OF INCOME (LOSS) TO ADJUSTED INCOME (LOSS)
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months
Ended March 31,

 

For the Six Months Ended
March 31,

 

 

 


 


 

 

 

2012

 

2011

 

2012

 

2011

 

 

 


 


 


 


 

 

Net income (loss)

 

$

2,027

 

$

(14,001

)

$

4,513

 

$

(15,681

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusting items, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from debt extinguishment, net

 

 

 

 

16,813

 

 

 

 

16,813

 

Fair value write-up of acquired inventory sold

 

 

 

 

2,462

 

 

 

 

9,849

 

Restructuring and related

 

 

 

 

788

 

 

1,167

 

 

1,693

 

Acquisition costs

 

 

 

 

 

 

116

 

 

 

Discrete tax benefits

 

 

 

 

79

 

 

 

 

(241

)

 

 



 



 



 



 

 

Adjusted net income

 

$

2,027

 

$

6,141

 

$

5,796

 

$

12,433

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per common share

 

$

0.04

 

$

(0.24

)

$

0.08

 

$

(0.26

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusting items, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from debt extinguishment, net

 

 

 

 

0.28

 

 

 

 

0.28

 

Fair value write-up of acquired inventory sold

 

 

 

 

0.04

 

 

 

 

0.17

 

Restructuring

 

 

 

 

0.01

 

 

0.02

 

 

0.03

 

Acquisition costs

 

 

 

 

 

 

0.00

 

 

 

Discrete tax benefits

 

 

 

 

0.00

 

 

 

 

(0.00

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings per share

 

$

0.04

 

$

0.10

 

$

0.10

 

$

0.21

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding (in thousands)

 

 

57,380

 

 

59,280

 

 

57,228

 

 

59,277

 

 

 



 



 



 



 

Note: Due to rounding, the sum of earnings (loss) per common share and adjusting items, net of tax, may not equal adjusted earnings per common share.

10