Attached files

file filename
8-K - GRIFFON CORPc70522_8-k.htm

(GRIFFON CORPORATION LOGO)

Griffon Corporation Announces Third Quarter Results

Consolidated Revenue Increases 5% to $480 million
EPS of $0.16 vs. $0.08 in Prior Year Quarter
Adjusted EPS of $0.13 vs. $0.05 in Prior Year Quarter

NEW YORK, NEW YORK, August 2, 2012 – Griffon Corporation (NYSE: GFF) today reported results for the third quarter ended June 30, 2012.

Third quarter revenue totaled $480 million, increasing 5% compared to the 2011 quarter. Home and Building Products (“HBP”) and Clopay Plastics (“Plastics”) drove the consolidated increase with revenue growth of 11% and 3%, respectively; Telephonics revenue decreased 2%.

Third quarter net income totaled $9.0 million, or $0.16 per share, compared to $4.9 million, or $0.08 per share, in the prior year quarter. Current quarter adjusted net income was $7.4 million, or $0.13 per share, compared to $3.2 million, or $0.05 per share, in the prior year quarter. Third quarter 2012 results included discrete tax benefits, net, of $1.6 million, or $0.03 per share. Third quarter 2011 results included discrete tax items and the impact of changes in the expected annual effective rate, net, of $3.1 million, or $0.05 per share, and restructuring charges of $2.1 million ($1.4 million, net of tax, or $0.02 per share).

Ron Kramer, Chief Executive Officer, commented “We are pleased with the third quarter results. Our businesses are performing well in what continues to be a difficult macroeconomic environment. Plastics continued to show improvement from the initiatives undertaken to address manufacturing inefficiencies arising from our capacity expansions in Europe and Brazil. Telephonics generated modest core revenue growth and continues to perform well in an otherwise challenging defense budgetary environment. Home and Building Products revenue grew from both the Southern Patio acquisition and continued organic growth in our doors business.”

Mr. Kramer continued, “Our businesses are well-positioned for continued growth and improved profitability. We remain committed to driving shareholder value through a range of opportunities including organic improvement, a disciplined approach to capital investment and, in the longer term, our ongoing evaluation of additional strategic transactions.”

For the current quarter, Segment adjusted EBITDA totaled $51.8 million, increasing 27% compared to $40.7 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, restructuring charges, costs related to the fair value of inventory for acquisitions and the benefit (loss) of debt extinguishment, as applicable.

1


Segment Operating Results

Telephonics

Revenue in the 2012 quarter decreased $2.4 million compared to the prior year quarter. In the current and prior year quarters, revenue included $2.7 million and $5.8 million, respectively, related to the Counter Remote Control Improvised Explosive Device Electronic Warfare 3.1 (“CREW 3.1”) program for which Telephonics serves as a contract manufacturer. Excluding CREW 3.1 from both periods, revenue increased 1% over the prior year quarter primarily attributable to LAMPS MMR, partially offset by lower sales on the C-17 program.

Segment adjusted EBITDA in the 2012 quarter was $15.9 million, increasing 31% from the prior year quarter, mainly driven by higher gross profit from a combination of favorable program mix and manufacturing efficiencies, partially offset by somewhat higher selling, general and administrative expenses primarily due to the timing of proposal activities. Telephonics profitability also benefited from cost reductions resulting from the voluntary early retirement plan undertaken in the prior year and other restructuring activities implemented earlier this year.

Contract backlog totaled $422 million at June 30, 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 third quarter increased $4.4 million, or 3%, compared to the 2011 quarter, primarily due to higher North American and European volume (12%) and the pass through of higher resin costs in customer selling prices (1%), partially offset by the impact of translation of European and Brazilian results into a stronger U.S. dollar (8%) and product mix (2%).

Segment adjusted EBITDA in the 2012 quarter increased $4.1 million, or 67%, compared to the prior year quarter, primarily driven by higher volume and improved efficiency on past capital initiatives undertaken in Germany and Brazil, partially offset by higher resin costs and higher selling, general and administrative expenses. Excluding the unfavorable resin impact, EBITDA would have increased 87% compared to the third quarter 2011.

Home & Building Products

Revenue in the 2012 quarter increased $23.0 million, or 11%, compared to the prior year quarter. For the 2012 quarter, ATT revenue increased 14% primarily due to the inclusion of Southern Patio, acquired in October 2011. CBP revenue increased 7% mainly as a result of higher volume and favorable mix.

Segment adjusted EBITDA in the 2012 quarter was $25.8 million, a 15% increase compared to $22.5 million in the prior year quarter. The increase was driven by higher volume, favorable mix, improved manufacturing efficiencies and the inclusion of Southern Patio’s operating profit in the current period’s results, partially offset by somewhat higher material costs.

Taxes

The tax rate for the current quarter was a provision of 39.7%, compared to a benefit of 81.3% in the prior year quarter. The current quarter’s rate reflects the benefit from the release of previously established reserves for uncertain tax positions on conclusion of certain tax audits. The prior year effective rate included benefits arising on the filing of tax returns in various jurisdictions and the impact of tax planning initiatives related to unremitted foreign earnings. Excluding discrete items, the current quarter’s rate was 50.5%, which reflects the impact of permanent differences not deductible in determining taxable income, mainly limited deductibility of restricted stock, as well as the impact of tax reserves and a change in earnings mix between domestic and non-domestic operations. Excluding discrete items, the prior year quarter’s rate was 77.7%, which reflected the combined effects of the nominal pretax income in the quarter with a forecast full year pretax loss for 2011, as well as fluctuations in the full year expected effective tax rate driven by changes in earnings mix between domestic and non-domestic operations.

2


Balance Sheet and Capital Expenditures

At June 30, 2012, the Company had cash and equivalents of $172 million, total debt outstanding of $703 million, net of discounts, and $178 million available for borrowing under its revolving credit facility. Capital expenditures were $17.5 million in the third quarter. The Company expects capital spending of $65 to $70 million for 2012.

Conference Call Information

The Company will hold a conference call today, August 2, 2012, at 4:30 PM ET.

The call can be accessed by dialing 1-888-359-3610 (U.S. participants) or 1-719-325-2161 (International participants). Callers should ask to be connected to the Griffon Corporation teleconference.

A replay of the call will be available starting on August 2, 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: 9945129. The replay will be available through August 16, 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; 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.

3


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 Company, Inc. (“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, Inc. 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 June 30,

 

For the Nine Months Ended
June 30,

 

 

 


 


 

 

 

2012

 

2011

 

2012

 

2011

 

 

 


 


 


 


 

REVENUE

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

Home & Building Products:

 

 

 

 

 

 

 

 

 

 

 

 

 

ATT

 

$

130,311

 

$

114,144

 

$

362,374

 

$

353,985

 

CBP

 

 

106,910

 

 

100,099

 

 

309,825

 

 

290,840

 

 

 



 



 



 



 

Home & Building Products

 

 

237,221

 

 

214,243

 

 

672,199

 

 

644,825

 

Telephonics

 

 

101,116

 

 

103,530

 

 

319,621

 

 

315,334

 

Plastics

 

 

141,909

 

 

137,509

 

 

421,889

 

 

385,654

 

 

 



 



 



 



 

Total consolidated net sales

 

$

480,246

 

$

455,282

 

$

1,413,709

 

$

1,345,813

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment operating profit (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Home & Building Products

 

$

25,831

 

$

22,487

 

$

59,434

 

$

59,640

 

Telephonics

 

 

15,886

 

 

12,122

 

 

46,912

 

 

37,457

 

Plastics

 

 

10,117

 

 

6,048

 

 

27,462

 

 

27,065

 

 

 



 



 



 



 

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

 

 

51,834

 

 

40,657

 

 

133,808

 

 

124,162

 

Unallocated amounts, less acquisition costs

 

 

(7,253

)

 

(7,781

)

 

(20,041

)

 

(19,468

)

Loss from debt extinguishment, net

 

 

 

 

 

 

 

 

(26,164

)

Net interest expense

 

 

(12,855

)

 

(12,463

)

 

(38,775

)

 

(34,839

)

Segment depreciation and amortization

 

 

(16,733

)

 

(15,607

)

 

(48,373

)

 

(44,817

)

Restructuring charges

 

 

 

 

(2,118

)

 

(1,795

)

 

(4,723

)

Fair value write-up of acquired inventory sold

 

 

 

 

 

 

 

 

(15,152

)

Acquisition costs

 

 

 

 

 

 

(178

)

 

 

 

 



 



 



 



 

Income (loss) before taxes

 

$

14,993

 

$

2,688

 

$

24,646

 

$

(21,001

)

 

 



 



 



 



 

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

5


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

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months
Ended June 30,

 

For the Nine Months Ended
June 30,

 

 

 


 


 

 

 

2012

 

2011

 

2012

 

2011

 

 

 


 


 


 


 

Home & Building Products

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment operating profit

 

$

17,482

 

$

13,512

 

$

35,412

 

$

18,820

 

Depreciation and amortization

 

 

8,349

 

 

7,460

 

 

23,571

 

 

21,548

 

Fair value write-up of acquired inventory sold

 

 

 

 

 

 

 

 

15,152

 

Restructuring charges

 

 

 

 

1,515

 

 

273

 

 

4,120

 

Acquisition costs

 

 

 

 

 

 

178

 

 

 

 

 



 



 



 



 

Segment adjusted EBITDA

 

 

25,831

 

 

22,487

 

 

59,434

 

 

59,640

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Telephonics

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment operating profit

 

 

14,113

 

 

9,725

 

 

40,171

 

 

31,643

 

Depreciation and amortization

 

 

1,773

 

 

1,794

 

 

5,219

 

 

5,211

 

Restructuring charges

 

 

 

 

603

 

 

1,522

 

 

603

 

 

 



 



 



 



 

Segment adjusted EBITDA

 

 

15,886

 

 

12,122

 

 

46,912

 

 

37,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Clopay Plastic Products

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment operating profit

 

 

3,506

 

 

(305

)

 

7,879

 

 

9,007

 

Depreciation and amortization

 

 

6,611

 

 

6,353

 

 

19,583

 

 

18,058

 

 

 



 



 



 



 

Segment adjusted EBITDA

 

 

10,117

 

 

6,048

 

 

27,462

 

 

27,065

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All segments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations - as reported

 

 

28,202

 

 

15,006

 

 

62,698

 

 

36,595

 

Unallocated amounts

 

 

7,253

 

 

7,781

 

 

20,041

 

 

19,468

 

Other, net

 

 

(354

)

 

145

 

 

723

 

 

3,407

 

 

 



 



 



 



 

Segment operating profit

 

 

35,101

 

 

22,932

 

 

83,462

 

 

59,470

 

Depreciation and amortization

 

 

16,733

 

 

15,607

 

 

48,373

 

 

44,817

 

Fair value write-up of acquired inventory sold

 

 

 

 

 

 

 

 

15,152

 

Restructuring charges

 

 

 

 

2,118

 

 

1,795

 

 

4,723

 

Acquisition costs

 

 

 

 

 

 

178

 

 

 

 

 



 



 



 



 

Segment adjusted EBITDA

 

$

51,834

 

$

40,657

 

$

133,808

 

$

124,162

 

 

 



 



 



 



 

6


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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Nine Months Ended June 30,

 

 

 


 


 

 

 

2012

 

2011

 

2012

 

2011

 

 

 


 


 


 


 

Revenue

 

$

480,246

 

$

455,282

 

$

1,413,709

 

$

1,345,813

 

Cost of goods and services

 

 

364,601

 

 

356,113

 

 

1,092,555

 

 

1,057,642

 

 

 



 



 



 



 

Gross profit

 

 

115,645

 

 

99,169

 

 

321,154

 

 

288,171

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

87,443

 

 

82,045

 

 

256,661

 

 

246,853

 

Restructuring and other related charges

 

 

 

 

2,118

 

 

1,795

 

 

4,723

 

 

 



 



 



 



 

Total operating expenses

 

 

87,443

 

 

84,163

 

 

258,456

 

 

251,576

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

28,202

 

 

15,006

 

 

62,698

 

 

36,595

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(12,932

)

 

(12,569

)

 

(39,000

)

 

(35,111

)

Interest income

 

 

77

 

 

106

 

 

225

 

 

272

 

Loss from debt extinguishment, net

 

 

 

 

 

 

 

 

(26,164

)

Other, net

 

 

(354

)

 

145

 

 

723

 

 

3,407

 

 

 



 



 



 



 

Total other income (expense)

 

 

(13,209

)

 

(12,318

)

 

(38,052

)

 

(57,596

)

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before taxes

 

 

14,993

 

 

2,688

 

 

24,646

 

 

(21,001

)

Provision (benefit) for income taxes

 

 

5,945

 

 

(2,184

)

 

11,083

 

 

(10,192

)

 

 



 



 



 



 

Net income (loss)

 

$

9,048

 

$

4,872

 

$

13,563

 

$

(10,809

)

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per common share

 

$

0.16

 

$

0.08

 

$

0.24

 

$

(0.18

)

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding

 

 

56,034

 

 

59,606

 

 

56,032

 

 

59,387

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per common share

 

$

0.16

 

$

0.08

 

$

0.24

 

$

(0.18

)

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding

 

 

57,495

 

 

60,525

 

 

57,311

 

 

59,387

 

 

 



 



 



 



 

7


GRIFFON CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands)

 

 

 

 

 

 

 

 

 

 

(Unaudited)
At June 30, 2012

 

At September 30,
2011

 

 

 


 


 

CURRENT ASSETS

 

 

 

 

 

 

 

Cash and equivalents

 

$

171,912

 

$

243,029

 

Accounts receivable, net of allowances of $5,212 and $6,072

 

 

261,854

 

 

267,471

 

Contract costs and recognized income not yet billed, net of progress payments of $1,969 and $9,697

 

 

65,537

 

 

74,737

 

Inventories, net

 

 

269,878

 

 

263,809

 

Prepaid and other current assets

 

 

49,897

 

 

48,828

 

Assets of discontinued operations

 

 

1,303

 

 

1,381

 

 

 



 



 

Total Current Assets

 

 

820,381

 

 

899,255

 

PROPERTY, PLANT AND EQUIPMENT, net

 

 

357,627

 

 

350,050

 

GOODWILL

 

 

357,916

 

 

357,888

 

INTANGIBLE ASSETS, net

 

 

230,176

 

 

223,189

 

OTHER ASSETS

 

 

27,812

 

 

31,197

 

ASSETS OF DISCONTINUED OPERATIONS

 

 

2,974

 

 

3,675

 

 

 



 



 

Total Assets

 

$

1,796,886

 

$

1,865,254

 

 

 



 



 

CURRENT LIABILITIES

 

 

 

 

 

 

 

Notes payable and current portion of long-term debt

 

$

17,581

 

$

25,164

 

Accounts payable

 

 

145,608

 

 

186,290

 

Accrued liabilities

 

 

94,671

 

 

99,631

 

Liabilities of discontinued operations

 

 

3,077

 

 

3,794

 

 

 



 



 

Total Current Liabilities

 

 

260,937

 

 

314,879

 

LONG-TERM DEBT, net of debt discount of $17,406 and $19,693

 

 

685,355

 

 

688,247

 

OTHER LIABILITIES

 

 

193,523

 

 

204,434

 

LIABILITIES OF DISCONTINUED OPERATIONS

 

 

4,033

 

 

5,786

 

 

 



 



 

Total Liabilities

 

 

1,143,848

 

 

1,213,346

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

Total Shareholders’ Equity

 

 

653,038

 

 

651,908

 

 

 



 



 

Total Liabilities and Shareholders’ Equity

 

$

1,796,886

 

$

1,865,254

 

 

 



 



 

8


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

 

 

 

 

 

 

 

 

 

 

Nine Months Ended June 30,

 

 

 


 

 

 

2012

 

2011

 

 

 


 


 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

Net income (loss)

 

$

13,563

 

$

(10,809

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization

 

 

48,668

 

 

45,078

 

Fair value write-up of acquired inventory sold

 

 

 

 

15,152

 

Stock-based compensation

 

 

7,599

 

 

6,767

 

Provision for losses on accounts receivable

 

 

532

 

 

734

 

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

 

 

4,497

 

 

5,203

 

Loss from debt extinguishment, net

 

 

 

 

26,164

 

Deferred income taxes

 

 

(1,185

)

 

(3,550

)

(Gain) loss on sale/disposal of assets

 

 

59

 

 

(240

)

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

 

 

 

 

 

 

 

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

 

 

10,601

 

 

1,243

 

Increase in inventories

 

 

(4,171

)

 

(19,994

)

Increase in prepaid and other assets

 

 

(3,970

)

 

(2,243

)

Decrease in accounts payable, accrued liabilities and income taxes payable

 

 

(49,574

)

 

(51,075

)

Other changes, net

 

 

3,728

 

 

625

 

 

 



 



 

Net cash provided by operating activities

 

 

30,347

 

 

13,055

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

Acquisition of property, plant and equipment

 

 

(57,695

)

 

(64,974

)

Acquired business, net of cash acquired

 

 

(22,432

)

 

(855

)

Change in funds restricted for capital projects

 

 

 

 

3,875

 

Change in equipment lease deposits

 

 

 

 

 

Proceeds from sale of assets

 

 

281

 

 

1,333

 

 

 



 



 

Net cash used in investing activities

 

 

(79,846

)

 

(60,621

)

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

Dividend

 

 

(3,564

)

 

 

Purchase of shares for treasury

 

 

(5,670

)

 

 

Proceeds from issuance of long-term debt

 

 

4,000

 

 

640,963

 

Payments of long-term debt

 

 

(14,563

)

 

(495,209

)

Change in short-term borrowings

 

 

(1,262

)

 

12,730

 

Financing costs

 

 

(97

)

 

(21,343

)

Purchase of ESOP shares

 

 

 

 

(15,674

)

Exercise of stock options

 

 

 

 

20

 

Tax effect from exercise/vesting of equity awards, net

 

 

834

 

 

2,334

 

Other, net

 

 

67

 

 

22

 

 

 



 



 

Net cash provided by (used in) financing activities

 

 

(20,255

)

 

123,843

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM DISCONTINUED OPERATIONS:

 

 

 

 

 

 

 

Net cash used in operating activities

 

 

(1,690

)

 

(829

)

 

 



 



 

Net cash used in discontinued operations

 

 

(1,690

)

 

(829

)

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and equivalents

 

 

327

 

 

1,304

 

 

 



 



 

 

 

 

 

 

 

 

 

NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS

 

 

(71,117

)

 

76,752

 

CASH AND EQUIVALENTS AT BEGINNING OF PERIOD

 

 

243,029

 

 

169,802

 

 

 



 



 

CASH AND EQUIVALENTS AT END OF PERIOD

 

$

171,912

 

$

246,554

 

 

 



 



 

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 June 30,

 

For the Nine Months Ended
June 30,

 

 

 


 


 

 

 

2012

 

2011

 

2012

 

2011

 

 

 


 


 


 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

9,048

 

$

4,872

 

$

13,563

 

$

(10,809

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusting items, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from debt extinguishment, net

 

 

 

 

 

 

 

 

16,813

 

Fair value write-up of acquired inventory sold

 

 

 

 

 

 

 

 

9,849

 

Restructuring and related

 

 

 

 

1,377

 

 

1,167

 

 

3,070

 

Acquisition costs

 

 

 

 

 

 

116

 

 

 

Discrete tax benefits

 

 

(1,626

)

 

(3,077

)

 

(1,626

)

 

(4,513

)

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

 

$

7,422

 

$

3,172

 

$

13,220

 

$

14,410

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per common share

 

$

0.16

 

$

0.08

 

$

0.24

 

$

(0.18

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusting items, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from debt extinguishment, net

 

 

 

 

 

 

 

 

0.28

 

Fair value write-up of acquired inventory sold

 

 

 

 

 

 

 

 

0.17

 

Restructuring

 

 

 

 

0.02

 

 

0.02

 

 

0.05

 

Acquisition costs

 

 

 

 

 

 

0.00

 

 

 

Discrete tax benefits

 

 

(0.03

)

 

(0.05

)

 

(0.03

)

 

(0.08

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings per share

 

$

0.13

 

$

0.05

 

$

0.23

 

$

0.24

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding (in thousands)

 

 

57,495

 

 

60,525

 

 

57,311

 

 

59,387

 

 

 



 



 



 



 

10