Attached files

file filename
EX-99.2 - PRESENTATION - Prestige Consumer Healthcare Inc.exhibit992prestigebrands.htm
8-K - 8-K - Prestige Consumer Healthcare Inc.a8-kpressreleaseaugust72014.htm


Exhibit 99.1
                                       


Prestige Brands Holdings, Inc. Reports First Quarter Fiscal 2015 Revenues of $145.7 Million Up 2.2%: Outlook Reaffirmed for Fiscal Year 2015


Tarrytown, NY-(Business Wire)-August 7, 2014-Prestige Brands Holdings, Inc. (NYSE-PBH) today announced results for the first quarter of fiscal year 2015, which ended June 30, 2014, and reconfirmed the outlook for the fiscal year previously provided for revenues, adjusted earnings per share and free cash flow.

Revenues for the first quarter of fiscal 2015 were $145.7 million, an increase of 2.2% over the prior year comparable quarter’s revenues of $142.5 million. Reported net income for the first quarter of fiscal 2015 was $16.7 million, or $0.32 per diluted share, which was 19.1% lower than the prior year comparable quarter’s results of $20.7 million, or $0.40 per diluted share. Net income for the first quarter of fiscal 2015 would have been $21.5, million or $0.41 per diluted share, excluding adjustments of $4.8 million related to the acquisitions of Care Pharmaceuticals and the Hydralyte brand. Net income for the first quarter of fiscal 2014 would have been $21.1 million, excluding $0.4 million of adjustments related to the acquisition of Care Pharmaceuticals, with no effect on diluted earnings per share.

Revenues for the combined North American and International Over-The-Counter Healthcare (OTC) segments were $124.2 million for the first quarter of fiscal 2015, which was 1.3% higher than the prior year comparable quarter's revenues of $122.5 million. Revenues for the Household Cleaning segment, which represent approximately 14.8% of overall Company revenues and 7.5% of contribution margin, were $21.5 million for the first quarter of fiscal 2015, an increase of 7.7% over the prior year comparable quarter's revenues of $20.0 million.






Commentary & Outlook
“We are very pleased with our financial performance, highlighted by first quarter net revenue growth of 2.2% in a challenging retail environment,” said Matthew M. Mannelly, President and CEO. “Strengthening consumption trends in the first quarter have positioned the Company well to meet our financial goals for the full fiscal year. The acquisition of Hydralyte closed on April 30th, and our team is now integrating that brand into Care Pharmaceuticals' growing portfolio.”

“The acquisition of Insight Pharmaceuticals announced in April is proceeding as planned with an anticipated closing by the end of the second fiscal quarter, pending regulatory approval,” he said. “This strategic acquisition will be the largest in our history, and we believe it will add meaningfully to long-term value creation for our shareholders. The acquisition of Insight will add a compelling platform of scale in the feminine care category to the Prestige portfolio, led by Monistat, a $100 million brand with the leading market position.”

Mr. Mannelly continued, “With one quarter of results under our belt, we believe the Company is on track to meet the outlook previously provided. For the full fiscal year, we are reconfirming our revenue growth projection to be in the range of 15% to 18%. In addition, we expect fiscal 2015 adjusted earnings per share in the range of $1.75 to $1.85. Our industry-leading free cash flow is expected to be very strong for the fiscal year, totaling approximately $150 million, which will enable the Company to rapidly de-lever and to provide flexibility in brand building,” he said.
 
Free Cash Flow & Debt
The Company's record free cash flow for the quarter ended June 30, 2014 was $29.2 million, an increase of $7.8 million over the prior year comparable quarter's free cash flow of $21.4 million. On a per share





basis, free cash flow for the quarter ended June 30, 2014 was $0.56 per diluted share compared to $0.41 per diluted share for the quarter ended June 30, 2013.

The Company's net debt at June 30, 2014 was approximately $956.8 million, an increase of $47.7 million compared to March 31, 2014, primarily as a result of the net borrowing associated with the acquisition of the Hydralyte brand, which was completed on April 30, 2014. At June 30, 2014, the Company's covenant-defined leverage ratio was approximately 4.6.

The Company also announced that it will initiate financing on August 7, 2014 in connection with its anticipated acquisition of Insight Pharmaceuticals. The transaction is expected to close by the end of the second quarter, pending regulatory approval. As part of the process of obtaining the necessary regulatory approval and in connection with the closing of the acquisition of Insight Pharmaceuticals, the Company expects to divest a small gastrointestinal brand owned by Insight.

Q1 Conference Call & Accompanying Slide Presentation
The Company will host a conference call to review its first quarter results on August 7, 2014 at 8:30 am EDT. The toll-free dial-in numbers are 866-383-8009 within North America and 617-597-5342 outside of North America. The conference pass code is "prestige". The Company will provide a live Internet webcast, a slide presentation to accompany the call, as well as an archived replay, all of which can be accessed from the Investor Relations page of the Company's website at http://prestigebrands.com. The slide presentation can be accessed just before the call from the Investor Relations page of the website by clicking on Webcasts and Presentations. Telephonic replays will be available for two weeks following the completion of the call and can be accessed at 888-286-8010 within North America and at 617-801-6888 from outside North America. The pass code is 77378443.








Non-GAAP Financial Information
In addition to financial results reported in accordance with generally accepted accounting principles (GAAP), we have provided certain non-GAAP financial information in this release to aid investors in understanding the Company's performance. Each non-GAAP financial measure is defined and reconciled to its most closely related GAAP financial measure in the “About Non-GAAP Financial Measures” section at the end of this earnings release.

About Prestige Brands Holdings, Inc.
The Company markets and distributes brand name over-the-counter and household cleaning products throughout the U.S., Canada, Australia and in certain other international markets. Core brands include Chloraseptic® sore throat treatments, Clear Eyes® eye care products, Compound W® wart treatments, The Doctor's® NightGuard® dental protector, the Little Remedies® and PediaCare® lines of pediatric over-the-counter products, Efferdent® denture care products, Luden's® throat drops, Dramamine® motion sickness treatment, BC® and Goody's® pain relievers, Beano® gas prevention, Debrox® earwax remover, and Gaviscon® antacid in Canada. Visit the Company's website at www.prestigebrands.com.

Note Regarding Forward-Looking Statements
This news release contains "forward-looking statements" within the meaning of the federal securities laws that are intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. "Forward-looking statements" generally can be identified by the use of forward-looking terminology such as "outlook," "goals," "projection," "may," "will," "would," "expect," or "believe”, (or the negative or other derivatives of each of these terms) or similar terminology. The "forward-looking statements" include, without limitation, statements regarding the integration of the Hydralyte brand into Care Pharmaceuticals and the growth of the Care portfolio, the expected closing of the acquisition of Insight Pharmaceuticals, including the related financing and the anticipated results from the acquisition, as well as the expected divestiture of a small brand, the Company's expectations regarding





future operating results including our revenues, adjusted earnings per share, free cash flow and gross margins, the success of our marketing initiatives, and our expectations of rapid de-levering and flexibility in brand building. These statements are based on management's estimates and assumptions with respect to future events and financial performance and are believed to be reasonable, though are inherently uncertain and difficult to predict. Actual results could differ materially from those expected as a result of a variety of factors, including the impact of our advertising and promotional initiatives, general economic and business conditions, competition in our industry, the difficulty of the regulatory approval process or failure to satisfy other closing conditions in connection with the acquisition of Insight Pharmaceuticals and the success of our new product introductions and integration of newly acquired products. A discussion of other factors that could cause results to vary is included in the Company's Annual Report on Form 10-K for the year ended March 31, 2014 and other periodic reports filed with the Securities and Exchange Commission.
Contact: Dean Siegal
914-524-6819








Prestige Brands Holdings, Inc.
Consolidated Statements of Income and Comprehensive Income
(Unaudited)
 
Three Months Ended June 30,
(In thousands, except per share data)
2014
 
2013
Revenues
 
 
 
Net sales
$
144,541

 
$
141,642

Other revenues
1,161

 
870

Total revenues
145,702

 
142,512

 
 
 
 
Cost of Sales
 

 
 

Cost of sales (exclusive of depreciation shown below)
63,836

 
59,488

Gross profit
81,866

 
83,024

 
 
 
 
Operating Expenses
 

 
 

Advertising and promotion
19,096

 
18,681

General and administrative
17,006

 
11,634

Depreciation and amortization
2,961

 
3,268

Total operating expenses
39,063

 
33,583

Operating income
42,803

 
49,441

 
 
 
 
Other (income) expense
 

 
 

Interest income
(32
)
 
(3
)
Interest expense
14,685

 
15,908

Total other expense
14,653

 
15,905

Income before income taxes
28,150

 
33,536

Provision for income taxes
11,418

 
12,844

Net income
$
16,732

 
$
20,692

 
 
 
 
Earnings per share:
 

 
 

Basic
$
0.32

 
$
0.40

Diluted
$
0.32

 
$
0.40

 
 
 
 
Weighted average shares outstanding:
 

 
 

Basic
51,956

 
51,222

Diluted
52,533

 
52,040

 
 
 
 
Comprehensive income, net of tax:
 
 
 
Currency translation adjustments
$
2,726

 
$
1

Total other comprehensive income
2,726

 
1

Comprehensive income
$
19,458

 
$
20,693












Prestige Brands Holdings, Inc.
Consolidated Balance Sheets
(Unaudited)

(In thousands)
Assets
June 30,
2014
 
March 31,
2014
Current assets
 
 
 
Cash and cash equivalents
$
15,675

 
$
28,331

Accounts receivable, net
58,238

 
65,050

Inventories
66,171

 
65,586

Deferred income tax assets
6,118

 
6,544

Prepaid expenses and other current assets
13,895

 
11,674

Total current assets
160,097

 
177,185

 
 
 
 
Property and equipment, net
10,673

 
9,597

Goodwill
192,632

 
190,911

Intangible assets, net
1,468,172

 
1,394,817

Other long-term assets
22,376

 
23,153

Total Assets
$
1,853,950

 
$
1,795,663

 
 
 
 
Liabilities and Stockholders' Equity
 

 
 

Current liabilities
 

 
 

Accounts payable
$
45,279

 
$
48,286

Accrued interest payable
9,449

 
9,626

Other accrued liabilities
23,591

 
26,446

Total current liabilities
78,319

 
84,358

 
 
 
 
Long-term debt
 
 
 
Principal amount
972,500

 
937,500

Less unamortized discount
(2,942
)
 
(3,086
)
Long-term debt, net of unamortized discount
969,558

 
934,414

 
 
 
 
Deferred income tax liabilities
219,908

 
213,204

Other long-term liabilities
358

 
327

Total Liabilities
1,268,143

 
1,232,303

 
 
 
 
 
 
 
 
Stockholders' Equity
 

 
 

Preferred stock - $0.01 par value
 

 
 

Authorized - 5,000 shares
 

 
 

Issued and outstanding - None

 

Common stock - $0.01 par value
 

 
 

Authorized - 250,000 shares
 
 
 
Issued - 52,209 shares at June 30, 2014 and 52,021 shares at March 31, 2014
522

 
520

Additional paid-in capital
418,488

 
414,387

Treasury stock, at cost - 240 shares at June 30, 2014 and 206 shares at March 31, 2014
(2,545
)
 
(1,431
)
Accumulated other comprehensive loss, net of tax
3,465

 
739

Retained earnings
165,877

 
149,145

Total Stockholders' Equity
585,807

 
563,360

Total Liabilities and Stockholders' Equity
$
1,853,950

 
$
1,795,663












Prestige Brands Holdings, Inc.
Consolidated Statements of Cash Flows
(Unaudited)
 
Three Months Ended June 30,
(In thousands)
2014
 
2013
Operating Activities
 
 
 
Net income
$
16,732

 
$
20,692

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
Depreciation and amortization
2,961

 
3,268

Deferred income taxes
7,140

 
6,797

Amortization of deferred financing costs
851

 
892

Stock-based compensation costs
1,858

 
1,193

Amortization of debt discount
144

 
345

(Gain) on sale or disposal of equipment

 
(2
)
Changes in operating assets and liabilities, net of effects of acquisitions
 
 
 
Accounts receivable
6,956

 
11,070

Inventories
1,540

 
(6,716
)
Prepaid expenses and other current assets
(2,203
)
 
187

Accounts payable
(3,096
)
 
(9,147
)
Accrued liabilities
(3,212
)
 
(5,781
)
Net cash provided by operating activities
29,671

 
22,798

 
 
 
 
Investing Activities
 

 
 

Purchases of property and equipment
(496
)
 
(1,364
)
Proceeds from sale of property and equipment

 
2

Acquisition of the Hydralyte brand
(77,991
)
 

Net cash used in investing activities
(78,487
)
 
(1,362
)
 
 
 
 
Financing Activities
 

 
 

Repayments under revolving credit agreement
(30,000
)
 
(18,000
)
Borrowings under revolving credit agreement
65,000

 

Payment of deferred financing costs
(74
)
 
(280
)
Proceeds from exercise of stock options
1,294

 
309

Proceeds from restricted stock exercises
57

 

Excess tax benefits from share-based awards
950

 
452

Fair value of shares surrendered as payment of tax withholding
(1,171
)
 
(278
)
Net cash provided by (used in) financing activities
36,056

 
(17,797
)
 
 
 
 
Effects of exchange rate changes on cash and cash equivalents
104

 
(3
)
(Decrease) increase in cash and cash equivalents
(12,656
)
 
3,636

Cash and cash equivalents - beginning of period
28,331

 
15,670

Cash and cash equivalents - end of period
$
15,675

 
$
19,306

 
 
 
 
Interest paid
$
13,867

 
$
14,826

Income taxes paid
$
707

 
$
657






Prestige Brands Holdings, Inc.
Consolidated Statements of Income
Business Segments
(Unaudited)


 
Three Months Ended June 30, 2014
(In thousands)
North American OTC
Healthcare
 
International OTC
Healthcare
 
Household
Cleaning
 
Consolidated
Gross segment revenues
$
110,973

 
$
13,692

 
$
20,593

 
$
145,258

Elimination of intersegment revenues
(717
)
 

 

 
(717
)
Third-party segment revenues
110,256

 
13,692

 
20,593

 
144,541

Other revenues
177

 
35

 
949

 
1,161

Total revenues
110,433

 
13,727

 
21,542

 
145,702

Cost of sales
42,340

 
5,078

 
16,418

 
63,836

Gross profit
68,093

 
8,649

 
5,124

 
81,866

Advertising and promotion
16,353

 
2,339

 
404

 
19,096

Contribution margin
$
51,740

 
$
6,310

 
$
4,720

 
62,770

Other operating expenses
 

 
 
 
 

 
19,967

Operating income
 

 
 
 
 

 
42,803

Other expense
 

 
 
 
 

 
14,653

Income before income taxes
 
 
 
 
 
 
28,150

Provision for income taxes
 

 
 
 
 

 
11,418

Net income
 
 
 
 
 
 
$
16,732



 
Three Months Ended June 30, 2013
(In thousands)
North American OTC
Healthcare
 
International OTC
Healthcare
 
Household
Cleaning
 
Consolidated
Gross segment revenues
$
118,936

 
$
3,414

 
$
19,292

 
$
141,642

Elimination of intersegment revenues

 

 

 

Third-party segment revenues
118,936

 
3,414

 
19,292

 
141,642

Other revenues
150

 
7

 
713

 
870

Total revenues
119,086

 
3,421

 
20,005

 
142,512

Cost of sales
43,546

 
1,465

 
14,477

 
59,488

Gross profit
75,540

 
1,956

 
5,528

 
83,024

Advertising and promotion
17,551

 
263

 
867

 
18,681

Contribution margin
$
57,989

 
$
1,693

 
$
4,661

 
64,343

Other operating expenses
 

 
 
 
 

 
14,902

Operating income
 

 
 
 
 

 
49,441

Other expense
 

 
 
 
 

 
15,905

Income before income taxes
 
 
 
 
 
 
33,536

Provision for income taxes
 

 
 
 
 

 
12,844

Net income
 
 
 
 
 
 
$
20,692







About Non-GAAP Financial Measures
We define Non-GAAP Total Revenues excluding acquisitions and divestitures as Total Revenues excluding revenues associated with products acquired or divested in the periods presented. We define Non-GAAP EBITDA as earnings before interest expense (income), income taxes, depreciation and amortization and Non-GAAP Adjusted EBITDA as earnings before interest expense (income), income taxes, depreciation and amortization, certain other legal and professional fees, and other acquisition-related costs. We define Non-GAAP Adjusted Gross Margin as Gross Profit before inventory step up charges and certain other acquisition and integration-related costs.We define Non-GAAP Adjusted Operating Income as Operating Income minus certain other legal and professional fees, acquisition and other integration costs. We define Non-GAAP Adjusted Net Income as Net Income before inventory step-up charges, certain other legal and professional fees, other acquisition and integration-related costs, the applicable tax impacts associated with these items and the tax impacts of state tax rate adjustments and other non-deductible items. Non-GAAP Adjusted EPS is calculated based on Non-GAAP Adjusted Net Income, divided by the weighted average number of common and potential common shares outstanding during the period. We define Non-GAAP Free Cash Flow as Net Cash provided by operating activities less cash paid for capital expenditures. Non-GAAP Free Cash Flow per Share is calculated based on Non-GAAP Free Cash Flow, divided by the weighted average number of common and potential common shares outstanding during the period. We define Non-GAAP Contribution Margin as Gross Profit less advertising and promotional expenses. Non-GAAP Total Revenues excluding acquisitions and divestitures, Non-GAAP EBITDA, Non-GAAP Adjusted EBITDA, Non-GAAP Contribution Margin, Non-GAAP Adjusted Operating Income, Non-GAAP Adjusted Net Income, Non-GAAP Adjusted EPS, Non-GAAP Free Cash Flow and Non-GAAP Free Cash Flow per Share may not be comparable to similarly titled measures reported by other companies.
We are presenting Non-GAAP Total Revenues excluding acquisitions and divestitures, Non-GAAP EBITDA, Non-GAAP Adjusted EBITDA, Non-GAAP Adjusted Gross Margin, Non-GAAP Contribution Margin, Non-GAAP Adjusted Operating Income, Non-GAAP Adjusted Net Income, Non-GAAP Adjusted EPS, Non-GAAP Free Cash Flow and Non-GAAP Free Cash Flow per Share because they provide additional ways to view our operations, when considered with both our GAAP results and the reconciliation to net income and net cash provided by operating activities, respectively, which we believe provide a more complete understanding of our business than could be obtained absent this disclosure. Each of Non-GAAP Total Revenues excluding acquisitions and divestitures, Non-GAAP EBITDA, Non-GAAP Adjusted EBITDA, Non-GAAP Adjusted Gross Margin, Non-GAAP Contribution Margin, Non-GAAP Adjusted Operating Income, Non-GAAP Adjusted Net Income, Non-GAAP Adjusted EPS, Non-GAAP Free Cash Flow and Non-GAAP Free Cash Flow per Share is presented solely as a supplemental disclosure because (i) we believe it is a useful tool for investors to assess the operating performance of the business without the effect of these items; (ii) we believe that investors will find this data useful in assessing shareholder value; and (iii) we use Non-GAAP Total Revenues excluding acquisitions and divestitures, Non-GAAP EBITDA, Non-GAAP Adjusted EBITDA, Non-GAAP Adjusted Gross Margin, Non-GAAP Contribution Margin, Non-GAAP Adjusted Operating Income, Non-GAAP Adjusted Net Income, Non-GAAP Adjusted EPS, Non-GAAP Free Cash Flow and Non-GAAP Free Cash Flow per Share internally to evaluate the performance of our personnel and also as a benchmark to evaluate our operating performance or compare our performance to that of our competitors. The use of Non-GAAP Total Revenues excluding acquisitions and divestitures, Non-GAAP EBITDA, Non-GAAP Adjusted EBITDA, Non-GAAP Adjusted Gross Margin, Non-GAAP Contribution Margin, Non-GAAP Adjusted Operating Income, Non-GAAP Adjusted Net Income, Non-GAAP Adjusted EPS, Non-GAAP Free Cash Flow and Non-GAAP Free Cash Flow per Share has limitations, and you should not consider these measures in isolation from or as an alternative to GAAP measures such as Operating income, Net income,





and Net cash flow provided by operating activities, or cash flow statement data prepared in accordance with GAAP, or as a measure of profitability or liquidity.

The following tables set forth the reconciliation of Non-GAAP Total Revenues excluding acquisitions and divestitures, Non-GAAP EBITDA, Non-GAAP Adjusted EBITDA, Non-GAAP Adjusted Gross Margin, Non-GAAP Adjusted Operating Income, Non-GAAP Adjusted Net Income, Non-GAAP Adjusted EPS, Non-GAAP Free Cash Flow and Non-GAAP Free Cash Flow per Share, all of which are non-GAAP financial measures, to GAAP Gross Profit, GAAP Operating Income, GAAP Net Income, GAAP Diluted EPS and GAAP Net cash provided by operating activities, our most directly comparable financial measures presented in accordance with GAAP. Non-GAAP Contribution Margin is reconciled in the Business Segments table immediately preceding this "About Non-GAAP Financial Measures" section,

Reconciliation of GAAP Total Revenues to Non-GAAP Total Revenues excluding acquisitions and divestitures:
 
Three Months Ended June 30,
 
2014
 
2013
(In thousands)
 
 
 
GAAP Total Revenues
$
145,702

 
$
142,512

Adjustments: (1)
 
 
 
Care Pharma and Hydralyte revenues
(7,280
)
 

Total adjustments
(7,280
)
 

Non-GAAP Total Revenues excluding acquisitions and divestitures
$
138,422

 
$
142,512

(1) Revenue adjustments relate to our International OTC Healthcare segment



Reconciliation of GAAP Gross Profit to Non-GAAP Adjusted Gross Margin and related Adjusted Gross Margin percentage:
 
Three Months Ended June 30,
 
2014
 
2013
(In thousands)
 
 
 
GAAP Total Revenues
$
145,702

 
$
142,512

 
 
 
 
GAAP Gross Profit
$
81,866

 
$
83,024

Adjustments:
 
 
 
Inventory step-up charge associated with acquisitions (1)
130

 

Total adjustments
130

 

Non-GAAP Adjusted Gross Margin
$
81,996

 
$
83,024

Non-GAAP Adjusted Gross Margin %
56.3
%
 
58.3
%
(1) Inventory step-up charge relates to our International OTC Healthcare segment






Reconciliation of GAAP Operating Income to Non-GAAP Adjusted Operating Income:
 
Three Months Ended June 30,
 
2014
 
2013
(In thousands)
 
 
 
GAAP Operating Income
$
42,803

 
$
49,441

Adjustments:
 
 
 
Inventory step-up charge associated with acquisitions (1)
130

 

Legal and professional fees associated with acquisitions (2)
1,799

 
583

Stamp/Duty Tax on Australian acquisition (2)
2,940

 

Integration, transition and other costs associated with acquisitions (2)
411

 

Total adjustments
5,280

 
583

Non-GAAP Adjusted Operating Income
$
48,083

 
$
50,024

(1) Adjustments relate to our International OTC Healthcare segment
(2) Adjustments relate to G&A expenses

Reconciliation of GAAP Net Income to Non-GAAP Adjusted EBITDA:
 
Three Months Ended June 30,
 
2014
 
2013
(In thousands)
 
 
 
GAAP Net Income
$
16,732

 
$
20,692

Interest expense, net
14,653

 
15,905

Provision for income taxes
11,418

 
12,844

Depreciation and amortization
2,961

 
3,268

Non-GAAP EBITDA:
45,764

 
52,709

Adjustments:
 
 
 
Inventory step-up charge associated with acquisitions (1)
130

 

Legal and professional fees associated with acquisitions (2)
1,799

 
583

Stamp/Duty Tax on Australian acquisition (2)
2,940

 

Integration, transition and other costs associated with acquisitions (2)
411

 

Total adjustments
5,280

 
583

Non-GAAP Adjusted EBITDA
$
51,044

 
$
53,292

(1) Adjustments relate to our International OTC Healthcare segment
(2) Adjustments relate to G&A expenses






Reconciliation of GAAP Net Income to Non-GAAP Adjusted Net Income and related Adjusted Earnings Per Share:
 
Three Months Ended June 30,
 
2014
2014 Adjusted EPS
 
2013
2013 Adjusted EPS
(In thousands)
 
 
 
 
 
GAAP Net Income
$
16,732

$
0.32

 
$
20,692

$
0.40

Adjustments:
 
 
 
 
 
Inventory step-up charge associated with acquisitions (1)
130


 


Legal and professional fees associated with acquisitions (2)
1,799

0.03

 
583


Stamp/Duty Tax on Australian acquisition (2)
2,940

0.06

 


Integration, transition and other costs associated with acquisitions (2)
411

0.01

 


Tax impact of adjustments
(528
)
(0.01
)
 


Impact of state tax adjustments


 
(223
)

Total adjustments
4,752

0.09

 
360


Non-GAAP Adjusted Net Income and Adjusted EPS
$
21,484

$
0.41

 
$
21,052

$
0.40

(1) Adjustments relate to our International OTC Healthcare segment
(2) Adjustments relate to G&A expenses






Reconciliation of GAAP Net Cash Provided by Operating Activities to Non-GAAP Free Cash Flow:
 
Three Months Ended June 30,
 
2014
 
2013
(In thousands)
 
 
 
GAAP Net cash provided by operating activities
$
29,671

 
$
22,798

Additions to property and equipment for cash
(496
)
 
(1,364
)
Non-GAAP Free Cash Flow
$
29,175

 
$
21,434

 
 
 
 
Non-GAAP Free Cash Flow per Share
$
0.56

 
$
0.41



Reconciliation of GAAP Net Income and EPS to Non-GAAP Free Cash Flow and Non-GAAP Free Cash Flow per Share:
 
Three Months Ended June 30,
 
2014
2014 Free Cash Flow per Share
 
2013
2013 Free Cash Flow per Share
(In thousands)
 
 
 
 
 
GAAP Net Income
$
16,732

$
0.32

 
$
20,692

$
0.40

Adjustments:
 
 
 
 
 
Adjustments to reconcile net income to net cash provided by operating activities as shown in the Statement of Cash Flows
12,954

0.25

 
12,493

0.24

Changes in operating assets and liabilities, net of effects from acquisitions as shown in the Statement of Cash Flows
(15
)

 
(10,387
)
(0.20
)
Total adjustments
12,939

0.25

 
2,106

0.04

GAAP Net cash provided by operating activities
29,671

0.57

 
22,798

0.44

Purchases of property and equipment
(496
)
(0.01
)
 
(1,364
)
(0.03
)
Non-GAAP Free Cash Flow
$
29,175

$
0.56

 
$
21,434

$
0.41





























Guidance for Fiscal Year 2015:

Reconciliation of Projected GAAP EPS to Projected Non-GAAP Adjusted EPS:
 
2015 Projected EPS(a)
 
Low
 
High
Projected FY'15 GAAP EPS
$
1.45

 
$
1.55

Adjustments:
 
 
 
Integration, transition and other costs associated with acquisitions
0.30

 
0.30

Total Adjustments
0.30

 
0.30

Projected FY'15 Non-GAAP Adjusted EPS
$
1.75

 
$
1.85

(a) Assumes anticipated closing of the Insight Pharmaceuticals transaction at the end of the first half of fiscal year 2015.


Reconciliation of Projected GAAP Net cash provided by operating activities to Projected Non-GAAP Free Cash Flow:
 
2015 Projected Free Cash Flow
(In millions)
 
Projected FY'15 GAAP Net cash provided by operating activities
$
136

Projected integration, transition and other costs associated with acquisitions
20

Additions to property and equipment for cash
(6
)
Projected FY'15 Non-GAAP Free Cash Flow
$
150