MARYSVILLE, Ohio, July 31, 2018 (GLOBE NEWSWIRE) -- The Scotts Miracle-Gro Company (NYSE: SMG), the world’s leading marketer of branded consumer lawn and garden products, today released fiscal third quarter financial results that were driven by a strong recovery in consumer demand of the Company’s core lawn and garden products at its largest U.S. retail partners.
For the quarter ended June 30, 2018, company-wide sales increased 2 percent to $994.6 million, compared with $973.4 million a year earlier. GAAP income from continuing operations was $2.23 per diluted share, compared with $2.41 per share in the prior year. Non-GAAP adjusted earnings, which excluded impairment, restructuring, and other one-time items, were $2.67 per diluted share compared with $2.47 a year ago.
“Our U.S. core business was simply outstanding in May with record results and positive year-over-year consumer purchases nearly every day during the month,” said Jim Hagedorn, chairman and chief executive officer. “The fact that consumer purchases were down 12 percent entering May and were essentially flat versus year-ago levels by the end of June speaks to the resilience of our category and strength of our brands. It also speaks to the commitment of our team as well as our consumers and retail partners.”
“We remain confident in the revised sales and non-GAAP adjusted earnings guidance we provided in June and are optimistic that we also will report cash flow productivity of more than 100 percent for the second consecutive year.”
Third quarter details
Company-wide sales increased 2 percent to $994.6 million. U.S. Consumer increased 1 percent to $810.9 million from $801.4 million. Hawthorne sales increased 2 percent to $74.2 million compared with $72.4 million. Those results include the impact of acquisitions, including the recent purchase of Sunlight Supply. Excluding the impact of acquisitions, Hawthorne sales declined 37 percent during the quarter.
For the quarter, the GAAP gross margin rate was 34.9 percent. On a non-GAAP adjusted basis, the rate was 36.1 percent compared with 39.4 percent a year earlier. The difference was primarily attributable to higher-than-expected distribution costs, commodity inflation, increased trade program expense, and product mix primarily related to acquisitions. SG&A decreased 6 percent to $144.5 million primarily due to lower accruals for annual incentive compensation payments, the benefits of restructuring efforts conducted at the end of 2017, and an overall focus on expense control.
Equity income was $1.1 million compared with $7.2 million on a GAAP basis and $12.2 million on a non-GAAP basis a year earlier. The anticipated decline primarily stems from the fact that the Company is no longer recording equity income related to its 30 percent stake in TruGreen. Interest expense increased $1.4 million on a year-over-year basis to $23.2 million, reflecting increased borrowing levels. The Company said its leverage ratio at the end of the quarter was approximately 4.0 times debt-to-EBITDA.
GAAP income from continuing operations was $125.5 million, or $2.23 per diluted share, compared with $144.6 million or $2.41 per share. Non-GAAP adjusted earnings, which excluded impairment, restructuring, as well as other one-time items, were $150.1 million, or $2.67 per diluted share, compared with $148.3 million, or $2.47 per share.
During the quarter, the Company recorded a $17.5 million non-cash impairment charge related to the write-off of previously acquired customer relationship intangible assets due to the acquisition of Sunlight Supply as well as restructuring charges of $12.9 million related to staffing reductions and facility closures associated with Project Catalyst.
“The integration of Sunlight into the Hawthorne operations is moving swiftly and we are already more than halfway to our goal of achieving at least $35 million in synergies by combining our two businesses,” Hagedorn said. “While we still have a lot of work to do to finish the integration, I’m confident that our Hawthorne business will be vastly improved as a result of this transaction and will be uniquely positioned to benefit from the rapidly evolving market place for hydroponic products.”
The Company also recorded a $65 million charge in discontinued operations related to recent developments in an unresolved class-action lawsuit filed in 2012 in connection with the sale of wild bird food products that were the subject of a voluntary recall in 2008 by the Company’s previously sold and discontinued wild bird food business. As it has for several years in various filings with the Securities and Exchange Commission, the Company continues to dispute the allegations in the case.
Year-to-Date Details
Company-wide sales for the first nine months decreased 2 percent to $2.23 billion, compared with $2.27 billion a year ago. Sales in the U.S. Consumer segment decreased 2 percent, to $1.86 billion due primarily to a slow start to the lawn and garden season and inventory productivity initiatives on the part of certain key retail partners. Hawthorne sales declined 1 percent including the impact of acquisitions and declined 33 percent when excluding those transactions.
“While we remain disappointed with sales in the Hawthorne segment, we are pleased to see the rate of decline we’ve seen this year has begun to improve recently,” Hagedorn said. “Due to regulatory changes in California and an over-production of cannabis in that state and others last year, we continue to expect to see pressure on revenue at least through the balance of the calendar year.”
The GAAP gross margin rate on a year-to-date basis was 35.5 percent. The non-GAAP adjusted rate was 36.0 percent compared with 39.0 percent last year. SG&A was $418.7 million, a 4 percent decline from 2017. The reason for the year-to-date decline on both lines is consistent with the factors that drove third quarter results.
GAAP income from continuing operations was $258.2 million, or $4.50 per share, compared with $240.6 million or $3.96 per share. Non-GAAP adjusted earnings, which excluded impairment, restructuring, as well as the other one-time items, were $253.2 million, or $4.41 per share, compared with $251.8 million, or $4.16 per share a year ago.
Revised Guidance Re-Affirmed
The Company re-affirmed the revised guidance that it provided in mid-June forecasting that full year sales will be flat to 2 percent higher than year-ago levels. Those results include the impact of acquisitions. Non-GAAP Adjusted earnings per share is expected to be in a range of $3.70 to $3.90 per share.
Conference Call and Webcast Scheduled for 4:30 p.m. ET Today, July 31
The Company will discuss results during a webcast and conference call today at 4:30 p.m. Eastern Time. Conference call participants should call 866-548-2691 (Conference Code: 3322697) A live webcast of the call will be available on the investor relations section of the Company's website at http://investor.scotts.com. An archive of the webcast, as well as any accompanying financial information regarding any non-GAAP financial measures discussed by the Company during the call, will remain available for at least 12 months. In addition, a replay of the call can be heard by calling 888-203-1112. The replay will be available for 30 days.
About ScottsMiracle-Gro
The Scotts Miracle-Gro Company is the world's largest marketer of branded consumer products for lawn and garden care. The Company's brands are among the most recognized in the industry. The Company's Scotts®, Miracle-Gro® and Ortho® brands are market-leading in their categories, as is the consumer Roundup® brand, which is marketed in the U.S. and certain other countries by Scotts and owned by Monsanto. We maintain a minority interest in TruGreen®, the largest residential lawn care service business, and in Bonnie Plants®, the largest marketer of edible gardening plants in retail channels. The Company’s wholly-owned subsidiary, The Hawthorne Gardening Company, is a leading provider of nutrients, lighting and other materials used in the hydroponic growing segment. For additional information, visit us at www.scottsmiraclegro.com.
Forward Looking Non-GAAP Measures
In this release, the Company provides an outlook for fiscal 2018 non-GAAP adjusted EPS. The Company does not provide a GAAP EPS outlook, which is the most directly comparable GAAP measure to non-GAAP adjusted EPS, because changes in the items that the Company excludes from GAAP EPS to calculate non-GAAP adjusted EPS, described above, can be dependent on future events that are less capable of being controlled or reliably predicted by management and are not part of the Company’s routine operating activities. Additionally, due to their unpredictability, management does not forecast the excluded items for internal use and therefore cannot create or rely on a GAAP EPS outlook without unreasonable efforts. The timing and amount of any of the excluded items could significantly impact the Company’s GAAP EPS. As a result, the Company does not provide a reconciliation of guidance for non-GAAP adjusted EPS to GAAP EPS, in reliance on the unreasonable efforts exception provided under Item 10(e)(1)(i)(B) of Regulation S-K.
Cautionary Note Regarding Forward-Looking Statements
Statements contained in this press release, other than statements of historical fact, which address activities, events and developments that the Company expects or anticipates will or may occur in the future, including, but not limited to, information regarding the future economic performance and financial condition of the Company, the plans and objectives of the Company’s management, and the Company’s assumptions regarding such performance and plans are “forward-looking statements” within the meaning of the U.S. federal securities laws that are subject to risks and uncertainties. These forward-looking statements generally can be identified as statements that include phrases such as “guidance,” “outlook,” “projected,” “believe,” “target,” “predict,” “estimate,” “forecast,” “strategy,” “may,” “goal,” “expect,” “anticipate,” “intend,” “plan,” “foresee,” “likely,” “will,” “should” or other similar words or phrases. Actual results could differ materially from the forward-looking information in this release due to a variety of factors, including, but not limited to:
Additional detailed information concerning a number of the important factors that could cause actual results to differ materially from the forward-looking information contained in this release is readily available in the Company’s publicly filed quarterly, annual and other reports. The Company disclaims any obligation to update developments of these risk factors or to announce publicly any revision to any of the forward-looking statements contained in this release, or to make corrections to reflect future events or developments.
Contact:
Jim King
Senior Vice President
Investor Relations & Corporate Affairs
(937) 578-5622
THE SCOTTS MIRACLE-GRO COMPANY
Condensed Consolidated Statements of Operations
(In millions, except for per common share data)
(Unaudited)
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||
Footnotes | June 30, 2018 | July 1, 2017 | % Change | June 30, 2018 | July 1, 2017 | % Change | ||||||||||||||||||
Net sales | $ | 994.6 | $ | 973.4 | 2 | % | $ | 2,229.5 | $ | 2,265.4 | (2 | )% | ||||||||||||
Cost of sales | 635.9 | 590.0 | 1,427.5 | 1,380.8 | ||||||||||||||||||||
Cost of sales—impairment, restructuring and other | 11.1 | — | 11.1 | — | ||||||||||||||||||||
Gross profit | 347.6 | 383.4 | (9 | )% | 790.9 | 884.6 | (11 | )% | ||||||||||||||||
% of sales | 34.9 | % | 39.4 | % | 35.5 | % | 39.0 | % | ||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||
Selling, general and administrative | 144.5 | 153.4 | (6 | )% | 418.7 | 436.4 | (4 | )% | ||||||||||||||||
Impairment, restructuring and other | 19.3 | 0.4 | 29.4 | 1.3 | ||||||||||||||||||||
Other income, net | (1.9 | ) | (6.5 | ) | (3.3 | ) | (12.6 | ) | ||||||||||||||||
Income from operations | 185.7 | 236.1 | (21 | )% | 346.1 | 459.5 | (25 | )% | ||||||||||||||||
% of sales | 18.7 | % | 24.3 | % | 15.5 | % | 20.3 | % | ||||||||||||||||
Equity in (income) loss of unconsolidated affiliates | (3) | (1.1 | ) | (7.2 | ) | (3.3 | ) | 30.1 | ||||||||||||||||
Interest expense | 23.2 | 21.8 | 63.6 | 58.5 | ||||||||||||||||||||
Other non-operating (income) expense, net | (6) | (2.6 | ) | — | 4.2 | — | ||||||||||||||||||
Income from continuing operations before income taxes | 166.2 | 221.5 | (25 | )% | 281.6 | 370.9 | (24 | )% | ||||||||||||||||
Income tax expense from continuing operations | 40.7 | 76.9 | 23.4 | 130.3 | ||||||||||||||||||||
Income from continuing operations | 125.5 | 144.6 | (13 | )% | 258.2 | 240.6 | 7 | % | ||||||||||||||||
Income (loss) from discontinued operations, net of tax | (3) (4) | (42.7 | ) | 7.3 | (47.6 | ) | 11.7 | |||||||||||||||||
Net income | $ | 82.8 | $ | 151.9 | $ | 210.6 | $ | 252.3 | ||||||||||||||||
Net (income) loss attributable to noncontrolling interest | 0.1 | — | 0.1 | (0.5 | ) | |||||||||||||||||||
Net income attributable to controlling interest | $ | 82.9 | $ | 151.9 | $ | 210.7 | $ | 251.8 | ||||||||||||||||
Basic income (loss) per common share: | (1) | |||||||||||||||||||||||
Income from continuing operations | $ | 2.27 | $ | 2.44 | (7 | )% | $ | 4.57 | $ | 4.02 | 14 | % | ||||||||||||
Income (loss) from discontinued operations | (0.77 | ) | 0.13 | (0.84 | ) | 0.20 | ||||||||||||||||||
Net income | $ | 1.50 | $ | 2.57 | $ | 3.73 | $ | 4.22 | ||||||||||||||||
Diluted income (loss) per common share: | (2) | |||||||||||||||||||||||
Income from continuing operations | $ | 2.23 | $ | 2.41 | (7 | )% | $ | 4.50 | $ | 3.96 | 14 | % | ||||||||||||
Income (loss) from discontinued operations | (0.76 | ) | 0.12 | (0.83 | ) | 0.20 | ||||||||||||||||||
Net income | $ | 1.47 | $ | 2.53 | $ | 3.67 | $ | 4.16 | ||||||||||||||||
Common shares used in basic income (loss) per share calculation | 55.4 | 59.2 | (6 | )% | 56.5 | 59.7 | (5 | )% | ||||||||||||||||
Common shares and potential common shares used in diluted income (loss) per share calculation | 56.3 | 60.0 | (6 | )% | 57.4 | 60.6 | (5 | )% | ||||||||||||||||
Non-GAAP results: | ||||||||||||||||||||||||
Adjusted net income attributable to controlling interest from continuing operations | (5) | $ | 150.1 | $ | 148.3 | 1 | % | $ | 253.2 | $ | 251.8 | 1 | % | |||||||||||
Adjusted diluted income per common share from continuing operations | (2) (5) | $ | 2.67 | $ | 2.47 | 8 | % | $ | 4.41 | $ | 4.16 | 6 | % | |||||||||||
Adjusted EBITDA | (5) | $ | 253.7 | $ | 288.1 | (12 | )% | $ | 481.8 | $ | 555.0 | (13 | )% | |||||||||||
Note: See accompanying footnotes on page 10. | ||||||||||||||||||||||||
THE SCOTTS MIRACLE-GRO COMPANY
Segment Results
(In millions)
(Unaudited)
The Company divides its business into three reportable segments: U.S. Consumer, Hawthorne and Other. U.S. Consumer consists of the Company’s consumer lawn and garden business located in the geographic United States. Hawthorne consists of the Company’s indoor, urban and hydroponic gardening business. Other consists of the Company’s consumer lawn and garden business in geographies other than the U.S. and the Company’s product sales to commercial nurseries, greenhouses and other professional customers. Corporate consists of general and administrative expenses and certain other income/expense items not allocated to the business segments. This identification of reportable segments is consistent with how the segments report to and are managed by the chief operating decision maker of the Company. These segments differ from those used in prior periods due to the change in the Company’s internal organizational structure resulting from the Company’s divestiture of its consumer lawn and garden business in certain international jurisdictions (the “International Business”), which closed on August 31, 2017. As a result, effective in its fourth quarter of fiscal 2017, the Company classified its results of operations for all periods presented to reflect the International Business as a discontinued operation and classified the assets and liabilities of the International Business as held for sale. The prior period amounts have been reclassified to conform with the new segments.
Segment performance is evaluated based on several factors, including income (loss) from continuing operations before income taxes, amortization, impairment, restructuring and other charges (“Segment Profit (Loss)”), which is a non-GAAP financial measure. Senior management uses this measure of profit (loss) to evaluate segment performance because the Company believes this measure is indicative of performance trends and the overall earnings potential of each segment.
The following tables present financial information for the Company’s reportable segments for the periods indicated:
Three Months Ended | Nine Months Ended | ||||||||||||||||||||
June 30, 2018 | July 1, 2017 | % Change | June 30, 2018 | July 1, 2017 | % Change | ||||||||||||||||
Net Sales: | |||||||||||||||||||||
U.S. Consumer | $ | 810.9 | $ | 801.4 | 1 | % | $ | 1,857.1 | $ | 1,902.5 | (2 | )% | |||||||||
Hawthorne | 74.2 | 72.4 | 2 | % | 192.8 | 195.2 | (1 | )% | |||||||||||||
Other | 109.5 | 99.6 | 10 | % | 179.6 | 167.7 | 7 | % | |||||||||||||
Consolidated | $ | 994.6 | $ | 973.4 | 2 | % | $ | 2,229.5 | $ | 2,265.4 | (2 | )% | |||||||||
Segment Profit (Loss) (Non-GAAP): | |||||||||||||||||||||
U.S. Consumer | $ | 243.1 | $ | 246.4 | (1 | )% | $ | 491.4 | $ | 521.8 | (6 | )% | |||||||||
Hawthorne | (3.6 | ) | 10.3 | (135 | )% | (6.6 | ) | 26.5 | (125 | )% | |||||||||||
Other | 13.1 | 12.9 | 2 | % | 10.6 | 14.3 | (26 | )% | |||||||||||||
Total Segment Profit (Non-GAAP) | 252.6 | 269.6 | (6 | )% | 495.4 | 562.6 | (12 | )% | |||||||||||||
Corporate | (29.2 | ) | (27.7 | ) | (87.8 | ) | (85.4 | ) | |||||||||||||
Intangible asset amortization | (7.3 | ) | (5.4 | ) | (21.0 | ) | (16.4 | ) | |||||||||||||
Impairment, restructuring and other | (30.4 | ) | (0.4 | ) | (40.5 | ) | (1.3 | ) | |||||||||||||
Equity in income (loss) of unconsolidated affiliates | 1.1 | 7.2 | 3.3 | (30.1 | ) | ||||||||||||||||
Interest expense | (23.2 | ) | (21.8 | ) | (63.6 | ) | (58.5 | ) | |||||||||||||
Other non-operating income (expense), net | 2.6 | — | (4.2 | ) | — | ||||||||||||||||
Income from continuing operations before income taxes (GAAP) | $ | 166.2 | $ | 221.5 | (25 | )% | $ | 281.6 | $ | 370.9 | (24 | )% | |||||||||
THE SCOTTS MIRACLE-GRO COMPANY
Condensed Consolidated Balance Sheets
(In millions)
(Unaudited)
Footnotes | June 30, 2018 | July 1, 2017 | September 30, 2017 | |||||||||||
ASSETS | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 29.6 | $ | 87.9 | $ | 120.5 | ||||||||
Accounts receivable, net | 704.5 | 649.9 | 286.6 | |||||||||||
Inventories | 500.5 | 413.2 | 407.5 | |||||||||||
Assets held for sale | (4 | ) | — | 295.0 | — | |||||||||
Prepaid and other current assets | (7 | ) | 84.4 | 78.4 | 67.1 | |||||||||
Total current assets | 1,319.0 | 1,524.4 | 881.7 | |||||||||||
Investment in unconsolidated affiliates | 34.4 | 65.7 | 31.1 | |||||||||||
Property, plant and equipment, net | 517.6 | 436.5 | 467.7 | |||||||||||
Goodwill | 621.2 | 407.4 | 441.6 | |||||||||||
Intangible assets, net | 879.6 | 746.8 | 748.9 | |||||||||||
Other assets | 192.1 | 121.3 | 176.0 | |||||||||||
Total assets | $ | 3,563.9 | $ | 3,302.1 | $ | 2,747.0 | ||||||||
LIABILITIES AND EQUITY | ||||||||||||||
Current liabilities: | ||||||||||||||
Current portion of debt | $ | 314.5 | $ | 289.1 | $ | 143.1 | ||||||||
Accounts payable | 195.6 | 175.6 | 153.1 | |||||||||||
Liabilities held for sale | (4 | ) | — | 145.3 | — | |||||||||
Other current liabilities | 315.2 | 259.5 | 248.3 | |||||||||||
Total current liabilities | 825.3 | 869.5 | 544.5 | |||||||||||
Long-term debt | 1,975.4 | 1,410.8 | 1,258.0 | |||||||||||
Distributions in excess of investment in unconsolidated affiliate | 21.9 | — | 21.9 | |||||||||||
Other liabilities | (7 | ) | 210.0 | 278.8 | 260.9 | |||||||||
Total liabilities | 3,032.6 | 2,559.1 | 2,085.3 | |||||||||||
Equity | 531.3 | 743.0 | 661.7 | |||||||||||
Total liabilities and equity | $ | 3,563.9 | $ | 3,302.1 | $ | 2,747.0 | ||||||||
THE SCOTTS MIRACLE-GRO COMPANY
Reconciliation of Non-GAAP Disclosure Items (5)
(In millions, except per common share data)
(Unaudited)
Three Months Ended June 30, 2018 | Three Months Ended July 1, 2017 | ||||||||||||||||||||||||||
Footnotes | As Reported (GAAP) | Discontinued Operations | Impairment, Restructuring and Other | Adjusted (Non-GAAP) | As Reported (GAAP) | Discontinued Operations | Impairment, Restructuring and Other | Adjusted (Non-GAAP) | |||||||||||||||||||
Gross profit | $ | 347.6 | $ | — | $ | (11.1 | ) | $ | 358.7 | $ | 383.4 | $ | — | $ | — | $ | 383.4 | ||||||||||
Gross profit as a % of sales | 34.9 | % | 36.1 | % | 39.4 | % | 39.4 | % | |||||||||||||||||||
Income from operations | 185.7 | — | (30.4 | ) | 216.1 | 236.1 | — | (0.4 | ) | 236.5 | |||||||||||||||||
Income from operations as a % of sales | 18.7 | % | 21.7 | % | 24.3 | % | 24.3 | % | |||||||||||||||||||
Equity in income of unconsolidated affiliates | (3) | (1.1 | ) | — | — | (1.1 | ) | (7.2 | ) | — | 5.0 | (12.2 | ) | ||||||||||||||
Income from continuing operations before income taxes | 166.2 | — | (30.4 | ) | 196.6 | 221.5 | — | (5.4 | ) | 226.9 | |||||||||||||||||
Income tax expense from continuing operations | 40.7 | — | (5.9 | ) | 46.6 | 76.9 | — | (1.7 | ) | 78.6 | |||||||||||||||||
Income from continuing operations | 125.5 | — | (24.5 | ) | 150.0 | 144.6 | — | (3.7 | ) | 148.3 | |||||||||||||||||
Net income attributable to controlling interest | 82.9 | (42.7 | ) | (24.5 | ) | 150.1 | 151.9 | 7.3 | (3.7 | ) | 148.3 | ||||||||||||||||
Diluted income per common share from continuing operations | 2.23 | — | (0.44 | ) | 2.67 | 2.41 | — | (0.06 | ) | 2.47 | |||||||||||||||||
Calculation of Adjusted EBITDA (5): | Three Months Ended June 30, 2018 | Three Months Ended July 1, 2017 | ||||||
Net income (GAAP) | $ | 82.8 | $ | 151.9 | ||||
Income tax expense from continuing operations | 40.7 | 76.9 | ||||||
Income tax expense (benefit) from discontinued operations | (21.6 | ) | 2.1 | |||||
Gain on sale / contribution of business | (0.8 | ) | — | |||||
Interest expense | 23.2 | 21.8 | ||||||
Depreciation | 13.7 | 13.8 | ||||||
Amortization | 7.5 | 6.1 | ||||||
Impairment, restructuring and other from continuing operations | 30.4 | 5.4 | ||||||
Impairment, restructuring and other from discontinued operations | 65.1 | 3.8 | ||||||
Interest income | (2.6 | ) | — | |||||
Expense on certain leases | 0.9 | 0.9 | ||||||
Share-based compensation expense | 14.4 | 5.4 | ||||||
Adjusted EBITDA (Non-GAAP) | $ | 253.7 | $ | 288.1 | ||||
Note: See accompanying footnotes on page 10. | ||||||||
The sum of the components may not equal due to rounding. | ||||||||
THE SCOTTS MIRACLE-GRO COMPANY
Reconciliation of Non-GAAP Disclosure Items (5)
(In millions, except per common share data)
(Unaudited)
Nine Months Ended June 30, 2018 | Nine Months Ended July 1, 2017 | |||||||||||||||||||||||||||||
Footnotes | As Reported (GAAP) | Discontinued Operations | Impairment, Restructuring and Other | Other Non-Operating Expense | Adjusted (Non-GAAP) | As Reported (GAAP) | Discontinued Operations | Impairment, Restructuring and Other | Adjusted (Non-GAAP) | |||||||||||||||||||||
Gross profit | $ | 790.9 | $ | — | $ | (11.1 | ) | $ | — | $ | 802.0 | $ | 884.6 | $ | — | $ | — | $ | 884.6 | |||||||||||
Gross profit as a % of sales | 35.5 | % | 36.0 | % | 39.0 | % | 39.0 | % | ||||||||||||||||||||||
Income from operations | 346.1 | — | (40.5 | ) | — | 386.6 | 459.5 | — | (1.3 | ) | 460.8 | |||||||||||||||||||
Income from operations as a % of sales | 15.5 | % | 17.3 | % | 20.3 | % | 20.3 | % | ||||||||||||||||||||||
Equity in (income) loss of unconsolidated affiliates | (3) | (3.3 | ) | — | — | — | (3.3 | ) | 30.1 | — | 16.7 | 13.4 | ||||||||||||||||||
Income from continuing operations before income taxes | 281.6 | — | (40.5 | ) | (11.7 | ) | 333.8 | 370.9 | — | (18.0 | ) | 388.9 | ||||||||||||||||||
Income tax expense from continuing operations | 23.4 | — | (54.2 | ) | (3.1 | ) | 80.7 | 130.3 | — | (6.3 | ) | 136.6 | ||||||||||||||||||
Income from continuing operations | 258.2 | — | 13.7 | (8.6 | ) | 253.1 | 240.6 | — | (11.7 | ) | 252.3 | |||||||||||||||||||
Net income attributable to controlling interest | 210.7 | (47.6 | ) | 13.7 | (8.6 | ) | 253.2 | 251.8 | 11.7 | (11.7 | ) | 251.8 | ||||||||||||||||||
Diluted income per common share from continuing operations | 4.50 | — | 0.24 | (0.15 | ) | 4.41 | 3.96 | — | (0.19 | ) | 4.16 | |||||||||||||||||||
Calculation of Adjusted EBITDA (5): | Nine Months Ended June 30, 2018 | Nine Months Ended July 1, 2017 | ||||||
Net income (GAAP) | $ | 210.6 | $ | 252.3 | ||||
Income tax expense from continuing operations | 23.4 | 130.3 | ||||||
Income tax expense (benefit) from discontinued operations | (23.3 | ) | 3.9 | |||||
Loss on sale / contribution of business | 2.8 | 0.3 | ||||||
Interest expense | 63.6 | 58.9 | ||||||
Depreciation | 39.2 | 41.4 | ||||||
Amortization | 21.6 | 18.4 | ||||||
Impairment, restructuring and other from continuing operations | 40.5 | 18.0 | ||||||
Impairment, restructuring and other from discontinued operations | 66.6 | 8.3 | ||||||
Other non-operating expense | 11.7 | — | ||||||
Interest income | (7.5 | ) | — | |||||
Expense on certain leases | 2.6 | 2.7 | ||||||
Share-based compensation expense | 30.0 | 20.5 | ||||||
Adjusted EBITDA (Non-GAAP) | $ | 481.8 | $ | 555.0 |
Note: See accompanying footnotes on page 10. |
The sum of the components may not equal due to rounding. |
THE SCOTTS MIRACLE-GRO COMPANY
Footnotes to Preceding Financial Statements
Exclusions from Non-GAAP Financial Measures
Non-GAAP financial measures reflect adjustments based on the following items:
The tax effect for each of the items listed above is determined using the tax rate and other tax attributes applicable to the item and the jurisdiction(s) in which the item is recorded.
Definitions of Non-GAAP Financial Measures
The reconciliations of non-GAAP disclosure items include the following financial measures that are not calculated in accordance with GAAP and are utilized by management in evaluating the performance of the business, engaging in financial and operational planning, the determination of incentive compensation, and by investors and analysts in evaluating performance of the business:
Adjusted gross profit: Gross profit excluding impairment, restructuring and other charges / recoveries.
Adjusted income (loss) from operations: Income (loss) from operations excluding impairment, restructuring and other charges / recoveries.
Adjusted equity in (income) loss of unconsolidated affiliates: Equity in (income) loss of unconsolidated affiliates excluding TruGreen Joint Venture non-GAAP adjustments.
Adjusted income (loss) from continuing operations before income taxes: Income (loss) from continuing operations
before income taxes excluding impairment, restructuring and other charges / recoveries, costs related to refinancing
and TruGreen Joint Venture non-GAAP adjustments.
Adjusted income tax expense (benefit) from continuing operations: Income tax expense (benefit) from continuing operations excluding the tax effect of impairment, restructuring and other charges / recoveries, costs related to refinancing and TruGreen Joint Venture non-GAAP adjustments.
Adjusted income (loss) from continuing operations: Income (loss) from continuing operations excluding impairment, restructuring and other charges / recoveries, costs related to refinancing and TruGreen Joint Venture non-GAAP adjustments, each net of tax.
Adjusted net income (loss) attributable to controlling interest from continuing operations: Net income (loss) attributable to controlling interest excluding impairment, restructuring and other charges / recoveries, costs related to refinancing, TruGreen Joint Venture non-GAAP adjustments and discontinued operations, each net of tax.
Adjusted diluted income (loss) per common share from continuing operations: Diluted income (loss) per common share from continuing operations excluding impairment, restructuring and other charges / recoveries, costs related to refinancing and TruGreen Joint Venture non-GAAP adjustments, each net of tax.
Adjusted EBITDA: Net income (loss) before interest, taxes, depreciation and amortization as well as certain other items such as the impact of the cumulative effect of changes in accounting, costs associated with debt refinancing and other non-recurring or non-cash items affecting net income (loss). The presentation of adjusted EBITDA is intended to be consistent with the calculation of that measure as required by the Company’s borrowing arrangements, and used to calculate a leverage ratio (maximum of 5.25 at June 30, 2018) and an interest coverage ratio (minimum of 3.00 for the twelve months ended June 30, 2018).
Free cash flow: Net cash provided by (used in) operating activities reduced by investments in property, plant and equipment.
Free cash flow productivity: Ratio of free cash flow to net income (loss).
For the three and nine months ended June 30, 2018, the following items were adjusted, in accordance with the definitions above, to arrive at the non-GAAP financial measures:
For the three and nine months ended July 1, 2017, the following items were adjusted, in accordance with the definitions above, to arrive at the non-GAAP financial measures:
Forward Looking Non-GAAP Measures
In this earnings release, the Company presents its outlook for fiscal 2018 non-GAAP adjusted EPS. The Company does not provide a GAAP EPS outlook, which is the most directly comparable GAAP measure to non-GAAP adjusted EPS, because changes in the items that the Company excludes from GAAP EPS to calculate non-GAAP adjusted EPS, described above, can be dependent on future events that are less capable of being controlled or reliably predicted by management and are not part of the Company’s routine operating activities. Additionally, due to their unpredictability, management does not forecast the excluded items for internal use and therefore cannot create or rely on a GAAP EPS outlook without unreasonable efforts. The timing and amount of any of the excluded items could significantly impact the Company’s GAAP EPS. As a result, the Company does not provide a reconciliation of guidance for non-GAAP adjusted EPS to GAAP EPS, in reliance on the unreasonable efforts exception provided under Item 10(e)(1)(i)(B) of Regulation S-K.