For reconciliations of preliminary non-GAAP financial measures to preliminary GAAP financial measures, see “Summary Historical and Pro Forma Financial Data—Reconciliation of Selected Preliminary Data.”
The preliminary financial data and other information provided above is subject to the completion of our financial closing procedures, any adjustments or revisions that may result from the completion of the quarterly review and other developments that may arise between the date of this offering memorandum and the time the financial results for the second quarter are finalized. Therefore, this data represents management estimates that constitute forward-looking statements subject to risks and uncertainties. As a result, the preliminary financial data and other information described above may materially differ from the actual results that will be reflected in our consolidated financial statements for the quarter when they are completed and publicly disclosed. In addition, preliminary results for the second quarter are not necessarily indicative of operating results for any future quarter or results for the full year.
The preliminary financial data included in this offering memorandum has been prepared by, and is the responsibility of, Energizer’s management. PricewaterhouseCoopers LLP has not audited, reviewed, compiled, or applied agreed-upon procedures with respect to the preliminary financial data. Accordingly, PricewaterhouseCoopers LLP does not express an opinion or any other form of assurance with respect thereto.
Subsequent to December 31, 2019 the Company borrowed an additional $372.7 million under its Revolving Facility, representing all of the remaining capacity available under such Revolving Facility (the “Revolving Facility Drawdown”) and, as of the date of this offering memorandum, has $392.7 million of borrowings outstanding thereunder. Taking into account $7.3 million of letters of credit outstanding under the Revolving Facility, no additional amounts were available to be drawn under the Revolving Facility as of the date of this offering memorandum. After the offering of the notes and the application of the proceeds thereof, the Company will have additional borrowing capacity under the Revolving Facility in an amount equal to the net proceeds used to repay indebtedness outstanding under the Revolving Facility. While the Company believes that it had sufficient liquidity prior to taking this action to fund its operations and meet its obligations, the Company has further increased its cash position as a precautionary measure in order to preserve financial flexibility in light of current uncertainty in the global markets resulting from theCOVID-19 pandemic. The current interest rate for borrowings under the Revolving Facility is approximately 3.25%.
Reconciliation of Selected Preliminary Financial Data
The preliminary financial data for the three-month period ended March 31, 2020 provided in this offering memorandum is subject to the completion of our financial closing procedures, any adjustments or revisions that may result from the completion of the quarterly review and other developments that may arise between the date of this offering memorandum and the time the financial results for the second quarter are finalized. Therefore, this data represents management estimates that constitute forward-looking statements subject to risks and uncertainties. As a result, the preliminary financial data described under “Recent Developments” and reconciled below may materially differ from the actual results that will be reflected in our consolidated financial statements for the quarter when they are completed and publicly disclosed. In addition, preliminary results for the second quarter are not necessarily indicative of operating results for any future quarter or results for the full year.
The preliminary financial data included in this offering memorandum has been prepared by, and is the responsibility of, Energizer’s management. PricewaterhouseCoopers LLP has not audited, reviewed, compiled, or applied agreed-upon procedures with respect to the preliminary financial data. Accordingly, PricewaterhouseCoopers LLP does not express an opinion or any other form of assurance with respect thereto.
The following table sets forth a reconciliation of the Company’s earnings before income taxes to EBITDA and Adjusted EBITDA for the periods presented:
Energizer Reconciliation for EBITDA and Adjusted EBITDA
| | | | | | | | | | | | | | | | | | | | | | | | |
| | For the Quarter Ended | | | For the Trailing Twelve Months Ended March 31, 2020 | | | For the Quarter Ended March 31, 2019 | |
| | March 31, 2020 | | | December 31, 2019 | | | September 30, 2019 | | | June 30, 2019 | |
| | Preliminary | | | | | | | | | | | | Preliminary | | | | |
Earnings before income taxes | | | $17.4 - $22.4 | | | $ | 58.7 | | | $ | 47.7 | | | $ | 9.4 | | | $ | 133.2 - $138.2 | | | $ | (74.0 | ) |
Interest expense | | | 47.2 | | | | 51.0 | | | | 48.7 | | | | 51.9 | | | | 198.8 | | | | 77.2 | |
Depreciation & amortization | | | 28.5 | | | | 27.6 | | | | 22.0 | | | | 30.8 | | | | 108.9 | | | | 28.4 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 93.1 - $98.1 | | | $ | 137.3 | | | $ | 118.4 | | | $ | 92.1 | | | $ | 440.9 - $445.9 | | | $ | 31.6 | |
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition and integration costs | | | 17.0 | | | | 19.3 | | | | 28.5 | | | | 28.0 | | | | 92.8 | | | | 62.2 | |
Settlement loss on pension plan terminations | | | — | | | | — | | | | 3.7 | | | | — | | | | 3.7 | | | | — | |
COVID-19 related Costs | | | 1.2 | | | | — | | | | — | | | | — | | | | 1.2 | | | | — | |
Share-based payments | | | 8.7 | | | | 7.2 | | | | 6.3 | | | | 6.7 | | | | 28.9 | | | | 7.6 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA | | | $120.0 - $125.0 | | | $ | 163.8 | | | $ | 156.9 | | | $ | 126.8 | | | $ | 567.5 - $572.5 | | | $ | 101.4 | |
The following table includes our reconciliation of Organic sales for the three month period ended March 31, 2020:
Energizer Net Sales to Organic Net Sales Reconciliation
| | | | | | | | |
| | Three Months Ended March 31, | |
Net sales | | 2020 | | | % Chg | |
($ in millions) | | Preliminary | |
Net sales - prior year | | $ | 556.4 | | | | | |
Organic | | | 15.0 | | | | 2.7 | % |
Impact of Battery Acquisition | | | — | | | | — | % |
Impact of Auto Care Acquisition | | | 23.7 | | | | 4.3 | % |
Change in Argentina operations | | | (0.7 | ) | | | (0.1 | )% |
Impact of currency | | | (7.4 | ) | | | (1.4 | )% |
| | | | | | | | |
Net sales - current year | | $ | 587.0 | | | | 5.5 | % |
| | | | | | | | |
Risks Relating to our Business
We must successfully manage the demand, supply, and operational challenges brought about by theCOVID-19 pandemic and any other disease outbreak, including epidemics, pandemics, or similar widespread public health concerns.
Our operations are impacted by consumer spending levels, impulse purchases, the availability of our products to retail and our ability to manufacture, store and distribute products to our customers and consumers in an effective and efficient manner. The fear of exposure to or actual effects of a disease outbreak, epidemic, pandemic or similar widespread public health concern, such as the novel coronavirus(COVID-19), could negatively impact our overall business, financial position and financial results. These potential impacts caused by fear of exposure or the effects of a widespread public health concern may include, but are not limited to:
| • | | Significant reductions, shifts or fluctuations in demand for one or more of our products, which may be caused by, among other things: |
| • | | a decrease in consumer traffic inbrick-and-mortar stores across all our major markets and the resulting negative impact on our net sales to customers in that channel; |
| • | | the temporary inability of our consumers to purchase our products due to illness, quarantine, other travel restrictions, or financial hardship; |
| • | | shifts in demand away from one or more of our premium products to lower priced value or private label products and lower demand in our discretionary product categories; |
| • | | stockpiling or similar “pantry-loading” activity by consumers, which may cause volatility in our quarterly results and, if prolonged, further increase the complexity of our operations planning and financial forecasting and adversely impact our results of operations; |
| • | | significant reductions in the availability of one or more of our products as a result of retailers, common carriers or other shippers modifying restocking, fulfillment and shipping practices; or |
| • | | shifts, fluctuations, or cancellation of orders due to the impact on customers’ operations, including the possibility of temporary or permanent closure; |
| • | | Inability to meet our customers’ needs due to disruptions in our manufacturing and supply chain arrangements caused by the loss or disruption of essential manufacturing and supply chain elements, such as raw materials or other finished product components, transportation, workforce, or other manufacturing and distribution capability. In addition, we may incur higher costs for transportation, workforce and distribution capability in order maintain the surety of supplying product to our customers; |