Upgrade to SI Premium - Free Trial

Helen of Troy Limited Reports Fourth Quarter Fiscal 2022 Results

April 27, 2022 6:45 AM

Consolidated Net Sales Growth of 14.3%; Core Net Sales Growth of 17.2%

GAAP Diluted EPS of $1.64; Core Adjusted Diluted EPS Growth of 76.8%

Full Year Core Net Sales Growth and Adjusted Diluted EPS Growth Above Phase II Long-Term Targets On Top of Fiscal 2021 Elevated Base

Initiates Fiscal 2023 Outlook:

Consolidated Net Sales Growth of 6.8%-8.8%; Core Net Sales Growth of 8.5%-10.5%

Consolidated Diluted EPS of $9.92-$10.38

Core Adjusted Diluted EPS of $12.73-$13.03; Growth of 4.5%-7.0%

EL PASO, Texas--(BUSINESS WIRE)-- Helen of Troy Limited (NASDAQ: HELE), designer, developer and worldwide marketer of consumer brand-name home, outdoor, health, wellness, and beauty products, today reported results for the three-month period ended February 28, 2022.

In the fourth quarter of fiscal 2022, the Company changed the names of two of its segments to align with the growth in certain product offerings and brands. The previously named “Housewares” segment was changed to “Home & Outdoor,” and the previously named “Health & Home” segment was changed to “Health & Wellness.” There were no changes to the products or brands included within the segments as part of these name changes.

Executive Summary – Fourth Quarter of Fiscal 2022 Compared to Fiscal 2021 and Fiscal 2020

Executive Summary - Fiscal 2022 Compared to Fiscal 2021 and Fiscal 2020

Julien R. Mininberg, Chief Executive Officer, stated: “Our fourth quarter results significantly outperformed our expectations in each business segment, delivering an exceptionally strong finish to our fiscal year. We are very proud that fiscal 2022 marks another year of top and bottom line growth well ahead of our Phase II targets, despite the global pandemic, supply chain disruption, inflation, the EPA matter, and the elevated base.”

Mr. Mininberg continued: “Looking back over the first three years of Phase II, core net sales and core adjusted diluted EPS increased by 50% and 68%, respectively. We believe our performance so far in Phase II illustrates the strength of our strategic choices, the power of our diversified portfolio, the return on investments in our Leadership Brands and shared services, and the winning culture and organization we have built. We are proud that our results contributed to total shareholder returns significantly ahead of our proxy peer group since the start of Phase II, and all through Phase I.”

Mr. Mininberg concluded: “As we now begin the fourth year of Phase II, we are pleased to be able to provide our outlook for continued top and bottom-line growth in fiscal 2023. We expect our recent acquisitions of Osprey and Curlsmith will drive revenue and adjusted EPS growth and further expand margins. Our outlook includes our current assessment of the impact from continued widespread inflation on input costs and consumer buying power, further supply chain disruption, and expected rising interest rates. Our outlook also reflects the work we have done with our supply chain partners, cost mitigation measures, pre-negotiated sea freight contracts, and price increases. We will continue to make thoughtful spending choices that support the most important opportunities for our brands, cost efficiency projects, new capabilities, and further scalability for our shared services. We believe this approach will help us continue creating incremental value for shareholders in the remaining two years of Phase II and beyond.”

Three Months Ended Last Day of February,

(in thousands)

Home & Outdoor

Health & Wellness

Beauty

Total

Fiscal 2021 sales revenue, net

$

162,463

$

228,623

$

118,289

$

509,375

Organic business (1)

24,683

(388

)

25,910

50,205

Impact of foreign currency

(672

)

(630

)

(631

)

(1,933

)

Acquisition (2)

24,373

24,373

Change in sales revenue, net

48,384

(1,018

)

25,279

72,645

Fiscal 2022 sales revenue, net

$

210,847

$

227,605

$

143,568

$

582,020

Total net sales revenue growth (decline)

29.8

%

(0.4

)%

21.4

%

14.3

%

Organic business

15.2

%

(0.2

)%

21.9

%

9.9

%

Impact of foreign currency

(0.4

)%

(0.3

)%

(0.5

)%

(0.4

)%

Acquisition

15.0

%

%

%

4.8

%

Operating margin (GAAP)

Fiscal 2022

10.7

%

4.2

%

12.6

%

8.7

%

Fiscal 2021

10.0

%

(0.7

)%

8.5

%

4.8

%

Adjusted operating margin (non-GAAP)

Fiscal 2022

13.1

%

10.2

%

15.2

%

12.5

%

Fiscal 2021

11.7

%

0.7

%

18.9

%

8.4

%

Three Months Ended Last Day of February, % Change
(in thousands, except per share data) (unaudited)

2022

2021

2020

FY22/FY21

FY22/FY20

Consolidated net sales revenue

$

582,020

$

509,375

$

442,365

14.3

%

31.6

%

Core business net sales revenue (3)

578,141

493,458

421,640

17.2

%

37.1

%

Leadership Brand net sales revenue (4)

480,391

417,931

347,713

14.9

%

38.2

%

Online channel net sales revenue (5)

162,107

140,016

107,329

15.8

%

51.0

%

Consolidated Diluted EPS

$

1.64

$

0.90

($

0.13

)

82.2

%

*
Consolidated Adjusted Diluted EPS (non-GAAP) (6)

2.51

1.57

1.88

59.9

%

33.5

%

Core Adjusted Diluted EPS (non-GAAP) (3) (6)

2.51

1.42

1.73

76.8

%

45.1

%

* Calculation is not meaningful.
Year Ended Last Day of February, % Change
(in thousands, except per share data) (unaudited)

2022

2021

2020

FY22/FY21

FY22/FY20

Consolidated net sales revenue

$

2,223,355

$

2,098,799

$

1,707,432

5.9

%

30.2

%

Core business net sales revenue (3)

2,189,239

2,020,453

1,615,094

8.4

%

35.5

%

Leadership Brand net sales revenue (4)

1,810,249

1,706,545

1,360,059

6.1

%

33.1

%

Online channel net sales revenue (5)

531,114

538,191

407,230

(1.3

)%

30.4

%

Consolidated Diluted EPS

$

9.17

$

10.08

$

6.02

(9.0

)%

52.3

%

Consolidated Adjusted Diluted EPS (non-GAAP) (6)

12.36

11.65

9.30

6.1

%

32.9

%

Core Adjusted Diluted EPS (non-GAAP) (3) (6)

12.18

11.03

8.72

10.4

%

39.7

%

Consistent with its strategy of focusing resources on its Leadership Brands, during the fourth quarter of fiscal 2020, the Company committed to a plan to divest certain assets within its Beauty segment’s mass channel personal care business (“Personal Care”). On June 7, 2021, the Company completed the sale of its Personal Care business, not including the Latin America and Caribbean regions, to HRB Brands LLC, for $44.7 million in cash. Accordingly, the Company continued to classify the identified net assets of the Latin America and Caribbean Personal Care businesses as held for sale in its fiscal 2022 financial statements. Subsequent to its fiscal 2022 year end, on March 25, 2022, the Company completed the sale of the Latin America and Caribbean Personal Care businesses to HRB Brands LLC, for $1.8 million in cash.

The Company defines Core business as strategic business that it expects to be an ongoing part of its operations, and Non-Core business as business or net assets (including net assets held for sale) that it expects to divest within a year of its designation as Non-Core. Sales from the Latin America and Caribbean Personal Care businesses are included in Non-Core business for all periods presented and sales from the North America Personal Care business are included in Non-Core business for all periods presented through June 7, 2021.

Three Months Ended Last Day of February,

(in thousands)

Home & Outdoor

Health & Wellness

Beauty

Total

Fiscal 2021 sales revenue, net

$

162,463

$

228,623

$

118,289

$

509,375

Core business (3)

48,384

(1,018

)

37,317

84,683

Non-Core business (Personal Care) (3)

(12,038

)

(12,038

)

Change in sales revenue, net

48,384

(1,018

)

25,279

72,645

Fiscal 2022 sales revenue, net

$

210,847

$

227,605

$

143,568

$

582,020

Total net sales revenue growth (decline)

29.8

%

(0.4

)%

21.4

%

14.3

%

Core business

29.8

%

(0.4

)%

31.5

%

16.6

%

Non-Core business (Personal Care)

%

%

(10.2

)%

(2.4

)%

Consolidated Results - Fourth Quarter Fiscal 2022 Compared to Fourth Quarter Fiscal 2021

On an adjusted basis for the fourth quarters of fiscal 2022 and 2021, excluding acquisition-related expenses, asset impairment charges, EPA compliance costs, restructuring charges, amortization of intangible assets, and non-cash share-based compensation, as applicable:

Segment Results - Fourth Quarter Fiscal 2022 Compared to Fourth Quarter Fiscal 2021

Home & Outdoor net sales revenue increased $48.4 million, or 29.8%, to $210.8 million, compared to $162.5 million. The growth was driven by an increase from Organic business of $24.7 million, or 15.2%, and growth from the acquisition of Osprey of $24.4 million, or 15.0%. The Organic business increase was primarily due to higher brick and mortar and online channel sales driven by strong consumer demand, accelerated retailer orders to improve inventory levels and in anticipation of price increases, higher sales in the club and closeout channels, the impact of customer price increases related to rising freight and product costs, growth in international sales, and the favorable comparative impact of COVID-19 reduced store traffic and orders that were not able to be shipped at the end of the fourth quarter of fiscal 2021 due to Winter Storm Uri. Operating income increased 39.7% to $22.6 million, or 10.7% of segment net sales revenue, compared to $16.2 million, or 10.0% of segment net sales revenue. The 0.7 percentage point increase was primarily due to favorable operating leverage, a more favorable brand mix and a decrease in distribution expense. These factors were partially offset by the net dilutive impact of inflationary costs and related customer price increases, higher inventory obsolescence expense, increased personnel expense, higher acquisition-related expenses, and higher amortization expense. Adjusted operating income increased 45.2% to $27.5 million, or 13.1% of segment net sales revenue, compared to $19.0 million, or 11.7% of segment net sales revenue.

Health & Wellness net sales revenue decreased $1.0 million, or 0.4%, to $227.6 million, compared to $228.6 million. The decline was driven by a decrease from Organic business of $0.4 million, or 0.2%, primarily due to a decrease in sales of thermometers and air filtration products due to stronger COVID-19 driven demand for healthcare and healthy living products in the comparative prior year period. These factors were partially offset by an increase in sales of fans, higher humidification product sales due to the COVID-19 Omicron variant surge, and the impact of customer price increases related to rising freight and product costs. Operating income was $9.6 million, or 4.2% of segment net sales revenue, compared to operating loss of $1.7 million, or 0.7% of segment net sales revenue. The 4.9 percentage point increase in segment operating margin was primarily due to a decrease in marketing expense, lower new product development expense, lower royalty expense, and a decrease in amortization expense. These factors were partially offset by EPA compliance costs of $11.4 million, an increase in outbound freight costs, increased inventory obsolescence expense, higher distribution expense, a less favorable product mix, and the net dilutive impact of inflationary costs and related customer price increases. Adjusted operating income increased to $23.3 million, or 10.2% of segment net sales revenue, compared to $1.5 million, or 0.7% of segment net sales revenue.

Net sales revenue from Beauty Core business increased $37.3 million, or 31.5%, primarily reflecting higher brick and mortar and online channel sales driven by strong consumer demand and accelerated retailer orders to improve inventory levels and in anticipation of price increases, an increase in closeout channel sales, new product introductions, higher international sales. Total Beauty segment net sales revenue increased $25.3 million, or 21.4%, to $143.6 million, compared to $118.3 million primarily due to Core business growth partially offset by the sale of the Non-Core North America Personal Care business during the second quarter of fiscal 2022. Operating income was $18.2 million, or 12.6% of segment net sales revenue, compared to $10.0 million, or 8.5% of segment net sales revenue. The 4.1 percentage point increase in segment operating margin reflects favorable operating leverage, the favorable comparative impact of asset impairment charges recorded in the prior year period, a decrease in marketing expense, and lower amortization expense. These factors were partially offset by a less favorable channel mix, the net dilutive impact of inflationary costs and related customer price increases, higher royalty expense, and an increase in annual incentive compensation expense. Adjusted operating income decreased 2.5% to $21.8 million, or 15.2% of segment net sales revenue, compared to $22.4 million, or 18.9% of segment net sales revenue.

Balance Sheet and Cash Flow Highlights - Fiscal 2022 Compared to Fiscal 2021

Subsequent Events

On March 30, 2022, a third-party facility that the Company utilizes for inventory storage incurred severe damage from a weather-related incident. The Company’s inventory stored at this facility primarily relates to the Health & Wellness and Beauty segments. While the inventory is insured, some seasonal inventory and inventory designated for specific customer promotions is currently not accessible, and as a result, may unfavorably impact the Company's net sales revenue in the first half of fiscal 2023. The Company is working with local officials and its insurance provider to understand the extent of the damage, however the building must be assessed and made to be structurally sound before the Company will have access to the inventory and be able to fully assess damages.

On April 22, 2022, the Company completed the acquisition of Recipe Products Ltd., a producer of innovative prestige hair care products for all types of curly and wavy hair under the Curlsmith brand (“Curlsmith”). The total purchase consideration, net of cash acquired, was $150.0 million in cash, subject to certain customary closing adjustments. The acquisition was funded with cash on hand and borrowings under the Company’s existing revolving credit facility.

EPA Update

As previously disclosed, during fiscal 2022, the Company was in discussions with the U.S. Environmental Protection Agency (the “EPA”) regarding the compliance of packaging claims on certain of its products in the air and water filtration categories and a limited subset of humidifier products within the Health & Wellness segment that are sold in the United States. The EPA approved modest changes to labeling claims on packaging of the air and water filtration impacted products, which the Company implemented, and subsequently resumed shipping during fiscal 2022. While the Company resumed normalized levels of shipping of the affected inventory by the end of the third fiscal quarter, the Company is still in process of repackaging the existing inventory of impacted products. Additionally, as a result of continuing dialogue with the EPA, the Company is executing further repackaging and relabeling plans on certain additional humidifier products and certain additional air filtration products.

Executive Leadership Update

To accommodate the significant growth during its Transformation, the Company previously announced that it would be creating a Chief Operating Officer role. Noel Geoffroy will join Helen of Troy as Chief Operating Officer on May 9, 2022 and will oversee the day-to-day business and execution of the major Phase II projects. Ms. Geoffroy joins Helen of Troy with over 25 years of experience as a proven leader in President and General Manager roles at world class companies including Sanofi in Consumer Healthcare, Kellogg, H. J. Heinz, and Procter & Gamble. She is a consumer-centric leader, brand builder, and product innovator with a strong reputation as an inspirational organizational and cultural leader.

Fiscal 2023 Annual Outlook

Due to the sale of the majority of the Personal Care business during the second quarter of fiscal 2022 and the sale of the remaining Latin America and Caribbean Personal Care business on March 25, 2022, the Company is not currently expecting any material activity related to Non-Core business in fiscal 2023. Therefore, the amounts included in its outlook for fiscal 2023 will be shown on a consolidated basis. However, due to the fact that the fiscal 2022 results include material activity related to Non-Core business, the year-over-year growth rates on a consolidated and Core business basis will be different. Where appropriate, the information provided in the outlook will reflect growth rates on both a consolidated and Core business basis. The Company believes that Core business growth is the most relevant basis as it provides the best comparability between historical and future periods.

The Company expects consolidated net sales revenue in the range of $2.38 billion to $2.42 billion, which implies consolidated growth of 6.8% to 8.8% and Core business growth of 8.5% to 10.5%.

The Company’s fiscal year net sales outlook reflects the following expectations by segment:

The Company expects consolidated GAAP diluted EPS of $9.92 to $10.38 and consolidated non-GAAP adjusted diluted EPS in the range of $12.73 to $13.03, which implies consolidated adjusted diluted EPS growth of 3.0% to 5.4% and Core adjusted diluted EPS growth of 4.5% to 7.0%. This includes adjusted diluted EPS contribution from Osprey of $0.50 to $0.55 and $0.20 to $0.25 from Curlsmith.

The Company’s consolidated net sales and EPS outlooks reflect the following assumptions:

The Company expects capital and intangible asset expenditures of $180 million to $205 million for the full fiscal year 2023 including expected expenditures of $145 million to $170 million related to the construction of a new distribution facility that is expected to be completed by the end of fiscal 2023.

With regard to quarterly cadence, the Company expects the majority of its net sales and adjusted diluted EPS growth to be concentrated in the second and third quarters of fiscal 2023 due primarily to the impact of approximately $20 million of accelerated retailer orders in the fourth quarter of fiscal 2022, the strong net sales and adjusted diluted EPS growth comparisons in the first and fourth quarters of fiscal 2022, and the adverse net sales and earnings impact of the EPA matter in the second and third quarters of fiscal 2022.

The likelihood and potential impact of any additional fiscal 2023 acquisitions and divestitures, future asset impairment charges, future foreign currency fluctuations, additional interest rate increases, material long-term distribution losses and/or customer returns that may arise related to the EPA matter, or further share repurchases are unknown and cannot be reasonably estimated; therefore, they are not included in the Company’s outlook.

Conference Call and Webcast

The Company will conduct a teleconference in conjunction with today’s earnings release. The teleconference begins at 9:00 a.m. Eastern Time today, Wednesday, April 27, 2022. Institutional investors and analysts interested in participating in the call are invited to dial (877) 407-3982 approximately ten minutes prior to the start of the call. The conference call will also be webcast live on the Events & Presentations page at: http://investor.helenoftroy.com/. A telephone replay of this call will be available at 12:00 p.m. Eastern Time on April 27, 2022 until 11:59 p.m. Eastern Time on May 4, 2022 and can be accessed by dialing (844) 512-2921 and entering replay pin number 13728630. A replay of the webcast will remain available on the website for one year.

Non-GAAP Financial Measures

The Company reports and discusses its operating results using financial measures consistent with accounting principles generally accepted in the United States of America (“GAAP”). To supplement its presentation, the Company discloses certain financial measures that may be considered non-GAAP such as Adjusted Operating Income, Adjusted Operating Margin, Core and Non-Core Adjusted Operating Income, Core and Non-Core Adjusted Operating Margin, Adjusted Effective Tax Rate, Core Adjusted Effective Tax Rate, Adjusted Income, Adjusted Diluted Earnings per Share (“EPS”), Core and Non-Core Adjusted Diluted EPS, EBITDA, Adjusted EBITDA, and Free Cash Flow, which are presented in accompanying tables to this press release along with a reconciliation of these financial measures to their corresponding GAAP-based measures presented in the Company’s consolidated statements of income and cash flows. For additional information see Note 6 to the accompanying tables to this press release.

About Helen of Troy Limited

Helen of Troy Limited (NASDAQ: HELE) is a leading global consumer products company offering creative products and solutions for its customers through a diversified portfolio of well-recognized and widely-trusted brands, including OXO, Hydro Flask, Osprey, Vicks, Braun, Honeywell, PUR, Hot Tools and Drybar. The Company sometimes refers to these brands as its Leadership Brands. All trademarks herein belong to Helen of Troy Limited (or its subsidiaries) and/or are used under license from their respective licensors.

For more information about Helen of Troy, please visit http://investor.helenoftroy.com

Forward-Looking Statements

Certain written and oral statements made by the Company and subsidiaries of the Company may constitute “forward-looking statements” as defined under the Private Securities Litigation Reform Act of 1995. This includes statements made in this press release, in other filings with the SEC, and in certain other oral and written presentations. Generally, the words “anticipates”, “believes”, “expects”, “plans”, “may”, “will”, “would”, “should”, “seeks”, “estimates”, “project”, “predict”, “potential”, “currently”, “continue”, “intends”, “outlook”, “forecasts”, “could”, and other similar words identify forward-looking statements. All statements that address operating results, events or developments that the Company expects or anticipates may occur in the future, including statements related to sales, earnings per share results, and statements expressing general expectations about future operating results, are forward-looking statements and are based upon its current expectations and various assumptions. The Company believes there is a reasonable basis for these expectations and assumptions, but there can be no assurance that the Company will realize these expectations or that these assumptions will prove correct. Forward-looking statements are subject to risks that could cause them to differ materially from actual results. Accordingly, the Company cautions readers not to place undue reliance on forward-looking statements. The forward-looking statements contained in this press release should be read in conjunction with, and are subject to and qualified by, the risks described in the Company’s Form 10-K for the year ended February 28, 2022, and in the Company’s other filings with the SEC. Investors are urged to refer to the risk factors referred to above for a description of these risks. Such risks include, among others, the occurrence of cyber incidents or failure by the Company or its third-party service providers to maintain cybersecurity and the integrity of confidential internal or customer data, a cybersecurity breach, obsolescence or interruptions in the operation of the Company’s central global Enterprise Resource Planning systems and other peripheral information systems, the geographic concentration and peak season capacity of certain U.S. distribution facilities which increase its risk to disruptions that could affect the Company’s ability to deliver products in a timely manner, the Company's ability to successfully manage the demand, supply, and operational challenges associated with the actual or perceived effects of COVID-19 and any similar future public health crisis, pandemic or epidemic, the Company’s ability to develop and introduce a continuing stream of innovative new products to meet changing consumer preferences, actions taken by large customers that may adversely affect the Company’s gross profit and operating results, the Company’s dependence on sales to several large customers and the risks associated with any loss of, or substantial decline in, sales to top customers, the Company’s dependence on third-party manufacturers, most of which are located in Asia, and any inability to obtain products from such manufacturers, the Company’s ability to deliver products to its customers in a timely manner and according to their fulfillment standards, the risks associated with trade barriers, exchange controls, expropriations, and other risks associated with domestic and foreign operations including uncertainty and business interruptions resulting from political changes and actions in the U.S. and abroad, such as the current conflict between Russia and Ukraine, and volatility in the global credit and financial markets and economy, the Company’s dependence on the strength of retail economies and vulnerabilities to any prolonged economic downturn, including a future downturn from the effects of COVID-19, risks associated with the use of licensed trademarks from or to third parties, risks associated with weather conditions, the duration and severity of the cold and flu season and other related factors, the Company’s reliance on its Chief Executive Officer and a limited number of other key senior officers to operate its business, expectations regarding recent acquisitions (including Curlsmith and Osprey) and any future acquisitions or divestitures, including the Company’s ability to realize related synergies along with its ability to effectively integrate acquired businesses or disaggregate divested businesses, the risks of potential changes in laws and regulations, including environmental, employment and health and safety and tax laws, and the costs and complexities of compliance with such laws, the risks associated with increased focus and expectations on climate change and other environmental, social and governance matters, the risks associated with significant changes in or the Company’s compliance with regulations, interpretations or product certification requirements, the risks associated with global legal developments regarding privacy and data security that could result in changes to its business practices, penalties, increased cost of operations, or otherwise harm the business, the Company’s ability to continue to avoid classification as a Controlled Foreign Corporation, the risks associated with legislation enacted in Bermuda and Barbados in response to the European Union’s review of harmful tax competition, the risks associated with accounting for tax positions and the resolution of tax disputes, the risks of significant tariffs or other restrictions being placed on imports from China, Mexico or Vietnam or any retaliatory trade measures taken by China, Mexico or Vietnam, the risks associated with product recalls, product liability and other claims against the Company, and associated financial risks including but not limited to, significant impairment of the Company’s goodwill, indefinite-lived and definite-lived intangible assets or other long-lived assets, increased costs of raw materials, energy and transportation, the risks to the Company’s liquidity or cost of capital which may be materially adversely affected by constraints or changes in the capital and credit markets and limitations under its financing arrangements, risks associated with foreign currency exchange rate fluctuations, and projections of product demand, sales and net income, which are highly subjective in nature, and from which future sales and net income could vary in a material amount. The Company undertakes no obligation to publicly update or revise any forward-looking statements as a result of new information, future events or otherwise.

HELEN OF TROY LIMITED AND SUBSIDIARIES

Consolidated Statements of Income (2)

(Unaudited) (in thousands, except per share data)

Three Months Ended Last Day of February,

2022

2021

Sales revenue, net

$

582,020

100.0

%

$

509,375

100.0

%

Cost of goods sold

333,846

57.4

%

279,037

54.8

%

Gross profit

248,174

42.6

%

230,338

45.2

%

Selling, general and administrative expense (“SG&A”)

197,790

34.0

%

197,366

38.7

%

Asset impairment charges

%

8,452

1.7

%

Restructuring charges

%

(5

)

%

Operating income

50,384

8.7

%

24,525

4.8

%

Non-operating income, net

75

%

119

%

Interest expense

3,336

0.6

%

3,049

0.6

%

Income before income tax

47,123

8.1

%

21,595

4.2

%

Income tax expense (benefit)

7,329

1.3

%

(577

)

(0.1

)%

Net income

$

39,794

6.8

%

$

22,172

4.4

%

Diluted earnings per share (“EPS”)

$

1.64

$

0.90

Weighted average shares of common stock used in computing diluted EPS

24,259

24,737

Fiscal Year Ended Last Day of February,

2022

2021

Sales revenue, net

$

2,223,355

100.0

%

$

2,098,799

100.0

%

Cost of goods sold

1,270,168

57.1

%

1,171,497

55.8

%

Gross profit

953,187

42.9

%

927,302

44.2

%

SG&A

680,257

30.6

%

637,012

30.4

%

Asset impairment charges

%

8,452

0.4

%

Restructuring charges

380

%

350

%

Operating income

272,550

12.3

%

281,488

13.4

%

Non-operating income, net

260

%

559

%

Interest expense

12,844

0.6

%

12,617

0.6

%

Income before income tax

259,966

11.7

%

269,430

12.8

%

Income tax expense

36,202

1.6

%

15,484

0.7

%

Net income

$

223,764

10.1

%

$

253,946

12.1

%

Diluted EPS

$

9.17

$

10.08

Weighted average shares of common stock used in computing diluted EPS

24,410

25,196

Consolidated Statements of Income and Reconciliation of Non-GAAP Financial Measures –

Adjusted Operating Income, Adjusted Income and Adjusted Diluted EPS (2) (6)

(Unaudited) (in thousands, except per share data)

Three Months Ended February 28, 2022

As Reported

(GAAP)

Adjustments

Adjusted

(Non-GAAP)

Sales revenue, net

$

582,020

100.0

%

$

$

582,020

100.0

%

Cost of goods sold

333,846

57.4

%

(3,953

)

(

7)

329,893

56.7

%

Gross profit

248,174

42.6

%

3,953

252,127

43.3

%

SG&A

197,790

34.0

%

(7,403

)

(

7)

179,498

30.8

%

(819

)

(

8)

(3,801

)

(

9)

(6,269

)

(

10)

Operating income

50,384

8.7

%

22,245

72,629

12.5

%

Non-operating income, net

75

%

75

%

Interest expense

3,336

0.6

%

3,336

0.6

%

Income before income tax

47,123

8.1

%

22,245

69,368

11.9

%

Income tax expense

7,329

1.3

%

1,216

8,545

1.5

%

Net Income

$

39,794

6.8

%

$

21,029

$

60,823

10.5

%

Diluted EPS

$

1.64

$

0.87

$

2.51

Weighted average shares of common stock used in computing diluted EPS

24,259

24,259

Three Months Ended February 28, 2021

As Reported

(GAAP)

Adjustments

Adjusted

(Non-GAAP)

Sales revenue, net

$

509,375

100.0

%

$

$

509,375

100.0

%

Cost of goods sold

279,037

54.8

%

279,037

54.8

%

Gross profit

230,338

45.2

%

230,338

45.2

%

SG&A

197,366

38.7

%

(4,116

)

(

9)

187,486

36.8

%

(5,764

)

(

10)

Asset impairment charges

8,452

1.7

%

(8,452

)

(

11)

%

Restructuring charges

(5

)

%

5

(

12)

%

Operating income

24,525

4.8

%

18,327

42,852

8.4

%

Non-operating income, net

119

%

119

%

Interest expense

3,049

0.6

%

3,049

0.6

%

Income before income tax

21,595

4.2

%

18,327

39,922

7.8

%

Income tax (benefit) expense

(577

)

(0.1

) %

1,743

1,166

0.2

%

Net income

$

22,172

4.4

%

$

16,584

$

38,756

7.6

%

Diluted EPS

$

0.90

$

0.67

$

1.57

Weighted average shares of common stock used in computing diluted EPS

24,737

24,737

Consolidated Statements of Income and Reconciliation of Non-GAAP Financial Measures –

Adjusted Operating Income, Adjusted Income and Adjusted Diluted EPS (2) (6)

(Unaudited) (in thousands, except per share data)

Fiscal Year Ended February 28, 2022

As Reported

(GAAP)

Adjustments

Adjusted

(Non-GAAP)

Sales revenue, net

$

2,223,355

100.0

%

$

$

2,223,355

100.0

%

Cost of goods sold

1,270,168

57.1

%

(17,728

)

(

7)

1,252,440

56.3

%

Gross profit

953,187

42.9

%

17,728

970,915

43.7

%

SG&A

680,257

30.6

%

(14,626

)

(

7)

615,825

27.7

%

(2,424

)

(

8)

(12,764

)

(

9)

(34,618

)

(

10)

Restructuring charges

380

%

(380

)

(

12)

%

Operating income

272,550

12.3

%

82,540

355,090

16.0

%

Non-operating income, net

260

%

260

%

Interest expense

12,844

0.6

%

12,844

0.6

%

Income before income tax

259,966

11.7

%

82,540

342,506

15.4

%

Income tax expense

36,202

1.6

%

4,553

40,755

1.8

%

Net Income

$

223,764

10.1

%

$

77,987

$

301,751

13.6

%

Diluted EPS

$

9.17

$

3.19

$

12.36

Weighted average shares of common stock used in computing diluted EPS

24,410

24,410

Fiscal Year Ended February 28, 2021

As Reported

(GAAP)

Adjustments

Adjusted

(Non-GAAP)

Sales revenue, net

$

2,098,799

100.0

%

$

$

2,098,799

100.0

%

Cost of goods sold

1,171,497

55.8

%

1,171,497

55.8

%

Gross profit

927,302

44.2

%

927,302

44.2

%

SG&A

637,012

30.4

%

(17,643

)

(

9)

592,951

28.3

%

(26,418

)

(

10)

Asset impairment charges

8,452

0.4

%

(8,452

)

(

11)

%

Restructuring charges

350

%

(350

)

(

12)

%

Operating income

281,488

13.4

%

52,863

334,351

15.9

%

Non-operating income, net

559

%

559

%

Interest expense

12,617

0.6

%

12,617

0.6

%

Income before income tax

269,430

12.8

%

52,863

322,293

15.4

%

Income tax expense

15,484

0.7

%

13,159

28,643

1.4

%

Net Income

$

253,946

12.1

%

$

39,704

$

293,650

14.0

%

Diluted EPS

$

10.08

$

1.58

$

11.65

Weighted average shares of common stock used in computing diluted EPS

25,196

25,196

Consolidated and Segment Net Sales Revenue

(Unaudited) (in thousands)

Three Months Ended Last Day of February,

Home & Outdoor

Health & Wellness

Beauty

Total

Fiscal 2021 sales revenue, net

$

162,463

$

228,623

$

118,289

$

509,375

Organic business (1)

24,683

(388

)

25,910

50,205

Impact of foreign currency

(672

)

(630

)

(631

)

(1,933

)

Acquisition (2)

24,373

24,373

Change in sales revenue, net

48,384

(1,018

)

25,279

72,645

Fiscal 2022 sales revenue, net

$

210,847

$

227,605

$

143,568

$

582,020

Total net sales revenue growth (decline)

29.8

%

(0.4

)%

21.4

%

14.3

%

Organic business

15.2

%

(0.2

)%

21.9

%

9.9

%

Impact of foreign currency

(0.4

)%

(0.3

)%

(0.5

)%

(0.4

)%

Acquisition

15.0

%

%

%

4.8

%

Fiscal Year Ended Last Day of February,

Home & Outdoor

Health & Wellness

Beauty

Total

Fiscal 2021 sales revenue, net

$

727,354

$

890,191

$

481,254

$

2,098,799

Organic business (1)

113,495

(116,690

)

96,550

93,355

Impact of foreign currency

622

3,579

2,627

6,828

Acquisition (2)

24,373

24,373

Change in sales revenue, net

138,490

(113,111

)

99,177

124,556

Fiscal 2022 sales revenue, net

$

865,844

$

777,080

$

580,431

$

2,223,355

Total net sales revenue growth (decline)

19.0

%

(12.7

) %

20.6

%

5.9

%

Organic business

15.6

%

(13.1

) %

20.1

%

4.4

%

Impact of foreign currency

0.1

%

0.4

%

0.5

%

0.3

%

Acquisition

3.4

%

%

%

1.2

%

Leadership Brand and Other Net Sales Revenue (2)

(Unaudited) (in thousands)

Three Months Ended Last Day of February,

2022

2021

$ Change

% Change

Leadership Brand sales revenue, net (4)

$

480,391

$

417,931

$

62,460

14.9

%

All other sales revenue, net

101,629

91,444

10,185

11.1

%

Total sales revenue, net

$

582,020

$

509,375

$

72,645

14.3

%

Fiscal Year Ended Last Day of February,

2022

2021

$ Change

% Change

Leadership Brand sales revenue, net (4)

$

1,810,249

$

1,706,545

$

103,704

6.1

%

All other sales revenue, net

413,106

392,254

20,852

5.3

%

Total sales revenue, net

$

2,223,355

$

2,098,799

$

124,556

5.9

%

Consolidated and Segment Net Sales from Core and Non-Core Business (3)

(Unaudited) (in thousands)

Three Months Ended Last Day of February,

Home & Outdoor

Health & Wellness

Beauty

Total

Fiscal 2021 sales revenue, net

$

162,463

$

228,623

$

118,289

$

509,375

Core business

48,384

(1,018

)

37,317

84,683

Non-Core business (Personal Care)

(12,038

)

(12,038

)

Change in sales revenue, net

48,384

(1,018

)

25,279

72,645

Fiscal 2022 sales revenue, net

$

210,847

$

227,605

$

143,568

$

582,020

Total net sales revenue growth (decline)

29.8

%

(0.4

) %

21.4

%

14.3

%

Core business

29.8

%

(0.4

) %

31.5

%

16.6

%

Non-Core business (Personal Care)

%

%

(10.2

)%

(2.4

)%

Fiscal Year Ended Last Day of February,

Home & Outdoor

Health & Wellness

Beauty

Total

Fiscal 2021 sales revenue, net

$

727,354

$

890,191

$

481,254

$

2,098,799

Core business

138,490

(113,111

)

143,407

168,786

Non-Core business (Personal Care)

(44,230

)

(44,230

)

Change in sales revenue, net

138,490

(113,111

)

99,177

124,556

Fiscal 2022 sales revenue, net

$

865,844

$

777,080

$

580,431

$

2,223,355

Total net sales revenue growth (decline)

19.0

%

(12.7

) %

20.6

%

5.9

%

Core business

19.0

%

(12.7

) %

29.8

%

8.0

%

Non-Core business (Personal Care)

%

%

(9.2

)%

(2.1

)%

Reconciliation of Non-GAAP Financial Measures – GAAP Operating Income

to Adjusted Operating Income (Non-GAAP) (6)

(Unaudited) (in thousands)

Three Months Ended February 28, 2022

Home &

Outdoor (2)

Health & Wellness

Beauty

Total

Operating income, as reported (GAAP)

$

22,622

10.7

%

$

9,601

4.2

%

$

18,161

12.6

%

$

50,384

8.7

%

Acquisition-related expenses

819

0.4

%

%

%

819

0.1

%

EPA compliance costs

%

11,356

5.0

%

%

11,356

2.0

%

Restructuring charges

%

%

%

%

Subtotal

23,441

11.1

%

20,957

9.2

%

18,161

12.6

%

62,559

10.7

%

Amortization of intangible assets

1,329

0.6

%

575

0.3

%

1,897

1.3

%

3,801

0.7

%

Non-cash share-based compensation

2,765

1.3

%

1,772

0.8

%

1,732

1.2

%

6,269

1.1

%

Adjusted operating income (non-GAAP)

$

27,535

13.1

%

$

23,304

10.2

%

$

21,790

15.2

%

$

72,629

12.5

%

Three Months Ended February 28, 2021

Home &

Outdoor

Health & Wellness

Beauty

Total

Operating income (loss), as reported (GAAP)

$

16,193

10.0

%

$

(1,679

)

(0.7

) %

$

10,011

8.5

%

$

24,525

4.8

%

Asset impairment charges

%

%

8,452

7.1

%

8,452

1.7

%

Restructuring charges

(2

)

%

(6

)

%

3

%

(5

)

%

Subtotal

16,191

10.0

%

(1,685

)

(0.7

) %

18,466

15.6

%

32,972

6.5

%

Amortization of intangible assets

514

0.3

%

1,196

0.5

%

2,406

2.0

%

4,116

0.8

%

Non-cash share-based compensation

2,254

1.4

%

2,025

0.9

%

1,485

1.3

%

5,764

1.1

%

Adjusted operating income (non-GAAP)

$

18,959

11.7

%

$

1,536

0.7

%

$

22,357

18.9

%

$

42,852

8.4

%

Fiscal Year Ended February 28, 2022

Home &

Outdoor (2)

Health & Wellness

Beauty

Total

Operating income, as reported (GAAP)

$

134,925

15.6

%

$

39,217

5.0

%

$

98,408

17.0

%

$

272,550

12.3

%

Acquisition-related expenses

2,424

0.3

%

%

%

2,424

0.1

%

EPA compliance costs

%

32,354

4.2

%

%

32,354

1.5

%

Restructuring charges

369

%

%

11

%

380

%

Subtotal

137,718

15.9

%

71,571

9.2

%

98,419

17.0

%

307,708

13.8

%

Amortization of intangible assets

2,891

0.3

%

2,284

0.3

%

7,589

1.3

%

12,764

0.6

%

Non-cash share-based compensation

13,812

1.6

%

12,001

1.5

%

8,805

1.5

%

34,618

1.6

%

Adjusted operating income (non-GAAP)

$

154,421

17.8

%

$

85,856

11.0

%

$

114,813

19.8

%

$

355,090

16.0

%

Fiscal Year Ended February 28, 2021

Home &

Outdoor

Health & Wellness

Beauty

Total

Operating income, as reported (GAAP)

$

122,487

16.8

%

$

94,103

10.6

%

$

64,898

13.5

%

$

281,488

13.4

%

Asset impairment charges

%

%

8,452

1.8

%

8,452

0.4

%

Restructuring charges

249

%

(6

)

%

107

%

350

%

Subtotal

122,736

16.9

%

94,097

10.6

%

73,457

15.3

%

290,290

13.8

%

Amortization of intangible assets

2,055

0.3

%

8,611

1.0

%

6,977

1.4

%

17,643

0.8

%

Non-cash share-based compensation

10,278

1.4

%

9,191

1.0

%

6,949

1.4

%

26,418

1.3

%

Adjusted operating income (non-GAAP)

$

135,069

18.6

%

$

111,899

12.6

%

$

87,383

18.2

%

$

334,351

15.9

%

Reconciliation of Non-GAAP Financial Measures – EBITDA

(Earnings Before Interest, Taxes, Depreciation and Amortization) and Adjusted EBITDA (6)

(Unaudited) (in thousands)

Three Months Ended February 28, 2022

Home & Outdoor (2)

Health & Wellness

Beauty

Total

Operating income, as reported (GAAP)

$

22,622

$

9,601

$

18,161

$

50,384

Depreciation and amortization

3,855

2,812

3,080

9,747

Non-operating income, net

75

75

EBITDA (non-GAAP)

26,477

12,413

21,316

60,206

Add: Acquisition-related expenses

819

819

EPA compliance costs

11,356

11,356

Non-cash share-based compensation

2,765

1,772

1,732

6,269

Adjusted EBITDA (non-GAAP)

$

30,061

$

25,541

$

23,048

$

78,650

Three Months Ended February 28, 2021

Home & Outdoor

Health & Wellness

Beauty

Total

Operating income (loss), as reported (GAAP)

$

16,193

$

(1,679

)

$

10,011

$

24,525

Depreciation and amortization

2,590

3,122

4,011

9,723

Non-operating income, net

119

119

EBITDA (non-GAAP)

18,783

1,443

14,141

34,367

Add: Asset impairment charges

8,452

8,452

Restructuring charges

(2

)

(6

)

3

(5

)

Non-cash share-based compensation

2,254

2,025

1,485

5,764

Adjusted EBITDA (non-GAAP)

$

21,035

$

3,462

$

24,081

$

48,578

Fiscal Year Ended February 28, 2022

Home & Outdoor (2)

Health & Wellness

Beauty

Total

Operating income, as reported (GAAP)

$

134,925

$

39,217

$

98,408

$

272,550

Depreciation and amortization

12,112

10,691

13,026

35,829

Non-operating income, net

260

260

EBITDA (non-GAAP)

147,037

49,908

111,694

308,639

Add: Acquisition-related expenses

2,424

2,424

EPA compliance costs

32,354

32,354

Restructuring charges

369

11

380

Non-cash share-based compensation

13,812

12,001

8,805

34,618

Adjusted EBITDA (non-GAAP)

$

163,642

$

94,263

$

120,510

$

378,415

Fiscal Year Ended February 28, 2021

Home & Outdoor

Health & Wellness

Beauty

Total

Operating income, as reported (GAAP)

$

122,487

$

94,103

$

64,898

$

281,488

Depreciation and amortization

9,333

15,453

12,932

37,718

Non-operating income, net

559

559

EBITDA (non-GAAP)

131,820

109,556

78,389

319,765

Add: Asset impairment charges

8,452

8,452

Restructuring charges

249

(6

)

107

350

Non-cash share-based compensation

10,278

9,191

6,949

26,418

Adjusted EBITDA (non-GAAP)

$

142,347

$

118,741

$

93,897

$

354,985

Reconciliation of Non-GAAP Financial Measures – GAAP Income (Loss) and Diluted EPS to Adjusted Income and Adjusted Diluted EPS (Non-GAAP) (6)

(Unaudited) (in thousands, except per share data)

Three Months Ended February 28, 2022

Income

Diluted EPS

Before Tax

Tax

Net of Tax

Before Tax

Tax

Net of Tax

As reported (GAAP)

$

47,123

$

7,329

$

39,794

$

1.94

$

0.30

$

1.64

Acquisition-related expenses

819

29

790

0.03

0.03

EPA compliance costs

11,356

170

11,186

0.47

0.01

0.46

Subtotal

59,298

7,528

51,770

2.44

0.31

2.13

Amortization of intangible assets

3,801

407

3,394

0.16

0.02

0.14

Non-cash share-based compensation

6,269

610

5,659

0.26

0.03

0.23

Adjusted (non-GAAP)

$

69,368

$

8,545

$

60,823

$

2.86

$

0.35

$

2.51

Weighted average shares of common stock used in computing diluted EPS

24,259

Three Months Ended February 28, 2021

Income

Diluted EPS

Before Tax

Tax

Net of Tax

Before Tax

Tax

Net of Tax

As reported (GAAP)

$

21,595

$

(577

)

$

22,172

$

0.87

$

(0.02

)

$

0.90

Asset impairment charges

8,452

1,009

7,443

0.34

0.04

0.30

Restructuring charges

(5

)

(5

)

Subtotal

30,042

432

29,610

1.21

0.02

1.20

Amortization of intangible assets

4,116

214

3,902

0.17

0.01

0.16

Non-cash share-based compensation

5,764

520

5,244

0.23

0.02

0.21

Adjusted (non-GAAP)

$

39,922

$

1,166

$

38,756

$

1.61

$

0.05

$

1.57

Weighted average shares of common stock used in computing diluted EPS

24,737

Three Months Ended February 29, 2020

(Loss) Income

Diluted EPS

Before Tax

Tax

Net of Tax

Before Tax

Tax

Net of Tax

As reported (GAAP)

$

(6,078

)

$

(2,923

)

$

(3,155

)

$

(0.24

)

$

(0.12

)

$

(0.13

)

Acquisition-related expenses

1,071

16

1,055

0.04

0.04

Asset impairment charges

41,000

4,574

36,426

1.61

0.18

1.43

Restructuring charges

2,252

93

2,159

0.09

0.08

Subtotal

38,245

1,760

36,485

1.51

0.07

1.44

Amortization of intangible assets

8,142

624

7,518

0.32

0.02

0.30

Non-cash share-based compensation

4,186

369

3,817

0.16

0.01

0.15

Adjusted (non-GAAP)

$

50,573

$

2,753

$

47,820

$

1.99

$

0.11

$

1.88

Weighted average shares of common stock used in computing diluted EPS

25,403

Reconciliation of Non-GAAP Financial Measures – GAAP Income and Diluted EPS to Adjusted Income and Adjusted Diluted EPS (Non-GAAP) (6)

(Unaudited) (in thousands, except per share data)

Fiscal Year Ended February 28, 2022

Income

Diluted EPS

Before Tax

Tax

Net of Tax

Before Tax

Tax

Net of Tax

As reported (GAAP)

$

259,966

$

36,202

$

223,764

$

10.65

$

1.48

$

9.17

Acquisition-related expenses

2,424

87

2,337

0.10

0.10

EPA compliance costs

32,354

485

31,869

1.33

0.02

1.31

Restructuring charges

380

6

374

0.02

0.02

Subtotal

295,124

36,780

258,344

12.09

1.51

10.58

Amortization of intangible assets

12,764

1,010

11,754

0.52

0.04

0.48

Non-cash share-based compensation

34,618

2,965

31,653

1.42

0.12

1.30

Adjusted (non-GAAP)

$

342,506

$

40,755

$

301,751

$

14.03

$

1.67

$

12.36

Weighted average shares of common stock used in computing diluted EPS

24,410

Fiscal Year Ended February 28, 2021

Income

Diluted EPS

Before Tax

Tax

Net of Tax

Before Tax

Tax

Net of Tax

As reported (GAAP)

$

269,430

$

15,484

$

253,946

$

10.69

$

0.61

$

10.08

Asset impairment charges

8,452

1,009

7,443

0.34

0.04

0.30

Restructuring charges

350

2

348

0.01

0.01

Tax reform

9,357

(9,357

)

0.37

(0.37

)

Subtotal

278,232

25,852

252,380

11.04

1.03

10.02

Amortization of intangible assets

17,643

865

16,778

0.70

0.03

0.67

Non-cash share-based compensation

26,418

1,926

24,492

1.05

0.08

0.97

Adjusted (non-GAAP)

$

322,293

$

28,643

$

293,650

$

12.79

$

1.14

$

11.65

Weighted average shares of common stock used in computing diluted EPS

25,196

Fiscal Year Ended February 29, 2020

Income

Diluted EPS

Before Tax

Tax

Net of Tax

Before Tax

Tax

Net of Tax

As reported (GAAP)

$

165,940

$

13,607

$

152,333

$

6.55

$

0.54

$

6.02

Acquisition-related expenses

2,546

38

2,508

0.10

0.10

Asset impairment charges

41,000

4,574

36,426

1.62

0.18

1.44

Restructuring charges

3,313

161

3,152

0.13

0.01

0.12

Subtotal

212,799

18,380

194,419

8.40

0.73

7.68

Amortization of intangible assets

21,271

1,245

20,026

0.84

0.05

0.79

Non-cash share-based compensation

22,929

1,803

21,126

0.91

0.07

0.83

Adjusted (non-GAAP)

$

256,999

$

21,428

$

235,571

$

10.15

$

0.85

$

9.30

Weighted average shares of common stock used in computing diluted EPS

25,322

Consolidated Core and Non-Core Net Sales and Reconciliation of Non-GAAP Financial Measures – Core and Non-Core Adjusted Diluted EPS (Non-GAAP) (3) (6)

(Unaudited) (in thousands, except per share data)

Three Months Ended Last Day of February,

2022

2021

$ Change

% Change

Sales revenue, net

Core

$

578,141

$

493,458

$

84,683

17.2

%

Non-Core

3,879

15,917

(12,038

)

(75.6

) %

Total

$

582,020

$

509,375

$

72,645

14.3

%

Three Months Ended Last Day of February,

2022

2021

$ Change

% Change

Adjusted Diluted EPS (non-GAAP)

Core

$

2.51

$

1.42

$

1.09

76.8

%

Non-Core

0.15

(0.15

)

(100.0

) %

Total

$

2.51

$

1.57

$

0.94

59.9

%

Three Months Ended Last Day of February,
Core Business:

2022

2021

Diluted EPS, as reported

$

1.64

$

1.05

Acquisition-related expenses, net of tax

0.03

EPA compliance costs, net of tax

0.46

Subtotal

2.13

1.05

Amortization of intangible assets, net of tax

0.14

0.16

Non-cash share-based compensation, net of tax

0.23

0.21

Adjusted Diluted EPS (non-GAAP)

$

2.51

$

1.42

Three Months Ended Last Day of February,
Non-Core Business:

2022

2021

Diluted EPS, as reported

$

$

(0.15

)

Asset impairment charges, net of tax

0.30

Adjusted Diluted EPS (non-GAAP)

$

$

0.15

Diluted EPS, as reported (GAAP)

$

1.64

$

0.90

Consolidated Core and Non-Core Net Sales and Reconciliation of Non-GAAP Financial Measures – Core and Non-Core Adjusted Diluted EPS (Non-GAAP) (3) (6)

(Unaudited) (in thousands, except per share data)

Fiscal Years Ended Last Day of February,

2022

2021

$ Change

% Change

Sales revenue, net

Core

$

2,189,239

$

2,020,453

$

168,786

8.4

%

Non-Core

34,116

78,346

(44,230

)

(56.5

)%

Total

$

2,223,355

$

2,098,799

$

124,556

5.9

%

Fiscal Years Ended Last Day of February,

2022

2021

$ Change

% Change

Adjusted Diluted EPS (non-GAAP)

Core

$

12.18

$

11.03

$

1.15

10.4

%

Non-Core

0.18

0.62

(0.44

)

(71.0

)%

Total

$

12.36

$

11.65

$

0.71

6.1

%

Fiscal Years Ended Last Day of February,

Core Business:

2022

2021

Diluted EPS, as reported

$

9.00

$

9.76

Acquisition-related expenses, net of tax

0.10

EPA compliance costs, net of tax

1.31

Restructuring charges, net of tax

0.02

0.01

Tax Reform

(0.37

)

Subtotal

10.41

9.40

Amortization of intangible assets, net of tax

0.48

0.67

Non-cash share-based compensation, net of tax

1.29

0.97

Adjusted Diluted EPS (non-GAAP)

$

12.18

$

11.03

Fiscal Years Ended Last Day of February,

Non-Core Business:

2022

2021

Diluted EPS, as reported

$

0.17

$

0.32

Asset impairment charges, net of tax

0.30

Subtotal

0.17

0.62

Non-cash share-based compensation, net of tax

0.01

Adjusted Diluted EPS (non-GAAP)

$

0.18

$

0.62

Diluted EPS, as reported (GAAP)

$

9.17

$

10.08

Reconciliation of Non-GAAP Financial Measures – Core and Non-Core GAAP Operating Income (Loss) to Core and Non-Core Adjusted Operating Income (Non-GAAP) (3) (6)

(Unaudited) (in thousands)

Fiscal Year Ended February 28, 2022

Core Business

Non-Core Business

Consolidated

Operating income, as reported (GAAP)

$

267,004

12.2

%

$

5,546

16.3

%

$

272,550

12.3

%

Acquisition-related expenses

2,424

0.1

%

%

2,424

0.1

%

EPA compliance costs

32,354

1.5

%

%

32,354

1.5

%

Restructuring charges

380

%

%

380

%

Subtotal

302,162

13.8

%

5,546

16.3

%

307,708

13.8

%

Amortization of intangible assets

12,764

0.6

%

%

12,764

0.6

%

Non-cash share-based compensation

34,386

1.6

%

232

0.7

%

34,618

1.6

%

Adjusted operating income (non-GAAP)

$

349,312

16.0

%

$

5,778

16.9

%

$

355,090

16.0

%

Fiscal Year Ended February 28, 2021

Core Business

Non-Core Business

Consolidated

Operating income, as reported (GAAP)

$

272,783

13.5

%

$

8,705

11.1

%

$

281,488

13.4

%

Asset impairment charges

%

8,452

10.8

%

8,452

0.4

%

Restructuring charges

350

%

%

350

%

Subtotal

273,133

13.5

%

17,157

21.9

%

290,290

13.8

%

Amortization of intangible assets

17,643

0.9

%

%

17,643

0.8

%

Non-cash share-based compensation

26,203

1.3

%

215

0.3

%

26,418

1.3

%

Adjusted operating income (non-GAAP)

$

316,979

15.7

%

$

17,372

22.2

%

$

334,351

15.9

%

Fiscal Year Ended February 29, 2020

Core Business

Non-Core Business

Consolidated

Operating income (loss), as reported (GAAP)

$

208,011

12.9

%

$

(29,760

)

(32.2

) %

$

178,251

10.4

%

Acquisition-related expenses

2,546

0.2

%

%

2,546

0.1

%

Asset impairment charges

%

41,000

44.4

%

41,000

2.4

%

Restructuring charges

2,817

0.2

%

496

0.5

%

3,313

0.2

%

Subtotal

213,374

13.2

%

11,736

12.7

%

225,110

13.2

%

Amortization of intangible assets

13,511

0.8

%

7,760

8.4

%

21,271

1.2

%

Non-cash share-based compensation

22,496

1.4

%

433

0.5

%

22,929

1.3

%

Adjusted operating income (non-GAAP)

$

249,381

15.4

%

$

19,929

21.6

%

$

269,310

15.8

%

Fiscal Year Ended February 28, 2019

Core Business

Non-Core Business

Consolidated

Operating income, as reported (GAAP)

$

176,189

12.1

%

$

23,190

22.5

%

$

199,379

12.7

%

Restructuring charges

3,224

0.2

%

362

0.4

%

3,586

0.2

%

Subtotal

179,413

12.3

%

23,552

22.8

%

202,965

13.0

%

Amortization of intangible assets

13,215

0.9

%

989

1.0

%

14,204

0.9

%

Non-cash share-based compensation

21,777

1.5

%

276

0.3

%

22,053

1.4

%

Adjusted operating income (non-GAAP)

$

214,405

14.7

%

$

24,817

24.0

%

$

239,222

15.3

%

Selected Consolidated Balance Sheet, Cash Flow and Liquidity Information

(Unaudited) (in thousands)

Last Day of February,

2022

2021

Balance Sheet:

Cash and cash equivalents

$

33,381

$

45,120

Receivables, net

457,623

382,449

Inventory

557,992

481,611

Assets held for sale

1,942

39,867

Total assets, current

1,082,080

971,937

Total assets

2,823,451

2,263,488

Total liabilities, current

602,690

614,892

Total long-term liabilities

893,422

409,249

Total debt

813,216

343,630

Stockholders’ equity

1,327,339

1,239,347

Liquidity:

Working capital

$

479,390

$

357,045

Fiscal Years Ended Last Day of February,

2022

2021

Cash Flow:

Depreciation and amortization

$

35,829

$

37,718

Net cash provided by operating activities

140,823

314,106

Capital and intangible asset expenditures

78,039

98,668

Net debt proceeds

468,600

7,100

Payments for repurchases of common stock

188,204

203,294

Reconciliation of Non-GAAP Financial Measures – GAAP Net Cash Provided by Operating Activities to Free Cash Flow (Non-GAAP) (6)

(Unaudited) (in thousands)

Fiscal Years Ended Last Day of February,

2022

2021

Net cash provided by operating activities (GAAP)

$

140,823

$

314,106

Less: Capital and intangible asset expenditures

(78,039

)

(98,668

)

Free cash flow (non-GAAP)

$

62,784

$

215,438

Fiscal 2023 Outlook for Net Sales Revenue (3)

(Unaudited)

(in thousands)

Consolidated:

Fiscal 2022

Outlook Fiscal 2023

Net sales revenue

$

2,223,355

$

2,375,000

$

2,420,000

Net sales revenue growth

6.8

%

8.8

%

Core Business:

Net sales revenue

$

2,189,239

$

2,375,000

$

2,420,000

Net sales revenue growth

8.5

%

10.5

%

Reconciliation of Non-GAAP Financial Measures – Fiscal 2023 Outlook for GAAP Diluted Earnings Per Share (“EPS”) to Adjusted Diluted EPS (Non-GAAP) (3) (6) (Unaudited)

Consolidated:

Fiscal Year Ended February 28, 2022

Outlook Fiscal 2023

Diluted EPS, as reported (GAAP)

$

9.17

$

9.92

$

10.38

Acquisition-related expenses, net of tax

0.10

0.05

0.03

EPA compliance costs, net of tax

1.31

0.72

0.62

Restructuring charges, net of tax

0.02

Subtotal

10.58

10.69

11.03

Amortization of intangible assets, net of tax

0.48

0.69

0.67

Non-cash share-based compensation, net of tax

1.30

1.35

1.33

Adjusted diluted EPS (non-GAAP)

$

12.36

$

12.73

$

13.03

Adjusted diluted EPS (non-GAAP) growth

3.0

%

5.4

%

Core Business:

Fiscal Year Ended February 28, 2022

Outlook Fiscal 2023

Diluted EPS, as reported (GAAP)

$

9.00

$

9.92

$

10.38

Acquisition-related expenses, net of tax

0.10

0.05

0.03

EPA compliance costs, net of tax

1.31

0.72

0.62

Restructuring charges, net of tax

0.02

Subtotal

10.41

10.69

11.03

Amortization of intangible assets, net of tax

0.48

0.69

0.67

Non-cash share-based compensation, net of tax

1.29

1.35

1.33

Adjusted diluted EPS (non-GAAP)

$

12.18

$

12.73

$

13.03

Adjusted diluted EPS (non-GAAP) growth

4.5

%

7.0

%

Reconciliation of Non-GAAP Financial Measures – Fiscal 2023 Outlook for Effective Tax Rate (GAAP) to Adjusted Effective Tax Rate (Non-GAAP) (3) (6) (Unaudited)

Consolidated & Core Business:

Outlook Fiscal 2023

Effective tax rate, as reported (GAAP)

13.0

%

14.0

%

Acquisition-related expenses

%

%

EPA compliance costs

(0.7

)%

(0.6

)%

Subtotal

12.3

%

13.4

%

Amortization of intangible assets

(0.2

)%

(0.2

)%

Non-cash share-based compensation

(0.4

)%

(0.5

)%

Adjusted effective tax rate (non-GAAP)

11.7

%

12.7

%

HELEN OF TROY LIMITED AND SUBSIDIARIES

Notes to Press Release

  1. Organic business refers to net sales revenue associated with product lines or brands after the first twelve months from the date the product line or brand is acquired, excluding the impact that foreign currency remeasurement had on reported net sales revenue. Net sales revenue from internally developed brands or product lines is considered Organic business activity.
  2. Fiscal 2022 includes approximately nine weeks of operating results from Osprey, acquired on December 29, 2021.
  3. The Company defines Core business as strategic business that it expects to be an ongoing part of its operations, and Non-Core business as business or net assets (including net assets held for sale) that it expects to divest within a year of its designation as Non-Core.
  4. Leadership Brand net sales consists of revenue from the OXO, Hydro Flask, Osprey, Vicks, Braun, Honeywell, PUR, Hot Tools and Drybar.
  5. Online channel net sales revenue includes direct to consumer online net sales, net sales to retail customers fulfilling end-consumer online orders and net sales to pure-play online retailers.
  6. This press release contains non-GAAP financial measures. Adjusted Operating Income, Adjusted Operating Margin, Core and Non-Core Adjusted Operating Income, Core and Non-Core Adjusted Operating Margin, Adjusted Effective Tax Rate, Core Adjusted Effective Tax Rate, Adjusted Income, Adjusted Diluted EPS, Core and Non-Core Adjusted Diluted EPS, EBITDA, Adjusted EBITDA and Free Cash Flow (“Non-GAAP Financial Measures”) that are discussed in the accompanying press release or in the preceding tables may be considered non-GAAP financial information as contemplated by SEC Regulation G, Rule 100. Accordingly, the Company is providing the preceding tables that reconcile these measures to their corresponding GAAP-based measures. The Company believes that these non-GAAP measures provide useful information to management and investors regarding financial and business trends relating to its financial condition and results of operations. The Company believes that these non-GAAP financial measures, in combination with the Company’s financial results calculated in accordance with GAAP, provide investors with additional perspective regarding the impact of certain charges and benefits on applicable income, margin and earnings per share measures. The Company also believes that these non-GAAP measures facilitate a more direct comparison of the Company’s performance with its competitors. The Company further believes that including the excluded charges and benefits would not accurately reflect the underlying performance of the Company’s operations for the period in which the charges and benefits are incurred, even though such charges and benefits may be incurred and reflected in the Company’s GAAP financial results in the near future. The material limitation associated with the use of the non-GAAP measures is that the non-GAAP measures do not reflect the full economic impact of the Company’s activities. These non-GAAP measures are not prepared in accordance with GAAP, are not an alternative to GAAP financial information, and may be calculated differently than non-GAAP financial information disclosed by other companies. Accordingly, undue reliance should not be placed on non-GAAP information.
  7. Charges incurred in conjunction with EPA packaging compliance for certain products in the air filtration, water filtration and humidification categories within the Health & Wellness segment.
  8. Acquisition-related expenses associated with the definitive agreement to acquire Osprey included in SG&A for the fiscal quarter and year ended February 28, 2022.
  9. Amortization of intangible assets.
  10. Non-cash share-based compensation.
  11. Asset impairment charges related to goodwill and intangible assets. The impairment charges were related to assets of the Personal Care business classified as held for sale within the Beauty segment
  12. Charges incurred in connection with the Company’s restructuring plan (Project Refuel).

Investor Contact:

Helen of Troy Limited

Anne Rakunas, Director, External Communications

(915) 225-4841

ICR, Inc.

Allison Malkin, Partner

(203) 682-8200

Source: Helen of Troy Limited

Categories

Business Wire Press Releases

Next Articles