Prestige Consumer Healthcare Inc.

Prestige Consumer Healthcare Inc.

  • Record Revenue of $289.3 Million in Q2 fiscal 2023 increased 4.7% versus Prior Year and 5.5% excluding Currency

  • Diluted EPS of $1.02 for Q2, ahead of expectations

  • Reduced Debt by $35 million in Q2 and Achieved Leverage Ratio of 3.7x

  • Reaffirming Full-Year Fiscal 2023 Revenue and Earnings Outlooks

TARRYTOWN, N.Y., Nov. 03, 2022 (GLOBE NEWSWIRE) — Prestige Consumer Healthcare Inc. (NYSE:PBH) today reported financial results for its second fiscal quarter ended September 30, 2022.

“Our second quarter organic revenue growth of over 5% and strong earnings performance both exceeded our expectations, thanks to our proven business strategy, strong cash flow and the benefits of our leading portfolio of brands. Additionally, consistent with our strategy for disciplined capital deployment, we enhanced shareholder value by completing our $50 million share repurchase program while further reducing debt in Q2.” said Ron Lombardi, Chief Executive Officer of Prestige Consumer Healthcare.

Second Fiscal Quarter Ended September 30, 2022

Reported revenues in the second quarter of fiscal 2023 of $289.3 million increased 4.7% versus $276.2 million in the second quarter of fiscal 2022. Revenues increased 5.5% excluding the impact of foreign currency. The revenue performance for the quarter was driven by continued strong performance across many of the Company’s key brands and strong International OTC segment performance.

Reported net income for the second quarter of fiscal 2023 totaled $51.0 million, compared to the prior year second quarter’s net income and adjusted net income of $45.3 million and $52.0 million, respectively. Diluted earnings per share of $1.02 for the second quarter of fiscal 2023 compared to GAAP and non-GAAP diluted earnings per share of $0.89 and $1.02 in the prior year comparable period, respectively.

Adjustments to net income in the second quarter of fiscal 2022 included integration, transition, purchase accounting, legal and various other costs associated with the Akorn acquisition, as well as a loss on extinguishment of debt and the related income tax effects of the adjustments.

Six Months Ended September 30, 2022

Reported revenues for the first six months of fiscal 2023 totaled $566.3 million, an increase of 3.8%, compared to revenues of $545.4 million for the first six months of fiscal 2022. Revenues increased 2.2% excluding the impact of foreign currency and a $12.6 million contribution from the acquisition of Akorn in Q1 fiscal 2023. The revenue growth for the first six months was driven by strong International OTC segment performance and improved demand for certain brands, categories and channels that had been impacted by the COVID-19 virus in the first six months of the prior fiscal year.

Reported net income for the first six months of fiscal 2023 totaled $106.3 million versus the prior year comparable period net income and adjusted net income of $103.1 million and $109.8 million, respectively. Diluted earnings per share were $2.11 for the first six months of fiscal 2023 compared to GAAP and non-GAAP diluted d earnings per share of $2.03 and $2.16 in the prior year comparable period, respectively.

Adjustments to net income in the first six months of fiscal 2022 included integration, transition, purchase accounting, legal and various other costs associated with the Akorn acquisition, as well as a loss on extinguishment of debt and the related income tax effects of the adjustments.

Free Cash Flow and Balance Sheet

The Company’s net cash provided by operating activities for second quarter fiscal 2023 was $57.5 million, compared to $61.2 million during the prior year comparable period. Non-GAAP free cash flow in the second quarter of fiscal 2023 was $55.2 million, a decrease compared to $61.9 million in the prior year. The Company’s net cash provided by operating activities for the first six months of fiscal 2023 was $115.8 million, compared to $130.5 million during the prior year comparable period. Non-GAAP free cash flow in the first six months of fiscal 2023 was $112.4 million compared to $129.7 million in the prior year comparable period, with the change attributable to the timing of working capital.

In the second quarter fiscal 2023, the Company repurchased approximately 0.2 million shares at a total investment of $12.3 million. In the first six months of fiscal 2023, the Company repurchased approximately 0.9 million shares at a total of $50.0 million and completing its previously authorized share repurchase program.

The Company’s net debt position as of September 30, 2022 was approximately $1.4 billion, resulting in a covenant-defined leverage ratio of 3.7x.

Segment Review

North American OTC Healthcare: Segment revenues of $252.1 million for the second quarter fiscal 2023 increased slightly versus the prior year comparable quarter’s segment revenues of $251.7 million. The revenue performance for the quarter was driven by continued strong performance across many of our key brands, particularly in the Gastrointestinal and Analgesics categories, compared to the prior year.

For the first six months of the current fiscal year, reported revenues for the North American OTC segment were $494.6 million, an increase compared to $494.1 million in the prior year comparable period. The increase was driven by increased demand for certain brands, categories and channels that had previously been impacted by the COVID-19 virus, most notably cough & cold and motion sickness products and an approximate $12.4 million contribution from the acquisition of Akorn in the first quarter fiscal 2023.

International OTC Healthcare: Record segment fiscal second quarter 2023 revenues of $37.2 million increased 51.9% from $24.5 million reported in the prior year comparable period. The revenue increase versus the prior year second quarter related mainly to an increase in consumer demand for Hydralyte, partially offset by a $1.4 million currency headwind.

For the first six months of the current fiscal year, reported revenues for the International OTC Healthcare segment were $71.8 million, an increase of 39.9% over the prior year comparable period’s revenues of $51.3 million. The increase was driven by similar factors attributable to the second quarter performance, along with a foreign currency headwind of $2.5 million.

Commentary and Updated Outlook for Fiscal 2023

Ron Lombardi, Chief Executive Officer, stated, “We are pleased with our first half fiscal 2023 performance. Our Q2 top-line revenue growth of over 5% excluding currency exceeded our expectations thanks to strong sales performance from the majority of our core brands and strong international segment performance. This resulted in strong cash flows that enabled us to continue investing in our brands, reduce debt, and complete our share repurchase program during the quarter.”

“Following these results, we are reaffirming our fiscal 2023 outlook for revenue and earnings growth. We continue to maintain this growth outlook against a dynamic supply chain and inflationary environment thanks to the makeup of our portfolio and our strong three-pillar business strategy of brand-building, maintaining a strong financial profile, and optimizing capital allocation efficiency,” Mr. Lombardi concluded.

Reaffirmed Fiscal 2023 Outlook

Revenue

$1,120 to 1,130 million

Organic Revenue Growth

2% to 3%

Diluted E.P.S.

$4.18 to $4.23

Free Cash Flow

$260 million or more

Fiscal Second Quarter 2023 Conference Call, Accompanying Slide Presentation and Replay

The Company will host a conference call to review its second quarter results today, November 3, 2022 at 8:30 a.m. ET. The Company provides a live Internet webcast, a slide presentation to accompany the call, as well as an archived replay, all of which can be accessed from the Investor Relations page of the Company’s website at www.prestigeconsumerhealthcare.com. To participate in the conference call via phone, participants may register for the call here to receive dial-in details and a unique pin. While not required, it is recommended to join 10 minutes prior to the event start. The slide presentation can be accessed from the Investor Relations page of the website by clicking on Webcasts and Presentations.

A conference call replay will be available for approximately one week following completion of the live call and can be accessed on the Company’s Investor Relations page.

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

Note Regarding Forward-Looking Statements
This news release contains “forward-looking statements” within the meaning of the federal securities laws that are intended to qualify for the Safe Harbor from liability established by the Private Securities Litigation Reform Act of 1995. “Forward-looking statements” generally can be identified by the use of forward-looking terminology such as “guidance,” “strategy,” “outlook,” “projection,” “plan,” “may,” “will,” “would,” “expect,” “anticipate,” “believe”, “consistent,” or “continue” (or the negative or other derivatives of each of these terms) or similar terminology. The “forward-looking statements” include, without limitation, statements regarding the Company’s future operating results including revenues, organic growth, diluted earnings per share, and free cash flow, the impact of supply chain issues and inflation on the Company’s performance, the Company’s ability to execute on its brand-building and capital allocation strategy, and the Company’s ability to enhance shareholder value. These statements are based on management’s estimates and assumptions with respect to future events and financial performance and are believed to be reasonable, though are inherently uncertain and difficult to predict. Actual results could differ materially from those expected as a result of a variety of factors, including the impact of business and economic conditions, including as a result of COVID-19 and geopolitical instability, consumer trends, the impact of the Company’s advertising and marketing and new product development initiatives, customer inventory management initiatives, fluctuating foreign exchange rates, competitive pressures, and the ability of the Company’s manufacturing operations and third party manufacturers and logistics providers and suppliers to meet demand for its products and to avoid inflationary cost increases and disruption as a result of labor shortages. A discussion of other factors that could cause results to vary is included in the Company’s Annual Report on Form 10-K for the year ended March 31, 2022 and other periodic reports filed with the Securities and Exchange Commission.

About Prestige Consumer Healthcare Inc.
Prestige Consumer Healthcare is a leading consumer healthcare products company with sales throughout the U.S. and Canada, Australia, and in certain other international markets. The Company’s diverse portfolio of brands include Monistat® and Summer’s Eve® women’s health products, BC® and Goody’s® pain relievers, Clear Eyes® and TheraTears® eye care products, DenTek® specialty oral care products, Dramamine® motion sickness treatments, Fleet® enemas and glycerin suppositories, Chloraseptic® and Luden’s® sore throat treatments and drops, Compound W® wart treatments, Little Remedies® pediatric over-the-counter products, Boudreaux’s Butt Paste® diaper rash ointments, Nix® lice treatment, Debrox® earwax remover, Gaviscon® antacid in Canada, and Hydralyte® rehydration products and the Fess® line of nasal and sinus care products in Australia. Visit the Company’s website at www.prestigeconsumerhealthcare.com.

Prestige Consumer Healthcare Inc.
Condensed Consolidated Statements of Income and Comprehensive Income
(Unaudited)

Three Months Ended
September 30,

Six Months Ended
September 30,

(In thousands, except per share data)

2022

 

2021

2022

 

2021

Total Revenues

$

289,273

$

276,225

$

566,332

$

545,406

Cost of Sales

Cost of sales excluding depreciation

126,384

116,722

241,380

225,057

Cost of sales depreciation

1,880

1,791

3,824

3,625

Cost of sales

128,264

118,513

245,204

228,682

Gross profit

161,009

157,712

321,128

316,724

Operating Expenses

Advertising and marketing

43,819

40,730

83,770

80,169

General and administrative

26,438

32,252

53,152

54,723

Depreciation and amortization

6,368

6,172

12,808

11,932

Total operating expenses

76,625

79,154

149,730

146,824

Operating income

84,384

78,558

171,398

169,900

Other expense

Interest expense, net

16,979

16,313

32,271

31,390

Loss on extinguishment of debt

2,122

2,122

Other expense, net

812

493

1,637

388

Total other expense, net

17,791

18,928

33,908

33,900

Income before income taxes

66,593

59,630

137,490

136,000

Provision for income taxes

15,570

14,305

31,195

32,920

Net income

$

51,023

$

45,325

$

106,295

$

103,080

Earnings per share:

Basic

$

1.02

$

0.90

$

2.12

$

2.05

Diluted

$

1.02

$

0.89

$

2.11

$

2.03

Weighted average shares outstanding:

Basic

49,804

50,232

50,033

50,186

Diluted

50,265

50,791

50,496

50,731

Comprehensive income, net of tax:

Currency translation adjustments

(7,118

)

(4,197

)

(16,637

)

(5,689

)

Unrealized gain on interest rate swaps

550

1,070

Net loss on termination of pension plan

(790

)

Total other comprehensive loss

(7,118

)

(3,647

)

(17,427

)

(4,619

)

Comprehensive income

$

43,905

$

41,678

$

88,868

$

98,461

Prestige Consumer Healthcare Inc.
Condensed Consolidated Balance Sheets
(Unaudited)

(In thousands)

September 30,
2022

 

March 31,
2022

Assets

Current assets

Cash and cash equivalents

$

42,442

$

27,185

Accounts receivable, net of allowance of $20,673 and $19,720, respectively

145,992

139,330

Inventories

140,505

120,342

Prepaid expenses and other current assets

7,714

6,410

Total current assets

336,653

293,267

Property, plant and equipment, net

69,947

71,300

Operating lease right-of-use assets

17,300

20,372

Finance lease right-of-use assets, net

5,529

6,858

Goodwill

575,566

578,976

Intangible assets, net

2,670,942

2,696,635

Other long-term assets

2,577

3,273

Total Assets

$

3,678,514

$

3,670,681

Liabilities and Stockholders’ Equity

Current liabilities

Accounts payable

56,196

55,760

Accrued interest payable

15,688

4,437

Operating lease liabilities, current portion

6,647

6,360

Finance lease liabilities, current portion

2,793

2,752

Other accrued liabilities

70,984

74,113

Total current liabilities

152,308

143,422

Long-term debt, net

1,438,338

1,476,658

Deferred income tax liabilities

443,271

444,917

Long-term operating lease liabilities, net of current portion

12,785

16,088

Long-term finance lease liabilities, net of current portion

3,094

4,501

Other long-term liabilities

8,877

7,484

Total Liabilities

2,058,673

2,093,070

Total Stockholders’ Equity

1,619,841

1,577,611

Total Liabilities and Stockholders’ Equity

$

3,678,514

$

3,670,681

Prestige Consumer Healthcare Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)

Six Months Ended September 30,

(In thousands)

2022

 

2021

Operating Activities

Net income

$

106,295

$

103,080

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization

16,632

15,557

Loss on disposal of property and equipment

94

27

Deferred income taxes

4,211

7,639

Amortization of debt origination costs

1,798

1,435

Stock-based compensation costs

7,323

5,097

Loss on extinguishment of debt

2,122

Non-cash operating lease cost

2,984

3,351

Other

447

Changes in operating assets and liabilities, net of effects from acquisition:

Accounts receivable

(8,276

)

(34,322

)

Inventories

(21,810

)

12,978

Prepaid expenses and other current assets

(1,501

)

473

Accounts payable

1,016

(8,275

)

Accrued liabilities

9,788

24,570

Operating lease liabilities

(3,201

)

(3,150

)

Other

(13

)

(83

)

Net cash provided by operating activities

115,787

130,499

Investing Activities

Purchases of property, plant and equipment

(3,423

)

(4,252

)

Acquisition of Akorn

(228,914

)

Other

177

Net cash used in investing activities

(3,423

)

(232,989

)

Financing Activities

Term loan repayments

(40,000

)

(495,000

)

Proceeds from refinancing of Term Loan

597,000

Borrowings under revolving credit agreement

20,000

85,000

Repayments under revolving credit agreement

(20,000

)

(65,000

)

Payments of debt costs

(6,111

)

Payments of finance leases

(1,369

)

(1,496

)

Proceeds from exercise of stock options

1,489

2,707

Fair value of shares surrendered as payment of tax withholding

(5,450

)

(2,916

)

Repurchase of common stock

(50,000

)

Net cash (used in) provided by financing activities

(95,330

)

114,184

Effects of exchange rate changes on cash and cash equivalents

(1,777

)

(1,178

)

Increase in cash and cash equivalents

15,257

10,516

Cash and cash equivalents – beginning of period

27,185

32,302

Cash and cash equivalents – end of period

$

42,442

$

42,818

Interest paid

$

19,016

$

18,481

Income taxes paid

$

15,689

$

21,141

Prestige Consumer Healthcare Inc.
Condensed Consolidated Statements of Income
Business Segments
(Unaudited)

Three Months Ended September 30, 2022

(In thousands)

North American
OTC
Healthcare

International
OTC
Healthcare

Consolidated

Total segment revenues*

$

252,054

$

37,219

$

289,273

Cost of sales

113,533

14,731

128,264

Gross profit

138,521

22,488

161,009

Advertising and marketing

39,316

4,503

43,819

Contribution margin

$

99,205

$

17,985

$

117,190

Other operating expenses

32,806

Operating income

$

84,384

*Intersegment revenues of $1.1 million were eliminated from the North American OTC Healthcare segment.

Six Months Ended September 30, 2022

(In thousands)

North American
OTC
Healthcare

International
OTC
Healthcare

Consolidated

Total segment revenues*

$

494,572

$

71,760

$

566,332

Cost of sales

216,454

28,750

245,204

Gross profit

278,118

43,010

321,128

Advertising and marketing

74,728

9,042

83,770

Contribution margin

$

203,390

$

33,968

$

237,358

Other operating expenses

65,960

Operating income

$

171,398

*Intersegment revenues of $1.7 million were eliminated from the North American OTC Healthcare segment.

Three Months Ended September 30, 2021

(In thousands)

North American
OTC
Healthcare

International
OTC
Healthcare

Consolidated

Total segment revenues*

251,728

24,497

276,225

Cost of sales

108,623

9,890

118,513

Gross profit

143,105

14,607

157,712

Advertising and marketing

36,493

4,237

40,730

Contribution margin

$

106,612

$

10,370

$

116,982

Other operating expenses

38,424

Operating income

78,558

* Intersegment revenues of $0.7 million were eliminated from the North American OTC Healthcare segment.

Six Months Ended September 30, 2021

(In thousands)

North American
OTC
Healthcare

International
OTC
Healthcare

Consolidated

Total segment revenues*

$

494,121

$

51,285

$

545,406

Cost of sales

208,027

20,655

228,682

Gross profit

286,094

30,630

316,724

Advertising and marketing

71,723

8,446

80,169

Contribution margin

$

214,371

$

22,184

$

236,555

Other operating expenses

66,655

Operating income

$

169,900

* Intersegment revenues of $1.7 million were eliminated from the North American OTC Healthcare segment.

About Non-GAAP Financial Measures

In addition to financial results reported in accordance with GAAP, we disclose certain Non-GAAP financial measures (“NGFMs”), including, but not limited to, Non-GAAP Organic Revenues, Non-GAAP Organic Revenue Change Percentage, Non-GAAP Adjusted Gross Margin, Non-GAAP Adjusted Gross Margin Percentage, Non-GAAP Adjusted General and Administrative Expense, Non-GAAP Adjusted General and Administrative Expense Percentage, Non-GAAP EBITDA, Non-GAAP EBITDA Margin, Non-GAAP Adjusted EBITDA, Non-GAAP Adjusted EBITDA Margin, Non-GAAP Adjusted Net Income, Non-GAAP Adjusted Diluted EPS, Non-GAAP Free Cash Flow, Non-GAAP Adjusted Free Cash Flow, and Net Debt.

We use these NGFMs internally, along with GAAP information, in evaluating our operating performance and in making financial and operational decisions. We believe that the presentation of these NGFMs provides investors with greater transparency, and provides a more complete understanding of our business than could be obtained absent these disclosures, because the supplemental data relating to our financial condition and results of operations provides additional ways to view our operation when considered with both our GAAP results and the reconciliations below. In addition, we believe that the presentation of each of these NGFMs is useful to investors for period-to-period comparisons of results in assessing shareholder value, and we use these NGFMs internally to evaluate the performance of our personnel and also to evaluate our operating performance and compare our performance to that of our competitors.

These NGFMs are not in accordance with GAAP, should not be considered as a measure of profitability or liquidity, and may not be directly comparable to similarly titled NGFMs reported by other companies. These NGFMs have limitations and they should not be considered in isolation from or as an alternative to their most closely related GAAP measures reconciled below. Investors should not rely on any single financial measure when evaluating our business. We recommend investors review the GAAP financial measures included in this earnings release. When viewed in conjunction with our GAAP results and the reconciliations below, we believe these NGFMs provide greater transparency and a more complete understanding of factors affecting our business than GAAP measures alone.

NGFMs Defined

We define our NGFMs presented herein as follows:

  • Non-GAAP Organic Revenues: GAAP Total Revenues excluding revenues associated with acquisitions where the acquired brands were not included in both periods presented and the impact of foreign currency exchange rates in the periods presented.

  • Non-GAAP Organic Revenue Change Percentage: Calculated as the change in Non-GAAP Organic Revenues from prior year divided by prior year Non-GAAP Organic Revenues.

  • Non-GAAP Adjusted Gross Margin: GAAP Gross Profit minus inventory step-up charges associated with acquisition.

  • Non-GAAP Adjusted Gross Margin Percentage: Calculated as Non-GAAP Adjusted Gross Margin divided by GAAP Total Revenues.

  • Non-GAAP Adjusted General and Administrative Expense: GAAP General and Administrative expenses minus costs associated with acquisition.

  • Non-GAAP Adjusted General and Administrative Expense Percentage: Calculated as Non-GAAP Adjusted General and Administrative expense divided by GAAP Total Revenues.

  • Non-GAAP EBITDA: GAAP Net Income before interest expense, net, provision for income taxes, and depreciation and amortization.

  • Non-GAAP EBITDA Margin: Calculated as Non-GAAP EBITDA divided by GAAP Total Revenues.

  • Non-GAAP Adjusted EBITDA: Non-GAAP EBITDA less inventory step-up charges associated with acquisition, costs associated with acquisition in general and administrative expenses, and loss on extinguishment of debt.

  • Non-GAAP Adjusted EBITDA Margin: Calculated as Non-GAAP adjusted EBITDA divided by GAAP Total Revenues.

  • Non-GAAP Adjusted Net Income: GAAP Net Income (Loss) before inventory step-up charges associated with acquisition, costs associated with acquisition in general and administrative expenses, loss on extinguishment of debt, applicable tax impact associated with these items and normalized tax rate adjustment.

  • Non-GAAP Adjusted Diluted EPS: Calculated as Non-GAAP Adjusted Net Income, divided by the diluted weighted average number of shares outstanding during the period.

  • Non-GAAP Free Cash Flow: Calculated as GAAP Net cash provided by operating activities less cash paid for capital expenditures.

  • Non-GAAP Adjusted Free Cash Flow: Calculated as Non-GAAP free cash flow plus cash payments associated with acquisition.

  • Net Debt: Calculated as total principal amount of debt outstanding ($1,455,000 at September 30, 2022) less cash and cash equivalents ($42,442 at September 30, 2022). Amounts in thousands.

The following tables set forth the reconciliations of each of our NGFMs (other than Net Debt, which is reconciled above) to their most directly comparable financial measures presented in accordance with GAAP.

Reconciliation of GAAP Total Revenues to Non-GAAP Organic Revenues and related Non-GAAP Organic Revenue Change percentage:

Three Months Ended
September 30,

Six Months Ended
September 30,

2022

2021

2022

2021

(In thousands)

GAAP Total Revenues

$

289,273

$

276,225

$

566,332

$

545,406

Revenue Change

4.7

%

3.8

%

Adjustments:

Revenues associated with acquisition (1)

(12,624

)

Impact of foreign currency exchange rates

(1,919

)

(3,482

)

Total adjustments

(1,919

)

(12,624

)

(3,482

)

Non-GAAP Organic Revenues

$

289,273

$

274,306

$

553,708

$

541,924

Non-GAAP Organic Revenue Change

5.5

%

2.2

%

(1) Revenues of our Akorn acquisition for the three months ended June 30, 2022 are excluded for purposes of calculating Non-GAAP organic revenues.

Reconciliation of GAAP Gross Profit and related GAAP Gross Profit percentage to Non-GAAP Adjusted Gross Margin and related Non-GAAP Adjusted Gross Margin percentage:

Three Months Ended
September 30,

Six Months Ended
September 30,

2022

2021

2022

2021

(In thousands)

GAAP Total Revenues

$

289,273

$

276,225

$

566,332

$

545,406

GAAP Gross Profit

$

161,009

$

157,712

$

321,128

$

316,724

GAAP Gross Profit as a Percentage of GAAP Total Revenue

55.7

%

57.1

%

56.7

%

58.1

%

Adjustments:

Inventory step-up charges associated with acquisition (1)

1,567

1,567

Total adjustments

1,567

1,567

Non-GAAP Adjusted Gross Margin

$

161,009

$

159,279

$

321,128

$

318,291

Non-GAAP Adjusted Gross Margin as a Percentage of GAAP Total Revenues

55.7

%

57.7

%

56.7

%

58.4

%

(1) Inventory step-up charges relate to our North American OTC Healthcare segment.

Reconciliation of GAAP General and Administrative Expense and related GAAP General and Administrative Expense
percentage to Non-GAAP Adjusted General and Administrative Expense and related Non-GAAP Adjusted General and
Administrative Expense percentage:

Three Months Ended
September 30,

Six Months Ended
September 30,

2022

2021

2022

2021

(In thousands)

GAAP General and Administrative Expense

$

26,438

$

32,252

$

53,152

$

54,723

GAAP General and Administrative Expense as a Percentage of GAAP Total Revenue

9.1

%

11.7

%

9.4

%

10.0

%

Adjustments:

Costs associated with acquisition (1)

5,127

5,127

Total adjustments

5,127

5,127

Non-GAAP Adjusted General and Administrative Expense

$

26,438

$

27,125

$

53,152

$

49,596

Non-GAAP Adjusted General and Administrative Expense Percentage as a Percentage of GAAP Total Revenues

9.1

%

9.8

%

9.4

%

9.1

%

(1) Costs related to the consummation of the acquisition process such as insurance costs, legal and other acquisition related professional fees.

Reconciliation of GAAP Net Income to Non-GAAP EBITDA and related Non-GAAP EBITDA Margin, Non-GAAP Adjusted EBITDA and related Non-GAAP Adjusted EBITDA Margin:

Three Months Ended
September 30,

Six Months Ended
September 30,

2022

2021

2022

2021

(In thousands)

GAAP Net Income

$

51,023

$

45,325

$

106,295

$

103,080

Interest expense, net

16,979

16,313

32,271

31,390

Provision for income taxes

15,570

14,305

31,195

32,920

Depreciation and amortization

8,248

7,963

16,632

15,557

Non-GAAP EBITDA

$

91,820

$

83,906

$

186,393

$

182,947

Non-GAAP EBITDA Margin

31.7

%

30.4

%

32.9

%

33.5

%

Adjustments:

Inventory step-up charges associated with acquisition in Cost of Sales (1)

1,567

1,567

Costs associated with acquisition in General and Administrative Expense (2)

5,127

5,127

Loss on extinguishment of debt

2,122

2,122

Total adjustments

8,816

8,816

Non-GAAP Adjusted EBITDA

$

91,820

$

92,722

$

186,393

$

191,763

Non-GAAP Adjusted EBITDA Margin

31.7

%

33.6

%

32.9

%

35.2

%

(1) Inventory step-up charges relate to our North American OTC Healthcare segment.
(2) Costs related to the consummation of the acquisition process such as insurance costs, legal and other acquisition related professional fees.

Reconciliation of GAAP Net Income and Diluted EPS to Non-GAAP Adjusted Net Income and related Non-GAAP Adjusted Diluted
Earnings Per Share:

Three Months Ended September 30,

Six Months Ended September 30,

2022

2022
Diluted
EPS

2021

2021
Diluted
EPS

2022

2022
Diluted
EPS

2021

2021
Diluted
EPS

(In thousands, except per share data)

GAAP Net Income and Diluted EPS

$

51,023

$

1.02

$

45,325

$

0.89

$

106,295

$

2.11

$

103,080

$

2.03

Adjustments:

Inventory step-up charges and other costs associated with
acquisition in Cost of Sales (1)

1,567

0.03

1,567

0.03

Costs associated with acquisition in General and Administrative Expense (2)

5,127

0.10

5,127

0.10

Loss on extinguishment of debt

2,122

0.04

2,122

0.04

Tax impact of adjustments (3)

(2,115

)

(0.04

)

(2,134

)

(0.04

)

Total adjustments

6,701

0.13

6,682

0.13

Non-GAAP Adjusted Net Income and Adjusted Diluted EPS

$

51,023

$

1.02

$

52,026

$

1.02

$

106,295

$

2.11

$

109,762

$

2.16

(1) Inventory step-up charges relate to our North American OTC Healthcare segment.
(2) Costs related to the consummation of the acquisition process such as insurance costs, legal and other acquisition related professional fees.
(3) The income tax adjustments are determined using applicable rates in the taxing jurisdictions in which the above adjustments relate and includes both current and deferred income tax expense (benefit) based on the specific nature of the specific Non-GAAP performance measure.

Reconciliation of GAAP Net Income to Non-GAAP Free Cash Flow and Non-GAAP Adjusted Free Cash Flow:

Three Months Ended
September 30,

Six Months Ended
September 30,

2022

2021

2022

2021

(In thousands)

GAAP Net Income

$

51,023

$

45,325

$

106,295

$

103,080

Adjustments:

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

17,255

17,404

33,489

35,228

Changes in operating assets and liabilities as shown in the Statement of Cash Flows

(10,738

)

(1,535

)

(23,997

)

(7,809

)

Total adjustments

6,517

15,869

9,492

27,419

GAAP Net cash provided by operating activities

57,540

61,194

115,787

130,499

Purchases of property and equipment

(2,376

)

(2,752

)

(3,423

)

(4,252

)

Non-GAAP Free Cash Flow

$

55,164

$

58,442

$

112,364

$

126,247

Payments associated with acquisition (1)

3,465

3,465

Non-GAAP Adjusted Free Cash Flow

$

55,164

$

61,907

$

112,364

$

129,712

(1) Payments related to the consummation of the acquisition process such as insurance costs, legal and other acquisition related professional fees.

Outlook for Fiscal Year 2023:

Reconciliation of Projected GAAP Net cash provided by operating activities to Projected Non-GAAP Free Cash Flow:

(In millions)

Projected FY’23 GAAP Net cash provided by operating activities

$

270

Additions to property and equipment for cash

(10

)

Projected FY’23 Non-GAAP Free Cash Flow

$

260

Investor Relations Contact
Phil Terpolilli, CFA, 914-524-6819
[email protected]

Leave a Reply

Your email address will not be published. Required fields are marked *