NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in millions, except per share data)
Note 1 - Background and Basis of Presentation
Background
Edgewell Personal Care Company and its subsidiaries (collectively, “Edgewell” or the “Company”) is one of the world’s largest manufacturers and marketers of personal care products in the wet shave, sun and skin care and feminine care categories. With operations in over 20 countries, the Company’s products are widely available in more than 50 countries.
The Company conducts its business in the following three segments:
•Wet Shave consists of products sold under the Schick®, Wilkinson Sword®, Edge, Skintimate®, Billie®, Shave Guard and our custom brands group (formerly sold under our Shave Guard and Personna® brands), as well as non-branded products. The Company’s wet shave products include razor handles and refillable blades, disposable shave products, and shaving gels and creams.
•Sun and Skin Care consists of Banana Boat® and Hawaiian Tropic® sun care products, Jack Black®, Bulldog® and Cremo® men’s and women’s grooming products, Billie women’s grooming products and Wet Ones® products.
•Feminine Care includes tampons, pads and liners sold under the Playtex Gentle Glide® and Sport®, Stayfree®, Carefree®, and o.b.® brands.
Basis of Presentation
The accompanying Consolidated Financial Statements include the accounts of the Company and its controlled subsidiaries and have been prepared in accordance with United States (“U.S.”) generally accepted accounting principles (“GAAP”) under the rules and regulations of the U.S. Securities and Exchange Commission (the “SEC”). The preparation of the Consolidated Financial Statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amount of assets and liabilities, disclosure of contingent assets and liabilities and the reported amounts of revenues and expenses. Actual results may differ materially from those estimates. All intercompany balances and transactions have been eliminated in consolidation and, in the opinion of management, all normal recurring adjustments considered necessary for a fair presentation have been included.
Certain immaterial prior year amounts have been reclassified to conform with the current year’s presentation.
Acquisition of Billie, Inc. On November 29, 2021 (“the Acquisition Date”), the Company completed the acquisition of Billie, Inc. (“Billie”) (the “Acquisition”), a leading U.S. based consumer brand company that offers a broad portfolio of personal care products for women. The results of Billie for the post-acquisition period are included within the Company’s results since the Acquisition Date. For more information on the Acquisition, see Note 3 of Notes to the Consolidated Financial Statements.
Note 2 - Summary of Significant Accounting Policies
Cash Equivalents
Cash equivalents are considered to be highly liquid investments with a maturity of three months or less when purchased. At September 30, 2024, the Company had $209.1 in available cash and cash equivalents, a significant portion of which was outside of the U.S. The Company has extensive operations outside of the U.S., including a significant manufacturing footprint. The Company manages its worldwide cash requirements by reviewing available funds among the many subsidiaries through which it conducts its business and the cost effectiveness with which those funds can be accessed. The repatriation of cash balances from certain of the Company’s subsidiaries could have adverse tax consequences or be subject to regulatory capital requirements; however, those balances are generally available without legal restrictions to fund ordinary business operations.
Cash Flow Presentation
The Consolidated Statements of Cash Flows are prepared using the indirect method, which reconciles Net earnings to Net cash from operating activities. The reconciliation adjustments include the removal of timing differences between the occurrence of operating receipts and payments and their recognition in Net earnings. The adjustments also remove cash flows arising from investing and financing activities, which are presented separately from operating activities. Cash flows from foreign currency transactions and operations are translated at an average exchange rate for the period. Cash flows from hedging activities are included in the same category as the items being hedged, which are primarily operating activities. Cash payments related to income taxes are classified as operating activities.
Trade Receivables
Trade receivables are stated at their net realizable value. The allowance for doubtful accounts reflects the Company’s best estimate of probable losses inherent in the trade receivables portfolio determined on the basis of historical experience, specific allowances for known troubled accounts and other currently available information. Bad debt expense is included in Selling, general and administrative expense (“SG&A”) in the Consolidated Statements of Earnings and Comprehensive Income. The Company has two accounts receivable factoring programs. For further discussion, see Note 11 of Notes to Consolidated Financial Statements.
Inventories
Inventories are valued at the lower of cost or market value, with cost generally determined using average cost or the first-in, first-out (“FIFO”) method.
Capitalized Software Costs
Capitalized software costs are included in Property, plant and equipment, net. These costs are amortized using the straight-line method over periods of related benefit ranging from three to seven years. Expenditures related to capitalized software are included within Capital expenditures in the Consolidated Statements of Cash Flows.
Property, Plant and Equipment, net
Property, plant and equipment, net (“PP&E”) is stated at historical cost. PP&E acquired as part of a business combination is recorded at estimated fair value. Expenditures for new facilities and expenditures that substantially increase the useful life of property, including interest during construction, are capitalized and reported as Capital expenditures in the accompanying Consolidated Statements of Cash Flows. Maintenance, repairs and minor renewals are expensed as incurred. When property is retired or otherwise disposed of, the related cost and accumulated depreciation are removed from the accounts and gains or losses on the disposition are reflected in Net earnings. Depreciation is generally provided on the straight-line basis by charges to earnings at rates based on estimated useful lives. Estimated useful lives range from two to 10 years for machinery and equipment and three to 30 years for buildings and building improvements.
Estimated useful lives are periodically reviewed and, when appropriate, changes are made and accounted for prospectively. When certain events or changes in operating conditions occur, asset lives may be adjusted and an impairment assessment may be performed on the recoverability of the carrying amounts.
Leases
The Company leases certain offices and manufacturing facilities, warehouses, employee vehicles and certain manufacturing related equipment. A lease is defined as a contract, or part of a contract, that conveys the right to control the use of identified PP&E over a contracted period in exchange for payment. The Company evaluates if an arrangement is a lease as of the effective date of the agreement. Certain leases include an option to either renew or terminate the lease. For purposes of calculating lease liabilities, these options are included within the lease term when it has become reasonably certain that the Company will exercise such options. Operating lease ROU assets and operating lease liabilities are recorded based on the present value of minimum payments over the lease term at the effective date of the lease. Any costs in excess of the minimum payments are expensed as incurred as variable lease cost.
Leases with an initial term of 12 months or less are not recorded on the Consolidated Balance Sheet. All recorded leases are classified as operating leases and lease expense is recognized on a straight-line basis over the lease term. The Company has elected as an accounting policy not to separate non-lease components from lease components and, instead, account for these components as a single lease component. For leases that do not provide an implicit rate, the Company uses its secured incremental borrowing rate, based on the information available for leases, including the lease term and interest rate environment in the country in which the lease exists, to calculate the present value of the future lease payments.
Business Combinations
The Company allocates the cost of an acquired business to the assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition. The excess value of the cost of an acquired business over the estimated fair value of the assets acquired and liabilities assumed is recognized as goodwill. The valuation of the acquired assets and liabilities will impact the determination of future operating results.
The Company uses a variety of information sources to determine the value of acquired assets and liabilities, including: third-party appraisers for the values and lives of property, identifiable intangibles and inventories; actuaries for defined benefit retirement plans; and legal counsel or other experts to assess the obligations associated with legal, environmental or other claims.
Goodwill and Other Intangible Assets
We perform our annual impairment assessment for goodwill and indefinite-lived intangible assets as of July 1st and more frequently if indicators of impairment exist. We consider qualitative factors to assess if it is more likely than not that the fair value for goodwill or indefinite-lived intangible assets is below the carrying amount. We may also elect to bypass the qualitative assessment and perform a quantitative assessment.
In conducting a qualitative assessment, the Company analyzes a variety of events and factors that may influence the fair value of the reporting unit or indefinite-lived intangible asset, including, but not limited to: macroeconomic conditions, industry and market considerations, cost factors, overall financial performance, share price and other relevant factors
Goodwill
We have four reporting units for which we assess for impairment defined as Wet Shave, Sun Care, Skin Care and Feminine Care. We evaluate goodwill for impairment using either a qualitative or quantitative assessment.
When the qualitative assessment is not utilized and a quantitative test is performed, we estimate each reporting unit’s fair value using a weighted income approach and market approach. The income approach uses the reporting unit's projections of estimated operating results and cash flows that are discounted using a market participant discount rate based on a weighted-average cost of capital. The market approach uses market multiples of comparable companies.
The goodwill impairment test compares a reporting unit’s fair value to its carrying amount. If the fair value of the reporting unit exceeds its carrying amount, no impairment loss is measured. If the carrying amount of a reporting unit exceeds the reporting unit’s fair value, then a goodwill impairment loss is measured at the amount by which a reporting unit’s carrying amount exceeds its fair value, not to exceed the carrying amount of goodwill.
For further discussion, see Note 9 of Notes to Consolidated Financial Statements.
Other Intangible Assets
Our indefinite-lived intangible assets primarily consist of trade names. We evaluate these intangible assets for impairment using either a qualitative or quantitative assessment.
When a quantitative test is performed, we determine the fair value using one of two income approaches: (i) the multi-period excess earnings method or (ii) the relief-from-royalty method. These methods require assumptions regarding future revenue and operating margin growth, estimated returns on assets used in the operations (including net working capital, fixed assets and intangible assets), market participant discount rates based on a weighted-average cost of capital and assumed royalty rates if we did not own the trade name.
Other definite-life intangible assets, have a remaining weighted-average life of approximately eight years, are amortized on a straight-line basis over expected lives of three to 25 years. These intangible assets are assessed for impairment when impairment indicators are present.
For further discussion, see Note 9 of Notes to Consolidated Financial Statements.
Impairment of Long-Lived Assets
The Company reviews long-lived assets, other than goodwill and other intangible assets, for impairment when events or changes in business circumstances indicate that the remaining useful life may warrant revision or that the carrying amount of the long-lived asset may not be fully recoverable. The Company performs an undiscounted cash flow analysis to determine if impairment exists for an asset or asset group. If impairment is determined to exist, any related impairment loss is calculated based on estimated fair value. Impairment losses on assets to be disposed of, if any, are based on the estimated proceeds to be received, less cost of disposal.
Revenue Recognition
Principal Revenue Streams and Significant Judgments
Our principal revenue streams can be divided into: (i) sale of personal care products primarily through retailers in North America; (ii) sale of personal care products through a combination of retailers and distributors internationally; and (iii) production and sale of private brands products in North America and internationally that are made to customer specifications.
Performance Obligations
The Company’s revenue is generated from the sale of its products. Revenue is recognized when the customer obtains control of the goods, which occurs when the ability to use and obtain benefits from the goods are passed to the customer, most commonly upon the delivery of goods to the customer. Discounts are offered to customers for early payment and an estimate of discounts is recorded as a reduction of Net sales in the same period as the sale. The Company’s standard sales terms are final and returns or exchanges are not permitted with the exception of end-of-season returns for Sun Care products. Reserves are established and recorded in cases where the right of return exists for a particular sale.
The Company assesses the goods promised in its customers’ purchase orders and identifies a performance obligation to transfer goods (or a bundle of goods) that is distinct. To identify the performance obligations, the Company considers all the goods promised, whether explicitly stated or implied based on customary business practices. The Company’s purchase orders are short term in nature, lasting less than one year and contain a single delivery element. For a purchase order that has more than one performance obligation, the Company allocates the total consideration to each distinct performance obligation on a relative stand-alone selling price basis. The Company does not exclude variable consideration in determining the remaining value of performance obligations.
Significant Judgments
The Company records sales at the time that control of goods pass to the customer. The terms of these sales vary but the following conditions are applicable to all sales: (i) the sales arrangement is evidenced by purchase orders submitted by customers; (ii) the selling price is fixed or determinable; (iii) title to the product has transferred; (iv) there is an obligation to pay at a specified date without any additional conditions or actions required by the Company; and (v) collectability is reasonably assured. Simultaneously with the sale, the Company reduces Net sales and Cost of products sold and reserves amounts on its Consolidated Balance Sheet for anticipated returns based upon an estimated return level in accordance with GAAP. The Company also allows for returns of other products under limited circumstances. Customers are required to pay for the Sun Care product purchased during the season under the required terms. Under certain circumstances, the Company allows customers to return Sun Care products that have not been sold by the end of the Sun Care season, which is normal practice in the Sun Care industry. The timing of returns of Sun Care products can vary in different regions based on climate and other factors. However, the majority of returns occur in the U.S. from September through January following the summer Sun Care season. The Company estimates the level of Sun Care returns as the Sun Care season progresses using a variety of inputs, including historical experience, consumption trends during the Sun Care season, obsolescence factors including expiration dates and inventory positions at key retailers. The Company monitors shipment activity and inventory levels at key retailers during the Sun Care season in an effort to more accurately estimate potential returns. This allows the Company to manage shipment activity to its customers, especially in the latter stages of the Sun Care season, to reduce the potential for returned product. The Company also allows for returns of other products under limited circumstances. Non-Sun Care returns are evaluated each period based on communications with customers and other issues known as of period end. The Company had a reserve for returns of $50.3 and $53.5 at September 30, 2024 and 2023, respectively.
In addition, the Company offers a variety of programs, such as consumer coupons and rebate programs, primarily to its retail customers, designed to promote sales of its products. Such programs require periodic payments and allowances based on estimated results of specific programs and are recorded as a reduction to Net sales. The Company accrues, at the time of sale, the estimated total payments and allowances associated with each transaction. Additionally, the Company offers programs directly to consumers to promote the sale of its products. Promotions which reduce the ultimate consumer sale price are recorded as a reduction of Net sales at the time the promotional offer is made using estimated redemption and participation levels. Taxes the Company collects on behalf of governmental authorities, which are generally included in the price to the customer, are also recorded as a reduction of Net sales. The Company continually assesses the adequacy of accruals for customer and consumer promotional program costs not yet paid. To the extent total program payments differ from estimates, adjustments may be necessary. Historically, these adjustments have not been material.
Contract Balances
The timing of revenue recognition is based on completion of performance obligations through the transfer of goods. Standard payment terms with customers require payment after goods have been delivered and risk of ownership has transferred to the customer. The Company has contract liabilities as a result of advanced payments received from certain customers before goods have been delivered and all performance obligations have been completed. Contract liabilities were $1.1 and $0.6 at September 30, 2024 and 2023, respectively, and were classified within Other current liabilities on our Consolidated Balance Sheets. Substantially all of the amount deferred will be recognized within a year, with the significant majority to be captured within a quarter following deferral.
Trade receivables are stated at their net realizable value. The allowance for doubtful accounts reflects the Company’s best estimate of probable losses inherent in its trade receivables portfolio determined by historical experience, specific allowances for known troubled accounts, and other currently available information.
Advertising and Sales Promotion Costs
The Company advertises and promotes its products through national and regional media and expenses such activities as incurred. Advertising and sales promotion expense reported on the Consolidated Statements of Earnings and Comprehensive Income includes advertising costs of $127.1, $116.0 and $125.8 for fiscal 2024, 2023 and 2022, respectively.
Share-Based Payments
The Company grants restricted share equivalents (“RSE”), which generally vest over two to four years. The estimated fair value of each grant is estimated on the date of grant based on the current market price of the Company’s common shares. The original estimate of the grant date fair value is not subsequently revised unless the awards are modified. The Company has elected to recognize forfeiture of awards as they occur. A portion of the RSE awards provide for the issuance of common stock to certain managerial staff and executive management if the Company achieves specified performance targets. For Performance Restricted Share Equivalents (“PRSE”), the Company records estimated expense for performance-based grants based on target achievement of performance metrics for the three-year period for each respective program, unless evidence exists that achievement above or below target for the applicable performance metric is more likely to occur. For PRSE awards granted during fiscal 2024, 2023 and 2022, awards will vest by comparing the Company’s total shareholder return (“TSR”) during a certain three-year period to the respective TSRs of companies in a selected performance peer group. The expense recorded for these awards was recorded on a straight-line basis based on the grant date fair value using a Monte Carlo simulation.
Non-qualified stock options (“Share Options”) are granted at the market price on the grant date and generally vest ratably over three years. The Company calculates the fair value of total share-based compensation for Share Options using the Black-Scholes option pricing model, which utilizes certain assumptions and estimates that have a material impact on the total compensation cost recognized in the Consolidated Financial Statements, including the expected term, expected share price volatility, risk-free interest rate and expected dividends. The original estimate of the grant date fair value is not subsequently revised unless the awards are modified. The Company has elected to recognize forfeiture of awards as they occur.
Income Taxes
The Company’s annual effective income tax rate is determined based on its pre-tax income, statutory tax rates and the tax impacts of items treated differently for tax purposes than for financial reporting purposes. Tax law requires that certain items be included in its federal tax return at different times than the items are reflected in the financial statements. Some of these differences are permanent, such as expenses that are not deductible in the Company’s tax return, and some differences are temporary, reversing over time, such as depreciation expense. These temporary differences create deferred tax assets and liabilities.
Deferred tax assets generally represent the tax effect of items that can be used as a tax deduction or credit in future years for which the Company has already recorded the tax benefit in the Consolidated Statement of Earnings and Comprehensive
Income. Deferred tax liabilities generally represent tax expense recognized in the Company’s financial statements for which payment has been deferred, the tax effect of expenditures for which a deduction has already been taken in its tax return but has not yet been recognized in its financial statements or assets recorded at estimated fair value in business combinations for which there was no corresponding tax basis adjustment.
The Company estimates income taxes and the effective income tax rate in each jurisdiction that it operates. This involves estimating taxable earnings, specific taxable and deductible items, the likelihood of generating sufficient future taxable income to utilize deferred tax assets, the portion of the income of foreign subsidiaries that is expected to be remitted to the U.S. and be taxable and possible exposures related to future tax audits. Deferred tax assets are evaluated on a subsidiary by subsidiary basis to ensure that the asset will be realized. Valuation allowances are established when the realization is not deemed to be more likely than not. Future performance is monitored, and when objectively measurable operating trends change, adjustments are made to the valuation allowances accordingly. To the extent the estimates described above change, adjustments to income taxes are made in the period in which the estimate is changed.
The Company operates in multiple jurisdictions with complex tax and regulatory environments, which are subject to differing interpretations by the taxpayer and the taxing authorities. At times, the Company may take positions that management believes are supportable but are potentially subject to successful challenges by the appropriate taxing authority. The Company evaluates its tax positions and establishes liabilities in accordance with guidance governing accounting for uncertainty in income taxes. The Company reviews these tax uncertainties in light of changing facts and circumstances, such as the progress of tax audits, and adjusts them accordingly.
Estimated Fair Values of Financial Instruments
Certain financial instruments are required to be recorded at estimated fair value. Changes in assumptions or estimation methods could affect the fair value estimates; however, the Company does not believe any such changes would have a material impact on its financial condition, results of operations or cash flows. Other financial instruments including cash and cash equivalents and short-term borrowings, including notes payable, are recorded at cost, which approximates estimated fair value. The estimated fair values of long-term debt and financial instruments are disclosed in Note 18 of Notes to Consolidated Financial Statements.
Foreign Currency Translation
Financial statements of foreign operations where the local currency is the functional currency are translated using end-of-period exchange rates for assets and liabilities, and average exchange rates during the period for results of operations. Related translation adjustments are reported as a component within accumulated other comprehensive loss in the shareholders’ equity section of the Consolidated Balance Sheets, except as noted below.
Gains and losses resulting from foreign currency transactions are included in Net earnings. Foreign currency gains (losses) of $1.9, $1.7 and $(7.7) during fiscal 2024, 2023 and 2022, respectively, were included within Other expense (income), net in the Consolidated Statements of Earnings and Comprehensive Income. The Company uses foreign exchange (“FX”) instruments to reduce the risk of FX transactions as described below and in Note 18 of Notes to Consolidated Financial Statements.
Financial Instruments and Derivative Securities
The Company uses financial instruments, from time to time, in the management of foreign currency, interest rate, and other risks that are inherent to its business operations. Such instruments are not held or issued for trading purposes.
FX instruments, including forward currency contracts, are used primarily to reduce cash transaction exposures and, to a lesser extent, to manage other translation exposures. FX instruments are selected based on their risk reduction attributes, costs, and related market conditions. The Company has designated certain foreign currency contracts as cash flow hedges for accounting purposes as of September 30, 2024.
At September 30, 2024, the Company had $34.0 of variable rate debt outstanding. In the past the Company has used interest rate swaps to hedge the risk of variable rate debt. As of September 30, 2024, the Company did not have any outstanding interest rate swap agreements.
For further discussion, see Note 13 and Note 18 of Notes to Consolidated Financial Statements.
Recently Issued Accounting Pronouncements
In December 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2023-09 Income Taxes (Topic 740): Improvements to Income Tax Disclosures to update income tax disclosure requirements primarily by requiring specific categories and greater disaggregation within the rate reconciliation and disaggregation of income taxes paid by jurisdiction. The amendments in the ASU also remove disclosures related to certain unrecognized tax benefits and deferred taxes. ASU 2023-09 is effective for fiscal years beginning after December 15, 2024. The amendments may be applied prospectively or retrospectively and early adoption is permitted. We are currently assessing the impact of the requirements on our consolidated financial statements and disclosures.
In November 2023, the FASB issued ASU No. 2023-07 Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures to expand reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. The amendments in the ASU require that a public entity disclose, on an annual and interim basis, significant segment expenses that are regularly provided to an entity's chief operating decision maker (“CODM”), a description of other segment items by reportable segment, and any additional measures of a segment's profit or loss used by the CODM when deciding how to allocate resources. Annual disclosures are required for fiscal years beginning after December 15, 2023. Interim disclosures are required for periods within fiscal years beginning after December 15, 2024. Retrospective application is required for all prior periods presented and early adoption is permitted. We are currently assessing the impact of the requirements on our consolidated financial statements and disclosures.
No other new accounting pronouncement issued or effective during the fiscal year had, or is expected to have, a material impact on our Consolidated Financial Statements.
Recently Adopted Accounting Pronouncements
In September 2022, the FASB issued Accounting Standards Update 2022-04, "Liabilities - Supplier Finance Programs (Subtopic 405-50): Disclosure of Supplier Finance Program Obligations" which requires that a buyer in a supplier finance program disclose additional information about the program for financial statement users including a rollforward of those obligations. The Company adopted the standard as of October 1, 2023, except for amendments relating to the rollforward requirement, which is effective for fiscal years beginning after December 15, 2023.
The Company has agreements with its suppliers in the ordinary course of business for such supplier finance programs which facilitate participating suppliers’ ability to finance payment obligations of the Company with designated third-party financial institutions. The Company is not a party to the arrangements between the suppliers and the third-party financial institutions. The Company’s obligations to its suppliers, including amounts due and scheduled payment dates, are not impacted by suppliers’ decisions to finance amounts under these arrangements. The payment terms under the programs range from 60 to 120 days. As of September 30, 2024 and September 30, 2023, $16.9 and $21.8, respectively, were valid obligations under the various programs. The obligations are presented as Accounts payable on the Condensed Consolidated Balance Sheets.
Note 3 - Business Combinations
Billie Inc.
On November 29, 2021, the Company completed the Billie Acquisition for cash consideration of $309.4, net of cash acquired. As a result of the Acquisition, Billie became a wholly owned subsidiary of the Company. The Company accounted for the Acquisition utilizing the acquisition method of accounting, which requires assets and liabilities to be recognized based on estimates of their acquisition date fair values. The determination of the values of the acquired assets and assumed liabilities, including goodwill, other intangible assets and deferred taxes, requires significant judgement. The Company has calculated fair values of the assets and liabilities acquired from Billie, including goodwill, intangible assets and working capital. The Company completed the final fair value determination of the Acquisition in the fourth quarter of fiscal year 2022.
The Company used variations of the income approach in determining the fair value of intangible assets acquired in the Billie Acquisition. Specifically, we utilized the multi-period excess earnings method to determine the fair value of the definite lived customer relationships acquired and the relief from royalty method to determine the fair value of the definite lived trade name acquired. Our determination of the fair value of the intangible assets acquired involved the use of significant estimates and assumptions related to revenue growth rates, discount rates, customer attrition rates, and royalty rates. Edgewell believes that the fair value assigned to the assets acquired and liabilities assumed are based on reasonable assumptions and estimates that marketplace participants would use.
The following table provides the allocation of the purchase price related to the Billie Acquisition based upon the fair value of assets and liabilities assumed:
| | | | | |
Current assets | $ | 17.0 | |
Goodwill | 181.2 |
Intangible assets | 136.0 |
Other assets, including property, plant and equipment, net | 3.2 |
Current liabilities | (6.9) | |
Deferred tax liabilities | (21.1) | |
| $ | 309.4 | |
The acquired goodwill represented the value of expansion into new markets and channels of trade and is not deductible for tax purposes. The intangible assets acquired consisted primarily of the Billie trade name and customer relationships with a weighted average useful life of 19 years. All assets are included in the Company’s Wet Shave segment.
Billie contributed net sales and a loss before income taxes totaling $93.7 and $1.1, respectively, for the post-acquisition period ending September 30, 2022 in the Consolidated Statements of Earnings and Comprehensive Income. The loss before income taxes was driven primarily by amortization expense of acquired intangible assets.
The following acquisition and integration costs related to Billie were included in SG&A and Cost of products sold in the Consolidated Statements of Earnings and Comprehensive Income:
| | | | | | | | | | | | | | | | | |
| Fiscal Year |
| 2024 | | 2023 | | 2022 |
SG&A | $ | 2.8 | | | $ | 7.5 | | | $ | 9.1 | |
Cost of products sold | 3.3 | | | — | | | 0.8 | |
Total acquisition and integration costs | $ | 6.1 | | | $ | 7.5 | | | $ | 9.9 | |
The following summarizes the Company's unaudited pro forma consolidated results of operations for the twelve months ended September 30, 2022, as though the Billie Acquisition occurred on October 1, 2021. The twelve months ended September 30, 2022 include results of Billie over the full period presented.
| | | | | | | | | | | | | |
| | | Twelve Months Ended September 30, |
| | | | | 2022 | | |
Pro forma net sales | | | | | $ | 2,181.7 | | | |
Pro forma net earnings | | | | | 104.9 | | |
The unaudited pro forma consolidated results of operations were adjusted by pre-tax amortization expense of $1.3 for the year ended September 30, 2022. Additionally, pro forma earnings for the twelve months ended September 30, 2022 exclude $9.9 of pre-tax acquisition costs, which were included in the pro forma earnings for the twelve months ended September 30, 2021. The pro forma earnings were also adjusted to reflect the capital structure as of the Acquisition Date, and all pro forma adjustments have been included with related tax effects. The unaudited pro forma consolidated results of operations are not necessarily indicative of the results obtained had the Billie Acquisition occurred on October 1, 2020, or of those results that may be obtained in the future. Amounts do not reflect any anticipated cost savings or cross-selling opportunities expected to result from the Billie Acquisition.
Note 4 - Restructuring Charges
Operating Model Redesign
In fiscal 2024, the Company continued to take actions to strengthen its operating model, simplify the organization and improve manufacturing and supply chain efficiency and productivity. As a result of these actions, the Company expects to incur restructuring and re-positioning charges of approximately $11 in fiscal 2025. To date the Company has incurred restructuring and related charges as follows:
| | | | | | | | | | | | | | | | | |
| Fiscal Year |
| 2024 | | 2023 | | 2022 |
Severance and related benefit costs | $ | 10.2 | | | $ | 6.2 | | | $ | 5.6 | |
Asset write-off and accelerated depreciation | 0.6 | | | 0.8 | | | 0.8 | |
Consulting, project implementation and management, and other exit costs | 9.6 | | | 10.1 | | | 9.8 | |
Total restructuring and repositioning charges (1) (2) | $ | 20.4 | | | $ | 17.1 | | | $ | 16.2 | |
(1) Restructuring and repositioning charges of nil, $0.2 and nil are included within Cost of products sold for fiscal 2024, 2023 and 2022, respectively.
(2) Restructuring and repositioning charges of $0.1, $0.3 and $0.9 are included within SG&A for fiscal 2024, 2023 and 2022, respectively.
Consolidation of Mexico Facilities
In fiscal 2024, the Company announced certain operational and organizational steps designed to streamline the Company’s operations and supply chain by consolidating its current Mexico operations in Obregon and Mexico City into a single facility in Aguascalientes, Mexico. As a result of these actions, the Company is anticipating to incur restructuring and re-positioning charges of $18 in fiscal 2025 and is expected to be completed by the second quarter of fiscal 2026.
| | | | | | | | | |
| Fiscal Year |
| 2024 | | | | |
Severance and related benefit costs | $ | 15.6 | | | | | |
| | | | | |
| | | | | |
Total restructuring and repositioning charges (1) | $ | 15.6 | | | | | |
(1) The Company does not include restructuring costs in the results of its reportable segments, however, these are related to the Wet Shave segment.
Restructuring Reserves
| | | | | | | | | | | | | | | | | |
| Operating Model Redesign | | Consolidation of Mexico Facilities | | Total |
Severance and related benefit costs | | | | | |
Balance at October 1, 2022 | $ | 1.7 | | | $ | — | | | $ | 1.7 | |
Charge to income | 6.2 | | — | | | 6.2 |
Cash payments | (4.0) | | | — | | | (4.0) | |
| | | | | |
Balance at September 30, 2023 | 3.9 | | | — | | | 3.9 | |
Charge to income | 10.8 | | | 15.6 | | | 26.4 | |
Cash payments | (9.6) | | | — | | | (9.6) | |
| | | | | |
Balance at September 30, 2024 | 5.1 | | | 15.6 | | | 20.7 | |
| | | | | |
Asset write-off and accelerated depreciation | | | | | |
Balance at October 1, 2022 | — | | | — | | | — | |
Charge to income | 0.8 | | — | | | 0.8 |
Non-cash utilization | (0.8) | | | — | | | (0.8) | |
Balance at September 30, 2023 | — | | | — | | | — | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Consulting, project implementation and management, and other exit costs | | | | | |
Balance at October 1, 2022 | 0.8 | | | — | | | 0.8 | |
Charge to income | 10.1 | | | — | | | 10.1 | |
Cash payments | (10.2) | | | — | | | (10.2) | |
| | | | | |
Balance at September 30, 2023 | 0.7 | | | — | | | 0.7 | |
Charge to income | 9.6 | | | — | | | 9.6 | |
Cash payments | (9.6) | | | — | | | (9.6) | |
| | | | | |
Balance at September 30, 2024 | 0.7 | | | — | | | 0.7 | |
| | | | | |
Total restructuring activities and related accrual | $ | 5.8 | | | $ | 15.6 | | | $ | 21.4 | |
Note 5 - Income Taxes
The provisions for income taxes from continuing operations consisted of the following: | | | | | | | | | | | | | | | | | |
| Fiscal Year |
| 2024 | | 2023 | | 2022 |
Currently payable: | | | | | |
United States - Federal | $ | 6.3 | | | $ | 12.5 | | | $ | 12.4 | |
State | 0.2 | | | 3.5 | | | 6.6 | |
Foreign | 25.4 | | | 21.5 | | | 19.4 | |
Total current | 31.9 | | | 37.5 | | | 38.4 | |
Deferred: | | | | | |
United States - Federal | (4.8) | | | (4.5) | | | (7.6) | |
State | 1.5 | | | (0.6) | | | (0.6) | |
Foreign | (6.3) | | | 0.6 | | | (5.6) | |
Total deferred | (9.6) | | | (4.5) | | | (13.8) | |
Income tax provision | $ | 22.3 | | | $ | 33.0 | | | $ | 24.6 | |
The source of pre-tax earnings was:
| | | | | | | | | | | | | | | | | |
| Fiscal Year |
| 2024 | | 2023 | | 2022 |
United States | $ | (13.3) | | | $ | 37.6 | | | $ | 2.6 | |
Foreign | 134.2 | | | 110.1 | | | 121.5 | |
Pre-tax earnings | $ | 120.9 | | | $ | 147.7 | | | $ | 124.1 | |
A reconciliation of income taxes with the amounts computed at the statutory federal income tax rate follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Fiscal Year |
| 2024 | | 2023 | | 2022 |
Computed tax at federal statutory rate | $ | 25.4 | | | 21.0 | % | | $ | 31.0 | | | 21.0 | % | | $ | 25.8 | | | 21.0 | % |
State income taxes, net of federal tax benefit | 0.9 | | | 0.7 | | | 2.7 | | | 1.8 | | | 2.7 | | | 2.2 | |
Foreign tax less than the federal rate (1) | (9.1) | | | (7.6) | | | (1.0) | | | (0.7) | | | (11.7) | | | (9.5) | |
Adjustments to prior years’ tax accruals | (4.3) | | | (3.5) | | | (6.1) | | | (4.2) | | | 1.6 | | | 1.3 | |
Other taxes including repatriation of foreign earnings | 7.1 | | | 5.9 | | | 4.4 | | | 3.1 | | | 4.6 | | | 3.7 | |
Compensation adjustments | 4.0 | | | 3.4 | | | 1.9 | | | 1.2 | | | 3.4 | | | 2.7 | |
Other, net | 1.7 | | | 1.4 | | | (0.5) | | | (0.3) | | | 0.5 | | | 0.5 | |
Uncertain tax positions | (3.4) | | | (2.8) | | | 0.6 | | | 0.4 | | | (2.3) | | | (2.0) | |
Total | $ | 22.3 | | | 18.5 | % | | $ | 33.0 | | | 22.3 | % | | $ | 24.6 | | | 19.9 | % |
(1) Includes the impact of foreign valuation allowances.
The deferred tax assets and deferred tax liabilities recorded on the Consolidated Balance Sheet include current and noncurrent amounts and were as follows:
| | | | | | | | | | | |
| September 30, |
| 2024 | | 2023 |
Deferred tax liabilities: | | | |
Depreciation and property differences | $ | (18.3) | | | $ | (20.8) | |
Amortizable assets | (229.3) | | | (230.2) | |
Lease liabilities | (23.1) | | | (15.2) | |
Other tax liabilities | (7.3) | | | (4.3) | |
Gross deferred tax liabilities | (278.0) | | | (270.5) | |
Deferred tax assets: | | | |
Accrued liabilities | 54.2 | | | 56.6 | |
Deferred and share-based compensation | 14.4 | | | 14.9 | |
Tax carryforwards and tax credits | 51.1 | | | 37.3 | |
Postretirement benefits other than pensions | 1.3 | | | 1.0 | |
Pension plans | 28.0 | | | 25.0 | |
Inventory differences | 5.9 | | | 5.0 | |
Lease right of use assets | 23.3 | | | 15.3 | |
Deferred revenue | 4.2 | | | 7.0 | |
Other tax assets | 9.4 | | | 8.0 | |
Gross deferred tax assets | 191.8 | | | 170.1 | |
Valuation allowance | (21.5) | | | (18.3) | |
Net deferred tax liabilities | $ | (107.7) | | | $ | (118.7) | |
There were no material tax loss carryforwards that expired in fiscal 2024. Future expirations of tax loss carryforwards and tax credits, if not utilized, are not expected to be material from 2025 through 2041. The remaining tax loss carryforwards and credits have no expiration. The valuation allowance is primarily attributable to tax loss carryforwards, other carryforwards, and certain deferred tax assets impacted by the deconsolidation of the Company’s Venezuelan subsidiaries.
The Company generally repatriates a portion of current year earnings from select non-US subsidiaries only if the economic cost of the repatriation is not considered material. No provision is made for additional taxes on undistributed earnings of foreign affiliates that are intended and planned to be indefinitely invested in the affiliate. The Company intends to, and has plans to, reinvest these earnings indefinitely in its foreign subsidiaries to, amongst other things, fund local operations, fund pension and other post-retirement obligations, fund capital projects and to support foreign growth initiatives including potential acquisitions. As of September 30, 2024, $885.8 of foreign subsidiary earnings were considered indefinitely invested in those businesses. If the Company repatriated any of the earnings it could be subject to withholding tax and the impact of foreign currency movements. Accordingly, it is not practical to calculate a specific potential tax exposure. Applicable income and withholding taxes will be provided on these earnings in the periods in which they are no longer considered reinvested.
Unrecognized tax benefits activity is summarized below:
| | | | | | | | | | | | | | | | | |
| 2024 | | 2023 | | 2022 |
Unrecognized tax benefits, beginning of year | $ | 19.7 | | | $ | 19.4 | | | $ | 21.9 | |
Additions based on current year tax positions and acquisitions | 2.1 | | | 1.9 | | | 2.1 | |
| | | | | |
Settlements with taxing authorities and statute expirations | (5.2) | | | (1.6) | | | (4.6) | |
Unrecognized tax benefits, end of year | $ | 16.6 | | | $ | 19.7 | | | $ | 19.4 | |
Included in the unrecognized tax benefits noted above was $15.7 of uncertain tax positions that would affect the Company’s effective tax rate, if recognized. The Company does not expect any material increases or decreases to its unrecognized tax benefits within 12 months of this reporting date. In the Consolidated Balance Sheets, unrecognized tax benefits are classified as Other liabilities (non-current) to the extent that payments are not anticipated within one year.
The Company classifies accrued interest and penalties related to unrecognized tax benefits in the income tax provision. The accrued interest and penalties are not included in the table above. The Company accrued $3.9 of interest, (net of the deferred
tax asset of $0.7) at September 30, 2024, and $4.4 of interest, (net of the deferred tax asset of $0.8) at September 30, 2023. Interest was computed on the difference between the tax position recognized in accordance with GAAP and the amount previously taken or expected to be taken in the Company’s tax returns.
The Company files income tax returns in the U.S. federal jurisdiction, various cities and states, and more than 30 foreign jurisdictions where the Company has operations. In general, U.S. federal income tax returns for tax years ended September 30, 2021 and after remain subject to examination by the Internal Revenue Service (the “IRS”). With few exceptions, the Company is no longer subject to state and local income tax examinations for years before September 30, 2014. The status of international income tax examinations varies by jurisdiction. At this time, the Company does not anticipate any material adjustments to its financial statements resulting from tax examinations currently in progress.
Note 6 - Earnings per Share
Basic earnings per share is based on the average number of common shares outstanding during the period. Diluted earnings per share is based on the average number of shares used for the basic earnings per share calculation, adjusted for the dilutive effect of share options, RSE, and PRSE awards.
The following is the reconciliation between the number of weighted-average shares used in the basic and diluted earnings per share calculation: | | | | | | | | | | | | | | | | | |
| Fiscal Year |
| 2024 | | 2023 | | 2022 |
| | | | | |
Basic weighted-average shares outstanding | 49.7 | | | 51.2 | | | 53.1 | |
Effect of dilutive securities: | | | | | |
Options, RSE and PRSE awards | 0.4 | | | 0.6 | | | 0.5 | |
Total dilutive securities | 0.4 | | | 0.6 | | | 0.5 | |
Diluted weighted-average shares outstanding | 50.1 | | | 51.8 | | | 53.6 | |
The following weighted-average common shares were excluded from the calculation of diluted net earnings per share because the effect of including these awards was antidilutive.
| | | | | | | | | | | | | | | | | |
| Fiscal Year |
| 2024 | | 2023 | | 2022 |
Options, RSE and PRSE awards | 1.3 | | | 1.2 | | | 1.0 | |
Note 7 - Inventories
The following table summarizes our inventories at September 30, 2024 and 2023:
| | | | | | | | | | | |
| September 30, 2024 | | September 30, 2023 |
Inventories | | | |
Raw materials and supplies | $ | 82.6 | | | $ | 86.3 | |
Work in process | 91.8 | | | 91.1 | |
Finished products | 302.9 | | | 315.0 | |
Total inventories | $ | 477.3 | | | $ | 492.4 | |
Note 8 - Property, Plant and Equipment
The following table summarizes our PP&E, net at September 30, 2024 and 2023:
| | | | | | | | | | | | | | |
| Estimated Useful Life | September 30, 2024 | | September 30, 2023 |
PP&E | | | | |
Land | n/a | $ | 18.9 | | | $ | 18.5 | |
Buildings | 3 - 30 years | 147.9 | | | 142.6 | |
Machinery and equipment | 2 - 10 years | 1,132.7 | | | 1,105.3 | |
Capitalized software costs | 3 - 7 years | 62.5 | | | 60.2 | |
Construction in progress | n/a | 62.0 | | | 38.5 | |
Total gross property, plant and equipment | | 1,424.0 | | | 1,365.1 | |
Accumulated depreciation | | (1,074.9) | | | (1,027.2) | |
Total PP&E | | $ | 349.1 | | | $ | 337.9 | |
The components of depreciation expense for PP&E, net and amortization expense for capitalized software costs were as follows:
| | | | | | | | | | | | | | | | | |
| Fiscal Year |
| 2024 | | 2023 | | 2022 |
Depreciation expense | $ | 52.7 | | | $ | 55.6 | | | $ | 55.7 | |
Amortization expense associated with capitalized software | 4.3 | | 5.0 | | 4.7 |
As of September 30, 2024, the Company had $5.8, included in accounts payable for the acquisition of PP&E, which is considered a non-cash investing activity in the Consolidated Statements of Cash Flows.
Note 9 - Goodwill and Intangible Assets
The following table sets forth goodwill by segment:
| | | | | | | | | | | | | | | | | | | | | | | |
| Wet Shave | | Sun and Skin Care | | Feminine Care | | Total |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Gross balance at October 1, 2022 | $ | 1,133.5 | | | $ | 354.5 | | | $ | 205.2 | | | $ | 1,693.2 | |
Accumulated goodwill impairment | (369.0) | | | (2.0) | | | — | | | (371.0) | |
Net balance at October 1, 2022 | $ | 764.5 | | | $ | 352.5 | | | $ | 205.2 | | | $ | 1,322.2 | |
| | | | | | | |
Changes in the twelve months ended September 30, 2023 | | | | | | | |
| | | | | | | |
Cumulative translation adjustment | 7.0 | | | 1.4 | | | 0.8 | | | $ | 9.2 | |
| | | | | | | |
Gross balance at October 1, 2023 | $ | 1,140.5 | | | $ | 355.9 | | | $ | 206.0 | | | $ | 1,702.4 | |
Accumulated goodwill impairment | (369.0) | | | (2.0) | | | — | | | (371.0) | |
Net balance at October 1, 2023 | $ | 771.5 | | | $ | 353.9 | | | $ | 206.0 | | | $ | 1,331.4 | |
| | | | | | | |
Changes in the twelve months ended September 30, 2024 | | | | | | | |
Cumulative translation adjustment | 5.5 | | | 1.5 | | | 0.2 | | | 7.2 | |
| | | | | | | |
Gross balance at September 30, 2024 | $ | 1,146.0 | | | $ | 357.4 | | | $ | 206.2 | | | $ | 1,709.6 | |
Accumulated goodwill impairment | (369.0) | | | (2.0) | | | — | | | (371.0) | |
Net balance at September 30, 2024 | $ | 777.0 | | | $ | 355.4 | | | $ | 206.2 | | | $ | 1,338.6 | |
The Company performed its annual goodwill impairment analysis as of July 1, 2024. The Company elected to perform a qualitative assessment of goodwill impairment for the Sun Care reporting unit and a quantitative assessment for the Wet Shave, Skin Care and Fem Care reporting units. Based on the results of the qualitative and quantitative assessments, we determined there were no impairments of our reporting units.
The Company also performed an impairment assessment in the fourth quarter of fiscal 2024 to determine if any significant events or changes in circumstances had occurred in our reporting units since the annual impairment testing date that would be considered a potential triggering event. The Company did not identify any triggering events that would indicate the existence of an impairment of the reporting units.
Total intangible assets were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| September 30, 2024 | | September 30, 2023 |
| Gross Carrying Amount | | Accumulated Amortization | | Net | | Gross Carrying Amount | | Accumulated Amortization | | Net |
Indefinite lived | | | | | | | | | | | |
Trade names and brands | $ | 597.7 | | | $ | — | | | $ | 597.7 | | | $ | 592.9 | | | $ | — | | | $ | 592.9 | |
| | | | | | | | | | | |
Definite lived | | | | | | | | | | | |
Trade names and brands | $ | 339.8 | | | $ | (104.0) | | | $ | 235.8 | | | $ | 339.6 | | | $ | (88.1) | | | $ | 251.5 | |
Technology and patents | 79.7 | | | (77.3) | | | 2.4 | | | 79.4 | | | (76.2) | | | 3.2 | |
Customer related and other | 272.5 | | | (159.9) | | | 112.6 | | | 269.8 | | | (143.6) | | | 126.2 | |
Amortizable intangible assets | $ | 692.0 | | | $ | (341.2) | | | $ | 350.8 | | | $ | 688.8 | | | $ | (307.9) | | | $ | 380.9 | |
Total intangible assets | $ | 1,289.7 | | | $ | (341.2) | | | $ | 948.5 | | | $ | 1,281.7 | | | $ | (307.9) | | | $ | 973.8 | |
The Company’s annual indefinite-lived intangible assets impairment analysis was conducted on July 1, 2024. The Company elected to bypass the qualitative assessment and perform a quantitative assessment of the Schick and Bulldog trade names. We performed a qualitative test of impairment for all other indefinite-lived intangible assets. Based on the results of the quantitative and qualitative assessments, we determined there were no impairments of the carrying values of the indefinite-lived intangible assets.
The Company also performed an impairment assessment in the fourth quarter of fiscal 2024 to determine if any significant events or changes in circumstances had occurred in our indefinite-lived intangible assets since the annual impairment testing date that would be considered a potential triggering event. The Company did not identify any triggering events that would indicate the existence of an impairment of the indefinite-lived intangible assets.
Amortization expense for definite lived intangible assets was $31.1, $30.8 and $29.4 for fiscal 2024, 2023 and 2022, respectively.
Estimated amortization expense for amortizable intangible assets is as follows: | | | | | |
| Estimated amortization expense |
Fiscal 2025 | $ | 31.1 | |
Fiscal 2026 | $ | 30.8 | |
Fiscal 2027 | $ | 30.5 | |
Fiscal 2028 | $ | 30.5 | |
Fiscal 2029 | $ | 30.4 | |
Thereafter | $ | 197.5 | |
Note 10 - Leases
A summary of the Company's lease information is as follows:
| | | | | | | | | | | | | | |
| | September 30, 2024 | | September 30, 2023 |
Assets | Classification | | | |
Right of use assets | Other assets | $ | 85.4 | | | $ | 68.5 | |
| | | | |
Liabilities | | | | |
Current lease liabilities | Other current liabilities | $ | 16.7 | | | $ | 14.0 | |
Long-term lease liabilities | Other liabilities | 69.8 | | | 53.9 | |
Total lease liabilities | | $ | 86.5 | | | $ | 67.9 | |
| | | | |
Other information | | | | |
Weighted-average remaining lease term (years) | | 8.1 | | 8.4 |
Weighted-average incremental borrowing rate | | 8.8 | % | | 6.8 | % |
| | | | | | | | | | | | | | | | | |
| Fiscal Year |
| 2024 | | 2023 | | 2022 |
Statement of Earnings | | | | | |
Lease cost (1) | $ | 18.0 | | | $ | 12.5 | | | $ | 13.5 | |
| | | | | |
Other information | | | | | |
Leased assets obtained in exchange for new lease liabilities | $ | 32.1 | | | $ | 25.9 | | | $ | 7.6 | |
Cash paid for amounts included in the measurement of lease liabilities | $ | 17.5 | | | $ | 12.2 | | | $ | 13.5 | |
(1)Lease expense is included in Cost of products sold or SG&A expense based on the nature of the lease. Short-term lease expense and variable lease expense are excluded from this amount and are not material.
In connection with the consolidation of the Mexico facilities (See Note 4 of the Notes to Consolidated Financial Statements), the Company entered into a lease agreement pursuant to which it had agreed to lease a 593,816 square foot manufacturing facility in Aguascalientes, Mexico (the “Mexico Lease”). The Company recognized a right-of-use asset and lease liability of $31.6 as of September 30, 2024 which was determined to be the commencement date as defined under ASC 842, Leases. The Company elected the practical expedient which includes all lease costs as a lease component. Monthly payments included in the lease liability are $0.4 adjusted annually for the increase in CPI. The Company used a lease term of 182 months, of which the first two months are rent free, and an incremental borrowing rate of 11.64%. The Mexico Lease contains one five year lease extension option. The Company also has the option to enter into a subsequent 15-year lease agreement on substantially the same terms as the Mexico Lease (the “Subsequent Lease”), including an option to extend the term of the Subsequent Lease for an additional five years. The Subsequent Lease was determined not to be reasonably certain to be exercised as of September 30, 2024. As a result of the Mexico Lease, the Company remeasured the existing lease liability for its Obregon, Mexico facility as its lease option was no longer reasonably certain to be exercised which resulted in a reduction of the right-of-use asset and lease liability of $11.0.
The Company's future lease payments including reasonably assured renewal options under lease agreements are as follows:
| | | | | |
| Operating Leases |
Fiscal 2025 | $ | 22.4 | |
2026 | 19.6 | |
2027 | 16.2 | |
2028 | 13.8 | |
2029 | 8.2 | |
2029 and thereafter | 48.7 | |
Total future minimum lease commitments | 128.9 | |
Less: Imputed Interest | (42.4) | |
Present value of lease liabilities | $ | 86.5 | |
Note 11 - Accounts Receivable Facility
The Company participates in accounts receivable facility programs both in the United States and Japan. These receivable agreements are between the Company, MUFJ Bank, LTD., and the subsidiaries of both parties. Transfers under the accounts receivable repurchase agreements are accounted for as sales of receivables, resulting in the receivables being derecognized from the Consolidated Balance Sheet. The purchaser assumes the credit risk at the time of sale and has the right at any time to assign, transfer, or participate any of its rights under the purchased receivables to another bank or financial institution. The purchase and sale of receivables under these certain accounts receivable repurchase agreements is intended to be an absolute and irrevocable transfer without recourse by the purchaser to the Company for the creditworthiness of any obligor. The Company has considered its performance obligation to collect and service the receivables sold in the United States and Japan. The compensation received is considered acceptable servicing compensation and, as such, the Company does not recognize a servicing asset or liability.
On August 5, 2024, we entered into the Seventh Amendment to that certain Master Accounts Receivable Purchase Agreement between Edgewell Personal Care, LLC and MUFG Bank, LTD., (the “Accounts Receivable Facility”) which amended the pricing index used to determine the purchase price for subject receivables from the Bloomberg Short Term Bank Yield Index (“BSBY”) to Term Secured Overnight Financing Rate (“SOFR”). The applicable margin that is added to the SOFR pricing index specific for each obligor was unchanged. Except as noted above, all other material terms, conditions, obligations, covenants or agreements contained in the Accounts Receivable Facility are unmodified in all respects and continue in full force and effect.
Effective February 7, 2022, we increased the maximum receivables sold facility amount under the Sixth Amendment to Master Accounts Receivable Purchase Agreement to $180.0 from $150.0.
On August 5, 2022, we entered into that certain Master Receivable Assignment Agreement between the Company’s wholly-owned subsidiary Schick Japan K.K. and Concerto Receivables Corporation (the “Purchaser”), Tokyo Branch, a subsidiary of MUFG Bank, LTD. (the "Japan Agreement"). The Japan Agreement allows us to assign third party accounts receivable to the Purchaser and allows for the sale of up to ¥3,000 (approximately $20.0 using the exchange rate as of September 30, 2023) with limits set between individual customers. The terms of the agreement expire one year after the date of execution and will be renewed annually unless either party notifies of its intent not to renew. The assigned receivables will be discounted using the funding rate from the Tokyo Interbank Market plus 1.1%.
Accounts receivable sold under the Accounts Receivable Facility for the years ended September 30, 2024 and 2023 were $1,176.1 and $1,162.7, respectively. The trade receivables sold that remained outstanding under the Accounts Receivable Facility as of September 30, 2024 and 2023 were $88.6 and $82.1, respectively. The net proceeds received were included in both Cash provided by operating activities and Cash used by investing activities on the Condensed Consolidated Statements of Cash Flows. The difference between the carrying amount of the trade receivables sold and the sum of the cash received is recorded as a loss on sale of receivables in Other (income) expense, net in the Consolidated Statements of Earnings and Comprehensive Income. For the years ended September 30, 2024 and 2023, the loss on sale of trade receivables was $6.4 and $6.2, respectively.
Note 12 - Supplemental Balance Sheet
The following table summarizes our current assets and current and non-current liabilities at September 30, 2024 and 2023:
| | | | | | | | | | | |
| September 30, 2024 | | September 30, 2023 |
Other Current Assets | | | |
Prepaid expenses | $ | 76.4 | | | $ | 72.5 | |
Value added tax receivables | 40.0 | | | 43.7 | |
Income taxes receivable | 14.7 | | | 18.9 | |
Other | 9.1 | | | 12.3 | |
Total other current assets | $ | 140.2 | | | $ | 147.4 | |
Other Current Liabilities | | | |
Accrued advertising, sales promotion and allowances | 26.3 | | | 31.5 | |
Accrued trade allowances | 28.7 | | | 29.8 | |
Accrued salaries, vacations and incentive compensation | 78.6 | | | 65.4 | |
Returns reserve | 50.3 | | | 53.5 | |
Accrued interest | 24.7 | | | 25.0 | |
Income taxes payable | 13.6 | | | 11.9 | |
Other | 97.6 | | | 92.4 | |
Total other current liabilities | $ | 319.8 | | | $ | 309.5 | |
Other Liabilities | | | |
Pensions and other retirement benefits | 45.6 | | | 58.2 | |
Other non-current liabilities | 129.4 | | | 121.5 | |
Total other liabilities | $ | 175.0 | | | $ | 179.7 | |
Note 13 - Debt
The detail of long-term debt was as follows:
| | | | | | | | | | | |
| September 30, 2024 | | September 30, 2023 |
Senior notes, fixed interest rate of 5.5%, due 2028 (1) | $ | 750.0 | | | $ | 750.0 | |
Senior notes, fixed interest rate of 4.1%, due 2029 (1) | 500.0 | | | 500.0 | |
Revolving credit facility | 34.0 | | | 122.0 | |
Total long-term debt, including current maturities | 1,284.0 | | | 1,372.0 | |
Less unamortized debt issuance costs and discount (1) | 9.0 | | | 11.3 | |
Total long-term debt | $ | 1,275.0 | | | $ | 1,360.7 | |
(1)At September 30, 2024, the balance for the Senior Notes due 2028 and the Senior Notes due 2029 are reflected net of debt issuance costs of $5.4 and $3.6, respectively. At September 30, 2023, the balance for the Senior Notes due 2028 and the Senior Notes due 2029 are reflected net of debt issuance costs of $6.9 and $4.4, respectively.
At September 30, 2024 and 2023, the Company also had outstanding short-term notes payable with financial institutions with original maturities of less than 90 days of $24.5 and $19.5, respectively, with variable weighted-average interest rates of 3.8% and 3.9%, respectively. These notes were primarily outstanding international borrowings.
U.S. Revolving Credit Facility
On April 2, 2024 (the “Restatement Date”), the Company and certain subsidiaries of the Company entered into a Restatement Agreement (the "Restatement Agreement")we amended our with Bank of America, N.A. as administrative agent and collateral agent ("BofA"), and the several lenders from time to time party thereto (together with BofA, the "Lenders"), which amended and restated the Company’s Credit Agreement, dated as of March 28, 2020 (as previously amended by that certain Amendment No. 1 to Credit Agreement, dated as of February 6, 2023, and as otherwise amended, amended and restated, supplemented or otherwise modified prior to the Restatement Date (the “Credit Facility”).
Pursuant to the Restatement Agreement, all of the $425.0 of revolving facility commitments under the Credit Agreement (the “Existing Revolving Facility Commitments”) were replaced with an equal amount of new revolving facility commitments (the “Replacement Revolving Facility Commitments”, collectively, with the Existing Revolving Facility Commitments, the “Revolving Credit Facility”) having substantially similar terms as the Existing Revolving Facility Commitments, except that the maturity date of the Replacement Revolving Facility Commitments will be the earlier of (i) April 2, 2029, and (ii) (a) March 2, 2028, if the aggregate outstanding amount of the Company’s 5.500% Senior Notes due 2028 is greater than $150.0 as of such date and (b) December 29, 2028, if the aggregate outstanding amount of the Company’s 4.125% Senior Notes due 2029 is greater than $150.0 of as such date, in each case, subject to certain exceptions.
Debt Covenants
The U.S. revolving credit facility discussed above (“Revolving Credit Facility”) governing our outstanding debt at September 30, 2024 contains certain customary representations and warranties, financial covenants, covenants restricting the Company’s ability to take certain actions, affirmative covenants and provisions relating to events of default. Under the terms of the Revolving Credit Facility, the ratio of the Company’s indebtedness to earnings before interest, taxes, depreciation and amortization (“EBITDA”), as defined in the agreement and detailed below, cannot be greater than 4.0 to 1.0, however, there is an exception for acquisition activity. In addition, under the Revolving Credit Facility, the ratio of the Company’s EBITDA, as defined in the credit agreement, to total interest expense must exceed 3.0 to 1. Under the Revolving Credit Facility, EBITDA is defined as net earnings, as adjusted to add-back interest expense, income taxes, depreciation and amortization, all of which are determined in accordance with GAAP. In addition, the credit agreement allows certain non-cash charges such as stock award amortization and asset write-offs including, but not limited to, impairment and accelerated depreciation, and operating expense reductions or synergies to be “added-back” in determining EBITDA for purposes of the indebtedness ratio. Total debt and interest expense are calculated in accordance with GAAP. If the Company fails to comply with these covenants or with other requirements of the Revolving Credit Facility, the lenders may have the right to accelerate the maturity of the debt. Acceleration under the Revolving Credit Facility would trigger cross-defaults on its other borrowings.
As of September 30, 2024, the Company was in compliance with the provisions and covenants associated with the Revolving Credit Facility.
Debt Maturities
Aggregate maturities of long-term debt, including current maturities, at September 30, 2024 were as follows: $750.0 in 2028, and $534.0 in 2029.
Note 14 - Retirement Plans
Pensions and Postretirement Plans
The Company has several defined benefit pension plans covering employees in the U.S. and certain employees in other countries, which are included in the information below. The plans provide retirement benefits based on years of service and earnings. The Company also sponsors or participates in a number of other non-U.S. pension and postretirement arrangements, including various retirement and termination benefit plans, some of which are required by local law or coordinated with government-sponsored plans, which are not significant in the aggregate and, therefore, are not included in the information presented below.
The Company initiated the wind-up of its Canadian defined benefit pension plan (“Canada Plan”) in June 2021. On September 1, 2021, Edgewell Personal Care Canada ULC (“EPC Canada”) as administrator of the Canada Plan entered into a buy-in annuity purchase agreement (“Buy-in Agreement”) with Brookfield Annuity Company (“Brookfield Annuity”) for certain members of the Canada Plan. On January 25, 2023, the Company received approval by the Financial Services Regulatory Authority of Ontario to wind-up the Canada Plan. Upon regulatory approval of the Canada Plan, EPC Canada proceeded with purchasing annuities for the remaining Canada Plan participants and converting the Buy-in Agreement to a buy-out annuity purchase agreement (“Buy-out Agreement”), which was purchased and funded by the Canada Plan on March 31, 2023. The Company was relieved of its defined benefit pension obligation through its irrevocable commitment under the Buy-out Agreement. As of the settlement date, the Company remeasured its assets and its projected benefit obligation associated with the Canada Plan. Upon settlement, the Company derecognized the assets, projected benefit obligation and losses remaining in accumulated other comprehensive loss (“AOCI”) associated with the Canada Plan, which resulted in a loss on settlement of $7.9. The loss was recorded in Other expense (income), net in the Consolidated Statements of Earnings and Comprehensive Income for the fiscal year ended September 30, 2023.
The Company funds its pension plans in compliance with the Employee Retirement Income Security Act of 1974 (“ERISA”) or local funding requirements.
The following tables present the benefit obligation, plan assets, and funded status of the plans:
| | | | | | | | | | | | | | | | | | | | | | | |
| As of September 30, |
| Pension | | Postretirement |
| 2024 | | 2023 | | 2024 | | 2023 |
Change in projected benefit obligation | | | | | | | |
Benefit obligation at beginning of year | $ | 404.9 | | | $ | 439.4 | | | $ | 3.9 | | | $ | 4.1 | |
Service cost | 1.9 | | | 1.9 | | | — | | | — | |
Interest cost | 21.1 | | | 20.6 | | | 0.2 | | | 0.2 | |
Actuarial (loss) gain | 43.1 | | | (12.9) | | | 1.0 | | | (0.1) | |
Benefits paid, net | (28.4) | | | (29.6) | | | (0.2) | | | (0.3) | |
Plan settlements | — | | | (21.9) | | | — | | | — | |
Expenses paid | — | | | — | | | — | | | — | |
Foreign currency exchange rate changes | 5.8 | | | 7.4 | | | — | | | — | |
Projected benefit obligation at end of year | 448.4 | | | 404.9 | | | 4.9 | | | 3.9 | |
Change in plan assets | | | | | | | |
Estimated fair value of plan assets at beginning of year | 363.9 | | | 398.2 | | | — | | | — | |
Actual return on plan assets | 62.8 | | | 8.9 | | | — | | | — | |
Company contributions | 7.9 | | | 0.9 | | | 0.2 | | | 0.3 | |
Plan settlements | — | | | (21.9) | | | — | | | — | |
Benefits paid | (28.4) | | | (29.6) | | | (0.2) | | | (0.3) | |
Expenses paid | — | | | — | | | — | | | — | |
Foreign currency exchange rate changes | 6.1 | | | 8.2 | | | — | | | — | |
Divestiture | — | | | (0.8) | | | — | | | — | |
Estimated fair value of plan assets at end of year | 412.3 | | | 363.9 | | | — | | | — | |
Funded status at end of year | $ | (36.1) | | | $ | (41.0) | | | $ | (4.9) | | | $ | (3.9) | |
The following table presents the amounts recognized in the Consolidated Balance Sheets and Consolidated Statements of Changes in Shareholders’ Equity:
| | | | | | | | | | | | | | | | | | | | | | | |
| As of September 30, |
| Pension | | Postretirement |
| 2024 | | 2023 | | 2024 | | 2023 |
Amounts recognized in the Consolidated Balance Sheets | | | | | | | |
Noncurrent assets | $ | 4.8 | | | $ | 13.5 | | | $ | — | | | $ | — | |
Current liabilities | (0.9) | | | (1.0) | | | (0.3) | | | (0.2) | |
Noncurrent liabilities | (40.0) | | | (53.5) | | | (4.6) | | | (3.7) | |
Net amount recognized | $ | (36.1) | | | $ | (41.0) | | | $ | (4.9) | | | $ | (3.9) | |
Amounts recognized in Accumulated other comprehensive loss | | | | | | | |
Net loss (gain) | $ | 117.5 | | | $ | 119.3 | | | $ | (6.1) | | | $ | (7.3) | |
Prior service credit | — | | | — | | | — | | | — | |
Net amount recognized, pre-tax | $ | 117.5 | | | $ | 119.3 | | | $ | (6.1) | | | $ | (7.3) | |
Pre-tax changes recognized in Other comprehensive income for fiscal 2024 were as follows:
| | | | | | | | | | | |
| Pension | | Post- retirement |
Changes in plan assets and benefit obligations recognized in Other comprehensive income | | | |
Net (gain) loss arising during the year | $ | (0.1) | | | $ | 0.9 | |
Effect of exchange rates | — | | | — | |
Amounts recognized as a component of net periodic benefit cost | | | |
| | | |
Amortization or settlement recognition of net (loss) gain | (1.8) | | | 0.3 | |
Total recognized in Other comprehensive income | $ | (1.9) | | | $ | 1.2 | |
Pension contributions required in fiscal 2025 and beyond represent future pension payments to comply with local funding requirements in the U.S. only. The projected contributions for the U.S. pension plans total $6.5 in fiscal 2025, $7.0 in fiscal 2026, $5.0 in fiscal 2027, $4.5 in fiscal 2028, and $4.2 in fiscal 2029. Estimated contributions beyond fiscal 2029 are not determinable. The Company may also elect to make discretionary contributions.
The Company’s expected future benefit payments are as follows:
| | | | | | | | | | | |
| Pension | | Post- retirement |
Fiscal 2025 | $ | 34.6 | | | $ | 0.2 | |
Fiscal 2026 | 33.9 | | | 0.2 | |
Fiscal 2027 | 33.7 | | | 0.2 | |
Fiscal 2028 | 33.5 | | | 0.3 | |
Fiscal 2029 | 31.8 | | | 0.3 | |
Fiscal 2029 to 2032 | 147.2 | | | 1.5 | |
The accumulated benefit obligation for defined benefit pension plans was $439.0 and $398.1 at September 30, 2024 and 2023, respectively. The following table shows pension plans with an accumulated benefit obligation in excess of plan assets:
| | | | | | | | | | | |
| As of September 30, |
| 2024 | | 2023 |
Projected benefit obligation | $ | 324.3 | | | $ | 309.1 | |
Accumulated benefit obligation | 324.3 | | | 309.1 | |
Estimated fair value of plan assets | 283.4 | | | 254.6 | |
Pension plan assets in the U.S. plan represent 69% of assets in all of the Company’s defined benefit pension plans. Investment policy for the U.S. plan includes a mandate to diversify assets and invest in a variety of asset classes to achieve that goal. The U.S. plan’s assets are currently invested in several funds representing most standard equity and debt security classes. The broad target allocations are: (a) equities, including U.S. and foreign: 44% and (b) debt securities, including U.S. bonds: 56%. Actual allocations at September 30, 2024 approximated these targets. The U.S. plan held no shares of Company common stock at September 30, 2024. Investment objectives are similar for non-U.S. pension arrangements, subject to local regulations.
The following table presents pension and post-retirement expense:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Fiscal Year |
| Pension | | Postretirement |
| 2024 | | 2023 | | 2022 | | 2024 | | 2023 | | 2022 |
Service cost | $ | 1.9 | | | $ | 1.9 | | | $ | 3.8 | | | $ | — | | | $ | — | | | $ | — | |
Interest cost | 21.1 | | | 20.6 | | | 10.2 | | | 0.2 | | | 0.2 | | | 0.2 | |
Expected return on plan assets | (19.5) | | | (21.5) | | | (21.1) | | | — | | | — | | | — | |
Recognized net actuarial loss (gain) | 1.8 | | | 1.7 | | | 6.4 | | | (0.3) | | | (0.3) | | | (0.3) | |
Settlement loss recognized | — | | | 7.9 | | | 1.8 | | | — | | | — | | | — | |
Net periodic benefit cost (credit) | 5.3 | | | 10.6 | | | 1.1 | | | (0.1) | | | (0.1) | | | (0.1) | |
The service cost component of the net periodic cost associated with the Company’s retirement plans is recorded to Cost of products sold and SG&A in the Consolidated Statements of Earnings and Comprehensive Income. The remaining net periodic cost is recorded to Other expense (income), net in the Consolidated Statements of Earnings and Comprehensive Income.
The Company utilized the spot discount rate approach, which applies the specific spot rates along the yield curve used in the determination of the benefit obligations to the relevant cash flows.
The following table presents assumptions, which reflect weighted-averages for the component plans, used in determining the above information:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Fiscal Year |
| Pension | | Postretirement |
| 2024 | | 2023 | | 2022 | | 2024 | | 2023 | | 2022 |
Plan obligations: | | | | | | | | | | | |
Discount rate | 4.5 | % | | 5.5 | % | | 5.1 | % | | 4.7 | % | | 5.6 | % | | 5.1 | % |
Compensation increase rate | 2.5 | % | | 2.5 | % | | 2.5 | % | | 4.0 | % | | 4.0 | % | | 4.0 | % |
Net periodic benefit cost: | | | | | | | | | | | |
Discount rate | 5.5 | % | | 5.1 | % | | 2.3 | % | | 5.6 | % | | 5.1 | % | | 3.5 | % |
Expected long-term rate of return on plan assets | 4.8 | % | | 4.9 | % | | 4.2 | % | | N/A | | N/A | | N/A |
Compensation increase rate | 2.5 | % | | 2.5 | % | | 2.5 | % | | 4.0 | % | | 4.0 | % | | 4.0 | % |
Cash balance interest credit rate | 4.1 | % | | 4.2 | % | | 3.3 | % | | N/A | | N/A | | N/A |
The expected return on plan assets was determined based on historical and expected future returns of the various asset classes, using the target allocations described above.
The following table sets forth the estimated fair value of the Company’s pension assets segregated by level within the estimated fair value hierarchy. Refer to Note 18 of Notes to Consolidated Financial Statements for further discussion on the estimated fair value hierarchy and estimated fair value principles.
| | | | | | | | | | | | | | | | | |
| September 30, 2024 |
Pension assets at estimated fair value | Level 1 | | Level 2 | | Total |
Equity | | | | | |
U.S. equity | $ | 26.9 | | | $ | — | | | $ | 26.9 | |
International equity | 45.5 | | | — | | | 45.5 | |
Debt | | | | | |
U.S. government | — | | | — | | | — | |
Other government | — | | | — | | | — | |
Corporate | 83.4 | | | — | | | 83.4 | |
Cash and cash equivalents | 4.8 | | | — | | | 4.8 | |
Other | — | | | — | | | — | |
Total, excluding investments valued at net asset value (“NAV”) | $ | 160.6 | | | $ | — | | | $ | 160.6 | |
Investments valued at NAV | | | | | 251.7 | |
Total | $ | 160.6 | | | $ | — | | | $ | 412.3 | |
| | | | | | | | | | | | | | | | | |
| September 30, 2023 |
Pension assets at estimated fair value | Level 1 | | Level 2 | | Total |
Equity | | | | | |
U.S. equity | $ | 22.7 | | | $ | — | | | $ | 22.7 | |
International equity | 54.4 | | | — | | | 54.4 | |
Debt | | | | | |
U.S. government | — | | | — | | | — | |
Other government | — | | | — | | | — | |
Corporate | 54.9 | | | — | | | 54.9 | |
Cash and cash equivalents | 3.0 | | | — | | | 3.0 | |
Other | — | | | — | | | — | |
Total, excluding investments valued at NAV | $ | 135.0 | | | $ | — | | | $ | 135.0 | |
Investments valued at NAV | | | | | 228.9 | |
Total | $ | 135.0 | | | $ | — | | | $ | 363.9 | |
The following table sets forth the estimated fair value of the Company’s pension assets valued at NAV:
| | | | | | | | | | | |
| As of September 30, |
| 2024 | | 2023 |
Pension assets valued at NAV estimated at fair value | | | |
Equity | | | |
U.S. equity | $ | 53.0 | | | $ | 48.9 | |
International equity | 22.5 | | | 21.4 | |
Debt | | | |
U.S. government | 64.9 | | 158.6 | |
Corporate | 111.3 | | | — | |
Total investments valued at NAV | $ | 251.7 | | | $ | 228.9 | |
There were no Level 3 pension assets as of September 30, 2024 and 2023.
The Company had no post-retirement plan assets as of September 30, 2024 and 2023.
The Company’s investment objective for defined benefit retirement plan assets is to satisfy its current and future pension benefit obligations. The investment philosophy is to achieve this objective through diversification of the retirement plan assets with the goal of earning a suitable return with an appropriate level of risk while maintaining adequate liquidity to distribute benefit payments. The diversified asset allocation includes equity positions as well as fixed income investments. The increased volatility associated with equities is offset with higher expected returns, while long duration fixed income investments help dampen the volatility of the overall portfolio. Risk exposure is controlled by re-balancing the retirement plan assets back to target allocations, as needed. Investment firms managing retirement plan assets carry out investment policy within their stated guidelines. Investment performance is monitored against benchmark indices, which reflect the policy and target allocation of the retirement plan assets.
Defined Contribution Plan
The Company sponsors a defined contribution plan, which extends participation eligibility to the vast majority of U.S. employees. Effective January 1, 2014, the Company matches 100% of participants’ before-tax or Roth contributions up to 6% of eligible compensation. Amounts charged to expense during fiscal 2024, 2023, and 2022 were $11.3, $11.3, and $10.4, respectively, and are reflected in SG&A and Cost of products sold in the Consolidated Statements of Earnings and Comprehensive Income.
Note 15 - Share-Based Payments
As of September 30, 2024, the Company had three share-based compensation plans: the Second Amended and Restated 2018 Stock Incentive Plan (the “Second A&R 2018 Plan”), the Second Amended and Restated 2009 Incentive Stock Plan (the “2009 Plan”) and the 2000 Incentive Stock Plan (the “2000 Plan”). The 2000 Plan was superseded by the 2009 Plan, which was then superseded by the 2018 Stock Incentive Plan, which was then superseded by the Second Amended and Restated 2018 Stock Incentive Plan. New awards granted after January 2024 are issued under the Second A&R 2018 Plan. The Second A&R 2018 Plan provides for the award of performance restricted share equivalents (“PRSEs”), Restricted share equivalents (“RSEs”), or Share Options to purchase the Company’s common stock to directors, officers and employees of the Company. The maximum number of shares authorized for issuance under the 2018 Plan is 17.9, of which 3.4 were available for future awards as of September 30, 2024.
Share options are granted at the market price on the grant date and generally vest ratably over three years. These awards typically have a maximum term of ten years. PRSEs and RSEs may also be granted. Option shares and prices, and PRSEs and RSEs, are adjusted in conjunction with stock splits and other recapitalizations, including our 2015 separation from Energizer, so that the holder is in the same economic position before and after these equity transactions.
The Company uses the straight-line method of recognizing compensation cost. Total compensation costs charged against earnings before income taxes for the Company’s share-based compensation arrangements were $26.5, $27.5 and $23.9 for fiscal 2024, 2023 and 2022, respectively, and were recorded in SG&A. The total income tax benefit recognized for share-based compensation arrangements was $6.3, $6.6 and $5.7, for fiscal 2024, 2023 and 2022, respectively. Restricted stock issuance and shares issued for share option exercises under the Company’s share-based compensation programs are generally issued from treasury shares.
Share Options
The following table summarizes Share Option activity during fiscal 2024:
| | | | | | | | | | | | | | | | | | | | | | | |
| Shares | | Weighted-Average Exercise Price | | Weighted-Average Remaining Contractual Term (in years) | | Aggregate Intrinsic Value |
Outstanding as of October 1, 2023 | 1.2 | | | $ | 46.88 | | | | | |
Granted | 0.1 | | | 34.22 | | | | | |
Canceled and Expired | (0.2) | | | 86.72 | | | | | |
Exercised | — | | | — | | | | | |
Outstanding as of September 30, 2024 | 1.1 | | | $ | 42.93 | | | 6.1 | | $ | 1.2 | |
| | | | | | | |
Vested and unvested expected to vest as of September 30, 2024 | 1.1 | | | $ | 42.93 | | | 6.1 | | $ | 1.2 | |
Exercisable as of September 30, 2024 | 0.8 | | | $ | 45.22 | | | | | |
An immaterial number of share options were exercised in fiscal 2024, 2023 and 2022.
The Company estimates the grant-date fair value of share option awards using the Black-Scholes option pricing model. The expected volatility is determined based on historical volatility. The Company utilizes the simplified method in estimating the share option life as the Company does not have sufficient historical share option experience to estimate the share option life. During fiscal 2024 and 2023, the Company granted non-qualified share option awards to certain executives and employees of 0.1 and 0.1, respectively, with a grant-date fair value of $2.1 and $2.2, respectively. The following table presents the Company’s weighted average fair value per option and the assumptions utilized in the Black-Scholes option pricing model:
| | | | | | | | | | | |
| 2024 | | 2023 |
Weighted-average fair value per share option | $ | 13.48 | | | $ | 15.22 | |
Expected volatility | 41.0 | % | | 40.0 | % |
Risk-free interest rate | 4.67 | % | | 3.85 | % |
Expected share option life (in years) | 6.0 | | 6.0 |
Dividend yield | 1.75 | % | | 1.51 | % |
As of September 30, 2024, there was an estimated $2.5 of total unrecognized compensation costs related to share option awards, which will be recognized over a weighted-average period of 0.7 years.
Restricted Share Equivalents
The following table summarizes RSE award activity during fiscal 2024:
| | | | | | | | | | | |
| Shares | | Weighted-Average Grant Date Estimated Fair Value |
Non-vested at October 1, 2023 | 0.9 | | | $ | 39.74 | |
Granted | 0.5 | | | 34.54 | |
Vested | (0.4) | | | 38.55 | |
Canceled | — | | | — | |
Non-vested at September 30, 2024 | 1.0 | | | 37.62 | |
The estimated fair value of the award is determined using the closing share price of the Company’s common stock on the date of grant.
As of September 30, 2024, there was an estimated $22.5 of total unrecognized compensation costs related to RSEs, which will be recognized over a weighted-average period of 1.0 year. The weighted-average estimated fair value per RSE granted in fiscal
2024, 2023 and 2022 was $34.54, $40.17, and $42.49, respectively. The estimated fair value of RSEs vested in fiscal 2024, 2023 and 2022 was $15.6, $20.2, and $15.4, respectively.
Performance Restricted Share Equivalents
The following table summarizes PRSE award activity during fiscal 2024:
| | | | | | | | | | | |
| Shares | | Weighted-Average Grant Date Estimated Fair Value |
Non-vested at October 1, 2023 | 0.4 | | | $ | 60.56 | |
Granted | 0.2 | | | 45.96 | |
Vested | (0.1) | | | 56.53 | |
Canceled | — | | | — | |
Non-vested at September 30, 2024 | 0.5 | | | 55.06 | |
As of September 30, 2024, there was an estimated $10.1 of total unrecognized compensation costs related to PRSEs, which will be recognized over a weighted-average period of 1.3 years. The weighted-average estimated fair value per PRSE granted in fiscal 2024, 2023 and 2022 was $45.96, $58.55, and $56.53, respectively. The estimated fair value of PRSEs vested in fiscal 2024 was $4.8.
For PRSE awards granted subsequent to fiscal 2021, awards will vest by comparing the Company’s TSR during a certain three year period to the respective TSRs of companies in a selected performance peer group. Based upon the Company’s ranking in its performance peer group, a recipient of the PRSE award may earn a total award ranging from 0% to 200% of the target award. The fair value of each PRSE was estimated on the grant date using a Monte Carlo simulation. The assumptions for PRSE awards during the years ended September 30, 2024 and 2023 are summarized in the following table.
| | | | | | | | | | | |
| 2024 | | 2023 |
Expected term (in years) | 3.0 | | 3.0 |
Expected stock price volatility | 31.8 | % | | 48.2 | % |
Risk-free interest rate | 4.83 | % | | 4.14 | % |
Fair value (per award granted) | 45.96 | | 58.55 |
Note 16 - Shareholders’ Equity
At September 30, 2024, there were 300.0 shares of the Company’s common stock authorized, of which 3.4 shares were reserved for outstanding awards under the 2018, 2009 and 2000 Plans. The Company’s Amended and Restated Articles of Incorporation authorize it to issue up to 10.0 shares of $0.01 par value preferred stock. As of September 30, 2024, there were no shares of preferred stock issued or outstanding.
Share Repurchases
During fiscal 2024, the Company repurchased 1.6 shares of common stock under the January 2018 Board share repurchase authorization for $58.5 and has 3.0 shares of its common stock available for repurchase in the future under the Board’s authorization. Future share repurchases, if any, would be made in the open market, privately negotiated transactions, or otherwise, in such amounts and at such times as we deem appropriate based upon prevailing market conditions, business needs, and other factors. Additionally, 0.2 shares were purchased related to the surrender of shares of common stock to satisfy tax withholding obligations in connection with the vesting of RSEs.
Since September 30, 2024, the Company repurchased 0.2 shares of common stock for $7.4 under the share repurchase Board authorization from January 2018 which allows the repurchase of up to 10.0 shares. There are 3.0 common shares remaining available to be purchased.
Dividends
The following is a summary of cash dividends paid and declared per share on the Company’s Common Stock during the year ended September 30, 2024:
| | | | | | | | | | | | | | | | | | | | |
Date Declared | | Record Date | | Payable Date | | Amount Per Share |
August 1, 2023 | | September 7, 2023 | | October 4, 2023 | | $ | 0.15 | |
November 2, 2023 | | December 6, 2023 | | January 4, 2024 | | $ | 0.15 | |
February 1, 2024 | | March 7, 2024 | | April 4, 2024 | | $ | 0.15 | |
May 8, 2024 | | June 6, 2024 | | July 9, 2024 | | $ | 0.15 | |
August 6, 2024 | | September 4, 2024 | | October 3, 2024 | | $ | 0.15 | |
| | | | | | |
On October 31, 2024, the Board declared a quarterly cash dividend of $0.15 per common share for the fourth fiscal quarter of 2024. The dividend will be paid on January 8, 2025 to shareholders of record as the close of business on December 3, 2024.
Dividends declared during fiscal 2024 totaled $30.6. Payments made for dividends during fiscal 2024 totaled $30.7.
Note 17 - Accumulated Other Comprehensive Loss
The following table presents the changes in accumulated other comprehensive loss (“AOCI”), net of tax, by component:
| | | | | | | | | | | | | | | | | | | | | | | |
| Foreign Currency Translation Adjustments | | Pension and Post-retirement Activity | | Hedging Activity | | Total |
Balance at October 1, 2022 | $ | (131.2) | | | $ | (92.6) | | | $ | 7.7 | | | $ | (216.1) | |
OCI before reclassifications (1) | 44.3 | | | (0.3) | | | 0.7 | | | 44.7 | |
Reclassifications to earnings | — | | | 6.9 | | | (5.5) | | | 1.4 | |
Balance at September 30, 2023 | (86.9) | | | (86.0) | | | 2.9 | | | (170.0) | |
OCI before reclassifications (1) | 18.6 | | | 0.1 | | | (0.6) | | | 18.1 | |
Reclassifications to earnings | — | | | 1.1 | | | (4.0) | | | (2.9) | |
Balance at September 30, 2024 | $ | (68.3) | | | $ | (84.8) | | | $ | (1.7) | | | $ | (154.8) | |
(1)OCI is defined as other comprehensive income.
The following table presents the reclassifications out of AOCI:
| | | | | | | | | | | | | | | | | | | | |
| | Fiscal Year | | |
Details of AOCI Components | | 2024 | | 2023 | | Affected Line Item in the Consolidated Statement of Earnings |
Gain on cash flow hedges | | | | | | |
Foreign exchange contracts | | $ | 5.9 | | | $ | 8.0 | | | Other expense (income), net |
Income tax expense | | 1.9 | | | 2.5 | | | Income tax provision |
| | $ | 4.0 | | | $ | 5.5 | | | |
| | | | | | |
Amortization of defined benefit pension and postretirement items | | | | | | |
| | | | | | |
Actuarial losses (1) | | (1.5) | | | (1.4) | | | Other expense (income), net |
Defined benefit settlement loss (1) | | — | | | (7.9) | | | Other expense (income), net |
Income tax benefit | | (0.4) | | | (2.4) | | | Income tax provision |
| | $ | (1.1) | | | $ | (6.9) | | | |
| | | | | | |
Total reclassifications for the period | | $ | 2.9 | | | $ | (1.4) | | | |
(1)These AOCI components are included in the computation of net periodic benefit cost. See Note 14 of Notes to Consolidated Financial Statements.
Note 18 - Financial Instruments and Risk Management
In the course of ordinary business, the Company enters into contractual arrangements (also referred to as derivatives) to reduce its exposure to foreign currency. The Company has master netting agreements with all of its counterparties that allow for the settlement of contracts in an asset position with contracts in a liability position in the event of default. The Company manages counterparty risk through the utilization of investment grade commercial banks, diversification of counterparties, and its counterparty netting arrangements. The section below outlines the types of derivatives that existed at September 30, 2024 and 2023, respectively, as well as the Company’s objectives and strategies for holding derivative instruments.
Foreign Currency Risk
A significant share of the Company’s sales is tied to currencies other than the U.S. dollar, the Company’s reporting currency. As such, a weakening of currencies relative to the U.S. dollar can have a negative impact to reported earnings. Conversely, strengthening of currencies relative to the U.S. dollar can improve reported results. The primary currencies to which the Company is exposed include the euro, the Japanese yen, the British pound, the Canadian dollar and the Australian dollar.
Additionally, the Company’s foreign subsidiaries enter into internal and external transactions that create non-functional currency balance sheet positions at the foreign subsidiary level. These exposures are generally the result of intercompany purchases, intercompany loans and, to a lesser extent, external purchases, and are revalued in the foreign subsidiary’s local currency at the end of each period. Changes in the value of the non-functional currency balance sheet positions in relation to the foreign subsidiary’s local currency results in an exchange gain or loss recorded in Other expense (income), net in the Consolidated Statements of Earnings and Comprehensive Income. The primary currency to which the Company’s foreign subsidiaries are exposed is the U.S. dollar.
Interest Rate Risk
The Company has interest rate risk with respect to interest expense on variable rate debt. At September 30, 2024, the Company had $34.0 of variable rate debt outstanding, which consisted primarily of outstanding borrowings under the Revolving Credit Facility in the U.S.
Other Risks
Customer Concentration. Financial instruments that potentially subject the Company to concentrations of credit risk primarily consist of accounts receivable. The Company generally does not require collateral from customers. The Company’s largest customer, Walmart Inc. and its affiliates (collectively, “Walmart”), accounted for approximately 17.2% of consolidated net sales in fiscal 2024. No other customer accounted for more than 10% of the Company’s consolidated net sales. Purchases by Walmart included products from all of the Company’s segments. Additionally, in fiscal 2024, Target Corporation represented approximately 9.5% of consolidated net sales for the Sun and Skin Care segment and 9.8% of consolidated net sales for the Feminine Care segment, respectively.
Product Concentration. Within the Wet Shave segment, the Company’s razor and blades represented 49.3%, 49.0% and 51.1% of consolidated net sales during fiscal 2024, 2023 and 2022, respectively, and within the Sun and Skin Care segment, sun care products represented 21.5%, 20.0%, and 18.5% of consolidated net sales during each of fiscal 2024, 2023 and 2022.
Cash Flow Hedges
At September 30, 2024, the Company maintained a cash flow hedging program related to foreign currency risk. These derivative instruments have a high correlation to the underlying exposure being hedged and have been deemed highly effective by the Company for accounting purposes in offsetting the associated risk.
The Company entered into a series of forward currency contracts to hedge cash flow uncertainty associated with currency fluctuations. These transactions are accounted for as cash flow hedges. The Company had unrealized pre-tax losses of $2.4 and gains of $4.4 at September 30, 2024 and 2023, respectively, on these forward currency contracts, that are accounted for as cash flow hedges included in AOCI. Assuming foreign exchange rates versus the U.S. dollar remain at September 30, 2024 levels over the next 12 months, the majority of the pre-tax loss included in AOCI at September 30, 2024 is expected to be included in Other expense (income), net in the Consolidated Statements of Earnings and Comprehensive Income. Contract maturities for these hedges extend into fiscal year 2026. At September 30, 2024, there were 64 open foreign currency contracts with a total notional value of $106.5.
Derivatives not Designated as Hedges
The Company has entered into foreign currency derivative contracts, which are not designated as cash flow hedges for accounting purposes to hedge balance sheet exposures and, thus, are not subject to significant market risk. The change in estimated fair value of the foreign currency contracts resulted in gains of $0.4, $3.0, and $8.2 for fiscal 2024, 2023, and 2022, respectively, which were recorded in Other expense (income), net in the Consolidated Statements of Earnings and Comprehensive Income. At September 30, 2024, there was one open foreign currency derivative contract not designated as a cash flow hedge with a total notional value of $9.0.
The following table provides estimated fair values of derivative instruments:
| | | | | | | | | | | |
| Fair Value of (Liability) Asset (1) |
| September 30, 2024 | | September 30, 2023 |
Derivatives designated as cash flow hedging relationships: | | | |
Foreign currency contracts | $ | (2.4) | | | $ | 4.4 | |
Derivatives not designated as cash flow hedging relationships: | | | |
Foreign currency contracts | $ | 0.1 | | | $ | 0.9 | |
(1)All derivative assets are presented in Other current assets or Other assets. All derivative liabilities are presented in Other current liabilities or Other liabilities.
The following table provides the amounts of gains and losses on derivative instruments:
| | | | | | | | | | | | | | | | | |
| Fiscal Year |
| 2024 | | 2023 | | 2022 |
Derivatives designated as cash flow hedging relationships: | | | | | |
Foreign currency contracts | | | | | |
(Loss) gain recognized in OCI (1) | $ | (0.8) | | | $ | 1.1 | | | $ | 19.2 | |
Gain reclassified from AOCI into income (effective portion) (1) (2) | 5.9 | | | 8.0 | | | 11.2 | |
Derivatives not designated as cash flow hedging relationships: | | | | | |
Foreign currency contracts | | | | | |
Gain recognized in income (2) | $ | 0.4 | | | $ | 3.0 | | | $ | 8.2 | |
(1)Each of these derivative instruments had a high correlation to the underlying exposure being hedged for the periods indicated and had been deemed highly effective in offsetting associated risk.
(2)Gain (loss) was recorded in Other expense (income), net.
The following table provides financial assets and liabilities for balance sheet offsetting:
| | | | | | | | | | | | | | | | | | | | | | | |
| As of September 30, 2024 | | As of September 30, 2023 |
| Assets (1) | | Liabilities (2) | | Assets (1) | | Liabilities (2) |
Foreign currency contracts | | | | | | | |
Gross amounts of recognized assets (liabilities) | $ | 0.1 | | | $ | (2.7) | | | $ | 6.1 | | | $ | (0.7) | |
Gross amounts offset in the balance sheet | — | | | 0.3 | | | (0.2) | | | 0.4 | |
Net amounts of assets (liabilities) presented in the balance sheet | $ | 0.1 | | | $ | (2.4) | | | $ | 5.9 | | | $ | (0.3) | |
(1)All derivative assets are presented in Other current assets or Other assets.
(2)All derivative liabilities are presented in Other current liabilities or Other liabilities.
Fair Value Hierarchy
Accounting guidance on fair value measurements for certain financial assets and liabilities requires that assets and liabilities carried at fair value be classified in one of the following three categories:
Level 1: Quoted market prices in active markets for identical assets or liabilities.
Level 2: Observable market based inputs or unobservable inputs that are corroborated by market data.
Level 3: Unobservable inputs reflecting the reporting entity’s own assumptions or external inputs from inactive markets.
Under the fair value accounting guidance hierarchy, an entity is required to maximize the use of quoted market prices and minimize the use of unobservable inputs. The following table sets forth the Company’s financial assets and liabilities, which are carried at fair value, that are measured on a recurring basis during the period, all of which are classified as Level 2 within the fair value hierarchy:
| | | | | | | | | | | |
| As of September 30, |
| 2024 | | 2023 |
(Liabilities) Assets at estimated fair value: | | | |
Deferred compensation | $ | (21.1) | | | $ | (19.4) | |
Derivatives - foreign currency contracts | (2.3) | | | 5.6 | |
Net liabilities at estimated fair value | $ | (23.4) | | | $ | (13.8) | |
At September 30, 2024 and 2023, the Company had no Level 1 or Level 3 financial assets or liabilities, other than pension plan assets which contained certain assets classified as Level 1. Refer to Note 14 of Notes to Consolidated Financial Statements for the fair value hierarchy of the pension plan assets.
At September 30, 2024 and 2023, the fair market value of fixed rate long-term debt was $1,180.0 and $1,028.6, respectively, compared to its carrying value of $1,250.0 in each period. The estimated fair value of the fixed-rate long-term debt is estimated using yields obtained from independent pricing sources for similar types of borrowing arrangements. There was no variable rate debt excluding revolving credit facilities as of September 30, 2024. The estimated fair values of long-term debt, excluding the Revolving Credit Facility has been determined based on Level 2 inputs.
Due to the nature of cash and cash equivalents and short-term borrowings, including notes payable, carrying amounts on the balance sheets approximate fair value. Additionally, the carrying amount of the Revolving Credit Facility, which are classified as long-term debt on the balance sheet, approximate fair value due to the revolving nature of the balances. The estimated fair value of cash and cash equivalents, short-term borrowings and the Revolving Credit Facility have been determined based on Level 2 inputs.
As of September 30, 2024, the estimated fair value of foreign currency contracts is the amount that the Company would receive or pay to terminate the contracts, considering first the quoted market prices of comparable agreements or, in the absence of quoted market prices, factors such as interest rates, currency exchange rates and remaining maturities. The estimated fair value of the deferred compensation liability is determined based upon the quoted market prices of the investment options that are offered under the plan.
Note 19 - Commitments and Contingencies
Legal Proceedings
During the year ended September 30, 2024, the Company settled legal matters for certain class action advertising claims which resulted in a loss of $3.9. This was included in SG&A in the Consolidated Statements of Earnings and Comprehensive Income.
During the year ended September 30, 2023, the Company settled a legal matter which resulted in a gain of $4.9 related to an intellectual property claim against a third party. This was included in SG&A in the Consolidated Statements of Earnings and Comprehensive Income. The Company received payment for the intellectual property claim settlement in fiscal 2023.
Additionally, during the year ended September 30, 2023, the Company received a favorable court ruling regarding an international VAT matter, which the plaintiff has no ability to appeal. As the Company had previously recorded an accrual for this matter, based on its best estimate of the facts and circumstances at that time, the result of the favorable court ruling was a release of the reserve established which resulted in a gain of $2.2. This was included in SG&A in the Consolidated Statements of Earnings and Comprehensive Income.
During the year ended September 30, 2022, the Company settled certain legal matters which resulted in a gain of $7.5 related to intellectual property claims against a third party. This was included in SG&A in the Consolidated Statements of Earnings and Comprehensive Income. The Company received payment for the settlement in fiscal 2022.
The Company and its subsidiaries are subject to a number of legal proceedings in various jurisdictions arising out of its operations during the ordinary course of business. Many of these legal matters are in preliminary stages and involve complex issues of law and fact and may proceed for protracted periods of time. The amount of liability, if any, from these proceedings cannot be determined with certainty. The Company reviews its legal proceedings and claims, regulatory reviews and inspections and other legal proceedings on an ongoing basis and follows appropriate accounting guidance when making accrual and disclosure decisions. The Company establishes accruals for those contingencies when the incurrence of a loss is probable and can be reasonably estimated and discloses the amount accrued and the amount of a reasonably possible loss in excess of the amount accrued if such disclosure is necessary for its financial statements to not be misleading. The Company does not record liabilities when the likelihood that the liability has been incurred is probable, but the amount cannot be reasonably estimated. Based upon present information, the Company believes that its liability, if any, arising from such pending legal proceedings, asserted legal claims, and known potential legal claims which are likely to be asserted, is not reasonably likely to be material to its financial position, results of operations or cash flows, when taking into account established accruals for estimated liabilities.
Government Regulation and Environmental Matters
The operations of the Company are subject to various federal, state, local, and foreign laws and regulations intended to protect the public health and environment.
Contamination has been identified at certain of the Company’s current and former facilities, as well as third-party waste disposal sites, and the Company is conducting investigation and remediation activities in relation to such properties. In connection with certain sites, the Company has received notices from the U.S. Environmental Protection Agency, state agencies and private parties, that it has been identified as a potentially responsible party (“PRP”) under the Comprehensive Environmental Response, Compensation and Liability Act of 1980 (“CERCLA”), and may be required to share in the cost of cleanup with respect to a number of federal “Superfund” sites. The Company may also be required to share in the cost of cleanup with respect to state-designated sites, and certain international locations, as well as any of its own properties.
Accrued environmental costs at September 30, 2024 and 2023 were $7.9 and $9.3, respectively, and were recorded in Other Current Liabilities and Other Liabilities within the Consolidated Balance Sheets. The amount of the Company’s ultimate liability in connection with those sites may depend on many factors, including the volume and toxicity of material contributed to the site, the number of other PRPs and their financial viability, and the remediation methods and technology to be used. Total environmental capital expenditures and operating expenses are not expected to have a material effect on the Company’s total capital and operating expenditures, cash flows, earnings or competitive position. Current environmental spending estimates may be modified as a result of changes in the Company’s plans or its understanding of the underlying facts, changes in legal requirements, including any requirements related to global climate change, or other factors.
Many European countries, as well as the European Union, have been very active in adopting and enforcing environmental regulations. As such, it is possible that new regulations may increase the risk and expense of doing business in such countries.
Certain of the Company’s products are subject to regulation under the U.S. Federal Food, Drug and Cosmetic Act and are regulated by the U.S. Food and Drug Administration.
Note 20 - Segment and Geographical Data
Segment performance is evaluated based on segment profit, excluding certain U.S. GAAP items that management does not believe are indicative of ongoing operating performance due to their unusual or non-recurring nature and which may have a disproportionate positive or negative impact on the Company’s financial results in any particular period. Financial items, such as interest income and expense, are managed on a global basis at the corporate level and therefore are excluded from segment profit. The exclusion of such charges from segment results reflects management’s view on how management monitors and evaluates segment operating performance, generates future operating plans and makes strategic decisions regarding the allocation of capital. Refer to Note 1 of Notes to Consolidated Financial Statements, for further discussion.
The Company’s operating model includes some shared business functions across the segments, including product warehousing and distribution, transaction processing functions and, in most cases, a combined sales force and management teams. The Company applies a fully allocated cost basis, in which shared business functions are allocated among the segments. Such allocations are estimates and do not represent the costs of such services if performed on a stand-alone basis.
Segment net sales and profitability are presented below:
| | | | | | | | | | | | | | | | | |
| Fiscal Year |
| 2024 | | 2023 | | 2022 |
Net Sales | | | | | |
Wet Shave | $ | 1,229.3 | | | $ | 1,230.9 | | | $ | 1,242.5 | |
Sun and Skin Care | 740.8 | | | 705.5 | | | 638.5 | |
Feminine Care | 283.6 | | | 315.2 | | | 290.7 | |
| | | | | |
Total net sales | $ | 2,253.7 | | | $ | 2,251.6 | | | $ | 2,171.7 | |
| | | | | |
Segment Profit | | | | | |
Wet Shave | $ | 203.9 | | | $ | 158.3 | | | $ | 174.5 | |
Sun and Skin Care | 131.3 | | | 137.4 | | | 108.8 | |
Feminine Care | 28.8 | | | 49.7 | | | 31.5 | |
| | | | | |
Total segment profit | 364.0 | | | 345.4 | | | 314.8 | |
| | | | | |
General corporate and other expenses | (65.7) | | | (68.7) | | | (54.0) | |
Restructuring and repositioning expenses (1) | (36.0) | | | (17.1) | | | (16.2) | |
Acquisition and integration costs (2) | (6.1) | | | (7.5) | | | (9.9) | |
SKU rationalization (3) | — | | | 1.7 | | | (22.5) | |
Sun Care reformulation (4) | (4.4) | | | (1.9) | | | (4.6) | |
Wet Ones manufacturing plant fire (5) | (12.2) | | | — | | | — | |
Legal matters (6) | (3.9) | | | 6.3 | | | 7.5 | |
Loss on investment (7) | (3.1) | | | — | | | — | |
VAT settlement costs (8) | — | | | — | | | (3.4) | |
Pension settlement expense (9) | — | | | (7.9) | | | (1.8) | |
| | | | | |
Other project costs (10) | (5.3) | | | (0.4) | | | — | |
Amortization of intangibles | (31.1) | | | (30.8) | | | (29.4) | |
Interest and other expense, net | (75.3) | | | (71.4) | | | (56.4) | |
Total earnings before income taxes | $ | 120.9 | | | $ | 147.7 | | | $ | 124.1 | |
| | | | | |
Depreciation and amortization | | | | | |
Wet Shave | $ | 35.9 | | | $ | 37.1 | | | $ | 36.4 | |
Sun and Skin Care | 14.1 | | | 15.1 | | | 15.4 | |
Feminine Care | 6.8 | | | 8.4 | | | 8.7 | |
Total segment depreciation and amortization | 56.8 | | | 60.6 | | | 60.5 | |
Corporate | 31.2 | | | 30.8 | | | 29.4 | |
Total depreciation and amortization | $ | 88.0 | | | $ | 91.4 | | | $ | 89.9 | |
| | | | | | | | | | | | | | | | | |
| Fiscal Year |
| 2024 | | 2023 | | 2022 |
Total Assets | | | | | |
Wet Shave | $ | 724.5 | | | $ | 724.1 | | | |
Sun and Skin Care | 314.4 | | | 316.1 | | | |
Feminine Care | 176.2 | | | 163.2 | | | |
Total segment assets | 1,215.1 | | | 1,203.4 | | | |
Corporate (11) | 228.7 | | | 232.1 | | | |
Goodwill and other intangible assets, net | 2,287.1 | | | 2,305.2 | | | |
Total assets | $ | 3,730.9 | | | $ | 3,740.7 | | | |
| | | | | |
Capital Expenditures | | | | | |
Wet Shave | $ | 33.3 | | | $ | 31.2 | | | $ | 36.1 | |
Sun and Skin Care | 16.0 | | | 12.2 | | | 12.4 | |
Feminine Care | 7.2 | | | 6.1 | | | 7.9 | |
| | | | | |
Total capital expenditures | $ | 56.5 | | | $ | 49.5 | | | $ | 56.4 | |
(1)Includes Restructuring and repositioning expenses of nil, $0.2 and $0.1 included within COGS and $0.1, $0.3 and $0.8 within SG&A for fiscal 2024, 2023, and 2022, respectively, related to actions to strengthen our operating model.
(2)Includes COGS of $3.3, nil, and $0.8 for fiscal 2024, 2023, and 2022, respectively and SG&A of $2.8, $7.5, and $9.1 for fiscal 2024, 2023, and 2022, respectively, related to costs associated with the acquisition of Billie, Inc. on November 29, 2021.
(3)In fiscal 2022, we recorded a charge of $22.5 in COGS for the write-off of certain Wet Ones SKUs and related contract termination charges. In fiscal 2023, we released a reserve of $1.7 related to certain accrued expenses associated with the write-off of inventory related to these SKUs. Wet Ones products are included within the Sun and Skin Care segment.
(4)Includes pre-tax research and development (“R&D”) costs of $4.4, $3.3 and nil for fiscal 2024, 2023 and 2022 related to the reformulation, recall, and destruction of certain Sun Care products. In fiscal 2023, we released a reserve of $1.4 related to certain accrued expenses associated with the recall and destruction of certain Sun Care products, within COGS. In fiscal 2022, we recorded costs of $3.5 related to the reformulation, recall, and destruction of certain Sun Care products within COGS.
(5)On December 1, 2023, a fire occurred at our Wet Ones manufacturing plant in Sidney, Ohio. There were no injuries reported and damage was limited to a single manufacturing process. As a consequence of the fire damage, there was a partial shutdown of the operations that manufacture Wet Ones raw materials. In fiscal 2024, the Company incurred $12.2, in costs related to incremental material charges, labor and absorption as a result of the fire, within COGS.
(6)Includes pre-tax SG&A of $3.9 for fiscal 2024 for the settlement of certain legal matters. Includes pre-tax income in SG&A of $$6.3, net of other costs of $0.8, in fiscal 2023 related to the favorable resolution of legal matters.
(7)Includes pre-tax loss of $3.1 for fiscal 2024, on an equity method investment and a related note receivable as a result of a new contractual agreement.
(8)Includes pre-tax SG&A of $3.4 for the fiscal 2022 related to the estimated settlement of prior years’ value-added tax audits in Germany.
(9)Includes pre-tax Other expense (income), net of nil, $7.9 and $1.8 for fiscal 2023 and 2022, respectively related to related to the settlement of the Canada Plan.
(10)Includes pre-tax SG&A of $5.3 for fiscal 2024 related to certain corporate project costs. Includes pre-tax SG&A of $0.4 for fiscal 2023 related to the write off of assets associated with a prior year divestiture.
(11)Corporate assets include all cash and cash equivalents, financial instruments and deferred tax assets that are managed outside of operating segments.
The following table presents the Company’s net sales and long-lived assets by geographic area:
| | | | | | | | | | | | | | | | | |
| Fiscal Year |
| 2024 | | 2023 | | 2022 |
Net Sales to Customers | | | | | |
United States | $ | 1,261.8 | | | $ | 1,326.1 | | | $ | 1,306.5 | |
International | 991.9 | | | 925.5 | | | 865.2 | |
Total net sales | $ | 2,253.7 | | | $ | 2,251.6 | | | $ | 2,171.7 | |
| | | | | |
Long-lived Assets | | | | | |
United States | $ | 227.9 | | | $ | 221.6 | | | |
Germany | 70.3 | | | 73.7 | | | |
Other International | 81.7 | | | 75.7 | | | |
Total long-lived assets excluding goodwill and other intangibles, net, and other assets | $ | 379.9 | | | $ | 371.0 | | | |
The Company’s international net sales are derived from customers in numerous countries, with no sales to any individual foreign country exceeding 10% of the Company’s total Net sales. For information on customer concentration and product concentration risk, see Note 18 of Notes to Consolidated Financial Statements.
Supplemental product information is presented below for net sales:
| | | | | | | | | | | | | | | | | |
| Fiscal Year |
| 2024 | | 2023 | | 2022 |
Razors and blades | $ | 1,111.0 | | | $ | 1,103.6 | | | $ | 1,108.8 | |
Sun care products | 483.6 | | | 450.7 | | | 401.8 | |
Tampons, pads and liners | 283.6 | | | 315.2 | | | 290.7 | |
Shaving gels and creams | 118.3 | | | 127.3 | | | 133.7 | |
Grooming products | 182.9 | | | 172.5 | | | 158.7 | |
Wipes and other skin care | 74.3 | | | 82.3 | | | 78.0 | |
Total net sales | $ | 2,253.7 | | | $ | 2,251.6 | | | $ | 2,171.7 | |