Hain Celestial Announces Highest Quarterly And Fiscal Year Net Sales In The Company's History

Hain Celestial US Surpasses $1 Billion in Net Sales

Fiscal Year 2014 Guidance

Net Sales of $2.025 to $2.050 Billion

$2.95 to $3.05 Earnings per Diluted Share

21 Aug, 2013, 16:00 ET from The Hain Celestial Group, Inc.

LAKE SUCCESS, N.Y., Aug. 21, 2013 /PRNewswire/ -- The Hain Celestial Group, Inc. (NASDAQ:   HAIN) a leading organic and natural products company providing consumers with A Healthier Way of Life™, today reported results for the fourth quarter and fiscal year ended June 30, 2013.

(Logo:  http://photos.prnewswire.com/prnh/20130502/NY06743LOGO )

PERFORMANCE HIGHLIGHTS

Fourth Quarter Fiscal Year 2013

  • Record net sales of $463.5 million, a 32.1% increase
  • GAAP earnings per diluted share of $0.53, a 6.0% increase
  • Adjusted earnings per diluted share of $0.65, a 38.3% increase
  • Adjusted EBITDA of $62.7 million, a 37.4% increase

Fiscal Year 2013

  • Record net sales of $1,734.7 million, a 25.9% increase
  • GAAP earnings per diluted share of $2.41, a 39.3% increase
  • Adjusted earnings per diluted share of $2.53, a 34.6% increase
  • Record Adjusted EBITDA of $235.8 million, a 31.7% increase

"With record net sales, the highest in the Company's history, we delivered a strong finish to the end of our fiscal year, and I am pleased with the results," said Irwin D. Simon, Founder, President and Chief Executive Officer of Hain Celestial.  "Our US business achieved outstanding sales along with improvements in other key performance measures.  Hain Daniels delivered increased results as it transitioned to a growing, more profitable platform in the UK, which we believe is well-positioned for accelerated growth.  Our Rest of World segment, which includes Canada and Continental Europe, also delivered solid results."

Fourth Quarter 2013

Worldwide net sales for the fourth quarter of fiscal year 2013 were a record $463.5 million, an increase of 32.1% compared to net sales of $350.8 million in the prior year fourth quarter.  Hain Celestial US reported record net sales of $285.2 million, a 17.6% increase.  In the United Kingdom, Hain Daniels' net sales were a record $121.1 million.  The Rest of World segment reported net sales of $57.1 million.  The Company had strong brand contribution across various sales channels led by double-digit growth from Earth's Best®, MaraNatha®, Spectrum®, The Greek Gods®, Linda McCartney®, Danival®, Alba Botanica® and Jason®.  Net sales also included sales of brands acquired during fiscal year 2013 including Hartley's®, Ella's Kitchen®, BluePrint™ and Sun-Pat®.

The Company earned income from continuing operations of $25.9 million compared to $35.7 million in the prior year fourth quarter and reported earnings per diluted share from continuing operations of $0.53 compared to $0.77 in the prior year fourth quarter.  The prior year fourth quarter included the benefit of the reversal of contingent consideration in the amount of $15.5 million, or $0.33 per diluted share, from an earlier acquisition.  Adjusted income from continuing operations was $31.7 million compared to $21.6 million, a 46.5% increase, and adjusted earnings per diluted share from continuing operations was $0.65 compared to $0.47 in the prior year fourth quarter.  Adjusted amounts exclude a discrete tax benefit, acquisition-related expenses, integration and restructuring charges, factory start-up costs and unrealized currency gains.

Fiscal Year 2013

Worldwide net sales for fiscal year 2013 were a record $1,734.7 million, an increase of 25.9% compared to net sales of $1,378.2 million in the prior year.  Hain Celestial US reported record net sales of $1,095.9 million, a 10.5% increase.   In the United Kingdom, Hain Daniels' net sales were a record $420.4 million.   The Rest of World segment net sales were $218.4 million.  The Company had strong brand contribution across various sales channels led by double-digit growth from Earth's Best®, MaraNatha®, Spectrum®, The Greek Gods®, Garden of Eatin'®, Imagine® Europe's Best®, Linda McCartney®, Westbrae®, Hain Pure Foods®, Alba Botanica® and Jason®.  Net sales also included sales of brands acquired during fiscal year 2013 including Hartley's®, Ella's Kitchen®, BluePrint™, Robertson's® and Sun-Pat®.

The Company earned income from continuing operations of $119.8 million compared to $94.2 million in the prior year and reported earnings per diluted share from continuing operations of $2.52 compared to $2.05 in the prior year.  Adjusted income from continuing operations was $120.2 million compared to $86.2 million, a 39.5% increase, and adjusted earnings per diluted share from continuing operations was $2.53 compared to $1.88 in the prior year.  Adjusted amounts exclude one-time tax items, acquisition-related expenses, integration and restructuring charges, factory start-up costs and a reserve for litigation.  Adjusted EBITDA reached a new high of $235.8 million during the fiscal year ended June 30, 2013.

Fiscal Year 2013 Highlights

The Company highlighted several of its accomplishments during fiscal year 2013:

  • Completed three strategic acquisitions:
    • The Ambient Grocery Brands from Premier Foods, including market leading Hartley's® jams and Sun-Pat® peanut butter, along with Gale's® honey and Robertson's® marmalade in the United Kingdom;
    • BluePrint™ brand, a leader in cold-pressed juice and juice beverages in the United States;
    • Ella's Kitchen® brand, a leader in premium organic baby food, sold principally in the United Kingdom, United States and Scandinavia;
  • Divested non-core sandwich business and private label chilled ready meals operations in the United Kingdom;
  • Eliminated certain unprofitable private label sales in the United Kingdom;
  • Surpassed $1 billion in net sales in the United States;
  • Drove global product innovation and introduced over 300 new products worldwide;
  • Secured five-year agreement to provide an extensive range of desserts in the United Kingdom, which commenced shipping late in the fiscal year;
  • Developed and implemented a strategic plan to restructure and integrate the operations in the United Kingdom;
  • Constructed new or expanded facilities in the United States, United Kingdom and Europe in order to meet the increasing demand for the Company's products;
  • Delivered in excess of $30 million in productivity savings;
  • Secured expanded credit facility with multi-currency borrowing capability and lower interest rate margins;
  • Achieved record adjusted EBITDA of $235.8 million; and
  • Surpassed $1 billion in shareholders' equity reaching $1.2 billion at June 30, 2013

"Our business continues to benefit from strong growth trends across our organic and natural brand portfolio.  As we approach the 20th anniversary of the Company, we are better positioned than ever before to execute on our strategic initiatives and capitalize on the tremendous opportunities in front of us," concluded Irwin Simon.

Fiscal Year 2014 Guidance

The Company provided annual guidance for fiscal year 2014. 

  • Total net sales range of $2.025 billion to $2.050 billion; an increase of approximately 17% as compared to fiscal year 2013.
  • Earnings range of $2.95 to $3.05 per diluted share; an increase of 16% to 20% as compared to fiscal year 2013.

Guidance is provided for continuing operations on a non-GAAP basis and excludes acquisition-related expenses, integration and restructuring charges, factory start-up costs, unrealized currency losses, reserves for litigation settlements and non-recurring tax items that have been or may be incurred during the Company's fiscal year 2014, which the Company will continue to identify as it reports its future financial results.  Guidance excludes the impact of any future acquisitions.  Historically, the Company's sales and earnings are strongest in its second and third quarters. 

Appointment of New Chief Financial Officer

The Company also announced in a separate press release the appointment of Stephen J. Smith as Executive Vice President and Chief Financial Officer, effective September 3, 2013.  The planned retirement of Ira J. Lamel as Chief Financial Officer, effective August 31, 2013, was previously announced on September 5, 2012.  The Company expects to continue working with Ira Lamel as Special Advisor to the Chief Executive Officer on various business development opportunities.

Segment Results

The Company's operations are organized into geographic segments:  United States, United Kingdom and Rest of World (comprised of Canada and Continental Europe). 

The following is a summary of fourth quarter and annual results by reportable segment: 

(dollars in thousands)













United

States


United Kingdom


Rest of World


Corporate/Other


Consolidated

Net sales - Three months ended 6/30/13


$285,223


$121,131


$57,116


$0


$463,470

Net sales - Three months ended 6/30/12


$242,551


$56,709


$51,532


$0


$350,792

% change


17.59%


113.60%


10.84%




32.12%












Operating income (loss) - Three months ended 6/30/13


$41,993


$11,226


$4,827


($18,313)


$39,733

Operating income (loss) - Three months ended 6/30/12


$36,720


$1,323


$4,666


$7,145


$49,854

% change


14.36%


748.53%


3.45%




-20.30%












Operating income margin - Three months ended 6/30/13


14.72%


9.27%


8.45%




8.57%

Operating income margin - Three months ended 6/30/12


15.14%


2.33%


9.05%




14.21%

























United

States


United Kingdom


Rest of World


Corporate/Other


Consolidated

Net sales - 12 months ended 6/30/13


$1,095,867


$420,408


$218,408


$0


$1,734,683

Net sales - 12 months ended 6/30/12


$991,626


$192,352


$194,269


$0


$1,378,247

% change 


10.50%


118.60%


12.40%




25.90%












Operating income (loss) - 12 months ended 6/30/13


$177,352


$31,069


$18,671


($52,780)


$174,312

Operating income (loss) - 12 months ended 6/30/12


$149,791


$9,690


$13,347


($21,300)


$151,528

% change


18.40%


220.60%


39.90%




15.00%












Operating income margin - 12 months ended 6/30/13


16.20%


7.40%


8.50%




10.00%

Operating income margin - 12 months ended 6/30/12


15.10%


5.00%


6.90%




11.00%

Webcast

Hain Celestial will host a conference call and webcast at 4:30 PM Eastern Time today to review its fourth quarter and fiscal year 2013 results.  The conference call will be webcast and available under the Investor Relations section of the Company's website at www.hain.com.

The Hain Celestial Group, Inc.

The Hain Celestial Group (NASDAQ: HAIN), headquartered in Lake Success, NY, is a leading organic and natural products company in North America and Europe. Hain Celestial participates in many natural categories with well-known brands that include Celestial Seasonings®, Earth's Best®, Ella's Kitchen®, Terra®, Garden of Eatin'®, Sensible Portions®, Health Valley®, Arrowhead Mills®, MaraNatha®, SunSpire®, DeBoles®, Gluten Free Cafe™, Hain Pure Foods®, Hollywood®, Spectrum Naturals®, Spectrum Essentials®, Walnut Acres Organic®, Imagine®, Almond Dream®, Rice Dream®, Soy Dream®, WestSoy®, The Greek Gods®, BluePrint™, Ethnic Gourmet®, Yves Veggie Cuisine®, Europe's Best®, Cully & Sully®, New Covent Garden Soup Co.®, Johnson's Juice Co.®, Farmhouse Fare®, Hartley's®, Sun-Pat®, Gale's®, Robertson's®, Frank Cooper's®, Linda McCartney®, Lima®, Danival®, GG UniqueFiber®, Natumi®, JASON®, Zia® Natural Skincare, Avalon Organics®, Alba Botanica®, Queen Helene® and Earth's Best TenderCare®.  Hain Celestial has been providing A Healthier Way of Life™ since 1993.  For more information, visit www.hain.com.

Safe Harbor Statement

This press release contains forward-looking statements under the Private Securities Litigation Reform Act of 1995.  Words such as "plan," "continue," "expect," "expected," "anticipate," "estimate," "believe," "may," "potential," "can," "positioned," "should," "future," "look forward" and similar expressions, or the negative of those expressions, may identify forward-looking statements.  These forward-looking statements include the Company's expectations relating to (i) the Company's guidance for net sales and earnings per diluted share for fiscal year 2014; (ii) the growth of the UK business; and (iii) growth trends, strategic initiatives and opportunities.  Forward-looking statements involve known and unknown risks and uncertainties, which could cause the Company's actual results to differ materially from those described in the forward-looking statements.  These factors include, but are not limited to the Company's ability to achieve its guidance for net sales and earnings per diluted share in fiscal year 2014 given the economic environment in the U.S. and other markets that it sells products as well as economic, political and business conditions generally and their effect on the Company's customers and consumers' product preferences, and the Company's business, financial condition and results of operations; changes in estimates or judgments related to the Company's impairment analysis of goodwill and other intangible assets, as well as with respect to the Company's valuation allowances of its deferred tax assets; the Company's ability to implement its business and acquisition strategy; the ability of the Company's joint venture investments to successfully execute their business plans; the Company's ability to realize sustainable growth generally and from investments in core brands, offering new products and its focus on cost containment, productivity, cash flow and margin enhancement in particular; the Company's ability to effectively integrate its acquisitions; the Company's ability to successfully consummate its proposed divestitures; the effects on the Company's results of operations from the impacts of foreign exchange; competition; the success and cost of introducing new products as well as the Company's ability to increase prices on existing products; availability and retention of key personnel; the Company's reliance on third party distributors, manufacturers and suppliers; the Company's ability to maintain existing customers and secure and integrate new customers; the Company's ability to respond to changes and trends in customer and consumer demand, preferences and consumption; international sales and operations; changes in fuel, raw material and commodity costs; changes in, or the failure to comply with, government regulations; the availability of organic and natural ingredients; the loss of one or more of the Company's manufacturing facilities; the ability to use the Company's trademarks; reputational damage; product liability; seasonality; litigation; the Company's reliance on its information technology systems; and the other risks detailed from time-to-time in the Company's reports filed with the  SEC, including the annual report on Form 10-K for the fiscal year ended June 30, 2012.  As a result of the foregoing and other factors, no assurance can be given as to future results, levels of activity and achievements and neither the Company nor any person assumes responsibility for the accuracy and completeness of these statements.

Non-GAAP Financial Measures

This press release and the accompanying tables include non-GAAP financial measures, including adjusted income from continuing operations, adjusted gross profit, adjusted earnings per diluted share, earnings before interest, taxes, depreciation, and amortization ("EBITDA"), adjusted EBITDA and operating free cash flow. The reconciliations of these non-GAAP financial measures to the comparable GAAP financial measures are presented in the tables "Reconciliation of GAAP Results to Non-GAAP Measures" for the three- and 12-months ended June 30, 2013 and 2012 and in the paragraphs below.  Management believes that the non-GAAP financial measures presented provide useful additional information to investors about current trends in the Company's operations and are useful for period-over-period comparisons of operations.  These non-GAAP financial measures should not be considered in isolation or as a substitute for the comparable GAAP measures.  In addition, these non-GAAP measures may not be the same as similar measures provided by other companies due to potential differences in methods of calculation and items being excluded.  They should be read only in connection with the Company's Consolidated Statements of Income presented in accordance with GAAP. 

The Company defines EBITDA as net income (a GAAP measure) before income taxes, net interest expense, depreciation and amortization, impairment of long lived assets, equity in the earnings of non-consolidated affiliates and stock based compensation. Adjusted EBITDA is defined as net income before income taxes, net interest expense, depreciation and amortization, impairment of long lived assets, equity in the earnings of non-consolidated affiliates, stock based compensation and acquisition-related expenses, including integration and restructuring charges. The Company's management believes that these presentations provide useful information to management, analysts and investors regarding certain additional financial and business trends relating to its results of operations and financial condition.  In addition, management uses these measures for reviewing the financial results of the Company as well as a component of performance-based executive compensation. 

For the three-months and 12-months ended June 30, 2013 and 2012, EBITDA and adjusted EBITDA were calculated as follows:

3-Months Ended

12-Months Ended

6/30/2013

6/30/2012

6/30/2013

6/30/2012

(dollars in thousands)

Net Income

$25,933

$23,390

$114,656

$79,225

Income taxes

8,554

8,201

34,606

39,343

Interest expense, net

5,084

3,960

17,974

15,075

Depreciation and amortization

12,571

8,089

40,093

30,460

Impairment of long lived assets

-

15,098

-

15,098

Equity in earnings of affiliates

(144)

(293)

(295)

(1,140)

Stock based compensation

3,173

1,970

13,010

8,291

EBITDA

55,171

60,415

220,044

186,352

Acquisition related expenses

and restructuring charges

7,514

(14,782)

15,754

(7,281)

Adjusted EBITDA

$62,685

$45,633

$235,798

$179,071

The Company defines Operating Free Cash Flow as cash provided from or used in operating activities (a GAAP measure) less capital expenditures.  The Company views operating free cash flow as an important measure because it is one factor in evaluating the amount of cash available for discretionary investments. 

For the fiscal year periods ended June 30, 2013 and 2012, operating free cash flow was calculated as follows: 

12-Months Ended

6/30/2013

12-Months Ended

6/30/2012

(dollars in thousands)

Cash flow provided by operating activities

$120,962

$121,960

Purchases of property, plant and equipment

(72,877)

(20,427)

Operating free cash flow

$48,085

$101,533

Operating free cash flow for the fiscal year ended June 30, 2013 was $48.1 million, a decrease from $101.5 million in the prior year.  The decrease was principally the result of expenditures on several major capital projects during this fiscal year, as the Company invested over $50 million more in capital projects in fiscal year 2013 as compared to a year ago.

THE HAIN CELESTIAL GROUP, INC.

Consolidated Balance Sheets

(In thousands)

 June 30, 

 June 30, 

2013

2012

 (Unaudited) 

ASSETS

Current assets:

Cash and cash equivalents

$            41,263

$            29,895

Trade receivables, net

233,641

146,176

Inventories

250,175

186,440

Deferred income taxes

17,716

15,834

Other current assets

32,377

19,864

Assets of business held for sale

-

30,098

Total current assets

575,172

428,307

Property, plant and equipment,  net

235,841

148,475

Goodwill, net

896,433

702,556

Trademarks and other intangible assets, net

498,235

310,378

Investments and joint ventures

46,799

45,100

Other assets

26,341

18,276

Total assets 

$       2,278,821

$       1,653,092

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

Accounts payable and accrued expenses

$          256,946

$          163,602

Income taxes payable

4,707

5,074

Current portion of long-term debt

12,477

296

Liabilities of business held for sale

-

13,336

Total current liabilities

274,130

182,308

Deferred income taxes 

134,722

107,633

Other noncurrent liabilities

14,950

8,261

Long-term debt, less current portion

653,464

390,288

Total liabilities

1,077,266

688,490

Stockholders' equity:

Common stock

490

462

Additional paid-in capital

768,774

616,197

Retained earnings

489,767

375,111

Treasury stock

(30,225)

(21,785)

Accumulated other comprehensive income

(27,251)

(5,383)

Total stockholders' equity

1,201,555

964,602

Total liabilities and stockholders' equity

$       2,278,821

$       1,653,092

THE HAIN CELESTIAL GROUP, INC.

 Consolidated Statements of Income 

 (in thousands, except per share amounts) 

Three Months Ended June 30,

Twelve Months Ended June 30,

2013

2012

2013

2012

(Unaudited)

(Unaudited)

Net sales

$             463,470

$             350,792

$          1,734,683

$          1,378,247

Cost of sales

340,748

257,392

1,259,823

995,777

Gross profit

122,722

93,400

474,860

382,470

Selling, general and administrative expenses

72,097

54,836

274,750

229,566

Amortization of acquired intangibles

3,558

2,335

12,192

8,029

Acquisition related expenses including integration and

restructuring charges

7,334

(13,625)

13,606

(6,653)

Operating income

39,733

49,854

174,312

151,528

Interest expense and other expenses

5,390

4,950

20,490

17,300

Income before income taxes and equity in earnings of equity-

method investees

34,343

44,904

153,822

134,228

Income tax provision

8,554

9,522

34,324

41,154

(Income) loss of equity-method investees, net of tax

(144)

(293)

(295)

(1,140)

Income from continuing operations

25,933

35,675

119,793

94,214

Loss from discontinued operations, net of tax

-

(12,285)

(5,137)

(14,989)

Net income

$               25,933

$               23,390

$             114,656

$               79,225

Basic net income per share:

     From continuing operations

$                   0.55

$                   0.80

$                   2.59

$                   2.12

     From discontinued operations

-

(0.28)

(0.11)

(0.33)

Net income per share - basic

$                   0.55

$                   0.52

$                   2.48

$                   1.79

Diluted net income per share:

     From continuing operations

$                   0.53

$                   0.77

$                   2.52

$                   2.05

     From discontinued operations

-

(0.27)

(0.11)

(0.32)

Net income per share - diluted

$                   0.53

$                   0.50

$                   2.41

$                   1.73

Weighted average common shares outstanding:

Basic

47,235

44,846

46,176

44,360

Diluted

48,543

46,392

47,572

45,847

 

THE HAIN CELESTIAL GROUP, INC.

 Reconciliation of GAAP Results to Non-GAAP Measures 

 (in thousands, except per share amounts) 

Three Months Ended June 30,

2013 GAAP

Adjustments

2013 Adjusted

2012 Adjusted

(Unaudited)

Gross profit

$               122,722

2,345

$                  125,067

$                      93,400

Selling, general and administrative expenses

72,097

(289)

71,808

54,836

Amortization of acquired intangibles

3,558

-

3,558

2,335

Acquisition related (income) expenses including integration and

restructuring charges

7,334

(7,334)

-

-

Operating income

39,733

9,968

49,701

36,229

Interest and other expenses, net

5,390

553

5,943

4,887

Income before income taxes and equity in earnings of equity-

method investees

34,343

9,415

43,758

31,342

Income tax provision

8,554

4,160

12,714

9,898

(Income) of equity-method investees, net of tax

(144)

(504)

(648)

(190)

Income from continuing operations

$                 25,933

$                   5,759

$                    31,692

$                      21,634

Income per share from continuing operations - basic

$                     0.55

$                     0.12

$                        0.67

$                          0.48

Income per share from continuing operations - diluted

$                     0.53

$                     0.12

$                        0.65

$                          0.47

Weighted average common shares outstanding:

Basic

47,235

47,235

44,846

Diluted

48,543

48,543

46,392

FY 2013

FY 2012

Impact on Income Before

Income Taxes

Impact on Income Tax

Provision

Impact on Income Before

Income Taxes

Impact on Income Tax

Provision

(Unaudited)

  Acquisition related integration costs

$                      995

$                      233

-

-

  Factory start-up costs

1,350

459

-

-

Cost of sales

2,345

692

-

-

  Acquisition related integration costs

289

110

-

-

Selling, general and administrative expenses

289

110

-

-

  Acquisition related fees and expenses, integration and

restructuring charges

4,998

1,441

$                      1,902

$                           358

  Contingent consideration expense (income)

2,336

888

(15,527)

-

Acquisition related (income) expenses including

integration and restructuring charges

7,334

2,329

(13,625)

358

  Unrealized currency impacts

(284)

(96)

-

-

  Currency gain on acquisition payment

(373)

(142)

-

-

  Interest accretion and other items, net

104

43

63

18

Interest and other expenses, net

(553)

(195)

63

18

  Net (income) loss from HHO discontinued operation

504

-

(103)

-

After-tax (income) loss of equity-method investees

504

-

(103)

-

  Release of valuation allowances on deferred tax assets

-

1,690

-

-

  Increase in unrecognized tax benefits

-

(466)

-

-

Income tax provision

-

1,224

-

-

Total adjustments

$                   9,919

$                   4,160

$                   (13,665)

$                           376

 

THE HAIN CELESTIAL GROUP, INC.

 Reconciliation of GAAP Results to Non-GAAP Measures 

 (in thousands, except per share amounts) 

Year Ended June 30,

2013 GAAP

Adjustments

2013 Adjusted

2012 Adjusted

(Unaudited)

Gross profit

$               474,860

4,491

$                  479,351

$                    382,470

Selling, general and administrative expenses

274,750

(2,848)

271,902

229,566

Amortization of acquired intangibles

12,192

-

12,192

8,029

Acquisition related (income) expenses including integration

and restructuring charges

13,606

(13,606)

-

-

Operating income

174,312

20,945

195,257

144,875

Interest and other expenses, net

20,490

(331)

20,159

16,565

Income before income taxes and equity in earnings of equity-

method investees

153,822

21,276

175,098

128,310

Income tax provision

34,324

22,745

57,069

43,905

(Income) loss of equity-method investees, net of tax

(295)

(1,851)

(2,146)

(1,759)

Income from continuing operations

$               119,793

$                      382

$                  120,175

$                      86,164

Income per share from continuing operations - basic

$                     2.59

$                     0.01

$                        2.60

$                          1.94

Income per share from continuing operations - diluted

$                     2.52

$                     0.01

$                        2.53

$                          1.88

Weighted average common shares outstanding:

Basic

46,176

46,176

44,360

Diluted

47,572

47,572

45,847

FY 2013

FY 2012

Impact on Income Before

Income Taxes

Impact on Income Tax

Provision

Impact on Income Before

Income Taxes

Impact on Income Tax

Provision

(Unaudited)

  Acquisition related integration costs

$                   2,582

$                      646

-

-

  Factory start-up costs

1,909

649

-

-

Cost of sales

4,491

1,295

-

-

  Acquisition related integration costs

873

265

-

-

  Reserve for litigation settlements

1,975

751

-

-

Selling, general and administrative expenses

2,848

1,016

-

-

  Acquisition related fees and expenses, integration and

restructuring charges

11,270

2,999

$                      7,974

$                        2,582

  Contingent consideration expense (income)

2,336

888

(14,627)

338

Acquisition related (income) expenses including

integration and restructuring charges

13,606

3,887

(6,653)

2,920

  Unrealized currency impacts

1,598

617

-

-

  Currency gains on acquisition payments

(1,769)

(690)

-

-

  Interest accretion and other items, net

502

156

735

189

Interest and other expenses, net

331

83

735

189

  Net (income) loss from HPP/HHO discontinued operations

1,851

-

619

-

After-tax (income) loss of equity-method investees

1,851

-

619

-

  Worthless stock tax deduction

13,186

-

  Release of valuation allowances on deferred tax assets

1,690

  Discrete tax benefit resulting from enacted tax rate change

1,824

  (Increase) decrease in unrecognized tax benefits

(236)

820

  Nondeductible acquisition related transaction expenses

(1,178)

Income tax provision

-

16,464

-

(358)

Total adjustments

$                 23,127

$                 22,745

$                     (5,299)

$                        2,751

 

SOURCE The Hain Celestial Group, Inc.



RELATED LINKS

http://www.hain.com