Energizer Holdings, Inc. Announces Fiscal 2023 Second Quarter Results

News provided by

May 08, 2023, 06:50 ET

Net sales in the second quarter of $684.1 million, with organic growth of 2.6%.¹
Gross margin improvement of 220 basis points over prior year, 300 basis points on an adjusted basis.¹
Earnings per share of $0.55 and Adjusted earnings per share of $0.64, up 36% compared to prior year.¹
Operating cash flow of $210.2 million with Free cash flow exceeding 13% of Net Sales year-to-date.¹
Debt pay down of over $150 million in the first two quarters reducing leverage by 1/2 turn year-over-year.
Reaffirms fiscal year outlook for Net sales, Adjusted earnings per share and Adjusted EBITDA.¹

ST. LOUIS, May 8, 2023 /PRNewswire/ -- Energizer Holdings, Inc. (NYSE: ENR) today announced results for the second fiscal quarter ended March 31, 2023.

"We were pleased to deliver a strong second quarter, with organic growth and gross margin improvement across both of our Battery and Auto Care businesses," said Mark LaVigne, Chief Executive Officer. "We continue to make significant progress on Project Momentum, and we are beginning to see the benefits to the organization and within our financial results. Importantly, we improved adjusted gross margin by 300 basis points, grew adjusted earnings per share by 36%, and paid down over $100 million of debt in the quarter. While the macro environment remains uncertain, our strategies and investments in the business position us to deliver growth and value creation, and we remain on track to deliver on our outlook for the full year."

Top-Line Performance

For the quarter, we had Net sales of $684.1 million compared to $685.4 million in the prior year period.

	Second Quarter	% Chg
Net sales - FY'22	$ 685.4
Organic	17.5	2.6 %
Change in Argentina Operations	0.7	0.1 %
Change in Russia Operations	(5.1)	(0.7) %
Impact of currency	(14.4)	(2.2) %
Net sales - FY'23	$ 684.1	(0.2) %

Organic Net sales increased 2.6% primarily due to the following items:

The continued benefit of global pricing actions in both the battery and auto care businesses contributed approximately 13.0% to organic sales.
Partially offsetting the increase were volume declines impacting organic revenue by approximately 9.5% due to the impact of higher retail pricing across both battery and auto care as well as general economic conditions impacting the consumer; and
As part of our focus on gross margin restoration, the Company exited some lower margin profile battery customers and products, resulting in approximately 1.0% decline to organic sales.

1) See Press Release attachments and supplemental schedules for additional information, including the GAAP and Non-GAAP reconciliations.

Gross Margin

Gross margin percentage on a reported basis was 37.0% versus 34.8% in the prior year. Excluding the current year restructuring costs and prior year costs related to exiting the Russian market, adjusted gross margin was 37.9%, up 300 basis points from the prior year adjusted gross margin of 34.9%.⁽¹⁾

	Second Quarter
Gross margin - FY'22 Reported	34.8 %
Prior year impact of exiting the Russian market	0.1 %
Gross margin - FY'22 Adjusted⁽¹⁾	34.9 %
Pricing	7.6 %
Project Momentum continuous improvement initiatives	1.4 %
Mix impact	0.1 %
Product cost impacts	(5.5) %
Currency impact and other	(0.6) %
Gross margin - FY'23 Adjusted⁽¹⁾	37.9 %
Current year impact of restructuring costs	(0.9) %
Gross margin - FY'23 Reported	37.0 %

The Gross margin increase was largely driven by the continued benefit of the pricing initiatives, Project Momentum savings of $10.7 million and the benefit of exiting lower margin battery business. These benefits were partially offset by higher operating costs, including raw materials, consistent with ongoing inflationary trends, as well as adverse currency impacts.

Selling, General and Administrative Expense (SG&A)

SG&A, excluding restructuring costs, for the second quarter was 17.0% of Net sales, or $116.5 million, compared to 17.2%, or $117.6 million in the prior year, excluding the costs to exit the Russian market. The year-over-year decrease was primarily driven by Project Momentum savings and favorable currency impacts. These declines were partially offset by higher stock compensation expense and factoring fees in the current year.⁽¹⁾

Advertising and Promotion Expense (A&P)

A&P was 2.7% of net sales for the second fiscal quarter, compared to 2.9% in the prior year or a $1.2 million decrease.

Earnings Per Share and Adjusted EBITDA	Second Quarter
(In millions, except per share data)	2023	2022
Net earnings	$ 40.0	$ 19.0
Diluted net earnings per common share	$ 0.55	$ 0.27

Adjusted net earnings⁽¹⁾	$ 46.5	$ 33.3
Adjusted diluted net earnings per common share⁽¹⁾	$ 0.64	$ 0.47
Adjusted EBITDA⁽¹⁾	$ 139.5	$ 114.6

Currency neutral Adjusted diluted net earnings per common share⁽¹⁾	$ 0.75
Currency neutral Adjusted EBITDA⁽¹⁾	$ 149.9

The improvement in Net earnings, Earnings per share and Adjusted EBITDA for the quarter reflects the increase in organic net sales, gross margin improvement driven by increased pricing and Project Momentum initiatives, and decreased A&P and SG&A spending. These increases were partially offset by increased Interest expense and adverse currency movements.

Capital Allocation

Dividend payments in the quarter were approximately $22 million, or $0.30 per common share.
Operating cash flow for the first half of the year was $210.2 million, and free cash flow was $192.2 million, or 13.3% of Net sales.
Debt pay down in the first half of the year was $158.2 million and net debt decreased by $77.7 million. Net debt to Adjusted EBITDA was 5.6 times as of March 31, 2023.

Financial Outlook and Assumptions for Fiscal Year 2023⁽¹⁾

We are maintaining our previously communicated full year outlook, with organic revenue expected to increase low single digits, Adjusted EBITDA in the range of $585 million to $615 million, and Adjusted earnings per share in the range of $3.00 to $3.30. We still expect low single digit declines for reported revenues due to the currency headwinds we experienced in the first half of the year of approximately $44 million. Currency also negatively impacted pre-tax earnings by approximately $20 million, or $0.22 per share, in the first half of the year. Based on current rates, we anticipate currency impacts on revenues and earnings to be neutral over the remainder of the year relative to fiscal 2022.

Project Momentum remains on track with approximately $20 million of savings delivered in the first half of the year and total project savings of $30 million to $40 million anticipated for the full year. Total one-time project cash costs for the current year are expected to be in the range of $25 million to $35 million and capital expenditures for the program this year are expected to be $15 million to $20 million, which is largely incorporated into our annual capital budget expectations of 2% of net sales. We remain on track to deliver our previously reported total savings and one-time costs over the life of the program.

Webcast Information

In conjunction with this announcement, the Company will hold an investor conference call beginning at 10:00 a.m. Eastern Time today. The call will focus on second fiscal quarter earnings and recent trends in the business. All interested parties may access a live webcast of this conference call at www.energizerholdings.com, under "Investors" and "Events and Presentations" tabs or by using the following link:

https://app.webinar.net/53OznlEp8gq

For those unable to participate during the live webcast, a replay will be available on www.energizerholdings.com, under "Investors," "Events and Presentations," and "Past Events" tabs.

This document contains both historical and forward-looking statements. Forward-looking statements are not based on historical facts but instead reflect our expectations, estimates or projections concerning future results or events, including, without limitation, the future sales, gross margins, costs, earnings, cash flows, tax rates and performance of the Company. These statements generally can be identified by the use of forward-looking words or phrases such as "believe," "expect," "expectation," "anticipate," "may," "could," "will," "intend," "belief," "estimate," "plan," "target," "predict," "likely," "should," "forecast," "outlook," or other similar words or phrases. These statements are not guarantees of performance and are inherently subject to known and unknown risks, uncertainties and assumptions that are difficult to predict and could cause our actual results to differ materially from those indicated by those statements. We cannot assure you that any of our expectations, estimates or projections will be achieved. The forward-looking statements included in this document are only made as of the date of this document and we disclaim any obligation to publicly update any forward-looking statement to reflect subsequent events or circumstances. All forward-looking statements should be evaluated with the understanding of their inherent uncertainty. Numerous factors could cause our actual results and events to differ materially from those expressed or implied by forward-looking statements, including, without limitation:

Global economic and financial market conditions, including the conditions resulting from the COVID-19 pandemic, and actions taken by our customers, suppliers, other business partners and governments in markets in which we compete might materially and negatively impact us.
Competition in our product categories might hinder our ability to execute our business strategy, achieve profitability, or maintain relationships with existing customers.
Changes in the retail environment and consumer preferences could adversely affect our business, financial condition and results of operations.
We must successfully manage the demand, supply, and operational challenges brought about by the COVID-19 pandemic and any other disease outbreak, including epidemics, pandemics, or similar widespread public health concerns.
Loss or impairment of the reputation of our Company or our leading brands or failure of our marketing plans could have an adverse effect on our business.
Loss of any of our principal customers could significantly decrease our sales and profitability.
Our ability to meet our growth targets depends on successful product, marketing and operations innovation and successful responses to competitive innovation and changing consumer habits.
We are subject to risks related to our international operations, including currency fluctuations, which could adversely affect our results of operations.
If we fail to protect our intellectual property rights, competitors may manufacture and market similar products, which could adversely affect our market share and results of operations.
Changes in production costs, including raw material prices and transportation costs, from inflation or otherwise, have adversely affected, and in the future could erode, our profit margins and negatively impact operating results.
Our reliance on certain significant suppliers subjects us to numerous risks, including possible interruptions in supply, which could adversely affect our business.
Our business is vulnerable to the availability of raw materials, our ability to forecast customer demand and our ability to manage production capacity.
The manufacturing facilities, supply channels or other business operations of the Company and our suppliers may be subject to disruption from events beyond our control.
The Company's future results may be affected by its operational execution, including scenarios where the Company generates fewer productivity improvements than estimated.
If our goodwill and indefinite-lived intangible assets become impaired, we will be required to record impairment charges, which may be significant.
A failure of a key information technology system could adversely impact our ability to conduct business.
We rely significantly on information technology and any inadequacy, interruption, theft or loss of data, malicious attack, integration failure, failure to maintain the security, confidentiality or privacy of sensitive data residing on our systems or other security failure of that technology could harm our ability to effectively operate our business and damage the reputation of our brands.
We have significant debt obligations that could adversely affect our business and our ability to meet our obligations.
If we pursue strategic acquisitions, divestitures or joint ventures, we might experience operating difficulties, dilution, and other consequences that may harm our business, financial condition, and operating results, and we may not be able to successfully consummate favorable transactions or successfully integrate acquired businesses.
Our business involves the potential for product liability claims, labeling claims, commercial claims and other legal claims against us, which could affect our results of operations and financial condition and result in product recalls or withdrawals.
Our business is subject to increasing government regulations in both the U.S. and abroad that could impose material costs.
Increased focus by governmental and non-governmental organizations, customers, consumers and shareholders on environmental, social and governance (ESG) issues, including those related to sustainability and climate change, may have an adverse effect on our business, financial condition and results of operations and damage our reputation.
We are subject to environmental laws and regulations that may expose us to significant liabilities and have a material adverse effect on our results of operations and financial condition.

In addition, other risks and uncertainties not presently known to us or that we consider immaterial could affect the accuracy of any such forward-looking statements. The list of factors above is illustrative, but by no means exhaustive. All forward-looking statements should be evaluated with the understanding of their inherent uncertainty. Additional risks and uncertainties include those detailed from time to time in our publicly filed documents, including those described under the heading "Risk Factors" in our Form 10-K filed with the Securities and Exchange Commission on November 15, 2022.

ENERGIZER HOLDINGS, INC. CONSOLIDATED STATEMENT OF EARNINGS (Condensed) (In millions, except per share data - Unaudited)

	For the Quarter Ended March 31,		For the Six Months Ended March 31,
	2023	2022	2023	2022
Net sales	$ 684.1	$ 685.4	$ 1,449.2	$ 1,531.7
Cost of products sold (1)	430.8	447.0	897.6	981.7
Gross profit	253.3	238.4	551.6	550.0
Selling, general and administrative expense (1)	118.3	123.4	238.7	245.5
Advertising and sales promotion expense	18.4	19.6	71.8	71.3
Research and development expense (1)	8.0	7.9	15.6	16.8
Amortization of intangible assets	14.5	15.2	30.5	30.4
Interest expense	42.0	38.3	84.9	75.3
Loss/(gain) on extinguishment of debt (2)	0.9	—	(2.0)	—
Other items, net (1)	0.8	6.0	(0.6)	6.2
Earnings before income taxes	50.4	28.0	112.7	104.5
Income tax provision	10.4	9.0	23.7	25.5
Net earnings	40.0	19.0	89.0	79.0
Mandatory preferred stock dividends (3)	—	—	—	(4.0)
Net earnings attributable to common shareholders	$ 40.0	$ 19.0	$ 89.0	$ 75.0

Basic net earnings per common share	$ 0.56	$ 0.27	$ 1.25	$ 1.09
Diluted net earnings per common share (3)	$ 0.55	$ 0.27	$ 1.23	$ 1.09

Weighted average shares of common stock - Basic	71.5	70.4	71.4	68.6
Weighted average shares of common stock - Diluted (3)	72.4	71.6	72.3	69.0


(1)	See the attached Supplemental Schedules - Non-GAAP Reconciliations, which break out the Project Momentum restructuring costs, costs from exiting the Russian market, and Acquisition and integration related costs included within these lines.
(2)	The Loss on the extinguishment of debt for the quarter ended March 31, 2023 relates to the repayment of term loan in the quarter. The Gain on extinguishment of debt in the six months ended March 31, 2023 relates to the repurchase of outstanding Senior Notes at a discount and repayment of term loan.
(3)	During the quarter ended March 31, 2022, the mandatory convertible preferred shares were converted to approximately 4.7 million common stock. For the six months ended March 31, 2022, the conversion of the mandatory convertible preferred shares was anti-dilutive and the mandatory preferred stock dividends are included in the dilution calculation. The Company no longer has any MCPS outstanding in fiscal 2023.

ENERGIZER HOLDINGS, INC. CONSOLIDATED BALANCE SHEETS (Condensed) (In millions - Unaudited)

Assets	March 31, 2023	September 30, 2022
Current assets
Cash and cash equivalents	$ 193.7	$ 205.3
Trade receivables	357.2	421.7
Inventories	746.7	771.6
Other current assets	190.5	191.4
Total current assets	$ 1,488.1	$ 1,590.0
Property, plant and equipment, net	350.3	362.1
Operating lease assets	99.6	100.1
Goodwill	1,019.5	1,003.1
Other intangible assets, net	1,267.3	1,295.8
Deferred tax asset	66.7	61.8
Other assets	144.5	159.2
Total assets	$ 4,436.0	$ 4,572.1

Liabilities and Shareholders' Equity
Current liabilities
Current maturities of long-term debt	$ 12.0	$ 12.0
Current portion of capital leases	0.3	0.4
Notes payable	2.0	6.4
Accounts payable	329.4	329.4
Current operating lease liabilities	16.2	15.8
Other current liabilities	277.0	333.9
Total current liabilities	$ 636.9	$ 697.9
Long-term debt	3,414.6	3,499.4
Operating lease liabilities	87.2	88.2
Deferred tax liability	16.1	17.9
Other liabilities	132.8	138.1
Total liabilities	$ 4,287.6	$ 4,441.5
Shareholders' equity
Common stock	0.8	0.8
Additional paid-in capital	786.4	828.7
Retained losses	(216.0)	(304.7)
Treasury stock	(239.2)	(248.9)
Accumulated other comprehensive loss	(183.6)	(145.3)
Total shareholders' equity	$ 148.4	$ 130.6
Total liabilities and shareholders' equity	$ 4,436.0	$ 4,572.1

ENERGIZER HOLDINGS, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (Condensed) (In millions - Unaudited)

	For the Six Months Ended March 31,
	2023	2022
Cash Flow from Operating Activities
Net earnings	$ 89.0	$ 79.0
Non-cash integration and restructuring charges	0.9	3.0
Depreciation and amortization	62.5	58.6
Deferred income taxes	(4.1)	0.3
Share-based compensation expense	12.9	6.4
Gain on extinguishment of debt	(2.0)	—
Non-cash charges for exiting the Russian market	—	13.4
Non-cash items included in income, net	11.9	7.8
Other, net	1.8	(3.7)
Changes in current assets and liabilities used in operations	37.3	(273.5)
Net cash from/(used by) operating activities	210.2	(108.7)

Cash Flow from Investing Activities
Capital expenditures	(18.7)	(45.9)
Proceeds from sale of assets	0.7	0.1
Acquisitions, net of cash acquired and working capital settlements	—	0.4
Net cash used by investing activities	(18.0)	(45.4)

Cash Flow from Financing Activities
Cash proceeds from issuance of debt with original maturities greater than 90 days	—	300.0
Payments on debt with maturities greater than 90 days	(152.9)	(7.2)
Net decrease in debt with original maturities of 90 days or less	(5.3)	(102.2)
Debt issuance costs	—	(7.3)
Dividends paid on common stock	(43.3)	(42.8)
Dividends paid on mandatory convertible preferred stock	—	(8.0)
Taxes paid for withheld share-based payments	(1.9)	(2.3)
Net cash (used by)/from financing activities	(203.4)	130.2

Effect of exchange rate changes on cash	(0.4)	(1.8)

Net decrease in cash, cash equivalents, and restricted cash	(11.6)	(25.7)
Cash, cash equivalents, and restricted cash, beginning of period	205.3	238.9
Cash, cash equivalents, and restricted cash, end of period	$ 193.7	$ 213.2

ENERGIZER HOLDINGS, INC.
Reconciliation of GAAP and Non-GAAP Measures
For the Quarter and Six Months Ended March 31, 2023

The Company reports its financial results in accordance with accounting principles generally accepted in the U.S. ("GAAP"). However, management believes that certain non-GAAP financial measures provide users with additional meaningful comparisons to the corresponding historical or future period. These non-GAAP financial measures exclude items that are not reflective of the Company's on-going operating performance, such as restructuring charges, acquisition and integration costs, an acquisition earn out, the loss/(gain) on extinguishment of debt, and the costs of exiting the Russian market. In addition, these measures help investors to analyze year over year comparability when excluding currency fluctuations as well as other Company initiatives that are not on-going. We believe these non-GAAP financial measures are an enhancement to assist investors in understanding our business and in performing analysis consistent with financial models developed by research analysts. Investors should consider non-GAAP measures in addition to, not as a substitute for, or superior to, the comparable GAAP measures. In addition, these non-GAAP measures may not be the same as similar measures used by other companies due to possible differences in methods and in the items being adjusted.

We provide the following non-GAAP measures and calculations, as well as the corresponding reconciliation to the closest GAAP measure in the following supplemental schedules:

Segment Profit. This amount represents the operations of our two reportable segments including allocations for shared support functions. General corporate and other expenses, amortization expense, interest expense, loss/(gain) on extinguishment of debt, other items, net, the charges related to acquisition and integration costs, restructuring costs, an acquisition earn out, and the costs of exiting the Russian market have all been excluded from segment profit.

Adjusted Net Earnings and Adjusted Diluted Net Earnings Per Common Share (EPS). These measures exclude the impact of the costs related to acquisition and integration, restructuring costs, an acquisition earn out, the loss/(gain) on extinguishment of debt, and the costs of exiting the Russian market.

Non-GAAP Tax Rate. This is the tax rate when excluding the pre-tax impact of acquisition and integration costs, restructuring costs, an acquisition earn out, the loss/(gain) on extinguishment of debt, and the costs of exiting the Russian market, as well as the related tax impact for these items, calculated utilizing the statutory rate for where the impact was incurred.

Organic. This is the non-GAAP financial measurement of the change in revenue or segment profit that excludes or otherwise adjusts for the change in Russia and Argentina operations and impact of currency from the changes in foreign currency exchange rates as defined below:

Change in Russia Operations. The Company exited the Russian market in the second quarter of fiscal 2022 due to the increased global and economic and political uncertainty resulting from the ongoing conflict between Russia and Ukraine. This adjusts for the change in Russian sales and segment profit from the prior year post exit.

Change in Argentina Operations. The Company is presenting separately all changes in sales and segment profit from our Argentina affiliate due to the designation of the economy as highly inflationary as of July 1, 2018.

Impact of Currency. The Company evaluates the operating performance of our Company on a currency neutral basis. The Impact of Currency is the change in foreign currency exchange rates year-over-year on reported results, which is calculated by comparing the value of current year foreign operations at the current period USD exchange rate versus the value of current year foreign operations at the prior period USD exchange rate. The impact of currency also includes gains/(losses) of currency hedging programs, and it excludes hyper-inflationary markets.

Adjusted Comparisons. Detail for adjusted gross profit, adjusted gross margin, adjusted SG&A and adjusted SG&A as percent of sales and adjusted Other items, net are also supplemental non-GAAP measure disclosures. These measures exclude the impact of costs related to acquisition and integration, restructuring charges, an acquisition earn out, and the costs of exiting the Russian market.

EBITDA and Adjusted EBITDA. EBITDA is defined as net earnings before income tax provision, interest, the loss/(gain) on extinguishment of debt, and depreciation and amortization. Adjusted EBITDA further excludes the impact of the costs related to restructuring, exiting the Russian market, gains on finance lease termination, the costs of the flooding of our manufacturing facility in Brazil, impairment of goodwill and other intangible assets, and share based payments.

Free Cash Flow. Free Cash Flow is defined as net cash provided by operating activities reduced by capital expenditures, net of the proceeds from asset sales.

Net Debt. Net Debt is defined as total Company debt, less cash and cash equivalents.

Currency-neutral. Currency-neutral excludes the Impact of Currency as defined above on key measures. Hyper inflationary markets are excluded from this calculation.

Energizer Holdings, Inc. Supplemental Schedules - Currency Neutral Results For the Quarter and Six Months Ended March 31, 2023 (In millions, except per share data - Unaudited)

	For the Quarter Ended			Prior Quarter Ended
	March 31, 2023			Prior Quarter Ended	% Change	% Change
	As Reported	Impact of Currency⁽¹⁾	Currency Neutral	March 31, 2022	As Reported Basis	Currency Neutral Basis
As Reported under GAAP
Diluted net earnings per common share	$ 0.55	$ (0.11)	$ 0.66	$ 0.27	103.7 %	144.4 %
Net Earnings	$ 40.0	$ (8.3)	$ 48.3	$ 19.0	110.5 %	154.2 %

As Adjusted (non-GAAP)⁽²⁾
Adjusted diluted net earnings per common share	$ 0.64	$ (0.11)	$ 0.75	$ 0.47	36.2 %	59.6 %
Adjusted EBITDA	$ 139.5	$ (10.4)	$ 149.9	$ 114.6	21.7 %	30.8 %

	For the Six Months Ended			Prior Six Months Ended
	March 31, 2023			Prior Six Months Ended	% Change	% Change
	As Reported	Impact of Currency⁽¹⁾	Currency Neutral	March 31, 2022	As Reported Basis	Currency Neutral Basis
As Reported under GAAP
Diluted net earnings per common share	$ 1.23	$ (0.22)	$ 1.45	$ 1.09	12.8 %	33.0 %
Net Earnings	$ 89.0	$ (16.2)	$ 105.2	$ 79.0	12.7 %	33.2 %

As Adjusted (non-GAAP)⁽²⁾
Adjusted diluted net earnings per common share	$ 1.36	$ (0.22)	$ 1.58	$ 1.49	(8.7) %	6.0 %
Adjusted EBITDA	$ 285.1	$ (20.4)	$ 305.5	$ 276.4	3.1 %	10.5 %


(1)	The Impact of Currency is the change in foreign currency exchange rates year-over-year on reported results, which is calculated by comparing the value of current year foreign operations at the current period USD exchange rate versus the value of current year foreign operations at the prior period USD exchange rate. The impact of currency also includes gains/(losses) of currency hedging programs, and it excludes hyper-inflationary markets.
(2)	See supplemental schedules - Non-GAAP Reconciliations for full reconciliations of the Company's non-GAAP adjusted amounts.

Energizer Holdings, Inc.
Supplemental Schedules - Segment Information
For the Quarter and Six Months Ended March 31, 2023
(In millions - Unaudited)

Operations for Energizer are managed via two product segments: Batteries & Lights and Auto Care. Energizer's operating model includes a combination of standalone and shared business functions between the product segments, varying by country and region of the world. Shared functions include the sales and marketing functions, as well as human resources, IT and finance shared service costs. Energizer applies a fully allocated cost basis, in which shared business functions are allocated between segments. Such allocations are estimates, and may not represent the costs of such services if performed on a standalone basis. Segment sales and profitability, as well as the reconciliation to earnings before income taxes for the quarters and six months ended March 31, 2023 and 2022, respectively, are presented below:

	Quarters Ended March 31,		Six Months Ended March 31,
	2023	2022	2023	2022
Net Sales
Batteries & Lights	$ 505.9	$ 516.5	$ 1,177.5	$ 1,256.7
Auto Care	178.2	168.9	271.7	275.0
Total net sales	$ 684.1	$ 685.4	$ 1,449.2	$ 1,531.7
Segment Profit
Batteries & Lights	114.5	95.3	252.8	263.7
Auto Care	29.4	24.3	40.0	24.1
Total segment profit	$ 143.9	$ 119.6	$ 292.8	$ 287.8
General corporate and other expenses (1)	(27.8)	(25.6)	(53.2)	(47.3)
Amortization of intangible assets	(14.5)	(15.2)	(30.5)	(30.4)
Project Momentum restructuring costs (2)	(7.5)	—	(14.1)	—
Acquisition and integration costs (2)	—	—	—	(16.5)
Acquisition earn out (3)	—	—	—	(1.1)
Interest expense	(42.0)	(38.3)	(84.9)	(75.3)
(Loss)/gain on extinguishment of debt	(0.9)	—	2.0	—
Exit of Russian market (4)	—	(14.0)	—	(14.0)
Other items, net - Adjusted (5)	(0.8)	1.5	0.6	1.3
Total earnings before income taxes	$ 50.4	$ 28.0	$ 112.7	$ 104.5


(1)	Recorded in SG&A on the Consolidated (Condensed) Statement of Earnings.
(2)	See the Supplemental Schedules - Non-GAAP Reconciliations for the line items where these charges are recorded in the Consolidated (Condensed) Statement of Earnings.
(3)	This represents the earn out achieved through March 31, 2022 under the incentive agreements entered into with the fiscal 2021 acquisition of a formulations company, and is recorded in SG&A on the Consolidated (Condensed) Statement of Earnings.
(4)	These are the costs associated with the exit of the Russian market during the second quarter of fiscal 2022. See the Supplemental Non-GAAP reconciliation for the line items where these charges are recorded in the Consolidated (Condensed) Statement of Earnings.
(5)	See the Supplemental Non-GAAP reconciliation for the Other items, net reconciliation between the reported and adjusted balances.

Supplemental segment information is presented below for depreciation and amortization:

	Quarters Ended March 31,		Six Months Ended March 31,
Depreciation and amortization	2023	2022	2023	2022
Batteries & Lights	$ 13.1	$ 11.7	$ 26.5	$ 23.9
Auto Care	2.8	2.3	5.5	4.3
Total segment depreciation and amortization	$ 15.9	$ 14.0	$ 32.0	$ 28.2
Amortization of intangible assets	14.5	15.2	30.5	30.4
Total depreciation and amortization	$ 30.4	$ 29.2	$ 62.5	$ 58.6

Energizer Holdings, Inc. Supplemental Schedules - GAAP EPS to Adjusted EPS Reconciliation For the Quarter and Six Months Ended March 31, 2023 (In millions, except per share data - Unaudited)

	For the Quarters Ended March 31,		For the Six Months Ended March 31,
	2023	2022	2023	2022
Net earnings attributable to common shareholders	$ 40.0	$ 19.0	$ 89.0	$ 75.0
Mandatory preferred stock dividends	—	—	—	(4.0)
Net earnings	40.0	19.0	89.0	79.0
Pre-tax adjustments
Project Momentum restructuring costs (1)	7.5	—	14.1	—
Acquisition and integration (1)	—	—	—	16.5
Acquisition earn out	—	—	—	1.1
Loss/(gain) on extinguishment of debt	0.9	—	(2.0)	—
Exit of Russian market (1)	—	14.0	—	14.0
Total adjustments, pre-tax	$ 8.4	$ 14.0	$ 12.1	$ 31.6
Total adjustments, after tax	$ 6.5	$ 14.3	$ 9.3	$ 28.1
Adjusted net earnings (2)	$ 46.5	$ 33.3	$ 98.3	$ 107.1
Mandatory preferred stock dividends	—	—	—	(4.0)
Adjusted net earnings attributable to common shareholders	$ 46.5	$ 33.3	$ 98.3	$ 103.1

Diluted net earnings per common share	$ 0.55	$ 0.27	$ 1.23	$ 1.09
Adjustments
Project Momentum restructuring costs	0.08	—	0.15	—
Acquisition and integration	—	—	—	0.18
Acquisition earn out	—	—	—	0.01
Loss/(gain) on extinguishment of debt	0.01	—	(0.02)	—
Exit of Russian market	—	0.20	—	0.20
Impact for diluted share calculation (3)	—	—	—	0.01
Adjusted diluted net earnings per diluted common share (3)	$ 0.64	$ 0.47	$ 1.36	$ 1.49
Weighted average shares of common stock - Diluted	72.4	71.6	72.3	69.0
Adjusted Weighted average shares of common stock - Diluted (3)	72.4	71.6	72.3	71.8


(1)	See Supplemental Schedules - Non-GAAP Reconciliations for the line items where these costs are recorded on the unaudited Consolidated (Condensed) Statement of Earnings.
(2)	The effective tax rate for the Adjusted - Non-GAAP Earnings and Diluted EPS for the quarters ended March 31, 2023 and 2022 was 20.9% and 20.7%, respectively, and for the six months ended March 31, 2023 and 2022 was 21.2% and 21.3%, respectively, as calculated utilizing the statutory rate for where the costs were incurred.
(3)	During the quarter ended March 31, 2022, the mandatory convertible preferred shares were converted to approximately 4.7 million common stock. For the six months ended March 31, 2022, the full conversion was dilutive and the mandatory preferred stock dividends are excluded from net earnings in the Adjusted dilution calculation.

Energizer Holdings, Inc. Supplemental Schedules - Segment Sales For the Quarter and Six Months Ended March 31, 2023 (In millions - Unaudited)

Net sales	Q1'23	% Chg	Q2'23	% Chg	Six Months '23	% Chg
*Batteries & Lights*
Net sales - prior year	$ 740.2		$ 516.5		$ 1,256.7
Organic	(34.8)	(4.7) %	7.3	1.4 %	(27.5)	(2.2) %
Change in Argentina Operations	1.3	0.2 %	0.5	0.1 %	1.8	0.1 %
Change in Russia Operations	(7.3)	(1.0) %	(5.0)	(1.0) %	(12.3)	(1.0) %
Impact of currency	(27.8)	(3.8) %	(13.4)	(2.6) %	(41.2)	(3.2) %
Net sales - current year	$ 671.6	(9.3) %	$ 505.9	(2.1) %	$ 1,177.5	(6.3) %

*Auto Care*
Net sales - prior year	$ 106.1		$ 168.9		$ 275.0
Organic	(10.8)	(10.2) %	10.2	6.0 %	(0.6)	(0.2) %
Change in Argentina Operations	—	— %	0.2	0.1 %	0.2	0.1 %
Change in Russia Operations	(0.2)	(0.2) %	(0.1)	(0.1) %	(0.3)	(0.1) %
Impact of currency	(1.6)	(1.5) %	(1.0)	(0.5) %	(2.6)	(1.0) %
Net sales - current year	$ 93.5	(11.9) %	$ 178.2	5.5 %	$ 271.7	(1.2) %

*Total Net Sales*
Net sales - prior year	$ 846.3		$ 685.4		$ 1,531.7
Organic	(45.6)	(5.4) %	17.5	2.6 %	(28.1)	(1.8) %
Change in Argentina Operations	1.3	0.2 %	0.7	0.1 %	2.0	0.1 %
Change in Russia Operations	(7.5)	(0.9) %	(5.1)	(0.7) %	(12.6)	(0.8) %
Impact of currency	(29.4)	(3.5) %	(14.4)	(2.2) %	(43.8)	(2.9) %
Net sales - current year	$ 765.1	(9.6) %	$ 684.1	(0.2) %	$ 1,449.2	(5.4) %

Energizer Holdings, Inc. Supplemental Schedules - Segment Profit For the Quarter and Six Months Ended March 31, 2023 (In millions - Unaudited)

Segment profit	Q1'23	% Chg	Q2'23	% Chg	Six Months '23	% Chg
*Batteries & Lights*
Segment profit - prior year	$ 168.4		$ 95.3		$ 263.7
Organic	(15.6)	(9.3) %	27.5	28.9 %	11.9	4.5 %
Change in Argentina Operations	—	— %	0.7	0.7 %	0.7	0.3 %
Change in Russia Operations	(0.6)	(0.4) %	(0.6)	(0.6) %	(1.2)	(0.5) %
Impact of currency	(13.9)	(8.2) %	(8.4)	(8.9) %	(22.3)	(8.4) %
Segment profit - current year	$ 138.3	(17.9) %	$ 114.5	20.1 %	$ 252.8	(4.1) %

*Auto Care*
Segment (loss)/profit - prior year	$ (0.2)		$ 24.3		$ 24.1
Organic	12.3	NM *	5.6	23.0 %	17.9	74.3 %
Change in Argentina Operations	(0.1)	NM *	0.1	0.4 %	—	— %
Impact of currency	(1.4)	NM *	(0.6)	(2.4) %	(2.0)	(8.3) %
Segment profit - current year	$ 10.6	NM *	$ 29.4	21.0 %	$ 40.0	66.0 %

*Total Segment Profit*
Segment profit - prior year	$ 168.2		$ 119.6		$ 287.8
Organic	(3.3)	(2.0) %	33.1	27.7 %	29.8	10.4 %
Change in Argentina Operations	(0.1)	(0.1) %	0.8	0.7 %	0.7	0.2 %
Change in Russia Operations	(0.6)	(0.4) %	(0.6)	(0.5) %	(1.2)	(0.4) %
Impact of currency	(15.3)	(9.0) %	(9.0)	(7.6) %	(24.3)	(8.5) %
Segment profit - current year	$ 148.9	(11.5) %	$ 143.9	20.3 %	$ 292.8	1.7 %

NM - These percentage calculations are not meaningful.

Energizer Holdings, Inc. Supplemental Schedules - Non-GAAP Reconciliations For the Quarter and Six Months Ended March 31, 2023 (In millions - Unaudited)

Gross profit	Q1'23	Q2'23	Q1'22	Q2'22	Q2'23 YTD	Q2'22 YTD
Net sales	$ 765.1	$ 684.1	$ 846.3	$ 685.4	$ 1,449.2	$ 1,531.7
Reported Cost of products sold	466.8	430.8	534.7	447.0	897.6	981.7
Gross profit	$ 298.3	$ 253.3	$ 311.6	$ 238.4	$ 551.6	$ 550.0
Gross margin	39.0 %	37.0 %	36.8 %	34.8 %	38.1 %	35.9 %
Project Momentum restructuring costs	0.3	5.7	—	—	6.0	—
Acquisition and integration costs	—	—	6.0	—	—	6.0
Exit of Russian market	—		—	0.7	—	0.7
Cost of products sold - adjusted	466.5	425.1	528.7	446.3	891.6	975.0
Adjusted Gross profit	$ 298.6	$ 259.0	$ 317.6	$ 239.1	$ 557.6	$ 556.7
Adjusted Gross margin	39.0 %	37.9 %	37.5 %	34.9 %	38.5 %	36.3 %

SG&A	Q1'23	Q2'23	Q1'22	Q2'22	Q2'23 YTD	Q2'22 YTD
Reported SG&A	$ 120.4	$ 118.3	$ 122.1	$ 123.4	$ 238.7	$ 245.5
Reported SG&A % of Net sales	15.7 %	17.3 %	14.4 %	18.0 %	16.5 %	16.0 %
Adjustments
Project Momentum restructuring costs	6.3	1.8	—	—	8.1	—
Acquisition and integration costs	—	—	9.4	—	—	9.4
Exit of Russian Market	—	—	—	5.8	—	5.8
Acquisition earn out	—		1.1	—	—	1.1
SG&A Adjusted - subtotal	$ 114.1	$ 116.5	$ 111.6	$ 117.6	$ 230.6	$ 229.2
SG&A Adjusted % of Net sales	14.9 %	17.0 %	13.2 %	17.2 %	15.9 %	15.0 %

Other items, net	Q1'23	Q2'23	Q1'22	Q2'22	Q2'23 YTD	Q2'22 YTD
Interest income	$ (0.2)	$ (1.1)	$ (0.2)	$ (0.3)	$ (1.3)	$ (0.5)
Foreign currency exchange (gain)/loss	(1.0)	4.5	1.3	(0.1)	3.5	1.2
Pension cost/(benefit) other than service costs	0.7	0.6	(1.1)	(1.1)	1.3	(2.2)
Other	(0.9)	(3.2)	0.2	—	(4.1)	0.2
Other items, net - Adjusted	$ (1.4)	$ 0.8	$ 0.2	$ (1.5)	$ (0.6)	$ (1.3)
Exit of Russian market	—	—	—	7.5	—	7.5
Total Other items, net	(1.4)	$ 0.8	0.2	$ 6.0	$ (0.6)	$ 6.2

Acquisition and integration	Q1'23	Q2'23	Q1'22	Q2'22	Q2'23 YTD	Q2'22 YTD
Cost of products sold	$ —	$ —	$ 6.0	$ —	$ —	$ 6.0
SG&A	—	—	9.4	—	—	9.4
Research and development	—	—	1.1	—	—	1.1
Acquisition and integration related items	$ —	$ —	$ 16.5	$ 15.0	$ —	$ 31.5

Energizer Holdings, Inc. Supplemental Schedules - Non-GAAP Reconciliations cont. For the Quarter and Six Months Ended March 31, 2023 (In millions - Unaudited)

	Q2'23	Q1'23	Q4'22	Q3'22	LTM 3/31/23 (1)	Q2'22
Net earnings/(loss)	$ 40.0	$ 49.0	$ (362.9)	$ 52.4	$ (221.5)	$ 19.0
Income tax provision/(benefit)	10.4	13.3	(112.2)	12.7	(75.8)	9.0
Earnings/(loss) before income taxes	50.4	62.3	(475.1)	65.1	(297.3)	28.0
Interest expense	42.0	42.9	42.0	41.1	168.0	38.3
Loss/(gain) on extinguishment of debt	0.9	(2.9)	—	—	(2.0)	—
Depreciation & Amortization	30.4	32.1	32.6	30.4	125.5	29.2
EBITDA	$ 123.7	$ 134.4	$ (400.5)	$ 136.6	$ (5.8)	$ 95.5
Adjustments:
Project Momentum restructuring costs	7.5	6.6	0.9	—	15.0	—
Exit of Russian market	—	—	0.6	—	0.6	14.0
Gain on finance lease termination	—	—	—	(4.5)	(4.5)	—
Brazil flood damage, net of insurance proceeds	—	—	(0.2)	9.9	9.7	—
Impairment of goodwill & intangible assets	—	—	541.9	—	541.9	—
Share-based payments	8.3	4.6	3.3	3.5	19.7	5.1
Adjusted EBITDA	$ 139.5	$ 145.6	$ 146.0	$ 145.5	$ 576.6	$ 114.6


(1)	LTM defined as the latest 12 months for the period ending March 31, 2023.

Free Cash Flow	3/31/2023
Net cash from operating activities	$ 210.2
Capital expenditures	(18.7)
Proceeds from sale of assets	0.7
Free Cash Flow for the six months ended March 31, 2023	$ 192.2

Net Debt	3/31/2023	9/30/2022
Current maturities of long-term debt	$ 12.0	$ 12.0
Current portion of finance leases	0.3	0.4
Notes payable	2.0	6.4
Long-term debt	3,414.6	3,499.4
Total debt per the balance sheet	$ 3,428.9	$ 3,518.2
Cash and cash equivalents	193.7	205.3
Net Debt	$ 3,235.2	$ 3,312.9

Energizer Holdings, Inc. Supplemental Schedules - Non-GAAP Reconciliations cont. FY 2023 Outlook (In millions - Unaudited)

Fiscal Year 2023 Outlook Reconciliation - Adjusted net earnings and diluted net earnings per common share -(EPS)
(in millions, except per share data)	Adjusted Net earnings			Adjusted EPS
Fiscal Year 2023 - GAAP Outlook	$192	to	$222	$2.65	to	$3.06
Impacts:
Project Momentum restructuring costs	27	to	19	0.37	to	0.26
Loss/(gain) on extinguishment of debt	(2)		(2)	(0.02)	to	(0.02)
Fiscal Year 2023 - Adjusted Outlook	$217	to	$239	$3.00	to	$3.30

Fiscal Year 2023 Outlook Reconciliation - Adjusted EBITDA
(in millions, except per share data)
Net earnings	$192	to	$222
Income tax provision	26	to	55
Earnings before income taxes	$218	to	$277
Interest expense	172	to	168
Loss/(gain) on extinguishment of debt	(2)	to	(2)
Amortization	62	to	58
Depreciation	70	to	64
EBITDA	$520	to	$565

Adjustments:
Project Momentum restructuring costs	35	to	25
Share-based payments	30	to	25
Adjusted EBITDA	$585	to	$615