Energizer Holdings, Inc. Announces Fiscal 2025 Third Quarter Results
Energizer Holdings (NYSE:ENR) reported strong fiscal Q3 2025 results, with reported net sales increasing 3.4% to $725.3 million and organic net sales growth of 0.1%. The company achieved significant margin improvements, with reported gross margin reaching 55.1% and adjusted gross margin increasing 330 basis points to 44.8%.
Notable highlights include reported EPS of $2.13 and adjusted EPS of $1.13, representing a 43% year-over-year increase. The company benefited from $112.4 million in Advanced Manufacturing Production Credits, with $33.9 million attributed to FY25. Following these results, Energizer raised its full-year outlook, now expecting net sales growth of 1-3% and adjusted EPS of $3.55-$3.65.
The company completed the acquisition of Advanced Power Solutions NV in May 2025 and continued its shareholder returns through share repurchases of 2.8 million shares for $62.6 million and quarterly dividend payments of approximately $21 million.
Energizer Holdings (NYSE:ENR) ha riportato risultati solidi per il terzo trimestre fiscale 2025, con vendite nette segnalate in aumento del 3,4% a 725,3 milioni di dollari e una crescita organica delle vendite nette dello 0,1%. L'azienda ha ottenuto miglioramenti significativi nei margini, con un margine lordo segnalato che ha raggiunto il 55,1% e un margine lordo rettificato aumentato di 330 punti base al 44,8%.
I punti salienti includono un utile per azione (EPS) segnalato di 2,13 dollari e un EPS rettificato di 1,13 dollari, che rappresentano un aumento del 43% su base annua. L'azienda ha beneficiato di 112,4 milioni di dollari in crediti per la produzione avanzata, di cui 33,9 milioni attribuiti all'anno fiscale 2025. In seguito a questi risultati, Energizer ha rivisto al rialzo le previsioni per l'intero anno, prevedendo ora una crescita delle vendite nette dell'1-3% e un EPS rettificato compreso tra 3,55 e 3,65 dollari.
L'azienda ha completato l'acquisizione di Advanced Power Solutions NV a maggio 2025 e ha continuato a restituire valore agli azionisti tramite riacquisti di 2,8 milioni di azioni per 62,6 milioni di dollari e pagamenti trimestrali di dividendi per circa 21 milioni di dollari.
Energizer Holdings (NYSE:ENR) reportó sólidos resultados en el tercer trimestre fiscal de 2025, con ventas netas reportadas que aumentaron un 3,4% hasta los 725,3 millones de dólares y un crecimiento orgánico de ventas netas del 0,1%. La compañía logró mejoras significativas en los márgenes, con un margen bruto reportado que alcanzó el 55,1% y un margen bruto ajustado que aumentó 330 puntos básicos hasta el 44,8%.
Entre los aspectos destacados se incluyen un EPS reportado de 2,13 dólares y un EPS ajustado de 1,13 dólares, lo que representa un aumento interanual del 43%. La empresa se benefició de 112,4 millones de dólares en créditos por producción avanzada, de los cuales 33,9 millones corresponden al año fiscal 2025. Tras estos resultados, Energizer elevó sus perspectivas para todo el año, esperando ahora un crecimiento de las ventas netas del 1-3% y un EPS ajustado de entre 3,55 y 3,65 dólares.
La compañía completó la adquisición de Advanced Power Solutions NV en mayo de 2025 y continuó devolviendo valor a los accionistas mediante recompras de 2,8 millones de acciones por 62,6 millones de dólares y pagos trimestrales de dividendos por aproximadamente 21 millones de dólares.
Energizer Holdings (NYSE:ENR)� 2025 회계연도 3분기� 강력� 실적� 보고했으�, 보고� 순매출은 3.4% 증가� 7� 2,530� 달러� 기록했고, 유기� 순매� 성장률은 0.1%였습니�. 회사� 보고� 총이익률� 55.1%� 달하� 조정 총이익률� 330 베이시스 포인� 상승하여 44.8%� 기록하는 � 마진 개선� � 성과� 거뒀습니�.
주요 내용으로� 보고� 주당순이�(EPS) 2.13달러와 조정 EPS 1.13달러가 포함되며, 이는 전년 대� 43% 증가� 수치입니�. 회사� 1� 1,240� 달러� 첨단 제조 생산 크레�� 받았으며, � � 3,390� 달러� 2025 회계연도� 해당합니�. 이러� 실적 발표 �, Energizer� 연간 전망� 상향 조정하여 순매� 성장률을 1-3%�, 조정 EPS� 3.55~3.65달러� 예상하고 있습니다.
회사� 2025� 5� Advanced Power Solutions NV 인수� 완료했으�, 280� 주의 자사� 매입으로 6,260� 달러� 지출하� 분기� 배당금으� � 2,100� 달러� 지급하� 주주 환원� 지속하� 있습니다.
Energizer Holdings (NYSE:ENR) a publié de solides résultats pour le troisième trimestre fiscal 2025, avec des ventes nettes déclarées en hausse de 3,4 % à 725,3 millions de dollars et une croissance organique des ventes nettes de 0,1 %. L'entreprise a réalisé des améliorations significatives de ses marges, avec une marge brute déclarée atteignant 55,1 % et une marge brute ajustée en hausse de 330 points de base à 44,8 %.
Les points forts incluent un BPA déclaré de 2,13 $ et un BPA ajusté de 1,13 $, représentant une augmentation de 43 % en glissement annuel. L'entreprise a bénéficié de 112,4 millions de dollars de crédits de production avancée, dont 33,9 millions attribués à l'exercice 2025. Suite à ces résultats, Energizer a relevé ses prévisions annuelles, s'attendant désormais à une croissance des ventes nettes de 1 à 3 % et à un BPA ajusté compris entre 3,55 et 3,65 $.
L'entreprise a finalisé l'acquisition d'Advanced Power Solutions NV en mai 2025 et a poursuivi ses retours aux actionnaires via des rachats de 2,8 millions d'actions pour 62,6 millions de dollars et des paiements trimestriels de dividendes d'environ 21 millions de dollars.
Energizer Holdings (NYSE:ENR) meldete starke Ergebnisse für das dritte Quartal des Geschäftsjahres 2025, mit einem gemeldeten Nettoumsatzanstieg von 3,4 % auf 725,3 Millionen US-Dollar und einem organischen Nettoumsatzwachstum von 0,1 %. Das Unternehmen erzielte deutliche Margenverbesserungen, wobei die gemeldete Bruttomarge 55,1 % erreichte und die bereinigte Bruttomarge um 330 Basispunkte auf 44,8 % stieg.
Bemerkenswerte Höhepunkte sind ein gemeldetes Ergebnis je Aktie (EPS) von 2,13 US-Dollar und ein bereinigtes EPS von 1,13 US-Dollar, was eine jährliche Steigerung von 43 % darstellt. Das Unternehmen profitierte von 112,4 Millionen US-Dollar an Advanced Manufacturing Production Credits, davon entfallen 33,9 Millionen auf das Geschäftsjahr 2025. Nach diesen Ergebnissen hat Energizer seine Jahresprognose angehoben und erwartet nun ein Nettoumsatzwachstum von 1-3 % sowie ein bereinigtes EPS von 3,55 bis 3,65 US-Dollar.
Das Unternehmen schloss im Mai 2025 die Übernahme von Advanced Power Solutions NV ab und setzte seine Aktionärsrückzahlungen durch Aktienrückkäufe von 2,8 Millionen Aktien im Wert von 62,6 Millionen US-Dollar sowie vierteljährliche Dividendenzahlungen von etwa 21 Millionen US-Dollar fort.
- Reported net sales increased 3.4% to $725.3 million
- Adjusted gross margin improved significantly by 330 basis points to 44.8%
- Adjusted EPS grew 43% year-over-year to $1.13
- Received $112.4 million in Advanced Manufacturing Production Credits
- Raised full-year guidance for Net Sales, Adjusted EBITDA, and Adjusted EPS
- Project Momentum delivered approximately $12 million in quarterly savings
- Volumes grew 1.7% driven by new and expanded distribution
- Free cash flow was only $16.5 million, approximately 1% of Net Sales
- Q4 expected to face $20 million in transitory costs from tariffs and operational inefficiencies
- Strategic pricing and promotional investments negatively impacted growth by 1.6%
- SG&A expenses increased due to APS NV acquisition and higher legal fees
- Q4 organic net sales expected to be flat to down 2%
Insights
Energizer reports strong Q3 with improved margins and EPS, raises full-year guidance supported by tax credits and Project Momentum benefits.
Energizer delivered a solid third quarter with reported net sales increasing
The results were substantially enhanced by
The company's multi-year Project Momentum initiative continues delivering operational benefits, contributing approximately
Volume growth of
Free cash flow generation remained modest at
Management has raised full-year guidance, now expecting net sales growth of
For Q4, the company expects
Exceeded Outlook across Net Sales, Adjusted Gross Margin, and Adjusted EPS
Improved Outlook for Full Year Net Sales, Adjusted EBITDA and Adjusted Earnings Per Share
Expect to Generate
Strongly Positioned to Drive Continued Earnings Growth in Fiscal Year 2026
Third Quarter Results
- Reported Net Salesincreased +
3.4% to and Organic Net Sales growth of +$725.3 million 0.1% (1) - Reported Gross MarginǴ
55.1% & Adjusted Gross Margin increased 330 basis points to44.8% (1)- Inclusive of
of Advanced Manufacturing Production Credits (production credits),$112.4 million on an adjusted basis$33.9 million
- Inclusive of
- Reported EPSof
& Adjusted EPS of$2.13 , an increase of$1.13 43% year-over-year on an adjusted basis(1)- Prior to the net benefit of the production credits, Adjusted EPS of
(1)(2)$0.78
- Prior to the net benefit of the production credits, Adjusted EPS of
Increased Full Year Outlook
- Net Salesgrowth of +
1% to3% (1) - Adjusted EPSrange increased to
to$3.55 (1)$3.65 - Adjusted EBITDAnow expected to be
to$630 (1)$640 million
"Three years ago, we launched Project Momentum to restore margins, increase our operational agility, and invest in growth. Our performance this quarter illustrates the benefits of those efforts as we delivered organic top-line growth, strong gross margins and robust earnings. In addition, our business has been further strengthened by our qualification for production credits as a result of our investments and focus on US manufacturing capabilities." said Mark LaVigne, Chief Executive Officer. "We are increasing our outlook to reflect the higher level of earnings generated by pricing, tariff mitigation efforts and the inclusion of production credits. As we look ahead, we are confident in our ability to generate ongoing earnings growth, creating long-term value for our shareholders."
Top-Line Performance
For the quarter, we had Net sales of
Third Quarter | % Chg | ||
Net sales - FY'24 | $ 701.4 | ||
Organic | 0.8 | 0.1% | |
Acquisition impact | 20.8 | 3.0% | |
Change in hyperinflationary markets | 1.4 | 0.2% | |
Impact of currency | 0.9 | 0.1% | |
Net sales - FY'25 | $ 725.3 | 3.4% |
Organic Net sales increased
- Volumes grew
1.7% in the quarter, driven primarily by new and expanded distribution in Battery & Lights; and - Planned strategic pricing and promotional investments of
1.6% partially offset the growth in volume.
The Advanced Power Solutions NV (APS NV) acquisition completed on May 2, 2025 contributed
Gross Margin
Gross margin percentage on a reported basis was
Excluding the estimated FY23 & FY24 production credits of
Third Quarter | |
Gross margin - FY'24 Reported | 39.5% |
Prior year impact of restructuring and integration costs | 2.0% |
Gross margin - FY'24 Adjusted(1) | 41.5% |
FY25 production credits | 4.8% |
Project Momentum initiatives | 1.8% |
Product cost impacts | (1.5)% |
Pricing | (1.0)% |
Acquisition impact | (0.5)% |
Currency impacts, including hyperinflationary markets | (0.3)% |
Gross margin - FY'25 Adjusted(1) | 44.8% |
Current year impact of restructuring, network transition costs and FY23 & FY24 production credits | 10.3% |
Gross margin - FY'25 Reported | 55.1% |
Adjusted Gross margin improvement benefited from the estimated FY25 production credits of
Selling, General and Administrative Expense (SG&A)
SG&A, excluding restructuring, acquisition costs and litigation matters, was
Advertising and Promotion Expense (A&P)
A&P expense increased
Earnings Per Share and Adjusted EBITDA | Third Quarter | ||
(In millions, except per share data) | 2025 | 2024 | |
Net earnings/(loss) | $ 153.5 | $ (43.8) | |
Diluted net earnings/(loss) per common share | $ 2.13 | $ (0.61) | |
Adjusted Net earnings(1) | $ 81.5 | $ 57.4 | |
Adjusted Diluted net earnings per common share(1) | $ 1.13 | $ 0.79 | |
Adjusted EBITDA(1) | $ 171.4 | $ 149.7 | |
Currency neutral Adjusted Diluted net earnings per common share(1) | $ 1.16 | ||
Currency neutral Adjusted EBITDA(1) | $ 173.9 |
Net earnings, Earnings per share, Adjusted Earnings per share and Adjusted EBITDA were positively impacted in the quarter by the production credits and savings from Project Momentum. These improvements were offset by higher A&P and SG&A spend and currency impacts compared to the prior year. The prior year net loss was driven by the
Free cash flow and Capital allocation
- Operating cash flow for the nine months ended June 30, 2025 was
, and Free cash flow was$85.6 million , or approximately$16.5 million 1% of Net sales. - The Company acquired APS NV on May 2, 2025, and the initial cash consideration transferred was
.$15.2 million - The Company repurchased 2.8 million shares of common stock for
, or$62.6 million per share during the third quarter. Subsequent to the quarter, the Company repurchased an additional 1.2 million shares of common stock at$22.40 per share.$22.49 - Dividend payments in the quarter were approximately
, or$21 million per common share.$0.30
Financial Outlook and Assumptions for Fiscal Year 2025(1)
For fiscal 2025, we now expect Net sales growth in the range of
We increased our fiscal 2025 guidance for Adjusted Earnings Per Share to
For the fourth quarter, we expect reported Net Sales growth of
Webcast Information
In conjunction with this announcement, the Company will post prepared comments under the Investor/Events & Presentations section of the Company website around 7:00 a.m. Eastern Time today and will hold an investor conference call beginning at 10:00 a.m. Eastern Time today. The call will focus on third fiscal quarter earnings and recent trends in the business. All interested parties may access a live webcast of this conference call at , under "Investors" and "Events and Presentations" tabs or by using the following link:
For those unable to participate during the live webcast, a replay will be available on , under "Investors," "Events and Presentations," and "Past Events" tabs.
1) See Press Release attachments and supplemental schedules for additional information, including the GAAP and Non-GAAP reconciliations. | ||||
2) FY25 production credits, net of compensation costs and tax impacts, benefited the current quarter by |
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 beyond our control 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.
- 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 tariff and currency fluctuations, which could adversely affect our results of operations.
- We must successfully manage the demand, supply, and operational challenges brought on by any disease outbreak, including epidemics, pandemics, or similar widespread public health concerns.
- 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, as well as our ability to forecast customer demand and 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.
- Our future results may be affected by our operational execution, including our ability to achieve cost savings as a result of any current or future restructuring efforts.
- If our goodwill and indefinite-lived intangible assets become impaired, we will be required to record impairment charges, which may be significant.
- Sales of certain of our products are seasonal and adverse weather conditions during our peak selling seasons for certain auto care products could have a material adverse effect.
- 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 may not be able to attract, retain and develop key employees, as well as effectively manage human capital resources.
- We have significant debt obligations that could adversely affect our business.
- Our credit ratings are important to our cost of capital.
- We may experience losses or be subject to increased funding and expenses related to our pension plans.
- The estimates and assumptions on which our financial projections are based may prove to be inaccurate, which may cause our actual results to materially differ from our projections, which may adversely affect our future profitability, cash flows and stock price.
- 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.
- Section 45X of the Internal Revenue Code contains production tax credits for certain battery components. Our ability to benefit from Section 45X production tax credits is not guaranteed and is dependent upon the federal government's ongoing implementation, guidance, regulations, or rulemakings.
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 19, 2024 and in our Form 10-Q filed May 6, 2025.
ENERGIZER HOLDINGS, INC. CONSOLIDATED STATEMENT OF EARNINGS (Condensed) (In millions, except per share data - Unaudited) | |||||||
For the Quarters Ended | For the Nine Months Ended | ||||||
2025 | 2024 | 2025 | 2024 | ||||
Net sales | $ 725.3 | $ 701.4 | $ 2,119.9 | $ 2,081.3 | |||
Cost of products sold (1) (2) | 325.6 | 424.2 | 1,191.6 | 1,283.8 | |||
Gross profit | 399.7 | 277.2 | 928.3 | 797.5 | |||
Selling, general and administrative expense (1) | 128.3 | 129.6 | 395.6 | 380.2 | |||
Advertising and sales promotion expense | 43.4 | 37.9 | 117.6 | 106.3 | |||
Research and development expense | 8.2 | 7.4 | 24.3 | 23.1 | |||
Amortization of intangible assets | 14.7 | 14.5 | 44.1 | 43.5 | |||
Impairment of intangible assets (3) | � | 110.6 | � | 110.6 | |||
Interest expense | 39.0 | 38.5 | 114.0 | 117.9 | |||
Loss on extinguishment/modification of debt (4) | � | 1.2 | 5.3 | 2.1 | |||
Other items, net (1) (5) | 1.9 | (5.0) | (3.3) | 19.5 | |||
Earnings/(loss) before income taxes | 164.2 | (57.5) | 230.7 | (5.7) | |||
Income tax provision/(benefit) | 10.7 | (13.7) | 26.6 | 3.8 | |||
Net earnings/(loss) | 153.5 | (43.8) | 204.1 | (9.5) | |||
Basic net earnings/(loss) per common share | $ 2.16 | $ (0.61) | $ 2.84 | $ (0.13) | |||
Diluted net earnings/(loss) per common share | $ 2.13 | $ (0.61) | $ 2.80 | $ (0.13) | |||
Weighted average shares of common stock - Basic | 71.2 | 71.8 | 71.8 | 71.7 | |||
Weighted average shares of common stock - Diluted | 72.1 | 71.8 | 72.9 | 71.7 |
(1) | See the attached Supplemental Schedules - Non-GAAP Reconciliations, which break out the Project Momentum restructuring and related costs, Network transition costs, FY23 and FY24 production credits, Acquisition and integration costs and Litigation matters included within these lines. |
(2) | During the quarter, the Company obtained reasonable assurance on the qualification of certain battery cell and manufacturing component production credits (production credits) eligibility under Section 45X of the Internal Revenue Code. Cost of products sold includes the estimated production credits recognized of |
(3) | The non-cash Impairment of intangible assets for the three and nine months ended June 30, 2024 relates to the Company's Rayovac trade name impairment of |
(4) | The Loss on extinguishment/modification of debt for the nine months ended June 30, 2025 related to the refinancing and extension of the Company's |
(5) | During December 2023, a new president was inaugurated in |
ENERGIZER HOLDINGS, INC. CONSOLIDATED BALANCE SHEETS (Condensed) (In millions - Unaudited) | |||
Assets | June 30, | September 30, | |
Current assets | |||
Cash and cash equivalents | $ 171.1 | $ 216.9 | |
Trade receivables | 323.7 | 441.3 | |
Inventories | 870.1 | 657.3 | |
Other current assets | 277.5 | 163.4 | |
Total current assets | $ 1,642.4 | $ 1,478.9 | |
Property, plant and equipment, net | 393.8 | 380.1 | |
Operating lease assets | 97.6 | 94.7 | |
Goodwill | 1,050.1 | 1,046.0 | |
Other intangible assets, net | 1,026.2 | 1,070.9 | |
Deferred tax assets | 147.3 | 145.8 | |
Other assets | 158.6 | 126.0 | |
Total assets | $ 4,516.0 | $ 4,342.4 | |
Liabilities and Shareholders' Equity | |||
Current liabilities | |||
Current maturities of long-term debt | $ 7.6 | $ 12.0 | |
Current portion of finance leases | 0.8 | 0.6 | |
Notes payable | 134.6 | 2.1 | |
Accounts payable | 425.2 | 433.1 | |
Current operating lease liabilities | 17.4 | 18.2 | |
Other current liabilities | 338.7 | 353.8 | |
Total current liabilities | $ 924.3 | $ 819.8 | |
Long-term debt | 3,218.4 | 3,193.0 | |
Operating lease liabilities | 87.4 | 82.4 | |
Deferred tax liabilities | 6.8 | 8.3 | |
Other liabilities | 95.9 | 103.1 | |
Total liabilities | $ 4,332.8 | $ 4,206.6 | |
Shareholders' equity | |||
Common stock | 0.8 | 0.8 | |
Additional paid-in capital | 597.5 | 667.6 | |
Retained earnings/(losses) | 73.4 | (128.4) | |
Treasury stock | (267.8) | (223.6) | |
Accumulated other comprehensive loss | (220.7) | (180.6) | |
Total shareholders' equity | $ 183.2 | $ 135.8 | |
Total liabilities and shareholders' equity | $ 4,516.0 | $ 4,342.4 |
ENERGIZER HOLDINGS, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (Condensed) (In millions - Unaudited) | |||
For the Nine Months Ended | |||
2025 | 2024 | ||
Cash Flow from Operating Activities | |||
Net earnings/(loss) | $ 204.1 | $ (9.5) | |
Impairment of intangible assets | � | 110.6 | |
Non-cash integration and restructuring charges | 6.3 | 9.6 | |
Depreciation and amortization | 94.6 | 89.6 | |
Deferred income taxes | 1.3 | (33.4) | |
Share-based compensation expense | 19.7 | 19.1 | |
Gain on sale of real estate | � | (3.7) | |
Loss on extinguishment of debt | 1.1 | 2.1 | |
Exchange (gain)/loss included in income | (1.4) | 29.3 | |
Non-cash items included in income, net | 10.0 | 15.5 | |
Other, net | (4.2) | (3.5) | |
Production credits | (112.4) | � | |
Changes in current assets and liabilities used in operations | (133.5) | 35.0 | |
Net cash from operating activities | 85.6 | 260.7 | |
Cash Flow from Investing Activities | |||
Capital expenditures | (69.1) | (70.5) | |
Proceeds from sale of assets | � | 4.9 | |
Acquisitions, net of cash acquired | (12.8) | (22.4) | |
Purchase of available-for-sale securities | � | (5.2) | |
Proceeds from sale of available-for-sale securities | � | 4.2 | |
Net cash used by investing activities | (81.9) | (89.0) | |
Cash Flow from Financing Activities | |||
Cash proceeds from issuance of debt with original maturities greater than 90 days (1) | 198.2 | � | |
Payments on debt with maturities greater than 90 days (1) | (221.0) | (150.6) | |
Net increase/(decrease) in debt with original maturities of 90 days or less | 118.4 | (1.8) | |
Debt issuance costs | (8.0) | (0.9) | |
Payment of acquisition indemnification hold back | (0.5) | � | |
Common stock purchased | (62.6) | � | |
Dividends paid on common stock | (66.6) | (65.8) | |
Taxes paid for withheld share-based payments | (7.7) | (4.8) | |
Net cash used by financing activities | (49.8) | (223.9) | |
Effect of exchange rate changes on cash | 0.3 | (24.4) | |
Net decrease in cash, cash equivalents, and restricted cash | (45.8) | (76.6) | |
Cash, cash equivalents, and restricted cash, beginning of period | 216.9 | 223.3 | |
Cash, cash equivalents, and restricted cash, end of period | $ 171.1 | $ 146.7 |
(1) Represents cash inflows and outflows due to changes in term loan lender composition. |
ENERGIZER HOLDINGS, INC.
Reconciliation of GAAP and Non-GAAP Measures
For the Quarter and Nine Months Ended June 30, 2025
The Company reports its financial results in accordance with accounting principles generally accepted in the
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 on extinguishment/modification of debt, other items, net, restructuring and related costs, network transition costs, acquisition and integration costs, FY23 & FY24 production credits, impairment of intangible assets and a litigation matter 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 restructuring and related costs, network transition costs, costs related to acquisition and integration, FY23 & FY24 production credits, impairment of intangible assets, a litigation matter, the loss on extinguishment/modification of debt and the December 2023 Argentina Economic Reform. Adjusted EPS Excluding Production Credits further excludes the benefit of the FY25 production credits, net of related compensation costs and tax impacts.
Non-GAAP Tax Rate. This is the tax rate when excluding the pre-tax impact of restructuring and related costs, network transition costs, costs related to acquisition and integration, FY23 & FY24 production credits, impairment of intangible assets, a litigation matter, the loss on extinguishment/modification of debt, and the December 2023 Argentina Economic Reform, 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 acquisition impact, the change in hyperinflationary markets and impact of currency from the changes in foreign currency exchange rates as defined below:
Acquisition Impact. The Company completed the Advanced Power Solutions NV acquisition on May 2, 2025. These adjustments include the impact of the operations associated with the acquired branded battery business. The Company will be working to transition from these branded business to legacy brands by December 31, 2025. This does not include the impact of acquisition and integration costs associated with this acquisition.
Change in hyperinflationary markets. The Company is presenting separately all changes in sales and segment profit from our
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 hyperinflationary markets.
Adjusted Comparisons. Detail for Adjusted Gross profit, Adjusted Gross margin, adjusted SG&A and adjusted SG&A as percent of Net sales and Adjusted Other items, net are also supplemental non-GAAP measure disclosures. These measures exclude the impact of restructuring and related costs, network transition costs, acquisition and integration costs, FY23 & FY24 production credits, a litigation matter and the December 2023 Argentina Economic Reform.
EBITDA and Adjusted EBITDA. EBITDA is defined as Net earnings before Income tax provision, Interest expense, the Loss on extinguishment/modification of debt, and depreciation and amortization. Adjusted EBITDA further excludes the impact of the costs related to restructuring, network transition costs, FY23 & FY24 production credits, a litigation matter, the December 2023 Argentina Economic Reform, impairment of intangible assets, acquisition and integration costs, 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 - Segment Information
For the Quarter and Nine Months Ended June 30, 2025 (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 nine months ended June 30, 2025 and 2024 are presented below:
Quarters Ended June 30, | Nine Months Ended June 30, | ||||||
2025 | 2024 | 2025 | 2024 | ||||
Net Sales | |||||||
Batteries & Lights | $ 535.1 | $ 509.1 | $ 1,655.5 | $ 1,607.9 | |||
Auto Care | 190.2 | 192.3 | 464.4 | 473.4 | |||
Total Net Sales | $ 725.3 | $ 701.4 | $ 2,119.9 | $ 2,081.3 | |||
Segment Profit | |||||||
Batteries & Lights | 158.8 | 129.4 | 390.4 | 375.3 | |||
Auto Care | 24.1 | 26.8 | 79.8 | 74.1 | |||
Total segment profit | $ 182.9 | $ 156.2 | $ 470.2 | $ 449.4 | |||
General corporate and other expenses (1) | (33.1) | (29.1) | (91.0) | (86.6) | |||
Amortization of intangible assets | (14.7) | (14.5) | (44.1) | (43.5) | |||
Impairment of intangibles assets | � | (110.6) | � | (110.6) | |||
Restructuring and related costs (2) | (8.0) | (18.8) | (45.9) | (64.6) | |||
Network transition costs (3) | (0.9) | � | (17.6) | � | |||
Acquisition and integration costs (2) | (1.3) | (1.6) | (4.8) | (4.9) | |||
FY23 & FY24 production credits (4) | 78.5 | � | 78.5 | � | |||
Litigation matter (5) | 1.7 | � | 1.7 | � | |||
Interest expense | (39.0) | (38.5) | (114.0) | (117.9) | |||
Loss on extinguishment/modification of debt | � | (1.2) | (5.3) | (2.1) | |||
December 2023 Argentina Economic Reform (2) | � | � | � | (22.0) | |||
Other items, net - Adjusted (6) | (1.9) | 0.6 | 3.0 | (2.9) | |||
Total earnings/(loss) before income taxes | $ 164.2 | $ (57.5) | $ 230.7 | $ (5.7) |
(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 incremental network transition costs, primarily related to freight and third-party packaging support, to maintain business continuity and service our customers as the Company decommissions certain facilities and relocates production and packaging lines as part of Project Momentum. These costs were recorded in Cost of products sold on the Consolidated (Condensed) Statement of Earnings. |
(4) | This represents the estimated production credits retroactive to the start of the credit period and prior to the current year. These credits were recorded in Cost of products sold on the Consolidated (Condensed) Statement of Earnings. |
(5) | Litigation matter relates to an accrual adjustment recorded in SG&A on the Consolidated (Condensed) Statement of Earnings. |
(6) | 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 June 30, | Nine Months Ended June 30, | ||||||
Depreciation and amortization | 2025 | 2024 | 2025 | 2024 | |||
Batteries & Lights | $ 13.7 | $ 12.9 | $ 40.6 | $ 37.2 | |||
Auto Care | 3.5 | 3.3 | 9.9 | 8.9 | |||
Total segment depreciation and amortization | $ 17.2 | $ 16.2 | $ 50.5 | $ 46.1 | |||
Amortization of intangible assets | 14.7 | 14.5 | 44.1 | 43.5 | |||
Total depreciation and amortization | $ 31.9 | $ 30.7 | $ 94.6 | $ 89.6 |
Energizer Holdings, Inc. Supplemental Schedules - GAAP EPS to Adjusted EPS Reconciliation For the Quarter and Nine Months Ended June 30, 2025 (In millions, except for per share data- Unaudited) | |||||||
For the Quarters Ended | For the Nine Months Ended | ||||||
2025 | 2024 | 2025 | 2024 | ||||
Net earnings/(loss) | $ 153.5 | $ (43.8) | $ 204.1 | $ (9.5) | |||
Pre-tax adjustments | |||||||
Restructuring and related costs (1) | 8.0 | 18.8 | 45.9 | 64.6 | |||
Network transition costs (1) | 0.9 | � | 17.6 | � | |||
Acquisition and integration (1) | 1.3 | 1.6 | 4.8 | 4.9 | |||
FY23 & FY24 production credits (1) | (78.5) | � | (78.5) | � | |||
Litigation matter (1) | (1.7) | � | (1.7) | � | |||
Impairment of intangible assets | � | 110.6 | � | 110.6 | |||
Loss on extinguishment/modification of debt | � | 1.2 | 5.3 | 2.1 | |||
December 2023 Argentina Economic Reform (1) | � | � | � | 22.0 | |||
Total adjustments, pre-tax | $ (70.0) | $ 132.2 | $ (6.6) | $ 204.2 | |||
Total adjustments, after tax (2) | $ (72.0) | $ 101.2 | $ (23.8) | $ 161.5 | |||
Adjusted Net earnings (2) | $ 81.5 | $ 57.4 | $ 180.3 | $ 152.0 | |||
Diluted net earnings/(loss) per common share | $ 2.13 | $ (0.61) | $ 2.80 | $ (0.13) | |||
Adjustments (per common share) | |||||||
Restructuring and related costs | 0.08 | 0.20 | 0.48 | 0.69 | |||
Network transition costs | 0.01 | � | 0.19 | � | |||
Acquisition and integration | 0.01 | 0.02 | 0.05 | 0.05 | |||
FY23 & FY24 production credits | (1.08) | � | (1.08) | � | |||
Litigation matter | (0.02) | � | (0.02) | � | |||
Impairment of intangible assets | � | 1.16 | � | 1.16 | |||
Loss on extinguishment/modification of debt | � | 0.01 | 0.05 | 0.02 | |||
December 2023 Argentina Economic Reform | � | � | � | 0.30 | |||
Impact for diluted share calculation (3) | � | 0.01 | � | � | |||
Adjusted Diluted net earnings per diluted common share | $ 1.13 | $ 0.79 | $ 2.47 | $ 2.09 | |||
Weighted average shares of common stock - Diluted | 72.1 | 71.8 | 72.9 | 71.7 | |||
Adjusted Weighted average shares of common stock - Diluted (3) | 72.1 | 72.7 | 72.9 | 72.6 | |||
Impact of FY25 production credits | |||||||
FY25 production credits, net (4) | (0.35) | � | (0.35) | � | |||
Adjusted EPS excluding production credits | $ 0.78 | $ 0.79 | $ 2.12 | $ 2.09 |
(1) | See Supplemental Schedules - Non-GAAPReconciliations for the line items where these costs are recorded on the Consolidated (Condensed) Statement of Earnings. |
(2) | The effective tax rate for the Adjusted Net earnings and Adjusted Diluted EPS for the quarters ended June 30, 2025 and 2024 was |
(3) | For the quarter and nine months ended June 30, 2024, the Adjusted Weighted average shares of common stock - Diluted includes the dilutive impact of our outstanding performance shares and restricted stock as they are dilutive to the calculation. |
(4) | This measure further excludes the benefit of the FY25 production credits, net of related compensation costs and tax impacts. |
Energizer Holdings, Inc. Supplemental Schedules - Currency Neutral Results For the Quarter and Nine Months Ended June 30, 2025 (In millions, except per share data - Unaudited) | ||||||||
For the Quarter Ended | Prior | |||||||
June 30, 2025 | % Change | % Change | ||||||
As Reported | Impact of | Currency | June 30, | As Reported | Currency | |||
As Reported under GAAP | ||||||||
Diluted net earnings per common share | $ 2.13 | $ (0.03) | $ 2.16 | $ (0.61) | NM(3) | NM(3) | ||
Net earnings | $ 153.5 | $ (2.1) | $ 155.6 | $ (43.8) | NM(3) | NM(3) | ||
As Adjusted (non-GAAP)(2) | ||||||||
Adjusted diluted net earnings per common share | $ 1.13 | $ (0.03) | $ 1.16 | $ 0.79 | 43.0% | 46.8% | ||
Adjusted EBITDA | $ 171.4 | $ (2.5) | $ 173.9 | $ 149.7 | 14.5% | 16.2% | ||
For the Nine Months Ended | Prior Nine | |||||||
June 30, 2025 | % Change | % Change | ||||||
As Reported | Impact of | Currency | June 30, | As Reported | Currency | |||
As Reported under GAAP | ||||||||
Diluted net earnings per common share | $ 2.80 | $ (0.04) | $ 2.84 | $ (0.13) | NM(3) | NM(3) | ||
Net Earnings | $ 204.1 | $ (3.0) | $ 207.1 | $ (9.5) | NM(3) | NM(3) | ||
As Adjusted (non-GAAP)(2) | ||||||||
Adjusted diluted net earnings per common share | $ 2.47 | $ (0.04) | $ 2.51 | $ 2.09 | 18.2% | 20.1% | ||
Adjusted EBITDA | $ 452.4 | $ (3.7) | $ 456.1 | $ 425.1 | 6.4% | 7.3% |
(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-GAAPReconciliations for full reconciliations of the Company's non-GAAP adjusted amounts. |
(3) | The percentage calculations are not meaningful. |
Energizer Holdings, Inc. Supplemental Schedules - Segment Sales and Profit For the Quarter and Nine Months Ended June 30, 2025 (In millions - Unaudited) | |||||||||||||||
Net sales | Q1'25 | % Chg | Q2'25 | % Chg | Q3'25 | % Chg | Nine | % Chg | |||||||
Batteries & Lights | |||||||||||||||
Net sales - prior year | $ 617.8 | $ 481.0 | $ 509.1 | $ 1,607.9 | |||||||||||
Organic | 24.9 | 4.0% | 14.2 | 3.0% | 2.5 | 0.5% | 41.6 | 2.6% | |||||||
Acquisition impact | � | —�% | � | —�% | 20.8 | 4.1% | 20.8 | 1.3% | |||||||
Change in hyperinflationary markets | (5.4) | (0.9)% | 1.2 | 0.2% | 1.4 | 0.3% | (2.8) | (0.2)% | |||||||
Impact of currency | (4.9) | (0.7)% | (8.4) | (1.7)% | 1.3 | 0.2% | (12.0) | (0.7)% | |||||||
Net sales - current year | $ 632.4 | 2.4% | $ 488.0 | 1.5% | $ 535.1 | 5.1% | $ 1,655.5 | 3.0% | |||||||
Auto Care | |||||||||||||||
Net sales - prior year | $ 98.8 | $ 182.3 | $ 192.3 | $ 473.4 | |||||||||||
Organic | 2.1 | 2.1% | (4.8) | (2.6)% | (1.7) | (0.9)% | (4.4) | (0.9)% | |||||||
Change in hyperinflationary markets | 0.1 | 0.1% | 0.2 | 0.1% | � | —�% | 0.3 | 0.1% | |||||||
Impact of currency | (1.7) | (1.7)% | (2.8) | (1.6)% | (0.4) | (0.2)% | (4.9) | (1.1)% | |||||||
Net sales - current year | $ 99.3 | 0.5% | $ 174.9 | (4.1)% | $ 190.2 | (1.1)% | $ 464.4 | (1.9)% | |||||||
Total Net Sales | |||||||||||||||
Net sales - prior year | $ 716.6 | $ 663.3 | $ 701.4 | $ 2,081.3 | |||||||||||
Organic | 27.0 | 3.8% | 9.4 | 1.4% | 0.8 | 0.1% | 37.2 | 1.8% | |||||||
Acquisition impact | � | —�% | � | —�% | 20.8 | 3.0% | 20.8 | 1.0% | |||||||
Change in hyperinflationary markets | (5.3) | (0.7)% | 1.4 | 0.2% | 1.4 | 0.2% | (2.5) | (0.1)% | |||||||
Impact of currency | (6.6) | (1.0)% | (11.2) | (1.7)% | 0.9 | 0.1% | (16.9) | (0.8)% | |||||||
Net sales - current year | $ 731.7 | 2.1% | $ 662.9 | (0.1)% | $ 725.3 | 3.4% | $ 2,119.9 | 1.9% | |||||||
Segment profit | Q1'25 | % Chg | Q2'25 | % Chg | Q3'25 | % Chg | Nine | % Chg | |||||||
Batteries & Lights | |||||||||||||||
Segment profit - prior year | $ 132.4 | $ 113.5 | $ 129.4 | $ 375.3 | |||||||||||
Organic | (6.5) | (4.9)% | (0.3) | (0.3)% | 27.7 | 21.4% | 20.9 | 5.6% | |||||||
Acquisition impact | � | —�% | � | —�% | 0.4 | 0.3% | 0.4 | 0.1% | |||||||
Change in hyperinflationary markets | (3.5) | (2.6)% | 0.3 | 0.3% | 1.1 | 0.9% | (2.1) | (0.6)% | |||||||
Impact of currency | (3.1) | (2.4)% | (1.2) | (1.1)% | 0.2 | 0.1% | (4.1) | (1.1)% | |||||||
Segment profit - current year | $ 119.3 | (9.9)% | $ 112.3 | (1.1)% | $ 158.8 | 22.7% | $ 390.4 | 4.0% | |||||||
Auto Care | |||||||||||||||
Segment profit - prior year | $ 6.9 | $ 40.4 | $ 26.8 | $ 74.1 | |||||||||||
Organic | 14.7 | 213.0% | (3.5) | (8.7)% | � | —�% | 11.2 | 15.1% | |||||||
Change in hyperinflationary markets | � | —�% | 0.1 | 0.2% | � | —�% | 0.1 | 0.1% | |||||||
Impact of currency | (1.1) | (15.9)% | (1.8) | (4.4)% | (2.7) | (10.1)% | (5.6) | (7.5)% | |||||||
Segment profit - current year | $ 20.5 | 197.1% | $ 35.2 | (12.9)% | $ 24.1 | (10.1)% | $ 79.8 | 7.7% | |||||||
Total Segment Profit | |||||||||||||||
Segment profit - prior year | $ 139.3 | $ 153.9 | $ 156.2 | $ 449.4 | |||||||||||
Organic | 8.2 | 5.9% | (3.8) | (2.5)% | 27.7 | 17.7% | 32.1 | 7.1% | |||||||
Acquisition impact | � | —�% | � | —�% | 0.4 | 0.3% | 0.4 | 0.1% | |||||||
Change in hyperinflationary markets | (3.5) | (2.5)% | 0.4 | 0.3% | 1.1 | 0.7% | (2.0) | (0.4)% | |||||||
Impact of currency | (4.2) | (3.0)% | (3.0) | (2.0)% | (2.5) | (1.6)% | (9.7) | (2.2)% | |||||||
Segment profit - current year | $ 139.8 | 0.4% | $ 147.5 | (4.2)% | $ 182.9 | 17.1% | $ 470.2 | 4.6% |
Energizer Holdings, Inc. Supplemental Schedules - Non-GAAP Reconciliations cont. For the Quarter and Nine Months Ended June 30, 2025 (In millions - Unaudited) | |||||||||||||
Gross profit | Q1'25 | Q2'25 | Q3'25 | Q1'24 | Q2'24 | Q3'24 | Q3'25 YTD | Q3'24 YTD | |||||
Net sales | $ 731.7 | $ 662.9 | $ 725.3 | $ 716.6 | $ 663.3 | $ 701.4 | |||||||
Reported Cost of products sold | 462.1 | 403.9 | 325.6 | 449.6 | 410.0 | 424.2 | 1,191.6 | 1,283.8 | |||||
Gross profit | $ 269.6 | $ 259.0 | $ 399.7 | $ 267.0 | $ 253.3 | $ 277.2 | $ 928.3 | $ 797.5 | |||||
Gross margin | 36.8% | 39.1% | 55.1% | 37.3% | 38.2% | 39.5% | 43.8% | 38.3% | |||||
Adjustments | |||||||||||||
Restructuring and related costs | 9.4 | 8.7 | 2.9 | 12.8 | 15.5 | 13.4 | 21.0 | 41.7 | |||||
Network transition costs | 14.0 | 2.7 | 0.9 | � | � | � | 17.6 | � | |||||
Acquisition and integration costs | � | � | � | 2.9 | � | 0.2 | � | 3.1 | |||||
FY23 & FY24 production credits | � | � | (78.5) | � | � | � | (78.5) | � | |||||
Cost of products sold - adjusted | 438.7 | 392.5 | 400.3 | 433.9 | 394.5 | 410.6 | 1,231.5 | 1,239.0 | |||||
Adjusted Gross profit | $ 293.0 | $ 270.4 | $ 325.0 | $ 282.7 | $ 268.8 | $ 290.8 | $ 888.4 | $ 842.3 | |||||
Adjusted Gross margin | 40.0% | 40.8% | 44.8% | 39.5% | 40.5% | 41.5% | 41.9% | 40.5% | |||||
SG&A | Q1'25 | Q2'25 | Q3'25 | Q1'24 | Q2'24 | Q3'24 | Q3'25 YTD | Q3'24 YTD | |||||
Reported SG&A | $ 131.3 | $ 136.0 | $ 128.3 | $ 128.1 | $ 122.5 | $ 129.6 | $ 395.6 | $ 380.2 | |||||
Reported SG&A % of Net sales | 17.9% | 20.5% | 17.7% | 17.9% | 18.5% | 18.5% | 18.7% | 18.3% | |||||
Adjustments | |||||||||||||
Restructuring and related costs | 10.9 | 9.2 | 5.1 | 9.6 | 7.9 | 9.8 | 25.2 | 27.3 | |||||
Acquisition and integration costs | 1.2 | 2.3 | 1.3 | 0.7 | 0.7 | 1.4 | 4.8 | 2.8 | |||||
Litigation matter | � | � | (1.7) | � | � | � | (1.7) | � | |||||
SG&A Adjusted - subtotal | $ 119.2 | $ 124.5 | $ 123.6 | $ 117.8 | $ 113.9 | $ 118.4 | $ 367.3 | $ 350.1 | |||||
SG&A Adjusted % of Net sales | 16.3% | 18.8% | 17.0% | 16.4% | 17.2% | 16.9% | 17.3% | 16.8% | |||||
Other items, net | Q1'25 | Q2'25 | Q3'25 | Q1'24 | Q2'24 | Q3'24 | Q3'25 YTD | Q3'24 YTD | |||||
Interest income | $ (1.2) | $ (0.6) | $ (0.2) | $ (5.6) | $ (2.4) | $ (1.4) | $ (2.0) | $ (9.4) | |||||
Foreign currency exchange (gain)/loss | (3.8) | 0.4 | 2.0 | 2.7 | 5.9 | (0.3) | (1.4) | 8.3 | |||||
Pension cost other than service costs | � | � | � | 1.0 | 1.0 | 1.1 | � | 3.1 | |||||
Other | � | 0.3 | 0.1 | 0.9 | � | � | 0.4 | 0.9 | |||||
Other items, net - Adjusted | $ (5.0) | $ 0.1 | $ 1.9 | $ (1.0) | $ 4.5 | $ (0.6) | $ (3.0) | $ 2.9 | |||||
Acquisition and integration - TSA income | � | � | � | (1.0) | � | � | � | (1.0) | |||||
Restructuring and related costs | � | (0.3) | � | � | � | (0.7) | (0.3) | (0.7) | |||||
Gain on sale of real estate (restructuring) | � | � | � | � | � | (3.7) | � | (3.7) | |||||
December 2023 Argentina Economic Reform | � | � | � | 21.0 | 1.0 | � | � | 22.0 | |||||
Total Other items, net | $ (5.0) | $ (0.2) | $ 1.9 | $ 19.0 | $ 5.5 | $ (5.0) | $ (3.3) | $ 19.5 | |||||
Restructuring and related costs | Q1'25 | Q2'25 | Q3'25 | Q1'24 | Q2'24 | Q3'24 | Q3'25 YTD | � | Q3'24 YTD | ||||
Cost of products sold | $ 9.4 | $ 8.7 | $ 2.9 | $ 12.8 | $ 15.5 | $ 13.4 | $ 21.0 | $ 41.7 | |||||
SG&A - Restructuring costs | 4.8 | 3.8 | 3.4 | 5.7 | 4.6 | 7.0 | 12.0 | 17.3 | |||||
SG&A - IT Enablement | 6.1 | 5.4 | 1.7 | 3.9 | 3.3 | 2.8 | 13.2 | 10.0 | |||||
Other items, net | � | (0.3) | � | � | � | (4.4) | (0.3) | (4.4) | |||||
Total Restructuring and related costs | $ 20.3 | $ 17.6 | $ 8.0 | $ 22.4 | $ 23.4 | $ 18.8 | $ 45.9 | $ 64.6 | |||||
Acquisition and integration | Q1'25 | Q2'25 | Q3'25 | Q1'24 | Q2'24 | Q3'24 | Q3'25 YTD | Q3'24 YTD | |||||
Cost of products sold | $ � | $ � | $ � | $ 2.9 | $ � | $ 0.2 | $ � | $ 3.1 | |||||
SG&A | 1.2 | 2.3 | 1.3 | 0.7 | 0.7 | 1.4 | 4.8 | 2.8 | |||||
Other items, net | � | � | � | (1.0) | � | � | � | (1.0) | |||||
Total Acquisition and integration related items | $ 1.2 | $ 2.3 | $ 1.3 | $ 2.6 | $ 0.7 | $ 1.6 | $ 4.8 | $ 4.9 |
Energizer Holdings, Inc. Supplemental Schedules - Non-GAAP Reconciliations cont. For the Quarter and Nine Months Ended June 30, 2025 (In millions - Unaudited) | |||||||||||
Q3'25 | Q2'25 | Q1'25 | Q4'24 | LTM | Q3'24 | ||||||
Net earnings/(loss) | $ 153.5 | $ 28.3 | $ 22.3 | $ 47.6 | $ 251.7 | $ (43.8) | |||||
Income tax provision/(benefit) | 10.7 | 8.1 | 7.8 | 11.9 | 38.5 | (13.7) | |||||
Earnings/(loss) before income taxes | 164.2 | 36.4 | 30.1 | 59.5 | 290.2 | (57.5) | |||||
Interest expense | 39.0 | 38.0 | 37.0 | 37.8 | 151.8 | 38.5 | |||||
Loss on extinguishment/modification of debt | � | 5.2 | 0.1 | 0.3 | 5.6 | 1.2 | |||||
Depreciation & Amortization | 31.9 | 30.9 | 31.8 | 30.9 | 125.5 | 30.7 | |||||
EBITDA | $ 235.1 | $ 110.5 | $ 99.0 | $ 128.5 | $ 573.1 | $ 12.9 | |||||
Adjustments: | |||||||||||
Restructuring and related costs | 8.0 | 17.6 | 20.3 | 27.1 | 73.0 | 18.8 | |||||
Network transition costs | 0.9 | 2.7 | 14.0 | 11.7 | 29.3 | � | |||||
Acquisition and integration costs | 1.3 | 2.3 | 1.2 | 2.3 | 7.1 | 1.6 | |||||
FY23 & FY24 production credits | (78.5) | � | � | � | (78.5) | � | |||||
Litigation matter | (1.7) | � | � | 13.7 | 12.0 | � | |||||
Impairment of intangible assets | � | � | � | � | � | 110.6 | |||||
Share-based payments | 6.3 | 7.2 | 6.2 | 4.0 | 23.7 | 5.8 | |||||
Adjusted EBITDA | $ 171.4 | $ 140.3 | $ 140.7 | $ 187.3 | $ 639.7 | $ 149.7 |
(1) LTM defined as the latest 12 months for the period ending June30, 2025. |
Nine Months Ended June 30, | |||
Free cash flow | 2025 | 2024 | |
Net cash from operating activities | $ 85.6 | $ 260.7 | |
Capital expenditures | (69.1) | (70.5) | |
Proceeds from sale of assets | � | 4.9 | |
Free cash flow | $ 16.5 | $ 195.1 | |
Net debt | 6/30/2025 | 9/30/2024 | |
Current maturities of long-term debt | $ 7.6 | $ 12.0 | |
Current portion of finance leases | 0.8 | 0.6 | |
Notes payable | 134.6 | 2.1 | |
Long-term debt | 3,218.4 | 3,193.0 | |
Total debt per the balance sheet | $ 3,361.4 | $ 3,207.7 | |
Cash and cash equivalents | 171.1 | 216.9 | |
Net debt | $ 3,190.3 | $ 2,990.8 |
Energizer Holdings, Inc. | |||||||||||||||
Fiscal 2025 Outlook Reconciliation - Adjusted earnings and Adjusted net earnings per common share (EPS) | |||||||||||||||
Fiscal Q4 2025 Outlook | Fiscal Year 2025 Outlook | ||||||||||||||
(in millions, except per share data) | Adjusted net earnings | Adjusted EPS | Adjusted net earnings | Adjusted EPS | |||||||||||
Fiscal 2025 - GAAP Outlook | to | to | to | to | |||||||||||
Impacts: | |||||||||||||||
Restructuring and related costs | 8 | 5 | 0.11 | 0.07 | 43 | 40 | 0.60 | 0.55 | |||||||
Network transition costs | 1 | � | 0.01 | � | 14 | 14 | 0.19 | 0.19 | |||||||
FY23 & FY24 production credits | 4 | (2) | 0.06 | (0.03) | -75 | -80 | (1.04) | (1.11) | |||||||
Litigation matter | 0 | � | � | � | -1 | -1 | (0.01) | (0.01) | |||||||
Acquisition and integration costs | 8 | 4 | 0.11 | 0.06 | 11 | 8 | 0.15 | 0.11 | |||||||
Loss on extinguishment/modification of debt | � | � | � | � | 5 | 4 | 0.07 | 0.06 | |||||||
Fiscal 2025 - Adjusted Outlook | to | to | to | to |
Fiscal 2025 Outlook Reconciliation - Adjusted EBITDA | |||
(in millions, except per share data) | |||
Net earnings | to | ||
Income tax provision | 39 | to | 70 |
Earnings before income taxes | to | ||
Interest expense | 155 | 145 | |
Loss on extinguishment/modification of debt | 6 | 5 | |
Amortization | 60 | 55 | |
Depreciation | 70 | 65 | |
EBITDA | to | ||
Adjustments: | |||
Restructuring and related costs | 57 | 52 | |
Network transition costs | 19 | 18 | |
FY23 & FY24 production credits | (75) | (80) | |
Litigation matter | (2) | (2) | |
Acquisition and integration costs | 15 | 10 | |
Share-based payments | 28 | 23 | |
Adjusted EBITDA | to |
View original content to download multimedia:
SOURCE Energizer Holdings, Inc.