Prestige Brands Holdings, Inc. (NYSE-PBH) today announced results for the first quarter of fiscal year 2016, which ended June 30, 2015, and reconfirmed the outlook for the fiscal year previously provided for revenues, adjusted earnings per share, and free cash flow.

Key first quarter highlights include:

  • Revenues increased 31.9% to a record $192.1 million
  • Free cash flow increased 46.5% to $42.7 million
  • Organic sales growth of 3.7%, excluding the impact of foreign currency fluctuations
  • Adjusted earnings per share increased 26.8% to $0.52

First Fiscal Quarter Ended June 30, 2015

Revenues for the first quarter of fiscal 2016 were $192.1 million, an increase of 31.9% over the prior year comparable quarter’s revenues of $145.7 million. These results reflect strong consumption levels across the Company’s core over-the-counter healthcare brands (OTC), our growing international business, as well as the acquisitions of Insight Pharmaceuticals (Insight) and Hydralyte. Organic sales growth for the quarter was 3.7%, excluding the impact of foreign currency fluctuations.

Reported net income for the first quarter of fiscal 2016 totaled $26.2 million, or $0.49 per diluted share, an increase of 56.4% over the prior year comparable quarter’s results of $16.7 million, or $0.32 per diluted share. Adjusted net income for the first quarter of fiscal 2016 was $27.4 million, or $0.52 per diluted share, an increase of 27.4% over the prior year comparable period's adjusted net income of $21.5 million, or $0.41 per diluted share.

Free Cash Flow & Balance Sheet

The Company's free cash flow for the quarter ended June 30, 2015 was $42.7 million compared to the prior year comparable quarter’s free cash flow of $29.2 million, an increase of 46.5%. Adjusted EBITDA for the first quarter of fiscal 2016 was $69.6 million, an increase of 36.4% over the prior year comparable quarter’s adjusted EBITDA of $51.0 million.

The Company's net debt at June 30, 2015 was approximately $1.5 billion, reflecting net debt repayments of approximately $45.0 million during the first fiscal quarter. The Company also completed the previously announced refinancing of its term loan to more favorable rates during the first fiscal quarter. At June 30, 2015, the Company's covenant-defined leverage ratio was approximately 5.1.

Segment Review

Revenues for the North American OTC Healthcare segment were $155.7 million for the first quarter of fiscal 2016, 40.9% higher than the prior year comparable quarter's revenues of $110.4 million. Revenues for the International OTC Healthcare segment were $14.2 million, 3.5% higher than $13.7 million reported in the prior year's comparable period. Revenues for both the North American OTC Healthcare segment and the International OTC Healthcare segment were impacted by increased consumption levels and the acquisitions of Insight and Hydralyte. Revenues for the Household Cleaning segment were $22.3 million for the first quarter of fiscal 2016, an increase of 3.4% over the prior year comparable quarter's revenues of $21.5 million.

Commentary & Outlook

“We are very pleased with our first quarter results, highlighted by record revenues driven by strong organic growth of 3.7%, excluding the impact of foreign currency fluctuations, and solid performance of our Insight and Hydralyte acquisitions,” said Ron Lombardi, President and CEO.

“With first quarter results under our belt, strong consumption trends across many of our key brands, and a growing international business, we believe the Company is on track to achieve our previously provided outlook. For the full fiscal year 2016, we are reconfirming our revenue growth projection to be in the range of 10% to 12%, including the estimated impact of foreign currency fluctuations. We continue to anticipate revenue growth for the first half of the fiscal year of 20% to 23% and 1.5% to 2% for the second half as we annualize the Insight and Hydralyte acquisitions which closed during the first half of fiscal 2015,” he said.

“In addition, we continue to expect fiscal 2016 adjusted earnings per share in the range of $2.05-$2.10,” Mr. Lombardi stated. “Our industry-leading free cash flow is expected to be very strong for the fiscal year with free cash flow estimated to be $175 million or more, which will enable the Company to continue to rapidly de-lever, build M&A capacity, and to continue to invest in building our brands.”

Q1 Conference Call & Accompanying Slide Presentation

The Company will host a conference call to review its first quarter results on August 6, 2015 at 8:30 am EDT. The toll-free dial-in numbers are 877-703-6109 within North America and 857-244-7308 outside of North America. The conference pass code is "prestige". The Company will provide a live Internet webcast, a slide presentation to accompany the call, as well as an archived replay, all of which can be accessed from the Investor Relations page of the Company's website at http://prestigebrands.com. The slide presentation can be accessed just before the call from the Investor Relations page of the website by clicking on Webcasts and Presentations. Telephonic replays will be available for two weeks following the completion of the call and can be accessed at 888-286-8010 within North America and at 617-801-6888 from outside North America. The pass code is 19469360.

Non-GAAP Financial Information

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

About Prestige Brands Holdings, Inc.

The Company markets and distributes brand name over-the-counter healthcare and household cleaning products throughout the U.S., Canada, and Australia and in certain other international markets. Core brands include Monistat® women’s health products, Nix® lice treatment, Chloraseptic® sore throat treatments, Clear Eyes® eye care products, Compound W® wart treatments, The Doctor's® NightGuard® dental protector, Little Remedies® pediatric products, Efferdent® denture care products, Luden's® throat drops, Dramamine® motion sickness treatment, BC® and Goody's® pain relievers, Beano® gas prevention, Debrox® earwax remover, and Gaviscon® antacid in Canada. Visit the Company's website at www.prestigebrands.com.

Note Regarding Forward-Looking Statements

This news release contains "forward-looking statements" within the meaning of the federal securities laws that are intended to qualify for the Safe Harbor from liability established by the Private Securities Litigation Reform Act of 1995. "Forward-looking statements" generally can be identified by the use of forward-looking terminology such as "assumptions," "target," "guidance," “strategy,” "outlook," "plans," "projection," "may," "will," "would," "expect," "intend," "estimate," "anticipate," "believe”, "potential," or "continue" (or the negative or other derivatives of each of these terms) or similar terminology. The "forward-looking statements" include, without limitation, statements regarding the Company's expectations regarding future operating results including revenues, adjusted earnings per share and free cash flow, the strength of consumption of the Company's products, the growth of the Company's international business and the Company's expectations of rapid de-levering, building M&A capacity and investing in brand building. These statements are based on management's estimates and assumptions with respect to future events and financial performance and are believed to be reasonable, though are inherently uncertain and difficult to predict. Actual results could differ materially from those expected as a result of a variety of factors, including the impact of our advertising and promotional initiatives, the severity of the cold and flu season, general economic and business conditions, fluctuating foreign exchange rates, consumer trends, competition in our industry, the ability of our third party manufacturers and suppliers to meet demand for our products, and introductions of new products. A discussion of other factors that could cause results to vary is included in the Company's Annual Report on Form 10-K for the year ended March 31, 2015 and other periodic reports filed with the Securities and Exchange Commission.

 

Prestige Brands Holdings, Inc.
Consolidated Statements of Income and Comprehensive Income
(Unaudited)

   
 

Three Months Ended June 30,

(In thousands, except per share data)

2015

  2014
Revenues
Net sales

$

 

191,287

$

 

144,541
Other revenues 845     1,161  
Total revenues 192,132 145,702
Cost of Sales
Cost of sales (exclusive of depreciation shown below) 79,896     63,836  
Gross profit 112,236     81,866  
Operating Expenses
Advertising and promotion 26,422 19,096
General and administrative 17,589 17,006
Depreciation and amortization 5,720     2,961  
Total operating expenses 49,731     39,063  

Operating income

62,505

    42,803  
Other (income) expense

Interest income

(27

)

(32

)

Interest expense

21,911

14,685

Loss on extinguishment of debt

451

   

 

Total other expense

22,335

   

14,653

 

Income before income taxes

40,170

28,150

Provision for income taxes

13,997

   

11,418

 

Net income

$

 

26,173

 

$

 

16,732

 

Earnings per share:

Basic

$

 

0.50

 

$

 

0.32

 

Diluted

$

 

0.49

 

$

 

0.32

 

Weighted average shares outstanding:

Basic 52,548     51,956  
Diluted 52,958     52,533  
Comprehensive income, net of tax:
Currency translation adjustments (405 )   2,726  
Total other comprehensive income (loss) (405 )   2,726  
Comprehensive income

$

 

25,768

 

$

 

19,458

 
 
 

Prestige Brands Holdings, Inc.
Consolidated Balance Sheets
(Unaudited)

 

     

(In thousands)
Assets

June 30,
2015

March 31,
2015

Current assets
Cash and cash equivalents $ 21,598 $ 21,318
Accounts receivable, net 85,576 87,858
Inventories 74,077 74,000
Deferred income tax assets 7,918 8,097
Prepaid expenses and other current assets   11,890   10,434  
Total current assets 201,059 201,707
Property and equipment, net 13,154 13,744
Goodwill 290,867 290,651
Intangible assets, net 2,129,860 2,134,700
Other long-term assets   1,562   1,165  
Total Assets $ 2,636,502 $ 2,641,967  
Liabilities and Stockholders' Equity
Current liabilities
Current portion of long term debt $ 8,525

$

Accounts payable 47,170 46,115
Accrued interest payable 9,359 11,974
Other accrued liabilities   36,738     40,948  

Total current liabilities

101,792

  99,037  
Long-term debt
Principal amount 1,540,075 1,593,600
Less unamortized debt costs   (33,534 )   (32,327 )
Long-term debt, net   1,506,541     1,561,273  
Deferred income tax liabilities 362,928 351,569
Other long-term liabilities   2,517     2,464  
Total Liabilities   1,973,778     2,014,343  
Stockholders' Equity
Preferred stock - $0.01 par value
Authorized - 5,000 shares
Issued and outstanding - None
Common stock - $0.01 par value
Authorized - 250,000 shares
Issued - 53,032 shares at June 30, 2015 and 52,562 shares at March 31, 2015 530 525
Additional paid-in capital 437,554 426,584
Treasury stock, at cost - 306 shares at June 30, 2015 and 266 shares at March 31, 2015 (5,121 ) (3,478 )
Accumulated other comprehensive loss, net of tax (23,817 ) (23,412 )
Retained earnings   253,578     227,405  
Total Stockholders' Equity   662,724     627,624  
Total Liabilities and Stockholders' Equity $ 2,636,502   $ 2,641,967  
 
 

Prestige Brands Holdings, Inc.
Consolidated Statements of Cash Flows
(Unaudited)

 
 

Three Months Ended June 30,

(In thousands)

2015

   

2014

Operating Activities

Net income $ 26,173 $ 16,732
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 5,720 2,961
Gain on sale of asset (36)
Deferred income taxes 11,536 7,140
Amortization of debt origination costs 2,138 995
Stock-based compensation costs 3,047 1,858
Loss on extinguishment of debt 451

Changes in operating assets and liabilities, net of effects from acquisitions

Accounts receivable 2,578 6,956
Inventories (211) 1,540
Prepaid expenses and other current assets (1,522) (2,203)
Accounts payable 783 (3,096)
Accrued liabilities   (7,136)   (3,212)
Net cash provided by operating activities   43,521   29,671

Investing Activities

Purchases of property and equipment (780) (496)
Proceeds from the sale of property and equipment 344
Acquisition of the Hydralyte brand   (77,991)
Net cash used in investing activities   (436)   (78,487)

Financing Activities

Term loan repayments (25,000)
Borrowings under revolving credit agreement 15,000 65,000
Repayments under revolving credit agreement (35,000) (30,000)
Payment of debt origination costs (4,172) (74)
Proceeds from exercise of stock options 6,328 1,294
Proceeds from restricted stock exercises 544 57
Excess tax benefits from share-based awards 1,600 950
Fair value of shares surrendered as payment of tax withholding   (2,187)   (1,171)
Net cash (used in) provided by financing activities   (42,887)   36,056
Effects of exchange rate changes on cash and cash equivalents 82 104
Increase (decrease) in cash and cash equivalents

280

(12,656)
Cash and cash equivalents - beginning of period   21,318   28,331
Cash and cash equivalents - end of period

 

$

21,598

$ 15,675
Interest paid

 

$

22,444

$ 13,867
Income taxes paid

 

$

1,914

$ 707
 
 

Prestige Brands Holdings, Inc.
Consolidated Statements of Income
Business Segments
(Unaudited)

 
 

Three Months Ended June 30, 2015

 

 

(In thousands)

North
American
OTC
Healthcare

 

International
OTC
Healthcare

 

 

Household
Cleaning

 

 

 

Consolidated

Gross segment revenues

$

156,339

 

$

14,209

$

21,467

$

192,015

 

Elimination of intersegment revenues

 

(728

)

 

 

 

(728

)

Third-party segment revenues

155,611

14,209

21,467

191,287

Other revenues

 

40

   

 

805

 

845

 

Total segment revenues

155,651

14,209

22,272

192,132

Cost of sales

 

58,126

   

5,290

 

16,480

 

79,896

 
Gross profit 97,525 8,919 5,792 112,236
Advertising and promotion 23,195 2,723 504 26,422

Contribution margin

$

74,330

 

$

6,196

$

5,288

 

85,814

 

Other operating expenses

 

23,309

 
Operating income 62,505
Other expense   22,335  
Income before income taxes 40,170
Provision for income taxes   13,997  
Net income $ 26,173  
 

Three Months Ended June 30, 2014

 

 

(In thousands)

North
American
OTC
Healthcare

 

International
OTC
Healthcare

 

 

Household
Cleaning

 

 

 

Consolidated

Gross segment revenues

$

110,973

 

$

13,692

$

20,593

$

145,258

 

Elimination of intersegment revenues

 

(717

)

 

 

 

(717

)

Third-party segment revenues

110,256

13,692

20,593

144,541

Other revenues

 

177

   

35

 

949

 

1,161

 

Total segment revenues

110,433

13,727

21,542

145,702

Cost of sales

 

42,340

   

5,078

 

16,418

 

63,836

 
Gross profit 68,093 8,649 5,124 81,866
Advertising and promotion   16,353     2,339   404   19,096  

Contribution margin

$

51,740

 

$

6,310

$

4,720

$

62,770

 

Other operating expenses

 

19,967

 
Operating income 42,803
Other expense   14,653  
Income before income taxes 28,150
Provision for income taxes   11,418  
Net income $ 16,732  
 

About Non-GAAP Financial Measures

We define Non-GAAP Organic Revenues as Total Revenues excluding revenues associated with products acquired or divested in the periods presented. We define Non-GAAP Organic Revenues on a Constant Currency basis as Total Revenues excluding acquisitions and divestitures and the impact of current year foreign exchange rates on total revenues. We define Non-GAAP Adjusted EBITDA as earnings before interest expense (income), income taxes, depreciation and amortization, certain other legal and professional fees, other acquisition-related costs, and costs associated with our CEO transition. Non- GAAP Adjusted EBITDA Margin is calculated as Non-GAAP Adjusted EBITDA divided by GAAP Total Revenues. We define Non-GAAP Adjusted Gross Margin as Gross Profit before inventory step up charges, and certain other acquisition and integration-related costs. Non-GAAP Adjusted Gross Margin percentage is calculated based on Non-GAAP Adjusted Gross Margin divided by GAAP Total Revenues. We define Non-GAAP Adjusted General and Administrative expenses as General and Administrative expenses minus certain other legal and professional fees, acquisition and other integration costs, and costs associated with our CEO transition. Non-GAAP Adjusted General and Administrative expense percentage is calculated based on Non-GAAP Adjusted General and Administrative expense divided by GAAP Total Revenues. We define Non-GAAP Adjusted Net Income as Net Income before inventory step-up charges, certain other legal and professional fees, other acquisition and integration-related costs, costs associated with our CEO transition, the applicable tax impacts associated with these items and the tax impacts of state tax rate adjustments and other non-deductible items. Non-GAAP Adjusted EPS is calculated based on Non-GAAP Adjusted Net Income, divided by the weighted average number of common and potential common shares outstanding during the period. We define Non-GAAP Free Cash Flow as net cash provided by operating activities less cash paid for capital expenditures. Non-GAAP Organic Revenues, Non-GAAP Organic Revenues on a Constant Currency basis, Non-GAAP Adjusted EBITDA, Non-GAAP Adjusted EBITDA Margin, Non-GAAP Adjusted Gross Margin, Non-GAAP Adjusted Gross Margin percentage, Non-GAAP Adjusted General and Administrative Expense, Non-GAAP Adjusted General and Administrative Expense percentage, Non-GAAP Adjusted Net Income, Non-GAAP Adjusted EPS, and Non-GAAP Free Cash Flow may not be comparable to similarly titled measures reported by other companies.

We are presenting Non-GAAP Organic Revenues, Non-GAAP Organic Revenues on a Constant Currency basis, Non-GAAP Adjusted EBITDA, Non-GAAP Adjusted EBITDA Margin, Non-GAAP Adjusted Gross Margin, Non-GAAP Adjusted Gross Margin percentage, Non-GAAP Adjusted General and Administrative Expense, Non-GAAP Adjusted General and Administrative Expense percentage, Non- GAAP Adjusted Net Income, Non-GAAP Adjusted EPS, and Non-GAAP Free Cash Flow, because they provide additional ways to view our operation when considered with both our GAAP results and the reconciliation to net income and net cash provided by operating activities, respectively, which we believe provides a more complete understanding of our business than could be obtained absent this disclosure. Each of Non-GAAP Organic Revenues, Non-GAAP Organic Revenues on a Constant Currency basis, Non-GAAP Adjusted EBITDA, Non-GAAP Adjusted EBITDA Margin, Non-GAAP Adjusted Gross Margin, Non-GAAP Adjusted Gross Margin percentage, Non-GAAP Adjusted General and Administrative Expense, Non-GAAP Adjusted General and Administrative Expense percentage, Non-GAAP Adjusted Net Income, Non-GAAP Adjusted EPS, and Non-GAAP Free Cash Flow is presented solely as a supplemental disclosure because (i) we believe it is a useful tool for investors to assess the operating performance of the business without the effect of these items; (ii) we believe that investors will find this data useful in assessing shareholder value; and (iii) we use Non-GAAP Organic Revenues, Non-GAAP Organic Revenues on a Constant Currency basis, Non-GAAP Adjusted EBITDA, Non-GAAP Adjusted EBITDA Margin, Non-GAAP Adjusted Gross Margin, Non-GAAP Adjusted Gross Margin percentage, Non-GAAP Adjusted General and Administrative Expense, Non-GAAP Adjusted General and Administrative Expense percentage, Non-GAAP Adjusted Net Income, Non-GAAP Adjusted EPS, and Non-GAAP Free Cash Flow internally to evaluate the performance of our personnel and also as a benchmark to evaluate our operating performance or compare our performance to that of our competitors. The use of Non-GAAP Organic Revenues, Non-GAAP Organic Revenues on a Constant Currency basis, Non-GAAP Adjusted EBITDA, Non-GAAP Adjusted EBITDA Margin, Non-GAAP Adjusted Gross Margin, Non-GAAP Adjusted Gross Margin percentage, Non-GAAP Adjusted General and Administrative Expense, Non-GAAP Adjusted General and Administrative Expense percentage, Non-GAAP Adjusted Net Income, Non-GAAP Adjusted EPS, and Non-GAAP Free Cash Flow have limitations, and you should not consider these measures in isolation from or as an alternative to GAAP measures such as Total Revenues, General and Administrative expense, Operating income, Net income, and Net cash flow provided by operating activities, or cash flow statement data prepared in accordance with GAAP, or as a measure of profitability or liquidity.

The following tables set forth the reconciliation of Non-GAAP Organic Revenues, Non-GAAP Organic Revenues on a Constant Currency basis, Non-GAAP Adjusted EBITDA, Non-GAAP Adjusted EBITDA Margin, Non-GAAP Adjusted Gross Margin, Non-GAAP Adjusted Gross Margin percentage, Non-GAAP Adjusted General and Administrative Expense, Non-GAAP Adjusted General and Administrative Expense percentage, Non-GAAP Adjusted Net Income, Non-GAAP Adjusted EPS, Non-GAAP Free Cash Flow, all of which are non-GAAP financial measures, to GAAP Gross Profit, GAAP General and Administrative expense, GAAP Net Income, GAAP Diluted EPS and GAAP Net cash provided by operating activities, our most directly comparable financial measures presented in accordance with GAAP.

 

Reconciliation of GAAP Total Revenues to Non-GAAP Organic Revenues and Non-GAAP Organic Revenues on a Constant

Currency basis and related growth percentages:

 
   

Three Months Ended
June 30,

2015

 

2014

(In thousands)

GAAP Total Revenues

$

192,132

   

$

145,702

 

Adjustments:

Hydralyte revenues (1)

(1,217

)

Insight revenues(2)

 

(42,638

)

   

 

Total adjustments

 

(43,855

)

   

 

Non-GAAP Organic Revenues

 

148,277

     

145,702

 

Organic Revenue Growth (decline)

 

1.8

%

 
Impact of foreign currency exchange rates (3)  

(2,689

)

Non-GAAP Organic Revenues on a constant currency basis

$

148,277

   

$

143,013

 

Constant Currency Organic Revenue Growth

 

3.7

%

 
(1)   Revenue adjustments relate to our International OTC Healthcare segment
(2) Revenue adjustments relate to our North American OTC Healthcare segment
(3) Foreign currency exchange rate adjustments relate to all segments
 

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

 

   

Three Months Ended June 30,

2015

 

2014

(In thousands)

GAAP Total Revenues $ 192,132 $ 145,702
 
GAAP Gross Profit $ 112,236 $ 81,866

Adjustments:

Inventory step-up charges and other costs associated
with the Hydralyte acquisition (1)   130
Total adjustments   130

Non-GAAP Adjusted Gross Margin

$ 112,236 $ 81,996

Non-GAAP Adjusted Gross Margin %

 

58.4%

 

56.3%

(1) Inventory step-up charges and other costs relate to our International OTC Healthcare segment

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

   

Three Months Ended June 30,

2015   2014
(In thousands)
GAAP General and Administrative Expense $ 17,589   $ 17,006  

Adjustments:

Costs associated with CEO transition 1,406
Legal and professional fees associated with acquisitions

1,799

Stamp/Duty Tax on Australian acquisition 2,940

Integration, transition and other costs associated with

acquisitions       411  
Total adjustments   1,406     5,150  

Non-GAAP Adjusted General and Administrative

Expense $ 16,183   $ 11,856  

Non-GAAP Adjusted General and Administrative

Expense Percentage   8.4 %   8.1 %
 

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

   

Three Months Ended
June 30,

2015

 

2014

(In thousands)

GAAP Net Income $ 26,173 $ 16,732
Interest expense, net 21,884 14,653
Provision for income taxes 13,997 11,418
Depreciation and amortization   5,720   2,961
Non-GAAP EBITDA:   67,774   45,764

Adjustments:

Costs associated with CEO transition 1,406

Inventory step-up charges and other costs associated with the Hydralyte acquisition (1)

130
Legal and professional fees associated with acquisitions (2)

1,799
Stamp/Duty Tax on Australian acquisition (2)

2,940

Integration, transition and other costs associated with acquisitions (2)

411
Loss on extinguishment of debt

451

Total adjustments

  1,857   5,280
Non-GAAP Adjusted EBITDA $ 69,631 $ 51,044
Non-GAAP Adjusted EBITDA Margin   36.2%

35.0%

(1)   Inventory step-up charges and other costs relate to our International OTC Healthcare segment
(2) Adjustments relate to G&A expenses
 

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

 

   

Three Months Ended June 30,

2015

 

2015
Adjusted
EPS

 

2014

 

2014
Adjusted
EPS

(In thousands)

   
GAAP Net Income $ 26,173     $ 0.49  

 

$

16,732

   

$

0.32

 

Adjustments:

Costs associated with CEO transition 1,406 0.03

Inventory step-up charges and other costs

 

associated with the Hydralyte acquisition (1)

130

Legal and professional fees associated with

acquisitions (2)

1,799

0.03

Stamp/Duty Tax on Australian acquisition (2) 2,940 0.06

Integration, transition and other costs

associated with acquisitions (2)

411 0.01
Loss on extinguishment of debt 451 0.01
Tax impact of adjustments   (657 )     (0.01 )     (528 )     (0.01 )

Total adjustments

 

1,200

     

0.03

     

4,752

   

0.09

 

Non-GAAP Adjusted Net Income and

Adjusted EPS $ 27,373     $ 0.52   $  

21,484

   

$

0.41

 
(1)   Inventory step-up charges and other costs relate to our International OTC Healthcare segment
(2) Adjustments relate to G&A expenses
 

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

   

Three Months Ended
June 30,

2015

 

2014

(In thousands)
GAAP Net Income $ 26,173     $ 16,732  

Adjustments:

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

 

22,856

 

12,954

Changes in operating assets and liabilities, net of
effects from acquisitions as shown in the
Statement of Cash Flows

 

 

(5,508

 

)

   

 

(15

 

)

Total adjustments   17,348       12,939  
GAAP Net cash provided by operating activities 43,521 29,671
Purchases of property and equipment   (780 )     (496 )
Non-GAAP Free Cash Flow $ 42,741     $ 29,175  
 

Outlook for Fiscal Year 2016:

Reconciliation of Projected GAAP EPS to Projected Non-GAAP Adjusted EPS:

   

2016 Projected EPS

Low   High
Projected FY'16 GAAP EPS $ 2.00   $ 2.05

Adjustments:

 
Costs associated with term loan refinancing and CEO transition   0.05     0.05
Total Adjustments   0.05     0.05
Projected Non-GAAP Adjusted EPS $ 2.05   $ 2.10
 

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

 

2016
Projected
Free Cash
Flow

(In millions)
Projected FY'16 GAAP Net cash provided by operating activities $ 181
Additions to property and equipment for cash   (6 )
Projected Non-GAAP Free Cash Flow $ 175