First Quarter Results Impacted by Supply Chain Disruptions
EPS Growth Supported by Fixed Cost Improvement and Favorable Tax
Impact
NEW YORK--(BUSINESS WIRE)--Nov. 7, 2018--
Coty Inc. (NYSE:COTY) today announced financial results for the first
quarter of fiscal year 2019, ended September 30, 2018.
|
Results at a glance
|
|
|
Three Months Ended September 30, 2018
|
|
|
|
|
|
Change YoY
|
|
|
|
|
|
|
|
|
(in millions, except per share data)
|
|
|
|
|
Reported
Basis
|
|
Organic
(LFL)
|
Net revenues
|
|
|
$
|
2,031.3
|
|
|
(9.2
|
%)
|
|
(7.7
|
%)
|
Operating income - reported
|
|
|
(20.7
|
)
|
|
NM
|
|
|
Operating income - adjusted*
|
|
|
140.8
|
|
|
(28
|
%)
|
|
|
Net income - reported
|
|
|
(12.1
|
)
|
|
39
|
%
|
|
|
Net income - adjusted*
|
|
|
80.5
|
|
|
6
|
%
|
|
|
EPS (diluted) - reported
|
|
|
$
|
(0.02
|
)
|
|
NM
|
|
|
EPS (diluted) - adjusted*
|
|
|
$
|
0.11
|
|
|
10
|
%
|
|
|
* These measures, as well as “free cash flow,” “adjusted earnings
before interest, taxes, depreciation and amortization (EBITDA)”
and “net debt,” are Non-GAAP Financial Measures. Refer to
“Non-GAAP Financial Measures” for discussion of these measures.
Net Income represents Net Income Attributable to Coty Inc.
Reconciliations from reported to adjusted results can be found at
the end of this release.
|
|
Highlights
Revenues:
-
1Q19 reported net revenues of $2,031.3 million decreased 9.2%, with a
like-for-like (LFL) revenue decline of 7.7% as we encountered several
temporary supply chain-related headwinds. We estimate these factors
cumulatively negatively impacted LFL by approximately 5%, implying an
underlying 1Q19 decline in the low single digits, with underlying
declines limited to the Consumer Beauty division.
-
Specific supply chain headwinds included:
-
Warehouse and planning center consolidation disruptions in Europe
and the U.S., which impacted all three divisions;
-
Component shortages from certain external suppliers, which
impacted Luxury; and
-
The U.S. Hurricane Florence in the second half of September, which
significantly impacted our manufacturing plant and distribution
center in North Carolina, which primarily impacted the Luxury
division.
Gross Margin
-
1Q19 reported gross margin of 60.2% decreased by 70 bps from the
prior-year period, while the adjusted gross margin of 60.4% decreased
by 120 bps, primarily driven by the impact of supply chain
disruptions, including higher freight costs, on both Consumer Beauty
and Luxury.
Operating Income:
-
1Q19 reported operating loss of $20.7 million decreased from reported
income of $29.5 million.
-
1Q19 adjusted operating income of $140.8 million, down by 28% from the
prior year with a margin of 6.9%, which included approximately $60
million of impact from the temporary headwinds discussed above.
-
The adjusted operating income decline reflected the net revenue and
gross margin contraction, as well as an approximately 3.8% FX
headwind, in part offset by significant progress in fixed cost
reduction versus the prior year as we delivered on our synergy
commitments.
Net Income:
-
1Q19 reported net loss of $12.1 million improved from a loss of $19.7
million in the prior-year, while the adjusted net income of $80.5
million grew 6% from $76.3 million in the prior year, primarily due to
a $32 million tax benefit in the quarter, coupled with lower interest
expense, tied to higher EUR borrowings in 1Q19.
Earnings Per Share (EPS):
-
Our 1Q19 reported earnings per share of $(0.02) improved from $(0.03)
in the prior-year, and the adjusted EPS of $0.11 improved from $0.10
in the prior year. The aforementioned tax benefit contributed $0.04 to
EPS.
Operating Cash Flow & Net Debt:
-
In 1Q19, net cash provided by operating activities was $(81.9)
million, down from $(8.9) million in 1Q18 primarily driven by
continued pressures on working capital, largely connected to our
supply chain disruptions, as well as an increase in integration and
restructuring cash costs of over $15 million to approximately $140
million in 1Q19.
-
Our 1Q19 free cash flow of $(215.5) million decreased from $(120.3)
million in the prior year, driven primarily by the reduction in
operating cash flow.
-
Net debt of $7,661.3 million on September 30, 2018 increased by $369.7
million from the balance of $7,291.6 million on June 30, 2018,
resulting in a last twelve months Net debt to adjusted EBITDA ratio of
5.8x compared with our June 30, 2018 ratio of 5.3x.
Management Comments
Commenting on the financial results, Camillo Pane, Coty CEO said:
"We are very disappointed with the supply chain disruptions that we have
experienced over the last quarter and the resulting poor Q1 financial
performance. While we had anticipated some level of disruption in the
first quarter from warehousing and planning consolidation, the increased
scope of the disruptions resulted in much weaker results than previously
expected. We have been working to remedy the supply chain issues and
expect to temper the headwinds in 2Q19, and have them be substantially
resolved in 3Q19, although we do not expect to fully recover the 1Q19
financial impact in the balance of FY19.
"As a result of these disruptions, we have decided to modify our
distribution center consolidation plan for the remainder of the year to
minimize business impact. With a healthy synergy delivery already in
1Q19, these modifications should have no impact to our commitment of
$225 million of synergies in FY19 and $750 million total by the end of
FY20.
"By division, underlying consumer demand in Luxury and Professional
Beauty remains strong, and if we exclude the supply chain disruptions,
both divisions would have reported solid net revenue growth in 1Q19
consistent with their FY18 trend, driven by strong innovation and
excellence in execution. However, Consumer Beauty's underlying high
single digit revenue decline clearly reflects category weakness in
developed markets, continued competitive pressure and performance
challenges with some of our brands, as well as the repercussions of our
severe supply chain disruptions on our Consumer Beauty gross-to-net,
including customer penalties and increased promotional support. From
here, the pathway to stabilization of Consumer Beauty will focus on: 1)
strengthening operational discipline, including restoring service
levels; 2) actively improving gross-to-net as supply chain headwinds
abate; 3) refocusing investment from lower priority to higher-potential
brand-country combinations; 4) an increased focus on cost structure to
reflect the top-line trajectory; and 5) a more pronounced shift in
investments towards new growth channels.
"To conclude, 1Q19 was a disappointing setback in achieving our
financial targets and strategic goals, and we are working hard to solve
the issues. With the P&G Beauty integration near completion, and after
we have overcome the internal challenges, we will be better equipped to
focus more externally, so that we can fully capitalize on the exciting
and dynamic changes in the beauty industry. We remain absolutely
convinced that the fast-paced and ambitious transformational agenda we
are pursuing, including comprehensive upgrades to our systems,
processes, culture, and people, is ultimately building a much stronger
Coty for the long term."
Outlook
As we look to the remainder of the year:
-
2Q19: We expect underlying YoY net revenue trends in 2Q19 to
improve versus 1Q19 across all three divisions, inclusive of expected
supply chain headwinds. We expect Luxury and Professional Beauty to
return to LFL net revenue growth in 2Q19, while Consumer Beauty YoY
trends should improve to a high single digit decline. On adjusted
operating income, we expect 2Q19 adjusted operating income to be
moderately lower YoY, driven by remaining supply chain impacts and FX
headwinds. The 2Q19 year-over-year adjusted EPS comparison will be
pressured by the $42 million positive tax settlement recorded in 2Q18.
-
FY19: Despite the supply chain headwinds, we continue to expect
operating profit and margin growth in FY19, driven by significant
progress in fixed cost reductions and synergy delivery. However, we
need some more time to assess the financial impacts of the continuing
supply disruptions and, at this stage we are not providing any further
guidance, but expect to provide an update on our outlook on the next
earnings call.
Deleveraging remains a top priority in FY19
and beyond. We remain committed to our target of achieving a Net Debt
to adjusted EBITDA ratio of below 4.0x by the end of calendar 2020 and
we expect positive free cash flow in the remaining quarters and in
FY19. Our liquidity position is substantial, with significant
flexibility from over $2 billion of revolver availability.
First Quarter Fiscal 2019 Business Review by
Segment
Luxury
|
|
|
|
Three Months Ended September 30, 2018
|
|
|
|
|
|
Actual
|
|
|
Reported Basis
YoY
|
|
|
LFL
|
|
Net Revenues
|
|
|
|
792.9
|
|
|
3.7%
|
|
|
(2.1%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported
|
|
|
Adjusted
|
|
|
|
|
Operating Income
|
|
|
|
48.7
|
|
|
$101.6
|
|
|
|
|
Operating Margin
|
|
|
|
6.1%
|
|
|
12.8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In 1Q19, reported Luxury net revenues of $792.9 million increased by
3.7% versus the prior year. On a LFL basis, Luxury net revenues declined
by 2.1% due to the supply chain impacts referenced above. We estimate
that the combination of these factors negatively impacted the Luxury
division by approximately 7%, implying mid single digit underlying
growth.
Despite these challenges, we continued to see solid in-market momentum,
especially for the Gucci, Tiffany, Miu Miu and Chloe brands. Burberry
delivered solid results in 1Q19, and will become part of our LFL base in
2Q19. From a regional perspective, we achieved strong growth in emerging
markets, in particular in Asia, with solid results in Europe. North
America and travel retail were disproportionately impacted by the
hurricane and the supply chain disruptions, which drove net revenue
declines in both businesses. We expect to fully recover the
hurricane-disrupted product shipments in the critical 2Q19 holiday
season, with no net sales lost between 1Q19 and 2Q19, and are working
hard to address the supply chain headwinds.
The Luxury division delivered reported operating income of $48.7
million, a decline of 14% vs. the prior-year period, while adjusted
operating income was $101.6 million, reflecting very strong 13% growth
from the prior-year, despite the supply chain impact. The adjusted
operating margin was 12.8%, up 100 bps versus 1Q18, fueled by strong
fixed cost control and the phasing of marketing investments.
Consumer Beauty
|
|
|
|
Three Months Ended September 30, 2018
|
|
|
|
|
|
Actual
|
|
|
Reported Basis
YoY
|
|
|
LFL
|
|
Net Revenues
|
|
|
|
828.8
|
|
|
(20.6%)
|
|
|
(14.0%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported
|
|
|
Adjusted
|
|
|
|
|
Operating (Loss)
|
|
|
|
(18.6)
|
|
|
$14.8
|
|
|
|
|
Operating Margin
|
|
|
|
(2.2%)
|
|
|
1.8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1Q19 Consumer Beauty net revenues of $828.8 million declined 20.6% on a
reported basis and declined 14.0% LFL. We estimate that the supply chain
disruptions negatively impacted the division by approximately 5%,
implying a high single digit underlying decline. The sequential
deterioration in Consumer Beauty's business trends reflected the impact
of the supply chain disruptions on the division, including customer
penalties and increased promotions which reduced net revenues. Top-line
was further impacted by the continued weakness in U.S. and Europe mass
beauty categories, coupled with previously flagged distribution losses.
While our developed markets deteriorated in the quarter, we saw modest
growth in ALMEA supported by high single digit LFL growth in Brazil and
the Middle East & Africa, partially offset by a slowdown of our brands
in Australia. These results were underpinned by strong share gains in
the region, particularly in Brazil.
By category, in retail hair, Wella - our largest Coty brand - drove
solid net revenue growth and share gains in a number of key emerging
markets, fueled by color and styling products, while Clairol remained
under pressure. Our color cosmetics business remained challenged,
reflecting the significant impact of supply chain disruptions, resultant
increases in promotional activity and market share losses. As part of
our plan to revitalize CoverGirl, we are pleased to announce that
CoverGirl has become the largest cosmetics brand to be Leaping Bunny
certified by Cruelty Free International, which is a significant
milestone in our journey to reconnect the CoverGirl brand with consumers
and to remain a thought leader in the beauty industry. The majority of
CoverGirl's recent innovation delivered strong growth this quarter.
For Younique, while year-over-year sales trends improved sequentially,
1Q19 revenue performance was below the business's long term trajectory
as strong presenter sponsorship and growth in gross revenues was more
than offset by increased promotional activity and compensation plan
adjustments. While these adjustments have not translated into improved
presenter retention at the pace initially expected, we firmly believe
that traction in the new subscription and loyalty programs, compensation
plan refinements and the continued broadening of the Younique product
portfolio will support strong momentum in Younique in the coming years.
The reported operating loss in 1Q19 of $18.6 million declined from $61.9
million in the prior year period, and adjusted operating income of $14.8
million declined from $88.3 million in the prior year period, resulting
in an adjusted operating margin of 1.8%. The margin pressure was largely
driven by the combination of weak top-line results and supply chain
disruptions. While the profit performance of the Consumer Beauty
division was disappointing, we have benefited, and expect to continue to
benefit, from the substantial reduction in our fixed cost base.
Professional Beauty
|
|
|
|
Three Months Ended September 30, 2018
|
|
|
|
|
|
Actual
|
|
|
Reported Basis
YoY
|
|
|
LFL
|
|
Net Revenues
|
|
|
|
409.6
|
|
|
(4.9%)
|
|
|
(2.6%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported
|
|
|
Adjusted
|
|
|
|
|
Operating Income
|
|
|
|
5.0
|
|
|
$23.8
|
|
|
|
|
Operating Margin
|
|
|
|
1.2%
|
|
|
5.8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Professional Beauty 1Q19 net revenues of $409.6 million declined by
4.9%, with LFL down 2.6%. The disruption of service levels at our North
America distribution center had a significant negative impact on our
North America hair and nail businesses. We see no underlying change to
the strong customer demand for our brands in North America or to the
overall health of our salon professional business. We estimate that the
supply chain disruptions negatively impacted revenues by approximately
4%, implying low single digit underlying net revenue growth. We
continued to see solid momentum in the rest of the business, led by our
largest global brand Wella, with solid growth in Europe and very good
growth in ALMEA and in ghd. The strong in market results were also
driven by the promising start of key innovations like Wella Koleston
Perfect with ME+ and ghd Platinum+ styler.
Professional Beauty reported operating income of $5.0 million improved
from a reported loss of $1.7 million in the prior year period, while
adjusted operating income grew 41% to $23.8 million. The Professional
Beauty adjusted operating margin of 5.8% grew 190 bps, despite the
supply chain impacts, driven by mix-led margin benefits and good fixed
cost reduction.
First Quarter Fiscal 2019 Business Review by
Geographic Region
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
|
|
|
|
Net Revenues
|
|
Change
|
(in millions)
|
|
|
|
|
|
|
2018
|
|
2017
|
|
Reported
Basis
|
|
Organic
(LFL)
|
North America
|
|
|
|
|
|
|
$
|
644.9
|
|
|
$
|
752.5
|
|
|
(14
|
%)
|
|
(15
|
%)
|
Europe
|
|
|
|
|
|
|
872.2
|
|
|
966.5
|
|
|
(10
|
%)
|
|
(9
|
%)
|
ALMEA
|
|
|
|
|
|
|
514.2
|
|
|
519.3
|
|
|
(1
|
%)
|
|
5
|
%
|
Total
|
|
|
|
|
|
|
$
|
2,031.3
|
|
|
$
|
2,238.3
|
|
|
(9
|
%)
|
|
(8
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
-
North America net revenues of $644.9 million, or approximately 32% of
total net revenues, decreased 14% as reported and declined 15% LFL
reflecting the impact of the U.S. hurricane on our North Carolina
facilities, the supply chain disruption in our Professional Beauty
distribution center and the continued headwinds in our Consumer Beauty
U.S. business including the supply chain disruptions.
Europe
-
Europe net revenues of $872.2 million, or approximately 43% of the
total, declined 10% on a reported basis and declined 9% on a LFL basis
with growth in Luxury and Professional Beauty largely offset by
declines in the travel retail channel, driven by supply chain
disruptions, and Consumer Beauty, driven by performance challenges and
supply chain disruptions.
ALMEA
-
ALMEA net revenues of $514.2 million, or approximately 25% of the
total, continued to show strong momentum despite impact from the
supply chain disruptions. Revenues decreased 1% as reported, but grew
5% LFL fueled by very strong growth in Luxury and Professional Beauty,
and modest growth in Consumer Beauty reflecting the return to growth
in Brazil and strong performance in Middle East & Africa.
Cash Flows
-
In 1Q19, net cash provided by operating activities was $(81.9)
million, down from $(8.9) million in 1Q18, primarily driven by
continued pressures on working capital in large part connected to our
supply chain disruptions as well as an increase of over $15 million in
integration and restructuring cash cost outflows.
-
Our 1Q19 free cash flow of $(215.5) million decreased from $(120.3)
million in the prior year driven by the reduction in operating cash
flow.
-
In 1Q19, we distributed $(93.8) million in quarterly dividends.
-
Cash and cash equivalents of $423.3 million increased from $331.6
million on June 30, 2018. Total debt of $8,084.6 million increased by
$461.4 million from June 30, 2018, with net debt of $7,661.3 million
up $369.7 million from the balance of $7,291.6 million on June 30,
2018. This net debt increase reflects negative free cash flow of
$(215.5) million, the dividend payment of $(93.8) million, and the
purchase of the Escada license of $(40.8) million.
Other Company Developments
Other company developments include:
-
On November 7, 2018, Coty announced a dividend of $0.125 per share,
payable December 14, 2018 to holders of record on November 30, 2018.
This dividend will be considered a return of capital.
Conference Call
Coty Inc. will host a conference call at 8:00 a.m. (ET) today,
November 7, 2018 to discuss its results. The dial-in number for the call
is (866) 834-4311 in the U.S. or (720) 405-2213 internationally
(conference passcode number: 2361249). The live audio webcast and
presentation slides will be available at http://investors.coty.com.
The conference call will be available for replay.
About Coty Inc.
Coty is one of the world’s largest beauty companies with over $9 billion
in revenue, an iconic portfolio of brands and a purpose to celebrate and
liberate the diversity of consumers’ beauty. We believe the beauty of
humanity lies in the individuality of its people; beauty is at its best
when authentic; and beauty should make you feel happy, never sad. As the
global leader in fragrance, a strong number two in professional salon
hair color & styling, and number three in color cosmetics, Coty operates
three divisions: Consumer Beauty, which is focused on mass color
cosmetics, mass retail hair coloring and styling products, body care and
mass fragrances with brands such as COVERGIRL, Max Factor, Bourjois and
Rimmel; Luxury, which is focused on prestige fragrances and skincare
with brands such as Calvin Klein, Marc Jacobs, Hugo Boss, Gucci and
philosophy; and Professional Beauty, which is focused on servicing salon
owners and professionals in both hair and nail, with brands such as
Wella Professionals, Sebastian Professional, OPI and ghd. Coty has
20,000 colleagues globally and its products are sold in over 150
countries. Coty and its brands are committed to a range of social causes
as well as seeking to minimize its impact on the environment.
For additional information about Coty Inc., please visit www.coty.com.
Forward Looking Statements
Certain statements in this Form 10-Q are “forward-looking statements”
within the meaning of the Private Securities Litigation Reform Act of
1995. These forward-looking statements reflect our current views with
respect to, among other things, the Company’s targets and outlook for
future reporting periods (including the extent and timing of revenue and
profit trends and the Consumer Beauty division’s stabilization),
establishing the Company as a global leader and challenger in beauty,
its future operations and strategy (including brand relaunches and
performance in emerging markets and channels), synergies, savings,
performance, cost, timing and integration relating to our recent
acquisitions (including The Procter & Gamble Company’s beauty business
(the “P&G Beauty Business”)), ongoing and future cost efficiency and
restructuring initiatives and programs (including timing and impact),
strategic transactions (including mergers and acquisitions, joint
ventures, investments, divestitures, licenses and portfolio
rationalizations), future cash flows and liquidity, future performance
in digital and e-commerce and the expected impact of our digital
transformation agenda, future effective tax rates, timing and size of
cash outflows and debt deleveraging, and impact and timing of supply
chain disruptions and our actions to address such disruptions. These
forward-looking statements are generally identified by words or phrases,
such as “anticipate”, “are going to”, “estimate”, “plan”, “project”,
“expect”, “believe”, “intend”, “foresee”, “forecast”, “will”, “may”,
“should”, “outlook”, “continue”, “temporary”, “target”, “aim”,
“potential” and similar words or phrases. These statements are based on
certain assumptions and estimates that we consider reasonable, but are
subject to a number of risks and uncertainties, many of which are beyond
our control, which could cause actual events or results (including our
financial condition, results of operations, cash flows and prospects) to
differ materially from such statements, including:
-
the Company’s ability to achieve its global business strategies,
compete effectively in the beauty industry and achieve the benefits
contemplated by its strategic initiatives (including sell-through of
its relaunched brands, enhancement of its innovation pipeline, focus
on emerging markets and channels, improvement of in-store execution
and reduction in discounts in certain markets) within the expected
time frame or at all;
-
the Company’s ability to anticipate, gauge and respond to market
trends and consumer preferences, which may change rapidly, and the
market acceptance of new products, including any relaunched or
rebranded products, execution of new launches, and the anticipated
costs and discounting associated with such relaunches and rebrands,
and consumer receptiveness to our marketing and consumer engagement
activities (including digital marketing and media);
-
use of estimates and assumptions in preparing the Company’s financial
statements, including with regard to revenue recognition, stock
compensation expense, income taxes, the assessment of goodwill, other
intangible assets and long-lived assets for impairment, the market
value of inventory, pension expense and the fair value of acquired
assets and liabilities associated with acquisitions;
-
managerial, integration, operational, regulatory, legal and financial
risks, including diversion of management attention to and management
of, cash flows, expenses and costs associated with multiple ongoing
and future strategic initiatives and internal reorganizations;
-
the continued integration of the P&G Beauty Business and other recent
acquisitions with the Company's business, operations, systems,
financial data and culture and the ability to realize synergies, avoid
future supply chain and other business disruptions, reduce costs
(including through the Company's cash efficiency initiatives) and
realize other potential efficiencies and benefits (including through
the Company's restructuring initiatives) at the levels and at the
costs and within the time frames contemplated or at all;
-
increased competition, consolidation among retailers, shifts in
consumers’ preferred distribution and marketing channels (including to
digital and luxury channels), distribution and shelf-space resets or
reductions, compression of go-to-market cycles, changes in product and
marketing requirements by retailers, reductions in retailer inventory
levels and order lead-times or changes in purchasing patterns, and
other changes in the retail, e-commerce and wholesale environment in
which the Company does business and sells its products and the
Company's ability to respond to such changes;
-
the Company and its business partners' and licensors' abilities to
obtain, maintain and protect the intellectual property used in its and
their respective businesses, protect its and their respective
reputations (including those of its and their executives or
influencers), public goodwill, and defend claims by third parties for
infringement of intellectual property rights;
-
the effect of the divestiture and discontinuation of the Company’s
non-core brands (including associated subsequent cost reduction
programs) and rationalizing wholesale distribution by reducing the
amount of product diversion to the value and mass channels;
-
any change to the Company's capital allocation and/or cash management
priorities;
-
any unanticipated problems, liabilities or other challenges associated
with an acquired business which could result in increased risk or new,
unanticipated or unknown liabilities, including with respect to
environmental, competition and other regulatory, compliance or legal
matters;
-
the Company’s international operations and joint ventures, including
enforceability and effectiveness of its joint venture agreements and
reputational, compliance, regulatory, economic and foreign political
risks, including difficulties and costs associated with maintaining
compliance with a broad variety of complex local and international
regulations;
-
the Company's dependence on certain licenses (especially in its Luxury
division) and the Company's ability to renew expiring licenses on
favorable terms or at all;
-
the Company's dependence on entities performing outsourced functions,
including outsourcing of distribution functions, third-party
manufacturers, logistics and supply chain suppliers, and other
suppliers, including third-party software providers;
-
administrative, development and other difficulties in meeting the
expected timing of market expansions, product launches and marketing
efforts;
-
global political and/or economic uncertainties, disruptions or major
regulatory or policy changes, and/or the enforcement thereof that
affect our business, financial performance, operations or products,
including the impact of Brexit, the current U.S. administration, the
results of elections in European countries and in Brazil, changes in
the U.S. tax code and recent changes and future changes in tariffs,
retaliatory or trade protection measures, trade policies and other
international trade regulations in the U.S. and in other regions where
the Company operates including the European Union and China;
-
currency exchange rate volatility and currency devaluation;
-
the number, type, outcomes (by judgment, order or settlement) and
costs of legal, compliance, tax, regulatory or administrative
proceedings, and/or litigation;
-
the Company’s ability to manage seasonal and other variability and to
anticipate future business trends and needs;
-
disruptions in operations and sales, including due to disruptions in
supply chain, logistics, restructurings and other business alignment
activities, manufacturing or information technology systems, labor
disputes, extreme weather and natural disasters, and the impact of
such disruptions on the Company's ability to generate profits,
stabilize or grow revenues or cash flows, comply with its contractual
obligations and accurately forecast demand and supply needs and/or
future results;
-
restrictions imposed on the Company through its license agreements,
credit facilities and senior unsecured bonds or other material
contracts, its ability to generate cash flow to repay, refinance or
recapitalize debt, and changes in the manner in which the Company
finances its debt and future capital needs;
-
increasing dependency on information technology and the Company’s
ability to protect against service interruptions, data corruption,
cyber-based attacks or network security breaches, costs and timing of
implementation and effectiveness of any upgrades or other changes to
information technology systems, including the Company's digital
transformation initiatives, and the cost of compliance or the
Company's failure to comply with any privacy or data security laws
(including the European Union General Data Protection Regulation or to
protect against theft of customer, employee and corporate sensitive
information;
-
the Company's ability to attract and retain key personnel;
-
the distribution and sale by third parties of counterfeit and/or gray
market versions of the Company’s products; and
-
other factors described elsewhere in this document and from time to
time in documents that the Company file with the SEC.
When used herein, the term “includes” and “including” means, unless the
context otherwise indicates, “including without limitation”. More
information about potential risks and uncertainties that could affect
the Company’s business and financial results is included under the
heading “Risk Factors” and “Management’s Discussion and Analysis of
Financial Condition and Results of Operations” in the Company’s Annual
Report on Form 10-K for the fiscal year ended June 30, 2018 and other
periodic reports the Company has filed and may file with the SEC from
time to time.
All forward-looking statements made in this release are qualified by
these cautionary statements. These forward-looking statements are made
only as of the date of this release, and the Company does not undertake
any obligation, other than as may be required by applicable law, to
update or revise any forward-looking or cautionary statements to reflect
changes in assumptions, the occurrence of events, unanticipated or
otherwise, or changes in future operating results over time or otherwise.
Comparisons of results for current and any prior periods are not
intended to express any future trends or indications of future
performance unless expressed as such, and should only be viewed as
historical data.
Non-GAAP Financial Measures
The Company operates on a global basis, with the majority of net
revenues generated outside of the U.S. Accordingly, fluctuations in
foreign currency exchange rates can affect results of operations.
Therefore, to supplement financial results presented in accordance with
GAAP, certain financial information is presented excluding the impact of
foreign currency exchange translations to provide a framework for
assessing how the underlying businesses performed excluding the impact
of foreign currency exchange translations (“constant currency”).
Constant currency information compares results between periods as if
exchange rates had remained constant period-over-period, with the
current period’s results calculated at the prior-year period’s rates.
The Company calculates constant currency information by translating
current and prior-period results for entities reporting in currencies
other than U.S. dollars into U.S. dollars using constant foreign
currency exchange rates. The constant currency calculations do not
adjust for the impact of revaluing specific transactions denominated in
a currency that is different to the functional currency of that entity
when exchange rates fluctuate. The constant currency information
presented may not be comparable to similarly titled measures reported by
other companies. The Company discloses the following constant currency
financial measures: net revenues, organic like-for-like (LFL) net
revenues, adjusted gross profit and adjusted operating income.
The Company presents period-over-period comparisons of net revenues on a
constant currency basis as well as on an organic (LFL) basis. The
Company believes that organic (LFL) better enable management and
investors to analyze and compare the Company's net revenues performance
from period to period. For the period described in this release, the
term “like-for-like” describes the Company's core operating performance,
excluding the financial impact of (i) acquired brands or businesses in
the current year period until we have twelve months of comparable
financial results, (ii) divested brands or businesses or early
terminated brands in the prior year period to maintain comparable
financial results with the current fiscal year period and (iii) foreign
currency exchange translations to the extent applicable. For a
reconciliation of organic (LFL) period-over-period, see the table
entitled “Reconciliation of Reported Net Revenues to Like-For-Like Net
Revenues”.
The Company presents operating income, operating income margin, gross
profit, gross margin, effective tax rate, net income, net income margin,
net revenues and EPS (diluted) on a non-GAAP basis and specifies that
these measures are non-GAAP by using the term “adjusted”. The Company
believes these non-GAAP financial measures better enable management and
investors to analyze and compare operating performance from period to
period. In calculating adjusted operating income, operating income
margin, gross profit, gross margin, effective tax rate, net income, net
income margin and EPS (diluted), the Company excludes the following
items:
-
Costs related to acquisition activities: The Company excludes
acquisition-related costs and acquisition accounting impacts such as
those related to transaction costs and costs associated with the
revaluation of acquired inventory in connection with business
combinations because these costs are unique to each transaction. The
nature and amount of such costs vary significantly based on the size
and timing of the acquisitions and the maturities of the businesses
being acquired. Also, the size, complexity and/or volume of past
acquisitions, which often drives the magnitude of such expenses, may
not be indicative of the size, complexity and/or volume of any future
acquisitions.
-
Restructuring and other business realignment costs: The Company
excludes costs associated with restructuring and business structure
realignment programs to allow for comparable financial results to
historical operations and forward-looking guidance. In addition, the
nature and amount of such charges vary significantly based on the size
and timing of the programs. By excluding the above referenced expenses
from the non-GAAP financial measures, management is able to evaluate
the Company’s ability to utilize existing assets and estimate their
long-term value. Furthermore, management believes that the adjustment
of these items supplement the GAAP information with a measure that can
be used to assess the sustainability of the Company’s operating
performance.
-
Asset impairment charges: We have excluded the impact of asset
impairments as such non-cash amounts are inconsistent in amount and
frequency and are significantly impacted by the timing and/or size of
acquisitions. Our management believes that the adjustment of these
items supplement the GAAP information with a measure that can be used
to assess the sustainability of our operating performance.
-
Amortization expense: The Company excludes the impact of amortization
of finite-lived intangible assets, as such non-cash amounts are
inconsistent in amount and frequency and are significantly impacted by
the timing and/or size of acquisitions. Management believes that the
adjustment of these items supplement the GAAP information with a
measure that can be used to assess the sustainability of the Company’s
operating performance. Although the Company excludes amortization of
intangible assets from the non-GAAP expenses, management believes that
it is important for investors to understand that such intangible
assets contribute to revenue generation. Amortization of intangible
assets that relate to past acquisitions will recur in future periods
until such intangible assets have been fully amortized. Any future
acquisitions may result in the amortization of additional intangible
assets.
-
Interest and other (income) expense: The Company excludes foreign
currency impacts associated with acquisition-related and debt
financing related forward contracts, as well as debt financing
transaction costs as the nature and amount of such charges are not
consistent and are significantly impacted by the timing and size of
such transactions.
-
Loss on early extinguishment of debt: We have excluded loss on
extinguishment of debt as this represents a non-cash charge, and the
amount and frequency of such charges is not consistent and is
significantly impacted by the timing and size of debt financing
transactions.
-
Noncontrolling interest: This adjustment represents the after-tax
impact of the non-GAAP adjustments included in Net income attributable
to noncontrolling interests based on the relevant non-controlling
interest percentage.
-
Tax: This adjustment represents the impact of the tax effect of the
pretax items excluded from Adjusted net income. The tax impact of the
non-GAAP adjustments are based on the tax rates related to the
jurisdiction in which the adjusted items are received or incurred.
The estimated supply chain impact to adjusted operating income only
includes the direct impact on net revenues and the associated impact on
cost of sales, while the Company assumed no impact from any other
operating expenses.
The Company has provided a quantitative reconciliation of the difference
between the non-GAAP financial measures and the financial measures
calculated and reported in accordance with GAAP. For a reconciliation of
adjusted gross profit to gross profit, adjusted EPS (diluted) to EPS
(diluted), and adjusted net revenues to net revenues, see the table
entitled “Reconciliation of Reported to Adjusted Results for the
Consolidated Statements of Operations.” For a reconciliation of adjusted
operating income to operating income and adjusted operating income
margin to operating income margin, see the tables entitled
“Reconciliation of Reported Operating Income (Loss) to Adjusted
Operating Income” and "Reconciliation of Reported Operating Income
(Loss) to Adjusted Operating Income by Segment." For a reconciliation of
adjusted effective tax rate and adjusted cash tax rate to effective tax
rate, see the table entitled “Reconciliation of Reported (Loss) Income
Before Income Taxes and Effective Tax Rates to Adjusted Income Before
Income Taxes, Effective Tax Rates and Cash Tax Rates.” For a
reconciliation of adjusted net income and adjusted net income margin to
net income (loss), see the table entitled “Reconciliation of Reported
Net Income to Adjusted Net Income.”
The Company also presents free cash flow, adjusted EBITDA and net debt.
Management believes that these measures are useful for investors because
it provides them with an important perspective on the cash available for
debt repayment and other strategic measures and provides them with the
same measures that management uses as the basis for making resource
allocation decisions. Free cash flow is defined as net cash provided by
operating activities, less capital expenditures, adjusted EBITDA is
defined as adjusted operating income less depreciation and net debt is
defined as total debt less cash and cash equivalents. For a
reconciliation of Free Cash Flow, see the table entitled “Reconciliation
of Net Cash Provided by Operating Activities to Free Cash Flow,” for
adjusted EBITDA, see the table entitled “Reconciliation of Adjusted
Operating Income to Adjusted EBITDA” and for net debt, see the table
entitled “Reconciliation of Total Debt to Net Debt.”
These non-GAAP measures should not be considered in isolation, or as a
substitute for, or superior to, financial measures calculated in
accordance with GAAP.
To the extent that the Company provides guidance, it does so only on a
non-GAAP basis and does not provide reconciliations of such
forward-looking non-GAAP measures to GAAP due to the inherent difficulty
in forecasting and quantifying certain amounts that are necessary for
such reconciliation, including adjustments that could be made for
restructuring, integration and acquisition-related expenses,
amortization expenses, adjustments to inventory, and other charges
reflected in our reconciliation of historic numbers, the amount of
which, based on historical experience, could be significant.
|
|
COTY INC.
SUPPLEMENTAL SCHEDULES INCLUDING NON-GAAP FINANCIAL MEASURES
COTY INC. & SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
(in millions, except per share data)
|
|
|
|
2018
|
|
|
2017
|
Net revenues
|
|
|
|
$
|
2,031.3
|
|
|
|
$
|
2,238.3
|
|
Cost of sales
|
|
|
|
809.1
|
|
|
|
874.2
|
|
as % of Net revenues
|
|
|
|
39.8
|
%
|
|
|
39.1
|
%
|
Gross profit
|
|
|
|
1,222.2
|
|
|
|
1,364.1
|
|
Gross margin
|
|
|
|
60.2
|
%
|
|
|
60.9
|
%
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
|
1,122.3
|
|
|
|
1,191.1
|
|
as % of Net revenues
|
|
|
|
55.3
|
%
|
|
|
53.2
|
%
|
Amortization expense
|
|
|
|
92.5
|
|
|
|
78.2
|
|
Restructuring costs
|
|
|
|
15.5
|
|
|
|
11.2
|
|
Acquisition-related costs
|
|
|
|
—
|
|
|
|
54.1
|
|
Asset impairment charges
|
|
|
|
12.6
|
|
|
|
—
|
|
Operating (loss) income
|
|
|
|
(20.7
|
)
|
|
|
29.5
|
|
as % of Net revenues
|
|
|
|
(1.0
|
%)
|
|
|
1.3
|
%
|
Interest expense, net
|
|
|
|
64.1
|
|
|
|
66.4
|
|
Other expense, net
|
|
|
|
2.7
|
|
|
|
4.5
|
|
Loss before income taxes
|
|
|
|
(87.5
|
)
|
|
|
(41.4
|
)
|
as % of Net revenues
|
|
|
|
(4.3
|
%)
|
|
|
(1.8
|
%)
|
Benefit for income taxes
|
|
|
|
(77.4
|
)
|
|
|
(25.3
|
)
|
Net loss
|
|
|
|
(10.1
|
)
|
|
|
(16.1
|
)
|
as % of Net revenues
|
|
|
|
(0.5
|
%)
|
|
|
(0.7
|
%)
|
Net income (loss) attributable to noncontrolling interests
|
|
|
|
1.2
|
|
|
|
(2.2
|
)
|
Net income attributable to redeemable noncontrolling interests
|
|
|
|
0.8
|
|
|
|
5.8
|
|
Net loss attributable to Coty Inc.
|
|
|
|
$
|
(12.1
|
)
|
|
|
$
|
(19.7
|
)
|
as % of Net revenues
|
|
|
|
(0.6
|
%)
|
|
|
(0.9
|
%)
|
Net loss attributable to Coty Inc. per common share:
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
(0.02
|
)
|
|
|
$
|
(0.03
|
)
|
Diluted
|
|
|
|
$
|
(0.02
|
)
|
|
|
$
|
(0.03
|
)
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
|
|
|
750.8
|
|
|
|
748.6
|
|
Diluted
|
|
|
|
750.8
|
|
|
|
748.6
|
|
|
|
COTY INC.
|
SUPPLEMENTAL SCHEDULES INCLUDING NON-GAAP FINANCIAL MEASURES
|
|
RECONCILIATION OF REPORTED TO ADJUSTED RESULTS FOR THE
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
These supplemental schedules provide adjusted Non-GAAP financial
information and a quantitative reconciliation of the difference
between the Non-GAAP financial measure and the financial measure
calculated and reported in accordance with GAAP.
|
|
|
|
|
|
Three Months Ended September 30, 2018
|
(in millions)
|
|
|
|
Reported
(GAAP)
|
|
Adjustments(a)
|
|
Adjusted
(Non-GAAP)
|
|
Foreign Currency
Translation
|
|
Adjusted Results at
Constant Currency
|
Net revenues
|
|
|
|
$
|
2,031.3
|
|
|
|
|
$
|
2,031.3
|
|
|
$
|
57.2
|
|
|
$
|
2,088.5
|
|
Gross profit
|
|
|
|
1,222.2
|
|
|
5.2
|
|
|
1,227.4
|
|
|
28.6
|
|
|
1,256.0
|
|
Gross margin
|
|
|
|
60.2
|
%
|
|
|
|
60.4
|
%
|
|
|
|
60.1
|
%
|
Operating (loss) income
|
|
|
|
(20.7
|
)
|
|
161.5
|
|
|
140.8
|
|
|
7.4
|
|
|
148.2
|
|
as % of Net revenues
|
|
|
|
(1.0
|
%)
|
|
|
|
6.9
|
%
|
|
|
|
7.1
|
%
|
Net (loss) income attributable to Coty Inc.
|
|
|
|
$
|
(12.1
|
)
|
|
$
|
92.6
|
|
|
$
|
80.5
|
|
|
|
|
|
as % of Net revenues
|
|
|
|
(0.6
|
%)
|
|
|
|
4.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EPS (diluted)
|
|
|
|
$
|
(0.02
|
)
|
|
|
|
$
|
0.11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2017
|
|
|
|
|
(in millions)
|
|
|
|
Reported
(GAAP)
|
|
Adjustments(a)
|
|
Adjusted
(Non-GAAP)
|
|
|
|
|
Net revenues
|
|
|
|
$
|
2,238.3
|
|
|
|
|
$
|
2,238.3
|
|
|
|
|
|
Gross profit
|
|
|
|
1,364.1
|
|
|
14.0
|
|
|
1,378.1
|
|
|
|
|
|
Gross margin
|
|
|
|
60.9
|
%
|
|
|
|
61.6
|
%
|
|
|
|
|
Operating (loss) income
|
|
|
|
29.5
|
|
|
166.4
|
|
|
195.9
|
|
|
|
|
|
as % of Net revenues
|
|
|
|
1.3
|
%
|
|
|
|
8.8
|
%
|
|
|
|
|
Net (loss) income attributable to Coty Inc.
|
|
|
|
$
|
(19.7
|
)
|
|
$
|
96.0
|
|
|
$
|
76.3
|
|
|
|
|
|
as % of Net revenues
|
|
|
|
(0.9
|
%)
|
|
|
|
3.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EPS (diluted)
|
|
|
|
$
|
(0.03
|
)
|
|
|
|
$
|
0.10
|
|
|
|
|
|
|
(a) See “Reconciliation of Reported Operating Income to
Adjusted Operated Income” and “Reconciliation of Reported Net Income
to Adjusted Net Income” for a detailed description of adjusted items.
|
|
|
RECONCILIATION OF REPORTED OPERATING INCOME TO ADJUSTED
OPERATING INCOME
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
(in millions)
|
|
|
|
2018
|
|
2017
|
|
Change
|
Reported Operating Income (Loss)
|
|
|
|
(20.7
|
)
|
|
29.5
|
|
|
<(100%)
|
% of Net revenues
|
|
|
|
(1.0
|
%)
|
|
1.3
|
%
|
|
|
Amortization expense (a)
|
|
|
|
92.5
|
|
|
78.2
|
|
|
18
|
%
|
Restructuring and other business realignment costs (b)
|
|
|
|
56.4
|
|
|
30.6
|
|
|
84
|
%
|
Asset impairment charges (c)
|
|
|
|
12.6
|
|
|
—
|
|
|
100
|
%
|
Costs related to acquisition activities (d)
|
|
|
|
—
|
|
|
57.6
|
|
|
(100
|
%)
|
Total adjustments to Reported Operating Income
|
|
|
|
161.5
|
|
|
166.4
|
|
|
(3
|
%)
|
Adjusted Operating Income
|
|
|
|
140.8
|
|
|
195.9
|
|
|
(28
|
%)
|
% of Net revenues
|
|
|
|
6.9
|
%
|
|
8.8
|
%
|
|
|
|
(a) In the three months ended September 30, 2018,
amortization expense increased to $92.5 from $78.2 in the three
months ended September 30, 2017 primarily as a result of the
acquisitions. In the three months ended September 30, 2018,
amortization expense of $40.3, $33.4, and $18.8 was reported in the
Luxury, Consumer Beauty and Professional Beauty segments,
respectively. In the three months ended September 30, 2017,
amortization expense of $33.2, $26.4, and $18.6 was reported in the
Luxury, Consumer Beauty and Professional Beauty segments,
respectively.
|
|
(b) In the three months ended September 30, 2018, we
incurred restructuring and other business structure realignment
costs of $56.4. We incurred Restructuring costs of $15.5 primarily
related to Global Integration Activities and 2018 Restructuring
Actions, included in the Condensed Consolidated Statements of
Operations. We incurred business structure realignment costs of
$40.9 primarily related to our Global Integration Activities and
certain other programs. This amount primarily includes $35.7 in
Selling, general and administrative expense and $5.2 in Cost of
sales. In the three months ended September 30, 2017, we incurred
restructuring and other business structure realignment costs of
$30.6. We incurred Restructuring costs of $11.2 primarily related to
Global Integration Activities, included in the Condensed
Consolidated Statements of Operations. We incurred business
structure realignment costs of $19.4 primarily related to our Global
Integration Activities, Organizational Redesign and certain other
programs. Of this amount, $10.5 is included in cost of sales and
$8.9 is included in selling, general and administrative expenses.
|
|
(c) In the three months ended September 30, 2018 , the
Company acquired a trademark associated with a preexisting license.
As a result of the acquisition, the preexisting license was
effectively terminated, and accordingly the Company recorded $12.6
of asset impairment charges in the Condensed Consolidated Statement
of Operations related to the license agreement. In the three months
ended September 30, 2017, we did not incur asset impairment charges.
|
|
(d) In the three months ended September 30, 2018, we did
not incur costs related to acquisition activities. In the three
months ended September 30, 2017, we incurred $57.6 of costs related
to acquisition activities. We recognized Acquisition-related costs
of $54.1 included in the Condensed Consolidated Statements of
Operations. These costs were primarily incurred in connection with
the acquisition of P&G Beauty Business and Younique included in the
Condensed Consolidated Statements of Operations. These costs may
include finder’s fees, legal, accounting, valuation, and other
professional or consulting fees, including fees related to
transitional services, and other internal costs which may include
compensation related expenses for dedicated internal resources. We
also incurred $3.5 in Cost of sales primarily reflecting revaluation
of acquired inventory in connection with the Younique acquisition in
the Condensed Consolidated Statements of Operations.
|
|
|
RECONCILIATION OF REPORTED (LOSS) INCOME BEFORE INCOME TAXES
AND EFFECTIVE TAX RATES TO ADJUSTED INCOME BEFORE
INCOME TAXES, EFFECTIVE TAX RATES AND CASH TAX RATES
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2018
|
|
|
Three Months Ended September 30, 2017
|
(in millions)
|
|
|
|
(Loss)
Income
Before
Income
Taxes
|
|
(Benefit)
Provision for
Taxes
|
|
Effective Tax
Rate
|
|
|
(Loss)
Income
Before
Income
Taxes
|
|
(Benefit)
Provision for
Taxes
|
|
Effective Tax
Rate
|
Reported (Loss) Income Before Taxes
|
|
|
|
$
|
(87.5
|
)
|
|
$
|
(77.4
|
)
|
|
88.5
|
%
|
|
|
$
|
(41.4
|
)
|
|
$
|
(25.3
|
)
|
|
61.1
|
%
|
Adjustments to Reported Operating Income (a) (b)
|
|
|
|
161.5
|
|
|
65.1
|
|
|
|
|
|
166.4
|
|
|
59.6
|
|
|
|
Adjusted Income Before Taxes
|
|
|
|
$
|
74.0
|
|
|
$
|
(12.3
|
)
|
|
(16.6
|
%)
|
|
|
$
|
125.0
|
|
|
$
|
34.3
|
|
|
27.4
|
%
|
|
|
|
|
(a)
|
|
See a description of adjustments under “Reconciliation of Reported
Operating Income to Adjusted Operating Income”.
|
|
|
|
(b)
|
|
The tax effects of each of the items included in adjusted income are
calculated in a manner that results in a corresponding income tax
benefit/provision for adjusted income. In preparing the calculation,
each adjustment to reported income is first analyzed to determine if
the adjustment has an income tax consequence. The benefit/provision
for taxes is then calculated based on the jurisdiction in which the
adjusted items are incurred, multiplied by the respective statutory
rates and offset by the increase or reversal of any valuation
allowances commensurate with the non–GAAP measure of profitability.
|
|
The adjusted effective tax rate was (16.6%) for the three months
ended September 30, 2018 compared to 27.4% for the three months
ended September 30, 2017. The differences were primarily due to
$30.0 tax benefit recognized as a result of a favorable Swiss tax
ruling.
|
|
|
RECONCILIATION OF REPORTED NET INCOME TO ADJUSTED NET INCOME
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
(in millions)
|
|
|
|
2018
|
|
2017
|
|
Change
|
Reported Net Loss Attributable to Coty Inc.
|
|
|
|
$
|
(12.1
|
)
|
|
$
|
(19.7
|
)
|
|
39
|
%
|
% of Net revenues
|
|
|
|
(0.6
|
%)
|
|
(0.9
|
%)
|
|
|
Adjustments to Reported Operating Income (a)
|
|
|
|
161.5
|
|
|
166.4
|
|
|
(3
|
%)
|
Adjustments to noncontrolling interests (b)
|
|
|
|
(3.8
|
)
|
|
(10.8
|
)
|
|
65
|
%
|
Change in tax provision due to adjustments to Reported Net Income
Attributable to Coty Inc.
|
|
|
|
(65.1
|
)
|
|
(59.6
|
)
|
|
(9
|
%)
|
Adjusted Net Income Attributable to Coty Inc.
|
|
|
|
$
|
80.5
|
|
|
$
|
76.3
|
|
|
6
|
%
|
% of Net revenues
|
|
|
|
4.0
|
%
|
|
3.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Per Share Data
|
|
|
|
|
|
|
|
|
Adjusted weighted-average common shares
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
750.8
|
|
|
748.6
|
|
|
|
Diluted
|
|
|
|
752.7
|
|
|
752.3
|
|
|
|
Adjusted Net Income Attributable to Coty Inc. per Common Share
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
0.11
|
|
|
$
|
0.10
|
|
|
|
Diluted
|
|
|
|
$
|
0.11
|
|
|
$
|
0.10
|
|
|
|
|
|
|
|
(a)
|
|
See a description of adjustments under “Reconciliation of Reported
Operating Income to Adjusted Operating Income”.
|
|
|
(b)
|
|
The amounts represent the impact of non-GAAP adjustments to Net
income attributable to noncontrolling interest related to the
Company’s majority-owned consolidated subsidiaries. The amounts
are based on the relevant noncontrolling interest’s percentage
ownership in the related subsidiary, for which the non-GAAP
adjustments were made.
|
|
|
|
RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO
FREE CASH FLOW
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
(in millions)
|
|
|
|
2018
|
|
2017
|
Net cash provided by operating activities
|
|
|
|
$
|
(81.9
|
)
|
|
$
|
(8.9
|
)
|
Capital expenditures
|
|
|
|
(133.6
|
)
|
|
(111.4
|
)
|
Free cash flow
|
|
|
|
$
|
(215.5
|
)
|
|
$
|
(120.3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF TOTAL DEBT TO NET DEBT
|
|
|
|
|
|
|
(in millions)
|
|
|
|
|
September 30, 2018
|
Total debt
|
|
|
|
|
$
|
8,084.6
|
|
Cash
|
|
|
|
|
423.3
|
|
Net debt
|
|
|
|
|
$
|
7,661.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF ADJUSTED OPERATING INCOME TO ADJUSTED EBITDA
|
|
|
|
|
|
|
(in millions)
|
|
|
|
|
Twelve Months Ended
September 30, 2018
|
Adjusted operating income(a)
|
|
|
|
|
$
|
945.5
|
|
Depreciation (b)
|
|
|
|
|
376.2
|
|
Pension Adjustment (c)
|
|
|
|
|
(0.6
|
)
|
Adjusted EBITDA
|
|
|
|
|
1,321.1
|
|
|
|
|
|
a
|
|
Adjusted operating income for the twelve months ended September 30,
2018 represents the summation of the adjusted operating income for
each of the three months ended December 31, 2017, March 31, 2018,
June 30, 2018 and September 30, 2018. For a reconciliation of
adjusted operating income to operating income for each of those
periods, see the tables entitled “Reconciliation of Reported
Operating Income (Loss) to Adjusted Operating Income” and
"Reconciliation of Reported Operating Income (Loss) to Adjusted
Operating Income by Segment" for each of those periods.
|
|
|
|
|
|
b
|
|
The deprecation adjustment for the twelve months ended September 30,
2018 represents the summation of depreciation expense for each of
the three months ended December 31, 2017, March 31, 2018, June 30,
2018 and September 30, 2018, as adjusted by $1.5, $4.0, $3.4 and
$1.8, respectively, for accelerated depreciation.
|
|
|
|
|
|
c
|
|
The pension expense adjustment for the twelve months ended September
30, 2018 represents the summation of the non-service cost components
of net periodic pension cost for each of the three months ended
December 31, 2017, March 31, 2018, June 30, 2018 and September 30,
2018.
|
|
|
|
NET DEBT/ADJUSTED EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended
September 30,
|
Net Debt/Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.80
|
|
|
|
|
NET REVENUES AND ADJUSTED OPERATING INCOME BY SEGMENT
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
|
Net Revenues
|
|
Change
|
|
Reported Operating
Income (Loss)
|
|
Adjusted Operating
Income
|
(in millions)
|
|
|
|
2018
|
|
2017
|
|
Reported
Basis
|
|
Constant
Currency
|
|
2018
|
|
Change
|
|
|
2018
|
|
Change
|
Luxury
|
|
|
|
$
|
792.9
|
|
|
$
|
764.4
|
|
|
4
|
%
|
|
5
|
%
|
|
$
|
48.7
|
|
|
(14
|
%)
|
|
$
|
101.6
|
|
|
13
|
%
|
Consumer Beauty
|
|
|
|
828.8
|
|
|
1,043.4
|
|
|
(21
|
%)
|
|
(17
|
%)
|
|
(18.6
|
)
|
|
<(100
|
%)
|
|
14.8
|
|
|
(83
|
%)
|
Professional
|
|
|
|
409.6
|
|
|
430.5
|
|
|
(5
|
%)
|
|
(3
|
%)
|
|
5.0
|
|
|
>100
|
%
|
|
23.8
|
|
|
41
|
%
|
Corporate
|
|
|
|
—
|
|
|
—
|
|
|
N/A
|
|
—
|
%
|
|
(55.8
|
)
|
|
36
|
%
|
|
0.6
|
|
|
(25
|
%)
|
Total
|
|
|
|
$
|
2,031.3
|
|
|
$
|
2,238.3
|
|
|
(9
|
%)
|
|
(7
|
%)
|
|
$
|
(20.7
|
)
|
|
<(100
|
%)
|
|
$
|
140.8
|
|
|
(28
|
%)
|
|
|
NET REVENUES BY GEOGRAPHIC REGION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
|
|
|
|
|
Net Revenues
|
|
Change
|
(in millions)
|
|
|
|
|
|
|
|
2018
|
|
2017
|
|
Reported
Basis
|
|
Constant
Currency
|
North America
|
|
|
|
|
|
|
|
$
|
644.9
|
|
|
$
|
752.5
|
|
|
(14
|
%)
|
|
(14
|
%)
|
Europe
|
|
|
|
|
|
|
|
872.2
|
|
|
966.5
|
|
|
(10
|
%)
|
|
(8
|
%)
|
ALMEA
|
|
|
|
|
|
|
|
514.2
|
|
|
519.3
|
|
|
(1
|
%)
|
|
7
|
%
|
Total
|
|
|
|
|
|
|
|
$
|
2,031.3
|
|
|
$
|
2,238.3
|
|
|
(9
|
%)
|
|
(7
|
%)
|
|
|
RECONCILIATION OF REPORTED OPERATING INCOME TO ADJUSTED
OPERATING INCOME BY SEGMENT
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2018
|
(in millions)
|
|
|
|
Reported (GAAP)
|
|
Adjustments (a)
|
|
Adjusted (Non-GAAP)
|
|
Foreign Currency Translation
|
|
Adjusted
Results at
Constant
Currency
|
OPERATING INCOME (LOSS)
|
|
|
|
|
|
|
|
|
|
|
|
|
Luxury
|
|
|
|
$
|
48.7
|
|
|
$
|
(52.9
|
)
|
|
$
|
101.6
|
|
|
$
|
3.4
|
|
|
$
|
105.0
|
|
Consumer Beauty
|
|
|
|
(18.6
|
)
|
|
(33.4
|
)
|
|
14.8
|
|
|
2.4
|
|
|
17.2
|
|
Professional Beauty
|
|
|
|
5.0
|
|
|
(18.8
|
)
|
|
23.8
|
|
|
1.6
|
|
|
25.4
|
|
Corporate
|
|
|
|
(55.8
|
)
|
|
(56.4
|
)
|
|
0.6
|
|
|
—
|
|
|
0.6
|
|
Total
|
|
|
|
$
|
(20.7
|
)
|
|
$
|
(161.5
|
)
|
|
$
|
140.8
|
|
|
$
|
7.4
|
|
|
$
|
148.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING MARGIN
|
|
|
|
|
|
|
|
|
|
|
|
|
Luxury
|
|
|
|
6.1
|
%
|
|
|
|
12.8
|
%
|
|
|
|
13.1
|
%
|
Consumer Beauty
|
|
|
|
(2.2
|
%)
|
|
|
|
1.8
|
%
|
|
|
|
2.0
|
%
|
Professional Beauty
|
|
|
|
1.2
|
%
|
|
|
|
5.8
|
%
|
|
|
|
6.1
|
%
|
Corporate
|
|
|
|
N/A
|
|
|
|
N/A
|
|
|
|
N/A
|
Total
|
|
|
|
(1.0
|
%)
|
|
|
|
6.9
|
%
|
|
|
|
7.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2017
|
|
|
|
|
(in millions)
|
|
|
|
Reported (GAAP)
|
|
Adjustments (a)
|
|
Adjusted (Non-GAAP)
|
|
|
|
|
OPERATING INCOME (LOSS)
|
|
|
|
|
|
|
|
|
|
|
|
|
Luxury
|
|
|
|
$
|
56.7
|
|
|
$
|
(33.2
|
)
|
|
$
|
89.9
|
|
|
|
|
|
Consumer Beauty
|
|
|
|
61.9
|
|
|
(26.4
|
)
|
|
88.3
|
|
|
|
|
|
Professional Beauty
|
|
|
|
(1.7
|
)
|
|
(18.6
|
)
|
|
16.9
|
|
|
|
|
|
Corporate
|
|
|
|
(87.4
|
)
|
|
(88.2
|
)
|
|
0.8
|
|
|
|
|
|
Total
|
|
|
|
$
|
29.5
|
|
|
$
|
(166.4
|
)
|
|
$
|
195.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING MARGIN
|
|
|
|
|
|
|
|
|
|
|
|
|
Luxury
|
|
|
|
7.4
|
%
|
|
|
|
11.8
|
%
|
|
|
|
|
Consumer Beauty
|
|
|
|
5.9
|
%
|
|
|
|
8.5
|
%
|
|
|
|
|
Professional Beauty
|
|
|
|
(0.4
|
%)
|
|
|
|
3.9
|
%
|
|
|
|
|
Corporate
|
|
|
|
N/A
|
|
|
|
N/A
|
|
|
|
|
Total
|
|
|
|
1.3
|
%
|
|
|
|
8.8
|
%
|
|
|
|
|
|
(a) See “Reconciliation of Reported Operating Income to
Adjusted Operated Income” for a detailed description of adjusted
items.
|
|
|
RECONCILIATION OF REPORTED NET REVENUES TO LIKE-FOR-LIKE NET
REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2018 vs. Three Months Ended
September 30,
2017 Net Revenue Change
|
|
|
|
|
|
|
|
|
|
of which
|
Net Revenues Change YoY
|
|
|
|
|
Reported Basis
|
|
Constant Currency
|
|
Impact from
Acquisitions and
Divestitures1
|
|
Organic (LFL)
|
Luxury
|
|
|
|
|
4
|
%
|
|
5
|
%
|
|
7
|
%
|
|
(2
|
)%
|
Consumer Beauty
|
|
|
|
|
(21
|
)%
|
|
(17
|
)%
|
|
(3
|
)%
|
|
(14
|
)%
|
Professional Beauty
|
|
|
|
|
(5
|
)%
|
|
(3
|
)%
|
|
—
|
%
|
|
(3
|
%)
|
Total Company
|
|
|
|
|
(9
|
)%
|
|
(7
|
)%
|
|
1
|
%
|
|
(8
|
)%
|
|
1 Acquisitions reflect the net revenue contribution
from the acquisition of Burberry in the three months ended
September 30, 2018 and the net revenue reduction from the
termination of Guess and the divestitures of the license of
Playboy and the license of Cerruti in the three months ended
September 30, 2017.
|
|
|
COTY INC. & SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Unaudited)
|
|
|
|
|
|
|
(in millions)
|
|
|
September 30, 2018
|
|
June 30, 2018
|
ASSETS
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
423.3
|
|
|
$
|
331.6
|
|
Restricted cash
|
|
|
29.9
|
|
|
30.6
|
|
Trade receivables—less allowances of $76.1 and $81.8, respectively
|
|
|
1,484.4
|
|
|
1,536.0
|
|
Inventories
|
|
|
1,251.2
|
|
|
1,148.9
|
|
Prepaid expenses and other current assets
|
|
|
551.2
|
|
|
603.9
|
|
Total current assets
|
|
|
3,740.0
|
|
|
3,651.0
|
|
Property and equipment, net
|
|
|
1,648.0
|
|
|
1,680.8
|
|
Goodwill
|
|
|
8,570.1
|
|
|
8,607.1
|
|
Other intangible assets, net
|
|
|
8,218.9
|
|
|
8,284.4
|
|
Deferred income taxes
|
|
|
219.0
|
|
|
107.4
|
|
Other noncurrent assets
|
|
|
196.7
|
|
|
299.5
|
|
TOTAL ASSETS
|
|
|
$
|
22,592.7
|
|
|
$
|
22,630.2
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
1,794.9
|
|
|
$
|
1,928.6
|
|
Accrued expenses and other current liabilities
|
|
|
1,737.7
|
|
|
1,844.4
|
|
Short-term debt and current portion of long-term debt
|
|
|
200.7
|
|
|
218.9
|
|
Income and other taxes payable
|
|
|
57.8
|
|
|
52.1
|
|
Total current liabilities
|
|
|
3,791.1
|
|
|
4,044.0
|
|
Long-term debt, net
|
|
|
7,789.7
|
|
|
7,305.4
|
|
Pension and other post-employment benefits
|
|
|
532.9
|
|
|
533.3
|
|
Deferred income taxes
|
|
|
841.1
|
|
|
842.5
|
|
Other noncurrent liabilities
|
|
|
402.6
|
|
|
388.5
|
|
Total liabilities
|
|
|
13,357.4
|
|
|
13,113.7
|
|
COMMITMENTS AND CONTINGENCIES
|
|
|
|
|
|
REDEEMABLE NONCONTROLLING INTERESTS
|
|
|
622.2
|
|
|
661.3
|
|
EQUITY:
|
|
|
|
|
|
Preferred Stock
|
|
|
—
|
|
|
—
|
|
Common Stock
|
|
|
8.1
|
|
|
8.1
|
|
Additional paid-in capital
|
|
|
10,699.5
|
|
|
10,750.8
|
|
Accumulated deficit
|
|
|
(769.1
|
)
|
|
(626.2
|
)
|
Accumulated other comprehensive income
|
|
|
110.8
|
|
|
158.8
|
|
Treasury stock
|
|
|
(1,441.8
|
)
|
|
(1,441.8
|
)
|
Total Coty Inc. stockholders’ equity
|
|
|
8,607.5
|
|
|
8,849.7
|
|
Noncontrolling interests
|
|
|
5.6
|
|
|
5.5
|
|
Total equity
|
|
|
8,613.1
|
|
|
8,855.2
|
|
TOTAL LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
|
|
|
$
|
22,592.7
|
|
|
$
|
22,630.2
|
|
|
|
COTY INC. & SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
(in millions)
|
|
|
2018
|
|
2017
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
Net loss
|
|
|
$
|
(10.1
|
)
|
|
$
|
(16.1
|
)
|
Adjustments to reconcile net loss to net cash provided by operating
activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
185.6
|
|
|
168.7
|
|
Deferred income taxes
|
|
|
(99.8
|
)
|
|
(81.6
|
)
|
Provision for bad debts
|
|
|
6.1
|
|
|
9.2
|
|
Provision for pension and other post-employment benefits
|
|
|
9.1
|
|
|
11.1
|
|
Share-based compensation
|
|
|
6.4
|
|
|
6.9
|
|
Asset impairment charges
|
|
|
12.6
|
|
|
—
|
|
Other
|
|
|
11.5
|
|
|
1.9
|
|
Change in operating assets and liabilities, net of effects from
purchase of acquired companies:
|
|
|
|
|
|
Trade receivables
|
|
|
35.6
|
|
|
(124.0
|
)
|
Inventories
|
|
|
(109.5
|
)
|
|
(97.5
|
)
|
Prepaid expenses and other current assets
|
|
|
40.2
|
|
|
(21.0
|
)
|
Accounts payable
|
|
|
(83.2
|
)
|
|
19.3
|
|
Accrued expenses and other current liabilities
|
|
|
(101.3
|
)
|
|
22.5
|
|
Income and other taxes payable
|
|
|
7.6
|
|
|
65.5
|
|
Other noncurrent assets
|
|
|
(5.0
|
)
|
|
(21.3
|
)
|
Other noncurrent liabilities
|
|
|
12.3
|
|
|
47.5
|
|
Net cash used in operating activities
|
|
|
(81.9
|
)
|
|
(8.9
|
)
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
Capital expenditures
|
|
|
(133.6
|
)
|
|
(111.4
|
)
|
Payment for business combinations and asset acquisitions, net of
cash acquired
|
|
|
(40.8
|
)
|
|
(7.5
|
)
|
Proceeds from sale of asset
|
|
|
—
|
|
|
2.9
|
|
Net cash used in investing activities
|
|
|
(174.4
|
)
|
|
(116.0
|
)
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
Net repayments of short-term debt, original maturity less than three
months
|
|
|
(17.8
|
)
|
|
(0.5
|
)
|
Proceeds from revolving loan facilities
|
|
|
771.9
|
|
|
778.4
|
|
Repayments of revolving loan facilities
|
|
|
(239.8
|
)
|
|
(150.0
|
)
|
Repayments of term loans and other long-term debt
|
|
|
(48.1
|
)
|
|
(40.6
|
)
|
Dividend payment
|
|
|
(93.8
|
)
|
|
(94.3
|
)
|
Net proceeds from issuance of Class A Common Stock and Series A
Preferred Stock
|
|
|
0.7
|
|
|
11.2
|
|
Net payments of foreign currency contracts
|
|
|
(3.7
|
)
|
|
(2.3
|
)
|
Distributions to noncontrolling interests, redeemable noncontrolling
interests and mandatorily redeemable financial instruments
|
|
|
(5.6
|
)
|
|
(6.4
|
)
|
Payment of debt issuance costs
|
|
|
(10.0
|
)
|
|
—
|
|
Other
|
|
|
(2.0
|
)
|
|
(3.1
|
)
|
Net cash provided by financing activities
|
|
|
351.8
|
|
|
492.4
|
|
EFFECT OF EXCHANGE RATES ON CASH, CASH EQUIVALENTS AND RESTRICTED
CASH
|
|
|
(4.5
|
)
|
|
6.4
|
|
NET INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH
|
|
|
91.0
|
|
|
373.9
|
|
CASH, CASH EQUIVALENTS AND RESTRICTED CASH—Beginning of period
|
|
|
362.2
|
|
|
570.7
|
|
CASH, CASH EQUIVALENTS AND RESTRICTED CASH—End of period
|
|
|
$
|
453.2
|
|
|
$
|
944.6
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION:
|
|
|
|
|
|
Cash paid during the period for interest
|
|
|
$
|
48.9
|
|
|
$
|
61.0
|
|
Cash received during the period for settlement of interest rate swaps
|
|
|
43.2
|
|
|
—
|
|
Cash paid during the period for income taxes, net of refunds received
|
|
|
23.9
|
|
|
32.8
|
|
SUPPLEMENTAL DISCLOSURE OF NONCASH FINANCING AND INVESTING
ACTIVITIES:
|
|
|
|
|
|
Accrued capital expenditure additions
|
|
|
$
|
97.0
|
|
|
$
|
90.3
|
|
|
|
|
|
|
|
|
|
|
|

View source version on businesswire.com: https://www.businesswire.com/news/home/20181107005297/en/
Source: Coty Inc.
Coty Inc.
Investor Relations
Christina
Frank, +1 212 389-6802
christina_frank@cotyinc.com
or
Olga
Levinzon, +1 212 389-7733
olga_levinzon@cotyinc.com
or
Media
Relations
Jennifer Friedman, +1 917 754-8399
jennifer_friedman@cotyinc.com