
|
Contact:
|
Ira
Lamel/Mary Anthes
|
Jeremy
Fielding/David Lilly
|
||
|
|
The
Hain Celestial Group, Inc.
|
Kekst
and Company
|
||
|
|
631-730-2200
|
212-521-4800
|


|
THE
HAIN CELESTIAL GROUP, INC.
|
||||||||
|
Consolidated
Balance Sheets
(In
thousands)
|
||||||||
|
|
|
March
31,
|
June
30,
|
||||||
|
2007
|
2006
|
||||||
|
(Unaudited)
|
(Note)
|
||||||
|
ASSETS
|
|||||||
|
Current
assets:
|
|||||||
|
Cash
and cash equivalents
|
$
|
54,945
|
$
|
48,875
|
|||
|
Trade
receivables, net
|
112,181
|
80,764
|
|||||
|
Inventories
|
124,179
|
105,883
|
|||||
|
Recoverable
income taxes
|
3,148
|
-
|
|||||
|
Deferred
income taxes
|
4,487
|
2,986
|
|||||
|
Other
current assets
|
19,088
|
21,968
|
|||||
|
Total
current assets
|
318,028
|
260,476
|
|||||
|
Property,
plant and equipment, net
|
117,329
|
119,830
|
|||||
|
Goodwill,
net
|
520,394
|
421,002
|
|||||
|
Trademarks
and other intangible
|
|||||||
|
assets,
net
|
79,788
|
61,626
|
|||||
|
Other
assets
|
15,748
|
14,750
|
|||||
|
Total
assets
|
$
|
1,051,287
|
$
|
877,684
|
|||
|
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
|
Current
liabilities:
|
|||||||
|
Accounts
payable and accrued
|
|||||||
|
expenses
|
$
|
112,601
|
$
|
81,894
|
|||
|
Income
taxes payable
|
13,435
|
3,083
|
|||||
|
Current
portion of long-term debt
|
572
|
1,065
|
|||||
|
Total
current liabilities
|
126,608
|
86,042
|
|||||
|
Deferred
income taxes
|
20,847
|
19,086
|
|||||
|
Long-term
debt, less current portion
|
223,877
|
151,229
|
|||||
|
Total
liabilities
|
371,332
|
256,357
|
|||||
|
Minority
Interest
|
5,531
|
4,926
|
|||||
|
Stockholders'
equity:
|
|||||||
|
Common
stock
|
405
|
396
|
|||||
|
Additional
paid-in capital
|
467,349
|
446,319
|
|||||
|
Retained
earnings
|
201,252
|
165,034
|
|||||
|
Treasury
stock
|
(12,745
|
)
|
(12,745
|
)
|
|||
|
Foreign
currency translation
|
|||||||
|
adjustment
|
18,163
|
17,397
|
|||||
|
Total
stockholders' equity
|
674,424
|
616,401
|
|||||
|
Total
liabilities and
|
|||||||
|
stockholders'
equity
|
$
|
1,051,287
|
$
|
877,684
|
|||
|
Note:
The balance sheet at June 30, 2006 is derived from
the
audited
financial
statements at that date.
|
||||||||
| Three Months Ended |
Nine
Months Ended
|
||||||||||||
|
March
31,
|
March 31, | ||||||||||||
|
2007
|
2006
|
2007
|
2006
|
||||||||||
|
(Unaudited)
|
(Unaudited)
|
||||||||||||
|
Net
sales
|
$
|
237,905
|
$
|
196,443
|
$
|
679,021
|
$
|
543,767
|
|||||
|
Cost
of sales
|
167,289
|
138,760
|
478,673
|
382,069
|
|||||||||
|
Gross
profit
|
70,616
|
57,683
|
200,348
|
161,698
|
|||||||||
|
SG&A
expenses
|
47,066
|
41,566
|
133,711
|
112,423
|
|||||||||
|
Operating
income
|
23,550
|
16,117
|
66,637
|
49,275
|
|||||||||
|
Interest
and other expenses, net
|
3,292
|
1,582
|
6,866
|
3,759
|
|||||||||
|
Income
before income taxes
|
20,258
|
14,535
|
59,771
|
45,516
|
|||||||||
|
Income
tax provision
|
7,842
|
5,472
|
23,553
|
17,224
|
|||||||||
|
Net
income
|
$
|
12,416
|
$
|
9,063
|
$
|
36,218
|
$
|
28,292
|
|||||
|
Basic
per share amounts
|
$
|
0.31
|
$
|
0.24
|
$
|
0.93
|
$
|
0.76
|
|||||
|
Diluted
per share amounts
|
$
|
0.30
|
$
|
0.23
|
$
|
0.89
|
$
|
0.73
|
|||||
|
Weighted
average common shares
|
|||||||||||||
|
outstanding:
|
|||||||||||||
|
Basic
|
39,528
|
38,212
|
39,149
|
37,337
|
|||||||||
|
Diluted
|
41,500
|
39,547
|
40,909
|
38,514
|
|||||||||
|
Three
Months Ended March 31,
|
|||||||||||||||
|
2007
GAAP
|
Adjust-
ments
|
2007
Adjusted
|
2006
Adjusted
(2) |
||||||||||||
|
|
(Unaudited)
|
||||||||||||||
|
Net
sales
|
$
|
237,905
|
$
|
237,905
|
$
|
196,443
|
|||||||||
|
Cost
of Sales
|
167,289
|
167,289
|
138,760
|
||||||||||||
|
Gross
profit
|
70,616
|
|
70,616
|
57,683
|
|||||||||||
|
SG&A
expenses
|
47,066
|
$
|
98
|
(2)
|
47,164
|
40,444
|
|||||||||
|
Operating
income
|
23,550
|
(98
|
)
|
23,452
|
17,239
|
||||||||||
|
Interest
expense and other
|
|||||||||||||||
|
expenses
|
3,292
|
3,292
|
1,582
|
||||||||||||
|
Income
before income taxes
|
20,258
|
(98
|
)
|
20,160
|
15,657
|
||||||||||
|
Income
tax provision
|
7,842
|
(38
|
)
|
(4)
|
7,804
|
5,909
|
|||||||||
|
Net
income
|
$
|
12,416
|
$
|
(60
|
)
|
$
|
12,356
|
$
|
9,748
|
||||||
|
Basic
per share amounts
|
$
|
0.31
|
$
|
-
|
$
|
0.31
|
$
|
0.26
|
|||||||
|
Diluted
per share amounts
|
$
|
0.30
|
$
|
-
|
$
|
0.30
|
$
|
0.25
|
|||||||
|
Weighted
average common shares
|
|||||||||||||||
|
outstanding:
|
|||||||||||||||
|
Basic
|
39,528
|
39,528
|
38,212
|
||||||||||||
|
Diluted
|
41,500
|
41,500
|
39,547
|
||||||||||||
|
Nine
Months Ended March 31,
|
|||||||||||||||
|
2007
GAAP
|
Adjust-
ments
|
2007
Adjusted
|
2006
Adjusted
(2) |
||||||||||||
|
(Unaudited)
|
|||||||||||||||
|
Net
sales
|
$
|
679,021
|
$
|
679,021
|
$
|
543,767
|
|||||||||
|
Cost
of Sales
|
478,673
|
$ | (1,749 | ) |
(1)
|
476,924
|
382,069
|
||||||||
|
Gross
profit
|
200,348
|
1,749
|
202,097
|
161,698
|
|
SG&A
expenses
|
133,711
|
(625
|
)
|
(2)
|
|
133,086
|
109,984
|
||||||||
|
Operating
income
|
66,637
|
2,374
|
69,011
|
51,714
|
|||||||||||
|
Interest
expense and other
|
|||||||||||||||
|
expenses
|
6,866
|
264
|
(3)
|
|
7,130
|
3,759
|
|||||||||
|
Income
before income taxes
|
59,771
|
2,110
|
61,881
|
47,955
|
|||||||||||
|
Income
tax provision
|
23,553
|
345
|
(4)
|
|
23,898
|
18,175
|
|||||||||
|
Net
income
|
$
|
36,218
|
$
|
1,765
|
$
|
37,983
|
$
|
29,780
|
|||||||
|
Basic
per share amounts
|
$
|
0.93
|
$
|
0.04
|
$
|
0.97
|
$
|
0.80
|
|||||||
|
Diluted
per share amounts
|
$
|
0.89
|
$
|
0.04
|
$
|
0.93
|
$
|
0.77
|
|||||||
|
Weighted
average common shares
|
|||||||||||||||
|
outstanding:
|
|||||||||||||||
|
Basic
|
39,149
|
39,149
|
37,337
|
||||||||||||
|
Diluted
|
40,909
|
40,909
|
38,514
|
| (1) |
Start-up
costs at the Company's West Chester Frozen Foods
Facility.
|
| (2) |
Adjustment
in connection with the requirements of SFAS No. 123R to record
compensation when there is a contractual requirement to grant
stock
options, whether or not such options have been granted. Each
quarter
the Company marks to market the Black Scholes value of the
ungranted
stock options. For the three and nine month periods ended March
31, 2006, the SFAS No. 123R adjustment was $1,122 and $2,439,
respectively.
|
| (3) |
The
adjustment of $264 includes $2,510 pre-tax gain on the sale
of
Biomarche,
and $2,246 pre-tax charge for the unfavorable decision by the
German government regarding the application of VAT on non-dairy
beverages.
|
| (4) |
Tax
effects of the adjustments described
above.
|