Biggest changeFor additional information regarding management’s decision to present this non-GAAP financial information, see the introduction to this Item 7., “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Fiscal Year Ended February 28, 2022 (in thousands) Home & Outdoor (1) Health & Wellness Beauty (2) Total Operating income, as reported (GAAP) $ 134,925 15.6 % $ 39,217 5.0 % $ 98,408 17.0 % $ 272,550 12.3 % Acquisition-related expenses 2,424 0.3 % — — % — — % 2,424 0.1 % EPA compliance costs — — % 32,354 4.2 % — — % 32,354 1.5 % Restructuring charges 369 — % — — % 11 — % 380 — % Subtotal 137,718 15.9 % 71,571 9.2 % 98,419 17.0 % 307,708 13.8 % Amortization of intangible assets 2,891 0.3 % 2,284 0.3 % 7,589 1.3 % 12,764 0.6 % Non-cash share-based compensation 13,812 1.6 % 12,001 1.5 % 8,805 1.5 % 34,618 1.6 % Adjusted operating income (non-GAAP) $ 154,421 17.8 % $ 85,856 11.0 % $ 114,813 19.8 % $ 355,090 16.0 % Fiscal Year Ended February 28, 2021 (in thousands) Home & Outdoor Health & Wellness Beauty (2) Total Operating income, as reported (GAAP) $ 122,487 16.8 % $ 94,103 10.6 % $ 64,898 13.5 % $ 281,488 13.4 % Asset impairment charges — — % — — % 8,452 1.8 % 8,452 0.4 % Restructuring charges 249 — % (6) — % 107 — % 350 — % Subtotal 122,736 16.9 % 94,097 10.6 % 73,457 15.3 % 290,290 13.8 % Amortization of intangible assets 2,055 0.3 % 8,611 1.0 % 6,977 1.4 % 17,643 0.8 % Non-cash share-based compensation 10,278 1.4 % 9,191 1.0 % 6,949 1.4 % 26,418 1.3 % Adjusted operating income (non-GAAP) $ 135,069 18.6 % $ 111,899 12.6 % $ 87,383 18.2 % $ 334,351 15.9 % Fiscal Year Ended February 29, 2020 (in thousands) Home & Outdoor Health & Wellness Beauty (2) Total Operating income (loss), as reported (GAAP) $ 123,135 19.2 % $ 68,166 9.9 % $ (13,050) (3.4) % $ 178,251 10.4 % Acquisition-related expenses — — % — — % 2,546 0.7 % 2,546 0.1 % Asset impairment charges — — % — — % 41,000 10.8 % 41,000 2.4 % Restructuring charges 1,351 0.2 % 93 — % 1,869 0.5 % 3,313 0.2 % Subtotal 124,486 19.4 % 68,259 10.0 % 32,365 8.5 % 225,110 13.2 % Amortization of intangible assets 2,055 0.3 % 10,539 1.5 % 8,677 2.3 % 21,271 1.2 % Non-cash share-based compensation 7,218 1.1 % 9,717 1.4 % 5,994 1.6 % 22,929 1.3 % Adjusted operating income (non-GAAP) $ 133,759 20.9 % $ 88,515 12.9 % $ 47,036 12.3 % $ 269,310 15.8 % (1) Fiscal 2022 includes approximately nine weeks of operating results from Osprey, acquired on December 29, 2021.
Biggest changeFor additional information regarding management’s decision to present this non-GAAP financial information, see the introduction to this Item 7., “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Fiscal Year Ended February 28, 2023 (in thousands) Home & Outdoor (1) Beauty & Wellness (2) Total Operating income, as reported (GAAP) $ 134,053 14.6 % $ 77,738 6.7 % $ 211,791 10.2 % Acquisition-related expenses 117 — % 2,667 0.2 % 2,784 0.1 % EPA compliance costs — — % 23,573 2.0 % 23,573 1.1 % Gain from insurance recoveries — — % (9,676) (0.8) % (9,676) (0.5) % Restructuring charges 8,689 0.9 % 18,673 1.6 % 27,362 1.3 % Subtotal 142,859 15.6 % 112,975 9.8 % 255,834 12.3 % Amortization of intangible assets 7,020 0.8 % 11,302 1.0 % 18,322 0.9 % Non-cash share-based compensation 10,751 1.2 % 16,002 1.4 % 26,753 1.3 % Adjusted operating income (non-GAAP) $ 160,630 17.5 % $ 140,279 12.1 % $ 300,909 14.5 % Fiscal Year Ended February 28, 2022 (in thousands) Home & Outdoor (1) Beauty & Wellness Total Operating income, as reported (GAAP) $ 134,925 15.6 % $ 137,625 10.1 % $ 272,550 12.3 % Acquisition-related expenses 2,424 0.3 % — — % 2,424 0.1 % EPA compliance costs — — % 32,354 2.4 % 32,354 1.5 % Restructuring charges 369 — % 11 — % 380 — % Subtotal 137,718 15.9 % 169,990 12.5 % 307,708 13.8 % Amortization of intangible assets 2,891 0.3 % 9,873 0.7 % 12,764 0.6 % Non-cash share-based compensation 13,812 1.6 % 20,806 1.5 % 34,618 1.6 % Adjusted operating income (non-GAAP) $ 154,421 17.8 % $ 200,669 14.8 % $ 355,090 16.0 % Fiscal Year Ended February 28, 2021 (in thousands) Home & Outdoor Beauty & Wellness Total Operating income, as reported (GAAP) $ 122,487 16.8 % $ 159,001 11.6 % $ 281,488 13.4 % Asset impairment charges — — % 8,452 0.6 % 8,452 0.4 % Restructuring charges 249 — % 101 — % 350 — % Subtotal 122,736 16.9 % 167,554 12.2 % 290,290 13.8 % Amortization of intangible assets 2,055 0.3 % 15,588 1.1 % 17,643 0.8 % Non-cash share-based compensation 10,278 1.4 % 16,140 1.2 % 26,418 1.3 % Adjusted operating income (non-GAAP) $ 135,069 18.6 % $ 199,282 14.5 % $ 334,351 15.9 % (1) Fiscal 2023 includes a full year of operating results from Osprey, acquired on December 29, 2021, compared to approximately nine weeks of operating results in fiscal 2022.
Consolidated Net Sales Revenue Comparison of Fiscal 2022 to 2021 Consolidated net sales revenue increased $124.6 million, or 5.9%, to $2,223.4 million, compared to $2,098.8 million.
Comparison of Fiscal 2022 to 2021 Consolidated net sales revenue increased $124.6 million, or 5.9%, to $2,223.4 million, compared to $2,098.8 million.
We evaluate long-lived assets held for sale quarterly to determine if fair value less cost to sell has changed during the reporting period. This analysis entails a significant amount of judgment and subjectivity. See Note 4 to the accompanying consolidated financial statements for additional information on our assets held for sale impairment analysis.
We evaluate any long-lived assets held for sale quarterly to determine if fair value less cost to sell has changed during the reporting period. This analysis entails a significant amount of judgment and subjectivity. See Note 4 to the accompanying consolidated financial statements for additional information on our assets held for sale impairment analysis.
These factors were partially offset by: • a decrease in marketing expense; • lower royalty expense; • reduced amortization expense; and • the favorable leverage impact of net sales growth. Asset Impairment Charges Fiscal 2022 We did not record any asset impairment charges.
These factors were partially offset by: • a decrease in marketing expense; • lower royalty expense; • reduced amortization expense; and • the favorable leverage impact of net sales growth. Asset Impairment Charges Fiscal 2023 We did not record any asset impairment charges. Fiscal 2022 We did not record any asset impairment charges.
All statements that address operating results, events or developments that may occur in the future, including statements related to sales, EPS results, and statements expressing general expectations about future operating results, are forward-looking statements and are based upon our current expectations and various assumptions.
All statements that address operating results, events or developments that may occur in the future, including statements related to sales, expenses, EPS results, and statements expressing general expectations about future operating results, are forward-looking statements and are based upon our current expectations and various assumptions.
These factors were partially offset by: • a decrease in sales in our Health & Wellness segment as a result of the EPA packaging compliance matter and related stop shipment actions and stronger COVID-19 driven demand for healthcare and healthy living products, primarily in thermometry and air filtration, in the comparative prior year; and • a net sales revenue decline in Non-Core business primarily due to the sale of our North America Personal Care business during the second quarter of fiscal 2022.
These factors were partially offset by: • a net sales revenue decline in Non-Core business primarily due to the sale of our North America Personal Care business during the second quarter of fiscal 2022; and • a decrease in sales in our Beauty & Wellness segment as a result of the EPA packaging compliance matter and related stop shipment actions and stronger COVID-19 driven demand for healthcare and healthy living products, primarily in thermometry and air filtration, in the comparative prior year.
The increase in the consolidated SG&A ratio was primarily due to: • the comparative impact of higher personnel expense due to cost reduction initiatives in the prior year period related to the uncertainty of COVID-19; • EPA compliance costs of $14.6 million in the Health & Wellness segment as a result of the EPA packaging compliance matter and related stop shipment actions; • higher share-based compensation expense; and • increased distribution expense.
The increase in the consolidated SG&A ratio was primarily due to: • the comparative impact of higher personnel expense due to cost reduction initiatives in the prior year period related to the uncertainty of COVID-19; • EPA compliance costs of $14.6 million in the Beauty & Wellness segment as a result of the EPA packaging compliance matter and related stop shipment actions; • higher share-based compensation expense; and • increased distribution expense.
These awards may be subject to attainment of certain service conditions, performance conditions and/or market conditions. We grant PSAs and PSUs to certain officers and associates, which cliff vest after three years and are contingent upon meeting one or more defined operational performance metrics over the three year performance period (“Performance Condition Awards”).
These awards may be subject to attainment of certain service conditions, performance conditions and/or market conditions. We grant PSAs and PSUs to certain officers and associates, which cliff vest after P3Y and are contingent upon meeting one or more defined operational performance metrics over the three year performance period (“Performance Condition Awards”).
Growth was driven by an increase from Organic business of $113.5 million, or 15.6%, primarily due to: 47 Table of Contents • higher brick and mortar and online channel sales driven by strong consumer demand and the favorable comparative impact of COVID-19 related store closures, reduced store traffic and a soft back-to-school season in the prior year; • higher sales in the club and closeout channels; • growth in international sales; and • the impact of customer price increases related to rising freight and product costs.
Growth was driven by an increase from Organic business of $113.5 million, or 15.6%, primarily due to: • higher brick and mortar and online channel sales driven by strong consumer demand and the favorable comparative impact of COVID-19 related store closures, reduced store traffic and a soft back-to-school season in the prior year; • higher sales in the club and closeout channels; • growth in international sales; and • the impact of customer price increases related to rising freight and product costs.
Diluted EPS decreased primarily due to lower operating income in the Health & Wellness segment and a higher effective income tax rate primarily due to the tax reform benefit recognized in the prior year, partially offset by higher operating income in the Beauty and Home & Outdoor segments and lower weighted average diluted shares outstanding.
Diluted EPS decreased primarily due to lower operating income in the Beauty & Wellness segment and a higher effective income tax rate primarily due to the tax reform benefit recognized in the prior year, partially offset by higher operating income in the Home & Outdoor segment and lower weighted average diluted shares outstanding.
Generally, the words “anticipates”, “believes”, “expects”, “plans”, “may”, “will”, “would”, “should”, “seeks”, “estimates”, “project”, “predict”, “potential”, “currently”, “continue”, “intends”, “outlook”, “forecasts”, “could”, and other similar words identify forward-looking statements.
Generally, the words “anticipates”, “believes”, “expects”, “plans”, “may”, “will”, “might”, “would”, “should”, “seeks”, “estimates”, “project”, “predict”, “potential”, “currently”, “continue”, “intends”, “outlook”, “forecasts”, “targets”, “could”, and other similar words identify forward-looking statements.
These estimates entail a significant amount of inherent subjectivity and uncertainty. As a result, these estimates could vary significantly from the amounts that we may ultimately realize upon the sale of inventories if future economic conditions, product demand, product discontinuances, competitive conditions or other factors differ from our estimates and expectations.
These estimates 64 Table of Contents entail a significant amount of inherent subjectivity and uncertainty. As a result, these estimates could vary significantly from the amounts that we may ultimately realize upon the sale of inventories if future economic conditions, product demand, product discontinuances, competitive conditions or other factors differ from our estimates and expectations.
In projecting future taxable income, we begin with historical results and incorporate assumptions including future operating income, the reversal of temporary differences and the implementation of feasible and prudent tax planning strategies. These assumptions require significant judgement and are consistent with the plans and estimates we are using to manage our underlying business.
In projecting future taxable income, we begin with historical results and incorporate assumptions including future operating income, the reversal 63 Table of Contents of temporary differences and the implementation of feasible and prudent tax planning strategies. These assumptions require significant judgement and are consistent with the plans and estimates we are using to manage our underlying business.
Note 1 describes several other policies that are important to the preparation of our consolidated financial statements, but do not meet the SEC's definition of critical accounting estimates. New Accounting Guidance For information on recently adopted and issued accounting pronouncements, see Note 2 to the accompanying consolidated financial statements.
Note 1 describes several 66 Table of Contents other policies that are important to the preparation of our consolidated financial statements, but do not meet the SEC's definition of critical accounting estimates. New Accounting Guidance For information on recently adopted and issued accounting pronouncements, see Note 2 to the accompanying consolidated financial statements.
During fiscal 2021, we made total cash restructuring payments of $1.1 million and had a remaining liability of $0.1 million as of February 28, 2021. 49 Table of Contents Operating Income, Operating Margin, Adjusted Operating Income (non-GAAP), and Adjusted Operating Margin (non-GAAP) by Segment In order to provide a better understanding of the impact of certain items on our operating income, the tables that follow report the comparative pre-tax impact of asset impairment charges, acquisition-related expenses, EPA compliance costs, restructuring charges, amortization of intangible assets, and non‐cash share‐based compensation, as applicable, on operating income and operating margin for each segment and in total for the periods presented below.
During fiscal 2021, we made total cash restructuring payments of $1.1 million and had a remaining liability of $0.1 million as of February 28, 2021. 51 Table of Contents Operating Income, Operating Margin, Adjusted Operating Income (non-GAAP), and Adjusted Operating Margin (non-GAAP) by Segment In order to provide a better understanding of the impact of certain items on our operating income, the tables that follow report the comparative pre-tax impact of asset impairment charges, acquisition-related expenses, EPA compliance costs, gain from insurance recoveries, restructuring charges, amortization of intangible assets, and non‐cash share‐based compensation, as applicable, on operating income and operating margin for each segment and in total for the periods presented below.
The remaining 0.1 percentage point increase in consolidated operating margin was primarily driven by: • a favorable product mix within the Beauty and Home & Outdoor segment and a favorable mix of more Beauty and Home & Outdoor sales within our consolidated net sales revenue; • a decrease in marketing expense; • lower royalty expense; and • reduced amortization expense.
The remaining 0.1 percentage point increase in consolidated operating margin was primarily driven by: • a favorable mix of more Home & Outdoor sales within our consolidated net sales revenue; • a decrease in marketing expense; • lower royalty expense; and • reduced amortization expense.
In addition, capital expenditures of $26.2 million were made for molds, production and distribution equipment, information technology equipment, and software. Financing Activities Financing activities provided cash of $286.4 million in fiscal 2022 and used cash of $194.8 million in fiscal 2021.
In addition, capital expenditures of $26.2 million were made for molds, production and distribution equipment, information technology equipment, and software. Financing Activities Financing activities provided cash of $106.8 million and $286.4 million in fiscal 2023 and 2022, respectively, and used cash of $194.8 million in fiscal 2021.
The decrease was primarily driven by a decrease in cash earnings and increases in cash used primarily for inventory purchases, customer incentives, annual incentive compensation payments, and accounts receivable to extend credit to our retail customers, partially offset by an increase in accrued income taxes. 56 Table of Contents Investing Activities Investing activities used cash of $438.9 million and $98.7 million in fiscal 2022 and 2021, respectively.
The decrease was primarily driven by a decrease in cash earnings and increases in cash used primarily for inventory purchases, customer incentives, annual incentive compensation payments, and accounts receivable to extend credit to our retail customers, partially offset by an increase in accrued income taxes. 59 Table of Contents Investing Activities Investing activities used cash of $319.3 million, $438.9 million and $98.7 million in fiscal 2023, 2022 and 2021, respectively.
Our debt agreements also contain other customary covenants, including, among other things, covenants restricting or limiting us, except under certain conditions set forth therein, from (1) incurring debt, (2) incurring liens on our properties, (3) making certain types of investments, (4) selling certain assets or making other fundamental changes relating to mergers and consolidations, and (5) repurchasing shares of our common stock and paying dividends.
Our Credit Agreement also contains other customary covenants, including, among other things, covenants restricting or limiting us, except under certain conditions set forth therein, from (1) incurring debt, (2) incurring liens on our properties, (3) making certain types of investments, (4) selling certain assets or making other fundamental changes relating to mergers and consolidations, and (5) repurchasing shares of our common stock and paying dividends.
Growth was driven by an increase from Organic business of $93.4 million, or 4.4%, primarily due to: • higher brick and mortar and online channel sales in our Beauty and Home & Outdoor segments primarily reflecting strong consumer demand and the favorable comparative impact of COVID-19 related store closures, reduced store traffic and a soft back-to-school season in the prior year; • higher sales in the club and closeout channels; • growth in consolidated international sales; and • the impact of customer price increases related to rising freight and product costs.
Growth was driven by an increase from Organic business of $93.4 million, or 4.4%, primarily due to: • higher brick and mortar and online channel sales in our Home & Outdoor segment and our Beauty & Wellness segment's hair appliances category primarily reflecting strong consumer demand and the favorable comparative impact of COVID-19 related store closures, reduced store traffic and a soft back-to-school season in the prior year; • higher sales in the club and closeout channels; • growth in consolidated international sales; and • the impact of customer price increases related to rising freight and product costs.
For tax positions that do not meet the threshold requirement, we 60 Table of Contents record liabilities for unrecognized tax benefits as a tax expense or benefit in the period recognized or reversed and disclose as a separate liability in our financial statements, including related accrued interest and penalties.
For tax positions that do not meet the threshold requirement, we record liabilities for unrecognized tax benefits as a tax expense or benefit in the period recognized or reversed and disclose as a separate liability in our financial statements, including related accrued interest and penalties.
If such circumstances or conditions exist, we perform a qualitative assessment to determine whether it is more likely than not that the assets are impaired. We evaluate goodwill at the reporting unit level (operating segment or one level 61 Table of Contents below an operating segment).
If such circumstances or conditions exist, we perform a qualitative assessment to determine whether it is more likely than not that the assets are impaired. We evaluate goodwill at the reporting unit level (operating segment or one level below an operating segment).
When we acquire an intangible asset, we consider factors such as the asset's history, our plans for that asset and the market for products associated with the asset. We consider these same factors when reviewing the economic useful lives of our previously acquired intangible assets as well.
When we acquire an intangible asset, we consider factors such as the asset's history, our plans for that asset and the market for products associated with the asset. We consider these same factors when reviewing the economic useful lives of our previously acquired intangible assets as well. We review the economic useful lives of our intangible assets at least annually.
(4) As defined in the Credit Agreement and Guaranty Agreement. Critical Accounting Policies and Estimates The SEC defines critical accounting estimates as those made in accordance with generally accepted accounting principles that involve a significant level of estimation uncertainty and have had or are reasonably likely to have a material impact on a company's financial condition or results of operations.
Critical Accounting Policies and Estimates The SEC defines critical accounting estimates as those made in accordance with generally accepted accounting principles that involve a significant level of estimation uncertainty and have had or are reasonably likely to have a material impact on a company's financial condition or results of operations.
We may finance share repurchases with available cash, additional debt or other sources of financing. For additional information, see Item 5., “Market for Registrant’s Common Equity, Related Shareholder Matters and Issuer Purchases of Equity Securities” in this Annual Report. Operating Activities Comparison of Fiscal 2022 to 2021 Operating activities provided net cash of $140.8 million compared to $314.1 million.
We may finance share repurchases with available cash, additional debt or other sources of financing. For additional information, see Item 5., “Market for Registrant’s Common Equity, Related Shareholder Matters and Issuer Purchases of Equity Securities” in this Annual Report. Operating Activities Comparison of Fiscal 2023 to 2022 Operating activities provided net cash of $208.2 million compared to $140.8 million.
We 63 Table of Contents undertake no obligation to publicly update or revise any forward-looking statements as a result of new information, future events or otherwise.
We undertake no obligation to publicly update or revise any forward-looking statements as a result of new information, future events or otherwise.
Segment Net Sales Revenue Home & Outdoor Comparison of Fiscal 2022 to 2021 Net sales revenue increased $138.5 million, or 19.0%, to $865.8 million, compared to $727.4 million.
Comparison of Fiscal 2022 to 2021 Net sales revenue increased $138.5 million, or 19.0%, to $865.8 million, compared to $727.4 million.
Highlights from Fiscal 2022 • We paid $410.9 million, net of cash acquired, to acquire Osprey and made investments in capital and intangible asset expenditures of $78.0 million, of which $55.8 million was for land and initial construction expenditures related to a new 2 million square foot distribution center for our Home & Outdoor segment.
Highlights from Fiscal 2022 • We paid $410.9 million, net of cash acquired, to acquire Osprey and made investments in capital and intangible asset expenditures of $78.0 million, of which $55.8 million was for land and initial construction expenditures related to a new 2 million square foot distribution facility.
The assumptions and estimates used in our impairment testing involve significant elements of subjective judgment and analysis by our management.
The assumptions and estimates used in our impairment testing involve significant elements of subjective judgment and analysis 65 Table of Contents by our management.
Our anticipated material cash requirements beyond fiscal 2023 include the following: • operating expenses, primarily SG&A and working capital predominately for inventory purchases and to carry normal levels of accounts receivable on our balance sheet; • outstanding long-term debt obligations maturing between fiscal 2024 and fiscal 2026, in an aggregate principal value of approximately $814.3 million, with $799.5 million of that amount maturing in fiscal 2026 (refer to Note 14 for additional information); • estimated interest payments of approximately $10.8 million, $10.0 million and $0.4 million in fiscal 2024, fiscal 2025, and fiscal 2026, respectively, based on outstanding debt obligations, weighted average interest rates and interest rate swaps in effect at February 28, 2022 (refer to Note 14 for additional information); • minimum operating lease payments of approximately $56.8 million over the term of our existing operating lease arrangements (refer to Note 3 for additional information); • minimum royalty payments of approximately $22.8 million over the term of the existing license agreements (refer to Note 13 for additional information); and • capital and intangible asset expenditures to support ongoing operations and future infrastructure needs.
Our anticipated material cash requirements beyond fiscal 2024 include the following: • operating expenses, primarily SG&A and working capital predominately for inventory purchases and to carry normal levels of accounts receivable on our balance sheet; • outstanding long-term debt obligations maturing between fiscal 2025 and fiscal 2026, in an aggregate principal value of approximately $930.6 million, with $924.4 million of that amount maturing in fiscal 2026 (refer to Note 14 for additional information); • estimated interest payments of approximately $62.7 million and $3.9 million in fiscal 2025 and fiscal 2026, respectively, based on outstanding debt obligations, weighted average interest rates and interest rate swaps in effect at February 28, 2023 (refer to Note 14 for additional information); • minimum operating lease payments of approximately $53.7 million over the term of our existing operating lease arrangements (refer to Note 3 for additional information); • minimum royalty payments of approximately $20.4 million over the term of the existing license agreements (refer to Note 13 for additional information); and • capital and intangible asset expenditures to support ongoing operations and future infrastructure needs.
All of our debt is unconditionally guaranteed, on a joint and several basis, by the Company and certain of its subsidiaries. Our debt agreements require the maintenance of certain key financial covenants, defined in the table below.
Debt Covenants All of our debt is unconditionally guaranteed, on a joint and several basis, by the Company and certain of its subsidiaries. Our Credit Agreement requires the maintenance of certain key financial covenants, defined in the table below.
Restructuring Charges Fiscal 2022 We incurred $0.4 million of pre-tax restructuring costs related to employee severance and termination benefits under Project Refuel. During fiscal 2022, we made total cash restructuring payments of $0.5 million. Fiscal 2021 We incurred $0.4 million of pre-tax restructuring costs related to employee severance and termination benefits and contract termination costs under Project Refuel.
During fiscal 2022, we made total cash restructuring payments of $0.5 million. Fiscal 2021 We incurred $0.4 million of pre-tax restructuring costs related to employee severance and termination benefits and contract termination costs under a prior restructuring plan referred to as Project Refuel.
The table below provides the formulas currently in effect for certain key financial covenants as defined under our debt agreements: Applicable Financial Covenant Credit Agreement and MBFC Loan Minimum Interest Coverage Ratio EBIT (1) ÷ Interest Expense (1) Minimum Required: 3.00 to 1.00 Maximum Leverage Ratio Total Current and Long Term Debt (2) ÷ EBITDA (1) + Pro Forma Effect of Transactions Maximum Currently Allowed: 3.50 to 1.00 (3) Key Definitions: EBIT: Earnings + Interest Expense + Taxes + Non-Cash Charges (4) + Certain Allowed Addbacks (4) - Certain Non-Cash Income (4) EBITDA: EBIT + Depreciation and Amortization Expense Pro Forma Effect of Transactions: For any acquisition, pre-acquisition EBITDA of the acquired business is included so that the EBITDA of the acquired business included in the computation equals its twelve month trailing total.
As of February 28, 2023, we were in compliance with all covenants as defined under the terms of the Credit Agreement. 62 Table of Contents The table below provides the formulas currently in effect for certain key financial covenants as defined under our Credit Agreement: Applicable Financial Covenant Credit Agreement Minimum Interest Coverage Ratio EBIT (1) ÷ Interest Expense (1) Minimum Required: 3.00 to 1.00 Maximum Leverage Ratio Total Current and Long Term Debt (2) ÷ EBITDA (1) + Pro Forma Effect of Transactions Maximum Allowed as of February 28, 2023: 4.00 to 1.00 (3) Key Definitions: EBIT: Earnings + Interest Expense + Taxes + Non-Cash Charges (4) + Certain Allowed Addbacks (4) - Certain Non-Cash Income (4) EBITDA: EBIT + Depreciation and Amortization Expense Pro Forma Effect of Transactions: For any acquisition, pre-acquisition EBITDA of the acquired business is included so that the EBITDA of the acquired business included in the computation equals its twelve month trailing total.
Highlights from Fiscal 2021 • we had draws of $937.4 million under our Credit Agreement; • we repaid $928.4 million drawn under our Credit Agreement; • we repaid $1.9 million of long-term debt; • we paid $3.8 million of financing costs in connection with the amendment of our Credit Agreement; and • we repurchased and retired 1,030,023 shares of common stock at an average price of $197.37 per share for a total purchase price of $203.3 million through a combination of open market purchases and the settlement of certain stock awards.
Highlights from Fiscal 2022 • we had draws of $998.2 million under our Credit Agreement; • we repaid $527.7 million drawn under our Credit Agreement; • we repaid $1.9 million of long-term debt; and • we repurchased and retired 854,959 shares of common stock at an average price of $220.13 per share for a total purchase price of $188.2 million through a combination of open market purchases and the settlement of certain stock awards. 60 Table of Contents Highlights from Fiscal 2021 • we had draws of $937.4 million under our Credit Agreement; • we repaid $928.4 million drawn under our Credit Agreement; • we repaid $1.9 million of long-term debt; • we paid $3.8 million of financing costs in connection with the amendment of our Credit Agreement; and • we repurchased and retired 1,030,023 shares of common stock at an average price of $197.37 per share for a total purchase price of $203.3 million through a combination of open market purchases and the settlement of certain stock awards.
Any increase to term loan commitments and revolving loan commitments must be made on terms identical to the revolving loans under the Credit Agreement and must have a maturity date of no earlier than March 13, 2025.
Any increase to term loan commitments and revolving loan commitments must be made on terms identical to the revolving loans under the Credit Agreement and must have a maturity date of no earlier than March 13, 2025. Outstanding letters of credit reduce the borrowing availability under the Credit Agreement on a dollar-for-dollar basis.
In the past, we have utilized a combination of available cash and existing, or additional, sources of financing to fund strategic acquisitions, share repurchases and capital investments. We generated $140.8 million in cash from operations during fiscal 2022 and had $33.4 million in cash and cash equivalents at February 28, 2022.
In the past, we have utilized a combination of available cash and existing, or additional, sources of financing to fund strategic acquisitions, share repurchases and capital investments. We generated $208.2 million in cash from operations during fiscal 2023 and had $29.1 million in cash and cash equivalents at February 28, 2023.
Consolidated adjusted operating income increased 6.2% to $355.1 million, or 16.0% of net sales revenue, compared to $334.4 million, or 15.9% of net sales revenue. Home & Outdoor Comparison of Fiscal 2022 to 2021 Operating income was $134.9 million, or 15.6% of segment net sales revenue, compared to $122.5 million, or 16.8% of segment net sales revenue.
Consolidated adjusted operating income increased 6.2% to $355.1 million, or 16.0% of net sales revenue, compared to $334.4 million, or 15.9% of net sales revenue. 53 Table of Contents Home & Outdoor Comparison of Fiscal 2023 to 2022 Operating income was $134.1 million, or 14.6% of segment net sales revenue, compared to $134.9 million, or 15.6% of segment net sales revenue.
The Osprey acquisition also contributed $24.4 million, or 1.2%, to consolidated net sales revenue growth. Net sales revenue was also favorably impacted by net foreign currency fluctuations of approximately $6.8 million, or 0.3%. Net sales revenue from our Leadership Brands was $1,810.2 million, compared to $1,706.5 million, representing growth of 6.1%.
The Osprey acquisition also contributed $24.4 million, or 1.2%, to consolidated net sales revenue growth. Net sales revenue was also favorably impacted by net foreign currency fluctuations of approximately $6.8 million, or 0.3%.
In addition, the amount of certain pro forma run-rate cost savings for acquisitions or dispositions may be added to EBIT and EBITDA. (1) Computed using totals for the latest reported four consecutive fiscal quarters.
In addition, the amount of certain pro forma run-rate cost savings for acquisitions or dispositions may be added to EBIT and EBITDA. (1) Computed using totals for the latest reported four consecutive fiscal quarters. (2) Computed using the ending debt balances plus outstanding letters of credit as of the latest reported fiscal quarter.
The decrease was primarily driven by a decrease from Organic business of $116.7 million, or 13.1%, primarily due to: • a decrease in both brick and mortar and online sales of air filtration, water filtration, and humidification products as a result of the EPA packaging compliance matter and related stop shipment actions; • a decline in sales of thermometers and air filtration products due to stronger COVID-19 driven demand for healthcare and healthy living products in the comparative prior year; and • the unfavorable impact on sales of air filtration products driven by greater wildfire activity on the west coast of the U.S. in the comparative prior year.
The decrease was primarily driven by a decrease from Organic business of $20.1 million, or 1.5%, primarily due to: • a decrease in both brick and mortar and online sales of air filtration, water filtration, and humidification products as a result of the EPA packaging compliance matter and related stop shipment actions; • a decline in sales of thermometers and air filtration products due to stronger COVID-19 driven demand for healthcare and healthy living products in the comparative prior year; • a decline in Non-Core business net sales revenue primarily due to the sale of the North America Personal Care business during the second quarter of fiscal 2022; and • the unfavorable impact on sales of air filtration products driven by greater wildfire activity on the west coast of the U.S. in the comparative prior year.
Consolidated operating income for fiscal 2021 included pre-tax asset impairment charges of $8.5 million and pre-tax restructuring charges of $0.4 million related to Project Refuel. • Consolidated adjusted operating income increased 6.2%, or $20.7 million, to $355.1 million, compared to $334.4 million for the same period last year.
Consolidated operating income for fiscal 2021 included pre-tax asset impairment charges of $8.5 million and pre-tax restructuring charges of $0.4 million. • Consolidated adjusted operating income increased 6.2%, or $20.7 million, to $355.1 million in fiscal 2022, compared to $334.4 million in fiscal 2021.
We believe that these risks include but are not limited to the risks described in this Annual Report under Item 1A., “Risk Factors” and that are otherwise described from time to time in our SEC reports as filed.
Accordingly, we caution readers not to place undue reliance on forward-looking statements. We believe that these risks include but are not limited to the risks described in this Annual Report under Item 1A., “Risk Factors” and that are otherwise described from time to time in our SEC reports as filed.
Credit Agreement and Other Debt Agreements Credit Agreement We have an amended credit agreement (the “Credit Agreement”) with Bank of America, N.A., as administrative agent, and other lenders that provides for an unsecured total revolving commitment of $1.25 billion and matures on March 13, 2025.
Credit Agreement and Other Debt Agreements Credit Agreement We have a credit agreement (the “Credit Agreement”) with Bank of America, N.A., as administrative agent, and other lenders that provides for an unsecured total revolving commitment of $1.25 billion and matures on March 13, 2025. The Credit Agreement includes a $300 million accordion, which can be used for term loan commitments.
Consolidated operating margin decreased 1.1 percentage points to 12.3%, compared to 13.4% for the same period last year. Consolidated operating income for fiscal 2022 includes pre-tax restructuring charges of $0.4 million related to Project Refuel, pre-tax acquisition-related expenses of $2.4 million, and pre-tax EPA compliance costs of $32.4 million.
Consolidated operating margin decreased 1.1 percentage points to 12.3% in fiscal 2022, compared to 13.4% in fiscal 2021. Consolidated operating income for fiscal 2022 included pre-tax restructuring charges of $0.4 million, pre-tax acquisition-related expenses of $2.4 million, and pre-tax EPA compliance costs of $32.4 million.
The 5.6 percentage point decrease in segment operating margin is primarily due to: • unfavorable operating leverage; • EPA compliance costs of $32.4 million; • the net dilutive impact of inflationary costs and related customer price increases; 51 Table of Contents • higher personnel expense; • increased inventory obsolescence expense; • increased distribution expense; and • higher share-based compensation expense.
The 1.5 percentage point decrease in segment operating margin is primarily due to: • EPA compliance costs of $32.4 million; • higher salary and wage costs; • the net dilutive impact of inflationary costs and related customer price increases; • higher share-based compensation expense; and • increased distribution expense.
An impairment charge is recognized to the extent the goodwill or indefinite-lived intangible asset recorded exceeds the reporting unit’s or asset's fair value. We perform our annual impairment testing for goodwill and indefinite-lived assets as of the beginning of the fourth quarter of our fiscal year. Our impairment test methodology primarily uses estimated future discounted cash flow models (“DCF Models”).
An impairment charge is recognized to the extent the goodwill or indefinite-lived intangible asset recorded exceeds the reporting unit’s or asset's fair value. We perform our annual impairment testing for goodwill and indefinite-lived assets as of the beginning of the fourth quarter of our fiscal year.
Our debt agreements also contain customary events of default, including failure to pay principal or interest when due, among others. Our debt agreements are cross-defaulted to each other. Upon an event of default under our debt agreements, the holders or lenders may, among other things, accelerate the maturity of any amounts outstanding under our debt agreements.
Our Credit Agreement also contains customary events of default, including failure to pay principal or interest when due, among others. Upon an event of default under our Credit Agreement, the lenders may, among other things, accelerate the maturity of any amounts outstanding.
For additional information see Note 7 to the accompanying consolidated financial statements * Calculation is not meaningful. 42 Table of Contents Fiscal 2022 Financial Results • Consolidated net sales revenue increased 5.9%, or $124.6 million, to $2,223.4 million compared to $2,098.8 million for the same period last year. • Consolidated operating income decreased 3.2%, or $8.9 million, to $272.6 million, compared to $281.5 million for the same period last year.
For additional information see Note 7 to the accompanying consolidated financial statements. * Calculation is not meaningful. 43 Table of Contents Fiscal 2023 Financial Results • Consolidated net sales revenue decreased 6.8%, or $150.7 million, to $2,072.7 million compared to $2,223.4 million for the same period last year. • Consolidated operating income decreased 22.3%, or $60.8 million, to $211.8 million, compared to $272.6 million for the same period last year.
The decrease in consolidated gross profit margin was primarily due to: • the net dilutive impact of inflationary costs and related customer price increases; • EPA compliance costs recognized in cost of goods sold in the Health & Wellness segment of $17.8 million; and • a less favorable channel mix within the Home & Outdoor segment.
The decrease in consolidated gross profit margin was primarily due to: • the net dilutive impact of inflationary costs and related customer price increases; • EPA compliance costs recognized in cost of goods sold in the Beauty & Wellness segment of $17.8 million; and • a less favorable channel mix within the Home & Outdoor segment. 49 Table of Contents These factors were partially offset by a favorable mix of more Home & Outdoor sales within our consolidated net sales revenue.
Drybar Products sales prior to the first annual anniversary of the acquisition are reported in Acquisition in fiscal 2021 and consist of approximately 47 weeks of incremental operating results. For additional information see Note 7 to the accompanying consolidated financial statements.
Osprey sales prior to the first annual anniversary of the acquisition are reported in Acquisition for the Home & Outdoor segment in fiscal 2023 and consist of approximately forty-three weeks of incremental operating results. For additional information see Note 7 to the accompanying consolidated financial statements.
Net sales revenue was also favorably impacted by net foreign currency fluctuations of approximately $2.6 million, or 0.5%. 48 Table of Contents Consolidated Gross Profit Margin Comparison of Fiscal 2022 to 2021 Consolidated gross profit margin decreased 1.3 percentage points to 42.9%, compared to 44.2%.
Net sales revenue was also favorably impacted by net foreign currency fluctuations of approximately $6.2 million, or 0.5%. Consolidated Gross Profit Margin Comparison of Fiscal 2023 to 2022 Consolidated gross profit margin increased 0.5 percentage points to 43.4%, compared to 42.9%.
For additional information see Note 7 to the accompanying consolidated financial statements. 50 Table of Contents Consolidated Operating Income Comparison of Fiscal 2022 to 2021 Consolidated operating income was $272.6 million, or 12.3% of net sales revenue, compared to $281.5 million, or 13.4% of net sales revenue.
For additional information see Note 7 to the accompanying consolidated financial statements. 52 Table of Contents Consolidated Operating Income Comparison of Fiscal 2023 to 2022 Consolidated operating income was $211.8 million, or 10.2% of net sales revenue, compared to $272.6 million, or 12.3% of net sales revenue.
We believe there is a reasonable basis for our expectations and assumptions, but there can be no assurance that we will realize our expectations or that our assumptions will prove correct. Forward-looking statements are subject to risks that could cause them to differ materially from actual results. Accordingly, we caution readers not to place undue reliance on forward-looking statements.
We believe there is a reasonable basis for our expectations and assumptions, but there can be no assurance that we will realize our expectations or that our assumptions will prove correct. Forward-looking statements are only as of the date they are made and are subject to risks that could cause them to differ materially from actual results.
For additional information see Note 7 to the accompanying consolidated financial statements. (2) Fiscal 2020 includes approximately five weeks of operating results from Drybar Products, acquired on January 23, 2020, and fiscal 2022 and 2021 include a full year of operating results.
For additional information see Note 7 to the accompanying consolidated financial statements. (2) Fiscal 2022 includes approximately nine weeks of operating results from Osprey, acquired on December 29, 2021, and fiscal 2023 includes a full year of operating results.
The CARES Act is an emergency economic stimulus package in response to the COVID-19 outbreak that contains numerous tax provisions. Among other things, the CARES Act included technical corrections to the effective date language in the Tax Cuts and Jobs Act, enacted into law on December 22, 2017 (the “Tax Act”), related to net operating loss carrybacks.
Among other things, the CARES Act included technical corrections to the effective date language in the Tax Cuts and Jobs Act, enacted into law on December 22, 2017 (the “Tax Act”), related to net operating loss carrybacks.
Consolidated adjusted operating margin increased 0.1 percentage points to 16.0% of consolidated net sales revenue, compared to 15.9% for the same period last year. • Net income decreased 11.9%, or $30.2 million, to $223.8 million, compared to $253.9 million for the same period last year.
Consolidated adjusted operating margin increased 0.1 percentage point to 16.0% of consolidated net sales revenue in fiscal 2022, compared to 15.9% in fiscal 2021. • Net income decreased 11.9%, or $30.2 million, to $223.8 million in fiscal 2022, compared to $253.9 million in fiscal 2021.
The DCF Models use a number of assumptions including expected future cash flows from the assets, volatility, risk free rate, and the expected life of the assets, the determination of which require significant judgments from management.
Our quantitative impairment test methodology primarily uses estimated future discounted cash flow models (“DCF Models”). The DCF Models use a number of assumptions including expected future cash flows from the assets, volatility, risk free rate, and the expected life of the assets, the determination of which require significant judgments from management.
Interest Expense Comparison of Fiscal 2022 to 2021 Interest expense was $12.8 million, compared to $12.6 million. The increase in interest expense was primarily due to higher average levels of debt outstanding, including borrowings to fund the acquisition of Osprey, partially offset by lower average interest rates compared to the prior year.
The increase in interest expense was primarily due to higher average levels of debt outstanding, including borrowings to fund the acquisition of Curlsmith, as well as construction of a new distribution facility, and higher average interest rates compared to the prior year. Comparison of Fiscal 2022 to 2021 Interest expense was $12.8 million, compared to $12.6 million.
Borrowings under the Credit Agreement bear interest at either the Base Rate or LIBOR, plus a margin based on the Net Leverage Ratio (as defined in the Credit Agreement) of 0% to 1.0% and 1.0% to 2.0%, respectively, for Base Rate and LIBOR borrowings. Outstanding letters of credit reduce the borrowing availability under the Credit Agreement on a dollar-for-dollar basis.
Following the amendment, borrowings under the Credit Agreement bear floating interest at either the Base Rate or Term SOFR, plus a margin based on the Net Leverage Ratio (as defined in the Credit Agreement) of 0% to 1.0% and 1.0% to 2.0% for Base Rate and Term SOFR borrowings, respectively, plus a credit spread of 0.10% for Term SOFR borrowings.
The CARES Act effectively reversed the impact of the Tax Act on our net operating loss, resulting in a corresponding tax benefit of $9.4 million recorded in the first quarter of fiscal 2021.
The CARES Act effectively reversed the impact of the Tax Act on our net operating loss, resulting in a corresponding tax benefit of $9.4 million recorded in the first quarter of fiscal 2021. Our Macau subsidiary generates income from the sale of the goods that it has sourced and procured.
(2) Computed using the ending debt balances plus outstanding letters of credit as of the latest reported fiscal quarter. 59 Table of Contents (3) In the event a qualified acquisition is consummated, the maximum leverage ratio is 4.25 to 1.00 for the first fiscal quarter after the qualified acquisition and then steps down until the maximum leverage ratio is 3.75 to 1.00 at the end of the fifth fiscal quarter after the qualified acquisition is consummated.
(3) In the event a qualified acquisition is consummated, the maximum leverage ratio is 4.25 to 1.00 for the first fiscal quarter after the qualified acquisition and then steps down until the maximum leverage ratio is 3.75 to 1.00 at the end of the fifth fiscal quarter after the qualified acquisition is consummated.
In addition to the $150.0 million of cash used for our acquisition of Curlsmith, our anticipated remaining material cash requirements in fiscal 2023 include the following: • operating expenses, primarily SG&A and working capital predominately for inventory purchases and to carry normal levels of accounts receivable on our balance sheet; • repayment of a current maturity of long term debt of $1.9 million; 55 Table of Contents • estimated interest payments of approximately $12.1 million based on outstanding debt obligations, weighted average interest rates and interest rate swaps in effect at February 28, 2022; • minimum operating lease payments under existing obligations of approximately $8.3 million; • minimum royalty payments under existing license agreements of approximately $7.4 million; and • capital and intangible asset expenditures between approximately $180 million to $205 million to support ongoing operations and future infrastructure needs, including construction and equipment expenditures related to a new 2 million square foot distribution center that we expect to be operational by the end of fiscal 2023.
Our anticipated material cash requirements in fiscal 2024 include the following: • operating expenses, primarily SG&A and working capital predominately for inventory purchases and to carry normal levels of accounts receivable on our balance sheet; • repayment of a current maturity of long term debt of $6.3 million; • estimated interest payments of approximately $57.9 million based on outstanding debt obligations, weighted average interest rates and interest rate swaps in effect at February 28, 2023; • minimum operating lease payments under existing obligations of approximately $9.4 million; • minimum royalty payments under existing license agreements of approximately $6.4 million; • restructuring payments under Project Pegasus of approximately $31.0 million (refer to Note 12 for additional information); and 58 Table of Contents • capital and intangible asset expenditures between approximately $45 million to $50 million for automation equipment at our new distribution facility and to support ongoing operations and future infrastructure needs.
Diluted EPS decreased 9.0% to $9.17, compared to $10.08 for the same period last year. • Adjusted income increased 2.8% to $301.8 million, compared to $293.7 million for the same period last year.
Diluted EPS decreased 9.0% to $9.17 in fiscal 2022, compared to $10.08 in fiscal 2021. • Adjusted income increased 2.8% to $301.8 million in fiscal 2022, compared to $293.7 million in fiscal 2021.
Fiscal 2021 As a result of our quarterly impairment evaluation of long-lived assets held for sale, we recorded an asset impairment charge of $8.5 million ($7.4 million after tax) to reduce the goodwill of our Personal Care business during the fourth quarter of fiscal 2021.
Fiscal 2021 As a result of our quarterly impairment evaluation of long-lived assets held for sale, we recorded an asset impairment charge of $8.5 million ($7.4 million after tax) to reduce the goodwill of our Personal Care business during the fourth quarter of fiscal 2021. 50 Table of Contents Restructuring Charges Fiscal 2023 We incurred $27.4 million of pre-tax restructuring costs related primarily to professional fees and severance and employee related costs under Project Pegasus.
For additional information regarding management’s decision to present this non-GAAP financial information, see the introduction to this Item 7., “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Fiscal Year Ended February 28, 2022 Income Diluted EPS (in thousands, except per share data) Before Tax Tax Net of Tax Before Tax Tax Net of Tax As reported (GAAP) $ 259,966 $ 36,202 $ 223,764 $ 10.65 $ 1.48 $ 9.17 Acquisition-related expenses 2,424 87 2,337 0.10 — 0.10 EPA compliance costs 32,354 485 31,869 1.33 0.02 1.31 Restructuring charges 380 6 374 0.02 — 0.02 Subtotal 295,124 36,780 258,344 12.09 1.51 10.58 Amortization of intangible assets 12,764 1,010 11,754 0.52 0.04 0.48 Non-cash share-based compensation 34,618 2,965 31,653 1.42 0.12 1.30 Adjusted (non-GAAP) $ 342,506 $ 40,755 $ 301,751 $ 14.03 $ 1.67 $ 12.36 Weighted average shares of common stock used in computing diluted EPS 24,410 Fiscal Year Ended February 28, 2021 Income Diluted EPS (in thousands, except per share data) Before Tax Tax Net of Tax Before Tax Tax Net of Tax As reported (GAAP) $ 269,430 $ 15,484 $ 253,946 $ 10.69 $ 0.61 $ 10.08 Asset impairment charges 8,452 1,009 7,443 0.34 0.04 0.30 Restructuring charges 350 2 348 0.01 — 0.01 Tax reform — 9,357 (9,357) — 0.37 (0.37) Subtotal 278,232 25,852 252,380 11.04 1.03 10.02 Amortization of intangible assets 17,643 865 16,778 0.70 0.03 0.67 Non-cash share-based compensation 26,418 1,926 24,492 1.05 0.08 0.97 Adjusted (non-GAAP) $ 322,293 $ 28,643 $ 293,650 $ 12.79 $ 1.14 $ 11.65 Weighted average shares of common stock used in computing diluted EPS 25,196 Fiscal Year Ended February 29, 2020 Income Diluted EPS (in thousands, except per share data) Before Tax Tax Net of Tax Before Tax Tax Net of Tax As reported (GAAP) $ 165,940 $ 13,607 $ 152,333 $ 6.55 $ 0.54 $ 6.02 Acquisition-related expenses 2,546 38 2,508 0.10 — 0.10 Asset impairment charges 41,000 4,574 36,426 1.62 0.18 1.44 Restructuring charges 3,313 161 3,152 0.13 0.01 0.12 Subtotal 212,799 18,380 194,419 8.40 0.73 7.68 Amortization of intangible assets 21,271 1,245 20,026 0.84 0.05 0.79 Non-cash share-based compensation 22,929 1,803 21,126 0.91 0.07 0.83 Adjusted (non-GAAP) $ 256,999 $ 21,428 $ 235,571 $ 10.15 $ 0.85 $ 9.30 Weighted average shares of common stock used in computing diluted EPS 25,322 54 Table of Contents Comparison of Fiscal 2022 to 2021 Net Income was $223.8 million compared to $253.9 million.
For additional information regarding management’s decision to present this non-GAAP financial information, see the introduction to this Item 7., “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Fiscal Year Ended February 28, 2023 Income Diluted EPS (in thousands, except per share data) Before Tax Tax Net of Tax Before Tax Tax Net of Tax As reported (GAAP) $ 171,289 $ 28,016 $ 143,273 $ 7.11 $ 1.16 $ 5.95 Acquisition-related expenses 2,784 2 2,782 0.12 — 0.12 EPA compliance costs 23,573 354 23,219 0.98 0.01 0.96 Gain from insurance recoveries (9,676) (121) (9,555) (0.40) (0.01) (0.40) Restructuring charges 27,362 388 26,974 1.14 0.02 1.12 Subtotal 215,332 28,639 186,693 8.94 1.19 7.75 Amortization of intangible assets 18,322 2,275 16,047 0.76 0.09 0.67 Non-cash share-based compensation 26,753 1,830 24,923 1.11 0.08 1.03 Adjusted (non-GAAP) $ 260,407 $ 32,744 $ 227,663 $ 10.81 $ 1.36 $ 9.45 Weighted average shares of common stock used in computing diluted EPS 24,090 Fiscal Year Ended February 28, 2022 Income Diluted EPS (in thousands, except per share data) Before Tax Tax Net of Tax Before Tax Tax Net of Tax As reported (GAAP) $ 259,966 $ 36,202 $ 223,764 $ 10.65 $ 1.48 $ 9.17 Acquisition-related expenses 2,424 87 2,337 0.10 — 0.10 EPA compliance costs 32,354 485 31,869 1.33 0.02 1.31 Restructuring charges 380 6 374 0.02 — 0.02 Subtotal 295,124 36,780 258,344 12.09 1.51 10.58 Amortization of intangible assets 12,764 1,010 11,754 0.52 0.04 0.48 Non-cash share-based compensation 34,618 2,965 31,653 1.42 0.12 1.30 Adjusted (non-GAAP) $ 342,506 $ 40,755 $ 301,751 $ 14.03 $ 1.67 $ 12.36 Weighted average shares of common stock used in computing diluted EPS 24,410 Fiscal Year Ended February 28, 2021 Income Diluted EPS (in thousands, except per share data) Before Tax Tax Net of Tax Before Tax Tax Net of Tax As reported (GAAP) $ 269,430 $ 15,484 $ 253,946 $ 10.69 $ 0.61 $ 10.08 Asset impairment charges 8,452 1,009 7,443 0.34 0.04 0.30 Restructuring charges 350 2 348 0.01 — 0.01 Tax reform — 9,357 (9,357) — 0.37 (0.37) Subtotal 278,232 25,852 252,380 11.04 1.03 10.02 Amortization of intangible assets 17,643 865 16,778 0.70 0.03 0.67 Non-cash share-based compensation 26,418 1,926 24,492 1.05 0.08 0.97 Adjusted (non-GAAP) $ 322,293 $ 28,643 $ 293,650 $ 12.79 $ 1.14 $ 11.65 Weighted average shares of common stock used in computing diluted EPS 25,196 57 Table of Contents Comparison of Fiscal 2023 to 2022 Net Income was $143.3 million compared to $223.8 million.
These factors were partially offset by: • a decrease in marketing expense; • lower inbound air freight expense; • the favorable comparative impact of tariff exclusion refunds received in fiscal 2022; • lower royalty expense; • reduced amortization expense; and • decreased annual incentive compensation expense.
These factors were partially offset by: • a decrease in marketing expense; • lower inbound air freight expense; • the favorable comparative impact of tariff exclusion refunds received in fiscal 2022; • reduced royalty expense, primarily as a result of the amended Revlon trademark license; • a decrease in asset impairment charges of $8.5 million; and • reduced amortization expense.
These factors were partially offset by an increase in sales of fans as some customers accelerated seasonal orders, and the impact of customer price increases related to rising freight and product costs. Net sales revenue was also favorably impacted by net foreign currency fluctuations of approximately $3.6 million, or 0.4%.
These factors were partially offset by higher sales in the closeout channel and the impact of customer price increases related to rising freight and product costs. Net sales revenue was also unfavorably impacted by net foreign currency fluctuations of approximately $9.3 million, or (1.1)%.
Osprey sales are reported in Acquisition in fiscal 2022 and consist of approximately nine weeks of operating results. For additional information see Note 7 to the accompanying consolidated financial statements. (2) On January 23, 2020, we completed the acquisition of Drybar Products.
Curlsmith sales are reported in Acquisition for the Beauty & Wellness segment in fiscal 2023 and consist of approximately forty-five weeks of operating results. For additional information see Note 7 to the accompanying consolidated financial statements. (2) On December 29, 2021, we completed the acquisition of Osprey. As such, fiscal 2022 includes approximately nine weeks of operating results from Osprey.
As of February 28, 2022, the amount of cash and cash equivalents held by our foreign subsidiaries was $25.5 million. Capital and intangible asset expenditures in fiscal 2022 of $78.0 million included the purchase of land and initial construction expenditures related to a new two million square foot distribution center for our Home & Outdoor segment.
As of February 28, 2023, the amount of cash and cash equivalents held by our foreign subsidiaries was $27.0 million. Capital and intangible asset expenditures in fiscal 2023 of $174.9 million included construction expenditures inclusive of capitalized interest related to a new two million square foot distribution facility.
Health & Wellness Comparison of Fiscal 2022 to 2021 Operating income was $39.2 million, or 5.0% of segment net sales revenue, compared to $94.1 million, or 10.6% of segment net sales revenue.
Beauty & Wellness Comparison of Fiscal 2023 to 2022 Operating income was $77.7 million, or 6.7% of segment net sales revenue, compared to $137.6 million, or 10.1% of segment net sales revenue.
During the fourth quarter of fiscal 2020, we committed to a plan to divest certain assets within our Personal Care business. As a result, sales from 45 Table of Contents our Personal Care business are included in Non-Core business for all periods presented. On June 7, 2021, we completed the sale of our North America Personal Care business.
During the fourth quarter of fiscal 2020, we committed to a plan to divest certain assets within our Personal Care business. On June 7, 2021, we completed the sale of our North America Personal Care business and on March 25, 2022, we completed 45 Table of Contents the sale of the Latin America and Caribbean Personal Care businesses.
Borrowings accrue interest under one of two alternative 57 Table of Contents methods (based upon a Base Rate or LIBOR) as described in the Credit Agreement. With each borrowing against our credit line, we can elect the interest rate method based on our funding needs at the time.
We are able to repay amounts borrowed at any time without penalty. Borrowings accrue interest under one of two alternative methods pursuant to the Credit Agreement as described below. With each borrowing against our credit line, we can elect the interest rate method based on our funding needs at the time.
Beginning in calendar year 2021, our Macau subsidiary transitioned to onshore status and became subject to a statutory corporate income tax of approximately 12%.
Existing approved offshore institutions such as ours continued to operate under the offshore regime until the end of the calendar year 2020. Beginning in calendar year 2021, our Macau subsidiary transitioned to onshore status and became subject to a statutory corporate income tax of approximately 12%.
We also incur loan commitment and letter of credit fees under the Credit Agreement. The Credit Agreement includes a $300 million accordion, which can be used for term loan commitments. The accordion permits the Company to request to increase its borrowing capacity, not to exceed the $300 million commitment in the aggregate, provided certain conditions are met, including lender approval.
The accordion permits the Company to request to increase its borrowing capacity, not to exceed the $300 million commitment in the aggregate, provided certain conditions are met, including lender approval. As described below, in June of 2022, we exercised $250 million of the $300 million accordion under the Credit Agreement and borrowed $250 million as term loans.
Fiscal Years Ended Last Day of February, % of Sales Revenue, net % Change (in thousands) 2022 (1)(2) 2021 (2) 2020 (2) 2022 2021 2020 22/21 21/20 Sales revenue by segment, net Home & Outdoor $ 865,844 $ 727,354 $ 640,965 38.9 % 34.7 % 37.5 % 19.0 % 13.5 % Health & Wellness 777,080 890,191 685,397 35.0 % 42.4 % 40.1 % (12.7) % 29.9 % Beauty 580,431 481,254 381,070 26.1 % 22.9 % 22.3 % 20.6 % 26.3 % Total sales revenue, net 2,223,355 2,098,799 1,707,432 100.0 % 100.0 % 100.0 % 5.9 % 22.9 % Cost of goods sold 1,270,168 1,171,497 972,966 57.1 % 55.8 % 57.0 % 8.4 % 20.4 % Gross profit 953,187 927,302 734,466 42.9 % 44.2 % 43.0 % 2.8 % 26.3 % SG&A 680,257 637,012 511,902 30.6 % 30.4 % 30.0 % 6.8 % 24.4 % Asset impairment charges — 8,452 41,000 — % 0.4 % 2.4 % * (79.4) % Restructuring charges 380 350 3,313 — % — % 0.2 % 8.6 % (89.4) % Operating income 272,550 281,488 178,251 12.3 % 13.4 % 10.4 % (3.2) % 57.9 % Non-operating income, net 260 559 394 — % — % — % (53.5) % 41.9 % Interest expense 12,844 12,617 12,705 0.6 % 0.6 % 0.7 % 1.8 % (0.7) % Income before income tax 259,966 269,430 165,940 11.7 % 12.8 % 9.7 % (3.5) % 62.4 % Income tax expense 36,202 15,484 13,607 1.6 % 0.7 % 0.8 % * 13.8 % Net income $ 223,764 $ 253,946 $ 152,333 10.1 % 12.1 % 8.9 % (11.9) % 66.7 % (1) Fiscal 2022 includes approximately nine weeks of operating results from Osprey, acquired on December 29, 2021.
Fiscal Years Ended Last Day of February, % of Sales Revenue, net % Change (in thousands) 2023 (1)(2) 2022 (2) 2021 2023 2022 2021 23/22 22/21 Sales revenue by segment, net Home & Outdoor $ 915,685 $ 865,844 $ 727,354 44.2 % 38.9 % 34.7 % 5.8 % 19.0 % Beauty & Wellness 1,156,982 1,357,511 1,371,445 55.8 % 61.1 % 65.3 % (14.8) % (1.0) % Total sales revenue, net 2,072,667 2,223,355 2,098,799 100.0 % 100.0 % 100.0 % (6.8) % 5.9 % Cost of goods sold 1,173,316 1,270,168 1,171,497 56.6 % 57.1 % 55.8 % (7.6) % 8.4 % Gross profit 899,351 953,187 927,302 43.4 % 42.9 % 44.2 % (5.6) % 2.8 % SG&A 660,198 680,257 637,012 31.9 % 30.6 % 30.4 % (2.9) % 6.8 % Asset impairment charges — — 8,452 — % — % 0.4 % — % * Restructuring charges 27,362 380 350 1.3 % — % — % * 8.6 % Operating income 211,791 272,550 281,488 10.2 % 12.3 % 13.4 % (22.3) % (3.2) % Non-operating income, net 249 260 559 — % — % — % (4.2) % (53.5) % Interest expense 40,751 12,844 12,617 2.0 % 0.6 % 0.6 % * 1.8 % Income before income tax 171,289 259,966 269,430 8.3 % 11.7 % 12.8 % (34.1) % (3.5) % Income tax expense 28,016 36,202 15,484 1.4 % 1.6 % 0.7 % (22.6) % * Net income $ 143,273 $ 223,764 $ 253,946 6.9 % 10.1 % 12.1 % (36.0) % (11.9) % (1) Fiscal 2023 includes approximately forty-five weeks of operating results from Curlsmith, acquired on April 22, 2022.
Adjusted operating income decreased 23.3% to $85.9 million, or 11.0% of segment net sales revenue, compared to $111.9 million, or 12.6% of segment net sales revenue. Beauty Comparison of Fiscal 2022 to 2021 Operating income was $98.4 million, or 17.0% of segment net sales revenue, compared to $64.9 million, or 13.5% of segment net sales revenue.
Consolidated adjusted operating income decreased 15.3% to $300.9 million, or 14.5% of net sales revenue, compared to $355.1 million, or 16.0% of net sales revenue. Comparison of Fiscal 2022 to 2021 Consolidated operating income was $272.6 million, or 12.3% of net sales revenue, compared to $281.5 million, or 13.4% of net sales revenue.
Our Macau subsidiary generates income from the sale of the goods that it has sourced and procured. This subsidiary is responsible for the sourcing and procurement of a large portion of the products that we sell. We previously had an indefinite tax holiday in Macau conditioned on the subsidiary meeting certain employment and investment thresholds.
This subsidiary is responsible for the sourcing and procurement of a large portion of the products that we sell. We previously had an indefinite tax holiday in Macau conditioned on the subsidiary meeting certain employment and investment thresholds. The Macau Offshore Law and its supplementary regulations that grant tax incentives to approved offshore institutions was abolished on January 1, 2021.
For additional information see Note 7 to the accompanying consolidated financial statements. (2) Fiscal 2022 and 2021 include a full year of operating results from Drybar Products, acquired on January 23, 2020, compared to approximately five weeks of operating results in fiscal 2020. For additional information see Note 7 to the accompanying consolidated financial statements.
For additional information see Note 7 to the accompanying consolidated financial statements. (2) Fiscal 2023 includes approximately forty-five weeks of operating results from Curlsmith, acquired on April 22, 2022.
The following tables summarize the impact that Core business and Non-Core (Personal Care) business had on our net sales revenue by segment: Fiscal Year Ended Last Day of February, (in thousands) Home & Outdoor Health & Wellness Beauty Total Fiscal 2021 sales revenue, net $ 727,354 $ 890,191 $ 481,254 $ 2,098,799 Core business 138,490 (113,111) 143,407 168,786 Non-Core business (Personal Care) — — (44,230) (44,230) Change in sales revenue, net 138,490 (113,111) 99,177 124,556 Fiscal 2022 sales revenue, net $ 865,844 $ 777,080 $ 580,431 $ 2,223,355 Total net sales revenue growth (decline) 19.0 % (12.7) % 20.6 % 5.9 % Core business 19.0 % (12.7) % 29.8 % 8.0 % Non-Core business (Personal Care) — % — % (9.2) % (2.1) % Fiscal Year Ended Last Day of February, (in thousands) Home & Outdoor Health & Wellness Beauty Total Fiscal 2020 sales revenue, net $ 640,965 $ 685,397 $ 381,070 $ 1,707,432 Core business 86,389 204,794 114,176 405,359 Non-Core business (Personal Care) — — (13,992) (13,992) Change in sales revenue, net 86,389 204,794 100,184 391,367 Fiscal 2021 sales revenue, net $ 727,354 $ 890,191 $ 481,254 $ 2,098,799 Total net sales revenue growth (decline) 13.5 % 29.9 % 26.3 % 22.9 % Core business 13.5 % 29.9 % 30.0 % 23.7 % Non-Core business (Personal Care) — % — % (3.7) % (0.8) % 46 Table of Contents Leadership Brand and Other Net Sales Revenue The following table summarizes our Leadership Brand and other net sales revenue: Fiscal Years Ended Last Day of February, $ Change % Change (in thousands) 2022 2021 2020 22/21 21/20 22/21 21/20 Leadership Brand sales revenue, net (1)(2) $ 1,810,249 $ 1,706,545 $ 1,360,059 $ 103,704 $ 346,486 6.1 % 25.5 % All other sales revenue, net 413,106 392,254 347,373 20,852 44,881 5.3 % 12.9 % Total sales revenue, net $ 2,223,355 $ 2,098,799 $ 1,707,432 $ 124,556 $ 391,367 5.9 % 22.9 % (1) Fiscal 2022 includes approximately nine weeks of operating results from Osprey, acquired on December 29, 2021.
The following tables summarize the impact that Core business and Non-Core (Personal Care) business had on our net sales revenue by segment: Fiscal Year Ended Last Day of February, (in thousands) Home & Outdoor Beauty & Wellness Total Fiscal 2022 sales revenue, net $ 865,844 $ 1,357,511 $ 2,223,355 Core business 49,841 (166,413) (116,572) Non-Core business (Personal Care) — (34,116) (34,116) Change in sales revenue, net 49,841 (200,529) (150,688) Fiscal 2023 sales revenue, net $ 915,685 $ 1,156,982 $ 2,072,667 Total net sales revenue growth (decline) 5.8 % (14.8) % (6.8) % Core business 5.8 % (12.3) % (5.2) % Non-Core business (Personal Care) — % (2.5) % (1.5) % Fiscal Year Ended Last Day of February, (in thousands) Home & Outdoor Beauty & Wellness Total Fiscal 2021 sales revenue, net $ 727,354 $ 1,371,445 $ 2,098,799 Core business 138,490 30,296 168,786 Non-Core business (Personal Care) — (44,230) (44,230) Change in sales revenue, net 138,490 (13,934) 124,556 Fiscal 2022 sales revenue, net $ 865,844 $ 1,357,511 $ 2,223,355 Total net sales revenue growth (decline) 19.0 % (1.0) % 5.9 % Core business 19.0 % 2.2 % 8.0 % Non-Core business (Personal Care) — % (3.2) % (2.1) % Leadership Brand and Other Net Sales Revenue The following table summarizes our Leadership Brand and other net sales revenue: Fiscal Years Ended Last Day of February, $ Change % Change (in thousands) 2023 2022 2021 23/22 22/21 23/22 22/21 Leadership Brand sales revenue, net (1) $ 1,753,734 $ 1,810,249 $ 1,706,545 $ (56,515) $ 103,704 (3.1) % 6.1 % All other sales revenue, net 318,933 413,106 392,254 (94,173) 20,852 (22.8) % 5.3 % Total sales revenue, net $ 2,072,667 $ 2,223,355 $ 2,098,799 $ (150,688) $ 124,556 (6.8) % 5.9 % (1) Fiscal 2023 includes a full year of operating results from Osprey, acquired on December 29, 2021, compared to approximately nine weeks of operating results in fiscal 2022.
The following table provides selected operating data, in U.S. Dollars, as a percentage of net sales revenue, and as a year-over-year percentage change.
Dollars, as a percentage of net sales revenue, and as a year-over-year percentage change.