Biggest changeThe 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.
Biggest changeNet sales revenue from internally developed brands or product lines is considered Organic business activity. 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) 2024 2023 2022 24/23 23/22 24/23 23/22 Leadership Brand sales revenue, net (1) $ 1,707,964 $ 1,753,734 $ 1,810,249 $ (45,770) $ (56,515) (2.6) % (3.1) % All other sales revenue, net 297,086 318,933 413,106 (21,847) (94,173) (6.9) % (22.8) % Total sales revenue, net $ 2,005,050 $ 2,072,667 $ 2,223,355 $ (67,617) $ (150,688) (3.3) % (6.8) % (1) Fiscal 2024 and 2023 include a full year of operating results from Osprey, acquired on December 29, 2021, compared to approximately nine weeks of operating results in fiscal 2022.
Additionally, changes in consumer demand, retailer inventory management strategies, transportation lead times, supplier capacity and raw material availability could make our inventory management and reserves more difficult to estimate. Goodwill and Indefinite-Lived Intangibles and Related Impairment Testing A significant portion of our non-current assets consists of goodwill and intangible assets recorded as a result of past acquisitions.
Additionally, changes in consumer demand, retailer inventory management strategies, transportation lead times, supplier capacity and raw material availability could make our inventory management and reserves more difficult to estimate. Acquisitions, Goodwill and Indefinite-Lived Intangibles, and Related Impairment Testing A significant portion of our non-current assets consists of goodwill and intangible assets recorded as a result of past acquisitions.
Our ability to sell to retailers is predicated on their ability to sell to the end consumer. During fiscal year 2023, we experienced an adverse impact on orders from customers as they aimed to rebalance their inventory levels due to lower consumer demand and shifts in consumer spending patterns.
Our ability to sell to retailers is predicated on their ability to sell to the end consumer. During fiscal year 2023, we experienced an adverse impact on orders from retail customers as they aimed to rebalance their inventory levels due to lower consumer demand and shifts in consumer spending patterns.
Our fiscal 2022 consolidated, and Beauty & Wellness segment’s, net sales revenue, gross profit and operating income were materially and adversely impacted by the stop shipment actions and the time needed to execute repackaging plans.
Our fiscal 2022 consolidated, and Beauty & Wellness segment’s, net sales revenue, gross profit and operating income were materially and adversely impacted by the stop shipment actions and the time needed to execute repackaging and relabeling plans.
As part of our initiative focused on streamlining and simplifying the organization, we made further changes to the structure of our organization, which include the creation of a North America RMO responsible for sales and go to market strategies for all categories and channels in the U.S. and Canada, and further centralization of certain functions under shared services, particularly in operations and finance to better support our business segments and RMOs.
As part of our initiative focused on streamlining and simplifying the organization, we made further changes to the structure of our organization, which included the creation of a North America RMO responsible for sales and go-to-market strategies for all categories and channels in the U.S. and Canada, and further centralization of certain functions under shared services, particularly in operations and finance to better support our business segments and RMOs.
See Note 13 to the accompanying consolidated financial statements for additional information and Item 1A., “Risk Factors” in this Annual Report for additional information on our related material risks. Potential Impact of Tariffs Since 2019, the Office of the U.S. Trade Representative (“USTR”) has imposed, and in certain cases subsequently reduced or suspended, additional tariffs on products imported from China.
See Note 12 to the accompanying consolidated financial statements for additional information and Item 1A., “Risk Factors” in this Annual Report for additional information on our related material risks. Potential Impact of Tariffs Since 2019, the Office of the U.S. Trade Representative (“USTR”) has imposed, and in certain cases subsequently reduced or suspended, additional tariffs on products imported from China.
We may also elect to repurchase additional shares of common stock under our Board of Directors' authorization, subject to limitations contained in our debt agreements and based upon our assessment of a number of factors, including share price, trading volume and general market conditions, working capital requirements, general business conditions, financial conditions, any applicable contractual limitations, and other factors, including alternative investment opportunities.
We may also elect to repurchase additional shares of common stock under our Board of Directors' authorization, subject to limitations contained in our debt agreement and based upon our assessment of a number of factors, including share price, trading volume and general market conditions, working capital requirements, general business conditions, financial conditions, any applicable contractual limitations, and other factors, including alternative investment opportunities.
Litigation is inherently unpredictable, and the resolution or disposition of these proceedings could, if adversely determined, have a material and adverse impact on our financial position and results of operations. For additional information regarding the Patent Litigation and the ITC Action, see Item 3., “Legal Proceedings” and Note 13 to the accompanying consolidated financial statements.
Litigation is inherently unpredictable, and the resolution or disposition of these proceedings could, if adversely determined, have a material and adverse impact on our financial position and results of operations. For additional information regarding the Patent Litigation and the ITC Action, see Item 3., “Legal Proceedings” and Note 12 to the accompanying consolidated financial statements.
Additionally, if future taxable income varies from projected taxable income, we may be required to adjust our valuation allowance in future years. In addition, the calculation of our tax liabilities requires us to account for uncertainties in the application of complex tax regulations. We recognize liabilities for uncertain tax positions based on the two-step process prescribed within GAAP.
Additionally, if future taxable income varies from projected taxable income, we may be required to adjust our valuation allowance in future years. In addition, the calculation of our tax liabilities requires us to account for uncertainties in the application of complex and evolving tax regulations. We recognize liabilities for uncertain tax positions based on the two-step process prescribed within GAAP.
Actual results may differ materially due to a number of factors, including those discussed in Item 1A.,“Risk Factors,” and in the section entitled “Information Regarding Forward-Looking Statements” following this MD&A, and in Item 7A., “Quantitative and Qualitative Disclosures About Market Risk.” Throughout this MD&A, we refer to our Leadership Brands, which are brands that have number-one and number-two positions in their respective categories and include OXO, Hydro Flask, Osprey, Vicks, Braun, Honeywell, PUR, Hot Tools and Drybar.
Actual results may differ materially due to a number of factors, including those discussed in Item 1A.,“Risk Factors,” and in the section entitled “Information Regarding Forward-Looking Statements” following this MD&A, and in Item 7A., “Quantitative and Qualitative Disclosures About Market Risk.” Throughout this MD&A, we refer to our Leadership Brands, which are brands that have leading positions in their respective categories and include OXO, Hydro Flask, Osprey, Vicks, Braun, Honeywell, PUR, Hot Tools and Drybar.
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.
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 60 Table of Contents to manage our underlying business.
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”).
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”).
We resumed normalized levels of shipping of the affected inventory during fiscal 2022 and we completed the repackaging of our existing inventory of impacted products during fiscal 2023.
We resumed normalized levels of shipping of the affected inventory during fiscal 2022 and we completed the repackaging and relabeling of our existing inventory of impacted products during fiscal 2023.
As a result, as of February 28, 2023, we no longer have outstanding debt related to the MBFC Loan and the MBFC Loan terminated pursuant to its terms. The loan agreement was entered into in connection with the issuance by MBFC of taxable industrial development revenue bonds.
As a result, as of February 28, 2023, we no longer had outstanding debt related to the MBFC Loan and the MBFC Loan terminated pursuant to its terms. The loan agreement was entered into in connection with the issuance by MBFC of taxable industrial development revenue bonds.
Our adjusted operating income, adjusted operating margin, adjusted income, and adjusted diluted EPS are not prepared in accordance with GAAP, are not an alternative to GAAP financial information and may be calculated differently than non-GAAP financial information disclosed by other companies. Accordingly, undue reliance should not be placed on non-GAAP information.
Our adjusted operating income, adjusted operating margin, adjusted income, and adjusted diluted EPS are not prepared in accordance with GAAP, are not an alternative to GAAP financial measures and may be calculated differently than non-GAAP financial measures disclosed by other companies. Accordingly, undue reliance should not be placed on non-GAAP financial measures.
During fiscal 2023, we received proceeds of $46.0 million from our insurance carriers related to this incident which are included in cash flows from operating activities in our consolidated statement of cash flows for the fiscal year ended February 28, 2023.
During fiscal 2023, we received proceeds of $46.0 million from our insurance carriers related to this incident which were included in cash flows from operating activities in our consolidated statement of cash flows for the fiscal year ended February 28, 2023.
On March 30, 2022, a third-party facility that we utilize for inventory storage incurred severe damage from a weather-related incident. The inventory that was stored at this facility primarily related to our Beauty & Wellness segment.
On March 30, 2022, a third-party facility that we utilized for inventory storage incurred severe damage from a weather-related incident. The inventory that was stored at this facility primarily related to our Beauty & Wellness segment.
Water Filtration Patent Litigation On December 23, 2021, Brita LP filed the “Patent Litigation”, alleging patent infringement by the Company relating to its PUR gravity-fed water filtration systems. Brita LP simultaneously filed the ITC Action against Kaz USA, Inc., Helen of Troy Limited and five other companies that sell water filtration systems.
Water Filtration Patent Litigation On December 23, 2021, Brita LP filed the Patent Litigation, alleging patent infringement by the Company relating to its PUR gravity-fed water filtration systems. Brita LP simultaneously filed the ITC Action against Kaz USA, Inc., Helen of Troy Limited and five other unrelated companies that sell water filtration systems.
See further discussion below under “Consumer Spending and Changes in Shopping Preferences.” We expect continued uncertainty in our business and the global economy due to pressure from inflation, supply chain disruptions, volatility in employment trends and consumer confidence, any of which may adversely impact our results.
See further discussion below under “Consumer Spending and Changes in Shopping Preferences.” We expect continued uncertainty in our business and the global economy due to pressure from inflation, volatility in employment trends and consumer confidence, any of which may adversely impact our results.
The charges for the damaged inventory and the expected insurance recoveries are included in cost of goods sold in our consolidated statement of income for the fiscal year ended February 28, 2023.
The charges for the damaged inventory and the expected insurance recoveries were included in cost of goods sold in our consolidated statement of income for the fiscal year ended February 28, 2023.
Project Pegasus includes initiatives to further optimize our brand portfolio, streamline and simplify the organization, accelerate cost of goods savings projects, enhance the efficiency of our supply chain network, optimize our indirect spending, and improve our cash flow and working capital, as 37 Table of Contents well as other activities.
Project Pegasus includes initiatives to further optimize our brand portfolio, streamline and simplify the organization, accelerate cost of goods savings projects, enhance the efficiency of our supply chain network, optimize our indirect spending and improve our cash flow and working capital, as well as other activities.
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.
As of February 29, 2024, we were in compliance with all covenants as defined under the terms of the Credit Agreement. 59 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 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.
The complaint in the ITC Action also alleges patent infringement by the Company with respect to a limited set of PUR gravity-fed water filtration systems. This action seeks injunctive relief to prevent entry of certain accused PUR products (and certain other products) into the U.S. and cessation of marketing and sales of existing inventory that is already in the U.S.
The complaint in the ITC Action also alleged patent infringement by the Company with respect to a limited set of PUR gravity-fed water filtration systems. This action sought injunctive relief to prevent entry of certain accused PUR products (and certain other products) into the U.S. and cessation of marketing and sales of existing inventory that is already in the U.S.
Highlights from Fiscal 2023 • We paid $147.9 million, net of cash acquired, to acquire Curlsmith and made investments in capital and intangible asset expenditures of $174.9 million, of which $147.0 million was for construction expenditures inclusive of capitalized interest related to a new 2 million square foot distribution facility.
Highlights from Fiscal 2023 • We paid $147.9 million, net of cash acquired, to acquire Curlsmith and made investments in capital and intangible asset expenditures of $174.9 million, of which $147.0 million was for construction expenditures inclusive of capitalized interest related to our new two million square foot distribution facility.
Approximately 74% of our consolidated net sales revenue in fiscal 2023 was from U.S. shipments compared to 78% and 79% of consolidated net sales revenue in fiscal 2022 and 2021, respectively. Among other things, high levels of inflation and interest rates may negatively impact consumer disposable income, credit availability and spending.
Approximately 74% of our consolidated net sales revenue in both fiscal 2024 and 2023 was from U.S. shipments compared to 78% of consolidated net sales revenue in fiscal 2022. Among other things, high levels of inflation and interest rates may negatively impact consumer disposable income, credit availability and spending.
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.
Borrowings under the Credit Agreement bear floating interest at either the Base Rate or Term SOFR (as defined in the Credit Agreement), plus a margin based on the Net Leverage Ratio (as defined in the Credit Agreement) of 0% to 1.125% and 1.0% to 2.125% for Base Rate and Term SOFR borrowings, respectively.
The most significant currencies affecting our operating results are the Euro, British Pound and Canadian Dollar. Changes in foreign currency exchange rates had an unfavorable impact on consolidated U.S.
The most significant currencies affecting our operating results are the Euro, British Pound and Canadian Dollar. Changes in foreign currency exchange rates had a favorable impact on consolidated U.S.
We anticipate these initiatives will create operating efficiencies, as well as provide a platform to fund future growth investments. During fiscal 2023, we incurred $27.4 million of pre-tax restructuring costs in connection with Project Pegasus, which were recorded as “Restructuring charges” in the consolidated statement of income.
We anticipate these initiatives will create operating efficiencies, as well as provide a platform to fund future growth investments. During fiscal 2024 and 2023, we incurred $18.7 million and $27.4 million, respectively, of pre-tax restructuring costs in connection with Project Pegasus, which were recorded as “Restructuring charges” in the consolidated statements of income.
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 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 Stockholder Matters and Issuer Purchases of Equity Securities” in this Annual Report. Operating Activities Comparison of Fiscal 2024 to 2023 Operating activities provided net cash of $306.1 million compared to $208.2 million.
These measures may be considered non-GAAP financial information as set forth in SEC Regulation G, Rule 100. The tables reconcile these measures to their corresponding GAAP-based measures presented in our consolidated statements of income.
These measures may be considered non-GAAP financial measures as defined by SEC Regulation G, Rule 100. The tables reconcile these measures to their corresponding GAAP-based financial measures presented in our consolidated statements of income.
For both goodwill and indefinite-lived intangible assets, the recoverability of these amounts is dependent upon achievement of our projections and the continued execution of key initiatives related to revenue growth and profitability. The rates used in our projections are management’s estimate of the most likely results over time, given a wide range of potential outcomes.
The recoverability of these assets is dependent upon achievement of our projections and the continued execution of key initiatives related to revenue growth and profitability. The rates used in our projections are management’s estimate of the most likely results over time, given a wide range of potential outcomes.
Consolidated operating income for fiscal 2022 included pre-tax restructuring charges of $0.4 million, pre-tax EPA compliance costs of $32.4 million, and pre-tax acquisition-related expenses of $2.4 million. • Consolidated adjusted operating income decreased 15.3%, or $54.2 million, to $300.9 million, compared to $355.1 million for the same period last year.
Consolidated operating income for fiscal 2022 included pre-tax restructuring charges of $0.4 million, pre-tax EPA compliance costs of $32.4 million, and pre-tax acquisition-related expenses of $2.4 million. • Consolidated adjusted operating income decreased 15.3%, or $54.2 million, to $300.9 million in fiscal 2023, compared to $355.1 million in fiscal 2022.
We believe these measures provide management and investors with important information that is useful in understanding our business results, trends and the covenants in our Credit Agreement.
We believe these measures provide management and investors with important information that is useful in understanding our business results and trends.
Following the effective date of the amendment, borrowings under the MBFC Loan bore interest at either the Base Rate or Term SOFR (both as defined in the loan agreement), plus a margin based on the Net Leverage Ratio (as defined in the loan 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.
Borrowings under the MBFC Loan bore interest at either the Base Rate or Term SOFR (both as defined in the loan agreement), plus a margin based on the Net Leverage Ratio (as defined in the loan agreement) of 0% to 1.0% and 1.0% to 2.0% for Base Rate and Term SOFR borrowings, respectively.
We refer to these charges as “EPA compliance costs” throughout this Annual Report. 41 Table of Contents The following table provides a summary of EPA compliance costs incurred during the periods presented: Fiscal Years Ended Last Day of February (in thousands) 2023 2022 2021 Cost of goods sold $ 16,928 1 $ 17,728 2 $ — SG&A 6,645 14,626 — Total EPA compliance costs $ 23,573 $ 32,354 $ — (1) Includes a $4.4 million charge to write-off the obsolete packaging for the affected additional humidifier products and affected additional air filtration products in our inventory on-hand and in-transit as of the end of the first quarter of fiscal 2023.
The following table provides a summary of EPA compliance costs incurred during the periods presented: Fiscal Years Ended Last Day of February (in thousands) 2024 2023 2022 Cost of goods sold $ — $ 16,928 1 $ 17,728 2 SG&A — 6,645 14,626 Total EPA compliance costs $ — $ 23,573 $ 32,354 (1) Includes a $4.4 million charge to write-off the obsolete packaging for the affected additional humidifier products and affected additional air filtration products in our inventory on-hand and in-transit as of the end of the first quarter of fiscal 2023.
Consolidated operating margin decreased 2.1 percentage points to 10.2%, compared to 12.3% for the same period last year. Consolidated operating income for fiscal 2023 includes pre-tax restructuring charges of $27.4 million related to Project Pegasus, pre-tax EPA compliance costs of $23.6 million, a pre-tax gain from insurance recoveries of $9.7 million, and pre-tax acquisition-related expenses of $2.8 million.
Consolidated operating margin decreased 2.1 percentage points to 10.2% in fiscal 2023, compared to 12.3% in fiscal 2022. Consolidated operating income for fiscal 2023 included pre-tax restructuring charges of $27.4 million related to Project Pegasus, pre-tax EPA compliance costs of $23.6 million, a pre-tax gain from insurance recoveries of $9.7 million, and pre-tax acquisition-related expenses of $2.8 million.
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.
All statements that address operating results, events or developments that we expect or anticipate may 63 Table of Contents 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.
The 2022-2023 cough/cold/flu season was above historical averages, primarily early in the season, as respiratory infections surged in both children and adults and COVID-19 continued to be prevalent.
The 2023-2024 cough/cold/flu season was below historical averages seen prior to the impact of COVID-19. The 2022-2023 cough/cold/flu season was above historical averages, primarily early in the season, as respiratory infections surged in both children and adults and COVID-19 continued to be prevalent.
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.
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 $306.1 million in cash from operations during fiscal 2024 and had $18.5 million in cash and cash equivalents at February 29, 2024.
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.
For additional information see Note 6 to the accompanying consolidated financial statements. (2) Fiscal 2024 and 2023 include 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 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. Income Tax Expense The period-over-period comparison of our effective tax rate is often impacted by the mix of income in our various tax jurisdictions.
The increase in interest expense was primarily due to a higher average effective interest rate, partially offset by lower average borrowings outstanding compared to the prior year. Income Tax Expense The period-over-period comparison of our effective tax rate is often impacted by the mix of income in our various tax jurisdictions.
We believe that these changes better focus business segment resources on brand development, consumer-centric innovation and marketing, the RMOs on sales and go to market strategies, and shared services on their respective areas of expertise while also creating a more efficient and effective organizational structure.
This new structure reduced the size of our global workforce by approximately 10%. We believe that these changes better focus business segment resources on brand development, consumer-centric innovation and marketing, the RMOs on sales and go-to-market strategies, and shared services on their respective areas of expertise while also creating a more efficient and effective organizational structure.
Dollar reported net sales revenue of approximately $17.0 million, or 0.8% for fiscal 2023, a favorable impact of approximately $6.8 million, or 0.3% for fiscal 2022 and an unfavorable impact of approximately $0.4 million, or less than 0.1% for fiscal 2021.
Dollar reported net sales revenue of approximately $6.8 million, or 0.3% for fiscal 2024, an unfavorable impact of approximately $17.0 million, or 0.8% for fiscal 2023 and a favorable impact of approximately $6.8 million, or 0.3% for fiscal 2022.
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.
(2) On December 29, 2021, we completed the acquisition of Osprey. 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 6 to the accompanying consolidated financial statements.
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.
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.
The weighted average interest rate on borrowings outstanding under the Credit Agreement was 6.6% at February 28, 2023. As of February 28, 2023, the amount available for revolving loans under the Credit Agreement was $541.8 million. Covenants in the Credit Agreement limit the amount of total indebtedness we can incur.
The weighted average interest rate on borrowings outstanding under the Credit Agreement was 6.0% at February 29, 2024. As of February 29, 2024, the amount available for revolving loans under the Credit Agreement was $562.6 million. Covenants in the Credit Agreement limit the amount of total indebtedness we can incur.
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.
During fiscal 2023, we made total cash restructuring payments of $20.8 million and had a remaining liability of $6.6 million as of February 28, 2023. 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 acquisition-related expenses, Bed, Bath & Beyond bankruptcy, EPA compliance costs, gain from insurance recoveries, gain on sale of distribution and office facilities, 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.
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.
For additional information see Note 6 to the accompanying consolidated financial statements. (2) Fiscal 2024 includes a full year of operating results from Curlsmith, acquired on April 22, 2022, compared to approximately forty-five weeks of operating results in fiscal 2023.
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%.
Net sales revenue was also favorably impacted by net foreign currency fluctuations of approximately $3.7 million, or 0.3%. Consolidated Gross Profit Margin Comparison of Fiscal 2024 to 2023 Consolidated gross profit margin increased 3.9 percentage points to 47.3%, compared to 43.4%.
In March 2023, we completed the construction of an additional distribution facility in Gallaway, Tennessee that became operational during the first quarter of fiscal 2024 and includes state-of-the-art automation.
In March 2023, we completed the construction of an additional distribution facility in Gallaway, Tennessee that became operational during the first quarter of fiscal 2024 and includes state-of-the-art automation suited to fulfill direct-to-consumer and online channel orders.
Considerable management judgment is necessary in reaching a conclusion regarding the reasonableness of fair value estimates, evaluating the most likely impact of a range of possible external conditions, considering the resulting operating changes and their impact on estimated future cash flows, determining the appropriate discount factors to use, and selecting and weighting appropriate comparable market level inputs.
Considerable management judgment is necessary, in determining the fair value of goodwill and intangible assets (initially acquired and as part of our impairment testing), including the reasonableness of fair value estimates, evaluating the most likely impact of a range of possible external conditions, considering the resulting operating changes and their impact on estimated future cash flows, determining the appropriate discount factors to use, and selecting and weighting appropriate comparable market level inputs.
Goodwill is recorded as the difference, if any, between the aggregate consideration paid and the fair value of the net tangible and intangible assets received in the acquisition of a business.
Goodwill is recorded as the difference, if any, between the aggregate consideration paid and the fair value of the net tangible and intangible assets received in the acquisition of a business. Our intangible assets acquired primarily include trade names and customer relationships.
We further believe that including the excluded charges and benefits would not accurately reflect the underlying performance of our operations for the period in which the charges and benefits are incurred, even though such charges and benefits may be incurred and reflected in our GAAP financial results in the near future.
We further believe that including the excluded charges and benefits would not accurately reflect the underlying performance of our operations for the period in which the charges and benefits were incurred and reflected in our GAAP financial results.
We have also incurred additional compliance costs comprised of obsolete packaging, storage and other charges from vendors, which were recognized in cost of goods sold and incremental warehouse storage costs and legal fees, which were recognized in SG&A.
We have also incurred additional compliance costs comprised of obsolete packaging, storage and other charges from vendors, which were recognized in cost of goods sold and incremental warehouse storage costs and legal fees, which were recognized in SG&A. We refer to these charges as “EPA compliance costs” throughout this Annual Report.
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.
For additional information see Note 6 to the accompanying consolidated financial statements. 50 Table of Contents Consolidated Operating Income Comparison of Fiscal 2024 to 2023 Consolidated operating income was $260.6 million, or 13.0% of net sales revenue, compared to $211.8 million, or 10.2% of net sales revenue.
Economic Useful Lives of Intangible Assets We amortize intangible assets, such as licenses, trademarks, customer lists and distribution rights over their economic useful lives, unless those assets' economic useful lives are indefinite. If an intangible asset’s economic useful life is deemed indefinite, that asset is not amortized.
Economic Useful Lives of Intangible Assets We amortize intangible assets, such as trademark licenses, trade names, customer relationships and lists, patents and non-compete agreements over their economic useful lives, unless those assets' economic useful lives are indefinite. If an intangible asset’s economic useful life is deemed indefinite, that asset is not amortized.
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.
Our anticipated material cash requirements in fiscal 2025 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 $47.4 million based on outstanding debt obligations, weighted average interest rates and interest rate swaps in effect at February 29, 2024; • minimum operating lease payments under existing obligations of approximately $10.6 million; • minimum royalty payments under existing license agreements of approximately $6.3 million; • restructuring payments under Project Pegasus of approximately $11.7 million (refer to Note 11 for additional information); and • capital and intangible asset expenditures between approximately $30 million to $35 million to support ongoing operations and future infrastructure needs. 55 Table of Contents Our anticipated material cash requirements beyond fiscal 2025 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 2026 and fiscal 2029, in an aggregate principal value of approximately $665.7 million, with $631.3 million of that amount maturing in fiscal 2029 (refer to Note 13 for additional information); • estimated interest payments of approximately $50.0 million, $48.9 million, $48.1 million, and $45.4 million in fiscal 2026, fiscal 2027, fiscal 2028, and fiscal 2029, respectively, based on outstanding debt obligations, weighted average interest rates and interest rate swaps in effect at February 29, 2024 (refer to Note 13 for additional information); • minimum operating lease payments of approximately $45.9 million over the term of our existing operating lease arrangements (refer to Note 3 for additional information); • minimum royalty payments of approximately $20.3 million over the term of the existing license agreements (refer to Note 12 for additional information); and • capital and intangible asset expenditures to support ongoing operations and future infrastructure needs.
This MD&A, including the tables under the headings “Operating Income, Operating Margin, Adjusted Operating Income (non-GAAP), and Adjusted Operating Margin (non-GAAP) by Segment” and “Net Income, Diluted EPS, Adjusted Income (non-GAAP), and Adjusted Diluted EPS (non-GAAP),” reports operating income, operating margin, net income and diluted earnings per share (“EPS”) without the impact of asset impairment charges, acquisition-related expenses, EPA compliance costs, gain from insurance recoveries, restructuring charges, tax reform, amortization of intangible assets, and non-cash share-based compensation for the periods presented, as applicable.
This MD&A, including the tables under the headings “Operating Income, Operating Margin, Adjusted Operating Income (non-GAAP), and Adjusted Operating Margin (non-GAAP) by Segment” and “Net Income, Diluted EPS, Adjusted Income (non-GAAP), and Adjusted Diluted EPS (non-GAAP),” reports operating income, operating margin, net income and diluted earnings per share (“EPS”) without the impact of acquisition-related expenses, a charge for uncollectible receivables due to the bankruptcy of Bed, Bath & Beyond (“Bed, Bath & Beyond bankruptcy”), EPA compliance costs, gain from insurance recoveries, gain on sale of distribution and office facilities, restructuring charges, amortization of intangible assets, and non-cash share-based compensation for the periods presented, as applicable.
At February 28, 2022, the Credit Agreement bore floating interest at either the Base Rate or the London Interbank Offered Rate (“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% for Base Rate and LIBOR borrowings, respectively.
Borrowings under the Prior Credit Agreement bore floating interest at either the Base Rate or Term SOFR (as defined in the Prior Credit Agreement), plus a margin based on the Net Leverage Ratio (as defined in the Prior Credit Agreement) of 0% to 1.0% and 1.0% to 2.0% for Base Rate and Term SOFR borrowings, respectively.
The financial markets, the global economy and global supply chain may also be adversely affected by the current or anticipated impact of military conflict, including the current conflict between Russia and Ukraine, or other geopolitical events.
The financial markets, the global economy and global supply chain 40 Table of Contents may also be adversely affected by the current or anticipated impact of military conflicts or other geopolitical events.
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 (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.
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 29, 2024 (in thousands) Home & Outdoor (1) Beauty & Wellness (2) Total Operating income, as reported (GAAP) $ 142,732 15.6 % $ 117,857 10.8 % $ 260,589 13.0 % Bed, Bath & Beyond bankruptcy 3,087 0.3 % 1,126 0.1 % 4,213 0.2 % Gain on sale of distribution and office facilities (16,175) (1.8) % (18,015) (1.7) % (34,190) (1.7) % Restructuring charges 5,144 0.6 % 13,568 1.2 % 18,712 0.9 % Subtotal 134,788 14.7 % 114,536 10.5 % 249,324 12.4 % Amortization of intangible assets 7,057 0.8 % 11,269 1.0 % 18,326 0.9 % Non-cash share-based compensation 16,319 1.8 % 17,553 1.6 % 33,872 1.7 % Adjusted operating income (non-GAAP) $ 158,164 17.3 % $ 143,358 13.2 % $ 301,522 15.0 % 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 % (1) Fiscal 2024 and 2023 include a full year of operating results from Osprey, acquired on December 29, 2021, compared to approximately nine weeks of operating results in fiscal 2022.
For fiscal 2023, 2022 and 2021, our net sales to retail customers fulfilling end-consumer online orders and online sales directly to consumers comprised approximately 23%, 24% and 26%, respectively, of our total consolidated net sales revenue and decreased approximately 8.9% and 1.3% in fiscal 2023 and fiscal 2022, respectively, and grew approximately 32.2% in fiscal 2021 over the prior fiscal year periods.
For fiscal 2024, 2023 and 2022, our net sales to pure-play online retailers and retail customers fulfilling end-consumer online orders, as well as our own online sales directly to consumers comprised approximately 28%, 23% and 24%, respectively, of our total consolidated net sales revenue and grew approximately 14.3% in fiscal 2024, while decreasing approximately 8.9% and 1.3% in fiscal 2023 and 2022, respectively, over the prior fiscal year periods.
The assumptions and estimates used in our impairment testing involve significant elements of subjective judgment and analysis 65 Table of Contents by our management.
The assumptions and estimates used in our fair value analysis involve significant elements of subjective judgment and analysis by our management.
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.
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. We also incur loan commitment and letter of credit fees under the Credit Agreement.
Adjusted income increased $8.1 million, or 2.8%, to $301.8 million compared to $293.7 million. Adjusted diluted EPS increased 6.1% to $12.36 compared to $11.65. Liquidity and Capital Resources We principally rely on our cash flow from operations and borrowings under our Credit Agreement to finance our operations, capital and intangible asset expenditures, acquisitions and share repurchases.
Adjusted income decreased $14.2 million, or 6.2%, to $213.5 million compared to $227.7 million. Adjusted diluted EPS decreased 5.7% to $8.91 compared to $9.45. Liquidity and Capital Resources We principally rely on our cash flow from operations and borrowings under our Credit Agreement to finance our operations, capital and intangible asset expenditures, acquisitions and share repurchases.
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.
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.
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.
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 29, 2024 Income Diluted EPS (in thousands, except per share data) Before Tax Tax Net of Tax Before Tax Tax Net of Tax As reported (GAAP) $ 209,042 $ 40,448 $ 168,594 $ 8.72 $ 1.69 $ 7.03 Bed, Bath & Beyond bankruptcy 4,213 53 4,160 0.18 — 0.17 Gain on sale of distribution and office facilities (34,190) (8,787) (25,403) (1.43) (0.37) (1.06) Restructuring charges 18,712 234 18,478 0.78 0.01 0.77 Subtotal 197,777 31,948 165,829 8.25 1.33 6.92 Amortization of intangible assets 18,326 2,447 15,879 0.76 0.10 0.66 Non-cash share-based compensation 33,872 2,110 31,762 1.41 0.09 1.33 Adjusted (non-GAAP) $ 249,975 $ 36,505 $ 213,470 $ 10.43 $ 1.52 $ 8.91 Weighted average shares of common stock used in computing diluted EPS 23,970 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 54 Table of Contents 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 Comparison of Fiscal 2024 to 2023 Net income was $168.6 million compared to $143.3 million.
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.
For additional information see Note 6 to the accompanying consolidated financial statements. * Calculation is not meaningful. 44 Table of Contents Fiscal 2024 Financial Results • Consolidated net sales revenue decreased 3.3%, or $67.6 million, to $2,005.1 million compared to $2,072.7 million for the same period last year. • Consolidated operating income increased 23.0%, or $48.8 million, to $260.6 million, compared to $211.8 million for the same period last year.
The Osprey and Curlsmith acquisitions contributed $152.7 million and $35.5 million, respectively, or 8.5%, to consolidated net sales revenue growth. Net sales revenue was unfavorably impacted by net foreign currency fluctuations of approximately $17.0 million, or (0.8)%. Net sales revenue from our Leadership Brands was $1,753.7 million, compared to $1,810.2 million, representing a decrease of 3.1%.
The Curlsmith acquisition contributed $6.1 million, or 0.3%, to consolidated net sales revenue growth. Net sales revenue was favorably impacted by net foreign currency fluctuations of approximately $6.8 million, or 0.3%. Net sales revenue from our Leadership Brands was $1,708.0 million, compared to $1,753.7 million, a decrease of 2.6%.
Consolidated adjusted operating margin decreased 1.5 percentage points to 14.5% of consolidated net sales revenue, compared to 16.0% for the same period last year. • Net income decreased 36.0%, or $80.5 million, to $143.3 million, compared to $223.8 million for the same period last year.
Consolidated adjusted operating margin decreased 1.5 percentage point to 14.5% of consolidated net sales revenue in fiscal 2023, compared to 16.0% in fiscal 2022. • Net income decreased 36.0%, or $80.5 million, to $143.3 million in fiscal 2023, compared to $223.8 million in fiscal 2022.
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.
Fiscal Years Ended Last Day of February, % of Sales Revenue, net % Change (in thousands) 2024 (1)(2) 2023 (1)(2) 2022 (2) 2024 2023 2022 24/23 23/22 Sales revenue by segment, net Home & Outdoor $ 916,381 $ 915,685 $ 865,844 45.7 % 44.2 % 38.9 % 0.1 % 5.8 % Beauty & Wellness 1,088,669 1,156,982 1,357,511 54.3 % 55.8 % 61.1 % (5.9) % (14.8) % Total sales revenue, net 2,005,050 2,072,667 2,223,355 100.0 % 100.0 % 100.0 % (3.3) % (6.8) % Cost of goods sold 1,056,390 1,173,316 1,270,168 52.7 % 56.6 % 57.1 % (10.0) % (7.6) % Gross profit 948,660 899,351 953,187 47.3 % 43.4 % 42.9 % 5.5 % (5.6) % SG&A 669,359 660,198 680,257 33.4 % 31.9 % 30.6 % 1.4 % (2.9) % Restructuring charges 18,712 27,362 380 0.9 % 1.3 % — % (31.6) % * Operating income 260,589 211,791 272,550 13.0 % 10.2 % 12.3 % 23.0 % (22.3) % Non-operating income, net 1,518 249 260 0.1 % — % — % * (4.2) % Interest expense 53,065 40,751 12,844 2.6 % 2.0 % 0.6 % 30.2 % * Income before income tax 209,042 171,289 259,966 10.4 % 8.3 % 11.7 % 22.0 % (34.1) % Income tax expense 40,448 28,016 36,202 2.0 % 1.4 % 1.6 % 44.4 % (22.6) % Net income $ 168,594 $ 143,273 $ 223,764 8.4 % 6.9 % 10.1 % 17.7 % (36.0) % (1) Fiscal 2024 includes a full year of operating results from Curlsmith, acquired on April 22, 2022, compared to approximately forty-five weeks of operating results in fiscal 2023.
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.
This includes statements made in this Annual Report, in other filings with the SEC, in press releases, and in certain other oral and written presentations. 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.
For additional information see Note 7 to the accompanying consolidated financial statements. 46 Table of Contents Consolidated Net Sales Revenue Comparison of Fiscal 2023 to 2022 Consolidated net sales revenue decreased $150.7 million, or 6.8%, to $2,072.7 million, compared to $2,223.4 million.
For additional information see Note 6 to the accompanying consolidated financial statements. Consolidated Net Sales Revenue Comparison of Fiscal 2024 to 2023 Consolidated net sales revenue decreased $67.6 million, or 3.3%, to $2,005.1 million, compared to $2,072.7 million.
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.
Consolidated adjusted operating income increased 0.2% to $301.5 million, or 15.0% of net sales revenue, compared to $300.9 million, or 14.5% of net sales revenue. Home & Outdoor Comparison of Fiscal 2024 to 2023 Operating income was $142.7 million, or 15.6% of segment net sales revenue, compared to $134.1 million, or 14.6% of segment net sales revenue.
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.
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 liens on our properties, (2) making certain types of investments, (3) incurring additional debt, and (4) assigning or transferring certain licenses.
Diluted EPS decreased 35.1% to $5.95, compared to $9.17 for the same period last year. • Adjusted income decreased 24.6% to $227.7 million, compared to $301.8 million for the same period last year. Adjusted diluted EPS decreased 23.5% to $9.45, compared to $12.36 for the same period last year.
Diluted EPS decreased 35.1% to $5.95 in fiscal 2023, compared to $9.17 in fiscal 2022. 45 Table of Contents • Adjusted income decreased 24.6% to $227.7 million in fiscal 2023, compared to $301.8 million in fiscal 2022. Adjusted diluted EPS decreased 23.5% to $9.45 in fiscal 2023, compared to $12.36 in fiscal 2022.
Fiscal 2023 includes pre-tax acquisition-related expenses of $2.8 million, pre-tax EPA compliance costs of $23.6 million, pre-tax gain from insurance recoveries of $9.7 million, and pre-tax restructuring charges of $27.4 million, compared to pre-tax acquisition-related expenses of $2.4 million, pre-tax EPA compliance costs of $32.4 million, and pre-tax restructuring charges of $0.4 million in fiscal 2022.
Fiscal 2024 includes a pre-tax Bed, Bath & Beyond bankruptcy charge of $4.2 million, a pre-tax gain on sale of distribution and office facilities of $34.2 million and pre-tax restructuring charges of $18.7 million, compared to pre-tax acquisition-related expenses of $2.8 million, pre-tax EPA compliance costs of $23.6 million, pre-tax gain from insurance recoveries of $9.7 million, and pre-tax restructuring charges of $27.4 million in fiscal 2023.
Continuation of adverse trends, or more pronounced adverse impacts may arise, which could have further negative impacts to our business, results of operations and financial condition. EPA Compliance Costs Some product lines within our Beauty & Wellness segment are subject to product identification, labeling and claim requirements, which are monitored and enforced by regulatory agencies, such as the EPA, U.S.
Reemergence of these global supply chain disruptions and related inflationary cost trends could have negative impacts to our business, results of operations and financial condition. EPA Compliance Costs Some of our product lines are subject to product identification, labeling and claim requirements, which are monitored and enforced by regulatory agencies, such as the EPA, U.S.
Diluted EPS was $5.95 compared to $9.17. Diluted EPS decreased primarily due to lower operating income in the Beauty & Wellness segment, higher interest expense and an increase in the effective income tax rate, partially offset by lower weighted average diluted shares outstanding. Adjusted income decreased $74.1 million, or 24.6%, to $227.7 million compared to $301.8 million.
Diluted EPS was $7.03 compared to $5.95. Diluted EPS increased primarily due to higher operating income in both the Beauty & Wellness and Home & Outdoor segments, an increase in interest income, and lower weighted average diluted shares outstanding, partially offset by higher interest expense and an increase in the effective income tax rate.
Fiscal 2022 Financial Results • Consolidated net sales revenue increased 5.9%, or $124.6 million, to $2,223.4 million in fiscal 2022, compared to $2,098.8 million in fiscal 2021. • Consolidated operating income decreased 3.2%, or $8.9 million, to $272.6 million in fiscal 2022, compared to $281.5 million in fiscal 2021.
Fiscal 2023 Financial Results • Consolidated net sales revenue decreased 6.8%, or $150.7 million, to $2,072.7 million in fiscal 2023, compared to $2,223.4 million in fiscal 2022. • Consolidated operating income decreased 22.3%, or $60.8 million, to $211.8 million in fiscal 2023, compared to $272.6 million in fiscal 2022.