UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): May 6, 2010

 

GRIFFON CORPORATION

(Exact Name of Registrant as Specified in Charter)

 

Delaware

 

1-06620

 

11-1893410

(State or Other Jurisdiction

 

(Commission

 

(I.R.S. Employer

of Incorporation)

 

File Number)

 

Identification Number)

 

712 Fifth Avenue, 18th Floor

 

 

New York, New York

 

10019

(Address of Principal Executive Offices)

 

(Zip Code)

 

(212) 957-5000

(Registrant’s telephone number, including area code)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

o            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o            Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o            Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o            Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 2.02.                                          Results of Operations and Financial Condition.

 

On May 6, 2010, Griffon Corporation (the “Registrant”) issued a press release announcing the Registrant’s financial results for the second fiscal quarter ended March 31, 2010.  A copy of the Registrant’s press release is attached hereto as Exhibit 99.1.

 

Item 9.01.                                          Financial Statements and Exhibits.

 

(d)                                 Exhibits.

 

99.1                           Press Release, dated May 6, 2010

 

The information filed as an exhibit to this Form 8-K is being furnished in accordance with Item 2.02 and shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of such section, nor shall such information be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

 

2



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

GRIFFON CORPORATION

 

 

 

 

 

By:

/s/ Douglas J. Wetmore

 

 

Douglas J. Wetmore

 

 

Executive Vice President and

 

 

Chief Financial Officer

 

 

 

 

Date:                  May 6, 2010

 

 

3



 

Exhibit Index

 

99.1

 

Press release, dated May 6, 2010

 

4


 

Exhibit 99.1

 

 

FOR IMMEDIATE RELEASE

 

Griffon Corporation Announces Second Quarter Results

 

2Q 2010 Continuing Operations EPS of $0.03 vs. Year-ago loss of $0.04

2Q 2010 Segment Adjusted EBITDA increases 80% to $23 million

2Q Revenue increased 14% to $314 million

 

NEW YORK, NEW YORK, May 6, 2010 — Griffon Corporation (NYSE: GFF) today reported financial results for the second quarter ended March 31, 2010.

 

Second quarter revenue grew 14% to $314 million, compared to $276 million in the prior year quarter.  Net income for the second quarter was $2.0 million, or $0.03 per diluted share, compared to a loss of $1.4 million, or $0.02 per diluted share, in the prior year second quarter.

 

Ron Kramer, Chief Executive Officer, commented, “We are very pleased to see improving trends at each of our three operating segments.  Telephonics continued with a strong performance across its business lines.  Building Products continues to benefit from our restructuring activities as well as from an improving trend in the residential market.  Plastics has grown sharply and captured significant market share in a challenging environment and is poised to continue its growth and improving profitability.”

 

Mr. Kramer continued, “On a strategic level, we remain poised to deploy significant capital to supplement the growth we are realizing organically. Our efforts in this area have become more aggressive over the past quarter.  We have identified and are evaluating significant opportunities for both tuck-in acquisitions to reinforce existing segments, and acquisitions that would contribute new vertical exposure at rates of return that would provide excellent value to our shareholders.”

 

The Company’s segment adjusted EBITDA in the 2010 quarter grew 80% to $23 million, compared to $13 million in the prior year quarter. Segment adjusted EBITDA is defined as income from continuing operations, excluding corporate overhead, interest, taxes, depreciation and amortization, restructuring charges and the benefit (loss) of debt extinguishment.

 

Income from continuing operations for the quarter was $2.0 million, or $0.03 per diluted share, compared to a loss of $2.1 million, or $0.04 per diluted share, last year. The Company noted that 2010 second quarter results included $0.01 per diluted share of restructuring charges associated with the planned consolidation of facilities at Building Products.  In the second quarter of fiscal 2010, results of discontinued operations were immaterial with income from discontinued operations of $0.6 million in the prior year second quarter.

 

The Company further noted that, on October 1, 2009, it adopted the new accounting standard which requires the liability and equity components of convertible debt instruments be separately accounted for using the Company’s nonconvertible debt rate. Adoption of this standard must be applied retrospectively; as a result, the prior year’s second quarter income from continuing operations and net income were each reduced by $0.6 million and the related diluted EPS by $0.01 per share.

 



 

Results of Operations

 

Telephonics

 

Telephonics revenue increased $19.6 million, or 20%, to $116.2 million compared to the prior year quarter, primarily as a result of higher sales in the Electronic Systems, Radar and Communications divisions, with the largest contribution from the CREW 3.1 Sierra Nevada Corporation contract for counter-IED systems.

 

Segment operating income increased $2.4 million, or 29%, to $10.6 million from the prior year quarter, driven by the revenue growth along with lower material and program management costs.  The lower costs contributed to a 60 basis point segment operating profit margin increase to 9.1%.

 

During the quarter, Telephonics was awarded several new contracts and incremental funding on current contracts totaling $174 million; the backlog was $433 million at March 31, 2010, with 71% expected to be realized in the next 12 months, compared to $393 million at September 30, 2009 and $428 million at March 31, 2009.

 

Following the close of the quarter, the Company received official notification that it had been selected as the provider of the maritime surveillance radar system on the Fire Scout, the U.S. Navy’s Vertical Take-off and Landing Unmanned Aerial Vehicle. This is expected to be a significant, long-term program and more details will be provided when available.

 

Clopay Building Products

 

Building Products revenue increased 4%, or $3 million, to $82.2 million compared to the prior year quarter.  The increase was primarily due to higher volume attributable to stabilization in the housing market as well as the favorable translation benefit from a weaker U.S. dollar for Canadian based sales, partially offset by the continued effects of the weak commercial construction market.

 

Segment operating loss decreased to $3.7 million, an $8.1 million or 69% improvement versus the $11.8 million loss in the prior year quarter.  The improved operating performance was driven by higher volume and associated plant absorption, lower product costs and lower selling, general and administrative expenses driven by the various restructuring activities undertaken in the past several quarters.

 

The segment’s facilities consolidation project remains on schedule with expected completion in early calendar 2011.

 

Clopay Plastic Products

 

Plastics revenue increased $15.3 million, or 15% compared to prior year primarily as a result of higher volume across all businesses, and the benefit of favorable foreign exchange translation, partially offset by unfavorable product mix and lower selling prices driven by lower resin costs compared to the prior year.

 

For the quarter ended March 31, 2010, segment operating profit decreased by $1.5 million or 23% compared to the prior year.  The cost of resin has rebounded from early calendar 2009 lows, increasing cost of sales; such increased costs have not yet been reflected in higher customer selling prices, impacting margin.  Plastics adjusts customer selling prices based on underlying resin costs, on a delayed basis.  The Company expects that, based on current resin price trends, operating profit will continue to improve as the operating year progresses.

 

2



 

Unallocated Expenses

 

For the quarter ended March 31, 2010, unallocated expenses include approximately $1.5 million of costs incurred in connection with evaluating various acquisition opportunities; there was no comparable expense in the prior year quarter.

 

Balance Sheet and Capital Expenditures

 

Cash and equivalents at March 31, 2010 totaled $348.4 million. Total debt outstanding at March 31, 2010 was $226.2 million, for a net cash position of $122.2 million. Capital expenditures in the second quarter were $7.7 million.

 

In January 2010, the Company purchased $10.1 million face value of the 2023 Notes for $10.2 million. Including related unamortized debt issuance costs, the purchase resulted in an immaterial pre-tax loss.  The outstanding balance of the 2023 Notes was $50.0 million as of May 6, 2010.

 

Conference Call Information

 

The Company will hold a conference call today, May 6, 2010, at 4:30 PM ET.

 

The call can be accessed by dialing 1-877-407-0784 (U.S. participants) or (201) 689-8560 (International participants).  Callers should ask to be connected to Griffon Corporation’s second quarter fiscal 2010 teleconference and provide the conference ID number 350157.

 

A replay of the call will be available starting on Thursday, May 6, 2010 at 7:30 PM ET by dialing 1-877-660-6853 (U.S.) or (201) 612-7415 (International). The replay account number is 3055 with access code 350157.  The replay will be available through May 20, 2010.

 

Forward-looking Statements

 

“Safe Harbor” Statements under the Private Securities Litigation Reform Act of 1995: All statements related to, among other things, income, earnings, cash flows, revenue, changes in operations, operating improvements, industries in which Griffon Corporation (the “Company” or “Griffon”) operates and the United States and global economies that are not historical are hereby identified as “forward-looking statements” and may be indicated by words or phrases such as “anticipates,” “supports,” “plans,” “projects,” “expects,” “believes,” “should,” “would,” “could,” “hope,” “forecast,” “management is of the opinion,” “may,” “will,” “estimates,” “intends,” “explores,” “opportunities,” the negative of these expressions, use of the future tense and similar words or phrases.  Such forward-looking statements are subject to inherent risks and uncertainties that could cause actual results to differ materially from those expressed in any forward-looking statements. These risks and uncertainties include, among others: current economic conditions and uncertainties in the housing, credit and capital markets; the Company’s ability to achieve expected savings from cost control, integration and disposal initiatives; the ability to identify and successfully consummate and integrate value-adding acquisition opportunities; increasing competition and pricing pressures in the markets served by Griffon’s operating companies; the ability of Griffon’s operating companies to expand into new geographic and product markets and to anticipate and meet customer demands for new products and product enhancements and innovations; the government reduces military spending on projects supplied by Griffon’s Telephonics Corporation; increases in cost of raw materials such as resin and steel; changes in customer demand; political events that could impact the worldwide economy; a downgrade in the Company’s credit ratings; international economic conditions including interest rate and currency exchange fluctuations; the relative mix of products and services which impacts margins and operating efficiencies; short-term

 

3



 

capacity constraints or prolonged excess capacity; unforeseen developments in contingencies such as litigation; unfavorable results of government agency contract audits of Griffon’s subsidiary, Telephonics Corporation; protection and validity of patent and other intellectual property rights; the cyclical nature of the business of certain Griffon operating companies; and possible terrorist threats and actions, and their impact on the global economy.  Such statements reflect the views of the Company with respect to future events and are subject to these and other risks, uncertainties and assumptions relating to the operations, results of operations, growth strategy and liquidity of the Company as previously disclosed in the Company’s Securities and Exchange Commission filings.  Readers are cautioned not to place undue reliance on these forward-looking statements. These forward-looking statements speak only as of the date made.  The Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

 

About Griffon Corporation

 

Griffon Corporation (the “Company” or “Griffon”), is a diversified management and holding company that conducts business through wholly-owned subsidiaries.  The Company oversees the operations of its subsidiaries, allocates resources among them and manages their capital structures.  The Company provides direction and assistance to its subsidiaries in connection with acquisition and growth opportunities as well as in connection with divestitures.  Griffon also seeks out, evaluates and, when appropriate, will acquire additional businesses that offer potentially attractive returns on capital to further diversify itself.

 

Griffon currently conducts its operations through Telephonics Corporation, Clopay Building Products Company and Clopay Plastic Products Company.

 

·                  Telephonics Corporation’ high-technology engineering and manufacturing capabilities provide integrated information, communication and sensor system solutions to military and commercial markets worldwide.

 

·                  Clopay Building Products Company is a leading manufacturer and marketer of residential, commercial and industrial garage doors to professional installing dealers and major home center retail chains.

 

·                  Clopay Plastic Products Company is an international leader in the development and production of embossed, laminated and printed specialty plastic films used in a variety of hygienic, health-care and industrial applications.

 

For more information on the Company and its operating subsidiaries, please see the Company’s website at www.griffoncorp.com.

 

Company Contact:

 

Investor Relations Contact:

Douglas J. Wetmore

 

James Palczynski

Chief Financial Officer

 

Principal and Director

Griffon Corporation

 

ICR Inc.

(212) 957-5000

 

(203) 682-8229

712 Fifth Avenue, 18th Floor

 

 

New York, NY 10019

 

 

 

4



 

GRIFFON CORPORATION AND SUBSIDIARIES

 

OPERATING HIGHLIGHTS

 

(Unaudited)

 

(in thousands)

 

 

 

For the Three Months Ended
March 31,

 

For the Six Months Ended
March 31,

 

(in thousands)

 

2010

 

2009

 

2010

 

2009

 

REVENUE

 

 

 

 

 

 

 

 

 

Telephonics

 

$

116,190

 

$

96,567

 

$

219,809

 

$

177,394

 

Building Products

 

82,204

 

79,251

 

181,726

 

188,069

 

Plastics

 

115,583

 

100,269

 

217,599

 

212,958

 

Total consolidated net sales

 

$

313,977

 

$

276,087

 

$

619,134

 

$

578,421

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE TAXES AND DISCONTINUED OPERATIONS

 

 

 

 

 

 

 

 

 

Segment operating profit (loss):

 

 

 

 

 

 

 

 

 

Telephonics

 

$

10,622

 

$

8,252

 

$

17,617

 

$

13,630

 

Building Products

 

(3,714

)

(11,841

)

3,147

 

(16,234

)

Plastics

 

5,086

 

6,578

 

5,447

 

12,114

 

Total segment operating profit

 

11,994

 

2,989

 

26,211

 

9,510

 

Unallocated amounts*

 

(7,610

)

(4,759

)

(13,891

)

(9,208

)

Gain (loss) from debt extinguishment, net

 

12

 

 

(6

)

4,304

 

Net interest expense

 

(3,537

)

(3,583

)

(6,445

)

(6,896

)

 

 

 

 

 

 

 

 

 

 

Income (loss) before taxes and discontinued operations

 

$

859

 

$

(5,353

)

$

5,869

 

$

(2,290

)

 


*Unallocated amounts typically include general corporate expenses not attributable to any reportable segment.

 

Prior year amounts have been adjusted for the adoption of the new accounting standard for convertible debt.

 

5



 

GRIFFON CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(in thousands, except per share data)

 

 

 

 

Three Months Ended March 31,

 

Six Months Ended March 31,

 

 

 

2010

 

2009

 

2010

 

2009

 

Revenue

 

$

313,977

 

$

276,087

 

$

619,134

 

$

578,421

 

Cost of goods and services

 

244,907

 

222,112

 

479,783

 

465,489

 

Gross profit

 

69,070

 

53,975

 

139,351

 

112,932

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

64,055

 

55,545

 

126,016

 

112,073

 

Restructuring and other related charges

 

1,220

 

 

2,231

 

 

Total operating expenses

 

65,275

 

55,545

 

128,247

 

112,073

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

3,795

 

(1,570

)

11,104

 

859

 

 

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

 

Interest expense

 

(3,729

)

(3,814

)

(6,699

)

(7,563

)

Interest income

 

192

 

231

 

254

 

667

 

Gain (loss) from debt extinguishment, net

 

12

 

 

(6

)

4,304

 

Other, net

 

589

 

(200

)

1,216

 

(557

)

Total other income (expense)

 

(2,936

)

(3,783

)

(5,235

)

(3,149

)

 

 

 

 

 

 

 

 

 

 

Income (loss) before taxes and discontinued operations

 

859

 

(5,353

)

5,869

 

(2,290

)

Income tax benefit

 

(1,175

)

(3,277

)

(345

)

(2,280

)

Income (loss) from continuing operations

 

2,034

 

(2,076

)

6,214

 

(10

)

 

 

 

 

 

 

 

 

 

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

Income (loss) from operations of the discontinued Installation Services business

 

(1

)

1,046

 

169

 

1,051

 

Income tax provision

 

 

397

 

59

 

399

 

Income (loss) from discontinued operations

 

(1

)

649

 

110

 

652

 

Net income (loss)

 

$

2,033

 

$

(1,427

)

$

6,324

 

$

642

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share:

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

$

0.03

 

$

(0.04

)

$

0.11

 

$

0.00

 

Income from discontinued operations

 

0.00

 

0.01

 

0.00

 

0.01

 

Net income (loss)

 

0.03

 

(0.02

)

0.11

 

0.01

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding

 

58,977

 

58,467

 

58,906

 

58,660

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share:

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

$

0.03

 

$

(0.04

)

$

0.10

 

$

0.00

 

Income from discontinued operations

 

0.00

 

0.01

 

0.00

 

0.01

 

Net income (loss)

 

0.03

 

(0.02

)

0.11

 

0.01

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding

 

59,939

 

58,467

 

59,769

 

58,745

 

 

Note:  Due to rounding, the sum of earnings per share of Continuing operations and Discontinued operations may not equal earnings per share of Net income.

 

Prior year amounts have been adjusted for the adoption of the new accounting standard for convertible debt.

 

6



 

GRIFFON CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED BALANCE SHEETS

 

(in thousands)

 

 

 

(Unaudited)

 

 

 

 

 

At March 31,
2010

 

At September 30,
2009

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

Cash and equivalents

 

$

348,442

 

$

320,833

 

Accounts receivable, net of allowances of $4,720 and $4,457

 

188,340

 

164,619

 

Contract costs and recognized income not yet billed, net of progress payments of $23,186 and $14,592

 

74,798

 

75,536

 

Inventories, net

 

135,711

 

139,170

 

Prepaid and other current assets

 

34,433

 

39,261

 

Assets of discontinued operations

 

1,551

 

1,576

 

Total Current Assets

 

783,275

 

740,995

 

PROPERTY, PLANT AND EQUIPMENT, net

 

232,016

 

236,019

 

GOODWILL

 

94,214

 

97,657

 

INTANGIBLE ASSETS, net

 

31,085

 

34,211

 

OTHER ASSETS

 

21,266

 

29,132

 

ASSETS OF DISCONTINUED OPERATIONS

 

5,215

 

5,877

 

Total Assets

 

$

1,167,071

 

$

1,143,891

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

Notes payable and current portion of long-term debt net of debt discount of $733 and $2,820

 

$

51,261

 

$

78,590

 

Accounts payable

 

127,243

 

125,027

 

Accrued and other current liabilities

 

54,357

 

61,120

 

Liabilities of discontinued operations

 

4,647

 

4,932

 

Total Current Liabilities

 

237,508

 

269,669

 

LONG-TERM DEBT, net of debt discount of $23,847 and $0

 

150,360

 

98,394

 

OTHER LIABILITIES

 

73,069

 

78,837

 

LIABILITIES OF DISCONTINUED OPERATIONS

 

7,853

 

8,784

 

Total Liabilities

 

468,790

 

455,684

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

Total Shareholders’ Equity

 

698,281

 

688,207

 

Total Liabilities and Shareholders’ Equity

 

$

1,167,071

 

$

1,143,891

 

 

Prior year amounts have been adjusted for the adoption of the new accounting standard for convertible debt.

 

7



 

GRIFFON CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(in thousands)

 

 

 

Six Months Ended March 31,

 

 

 

2010

 

2009

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

Net income

 

$

6,324

 

$

642

 

 

 

 

 

 

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations

 

(110

)

(652

)

Depreciation and amortization

 

20,208

 

20,910

 

Long-term debt discount

 

2,102

 

1,924

 

Stock-based compensation

 

2,935

 

1,841

 

Provisions for losses on account receivable

 

1,138

 

379

 

Amortization/write-off of deferred financing costs

 

609

 

691

 

Loss (gain) from debt extinguishment, net

 

6

 

(4,304

)

Deferred income taxes

 

(4,384

)

(3,537

)

Change in assets and liabilities:

 

 

 

 

 

(Increase) decrease in accounts receivable and contract costs and recognized income not yet billed

 

(26,170

)

14,680

 

Decrease in inventories

 

1,998

 

9,582

 

Decrease in prepaid and other assets

 

4,170

 

1,277

 

Decrease in accounts payable, accrued liabilities and income taxes payable

 

(3,724

)

(36,914

)

Other changes, net

 

409

 

(1,618

)

Net cash provided by operating activities

 

5,511

 

4,901

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Acquisition of property, plant and equipment

 

(17,689

)

(12,088

)

(Increase) decrease in equipment lease deposits

 

28

 

(345

)

Net cash used in investing activities

 

(17,661

)

(12,433

)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

Proceeds from issuance of shares from rights offering

 

 

5,274

 

Proceeds from issuance of long-term debt

 

100,000

 

10,431

 

Payments of long-term debt

 

(53,897

)

(40,854

)

Increase in short-term borrowings

 

 

904

 

Financing costs

 

(4,145

)

(227

)

Purchase of ESOP shares

 

 

(4,370

)

Exercise of stock options

 

285

 

 

Tax benefit from exercise of options/vesting of restricted stock

 

99

 

 

Other, net

 

37

 

629

 

Net cash provided by (used in) financing activities

 

42,379

 

(28,213

)

 

 

 

 

 

 

CASH FLOWS FROM DISCONTINUED OPERATIONS:

 

 

 

 

 

Net cash used in operating activities of discontinued operations

 

(269

)

(759

)

Net cash used in discontinued operations

 

(269

)

(759

)

 

 

 

 

 

 

Effect of exchange rate changes on cash and equivalents

 

(2,351

)

(1,102

)

 

 

 

 

 

 

NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS

 

27,609

 

(37,606

)

CASH AND EQUIVALENTS AT BEGINNING OF PERIOD

 

320,833

 

311,921

 

CASH AND EQUIVALENTS AT END OF PERIOD

 

$

348,442

 

$

274,315

 

 

Prior year amounts have been adjusted for the adoption of the new accounting standard for convertible debt.

 

8



 

The following is a reconciliation of operating income, which is a GAAP measure of Griffon’s operating results, to segment operating income and segment adjusted EBITDA. Management believes that the presentation of segment operating income, segment EBITDA and segment adjusted EBITDA is appropriate to provide additional information about the Company’s reportable segments. Segment operating income and segment adjusted EBITDA are not presentations made in accordance with GAAP, are not measures of financial performance or condition, liquidity or profitability of the Company, and should not be considered as an alternative to (1) net income, operating income or any other performance measures determined in accordance with GAAP or (2) operating cash flows determined in accordance with GAAP. Additionally, segment operating income and segment adjusted EBITDA are not intended to be measures of cash flow for management’s discretionary use, as they do not consider certain cash requirements such as interest payments, tax payments, capital expenditures and debt service requirements.

 

GRIFFON CORPORATION AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP MEASURES

BY REPORTABLE SEGMENT

(Unaudited)

 

 

 

Three months ended March 31,

 

Six months ended March 31,

 

(in thousands)

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

Telephonics

 

 

 

 

 

 

 

 

 

Segment operating income

 

$

10,622

 

$

8,252

 

$

17,617

 

$

13,630

 

Depreciation and amortization

 

1,787

 

1,543

 

3,413

 

3,030

 

Segment adjusted EBITDA

 

12,409

 

9,795

 

21,030

 

16,660

 

 

 

 

 

 

 

 

 

 

 

Clopay Building Products

 

 

 

 

 

 

 

 

 

Segment operating income (loss)

 

(3,714

)

(11,841

)

3,147

 

(16,234

)

Depreciation and amortization

 

2,586

 

3,254

 

5,183

 

6,486

 

Restructuring charges

 

1,220

 

 

2,231

 

 

Segment adjusted EBITDA

 

92

 

(8,587

)

10,561

 

(9,748

)

 

 

 

 

 

 

 

 

 

 

Clopay Plastic Products

 

 

 

 

 

 

 

 

 

Segment operating income

 

5,086

 

6,578

 

5,447

 

12,114

 

Depreciation and amortization

 

5,833

 

5,247

 

11,446

 

11,010

 

Segment adjusted EBITDA

 

10,919

 

11,825

 

16,893

 

23,124

 

 

 

 

 

 

 

 

 

 

 

All segments:

 

 

 

 

 

 

 

 

 

Income (loss) from operations - as reported

 

3,795

 

(1,570

)

11,104

 

859

 

Unallocated amounts

 

7,610

 

4,759

 

13,891

 

9,208

 

Other, net

 

589

 

(200

)

1,216

 

(557

)

Segment operating income

 

11,994

 

2,989

 

26,211

 

9,510

 

Segment depreciation and amortization

 

10,206

 

10,044

 

20,042

 

20,526

 

Restructuring charges

 

1,220

 

 

2,231

 

 

Segment adjusted EBITDA

 

$

23,420

 

$

13,033

 

$

48,484

 

$

30,036

 

 

Unallocated amounts typically include general corporate expenses not attributable to any reportable segment.

 

9