Griffon Corporation Announces First Quarter Results

February 7, 2024

NEW YORK--(BUSINESS WIRE)--Feb. 7, 2024-- Griffon Corporation (“Griffon” or the “Company”) (NYSE:GFF) today reported results for the fiscal 2024 first quarter ended December 31, 2023.

Revenue for the first quarter totaled $643.2 million, a 1% decrease compared to $649.4 million in the prior year quarter.

Net income totaled $42.2 million, or $0.82 per share, compared to $48.7 million, or $0.88 per share, in the prior year quarter. Excluding all items that affect comparability from both periods, adjusted net income was $55.3 million, or $1.07 per share, in the current year quarter compared to $47.4 million, or $0.86 per share, in the prior year quarter. For a reconciliation of net income to adjusted net income and earnings per share to adjusted earnings per share, see the attached table.

Adjusted EBITDA for the first quarter was $116.4 million, a 7% increase from the prior year quarter of $108.6 million. Adjusted EBITDA, excluding unallocated amounts (primarily corporate overhead) of $13.9 million in the current quarter and $13.8 million in the prior year quarter, totaled $130.3 million, increasing 6% from the prior year of $122.3 million. For a reconciliation and definition of adjusted EBITDA, a non-GAAP measure, to income before taxes, see the attached table.

“Fiscal 2024 is off to a good start with the first quarter highlighted by strong free cash flow of $133 million, continued solid operating performance at Home and Building Products ("HBP"), and improved profitability at Consumer and Professional Products (“CPP”),” said Ronald J. Kramer, Chairman and Chief Executive Officer. “We are well positioned to meet our financial targets for the year.”

“Griffon's strong first quarter free cash flow enabled us to return value to our shareholders through $70 million of share repurchases while maintaining our net debt to EBITDA leverage. We will continue to use our free cash flow to drive a capital allocation strategy that will deliver long term value for our shareholders."

Segment Operating Results

Home and Building Products ("HBP")

HBP revenue in the current quarter of $395.8 million was consistent with the prior year quarter reflecting improved customer orders, and favorable pricing and mix of 4%, offset by the prior year volume benefit from elevated backlog.

HBP adjusted EBITDA in the current quarter of $124.7 million was consistent with the prior year quarter. Adjusted EBITDA reflected reduced material costs and favorable pricing and mix offset by the unfavorable impact of reduced volume, noted above, and increased labor and distribution costs.

Consumer and Professional Products ("CPP")

CPP revenue in the current quarter of $247.4 million decreased 2% compared to the prior year quarter primarily due to decreased volume driven by reduced consumer demand in North America.

For the current quarter, adjusted EBITDA was $5.5 million, compared to $(1.8) million in the prior year quarter, an increase of $7.3 million. The variance to the prior year was primarily due to decreased North American production costs, partially offset by the unfavorable impact of the reduced volume noted above.

CPP Global Sourcing Strategy Expansion

In response to market conditions, Griffon announced in May 2023 that CPP is expanding its global sourcing strategy to include long handle tools, material handling, and wood storage and organization product lines for the U.S. market.

By transitioning these product lines to an asset-light structure, CPP’s operations will be better positioned to serve customers with a more flexible and cost-effective sourcing model that leverages supplier relationships around the world. These actions will be essential to CPP achieving 15% EBITDA margins, while enhancing free cash flow through improved working capital and significantly lower capital expenditures.

The global sourcing strategy expansion is expected to be complete by the end of calendar 2024 and remains on budget. Operations have ceased at Camp Hill and Harrisburg, PA; Fairfield, IA; and four wood mills. The final facility, in Grantsville, MD, is expected to close by March 2024.

Taxes

The Company reported pretax income from operations for the quarter ended December 31, 2023 and 2022, and recognized effective tax rates of 29.9% and 28.4%, respectively. Excluding all items that affect comparability, the effective tax rates for the quarters ended December 31, 2023 and 2022 were 27.9% and 29.1%, respectively.

Balance Sheet and Capital Expenditures

At December 31, 2023, the Company had cash and equivalents of $110.5 million and total debt outstanding of $1.44 billion, resulting in net debt of $1.33 billion. Leverage, as calculated in accordance with our credit agreement, was 2.5x net debt to EBITDA compared to 2.7x at December 31, 2022, and 2.6x at September 30, 2023. Quarter ending December 31, 2023 free cash flow of $132.5 million reflects the solid operating results in the first quarter. At December 31, 2023, borrowing availability under the revolving credit facility was $465.5 million subject to certain loan covenants. Capital expenditures, net, were $13.5 million for the quarter ended December 31, 2023.

Share Repurchases

Share repurchases during the quarter ended December 31, 2023 totaled 1.6 million shares of common stock, for a total of $69.6 million, or an average of $42.61 per share. Since last April and through December 31, 2023, share repurchases totaled 5.8 million shares of common stock or 10.1% of the outstanding shares, for a total of $220.4 million or an average of $38.15 per share, As of December 31, 2023$237.5 million remained under the Board authorized share repurchase programs.

Conference Call Information

The Company will hold a conference call today, February 7, 2024, at 8:30 AM ET.

The call can be accessed by dialing 1-877-407-0792 (U.S. participants) or 1-201-689-8263 (International participants). Callers should ask to be connected to the Griffon Corporation teleconference or provide conference ID number 13743734. Participants are encouraged to dial-in at least 10 minutes before the scheduled start time.

A replay of the call will be available starting on Wednesday, February 7, 2024 at 11:30 AM ET by dialing 1-844-512-2921 (U.S.) or 1-412-317-6671 (International), and entering the conference ID number: 13743734. The replay will be available through Wednesday, February 21, 2024 at 11:59 PM ET.

Forward-looking Statements

“Safe Harbor” Statements under the Private Securities Litigation Reform Act of 1995: All statements related to, among other things, income (loss), earnings, cash flows, revenue, changes in operations, operating improvements, the impact of the Hunter Fan transaction, the 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,” "achieves", “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; Griffon’s ability to achieve expected savings and improved operational results from cost control, restructuring, integration and disposal initiatives (including, in particular, the expanded CPP outsourcing strategy announced in May 2023); 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; increases in the cost or lack of availability of raw materials such as steel, resin and wood, components or purchased finished goods, including any potential impact on costs or availability resulting from tariffs; changes in customer demand or loss of a material customer at one of Griffon’s operating companies; the potential impact of seasonal variations and uncertain weather patterns on certain of Griffon’s businesses; political events or military conflicts that could impact the worldwide economy; a downgrade in Griffon’s credit ratings; changes in international economic conditions including inflation, interest rate and currency exchange fluctuations; the reliance by certain of Griffon’s businesses on particular third party suppliers and manufacturers to meet customer demands; the relative mix of products and services offered by Griffon’s businesses, which impacts margins and operating efficiencies; short-term capacity constraints or prolonged excess capacity; unforeseen developments in contingencies, such as litigation, regulatory and environmental matters; Griffon’s ability to adequately protect and maintain the validity of patent and other intellectual property rights; the cyclical nature of the businesses of certain of Griffon’s operating companies; possible terrorist threats and actions and their impact on the global economy; effects of possible IT system failures, data breaches or cyber-attacks; the impact of COVID-19, or some other future pandemic, on the U.S. and the global economy, including business disruptions, reductions in employment and an increase in business and operating facility failures, specifically among our customers and suppliers; Griffon’s ability to service and refinance its debt; and the impact of recent and future legislative and regulatory changes, including, without limitation, changes in tax laws. Such statements reflect the views of the Company with respect to future events and are subject to these and other risks, 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. Griffon 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 is a diversified management and holding company that conducts business through wholly-owned subsidiaries. Griffon oversees the operations of its subsidiaries, allocates resources among them and manages their capital structures. Griffon provides direction and assistance to its subsidiaries in connection with acquisition and growth opportunities as well as divestitures. In order to further diversify, Griffon also seeks out, evaluates and, when appropriate, will acquire additional businesses that offer potentially attractive returns on capital.

Griffon conducts its operations through two reportable segments:

  • Home and Building Products ("HBP") conducts its operations through Clopay. Founded in 1964, Clopay is the largest manufacturer and marketer of garage doors and rolling steel doors in North America. Residential and commercial sectional garage doors are sold through professional dealers and leading home center retail chains throughout North America under the brands Clopay, Ideal, and Holmes. Rolling steel door and grille products designed for commercial, industrial, institutional, and retail use are sold under the Cornell and Cookson brands.
  • Consumer and Professional Products (“CPP”) is a leading global provider of branded consumer and professional tools; residential, industrial and commercial fans; home storage and organization products; and products that enhance indoor and outdoor lifestyles. CPP sells products globally through a portfolio of leading brands including AMES, since 1774, Hunter, since 1886, True Temper, and ClosetMaid.

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

Griffon evaluates performance and allocates resources based on segment adjusted EBITDA and adjusted EBITDA, non-GAAP measures, which is defined as income before taxes from operations, excluding interest income and expense, depreciation and amortization, strategic review charges, non-cash impairment charges, restructuring charges, gain/loss from debt extinguishment and acquisition related expenses, as well as other items that may affect comparability, as applicable. Segment adjusted EBITDA also excludes unallocated amounts, mainly corporate overhead. Griffon believes this information is useful to investors.

The following table provides operating highlights and a reconciliation of segment adjusted EBITDA and adjusted EBITDA to income before taxes:

(in thousands)

 

For the Three Months Ended December 31,

REVENUE

 

2023

 

2022

 

 

 

 

 

Home and Building Products

 

$

395,791

 

$

396,573

Consumer and Professional Products

 

 

247,362

 

 

252,811

Total revenue

 

$

643,153

 

$

649,384

     
   

 

 

For the Three Months Ended December 31,

 

 

2023

 

2022

ADJUSTED EBITDA

 

 

 

 

 

 

 

 

 

Home and Building Products

 

$

124,719

 

 

$

124,145

 

Consumer and Professional Products

 

 

5,539

 

 

 

(1,809

)

Segment adjusted EBITDA

 

 

130,258

 

 

 

122,336

 

Unallocated amounts, excluding depreciation*

 

 

(13,907

)

 

 

(13,776

)

Adjusted EBITDA

 

 

116,351

 

 

 

108,560

 

Net interest expense

 

 

(24,875

)

 

 

(24,544

)

Depreciation and amortization

 

 

(14,823

)

 

 

(17,113

)

Restructuring charges

 

 

(12,400

)

 

 

 

Gain on sale of building

 

 

547

 

 

 

10,852

 

Strategic review - retention and other

 

 

(4,658

)

 

 

(8,232

)

Proxy expenses

 

 

 

 

 

(1,503

)

Income before taxes

 

$

60,142

 

 

$

68,020

 

* Primarily Corporate Overhead

 

 

 

 

     

 

 

For the Three Months Ended December 31,

DEPRECIATION and AMORTIZATION

 

2023

 

2022

Segment:

 

 

 

 

Home and Building Products

 

$

3,633

 

$

3,846

Consumer and Professional Products

 

 

11,057

 

 

13,127

Total segment depreciation and amortization

 

 

14,690

 

 

16,973

Corporate

 

 

133

 

 

140

Total consolidated depreciation and amortization

 

$

14,823

 

$

17,113

       

Griffon believes free cash flow ("FCF", a non-GAAP measure) is a useful measure for investors because it portrays the Company's ability to generate cash from operations for purposes such as repaying debt, funding acquisitions and paying dividends.

The following table provides a reconciliation of net cash provided by (used in) operating activities to FCF:

 

For the Three Months Ended December 31,

(in thousands)

2023

 

2022

Net cash provided by operating activities

$

146,058

 

 

$

75,480

 

Acquisition of property, plant and equipment

 

(14,330

)

 

 

(4,726

)

Proceeds from the sale of property, plant and equipment

 

787

 

 

 

11,815

 

FCF

$

132,515

 

 

$

82,569

 

    

The following tables provide a reconciliation of gross profit and selling, general and administrative expenses for items that affect comparability for the three months ended December 31, 2023 and 2022:

(in thousands)

 

For the Three Months Ended 
December 31,

 

 

2023

 

2022

Gross profit, as reported

 

$

236,641

 

 

$

233,825

 

% of revenue

 

 

36.8

%

 

 

36.0

%

Adjusting items:

 

 

 

 

Restructuring charges(1)

 

 

11,646

 

 

 

 

Gross profit, as adjusted

 

$

248,287

 

 

$

233,825

 

% of revenue

 

 

38.6

%

 

 

36.0

%

         

(1) For the quarter ended December 31, 2023 restructuring charges relates to the CPP global sourcing expansion.

        
         

(in thousands)

 

For the Three Months Ended 
December 31,

 

 

2023

 

2022

Selling, general and administrative expenses, as reported

 

$

152,803

 

 

$

152,720

 

% of revenue

 

 

23.8

%

 

 

23.5

%

Adjusting items:

 

 

 

 

Restructuring charges(1)

 

 

(754

)

 

 

 

Proxy expenses

 

 

 

 

 

(1,503

)

Strategic review - retention and other

 

 

(4,658

)

 

 

(8,232

)

Selling, general and administrative expenses, as adjusted

 

$

147,391

 

 

$

142,985

 

% of revenue

 

 

22.9

%

 

 

22.0

%

         

(1) For the quarter ended December 31, 2023 restructuring charges relates to the CPP global sourcing expansion.

 
 

GRIFFON CORPORATION AND SUBSIDIARIES 
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) 
(in thousands, except per share data) 
(Unaudited)

   
   

 

 

Three Months Ended December 31,

 

 

 

2023

 

 

 

2022

 

Revenue

 

$

643,153

 

 

$

649,384

 

Cost of goods and services

 

 

406,512

 

 

 

415,559

 

Gross profit

 

 

236,641

 

 

 

233,825

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

152,803

 

 

 

152,720

 

 

 

 

 

 

Income from operations

 

 

83,838

 

 

 

81,105

 

 

 

 

 

 

Other income (expense)

 

 

 

 

Interest expense

 

 

(25,299

)

 

 

(24,648

)

Interest income

 

 

424

 

 

 

104

 

Gain on sale of building

 

 

547

 

 

 

10,852

 

Other, net

 

 

632

 

 

 

607

 

Total other expense, net

 

 

(23,696

)

 

 

(13,085

)

 

 

 

 

 

Income before taxes

 

 

60,142

 

 

 

68,020

 

Provision for income taxes

 

 

17,965

 

 

 

19,318

 

Net income

 

$

42,177

 

 

$

48,702

 

 

 

 

 

 

Basic earnings per common share

 

$

0.86

 

 

$

0.93

 

 

 

 

 

 

Basic weighted-average shares outstanding

 

 

48,784

 

 

 

52,579

 

 

 

 

 

 

Diluted earnings per common share

 

$

0.82

 

 

$

0.88

 

 

 

 

 

 

Diluted weighted-average shares outstanding

 

 

51,467

 

 

 

55,298

 

 

 

 

 

 

Dividends paid per common share

 

$

0.15

 

 

$

0.10

 

 

 

 

 

 

Net income

 

$

42,177

 

 

$

48,702

 

Other comprehensive income (loss), net of taxes:

 

 

 

 

Foreign currency translation adjustments

 

 

10,238

 

 

 

11,937

 

Pension and other post retirement plans

 

 

532

 

 

 

862

 

Change in cash flow hedges

 

 

(295

)

 

 

(580

)

Total other comprehensive income, net of taxes

 

 

10,475

 

 

 

12,219

 

Comprehensive income, net

 

$

52,652

 

 

$

60,921

 

         
 

GRIFFON CORPORATION AND SUBSIDIARIES 
CONDENSED CONSOLIDATED BALANCE SHEETS 
(in thousands)

    
    

 

(Unaudited)

 

 

 

December 31
2023

 

September 30
2023

CURRENT ASSETS

 

 

 

Cash and equivalents

$

110,546

 

$

102,889

Accounts receivable, net of allowances of $11,985 and $11,264

 

299,594

 

 

312,432

Inventories

 

478,609

 

 

507,130

Prepaid and other current assets

 

57,863

 

 

57,139

Assets held for sale

 

15,010

 

 

Assets of discontinued operations

 

984

 

 

1,001

Total Current Assets

 

962,606

 

 

980,591

PROPERTY, PLANT AND EQUIPMENT, net

 

269,129

 

 

279,218

OPERATING LEASE RIGHT-OF-USE ASSETS

 

176,100

 

 

169,942

GOODWILL

 

327,864

 

 

327,864

INTANGIBLE ASSETS, net

 

632,111

 

 

635,243

OTHER ASSETS

 

21,365

 

 

21,731

ASSETS OF DISCONTINUED OPERATIONS

 

4,138

 

 

4,290

Total Assets

$

2,393,313

 

$

2,418,879

 

 

 

 

CURRENT LIABILITIES

 

 

 

Notes payable and current portion of long-term debt

$

9,274

 

$

9,625

Accounts payable

 

154,018

 

 

116,646

Accrued liabilities

 

190,096

 

 

193,098

Current portion of operating lease liabilities

 

34,075

 

 

32,632

Liabilities of discontinued operations

 

4,216

 

 

7,148

Total Current Liabilities

 

391,679

 

 

359,149

LONG-TERM DEBT, net

 

1,430,235

 

 

1,459,904

LONG-TERM OPERATING LEASE LIABILITIES

 

152,343

 

 

147,224

OTHER LIABILITIES

 

129,547

 

 

132,708

LIABILITIES OF DISCONTINUED OPERATIONS

 

4,487

 

 

4,650

Total Liabilities

 

2,108,291

 

 

2,103,635

COMMITMENTS AND CONTINGENCIES

 

 

 

SHAREHOLDERS’ EQUITY

 

 

 

Total Shareholders’ Equity

 

285,022

 

 

315,244

Total Liabilities and Shareholders’ Equity

$

2,393,313

 

$

2,418,879

      
 

GRIFFON CORPORATION AND SUBSIDIARIES 
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS 
(in thousands) 
(Unaudited)

 
 

 

Three Months Ended 
December 31,

 

2023

 

2022

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

Net income

$

42,177

 

 

$

48,702

 

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

 

 

 

 

 

 

 

Depreciation and amortization

 

14,823

 

 

 

17,113

 

Stock-based compensation

 

6,417

 

 

 

6,742

 

Asset impairment charges - restructuring

 

8,482

 

 

 

 

Provision for losses on accounts receivable

 

562

 

 

 

482

 

Amortization of debt discounts and issuance costs

 

1,056

 

 

 

1,023

 

Gain on sale of assets and investments

 

(550

)

 

 

(10,923

)

Change in assets and liabilities:

 

 

 

Decrease in accounts receivable

 

14,491

 

 

 

13,689

 

Decrease in inventories

 

24,623

 

 

 

22,931

 

(Increase) decrease in prepaid and other assets

 

(3,631

)

 

 

100

 

Increase (decrease) in accounts payable, accrued liabilities, income taxes payable and operating lease liabilities

 

36,491

 

 

 

(26,333

)

Other changes, net

 

1,117

 

 

 

1,954

 

Net cash provided by operating activities

 

146,058

 

 

 

75,480

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

Acquisition of property, plant and equipment

 

(14,330

)

 

 

(4,726

)

Payments related to sale of business

 

 

 

 

(2,568

)

Proceeds from the sale of property, plant and equipment

 

787

 

 

 

11,815

 

 

 

 

 

Net cash provided by (used in) investing activities

 

(13,543

)

 

 

4,521

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

Dividends paid

 

(9,965

)

 

 

(7,126

)

Purchase of shares for treasury

 

(81,449

)

 

 

(12,735

)

Proceeds from long-term debt

 

31,500

 

 

 

29,823

 

Payments of long-term debt

 

(63,860

)

 

 

(87,539

)

Financing costs

 

(114

)

 

 

(744

)

Other, net

 

(59

)

 

 

(42

)

Net cash used in financing activities

 

(123,947

)

 

 

(78,363

)

 

 

 

 

    
 

GRIFFON CORPORATION AND SUBSIDIARIES 
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - continued 
(in thousands) 
(Unaudited)

  
  

 

Three Months Ended 
December 31,

 

2023

 

2022

CASH FLOWS FROM DISCONTINUED OPERATIONS:

 

 

 

Net cash used in operating activities

 

(2,926

)

 

 

(1,953

)

 

 

 

 

Net cash used in discontinued operations

 

(2,926

)

 

 

(1,953

)

Effect of exchange rate changes on cash and equivalents

 

2,015

 

 

 

689

 

NET INCREASE IN CASH AND EQUIVALENTS

 

7,657

 

 

 

374

 

CASH AND EQUIVALENTS AT BEGINNING OF PERIOD

 

102,889

 

 

 

120,184

 

CASH AND EQUIVALENTS AT END OF PERIOD

$

110,546

 

 

$

120,558

 

        

Griffon evaluates performance based on adjusted net income and the related adjusted earnings per share, which excludes restructuring charges, gain/loss from debt extinguishment, acquisition related expenses, discrete and certain other tax items, as well other items that may affect comparability, as applicable, non-GAAP measures. Griffon believes this information is useful to investors. The following tables provides a reconciliation of net income to adjusted net income and earnings per common share to adjusted earnings per common share:

(in thousands, except per share data)

 

For the Three Months Ended 
December 31,

 

 

 

2023

 

 

 

2022

 

Net income

 

$

42,177

 

 

$

48,702

 

 

 

 

 

 

Adjusting items:

 

 

 

 

Restructuring charges(1)

 

 

12,400

 

 

 

 

Gain on sale of building

 

 

(547

)

 

 

(10,852

)

Strategic review - retention and other

 

 

4,658

 

 

 

8,232

 

Proxy expenses

 

 

 

 

 

1,503

 

Tax impact of above items(2)

 

 

(4,204

)

 

 

169

 

Discrete and certain other tax provisions (benefits), net(3)

 

 

783

 

 

 

(333

)

 

 

 

 

 

Adjusted net income

 

$

55,267

 

 

$

47,421

 

 

 

 

 

 

Earnings per common share

 

$

0.82

 

 

$

0.88

 

 

 

 

 

 

Adjusting items, net of tax:

 

 

 

 

Restructuring charges(1)

 

 

0.18

 

 

 

 

Gain on sale of building

 

 

(0.01

)

 

 

(0.15

)

Strategic review - retention and other

 

 

0.07

 

 

 

0.11

 

Proxy expenses

 

 

 

 

 

0.02

 

Discrete and certain other tax provisions (benefits), net(3)

 

 

0.02

 

 

 

(0.01

)

 

 

 

 

 

Adjusted earnings per common share

 

$

1.07

 

 

$

0.86

 

 

 

 

 

 

Diluted weighted-average shares outstanding (in thousands)

 

 

51,467

 

 

 

55,298

 

Note: Due to rounding, the sum of earnings per common share and adjusting items, net of tax, may not equal adjusted earnings per common share.

(1) For the quarter ended December 31, 2023, restructuring charges relate to the CPP global sourcing expansion, of which $11,646 is included in Cost of goods and services and $754 is included in SG&A.

(2) The tax impact for the above reconciling adjustments from GAAP to non-GAAP net income and EPS is determined by comparing the Company's tax provision, including the reconciling adjustments, to the tax provision excluding such adjustments.

(3) Discrete and certain other tax provisions (benefits) primarily relate to the impact of a rate differential between statutory and annual effective tax rate on items impacting the quarter.

Company Contact 
Brian G. Harris 
SVP & Chief Financial Officer 
Griffon Corporation 
(212) 957-5000 
IR@griffon.com

Investor Relations Contact 
Michael Callahan 
Managing Director 
ICR Inc. 
(203) 682-8311

Source: Griffon Corporation