2018 Form 8-K Exhibit 997 - Quarterly Supplement

Exhibit 99.7

Spectrum Brands Holdings, Inc.

Fiscal Year Ended September 30, 2017


	Quarter Ended
(in millions, except per share amounts)	September 30, 2017		July 2, 2017		April 2, 2017		January 1, 2017
Net sales	$	787.8	$	862.9	$	756.5	$	602.3
Cost of goods sold		476.2		531.5		445.6		362.1
Restructuring and related charges		1.6		11.2		4.1		1.1
Gross profit		310.0		320.2		306.8		239.1
Selling		120.0		127.9		119.3		106.6
General and administrative		85.0		59.0		68.4		60.2
Research and development		6.3		7.2		7.0		6.6
Acquisition and integration related charges		4.0		5.2		3.2		3.3
Restructuring and related charges		27.4		10.0		3.8		1.1
Write-off from impairment of intangible assets		16.3		—		—		—
Total operating expenses		259.0		209.3		201.7		177.8
Operating income		51.0		110.9		105.1		61.3
Interest expense		39.3		39.8		38.8		43.1
Other non-operating expense, net		2.6		1.4		2.0		(1.0)
Income from continuing operations before income taxes		9.1		69.7		64.3		19.2
Income tax (benefit) expense		(13.3)		19.4		24.4		6.7
Net income from continuing operations		22.4		50.3		39.9		12.5
Income from discontinued operations, net of tax		72.3		28.3		18.7		52.7
Net income		94.7		78.6		58.6		65.2
Net (loss) income attributable to non-controlling interest		(0.2)		1.7		(0.2)		—
Net income attributable to controlling interest	$	94.9	$	76.9	$	58.8	$	65.2
Amounts attributable to controlling interest
Net income from continuing operations attributable to controlling interest	$	22.4	$	50.3	$	39.9	$	12.4
Net Income from discontinued operations attributable to controlling interest		72.5		26.6		18.9		52.8
Net Income attributable to controlling interest	$	94.9	$	76.9	$	58.8	$	65.2
Earnings Per Share
Basic earnings per share from continuing operations	$	0.39	$	0.86	$	0.68	$	0.21
Basic earnings per share from discontinued operations		1.25		0.45		0.32		0.89
Basic earnings per share	$	1.64	$	1.31	$	1.00	$	1.10
Diluted earnings per share from continuing operations	$	0.38	$	0.86	$	0.68	$	0.21
Diluted earnings per share from discontinued operations		1.25		0.45		0.32		0.89
Diluted earnings per share	$	1.63	$	1.31	$	1.00	$	1.10
Dividends per share	$	0.42	$	0.42	$	0.42	$	0.38
Weighted Average Shares Outstanding
Basic		57.8		58.7		58.8		59.3
Diluted		58.1		58.9		59.0		59.5

Exhibit 99.7

Spectrum Brands Holdings, Inc.

Fiscal Year Ended September 30, 2016


	Quarter Ended
(in millions, except per share amounts)	September 30, 2016		July 3, 2016		April 3, 2016		January 3, 2016
Net sales	$	729.8	$	907.5	$	784.7	$	607.5
Cost of goods sold		424.6		531.4		464.0		371.6
Restructuring and related charges		—		—		0.2		—
Gross profit		305.2		376.1		320.5		235.9
Selling		119.5		130.8		120.8		106.4
General and administrative		68.1		65.5		70.3		61.0
Research and development		7.6		7.0		6.5		5.9
Acquisition and integration related charges		4.4		7.5		12.6		9.6
Restructuring and related charges		7.0		4.7		1.1		0.9
Write-off from impairment of intangible assets		2.7		—		—		—
Total operating expenses		209.3		215.5		211.3		183.8
Operating income		95.9		160.6		109.2		52.1
Interest expense		59.4		40.4		40.9		41.3
Other non-operating expense, net		1.3		1.0		1.0		1.4
Income from continuing operations before income taxes		35.2		119.2		67.3		9.4
Income tax (benefit) expense		(35.6)		2.8		(12.1)		(5.1)
Net income from continuing operations		70.8		116.4		79.4		14.5
Income (loss) from discontinued operations, net of tax		18.3		(14.3)		13.3		59.2
Net income		89.1		102.1		92.7		73.7
Net income attributable to non-controlling interest		0.1		0.2		0.1		0.1
Net income attributable to controlling interest	$	89.0	$	101.9	$	92.6	$	73.6
Amounts attributable to controlling interest
Net income from continuing operations attributable to controlling interest	$	70.5	$	116.0	$	79.2	$	14.3
Net Income (loss) from discontinued operations attributable to controlling interest		18.5		(14.1)		13.4		59.3
Net Income attributable to controlling interest	$	89.0	$	101.9	$	92.6	$	73.6
Earnings (Loss) Per Share
Basic earnings per share from continuing operations	$	1.19	$	1.96	$	1.33	$	0.24
Basic earnings (loss) per share from discontinued operations		0.31		(0.24)		0.23		1.00
Basic earnings per share	$	1.50	$	1.72	$	1.56	$	1.24
Diluted earnings per share from continuing operations	$	1.18	$	1.95	$	1.33	$	0.24
Diluted earnings (loss) per share from discontinued operations		0.31		(0.24)		0.22		1.00
Diluted earnings per share	$	1.49	$	1.71	$	1.55	$	1.24
Dividends per share	$	0.38	$	0.38	$	0.38	$	0.33
Weighted Average Shares Outstanding
Basic		59.4		59.4		59.4		59.2
Diluted		59.8		59.6		59.5		59.4

Exhibit 99.7

SB/RH Holdings, LLC

Fiscal Year Ended September 30, 2017


	Quarter Ended
(in millions)	September 30, 2017		July 2, 2017		April 2, 2017		January 1, 2017
Net sales	$	787.8	$	862.9	$	756.5	$	602.3
Cost of goods sold		476.2		531.5		445.6		362.1
Restructuring and related charges		1.6		11.2		4.1		1.1
Gross profit		310.0		320.2		306.8		239.1
Selling		120.0		127.9		119.3		106.6
General and administrative		82.5		57.9		64.9		59.1
Research and development		6.3		7.2		7.0		6.6
Acquisition and integration related charges		4.0		5.2		3.2		3.3
Restructuring and related charges		27.4		10.0		3.8		1.1
Write-off from impairment of intangible assets		16.3		—		—		—
Total operating expenses		256.5		208.2		198.2		176.7
Operating income		53.5		112.0		108.6		62.4
Interest expense		39.3		39.8		38.9		43.3
Other non-operating expense, net		2.6		1.4		2.0		(1.0)
Income from continuing operations before income taxes		11.6		70.8		67.7		20.1
Income tax (benefit) expense		(12.1)		19.7		25.6		7.9
Net income from continuing operations		23.7		51.1		42.1		12.2
Income from discontinued operations, net of tax		72.3		28.3		18.7		52.7
Net income		96.0		79.4		60.8		64.9
Net (loss) income attributable to non-controlling interest		(0.2)		1.7		(0.2)		(0.1)
Net income attributable to controlling interest	$	96.2	$	77.7	$	61.0	$	65.0
Amounts attributable to controlling interest
Net income from continuing operations attributable to controlling interest	$	23.7	$	51.1	$	42.1	$	12.2
Net income from discontinued operations attributable to controlling interest		72.5		26.6		18.9		52.8
Net income attributable to controlling interest	$	96.2	$	77.7	$	61.0	$	65.0

Exhibit 99.7

SB/RH Holdings, LLC

Fiscal Year Ended September 30, 2016


	Quarter Ended
(in millions)	September 30, 2016		July 3, 2016		April 3, 2016		January 3, 2016
Net sales	$	729.8	$	907.5	$	784.7	$	607.5
Cost of goods sold		424.6		531.4		464.0		371.6
Restructuring and related charges		—		—		0.2		—
Gross profit		305.2		376.1		320.5		235.9
Selling		119.5		130.8		120.8		106.3
General and administrative		66.9		64.1		69.0		59.3
Research and development		7.6		7.0		6.5		5.9
Acquisition and integration related charges		4.4		7.5		12.6		9.6
Restructuring and related charges		7.0		4.7		1.1		0.9
Write-off from impairment of intangible assets		2.7		—		—		—
Total operating expenses		208.1		214.1		210.0		182.0
Operating income		97.1		162.0		110.5		53.9
Interest expense		59.4		40.4		40.8		41.3
Other non-operating expense, net		1.3		1.0		1.0		1.4
Income from continuing operations before income taxes		36.4		120.6		68.7		11.2
Income tax (benefit) expense		(34.3)		1.1		(0.6)		(5.1)
Net income from continuing operations		70.7		119.5		69.3		16.3
Income (loss) from discontinued operations, net of tax		18.3		(14.3)		13.3		59.2
Net income		89.0		105.2		82.6		75.5
Net income attributable to non-controlling interest		0.1		0.1		0.1		0.1
Net income attributable to controlling interest	$	88.9	$	105.1	$	82.5	$	75.4
Amounts attributable to controlling interest
Net income from continuing operations attributable to controlling interest	$	70.4	$	119.2	$	69.1	$	16.1
Net Income (loss) from discontinued operations attributable to controlling interest		18.5		(14.1)		13.4		59.3
Net Income attributable to controlling interest	$	88.9	$	105.1	$	82.5	$	75.4