Reynolds Consumer Products Reports Second Quarter 2021 Financial Results

LAKE FOREST, Ill.–()–Reynolds Consumer Products Inc. (“Reynolds,” “RCP” or the “Company”) (Nasdaq: REYN) today reported results for the second quarter 2021 ended June 30, 2021.

Second Quarter 2021 Highlights

  • Net Revenues of $873 million, up 6% over Q2 prior year net revenues
  • Net Income of $80 million; Adjusted Net Income of $83 million
  • Adjusted EBITDA of $148 million
  • Earnings Per Share of $0.38; Adjusted Earnings Per Share of $0.39

Revenues increased 6% on top of record second quarter revenues in 2020 and in spite of an estimated two percentage point impact due to shipment delays from import and other third-party suppliers. Price and volume contributed to our revenue increase, reflecting pricing to offset commodity cost increases and a pick-up in growth for Hefty Waste & Storage and Hefty Tableware as everyday usage occasions remained strong and social gatherings increased. Net income was $80 million, down 29% versus last year’s net income, and Adjusted EBITDA was $148 million, down 23% versus last year’s Adjusted EBITDA as material cost increases outpaced our price increases.

“Household demand for our products remains strong, social gatherings are increasing, and we delivered solid margins in a period of unprecedented cost pressure” said Lance Mitchell, President and Chief Executive Officer. “We are responding to these pressures with pricing and other cost reduction measures and expect a pronounced improvement in profitability after our third round of pricing goes into effect during the third quarter. We have a history of profit recovery and have been strengthening our manufacturing and supply chain capabilities, positioning us for continued market share strength and ongoing growth.”

Segment Results

Reynolds Cooking & Baking

  • Net revenues increased $8 million, or 3%
  • Adjusted EBITDA decreased $7 million, or -11%

Net revenues increased 3%, driven by price increases, partially offset by a volume decline. Adjusted EBITDA decreased 11%, driven by lower volume as the pricing actions fully offset increases in material and other costs.

The volume decline was primarily due to lapping of last year’s elevated consumption.

Hefty Waste & Storage

  • Net revenues increased $17 million, or 8%
  • Adjusted EBITDA decreased $18 million, or -29%

Net revenues increased 8%, driven by price increases and higher volume. Adjusted EBITDA decreased 29% as increases in material costs outpaced price increases.

Volume growth accelerated as household demand remained strong, and our waste bag business benefited from innovation.

Hefty Tableware

  • Net revenues increased $31 million, or 17%
  • Adjusted EBITDA increased $2 million, or 5%

Net revenues increased 17%, driven by higher volume and price increases. Adjusted EBITDA increased 5%, primarily driven by higher volume, partially offset by price increases lagging material cost increases.

Volume growth accelerated as everyday usage occasions remained strong, social gatherings increased, and innovation contributed to growth.

Presto Products

  • Net revenues increased $4 million, or 3%
  • Adjusted EBITDA decreased $7 million, or -25%

Net revenues increased 3%, driven by price increases, partially offset by a volume decline. Adjusted EBITDA decreased 25%, as price increases lagged material cost increases.

The volume decline was primarily due to the lapping of pantry loading at the onset of COVID-19.

Year to Date 2021 Highlights

  • Net Revenues of $1,629 million, up 5% over prior year net revenues
  • Net Income of $154 million; Adjusted Net Income of $159 million
  • Adjusted EBITDA of $288 million
  • Earnings Per Share of $0.73; Adjusted Earnings Per Share of $0.75

Net revenues increased 5%, driven by price increases and lower levels of trade promotion. Net income increased 12%, and Adjusted EBITDA decreased 12%, as price increases and lower levels of trade promotion were outpaced by increases in material, manufacturing and logistics costs.

Balance Sheet and Cash Flow Highlights

  • At June 30, 2021, our cash and cash equivalents were $49 million, and our outstanding debt was $2,122 million, resulting in net debt of $2,073 million.
  • Capital expenditures were $73 million (includes $25 million for the purchase of a previously leased manufacturing facility) for the six months ended June 30, 2021 compared to $52 million for the same period in the prior year.

Fiscal Year and Third Quarter Outlook

The Company is updating its previously-disclosed outlook.

The Company continues to expect high single-digit revenue growth for fiscal 2021, underpinned by pricing, at-home consumption, improvements in our Tableware segment as a result of increases in social gatherings, innovation, and retail replenishment.

The Company also remains focused on covering cost increases on an annualized basis but is lowering expected 2021 earnings to reflect the timing of pricing by comparison to cost increases.

  • Two rounds of price increases have been successfully implemented across the Company, and a third round has been announced, to be effective during the third quarter.
  • The Company is facing estimated 2021 cost pressures in excess of $400 million, driven primarily by increases in resin and aluminum. This estimate assumes resin rates peaked at the end of July and will ease through the end of the year. It also assumes that aluminum rates remain stable by comparison to July levels through year-end.

“We expect 2021 to be another year of record net revenues and are responding to inflationary pressures quickly and effectively, by focusing on profitability and the long-term health of our business,” said Michael Graham, Chief Financial Officer. “In addition to our third round of price increases, premium innovations are driving improved mix, and we have expanded Reyvolution cost savings to further offset cost pressures. Our 2021 earnings decline is primarily attributable to the timing of price increases relative to increased material costs. We expect a substantial sequential improvement in profitability in the fourth quarter on the basis of announced pricing and an anticipated easing of commodity rates.”

The Company now expects the following results for its fiscal year ending December 31, 2021:

  • Net revenues to grow high single digits on $3,263 million in the prior year
  • Net Income to be in the range of $311 million to $332 million; Adjusted Net Income to be in the range of $323 million to $344 million
  • Adjusted EBITDA to be in the range of $590 million to $620 million
  • Earnings Per Share to be in the range of $1.48 to $1.58 per share; Adjusted Earnings Per Share to be in the range of $1.54 to $1.64 per share
  • Net Debt to be approximately $1.9 billion at December 31, 2021

The Company is expecting high single-digit revenue growth in its third quarter, reflecting recently implemented price increases and volume anticipated to be similar to Q3 2020 levels.

Despite the expected revenue growth over the prior-year quarter, the Company expects short-term earnings pressure in the third quarter, primarily driven by increases in resin and aluminum costs in excess of price increases going into effect during the third quarter.

The Company expects the following results for its third quarter ending September 30, 2021:

  • Net revenues to grow high single digits on $823 million in the prior year
  • Net Income to be in the range of $59 million to $66 million; Adjusted Net Income to be in the range of $63 million to $70 million
  • Adjusted EBITDA to be in the range of $125 million to $135 million
  • Earnings Per Share to be in the range of $0.28 to $0.31 per share; Adjusted Earnings Per Share to be in the range of $0.30 to $0.33 per share

Quarterly Dividend

The Company’s Board of Directors has approved a quarterly dividend of $0.23 per common share. The Company expects to pay this dividend on August 31, 2021, to shareholders of record as of August 17, 2021.

Conference Call and Webcast Presentation

The Company will host a conference call to discuss these results at 4:00 p.m. Central Time (5:00 p.m. Eastern Time) on Monday, August 2, 2021. Investors interested in participating in the live call can dial 877-423-9813 from the U.S. and 201-689-8573 internationally. A telephone replay will be available approximately two hours after the call concludes through Monday, August 16, 2021, by dialing 844-512-2921 from the U.S., or 412-317-6671 from international locations, and entering confirmation code 13720761.

There will also be a simultaneous, live webcast available on the Investors section of the Company’s website at www.reynoldsconsumerproducts.com. The webcast will be archived for 30 days.

About Reynolds Consumer Products Inc.

RCP’s mission is to simplify daily life so consumers can enjoy what matters most. RCP is a market-leading consumer products company with a presence in 95% of households across the United States. RCP produces and sells products across three broad categories: cooking products, waste & storage products and disposable tableware; that are sold under iconic brands such as Reynolds and Hefty, as well as under store brands that are strategically important to RCP’s customers. Overall, across both branded and store brand offerings, RCP holds the #1 or #2 U.S. market share position in the majority of product categories in which it participates.

Note to Investors Regarding Forward Looking Statements

This press release contains statements reflecting our views about our future performance that constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, including our third quarter and fiscal year 2021 guidance. In some cases, you can identify these statements by forward-looking words such as “may,” “might,” “will,” “should,” “expects,” “outlook,” “forecast”, “committed,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” “model”, “potential” or “continue,” the negative of these terms and other comparable terminology. These forward-looking statements, which are subject to risks, uncertainties and assumptions about us, may include projections of our future financial performance, our anticipated growth and other strategies and anticipated trends in our business, including expected levels of increases in commodity costs. These statements are only predictions based on our current expectations and projections about future events. There are important factors that could cause our actual results, level of activity, performance or achievements to differ materially from the results, level of activity, performance or achievements expressed or implied by the forward-looking statements, including but not limited to the risk factors set forth in our most recent Annual Report on Form 10-K.

For additional information on these and other factors that could cause our actual results to materially differ from those set forth herein, please see our filings with the Securities and Exchange Commission, including our most recent Annual Report on Form 10-K and subsequent filings. Investors are cautioned not to place undue reliance on any such forward-looking statements, which speak only as of the date they are made. The Company undertakes no obligation to update any forward-looking statement, whether as a result of new information, future events or otherwise.

REYN-F

 

Reynolds Consumer Products Inc.

Condensed Consolidated Statements of Income

(amounts in millions, except for per share data)

(Unaudited)

 

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net revenues

 

$

847

 

 

$

798

 

 

$

1,579

 

 

$

1,489

 

Related party net revenues

 

 

26

 

 

 

24

 

 

 

50

 

 

 

63

 

Total net revenues

 

 

873

 

 

 

822

 

 

 

1,629

 

 

 

1,552

 

Cost of sales

 

 

(665

)

 

 

(570

)

 

 

(1,229

)

 

 

(1,111

)

Gross profit

 

 

208

 

 

 

252

 

 

 

400

 

 

 

441

 

Selling, general and administrative expenses

 

 

(89

)

 

 

(81

)

 

 

(167

)

 

 

(163

)

Other expense, net

 

 

(2

)

 

 

(6

)

 

 

(5

)

 

 

(21

)

Income from operations

 

 

117

 

 

 

165

 

 

 

228

 

 

 

257

 

Interest expense, net

 

 

(12

)

 

 

(17

)

 

 

(24

)

 

 

(44

)

Income before income taxes

 

 

105

 

 

 

148

 

 

 

204

 

 

 

213

 

Income tax expense

 

 

(25

)

 

 

(36

)

 

 

(50

)

 

 

(75

)

Net income

 

$

80

 

 

$

112

 

 

$

154

 

 

$

138

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.38

 

 

$

0.53

 

 

$

0.73

 

 

$

0.69

 

Diluted

 

$

0.38

 

 

$

0.53

 

 

$

0.73

 

 

$

0.69

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

209.8

 

 

 

209.7

 

 

 

209.7

 

 

 

199.2

 

Effect of dilutive securities

 

 

0.1

 

 

 

0.1

 

 

 

0.1

 

 

 

 

Diluted

 

 

209.9

 

 

 

209.8

 

 

 

209.8

 

 

 

199.2

 

 

Reynolds Consumer Products Inc.

Condensed Consolidated Balance Sheets

(amounts in millions, except for per share data)

 

 

 

(Unaudited)

As of June 30,

2021

 

 

As of

December 31,

2020

 

Assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

49

 

 

$

312

 

Accounts receivable (net of allowance for doubtful accounts of $1 and $1)

 

 

333

 

 

 

292

 

Other receivables

 

 

5

 

 

 

9

 

Related party receivables

 

 

9

 

 

 

8

 

Inventories

 

 

582

 

 

 

419

 

Other current assets

 

 

26

 

 

 

13

 

Total current assets

 

 

1,004

 

 

 

1,053

 

Property, plant and equipment (net of accumulated depreciation of $725 and $692)

 

 

647

 

 

 

612

 

Operating lease right-of-use assets, net

 

 

57

 

 

 

61

 

Goodwill

 

 

1,879

 

 

 

1,879

 

Intangible assets, net

 

 

1,077

 

 

 

1,092

 

Other assets

 

 

33

 

 

 

25

 

Total assets

 

$

4,697

 

 

$

4,722

 

Liabilities

 

 

 

 

 

 

 

 

Accounts payable

 

$

240

 

 

$

185

 

Related party payables

 

 

35

 

 

 

41

 

Current portion of long-term debt

 

 

25

 

 

 

25

 

Income taxes payable

 

 

 

 

 

6

 

Accrued and other current liabilities

 

 

155

 

 

 

175

 

Total current liabilities

 

 

455

 

 

 

432

 

Long-term debt

 

 

2,097

 

 

 

2,208

 

Long-term operating lease liabilities

 

 

48

 

 

 

51

 

Deferred income taxes

 

 

324

 

 

 

326

 

Long-term postretirement benefit obligation

 

 

54

 

 

 

53

 

Other liabilities

 

 

43

 

 

 

37

 

Total liabilities

 

$

3,021

 

 

$

3,107

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

 

 

 

Common stock, $0.001 par value; 2,000 shares authorized; 210 shares issued and outstanding

 

 

 

 

 

 

Additional paid-in capital

 

 

1,382

 

 

 

1,381

 

Accumulated other comprehensive income

 

 

3

 

 

 

1

 

Retained earnings

 

 

291

 

 

 

233

 

Total stockholders’ equity

 

 

1,676

 

 

 

1,615

 

Total liabilities and stockholders’ equity

 

$

4,697

 

 

$

4,722

 

 

Reynolds Consumer Products Inc.

Condensed Consolidated Statements of Cash Flows

(amounts in millions)

(Unaudited)

 

 

 

Six Months Ended

 

 

 

June 30,

 

 

 

2021

 

 

2020

 

Cash provided by operating activities

 

 

 

 

 

 

 

 

Net income

 

$

154

 

 

$

138

 

Adjustments to reconcile net income to operating cash flows:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

53

 

 

 

48

 

Deferred income taxes

 

 

(4

)

 

 

41

 

Unrealized losses on derivatives

 

 

 

 

 

1

 

Stock compensation expense

 

 

3

 

 

 

3

 

Change in assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

(40

)

 

 

(268

)

Other receivables

 

 

3

 

 

 

(3

)

Related party receivables

 

 

 

 

 

4

 

Inventories

 

 

(163

)

 

 

33

 

Accounts payable

 

 

54

 

 

 

8

 

Related party payables

 

 

(6

)

 

 

(20

)

Related party accrued interest payable

 

 

 

 

 

(18

)

Income taxes payable / receivable

 

 

(14

)

 

 

31

 

Accrued and other current liabilities

 

 

(22

)

 

 

10

 

Other assets and liabilities

 

 

 

 

 

(5

)

Net cash provided by operating activities

 

 

18

 

 

 

3

 

Cash used in investing activities

 

 

 

 

 

 

 

 

Acquisition of property, plant and equipment

 

 

(73

)

 

 

(52

)

Net cash used in investing activities

 

 

(73

)

 

 

(52

)

Cash (used in) provided by financing activities

 

 

 

 

 

 

 

 

Repayment of long-term debt

 

 

(112

)

 

 

(6

)

Dividends paid

 

 

(96

)

 

 

(31

)

Proceeds from long-term debt, net of discounts

 

 

 

 

 

2,472

 

Repayments of PEI Group Credit Agreement

 

 

 

 

 

(8

)

Advances from related parties

 

 

 

 

 

240

 

Repayments to related parties

 

 

 

 

 

(3,627

)

Deferred debt transaction costs

 

 

 

 

 

(28

)

Proceeds from IPO settlement facility

 

 

 

 

 

1,168

 

Repayment of IPO settlement facility

 

 

 

 

 

(1,168

)

Issuance of common stock

 

 

 

 

 

1,410

 

Equity issuance costs

 

 

 

 

 

(69

)

Net transfers to Parent

 

 

 

 

 

(14

)

Net cash (used in) provided by financing activities

 

 

(208

)

 

 

339

 

Effect of exchange rate on cash and cash equivalents

 

 

 

 

 

 

Net (decrease) increase in cash and cash equivalents

 

 

(263

)

 

 

290

 

Cash and cash equivalents at beginning of period

 

 

312

 

 

 

102

 

Cash and cash equivalents at end of period

 

$

49

 

 

$

392

 

 

 

 

 

 

 

 

 

 

Cash Paid:

 

 

 

 

 

 

 

 

Income Taxes

 

 

67

 

 

 

5

 

 

Reynolds Consumer Products Inc.

Segment Results

(amounts in millions)

 

 

 

Reynolds

Cooking &

Baking

 

 

Hefty

Waste &

Storage

 

 

Hefty

Tableware

 

 

Presto

Products

 

 

Unallocated(1)

 

 

Total

Reynolds

Consumer

Products

 

Net revenues for the three months ended June 30:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2021

 

$

303

 

 

$

220

 

 

$

217

 

 

$

142

 

 

$

(9

)

 

$

873

 

2020

 

 

295

 

 

 

203

 

 

 

186

 

 

 

138

 

 

 

 

 

 

822

 

Adjusted EBITDA for the three months ended

June 30:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2021

 

$

59

 

 

$

45

 

 

$

45

 

 

$

21

 

 

$

(22

)

 

$

148

 

2020

 

 

66

 

 

 

63

 

 

 

43

 

 

 

28

 

 

 

(7

)

 

 

193

 

 

 

Reynolds

Cooking &

Baking

 

 

Hefty

Waste &

Storage

 

 

Hefty

Tableware

 

 

Presto

Products

 

 

Unallocated(1)

 

 

Total

Reynolds

Consumer

Products

 

Net revenues for the six months ended June 30:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2021

 

$

574

 

 

$

414

 

 

$

386

 

 

$

268

 

 

$

(13

)

 

$

1,629

 

2020

 

 

538

 

 

 

395

 

 

 

364

 

 

 

265

 

 

 

(10

)

 

 

1,552

 

Adjusted EBITDA for the six months ended

June 30:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2021

 

$

111

 

 

$

90

 

 

$

79

 

 

$

38

 

 

$

(30

)

 

$

288

 

2020

 

 

106

 

 

 

118

 

 

 

78

 

 

 

51

 

 

 

(25

)

 

 

328

 

(1)

The unallocated net revenues include elimination of intersegment revenues and other revenue adjustments. The unallocated Adjusted EBITDA represents the combination of corporate expenses which are not allocated to our segments and other unallocated revenue adjustments.

 

Components of Change in Net Revenues for the Three Months Ended June 30, 2021 vs. the Three Months Ended June 30, 2020

 

 

Price

 

 

Volume/Mix

 

 

Total

 

Reynolds Cooking & Baking

 

 

5

%

 

 

(2

)%

 

 

3

%

Hefty Waste & Storage

 

 

5

%

 

 

3

%

 

 

8

%

Hefty Tableware

 

 

3

%

 

 

14

%

 

 

17

%

Presto Products

 

 

7

%

 

 

(4

)%

 

 

3

%

Total RCP

 

 

4

%

 

 

2

%

 

 

6

%

 

Components of Change in Net Revenues for the Six Months Ended June 30, 2021 vs. the Six Months Ended June 30, 2020

 

 

Price

 

 

Volume/Mix

 

 

Total

 

Reynolds Cooking & Baking

 

 

5

%

 

 

2

%

 

 

7

%

Hefty Waste & Storage

 

 

5

%

 

 

 

 

5

%

Hefty Tableware

 

 

3

%

 

 

3

%

 

 

6

%

Presto Products

 

 

5

%

 

 

(4

)%

 

 

1

%

Total RCP

 

 

5

%

 

 

 

 

5

%

Use of Non-GAAP Financial Measures

We use non-GAAP financial measures “Adjusted EBITDA,” “Adjusted Net Income,” “Adjusted Earnings Per Share”, and “Net Debt” in evaluating our past results and future prospects. We define Adjusted EBITDA as net income calculated in accordance with GAAP, plus the sum of income tax expense, net interest expense, depreciation and amortization and further adjusted to exclude, as applicable, unrealized gains and losses on commodity derivatives and IPO and separation-related costs. We define Adjusted Net Income and Adjusted Earnings Per Share as Net Income and Earnings Per Share calculated in accordance with GAAP, plus, as applicable, the sum of IPO and separation-related costs, the impact of a tax legislation change under the CARES Act enacted March 27, 2020 and any unrealized gains or losses on commodity derivatives. We define Net Debt as the current portion of long-term debt plus long-term debt less cash and cash equivalents.

We present Adjusted EBITDA because it is a key measure used by our management team to evaluate our operating performance, generate future operating plans and make strategic decisions. In addition, our chief operating decision maker uses Adjusted EBITDA of each reportable segment to evaluate the operating performance of such segments. We use Adjusted Net Income and Adjusted Earnings Per Share as supplemental metrics to evaluate our business’ performance in a way that also considers our ability to generate profit without the impact of certain items. We use Net Debt as we believe it is a more representative measure of our liquidity. Accordingly, we believe presenting these metrics provides useful information to investors and others in understanding and evaluating our operating results in the same manner as our management team and board of directors.

Non-GAAP information should be considered as supplemental in nature and is not meant to be considered in isolation or as a substitute for the related financial information prepared in accordance with GAAP. In addition, our non-GAAP financial measures may not be the same as or comparable to similar non-GAAP financial measures presented by other companies.

Guidance for fiscal year and third quarter 2021, where adjusted, is provided on a non-GAAP basis, which the Company will continue to identify as it reports its future financial results. The Company cannot reconcile its expected Adjusted EBITDA to expected Net Income under “Fiscal Year and Third Quarter Outlook” without unreasonable effort because certain items that impact net income and other reconciling metrics are out of the Company’s control and/or cannot be reasonably predicted at this time, which unavailable information could have a significant impact on the Company’s GAAP financial results. In addition, the Company cannot reconcile its expected Net Debt to expected total debt without reasonable effort because certain items that impact total debt and other reconciling metrics are out of the Company’s control and/or cannot be reasonable predicted at this time, which unavailable information could have a significant impact on the Company’s GAAP financial results.

Please see reconciliations of Non-GAAP measures used in this release (with the exception of our third quarter and full year 2021 Adjusted EBITDA outlook and our 2021 Net Debt outlook, as described above) to the most directly comparable GAAP measures, beginning on the following page.

 

Reynolds Consumer Products Inc.

Reconciliation of Net Income to Adjusted EBITDA

(amounts in millions)

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net income – GAAP

 

$

80

 

 

$

112

 

 

$

154

 

 

$

138

 

Income tax expense

 

 

25

 

 

 

36

 

 

 

50

 

 

 

75

 

Interest expense, net

 

 

12

 

 

 

17

 

 

 

24

 

 

 

44

 

Depreciation and amortization

 

 

27

 

 

 

24

 

 

 

53

 

 

 

48

 

IPO and separation-related costs (1)

 

 

4

 

 

 

7

 

 

 

7

 

 

 

21

 

Unrealized (gains) losses on derivatives (2)

 

 

 

 

 

(3

)

 

 

 

 

 

1

 

Other

 

 

 

 

 

 

 

 

 

 

 

1

 

Adjusted EBITDA (Non-GAAP)

 

$

148

 

 

$

193

 

 

$

288

 

 

$

328

 

(1)

Reflects costs related to the IPO process, as well as costs related to our separation to operate as a stand-alone public company. These costs are included in Other expense, net in our condensed consolidated statements of income.

(2)

Reflects the mark-to-market movements in our commodity derivatives.

 

Reynolds Consumer Products Inc.

Reconciliation of Net Income and EPS to Adjusted Net Income and Adjusted EPS

(amounts in millions, except per share data)

 

 

 

Three Months Ended June 30, 2021

 

 

Three Months Ended June 30, 2020

 

 

 

Net

Income

 

 

Diluted

Shares

 

 

Diluted

EPS

 

 

Net

Income

 

 

Diluted

Shares

 

 

Diluted

EPS

 

As Reported – GAAP

 

$

80

 

 

 

210

 

 

$

0.38

 

 

$

112

 

 

 

210

 

 

$

0.53

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IPO and separation-related costs (1)

 

 

3

 

 

 

210

 

 

 

0.01

 

 

 

5

 

 

 

210

 

 

 

0.03

 

Unrealized gains on derivatives (1)

 

 

 

 

 

 

 

 

 

 

 

(2

)

 

 

210

 

 

 

(0.01

)

Adjusted (Non-GAAP)

 

$

83

 

 

 

210

 

 

$

0.39

 

 

$

115

 

 

 

210

 

 

$

0.55

 

(1)

Amounts are after tax, calculated using a tax rate of 24.5% for the three months ended June 30, 2021 and 2020, which is our effective tax rate for the periods presented excluding discrete tax items.

 

 

 

Six Months Ended June 30, 2021

 

 

Six Months Ended June 30, 2020

 

 

 

Net

Income

 

 

Diluted

Shares

 

 

Diluted

EPS

 

 

Net

Income

 

 

Diluted

Shares

 

 

Diluted

EPS

 

As Reported – GAAP

 

$

154

 

 

 

210

 

 

$

0.73

 

 

$

138

 

 

 

199

 

 

$

0.69

 

Assume full period impact of IPO shares (1)

 

 

 

 

 

 

 

 

 

 

 

11

 

 

 

Total

 

 

154

 

 

 

210

 

 

 

0.73

 

 

 

138

 

 

 

210

 

 

 

0.66

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IPO and separation-related costs (2)

 

 

5

 

 

 

210

 

 

 

0.02

 

 

 

16

 

 

 

210

 

 

 

0.08

 

Impact of tax legislation change from the CARES Act

 

 

 

 

 

 

 

 

 

 

 

23

 

 

 

210

 

 

 

0.11

 

Unrealized losses on derivatives (2)

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

210

 

 

 

 

Adjusted (Non-GAAP)

 

$

159

 

 

 

210

 

 

$

0.75

 

 

$

178

 

 

 

210

 

 

$

0.85

 

(1)

Represents incremental shares required to adjust the weighted average shares outstanding for the period to the actual shares outstanding as of June 30, 2020. We utilize the shares outstanding at period end as if they had been outstanding for the full period rather than weighted average shares outstanding over the course of the period as it is a more meaningful calculation that provides consistency in comparability.

(2)

Amounts are after tax, calculated using a tax rate of 24.5% for the six months ended June 30, 2021 and 2020, which is our effective tax rate for the periods presented excluding the 2020 one-time discrete expense associated with the legislation change from the CARES Act and other discrete tax items.

 

Reynolds Consumer Products Inc.

Reconciliation of Net Debt to Total Debt

(amounts in millions)

 

 

 

As of June 30, 2021

 

 

 

 

 

 

Current portion of Long-Term debt

 

$

25

 

Long-Term debt

 

 

2,097

 

Total Debt

 

 

2,122

 

Cash and Cash Equivalents

 

 

(49

)

Net Debt (Non-GAAP)

 

$

2,073

 

 

Reynolds Consumer Products Inc.

Reconciliation of Q3 2021 Net Income and EPS Guidance to Adjusted Net Income and Adjusted EPS Guidance

(amounts in millions, except per share data)

 

 

 

Net Income

 

 

Diluted shares

 

 

Diluted Earnings Per Share

 

 

 

low

 

 

high

 

 

outstanding

 

 

low

 

 

high

 

Q3 2021 – Guidance

 

$

59

 

 

$

66

 

 

 

210

 

 

$

0.28

 

 

$

0.31

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IPO and separation-related costs (1)

 

4

 

 

4

 

 

 

210

 

 

 

0.02

 

 

 

0.02

 

Q3 2021 – Adjusted Guidance

 

$

63

 

 

$

70

 

 

 

210

 

 

$

0.30

 

 

$

0.33

 

 

Reynolds Consumer Products Inc.

Reconciliation of 2021 Net Income and EPS Guidance to Adjusted Net Income and Adjusted EPS Guidance

(amounts in millions, except per share data)

 

 

 

Net Income

 

 

Diluted shares

 

 

Diluted Earnings Per Share

 

 

 

Low

 

 

high

 

 

outstanding

 

 

low

 

 

high

 

Fiscal Year 2021 – Guidance

 

$

311

 

 

$

332

 

 

 

210

 

 

$

1.48

 

 

$

1.58

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IPO and separation-related costs (1)

 

12

 

 

12

 

 

 

210

 

 

 

0.06

 

 

 

0.06

 

Fiscal Year 2021 – Adjusted Guidance

 

$

323

 

 

$

344

 

 

 

210

 

 

$

1.54

 

 

$

1.64

 

(1)

Amounts are after tax calculated using a tax rate of 25%, which is the Company’s expected tax rate for Q3 and FY 2021.

 

Leave a comment

Your email address will not be published. Required fields are marked *