XML 39 R25.htm IDEA: XBRL DOCUMENT v3.20.1
Segment Reporting (Tables)
3 Months Ended
Mar. 31, 2020
Segment Reporting [Abstract]  
Summary of Adjusted EBITDA

 

 

 

Reynolds

Cooking

& Baking

 

 

Hefty

Waste &

Storage

 

 

Hefty

Tableware

 

 

Presto

Products

 

 

Segment

Total

 

 

Unallocated(1)

 

 

Total

 

Three Months Ended March 31, 2020

 

(in millions)

 

 

 

 

 

Net revenues

 

$

243

 

 

$

189

 

 

$

178

 

 

$

127

 

 

$

737

 

 

 

(7

)

 

$

730

 

Intersegment revenues

 

 

 

 

 

3

 

 

 

 

 

 

 

 

 

3

 

 

 

(3

)

 

 

 

Total segment net revenues

 

 

243

 

 

 

192

 

 

 

178

 

 

 

127

 

 

 

740

 

 

 

(10

)

 

 

730

 

Adjusted EBITDA

 

 

40

 

 

 

55

 

 

 

35

 

 

 

23

 

 

 

153

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

6

 

 

 

4

 

 

 

3

 

 

 

4

 

 

 

17

 

 

 

7

 

 

 

24

 

 

 

 

Reynolds

Cooking

& Baking

 

 

Hefty

Waste &

Storage

 

 

Hefty

Tableware

 

 

Presto

Products

 

 

Segment

Total

 

 

Unallocated(1)

 

 

Total

 

Three Months Ended March 31, 2019

 

(in millions)

 

 

 

 

 

Net revenues

 

$

213

 

 

$

161

 

 

$

164

 

 

$

127

 

 

$

665

 

 

 

 

 

$

665

 

Intersegment revenues

 

 

 

 

 

4

 

 

 

 

 

 

 

 

 

4

 

 

 

(4

)

 

 

 

Total segment net revenues

 

 

213

 

 

 

165

 

 

 

164

 

 

 

127

 

 

 

669

 

 

 

(4

)

 

 

665

 

Adjusted EBITDA

 

 

18

 

 

 

39

 

 

 

35

 

 

 

20

 

 

 

112

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

4

 

 

 

3

 

 

 

3

 

 

 

6

 

 

 

16

 

 

 

5

 

 

 

21

 

Summary of Segment Assets

Segment assets consisted of the following:

 

 

 

Reynolds

Cooking

& Baking

 

 

Hefty

Waste &

Storage

 

 

Hefty

Tableware

 

 

Presto

Products

 

 

Segment

Total

 

 

Unallocated(1)

 

 

Total

 

 

 

(in millions)

 

 

 

 

 

As of March 31, 2020

 

$

421

 

 

$

241

 

 

$

148

 

 

$

181

 

 

$

991

 

 

$

3,596

 

 

$

4,587

 

As of December 31, 2019

 

 

395

 

 

 

251

 

 

 

137

 

 

 

182

 

 

 

965

 

 

 

3,195

 

 

 

4,160

 

 

(1)

Unallocated includes the elimination of intersegment revenues, other revenue adjustments and certain corporate costs, depreciation and amortization and assets not allocated to segments. Unallocated assets are comprised of cash, accounts receivable, other receivables, entity-wide property, plant and equipment, entity-wide operating lease right-of-use assets, goodwill, intangible assets, related party receivables and other assets.

Reconciliation of Segment Adjusted EBITDA to GAAP Income Before Income Taxes

The following table presents a reconciliation of segment Adjusted EBITDA to GAAP income before income taxes:

 

 

 

Three Months Ended March 31,

 

 

 

2020

 

 

2019

 

 

 

(in millions)

 

Segment Adjusted EBITDA

 

$

153

 

 

$

112

 

Corporate / unallocated expenses

 

 

(18

)

 

 

(2

)

 

 

 

135

 

 

 

110

 

Adjustments to reconcile to GAAP income before income taxes

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

(24

)

 

 

(21

)

Interest expense, net

 

 

(27

)

 

 

(68

)

Factoring discount

 

 

 

 

 

(5

)

Allocated related party management fee

 

 

 

 

 

(2

)

IPO transaction-related costs

 

 

(14

)

 

 

 

Unrealized gains (losses) on derivatives

 

 

(4

)

 

 

7

 

Other

 

 

(1

)

 

 

1

 

Consolidated GAAP income before income taxes

 

$

65

 

 

$

22

 

Summary of Net Revenues by Product Line

Net revenues by product line are as follows:

 

 

 

Three Months Ended March 31,

 

 

 

2020

 

 

2019

 

 

 

(in millions)

 

Waste and storage products (1)

 

$

316

 

 

$

288

 

Cooking products

 

 

243

 

 

 

213

 

Tableware

 

 

178

 

 

 

164

 

Other

 

 

(7

)

 

 

 

Net revenues

 

$

730

 

 

$

665

 

 

(1)

Waste and storage products are comprised of our Hefty Waste & Storage and Presto Products segments.