XML 29 R18.htm IDEA: XBRL DOCUMENT v3.20.2
Segment Reporting
6 Months Ended
Jun. 30, 2020
Segment Reporting [Abstract]  
Segment Reporting

Note 9 – Segment Reporting

We have four reportable segments - Reynolds Cooking & Baking, Hefty Waste & Storage, Hefty Tableware and Presto Products. The key factors used to identify these reportable segments are the organization and alignment of our internal operations and the nature of our products.  This reflects how our Chief Operating Decision Maker (“CODM”) monitors performance, allocates capital and makes strategic and operational decisions. We present segment adjusted EBITDA ("Adjusted EBITDA") as this is the financial measure by which management and our CODM allocate resources and analyze the performance of our reportable segments. Adjusted EBITDA represents each segment's earnings before interest, tax, depreciation and amortization and is further adjusted to exclude unrealized gains and losses on derivatives, costs associated with rationalizing operations and administrative functions, factoring discounts (pre-IPO), amortization of actuarial gains, the allocated related party management fee (pre-IPO) and IPO and separation-related costs.

 

 

 

Reynolds

Cooking

& Baking

 

 

Hefty

Waste &

Storage

 

 

Hefty

Tableware

 

 

Presto

Products

 

 

Segment

Total

 

 

Unallocated(1)

 

 

Total

 

Three Months Ended June 30, 2020

 

(in millions)

 

 

 

 

 

Net revenues

 

$

295

 

 

$

201

 

 

$

186

 

 

$

137

 

 

$

819

 

 

$

3

 

 

$

822

 

Intersegment revenues

 

 

 

 

 

2

 

 

 

 

 

 

1

 

 

 

3

 

 

 

(3

)

 

 

 

Total segment net revenues

 

 

295

 

 

 

203

 

 

 

186

 

 

 

138

 

 

 

822

 

 

 

 

 

 

822

 

Adjusted EBITDA

 

 

66

 

 

 

63

 

 

 

43

 

 

 

28

 

 

 

200

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

4

 

 

 

3

 

 

 

4

 

 

 

5

 

 

 

16

 

 

 

8

 

 

 

24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reynolds

Cooking

& Baking

 

 

Hefty

Waste &

Storage

 

 

Hefty

Tableware

 

 

Presto

Products

 

 

Segment

Total

 

 

Unallocated(1)

 

 

Total

 

Three Months Ended June 30, 2019

 

(in millions)

 

 

 

 

 

Net revenues

 

$

275

 

 

$

178

 

 

$

207

 

 

$

131

 

 

$

791

 

 

 

 

 

$

791

 

Intersegment revenues

 

 

 

 

 

5

 

 

 

 

 

 

 

 

 

5

 

 

 

(5

)

 

 

 

Total segment net revenues

 

 

275

 

 

 

183

 

 

 

207

 

 

 

131

 

 

 

796

 

 

 

(5

)

 

 

791

 

Adjusted EBITDA

 

 

49

 

 

 

52

 

 

 

51

 

 

 

24

 

 

 

176

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

4

 

 

 

3

 

 

 

1

 

 

 

4

 

 

 

12

 

 

 

9

 

 

 

21

 

 

 

 

Reynolds

Cooking

& Baking

 

 

Hefty

Waste &

Storage

 

 

Hefty

Tableware

 

 

Presto

Products

 

 

Segment

Total

 

 

Unallocated(1)

 

 

Total

 

Six Months Ended June 30, 2020

 

(in millions)

 

 

 

 

 

Net revenues

 

$

538

 

 

$

390

 

 

$

364

 

 

$

264

 

 

$

1,556

 

 

 

(4

)

 

$

1,552

 

Intersegment revenues

 

 

 

 

 

5

 

 

 

 

 

 

1

 

 

 

6

 

 

 

(6

)

 

 

 

Total segment net revenues

 

 

538

 

 

 

395

 

 

 

364

 

 

 

265

 

 

 

1,562

 

 

 

(10

)

 

 

1,552

 

Adjusted EBITDA

 

 

106

 

 

 

118

 

 

 

78

 

 

 

51

 

 

 

353

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

10

 

 

 

7

 

 

 

7

 

 

 

9

 

 

 

33

 

 

 

15

 

 

 

48

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reynolds

Cooking

& Baking

 

 

Hefty

Waste &

Storage

 

 

Hefty

Tableware

 

 

Presto

Products

 

 

Segment

Total

 

 

Unallocated(1)

 

 

Total

 

Six Months Ended June 30, 2019

 

(in millions)

 

 

 

 

 

Net revenues

 

$

488

 

 

$

339

 

 

$

371

 

 

$

258

 

 

$

1,456

 

 

 

 

 

$

1,456

 

Intersegment revenues

 

 

 

 

 

9

 

 

 

 

 

 

 

 

 

9

 

 

 

(9

)

 

 

 

Total segment net revenues

 

 

488

 

 

 

348

 

 

 

371

 

 

 

258

 

 

 

1,465

 

 

 

(9

)

 

 

1,456

 

Adjusted EBITDA

 

 

67

 

 

 

91

 

 

 

86

 

 

 

44

 

 

 

288

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

8

 

 

 

6

 

 

 

4

 

 

 

10

 

 

 

28

 

 

 

14

 

 

 

42

 

 

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 June 30, 2020

 

$

397

 

 

$

227

 

 

$

146

 

 

$

187

 

 

$

957

 

 

$

3,759

 

 

$

4,716

 

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.

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

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

 

(in millions)

 

 

(in millions)

 

Segment Adjusted EBITDA

 

$

200

 

 

$

176

 

 

$

353

 

 

$

288

 

Corporate / unallocated expenses

 

 

(7

)

 

 

(7

)

 

 

(25

)

 

 

(9

)

 

 

 

193

 

 

 

169

 

 

 

328

 

 

 

279

 

Adjustments to reconcile to GAAP income before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

(24

)

 

 

(21

)

 

 

(48

)

 

 

(42

)

Interest expense, net

 

 

(17

)

 

 

(67

)

 

 

(44

)

 

 

(135

)

Factoring discount

 

 

 

 

 

(5

)

 

 

 

 

 

(10

)

Allocated related party management fee

 

 

 

 

 

(2

)

 

 

 

 

 

(4

)

IPO and separation-related costs

 

 

(7

)

 

 

(1

)

 

 

(21

)

 

 

(1

)

Unrealized gains (losses) on derivatives

 

 

3

 

 

 

1

 

 

 

(1

)

 

 

8

 

Other

 

 

 

 

 

 

 

 

(1

)

 

 

1

 

Consolidated GAAP income before income taxes

 

$

148

 

 

$

74

 

 

$

213

 

 

$

96

 

 

Information in Relation to Products

Net revenues by product line are as follows:

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

 

(in millions)

 

 

(in millions)

 

Waste and storage products (1)

 

$

338

 

 

$

309

 

 

$

654

 

 

$

597

 

Cooking products

 

 

295

 

 

 

275

 

 

 

538

 

 

 

488

 

Tableware

 

 

186

 

 

 

207

 

 

 

364

 

 

 

371

 

Unallocated

 

 

3

 

 

 

 

 

 

(4

)

 

 

 

Net revenues

 

$

822

 

 

$

791

 

 

$

1,552

 

 

$

1,456

 

 

(1)

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

Our different product lines are generally sold to a common group of customers.  For all product lines, there is a relatively short time period between the receipt of the order and the transfer of control over the goods to the customer.