XML 44 R8.htm IDEA: XBRL DOCUMENT v3.20.2
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
€ in Millions
6 Months Ended
Jun. 30, 2020
USD ($)
Jun. 30, 2019
USD ($)
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (340,700,000) $ (138,800,000)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 73,200,000 85,700,000
Foreign currency losses from re-measurement 18,900,000 1,400,000
Amortization of debt discount 800,000 800,000
Stock-based compensation amortization 3,500,000 3,800,000
Impairment charges 144,100,000 0
Benefit from deferred income taxes (56,600,000) (12,400,000)
Amortization of debt issuance costs 10,000,000.0 6,700,000
Loss on divested assets 600,000 0
Pension and other post-retirement cost 2,700,000 4,100,000
(Gain) loss on early extinguishment of debt, net (11,900,000) 0
Paid-in-kind interest accrued on the 2020 BrandCo Facilities 1,500,000 0
Change in assets and liabilities:    
Decrease in trade receivables 126,300,000 42,800,000
Increase in inventories (70,600,000) (36,700,000)
Increase in prepaid expenses and other current assets (7,400,000) (11,500,000)
(Decrease) increase in accounts payable (13,300,000) 73,300,000
Decrease in accrued expenses and other current liabilities (23,500,000) (55,400,000)
Pension and other post-retirement plan contributions (5,500,000) (4,500,000)
Purchases of permanent displays (12,700,000) (20,100,000)
Other, net (3,600,000) 19,600,000
Net cash used in operating activities (164,200,000) (41,200,000)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Capital expenditures (2,700,000) (12,200,000)
Net cash used in investing activities (2,700,000) (12,200,000)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Net decrease in short-term borrowings and overdraft (7,000,000.0) (18,800,000)
Payment of financing costs (101,200,000) (1,400,000)
Tax withholdings related to net share settlements of restricted stock and RSUs (1,600,000) (1,600,000)
Other financing activities (1,000,000.0) (500,000)
Net cash provided by (used in) financing activities 408,400,000 28,600,000
Effect of exchange rate changes on cash, cash equivalents and restricted cash (2,100,000) 500,000
Net increase (decrease) in cash, cash equivalents and restricted cash 239,400,000 (24,300,000)
Cash, cash equivalents and restricted cash at beginning of period [1] 104,500,000 87,500,000
Cash, cash equivalents and restricted cash at end of period [1] 343,900,000 63,200,000
Cash paid during the period for:    
Interest [2] 105,900,000 94,800,000
Income taxes, net of refunds [2] 8,000,000.0 600,000
Supplemental schedule of non-cash investing and financing activities:    
Non-cash roll-up of participating lenders from the 2016 Term Loan Facility to the 2020 BrandCo Facilities 809,800,000 0
Paid-in-kind debt issuance costs capitalized to the 2020 BrandCo Facilities 29,100,000 0
2020 BrandCo Term Loan Facility due 2025    
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from long-term lines of credit 880,000,000.0 0
5.75% Senior Notes    
CASH FLOWS FROM FINANCING ACTIVITIES:    
Repayments of senior debt (99,600,000) 0
Revolving Credit Facility Due 2021    
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from long-term lines of credit   59,900,000
Repayments of long-term lines of credit (22,900,000)  
2019 Term Loan Facility    
CASH FLOWS FROM FINANCING ACTIVITIES:    
Repayments of senior debt (200,000,000.0) 0
2018 Foreign Asset-Based Term Loan    
CASH FLOWS FROM FINANCING ACTIVITIES:    
Repayments of senior debt (31,400,000) 0
2016 Term Loan Facility    
CASH FLOWS FROM FINANCING ACTIVITIES:    
Repayments of senior debt (6,900,000) (9,000,000.0)
Revlon Consumer Products Corporation    
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss (337,400,000) (136,000,000.0)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 73,200,000 85,700,000
Foreign currency losses from re-measurement 18,900,000 1,400,000
Amortization of debt discount 800,000 800,000
Stock-based compensation amortization 3,500,000 3,800,000
Impairment charges 144,100,000 0
Benefit from deferred income taxes (55,700,000) (11,600,000)
Amortization of debt issuance costs 10,000,000.0 6,700,000
Loss on divested assets 600,000 0
Pension and other post-retirement cost 2,700,000 4,100,000
(Gain) loss on early extinguishment of debt, net (11,900,000) 0
Paid-in-kind interest accrued on the 2020 BrandCo Facilities 1,500,000 0
Change in assets and liabilities:    
Decrease in trade receivables 126,300,000 42,800,000
Increase in inventories (70,600,000) (36,700,000)
Increase in prepaid expenses and other current assets (13,000,000.0) (16,400,000)
(Decrease) increase in accounts payable (13,300,000) 73,300,000
Decrease in accrued expenses and other current liabilities (22,100,000) (54,100,000)
Pension and other post-retirement plan contributions (5,500,000) (4,500,000)
Purchases of permanent displays (12,700,000) (20,100,000)
Other, net (3,600,000) 19,600,000
Net cash used in operating activities (164,200,000) (41,200,000)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Capital expenditures (2,700,000) (12,200,000)
Net cash used in investing activities (2,700,000) (12,200,000)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Net decrease in short-term borrowings and overdraft (7,000,000.0) (18,800,000)
Payment of financing costs (101,200,000) (1,400,000)
Tax withholdings related to net share settlements of restricted stock and RSUs (1,600,000) (1,600,000)
Other financing activities (1,000,000.0) (500,000)
Net cash provided by (used in) financing activities 408,400,000 28,600,000
Effect of exchange rate changes on cash, cash equivalents and restricted cash (2,100,000) 500,000
Net increase (decrease) in cash, cash equivalents and restricted cash 239,400,000 (24,300,000)
Cash, cash equivalents and restricted cash at beginning of period [3] 104,500,000 87,500,000
Cash, cash equivalents and restricted cash at end of period [3] 343,900,000 63,200,000
Cash paid during the period for:    
Interest [4] 105,900,000 94,800,000
Income taxes, net of refunds [4] 8,000,000.0 600,000
Supplemental schedule of non-cash investing and financing activities:    
Non-cash roll-up of participating lenders from the 2016 Term Loan Facility to the 2020 BrandCo Facilities 809,800,000 0
Paid-in-kind debt issuance costs capitalized to the 2020 BrandCo Facilities 29,100,000 0
Revlon Consumer Products Corporation | 2020 BrandCo Term Loan Facility due 2025    
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from long-term lines of credit 880,000,000.0 0
Revlon Consumer Products Corporation | 5.75% Senior Notes    
Adjustments to reconcile net loss to net cash used in operating activities:    
(Gain) loss on early extinguishment of debt, net (11,900,000)  
CASH FLOWS FROM FINANCING ACTIVITIES:    
Repayments of senior debt (99,600,000) 0
Revlon Consumer Products Corporation | Revolving Credit Facility Due 2021    
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from long-term lines of credit   59,900,000
Repayments of long-term lines of credit (22,900,000)  
Revlon Consumer Products Corporation | 2019 Term Loan Facility    
CASH FLOWS FROM FINANCING ACTIVITIES:    
Repayments of senior debt (200,000,000.0) 0
Revlon Consumer Products Corporation | 2018 Foreign Asset-Based Term Loan    
CASH FLOWS FROM FINANCING ACTIVITIES:    
Repayments of senior debt (31,400,000) 0
Revlon Consumer Products Corporation | 2016 Term Loan Facility    
CASH FLOWS FROM FINANCING ACTIVITIES:    
Repayments of senior debt $ (6,900,000) $ (9,000,000.0)
[1] These amounts include restricted cash of $5.4 million and $0.2 million as of June 30, 2020 and 2019, respectively. The balance as of June 30, 2020 represents: (i) cash on deposit in lieu of a mandatory prepayment under the 2018 Foreign Asset-Based Term Facility; and (ii) cash on deposit to support outstanding undrawn letters of credit. The balance as of June 30, 2019 represents: (i) cash on deposit in lieu of a mandatory prepayment under the 2018 Foreign Asset-Based Term Facility; and (ii) cash on deposit to support outstanding undrawn letters of credit. These balances were included within prepaid expenses and other current assets and other assets in the Company's Unaudited Consolidated Balance Sheets as of June 30, 2020 and June 30, 2019, respectively.
[2] See Note 4, "Leases," for supplemental disclosure of non-cash financing and investing activities in relation to the lease liabilities arising from obtaining right-of-use assets following the implementation of the Financial Accounting Standards Board ("FASB"), Accounting Standard Codification ("ASC") Topic 842, Leases.
[3] These amounts include restricted cash of $5.4 million and $0.2 million as of June 30, 2020 and 2019, respectively, The balance as of June 30, 2020 represents: (i) cash on deposit in lieu of a mandatory prepayment under the 2018 Foreign Asset-Based Term Facility; and (ii) cash on deposit to support outstanding undrawn letters of credit. The balance as of June 30, 2019 represents: (i) cash on deposit in lieu of a mandatory prepayment under the 2018 Foreign Asset-Based Term Facility; and (ii) cash on deposit to support outstanding undrawn letters of credit. These balances were included within prepaid expenses and other current assets and other assets in the Company's Unaudited Consolidated Balance Sheets as of June 30, 2020 and June 30, 2019, respectively
[4] See Note 4, "Leases," for supplemental disclosure of non-cash financing and investing activities in relation to the lease liabilities arising from obtaining right-of-use assets following the implementation of ASC Topic 842, Leases.