XML 33 R15.htm IDEA: XBRL DOCUMENT v3.22.2.2
CONSOLIDATED STATEMENTS OF CASH FLOWS - REVLON CONSUMER PRODUCTS CORPORATION AND SUBSIDIARIES - USD ($)
9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (495,400,000) $ (216,800,000)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 80,700,000 96,800,000
Foreign currency losses from re-measurement 41,400,000 11,500,000
Amortization of debt discount 300,000 700,000
Stock-based compensation amortization 15,300,000 10,400,000
Impairment charges 24,300,000 0
(Benefit from) provision for deferred income taxes (200,000) 3,900,000
Amortization of debt issuance costs 20,900,000 30,700,000
Gain on divested assets 0 (1,700,000)
Non-cash reorganization items, net 131,500,000 0
Pension and other post-retirement cost 3,700,000 3,600,000
Paid-in-kind interest expense on the 2020 BrandCo Facilities 19,000,000.0 14,100,000
Change in assets and liabilities:    
Decrease (increase) in trade receivables 45,400,000 (44,400,000)
(Increase) in inventories (55,400,000) (8,100,000)
Decrease (increase) in prepaid expenses and other current assets (85,900,000) 200,000
Increase (decrease) in accounts payable (3,600,000) 56,100,000
Increase (decrease) in accrued expenses and other current liabilities 40,200,000 (25,200,000)
Decrease in deferred revenue (2,000,000.0) (2,000,000.0)
Pension and other post-retirement plan contributions (4,400,000) (20,500,000)
Purchases of permanent displays (15,600,000) (15,000,000.0)
Other, net (11,200,000) 19,000,000.0
Net cash used in operating activities (251,000,000.0) (86,700,000)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Capital expenditures (8,100,000) (6,300,000)
Proceeds from the sale of certain assets 0 2,100,000
Net cash used in investing activities (8,100,000) (4,200,000)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Net decrease in short-term borrowings and overdraft (600,000) (12,500,000)
Borrowings on term loans 0 305,000,000.0
Repayments on term loans [1] (88,600,000) (186,700,000)
Net (repayments) borrowings under the revolving credit facilities (600,000) (2,700,000)
Borrowings on DIP Term Loan Facility 575,000,000.0 0
Repayments on Tranche A DIP ABL Facility (67,200,000) 0
Payment of financing costs (18,800,000) (17,900,000)
Tax withholdings related to net share settlements of restricted stock and RSUs (3,300,000) (2,400,000)
Other financing activities (200,000) (300,000)
Net cash provided by (used in) financing activities 395,700,000 82,500,000
Effect of exchange rate changes on cash, cash equivalents and restricted cash (7,300,000) (2,400,000)
Net increase (decrease) in cash, cash equivalents and restricted cash 129,300,000 (10,800,000)
Cash, cash equivalents and restricted cash at beginning of period [2] 120,900,000 102,500,000
Cash, cash equivalents and restricted cash at end of period [3] 250,200,000 91,700,000
Cash paid during the period for:    
Interest 159,100,000 186,400,000
Income taxes, net of refunds 7,100,000 7,300,000
Reorganization items, net 69,500,000 0
Supplemental schedule of non-cash investing and financing activities:    
Paid-in-kind interest capitalized to the 2020 BrandCo Facilities 19,000,000.0 14,100,000
Revlon Consumer Products Corporation    
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss (494,600,000) (212,600,000)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 80,700,000 96,800,000
Foreign currency losses from re-measurement 41,400,000 11,500,000
Amortization of debt discount 300,000 700,000
Stock-based compensation amortization 15,300,000 10,400,000
Impairment charges 24,300,000 0
(Benefit from) provision for deferred income taxes (200,000) 4,400,000
Amortization of debt issuance costs 20,900,000 30,700,000
Gain on divested assets 0 (1,700,000)
Non-cash reorganization items, net 131,500,000 0
Pension and other post-retirement cost 3,700,000 3,600,000
Paid-in-kind interest expense on the 2020 BrandCo Facilities 19,000,000.0 14,100,000
Change in assets and liabilities:    
Decrease (increase) in trade receivables 45,400,000 (44,400,000)
(Increase) in inventories (55,400,000) (8,100,000)
Decrease (increase) in prepaid expenses and other current assets (37,900,000) (6,600,000)
Increase (decrease) in accounts payable (3,600,000) 56,100,000
Increase (decrease) in accrued expenses and other current liabilities 27,700,000 (25,100,000)
Decrease in deferred revenue (2,000,000.0) (2,000,000.0)
Pension and other post-retirement plan contributions (4,400,000) (20,500,000)
Purchases of permanent displays (15,600,000) (15,000,000.0)
Other, net (47,500,000) 21,000,000.0
Net cash used in operating activities (251,000,000.0) (86,700,000)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Capital expenditures (8,100,000) (6,300,000)
Proceeds from the sale of certain assets 0 2,100,000
Net cash used in investing activities (8,100,000) (4,200,000)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Net decrease in short-term borrowings and overdraft (600,000) (12,500,000)
Borrowings on term loans 0 305,000,000.0
Repayments on term loans [4] (88,600,000) (186,700,000)
Net (repayments) borrowings under the revolving credit facilities (600,000) (2,700,000)
Borrowings on DIP Term Loan Facility 575,000,000.0 0
Repayments on Tranche A DIP ABL Facility (67,200,000) 0
Payment of financing costs (18,800,000) (17,900,000)
Tax withholdings related to net share settlements of restricted stock and RSUs (3,300,000) (2,400,000)
Other financing activities (200,000) (300,000)
Net cash provided by (used in) financing activities 395,700,000 82,500,000
Effect of exchange rate changes on cash, cash equivalents and restricted cash (7,300,000) (2,400,000)
Net increase (decrease) in cash, cash equivalents and restricted cash 129,300,000 (10,800,000)
Cash, cash equivalents and restricted cash at beginning of period [5] 120,900,000 102,500,000
Cash, cash equivalents and restricted cash at end of period [6] 250,200,000 91,700,000
Cash paid during the period for:    
Interest 159,100,000 186,400,000
Income taxes, net of refunds 7,100,000 7,300,000
Reorganization items, net 69,500,000 0
Supplemental schedule of non-cash investing and financing activities:    
Paid-in-kind interest capitalized to the 2020 BrandCo Facilities $ 19,000,000.0 $ 14,100,000
[1] Repayments on term loans for the nine months ended September 30, 2022 includes repayments of $75.0 million under the 2021 Foreign Asset Based Term Facility, $4.7 million under the 2020 BrandCo Term Loan Facility, $6.6 million for the 2020 Troubled-debt-restructuring future interest amortization, and $2.3 million under the 2016 Term Loan Facility. Repayments on term loans for the nine months ended September 30, 2021 includes repayments of $100.0 million under the 2021 SISO Term Loan facility, $58.9 million under the 2018 Foreign Asset-Based Term Facility, $11.6 million for the 2020 Troubled-debt-restructuring future interest amortization, $9.3 million under the 2020 BrandCo facilities and $6.9 million under the 2016 Term Loan Facility. See Note 8, "Debt" in the Company's 2021 Form 10-K for additional information on the Company's debt facilities.
[2] This amount includes restricted cash of $18.5 million as of December 31, 2021. The balance as of December 31, 2021 represents: (i) cash on deposit in lieu of a mandatory prepayment and loan proceeds held in escrow until certain collateral perfection requirements are satisfied under the 2021 Foreign Asset-Based Term Agreement; and (ii) cash on deposit to support outstanding undrawn letters of credit.
[3] These amounts include restricted cash of $3.8 million and $18.4 million as of September 30, 2022 and 2021, respectively. The balance as of September 30, 2022 primarily represents: cash on security deposit. The balance as of September 30, 2021 represents: (i) cash on deposit in lieu of a mandatory prepayment and loan proceeds held in escrow until certain collateral perfection requirements were satisfied under the 2021 Foreign Asset-Based Term Agreement; and (ii) cash on deposit to support surety bonds. These balances were included within prepaid expenses and other current assets and other assets in the Company's Consolidated Balance Sheets as of September 30, 2022 and September 30, 2021, respectively.
[4] Repayments on term loans for the nine months ended September 30, 2022 includes repayments of $75.0 million under the 2021 Foreign Asset Based Term Facility,$4.7 million under the 2020 BrandCo Term Loan Facility, $6.6 million for the 2020 Troubled-debt-restructuring future interest amortization, and $2.3 million under the 2016 Term Loan Facility. Repayments on term loans for the nine months ended September 30, 2021 includes repayments of $100.0 million under the 2021 SISO Term Loan facility, $58.9 million under the 2018 Foreign Asset-Based Term Facility, $11.6 million for the 2020 Troubled-debt-restructuring future interest amortization, $9.3 million under the 2020 BrandCo facilities and $6.9 million under the 2016 Term Loan Facility. See Note 8, "Debt" in the Company's 2021 Form 10-K for additional information on the Company's debt facilities.
[5] This amount includes restricted cash of $18.5 million as of December 31, 2021. The balance as of December 31, 2021 represents: (i) cash on deposit in lieu of a mandatory prepayment and loan proceeds held in escrow until certain collateral perfection requirements are satisfied under the 2021 Foreign Asset-Based Term Agreement; and (ii) cash on deposit to support outstanding undrawn letters of credit.
[6] These amounts include restricted cash of $3.8 million and $18.4 million as of September 30, 2022 and 2021, respectively. The balance as of September 30, 2022 primarily represents: cash on security deposit. The balance as of September 30, 2021 represents: (i) cash on deposit in lieu of a mandatory prepayment and loan proceeds held in escrow until certain collateral perfection requirements were satisfied under the 2021 Foreign Asset-Based Term Agreement; and (ii) cash on deposit to support surety bonds. These balances were included within prepaid expenses and other current assets and other assets in the Company's Consolidated Balance Sheets as of September 30, 2022 and September 30, 2021, respectively.