Reynolds Consumer Products Reports Fourth Quarter and Full Year 2023 Financial Results; Provides 2024 Outlook

February 7, 2024

2023 Net Income and Adjusted EBITDA Increased 16%

Record Fourth Quarter Net Income and Adjusted EBITDA; Increased 28% and 19%

Record Operating Cash Flow of $644M; Net Debt Leverage1 Reduced to 2.7x

Guides Double-Digit Net Income Growth, Reduction of Net Debt1 to $1.5B to $1.6B at Year End

LAKE FOREST, Ill.--(BUSINESS WIRE)--Feb. 7, 2024-- Reynolds Consumer Products Inc. (the “Company”) (Nasdaq: REYN) today reported financial results for the fourth quarter and fiscal year ended December 31, 2023.

Fiscal Year 2023 Highlights

  • Net Revenues of $3,756 million vs. $3,817 million in 2022
    • Retail net revenues of $3,559 million vs. $3,549 million in 2022
    • Non-retail net revenues of $197 million vs. $268 million in 2022
  • Net Income of $298 million vs. $258 million in 2022
  • Adjusted EBITDA of $636 million vs. $546 million in 2022
  • Earnings Per Share of $1.42 vs. $1.23 in 2022; Adjusted Earnings Per Share of $1.42 vs. $1.28 in 2022
  • Operating Cash Flow of $644 million vs. $219 million in 2022

The Company continued to gain market share in 2023 as retail volume decreased 2% compared to a weighted average category decline of 4% for the year.

Net income and Adjusted EBITDA each increased 16% over the prior year driven by effective execution of the Reynolds Cooking & Baking recovery plan, ongoing work to optimize the retail product portfolio, lower operational costs and previously implemented pricing actions, partially offset by higher SG&A including increased investment in advertising. Net income benefited from the same factors as the increase in Adjusted EBITDA, partially offset by higher interest and income tax expense.

Free cash flow of $540 million represented a $449 million increase compared to free cash flow in the prior year. Net debt to trailing twelve months Adjusted EBITDA improved by more than one turn of leverage from 3.8x on December 31, 2022 to 2.7x on December 31, 2023.

“Reynolds Consumer Products is performing very well in a challenging economic environment and I am extremely proud of all that our team accomplished in 2023,” said Lance Mitchell, President and Chief Executive Officer. “We increased market share in our largest categories, restored operational stability in the Reynolds Cooking & Baking business, outperformed our earnings expectations and drove record cash flows, resulting in leverage of less than three times Adjusted EBITDA at year end. Our integrated brand and store brand model remains a competitive advantage and we will build upon these accomplishments to drive further earnings growth and financial flexibility in 2024.”

Fourth Quarter 2023 Highlights

  • Net Revenues of $1,007 million vs. $1,089 million in Q4 2022
    • Retail net revenues of $972 million vs. $1,014 million in Q4 2022
    • Non-retail net revenues of $35 million vs. $75 million in Q4 2022
  • Net Income of $137 million vs. $107 million in Q4 2022
  • Adjusted EBITDA of $238 million vs. $200 million in Q4 2022
  • Earnings Per Share of $0.65 vs. $0.51 in Q4 2022; Adjusted Earnings Per Share of $0.65 vs. $0.53 in Q4 2022

Retail volume decreased 3%, outperforming a weighted average category decline of 4%.

Net income and Adjusted EBITDA increased 28% and 19%, respectively, over the fourth quarter of 2022 driven by effective execution of the Reynolds Cooking & Baking recovery plan, increased optimization of the retail product portfolio and lower operational costs, partially offset by higher SG&A including increased investment in advertising. Net income benefited from the same factors as the increase in Adjusted EBITDA, partially offset by higher income tax expense.

Reynolds Cooking & Baking

  • Net revenues decreased $41 million to $357 million driven by a $40 million decrease in low margin non-retail sales
  • Adjusted EBITDA increased $44 million to $89 million

Adjusted EBITDA doubled, reflecting execution of the Reynolds Cooking & Baking recovery plan, ongoing work to optimize the retail product portfolio and lower operational costs, partially offset by higher advertising investments.

Implementation of the Reynolds Cooking & Baking recovery plan delivered the commercial, operational and financial objectives set at the start of the year and returned the business to historical levels of earnings.

Volume was down 11% for the quarter driven by a nine-point headwind from low margin non-retail sales.

Retail volume decreased 2%, outperforming the category. Strength was driven by Reynolds Wrap®, which gained additional share of household foil, the national launch of Reynolds Kitchens® Stay Flat Parchment with SmartGrid® and distribution gains for new products including Reynolds Kitchens® Air Fryer liners.

Hefty Waste & Storage

  • Net revenues decreased $5 million to $237 million
  • Adjusted EBITDA increased $1 million to $73 million

Adjusted EBITDA increased slightly as lower operational costs were largely offset by investments to support growth.

Volume increased 1% as Hefty gained additional share of the waste bags category driven by advertising, trade and product innovation. Hefty Fabuloso® delivered its third consecutive year of strong double digit growth and continues to gain share, achieving nearly $160 million in retail sales for the year. Other new food and waste bag products are also building velocity and gaining distribution including new Hefty® Ultra Strong made with 50% Recovered Materials, Hefty press to close food bags and Hefty half gallon slider bags.

Hefty Tableware

  • Net revenues decreased $38 million to $259 million
  • Adjusted EBITDA decreased $4 million to $58 million

Adjusted EBITDA decreased 6% reflecting lower volume.

Volume declines moderated to down 7% as improved holiday-related features, displays and promotions partially offset continued elasticity pressure.

Plans to drive further volume improvement are being implemented and include adjustments to price, pack sizes and promotions to hit key price points, new products at lower opening price points, increased distribution of high velocity products, introduction and expansion of sustainable product innovations and rollout of Hefty® Zoopals® to brick and mortar retailers.

Presto Products

  • Net revenues decreased $3 million to $153 million
  • Adjusted EBITDA increased $4 million to $34 million

Adjusted EBITDA increased 13% primarily reflecting lower operational costs.

Volume decreased 3% driven by initiatives to optimize the retail product portfolio. Strong performance in food bags continued to benefit from product innovation including press to close stand and fill bags and bio-based sandwich bags produced with 20% plant & ocean materials.

Balance Sheet and Cash Flow Highlights

Cash and cash equivalents were $115 million at December 31, 2023, and debt was $1,832 million resulting in net debt of $1,717 million. This compares to cash and cash equivalents of $38 million, and debt of $2,091 million at December 31, 2022, which is a $336 million reduction in net debt.

During the fourth quarter of 2023, the Company made voluntary principal payments totaling $150 million on its term loan facility, contributing to a full year reduction in debt of $259 million.

Capital expenditures were $104 million for the year ended December 31, 2023 compared to $128 million in the prior year.

Operating cash flow of $644 million represented a $425 million increase compared to 2022, and free cash flow of $540 million represented a $449 million increase by comparison to free cash flow in the prior year.

First Quarter and Fiscal Year 2024 Outlook

The Company forecasts the following results for its fiscal year and first quarter:

 

Fiscal Year 2024 Outlook

Net revenues

$3,530 to $3,640 million

Net income

$331 to $347 million

Adjusted EBITDA

$660 to $680 million

Earnings per share

$1.57 to $1.65

Net debt at December 31, 2024

$1.5 to $1.6 billion

 

Q1 2024 Outlook

Net revenues

$795 to $820 million

Net income

$44 to $48 million

Adjusted EBITDA

$115 to $120 million

Earnings per share

$0.21 to $0.23

The Company guides full-year 2024 net revenues to be approximately $3,530 million to $3,640 million versus prior year net revenues of $3,756 million consisting of the following assumptions:

1% reduction from pricing

3% reduction from lower non-retail volume and further optimization of the retail product portfolio

2% reduction to 1% increase from retail volume at or better than category forecasts

The Company guides first quarter 2024 net revenues to be approximately $795 million to $820 million versus prior year net revenues of $874 million consisting of the following assumptions:

Unchanged pricing

4.5% reduction from lower non-retail volume and further optimization of the retail product portfolio

4.5% to 1.5% reduction from retail volume at or better than category forecasts

Commodity rates are expected to remain more stable than in recent years.

The Company forecasts Adjusted EBITDA growth to be driven by retail volume at or above category forecasts, further improvements in product mix, the Reynolds Cooking & Baking business’ recovery of historical earnings and delivery of additional Reyvolution cost savings.

Net income growth is forecasted to be driven by the same factors driving Adjusted EBITDA, in addition to an approximately $20 million expected reduction in interest expense compared to 2023 net interest expense of $119 million.

The Company forecasts phasing of quarterly Adjusted EBITDA returning to historical averages.

“We expanded margins over 250 basis points in 2023 and over 500 basis points in the fourth quarter, helping drive a reduction in leverage by more than one turn of EBITDA for the year, further demonstrating RCP’s durable business model and strong cash flow generation,” said Scott Huckins, Chief Financial Officer. “In 2024, we expect to drive additional earnings growth by investing in our categories and product innovation, further optimizing our retail product mix and unlocking additional productivity, allowing us to achieve our targeted leverage range by year end, increasing our financial flexibility.”

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 February 29, 2024, to shareholders of record as of February 15, 2024.

Earnings Webcast

The Company will host a live webcast this morning at 7:00 a.m. CT (8:00 a.m. ET). A link to the webcast and all related earnings materials will be available on the Company’s Investor Relations website at https://investors.reynoldsconsumerproducts.com.

About Reynolds Consumer Products Inc.

Reynolds Consumer Products is a leading provider of household products that simplify daily life so consumers can enjoy what matters most. With a presence in 95% of households across the United States, Reynolds Consumer Products manufactures and sells products that people use in their homes across three broad categories: cooking, waste and storage, and disposable tableware. Iconic brands include Reynolds Wrap® aluminum foil and Hefty® tableware and trash bags, in addition to dedicated store brands which are strategically important to retail customers. Overall, Reynolds Consumer Products holds the No. 1 or No. 2 U.S. market share position in the majority of product categories it serves. For more information, visit https://investors.reynoldsconsumerproducts.com.

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 first quarter and fiscal year 2024 guidance. In some cases, you can identify these statements by forward-looking words such as “may,” “might,” “will,” “should,” “expects,” “intends,” “outlook,” “forecast”, “position”, “committed,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” “model”, “assumes,” “confident,” “look forward,” “potential” “on track”, 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 recovery of profitability, management of costs and other disruptions and other strategies, and anticipated trends in our business, including expected levels of commodity costs and volume. 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 and in our Quarterly Reports on Form 10-Q.

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.

Consolidated Statements of Income

(amounts in millions, except for per share data)

 

 

For the Three Months Ended

 

For the Years Ended

 

December 31,

 

December 31,

2023

2022

2023

2022

Net revenues

$

985

 

$

1,065

 

$

3,673

 

$

3,716

Related party net revenues

 

22

 

 

24

 

 

83

 

 

101

Total net revenues

 

1,007

 

 

1,089

 

 

3,756

 

 

3,817

Cost of sales

 

(698)

 

 

(843)

 

 

(2,814)

 

 

(3,041)

Gross profit

 

309

 

 

246

 

 

942

 

 

776

Selling, general and administrative expenses

 

(103)

 

 

(77)

 

 

(430)

 

 

(340)

Other expense, net

 

 

 

(4)

 

 

 

 

(22)

Income from operations

 

206

 

 

165

 

 

512

 

 

414

Interest expense, net

 

(28)

 

 

(28)

 

 

(119)

 

 

(76)

Income before income taxes

 

178

 

 

137

 

 

393

 

 

338

Income tax expense

 

(41)

 

 

(30)

 

 

(95)

 

 

(80)

Net income

$

137

 

$

107

 

$

298

 

$

258

 

 

 

 

 

 

 

 

Earnings per share

 

 

 

 

 

 

 

Basic

$

0.65

 

$

0.51

 

$

1.42

 

$

1.23

Diluted

$

0.65

 

$

0.51

 

$

1.42

 

$

1.23

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

Basic

 

210.0

 

 

209.9

 

 

210.0

 

 

209.8

Diluted

 

210.0

 

 

209.9

 

 

210.0

 

 

209.9

 

Reynolds Consumer Products Inc.

Consolidated Balance Sheets

As of December 31

(amounts in millions, except for per share data)

 

 

 

2023

 

2022

Assets

 

 

Cash and cash equivalents

$

115

$

38

Accounts receivable, net

 

347

 

348

Other receivables

 

7

 

15

Related party receivables

 

7

 

7

Inventories

 

524

 

722

Other current assets

 

41

 

41

Total current assets

 

1,041

 

1,171

Property, plant and equipment, net

 

732

 

722

Operating lease right-of-use assets, net

 

56

 

65

Goodwill

 

1,895

 

1,879

Intangible assets, net

 

1,001

 

1,031

Other assets

 

55

 

61

Total assets

$

4,780

$

4,929

Liabilities

 

 

Accounts payable

$

219

$

252

Related party payables

 

34

 

46

Current portion of long-term debt

 

 

25

Current operating lease liabilities

 

16

 

14

Income taxes payable

 

22

 

14

Accrued and other current liabilities

 

187

 

145

Total current liabilities

 

478

 

496

Long-term debt

 

1,832

 

2,066

Long-term operating lease liabilities

 

42

 

53

Deferred income taxes

 

357

 

365

Long-term postretirement benefit obligation

 

16

 

34

Other liabilities

 

72

 

47

Total liabilities

$

2,797

$

3,061

Stockholders’ equity

 

 

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

 

 

Additional paid-in capital

 

1,396

 

1,385

Accumulated other comprehensive income

 

50

 

52

Retained earnings

 

537

 

431

Total stockholders’ equity

 

1,983

 

1,868

Total liabilities and stockholders’ equity

$

4,780

$

4,929

 

Reynolds Consumer Products Inc.

Consolidated Statements of Cash Flows

For the Years Ended December 31

(amounts in millions)

 

 

 

2023

 

2022

Cash provided by operating activities

 

 

Net income

$

298

$

258

Adjustments to reconcile net income to operating cash flows:

 

 

Depreciation and amortization

 

124

 

117

Deferred income taxes

 

(5)

 

1

Stock compensation expense

 

14

 

5

Change in assets and liabilities:

 

 

Accounts receivable, net

 

 

(31)

Other receivables

 

7

 

(3)

Related party receivables

 

 

3

Inventories

 

198

 

(139)

Accounts payable

 

(31)

 

(14)

Related party payables

 

(12)

 

8

Income taxes payable / receivable

 

9

 

13

Accrued and other current liabilities

 

42

 

1

Net cash provided by operating activities

 

644

 

219

Cash used in investing activities

 

 

Acquisition of property, plant and equipment

 

(104)

 

(128)

Acquisition of business

 

(6)

 

Net cash used in investing activities

 

(110)

 

(128)

Cash used in financing activities

 

 

Repayment of long-term debt

 

(262)

 

(25)

Dividends paid

 

(192)

 

(192)

Other financing activities

 

(3)

 

Net cash used in financing activities

 

(457)

 

(217)

Cash and cash equivalents:

 

 

Increase (decrease) in cash and cash equivalents

 

77

 

(126)

Balance as of beginning of the year

 

38

 

164

Balance as of end of the year

$

115

$

38

 

 

 

Cash paid:

 

 

Interest – long-term debt, net of interest rate swaps

 

114

 

68

Income taxes

 

90

 

64

 

Reynolds Consumer Products Inc.

Segment Results

(amounts in millions)

 

 

Reynolds
Cooking
& Baking

 

Hefty
W
aste &
Storage

 

Hefty
Tableware

 

Presto
Products

 

Unallocated(1)

 

Total

Revenues

 

Three Months Ended December 31, 2023

$

357

 

$

237

 

$

259

 

$

153

 

$

1

 

$

1,007

Three Months Ended December 31, 2022

 

398

 

 

242

 

 

297

 

 

156

 

 

(4)

 

 

1,089

Year Ended December 31, 2023

 

1,273

 

 

942

 

 

967

 

 

593

 

 

(19)

 

 

3,756

Year Ended December 31, 2022

 

1,287

 

 

946

 

 

1,000

 

 

604

 

 

(20)

 

 

3,817

Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 2023

$

89

 

$

73

 

$

58

 

$

34

 

$

(16)

 

$

238

Three Months Ended December 31, 2022

 

45

 

 

72

 

 

62

 

 

30

 

 

(9)

 

 

200

Year Ended December 31, 2023

 

184

 

 

261

 

 

174

 

 

112

 

 

(95)

 

 

636

Year Ended December 31, 2022

 

142

 

 

207

 

 

134

 

 

96

 

 

(33)

 

 

546

 

(1) The unallocated net revenues include elimination of inter-segment 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 December 31, 2023 vs. the Three Months Ended December 31, 2022

 

 

Price

 

Volume/Mix

 

Total

 

Reynolds Cooking & Baking

1

%

(11)

%

(10)

%

Hefty Waste & Storage

(3)

%

1

%

(2)

%

Hefty Tableware

(6)

%

(7)

%

(13)

%

Presto Products

%

(3)

%

(3)

%

Total RCP

(1)

%

(7)

%

(8)

%

Components of Change in Net Revenues for the Twelve Months Ended December 31, 2023 vs. the Twelve Months Ended December 31, 2022

 

 

Price

 

Volume/Mix

 

Total

 

Reynolds Cooking & Baking

%

(1)

%

(1)

%

Hefty Waste & Storage

2

%

(2)

%

%

Hefty Tableware

5

%

(8)

%

(3)

%

Presto Products

%

(2)

%

(2)

%

Total RCP

2

%

(4)

%

(2)

%

Use of Non-GAAP Financial Measures

We use non-GAAP financial measures “Adjusted EBITDA,” “Adjusted Net Income,” “Adjusted Earnings Per Share,” “Net Debt,” “Net Debt to Trailing Twelve Months Adjusted EBITDA,” and “Free Cash Flow” 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 IPO and separation-related costs, as well as other non-recurring costs. We define Adjusted Net Income and Adjusted Earnings Per Share (“Adjusted EPS”) as Net Income and Earnings Per Share (“EPS”) calculated in accordance with GAAP, plus IPO and separation-related costs, as well as other non-recurring costs. We define Net Debt as the current portion of long-term debt plus long-term debt less cash and cash equivalents. We define Net Debt to Trailing Twelve Months Adjusted EBITDA as Net Debt (as defined above) as of the end of the period to Adjusted EBITDA (as defined above) for the period. We define Free Cash Flow as net cash provided by operating activities in the period minus the acquisition of property, plant and equipment in the period.

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 measures 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. We use Net Debt to Trailing Twelve Months Adjusted EBITDA because it reflects our ability to service our debt obligations. We use Free Cash Flow because it measures our ability to generate additional cash from our business operations. Accordingly, we believe presenting these measures provide 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 first quarter 2024, where adjusted, is provided on a non-GAAP basis. The Company cannot reconcile its expected Net Debt at December 31, 2024 to expected total debt, or expected ratios involving Net Debt, without reasonable effort because certain items that impact total debt and other reconciling measures are out of the Company’s control and/or cannot be reasonably predicted at this time, to 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 December 31, 2024 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)

 

 

For the Three Months Ended December 31,

 

For the Years Ended December 31,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

(in millions)

 

(in millions)

Net income – GAAP

$

137

 

$

107

 

$

298

 

$

258

Income tax expense

 

41

 

 

30

 

 

95

 

 

80

Interest expense, net

 

28

 

 

28

 

 

119

 

 

76

Depreciation and amortization

 

32

 

 

30

 

 

124

 

 

117

IPO and separation-related costs (1)

 

 

 

3

 

 

 

 

12

Other

 

 

 

2

 

 

 

 

3

Adjusted EBITDA (Non-GAAP)

$

238

 

$

200

 

$

636

 

$

546

 

(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 consolidated statements of income.

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
December 31, 2023

 

Three Months Ended
December 31, 2022

 

Net
Income

 

Diluted
Shares

 

Diluted
EPS

 

Net
Income

 

Diluted
Shares

 

Diluted
EPS

As Reported - GAAP

$

137

 

210

 

$

0.65

 

$

107

 

210

 

$

0.51

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

IPO and separation-related costs (1)

 

 

 

 

 

 

2

 

210

 

 

0.01

Other (1)

 

 

 

 

 

 

2

 

210

 

 

0.01

Adjusted (Non-GAAP)

$

137

 

210

 

$

0.65

 

$

111

 

210

 

$

0.53

 

(1) Amounts are after tax, calculated using a tax rate of 22.2% three months ended December 31, 2022, which is our effective tax rate for the period presented.

 

Year Ended December 31, 2023

 

Year Ended December 31, 2022

 

Net
Income

 

Diluted
Shares

 

Diluted
EPS

 

Net
Income

 

Diluted
Shares

 

Diluted
EPS

As Reported - GAAP

$

298

 

210

 

$

1.42

 

$

258

 

210

 

$

1.23

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

IPO and separation-related costs (1)

 

 

 

 

 

 

9

 

210

 

 

0.04

Other (1)

 

 

 

 

 

 

2

 

210

 

 

0.01

Adjusted (Non-GAAP)

$

298

 

210

 

$

1.42

 

$

269

 

210

 

$

1.28

 

(1) Amounts are after tax, calculated using a tax rate of 23.6% for the twelve months ended December 31, 2022, which is our effective tax rate for the period presented.

Reynolds Consumer Products Inc.

Reconciliation of Total Debt to Net Debt and Calculation of Net Debt to Trailing Twelve Months Adjusted EBITDA

(amounts in millions, except for Net Debt to Trailing Twelve Months Adjusted EBITDA)

 

As of December 31, 2023

 

Current portion of long-term debt

$

Long-term debt

 

1,832

Total debt

 

1,832

Cash and cash equivalents

 

(115)

Net debt (Non-GAAP)

$

1,717

For the twelve months ended December 31, 2023

 

Adjusted EBITDA (Non-GAAP)

$

636

 

 

Net Debt to Trailing Twelve Months Adjusted EBITDA

2.7x

As of December 31, 2022

 

Current portion of long-term debt

$

25

Long-term debt

 

2,066

Total debt

 

2,091

Cash and cash equivalents

 

(38)

Net debt (Non-GAAP)

$

2,053

For the twelve months ended December 31, 2022

 

Adjusted EBITDA (Non-GAAP)

$

546

 

 

Net Debt to Trailing Twelve Months Adjusted EBITDA

3.8x

Reynolds Consumer Products Inc.

Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow

(amounts in millions)

 

 

For the Years Ended December 31

 

 

2023

 

 

2022

Net cash provided by operating activities

$

644

 

$

219

Acquisition of property, plant and equipment

 

(104)

 

 

(128)

Free cash flow

$

540

 

$

91

Reynolds Consumer Products Inc.

Reconciliation of Q1 2024 and FY2024 Net Income Guidance to Adjusted EBITDA Guidance

(amounts in millions)

 

 

Three Months Ended March 31, 2024

 

Year Ended December 31, 2024

 

Low

 

High

 

Low

 

High

Net income (GAAP)

$

44

 

$

48

 

$

331

 

$

347

Income tax expense

 

15

 

 

16

 

 

108

 

 

112

Interest expense, net

 

26

 

 

26

 

 

100

 

 

100

Depreciation and amortization

 

30

 

 

30

 

 

121

 

 

121

Adjusted EBITDA

$

115

 

$

120

 

$

660

 

$

680

__________________________

1Net Debt is defined as the current portion of long-term debt plus long-term debt less cash and cash equivalents. Net Debt Leverage is defined as Net Debt divided by Adjusted EBITDA. See “Use of Non-GAAP Financial Measures” for additional information.

 

Investor Contact
Mark Swartzberg
Mark.Swartzberg@reynoldsbrands.com
(847) 482-4081

Source: Reynolds Consumer Products Inc.