Reynolds Consumer Products Reports Third Quarter 2026 Financial Results
Gross Profit Growth Despite Commodity Inflation
Productivity Gains Fueling Reinvestment
Maintaining Full Year 2026 Revenue & Adjusted EBITDA Outlook
“We delivered a solid third quarter in a volatile operating environment, acting decisively to address significant commodity inflation and delivering earnings in-line with our guidance,” said
Third Quarter 2026 Highlights
-
Net Revenues of
$944 million compared to$931 million in Q3 2025-
Retail Net Revenues of
$865 million compared to$864 million in Q3 2025 -
Non-Retail Net Revenues1 of
$79 million compared to$67 million in Q3 2025
-
Retail Net Revenues of
-
Net Income of
$58 million compared to$79 million in Q3 2025, and Adjusted Net Income of$83 million compared to$88 million in Q3 2025 -
Adjusted EBITDA of
$163 million compared to$168 million in Q3 2025 -
Earnings Per Share of
$0.28 compared to$0.38 in Q3 2025, and Adjusted Earnings Per Share of$0.39 vs.$0.42 in Q3 2025
Net Income decreased to
| ____________________ |
|
1Non-Retail Revenues consist of aluminum sales made to food service and industrial customers. |
Third Quarter Key Business Segment Results
As outlined in our first quarter earnings release, effective
Reynolds Cooking & Kitchen Essentials
-
Net Revenues increased
$29 million , or 9%, to$337 million , reflecting increases in both Retail and Non-retail Revenues, and included an 18% price increase to recover input cost increases. -
Adjusted EBITDA decreased
$4 million to$49 million , as pricing actions fully offset higher input costs, but lower volumes resulted in the year-over-year decline.
Hefty® Waste & Clean-Up
-
Net Revenues increased
$4 million to$248 million and included a 5% price increase to recover input cost increases. -
Adjusted EBITDA increased
$4 million to$76 million , due to productivity gains across the supply chain.
Hefty® Home & Tableware
-
Net Revenues decreased
$14 million to$186 million , due to the impact of lower volumes driven by elasticities and continued foam declines. -
Adjusted EBITDA decreased
$4 million to$25 million , primarily due to the impact of lower volumes.
Hefty®
-
Net Revenues decreased
$8 million to$172 million , reflecting volume timing after strong Q2 promotions. -
Adjusted EBITDA decreased
$6 million to$30 million , driven primarily by the impact of lower volumes.
Year to Date 2026 Highlights
-
Net Revenues of
$2,765 million compared to$2,687 million in the comparable prior year period-
Retail Net Revenues of
$2,556 million compared to$2,517 million in the comparable prior year period -
Non-Retail Net Revenues of
$209 million compared to$170 million in the comparable prior year period
-
Retail Net Revenues of
-
Net Income of
$206 million compared to$184 million in the comparable prior year period, and Adjusted Net Income of$231 million compared to$220 million in the comparable prior year period -
Adjusted EBITDA of
$464 million compared to$447 million in the comparable prior year period -
Earnings Per Share of
$0.97 compared to$0.87 in the comparable prior year period, and Adjusted Earnings Per Share of$1.09 vs.$1.05 in the comparable prior year period
For the first nine months of 2026, Net Income increased to
Owl’s Head Alloys Acquisition
Subsequent to quarter end, we completed the acquisition of Owl’s Head Alloys ("OHA") for
Balance Sheet and Cash Flow Highlights
Cash and cash equivalents were
“Through the first nine months of the year, we have grown Adjusted EBITDA to
|
1Net Debt is defined as 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 Trailing Twelve Months Adjusted EBITDA. See “Use of Non-GAAP Financial Measures” for additional information. |
Full Year 2026 and Fourth Quarter Outlook
The Company is reiterating its full year 2026 Net Revenues outlook of a range of +1% to +3%, compared to 2025 Net Revenues of
Based on the full-year outlook, the implied fourth quarter 2026 Net Revenues range is expected to be -3% to +3% compared to fourth quarter 2025 Net Revenues of
Quarterly Dividend
The Company’s Board of Directors has approved a quarterly dividend of
Earnings Webcast
The Company will host a live webcast this morning at
https://investors.reynoldsconsumerproducts.com.
About
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, which are based on information available to us on the date of this release. These forward-looking statements include, but are not limited to, our priorities to realize benefits from past initiatives and invest in future growth, and our expectations for sustainable earnings growth and long-term shareholder value, and our anticipated Net Revenue, Net Income, Adjusted Net Income, EPS, Adjusted EPS and Adjusted EBITDA for fourth quarter and fiscal year 2026 guidance. In some cases, you can identify these statements by forward-looking words such as “anticipate,” “believe,” “estimate,” “expect,” “will,” “should,” “may,” “might,” “intends,” “outlook,” “forecast”, “position,” “committed,” “plans,” “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 profitability, management of costs and other disruptions and other strategies, the impact of the imposition of tariffs, consumer demand trends, retailer inventory and promotional decisions, inflationary pressures, our ability to recover commodity cost increases through pricing actions, our ability to successfully integrate acquired businesses and realize anticipated benefits from acquisitions, environmental liabilities and remediation obligations, 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
|
|
|||||||||||||||
|
Consolidated Statements of Income |
|||||||||||||||
|
(amounts in millions, except for per share data) |
|||||||||||||||
|
|
|||||||||||||||
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
2026 |
|
2025 |
|
2026 |
|
2025 |
||||||||
|
Net revenues |
$ |
944 |
|
|
$ |
931 |
|
|
$ |
2,765 |
|
|
$ |
2,670 |
|
|
Related party net revenues |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
17 |
|
|
Total net revenues |
|
944 |
|
|
|
931 |
|
|
|
2,765 |
|
|
|
2,687 |
|
|
Cost of sales |
|
(708 |
) |
|
|
(698 |
) |
|
|
(2,076 |
) |
|
|
(2,039 |
) |
|
Gross profit |
|
236 |
|
|
|
233 |
|
|
|
689 |
|
|
|
648 |
|
|
Selling, general and administrative expenses |
|
(106 |
) |
|
|
(99 |
) |
|
|
(322 |
) |
|
|
(300 |
) |
|
Other expense, net |
|
(32 |
) |
|
|
(11 |
) |
|
|
(33 |
) |
|
|
(32 |
) |
|
Income from operations |
|
98 |
|
|
|
123 |
|
|
|
334 |
|
|
|
316 |
|
|
Interest expense, net |
|
(22 |
) |
|
|
(21 |
) |
|
|
(65 |
) |
|
|
(63 |
) |
|
Debt refinancing expense |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(13 |
) |
|
Income before income taxes |
|
76 |
|
|
|
102 |
|
|
|
269 |
|
|
|
240 |
|
|
Income tax expense |
|
(18 |
) |
|
|
(23 |
) |
|
|
(63 |
) |
|
|
(56 |
) |
|
Net income |
$ |
58 |
|
|
$ |
79 |
|
|
$ |
206 |
|
|
$ |
184 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share: |
|
|
|
|
|
|
|
||||||||
|
Basic |
$ |
0.28 |
|
|
$ |
0.38 |
|
|
$ |
0.98 |
|
|
$ |
0.87 |
|
|
Diluted |
$ |
0.28 |
|
|
$ |
0.38 |
|
|
$ |
0.97 |
|
|
$ |
0.87 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
||||||||
|
Basic |
|
210.8 |
|
|
|
210.3 |
|
|
|
210.7 |
|
|
|
210.3 |
|
|
Diluted |
|
211.8 |
|
|
|
210.4 |
|
|
|
211.8 |
|
|
|
210.3 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|||||
|
Consolidated Balance Sheets |
|||||
|
(amounts in millions, except for per share data) |
|||||
|
|
|||||
|
|
(Unaudited) |
|
|
||
|
|
As of 2026 |
|
As of 2025 |
||
|
Assets |
|
|
|
||
|
Cash and cash equivalents |
$ |
25 |
|
$ |
147 |
|
Accounts receivable (net of allowance for doubtful accounts of |
|
343 |
|
|
355 |
|
Other receivables |
|
12 |
|
|
10 |
|
Inventories |
|
775 |
|
|
584 |
|
Other current assets |
|
40 |
|
|
20 |
|
Total current assets |
|
1,195 |
|
|
1,116 |
|
Property, plant and equipment (net of accumulated depreciation of |
|
862 |
|
|
823 |
|
Operating lease right-of-use assets, net |
|
102 |
|
|
98 |
|
|
|
1,895 |
|
|
1,895 |
|
Intangible assets, net |
|
926 |
|
|
943 |
|
Other assets |
|
129 |
|
|
61 |
|
Total assets |
$ |
5,109 |
|
$ |
4,936 |
|
Liabilities |
|
|
|
||
|
Accounts payable |
$ |
428 |
|
$ |
387 |
|
Current operating lease liabilities |
|
26 |
|
|
23 |
|
Income taxes payable |
|
1 |
|
|
14 |
|
Accrued and other current liabilities |
|
208 |
|
|
153 |
|
Total current liabilities |
|
663 |
|
|
577 |
|
Long-term debt |
|
1,531 |
|
|
1,580 |
|
Long-term operating lease liabilities |
|
83 |
|
|
81 |
|
Deferred income taxes |
|
358 |
|
|
350 |
|
Long-term postretirement benefit obligation |
|
13 |
|
|
13 |
|
Other liabilities |
|
129 |
|
|
82 |
|
Total liabilities |
$ |
2,777 |
|
$ |
2,683 |
|
Stockholders’ equity |
|
|
|
||
|
Common stock, |
|
— |
|
|
— |
|
Additional paid-in capital |
|
1,434 |
|
|
1,431 |
|
Accumulated other comprehensive income |
|
36 |
|
|
20 |
|
Retained earnings |
|
862 |
|
|
802 |
|
Total stockholders’ equity |
|
2,332 |
|
|
2,253 |
|
Total liabilities and stockholders’ equity |
$ |
5,109 |
|
$ |
4,936 |
|
|
|||||||
|
Consolidated Statements of Cash Flows |
|||||||
|
(amounts in millions) |
|||||||
|
|
|||||||
|
|
Nine Months Ended |
||||||
|
|
2026 |
|
2025 |
||||
|
Cash provided by operating activities |
|
|
|
||||
|
Net income |
$ |
206 |
|
|
$ |
184 |
|
|
Adjustments to reconcile net income to operating cash flows: |
|
|
|
||||
|
Depreciation and amortization |
|
98 |
|
|
|
100 |
|
|
Deferred income taxes |
|
2 |
|
|
|
12 |
|
|
Stock compensation expense |
|
10 |
|
|
|
18 |
|
|
Change in assets and liabilities: |
|
|
|
||||
|
Accounts receivable, net |
|
12 |
|
|
|
(7 |
) |
|
Other receivables |
|
(1 |
) |
|
|
(7 |
) |
|
Related party receivables |
|
— |
|
|
|
(1 |
) |
|
Inventories |
|
(191 |
) |
|
|
(73 |
) |
|
Accounts payable |
|
42 |
|
|
|
23 |
|
|
Related party payables |
|
— |
|
|
|
(9 |
) |
|
Income taxes payable / receivable |
|
(13 |
) |
|
|
(4 |
) |
|
Accrued and other current liabilities |
|
48 |
|
|
|
(5 |
) |
|
Other assets and liabilities |
|
11 |
|
|
|
9 |
|
|
Net cash provided by operating activities |
|
224 |
|
|
|
240 |
|
|
Cash used in investing activities |
|
|
|
||||
|
Capital expenditures |
|
(143 |
) |
|
|
(124 |
) |
|
Net cash used in investing activities |
|
(143 |
) |
|
|
(124 |
) |
|
Cash used in financing activities |
|
|
|
||||
|
Repayment of long-term debt |
|
(50 |
) |
|
|
(58 |
) |
|
Dividends paid |
|
(145 |
) |
|
|
(144 |
) |
|
Proceeds from term loan refinancing |
|
— |
|
|
|
743 |
|
|
Repayments of existing term loan |
|
— |
|
|
|
(743 |
) |
|
Other financing activities |
|
(8 |
) |
|
|
2 |
|
|
Net cash used in financing activities |
|
(203 |
) |
|
|
(200 |
) |
|
Net decrease in cash and cash equivalents |
|
(122 |
) |
|
|
(84 |
) |
|
Cash and cash equivalents at beginning of period |
|
147 |
|
|
|
137 |
|
|
Cash and cash equivalents at end of period |
$ |
25 |
|
|
$ |
53 |
|
|
|
|
|
|
||||
|
Cash paid: |
|
|
|
||||
|
Interest - long-term debt, net of interest rate swaps |
|
61 |
|
|
|
62 |
|
|
Income taxes |
|
73 |
|
|
|
47 |
|
|
|
||||||||||||||||||
|
Segment Results |
||||||||||||||||||
|
(amounts in millions) |
||||||||||||||||||
|
|
||||||||||||||||||
|
|
Reynolds Cooking & Kitchen Essentials |
|
Hefty Waste & Clean-Up |
|
Hefty Home & Tableware |
|
|
|
Unallocated(1) |
|
Total |
|||||||
|
Revenues |
|
|||||||||||||||||
|
Three Months Ended |
$ |
337 |
|
$ |
248 |
|
$ |
186 |
|
$ |
172 |
|
$ |
1 |
|
|
$ |
944 |
|
Three Months Ended |
|
308 |
|
|
244 |
|
|
200 |
|
|
180 |
|
|
(1 |
) |
|
|
931 |
|
Nine Months Ended |
|
966 |
|
|
705 |
|
|
583 |
|
|
506 |
|
|
5 |
|
|
|
2,765 |
|
Nine Months Ended |
|
862 |
|
|
705 |
|
|
622 |
|
|
500 |
|
|
(2 |
) |
|
|
2,687 |
|
Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Three Months Ended |
$ |
49 |
|
$ |
76 |
|
$ |
25 |
|
$ |
30 |
|
$ |
(17 |
) |
|
$ |
163 |
|
Three Months Ended |
|
53 |
|
|
72 |
|
|
29 |
|
|
36 |
|
|
(22 |
) |
|
|
168 |
|
Nine Months Ended |
|
147 |
|
|
206 |
|
|
96 |
|
|
84 |
|
|
(69 |
) |
|
|
464 |
|
Nine Months Ended |
|
140 |
|
|
206 |
|
|
81 |
|
|
86 |
|
|
(66 |
) |
|
|
447 |
|
(1) |
The unallocated net revenues include 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. |
|
|
|
|
|
|
(2) |
During the three and nine months ended |
|
Components of Change in Net Revenues for the Three Months Ended |
||||||||
|
|
||||||||
|
|
Price |
|
Volume/Mix |
|
Total |
|
||
|
|
|
|
Retail |
|
Non-Retail |
|
|
|
|
Reynolds Cooking & Kitchen Essentials |
18 |
% |
(6) |
% |
(3) |
% |
9 |
% |
|
Hefty Waste & Clean-Up |
5 |
% |
(3) |
% |
— |
% |
2 |
% |
|
Hefty Home & Tableware |
4 |
% |
(11) |
% |
— |
% |
(7) |
% |
|
|
4 |
% |
(8) |
% |
— |
% |
(4) |
% |
|
Total RCP |
9 |
% |
(7) |
% |
(1) |
% |
1 |
% |
|
Components of Change in Net Revenues for the Nine Months Ended |
||||||||
|
|
||||||||
|
|
Price |
|
Volume/Mix |
|
Total |
|
||
|
|
|
|
Retail |
|
Non-Retail |
|
|
|
|
Reynolds Cooking & Kitchen Essentials |
18 |
% |
(3) |
% |
(3) |
% |
12 |
% |
|
Hefty Waste & Clean-Up |
1 |
% |
(1) |
% |
— |
% |
— |
% |
|
Hefty Home & Tableware |
4 |
% |
(10) |
% |
— |
% |
(6) |
% |
|
|
— |
% |
1 |
% |
— |
% |
1 |
% |
|
Total RCP |
7 |
% |
(3) |
% |
(1) |
% |
3 |
% |
Use of Non-GAAP Financial Measures
We use non-GAAP financial measures “Adjusted EBITDA,” “Adjusted Net Income,” “Adjusted Earnings Per Share,” “Net Debt,” and “Net Debt to Trailing Twelve Months Adjusted EBITDA” in evaluating our past results and future prospects. We define Adjusted EBITDA as net income calculated in accordance with GAAP, adjusted for certain items described in the reconciliation tables such as income tax expense, net interest expense, depreciation and amortization and certain unusual items that we do not consider representative of our ongoing operating performance. 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, adjusted for certain unusual items that we do not consider representative of our ongoing operating performance. 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 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 EPS 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. 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 fourth quarter 2026, where adjusted, is provided on a non-GAAP basis. Please see reconciliations of non-GAAP measures used in this release to the most directly comparable GAAP measures, beginning on the following page.
|
|
|||||||||||
|
Reconciliation of Net Income to Adjusted EBITDA |
|||||||||||
|
|
|||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||
|
|
2026 |
|
2025 |
|
2026 |
|
2025 |
||||
|
|
(in millions) |
|
(in millions) |
||||||||
|
Net income – GAAP |
$ |
58 |
|
$ |
79 |
|
$ |
206 |
|
$ |
184 |
|
Income tax expense |
|
18 |
|
|
23 |
|
$ |
63 |
|
$ |
56 |
|
Interest expense, net |
|
22 |
|
|
21 |
|
$ |
65 |
|
$ |
63 |
|
Depreciation and amortization |
|
33 |
|
|
34 |
|
$ |
98 |
|
$ |
100 |
|
Environmental remediation reserve(1) |
|
25 |
|
|
— |
|
|
25 |
|
|
— |
|
Debt refinancing expense(2) |
|
— |
|
|
— |
|
|
— |
|
|
13 |
|
Costs to execute strategic initiatives(3) |
|
— |
|
|
5 |
|
|
— |
|
|
17 |
|
CEO transition costs(4) |
|
— |
|
|
6 |
|
|
— |
|
|
14 |
|
Other(5) |
|
7 |
|
|
— |
|
|
7 |
|
|
— |
|
Adjusted EBITDA (Non-GAAP) |
$ |
163 |
|
$ |
168 |
|
$ |
464 |
|
$ |
447 |
|
(1) |
Reflects estimated costs for environmental remediation at one of our manufacturing facilities. |
|
|
(2) |
Reflects the expense recorded related to our |
|
|
(3) |
Reflects costs related to the execution of cost savings and revenue growth strategic initiatives. |
|
|
(4) |
Reflects compensation and other costs related to the CEO transition effective |
|
|
(5) |
Includes acquisition and one-time settlement costs. |
|
|
|||||||||||||||
|
Reconciliation of Net Income and EPS to Adjusted Net Income and Adjusted EPS |
|||||||||||||||
|
|
|||||||||||||||
|
|
Three Months Ended |
|
Three Months Ended |
||||||||||||
|
(in millions, except for per share data) |
Net Income |
|
Diluted Shares |
|
Diluted EPS |
|
Net Income |
|
Diluted Shares |
|
Diluted EPS |
||||
|
As Reported - GAAP |
$ |
58 |
|
211.8 |
|
$ |
0.28 |
|
$ |
79 |
|
210.4 |
|
$ |
0.38 |
|
Adjustments(1): |
|
|
|
|
|
|
|
|
|
|
|
||||
|
Environmental remediation reserve |
|
19 |
|
211.8 |
|
|
0.09 |
|
|
— |
|
210.4 |
|
|
— |
|
Costs to execute strategic initiatives |
|
— |
|
211.8 |
|
|
— |
|
|
4 |
|
210.4 |
|
|
0.02 |
|
CEO transition costs |
|
— |
|
211.8 |
|
|
— |
|
|
5 |
|
210.4 |
|
|
0.02 |
|
Other |
|
6 |
|
211.8 |
|
|
0.03 |
|
|
— |
|
210.4 |
|
|
— |
|
Adjusted (Non-GAAP) |
$ |
83 |
|
211.8 |
|
$ |
0.39 |
|
$ |
88 |
|
210.4 |
|
$ |
0.42 |
|
(1) |
Amounts are after tax, calculated based on the applicable tax treatment of each adjustment, using a normalized effective tax rate of 23.5% for deductible items in the three months ended |
|
|
|||||||||||||||
|
|
Nine Months Ended |
|
Nine Months Ended |
||||||||||||
|
(in millions, except for per share data) |
Net Income |
|
Diluted Shares |
|
Diluted EPS |
|
Net Income |
|
Diluted Shares |
|
Diluted EPS |
||||
|
As Reported - GAAP |
$ |
206 |
|
211.8 |
|
$ |
0.97 |
|
$ |
184 |
|
210.3 |
|
$ |
0.87 |
|
Adjustments(1): |
|
|
|
|
|
|
|
|
|
|
|
||||
|
Environmental remediation reserve |
|
19 |
|
211.8 |
|
|
0.09 |
|
|
— |
|
210.3 |
|
|
— |
|
Debt refinancing expense |
|
— |
|
211.8 |
|
|
— |
|
|
10 |
|
210.3 |
|
|
0.05 |
|
Costs to execute strategic initiatives |
|
— |
|
211.8 |
|
|
— |
|
|
13 |
|
210.3 |
|
|
0.06 |
|
CEO transition costs |
|
— |
|
211.8 |
|
|
— |
|
|
13 |
|
210.3 |
|
|
0.06 |
|
Other |
|
6 |
|
211.8 |
|
|
0.03 |
|
|
— |
|
210.3 |
|
|
— |
|
Adjusted (Non-GAAP) |
$ |
231 |
|
211.8 |
|
$ |
1.09 |
|
$ |
220 |
|
210.3 |
|
$ |
1.05 |
|
(1) |
Amounts are after tax, calculated based on the applicable tax treatment of each adjustment, using a normalized effective tax rate of 23.5% for deductible items in the nine months ended |
|
|
|||||
|
Reconciliation of Trailing Twelve Months Net Income to Trailing Twelve Months Adjusted EBITDA |
|||||
|
(amounts in millions) |
|||||
|
|
|||||
|
|
Twelve Months Ended |
|
Twelve Months Ended |
||
|
Net income – GAAP |
$ |
323 |
|
$ |
301 |
|
Income tax expense |
|
99 |
|
|
92 |
|
Interest expense, net |
|
88 |
|
|
86 |
|
Depreciation and amortization |
|
133 |
|
|
135 |
|
Environmental remediation reserve |
|
25 |
|
|
— |
|
Debt refinancing expense |
|
— |
|
|
13 |
|
Costs to execute strategic initiatives |
|
7 |
|
|
25 |
|
CEO transition costs |
|
2 |
|
|
15 |
|
Other |
|
7 |
|
|
— |
|
Adjusted EBITDA (Non-GAAP) |
$ |
684 |
|
$ |
667 |
|
|
|||
|
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 |
|
||
|
Long-term debt |
|
1,531 |
|
|
Total debt |
|
1,531 |
|
|
Cash and cash equivalents |
$ |
(25 |
) |
|
Net debt (Non-GAAP) |
$ |
1,506 |
|
|
For the twelve months ended |
|
||
|
Adjusted EBITDA (Non-GAAP) |
$ |
684 |
|
|
|
|
||
|
Net Debt to Trailing Twelve Months Adjusted EBITDA |
2.2x |
||
|
As of |
|
||
|
Long-term debt |
|
1,580 |
|
|
Total debt |
|
1,580 |
|
|
Cash and cash equivalents |
|
(147 |
) |
|
Net debt (Non-GAAP) |
$ |
1,433 |
|
|
For the twelve months ended |
|
||
|
Adjusted EBITDA (Non-GAAP) |
$ |
667 |
|
|
|
|
||
|
Net Debt to Trailing Twelve Months Adjusted EBITDA |
2.1x |
||
|
|
|||||||||||
|
Reconciliation of Q4 2026 and FY2026 Net Income Guidance to Adjusted EBITDA Guidance |
|||||||||||
|
(amounts in millions) |
|||||||||||
|
|
|||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||
|
|
Low |
|
High |
|
Low |
|
High |
||||
|
Net income (GAAP) |
$ |
101 |
|
$ |
114 |
|
$ |
307 |
|
$ |
320 |
|
Income tax expense |
|
37 |
|
|
39 |
|
|
100 |
|
|
102 |
|
Interest expense, net |
|
21 |
|
|
21 |
|
|
86 |
|
|
86 |
|
Depreciation and amortization |
|
37 |
|
|
37 |
|
|
135 |
|
|
135 |
|
Environmental remediation reserve |
|
— |
|
|
— |
|
|
25 |
|
|
25 |
|
Other |
|
— |
|
|
— |
|
|
7 |
|
|
7 |
|
Adjusted EBITDA |
$ |
196 |
|
$ |
211 |
|
$ |
660 |
|
$ |
675 |
|
|
|||||||||||||
|
Reconciliation of Fiscal Year 2026 Net Income and EPS Guidance to Adjusted Net Income and Adjusted EPS Guidance |
|||||||||||||
|
(amounts in millions, except per share data) |
|||||||||||||
|
|
|||||||||||||
|
|
Net Income |
|
Diluted Shares Outstanding |
|
Diluted Earnings Per Share |
||||||||
|
|
Low |
|
High |
|
|
Low |
|
High |
|||||
|
Fiscal Year 2026 - Guidance |
$ |
307 |
|
$ |
320 |
|
211.8 |
|
$ |
1.45 |
|
$ |
1.51 |
|
Adjustments(1): |
|
|
|
|
|
|
|
|
|
||||
|
Environmental remediation reserve |
|
19 |
|
|
19 |
|
211.8 |
|
|
0.09 |
|
|
0.09 |
|
Other |
|
6 |
|
|
6 |
|
211.8 |
|
|
0.03 |
|
|
0.03 |
|
Fiscal Year 2026 - Adjusted Guidance |
$ |
332 |
|
$ |
345 |
|
211.8 |
|
$ |
1.57 |
|
$ |
1.63 |
|
(1)Amounts are after tax calculated using a tax rate of 23.5%, which is the Company’s expected tax rate for FY 2026. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20261104434908/en/
Investor Contact
Jill.Koval@ReynoldsBrands.com
Media Contact
Rachel.Bjork@ReynoldsBrands.com
Source: