Pactiv Evergreen Reports Third Quarter 2023 Financial Results
- Net revenues for Q3 2023 decreased by 14% compared to the same period last year.
- Net income from continuing operations in Q3 2023 was $28 million, down from $175 million in Q3 2022.
- Adjusted EBITDA for Q3 2023 increased to $227 million from $187 million in Q3 2022.
- The company raised its full-year 2023 Adjusted EBITDA guidance to a range of $825 million to $835 million.
- None.
Solid operating performance and cost discipline; Raising 2023 guidance
Third Quarter 2023 Financial Highlights:
- Net Revenues of
$1,379 million for the third quarter of 2023 were down14% compared to$1,609 million in the third quarter of 2022 and down3% compared to$1,426 million in the second quarter of 2023. - Net Income from continuing operations of
$28 million for the third quarter of 2023 compared to$175 million in the third quarter of 2022, a net loss from continuing operations of$139 million in the second quarter of 2023 and a net loss from continuing operations of$217 million in the twelve months ended September 30, 2023. - Adjusted EBITDA1 of
$227 million for the third quarter of 2023 compared to$187 million in the third quarter of 2022,$217 million in the second quarter of 2023 and$800 million in the twelve months ended September 30, 2023. - Diluted earnings per share from continuing operations of
$0.15 for the third quarter of 2023 compared to$0.98 in the third quarter of 2022 and diluted loss per share from continuing operations of$0.78 in the second quarter of 2023. - Adjusted EPS1 of
$0.32 for the third quarter of 2023 compared to$0.13 in the third quarter of 2022 and$0.20 in the second quarter of 2023.
LAKE FOREST, Ill., Nov. 01, 2023 (GLOBE NEWSWIRE) -- Pactiv Evergreen Inc. (“Pactiv Evergreen” or the “Company”) today reported results for the third quarter of 2023. Michael King, President and Chief Executive Officer of Pactiv Evergreen, said, “I am proud of our team’s performance during the third quarter. The Company continued to execute at a high level, while managing costs and making further progress on its transformational journey. We have made significant progress on the Beverage Merchandising Restructuring during the year, including the closure of our Canton mill and our Olmsted Falls, Ohio converting facility and the reorganization of our management structure. These are important steps to enhance our position as a market-leading North American food and beverage packaging company. While the macroeconomic environment remains uncertain, the actions we have taken to improve our cost structure, coupled with the resilience of our business model, allowed us to generate solid free cash flow and drive increased value for our shareholders.”
Jon Baksht, Chief Financial Officer of Pactiv Evergreen, added, “We continue to prioritize the strengthening of our balance sheet. Our ability to generate strong cash flows from operating activities and free cash flow underpins our commitment to reduce our outstanding borrowings and invest in future growth opportunities. Specifically, management set a target earlier this year to improve our Net Leverage Ratio1 to the low 4s by year end. I am pleased to share that we improved our Net Leverage Ratio1 to 4.2x as of September 30, 2023, delivering against our target and creating momentum heading into year end. In addition, we are focused on optimizing our working capital levels and are on track to deliver solid free cash flow for 2023.”
__________________
1 Adjusted EBITDA and Adjusted EPS are non-GAAP measures. All references to Adjusted EBITDA and Adjusted EPS are references to Adjusted EBITDA from continuing operations and Adjusted EPS from continuing operations, respectively. Refer to their definitions in the discussion on non-GAAP financial measures and the accompanying reconciliations below. Net Leverage Ratio is a non-GAAP measure calculated as Net Debt divided by the last twelve months Adjusted EBITDA. Net Debt is a non-GAAP measure and is defined as the sum of current and long-term debt, less cash and cash equivalents. Reconciliations of Net Debt and the last twelve months Adjusted EBITDA are included below.
Beverage Merchandising Restructuring Update
On March 6, 2023, the Company announced the Beverage Merchandising Restructuring, a plan to take significant restructuring actions related to its legacy Beverage Merchandising operations. During the second quarter of 2023, the Company ceased operations at its Canton, North Carolina mill and its converting facility in Olmsted Falls, Ohio and production from the Olmsted Falls facility was reallocated to other sites. In addition, effective April 1, 2023, the Company reorganized its management structure by combining its Beverage Merchandising and Food Merchandising businesses. During the third quarter, the Company continued to explore strategic alternatives related to its Pine Bluff, Arkansas mill and Waynesville, North Carolina facility.
The Company incurred
The above estimates are provisional and include significant management judgments and assumptions that could change materially as the Company executes its plan. Actual results may differ from these estimates, and the execution of the plan could result in additional restructuring charges or impairments not reflected above.
Third Quarter 2023 Results vs. Third Quarter 2022 Results
Net revenues in the third quarter of 2023 were
Net income from continuing operations was
Adjusted EBITDA1 was
Segment Results
Foodservice
| For the Three Months Ended September 30, | Components of Change in Net Revenues | |||||||||||||||||||||||
| (In millions, except for %) | 2023 | 2022 | Change | % Change | Price/Mix | Volume | ||||||||||||||||||
| Total segment net revenues | $ | 675 | $ | 713 | $ | (38 | ) | (5 | )% | (5 | )% | — | % | |||||||||||
| Segment Adjusted EBITDA | $ | 117 | $ | 107 | $ | 10 | 9 | % | ||||||||||||||||
| Segment Adjusted EBITDA margin | 17 | % | 15 | % | ||||||||||||||||||||
The decrease in net revenues was mostly due to unfavorable pricing, largely due to lower material costs.
The increase in Adjusted EBITDA was mainly due to lower transportation and material costs, net of costs passed through.
Food and Beverage Merchandising
| For the Three Months Ended September 30, | Components of Change in Net Revenues | |||||||||||||||||||||||||||||||
| (In millions, except for %) | 2023 | 2022 | Change | % Change | Price/Mix | Volume | Dispositions / Mill Closure | FX | ||||||||||||||||||||||||
| Total segment net revenues | $ | 712 | $ | 920 | $ | (208 | ) | (23 | )% | — | % | (6 | )% | (18 | )% | 1 | % | |||||||||||||||
| Segment Adjusted EBITDA | $ | 130 | $ | 102 | $ | 28 | 27 | % | ||||||||||||||||||||||||
| Segment Adjusted EBITDA margin | 18 | % | 11 | % | ||||||||||||||||||||||||||||
The decrease in net revenues was driven by the closure of our Canton, North Carolina mill and lower sales volume. Sales volume was lower mostly due to a focus on value over volume and the market softening amid inflationary pressures.
The increase in Adjusted EBITDA was due to lower material costs, net of costs passed through, and lower transportation costs, partially offset by the closure of our Canton, North Carolina mill and lower sales volume.
Third Quarter 2023 Results vs. Second Quarter 2023 Results
Net revenues in the third quarter of 2023 were
Net income from continuing operations was
Adjusted EBITDA1 was
Segment Results
Foodservice
| For the Three Months Ended | ||||||||||||||||||||||||
| September 30, | June 30, | Components of Change in Net Revenues | ||||||||||||||||||||||
| (In millions, except for %) | 2023 | 2023 | Change | % Change | Price/Mix | Volume | ||||||||||||||||||
| Total segment net revenues | $ | 675 | $ | 656 | $ | 19 | 3 | % | 1 | % | 2 | % | ||||||||||||
| Segment Adjusted EBITDA | $ | 117 | $ | 128 | $ | (11 | ) | (9 | )% | |||||||||||||||
| Segment Adjusted EBITDA margin | 17 | % | 20 | % | ||||||||||||||||||||
The increase in net revenues was predominantly due to higher sales volume driven by seasonal trends.
The decrease in Adjusted EBITDA was due to higher material costs, net of costs passed through, and higher manufacturing costs.
Food and Beverage Merchandising
| For the Three Months Ended | ||||||||||||||||||||||||||||
| September 30, | June 30, | Components of Change in Net Revenues | ||||||||||||||||||||||||||
| (In millions, except for %) | 2023 | 2023 | Change | % Change | Price/Mix | Volume | Mill Closure | |||||||||||||||||||||
| Total segment net revenues | $ | 712 | $ | 805 | $ | (93 | ) | (12 | )% | (2 | )% | (2 | )% | (8 | )% | |||||||||||||
| Segment Adjusted EBITDA | $ | 130 | $ | 109 | $ | 21 | 19 | % | ||||||||||||||||||||
| Segment Adjusted EBITDA margin | 18 | % | 14 | % | ||||||||||||||||||||||||
The decrease in net revenues was mainly due to the closure of the Canton, North Carolina mill and lower sales volume. Lower sales volume was primarily attributable to a continued focus on value over volume.
The increase in Adjusted EBITDA was largely due to lower manufacturing costs including the impact from a cold mill outage in the prior quarter, partially offset by unfavorable product mix.
Balance Sheet and Cash Flow Highlights
The Company continues to deliver on its commitment to strengthen its balance sheet. Since December 31, 2022, the Company reduced its total outstanding debt, mostly due to
| (In millions) | As of September 30, 2023 | (In millions) | For the Three Months Ended September 30, 2023 | |||||
| Total outstanding debt | $ | 3,611 | Net cash flow provided by operating activities | $ | 238 | |||
| Cash and cash equivalents | (233 | ) | Capital expenditures | (62 | ) | |||
| Net Debt2 | $ | 3,378 | Free Cash Flow2 | $ | 176 | |||
Outlook
“The Company increased its full year 2023 Adjusted EBITDA1 guidance to a range of
The Company has not reconciled the non-GAAP measure Adjusted EBITDA to the GAAP measure net income (loss) on a forward-looking basis in this release because the Company does not provide guidance for certain of the reconciling items on a consistent basis, including but not limited to items relating to restructuring, asset impairment and other related charges, depreciation and amortization expense, net interest expense and income taxes, which would be required to include a reconciliation of Adjusted EBITDA to GAAP net income (loss), as the Company is unable to quantify these amounts without unreasonable efforts.
__________________
2 Net Debt and Free Cash Flow are non-GAAP measures. Refer to their definitions in the discussion on non-GAAP financial measures below.
Conference Call and Webcast Presentation
The Company will host a conference call and webcast presentation to discuss these results on November 2, 2023 at 8:30 a.m. U.S. Eastern Time. Investors interested in participating in the live call may register for the call here. Participants may also access the live webcast and supplemental presentation on the Pactiv Evergreen Investor Relations website at https://investors.pactivevergreen.com/financial-information/sec-filings under “News & Events.” The Company may from time to time use this Investor Relations website as a means of disclosing material non-public information and for complying with its disclosure obligations under Regulation FD.
About Pactiv Evergreen Inc. Pactiv Evergreen Inc. (NASDAQ: PTVE) is a leading manufacturer and distributor of fresh foodservice and food merchandising products and fresh beverage cartons in North America. The Company produces a broad range of on-trend and feature-rich products that protect, package and display food and beverages for today’s consumers. Its products, many of which are made with recycled, recyclable or renewable materials, are sold to a diversified mix of customers, including restaurants, foodservice distributors, retailers, food and beverage producers, packers and processors. Learn more at www.pactivevergreen.com.
Note to Investors Regarding Forward-Looking Statements
This press release contains forward-looking statements. All statements contained in this press release other than statements of historical fact are forward-looking statements, including statements regarding our guidance as to our future financial and operational results and growth prospects and the expected timelines and amount and type of cash and non-cash charges that we expect to incur in connection with the Beverage Merchandising Restructuring and the timing thereof. In some cases, you can identify these statements by forward-looking words such as “may,” “might,” “will,” “should,” “expects,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” “potential,” “likely” or “continue,” the negative of these terms and other comparable terminology. These statements are only predictions based on our expectations and projections about future events as of the date of this press release and are subject to a number of risks, uncertainties and assumptions that may prove incorrect, any of which could cause actual results to differ materially from those expressed or implied by such statements, including, among others, those described under the heading “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2022 filed with the Securities and Exchange Commission, or SEC, and our Quarterly Report on Form 10-Q for the quarters ended March 31, 2023, June 30, 2023 and September 30, 2023 filed with the SEC. New risks emerge from time to time, and it is not possible for our management to predict all risks, nor can management assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statement the Company makes. Investors are cautioned not to place undue reliance on any such forward-looking statements, which speak only as of the date they are made. Except as otherwise required by law, the Company undertakes no obligation to update any forward-looking statement, whether as a result of new information, future events or otherwise.
Use of Non-GAAP Financial Measures
The Company uses the following financial measures that are not calculated in accordance with generally accepted accounting principles in the United States (“GAAP”): Adjusted EBITDA, Adjusted EPS, Free Cash Flow, Net Debt and Net Leverage Ratio.
The Company defines Adjusted EBITDA as net income (loss) from continuing operations calculated in accordance with GAAP plus the sum of income tax expense (benefit), net interest expense, depreciation and amortization and further adjusted to exclude certain items, including but not limited to restructuring, asset impairment and other related charges, gains or losses on the sale of businesses and noncurrent assets, non-cash pension income or expense, operational process engineering-related consultancy costs, business acquisition and integration costs and purchase accounting adjustments, unrealized gains or losses on derivatives, foreign exchange gains or losses on cash and gains or losses on certain legal settlements.
The Company defines Adjusted EPS as diluted (loss) earnings per share from continuing operations (“EPS”) calculated in accordance with GAAP adjusted for the after-tax effect of certain items, including but not limited to restructuring, asset impairment and other related charges, gains on the sale of businesses and noncurrent assets, non-cash pension income or expense, operational process engineering-related consultancy costs, business acquisition and integration costs and purchase accounting adjustments, unrealized gains or losses on derivatives, foreign exchange losses on cash and gains or losses on certain legal settlements.
The Company defines Free Cash Flow as net cash provided by operating activities, less capital expenditures.
The Company defines Net Debt as the sum of current and long-term debt, less cash and cash equivalents.
The Company defines Net Leverage Ratio as Net Debt divided by the last twelve months Adjusted EBITDA.
The Company has provided herein a reconciliation of (i) net income (loss) from continuing operations to Adjusted EBITDA, (ii) diluted (loss) EPS from continuing operations to Adjusted EPS, (iii) net cash provided by operating activities to Free Cash Flow and (iv) total debt to Net Debt, in each case representing the most directly comparable GAAP financial measures.
The Company presents Adjusted EBITDA to assist in comparing performance from period to period and as a measure of operational performance. It is a key measure used by its management team to generate future operating plans, make strategic decisions and incentivize and reward its employees. In addition, its management and Chief Operating Decision Maker, who is the President and Chief Executive Officer, use the Adjusted EBITDA of each reportable segment to evaluate its respective operating performance. Accordingly, the Company believes that Adjusted EBITDA provides useful information to investors and others in understanding and evaluating the Company’s operating results in the same manner as its management and board of directors. Like Adjusted EBITDA, management believes Adjusted EPS is useful to investors, analysts and others to facilitate operating performance comparisons on a period-to-period basis because it excludes variations primarily caused by changes in the items noted above.
The Company presents Free Cash Flow to assist in comparing liquidity from period to period and to provide a more comprehensive view of the Company’s core operations and ability to generate cash flow, and also, as with Adjusted EBITDA, to generate future operating plans, make strategic decisions and incentivize and reward its employees. The Company believes that this measure is useful to investors in evaluating cash available to service and repay debt, make other investments and pay dividends. The Company presents Net Debt and Net Leverage Ratio as supplemental measures to review the liquidity of its operations and measure the Company’s credit position and progress toward leverage targets. The Company also believes that investors find these measure useful in evaluating its debt levels.
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 metrics may not be the same as or comparable to similar non-GAAP financial measures presented by other companies. Because of these and other limitations, you should consider them alongside other financial performance measures, including our net income and other GAAP results. In addition, in evaluating Adjusted EBITDA, Adjusted EPS and other metrics derived from them, you should be aware that in the future the Company will incur expenses such as those that are the subject of adjustments in deriving Adjusted EBITDA and Adjusted EPS and you should not infer from our presentation of Adjusted EBITDA and Adjusted EPS that our future results will not be affected by these expenses or any unusual or non-recurring items.
Contact:
Curt Worthington
847.482.2040
InvestorRelations@pactivevergreen.com
| Pactiv Evergreen Inc. Condensed Consolidated Statements of Income (Loss) (in millions, except per share amounts) (unaudited) | ||||||||||||
| For the Three Months Ended | ||||||||||||
| September 30, | June 30, | September 30, | ||||||||||
| 2023 | 2023 | 2022 | ||||||||||
| Net revenues | $ | 1,379 | $ | 1,426 | $ | 1,609 | ||||||
| Cost of sales | (1,098 | ) | (1,342 | ) | (1,377 | ) | ||||||
| Gross profit | 281 | 84 | 232 | |||||||||
| Selling, general and administrative expenses | (137 | ) | (136 | ) | (145 | ) | ||||||
| Restructuring, asset impairment and other related charges | (28 | ) | (32 | ) | (57 | ) | ||||||
| Other (expense) income, net | (3 | ) | 4 | 239 | ||||||||
| Operating income (loss) from continuing operations | 113 | (80 | ) | 269 | ||||||||
| Non-operating (expense) income, net | (2 | ) | (3 | ) | 44 | |||||||
| Interest expense, net | (61 | ) | (64 | ) | (59 | ) | ||||||
| Income (loss) from continuing operations before tax | 50 | (147 | ) | 254 | ||||||||
| Income tax (expense) benefit | (22 | ) | 8 | (79 | ) | |||||||
| Income (loss) from continuing operations | 28 | (139 | ) | 175 | ||||||||
| Income from discontinued operations, net of income taxes | 2 | — | 1 | |||||||||
| Net income (loss) | 30 | (139 | ) | 176 | ||||||||
| Income attributable to non-controlling interests | (1 | ) | — | — | ||||||||
| Net income (loss) attributable to Pactiv Evergreen Inc. common shareholders | $ | 29 | $ | (139 | ) | $ | 176 | |||||
| Earnings (loss) per share attributable to Pactiv Evergreen Inc. common shareholders | ||||||||||||
| From continuing operations | ||||||||||||
| Basic | $ | 0.15 | $ | (0.78 | ) | $ | 0.98 | |||||
| Diluted | $ | 0.15 | $ | (0.78 | ) | $ | 0.98 | |||||
| From discontinued operations | ||||||||||||
| Basic | $ | 0.01 | $ | — | $ | 0.01 | ||||||
| Diluted | $ | 0.01 | $ | — | $ | — | ||||||
| Total | ||||||||||||
| Basic | $ | 0.16 | $ | (0.78 | ) | $ | 0.99 | |||||
| Diluted | $ | 0.16 | $ | (0.78 | ) | $ | 0.98 | |||||
| Weighted-average shares outstanding - basic | 178.7 | 178.5 | 177.9 | |||||||||
| Weighted-average shares outstanding - diluted | 179.7 | 178.5 | 178.7 | |||||||||
| Pactiv Evergreen Inc. Condensed Consolidated Balance Sheets (in millions) (unaudited) | ||||||||||||
| As of September 30, 2023 | As of June 30, 2023 | As of September 30, 2022 | ||||||||||
| Assets | ||||||||||||
| Cash and cash equivalents | $ | 233 | $ | 302 | $ | 559 | ||||||
| Accounts receivable, net | 470 | 468 | 523 | |||||||||
| Related party receivables | 38 | 38 | 46 | |||||||||
| Inventories | 846 | 927 | 1,123 | |||||||||
| Other current assets | 109 | 114 | 117 | |||||||||
| Assets held for sale | 7 | — | — | |||||||||
| Total current assets | 1,703 | 1,849 | 2,368 | |||||||||
| Property, plant and equipment, net | 1,469 | 1,488 | 1,735 | |||||||||
| Operating lease right-of-use assets, net | 276 | 268 | 275 | |||||||||
| Goodwill | 1,815 | 1,815 | 1,815 | |||||||||
| Intangible assets, net | 1,019 | 1,034 | 1,079 | |||||||||
| Other noncurrent assets | 164 | 176 | 153 | |||||||||
| Total assets | $ | 6,446 | $ | 6,630 | $ | 7,425 | ||||||
| Liabilities | ||||||||||||
| Accounts payable | $ | 329 | $ | 352 | $ | 411 | ||||||
| Related party payables | 10 | 8 | 10 | |||||||||
| Current portion of long-term debt | 18 | 18 | 31 | |||||||||
| Current portion of operating lease liabilities | 63 | 62 | 64 | |||||||||
| Income taxes payable | 5 | 3 | 5 | |||||||||
| Accrued and other current liabilities | 447 | 402 | 437 | |||||||||
| Liabilities held for sale | — | — | 24 | |||||||||
| Total current liabilities | 872 | 845 | 982 | |||||||||
| Long-term debt | 3,593 | 3,822 | 4,202 | |||||||||
| Long-term operating lease liabilities | 225 | 220 | 222 | |||||||||
| Deferred income taxes | 255 | 255 | 318 | |||||||||
| Long-term employee benefit obligations | 59 | 59 | 97 | |||||||||
| Other noncurrent liabilities | 138 | 144 | 137 | |||||||||
| Total liabilities | $ | 5,142 | $ | 5,345 | $ | 5,958 | ||||||
| Total equity attributable to Pactiv Evergreen Inc. common shareholders | 1,300 | 1,282 | 1,462 | |||||||||
| Non-controlling interests | 4 | 3 | 5 | |||||||||
| Total equity | $ | 1,304 | $ | 1,285 | $ | 1,467 | ||||||
| Total liabilities and equity | $ | 6,446 | $ | 6,630 | $ | 7,425 | ||||||
| Pactiv Evergreen Inc. Condensed Consolidated Statements of Cash Flows (in millions) (unaudited) | ||||||||||||||||||||
| For the Three Months Ended | ||||||||||||||||||||
| September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||||||
| 2023 | 2023 | 2023 | 2022 | 2022 | ||||||||||||||||
| Operating Activities: | ||||||||||||||||||||
| Net income (loss) | $ | 30 | $ | (139 | ) | $ | (133 | ) | $ | 27 | $ | 176 | ||||||||
| Adjustments to reconcile net income (loss) to operating cash flows: | ||||||||||||||||||||
| Depreciation and amortization | 85 | 259 | 174 | 84 | 85 | |||||||||||||||
| Deferred income taxes | — | (28 | ) | (39 | ) | (14 | ) | 50 | ||||||||||||
| Unrealized (gains) losses on derivatives | (1 | ) | (1 | ) | 2 | — | 10 | |||||||||||||
| Restructuring related non-cash and asset impairment charges (net of reversals) | 3 | 9 | 32 | — | 56 | |||||||||||||||
| Gain (loss) on sale of businesses and noncurrent assets | — | 1 | — | — | (239 | ) | ||||||||||||||
| Non-cash portion of employee benefit obligations | 3 | 3 | 1 | 3 | (44 | ) | ||||||||||||||
| Non-cash portion of operating lease expense | 20 | 19 | 21 | 20 | 21 | |||||||||||||||
| Other non-cash items, net | 11 | 10 | 6 | 8 | 11 | |||||||||||||||
| Change in assets and liabilities: | ||||||||||||||||||||
| Accounts receivable, net | (3 | ) | 46 | (53 | ) | 79 | 4 | |||||||||||||
| Inventories | 75 | 47 | 61 | 58 | (35 | ) | ||||||||||||||
| Accounts payable | (15 | ) | (38 | ) | 11 | (45 | ) | (66 | ) | |||||||||||
| Operating lease payments | (19 | ) | (20 | ) | (21 | ) | (20 | ) | (21 | ) | ||||||||||
| Accrued and other current liabilities | 43 | (28 | ) | 10 | (21 | ) | 67 | |||||||||||||
| Other assets and liabilities | 6 | (13 | ) | 16 | (6 | ) | — | |||||||||||||
| Net cash provided by operating activities | 238 | 127 | 88 | 173 | 75 | |||||||||||||||
| Investing Activities: | ||||||||||||||||||||
| Acquisition of property, plant and equipment | (62 | ) | (53 | ) | (63 | ) | (89 | ) | (55 | ) | ||||||||||
| Disposal of businesses and joint venture equity interests, net of cash disposed | — | — | 1 | (6 | ) | 317 | ||||||||||||||
| Other investing activities | 9 | (1 | ) | 2 | 1 | 3 | ||||||||||||||
| Net cash (used in) provided by investing activities | (53 | ) | (54 | ) | (60 | ) | (94 | ) | 265 | |||||||||||
| Financing Activities: | ||||||||||||||||||||
| Long-term debt repayments | (229 | ) | (182 | ) | (112 | ) | (95 | ) | (6 | ) | ||||||||||
| Dividends paid to common shareholders | (18 | ) | (18 | ) | (18 | ) | (17 | ) | (18 | ) | ||||||||||
| Other financing activities | (3 | ) | (2 | ) | (5 | ) | (2 | ) | (2 | ) | ||||||||||
| Net cash used in financing activities | (250 | ) | (202 | ) | (135 | ) | (114 | ) | (26 | ) | ||||||||||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | (4 | ) | 4 | 1 | 2 | (3 | ) | |||||||||||||
| (Decrease) increase in cash, cash equivalents and restricted cash | (69 | ) | (125 | ) | (106 | ) | (33 | ) | 311 | |||||||||||
| Cash, cash equivalents and restricted cash, including amounts classified as held for sale or other noncurrent assets, as of beginning of the period(1) | 326 | 451 | 557 | 590 | 279 | |||||||||||||||
| Cash, cash equivalents and restricted cash as of end of the period(1) | $ | 257 | $ | 326 | $ | 451 | $ | 557 | $ | 590 | ||||||||||
| Cash, cash equivalents and restricted cash are comprised of: | ||||||||||||||||||||
| Cash and cash equivalents | $ | 233 | $ | 302 | $ | 427 | $ | 531 | $ | 559 | ||||||||||
| Restricted cash classified as other noncurrent assets | 24 | 24 | 24 | 24 | 24 | |||||||||||||||
| Cash and cash equivalents classified as assets held for sale | — | — | — | 2 | 7 | |||||||||||||||
| Cash, cash equivalents and restricted cash as of end of the period(1) | $ | 257 | $ | 326 | $ | 451 | $ | 557 | $ | 590 | ||||||||||
(1) Includes
| Pactiv Evergreen Inc. Reconciliation of Reportable Segment Net Revenues to Total Net Revenues (in millions) (unaudited) | ||||||||||||
| For the Three Months Ended | ||||||||||||
| September 30, 2023 | June 30, 2023 | September 30, 2022 | ||||||||||
| Reportable segment net revenues | ||||||||||||
| Foodservice | $ | 675 | $ | 656 | $ | 713 | ||||||
| Food and Beverage Merchandising | 712 | 805 | 920 | |||||||||
| Other | — | — | 26 | |||||||||
| Intersegment revenues | (8 | ) | (35 | ) | (50 | ) | ||||||
| Total net revenues | $ | 1,379 | $ | 1,426 | $ | 1,609 | ||||||
| Pactiv Evergreen Inc. Reconciliation of Reportable Segment Adjusted EBITDA to Adjusted EBITDA (in millions) (unaudited) | ||||||||||||
| For the Three Months Ended | ||||||||||||
| September 30, 2023 | June 30, 2023 | September 30, 2022 | ||||||||||
| Reportable segment Adjusted EBITDA | ||||||||||||
| Foodservice | $ | 117 | $ | 128 | $ | 107 | ||||||
| Food and Beverage Merchandising | 130 | 109 | 102 | |||||||||
| Other | — | — | 1 | |||||||||
| Unallocated | (20 | ) | (20 | ) | (23 | ) | ||||||
| Adjusted EBITDA (Non-GAAP) | $ | 227 | $ | 217 | $ | 187 | ||||||
| Pactiv Evergreen Inc. Reconciliations of Net Income (Loss) from Continuing Operations to Adjusted EBITDA and Diluted EPS from Continuing Operations to Adjusted EPS (in millions, except per share amounts) (unaudited) | ||||||||||||||||||||||||
| For the Three Months Ended | ||||||||||||||||||||||||
| September 30, 2023 | June 30, 2023 | September 30, 2022 | ||||||||||||||||||||||
| Net income to Adjusted EBITDA | Diluted EPS to Adjusted EPS | Net loss to Adjusted EBITDA | Diluted EPS to Adjusted EPS | Net income to Adjusted EBITDA | Diluted EPS to Adjusted EPS | |||||||||||||||||||
| Net income (loss) from continuing operations / Diluted EPS from continuing operations (Reported GAAP Measure) | $ | 28 | $ | 0.15 | $ | (139 | ) | $ | (0.78 | ) | $ | 175 | $ | 0.98 | ||||||||||
| Income tax expense (benefit) | 22 | (8 | ) | 79 | ||||||||||||||||||||
| Interest expense, net | 61 | 64 | 59 | |||||||||||||||||||||
| Depreciation and amortization (excluding restructuring-related charges) | 81 | 82 | 85 | |||||||||||||||||||||
| Beverage Merchandising Restructuring charges(1) | 32 | 0.15 | 216 | 0.98 | — | — | ||||||||||||||||||
| Other restructuring and asset impairment charges (reversals) | — | — | 1 | — | 57 | 0.31 | ||||||||||||||||||
| Loss (gain) on sale of businesses and noncurrent assets | — | — | 1 | — | (239 | ) | (1.10 | ) | ||||||||||||||||
| Non-cash pension expense (income)(2) | 2 | 0.01 | 3 | 0.01 | (44 | ) | (0.11 | ) | ||||||||||||||||
| Operational process engineering-related consultancy costs(3) | — | — | — | — | 3 | 0.01 | ||||||||||||||||||
| Unrealized (gains) losses on commodity derivatives | (1 | ) | — | (1 | ) | — | 10 | 0.03 | ||||||||||||||||
| Foreign exchange losses (gains) on cash | 2 | 0.01 | (2 | ) | (0.01 | ) | — | — | ||||||||||||||||
| Other | — | — | — | — | 2 | 0.01 | ||||||||||||||||||
| Adjusted EBITDA / Adjusted EPS(4) (Non-GAAP Measure) | $ | 227 | $ | 0.32 | $ | 217 | $ | 0.20 | $ | 187 | $ | 0.13 | ||||||||||||
- Reflects charges related to the Beverage Merchandising Restructuring, including
$4 million and$177 million of accelerated depreciation expense for the three months ended September 30, 2023 and June 30, 2023, respectively. - Reflects the non-cash pension expense (income) related to our employee benefit plans, including the pension settlement gain of
$47 million recognized during the three months ended September 30, 2022. - Reflects the costs incurred to evaluate and improve the efficiencies of our manufacturing and distribution operations.
- Income tax expense (benefit), interest expense, net and depreciation and amortization (excluding restructuring-related charges) are not adjustments from diluted EPS to calculate Adjusted EPS. Adjustments were tax effected using the applicable effective income tax rate for each period. For the three months ended September 30, 2023, June 30, 2023 and September 30, 2022, the tax effect of the adjustments were income of
$0.03 per diluted share, income of$0.24 per diluted share and a loss of$0.33 per diluted share, respectively.
| Pactiv Evergreen Inc. Reconciliation of Twelve Months Ended Net Loss from Continuing Operations to Twelve Months Ended Adjusted EBITDA (in millions) (unaudited) | |||
| For the Twelve Months Ended September 30, 2023 | |||
| Net loss from continuing operations (Reported GAAP Measure) | $ | (217 | ) |
| Income tax benefit | (16 | ) | |
| Interest expense, net | 248 | ||
| Depreciation and amortization (excluding restructuring-related charges) | 331 | ||
| Beverage Merchandising Restructuring charges(1) | 435 | ||
| Loss on sale of businesses and noncurrent assets | 1 | ||
| Non-cash pension expense(2) | 9 | ||
| Operational process engineering-related consultancy costs(3) | 2 | ||
| Foreign exchange losses on cash | 5 | ||
| Other | 2 | ||
| Adjusted EBITDA (Non-GAAP Measure) | $ | 800 | |
- Reflects charges related to the Beverage Merchandising Restructuring, including
$177 million of accelerated depreciation expense. - Reflects the non-cash pension expense related to our employee benefit plans.
- Reflects the costs incurred to evaluate and improve the efficiencies of our manufacturing and distribution operations.
FAQ
What were Pactiv Evergreen's net revenues in Q3 2023?
What was Pactiv Evergreen's net income from continuing operations in Q3 2023?
What was Pactiv Evergreen's Adjusted EBITDA in Q3 2023?
What is Pactiv Evergreen's full-year 2023 Adjusted EBITDA guidance?
