Combined Company Begins to Realize Benefits of Increased and
Accelerated Acquisition Synergies, Enhanced Scale, More Diverse Brand
Portfolio and Expanded Geographic Footprint Despite Challenging U.S.
Retail Environment
NEW YORK--(BUSINESS WIRE)--
Revlon Consumer Products LLC (NYSE:REV) today announced its results for the quarter
ended March 31, 2017.
Quarter ended March 31, 2017 Highlights1:
-
As Reported net sales were $594.9 million, an increase of 35.3%
compared to the prior-year period. On a Pro Forma(a) basis,
net sales decreased by 5.8%, or 5.3% XFX, compared to the prior-year
period.
-
As Reported operating loss of $(42.5) million, compared to operating
income of $35.8 million in the prior-year period. On a Pro Forma
Adjusted(a) basis, operating loss was $(6.6) million,
compared to operating income of $20.1 million in the prior-year period.
-
As Reported net loss was $(37.4) million compared to As Reported net
income of $11.0 million in the prior-year period. Adjusted(a)
net loss was $(12.1) million, compared to Adjusted net income of $12.9
million in the prior-year period.
-
Adjusted EBITDA(a) was $32.2 million, a 51.7% decrease,
compared to Adjusted EBITDA of $66.6 million in the prior-year period.
On a Pro Forma basis, Adjusted EBITDA decreased 47.0% compared to the
prior-year period, primarily driven by net sales declines in North
America, which impacted all segments.
-
Net cash used in operating activities was $85.6 million, compared to
$99.8 million in the prior-year period, a $14.2 million improvement.
Commenting on today's announcement, Revlon President and Chief Executive
Officer, Mr. Fabian Garcia said, "While we are disappointed with our
U.S. results, our brands continue to achieve strong international net
sales growth across all segments and despite the U.S. retail
environment, our iconic beauty brands have demonstrated resilience and
have maintained market share in the U.S." Mr. Garcia added, "We remain
committed to our long-term strategy to restore brand growth in the U.S.
by enhancing our brands' relevance with differentiated innovation,
elevating in-store and online experiences and digital-first engagements,
and building our presence in fast growing channels, as well as
accelerating our international expansion, with a focus on Asia and Latin
America."
1 The results discussed below include the following measures:
U.S. GAAP ("As Reported"); non-GAAP("Adjusted"), which
excludes certain Non-Operating Items from As Reported results; and
Non-GAAP pro forma ("Pro Forma Adjusted"), which presents the Adjusted
results on a pro forma basis as if Revlon and Elizabeth Arden were a
combined company for all of the periods presented ("Pro Forma"). See
footnote (a) for further discussion of the Company's Adjusted and Pro
Forma Adjusted measures. Reconciliations of As Reported results to Pro
Forma, Adjusted and Pro Forma Adjusted results are provided as an
attachment to this release. In addition, where indicated, the Company
analyzes and presents its results excluding the impact of foreign
currency translation ("XFX").
Strategy Update
The Company recently announced an update to its corporate strategy
designed to leverage the power of its expanded brand portfolio and
geographic footprint, resulting from the September 2016 acquisition of
Elizabeth Arden. The strategy is based on three pillars: (1)
Strengthen Our Portfolio of Brands; (2) Strategically Expand Consumers'
Access to Our Brands; and (3) Develop a Cost Structure That Fuels
Investment in Our Brands. During the quarter, the Company took
several key steps to support the execution of that strategy, including
announcing a new organization structure, and pivoting from a
channel-based to a brand-centric organization. Four brand groups were
created, Revlon, Elizabeth Arden, Fragrances and Portfolio Brands, and
new leadership was recruited to manage the Revlon, Elizabeth Arden and
Fragrance businesses. The Company has further strengthened its design,
innovation, brand development and digital capabilities by creating a
Marketing Center of Excellence and appointed a renowned Chief Creative
Officer to that new role. Also during the quarter, the Company began to
execute the Elizabeth Arden integration cost-synergy program, and as a
result of accelerating its actions, the Company now expects to realize
between $50 million to $60 million of synergies and cost reductions in
2017.
"In spite of the retail challenges we are facing in the U.S., I am
confident that we have the strategy, leadership team and capabilities in
place to deliver our long-term growth ambitions. We are now beginning to
realize the acquisition synergies at a faster pace, and we expect to
increase sequentially throughout the year, providing improvements in our
operating P&L and fueling incremental brand investment. As a combined
company we are also benefiting from our diverse brand portfolio,
expanded global footprint and deep commercial expertise across mass,
prestige and professional channels," said Mr. Garcia.
Elizabeth Arden Integration Program
Since the acquisition of Elizabeth Arden in September 2016, the Company
has been implementing a restructuring and integration plan, which
includes consolidating administrative and sales offices, eliminating
certain duplicative functions, streamlining back-office support and
fully integrating the Elizabeth Arden organization into the Company's
business (the "Elizabeth Arden Integration"). During the first quarter,
the Company implemented actions that will result in the realization of
$50 million to $60 million in synergies and cost reductions for 2017.
The Company continues to estimate annual recurring synergies and cost
reductions of approximately $190 million in connection with the
Elizabeth Arden Integration. These synergies are expected to be
generated over a multi-year period. In the first quarter of 2017, the
Company realized approximately $9 million of these synergies and cost
reductions, which primarily benefited the Elizabeth Arden segment
results, as well as reduced the Company's corporate-level SG&A costs.
In connection with implementing the Elizabeth Arden Integration, the
Company expects to recognize approximately $65 million to $75 million of
total pre-tax restructuring and related charges (the "Integration
Restructuring Charges"). In the first quarter of 2017, the Company
incurred Integration Restructuring Charges of $1.1 million and
non-restructuring integration costs of $16.9 million, aggregating to
approximately $36 million in cumulative restructuring and related
charges and approximately $39 million of non-restructuring integration
costs since the September 2016 Elizabeth Arden acquisition. In addition,
the Company funded approximately $3 million of integration-related
capital expenditures in the first quarter of 2017.
First Quarter 2017 Results
Total Company Results
The Company's performance for the first quarter of 2017 was adversely
impacted by net sales declines in North America across all segments that
could not be offset by the Company's robust International net sales
growth. The decrease in net sales and lower overhead absorption also
unfavorably impacted the Company's gross margin.
In calculating Adjusted results, adjustments were made for the
Non-Operating Items described in footnote (a).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(USD millions, except per share data)
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
| |
|
|
|
|
|
|
| | | |
2017
|
|
|
2016
| | |
As Reported
| | |
Adjusted
|
| | | |
As Reported
|
|
|
Adjusted
| | |
As Reported
|
|
|
Adjusted
|
|
|
Pro Forma Adjusted
| | |
% Change
| | |
% Change
|
|
|
Pro Forma % Change
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
| | | |
| |
Net Sales | | | |
$
|
594.9
| | | |
$
|
594.9
| | | |
$
|
439.6
| | | |
$
|
439.6
| | | |
$
|
631.5
| | | |
35.3%
| | |
35.3%
| | |
-5.8%
|
Gross Profit
| | | | |
329.8
| | | | |
346.0
| | | | |
285.7
| | | | |
285.7
| | | | |
381.7
| | | |
15.4%
| | |
21.1%
| | |
-9.4%
|
Gross Margin
| | | | |
55.4
|
%
| | | |
58.2
|
%
| | | |
65.0
|
%
| | | |
65.0
|
%
| | | |
60.4
|
%
| | |
-960 bps
| | |
-680 bps
| | |
-220 bps
|
Operating (loss) income
| | | | |
(42.5
|
)
| | | |
(6.6
|
)
| | | |
35.8
| | | | |
38.5
| | | | |
20.1
| | | |
-218.7%
| | |
-117.1%
| | |
-132.8%
|
Adjusted EBITDA
| | | | | | | | |
|
32.2
| | | | | | | | |
|
66.6
| | | |
|
60.8
| | | | | | | |
-51.7%
| | |
-47.0%
|
Net (loss) income
| | | |
|
(37.4
|
)
| | |
|
(12.1
|
)
| | |
|
11.0
| | | |
|
12.9
| | | | | | | | |
-440.0%
| | |
-193.8%
| | | | |
Diluted (loss) earnings per common share
| | | |
$
|
(0.71
|
)
| | |
$
|
(0.23
|
)
| | |
$
|
0.21
| | | |
$
|
0.25
| | | | | | | | |
-438.1%
| | |
-192.0%
| | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As Reported Net Sales were $594.9 million, an increase of 35.3% compared
to the prior-year period, driven by the acquisition of Elizabeth Arden.
On a Pro Forma basis, net sales decreased by 5.8%, or 5.3% XFX, driven
by declines in North America due to softening consumption in core beauty
categories in the mass retail and prestige channels, as well as declines
in replenishment orders in our professional channel.
As Reported gross margin was 55.4%, compared to 65.0% in the prior-year
period, driven by the addition of the lower gross margin Elizabeth Arden
businesses acquired in September 2016, as well as a $16.0 million
non-operating purchase accounting adjustment made in the first quarter
of 2017. On a Pro Forma Adjusted basis, gross margin was 58.2%, compared
to 60.4% in the prior-year period, a decline of 220 basis points ("bps")
due to less overhead absorption, unfavorable product mix driven by lower
sales of higher-margin products and higher promotional costs within net
sales, partially offset by the realization of approximately $3 million
of pro forma synergies within the Elizabeth Arden segment.
As Reported operating loss was $(42.5) million, compared to operating
income of $35.8 million in the prior-year period, driven by
approximately $33 million of higher non-operating items primarily
comprised of acquisition-related costs. In addition, the Consumer and
Professional segments experienced declines in net sales, coupled with
higher cost of goods as a result of the deleveraging of fixed costs and
product mix due to lower sales of higher-margin products. The Company
also experienced higher SG&A costs as compared to the prior-year period
as a result of the Elizabeth Arden acquisition, which will reduce over
time as synergies are realized.
The Company's As Reported effective tax rate was 50.8%, compared to
35.4% in the prior-year period. The Company's As Reported tax benefit
was $38.9 million, compared to tax expense of $5.8 million in the
prior-year period, primarily driven by the loss in the first quarter of
2017.
As Reported net loss was $(37.4) million in the first quarter of 2017,
compared to net income of $11.0 million in the first quarter of 2016, a
decline of $48.4 million. The decline was the result of the drivers
discussed in As Reported operating income above, as well as $14.0
million of higher interest expense, partially offset by a $44.7 million
decrease in income taxes in the first quarter of 2017, compared to the
first quarter of 2016.
Pro Forma Adjusted EBITDA in the first quarter of 2017 decreased by
47.0% compared to the first quarter of 2016, driven by the declines in
net sales, as previously mentioned, and higher cost of goods sold due to
less overhead absorption and product mix, partially offset by realized
pro forma synergies of approximately $9 million.
Adjusted net loss, which excludes certain non-operating items, was
$(12.1) million in the first quarter of 2017, compared to Adjusted net
income of $12.9 million in the prior-year period, a $25 million
decrease, driven by the net sales declines in North America, as
discussed above, coupled with higher cost of goods sold due to less
overhead absorption and product mix. The Company also had higher SG&A
costs as a result of the Elizabeth Arden acquisition, which will reduce
over time as synergies are realized, as well as higher interest expense.
Cash Flow
Net cash used in operating activities improved by $14.2 million, from
$(99.8) million in the first quarter of 2016 to $(85.6) million in the
first quarter of 2017. Free cash flow improved by $6.2 million in the
first quarter of 2017 as free cash flow usage was $(101.0) million in
the first quarter of 2017, compared to free cash flow usage of $(107.2)
million in the prior-year period. The improvements were driven by
favorable working capital changes as compared to the prior-year quarter,
including higher account receivable collections and lower disbursements.
Offsetting this were higher payments for interest, inventory purchases,
integration costs and capital expenditures in the first quarter of 2017,
as compared to the prior-year period.
Segment Results
Net sales and segment profit for the Elizabeth Arden segment include
2016 Pro Forma (a) results, as if Revlon and Elizabeth Arden
were a combined company for all of 2016. Segment profit is defined in
footnote (b) below. The Company excludes certain unallocated corporate
costs from the definition of segment profit. See "Segment Profit
Reconciliation" attached to this release.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(USD millions)
|
|
|
|
Three Months Ended March 31,
|
| | | | Net Sales |
| | | |
As Reported
|
|
|
Pro Forma
|
|
|
As Reported
|
|
|
Pro Forma
|
| | | |
2017
|
|
|
2016
| | |
2016
| | |
% Change
|
|
|
XFX % Change
|
| |
% Change
|
|
|
XFX % Change
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consumer
| | | |
$
|
290.4
| | | |
$
|
320.0
| | | |
$
|
320.0
| | | |
-9.3
|
%
| | |
-9.1
|
%
| | |
-9.3
|
%
| | |
-9.1
|
%
|
Elizabeth Arden | | | | |
192.0
| | | | |
-
| | | | |
191.9
| | | |
N.M.
| | | |
N.M.
| | | |
0.1
|
%
| | |
0.4
|
%
|
Professional
| | | | |
108.0
| | | | |
115.1
| | | | |
115.1
| | | |
-6.2
|
%
| | |
-4.9
|
%
| | |
-6.2
|
%
| | |
-4.9
|
%
|
Other
| | | |
|
4.5
|
| | |
|
4.5
|
| | |
|
4.5
|
| | |
0.0
|
%
| | |
15.6
|
%
| | |
0.0
|
%
| | |
15.6
|
%
|
Total
| | | |
$
|
594.9
| | | |
$
|
439.6
| | | |
$
|
631.5
| | | |
35.3
|
%
| | |
35.9
|
%
| | |
-5.8
|
%
| | |
-5.3
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | |
Segment Profit (b)
|
| | | |
As Reported
| | |
Pro Forma
| | |
As Reported
| | |
Pro Forma
|
| | | |
2017
| | |
2016
| | |
2016
| | |
% Change
| | |
XFX % Change
| | |
% Change
| | |
XFX % Change
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consumer
| | | |
$
|
32.9
| | | |
$
|
58.4
| | | |
$
|
58.4
| | | |
-43.7
|
%
| | |
-44.2
|
%
| | |
-43.7
|
%
| | |
-44.2
|
%
|
Elizabeth Arden | | | | |
14.3
| | | | |
-
| | | | |
10.4
| | | |
N.M.
| | | |
N.M.
| | | |
37.5
|
%
| | |
25.0
|
%
|
Professional
| | | | |
16.1
| | | | |
25.6
| | | | |
25.6
| | | |
-37.1
|
%
| | |
-37.1
|
%
| | |
-37.1
|
%
| | |
-37.1
|
%
|
Other
| | | |
|
(1.3
|
)
| | |
|
(0.9
|
)
| | |
|
(0.9
|
)
| | |
-44.4
|
%
| | |
-66.7
|
%
| | |
-44.4
|
%
| | |
-66.7
|
%
|
Total
| | | |
$
|
62.0
| | | |
$
|
83.1
| | | |
$
|
93.5
| | | |
-25.4
|
%
| | |
-26.0
|
%
| | |
-33.7
|
%
| | |
-35.6
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consumer Segment
Consumer segment net sales in the first quarter of 2017 were $290.4
million, a decrease of 9.3%, or 9.1% XFX, compared to the prior-year
period, largely driven by continuing softness in consumption of core
beauty categories in the mass retail channel in North America, which
adversely impacted net sales of Revlon color cosmetics, Almay color
cosmetics, SinfulColors color cosmetics and Mitchum anti-perspirant
deodorants. These declines were partially offset by the launch of CND
Vinylux nail products in select mass-retailers. Both SinfulColors and
Mitchum experienced declines as a result of cycling against new product
launches in the first quarter of 2016, without a comparable launch in
the first quarter of 2017. The decline in net sales of Revlon color
cosmetics in North America was offset by the brand's strong sales growth
internationally.
Consumer segment profit decreased by 43.7%, or 44.2% XFX, in the first
quarter of 2017 compared to the first quarter of 2016, primarily due to
lower gross profit as a result of the significant decline in net sales
in North America.
Elizabeth Arden Segment
Elizabeth Arden net sales in the first quarter of 2017 were $192.0
million. On a Pro Forma basis, Elizabeth Arden net sales increased
slightly, as higher net sales of Elizabeth Arden branded skin care and
fragrances businesses were mostly offset by the non-renewal of certain
celebrity fragrance licenses.
Elizabeth Arden segment profit was $14.3 million. On a Pro Forma basis,
Elizabeth Arden segment profit increased by 37.5%, or 25.0% XFX,
compared to the first quarter of 2016, primarily driven by lower cost of
goods sold as a result of the realization of cost reductions related to
the Elizabeth Arden Integration, as well as the favorable impact of
product and channel mix.
Professional Segment
Professional segment net sales of $108.0 million in the first quarter of
2017 decreased by 6.2%, or 4.9% XFX, compared to the first quarter of
2016, driven by continued net sales declines of CND nail products and
lower net sales of American Crew men's grooming products, as a result of
the timing of shipments. These net sales declines were partially offset
by higher net sales of Revlon Professional hair products, including the
Be Fabulous hair care range and Revlonissimo professional hair color.
Professional segment profit decreased by 37.1% in the first quarter of
2017 compared to first quarter of 2016, primarily resulting from lower
net sales, as well as increases in cost of goods sold driven by less
overhead absorption and unfavorable product mix.
Geographic Net Sales
Overall, net sales increased 35.3%, driven by the acquisition of
Elizabeth Arden, as well as continued strong international growth across
the Consumer and Professional segments, partially offset by declines in
North America.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(USD millions)
|
|
|
|
Three Months Ended March 31,
|
Net Sales:
| | | |
2017 As Reported
|
|
|
2016 As Reported
|
|
|
2016 Pro Forma
|
|
|
As Reported % Change
|
|
|
As Reported XFX % Change
|
|
|
Pro Forma % Change
|
|
|
Pro Forma XFX % Change
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consumer
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
North America | | | |
$
|
175.3
| | |
$
|
214.8
| | |
$
|
214.8
| | |
-18.4
|
%
| | |
-18.6
|
%
| | |
-18.4
|
%
| | |
-18.6
|
%
|
International
| | | | |
115.1
| | | |
105.2
| | | |
105.2
| | |
9.4
|
%
| | |
10.3
|
%
| | |
9.4
|
%
| | |
10.3
|
%
|
Elizabeth Arden | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
North America | | | |
$
|
100.1
| | |
$
|
-
| | |
$
|
107.7
| | |
N.M.
| | | |
N.M.
| | | |
-7.1
|
%
| | |
-7.2
|
%
|
International
| | | | |
91.9
| | | |
-
| | | |
84.2
| | |
N.M.
| | | |
N.M.
| | | |
9.1
|
%
| | |
10.1
|
%
|
Professional
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
North America | | | |
$
|
43.5
| | |
$
|
53.6
| | |
$
|
53.6
| | |
-18.8
|
%
| | |
-19.2
|
%
| | |
-18.8
|
%
| | |
-19.2
|
%
|
International
| | | | |
64.5
| | | |
61.5
| | | |
61.5
| | |
4.9
|
%
| | |
7.6
|
%
| | |
4.9
|
%
| | |
7.6
|
%
|
Other
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
North America | | | |
$
|
-
| | |
$
|
-
| | |
$
|
-
| | |
N.M.
| | | |
N.M.
| | | |
N.M.
| | | |
N.M.
| |
International
| | | |
|
4.5
| | |
|
4.5
| | |
|
4.5
| | |
0.0
|
%
| | |
15.6
|
%
| | |
0.0
|
%
| | |
15.6
|
%
|
Total Net Sales | | | |
$
|
594.9
| | |
$
|
439.6
| | |
$
|
631.5
| | |
35.3
|
%
| | |
35.9
|
%
| | |
-5.8
|
%
| | |
-5.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Segment
In North America, Consumer segment net sales of $175.3 million in the
first quarter of 2017 decreased by 18.4%, or 18.6% XFX, compared to the
first quarter of 2016, as the U.S. mass retail channel was impacted by
continuing declines across several beauty categories, coupled with
unprecedented promotional spending. While they generally maintained
their market share, the net sales of Revlon color cosmetics, Almay color
cosmetics and SinfulColors color cosmetics all declined in the first
quarter of 2017 compared to the prior-year period. These decreases were
partially offset by the Company's launch in the first quarter of 2017 of
CND Vinylux nail products in select mass-retailers.
In International, Consumer segment net sales of $115.1 million in the
first quarter of 2017 increased by 9.4%, or 10.3% XFX, compared to the
first quarter of 2016, driven by higher net sales of Revlon color
cosmetics and the expansion of the Cutex nail care product line. From a
geographic perspective, the increase in International net sales was
mainly driven by Japan, Australia and Hong Kong, in line with the
Company's strategy to increase investment and expansion in faster
growing regions.
Elizabeth Arden Segment
In North America, Elizabeth Arden segment net sales were $100.1 million
in the first quarter of 2017. On a Pro Forma basis, Elizabeth Arden net
sales decreased by 7.1%, or 7.2% XFX, compared to the first quarter of
2016, as higher net sales of Elizabeth Arden skin care and fragrance
products were more than fully offset by decreases in net sales of other
fragrances in mass retail and prestige channels.
In International, Elizabeth Arden segment net sales were $91.9 million
in the first quarter of 2017. On a Pro Forma basis, Elizabeth Arden net
sales in the first quarter of 2017 increased by 9.1%, or 10.1% XFX,
compared to the first quarter of 2016, primarily driven by higher net
sales of Christina Aguilera and Britney Spears fragrances in Europe led
by Germany, Austria and the U.K., as well as higher net sales of
Elizabeth Arden branded products in Travel Retail, Hong Kong and
Singapore.
Professional Segment
In North America, Professional segment net sales of $43.5 million in the
first quarter of 2017 decreased by 18.8%, or 19.2% XFX, compared to the
first quarter of 2016, primarily driven by continuing softness and price
erosion in the salon nail category, which adversely impacted net sales
of CND nail products and American Crew men's grooming products.
In International, Professional segment net sales of $64.5 million in the
first quarter of 2017 increased by 4.9%, or 7.6% XFX, compared to the
first quarter of 2016, primarily driven by increased net sales of Revlon
Professional hair products in the U.K., Italy, France, Mexico, Russia
and Germany.
First Quarter 2017 Results Conference Call
The Company will host a conference call with members of the investment
community today, May 5, 2017, at 9:30 A.M. EDT to discuss first quarter
2017 results. Access to the call is available to the public at www.revloninc.com.
Footnotes to Press Release
(a) Non-GAAP Financial Measures:
Pro Forma Net Sales; EBITDA; Adjusted and Pro Forma Adjusted EBITDA;
Adjusted and Pro Forma Adjusted net income from continuing operations,
before income taxes; Adjusted net (loss) income; Adjusted diluted (loss)
earnings per common share; and free cash flow (together, the "Non-GAAP
Measures") are non-GAAP financial measures that are reconciled to their
most directly comparable GAAP measures in the accompanying financial
tables. Pro Forma financial information assumes the Elizabeth Arden
acquisition was completed on January 1, 2016 and its financial results
were included for all periods presented.
The Company defines EBITDA as income from continuing operations before
interest, taxes, depreciation, amortization, gains/losses on foreign
currency fluctuations, gains/losses on the early extinguishment of debt,
and miscellaneous expenses (the foregoing being the "EBITDA
Exclusions"). The Company presents Adjusted EBITDA to exclude the impact
of non-cash stock compensation expense and certain other non-operating
items that are not directly attributable to the Company's underlying
operating performance (the "Non-Operating Items"). The following table
identifies the Non-Operating Items excluded in the presentation of
Adjusted EBITDA and Pro Forma Adjusted EBITDA for all periods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(USD millions)
|
|
|
| Q1 2017 |
|
| Q1 2016 |
|
| Q1 2016 Pro Forma Adjusted |
Income / (Loss) Adjustments to EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Operating Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash stock compensation expense
|
|
|
|
$
|
(1.7
|
)
|
|
|
$
|
(2.2
|
)
|
|
|
$
|
(3.6
|
)
|
Restructuring and related charges
|
|
|
|
|
(1.1
|
)
|
|
|
|
(1.3
|
)
|
|
|
|
(1.3
|
)
|
Acquisition and integration costs
|
|
|
|
|
(17.5
|
)
|
|
|
|
(0.5
|
)
|
|
|
|
(0.5
|
)
|
Elizabeth Arden 2016 Business Transformation Program
|
|
|
|
|
(0.4
|
)
|
|
|
|
-
|
|
|
|
|
(2.4
|
)
|
Elizabeth Arden inventory purchase accounting adjustment, cost of
sales
|
|
|
|
|
(16.0
|
)
|
|
|
|
-
|
|
|
|
|
-
|
|
Deferred Consideration for CBB Acquisition
|
|
|
|
|
(0.9
|
)
|
|
|
|
(0.9
|
)
|
|
|
|
(0.9
|
)
|
| | | | | | | | | | | | | | | |
|
Adjusted net (loss) income and adjusted diluted (loss) earnings per
common share exclude the after-tax impact of the Non-Operating Items
from As Reported Net Income (loss).
The Company excludes the EBITDA Exclusions and Non-Operating Items, as
applicable, in calculating the Non-GAAP Measures because the Company's
management believes that some of these items may not occur in certain
periods, the amounts recognized can vary significantly from period to
period and/or these items do not facilitate an understanding of the
Company's underlying operating performance.
Free cash flow is defined as net cash provided by operating activities,
less capital expenditures for property, plant and equipment. Free cash
flow excludes proceeds on sale of discontinued operations. Free cash
flow does not represent the residual cash flow available for
discretionary expenditures, as it excludes certain expenditures such as
mandatory debt service requirements, which for the Company are
significant.
The Company's management uses the Non-GAAP Measures as operating
performance measures and in the case of free cash flow, as a liquidity
measure (in conjunction with GAAP financial measures), as an integral
part of its reporting and planning processes and to, among other things:
(i) monitor and evaluate the performance of the Company's business
operations, financial performance and overall liquidity; (ii) facilitate
management's internal comparisons of the Company's historical operating
performance of its business operations; (iii) facilitate management's
external comparisons of the results of its overall business to the
historical operating performance of other companies that may have
different capital structures and debt levels; (iv) review and assess the
operating performance of the Company's management team and, together
with other operational objectives, as a measure in evaluating employee
compensation and bonuses; (v) analyze and evaluate financial and
strategic planning decisions regarding future operating investments; and
(vi) plan for and prepare future annual operating budgets and determine
appropriate levels of operating investments.
Management believes that the Non-GAAP Measures are useful to investors
to provide them with disclosures of the Company's operating results on
the same basis as that used by management. Management believes that the
Non-GAAP Measures provide useful information to investors about the
performance of the Company's overall business because such measures
eliminate the effects of certain charges that are not directly
attributable to the Company's underlying operating performance.
Additionally, management believes that providing the Non-GAAP Measures
enhances the comparability for investors in assessing the Company's
financial reporting. Management believes that free cash flow is useful
for investors because it provides them with an important perspective on
the cash available for debt service and other strategic measures, after
making necessary capital investments in property and equipment to
support the Company's ongoing business operations, and provides them
with the same measures that management uses as the basis for making
resource allocation decisions.
Accordingly, the Company believes that the presentation of the Non-GAAP
Measures, when used in conjunction with GAAP financial measures, are
useful financial analytical measures, that are used by management, as
described above and therefore can assist investors in assessing the
Company's financial condition, operating performance and underlying
strength. The Non-GAAP Measures should not be considered in isolation or
as a substitute for their respective most directly comparable As
Reported financial measures prepared in accordance with GAAP, such as
net income/loss, operating income, diluted earnings per share or net
cash provided by (used in) operating activities. Other companies may
define such non-GAAP measures differently. Also, while EBITDA and
Adjusted EBITDA as used in this release are defined differently than
Adjusted EBITDA for the Company's credit agreements and indentures,
certain financial covenants in its borrowing arrangements are tied to
similar financial measures. These non-GAAP financial measures should be
read in conjunction with the Company's financial statements and related
footnotes filed with the SEC.
(b) Segment profit is defined as income from continuing
operations for each of the Company's Consumer, Elizabeth Arden,
Professional, and Other segments, excluding the EBITDA Exclusions.
Segment profit also excludes unallocated corporate expenses and the
impact of certain items that are not directly attributable to the
segments' underlying operating performance, including the impact of the
Non-Operating Items noted above in footnote (a). Unallocated corporate
expenses primarily relate to general and administrative expenses related
to the corporate administrative organization. These expenses are
recorded in unallocated corporate expenses as these items are centrally
directed and controlled. The Company does not have any material
inter-segment sales.
Forward-Looking Statements
Statements made in this press release, which are not historical facts,
are forward-looking and are provided pursuant to the safe harbor
provisions of the Private Securities Litigation Reform Act of 1995.
Forward-looking statements speak only as of the date they are made and
the Company undertakes no obligation to publicly update any
forward-looking statement, whether to reflect actual results of
operations; changes in financial condition; changes in general U.S. or
international economic or industry conditions and/or conditions in the
Company's reportable segments; changes in estimates, expectations or
assumptions; or other circumstances, conditions, developments and/or
events arising after the issuance of this press release, except for the
Company's ongoing obligations under the U.S. federal securities laws.
Forward-looking statements are subject to known and unknown risks and
uncertainties and are based on preliminary or potentially inaccurate
estimates and assumptions, including the estimates and assumptions used
by the Company in preparing the pro forma financial information
referenced in this press release, that could cause actual results to
differ materially from those expected or implied by the pro forma
financial information or the estimates and assumptions used in preparing
the pro forma financial information. Such forward-looking statements
include, among other things: (i) the Company's expectation to see a
gradual improvement in retail conditions and its remaining committed to
its long-term strategy to restore brand growth in the U.S., accelerate
its international expansion, with a focus on Asia and Latin America,
build its presence in fast growing channels and enhance its brands'
relevance with differentiated innovation, elevated in-store and online
experiences and digital-first engagements; (ii) the Company's
expectation that its corporate strategy of (1) strengthening its
portfolio of brands; (2) strategically expanding consumers' access to
its brands; and (3) developing a cost structure that fuels investment in
its brands is designed to leverage the power of the Company's expanded
brand portfolio and geographic footprint resulting from the September
2016 acquisition of Elizabeth Arden; (iii) the Company's belief that it
has further strengthened its design, innovation, brand development and
digital capabilities by creating a Marketing Center of Excellence; (iv)
the Company's beliefs and expectations regarding the benefits and other
impacts of the Elizabeth Arden integration cost-synergy program,
including, without limitation, that: (A) as a result of accelerating its
actions for such program, the Company's expectation that it will realize
between $50 million to $60 million of synergies and cost reductions in
2017; (B) the Company's expectation that it will generate annual
recurrent synergies and cost reductions of approximately $190 million in
connection with the Elizabeth Arden Integration over a multi-year
period; (C) the Company's expectation of recognizing approximately $65
million to $75 million of total pre-tax restructuring and related
charges in connection with implementing the Elizabeth Arden Integration;
and (D) the Company's expectation that its acquisition synergies will
increase sequentially throughout the year, providing improvements in its
operating P&L and fueling incremental brand investment; and (v) the
Company's beliefs and expectations that in spite of the short-term
retail challenges that the Company is facing in the U.S., it has the
strategy, leadership team and capabilities in place to deliver its
long-term growth ambitions. Actual results may differ materially from
such forward-looking statements for a number of reasons, including as a
result of the risks and other items described in Revlon's filings with
the SEC, including, without limitation, in Revlon's Annual Report on
Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form
8-K and any amendments thereto filed with the SEC during 2017 (which may
be viewed on the SEC's website at http://www.sec.gov
or on Revlon Consumer Products LLC's website at http://www.revloninc.com).
Additional important factors that could cause actual results to differ
materially from those indicated by the Company's forward-looking
statements include risks and uncertainties relating to: (i) greater than
expected challenges and difficulties in the retail environment and/or
difficulties, delays in or less than expected results from the Company's
efforts to restore brand growth in the U.S., accelerate its
international expansion, build its presence in fast growing channels
and/or enhance its brands' relevance with differentiated innovation,
elevated in-store and online experiences and digital-first engagements,
such as due to less than expected investment behind such activities,
less than effective new product development and/or advertising,
marketing or promotional programs and/or less than expected success in
expanding geographically, into new channels and/or expanding the
Company's digital capabilities; (ii) unanticipated costs or difficulties
or delays in completing projects associated with the continued execution
of the Company's business strategy or the inability to leverage the
power of the Company's expanded brand portfolio and geographic footprint
resulting from the September 2016 acquisition of Elizabeth Arden, such
as due to lower than expected revenues or liquidity to fund such
projects; (iii) less than expected results from the Company's design,
innovation, brand development and digital capabilities by creating a
Marketing Center of Excellence; (iv) difficulties with, delays in and/or
the Company's inability to achieve, in whole or in part, or within the
expected timeframe, the benefits of the Elizabeth Arden integration
cost-synergy program, such as (A) difficulties with, delays in and/or
the Company's inability to realize, in whole or in part, between $50
million to $60 million of synergies and cost reductions in 2017, (B)
difficulties with, delays in and/or the Company's inability to generate
annualized synergies and cost reductions of approximately $190 million
over a multi-year period, such as due to the parties being unable to
successfully implement integration strategies or realize the anticipated
benefits of the acquisition, and/or (C) more than expected restructuring
and related charges in connection with implementing the Elizabeth Arden
Integration; and/or (v) unanticipated circumstances or results affecting
the Company's financial performance and/or its ability to achieve its
long-term growth ambitions, such as less than anticipated growth due to,
among other things, less than effective new product innovation and
development, less than expected customer and/or consumer acceptance of
the Company's new or existing products, its advertising, promotional,
pricing and/or marketing plans and/or brand communication, less than
expected levels of advertising, promotional and/or marketing activities
and investment for new product launches, less than expected levels of
execution with customers, greater than expected competitive investment
and/or greater than expected challenges and difficulties in the retail
environment. Factors other than those referred to above could also cause
Revlon's results to differ materially from expected results.
Additionally, the business and financial materials and any other
statement or disclosure on, or made available through, Revlon's website
or other websites referenced herein shall not be incorporated by
reference into this press release.
|
| |
|
|
|
|
|
|
|
| | | |
| | | |
Revlon Consumer Products LLC AND SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS)
INCOME |
(dollars in millions, except share and per share amounts) |
| | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | Three Months Ended |
| | | | | | | | | | | | March 31, |
| | | | | | | | | | | | 2017 |
| | | 2016 |
|
| | | | | | | | | | | | (Unaudited) |
| | | | | | | | | | | | | | | | |
|
Net sales
| | | | | | | | |
$
|
594.9
| | |
$
|
439.6
| |
Cost of sales
| | | | | | | | | |
265.1
|
| | |
153.9
|
|
Gross profit
| | | | | | | | | |
329.8
| | | |
285.7
| |
Selling, general and administrative expenses
| | | | | | | | | |
353.6
| | | |
248.1
| |
Acquisition and integration costs
| | | | | | | | | |
17.5
| | | |
0.5
| |
Restructuring charges and other, net
| | | | | | | | | |
1.2
|
| | |
1.3
|
|
| | | | | | | | | | | | | | | | |
|
Operating (loss) income
| | | | | | | | | |
(42.5
|
)
| | |
35.8
|
|
| | | | | | | | | | | | | | | | |
|
Other expenses, net:
| | | | | | | | | | | | | | | |
Interest expense
| | | | | | | | | |
35.0
| | | |
21.0
| |
Amortization of debt issuance costs
| | | | | | | | | |
2.2
| | | |
1.5
| |
Foreign currency gains, net
| | | | | | | | | |
(4.3
|
)
| | |
(3.4
|
)
|
Miscellaneous, net
| | | | | | | | | |
1.2
|
| | |
0.3
|
|
Other expenses, net
| | | | | | | | | |
34.1
|
| | |
19.4
|
|
| | | | | | | | | | | | | | | | |
|
(Loss) income from continuing operations before income taxes
| | | | | | | | | |
(76.6
|
)
| | |
16.4
| |
(Benefit from) provision for income taxes
| | | | | | | | | |
(38.9
|
)
| | |
5.8
|
|
(Loss) income from continuing operations, net of taxes
| | | | | | | | | |
(37.7
|
)
| | |
10.6
| |
Income from discontinued operations, net of taxes
| | | | | | | | | |
0.3
|
| | |
0.4
|
|
| | | | | | | | | | | | | | | | |
|
Net (loss) income
| | | | | | | | |
$
|
(37.4
|
)
| |
$
|
11.0
|
|
| | | | | | | | | | | | | | | | |
|
Other comprehensive income:
| | | | | | | | | | | | | | | |
Foreign currency translation adjustments, net of tax
| | | | | | | | | |
4.7
| | | |
2.7
| |
Amortization of pension related costs, net of tax
| | | | | | | | | |
2.0
| | | |
1.8
| |
Pension curtailment gain, net of tax
| | | | | | | | | |
2.6
| | | |
-
| |
Reclassifications into earnings of accumulated losses from the
| | | | | | | | | | | | | | | |
de-designated 2013 Interest Rate Swap
| | | | | | | | | |
0.6
| | | |
-
| |
Revaluation of derivative financial instruments, net of
| | | | | | | | | | | | | | | |
reclassifications into earnings
| | | | | | | | | |
-
|
| | |
(0.9
|
)
|
Other comprehensive income
| | | | | | | | | |
9.9
|
| | |
3.6
|
|
| | | | | | | | | | | | | | | | |
|
Total comprehensive (loss) income
| | | | | | | | |
$
|
(27.5
|
)
| |
$
|
14.6
|
|
| | | | | | | | | | | | | | | | |
|
Basic (loss) earnings per common share:
| | | | | | | | | | | | | | | |
Continuing operations
| | | | | | | | |
$
|
(0.72
|
)
| |
$
|
0.20
| |
Discontinued operations
| | | | | | | | | |
0.01
|
| | |
0.01
|
|
Net (loss) income
| | | | | | | | |
$
|
(0.71
|
)
| |
$
|
0.21
|
|
| | | | | | | | | | | | | | | | |
|
Diluted (loss) earnings per common share:
| | | | | | | | | | | | | | | |
Continuing operations
| | | | | | | | |
$
|
(0.72
|
)
| |
$
|
0.20
| |
Discontinued operations
| | | | | | | | | |
0.01
|
| | |
0.01
|
|
Net (loss) income
| | | | | | | | |
$
|
(0.71
|
)
| |
$
|
0.21
|
|
| | | | | | | | | | | | | | | | |
|
Weighted average number of common shares outstanding:
| | | | | | | | | | | | | | | |
Basic
| | | | | | | | | |
52,529,826
|
| | |
52,482,413
|
|
Diluted
| | | | | | | | | |
52,529,826
|
| | |
52,649,763
|
|
| | | | | | | | | | | | | | |
|
|
| |
|
|
|
| | | |
|
| | | |
Revlon Consumer Products LLC AND SUBSIDIARIES |
CONSOLIDATED CONDENSED BALANCE SHEETS |
(dollars in millions) |
| | | | | | | | | | | | | |
|
| | | | | | | | March 31, | | | | December 31, |
| | | | | | | | 2017 | | | | 2016 |
| | | | | | | | (Unaudited) | | | | | |
ASSETS | | | | | | | | | | | | |
Current assets:
| | | | | | | | | | | | |
Cash and cash equivalents
| | | | |
$
|
121.5
| | | |
$
|
186.8
| |
Trade receivables, net
| | | | | |
375.7
| | | | |
423.9
| |
Inventories
| | | | | |
453.1
| | | | |
424.6
| |
Prepaid expenses and other
| | | | | |
110.6
|
| | | |
88.8
|
|
Total current assets
| | | | | |
1,060.9
| | | | |
1,124.1
| |
Property, plant and equipment, net
| | | | | |
322.7
| | | | |
320.5
| |
Deferred income taxes
| | | | | |
193.5
| | | | |
149.7
| |
Goodwill | | | | | |
701.9
| | | | |
689.5
| |
Intangible assets, net
| | | | | |
611.8
| | | | |
636.6
| |
Other assets
| | | | | |
108.2
|
| | | |
103.1
|
|
Total assets
| | | | |
$
|
2,999.0
|
| | |
$
|
3,023.5
|
|
| | | | | | | | | | | | | |
|
LIABILITIES AND STOCKHOLDERS' DEFICIENCY | | | | | | | | | | | | |
Current liabilities:
| | | | | | | | | | | | |
Short-term borrowings
| | | | |
$
|
11.4
| | | |
$
|
10.8
| |
Current portion of long-term debt
| | | | | |
59.0
| | | | |
18.1
| |
Accounts payable
| | | | | |
301.9
| | | | |
296.9
| |
Accrued expenses and other
| | | | | |
345.5
|
| | | |
382.9
|
|
Total current liabilities
| | | | | |
717.8
| | | | |
708.7
| |
Long-term debt
| | | | | |
2,660.6
| | | | |
2,663.1
| |
Long-term pension and other post-retirement plan liabilities
| | | | | |
185.9
| | | | |
184.1
| |
Other long-term liabilities
| | | | | |
76.7
| | | | |
82.4
| |
Total stockholders' deficiency
| | | | | |
(642.0
|
)
| | | |
(614.8
|
)
|
Total liabilities and stockholders' deficiency
| | | | |
$
|
2,999.0
|
| | |
$
|
3,023.5
|
|
| | | | | | | | | | | |
|
|
| |
|
|
|
|
|
|
| | | |
|
| | | |
Revlon Consumer Products LLC AND SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF CASH FLOWS |
(dollars in millions) |
| | | | | | | | | | | Three Months Ended |
| | | | | | | | | | | March 31, |
| | | | | | | | | | | 2017 | | | | 2016 |
| | | | | | | | | | | (Unaudited) |
| | | | | | | | | | | | | | | | |
|
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | | | |
Net (loss) income
| | | | | | | |
$
|
(37.4
|
)
| | |
$
|
11.0
| |
Adjustments to reconcile net (loss) income to net cash used in
operating activities:
| | | | | | | | | | | | | | | |
Depreciation and amortization
| | | | | | | | |
37.1
| | | | |
25.9
| |
Foreign currency gains from re-measurement
| | | | | | | | |
(4.7
|
)
| | | |
(4.2
|
)
|
Amortization of debt discount
| | | | | | | | |
0.3
| | | | |
0.4
| |
Stock-based compensation amortization
| | | | | | | | |
1.7
| | | | |
2.2
| |
(Benefit from) provision for deferred income taxes
| | | | | | | | |
(38.1
|
)
| | | |
1.7
| |
Amortization of debt issuance costs
| | | | | | | | |
2.2
| | | | |
1.5
| |
Loss on sale of certain assets
| | | | | | | | |
0.4
| | | | |
0.2
| |
Pension and other post-retirement income
| | | | | | | | |
(0.1
|
)
| | | |
(0.3
|
)
|
Change in assets and liabilities:
| | | | | | | | | | | | | | | |
Decrease (increase) in trade receivables
| | | | | | | | |
52.0
| | | | |
(23.1
|
)
|
Increase in inventories
| | | | | | | | |
(24.9
|
)
| | | |
(23.9
|
)
|
Increase in prepaid expenses and other current assets
| | | | | | | | |
(19.9
|
)
| | | |
(14.6
|
)
|
Increase (decrease) in accounts payable
| | | | | | | | |
5.6
| | | | |
(13.6
|
)
|
Decrease in accrued expenses and other current liabilities
| | | | | | | | |
(45.9
|
)
| | | |
(50.0
|
)
|
Pension and other post-retirement plan contributions
| | | | | | | | |
(1.9
|
)
| | | |
(1.9
|
)
|
Purchases of permanent displays
| | | | | | | | |
(10.2
|
)
| | | |
(10.5
|
)
|
Other, net
| | | | | | | | |
(1.8
|
)
| | | |
(0.6
|
)
|
Net cash used in operating activities
| | | | | | | | |
(85.6
|
)
| | | |
(99.8
|
)
|
| | | | | | | | | | | | | | | | |
|
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | | | |
Capital expenditures
| | | | | | | | |
(15.4
|
)
| | | |
(7.4
|
)
|
Proceeds from the sale of certain assets
| | | | | | | | |
-
|
| | | |
0.4
|
|
Net cash used in investing activities
| | | | | | | | |
(15.4
|
)
| | | |
(7.0
|
)
|
| | | | | | | | | | | | | | | | |
|
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | | | |
Net decrease in short-term borrowings and overdraft
| | | | | | | | |
(3.4
|
)
| | | |
(10.6
|
)
|
Net borrowings under the 2016 Revolving Credit Facility
| | | | | | | | |
40.9
| | | | |
-
| |
Repayments under the 2016 Term Loan Facility
| | | | | | | | |
(4.5
|
)
| | | |
-
| |
Repayments under the Acquisition Term Loan
| | | | | | | | |
-
| | | | |
(13.4
|
)
|
Prepayments under the 2011 Term Loan
| | | | | | | | |
-
| | | | |
(11.5
|
)
|
Payment of financing costs
| | | | | | | | |
(0.8
|
)
| | | |
-
| |
Tax withholdings related to net share settlements of restricted
stock units and awards
| | | | | | | | |
(1.4
|
)
| | | |
(2.6
|
)
|
Other financing activities
| | | | | | | | |
(0.4
|
)
| | | |
(0.9
|
)
|
Net cash provided by (used in) financing activities
| | | | | | | | |
30.4
|
| | | |
(39.0
|
)
|
Effect of exchange rate changes on cash and cash equivalents
| | | | | | | | |
5.3
|
| | | |
1.1
|
|
Net decrease in cash and cash equivalents
| | | | | | | | |
(65.3
|
)
| | | |
(144.7
|
)
|
Cash and cash equivalents at beginning of period
| | | | | | | | |
186.8
|
| | | |
326.9
|
|
Cash and cash equivalents at end of period
| | | | | | | |
$
|
121.5
|
| | |
$
|
182.2
|
|
| | | | | | | | | | | | | | | | |
|
Supplemental schedule of cash flow information: | | | | | | | | | | | | | | | |
Cash paid during the period for:
| | | | | | | | | | | | | | | |
Interest
| | | | | | | |
$
|
49.4
| | | |
$
|
27.8
| |
Income taxes, net of refunds
| | | | | | | |
$
|
2.4
| | | |
$
|
2.0
| |
| | | | | | | | | | | | | | | | |
|
|
|
|
| | | |
|
| | | |
Revlon Consumer Products LLC AND SUBSIDIARIES |
EBITDA AND ADJUSTED EBITDA RECONCILIATION |
(dollars in millions) |
| | | | | | | | | | |
|
| | | | | | | | | | |
|
| | | | | Three Months Ended |
| | | | | March 31, |
| | | | | 2017 | | | | 2016 |
| | | | | (Unaudited) |
Reconciliation to net (loss) income: | | | | | | | | | | | |
| | | | | | | | | | |
|
Net (loss) income
| | | |
$
|
(37.4
|
)
| | |
$
|
11.0
| |
Income from discontinued operations, net of taxes
| | | | |
0.3
|
| | | |
0.4
|
|
(Loss) income from continuing operations, net of taxes
| | | | |
(37.7
|
)
| | | |
10.6
| |
| | | | | | | | | | |
|
Interest expense
| | | | |
35.0
| | | | |
21.0
| |
Amortization of debt issuance costs
| | | | |
2.2
| | | | |
1.5
| |
Foreign currency gains, net
| | | | |
(4.3
|
)
| | | |
(3.4
|
)
|
Miscellaneous, net
| | | | |
1.2
| | | | |
0.3
| |
(Benefit from) provision for income taxes
| | | | |
(38.9
|
)
| | | |
5.8
| |
Depreciation and amortization
| | | | |
37.1
|
| | | |
25.9
|
|
| | | | | | | | | | |
|
EBITDA
| | | |
$
|
(5.4
|
)
| | |
$
|
61.7
|
|
| | | | | | | | | | |
|
Non-operating items:
| | | | | | | | | | | |
Non-cash stock compensation expense
| | | | |
1.7
| | | | |
2.2
| |
Restructuring and related charges
| | | | |
1.1
| | | | |
1.3
| |
Acquisition and integration costs
| | | | |
17.5
| | | | |
0.5
| |
Acquisition inventory adjustments
| | | | |
16.0
| | | | |
-
| |
Deferred consideration for CBB acquisition
| | | | |
0.9
| | | | |
0.9
| |
Elizabeth Arden 2016 Business Transformation program
| | | | |
0.4
|
| | | |
-
|
|
| | | | | | | | | | |
|
Adjusted EBITDA
| | | |
$
|
32.2
|
| | |
$
|
66.6
|
|
| | | | | | | | | | |
|
|
|
|
| | | |
|
| | | |
|
| | | |
|
| | | |
|
| | | |
Revlon Consumer Products LLC AND SUBSIDIARIES |
SEGMENT PROFIT, ADJUSTED EBITDA, ADJUSTED OPERATING (LOSS) INCOME
AND PRO FORMA RECONCILIATION |
(dollars in millions) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | Three Months Ended March 31, 2017 | | | Three Months Ended March 31, 2016 |
| | | | Revlon Consumer Products LLC | | | Revlon Consumer Products LLC | | | Elizabeth Arden | | | Pro Forma Adjustments | | | Pro Forma Combined |
| | | | (Unaudited) | | | (Unaudited) |
Segment Net Sales: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer
| | | |
$
|
290.4
| | | |
$
|
320.0
| | | |
$
|
-
| | | |
$
|
-
| | | |
$
|
320.0
| |
Elizabeth Arden | | | | |
192.0
| | | | |
-
| | | | |
191.9
| | | | |
-
| | | | |
191.9
| |
Professional
| | | | |
108.0
| | | | |
115.1
| | | | |
-
| | | | |
-
| | | | |
115.1
| |
Other
| | | |
|
4.5
|
| | |
|
4.5
|
| | |
|
-
|
| | |
|
-
|
| | |
|
4.5
|
|
Total Segment Net Sales | | | | $ | 594.9 |
| | | $ | 439.6 |
| | | $ | 191.9 |
| | | $ | - |
| | | $ | 631.5 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Segment Profit: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer
| | | |
$
|
32.9
| | | |
$
|
58.4
| | | |
$
|
-
| | | |
$
|
-
| | | |
$
|
58.4
| |
Elizabeth Arden | | | | |
14.3
| | | | |
-
| | | | |
10.4
| | | | |
-
| | | | |
10.4
| |
Professional
| | | | |
16.1
| | | | |
25.6
| | | | |
-
| | | | |
-
| | | | |
25.6
| |
Other
| | | |
|
(1.3
|
)
| | |
|
(0.9
|
)
| | |
|
-
|
| | |
|
-
|
| | |
|
(0.9
|
)
|
Total Segment Profit | | | | $ | 62.0 |
| | | $ | 83.1 |
| | | $ | 10.4 |
| | | $ | - |
| | | $ | 93.5 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Unallocated Corporate Expenses
| | | |
|
29.8
|
| | |
|
16.5
|
| | |
|
16.2
|
| | |
|
-
|
| | |
|
32.7
|
|
Total Adjusted EBITDA | | | | $ | 32.2 |
| | | $ | 66.6 |
| | | $ | (5.8 | ) | | | $ | - |
| | | $ | 60.8 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Reconciliation to (loss) income from continuing operations before
income taxes: | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Loss) income from continuing operations before income taxes
| | | |
$
|
(76.6
|
)
| | |
$
|
16.4
| | | |
$
|
(27.2
|
)
| | |
$
|
(9.2
|
)
| | |
$
|
(20.0
|
)
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
| | | | |
35.0
| | | | |
21.0
| | | | |
6.9
| | | | |
7.9
| | | | |
35.8
| |
Amortization of debt issuance costs
| | | | |
2.2
| | | | |
1.5
| | | | |
0.4
| | | | |
0.4
| | | | |
2.3
| |
Foreign currency gains, net
| | | | |
(4.3
|
)
| | | |
(3.4
|
)
| | | |
-
| | | | |
-
| | | | |
(3.4
|
)
|
Miscellaneous, net
| | | |
|
1.2
|
| | |
|
0.3
|
| | |
|
-
|
|
| |
|
-
|
| | |
|
0.3
|
|
Operating (loss) income
| | | | |
(42.5
|
)
| | | |
35.8
| |
| | |
(19.9
|
)
|
| | |
(0.9
|
)
| | | |
15.0
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-operating items:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Restructuring and related charges
| | | | |
1.1
| | | | |
1.3
| | | | |
2.4
| | | | |
-
| | | | |
3.7
| |
Acquisition and integration costs
| | | | |
17.5
| | | | |
0.5
| | | | |
-
| | | | |
-
| | | | |
0.5
| |
Acquisition inventory adjustments
| | | | |
16.0
| | | | |
-
| | | | |
-
| | | | | | | | | |
-
| |
Deferred consideration for CBB acquisition
| | | | |
0.9
| | | | |
0.9
| | | | |
-
| | | | |
-
| | | | |
0.9
| |
Elizabeth Arden 2016 Business Transformation program
| | | |
|
0.4
|
| | |
|
-
|
| | |
|
-
|
| | |
|
-
|
| | |
|
-
|
|
Adjusted Operating (loss) income
| | | | |
(6.6
|
)
| | | |
38.5
| | | | |
(17.5
|
)
| | | |
(0.9
|
)
| | | |
20.1
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash stock compensation expense
| | | | |
1.7
| | | | |
2.2
| | | | |
1.4
| | | | |
-
| | | | |
3.6
| |
Depreciation and amortization
| | | | |
37.1
| | | | |
25.9
| | | | |
10.3
| | | | |
0.9
| | | | |
37.1
| |
| | | |
|
|
| | |
|
|
| | |
|
|
| | |
|
|
| | |
|
|
|
Adjusted EBITDA
| | | |
$
|
32.2
|
| | |
$
|
66.6
|
| | |
$
|
(5.8
|
)
| | |
$
|
0.0
|
| | |
$
|
60.8
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
Revlon Consumer Products LLC AND SUBSIDIARIES |
ADJUSTED GROSS PROFIT AND PRO FORMA RECONCILIATION |
(dollars in millions) |
| | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | |
|
| | | | Three Months Ended March 31, 2017 | | | Three Months Ended March 31, 2016 |
| | | | Revlon Consumer Products LLC | | | Revlon Consumer Products LLC | | | Elizabeth Arden | | | Pro Forma Adjustments | | | Pro Forma Combined |
| | | | (Unaudited) | | | (Unaudited) |
| | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
| | | |
$
|
329.8
| | |
$
|
285.7
| | |
$
|
95.1
| | |
$
|
0.4
| | |
$
|
381.2
|
| | | | | | | | | | | | | | | | | | | | |
|
Non-operating items:
| | | | | | | | | | | | | | | | | | | | | |
Acquisition inventory purchase accounting adjustments
| | | | |
16.0
| | | |
-
| | | |
-
| | | |
-
| | | |
-
|
Elizabeth Arden 2016 Business Transformation program
| | | | |
0.2
| | | |
-
| | | |
0.5
| | | |
-
| | | |
0.5
|
| | | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
Adjusted Gross Profit
| | | |
$
|
346.0
| | |
$
|
285.7
| | |
$
|
95.6
| | |
$
|
0.4
| | |
$
|
381.7
|
| | | | | | | | | | | | | | | | | | | | |
|
|
| |
|
|
| | | |
|
| | |
Revlon Consumer Products LLC AND SUBSIDIARIES |
ADJUSTED NET (LOSS) INCOME AND ADJUSTED DILUTED (LOSS) EARNINGS
PER SHARE RECONCILIATION |
(dollars in millions) |
| | | | | | | | | | | |
|
| | | | | | | | | | | |
|
| | | | | | | Three Months Ended |
| | | | | | | March 31, |
| | | | | | | 2017 |
| | | | 2016 |
| | | | | |
| (Unaudited) |
Reconciliation to net (loss) income and diluted (loss) earnings
per share: | | | | | | | | | | |
Net (loss) income
| | | |
$
|
(37.4
|
)
| | |
$
|
11.0
|
| | | | | | | | | | | |
|
Non-operating items (after-tax):
| | | | | | | | | | |
Restructuring and related charges
| | | | |
1.4
| | | | |
0.7
|
Acquisition and integration costs
| | | | |
10.9
| | | | |
0.3
|
Acquisition inventory adjustments
| | | | |
11.8
| | | | |
-
|
Deferred consideration for CBB acquisition
| | | | |
0.9
| | | | |
0.9
|
Elizabeth Arden 2016 Business Transformation program
| | | | |
0.3
|
| | | |
-
|
| | | | | | | | | | | |
|
Adjusted net (loss) income
| | | |
$
|
(12.1
|
)
| | |
$
|
12.9
|
| | | | | | | | | | | |
|
Net (Loss) Income:
| | | | | | | | | | |
Diluted (loss) earnings per common share
| | | | |
(0.71
|
)
| | | |
0.21
|
Adjustment to diluted (loss) earnings per common share
| | | | |
0.48
|
| | | |
0.04
|
Adjusted diluted (loss) earnings per common share
| | | |
$
|
(0.23
|
)
| | |
$
|
0.25
|
| | | | | | | | | | | |
|
| | | | | | | | | | | |
|
U.S. GAAP weighted average number of common shares outstanding:
| | | | | | | | | | |
Diluted
| | | | |
52,529,826
|
| | | |
52,649,763
|
| | | | | | | | | | | |
|
|
|
|
| | | |
|
| | | |
Revlon Consumer Products LLC AND SUBSIDIARIES |
FREE CASH FLOW RECONCILIATION |
(dollars in millions) |
| | | | | | | | | | |
|
| | | | | | | | | | |
|
| | | | | Three Months Ended |
| | | | | March 31, |
| | | | | 2017 | | | | 2016 |
| | | | | (Unaudited) |
Reconciliation to net cash used in operating activities: | | | | | | | | | | | |
| | | | | | | | | | |
|
Net cash used in operating activities
| | | |
$
|
(85.6
|
)
| | |
$
|
(99.8
|
)
|
| | | | | | | | | | |
|
Less capital expenditures
| | | | |
(15.4
|
)
| | | |
(7.4
|
)
|
| | | | | | | | | | |
|
Free cash flow
| | | |
$
|
(101.0
|
)
| | |
$
|
(107.2
|
)
|
| | | | | | | | | | |
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20170505005221/en/
Investor Relations:
Siobhan Anderson, 212-527-5230
or
Media
Relations:
Pamela Alabaster, 212-527-5863
Source: Revlon Consumer Products LLC