XML 43 R16.htm IDEA: XBRL DOCUMENT v3.22.4
CONSOLIDATED STATEMENTS OF CASH FLOWS - REVLON CONSUMER PRODUCTS CORPORATION AND SUBSIDIARIES - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (673.9) $ (206.9)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 105.7 125.7
Foreign currency losses from re-measurement 25.1 10.6
Amortization of debt discount 0.3 0.9
Stock-based compensation amortization 13.8 14.0
Impairment charges 24.3 0.0
Provision for (benefit from) deferred income taxes 11.8 (20.0)
Amortization of debt issuance costs 20.9 39.6
Gain on divested assets 0.0 (1.1)
Non-cash reorganization items, net 231.3 0.0
Pension and other post-retirement cost 4.2 4.8
Paid-in-kind interest expense on the 2020 BrandCo Facilities 31.1 18.8
Change in assets and liabilities:    
Decrease (increase) in trade receivables 21.9 (38.6)
(Increase) decrease in inventories (61.2) 35.1
(Increase) decrease in prepaid expenses and other current assets (6.2) (3.4)
Increase in accounts payable 6.8 30.5
Increase in accrued expenses and other current liabilities 38.0 7.3
Decrease in deferred revenue (2.8) (4.2)
Pension and other post-retirement plan contributions (4.9) (22.5)
Purchases of permanent displays (28.1) (24.9)
Other, net (1.6) 23.3
Net cash used in operating activities (243.5) (11.0)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Capital expenditures (13.8) (14.2)
Proceeds from the sale of certain assets 0.0 2.1
Net cash used in investing activities (13.8) (12.1)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Net decrease in short-term borrowings and overdraft (2.3) (13.7)
Borrowings on term loans 0.0 305.0
Repayments on term loans [1] (88.6) (197.2)
Net (repayments) borrowings under the revolving credit facilities (0.6) (29.3)
Borrowings on DIP Term Loan Facility 575.0 0.0
Repayments on Tranche A DIP ABL Facility (67.2) 0.0
Payment of financing costs (20.5) (17.9)
Tax withholdings related to net share settlements of restricted stock and RSUs (3.3) (2.4)
Other financing activities (0.2) (0.3)
Net cash provided by (used in) financing activities 392.3 44.2
Effect of exchange rate changes on cash, cash equivalents and restricted cash (2.8) (2.7)
Net increase (decrease) in cash, cash equivalents and restricted cash 132.2 18.4
Cash, cash equivalents and restricted cash at beginning of period [2] 120.9 102.5
Cash, cash equivalents and restricted cash at end of period [2] 253.1 120.9
Cash paid during the period for:    
Interest 213.3 241.5
Income taxes, net of refunds 8.5 9.6
Reorganization items, net 152.0 0.0
Supplemental schedule of non-cash investing and financing activities:    
Paid-in-kind interest capitalized to the 2020 BrandCo Facilities 28.2 18.8
Revlon Consumer Products Corporation    
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss (679.1) (211.4)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 105.7 125.7
Foreign currency losses from re-measurement 25.1 10.6
Amortization of debt discount 0.3 0.9
Stock-based compensation amortization 13.8 14.0
Impairment charges 24.3 0.0
Provision for (benefit from) deferred income taxes 11.8 (19.6)
Amortization of debt issuance costs 20.9 39.6
Gain on divested assets 0.0 (1.1)
Non-cash reorganization items, net 231.3 0.0
Pension and other post-retirement cost 4.2 4.8
Paid-in-kind interest expense on the 2020 BrandCo Facilities 31.1 18.8
Change in assets and liabilities:    
Decrease (increase) in trade receivables 21.9 (38.6)
(Increase) decrease in inventories (61.2) 35.1
(Increase) decrease in prepaid expenses and other current assets (48.2) 1.6
Increase in accounts payable 6.8 30.5
Increase in accrued expenses and other current liabilities 81.8 4.4
Decrease in deferred revenue (2.8) (4.2)
Pension and other post-retirement plan contributions (4.9) (22.5)
Purchases of permanent displays (28.1) (24.9)
Other, net 1.8 25.3
Net cash used in operating activities (243.5) (11.0)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Capital expenditures (13.8) (14.2)
Proceeds from the sale of certain assets 0.0 2.1
Net cash used in investing activities (13.8) (12.1)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Net decrease in short-term borrowings and overdraft (2.3) (13.7)
Borrowings on term loans 0.0 305.0
Repayments on term loans [3] (88.6) (197.2)
Net (repayments) borrowings under the revolving credit facilities (0.6) (29.3)
Borrowings on DIP Term Loan Facility 575.0 0.0
Repayments on Tranche A DIP ABL Facility (67.2) 0.0
Payment of financing costs (20.5) (17.9)
Tax withholdings related to net share settlements of restricted stock and RSUs (3.3) (2.4)
Other financing activities (0.2) (0.3)
Net cash provided by (used in) financing activities 392.3 44.2
Effect of exchange rate changes on cash, cash equivalents and restricted cash (2.8) (2.7)
Net increase (decrease) in cash, cash equivalents and restricted cash 132.2 18.4
Cash, cash equivalents and restricted cash at beginning of period [4] 120.9 102.5
Cash, cash equivalents and restricted cash at end of period [4] 253.1 120.9
Cash paid during the period for:    
Interest 213.3 241.5
Income taxes, net of refunds 8.5 9.6
Reorganization items, net 152.0 0.0
Supplemental schedule of non-cash investing and financing activities:    
Paid-in-kind interest capitalized to the 2020 BrandCo Facilities $ 28.2 $ 18.8
[1] Repayments on term loans for the year ended December 31, 2022 includes repayments of $75.0 million under the 2021 Foreign Asset Based Term Facility, $4.7 million under the 2020 BrandCo Term Loan Facility, $6.6 million for the 2020 Troubled-debt-restructuring future interest amortization, and $2.3 million under the 2016 Term Loan Facility. Repayments on term loans for the year ended December 31, 2021 includes repayments of $100.0 million under the 2021 SISO Term Loan facility, $58.9 million under the 2018 Foreign Asset-Based Term Facility, $15.2 million for the 2020 Troubled-debt-restructuring future interest amortization, $13.9 million under the 2020 BrandCo facilities and $9.2 million under the 2016 Term Loan Facility. See Note 8, "Debt" in the Company's 2022 Form 10-K for additional information on the Company's debt facilities.
[2] These amounts include restricted cash of $3.8 million and $18.5 million as of December 31, 2022 and 2021, respectively. The balance as of December 31, 2022 primarily represents: cash on security deposit. The balance as of December 31, 2021 represents: (i) cash on deposit in lieu of a mandatory prepayment and loan proceeds held in escrow until certain collateral perfection requirements were satisfied under the 2021 Foreign Asset-Based Term Agreement; and (ii) cash on deposit to support surety bonds. These balances were included within prepaid expenses and other current assets and other assets in the Company's Consolidated Balance Sheets as of December 31, 2022 and December 31, 2021, respectively.
[3] Repayments on term loans for the year ended December 31, 2022 includes repayments of $75.0 million under the 2021 Foreign Asset Based Term Facility, $4.7 million under the 2020 BrandCo Term Loan Facility, $6.6 million for the 2020 Troubled-debt-restructuring future interest amortization, and $2.3 million under the 2016 Term Loan Facility. Repayments on term loans for the year ended December 31, 2021 includes repayments of $100.0 million under the 2021 SISO Term Loan facility, $58.9 million under the 2018 Foreign Asset-Based Term Facility, $15.2 million for the 2020 Troubled-debt-restructuring future interest amortization, $13.9 million under the 2020 BrandCo facilities and $9.2 million under the 2016 Term Loan Facility. See Note 8, "Debt" in the Company's 2022 Form 10-K for additional information on the Company's debt facilities.
[4] These amounts include restricted cash of $3.8 million and $18.5 million as of December 31, 2022 and 2021, respectively. The balance as of December 31, 2022 primarily represents: cash on security deposit. The balance as of December 31, 2021 represents: (i) cash on deposit in lieu of a mandatory prepayment and loan proceeds held in escrow until certain collateral perfection requirements were satisfied under the 2021 Foreign Asset-Based Term Agreement; and (ii) cash on deposit to support surety bonds. These balances were included within prepaid expenses and other current assets and other assets in the Company's Consolidated Balance Sheets as of December 31, 2022 and December 31, 2021, respectively.