EX-99.3 4 ptve-ex99_3.htm EX-99.3 EX-99.3

Exhibit 99.3

Pactiv Evergreen Inc.

Updated Selected Historical Financial Data by Segment

(In millions)

(Unaudited)

Background

In the second quarter of 2023, in conjunction with the previously announced restructuring of the Companys legacy Beverage Merchandising segment, the Company implemented a new operating and reporting structure resulting in the combination of the legacy Food Merchandising and Beverage Merchandising segments, creating the Food and Beverage Merchandising segment. The Company also reorganized the management of certain product lines from the Foodservice segment to the Food and Beverage Merchandising segment. Therefore, as of the end of the second quarter of 2023, management analyzes the results of the business through the following reportable segments: Foodservice; and Food and Beverage Merchandising. The Company’s reportable segments are described as follows:

Foodservice - Manufactures a broad range of products that enable consumers to eat and drink where they want and when they want with convenience. Foodservice manufactures food containers, drinkware (hot and cold cups and lids), tableware, serviceware and other products which make eating on-the-go more enjoyable and easy to do.

Food and Beverage Merchandising - Manufactures products that protect and attractively display food and beverages while preserving freshness. Food and Beverage Merchandising products include cartons for fresh refrigerated beverage products, primarily serving dairy (including plant-based, organic and specialties), juice and other specialty beverage end-markets, clear rigid-display containers, containers for prepared and ready-to-eat food, trays for meat and poultry and egg cartons. It also produces fiber-based liquid packaging board for its internal requirements and to sell to other fresh beverage carton manufacturers. Prior to June 2023, it also produced a range of paper-based products which it sold to paper and packaging converters.

To reflect the current reportable segment structure and the change in the management of certain product lines, we recasted selected unaudited financial information for the years ended December 31, 2022 and 2021, the four quarters of the year ended December 31, 2022 and the three months ended March 31, 2023. There were no changes to the Reportable Segment Total amounts presented in the accompanying selected recast unaudited financial information.


 

Information by Segment

The Company presents reportable segment Adjusted EBITDA as this is the financial measure by which our Chief Operating Decision Maker (“CODM”), who is our President and Chief Executive Officer, allocates resources and analyzes the performance of its reportable segments.

A segment’s Adjusted EBITDA represents its earnings before interest, tax, depreciation and amortization and is 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.

Reportable segment assets represent trade receivables, inventory and property, plant and equipment.

 

 

Foodservice

 

 

Food and Beverage
Merchandising

 

 

Reportable
Segment Total

 

For the Year Ended December 31, 2022

 

 

 

 

 

 

 

 

 

Net revenues

 

$

2,748

 

 

$

3,391

 

 

$

6,139

 

Intersegment revenues

 

 

 

 

 

158

 

 

 

158

 

Total reportable segment net revenues

 

 

2,748

 

 

 

3,549

 

 

 

6,297

 

Adjusted EBITDA

 

 

463

 

 

 

412

 

 

 

875

 

Depreciation & amortization

 

 

182

 

 

 

155

 

 

 

337

 

Capital expenditures

 

 

90

 

 

 

160

 

 

 

250

 

Reportable segment assets

 

 

1,385

 

 

 

1,884

 

 

 

3,269

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31, 2021

 

 

 

 

 

 

 

 

 

Net revenues

 

$

2,305

 

 

$

3,030

 

 

$

5,335

 

Intersegment revenues

 

 

 

 

 

96

 

 

 

96

 

Total reportable segment net revenues

 

 

2,305

 

 

 

3,126

 

 

 

5,431

 

Adjusted EBITDA

 

 

290

 

 

 

277

 

 

 

567

 

Depreciation & amortization

 

 

167

 

 

 

174

 

 

 

341

 

Capital expenditures

 

 

106

 

 

 

166

 

 

 

272

 

Reportable segment assets

 

 

1,361

 

 

 

1,707

 

 

 

3,068

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended March 31, 2023

 

 

 

 

 

 

 

 

 

Net revenues

 

$

614

 

 

$

815

 

 

$

1,429

 

Intersegment revenues

 

 

 

 

 

35

 

 

 

35

 

Total reportable segment net revenues

 

 

614

 

 

 

850

 

 

 

1,464

 

Adjusted EBITDA

 

 

106

 

 

 

101

 

 

 

207

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended December 31, 2022

 

 

 

 

 

 

 

 

 

Net revenues

 

$

633

 

 

$

837

 

 

$

1,470

 

Intersegment revenues

 

 

 

 

 

35

 

 

 

35

 

Total reportable segment net revenues

 

 

633

 

 

 

872

 

 

 

1,505

 

Adjusted EBITDA

 

 

85

 

 

 

109

 

 

 

194

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended September 30, 2022

 

 

 

 

 

 

 

 

 

Net revenues

 

$

713

 

 

$

870

 

 

$

1,583

 

Intersegment revenues

 

 

 

 

 

50

 

 

 

50

 

Total reportable segment net revenues

 

 

713

 

 

 

920

 

 

 

1,633

 

Adjusted EBITDA

 

 

107

 

 

 

102

 

 

 

209

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended June 30, 2022

 

 

 

 

 

 

 

 

 

Net revenues

 

$

749

 

 

$

864

 

 

$

1,613

 

Intersegment revenues

 

 

 

 

 

42

 

 

 

42

 

Total reportable segment net revenues

 

 

749

 

 

 

906

 

 

 

1,655

 

Adjusted EBITDA

 

 

161

 

 

 

111

 

 

 

272

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended March 31, 2022

 

 

 

 

 

 

 

 

 

Net revenues

 

$

653

 

 

$

820

 

 

$

1,473

 

Intersegment revenues

 

 

 

 

 

31

 

 

 

31

 

Total reportable segment net revenues

 

 

653

 

 

 

851

 

 

 

1,504

 

Adjusted EBITDA

 

 

110

 

 

 

90

 

 

 

200