SEE Reports Q4, Full Year 2023 Results and Provides 2024 Outlook
Net sales in Q4 of
Net earnings in Q4 of
Adjusted EBITDA in Q4 of
Earnings per share (Diluted) in Q4 of
Adjusted EPS (Diluted) in Q4 of
Cash flow from operations of
Free cash flow of
"Our fourth quarter results were in line with our expectations. We ramped our CTO2Grow initiatives to improve the competitiveness of our businesses and help offset continued weakness in our end-markets," said
"We delivered strong free cash flow in the fourth quarter and made significant progress in deleveraging our balance sheet," said
"The CEO search process is well underway and we are targeting to complete over the coming months," said
Unless otherwise stated, all results compare fourth quarter 2023 results to fourth quarter 2022 results from continuing operations. Year-over-year financial discussions present operating results from continuing operations as reported. Year-over-year comparisons are also made on an organic basis and constant dollar basis, which are non-
Fourth Quarter Financial and Business Segment Highlights
Fourth quarter net sales in Food were
Fourth quarter net sales in Protective were
Fourth Quarter 2023
Net sales of
Net earnings were
The effective tax rate in fourth quarter 2023 was (7.8)%, compared to 47.2% in fourth quarter 2022. The current year effective tax rate was favorably impacted by the resolution of certain tax matters as described above, whereas the prior year effective tax rate was unfavorably impacted by incremental tax expense for the same matters.
Full Year 2023
Full year 2023 net sales of
Full year 2023 net earnings were
The effective tax rate for full year 2023 was 21.0%, compared to 32.6% for full year 2022. The 2023 effective tax rate included the benefit associated with the resolution of certain tax matters as described above, whereas the prior year effective tax rate was unfavorably impacted by incremental tax expense for the same matters.
Non-
Fourth Quarter 2023
Fourth quarter 2023 net sales were essentially flat on a constant dollar basis, with APAC increasing 9%, the
Adjusted EBITDA was
The Adjusted Tax Rate was 18.0% in fourth quarter 2023 compared to 26.1% in fourth quarter 2022. The fourth quarter 2023 Adjusted Tax Rate benefited from the reversal of previously accrued liabilities related to uncertain tax positions.
Adjusted earnings per diluted share were
Full Year 2023
Full year 2023 net sales decreased 1% on a constant dollar basis, with APAC increasing 3%, EMEA decreasing 1% and the
Adjusted EBITDA was
The Adjusted Tax Rate was 23.6% in 2023, compared to 25.4% in 2022.
Adjusted earnings per diluted share were
Cash Flow and Net Debt
Cash flow provided by operating activities during full year 2023 was
Dividend payments for both the full year 2023 and 2022 were approximately
Net Debt, defined as total debt less cash and cash equivalents, increased to
During the fourth quarter of 2023, SEE completed the offering of
Outlook for Full Year 2024
For the full year 2024, SEE expects net sales in the range of
The Company forecasts full year Adjusted EPS to be in the range of
Free Cash Flow in 2024 is expected to be in the range of
Adjusted EBITDA, Adjusted EPS and Free Cash Flow are non-
Conference Call Information
SEE will host a conference call and webcast on
About SEE
Website Information
We routinely post important information for investors on our website, sealedair.com, in the Investors section. We use this website as a means of disclosing material, non-public information and for complying with our disclosure obligations under Regulation FD. Accordingly, investors should monitor the Investors section of our website, in addition to following our press releases,
Non-
In this press release and supplement, we have included several non-
We have not provided guidance for the most directly comparable
Forward-Looking Statements
This press release contains "forward-looking statements" within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 concerning our business, consolidated financial condition, results of operations and cash flows. Forward-looking statements are subject to risks and uncertainties, many of which are outside our control, which could cause actual results to differ materially from these statements. Therefore, you should not rely on any of these forward-looking statements. Forward-looking statements can be identified by such words as "anticipate," "believe," "plan," "assume," "could," "should," "estimate," "expect," "intend," "potential," "seek," "predict," "may," "will" and similar references to future periods. All statements other than statements of historical facts included in this press release regarding our strategies, prospects, financial condition, operations, costs, plans and objectives are forward-looking statements. Examples of forward-looking statements include, among others, statements we make regarding expected future operating results, expectations regarding the results of restructuring and other programs, expectations regarding future impacts resulting from the Liquibox acquisition, anticipated levels of capital expenditures and expectations of the effect on our financial condition of claims, litigation, environmental costs, contingent liabilities and governmental and regulatory investigations and proceedings.
The following are important factors that we believe could cause actual results to differ materially from those in our forward-looking statements: global economic and political conditions, including recessionary and inflationary pressures, currency translation and devaluation effects, changes in raw material pricing and availability, competitive conditions, the success of new product offerings, failure to realize synergies and other financial benefits from the acquisition of Liquibox within the expected time frames, greater than expected costs or difficulties related to the integration of Liquibox, consumer preferences, the effects of animal and food-related health issues, the effects of epidemics or pandemics, including the Coronavirus Disease 2019, negative impacts related to the ongoing conflicts between
Company Contacts
Investors |
|
704.503.8841 |
|
Media |
|
704.430.5742 |
The supplementary information included in this press release for 2023 is preliminary and subject to change prior to the filing of our upcoming Annual Report on Form 10-K with the
|
||||||||
Condensed Consolidated Statements of Operations |
||||||||
(Unaudited) |
||||||||
Three Months Ended |
Year Ended |
|||||||
(In USD millions, except per share data) |
2023 |
2022 |
2023 |
2022 |
||||
Net sales |
$ 1,377.5 |
$ 1,405.9 |
$ 5,488.9 |
$ 5,641.9 |
||||
Cost of sales |
972.6 |
981.9 |
3,847.6 |
3,869.0 |
||||
Gross profit |
404.9 |
424.0 |
1,641.3 |
1,772.9 |
||||
Selling, general and administrative expenses |
176.5 |
180.6 |
759.1 |
786.2 |
||||
Gain (Loss) on disposal and sale of businesses and property and equipment, net |
5.9 |
1.2 |
(49.3) |
6.3 |
||||
Amortization expense of intangible assets |
16.7 |
9.1 |
62.7 |
36.1 |
||||
Restructuring charges |
6.4 |
7.5 |
15.6 |
12.1 |
||||
Operating profit |
211.2 |
228.0 |
754.6 |
944.8 |
||||
Interest expense, net |
(66.4) |
(43.0) |
(263.0) |
(162.3) |
||||
Other expense, net |
(28.9) |
(5.8) |
(61.9) |
(53.2) |
||||
Earnings before income tax provision |
115.9 |
179.2 |
429.7 |
729.3 |
||||
Income tax provision |
(9.0) |
84.5 |
90.4 |
238.0 |
||||
Net earnings from continuing operations |
124.9 |
94.7 |
339.3 |
491.3 |
||||
(Loss) Gain on sale of discontinued operations, net of tax |
(0.9) |
(0.4) |
2.3 |
0.3 |
||||
Net earnings |
$ 124.0 |
$ 94.3 |
$ 341.6 |
$ 491.6 |
||||
Basic: |
||||||||
Continuing operations |
$ 0.86 |
$ 0.65 |
$ 2.35 |
$ 3.37 |
||||
Discontinued operations |
— |
— |
0.02 |
— |
||||
Net earnings per common share - basic |
$ 0.86 |
$ 0.65 |
$ 2.37 |
$ 3.37 |
||||
Diluted: |
||||||||
Continuing operations |
$ 0.86 |
$ 0.65 |
$ 2.34 |
$ 3.33 |
||||
Discontinued operations |
— |
— |
0.02 |
— |
||||
Net earnings per common share - diluted |
$ 0.86 |
$ 0.65 |
$ 2.36 |
$ 3.33 |
||||
Weighted average number of common shares outstanding: |
||||||||
Basic |
144.5 |
144.7 |
144.4 |
145.9 |
||||
Diluted |
144.9 |
146.1 |
144.9 |
147.4 |
|
||||
Condensed Consolidated Balance Sheets |
||||
(Unaudited) |
||||
(In USD millions) |
|
|
||
ASSETS |
||||
Current assets: |
||||
Cash and cash equivalents |
$ 346.1 |
$ 456.1 |
||
Trade receivables, net |
442.6 |
592.4 |
||
Income tax receivables |
44.9 |
40.3 |
||
Other receivables |
94.2 |
91.5 |
||
Advances and deposits |
72.8 |
12.7 |
||
Inventories, net |
774.3 |
866.3 |
||
Prepaid expenses and other current assets |
188.4 |
57.5 |
||
Total current assets |
1,963.3 |
2,116.8 |
||
Property and equipment, net |
1,416.4 |
1,275.9 |
||
|
2,892.5 |
2,174.5 |
||
Identifiable intangible assets, net |
439.0 |
138.4 |
||
Deferred taxes |
130.8 |
141.5 |
||
Operating lease right-of-use-assets |
86.5 |
70.2 |
||
Other non-current assets |
272.1 |
297.4 |
||
Total assets |
$ 7,200.6 |
$ 6,214.7 |
||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||
Current liabilities: |
||||
Short-term borrowings |
$ 140.7 |
$ 6.6 |
||
Current portion of long-term debt |
35.7 |
434.0 |
||
Current portion of operating lease liabilities |
29.2 |
24.0 |
||
Accounts payable |
764.6 |
865.6 |
||
Accrued restructuring costs |
23.1 |
14.7 |
||
Income tax payable |
28.7 |
19.9 |
||
Other current liabilities |
487.0 |
717.0 |
||
Total current liabilities |
1,509.0 |
2,081.8 |
||
Long-term debt, less current portion |
4,513.9 |
3,237.9 |
||
Long-term operating lease liabilities, less current portion |
66.7 |
49.6 |
||
Deferred taxes |
35.8 |
33.4 |
||
Other non-current liabilities |
525.7 |
467.9 |
||
Total liabilities |
6,651.1 |
5,870.6 |
||
Stockholders' equity: |
||||
Preferred stock |
— |
— |
||
Common stock |
15.4 |
23.3 |
||
Additional paid-in capital |
1,429.5 |
2,155.3 |
||
Retained earnings |
496.5 |
3,163.4 |
||
Common stock in treasury |
(436.4) |
(4,019.1) |
||
Accumulated other comprehensive loss, net of taxes |
(955.5) |
(978.8) |
||
Total stockholders' equity |
549.5 |
344.1 |
||
Total liabilities and stockholders' equity |
$ 7,200.6 |
$ 6,214.7 |
Calculation of Net Debt |
||||
(Unaudited) |
||||
(In USD millions) |
|
|
||
Short-term borrowings |
$ 140.7 |
$ 6.6 |
||
Current portion of long-term debt |
35.7 |
434.0 |
||
Long-term debt, less current portion |
4,513.9 |
3,237.9 |
||
Total debt |
4,690.3 |
3,678.5 |
||
Less: cash and cash equivalents |
(346.1) |
(456.1) |
||
Non- |
$ 4,344.2 |
$ 3,222.4 |
||
Net Leverage Ratio (Net Debt / Adjusted EBITDA) |
3.9x |
2.7x |
|
||||
Condensed Consolidated Statements of Cash Flows |
||||
(Unaudited) |
||||
Year Ended |
||||
(In USD millions) |
2023 |
2022 |
||
Net earnings |
$ 341.6 |
$ 491.6 |
||
Adjustments to reconcile net earnings to net cash provided by operating activities(1) |
376.3 |
305.8 |
||
Changes in operating assets and liabilities: |
||||
Trade receivables, net |
73.4 |
2.6 |
||
Inventories |
136.0 |
(178.5) |
||
Income tax receivable/payable |
(0.4) |
(13.6) |
||
Accounts payable |
(122.8) |
(72.1) |
||
Customer advance payments |
(15.4) |
1.4 |
||
Tax payments and deposits to resolve certain prior years' tax matters |
(195.0) |
— |
||
Other assets and liabilities |
(77.5) |
76.1 |
||
Net cash provided by operating activities |
$ 516.2 |
$ 613.3 |
||
Cash flows from investing activities: |
||||
Capital expenditures |
$ (244.2) |
$ (237.3) |
||
Proceeds related to sale of business and property and equipment, net |
10.2 |
9.4 |
||
Businesses acquired in purchase transactions, net of cash acquired |
(1,160.7) |
(9.6) |
||
Proceeds/(Payments) related to debt, equity, and equity method investments, net |
2.8 |
(10.6) |
||
Proceeds from cross currency swaps |
1.6 |
— |
||
Settlement of foreign currency forward contracts |
12.1 |
5.1 |
||
Net cash used in investing activities |
$ (1,378.2) |
$ (243.0) |
||
Cash flows from financing activities: |
||||
Net proceeds of short-term borrowings |
$ 131.6 |
$ 5.5 |
||
Proceeds from long-term debt |
1,833.4 |
423.3 |
||
Payments of long-term debt |
(958.4) |
(425.0) |
||
Dividends paid on common stock |
(117.9) |
(118.5) |
||
Repurchases of common stock |
(79.9) |
(280.2) |
||
Payments of debt modification/extinguishment costs and other |
(22.3) |
(15.2) |
||
Impact of tax withholding on share-based compensation |
(21.8) |
(26.6) |
||
Principal payments related to financing leases |
(9.0) |
(10.0) |
||
Net cash provided by (used in) financing activities |
$ 755.7 |
$ (446.7) |
||
Effect of foreign currency exchange rate changes on cash and cash equivalents |
$ (3.7) |
$ (28.5) |
||
Cash and cash equivalents |
456.1 |
561.0 |
||
Restricted cash and cash equivalents |
— |
— |
||
Balance, beginning of period |
$ 456.1 |
$ 561.0 |
||
Net change during the period |
(110.0) |
(104.9) |
||
Cash and cash equivalents |
346.1 |
456.1 |
||
Restricted cash and cash equivalents |
— |
— |
||
Balance, end of period |
$ 346.1 |
$ 456.1 |
||
Non- |
||||
Cash flow from operating activities |
$ 516.2 |
$ 613.3 |
||
Capital expenditures for property and equipment |
(244.2) |
(237.3) |
||
Free Cash Flow |
$ 272.0 |
$ 376.0 |
||
Supplemental Cash Flow Information: |
||||
Interest payments, net of amounts capitalized |
$ 265.2 |
$ 174.5 |
||
Income tax payments, net of cash refunds(2) |
$ 357.7 |
$ 192.2 |
||
Restructuring payments including associated costs |
$ 19.2 |
$ 21.5 |
||
Non-cash items: |
||||
Transfers of shares of our common stock from treasury for our profit-sharing plan contributions |
$ 23.9 |
$ 22.7 |
____________________ |
(1) |
2023 primarily consists of depreciation and amortization of |
(2) |
2023 includes |
|
||||||||||||||||
Reconciliation of Net Earnings and Net Earnings Per Common Share to Non- |
||||||||||||||||
Net Earnings and Non- |
||||||||||||||||
(Unaudited) |
||||||||||||||||
Three Months Ended |
Year Ended |
|||||||||||||||
2023 |
2022 |
2023 |
2022 |
|||||||||||||
(In USD millions, except per share data) |
Net Earnings |
Diluted |
Net Earnings |
Diluted |
Net Earnings |
Diluted |
Net Earnings |
Diluted |
||||||||
|
|
|
$ 94.7 |
|
|
|
|
|
||||||||
Special Items(1) |
2.5 |
0.02 |
50.4 |
0.34 |
122.0 |
0.84 |
113.7 |
0.77 |
||||||||
Non- |
|
|
|
|
|
|
|
|
||||||||
Weighted average number of common shares outstanding - Diluted |
144.9 |
146.1 |
144.9 |
147.4 |
||||||||||||
_____________ |
(1) |
Special Items include items in the table below. |
Three Months Ended |
Year Ended |
|||||||
(In USD millions, except per share data) |
2023 |
2022 |
2023 |
2022 |
||||
Special Items: |
||||||||
Liquibox intangible amortization |
$ 8.0 |
$ — |
$ 27.9 |
$ — |
||||
Liquibox inventory step-up amortization |
(0.6) |
— |
10.2 |
— |
||||
Restructuring charges |
6.4 |
7.5 |
15.6 |
12.1 |
||||
Other restructuring associated costs |
— |
0.8 |
34.5 |
9.3 |
||||
Foreign currency exchange loss due to highly inflationary economies |
12.5 |
2.9 |
23.1 |
8.8 |
||||
Loss on debt redemption and refinancing activities |
8.3 |
— |
13.2 |
11.2 |
||||
Fair value (gain)/impairment loss on equity investments, net |
— |
(1.0) |
— |
30.6 |
||||
Contract terminations |
(0.7) |
— |
14.6 |
— |
||||
Charges related to acquisition and divestiture activity |
3.8 |
3.9 |
28.3 |
3.1 |
||||
CEO severance |
6.1 |
— |
6.1 |
— |
||||
Other Special Items |
(4.3) |
3.1 |
0.8 |
6.7 |
||||
Pre-tax impact of Special Items |
39.5 |
17.2 |
174.3 |
81.8 |
||||
Tax impact of Special Items and Tax Special Items |
(37.0) |
33.2 |
(52.3) |
31.9 |
||||
Net impact of Special Items |
$ 2.5 |
$ 50.4 |
$ 122.0 |
$ 113.7 |
||||
Weighted average number of common shares outstanding - Diluted |
144.9 |
146.1 |
144.9 |
147.4 |
||||
Loss per share impact from Special Items |
$ (0.02) |
$ (0.34) |
$ (0.84) |
$ (0.77) |
||||
The calculation of the non-
Three Months Ended |
Year Ended |
|||||||
(In USD millions) |
2023 |
2022 |
2023 |
2022 |
||||
|
$ 115.9 |
$ 179.2 |
$ 429.7 |
$ 729.3 |
||||
Pre-tax impact of Special Items |
39.5 |
17.2 |
174.3 |
81.8 |
||||
Non- |
$ 155.4 |
$ 196.4 |
$ 604.0 |
$ 811.1 |
||||
|
$ (9.0) |
$ 84.5 |
$ 90.4 |
$ 238.0 |
||||
Tax Special Items(1) |
30.6 |
(36.0) |
20.0 |
(49.4) |
||||
Tax impact of Special Items |
6.4 |
2.8 |
32.3 |
17.5 |
||||
Non- |
$ 28.0 |
$ 51.3 |
$ 142.7 |
$ 206.1 |
||||
|
(7.8) % |
47.2 % |
21.0 % |
32.6 % |
||||
Non- |
18.0 % |
26.1 % |
23.6 % |
25.4 % |
_____________ |
(1) |
For the year ended |
|
||||||||||||
Components of Change in |
||||||||||||
(Unaudited) |
||||||||||||
Three Months Ended |
||||||||||||
(In USD millions) |
Food |
Protective |
|
|||||||||
2022 |
$ 873.9 |
62.2 % |
$ 532.0 |
37.8 % |
$ 1,405.9 |
100.0 % |
||||||
Price |
6.0 |
0.7 % |
(26.1) |
(4.9) % |
(20.1) |
(1.4) % |
||||||
Volume(1) |
(29.2) |
(3.3) % |
(25.2) |
(4.7) % |
(54.4) |
(3.9) % |
||||||
Total organic change (non- |
(23.2) |
(2.6) % |
(51.3) |
(9.6) % |
(74.5) |
(5.3) % |
||||||
Acquisition |
69.7 |
7.9 % |
— |
— % |
69.7 |
5.0 % |
||||||
Total constant dollar change (non-U.S.GAAP)(2) |
46.5 |
5.3 % |
(51.3) |
(9.6) % |
(4.8) |
(0.3) % |
||||||
Foreign currency translation |
(27.8) |
(3.2) % |
4.2 |
0.7 % |
(23.6) |
(1.7) % |
||||||
Total change ( |
18.7 |
2.1 % |
(47.1) |
(8.9) % |
(28.4) |
(2.0) % |
||||||
2023 |
$ 892.6 |
64.8 % |
$ 484.9 |
35.2 % |
$ 1,377.5 |
100.0 % |
||||||
Year Ended |
||||||||||||
(In USD millions) |
Food |
Protective |
|
|||||||||
2022 |
$ 3,317.2 |
58.8 % |
$ 2,324.7 |
41.2 % |
$ 5,641.9 |
100.0 % |
||||||
Price |
70.2 |
2.1 % |
(22.3) |
(1.0) % |
47.9 |
0.8 % |
||||||
Volume(1) |
(58.8) |
(1.8) % |
(327.0) |
(14.0) % |
(385.8) |
(6.8) % |
||||||
Total organic change (non- |
11.4 |
0.3 % |
(349.3) |
(15.0) % |
(337.9) |
(6.0) % |
||||||
Acquisition |
285.0 |
8.6 % |
— |
— % |
285.0 |
5.1 % |
||||||
Total constant dollar change (non-U.S.GAAP)(2) |
296.4 |
8.9 % |
(349.3) |
(15.0) % |
(52.9) |
(0.9) % |
||||||
Foreign currency translation |
(93.9) |
(2.8) % |
(6.2) |
(0.3) % |
(100.1) |
(1.8) % |
||||||
Total change ( |
202.5 |
6.1 % |
(355.5) |
(15.3) % |
(153.0) |
(2.7) % |
||||||
2023 |
$ 3,519.7 |
64.1 % |
$ 1,969.2 |
35.9 % |
$ 5,488.9 |
100.0 % |
_______________ |
(1) |
Our volume reported above includes the net impact of changes in unit volume as well as the period-to-period change in the mix of products sold. |
(2) |
Total organic change is a non- |
|
||||||||||||||||
Components of Change in |
||||||||||||||||
(Unaudited) |
||||||||||||||||
Three Months Ended |
||||||||||||||||
(In USD millions) |
|
EMEA |
APAC |
Total |
||||||||||||
2022 |
$ 909.8 |
64.7 % |
$ 303.3 |
21.6 % |
$ 192.8 |
13.7 % |
|
100.0 % |
||||||||
Price |
(15.0) |
(1.6) % |
(4.9) |
(1.6) % |
(0.2) |
(0.1) % |
(20.1) |
(1.4) % |
||||||||
Volume(1) |
(36.2) |
(4.0) % |
(28.5) |
(9.4) % |
10.3 |
5.3 % |
(54.4) |
(3.9) % |
||||||||
Total organic change (non- GAAP)(2) |
(51.2) |
(5.6) % |
(33.4) |
(11.0) % |
10.1 |
5.2 % |
(74.5) |
(5.3) % |
||||||||
Acquisition |
50.7 |
5.5 % |
11.1 |
3.6 % |
7.9 |
4.1 % |
69.7 |
5.0 % |
||||||||
Total constant dollar change (non- |
(0.5) |
(0.1) % |
(22.3) |
(7.4) % |
18.0 |
9.3 % |
(4.8) |
(0.3) % |
||||||||
Foreign currency translation |
(26.6) |
(2.9) % |
4.4 |
1.5 % |
(1.4) |
(0.7) % |
(23.6) |
(1.7) % |
||||||||
Total change ( |
(27.1) |
(3.0) % |
(17.9) |
(5.9) % |
16.6 |
8.6 % |
(28.4) |
(2.0) % |
||||||||
2023 |
$ 882.7 |
64.1 % |
$ 285.4 |
20.7 % |
$ 209.4 |
15.2 % |
|
100.0 % |
||||||||
Year Ended |
||||||||||||||||
(In USD millions) |
|
EMEA |
APAC |
Total |
||||||||||||
2022 |
|
65.9 % |
|
20.6 % |
$ 763.4 |
13.5 % |
|
100.0 % |
||||||||
Price |
(16.1) |
(0.4) % |
43.0 |
3.7 % |
21.0 |
2.7 % |
47.9 |
0.8 % |
||||||||
Volume(1) |
(257.9) |
(7.0) % |
(103.3) |
(8.9) % |
(24.6) |
(3.2) % |
(385.8) |
(6.8) % |
||||||||
Total organic change (non- GAAP)(2) |
(274.0) |
(7.4) % |
(60.3) |
(5.2) % |
(3.6) |
(0.5) % |
(337.9) |
(6.0) % |
||||||||
Acquisition |
204.8 |
5.5 % |
50.5 |
4.4 % |
29.7 |
3.9 % |
285.0 |
5.1 % |
||||||||
Total constant dollar change (non- |
(69.2) |
(1.9) % |
(9.8) |
(0.8) % |
26.1 |
3.4 % |
(52.9) |
(0.9) % |
||||||||
Foreign currency translation |
(71.0) |
(1.9) % |
(0.9) |
(0.1) % |
(28.2) |
(3.7) % |
(100.1) |
(1.8) % |
||||||||
Total change ( |
(140.2) |
(3.8) % |
(10.7) |
(0.9) % |
(2.1) |
(0.3) % |
(153.0) |
(2.7) % |
||||||||
2023 |
|
65.2 % |
|
20.9 % |
$ 761.3 |
13.9 % |
|
100.0 % |
______________________ |
(1) |
Our volume reported above includes the net impact of changes in unit volume as well as the period-to-period change in the mix of products sold. |
(2) |
Total organic change is a non- |
|
||||||||
Segment Information |
||||||||
Reconciliation of Net Earnings to Non- |
||||||||
(Unaudited) |
||||||||
Three Months Ended |
Year Ended |
|||||||
(In USD millions) |
2023 |
2022 |
2023 |
2022 |
||||
Adjusted EBITDA from continuing operations: |
||||||||
Food |
$ 194.9 |
$ 201.7 |
$ 775.0 |
$ 755.1 |
||||
Adjusted EBITDA Margin |
21.8 % |
23.1 % |
22.0 % |
22.8 % |
||||
Protective |
90.5 |
102.4 |
361.8 |
465.6 |
||||
Adjusted EBITDA Margin |
18.7 % |
19.2 % |
18.4 % |
20.0 % |
||||
Corporate |
(11.1) |
(6.9) |
(30.2) |
(10.5) |
||||
Non- |
$ 274.3 |
$ 297.2 |
|
|
||||
Adjusted EBITDA Margin |
19.9 % |
21.1 % |
20.2 % |
21.5 % |
||||
Three Months Ended |
Year Ended |
|||||||
(In USD millions) |
2023 |
2022 |
2023 |
2022 |
||||
|
$ 124.9 |
$ 94.7 |
$ 339.3 |
$ 491.3 |
||||
Interest expense, net |
66.4 |
43.0 |
263.0 |
162.3 |
||||
Income tax provision |
(9.0) |
84.5 |
90.4 |
238.0 |
||||
Depreciation and amortization, net of adjustments(1) |
52.5 |
57.8 |
239.6 |
236.8 |
||||
Special Items: |
||||||||
Liquibox intangible amortization |
8.0 |
— |
27.9 |
— |
||||
Liquibox inventory step-up amortization |
(0.6) |
— |
10.2 |
— |
||||
Restructuring charges |
6.4 |
7.5 |
15.6 |
12.1 |
||||
Other restructuring associated costs |
— |
0.8 |
34.5 |
9.3 |
||||
Foreign currency exchange loss due to highly inflationary economies |
12.5 |
2.9 |
23.1 |
8.8 |
||||
Loss on debt redemption and refinancing activities |
8.3 |
— |
13.2 |
11.2 |
||||
Fair value (gain)/impairment loss on equity investments, net |
— |
(1.0) |
— |
30.6 |
||||
Contract terminations |
(0.7) |
— |
14.6 |
— |
||||
Charges related to acquisition and divestiture activity |
3.8 |
3.9 |
28.3 |
3.1 |
||||
CEO severance |
6.1 |
— |
6.1 |
— |
||||
Other Special Items |
(4.3) |
3.1 |
0.8 |
6.7 |
||||
Pre-tax impact of Special Items |
39.5 |
17.2 |
174.3 |
81.8 |
||||
Non- |
$ 274.3 |
$ 297.2 |
|
$ 1,210.2 |
______________ |
(1) |
Depreciation and amortization by segment are as follows: |
Three Months Ended |
Year Ended |
|||||||
(In USD millions) |
2023 |
2022 |
2023 |
2022 |
||||
Food |
$ 39.9 |
$ 33.4 |
$ 175.7 |
$ 137.1 |
||||
Protective |
20.6 |
24.4 |
91.8 |
99.7 |
||||
Consolidated depreciation and amortization(i) |
$ 60.5 |
$ 57.8 |
$ 267.5 |
$ 236.8 |
||||
Liquibox intangible amortization |
(8.0) |
— |
(27.9) |
— |
||||
Depreciation and amortization, net of adjustments |
$ 52.5 |
$ 57.8 |
$ 239.6 |
$ 236.8 |
______________ |
(i) |
Includes share-based incentive compensation of |
View original content to download multimedia:https://www.prnewswire.com/news-releases/see-reports-q4-full-year-2023-results-and-provides-2024-outlook-302072132.html
SOURCE SEE