Net sales in Q4 of $1.4
billion, down 2% as reported; flat constant currency and in
2023 of $5.5 billion, down 3% as
reported; down 1% constant currency
Net earnings in Q4 of $125
million, up 32%, and in 2023 of $339
million, down 31%
Adjusted EBITDA in Q4 of $274
million, down 8% as reported and in 2023 of
$1,107 million, down 9% as
reported
Earnings per share (Diluted) in Q4 of $0.86, up 32%, and in 2023 of $2.34, down 30%
Adjusted EPS (Diluted) in Q4 of $0.88, down 11% as reported and in 2023 of
$3.18, down 22% as reported
Cash flow from operations of $516
million in 2023
Free cash flow of $467 million in
2023, excluding $195 million of
payments and deposits related to the resolution of certain
prior year tax matters, up 24%
CHARLOTTE, N.C., Feb. 27,
2024 /PRNewswire/ -- SEE (NYSE: SEE) today reported
financial results for the fourth quarter and full year 2023 and
provided its 2024 outlook.
"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 Emile Chammas,
SEE's Interim Co-CEO and COO. "Our transformation will continue in
2024 with an enhanced focus on restoring underlying fundamentals in
our core businesses so we are well positioned to capitalize on
growth when our end-markets fully recover."
"We delivered strong free cash flow in the fourth quarter and
made significant progress in deleveraging our balance sheet," said
Dustin Semach, SEE's Interim Co-CEO
and CFO. "Our 2024 outlook reflects end-markets that are showing
signs of stabilization with limited visibility to any near-term
catalysts but we expect our end-markets to recover in the second
half. We continue to be focused on transforming the business,
improving fundamentals, and strengthening our balance sheet."
"The CEO search process is well underway and we are targeting to
complete over the coming months," said Henry Keizer, SEE's Board Chairman. "The Board
has tremendous confidence in Emile and Dustin and fully supports
the transformation they are driving at SEE."
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-U.S. GAAP measures. Organic refers to changes in unit volume
and price performance and excludes acquisitions in the first year
after closing, divestiture activity and the impact of currency
translation. Constant dollar refers to changes in net sales and
earnings, excluding the impact of currency translation.
Additionally, non-U.S. GAAP adjusted financial measures, such as
Adjusted Earnings Before Interest Expense, Taxes, Depreciation and
Amortization ("Adjusted EBITDA"), Adjusted Net Earnings, Adjusted
Diluted Earnings Per Share ("Adjusted EPS") and Adjusted Tax Rate,
exclude the impact of specified items ("Special Items"), such as
restructuring charges, restructuring associated costs, amortization
of intangible assets and inventory step-up expense related to the
acquisition of Liquibox, adjustments in the valuation of our "SEE
Ventures" portfolio (which may include debt, equity method, or
equity investments), gains and losses related to acquisition and
divestiture of businesses, special tax items ("Tax Special Items")
and certain infrequent or one-time items. Please refer to the
supplemental information included with this press release for a
reconciliation of U.S. GAAP to Non-U.S. GAAP financial
measures.
Fourth Quarter Financial and Business Segment
Highlights
Fourth quarter net sales in Food were $893 million, an increase of 2% as reported.
Currency had an unfavorable impact of $28
million, or 3%. On a constant dollar basis, net sales
increased $47 million, or 5%. The
Liquibox acquisition had a favorable impact of $70 million, or 8%, and price had a favorable
impact of $6 million, or 1%,
primarily related to U.S. dollar-based pricing in Latin America. Volumes decreased by
$29 million, or 3%, driven primarily
by declines in our food automation solutions and continued food
retail market declines. Adjusted EBITDA of $195 million, or 21.8% of net sales, decreased 3%
from $202 million, or 23.1% of net
sales, in the prior year. The decrease in Adjusted EBITDA was
primarily attributable to higher operating costs and lower volumes,
partially offset by contributions from the Liquibox acquisition and
favorable net price realization.
Fourth quarter net sales in Protective were $485 million, a decrease of 9% as reported. Net
sales were favorably impacted by currency fluctuation of
$4 million, or 1%. On a constant
dollar basis, net sales decreased $51
million, or 10%. Volumes decreased by $25 million, or 5%, resulting from continued
market pressures in the industrial and fulfillment sectors. Price
had an unfavorable impact of $26
million, or 5%. Adjusted EBITDA of approximately
$90 million, or 18.7% of net sales,
decreased 12% from $102 million, or
19.2% of net sales, in the prior year. The decrease in Adjusted
EBITDA was primarily attributable to unfavorable net price
realization and lower volumes.
U.S. GAAP Summary
Fourth Quarter 2023
Net sales of $1.4 billion
decreased 2% as reported in fourth quarter 2023, with APAC
increasing 9%, the Americas decreasing 3%, and EMEA decreasing
6%.
Net earnings were $125 million, or
$0.86 per diluted share, in fourth
quarter 2023 as compared to net earnings of $95 million, or $0.65 per diluted share, in fourth quarter 2022.
Fourth quarter 2023 was favorable to the prior year because of
lower tax expense associated with the resolution of tax filing
positions with the Internal Revenue Service ("IRS") Independent
Office of Appeals. The lower tax expense was partially offset by
higher net interest expense of $23
million associated with incremental debt incurred to finance
the Liquibox transaction and $22
million higher Special Item expenses, including foreign
currency exchange loss in highly inflationary economies, purchase
accounting impacts related to the amortization of intangible
assets, loss on debt redemption and restructuring and severance
costs, as compared to the prior year.
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 $5.5
billion decreased 3% as reported, with APAC essentially
flat, EMEA decreasing 1% and the Americas decreasing 4%.
Full year 2023 net earnings were $339
million, or $2.34 per diluted
share, as compared to net earnings of $491
million, or $3.33 per diluted
share, in full year 2022. Special Items had an unfavorable impact
of $122 million in 2023, driven by
costs related to the Liquibox acquisition, including transaction
and integration expenses and purchase accounting impacts related to
the amortization of intangible assets and inventory step-up
expense, charges related to the Cost Take-Out to Grow restructuring
program and foreign currency exchange loss in highly inflationary
economies, partially offset by lower tax expense associated with
the resolution of tax filings with the IRS Independent Office of
Appeals. Comparatively, Special Items had an unfavorable impact of
$114 million in 2022, primarily
attributable to Tax Special Items reflecting increased expense for
the IRS matters and an impairment loss associated with an equity
investment.
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-U.S. GAAP Summary
Fourth Quarter 2023
Fourth quarter 2023 net sales were essentially flat on a
constant dollar basis, with APAC increasing 9%, the Americas
essentially flat and EMEA decreasing 7%. Volume and price had
unfavorable impacts of 4% and 1%, respectively. On an organic
basis, net sales decreased 5%, with APAC increasing 5%, the
Americas decreasing 6%, and EMEA decreasing 11%.
Adjusted EBITDA was $274 million,
or 19.9% of net sales for fourth quarter 2023, as compared to
$297 million, or 21.1% of net sales
for the same period last year. The decrease in Adjusted EBITDA was
primarily due to lower volumes.
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 $0.88 in fourth quarter 2023, as compared to
$0.99 in fourth quarter 2022. The
decrease in adjusted earnings per diluted share was primarily
attributable to lower Adjusted EBITDA and higher interest expense
partially offset by lower income tax expense.
Full Year 2023
Full year 2023 net sales decreased 1% on a constant dollar
basis, with APAC increasing 3%, EMEA decreasing 1% and the Americas
decreasing 2%. Price had a favorable impact of 1%, while volumes
decreased by 7%. On an organic basis, net sales decreased 6%, with
APAC decreasing less than 1%, EMEA decreasing 5%, and the Americas
decreasing 7%.
Adjusted EBITDA was $1,107
million, or 20.2% of net sales in 2023, compared to
$1,210 million, or 21.5% of net sales
for full year 2022. The decrease in Adjusted EBITDA was largely due
to lower volumes, partially offset by contributions from
Liquibox.
The Adjusted Tax Rate was 23.6% in 2023, compared to 25.4% in
2022.
Adjusted earnings per diluted share were $3.18 for full year 2023 compared to adjusted
earnings per diluted share of $4.10
for full year 2022. The decrease in adjusted earnings per diluted
share was primarily attributable to lower Adjusted EBITDA and
higher interest expense partially offset by lower income tax
expense.
Cash Flow and Net Debt
Cash flow provided by operating activities during full year 2023
was $516 million, as compared to
$613 million during 2022. Capital
expenditures increased to $244
million during full year 2023, as compared to $237 million during 2022. Free cash flow, defined
as net cash provided by operating activities less capital
expenditures, was a source of $272
million during full year 2023, as compared to a source of
$376 million during the prior year.
Excluding the $195 million of
payments and deposits related to the resolution of certain tax
matters, Free Cash Flow was a source of $467
million for the full year of 2023, up 24% compared to the
prior year period.
Dividend payments for both the full year 2023 and 2022 were
approximately $118 million.
Net Debt, defined as total debt less cash and cash equivalents,
increased to $4.3 billion as of
December 31, 2023 from $3.2
billion as of December 31, 2022. As of
December 31, 2023, SEE had approximately $1.35 billion of available liquidity, comprised
of $346 million in cash and
$1.0 billion of available and unused
lines of credit under our committed credit facilities. The net
leverage ratio, defined as net debt divided by trailing twelve
month Adjusted EBITDA, was 3.9x as of December 31, 2023, as
compared to 2.7x as of December 31, 2022.
During the fourth quarter of 2023, SEE completed the offering of
$425 million aggregate principal
amount of 7.250% senior notes due 2031. The proceeds from this
offering were primarily used to repurchase the Company's
outstanding 5.125% senior notes due 2024. In addition, SEE repaid
$175 million of debt during fourth
quarter 2023, which included $100
million of the 2022 Incremental Term Facility due 2027 and
$75 million of short-term borrowings
under the Company's revolving credit facility.
Outlook for Full Year 2024
For the full year 2024, SEE expects net sales in the range of
$5.2 to $5.6
billion and Adjusted EBITDA is expected to be in the range
of $1.05 to $1.15 billion.
The Company forecasts full year Adjusted EPS to be in the range
of $2.65 to $3.05, which is based on approximately 146
million shares outstanding and an anticipated Adjusted Tax Rate in
the range of 26% to 27%.
Free Cash Flow in 2024 is expected to be in the range of
$325 to $425
million, with capital expenditures expected to be
approximately $230 million. Cash tax
payments are expected to be in the range of $155 to $165
million.
Adjusted EBITDA, Adjusted EPS and Free Cash Flow are non-U.S.
GAAP financial measures. We have not provided guidance for the most
directly comparable U.S. GAAP financial measures, as they are not
available without unreasonable effort due to the high variability,
complexity, and low visibility with respect to certain Special
Items, including adjustments in the valuation of our "SEE Ventures"
portfolio (which may include debt, equity method, or equity
investments), amortization of intangible assets and inventory
step-up expense related to the acquisition of Liquibox, gains and
losses related to acquisition and divestiture of businesses, the
ultimate outcome of certain legal or tax proceedings, and other
unusual gains and losses. These items are uncertain, depend on
various factors, and could be material to our results computed in
accordance with U.S. GAAP.
Conference Call Information
SEE will host a conference call and webcast on Tuesday,
February 27, 2024 at 10:00 a.m. (ET) to discuss the
Company's Fourth Quarter and Full Year 2023 Results. The conference
call will be webcast live on the Investors homepage at
www.sealedair.com/investors. A replay of the webcast will also be
available thereafter.
About SEE
Sealed Air Corporation (NYSE: SEE), is a leading global provider
of packaging solutions that integrate sustainable, high-performance
materials, automation, equipment and services. SEE designs,
manufactures and delivers packaging solutions that preserve food,
protect goods and automate packaging processes. We deliver our
packaging solutions to an array of end markets including fresh
proteins, foods, fluids and liquids, medical and life science,
e-commerce retail, logistics and omnichannel fulfillment
operations, and industrials. Our globally recognized solution
brands include CRYOVAC® food packaging,
LIQUIBOX® liquids systems, SEALED
AIR® protective packaging,
AUTOBAG® brand automated packaging systems, and
BUBBLE WRAP® brand packaging. In 2023, SEE
generated $5.5 billion in sales and
has approximately 17,000 employees who serve customers in 115
countries/territories.
www.sealedair.com
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, SEC
filings, public conference calls, presentations and webcasts. The
information contained on, or that may be accessed through, our
website is not incorporated by reference into, and is not a part
of, this document.
Non-U.S. GAAP Information
In this press release and supplement, we have included several
non-U.S. GAAP financial measures, including Net Debt, Adjusted Net
Earnings and Adjusted EPS, net sales on an "organic" and a
"constant dollar" basis, Free Cash Flow, Adjusted EBITDA, and
Adjusted Tax Rate, as our management believes these measures are
useful to investors. We present results and guidance, adjusted to
exclude the effects of Special Items and their related tax impact
that would otherwise be included under U.S. GAAP, to aid in
comparisons with other periods or prior guidance. In addition,
non-U.S. GAAP measures are used by management to review and analyze
our operating performance and, along with other data, as internal
measures for setting annual budgets and forecasts, assessing
financial performance, providing guidance and comparing our
financial performance with our peers and may also be used for
purposes of determining incentive compensation. The non-U.S. GAAP
information has limitations as an analytical tool and should not be
considered in isolation from or as a substitute for U.S. GAAP
information. It does not purport to represent any similarly titled
U.S. GAAP information and is not an indicator of our performance
under U.S. GAAP. Non-U.S. GAAP financial measures that we present
may not be comparable with similarly titled measures used by
others. Investors are cautioned against placing undue reliance on
these non-U.S. GAAP measures. For a reconciliation of these U.S.
GAAP measures to non-U.S. GAAP measures and other important
information on our use of non-U.S. GAAP financial measures,
see the attached supplementary information entitled "Condensed
Consolidated Statements of Cash Flows" (under the section entitled
"Non-U.S. GAAP Free Cash Flow"), "Calculation of Net Debt",
"Reconciliation of Net Earnings and Net Earnings Per Common Share
to Non-U.S. GAAP Adjusted Net Earnings and Non-U.S. GAAP Adjusted
Net Earnings Per Common Share," "Reconciliation of Net Earnings to
Non-U.S. GAAP Consolidated Adjusted EBITDA," "Components of Change
in Net Sales by Segment" and "Components of Change in Net Sales by
Region." Information reconciling forward-looking U.S. GAAP measures
to non-U.S. GAAP measures is not available without unreasonable
effort.
We have not provided guidance for the most directly comparable
U.S. GAAP financial measures, as they are not available without
unreasonable effort due to the high variability, complexity, and
low visibility with respect to certain Special Items, including
restructuring charges, adjustments in the valuation of our "SEE
Ventures" portfolio (which may include debt, equity method, or
equity investments), amortization of intangible assets related to
the acquisition of Liquibox, gains and losses related to
acquisition and divestiture of businesses, the ultimate outcome of
certain legal or tax proceedings, and other unusual gains and
losses. These items are uncertain, depend on various factors, and
could be material to our results computed in accordance with U.S.
GAAP.
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 Russia and Ukraine and related sanctions, export
restrictions and other counteractions thereto, uncertainties
relating to existing or potential increased hostilities in the
Middle East, changes in energy
costs, environmental matters, the success of our restructuring
activities, the success of our merger, acquisition and equity
investment strategies, the success of our financial growth,
profitability, cash generation and manufacturing strategies and our
cost reduction and productivity efforts, changes in our credit
ratings, the tax benefit associated with the Settlement agreement
(as defined in our 2022 Annual Report on Form 10-K), regulatory
actions and legal matters and the other information referenced in
the "Risk Factors" section appearing in our most recent Annual
Report on Form 10-K, as filed or to be filed with
the Securities and Exchange Commission, and as revised and
updated by our Quarterly Reports on Form 10-Q and Current Reports
on Form 8-K. Any forward-looking statement made by us is based only
on information currently available to us and speaks only as of the
date on which it is made. We undertake no obligation to publicly
update any forward-looking statements, whether written or oral,
that may be made from time to time, whether as a result of new
information, future developments or otherwise.
Company Contacts
Investors
|
Brian
Sullivan
|
brian.c.sullivan@sealedair.com
|
704.503.8841
|
|
Louise
Lagache
|
louise.lagache@sealedair.com
|
|
Media
|
Christina
Griffin
|
christina.griffin@sealedair.com
|
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 Securities and
Exchange Commission.
Sealed Air
Corporation
|
Condensed
Consolidated Statements of Operations
|
(Unaudited)
|
|
|
|
Three Months
Ended
December
31,
|
|
Year
Ended
December
31,
|
(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
|
Sealed Air
Corporation
|
Condensed
Consolidated Balance Sheets
|
(Unaudited)
|
|
(In USD
millions)
|
|
December 31,
2023
|
|
December 31,
2022
|
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
|
Goodwill
|
|
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)
|
|
December 31,
2023
|
|
December 31,
2022
|
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-U.S. GAAP Net
debt
|
|
$
4,344.2
|
|
$
3,222.4
|
|
|
|
|
|
Net Leverage Ratio
(Net Debt / Adjusted EBITDA)
|
|
3.9x
|
|
2.7x
|
Sealed Air
Corporation
|
Condensed
Consolidated Statements of Cash Flows
|
(Unaudited)
|
|
|
|
Year Ended December
31,
|
(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-U.S. GAAP Free
Cash Flow:
|
|
|
|
|
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 $233 million, net loss associated with the
disposal of businesses of $53 million, share based compensation
expense of $33 million, profit sharing expense of $25 million,
provisions for inventory obsolescence of $18 million, and loss on
debt redemption and refinancing activities of $13 million,
partially offset by a decrease in deferred taxes of $28 million.
2022 primarily consists of depreciation and amortization of $185
million, share based compensation expense of $51 million, net loss
on equity investments of $31 million, profit sharing expense of $24
million, provisions for inventory obsolescence of $20 million, and
loss on debt redemption and refinancing activities of $11 million,
partially offset by a decrease in deferred taxes of $30
million.
|
(2)
|
2023 includes $195.0
million of payments and deposits related to the resolution of
certain tax matters. Excluding the $195.0 million of payments and
deposits, Income tax payments, net of cash refunds were $162.7
million for the year ended December 31, 2023.
|
Sealed Air
Corporation
|
Reconciliation of
Net Earnings and Net Earnings Per Common Share to Non-U.S. GAAP
Adjusted
|
Net Earnings and
Non-U.S. GAAP Adjusted Net Earnings Per Common Share
|
(Unaudited)
|
|
|
|
Three Months
Ended
December
31,
|
|
Year
Ended
December
31,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
(In USD millions,
except per share data)
|
|
Net
Earnings
|
|
Diluted
EPS
|
|
Net
Earnings
|
|
Diluted
EPS
|
|
Net
Earnings
|
|
Diluted
EPS
|
|
Net
Earnings
|
|
Diluted
EPS
|
U.S. GAAP net
earnings and diluted EPS from continuing operations
|
|
$
124.9
|
|
$
0.86
|
|
$
94.7
|
|
$
0.65
|
|
$
339.3
|
|
$
2.34
|
|
$
491.3
|
|
$
3.33
|
Special
Items(1)
|
|
2.5
|
|
0.02
|
|
50.4
|
|
0.34
|
|
122.0
|
|
0.84
|
|
113.7
|
|
0.77
|
Non-U.S. GAAP
adjusted net earnings and adjusted diluted EPS
|
|
$
127.4
|
|
$
0.88
|
|
$
145.1
|
|
$
0.99
|
|
$
461.3
|
|
$
3.18
|
|
$
605.0
|
|
$
4.10
|
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
December
31,
|
|
Year
Ended
December
31,
|
(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-U.S. GAAP Adjusted income tax rate is
as follows:
|
|
Three Months
Ended
December
31,
|
|
Year
Ended
December
31,
|
(In USD
millions)
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
U.S. GAAP Earnings
before income tax provision from continuing
operations
|
|
$ 115.9
|
|
$ 179.2
|
|
$ 429.7
|
|
$ 729.3
|
Pre-tax impact of
Special Items
|
|
39.5
|
|
17.2
|
|
174.3
|
|
81.8
|
Non-U.S. GAAP
Adjusted Earnings before income tax provision from continuing
operations
|
|
$ 155.4
|
|
$ 196.4
|
|
$ 604.0
|
|
$ 811.1
|
|
|
|
|
|
|
|
|
|
U.S. GAAP Income tax
provision from continuing operations
|
|
$
(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-U.S. GAAP
Adjusted Income tax provision from continuing
operations
|
|
$
28.0
|
|
$
51.3
|
|
$ 142.7
|
|
$ 206.1
|
|
|
|
|
|
|
|
|
|
U.S. GAAP Effective
income tax rate
|
|
(7.8) %
|
|
47.2 %
|
|
21.0 %
|
|
32.6 %
|
Non-U.S. GAAP Adjusted
income tax rate
|
|
18.0 %
|
|
26.1 %
|
|
23.6 %
|
|
25.4 %
|
(1)
|
For the year ended
December 31, 2023, Tax Special Items reflect adjustments
related to the settlement of the IRS audit partially offset by
accruals for uncertain tax positions. For the year ended
December 31, 2022, Tax Special Items primarily reflect
accruals for uncertain tax positions.
|
|
|
Sealed Air
Corporation
|
Components of Change
in Net Sales by Segment
|
(Unaudited)
|
|
|
|
Three Months Ended
December 31,
|
(In USD
millions)
|
|
Food
|
|
Protective
|
|
Total
Company
|
2022 Net
Sales
|
|
$ 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-U.S. GAAP)(2)
|
|
(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 (U.S.
GAAP)
|
|
18.7
|
|
2.1 %
|
|
(47.1)
|
|
(8.9) %
|
|
(28.4)
|
|
(2.0) %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 Net
Sales
|
|
$
892.6
|
|
64.8 %
|
|
$
484.9
|
|
35.2 %
|
|
$
1,377.5
|
|
100.0 %
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December
31,
|
(In USD
millions)
|
|
Food
|
|
Protective
|
|
Total
Company
|
2022 Net
Sales
|
|
$
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-U.S. GAAP)(2)
|
|
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 (U.S.
GAAP)
|
|
202.5
|
|
6.1 %
|
|
(355.5)
|
|
(15.3) %
|
|
(153.0)
|
|
(2.7) %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 Net
Sales
|
|
$
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-U.S. GAAP financial measure which excludes acquisitions
within the first twelve months after acquisition, divestiture
activity from the time of the sale, and the impact of foreign
currency translation. Total constant dollar change is a non-U.S.
GAAP financial measure which excludes the impact of foreign
currency translation. Since we are a U.S. domiciled company, we
translate our foreign currency denominated financial results into
U.S. dollars. Due to changes in the value of foreign currencies
relative to the U.S. dollar, translating our financial results from
foreign currencies to U.S. dollars may result in a favorable or
unfavorable impact. It is important that we take into account the
effects of foreign currency translation when we view our results
and plan our strategies. Nonetheless, we cannot control changes in
foreign currency exchange rates. Consequently, when our management
looks at our financial results to measure the core performance of
our business, we exclude the impact of foreign currency translation
by translating our current period results at prior period foreign
currency exchange rates. We also may exclude the impact of foreign
currency translation when making incentive compensation
determinations. As a result, our management believes that these
presentations are useful internally and may be useful to our
investors.
|
Sealed Air
Corporation
|
Components of Change
in Net Sales by Region
|
(Unaudited)
|
|
|
|
Three Months Ended
December 31,
|
(In USD
millions)
|
|
Americas
|
|
EMEA
|
|
APAC
|
|
Total
|
2022 Net
Sales
|
|
$
909.8
|
|
64.7 %
|
|
$
303.3
|
|
21.6 %
|
|
$
192.8
|
|
13.7 %
|
|
$ 1,405.9
|
|
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-U.S.
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-U.S. GAAP)(2)
|
|
(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 (U.S.
GAAP)
|
|
(27.1)
|
|
(3.0) %
|
|
(17.9)
|
|
(5.9) %
|
|
16.6
|
|
8.6 %
|
|
(28.4)
|
|
(2.0) %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 Net
Sales
|
|
$
882.7
|
|
64.1 %
|
|
$
285.4
|
|
20.7 %
|
|
$
209.4
|
|
15.2 %
|
|
$
1,377.5
|
|
100.0 %
|
|
|
|
|
|
Year Ended December
31,
|
(In USD
millions)
|
|
Americas
|
|
EMEA
|
|
APAC
|
|
Total
|
2022 Net
Sales
|
|
$ 3,718.5
|
|
65.9 %
|
|
$ 1,160.0
|
|
20.6 %
|
|
$
763.4
|
|
13.5 %
|
|
$ 5,641.9
|
|
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-U.S.
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-U.S. GAAP)(2)
|
|
(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 (U.S.
GAAP)
|
|
(140.2)
|
|
(3.8) %
|
|
(10.7)
|
|
(0.9) %
|
|
(2.1)
|
|
(0.3) %
|
|
(153.0)
|
|
(2.7) %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 Net
Sales
|
|
$
3,578.3
|
|
65.2 %
|
|
$
1,149.3
|
|
20.9 %
|
|
$
761.3
|
|
13.9 %
|
|
$
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-U.S. GAAP financial measure which excludes acquisitions
within the first twelve months after acquisition, divestiture
activity from the time of the sale, and the impact of foreign
currency translation. Total constant dollar change is a non-U.S.
GAAP financial measure which excludes the impact of foreign
currency translation. Since we are a U.S. domiciled company, we
translate our foreign currency denominated financial results into
U.S. dollars. Due to changes in the value of foreign
currencies relative to the U.S. dollar, translating our
financial results from foreign currencies to U.S. dollars may
result in a favorable or unfavorable impact. It is important that
we take into account the effects of foreign currency translation
when we view our results and plan our strategies. Nonetheless, we
cannot control changes in foreign currency exchange rates.
Consequently, when our management looks at our financial results to
measure the core performance of our business, we exclude the impact
of foreign currency translation by translating our current period
results at prior period foreign currency exchange rates. We also
may exclude the impact of foreign currency translation when making
incentive compensation determinations. As a result, our management
believes that these presentations are useful internally and may be
useful to our investors.
|
Sealed Air
Corporation
|
Segment
Information
|
Reconciliation of
Net Earnings to Non-U.S. GAAP Consolidated Adjusted
EBITDA
|
(Unaudited)
|
|
|
|
Three Months
Ended
December
31,
|
|
Year
Ended
December
31,
|
(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-U.S. GAAP
Consolidated Adjusted EBITDA
|
|
$
274.3
|
|
$
297.2
|
|
$
1,106.6
|
|
$
1,210.2
|
Adjusted EBITDA
Margin
|
|
19.9 %
|
|
21.1 %
|
|
20.2 %
|
|
21.5 %
|
|
|
|
|
|
|
|
Three Months
Ended
December
31,
|
|
Year
Ended
December
31,
|
(In USD
millions)
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
U.S. GAAP Net
earnings from continuing operations
|
|
$
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-U.S. GAAP
Consolidated Adjusted EBITDA
|
|
$
274.3
|
|
$
297.2
|
|
$
1,106.6
|
|
$
1,210.2
|
(1)
|
Depreciation and
amortization by segment are as follows:
|
|
|
|
|
Three Months
Ended
December
31,
|
|
Year
Ended
December
31,
|
(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 $1.9 million and $34.2 million for the
three months and year ended December 31, 2023, respectively,
and $11.0 million and $52.3 million for the three months and year
ended December 31, 2022, respectively.
|
|
|
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