Document
Exhibit 99.1
Aptar Reports Second Quarter 2024 Results
Crystal Lake, Illinois, July 25, 2024 -- AptarGroup, Inc. (NYSE:ATR), a global leader in drug and consumer product dosing, dispensing and protection technologies, today reported solid second quarter results driven by continued growth of the company’s proprietary drug delivery systems and margin improvement. Reported sales increased by 2% and core sales, excluding currency and acquisition effects, increased by 3%. Aptar reported net income of $90 million for the quarter, a 9% increase from the prior year.
“Strong sales growth in our Pharma business and broad-based margin expansion helped us achieve another quarter of strong earnings per share growth. Our proprietary drug delivery systems continue to see healthy demand, sales for our active material science technologies grew nicely in the quarter and volumes for consumer dispensing solutions continued to progressively improve in North America. For the first six months of the year, we achieved double-digit earnings growth and delivered strong net cash provided by operations,” said Stephan B. Tanda, Aptar President and CEO, commenting on the second quarter results.
Second Quarter 2024 Highlights
•Reported sales increased 2% and core sales increased 3%
•Reported earnings per share increased 8% to $1.34 and adjusted earnings per share increased 12% to $1.37
•Reported net income increased 9% to $90 million and adjusted EBITDA increased 6% from the prior year to $193 million
•Pharma segment delivered reported sales growth of 6% and core sales growth of 7% with continued demand for proprietary drug delivery systems
•Margins continued to improve over the prior year quarter, driven by sales of higher value products, and improved operational performance and cost management efforts
•Increased the quarterly dividend by approximately 10% to $0.45 per share
First Six Months 2024 Highlights
•Double-digit EPS growth over the prior year period
•Net cash provided by operations increased to $236 million compared to $182 million in the prior year period
•Free cash flow increased to $92 million compared to $27 million in the prior year
Second Quarter Results
For the quarter ended June 30, 2024, reported sales increased 2% to $910 million compared to $896 million in the prior year. Core sales, excluding the impact from changes in currency exchange rates and acquisitions, increased 3%.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter Segment Sales Analysis
(Change Over Prior Year) |
|
Aptar
Pharma |
Aptar
Beauty |
Aptar
Closures |
Total AptarGroup |
| Reported Sales Growth |
6% |
(2)% |
(1)% |
2% |
Currency Effects (1) |
1% |
1% |
1% |
1% |
| Acquisitions |
0% |
0% |
0% |
0% |
| Core Sales Growth |
7% |
(1)% |
0% |
3% |
(1) - Currency effects are approximated by translating last year's amounts at this year's foreign exchange rates.
Aptar Pharma had an increase in reported sales of 6% and core sales of 7% over the prior year quarter. The segment’s strong performance was driven by continued growth for proprietary drug delivery systems used for allergic rhinitis, central nervous system therapeutics, emergency and pain medicines, as well as eye care and nasal decongestants. Sales declined in the Injectables division compared to the prior year quarter as sales normalized following last year’s strong second quarter catch up from the Enterprise Resource Planning (ERP) implementation in the first quarter of 2023. For the first six months of the year, the Injectables division grew 14%. The Active Material Science division returned to growth after a period of destocking due to COVID.
Aptar Beauty’s reported sales decreased 2%, and with currency effects core sales were down 1% compared to the prior year quarter. Volumes in the quarter grew over the prior year period as sales in North America continued to show progressive improvement, however, this was offset by higher tooling sales in the prior year period. Margins continued to improve year over year even with softer sales, due to operational performance and ongoing cost management.
Aptar Closures’ reported sales decreased 1% from the prior year quarter and the segment’s core sales were flat. Increased volumes were offset by the pass through of lower resin costs. Margins for Closures were flat over the prior year quarter as ongoing cost containment efforts and operational performance were offset by the timing of pass through of lower resin costs.
Aptar reported second quarter earnings per share of $1.34, an increase of 8%, compared to $1.24 during the same period a year ago. Second quarter adjusted earnings per share, excluding restructuring charges and the unrealized gains or losses on an equity investment, were $1.37, an increase of 12%, compared to $1.22 in the prior year, including comparable exchange rates.
Year-To-Date Results
For the six months ended June 30, 2024, reported sales increased 4% to $1.83 billion compared to $1.76 billion in the prior year. Core sales, excluding the impact from changes in currency exchange rates and acquisitions, increased 4%.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Year-To-Date Segment Sales Analysis
(Change Over Prior Year) |
|
Aptar
Pharma |
Aptar
Beauty |
Aptar
Closures |
Total AptarGroup |
| Total Reported Sales Growth |
10% |
(1)% |
0% |
4% |
Currency Effects (1) |
0% |
0% |
0% |
0% |
| Acquisitions |
0% |
0% |
0% |
0% |
| Core Sales Growth |
10% |
(1)% |
0% |
4% |
(1) - Currency effects are approximated by translating last year's amounts at this year's foreign exchange rates.
For the six months ended June 30, 2024, Aptar’s reported earnings per share were $2.57, an increase of 24%, compared to $2.07 reported a year ago. Current year adjusted earnings per share, excluding restructuring charges, acquisition costs, and the unrealized gains or losses on an equity investment, were $2.63 and increased 21% from prior year adjusted earnings per share of $2.18, including comparable exchange rates. The prior year’s adjusted earnings included an effective tax rate of 25% (approximately $0.10 per share negative impact compared to the current year effective tax rate of 22%).
Outlook
Regarding Aptar’s outlook, Tanda stated, “We had a strong first half, and we expect growth to continue in the third quarter. We anticipate growth for our proprietary drug delivery systems to continue, driven by increased demand for nasally delivered central nervous system drugs and allergy therapies. We are also seeing growing demand for elastomeric components used for GLP-1. For our consumer dispensing technologies, we are seeing pockets of strength and progressive recovery in North America. As volumes come back, we believe we will benefit from our continued focus on cost management and improved operational leverage. Our solid operational performance and our strong balance sheet should position us well for future growth. Even in a slowing economy, we believe in the resilience of our portfolio as demonstrated by our recent dividend increase of approximately 10% on top of last year’s nearly 8% increase.”
Aptar currently expects earnings per share for the third quarter of 2024, excluding any restructuring expenses, changes in the fair value of equity investments and acquisition costs, to be in the range of $1.38 to $1.46. This guidance is based on an effective tax rate range of 23.5% to 25.5% with a comparable adjusted prior year effective tax rate of 24%. The earnings per share guidance range was based on spot rates at the end of June for all currencies. Our currency exchange rate assumptions equate to an approximately $0.02 per share headwind when compared to the prior year third quarter earnings.
Cash Dividends and Share Repurchases
As previously announced, Aptar’s Board of Directors increased the quarterly cash dividend by approximately 10% to $0.45 per share. The payment date is August 15, 2024, to stockholders of record as of July 25, 2024. During the second quarter, Aptar repurchased 34 thousand shares for approximately $5 million. Aptar may repurchase shares through the open market, privately negotiated transactions or other programs, subject to market conditions.
Open Conference Call
There will be a conference call held on Friday, July 26, 2024 at 8:00 a.m. Central Time to discuss the company’s second quarter results for 2024. The call will last approximately one hour. Interested parties are invited to listen to a live webcast by visiting the Investor Relations website at investors.aptar.com. Replay of the conference call can also be accessed for a limited time on the Investor Relations page of the website.
About Aptar
Aptar is a global leader in drug and consumer product dosing, dispensing and protection technologies. Aptar serves a number of attractive end markets including pharmaceutical, beauty, food, beverage, personal care and home care. Using market expertise, proprietary design, engineering and science to create innovative solutions for many of the world’s leading brands, Aptar in turn makes a meaningful difference in the lives, looks, health and homes of millions of patients and consumers around the world. Aptar is headquartered in Crystal Lake, Illinois and has more than 13,000 dedicated employees in 20 countries. For more information, visit www.aptar.com.
Presentation of Non-GAAP Information
This press release refers to certain non-GAAP financial measures, including current year adjusted earnings per share and adjusted EBITDA, which exclude the impact of restructuring initiatives, acquisition-related costs, certain purchase accounting adjustments related to acquisitions and investments and net unrealized investment gains and losses related to observable market price changes on equity securities. Core sales and adjusted earnings per share also neutralize the impact of foreign currency translation effects when comparing current results to the prior year. Non-GAAP financial measures may not be comparable to similarly titled non-GAAP financial measures provided by other companies. Aptar’s management believes these non-GAAP financial measures provide useful information to our investors because they allow for a better period over period comparison of operating results by removing the impact of items that, in management’s view, do not reflect Aptar’s core operating performance. These non-GAAP financial measures also provide investors with certain information used by Aptar’s management when making financial and operational decisions. Free cash flow is calculated as cash provided by operating activities less capital expenditures plus proceeds from government grants related to capital expenditures. We use free cash flow to measure cash flow generated by operations that is available for dividends, share repurchases, acquisitions and debt repayment. We believe that it is meaningful to investors in evaluating our financial performance and measuring our ability to generate cash internally to fund our initiatives. These non-GAAP financial measures should not be considered in isolation or as a substitute for GAAP financial results but should be read in conjunction with the unaudited condensed consolidated statements of income and other information presented herein. A reconciliation of non-GAAP financial measures to the most directly comparable GAAP measures is included in the accompanying tables. Our outlook is provided on a non-GAAP basis because certain reconciling items are dependent on future events that either cannot be controlled, such as exchange rates and changes in the fair value of equity investments, or reliably predicted because they are not part of the company's routine activities, such as restructuring and acquisition costs.
This press release contains forward-looking statements, including certain statements set forth under the “Outlook” section of this press release. Words such as “expects,” “anticipates,” “believes,” “estimates,” “future,” “potential,” “continues” and other similar expressions or future or conditional verbs such as “will,” “should,” “would” and “could” are intended to identify such forward-looking statements. Forward-looking statements are made pursuant to the safe harbor provisions of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 and are based on our beliefs as well as assumptions made by and information currently available to us. Accordingly, our actual results or other events may differ materially from those expressed or implied in such forward-looking statements due to known or unknown risks and uncertainties that exist in our operations and business environment including, but not limited to: geopolitical conflicts worldwide including the invasion of Ukraine by the Russian military and the recent events in the Middle East and the resulting indirect impact on demand from our customers selling their products into these countries, as well as rising input costs and certain supply chain disruptions; the availability of raw materials and components (particularly from sole sourced suppliers for some of our Pharma solutions) as well as the financial viability of these suppliers; lower demand and asset utilization due to an economic recession either globally or in key markets we operate within; economic conditions worldwide, including inflationary conditions and potential deflationary conditions in other regions we rely on for growth; the execution of our fixed cost reduction initiatives, including our optimization initiative; fluctuations in the cost of materials, components, transportation cost as a result of supply chain disruptions and labor shortages, and other input costs (particularly resin, metal, anodization costs and energy costs); significant fluctuations in foreign currency exchange rates or our effective tax rate; the impact of tax reform legislation, changes in tax rates and other tax-related events or transactions that could impact our effective tax rate; financial conditions of customers and suppliers; consolidations within our customer or supplier bases; changes in customer and/or consumer spending levels; loss of one or more key accounts; our ability to successfully implement facility expansions and new facility projects; our ability to offset inflationary impacts with cost containment, productivity initiatives and price increases; changes in capital availability or cost, including rising interest rates; volatility of global credit markets; our ability to identify potential new acquisitions and to successfully acquire and integrate such operations, including the successful integration of the businesses we have acquired, including contingent consideration valuation; our ability to build out acquired businesses and integrate the product/service offerings of the acquired entities into our existing product/service portfolio; direct or indirect consequences of acts of war, terrorism or social unrest; cybersecurity threats against our systems and/or service providers that could impact our networks and reporting systems; the impact of natural disasters and other weather-related occurrences; fiscal and monetary policies and other regulations; changes, difficulties or failures in complying with government regulation, including FDA or similar foreign governmental authorities; changing regulations or market conditions regarding environmental sustainability; work stoppages due to labor disputes; competition, including technological advances; our ability to protect and defend our intellectual property rights, as well as litigation involving intellectual property rights; the outcome of any legal proceeding that has been or may be instituted against us and others; our ability to meet future cash flow estimates to support our goodwill impairment testing; the demand for existing and new products; the success of our customers’ products, particularly in the pharmaceutical industry; our ability to manage worldwide customer launches of complex technical products, particularly in developing markets; difficulties in product development and uncertainties related to the timing or outcome of product development; significant product liability claims; and other risks associated with our operations. For additional information on these and other risks and uncertainties, please see our filings with the Securities and Exchange Commission, including the discussion under “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Form 10-K and Form 10-Qs. We undertake no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.
Contacts
Investor Relations Contact:
Mary Skafidas
mary.skafidas@aptar.com
815-479-5530
Media Contact:
Katie Reardon
katie.reardon@aptar.com
815-479-5671
AptarGroup, Inc.
Condensed Consolidated Financial Statements (Unaudited)
(In Thousands, Except Per Share Data)
Consolidated Statements of Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
|
|
|
|
|
|
|
| Net Sales |
$ |
910,063 |
|
|
$ |
895,906 |
|
|
$ |
1,825,511 |
|
|
$ |
1,755,973 |
|
| Cost of Sales (exclusive of depreciation and amortization shown below) |
567,440 |
|
|
573,711 |
|
|
1,150,196 |
|
|
1,131,133 |
|
| Selling, Research & Development and Administrative |
149,330 |
|
|
141,428 |
|
|
302,110 |
|
|
289,351 |
|
| Depreciation and Amortization |
64,968 |
|
|
62,267 |
|
|
129,317 |
|
|
121,526 |
|
| Restructuring Initiatives |
2,315 |
|
|
1,943 |
|
|
5,795 |
|
|
13,467 |
|
| Operating Income |
126,010 |
|
|
116,557 |
|
|
238,093 |
|
|
200,496 |
|
| Other Income (Expense): |
|
|
|
|
|
|
|
| Interest Expense |
(10,061) |
|
|
(9,688) |
|
|
(20,236) |
|
|
(19,916) |
|
| Interest Income |
3,102 |
|
|
648 |
|
|
6,000 |
|
|
1,320 |
|
| Net Investment (Loss) Gain |
(140) |
|
|
2,891 |
|
|
452 |
|
|
3,079 |
|
| Equity in Results of Affiliates |
130 |
|
|
643 |
|
|
(91) |
|
|
512 |
|
| Miscellaneous Expense, net |
(795) |
|
|
(173) |
|
|
(1,654) |
|
|
(1,344) |
|
| Income before Income Taxes |
118,246 |
|
|
110,878 |
|
|
222,564 |
|
|
184,147 |
|
| Provision for Income Taxes |
27,788 |
|
|
27,831 |
|
|
49,173 |
|
|
46,514 |
|
| Net Income |
$ |
90,458 |
|
|
$ |
83,047 |
|
|
$ |
173,391 |
|
|
$ |
137,633 |
|
| Net (Gain) Loss Attributable to Noncontrolling Interests |
(4) |
|
|
25 |
|
|
167 |
|
|
203 |
|
| Net Income Attributable to AptarGroup, Inc. |
$ |
90,454 |
|
|
$ |
83,072 |
|
|
$ |
173,558 |
|
|
$ |
137,836 |
|
| Net Income Attributable to AptarGroup, Inc. per Common Share: |
|
|
|
|
|
|
|
| Basic |
$ |
1.36 |
|
|
$ |
1.27 |
|
|
$ |
2.62 |
|
|
$ |
2.11 |
|
| Diluted |
$ |
1.34 |
|
|
$ |
1.24 |
|
|
$ |
2.57 |
|
|
$ |
2.07 |
|
|
|
|
|
|
|
|
|
| Average Numbers of Shares Outstanding: |
|
|
|
|
|
|
|
| Basic |
66,312 |
|
|
65,568 |
|
|
66,188 |
|
|
65,470 |
|
| Diluted |
67,575 |
|
|
66,855 |
|
|
67,509 |
|
|
66,748 |
|
AptarGroup, Inc.
Condensed Consolidated Financial Statements (Unaudited)
(continued)
($ In Thousands)
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2024 |
|
December 31, 2023 |
| ASSETS |
|
|
|
|
|
|
|
| Cash and Equivalents |
$ |
221,492 |
|
|
$ |
223,643 |
|
| Short-term Investments |
2,399 |
|
|
— |
|
| Accounts and Notes Receivable, Net |
737,764 |
|
|
677,822 |
|
| Inventories |
484,608 |
|
|
513,053 |
|
| Prepaid and Other |
147,387 |
|
|
134,761 |
|
| Total Current Assets |
1,593,650 |
|
|
1,549,279 |
|
| Property, Plant and Equipment, Net |
1,466,276 |
|
|
1,478,063 |
|
| Goodwill |
950,075 |
|
|
963,418 |
|
| Other Assets |
443,256 |
|
|
461,130 |
|
| Total Assets |
$ |
4,453,257 |
|
|
$ |
4,451,890 |
|
|
|
|
|
| LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
| Short-Term Obligations |
$ |
405,719 |
|
|
$ |
458,220 |
|
| Accounts Payable, Accrued and Other Liabilities |
762,390 |
|
|
793,089 |
|
| Total Current Liabilities |
1,168,109 |
|
|
1,251,309 |
|
| Long-Term Obligations |
681,532 |
|
|
681,188 |
|
| Deferred Liabilities and Other |
193,401 |
|
|
198,095 |
|
| Total Liabilities |
2,043,042 |
|
|
2,130,592 |
|
|
|
|
|
| AptarGroup, Inc. Stockholders' Equity |
2,396,449 |
|
|
2,306,824 |
|
| Noncontrolling Interests in Subsidiaries |
13,766 |
|
|
14,474 |
|
| Total Stockholders' Equity |
2,410,215 |
|
|
2,321,298 |
|
|
|
|
|
| Total Liabilities and Stockholders' Equity |
$ |
4,453,257 |
|
|
$ |
4,451,890 |
|
AptarGroup, Inc.
Reconciliation of Adjusted EBIT and Adjusted EBITDA to Net Income (Unaudited)
($ In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30, 2024 |
|
|
|
Consolidated |
|
|
Aptar Pharma |
|
Aptar Beauty |
|
Aptar Closures |
|
Corporate
& Other |
|
Net Interest |
| Net Sales |
$ |
910,063 |
|
|
|
$ |
414,533 |
|
|
$ |
321,487 |
|
|
$ |
174,043 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reported net income |
$ |
90,458 |
|
|
|
|
|
|
|
|
|
|
|
|
| Reported income taxes |
27,788 |
|
|
|
|
|
|
|
|
|
|
|
|
| Reported income before income taxes |
118,246 |
|
|
|
111,814 |
|
|
22,773 |
|
|
11,971 |
|
|
(21,353) |
|
|
(6,959) |
|
| Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
| Restructuring initiatives |
2,315 |
|
|
|
65 |
|
|
1,199 |
|
|
893 |
|
|
158 |
|
|
|
| Net investment loss |
140 |
|
|
|
— |
|
|
— |
|
|
— |
|
|
140 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Transaction costs related to acquisitions |
140 |
|
|
|
— |
|
|
140 |
|
|
— |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted earnings before income taxes |
120,841 |
|
|
|
111,879 |
|
|
24,112 |
|
|
12,864 |
|
|
(21,055) |
|
|
(6,959) |
|
| Interest expense |
10,061 |
|
|
|
|
|
|
|
|
|
|
|
10,061 |
|
| Interest income |
(3,102) |
|
|
|
|
|
|
|
|
|
|
|
(3,102) |
|
| Adjusted earnings before net interest and taxes (Adjusted EBIT) |
127,800 |
|
|
|
111,879 |
|
|
24,112 |
|
|
12,864 |
|
|
(21,055) |
|
|
— |
|
| Depreciation and amortization |
64,968 |
|
|
|
29,609 |
|
|
20,526 |
|
|
14,254 |
|
|
579 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted earnings before net interest, taxes, depreciation and amortization (Adjusted EBITDA) |
$ |
192,768 |
|
|
|
$ |
141,488 |
|
|
$ |
44,638 |
|
|
$ |
27,118 |
|
|
$ |
(20,476) |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reported net income margins (Reported net income / Reported Net Sales) |
9.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
| Adjusted EBITDA margins (Adjusted EBITDA / Reported Net Sales) |
21.2 |
% |
|
|
34.1 |
% |
|
13.9 |
% |
|
15.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30, 2023 |
|
|
|
Consolidated |
|
|
Aptar Pharma |
|
Aptar Beauty |
|
Aptar Closures |
|
Corporate
& Other |
|
Net Interest |
| Net Sales |
$ |
895,906 |
|
|
|
$ |
390,700 |
|
|
$ |
329,587 |
|
|
$ |
175,619 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reported net income |
$ |
83,047 |
|
|
|
|
|
|
|
|
|
|
|
|
| Reported income taxes |
27,831 |
|
|
|
|
|
|
|
|
|
|
|
|
| Reported income before income taxes |
110,878 |
|
|
|
98,100 |
|
|
21,796 |
|
|
14,232 |
|
|
(14,210) |
|
|
(9,040) |
|
| Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
| Restructuring initiatives |
1,943 |
|
|
|
434 |
|
|
479 |
|
|
440 |
|
|
590 |
|
|
|
| Net investment gain |
(2,891) |
|
|
|
— |
|
|
— |
|
|
— |
|
|
(2,891) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted earnings before income taxes |
109,930 |
|
|
|
98,534 |
|
|
22,275 |
|
|
14,672 |
|
|
(16,511) |
|
|
(9,040) |
|
| Interest expense |
9,688 |
|
|
|
|
|
|
|
|
|
|
|
9,688 |
|
| Interest income |
(648) |
|
|
|
|
|
|
|
|
|
|
|
(648) |
|
| Adjusted earnings before net interest and taxes (Adjusted EBIT) |
118,970 |
|
|
|
98,534 |
|
|
22,275 |
|
|
14,672 |
|
|
(16,511) |
|
|
— |
|
| Depreciation and amortization |
62,267 |
|
|
|
27,332 |
|
|
20,825 |
|
|
13,100 |
|
|
1,010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted earnings before net interest, taxes, depreciation and amortization (Adjusted EBITDA) |
$ |
181,237 |
|
|
|
$ |
125,866 |
|
|
$ |
43,100 |
|
|
$ |
27,772 |
|
|
$ |
(15,501) |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reported net income margins (Reported net income / Reported Net Sales) |
9.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
| Adjusted EBITDA margins (Adjusted EBITDA / Reported Net Sales) |
20.2 |
% |
|
|
32.2 |
% |
|
13.1 |
% |
|
15.8 |
% |
|
|
|
|
AptarGroup, Inc.
Reconciliation of Adjusted EBIT and Adjusted EBITDA to Net Income (Unaudited)
($ In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
June 30, 2024 |
|
|
|
Consolidated |
|
|
Aptar Pharma |
|
Aptar Beauty |
|
Aptar Closures |
|
Corporate
& Other |
|
Net Interest |
| Net Sales |
$ |
1,825,511 |
|
|
|
$ |
821,826 |
|
|
$ |
648,807 |
|
|
$ |
354,878 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reported net income |
$ |
173,391 |
|
|
|
|
|
|
|
|
|
|
|
|
| Reported income taxes |
49,173 |
|
|
|
|
|
|
|
|
|
|
|
|
| Reported income before income taxes |
222,564 |
|
|
|
215,166 |
|
|
39,969 |
|
|
24,841 |
|
|
(43,176) |
|
|
(14,236) |
|
| Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
| Restructuring initiatives |
5,795 |
|
|
|
89 |
|
|
3,909 |
|
|
1,653 |
|
|
144 |
|
|
|
| Net investment gain |
(452) |
|
|
|
— |
|
|
— |
|
|
— |
|
|
(452) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Transaction costs related to acquisitions |
140 |
|
|
|
— |
|
|
140 |
|
|
— |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted earnings before income taxes |
228,047 |
|
|
|
215,255 |
|
|
44,018 |
|
|
26,494 |
|
|
(43,484) |
|
|
(14,236) |
|
| Interest expense |
20,236 |
|
|
|
|
|
|
|
|
|
|
|
20,236 |
|
| Interest income |
(6,000) |
|
|
|
|
|
|
|
|
|
|
|
(6,000) |
|
| Adjusted earnings before net interest and taxes (Adjusted EBIT) |
242,283 |
|
|
|
215,255 |
|
|
44,018 |
|
|
26,494 |
|
|
(43,484) |
|
|
— |
|
| Depreciation and amortization |
129,317 |
|
|
|
58,411 |
|
|
41,754 |
|
|
27,785 |
|
|
1,367 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted earnings before net interest, taxes, depreciation and amortization (Adjusted EBITDA) |
$ |
371,600 |
|
|
|
$ |
273,666 |
|
|
$ |
85,772 |
|
|
$ |
54,279 |
|
|
$ |
(42,117) |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reported net income margins (Reported net income / Reported Net Sales) |
9.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
| Adjusted EBITDA margins (Adjusted EBITDA / Reported Net Sales) |
20.4 |
% |
|
|
33.3 |
% |
|
13.2 |
% |
|
15.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
June 30, 2023 |
|
|
|
Consolidated |
|
|
Aptar Pharma |
|
Aptar Beauty |
|
Aptar Closures |
|
Corporate
& Other |
|
Net Interest |
| Net Sales |
$ |
1,755,973 |
|
|
|
$ |
746,746 |
|
|
$ |
655,976 |
|
|
$ |
353,251 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reported net income |
$ |
137,633 |
|
|
|
|
|
|
|
|
|
|
|
|
| Reported income taxes |
46,514 |
|
|
|
|
|
|
|
|
|
|
|
|
| Reported income before income taxes |
184,147 |
|
|
|
180,490 |
|
|
29,228 |
|
|
27,527 |
|
|
(34,502) |
|
|
(18,596) |
|
| Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
| Restructuring initiatives |
13,467 |
|
|
|
1,565 |
|
|
9,770 |
|
|
962 |
|
|
1,170 |
|
|
|
| Net investment gain |
(3,079) |
|
|
|
— |
|
|
— |
|
|
— |
|
|
(3,079) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Transaction costs related to acquisitions |
255 |
|
|
|
— |
|
|
199 |
|
|
56 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted earnings before income taxes |
194,790 |
|
|
|
182,055 |
|
|
39,197 |
|
|
28,545 |
|
|
(36,411) |
|
|
(18,596) |
|
| Interest expense |
19,916 |
|
|
|
|
|
|
|
|
|
|
|
19,916 |
|
| Interest income |
(1,320) |
|
|
|
|
|
|
|
|
|
|
|
(1,320) |
|
| Adjusted earnings before net interest and taxes (Adjusted EBIT) |
213,386 |
|
|
|
182,055 |
|
|
39,197 |
|
|
28,545 |
|
|
(36,411) |
|
|
— |
|
| Depreciation and amortization |
121,526 |
|
|
|
53,109 |
|
|
41,108 |
|
|
25,235 |
|
|
2,074 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted earnings before net interest, taxes, depreciation and amortization (Adjusted EBITDA) |
$ |
334,912 |
|
|
|
$ |
235,164 |
|
|
$ |
80,305 |
|
|
$ |
53,780 |
|
|
$ |
(34,337) |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reported net income margins (Reported net income / Reported Net Sales) |
7.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
| Adjusted EBITDA margins (Adjusted EBITDA / Reported Net Sales) |
19.1 |
% |
|
|
31.5 |
% |
|
12.2 |
% |
|
15.2 |
% |
|
|
|
|
AptarGroup, Inc.
Reconciliation of Adjusted Earnings Per Diluted Share (Unaudited)
(In Thousands, Except Per Share Data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
|
|
|
|
|
|
|
| Income before Income Taxes |
$ |
118,246 |
|
|
$ |
110,878 |
|
|
$ |
222,564 |
|
|
$ |
184,147 |
|
|
|
|
|
|
|
|
|
| Adjustments: |
|
|
|
|
|
|
|
| Restructuring initiatives |
2,315 |
|
|
1,943 |
|
|
5,795 |
|
|
13,467 |
|
| Net investment loss (gain) |
140 |
|
|
(2,891) |
|
|
(452) |
|
|
(3,079) |
|
|
|
|
|
|
|
|
|
| Transaction costs related to acquisitions |
140 |
|
|
— |
|
|
140 |
|
|
255 |
|
|
|
|
|
|
|
|
|
| Foreign currency effects (1) |
|
|
(1,007) |
|
|
|
|
230 |
|
| Adjusted Earnings before Income Taxes |
$ |
120,841 |
|
|
$ |
108,923 |
|
|
$ |
228,047 |
|
|
$ |
195,020 |
|
|
|
|
|
|
|
|
|
| Provision for Income Taxes |
$ |
27,788 |
|
|
$ |
27,831 |
|
|
$ |
49,173 |
|
|
$ |
46,514 |
|
|
|
|
|
|
|
|
|
| Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Restructuring initiatives |
567 |
|
|
494 |
|
|
1,458 |
|
|
3,559 |
|
| Net investment loss (gain) |
34 |
|
|
(708) |
|
|
(111) |
|
|
(754) |
|
|
|
|
|
|
|
|
|
| Transaction costs related to acquisitions |
35 |
|
|
— |
|
|
35 |
|
|
65 |
|
|
|
|
|
|
|
|
|
| Foreign currency effects (1) |
|
|
(253) |
|
|
|
|
58 |
|
| Adjusted Provision for Income Taxes |
$ |
28,424 |
|
|
$ |
27,364 |
|
|
$ |
50,555 |
|
|
$ |
49,442 |
|
|
|
|
|
|
|
|
|
| Net (Income) Loss Attributable to Noncontrolling Interests |
$ |
(4) |
|
|
$ |
25 |
|
|
$ |
167 |
|
|
$ |
203 |
|
|
|
|
|
|
|
|
|
| Net Income Attributable to AptarGroup, Inc. |
$ |
90,454 |
|
|
$ |
83,072 |
|
|
$ |
173,558 |
|
|
$ |
137,836 |
|
|
|
|
|
|
|
|
|
| Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Restructuring initiatives |
1,748 |
|
|
1,449 |
|
|
4,337 |
|
|
9,908 |
|
| Net investment loss (gain) |
106 |
|
|
(2,183) |
|
|
(341) |
|
|
(2,325) |
|
|
|
|
|
|
|
|
|
| Transaction costs related to acquisitions |
105 |
|
|
— |
|
|
105 |
|
|
190 |
|
|
|
|
|
|
|
|
|
| Foreign currency effects (1) |
|
|
(754) |
|
|
|
|
172 |
|
| Adjusted Net Income Attributable to AptarGroup, Inc. |
$ |
92,413 |
|
|
$ |
81,584 |
|
|
$ |
177,659 |
|
|
$ |
145,781 |
|
|
|
|
|
|
|
|
|
| Average Number of Diluted Shares Outstanding |
67,575 |
|
|
66,855 |
|
|
67,509 |
|
|
66,748 |
|
|
|
|
|
|
|
|
|
| Net Income Attributable to AptarGroup, Inc. Per Diluted Share |
$ |
1.34 |
|
|
$ |
1.24 |
|
|
$ |
2.57 |
|
|
$ |
2.07 |
|
|
|
|
|
|
|
|
|
| Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Restructuring initiatives |
0.03 |
|
|
0.02 |
|
|
0.06 |
|
|
0.15 |
|
| Net investment loss (gain) |
— |
|
|
(0.03) |
|
|
— |
|
|
(0.04) |
|
|
|
|
|
|
|
|
|
| Transaction costs related to acquisitions |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
|
|
|
|
|
|
| Foreign currency effects (1) |
|
|
(0.01) |
|
|
|
|
— |
|
| Adjusted Net Income Attributable to AptarGroup, Inc. Per Diluted Share |
$ |
1.37 |
|
|
$ |
1.22 |
|
|
$ |
2.63 |
|
|
$ |
2.18 |
|
(1) Foreign currency effects are approximations of the adjustment necessary to state the prior year earnings and earnings per share using current period foreign currency exchange rates.
AptarGroup, Inc.
Reconciliation of Free Cash Flow to Net Cash Provided by Operations (Unaudited)
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
|
|
|
|
|
|
|
| Net Cash Provided by Operations |
$ |
143,579 |
|
|
$ |
83,897 |
|
|
$ |
235,912 |
|
|
$ |
182,201 |
|
| Capital Expenditures |
(68,205) |
|
|
(77,187) |
|
|
(143,866) |
|
|
(155,012) |
|
|
|
|
|
|
|
|
|
| Free Cash Flow |
$ |
75,374 |
|
|
$ |
6,710 |
|
|
$ |
92,046 |
|
|
$ |
27,189 |
|
AptarGroup, Inc.
Reconciliation of Adjusted Earnings Per Diluted Share (Unaudited)
(In Thousands, Except Per Share Data)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ending
September 30, |
|
Expected 2024 |
|
2023 |
|
|
|
|
| Income before Income Taxes |
|
|
$ |
110,049 |
|
|
|
|
|
| Adjustments: |
|
|
|
| Restructuring initiatives |
|
|
6,161 |
|
| Net investment loss |
|
|
1,240 |
|
| Realized gain on investments included in net investment loss above |
|
|
4,188 |
|
| Transaction costs related to acquisitions |
|
|
— |
|
|
|
|
|
| Foreign currency effects (1) |
|
|
(1,412) |
|
| Adjusted Earnings before Income Taxes |
|
|
$ |
120,226 |
|
|
|
|
|
| Provision for Income Taxes |
|
|
$ |
25,751 |
|
|
|
|
|
| Adjustments: |
|
|
|
|
|
|
|
| Restructuring initiatives |
|
|
1,611 |
|
| Net investment loss |
|
|
304 |
|
| Realized gain on investments included in net investment loss above |
|
|
1,026 |
|
| Transaction costs related to acquisitions |
|
|
— |
|
|
|
|
|
| Foreign currency effects (1) |
|
|
(330) |
|
| Adjusted Provision for Income Taxes |
|
|
$ |
28,362 |
|
|
|
|
|
| Net Loss Attributable to Noncontrolling Interests |
|
|
$ |
(2) |
|
|
|
|
|
| Net Income Attributable to AptarGroup, Inc. |
|
|
$ |
84,296 |
|
|
|
|
|
| Adjustments: |
|
|
|
|
|
|
|
| Restructuring initiatives |
|
|
4,550 |
|
| Net investment loss |
|
|
936 |
|
| Realized gain on investments included in net investment loss above |
|
|
3,162 |
|
| Transaction costs related to acquisitions |
|
|
— |
|
|
|
|
|
| Foreign currency effects (1) |
|
|
(1,082) |
|
| Adjusted Net Income Attributable to AptarGroup, Inc. |
|
|
$ |
91,862 |
|
|
|
|
|
| Average Number of Diluted Shares Outstanding |
|
|
67,035 |
|
|
|
|
|
| Net Income Attributable to AptarGroup, Inc. Per Diluted Share (3) |
|
|
$ |
1.26 |
|
|
|
|
|
| Adjustments: |
|
|
|
|
|
|
|
| Restructuring initiatives |
|
|
0.07 |
|
| Net investment loss |
|
|
0.01 |
|
| Realized gain on investments included in net investment loss above |
|
|
0.05 |
|
| Transaction costs related to acquisitions |
|
|
— |
|
|
|
|
|
| Foreign currency effects (1) |
|
|
(0.02) |
|
| Adjusted Net Income Attributable to AptarGroup, Inc. Per Diluted Share (2) |
$1.38 - $1.46 |
|
$ |
1.37 |
|
(1) Foreign currency effects are approximations of the adjustment necessary to state the prior year earnings and earnings per share using spot rates as of June 30, 2024 for all applicable foreign currency exchange rates.
(2) AptarGroup’s expected earnings per share range for the third quarter of 2024, excluding any restructuring expenses, acquisition costs and changes in fair value of equity investments, is based on an effective tax rate range of 23.5% to 25.5%. This tax rate range compares to our third quarter of 2023 effective tax rate of 23% on reported earnings per share and 24% on adjusted earnings per share.
エドガーで原本を確認する
