UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT |
Pursuant to Section 13 OR 15(d) |
of The Securities Exchange Act of 1934 |
Date of Report (Date of earliest event reported): January 28, 2025
(Exact name of registrant as specified in its charter)
Delaware |
|
1-15399 |
|
36-4277050 |
(State or other jurisdiction |
|
(Commission |
|
(IRS Employer Identification No.) |
1 North Field Court, Lake Forest, Illinois 60045
(Address of Principal Executive Offices, including Zip Code)
(847) 482-3000
(Registrants' Telephone Number, Including Area Code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrants under any of the following provisions:
☐ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
☐ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
☐ |
Pre-commencement communications pursuant to Rule 14d-2 (b) under the Exchange Act (17 CFR 240.14d-2 (b)) |
☐ |
Pre-commencement communications pursuant to Rule 13e-4 (c) under the Exchange Act (17 CFR 240.13e-4 (c)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Securities registered pursuant to Section 12(b) of the Exchange Act:
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
Common Stock |
PKG |
New York Stock Exchange |
Item 2.02. Results of Operations and Financial Condition.
The information furnished in this Item 2.02, including the exhibit described below, shall not be deemed “filed” hereunder for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Exchange Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
On January 28, 2025, Packaging Corporation of America issued a press release announcing fourth quarter and full year financial results. The press release is furnished as Exhibit 99.1 and is incorporated into this Item 2.02 by reference.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits
99.1 |
|
Fourth Quarter and Full Year 2024 Earnings Press Release dated January 28, 2025 |
104 |
|
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrants have duly caused this report to be signed on their behalf by the undersigned hereunto duly authorized.
|
|
PACKAGING CORPORATION OF AMERICA |
||
|
|
|
|
(Registrant) |
|
|
|
|
|
|
|
|
By: |
/s/ ROBERT P. MUNDY |
|
|
|
|
Executive Vice President and Chief Financial Officer |
Date: January 28, 2025
Exhibit 99.1
PACKAGING CORPORATION OF AMERICA REPORTS FOURTH QUARTER AND FULL YEAR 2024 RESULTS
Lake Forest, IL, January 28, 2025 – Packaging Corporation of America (NYSE: PKG) today reported fourth quarter 2024 net income of $221 million, or $2.45 per share, and net income of $222 million, or $2.47 per share, excluding special items. Fourth quarter net sales were $2.1 billion in 2024 and $1.9 billion in 2023. Full year 2024 net income was $805 million, or $8.93 per share, and net income of $814 million, or $9.04 per share, excluding special items. Full year net sales were $8.4 billion in 2024 and $7.8 billion in 2023.
Diluted earnings per share attributable to Packaging Corporation of America shareholders |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Three Months Ended |
|
|
Full Year Ended |
|
||||||||||||||||||
|
|
December 31, |
|
|
December 31, |
|
||||||||||||||||||
|
|
2024 |
|
|
2023 |
|
|
Change |
|
|
2024 |
|
|
2023 |
|
|
Change |
|
||||||
Reported Diluted EPS |
|
$ |
2.45 |
|
|
$ |
2.10 |
|
|
$ |
0.35 |
|
|
$ |
8.93 |
|
|
$ |
8.48 |
|
|
$ |
0.45 |
|
Special Items Expense (1) |
|
|
0.02 |
|
|
|
0.03 |
|
|
|
(0.01 |
) |
|
|
0.11 |
|
|
|
0.21 |
|
|
|
(0.10 |
) |
Diluted EPS excluding Special Items (2) (3) |
|
$ |
2.47 |
|
|
$ |
2.13 |
|
|
$ |
0.34 |
|
|
$ |
9.04 |
|
|
$ |
8.70 |
|
|
$ |
0.34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
(1) For descriptions and amounts of our special items, see the schedules with this release. |
|
|||||||||||||||||||||||
(2) Amounts may not foot or crossfoot due to rounding. |
|
|||||||||||||||||||||||
(3) Diluted EPS excluding Special Items is a non-GAAP financial measure. For information regarding our use of non-GAAP financial measures and descriptions and amounts of our special items, see the schedules with this release. |
|
Reported earnings in the fourth quarter include special items for closure and other costs related to corrugated products facilities. Reported earnings for the full year 2024 include special items primarily for closure and other costs related to corrugated products facilities and design centers and certain costs at the Jackson, AL mill for paper-to-containerboard conversion related activities.
Excluding special items, the $.34 per share increase in fourth quarter 2024 earnings compared to the fourth quarter of 2023 was driven primarily by higher prices and mix $.52 and volume $.40 in the Packaging segment, higher prices and mix $.02 and volume $.02 in the Paper segment, and lower freight and logistics expenses $.06. These items were partially offset by higher operating costs ($.48), higher scheduled maintenance outage expenses ($.08), higher depreciation expense ($.06), and higher other expenses ($.06). Results for the quarter were equal to fourth quarter guidance.
Financial information by segment is summarized below and in the schedules with this release.
|
|
(dollars in millions) |
|
|||||||||||||
|
|
Three Months Ended |
|
|
Full Year Ended |
|
||||||||||
|
|
December 31, |
|
|
December 31, |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Segment operating income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Packaging |
|
$ |
297.2 |
|
|
$ |
263.8 |
|
|
$ |
1,101.5 |
|
|
$ |
1,074.3 |
|
Paper |
|
|
34.8 |
|
|
|
28.1 |
|
|
|
129.7 |
|
|
|
118.9 |
|
Corporate and Other |
|
|
(29.8 |
) |
|
|
(30.4 |
) |
|
|
(129.9 |
) |
|
|
(118.1 |
) |
|
|
$ |
302.2 |
|
|
$ |
261.5 |
|
|
$ |
1,101.3 |
|
|
$ |
1,075.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Segment operating income (loss) excluding special items (1) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Packaging |
|
$ |
298.9 |
|
|
$ |
265.0 |
|
|
$ |
1,108.1 |
|
|
$ |
1,088.7 |
|
Paper |
|
|
34.8 |
|
|
|
30.7 |
|
|
|
135.5 |
|
|
|
130.0 |
|
Corporate and Other |
|
|
(29.8 |
) |
|
|
(30.4 |
) |
|
|
(129.9 |
) |
|
|
(118.1 |
) |
|
|
$ |
303.9 |
|
|
$ |
265.3 |
|
|
$ |
1,113.7 |
|
|
$ |
1,100.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
EBITDA excluding special items (1) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Packaging |
|
$ |
425.7 |
|
|
$ |
384.7 |
|
|
$ |
1,597.5 |
|
|
$ |
1,555.7 |
|
Paper |
|
|
39.3 |
|
|
|
35.2 |
|
|
|
153.5 |
|
|
|
150.6 |
|
Corporate and Other |
|
|
(25.7 |
) |
|
|
(26.4 |
) |
|
|
(113.9 |
) |
|
|
(102.5 |
) |
|
|
$ |
439.3 |
|
|
$ |
393.5 |
|
|
$ |
1,637.1 |
|
|
$ |
1,603.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
(1) Segment operating income (loss) excluding special items and EBITDA excluding special items are non-GAAP financial measures. We provide information regarding our use of non-GAAP financial measures and reconciliations of historical non-GAAP financial measures presented in this press release to the most comparable measure reported in accordance with GAAP in the schedules to this press release. |
|
In the Packaging segment, total corrugated product shipments and shipments per day were up 9.1% versus last year’s fourth quarter. Shipments per day were up 3.2% versus the third quarter of 2024. Containerboard production was 1,310,000 tons, and containerboard inventory was up 54,000 tons from the fourth quarter of 2023 and up 61,000 tons compared to the third quarter of 2024. In the Paper segment, sales volume was up 5% compared to the fourth quarter of 2023 and down 5% from the seasonally stronger third quarter of 2024.
Commenting on reported results, Mark W. Kowlzan, Chairman and CEO, said, “As we have seen throughout the year, demand in our Packaging segment during the quarter remained very strong. Our corrugated products plants delivered record fourth quarter total shipments and an all-time record shipments per day. The plants also set new annual records for total shipments and shipments per day. Excellent operations throughout our mill containerboard system set new quarterly and annual production records as well. This allowed us to meet our customer’s demand needs in a timely manner as well as achieve year-end inventory targets ahead of the mill outages scheduled for the first half of 2025. Although seasonally slower, volume and price/mix in the Paper segment were above last year’s levels. Throughout the Company, our employees together with the benefits of our capital spending program continued to do a great job to lessen the inflationary impact across most of our cost structure.”
“Looking ahead as we move from the fourth and into the first quarter,” Mr. Kowlzan continued, “in our Packaging segment, although seasonally slower, we expect volume in our corrugated products plants to set new first quarter records for total shipments and shipments-per-day. Containerboard volume will be lower with two less operating days and scheduled maintenance outages at our Counce, TN and Valdosta, GA mills. Domestic prices will be higher with an improved product mix together with our previously announced price increases. Export prices are assumed to be stable. In our Paper segment, we forecast slightly lower volume with two less mill operating days and prices and mix to be fairly flat. With the exception of recycled fiber prices, we expect price inflation across most of our direct, indirect and fixed operating and converting costs along with a higher cost mix of mill operations. In addition, wood, energy, and chemical costs will also increase due to the unusually cold seasonal weather negatively impacting usages and yields for these items. Labor and benefits costs will be higher due to timing-related items that occur at the beginning of a new year for annual increases, the restart of payroll taxes, and share-based compensation expenses. First quarter rail rate increases at three of our mills will impact freight and logistics expenses and we expect higher depreciation expense. Lastly, scheduled outage expenses should be slightly lower and we assume a lower corporate tax rate. Considering these items, we expect first quarter earnings of $2.21 per share.”
We present our earnings expectation for the upcoming quarter excluding special items as special items are difficult to predict and quantify and may reflect the effect of future events. We do not currently expect any significant special items during the first quarter; however, additional special items may arise due to first quarter events.
PCA is the third largest producer of containerboard products and a leading producer of uncoated freesheet paper in North America. PCA operates eight mills and 86 corrugated products plants and related facilities.
Some of the statements in this press release are forward-looking statements. Forward-looking statements include statements about our future earnings and financial condition, expected benefits from acquisitions and restructuring activities, our industry and our business strategy. Statements that contain words such as “will”, “should”, “anticipate”, “believe”, “expect”, “intend”, “estimate”, “hope” or similar expressions, are forward-looking statements. These forward-looking statements are based on the current expectations of PCA. Because forward-looking statements involve inherent risks and uncertainties, the plans, actions and actual results of PCA could differ materially. Among the factors that could cause plans, actions and results to differ materially from PCA’s current expectations include the following: the impact of general economic conditions; conditions in the paper and packaging industries, including competition, product demand and product pricing; fluctuations in wood fiber and recycled fiber costs; fluctuations in purchased energy costs; the possibility of unplanned outages or interruptions at our principal facilities; and legislative or regulatory requirements, particularly concerning environmental matters, as well as those identified under Item 1A. Risk Factors in PCA’s Annual Report on Form 10-K for the year ended December 31, 2023, and in subsequent quarterly reports on Form 10-Q, filed with the Securities and Exchange Commission and available at the SEC’s website at “www.sec.gov”.
CONTACT:
Barbara Sessions
Packaging Corporation of America
INVESTOR RELATIONS: (877) 454-2509
PCA’s Website: www.packagingcorp.com
Conference Call Information:
|
|
WHAT: |
Packaging Corporation of America’s 4th Quarter 2024 Earnings Conference Call |
|
Conference ID: Packaging Corporation of America |
|
|
WHEN: |
Wednesday, January 29, 2025 at 9:00am Eastern Time |
|
|
PRE-REGISTRATION: |
https://dpregister.com/sreg/10195036/fe19693604 |
OR |
|
CALL-IN NUMBER: |
(833) 816-1102 (U.S.); (866) 605-3852 (Canada) or (412) 317-0684 (International) |
|
Dial in by 8:45am Eastern Time |
|
|
WEBCAST INFO: |
www.packagingcorp.com |
|
|
REBROADCAST DATES: |
January 29, 2025 through February 12, 2025 |
|
|
REBROADCAST NUMBERS: |
(877) 344-7529 (U.S.); (855) 669-9658 (Canada) or (412) 317-0088 (International) |
|
Passcode: 9444032 |
Packaging Corporation of America
Consolidated Earnings Results
Unaudited
(dollars in millions, except per-share data)
|
Three Months Ended |
|
|
Full Year Ended |
|
|
||||||||||
|
December 31, |
|
|
December 31, |
|
|
||||||||||
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|
||||
Net sales |
$ |
2,146.1 |
|
|
$ |
1,937.9 |
|
|
$ |
8,383.3 |
|
|
$ |
7,802.4 |
|
|
Cost of sales |
|
(1,676.4 |
) |
(1) |
|
(1,527.8 |
) |
(3) |
|
(6,600.2 |
) |
(1)(2) |
|
(6,103.5 |
) |
(3) |
Gross profit |
|
469.7 |
|
|
|
410.1 |
|
|
|
1,783.1 |
|
|
|
1,698.9 |
|
|
Selling, general, and administrative expenses |
|
(147.0 |
) |
|
|
(142.8 |
) |
|
|
(610.3 |
) |
(1) |
|
(580.9 |
) |
(3) |
Other expense, net |
|
(20.5 |
) |
(1) |
|
(5.8 |
) |
(3) |
|
(71.5 |
) |
(1)(2) |
|
(42.9 |
) |
(3) |
Income from operations |
|
302.2 |
|
|
|
261.5 |
|
|
|
1,101.3 |
|
|
|
1,075.1 |
|
|
Non-operating pension income (expense) |
|
1.1 |
|
|
|
(1.9 |
) |
|
|
4.5 |
|
|
|
(7.7 |
) |
|
Interest expense, net |
|
(11.7 |
) |
|
|
(11.1 |
) |
|
|
(41.4 |
) |
|
|
(53.3 |
) |
|
Income before taxes |
|
291.6 |
|
|
|
248.5 |
|
|
|
1,064.4 |
|
|
|
1,014.1 |
|
|
Provision for income taxes |
|
(70.5 |
) |
|
|
(59.3 |
) |
|
|
(259.3 |
) |
|
|
(248.9 |
) |
|
Net income |
$ |
221.1 |
|
|
$ |
189.2 |
|
|
$ |
805.1 |
|
|
$ |
765.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
$ |
2.46 |
|
|
$ |
2.11 |
|
|
$ |
8.97 |
|
|
$ |
8.52 |
|
|
Diluted |
$ |
2.45 |
|
|
$ |
2.10 |
|
|
$ |
8.93 |
|
|
$ |
8.48 |
|
|
Computation of diluted earnings per share under the two class method: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income |
$ |
221.1 |
|
|
$ |
189.2 |
|
|
$ |
805.1 |
|
|
$ |
765.2 |
|
|
Less: Distributed and undistributed income available to participating securities |
|
(1.5 |
) |
|
|
(1.4 |
) |
|
|
(5.6 |
) |
|
|
(6.2 |
) |
|
Net income attributable to PCA shareholders |
$ |
219.6 |
|
|
$ |
187.8 |
|
|
$ |
799.5 |
|
|
$ |
759.0 |
|
|
Diluted weighted average shares outstanding |
|
89.5 |
|
|
|
89.3 |
|
|
|
89.5 |
|
|
|
89.5 |
|
|
Diluted earnings per share |
$ |
2.45 |
|
|
$ |
2.10 |
|
|
$ |
8.93 |
|
|
$ |
8.48 |
|
|
Supplemental financial information: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Capital spending |
$ |
201.3 |
|
|
$ |
141.1 |
|
|
$ |
669.7 |
|
|
$ |
469.7 |
|
|
Cash, cash equivalents, and marketable debt securities |
$ |
852.2 |
|
|
$ |
1,205.6 |
|
|
$ |
852.2 |
|
|
$ |
1,205.6 |
|
|
1
Packaging Corporation of America
Segment Information
Unaudited
(dollars in millions)
|
|
|
|||||||||||||
|
Three Months Ended |
|
|
Full Year Ended |
|
||||||||||
|
December 31, |
|
|
December 31, |
|
||||||||||
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Segment sales |
|
|
|
|
|
|
|
|
|
|
|
||||
Packaging |
$ |
1,975.6 |
|
|
$ |
1,776.9 |
|
|
$ |
7,690.9 |
|
|
$ |
7,135.6 |
|
Paper |
|
151.5 |
|
|
|
143.8 |
|
|
|
624.7 |
|
|
|
595.4 |
|
Corporate and Other |
|
19.0 |
|
|
|
17.2 |
|
|
|
67.7 |
|
|
|
71.4 |
|
|
$ |
2,146.1 |
|
|
$ |
1,937.9 |
|
|
$ |
8,383.3 |
|
|
$ |
7,802.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Segment operating income (loss) |
|
|
|
|
|
|
|
|
|
|
|
||||
Packaging |
$ |
297.2 |
|
|
$ |
263.8 |
|
|
$ |
1,101.5 |
|
|
$ |
1,074.3 |
|
Paper |
|
34.8 |
|
|
|
28.1 |
|
|
|
129.7 |
|
|
|
118.9 |
|
Corporate and Other |
|
(29.8 |
) |
|
|
(30.4 |
) |
|
|
(129.9 |
) |
|
|
(118.1 |
) |
Income from operations |
|
302.2 |
|
|
|
261.5 |
|
|
|
1,101.3 |
|
|
|
1,075.1 |
|
Non-operating pension income (expense) |
|
1.1 |
|
|
|
(1.9 |
) |
|
|
4.5 |
|
|
|
(7.7 |
) |
Interest expense, net |
|
(11.7 |
) |
|
|
(11.1 |
) |
|
|
(41.4 |
) |
|
|
(53.3 |
) |
Income before taxes |
$ |
291.6 |
|
|
$ |
248.5 |
|
|
$ |
1,064.4 |
|
|
$ |
1,014.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Segment operating income (loss) excluding special items (1) |
|
|
|
|
|
|
|
|
|
|
|
||||
Packaging |
$ |
298.9 |
|
|
$ |
265.0 |
|
|
$ |
1,108.1 |
|
|
$ |
1,088.7 |
|
Paper |
|
34.8 |
|
|
|
30.7 |
|
|
|
135.5 |
|
|
|
130.0 |
|
Corporate and Other |
|
(29.8 |
) |
|
|
(30.4 |
) |
|
|
(129.9 |
) |
|
|
(118.1 |
) |
|
$ |
303.9 |
|
|
$ |
265.3 |
|
|
$ |
1,113.7 |
|
|
$ |
1,100.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
EBITDA excluding special items (1) |
|
|
|
|
|
|
|
|
|
|
|
||||
Packaging |
$ |
425.7 |
|
|
$ |
384.7 |
|
|
$ |
1,597.5 |
|
|
$ |
1,555.7 |
|
Paper |
|
39.3 |
|
|
|
35.2 |
|
|
|
153.5 |
|
|
|
150.6 |
|
Corporate and Other |
|
(25.7 |
) |
|
|
(26.4 |
) |
|
|
(113.9 |
) |
|
|
(102.5 |
) |
|
$ |
439.3 |
|
|
$ |
393.5 |
|
|
$ |
1,637.1 |
|
|
$ |
1,603.8 |
|
____________
2
Packaging Corporation of America
Reconciliation of Non-GAAP Financial Measures
Unaudited
(dollars in millions)
|
Three Months Ended |
|
|
Full Year Ended |
|
||||||||||
|
December 31, |
|
|
December 31, |
|
||||||||||
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Packaging |
|
|
|
|
|
|
|
|
|
|
|
||||
Segment operating income |
$ |
297.2 |
|
|
$ |
263.8 |
|
|
$ |
1,101.5 |
|
|
$ |
1,074.3 |
|
Facilities closure and other costs |
|
1.7 |
|
|
|
0.9 |
|
|
|
2.7 |
|
|
|
14.4 |
|
Jackson mill conversion-related activities |
|
— |
|
|
|
0.3 |
|
|
|
3.9 |
|
|
|
— |
|
Segment operating income excluding special items (1) |
$ |
298.9 |
|
|
$ |
265.0 |
|
|
$ |
1,108.1 |
|
|
$ |
1,088.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Paper |
|
|
|
|
|
|
|
|
|
|
|
||||
Segment operating income |
$ |
34.8 |
|
|
$ |
28.1 |
|
|
$ |
129.7 |
|
|
$ |
118.9 |
|
Jackson mill conversion-related activities |
|
— |
|
|
|
2.6 |
|
|
|
5.8 |
|
|
|
11.1 |
|
Segment operating income excluding special items (1) |
$ |
34.8 |
|
|
$ |
30.7 |
|
|
$ |
135.5 |
|
|
$ |
130.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Corporate and Other |
|
|
|
|
|
|
|
|
|
|
|
||||
Segment operating loss |
$ |
(29.8 |
) |
|
$ |
(30.4 |
) |
|
$ |
(129.9 |
) |
|
$ |
(118.1 |
) |
Segment operating loss excluding special items (1) |
$ |
(29.8 |
) |
|
$ |
(30.4 |
) |
|
$ |
(129.9 |
) |
|
$ |
(118.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income from operations |
$ |
302.2 |
|
|
$ |
261.5 |
|
|
$ |
1,101.3 |
|
|
$ |
1,075.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income from operations, excluding special items (1) |
$ |
303.9 |
|
|
$ |
265.3 |
|
|
$ |
1,113.7 |
|
|
$ |
1,100.6 |
|
____________
3
Packaging Corporation of America
Reconciliation of Non-GAAP Financial Measures
Unaudited
(dollars in millions)
Net Income Excluding Special Items and EPS Excluding Special Items (1)
|
Three Months Ended |
|
|||||||||||||||||||||||||||||
|
December 31, |
|
|||||||||||||||||||||||||||||
|
2024 |
|
|
2023 |
|
||||||||||||||||||||||||||
|
Income before Taxes |
|
|
Income Taxes |
|
|
Net Income |
|
|
Diluted EPS |
|
|
Income before Taxes |
|
|
Income Taxes |
|
|
Net Income |
|
|
Diluted EPS |
|
||||||||
As reported in accordance with GAAP |
$ |
291.6 |
|
|
$ |
(70.5 |
) |
|
$ |
221.1 |
|
|
$ |
2.45 |
|
|
$ |
248.5 |
|
|
$ |
(59.3 |
) |
|
$ |
189.2 |
|
|
$ |
2.10 |
|
Special items (2): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Facilities closure and other costs |
|
1.7 |
|
|
|
(0.4 |
) |
|
|
1.3 |
|
|
|
0.02 |
|
|
|
0.9 |
|
|
|
(0.2 |
) |
|
|
0.7 |
|
|
|
0.01 |
|
Jackson mill conversion-related activities |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2.9 |
|
|
|
(0.7 |
) |
|
|
2.2 |
|
|
|
0.02 |
|
Total special items |
|
1.7 |
|
|
|
(0.4 |
) |
|
|
1.3 |
|
|
|
0.02 |
|
|
|
3.8 |
|
|
|
(0.9 |
) |
|
|
2.9 |
|
|
|
0.03 |
|
Excluding special items |
$ |
293.3 |
|
|
$ |
(70.9 |
) |
|
$ |
222.4 |
|
|
$ |
2.47 |
|
|
$ |
252.3 |
|
|
$ |
(60.2 |
) |
|
$ |
192.1 |
|
|
$ |
2.13 |
|
|
Full Year Ended |
|
|||||||||||||||||||||||||||||
|
December 31, |
|
|||||||||||||||||||||||||||||
|
2024 |
|
|
2023 |
|
||||||||||||||||||||||||||
|
Income before Taxes |
|
|
Income Taxes |
|
|
Net Income |
|
|
Diluted EPS |
|
|
Income before Taxes |
|
|
Income Taxes |
|
|
Net Income |
|
|
Diluted EPS |
|
||||||||
As reported in accordance with GAAP |
$ |
1,064.4 |
|
|
$ |
(259.3 |
) |
|
$ |
805.1 |
|
|
$ |
8.93 |
|
|
$ |
1,014.1 |
|
|
$ |
(248.9 |
) |
|
$ |
765.2 |
|
|
$ |
8.48 |
|
Special items (2): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Jackson mill conversion-related activities |
|
9.7 |
|
|
|
(2.4 |
) |
|
|
7.3 |
|
|
|
0.08 |
|
|
|
11.1 |
|
|
|
(2.7 |
) |
|
|
8.4 |
|
|
|
0.09 |
|
Facilities closure and other costs |
|
2.7 |
|
|
|
(0.6 |
) |
|
|
2.1 |
|
|
|
0.03 |
|
|
|
14.4 |
|
|
|
(3.6 |
) |
|
|
10.8 |
|
|
|
0.12 |
|
Total special items |
|
12.4 |
|
|
|
(3.0 |
) |
|
|
9.4 |
|
|
|
0.11 |
|
|
|
25.5 |
|
|
|
(6.3 |
) |
|
|
19.2 |
|
|
|
0.21 |
|
Excluding special items |
$ |
1,076.8 |
|
|
$ |
(262.3 |
) |
|
$ |
814.5 |
|
|
$ |
9.04 |
|
|
$ |
1,039.6 |
|
|
$ |
(255.2 |
) |
|
$ |
784.4 |
|
|
$ 8.70 (3) |
|
____________
4
Packaging Corporation of America
Reconciliation of Non-GAAP Financial Measures
Unaudited
(dollars in millions)
EBITDA and EBITDA Excluding Special Items (1)
EBITDA represents income before non-operating pension (income) expense, interest, income taxes, and depreciation, amortization, and depletion. The following table reconciles net income to EBITDA and EBITDA excluding special items:
|
Three Months Ended |
|
|
Full Year Ended |
|
||||||||||
|
December 31, |
|
|
December 31, |
|
||||||||||
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Net income |
$ |
221.1 |
|
|
$ |
189.2 |
|
|
$ |
805.1 |
|
|
$ |
765.2 |
|
Non-operating pension (income) expense |
|
(1.1 |
) |
|
|
1.9 |
|
|
|
(4.5 |
) |
|
|
7.7 |
|
Interest expense, net |
|
11.7 |
|
|
|
11.1 |
|
|
|
41.4 |
|
|
|
53.3 |
|
Provision for income taxes |
|
70.5 |
|
|
|
59.3 |
|
|
|
259.3 |
|
|
|
248.9 |
|
Depreciation, amortization, and depletion |
|
136.0 |
|
|
|
130.8 |
|
|
|
525.6 |
|
|
|
517.7 |
|
EBITDA (1) |
$ |
438.2 |
|
|
$ |
392.3 |
|
|
$ |
1,626.9 |
|
|
$ |
1,592.8 |
|
Special items: |
|
|
|
|
|
|
|
|
|
|
|
||||
Facilities closure and other costs |
|
1.1 |
|
|
|
0.9 |
|
|
|
1.9 |
|
|
|
8.9 |
|
Jackson mill conversion-related activities |
|
— |
|
|
|
0.3 |
|
|
|
8.3 |
|
|
|
2.1 |
|
EBITDA excluding special items (1) |
$ |
439.3 |
|
|
$ |
393.5 |
|
|
$ |
1,637.1 |
|
|
$ |
1,603.8 |
|
____________
5
Packaging Corporation of America
Reconciliation of Non-GAAP Financial Measures
Unaudited
(dollars in millions)
The following table reconciles segment operating income (loss) to segment EBITDA and segment EBITDA excluding special items:
|
Three Months Ended |
|
|
Full Year Ended |
|
||||||||||
|
December 31, |
|
|
December 31, |
|
||||||||||
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Packaging |
|
|
|
|
|
|
|
|
|
|
|
||||
Segment operating income |
$ |
297.2 |
|
|
$ |
263.8 |
|
|
$ |
1,101.5 |
|
|
$ |
1,074.3 |
|
Depreciation, amortization, and depletion |
|
127.4 |
|
|
|
119.7 |
|
|
|
490.1 |
|
|
|
472.5 |
|
EBITDA (1) |
|
424.6 |
|
|
|
383.5 |
|
|
|
1,591.6 |
|
|
|
1,546.8 |
|
Facilities closure and other costs |
|
1.1 |
|
|
|
0.9 |
|
|
|
1.9 |
|
|
|
8.9 |
|
Jackson mill conversion-related activities |
|
— |
|
|
|
0.3 |
|
|
|
4.0 |
|
|
|
— |
|
EBITDA excluding special items (1) |
$ |
425.7 |
|
|
$ |
384.7 |
|
|
$ |
1,597.5 |
|
|
$ |
1,555.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Paper |
|
|
|
|
|
|
|
|
|
|
|
||||
Segment operating income |
$ |
34.8 |
|
|
$ |
28.1 |
|
|
$ |
129.7 |
|
|
$ |
118.9 |
|
Depreciation, amortization, and depletion |
|
4.5 |
|
|
|
7.1 |
|
|
|
19.5 |
|
|
|
29.6 |
|
EBITDA (1) |
|
39.3 |
|
|
|
35.2 |
|
|
|
149.2 |
|
|
|
148.5 |
|
Jackson mill conversion-related activities |
|
— |
|
|
|
— |
|
|
|
4.3 |
|
|
|
2.1 |
|
EBITDA excluding special items (1) |
$ |
39.3 |
|
|
$ |
35.2 |
|
|
$ |
153.5 |
|
|
$ |
150.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Corporate and Other |
|
|
|
|
|
|
|
|
|
|
|
||||
Segment operating loss |
$ |
(29.8 |
) |
|
$ |
(30.4 |
) |
|
$ |
(129.9 |
) |
|
$ |
(118.1 |
) |
Depreciation, amortization, and depletion |
|
4.1 |
|
|
|
4.0 |
|
|
|
16.0 |
|
|
|
15.6 |
|
EBITDA (1) |
|
(25.7 |
) |
|
|
(26.4 |
) |
|
|
(113.9 |
) |
|
|
(102.5 |
) |
EBITDA excluding special items (1) |
$ |
(25.7 |
) |
|
$ |
(26.4 |
) |
|
$ |
(113.9 |
) |
|
$ |
(102.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
EBITDA excluding special items (1) |
$ |
439.3 |
|
|
$ |
393.5 |
|
|
$ |
1,637.1 |
|
|
$ |
1,603.8 |
|
____________
6