株探米国株
日本語 英語
エドガーで原本を確認する
0000812074 false 0000812074 2023-08-01 2023-08-01 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

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

 

August 1, 2023

Date of Report (Date of earliest event reported)

 

 

 

O-I GLASS, INC.

(Exact name of registrant as specified in its charter)

 

Delaware   1-9576   22-2781933
(State or other jurisdiction
of incorporation)
 

(Commission
File Number)

 

(IRS Employer
Identification No.)

 

One Michael Owens Way

Perrysburg, Ohio

(Address of principal executive offices)

43551-2999

(Zip Code)

 

(567) 336-5000

(Registrant’s telephone number, including area code)

 

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant 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))

 

Securities registered pursuant to Section 12(b) of the Act:

 

   
Title of each class Trading Symbol

Name of each exchange on which
registered

Common stock, $.01 par value OI New York Stock Exchange

 

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.  ¨

 

 

 

 


 

ITEM 2.02. RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

 

On August 1, 2023, O-I Glass, Inc. (the “Company”) issued a press release announcing its results of operations for the quarter ended June 30, 2023. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

 

The information set forth in this Item 2.02, including Exhibit 99.1, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) or otherwise subject to the liabilities of that Section. The information in this Item 2.02, including Exhibit 99.1, shall not be incorporated by reference into any filing of the Company under the Securities Act of 1933, as amended (the “Securities Act”), or the Exchange Act except as shall be expressly set forth by specific reference in such a filing.

 

ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS.

 

(d) Exhibits.

 

Exhibit
 No.


Description

99.1 Press Release dated August 1, 2023 announcing results of operations for the quarter ended June 30, 2023
   
104 Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)

 

 


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Date: August 1, 2023 O-I GLASS, INC.
     
By: /s/ John A. Haudrich
  John A. Haudrich
  Senior Vice President and Chief Financial Officer

 

 

 

EX-99.1 2 tm2322534d1_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

 

 

FOR IMMEDIATE RELEASE

 

For more information, contact: 

Chris Manuel 

Vice President of Investor Relations 

567-336-2600 

Chris.Manuel@o-i.com

 

O-I GLASS REPORTS SECOND QUARTER 2023 RESULTS

Strong Execution Drives Improved Operating Performance

Results Exceeded Management Guidance

 

PERRYSBURG, Ohio (August 1, 2023) – O-I Glass, Inc. (“O-I”) (NYSE: OI) today reported financial results for the second quarter ended June 30, 2023.

 

    Net Earnings Attributable
to the Company
Per Share (Diluted)
    Earnings Before
Income Taxes
$M
 
    2Q23     2Q22     2Q23     2Q22  
Reported   $0.69     $1.59       $154     $328  

 

     

Adjusted Earnings

Earnings Per Share (Diluted)

   

Segment Operating Profit

$M

 
      2Q23     2Q22     2Q23     2Q22  
Non - GAAP    

$0.88

(Guidance: $0.80 -$0.85)

    $0.73       $326       $257  

 

“We are pleased to report strong second quarter performance, which exceeded guidance, as O-I continued to execute well amid more challenging macro conditions. Business performance improved significantly from the prior year reflecting favorable net price realization, solid operating results and benefits from our ongoing margin expansion initiatives which more than offset the impact of softer demand. We continue to expect 2023 adjusted earnings will significantly exceed the prior year given strong execution and operating performance,” said Andres Lopez, O-I Glass CEO.

 

Net sales were $1.9 billion in the second quarter of 2023, up compared to $1.8 billion in the prior year period primarily due to higher average selling prices as well as favorable foreign currency translation, partially offset by lower shipment levels. Sales volume (in tons) was down 9 percent from the prior year compared to O-I’s most recent guidance of a mid-to-high single digit decline and was primarily attributed to softer consumer consumption activity and inventory destocking across the value chain.

 

Earnings before income taxes were $154 million in the second quarter of 2023 compared to $328 million in the prior year, down 53 percent. Results reflected higher segment operating profit which was more than offset by items management considers not representative of ongoing operations, including refinancing charges this year and a one-time gain on a sale leaseback transaction in the prior year period, as well as higher interest expense.

 

1


 

Segment operating profit was $326 million in the second quarter of 2023, up 27 percent compared to $257 million in the prior year period.

 

Americas: Segment operating profit in the Americas was $126 million compared to $130 million in the second quarter of 2022. Results benefited from favorable net price and O-I’s margin expansion initiatives. These benefits mitigated the impact of 9 percent lower sales volume (in tons), temporary production curtailment to balance supply with lower demand as well as elevated planned asset project activity. Results were negatively impacted $4 million due to additional lease expense associated with the sale leaseback transactions completed in 2022 and benefited $3 million from foreign currency translation.

 

Europe: Segment operating profit in Europe was $200 million compared to $127 million in the second quarter of 2022. Earnings benefited from favorable net price, solid operating performance and O-I’s margin expansion initiatives which more than offset 11 percent lower sales volume (in tons). Results include $4 million from favorable foreign currency translation.

 

Retained corporate and other costs were $54 million compared to $53 million in the second quarter of 2022.

 

Net earnings attributable to the company were $0.69 per share (diluted) in the second quarter of 2023 compared to $1.59 per share (diluted) in the prior year period. Earnings were impacted by items that management considers not representative of ongoing operations including a $0.19 charge related to refinancing activities in the current year period and a net benefit of $0.86 in the prior year related to the one-time gain on a sale leaseback transaction, partially offset by restructuring charges.

 

Adjusted earnings were $0.88 per share (diluted) in the second quarter of 2023, compared to $0.73 per share (diluted) in the prior year period and the company’s original guidance of $0.80 to $0.85 per share.

 

2023 Outlook

 

  ACTUAL     GUIDANCE
$ millions except per share data    YTD23     3Q23     4Q23     FY23
Sales Volume Growth (in Tons)     ▼  9%       ▼  MSD/HSD       ▼  LSD/MSD     ▼  MSD/HSD
Adjusted Earnings Per Share   $2.17       $0.68 - $0.73       $0.25 - $0.35     $3.10 - $3.25
Free Cash Flow ($M)     n/a       n/a       n/a    

~ $475 aFCF

~ $175 FCF

Capital Expenditures ($M)     n/a       n/a       n/a       ~ $700 - $725

 

O-I has tightened its full-year financial guidance range and now expects adjusted earnings will approximate $3.10 to $3.25 per share. Adjusted free cash flow should be about $475 million and free cash flow should approximate $175 million.

 

Third quarter 2023 adjusted earnings should approximate $0.68 to $0.73 per share compared to $0.63 in the prior year quarter. Higher earnings are expected to reflect strong net price and continued solid operating and cost performance while shipment levels will likely be down compared to the prior year primarily reflecting softer consumer demand in several markets and categories. Results are also expected to reflect higher costs due to temporary production curtailment to align supply with demand as well as higher interest expense.

 

2


 

Guidance ranges primarily reflect potential variability in sales volume, mix and working capital trends over the second half of 2023. O-I’s adjusted earnings outlook assumes foreign currency rates as of July 31, 2023, earnings dilution from the company’s portfolio optimization program, and incremental interest expense due to higher prevailing interest rates and debt incurred to fund the Paddock 524(g) trust. The full-year adjusted effective tax rate should approximate 24 to 26 percent. The earnings and cash flow guidance ranges may not fully reflect uncertainty in macroeconomic conditions, currency rates, and further pandemic effects such as supply chain and labor challenges, among other factors.

 

Conference Call Scheduled for August 2, 2023

 

O-I CEO Andres Lopez and CFO John Haudrich will conduct a conference call to discuss the company’s latest results on Wednesday, August 2, 2023, at 8:00 a.m. EDT. A live webcast of the conference call, including presentation materials, will be available on the O-I website, www.o-i.com/investors, in the News and Events section. A replay of the call will be available on the website for a year following the event.

 

Contact: Sasha Sekpeh, 567-336-5128 – O-I Investor Relations

 

O-I news releases are available on the O-I website at www.o-i.com.

 

O-I’s third quarter 2023 earnings conference call is currently scheduled for Wednesday, November 1, 2023, at 8:00 a.m. EDT.

 

About O-I Glass

 

At O-I Glass, Inc. (NYSE: OI), we love glass and we’re proud to be one of the leading producers of glass bottles and jars around the globe. Glass is not only beautiful, it’s also pure and completely recyclable, making it the most sustainable rigid packaging material. Headquartered in Perrysburg, Ohio (USA), O-I is the preferred partner for many of the world’s leading food and beverage brands. We innovate in line with customers’ needs to create iconic packaging that builds brands around the world. Led by our diverse team of more than 24,000 people across 69 plants in 19 countries, O-I achieved net sales of $6.9 billion in 2022. Learn more about us: o-i.com / Facebook / Twitter / Instagram / LinkedIn

 

Non-GAAP Financial Measures

 

The company uses certain non-GAAP financial measures, which are measures of its historical or future financial performance that are not calculated and presented in accordance with GAAP, within the meaning of applicable SEC rules. Management believes that its presentation and use of certain non-GAAP financial measures, including adjusted earnings, adjusted earnings per share, free cash flow, adjusted free cash flow, adjusted effective tax rate and segment operating profit provide relevant and useful supplemental financial information that is widely used by analysts and investors, as well as by management in assessing both consolidated and business unit performance. These non-GAAP measures should be considered supplemental in nature and should not be considered in isolation or be construed as being more important than comparable GAAP measures.

 

3


 

Adjusted earnings relates to net earnings attributable to the company, exclusive of items management considers not representative of ongoing operations and other adjustments because such items are not reflective of the company’s principal business activity, which is glass container production. Adjusted earnings are divided by weighted average shares outstanding (diluted) to derive adjusted earnings per share. Segment operating profit relates to earnings before interest expense, net, and before income taxes and is also exclusive of items management considers not representative of ongoing operations as well as certain retained corporate costs and other adjustments. Management uses adjusted earnings, adjusted earnings per share and segment operating profit, to evaluate its period-over-period operating performance because it believes these provide useful supplemental measures of the results of operations of its principal business activity by excluding items that are not reflective of such operations.  The above non-GAAP financial measures may be useful to investors in evaluating the underlying operating performance of the company’s business as these measures eliminate items that are not reflective of its principal business activity.

 

Further, free cash flow relates to cash provided by operating activities plus cash payments to fund the Paddock 524(g) trust and related expenses less cash payments for property, plant, and equipment. Adjusted free cash flow relates to cash provided by operating activities plus cash payments to fund the Paddock 524(g) trust and related expenses less cash payments for property, plant and equipment plus cash payments for property, plant and equipment related to strategic or expansion projects. Management has historically used free cash flow and adjusted free cash flow to evaluate its period-over-period cash generation performance because it believes these have provided useful supplemental measures related to its principal business activity. It should not be inferred that the entire free cash flow or adjusted free cash flow amount is available for discretionary expenditures, since the company has mandatory debt service requirements and other non-discretionary expenditures that are not deducted from these measures. Management uses non-GAAP information principally for internal reporting, forecasting, budgeting and calculating compensation payments.

 

The company routinely posts important information on its website – www.o-i.com/investors.

 

Forward-Looking Statements

 

This press release contains “forward-looking” statements related to O-I Glass, Inc. (“O-I Glass” or the “company”) within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) and Section 27A of the Securities Act of 1933, as amended. Forward-looking statements reflect the company’s current expectations and projections about future events at the time, and thus involve uncertainty and risk. The words “believe,” “expect,” “anticipate,” “will,” “could,” “would,” “should,” “may,” “plan,” “estimate,” “intend,” “predict,” “potential,” “continue,” and the negatives of these words and other similar expressions generally identify forward-looking statements.

 

4


 

It is possible that the company’s future financial performance may differ from expectations due to a variety of factors including, but not limited to the following: (1) the general political, economic and competitive conditions in markets and countries where the company has operations, including uncertainties related to economic and social conditions, disruptions in the supply chain, competitive pricing pressures, inflation or deflation, changes in tax rates and laws, war, civil disturbance or acts of terrorism, natural disasters, and weather, (2) cost and availability of raw materials, labor, energy and transportation (including impacts related to the current conflict between Russia and Ukraine and disruptions in supply of raw materials caused by transportation delays), (3) the impact of the COVID-19 pandemic and the various governmental, industry and consumer actions related thereto, (4) competitive pressures, consumer preferences for alternative forms of packaging or consolidation among competitors and customers, (5) the company’s ability to improve its glass melting technology, known as the MAGMA program, and implement it within the timeframe expected, (6) unanticipated operational disruptions, including higher capital spending, (7) the failure of the company’s joint venture partners to meet their obligations or commit additional capital to the joint venture, (8) the company’s ability to manage its cost structure, including its success in implementing restructuring or other plans aimed at improving the company’s operating efficiency and working capital management, and achieving cost savings, (9) the company’s ability to acquire or divest businesses, acquire and expand plants, integrate operations of acquired businesses and achieve expected benefits from acquisitions, divestitures or expansions, (10) the company’s ability to generate sufficient future cash flows to ensure the company’s goodwill is not impaired, (11) the company’s ability to achieve its strategic plan, (12) unanticipated expenditures with respect to data privacy, environmental, safety and health laws, (13) the ability of the company and the third parties on which it relies for information technology system support to prevent and detect security breaches related to cybersecurity and data privacy, (14) changes in capital availability or cost, including interest rate fluctuations and the ability of the company to refinance debt on favorable terms, (15) foreign currency fluctuations relative to the U.S. dollar, (16) changes in tax laws or U.S. trade policies, (17) risks related to recycling and recycled content laws and regulations, (18) risks related to climate-change and air emissions, including related laws or regulations and increased environmental, social and governance scrutiny and changing expectations from stakeholders and the other risk factors discussed in the company's filings with the Securities and Exchange Commission.

 

It is not possible to foresee or identify all such factors. Any forward-looking statements in this document are based on certain assumptions and analyses made by the company in light of its experience and perception of historical trends, current conditions, expected future developments, and other factors it believes are appropriate in the circumstances. Forward-looking statements are not a guarantee of future performance and actual results or developments may differ materially from expectations. While the company continually reviews trends and uncertainties affecting the company’s results or operations and financial condition, the company does not assume any obligation to update or supplement any particular forward-looking statements contained in this document.

 

5


 

 

O-I GLASS, INC.

Condensed Consolidated Results of Operations

(Dollars in millions, except per share amounts)

 

    Three months ended
June 30
    Six months ended
June 30
 
Unaudited   2023     2022     2023     2022  
Net sales   $ 1,890     $ 1,778     $ 3,721     $ 3,469  
Cost of goods sold     (1,474 )     (1,453 )     (2,821 )     (2,841 )
                                 
Gross profit     416       325       900       628  
                                 
Selling and administrative expense     (143 )     (123 )     (290 )     (243 )
Research, development and engineering expense     (22 )     (20 )     (41 )     (42 )
Interest expense, net     (118 )     (46 )     (186 )     (112 )
Equity earnings     30       24       60       47  
Other income (expense), net     (9 )     168       (19 )     220  
                                 
Earnings before income taxes     154       328       424       498  
                                 
Provision for income taxes     (41 )     (72 )     (101 )     (120 )
                                 
Net earnings     113       256       323       378  
                                 
Net earnings attributable to noncontrolling interests     (3 )     (4 )     (7 )     (38 )
                                 
Net earnings attributable to the Company   $ 110     $ 252     $ 316     $ 340  
                                 
                                 
Basic earnings per share:                                
Net earnings attributable to the Company   $ 0.71     $ 1.62     $ 2.04     $ 2.18  
Weighted average shares outstanding (thousands)     154,989       155,683       154,843       155,765  
                                 
Diluted earnings per share:                                
Net earnings attributable to the Company   $ 0.69     $ 1.59     $ 1.98     $ 2.14  
Diluted average shares (thousands)     159,328       158,951       159,212       158,874  

 

 


 

O-I GLASS, INC.

Condensed Consolidated Balance Sheets

(Dollars in millions)

 

    June 30,     December 31,     June 30,  
Unaudited   2023     2022     2022  
Assets                        
Current assets:                        
Cash and cash equivalents   $ 754     $ 773     $ 661  
Trade receivables, net     984       760       957  
Inventories     1,037       848       775  
Prepaid expenses and other current assets     260       222       224  
Total current assets     3,035       2,603       2,617  
                         
Property, plant and equipment, net     3,241       2,962       2,758  
Goodwill     1,901       1,813       1,792  
Intangibles, net     268       262       272  
Other assets     1,466       1,421       1,434  
                         
Total assets   $ 9,911     $ 9,061     $ 8,873  
                         
Liabilities and Share Owners' Equity                        
Current liabilities:                        
Accounts payable   $ 1,320     $ 1,355     $ 1,190  
Short-term loans and long-term debt due within one year     242       345       65  
Other liabilities     569       657       530  
Total current liabilities     2,131       2,357       1,785  
                         
Long-term debt     4,778       4,371       4,427  
Paddock support agreement liability                     625  
Other long-term liabilities     859       805       777  
Share owners' equity     2,143       1,528       1,259  
                         
Total liabilities and share owners' equity   $ 9,911     $ 9,061     $ 8,873  

 

 


 

O-I GLASS, INC.

Condensed Consolidated Cash Flows

(Dollars in millions)

 

    Three months ended
June 30
    Six months ended
June 30
 
Unaudited   2023     2022     2023     2022  
Cash flows from operating activities:                                
Net earnings   $ 113     $ 256     $ 323     $ 378  
Non-cash charges                                
Depreciation and amortization     124       116       242       232  
Pension expense     7       8       14       16  
Stock-based compensation expense     10       11       29       18  
Restructuring, asset impairment and related charges             11               11  
Gain on sale of divested business                             (55 )
Gain on sale of sale leaseback             (182 )             (182 )
Cash payments                                
Pension contributions     (11 )     (6 )     (17 )     (12 )
Cash paid for restructuring activities     (4 )     (4 )     (10 )     (8 )
Change in components of working capital (a)     (5 )     9       (541 )     (250 )
Other, net (b)     57       (26 )     58       (28 )
Cash provided by operating activities     291       193       98       120  
                                 
Cash flows from investing activities:                                
Cash payments for property, plant and equipment     (173 )     (103 )     (268 )     (199 )
Contributions and advances to joint ventures     (5 )     (11 )     (8 )     (11 )
Cash proceeds on disposal of other businesses and misc. assets     3               3       96  
Cash proceeds on sale leaseback             190               190  
Net cash proceeds (payments) from hedging activities     7       (8 )     7       (10 )
Cash provided by (utilized in) investing activities     (168 )     68       (266 )     66  
                                 
Cash flows from financing activities:                                
Changes in borrowings, net     221       (101 )     216       (213 )
Shares repurchased     (10 )     (10 )     (20 )     (20 )
Payment of finance fees     (20 )             (20 )     (20 )
Net cash receipts (payments) for hedging activity     (40 )     45       (40 )     38  
Distributions to non-controlling interests     (3 )     (26 )     (3 )     (26 )
Issuance of common stock and other             1       (1 )     (2 )
Cash provided by (utlilized in) financing activities     148       (91 )     132       (243 )
Effect of exchange rate fluctuations on cash     3       (28 )     17       (7 )
Change in cash     274       142       (19 )     (64 )
Cash at beginning of period     480       519       773       725  
Cash at end of period   $ 754     $ 661     $ 754     $ 661  

  

(a) The Company uses various factoring programs to sell certain receivables to financial institutions as part of managing its cash flows. At June 30, 2023, December 31, 2022 and June 30, 2022, the amount of receivables sold by the Company was $556 million, $535 million and $453 million, respectively. For the six months ended June 30, 2023 and 2022, the Company's use of its factoring programs resulted in an increase of $21 million and a decrease of $28 million to cash provided by operating activities, respectively.

 

(b) Other, net includes other non-cash charges plus other changes in non-current assets and liabilities.

 

 


  

O-I GLASS, INC.

Reportable Segment Information and Reconciliation to Earnings Before Income Taxes

(Dollars in millions)

 

  Three months ended
June 30
    Six months ended
June 30
 
Unaudited   2023     2022     2023     2022  
Net sales:                                
Americas   $ 996     $ 971     $ 1,996     $ 1,912  
Europe     863       765       1,662       1,474  
Reportable segment totals     1,859       1,736       3,658       3,386  
Other     31       42       63       83  
Net sales   $ 1,890     $ 1,778     $ 3,721     $ 3,469  
                                 
Earnings before income taxes   $ 154     $ 328     $ 424     $ 498  
                                 
Items excluded from segment operating profit:                                
Retained corporate costs and other     54       53       114       103  
Items not considered representative of ongoing operations (a)     -       (170 )             (225 )
                                 
Interest expense, net     118       46       186       112  
Segment operating profit (b):   $ 326     $ 257     $ 724     $ 488  
                                 
Americas   $ 126     $ 130     $ 303     $ 258  
Europe     200       127       421       230  
Reportable segment totals   $ 326     $ 257     $ 724     $ 488  
                                 
Ratio of earnings before income taxes to net sales     8.1 %     18.4 %     11.4 %     14.4 %
                                 
Segment operating profit margin (c):                                
Americas     12.7 %     13.4 %     15.2 %     13.5 %
Europe     23.2 %     16.6 %     25.3 %     15.6 %
                                 
Reportable segment margin totals     17.5 %     14.8 %     19.8 %     14.4 %

 

(a) Reference reconciliation for adjusted earnings.
   
(b) Segment operating profit consists of consolidated earnings before interest income, interest expense, and provision for income taxes and excludes amounts related to certain items that management considers not representative of ongoing operations as well as certain retained corporate costs and other adjustments.
   
  The Company presents information on segment operating profit because management believes that it provides investors with a measure of operating performance separate from the level of indebtedness or other related costs of capital.  The most directly comparable GAAP financial measure to segment operating profit is earnings before income taxes.  The Company presents segment operating profit because management uses the measure, in combination with net sales and selected cash flow information, to evaluate performance and to allocate resources.
   
(c) Segment operating profit margin is segment operating profit divided by segment net sales.

 

 


 

O-I GLASS, INC.

Changes in Net Sales and Segment Operating Profit for Reportable Segments

(Dollars in millions)

 

    Three months ended June 30  
Unaudited   Americas     Europe     Total  
Net sales for reportable segments- 2022   $ 971     $ 765     $ 1,736  
Effects of changing foreign currency rates (a)     25       22       47  
Price     75       166       241  
Sales volume & mix     (75 )     (90 )     (165 )
Total reconciling items     25       98       123  
Net sales for reportable segments- 2023   $ 996     $ 863     $ 1,859  

 

    Three months ended June 30  
    Americas     Europe     Total  
Segment operating profit - 2022   $ 130     $ 127     $ 257  
Effects of changing foreign currency rates (a)     3       4       7  
Net price (net of cost inflation)     75       95       170  
Sales volume & mix     (22 )     (22 )     (44 )
Operating costs     (56 )     (4 )     (60 )
Divestitures     (4 )             (4 )
Total reconciling items     (4 )     73       69  
Segment operating profit - 2023   $ 126     $ 200     $ 326  

 

    Six months ended June 30  
    Americas     Europe     Total  
                   
Net sales for reportable segments- 2022   $ 1,912     $ 1,474     $ 3,386  
Effects of changing foreign currency rates (a)     31       (5 )     26  
Price     177       365       542  
Sales volume & mix     (116 )     (172 )     (288 )
Divestiture     (8 )             (8 )
Total reconciling items     84       188       272  
Net sales for reportable segments- 2023   $ 1,996     $ 1,662     $ 3,658  

 

    Six months ended June 30  
    Americas     Europe     Total  
Segment operating profit - 2022   $ 258     $ 230     $ 488  
Effects of changing foreign currency rates (a)     3       1       4  
Net price (net of cost inflation)     149       201       350  
Sales volume & mix     (36 )     (44 )     (80 )
Operating costs     (59 )     33       (26 )
Divestitures     (12 )             (12 )
Total reconciling items     45       191       236  
Segment operating profit - 2023   $ 303     $ 421     $ 724  

 

(a) Currency effect on net sales and segment operating profit determined by using 2023 foreign currency exchange rates to translate 2022 local currency results.

 

 


  

O-I GLASS, INC.

Reconciliation for Adjusted Earnings

(Dollars in millions, except per share amounts)

 

The reconciliation below describes the items that management considers not representative of ongoing operations.

 

    Three months ended
June 30
    Six months ended
June 30
    Three months ended
September 30
 
Unaudited   2023     2022     2023     2022     2022  
Net earnings attributable to the Company   $ 110     $ 252     $ 316     $ 340     $ 231  
Items impacting other income (expense), net:                                        
Charge related to Paddock support agreement liability                                        
Restructuring, asset impairment and other charges             12               12       10  
Gain on sale of divested business                             (55 )        
Gain on sale leaseback             (182 )             (182 )     (153 )
Brazil indirect tax credit                                        
Pension settlement charges                                     5  
Items impacting interest expense:                                        
Charges for note repurchase premiums and write-off of deferred finance fees and related charges     39               39       18       8  
Items impacting income tax:                                        
Net expense (benefit) for income tax on items above     (9 )     33       (9 )     43          
Items impacting net earnings attributable to  noncontrolling interests:                                        
Net impact of noncontrolling interests on items above                             29          
Total adjusting items (non-GAAP)   $ 30     $ (137 )   $ 30     $ (135 )   $ (130 )
                                         
Adjusted earnings (non-GAAP)   $ 140     $ 115     $ 346     $ 205     $ 101  
                                         
Diluted average shares (thousands)     159,328       158,951       159,212       158,874       158,935  
                                         
Net earnings attributable to the Company (diluted)   $ 0.69     $ 1.59     $ 1.98     $ 2.14     $ 1.45  
Adjusted earnings per share (non-GAAP)   $ 0.88     $ 0.73     $ 2.17     $ 1.29     $ 0.63  

 

The Company is unable to present a quantitative reconciliation of its forward-looking non-GAAP measure, adjusted earnings and adjusted earnings per share, for the periods ending after June 30, 2023 to its most directly comparable GAAP financial measure, earnings from continuing operations attributable to the Company, because management cannot reliably predict all of the necessary components of this GAAP financial measure without unreasonable efforts.  Net earnings from continuing operations attributable to the Company includes several significant items, such as restructuring charges, asset impairment charges, charges for the write-off of finance fees, and the income tax effect on such items.  The decisions and events that typically lead to the recognition of these and other similar items are complex and inherently unpredictable, and the amount recognized for each item can vary significantly.  Accordingly, the Company is unable to provide a reconciliation of adjusted earnings and adjusted earnings per share to  net earnings from continuing operations attributable to the Company or address the probable significance of the unavailable information, which could be material to the Company's future financial results.

 

 


 

O-I GLASS, INC.

Reconciliation to Free Cash Flow and Adjusted Free Cash Flow

(Dollars in millions)

  

Unaudited   Forecast
for Year Ended
December 31, 2023
 
Cash provided by operating activities   $ 875  
Addback: Funding of Paddock 524(g) trust and related expenses        
Cash payments for property, plant and equipment     (700 )
Free cash flow (non-GAAP)   $ 175  
Addback: Cash payments for property, plant and equipment - strategic/expansion only (non-GAAP)     300  
Adjusted free cash flow (non-GAAP)   $ 475  

 

O-I GLASS, INC.

Reconciliation to Adjusted Effective Tax Rate

 

The Company is unable to present a quantitative reconciliation of its forward-looking non-GAAP measure, adjusted effective tax rate, for the year ending December 31, 2023, to its most directly comparable GAAP financial measure, provision for income taxes divided by earnings (loss) before income taxes, because management cannot reliably predict all of the necessary components of these GAAP financial measures without unreasonable efforts. Earnings (loss) before income taxes includes several significant items, such as restructuring charges, asset impairment charges, charges for the write-off of finance fees, and the provision for income taxes would include the income tax effect on such items. The decisions and events that typically lead to the recognition of these and other similar items are complex and inherently unpredictable, and the amount recognized for each item can vary significantly. Accordingly, the Company is unable to provide a reconciliation of adjusted effective tax rate to earnings (loss) from continuing operations before income taxes divided by provision for income taxes or address the probable significance of the unavailable information, which could be material to the Company's future financial results.