| Delaware | 1-12139 | 65-0654331 | ||||||||||||
| (State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
||||||||||||
| 2415 Cascade Pointe Boulevard | |||||||||||
| Charlotte | North Carolina | 28208 | |||||||||
| (Address of Principal Executive Offices) | (Zip Code) | ||||||||||
| ☐ | 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)) | ||||
| Title of Each Class | Trading Symbol(s) | Name of Each Exchange on Which Registered | ||||||
| Common Stock, par value $0.10 per share | SEE | New York Stock Exchange | ||||||
| Exhibit Number |
Description | |||||||
| 99.1 | ||||||||
| 104 | Cover Page Interactive Data File (formatted as Inline XBRL and embedded within document) | |||||||
| SEALED AIR CORPORATION | ||||||||
| By: | /s/ Veronika Johnson | |||||||
| Name: | Veronika Johnson | |||||||
| Title: | Interim Chief Financial Officer, Chief Accounting Officer and Controller | |||||||
| (Duly Authorized Officer) | ||||||||
| Date: August 5, 2025 | ||||||||
GAAP Results |
Second Quarter | |||||||||||||
| 2025 | 2024 | Reported △% | Constant currency △% | |||||||||||
Net Sales |
$1,335 | $1,345 | (0.8)% | (1.3)% | ||||||||||
Net Earnings |
$94 | $98 | (3.7)% | |||||||||||
Diluted EPS |
$0.64 | $0.67 | (4.5)% | |||||||||||
Cash Flow from Operations (YTD) |
$168 | $313 | (46.2)% | |||||||||||
Non-GAAP Results |
Second Quarter | |||||||||||||
| 2025 | 2024 | Reported △% |
Constant currency △% | |||||||||||
Adjusted EBITDA |
$293 | $285 | 2.5% | 3.4% | ||||||||||
Adjusted Net Earnings |
$132 | $121 | 9.3% | 11.2% | ||||||||||
Adjusted Diluted EPS |
$0.89 | $0.83 | 7.2% | 9.6% | ||||||||||
Free Cash Flow (YTD) |
$81 | $207 | (60.9)% | |||||||||||
| 2415 Cascade Pointe Blvd. | Charlotte, NC 28208 |
1 | ||||||||||
![]() |
2 | |||||||
| (in $ millions except EPS) | Range |
Constant currency △% | ||||||
Net Sales |
$5,100 to $5,500 |
(6)% to 2% | ||||||
Adjusted EBITDA |
$1,075 to $1,175 |
(3)% to 6% | ||||||
Adjusted EPS |
$2.90 to $3.30 |
(7)% to 6% | ||||||
Free Cash Flow |
$350 to $450 |
|||||||
![]() |
3 |
|||||||
| Investors | ||
| Mark Stone | ||
| mark.stone@sealedair.com | ||
| 919.673.3218 | ||
| Louise Lagache | ||
| louise.lagache@sealedair.com | ||
| Media | ||
| Andi Cole | ||
| andi.cole@sealedair.com | ||
![]() |
4 |
|||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| (In USD millions, except per share data) | 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||||
| Net sales | $ | 1,335.0 | $ | 1,345.1 | $ | 2,607.5 | $ | 2,674.7 | ||||||||||||||||||
| Cost of sales | 928.8 | 929.1 | 1,809.6 | 1,857.9 | ||||||||||||||||||||||
| Gross profit | 406.2 | 416.0 | 797.9 | 816.8 | ||||||||||||||||||||||
| Selling, general and administrative expenses | 184.2 | 190.3 | 370.8 | 376.7 | ||||||||||||||||||||||
| Loss on disposal of long-lived assets, net | (6.0) | (1.3) | (9.9) | (0.4) | ||||||||||||||||||||||
| Amortization expense of intangible assets | 14.9 | 16.3 | 30.1 | 31.1 | ||||||||||||||||||||||
| Restructuring charges | 2.8 | 2.5 | 5.4 | 18.0 | ||||||||||||||||||||||
| Operating profit | 198.3 | 205.6 | 381.7 | 390.6 | ||||||||||||||||||||||
| Interest expense, net | (55.7) | (63.3) | (112.5) | (128.4) | ||||||||||||||||||||||
| Other expense, net | (11.3) | (6.8) | (10.8) | (7.6) | ||||||||||||||||||||||
| Earnings before income tax provision | 131.3 | 135.5 | 258.4 | 254.6 | ||||||||||||||||||||||
| Income tax provision | 37.1 | 37.7 | 47.3 | 73.4 | ||||||||||||||||||||||
| Net earnings from continuing operations | 94.2 | 97.8 | 211.1 | 181.2 | ||||||||||||||||||||||
| (Loss) Gain on sale of discontinued operations, net of tax | (1.1) | 0.5 | (4.5) | (0.9) | ||||||||||||||||||||||
| Net earnings | $ | 93.1 | $ | 98.3 | $ | 206.6 | $ | 180.3 | ||||||||||||||||||
| Basic: | ||||||||||||||||||||||||||
| Continuing operations | $ | 0.64 | $ | 0.67 | $ | 1.44 | $ | 1.25 | ||||||||||||||||||
| Discontinued operations | (0.01) | — | (0.03) | (0.01) | ||||||||||||||||||||||
| Net earnings per common share - basic | $ | 0.63 | $ | 0.67 | $ | 1.41 | $ | 1.24 | ||||||||||||||||||
| Weighted average common shares outstanding - basic | 147.1 | 145.7 | 146.7 | 145.3 | ||||||||||||||||||||||
| Diluted: | ||||||||||||||||||||||||||
| Continuing operations | $ | 0.64 | $ | 0.67 | $ | 1.43 | $ | 1.24 | ||||||||||||||||||
| Discontinued operations | (0.01) | — | (0.03) | — | ||||||||||||||||||||||
| Net earnings per common share - diluted | $ | 0.63 | $ | 0.67 | $ | 1.40 | $ | 1.24 | ||||||||||||||||||
| Weighted average common shares outstanding - diluted | 147.4 | 146.0 | 147.1 | 145.7 | ||||||||||||||||||||||
![]() |
5 |
|||||||
| (In USD millions) | June 30, 2025 | December 31, 2024 | ||||||||||||
| Assets | ||||||||||||||
| Current assets: | ||||||||||||||
| Cash and cash equivalents | $ | 354.4 | $ | 371.8 | ||||||||||
| Trade receivables, net | 488.2 | 443.1 | ||||||||||||
| Income tax receivables | 35.5 | 25.0 | ||||||||||||
| Other receivables | 109.9 | 135.9 | ||||||||||||
| Inventories, net | 824.5 | 722.2 | ||||||||||||
| Prepaid expenses and other current assets | 216.1 | 193.8 | ||||||||||||
| Total current assets | 2,028.6 | 1,891.8 | ||||||||||||
| Property and equipment, net | 1,446.6 | 1,397.9 | ||||||||||||
| Goodwill | 2,902.5 | 2,878.5 | ||||||||||||
| Identifiable intangible assets, net | 357.8 | 381.6 | ||||||||||||
| Deferred taxes | 140.6 | 112.0 | ||||||||||||
| Operating lease right-of-use-assets | 91.6 | 98.0 | ||||||||||||
| Other non-current assets | 279.7 | 262.3 | ||||||||||||
| Total assets | $ | 7,247.4 | $ | 7,022.1 | ||||||||||
| Liabilities and Stockholders' Equity | ||||||||||||||
| Current liabilities: | ||||||||||||||
| Short-term borrowings | $ | 317.6 | $ | 140.5 | ||||||||||
| Current portion of long-term debt | 42.1 | 64.6 | ||||||||||||
| Current portion of operating lease liabilities | 31.3 | 29.7 | ||||||||||||
| Accounts payable | 805.6 | 771.0 | ||||||||||||
| Accrued restructuring costs | 25.9 | 42.6 | ||||||||||||
| Income tax payable | 23.0 | 53.3 | ||||||||||||
| Other current liabilities | 453.9 | 533.8 | ||||||||||||
| Total current liabilities | 1,699.4 | 1,635.5 | ||||||||||||
| Long-term debt, less current portion | 3,982.4 | 4,198.8 | ||||||||||||
| Long-term operating lease liabilities, less current portion | 68.8 | 74.8 | ||||||||||||
| Deferred taxes | 27.2 | 26.1 | ||||||||||||
| Other non-current liabilities | 516.5 | 462.4 | ||||||||||||
| Total liabilities | 6,294.3 | 6,397.6 | ||||||||||||
| Stockholders’ equity: | ||||||||||||||
| Preferred stock | — | — | ||||||||||||
| Common stock | 15.5 | 15.5 | ||||||||||||
| Additional paid-in capital | 1,447.2 | 1,445.7 | ||||||||||||
| Retained earnings | 790.4 | 643.4 | ||||||||||||
| Common stock in treasury | (366.6) | (404.2) | ||||||||||||
| Accumulated other comprehensive loss, net of taxes | (933.4) | (1,075.9) | ||||||||||||
| Total stockholders’ equity | 953.1 | 624.5 | ||||||||||||
| Total liabilities and stockholders’ equity | $ | 7,247.4 | $ | 7,022.1 | ||||||||||
![]() |
6 |
|||||||
| Six Months Ended June 30, | ||||||||||||||
| (In USD millions) | 2025 | 2024 | ||||||||||||
| Net earnings | $ | 206.6 | $ | 180.3 | ||||||||||
Adjustments to reconcile net earnings to net cash provided by operating activities(1) |
169.0 | 154.3 | ||||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||
| Trade receivables, net | (19.3) | (43.2) | ||||||||||||
| Inventories, net | (71.3) | (60.2) | ||||||||||||
| Accounts payable | 9.1 | 77.0 | ||||||||||||
| Income tax receivable/payable | (40.4) | 26.6 | ||||||||||||
| Other assets and liabilities | (85.2) | (21.5) | ||||||||||||
| Net cash provided by operating activities | $ | 168.5 | $ | 313.3 | ||||||||||
| Cash flows from investing activities: | ||||||||||||||
| Capital expenditures | (87.3) | (105.8) | ||||||||||||
| Proceeds related to sale of business and property and equipment, net | 0.2 | 0.3 | ||||||||||||
| Business acquired in purchase transactions, net of cash acquired | — | 4.2 | ||||||||||||
| Payments associated with debt, equity and equity method investments | — | (1.1) | ||||||||||||
| Investment in marketable securities | — | (2.2) | ||||||||||||
| Settlement of foreign currency forward contracts | 5.4 | 5.1 | ||||||||||||
| Proceeds from cross-currency swaps | 1.6 | 1.6 | ||||||||||||
| Net cash used in investing activities | $ | (80.1) | $ | (97.9) | ||||||||||
| Cash flows from financing activities: | ||||||||||||||
| Net proceeds (payments) of short-term borrowings | 166.5 | (2.8) | ||||||||||||
| Proceeds from long-term debt | 15.4 | 404.0 | ||||||||||||
| Payments of long-term debt | (266.5) | (478.6) | ||||||||||||
| Payments of debt modification/extinguishment costs and other | — | (6.8) | ||||||||||||
| Dividends paid on common stock | (59.7) | (59.6) | ||||||||||||
| Impact of tax withholding on share-based compensation | (9.3) | (8.0) | ||||||||||||
| Principal payments related to financing leases | (4.8) | (3.9) | ||||||||||||
| Net cash used in financing activities | $ | (158.4) | $ | (155.7) | ||||||||||
| Effect of foreign currency exchange rate changes on cash and cash equivalents | $ | 52.6 | $ | (17.2) | ||||||||||
| Cash and cash equivalents | 371.8 | 346.1 | ||||||||||||
| Restricted cash and cash equivalents | — | — | ||||||||||||
| Balance, beginning of period | $ | 371.8 | $ | 346.1 | ||||||||||
| Net change during the period | $ | (17.4) | $ | 42.5 | ||||||||||
| Cash and cash equivalents | 354.4 | 388.6 | ||||||||||||
| Restricted cash and cash equivalents | — | — | ||||||||||||
| Balance, end of period | $ | 354.4 | $ | 388.6 | ||||||||||
| Non-GAAP Free Cash Flow: | ||||||||||||||
| Cash flow from operating activities | $ | 168.5 | $ | 313.3 | ||||||||||
| Capital expenditures | (87.3) | (105.8) | ||||||||||||
| Non-GAAP Free Cash Flow | $ | 81.2 | $ | 207.5 | ||||||||||
| Six Months Ended June 30, | ||||||||||||||
| (In USD millions) | 2025 | 2024 | ||||||||||||
![]() |
7 |
|||||||
| Supplemental Cash Flow Information: | ||||||||||||||
| Interest payments | $ | 136.8 | $ | 154.1 | ||||||||||
| Income tax payments, net of cash refunds | $ | 116.0 | $ | 57.0 | ||||||||||
| Restructuring payments including associated costs | $ | 35.3 | $ | 31.9 | ||||||||||
| Non-cash items: | ||||||||||||||
| Transfers of shares of common stock from treasury for profit-sharing contributions | $ | 26.3 | $ | 25.4 | ||||||||||
![]() |
8 |
|||||||
| Three Months Ended June 30, | ||||||||||||||||||||||||||||||||||||||
| (In USD millions) | Food | Protective | Total Company | |||||||||||||||||||||||||||||||||||
| 2024 Net Sales | $ | 893.8 | 66.4 | % | $ | 451.3 | 33.6 | % | $ | 1,345.1 | 100.0 | % | ||||||||||||||||||||||||||
| Price | 14.4 | 1.7 | % | (8.0) | (1.8) | % | 6.4 | 0.5 | % | |||||||||||||||||||||||||||||
Volume(1) |
(13.1) | (1.5) | % | (10.3) | (2.3) | % | (23.4) | (1.8) | % | |||||||||||||||||||||||||||||
Total constant currency change (non-GAAP)(2) |
1.3 | 0.2 | % | (18.3) | (4.1) | % | (17.0) | (1.3) | % | |||||||||||||||||||||||||||||
| Foreign currency translation | 1.0 | 0.1 | % | 5.9 | 1.4 | % | 6.9 | 0.5 | % | |||||||||||||||||||||||||||||
| Total change (GAAP) | 2.3 | 0.3 | % | (12.4) | (2.7) | % | (10.1) | (0.8) | % | |||||||||||||||||||||||||||||
| 2025 Net Sales | $ | 896.1 | 67.1 | % | $ | 438.9 | 32.9 | % | $ | 1,335.0 | 100.0 | % | ||||||||||||||||||||||||||
| Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||||||
| (In USD millions) | Food | Protective | Total Company | |||||||||||||||||||||||||||||||||||
| 2024 Net Sales | $ | 1,762.2 | 65.9 | % | $ | 912.5 | 34.1 | % | $ | 2,674.7 | 100.0 | % | ||||||||||||||||||||||||||
| Price | 19.8 | 1.1 | % | (14.5) | (1.6) | % | 5.3 | 0.2 | % | |||||||||||||||||||||||||||||
Volume(1) |
(10.6) | (0.6) | % | (38.9) | (4.3) | % | (49.5) | (1.9) | % | |||||||||||||||||||||||||||||
Total constant currency change (non-GAAP)(2) |
9.2 | 0.5 | % | (53.4) | (5.9) | % | (44.2) | (1.7) | % | |||||||||||||||||||||||||||||
| Foreign currency translation | (23.2) | (1.3) | % | 0.2 | 0.1 | % | (23.0) | (0.8) | % | |||||||||||||||||||||||||||||
| Total change (GAAP) | (14.0) | (0.8) | % | (53.2) | (5.8) | % | (67.2) | (2.5) | % | |||||||||||||||||||||||||||||
| 2025 Net Sales | $ | 1,748.2 | 67.0 | % | $ | 859.3 | 33.0 | % | $ | 2,607.5 | 100.0 | % | ||||||||||||||||||||||||||
![]() |
9 |
|||||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||||||||||||
| (In USD millions) | 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||||
| Adjusted EBITDA from continuing operations: | ||||||||||||||||||||||||||
| Food | $ | 209.9 | $ | 204.6 | $ | 412.6 | $ | 394.2 | ||||||||||||||||||
Adjusted EBITDA Margin(1) |
23.4 | % | 22.9 | % | 23.6 | % | 22.4 | % | ||||||||||||||||||
| Protective | 78.0 | 81.8 | 151.9 | 171.3 | ||||||||||||||||||||||
Adjusted EBITDA Margin(1) |
17.8 | % | 18.1 | % | 17.7 | % | 18.8 | % | ||||||||||||||||||
| Corporate | 4.6 | (0.9) | 4.3 | (1.7) | ||||||||||||||||||||||
| Non-GAAP Consolidated Adjusted EBITDA | $ | 292.5 | $ | 285.5 | $ | 568.8 | $ | 563.8 | ||||||||||||||||||
Adjusted EBITDA Margin(1) |
21.9 | % | 21.2 | % | 21.8 | % | 21.1 | % | ||||||||||||||||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||||||||||||
| (In USD millions) | 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||||
| GAAP Net earnings from continuing operations | $ | 94.2 | $ | 97.8 | $ | 211.1 | $ | 181.2 | ||||||||||||||||||
| Interest expense, net | 55.7 | 63.3 | 112.5 | 128.4 | ||||||||||||||||||||||
| Income tax provision | 37.1 | 37.7 | 47.3 | 73.4 | ||||||||||||||||||||||
Depreciation and amortization, net of adjustments(1) |
62.4 | 60.1 | 121.1 | 121.0 | ||||||||||||||||||||||
| Special Items: | ||||||||||||||||||||||||||
| Liquibox intangible amortization | 7.6 | 7.7 | 15.2 | 15.2 | ||||||||||||||||||||||
| Restructuring charges | 2.8 | 2.5 | 5.4 | 18.0 | ||||||||||||||||||||||
| Other restructuring associated costs | 6.4 | 6.4 | 12.3 | 13.2 | ||||||||||||||||||||||
| Foreign currency exchange loss due to highly inflationary economies | 4.3 | 0.6 | 6.0 | 5.5 | ||||||||||||||||||||||
| Loss on debt redemption and refinancing activities | 5.1 | 6.8 | 5.1 | 6.8 | ||||||||||||||||||||||
| Contract terminations | 3.0 | — | 3.0 | (0.1) | ||||||||||||||||||||||
| Charges related to acquisition and divestiture activity | 1.0 | 1.0 | 1.1 | (0.9) | ||||||||||||||||||||||
| CEO severance and separation costs | — | — | 7.4 | — | ||||||||||||||||||||||
| Accelerated share-based compensation expense | — | — | 5.0 | — | ||||||||||||||||||||||
| Other Special Items | 12.9 | 1.6 | 16.3 | 2.1 | ||||||||||||||||||||||
| Pre-tax impact of Special items | 43.1 | 26.6 | 76.8 | 59.8 | ||||||||||||||||||||||
| Non-GAAP Consolidated Adjusted EBITDA | $ | 292.5 | $ | 285.5 | $ | 568.8 | $ | 563.8 | ||||||||||||||||||
| Reconciliation of Adjusted EBITDA to comparable constant currency | ||||||||||||||||||||||||||
| % increase - Adjusted EBITDA | 2.5 | % | ||||||||||||||||||||||||
| % currency impact | 0.9 | % | ||||||||||||||||||||||||
| % comparable constant currency | 3.4 | % | ||||||||||||||||||||||||
![]() |
10 |
|||||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||||||||||||
| (In USD millions) | 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||||
| Food | $ | 47.6 | $ | 46.3 | $ | 96.5 | $ | 93.2 | ||||||||||||||||||
| Protective | 22.4 | 21.5 | 44.8 | 43.0 | ||||||||||||||||||||||
Consolidated depreciation and amortization(i) |
$ | 70.0 | $ | 67.8 | $ | 141.3 | $ | 136.2 | ||||||||||||||||||
| Liquibox intangible amortization and accelerated share-based compensation expense | (7.6) | (7.7) | (20.2) | (15.2) | ||||||||||||||||||||||
| Depreciation and amortization, net of adjustments | $ | 62.4 | $ | 60.1 | $ | 121.1 | $ | 121.0 | ||||||||||||||||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||||||||||||
| (In USD millions) | 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||||
| GAAP Earnings before income tax provision from continuing operations | $ | 131.3 | $ | 135.5 | $ | 258.4 | $ | 254.6 | ||||||||||||||||||
| Pre-tax impact of Special Items | 43.1 | 26.6 | 76.8 | 59.8 | ||||||||||||||||||||||
| Non-GAAP Adjusted Earnings before income tax provision | $ | 174.4 | $ | 162.1 | $ | 335.2 | $ | 314.4 | ||||||||||||||||||
| GAAP Income tax provision from continuing operations | $ | 37.1 | $ | 37.7 | $ | 47.3 | $ | 73.4 | ||||||||||||||||||
Tax Special Items(1) |
(2.8) | (2.7) | 20.8 | (6.8) | ||||||||||||||||||||||
| Tax impact of Special Items | 8.2 | 6.4 | 15.7 | 14.3 | ||||||||||||||||||||||
| Non-GAAP Adjusted Income tax provision | $ | 42.5 | $ | 41.4 | $ | 83.8 | $ | 80.9 | ||||||||||||||||||
| GAAP Effective income tax rate | 28.3 | % | 27.8 | % | 18.3 | % | 28.8 | % | ||||||||||||||||||
| Non-GAAP Adjusted Tax Rate | 24.4 | % | 25.5 | % | 25.0 | % | 25.7 | % | ||||||||||||||||||
![]() |
11 |
|||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||||||||||||||||||||||||||||||
| (In USD millions, except per share data) | Net Earnings | Diluted EPS | Net Earnings | Diluted EPS | Net Earnings | Diluted EPS | Net Earnings | Diluted EPS | ||||||||||||||||||||||||||||||||||||||||||
| GAAP net earnings and diluted EPS from continuing operations | $ | 94.2 | $ | 0.64 | $ | 97.8 | $ | 0.67 | $ | 211.1 | $ | 1.43 | $ | 181.2 | $ | 1.24 | ||||||||||||||||||||||||||||||||||
Special Items(1) |
37.7 | 0.26 | 22.9 | 0.16 | 40.3 | 0.27 | 52.3 | 0.36 | ||||||||||||||||||||||||||||||||||||||||||
Non-GAAP adjusted net earnings and adjusted diluted EPS(2) |
$ | 131.9 | $ | 0.89 | $ | 120.7 | $ | 0.83 | $ | 251.4 | $ | 1.71 | $ | 233.5 | $ | 1.60 | ||||||||||||||||||||||||||||||||||
| Weighted average number of common shares outstanding - Diluted | 147.4 | 146.0 | 147.1 | 145.7 | ||||||||||||||||||||||||||||||||||||||||||||||
| Reconciliation of adjusted net earnings and adjusted diluted EPS to comparable constant currency | ||||||||||||||||||||||||||||||||||||||||||||||||||
| % increase - adjusted net earnings and adjusted diluted EPS | 9.3 | % | 7.2 | % | ||||||||||||||||||||||||||||||||||||||||||||||
| % currency impact | 1.9 | % | 2.4 | % | ||||||||||||||||||||||||||||||||||||||||||||||
| % comparable constant currency | 11.2 | % | 9.6 | % | ||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||||||||||||
| (In USD millions, except per share data) | 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||||
| Special Items: | ||||||||||||||||||||||||||
| Liquibox intangible amortization | $ | 7.6 | $ | 7.7 | $ | 15.2 | $ | 15.2 | ||||||||||||||||||
| Restructuring charges | 2.8 | 2.5 | 5.4 | 18.0 | ||||||||||||||||||||||
Other restructuring associated costs(i) |
6.4 | 6.4 | 12.3 | 13.2 | ||||||||||||||||||||||
| Foreign currency exchange loss due to highly inflationary economies | 4.3 | 0.6 | 6.0 | 5.5 | ||||||||||||||||||||||
| Loss on debt redemption and refinancing activities | 5.1 | 6.8 | 5.1 | 6.8 | ||||||||||||||||||||||
| Contract terminations | 3.0 | — | 3.0 | (0.1) | ||||||||||||||||||||||
| Charges related to acquisition and divestiture activity | 1.0 | 1.0 | 1.1 | (0.9) | ||||||||||||||||||||||
| CEO severance and separation costs | — | — | 7.4 | — | ||||||||||||||||||||||
Accelerated share-based compensation expense(ii) |
— | — | 5.0 | — | ||||||||||||||||||||||
Other Special Items(iii) |
12.9 | 1.6 | 16.3 | 2.1 | ||||||||||||||||||||||
| Pre-tax impact of Special Items | 43.1 | 26.6 | 76.8 | 59.8 | ||||||||||||||||||||||
| Tax impact of Special Items and Tax Special Items | (5.4) | (3.7) | (36.5) | (7.5) | ||||||||||||||||||||||
| Net impact of Special Items | $ | 37.7 | $ | 22.9 | $ | 40.3 | $ | 52.3 | ||||||||||||||||||
| Weighted average number of common shares outstanding - Diluted | 147.4 | 146.0 | 147.1 | 145.7 | ||||||||||||||||||||||
| Loss per share impact from Special Items | $ | (0.26) | $ | (0.16) | $ | (0.27) | $ | (0.36) | ||||||||||||||||||
|
| ||
![]() |
12 |
|||||||
| (In USD millions) | June 30, 2025 | December 31, 2024 | ||||||||||||
| Short-term borrowings | $ | 317.6 | $ | 140.5 | ||||||||||
| Current portion of long-term debt | 42.1 | 64.6 | ||||||||||||
| Long-term debt, less current portion | 3,982.4 | 4,198.8 | ||||||||||||
| Total debt | 4,342.1 | 4,403.9 | ||||||||||||
| Less: cash and cash equivalents | (354.4) | (371.8) | ||||||||||||
| Non-GAAP Net Debt | $ | 3,987.7 | $ | 4,032.1 | ||||||||||
| Net Leverage Ratio (Net Debt / Last Twelve Months Adjusted EBITDA) | 3.6x | 3.6x | ||||||||||||
| Last Twelve Months Ended | ||||||||||||||
| (In USD millions) | June 30, 2025 | December 31, 2024 | ||||||||||||
| GAAP Net earnings from continuing operations | $ | 299.4 | $ | 269.5 | ||||||||||
| Interest expense, net | 231.7 | 247.6 | ||||||||||||
| Income tax provision | 162.8 | 188.9 | ||||||||||||
| Depreciation and amortization, net of adjustments | 243.8 | 243.7 | ||||||||||||
| Special Items: | ||||||||||||||
| Liquibox intangible amortization | 30.3 | 30.3 | ||||||||||||
| Restructuring charges | 45.2 | 57.8 | ||||||||||||
| Other restructuring associated costs | 29.4 | 30.3 | ||||||||||||
| Foreign currency exchange loss due to highly inflationary economies | 10.4 | 9.9 | ||||||||||||
| Loss on debt redemption and refinancing activities | 5.1 | 6.8 | ||||||||||||
| Impairment of debt investment | 8.5 | 8.5 | ||||||||||||
| Contract terminations | 3.0 | — | ||||||||||||
| Charges related to acquisition and divestiture activity | 6.2 | 4.2 | ||||||||||||
| CEO severance and separation costs | 7.4 | — | ||||||||||||
| Accelerated share-based compensation expense | 5.0 | — | ||||||||||||
| Other Special Items | 27.4 | 13.1 | ||||||||||||
| Pre-tax impact of Special items | 177.9 | 160.9 | ||||||||||||
| Non-GAAP Consolidated Adjusted EBITDA | $ | 1,115.6 | $ | 1,110.6 | ||||||||||
![]() |
13 |
|||||||