STOCK TITAN

Graphic Packaging Holding Company Reports Fourth Quarter and Full-Year 2024 Results

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags

Graphic Packaging (NYSE: GPK) reported its Q4 and full-year 2024 results, showing a decrease in key financial metrics compared to 2023. Full-year net sales declined 7% to $8,807 million from $9,428 million, while net income decreased to $658 million from $723 million. The company achieved an Adjusted EBITDA margin of 19.1%, down from 19.9% in 2023.

Notable developments include returning to positive packaging volume growth in H2 2024, achieving Innovation Sales Growth of $205 million, and executing a Virtual Power Purchase Agreement for renewable energy in Europe. The company repurchased 2% of common shares outstanding and returned $322 million to stockholders. For 2025, GPK projects net sales of $8.6-8.8 billion and Adjusted EBITDA of $1.66-1.76 billion, including foreign exchange impacts. The company also announced a 10% increase in quarterly dividend to $0.11 per share.

Graphic Packaging (NYSE: GPK) ha riportato i risultati del quarto trimestre e dell'anno completo 2024, mostrando una diminuzione nei principali indicatori finanziari rispetto al 2023. Le vendite nette annuali sono diminuite del 7% a 8.807 milioni di dollari rispetto ai 9.428 milioni, mentre il reddito netto è sceso a 658 milioni di dollari da 723 milioni. L'azienda ha raggiunto un margine EBITDA rettificato del 19,1%, in calo rispetto al 19,9% nel 2023.

Sviluppi notevoli includono il ritorno alla crescita positiva del volume degli imballaggi nella seconda metà del 2024, il raggiungimento di una crescita delle vendite innovative pari a 205 milioni di dollari, e l'attuazione di un Accordo di Acquisto di Energia Virtuale per fonti rinnovabili in Europa. L'azienda ha riacquistato il 2% delle azioni ordinarie in circolazione e restituito 322 milioni di dollari agli azionisti. Per il 2025, GPK prevede vendite nette tra 8,6 e 8,8 miliardi di dollari e un EBITDA rettificato tra 1,66 e 1,76 miliardi di dollari, includendo gli impatti dei cambi. L'azienda ha anche annunciato un aumento del 10% del dividendo trimestrale a 0,11 dollari per azione.

Graphic Packaging (NYSE: GPK) informó sus resultados del cuarto trimestre y del año completo 2024, mostrando una disminución en los principales indicadores financieros en comparación con 2023. Las ventas netas anuales cayeron un 7% a 8,807 millones de dólares desde 9,428 millones, mientras que el ingreso neto disminuyó a 658 millones de dólares desde 723 millones. La compañía logró un margen de EBITDA ajustado del 19.1%, en comparación con el 19.9% en 2023.

Los desarrollos notables incluyen el regreso al crecimiento positivo del volumen de envases en la segunda mitad de 2024, logrando un crecimiento de ventas innovadoras de 205 millones de dólares, y la ejecución de un Acuerdo de Compra de Energía Virtual para energía renovable en Europa. La compañía recompró el 2% de las acciones comunes en circulación y devolvió 322 millones de dólares a los accionistas. Para 2025, GPK proyecta ventas netas de 8.6 a 8.8 mil millones de dólares y EBITDA ajustado de 1.66 a 1.76 mil millones de dólares, incluyendo los impactos del tipo de cambio. La compañía también anunció un aumento del 10% en el dividendo trimestral a 0.11 dólares por acción.

그래픽 포장 (NYSE: GPK)은 2024년 4분기 및 전체 연도 결과를 보고하며 2023년과 비교하여 주요 재무 지표가 감소했다고 발표했습니다. 전체 연간 순매출은 9,428백만 달러에서 8,807백만 달러로 7% 감소했으며, 순이익은 723백만 달러에서 658백만 달러로 감소했습니다. 회사는 조정된 EBITDA 마진이 19.1%로 2023년의 19.9%에서 하락했다고 밝혔습니다.

주요 발전 사항으로는 2024년 하반기에 포장량 성장률이 긍정적으로 돌아왔으며, 혁신 판매 성장이 2억 5백만 달러에 달하고, 유럽에서 재생 가능한 에너지를 위한 가상 전력 구매 계약을 체결했습니다. 회사는 발행된 일반주식의 2%를 재매입하고 주주에게 3억 2천 2백만 달러를 환급했습니다. 2025년을 위해 GPK는 86억에서 88억 달러의 순매출과 외환 영향을 포함하여 16억 6천만에서 17억 6천만 달러의 조정된 EBITDA를 예상하고 있습니다. 회사는 또한 분기 배당금을 주당 0.11달러로 10% 인상한다고 발표했습니다.

Graphic Packaging (NYSE: GPK) a publié ses résultats du quatrième trimestre et de l'année complète 2024, montrant une baisse dans les principaux indicateurs financiers par rapport à 2023. Les ventes nettes annuelles ont baissé de 7% à 8,807 millions de dollars contre 9,428 millions de dollars, tandis que le revenu net a diminué à 658 millions de dollars contre 723 millions de dollars. L'entreprise a atteint un marge EBITDA ajustée de 19,1%, en baisse par rapport à 19,9% en 2023.

Parmi les développements notables, on note un retour à la croissance positive du volume d'emballage dans la seconde moitié de 2024, une croissance des ventes liées à l'innovation de 205 millions de dollars, et la signature d'un accord d'achat d'énergie virtuelle pour les énergies renouvelables en Europe. La société a racheté 2% des actions ordinaires en circulation et a restitue 322 millions de dollars aux actionnaires. Pour 2025, GPK prévoit des ventes nettes de 8,6 à 8,8 milliards de dollars et un EBITDA ajusté de 1,66 à 1,76 milliard de dollars, y compris les impacts des fluctuations de change. L'entreprise a également annoncé une augmentation de 10% du dividende trimestriel à 0,11 dollar par action.

Graphic Packaging (NYSE: GPK) berichtete über die Ergebnisse des 4. Quartals und des gesamten Jahres 2024 und zeigte einen Rückgang in den wichtigsten finanziellen Kennzahlen im Vergleich zu 2023. Die Nettoumsätze für das Jahr sanken um 7% auf 8.807 Millionen Dollar von 9.428 Millionen Dollar, während der Nettogewinn auf 658 Millionen Dollar von 723 Millionen Dollar zurückging. Das Unternehmen erreichte eine bereinigte EBITDA-Marge von 19,1%, die im Vergleich zu 19,9% im Jahr 2023 sank.

Bemerkenswert sind die Entwicklungen, darunter die Rückkehr zu positivem Wachstums des Verpackungsvolumens in der zweiten Hälfte von 2024, die Erreichung eines Innovationsumsatzwachstums von 205 Millionen Dollar und die Durchführung eines virtuellen Stromabnahmevertrags für erneuerbare Energie in Europa. Das Unternehmen hat 2% der ausgegebenen Stammaktien zurückgekauft und 322 Millionen Dollar an die Aktionäre zurückgegeben. Für 2025 prognostiziert GPK Nettoumsätze zwischen 8,6 und 8,8 Milliarden Dollar sowie ein bereinigtes EBITDA zwischen 1,66 und 1,76 Milliarden Dollar, einschließlich der Auswirkungen von Wechselkursen. Das Unternehmen gab zudem eine Erhöhung der vierteljährlichen Dividende um 10% auf 0,11 Dollar pro Aktie bekannt.

Positive
  • Returned to positive packaging volume growth in second half of 2024
  • Achieved $205 million in Innovation Sales Growth
  • Returned $322 million to stockholders through dividends and share repurchases
  • Announced 10% increase in quarterly dividend to $0.11 per share
  • Maintained strong Adjusted EBITDA margin of 19.1%
Negative
  • Net sales decreased 7% to $8,807 million in 2024
  • Net income declined to $658 million from $723 million in 2023
  • Adjusted EBITDA margin decreased to 19.1% from 19.9%
  • Net Leverage increased to 3.0x from 2.8x year-over-year
  • Capital expenditures increased significantly to $1,203 million from $804 million

Insights

Graphic Packaging's FY2024 performance reflects resilience amid challenging market conditions. The 7% revenue decline to $8.807 billion was primarily driven by the strategic divestiture of the Augusta facility and market-wide volume pressures. However, several positive indicators emerge:

The company's operational excellence is evident in maintaining a robust 19.1% Adjusted EBITDA margin, positioning it competitively among leading consumer packaging peers. The $205 million in Innovation Sales Growth demonstrates strong product development capabilities, important for maintaining pricing power.

Capital allocation strategy shows careful balance:

  • Significant investment in future growth through $1.203 billion in capital expenditures
  • Stockholder returns of $322 million through dividends and share repurchases
  • Announced 10% dividend increase for Q1 2025

Looking ahead, the 2025 guidance of $8.6-8.8 billion in Net Sales and $1.66-1.76 billion in Adjusted EBITDA suggests stability. The planned reduction in capital expenditure to $700 million in 2025 indicates transition from heavy investment phase to cash generation, potentially supporting enhanced shareholder returns.

The company's Net Leverage ratio of 3.0x, while slightly elevated from 2.8x, remains manageable given the strong operational cash flow and completed investment cycle. The successful execution of volume growth in H2 2024 and customer destocking completion provides momentum for 2025.

Full-Year 2024 Highlights

  • Launched Vision 2030
  • Delivered Adjusted EBITDA margin of 19.1%
  • Returned to positive packaging volume growth in second half of the year
  • Achieved Innovation Sales Growth of $205 million
  • Executed Virtual Power Purchase Agreement to increase renewable energy use in Europe
  • Repurchased 2% of common shares outstanding; returned $322 million of capital to stockholders

Full-Year 2024 Financial Results

  • Net Sales $8,807 million, versus $9,428 million in 2023
  • Net Income $658 million, versus $723 million in 2023
  • Adjusted EBITDA $1,682 million, versus $1,876 million in 2023
  • Adjusted EBITDA Margin 19.1%, versus 19.9% in 2023
  • Earnings per Diluted Share $2.16, versus $2.34 in 2023
  • Adjusted Earnings per Diluted Share $2.49, versus $2.91 in 2023
  • Net Leverage 3.0x, versus 2.8x at prior year-end

ATLANTA, Feb. 4, 2025 /PRNewswire/ -- Graphic Packaging Holding Company (NYSE: GPK) ("Graphic Packaging" or the "Company"), a global leader in sustainable consumer packaging, today reported fourth quarter and full-year 2024 results.

Net Income for fourth quarter 2024 was $138 million, or $0.46 per share, based upon 302.7 million weighted average diluted shares. This compares to fourth quarter 2023 Net Income of $196 million, or $0.64 per share, based upon 308.5 million weighted average diluted shares. The fourth quarter of 2024 was impacted by a net charge from special items and amortization of purchased intangibles of $41 million and the fourth quarter of 2023 was impacted by a net charge from special items and amortization of purchased intangibles of $34 million. When adjusting for special items and amortization of purchased intangibles, Adjusted Net Income for the fourth quarter of 2024 was $179 million, or $0.59 per diluted share. This compares to fourth quarter 2023 Adjusted Net Income of $230 million, or $0.75 per diluted share.

For the full year 2024, Net Income was $658 million, or $2.16 per share, based upon 305.1 million weighted average diluted shares. This compares to 2023 Net Income of $723 million, or $2.34 per share, based upon 309.1 million weighted average diluted shares. Full-year 2024 and 2023 were impacted by a net charge from special items and amortization of purchased intangibles of $101 million and $176 million respectively. When adjusting for special items and amortization of purchased intangibles, Adjusted Net Income for full-year 2024 was $759 million, or $2.49 per diluted share. This compares to full-year 2023 Adjusted Net Income of $899 million, or $2.91 per diluted share.

Michael Doss, the Company's President and CEO said, "In 2024, we demonstrated the value of the Graphic Packaging business model, generating a level of consistency and profitability in line with other leading consumer packaging companies. We delivered strong and steady margins and significant new consumer packaging innovations. Our strategic investments in capabilities, innovation, and competitive advantage have positioned the company for long-term value creation. In 2025, we will build on that success, driving competitive advantage in recycled paperboard across all of North America, and expanding our innovation capabilities into new markets and new product categories around the world.

"The past two years have presented unusual volume challenges for the industry and our customers. Customer destocking is largely over, but consumers are stretched and searching for value in their everyday purchases. Across grocery, convenience, e-commerce and mass retail, Graphic Packaging is responding to our customers' evolving needs by creating the more circular, more functional, and more convenient packaging that consumers prefer. As the last of our major asset investments comes to completion in 2025, capital spending will decline significantly, and we will deploy excess cash to create substantial value for our stockholders. Consistent with our capital allocation priorities, today we are announcing a 10% increase in the quarterly dividend, to $0.11 per common share, effective for the first quarter 2025."

Operating Results

Net Sales

Net Sales decreased 7% or $154 million to $2,095 million in the fourth quarter of 2024, compared to $2,249 million in the prior year period. The decline was driven primarily by a $103 million negative impact from the divestiture of the Augusta, GA bleached paperboard manufacturing facility and bleached paperboard price and volume declines, and a $22 million net decline in sales from packaging operations, where price declines were partially offset by volume growth. Other acquisitions and divestitures (excluding Augusta) had a $14 million unfavorable impact on sales in the quarter, while foreign exchange had a $15 million unfavorable impact.

Net Sales decreased 7% or $621 million to $8,807 million for the full year 2024, compared to $9,428 million in the prior year. The decline was driven by a $389 million negative impact from the divestiture of the Augusta, GA bleached paperboard manufacturing facility and bleached paperboard price and volume declines, and a $235 million net decline in sales from packaging operations, where price and volume declined. Other acquisitions and divestitures (excluding Augusta) had a $27 million favorable impact on sales for the full year 2024, while foreign exchange had a $24 million unfavorable impact.

EBITDA

EBITDA for the fourth quarter of 2024 was $376 million, $68 million lower than the fourth quarter of 2023. After adjusting both periods for business combinations and other special items, Adjusted EBITDA was $404 million in the fourth quarter of 2024 versus $457 million in the fourth quarter of 2023. The $53 million decline in Adjusted EBITDA was driven primarily by the divestiture of the Augusta, GA bleached paperboard manufacturing facility and bleached paperboard price and volume declines ($39 million), and a decision to accelerate equipment maintenance ($5 million). Excluding those items, the impact of lower sales and modest inflation were offset by Net Performance. Other acquisitions and divestitures (excluding Augusta) had a $3 million unfavorable impact on Adjusted EBITDA in the quarter, while foreign exchange had a $5 million unfavorable impact. Fourth quarter 2024 Adjusted EBITDA Margin was 19.3% versus 20.3% in the prior year quarter.

EBITDA for the full year 2024 was $1,677 million, $118 million lower than 2023. After adjusting both periods for business combinations and other special items, Adjusted EBITDA was $1,682 million for the full year 2024 versus $1,876 million for the full year 2023. The $194 million decline in Adjusted EBITDA was driven primarily by the divestiture of the Augusta, GA bleached paperboard manufacturing facility and bleached paperboard price and volume declines ($164 million), and by previously disclosed weather and power and equipment maintenance issues ($30 million). Excluding those items, the impact of lower sales and modest inflation were offset by Net Performance. Other acquisitions and divestitures (excluding Augusta) had a $10 million favorable impact on Adjusted EBITDA for the full year 2024, while foreign exchange had a $9 million unfavorable impact. Full-year 2024 Adjusted EBITDA Margin was 19.1% versus 19.9% for the full year 2023.

Other Results

Total Debt (Long-Term, Short-Term and Current Portion) decreased $221 million during the fourth quarter of 2024 to $5,209 million compared to the third quarter of 2024. Total Net Debt (Total Debt less Cash and Cash Equivalents) decreased $252 million during the fourth quarter of 2024 to $5,052 million compared to the third quarter of 2024. The Company's fourth quarter 2024 Net Leverage Ratio was 3.0x compared to 3.1x at the end of the third quarter 2024.

Capital expenditures for the fourth quarter 2024 were $310 million, versus $212 million in the fourth quarter of 2023, primarily reflecting further acceleration of project spending. For the full year 2024, capital expenditures were $1,203 million, compared to $804 million in 2023.

The Company returned approximately $322 million to stockholders during the twelve months of 2024 through dividends and share repurchase activity. Regular dividends of approximately $122 million were paid during 2024.

2025 Annual Guidance and Commentary

The Company currently expects 2025 Net Sales, Adjusted EBITDA, and Adjusted EPS, excluding foreign exchange impact, of $8.7 billion to $8.9 billion, $1.68 billion to $1.78 billion, and $2.53 to $2.78, respectively. At current forward rates, the company estimates current foreign exchange headwinds to Net Sales, Adjusted EBITDA, and Adjusted EPS, of approximately $120 million, $20 million, and $0.05, respectively. Including the current foreign exchange headwind, expected 2025 Net Sales, Adjusted EBITDA, and Adjusted EPS are $8.6 billion to $8.8 billion, $1.66 billion to $1.76 billion, and $2.48 to $2.73, respectively.

Capital spending is currently expected to be in the range of $700 million as the Company's Waco, Texas recycled paperboard investment moves toward completion.

Innovation Sales Growth, Net Performance, and Non-GAAP Reconciliations

We define Innovation Sales Growth as incremental sales of a product that delivers a significant change in materials used, package functionality, or design to a new or existing customer. We define Net Performance as the impact of cost and productivity initiatives, production efficiencies and/or disruptions, and other operating impacts. A tabular reconciliation of EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income, Adjusted EPS, Adjusted Net Cash Provided by Operating Activities, Adjusted Cash Flow, Net Debt and Net Leverage is attached to this release.

Earnings Call

The Company will host a conference call at 10:00 a.m. ET today (February 4, 2025) to discuss the results of fourth quarter and full-year 2024. The conference call will be webcast and can be accessed from the Investors website at https://investors.graphicpkg.com. Participants may also listen via telephone by using the following dial-in numbers:

Toll-Free: 888-506-0062
International: 973-528-0011
Participant Access Code: 990434

Forward Looking Statements

Any statements of the Company's expectations in this press release, including, but not limited to volume and cash generation increases, 2025 Net Sales, Adjusted EBITDA and Adjusted Earnings per Diluted Share guidance, driving competitive advantage, expanding innovation capabilities, as well as 2025 capital spending, constitute "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995. Such statements are based on currently available operating, financial and competitive information and are subject to various risks and uncertainties that could cause actual results to differ materially from the Company's historical experience and its present expectations. These risks and uncertainties include, but are not limited to, inflation of and volatility in raw material and energy costs, changes in consumer buying habits and product preferences, competition with other paperboard manufacturers and product substitution, the Company's ability to implement its business strategies, including strategic acquisitions, productivity initiatives, cost reduction plans and integration activities, as well as the Company's debt level, currency movements and other risks of conducting business internationally, the impact of regulatory and litigation matters, including the continued availability of the Company's U.S. federal income tax attributes to offset U.S. federal income taxes and the timing related to the Company's future U.S. federal income tax payments. Undue reliance should not be placed on such forward-looking statements, as such statements speak only as of the date on which they are made and the Company undertakes no obligation to update such statements, except as may be required by law. Additional information regarding these and other risks is contained in the Company's periodic filings with the Securities and Exchange Commission.

About Graphic Packaging Holding Company

Graphic Packaging Holding Company (NYSE: GPK), headquartered in Atlanta, Georgia, designs and produces consumer packaging made primarily from renewable or recycled materials. An industry leader in innovation, the Company is committed to reducing the environmental footprint of consumer packaging. Graphic Packaging operates a global network of design and manufacturing facilities serving the world's most widely recognized brands in food, beverage, foodservice, household, and other consumer products. Learn more at www.graphicpkg.com.

GRAPHIC PACKAGING HOLDING COMPANY

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)





Three Months Ended

Twelve Months Ended


December 31,

December 31,

In millions, except per share amounts

2024


2023

2024


2023

Net Sales

$      2,095


$      2,249

$      8,807


$      9,428

Cost of Sales

1,642


1,748

6,845


7,311

Selling, General and Administrative

171


183

774


805

Other Expense, Net

15


16

64


64

Business Combinations, Exit Activities and Other Special Items, Net

28


12

5


74

Income from Operations

239


290

1,119


1,174

Nonoperating Pension and Postretirement Benefit Expense

(1)


(1)

(3)


(3)

Interest Expense, Net

(53)


(59)

(230)


(239)

Income before Income Taxes and Equity Income of Unconsolidated Entity

185


230

886


932

Income Tax Expense

(47)


(35)

(229)


(210)

Income before Equity Income of Unconsolidated Entity

138


195

657


722

Equity Income of Unconsolidated Entity


1

1


1

Net Income

$          138


$          196

$          658


$          723








Net Income Per Share - Basic

$         0.46


$         0.64

$         2.16


$         2.35

Net Income Per Share - Diluted

$         0.46


$         0.64

$         2.16


$         2.34








Weighted Average Number of Shares Outstanding - Basic

301.5


307.6

304.0


308.2

Weighted Average Number of Shares Outstanding - Diluted

302.7


308.5

305.1


309.1

 

GRAPHIC PACKAGING HOLDING COMPANY

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)





In millions, except share and per share amounts

December 31,
2024


December 31,
2023

ASSETS




Current Assets:




Cash and Cash Equivalents

$               157


$            162

Receivables, Net

759


835

Inventories, Net

1,754


1,754

Other Current Assets

99


94

Assets Held for Sale

15


Total Current Assets

2,784


2,845

Property, Plant and Equipment, Net

5,258


4,992

Goodwill

1,993


2,103

Intangible Assets, Net

667


820

Other Assets

442


415

Total Assets

$         11,144


$       11,175





LIABILITIES




Current Liabilities:




Short-Term Debt and Current Portion of Long-Term Debt

$                 39


$            764

Accounts Payable

1,116


1,094

Other Accrued Liabilities

748


731

Total Current Liabilities

1,903


2,589

Long-Term Debt

5,145


4,609

Deferred Income Tax Liabilities

613


731

Other Noncurrent Liabilities

470


464









SHAREHOLDERS' EQUITY




Preferred Stock, par value $0.01 per share; 100,000,000 shares authorized; no shares issued or
outstanding


Common Stock, par value $.01 per share; 1,000,000,000 shares authorized; 300,163,372 and
306,058,815 shares issued and outstanding at December 31, 2024 and December 31, 2023,
respectively

3


3

Capital in Excess of Par Value

2,054


2,062

Retained Earnings

1,410


1,029

Accumulated Other Comprehensive Loss

(455)


(313)

Total Graphic Packaging Holding Company Shareholders' Equity

3,012


2,781

Noncontrolling Interest

1


1

Total Equity

3,013


2,782

Total Liabilities and Shareholders' Equity

$         11,144


$       11,175

 

GRAPHIC PACKAGING HOLDING COMPANY

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)




Twelve Months Ended


December 31,

In millions

2024


2023

CASH FLOWS FROM OPERATING ACTIVITIES:




Net Income

$        658


$        723





Adjustments to Reconcile Net Income to Net Cash Provided by (Used in) Operating Activities:




Depreciation and Amortization

557


619

Amortization of Deferred Debt Issuance Costs

6


6

Deferred Income Taxes

(119)


22

Amount of Postretirement Expense Less Than Funding

(3)


(5)

Gain on Disposal of Business

(75)


Asset Impairment Charges


29

Share Based Compensation Expense

62


44

Other, Net

23


14

Changes in Operating Assets and Liabilities, Net of Acquisitions

(269)


(308)

Net Cash Provided by Operating Activities

840


1,144





CASH FLOWS FROM INVESTING ACTIVITIES:




Capital Spending

(1,169)


(781)

Packaging Machinery Spending

(34)


(23)

Acquisition of Businesses, Net of Cash Acquired


(361)

Proceeds from the Sale of Business

711


Beneficial Interest on Sold Receivables

250


184

Beneficial Interest Obtained in Exchange for Proceeds

(98)


(45)

Other, Net

(2)


1

Net Cash Used in Investing Activities

(342)


(1,025)





CASH FLOWS FROM FINANCING ACTIVITIES:




Repurchase of Common Stock

(200)


(54)

Payments on Debt

(23)


(26)

Proceeds from Issuance of Debt

750


Retirement of Long-Term Debt

(700)


Borrowings under Revolving Credit Facilities

4,584


4,449

Payments on Revolving Credit Facilities

(4,747)


(4,314)

Debt Issuance Costs

(9)


Repurchase of Common Stock related to Share-Based Payments

(25)


(22)

Dividends Paid

(122)


(123)

Other, Net

3


(16)

Net Cash Used in Financing Activities

(489)


(106)

Increase (Decrease) in Cash and Cash Equivalents

9


13

Less: Cash reclassified to Assets Held for Sale

1


Effect of Exchange Rate Changes on Cash

(15)


(1)

Net (Decrease) Increase in Cash and Cash Equivalents

(5)


12

Cash and Cash Equivalents at Beginning of Year

162


150

Cash and Cash Equivalents at End of Year

$        157


$        162

 

GRAPHIC PACKAGING HOLDING COMPANY
Reconciliation of Non-GAAP Financial Measures

The tables below set forth the calculation of the Company's earnings before interest expense, income tax expense, depreciation and amortization, including pension amortization ("EBITDA"), Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted Earnings Per Share, Adjusted Net Cash Provided by Operating Activities, Adjusted Cash Flow, Net Leverage Ratio, and Total Net Debt. Adjusted EBITDA and Adjusted Net Income exclude charges associated with: the Company's business combinations, facility shutdowns, and other special items. The Company's management believes that the presentation of EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted Earnings Per Share, Adjusted Net Cash Provided by Operating Activities, Adjusted Cash Flow, and Net Leverage Ratio provides useful information to investors because these measures are regularly used by management in assessing the Company's performance. EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted Earnings Per Share, Adjusted Net Cash Provided by Operating Activities, Adjusted Cash Flow, and Net Leverage Ratio, are financial measures not calculated in accordance with generally accepted accounting principles in the United States ("GAAP"), and are not measures of net income, operating income, operating performance, liquidity or net sales presented in accordance with GAAP.

EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted Earnings Per Share, Adjusted Net Cash Provided by Operating Activities, Adjusted Cash Flow, and Net Leverage Ratio should be considered in addition to results prepared in accordance with GAAP, but should not be considered substitutes for or superior to GAAP results. In addition, our EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted Earnings Per Share, Adjusted Net Cash Provided by Operating Activities, Adjusted Cash Flow, and Net Leverage Ratio may not be comparable to Adjusted EBITDA or similarly titled measures utilized by other companies since such other companies may not calculate such measures in the same manner as we do.


 Three Months Ended


Twelve Months Ended


December 31,


December 31,

In millions, except per share amounts

2024


2023


2024


2023

Net Income

$       138


$       196


$       658


$       723

Add (Subtract):








Income Tax Expense

47


35


229


210

Equity Income of Unconsolidated Entity


(1)


(1)


(1)

Interest Expense, Net

53


59


230


239

Depreciation and Amortization

138


155


561


624

EBITDA

376


444


1,677


1,795

Charges Associated with Business Combinations, Exit Activities and Other
Special Items, Net (a)

28


13


5


81

Adjusted EBITDA

$       404


$       457


$    1,682


$    1,876









Adjusted EBITDA Margin (Adjusted EBITDA/Net Sales)

19.3 %


20.3 %


19.1 %


19.9 %









Net Income

$       138


$       196


$       658


$       723

Charges Associated with Business Combinations, Exit Activities and Other
Special Items, Net (a)

28


13


5


81

Accelerated Depreciation Related to Exit Activities

3


3


20


56

Amortization Related to Purchased Intangible Assets

21


23


82


88

Tax Impact of Business Combinations, Exit Activities and Other Special Items,
Net, Accelerated Depreciation and Other Tax Items

(11)


(5)


(6)


(49)

Adjusted Net Income

$       179


$       230


$       759


$       899









Adjusted Earnings Per Share - Basic

$      0.59


$      0.75


$      2.50


$      2.92

Adjusted Earnings Per Share - Diluted

$      0.59


$      0.75


$      2.49


$      2.91



(a)

For the three and twelve months ended December 31, 2023, $1 million and $7 million, respectively, is recorded in costs of sales for inventory write-offs primarily related to the CRB machine decommission.

 

GRAPHIC PACKAGING HOLDING COMPANY

Reconciliation of Non-GAAP Financial Measures

(Continued)




Twelve Months Ended


December 31,


December 31,


 December 31,

In millions

2024


2023


2022

Net Income

$                   658


$                   723


$                  522

Add (Subtract):






Income Tax Expense

229


210


194

Equity Income of Unconsolidated Entity

(1)


(1)


Interest Expense, Net

230


239


197

Depreciation and Amortization

561


624


556

EBITDA

1,677


1,795


1,469

Charges Associated with Business Combinations, Exit Activities and
Other Special Items, Net

5


81


131

Adjusted EBITDA

$                1,682


$               1,876


$               1,600








December 31,


December 31,


 December 31,

Calculation of Net Debt:

2024


2023


2022

Short-Term Debt and Current Portion of Long-Term Debt

$                     39


$                   764


$                     53

Long-Term Debt (a)

5,170


4,632


5,230

Less:






Cash and Cash Equivalents

(157)


(162)


(150)

Total Net Debt

$                5,052


$               5,234


$               5,133







Net Leverage Ratio (Total Net Debt/Adjusted EBITDA)

3.0


2.8


3.2


(a) Excludes unamortized deferred debt issue costs.

 


Twelve Months Ended


December 31,

In millions

2024


2023

Net Cash Provided by Operating Activities

$          840


$       1,144

Net Cash Receipts from Receivables Sold included in Investing Activities

152


139

Cash Payments Associated with Business Combinations, Exit Activities and Other Special Items,
Net

184


14

Adjusted Net Cash Provided by Operating Activities

$       1,176


$       1,297

Capital Spending

(1,203)


(804)

Adjusted Cash Flow

$           (27)


$          493

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/graphic-packaging-holding-company-reports-fourth-quarter-and-full-year-2024-results-302366892.html

SOURCE Graphic Packaging Holding Company

FAQ

What were Graphic Packaging's (GPK) full-year 2024 earnings per share?

GPK reported earnings per diluted share of $2.16 for full-year 2024, compared to $2.34 in 2023. Adjusted earnings per diluted share were $2.49, down from $2.91 in 2023.

What is GPK's revenue guidance for 2025?

GPK expects 2025 net sales between $8.6 billion and $8.8 billion, including approximately $120 million in foreign exchange headwinds.

How much capital did GPK return to shareholders in 2024?

GPK returned approximately $322 million to stockholders in 2024 through dividends ($122 million) and share repurchases, including repurchasing 2% of common shares outstanding.

What is GPK's new quarterly dividend for 2025?

GPK announced a 10% increase in its quarterly dividend to $0.11 per common share, effective for the first quarter 2025.

How did GPK's net leverage ratio change in 2024?

GPK's net leverage ratio increased to 3.0x at the end of 2024, compared to 2.8x at the end of 2023.

Graphic Packaging Holding Company

NYSE:GPK

GPK Rankings

GPK Latest News

GPK Stock Data

7.90B
296.20M
1.2%
109.03%
5.73%
Packaging & Containers
Paperboard Containers & Boxes
Link
United States of America
ATLANTA