Silgan Announces Fourth Quarter and Full Year 2025 Results; Expects Continued Growth in 2026
Highlights
- Record full year Dispensing and Specialty Closures and Custom Containers adjusted EBIT
- Delivered 7% growth in metal containers for pet food markets
- Exceeded Free Cash Flow estimate
-
Returned approximately
$160 million to shareholders - Anticipates earnings and free cash flow growth in 2026
Adjusted net income per diluted share for the full year of 2025 was
"Our 2025 results continued to highlight the meaningful progress from our key strategic initiatives, as we successfully integrated the Weener acquisition, continued to outpace market growth in our high value dispensing and pet food products, and completed our multi-year cost savings program. The Silgan team showed exceptional strength, drive and commitment in 2025 while adapting to a dynamic operating environment and continuing to compete and win in the marketplace by meeting the unique needs of our customers and being the best at what we do. The power of our diverse portfolio of consumer staple products, the effectiveness of the Silgan business model, and the discipline of our capital deployment strategy has positioned the Company to continue to outperform our peers and our end markets to create meaningful value for our shareholders," said
"Our Dispensing and Specialty Closures segment, which represented 55% of our Adjusted EBITDA in 2025, grew sales by over 17% versus the prior year and Adjusted EBITDA by over 19%, as the successful integration of the Weener acquisition and organic growth in dispensing products more than offset weather challenges and consumer spending patterns that developed throughout the year. Sales from our dispensing products grew by over 30% in 2025, as we continued to separate ourselves in the market as a result of our intense customer focus, manufacturing excellence, and market leading innovation. Our Metal Containers segment continued to showcase its long term stability, growth in pet food markets, and meaningful cash flow generation. Our teams' relentless focus on efficiency, strong execution on our cost reduction plan, and 7% growth in pet food products in 2025 more than offset an isolated customer development during the year. Our Custom Containers segment delivered a record year of profitability, as we continued to enhance the mix of products and end markets in which we participate and delivered the planned savings associated with our cost reduction plan," continued
"As we begin 2026, our business fundamentals remain strong, as we continue to execute against our strategic priorities and demand for our portfolio of products for consumer staple end markets remains resilient and, in many cases, continues to grow. Our businesses continue to compete and win in the markets we serve and validate the benefits of our operating model, and our disciplined capital deployment strategy continues to deliver meaningful value creation opportunities for our shareholders. We are well positioned for another year of growth in 2026 and beyond," concluded
Fourth Quarter Results
Net sales for the fourth quarter of 2025 were
Income before interest and income taxes (EBIT) for the fourth quarter of 2025 was
Interest and other debt expense before loss on early extinguishment of debt for the fourth quarter of 2025 was
The effective tax rates were 67.2% and 8.8% for the fourth quarters of 2025 and 2024, respectively. The increase in the effective tax rate was primarily a result of non-deductible restructuring costs in the current year quarter. The adjusted tax rates were 31.5% and 15.5% for the fourth quarters of 2025 and 2024, respectively. The increase in the adjusted tax rate was primarily a result of higher income in higher tax jurisdictions and the non-recurring non-cash revaluation of discrete tax items in the current year quarter and the benefit of tax restructuring activities in our foreign operations in the prior year quarter.
Fourth Quarter Segment Results
Dispensing and Specialty Closures
Net sales of the Dispensing and Specialty Closures segment were
Dispensing and Specialty Closures Adjusted EBIT decreased
Metal Containers
Net sales of the Metal Containers segment were
Metal Containers Adjusted EBIT increased
Custom Containers
Net sales of the Custom Containers segment were
Custom Containers Adjusted EBIT decreased
Full Year Results
Net sales for 2025 were
Income before interest and income taxes (EBIT) for 2025 was
Interest and other debt expense before loss on early extinguishment of debt for 2025 was
The effective tax rates were 30.2% and 20.7% for 2025 and 2024, respectively. The increase in the effective tax rate was primarily a result of non-deductible restructuring costs in the current year and the benefits in the prior year of tax restructuring activities in our foreign operations and the reversal of tax reserves due to the expiration of statute of limitations. The adjusted tax rates were 25.8% and 21.2% for 2025 and 2024, respectively. The increase in the adjusted tax rate was primarily a result of higher income in higher tax jurisdictions and the non-recurring non-cash revaluation of discrete tax items in the current year and the benefits in the prior year of tax restructuring activities in our foreign operations and the reversal of tax reserves due to the expiration of statute of limitations.
The Company reported net cash provided by operating activities of
Full Year Segment Results
Dispensing and Specialty Closures
Net sales of the Dispensing and Specialty Closures segment were
Dispensing and Specialty Closures Adjusted EBIT increased
Metal Containers
Net sales of the Metal Containers segment were
Metal Containers Adjusted EBIT increased by
Custom Containers
Net sales of the Custom Containers segment were
Custom Containers Adjusted EBIT increased
Outlook for 2026
The Company currently estimates adjusted net income per diluted share for the full year of 2026 will be in the range of
The Company anticipates interest and other debt expense in 2026 of approximately
The Company currently estimates that free cash flow in 2026 will be approximately
The Company is providing an estimate of adjusted net income per diluted share for the first quarter of 2026 in the range of
Conference Call
* * *
Silgan is a leading supplier of sustainable rigid packaging solutions for the world's essential consumer goods products with annual net sales of approximately
Statements included in this press release which are not historical facts are forward looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and the Securities Exchange Act of 1934, as amended. Such forward looking statements are made based upon management’s expectations and beliefs concerning future events impacting the Company and therefore involve a number of uncertainties and risks, including, but not limited to, those described in the Company’s Annual Report on Form 10-K for 2024 and other filings with the Securities and Exchange Commission. Therefore, the actual results of operations or financial condition of the Company could differ materially from those expressed or implied in such forward looking statements.
|
|
|||||||||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
|||||||||||||||
|
(UNAUDITED) |
|||||||||||||||
|
For the quarter and year ended |
|||||||||||||||
|
(Dollars and shares in millions, except per share amounts) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Fourth Quarter |
|
Year Ended |
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net sales |
$ |
1,468.6 |
|
|
$ |
1,411.2 |
|
|
$ |
6,483.2 |
|
|
$ |
5,854.7 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cost of goods sold |
|
1,215.9 |
|
|
|
1,172.2 |
|
|
|
5,333.7 |
|
|
|
4,842.9 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gross profit |
|
252.7 |
|
|
|
239.0 |
|
|
|
1,149.5 |
|
|
|
1,011.8 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Selling, general and administrative expenses |
|
119.6 |
|
|
|
123.9 |
|
|
|
492.7 |
|
|
|
438.4 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Rationalization charges |
|
32.5 |
|
|
|
21.4 |
|
|
|
60.5 |
|
|
|
59.5 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other pension and postretirement (income) |
|
(0.5 |
) |
|
|
(0.5 |
) |
|
|
(1.6 |
) |
|
|
(1.2 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
Income before interest and income taxes |
|
101.1 |
|
|
|
94.2 |
|
|
|
597.9 |
|
|
|
515.1 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest and other debt expense before loss on early extinguishment of debt |
|
47.7 |
|
|
|
44.5 |
|
|
|
189.4 |
|
|
|
166.3 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Loss on early extinguishment of debt |
|
— |
|
|
|
1.1 |
|
|
|
— |
|
|
|
1.1 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest and other debt expense |
|
47.7 |
|
|
|
45.6 |
|
|
|
189.4 |
|
|
|
167.4 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income before income taxes |
|
53.4 |
|
|
|
48.6 |
|
|
|
408.5 |
|
|
|
347.7 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Provision for income taxes |
|
35.9 |
|
|
|
4.2 |
|
|
|
123.3 |
|
|
|
72.0 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income before equity in earnings of affiliates |
|
17.5 |
|
|
|
44.4 |
|
|
|
285.2 |
|
|
|
275.7 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Equity in earnings of affiliates, net of tax |
|
0.7 |
|
|
|
0.7 |
|
|
|
3.2 |
|
|
|
0.7 |
|
|
Net income |
$ |
18.2 |
|
|
$ |
45.1 |
|
|
$ |
288.4 |
|
|
$ |
276.4 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share (EPS): |
|
|
|
|
|
|
|
||||||||
|
Basic net income per share |
$ |
0.17 |
|
|
$ |
0.42 |
|
|
$ |
2.71 |
|
|
$ |
2.59 |
|
|
Diluted net income per share |
$ |
0.17 |
|
|
$ |
0.42 |
|
|
$ |
2.70 |
|
|
$ |
2.58 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash dividends per common share |
$ |
0.20 |
|
|
$ |
0.19 |
|
|
$ |
0.80 |
|
|
$ |
0.76 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average shares: |
|
|
|
|
|
|
|
||||||||
|
Basic |
|
105.6 |
|
|
|
106.8 |
|
|
|
106.5 |
|
|
|
106.8 |
|
|
Diluted |
|
105.8 |
|
|
|
107.3 |
|
|
|
106.8 |
|
|
|
107.1 |
|
|
|
|||||||
|
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
|
(UNAUDITED) |
|||||||
|
(Dollars in millions) |
|||||||
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
|
|
|
2025 |
|
2024 |
|
||
|
Assets: |
|
|
|
|
|
||
|
Cash and cash equivalents |
|
$ |
1,080.7 |
|
$ |
822.9 |
|
|
Trade accounts receivable, net |
|
|
589.4 |
|
|
594.2 |
|
|
Inventories |
|
|
1,080.1 |
|
|
928.1 |
|
|
Other current assets |
|
|
241.7 |
|
|
177.5 |
|
|
Property, plant and equipment, net |
|
|
2,378.3 |
|
|
2,282.9 |
|
|
Other assets, net |
|
|
4,026.9 |
|
|
3,779.0 |
|
|
Total assets |
|
$ |
9,397.1 |
|
$ |
8,584.6 |
|
|
|
|
|
|
|
|
||
|
Liabilities and stockholders' equity: |
|
|
|
|
|
||
|
Accounts payable and accrued liabilities |
|
$ |
1,820.3 |
|
$ |
1,531.0 |
|
|
Current and long-term debt |
|
|
4,346.8 |
|
|
4,136.8 |
|
|
Other liabilities |
|
|
955.7 |
|
|
927.6 |
|
|
Stockholders' equity |
|
|
2,274.3 |
|
|
1,989.2 |
|
|
Total liabilities and stockholders' equity |
|
$ |
9,397.1 |
|
$ |
8,584.6 |
|
|
|
||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
|
(UNAUDITED) |
||||||||
|
For the year ended |
||||||||
|
(Dollars in millions) |
||||||||
|
|
|
|
|
|
||||
|
|
|
|
2025 |
|
|
|
2024 |
|
|
Cash flows provided by (used in) operating activities: |
|
|
|
|
||||
|
Net income |
|
$ |
288.4 |
|
|
$ |
276.4 |
|
|
Adjustments to reconcile net income to net cash |
|
|
|
|
||||
|
provided by (used in) operating activities: |
|
|
|
|
||||
|
Depreciation and amortization |
|
|
319.2 |
|
|
|
275.9 |
|
|
Amortization of debt discount and debt issuance costs |
|
|
5.5 |
|
|
|
5.5 |
|
|
Rationalization charges |
|
|
60.5 |
|
|
|
59.5 |
|
|
Loss on early extinguishment of debt |
|
|
— |
|
|
|
1.1 |
|
|
Stock compensation expense |
|
|
18.0 |
|
|
|
15.5 |
|
|
Deferred income tax provision (benefit) |
|
|
19.3 |
|
|
|
(33.1 |
) |
|
Other changes that provided (used) cash: |
|
|
|
|
||||
|
Trade accounts receivable, net |
|
|
50.5 |
|
|
|
37.4 |
|
|
Inventories |
|
|
(116.0 |
) |
|
|
57.7 |
|
|
Trade accounts payable and other changes, net |
|
|
84.4 |
|
|
|
26.0 |
|
|
Net cash provided by operating activities |
|
|
729.8 |
|
|
|
721.9 |
|
|
|
|
|
|
|
||||
|
Cash flows provided by (used in) investing activities: |
|
|
|
|
||||
|
Purchase of business, net of cash acquired |
|
|
— |
|
|
|
(921.6 |
) |
|
Capital expenditures |
|
|
(307.1 |
) |
|
|
(262.8 |
) |
|
Proceeds from asset sales |
|
|
10.1 |
|
|
|
7.8 |
|
|
Other investing activities |
|
|
(0.3 |
) |
|
|
0.3 |
|
|
Net cash (used in) investing activities |
|
|
(297.3 |
) |
|
|
(1,176.3 |
) |
|
|
|
|
|
|
||||
|
Cash flows provided by (used in) financing activities: |
|
|
|
|
||||
|
Dividends paid on common stock |
|
|
(85.8 |
) |
|
|
(82.1 |
) |
|
Changes in outstanding checks - principally vendors |
|
|
12.4 |
|
|
|
(75.6 |
) |
|
Shares repurchased under authorized repurchase program |
|
|
(68.0 |
) |
|
|
— |
|
|
Net borrowings and other financing activities |
|
|
(66.1 |
) |
|
|
820.3 |
|
|
Net cash (used in) provided by financing activities |
|
|
(207.5 |
) |
|
|
662.6 |
|
|
|
|
|
|
|
||||
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
32.8 |
|
|
|
(28.2 |
) |
|
|
|
|
|
|
||||
|
Cash and cash equivalents: |
|
|
|
|
||||
|
Net increase |
|
|
257.8 |
|
|
|
180.0 |
|
|
Balance at beginning of year |
|
|
822.9 |
|
|
|
642.9 |
|
|
Balance at end of period |
|
$ |
1,080.7 |
|
|
$ |
822.9 |
|
|
|
|
|
|
|
||||
|
|
||||||||||||||||
|
CONSOLIDATED SUPPLEMENTAL SEGMENT FINANCIAL DATA |
||||||||||||||||
|
(UNAUDITED) |
||||||||||||||||
|
For the quarter and year ended |
||||||||||||||||
|
(Dollars in millions) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Fourth Quarter |
|
Year Ended |
||||||||||||
|
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Net sales: |
|
|
|
|
|
|
|
|
||||||||
|
Dispensing and Specialty Closures |
|
$ |
643.6 |
|
|
$ |
639.4 |
|
|
$ |
2,707.3 |
|
|
$ |
2,304.4 |
|
|
Metal Containers |
|
|
675.6 |
|
|
|
610.2 |
|
|
|
3,138.3 |
|
|
|
2,900.7 |
|
|
Custom Containers |
|
|
149.4 |
|
|
|
161.6 |
|
|
|
637.6 |
|
|
|
649.6 |
|
|
Consolidated |
|
$ |
1,468.6 |
|
|
$ |
1,411.2 |
|
|
$ |
6,483.2 |
|
|
$ |
5,854.7 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income before interest and income taxes (EBIT) |
|
|
|
|
|
|
|
|
||||||||
|
Dispensing and Specialty Closures |
|
$ |
56.6 |
|
|
$ |
76.7 |
|
|
$ |
321.5 |
|
|
$ |
290.0 |
|
|
Metal Containers |
|
|
39.5 |
|
|
|
41.6 |
|
|
|
243.4 |
|
|
|
228.9 |
|
|
Custom Containers |
|
|
15.2 |
|
|
|
(0.1 |
) |
|
|
81.1 |
|
|
|
55.4 |
|
|
Corporate |
|
|
(10.2 |
) |
|
|
(24.0 |
) |
|
|
(48.1 |
) |
|
|
(59.2 |
) |
|
Consolidated |
|
$ |
101.1 |
|
|
$ |
94.2 |
|
|
$ |
597.9 |
|
|
$ |
515.1 |
|
|
|
|||||||||||||||||||||||
|
RECONCILIATION OF ADJUSTED NET INCOME PER DILUTED SHARE (1) |
|||||||||||||||||||||||
|
(UNAUDITED) |
|||||||||||||||||||||||
|
For the quarter and year ended |
|||||||||||||||||||||||
|
(Dollars and shares in millions, except per share amounts) |
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Table A |
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
Fourth Quarter |
|
Year Ended |
||||||||||||||||||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||||||||||
|
|
Net |
|
Diluted |
|
Net |
|
Diluted |
|
Net |
|
Diluted |
|
Net |
|
Diluted |
||||||||
|
|
Income |
|
EPS |
|
Income |
|
EPS |
|
Income |
|
EPS |
|
Income |
|
EPS |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
$ |
18.2 |
|
$ |
0.17 |
|
$ |
45.1 |
|
$ |
0.42 |
|
$ |
288.4 |
|
$ |
2.70 |
|
$ |
276.4 |
|
$ |
2.58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjustments (a) |
|
52.5 |
|
|
0.50 |
|
|
45.7 |
|
|
0.43 |
|
|
108.5 |
|
|
1.02 |
|
|
111.4 |
|
|
1.04 |
|
Non- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
$ |
70.7 |
|
$ |
0.67 |
|
$ |
90.8 |
|
$ |
0.85 |
|
$ |
396.9 |
|
$ |
3.72 |
|
$ |
387.8 |
|
$ |
3.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average number of common shares outstanding - Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
105.8 |
|
|
|
|
107.3 |
|
|
|
|
106.8 |
|
|
|
|
107.1 |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(a) Adjustments consist of items in the table below |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Fourth Quarter |
|
Year Ended |
||||||||||||
|
|
2025 |
|
2024 |
|
2025 |
2024 |
|||||||||
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
|
Acquired intangible asset amortization expense |
$ |
17.3 |
|
|
$ |
14.6 |
|
|
$ |
64.6 |
|
|
$ |
52.6 |
|
|
Other pension (income) for |
|
(1.0 |
) |
|
|
(1.0 |
) |
|
|
(4.0 |
) |
|
|
(4.2 |
) |
|
Rationalization charges |
|
32.5 |
|
|
|
21.4 |
|
|
|
60.5 |
|
|
|
59.5 |
|
|
Costs attributed to announced acquisitions |
|
— |
|
|
|
15.7 |
|
|
|
1.1 |
|
|
|
28.4 |
|
|
Purchase accounting write-up of inventory |
|
— |
|
|
|
6.1 |
|
|
|
— |
|
|
|
6.1 |
|
|
Loss on early extinguishment of debt |
|
— |
|
|
|
1.1 |
|
|
|
— |
|
|
|
1.1 |
|
|
Pre-tax impact of adjustments |
|
48.8 |
|
|
|
57.9 |
|
|
|
122.2 |
|
|
|
143.5 |
|
|
Tax impact of adjustments |
|
(3.7 |
) |
|
|
12.2 |
|
|
|
13.7 |
|
|
|
32.1 |
|
|
Net impact of adjustments |
$ |
52.5 |
|
|
$ |
45.7 |
|
|
$ |
108.5 |
|
|
$ |
111.4 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average number of common shares outstanding - Diluted |
|
|
|
|
|
|
|
||||||||
|
|
105.8 |
|
|
|
107.3 |
|
|
|
106.8 |
|
|
|
107.1 |
|
|
|
Diluted EPS impact from adjustments |
$ |
0.50 |
|
|
$ |
0.43 |
|
|
$ |
1.02 |
|
|
$ |
1.04 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted tax rate |
31.5 |
% |
15.5 |
% |
25.8 |
% |
21.2 |
% | |||||||
|
|
||||||||||||||||
|
RECONCILIATION OF ADJUSTED EBIT and ADJUSTED EBITDA (2) |
||||||||||||||||
|
(UNAUDITED) |
||||||||||||||||
|
For the quarter and year ended |
||||||||||||||||
|
(Dollars in millions) |
||||||||||||||||
|
Table B |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Fourth Quarter |
|
Year Ended |
||||||||||||
|
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
|
Dispensing and Specialty Closures: |
|
|
|
|
|
|
|
|
||||||||
|
Income before interest and income taxes (EBIT) |
|
$ |
56.6 |
|
|
$ |
76.7 |
|
|
$ |
321.5 |
|
|
$ |
290.0 |
|
|
Acquired intangible asset amortization expense |
|
|
15.8 |
|
|
|
13.1 |
|
|
|
58.7 |
|
|
|
46.7 |
|
|
Other pension (income) for |
|
|
(0.2 |
) |
|
|
(0.2 |
) |
|
|
(0.8 |
) |
|
|
(1.0 |
) |
|
Equity in earnings of affiliates, net of tax |
|
|
0.7 |
|
|
|
0.7 |
|
|
|
3.2 |
|
|
|
0.7 |
|
|
Rationalization charges |
|
|
26.4 |
|
|
|
3.5 |
|
|
|
37.4 |
|
|
|
23.1 |
|
|
Purchase accounting write-up of inventory |
|
|
— |
|
|
|
6.1 |
|
|
|
— |
|
|
|
6.1 |
|
|
Adjusted EBIT |
|
|
99.3 |
|
|
|
99.9 |
|
|
|
420.0 |
|
|
|
365.6 |
|
|
Depreciation |
|
|
35.4 |
|
|
|
33.7 |
|
|
|
147.3 |
|
|
|
110.0 |
|
|
Adjusted EBITDA |
|
$ |
134.7 |
|
|
$ |
133.6 |
|
|
$ |
567.3 |
|
|
$ |
475.6 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Metal Containers: |
|
|
|
|
|
|
|
|
||||||||
|
Income before interest and income taxes (EBIT) |
|
$ |
39.5 |
|
|
$ |
41.6 |
|
|
$ |
243.4 |
|
|
$ |
228.9 |
|
|
Acquired intangible asset amortization expense |
|
|
0.4 |
|
|
|
0.4 |
|
|
|
1.4 |
|
|
|
1.4 |
|
|
Other pension (income) for |
|
|
(0.5 |
) |
|
|
(0.6 |
) |
|
|
(1.8 |
) |
|
|
(2.3 |
) |
|
Rationalization charges |
|
|
4.8 |
|
|
|
0.5 |
|
|
|
17.4 |
|
|
|
14.4 |
|
|
Adjusted EBIT |
|
|
44.2 |
|
|
|
41.9 |
|
|
|
260.4 |
|
|
|
242.4 |
|
|
Depreciation |
|
|
20.0 |
|
|
|
19.8 |
|
|
|
72.7 |
|
|
|
77.4 |
|
|
Adjusted EBITDA |
|
$ |
64.2 |
|
|
$ |
61.7 |
|
|
$ |
333.1 |
|
|
$ |
319.8 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Custom Containers: |
|
|
|
|
|
|
|
|
||||||||
|
Income before interest and income taxes (EBIT) |
|
$ |
15.2 |
|
|
$ |
(0.1 |
) |
|
$ |
81.1 |
|
|
$ |
55.4 |
|
|
Acquired intangible asset amortization expense |
|
|
1.1 |
|
|
|
1.1 |
|
|
|
4.5 |
|
|
|
4.5 |
|
|
Other pension (income) for |
|
|
(0.3 |
) |
|
|
(0.2 |
) |
|
|
(1.4 |
) |
|
|
(0.9 |
) |
|
Rationalization charges |
|
|
1.3 |
|
|
|
17.4 |
|
|
|
5.7 |
|
|
|
22.0 |
|
|
Adjusted EBIT |
|
|
17.3 |
|
|
|
18.2 |
|
|
|
89.9 |
|
|
|
81.0 |
|
|
Depreciation |
|
|
8.1 |
|
|
|
9.1 |
|
|
|
34.1 |
|
|
|
35.7 |
|
|
Adjusted EBITDA |
|
$ |
25.4 |
|
|
$ |
27.3 |
|
|
$ |
124.0 |
|
|
$ |
116.7 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Corporate: |
|
|
|
|
|
|
|
|
||||||||
|
(Loss) before interest and income taxes (EBIT) |
|
$ |
(10.2 |
) |
|
$ |
(24.0 |
) |
|
$ |
(48.1 |
) |
|
$ |
(59.2 |
) |
|
Costs attributed to announced acquisitions |
|
|
— |
|
|
|
15.7 |
|
|
|
1.1 |
|
|
|
28.4 |
|
|
Adjusted EBIT |
|
|
(10.2 |
) |
|
|
(8.3 |
) |
|
|
(47.0 |
) |
|
|
(30.8 |
) |
|
Depreciation |
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.4 |
|
|
|
0.2 |
|
|
Adjusted EBITDA |
|
$ |
(10.1 |
) |
|
$ |
(8.2 |
) |
|
$ |
(46.6 |
) |
|
$ |
(30.6 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total Adjusted EBIT |
|
|
150.6 |
|
|
|
151.7 |
|
|
|
723.3 |
|
|
|
658.2 |
|
|
Total Depreciation |
|
|
63.6 |
|
|
|
62.7 |
|
|
|
254.5 |
|
|
|
223.3 |
|
|
Total Adjusted EBITDA |
|
$ |
214.2 |
|
|
$ |
214.4 |
|
|
$ |
977.8 |
|
|
$ |
881.5 |
|
|
|
|||||||||||||||||
|
RECONCILIATION OF ADJUSTED NET INCOME PER DILUTED SHARE (1) |
|||||||||||||||||
|
(UNAUDITED) |
|||||||||||||||||
|
For the quarter and year ended, |
|||||||||||||||||
|
(Dollars and shares in millions, except per share amounts) |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Table C |
|||||||||||||||||
|
|
First Quarter, |
|
Year Ended |
||||||||||||||
|
|
|
|
|
||||||||||||||
|
|
Estimated |
|
Actual |
|
Estimated |
|
Actual |
||||||||||
|
|
Low |
|
High |
|
|
|
Low |
|
High |
|
|
||||||
|
|
2026 |
|
2026 |
|
2025 |
|
2026 |
|
2026 |
|
2025 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
$ |
58.8 |
|
$ |
69.3 |
|
$ |
68.0 |
|
$ |
338.8 |
|
$ |
360.0 |
|
$ |
288.4 |
|
Adjustments (a) |
|
15.3 |
|
|
15.3 |
|
|
20.3 |
|
|
53.4 |
|
|
53.4 |
|
|
108.5 |
|
Non- |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
$ |
74.1 |
|
$ |
84.6 |
|
$ |
88.3 |
|
$ |
392.2 |
|
$ |
413.4 |
|
$ |
396.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
$ |
0.56 |
|
$ |
0.66 |
|
$ |
0.63 |
|
$ |
3.20 |
|
$ |
3.40 |
|
$ |
2.70 |
|
Adjustments (a) |
|
0.14 |
|
|
0.14 |
|
|
0.19 |
|
|
0.50 |
|
|
0.50 |
|
|
1.02 |
|
Non- |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
$ |
0.70 |
|
$ |
0.80 |
|
$ |
0.82 |
|
$ |
3.70 |
|
$ |
3.90 |
|
$ |
3.72 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
(a) Adjustments consist of items in the table below |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
First Quarter, |
|
Year Ended |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
2026 |
|
2025 |
|
2026 |
|
2025 |
||||||||
|
|
Estimated |
|
Actual |
|
Estimated |
|
Actual |
||||||||
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
|
Acquired intangible asset amortization expense |
$ |
16.0 |
|
|
$ |
15.4 |
|
|
$ |
64.0 |
|
|
$ |
64.6 |
|
|
Other pension (income) for |
|
(1.6 |
) |
|
|
(0.9 |
) |
|
|
(6.5 |
) |
|
|
(4.0 |
) |
|
Rationalization charges |
|
6.2 |
|
|
|
11.0 |
|
|
|
14.2 |
|
|
|
60.5 |
|
|
Costs attributed to announced acquisitions |
|
— |
|
|
|
1.1 |
|
|
|
— |
|
|
|
1.1 |
|
|
Pre-tax impact of adjustments |
|
20.6 |
|
|
|
26.6 |
|
|
|
71.7 |
|
|
|
122.2 |
|
|
Tax impact of adjustments |
|
5.3 |
|
|
|
6.3 |
|
|
|
18.3 |
|
|
|
13.7 |
|
|
Net impact of adjustments |
$ |
15.3 |
|
|
$ |
20.3 |
|
|
$ |
53.4 |
|
|
$ |
108.5 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average number of common shares outstanding - Diluted |
|
|
|
|
|
|
|
||||||||
|
|
105.8 |
|
|
|
107.3 |
|
|
|
106.0 |
|
|
|
106.8 |
|
|
|
Diluted EPS impact from adjustments |
$ |
0.14 |
|
|
$ |
0.19 |
|
|
$ |
0.50 |
|
|
$ |
1.02 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
RECONCILIATION OF FREE CASH FLOW (3) |
||||||||||
|
(UNAUDITED) |
||||||||||
|
For the year ended |
||||||||||
|
(Dollars and shares in millions, except per share amounts) |
||||||||||
|
|
||||||||||
|
Table D |
||||||||||
|
|
|
|
|
|
||||||
|
|
|
|
|
|
||||||
|
|
|
|
|
2025 |
|
2024 |
||||
|
|
|
|
|
|
|
|
||||
|
Net cash provided by operating activities |
|
|
|
$ |
729.8 |
|
|
$ |
721.9 |
|
|
|
|
|
|
|
|
|
||||
|
Capital expenditures |
|
|
|
|
(307.1 |
) |
|
|
(262.8 |
) |
|
Proceeds from asset sales |
|
|
|
|
10.1 |
|
|
|
7.8 |
|
|
Changes in outstanding checks |
|
|
|
|
12.4 |
|
|
|
(75.6 |
) |
|
Free cash flow |
|
|
|
$ |
445.2 |
|
|
$ |
391.3 |
|
|
|
|
|
|
|
|
|
||||
|
Net cash provided by operating activities per diluted share |
|
|
|
$ |
6.83 |
|
|
$ |
6.74 |
|
|
|
|
|
|
|
|
|
||||
|
Free cash flow per diluted share |
|
|
|
$ |
4.17 |
|
|
$ |
3.65 |
|
|
|
|
|
|
|
|
|
||||
|
Weighted average diluted shares |
|
|
|
|
106.8 |
|
|
|
107.1 |
|
(1) The Company has presented adjusted net income per diluted share for the periods covered by this press release, which measure is a Non-GAAP financial measure. The Company’s management believes it is useful to exclude acquired intangible asset amortization expense, other pension income for
(2) The Company has presented Adjusted EBIT for the periods covered by this press release, which measure is a Non-GAAP financial measure. The Company’s management believes it is useful to exclude acquired intangible asset amortization expense, other pension income for
(3) The Company has presented free cash flow in this press release, which is a Non-GAAP financial measure. The Company’s management believes that free cash flow is important to support its stated business strategy of investing in internal growth and acquisitions. Free cash flow is defined as net cash provided by operating activities adjusted for changes in outstanding checks, reduced by capital expenditures and increased by proceeds from asset sales. At times, there may be other unusual cash items that will be excluded from free cash flow. Net cash provided by operating activities is the most comparable financial measure under
View source version on businesswire.com: https://www.businesswire.com/news/home/20260204598310/en/
Senior Vice President, Strategy and Investor Relations
AHutter@silgan.com
203-406-3187
Source: