Sonoco Reports Third Quarter 2023 Results

HARTSVILLE, S.C., Oct. 31, 2023 (GLOBE NEWSWIRE) -- Sonoco Products Company (โ€œSonocoโ€ or the โ€œCompanyโ€) (NYSE: SON), one of the largest sustainable global packaging companies, today reported financial results for its third quarter ended Octoberย 1, 2023.

Summary

  • Sonoco achieved fully diluted earnings per share of $1.32 and Adjusted earnings per share (diluted) of $1.46
  • Generated sequential growth in Sales, Net Income, and Adjusted EBITDA and improved Net Income Margin and Adjusted EBITDA Margin to 7.6% and 16.4%, respectively.
  • Continued near record results in the flexible packaging and the rigid paper container businesses in the Consumer Packaging (โ€œConsumerโ€) and Industrial Paper Packaging (โ€œIndustrialโ€) segments
  • Inflationary pricing pressures continue to impact year-over-year demand in the Consumer segment
  • Generated $617 million of operating cash flow in the first nine months of 2023 due to strong GAAP Net Income and disciplined working capital management
  • Raised full-year Adjusted EPS and Adjusted EBITDA guidance based on improved productivity and cost controls
  • Lowered full-year operating cash flow and free cash flow guidance based on lowered operating cash flow and lower capital expenses
  • Closed the previously announced acquisitions of the remaining equity interest in RTS Packaging LLC (โ€œRTS Packagingโ€) and a paper mill in Chattanooga, Tennessee and integration is well underway
ย 
Third Quarter 2023Consolidated Financial Results
(Dollars in millions except per share data)
ย ย ย ย 
ย ย Three Months Endedย ย 
ย GAAP ResultsOctober 1, 2023ย October 2, 2022ย Change
ย ย ย ย ย ย 
ย Net sales$1,710ย ย $1,890ย ย (10)%
ย Operating profit$163ย ย $182ย ย (10)%
ย Net income attributable to Sonoco$131ย ย $122ย ย 7%
ย EPS (diluted)$1.32ย ย $1.24ย ย 6%
ย ย ย ย ย ย 
ย ย ย ย ย ย 
ย ย Three Months Endedย ย 
ย Non-GAAP Results(1)October 1, 2023ย October 2, 2022ย Change
ย ย ย ย ย ย 
ย Adjusted operating profit$213ย ย $225ย ย (6)%
ย Adjusted EBITDA$280ย ย $288ย ย (3)%
ย Adjusted net income attributable to Sonoco (โ€œAdjusted Earningsโ€)$145ย ย $158ย ย (8)%
ย Adjusted EPS (diluted)$1.46ย ย $1.60ย ย (9)%
ย ย ย ย ย ย 

(1) See the Companyโ€™s definitions of non-GAAP financial measures, explanations as to why they are used, and reconciliations to the most directly comparable GAAP financial measures later in this release.

  • Net sales decreased to $1.7 billion driven by lower volumes and average selling prices.ย ย 
  • GAAP operating profit decreased to $163 million due to lower overall volume and mix and price/cost, partially offset by higher productivity.
  • Achieved net income margin of 7.6% and Adjusted EBITDA margin of 16.4%.
  • Effective tax rates on GAAP and Adjusted Earnings were 23.6% and 22.7%, respectively, compared with 23.7% and 23.1%, respectively, from the third quarter of the prior year.
  • GAAP net income increased to $131 million for GAAP EPS (diluted) of $1.32.
  • Adjusted Earnings decreased to $145 million for Adjusted EPS (diluted) of $1.46.
  • Adjusted operating profit and Adjusted EBITDA declined to $213 million and $280 million, respectively, due to lower overall volume and mix and price/cost, partially offset by higher productivity.

โ€œOur third-quarter resultsย benefitedย from seasonally higher demand as well as better than expectedย productivity and cost management from our global team,โ€ said Sonocoโ€™s President and CEO, Howard Coker. โ€œConsumer volumes were lower year over year, but were sequentially higher across the segment with the exception of metal aerosol cans, which were below our forecasts on persistent end market demand softness. In the Industrial segment, volumes were generally as expected. We closed the RTS Packaging and Chattanooga mill acquisitions, and integration has progressed to plan. Despite the continued weak macroeconomic backdrop, we achieved strong profit margin and operating cash flow in the quarter.โ€

Third Quarter 2023 Segment Results
(Dollars in millions except per share data)

Sonoco reports its financial results in two reportable segments: Consumer and Industrial, with all remaining businesses reported as All Other.

ย ย Three Months Endedย ย ย 
ย Consumer PackagingOctober 1, 2023ย October 2, 2022ย Changeย 
ย ย ย ย ย ย ย 
ย Net sales$938ย ย $1,031ย ย (9)%
ย Segment operating profit$112ย ย $128ย ย (12)%
ย Segment operating profit marginย 12%ย ย 12%ย ย ย 
ย Segment Adjusted EBITDA1$144ย ย $157ย ย (9)%
ย Segment Adjusted EBITDA margin1ย 15%ย ย 15%ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
  • Consumer net sales were $938 million as volumes were primarily impacted by inflationary pricing pressures within retail along with unfavorable pricing.
  • Consumer results benefited from strong productivity and performance in the flexible packaging, rigid paper and metal packaging businesses, but this was more than offset by lower volumes and broadly negative price/cost.
ย ย ย ย ย 
ย ย Three Months Endedย ย ย 
ย Industrial Paper PackagingOctober 1, 2023ย October 2, 2022ย Changeย 
ย ย ย ย ย ย ย 
ย Net sales$580ย ย $661ย ย (12)%
ย Segment operating profit$75ย ย $82ย ย (8)%
ย Segment operating profit marginย 13%ย ย 12%ย ย ย 
ย Segment Adjusted EBITDA1$105ย ย $109ย ย (4)%
ย Segment Adjusted EBITDA margin1ย 18%ย ย 16%ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
  • Industrial net sales decreased 12% to $580 million due to volume and mix weakness in global demand for paper and converted paper products as well as the absence of sales related to businesses divested earlier in the year, which was partially offset by the benefit related to the acquisition of RTS Packaging and the Chattanooga paper mill during the quarter.
  • Strong execution in commercial and operational excellence resulted in operating profit margin of 13% and Adjusted EBITDA margin of 18%.
ย ย ย ย 
ย ย Three Months Endedย ย 
ย All OtherOctober 1, 2023ย October 2, 2022ย Change
ย ย ย ย ย ย 
ย Net sales$192ย ย $198ย ย (3)%
ย Operating profit$26ย ย $15ย ย 66%
ย Operating profit marginย 14%ย ย 8%ย ย 
ย Adjusted EBITDA1$32ย ย $22ย ย 47%
ย Adjusted EBITDA margin1ย 17%ย ย 11%ย ย 
ย ย ย ย ย ย ย ย ย ย ย 
  • Net sales declined 3% as strategic pricing actions were more than offset by volume and mix declines.
  • Operating profit and Adjusted EBITDA improved by 66% and 47%, respectively, primarily due to positive strategic pricing and strong productivity more than offsetting lower volumes.

1Segment and All Other Adjusted EBITDA and Adjusted EBITDA margin are non-GAAP financial measures. See the Companyโ€™s reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures later in this release.

Balance Sheet and Cash Flow Highlights

  • Cash and cash equivalents were $258 million as of Octoberย 1, 2023, compared to $227 million as of Decemberโ€ฏ31, 2022.
  • Total debt was $3,255 million as of October 1, 2023, an increase of $33 million from December 31, 2022.
  • On Octoberย 1, 2023, the Company had available liquidity of $1,158 million, including the undrawn availability under its revolving credit facilities.
  • Cash flow from operating activities for the first nine months of 2023 was $617 million, compared to $322 million in the same period of 2022.
  • Capital expenditures, net of proceeds from sales of fixed assets, for the first nine months of 2023 were $182 million, compared to $231 million in the same period last year. Capital expenditures were $255 million and net proceeds from the sale of our timberland properties were $73 million for the first nine months of 2023.
  • Free cash flow for the first nine months of 2023 was $435 million. See the Companyโ€™s definition of free cash flow, the explanation as to why it is used, and the reconciliation to net cash provided by operating activities later in this release.
  • Dividends paid during the nine months ended Octoberย 1, 2023 increased to $147 million compared to $139 million for the same period of the prior year.

Guidance(1) ย ย ย ย ย ย ย ย 
Fourth Quarter 2023

  • Adjusted EPS(2): $1.01 to $1.16

Full Year 2023

  • Adjusted EPS(2): $5.25 to $5.40
  • Cash flow from operating activities: $850 million to $900 million
  • Free cash flow(3): $600 million to $690 million
  • Adjusted EBITDA: $1.05 billion to $1.08 billion

Sonocoโ€™s President and CEO, Howard Coker, โ€œFor the fourth quarter, we expect seasonally lower demand volumes and unfavorable index-based pricing impacts. We are raising full year Adjusted EPS and Adjusted Earnings guidance based on year-to-date results and our fourth quarter guidance. Additionally, we are expecting full year operating cash flow to be $850 - $900 million and free cash flow to be $600 - $690 million based on lower operating cash flow and lower capital expenses. We remain focused on supporting our customers, managing expenses, and continuous improvement programs as we exit the year.โ€

(1) Although the Company believes the assumptions reflected in the range of guidance are reasonable, given the uncertainty regarding the future performance of the overall economy, the effects of inflation, the continued challenges in global supply chains, potential changes in raw material prices, other costs, and the Companyโ€™s effective tax rate, as well as other risks and uncertainties, including those described below, actual results could vary substantially. Further information can be found in the section entitled โ€œForward-looking Statementsโ€ in this release.

(2) Fourth quarter and full-year 2023 GAAP guidance are not provided in this release due to the likely occurrence of one or more of the following, the timing and magnitude of which we are unable to reliably forecast without unreasonable efforts: restructuring costs and restructuring-related impairment charges, acquisition/divestiture-related costs, gains or losses on the sale of businesses or other, and the income tax effects of these items and/or other income tax-related events. These items could have a significant impact on the Companyโ€™s future GAAP financial results. Accordingly, a quantitative reconciliation of Adjusted EPS guidance has been omitted in reliance on the exception provided by Item 10 of Regulation S-K.

(3) See reconciliation of projected cash flow from operating activities to projected free cash flow later in this release.

Conference Call Webcast
Management will host a conference call and webcast to further discuss these results beginning at 8:30 am EDT, Wednesday, November 1, 2023. The live conference call and a corresponding presentation can be accessed via the Companyโ€™s Investor Relations website at https://investor.sonoco.com. To listen via telephone, please register in advance at https://register.vevent.com/register/BIe853f98da6424ee88b9a95e5c4b84e7c. Upon registration, all telephone participants will receive the dial-in number along with a unique PIN number that can be used to access the call. A replay of the conference call and webcast will be archived on the Companyโ€™s Investor Relations website for at least 30 days.

Contact Information:
Lisa Weeks
Vice President of Investor Relations & Communications
lisa.weeks@sonoco.com
843-383-7524

About Sonoco
Founded in 1899, Sonoco (NYSE: SON) is a global provider of packaging products. With net sales of approximately $7.3 billion in 2022, the Company has approximately 22,000 employees working in more than 320 operations around the world, serving some of the worldโ€™s best-known brands. With our corporate purpose of Better Packaging. Better Life., Sonoco is committed to creating sustainable products, and a better world, for our customers, employees and communities. The Company ranked first in the Packaging sector on Fortuneโ€™s Worldโ€™s Most Admired Companies for 2022 and was also included in Barronโ€™s 100 Most Sustainable Companies for the fourth consecutive year. For more information on the Company, visit our website at www.sonoco.com.

Forward-looking Statements

Statements included herein that are not historical in nature, are intended to be, and are hereby identified as โ€œforward-looking statementsโ€ for purposes of the safe harbor provided by Section 21E of the Securities Exchange Act of 1934, as amended. In addition, the Company and its representatives may from time to time make other oral or written statements that are also โ€œforward-looking statements.โ€ Words such as โ€œanticipate,โ€ โ€œassume,โ€ โ€œbelieve,โ€ โ€œcommitted,โ€ โ€œconsider,โ€ โ€œcontinue,โ€ โ€œcould,โ€ โ€œestimate,โ€ โ€œexpect,โ€ โ€œforecast,โ€ โ€œfuture,โ€ โ€œgoal,โ€ โ€œguidance,โ€ โ€œintend,โ€ โ€œlikely,โ€ โ€œmay,โ€ โ€œmight,โ€ โ€œobjective,โ€ โ€œoutlook,โ€ โ€œplan,โ€ โ€œpotential,โ€ โ€œproject,โ€ โ€œseek,โ€ โ€œstrategy,โ€ โ€œwill,โ€ or the negative thereof, and similar expressions identify forward-looking statements.

Forward-looking statements in this communication include statements regarding, but not limited to: the Companyโ€™s future operating and financial performance, including fourth quarter and full-year 2023 outlook; the Companyโ€™s ability to support its customers and manage expenses; opportunities for operational improvements; pricing, customer demand and volume outlook; expected benefits from and integration efforts related to acquisitions and divestitures; the effectiveness of the Companyโ€™s strategy; the effects of the macroeconomic environment and inflation on the Company and its customers; and outcomes of certain tax issues and tax rates.

Such forward-looking statements are based on current expectations, estimates and projections about our industry, managementโ€™s beliefs and certain assumptions made by management. Such information includes, without limitation, discussions as to guidance and other estimates, perceived opportunities, expectations, beliefs, plans, strategies, goals and objectives concerning our future financial and operating performance. These statements are not guarantees of future performance and are subject to certain risks, uncertainties and assumptions that are difficult to predict.

Therefore, actual results may differ materially from those expressed or forecasted in such forward-looking statements. The risks, uncertainties and assumptions include, without limitation, those related to: the Companyโ€™s ability to achieve the benefits it expects from acquisitions and divestitures; the Companyโ€™s ability to execute on its strategy, including with respect to acquisitions (and integrations thereof), divestitures, cost management, restructuring and capital expenditures, and achieve the benefits it expects therefrom; the operation of new manufacturing capabilities; the Companyโ€™s ability to achieve anticipated cost and energy savings; the availability and pricing of raw materials, energy and transportation, including the impact of potential changes in tariffs and escalating trade wars, and the Companyโ€™s ability to pass raw material, energy and transportation price increases and surcharges through to customers or otherwise manage these pricing risks; the costs of labor; the effects of inflation, fluctuations in consumer demand, volume softness, customer destocking and other macroeconomic factors on the Company and the industries in which it operates and that it serves; the Companyโ€™s ability to meet its goals relating to sustainability and reduction of greenhouse gas emissions; the Companyโ€™s ability to return cash to shareholders and create long-term value; and the other risks, uncertainties and assumptions discussed in the Companyโ€™s filings with the Securities and Exchange Commission, including its most recent reports on Forms 10-K and 10-Q, particularly under the heading โ€œRisk Factors.โ€ The Company undertakes no obligation to publicly update or revise forward-looking statements, whether as a result of new information, future events or otherwise. In light of these risks, uncertainties and assumptions, the forward-looking events discussed herein might not occur.

References to our Website Address

References to our website address and domain names throughout this release are for informational purposes only, or to fulfill specific disclosure requirements of the Securities and Exchange Commissionโ€™s rules or the New York Stock Exchange Listing Standards. These references are not intended to, and do not, incorporate the contents of our website by reference into this release.

ย 
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
(Dollars and shares in thousands except per share)
ย ย ย ย ย ย 
ย Three Months Endedย Nine Months Ended
ย October 1, 2023ย October 2, 2022ย October 1, 2023ย October 2, 2022
ย ย ย ย ย ย ย ย 
Net sales$1,710,419ย ย $1,890,216ย ย $5,145,492ย ย $5,574,530ย 
Cost of salesย 1,346,163ย ย ย 1,523,070ย ย ย 4,049,490ย ย ย 4,448,818ย 
Gross profitย 364,256ย ย ย 367,146ย ย ย 1,096,002ย ย ย 1,125,712ย 
Selling, general, and administrative expensesย 182,672ย ย ย 164,552ย ย ย 541,421ย ย ย 533,875ย 
Restructuring/Asset impairment chargesย 18,110ย ย ย 20,652ย ย ย 52,981ย ย ย 43,357ย 
(Loss)/Gain on divestiture of business and other assetsย (537)ย ย โ€”ย ย ย 78,844ย ย ย โ€”ย 
Operating profitย 162,937ย ย ย 181,942ย ย ย 580,444ย ย ย 548,480ย 
Other income, netย 36,943ย ย ย โ€”ย ย ย 36,943ย ย ย โ€”ย 
Non-operating pension costsย 3,424ย ย ย 1,249ย ย ย 10,424ย ย ย 4,251ย 
Net interest expenseย 29,674ย ย ย 25,566ย ย ย 94,684ย ย ย 67,792ย 
Income before income taxesย 166,782ย ย ย 155,127ย ย ย 512,279ย ย ย 476,437ย 
Provision for income taxesย 39,351ย ย ย 36,824ย ย ย 127,003ย ย ย 116,712ย 
Income before equity in earnings of affiliatesย 127,431ย ย ย 118,303ย ย ย 385,276ย ย ย 359,725ย 
Equity in earnings of affiliates, net of taxย 3,627ย ย ย 4,199ย ย ย 8,795ย ย ย 10,151ย 
Net incomeย 131,058ย ย ย 122,502ย ย ย 394,071ย ย ย 369,876ย 
Net income attributable to noncontrolling interestsย (309)ย ย (273)ย ย (354)ย ย (642)
Net income attributable to Sonoco$130,749ย ย $122,229ย ย $393,717ย ย $369,234ย 
ย ย ย ย ย ย ย ย 
Weighted average common shares outstanding โ€“ dilutedย 98,912ย ย ย 98,762ย ย ย 98,800ย ย ย 98,669ย 
ย ย ย ย ย ย ย ย 
Diluted earnings per common share$1.32ย ย $1.24ย ย $3.98ย ย $3.74ย 
Dividends per common share$0.51ย ย $0.49ย ย $1.51ย ย $1.43ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 


ย 
FINANCIAL SEGMENT INFORMATION (Unaudited)
(Dollars in thousands)
ย ย ย 
ย ย Three Months Endedย Nine Months Ended
ย ย October 1, 2023ย October 2, 2022ย October 1, 2023ย October 2, 2022
Net sales:ย ย ย ย ย ย ย 
ย Consumer Packaging$938,407ย ย $1,030,549ย ย $2,771,290ย ย $2,888,630ย 
ย Industrial Paper Packagingย 580,035ย ย ย 661,452ย ย ย 1,781,033ย ย ย 2,087,981ย 
ย All Otherย 191,977ย ย ย 198,215ย ย ย 593,169ย ย ย 597,919ย 
ย Net sales$1,710,419ย ย $1,890,216ย ย $5,145,492ย ย $5,574,530ย 
ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
Operating profit:ย ย ย ย ย ย ย 
ย Consumer Packaging$112,038ย ย $127,859ย ย $299,083ย ย $440,889ย 
ย Industrial Paper Packagingย 75,006ย ย ย 81,859ย ย ย 256,413ย ย ย 248,721ย 
ย All Otherย 25,502ย ย ย 15,373ย ย ย 81,409ย ย ย 46,426ย 
ย Corporateย ย ย ย ย ย ย 
ย Restructuring/Asset impairment chargesย (18,110)ย ย (20,652)ย ย (52,981)ย ย (43,357)
ย Amortization of acquisition intangiblesย (21,379)ย ย (20,690)ย ย (63,082)ย ย (60,361)
ย Other operating income/(charges), netย (10,120)ย ย (1,807)ย ย 59,602ย ย ย (83,838)
ย Operating profit$162,937ย ย $181,942ย ย $580,444ย ย $548,480ย 
ย ย ย ย ย ย ย ย ย 


ย 
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited)
(Dollars in thousands)
ย ย 
ย Nine Months Ended
ย October 1, 2023ย October 2, 2022
ย ย ย ย 
Net income$394,071ย ย $369,876ย 
Net (gains)/losses on asset impairments, disposition of assets and divestiture of business and other assetsย (87,770)ย ย 13,679ย 
Depreciation, depletion and amortizationย 249,387ย ย ย 231,095ย 
Pension and postretirement plan (contributions), net of non-cash expenseย 2,368ย ย ย (26,597)
Changes in working capitalย 67,335ย ย ย (317,010)
Changes in tax accountsย (4,902)ย ย 42,748ย 
Other operating activityย (3,612)ย ย 8,264ย 
Net cash provided by operating activitiesย 616,877ย ย ย 322,055ย 
ย ย ย ย 
Purchases of property, plant and equipment, netย (182,137)ย ย (230,732)
Proceeds from the sale of business, netย 31,147ย ย ย โ€”ย 
Cost of acquisitions, net of cash acquiredย (313,362)ย ย (1,337,704)
Net debt (repayments)/ borrowingsย 27,088ย ย ย 1,445,194ย 
Cash dividendsย (147,477)ย ย (139,289)
Payments for share repurchasesย (10,605)ย ย (4,056)
Other, including effects of exchange rates on cashย 8,971ย ย ย (29,734)
Purchase of noncontrolling interestย โ€”ย ย ย (14,474)
Net increase in cash and cash equivalentsย 30,502ย ย ย 11,260ย 
Cash and cash equivalents at beginning of periodย 227,438ย ย ย 170,978ย 
Cash and cash equivalents at end of period$257,940ย ย $182,238ย 
ย ย ย ย 


ย 
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
(Dollars in thousands)
ย ย October 1, 2023ย December 31, 2022
Assetsย ย ย 
Current Assets:ย ย ย 
ย Cash and cash equivalents$257,940ย ย $227,438ย 
ย Trade accounts receivable, net of allowancesย 964,054ย ย ย 862,712ย 
ย Other receivablesย 100,772ย ย ย 99,492ย 
ย Inventoriesย 826,032ย ย ย 1,095,558ย 
ย Prepaid expensesย 91,090ย ย ย 76,054ย 
ย ย ย 2,239,888ย ย ย 2,361,254ย 
Property, plant and equipment, netย 1,826,230ย ย ย 1,710,399ย 
Right of use asset-operating leasesย 311,642ย ย ย 296,781ย 
Goodwillย 1,762,411ย ย ย 1,675,311ย 
Other intangible assets, netย 873,518ย ย ย 741,598ย 
Other assetsย 256,310ย ย ย 267,597ย 
ย ย $7,269,999ย ย $7,052,940ย 
Liabilities and Shareholdersโ€™ Equityย ย ย 
Current Liabilities:ย ย ย 
ย Payable to suppliers and other payables$1,116,485ย ย $1,224,556ย 
ย Notes payable and current portion of long-term debtย 42,279ย ย ย 502,440ย 
ย Accrued taxesย 26,435ย ย ย 16,905ย 
ย ย ย 1,185,199ย ย ย 1,743,901ย 
Long-term debt, net of current portionย 3,212,454ย ย ย 2,719,783ย 
Noncurrent operating lease liabilitiesย 262,667ย ย ย 250,994ย 
Pension and other postretirement benefitsย 131,668ย ย ย 120,084ย 
Deferred income taxes and otherย 138,856ย ย ย 145,381ย 
Total equityย 2,339,155ย ย ย 2,072,797ย 
ย ย $7,269,999ย ย $7,052,940ย 
ย ย 

Definition and Reconciliation of Non-GAAP Financial Measures

The Companyโ€™s results determined in accordance with U.S. generally accepted accounting principles (โ€œGAAPโ€) are referred to as โ€œas reportedโ€ or โ€œGAAPโ€ results. The Company uses certain financial performance measures, both internally and externally, that are not in conformity with GAAP (โ€œnon-GAAP financial measuresโ€) to assess and communicate the financial performance of the Company. These non-GAAP financial measures reflect the Companyโ€™s GAAP operating results adjusted to remove amounts (including the associated tax effects) relating to:

  • restructuring/asset impairment charges1;
  • acquisition, integration, and divestiture-related costs;
  • gains or losses from the divestiture of businesses and other assets;
  • losses from the early extinguishment of debt;
  • non-operating pension costs;
  • amortization expense on acquisition intangibles;
  • changes in last-in, first-out (โ€œLIFOโ€) inventory reserves;
  • certain income tax events and adjustments;
  • derivative gains/losses;
  • other non-operating income and losses; and
  • certain other items, if any.

1 Restructuring/asset impairment charges are a recurring item as Sonocoโ€™s restructuring programs usually require several years to fully implement and the Company is continually seeking to take actions that could enhance its efficiency. Although recurring, these charges are subject to significant fluctuations from period to period due to the varying levels of restructuring activity, the inherent imprecision in the estimates used to recognize the impairment of assets, and the wide variety of costs and taxes associated with severance and termination benefits in the countries in which the restructuring actions occur.

The Companyโ€™s management believes the exclusion of these items improves the period-to-period comparability and analysis of the underlying financial performance of the business. Non-GAAP figures previously identified by the term โ€œBaseโ€ are now identified using the term โ€œAdjusted,โ€ for example โ€œAdjusted Operating Profit,โ€ โ€œAdjusted Net Income,โ€ and โ€œAdjusted EPS.โ€

In addition to the โ€œAdjustedโ€ results described above, the Company also uses Adjusted EBITDA and Adjusted EBITDA Margin. Adjusted EBITDA is defined as net income excluding the following: interest expense; interest income; provision for income taxes; depreciation, depletion and amortization expense; non-operating pension costs; net income attributable to noncontrolling interests; restructuring/asset impairment charges; changes in LIFO inventory reserves; gains/losses from the divestiture of businesses and other assets; acquisition, integration and divestiture-related costs; derivative gains/losses; and other non-GAAP adjustments, if any, that may arise from time to time. Adjusted EBITDA Margin is defined as Adjusted EBITDA divided by net sales.

The Companyโ€™s non-GAAP financial measures are not calculated in accordance with, nor are they an alternative for, measures conforming to generally accepted accounting principles, and they may be different from non-GAAP financial measures used by other companies. In addition, these non-GAAP financial measures are not based on any comprehensive set of accounting rules or principles.

The Company presents these non-GAAP financial measures to provide investors with information to evaluate Sonocoโ€™s operating results in a manner similar to how management evaluates business performance. The Company consistently applies its non-GAAP financial measures presented herein and uses them for internal planning and forecasting purposes, to evaluate its ongoing operations, and to evaluate the ultimate performance of management and each business unit against plans/forecasts. In addition, these same non-GAAP financial measures are used in determining incentive compensation for the entire management team and in providing earnings guidance to the investing community.

Material limitations associated with the use of such measures include that they do not reflect all period costs included in operating expenses and may not be comparable with similarly named financial measures of other companies. Furthermore, the calculations of these non-GAAP financial measures are based on subjective determinations of management regarding the nature and classification of events and circumstances that the investor may find material and view differently.

To compensate for any limitations in such non-GAAP financial measures, management believes that it is useful in evaluating the Companyโ€™s results to review both GAAP information, which includes all of the items impacting financial results, and the related non-GAAP financial measures that exclude certain elements, as described above. Further, Sonoco management does not, nor does it suggest that investors should, consider any non-GAAP financial measures in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Whenever reviewing a non-GAAP financial measure, investors are encouraged to review the related reconciliation to understand how it differs from the most directly comparable GAAP measure.

Whenever Sonoco uses a non-GAAP financial measure it provides a reconciliation of the non-GAAP financial measure to the most directly comparable GAAP financial measure. Investors are encouraged to review and consider these reconciliations. See โ€œGuidanceโ€ above for more information regarding the Companyโ€™s guidance.ย ย ย 

Adjusted Operating Profit, Adjusted Income Before Income Taxes, Adjusted Provision for Income Taxes, Adjusted Net Income Attributable to Sonoco and Adjusted Diluted EPS

The following tables reconcile the Companyโ€™s non-GAAP financial measures to their most directly comparable GAAP financial measures for each of the periods presented:

ย For the three-month period ended October 1, 2023
Dollars in thousands, except per share dataOperating Profit
ย Income Before Income Taxes
ย Provision for Income Taxes
ย Net Income Attributable to Sonoco
ย Diluted EPS
As Reported$162,937ย ย $166,782ย ย $39,351ย ย $130,749ย ย $1.32ย 
Acquisition, integration and divestiture-related costsย 12,472ย ย ย 12,472ย ย ย 1,979ย ย ย 10,493ย ย ย 0.10ย 
Changes in LIFO inventory reservesย (3,186)ย ย (3,186)ย ย (816)ย ย (2,370)ย ย (0.02)
Amortization of acquisition intangiblesย 21,379ย ย ย 21,379ย ย ย 5,197ย ย ย 16,182ย ย ย 0.16ย 
Restructuring/Asset impairment chargesย 18,110ย ย ย 18,110ย ย ย 4,385ย ย ย 13,974ย ย ย 0.14ย 
Loss on divestiture of business and other assetsย 537ย ย ย 537ย ย ย 125ย ย ย 412ย ย ย โ€”ย 
Other income, netย โ€”ย ย ย (36,943)ย ย (8,929)ย ย (28,014)ย ย (0.28)
Non-operating pension costsย โ€”ย ย ย 3,424ย ย ย 852ย ย ย 2,572ย ย ย 0.03ย 
Net gain from derivativesย (3,310)ย ย (3,310)ย ย (830)ย ย (2,480)ย ย (0.03)
Other adjustmentsย 3,607ย ย ย 3,607ย ย ย 252ย ย ย 3,355ย ย ย 0.04ย 
Total adjustments$49,609ย ย $16,090ย ย $2,215ย ย $14,124ย ย $0.14ย 
Adjusted$212,546ย ย $182,872ย ย $41,566ย ย $144,873ย ย $1.46ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Due to rounding, individual items may not sum appropriately.
ย 


ย For the three-month period ended October 2, 2022
Dollars in thousands, except per share dataOperating Profit
ย Income Before Income Taxes
ย Provision for Income Taxes
ย Net Income Attributable to Sonoco
ย Diluted EPS
As Reported$181,942ย ย $155,127ย ย $36,824ย ย $122,229ย ย $1.24ย 
Acquisition, integration and divestiture-related costsย 2,022ย ย ย 2,022ย ย ย 765ย ย ย 1,257ย ย ย 0.01ย 
Changes in LIFO inventory reservesย (302)ย ย (302)ย ย โ€”ย ย ย (302)ย ย โ€”ย 
Amortization of acquisition intangiblesย 20,690ย ย ย 20,690ย ย ย 4,938ย ย ย 15,752ย ย ย 0.16ย 
Restructuring/Asset impairment chargesย 20,652ย ย ย 20,652ย ย ย 4,862ย ย ย 15,976ย ย ย 0.16ย 
Non-operating pension costsย โ€”ย ย ย 1,249ย ย ย 340ย ย ย 909ย ย ย 0.01ย 
Net loss from derivativesย 1,478ย ย ย 1,478ย ย ย 378ย ย ย 1,100ย ย ย 0.01ย 
Other adjustmentsย (1,391)ย ย (1,391)ย ย (2,015)ย ย 624ย ย ย 0.01ย 
Total adjustments$43,149ย ย $44,398ย ย $9,268ย ย $35,316ย ย $0.36ย 
Adjusted$225,091ย ย $199,525ย ย $46,092ย ย $157,545ย ย $1.60ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Due to rounding, individual items may not sum appropriately.
ย ย ย ย ย 


ย For the nine-month period ended October 1, 2023
Dollars in thousands, except per share dataOperating Profit
ย Income Before Income Taxes
ย Provision for Income Taxes
ย Net Income Attributable to Sonoco
ย Diluted EPS
As Reported$580,444ย ย $512,279ย ย $127,003ย ย $393,717ย ย $3.98ย 
Acquisition, integration and divestiture-related costsย 22,192ย ย ย 22,192ย ย ย 4,249ย ย ย 17,943ย ย ย 0.18ย 
Changes in LIFO inventory reservesย (10,186)ย ย (10,186)ย ย (2,564)ย ย (7,622)ย ย (0.08)
Amortization of acquisition intangiblesย 63,082ย ย ย 63,082ย ย ย 15,312ย ย ย 47,770ย ย ย 0.48ย 
Restructuring/Asset impairment chargesย 52,981ย ย ย 52,981ย ย ย 12,344ย ย ย 40,658ย ย ย 0.41ย 
Gain on divestiture of business and other assetsย (78,844)ย ย (78,844)ย ย (18,823)ย ย (60,021)ย ย (0.61)
Other income, netย โ€”ย ย ย (36,943)ย ย (8,929)ย ย (28,014)ย ย (0.28)
Non-operating pension costsย โ€”ย ย ย 10,424ย ย ย 2,589ย ย ย 7,835ย ย ย 0.08ย 
Net gain from derivativesย (1,513)ย ย (1,513)ย ย (381)ย ย (1,132)ย ย (0.01)
Other adjustmentsย 8,750ย ย ย 8,750ย ย ย 1,423ย ย ย 7,327ย ย ย 0.09ย 
Total adjustments$56,462ย ย $29,943ย ย $5,220ย ย $24,744ย ย $0.26ย 
Adjusted$636,906ย ย $542,222ย ย $132,223ย ย $418,461ย ย $4.24ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
Due to rounding, individual items may not sum appropriately.
ย ย ย ย 


ย For the nine-month period ended October 2, 2022
Dollars in thousands, except per share dataOperating Profit
ย Income Before Income Taxes
ย Provision for Income Taxes
ย Net Income Attributable to Sonoco
ย Diluted EPS
As Reported$548,480ย ย $476,437ย ย $116,712ย ย $369,234ย ย $3.74ย 
Acquisition, integration and divestiture-related costsย 62,655ย ย ย 62,655ย ย ย 15,529ย ย ย 47,126ย ย ย 0.48ย 
Changes in LIFO inventory reservesย 25,088ย ย ย 25,088ย ย ย 6,396ย ย ย 18,692ย ย ย 0.19ย 
Amortization of acquisition intangiblesย 60,361ย ย ย 60,361ย ย ย 14,666ย ย ย 45,695ย ย ย 0.46ย 
Restructuring/Asset impairment chargesย 43,357ย ย ย 43,357ย ย ย 7,339ย ย ย 36,304ย ย ย 0.37ย 
Non-operating pension costsย โ€”ย ย ย 4,251ย ย ย 1,184ย ย ย 3,067ย ย ย 0.03ย 
Net gain from derivativesย (2,316)ย ย (2,316)ย ย (578)ย ย (1,738)ย ย (0.02)
Other adjustmentsย (1,589)ย ย (1,725)ย ย 2,605ย ย ย (4,330)ย ย (0.04)
Total adjustments$187,556ย ย $191,671ย ย $47,141ย ย $144,816ย ย $1.47ย 
Adjusted$736,036ย ย $668,108ย ย $163,853ย ย $514,050ย ย $5.21ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Due to rounding, individual items may not sum appropriately.
ย 


ย ย ย 
Adjusted EBITDA and Adjusted EBITDA Marginย ย 
ย Three Months Ended
Dollars in thousandsOctober 1, 2023
ย October 2, 2022
ย ย ย 
Net income attributable to Sonoco$130,749ย ย $122,229ย 
Adjustments:ย ย 
Interest expenseย 32,847ย ย ย 26,714ย 
Interest incomeย (3,173)ย ย (1,148)
Provision for income taxesย 39,351ย ย ย 36,824ย 
Depreciation, depletion, and amortizationย 85,570ย ย ย 79,151ย 
Non-operating pension costsย 3,424ย ย ย 1,249ย 
Net income attributable to noncontrolling interestsย 309ย ย ย 273ย 
Restructuring/Asset impairment chargesย 18,110ย ย ย 20,652ย 
Changes in LIFO inventory reservesย (3,186)ย ย (302)
Loss on divestiture of business and other assetsย 537ย ย ย โ€”ย 
Acquisition, integration and divestiture-related costsย 12,472ย ย ย 2,022ย 
Other income, netย (36,943)ย ย โ€”ย 
Net (gain)/loss from derivativesย (3,310)ย ย 1,478ย 
Other non-GAAP adjustmentsย 3,607ย ย ย (1,391)
Adjusted EBITDA$280,364ย ย $287,751ย 
ย ย ย 
Net Sales$1,710,419ย ย $1,890,216ย 
Net Income Marginย 7.6%ย ย 6.5%
Adjusted EBITDA Marginย 16.4%ย ย 15.2%
ย ย ย ย ย ย ย ย 

Segment results viewed by the Companyโ€™s management to evaluate segment performance do not include restructuring/asset impairment charges, amortization of acquisition intangibles, acquisition, integration, and divestiture-related costs, changes in LIFO inventory reserves, gains/losses from the sale of businesses and other assets, or certain other items, if any, the exclusion of which the Company believes improves the comparability and analysis of the ongoing operating performance of the business. Accordingly, the term โ€œsegment operating profitโ€ is defined as the segmentโ€™s portion of โ€œoperating profitโ€ excluding those items. All other general corporate expenses have been allocated as operating costs to each of the Companyโ€™s reportable segments and All Other.

The Company does not calculate net income by segment; therefore, Segment Adjusted EBITDA is reconciled to the closest GAAP measure of segment profitability, Segment Operating Profit, which is the measure of segment profit or loss in accordance with Accounting Standards Codification 280 - Segment Reporting, as prescribed by the Financial Accounting Standards Board.

ย ย ย ย ย ย 
Segment Adjusted EBITDA and All Other Adjusted EBITDA Reconciliationย ย ย ย ย 
For the Three Months Ended October 1, 2023ย ย ย ย ย 
Dollars in thousandsConsumer Packaging segment
ย Industrial Paper Packaging segment
ย All Other
ย Corporate
ย Total
Segment and Total Operating Profit$112,038ย ย $75,006ย ย $25,502ย ย $(49,609)ย $162,937ย 
Adjustments:ย ย ย ย ย 
Depreciation, depletion and amortization1ย 31,401ย ย ย 26,558ย ย ย 6,232ย ย ย 21,379ย ย ย 85,570ย 
Equity in earnings of affiliates, net of taxย 284ย ย ย 3,343ย ย ย โ€”ย ย ย โ€”ย ย ย 3,627ย 
Restructuring/Asset impairment charges2ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 18,110ย ย ย 18,110ย 
Changes in LIFO inventory reserves3ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (3,186)ย ย (3,186)
Acquisition, integration and divestiture-related costs4ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 12,472ย ย ย 12,472ย 
Loss from divestiture of business and other assetsย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 537ย ย ย 537ย 
Net gains from derivatives5ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (3,310)ย ย (3,310)
Other non-GAAP adjustmentsย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 3,607ย ย ย 3,607ย 
Segment Adjusted EBITDA$143,723ย ย $104,907ย ย $31,734ย ย $โ€”ย ย $280,364ย 
ย ย ย ย ย ย 
Net Sales$938,407ย ย $580,035ย ย $191,977ย ย ย ย 
Segment Operating Profit Marginย 11.9%ย ย 12.9%ย ย 13.3%ย ย ย 
Segment Adjusted EBITDA Marginย 15.3%ย ย 18.1%ย ย 16.5%ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 

1 Included in Corporate is the amortization of acquisition intangibles associated with the Consumer segment of $14,197, the Industrial segment of $3,414, and All Other of $3,768.
2 Included in Corporate are restructuring/asset impairment charges associated with the Consumer segment of $8,288, the Industrial segment of $6,430, and All Other of $1,766.
3 Included in Corporate are changes in LIFO inventory reserves associated with the Consumer segment of $(3,325) and the Industrial segment of $139.
4 Included in Corporate are acquisition, integration and divestiture-related costs associated with the Consumer segment of $410 and the Industrial segment of $5,046.
5 Included in Corporate are net gains on derivatives associated with the Consumer segment of $(468), the Industrial segment of $(2,178), and All Other of $(664).

ย ย ย ย ย ย 
Segment Adjusted EBITDA and All Other Adjusted EBITDA Reconciliationย ย ย ย ย 
For the Three Months Ended October 2, 2022ย ย ย ย ย 
Dollars in thousandsConsumer Packaging segment
ย Industrial Paper Packaging segment
ย All Other
ย Corporate
ย Total
Segment and Total Operating Profit$127,859ย ย $81,859ย ย $15,373ย ย $(43,149)ย $181,942ย 
Adjustments:ย ย ย ย ย 
Depreciation, depletion, and amortization1ย 29,102ย ย ย 23,164ย ย ย 6,195ย ย ย 20,690ย ย ย 79,151ย 
Equity in earnings of affiliates, net of taxย 359ย ย ย 3,840ย ย ย โ€”ย ย ย โ€”ย ย ย 4,199ย 
Restructuring/Asset impairment charges2ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 20,652ย ย ย 20,652ย 
Changes in LIFO inventory reserves3ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (302)ย ย (302)
Acquisition, integration and divestiture-related costs4ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 2,022ย ย ย 2,022ย 
Net losses from derivatives5ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 1,478ย ย ย 1,478ย 
Other non-GAAP adjustmentsย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (1,391)ย ย (1,391)
Segment Adjusted EBITDA$157,320ย ย $108,863ย ย $21,568ย ย $โ€”ย ย $287,751ย 
ย ย ย ย ย ย 
Net Sales$1,030,549ย ย $661,452ย ย $198,215ย ย ย ย 
Segment Operating Profit Marginย 12.4%ย ย 12.4%ย ย 7.8%ย ย ย 
Segment Adjusted EBITDA Marginย 15.3%ย ย 16.5%ย ย 10.9%ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 

1 Included in Corporate is amortization of acquisition intangibles associated with the Consumer segment of $14,326, the Industrial segment of $1,973, and All Other of $4,392.
2 Included in Corporate are restructuring/asset impairment charges associated with the Consumer segment of $4,350, the Industrial segment of $7,674, and All Other of $18.
3 Included in Corporate are changes in LIFO inventory reserves associated with the Consumer segment of $(1,653) and the Industrial segment of $1,351.
4 Included in Corporate are acquisition, integration and divestiture-related costs associated with the Consumer segment of $855 and the Industrial segment of $800.
5 Included in Corporate are net losses on derivatives associated with the Consumer segment of $203, the Industrial segment of $986, and All Other of $289.

ย ย ย 
Adjusted EBITDA and Adjusted EBITDA Marginย ย 
ย Nine Months Ended
Dollars in thousandsOctober 1, 2023
ย October 2, 2022
ย ย ย 
Net income attributable to Sonoco$393,717ย ย $369,233ย 
Adjustments:ย ย 
Interest expenseย 101,363ย ย ย 71,242ย 
Interest incomeย (6,679)ย ย (3,450)
Provision for income taxesย 127,003ย ย ย 116,712ย 
Depreciation, depletion, and amortizationย 249,387ย ย ย 231,095ย 
Non-operating pension costsย 10,424ย ย ย 4,251ย 
Net income attributable to noncontrolling interestsย 354ย ย ย 642ย 
Restructuring/Asset impairment chargesย 52,981ย ย ย 43,357ย 
Changes in LIFO inventory reservesย (10,186)ย ย 25,088ย 
Gain from divestiture of business and other assetsย (78,844)ย ย โ€”ย 
Acquisition, integration and divestiture-related costsย 22,192ย ย ย 62,655ย 
Other income, netย (36,943)ย ย โ€”ย 
Net gain from derivativesย (1,514)ย ย (2,316)
Other non-GAAP adjustmentsย 8,750ย ย ย (1,589)
Adjusted EBITDA$832,005ย ย $916,920ย 
ย ย ย 
Net Sales$5,145,492ย ย $5,574,530ย 
Net Income Marginย 7.7%ย ย 6.6%
Adjusted EBITDA Marginย 16.2%ย ย 16.4%
ย ย ย ย ย ย ย ย 

The following tables reconcile Segment and Total Operating Profit, the closest GAAP measure of profitability, to Segment Adjusted EBITDA.

ย ย ย ย ย ย 
Segment Adjusted EBITDA and All Other Adjusted EBITDA Reconciliationย ย ย ย ย 
For the Nine Months Ended October 1, 2023ย ย ย ย ย 
Dollars in thousandsConsumer Packaging segment
ย Industrial Paper Packaging segment
ย All Other
ย Corporate
ย Total
Segment and Total Operating Profit$299,083ย ย $256,413ย ย $81,409ย ย $(56,461)ย $580,444ย 
Adjustments:ย ย ย ย ย 
Depreciation, depletion and amortization1ย 91,395ย ย ย 76,444ย ย ย 18,466ย ย ย 63,082ย ย ย 249,387ย 
Equity in earnings of affiliates, net of taxย 493ย ย ย 8,302ย ย ย โ€”ย ย ย โ€”ย ย ย 8,795ย 
Restructuring/Asset impairment charges2ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 52,981ย ย ย 52,981ย 
Changes in LIFO inventory reserves3ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (10,186)ย ย (10,186)
Acquisition, integration and divestiture-related costs4ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 22,192ย ย ย 22,192ย 
Gains from divestiture of business and other assets5ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (78,844)ย ย (78,844)
Net gains from derivatives6ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (1,514)ย ย (1,514)
Other non-GAAP adjustmentsย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 8,750ย ย ย 8,750ย 
Segment Adjusted EBITDA$390,971ย ย $341,159ย ย $99,875ย ย $โ€”ย ย $832,005ย 
ย ย ย ย ย ย 
Net Sales$2,771,290ย ย $1,781,033ย ย $593,169ย ย ย ย 
Segment Operating Profit Marginย 10.8%ย ย 14.4%ย ย 13.7%ย ย ย 
Segment Adjusted EBITDA Marginย 14.1%ย ย 19.2%ย ย 16.8%ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 

1 Included in Corporate is the amortization of acquisition intangibles associated with the Consumer segment of $42,829, the Industrial segment of $8,913, and All Other of $11,340.
2 Included in Corporate are restructuring/asset impairment charges associated with the Consumer segment of $11,792, the Industrial segment of $32,961, and All Other of $5,875.
3 Included in Corporate are changes in LIFO inventory reserves associated with the Consumer segment of $(9,428) and the Industrial segment of $(758).
4 Included in Corporate are acquisition, integration and divestiture-related costs associated with the Consumer segment of $1,302 and the Industrial segment of $5,394.
5 Included in Corporate are gains from the divestiture of business and other assets associated with the sale of the Companyโ€™s timberland properties in the amount of $(60,945), the sale of its S3 business of in the amount of $(11,065), and the sale of its U.S. BulkSak businesses of $(6,834).
6 Included in Corporate are gains on derivatives associated with the Consumer segment of $(194), the Industrial segment of $(1,045), and All Other of $(275).

ย ย ย ย ย ย 
Segment Adjusted EBITDA and All Other Adjusted EBITDA Reconciliationย ย ย ย ย 
For the Nine Months Ended October 2, 2022ย ย ย ย ย 
Dollars in thousandsConsumer Packaging segment
ย Industrial Paper Packaging segment
ย All Other
ย Corporate
ย Total
Segment and Total Operating Profit$440,889ย ย $248,721ย ย $46,426ย ย $(187,556)ย $548,480ย 
Adjustments:ย ย ย ย ย 
Depreciation, depletion, and amortization1ย 83,161ย ย ย 68,941ย ย ย 18,631ย ย ย 60,361ย ย ย 231,094ย 
Equity in earnings of affiliates, net of taxย 368ย ย ย 9,783ย ย ย โ€”ย ย ย โ€”ย ย ย 10,151ย 
Restructuring/Asset impairment charges2ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 43,357ย ย ย 43,357ย 
Changes in LIFO inventory reserves3ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 25,088ย ย ย 25,088ย 
Acquisition, integration and divestiture-related costs4ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 62,655ย ย ย 62,655ย 
Net gains from derivatives5ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (2,316)ย ย (2,316)
Other non-GAAP adjustmentsย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (1,589)ย ย (1,589)
Segment Adjusted EBITDA$524,418ย ย $327,445ย ย $65,057ย ย $โ€”ย ย $916,920ย 
ย ย ย ย ย ย 
Net Sales$2,888,630ย ย $2,087,981ย ย $597,919ย ย ย ย 
Segment Operating Profit Marginย 15.3%ย ย 11.9%ย ย 7.8%ย ย ย 
Segment Adjusted EBITDA Marginย 18.2%ย ย 15.7%ย ย 10.9%ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 

1 Included in Corporate is the amortization of acquisition intangibles associated with the Consumer segment of $40,938, the Industrial segment of $6,098, and All Other of $13,325.
2 Included in Corporate are restructuring/asset impairment charges associated with the Consumer segment of $9,459, the Industrial segment of $19,194, and All Other of $(399).
3 Included in Corporate are changes in LIFO inventory reserves associated with the Consumer segment of $22,589 and the Industrial segment of $2,499.
4 Included in Corporate are acquisition, integration and divestiture-related costs associated with the Consumer segment of $38,039 and the Industrial segment of $1,866.
5 Included in Corporate are net gains on derivatives associated with the Consumer segment of $(347), the Industrial segment of $(1,477), and All Other of $(492).

Free Cash Flow

The Company uses the non-GAAP financial measure of โ€œfree cash flow,โ€ which it defines as cash flow from operations minus net capital expenditures. Net capital expenditures are defined as capital expenditures minus proceeds from the disposition of capital assets. Free cash flow may not represent the amount of cash flow available for general discretionary use because it excludes non-discretionary expenditures, such as mandatory debt repayments and required settlements of recorded and/or contingent liabilities not reflected in cash flow from operations.

ย ย 
ย Nine Months Ended
FREE CASH FLOWOctober 1, 2023ย October 2, 2022
ย ย ย ย 
Net cash provided by operating activities$616,877ย ย $322,055ย 
Purchase of property, plant and equipment, netย (182,137)ย ย (230,732)
Free Cash Flow$434,740ย ย $91,323ย 
ย ย ย ย 
ย ย ย ย 
ย Year Ended
ย Estimated Low Endย Estimated High End
FREE CASH FLOWDecember 31, 2023ย December 31, 2023
Net cash provided by operating activities$850,000ย ย $900,000ย 
Purchase of property, plant and equipment, netย (250,000)ย ย (210,000)
Free Cash Flow$600,000ย ย $690,000ย 
ย ย ย ย 

Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  247.38
+1.09 (0.44%)
AAPL  259.37
+0.33 (0.13%)
AMD  203.17
-1.51 (-0.74%)
BAC  55.85
-0.33 (-0.59%)
GOOG  329.14
+3.13 (0.96%)
META  653.06
+7.00 (1.08%)
MSFT  479.28
+1.17 (0.24%)
NVDA  184.86
-0.18 (-0.10%)
ORCL  198.52
+9.37 (4.95%)
TSLA  445.01
+9.21 (2.11%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article