Highlights - Three Months Ended September 30, 2023
- Net sales of $3,443 million;
- GAAP Net income of $152 million;
GAAP diluted earnings per share (EPS) of 10.5 cps;
- Adjusted EPS of 15.6 cps and Adjusted EBIT of $358 million;
- Adjusted Free Cash Flow ahead of prior year;
- Increased cash returns to shareholders: Quarterly dividend
increased to 12.5 cents per share and
$30 million of shares repurchased;
and
- Fiscal 2024 outlook: Reaffirming adjusted EPS of
67-71 cents per share and adjusted
Free Cash Flow of $850-950
million.
ZURICH, Oct. 31,
2023 /PRNewswire/ --
First quarter
result in line with expectations and on track to deliver fiscal
2024 guidance
Amcor CEO Ron Delia
said: "We executed well in our fiscal 2024 first quarter,
delivering financial results in-line with our expectations,
including adjusted free cash flow ahead of last year's first
quarter and putting us on track to deliver against our fiscal 2024
guidance, which we are reaffirming today.
As anticipated,
market conditions remain challenging with continued destocking and
soft demand which we expect to continue in the near term. In this
context, our teams remain laser focused on taking price and cost
actions to offset inflation, aligning the cost base with market
dynamics and managing working capital. We believe these ongoing
efforts, combined with benefits later in the year from structural
cost reduction initiatives and a lower interest expense headwind,
leave us well placed to meet our expectations for a return to solid
adjusted earnings per share growth in the second half and to grow
at our long-term trend high-single digit rates
thereafter.
We remain confident
in the strength of our market positions and underlying
business. We continue to actively pursue our strategy for
long-term growth and value creation which includes investing in
organic growth, pursuing M&A opportunities in faster growing,
higher value markets or repurchasing shares and returning cash to
shareholders through a compelling and growing dividend."
|
Key
Financials
|
|
|
|
|
|
Three Months Ended
September 30,
|
GAAP
results
|
|
|
|
|
|
2022 $
million
|
|
2023 $
million
|
Net sales
|
|
|
|
|
|
3,712
|
|
3,443
|
Net income attributable
to Amcor plc
|
|
|
|
|
|
232
|
|
152
|
EPS (diluted US
cents)
|
|
|
|
|
|
15.5
|
|
10.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable
constant
currency ∆%
|
|
|
Three Months Ended
September 30,
|
|
Reported
∆%
|
|
Adjusted non-GAAP
results(1)
|
|
2022 $
million
|
|
2023 $
million
|
|
|
Net sales
|
|
3,712
|
|
3,443
|
|
(7)
|
|
(6)
|
EBITDA
|
|
494
|
|
459
|
|
(7)
|
|
(5)
|
EBIT
|
|
392
|
|
358
|
|
(9)
|
|
(5)
|
Net income
|
|
271
|
|
226
|
|
(17)
|
|
(13)
|
EPS (diluted US
cents)
|
|
18.1
|
|
15.6
|
|
(14)
|
|
(10)
|
Free Cash
Flow
|
|
(400)
|
|
(227)
|
|
|
|
|
(1) Adjusted non-GAAP
results exclude items which are not considered representative of
ongoing operations. Comparable constant currency ∆%
excludes the impact of movements in foreign exchange rates and
items affecting comparability. Further details related to
non-GAAP measures and
reconciliations to GAAP measures can be found under "Presentation
of non-GAAP information" in this release.
|
|
Note: All amounts
referenced throughout this document are in US dollars unless
otherwise indicated and numbers may not add up precisely to the
totals provided due to rounding.
|
Shareholder returns
Amcor generates significant annual cash flow, maintains strong
credit metrics, and is committed to an investment grade credit
rating. The Company's strong annual cash flow and balance sheet
provide substantial capacity to reinvest in the business for
organic growth, pursue acquisitions or share repurchases and return
cash to shareholders through a compelling and growing dividend.
During the three months ended September
30, 2023, the Company returned approximately $205 million to shareholders through cash
dividends and share repurchases, compared with approximately
$180 million in the same period last
year.
Dividend
The Amcor Board of Directors today declared a quarterly cash
dividend of 12.5 cents per share
(compared with 12.25 cents per share
in the same quarter last year). The dividend will be paid in US
dollars to holders of Amcor's ordinary shares trading on the NYSE.
Holders of CDIs trading on the ASX will receive an unfranked
dividend of 19.73 Australian cents per share, which reflects the
quarterly dividend of 12.5 cents per
share converted at an AUD:USD average exchange rate of 0.6336
over the five trading days ended October 27,
2023.
The ex-dividend date will be November 21,
2023, the record date will be November 22, 2023 and the payment date will be
December 12, 2023.
Share repurchases
Amcor repurchased approximately 3 million shares during the
three months ended September 30, 2023
for a total cost of approximately $30
million.
Financial results -
Three Months Ended September 30, 2023
|
Segment
information
|
|
Three Months Ended
September 30, 2022
|
Three Months Ended
September 30, 2023
|
Adjusted
non-GAAP
results
|
Net
sales
$
million
|
EBIT
$
million
|
EBIT /
Sales %
|
EBIT / Average
funds employed
%(1)
|
Net sales
$ million
|
EBIT
$
million
|
EBIT /
Sales %
|
EBIT / Average
funds employed
%(1)
|
Flexibles
|
2,779
|
353
|
12.7 %
|
|
2,568
|
322
|
12.5 %
|
|
Rigid
Packaging
|
933
|
66
|
7.0 %
|
|
875
|
62
|
7.1 %
|
|
Other(2)
|
—
|
(27)
|
|
|
—
|
(26)
|
|
|
Total Amcor
|
3,712
|
392
|
10.6 %
|
16.5
|
3,443
|
358
|
10.4 %
|
15.0
|
(1) Return on average
funds employed includes shareholders' equity and net debt,
calculated using a four quarter average and last twelve months
adjusted EBIT.
|
(2) Represents
corporate expenses.
|
Net sales of $3,443 million were
7% lower than last year on a reported basis, including a favorable
impact of 2% related to movements in foreign exchange rates, an
unfavorable impact of 2% related to items affecting comparability
and an unfavorable impact of 1% related to the pass through of
lower raw material costs of approximately $55 million.
Net sales on a comparable constant currency basis were 6% lower
than last year, reflecting price/mix benefits of
approximately 2%. Volumes were approximately 8% lower
than last year.
Adjusted EBIT of $358 million was
5% lower than last year on a comparable constant currency
basis.
Flexibles
segment
|
|
Three Months Ended
September 30,
|
|
Reported
∆%
|
|
Comparable
constant
currency ∆%
|
|
|
2022 $
million
|
2023 $
million
|
|
|
Net sales
|
|
2,779
|
2,568
|
|
(8)
|
|
(6)
|
Adjusted
EBIT
|
|
353
|
322
|
|
(9)
|
|
(5)
|
Adjusted EBIT / Sales
%
|
|
12.7
|
12.5
|
|
|
|
|
Net sales of $2,568 million were
8% lower than last year on a reported basis, including a favorable
impact of 3% related to movements in foreign exchange rates, an
unfavorable impact of 3% related to items affecting comparability
and an unfavorable impact of 2% related to the pass through of
lower raw material costs of approximately $45 million. On a comparable constant
currency basis, net sales were 6% lower than last year reflecting
price/mix benefits of approximately 2% and volumes were
approximately 8% lower than last year. Volume weakness
continued to be broad based as a result of lower consumer demand
and customer destocking.
In North America, net sales
declined at high single digit rates driven by lower volumes.
Volumes were higher in the condiments, pet care, snacks and
confectionary categories and this was more than offset by lower
volumes in categories including healthcare, meat and liquid
beverage.
In Europe, net sales declined
at high single digit rates driven by lower volumes, partly offset
by price/mix benefits. Volumes were lower in healthcare,
snacks and coffee and this was partly offset by higher volumes in
pet care and confectionary.
Across the Asian region, net sales and volumes were broadly in
line with the prior year. Volumes were lower in the South East Asia region and this was partly
offset by volume growth in China
and India. In Latin America, net sales declined at high
single digit rates, mainly driven by lower
volumes.
Adjusted EBIT of $322 million was
5% lower than last year on a comparable constant currency basis,
reflecting lower volumes partly offset by favorable operating cost
performance and price/mix benefits.
Rigid Packaging
segment
|
|
Three Months Ended
September 30,
|
|
Reported
∆%
|
|
Comparable
constant
currency ∆%
|
|
|
2022 $
million
|
2023 $
million
|
|
|
Net sales
|
|
933
|
875
|
|
(6)
|
|
(6)
|
Adjusted
EBIT
|
|
66
|
62
|
|
(5)
|
|
(6)
|
Adjusted EBIT / Sales
%
|
|
7.0
|
7.1
|
|
|
|
|
Net sales of $875 million were 6%
lower than last year on a reported basis, including a favorable
impact of 1% related to movements in foreign exchange rates and an
unfavorable impact of 1% related to the pass through of lower raw
material costs of approximately $10
million. On a comparable constant currency basis, net sales
were 6% lower than last year reflecting price/mix benefits of
approximately 1% and volumes were approximately 7% lower than last
year.
In North America, overall
beverage volumes were 9% lower than last year as a result of lower
consumer demand and continued customer destocking, including in hot
fill beverage containers where volumes were down 5%. Specialty
container volumes were lower than last year.
In Latin America, volumes grew
at mid single digit rates compared with last year, with growth in
Brazil and Colombia partly offset by lower volumes in
Mexico.
Adjusted EBIT of $62 million was
6% lower than last year on a comparable constant currency basis,
reflecting lower volumes partly offset by price/mix benefits and
favorable cost performance.
Net interest and income tax expense
For the three months ended September 30,
2023, net interest expense of $75
million was $25 million higher
than last year, reflecting higher interest rates. GAAP income tax
expense was $39 million compared with
$58 million last year. Excluding
amounts related to non-GAAP adjustments, adjusted tax expense for
the three months ended September 30,
2023 was $54 million compared
with $68 million last year. Adjusted
tax expense represents an effective tax rate of 19.1%.
Adjusted Free Cash Flow
For the three months ended September 30,
2023, adjusted free cash outflow was $227 million, in line with expectations and
compared with an outflow of $400
million last year. Compared with last year, the improvement
primarily reflects benefits from inventory reduction
initiatives.
Net debt was $6,573 million at
September 30, 2023. Leverage,
measured as net debt divided by adjusted trailing twelve month
EBITDA, was 3.3 times and in line with expectations. Leverage is
expected to return to approximately 3.0 times at June 30, 2024.
Fiscal 2024 Guidance reaffirmed
For the twelve month period ending June
30, 2024, the Company continues to expect:
- Adjusted EPS of 67 to 71 cents
per share which includes:
- Comparable constant currency earnings made up of underlying
business performance down low single digit % to up low single digit
%, a benefit of approximately 2% from share repurchases, and a
negative impact of approximately 6% related to higher estimated net
interest and tax expense;
- A negative impact of approximately 3% related to the sale of
the Company's three plants in Russia on December 23,
2022; and
- A benefit of up to 2% related to currency translation, assuming
current rates prevail through the balance of fiscal 2024.
- The Company expects adjusted EPS on a reported basis in the
first half of fiscal 2024 to be down in the mid-teens % compared
with the first half of fiscal 2023, primarily due to lower volumes
and the residual headwinds related to the sale of the
Russia plants and higher interest
expense. In the second half of fiscal 2024, adjusted EPS is
expected to be up mid-single digits % compared with the second half
of fiscal 2023, benefiting in part from cost saving initiatives and
increased earnings leverage resulting from price and cost actions
taken in fiscal 2023 and 2024.
- Adjusted Free Cash Flow of approximately $850 million to $950
million, representing solid growth over fiscal 2023.
- Approximately $70 million of cash
to be allocated towards share repurchases as part of the program
previously announced in fiscal 2023.
Amcor's guidance contemplates a range of factors which create a
degree of uncertainty and complexity when estimating future
financial results. Further information can be found under
'Cautionary Statement Regarding Forward-Looking Statements' in this
release.
Conference Call
Amcor is hosting a conference call with investors and analysts
to discuss these results on October 31,
2023 at 5.30pm US Eastern
Daylight Time / November 1, 2023 at
8.30am Australian Eastern Daylight
Time. Investors are invited to listen to a live webcast of the
conference call at our website, www.amcor.com, in
the "Investors" section.
Those wishing to access the call should use the following
numbers, with the Conference ID 8080870:
- US & Canada – 888 440 4149
(toll-free), 646 960 0661 (local)
- Australia – 1800 519 630 (toll
free), 02 9133 7103 (local)
- United Kingdom – 0800 358 0970
(toll free), 020 3433 3846 (local)
- Singapore – +65 3159 5133
(local number)
- Hong Kong – +852 3002 3410
(local number)
From all other countries, the call can be accessed by dialing +1
646 960 0661 (toll).
A replay of the webcast will also be available in the
"Investors" section at www.amcor.com following the call.
About Amcor
Amcor is a global leader in developing and producing responsible
packaging solutions for food, beverage, pharmaceutical, medical,
home and personal-care, and other products. Amcor works with
leading companies around the world to protect their products,
differentiate brands, and improve supply chains through a range of
flexible and rigid packaging, specialty cartons, closures and
services. The Company is focused on making packaging that is
increasingly light-weighted, recyclable and reusable, and made
using an increasing amount of recycled content. In fiscal year
2023, 41,000 Amcor people generated $14.7
billion in annual sales from operations that span 218
locations in 41 countries. NYSE: AMCR; ASX: AMC
www.amcor.comI LinkedIn I Facebook
I YouTube
Contact Information
Investors
|
|
|
|
|
Tracey
Whitehead
|
|
Damien
Bird
|
|
Damon
Wright
|
Global Head of Investor
Relations
|
|
Vice President Investor
Relations Asia Pacific
|
|
Vice President Investor
Relations North America
|
Amcor
|
|
Amcor
|
|
Amcor
|
+61 3 9226
9028
|
|
+61 3 9226
9070
|
|
+1 224 313
7141
|
tracey.whitehead@amcor.com
|
|
damien.bird@amcor.com
|
|
damon.wright@amcor.com
|
|
|
|
|
|
Media -
Australia
|
|
Media -
Europe
|
|
Media - North
America
|
James
Strong
|
|
Ernesto
Duran
|
|
Julie
Liedtke
|
Partner
|
|
Head of Global
Communications
|
|
Director, Media
Relations
|
Citadel-MAGNUS
|
|
Amcor
|
|
Amcor
|
+61 448 881
174
|
|
+41 78 698 69
40
|
|
+1 847 204
2319
|
jstrong@citadelmagnus.com
|
|
ernesto.duran@amcor.com
|
|
julie.liedtke@amcor.com
|
|
|
|
|
|
Amcor plc UK Establishment Address: 83 Tower Road North,
Warmley, Bristol, England, BS30
8XP, United Kingdom
UK Overseas Company Number: BR020803
Registered Office: 3rd Floor, 44 Esplanade, St Helier, JE4 9WG,
Jersey
Jersey Registered Company Number: 126984, Australian Registered
Body Number (ARBN): 630 385 278
Cautionary Statement Regarding Forward-Looking
Statements
This document contains certain statements that are
"forward-looking statements" within the meaning of the safe harbor
provisions of the U.S. Private Securities Litigation Reform Act of
1995. Forward-looking statements are generally identified with
words like "believe," "expect," "target," "project," "may,"
"could," "would," "approximately," "possible," "will," "should,"
"intend," "plan," "anticipate," "commit," "estimate," "potential,"
"ambitions," "outlook," or "continue," the negative of these words,
other terms of similar meaning, or the use of future dates. Such
statements are based on the current expectations of the management
of Amcor and are qualified by the inherent risks and uncertainties
surrounding future expectations generally. Actual results could
differ materially from those currently anticipated due to a number
of risks and uncertainties. None of Amcor or any of its respective
directors, executive officers, or advisors provide any
representation, assurance, or guarantee that the occurrence of the
events expressed or implied in any forward-looking statements will
actually occur. Risks and uncertainties that could cause actual
results to differ from expectations include, but are not limited
to: changes in consumer demand patterns and customer requirements;
the loss of key customers, a reduction in production requirements
of key customers; significant competition in the industries and
regions in which Amcor operates; failure by Amcor to expand its
business; challenging current and future global economic
conditions, including the Russia-Ukraine conflict and inflation; impact of
operating internationally; price fluctuations or shortages in the
availability of raw materials, energy, and other inputs;
disruptions to production, supply, and commercial risks, including
counterparty credit risks, which may be exacerbated in times of
economic volatility; pandemics, epidemics, or other disease
outbreaks; an inability to attract and retain our global executive
management team and our skilled workforce; costs and liabilities
related to environment, health, and safety ("EHS") laws and
regulations as well as changes in the global climate; labor
disputes and an inability to renew collective bargaining agreements
at acceptable terms; risks related to climate change; cybersecurity
risks; failures or disruptions in information technology systems;
rising interest rates; a significant increase in indebtedness or a
downgrade in the credit rating; foreign exchange rate risk; a
significant write-down of goodwill and/or other intangible assets;
a failure to maintain an effective system of internal control over
financial reporting; inability of Amcor's insurance policies to
provide adequate protections; challenges to or the loss of
intellectual property rights; litigation, including product
liability claims or regulatory developments; increasing scrutiny
and changing expectations from investors, customers, and
governments with respect to Amcor's Environmental, Social and
Governance practices and commitments resulting in increased costs;
changing government regulations in environmental, health, and
safety matters; changes in tax laws or changes in our geographic
mix of earnings; and other risks and uncertainties identified from
time to time in Amcor's filings with the U.S. Securities and
Exchange Commission (the "SEC"), including without limitation,
those described under Item 1A. "Risk Factors" of Amcor's annual
report on Form 10-K for the fiscal year ended June 30, 2023 and any subsequent quarterly
reports on Form 10-Q. You can obtain copies of Amcor's filings with
the SEC for free at the SEC's website (www.sec.gov).
Forward-looking statements included herein are made only as of the
date hereof and Amcor does not undertake any obligation to update
any forward-looking statements, or any other information in this
communication, as a result of new information, future developments
or otherwise, or to correct any inaccuracies or omissions in them
which become apparent, except as expressly required by law. All
forward-looking statements in this communication are qualified in
their entirety by this cautionary statement.
Presentation of non-GAAP information
Included in this release are measures of financial performance
that are not calculated in accordance with U.S. GAAP. These
measures include adjusted EBITDA and EBITDA (calculated as earnings
before interest and tax and depreciation and amortization),
adjusted EBIT and EBIT (calculated as earnings before interest and
tax), adjusted net income, adjusted earnings per share, adjusted
free cash flow and net debt. In arriving at these non-GAAP
measures, we exclude items that either have a non-recurring impact
on the income statement or which, in the judgment of our
management, are items that, either as a result of their nature or
size, could, were they not singled out, potentially cause investors
to extrapolate future performance from an improper base. Note that
while amortization of acquired intangible assets is excluded from
non-GAAP adjusted financial measures, the revenue of the acquired
entities and all other expenses unless otherwise stated, are
reflected in our non-GAAP financial performance earnings measures.
While not all inclusive, examples of these items include:
- material restructuring programs, including associated costs
such as employee severance, pension and related benefits,
impairment of property and equipment and other assets, accelerated
depreciation, termination payments for contracts and leases,
contractual obligations, and any other qualifying costs related to
restructuring plans;
- material sales and earnings from disposed or ceased operations
and any associated profit or loss on sale of businesses or
subsidiaries;
- changes in the fair value of economic hedging instruments on
commercial paper;
- significant pension settlements;
- impairments in goodwill and equity method investments;
- material acquisition compensation and transaction costs such as
due diligence expenses, professional and legal fees, and
integration costs;
- material purchase accounting adjustments for inventory;
- amortization of acquired intangible assets from business
combination;
- gains or losses on significant property and divestitures and
significant property and other impairments, net of insurance
recovery;
- certain regulatory and legal matters;
- impacts from hyperinflation accounting; and
- impacts related to the Russia-Ukraine conflict.
Amcor also evaluates performance on a comparable constant
currency basis, which measures financial results assuming constant
foreign currency exchange rates used for translation based on the
average rates in effect for the comparable prior year period. In
order to compute comparable constant currency results, we multiply
or divide, as appropriate, current-year U.S. dollar results by the
current year average foreign exchange rates and then multiply or
divide, as appropriate, those amounts by the prior-year average
foreign exchange rates. We then adjust for other items affecting
comparability. While not all inclusive, examples of items affecting
comparability include the difference between sales or earnings in
the current period and the prior period related to disposed, or
ceased operations. Comparable constant currency net sales
performance also excludes the impact from passing through movements
in raw material costs.
Management has used and uses these measures internally for
planning, forecasting and evaluating the performance of the
Company's reporting segments and certain of the measures are used
as a component of Amcor's Board of Directors' measurement of
Amcor's performance for incentive compensation purposes. Amcor
believes that these non-GAAP measures are useful to enable
investors to perform comparisons of current and historical
performance of the Company. For each of these non-GAAP financial
measures, a reconciliation to the most directly comparable U.S.
GAAP financial measure has been provided herein. These non-GAAP
financial measures should not be construed as an alternative to
results determined in accordance with U.S. GAAP. The Company
provides guidance on a non-GAAP basis as we are unable to predict
with reasonable certainty the ultimate outcome and timing of
certain significant forward-looking items without unreasonable
effort. These items include but are not limited to the impact
of foreign exchange translation, restructuring program costs, asset
impairments, possible gains and losses on the sale of assets, and
certain tax related events. These items are uncertain, depend
on various factors, and could have a material impact on U.S. GAAP
earnings and cash flow measures for the guidance period.
Dividends
Amcor has received a waiver from the ASX's settlement operating
rules, which will allow the Company to defer processing conversions
between its ordinary share and CDI registers from November 21, 2023 to November 22, 2023 inclusive.
U.S. GAAP Condensed
Consolidated Statements of Income (Unaudited)
|
|
|
Three Months Ended
September 30,
|
($
million)
|
|
2022
|
|
2023
|
Net sales
|
|
3,712
|
|
3,443
|
Cost of
sales
|
|
(3,044)
|
|
(2,798)
|
Gross profit
|
|
668
|
|
645
|
Selling, general, and
administrative expenses
|
|
(302)
|
|
(302)
|
Research and
development expenses
|
|
(25)
|
|
(27)
|
Restructuring and
related expenses, net
|
|
(1)
|
|
(28)
|
Other
income/(expenses), net
|
|
2
|
|
(18)
|
Operating
income
|
|
342
|
|
270
|
Interest expense,
net
|
|
(50)
|
|
(75)
|
Other non-operating
expenses, net
|
|
—
|
|
(1)
|
Income before income
taxes and equity in loss of affiliated companies
|
|
292
|
|
194
|
Income tax
expense
|
|
(58)
|
|
(39)
|
Equity in loss of
affiliated companies, net of tax
|
|
—
|
|
(1)
|
Net income
|
|
234
|
|
154
|
Net income attributable
to non-controlling interests
|
|
(2)
|
|
(2)
|
Net income attributable
to Amcor plc
|
|
232
|
|
152
|
USD:EUR average FX
rate
|
|
0.9933
|
|
0.9189
|
|
|
|
|
|
Basic earnings per
share attributable to Amcor
|
|
0.156
|
|
0.105
|
Diluted earnings per
share attributable to Amcor
|
|
0.155
|
|
0.105
|
Weighted average number
of shares outstanding – Basic
|
|
1,474
|
|
1,439
|
Weighted average number
of shares outstanding – Diluted
|
|
1,486
|
|
1,439
|
|
|
|
|
|
|
|
|
|
|
U.S. GAAP Condensed
Consolidated Statements of Cash Flows (Unaudited)
|
|
|
Three Months Ended
September 30,
|
($
million)
|
|
2022
|
|
2023
|
Net income
|
|
234
|
|
154
|
Depreciation,
amortization and impairment
|
|
151
|
|
149
|
Changes in operating
assets and liabilities, excluding effect of acquisitions,
divestitures, and
currency
|
|
(700)
|
|
(490)
|
Other non-cash
items
|
|
55
|
|
52
|
Net cash used in
operating activities
|
|
(260)
|
|
(135)
|
Purchase of property,
plant and equipment and other intangible assets
|
|
(152)
|
|
(124)
|
Proceeds from sales of
property, plant and equipment and other intangible
assets
|
|
4
|
|
4
|
Business acquisitions
and investments in affiliated companies, and other
|
|
(96)
|
|
(22)
|
Proceeds from
divestitures
|
|
4
|
|
—
|
Net debt
proceeds
|
|
613
|
|
396
|
Dividends
paid
|
|
(181)
|
|
(176)
|
Share
buyback/cancellations
|
|
—
|
|
(30)
|
Purchase of treasury
shares and tax withholdings for share-based incentive
plans
|
|
(106)
|
|
(46)
|
Change in cash and cash
equivalents classified as held for sale
|
|
21
|
|
—
|
Other, including effect
of exchange rate on cash and cash equivalents
|
|
(60)
|
|
(32)
|
Net decrease in cash
and cash equivalents
|
|
(213)
|
|
(165)
|
Cash and cash
equivalents balance at beginning of the year
(1)
|
|
775
|
|
689
|
Cash and cash
equivalents balance at end of the period
|
|
562
|
|
524
|
(1) Cash and cash
equivalents at the beginning of the fiscal year 2023 include $75
million of cash and cash equivalents classified as held for
sale.
|
U.S. GAAP Condensed
Consolidated Balance Sheets (Unaudited)
|
($
million)
|
|
June 30,
2023
|
|
September 30,
2023
|
Cash and cash
equivalents
|
|
689
|
|
524
|
Trade receivables,
net
|
|
1,875
|
|
1,870
|
Inventories,
net
|
|
2,213
|
|
2,134
|
Property, plant, and
equipment, net
|
|
3,762
|
|
3,718
|
Goodwill and other
intangible assets, net
|
|
6,890
|
|
6,832
|
Other assets
|
|
1,574
|
|
1,605
|
Total assets
|
|
17,003
|
|
16,683
|
Trade
payables
|
|
2,690
|
|
2,218
|
Short-term debt and
current portion of long-term debt
|
|
93
|
|
118
|
Long-term debt, less
current portion
|
|
6,653
|
|
6,979
|
Accruals and other
liabilities
|
|
3,477
|
|
3,404
|
Shareholders'
equity
|
|
4,090
|
|
3,964
|
Total liabilities and
shareholders' equity
|
|
17,003
|
|
16,683
|
|
|
|
|
|
|
|
|
|
|
Components of Fiscal
2024 Net Sales growth
|
|
Three Months Ended
September 30,
|
($
million)
|
Flexibles
|
Rigid
Packaging
|
Total
|
Net sales first quarter
2024
|
2,568
|
875
|
3,443
|
Net sales first quarter
2023
|
2,779
|
933
|
3,712
|
Reported Growth
%
|
(8)
|
(6)
|
(7)
|
FX %
|
3
|
1
|
2
|
Constant Currency
Growth %
|
(11)
|
(7)
|
(9)
|
RM Pass Through
%
|
(2)
|
(1)
|
(1)
|
Items affecting
comparability %
|
(3)
|
—
|
(2)
|
Comparable Constant
Currency Growth %
|
(6)
|
(6)
|
(6)
|
Volume %
|
(8)
|
(7)
|
(8)
|
Price/Mix %
|
2
|
1
|
2
|
Reconciliation of
Non-GAAP Measures
|
Reconciliation of
adjusted Earnings before interest, tax, depreciation, and
amortization (EBITDA), Earnings before interest
and tax (EBIT), Net income, Earnings per share (EPS) and Adjusted
Free Cash Flow
|
|
|
|
Three Months Ended
September 30, 2022
|
|
Three Months Ended
September 30, 2023
|
($
million)
|
|
EBITDA
|
|
EBIT
|
|
Net
Income
|
|
EPS
(Diluted
US
cents)(1)
|
|
EBITDA
|
|
EBIT
|
|
Net
Income
|
|
EPS
(Diluted
US cents)(1)
|
Net income
attributable to Amcor
|
|
232
|
|
232
|
|
232
|
|
15.5
|
|
152
|
|
152
|
|
152
|
|
10.5
|
Net income attributable
to non-controlling
interests
|
|
2
|
|
2
|
|
|
|
|
|
2
|
|
2
|
|
|
|
|
Tax expense
|
|
58
|
|
58
|
|
|
|
|
|
39
|
|
39
|
|
|
|
|
Interest expense,
net
|
|
50
|
|
50
|
|
|
|
|
|
75
|
|
75
|
|
|
|
|
Depreciation and
amortization
|
|
142
|
|
|
|
|
|
|
|
142
|
|
|
|
|
|
|
EBITDA, EBIT, Net
income, and EPS
|
|
484
|
|
342
|
|
232
|
|
15.5
|
|
410
|
|
268
|
|
152
|
|
10.5
|
Impact of
hyperinflation
|
|
8
|
|
8
|
|
8
|
|
0.5
|
|
17
|
|
17
|
|
17
|
|
1.2
|
Russia-Ukraine conflict
impacts(2)
|
|
3
|
|
3
|
|
3
|
|
0.2
|
|
28
|
|
28
|
|
28
|
|
1.9
|
Other
|
|
(1)
|
|
(1)
|
|
(1)
|
|
(0.1)
|
|
4
|
|
4
|
|
4
|
|
0.2
|
Amortization of
acquired intangibles(3)
|
|
|
|
40
|
|
40
|
|
2.7
|
|
|
|
41
|
|
41
|
|
2.8
|
Tax effect of above
items
|
|
|
|
|
|
(11)
|
|
(0.7)
|
|
|
|
|
|
(16)
|
|
(1.1)
|
Adjusted EBITDA,
EBIT, Net income and EPS
|
|
494
|
|
392
|
|
271
|
|
18.1
|
|
459
|
|
358
|
|
226
|
|
15.6
|
Reconciliation of
adjusted growth to comparable constant currency
growth
|
|
|
|
|
|
|
|
|
|
|
% growth - Adjusted
EBITDA, EBIT, Net income, and EPS
|
|
|
|
|
|
|
|
(7)
|
|
(9)
|
|
(17)
|
|
(14)
|
% items affecting
comparability(4)
|
|
|
|
|
|
|
|
|
|
4
|
|
5
|
|
6
|
|
5
|
% currency
impact
|
|
|
|
|
|
|
|
|
|
(2)
|
|
(1)
|
|
(2)
|
|
(1)
|
% comparable
constant currency growth
|
|
|
|
|
|
|
|
|
|
(5)
|
|
(5)
|
|
(13)
|
|
(10)
|
Adjusted
EBITDA
|
|
494
|
|
|
|
|
|
|
|
459
|
|
|
|
|
|
|
Interest paid,
net
|
|
(34)
|
|
|
|
|
|
|
|
(47)
|
|
|
|
|
|
|
Income tax
paid
|
|
(35)
|
|
|
|
|
|
|
|
(53)
|
|
|
|
|
|
|
Purchase of property,
plant and equipment and
other intangible
assets
|
|
(152)
|
|
|
|
|
|
|
|
(124)
|
|
|
|
|
|
|
Proceeds from sales of
property, plant and
equipment and other
intangible assets
|
|
4
|
|
|
|
|
|
|
|
4
|
|
|
|
|
|
|
Movement in working
capital
|
|
(666)
|
|
|
|
|
|
|
|
(459)
|
|
|
|
|
|
|
Other
|
|
(11)
|
|
|
|
|
|
|
|
(7)
|
|
|
|
|
|
|
Adjusted Free Cash
Flow
|
|
(400)
|
|
|
|
|
|
|
|
(227)
|
|
|
|
|
|
|
(1) Calculation of
diluted EPS for the three months ended September 30, 2023 excludes
net income attributable to shares to be repurchased under
forward contracts of $1 million and $2 million for the three months
ended September 30, 2022.
|
(2) Includes
incremental costs and restructuring and related expenses incurred
in connection with the conflict and the related sale of the
Russian
business.
|
(3) Amortization of
acquired intangible assets from business combinations.
|
(4) Reflects the impact
of disposed and ceased operations.
|
Reconciliation of adjusted EBIT by reporting segment
|
|
Three Months Ended
September 30, 2022
|
|
Three Months Ended
September 30, 2023
|
($
million)
|
|
Flexibles
|
|
Rigid
Packaging
|
|
Other
|
|
Total
|
|
Flexibles
|
|
Rigid
Packaging
|
|
Other
|
|
Total
|
Net income
attributable to Amcor
|
|
|
|
|
|
|
|
232
|
|
|
|
|
|
|
|
152
|
Net income attributable
to non-
controlling interests
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
2
|
Tax expense
|
|
|
|
|
|
|
|
58
|
|
|
|
|
|
|
|
39
|
Interest expense,
net
|
|
|
|
|
|
|
|
50
|
|
|
|
|
|
|
|
75
|
EBIT
|
|
311
|
|
57
|
|
(26)
|
|
342
|
|
256
|
|
40
|
|
(28)
|
|
268
|
Impact of
hyperinflation
|
|
—
|
|
8
|
|
—
|
|
8
|
|
—
|
|
17
|
|
—
|
|
17
|
Russia-Ukraine conflict
impacts(1)
|
|
3
|
|
—
|
|
—
|
|
3
|
|
24
|
|
4
|
|
—
|
|
28
|
Other
|
|
—
|
|
—
|
|
(1)
|
|
(1)
|
|
2
|
|
—
|
|
2
|
|
4
|
Amortization of
acquired intangibles(2)
|
|
39
|
|
1
|
|
—
|
|
40
|
|
40
|
|
1
|
|
—
|
|
41
|
Adjusted
EBIT
|
|
353
|
|
66
|
|
(27)
|
|
392
|
|
322
|
|
62
|
|
(26)
|
|
358
|
Adjusted EBIT /
sales %
|
|
12.7 %
|
|
7.0 %
|
|
|
|
10.6 %
|
|
12.5 %
|
|
7.1 %
|
|
|
|
10.4 %
|
Reconciliation of
adjusted growth to comparable constant currency
growth
|
|
|
|
|
|
|
|
|
% growth - Adjusted
EBIT
|
|
|
|
|
|
|
|
|
|
(9)
|
|
(5)
|
|
|
|
(9)
|
% items affecting
comparability(3)
|
|
|
|
|
|
|
|
|
|
6
|
|
—
|
|
—
|
|
5
|
% currency
impact
|
|
|
|
|
|
|
|
|
|
(2)
|
|
(1)
|
|
—
|
|
(1)
|
% comparable
constant currency
|
|
|
|
|
|
|
|
|
|
(5)
|
|
(6)
|
|
—
|
|
(5)
|
(1) Includes
incremental costs and restructuring and related expenses incurred
in connection with the conflict and the related sale of the
Russian
business.
|
(2) Amortization of
acquired intangible assets from business combinations.
|
(3) Reflects the impact
of disposed and ceased operations.
|
Reconciliation of
net debt
|
($
million)
|
|
June 30,
2023
|
|
September 30,
2023
|
Cash and cash
equivalents
|
|
(689)
|
|
(524)
|
Short-term
debt
|
|
80
|
|
107
|
Current portion of
long-term debt
|
|
13
|
|
11
|
Long-term debt, less
current portion
|
|
6,653
|
|
6,979
|
Net
debt
|
|
6,057
|
|
6,573
|
View original
content:https://www.prnewswire.com/news-releases/amcor-reports-first-quarter-result-and-reaffirms-outlook-for-fiscal-2024-301972251.html
SOURCE Amcor