Highlights - Three Months Ended September 30, 2024
- Third consecutive quarter of sequential improvement in volume
growth;
- Net sales of $3,353 million;
- GAAP Net income of $191 million;
GAAP diluted earnings per share (EPS) of 13.2 cps;
- Adjusted EBIT of $365
million, up 3% on a comparable constant currency basis;
- Adjusted EPS of 16.2 cps, up 5% on a comparable constant
currency basis; and
- Quarterly dividend increased to 12.75
cents per share.
Fiscal 2025 outlook reaffirmed
- Adjusted EPS of 72-76 cents per
share; Adjusted Free Cash Flow of $900-1,000 million.
ZURICH, Oct. 31,
2024 /PRNewswire/ --
Amcor delivers
another quarter of solid earnings and volume growth; Reaffirms FY25
guidance
Amcor CEO Peter
Konieczny said: "Amcor started fiscal 2025 well, with volume growth
and customer demand dynamics continuing to improve. Adjusted
EPS was up 5%, and our Flexibles and Rigid Packaging businesses
each contributed to this solid growth through sequential volume
improvement and by maintaining an unwavering focus on managing
costs and margin quality. These results are aligned with the
expectations we set out in August, which gives us the confidence to
reaffirm our guidance for the fiscal year."
"I am pleased with the
overall performance trajectory of the business and I am excited
about the significant opportunities we have ahead of us to enhance
our profitable organic growth profile, continue to build earnings
momentum and evolve into an even stronger company than we are
today. We have already taken a number of concrete actions to
further leverage Amcor's market leading positions and capabilities
and strengthen our ability to generate attractive, sustainable
shareholder returns. We also remain committed to disciplined
execution against our capital allocation framework and strategy for
growth, and will continue to invest in the business, pursue M&A
opportunities or repurchase shares, and return cash to shareholders
through a compelling and growing dividend."
|
Key
Financials
|
|
|
|
|
|
Three Months Ended
September 30,
|
GAAP
results
|
|
|
|
|
|
2023 $
million
|
|
2024 $
million
|
Net sales
|
|
|
|
|
|
3,443
|
|
3,353
|
Net income attributable
to Amcor plc
|
|
|
|
|
|
152
|
|
191
|
EPS (diluted US
cents)
|
|
|
|
|
|
10.5
|
|
13.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable
constant
currency ∆%
|
|
|
Three Months Ended
September 30,
|
|
Reported
∆%
|
|
Adjusted non-GAAP
results(1)
|
|
2023 $
million
|
|
2024 $
million
|
|
|
Net sales
|
|
3,443
|
|
3,353
|
|
(3)
|
|
(2)
|
EBITDA
|
|
459
|
|
466
|
|
2
|
|
3
|
EBIT
|
|
358
|
|
365
|
|
2
|
|
3
|
Net income
|
|
226
|
|
234
|
|
3
|
|
5
|
EPS (diluted US
cents)
|
|
15.6
|
|
16.2
|
|
3
|
|
5
|
Free Cash
Flow
|
|
(227)
|
|
(395)
|
|
|
|
|
(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 and is committed to
an investment grade credit rating. We believe that the
Company's strong annual cash flow and balance sheet provides
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.
Dividend
The Amcor Board of Directors today declared a quarterly cash
dividend of 12.75 cents per share
(compared with 12.5 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 19.19 Australian cents per share, which reflects the
quarterly dividend of 12.75 cents per
share converted at an AUD:USD average exchange rate of 0.6645 over
the five trading days ended October 28,
2024.
The ex-dividend date will be November 20,
2024 for holders of CDIs trading on the ASX and November 21, 2024 for holders of shares trading
on the NYSE. For all shareholders the record date will be
November 21, 2024 and the payment
date will be December 11,
2024.
Financial results - Three Months Ended September 30, 2024
Segment information
|
Three Months Ended
September 30, 2023
|
Three Months Ended
September 30, 2024
|
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
|
2,568
|
322
|
12.5
|
|
2,552
|
329
|
12.9
|
|
Rigid
Packaging
|
875
|
62
|
7.1
|
|
801
|
62
|
7.7
|
|
Other(2)
|
—
|
(26)
|
|
|
—
|
(26)
|
|
|
Total Amcor
|
3,443
|
358
|
10.4
|
15.0
|
3,353
|
365
|
10.9
|
14.8
|
(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 $3,353 million were
3% lower than last year on a reported basis, including an
unfavorable impact of 1% related to the pass through of lower raw
material costs of approximately $20
million. Movements in foreign exchange rates had an
unfavorable impact on net sales of less than 1% for the
quarter.
Volumes were up approximately 2% compared with the same quarter
last year, which represents a sequential improvement of 1
percentage point when compared to year over year volume growth in
the quarter ended June 30,
2024. As expected, volumes remained soft in healthcare
categories and in the North
America beverage business, unfavorably impacting overall
volumes by approximately 2%. Across the balance of the
business, overall volumes were approximately 4% higher than the
prior year. Price/mix had an unfavorable impact of approximately
3%, primarily due to lower volumes in high value healthcare
categories. On a comparable constant currency basis, net sales were
down less than 2% compared with last year.
Adjusted EBIT of $365 million was
approximately 3% higher than last year on a comparable constant
currency basis. Unfavorable impacts from price/mix were more than
offset by higher volumes, continued strong cost performance and
benefits from restructuring initiatives. As a result,
adjusted EBIT margin also improved to 10.9%, a 50 basis point
increase over the prior year.
Flexibles
segment
|
|
Three Months Ended
September 30,
|
|
Reported
∆%
|
|
Comparable
constant
currency ∆%
|
|
|
2023 $
million
|
2024 $
million
|
|
|
Net sales
|
|
2,568
|
2,552
|
|
(1)
|
|
(1)
|
Adjusted
EBIT
|
|
322
|
329
|
|
2
|
|
3
|
Adjusted EBIT / Sales
%
|
|
12.5
|
12.9
|
|
|
|
|
Net sales of $2,552 million were
1% lower than last year on a reported basis. Unfavorable movements
in foreign exchange rates and favorable impacts related to the pass
through of higher raw material costs each had an offsetting impact
on net sales of less than 1%.
Volumes improved sequentially and were up approximately 3%
compared with the prior year with continued growth across most
geographies. As expected, destocking continued in healthcare
categories and volumes remained soft, unfavorably impacting overall
segment volumes for the quarter by approximately 2%. Across the
balance of the Flexibles business, overall volumes were
approximately 5% higher than the prior year. Price/mix had an
unfavorable impact on net sales of approximately 4%, primarily due
to lower volumes in high value healthcare categories. On a
comparable constant currency basis net sales were approximately 1%
lower than last year.
In North America, net sales
declined at low single digit rates driven by unfavorable price/mix,
partly offset by low single digit volume growth. Volumes were
higher in categories including meat, liquids and fresh & frozen
foods categories and this was partly offset by lower volumes in
categories including healthcare and home & personal care.
In Europe, net sales declined
at low single digit rates driven by unfavorable price/mix, partly
offset by mid single digit volume growth. Volumes were higher in
the dairy, single serve coffee, meat, home & personal care and
ready meal end markets and this was partly offset by lower volumes
in categories including healthcare and snacks
& confectionary.
Across the Asian region, sales and volumes increased at low
single digit rates with growth in India and China, partly offset by lower volumes in the
Philippines. In Latin America, net sales and volumes
increased at mid single digit rates, largely driven by growth in
Brazil and Peru.
Adjusted EBIT of $329 million was
3% higher than last year on a comparable constant currency
basis. The positive impact of higher volumes, benefits from
restructuring initiatives and continued strong cost performance was
partly offset by unfavorable price/mix. Adjusted EBIT margin
of 12.9% was 40 basis points higher than the September quarter last
year.
Rigid Packaging
segment
|
|
Three Months Ended
September 30,
|
|
Reported
∆%
|
|
Comparable
constant
currency ∆%
|
|
|
2023 $
million
|
2024 $
million
|
|
|
Net sales
|
|
875
|
801
|
|
(8)
|
|
(4)
|
Adjusted
EBIT
|
|
62
|
62
|
|
—
|
|
2
|
Adjusted EBIT / Sales
%
|
|
7.1
|
7.7
|
|
|
|
|
Net sales of $801 million were 8%
lower than last year on a reported basis, including an unfavorable
impact of approximately 1% related to movements in foreign exchange
rates and an unfavorable impact of approximately 3% related to the
pass through of lower raw material costs of approximately
$25 million.
On a comparable constant currency basis, net sales were
approximately 4% lower than last year reflecting lower
volumes.
In North America, beverage
volumes declined at high single digit rates as a result of
continued soft consumer and customer demand which was
expected. In Latin America, volumes declined at mid single
digit rates primarily reflecting lower volumes in Argentina and Colombia, partly offset by growth in
Mexico. Across the balance of the Rigid Packaging business
volumes were in line with last year.
Adjusted EBIT of $62 million was
2% higher than last year on a comparable constant currency basis,
with the impact of lower volumes more than offset by favorable
price/mix and benefits from continued cost actions. Adjusted
EBIT margin of 7.7% was 60 basis points higher than the September
quarter last year.
Net interest and income tax expense
For the three months ended September 30,
2024, net interest expense of $75
million was in line with last year. GAAP income
tax expense was $43 million compared
with $39 million last year. Adjusted
tax expense for the three months ended September 30, 2024 of $54
million was in line with last year. Adjusted tax expense for
the three months ended September 30,
2024 represents an effective tax rate of 18.6%, compared
with 19.1% in the prior year.
Adjusted Free Cash Flow
For the three months ended September 30,
2024, adjusted free cash outflow was $395 million, compared with an outflow of
$227 million last year. The
increased outflow mainly reflects the impact of higher inventories
to service improving volumes and an expected increase in capital
expenditure.
Net debt was $6,872 million at
September 30, 2024 and leverage,
measured as net debt divided by adjusted trailing twelve month
EBITDA, was 3.5 times. Movements in spot exchange rates had an
adverse impact of approximately 0.1 times on leverage at
quarter end. Leverage is expected to be at or below 3.0x at
June 30, 2025.
Fiscal 2025 Guidance reaffirmed
For the twelve month period ending June
30, 2025, the Company continues to expect:
- Adjusted EPS of approximately 72 to 76
cents per share, which represents comparable constant
currency growth of 3% to 8% (includes approximately 4% headwind
related to normalization of incentive compensation payments)
compared with 70.2 cents per share in
fiscal 2024.
- Assuming current exchange rates prevail through fiscal 2025,
movements in exchange rates are not expected to have a material
impact on reported EPS.
- Adjusted Free Cash Flow of approximately $900 million to $1,000
million.
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 Thursday October
31, 2024 at 5:30pm US Eastern
Daylight Time / Friday November 1,
2024 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
toll-free numbers, with the Conference ID: 2990465
- USA: 800 715 9871 (toll
free)
- USA: 646 307 1963 (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)
- Hong Kong: +852 3002 3410
(local)
From all other countries, the call can be accessed by dialing +1
646 307 1963 (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 across a variety of materials for food,
beverage, pharmaceutical, medical, home and personal-care, and
other products. Amcor works with leading companies around the
world to protect products, differentiate brands, and improve supply
chains. The Company offers a range of innovative, differentiating
flexible and rigid packaging, specialty cartons, closures and
services. The company is focused on making packaging that is
increasingly recyclable, reusable, lighter weight and made using an
increasing amount of recycled content. In fiscal year 2024, 41,000
Amcor people generated $13.6 billion
in annual sales from operations that span 212 locations in 40
countries. NYSE: AMCR; ASX: AMC
www.amcor.com I LinkedIn 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
|
+61 408 037
590
|
|
+61 481 900
499
|
|
+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
|
Managing
Director
|
|
Head of Global
Communications
|
|
Director, Media
Relations
|
Sodali &
Co
|
|
Amcor
|
|
Amcor
|
+61 448 881
174
|
|
+41 78 698 69
40
|
|
+1 847 204
2319
|
james.strong@sodali.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. Neither Amcor nor 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
in numerous industries; the loss of key customers, a reduction in
their production requirements, or consolidation among key
customers; significant competition in the industries and regions in
which we operate; an inability to expand our current business
effectively through either organic growth, including product
innovation, investments, or acquisitions; challenging global
economic conditions; impacts of operating internationally; price
fluctuations or shortages in the availability of raw materials,
energy, and other inputs which could adversely affect our business;
production, supply, and other 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
team and skilled workforce and manage key transitions; labor
disputes and an inability to renew collective bargaining agreements
at acceptable terms; physical impacts of climate change;
cybersecurity risks, which could disrupt our operations or risk of
loss of our sensitive business information; failures or disruptions
in our information technology systems which could disrupt our
operations, compromise customer, employee, supplier, and other
data; a significant increase in our indebtedness or a downgrade in
our credit rating could reduce our operating flexibility and
increase our borrowing costs and negatively affect our financial
condition and results of operations; rising interest rates that
increase our borrowing costs on our variable rate indebtedness and
could have other negative impacts; 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; an inability of our insurance policies,
including our use of a captive insurance company, to provide
adequate protection against all of the risks we face; an inability
to defend our intellectual property rights or intellectual property
infringement claims against us; litigation, including product
liability claims or litigation related to Environmental, Social,
and Governance ("ESG"), matters or regulatory developments;
increasing scrutiny and changing expectations from investors,
customers, suppliers, and governments with respect to our ESG
practices and commitments resulting in additional costs or exposure
to additional risks; changing ESG government regulations including
climate-related rules; changing environmental, health, and safety
laws; changes in tax laws or changes in our geographic mix of
earnings; and other risks and uncertainties are supplemented by
those identified from time to time in our filings with the
Securities and Exchange Commission (the "SEC"), including without
limitation, those described under Part I, "Item 1A - Risk Factors"
in our Annual Report on Form 10-K for the fiscal year ended
June 30, 2024 and as updated by our
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 and contingent purchase consideration; 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 highly inflationary accounting; expenses related to the
Company's Chief Executive Officer transition; 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 20, 2024 to November 21, 2024 inclusive.
U.S. GAAP Condensed
Consolidated Statements of Income (Unaudited)
|
|
|
|
|
|
Three Months Ended
September 30,
|
($
million)
|
|
2023
|
|
2024
|
Net sales
|
|
3,443
|
|
3,353
|
Cost of
sales
|
|
(2,798)
|
|
(2,694)
|
Gross profit
|
|
645
|
|
659
|
Selling, general, and
administrative expenses
|
|
(302)
|
|
(315)
|
Research and
development expenses
|
|
(27)
|
|
(28)
|
Restructuring and
related expenses, net
|
|
(28)
|
|
(6)
|
Other
income/(expenses), net
|
|
(18)
|
|
2
|
Operating
income
|
|
270
|
|
312
|
Interest expense,
net
|
|
(75)
|
|
(75)
|
Other non-operating
expenses, net
|
|
(1)
|
|
(1)
|
Income before income
taxes and equity in loss of affiliated companies
|
|
194
|
|
236
|
Income tax
expense
|
|
(39)
|
|
(43)
|
Equity in loss of
affiliated companies, net of tax
|
|
(1)
|
|
—
|
Net income
|
|
154
|
|
193
|
Net income attributable
to non-controlling interests
|
|
(2)
|
|
(2)
|
Net income attributable
to Amcor plc
|
|
152
|
|
191
|
USD:EUR average FX
rate
|
|
0.9189
|
|
0.9105
|
|
|
|
|
|
Basic earnings per
share attributable to Amcor
|
|
0.105
|
|
0.132
|
Diluted earnings per
share attributable to Amcor
|
|
0.105
|
|
0.132
|
Weighted average number
of shares outstanding – Basic
|
|
1,439
|
|
1,440
|
Weighted average number
of shares outstanding – Diluted
|
|
1,439
|
|
1,444
|
U.S. GAAP Condensed
Consolidated Statements of Cash Flows (Unaudited)
|
|
|
|
|
|
Three Months Ended
September 30,
|
($
million)
|
|
2023
|
|
2024
|
Net income
|
|
154
|
|
193
|
Depreciation,
amortization and impairment
|
|
149
|
|
141
|
Changes in operating
assets and liabilities, excluding effect of acquisitions,
divestitures, and
currency
|
|
(490)
|
|
(631)
|
Other non-cash
items
|
|
52
|
|
28
|
Net cash used in
operating activities
|
|
(135)
|
|
(269)
|
Purchase of property,
plant and equipment and other intangible assets
|
|
(124)
|
|
(145)
|
Proceeds from sales of
property, plant and equipment and other intangible
assets
|
|
4
|
|
1
|
Business acquisitions
and investments in affiliated companies, and other
|
|
(22)
|
|
(11)
|
Net debt
proceeds
|
|
396
|
|
454
|
Dividends
paid
|
|
(176)
|
|
(180)
|
Share
buyback/cancellations
|
|
(30)
|
|
—
|
Purchase of treasury
shares, proceeds from issuance of shares and tax withholdings for
share-
based incentive plans
|
|
(46)
|
|
(34)
|
Other, including effect
of exchange rate on cash and cash equivalents
|
|
(32)
|
|
28
|
Net decrease in cash
and cash equivalents
|
|
(165)
|
|
(156)
|
Cash and cash
equivalents balance at beginning of the year
|
|
689
|
|
588
|
Cash and cash
equivalents balance at end of the period
|
|
524
|
|
432
|
U.S. GAAP Condensed
Consolidated Balance Sheets (Unaudited)
|
|
($
million)
|
|
June 30,
2024
|
|
September 30,
2024
|
Cash and cash
equivalents
|
|
588
|
|
432
|
Trade receivables,
net
|
|
1,846
|
|
1,973
|
Inventories,
net
|
|
2,031
|
|
2,228
|
Property, plant, and
equipment, net
|
|
3,763
|
|
3,854
|
Goodwill and other
intangible assets, net
|
|
6,736
|
|
6,753
|
Other assets
|
|
1,560
|
|
1,670
|
Total assets
|
|
16,524
|
|
16,910
|
Trade
payables
|
|
2,580
|
|
2,380
|
Short-term debt and
current portion of long-term debt
|
|
96
|
|
128
|
Long-term debt, less
current portion
|
|
6,603
|
|
7,176
|
Accruals and other
liabilities
|
|
3,292
|
|
3,233
|
Shareholders'
equity
|
|
3,953
|
|
3,993
|
Total liabilities and
shareholders' equity
|
|
16,524
|
|
16,910
|
Components of Fiscal
2025 Net Sales growth
|
|
|
|
Three Months Ended
September 30,
|
($
million)
|
Flexibles
|
Rigid
Packaging
|
Total
|
Net sales fiscal
2025
|
2,552
|
801
|
3,353
|
Net sales fiscal
2024
|
2,568
|
875
|
3,443
|
Reported Growth
%
|
(1)
|
(8)
|
(3)
|
FX %
|
—
|
(1)
|
—
|
Constant Currency
Growth %
|
(1)
|
(7)
|
(3)
|
RM Pass Through
%
|
—
|
(3)
|
(1)
|
Items affecting
comparability %
|
—
|
—
|
—
|
Comparable Constant
Currency Growth %
|
(1)
|
(4)
|
(2)
|
Acquired operations
%
|
—
|
—
|
—
|
Organic Growth
%
|
(1)
|
(4)
|
(2)
|
Volume %
|
3
|
(4)
|
2
|
Price/Mix %
|
(4)
|
—
|
(3)
|
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, 2023
|
|
Three Months Ended
September 30, 2024
|
($
million)
|
|
EBITDA
|
|
EBIT
|
|
Net
Income
|
|
EPS
(Diluted
US
cents)(1)
|
|
EBITDA
|
|
EBIT
|
|
Net
Income
|
|
EPS
(Diluted
US
cents)(1)
|
Net income
attributable to Amcor
|
|
152
|
|
152
|
|
152
|
|
10.5
|
|
191
|
|
191
|
|
191
|
|
13.2
|
Net income attributable
to non-controlling interests
|
|
2
|
|
2
|
|
|
|
|
|
2
|
|
2
|
|
|
|
|
Tax expense
|
|
39
|
|
39
|
|
|
|
|
|
43
|
|
43
|
|
|
|
|
Interest expense,
net
|
|
75
|
|
75
|
|
|
|
|
|
75
|
|
75
|
|
|
|
|
Depreciation and
amortization
|
|
142
|
|
|
|
|
|
|
|
140
|
|
|
|
|
|
|
EBITDA, EBIT, Net
income, and EPS
|
|
410
|
|
268
|
|
152
|
|
10.5
|
|
451
|
|
311
|
|
191
|
|
13.2
|
Impact of highly
inflationary accounting
|
|
17
|
|
17
|
|
17
|
|
1.2
|
|
2
|
|
2
|
|
2
|
|
0.1
|
Restructuring and
related expenses, net(2)
|
|
28
|
|
28
|
|
28
|
|
1.9
|
|
6
|
|
6
|
|
6
|
|
0.4
|
Other
|
|
4
|
|
4
|
|
4
|
|
0.2
|
|
7
|
|
7
|
|
7
|
|
0.4
|
Amortization of
acquired intangibles(3)
|
|
|
|
41
|
|
41
|
|
2.8
|
|
|
|
39
|
|
39
|
|
2.8
|
Tax effect of above
items
|
|
|
|
|
|
(16)
|
|
(1.1)
|
|
|
|
|
|
(11)
|
|
(0.7)
|
Adjusted EBITDA,
EBIT, Net income and EPS
|
|
459
|
|
358
|
|
226
|
|
15.6
|
|
466
|
|
365
|
|
234
|
|
16.2
|
Reconciliation of
adjusted growth to comparable constant currency
growth
|
|
|
|
|
|
|
|
|
|
|
% growth - Adjusted
EBITDA, EBIT, Net income, and EPS
|
|
|
|
|
|
|
|
2
|
|
2
|
|
3
|
|
3
|
% items affecting
comparability
|
|
|
|
|
|
|
|
|
|
—
|
|
—
|
|
—
|
|
—
|
% currency
impact
|
|
|
|
|
|
|
|
|
|
1
|
|
1
|
|
2
|
|
2
|
% comparable
constant currency growth
|
|
|
|
|
|
|
|
|
|
3
|
|
3
|
|
5
|
|
5
|
Adjusted
EBITDA
|
|
459
|
|
|
|
|
|
|
|
466
|
|
|
|
|
|
|
Interest paid,
net
|
|
(47)
|
|
|
|
|
|
|
|
(36)
|
|
|
|
|
|
|
Income tax
paid
|
|
(53)
|
|
|
|
|
|
|
|
(75)
|
|
|
|
|
|
|
Purchase of property,
plant and equipment and
other intangible
assets
|
|
(124)
|
|
|
|
|
|
|
|
(145)
|
|
|
|
|
|
|
Proceeds from sales of
property, plant and
equipment and other
intangible assets
|
|
4
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
Movement in working
capital
|
|
(459)
|
|
|
|
|
|
|
|
(586)
|
|
|
|
|
|
|
Other
|
|
(7)
|
|
|
|
|
|
|
|
(20)
|
|
|
|
|
|
|
Adjusted Free Cash
Flow
|
|
(227)
|
|
|
|
|
|
|
|
(395)
|
|
|
|
|
|
|
(1) Calculation of
diluted EPS for the three months ended September 30, 2024 excludes
net income attributable to shares to be repurchased under forward
contracts of $1 million. 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
$1 million.
|
(2) Includes
incremental restructuring and related expenses attributable to
group wide initiatives to partly offset divested earnings from the
Russian business.
|
(3) Amortization of
acquired intangible assets from business combinations.
|
Reconciliation of
adjusted EBIT by reportable segment
|
|
|
|
|
|
|
|
Three Months Ended
September 30, 2023
|
|
Three Months Ended
September 30, 2024
|
($
million)
|
|
Flexibles
|
|
Rigid
Packaging
|
|
Other
|
|
Total
|
|
Flexibles
|
|
Rigid
Packaging
|
|
Other
|
|
Total
|
Net income
attributable to Amcor
|
|
|
|
|
|
|
|
152
|
|
|
|
|
|
|
|
191
|
Net income attributable
to non-controlling interests
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
2
|
Tax expense
|
|
|
|
|
|
|
|
39
|
|
|
|
|
|
|
|
43
|
Interest expense,
net
|
|
|
|
|
|
|
|
75
|
|
|
|
|
|
|
|
75
|
EBIT
|
|
256
|
|
40
|
|
(28)
|
|
268
|
|
280
|
|
59
|
|
(28)
|
|
311
|
Impact of highly
inflationary accounting
|
|
—
|
|
17
|
|
—
|
|
17
|
|
—
|
|
2
|
|
—
|
|
2
|
Restructuring and
related expenses, net(1)
|
|
24
|
|
4
|
|
—
|
|
28
|
|
6
|
|
—
|
|
—
|
|
6
|
Other
|
|
2
|
|
—
|
|
2
|
|
4
|
|
6
|
|
—
|
|
1
|
|
7
|
Amortization of
acquired intangibles(2)
|
|
40
|
|
1
|
|
—
|
|
41
|
|
37
|
|
1
|
|
1
|
|
39
|
Adjusted
EBIT
|
|
322
|
|
62
|
|
(26)
|
|
358
|
|
329
|
|
62
|
|
(26)
|
|
365
|
Adjusted EBIT /
sales %
|
|
12.5 %
|
|
7.1 %
|
|
|
|
10.4 %
|
|
12.9 %
|
|
7.7 %
|
|
|
|
10.9 %
|
Reconciliation of
adjusted growth to comparable constant currency
growth
|
|
|
|
|
|
|
|
|
% growth - Adjusted
EBIT
|
|
|
|
|
|
|
|
|
|
2
|
|
—
|
|
—
|
|
2
|
% items affecting
comparability
|
|
|
|
|
|
|
|
|
|
—
|
|
—
|
|
—
|
|
—
|
% currency
impact
|
|
|
|
|
|
|
|
|
|
1
|
|
2
|
|
—
|
|
1
|
% comparable
constant currency
|
|
|
|
|
|
|
|
|
|
3
|
|
2
|
|
—
|
|
3
|
(1) Includes
incremental restructuring and related expenses attributable to
group wide initiatives to partly offset divested earnings from the
Russian business.
|
(2) Amortization of
acquired intangible assets from business combinations.
|
Reconciliation of
net debt
|
|
($
million)
|
|
June 30,
2024
|
|
September 30,
2024
|
Cash and cash
equivalents
|
|
(588)
|
|
(432)
|
Short-term
debt
|
|
84
|
|
115
|
Current portion of
long-term debt
|
|
12
|
|
13
|
Long-term debt, less
current portion
|
|
6,603
|
|
7,176
|
Net
debt
|
|
6,111
|
|
6,872
|
View original
content:https://www.prnewswire.com/news-releases/amcor-reports-first-quarter-result-and-reaffirms-outlook-for-fiscal-2025-302292607.html
SOURCE Amcor