TAMPA,
Fla., July 22, 2024 /PRNewswire/ -- Crown
Holdings, Inc. (NYSE: CCK) today announced its financial results
for the second quarter ended June 30,
2024.
Net sales in the second quarter were $3,040 million compared to $3,109 million in the second quarter of 2023
reflecting higher global beverage can shipments offset primarily by
the pass through of $94 million in
lower material costs and unfavorable foreign currency of
$13 million.
Income from operations was $379
million in the second quarter compared to $367 million in the second quarter of 2023.
Segment income in the second quarter of 2024 was $437 million compared to $414 million in the prior year second quarter
driven by improved results in global beverage operations.
Commenting on the quarter, Timothy J.
Donahue, Chairman, President and Chief Executive Officer,
stated, "The Company performed well during the quarter, led by
strong results in each of the global beverage businesses.
Benefitting from our broad geographic presence and strategic
customer alliances, beverage segment income improved by 21% in the
second quarter on a combined global basis. Beverage can
shipments improved 6% globally in the second quarter, including 9%
in North America. Beverage can shipments in Europe and Latin
America were also strong and exceeded longer-term
expectations of low-to mid-single digit volume growth.
"Cash generated in our non-beverage businesses combined with
tightly managed working capital and lower capital expenditures
resulted in the Company delivering cash from operating activities
of $343 million and record first half
year free cash flow of $178
million. Net leverage ended the quarter at 3.2 times
down from 4.0 times a year earlier.
"In June, KPS Capital Partners announced the sale of European
metal packaging supplier Eviosys. Crown's 20% stake in
Eviosys is included as part of the agreement with closing of the
transaction anticipated later this year.
"With improved earnings, strong free cash flow, and the expected
proceeds from the Eviosys sale, we now expect year-end 2024 net
leverage to be below 3.0 times. Cash flow is expected to
remain strong, allowing us to resume share repurchases while also
continuing to delever towards our new long-term net leverage target
of 2.5 times."
Net income attributable to Crown Holdings in the second quarter
was $174 million compared to
$157 million in the second quarter of
2023. Reported diluted earnings per share were $1.45 in the second quarter of 2024 compared to
$1.31 in 2023 and adjusted diluted
earnings per share were $1.81
compared to $1.68 in 2023 reflecting
higher global beverage can results.
Six Month Results
Net
sales for the first six months of 2024 were $5,824 million compared to $6,083 million in the first six months of 2023,
reflecting higher global beverage can shipments, offset by the pass
through of $224 million in lower
material costs and lower volumes in most other businesses.
Income from operations was $624
million in the first half of 2024 compared to $636 million in the first half of 2023.
Segment income in the first half of 2024 was $745 million versus $734
million in the prior year period as improved results in
global beverage operations offset lower volumes in most other
businesses and higher corporate costs.
Net income attributable to Crown Holdings in the first six
months of 2024 was $241 million
compared to $259 million in the first
six months of 2023. Reported diluted earnings per share were
$2.01 compared to $2.16 in 2023 and adjusted diluted earnings per
share were $2.83 compared to
$2.88 in 2023.
Outlook
In light of first half operating results, the
Company now projects full-year diluted EPS in the range of
$6.00 to $6.25 compared to previous guidance of
$5.80 to $6.20. Free cash flow for the year is now
expected to be at least $750
million.
Third quarter adjusted earnings per share are expected to be in
the range of $1.75 to $1.85.
Non-GAAP Measures
Segment income, adjusted free
cash flow, adjusted net leverage ratio, adjusted net income, the
adjusted effective tax rate, adjusted diluted earnings per share,
net interest expense, EBITDA and adjusted EBITDA are not defined
terms under U.S. generally accepted accounting principles (non-GAAP
measures). Non-GAAP measures should not be considered in
isolation or as a substitute for income from operations, cash flow,
leverage ratio, net income, effective tax rates, diluted earnings
per share or interest expense and interest income prepared in
accordance with U.S. GAAP and may not be comparable to calculations
of similarly titled measures by other companies.
The Company views segment income as the principal measure of the
performance of its operations and adjusted free cash flow and
adjusted net leverage ratio as the principal measures of its
liquidity. The Company considers all of these measures in the
allocation of resources. Adjusted free cash flow has certain
limitations, however, including that it does not represent the
residual cash flow available for discretionary expenditures since
other non-discretionary expenditures, such as mandatory debt
service requirements, are not deducted from the measure. The
amount of mandatory versus discretionary expenditures can vary
significantly between periods. The Company believes that
adjusted free cash flow and adjusted net leverage ratio provide
meaningful measures of liquidity and a useful basis for assessing
the Company's ability to fund its activities, including the
financing of acquisitions, debt repayments, share repurchases or
dividends. The Company believes that adjusted net income,
segment income, the adjusted effective tax rate and adjusted
diluted earnings per share are useful in evaluating the Company's
operations as these measures are adjusted for items that affect
comparability between periods. Segment income, adjusted free
cash flow, adjusted net leverage ratio, adjusted net income, the
adjusted effective tax rate, adjusted diluted earnings per share,
net interest expense, EBITDA and adjusted EBITDA are derived from
the Company's Consolidated Statements of Operations, Cash Flows and
Consolidated Balance Sheets, as applicable, and reconciliations to
segment income, adjusted free cash flow, adjusted net leverage
ratio, adjusted net income, the adjusted effective tax rate,
adjusted diluted earnings per share and adjusted EBITDA can be
found within this release. Reconciliations of estimated
adjusted diluted earnings per share, adjusted effective tax rate
and adjusted net leverage ratio for the third quarter and full year
of 2024 to estimated diluted earnings per share, the effective tax
rate and income from operations on a GAAP basis are not provided in
this release due to the unavailability of estimates of the
following, the timing and magnitude of which the Company is unable
to reliably forecast without unreasonable efforts, which are
excluded from estimated adjusted diluted earnings per share and
could have a significant impact on earnings per share, adjusted
effective tax rates and adjusted net leverage ratios on a GAAP
basis: gains or losses on the sale of businesses or other assets,
restructuring and other costs, asset charges, asbestos-related
charges, losses from early extinguishment of debt, pension
settlement and curtailment charges, the tax and noncontrolling
interest impact of the items above, and the impact of tax law
changes or other tax matters.
Conference Call
The Company will hold a conference
call tomorrow, July 23, 2024 at
9:00 a.m. (EDT) to discuss this news
release. Forward-looking and other material information may
be discussed on the conference call. The dial-in numbers for
the conference call are 630-395-0194 or toll-free 888-324-8108 and
the access password is "packaging." A live webcast of the
call will be made available to the public on the internet at the
Company's website, www.crowncork.com. A replay of the
conference call will be available for a one-week period ending at
midnight on July 30, 2024. The
telephone numbers for the replay are 203-369-3998 or toll free
800-876-5258.
Cautionary Note Regarding Forward-Looking
Statements
Except for historical information, all other
information in this press release consists of forward-looking
statements. These forward-looking statements involve a number
of risks, uncertainties and other factors, including the Company's
ability to continue to operate its plants, distribute its products,
and maintain its supply chain; the future impact of currency
translation; the continuation of performance and market trends in
2024, including consumer preference for beverage cans and global
beverage can demand; the future impact of inflation, including the
potential for higher interest rates and energy prices and the
Company's ability to recover raw material and other inflationary
costs; future demand for food cans; the Company's ability to
deliver continuous operational improvement; future demand in the
Transit Packaging segment; the timing and ultimate completion of
the Eviosys sale and the Company's ability to decrease capital
expenditures and increase cash flow and to further reduce net
leverage that may cause actual results to be materially different
from those expressed or implied in the forward-looking
statements. Important factors that could cause the statements
made in this press release or the actual results of operations or
financial condition of the Company to differ are discussed under
the caption "Forward Looking Statements" in the Company's Form 10-K
Annual Report for the year ended December
31, 2023 and in subsequent filings made prior to or after
the date hereof. The Company does not intend to review or
revise any particular forward-looking statement in light of future
events.
Crown Holdings, Inc., through its subsidiaries, is a worldwide
leader in the design, manufacture and sale of packaging products
for consumer goods and industrial products. World
headquarters are located in Tampa,
Florida.
For more information, contact:
Kevin C. Clothier, Senior Vice
President and Chief Financial Officer, (215) 698-5281
Thomas T. Fischer, Vice President,
Investor Relations and Corporate Affairs, (215) 552-3720
Unaudited Consolidated Statements of Operations, Balance
Sheets, Statements of Cash Flows, Segment Information and
Supplemental Data follow.
Consolidated
Statements of Operations (Unaudited)
(in millions, except
share and per share data)
|
|
|
Three Months
Ended June 30,
|
|
Six Months Ended
June 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net
sales
|
$
3,040
|
|
$
3,109
|
|
$
5,824
|
|
$
6,083
|
Cost
of products sold
|
2,379
|
|
2,463
|
|
4,626
|
|
4,874
|
Depreciation and amortization
|
115
|
|
125
|
|
230
|
|
248
|
Selling and administrative expense
|
150
|
|
148
|
|
304
|
|
308
|
Restructuring and other
|
17
|
|
6
|
|
40
|
|
17
|
Income from
operations (1)
|
379
|
|
367
|
|
624
|
|
636
|
Other pension and postretirement
|
13
|
|
16
|
|
24
|
|
27
|
Foreign exchange
|
5
|
|
14
|
|
12
|
|
18
|
Earnings before
interest and taxes
|
361
|
|
337
|
|
588
|
|
591
|
Interest expense
|
112
|
|
110
|
|
225
|
|
212
|
Interest income
|
(16)
|
|
(12)
|
|
(36)
|
|
(21)
|
Income from operations before income
taxes
|
265
|
|
239
|
|
399
|
|
400
|
Provision for income taxes
|
54
|
|
59
|
|
94
|
|
101
|
Equity earnings
|
(4)
|
|
7
|
|
(5)
|
|
10
|
Net
income
|
207
|
|
187
|
|
300
|
|
309
|
Net
income attributable to noncontrolling interests
|
33
|
|
30
|
|
59
|
|
50
|
Net income
attributable to Crown Holdings
|
$
174
|
|
$
157
|
|
$ 241
|
|
$ 259
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
attributable to Crown Holdings
common
shareholders:
|
|
|
|
|
|
|
|
Basic
|
$
1.45
|
|
$
1.31
|
|
$
2.02
|
|
$
2.17
|
Diluted
|
$
1.45
|
|
$
1.31
|
|
$
2.01
|
|
$
2.16
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
119,652,273
|
|
119,385,138
|
|
119,613,319
|
|
119,312,034
|
Diluted
|
119,846,707
|
|
119,641,646
|
|
119,811,187
|
|
119,620,100
|
Actual common shares
outstanding at quarter end
|
120,867,675
|
|
120,102,654
|
|
120,867,675
|
|
120,102,654
|
|
|
|
|
|
|
|
|
(1) Reconciliation from income
from operations to segment income follows.
|
|
|
|
|
|
|
Consolidated Supplemental Financial Data
(Unaudited)
(in millions)
Reconciliation from Income from Operations to Segment
Income
The Company views segment income, as defined below,
as a principal measure of performance of its operations and for the
allocation of resources. Segment income is defined by the
Company as income from operations adjusted to exclude intangibles
amortization charges and provisions for restructuring and
other.
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
Income from
operations
|
$
|
379
|
|
$
|
367
|
|
$
|
624
|
|
$
|
636
|
|
|
Intangibles
amortization
|
|
41
|
|
|
41
|
|
|
81
|
|
|
81
|
|
|
Restructuring and
other
|
|
17
|
|
|
6
|
|
|
40
|
|
|
17
|
|
|
Segment income
|
$
|
437
|
|
$
|
414
|
|
$
|
745
|
|
$
|
734
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment
Information
|
|
Net
Sales
|
|
Three Months Ended
June 30,
|
|
Six Months
Ended June 30,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Americas
Beverage
|
|
$
|
1,325
|
|
$
|
1,292
|
|
$
|
2,547
|
|
$
|
2,553
|
|
European
Beverage
|
|
|
560
|
|
|
532
|
|
|
1,042
|
|
|
1,011
|
|
Asia Pacific
|
|
|
290
|
|
|
332
|
|
|
569
|
|
|
670
|
|
Transit
Packaging
|
|
|
550
|
|
|
597
|
|
|
1,070
|
|
|
1,161
|
|
Other
(1)
|
|
|
315
|
|
|
356
|
|
|
596
|
|
|
688
|
|
Total net
sales
|
|
$
|
3,040
|
|
$
|
3,109
|
|
$
|
5,824
|
|
$
|
6,083
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment
Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
Beverage
|
|
$
|
243
|
|
$
|
211
|
|
$
|
432
|
|
$
|
389
|
|
European Beverage
(2)
|
|
|
88
|
|
|
69
|
|
|
139
|
|
|
108
|
|
Asia Pacific
|
|
|
55
|
|
|
38
|
|
|
97
|
|
|
74
|
|
Transit
Packaging
|
|
|
73
|
|
|
89
|
|
|
141
|
|
|
167
|
|
Other
(1)
|
|
|
14
|
|
|
36
|
|
|
22
|
|
|
63
|
|
Corporate and other
unallocated items (2)
|
|
|
(36)
|
|
|
(29)
|
|
|
(86)
|
|
|
(67)
|
|
Total segment
income
|
|
$
|
437
|
|
$
|
414
|
|
$
|
745
|
|
$
|
734
|
|
|
|
(1)
|
Includes the Company's
food can, aerosol can and closures businesses in North America, and
beverage tooling and equipment operations in the U.S. and United
Kingdom.
|
(2)
|
During the fourth
quarter of 2023, the Company recast its segment reporting to
reclassify European corporate costs that were previously included
in Corporate and other unallocated items into the European Beverage
segment. The change was effective December 31, 2023, and
segment results for prior periods were recast to conform to the new
presentation.
|
Consolidated Supplemental Data
(Unaudited)
(in millions, except per share data)
Reconciliation from Net Income and Diluted Earnings Per Share
to Adjusted Net Income and Adjusted Diluted Earnings Per
Share
The following table reconciles reported net income and diluted
earnings per share attributable to the Company to adjusted net
income and adjusted diluted earnings per share, as used elsewhere
in this release.
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
Net income/diluted
earnings per share
attributable
to Crown Holdings, as reported
|
|
$174
|
|
$1.45
|
|
$157
|
|
$1.31
|
|
$241
|
|
$2.01
|
|
$259
|
|
$2.16
|
|
Intangibles amortization (1)
|
|
41
|
|
0.34
|
|
41
|
|
0.34
|
|
81
|
|
0.68
|
|
81
|
|
0.68
|
|
Restructuring and other (2)
|
|
17
|
|
0.14
|
|
6
|
|
0.05
|
|
40
|
|
0.33
|
|
17
|
|
0.14
|
|
Other pension and postretirement (3)
|
|
2
|
|
0.02
|
|
6
|
|
0.05
|
|
2
|
|
0.02
|
|
6
|
|
0.05
|
|
Income taxes (4)
|
|
(26)
|
|
(0.22)
|
|
(11)
|
|
(0.09)
|
|
(37)
|
|
(0.31)
|
|
(23)
|
|
(0.19)
|
|
Equity earnings (5)
|
|
9
|
|
0.08
|
|
2
|
|
0.02
|
|
12
|
|
0.10
|
|
5
|
|
0.04
|
|
Adjusted net
income/diluted earnings per share
|
|
$217
|
|
$1.81
|
|
$201
|
|
$1.68
|
|
$339
|
|
$2.83
|
|
$345
|
|
$2.88
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective tax rate as
reported
|
|
20.4 %
|
|
|
|
24.7 %
|
|
|
|
23.6 %
|
|
|
|
25.3 %
|
|
|
|
Adjusted effective tax
rate
|
|
24.6 %
|
|
|
|
24.0 %
|
|
|
|
25.1 %
|
|
|
|
24.6 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income, adjusted diluted earnings per share and the
adjusted effective tax rate are non-GAAP measures and are not meant
to be considered in isolation or as a substitute for net income,
diluted earnings per share and effective tax rates determined in
accordance with U.S. generally accepted accounting
principles. The Company believes these non-GAAP measures
provide useful information to evaluate the performance of the
Company's ongoing business.
(1)
|
In the second quarter
and first six months of 2024, the Company recorded charges of $41
million ($31 million net of tax) and $81 million ($ 61 million net
of tax) for intangibles amortization arising from prior
acquisitions. In the second quarter and first six months of
2023, the Company recorded charges of $41 million ($31 million net
of tax) and $81 million ($61 million net of tax) for intangibles
amortization arising from prior acquisitions.
|
|
|
(2)
|
In the second quarter
and first six months of 2024, the Company recorded net
restructuring and other charges of $17 million ($14 million net of
tax) and $40 million ($36 million net of tax) primarily related to
severance and other exit costs in the Company's European Beverage
and Other segments. In the second quarter and first six
months of 2023, the Company recorded net restructuring and other
charges of $6 million ($6 million net of tax) and $17 million ($15
million net of tax) primarily related to business reorganization
activities in Europe.
|
|
|
(3)
|
In the second quarter
of 2024, the Company recorded a one-time termination charge of $2
million ($1 million net of tax) related to business reorganization
activities in the Other segment. In the second quarter of
2023, the Company recorded a one-time termination charge of $6
million ($5 million net of tax) related to business reorganization
activities in Europe.
|
|
|
(4)
|
The Company recorded
income tax benefits of $26 million and $37 million in the second
quarter and first six months of 2024 and $11 million and $23
million in the second quarter and first six months of 2023,
primarily related to the items described above. In the second
quarter of 2024, the Company also recorded an income tax benefit
related to a valuation allowance release.
|
|
|
(5)
|
In the second quarters
and first six months of 2024 and 2023, the Company recorded its
proportional share of intangible amortization and restructuring
charges, net of tax, recorded by its European tinplate equity
method investment, in the line Equity earnings.
|
Consolidated Balance Sheets (Condensed &
Unaudited)
(in
millions)
|
June 30,
|
2024
|
|
2023
|
Assets
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash
and cash equivalents
|
|
$
|
1,414
|
|
|
$
|
547
|
|
Receivables, net
|
|
|
1,771
|
|
|
|
1,897
|
|
Inventories
|
|
|
1,526
|
|
|
|
1,908
|
|
Prepaid expenses and other current assets
|
|
|
221
|
|
|
|
260
|
|
Total current assets
|
|
|
4,932
|
|
|
|
4,612
|
|
|
|
|
|
|
|
|
|
|
Goodwill and intangible
assets, net
|
|
|
4,171
|
|
|
|
4,360
|
|
Property, plant and
equipment, net
|
|
|
4,980
|
|
|
|
4,890
|
|
Other non-current
assets
|
|
|
775
|
|
|
|
707
|
|
Total assets
|
|
$
|
14,858
|
|
|
$
|
14,569
|
|
|
|
|
|
|
|
|
|
|
Liabilities and equity
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Short-term debt
|
|
$
|
94
|
|
|
$
|
106
|
|
Current maturities of long-term debt
|
|
|
1,367
|
|
|
|
140
|
|
Accounts
payable and accrued liabilities
|
|
|
3,227
|
|
|
|
3,308
|
|
Total current liabilities
|
|
|
4,688
|
|
|
|
3,554
|
|
|
|
|
|
|
|
|
|
|
Long-term debt,
excluding current maturities
|
|
|
5,949
|
|
|
|
6,986
|
|
Other non-current
liabilities
|
|
|
1,244
|
|
|
|
1,314
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling
interests
|
|
|
470
|
|
|
|
480
|
|
Crown Holdings
shareholders' equity
|
|
|
2,507
|
|
|
|
2,235
|
|
Total equity
|
|
|
2,977
|
|
|
|
2,715
|
|
Total liabilities and equity
|
|
$
|
14,858
|
|
|
$
|
14,569
|
|
|
Consolidated
Statements of Cash Flows (Condensed & Unaudited)
(in
millions)
|
Six months ended
June 30,
|
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
Cash flows from
operating activities
|
|
|
|
|
|
|
|
|
Net
income
|
|
|
$
|
300
|
|
|
$
|
309
|
|
Depreciation and amortization
|
|
|
|
230
|
|
|
|
248
|
|
Restructuring and other
|
|
|
|
40
|
|
|
|
17
|
|
Pension and postretirement expense
|
|
|
|
35
|
|
|
|
38
|
|
Pension contributions
|
|
|
|
(5)
|
|
|
|
(4)
|
|
Stock-based compensation
|
|
|
|
20
|
|
|
|
17
|
|
Working capital changes and other
|
|
|
|
(277)
|
|
|
|
(332)
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating
activities
|
|
|
|
343
|
|
|
|
293
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
|
|
(178)
|
|
|
|
(454)
|
|
Equity method investment distribution
|
|
|
|
|
|
|
|
56
|
|
Other
|
|
|
|
35
|
|
|
|
20
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used for investing
activities
|
|
|
|
(143)
|
|
|
|
(378)
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities
|
|
|
|
|
|
|
|
|
|
Net change in
debt
|
|
|
|
40
|
|
|
|
187
|
|
Dividends paid to shareholders
|
|
|
|
(60)
|
|
|
|
(57)
|
|
Common stock
repurchased
|
|
|
|
(7)
|
|
|
|
(11)
|
|
Dividends paid to noncontrolling interests
|
|
|
|
(40)
|
|
|
|
(11)
|
|
Other, net
|
|
|
|
(3)
|
|
|
|
(7)
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by(used for) financing
activities
|
|
|
|
(70)
|
|
|
|
101
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate
changes on cash and cash equivalents
|
|
|
|
(19)
|
|
|
|
(12)
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and
cash equivalents
|
|
|
|
111
|
|
|
|
4
|
|
Cash and cash
equivalents at January 1
|
|
|
|
1,400
|
|
|
|
639
|
|
|
|
|
|
|
|
|
|
|
|
Cash, cash
equivalents and restricted cash at June 30 (1)
|
|
|
$
|
1,511
|
|
|
$
|
643
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Cash and cash
equivalents include $97 million and $96 million of restricted cash
at June 30, 2024 and 2023.
|
Adjusted free cash flow is defined by the Company as net cash
from operating activities less capital expenditures and certain
other items. A reconciliation of net cash from operating
activities to adjusted free cash flow for the three and six months
ended June 30, 2024 and 2023
follows.
|
Three Months
Ended
June
30,
|
|
|
Six Months
Ended
June
30,
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Net cash provided by
operating activities
|
$
445
|
|
|
$
528
|
|
|
$
343
|
|
|
$
293
|
|
Interest included in
investing activities (2)
|
|
|
|
|
|
|
13
|
|
|
13
|
|
Capital
expenditures
|
(84)
|
|
|
(221)
|
|
|
(178)
|
|
|
(454)
|
|
Other
(3)
|
|
|
|
|
|
|
|
|
|
(24)
|
|
Adjusted free cash
flow
|
$
361
|
|
|
$
307
|
|
|
$
178
|
|
|
$
(172)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2)
|
Interest benefit of
cross currency swaps included in investing activities.
|
|
|
(3)
|
Includes $23 million of
insurance proceeds received in the first quarter of 2023 related to
a tornado at the Bowling Green plant and $1 million repayment of
the contribution the Company made in 2021 to settle the U.K.
defined pension plan.
|
Consolidated
Supplemental Data (Unaudited)
(in
millions)
|
|
|
|
Impact of Foreign
Currency Translation – Favorable/(Unfavorable) (1)
|
|
|
|
|
Three Months
Ended
June 30,
2024
|
|
|
Six Months
Ended
June 30,
2024
|
|
|
Net
Sales
|
|
Segment
Income
|
|
|
Net
Sales
|
|
|
Segment
Income
|
|
|
Americas
Beverage
|
$
|
(1)
|
|
$
|
|
|
|
$
|
6
|
|
|
$
|
1
|
|
|
European
Beverage
|
(1)
|
|
(1)
|
|
|
5
|
|
|
(1)
|
|
|
Asia Pacific
|
(6)
|
|
(1)
|
|
|
(12)
|
|
|
(2)
|
|
|
Transit
Packaging
|
(5)
|
|
(1)
|
|
|
(4)
|
|
|
|
|
|
Other
|
|
|
(1)
|
|
|
2
|
|
|
(1)
|
|
|
|
$
|
(13)
|
|
$
|
(4)
|
|
|
$
|
(3)
|
|
|
$
|
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The impact of foreign
currency translation represents the difference between actual
current year U.S. dollar results and pro forma amounts assuming
constant foreign currency exchange rates for translation in both
periods. In order to compute the difference, the Company
compares actual U.S. dollar results to an amount calculated by
dividing the current U.S. dollar results by current year average
foreign exchange rates and then multiplying those amounts by the
applicable prior year average foreign exchange rates.
|
Reconciliation of
Adjusted EBITDA and Adjusted Net Leverage Ratio
|
|
|
|
|
|
June
|
|
June
|
|
|
|
Twelve Months
Ended
|
|
Twelve Months
Ended
|
|
|
|
YTD
2024
|
|
YTD
2023
|
|
Full Year
2023
|
|
June 30,
2024
|
|
June 30,
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from
operations
|
|
$
|
624
|
|
$
|
636
|
|
$
|
1,269
|
|
$
|
1,257
|
|
$
|
1,162
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
Intangibles amortization
|
|
81
|
|
81
|
|
163
|
|
163
|
|
161
|
|
Restructuring and other
|
|
40
|
|
17
|
|
114
|
|
137
|
|
39
|
|
Segment
income
|
|
745
|
|
734
|
|
1,546
|
|
1,557
|
|
1,362
|
|
Depreciation
|
|
149
|
|
167
|
|
336
|
|
318
|
|
316
|
|
Adjusted
EBITDA
|
|
$
|
894
|
|
$
|
901
|
|
$
|
1,882
|
|
$
|
1,875
|
|
$
|
1,678
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total debt
|
|
|
|
|
|
$
|
7,474
|
|
$
|
7,410
|
|
$
|
7,232
|
|
Less cash
|
|
|
|
|
|
1,310
|
|
1,414
|
|
547
|
|
Net
debt
|
|
|
|
|
|
$
|
6,164
|
|
$
|
5,996
|
|
$
|
6,685
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net
leverage ratio
|
|
|
|
|
|
3.3x
|
|
3.2x
|
|
4.0x
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
View original
content:https://www.prnewswire.com/news-releases/crown-holdings-inc-reports-second-quarter-2024-results-302203136.html
SOURCE Crown Holdings, Inc.