Sonoco Reports Third Quarter 2024 Results

HARTSVILLE, S.C., Oct. 31, 2024 (GLOBE NEWSWIRE) — Sonoco Products Company (“Sonoco” or the “Company”) (NYSE: SON), one of the largest sustainable global packaging companies, today reported financial results for its third quarter ended September 29, 2024.

Summary:

  • Achieved GAAP net income attributable to Sonoco of $51 million, Adjusted EBITDA of $281 million, diluted earnings per share of $0.51 and Adjusted diluted earnings per share of $1.49
  • Generated productivity improvements of $39 million during the third quarter of 2024 and $141 million during the first nine months of 2024
  • Generated $438 million of operating cash flow and $171 million of Free Cash Flow during the first nine months of 2024
  • Entered into an agreement on June 24, 2024, to acquire Eviosys for approximately €3.6 billion (approximately $3.9 billion); on track to complete the acquisition in the fourth quarter of 2024
  • Secured financing for the Eviosys acquisition by entering into new term loan agreements and completing a public offering of senior unsecured notes
  • Announced strategic review of the Thermoformed and Flexible Packaging (“TFP”) business to accelerate portfolio simplification; review expected to be completed in the fourth quarter of 2024
  • Reaffirms full year 2024 guidance for Adjusted EBITDA and operating cash flow (excluding effects of the pending Eviosys acquisition and potential divestitures)
Third Quarter 2024 Consolidated Results
(Dollars in millions except per share data)
     
  Three Months Ended    
GAAP Results September 29, 2024 October 1, 2023   Change
         
Net sales1 $ 1,676   $ 1,710       (2 )%
Operating profit $ 128   $ 163       (21 )%
Net income attributable to Sonoco $ 51   $ 131       (61 )%
EPS (diluted) $ 0.51   $ 1.32       (61 )%
         
1Net sales for the three months ended October 1, 2023 include $21 million from recycling operations. Effective January 1, 2024, recycling operations are conducted as a procurement function, hence, recycling sales margins are only reflected in cost of sales.
         
  Three Months Ended    
Non-GAAP Results2 September 29, 2024 October 1, 2023   Change
         
Adjusted operating profit $ 211   $ 213       (1 )%
Adjusted EBITDA $ 281   $ 280       %
Adjusted net income attributable to Sonoco $ 148   $ 145       2 %
Adjusted EPS (diluted) $ 1.49   $ 1.46       2 %
2 See the Company’s definitions of non-GAAP financial measures, explanations as to why they are used, and reconciliations to the most directly comparable U.S. generally accepted accounting principles (“GAAP”) financial measures later in this release.
 
  • Net sales of $1.7 billion reflect the Protective Solutions (“Protexic”) divestiture, the closure of a thermoformed food packaging plant, the treatment of recycling operations as a procurement function beginning January 1, 2024 and lower selling prices; overall volumes were positive and up low single digits including the impact of acquisitions
  • GAAP operating profit was $128 million from higher acquisition-related costs and net loss on divestitures; unfavorable price/cost was offset by higher productivity from procurement savings, production efficiencies and fixed cost reduction initiatives
  • Effective tax rates on GAAP net income attributable to Sonoco and Adjusted net income attributable to Sonoco were 30.4% and 21.3%, respectively, in Q3 2024, compared to 23.6% and 22.7%, respectively, in Q3 2023
  • GAAP net income attributable to Sonoco was $51 million, resulting in GAAP EPS (diluted) of $0.51
  • Adjusted operating profit and Adjusted EBITDA were $211 million and $281 million, respectively
  • Adjusted net income attributable to Sonoco increased to $148 million, resulting in Adjusted diluted EPS of $1.49

“Our third-quarter results were within expectations from seasonally higher Consumer Packaging demand and continued strong productivity,” said Sonoco’s President and CEO, Howard Coker. “Consumer and Industrial volumes were higher year-over-year and price/cost headwinds were persistent across both segments. Overall, we achieved strong profit margin and operating cash flow in the quarter from the solid execution of our global team.”

Third Quarter 2024 Segment Results
(Dollars in millions except per share data)

Sonoco reports its financial results in two reportable segments: Consumer Packaging (“Consumer”) and Industrial Paper Packaging (“Industrial”), with all remaining businesses reported as All Other.

  Three Months Ended  
Consumer Packaging September 29, 2024   October 1, 2023 Change
         
Net sales $ 984     $ 985     %
Segment operating profit $ 123     $ 117     5 %
Segment operating profit margin   13 %     12 %  
Segment Adjusted EBITDA1 $ 160     $ 151     6 %
Segment Adjusted EBITDA margin1   16 %     15 %  
                 
  • Consumer segment net sales were consistent with prior year results; higher sales from year-over-year volume growth in metal aerosol cans and flexible packaging were offset by the closure of a thermoformed food packaging plant and lower selling prices.
  • Segment operating profit margin increased to 13% and Adjusted EBITDA margin to 16% as a result of higher productivity from procurement savings, production efficiencies, and fixed cost reduction initiatives, and higher volumes.
  Three Months Ended  
Industrial Paper Packaging September 29, 2024   October 1, 2023 Change
         
Net sales2 $ 585     $ 580     1 %
Segment operating profit $ 70     $ 75     (6 )%
Segment operating profit margin   12 %     13 %      
Segment Adjusted EBITDA1 $ 102     $ 105     (3 )%
Segment Adjusted EBITDA margin1   17 %     18 %  
                 
  • Industrial segment net sales were $585 million from acquisitions and higher selling prices, and reflect lower sales related to the treatment of recycling as a procurement function effective January 1, 2024.
  • Segment operating profit margin was 12% and Adjusted EBITDA margin was 17% as productivity from procurement savings, production efficiencies and fixed cost reduction initiatives was offset by continued pressure from price/cost impacts.
  Three Months Ended      
All Other September 29, 2024   October 1, 2023   Change  
             
Net sales $ 107     $ 146     (26)%  
Operating profit $ 17     $ 21     (16)%  
Operating profit margin   16 %     14 %      
Adjusted EBITDA1 $ 20     $ 25     (18)%  
Adjusted EBITDA margin1   19 %     17 %      
                     
  • Net sales were $107 million reflecting the sale of the Protexic business.
  • Operating profit and Adjusted EBITDA margins were 16% and 19%, respectively, reflecting higher productivity from procurement savings, production efficiencies, and fixed cost reduction initiatives, and the sale of the Protexic business.

1Segment and All Other Adjusted EBITDA and Adjusted EBITDA margin are non-GAAP financial measures. See the Company’s reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures later in this release.
2Net sales for the three months ended October 1, 2023 include $21 million from recycling operations.

Balance Sheet and Cash Flow Highlights

  • Cash and cash equivalents were $1,931 million as of September 29, 2024, compared to $152 million as of December 31, 2023, primarily related to the financing for the pending Eviosys acquisition
  • Total debt was $4.8 billion as of September 29, 2024, an increase of $1.7 billion compared to December 31, 2023, primarily related to the financing for the pending Eviosys acquisition
  • On September 29, 2024, the Company had available liquidity of $3.1 billion, including available borrowing capacity under its revolving credit facility and cash on hand; $1.8 billion of this liquidity is intended to fund a portion of the pending Eviosys acquisition
  • Cash flow from operating activities for the first nine months of 2024 was $438 million, compared to $617 million in the same period of 2023
  • Capital expenditures, net of proceeds from sales of fixed assets, for the first nine months of 2024 were $267 million, compared to $182 million for the same period last year
  • Free Cash Flow for the first nine months of 2024 was $171 million compared to $435 million for the same period of 2023. Free Cash Flow is a non-GAAP financial measure. See the Company’s definition of Free Cash Flow, the explanation as to why it is used, and the reconciliation to net cash provided by operating activities later in this release
  • Dividends paid during the nine months ended September 29, 2024 increased to $152 million compared to $147 million for the same period of the prior fiscal year

Announced Acquisition

On June 24, 2024, Sonoco announced it had entered into a definitive agreement to acquire Titan Holdings I B.V. (“Eviosys”), a leading European manufacturer of food cans, ends and closures from an affiliate of KPS Capital Partners, LP (“KPS”) (the “Transaction”) to expand Sonoco’s global leadership in metal food can and aerosol packaging. Sonoco believes that both Sonoco’s metal packaging business and Eviosys have demonstrated meaningful commercial momentum, and the Transaction is expected to facilitate Sonoco’s ability to partner with customers and lead with innovation and sustainability.

The Transaction advances Sonoco’s strategy of disciplined and high return capital allocation. Under the terms of the agreement, Sonoco agreed to acquire all of the issued and outstanding equity interests in Eviosys for approximately €3.6 billion (approximately $3.9 billion) on a cash-free and debt-free basis and subject to customary adjustments. The Transaction is expected to be immediately accretive to Adjusted EPS.

Sonoco secured financing for the Transaction through a $700 million delayed draw term loan facility on July 12, 2024, a $1.5 billion 364-day delayed draw term loan facility on September 16, 2024, and a registered public offering of senior unsecured notes of $1.8 billion on September 19, 2024, and has maintained its investment grade credit rating. With increased debt reduction from divestitures and cash from operations, Sonoco expects to further reduce net leverage from previous estimates within 24 months of the closing of the Transaction.

The Transaction is expected to close by the end of 2024, subject to the satisfaction or waiver of customary closing conditions, including expiration, termination, or receipt of the applicable waiting period or clearances, as applicable under certain specified antitrust laws.

Eviosys’ current CEO, Tomas Lopez, is expected to remain with Sonoco and lead Sonoco’s EMEA metal packaging business and Rodger Fuller, Chief Operating Officer, is expected to lead the integration effort.

Strategic Reviews of TFP and ThermoSafe Businesses as Part of Further Portfolio Simplification Efforts

On September 4, 2024, Sonoco announced a review of strategic alternatives for the TFP business, included in the Consumer segment. Sonoco’s TFP business is a market leader in thermoformed and flexible packaging serving a wide range of customers in food, retail and medical markets. The TFP business provides a variety of complex packaging to value-added categories including snacks, condiments, healthcare, prepared meals, fresh products and coffee and pet. On a standalone basis, the TFP business generated revenue of $1.3 billion in 2023. The strategic review process of the TFP business is underway and Sonoco expects to complete the review processes in the fourth quarter of 2024.

As previously announced, Sonoco also intends to divest the,ThermoSafe business, included in the All Other group of businesses. The ThermoSafe business is Sonoco’s leading temperature-assured packaging business and generated revenue of $283 million in 2023. The strategic review process of the ThermoSafe business is underway and Sonoco expects to complete the review processes in the third quarter of 2025.

Guidance(1)         
Fourth Quarter 2024

  • Adjusted EPS(2): $1.15 to $1.35

Full Year 2024

  • Adjusted EPS(2): $5.05 to $5.25
  • Cash flow from operating activities: $650 million to $750 million
  • Adjusted EBITDA: $1,050 to $1,090

Commenting on the Company’s outlook, Sonoco’s President and CEO, Howard Coker, said, “Our earnings and cash results year-to-date keep us on track to deliver within our annual guidance range for 2024. We are excited about the anticipated completion of the pending Eviosys acquisition, which we expect will bring incremental growth to our metal packaging business and continue the transformation and simplification of our portfolio.”

(1)Guidance provided excludes any impact of the pending Eviosys acquisition or potential divestitures. Although the Company believes the assumptions reflected in the range of guidance are reasonable, given the uncertainty regarding the future performance of the overall economy, the effects of inflation, the challenges in global supply chains, potential changes in raw material prices, other costs, and the Company’s effective tax rate, as well as other risks and uncertainties, including those described below, actual results could vary substantially. Further information can be found in the section entitled “Forward-looking Statements” in this release.

(2) Fourth quarter and full year 2024 GAAP guidance are not provided in this release due to the likely occurrence of one or more of the following, the timing and magnitude of which we are unable to reliably forecast without unreasonable efforts: restructuring costs and restructuring-related impairment charges, acquisition/divestiture-related costs, gains or losses from the sale of businesses or other assets, and the income tax effects of these items and/or other income tax-related events. These items could have a significant impact on the Company’s future GAAP financial results. Accordingly, a quantitative reconciliation of Adjusted EPS guidance has been omitted in reliance on the exception provided by Item 10 of Regulation S-K.

Effective January 1, 2024, the Company integrated its flexible packaging and thermoformed packaging businesses within the Consumer segment in order to streamline operations, enhance customer service, and better position the business for accelerated growth. As a result, the Company changed its operating and reporting structure to reflect the way it now manages its operations, evaluates performance, and allocates resources. Beginning the first quarter of 2024, the Company’s consumer thermoformed businesses moved from the All Other group of businesses to the Consumer segment. The Company’s Industrial segment was not affected by these changes.

Investor Conference Call Webcast
The Company will host a conference call to discuss the third quarter 2024 results. A live audio webcast of the call along with supporting materials will be available on the Sonoco Investor Relations website at https://investor.sonoco.com/. A webcast replay will be available on the Company’s website for at least 30 days following the call.

Time:   Friday, November 1, 2024 at 8:30 a.m. Eastern Time
     
Audience
Dial-In:
  To listen via telephone, please register in advance at
https://registrations.events/direct/Q4I122823.6267774588438875e+24

After registration, all telephone participants will receive the dial-in number along with a unique PIN number that can be used to access the call.

     
Webcast Link:   https://events.q4inc.com/attendee/808697672
     

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

About Sonoco
With net sales of approximately $6.8 billion in 2023, Sonoco has approximately 21,000 employees working in more than 300 operations around the world, serving some of the world’s best-known brands. With our corporate purpose of Better Packaging. Better Life., Sonoco is committed to creating sustainable products and a better world for our customers, employees and communities. Sonoco was named one of America’s Most Responsible Companies by Newsweek. For more information on the Company, visit our website at www.sonoco.com.

Forward-looking Statements
Statements included herein that are not historical in nature, are intended to be, and are hereby identified as “forward-looking statements” for purposes of the safe harbor provided by Section 21E of the Securities Exchange Act of 1934, as amended. In addition, the Company and its representatives may from time to time make other oral or written statements that are also “forward-looking statements.” Words such as “anticipate,” “assume,” “believe,” “can,” “consider,” “committed,” “continue,” “could,” “develop,” “estimate,” “expect,” “forecast,” “focused,” “future,” “goal,” “guidance,” “intend,” “is designed to,” “likely,” “maintain,” “may,” “might,” “objective,” “ongoing,” “opportunity,” “outlook,” “plan,” “possible,” “potential,” “predict,” “project,” “seek,” “strategy,” “will,” “would,” or the negative thereof, and similar expressions identify forward-looking statements.

Forward-looking statements in this communication include statements regarding, but not limited to: the Company’s future operating and financial performance, including fourth quarter and full year 2024 outlook and the anticipated drivers thereof; the Company’s ability to support its customers and manage costs; opportunities for productivity and other operational improvements; price/cost, customer demand and volume outlook; anticipated benefits of the proposed Transaction, including the satisfaction or waiver of customary closing conditions and the anticipated timing and benefits of the Transaction, including with respect to market leadership, strategic alignment, customer relationships, sustainability, innovation and cost synergies; expected benefits from divestitures, including the sale of Protexic, the potential divestitures of the ThermoSafe and TFP businesses and other potential divestitures, and the timing thereof; the effectiveness of the Company’s strategy and strategic initiatives, including with respect to capital expenditures, portfolio simplification, leverage reduction and capital allocation priorities; the effects of the macroeconomic environment and inflation on the Company and its customers; and the Company’s ability to generate continued value and return capital to shareholders.

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

Therefore, actual results may differ materially from those expressed or forecasted in such forward-looking statements.

Such risks, uncertainties and assumptions include, without limitation, those related to: the Company’s ability to execute on its strategy, including with respect to the proposed Transaction and other acquisitions (and integrations thereof), divestitures, cost management, productivity improvements, restructuring and capital expenditures, and achieve the benefits it expects therefrom; the ability to receive regulatory approvals for the proposed Transaction in a timely manner, on acceptable terms or at all, or to satisfy the other closing conditions to the proposed Transaction; conditions in the credit markets; the ability to retain key employees and successfully integrate Eviosys; the ability to realize estimated cost savings, synergies or other anticipated benefits of the proposed Transaction, or that such benefits may take longer to realize than expected; diversion of management’s attention; the potential impact of the consummation of the proposed Transaction on relationships with clients and other third parties; the operation of new manufacturing capabilities; the Company’s ability to achieve anticipated cost and energy savings; the availability, transportation and pricing of raw materials, energy and transportation, including the impact of potential changes in tariffs or sanctions and escalating trade wars, and the impact of war, general regional instability and other geopolitical tensions (such as the ongoing conflict between Russia and Ukraine as well as the economic sanctions related thereto, and the ongoing conflict in Israel and Gaza), and the Company’s ability to pass raw material, energy and transportation price increases and surcharges through to customers or otherwise manage these commodity pricing risks; the costs of labor; the effects of inflation, fluctuations in consumer demand, volume softness, and other macroeconomic factors on the Company and the industries in which it operates and that it serves; the Company’s ability to meet its environmental and sustainability goals, including with respect to greenhouse gas emissions; and to meet other social and governance goals, including challenges in implementation thereof; and the other risks, uncertainties and assumptions discussed in the Company’s filings with the Securities and Exchange Commission, including its most recent reports on Forms 10-K and 10-Q, particularly under the heading “Risk Factors.” The Company undertakes no obligation to publicly update or revise forward-looking statements, whether as a result of new information, future events or otherwise. In light of these risks, uncertainties and assumptions, the forward-looking events discussed herein might not occur.

References to our Website Address

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

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
(Dollars and shares in thousands except per share data)
           
  Three Months Ended   Nine Months Ended
  September 29, 2024   October 1, 2023   September 29, 2024   October 1, 2023
Net sales $ 1,675,866     $ 1,710,419     $ 4,936,888     $ 5,145,492  
Cost of sales   1,317,129       1,346,163       3,883,244       4,049,490  
Gross profit   358,737       364,256       1,053,644       1,096,002  
Selling, general, and administrative expenses   190,645       182,672       586,337       541,421  
Restructuring/Asset impairment charges   8,190       18,110       59,058       52,981  
(Loss)/Gain on divestiture of business and other assets   (31,770 )     (537 )     (27,292 )     78,844  
Operating profit   128,132       162,937       380,957       580,444  
Non-operating pension costs   2,947       3,424       10,412       10,424  
Net interest expense   55,629       29,674       109,376       94,684  
Other income, net         36,943       5,867       36,943  
Income before income taxes   69,556       166,782       267,036       512,279  
Provision for income taxes   21,154       39,351       65,821       127,003  
Income before equity in earnings of affiliates   48,402       127,431       201,215       385,276  
Equity in earnings of affiliates, net of tax   2,807       3,627       6,218       8,795  
Net income   51,209       131,058       207,433       394,071  
Net income attributable to noncontrolling interests   (288 )     (309 )     (524 )     (354 )
Net income attributable to Sonoco $ 50,921     $ 130,749     $ 206,909     $ 393,717  
               
Weighted average common shares outstanding – diluted   99,267       98,912       99,221       98,800  
               
Diluted earnings per common share $ 0.51     $ 1.32     $ 2.09     $ 3.98  
Dividends per common share $ 0.52     $ 0.51     $ 1.55     $ 1.51  
                               

FINANCIAL SEGMENT INFORMATION (Unaudited)
(Dollars in thousands)
   
  Three Months Ended   Nine Months Ended
  September 29, 2024   October 1, 2023   September 29, 2024   October 1, 2023
Net sales:              
Consumer Packaging $ 983,511     $ 984,840     $ 2,821,817     $ 2,914,168  
Industrial Paper Packaging   585,082       580,035       1,778,912       1,781,033  
Total reportable segments   1,568,593       1,564,875       4,600,729       4,695,201  
All Other   107,273       145,544       336,159       450,291  
Net sales $ 1,675,866     $ 1,710,419     $ 4,936,888     $ 5,145,492  
               
               
Operating profit:              
Consumer Packaging $ 123,021     $ 116,800     $ 328,190     $ 314,408  
Industrial Paper Packaging   70,206       75,006       203,008       256,413  
Segment operating profit   193,227       191,806       531,198       570,821  
All Other   17,440       20,740       48,430       66,085  
Corporate              
Restructuring/Asset impairment charges   (8,190 )     (18,110 )     (59,058 )     (52,981 )
Amortization of acquisition intangibles   (22,645 )     (21,379 )     (68,095 )     (63,082 )
(Loss)/Gain on divestiture of business and other assets   (31,770 )     (537 )     (27,292 )     78,844  
Acquisition, integration, and divestiture-related costs   (19,623 )     (12,472 )     (47,553 )     (22,192 )
Other operating (charges)/income, net   (307 )     2,889       3,327       2,949  
Operating profit $ 128,132     $ 162,937     $ 380,957     $ 580,444  
               

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited)
(Dollars in thousands)
   
  Nine Months Ended
  September 29, 2024   October 1, 2023
       
Net income $ 207,433     $ 394,071  
Net losses/(gains) on asset impairments, disposition of assets and divestiture of business and other assets   43,946       (87,770 )
Depreciation, depletion and amortization   270,691       249,387  
Pension and postretirement plan (contributions), net of non-cash expense   (1,612 )     2,368  
Changes in working capital   (115,825 )     67,335  
Changes in tax accounts   6,165       (4,902 )
Other operating activity   26,840       (3,612 )
Net cash provided by operating activities   437,638       616,877  
       
Purchases of property, plant and equipment, net   (266,817 )     (182,137 )
Proceeds from the sale of business, net   81,212       31,147  
Cost of acquisitions, net of cash acquired   (3,743 )     (313,362 )
Net debt proceeds   1,695,093       27,088  
Cash dividends   (152,397 )     (147,477 )
Payments for share repurchases   (9,172 )     (10,605 )
Other, including effects of exchange rates on cash   (3,118 )     8,971  
Net increase in cash and cash equivalents   1,778,696       30,502  
Cash and cash equivalents at beginning of period   151,937       227,438  
Cash and cash equivalents at end of period $ 1,930,633     $ 257,940  
       

CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
(Dollars in thousands)
  September 29, 2024   December 31, 2023
Assets      
Current Assets:      
Cash and cash equivalents $ 1,930,633     $ 151,937  
Trade accounts receivable, net of allowances   1,042,520       904,898  
Other receivables   110,042       106,644  
Inventories   755,252       773,501  
Prepaid expenses   130,584       113,385  
Total Current Assets   3,969,031       2,050,365  
Property, plant and equipment, net   1,930,025       1,906,137  
Right of use asset-operating leases   314,611       314,944  
Goodwill   1,780,967       1,810,654  
Other intangible assets, net   785,616       853,670  
Other assets   262,611       256,187  
Total Assets $ 9,042,861     $ 7,191,957  
Liabilities and Shareholders’ Equity      
Current Liabilities:      
Payable to suppliers and other payables $ 1,186,489     $ 1,107,504  
Notes payable and current portion of long-term debt   481,706       47,132  
Accrued taxes   10,084       10,641  
Total Current Liabilities   1,678,279       1,165,277  
Long-term debt, net of current portion   4,320,442       3,035,868  
Noncurrent operating lease liabilities   269,251       265,454  
Pension and other postretirement benefits   137,302       142,900  
Deferred income taxes and other   150,427       150,623  
Total equity   2,487,160       2,431,835  
  $ 9,042,861     $ 7,191,957  
 

NON-GAAP FINANCIAL MEASURES

The Company’s results determined in accordance with U.S. generally accepted accounting principles (“GAAP”) are referred to as “as reported” or “GAAP” results. The Company uses certain financial performance measures, both internally and externally, that are not in conformity with GAAP (“non-GAAP financial measures”) to assess and communicate the financial performance of the Company. These non-GAAP financial measures, which are identified using the term “Adjusted” (for example, “Adjusted Operating Profit”), reflect adjustments to the Company’s GAAP operating results to exclude amounts, including the associated tax effects, relating to:

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

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

The Company’s management believes the exclusion of the amounts related to the above-listed items improves the period-to-period comparability and analysis of the underlying financial performance of the business.

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

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

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

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

To compensate for any limitations in such non-GAAP financial measures, management believes that it is useful in evaluating the Company’s results to review both GAAP information, which includes all of the items impacting financial results, and the related non-GAAP financial measures that exclude certain elements, as described above. Further, Sonoco management does not, nor does it suggest that investors should, consider any non-GAAP financial measures in isolation from, or as a substitute for, financial information prepared in accordance with GAAP.

Whenever reviewing a non-GAAP financial measure, investors are encouraged to review and consider the related reconciliation to understand how it differs from the most directly comparable GAAP measure.

QUARTERLY RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES

The following tables reconcile the Company’s non-GAAP financial measures to their most directly comparable GAAP financial measures for the three-month periods ended September 29, 2024 and October 1, 2023.

Adjusted Operating Profit, Adjusted Income Before Income Taxes, Adjusted Provision for Income Taxes, Adjusted Net Income Attributable to Sonoco, and Adjusted Diluted Earnings Per Share (“EPS”)

  For the three-month period ended September 29, 2024
Dollars in thousands, except per share data Operating Profit Income Before Income Taxes Provision for Income Taxes Net Income Attributable to Sonoco Diluted EPS
As Reported (GAAP) $ 128,132   $ 69,556   $ 21,154   $ 50,921   $ 0.51  
Acquisition, integration and divestiture-related costs1   19,623     49,804     6,512     43,292   $ 0.44  
Changes in LIFO inventory reserves   790     790     199     591     0.01  
Amortization of acquisition intangibles   22,645     22,645     5,563     17,082     0.17  
Restructuring/Asset impairment charges   8,190     8,190     1,497     6,560     0.07  
Loss on divestiture of business and other assets   31,770     31,770     454     31,316     0.31  
Non-operating pension costs       2,947     738     2,209     0.02  
Net gains from derivatives   (210 )   (210 )   (53 )   (157 )    
Other adjustments   (273 )   (695 )   3,233     (3,928 )   (0.04 )
Total adjustments   82,535     115,241     18,143     96,965     0.98  
Adjusted $ 210,667   $ 184,797   $ 39,297   $ 147,886   $ 1.49  
Due to rounding, individual items may not sum appropriately.      
1 Acquisition, integration and divestiture related costs include losses on treasury lock derivative instruments and amortization of financing fees totaling $30,181 related to debt instruments associated with the financing of the pending Eviosys acquisition. These amortization costs are included in “Interest expense” in the Company’s Condensed Consolidated Statements of Income.
 

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

Adjusted EBITDA and Adjusted EBITDA Margin    
  Three Months Ended
Dollars in thousands September 29, 2024 October 1, 2023
     
Net income attributable to Sonoco $ 50,921   $ 130,749  
Adjustments:    
Interest expense   61,643     32,847  
Interest income   (6,014 )   (3,173 )
Provision for income taxes   21,154     39,351  
Depreciation, depletion and amortization   90,646     85,570  
Non-operating pension costs   2,947     3,424  
Net income attributable to noncontrolling interests   288     309  
Restructuring/Asset impairment charges   8,190     18,110  
Changes in LIFO inventory reserves   790     (3,186 )
Loss on divestiture of business and other assets   31,770     537  
Acquisition, integration and divestiture-related costs   19,623     12,472  
Other income, net       (36,943 )
Net gains from derivatives   (210 )   (3,310 )
Other adjustments   (273 )   3,607  
Adjusted EBITDA $ 281,475   $ 280,364  
     
Net Sales $ 1,675,866   $ 1,710,419  
Net Income Margin   3.0 %   7.6 %
Adjusted EBITDA Margin   16.8 %   16.4 %
             

The Company does not calculate net income by segment; therefore, Adjusted EBITDA by segment is reconciled to the closest GAAP measure of segment profitability, segment operating profit. Segment operating profit is the measure of segment profit or loss reported to the chief operating decision maker for purposes of making decisions about allocating resources to the segments and assessing their performance in accordance with Accounting Standards Codification 280 – Segment Reporting, as prescribed by the Financial Accounting Standards Board.

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

Segment Adjusted EBITDA and All Other Adjusted EBITDA Reconciliation
For the Three Months Ended September 29, 2024        
Dollars in thousands Consumer Packaging segment Industrial Paper Packaging segment All Other Corporate Total
Segment and Total Operating Profit $ 123,021   $ 70,206   $ 17,440   $ (82,535 ) $ 128,132  
Adjustments:          
Depreciation, depletion and amortization1   36,283     28,989     2,729     22,645     90,646  
Equity in earnings of affiliates, net of tax   369     2,438             2,807  
Restructuring/Asset impairment charges2               8,190     8,190  
Changes in LIFO inventory reserves3               790     790  
Acquisition, integration and divestiture-related costs4               19,623     19,623  
Loss on divestiture of business and other assets5               31,770     31,770  
Net gains from derivatives6               (210 )   (210 )
Other adjustments               (273 )   (273 )
Segment Adjusted EBITDA $ 159,673   $ 101,633   $ 20,169   $   $ 281,475  
           
Net Sales $ 983,511   $ 585,082   $ 107,273      
Segment Operating Profit Margin   12.5 %   12.0 %   16.3 %    
Segment Adjusted EBITDA Margin   16.2 %   17.4 %   18.8 %    
                       

1Included in Corporate is the amortization of acquisition intangibles associated with the Consumer segment of $16,131, the Industrial segment of $6,306, and the All Other group of businesses of $208.
2 Included in Corporate are restructuring/asset impairment charges associated with the Consumer segment of $4,509 and the Industrial segment of $3,798.
3Included in Corporate are changes in LIFO inventory reserves associated with the Consumer segment of $758 and the Industrial segment of $32.
4Included in Corporate are acquisition, integration and divestiture-related costs associated with the Consumer segment of $465 and the Industrial segment of $(4,529).
5Included in Corporate are losses on the divestiture of businesses associated with the Industrial segment of $29,965 related to the pending sale of two production facilities in China, and the All Other group of businesses of $1,805 related to the sale of Protexic.
6Included in Corporate are net gains from derivatives associated with the Consumer segment of $(41), the Industrial segment of $(160), and the All Other group of businesses of $(9).

Segment Adjusted EBITDA and All Other Adjusted EBITDA Reconciliation
For the Three Months Ended October 1, 2023
Dollars in thousands Consumer Packaging segment Industrial Paper Packaging segment All Other Corporate Total
Segment and Total Operating Profit $ 116,800   $ 75,006   $ 20,740   $ (49,609 ) $ 162,937  
Adjustments:          
Depreciation, depletion and amortization1   33,833     26,558     3,800     21,379     85,570  
Equity in earnings of affiliates, net of tax   284     3,343             3,627  
Restructuring/Asset impairment charges2               18,110     18,110  
Changes in LIFO inventory reserves3               (3,186 )   (3,186 )
Acquisition, integration and divestiture-related costs4               12,472     12,472  
Loss on divestiture of business and other assets5               537     537  
Net gains from derivatives6               (3,310 )   (3,310 )
Other adjustments               3,607     3,607  
Segment Adjusted EBITDA $ 150,917   $ 104,907   $ 24,540   $   $ 280,364  
           
Net Sales $ 984,840   $ 580,035   $ 145,544      
Segment Operating Profit Margin   11.9 %   12.9 %   14.2 %    
Segment Adjusted EBITDA Margin   15.3 %   18.1 %   16.9 %    
                       

1Included in Corporate is the amortization of acquisition intangibles associated with the Consumer segment of $15,980, the Industrial segment of $3,414, and the All Other group of businesses of $1,985.
2Included in Corporate are restructuring/asset impairment charges associated with the Consumer segment of $9,784, the Industrial segment of $6,430, and the All Other group of businesses of $270.
3Included in Corporate are changes in LIFO inventory reserves associated with the Consumer segment of $(3,325) and the Industrial segment of $139.
4Included in Corporate are acquisition, integration and divestiture-related costs associated with the Consumer segment of $410 and the Industrial segment of $5,046.
5Included in Corporate is a loss from the sale of the Company’s U.S. BulkSak business, associated with the Industrial segment, in the amount of $537.
6Included in Corporate are net gains from derivatives associated with the Consumer segment of $(507), the Industrial segment of $(2,178), and the All Other group of businesses of $(625).

YEAR-TO-DATE RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES

The following tables reconcile the Company’s non-GAAP financial measures to their most directly comparable GAAP financial measures for the nine-month period ended September 29, 2024 and the nine-month period ended October 1, 2023.

Adjusted Operating Profit, Adjusted Income Before Income Taxes, Adjusted Provision for Income Taxes, Adjusted Net Income Attributable to Sonoco, and Adjusted Diluted Earnings Per Share (“EPS”)

  For the nine-month period ended September 29, 2024
Dollars in thousands, except per share data Operating Profit Income Before Income Taxes Provision for Income Taxes Net Income Attributable to Sonoco Diluted EPS
As Reported (GAAP) $ 380,957   $ 267,036   $ 65,821   $ 206,909   $ 2.09  
Acquisition, integration and divestiture-related costs   47,553     77,734     13,670     64,064     0.64  
Changes in LIFO inventory reserves   (197 )   (197 )   (49 )   (148 )    
Amortization of acquisition intangibles   68,095     68,095     16,672     51,423     0.52  
Restructuring/Asset impairment charges   59,058     59,058     11,754     47,260     0.48  
Loss on divestiture of business and other assets   27,292     27,292     1,676     25,616     0.26  
Other income, net       (5,867 )       (5,867 )   (0.06 )
Non-operating pension costs       10,412     2,593     7,819     0.08  
Net gains from derivatives   (3,981 )   (3,981 )   (1,001 )   (2,980 )   (0.03 )
Other adjustments   851     851     8,812     (7,961 )   (0.09 )
Total adjustments   198,671     233,397     54,127     179,226     1.80  
Adjusted $ 579,628   $ 500,433   $ 119,948   $ 386,135     3.89  
Due to rounding, individual items may not sum appropriately.      
1 Acquisition, integration and divestiture related costs include losses on treasury lock derivative instruments and amortization of financing fees totaling $30,181 related to debt instruments associated with the financing of the pending Eviosys acquisition. These amortization costs are included in “Interest expense” line in the Company’s Condensed Consolidated Statements of Income.
 

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

Adjusted EBITDA and Adjusted EBITDA Margin    
  Nine Months Ended
Dollars in thousands September 29, 2024 October 1, 2023
     
Net income attributable to Sonoco $ 206,909   $ 393,717  
Adjustments:    
Interest expense   122,503     101,363  
Interest income   (13,127 )   (6,679 )
Provision for income taxes   65,821     127,003  
Depreciation, depletion and amortization   270,691     249,387  
Non-operating pension costs   10,412     10,424  
Net income attributable to noncontrolling interests   524     354  
Restructuring/Asset impairment charges   59,058     52,981  
Changes in LIFO inventory reserves   (197 )   (10,186 )
Loss/(Gain) on divestiture of business and other assets   27,292     (78,844 )
Acquisition, integration and divestiture-related costs   47,553     22,192  
Other income, net   (5,867 )   (36,943 )
Net gains from derivatives   (3,981 )   (1,514 )
Other adjustments   851     8,750  
Adjusted EBITDA $ 788,442   $ 832,005  
     
Net Sales $ 4,936,888   $ 5,145,492  
Net Income Margin   4.2 %   7.7 %
Adjusted EBITDA Margin   16.0 %   16.2 %
             

The following tables reconcile segment operating profit, the closest GAAP measure of profitability, to Segment Adjusted EBITDA.

Segment Adjusted EBITDA and All Other Adjusted EBITDA Reconciliation
For the Nine Months Ended September 29, 2024
Dollars in thousands Consumer Packaging segment Industrial Paper Packaging segment All Other Corporate Total
Segment and Total Operating Profit $ 328,190   $ 203,008   $ 48,430   $ (198,671 ) $ 380,957  
Adjustments:          
Depreciation, depletion and amortization1   107,365     86,133     9,098     68,095     270,691  
Equity in earnings of affiliates, net of tax   416     5,802             6,218  
Restructuring/Asset impairment charges2               59,058     59,058  
Changes in LIFO inventory reserves3               (197 )   (197 )
Acquisition, integration and divestiture-related costs4               47,553     47,553  
Loss on divestiture of business and other assets5               27,292     27,292  
Net gains from derivatives6               (3,981 )   (3,981 )
Other adjustments               851     851  
Segment Adjusted EBITDA $ 435,971   $ 294,943   $ 57,528   $   $ 788,442  
           
Net Sales $ 2,821,817   $ 1,778,912   $ 336,159      
Segment Operating Profit Margin   11.6 %   11.4 %   14.4 %    
Segment Adjusted EBITDA Margin   15.5 %   16.6 %   17.1 %    
                       

1 Included in Corporate is the amortization of acquisition intangibles associated with the Consumer segment of $48,307, the Industrial segment of $19,168, and the All Other group of businesses of $620.
2 Included in Corporate are restructuring/asset impairment charges associated with the Consumer segment of $20,597, the Industrial segment of $34,138, and the All Other group of businesses of $1,362.
3 Included in Corporate are changes in LIFO inventory reserves associated with the Consumer segment of $388 and the Industrial segment of $(585).
4 Included in Corporate are acquisition, integration and divestiture-related costs associated with the Consumer segment of $518 and the Industrial segment of $(3,658).
5 Included in Corporate are net losses on the divestiture of business associated with the Industrial segment of $28,715, including a loss of $29,965 from the pending sale of two production facilities in China, partially offset by a gain of $(1,250) from the sale of the S3 business, and a gain associated with the All Other group of businesses of $(1,423) related to the sale of Protexic.
6 Included in Corporate are net gains from derivatives associated with the Consumer segment of $(624), the Industrial segment of $(2,628), and the All Other group of businesses of $(729).

Segment Adjusted EBITDA and All Other Adjusted EBITDA Reconciliation
For the Nine Months Ended October 1, 2023          
Dollars in thousands Consumer Packaging segment Industrial Paper Packaging segment All Other Corporate Total
Segment and Total Operating Profit $ 314,408   $ 256,413   $ 66,084   $ (56,461 ) $ 580,444  
Adjustments:          
Depreciation, depletion and amortization1   98,847     76,444     11,014     63,082     249,387  
Equity in earnings of affiliates, net of tax   493     8,302             8,795  
Restructuring/Asset impairment charges2               52,981     52,981  
Changes in LIFO inventory reserves3               (10,186 )   (10,186 )
Acquisition, integration and divestiture-related costs4               22,192     22,192  
Gain on divestiture of business and other assets5         (78,844 )   (78,844 )
Net gains from derivatives6               (1,514 )   (1,514 )
Other adjustments               8,750     8,750  
Segment Adjusted EBITDA $ 413,748   $ 341,159   $ 77,098   $   $ 832,005  
           
Net Sales $ 2,914,168   $ 1,781,033   $ 450,291      
Segment Operating Profit Margin   10.8 %   14.4 %   14.7 %    
Segment Adjusted EBITDA Margin   14.2 %   19.2 %   17.1 %    
                       

1 Included in Corporate is the amortization of acquisition intangibles associated with the Consumer segment of $48,193, the Industrial segment of $8,913, and the All Other group of businesses of $5,976.
2 Included in Corporate are restructuring/asset impairment charges associated with the Consumer segment of $16,480, the Industrial segment of $32,961, and the All Other group of businesses of $1,188.
3  Included in Corporate are changes in LIFO inventory reserves associated with the Consumer segment of $(9,428) and the Industrial segment of $(758).
4 Included in Corporate are acquisition, integration and divestiture-related costs associated with the Consumer segment of $1,302 and the Industrial segment of $5,394.
5  Included in Corporate are gains from the sale of the Company’s timberland properties of $(60,945), the sale of its S3 business of $(11,065), and the sale of its U.S. BulkSak business of $(6,834), all of which are associated with the Industrial segment.
6  Included in Corporate are net gains from derivatives associated with the Consumer segment of $(210), the Industrial segment of $(1,045), and the All Other group of businesses of $(259).

Free Cash Flow

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

  Nine Months Ended
FREE CASH FLOW September 29, 2024   October 1, 2023
       
Net cash provided by operating activities $ 437,638     $ 616,877  
Purchase of property, plant and equipment, net   (266,817 )     (182,137 )
Free Cash Flow $ 170,821     $ 434,740  
       

Disclaimer & Cookie Notice

Welcome to GOLDEA services for Professionals

Before you continue, please confirm the following:

Professional advisers only

I am a professional adviser and would like to visit the GOLDEA CAPITAL for Professionals website.

Cookie Notice

We use cookies to improve your experience on our website

Information we collect about your use of Goldea Capital website

Goldea Capital website collects personal data about visitors to its website.

When someone visits our websites, we use a third party service, Google Analytics, to collect standard internet log information (such as IP address and type of browser they’re using) and details of visitor behavior patterns. We do this to allow us to keep track of the number of visitors to the various parts of the sites and understand how our website is used. We do not make any attempt to find out the identities or nature of those visiting our websites. We won’t share your information with any other organizations for marketing, market research or commercial purposes and we don’t pass on your details to other websites.

Use of cookies
Cookies are small text files that are placed on your computer or other device by websites that you visit. They are widely used to make websites work, or work more efficiently, as well as to provide information to the owners of the site.