ZURICH, April 30, 2025
March 2025 Quarter Highlights:
YTD Highlights - Nine Months Ended March 31, 2025:
Fiscal 2025 outlook - inclusive of merger related impacts in May and June of the fourth quarter:
ZURICH, April 30, 2025 /PRNewswire/ --
| Positioned for faster start on integration with Berry Global merger closed earlier than anticipated. Amcor CEO Peter Konieczny said, "Today is a defining day for Amcor as we closed our transformational merger with Berry Global. Through this combination, Amcor has enhanced positions in attractive categories, a broader, more complete customer offering and expanded material science and innovation capabilities. As a result, we believe we are now uniquely positioned to deliver more consistent and sustainable organic growth and further improve margins, in line with our strategy." "In less than six months, our teams successfully worked through a great deal of complexity to close earlier than we anticipated, while also delivering another quarter of earnings growth from the underlying Amcor business in a challenging environment. I want to thank the Amcor and Berry teams for their commitment and hard work, and for setting our company up for a faster start on synergy delivery and growth." "We have significant control over delivery of synergies, and through dedicated workstream teams, we are now executing against well developed plans to capture $650 million in identified cost, financial, and growth synergies over three years. In fiscal 2026, before taking into account growth in the underlying business, we expect delivery of $260 million of pre-tax synergies alone to drive adjusted EPS accretion of approximately 12 percent. This is day one of an exciting and strong future for Amcor and all our stakeholders." |
| Key Financials | | | | | | Nine Months Ended March 31, | ||
| GAAP results | | | | | | 2024 $ million | | 2025 $ million |
| Net sales | | | | | | 10,105 | | 9,927 |
| Net income attributable to Amcor plc | | | | | | 473 | | 550 |
| EPS (diluted US cents) | | | | | | 32.7 | | 38.0 |
| | | | | | | | | |
| | | Nine Months Ended March 31, | | Reported ∆% | | Comparable | ||
| Adjusted non-GAAP results(1) | | 2024 $ million | | 2025 $ million | | | ||
| Net sales | | 10,105 | | 9,927 | | (2) | | — |
| EBITDA | | 1,412 | | 1,397 | | (1) | | 1 |
| EBIT | | 1,106 | | 1,112 | | 1 | | 3 |
| Net income | | 710 | | 728 | | 3 | | 5 |
| EPS (diluted US cents) | | 49.1 | | 50.3 | | 2 | | 5 |
| Free Cash Flow | | 115 | | (17) | | | | |
| (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
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 19.97 Australian cents per share, which reflects the quarterly dividend of 12.75 cents per share converted at an AUD:USD average exchange rate of 0.6385 over the five trading days ended April 28, 2025.
The ex-dividend date will be May 21, 2025 for holders of CDIs trading on the ASX and May 22, 2025 for holders of shares trading on the NYSE. For all shareholders, the record date will be May 22, 2025 and the payment date will be June 10, 2025.
Financial results - Nine Months Ended March 31, 2025
Segment information
| | Nine Months Ended March 31, 2024 | Nine Months Ended March 31, 2025 | ||||||
| Adjusted non-GAAP | Net sales $ million | EBIT $ million | EBIT / | EBIT / Average | Net sales | EBIT $ million | EBIT / | EBIT / Average |
| Flexibles | 7,646 | 992 | 13.0 | | 7,667 | 1,008 | 13.1 | |
| Rigid Packaging | 2,459 | 184 | 7.5 | | 2,260 | 171 | 7.6 | |
| Other(2) | — | (70) | | | — | (67) | | |
| Total Amcor | 10,105 | 1,106 | 10.9 | 14.7 | 9,927 | 1,112 | 11.2 | 15.0 |
| | ||||||||
| (1) Return on average funds employed includes shareholders' equity and net debt, calculated using a four quarter average and last twelve months adjusted EBIT. | ||||||||
| (2) Represents corporate expenses. | ||||||||
Nine months ended March 31, 2025:
Net sales of $9,927 million were 2% 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 1% related to items affecting comparability. The pass through of lower raw material costs had no material impact on net sales.
Volumes were up 1% compared with the same nine month period last year. Price/mix had an unfavorable impact of approximately 1%, primarily due to expected lower volumes in high value healthcare categories in the first half of the year. On a comparable constant currency basis, net sales were in line with last year.
Adjusted EBIT of $1,112 million was 3% higher than last year on a comparable constant currency basis reflecting higher volumes and strong cost performance, partly offset by unfavorable impacts from price/mix. Adjusted EBIT margin improved to 11.2%, a 30 basis point increase over the prior year.
March 2025 quarter:
Net sales of $3,333 million were 2% lower than last year on a reported basis, including an unfavorable impact of approximately 2% related to movements in foreign exchange rates, an unfavorable impact from items affecting comparability of approximately 1% and a favorable impact of approximately 1% related to the pass through of higher raw material costs of approximately $45 million.
Volumes were in line with last year with weak consumer demand offset by modest share gains. By region, volumes generally softened sequentially in North America, including in the North America beverage business. Across all other regions, volume growth in the Flexibles and Rigid Packaging segments remained in the low to mid single digit range. Price/mix had a marginally favorable impact on net sales, reflecting improved volume growth in high value healthcare categories as expected. On a comparable constant currency basis, net sales were 0.4% higher than last year.
Adjusted EBIT of $384 million was 0.4% higher than last year on a comparable constant currency basis with benefits from continued strong cost performance partly offset by unfavorable earnings impacts from price/mix. Adjusted EBIT margin of 11.5% was in line with last year.
| Flexibles segment - March 2025 quarter | | Three Months Ended March 31, | | Reported | | Comparable | |
| | | 2024 $ million | 2025 $ million | | | ||
| Net sales | | 2,598 | 2,605 | | — | | 1 |
| Adjusted EBIT | | 358 | 357 | | — | | 2 |
| Adjusted EBIT / Sales % | | 13.8 | 13.7 | | | | |
Net sales of $2,605 million were up modestly compared with last year on a reported basis, including an unfavorable impact of approximately 2% related to movements in foreign exchange rates and a favorable impact of approximately 2% related to the pass through of higher raw material costs.
Volumes were up approximately 1% compared with the prior year with modest share gains in several categories including healthcare and protein partly offset by weaker consumer demand primarily in North America. Volumes generally softened sequentially in North America while volume growth across all other key regions remained in the low to mid single digit range. As expected, destocking in healthcare categories is essentially complete and March quarter volumes increased compared with last year. Price/mix had a favorable impact on net sales of approximately 1%, reflecting improved growth in high value healthcare categories, as expected. On a comparable constant currency basis net sales were 1.4% higher than last year.
In North America, net sales declined at low single digit rates on a comparable constant currency basis driven by lower volumes. Volumes were higher across categories including healthcare, fresh and frozen foods, meat and liquids. This was more than offset by lower volumes in categories including home & personal care, beverage overwrap and confectionary.
In Europe, net sales grew at mid single digit rates on a comparable constant currency basis driven by low single digit volume growth and favorable price/mix. Volumes were higher in the pet care, medical, single serve coffee, home & personal care and dairy end markets and this was partly offset by lower volumes in snacks & confectionary.
Across Asia, net sales grew at mid single digit rates on a comparable constant currency basis primarily driven by continued mid to high single digit volume growth in China and India. In Latin America, net sales grew at low single digit rates on a comparable constant currency basis primarily driven by volume growth in Peru and Chile.
Adjusted EBIT of $357 million was 2% higher than last year on a comparable constant currency basis, driven by higher volumes and strong cost performance, partly offset by unfavorable earnings impacts from price/mix. Adjusted EBIT margin of 13.7% was in line with last year.
| Flexibles segment - March YTD | | Nine Months Ended March 31, | | Reported | | Comparable | |
| | | 2024 $ million | 2025 $ million | | | ||
| Net sales | | 7,646 | 7,667 | | — | | 1 |
| Adjusted EBIT | | 992 | 1,008 | | 2 | | 3 |
| Adjusted EBIT / Sales % | | 13.0 | 13.1 | | | | |
Net sales of $7,667 million were up modestly compared with 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 approximately 1%.
Volumes were up approximately 2% compared with the prior year with growth delivered across all key regions. Price/mix had an unfavorable impact on net sales of less than 2%, primarily due to lower volumes in high value healthcare categories in the first half of the year. On a comparable constant currency basis net sales grew by less than 1% compared with last year.
In North America, net sales were in line with last year on a comparable constant currency basis, with low single digit volume growth offset by unfavorable price/mix.
In Europe, net sales grew low single digit compared with last year on a comparable constant currency basis, driven by mid single digit volume growth offset by unfavorable price/mix.
Across Asia, net sales on a comparable constant currency basis and volumes increased at mid single digit rates with growth in China and India partly offset by lower volumes in South East Asia. In Latin America, net sales on a comparable constant currency basis and volumes increased at low to mid single digit rates, largely driven by growth in Peru, Brazil and Chile.
Adjusted EBIT of $1,008 million was approximately 3% higher than last year on a comparable constant currency basis. The positive impact of higher volumes, favorable cost performance and benefits from restructuring initiatives was partly offset by unfavorable price/mix. Adjusted EBIT margin of 13.1% was broadly in line with last year.
| Rigid Packaging segment - March 2025 | | Three Months Ended March 31, | | Reported | | Comparable | |
| | 2024 $ million | 2025 $ million | | | |||
| Net sales | | 813 | 728 | | (10) | | (3) |
| Adjusted EBIT | | 71 | 55 | | (22) | | (12) |
| Adjusted EBIT / Sales % | | 8.7 | 7.6 | | | | |
| Note: March quarter 2024 includes an approximately $45 million of net sales and approximately $5 million of adjusted EBIT related to Amcor's 50% interest in the Bericap Joint Venture which was divested in December 2024. | |||||||
Net sales of $728 million were 10% lower than last year on a reported basis, including an unfavorable impact of 2% related to movements in foreign exchange rates, a favorable impact of approximately 1% related to the pass through of higher raw material costs of approximately $5 million and an unfavorable impact of approximately 6% related to the divestment of Amcor's 50% interest in the Bericap Joint Venture in December 2024.
On a comparable constant currency basis, net sales were approximately 3% lower than last year reflecting approximately 2% lower volumes and an unfavorable price/mix impact of approximately 1%.
Consumer and customer demand generally softened sequentially in the North America beverage business, and comparable net sales were lower than the prior year, reflecting volume declines at high single digit rates and modestly unfavorable price/mix. In Latin America, net sales were up high single digits on a comparable constant currency basis reflecting mid single digit volume growth and favorable price/mix. Volumes in the Specialty Containers business were higher than last year.
Adjusted EBIT of $55 million was 12% lower than last year on a comparable constant currency basis, reflecting lower volumes and unfavorable price/mix, partly offset by cost benefits net of sequentially higher labor costs.
| Rigid Packaging segment - March YTD | | Nine Months Ended March 31, | | Reported | | Comparable | |
| | | 2024 $ million | 2025 $ million | | | ||
| Net sales | | 2,459 | 2,260 | | (8) | | (3) |
| Adjusted EBIT | | 184 | 171 | | (7) | | (1) |
| Adjusted EBIT / Sales % | | 7.5 | 7.6 | | | | |
Net sales of $2,260 million were 8% lower than last year on a reported basis, including an unfavorable impact of approximately 2% related to movements in foreign exchange rates, an unfavorable impact of approximately 1% related to the pass through of lower raw material costs of approximately $35 million and an unfavorable impact of approximately 2% related to the divestment of Amcor's 50% interest in the Bericap Joint Venture in December 2024.
On a comparable constant currency basis, net sales were approximately 3% lower than last year reflecting approximately 2% lower volumes and an unfavorable price/mix impact of approximately 1%.
North America beverage comparable constant currency net sales and volumes declined in the high single digit range and price/mix was modestly unfavorable. In Latin America, net sales on a comparable constant currency basis were up mid single digits, primarily reflecting favorable price/mix benefits. Across the balance of the Rigid Packaging business volumes were higher than last year.
Adjusted EBIT of $171 million was approximately 1% lower than last year on a comparable constant currency basis, with the impact of lower volumes and unfavorable price/mix partly offset by favorable cost performance. Adjusted EBIT margin of 7.6% was 10 basis points higher than last year.
Net interest and income tax expense
For the nine months ended March 31, 2025, GAAP net interest expense of $222 million compares with $232 million last year. Adjusted net interest expense for the nine months ended March 31, 2025 of $218 million compares with $232 million last year. GAAP income tax expense was $141 million compared with $107 million last year. Adjusted tax expense for the nine months ended March 31, 2025 of $159 million compared with $158 million last year. Adjusted tax expense for the nine months ended March 31, 2025 represents an effective tax rate of 17.8%, compared with 18.1% in the prior year.
Adjusted Free Cash Flow
For the nine months ended March 31, 2025, adjusted free cash outflow was $17 million and compares with an inflow of $115 million last year. Cash flow was unfavorably impacted by higher inventories, which reflects weaker sales volumes in the March quarter.
Net debt was $6,752 million at March 31, 2025 and leverage, measured as net debt divided by adjusted trailing twelve month EBITDA, was 3.5 times. Movements in exchange rates toward the end of the quarter had an adverse impact on net debt and increased leverage by approximately 0.1 times compared with the company's expectations. The expected near term impact of the merger on leverage remains unchanged, and the company now expects leverage to be ~3.4 times at June 30, 2025.
Fiscal 2025 Guidance
For the twelve month period ending June 30, 2025, inclusive of merger related impacts in May and June of the fourth quarter:
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. Reconciliations of the fiscal 2025 projected non-GAAP measures are not included herein because the individual components are not known with certainty as individual financial statements for fiscal 2025 have not been completed.
Conference Call
Amcor is hosting a conference call with investors and analysts to discuss these results on Wednesday April 30, 2025 at 5:30pm US Eastern Standard Time / Thursday May 1, 2025 at 7:30am Australian Eastern Standard 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
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.
| 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 |
| U.S. GAAP Condensed Consolidated Statements of Income (Unaudited) | |||||||
| | |||||||
| | | Three Months Ended March 31, | Nine Months Ended March 31, | ||||
| $ in millions, except per share data | | 2024 | | 2025 | 2024 | | 2025 |
| Net sales | | 3,411 | | 3,333 | 10,105 | | 9,927 |
| Cost of sales | | (2,719) | | (2,679) | (8,147) | | (7,988) |
| Gross profit | | 692 | | 654 | 1,958 | | 1,939 |
| Selling, general, and administrative expenses | | (330) | | (303) | (931) | | (913) |
| Research and development expenses | | (25) | | (27) | (80) | | (82) |
| Restructuring, transaction and integration expenses | | (30) | | (32) | (82) | | (71) |
| Other income/(expenses), net | | — | | 21 | (46) | | 49 |
| Operating income | | 307 | | 313 | 819 | | 922 |
| Interest expense, net | | (79) | | (75) | (232) | | (222) |
| Other non-operating income/(expenses), net | | 2 | | (1) | 2 | | (3) |
| Income before income taxes and equity in | | 230 | | 237 | 589 | | 697 |
| Income tax expense | | (40) | | (40) | (107) | | (141) |
| Equity in income/(loss) of affiliated companies, net of | | (1) | | — | (3) | | 1 |
| Net income | | 189 | | 197 | 479 | | 557 |
| Net income attributable to non-controlling interests | | (2) | | (1) | (6) | | (7) |
| Net income attributable to Amcor plc | | 187 | | 196 | 473 | | 550 |
| USD:EUR average FX rate | | 0.9208 | | 0.9507 | 0.9231 | | 0.9327 |
| Basic earnings per share attributable to Amcor | | 0.129 | | 0.136 | 0.327 | | 0.381 |
| Diluted earnings per share attributable to Amcor | | 0.129 | | 0.136 | 0.327 | | 0.380 |
| Weighted average number of shares outstanding – | | 1,439 | | 1,443 | 1,439 | | 1,442 |
| Weighted average number of shares outstanding – | | 1,440 | | 1,446 | 1,440 | | 1,445 |
| U.S. GAAP Condensed Consolidated Statements of Cash Flows (Unaudited) | ||||
| | ||||
| | | Nine Months Ended March 31, | ||
| ($ million) | | 2024 | | 2025 |
| Net income | | 479 | | 557 |
| Depreciation, amortization and impairment | | 448 | | 399 |
| Net gain on disposal of businesses | | — | | (8) |
| Changes in operating assets and liabilities, excluding effect of acquisitions, divestitures, and | | (680) | | (804) |
| Other non-cash items | | 131 | | 132 |
| Net cash provided by operating activities | | 378 | | 276 |
| Purchase of property, plant and equipment and other intangible assets | | (358) | | (360) |
| Proceeds from sales of property, plant and equipment and other intangible assets | | 12 | | 9 |
| Business acquisitions and investments in affiliated companies, and other | | (23) | | (11) |
| Proceeds from divestitures, net of cash divested | | — | | 113 |
| Net debt proceeds | | 426 | | 2,044 |
| Dividends paid | | (542) | | (550) |
| Share buyback/cancellations | | (30) | | — |
| Purchase of treasury shares, proceeds from exercise of options and tax withholdings for share- | | (51) | | (38) |
| Other, including effect of exchange rate on cash and cash equivalents | | (44) | | (26) |
| Net increase/(decrease) in cash and cash equivalents | | (232) | | 1,457 |
| Cash and cash equivalents balance at beginning of the year | | 689 | | 588 |
| Cash and cash equivalents balance at end of the period | | 457 | | 2,045 |
| U.S. GAAP Condensed Consolidated Balance Sheets (Unaudited) | ||||
| | ||||
| ($ million) | | June 30, 2024 | | March 31, 2025 |
| Cash and cash equivalents | | 588 | | 2,045 |
| Trade receivables, net | | 1,846 | | 1,969 |
| Inventories, net | | 2,031 | | 2,142 |
| Property, plant, and equipment, net | | 3,763 | | 3,696 |
| Goodwill and other intangible assets, net | | 6,736 | | 6,587 |
| Other assets | | 1,560 | | 1,603 |
| Total assets | | 16,524 | | 18,042 |
| Trade payables | | 2,580 | | 2,339 |
| Short-term debt and current portion of long-term debt | | 96 | | 159 |
| Long-term debt, less current portion | | 6,603 | | 8,638 |
| Accruals and other liabilities | | 3,292 | | 3,047 |
| Shareholders' equity | | 3,953 | | 3,859 |
| Total liabilities and shareholders' equity | | 16,524 | | 18,042 |
| Components of Fiscal 2025 Net Sales growth | |||||||
| | |||||||
| | Three Months Ended March 31, | | Nine Months Ended March 31, | ||||
| ($ million) | Flexibles | Rigid | Total | | Flexibles | Rigid | Total |
| Net sales fiscal 2025 | 2,605 | 728 | 3,333 | | 7,667 | 2,260 | 9,927 |
| Net sales fiscal 2024 | 2,598 | 813 | 3,411 | | 7,646 | 2,459 | 10,105 |
| Reported Growth % | — | (10) | (2) | | — | (8) | (2) |
| FX % | (2) | (2) | (2) | | (1) | (2) | (1) |
| Constant Currency Growth % | 3 | (8) | — | | 1 | (6) | (1) |
| RM Pass Through % | 2 | 1 | 1 | | 1 | (1) | — |
| Items affecting comparability % | — | (6) | (1) | | — | (2) | (1) |
| Comparable Constant Currency Growth % | 1 | (3) | — | | 1 | (3) | — |
| Acquired operations % | — | — | — | | — | — | — |
| Organic Growth % | 1 | (3) | — | | 1 | (3) | — |
| Volume % | 1 | (2) | — | | 2 | (2) | 1 |
| Price/Mix % | 1 | (1) | — | | (2) | (1) | (1) |
| Reconciliation of Non-GAAP Measures | ||||||||||||||||
| Reconciliation of adjusted Earnings before interest, tax, depreciation, and amortization (EBITDA), Earnings before interest | ||||||||||||||||
| | ||||||||||||||||
| | | Three Months Ended March 31, 2024 | | Three Months Ended March 31, 2025 | ||||||||||||
| ($ million) | | EBITDA | | EBIT | | Net | | EPS US | | EBITDA | | EBIT | | Net | | EPS |
| Net income attributable to Amcor | | 187 | | 187 | | 187 | | 12.9 | | 196 | | 196 | | 196 | | 13.6 |
| Net income attributable to non-controlling | | 2 | | 2 | | | | | | 1 | | 1 | | | | |
| Tax expense | | 40 | | 40 | | | | | | 40 | | 40 | | | | |
| Interest expense, net | | 79 | | 79 | | | | | | 75 | | 75 | | | | |
| Depreciation and amortization | | 146 | | | | | | | | 131 | | | | | | |
| EBITDA, EBIT, Net income, and EPS | | 454 | | 308 | | 187 | | 12.9 | | 443 | | 312 | | 196 | | 13.6 |
| Impact of highly inflationary accounting | | 4 | | 4 | | 4 | | 0.2 | | 3 | | 3 | | 3 | | 0.2 |
| Restructuring and related expenses, net(2) | | 30 | | 30 | | 30 | | 2.1 | | 6 | | 6 | | 6 | | 0.4 |
| Berry transaction & integration | | — | | — | | — | | — | | 26 | | 26 | | 31 | | 2.1 |
| CEO transition costs | | 8 | | 8 | | 8 | | 0.6 | | — | | — | | — | | — |
| Other | | 4 | | 4 | | 4 | | 0.4 | | — | | — | | — | | — |
| Amortization of acquired intangibles(3) | | | | 43 | | 43 | | 2.9 | | | | 37 | | 37 | | 2.5 |
| Tax effect of above items | | | | | | (19) | | (1.3) | | | | | | (12) | | (0.8) |
| Adjusted EBITDA, EBIT, Net income and EPS | | 499 | | 397 | | 257 | | 17.8 | | 477 | | 384 | | 261 | | 18.0 |
| | | | | | | | | | | | ||||||
| Reconciliation of adjusted growth to comparable constant currency growth | | | | | | | | | | | ||||||
| % growth - Adjusted EBITDA, EBIT, Net income, and EPS | | | | | | | | (4) | | (3) | | 1 | | 1 | ||
| % items affecting comparability | | | | | | | | | | 1 | | 1 | | 1 | | 1 |
| % currency impact | | | | | | | | | | 2 | | 2 | | 3 | | 3 |
| % comparable constant currency growth | | | | | | | | | | (1) | | — | | 5 | | 5 |
| Adjusted EBITDA | | 499 | | | | | | | | 477 | | | | | | |
| Interest paid, net | | (55) | | | | | | | | (40) | | | | | | |
| Income tax paid | | (39) | | | | | | | | (21) | | | | | | |
| Purchase of property, plant and equipment and other intangible assets | | (113) | | | | | | | | (117) | | | | | | |
| Proceeds from sales of property, plant and equipment and other intangible assets | | 1 | | | | | | | | 2 | | | | | | |
| Movement in working capital | | (225) | | | | | | | | (277) | | | | | | |
| Other | | (5) | | | | | | | | (4) | | | | | | |
| Adjusted Free Cash Flow | | 63 | | | | | | | | 20 | | | | | | |
| | ||||||||||||||||
| (1) Calculation of diluted EPS for the three months ended March 31, 2024 excludes net income attributable to shares to be repurchased under forward contracts of $1 million. | ||||||||||||||||
| (2) Includes incremental restructuring and related expenses attributable to group wide initiatives to partly offset divested earnings from the Russian business. | ||||||||||||||||
| (3) Amortization of acquired intangible assets from business combinations. | ||||||||||||||||
| | | Nine Months Ended March 31, 2024 | | Nine Months Ended March 31, 2025 | ||||||||||||
| ($ million) | | EBITDA | | EBIT | | Net | | EPS US | | EBITDA | | EBIT | | Net | | EPS |
| Net income attributable to Amcor | | 473 | | 473 | | 473 | | 32.7 | | 550 | | 550 | | 550 | | 38.0 |
| Net income attributable to non-controlling | | 6 | | 6 | | | | | | 7 | | 7 | | | | |
| Tax expense | | 107 | | 107 | | | | | | 141 | | 141 | | | | |
| Interest expense, net | | 232 | | 232 | | | | | | 222 | | 222 | | | | |
| Depreciation and amortization | | 433 | | | | | | | | 401 | | | | | | |
| EBITDA, EBIT, Net income, and EPS | | 1,251 | | 818 | | 473 | | 32.7 | | 1,321 | | 920 | | 550 | | 38.0 |
| Impact of highly inflationary accounting | | 55 | | 55 | | 55 | | 3.8 | | 8 | | 8 | | 8 | | 0.6 |
| Restructuring and related expenses, net(2) | | 82 | | 82 | | 82 | | 5.7 | | 35 | | 35 | | 35 | | 2.4 |
| Berry transaction & integration | | — | | — | | — | | — | | 36 | | 36 | | 41 | | 2.8 |
| CEO transition costs | | 8 | | 8 | | 8 | | 0.6 | | — | | — | | — | | — |
| Other | | 17 | | 17 | | 17 | | 1.2 | | (3) | | (3) | | (3) | | (0.2) |
| Amortization of acquired intangibles(3) | | | | 126 | | 126 | | 8.7 | | | | 116 | | 116 | | 8.0 |
| Tax effect of above items | | | | | | (51) | | (3.6) | | | | | | (19) | | (1.3) |
| Adjusted EBITDA, EBIT, Net income and EPS | | 1,412 | | 1,106 | | 710 | | 49.1 | | 1,397 | | 1,112 | | 728 | | 50.3 |
| | | | | | | | | | | | ||||||
| Reconciliation of adjusted growth to comparable constant currency growth | | | | | | | | | | | ||||||
| % growth - Adjusted EBITDA, EBIT, Net income, and EPS | | | | | | | | (1) | | 1 | | 3 | | 2 | ||
| % items affecting comparability | | | | | | | | | | — | | — | | — | | — |
| % currency impact | | | | | | | | | | 2 | | 2 | | 2 | | 2 |
| % comparable constant currency growth | | | | | | | | | | 1 | | 3 | | 5 | | 5 |
| Adjusted EBITDA | | 1,412 | | | | | | | | 1,397 | | | | | | |
| Interest paid, net | | (196) | | | | | | | | (167) | | | | | | |
| Income tax paid | | (163) | | | | | | | | (148) | | | | | | |
| Purchase of property, plant and equipment and other intangible assets | | (358) | | | | | | | | (360) | | | | | | |
| Proceeds from sales of property, plant and equipment and other intangible assets | | 12 | | | | | | | | 9 | | | | | | |
| Movement in working capital | | (625) | | | | | | | | (710) | | | | | | |
| Other | | 33 | | | | | | | | (38) | | | | | | |
| Adjusted Free Cash Flow | | 115 | | | | | | | | (17) | | | | | | |
| | ||||||||||||||||
| (1) Calculation of diluted EPS for the nine months ended March 31, 2025 excludes net income attributable to shares to be repurchased under forward contracts of $1 million. Calculation of diluted EPS for the nine months ended March 31, 2024 excludes net income attributable to shares to be repurchased under forward contracts of $2 million. | ||||||||||||||||
| (2) Includes incremental restructuring and related expenses attributable to group wide initiatives to partly offset divested earnings from the Russian business. | ||||||||||||||||
| (3) Amortization of acquired intangible assets from business combinations. | ||||||||||||||||
| Reconciliation of adjusted EBIT by reportable segment | ||||||||||||||||
| | ||||||||||||||||
| | | Three Months Ended March 31, 2024 | | Three Months Ended March 31, 2025 | ||||||||||||
| ($ million) | | Flexibles | | Rigid | | Other | | Total | | Flexibles | | Rigid | | Other | | Total |
| Net income attributable to Amcor | | | | | | | | 187 | | | | | | | | 196 |
| Net income attributable to non- | | | | | | | | 2 | | | | | | | | 1 |
| Tax expense | | | | | | | | 40 | | | | | | | | 40 |
| Interest expense, net | | | | | | | | 79 | | | | | | | | 75 |
| EBIT | | 290 | | 61 | | (43) | | 308 | | 315 | | 51 | | (54) | | 312 |
| Impact of highly inflationary | | — | | 4 | | — | | 4 | | — | | 3 | | — | | 3 |
| Restructuring and related expenses, | | 25 | | 5 | | — | | 30 | | 5 | | 1 | | — | | 6 |
| Berry transaction & integration | | — | | — | | — | | — | | — | | 1 | | 25 | | 26 |
| CEO transition costs | | — | | — | | 8 | | 8 | | — | | — | | — | | — |
| Other | | 1 | | — | | 3 | | 4 | | 1 | | (1) | | — | | — |
| Amortization of acquired intangibles(2) | | 42 | | 1 | | — | | 43 | | 36 | | 1 | | — | | 37 |
| Adjusted EBIT | | 358 | | 71 | | (32) | | 397 | | 357 | | 55 | | (28) | | 384 |
| Adjusted EBIT / sales % | | 13.8 % | | 8.7 % | | | | 11.6 % | | 13.7 % | | 7.6 % | | | | 11.5 % |
| | | | | | | | | | ||||||||
| Reconciliation of adjusted growth to comparable constant currency growth | | | | | | | | | ||||||||
| % growth - Adjusted EBIT | | | | | | | | | | — | | (22) | | — | | (3) |
| % items affecting comparability | | | | | | | | | | — | | 6 | | — | | 1 |
| % currency impact | | | | | | | | | | 2 | | 4 | | — | | 2 |
| % comparable constant currency Für dich aus unserer Redaktion zusammengestelltDein Kommentar zum Artikel im Forum Jetzt anmelden und diskutieren
Registrieren
Login
Hinweis: ARIVA.DE veröffentlicht in dieser Rubrik Analysen, Kolumnen und Nachrichten aus verschiedenen Quellen. Die ARIVA.DE AG ist nicht verantwortlich für Inhalte, die erkennbar von Dritten in den „News“-Bereich dieser Webseite eingestellt worden sind, und macht sich diese nicht zu Eigen. Diese Inhalte sind insbesondere durch eine entsprechende „von“-Kennzeichnung unterhalb der Artikelüberschrift und/oder durch den Link „Um den vollständigen Artikel zu lesen, klicken Sie bitte hier.“ erkennbar; verantwortlich für diese Inhalte ist allein der genannte Dritte. Weitere Artikel des AutorsThemen im Trend | ||||||||||||||||