TAMPA,
Fla., Feb. 5, 2025 /PRNewswire/ -- Crown
Holdings, Inc. (NYSE: CCK), a worldwide leader in the design,
manufacture and sale of packaging products for consumer goods and
industrial products, today announced its financial results for the
fourth quarter and full year ended December
31, 2024.
Highlights
Fourth Quarter
- Diluted earnings per share of $3.02
- Adjusted diluted earnings per share increased 28% to
$1.59
Full Year
- Diluted earnings per share of $3.55
- Adjusted diluted earnings per share increased 9% to
$6.41
- Operating cash flow of $1,192
million
- Adjusted free cash flow a record $814
million
- Net debt reduction of $878
million, adjusted net leverage ratio now 2.7x
2025 Outlook
- Expect full year 2025 adjusted diluted earnings per share in
the range of $6.60-$7.00
- Expect full year 2025 adjusted free cash flow of
approximately $800 million
"Crown delivered strong results in the fourth quarter, with
segment income advancing 12% compared to the prior year," stated
Timothy J. Donahue, Chairman,
President and Chief Executive Officer. "Combined global beverage
can segment income improved 17%, driven by global volume growth of
4%, led by shipment increases in Europe and North
America, which grew 8% and 7%, respectively. The North
American food can business also generated increased income during
the quarter as a result of increased volumes while Transit
Packaging saw lower volume and profitability as industrial activity
remains sluggish.
"2024 was an excellent year overall, exceeding previous
expectations. Segment income advanced nearly $100 million or 6% over the prior year, following
a 7% improvement in 2023. Combined global beverage can
segment income expanded 19% over the prior year, reflecting robust
volume growth – 10% in Brazil and
7% in both North America and
Europe – and excellent
manufacturing performance. The Company generated record
adjusted free cash flow of $814
million, supported by earnings growth combined with
normalized capital expenditures. During the year, we reduced
net debt by $878 million and, when
combined with our record EBITDA, we ended 2024 with net leverage of
2.7x. The Company remains well-positioned for continued
strong performances in 2025 and beyond with a balanced portfolio,
optimized manufacturing footprint and strengthened balance sheet,"
concluded Donahue.
Fourth Quarter Results
Net sales in the fourth quarter
were $2,903 million reflecting 4%
higher global beverage can volumes and increased North American
food can shipments.
Income from operations was $351
million in the fourth quarter compared to $259 million in the fourth quarter of 2023.
Segment income in the fourth quarter of 2024 increased to
$428 million compared to $382 million in the prior year, a result of
improved results in global beverage operations.
During the fourth quarter, the Company received gross proceeds
of $338 million and recorded a gain
of $275 million from the sale of its
equity investment in Eviosys.
Net income attributable to Crown Holdings improved in the fourth
quarter to $358 million from
$32 million in the fourth quarter of
2023, mainly due to the $275 million
gain on the Eviosys equity investment sale and improved segment
income. Reported diluted earnings per share were $3.02 in the fourth quarter of 2024 compared to
$0.27 in 2023. Adjusted diluted
earnings per share were $1.59
compared to $1.24 in 2023.
Full Year Results
Net sales for 2024 were $11,801 million, as 5% higher global beverage can
shipments were offset by the pass through of $196 million in lower material costs and lower
volumes in Transit Packaging.
Income from operations was $1,419
million in 2024, compared to $1,269
million in 2023. Segment income for 2024 was
$1,645 million, $99 million higher than 2023, driven primarily by
improved results in global beverage operations.
Net income attributable to Crown Holdings in 2024 was
$424 million compared to $450 million in 2023. Reported diluted
earnings per share were $3.55
compared to $3.76 in 2023 and
adjusted diluted earnings per share were $6.41 compared to $5.86 in 2023.
Outlook
Kevin C.
Clothier, Senior Vice President and Chief Financial Officer,
stated, "Our multi-year global beverage can expansion program that
commenced in 2019 has substantially been completed, resulting in a
manufacturing platform that will allow us to meet existing and
additional demand with significantly reduced levels of capital
expenditures."
The Company currently estimates full year 2025 adjusted diluted
earnings per share to be in the range of $6.60 to $7.00
compared to $6.41 in 2024. The
adjusted effective tax rate is expected to approximate 25% with
adjusted free cash flow of approximately $800 million after estimated capital spending of
$450 million.
First quarter adjusted diluted earnings per share is expected to
be in the range of $1.20 to
$1.30.
Non-GAAP Measures
Segment income, adjusted free cash
flow, net debt, 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, net debt, 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, net
debt, 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 free cash flow, adjusted effective tax rate and adjusted
net leverage ratio for the first quarter and full year of 2025 to
estimated diluted earnings per share, operating cash flow, 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, the
adjusted effective tax rate and adjusted net leverage ratio and
could have a significant impact on earnings per share, and the
effective tax rate on a GAAP basis: gains or losses on the sale of
businesses or other assets, restructuring and other costs, asset
impairment 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, February 6, 2025 at
9:00 a.m. (EST) 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 February 13, 2025.
The telephone numbers for the replay are 203-369-3997 or toll free
800-876-4955.
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
2025, 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 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
December
31,
|
|
Year
Ended
December
31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net
sales
|
$
2,903
|
|
$ 2,858
|
|
$
11,801
|
|
$ 12,010
|
Cost
of products sold
|
2,253
|
|
2,245
|
|
9,262
|
|
9,546
|
Depreciation and amortization
|
104
|
|
127
|
|
448
|
|
499
|
Selling and administrative expense
|
147
|
|
145
|
|
597
|
|
582
|
Restructuring and other
|
48
|
|
82
|
|
75
|
|
114
|
Income from
operations (1)
|
351
|
|
259
|
|
1,419
|
|
1,269
|
Loss
on debt extinguishment
|
1
|
|
1
|
|
1
|
|
1
|
Other pension and postretirement
|
(1)
|
|
11
|
|
546
|
|
49
|
(Gain) on sale of equity method investment
|
(275)
|
|
|
|
(275)
|
|
|
Foreign exchange
|
19
|
|
10
|
|
34
|
|
41
|
Earnings before
interest and taxes
|
607
|
|
237
|
|
1,113
|
|
1,178
|
Interest expense
|
108
|
|
113
|
|
452
|
|
436
|
Interest income
|
(22)
|
|
(19)
|
|
(82)
|
|
(53)
|
Income from operations before income
taxes
|
521
|
|
143
|
|
743
|
|
795
|
Provision for income taxes
|
128
|
|
59
|
|
183
|
|
222
|
Equity earnings
|
(1)
|
|
(6)
|
|
|
|
14
|
Net
income
|
392
|
|
78
|
|
560
|
|
587
|
Net
income attributable to noncontrolling interests
|
34
|
|
46
|
|
136
|
|
137
|
Net income
attributable to Crown Holdings
|
$
358
|
|
$
32
|
|
$ 424
|
|
$
450
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
attributable to Crown Holdings
common
shareholders:
|
|
|
|
|
|
|
|
Basic
|
$
3.03
|
|
$
0.27
|
|
$
3.56
|
|
$
3.77
|
Diluted
|
$
3.02
|
|
$
0.27
|
|
$
3.55
|
|
$
3.76
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
118,295,008
|
|
119,507,491
|
|
119,195,009
|
|
119,408,789
|
Diluted
|
118,599,513
|
|
119,743,953
|
|
119,426,593
|
|
119,666,669
|
Actual common shares
outstanding
|
118,503,631
|
|
120,644,313
|
|
118,503,631
|
|
120,644,313
|
|
|
|
|
|
|
|
|
(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
December
31,
|
|
Year
Ended
December
31,
|
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
Income from
operations
|
$
|
351
|
|
$
|
259
|
|
$
|
1,419
|
|
$
|
1,269
|
|
|
Intangibles
amortization
|
|
29
|
|
|
41
|
|
|
151
|
|
|
163
|
|
|
Restructuring and
other
|
|
48
|
|
|
82
|
|
|
75
|
|
|
114
|
|
|
Segment income
|
$
|
428
|
|
$
|
382
|
|
$
|
1,645
|
|
$
|
1,546
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment
Information
|
|
Net
Sales
|
|
Three Months
Ended
December 31,
|
|
Year
Ended
December
31,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Americas
Beverage
|
|
$
|
1,325
|
|
$
|
1,299
|
|
$
|
5,240
|
|
$
|
5,147
|
|
European
Beverage
|
|
|
456
|
|
|
392
|
|
|
2,071
|
|
|
1,939
|
|
Asia Pacific
|
|
|
308
|
|
|
320
|
|
|
1,161
|
|
|
1,297
|
|
Transit
Packaging
|
|
|
511
|
|
|
541
|
|
|
2,107
|
|
|
2,256
|
|
Other
(1)
|
|
|
303
|
|
|
306
|
|
|
1,222
|
|
|
1,371
|
|
Total net
sales
|
|
$
|
2,903
|
|
$
|
2,858
|
|
$
|
11,801
|
|
$
|
12,010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment
Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
Beverage
|
|
$
|
275
|
|
$
|
255
|
|
$
|
987
|
|
$
|
876
|
|
European
Beverage
|
|
|
51
|
|
|
18
|
|
|
276
|
|
|
199
|
|
Asia Pacific
|
|
|
48
|
|
|
47
|
|
|
195
|
|
|
154
|
|
Transit
Packaging
|
|
|
59
|
|
|
75
|
|
|
270
|
|
|
331
|
|
Other
(1)
|
|
|
33
|
|
|
17
|
|
|
82
|
|
|
117
|
|
Corporate and other
unallocated items
|
|
|
(38)
|
|
|
(30)
|
|
|
(165)
|
|
|
(131)
|
|
Total segment
income
|
|
$
|
428
|
|
$
|
382
|
|
$
|
1,645
|
|
$
|
1,546
|
|
|
|
(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.
|
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
December
31,
|
|
Year
Ended
December
31,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
Net income/diluted
earnings per share
attributable
to Crown Holdings, as reported
|
|
$358
|
|
$3.02
|
|
$32
|
|
$0.27
|
|
$424
|
|
$3.55
|
|
$450
|
|
$3.76
|
|
Intangibles amortization (1)
|
|
29
|
|
0.24
|
|
41
|
|
0.35
|
|
151
|
|
1.27
|
|
163
|
|
1.37
|
|
Restructuring and other (2)
|
|
48
|
|
0.41
|
|
82
|
|
0.69
|
|
75
|
|
0.62
|
|
114
|
|
0.95
|
|
Loss
on debt extinguishment
|
|
1
|
|
0.01
|
|
1
|
|
|
|
1
|
|
0.01
|
|
1
|
|
|
|
Other pension and postretirement (3)
|
|
(6)
|
|
(0.05)
|
|
|
|
|
|
513
|
|
4.30
|
|
6
|
|
0.05
|
|
(Gain) on sale of equity method investment
(4)
|
|
(275)
|
|
(2.32)
|
|
|
|
|
|
(275)
|
|
(2.30)
|
|
|
|
|
|
Income taxes (5)
|
|
40
|
|
0.34
|
|
(7)
|
|
(0.07)
|
|
(131)
|
|
(1.10)
|
|
(40)
|
|
(0.33)
|
|
Equity earnings (6)
|
|
2
|
|
0.02
|
|
3
|
|
0.03
|
|
16
|
|
0.13
|
|
10
|
|
0.09
|
|
Noncontrolling interests (7)
|
|
(9)
|
|
(0.08)
|
|
(3)
|
|
(0.03)
|
|
(9)
|
|
(0.07)
|
|
(3)
|
|
(0.03)
|
|
Adjusted net
income/diluted earnings per share
|
|
$188
|
|
$1.59
|
|
$149
|
|
$1.24
|
|
$765
|
|
$6.41
|
|
$701
|
|
$5.86
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective tax rate as
reported
|
|
24.6 %
|
|
|
|
41.3 %
|
|
|
|
24.6 %
|
|
|
|
27.9 %
|
|
|
|
Adjusted effective tax
rate
|
|
27.7 %
|
|
|
|
24.7 %
|
|
|
|
26.0 %
|
|
|
|
24.3 %
|
|
|
|
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 fourth quarter
and full year of 2024, the Company recorded charges of $29 million
($21 million net of tax) and $151 million ($115 million net of tax)
for intangibles amortization arising from prior acquisitions.
In the fourth quarter and full year of 2023, the Company
recorded charges of $41 million ($31 million net of tax) and $163
million ($123 million net of tax) for intangibles amortization
arising from prior acquisitions.
|
|
|
(2)
|
In the fourth quarter
and full year of 2024, the Company recorded net restructuring and
other charges of $48 million ($47 million net of tax) and $75
million ($71 million net of tax) primarily related to asset
impairment charges in the Asia Pacific segment and severance and
other exit costs related to current and prior year restructuring
actions. In the fourth quarter and full year of 2023, the
Company recorded net restructuring and other charges of $82 million
($67 million net of tax) and $114 million ($96 million net of
tax).
|
|
|
(3)
|
For the full year of
2024, the Company recorded charges of $513 million ($386 million
net of tax) related to the partial settlements of the Company's
defined benefit pension plan obligations in the U.S. and
Canada. For the full year 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)
|
In the fourth quarter
of 2024, the Company recorded a gain of $275 million ($227 million
net of tax) in conjunction with the sale of equity method
investment, Eviosys.
|
|
|
(5)
|
The Company recorded an
income tax charge of $40 million and a benefit of $131 million in
the fourth quarter and full year of 2024 and income tax benefits of
$7 million and $40 million in the fourth quarter and full year of
2023 related to tax matters, including tax law changes, valuation
allowance releases, tax settlements and audits and the items
described above.
|
|
|
(6)
|
In the fourth quarters
and full year 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.
|
|
|
(7)
|
In the fourth quarter
and full year of 2024 and 2023, the Company recorded noncontrolling
interest benefits related to the items described above.
|
Consolidated Balance Sheets (Condensed &
Unaudited)
(in
millions)
|
December
31,
|
2024
|
|
2023
|
Assets
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash
and cash equivalents
|
|
$
|
918
|
|
|
$
|
1,310
|
|
Receivables, net
|
|
|
1,656
|
|
|
|
1,719
|
|
Inventories
|
|
|
1,440
|
|
|
|
1,613
|
|
Prepaid expenses and other current assets
|
|
|
197
|
|
|
|
191
|
|
Total current assets
|
|
|
4,211
|
|
|
|
4,833
|
|
|
|
|
|
|
|
|
|
|
Goodwill and intangible
assets, net
|
|
|
3,998
|
|
|
|
4,375
|
|
Property, plant and
equipment, net
|
|
|
4,927
|
|
|
|
5,062
|
|
Other non-current
assets
|
|
|
712
|
|
|
|
764
|
|
Total assets
|
|
$
|
13,848
|
|
|
$
|
15,034
|
|
|
|
|
|
|
|
|
|
|
Liabilities and equity
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Short-term debt
|
|
$
|
66
|
|
|
$
|
16
|
|
Current maturities of long-term debt
|
|
|
80
|
|
|
|
759
|
|
Accounts
payable and accrued liabilities
|
|
|
3,319
|
|
|
|
3,426
|
|
Total current liabilities
|
|
|
3,465
|
|
|
|
4,201
|
|
|
|
|
|
|
|
|
|
|
Long-term debt,
excluding current maturities
|
|
|
6,058
|
|
|
|
6,699
|
|
Other non-current
liabilities
|
|
|
1,097
|
|
|
|
1,270
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling
interests
|
|
|
472
|
|
|
|
454
|
|
Crown Holdings
shareholders' equity
|
|
|
2,756
|
|
|
|
2,410
|
|
Total equity
|
|
|
3,228
|
|
|
|
2,864
|
|
Total liabilities and equity
|
|
$
|
13,848
|
|
|
$
|
15,034
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows (Condensed
& Unaudited)
(in
millions)
|
Year ended December 31,
|
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
Cash flows from operating
activities
|
|
|
|
|
|
|
|
|
Net
income
|
|
|
$
|
560
|
|
|
$
|
587
|
|
Depreciation and amortization
|
|
|
|
448
|
|
|
|
499
|
|
Restructuring and other
|
|
|
|
75
|
|
|
|
114
|
|
Pension
and postretirement expense
|
|
|
|
568
|
|
|
|
70
|
|
Pension
contributions
|
|
|
|
(122)
|
|
|
|
(19)
|
|
Gain on
sale of equity method investment
|
|
|
|
(275)
|
|
|
|
|
|
Stock-based compensation
|
|
|
|
42
|
|
|
|
31
|
|
Deferred
income taxes
|
|
|
|
(168)
|
|
|
|
(53)
|
|
Working
capital changes and other
|
|
|
|
64
|
|
|
|
224
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
|
1,192
|
|
|
|
1,453
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing
activities
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
|
|
(403)
|
|
|
|
(793)
|
|
Acquisition and divestitures, net
|
|
|
|
|
|
|
|
(126)
|
|
Equity
method investment distribution
|
|
|
|
338
|
|
|
|
68
|
|
Asset
sales
|
|
|
|
28
|
|
|
|
17
|
|
Other
|
|
|
|
25
|
|
|
|
30
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used for investing activities
|
|
|
|
(12)
|
|
|
|
(804)
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing
activities
|
|
|
|
|
|
|
|
|
|
Net change
in debt
|
|
|
|
(1,056)
|
|
|
|
386
|
|
Dividends
paid to shareholders
|
|
|
|
(119)
|
|
|
|
(115)
|
|
Common
stock repurchased
|
|
|
|
(217)
|
|
|
|
(12)
|
|
Dividends
paid to noncontrolling interests
|
|
|
|
(119)
|
|
|
|
(126)
|
|
Other,
net
|
|
|
|
(15)
|
|
|
|
(17)
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by/(used for) financing activities
|
|
|
|
(1,526)
|
|
|
|
116
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate
changes on cash and cash equivalents
|
|
|
|
(38)
|
|
|
|
(4)
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and
cash equivalents
|
|
|
|
(384)
|
|
|
|
761
|
|
Cash and cash
equivalents at January 1
|
|
|
|
1,400
|
|
|
|
639
|
|
|
|
|
|
|
|
|
|
|
|
Cash, cash equivalents and restricted cash at
December 31 (1)
|
|
|
$
|
1,016
|
|
|
$
|
1,400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Cash and cash
equivalents include $98 million and $90 million of restricted cash
at December 31, 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
months and year ended December 31,
2024 and 2023 follows.
|
Three Months Ended
December 31,
|
|
|
Year Ended
December 31,
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Net cash provided by operating
activities
|
$
295
|
|
|
$
621
|
|
|
$
1,192
|
|
|
$
1,453
|
|
Interest included in
investing activities (2)
|
|
|
|
|
|
|
25
|
|
|
25
|
|
Capital
expenditures
|
(149)
|
|
|
(179)
|
|
|
(403)
|
|
|
(793)
|
|
Other
(3)
|
|
|
|
|
|
|
|
|
|
(24)
|
|
Adjusted free cash flow
|
$
146
|
|
|
$
442
|
|
|
$
814
|
|
|
$
661
|
|
|
|
(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
December 31, 2024
|
|
|
Year Ended
December 31, 2024
|
|
|
Net Sales
|
|
Segment
Income
|
|
|
Net Sales
|
|
|
Segment
Income
|
|
|
Americas
Beverage
|
$
|
(9)
|
|
$
|
|
|
|
$
|
(15)
|
|
|
$
|
1
|
|
|
European
Beverage
|
|
|
(1)
|
|
|
9
|
|
|
(1)
|
|
|
Asia Pacific
|
4
|
|
|
|
|
(6)
|
|
|
(1)
|
|
|
Transit
Packaging
|
(8)
|
|
(2)
|
|
|
(14)
|
|
|
(2)
|
|
|
Other
|
2
|
|
(1)
|
|
|
3
|
|
|
(1)
|
|
|
|
$
|
(11)
|
|
$
|
(4)
|
|
|
$
|
(23)
|
|
|
$
|
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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
|
|
|
|
|
|
|
|
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
Income from operations
|
|
$
|
1,419
|
|
$
|
1,269
|
|
Add:
|
|
|
|
|
|
Intangibles amortization
|
|
151
|
|
163
|
|
Restructuring and other
|
|
75
|
|
114
|
|
Segment
income
|
|
1,645
|
|
1,546
|
|
Depreciation
|
|
297
|
|
336
|
|
Adjusted EBITDA
|
|
$
|
1,942
|
|
$
|
1,882
|
|
|
|
|
|
|
|
Total debt
|
|
$
|
6,204
|
|
$
|
7,474
|
|
Less cash
|
|
918
|
|
1,310
|
|
Net debt
|
|
$
|
5,286
|
|
$
|
6,164
|
|
|
|
|
|
|
|
Adjusted net leverage ratio
|
|
2.7x
|
|
3.3x
|
|
View original
content:https://www.prnewswire.com/news-releases/crown-holdings-inc-reports-fourth-quarter-and-full-year-2024-results-302369334.html
SOURCE Crown Holdings, Inc.