CRYSTAL LAKE, Ill.--(BUSINESS WIRE)--Oct. 27, 2016--
AptarGroup, Inc. (NYSE:ATR) today announced third quarter results.
Third Quarter 2016 Summary
-
Reported sales increased 1% to $590 million
-
Changes in foreign currency exchange rates had a negative impact of
1% on the sales growth
-
Recently acquired Mega Airless contributed approximately $18
million or 3% of the sales growth and approximately $0.02 per share to
reported earnings per share
-
Reported earnings per share were $0.82 compared to $0.83 reported
in the prior year
-
Reported earnings per share included a negative impact of
approximately $0.01 (approximately $1.4 million pre-tax expense)
related to the timing of costs in excess of insurance proceeds
associated with a facility fire that occurred earlier in the year;
previous third quarter earnings per share guidance excluded any
potential impact related to the fire
-
Adjusting to a comparable foreign currency environment ($0.01),
prior year adjusted earnings per share were $0.82, or even with
current period earnings per share
-
Reported pre-tax earnings of $75 million were approximately 13% of
net sales
-
EBITDA of $123 million was approximately 21% of net sales
THIRD QUARTER RESULTS
For the quarter ended September 30, 2016, reported sales increased 1% to
$590 million from $586 million a year ago. Excluding the negative impact
from changes in currency exchange rates and the positive impact from
acquisitions, core sales decreased by approximately 1%.
|
Third Quarter Segment Sales Analysis
(Change Over Prior Year)
|
|
|
|
|
Beauty +
Home
|
|
Pharma
|
|
Food +
Beverage
|
|
Total
AptarGroup
|
|
|
Core Sales Growth
|
|
(6
|
%)
|
|
9
|
%
|
|
(6
|
%)
|
|
(1
|
%)
|
|
|
Acquisitions
|
|
5
|
%
|
|
1
|
%
|
|
0
|
%
|
|
3
|
%
|
|
|
Currency Effects (1) |
|
(1
|
%)
|
|
(1
|
%)
|
|
(2
|
%)
|
|
(1
|
%)
|
|
|
Total Reported Sales Growth
|
|
(2
|
%)
|
|
9
|
%
|
|
(8
|
%)
|
|
1
|
%
|
|
|
(1) - Currency effects are approximated by translating last year's
amounts at this year's foreign exchange rates.
|
|
Commenting on the quarter, Stephen Hagge, President and CEO, said,
“Challenging market conditions made it difficult to achieve top line
core growth for two of our business segments. Our Beauty + Home segment
experienced sluggish demand in all regions other than Latin America,
which again delivered strong sales growth. The beauty and personal care
markets remain soft and while we believe there is much potential for the
home care market, demand was very weak compared to the prior year. Our
Food + Beverage segment was impacted by a decrease in sales to the
beverage market, mainly in China, while sales to the food market
increased. Our Pharma segment reported strong sales growth principally
due to a significant increase in custom tooling sales and increased
demand related to our consumer health care business. Sales to the
prescription drug market increased slightly compared to very strong
growth recorded a year ago while sales to the injectables market
declined in the quarter due to the timing of certain validations of our
new capacity in Europe. Despite the mix of market challenges, we were
able to achieve a pre-tax earnings margin of approximately 13% and a
strong consolidated EBITDA margin of approximately 21% in the quarter.”
AptarGroup reported earnings per share of $0.82 compared to $0.83 per
share a year ago. Adjusting to achieve a comparable foreign exchange
rate environment, comparable prior year third quarter earnings per share
were $0.82, even with the current year.
YEAR-TO-DATE RESULTS
For the nine months ended September 30, 2016, reported sales increased
1% to $1.79 billion from $1.77 billion a year ago. Excluding the
negative impact from changes in currency exchange rates and the positive
impact from acquisitions, core sales also increased by approximately 1%.
|
Nine Months Year to Date Segment Sales Analysis
(Change Over Prior Year)
|
|
|
|
|
Beauty +
Home
|
|
Pharma
|
|
Food +
Beverage
|
|
Total
AptarGroup
|
|
|
Core Sales Growth
|
|
(1
|
%)
|
|
5
|
%
|
|
0
|
%
|
|
1
|
%
|
|
|
Acquisitions
|
|
4
|
%
|
|
1
|
%
|
|
0
|
%
|
|
2
|
%
|
|
|
Currency Effects (1) |
|
(3
|
%)
|
|
(1
|
%)
|
|
(3
|
%)
|
|
(2
|
%)
|
|
|
Total Reported Sales Growth
|
|
0
|
%
|
|
5
|
%
|
|
(3
|
%)
|
|
1
|
%
|
|
|
(1) - Currency effects are approximated by translating last year's
amounts at this year's foreign exchange rates.
|
|
Hagge commented on the year-to-date results, “We reported top line
growth through the first nine months despite challenging macroeconomic
conditions in several markets and improved our Adjusted EBITDA margin
over the prior year. The diversity of our business continues to be a
strength of Aptar. Though sales to the personal care, home care and
beverage markets were below the prior year, we increased sales in each
of the markets served by our Pharma segment, as well as in the beauty
and food markets.”
For the nine months year to date, AptarGroup reported earnings per share
of $2.40 compared to $2.41 per share a year ago. Comparable adjusted
earnings per share increased 6% to $2.45 compared to $2.32 for 2015.
Adjustments to reported results necessary to arrive at comparable
adjusted earnings per share are set forth in the accompanying tables.
SHARE REPURCHASE AUTHORIZATION AND INCREASED CASH DIVIDEND
As previously announced on October 20, 2016, the Board of Directors
authorized the repurchase of up to $350 million of the Company’s common
stock. This new authorization replaces all previous authorizations.
AptarGroup may repurchase shares through the open market, privately
negotiated transactions or other programs, subject to market conditions.
The Board also increased the quarterly cash dividend by 7% to $0.32 per
share. The payment date is November 23, 2016, to stockholders of record
as of November 2, 2016.
OUTLOOK
Commenting on AptarGroup’s outlook, Hagge said, “We currently don’t
expect a significant change in the macroeconomic conditions or the
cautionary positions of certain customers as we head into the fourth
quarter, which is traditionally a slower quarter for us. There is still
a lot of geopolitical and economic uncertainty around the globe and this
is causing some customers to reduce inventory levels, reduce promotional
spending and delay projects. Also, the markets we serve remain
competitive and we anticipate that resin costs will increase over the
prior year level. It’s important that we focus on cost containment as we
seek out and invest in growth opportunities. Our balance sheet remains
strong and although market uncertainties may persist in the near-term,
our long-term outlook is positive. We will continue to be a trusted
partner for our customers as we help them grow their businesses with
affordable innovative dispensing and sealing solutions.”
AptarGroup expects earnings per share for the fourth quarter, excluding
any potential impacts of the timing of costs incurred and any related
insurance reimbursements associated with the Aptar Annecy facility fire,
to be in the range of $0.63 to $0.68 compared to $0.68 per share
reported in the prior year. Adjusting for special items in the prior
year, adjusted earnings per share for the prior year were approximately
$0.67.
OPEN CONFERENCE CALL
There will be a conference call on Friday, October 28, 2016 at 8:00 a.m.
Central Time to discuss AptarGroup’s third quarter results for 2016. The
call will last approximately one hour. Interested parties are invited to
listen to a live webcast by visiting the Investor Relations page at www.aptar.com.
Replay of the conference call can also be accessed on the Investor
Relations page of the website.
AptarGroup, Inc. is a leading global supplier of a broad range of
innovative dispensing and sealing solutions for the beauty, personal
care, home care, prescription drug, consumer health care, injectables,
food and beverage markets. AptarGroup is headquartered in Crystal Lake,
Illinois, with manufacturing facilities in North America, Europe, Asia
and South America. For more information, visit www.aptar.com.
Presentation of Non-GAAP Information
This press release refers to certain non-GAAP financial measures,
including adjusted earnings per share, adjusted EBIT and adjusted
EBITDA, which exclude the impact of transaction costs and purchase
accounting adjustments that affected inventory values related to the
Mega Airless acquisition, certain items included in the provision for
income taxes (primarily a significant tax refund) that were recorded in
the first quarter of 2016, income from a change in the method of valuing
inventory (from LIFO to FIFO) that was recorded in the second quarter of
2015, transaction costs associated with the Mega Airless acquisition and
a gain on insurance recovery recorded in the fourth quarter of 2015.
Comparable core sales and adjusted earnings per share also exclude the
impact of foreign currency translation effects. Non-GAAP financial
measures may not be comparable to similarly titled non-GAAP financial
measures provided by other companies. AptarGroup’s management believes
it is useful to present these non-GAAP financial measures because they
allow for a better period over period comparison of operating results by
removing the impact of items that, in management’s view, do not reflect
AptarGroup’s core operating performance. These non-GAAP financial
measures should not be considered in isolation or as a substitute for
GAAP financial results, but should be read in conjunction with the
unaudited condensed consolidated statements of income and other
information presented herein. A reconciliation of non-GAAP financial
measures to the most directly comparable GAAP measures is included in
the accompanying tables.
This press release contains forward-looking statements, including
certain statements set forth under the “Outlook” section of this press
release. Words such as “expects,” “anticipates,” “believes,”
“estimates,” “future” and other similar expressions or future or
conditional verbs such as “will,” “should,” “would” and “could” are
intended to identify such forward-looking statements. Forward-looking
statements are made pursuant to the safe harbor provisions of Section
27A of the Securities Act of 1933 and Section 21E of the Securities
Exchange Act of 1934 and are based on our beliefs as well as assumptions
made by and information currently available to us. Accordingly, our
actual results may differ materially from those expressed or implied in
such forward-looking statements due to known or unknown risks and
uncertainties that exist in our operations and business environment
including, but not limited to, the possible impact and consequences of
the fire at the Company’s facility in Annecy, France; the ability to
integrate the acquired Mega Airless business; economic conditions
worldwide including potential deflationary conditions in regions we rely
on for growth; political conditions worldwide; significant fluctuations
in foreign currency exchange rates; changes in customer and/or consumer
spending levels; financial conditions of customers and suppliers;
consolidations within our customer or supplier bases; fluctuations in
the cost of materials, components and other input costs; the
availability of raw materials and components; our ability to
successfully implement facility expansions and new facility projects;
our ability to increase prices, contain costs and improve productivity;
changes in capital availability or cost, including interest rate
fluctuations; volatility of global credit markets; cybersecurity threats
that could impact our networks and reporting systems; fiscal and
monetary policies and other regulations, including changes in tax rates;
direct or indirect consequences of acts of war or terrorism; work
stoppages due to labor disputes; and competition, including
technological advances. For additional information on these and other
risks and uncertainties, please see our filings with the Securities and
Exchange Commission, including the discussion under “Risk Factors” and
“Management’s Discussion and Analysis of Financial Condition and Results
of Operations” in our Form 10-Ks and Form 10-Qs. We undertake no
obligation to update any forward-looking statements, whether as a result
of new information, future events or otherwise.
|
AptarGroup, Inc.
|
|
|
Condensed Consolidated Financial Statements (Unaudited)
|
|
|
(In Thousands, Except Per Share Data)
|
|
|
Consolidated Statements of Income
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
$
|
589,729
|
|
|
$
|
586,290
|
|
|
$
|
1,792,066
|
|
|
$
|
1,770,376
|
|
|
|
Cost of Sales (exclusive of depreciation and amortization shown
below)
|
|
|
381,041
|
|
|
|
381,424
|
|
|
|
1,145,107
|
|
|
|
1,142,681
|
|
|
|
Selling, Research & Development and Administrative
|
|
|
86,695
|
|
|
|
81,370
|
|
|
|
285,841
|
|
|
|
266,869
|
|
|
|
Depreciation and Amortization
|
|
|
39,667
|
|
|
|
35,439
|
|
|
|
115,944
|
|
|
|
103,664
|
|
|
|
Operating Income
|
|
|
82,326
|
|
|
|
88,057
|
|
|
|
245,174
|
|
|
|
257,162
|
|
|
|
Other Income/(Expense):
|
|
|
|
|
|
|
|
|
|
|
Interest Expense
|
|
|
(8,753
|
)
|
|
|
(8,948
|
)
|
|
|
(26,547
|
)
|
|
|
(25,446
|
)
|
|
|
Interest Income
|
|
|
715
|
|
|
|
1,762
|
|
|
|
1,759
|
|
|
|
4,598
|
|
|
|
Equity in Results of Affiliates
|
|
|
(15
|
)
|
|
|
(209
|
)
|
|
|
(187
|
)
|
|
|
(735
|
)
|
|
|
Miscellaneous, net
|
|
|
728
|
|
|
|
(1,285
|
)
|
|
|
(995
|
)
|
|
|
(2,752
|
)
|
|
|
Income before Income Taxes
|
|
|
75,001
|
|
|
|
79,377
|
|
|
|
219,204
|
|
|
|
232,827
|
|
|
|
Provision for Income Taxes
|
|
|
21,901
|
|
|
|
26,115
|
|
|
|
63,187
|
|
|
|
76,925
|
|
|
|
Net Income
|
|
$
|
53,100
|
|
|
$
|
53,262
|
|
|
$
|
156,017
|
|
|
$
|
155,902
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (Income)/Loss Attributable to Noncontrolling Interests
|
|
|
(2
|
)
|
|
|
(15
|
)
|
|
|
(8
|
)
|
|
|
55
|
|
|
|
Net Income Attributable to AptarGroup, Inc.
|
|
$
|
53,098
|
|
|
$
|
53,247
|
|
|
$
|
156,009
|
|
|
$
|
155,957
|
|
|
|
Net Income Attributable to AptarGroup, Inc. per Common Share:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.84
|
|
|
$
|
0.85
|
|
|
$
|
2.48
|
|
|
$
|
2.49
|
|
|
|
Diluted
|
|
$
|
0.82
|
|
|
$
|
0.83
|
|
|
$
|
2.40
|
|
|
$
|
2.41
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Numbers of Shares Outstanding:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
62,858
|
|
|
|
62,886
|
|
|
|
62,878
|
|
|
|
62,627
|
|
|
|
Diluted
|
|
|
64,690
|
|
|
|
64,454
|
|
|
|
64,989
|
|
|
|
64,609
|
|
|
|
AptarGroup, Inc.
|
|
Condensed Consolidated Financial Statements (Unaudited)
|
|
(continued)
|
|
(In Thousands)
|
|
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Equivalents
|
|
$
|
432,737
|
|
$
|
489,901
|
|
Short-term Investments
|
|
|
-
|
|
|
29,816
|
|
Total Cash and Equivalents, and Short-term Investments
|
|
|
432,737
|
|
|
519,717
|
|
Receivables, net
|
|
|
463,472
|
|
|
391,571
|
|
Inventories
|
|
|
322,028
|
|
|
294,912
|
|
Other Current Assets
|
|
|
83,974
|
|
|
88,794
|
|
Total Current Assets
|
|
|
1,302,211
|
|
|
1,294,994
|
|
Net Property, Plant and Equipment
|
|
|
818,030
|
|
|
765,383
|
|
Goodwill, net
|
|
|
424,780
|
|
|
310,240
|
|
Other Assets
|
|
|
139,861
|
|
|
66,428
|
|
Total Assets
|
|
$
|
2,684,882
|
|
$
|
2,437,045
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
Short-Term Obligations
|
|
$
|
142,012
|
|
$
|
56,967
|
|
Accounts Payable and Accrued Liabilities
|
|
|
362,358
|
|
|
354,928
|
|
Total Current Liabilities
|
|
|
504,370
|
|
|
411,895
|
|
Long-Term Obligations
|
|
|
776,766
|
|
|
760,848
|
|
Deferred Liabilities
|
|
|
117,400
|
|
|
114,596
|
|
Total Liabilities
|
|
|
1,398,536
|
|
|
1,287,339
|
|
|
|
|
|
|
|
AptarGroup, Inc. Stockholders' Equity
|
|
|
1,286,051
|
|
|
1,149,411
|
|
Noncontrolling Interests in Subsidiaries
|
|
|
295
|
|
|
295
|
|
Total Equity
|
|
|
1,286,346
|
|
|
1,149,706
|
|
|
|
|
|
|
|
Total Liabilities and Equity
|
|
$
|
2,684,882
|
|
$
|
2,437,045
|
|
AptarGroup, Inc.
|
|
|
Reconciliation of EBIT and EBITDA to Net Income (Unaudited)
|
|
|
(In Thousands)
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
Beauty +
Home
|
|
Pharma
|
|
Food +
Beverage
|
|
Corporate
& Other
|
|
Net Interest
|
|
|
Net Sales
|
|
$
|
589,729
|
|
|
|
|
316,030
|
|
|
|
191,194
|
|
|
|
82,505
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported net income
|
|
$
|
53,100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported income taxes
|
|
|
21,901
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported income before income taxes
|
|
|
75,001
|
|
|
|
|
25,380
|
|
|
|
55,037
|
|
|
|
10,101
|
|
|
|
(7,479
|
)
|
|
|
(8,038
|
)
|
|
|
Interest expense
|
|
|
8,753
|
|
|
|
|
|
|
|
|
|
|
|
|
8,753
|
|
|
|
Interest income
|
|
|
(715
|
)
|
|
|
|
|
|
|
|
|
|
|
|
(715
|
)
|
|
|
Earnings before net interest and taxes (EBIT)
|
|
|
83,039
|
|
|
|
|
25,380
|
|
|
|
55,037
|
|
|
|
10,101
|
|
|
|
(7,479
|
)
|
|
|
-
|
|
|
|
Depreciation and amortization
|
|
|
39,667
|
|
|
|
|
21,653
|
|
|
|
10,185
|
|
|
|
6,064
|
|
|
|
1,765
|
|
|
|
-
|
|
|
|
Earnings before net interest, taxes, depreciation and amortization
(EBITDA)
|
|
$
|
122,706
|
|
|
|
$
|
47,033
|
|
|
$
|
65,222
|
|
|
$
|
16,165
|
|
|
$
|
(5,714
|
)
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment income margins
|
|
|
|
|
|
8.0
|
%
|
|
|
28.8
|
%
|
|
|
12.2
|
%
|
|
|
|
|
|
|
EBITDA margins (EBITDA / Reported Net Sales)
|
|
|
20.8
|
%
|
|
|
|
14.9
|
%
|
|
|
34.1
|
%
|
|
|
19.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
Beauty +
Home
|
|
Pharma
|
|
Food +
Beverage
|
|
Corporate
& Other
|
|
Net Interest
|
|
|
Net Sales
|
|
$
|
586,290
|
|
|
|
|
321,638
|
|
|
|
175,427
|
|
|
|
89,225
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported net income
|
|
$
|
53,262
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported income taxes
|
|
|
26,115
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported income before income taxes
|
|
|
79,377
|
|
|
|
|
27,961
|
|
|
|
52,941
|
|
|
|
13,236
|
|
|
|
(7,575
|
)
|
|
|
(7,186
|
)
|
|
|
Interest expense
|
|
|
8,948
|
|
|
|
|
|
|
|
|
|
|
|
|
8,948
|
|
|
|
Interest income
|
|
|
(1,762
|
)
|
|
|
|
|
|
|
|
|
|
|
|
(1,762
|
)
|
|
|
Earnings before net interest and taxes (EBIT)
|
|
|
86,563
|
|
|
|
|
27,961
|
|
|
|
52,941
|
|
|
|
13,236
|
|
|
|
(7,575
|
)
|
|
|
-
|
|
|
|
Depreciation and amortization
|
|
|
35,439
|
|
|
|
|
19,096
|
|
|
|
9,070
|
|
|
|
5,465
|
|
|
|
1,808
|
|
|
|
-
|
|
|
|
Earnings before net interest, taxes, depreciation and amortization
(EBITDA)
|
|
$
|
122,002
|
|
|
|
$
|
47,057
|
|
|
$
|
62,011
|
|
|
$
|
18,701
|
|
|
$
|
(5,767
|
)
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment income margins
|
|
|
|
|
|
8.7
|
%
|
|
|
30.2
|
%
|
|
|
14.8
|
%
|
|
|
|
|
|
|
EBITDA margins (EBITDA / Reported Net Sales)
|
|
|
20.8
|
%
|
|
|
|
14.6
|
%
|
|
|
35.3
|
%
|
|
|
21.0
|
%
|
|
|
|
|
|
|
AptarGroup, Inc.
|
|
|
Reconciliation of Adjusted EBIT and Adjusted EBITDA to Net Income
(Unaudited)
|
|
|
(In Thousands)
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
|
September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
Beauty +
Home
|
|
Pharma
|
|
Food +
Beverage
|
|
Corporate
& Other
|
|
Net Interest
|
|
|
Net Sales
|
|
$
|
1,792,066
|
|
|
|
|
970,687
|
|
|
|
565,363
|
|
|
|
256,016
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported net income
|
|
$
|
156,017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported income taxes
|
|
|
63,187
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported income before income taxes
|
|
|
219,204
|
|
|
|
|
79,455
|
|
|
|
166,870
|
|
|
|
32,977
|
|
|
|
(35,310
|
)
|
|
|
(24,788
|
)
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transaction costs related to the Mega Airless acquisition
|
|
|
5,640
|
|
|
|
|
|
|
|
|
|
|
5,640
|
|
|
|
|
|
Purchase accounting adjustments related to Mega Airless inventory
|
|
|
2,577
|
|
|
|
|
2,151
|
|
|
|
426
|
|
|
|
|
|
|
|
|
|
Adjusted earnings before income taxes
|
|
|
227,421
|
|
|
|
|
81,606
|
|
|
|
167,296
|
|
|
|
32,977
|
|
|
|
(29,670
|
)
|
|
|
(24,788
|
)
|
|
|
Interest expense
|
|
|
26,547
|
|
|
|
|
|
|
|
|
|
|
|
|
26,547
|
|
|
|
Interest income
|
|
|
(1,759
|
)
|
|
|
|
|
|
|
|
|
|
|
|
(1,759
|
)
|
|
|
Adjusted earnings before net interest and taxes (Adjusted EBIT)
|
|
|
252,209
|
|
|
|
|
81,606
|
|
|
|
167,296
|
|
|
|
32,977
|
|
|
|
(29,670
|
)
|
|
|
-
|
|
|
|
Depreciation and amortization
|
|
|
115,944
|
|
|
|
|
63,150
|
|
|
|
29,802
|
|
|
|
17,960
|
|
|
|
5,032
|
|
|
|
-
|
|
|
|
Adjusted earnings before net interest, taxes, depreciation and
amortization (Adjusted EBITDA)
|
|
$
|
368,153
|
|
|
|
$
|
144,756
|
|
|
$
|
197,098
|
|
|
$
|
50,937
|
|
|
$
|
(24,638
|
)
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment income margins
|
|
|
|
|
|
8.2
|
%
|
|
|
29.5
|
%
|
|
|
12.9
|
%
|
|
|
|
|
|
|
Adjusted EBITDA margins (Adjusted EBITDA / Reported Net Sales)
|
|
|
20.5
|
%
|
|
|
|
14.9
|
%
|
|
|
34.9
|
%
|
|
|
19.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
|
September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
Beauty +
Home
|
|
Pharma
|
|
Food +
Beverage
|
|
Corporate
& Other
|
|
Net Interest
|
|
|
Net Sales
|
|
$
|
1,770,376
|
|
|
|
|
970,176
|
|
|
|
537,396
|
|
|
|
262,804
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported net income
|
|
$
|
155,902
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported income taxes
|
|
|
76,925
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported income before income taxes
|
|
|
232,827
|
|
|
|
|
78,529
|
|
|
|
160,404
|
|
|
|
37,277
|
|
|
|
(22,535
|
)
|
|
|
(20,848
|
)
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in inventory valuation methods (from LIFO to FIFO)
|
|
|
(7,427
|
)
|
|
|
|
|
|
|
|
|
|
(7,427
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted earnings before income taxes
|
|
|
225,400
|
|
|
|
|
78,529
|
|
|
|
160,404
|
|
|
|
37,277
|
|
|
|
(29,962
|
)
|
|
|
(20,848
|
)
|
|
|
Interest expense
|
|
|
25,446
|
|
|
|
|
|
|
|
|
|
|
|
|
25,446
|
|
|
|
Interest income
|
|
|
(4,598
|
)
|
|
|
|
|
|
|
|
|
|
|
|
(4,598
|
)
|
|
|
Adjusted earnings before net interest and taxes (Adjusted EBIT)
|
|
|
246,248
|
|
|
|
|
78,529
|
|
|
|
160,404
|
|
|
|
37,277
|
|
|
|
(29,962
|
)
|
|
|
-
|
|
|
|
Depreciation and amortization
|
|
|
103,664
|
|
|
|
|
56,914
|
|
|
|
26,699
|
|
|
|
15,717
|
|
|
|
4,334
|
|
|
|
-
|
|
|
|
Adjusted earnings before net interest, taxes, depreciation and
amortization (Adjusted EBITDA)
|
|
$
|
349,912
|
|
|
|
$
|
135,443
|
|
|
$
|
187,103
|
|
|
$
|
52,994
|
|
|
$
|
(25,628
|
)
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment income margins
|
|
|
|
|
|
8.1
|
%
|
|
|
29.8
|
%
|
|
|
14.2
|
%
|
|
|
|
|
|
|
Adjusted EBITDA margins (Adjusted EBITDA / Reported Net Sales)
|
|
|
19.8
|
%
|
|
|
|
14.0
|
%
|
|
|
34.8
|
%
|
|
|
20.2
|
%
|
|
|
|
|
|
|
AptarGroup, Inc.
|
|
|
Reconciliation of Adjusted Earnings Per Diluted Share (Unaudited)
|
|
|
($ in thousands, except per share information)
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before Income Taxes
|
|
$
|
75,001
|
|
|
$
|
79,377
|
|
|
$
|
219,204
|
|
|
$
|
232,827
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
Transaction costs related to the Mega Airless acquisition
|
|
|
|
|
|
|
5,640
|
|
|
|
|
|
Purchase accounting adjustments related to Mega Airless inventory
|
|
|
|
|
|
|
2,577
|
|
|
|
|
|
Change in inventory valuation methods (from LIFO to FIFO)
|
|
|
|
|
|
|
|
|
(7,427
|
)
|
|
|
Foreign currency effects (1)
|
|
|
|
|
(1,076
|
)
|
|
|
|
|
(2,624
|
)
|
|
|
Adjusted Income before Income Taxes
|
|
$
|
75,001
|
|
|
$
|
78,301
|
|
|
$
|
227,421
|
|
|
$
|
222,776
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for Income Taxes
|
|
$
|
21,901
|
|
|
$
|
26,115
|
|
|
$
|
63,187
|
|
|
$
|
76,925
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
Net effect of items included in the Provision for Income Taxes (2)
|
|
|
|
|
|
|
2,923
|
|
|
|
|
|
Transaction costs related to the Mega Airless acquisition
|
|
|
|
|
|
|
1,483
|
|
|
|
|
|
Purchase accounting adjustments related to Mega Airless inventory
|
|
|
|
|
|
|
859
|
|
|
|
|
|
Change in inventory valuation methods (from LIFO to FIFO)
|
|
|
|
|
|
|
|
|
(2,599
|
)
|
|
|
Foreign currency effects (1)
|
|
|
|
|
(581
|
)
|
|
|
|
|
(1,105
|
)
|
|
|
Adjusted Provision for Income Taxes
|
|
$
|
21,901
|
|
|
$
|
25,534
|
|
|
$
|
68,452
|
|
|
$
|
73,221
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (Income)/Loss Attributable to Noncontrolling Interests
|
|
$
|
(2
|
)
|
|
$
|
(15
|
)
|
|
$
|
(8
|
)
|
|
$
|
55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Attributable to AptarGroup, Inc.
|
|
$
|
53,098
|
|
|
$
|
53,247
|
|
|
$
|
156,009
|
|
|
$
|
155,957
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
Net effect of items included in the Provision for Income Taxes (2)
|
|
|
|
|
|
|
(2,923
|
)
|
|
|
|
|
Transaction costs related to the Mega Airless acquisition
|
|
|
|
|
|
|
4,157
|
|
|
|
|
|
Purchase accounting adjustments related to Mega Airless inventory
|
|
|
|
|
|
|
1,718
|
|
|
|
|
|
Change in inventory valuation methods (from LIFO to FIFO)
|
|
|
|
|
|
|
|
|
(4,828
|
)
|
|
|
Foreign currency effects (1)
|
|
|
|
|
(495
|
)
|
|
|
|
|
(1,519
|
)
|
|
|
Adjusted Net Income Attributable to AptarGroup, Inc.
|
|
$
|
53,098
|
|
|
$
|
52,752
|
|
|
$
|
158,961
|
|
|
$
|
149,610
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Number of Diluted Shares Outstanding
|
|
|
64,690
|
|
|
|
64,454
|
|
|
|
64,989
|
|
|
|
64,609
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Attributable to AptarGroup, Inc. Per Diluted Share
|
|
$
|
0.82
|
|
|
$
|
0.83
|
|
|
$
|
2.40
|
|
|
$
|
2.41
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
Net effect of items included in the Provision for Income Taxes (2)
|
|
|
|
|
|
|
(0.04
|
)
|
|
|
|
|
Transaction costs related to the Mega Airless acquisition
|
|
|
|
|
|
|
0.06
|
|
|
|
|
|
Purchase accounting adjustments related to Mega Airless inventory
|
|
|
|
|
|
|
0.03
|
|
|
|
|
|
Change in inventory valuation methods (from LIFO to FIFO)
|
|
|
|
|
|
|
|
|
(0.07
|
)
|
|
|
Foreign currency effects (1)
|
|
|
|
|
(0.01
|
)
|
|
|
|
|
(0.02
|
)
|
|
|
Adjusted Net Income Attributable to AptarGroup, Inc. Per Diluted
Share
|
|
$
|
0.82
|
|
|
$
|
0.82
|
|
|
$
|
2.45
|
|
|
$
|
2.32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Foreign currency effects are approximations of the adjustment
necessary to state the prior year earnings and earnings per share
using current period foreign currency exchange rates.
|
|
|
(2) Items included in the Provision for Income Taxes primarily
reflect the effect of a French income tax refund.
|
|
|
AptarGroup, Inc.
|
|
|
Reconciliation of Adjusted Earnings Per Diluted Share (Unaudited)
|
|
|
($ in thousands, except per share information)
|
|
|
|
|
Three Months Ended
|
|
|
|
|
December 31,
|
|
|
|
|
Expected 2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
Income before Income Taxes
|
|
|
|
$
|
61,744
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
Costs associated with Mega Airless acquisition
|
|
|
|
|
1,892
|
|
|
|
Gain on insurance recovery
|
|
|
|
|
(2,900
|
)
|
|
|
Adjusted Income before Income Taxes
|
|
|
|
$
|
60,736
|
|
|
|
|
|
|
|
|
|
|
Provision for Income Taxes
|
|
|
|
$
|
18,351
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
Costs associated with Mega Airless acquisition
|
|
|
|
|
354
|
|
|
|
Gain on insurance recovery
|
|
|
|
|
(986
|
)
|
|
|
Adjusted Provision for Income Taxes
|
|
|
|
$
|
17,719
|
|
|
|
|
|
|
|
|
|
|
Net (Income)/Loss Attributable to Noncontrolling Interests
|
|
|
|
$
|
(2
|
)
|
|
|
|
|
|
|
|
|
|
Net Income Attributable to AptarGroup, Inc.
|
|
|
|
$
|
43,391
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
Costs associated with Mega Airless acquisition
|
|
|
|
|
1,538
|
|
|
|
Gain on insurance recovery
|
|
|
|
|
(1,914
|
)
|
|
|
Adjusted Net Income Attributable to AptarGroup, Inc.
|
|
|
|
$
|
43,015
|
|
|
|
|
|
|
|
|
|
|
Average Number of Diluted Shares Outstanding
|
|
|
|
|
64,266
|
|
|
|
|
|
|
|
|
|
|
Net Income Attributable to AptarGroup, Inc. Per Diluted Share (1)
|
|
$
|
0.63 - $0.68
|
|
$
|
0.68
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
Costs associated with Mega Airless acquisition
|
|
|
|
|
0.02
|
|
|
|
Gain on insurance recovery
|
|
|
|
|
(0.03
|
)
|
|
|
Adjusted Net Income Attributable to AptarGroup, Inc. Per Diluted
Share (1)
|
|
$
|
0.63 - $0.68
|
|
$
|
0.67
|
|
|
|
|
|
|
|
|
|
|
(1) AptarGroup’s expected earnings per share range for the fourth
quarter of 2016 excludes any potential effects of the timing of
costs incurred and the related insurance reimbursements associated
with the Aptar Annecy facility fire, which amounts cannot be
reasonably estimated.
|
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20161027006894/en/
Source: AptarGroup, Inc.
AptarGroup, Inc.
Matthew DellaMaria
815-477-0424