Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Graphic Packaging Holding Company Reports Third Quarter 2015 Results


      News provided by

      Graphic Packaging Holding Company

      Oct 22, 2015, 06:30 ET

      Share this article

      Share this article


      ATLANTA, Oct. 22, 2015 /PRNewswire/ --

      Highlights

      • Q3 Adjusted Earnings per Diluted Share were $0.20 compared to $0.17 in the prior year period.
      • Q3 Adjusted EBITDA was $197.1 million compared to $190.6 million in the prior year period.
      • Definitive agreement signed to purchase G-Box, S.A. de C.V., a Mexico-based operator of two folding carton facilities

      Graphic Packaging Holding Company (NYSE: GPK), (the "Company"), a leading provider of paper-based packaging solutions to food, beverage and other consumer products companies, today reported Net Income for third quarter 2015 of $60.2 million, or $0.18 per share, based upon 330.4 million weighted average diluted shares.  This compares to third quarter 2014 Net Income of $53.0 million, or $0.16 per share, based on 330.6 million weighted average diluted shares.

      Third quarter 2015 Net Income was negatively impacted by $5.8 million of special charges after taxes (primarily Charges Associated with Business Combinations). When adjusting for these charges, Adjusted Net Income for the third quarter of 2015 was $66.0 million, or $0.20 per diluted share. This compares to third quarter 2014 Adjusted Net Income of $57.5 million or $0.17 per diluted share.

      "We delivered another solid quarter of performance, producing and selling more tons than a year ago and improving our Adjusted EBITDA margin by 20 basis points to 18.4%," said Chairman and CEO David Scheible.  The increases were driven by our ongoing asset optimization strategies, acquisition integration and strong operating performance.  We have generated nearly $60 million in productivity benefits through the first three quarters of the year, which puts us on track to deliver full-year performance benefits at the upper end of our range of $60-$80 million."

      "In line with our strategy to grow profitably through reinvestments back into the business and acquisitions, I am pleased to announce our definitive agreement to purchase G-Box, S.A. de C.V. (G-Box), a Mexico-based operator of two folding carton facilities. G-Box, along with the October 1, 2015 announced acquisition of the assets of Carded Graphics, expands Graphic Packaging's geographic footprint, manufacturing scope, customer base and range of products. G-Box increases Graphic's presence in Mexico by adding two folding carton facilities located in Monterrey and Tijuana, while Carded Graphics allows us to better service new and existing customers on the east coast, specifically in the fast growing craft beer markets."

      Net Sales

      Net Sales increased 1.9%, or $20 million, to $1,070.0 million in the third quarter of 2015 compared to $1,050.0 million in the prior year period.  The $20.0 million increase was driven by $56.5 million of improved volume/mix, primarily related to acquisitions.  The sales increase was partially offset by $30.2 million of unfavorable foreign exchange rates and $6.3 million of lower pricing.

      Attached is supplemental data showing Net Tons Sold, Net Sales and Income (Loss) from Operations for the first three quarters of 2015 and each quarter of 2014.

      EBITDA

      EBITDA increased 3.7%, or $6.8 million, to $189.1 million in the third quarter of 2015 compared to $182.3 million in the third quarter of 2014.  After adjusting both periods for special charges, Adjusted EBITDA increased 3.4% to $197.1 million in the third quarter of 2015 from $190.6 million in the third quarter of 2014.  When comparing against the prior year quarter, Adjusted EBITDA in the third quarter of 2015 was positively impacted by $18.9 million of improved net operating performance and $6.3 million of favorable volume/mix. These benefits were partially offset by $7.3 million in higher costs (primarily for labor and benefits), $7.3 million of unfavorable foreign exchange rates and $4.1 million of lower price, net of commodity deflation.

      Other Results

      Total Net Debt declined $84.9 million during the third quarter 2015 to $1,912.7 million.  At quarter end, the Company's Net Leverage Ratio was 2.58 times Adjusted EBITDA compared to 2.90 times Adjusted EBITDA at the end of the third quarter of 2014.  As of September 30, 2015, the Company had available domestic liquidity of $1,034.8 million, including the undrawn availability under its $1.25 billion domestic revolving credit facility.

      Net Interest Expense was $16.5 million in the third quarter of 2015 compared to $20.4 million in the third quarter of 2014. The decrease was due to both lower debt balances and lower overall interest rates.

      Capital expenditures for third quarter 2015 were $54.7 million, compared to $42.5 million in the third quarter of 2014.  The increase is primarily the result of additional investments being made in the Company's mills, including the previously announced cogen installation at the West Monroe, LA mill.

      Income Tax Expense was $33.6 million in the third quarter of 2015 compared to $39.3 million in the third quarter of 2014.  As of September 30, 2015, the Company had approximately $455 million of NOLs for U.S. federal income tax purposes, which may be used to offset future taxable income.

      Please note that a tabular reconciliation of EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income, Adjusted Net Sales, Total Net Debt and Net Leverage Ratio is attached to this release.

      Acquisitions

      Today, the Company announced that its wholly-owned subsidiary, Graphic Packaging International, Inc., has entered into a definitive agreement to purchase G-Box, S.A. de C.V.  The acquisition includes two folding carton converting facilities located in Monterrey, Mexico and Tijuana, Mexico. The purchase allows Graphic Packaging to expand its manufacturing scope in Mexico, broaden its customer base and offer its current customers a wider range of products. The acquisition is subject to standard closing requirements, regulatory approvals, and is expected to close in the fourth quarter of 2015.

      As previously announced, Graphic Packaging International, Inc., a wholly owned subsidiary of the Company, acquired the converting assets of Carded Graphics, LLC. on October 1, 2015  Based in Staunton, VA, Carded Graphics' state-of-the-art converting facility produces award winning printed folding cartons and has a strong regional position in the food, craft beer and other consumer product markets.

      Earnings Call

      The Company will host a conference call at 10:00 am eastern time today (October 22, 2015) to discuss the results of third quarter 2015.  To access the conference call, listeners calling from within North America should dial 800-392-9489 at least 10 minutes prior to the start of the conference call (Conference ID #50875829).  Listeners may also access the audio webcast, along with a slide presentation, in the Investors section of the Graphic Packaging website: http://www.graphicpkg.com.  Replays of the call can be accessed for one week by dialing 855-859-2056.

      Forward Looking Statements

      Any statements of the Company's expectations in this press release constitute "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995. Such statements, including but not limited to, those regarding full-year performance benefits, assessments regarding the use of the Company's NOLs and the expected timing of the closing of the G-Box acquisition are based on currently available information and are subject to various risks and uncertainties that could cause actual results to differ materially from the Company's present expectations.  These risks and uncertainties include, but are not limited to, inflation of and volatility in raw material and energy costs, continuing pressure for lower cost products, the Company's ability to implement its business strategies, including productivity initiatives and cost reduction plans, the Company's debt level, currency movements and other risks of conducting business internationally, the impact of regulatory and litigation matters, including the continued availability of the Company's net operating loss offset to taxable income.  Undue reliance should not be placed on such forward-looking statements, as such statements speak only as of the date on which they are made and the Company undertakes no obligation to update such statements.  Additional information regarding these and other risks is contained in the Company's periodic filings with the SEC.

      About Graphic Packaging Holding Company

      Graphic Packaging Holding Company (NYSE:GPK), headquartered in Atlanta, Georgia, is a leading provider of packaging solutions for a wide variety of products to food, beverage and other consumer products companies.  The Company is one of the largest producers of folding cartons and holds a leading market position in coated-unbleached kraft and coated-recycled boxboard. The Company's customers include some of the most widely recognized companies in the world. Additional information about Graphic Packaging, its business and its products, is available at www.graphicpkg.com.


       

      GRAPHIC PACKAGING HOLDING COMPANY


      CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


      (Unaudited)






      Three Months Ended

      Nine Months Ended


      September 30,

      September 30,

      In millions, except per share amounts

      2015


      2014

      2015


      2014

      Net Sales

      $

      1,070.0



      $

      1,050.0


      $

      3,135.3



      $

      3,239.4


      Cost of Sales

      868.1



      847.6


      2,545.8



      2,636.9


      Selling, General and Administrative

      83.7



      83.6


      257.8



      279.0


      Other Expense (Income), Net

      0.2



      (0.3)


      (7.9)



      (1.3)


      Restructuring and Other Special Charges

      8.0



      6.8


      14.1



      185.7


      Income from Operations

      110.0



      112.3


      325.5



      139.1


      Interest Expense, Net

      (16.5)



      (20.4)


      (51.2)



      (62.0)


      Income before Income Taxes and Equity Income of Unconsolidated Entities

      93.5



      91.9


      274.3



      77.1


      Income Tax Expense

      (33.6)



      (39.3)


      (102.3)



      (30.9)


      Income before Equity Income of Unconsolidated Entities

      59.9



      52.6


      172.0



      46.2


      Equity Income of Unconsolidated Entities

      0.3



      0.4


      0.9



      1.3


      Net Income

      60.2



      53.0


      172.9



      47.5


      Net Loss Attributable to Noncontrolling Interests

      —



      —


      —



      0.7


      Net Income Attributable to Graphic Packaging Holding Company

      $

      60.2



      $

      53.0


      $

      172.9



      $

      48.2









      Net Income Per Share Attributable to Graphic Packaging Holding Company — 
      Basic and Diluted

      $

      0.18



      $

      0.16


      $

      0.52



      $

      0.15









      Weighted Average Number of Shares Outstanding - Basic

      329.7



      328.9


      329.9



      328.4


      Weighted Average Number of Shares Outstanding - Diluted

      330.4



      330.6


      330.7



      330.4



       


      GRAPHIC PACKAGING HOLDING COMPANY

      CONDENSED CONSOLIDATED BALANCE SHEETS

      (Unaudited)





      In millions, except share and per share amounts

      September 30,
       2015


      December 31,
       2014





      ASSETS








      Current Assets:




      Cash and Cash Equivalents

      $

      81.5



      $

      81.6


      Receivables, Net

      483.2



      408.3


      Inventories, Net

      569.3



      521.8


      Deferred Income Tax Assets

      180.3



      177.2


      Other Current Assets

      35.3



      32.0


      Total Current Assets

      1,349.6



      1,220.9


      Property, Plant and Equipment, Net

      1,553.3



      1,546.8


      Goodwill

      1,158.5



      1,118.1


      Intangible Assets, Net

      379.7



      385.6


      Other Assets

      66.7



      59.9


      Total Assets

      $

      4,507.8



      $

      4,331.3






      LIABILITIES








      Current Liabilities:




      Short-Term Debt and Current Portion of Long-Term Debt

      $

      33.8



      $

      32.2


      Accounts Payable

      411.6



      424.9


      Other Accrued Liabilities

      247.4



      219.6


      Total Current Liabilities

      692.8



      676.7


      Long-Term Debt

      1,960.4



      1,942.1


      Deferred Income Tax Liabilities

      429.5



      309.3


      Other Noncurrent Liabilities

      320.8



      390.9










      SHAREHOLDERS' EQUITY








      Preferred Stock, par value $.01 per share; 100,000,000 shares authorized; no shares issued or
      outstanding

      —



      —


      Common Stock, par value $.01 per share; 1,000,000,000 shares authorized; 327,652,728 and 327,044,500 shares issued and outstanding at September 30, 2015 and December 31, 2014, respectively

      3.3



      3.3


      Capital in Excess of Par Value

      1,782.3



      1,796.5


      Accumulated Deficit

      (343.8)



      (452.9)


      Accumulated Other Comprehensive Loss

      (337.5)



      (334.6)


      Total Shareholders' Equity

      1,104.3



      1,012.3


      Total Liabilities and Shareholders' Equity

      $

      4,507.8



      $

      4,331.3



       

      GRAPHIC PACKAGING HOLDING COMPANY

      CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

      (Unaudited)




      Nine Months Ended


      September 30,

      In millions

      2015


      2014

      CASH FLOWS FROM OPERATING ACTIVITIES:




      Net Income

      $

      172.9



      $

      47.5


      Non-cash Items Included in Net Income:




      Depreciation and Amortization

      212.8



      202.2


      Deferred Income Taxes

      90.1



      28.8


      Amount of Postretirement Expense Less Than Funding

      (28.8)



      (13.9)


      Loss on the Sale of Assets

      2.6



      170.4


      Other, Net

      18.5



      29.3


      Changes in Operating Assets and Liabilities

      (117.1)



      (133.1)


      Net Cash Provided by Operating Activities

      351.0



      331.2






      CASH FLOWS FROM INVESTING ACTIVITIES:




      Capital Spending

      (181.7)



      (151.4)


      Proceeds from Government Grant

      —



      26.9


      Acquisition of Businesses, Net of Cash Acquired

      (113.6)



      (173.8)


      Proceeds Received from the Sale of Assets, Net of Selling Costs

      —



      167.4


      Other, Net

      1.2



      (4.4)


      Net Cash Used in Investing Activities

      (294.1)



      (135.3)






      CASH FLOWS FROM FINANCING ACTIVITIES:




      Repurchase of Common Stock

      (23.0)



      —


      Payments on Debt

      (18.7)



      (46.1)


      Borrowings under Revolving Credit Facilities

      748.9



      949.3


      Payments on Revolving Credit Facilities

      (704.5)



      (1,068.6)


      Repurchase of Common Stock related to Share-Based Payments

      (21.3)



      (14.7)


      Dividends Paid

      (32.9)



      —


      Other, Net

      (1.1)



      (10.2)


      Net Cash Used in Financing Activities

      (52.6)



      (190.3)


      Effect of Exchange Rate Changes on Cash

      (4.4)



      (2.6)


      Net (Decrease) Increase in Cash and Cash Equivalents

      (0.1)



      3.0


      Cash and Cash Equivalents at Beginning of Period

      81.6



      52.2


      CASH AND CASH EQUIVALENTS AT END OF PERIOD

      $

      81.5



      $

      55.2


      Reconciliation of Non-GAAP Financial Measure

      The tables below set forth the calculation of the Company's earnings before interest expense, income tax expense, equity income of unconsolidated entities, depreciation and amortization ("EBITDA"), Adjusted EBITDA, Adjusted Net Income, Net Leverage Ratio and Total Net Debt. Adjusted EBITDA and Adjusted Net Income exclude charges associated with: the Company's business combinations, sale or shutdown of assets, other special charges and the modification or extinguishment of debt. The Company's management believes that the presentation of EBITDA, Adjusted EBITDA, Adjusted Net Income and Net Leverage Ratio provides useful information to investors because these measures are regularly used by management in assessing the Company's performance. EBITDA, Adjusted EBITDA, Adjusted Net Income and Net Leverage Ratio are financial measures not calculated in accordance with generally accepted accounting principles in the United States ("GAAP"), and are not measures of net income, operating income, operating performance or liquidity presented in accordance with GAAP.

      EBITDA, Adjusted EBITDA, Adjusted Net Income and Net Leverage Ratio should be considered in addition to results prepared in accordance with GAAP, but should not be considered substitutes for or superior to GAAP results. In addition, our EBITDA, Adjusted EBITDA, Adjusted Net Income and Net Leverage Ratio may not be comparable to Adjusted EBITDA or similarly titled measures utilized by other companies since such other companies may not calculate such measures in the same manner as we do.


       Three Months Ended

      Nine Months Ended


      September 30,

      September 30,

      In millions, except per share amounts

      2015


      2014

      2015


      2014

      Net Income Attributable to Graphic Packaging Holding Company

      $

      60.2



      $

      53.0


      $

      172.9



      $

      48.2


      (Subtract) Add:







      Net Loss Attributable to Noncontrolling Interests

      —



      —


      —



      (0.7)


      Income Tax Expense

      33.6



      39.3


      102.3



      30.9


      Equity Income of Unconsolidated Entities

      (0.3)



      (0.4)


      (0.9)



      (1.3)


      Interest Expense, Net

      16.5



      20.4


      51.2



      62.0


      Depreciation and Amortization

      79.1



      70.0


      229.8



      212.7


      EBITDA

      189.1



      182.3


      555.3



      351.8


      Loss on Sale of Assets

      1.7



      0.3


      1.7



      170.7


      Charges Associated with Business Combinations and Other Special Charges

      6.3



      8.0


      13.5



      16.5


      Adjusted EBITDA

      $

      197.1



      $

      190.6


      $

      570.5



      $

      539.0
















      Net Income Attributable to Graphic Packaging Holding Company

      $

      60.2



      $

      53.0


      $

      172.9



      $

      48.2


      Loss on Sale of Assets

      1.7



      0.3


      1.7



      170.7


      Charges Associated with Business Combinations and Other Special Charges

      6.3



      8.0


      13.5



      16.5


      Tax Impact of Non-recurring Items

      (2.2)



      (3.8)


      (4.1)



      (67.4)


      Adjusted Net Income

      $

      66.0



      $

      57.5


      $

      184.0



      $

      168.0









      Adjusted Earnings Per Share – Basic

      $

      0.20



      $

      0.17


      $

      0.56



      $

      0.51


      Adjusted Earnings Per Share – Diluted

      $

      0.20



      $

      0.17


      $

      0.56



      $

      0.51



      Three Months Ended

      Nine Months Ended


      September 30,

      September 30,

      In millions

      2015


      2014

      2015


      2014

      Net Sales

      $

      1,070.0



      $

      1,050.0


      $

      3,135.3



      $

      3,017.8


      Net Sales related to divestitures

      —



      —


      —



      221.6


      Adjusted Net Sales

      $

      1,070.0



      $

      1,050.0


      $

      3,135.3



      $

      3,239.4









      Adjusted EBITDA Margin (Adjusted EBITDA/Net Sales)

      18.4

      %


      18.2

      %

      18.2

      %


      16.6

      %


       

      GRAPHIC PACKAGING HOLDING COMPANY

      Reconciliation of Non-GAAP Financial Measures

      (Continued)



      Twelve Months Ended


      September 30,


      September 30,


       December 31,

      In millions

      2015


      2014


      2014

      Net Income Attributable to Graphic Packaging Holding Company

      $

      214.4



      $

      94.2



      $

      89.7


      (Subtract) Add:






      Net Loss Attributable to Noncontrolling Interests

      —



      (1.4)



      (0.7)


      Income Tax Expense

      116.8



      27.4



      45.4


      Equity Income of Unconsolidated Entities

      (1.3)



      (1.6)



      (1.7)


      Interest Expense, Net

      69.9



      83.5



      80.7


      Depreciation and Amortization

      301.0



      289.7



      283.9


      EBITDA

      700.8



      491.8



      497.3


      Loss on Sale of Assets, Net

      11.1



      171.8



      180.1


      Charges Associated with Business Combinations and Other Special Charges

      16.0



      33.7



      19.0


      Loss on Modification or Extinguishment of Debt

      14.4



      —



      14.4


      Adjusted EBITDA

      $

      742.3



      $

      697.3



      $

      710.8









      September 30,


      September 30,


       December 31,

      Calculation of Net Debt:

      2015


      2014


      2014

      Short-Term Debt and Current Portion of Long-Term Debt

      $

      33.8



      $

      68.0



      $

      32.2


      Long-Term Debt

      1,960.4



      2,011.2



      1,942.1


      Less:






      Cash and Cash Equivalents

      (81.5)



      (55.2)



      (81.6)


      Total Net Debt

      $

      1,912.7



      $

      2,024.0



      $

      1,892.7








      Net Leverage Ratio ( Total Net Debt/Adjusted EBITDA)

      2.58



      2.90



      2.66



       

      GRAPHIC PACKAGING HOLDING COMPANY

      Unaudited Supplemental Data






      Three Months Ended



      March 31,


      June 30,


      September 30,


      December 31,

      2015









      Net Tons Sold (000's)









      Paperboard Packaging


      681.1



      730.8



      732.3













      Net Sales ($ Millions):









      Paperboard Packaging


      $

      1,008.2



      $

      1,057.1



      $

      1,070.0













      Income from Operations ($ Millions):









      Paperboard Packaging


      $

      105.3



      $

      110.2



      $

      110.0













      2014









      Net Tons Sold (000's)









      Paperboard Packaging


      624.2



      654.4



      679.4



      666.1


      Flexible Packaging


                **


               **


                **


      **










      Net Sales ($ Millions):









      Paperboard Packaging


      $

      964.7



      $

      1,009.0



      $

      1,050.0



      $

      1,001.1


      Flexible Packaging


      108.0



      107.7



      —



      —


      Total


      $

      1,072.7



      $

      1,116.7



      $

      1,050.0



      $

      1,001.1











      Income (Loss) from Operations ($ Millions):









      Paperboard Packaging


      $

      87.0



      $

      119.3



      $

      112.3



      $

      95.3


      Flexible Packaging


      (7.3)



      (172.2)



      —



      (6.6)


      Total


      $

      79.7



      $

      (52.9)



      $

      112.3



      $

      88.7


      **   Not meaningful









      SOURCE Graphic Packaging Holding Company

      Modal title

      Also from this source

      Graphic Packaging Holding Company to Host Third-Quarter 2026 Earnings Conference Call on November 3

      Graphic Packaging Holding Company to Host Third-Quarter 2026 Earnings Conference Call on November 3

      Graphic Packaging Holding Company (NYSE: GPK) ("Graphic Packaging", or "the Company"), a global leader in sustainable consumer packaging, will...

      Graphic Packaging Holding Company Appoints Aditya Gandhi as Chief Accounting Officer

      Graphic Packaging Holding Company Appoints Aditya Gandhi as Chief Accounting Officer

      Graphic Packaging Holding Company (NYSE: GPK), a global leader in sustainable consumer packaging, today announced that Aditya Gandhi has been...

      More Releases From This Source

      Explore

      Paper, Forest Products & Containers

      Paper, Forest Products & Containers

      Food & Beverages

      Food & Beverages

      Beverages

      Beverages

      Earnings

      Earnings

      News Releases in Similar Topics

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.