Silgan Announces Record First Quarter 2025 Results; Confirms 2025 Earnings and Free Cash Flow Estimates
Highlights
- Reported organic volume growth in all segments
- Achieved record first quarter adjusted EPS and adjusted EBIT
- Delivered fourth consecutive quarter of double digit volume growth in dispensing products
- Confirmed expectation of double digit percentage earnings and free cash flow growth in 2025
Adjusted net income per diluted share for the first quarter of 2025 increased 19% from the prior year period to a record
"Our team delivered another quarter of record results with adjusted EPS growth of 19% that was near the high end of our expectation in the first quarter, as volume growth and outstanding operating performance across all segments, strong results from the Weener acquisition and continued execution of our cost reduction program drove our success. Once again, the strength of our teams, the power of our diverse portfolio and the success of our unique value creation strategy continue to set Silgan apart in the market," said
First Quarter Results
Net sales for the first quarter of 2025 were a record
Income before interest and income taxes (EBIT) for the first quarter of 2025 was
Interest and other debt expense for the first quarter of 2025 was
The effective tax rates were 23.8% and 24.5% for the first quarters of 2025 and 2024, respectively.
First Quarter Segment Results
Dispensing and Specialty Closures
Net sales of the Dispensing and Specialty Closures segment were a record
Dispensing and Specialty Closures Adjusted EBIT increased
Metal Containers
Net sales of the Metal Containers segment were
Metal Containers Adjusted EBIT increased
Custom Containers
Net sales of the Custom Containers segment were
Custom Containers Adjusted EBIT increased
Outlook for 2025
The Company confirmed its estimate of adjusted net income per diluted share for the full year of 2025 in the range of
The Company confirmed its estimate of interest and other debt expense in 2025 of approximately
The Company confirmed its estimate of free cash flow in 2025 of approximately
For the second quarter of 2025, the Company expects higher Adjusted EBIT in all segments and provided an estimate of adjusted net income per diluted share in the range of
Conference Call
Silgan is a leading supplier of sustainable rigid packaging solutions for the world's essential consumer goods products with annual net sales of approximately
Statements included in this press release which are not historical facts are forward looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and the Securities Exchange Act of 1934, as amended. Such forward looking statements are made based upon management’s expectations and beliefs concerning future events impacting the Company and therefore involve a number of uncertainties and risks, including, but not limited to, those described in the Company’s Annual Report on Form 10-K for 2024 and other filings with the
|
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
|||||||
(UNAUDITED) |
|||||||
For the quarter ended |
|||||||
(Dollars and shares in millions, except per share amounts) |
|||||||
|
|
|
|
||||
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
||||
Net sales |
$ |
1,466.7 |
|
|
$ |
1,317.0 |
|
|
|
|
|
||||
Cost of goods sold |
|
1,196.3 |
|
|
|
1,093.5 |
|
|
|
|
|
||||
Gross profit |
|
270.4 |
|
|
|
223.5 |
|
|
|
|
|
||||
Selling, general and administrative expenses |
|
129.1 |
|
|
|
100.5 |
|
|
|
|
|
||||
Rationalization charges |
|
11.0 |
|
|
|
11.7 |
|
|
|
|
|
||||
Other pension and postretirement (income) |
|
(0.2 |
) |
|
|
(0.4 |
) |
|
|
|
|
||||
Income before interest and income taxes |
|
130.5 |
|
|
|
111.7 |
|
|
|
|
|
||||
Interest and other debt expense |
|
42.9 |
|
|
|
38.6 |
|
|
|
|
|
||||
Income before income taxes |
|
87.6 |
|
|
|
73.1 |
|
|
|
|
|
||||
Provision for income taxes |
|
20.8 |
|
|
|
17.9 |
|
|
|
|
|
||||
Income before equity in earnings of affiliates |
|
66.8 |
|
|
|
55.2 |
|
|
|
|
|
||||
Equity in earnings of affiliates, net of tax |
|
1.2 |
|
|
|
— |
|
Net income |
$ |
68.0 |
|
|
$ |
55.2 |
|
|
|
|
|
||||
|
|
|
|
||||
Earnings per share (EPS): |
|
|
|
||||
Basic net income per share |
$ |
0.64 |
|
|
$ |
0.52 |
|
Diluted net income per share |
$ |
0.63 |
|
|
$ |
0.52 |
|
|
|
|
|
||||
Cash dividends per common share |
$ |
0.20 |
|
|
$ |
0.19 |
|
|
|
|
|
||||
Weighted average shares: |
|
|
|
||||
Basic |
|
106.9 |
|
|
|
106.6 |
|
Diluted |
|
107.3 |
|
|
|
107.1 |
|
|
|||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||||
(UNAUDITED) |
|||||||||
(Dollars in millions) |
|||||||||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
2025 |
|
2024 |
|
2024 |
|||
Assets: |
|
|
|
|
|
|
|||
Cash and cash equivalents |
|
$ |
353.0 |
|
$ |
308.6 |
|
$ |
822.9 |
Trade accounts receivable, net |
|
|
1,012.8 |
|
|
946.1 |
|
|
594.3 |
Inventories |
|
|
1,055.3 |
|
|
957.2 |
|
|
928.1 |
Other current assets |
|
|
176.4 |
|
|
164.4 |
|
|
177.5 |
Property, plant and equipment, net |
|
|
2,302.7 |
|
|
1,943.7 |
|
|
2,282.9 |
Other assets, net |
|
|
3,867.8 |
|
|
3,254.3 |
|
|
3,779.0 |
Total assets |
|
$ |
8,768.0 |
|
$ |
7,574.3 |
|
$ |
8,584.7 |
|
|
|
|
|
|
|
|||
Liabilities and stockholders' equity: |
|
|
|
|
|
|
|||
Current liabilities, excluding debt |
|
$ |
1,140.3 |
|
$ |
943.6 |
|
$ |
1,530.7 |
Current and long-term debt |
|
|
4,628.6 |
|
|
3,880.4 |
|
|
4,136.8 |
Other liabilities |
|
|
915.8 |
|
|
850.5 |
|
|
927.6 |
Stockholders' equity |
|
|
2,083.3 |
|
|
1,899.8 |
|
|
1,989.6 |
Total liabilities and stockholders' equity |
|
$ |
8,768.0 |
|
$ |
7,574.3 |
|
$ |
8,584.7 |
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
(UNAUDITED) |
||||||||
For the quarter ended |
||||||||
(Dollars in millions) |
||||||||
|
|
|
|
|
||||
|
|
|
2025 |
|
|
|
2024 |
|
Cash flows provided by (used in) operating activities: |
|
|
|
|
||||
Net income |
|
$ |
68.0 |
|
|
$ |
55.2 |
|
Adjustments to reconcile net income to net cash |
|
|
|
|
||||
provided by (used in) operating activities: |
|
|
|
|
||||
Depreciation and amortization |
|
|
79.4 |
|
|
|
66.4 |
|
Amortization of debt discount and debt issuance costs |
|
|
1.4 |
|
|
|
1.3 |
|
Rationalization charges |
|
|
11.0 |
|
|
|
11.7 |
|
Other changes that provided (used) cash: |
|
|
|
|
||||
Trade accounts receivable, net |
|
|
(404.5 |
) |
|
|
(355.6 |
) |
Inventories |
|
|
(115.2 |
) |
|
|
(22.3 |
) |
Trade accounts payable and other changes, net |
|
|
(323.5 |
) |
|
|
(304.5 |
) |
Net cash (used in) operating activities |
|
|
(683.4 |
) |
|
|
(547.8 |
) |
|
|
|
|
|
||||
Cash flows provided by (used in) investing activities: |
|
|
|
|
||||
Capital expenditures |
|
|
(82.9 |
) |
|
|
(75.3 |
) |
Proceeds from asset sales |
|
|
— |
|
|
|
2.5 |
|
Other investing activities |
|
|
0.4 |
|
|
|
0.3 |
|
Net cash (used in) investing activities |
|
|
(82.5 |
) |
|
|
(72.5 |
) |
|
|
|
|
|
||||
Cash flows provided by (used in) financing activities: |
|
|
|
|
||||
Dividends paid on common stock |
|
|
(21.9 |
) |
|
|
(21.1 |
) |
Changes in outstanding checks - principally vendors |
|
|
(85.0 |
) |
|
|
(160.6 |
) |
Net borrowings and other financing activities |
|
|
389.9 |
|
|
|
474.4 |
|
Net cash provided by financing activities |
|
|
283.0 |
|
|
|
292.7 |
|
|
|
|
|
|
||||
Effect of exchange rate changes on cash and cash equivalents |
|
|
13.0 |
|
|
|
(6.7 |
) |
|
|
|
|
|
||||
Cash and cash equivalents: |
|
|
|
|
||||
Net (decrease) |
|
|
(469.9 |
) |
|
|
(334.3 |
) |
Balance at beginning of year |
|
|
822.9 |
|
|
|
642.9 |
|
Balance at end of period |
|
$ |
353.0 |
|
|
$ |
308.6 |
|
|
||||||||
CONSOLIDATED SUPPLEMENTAL SEGMENT FINANCIAL DATA |
||||||||
(UNAUDITED) |
||||||||
For the quarter ended |
||||||||
(Dollars in millions) |
||||||||
|
|
|
|
|
||||
|
||||||||
|
|
|
||||||
|
|
|
2025 |
|
|
|
2024 |
|
Net sales: |
|
|
|
|
||||
Dispensing and Specialty Closures |
|
$ |
671.1 |
|
|
$ |
535.9 |
|
Metal Containers |
|
|
628.4 |
|
|
|
617.1 |
|
Custom Containers |
|
|
167.2 |
|
|
|
164.0 |
|
Consolidated |
|
$ |
1,466.7 |
|
|
$ |
1,317.0 |
|
|
|
|
|
|
||||
Income before interest and income taxes (EBIT) |
|
|
|
|
||||
Dispensing and Specialty Closures |
|
$ |
79.9 |
|
|
$ |
59.7 |
|
Metal Containers |
|
|
44.7 |
|
|
|
41.7 |
|
Custom Containers |
|
|
22.1 |
|
|
|
17.8 |
|
Corporate |
|
|
(16.2 |
) |
|
|
(7.5 |
) |
Consolidated |
|
$ |
130.5 |
|
|
$ |
111.7 |
|
|
|||||||||||
RECONCILIATION OF ADJUSTED NET INCOME PER DILUTED SHARE (1) |
|||||||||||
(UNAUDITED) |
|||||||||||
For the quarter ended |
|||||||||||
(Dollars and shares in millions, except per share amounts) |
|||||||||||
|
|
|
|
|
|
|
|
||||
Table A |
|||||||||||
|
|
|
|
||||||||
|
2025 |
|
2024 |
||||||||
|
Net |
|
Diluted |
|
Net |
|
Diluted |
||||
|
Income |
|
EPS |
|
Income |
|
EPS |
||||
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
$ |
68.0 |
|
$ |
0.63 |
|
$ |
55.2 |
|
$ |
0.52 |
|
|
|
|
|
|
|
|
|
||||
Adjustments (a) |
|
20.3 |
|
|
0.19 |
|
|
18.0 |
|
|
0.17 |
Non- |
|
|
|
|
|
|
|
||||
$ |
88.3 |
|
$ |
0.82 |
|
$ |
73.2 |
|
$ |
0.69 |
|
|
|
|
|
|
|
|
|
||||
Weighted average number of common shares outstanding - Diluted |
|
|
|
|
|
|
|
||||
|
|
|
107.3 |
|
|
|
|
107.1 |
|||
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
(a) Adjustments consist of items in the table below |
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
2025 |
|
|
|
2024 |
|
Adjustments: |
|
|
|
||||
Acquired intangible asset amortization expense |
$ |
15.4 |
|
|
$ |
13.3 |
|
Other pension (income) for |
|
(0.9 |
) |
|
|
(1.2 |
) |
Rationalization charges |
|
11.0 |
|
|
|
11.7 |
|
Costs attributed to announced acquisitions |
|
1.1 |
|
|
|
— |
|
Pre-tax impact of adjustments |
|
26.6 |
|
|
|
23.8 |
|
Tax impact of adjustments |
|
6.3 |
|
|
|
5.8 |
|
Net impact of adjustments |
$ |
20.3 |
|
|
$ |
18.0 |
|
|
|
|
|
||||
Weighted average number of common shares outstanding - Diluted |
|
|
|
||||
|
107.3 |
|
|
|
107.1 |
|
|
Diluted EPS impact from adjustments |
$ |
0.19 |
|
|
$ |
0.17 |
|
Adjusted tax rate |
23.8 |
% |
24.5 |
% |
|
||||||||
RECONCILIATION OF ADJUSTED EBIT and ADJUSTED EBITDA (2) |
||||||||
(UNAUDITED) |
||||||||
For the quarter ended |
||||||||
(Dollars in millions) |
||||||||
Table B |
||||||||
|
|
|
|
|
||||
|
|
|
2025 |
|
|
|
2024 |
|
Dispensing and Specialty Closures: |
|
|
|
|
||||
Income before interest and income taxes (EBIT) |
|
$ |
79.9 |
|
|
$ |
59.7 |
|
Acquired intangible asset amortization expense |
|
|
13.9 |
|
|
|
11.9 |
|
Other pension (income) for |
|
|
(0.2 |
) |
|
|
(0.3 |
) |
Equity in earnings of affiliates, net of tax |
|
|
1.2 |
|
|
|
— |
|
Rationalization charges |
|
|
4.4 |
|
|
|
6.5 |
|
Adjusted EBIT |
|
|
99.2 |
|
|
|
77.8 |
|
Depreciation |
|
|
35.9 |
|
|
|
25.2 |
|
Adjusted EBITDA |
|
$ |
135.1 |
|
|
$ |
103.0 |
|
|
|
|
|
|
||||
Metal Containers: |
|
|
|
|
||||
Income before interest and income taxes (EBIT) |
|
$ |
44.7 |
|
|
$ |
41.7 |
|
Acquired intangible asset amortization expense |
|
|
0.4 |
|
|
|
0.3 |
|
Other pension (income) for |
|
|
(0.4 |
) |
|
|
(0.6 |
) |
Rationalization charges |
|
|
4.9 |
|
|
|
3.6 |
|
Adjusted EBIT |
|
|
49.6 |
|
|
|
45.0 |
|
Depreciation |
|
|
19.2 |
|
|
|
18.9 |
|
Adjusted EBITDA |
|
$ |
68.8 |
|
|
$ |
63.9 |
|
|
|
|
|
|
||||
Custom Containers: |
|
|
|
|
||||
Income before interest and income taxes (EBIT) |
|
$ |
22.1 |
|
|
$ |
17.8 |
|
Acquired intangible asset amortization expense |
|
|
1.1 |
|
|
|
1.1 |
|
Other pension (income) for |
|
|
(0.3 |
) |
|
|
(0.3 |
) |
Rationalization charges |
|
|
1.7 |
|
|
|
1.6 |
|
Adjusted EBIT |
|
|
24.6 |
|
|
|
20.2 |
|
Depreciation |
|
|
8.7 |
|
|
|
9.1 |
|
Adjusted EBITDA |
|
$ |
33.3 |
|
|
$ |
29.3 |
|
|
|
|
|
|
||||
Corporate: |
|
|
|
|
||||
(Loss) before interest and income taxes (EBIT) |
|
$ |
(16.2 |
) |
|
$ |
(7.5 |
) |
Costs attributed to announced acquisitions |
|
|
1.1 |
|
|
|
— |
|
Adjusted EBIT |
|
|
(15.1 |
) |
|
|
(7.5 |
) |
Depreciation |
|
|
0.1 |
|
|
|
— |
|
Adjusted EBITDA |
|
$ |
(15.0 |
) |
|
$ |
(7.5 |
) |
|
|
|
|
|
||||
Total Adjusted EBIT |
|
|
158.3 |
|
|
|
135.5 |
|
Total Depreciation |
|
|
63.9 |
|
|
|
53.2 |
|
Total Adjusted EBITDA |
|
$ |
222.2 |
|
|
$ |
188.7 |
|
|
|||||||||||||||||
RECONCILIATION OF ADJUSTED NET INCOME PER DILUTED SHARE (1) |
|||||||||||||||||
(UNAUDITED) |
|||||||||||||||||
For the quarter and year ended, |
|||||||||||||||||
(Dollars and shares in millions, except per share amounts) |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Table C |
|||||||||||||||||
|
Second Quarter, |
|
Year Ended |
||||||||||||||
|
|
|
|
||||||||||||||
|
Estimated |
|
Actual |
|
Estimated |
|
Actual |
||||||||||
|
Low |
|
High |
|
|
|
Low |
|
High |
|
|
||||||
|
2025 |
|
2025 |
|
2024 |
|
2025 |
|
2025 |
|
2024 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
$ |
91.1 |
|
$ |
101.8 |
|
$ |
76.1 |
|
$ |
367.3 |
|
$ |
388.8 |
|
$ |
276.4 |
Adjustments (a) |
|
14.1 |
|
|
14.1 |
|
|
17.9 |
|
|
62.3 |
|
|
62.3 |
|
|
111.4 |
Non- |
|
|
|
|
|
|
|
|
|
|
|
||||||
$ |
105.2 |
|
$ |
115.9 |
|
$ |
94.0 |
|
$ |
429.6 |
|
$ |
451.1 |
|
$ |
387.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
$ |
0.85 |
|
$ |
0.95 |
|
$ |
0.71 |
|
$ |
3.42 |
|
$ |
3.62 |
|
$ |
2.58 |
Adjustments (a) |
|
0.13 |
|
|
0.13 |
|
|
0.17 |
|
|
0.58 |
|
|
0.58 |
|
|
1.04 |
Non- |
|
|
|
|
|
|
|
|
|
|
|
||||||
$ |
0.98 |
|
$ |
1.08 |
|
$ |
0.88 |
|
$ |
4.00 |
|
$ |
4.20 |
|
$ |
3.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
(a) Adjustments consist of items in the table below |
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter, |
|
Year Ended |
||||||||||||
|
|
|
|
||||||||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Estimated |
|
Actual |
|
Estimated |
|
Actual |
||||||||
Adjustments: |
|
|
|
|
|
|
|
||||||||
Acquired intangible asset amortization expense |
$ |
15.4 |
|
|
$ |
12.3 |
|
|
$ |
61.7 |
|
|
$ |
52.6 |
|
Other pension (income) for |
|
(0.9 |
) |
|
|
(1.2 |
) |
|
|
(3.7 |
) |
|
|
(4.2 |
) |
Rationalization charges |
|
4.1 |
|
|
|
6.9 |
|
|
|
22.8 |
|
|
|
59.5 |
|
Costs attributed to announced acquisitions |
|
— |
|
|
|
5.5 |
|
|
|
1.1 |
|
|
|
28.4 |
|
Purchase accounting write-up of inventory |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6.1 |
|
Loss on early extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1.1 |
|
Pre-tax impact of adjustments |
|
18.6 |
|
|
|
23.5 |
|
|
|
81.9 |
|
|
|
143.5 |
|
Tax impact of adjustments |
|
4.5 |
|
|
|
5.6 |
|
|
|
19.6 |
|
|
|
32.1 |
|
Net impact of adjustments |
$ |
14.1 |
|
|
$ |
17.9 |
|
|
$ |
62.3 |
|
|
$ |
111.4 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted average number of common shares outstanding - Diluted |
|
|
|
|
|
|
|
||||||||
|
107.3 |
|
|
|
107.0 |
|
|
|
107.4 |
|
|
|
107.1 |
|
|
Diluted EPS impact from adjustments |
$ |
0.13 |
|
|
$ |
0.17 |
|
|
$ |
0.58 |
|
|
$ |
1.04 |
|
(1) The Company has presented adjusted net income per diluted share for the periods covered by this press release, which measure is a Non-GAAP financial measure. The Company’s management believes it is useful to exclude acquired intangible asset amortization expense, other pension income for
(2) The Company has presented Adjusted EBIT for the periods covered by this press release, which measure is a Non-GAAP financial measure. The Company’s management believes it is useful to exclude acquired intangible asset amortization expense, other pension income for
View source version on businesswire.com: https://www.businesswire.com/news/home/20250430640296/en/
Vice President, Investor Relations
AHutter@silgan.com
203-406-3187
Source: