Silgan Announces Third Quarter 2025 Results
Highlights
- Achieved sixth consecutive quarter of record Dispensing and Specialty Closures adjusted EBIT
 - Realized mid-teen percentage organic growth in dispensing volumes for fragrance markets
 - Delivered double digit growth in metal containers for pet food markets
 - 
Returned over 
$120 million to shareholders year-to-date in share repurchases and dividends - 
Confirms 2025 free cash flow estimate of 
$430 million  
    
Adjusted net income per diluted share for the third quarter of 2025 increased 1% from the prior year period to 
"Our third quarter results continued to exhibit the success of our strategic growth initiatives, the resilience of our business through dynamic customer and end market conditions and the benefits of our disciplined capital deployment model, as we delivered 11% Adjusted EBITDA growth in the quarter. The strength and focus of our teams, our market leading innovation and the power of our diverse portfolio continue to set us apart in the markets we serve, and our long-term customer partnerships continue to strengthen as we expand our capabilities across consumer packaging," said 
"Our business continues to perform well and has delivered 10% adjusted EPS growth year to date, as the evolution of our portfolio has continued to deliver organic growth and margin enhancement. We continue to see significant opportunity to expand our high value, high growth dispensing business both organically and through value and earnings accretive capital deployment and are seeing incremental organic growth opportunities as a result of the Weener acquisition. As we enter the fourth quarter, we continue to see strong organic growth in our products for fragrance and pet care markets, but now expect lower volumes for certain products for personal care and home care markets in 
Third Quarter Results
Net sales for the third quarter of 2025 were 
Income before interest and income taxes (EBIT) for the third quarter of 2025 was 
Interest and other debt expense for the third quarter of 2025 was 
The effective tax rates were 24.3% and 20.2% for the third quarters of 2025 and 2024, respectively. The effective tax rate in the third quarter of 2024 was favorably impacted primarily by the reversal of tax reserves due to the expiration of statutes of limitation.
Third Quarter Segment Results
Dispensing and Specialty Closures
Net sales of the Dispensing and Specialty Closures segment were 
Dispensing and Specialty Closures Adjusted EBIT increased 
Metal Containers
Net sales of the Metal Containers segment were 
Metal Containers Adjusted EBIT decreased 
Custom Containers
Net sales of the Custom Containers segment were 
Custom Containers Adjusted EBIT increased 
Outlook for 2025
The Company revised its estimate of adjusted net income per diluted share for the full year of 2025 from a range of 
The Company increased its estimate of interest and other debt expense in 2025 from approximately 
The Company confirmed its estimate of free cash flow in 2025 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 Securities and Exchange Commission. Therefore, the actual results of operations or financial condition of the Company could differ materially from those expressed or implied in such forward looking statements.
| 
         
          
              | 
    ||||||||||||||
| 
         CONDENSED CONSOLIDATED STATEMENTS OF INCOME  | 
    ||||||||||||||
| 
         (UNAUDITED)  | 
    ||||||||||||||
| 
         
For the quarter and nine months ended   | 
    ||||||||||||||
| 
         (Dollars and shares in millions, except per share amounts)  | 
    ||||||||||||||
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    |||||||
| 
         
  | 
      
         Third Quarter  | 
      
         
  | 
      
         Nine Months  | 
    |||||||||||
| 
         
  | 
      
         2025  | 
      
         
  | 
      
         2024  | 
      
         
  | 
      
         2025  | 
      
         
  | 
      
         2024  | 
    |||||||
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    |||||||
| 
         Net sales  | 
      
         $  | 
      
         2,008.7  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         1,745.1  | 
      
         
  | 
      
         $  | 
      
         5,014.6  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         4,443.5  | 
      
         
  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    |||||||
| 
         Cost of goods sold  | 
      
         
  | 
      
         1,681.4  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         1,451.8  | 
      
         
  | 
      
         
  | 
      
         4,117.9  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         3,670.7  | 
      
         
  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    |||||||
| 
         Gross profit  | 
      
         
  | 
      
         327.3  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         293.3  | 
      
         
  | 
      
         
  | 
      
         896.7  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         772.8  | 
      
         
  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    |||||||
| 
         Selling, general and administrative expenses  | 
      
         
  | 
      
         122.2  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         106.4  | 
      
         
  | 
      
         
  | 
      
         373.1  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         314.6  | 
      
         
  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    |||||||
| 
         Rationalization charges  | 
      
         
  | 
      
         7.2  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         19.5  | 
      
         
  | 
      
         
  | 
      
         28.0  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         38.0  | 
      
         
  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    |||||||
| 
         Other pension and postretirement (income) expense  | 
      
         
  | 
      
         (0.8  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         0.1  | 
      
         
  | 
      
         
  | 
      
         (1.1  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (0.7  | 
      
         )  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    |||||||
| 
         Income before interest and income taxes  | 
      
         
  | 
      
         198.7  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         167.3  | 
      
         
  | 
      
         
  | 
      
         496.7  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         420.9  | 
      
         
  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    |||||||
| 
         Interest and other debt expense  | 
      
         
  | 
      
         50.0  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         41.9  | 
      
         
  | 
      
         
  | 
      
         141.6  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         121.9  | 
      
         
  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    |||||||
| 
         Income before income taxes  | 
      
         
  | 
      
         148.7  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         125.4  | 
      
         
  | 
      
         
  | 
      
         355.1  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         299.0  | 
      
         
  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    |||||||
| 
         Provision for income taxes  | 
      
         
  | 
      
         36.2  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         25.3  | 
      
         
  | 
      
         
  | 
      
         87.4  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         67.7  | 
      
         
  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    |||||||
| 
         Income before equity in earnings of affiliates  | 
      
         
  | 
      
         112.5  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         100.1  | 
      
         
  | 
      
         
  | 
      
         267.7  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         231.3  | 
      
         
  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    |||||||
| 
         Equity in earnings of affiliates, net of tax  | 
      
         
  | 
      
         0.8  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         —  | 
      
         
  | 
      
         
  | 
      
         2.5  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         —  | 
      
         
  | 
    
| 
         Net income  | 
      
         $  | 
      
         113.3  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         100.1  | 
      
         
  | 
      
         $  | 
      
         270.2  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         231.3  | 
      
         
  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    |||||||
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    |||||||
| 
         Earnings per share (EPS):  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    |||||||
| 
         Basic net income per share  | 
      
         $  | 
      
         1.06  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         0.94  | 
      
         
  | 
      
         $  | 
      
         2.53  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         2.17  | 
      
         
  | 
    
| 
         Diluted net income per share  | 
      
         $  | 
      
         1.06  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         0.93  | 
      
         
  | 
      
         $  | 
      
         2.52  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         2.16  | 
      
         
  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    |||||||
| 
         Cash dividends per common share  | 
      
         $  | 
      
         0.20  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         0.19  | 
      
         
  | 
      
         $  | 
      
         0.60  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         0.57  | 
      
         
  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    |||||||
| 
         Weighted average shares:  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    |||||||
| 
         Basic  | 
      
         
  | 
      
         106.6  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         106.8  | 
      
         
  | 
      
         
  | 
      
         106.9  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         106.8  | 
      
         
  | 
    
| 
         Diluted  | 
      
         
  | 
      
         106.8  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         107.1  | 
      
         
  | 
      
         
  | 
      
         107.1  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         107.1  | 
      
         
  | 
    
| 
         
          
              | 
    |||||||||
| 
         CONDENSED CONSOLIDATED BALANCE SHEETS  | 
    |||||||||
| 
         (UNAUDITED)  | 
    |||||||||
| 
         (Dollars in millions)  | 
    |||||||||
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    |||
| 
         
  | 
      
         
  | 
      
         
          
              | 
      
         
  | 
      
         
          
              | 
      
         
  | 
      
         
          
              | 
    |||
| 
         
  | 
      
         
  | 
      
         2025  | 
      
         
  | 
      
         2024  | 
      
         
  | 
      
         2024  | 
    |||
| 
         Assets:  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    |||
| 
         Cash and cash equivalents  | 
      
         
  | 
      
         $  | 
      
         389.2  | 
      
         
  | 
      
         $  | 
      
         368.5  | 
      
         
  | 
      
         $  | 
      
         822.9  | 
    
| 
         Trade accounts receivable, net  | 
      
         
  | 
      
         
  | 
      
         1,502.8  | 
      
         
  | 
      
         
  | 
      
         1,210.3  | 
      
         
  | 
      
         
  | 
      
         594.3  | 
    
| 
         Inventories  | 
      
         
  | 
      
         
  | 
      
         1,022.4  | 
      
         
  | 
      
         
  | 
      
         780.4  | 
      
         
  | 
      
         
  | 
      
         928.1  | 
    
| 
         Other current assets  | 
      
         
  | 
      
         
  | 
      
         198.0  | 
      
         
  | 
      
         
  | 
      
         160.2  | 
      
         
  | 
      
         
  | 
      
         177.5  | 
    
| 
         Property, plant and equipment, net  | 
      
         
  | 
      
         
  | 
      
         2,393.2  | 
      
         
  | 
      
         
  | 
      
         1,956.0  | 
      
         
  | 
      
         
  | 
      
         2,282.9  | 
    
| 
         Other assets, net  | 
      
         
  | 
      
         
  | 
      
         3,992.6  | 
      
         
  | 
      
         
  | 
      
         3,272.0  | 
      
         
  | 
      
         
  | 
      
         3,779.0  | 
    
| 
         Total assets  | 
      
         
  | 
      
         $  | 
      
         9,498.2  | 
      
         
  | 
      
         $  | 
      
         7,747.4  | 
      
         
  | 
      
         $  | 
      
         8,584.7  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    |||
| 
         Liabilities and stockholders' equity:  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    |||
| 
         Current liabilities, excluding debt  | 
      
         
  | 
      
         $  | 
      
         1,316.0  | 
      
         
  | 
      
         $  | 
      
         1,051.4  | 
      
         
  | 
      
         $  | 
      
         1,530.7  | 
    
| 
         Current and long-term debt  | 
      
         
  | 
      
         
  | 
      
         4,947.2  | 
      
         
  | 
      
         
  | 
      
         3,808.1  | 
      
         
  | 
      
         
  | 
      
         4,136.8  | 
    
| 
         Other liabilities  | 
      
         
  | 
      
         
  | 
      
         962.5  | 
      
         
  | 
      
         
  | 
      
         833.9  | 
      
         
  | 
      
         
  | 
      
         927.6  | 
    
| 
         Stockholders' equity  | 
      
         
  | 
      
         
  | 
      
         2,272.5  | 
      
         
  | 
      
         
  | 
      
         2,054.0  | 
      
         
  | 
      
         
  | 
      
         1,989.6  | 
    
| 
         Total liabilities and stockholders' equity  | 
      
         
  | 
      
         $  | 
      
         9,498.2  | 
      
         
  | 
      
         $  | 
      
         7,747.4  | 
      
         
  | 
      
         $  | 
      
         8,584.7  | 
    
| 
         
          
              | 
    ||||||||
| 
         CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS  | 
    ||||||||
| 
         (UNAUDITED)  | 
    ||||||||
| 
         
For the nine months ended   | 
    ||||||||
| 
         (Dollars in millions)  | 
    ||||||||
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||
| 
         
  | 
      
         
  | 
      
         2025  | 
      
         
  | 
      
         2024  | 
    ||||
| 
         Cash flows provided by (used in) operating activities:  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||
| 
         Net income  | 
      
         
  | 
      
         $  | 
      
         270.2  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         231.3  | 
      
         
  | 
    
| 
         Adjustments to reconcile net income to net cash  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||
| 
         provided by (used in) operating activities:  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||
| 
         Depreciation and amortization  | 
      
         
  | 
      
         
  | 
      
         238.2  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         198.6  | 
      
         
  | 
    
| 
         Amortization of debt discount and debt issuance costs  | 
      
         
  | 
      
         
  | 
      
         3.9  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         4.0  | 
      
         
  | 
    
| 
         Rationalization charges  | 
      
         
  | 
      
         
  | 
      
         28.0  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         38.0  | 
      
         
  | 
    
| 
         Other changes that provided (used) cash:  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||
| 
         Trade accounts receivable, net  | 
      
         
  | 
      
         
  | 
      
         (861.2  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (614.6  | 
      
         )  | 
    
| 
         Inventories  | 
      
         
  | 
      
         
  | 
      
         (57.4  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         160.8  | 
      
         
  | 
    
| 
         Trade accounts payable and other changes, net  | 
      
         
  | 
      
         
  | 
      
         (185.7  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (232.0  | 
      
         )  | 
    
| 
         Net cash (used in) operating activities  | 
      
         
  | 
      
         
  | 
      
         (564.0  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (213.9  | 
      
         )  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||
| 
         Cash flows provided by (used in) investing activities:  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||
| 
         Capital expenditures  | 
      
         
  | 
      
         
  | 
      
         (235.8  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (192.0  | 
      
         )  | 
    
| 
         Proceeds from asset sales  | 
      
         
  | 
      
         
  | 
      
         9.8  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         3.2  | 
      
         
  | 
    
| 
         Other investing activities  | 
      
         
  | 
      
         
  | 
      
         (1.3  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (0.3  | 
      
         )  | 
    
| 
         Net cash (used in) investing activities  | 
      
         
  | 
      
         
  | 
      
         (227.3  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (189.1  | 
      
         )  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||
| 
         Cash flows provided by (used in) financing activities:  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||
| 
         Dividends paid on common stock  | 
      
         
  | 
      
         
  | 
      
         (64.8  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (61.8  | 
      
         )  | 
    
| 
         Changes in outstanding checks - principally vendors  | 
      
         
  | 
      
         
  | 
      
         (85.0  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (160.6  | 
      
         )  | 
    
| 
         Shares repurchased under authorized repurchase program  | 
      
         
  | 
      
         
  | 
      
         (59.3  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         —  | 
      
         
  | 
    
| 
         Net borrowings and other financing activities  | 
      
         
  | 
      
         
  | 
      
         534.5  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         356.6  | 
      
         
  | 
    
| 
         Net cash provided by financing activities  | 
      
         
  | 
      
         
  | 
      
         325.4  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         134.2  | 
      
         
  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||
| 
         Effect of exchange rate changes on cash and cash equivalents  | 
      
         
  | 
      
         
  | 
      
         32.2  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         (5.6  | 
      
         )  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||
| 
         Cash and cash equivalents:  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||
| 
         Net (decrease)  | 
      
         
  | 
      
         
  | 
      
         (433.7  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (274.4  | 
      
         )  | 
    
| 
         Balance at beginning of year  | 
      
         
  | 
      
         
  | 
      
         822.9  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         642.9  | 
      
         
  | 
    
| 
         Balance at end of period  | 
      
         
  | 
      
         $  | 
      
         389.2  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         368.5  | 
      
         
  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||
| 
         
          
              | 
    ||||||||||||||||
| 
         CONSOLIDATED SUPPLEMENTAL SEGMENT FINANCIAL DATA  | 
    ||||||||||||||||
| 
         (UNAUDITED)  | 
    ||||||||||||||||
| 
         
For the quarter and nine months ended   | 
    ||||||||||||||||
| 
         (Dollars in millions)  | 
    ||||||||||||||||
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    |||||||||||||
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||||
| 
         
  | 
      
         
  | 
      
         Third Quarter  | 
      
         
  | 
      
         Nine Months  | 
    ||||||||||||
| 
         
  | 
      
         
  | 
      
         2025  | 
      
         
  | 
      
         2024  | 
      
         
  | 
      
         2025  | 
      
         
  | 
      
         2024  | 
    ||||||||
| 
         Net sales:  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         Dispensing and Specialty Closures  | 
      
         
  | 
      
         $  | 
      
         690.4  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         563.7  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         2,063.7  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         1,665.0  | 
      
         
  | 
    
| 
         Metal Containers  | 
      
         
  | 
      
         
  | 
      
         1,158.2  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         1,022.6  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         2,462.7  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         2,290.5  | 
      
         
  | 
    
| 
         Custom Containers  | 
      
         
  | 
      
         
  | 
      
         160.1  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         158.8  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         488.2  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         488.0  | 
      
         
  | 
    
| 
         Consolidated  | 
      
         
  | 
      
         $  | 
      
         2,008.7  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         1,745.1  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         5,014.6  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         4,443.5  | 
      
         
  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         Income before interest and  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         income taxes (EBIT)  | 
      ||||||||||||||||
| 
         Dispensing and Specialty Closures  | 
      
         
  | 
      
         $  | 
      
         95.1  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         74.7  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         264.8  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         213.3  | 
      
         
  | 
    
| 
         Metal Containers  | 
      
         
  | 
      
         
  | 
      
         93.5  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         89.3  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         203.9  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         187.3  | 
      
         
  | 
    
| 
         Custom Containers  | 
      
         
  | 
      
         
  | 
      
         21.1  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         17.1  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         65.9  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         55.5  | 
      
         
  | 
    
| 
         Corporate  | 
      
         
  | 
      
         
  | 
      
         (11.0  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (13.8  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (37.9  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (35.2  | 
      
         )  | 
    
| 
         Consolidated  | 
      
         
  | 
      
         $  | 
      
         198.7  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         167.3  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         496.7  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         420.9  | 
      
         
  | 
    
| 
         
          
              | 
    |||||||||||||||||||||||
| 
         RECONCILIATION OF ADJUSTED NET INCOME PER DILUTED SHARE (1)  | 
    |||||||||||||||||||||||
| 
         (UNAUDITED)  | 
    |||||||||||||||||||||||
| 
         
For the quarter and nine months ended   | 
    |||||||||||||||||||||||
| 
         (Dollars and shares in millions, except per share amounts)  | 
    |||||||||||||||||||||||
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         Table A  | 
    |||||||||||||||||||||||
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||||||||||
| 
         
  | 
      
         Third Quarter  | 
      
         
  | 
      
         Nine Months  | 
    ||||||||||||||||||||
| 
         
  | 
      
         2025  | 
      
         
  | 
      
         2024  | 
      
         
  | 
      
         2025  | 
      
         
  | 
      
         2024  | 
    ||||||||||||||||
| 
         
  | 
      
         Net  | 
      
         
  | 
      
         Diluted  | 
      
         
  | 
      
         Net  | 
      
         
  | 
      
         Diluted  | 
      
         
  | 
      
         Net  | 
      
         
  | 
      
         Diluted  | 
      
         
  | 
      
         Net  | 
      
         
  | 
      
         Diluted  | 
    ||||||||
| 
         
  | 
      
         Income  | 
      
         
  | 
      
         EPS  | 
      
         
  | 
      
         Income  | 
      
         
  | 
      
         EPS  | 
      
         
  | 
      
         Income  | 
      
         
  | 
      
         EPS  | 
      
         
  | 
      
         Income  | 
      
         
  | 
      
         EPS  | 
    ||||||||
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         
            | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         $  | 
      
         113.3  | 
      
         
  | 
      
         $  | 
      
         1.06  | 
      
         
  | 
      
         $  | 
      
         100.1  | 
      
         
  | 
      
         $  | 
      
         0.93  | 
      
         
  | 
      
         $  | 
      
         270.2  | 
      
         
  | 
      
         $  | 
      
         2.52  | 
      
         
  | 
      
         $  | 
      
         231.3  | 
      
         
  | 
      
         $  | 
      
         2.16  | 
    |
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         Adjustments (a)  | 
      
         
  | 
      
         16.7  | 
      
         
  | 
      
         
  | 
      
         0.16  | 
      
         
  | 
      
         
  | 
      
         29.8  | 
      
         
  | 
      
         
  | 
      
         0.28  | 
      
         
  | 
      
         
  | 
      
         56.0  | 
      
         
  | 
      
         
  | 
      
         0.52  | 
      
         
  | 
      
         
  | 
      
         65.7  | 
      
         
  | 
      
         
  | 
      
         0.61  | 
    
| 
         
Non-  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         $  | 
      
         130.0  | 
      
         
  | 
      
         $  | 
      
         1.22  | 
      
         
  | 
      
         $  | 
      
         129.9  | 
      
         
  | 
      
         $  | 
      
         1.21  | 
      
         
  | 
      
         $  | 
      
         326.2  | 
      
         
  | 
      
         $  | 
      
         3.04  | 
      
         
  | 
      
         $  | 
      
         297.0  | 
      
         
  | 
      
         $  | 
      
         2.77  | 
    |
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         Weighted average number of common shares outstanding - Diluted  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         
  | 
      
         
  | 
      
         
  | 
      
         106.8  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         107.1  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         107.1  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         107.1  | 
    |||||
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         (a) Adjustments consist of items in the table below  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         
  | 
      
         Third Quarter  | 
      
         
  | 
      
         Nine Months  | 
    ||||||||||||
| 
         
  | 
      
         2025  | 
      
         
  | 
      
         2024  | 
      
         
  | 
      
         2025  | 
      
         
  | 
      
         2024  | 
    ||||||||
| 
         Adjustments:  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         Acquired intangible asset amortization expense  | 
      
         $  | 
      
         15.9  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         12.4  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         47.3  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         38.0  | 
      
         
  | 
    
| 
         
Other pension (income) for   | 
      
         
  | 
      
         (1.2  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (0.7  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (3.0  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (3.1  | 
      
         )  | 
    
| 
         Rationalization charges  | 
      
         
  | 
      
         7.2  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         19.5  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         28.0  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         38.0  | 
      
         
  | 
    
| 
         Costs attributed to announced acquisitions  | 
      
         
  | 
      
         —  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         7.1  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         1.1  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         12.6  | 
      
         
  | 
    
| 
         Pre-tax impact of adjustments  | 
      
         
  | 
      
         21.9  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         38.3  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         73.4  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         85.5  | 
      
         
  | 
    
| 
         Tax impact of adjustments  | 
      
         
  | 
      
         5.2  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         8.5  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         17.4  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         19.8  | 
      
         
  | 
    
| 
         Net impact of adjustments  | 
      
         $  | 
      
         16.7  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         29.8  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         56.0  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         65.7  | 
      
         
  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         Weighted average number of common shares outstanding - Diluted  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         
  | 
      
         106.8  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         107.1  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         107.1  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         107.1  | 
      
         
  | 
    |
| 
         Diluted EPS impact from adjustments  | 
      
         $  | 
      
         0.16  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         0.28  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         0.52  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         0.61  | 
      
         
  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         Adjusted tax rate  | 
      
         24.2  | 
      
         %  | 
      
         
  | 
      
         20.7  | 
      
         %  | 
      
         
  | 
      
         24.5  | 
      
         %  | 
      
         
  | 
      
         22.8  | 
      
         %  | 
    
| 
         
          
              | 
    ||||||||||||||||
| 
         RECONCILIATION OF ADJUSTED EBIT and ADJUSTED EBITDA (2)  | 
    ||||||||||||||||
| 
         (UNAUDITED)  | 
    ||||||||||||||||
| 
         
For the quarter and nine months ended   | 
    ||||||||||||||||
| 
         (Dollars in millions)  | 
    ||||||||||||||||
| 
         Table B  | 
    ||||||||||||||||
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         
  | 
      
         
  | 
      
         Third Quarter  | 
      
         
  | 
      
         Nine Months  | 
    ||||||||||||
| 
         
  | 
      
         
  | 
      
         2025  | 
      
         
  | 
      
         2024  | 
      
         
  | 
      
         2025  | 
      
         
  | 
      
         2024  | 
    ||||||||
| 
         Dispensing and Specialty Closures:  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         Income before interest and income taxes (EBIT)  | 
      
         
  | 
      
         $  | 
      
         95.1  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         74.7  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         264.8  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         213.3  | 
      
         
  | 
    
| 
         Acquired intangible asset amortization expense  | 
      
         
  | 
      
         
  | 
      
         14.5  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         10.9  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         42.9  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         33.6  | 
      
         
  | 
    
| 
         
Other pension (income) for   | 
      
         
  | 
      
         
  | 
      
         (0.3  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (0.2  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (0.6  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (0.7  | 
      
         )  | 
    
| 
         Equity in earnings of affiliates, net of tax  | 
      
         
  | 
      
         
  | 
      
         0.8  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         —  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         2.5  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         —  | 
      
         
  | 
    
| 
         Rationalization charges  | 
      
         
  | 
      
         
  | 
      
         3.4  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         9.8  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         11.0  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         19.6  | 
      
         
  | 
    
| 
         Adjusted EBIT  | 
      
         
  | 
      
         
  | 
      
         113.5  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         95.2  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         320.6  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         265.8  | 
      
         
  | 
    
| 
         Depreciation  | 
      
         
  | 
      
         
  | 
      
         38.4  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         25.8  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         112.0  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         76.3  | 
      
         
  | 
    
| 
         Adjusted EBITDA  | 
      
         
  | 
      
         $  | 
      
         151.9  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         121.0  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         432.6  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         342.1  | 
      
         
  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         Metal Containers:  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         Income before interest and income taxes (EBIT)  | 
      
         
  | 
      
         $  | 
      
         93.5  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         89.3  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         203.9  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         187.3  | 
      
         
  | 
    
| 
         Acquired intangible asset amortization expense  | 
      
         
  | 
      
         
  | 
      
         0.3  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         0.4  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         1.1  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         1.0  | 
      
         
  | 
    
| 
         
Other pension (income) for   | 
      
         
  | 
      
         
  | 
      
         (0.5  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (0.5  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (1.4  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (1.7  | 
      
         )  | 
    
| 
         Rationalization charges  | 
      
         
  | 
      
         
  | 
      
         2.5  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         7.9  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         12.6  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         13.9  | 
      
         
  | 
    
| 
         Adjusted EBIT  | 
      
         
  | 
      
         
  | 
      
         95.8  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         97.1  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         216.2  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         200.5  | 
      
         
  | 
    
| 
         Depreciation  | 
      
         
  | 
      
         
  | 
      
         19.9  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         19.8  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         52.7  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         57.6  | 
      
         
  | 
    
| 
         Adjusted EBITDA  | 
      
         
  | 
      
         $  | 
      
         115.7  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         116.9  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         268.9  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         258.1  | 
      
         
  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         Custom Containers:  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         Income before interest and income taxes (EBIT)  | 
      
         
  | 
      
         $  | 
      
         21.1  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         17.1  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         65.9  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         55.5  | 
      
         
  | 
    
| 
         Acquired intangible asset amortization expense  | 
      
         
  | 
      
         
  | 
      
         1.1  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         1.1  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         3.3  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         3.4  | 
      
         
  | 
    
| 
         
Other pension (income) for   | 
      
         
  | 
      
         
  | 
      
         (0.4  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         —  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         (1.0  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (0.7  | 
      
         )  | 
    
| 
         Rationalization charges  | 
      
         
  | 
      
         
  | 
      
         1.3  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         1.8  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         4.4  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         4.5  | 
      
         
  | 
    
| 
         Adjusted EBIT  | 
      
         
  | 
      
         
  | 
      
         23.1  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         20.0  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         72.6  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         62.7  | 
      
         
  | 
    
| 
         Depreciation  | 
      
         
  | 
      
         
  | 
      
         8.5  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         8.7  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         25.9  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         26.6  | 
      
         
  | 
    
| 
         Adjusted EBITDA  | 
      
         
  | 
      
         $  | 
      
         31.6  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         28.7  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         98.5  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         89.3  | 
      
         
  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         Corporate:  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         (Loss) before interest and income taxes (EBIT)  | 
      
         
  | 
      
         $  | 
      
         (11.0  | 
      
         )  | 
      
         
  | 
      
         $  | 
      
         (13.8  | 
      
         )  | 
      
         
  | 
      
         $  | 
      
         (37.9  | 
      
         )  | 
      
         
  | 
      
         $  | 
      
         (35.2  | 
      
         )  | 
    
| 
         Costs attributed to announced acquisitions  | 
      
         
  | 
      
         
  | 
      
         —  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         7.1  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         1.1  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         12.6  | 
      
         
  | 
    
| 
         Adjusted EBIT  | 
      
         
  | 
      
         
  | 
      
         (11.0  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (6.7  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (36.8  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (22.6  | 
      
         )  | 
    
| 
         Depreciation  | 
      
         
  | 
      
         
  | 
      
         0.1  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         —  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         0.3  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         0.1  | 
      
         
  | 
    
| 
         Adjusted EBITDA  | 
      
         
  | 
      
         $  | 
      
         (10.9  | 
      
         )  | 
      
         
  | 
      
         $  | 
      
         (6.7  | 
      
         )  | 
      
         
  | 
      
         $  | 
      
         (36.5  | 
      
         )  | 
      
         
  | 
      
         $  | 
      
         (22.5  | 
      
         )  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         Total Adjusted EBIT  | 
      
         
  | 
      
         
  | 
      
         221.4  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         205.6  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         572.6  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         506.4  | 
      
         
  | 
    
| 
         Total Depreciation  | 
      
         
  | 
      
         
  | 
      
         66.9  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         54.3  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         190.9  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         160.6  | 
      
         
  | 
    
| 
         Total Adjusted EBITDA  | 
      
         
  | 
      
         $  | 
      
         288.3  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         259.9  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         763.5  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         667.0  | 
      
         
  | 
    
| 
         
          
              | 
    |||||||||||||||||
| 
         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  | 
    |||||||||||||||||
| 
         
  | 
      
         Fourth Quarter,  | 
      
         
  | 
      
         Year Ended  | 
    ||||||||||||||
| 
         
  | 
      
         
          
              | 
      
         
  | 
      
         
          
              | 
    ||||||||||||||
| 
         
  | 
      
         Estimated  | 
      
         
  | 
      
         Actual  | 
      
         
  | 
      
         Estimated  | 
      
         
  | 
      
         Actual  | 
    ||||||||||
| 
         
  | 
      
         Low  | 
      
         
  | 
      
         High  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         Low  | 
      
         
  | 
      
         High  | 
      
         
  | 
      
         
  | 
    ||||||
| 
         
  | 
      
         2025  | 
      
         
  | 
      
         2025  | 
      
         
  | 
      
         2024  | 
      
         
  | 
      
         2025  | 
      
         
  | 
      
         2025  | 
      
         
  | 
      
         2024  | 
    ||||||
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||
| 
         
            | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||
| 
         and as reported for 2024  | 
      
         $  | 
      
         49.3  | 
      
         
  | 
      
         $  | 
      
         59.9  | 
      
         
  | 
      
         $  | 
      
         45.1  | 
      
         
  | 
      
         $  | 
      
         318.6  | 
      
         
  | 
      
         $  | 
      
         329.3  | 
      
         
  | 
      
         $  | 
      
         276.4  | 
    
| 
         Adjustments (a)  | 
      
         
  | 
      
         16.4  | 
      
         
  | 
      
         
  | 
      
         16.4  | 
      
         
  | 
      
         
  | 
      
         45.7  | 
      
         
  | 
      
         
  | 
      
         72.3  | 
      
         
  | 
      
         
  | 
      
         72.3  | 
      
         
  | 
      
         
  | 
      
         111.4  | 
    
| 
         
Non-  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||
| 
         $  | 
      
         65.7  | 
      
         
  | 
      
         $  | 
      
         76.3  | 
      
         
  | 
      
         $  | 
      
         90.8  | 
      
         
  | 
      
         $  | 
      
         390.9  | 
      
         
  | 
      
         $  | 
      
         401.6  | 
      
         
  | 
      
         $  | 
      
         387.8  | 
    |
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||
| 
         
            | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||
| 
         and as reported for 2024  | 
      
         $  | 
      
         0.47  | 
      
         
  | 
      
         $  | 
      
         0.57  | 
      
         
  | 
      
         $  | 
      
         0.42  | 
      
         
  | 
      
         $  | 
      
         2.98  | 
      
         
  | 
      
         $  | 
      
         3.08  | 
      
         
  | 
      
         $  | 
      
         2.58  | 
    
| 
         Adjustments (a)  | 
      
         
  | 
      
         0.15  | 
      
         
  | 
      
         
  | 
      
         0.15  | 
      
         
  | 
      
         
  | 
      
         0.43  | 
      
         
  | 
      
         
  | 
      
         0.68  | 
      
         
  | 
      
         
  | 
      
         0.68  | 
      
         
  | 
      
         
  | 
      
         1.04  | 
    
| 
         
Non-  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||
| 
         $  | 
      
         0.62  | 
      
         
  | 
      
         $  | 
      
         0.72  | 
      
         
  | 
      
         $  | 
      
         0.85  | 
      
         
  | 
      
         $  | 
      
         3.66  | 
      
         
  | 
      
         $  | 
      
         3.76  | 
      
         
  | 
      
         $  | 
      
         3.62  | 
    |
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||
| 
         (a) Adjustments consist of items in the table below  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||
| 
         
  | 
      
         Fourth Quarter,  | 
      
         
  | 
      
         Year Ended  | 
    ||||||||||||
| 
         
  | 
      
         
          
              | 
      
         
  | 
      
         
          
              | 
    ||||||||||||
| 
         
  | 
      
         2025  | 
      
         
  | 
      
         2024  | 
      
         
  | 
      
         2025  | 
      
         
  | 
      
         2024  | 
    ||||||||
| 
         
  | 
      
         Estimated  | 
      
         
  | 
      
         Actual  | 
      
         
  | 
      
         Estimated  | 
      
         
  | 
      
         Actual  | 
    ||||||||
| 
         Adjustments:  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         Acquired intangible asset amortization expense  | 
      
         $  | 
      
         15.9  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         14.6  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         63.2  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         52.6  | 
      
         
  | 
    
| 
         
Other pension (income) for   | 
      
         
  | 
      
         (1.0  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (1.0  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (4.0  | 
      
         )  | 
      
         
  | 
      
         
  | 
      
         (4.2  | 
      
         )  | 
    
| 
         Rationalization charges  | 
      
         
  | 
      
         6.6  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         21.4  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         34.6  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         59.5  | 
      
         
  | 
    
| 
         Costs attributed to announced acquisitions  | 
      
         
  | 
      
         —  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         15.7  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         1.1  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         28.4  | 
      
         
  | 
    
| 
         Purchase accounting write-up of inventory  | 
      
         
  | 
      
         —  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         6.1  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         —  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         6.1  | 
      
         
  | 
    
| 
         Loss on early extinguishment of debt  | 
      
         
  | 
      
         —  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         1.1  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         —  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         1.1  | 
      
         
  | 
    
| 
         Pre-tax impact of adjustments  | 
      
         
  | 
      
         21.5  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         57.9  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         94.9  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         143.5  | 
      
         
  | 
    
| 
         Tax impact of adjustments  | 
      
         
  | 
      
         5.1  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         12.2  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         22.6  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         32.1  | 
      
         
  | 
    
| 
         Net impact of adjustments  | 
      
         $  | 
      
         16.4  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         45.7  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         72.3  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         111.4  | 
      
         
  | 
    
| 
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         Weighted average number of common shares outstanding - Diluted  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         
  | 
    ||||||||
| 
         
  | 
      
         106.0  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         107.3  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         106.8  | 
      
         
  | 
      
         
  | 
      
         
  | 
      
         107.1  | 
      
         
  | 
    |
| 
         Diluted EPS impact from adjustments  | 
      
         $  | 
      
         0.15  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         0.43  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         0.68  | 
      
         
  | 
      
         
  | 
      
         $  | 
      
         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/20251029478508/en/
    
Vice President, Investor Relations
AHutter@silgan.com
203-406-3187
Source: