This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20251030956269/en/
Aptar Reports Third Quarter 2025 Results
Third Quarter 2025 Highlights
(Compared to the prior year quarter; see Non-GAAP section for full definitions; see reconciliation for Non-GAAP measures)
- Reported sales increased 6% and core sales increased 1%
- Strong product volume growth in Closures and Pharma, especially in injectables
-
Reported net income increased 28% to
$128 million and reported earnings per share increased 30% to$1.92 -
Adjusted earnings per share, which also excludes non-ordinary-course litigation costs (see Non-GAAP section for full definition), increased 4% to
$1.62 -
Adjusted EBITDA, which also excludes non-ordinary-course litigation costs, increased 7% to
$223 million - Adjusted EBITDA margin was 23.2% compared to 22.9% in the prior year
-
Returned
$70 million to shareholders through share repurchases and dividends
Nine Months Year-to-Date 2025 Highlights
(Compared to the prior year period; see Non-GAAP section for full definitions; see reconciliation for Non-GAAP measures)
- Reported sales increased 3% and core sales increased 1%
-
Reported net income increased 16% to
$318 million and reported earnings per share increased 17% to$4.75 -
Adjusted earnings per share increased 7% to
$4.48 -
Adjusted EBITDA increased 8% to
$624 million , and Adjusted EBITDA margin was 22.2% compared to 21.2% in the prior year -
Returned
$279 million to shareholders through share repurchases and dividends
“Aptar delivered solid third quarter results with strong product volume growth in Pharma and Closures. As we anticipated, we are seeing the steady ramp in sales in our injectables division, which grew 18% in the third quarter, indicating an expected strong finish to the year for elastomeric components. Our continued focus on innovation, operational excellence and disciplined capital deployment, positions us well to deliver sustainable value for our customers and shareholders, while expanding our third quarter adjusted EBITDA margin,” said
Third Quarter Results
For the quarter ended
|
Third Quarter Segment Sales Analysis
|
||||
|
|
Aptar Pharma |
Aptar Beauty |
Aptar Closures |
Total |
|
Reported Sales Growth |
6% |
8% |
1% |
6% |
|
Currency Effects (1) |
(4)% |
(4)% |
(2)% |
(4)% |
|
Acquisitions |
0% |
(4)% |
0% |
(1)% |
|
Core Sales Growth |
2% |
0% |
(1)% |
1% |
|
(1) - Currency effects are approximated by translating last year's amounts at this year's foreign exchange rates. |
||||
Aptar Pharma’s reported sales increased 6% with currency changes contributing 4%, resulting in a 2% increase in core sales in the quarter when compared to the prior year period. Growth was primarily driven by higher volumes in prescription drugs, injectables and active material science solutions. In the prescription division, sales for dispensing systems rose 3% primarily due to strong demand for central nervous system therapies and asthma treatments, as well as moderating demand for emergency medicine. Injectables division sales surged 18%, driven by robust GLP-1 component sales. Active material science solutions grew 3%. Consumer healthcare sales declined 11% due to softer demand in nasal and cold products. This was particularly evident in
Aptar Beauty’s reported sales increased 8% driven by a 4% benefit from currency changes and a 4% contribution from acquisitions, while core sales remained flat compared to the prior year quarter. Strong tooling sales offset mixed performance across markets, with beauty dispensing sales down due to weaker indie skincare demand in
Aptar Closures’ reported sales rose 1% from the prior year quarter and core sales decreased 1%, with a 2% currency benefit. Product sales volumes were up; however, core sales results were more than offset by lower tooling sales and pass throughs of lower resin pricing. Adjusted EBITDA margin was 16.1% a decline of 110 basis points due to some unscheduled maintenance costs and lower tooling sales.
Aptar reported third quarter earnings per share of
Nine Months Year-To-Date Results
For the nine months ended
|
Nine Months Year-To-Date Segment Sales Analysis
|
||||
|
|
Aptar Pharma |
Aptar Beauty |
Aptar Closures |
Total |
|
Total Reported Sales Growth |
4% |
2% |
1% |
3% |
|
Currency Effects (1) |
(2)% |
(1)% |
0% |
(1)% |
|
Acquisitions |
0% |
(1)% |
0% |
(1)% |
|
Core Sales Growth |
2% |
0% |
1% |
1% |
|
|
||||
|
(1) - Currency effects are approximated by translating last year's amounts at this year's foreign exchange rates. |
||||
For the nine months ended
In the first nine months of 2025, free cash flow was
Outlook
Regarding Aptar’s outlook, Tanda stated, “We expect our Pharma pipeline to remain strong and to continue to contribute 7% to 10% of revenue annually, with new launches layered on to a stable base. We also anticipate continued growth in injectables to be driven by accelerating demand for GLP-1, Annex-1 and biologics applications. In the short-term, we expect to face tough comparisons from a one-time naloxone ramp-up. For full year 2025, emergency-use delivery systems are expected to represent about 5% of total company sales. Based on current demand, funding policies and customer inventories, we anticipate full year 2026 revenue from this category will be lower than full year 2025. All three of our segments are expected to contribute positively in Q4. Operational discipline is part of our DNA, sharpening execution and driving efficiency. While the sales mix is expected to be less favorable due to the impact of lower emergency-use dispensing system sales, we believe our diversified portfolio, strong pipeline and disciplined execution position us well for long-term growth and margin resilience.”
Aptar currently expects adjusted earnings per share for the fourth quarter of 2025 to be in the range of
Cash Dividends and Share Repurchases
As previously announced, Aptar’s Board of Directors approved a quarterly cash dividend of
Open Conference Call
There will be a conference call held on
About Aptar
Aptar is a global leader in drug delivery and consumer product dosing, dispensing and protection technologies. Aptar serves a number of attractive end markets including pharmaceutical, beauty, food, beverage, personal care and home care. Using market expertise, proprietary design, engineering and science to create innovative solutions for many of the world’s leading brands, Aptar in turn makes a meaningful difference in the lives, looks, health and homes of millions of patients and consumers around the world. Aptar is headquartered in
Presentation of Non-GAAP Information
This press release refers to certain non-GAAP financial measures, including current year adjusted earnings per share and adjusted EBITDA, which exclude the impact of restructuring initiatives, acquisition-related costs, certain purchase accounting adjustments related to acquisitions and investments and net unrealized investment gains and losses related to observable market price changes on equity securities, and other special items. Core sales and adjusted earnings per share also neutralize the impact of foreign currency translation effects when comparing current results to the prior year. Adjusted EBITDA is defined as earnings before net interest, taxes, depreciation, amortization, restructuring initiatives, acquisition-related costs, net unrealized investment gains and losses related to observable market price changes on equity securities and other special items. For the three and nine months ended
This press release contains forward-looking statements, including certain statements set forth under the “Outlook” section of this press release. Words such as “expects,” “anticipates,” “believes,” “estimates,” “future,” “potential,” “continues” and other similar expressions or future or conditional verbs such as “will,” “should,” “would” and “could” are intended to identify such forward-looking statements. Forward-looking statements are made pursuant to the safe harbor provisions of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 and are based on our beliefs as well as assumptions made by and information currently available to us. Accordingly, our actual results or other events may differ materially from those expressed or implied in such forward-looking statements due to known or unknown risks and uncertainties that exist in our operations and business environment including, but not limited to: geopolitical conflicts worldwide and the resulting indirect impact on demand from our customers selling their products into these countries, as well as rising input costs and certain supply chain disruptions; cybersecurity threats against our systems and/or service providers that could impact our networks and reporting systems; the availability of raw materials and components (particularly from sole sourced suppliers for some of our Pharma solutions) as well as the financial viability of these suppliers; our ability to protect and defend our intellectual property rights, as well as litigation involving intellectual property rights; the outcome of any legal proceeding that has been or may be instituted against us and others;lower demand and asset utilization due to an economic recession either globally or in key markets we operate within; economic conditions worldwide, including inflationary conditions and potential deflationary conditions in other regions we rely on for growth; competition, including technological advances; significant tariffs and other restrictions on foreign imports imposed by the
|
|
|||||||||||||||
|
Condensed Consolidated Financial Statements (Unaudited) |
|||||||||||||||
|
(In Thousands, Except Per Share Data) |
|||||||||||||||
|
Consolidated Statements of Income |
|||||||||||||||
|
|
|||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
$ |
961,131 |
|
|
$ |
909,291 |
|
|
$ |
2,814,445 |
|
|
$ |
2,734,802 |
|
|
Cost of Sales (exclusive of depreciation and amortization shown below) |
|
598,046 |
|
|
|
558,511 |
|
|
|
1,747,931 |
|
|
|
1,708,707 |
|
|
Selling, Research & Development and Administrative |
|
148,760 |
|
|
|
141,604 |
|
|
|
455,176 |
|
|
|
443,714 |
|
|
Depreciation and Amortization |
|
75,234 |
|
|
|
67,015 |
|
|
|
210,785 |
|
|
|
196,332 |
|
|
Restructuring Initiatives |
|
2,168 |
|
|
|
3,864 |
|
|
|
5,789 |
|
|
|
9,659 |
|
|
Operating Income |
|
136,923 |
|
|
|
138,297 |
|
|
|
394,764 |
|
|
|
376,390 |
|
|
Other Income (Expense): |
|
|
|
|
|
|
|
||||||||
|
Interest Expense |
|
(13,532 |
) |
|
|
(12,290 |
) |
|
|
(35,733 |
) |
|
|
(32,526 |
) |
|
Interest Income |
|
2,400 |
|
|
|
3,022 |
|
|
|
7,094 |
|
|
|
9,022 |
|
|
Net Investment (Loss) Gain |
|
(161 |
) |
|
|
1,043 |
|
|
|
845 |
|
|
|
1,495 |
|
|
Equity in Results of Affiliates |
|
1,747 |
|
|
|
(77 |
) |
|
|
6,142 |
|
|
|
(168 |
) |
|
Gain from Remeasurement of |
|
26,518 |
|
|
|
— |
|
|
|
26,518 |
|
|
|
— |
|
|
Miscellaneous Income, net |
|
232 |
|
|
|
1,136 |
|
|
|
226 |
|
|
|
(518 |
) |
|
Income before Income Taxes |
|
154,127 |
|
|
|
131,131 |
|
|
|
399,856 |
|
|
|
353,695 |
|
|
Provision for Income Taxes |
|
26,295 |
|
|
|
31,209 |
|
|
|
81,629 |
|
|
|
80,382 |
|
|
Net Income |
$ |
127,832 |
|
|
$ |
99,922 |
|
|
$ |
318,227 |
|
|
$ |
273,313 |
|
|
Net (Income) Loss Attributable to Noncontrolling Interests |
|
(47 |
) |
|
|
117 |
|
|
|
76 |
|
|
|
284 |
|
|
Net Loss Attributable to Redeemable Noncontrolling Interests |
|
142 |
|
|
|
— |
|
|
|
142 |
|
|
|
— |
|
|
Net Income Attributable to |
$ |
127,927 |
|
|
$ |
100,039 |
|
|
$ |
318,445 |
|
|
$ |
273,597 |
|
|
Net Income Attributable to |
|
|
|
|
|
|
|
||||||||
|
Basic |
$ |
1.95 |
|
|
$ |
1.51 |
|
|
$ |
4.83 |
|
|
$ |
4.13 |
|
|
Diluted |
$ |
1.92 |
|
|
$ |
1.48 |
|
|
$ |
4.75 |
|
|
$ |
4.05 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Average Numbers of Shares Outstanding: |
|
|
|
|
|
|
|
||||||||
|
Basic |
|
65,709 |
|
|
|
66,445 |
|
|
|
65,989 |
|
|
|
66,274 |
|
|
Diluted |
|
66,630 |
|
|
|
67,716 |
|
|
|
67,043 |
|
|
|
67,574 |
|
|
|
|||||
|
Condensed Consolidated Financial Statements (Unaudited) |
|||||
|
(continued) |
|||||
|
($ In Thousands) |
|||||
|
Consolidated Balance Sheets |
|||||
|
|
|||||
|
|
|
|
|
||
|
ASSETS |
|
|
|
||
|
|
|
|
|
||
|
Cash and Equivalents |
$ |
257,057 |
|
$ |
223,844 |
|
Short-term Investments |
|
7,758 |
|
|
2,337 |
|
Accounts and Notes Receivable, Net |
|
799,018 |
|
|
658,057 |
|
Inventories |
|
547,304 |
|
|
461,807 |
|
Prepaid and Other |
|
172,465 |
|
|
132,338 |
|
Total Current Assets |
|
1,783,602 |
|
|
1,478,383 |
|
Property, Plant and Equipment, Net |
|
1,639,557 |
|
|
1,447,150 |
|
|
|
1,066,772 |
|
|
936,256 |
|
Other Assets |
|
610,917 |
|
|
570,489 |
|
Total Assets |
$ |
5,100,848 |
|
$ |
4,432,278 |
|
|
|
|
|
||
|
LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY |
|
|
|
||
|
|
|
|
|
||
|
Short-Term Obligations |
$ |
654,571 |
|
$ |
338,285 |
|
Accounts Payable, Accrued and Other Liabilities |
|
844,622 |
|
|
729,996 |
|
Total Current Liabilities |
|
1,499,193 |
|
|
1,068,281 |
|
Long-Term Obligations |
|
546,016 |
|
|
688,066 |
|
Deferred Liabilities and Other |
|
243,571 |
|
|
190,007 |
|
Total Liabilities |
|
2,288,780 |
|
|
1,946,354 |
|
|
|
|
|
||
|
Redeemable Noncontrolling Interests |
|
24,529 |
|
|
— |
|
Total Mezzanine Equity |
|
24,529 |
|
|
— |
|
|
|
|
|
||
|
|
|
2,769,708 |
|
|
2,471,888 |
|
Noncontrolling Interests in Subsidiaries |
|
17,831 |
|
|
14,036 |
|
Total Stockholders' Equity |
|
2,787,539 |
|
|
2,485,924 |
|
|
|
|
|
||
|
Total Liabilities, Mezzanine Equity and Stockholders' Equity |
$ |
5,100,848 |
|
$ |
4,432,278 |
|
|
||||||||||||||||||||||||
|
Reconciliation of Adjusted EBIT and Adjusted EBITDA to Net Income (Unaudited) |
||||||||||||||||||||||||
|
($ In Thousands) |
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
Three Months Ended
|
|||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
|
|
Consolidated |
|
|
Aptar Pharma |
|
Aptar Beauty |
|
Aptar Closures |
|
Corporate & Other |
|
Net Interest |
||||||||||||
|
|
$ |
961,131 |
|
|
|
$ |
445,410 |
|
|
$ |
327,768 |
|
|
$ |
187,953 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Reported net income |
$ |
127,832 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Reported income taxes |
|
26,295 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Reported income before income taxes |
|
154,127 |
|
|
|
|
124,759 |
|
|
|
40,073 |
|
|
|
14,714 |
|
|
|
(14,287 |
) |
|
|
(11,132 |
) |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Restructuring initiatives |
|
2,168 |
|
|
|
|
919 |
|
|
|
550 |
|
|
|
702 |
|
|
|
(3 |
) |
|
|
||
|
Net investment loss |
|
161 |
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
161 |
|
|
|
||
|
Gain from remeasurement of equity method investment |
|
(26,518 |
) |
|
|
|
— |
|
|
|
(26,518 |
) |
|
|
— |
|
|
|
— |
|
|
|
||
|
Transaction costs related to acquisitions |
|
748 |
|
|
|
|
584 |
|
|
|
164 |
|
|
|
— |
|
|
|
— |
|
|
|
||
|
Purchase accounting adjustments related to acquisitions and investments |
|
1,148 |
|
|
|
|
— |
|
|
|
1,148 |
|
|
|
— |
|
|
|
— |
|
|
|
||
|
Other special items |
|
4,400 |
|
|
|
|
4,400 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
||
|
Adjusted earnings before income taxes |
|
136,234 |
|
|
|
|
130,662 |
|
|
|
15,417 |
|
|
|
15,416 |
|
|
|
(14,129 |
) |
|
|
(11,132 |
) |
|
Interest expense |
|
13,532 |
|
|
|
|
|
|
|
|
|
|
|
|
13,532 |
|
||||||||
|
Interest income |
|
(2,400 |
) |
|
|
|
|
|
|
|
|
|
|
|
(2,400 |
) |
||||||||
|
Adjusted earnings before net interest and taxes (Adjusted EBIT) |
|
147,366 |
|
|
|
|
130,662 |
|
|
|
15,417 |
|
|
|
15,416 |
|
|
|
(14,129 |
) |
|
|
— |
|
|
Depreciation and amortization |
|
75,234 |
|
|
|
|
35,107 |
|
|
|
24,332 |
|
|
|
14,921 |
|
|
|
874 |
|
|
|
||
|
Adjusted earnings before net interest, taxes, depreciation and amortization (Adjusted EBITDA) |
$ |
222,600 |
|
|
|
$ |
165,769 |
|
|
$ |
39,749 |
|
|
$ |
30,337 |
|
|
$ |
(13,255 |
) |
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Reported net income margins (Reported net income / Reported |
|
13.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjusted EBITDA margins (Adjusted EBITDA / Reported |
|
23.2 |
% |
|
|
|
37.2 |
% |
|
|
12.1 |
% |
|
|
16.1 |
% |
|
|
|
|
||||
|
|
Three Months Ended
|
|||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
|
|
Consolidated |
|
|
Aptar Pharma |
|
Aptar Beauty |
|
Aptar Closures |
|
Corporate & Other |
|
Net Interest |
||||||||||||
|
|
$ |
909,291 |
|
|
|
$ |
420,594 |
|
|
$ |
302,859 |
|
|
$ |
185,838 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Reported net income |
$ |
99,922 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Reported income taxes |
|
31,209 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Reported income before income taxes |
|
131,131 |
|
|
|
|
120,243 |
|
|
|
17,839 |
|
|
|
18,042 |
|
|
|
(15,725 |
) |
|
|
(9,268 |
) |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Restructuring initiatives |
|
3,864 |
|
|
|
|
564 |
|
|
|
1,962 |
|
|
|
877 |
|
|
|
461 |
|
|
|
||
|
Curtailment gain related to restructuring initiatives |
|
(1,851 |
) |
|
|
|
— |
|
|
|
— |
|
|
|
(1,851 |
) |
|
|
— |
|
|
|
||
|
Net investment gain |
|
(1,043 |
) |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,043 |
) |
|
|
||
|
Adjusted earnings before income taxes |
|
132,101 |
|
|
|
|
120,807 |
|
|
|
19,801 |
|
|
|
17,068 |
|
|
|
(16,307 |
) |
|
|
(9,268 |
) |
|
Interest expense |
|
12,290 |
|
|
|
|
|
|
|
|
|
|
|
|
12,290 |
|
||||||||
|
Interest income |
|
(3,022 |
) |
|
|
|
|
|
|
|
|
|
|
|
(3,022 |
) |
||||||||
|
Adjusted earnings before net interest and taxes (Adjusted EBIT) |
|
141,369 |
|
|
|
|
120,807 |
|
|
|
19,801 |
|
|
|
17,068 |
|
|
|
(16,307 |
) |
|
|
— |
|
|
Depreciation and amortization |
|
67,015 |
|
|
|
|
30,787 |
|
|
|
20,420 |
|
|
|
14,912 |
|
|
|
896 |
|
|
|
||
|
Adjusted earnings before net interest, taxes, depreciation and amortization (Adjusted EBITDA) |
$ |
208,384 |
|
|
|
$ |
151,594 |
|
|
$ |
40,221 |
|
|
$ |
31,980 |
|
|
$ |
(15,411 |
) |
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Reported net income margins (Reported net income / Reported |
|
11.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjusted EBITDA margins (Adjusted EBITDA / Reported |
|
22.9 |
% |
|
|
|
36.0 |
% |
|
|
13.3 |
% |
|
|
17.2 |
% |
|
|
|
|
||||
|
|
||||||||||||||||||||||||
|
Reconciliation of Adjusted EBIT and Adjusted EBITDA to Net Income (Unaudited) |
||||||||||||||||||||||||
|
($ In Thousands) |
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
Nine Months Ended
|
|||||||||||||||||||||||
|
|
Consolidated |
|
|
Aptar Pharma |
|
Aptar Beauty |
|
Aptar Closures |
|
Corporate & Other |
|
Net Interest |
||||||||||||
|
|
$ |
2,814,445 |
|
|
|
$ |
1,297,466 |
|
|
$ |
968,324 |
|
|
$ |
548,655 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Reported net income |
$ |
318,227 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Reported income taxes |
|
81,629 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Reported income before income taxes |
|
399,856 |
|
|
|
|
358,465 |
|
|
|
81,382 |
|
|
|
44,593 |
|
|
|
(55,945 |
) |
|
|
(28,639 |
) |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Restructuring initiatives |
|
5,789 |
|
|
|
|
1,177 |
|
|
|
1,571 |
|
|
|
2,944 |
|
|
|
97 |
|
|
|
||
|
Net investment gain |
|
(845 |
) |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(845 |
) |
|
|
||
|
Gain from remeasurement of equity method investment |
|
(26,518 |
) |
|
|
|
— |
|
|
|
(26,518 |
) |
|
|
— |
|
|
|
— |
|
|
|
||
|
Transaction costs related to acquisitions |
|
1,092 |
|
|
|
|
584 |
|
|
|
508 |
|
|
|
— |
|
|
|
— |
|
|
|
||
|
Purchase accounting adjustments related to acquisitions and investments |
|
1,148 |
|
|
|
|
— |
|
|
|
1,148 |
|
|
|
— |
|
|
|
— |
|
|
|
||
|
Other special items |
|
4,400 |
|
|
|
|
4,400 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
||
|
Adjusted earnings before income taxes |
|
384,922 |
|
|
|
|
364,626 |
|
|
|
58,091 |
|
|
|
47,537 |
|
|
|
(56,693 |
) |
|
|
(28,639 |
) |
|
Interest expense |
|
35,733 |
|
|
|
|
|
|
|
|
|
|
|
|
35,733 |
|
||||||||
|
Interest income |
|
(7,094 |
) |
|
|
|
|
|
|
|
|
|
|
|
(7,094 |
) |
||||||||
|
Adjusted earnings before net interest and taxes (Adjusted EBIT) |
|
413,561 |
|
|
|
|
364,626 |
|
|
|
58,091 |
|
|
|
47,537 |
|
|
|
(56,693 |
) |
|
|
— |
|
|
Depreciation and amortization |
|
210,785 |
|
|
|
|
100,424 |
|
|
|
65,869 |
|
|
|
41,943 |
|
|
|
2,549 |
|
|
|
||
|
Adjusted earnings before net interest, taxes, depreciation and amortization (Adjusted EBITDA) |
$ |
624,346 |
|
|
|
$ |
465,050 |
|
|
$ |
123,960 |
|
|
$ |
89,480 |
|
|
$ |
(54,144 |
) |
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Reported net income margins (Reported net income / Reported |
|
11.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjusted EBITDA margins (Adjusted EBITDA / Reported |
|
22.2 |
% |
|
|
|
35.8 |
% |
|
|
12.8 |
% |
|
|
16.3 |
% |
|
|
|
|
||||
|
|
Nine Months Ended
|
|||||||||||||||||||||||
|
|
Consolidated |
|
|
Aptar Pharma |
|
Aptar Beauty |
|
Aptar Closures |
|
Corporate & Other |
|
Net Interest |
||||||||||||
|
|
$ |
2,734,802 |
|
|
|
$ |
1,242,420 |
|
|
$ |
951,666 |
|
|
$ |
540,716 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Reported net income |
$ |
273,313 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Reported income taxes |
|
80,382 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Reported income before income taxes |
|
353,695 |
|
|
|
|
335,409 |
|
|
|
57,808 |
|
|
|
42,883 |
|
|
|
(58,901 |
) |
|
|
(23,504 |
) |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Restructuring initiatives |
|
9,659 |
|
|
|
|
653 |
|
|
|
5,871 |
|
|
|
2,530 |
|
|
|
605 |
|
|
|
||
|
Curtailment gain related to restructuring initiatives |
|
(1,851 |
) |
|
|
|
— |
|
|
|
— |
|
|
|
(1,851 |
) |
|
|
— |
|
|
|
||
|
Net investment gain |
|
(1,495 |
) |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,495 |
) |
|
|
||
|
Transaction costs related to acquisitions |
|
140 |
|
|
|
|
— |
|
|
|
140 |
|
|
|
— |
|
|
|
— |
|
|
|
||
|
Adjusted earnings before income taxes |
|
360,148 |
|
|
|
|
336,062 |
|
|
|
63,819 |
|
|
|
43,562 |
|
|
|
(59,791 |
) |
|
|
(23,504 |
) |
|
Interest expense |
|
32,526 |
|
|
|
|
|
|
|
|
|
|
|
|
32,526 |
|
||||||||
|
Interest income |
|
(9,022 |
) |
|
|
|
|
|
|
|
|
|
|
|
(9,022 |
) |
||||||||
|
Adjusted earnings before net interest and taxes (Adjusted EBIT) |
|
383,652 |
|
|
|
|
336,062 |
|
|
|
63,819 |
|
|
|
43,562 |
|
|
|
(59,791 |
) |
|
|
— |
|
|
Depreciation and amortization |
|
196,332 |
|
|
|
|
89,198 |
|
|
|
62,174 |
|
|
|
42,697 |
|
|
|
2,263 |
|
|
|
— |
|
|
Adjusted earnings before net interest, taxes, depreciation and amortization (Adjusted EBITDA) |
$ |
579,984 |
|
|
|
$ |
425,260 |
|
|
$ |
125,993 |
|
|
$ |
86,259 |
|
|
$ |
(57,528 |
) |
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Reported net income margins (Reported net income / Reported |
|
10.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjusted EBITDA margins (Adjusted EBITDA / Reported |
|
21.2 |
% |
|
|
|
34.2 |
% |
|
|
13.2 |
% |
|
|
16.0 |
% |
|
|
|
|
||||
|
|
|||||||||||||||
|
Reconciliation of Adjusted Earnings Per Diluted Share (Unaudited) |
|||||||||||||||
|
(In Thousands, Except Per Share Data) |
|||||||||||||||
|
|
|||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income before Income Taxes |
$ |
154,127 |
|
|
$ |
131,131 |
|
|
$ |
399,856 |
|
|
$ |
353,695 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
|
Restructuring initiatives |
|
2,168 |
|
|
|
3,864 |
|
|
|
5,789 |
|
|
|
9,659 |
|
|
Curtailment gain related to restructuring initiatives |
|
— |
|
|
|
(1,851 |
) |
|
|
— |
|
|
|
(1,851 |
) |
|
Net investment loss (gain) |
|
161 |
|
|
|
(1,043 |
) |
|
|
(845 |
) |
|
|
(1,495 |
) |
|
Gain from remeasurement of equity method investment |
|
(26,518 |
) |
|
|
— |
|
|
|
(26,518 |
) |
|
|
— |
|
|
Transaction costs related to acquisitions |
|
748 |
|
|
|
— |
|
|
|
1,092 |
|
|
|
140 |
|
|
Purchase accounting adjustments related to acquisitions and investments |
|
1,148 |
|
|
|
— |
|
|
|
1,148 |
|
|
|
— |
|
|
Other special items |
|
4,400 |
|
|
|
— |
|
|
|
4,400 |
|
|
|
— |
|
|
Foreign currency effects (1) |
|
|
|
6,212 |
|
|
|
|
|
6,570 |
|
||||
|
Adjusted Earnings before Income Taxes |
$ |
136,234 |
|
|
$ |
138,313 |
|
|
$ |
384,922 |
|
|
$ |
366,718 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Provision for Income Taxes |
$ |
26,295 |
|
|
$ |
31,209 |
|
|
$ |
81,629 |
|
|
$ |
80,382 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
|
Restructuring initiatives |
|
561 |
|
|
|
1,013 |
|
|
|
1,488 |
|
|
|
2,471 |
|
|
Curtailment gain related to restructuring initiatives |
|
— |
|
|
|
(478 |
) |
|
|
— |
|
|
|
(478 |
) |
|
Net investment loss (gain) |
|
39 |
|
|
|
(255 |
) |
|
|
(207 |
) |
|
|
(366 |
) |
|
Gain from remeasurement of equity method investment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Transaction costs related to acquisitions |
|
182 |
|
|
|
— |
|
|
|
268 |
|
|
|
35 |
|
|
Purchase accounting adjustments related to acquisitions and investments |
|
172 |
|
|
|
— |
|
|
|
172 |
|
|
|
— |
|
|
Other special items |
|
1,078 |
|
|
|
— |
|
|
|
1,078 |
|
|
|
— |
|
|
Foreign currency effects (1) |
|
|
|
1,478 |
|
|
|
|
|
1,493 |
|
||||
|
Adjusted Provision for Income Taxes |
$ |
28,327 |
|
|
$ |
32,967 |
|
|
$ |
84,428 |
|
|
$ |
83,537 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net (Income) Loss Attributable to Noncontrolling Interests |
$ |
(47 |
) |
|
$ |
117 |
|
|
$ |
76 |
|
|
$ |
284 |
|
|
Net Loss Attributable to Redeemable Noncontrolling Interests |
$ |
142 |
|
|
$ |
— |
|
|
$ |
142 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net Income Attributable to |
$ |
127,927 |
|
|
$ |
100,039 |
|
|
$ |
318,445 |
|
|
$ |
273,597 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
|
Restructuring initiatives |
|
1,607 |
|
|
|
2,851 |
|
|
|
4,301 |
|
|
|
7,188 |
|
|
Curtailment gain related to restructuring initiatives |
|
— |
|
|
|
(1,373 |
) |
|
|
— |
|
|
|
(1,373 |
) |
|
Net investment loss (gain) |
|
122 |
|
|
|
(788 |
) |
|
|
(638 |
) |
|
|
(1,129 |
) |
|
Gain from remeasurement of equity method investment |
|
(26,518 |
) |
|
|
— |
|
|
|
(26,518 |
) |
|
|
— |
|
|
Transaction costs related to acquisitions |
|
566 |
|
|
|
— |
|
|
|
824 |
|
|
|
105 |
|
|
Purchase accounting adjustments related to acquisitions and investments |
|
976 |
|
|
|
— |
|
|
|
976 |
|
|
|
— |
|
|
Other special items |
|
3,322 |
|
|
|
— |
|
|
|
3,322 |
|
|
|
— |
|
|
Foreign currency effects (1) |
|
|
|
4,734 |
|
|
|
|
|
5,077 |
|
||||
|
Adjusted Net Income Attributable to |
$ |
108,002 |
|
|
$ |
105,463 |
|
|
$ |
300,712 |
|
|
$ |
283,465 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Average Number of Diluted Shares Outstanding |
|
66,630 |
|
|
|
67,716 |
|
|
|
67,043 |
|
|
|
67,574 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net Income Attributable to |
$ |
1.92 |
|
|
$ |
1.48 |
|
|
$ |
4.75 |
|
|
$ |
4.05 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
|
Restructuring initiatives |
|
0.02 |
|
|
|
0.04 |
|
|
|
0.06 |
|
|
|
0.11 |
|
|
Curtailment gain related to restructuring initiatives |
|
— |
|
|
|
(0.02 |
) |
|
|
— |
|
|
|
(0.02 |
) |
|
Net investment loss (gain) |
|
— |
|
|
|
(0.01 |
) |
|
|
(0.01 |
) |
|
|
(0.02 |
) |
|
Gain from remeasurement of equity method investment |
|
(0.40 |
) |
|
|
— |
|
|
|
(0.40 |
) |
|
|
— |
|
|
Transaction costs related to acquisitions |
|
0.01 |
|
|
|
— |
|
|
|
0.01 |
|
|
|
— |
|
|
Purchase accounting adjustments related to acquisitions and investments |
|
0.02 |
|
|
|
— |
|
|
|
0.02 |
|
|
|
— |
|
|
Other special items |
|
0.05 |
|
|
|
— |
|
|
|
0.05 |
|
|
|
— |
|
|
Foreign currency effects (1) |
|
|
|
0.07 |
|
|
|
|
|
0.07 |
|
||||
|
Adjusted Net Income Attributable to |
$ |
1.62 |
|
|
$ |
1.56 |
|
|
$ |
4.48 |
|
|
$ |
4.19 |
|
|
|
|||||||||||||||
|
(1) Foreign currency effects are approximations of the adjustment necessary to state the prior year earnings and earnings per share using current period foreign currency exchange rates. |
|||||||||||||||
|
|
|||||||||||||||
|
Reconciliation of Free Cash Flow to Net Cash Provided by Operations (Unaudited) |
|||||||||||||||
|
(In Thousands) |
|||||||||||||||
|
|
|||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net Cash Provided by Operations |
$ |
177,606 |
|
|
$ |
229,262 |
|
|
$ |
386,306 |
|
|
$ |
465,174 |
|
|
Capital Expenditures |
|
(63,313 |
) |
|
|
(66,550 |
) |
|
|
(183,600 |
) |
|
|
(210,416 |
) |
|
Proceeds from Government Grants |
|
— |
|
|
|
— |
|
|
|
3,308 |
|
|
|
— |
|
|
Free Cash Flow |
$ |
114,293 |
|
|
$ |
162,712 |
|
|
$ |
206,014 |
|
|
$ |
254,758 |
|
|
Reconciliation of Adjusted Earnings Per Diluted Share (Unaudited) (In Thousands, Except Per Share Data) |
|||||
|
|
Three Months Ending
|
||||
|
|
Expected 2025 |
|
|
2024 |
|
|
|
|
|
|
||
|
Income before Income Taxes |
|
|
$ |
116,070 |
|
|
|
|
|
|
||
|
Adjustments: |
|
|
|
||
|
Restructuring initiatives |
|
|
|
3,343 |
|
|
Net investment gain |
|
|
|
(218 |
) |
|
Transaction costs related to acquisitions |
|
|
|
— |
|
|
Foreign currency effects (1) |
|
|
|
8,555 |
|
|
Adjusted Earnings before Income Taxes |
|
|
$ |
127,750 |
|
|
|
|
|
|
||
|
Provision for Income Taxes |
|
|
$ |
15,205 |
|
|
|
|
|
|
||
|
Adjustments: |
|
|
|
||
|
Restructuring initiatives |
|
|
|
926 |
|
|
Net investment gain |
|
|
|
(54 |
) |
|
Transaction costs related to acquisitions |
|
|
|
— |
|
|
Foreign currency effects (1) |
|
|
|
1,121 |
|
|
Adjusted Provision for Income Taxes |
|
|
$ |
17,198 |
|
|
|
|
|
|
||
|
Net Loss Attributable to Noncontrolling Interests |
|
|
$ |
79 |
|
|
|
|
|
|
||
|
Net Income Attributable to |
|
|
$ |
100,944 |
|
|
|
|
|
|
||
|
Adjustments: |
|
|
|
||
|
Restructuring initiatives |
|
|
|
2,417 |
|
|
Net investment gain |
|
|
|
(164 |
) |
|
Transaction costs related to acquisitions |
|
|
|
— |
|
|
Foreign currency effects (1) |
|
|
|
7,434 |
|
|
Adjusted Net Income Attributable to |
|
|
$ |
110,631 |
|
|
|
|
|
|
||
|
Average Number of Diluted Shares Outstanding |
|
|
|
67,923 |
|
|
|
|
|
|
||
|
Net Income Attributable to |
|
|
$ |
1.49 |
|
|
|
|
|
|
||
|
Adjustments: |
|
|
|
||
|
Restructuring initiatives |
|
|
|
0.03 |
|
|
Net investment gain |
|
|
|
— |
|
|
Transaction costs related to acquisitions |
|
|
|
— |
|
|
Foreign currency effects (1) |
|
|
|
0.11 |
|
|
Adjusted Net Income Attributable to |
|
|
$ |
1.63 |
|
|
|
|||||
|
(1) Foreign currency effects are approximations of the adjustment necessary to state the prior year earnings and earnings per share using current spot rates for all applicable foreign currency exchange rates. |
|||||
|
(2) AptarGroup’s expected adjusted earnings per share range for the fourth quarter of 2025, see non-GAAP section for full definition, is based on an effective tax rate range of 19.5% to 21.5%. This tax rate range compares to our fourth quarter of 2024 effective tax rate of 13.1% on reported earnings and 13.5% on adjusted earnings per share. |
|||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20251030956269/en/
Investor Relations Contact:
mary.skafidas@aptar.com
815-479-5530
Media Contact:
katie.reardon@aptar.com
815-479-5671
Source: