Delaware | 36-3853103 | |||||||
(State of Incorporation) | (I.R.S. Employer Identification No.) |
Title of each class | Trading symbol(s) | Name of each exchange on which registered | ||||||
Common Stock, $.01 par value | ATR | New York Stock Exchange |
Large accelerated filer | ☑ |
Accelerated filer
|
☐ |
Non-accelerated
filer |
☐ |
Smaller reporting
company |
☐ | Emerging growth company | ☐ |
In thousands, except per share amounts | |||||||||||||||||||||||
Three Months Ended March 31, | 2021 | 2020 | |||||||||||||||||||||
Net Sales | $ | 776,754 | $ | 721,553 | |||||||||||||||||||
Operating Expenses: | |||||||||||||||||||||||
Cost of sales (exclusive of depreciation and amortization shown below) | 488,705 | 451,256 | |||||||||||||||||||||
Selling, research & development and administrative | 134,348 | 126,192 | |||||||||||||||||||||
Depreciation and amortization | 57,438 | 50,806 | |||||||||||||||||||||
Restructuring initiatives | 3,672 | 4,839 | |||||||||||||||||||||
Total Operating Expenses | 684,163 | 633,093 | |||||||||||||||||||||
Operating Income | 92,591 | 88,460 | |||||||||||||||||||||
Other Income (Expense): | |||||||||||||||||||||||
Interest expense | (7,415) | (8,388) | |||||||||||||||||||||
Interest income | 381 | 175 | |||||||||||||||||||||
Net investment gain | 16,809 | — | |||||||||||||||||||||
Equity in results of affiliates | (515) | (799) | |||||||||||||||||||||
Miscellaneous, net | (963) | (1,412) | |||||||||||||||||||||
Total Other Income (Expense) | 8,297 | (10,424) | |||||||||||||||||||||
Income before Income Taxes | 100,888 | 78,036 | |||||||||||||||||||||
Provision for Income Taxes | 16,949 | 22,786 | |||||||||||||||||||||
Net Income | $ | 83,939 | $ | 55,250 | |||||||||||||||||||
Net Loss Attributable to Noncontrolling Interests | $ | 13 | $ | 3 | |||||||||||||||||||
Net Income Attributable to AptarGroup, Inc. | $ | 83,952 | $ | 55,253 | |||||||||||||||||||
Net Income Attributable to AptarGroup, Inc. per Common Share: | |||||||||||||||||||||||
Basic | $ | 1.29 | $ | 0.86 | |||||||||||||||||||
Diluted | $ | 1.24 | $ | 0.84 | |||||||||||||||||||
Average Number of Shares Outstanding: | |||||||||||||||||||||||
Basic | 65,229 | 64,009 | |||||||||||||||||||||
Diluted | 67,648 | 66,111 | |||||||||||||||||||||
Dividends per Common Share | $ | 0.36 | $ | 0.36 |
In thousands | |||||||||||||||||||||||
Three Months Ended March 31, | 2021 | 2020 | |||||||||||||||||||||
Net Income | $ | 83,939 | $ | 55,250 | |||||||||||||||||||
Other Comprehensive Income (Loss): | |||||||||||||||||||||||
Foreign currency translation adjustments | (48,482) | (42,229) | |||||||||||||||||||||
Changes in derivative gains, net of tax | 520 | 1,483 | |||||||||||||||||||||
Defined benefit pension plan, net of tax | |||||||||||||||||||||||
Actuarial gain, net of tax | 319 | — | |||||||||||||||||||||
Amortization of prior service cost included in net income, net of tax | 33 | 71 | |||||||||||||||||||||
Amortization of net loss included in net income, net of tax | 2,354 | 1,565 | |||||||||||||||||||||
Total defined benefit pension plan, net of tax | 2,706 | 1,636 | |||||||||||||||||||||
Total other comprehensive loss | (45,256) | (39,110) | |||||||||||||||||||||
Comprehensive Income | 38,683 | 16,140 | |||||||||||||||||||||
Comprehensive Loss Attributable to Noncontrolling Interests | 13 | 3 | |||||||||||||||||||||
Comprehensive Income Attributable to AptarGroup, Inc. | $ | 38,696 | $ | 16,143 |
In thousands | |||||||||||
March 31, 2021 | December 31, 2020 | ||||||||||
Assets | |||||||||||
Cash and equivalents | $ | 254,852 | $ | 300,137 | |||||||
Short-term investments | — | 243 | |||||||||
Total Cash and equivalents and Short-term investments | 254,852 | 300,380 | |||||||||
Accounts and notes receivable, less current expected credit loss ("CECL") of $6,151 in 2021 and $5,918 in 2020
|
621,093 | 566,623 | |||||||||
Inventories | 394,179 | 379,379 | |||||||||
Prepaid and other | 136,854 | 122,613 | |||||||||
Total Current Assets | 1,406,978 | 1,368,995 | |||||||||
Land | 28,773 | 28,334 | |||||||||
Buildings and improvements | 577,724 | 579,616 | |||||||||
Machinery and equipment | 2,777,028 | 2,808,623 | |||||||||
Property, Plant and Equipment, Gross | 3,383,525 | 3,416,573 | |||||||||
Less: Accumulated depreciation | (2,200,492) | (2,217,825) | |||||||||
Property, Plant and Equipment, Net | 1,183,033 | 1,198,748 | |||||||||
Investments in equity securities | 66,102 | 50,087 | |||||||||
Goodwill | 883,543 | 898,521 | |||||||||
Intangible assets, net | 331,032 | 344,309 | |||||||||
Operating lease right-of-use assets | 64,118 | 69,845 | |||||||||
Miscellaneous | 57,833 | 59,548 | |||||||||
Total Other Assets | 1,402,628 | 1,422,310 | |||||||||
Total Assets | $ | 3,992,639 | $ | 3,990,053 |
In thousands, except share and per share amounts | |||||||||||
March 31, 2021 | December 31, 2020 | ||||||||||
Liabilities and Stockholders’ Equity | |||||||||||
Current Liabilities: | |||||||||||
Notes payable, revolving credit facility and overdrafts | $ | 1,036 | $ | 52,200 | |||||||
Current maturities of long-term obligations, net of unamortized debt issuance costs | 64,776 | 65,666 | |||||||||
Accounts payable, accrued and other liabilities | 690,117 | 662,463 | |||||||||
Total Current Liabilities | 755,929 | 780,329 | |||||||||
Long-Term Obligations, net of unamortized debt issuance costs | 1,037,983 | 1,054,998 | |||||||||
Deferred income taxes | 32,790 | 37,242 | |||||||||
Retirement and deferred compensation plans | 146,568 | 145,959 | |||||||||
Operating lease liabilities | 47,530 | 52,212 | |||||||||
Deferred and other non-current liabilities | 71,044 | 68,528 | |||||||||
Commitments and contingencies | — | — | |||||||||
Total Deferred Liabilities and Other | 297,932 | 303,941 | |||||||||
AptarGroup, Inc. stockholders’ equity | |||||||||||
Common stock, $.01 par value, 199 million shares authorized, 70.0 and 69.5 million shares issued as of March 31, 2021 and December 31, 2020, respectively
|
700 | 695 | |||||||||
Capital in excess of par value | 874,623 | 849,161 | |||||||||
Retained earnings | 1,704,336 | 1,643,825 | |||||||||
Accumulated other comprehensive loss | (326,965) | (281,709) | |||||||||
Less: Treasury stock at cost, 4.4 and 4.5 million shares as of March 31, 2021 and December 31, 2020, respectively
|
(352,282) | (361,583) | |||||||||
Total AptarGroup, Inc. Stockholders’ Equity | 1,900,412 | 1,850,389 | |||||||||
Noncontrolling interests in subsidiaries | 383 | 396 | |||||||||
Total Stockholders’ Equity | 1,900,795 | 1,850,785 | |||||||||
Total Liabilities and Stockholders’ Equity | $ | 3,992,639 | $ | 3,990,053 |
In thousands | |||||||||||||||||||||||||||||||||||||||||
Three Months Ended | AptarGroup, Inc. Stockholders’ Equity | ||||||||||||||||||||||||||||||||||||||||
March 31, 2021 and 2020 |
Retained
Earnings |
Accumulated
Other Comprehensive (Loss) Income |
Common
Stock Par Value |
Treasury
Stock |
Capital in
Excess of Par Value |
Non-
Controlling Interest |
Total
Equity |
||||||||||||||||||||||||||||||||||
Balance - December 31, 2019
|
$ | 1,523,820 | $ | (341,948) | $ | 686 | $ | (381,238) | $ | 770,596 | $ | 336 | $ | 1,572,252 | |||||||||||||||||||||||||||
Net income (loss) | 55,253 | — | — | — | — | (3) | 55,250 | ||||||||||||||||||||||||||||||||||
Adoption of CECL standard | (1,377) | — | — | — | — | — | (1,377) | ||||||||||||||||||||||||||||||||||
Foreign currency translation adjustments | — | (42,229) | — | — | — | — | (42,229) | ||||||||||||||||||||||||||||||||||
Changes in unrecognized pension gains (losses) and related amortization, net of tax | — | 1,636 | — | — | — | — | 1,636 | ||||||||||||||||||||||||||||||||||
Changes in derivative gains (losses), net of tax | — | 1,483 | — | — | — | — | 1,483 | ||||||||||||||||||||||||||||||||||
Stock awards and option exercises | — | — | 3 | 8,665 | 14,971 | — | 23,639 | ||||||||||||||||||||||||||||||||||
Cash dividends declared on common stock | (23,031) | — | — | — | — | — | (23,031) | ||||||||||||||||||||||||||||||||||
Balance - March 31, 2020 | $ | 1,554,665 | $ | (381,058) | $ | 689 | $ | (372,573) | $ | 785,567 | $ | 333 | $ | 1,587,623 | |||||||||||||||||||||||||||
Balance - December 31, 2020
|
$ | 1,643,825 | $ | (281,709) | $ | 695 | $ | (361,583) | $ | 849,161 | $ | 396 | $ | 1,850,785 | |||||||||||||||||||||||||||
Net income (loss) | 83,952 | — | — | — | — | (13) | 83,939 | ||||||||||||||||||||||||||||||||||
Foreign currency translation adjustments | — | (48,482) | — | — | — | — | (48,482) | ||||||||||||||||||||||||||||||||||
Changes in unrecognized pension gains (losses) and related amortization, net of tax | — | 2,706 | — | — | — | — | 2,706 | ||||||||||||||||||||||||||||||||||
Changes in derivative gains (losses), net of tax | — | 520 | — | — | — | — | 520 | ||||||||||||||||||||||||||||||||||
Stock awards and option exercises | — | — | 5 | 9,301 | 25,462 | — | 34,768 | ||||||||||||||||||||||||||||||||||
Cash dividends declared on common stock | (23,441) | — | — | — | — | — | (23,441) | ||||||||||||||||||||||||||||||||||
Balance - March 31, 2021 | $ | 1,704,336 | $ | (326,965) | $ | 700 | $ | (352,282) | $ | 874,623 | $ | 383 | $ | 1,900,795 |
In thousands, brackets denote cash outflows | |||||||||||
Three Months Ended March 31, | 2021 | 2020 | |||||||||
Cash Flows from Operating Activities: | |||||||||||
Net income | $ | 83,939 | $ | 55,250 | |||||||
Adjustments to reconcile net income to net cash provided by operations: | |||||||||||
Depreciation | 47,627 | 42,792 | |||||||||
Amortization | 9,811 | 8,014 | |||||||||
Stock-based compensation | 11,489 | 9,141 | |||||||||
Provision for CECL | 342 | 1,251 | |||||||||
Loss on disposition of fixed assets | 91 | 54 | |||||||||
Gain on remeasurement of equity securities | (16,809) | — | |||||||||
Deferred income taxes | (3,580) | 6 | |||||||||
Defined benefit plan expense | 7,475 | 5,775 | |||||||||
Equity in results of affiliates | 515 | 799 | |||||||||
Change in fair value of contingent consideration | 975 | — | |||||||||
Changes in balance sheet items, excluding effects from foreign currency adjustments: | |||||||||||
Accounts and other receivables | (70,194) | (64,764) | |||||||||
Inventories | (26,428) | (8,615) | |||||||||
Prepaid and other current assets | (16,995) | (11,787) | |||||||||
Accounts payable, accrued and other liabilities | 49,764 | 51,523 | |||||||||
Income taxes payable | (3,121) | (5,278) | |||||||||
Retirement and deferred compensation plan liabilities | (5,156) | (1,312) | |||||||||
Other changes, net | 2,440 | 2,184 | |||||||||
Net Cash Provided by Operations | 72,185 | 85,033 | |||||||||
Cash Flows from Investing Activities: | |||||||||||
Capital expenditures | (63,884) | (61,625) | |||||||||
Proceeds from sale of property, plant and equipment | 318 | 166 | |||||||||
Maturity of short-term investment | 243 | — | |||||||||
Acquisition of business, net of cash acquired and release of escrow | — | (1,463) | |||||||||
Acquisition of intangible assets, net | — | (3,955) | |||||||||
Investment in equity securities | — | (20,423) | |||||||||
Notes receivable, net | (593) | (785) | |||||||||
Net Cash Used by Investing Activities | (63,916) | (88,085) | |||||||||
Cash Flows from Financing Activities: | |||||||||||
Proceeds from notes payable and overdrafts | 4,019 | 8,148 | |||||||||
Repayments of notes payable and overdrafts | (3,180) | (2,030) | |||||||||
Repayments and proceeds of short term revolving credit facility, net | (52,000) | 175,000 | |||||||||
Proceeds from long-term obligations | 2,053 | — | |||||||||
Repayments of long-term obligations | (4,337) | (2,386) | |||||||||
Dividends paid | (23,441) | (23,031) | |||||||||
Proceeds from stock option exercises | 31,871 | 18,602 | |||||||||
Net Cash (Used) Provided by Financing Activities | (45,015) | 174,303 | |||||||||
Effect of Exchange Rate Changes on Cash | (8,539) | (3,381) | |||||||||
Net (Decrease) Increase in Cash and Equivalents and Restricted Cash | (45,285) | 167,870 | |||||||||
Cash and Equivalents and Restricted Cash at Beginning of Period | 304,970 | 246,973 | |||||||||
Cash and Equivalents and Restricted Cash at End of Period | $ | 259,685 | $ | 414,843 |
Three Months Ended March 31, | 2021 | 2020 | |||||||||
Cash and equivalents | $ | 254,852 | $ | 410,840 | |||||||
Restricted cash included in prepaid and other | 4,833 | 4,003 | |||||||||
Total Cash and Equivalents and Restricted Cash shown in the Statement of Cash Flows | $ | 259,685 | $ | 414,843 |
For the Three Months Ended March 31, 2021 | |||||||||||||||||||||||||||||
Segment | Europe | Domestic |
Latin
America |
Asia | Total | ||||||||||||||||||||||||
Pharma | $ | 207,947 | $ | 89,295 | $ | 5,370 | $ | 11,220 | $ | 313,832 | |||||||||||||||||||
Beauty + Home | 189,240 | 98,807 | 34,342 | 24,557 | 346,946 | ||||||||||||||||||||||||
Food + Beverage | 28,502 | 67,063 | 9,253 | 11,158 | 115,976 | ||||||||||||||||||||||||
Total | $ | 425,689 | $ | 255,165 | $ | 48,965 | $ | 46,935 | $ | 776,754 |
For the Three Months Ended March 31, 2020 | |||||||||||||||||||||||||||||
Segment | Europe | Domestic |
Latin
America |
Asia | Total | ||||||||||||||||||||||||
Pharma | $ | 190,130 | $ | 90,965 | $ | 6,579 | $ | 9,522 | $ | 297,196 | |||||||||||||||||||
Beauty + Home | 186,950 | 81,845 | 36,181 | 19,584 | 324,560 | ||||||||||||||||||||||||
Food + Beverage | 28,769 | 57,590 | 8,034 | 5,404 | 99,797 | ||||||||||||||||||||||||
Total | $ | 405,849 | $ | 230,400 | $ | 50,794 | $ | 34,510 | $ | 721,553 |
Balance as of December 31, 2020 | Balance as of March 31, 2021 |
Increase/
(Decrease) |
|||||||||||||||
Contract asset (current) | $ | 16,109 | $ | 15,490 | $ | (619) | |||||||||||
Contract asset (long-term) | $ | — | $ | — | $ | — | |||||||||||
Contract liability (current) | $ | 87,188 | $ | 102,721 | $ | 15,533 | |||||||||||
Contract liability (long-term) | $ | 21,584 | $ | 25,747 | $ | 4,163 |
March 31,
2021 |
December 31,
2020 |
||||||||||
Raw materials | $ | 115,645 | $ | 116,029 | |||||||
Work in process | 124,097 | 115,870 | |||||||||
Finished goods | 154,437 | 147,480 | |||||||||
Total | $ | 394,179 | $ | 379,379 |
Pharma |
Beauty +
Home |
Food +
Beverage |
Corporate
& Other |
Total | |||||||||||||||||||||||||
Goodwill | $ | 436,731 | $ | 333,111 | $ | 128,679 | $ | 1,615 | $ | 900,136 | |||||||||||||||||||
Accumulated impairment losses | — | — | — | (1,615) | (1,615) | ||||||||||||||||||||||||
Balance as of December 31, 2020 | $ | 436,731 | $ | 333,111 | $ | 128,679 | $ | — | $ | 898,521 | |||||||||||||||||||
Foreign currency exchange effects | (10,456) | (4,266) | (256) | — | (14,978) | ||||||||||||||||||||||||
Goodwill | $ | 426,275 | $ | 328,845 | $ | 128,423 | $ | 1,615 | $ | 885,158 | |||||||||||||||||||
Accumulated impairment losses | — | — | — | (1,615) | (1,615) | ||||||||||||||||||||||||
Balance as of March 31, 2021 | $ | 426,275 | $ | 328,845 | $ | 128,423 | $ | — | $ | 883,543 |
March 31, 2021 | December 31, 2020 | ||||||||||||||||||||||||||||||||||||||||
Weighted Average Amortization Period (Years) |
Gross
Carrying Amount |
Accumulated
Amortization |
Net
Value |
Gross
Carrying Amount |
Accumulated
Amortization |
Net
Value |
|||||||||||||||||||||||||||||||||||
Amortized intangible assets: | |||||||||||||||||||||||||||||||||||||||||
Patents | 13.8 | $ | 2,810 | $ | (1,440) | $ | 1,370 | $ | 2,861 | $ | (1,477) | $ | 1,384 | ||||||||||||||||||||||||||||
Acquired technology | 12.2 | 109,508 | (38,415) | 71,093 | 111,854 | (36,943) | 74,911 | ||||||||||||||||||||||||||||||||||
Customer relationships | 13.5 | 283,761 | (61,214) | 222,547 | 286,644 | (56,714) | 229,930 | ||||||||||||||||||||||||||||||||||
Trademarks and trade names | 6.8 | 45,444 | (18,615) | 26,829 | 46,174 | (17,437) | 28,737 | ||||||||||||||||||||||||||||||||||
License agreements and other | 36.7 | 18,981 | (9,788) | 9,193 | 19,208 | (9,861) | 9,347 | ||||||||||||||||||||||||||||||||||
Total intangible assets | 13.3 | $ | 460,504 | $ | (129,472) | $ | 331,032 | $ | 466,741 | $ | (122,432) | $ | 344,309 |
2021 | $ | 27,995 |
(remaining estimated amortization for 2021)
|
||||||||
2022 | 38,815 | ||||||||||
2023 | 38,545 | ||||||||||
2024 | 35,406 | ||||||||||
2025 and thereafter | 190,271 |
March 31,
2021 |
December 31,
2020 |
||||||||||
Notes payable 0.0%
|
$ | — | $ | 200 | |||||||
Revolving credit facility 0.00%
|
— | 52,000 | |||||||||
Overdrafts 8.10%
|
1,036 | — | |||||||||
$ | 1,036 | $ | 52,200 |
March 31, 2021 | December 31, 2020 | ||||||||||
Notes payable 0.00% – 10.90%, due in monthly and annual installments through 2028
|
$ | 12,108 | $ | 14,002 | |||||||
Senior unsecured notes 3.2%, due in 2022
|
75,000 | 75,000 | |||||||||
Senior unsecured debts 1.5% USD floating swapped to 1.36% EUR fixed, equal annual installments through 2022
|
112,000 | 112,000 | |||||||||
Senior unsecured notes 3.5%, due in 2023
|
125,000 | 125,000 | |||||||||
Senior unsecured notes 1.0%, due in 2023
|
117,260 | 122,100 | |||||||||
Senior unsecured notes 3.4%, due in 2024
|
50,000 | 50,000 | |||||||||
Senior unsecured notes 3.5%, due in 2024
|
100,000 | 100,000 | |||||||||
Senior unsecured notes 1.2%, due in 2024
|
234,520 | 244,200 | |||||||||
Senior unsecured notes 3.6%, due in 2025
|
125,000 | 125,000 | |||||||||
Senior unsecured notes 3.6%, due in 2026
|
125,000 | 125,000 | |||||||||
Finance Lease Liabilities | 28,389 | 30,025 | |||||||||
Unamortized debt issuance costs | (1,518) | (1,663) | |||||||||
$ | 1,102,759 | $ | 1,120,664 | ||||||||
Current maturities of long-term obligations | (64,776) | (65,666) | |||||||||
Total long-term obligations | $ | 1,037,983 | $ | 1,054,998 |
Year One | $ | 60,808 | |||
Year Two | 134,839 | ||||
Year Three | 344,773 | ||||
Year Four | 285,040 | ||||
Year Five | 250,259 | ||||
Thereafter | 169 |
Requirement | Level at March 31, 2021 | |||||||||||||
Consolidated Leverage Ratio (1) |
Maximum of 3.50 to 1.00
|
1.55 to 1.00
|
||||||||||||
Consolidated Interest Coverage Ratio (1) |
Minimum of 3.00 to 1.00
|
17.69 to 1.00
|
Three Months Ended March 31, | 2021 | 2020 | |||||||||||||||||||||
Operating lease cost | $ | 5,789 | $ | 5,254 | |||||||||||||||||||
Finance lease cost: | |||||||||||||||||||||||
Amortization of right-of-use assets | $ | 976 | $ | 1,199 | |||||||||||||||||||
Interest on lease liabilities | $ | 312 | $ | 348 | |||||||||||||||||||
Total finance lease cost | $ | 1,288 | $ | 1,547 | |||||||||||||||||||
Short-term lease and variable lease costs | $ | 3,128 | $ | 2,448 |
Three Months Ended March 31, | 2021 | 2020 | |||||||||
Cash paid for amounts included in the measurement of lease liabilities: | |||||||||||
Operating cash flows from operating leases | $ | 5,755 | $ | 5,328 | |||||||
Operating cash flows from finance leases | 349 | 369 | |||||||||
Financing cash flows from finance leases | 1,198 | 1,657 | |||||||||
Right-of-use assets obtained in exchange for lease obligations: | |||||||||||
Operating leases | $ | 1,496 | $ | 5,233 | |||||||
Finance leases | 47 | 220 |
Domestic Plans | Foreign Plans | ||||||||||||||||||||||
Three Months Ended March 31, | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
Service cost | $ | 4,227 | $ | 3,577 | $ | 2,078 | $ | 1,768 | |||||||||||||||
Interest cost | 1,611 | 1,987 | 218 | 340 | |||||||||||||||||||
Expected return on plan assets | (3,073) | (3,422) | (723) | (634) | |||||||||||||||||||
Amortization of net loss | 2,503 | 1,548 | 589 | 514 | |||||||||||||||||||
Amortization of prior service cost | — | — | 45 | 97 | |||||||||||||||||||
Net periodic benefit cost | $ | 5,268 | $ | 3,690 | $ | 2,207 | $ | 2,085 |
Foreign Currency | Defined Benefit Pension Plans | Derivatives | Total | ||||||||||||||||||||
Balance - December 31, 2019 | $ | (257,124) | $ | (83,147) | $ | (1,677) | $ | (341,948) | |||||||||||||||
Other comprehensive (loss) income before reclassifications | (42,229) | — | 5,026 | (37,203) | |||||||||||||||||||
Amounts reclassified from accumulated other comprehensive income (loss) | — | 1,636 | (3,543) | (1,907) | |||||||||||||||||||
Net current-period other comprehensive (loss) income | (42,229) | 1,636 | 1,483 | (39,110) | |||||||||||||||||||
Balance - March 31, 2020 | $ | (299,353) | $ | (81,511) | $ | (194) | $ | (381,058) | |||||||||||||||
Balance - December 31, 2020 | $ | (178,025) | $ | (102,322) | $ | (1,362) | $ | (281,709) | |||||||||||||||
Other comprehensive income (loss) before reclassifications | (48,482) | 319 | 5,061 | (43,102) | |||||||||||||||||||
Amounts reclassified from accumulated other comprehensive income (loss) | — | 2,387 | (4,541) | (2,154) | |||||||||||||||||||
Net current-period other comprehensive (loss) income | (48,482) | 2,706 | 520 | (45,256) | |||||||||||||||||||
Balance - March 31, 2021 | $ | (226,507) | $ | (99,616) | $ | (842) | $ | (326,965) |
Details about Accumulated Other
Comprehensive Income Components |
Amount Reclassified from Accumulated Other Comprehensive Income |
Affected Line in the Statement
Where Net Income is Presented |
|||||||||||||||
Three Months Ended March 31, | 2021 | 2020 | |||||||||||||||
Defined Benefit Pension Plans | |||||||||||||||||
Amortization of net loss | $ | 3,092 | $ | 2,062 | (1) | ||||||||||||
Amortization of prior service cost | 45 | 97 | (1) | ||||||||||||||
3,137 | 2,159 | Total before tax | |||||||||||||||
(750) | (523) | Tax impact | |||||||||||||||
$ | 2,387 | $ | 1,636 | Net of tax | |||||||||||||
Derivatives | |||||||||||||||||
Changes in cross currency swap: interest component | $ | (12) | $ | (763) | Interest Expense | ||||||||||||
Changes in cross currency swap: foreign exchange component | (4,529) | (2,780) | Miscellaneous, net | ||||||||||||||
$ | (4,541) | $ | (3,543) | Net of tax | |||||||||||||
Total reclassifications for the period | $ | (2,154) | $ | (1,907) |
March 31, 2021 | December 31, 2020 | ||||||||||||||||||||||||||||
Balance Sheet
Location
|
Derivatives Designated as Hedging Instruments | Derivatives not Designated as Hedging Instruments | Derivatives Designated as Hedging Instruments | Derivatives not Designated as Hedging Instruments | |||||||||||||||||||||||||
Derivative Assets | |||||||||||||||||||||||||||||
Foreign Exchange Contracts | Prepaid and other | $ | — | $ | 166 | $ | — | $ | 322 | ||||||||||||||||||||
$ | — | $ | 166 | $ | — | $ | 322 | ||||||||||||||||||||||
Derivative Liabilities | |||||||||||||||||||||||||||||
Foreign Exchange Contracts | Accounts payable, accrued and other liabilities | $ | — | $ | 504 | $ | — | $ | 146 | ||||||||||||||||||||
Cross Currency Swap Contract (1) | Accounts payable, accrued and other liabilities | 3,027 | — | 8,309 | — | ||||||||||||||||||||||||
$ | 3,027 | $ | 504 | $ | 8,309 | $ | 146 |
Derivatives in Cash Flow Hedging
Relationships |
Amount of Gain (Loss)
Recognized in Other Comprehensive Income on Derivative |
Location of (Loss)
Gain Recognized in Income on Derivatives |
Amount of Gain (Loss)
Reclassified from Accumulated Other Comprehensive Income on Derivative |
Total Amount of Affected Income Statement Line Item | |||||||||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||||||||||||
Cross currency swap contract: | |||||||||||||||||||||||||||||||||||
Interest component | $ | 532 | $ | 2,246 | Interest expense | $ | 12 | $ | 763 | $ | (7,415) | ||||||||||||||||||||||||
Foreign exchange component | 4,529 | 2,780 | Miscellaneous, net | 4,529 | 2,780 | (963) | |||||||||||||||||||||||||||||
$ | 5,061 | $ | 5,026 | $ | 4,541 | $ | 3,543 |
Derivatives Not Designated
as Hedging Instruments |
Location of (Loss) Gain Recognized
in Income on Derivatives |
Amount of (Loss) Gain
Recognized in Income on Derivatives |
|||||||||||||||
2021 | 2020 | ||||||||||||||||
Foreign Exchange Contracts |
Other (Expense) Income:
Miscellaneous, net |
$ | (513) | $ | 1,747 | ||||||||||||
$ | (513) | $ | 1,747 |
Gross Amounts Offset in the Statement of Financial Position | Net Amounts Presented in the Statement of Financial Position | Gross Amounts not Offset in the Statement of Financial Position | |||||||||||||||||||||||||||||||||
Gross Amount | Financial Instruments | Cash Collateral Received | Net Amount | ||||||||||||||||||||||||||||||||
Description | |||||||||||||||||||||||||||||||||||
March 31, 2021 | |||||||||||||||||||||||||||||||||||
Derivative Assets | $ | 166 | — | $ | 166 | — | — | $ | 166 | ||||||||||||||||||||||||||
Total Assets | $ | 166 | — | $ | 166 | — | — | $ | 166 | ||||||||||||||||||||||||||
Derivative Liabilities | $ | 3,531 | — | $ | 3,531 | — | — | $ | 3,531 | ||||||||||||||||||||||||||
Total Liabilities | $ | 3,531 | — | $ | 3,531 | — | — | $ | 3,531 | ||||||||||||||||||||||||||
December 31, 2020 | |||||||||||||||||||||||||||||||||||
Derivative Assets | $ | 322 | — | $ | 322 | — | — | $ | 322 | ||||||||||||||||||||||||||
Total Assets | $ | 322 | — | $ | 322 | — | — | $ | 322 | ||||||||||||||||||||||||||
Derivative Liabilities | $ | 8,455 | — | $ | 8,455 | — | — | $ | 8,455 | ||||||||||||||||||||||||||
Total Liabilities | $ | 8,455 | — | $ | 8,455 | — | — | $ | 8,455 |
Total | Level 1 | Level 2 | Level 3 | ||||||||||||||||||||
Assets | |||||||||||||||||||||||
Investment in equity securities (1)
|
$ | 22,206 | $ | 22,206 | $ | — | $ | — | |||||||||||||||
Foreign exchange contracts (2)
|
166 | — | 166 | — | |||||||||||||||||||
Total assets at fair value | $ | 22,372 | $ | 22,206 | $ | 166 | $ | — | |||||||||||||||
Liabilities | |||||||||||||||||||||||
Foreign exchange contracts (2)
|
$ | 504 | $ | — | $ | 504 | $ | — | |||||||||||||||
Cross currency swap contract (2)
|
3,027 | — | 3,027 | — | |||||||||||||||||||
Contingent consideration obligation | 32,115 | — | — | 32,115 | |||||||||||||||||||
Total liabilities at fair value | $ | 35,646 | $ | — | $ | 3,531 | $ | 32,115 |
Total | Level 1 | Level 2 | Level 3 | ||||||||||||||||||||
Assets | |||||||||||||||||||||||
Foreign exchange contracts (2)
|
$ | 322 | $ | — | $ | 322 | $ | — | |||||||||||||||
Total assets at fair value | $ | 322 | $ | — | $ | 322 | $ | — | |||||||||||||||
Liabilities | |||||||||||||||||||||||
Foreign exchange contracts (2)
|
$ | 146 | $ | — | $ | 146 | $ | — | |||||||||||||||
Cross currency swap contract (2)
|
8,309 | — | 8,309 | — | |||||||||||||||||||
Contingent consideration obligation | 31,140 | — | — | 31,140 | |||||||||||||||||||
Total liabilities at fair value | $ | 39,595 | $ | — | $ | 8,455 | $ | 31,140 |
March 31, 2021 | December 31, 2020 | ||||||||||
Fusion Acquisition | $ | 27,460 | $ | 26,910 | |||||||
Noble Acquisition | 4,655 | 4,230 | |||||||||
$ | 32,115 | $ | 31,140 |
Balance, December 31, 2020 | $ | 31,140 | |||
Increase in fair value recorded in earnings | 975 | ||||
Balance, March 31, 2021 | $ | 32,115 |
Three Months Ended March 31, | 2021 | 2020 | |||||||||
Fair value per stock award | $ | 171.63 | $ | 94.98 | |||||||
Grant date stock price | $ | 141.59 | $ | 83.93 | |||||||
Assumptions: | |||||||||||
Aptar's stock price expected volatility | 21.40 | % | 23.80 | % | |||||||
Expected average volatility of peer companies | 50.00 | % | 48.50 | % | |||||||
Correlation assumption | 58.10 | % | 63.50 | % | |||||||
Risk-free interest rate | 0.32 | % | 0.31 | % | |||||||
Dividend yield assumption | 1.02 | % | 1.72 | % |
Time-Based RSUs | Performance-Based RSUs | ||||||||||||||||||||||
Units |
Weighted Average
Grant-Date Fair Value |
Units |
Weighted Average
Grant-Date Fair Value |
||||||||||||||||||||
Nonvested at January 1, 2021 | 576,198 | $ | 92.47 | 590,064 | $ | 100.27 | |||||||||||||||||
Granted | 128,297 | 137.97 | 169,268 | 152.47 | |||||||||||||||||||
Vested | (118,349) | 89.95 | (71,994) | 128.70 | |||||||||||||||||||
Forfeited | (2,785) | 95.77 | (31,338) | 91.23 | |||||||||||||||||||
Nonvested at March 31, 2021 | 583,361 | $ | 106.33 | 656,000 | $ | 111.05 |
Three Months Ended March 31, | 2021 | 2020 | |||||||||
Compensation expense | $ | 11,262 | $ | 8,281 | |||||||
Fair value of units vested | 19,116 | 9,303 | |||||||||
Intrinsic value of units vested | 25,699 | 11,475 |
Stock Awards Plans | Director Stock Option Plans | ||||||||||||||||||||||
Options |
Weighted Average
Exercise Price |
Options |
Weighted Average
Exercise Price |
||||||||||||||||||||
Outstanding, January 1, 2021 | 3,998,047 | $ | 70.28 | 99,200 | $ | 60.80 | |||||||||||||||||
Granted | — | — | — | — | |||||||||||||||||||
Exercised | (507,468) | 63.37 | (29,500) | 58.76 | |||||||||||||||||||
Forfeited or expired | (4,519) | 75.27 | — | — | |||||||||||||||||||
Outstanding at March 31, 2021 | 3,486,060 | $ | 71.28 | 69,700 | $ | 61.66 | |||||||||||||||||
Exercisable at March 31, 2021 | 3,486,060 | $ | 71.28 | 69,700 | $ | 61.66 | |||||||||||||||||
Weighted-Average Remaining Contractual Term (Years): | |||||||||||||||||||||||
Outstanding at March 31, 2021 | 4.7 | 2.5 | |||||||||||||||||||||
Exercisable at March 31, 2021 | 4.7 | 2.5 | |||||||||||||||||||||
Aggregate Intrinsic Value: | |||||||||||||||||||||||
Outstanding at March 31, 2021 | $ | 245,389 | $ | 5,577 | |||||||||||||||||||
Exercisable at March 31, 2021 | $ | 245,389 | $ | 5,577 | |||||||||||||||||||
Intrinsic Value of Options Exercised During the Three Months Ended:
|
|||||||||||||||||||||||
March 31, 2021 | $ | 37,454 | $ | 2,474 | |||||||||||||||||||
March 31, 2020 | $ | 18,202 | $ | 1,385 |
Three Months Ended March 31, | 2021 | 2020 | |||||||||
Compensation expense (included in SG&A) | $ | 185 | $ | 743 | |||||||
Compensation expense (included in Cost of sales) | 42 | 117 | |||||||||
Compensation expense, Total | $ | 227 | $ | 860 | |||||||
Compensation expense, net of tax | 174 | 648 | |||||||||
Grant date fair value of options vested | 2,421 | 7,565 |
Three Months Ended | |||||||||||||||||||||||
March 31, 2021 | March 31, 2020 | ||||||||||||||||||||||
Diluted | Basic | Diluted | Basic | ||||||||||||||||||||
Consolidated operations | |||||||||||||||||||||||
Income available to common stockholders | $ | 83,952 | $ | 83,952 | $ | 55,253 | $ | 55,253 | |||||||||||||||
Average equivalent shares | |||||||||||||||||||||||
Shares of common stock | 65,229 | 65,229 | 64,009 | 64,009 | |||||||||||||||||||
Effect of dilutive stock-based compensation | |||||||||||||||||||||||
Stock options | 1,869 | — | 1,810 | — | |||||||||||||||||||
Restricted stock | 550 | — | 292 | — | |||||||||||||||||||
Total average equivalent shares | 67,648 | 65,229 | 66,111 | 64,009 | |||||||||||||||||||
Net income per share | $ | 1.24 | $ | 1.29 | $ | 0.84 | $ | 0.86 |
Three Months Ended March 31, | 2021 | 2020 | |||||||||||||||||||||
Total Sales: | |||||||||||||||||||||||
Pharma | $ | 315,811 | $ | 299,590 | |||||||||||||||||||
Beauty + Home | 353,377 | 330,466 | |||||||||||||||||||||
Food + Beverage | 116,703 | 100,301 | |||||||||||||||||||||
Total Sales | $ | 785,891 | $ | 730,357 | |||||||||||||||||||
Less: Intersegment Sales: | |||||||||||||||||||||||
Pharma | $ | 1,979 | $ | 2,394 | |||||||||||||||||||
Beauty + Home | 6,431 | 5,906 | |||||||||||||||||||||
Food + Beverage | 727 | 504 | |||||||||||||||||||||
Total Intersegment Sales | $ | 9,137 | $ | 8,804 | |||||||||||||||||||
Net Sales: | |||||||||||||||||||||||
Pharma | $ | 313,832 | $ | 297,196 | |||||||||||||||||||
Beauty + Home | 346,946 | 324,560 | |||||||||||||||||||||
Food + Beverage | 115,976 | 99,797 | |||||||||||||||||||||
Net Sales | $ | 776,754 | $ | 721,553 | |||||||||||||||||||
Adjusted EBITDA (1): | |||||||||||||||||||||||
Pharma | $ | 108,484 | $ | 108,342 | |||||||||||||||||||
Beauty + Home | 35,356 | 34,247 | |||||||||||||||||||||
Food + Beverage | 19,990 | 15,407 | |||||||||||||||||||||
Corporate & Other, unallocated | (11,607) | (13,828) | |||||||||||||||||||||
Acquisition-related costs (2) | — | (2,274) | |||||||||||||||||||||
Restructuring Initiatives (3) | (3,672) | (4,839) | |||||||||||||||||||||
Net investment gain (4) | 16,809 | — | |||||||||||||||||||||
Depreciation and amortization | (57,438) | (50,806) | |||||||||||||||||||||
Interest Expense | (7,415) | (8,388) | |||||||||||||||||||||
Interest Income | 381 | 175 | |||||||||||||||||||||
Income before Income Taxes | $ | 100,888 | $ | 78,036 |
Three Months Ended March 31, | 2021 | 2020 | |||||||||||||||||||||
Restructuring Initiatives by Segment | |||||||||||||||||||||||
Pharma | $ | 35 | $ | (31) | |||||||||||||||||||
Beauty + Home | 1,096 | 4,907 | |||||||||||||||||||||
Food + Beverage | (79) | 103 | |||||||||||||||||||||
Corporate & Other | 2,620 | (140) | |||||||||||||||||||||
Total Restructuring Initiatives | $ | 3,672 | $ | 4,839 |
March 31,
2021 |
December 31,
2020 |
||||||||||
Equity Method Investments: | |||||||||||
BTY | $ | 32,632 | $ | 33,020 | |||||||
Sonmol | 5,400 | 5,598 | |||||||||
Kali Care | 456 | 535 | |||||||||
Desotec GmbH | 897 | 964 | |||||||||
Other Investments: | |||||||||||
PureCycle | 22,206 | 5,397 | |||||||||
Loop | 2,894 | 2,894 | |||||||||
Others | 1,617 | 1,679 | |||||||||
$ | 66,102 | $ | 50,087 |
Beginning Reserve at 12/31/2020 |
Net Charges for the Three Months Ended 3/31/2021
|
Cash Paid |
Interest and
FX Impact |
Ending Reserve at 3/31/2021 | |||||||||||||||||||||||||
Employee severance | $ | 7,956 | $ | (260) | $ | (2,425) | $ | (163) | $ | 5,108 | |||||||||||||||||||
Professional fees and other costs | 2,533 | 3,932 | (3,223) | (42) | 3,200 | ||||||||||||||||||||||||
Totals | $ | 10,489 | $ | 3,672 | $ | (5,648) | $ | (205) | $ | 8,308 |
Three Months Ended March 31, | 2021 | 2020 | |||||||||||||||||||||
Net sales | 100.0 | % | 100.0 | % | |||||||||||||||||||
Cost of sales (exclusive of depreciation and amortization shown below) | 62.9 | 62.5 | |||||||||||||||||||||
Selling, research & development and administrative | 17.3 | 17.5 | |||||||||||||||||||||
Depreciation and amortization | 7.4 | 7.0 | |||||||||||||||||||||
Restructuring initiatives | 0.5 | 0.7 | |||||||||||||||||||||
Operating income | 11.9 | 12.3 | |||||||||||||||||||||
Other income (expense) | 1.1 | (1.5) | |||||||||||||||||||||
Income before income taxes | 13.0 | 10.8 | |||||||||||||||||||||
Net Income | 10.8 | 7.7 | |||||||||||||||||||||
Effective tax rate | 16.8 | % | 29.2 | % | |||||||||||||||||||
Adjusted EBITDA margin (1) | 19.6 | % | 20.0 | % |
Three Months Ended March 31, 2021
Net Sales Change over Prior Year |
Pharma |
Beauty
+ Home |
Food +
Beverage |
Total | |||||||||||||||||||
Core Sales Growth | — | % | (3) | % | 14 | % | 1 | % | |||||||||||||||
Acquisitions | — | % | 6 | % | — | % | 2 | % | |||||||||||||||
Currency Effects (1) | 6 | % | 4 | % | 2 | % | 5 | % | |||||||||||||||
Total Reported Net Sales Growth | 6 | % | 7 | % | 16 | % | 8 | % |
Three Months Ended March 31, | 2021 | % of Total | 2020 | % of Total | |||||||||||||||||||||||||||||||||||||||||||
Domestic | $ | 255,165 | 33 | % | $ | 230,400 | 32 | % | |||||||||||||||||||||||||||||||||||||||
Europe | 425,689 | 55 | % | 405,849 | 56 | % | |||||||||||||||||||||||||||||||||||||||||
Latin America | 48,965 | 6 | % | 50,794 | 7 | % | |||||||||||||||||||||||||||||||||||||||||
Asia | 46,935 | 6 | % | 34,510 | 5 | % |
Three Months Ended March 31, | 2021 | 2020 | |||||||||||||||||||||
Restructuring Initiatives by Segment | |||||||||||||||||||||||
Pharma | $ | 35 | $ | (31) | |||||||||||||||||||
Beauty + Home | 1,096 | 4,907 | |||||||||||||||||||||
Food + Beverage | (79) | 103 | |||||||||||||||||||||
Corporate & Other | 2,620 | (140) | |||||||||||||||||||||
Total Restructuring Initiatives | $ | 3,672 | $ | 4,839 |
Three Months Ended March 31, | 2021 | 2020 | |||||||||||||||||||||
Net Sales | $ | 313,832 | $ | 297,196 | |||||||||||||||||||
Adjusted EBITDA (1) | 108,484 | 108,342 | |||||||||||||||||||||
Adjusted EBITDA margin (1) | 34.6 | % | 36.5 | % |
Three Months Ended March 31, 2021
Net Sales Change over Prior Year |
Prescription
Drug |
Consumer
Health Care |
Injectables | Active Material Science Solutions | Total | ||||||||||||||||||||||||
Core Sales Growth | (8) | % | (1) | % | 14 | % | 5 | % | — | % | |||||||||||||||||||
Currency Effects (1) | 6 | % | 7 | % | 7 | % | 3 | % | 6 | % | |||||||||||||||||||
Total Reported Net Sales Growth | (2) | % | 6 | % | 21 | % | 8 | % | 6 | % |
Three Months Ended March 31, | 2021 | 2020 | |||||||||||||||||||||
Net Sales | $ | 346,946 | $ | 324,560 | |||||||||||||||||||
Adjusted EBITDA (1) | 35,356 | 34,247 | |||||||||||||||||||||
Adjusted EBITDA margin (1) | 10.2 | % | 10.6 | % |
Three Months Ended March 31, 2021
Net Sales Change over Prior Year |
Personal
Care |
Beauty |
Home
Care |
Total | |||||||||||||||||||
Core Sales Growth | 2 | % | (10) | % | 13 | % | (3) | % | |||||||||||||||
Acquisitions | — | % | 11 | % | — | % | 6 | % | |||||||||||||||
Currency Effects (1) | 4 | % | 5 | % | 4 | % | 4 | % | |||||||||||||||
Total Reported Net Sales Growth | 6 | % | 6 | % | 17 | % | 7 | % |
Three Months Ended March 31, | 2021 | 2020 | |||||||||||||||||||||
Net Sales | $ | 115,976 | $ | 99,797 | |||||||||||||||||||
Adjusted EBITDA (1) | 19,990 | 15,407 | |||||||||||||||||||||
Adjusted EBITDA margin (1) | 17.2 | % | 15.4 | % |
Three Months Ended March 31, 2021
Net Sales Change over Prior Year |
Food | Beverage | Total | ||||||||||||||
Core Sales Growth | 19 | % | 2 | % | 14 | % | |||||||||||
Currency Effects (1) | 2 | % | 2 | % | 2 | % | |||||||||||
Total Reported Net Sales Growth | 21 | % | 4 | % | 16 | % |
Three Months Ended | |||||||||||||||||||||||||||||||||||
March 31, 2021 | |||||||||||||||||||||||||||||||||||
Consolidated | Pharma | Beauty + Home | Food + Beverage | Corporate & Other | Net Interest | ||||||||||||||||||||||||||||||
Net Sales | $ | 776,754 | $ | 313,832 | $ | 346,946 | $ | 115,976 | $ | — | $ | — | |||||||||||||||||||||||
Reported net income | $ | 83,939 | |||||||||||||||||||||||||||||||||
Reported income taxes | 16,949 | ||||||||||||||||||||||||||||||||||
Reported income before income taxes | 100,888 | 87,670 | 9,688 | 10,010 | 554 | (7,034) | |||||||||||||||||||||||||||||
Adjustments: | |||||||||||||||||||||||||||||||||||
Restructuring initiatives | 3,672 | 35 | 1,096 | (79) | 2,620 | ||||||||||||||||||||||||||||||
Net investment gain | (16,809) | (16,809) | |||||||||||||||||||||||||||||||||
Adjusted earnings before income taxes | 87,751 | 87,705 | 10,784 | 9,931 | (13,635) | (7,034) | |||||||||||||||||||||||||||||
Interest expense | 7,415 | 7,415 | |||||||||||||||||||||||||||||||||
Interest income | (381) | (381) | |||||||||||||||||||||||||||||||||
Adjusted earnings before net interest and taxes (Adjusted EBIT) | 94,785 | 87,705 | 10,784 | 9,931 | (13,635) | — | |||||||||||||||||||||||||||||
Depreciation and amortization | 57,438 | 20,779 | 24,572 | 10,059 | 2,028 | ||||||||||||||||||||||||||||||
Adjusted earnings before net interest, taxes, depreciation and amortization (Adjusted EBITDA) | $ | 152,223 | $ | 108,484 | $ | 35,356 | $ | 19,990 | $ | (11,607) | $ | — | |||||||||||||||||||||||
Adjusted EBITDA margins (Adjusted EBITDA / Reported Net Sales) | 19.6 | % | 34.6 | % | 10.2 | % | 17.2 | % |
Three Months Ended | |||||||||||||||||||||||||||||||||||
March 31, 2020 | |||||||||||||||||||||||||||||||||||
Consolidated | Pharma | Beauty + Home | Food + Beverage | Corporate & Other | Net Interest | ||||||||||||||||||||||||||||||
Net Sales | $ | 721,553 | $ | 297,196 | $ | 324,560 | $ | 99,797 | $ | — | $ | — | |||||||||||||||||||||||
Reported net income | $ | 55,250 | |||||||||||||||||||||||||||||||||
Reported income taxes | 22,786 | ||||||||||||||||||||||||||||||||||
Reported income before income taxes | 78,036 | 89,854 | 7,108 | 5,962 | (16,675) | (8,213) | |||||||||||||||||||||||||||||
Adjustments: | |||||||||||||||||||||||||||||||||||
Restructuring initiatives | 4,839 | (31) | 4,907 | 103 | (140) | ||||||||||||||||||||||||||||||
Transaction costs related to acquisitions | 1,384 | — | 1,384 | — | — | ||||||||||||||||||||||||||||||
Purchase accounting adjustments related to acquisitions and investments | 1,390 | 1,128 | 262 | — | — | ||||||||||||||||||||||||||||||
Adjusted earnings before income taxes | 85,649 | 90,951 | 13,661 | 6,065 | (16,815) | (8,213) | |||||||||||||||||||||||||||||
Interest expense | 8,388 | 8,388 | |||||||||||||||||||||||||||||||||
Interest income | (175) | (175) | |||||||||||||||||||||||||||||||||
Adjusted earnings before net interest and taxes (Adjusted EBIT) | 93,862 | 90,951 | 13,661 | 6,065 | (16,815) | — | |||||||||||||||||||||||||||||
Depreciation and amortization | 50,806 | 17,891 | 20,586 | 9,342 | 2,987 | ||||||||||||||||||||||||||||||
Purchase accounting adjustments included in Depreciation and amortization above | (500) | (500) | — | — | — | ||||||||||||||||||||||||||||||
Adjusted earnings before net interest, taxes, depreciation and amortization (Adjusted EBITDA) | $ | 144,168 | $ | 108,342 | $ | 34,247 | $ | 15,407 | $ | (13,828) | $ | — | |||||||||||||||||||||||
Adjusted EBITDA margins (Adjusted EBITDA / Reported Net Sales) | 20.0 | % | 36.5 | % | 10.6 | % | 15.4 | % |
Net Debt to Net Capital Reconciliation | March 31, | December 31, | |||||||||
2021 | 2020 | ||||||||||
Notes payable, revolving credit facility and overdrafts | $ | 1,036 | $ | 52,200 | |||||||
Current maturities of long-term obligations, net of unamortized debt issuance costs | 64,776 | 65,666 | |||||||||
Long-Term Obligations, net of unamortized debt issuance costs | 1,037,983 | 1,054,998 | |||||||||
Total Debt | 1,103,795 | 1,172,864 | |||||||||
Less: | |||||||||||
Cash and equivalents | 254,852 | 300,137 | |||||||||
Short-term investments | — | 243 | |||||||||
Net Debt | $ | 848,943 | $ | 872,484 | |||||||
Total Stockholders' Equity | $ | 1,900,795 | $ | 1,850,785 | |||||||
Net Debt | 848,943 | 872,484 | |||||||||
Net Capital | $ | 2,749,738 | $ | 2,723,269 | |||||||
Net Debt to Net Capital | 30.9 | % | 32.0 | % |
Free Cash Flow Reconciliation | March 31, | March 31, | |||||||||
2021 | 2020 | ||||||||||
Net Cash Provided by Operations | $ | 72,185 | $ | 85,033 | |||||||
Less: | |||||||||||
Capital Expenditures | 63,884 | 61,625 | |||||||||
Free Cash Flow | $ | 8,301 | $ | 23,408 |
Requirement | Level at March 31, 2021 | ||||||||||
Consolidated Leverage Ratio (1) | Maximum of 3.50 to 1.00 | 1.55 to 1.00 | |||||||||
Consolidated Interest Coverage Ratio (1) | Minimum of 3.00 to 1.00 | 17.69 to 1.00 |
Buy/Sell |
Contract Amount
(in thousands) |
Average
Contractual Exchange Rate |
Min / Max
Notional Volumes |
||||||||||||||
EUR / USD | $ | 17,784 | 1.2069 | 11,457 - 18,027 | |||||||||||||
EUR / BRL | 9,112 | 6.5198 | 9,112 - 9,652 | ||||||||||||||
CZK / EUR | 5,450 | 0.0383 | 3,572 - 5,450 | ||||||||||||||
EUR / INR | 3,880 | 89.8200 | 3,880 - 3,918 | ||||||||||||||
EUR / THB | 4,143 | 36.5925 | 3,635 - 4,143 | ||||||||||||||
MXN / USD | 1,300 | 0.0485 | 0 - 1,300 | ||||||||||||||
EUR / GBP | 70 | 0.8707 | 70 - 990 | ||||||||||||||
CHF / EUR | 3,220 | 0.9186 | 3,220 - 3,585 | ||||||||||||||
EUR / CNY | 1,172 | 7.7831 | 0 - 1,172 | ||||||||||||||
EUR / MXN | 645 | 24.7225 | 366 - 645 | ||||||||||||||
GBP / EUR | 992 | 1.1355 | 992 - 1,876 | ||||||||||||||
USD / EUR | 1,086 | 0.8316 | 1,086 - 5,696 | ||||||||||||||
USD / CNY | 3,100 | 6.5175 | 0 - 3,100 | ||||||||||||||
Total | $ | 51,954 |
Exhibit 10.1 | |||||||||||
Exhibit 31.1 | |||||||||||
Exhibit 31.2 | |||||||||||
Exhibit 32.1 | |||||||||||
Exhibit 32.2 | |||||||||||
Exhibit 101 |
The following information from our Quarterly Report on Form 10-Q for the first quarter of fiscal 2021, filed with the SEC on April 30, 2021, formatted in Inline Extensible Business Reporting Language (XBRL): (i) the Cover Page, (ii) the Condensed Consolidated Statements of Income – Three Months Ended March 31, 2021 and 2020, (iii) the Condensed Consolidated Statements of Comprehensive Income – Three Months Ended March 31, 2021 and 2020, (iv) the Condensed Consolidated Balance Sheets – March 31, 2021 and December 31, 2020, (v) the Condensed Consolidated Statements of Changes in Equity – Three Months Ended March 31, 2021 and 2020, (vi) the Condensed Consolidated Statements of Cash Flows - Three Months Ended March 31, 2021 and 2020 and (vii) the Notes to Condensed Consolidated Financial Statements.
|
||||||||||
Exhibit 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |
AptarGroup, Inc. | ||||||||
(Registrant) | ||||||||
By | /s/ ROBERT W. KUHN | |||||||
Robert W. Kuhn | ||||||||
Executive Vice President and Chief Financial Officer | ||||||||
(Duly Authorized Officer and | ||||||||
Principal Accounting and Financial Officer) | ||||||||
Date: April 30, 2021 |
Marc Prieur | |||||
Via Bertaccio 6 | |||||
6900 Lugano | |||||
Mezzovico, April 14th 2021 |
Marc Prieur | ||||||||
Shiela Vinczeller | ||||||||
Chief Human Resources Officer | ||||||||
Francesco D’Amelio | Alessandra Ronzoni | ||||
Vice President Finance & Controlling, CHC | Head of Human Resources |
Date: | April 30, 2021 | |||||||
By: | /s/ STEPHAN B. TANDA | |||||||
Stephan B. Tanda | ||||||||
President and Chief Executive Officer |
Date: | April 30, 2021 | |||||||
By: |
/s/ ROBERT W. KUHN
|
|||||||
Robert W. Kuhn | ||||||||
Executive Vice President and Chief Financial Officer |
By: | /s/ STEPHAN B. TANDA | |||||||
Stephan B. Tanda | ||||||||
President and Chief Executive Officer | ||||||||
April 30, 2021 |
By: | /s/ ROBERT W. KUHN | |||||||
Robert W. Kuhn | ||||||||
Executive Vice President and Chief Financial Officer | ||||||||
April 30, 2021 |