Silgan Holdings is a leading supplier of rigid packaging for consumer
goods products with annual net sales of approximately $3.5 billion in
2011. Silgan operates 82 manufacturing facilities in North and South
America, Europe and Asia. Silgan is a leading supplier of metal
containers in North America and Europe, and a leading worldwide supplier
of metal, composite and plastic vacuum closures for food and beverage
products. In addition, Silgan is a leading supplier of plastic
containers for food and personal care products in North America.
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. 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 2011 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.
|
|
|
|
|
|
|
|
|
|
SILGAN HOLDINGS INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
For the quarter and nine months ended September 30,
(Dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Quarter
|
|
|
|
|
|
|
|
Nine Months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
|
$
|
1,139.5
|
|
|
|
$
|
1,148.0
|
|
|
|
|
|
|
|
$
|
2,729.5
|
|
|
|
|
|
|
|
$
|
2,673.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold
|
|
|
|
|
960.7
|
|
|
|
|
965.0
|
|
|
|
|
|
|
|
|
2,321.4
|
|
|
|
|
|
|
|
|
2,271.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
178.8
|
|
|
|
|
183.0
|
|
|
|
|
|
|
|
|
408.1
|
|
|
|
|
|
|
|
|
401.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
|
|
44.3
|
|
|
|
|
46.3
|
|
|
|
|
|
|
|
|
135.5
|
|
|
|
|
|
|
|
|
112.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rationalization charges
|
|
|
|
|
2.1
|
|
|
|
|
0.6
|
|
|
|
|
|
|
|
|
5.8
|
|
|
|
|
|
|
|
|
4.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
|
|
132.4
|
|
|
|
|
136.1
|
|
|
|
|
|
|
|
|
266.8
|
|
|
|
|
|
|
|
|
284.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other debt expense before loss on
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
early extinguishment of debt
|
|
|
|
|
16.0
|
|
|
|
|
16.3
|
|
|
|
|
|
|
|
|
47.6
|
|
|
|
|
|
|
|
|
46.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on early extinguishment of debt
|
|
|
|
|
-
|
|
|
|
|
1.0
|
|
|
|
|
|
|
|
|
38.7
|
|
|
|
|
|
|
|
|
1.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other debt expense
|
|
|
|
|
16.0
|
|
|
|
|
17.3
|
|
|
|
|
|
|
|
|
86.3
|
|
|
|
|
|
|
|
|
47.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
|
|
116.4
|
|
|
|
|
118.8
|
|
|
|
|
|
|
|
|
180.5
|
|
|
|
|
|
|
|
|
236.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
|
|
37.7
|
|
|
|
|
40.0
|
|
|
|
|
|
|
|
|
58.5
|
|
|
|
|
|
|
|
|
80.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
78.7
|
|
|
|
$
|
78.8
|
|
|
|
|
|
|
|
$
|
122.0
|
|
|
|
|
|
|
|
$
|
156.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share
|
|
|
|
$
|
1.13
|
|
|
|
$
|
1.13
|
|
|
|
|
|
|
|
$
|
1.75
|
|
|
|
|
|
|
|
$
|
2.23
|
|
|
|
|
|
|
|
|
Diluted net income per share
|
|
|
|
$
|
1.13
|
|
|
|
$
|
1.12
|
|
|
|
|
|
|
|
$
|
1.74
|
|
|
|
|
|
|
|
$
|
2.22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends per common share
|
|
|
|
$
|
0.12
|
|
|
|
$
|
0.11
|
|
|
|
|
|
|
|
$
|
0.36
|
|
|
|
|
|
|
|
$
|
0.33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares (000’s):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
69,375
|
|
|
|
|
69,981
|
|
|
|
|
|
|
|
|
69,679
|
|
|
|
|
|
|
|
|
70,036
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
69,685
|
|
|
|
|
70,320
|
|
|
|
|
|
|
|
|
69,984
|
|
|
|
|
|
|
|
|
70,444
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SILGAN HOLDINGS INC.
CONSOLIDATED SUPPLEMENTAL FINANCIAL DATA (UNAUDITED)
For the quarter and nine months ended September 30,
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Quarter
|
|
|
|
|
|
|
|
Nine Months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
Net sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Metal containers
|
|
|
|
|
|
|
|
|
|
$
|
814.1
|
|
|
|
|
|
|
|
$
|
798.7
|
|
|
|
|
|
|
|
|
$
|
1,738.7
|
|
|
|
|
|
|
|
|
$
|
1,671.4
|
|
|
|
|
|
|
|
|
Closures
|
|
|
|
|
|
|
|
|
|
|
182.7
|
|
|
|
|
|
|
|
|
189.5
|
|
|
|
|
|
|
|
|
|
528.8
|
|
|
|
|
|
|
|
|
|
534.1
|
|
|
|
|
|
|
|
|
Plastic containers
|
|
|
|
|
|
|
|
|
|
|
142.7
|
|
|
|
|
|
|
|
|
159.8
|
|
|
|
|
|
|
|
|
|
462.0
|
|
|
|
|
|
|
|
|
|
467.8
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
|
|
|
|
|
|
|
$
|
1,139.5
|
|
|
|
|
|
|
|
$
|
1,148.0
|
|
|
|
|
|
|
|
|
$
|
2,729.5
|
|
|
|
|
|
|
|
|
$
|
2,673.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Metal containers (a)
|
|
|
|
|
|
|
|
|
|
$
|
103.5
|
|
|
|
|
|
|
|
$
|
111.7
|
|
|
|
|
|
|
|
|
$
|
185.6
|
|
|
|
|
|
|
|
|
$
|
193.0
|
|
|
|
|
|
|
|
|
Closures (b)
|
|
|
|
|
|
|
|
|
|
|
24.1
|
|
|
|
|
|
|
|
|
24.4
|
|
|
|
|
|
|
|
|
|
65.1
|
|
|
|
|
|
|
|
|
|
62.9
|
|
|
|
|
|
|
|
|
Plastic containers (c)
|
|
|
|
|
|
|
|
|
|
|
6.2
|
|
|
|
|
|
|
|
|
3.8
|
|
|
|
|
|
|
|
|
|
24.2
|
|
|
|
|
|
|
|
|
|
14.6
|
|
|
|
|
|
|
|
|
Corporate (d)
|
|
|
|
|
|
|
|
|
|
|
(1.4
|
)
|
|
|
|
|
|
|
|
(3.8
|
)
|
|
|
|
|
|
|
|
|
(8.1
|
)
|
|
|
|
|
|
|
|
|
13.7
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
|
|
|
|
|
|
|
$
|
132.4
|
|
|
|
|
|
|
|
$
|
136.1
|
|
|
|
|
|
|
|
|
$
|
266.8
|
|
|
|
|
|
|
|
|
$
|
284.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SILGAN HOLDINGS INC.
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
Sept. 30,
|
|
|
|
|
Sept. 30,
|
|
|
|
|
Dec. 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
|
2011
|
|
|
|
|
|
2011
|
|
|
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
|
|
$
|
422.5
|
|
|
|
|
$
|
140.5
|
|
|
|
|
$
|
397.1
|
|
|
|
|
Trade accounts receivable, net
|
|
|
|
|
|
|
|
597.7
|
|
|
|
|
|
579.5
|
|
|
|
|
|
339.9
|
|
|
|
|
Inventories
|
|
|
|
|
|
|
|
561.5
|
|
|
|
|
|
580.4
|
|
|
|
|
|
554.2
|
|
|
|
|
Other current assets
|
|
|
|
|
|
|
|
51.6
|
|
|
|
|
|
45.2
|
|
|
|
|
|
42.6
|
|
|
|
|
Property, plant and equipment, net
|
|
|
|
|
|
|
|
1,092.6
|
|
|
|
|
|
1,071.4
|
|
|
|
|
|
1,064.7
|
|
|
|
|
Other assets, net
|
|
|
|
|
|
|
|
816.1
|
|
|
|
|
|
602.6
|
|
|
|
|
|
580.6
|
|
|
|
|
Total assets
|
|
|
|
|
|
|
$
|
3,542.0
|
|
|
|
|
$
|
3,019.6
|
|
|
|
|
$
|
2,979.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities, excluding debt
|
|
|
|
|
|
|
$
|
407.3
|
|
|
|
|
$
|
503.7
|
|
|
|
|
$
|
507.7
|
|
|
|
|
Current and long-term debt
|
|
|
|
|
|
|
|
1,989.7
|
|
|
|
|
|
1,431.0
|
|
|
|
|
|
1,376.3
|
|
|
|
|
Other liabilities
|
|
|
|
|
|
|
|
408.7
|
|
|
|
|
|
417.4
|
|
|
|
|
|
437.1
|
|
|
|
|
Stockholders’ equity
|
|
|
|
|
|
|
|
736.3
|
|
|
|
|
|
667.5
|
|
|
|
|
|
658.0
|
|
|
|
|
Total liabilities and stockholders’ equity
|
|
|
|
|
|
|
$
|
3,542.0
|
|
|
|
|
$
|
3,019.6
|
|
|
|
|
$
|
2,979.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
Includes new plant start-up costs of $1.4 million and $4.3 million
for the three and nine months ended September 30, 2012,
respectively. Includes rationalization charges of $1.7 million for
each of the three and nine months ended September 30, 2012 and
rationalization charges of $1.4 million for the nine months ended
September 30, 2011. Includes a charge for the resolution of a past
product liability dispute of $3.3 million for the nine months ended
September 30, 2011.
|
|
(b)
|
|
Includes rationalization charges of $0.5 million and $0.3 million
for the three months ended September 30, 2012 and 2011,
respectively, and $2.6 million and $1.7 million for the nine months
ended September 30, 2012 and 2011, respectively.
|
|
(c)
|
|
Includes a rationalization credit and rationalization charges of
$0.1 million and $0.3 million for the three months ended September
30, 2012 and 2011, respectively, and rationalization charges of $1.5
million and $1.7 million for the nine months ended September 30,
2012 and 2011, respectively.
|
|
(d)
|
|
Includes costs attributable to announced acquisitions of $0.8
million and $1.5 million for the three and nine months ended
September 30, 2012, respectively. Includes income of $25.2 million
for the nine months ended September 30, 2011 for proceeds received
as a result of the termination of the Graham Packaging merger
agreement, net of costs associated with certain corporate
development activities.
|
|
|
|
|
|
|
|
SILGAN HOLDINGS INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
For the nine months ended September 30,
(Dollars in millions)
|
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows provided by (used in) operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
$
|
122.0
|
|
|
|
|
|
|
$
|
156.1
|
|
|
Adjustments to reconcile net income to net cash
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(used in) provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
125.2
|
|
|
|
|
|
|
|
120.9
|
|
|
Rationalization charges
|
|
|
|
|
|
|
|
5.8
|
|
|
|
|
|
|
|
4.8
|
|
|
Loss on early extinguishment of debt
|
|
|
|
|
|
|
|
38.7
|
|
|
|
|
|
|
|
1.0
|
|
|
Other changes that provided (used) cash, net of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
effects from acquisitions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade accounts receivable, net
|
|
|
|
|
|
|
|
(239.2
|
)
|
|
|
|
|
|
|
(286.7
|
)
|
|
Inventories
|
|
|
|
|
|
|
|
10.8
|
|
|
|
|
|
|
|
(47.2
|
)
|
|
Trade accounts payable and other changes, net
|
|
|
|
|
|
|
|
6.7
|
|
|
|
|
|
|
|
127.3
|
|
|
Contributions to domestic pension benefit plans
|
|
|
|
|
|
|
|
(76.0
|
)
|
|
|
|
|
|
|
-
|
|
|
Net cash (used in) provided by operating activities
|
|
|
|
|
|
|
|
(6.0
|
)
|
|
|
|
|
|
|
76.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows provided by (used in) investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of businesses, net of cash acquired
|
|
|
|
|
|
|
|
(317.5
|
)
|
|
|
|
|
|
|
(289.4
|
)
|
|
Capital expenditures
|
|
|
|
|
|
|
|
(84.7
|
)
|
|
|
|
|
|
|
(123.2
|
)
|
|
Proceeds from asset sales
|
|
|
|
|
|
|
|
1.4
|
|
|
|
|
|
|
|
3.4
|
|
|
Net cash used in investing activities
|
|
|
|
|
|
|
|
(400.8
|
)
|
|
|
|
|
|
|
(409.2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows provided by (used in) financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends paid on common stock
|
|
|
|
|
|
|
|
(25.4
|
)
|
|
|
|
|
|
|
(23.4
|
)
|
|
Changes in outstanding checks – principally vendors
|
|
|
|
|
|
|
|
(66.2
|
)
|
|
|
|
|
|
|
(92.9
|
)
|
|
Shares repurchased under authorized repurchase program
|
|
|
|
|
|
|
|
(33.9
|
)
|
|
|
|
|
|
|
(15.8
|
)
|
|
Net borrowings and other financing activities
|
|
|
|
|
|
|
|
557.7
|
|
|
|
|
|
|
|
430.4
|
|
|
Net cash provided by financing activities
|
|
|
|
|
|
|
|
432.2
|
|
|
|
|
|
|
|
298.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease)
|
|
|
|
|
|
|
|
25.4
|
|
|
|
|
|
|
|
(34.7
|
)
|
|
Balance at beginning of year
|
|
|
|
|
|
|
|
397.1
|
|
|
|
|
|
|
|
175.2
|
|
|
Balance at end of period
|
|
|
|
|
|
|
$
|
422.5
|
|
|
|
|
|
|
$
|
140.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SILGAN HOLDINGS INC.
RECONCILIATION OF ADJUSTED NET INCOME PER DILUTED SHARE (1)
(UNAUDITED)
For the quarter and nine months ended September 30,
|
|
|
|
Table A
|
|
|
|
|
|
|
Third Quarter
|
|
|
|
Nine Months
|
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per diluted share as reported
|
|
|
|
|
$
|
1.13
|
|
|
|
$
|
1.12
|
|
|
|
$
|
1.74
|
|
|
|
$
|
2.22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rationalization charges
|
|
|
|
|
|
0.02
|
|
|
|
|
0.01
|
|
|
|
|
0.05
|
|
|
|
|
0.04
|
|
|
New plant start-up costs
|
|
|
|
|
|
0.01
|
|
|
|
|
-
|
|
|
|
|
0.04
|
|
|
|
|
-
|
|
|
Proceeds from termination of merger agreement
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(0.37
|
)
|
|
Costs attributable to announced acquisitions
|
|
|
|
|
|
0.01
|
|
|
|
|
-
|
|
|
|
|
0.02
|
|
|
|
|
0.14
|
|
|
Loss on early extinguishment of debt
|
|
|
|
|
|
-
|
|
|
|
|
0.01
|
|
|
|
|
0.37
|
|
|
|
|
0.01
|
|
|
Resolution of product liability dispute
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
0.03
|
|
|
Adjusted net income per diluted share
|
|
|
|
|
$
|
1.17
|
|
|
|
$
|
1.14
|
|
|
|
$
|
2.22
|
|
|
|
$
|
2.07
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SILGAN HOLDINGS INC.
RECONCILIATION OF ADJUSTED NET INCOME PER DILUTED SHARE (1)
(UNAUDITED)
For the quarter and year ended,
|
|
|
|
Table B
|
|
|
|
|
Fourth Quarter
|
|
|
|
Year Ended
|
|
|
December 31,
|
|
|
|
December 31,
|
|
|
Estimated
|
|
|
|
Actual
|
|
|
|
Estimated
|
|
|
|
Actual
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Low
|
|
|
|
High
|
|
|
|
|
|
|
|
Low
|
|
|
|
High
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
2012
|
|
|
|
|
2011
|
|
|
|
|
2012
|
|
|
|
|
2012
|
|
|
|
|
2011
|
|
|
Net income per diluted share as estimated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
for 2012 and as reported for 2011
|
$
|
0.50
|
|
|
|
$
|
0.55
|
|
|
|
$
|
0.53
|
|
|
|
$
|
2.24
|
|
|
|
$
|
2.29
|
|
|
|
$
|
2.75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rationalization charges
|
|
0.06
|
|
|
|
|
0.06
|
|
|
|
|
0.03
|
|
|
|
|
0.11
|
|
|
|
|
0.11
|
|
|
|
|
0.07
|
|
|
New plant start-up costs
|
|
0.02
|
|
|
|
|
0.02
|
|
|
|
|
-
|
|
|
|
|
0.06
|
|
|
|
|
0.06
|
|
|
|
|
-
|
|
|
Proceeds from termination of merger agreement
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(0.37
|
)
|
|
Costs attributable to announced acquisitions
(2)
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
0.02
|
|
|
|
|
0.02
|
|
|
|
|
0.14
|
|
|
Loss on early extinguishment of debt
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
0.37
|
|
|
|
|
0.37
|
|
|
|
|
0.01
|
|
|
Resolution of product liability dispute
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
0.03
|
|
|
Adjusted net income per diluted share
as estimated for 2012 and presented for 2011
|
$
|
0.58
|
|
|
|
$
|
0.63
|
|
|
|
$
|
0.56
|
|
|
|
$
|
2.80
|
|
|
|
$
|
2.85
|
|
|
|
$
|
2.63
|
|
|
|
|
|
|
|
|
(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 rationalization charges, new plant start-up costs,
proceeds from the termination of acquisition agreements, costs
attributable to announced acquisitions, the loss on early
extinguishment of debt and the impact from the resolution of a past
product liability dispute from its net income per diluted share as
calculated under U.S. generally accepted accounting principles
because such Non-GAAP financial measure allows for a more
appropriate evaluation of its operating results. While
rationalization costs are incurred on a regular basis, management
views these costs more as an investment to generate savings rather
than period costs. Such Non-GAAP financial measure is not in
accordance with U.S. generally accepted accounting principles and
should not be considered in isolation but should be read in
conjunction with the unaudited condensed consolidated statements of
income and the other information presented herein. Additionally,
such Non-GAAP financial measure should not be considered a
substitute for net income per diluted share as calculated under U.S.
generally accepted accounting principles and may not be comparable
to similarly titled measures of other companies.
|
|
|
|
|
|
(2)
|
|
Costs attributable to announced acquisitions have not been estimated
for future periods.
|
|
|
|
|