2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $6.7B | $7.7B | $8.5B | $7.8B | $8.4B |
Cost of Revenue | $5.3B | $5.9B | $6.4B | $6.1B | $6.6B |
Gross Profit | $1.4B | $1.9B | $2.1B | $1.7B | $1.8B |
Gross Profit % | 21% | 24% | 25% | 22% | 21% |
R&D Expenses | $16M | $15M | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $461M | $841M | $1B | $765M | $805M |
Dep. & Amort. | $409M | $429M | $457M | $518M | $526M |
Def. Tax | $35M | $59M | $86M | $5.2M | $0 |
Stock Comp. | $30M | $36M | $36M | $40M | $49M |
Chg. in WC | $78M | -$287M | -$85M | -$6.8M | -$211M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $975M | $619M | $320M | $648M | $685M |
ST Investments | $106M | $86M | $85M | $494M | $102M |
Cash & ST Inv. | $1.1B | $705M | $405M | $1.1B | $787M |
Receivables | $838M | $1.1B | $1.1B | $1B | $1.1B |
Inventory | $788M | $903M | $977M | $1B | $1.1B |
Q1 2025 net sales were $2.1B (up from $2.0B in Q1 2024); EBITDA excluding special items was $421M (up from $333M).
Q1 2025 EPS beat guidance by $0.10, driven by higher prices and mix in the Packaging segment; Q2 2025 EPS is guided at $2.41.
Packaging segment saw strong margin improvement (21% vs. 18% last year), with box shipments per day up 2.5% and record containerboard production; inventory levels are at target.
Operational efficiency, cost reduction, and capital projects (including the new Glendale, AZ plant) are helping offset inflation; full-year CapEx guidance remains at $840M–$870M.
Management expects higher box shipments and improved domestic prices in Q2, but is cautious due to economic uncertainty and tariffs; maintenance outages pulled forward will increase Q2 costs by $0.16/share, with full-year outage cost impact now estimated at $1.22/share.