false
0000812074
0000812074
2026-07-28
2026-07-28
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section
13 or 15(d) of
The Securities
Exchange Act of 1934
July 28, 2026
Date of Report (Date of earliest event reported)
O-I
GLASS, INC.
(Exact name of registrant as specified in its
charter)
| Delaware |
|
1-9576 |
|
22-2781933 |
(State or other jurisdiction
of incorporation) |
|
(Commission
File Number) |
|
(IRS
Employer
Identification No.) |
One Michael Owens Way
Perrysburg,
Ohio
(Address
of principal executive offices) |
43551-2999
(Zip
Code) |
(567)
336-5000
(Registrant’s telephone number, including
area code)
(Former name or former address,
if changed since last report)
Check the appropriate box below if the Form 8-K
filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| ¨ | Written
communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| ¨ | Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ¨ | Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ¨ | Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities
registered pursuant to Section 12(b) of the Act:
| Title
of each class |
Trading
Symbol |
Name
of each exchange on which
registered |
| Common stock, $.01 par value |
OI |
New York Stock Exchange |
Indicate by check mark whether the registrant is
an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the
Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ¨
If an emerging growth company, indicate by check
mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange Act. ¨
| ITEM 2.02. | RESULTS OF OPERATIONS AND FINANCIAL CONDITION. |
On July 28, 2026, O-I Glass, Inc. (the “Company”) issued
a press release announcing its results of operations for the quarter ended June 30, 2026. A copy of the press release is attached hereto
as Exhibit 99.1 and is incorporated herein by reference.
The information set forth in this Item 2.02, including Exhibit 99.1,
is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended
(the “Exchange Act”) or otherwise subject to the liabilities of that Section. The information in this Item 2.02, including
Exhibit 99.1, shall not be incorporated by reference into any filing of the Company under the Securities Act of 1933, as amended (the
“Securities Act”), or the Exchange Act except as shall be expressly set forth by specific reference in such a filing.
| ITEM 9.01 | FINANCIAL
STATEMENTS AND EXHIBITS. |
Exhibit
No. |
|
Description |
| 99.1 |
|
Press Release dated July 28, 2026 announcing results of operations for the quarter ended June 30, 2026 |
| |
|
|
| 104 |
|
Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101) |
SIGNATURES
Pursuant to the requirements of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| Date: July 28, 2026 |
O-I GLASS, INC. |
| |
|
|
|
By: |
/s/ John A. Haudrich |
| |
|
John A. Haudrich |
| |
|
Senior Vice President and Chief Financial Officer |
Exhibit
99.1
| 
| O-I Glass, Inc. U N L E A S H I N G T H E P O W E R O F G L A S S | 1
SECOND QUARTER 2026 RESULTS
JULY 28, 2026
O-I REPORTS SECOND QUARTER RESULTS
PERRYSBURG, OHIO, JULY 28, 2026– O-I Glass, Inc. (NYSE: OI) today announced financial results for the
second quarter ended June 30, 2026.
Key financial results are below:
Net Sales
$M
Net Loss Attributable to the Company
Per Share
Earnings (Loss) Before Income Taxes
$M
2Q26 2Q25 2Q26 2Q25 2Q26 2Q25
Reported $1,668 $1,706 ($6.33) ($0.03) ($827) $7
Adjusted Earnings
Earnings Per Share (Diluted)
Segment Operating Profit
$M
2Q26 2Q25 2Q26 2Q25
Adjusted (Non-GAAP)1 $0.09 $0.53 $171 $225
S ECOND QUART ER 2026 HIGHLIGHTS
▪ Net sales were nearly $1.7 billion, down 2 percent from the prior year, as favorable currency translation and
stable selling prices partially offset a 4.5 percent decline in sales volumes2, which improved through the quarter.
▪ Reported earnings were a loss of $6.33 per share, including a $873 million non-cash goodwill impairment charge
and a $96 million increase to deferred tax valuation allowances, both related to Europe.
▪ Adjusted earnings were $0.09 per share, down from the prior year, as strong Americas performance partially
offset significantly lower Europe performance. Adjusted earnings were negatively impacted $0.18 per share due
to a much higher adjusted tax rate given lower European earnings and downwardly revised 2026 guidance.
▪ Americas segment operating profit increased 22 percent to $165 million, with margins expanding to 17.4
percent, driven by Fit to Win benefits, as well as favorable net price and currency translation.
▪ Europe segment operating profit was $6 million, reflecting competitive pricing pressure, elevated energy costs
and temporary operational disruption following major restructuring actions.
▪ Fit to Win delivered $65 million of gross benefits and $50 million savings of net of operating disruptions.
▪ O-I revised its 2026 guidance and realigned its 2027 targets to reflect current business headwinds and a more
gradual rate of improvement.
1 Both non-GAAP and Adjusted are non-GAAP measures. Definitions of the non-GAAP measures, as well as reconciliations of the non-GAAP measures to
their most directly comparable GAAP measures are contained elsewhere in this news release.
2 Measured in tons and excludes the impact of divestitures.
“Our second quarter results fell short of expectations, driven primarily by competitive
and operational challenges in Europe. We are acting decisively to address these issues.
Encouragingly, we believe the continued strength of our Americas business highlights
the effectiveness of our Fit to Win program and our disciplined approach to execution.
Achieving our objectives in Europe is taking longer than expected due to persistent
market challenges, including commercial pressures and higher energy related costs.
While we believe these challenges are temporary, we have adjusted our 2026 outlook
and realigned our 2027 targets to reflect a more gradual rate of improvement. We
remain confident in our strategy, the actions we are taking, and our ability to create
long-term value.”
GORDON HARDI E – CHI EF EXE CUTIVE O FF ICER
“Our second quarter results fell short of expectations, driven primarily by commercial
pressures, higher energy-related costs and operational challenges in Europe. At the same
time, we believe the continued strength of our Americas business underscores the
effectiveness of our Fit to Win program and disciplined execution.
Achieving our objectives in Europe is taking longer than expected, and we are acting
decisively to address the issues affecting performance. While we believe these headwinds
are temporary, we have adjusted our 2026 outlook and realigned our 2027 targets to
reflect a more gradual pace of improvement. We believe our strategy is the right one,
the necessary actions are underway, and disciplined execution will position O-I to unlock
long-term value.”
GORDON HARDI E – CHI EF EXE CUTIVE O FF ICER |
| 
| O-I Glass, Inc. U N L E A S H I N G T H E P O W E R O F G L A S S | 2
SECOND QUARTER 2026 RESULTS
JULY 28, 2026
A MERICAS S EGMENT
Changes in Net Sales and Segment Operating Profit
$M 2Q25 Currency Price/Net Price Sales Vol//Mix Operating Cost 2Q26
Net Sales $943 $44 $36 ($74) -- $949
Segment Operating Profit
% Margins
$135
14.3%
$10 $21 ($17) $16 $165
17.4%
Net sales in the Americas were $949 million in the second quarter of 2026, up nearly 1 percent from the prior
year. Higher selling prices of 4 percent and favorable currency translation largely offset a 7 percent decline in sales
volumes, measured in tons. Lower shipments reflected challenging prior-year comparisons, softer demand, and one
furnace event, which constrained sales opportunities by approximately 2 percent.
Segment operating profit in the Americas was $165 million, up 22 percent from the prior-year period, while margins
expanded to 17.4 percent. Favorable net price, Fit to Win benefits and favorable currency translation more than
offset lower volumes and costs related to a furnace event, which O-I believes was substantially resolved in July.
EURO PE S EGMENT
Changes in Net Sales and Segment Operating Profit
0$M 2Q25 Currency Price/Net Price Sales Vol//Mix Operating Cost 2Q26
Net Sales $741 $5 ($32) ($10) -- $704
Segment Operating Profit
% Margins
$90
12.1%
($1) ($85) ($1) $3 $6
0.9%
Net sales in Europe were $704 million, down 5 percent from the prior-year period, reflecting 4 percent lower
selling prices and a 2 percent decline in sales volumes, measured in tons, attributed to operational disruptions
following recent plant restructuring actions and two furnace events, which limited sales opportunities.
Segment operating profit in Europe was $6 million, compared with $90 million in the prior-year period. The decline
primarily reflected unfavorable net price driven by heightened competitive price pressure and elevated energy costs.
Results also reflected higher-than-expected operating costs following plant restructuring activities and two furnace
events, which were offset by core Fit to Win benefits.
FIT TO WIN
Fit to Win remains central to O-I’s strategy and continues to deliver meaningful benefits by improving the company’s
cost position, strengthening competitiveness, and supporting long-term profitable growth. During the second
quarter, the program generated approximately $65 million of gross benefits, or $50 million savings net of operational
disruptions. Year-to-date, gross savings totaled $115 million or $85 million net savings. While near-term execution
challenges have affected the timing of savings, O-I expects approximately $200 million of Fit to Win benefits in 2026
and at least $650 million over the three-year period, consistent with its original target.
CORPORA T E IT EMS
Corporate retained and other costs were $24 million, compared with $25 million in the prior-year period. Other
expense, net was $900 million, compared with $118 million in the prior year, primarily reflecting an $873 million
non-cash goodwill impairment charge in Europe, partially offset by lower restructuring-related costs. The
impairment was driven by the decline in the company’s share price, lower current-period results, and a revised
future outlook for Europe. These same factors also resulted in a $96 million adjustment to Europe’s tax valuation
allowance related to the future usability of certain deferred tax assets. |
| 
| O-I Glass, Inc. U N L E A S H I N G T H E P O W E R O F G L A S S | 3
SECOND QUARTER 2026 RESULTS
JULY 28, 2026
Interest expense was $86 million, compared with $85 million in the prior-year period. The reported tax rate was
(17) percent, while the effective tax rate on adjusted earnings was 68 percent. The elevated adjusted tax rate
primarily reflected lower year-to-date pre-tax earnings, revised Europe outlook, and the non-recognition of certain
tax benefits due to valuation allowances established against deferred tax assets in Europe.
BUSIN ESS OUTLOOK
2026 Guidance
Current Prior 2025 Actual
Adjusted EBITDA ($M) $1,000-$1,100 $1,125-$1,225 $1,218
Free Cash Flow ($M) ($50-$150) $50-$150 $168
Leverage Ratio ≥ 4 Mid 3s 3.5
O-I has revised its 2026 guidance and now anticipates adjusted EBITDA of $1.0–$1.1 billion, free cash flow to be a
$50–$150 million use of cash, and net debt leverage ratio at or slightly above 4 times.
The revised outlook primarily reflects higher than anticipated operating costs expected through the second half of
2026 due to operating disruption, as well as ongoing commercial pressure amid elevated energy costs in Europe.
Adjusted earnings are expected to gradually improve over the balance of 2026 as execution stabilizes, restructuring-related benefits are more fully realized, and the company continues to advance Fit to Win.
The company also has realigned its 2027 targets and now anticipates 2027 adjusted EBITDA of $1.2–$1.3 billion,
compared with its original target of $1.45 billion established during the company’s 2025 Investor Day. The
adjustment reflects ongoing challenging commercial conditions and elevated energy costs in Europe, as well as $650
million of cumulative net Fit to Win benefits compared with the prior estimate of $750 million, given operating
disruptions.
The company has removed guidance for adjusted earnings as the effective tax rate is highly sensitive to change in
operating earnings given the low level of expected results in Europe which could yield a wide adjusted earnings per
share range given O-I’s expected 2026 effective tax rate is now 40–70 percent. Guidance reflects the company’s
current expectations for sales and production volumes, mix and working capital trends. However, the adjusted
EBITDA and free cash flow ranges remain subject to macroeconomic uncertainty, including conflicts in the Middle
East, currency movements, energy and raw material costs, supply-chain disruptions, labor availability, changes in
trade or immigration policies, and execution of global profitability improvement initiatives.
“We have adjusted our 2026 outlook primarily to reflect temporary elevated operating
costs related to recent furnace events and major restructuring actions, as well as
ongoing commercial pressure and higher energy costs in Europe. We now expect 2026
adjusted EBITDA of $1.0–$1.1 billion. While these headwinds are expected to gradually
improve over the balance of the year, we believe the revised guidance appropriately
reflects the current operating environment. We have also realigned our 2027 adjusted
EBITDA target to $1.2–$1.3 billion to reflect a more gradual rate of improvement in
Europe. We remain focused on disciplined cost execution, improving cash generation
and strengthening the earnings trajectory as headwinds moderate.”
JOHN HAUDRICH – SVP & CH IE F F INANC IAL OF FIC ER |
| 
| O-I Glass, Inc. U N L E A S H I N G T H E P O W E R O F G L A S S | 4
SECOND QUARTER 2026 RESULTS
JULY 28, 2026
CONTAC TS:
Chris Manuel
VP, Investor Relations
567-336-2600
Chris.Manuel@o-i.com
Sasha Sekpeh
Investor Relations
567-336-5128
NON-GAAP FINANCIAL MEASU RES
The company uses certain non-GAAP financial measures, which are measures of its historical or future financial
performance that are not calculated and presented in accordance with GAAP, within the meaning of applicable SEC
rules. Management believes that its presentation and use of certain non-GAAP financial measures, including adjusted
earnings, adjusted earnings per share, free cash flow, segment operating profit, segment operating profit margin,
EBITDA, adjusted EBITDA, net debt, leverage ratio and adjusted effective tax rate provide relevant and useful
supplemental financial information that is widely used by analysts and investors, as well as by management in assessing
both consolidated and business unit performance. These non-GAAP measures are reconciled to the most directly
comparable GAAP measures and should be considered supplemental in nature and should not be considered in
isolation or be construed as being more important than comparable GAAP measures.
Adjusted earnings relates to net earnings (loss) attributable to the company, exclusive of items management
considers not representative of ongoing operations and other adjustments because such items are not reflective of
the company’s principal business activity, which is glass container production. Adjusted earnings are divided by
weighted average shares outstanding (diluted) to derive adjusted earnings per share. Segment operating profit
relates to earnings (loss) before interest expense, net, and before income taxes and is also exclusive of items
management considers not representative of ongoing operations as well as certain retained corporate costs and
other adjustments. Segment operating profit margin is calculated as segment operating profit divided by segment
net sales. EBITDA refers to net earnings, excluding gains or losses from discontinued operations, interest expense,
net, provision for income taxes, depreciation and amortization of intangibles. Adjusted EBITDA refers to EBITDA,
exclusive of items management considers not representative of ongoing operations and other adjustments. Net
debt refers to total debt less cash. Leverage ratio refers to net debt divided by Adjusted EBITDA. Adjusted effective
A BOUT O-I GLASS
At O-I Glass, Inc. (NYSE: OI), we are proud to be one of the leading producers of glass bottles and jars around the
globe. Glass is not only beautiful, it is also pure, healthy, and completely recyclable, making it the most sustainable
rigid packaging material. Headquartered in Perrysburg, Ohio (USA), O-I is the preferred partner for many of the
world’s leading food and beverage brands. We innovate in line with customers’ needs to create iconic packaging
that builds brands around the world. Led by our diverse team of approximately 19,000 people across 61 plants in
18 countries, O-I achieved revenues of $6.4 billion in 2025.
To learn more, visit: www.o-i.com
CONFERENCE CALL /
WEBCAST
Q2 2026: July 29, 2026 at 8:00 a.m. ET
Q3 2026: October 28, 2026 at 8:00 a.m. ET
investors.o-i.com |
| 
| O-I Glass, Inc. U N L E A S H I N G T H E P O W E R O F G L A S S | 5
SECOND QUARTER 2026 RESULTS
JULY 28, 2026
tax rate relates to provision for income taxes, exclusive of items management considers not representative of
ongoing operations and other adjustments divided by earnings (loss) before income taxes, exclusive of items
management considers not representative of ongoing operations and other adjustments. Management uses adjusted
earnings, adjusted earnings per share, segment operating profit, segment operating profit margin, EBITDA, Adjusted
EBITDA, net debt, leverage ratio and adjusted effective tax rate to evaluate its period-over-period operating
performance because it believes these provide useful supplemental measures of the results of operations of its
principal business activity by excluding items that are not reflective of such operations. The above non-GAAP
financial measures may be useful to investors in evaluating the underlying operating performance of the company’s
business as these measures eliminate items that are not reflective of its principal business activity.
Further, free cash flow relates to cash provided by operating activities less cash payments for property, plant, and
equipment. Management has historically used free cash flow to evaluate its period-over-period cash generation
performance because it believes these have provided useful supplemental measures related to its principal business
activity. It should not be inferred that the entire free cash flow amount is available for discretionary expenditures,
since the company has mandatory debt service requirements and other non-discretionary expenditures that are not
deducted from these measures. Management uses non-GAAP information principally for internal reporting,
forecasting, budgeting and calculating compensation payments.
The company routinely posts important information on its website – www.o-i.com/investors.
FORWARD -LOOKING STA TEMENTS
This press release contains “forward-looking” statements related to O-I Glass, Inc. (“O-I Glass” or the “Company”)
within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) and
Section 27A of the Securities Act of 1933, as amended. Forward-looking statements reflect the Company’s current
expectations and projections about future events at the time, and thus involve uncertainty and risk. The words
“believe,” “expect,” “anticipate,” “will,” “could,” “would,” “should,” “may,” “plan,” “estimate,” “intend,” “predict,”
“potential,” “continue,” “target,” “commit,” and the negatives of these words and other similar expressions generally
identify forward-looking statements.
It is possible that the Company’s future financial performance may differ from expectations due to a variety of
factors including, but not limited to the following: (1) the Company’s ability to achieve expected benefits from cost
management, efficiency improvements, and profitability initiatives, such as its Fit to Win initiative, including expected
impacts from production curtailments, reduction in force and furnace closures, (2) the general credit, financial,
political, economic, legal and competitive conditions in markets and countries where the Company has operations,
including uncertainties related to economic and social conditions, trade policies and disputes, financial market
conditions, disruptions in the supply chain, competitive pricing pressures, inflation or deflation, changes in tax rates,
changes in laws or policies, legal proceedings involving the Company, war, civil disturbance or acts of terrorism,
natural disasters, public health issues and weather, (3) cost and availability of raw materials, labor, energy and
transportation (including impacts related to the current conflicts in the Middle East and between Russia and Ukraine
and disruptions in supply of raw materials caused by transportation delays), (4) competitive pressures from other
glass container producers and alternative forms of packaging or consolidation among competitors and customers,
(5) changes in consumer preferences or customer inventory management practices, (6) the continuing consolidation
of the Company’s customer base, (7) risks related to the development, deployment and use of artificial intelligence
technologies, (8) the Company’s inability to improve glass melting technology in a cost-effective manner and
introduce productivity, process and network optimization actions, (9) unanticipated supply chain and operational
disruptions, including higher capital spending, (10) seasonality of customer demand, (11) the failure of the Company’s
joint venture partners to meet their obligations or commit additional capital to the joint venture, (12) labor
shortages, labor cost increases or strikes, (13) the Company’s ability to acquire or divest businesses, acquire and
expand plants, integrate operations of acquired businesses and achieve expected benefits from acquisitions,
divestitures or expansions, (14) the Company’s ability to generate sufficient future cash flows to ensure the |
| 
| O-I Glass, Inc. U N L E A S H I N G T H E P O W E R O F G L A S S | 6
SECOND QUARTER 2026 RESULTS
JULY 28, 2026
Company’s goodwill is not impaired, (15) any increases in the underfunded status of the Company’s pension plans,
(16) any failure or disruption of the Company’s information technology, or those of third parties on which the
Company relies, or any cybersecurity or data privacy incidents affecting the Company or its third-party service
providers, (17) risks related to the Company’s indebtedness or changes in capital availability or cost, including
interest rate fluctuations and the ability of the Company to generate cash to service indebtedness and refinance
debt on favorable terms, (18) risks associated with operating in foreign countries, (19) foreign currency fluctuations
relative to the U.S. dollar, (20) changes in tax laws or global trade policies, (21) the Company’s ability to comply
with various environmental legal requirements, (22) risks related to recycling and recycled content laws and
regulations, (23) risks related to climate-change and air emissions, including related laws or regulations and increased
ESG scrutiny and changing expectations from stakeholders, and the other risk factors discussed in the Company's
filings with the Securities and Exchange Commission.
It is not possible to foresee or identify all such factors. Any forward-looking statements in this document are based
on certain assumptions and analyses made by the Company in light of its experience and perception of historical
trends, current conditions, expected future developments, and other factors it believes are appropriate in the
circumstances. Forward-looking statements are not a guarantee of future performance and actual results or
developments may differ materially from expectations. While the Company continually reviews trends and
uncertainties affecting the Company’s results of operations and financial condition, the Company does not assume
any obligation to update or supplement any particular forward-looking statements contained in this document,
except where we are expressly required to do so by law. |
O-I GLASS, INC.
Condensed Consolidated Results of Operations
(Dollars in millions, except per share amounts)
| | |
Three months ended June 30 | | |
Six months ended June 30 | |
| Unaudited | |
2026 | | |
2025 | | |
2026 | | |
2025 | |
| | |
| | | |
| | | |
| | | |
| | |
| Net sales | |
$ | 1,668 | | |
$ | 1,706 | | |
$ | 3,207 | | |
$ | 3,273 | |
| Cost of goods sold | |
| (1,454 | ) | |
| (1,407 | ) | |
| (2,794 | ) | |
| (2,694 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Gross profit | |
| 214 | | |
| 299 | | |
| 413 | | |
| 579 | |
| | |
| | | |
| | | |
| | | |
| | |
| Selling and administrative expense | |
| (75 | ) | |
| (106 | ) | |
| (173 | ) | |
| (213 | ) |
| Research, development and engineering expense | |
| (9 | ) | |
| (11 | ) | |
| (19 | ) | |
| (25 | ) |
| Interest expense, net | |
| (86 | ) | |
| (85 | ) | |
| (165 | ) | |
| (166 | ) |
| Equity earnings | |
| 29 | | |
| 28 | | |
| 55 | | |
| 51 | |
| Other expense, net (incl. goodwill impairment) | |
| (900 | ) | |
| (118 | ) | |
| (991 | ) | |
| (200 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Earnings (loss) before income taxes | |
| (827 | ) | |
| 7 | | |
| (880 | ) | |
| 26 | |
| | |
| | | |
| | | |
| | | |
| | |
| Provision for income taxes | |
| (138 | ) | |
| (6 | ) | |
| (156 | ) | |
| (36 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Net earnings (loss) | |
| (965 | ) | |
| 1 | | |
| (1,036 | ) | |
| (10 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Net earnings attributable to noncontrolling interests | |
| (7 | ) | |
| (6 | ) | |
| (10 | ) | |
| (10 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Net loss attributable to the Company | |
$ | (972 | ) | |
$ | (5 | ) | |
$ | (1,046 | ) | |
$ | (20 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| | |
| | | |
| | | |
| | | |
| | |
| Basic earnings per share: | |
| | | |
| | | |
| | | |
| | |
| Net loss attributable to the Company | |
$ | (6.33 | ) | |
$ | (0.03 | ) | |
$ | (6.83 | ) | |
$ | (0.13 | ) |
| Weighted average shares outstanding (thousands) | |
| 153,498 | | |
| 153,993 | | |
| 153,093 | | |
| 153,851 | |
| | |
| | | |
| | | |
| | | |
| | |
| Diluted earnings per share: | |
| | | |
| | | |
| | | |
| | |
| Net loss attributable to the Company | |
$ | (6.33 | ) | |
$ | (0.03 | ) | |
$ | (6.83 | ) | |
$ | (0.13 | ) |
| Diluted average shares (thousands) | |
| 153,498 | | |
| 153,993 | | |
| 153,093 | | |
| 153,851 | |
O-I GLASS, INC.
Condensed Consolidated Balance Sheets
(Dollars in millions)
| Unaudited | |
June 30, | | |
December 31, | | |
June 30, | |
| | |
2026 | | |
2025 | | |
2025 | |
| Assets | |
| | | |
| | | |
| | |
| Current assets: | |
| | | |
| | | |
| | |
| Cash and cash equivalents | |
$ | 339 | | |
$ | 759 | | |
$ | 487 | |
| Trade receivables, net | |
| 883 | | |
| 601 | | |
| 848 | |
| Inventories | |
| 947 | | |
| 1,002 | | |
| 990 | |
| Prepaid expenses and other current assets | |
| 282 | | |
| 239 | | |
| 279 | |
| Total current assets | |
| 2,451 | | |
| 2,601 | | |
| 2,604 | |
| | |
| | | |
| | | |
| | |
| Property, plant and equipment, net | |
| 3,451 | | |
| 3,447 | | |
| 3,458 | |
| Goodwill | |
| 608 | | |
| 1,487 | | |
| 1,467 | |
| Intangibles, net | |
| 178 | | |
| 188 | | |
| 196 | |
| Other assets | |
| 1,400 | | |
| 1,520 | | |
| 1,454 | |
| | |
| | | |
| | | |
| | |
| Total assets | |
$ | 8,088 | | |
$ | 9,243 | | |
$ | 9,179 | |
| | |
| | | |
| | | |
| | |
| Liabilities and Share Owners' Equity | |
| | | |
| | | |
| | |
| Current liabilities: | |
| | | |
| | | |
| | |
| Accounts payable | |
$ | 1,090 | | |
$ | 1,201 | | |
$ | 1,104 | |
| Short-term loans and long-term debt due within one year | |
| 193 | | |
| 162 | | |
| 236 | |
| Other liabilities | |
| 661 | | |
| 726 | | |
| 762 | |
| Total current liabilities | |
| 1,944 | | |
| 2,089 | | |
| 2,102 | |
| | |
| | | |
| | | |
| | |
| Long-term debt | |
| 4,793 | | |
| 4,837 | | |
| 4,898 | |
| Other long-term liabilities | |
| 812 | | |
| 872 | | |
| 810 | |
| Share owners' equity | |
| 539 | | |
| 1,445 | | |
| 1,369 | |
| | |
| | | |
| | | |
| | |
| Total liabilities and share owners' equity | |
$ | 8,088 | | |
$ | 9,243 | | |
$ | 9,179 | |
O-I
GLASS, INC.
Condensed Consolidated Cash Flows
(Dollars
in millions)
| Unaudited | |
Three
months ended
June 30 | | |
Six
months ended
June 30 | |
| | |
2026 | | |
2025 | | |
2026 | | |
2025 | |
| Cash
flows from operating activities: | |
| | | |
| | | |
| | | |
| | |
| Net
earnings (loss) | |
$ | (965 | ) | |
$ | 1 | | |
$ | (1,036 | ) | |
$ | (10 | ) |
| Non-cash
charges | |
| | | |
| | | |
| | | |
| | |
| Depreciation
and amortization | |
| 122 | | |
| 120 | | |
| 241 | | |
| 238 | |
| Pension
expense | |
| 8 | | |
| 8 | | |
| 17 | | |
| 15 | |
| Stock-based
compensation expense | |
| | | |
| 4 | | |
| 5 | | |
| 8 | |
| Goodwill
impairment | |
| 873 | | |
| | | |
| 873 | | |
| | |
| Change
in European valuation allowance on deferred tax assets | |
| 96 | | |
| | | |
| 96 | | |
| | |
| Restructuring,
asset impairment and related charges | |
| 17 | | |
| 113 | | |
| 55 | | |
| 195 | |
| Legacy
environmental charge | |
| | | |
| | | |
| | | |
| 4 | |
| (Gain)
loss on sale of joint venture and miscellaneous assets | |
| (2 | ) | |
| | | |
| 44 | | |
| (6 | ) |
| Cash
payments | |
| | | |
| | | |
| | | |
| | |
| Pension
contributions | |
| (5 | ) | |
| (7 | ) | |
| (15 | ) | |
| (14 | ) |
| Cash
paid for restructuring activities | |
| (55 | ) | |
| (50 | ) | |
| (90 | ) | |
| (78 | ) |
| Change
in components of working capital (a) | |
| (5 | ) | |
| (21 | ) | |
| (381 | ) | |
| (335 | ) |
| Other,
net (b) | |
| 10 | | |
| (13 | ) | |
| (9 | ) | |
| (33 | ) |
| Cash
provided by (utilized in) operating activities | |
| 94 | | |
| 155 | | |
| (200 | ) | |
| (16 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Cash
flows from investing activities: | |
| | | |
| | | |
| | | |
| | |
| Cash
payments for property, plant and equipment | |
| (95 | ) | |
| (104 | ) | |
| (237 | ) | |
| (239 | ) |
| Net
cash proceeds on sale of joint venture and misc. assets | |
| 2 | | |
| 5 | | |
| 7 | | |
| 18 | |
| Net
cash payments from hedging activities | |
| | | |
| (2 | ) | |
| (2 | ) | |
| | |
| Cash
utilized in investing activities | |
| (93 | ) | |
| (101 | ) | |
| (232 | ) | |
| (221 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Cash
flows from financing activities: | |
| | | |
| | | |
| | | |
| | |
| Changes
in borrowings, net | |
| 36 | | |
| 10 | | |
| 31 | | |
| (6 | ) |
| Shares
repurchased | |
| | | |
| (10 | ) | |
| (10 | ) | |
| (20 | ) |
| Payment
of finance fees | |
| (7 | ) | |
| | | |
| (7 | ) | |
| | |
| Net
cash receipts (payments) for hedging activity | |
| 2 | | |
| (6 | ) | |
| 2 | | |
| (6 | ) |
| Distributions
to non-controlling interests | |
| (12 | ) | |
| (8 | ) | |
| (12 | ) | |
| (8 | ) |
| Other,
net (c) | |
| | | |
| | | |
| (4 | ) | |
| (7 | ) |
| Cash
provided by (utilized in) financing activities | |
| 19 | | |
| (14 | ) | |
| - | | |
| (47 | ) |
| Effect
of exchange rate fluctuations on cash | |
| 2 | | |
| 23 | | |
| 12 | | |
| 37 | |
| Change
in cash | |
| 22 | | |
| 63 | | |
| (420 | ) | |
| (247 | ) |
| Cash
at beginning of period | |
| 317 | | |
| 424 | | |
| 759 | | |
| 734 | |
| Cash
at end of period | |
$ | 339 | | |
$ | 487 | | |
$ | 339 | | |
$ | 487 | |
| (a) |
The Company uses various factoring programs to sell certain receivables to financial institutions as part of managing its cash flows. At June 30, 2026, December 31, 2025 and June 30, 2025, the amount of receivables sold by the Company was $496 million, $531 million and $544 million, respectively. For the six months ended June 30, 2026 and 2025, the Company's use of its factoring programs resulted in an increase of $35 million and a decrease $9 million to cash utilized in operating activities, respectively. |
| |
|
|
|
|
|
|
|
|
|
|
| (b) |
Other, net includes other non-cash charges plus other changes in non-current assets and liabilities. |
| |
|
| (c) |
Other, net includes share settlement activity |
O-I
GLASS, INC.
Reportable
Segment Information and Reconciliation to Earnings Before Income Taxes
(Dollars
in millions)
| Unaudited | |
Three months ended June 30 | |
Six months ended June 30 |
| | |
2026 | |
2025 | |
2026 | | |
2025 |
| Net sales: | |
| | |
| | |
| | | |
| |
| Americas | |
$ | 949 | |
$ | 943 | |
$ | 1,819 | | |
$ | 1,816 |
| Europe | |
| 704 | |
| 741 | |
| 1,359 | | |
| 1,407 |
| | |
| | |
| | |
| | | |
| |
| Reportable segment totals | |
| 1,653 | |
| 1,684 | |
| 3,178 | | |
| 3,223 |
| | |
| | |
| | |
| | | |
| |
| Other | |
| 15 | |
| 22 | |
| 29 | | |
| 50 |
| | |
| 44.0 | |
| 44.0 | |
| 44.0 | | |
| 44.0 |
| Net sales | |
$ | 1,668 | |
$ | 1,706 | |
$ | 3,207 | | |
$ | 3,273 |
| | |
| | |
| | |
| | | |
| |
| | |
| | |
| | |
| | | |
| |
| Earnings (loss) before income taxes | |
$ | (827) | |
$ | 7 | |
$ | (880 | ) | |
$ | 26 |
| Items excluded from segment operating profit: | |
| | |
| | |
| | | |
| |
| Retained corporate costs and other | |
| 24 | |
| 25 | |
| 56 | | |
| 53 |
| Items not considered representative of ongoing operations (a) | |
| 888 | |
| 108 | |
| 972 | | |
| 189 |
| Interest expense, net | |
| 86 | |
| 85 | |
| 165 | | |
| 166 |
| Segment operating profit (b): | |
$ | 171 | |
$ | 225 | |
$ | 313 | | |
$ | 434 |
| | |
| | |
| | |
| | | |
| |
| Americas | |
$ | 165 | |
$ | 135 | |
$ | 307 | | |
$ | 276 |
| Europe | |
| 6 | |
| 90 | |
| 6 | | |
| 158 |
| Reportable segment totals | |
$ | 171 | |
$ | 225 | |
$ | 313 | | |
$ | 434 |
| | |
| | |
| | |
| | | |
| |
| Ratio of earnings before income taxes to net sales | |
| -49.6% | |
| 0.4% | |
| -27.4% | | |
| 0.8% |
| | |
| | |
| | |
| | | |
| |
| Segment operating profit margin (c): | |
| | |
| | |
| | | |
| |
| Americas | |
| 17.4% | |
| 14.3% | |
| 16.9% | | |
| 15.2% |
| Europe | |
| 0.9% | |
| 12.1% | |
| 0.4% | | |
| 11.2% |
| | |
| | |
| | |
| | | |
| |
| Reportable segment margin totals | |
| 10.3% | |
| 13.4% | |
| 9.8% | | |
| 13.5% |
| (a) |
Reference reconciliation for adjusted earnings. |
|
|
|
|
| |
|
|
|
|
|
| (b) |
Segment operating profit consists of consolidated earnings before interest income, interest expense,net, and provision for income taxes and excludes amounts related to certain items that management considers not representative of ongoing operations as well as certain retained corporate costs and other adjustments. |
| |
|
|
|
|
|
|
|
|
|
| |
The Company presents information on segment operating profit because management believes that it provides investors with a measure of operating performance separate from the level of indebtedness or other related costs of capital. The most directly comparable GAAP financial measure to segment operating profit is earnings before income taxes. The Company presents segment operating profit because management uses the measure, in combination with net sales and selected cash flow information, to evaluate performance and to allocate resources. |
| |
|
|
|
|
|
|
|
|
|
| (c) |
Segment operating profit margin is segment operating profit divided by segment net sales. |
O-I
GLASS, INC.
Reconciliation
for Adjusted Earnings
(Dollars
in millions, except per share amounts)
The
reconciliation below describes the items that management considers not representative of ongoing operations.
Unaudited
| | |
Three
months ended June 30 | | |
Six
months ended June 30 | | |
Year
Ended
December 31, | |
| | |
2026 | | |
2025 | | |
2026 | | |
2025 | | |
2025 | |
| | |
| | |
| | |
| | |
| | |
| |
| Net
loss attributable to the Company | |
$ | (972) | | |
$ | (5) | | |
$ | (1,046) | | |
$ | (20) | | |
$ | (129) | |
| Items
impacting other income (expense), net: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Goodwill
impairment | |
| 873 | | |
| | | |
| 873 | | |
| | | |
| | |
| Restructuring,
asset impairment and other charges | |
| 17 | | |
| 108 | | |
| 55 | | |
| 191 | | |
| 443 | |
| Legacy
environmental charge | |
| | | |
| | | |
| | | |
| 4 | | |
| 4 | |
| Loss
(gain) on sale of joint venture and miscellaneous assets | |
| (2) | | |
| | | |
| 44 | | |
| (6) | | |
| (5 | ) |
| Pension
settlement and curtailment charges | |
| | | |
| | | |
| | | |
| | | |
| 5 | |
| Items
impacting interest expense: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Charges
for note repurchase premiums and write-off of deferred finance fees and related charges | |
| 1 | | |
| | | |
| 1 | | |
| | | |
| 7 | |
| Items
impacting income tax: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Change
in European valuation allowance on deferred tax assets | |
| 96 | | |
| | | |
| 96 | | |
| | | |
| | |
| European
investment tax incentive | |
| | | |
| (22) | | |
| | | |
| (22) | | |
| (22) | |
| Deferred
tax benefits | |
| | | |
| | | |
| | | |
| | | |
| (21) | |
| Net
benefit for income tax on items above | |
| | | |
| | | |
| (3) | | |
| (2 | ) | |
| (38) | |
| Items
impacting net earnings attributable to noncontrolling interests: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net
impact of noncontrolling interests on items above | |
| 1 | | |
| | | |
| 1 | | |
| | | |
| 5 | |
| Total
adjusting items (non-GAAP) | |
$ | 986 | | |
$ | 86 | | |
$ | 1,067 | | |
$ | 165 | | |
$ | 378 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Adjusted
earnings (non-GAAP) | |
$ | 14 | | |
$ | 82 | | |
$ | 21 | | |
$ | 145 | | |
$ | 249 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Diluted
average shares (thousands) | |
| 153,498 | | |
| 153,993 | | |
| 153,093 | | |
| 153,851 | | |
| 153,552 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net
loss attributable to the Company (diluted) | |
$ | (6.33) | | |
$ | (0.03) | | |
$ | (6.83) | | |
$ | (0.13) | | |
$ | (0.84) | |
| Adjusted
earnings per share (non-GAAP) (a) | |
$ | 0.09 | | |
$ | 0.53 | | |
$ | 0.14 | | |
$ | 0.93 | | |
$ | 1.60 | |
(a)
For purposes of computing adjusted earnings per share, the diluted average shares (in thousands) are 154,676 for the three months ended
June 30, 2026.
For
purposes of computing adjusted earnings per share, the diluted average shares (in thousands) are 154,841 for the six months ended June
30, 2026.
For
purposes of computing adjusted earnings per share, the diluted average shares (in thousands) are 155,209 for the three months ended June
30, 2025.
For
purposes of computing adjusted earnings per share, the diluted average shares (in thousands) are 155,502 for the six months ended June
30, 2025.
For
purposes of computing adjusted earnings per share, the diluted average shares (in thousands) are 155,275 for the year ended December
31, 2025.
O-I
GLASS, INC.
Changes
in Net Sales and Segment Operating Profit for Reportable Segments
(Dollars
in millions)
Unaudited
| | |
Three
months ended June 30 | |
| | |
Americas | | |
Europe | | |
Total | |
| | |
| | |
| | |
| |
| Net
sales for reportable segments- 2025 | |
$ | 943 | | |
$ | 741 | | |
$ | 1,684 | |
| Effects
of changing foreign currency rates (a) | |
| 44 | | |
| 5 | | |
| 49 | |
| Price | |
| 36 | | |
| (32 | ) | |
| 4 | |
| Sales
volume & mix | |
| (74 | ) | |
| (10 | ) | |
| (84 | ) |
| Total
reconciling items | |
| 6 | | |
| (37 | ) | |
| (31 | ) |
| Net
sales for reportable segments- 2026 | |
$ | 949 | | |
$ | 704 | | |
$ | 1,653 | |
| | |
| | | |
| | | |
| | |
| | |
| | | |
| | | |
| | |
| | |
| | | |
| | | |
| | |
| | |
| Three months ended June 30 | |
| | |
| Americas | | |
| Europe | | |
| Total | |
| Segment operating
profit - 2025 | |
$ | 135 | | |
$ | 90 | | |
$ | 225 | |
| Effects
of changing foreign currency rates (a) | |
| 10 | | |
| (1 | ) | |
| 9 | |
| Net
price (net of cost inflation) | |
| 21 | | |
| (85 | ) | |
| (64 | ) |
| Sales
volume & mix | |
| (17 | ) | |
| (1 | ) | |
| (18 | ) |
| Operating
costs | |
| 16 | | |
| 3 | | |
| 19 | |
| Total
reconciling items | |
| 30 | | |
| (84 | ) | |
| (54 | ) |
| Segment
operating profit - 2026 | |
$ | 165 | | |
$ | 6 | | |
$ | 171 | |
| | |
| | | |
| | | |
| | |
| | |
| | | |
| | | |
| | |
| | |
| Six months ended June 30 | |
| | |
| Americas | | |
| Europe | | |
| Total | |
| | |
| | | |
| | | |
| | |
| Net sales
for reportable segments- 2025 | |
$ | 1,816 | | |
$ | 1,407 | | |
$ | 3,223 | |
| Effects
of changing foreign currency rates (a) | |
| 100 | | |
| 79 | | |
| 179 | |
| Price | |
| 59 | | |
| (68 | ) | |
| (9 | ) |
| Sales
volume & mix | |
| (156 | ) | |
| (59 | ) | |
| (215 | ) |
| Total
reconciling items | |
| 3 | | |
| (48 | ) | |
| (45 | ) |
| Net
sales for reportable segments- 2026 | |
$ | 1,819 | | |
$ | 1,359 | | |
$ | 3,178 | |
| | |
| | | |
| | | |
| | |
| | |
| | | |
| | | |
| | |
| | |
| | | |
| | | |
| | |
| | |
| Six months ended June 30 | |
| | |
| Americas | | |
| Europe | | |
| Total | |
| Segment operating
profit - 2025 | |
$ | 276 | | |
$ | 158 | | |
$ | 434 | |
| Effects
of changing foreign currency rates (a) | |
| 17 | | |
| 5 | | |
| 22 | |
| Net
price (net of cost inflation) | |
| 32 | | |
| (161 | ) | |
| (129 | ) |
| Sales
volume & mix | |
| (25 | ) | |
| (9 | ) | |
| (34 | ) |
| Operating
costs | |
| 7 | | |
| 13 | | |
| 20 | |
| Total
reconciling items | |
| 31 | | |
| (152 | ) | |
| (121 | ) |
| Segment
operating profit - 2026 | |
$ | 307 | | |
$ | 6 | | |
$ | 313 | |
| | |
| | | |
| | | |
| | |
| | |
| | | |
| | | |
| | |
| | |
| | | |
| | | |
| | |
| (a) | Currency effect on net sales and
segment operating profit determined by using 2026 foreign currency exchange rates to translate 2025 local currency results. |
Unaudited
O-I
GLASS, INC.
Reconciliation to Free Cash Flow
(Dollars in millions)
| | |
| | |
Previous
Forecast | | |
Current
Forecast | |
| | |
Year
Ended | | |
for
Year Ended | | |
for
Year Ended | |
| | |
December
31, 2025 | | |
December
31, 2026 | | |
December
31, 2026 | |
| | |
| | |
| | |
| |
| Cash
provided by operating activities | |
$ | 600 | | |
$ | 500
to 600 | | |
$ | 275
to 375 | |
| Cash
payments for property, plant and equipment | |
| (432) | | |
| (450) | | |
| (425) | |
| Free
cash flow (non-GAAP) | |
$ | 168 | | |
$ | 50
to 150 | | |
$ | (
50) to (150) | |
| | |
| | | |
| | | |
| | |
O-I
GLASS, INC.
Reconciliation to Adjusted EBITDA
(Dollars in millions)
| | |
Year
Ended |
|
|
|
|
|
|
|
| |
| | |
December
31, 2025 |
|
|
|
|
|
|
|
| |
| Net
Loss | |
$ | (103) |
|
|
|
|
|
|
|
| |
| Interest
expense (net) | |
| 341 |
|
|
|
|
|
|
|
| |
| Provision
for income taxes | |
| 54 |
|
|
|
|
|
|
|
| |
| Depreciation | |
| 391 |
|
|
|
|
|
|
|
| |
| Amortization
of intangibles | |
| 88 |
|
|
|
|
|
|
|
| |
| EBITDA | |
| 771 |
|
|
|
|
|
|
|
| |
| Items
not considered representative of ongoing operations | |
| 447 |
|
|
|
|
|
|
|
| |
| Adjusted
EBITDA (non-GAAP) | |
$ | 1,218 |
|
|
|
|
|
|
|
| |
For
the periods ending after June 30, 2026, the Company is unable to present a quantitative reconciliation of its forward-looking non-GAAP
measure, adjusted EBITDA, to its most directly comparable U.S. GAAP financial measure, net loss attributable to the Company, because
management cannot reliably predict all of the necessary components of this U.S. GAAP financial measure without unreasonable efforts. Net
loss attributable to the Company includes several significant items, such as restructuring, asset impairment and other charges, charges
for the write-off of finance fees, and the income tax effect on such items. The decisions and events that typically lead to the
recognition of these and other similar non-GAAP adjustments are inherently unpredictable as to if and when they may occur. The
inability to provide a reconciliation is due to that unpredictability and the related difficulties in assessing the potential financial
impact of the non-GAAP adjustments. For the same reasons, the Company is unable to address the probable significance of the unavailable
information, which could be material to the Company’s future financial results.
O-I
GLASS, INC.
Reconciliation to Adjusted Effective Tax Rate
(Dollars in millions)
| | |
Three
Months Ended | |
|
|
|
|
|
|
|
|
| | |
June
30, 2026 | |
|
|
|
|
|
|
|
|
| Loss
before income taxes (A) | |
$ | (827) | |
|
|
|
|
|
|
|
|
| Items
management considers not representative of ongoing operations and other adjustments | |
| 889 | |
|
|
|
|
|
|
|
|
| Adjusted
Earnings before income taxes (C) | |
$ | 62 | |
|
|
|
|
|
|
|
|
| | |
| | |
|
|
|
|
|
|
|
|
| Provision
for income taxes (B) | |
$ | (138) | |
|
|
|
|
|
|
|
|
| Tax
items management considers not representative of ongoing operations and other adjustments | |
| 96 | |
|
|
|
|
|
|
|
|
| Adjusted
provision for income taxes (D) | |
$ | (42) | |
|
|
|
|
|
|
|
|
| | |
| | |
|
|
|
|
|
|
|
|
| Effective
Tax Rate (B)/(A) | |
| -17% | |
|
|
|
|
|
|
|
|
| Adjusted
Effective Tax Rate (D)/(C) | |
| 68% | |
|
|
|
|
|
|
|
|
The
Company is unable to present a quantitative reconciliation of its forward-looking non-GAAP measure, adjusted effective tax rate, for
the periods ending after June 30, 2026, to its most directly comparable GAAP financial measure, provision for income taxes divided by
earnings (loss) before income taxes, because management cannot reliably predict all of the necessary components of these GAAP financial
measures without unreasonable efforts. Earnings (loss) before income taxes includes several significant items, such as restructuring
charges, asset impairment charges, and charges for the write-off of finance fees, and the provision for income taxes would include the
income tax effect on such items. The decisions and events that typically lead to the recognition of these and other similar items are
complex and inherently unpredictable, and the amount recognized for each item can vary significantly. Accordingly, the Company is unable
to provide a reconciliation of adjusted effective tax rate to provision for income taxes divided by earnings (loss) before income taxes
or address the probable significance of the unavailable information, which could be material to the Company's future financial results.
O-I
GLASS, INC.
Reconciliation
to Adjusted EBITDA, Net Debt and Leverage Ratio
(Dollars
in millions)
| Unaudited | |
Year
Ended December 31, 2025 | |
|
|
|
|
|
|
|
|
| | |
| |
|
|
|
|
|
|
|
|
| | |
| |
|
|
|
|
|
|
|
|
| Net
Loss | |
$ | (103) | |
|
|
|
|
|
|
|
|
| Interest
expense (net) | |
| 341 | |
|
|
|
|
|
|
|
|
| Provision
for income taxes | |
| 54 | |
|
|
|
|
|
|
|
|
| Depreciation | |
| 391 | |
|
|
|
|
|
|
|
|
| Amortization
of intangibles | |
| 88 | |
|
|
|
|
|
|
|
|
| EBITDA | |
| 771 | |
|
|
|
|
|
|
|
|
| Items
not considered representative of ongoing operations | |
| 447 | |
|
|
|
|
|
|
|
|
| Adjusted
EBITDA (non-GAAP) | |
$ | 1,218 | |
|
|
|
|
|
|
|
|
| | |
| | |
|
|
|
|
|
|
|
|
| Total
debt | |
$ | 4,999 | |
|
|
|
|
|
|
|
|
| Less
cash | |
| 759 | |
|
|
|
|
|
|
|
|
| Net
debt (non-GAAP) | |
$ | 4,240 | |
|
|
|
|
|
|
|
|
| | |
| | |
|
|
|
|
|
|
|
|
| Leverage
ratio (Net debt divided by Adjusted EBITDA) | |
| 3.5 | |
|
|
|
|
|
|
|
|
For
the years ending after December 31, 2025, the Company is unable to present a quantitative reconciliation of its forward-looking non-GAAP
measure, leverage ratio, which is defined as total debt less cash divided by Adjusted EBITDA, to its most directly comparable U.S. GAAP
financial measure, Net earnings, because management cannot reliably predict all of the necessary components of
this U.S. GAAP financial measure without unreasonable efforts. Net earnings includes several significant items, such as restructuring,
asset impairment and other charges, charges for the write-off of finance fees, and the income tax effect on such items. The decisions
and events that typically lead to the recognition of these and other similar non-GAAP adjustments are inherently unpredictable as to
if and when they may occur. The inability to provide a reconciliation is due to that unpredictability and the related difficulties
in assessing the potential financial impact of the non-GAAP adjustments. For the same reasons, the Company is unable to address
the probable significance of the unavailable information, which could be material to the Company’s future financial results.