
Packaging (PKG) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
2.1B
Gross Profit
454.7M
21.24%
Operating Income
293.3M
13.70%
Net Income
203.8M
9.52%
EPS (Diluted)
$2.26
Balance Sheet Metrics
Total Assets
9.0B
Total Liabilities
4.5B
Shareholders Equity
4.5B
Debt to Equity
0.99
Cash Flow Metrics
Operating Cash Flow
398.2M
Free Cash Flow
191.0M
Revenue & Profitability Trend
Packaging Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 8.4B | 7.8B | 8.5B | 7.7B | 6.7B |
Cost of Goods Sold | 6.6B | 6.1B | 6.4B | 5.9B | 5.3B |
Gross Profit | 1.8B | 1.7B | 2.1B | 1.9B | 1.4B |
Gross Margin % | 21.3% | 21.8% | 24.7% | 24.2% | 20.6% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 610.3M | 580.9M | 608.6M | 576.8M | 539.6M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 610.3M | 580.9M | 608.6M | 576.8M | 539.6M |
Operating Income | 1.2B | 1.1B | 1.5B | 1.3B | 829.8M |
Operating Margin % | 14.0% | 14.3% | 17.5% | 16.8% | 12.5% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 41.4M | 53.3M | 70.4M | 152.4M | 93.5M |
Other Non-Operating Income | -67.0M | -50.6M | -46.8M | -35.1M | -103.6M |
Pre-tax Income | 1.1B | 1.0B | 1.4B | 1.1B | 632.7M |
Income Tax | 259.3M | 248.9M | 335.0M | 267.6M | 171.7M |
Effective Tax Rate % | 24.4% | 24.5% | 24.5% | 24.1% | 27.1% |
Net Income | 805.1M | 765.2M | 1.0B | 841.1M | 461.0M |
Net Margin % | 9.6% | 9.8% | 12.1% | 10.9% | 6.9% |
Key Metrics | |||||
EBITDA | 1.7B | 1.6B | 1.9B | 1.7B | 1.2B |
EPS (Basic) | $8.97 | $8.52 | $11.08 | $8.87 | $4.86 |
EPS (Diluted) | $8.93 | $8.48 | $11.03 | $8.83 | $4.84 |
Basic Shares Outstanding | 89100000 | 89625000 | 92942238 | 94825254 | 94855967 |
Diluted Shares Outstanding | 89100000 | 89625000 | 92942238 | 94825254 | 94855967 |
Income Statement Trend
Packaging Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 685.0M | 648.0M | 320.0M | 618.7M | 974.6M |
Short-term Investments | 102.0M | 493.5M | 85.2M | 86.1M | 105.6M |
Accounts Receivable | 1.1B | 1.0B | 1.0B | 1.1B | 832.4M |
Inventory | 1.1B | 1.0B | 977.3M | 902.5M | 787.9M |
Other Current Assets | 166.9M | 62.3M | 58.3M | 47.0M | 44.7M |
Total Current Assets | 3.2B | 3.3B | 2.5B | 2.7B | 2.8B |
Non-Current Assets | |||||
Property, Plant & Equipment | 472.7M | 456.6M | 445.2M | 341.2M | 323.0M |
Goodwill | 2.0B | 2.1B | 2.1B | 2.2B | 2.0B |
Intangible Assets | 191.9M | 229.6M | 267.9M | 308.4M | 295.9M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 104.8M | 67.2M | 42.0M | 44.9M | 53.2M |
Total Non-Current Assets | 5.6B | 5.4B | 5.5B | 5.1B | 4.7B |
Total Assets | 8.8B | 8.7B | 8.0B | 7.8B | 7.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 430.3M | 402.4M | 410.4M | 452.4M | 387.0M |
Short-term Debt | 82.6M | 480.2M | 74.1M | 68.8M | 70.5M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 1.0B | 1.3B | 875.5M | 884.8M | 782.6M |
Non-Current Liabilities | |||||
Long-term Debt | 2.7B | 2.7B | 2.7B | 2.7B | 2.7B |
Deferred Tax Liabilities | 561.9M | 558.0M | 543.0M | 465.9M | 379.4M |
Other Non-Current Liabilities | 80.9M | 60.7M | 57.4M | 58.0M | 59.2M |
Total Non-Current Liabilities | 3.4B | 3.4B | 3.5B | 3.3B | 3.4B |
Total Liabilities | 4.4B | 4.7B | 4.3B | 4.2B | 4.2B |
Equity | |||||
Common Stock | 900.0K | 900.0K | 900.0K | 900.0K | 900.0K |
Retained Earnings | 3.8B | 3.4B | 3.2B | 3.1B | 2.8B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 4.4B | 4.0B | 3.7B | 3.6B | 3.2B |
Key Metrics | |||||
Total Debt | 2.8B | 3.2B | 2.8B | 2.7B | 2.7B |
Working Capital | 2.2B | 2.0B | 1.6B | 1.8B | 2.0B |
Balance Sheet Composition
Packaging Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 805.1M | 765.2M | 1.0B | 841.1M | 461.0M |
Depreciation & Amortization | 525.6M | 517.7M | 456.8M | 417.5M | 409.9M |
Stock-Based Compensation | 48.8M | 40.0M | 35.6M | 35.5M | 30.0M |
Working Capital Changes | -210.1M | 5.6M | -82.4M | -322.6M | 80.6M |
Operating Cash Flow | 1.2B | 1.3B | 1.5B | 1.0B | 1.0B |
Investing Activities | |||||
Capital Expenditures | -669.7M | -469.7M | -824.2M | -605.1M | -421.2M |
Acquisitions | - | 0 | 0 | -194.9M | 0 |
Investment Purchases | -114.3M | -507.2M | -126.1M | -127.4M | -110.1M |
Investment Sales | 506.8M | 102.8M | 118.7M | 126.9M | 107.0M |
Investing Cash Flow | -277.8M | -875.1M | -833.7M | -794.4M | -426.1M |
Financing Activities | |||||
Share Repurchases | -25.7M | -57.2M | -538.0M | -205.9M | -10.5M |
Dividends Paid | -448.8M | -448.9M | -420.3M | -379.8M | -299.6M |
Debt Issuance | 0 | 397.1M | 0 | 690.2M | 0 |
Debt Repayment | -401.9M | -1.9M | -1.7M | -757.7M | -1.5M |
Financing Cash Flow | -876.4M | -110.9M | -960.0M | -655.6M | -322.1M |
Free Cash Flow | 521.5M | 845.4M | 670.8M | 489.0M | 611.6M |
Net Change in Cash | 37.5M | 363.2M | -263.8M | -402.8M | 288.8M |
Cash Flow Trend
Packaging Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
19.81
Forward P/E
17.64
Price to Book
3.82
Price to Sales
2.06
PEG Ratio
0.96
Profitability Ratios
Profit Margin
10.47%
Operating Margin
14.81%
Return on Equity
20.65%
Return on Assets
8.83%
Financial Health
Current Ratio
3.54
Debt to Equity
60.68
Beta
0.87
Per Share Data
EPS (TTM)
$10.01
Book Value per Share
$51.83
Revenue per Share
$96.87
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
pkg | 17.8B | 19.81 | 3.82 | 20.65% | 10.47% | 60.68 |
Smurfit WestRock plc | 25.5B | 59.57 | 1.42 | 4.23% | 1.98% | 79.49 |
International Paper | 24.7B | 41.77 | 1.33 | -0.20% | -0.12% | 57.16 |
Amcor plc | 19.9B | 27.03 | 1.70 | 6.60% | 3.41% | 130.42 |
Ball | 14.6B | 26.48 | 2.79 | 9.59% | 4.49% | 139.76 |
Avery Dennison | 13.6B | 19.62 | 6.20 | 31.68% | 8.14% | 161.26 |
Financial data is updated regularly. All figures are in the company's reporting currency.