Ranpak Holdings Corp. Reports Third Quarter 2024 Financial Results

Business Wire10-31 19:30

Packaging System placement up 1.1% year over year to approximately 143.6 thousand machines at September 30, 2024 Net revenue for the third quarter increased 11.4% year over year to $92.2 million and ...

Source Link

Disclaimer: Investing carries risk. This is not financial advice. The above content should not be regarded as an offer, recommendation, or solicitation on acquiring or disposing of any financial products, any associated discussions, comments, or posts by author or other users should not be considered as such either. It is solely for general information purpose only, which does not consider your own investment objectives, financial situations or needs. TTM assumes no responsibility or warranty for the accuracy and completeness of the information, investors should do their own research and may seek professional advice before investing.

Comments

We need your insight to fill this gap

Leave a comment

{"i18n":{"language":"en_US"},"isChannel":false,"data":{"share":"https://ttm.financial/m/news/2479570026?lang=en_US&edition=fundamental","thumbnail":"https://s.yimg.com/uu/api/res/1.2/TbQ5X805C9K8Cn.0Ym5MmQ--~B/aD0zMDA7dz00ODA7YXBwaWQ9eXRhY2h5b24-/https://media.zenfs.com/en/business-wire.com/e4158e9021b698e0ecab1e0b3f509233","is_english":true,"pubTime":"2024-10-31 19:30","share_image_url":"https://static.laohu8.com/5f26f4a48f9cb3e29be4d71d3ba8c038","id":"2479570026","market":"us","top_or_hot":-1,"title":"Ranpak Holdings Corp. Reports Third Quarter 2024 Financial Results","media":"Business Wire","content":"<div>\n<p>Packaging System placement up 1.1% year over year to approximately 143.6 thousand machines at September 30, 2024\nNet revenue for the third quarter increased 11.4% year over year to $92.2 million and ...</p>\n\n<a href=\"https://finance.yahoo.com/news/ranpak-holdings-corp-reports-third-113000505.html\">Source Link</a>\n\n</div>\n","source":"yahoofinance","html":"<!DOCTYPE html>\n<html>\n<head>\n<meta http-equiv=\"Content-Type\" content=\"text/html; charset=utf-8\" />\n<meta name=\"viewport\" content=\"width=device-width,initial-scale=1.0,minimum-scale=1.0,maximum-scale=1.0,user-scalable=no\"/>\n<meta name=\"format-detection\" content=\"telephone=no,email=no,address=no\" />\n<title>Ranpak Holdings Corp. Reports Third Quarter 2024 Financial Results</title>\n<style type=\"text/css\">\na,abbr,acronym,address,applet,article,aside,audio,b,big,blockquote,body,canvas,caption,center,cite,code,dd,del,details,dfn,div,dl,dt,\nem,embed,fieldset,figcaption,figure,footer,form,h1,h2,h3,h4,h5,h6,header,hgroup,html,i,iframe,img,ins,kbd,label,legend,li,mark,menu,nav,\nobject,ol,output,p,pre,q,ruby,s,samp,section,small,span,strike,strong,sub,summary,sup,table,tbody,td,tfoot,th,thead,time,tr,tt,u,ul,var,video{ font:inherit;margin:0;padding:0;vertical-align:baseline;border:0 }\nbody{ font-size:16px; line-height:1.5; color:#999; background:transparent; }\n.wrapper{ overflow:hidden;word-break:break-all;padding:10px; }\nh1,h2{ font-weight:normal; line-height:1.35; margin-bottom:.6em; }\nh3,h4,h5,h6{ line-height:1.35; margin-bottom:1em; }\nh1{ font-size:24px; }\nh2{ font-size:20px; }\nh3{ font-size:18px; }\nh4{ font-size:16px; }\nh5{ font-size:14px; }\nh6{ font-size:12px; }\np,ul,ol,blockquote,dl,table{ margin:1.2em 0; }\nul,ol{ margin-left:2em; }\nul{ list-style:disc; }\nol{ list-style:decimal; }\nli,li p{ margin:10px 0;}\nimg{ max-width:100%;display:block;margin:0 auto 1em; }\nblockquote{ color:#B5B2B1; border-left:3px solid #aaa; padding:1em; }\nstrong,b{font-weight:bold;}\nem,i{font-style:italic;}\ntable{ width:100%;border-collapse:collapse;border-spacing:1px;margin:1em 0;font-size:.9em; }\nth,td{ padding:5px;text-align:left;border:1px solid #aaa; }\nth{ font-weight:bold;background:#5d5d5d; }\n.symbol-link{font-weight:bold;}\n/* header{ border-bottom:1px solid #494756; } */\n.title{ margin:0 0 8px;line-height:1.3;color:#ddd; }\n.meta {color:#5e5c6d;font-size:13px;margin:0 0 .5em; }\na{text-decoration:none; color:#2a4b87;}\n.meta .head { display: inline-block; overflow: hidden}\n.head .h-thumb { width: 30px; height: 30px; margin: 0; padding: 0; border-radius: 50%; float: left;}\n.head .h-content { margin: 0; padding: 0 0 0 9px; float: left;}\n.head .h-name {font-size: 13px; color: #eee; margin: 0;}\n.head .h-time {font-size: 11px; color: #7E829C; margin: 0;line-height: 11px;}\n.small {font-size: 12.5px; display: inline-block; transform: scale(0.9); -webkit-transform: scale(0.9); transform-origin: left; -webkit-transform-origin: left;}\n.smaller {font-size: 12.5px; display: inline-block; transform: scale(0.8); -webkit-transform: scale(0.8); transform-origin: left; -webkit-transform-origin: left;}\n.bt-text {font-size: 12px;margin: 1.5em 0 0 0}\n.bt-text p {margin: 0}\n</style>\n</head>\n<body>\n<div class=\"wrapper\">\n<header>\n<h2 class=\"title\">\nRanpak Holdings Corp. Reports Third Quarter 2024 Financial Results\n</h2>\n\n<h4 class=\"meta\">\n\n\n2024-10-31 19:30 GMT+8&nbsp;&nbsp;&nbsp;<a href=https://finance.yahoo.com/news/ranpak-holdings-corp-reports-third-113000505.html><strong>Business Wire</strong></a>\n\n\n</h4>\n\n</header>\n<article>\n<div>\n<p>Packaging System placement up 1.1% year over year to approximately 143.6 thousand machines at September 30, 2024\nNet revenue for the third quarter increased 11.4% year over year to $92.2 million and ...</p>\n\n<a href=\"https://finance.yahoo.com/news/ranpak-holdings-corp-reports-third-113000505.html\">Source Link</a>\n\n</div>\n\n\n</article>\n</div>\n</body>\n</html>\n","isBrief":false,"type":0,"news_type":1,"symbol":"BK4585","symbol_name":"ETF&股票定投概念","start_time":0,"source_url":"https://finance.yahoo.com/news/ranpak-holdings-corp-reports-third-113000505.html","article_id":"2479570026","we_media_id":null,"thumbnails":["https://s.yimg.com/uu/api/res/1.2/TbQ5X805C9K8Cn.0Ym5MmQ--~B/aD0zMDA7dz00ODA7YXBwaWQ9eXRhY2h5b24-/https://media.zenfs.com/en/business-wire.com/e4158e9021b698e0ecab1e0b3f509233"],"rights":null,"url":"https://stock-news.laohu8.com/highlight/detail?id=2479570026","pubTimestamp":1730374200,"sourceInfo":{"source_id":"yahoofinance","name":"雅虎金融"},"weMediaInfo":null,"summary":"Packaging System placement up 1.1% year over year to approximately 143.6 thousand machines at September 30, 2024. Net revenue for the third quarter increased 11.4% year over year to $92.2 million and increased 10.5% year over year on a constant currency basis to $94.7 million. Net loss for the third quarter of $8.1 million compared to net loss of $3.3 million for the prior year period. Constant Currency Adjusted EBITDA  for the third quarter of $20.5 million up 13.9%, or $2.5 million, year over year. Constant currency AEBITDA1 of $20.5 million for the three months ended September 30, 2024 is up 13.9%","collect":0,"end_time":0,"defaultTopTitle":"yahoo.com","property":[],"viewcount":null,"language":"en","relate_stocks":{"BK4585":"ETF&股票定投概念","BK4561":"索罗斯持仓","BK4136":"纸材料包装","PACK":"Ranpak Holdings","BK4588":"碎股","BK4144":"石油与天然气的储存和运输","BK4590":"PTP","ET":"Energy Transfer LP","BK4581":"高盛持仓"},"translate_title":"Ranpak Holdings Corp.报告2024年第三季度财务业绩","themeId":null,"isJumpTheme":false,"ttsUrl":null,"symbols_score_info":{"ET":1,"PACK":1},"content_text":"Packaging System placement up 1.1% year over year to approximately 143.6 thousand machines at September 30, 2024\nNet revenue for the third quarter increased 11.4% year over year to $92.2 million and increased 10.5% year over year on a constant currency basis to $94.7 million\nNet loss for the third quarter of $8.1 million compared to net loss of $3.3 million for the prior year period\nConstant Currency Adjusted EBITDA (\"AEBITDA\") for the third quarter of $20.5 million up 13.9%, or $2.5 million, year over year\n\nCONCORD TOWNSHIP, Ohio, October 31, 2024--(BUSINESS WIRE)--Ranpak Holdings Corp. (NYSE: PACK) (\"Ranpak\" or \"the Company\"), a leading provider of environmentally sustainable, systems-based, product protection and end-of-line automation solutions for e-Commerce and industrial supply chains, today reported its third quarter 2024 financial results.\nOmar Asali, Chairman and Chief Executive Officer, commented, \"Ranpak delivered another strong quarter to build on the solid momentum of the first half of the year. We are pleased to report that in the third quarter we experienced a meaningful acceleration in volumes globally which led to double-digit top-line and Adjusted EBITDA growth as well as an increase in our cash position. Net revenue for the quarter increased 11.4% year over year, or 10.5% on a constant currency basis, driven by an e-Commerce induced 14.7% volume increase. We experienced strong demand for our void-fill products globally resulting in increased volumes in both regions, while lower industrial activity weighed on our cushioning product line. We continued to build momentum in Automation with strong revenue growth in the quarter and a robust bookings outlook going into year end.\n\"Gross margins remained in-line with expectations at 37.3% and Adjusted EBITDA grew 13.9% in the quarter on a constant currency basis driving further progress on deleveraging. Our net debt to LTM Adjusted EBITDA ratio on a constant currency basis reached 4.0x as of the end of the third quarter, marking substantial progress towards our goal of 3.0x or below.\n\"Although the macro environment remains choppy, our execution on strategic accounts has been excellent and fueled much of the improved results this year. I am pleased with the phenomenal effort to drive results in a challenging environment. While it may not show up now, I believe other steps we have taken this year in the general business will start to pay off in 2025 and beyond as we are rolling out a number of new products in PPS and brought in additional talent to drive the pipeline.\"\nThird Quarter 2024 Highlights\n\nPackaging systems placement increased 1.1% year over year, to approximately 143.6 thousand machines as of September 30, 2024\nNet revenue increased 11.4% and increased 10.5% adjusting for constant currency\nNet loss of $8.1 million compared to net loss of $3.3 million for the prior year period\nConstant currency AEBITDA1 of $20.5 million for the three months ended September 30, 2024 is up 13.9%\n\nNet revenue for the third quarter of 2024 was $92.2 million compared to $82.8 million in the third quarter of 2023, an increase of $9.4 million or 11.4% year over year. Net revenue was positively impacted by an increase in void-fill, wrapping, and other net revenue, partially offset by a decrease in cushioning. Other net revenue includes automated box sizing equipment and non-paper revenue from packaging systems installed in the field, such as systems accessories. Cushioning decreased $3.2 million, or 9.0%, to $32.5 million from $35.7 million; void-fill increased $9.7 million, or 28.4%, to $43.9 million from $34.2 million; wrapping increased $0.4 million or 4.9% to $8.5 million from $8.1 million; and other sales increased $2.5 million, or 52.1%, to $7.3 million from $4.8 million for the third quarter of 2024 compared to the third quarter of 2023. The increase in void-fill was primarily due to increased volume from e-commerce activity in North America. The increase in net revenue is quantified by an increase in the volume of sales of our paper consumable products of approximately 14.7% and a 2.9% increase in sales of automated box sizing equipment, partially offset by a 7.0% decrease in the price or mix of our paper consumable products. Constant currency net revenue was $94.7 million for the third quarter of 2024, a 10.5% increase from $85.7 million from the third quarter of 2023.\nNet revenue in North America for the third quarter of 2024 totaled $40.3 million compared to $34.9 million in the third quarter of 2023. The increase of $5.4 million, or 15.5%, was primarily attributable to an increase in void-fill and other sales, partially offset by decreases in wrapping and cushioning.\nNet revenue in Europe/Asia for the third quarter of 2024 totaled $51.9 million compared to $47.9 million in the third quarter of 2023. The increase of $4.0 million, or 8.4%, was driven by increases in void-fill, wrapping, and other sales, partially offset by a decrease in cushioning. Constant currency net revenue in Europe/Asia was $54.4 million for the third quarter of 2024, a $3.6 million, or 7.1%, increase from $50.8 million for the third quarter of 2023.\n\n\n\n\n\n\n\n\n\n\n1 Please refer to \"Non-GAAP Financial Data\" in this press release for an explanation and related reconciliation of the Company’s non-GAAP financial measures and further discussion related to certain other non-GAAP metrics included in this press release.\n\n\n\nYear-to-Date 2024 Highlights\n\nNet revenue increased 7.3% and increased 6.9% adjusting for constant currency\nNet loss of $10.7 million compared to net loss of $17.8 million for the prior year period\nConstant currency AEBITDA of $61.1 million for the nine months ended September 30, 2024 is up 17.3%\n\nBalance Sheet and Liquidity\nRanpak completed the third quarter of 2024 with a strong liquidity position, including a cash balance of $69.5 million and no borrowings on its $45 million Revolving Credit Facility, which matures in June 2025. As of September 30, 2024, the Company had $250.0 million of USD-denominated term loans and €133.4 million of euro-denominated term loans outstanding under its First Lien Term Loan facilities, resulting in an Adjusted EBITDA net leverage ratio of 4.0x based on results on a constant currency basis through the third quarter of 2024. The First Lien Term Loan facilities mature in June 2026.\nThe following table presents Ranpak’s installed base of protective packaging systems by product line as of September 30, 2024 and 2023:\n\n\n\n\nSeptember 30, 2024\n\nSeptember 30, 2023\n\nChange\n\n% Change\n\n\nPPS Systems\n(in thousands)\n\n\n\n\nCushioning machines\n34.9\n\n34.8\n\n0.1\n\n0.3\n\n\nVoid-Fill machines\n85.8\n\n84.7\n\n1.1\n\n1.3\n\n\nWrapping machines\n22.9\n\n22.5\n\n0.4\n\n1.8\n\n\nTotal\n143.6\n\n142.0\n\n1.6\n\n1.1\n\n\n\nConference Call Information\nThe Company will host a conference call and webcast at 8:30 a.m. (ET) on Thursday, October 31, 2024. The conference call and earnings presentation will be webcast live at the following link: https://events.q4inc.com/attendee/101951246. Investors who cannot access the webcast may listen to the conference call live via telephone by dialing (800) 715-9871 and use the Conference ID: 5813434.\nA telephonic replay of the webcast also will be available starting at 11:30 a.m. (ET) on Thursday, October 31, 2024 and ending at 11:59 p.m. (ET) on Thursday, November 7, 2024. To listen to the replay, please dial (800) 770-2030 and use the passcode: 5813434.\nNote Regarding Forward-Looking Statements\nThis news release contains \"forward-looking statements\" within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended (the \"Exchange Act\"). Statements that are not historical facts are forward-looking statements. Our forward-looking statements include, but are not limited to, statements regarding our or our management team’s expectations, hopes, beliefs, intentions or strategies regarding the future. In addition, any statements that refer to estimates, projections, forecasts or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements. The words \"anticipate,\" \"believe,\" \"continue,\" \"could,\" \"estimate,\" \"expect,\" \"forecast,\" \"intend,\" \"may,\" \"might,\" \"plan,\" \"possible,\" \"potential,\" \"predict,\" \"project,\" \"should,\" \"would\" and similar expressions may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. Forward-looking statements in this news release include, for example, statements about our expectations around the future performance of the business, including our forward-looking guidance.\nThe forward-looking statements contained in this news release are based on our current expectations and beliefs concerning future developments and their potential effects on us taking into account information currently available to us. There can be no assurance that future developments affecting us will be those that we have anticipated. These forward-looking statements involve a number of risks, uncertainties (some of which are beyond our control) or other assumptions that may cause actual results or performance to be materially different from those expressed or implied by these forward-looking statements. These risks include, but are not limited to: (i) our inability to secure a sufficient supply of paper to meet our production requirements; (ii) the impact of rising prices on production inputs, including labor, energy, and freight on our results of operations; (iii) the impact of the price of kraft paper on our results of operations; (iv) our reliance on third party suppliers; (v) geopolitical conflicts and other social and political unrest or change; (vi) the high degree of competition and continued consolidation in the markets in which we operate; (vii) consumer sensitivity to increases in the prices of our products, changes in consumer preferences with respect to paper products generally or customer inventory rebalancing; (viii) economic, competitive and market conditions generally, including macroeconomic uncertainty, the impact of inflation, and variability in energy, freight, labor and other input costs; (ix) the loss of certain customers; (x) our failure to develop new products that meet our sales or margin expectations or the failure of those products to achieve market acceptance; (xi) our ability to achieve our environmental, social and governance (\"ESG\") goals and maintain the sustainable nature of our product portfolio and fulfill our obligations under evolving ESG standards; (xii) our ability to fulfill our obligations under new disclosure regimes relating to ESG matters, such as the European Sustainability Disclosure Standards recently adopted by the European Union (\"EU\") under the EU’s Corporate Sustainability Reporting Directive (\"CSRD\"); (xiii) our future operating results fluctuating, failing to match performance or to meet expectations; (xiv) our ability to fulfill our public company obligations; and (xv) other risks and uncertainties indicated from time to time in filings made with the SEC.\nShould one or more of these risks or uncertainties materialize, they could cause our actual results to differ materially from the forward-looking statements. We are not undertaking any obligation to update or revise any forward-looking statements whether as a result of new information, future events or otherwise. You should not take any statement regarding past trends or activities as a representation that the trends or activities will continue in the future. Accordingly, you should not put undue reliance on these statements.\n\n\n\nRanpak Holdings Corp.\n\n\nUnaudited Condensed Consolidated Statements of Operations\n\n\nand Comprehensive Income (Loss)\n\n\n(in millions, except share and per share data)\n\n\n\n\n\n \n\n\n\nThree Months Ended September 30,\n\nNine Months Ended September 30,\n\n\n\n\n2024\n\n\n\n2023\n\n\n\n2024\n\n\n\n2023\n\n\n\nPaper revenue\n$\n71.3\n\n\n$\n64.8\n\n\n$\n205.0\n\n\n$\n192.4\n\n\n\nMachine lease revenue\n\n13.6\n\n\n\n13.2\n\n\n\n40.0\n\n\n\n38.7\n\n\n\nOther revenue\n\n7.3\n\n\n\n4.8\n\n\n\n18.9\n\n\n\n14.8\n\n\n\nNet revenue\n\n92.2\n\n\n\n82.8\n\n\n\n263.9\n\n\n\n245.9\n\n\n\nCost of goods sold\n\n57.8\n\n\n\n51.3\n\n\n\n165.5\n\n\n\n156.7\n\n\n\nGross profit\n\n34.4\n\n\n\n31.5\n\n\n\n98.4\n\n\n\n89.2\n\n\n\nSelling, general and administrative expenses\n\n28.8\n\n\n\n20.9\n\n\n\n84.0\n\n\n\n64.4\n\n\n\nDepreciation and amortization expense\n\n8.2\n\n\n\n8.1\n\n\n\n24.9\n\n\n\n24.2\n\n\n\nOther operating expense, net\n\n1.6\n\n\n\n0.9\n\n\n\n3.7\n\n\n\n3.5\n\n\n\nIncome (loss) from operations\n\n(4.2\n)\n\n\n1.6\n\n\n\n(14.2\n)\n\n\n(2.9\n)\n\n\nInterest expense\n\n9.3\n\n\n\n6.8\n\n\n\n20.8\n\n\n\n18.4\n\n\n\nForeign currency (gain) loss\n\n0.2\n\n\n\n(0.7\n)\n\n\n(1.1\n)\n\n\n0.2\n\n\n\nOther non-operating income, net\n\n(3.1\n)\n\n\n(0.1\n)\n\n\n(21.0\n)\n\n\n(0.8\n)\n\n\nLoss before income tax benefit\n\n(10.6\n)\n\n\n(4.4\n)\n\n\n(12.9\n)\n\n\n(20.7\n)\n\n\nIncome tax benefit\n\n(2.5\n)\n\n\n(1.1\n)\n\n\n(2.2\n)\n\n\n(2.9\n)\n\n\nNet loss\n$\n(8.1\n)\n\n\n(3.3\n)\n\n$\n(10.7\n)\n\n$\n(17.8\n)\n\n\n\n\n\n\n\n\n\n\n\n\nTwo-class method\n\n\n\n\n\n\n\n\n\nBasic and diluted loss per share\n$\n(0.10\n)\n\n$\n(0.04\n)\n\n$\n(0.13\n)\n\n$\n(0.22\n)\n\n\nClass A – basic and diluted loss per share\n$\n(0.10\n)\n\n$\n(0.04\n)\n\n$\n(0.13\n)\n\n$\n(0.22\n)\n\n\nClass C – basic and diluted loss per share\n$\n(0.10\n)\n\n$\n(0.03\n)\n\n$\n(0.13\n)\n\n$\n(0.21\n)\n\n\n\n\n\n\n\n\n\n\n\n\nWeighted average number of shares outstanding – Class A and C – basic and diluted\n\n83,227,887\n\n\n\n82,322,957\n\n\n\n82,994,759\n\n\n\n82,297,985\n\n\n\n\n\n\n\n\n\n\n\n\n\nOther comprehensive income (loss), before tax\n\n\n\n\n\n\n\n\n\nForeign currency translation adjustments\n$\n3.6\n\n\n$\n(1.9\n)\n\n$\n1.4\n\n\n$\n(1.0\n)\n\n\nInterest rate swap adjustments\n\n—\n\n\n\n(2.2\n)\n\n\n(3.4\n)\n\n\n(5.3\n)\n\n\nTotal other comprehensive income (loss), before tax\n\n3.6\n\n\n\n(4.1\n)\n\n\n(2.0\n)\n\n\n(6.3\n)\n\n\nProvision (benefit) for income taxes related to other comprehensive income (loss)\n\n(0.8\n)\n\n\n0.1\n\n\n\n(0.8\n)\n\n\n(1.1\n)\n\n\nTotal other comprehensive income (loss), net of tax\n\n4.4\n\n\n\n(4.2\n)\n\n\n(1.2\n)\n\n\n(5.2\n)\n\n\nComprehensive loss, net of tax\n$\n(3.7\n)\n\n$\n(7.5\n)\n\n$\n(11.9\n)\n\n$\n(23.0\n)\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n \n\n\n\n\n\n\nRanpak Holdings Corp.\n\n\nUnaudited Condensed Consolidated Balance Sheets\n\n\n(in millions, except share data)\n\n\n\n\n\n \n\n\n\nSeptember 30, 2024\n\nDecember 31, 2023\n\n\nAssets\n\n\n\n\n\nCurrent assets\n\n\n\n\n\nCash and cash equivalents\n$\n69.5\n\n\n\n62.0\n\n\n\nAccounts receivable, net\n\n40.2\n\n\n\n31.6\n\n\n\nInventories\n\n22.5\n\n\n\n17.3\n\n\n\nIncome tax receivable\n\n11.1\n\n\n\n0.9\n\n\n\nPrepaid expenses and other current assets\n\n9.7\n\n\n\n13.1\n\n\n\nTotal current assets\n\n153.0\n\n\n\n124.9\n\n\n\n\n\n\n\n\n\nProperty, plant and equipment, net\n\n143.9\n\n\n\n142.1\n\n\n\nOperating lease right-of-use assets, net\n\n22.2\n\n\n\n23.7\n\n\n\nGoodwill\n\n451.3\n\n\n\n450.1\n\n\n\nIntangible assets, net\n\n324.4\n\n\n\n345.4\n\n\n\nDeferred tax assets\n\n0.1\n\n\n\n0.1\n\n\n\nOther assets\n\n38.4\n\n\n\n36.4\n\n\n\nTotal assets\n$\n1,133.3\n\n\n\n1,122.7\n\n\n\n\n\n\n\n\n\nLiabilities and Shareholders' Equity\n\n\n\n\n\nCurrent liabilities\n\n\n\n\n\nAccounts payable\n$\n24.4\n\n\n\n17.6\n\n\n\nAccrued liabilities and other\n\n28.9\n\n\n\n22.1\n\n\n\nCurrent portion of long-term debt\n\n2.7\n\n\n\n2.5\n\n\n\nOperating lease liabilities, current\n\n4.0\n\n\n\n3.8\n\n\n\nDeferred revenue\n\n4.8\n\n\n\n2.0\n\n\n\nTotal current liabilities\n\n64.8\n\n\n\n48.0\n\n\n\n\n\n\n\n\n\nLong-term debt\n\n400.5\n\n\n\n397.8\n\n\n\nDeferred tax liabilities\n\n71.2\n\n\n\n71.6\n\n\n\nDerivative instruments\n\n7.4\n\n\n\n6.3\n\n\n\nOperating lease liabilities, non-current\n\n22.3\n\n\n\n24.7\n\n\n\nOther liabilities\n\n2.8\n\n\n\n2.3\n\n\n\nTotal liabilities\n\n569.0\n\n\n\n550.7\n\n\n\n\n\n\n\n\n\nCommitments and contingencies – Note 13\n\n\n\n\n\nShareholders' equity\n\n\n\n\n\n   ...\n   Class A common stock, $0.0001 par, 200,000,000 shares authorized at September 30, 2024 and December 31, 2023; shares issued and outstanding: 80,309,764 and 79,684,170 at September 30, 2024 and December 31, 2023, respectively\n\n—\n\n\n\n—\n\n\n\nConvertible Class C common stock, $0.0001 par, 200,000,000 shares authorized at September 30, 2024 and December 31, 2023; shares issued and outstanding: 2,921,099 at September 30, 2024 and December 31, 2023\n\n—\n\n\n\n—\n\n\n\nAdditional paid-in capital\n\n697.9\n\n\n\n693.7\n\n\n\nAccumulated deficit\n\n(134.5\n)\n\n\n(123.8\n)\n\n\nAccumulated other comprehensive income\n\n0.9\n\n\n\n2.1\n\n\n\nTotal shareholders' equity\n\n564.3\n\n\n\n572.0\n\n\n\nTotal liabilities and shareholders' equity\n$\n1,133.3\n\n\n$\n1,122.7\n\n\n\n\n\n\n\n\n\n\n \n\n\n\n\n\n\nRanpak Holdings Corp.\n\n\nUnaudited Condensed Consolidated Statements of Cash Flows\n\n\n(in millions)\n\n\n\n \n\n\n\nNine Months Ended September 30,\n\n\n\n\n2024\n\n\n\n2023\n\n\n\nCash Flows from Operating Activities\n\n\n\n\n\nNet loss\n$\n(10.7\n)\n\n$\n(17.8\n)\n\n\nAdjustments to reconcile net loss to net cash provided by operating activities:\n\n\n\n\n\nDepreciation and amortization\n\n49.4\n\n\n\n49.4\n\n\n\nAmortization of deferred financing costs\n\n2.1\n\n\n\n1.5\n\n\n\nLoss on disposal of property and equipment\n\n0.9\n\n\n\n0.8\n\n\n\nGain on sale of patents\n\n(5.4\n)\n\n\n—\n\n\n\nDeferred income taxes\n\n2.6\n\n\n\n(1.5\n)\n\n\nAmortization of initial value of interest rate swap\n\n(1.2\n)\n\n\n(1.6\n)\n\n\nCurrency (gain) loss on foreign denominated debt and notes payable\n\n(1.1\n)\n\n\n0.2\n\n\n\nStock-based compensation expense\n\n4.6\n\n\n\n(11.8\n)\n\n\nAmortization of cloud-based software implementation costs\n\n2.6\n\n\n\n2.2\n\n\n\nUnrealized loss on strategic investments\n\n0.4\n\n\n\n—\n\n\n\nChanges in operating assets and liabilities:\n\n\n\n\n\n(Increase) decrease in receivables, net\n\n(6.0\n)\n\n\n(4.1\n)\n\n\n(Increase) decrease in inventory\n\n(5.0\n)\n\n\n3.3\n\n\n\n(Increase) decrease in income tax receivable\n\n(10.1\n)\n\n\n(1.6\n)\n\n\n(Increase) decrease in prepaid expenses and other assets\n\n(1.6\n)\n\n\n(1.9\n)\n\n\nIncrease (decrease) in accounts payable\n\n6.2\n\n\n\n(1.2\n)\n\n\nIncrease (decrease) in accrued liabilities\n\n7.7\n\n\n\n11.3\n\n\n\nChange in other assets and liabilities\n\n(0.5\n)\n\n\n(4.2\n)\n\n\nNet cash provided by operating activities\n\n34.9\n\n\n\n23.0\n\n\n\nCash Flows from Investing Activities\n\n\n\n\n\nPurchases of converter equipment\n\n(21.3\n)\n\n\n(17.5\n)\n\n\nPurchases of other property, plant, and equipment\n\n(4.0\n)\n\n\n(17.4\n)\n\n\nProceeds from sale of patents\n\n5.4\n\n\n\n—\n\n\n\nProceeds from sale of plant, property, and equipment\n\n—\n\n\n\n2.9\n\n\n\nCash paid for strategic investments\n\n(4.8\n)\n\n\n—\n\n\n\nNet cash used in investing activities\n\n(24.7\n)\n\n\n(32.0\n)\n\n\nCash Flows from Financing Activities\n\n\n\n\n\nPrincipal payments on term loans\n\n(0.8\n)\n\n\n(1.5\n)\n\n\nFinancing costs of debt facilities\n\n—\n\n\n\n(1.0\n)\n\n\nProceeds from equipment financing\n\n0.7\n\n\n\n2.3\n\n\n\nPayments on equipment financing\n\n(0.9\n)\n\n\n—\n\n\n\nPayments on finance lease liabilities\n\n(0.9\n)\n\n\n(0.7\n)\n\n\nTax payments for withholdings on stock-based awards distributed\n\n(0.4\n)\n\n\n(0.5\n)\n\n\nNet cash used in financing activities\n\n(2.3\n)\n\n\n(1.4\n)\n\n\nEffect of Exchange Rate Changes on Cash\n\n(0.4\n)\n\n\n(0.3\n)\n\n\nNet Increase (Decrease) in Cash and Cash Equivalents\n\n7.5\n\n\n\n(10.7\n)\n\n\nCash and Cash Equivalents, beginning of period\n\n62.0\n\n\n\n62.8\n\n\n\nCash and Cash Equivalents, end of period\n$\n69.5\n\n\n\n52.1\n\n\n\n\nNon-GAAP Financial Data\nIn this press release, we present Earnings Before Interest, Taxes, Depreciation and Amortization (\"EBITDA\") and constant currency EBITDA and constant currency adjusted EBITDA (\"Constant currency AEBITDA\"), which are non-GAAP financial measures. We have included EBITDA, constant currency EBITDA and Constant Currency AEBITDA because they are key measures used by our management and board of directors to understand and evaluate our operating performance and trends, to prepare and approve our annual budget and to develop short- and long-term operational plans. In particular, the exclusion of certain expenses in calculating EBITDA and Constant Currency AEBITDA can provide a useful measure for period-to-period comparisons of our primary business operations. Adjusting AEBITDA for comparability for constant currency also assists in this comparison as it allows a better insight into the performance of our businesses that operate in currencies other than our reporting currency. Before consolidation, our Europe/Asia financial data is derived in Euros. To calculate the adjustment that we apply to present AEBITDA on a constant currency basis, we multiply this Euro-derived data by 1.15 to reflect an exchange rate of 1 Euro to 1.15 USD, which we believe is a reasonable exchange rate to use to give a stable depiction of the business without currency fluctuations between periods, to calculate Europe/Asia data in constant currency USD. An exchange rate of 1.15 approximates the average exchange rate of the Euro to USD over the past five years. We also present non-GAAP constant currency net revenue and derive it in the same manner.\nHowever, EBITDA, constant currency EBITDA and Constant Currency AEBITDA have limitations as analytical tools, and you should not consider them in isolation or as substitutes for analysis of our results as reported under GAAP. In particular, EBITDA, constant currency EBITDA and Constant Currency AEBITDA should not be viewed as substitutes for, or superior to, net income (loss) prepared in accordance with GAAP as a measure of profitability or liquidity. Some of these limitations are:\n\nalthough depreciation and amortization are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future, and EBITDA, constant currency EBITDA and constant currency AEBITDA do not reflect all cash capital expenditure requirements for such replacements or for new capital expenditure requirements;\nEBITDA, constant currency EBITDA and constant currency AEBITDA do not reflect changes in, or cash requirements for, our working capital needs;\nconstant currency AEBITDA does not consider the potentially dilutive impact of equity-based compensation;\nEBITDA, constant currency EBITDA and constant currency AEBITDA do not reflect the impact of the recording or release of valuation allowances or tax payments that may represent a reduction in cash available to us;\nconstant currency AEBITDA does not take into account any restructuring and integration costs;\nconstant currency EBITDA and constant currency AEBITDA are presented on a constant currency basis and give effect to the impact of currency fluctuations; and\nother companies, including companies in our industry, may calculate EBITDA, constant currency EBITDA and constant currency AEBITDA differently, which reduces their usefulness as comparative measures.\n\nEBITDA — EBITDA is a non-GAAP financial measure that we calculate as net income (loss), adjusted to exclude: benefit from (provision for) income taxes; interest expense; and depreciation and amortization.\nConstant currency EBITDA — Constant currency EBITDA is a non-GAAP financial measure that we present on a constant currency basis and we calculate as net income (loss), adjusted to exclude: benefit from (provision for) income taxes; interest expense; and depreciation and amortization.\nConstant Currency AEBITDA — Constant Currency AEBITDA is a non-GAAP financial measure that we present on a constant currency basis and calculate as net income (loss), adjusted to exclude: benefit from (provision for) income taxes; interest expense; depreciation and amortization; stock-based compensation expense; and, in certain periods, certain other income and expense items; as further adjusted to reflect the performance of the business on a constant currency basis.\nWe present constant currency EBITDA and Constant Currency AEBITDA on a constant currency basis because it allows a better insight into the performance of our businesses that operate in currencies other than our reporting currency. Before consolidation, our Europe/Asia financial data is derived in Euros. To calculate the adjustment that we apply to present constant currency EBITDA and Constant Currency AEBITDA on a constant currency basis, we multiply this Euro-derived data by 1.15 to reflect an exchange rate of 1 Euro to 1.15 U.S. dollars (\"USD\"), which we believe is a reasonable exchange rate to use to give a stable depiction of the business without currency fluctuations between periods, to calculate Europe/Asia data in constant currency USD. We believe that using an exchange rate of 1.15 is reasonable because it approximates the average exchange rate of the Euro to USD over the past five years. In addition, we include certain other unaudited, non-GAAP constant currency data for the three and nine months ended September 30, 2024 and 2023.\nThis data is based on our historical financial statements, adjusted (where applicable) to reflect a constant currency presentation between periods for the convenience of readers. We reconcile this data to our GAAP data for the same period for the three and nine months ended September 30, 2024 and 2023. Dollar amounts are presented in millions. \"NM\" represents \"not meaningful.\"\n\n\n\nRanpak Holdings Corp.\n\n\nNon-GAAP Financial Data\n\n\nReconciliation and Comparison of GAAP Statement of Income Data to Non-GAAP EBITDA and Constant Currency AEBITDA\n\n\nFor the Third Quarter of 2024 and 2023 (in millions)\n\n\nPlease refer to our discussion and definitions of Non-GAAP financial measures\n\n\n\n \n\n\n\nThree Months Ended September 30,\n\n\n\n\n2024\n\n\n\n2023\n\n\n$ Change\n\n% Change\n\n\nNet revenue\n$\n92.2\n\n\n$\n82.8\n\n\n$\n9.4\n\n\n11.4\n\n\n\nCost of goods sold\n\n57.8\n\n\n\n51.3\n\n\n\n6.5\n\n\n12.7\n\n\n\nGross profit\n\n34.4\n\n\n\n31.5\n\n\n\n2.9\n\n\n9.2\n\n\n\nSelling, general and administrative expenses\n\n28.8\n\n\n\n20.9\n\n\n\n7.9\n\n\n37.8\n\n\n\nDepreciation and amortization expense\n\n8.2\n\n\n\n8.1\n\n\n\n0.1\n\n\n1.2\n\n\n\nOther operating expense, net\n\n1.6\n\n\n\n0.9\n\n\n\n0.7\n\n\n77.8\n\n\n\nIncome (loss) from operations\n\n(4.2\n)\n\n\n1.6\n\n\n\n(5.8\n)\n\n(362.5\n)\n\n\nInterest expense\n\n9.3\n\n\n\n6.8\n\n\n\n2.5\n\n\n36.8\n\n\n\nForeign currency (gain) loss\n\n0.2\n\n\n\n(0.7\n)\n\n\n0.9\n\n\n(128.6\n)\n\n\nOther non-operating income, net\n\n(3.1\n)\n\n\n(0.1\n)\n\n\n(3.0\n)\n\nNM\n\n\n\nLoss before income tax benefit\n\n(10.6\n)\n\n\n(4.4\n)\n\n\n(6.2\n)\n\n140.9\n\n\n\nIncome tax benefit\n\n(2.5\n)\n\n\n(1.1\n)\n\n\n(1.4\n)\n\n127.3\n\n\n\nNet loss\n\n(8.1\n)\n\n\n(3.3\n)\n\n\n(4.8\n)\n\n145.5\n\n\n\n\n\n\n\n\n\n\n\n\n\nDepreciation and amortization expense – COS\n\n5.7\n\n\n\n8.3\n\n\n\n(2.6\n)\n\n(31.3\n)\n\n\nDepreciation and amortization expense – D&A\n\n8.2\n\n\n\n8.1\n\n\n\n0.1\n\n\n1.2\n\n\n\nInterest expense\n\n9.3\n\n\n\n6.8\n\n\n\n2.5\n\n\n36.8\n\n\n\nIncome tax benefit\n\n(2.5\n)\n\n\n(1.1\n)\n\n\n(1.4\n)\n\n127.3\n\n\n\nEBITDA(1)\n\n12.6\n\n\n\n18.8\n\n\n\n(6.2\n)\n\n(33.0\n)\n\n\n\n\n\n\n\n\n\n\n\n\nAdjustments(2):\n\n\n\n\n\n\n\n\n\nForeign currency (gain) loss\n\n0.2\n\n\n\n(0.6\n)\n\n\n0.8\n\n\n(133.3\n)\n\n\nNon-cash impairment losses\n\n0.3\n\n\n\n—\n\n\n\n0.3\n\n\nNM\n\n\n\nM&A, restructuring, severance\n\n3.2\n\n\n\n1.5\n\n\n\n1.7\n\n\n113.3\n\n\n\nStock-based compensation expense\n\n1.8\n\n\n\n(5.1\n)\n\n\n6.9\n\n\n(135.3\n)\n\n\nAmortization of cloud-based software implementation costs(3)\n\n0.8\n\n\n\n0.7\n\n\n\n0.1\n\n\n14.3\n\n\n\nCloud-based software implementation costs\n\n0.9\n\n\n\n0.7\n\n\n\n0.2\n\n\n28.6\n\n\n\nSOX remediation costs\n\n0.9\n\n\n\n1.0\n\n\n\n(0.1\n)\n\n(10.0\n)\n\n\nUnrealized gain on strategic investments\n\n(3.1\n)\n\n\n—\n\n\n\n(3.1\n)\n\nNM\n\n\n\nOther adjustments\n\n2.2\n\n\n\n0.4\n\n\n\n1.8\n\n\n450.0\n\n\n\nConstant currency\n\n0.7\n\n\n\n0.6\n\n\n\n0.1\n\n\n16.7\n\n\n\nConstant Currency AEBITDA(1)\n$\n20.5\n\n\n$\n18.0\n\n\n$\n2.5\n\n\n13.9\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n \n\n\n\n\n\n\nRanpak Holdings Corp.\n\n\nNon-GAAP Financial Data\n\n\nReconciliation and Comparison of GAAP Statement of Income Data to Non-GAAP EBITDA and Constant Currency AEBITDA\n\n\nFor the Nine Months Ended September 30, 2024 and 2023 (in millions)\n\n\nPlease refer to our discussion and definitions of Non-GAAP financial measures\n\n\n\n\n\n\nNine Months Ended September 30,\n\n\n\n2024\n\n2023\n\n$ Change\n\n% Change\n\n\nNet revenue\n263.9\n\n\n245.9\n\n\n18.0\n\n\n7.3\n\n\n\nCost of goods sold\n165.5\n\n\n156.7\n\n\n8.8\n\n\n5.6\n\n\n\nGross profit\n98.4\n\n\n89.2\n\n\n9.2\n\n\n10.3\n\n\n\nSelling, general and administrative expenses\n84.0\n\n\n64.4\n\n\n19.6\n\n\n30.4\n\n\n\nDepreciation and amortization expense\n24.9\n\n\n24.2\n\n\n0.7\n\n\n2.9\n\n\n\nOther operating expense, net\n3.7\n\n\n3.5\n\n\n0.2\n\n\n5.7\n\n\n\nLoss from operations\n(14.2\n)\n\n(2.9\n)\n\n(11.3\n)\n\n389.7\n\n\n\nInterest expense\n20.8\n\n\n18.4\n\n\n2.4\n\n\n13.0\n\n\n\nForeign currency (gain) loss\n(1.1\n)\n\n0.2\n\n\n(1.3\n)\n\n(650.0\n)\n\n\nOther non-operating income, net\n(21.0\n)\n\n(0.8\n)\n\n(20.2\n)\n\nNM\n\n\n\nLoss before income tax benefit\n(12.9\n)\n\n(20.7\n)\n\n7.8\n\n\n(37.7\n)\n\n\nIncome tax benefit\n(2.2\n)\n\n(2.9\n)\n\n0.7\n\n\n(24.1\n)\n\n\nNet loss\n(10.7\n)\n\n(17.8\n)\n\n7.1\n\n\n(39.9\n)\n\n\n\n\n\n\n\n\n\n\n\n\nDepreciation and amortization expense – COS\n24.5\n\n\n25.2\n\n\n(0.7\n)\n\n(2.8\n)\n\n\nDepreciation and amortization expense – D&A\n24.9\n\n\n24.2\n\n\n0.7\n\n\n2.9\n\n\n\nInterest expense\n20.8\n\n\n18.4\n\n\n2.4\n\n\n13.0\n\n\n\nIncome tax benefit\n(2.2\n)\n\n(2.9\n)\n\n0.7\n\n\n(24.1\n)\n\n\nEBITDA(1)\n57.3\n\n\n47.1\n\n\n10.2\n\n\n21.7\n\n\n\n\n\n\n\n\n\n\n\n\n\nAdjustments(2):\n\n\n\n\n\n\n\n\n\nForeign currency (gain) loss\n(1.1\n)\n\n0.2\n\n\n(1.3\n)\n\nNM\n\n\n\nNon-cash impairment losses\n0.9\n\n\n0.9\n\n\n—\n\n\n—\n\n\n\nM&A, restructuring, severance\n5.6\n\n\n3.0\n\n\n2.6\n\n\n86.7\n\n\n\nStock-based compensation expense\n4.6\n\n\n(11.8\n)\n\n16.4\n\n\n(139.0\n)\n\n\nAmortization of cloud-based software implementation costs(3)\n2.6\n\n\n2.2\n\n\n0.4\n\n\n18.2\n\n\n\nCloud-based software implementation costs\n2.1\n\n\n3.1\n\n\n(1.0\n)\n\n(32.3\n)\n\n\nSOX remediation costs\n4.1\n\n\n3.4\n\n\n0.7\n\n\n20.6\n\n\n\nGain on sale of patents\n(5.4\n)\n\n—\n\n\n(5.4\n)\n\nNM\n\n\n\nPatent litigation settlement\n(16.1\n)\n\n—\n\n\n(16.1\n)\n\nNM\n\n\n\nUnrealized loss on strategic investments\n0.4\n\n\n—\n\n\n0.4\n\n\nNM\n\n\n\nOther adjustments\n3.6\n\n\n1.8\n\n\n1.8\n\n\n100.0\n\n\n\nConstant currency\n2.5\n\n\n2.2\n\n\n0.3\n\n\n13.6\n\n\n\nConstant Currency AEBITDA(1)\n61.1\n\n\n52.1\n\n\n9.0\n\n\n17.3\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n \n\n\n\n\n\n\nRanpak Holdings Corp.\n\n\nNon-GAAP Financial Data\n\n\nReconciliation of GAAP Statement of Income Data to Non-GAAP Constant Currency Statement of Income Data, Constant Currency EBITDA, and Constant Currency AEBITDA (in millions)\n\n\nFor the Third Quarter of 2024\n\n\nPlease refer to our discussion and definitions of Non-GAAP financial measures, including Non-GAAP Constant Currency\n\n\n\n \n\n\n\nThree Months Ended September 30, 2024\n\n\n\nAs reported\n\nConstant Currency(4)\n\nNon-GAAP\n\n\nNet revenue\n$\n92.2\n\n\n$\n2.5\n\n\n$\n94.7\n\n\n\nCost of goods sold\n\n57.8\n\n\n\n1.4\n\n\n\n59.2\n\n\n\nGross profit\n\n34.4\n\n\n\n1.1\n\n\n\n35.5\n\n\n\nSelling, general and administrative expenses\n\n28.8\n\n\n\n0.7\n\n\n\n29.5\n\n\n\nDepreciation and amortization expense\n\n8.2\n\n\n\n0.1\n\n\n\n8.3\n\n\n\nOther operating expense, net\n\n1.6\n\n\n\n—\n\n\n\n1.6\n\n\n\nLoss from operations\n\n(4.2\n)\n\n\n0.3\n\n\n\n(3.9\n)\n\n\nInterest expense\n\n9.3\n\n\n\n0.2\n\n\n\n9.5\n\n\n\nForeign currency loss\n\n0.2\n\n\n\n0.1\n\n\n\n0.3\n\n\n\nOther non-operating income, net\n\n(3.1\n)\n\n\n0.2\n\n\n\n(2.9\n)\n\n\nLoss before income tax benefit\n\n(10.6\n)\n\n\n(0.2\n)\n\n\n(10.8\n)\n\n\nIncome tax benefit\n\n(2.5\n)\n\n\n—\n\n\n\n(2.5\n)\n\n\nNet loss\n$\n(8.1\n)\n\n$\n(0.2\n)\n\n$\n(8.3\n)\n\n\n\n\n\n\n\n\n\n\nConstant currency-effected add(1):\n\n\n\n\n\n\n\nDepreciation and amortization expense – COS\n\n\n\n\n$\n5.9\n\n\n\nDepreciation and amortization expense – D&A\n\n\n\n\n\n8.3\n\n\n\nInterest expense\n\n\n\n\n\n9.5\n\n\n\nIncome tax benefit\n\n\n\n\n\n(2.5\n)\n\n\nConstant currency EBITDA\n\n\n\n\n\n12.9\n\n\n\n\n\n\n\n\n\n\n\nConstant currency-effected adjustments(2):\n\n\n\n\n\n\n\nForeign currency loss\n\n\n\n\n\n0.3\n\n\n\nNon-cash impairment losses\n\n\n\n\n\n0.3\n\n\n\nM&A, restructuring, severance\n\n\n\n\n\n3.3\n\n\n\nStock-based compensation expense\n\n\n\n\n\n1.8\n\n\n\nAmortization of cloud-based software implementation costs(3)\n\n\n\n\n\n0.9\n\n\n\nCloud-based software implementation costs\n\n\n\n\n\n0.8\n\n\n\nSOX remediation\n\n\n\n\n\n0.9\n\n\n\nUnrealized gain on strategic investments\n\n\n\n\n\n(3.1\n)\n\n\nOther adjustments\n\n\n\n\n\n2.4\n\n\n\nConstant currency AEBITDA\n\n\n\n\n$\n20.5\n\n\n\n\n\n\n\n\n\n\n \n\n\n\n\n\n\nRanpak Holdings Corp.\n\n\nNon-GAAP Financial Data\n\n\nReconciliation of GAAP Statement of Income Data to Non-GAAP Constant Currency Statement of Income Data, Constant Currency EBITDA, and Constant Currency AEBITDA (in millions)\n\n\nFor the Third Quarter of 2023\n\n\nPlease refer to our discussion and definitions of Non-GAAP financial measures, including Non-GAAP Constant Currency\n\n\n\n\n\n\nThree Months Ended September 30, 2023\n\n\n\nAs reported\n\nConstant Currency(4)\n\nNon-GAAP\n\n\nNet revenue\n$\n82.8\n\n\n$\n2.9\n\n\n$\n85.7\n\n\n\nCost of goods sold\n\n51.3\n\n\n\n1.7\n\n\n\n53.0\n\n\n\nGross profit\n\n31.5\n\n\n\n1.2\n\n\n\n32.7\n\n\n\nSelling, general and administrative expenses\n\n20.9\n\n\n\n0.7\n\n\n\n21.6\n\n\n\nDepreciation and amortization expense\n\n8.1\n\n\n\n0.1\n\n\n\n8.2\n\n\n\nOther operating expense, net\n\n0.9\n\n\n\n—\n\n\n\n0.9\n\n\n\nIncome from operations\n\n1.6\n\n\n\n0.4\n\n\n\n2.0\n\n\n\nInterest expense\n\n6.8\n\n\n\n—\n\n\n\n6.8\n\n\n\nForeign currency gain\n\n(0.7\n)\n\n\n0.1\n\n\n\n(0.6\n)\n\n\nOther non-operating (income) expense, net\n\n(0.1\n)\n\n\n0.3\n\n\n\n0.2\n\n\n\nLoss before income tax benefit\n\n(4.4\n)\n\n\n—\n\n\n\n(4.4\n)\n\n\nIncome tax benefit\n\n(1.1\n)\n\n\n(0.1\n)\n\n\n(1.2\n)\n\n\nNet loss\n$\n(3.3\n)\n\n$\n0.1\n\n\n$\n(3.2\n)\n\n\n\n\n\n\n\n\n\n\nConstant currency-effected add(1):\n\n\n\n\n\n\n\nDepreciation and amortization expense – COS\n\n\n\n\n$\n8.5\n\n\n\nDepreciation and amortization expense – D&A\n\n\n\n\n\n8.2\n\n\n\nInterest expense\n\n\n\n\n\n6.8\n\n\n\nIncome tax benefit\n\n\n\n\n\n(1.2\n)\n\n\nConstant currency EBITDA\n\n\n\n\n\n19.1\n\n\n\n\n\n\n\n\n\n\n\nConstant currency-effected adjustments(2):\n\n\n\n\n\n\n\nForeign currency gain\n\n\n\n\n\n(0.6\n)\n\n\nM&A, restructuring, severance\n\n\n\n\n\n1.4\n\n\n\nStock-based compensation expense\n\n\n\n\n\n(5.3\n)\n\n\nAmortization of cloud-based software implementation costs(3)\n\n\n\n\n\n0.7\n\n\n\nCloud-based software implementation costs\n\n\n\n\n\n0.7\n\n\n\nSOX remediation\n\n\n\n\n\n1.0\n\n\n\nOther adjustments\n\n\n\n\n\n1.0\n\n\n\nConstant currency AEBITDA\n\n\n\n\n$\n18.0\n\n\n\n\n\n\n\n\n\n\n \n\n\n\n\n\n\nRanpak Holdings Corp.\n\n\nNon-GAAP Financial Data\n\n\nReconciliation of GAAP Statement of Income Data to Non-GAAP Constant Currency Statement of Income Data, Constant Currency EBITDA, and Constant Currency AEBITDA (in millions)\n\n\nFor the Nine Months Ended September 30, 2024\n\n\nPlease refer to our discussion and definitions of Non-GAAP financial measures, including Non-GAAP Constant Currency\n\n\n\n \n\n\n\nNine Months Ended September 30, 2024\n\n\n\nAs reported\n\nConstant Currency(4)\n\nNon-GAAP\n\n\nNet revenue\n$\n263.9\n\n\n$\n8.9\n\n\n$\n272.8\n\n\n\nCost of goods sold\n\n165.5\n\n\n\n5.2\n\n\n\n170.7\n\n\n\nGross profit\n\n98.4\n\n\n\n3.7\n\n\n\n102.1\n\n\n\nSelling, general and administrative expenses\n\n84.0\n\n\n\n2.4\n\n\n\n86.4\n\n\n\nDepreciation and amortization expense\n\n24.9\n\n\n\n0.4\n\n\n\n25.3\n\n\n\nOther operating expense, net\n\n3.7\n\n\n\n—\n\n\n\n3.7\n\n\n\nLoss from operations\n\n(14.2\n)\n\n\n0.9\n\n\n\n(13.3\n)\n\n\nInterest expense\n\n20.8\n\n\n\n0.3\n\n\n\n21.1\n\n\n\nForeign currency gain\n\n(1.1\n)\n\n\n—\n\n\n\n(1.1\n)\n\n\nOther non-operating income, net\n\n(21.0\n)\n\n\n(0.5\n)\n\n\n(21.5\n)\n\n\nLoss before income tax benefit\n\n(12.9\n)\n\n\n1.1\n\n\n\n(11.8\n)\n\n\nIncome tax benefit\n\n(2.2\n)\n\n\n0.2\n\n\n\n(2.0\n)\n\n\nNet loss\n$\n(10.7\n)\n\n$\n0.9\n\n\n$\n(9.8\n)\n\n\n\n\n\n\n\n\n\n\nConstant currency-effected add(1):\n\n\n\n\n\n\n\nDepreciation and amortization expense – COS\n\n\n\n\n\n25.4\n\n\n\nDepreciation and amortization expense – D&A\n\n\n\n\n\n25.3\n\n\n\nInterest expense\n\n\n\n\n\n21.1\n\n\n\nIncome tax benefit\n\n\n\n\n\n(2.0\n)\n\n\nConstant currency EBITDA\n\n\n\n\n\n60.0\n\n\n\n\n\n\n\n\n\n\n\nConstant currency-effected adjustments(2):\n\n\n\n\n\n\n\nForeign currency gain\n\n\n\n\n\n(1.1\n)\n\n\nNon-cash impairment losses\n\n\n\n\n\n0.9\n\n\n\nM&A, restructuring, severance\n\n\n\n\n\n5.8\n\n\n\nStock-based compensation expense\n\n\n\n\n\n4.7\n\n\n\nAmortization of cloud-based software implementation costs(3)\n\n\n\n\n\n2.7\n\n\n\nCloud-based software implementation costs\n\n\n\n\n\n2.0\n\n\n\nSOX remediation\n\n\n\n\n\n4.1\n\n\n\nGain on sale of patents\n\n\n\n\n\n(5.4\n)\n\n\nPatent litigation settlement\n\n\n\n\n\n(17.2\n)\n\n\nUnrealized loss on strategic investments\n\n\n\n\n\n0.4\n\n\n\nOther adjustments\n\n\n\n\n\n4.2\n\n\n\nConstant currency AEBITDA\n\n\n\n\n$\n61.1\n\n\n\n\n\n\n\n\n\n\n \n\n\n\n\n\n\nRanpak Holdings Corp.\n\n\nNon-GAAP Financial Data\n\n\nReconciliation of GAAP Statement of Income Data to Non-GAAP Constant Currency Statement of Income Data, Constant Currency EBITDA, and Constant Currency AEBITDA (in millions)\n\n\nFor the Nine Months Ended September 30, 2023\n\n\nPlease refer to our discussion and definitions of Non-GAAP financial measures, including Non-GAAP Constant Currency\n\n\n\n \n\n\n\nNine Months Ended September 30, 2023\n\n\n\nAs reported\n\nConstant Currency(4)\n\nNon-GAAP\n\n\nNet revenue\n$\n245.9\n\n\n$\n9.2\n\n\n$\n255.1\n\n\n\nCost of goods sold\n\n156.7\n\n\n\n5.6\n\n\n\n162.3\n\n\n\nGross profit\n\n89.2\n\n\n\n3.6\n\n\n\n92.8\n\n\n\nSelling, general and administrative expenses\n\n64.4\n\n\n\n2.1\n\n\n\n66.5\n\n\n\nDepreciation and amortization expense\n\n24.2\n\n\n\n0.4\n\n\n\n24.6\n\n\n\nOther operating expense, net\n\n3.5\n\n\n\n—\n\n\n\n3.5\n\n\n\nLoss from operations\n\n(2.9\n)\n\n\n1.1\n\n\n\n(1.8\n)\n\n\nInterest expense\n\n18.4\n\n\n\n0.2\n\n\n\n18.6\n\n\n\nForeign currency loss\n\n0.2\n\n\n\n0.1\n\n\n\n0.3\n\n\n\nOther non-operating (income) expense, net\n\n(0.8\n)\n\n\n1.2\n\n\n\n0.4\n\n\n\nLoss before income tax benefit\n\n(20.7\n)\n\n\n(0.4\n)\n\n\n(21.1\n)\n\n\nIncome tax benefit\n\n(2.9\n)\n\n\n(0.4\n)\n\n\n(3.3\n)\n\n\nNet loss\n$\n(17.8\n)\n\n$\n—\n\n\n$\n(17.8\n)\n\n\n\n\n\n\n\n\n\n\nConstant currency-effected add(1):\n\n\n\n\n\n\n\nDepreciation and amortization expense – COS\n\n\n\n\n$\n25.9\n\n\n\nDepreciation and amortization expense – D&A\n\n\n\n\n\n24.6\n\n\n\nInterest expense\n\n\n\n\n\n18.6\n\n\n\nIncome tax benefit\n\n\n\n\n\n(3.3\n)\n\n\nConstant currency EBITDA\n\n\n\n\n\n48.0\n\n\n\n\n\n\n\n\n\n\n\nConstant currency-effected adjustments(2):\n\n\n\n\n\n\n\nForeign currency loss\n\n\n\n\n\n0.3\n\n\n\nNon-cash impairment losses\n\n\n\n\n\n1.0\n\n\n\nM&A, restructuring, severance\n\n\n\n\n\n3.1\n\n\n\nStock-based compensation expense\n\n\n\n\n\n(12.0\n)\n\n\nAmortization of cloud-based software implementation costs(3)\n\n\n\n\n\n2.3\n\n\n\nCloud-based software implementation costs\n\n\n\n\n\n3.1\n\n\n\nSOX remediation\n\n\n\n\n\n3.4\n\n\n\nOther adjustments\n\n\n\n\n\n2.9\n\n\n\nConstant currency AEBITDA\n\n\n\n\n$\n52.1\n\n\n\n\n\n\n\n\n\n\n\n\n\n\n(1)\n\nReconciliations of EBITDA and constant currency AEBITDA for each period presented are to net (loss) income, the nearest GAAP equivalent.\n\n\n(2)\n\nAdjustments are related to non-cash unusual or infrequent costs such as: effects of non-cash foreign currency remeasurement or adjustment; impairment of returned machines; costs associated with the evaluation of acquisitions; costs associated with executive severance; costs associated with restructuring actions such as plant rationalization or realignment, reorganization, and reductions in force; costs associated with the implementation of the global ERP system; and other items deemed by management to be unusual, infrequent, or non-recurring.\n\n\n(3)\n\nRepresents amortization of capitalized costs related to the implementation of the global ERP system, which are included in SG&A.\n\n\n(4)\n\nEffect of Euro constant currency adjustment to a rate of €1.00 to $1.15 on each line item.\n\n\n\nView source version on businesswire.com: https://www.businesswire.com/news/home/20241031397462/en/\nContacts\nContact for Investors: IR@Ranpak.com","kind":null,"is_publish_news":true,"is_publish_highlight":false,"is_publish_live":false,"is_publish_wemedia":null,"editions":null,"column":"","sentiment":"0","news_tag":"","news_rank":0,"symbols":[],"gpt_button":1},"commentList":[],"isCommentEnd":true,"newsSizeData":{"likeSize":0,"commentSize":0,"repostSize":0,"favoriteSize":0,"likeStatus":false,"favoriteStatus":false},"APP":{"userAgent":"Mozilla/5.0 AppleWebKit/537.36 (KHTML, like Gecko; compatible; ClaudeBot/1.0; +claudebot@anthropic.com)","isDev":false,"isTTM":true,"deviceId":"web-server-community-laohu8-v3","version":"4.29.1","shortVersion":"4.29.1","platform":"web","vendor":"web","appName":"ttm","isIOS":false,"isAndroid":false,"isTiger":false,"isTHS":false,"isWeiXin":false,"isWeiXinMini":false,"isWeiBo":false,"isQQ":false,"isBaiduSwan":false,"isBaiduBox":false,"isDingTalk":false,"isToutiao":false,"isOnePlus":false,"isHuaWei":false,"isXiaomi":false,"isXiaomiWebView":false,"isOppo":false,"isVivo":false,"isSamsung":false,"isMobile":false},"href":"/m/news/2479570026"}