Positioned for Continued Growth
2021 ADJUSTED EBITDA AND CASH FLOW GUIDANCE REITERATED
FULL-YEAR EBITDA GUIDANCE REITERATED DRIVEN BY EXPECTED 2H RESULTS; MULTIPLE PRICE INITIATIVES,
STRONG ORGANIC SALES GROWTH, PRODUCTIVITY IMPROVEMENTS & FAVORABLE FX OFFSETING COMMODITY
INPUT COST INFLATION & URI STORM COSTS
Adjusted EBITDA $1,090M - $1,150M(1)
EBITDA Components
Volume/Mix
Cash Flow $175M - $250M
Cash Flow Components
$20M - $40M
Cap Ex
$70M - $90M
Interest
($60M - $50M)
Tax
$5M -$15M
Working Capital
Price to Commodity Input Cost Spread
($30M - $10M)
Pension(4)
Net Performance
L&B / Other(2)
FX(3)
($710M $690M)
($130M $120M)
($45M - $35M)
($30M - $10M)
($20M - $10M)
(1) Excludes announced acquisition of Americraft Carton, Inc.
(2)
Other inflation is primarily related to property insurance
(3)
FX range at current rates
Capital Investments ($M) - step down after 2020-2021
Return to Substantial Cash Flow in 2022
$ 353
$ 646
$ -700
$ -400
2019
2020
2021
2022
(4) Excludes $13.8M amount reflected as a contribution which effectively transferred a portion of the excess balance in the
terminated US DB Plan.
Consistent with Vision 2025, normalized capex target (% of sales) of ~5%
Graphic Packaging
INTERNATIONAL
©2021 Graphic Packaging International
45View entire presentation