PR Newswire | Feb 9, 2021 05:00PM EST

02/09 16:00 CST

Crown Holdings, Inc. Reports Strong Fourth Quarter And Full Year 2020 Results YARDLEY, Pa., Feb. 9, 2021

YARDLEY, Pa., Feb. 9, 2021 /PRNewswire/ -- Crown Holdings, Inc. (NYSE: CCK) today announced its financial results for the fourth quarter and full year ended December 31, 2020.

Fourth Quarter and Full Year Highlights

* Earnings per share $1.12 for the quarter versus $0.64 in prior year; $4.30 full year versus $3.78 in 2019 * Adjusted earnings per share $1.50 for the quarter versus $1.04 in prior year; $5.92 full year versus $5.11 in 2019 * Beverage can volumes up 4% for the year * Food can volumes up 7% for the year * Over $1.3 billion in cash from operations * Record adjusted free cash flow of $756 million; more than $1.5 billion over last two years * 15 billion units of beverage can capacity commercialized/announced from 2020 to end of 2022

Net sales in the fourth quarter were $2,962 million compared to $2,791 million in the fourth quarter of 2019, primarily reflecting increased beverage can and food can volumes and $46 million of favorable currency translation.

Income from operations was $337 million in the quarter compared to $199 million in the fourth quarter of 2019. Segment income improved to $397 million in the fourth quarter compared to $285 million in the prior year fourth quarter primarily due to higher sales unit volumes.

Commenting on the quarter, Timothy J. Donahue, President and Chief Executive Officer, stated, "The Company's performance for both the fourth quarter and the full year was exceptional. Segment income during the quarter advanced 39% over the prior year. Driving the strong results were robust global beverage can volumes, particularly in North America, and food can volumes combined with excellent manufacturing performance throughout the organization, including meaningful cost reduction initiatives within Transit Packaging. For the full year, we achieved record segment income in 2020, with a gain of 7% from the prior year. Operating cash flow exceeded $1.3 billion, reflecting a 13% increase over 2019. The Company generated a record $756 million in free cash flow allowing us to reduce our year-end 2020 net leverage ratio to 3.9x. With opportunities for profitable beverage can growth combined with significant growth in European Food and Transit earnings, Crown is well-positioned for an excellent 2021 and the years beyond.

"I would like to thank all of our employees and partners, whose dedication and commitment continue to be instrumental as we navigate through the unprecedented challenges presented by the pandemic. The health and safety of our employees, customers and partners is our highest priority.

"According to the Can Manufacturers Institute's shipment data, on the heels of more than 3% growth in 2019, North America-supplied industry volume surged by more than 6% in 2020. Actual growth was meaningfully higher, as imported cans augmented domestic supply. Even then, significant customer requirements remain unfulfilled. This expansion is driven by the outsized portion of new beverage products being introduced in cans versus other substrates, and is expected to continue. To meet accelerating North American demand, in early 2020, we commenced production on the third line at our Toronto, Ontario facility, and in June we began commercial production on the third line in the Nichols, New York plant. Construction is underway at a new greenfield two-line facility in Bowling Green, Kentucky, an attractive location to effectively serve a number of diverse customers in the region. The first production line of the plant is expected to start up during the second quarter of 2021, with the second line targeted for a late third quarter 2021 start up. To meet the expanding requirements for specialty cans in the Pacific Northwest, we will construct a third line in our Olympia, Washington plant which is scheduled to begin production during the third quarter of 2021. We will also construct a greenfield two-line facility in Henry County, Virginia which is expected to commence operations during the first quarter of 2022. In addition to significantly expanding our North American network, this new capacity, underpinned by multi-year customer contracts, is expected to double our specialty can percentage off a much larger base of beverage can production.

"With half of the Company's beverage can revenue generated from fast-growing developing markets, and leadership positions in a number of those key regions, Crown has established an excellent platform for expansion in the coming years. In late 2019, we commenced operations at a new beverage can facility in Rio Verde, Brazil and are currently in the process of adding a second line, which is expected to begin production during the third quarter of 2021. As the package mix for beer in Brazil continues to shift toward cans, we have also begun construction of a greenfield two-line facility in the southeastern state of Minas Gerais, with the first line expected to begin production during the second quarter of 2022 and the second line scheduled to start up during the fourth quarter of 2022. During the second quarter of 2020, we completed the conversion of two lines in Seville, Spain from steel to aluminum. In July 2020, we commenced operations at a new one-line plant in Nong Khae, Thailand to support growth in that market. In Vung Tao, Vietnam, construction continues on a new greenfield beverage can plant which will begin commercial production in September 2021."

Interest expense was $72 million in the fourth quarter of 2020 compared to $88 million in 2019 primarily due to a combination of lower outstanding debt and lower interest rates.

Net income attributable to Crown Holdings in the fourth quarter was $151 million compared to $87 million in the fourth quarter of 2019. Reported diluted earnings per share were $1.12 in the fourth quarter of 2020 compared to $0.64 in 2019. Adjusted diluted earnings per share were $1.50 compared to $1.04 in 2019.

A reconciliation from net income and diluted earnings per share to adjusted net income and adjusted diluted earnings per share is provided below.

Full Year Results

Net sales for the full year of 2020 were $11,575 million compared to $11,665 million in 2019, primarily due to the pass through of lower material costs and $59 million of unfavorable currency translation, partially offset by increased sales unit volumes.

Income from operations was $1,264 million in 2020 compared to $1,196 million in 2019. Segment income in 2020 was $1,478 million versus $1,381 million in the prior year. Income from operations includes $14 million of unfavorable currency translation and the impact of the coronavirus pandemic in 2020. Also, unfavorable impacts of $18 million and $16 million are included in the European Food and other segments, respectively, in the first quarter of 2020 versus 2019 arising from the carryover of tinplate costs from the prior year end inventory.

Interest expense was $300 million for 2020 compared to $378 million in 2019 primarily due to lower outstanding debt and lower interest rates.

Net income attributable to Crown Holdings in 2020 was $579 million compared to $510 million in 2019. Reported diluted earnings per share were $4.30 compared to $3.78 in 2019. Adjusted diluted earnings per share were $5.92 compared to $5.11 in 2019.

Capital Allocation and Portfolio Review

As part of its ongoing capital allocation review and as previously announced, the Company intends to initiate a regular quarterly dividend of at least $0.20 per share beginning with a payment in the first quarter of 2021. The actual amount and timing of any dividend will be communicated after due authorization by the Company's Board of Directors. The Company also anticipates opportunistically repurchasing shares of its common stock during 2021 upon authorization of a share repurchase program by its Board.

The Company will provide an update on the status of its ongoing portfolio review on tomorrow's earnings call.

Outlook

The Company currently expects first quarter and full year 2021 adjusted diluted earnings to be in the ranges of $1.35 to $1.40 and $6.60 to $6.80 per share, respectively. EBITDA for 2021 is expected to be approximately $2.0 billion and net leverage is projected to be approximately 3.5x at the end of 2021.

The adjusted effective income tax rate for the full year of 2021 is expected to be between 24% and 25%.

Adjusted free cash flow, as defined below, is currently expected to be approximately $500 million for 2021 with approximately $850 million of capital spending.

The projections above represent management's best estimates at this time. The uncertainty of the impact and duration of the coronavirus pandemic makes it inherently difficult for the Company to estimate the projected performance of its business, particularly over the near term. Please see "Cautionary Note Regarding Forward-Looking Statements" below for further information.

In direct response to the pandemic, the Company has taken specific actions to ensure the safety of its employees. Following the implementation of travel and visitor restrictions in February 2020, Crown continues to update its policies as new information becomes available. The Company has taken increased safety measures in its manufacturing facilities to ensure the safety of its employees and the products they produce. In addition, as many Crown employees as possible are working remotely.

The Company's products are a vital part of the support system to its customers and consumers. In addition to manufacturing containers that provide protection for food and beverages, Crown also produces closures for baby food, aerosol containers for cleaning and sanitizing products and numerous products that provide for the safe and secure transportation of goods in transit.

The Company is working to ensure that its manufacturing facilities around the world remain operational and are equipped with the resources required to meet continually evolving customer demand by delivering high quality products in a safe and timely manner. Crown is actively monitoring and managing supply chain challenges, including coordinating with the Company's suppliers to identify and mitigate potential areas of risk and manage inventories.

Non-GAAP Measures

Segment income, adjusted free cash flow, adjusted net leverage ratio, adjusted net income, the adjusted effective tax rate, adjusted diluted earnings per share and adjusted EBITDA are not defined terms under U.S. generally accepted accounting principles (non-GAAP measures). Non-GAAP measures should not be considered in isolation or as a substitute for income from operations, net income, diluted earnings per share, effective tax rates, cash flow or leverage ratio data prepared in accordance with U.S. GAAP and may not be comparable to calculations of similarly titled measures by other companies.

The Company views segment income as the principal measure of the performance of its operations and adjusted free cash flow and adjusted net leverage ratio as the principal measure of its liquidity. The Company considers all of these measures in the allocation of resources. Adjusted free cash flow has certain limitations, however, including that it does not represent the residual cash flow available for discretionary expenditures since other non-discretionary expenditures, such as mandatory debt service requirements, are not deducted from the measure. The amount of mandatory versus discretionary expenditures can vary significantly between periods. Reconciliations of estimated adjusted diluted earnings per share for the first quarter and full year of 2021 to estimated diluted earnings per share on a GAAP basis are not provided in this release due to the unavailability of estimates of the following, the timing and magnitude of which the Company is unable to reliably forecast without unreasonable efforts, which are excluded from estimated adjusted diluted earnings per share and could have a significant impact on earnings per share on a GAAP basis: gains or losses on the sale of businesses or other assets, restructuring and other costs, asset impairment charges, asbestos-related charges, losses from early extinguishment of debt, pension settlement and curtailment charges, the tax and noncontrolling interest impact of the items above, and the impact of tax law changes or other tax matters. The Company believes that adjusted net income, the adjusted effective tax rate and adjusted diluted earnings per share are useful in evaluating the Company's operations as these measures are adjusted for items that affect comparability between periods. The Company believes that adjusted free cash flow and adjusted net leverage ratio provide meaningful measures of liquidity and a useful basis for assessing the Company's ability to fund its activities, including the financing of acquisitions, debt repayments, share repurchases or possible future dividends. Segment income, adjusted free cash flow, adjusted net leverage ratio, the adjusted effective tax rate, adjusted net income, adjusted diluted earnings per share and adjusted EBITDA are derived from the Company's Consolidated Statements of Operations and Cash Flows and Consolidated Balance Sheets, as applicable, and reconciliations to segment income, adjusted free cash flow, net leverage ratio, the adjusted effective tax rate, adjusted net income, adjusted diluted earnings per share and adjusted EBITDA can be found within this release.

Conference Call

The Company will hold a conference call tomorrow, February 10, 2021 at 9:00 a.m. (EST) to discuss this news release. Forward-looking and other material information may be discussed on the conference call. The dial-in numbers for the conference call are 630-395-0194 or toll-free 888-324-8108 and the access password is "packaging." A live webcast of the call will be made available to the public on the internet at the Company's website, www.crowncork.com. A replay of the conference call will be available for a one-week period ending at midnight on February 17, 2021. The telephone numbers for the replay are 203-369-3830 or toll free 800-835-8069.

Cautionary Note Regarding Forward-Looking Statements

Except for historical information, all other information in this press release consists of forward-looking statements. These forward-looking statements involve a number of risks, uncertainties and other factors, including the future impact of the coronavirus pandemic on the Company's operations, the Company's ability to continue to operate its plants, distribute its products, and maintain its supply chain; the impact of the coronavirus pandemic on demand for the Company's products; the future impact of currency translation; the continuation of performance and market trends in 2021, including consumer preference for beverage cans and increasing global beverage can demand; future demand for food cans; the Company's ability to successfully complete its previously announced capacity expansion projects and begin production within expected timelines, including any delays related to the pandemic; the Company's ability to meet its sustainability targets; the Company's plans for future dividends and share repurchases; and the Company's ability to generate expected earnings and cash flow and reduce net leverage in 2021, that may cause actual results to be materially different from those expressed or implied in the forward-looking statements. Important factors that could cause the statements made in this press release or the actual results of operations or financial condition of the Company to differ are discussed under the caption "Forward Looking Statements" in the Company's Form 10-K Annual Report for the year ended December 31, 2019 and in subsequent filings made prior to or after the date hereof. The Company does not intend to review or revise any particular forward-looking statement in light of future events.

Crown Holdings, Inc., through its subsidiaries, is a leading global supplier of rigid packaging products to consumer marketing companies, as well as transit and protective packaging products, equipment and services to a broad range of end markets. World headquarters are located in Yardley, Pennsylvania.

For more information, contact:Thomas A. Kelly, Senior Vice President and Chief Financial Officer, (215) 698-5341Thomas T. Fischer, Vice President, Investor Relations and Corporate Affairs, (215) 552-3720

Unaudited Consolidated Statements of Operations, Balance Sheets, Statements of Cash Flows, Segment Information and Supplemental Data follow.



Consolidated Statements of Operations (Unaudited)

(in millions, except share and per share data)



Three Months Ended Year Ended December 31, December 31,

2020 2019 2020 2019

Net sales $2,962 $2,791 $11,575 $11,665

Cost of products sold 2,329 2,267 9,182 9,349

Depreciation and 121 124 481 490 amortization

Selling and administrative161 161 614 631 expense

Restructuring and other 14 40 34 (1)

Income from operations ^ 337 199 1,264 1,196 (1)

Pension settlements and 5 7 66 30 curtailments

Other pension and (3) (6) (21) (17) postretirement

Foreign exchange 16 3 1 9

Earnings before interest 319 195 1,218 1,174 and taxes

Interest expense 72 88 300 378

Interest income (1) (5) (8) (17)

Loss from early 21 27 extinguishment of debt

Income before income taxes248 91 926 786

Provision for income taxes62 (24) 244 166

Equity earnings 2 1 6 5

Net income 188 116 688 625

Net income attributable to(37) (29) (109) (115) noncontrolling interests

Net income attributable to$151 $87 $579 $510 Crown Holdings

Earnings per share attributable to Crown Holdings common shareholders:

Basic $1.13 $0.65 $4.34 $3.81

Diluted $1.12 $0.64 $4.30 $3.78



Weighted average common shares outstanding:

Basic 133,462,348133,987,700133,525,186133,888,302

Diluted 134,713,968135,187,487134,560,915134,884,969

Actual common shares outstanding at end of 134,801,030135,577,878134,801,030135,577,878period





^(1) Reconciliation from income from operations to segment income follows.

Consolidated Supplemental Financial Data (Unaudited)

(in millions)





Reconciliation from Income from Operations to Segment Income

The Company views segment income, as defined below, as a principal measure of performance of its operations and for the allocation of resources. Segment income is defined by the Company as income from operations adjusted to exclude intangibles amortization charges, and provisions for restructuring and other.



Three Months Ended December 31,Year Ended December 31,

2020 2019 2020 2019

Income from $ 337 $ 199 $ 1,264 $ 1,196 operations

Intangibles amortization ^(1) 46 46 180 186

Restructuring and other 14 40 34 (1)

Segment income $ 397 $ 285 $ 1,478 $ 1,381





^(1) In addition to intangibles amortization charges, the amounts for 2019also include $1and $5 of accelerated depreciation related to the closure of asteel beverage can operation in Spain.

Segment Information

Net Sales Three Months Ended Year Ended December 31, December 31,

2020 2019 2020 2019

Americas Beverage $ 957 $ 856 $ 3,565 $ 3,369

European Beverage 379 332 1,473 1,497

European Food 451 400 1,975 1,887

Asia Pacific 316 331 1,168 1,290

Transit Packaging 523 549 2,018 2,274

Total reportable segments 2,626 2,468 10,199 10,317

Other segments ^(2) 336 323 1,376 1,348

Total net sales $ 2,962 $ 2,791 $ 11,575 $ 11,665

Segment Income^

Americas Beverage $ 196 $ 148 $ 652 $ 534

European Beverage 63 27 215 190

European Food 37 16 228 205

Asia Pacific 50 51 175 194

Transit Packaging 65 63 254 290

Total reportable segments 411 305 1,524 1,413

Other segments ^(2) 33 23 119 126

Corporate and other unallocated items (47) (43) (165) (158)

Total segment income $ 397 $ 285 $ 1,478 $ 1,381

Includes the Company's food can and closures businesses in North America,^ aerosol can businesses in North America and Europe, its promotional(2) packaging business in Europe, and beverage tooling and equipment operations in the U.S. and United Kingdom.

Consolidated Supplemental Data (Unaudited)

(in millions, except per share data)





Reconciliation from Net Income and Diluted Earnings Per Share to Adjusted Net Income and Adjusted Diluted Earnings Per Share



The following table reconciles reported net income and diluted earnings per share attributable to the Company to adjusted net income and adjusted diluted earnings per share, as used elsewhere in this release.



Three Months Ended December 31, Year Ended December 31,

2020 2019 2020 2019

Net income/ diluted earnings per share $151 $1.12 $87 $0.64 $579 $4.30 $510 $3.78 attributable to Crown Holdings, as reported

Intangibles 46 0.34 46 0.34 180 1.34 186 1.38 amortization ^ (1)

Restructuring 14 0.10 40 0.30 34 0.25 (1) (0.01)and other[ ]^ (2)

Pension settlements and 5 0.04 7 0.05 66 0.49 30 0.22 curtailments ^ (3)

Loss from early 21 0.16 27 0.20 extinguishment of debt ^(4)

Income (14) (0.10)(59) (0.44) (62) (0.46)(79) (0.58)taxes ^(5)

Noncontrolling (1) (0.01) 16 0.12 interests ^(6)

Adjusted net income/diluted$202 $1.50 $141 $1.04 $797 $5.92 $689 $5.11 earnings per share



Effective tax (26.4) rate as 25.0% % 26.3% 21.1% reported

Adjusted effective tax 24.3% 17.1% 25.4% 23.8% rate ^(7)



Adjusted net income, adjusted diluted earnings per share and the adjusted effective tax rate are non-GAAP measures and are not meant to be considered in isolation or as a substitute for net income, diluted earnings per share and effective tax rates determined in accordance with U.S. generally accepted accounting principles. The Company believes these non-GAAP measures provide useful information to evaluate the performance of the Company's ongoing business.

In the fourth quarter and full year of 2020, the Company recorded charges of $46 million ($38 million net of tax) and $180 million ($139 million net of tax) for intangibles amortization arising from prior acquisitions. In the fourth quarter and full year of 2019, the Company recorded charges of(1) $45 million ($34 million net of tax) and $181 million ($135 million net of tax) for intangibles amortization. Also in the fourth quarter and full year of 2019, the Company recorded charges of $1 million ($1 million net of tax) and $5 million ($4 million net of tax) for accelerated depreciation related to the planned shutdown of a steel beverage can operation in Spain.

In the fourth quarter and full year of 2020, the Company recorded net restructuring and other charges of $14 million ($9 million net of tax) and $34 million ($25 million net of tax) primarily related to business reorganization activities. In the fourth quarter and full year of 2019, the Company recorded net restructuring and other charges of $40 million ($36 million net of tax) and gains of $1 million ($10 million charge net of(2) tax). The fourth quarter included a charge of $25 million for goodwill impairment in the European Aerosols and Promotional Packaging reporting unit, and restructuring and other charges of $15 million. In addition to the goodwill charge, the full year also included gains of $50 million arising from favorable court rulings in lawsuits brought by the Company's Brazilian subsidiaries claiming they were overcharged by local tax authorities for indirect taxes paid in prior years, offset by other net charges of $24 million primarily related to restructuring actions.

In the fourth quarter and full year of 2020, the Company recorded charges of $5 million ($4 million net of tax) and $66 million ($53 million net of tax) arising from pension plan settlements. In the fourth quarter and full year of 2019, the Company recorded charges of $7 million ($6 million net of(3) tax) and $44 million ($37 million net of tax) arising from pension plan settlements. In the first quarter of 2019, the Company recorded a curtailment gain of $14 million ($12 million net of tax) in connection with the closure of a defined benefit pension plan to future accrual for active members.

In the fourth quarter and full year of 2019, the Company recorded charges(4) of $21 million ($15 million net of tax) and $27 million ($20 million net of tax) for the write off of deferred financing fees in connection with the repayment of a portion of its term loans.

In the fourth quarter and full year 2020, the Company recorded income tax benefits of $14 million and $63 million related to the items described above. Also in the third quarter of 2020, the Company recorded tax charges of $5 million primarily related to tax law changes in the U.K. In the first quarter of 2020, the Company recorded a tax benefit of $4 million related to tax law changes in India. In the fourth quarter and full year of 2019, the Company recorded income tax benefits of $22 million and $48(5) million related to the items described above. Also in the fourth quarter of 2019, the Company recorded benefits of $37 million primarily related to a deferred tax valuation allowance release arising from an internal debt restructuring. In the third quarter of 2019, the Company recorded a tax benefit of $9 million arising from tax law changes in India. In the second quarter of 2019, the Company recorded a charge of $15 million to settle a tax contingency arising from a transaction that occurred prior to its acquisition of Signode.

In the fourth quarter and full year of 2019, the Company recorded(6) noncontrolling interest benefits of $1 million and expense of $16 million related to the items described above.

(7) Income tax effects on adjusted net income were calculated using the applicable tax rates of the underlying jurisdiction.

Consolidated Balance Sheets (Condensed & Unaudited)

(in millions)

December 31, 2020 2019

Assets

Current assets

Cash and cash equivalents $ 1,173 $ 607

Receivables, net 1,783 1,528

Inventories 1,673 1,626

Prepaid expenses and other current assets 254 241

Total current assets 4,883 4,002

Goodwill and intangible assets, net 6,473 6,445

Property, plant and equipment, net 4,198 3,887

Other non-current assets 1,116 1,171

Total $ 16,670 $ 15,505

Liabilities and equity

Current liabilities

Short-term debt $ 121 $ 75

Current maturities of long-term debt 67 62

Accounts payable and accrued liabilities 4,073 3,762

Total current liabilities 4,261 3,899

Long-term debt, excluding current maturities 8,023 7,818

Other non-current liabilities 1,782 1,696

Noncontrolling interests 406 379

Crown Holdings shareholders' equity 2,198 1,713

Total equity 2,604 2,092

Total $ 16,670 $ 15,505





Consolidated Statements of Cash Flows (Condensed & Unaudited) (in millions)



Year ended December 31, 2020 2019



Cash flows from operating activities

Net income $688 $625

Depreciation and amortization 481 490

Restructuring and other 34 (1)

Pension expense 92 66

Pension contributions (27) (23)

Stock-based compensation 32 29

Working capital changes and other 15 (23)



Net cash provided by operating activities ^ 1,315 1,163(1)



Cash flows from investing activities

Capital expenditures (587) (432)

Acquisition of business, net of cash acquired (11)

Proceeds from sale of assets 16 47

Other 36 22



Net cash used for investing activities (535) (374)



Cash flows from financing activities

Net change in debt (130) (639)

Dividends paid to noncontrolling interests (87) (101)

Common stock repurchased (66) (7)

Debt issue costs (18)

Other, net 44 (21)



Net cash used for financing activities (239) (786)



Effect of exchange rate changes on cash and cash 34 1 equivalents



Net change in cash and cash equivalents 575 4

Cash and cash equivalents at January 1 663 659



Cash and cash equivalents at December 31 ^(2) $1,238 $663



Adjusted free cash flow is defined by the Company as net cash from operating activities less capital expenditures and certain other items. A(1) reconciliation from net cash from operating activities to adjusted free cash flow for the three month periods and full years ended December 31, 2020 and 2019 follows.

(2) Cash and cash equivalents includes $65 and $56 of restricted cash at December 31, 2020 and 2019.

Three Months Year Ended Ended December 31, December 31,

2020 2019 2020 2019

Net cash from operating activities $1,006 $962 $1,315 $1,163

Interest included in investing activities ^ - 2 28 23(3)

Capital expenditures (254) (190) (587) (432)

Adjusted free cash flow $752 $774 $756 $754

3) Interest benefit of cross currency swap included in investing activities.

Consolidated Supplemental Data (Unaudited)

(in millions)

Impact of Foreign Currency Translation by Segment - Favorable/(Unfavorable)^(1)

Three Months Ended Year Ended

December 31, 2020 December 31, 2020

Net Sales Segment Net Sales Segment Income Income

Americas Beverage $(13) $(3) $(83) $(18)

European Beverage 15 2 16 2

European Food 31 4 26 4

Asia Pacific 2 (3)

Transit Packaging 8 1 (10) (1)

Corporate and Other 3 (5) (1)

$46 $4 $(59) $(14)

The impact of foreign currency translation represents the difference between actual current year U.S. dollar results and pro forma amounts^ assuming constant foreign currency exchange rates for translation in both(1) periods. In order to compute the difference, the Company compares actual U.S. dollar results to an amount calculated by multiplying or dividing, as appropriate, the current U.S. dollar results by current year average foreign exchange rates and then multiplying or dividing, as appropriate, those amounts by the applicable prior year average foreign exchange rates.

Reconciliation of Adjusted EBITDA

2020 2019

Income from operations $1,264 $1,196

Add:

Intangibles amortization 180 186

Provision for restructuring and other 34 (1)

Segment income 1,478 1,381

Other pension and postretirement 21 17

Depreciation 301 304

Adjusted EBITDA $1,800 $1,702

Total Debt $8,211 $7,955

Less Cash (1,173) (607)

Net Debt $7,038 $7,348

Net leverage ratio 3.9x 4.3x

View original content: http://www.prnewswire.com/news-releases/crown-holdings-inc-reports-strong-fourth-quarter-and-full-year-2020-results-301225234.html

SOURCE Crown Holdings, Inc.