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
Date of Report (Date of earliest event reported): June 11, 2019
SILGAN HOLDINGS INC.
(Exact name of Registrant as specified in its charter)
Delaware | 000-22117 | 06-1269834 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
4 Landmark Square, Stamford, Connecticut | 06901 | |
(Address of principal executive offices) | (Zip Code) |
Registrants telephone number, including area code: | (203) 975-7110 |
N/A |
(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(s) | Name of each exchange on which registered | ||
Common Stock, par value $0.01 per share | SLGN | Nasdaq Global Select Market |
Indicate by check mark whether the Registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR 230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR 240.12b-2).
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. ☐
Section 7Regulation FD
Item 7.01 Regulation FD Disclosure.
Officers and employees of the Registrant will be giving a presentation to certain of its research analysts on June 11, 2019. A copy of the slide presentation is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference. The Registrant also expects to use the presentation, in whole or in part, and possibly with modifications, in connection with other presentations to investors, analysts and others from time to time.
The information in this Current Report on Form 8-K, including Exhibit 99.1, is being furnished under Item 7.01 of Form 8-K, and shall not be deemed to be filed for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, nor shall such information be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, regardless of the general incorporation language of such filing, except as shall be expressly set forth by specific reference in such filing.
Section 9Financial Statements and Exhibits
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
Exhibit No. | Description | |
99.1 |
2
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.
SILGAN HOLDINGS INC. | ||||
By: | /s/ Frank W. Hogan, III | |||
Frank W. Hogan, III | ||||
Senior Vice President, General Counsel and Secretary |
Date: June 11, 2019
3
Investor Relations Presentation June 11, 2019 Exhibit 99.1
Presentation Notes This presentation, and the statements made during the course of this presentation, are not intended to and do not constitute an offer to sell or the solicitation of an offer to subscribe for or buy or an invitation to purchase or subscribe for any securities. Statements made in or during the course of this presentation which are not historical facts are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act of 1995. These forward-looking statements are made based upon management’s expectations, assumptions, beliefs, estimates and projections, many of which by their nature are inherently uncertain and beyond Silgan’s control. Accordingly, such forward-looking statements are not guarantees or promises of future performance or events and involve known and unknown risks that could cause such future performance or events to differ materially from those expressed or implied in such forward-looking statements. Additionally, such forward-looking statements only speak as of the date of this presentation, and except to the extent required by the U.S. federal securities laws, Silgan neither assumes nor undertakes any obligation to update or revise any of such forward-looking statements. You are advised to read and consider the numerous risks and uncertainties described in our Annual Report on Form 10-K for the year ended December 31, 2018 and our other filings with the Securities and Exchange Commission. Certain market, industry or similar data contained in this presentation are based upon estimates by our management. While management believes that such estimates are reasonable, in certain cases such estimates cannot be verified by information available from independent sources. While we are not aware of any misstatements regarding any market, industry or similar data contained in this presentation, such data involves risks and uncertainties and is subject to change based on various factors, including those discussed in the paragraph above. All company names and trademarks used in this presentation are the property of their respective owners and are used in this presentation for identification purposes only.
Non-GAAP Financial Measures Generally accepted accounting principles in the United States are commonly referred to as GAAP. A non-GAAP financial measure is generally defined as a financial measure that purports to measure financial performance, financial position or liquidity but excludes or includes amounts that could not be so adjusted in the most comparable GAAP measure. Free cash flow, EBITDA, adjusted EBITDA, segment EBITDA, adjusted segment EBITDA, tangible assets, segment tangible assets, invested capital, adjusted net income per diluted share, adjusted net income, free cash flow per share and the ratios, returns and margins calculated therefrom as contained in this presentation are unaudited supplemental measures of our financial performance, financial position or liquidity that are not required by, or presented in accordance with, GAAP and therefore are non-GAAP financial measures. These non-GAAP financial measures should not be considered as alternatives to net cash provided by operating activities, income before interest and income taxes, segment income, total assets, segment assets, total debt, stockholders’ equity, net income per diluted share, net income, net cash provided by operating activities per share or any other measures derived in accordance with GAAP. Such non-GAAP financial measures should not be considered in isolation or as a substitute for any financial data prepared in accordance with GAAP and may not be comparable to similarly titled measures used by other companies. We include such non-GAAP financial measures in this presentation because we consider them to be important supplemental measures of our financial performance, financial condition and liquidity which we believe provide a more complete understanding of the Company than could be obtained absent such non-GAAP financial measures. A reconciliation of all non-GAAP financial measures used in this presentation to the most comparable GAAP financial data is included in this presentation at Appendix A and is available with this presentation on Silgan’s website at: www.silganholdings.com/investorrelationspresentations. The following non-GAAP financial measures are used in this presentation and are defined as follows. “EBITDA” means income before interest and income taxes plus depreciation and amortization (D&A). “Adjusted EBITDA” means EBITDA as adjusted for rationalization charges, costs attributed to announced acquisitions, proceeds received from termination of merger agreement, new plant start-up costs, the impact from the resolution of a past product liability dispute and results from operations in Venezuela including the impact from the remeasurement of assets in Venezuela. “Segment EBITDA” means segment income plus segment depreciation and amortization. “Adjusted Segment EBITDA” means Segment EBITDA as adjusted for rationalization charges and results from operations in Venezuela, as applicable. “Tangible Assets” means total assets less goodwill and other intangible assets, net. “Segment Tangible Assets” means total segment assets less segment goodwill. “Invested Capital” means total debt plus stockholders’ equity. “Adjusted Net Income” and “Adjusted Net Income per Diluted Share” means net income and net income per diluted share, respectively, both as adjusted for rationalization charges, costs attributed to announced acquisitions, net results from operations in Venezuela including the impact from the remeasurement of assets in Venezuela, proceeds received from termination of merger agreement, new plant start-up costs, the impact from the resolution of a past product liability dispute, loss on early extinguishment of debt, tax adjustments for prior periods related to the completion of Internal Revenue Service audits and effective tax rate adjustments primarily due to the U.S. Tax Cuts and Jobs Act of 2017. “Free Cash Flow” means net cash provided by operating activities less capital expenditures plus voluntary contributions to domestic pension benefit plans, and adjusted for changes in outstanding checks, and “Free Cash Flow per Diluted Share” means Free Cash Flow divided by the number of weighted average diluted shares.
Agenda Hidden in Plain Sight Business Overview Financial Metrics Conclusion Q&A
Perception vs. Reality Perception Low growth markets = Low earnings growth Food can market decline accelerating Returns challenged Lacking a catalyst Primarily defensive stock
Hidden in Plain Sight Valuation expectations Understanding Silgan Model Unique culture Flexibility of cash deployment Past is prologue — better positioned than any time in our history More diversified More free cash flow — 9% free cash flow yield More acquisition opportunities Effective and winning management teams Sustainability advantages of products Note: Free Cash Flow Yield is defined as: 2018 Free Cash Flow divided by market cap (per Bloomberg data on 6/5/19)
$4.4B Diversified Rigid Packaging Company for Consumer Goods 100 plants >90 countries served 35 acquisitions over 31 years 30% insider ownership 13,100 employees End Markets Geography Segments 2018 Revenue 2018 Revenue 2018 Revenue 2018 Adj. Segment EBITDA Note: End market revenue breakdowns are approximate and based on management estimates.
Unique Business Model Our cash deployment model gives us the flexibility to selectively grow and create franchise positions in the packaging industry Proven leadership team Focused segment management Customer-focused Metric-driven culture Track record of value creation Preference for stable, mature industries with strong free cash flow profiles Disciplined deployment of free cash flow Core competency in M&A Long-term focus
Cornerstone Business Strategy Earnings growth and value creation Sustainable competitive advantage Supply best value in industry by focusing on unique needs of customers Deploy strong Free Cash Flow Build and enhance franchise positions Growth through targeted acquisitions Other cash deployment to drive shareholder value 10-Year Adjusted Net Income Per Diluted Share CAGR: 9.1% 10-Year Stock Price CAGR: 9.6% Note:10-year stock price compound annual growth rate (CAGR) based on period between June 5, 2009 – June 5, 2019 Stock price data source: Bloomberg
Segment Our Outlook Leading Position in Mature Markets Metal Containers Leading positions in: North American metal food cans Global pet food cans North American soup and simple meal cans Eastern European food cans Stability driven by Pet Food and Protein markets Sustainability advantaged package Closures Leading positions in: Global metal closures for food and beverage North American plastic closures (excluding water and carbonated soft drinks) North American dairy closures Global trigger sprayers Global dispensing pumps Integration drives mix enhancement Significant expansion of M&A opportunities Plastic Containers Leading positions in: Global retortable plastic food containers North American plastic containers for home care and personal care Customer focus to drive growth Continued cost discipline
Proven Customer-Focused Model From Competitive to World Class Source: Strategex, Inc. Net Promoter Score (NPS) conducted periodically, typically every 2 years Note: Average of all Silgan Business Units excludes Dispensing Systems and Europe Metal Containers. Shaded area represents range of high to low reading for each individual business at each interval.
Disciplined Approach to M&A Focused M&A team works closely with business and senior leaders to identify attractive targets Build out franchise positions or extend franchises in: Mature industries with strong free cash flow and attractive returns or Value-oriented growth businesses with high barriers to entry — technical / commercial moats Return hurdles based on cash returns Focus on attainable synergies — realistic outcome without disrupting business Successful integration track record $2B spent on acquisitions in last 10 years
Core Competency in M&A Stock Price and Acquisition Timeline (1997 to Present) Alcoa Closures Rexam Plastic Bottle Campbell’s can making operations Winn Packaging Clearplass Containers RXI Pacific Coast can making operations White Cap Closures (NA) Thatcher Tubes White Cap Closures (Intl.) Cousins-Currie (Canada) Vac Vem metal vacuum closures IPEC closures Vogel & Noot (Silgan Metal Packaging) DGS twist-off closures Nestlé steel can making operations Öntaş Rexam plastic thermoformed containers Portola Packaging Technocap USA Amcor twist-off closures (Australia) Van Can Injected Plastics WestRock Dispensing Systems Holdings Approach | Cost and Returns Focus | Disciplined Strategy | Growth with Existing Customers | Staying in Lane Metal Container Acquisition Closure Acquisition Plastic Container Acquisition Source for Silgan stock price and S&P 500: Bloomberg 35 acquisitions since 1987 Notable acquisitions prior to 1997: American National Can Nestlé Carnation Can Del Monte Can Monsanto Plastic Bottle
Metal Containers Self-Make Takeouts Van Can Consolidate mature market Targeted pet and protein markets Acquisition Strategy Strengthens Franchise Positions Closures WestRock Dispensing Systems IPEC Portola Packaging Plastic Containers Rexam Plastic Thermoformed Containers Enhance adjacent capabilities 0→80% share in dairy Offered technical capabilities Extension of shelf stable capabilities
Catalysts from Acquisitions Note: Silgan stock price and S&P 500 indexed to 1 on 2/14/1997 (Silgan IPO date) Note: Includes announcements of the following acquisitions: White Cap Closures Intl., Vogel & Noot, Graham Packaging*, Rexam Plastic Thermoformed Containers, Portola Packaging, WestRock Dispensing Systems Source for Silgan stock price and S&P 500 : Bloomberg *Graham Packaging was not a completed acquisition. White Cap Closures (Intl.) WRK Dispensing Systems Vogel & Noot Rexam Plastic Thermoformed Containers Graham Packaging* Portola
Disciplined Strategy Drives Strong Return Profile Note: Return on Tangible Assets defined as: Adjusted EBITDA / Tangible Assets Return on Invested Capital defined as: Adjusted EBITDA / Invested Capital Return on Stockholders’ Equity defined as: Adjusted Net Income / Stockholders’ Equity Return on Segment Tangible Assets $1B invested in Dispensing Systems acquisition $18M inventory reduction Note: Return on Segment Tangible Assets defined as: Adjusted Segment EBITDA / Segment Tangible Assets * Total Company Return on Tangible Assets $18M inventory reduction
10-Year Growth and Returns Compare Favorably to Packaging Peers Source: Data was derived from Bloomberg. Averages do not include SLGN. Note: For purposes of Free Cash Flow Yield, Market Capitalization is as of 6/5/2019 per Bloomberg. For purposes of Enterprise Value to EBITDA Adjusted, Enterprise Value is as of 6/5/2019 per Bloomberg.
Value Creation Opportunity for Shareholders Data Source: Bloomberg as of 6/5/19 Note: Current Operations Value calculated as (Adjusted EBIT x (1-tax rate)) / (Weighted Average Cost of Capital) Future Operations Value calculated as (Enterprise Value) - (Current Operations Value)
Agenda Hidden in Plain Sight Business Overview Financial Metrics Conclusion Q&A
Metal Containers
End Markets (US) Metal Containers: $2.4B 2018 Volume (Units) 2018 Volume (Units) 2018 Revenue Geography 15 Intl. plants 29 US plants >50 countries served Market Leader in a Stable Industry Note: End market volume breakdowns are approximate and based on management estimates. End Markets (Intl.)
World Class for Packaging Competitive Advantage Scale and geographic presence On-site or near-site with customers Customer focus Cost leadership Long-term contracts Metal Containers Competitively Advantaged Franchise Strategic Focus Commercial discipline Consolidate position in growth markets Capital allocation in declining markets Leading customer support and service Relentless focus on cost reduction Select Customers Competitive Range Net Promoter Score Source: Strategex, Inc. Note: Net Promoter Score is for U.S. Metal Containers.
Advantages of Metal Containers Recycling Rate Data Source: Can Manufacturers Institute (CMI) • Package is generally cooking vessel for the product • High level of infrastructure investment to process canned products • Our co - location with or near most customers provides freight advantage • Cans generally represent the lowest cost food packaging solution • Shelf stable products preferred for e - commerce • Can environmental benefits: – Infinitely recyclable – Highest recycling rate of any food packaging substrate in U.S. – 71% – Drastically reduced carbon footprint – no refrigeration • Nutritional benefits: – Products packed at the peak of ripeness, capturing more nutrients – Canning process contains no added preservatives
Stable Volume with Significant Mix Shift to Pet Silgan North American Metal Containers Volumes 33% of total volume 34% of total volume 22% of total volume 53% of total volume Note: Industry CAGR based on Can Manufacturers Institute (CMI) data 2008-2018 10-Year SLGN CAGR -0.1% vs. Industry CAGR -1.2%
Metal Containers Volume Trends Silgan Overweight in Growth Categories Industry Mix (2018) 5-year Industry CAGR Silgan Mix (2018) SLGN Growth Estimate Pet Food 30% 2.6% ̴ 40% 2.5-3.5% Protein 5% (included in Other) ̴ 10% 1-2% Vegetable & Fruit 38% (0.9%) ̴ 25% (0-1%) Soup 18% (0.8%) ̴ 20% (1-2%) Other 9% (4.9%) ̴ 5% (1-3%) Weighted Average Trend (0.4%) +0.8% Industry Data Source: Can Manufacturers Institute (CMI) Note: Silgan end market volume breakdowns are approximate and based on management estimates.
Case Study: Pet Food Market Dynamics Data Source: American Pet Products Association CAGR = 4.5% CAGR = 5.2% CAGR = 6.6% CAGR = 3.2%
Metal Containers Business Rationalization Modest excess capacity Tariffs Focus on sustainability Shelf stable package preferred for e-commerce Q&A
Closures
Closures: $1.5B 11 EUR plants 9 ROW plants 2018 Revenue 2018 Revenue 2018 Revenue Products End Markets Geography >70 countries served 13 US plants Strong Market Positions with Attractive Growth Opportunities Note: End market and product revenue breakdowns are based on management estimates.
Competitive Range World Class for Packaging Competitive Advantage Scale and geographic presence Quality, service and technical proficiency Innovative capabilities Customer intimacy Equipment model Closures Competitively Advantaged Global Franchise Strategic Focus Enhance and grow customer relationships Targeted acquisitions to broaden platform Continued innovation Rigorous cost control Select Customers Net Promoter Score Source: Strategex, Inc.
Broad Portfolio of Products in Diverse End Markets Dispensing Metal Closures Plastic Beverage Closures Plastic Dairy Closures Manufacturing Technology Injection Molding, Product Assembly Coating, Metal Forming Injection & Compression Molding Injection & Compression Molding Select Customers % of Closures Revenue 44% 34% 8% 14% % of Closures Volume 10% 35% 26% 29% Growth Trend Steady Growth Flat Modest Growth Flat End Markets Home Care, Lawn & Garden, Health Care, Food & Beverage Food & Beverage Beverage Beverage Types of Products Surface Cleaners, Lotions, Soaps, Fragrance, Pharma, Lawn Pickles, Pasta Sauce, Jams, Jellies, Ready-to-drink Coffees & Teas Isotonics, Juices, Energy Drinks, Ready-to-drink Coffees & Teas Dairy, Non-Dairy Alternatives, 5-gallon water Note: Revenue and volume breakdowns are based on management estimates.
Broad Portfolio of Dispensing Systems with Common Capabilities Supporting Diverse End Markets Triggers Pumps Fine Mist Fragrance Other Select Customers % of Dispensing Systems Revenue 28% 24% 19% 12% 17% End Markets Home, Lawn & Garden Beauty & Personal Care Health Care Personal Care Beauty & Personal Care Food & Beverage Home, Lawn & Garden Beauty & Personal Care Competitive Advantage Global footprint Low cost provider Proven product line Global footprint Low cost provider Proven product line Focused product line Product innovation Premium product capabilities Product innovation Strategic Focus Evolve product offering Leverage geographic coverage E-commerce/recyclability Evolve product offering Leverage geographic coverage E-commerce/recyclability Grow in Health Care Expand product offerings in targeted markets Continue to grow within premium market Grow in mass market Note: Revenue breakdowns are based on management estimates.
Meeting the Unique Needs of Our Customers
Closures Business Growth of dispensing systems Focus on M&A opportunities Continued innovation Raw material trends Increased awareness of sustainability E-commerce Q&A
Plastic Containers
Plastic Containers: $614M End Markets Geography 15 US plants 2018 Revenue 2018 Revenue >20 countries served 8 Canada plants Building Competitive Advantage through Service Model Note: End market revenue breakdowns are based on management estimates.
Profitability Improvement a Key Focus Note: Adjusted Segment EBITDA Margin is defined as: Adjusted Segment EBITDA / Segment Net Sales Return on Segment Tangible Assets is defined as: Adjusted Segment EBITDA / Segment Tangible Assets
Competitive Range World Class for Packaging Competitive Advantage Breadth of substrates and production capabilities North American scale Customer focus New product launch capabilities Plastic Containers Service Model Drives Competitive Advantage Strategic Focus Growth in target markets Continue to lower cost base Advance customer focus Enhance new product launch capabilities Select Customers Net Promoter Score Source: Strategex, Inc.
Food Home Care Beauty & Personal Care Consumer Health Pet Food Manufacturing Technology Thermoform, Blow Mold, Injection Mold Blow Mold, Injection Mold Blow Mold, Injection Mold Blow Mold, Injection Mold Thermoform Select Customers % of Revenue 42% 20% 17% 15% 6% Growth Drivers Convenience DIY growth Increased product differentiation Aging population Growth in small pet population Growth Trend Stable Modest Growth Stable Steady Growth Steady Growth Diverse End Markets with Large Customers Note: End market revenue breakdowns are based on management estimates.
Meeting the Unique Needs of Our Customers
Plastic Container Business Customer service model key to success Returns and profitability Continued innovation Labor shortages and automation Potential opportunity to consolidate industry Raw material trends Increased awareness of sustainability E-commerce Q&A
Agenda Hidden in Plain Sight Business Overview Financial Metrics Conclusion Q&A
Silgan Financial Attributes Constancy of purpose Strong free cash flow Disciplined capital deployment – drives value creation A balanced view of shareholder value creation Focus on efficiency of balance sheet Strong long-term returns profile
Strong Recent and Long-Term Financial Performance Per share data for the relevant years has been split adjusted for the two-for-one stock splits in May 2010 and May 2017. CAGR = 4.1% CAGR = 9.1% CAGR = 9.0% CAGR = 8.9%
High Free Cash Flow Conversion Since 2008: Free Cash Flow Per Diluted Share conversion of Adjusted Net Income Per Diluted Share has averaged 122% Free Cash Flow conversion of Adjusted EBITDA has averaged 44% Adjusted EBITDA has grown 49% Capex has averaged 4.2% of net sales D&A has averaged 4.3% of net sales
Disciplined & Balanced Capital Deployment Strategy Aggregate spend 2008 – 2018: Capital Expenditures: $1.7B / 4.2% of sales Acquisitions: $2.0B Dividends: $393M Share Repurchases: $1.1B Note: Total Shareholder Return is defined as: closing stock price on the last trading day of December in each year, respectively, minus the closing stock price on December 31, 2007 plus the cumulative amounts of dividends per share paid from January 1, 2008 through the last day of each year, respectively, divided by the closing stock price on December 31, 2007.
Efficient Balance Sheet Management is committed to reducing debt via free cash flow generation Consistent Silgan track record of deleveraging post-acquisition Financial policy of 2.5x – 3.5x net leverage remains unchanged Note: Total Net Leverage Ratio as defined under Silgan’s Senior Secured Credit Facility at the relevant periods Total Net Leverage Ratio
Long Record of Creating Value for Shareholders Silgan Stock Price Adjusted Net Income Per Diluted Share CAGR since 1997: 11.4% CAGR 10 Years: 9.6% CAGR 5 Years: 3.6% CAGR since 1997: 9.7% CAGR 10 Years: 9.1% CAGR 5 Years: 8.7% Source for Silgan stock price data: Bloomberg
Agenda Hidden in Plain Sight Business Overview Financial Metrics Conclusion Q&A
Perception vs. Reality Perception Low growth markets = Low earnings growth Food can market decline accelerating Returns challenged Lacking a catalyst Primarily defensive stock Lower growth provides higher returns, attracting less capital 10-year Net Income Per Diluted Share CAGR of 9.4% exceeds peer group average* CMI industry 5-year volume CAGR (1.0%); 10-year (1.2%) Silgan’s CAGR outperformed the market during same periods Silgan weighted to growing end markets Environmental benefits of the can Returns compare favorably to peers Acquisitions temporarily weigh on investment-based returns Investments are driving returns and growth Silgan well positioned for expansion Back in target leverage zone (2.5 - 3.5x) Anticipate continued strong free cash flow $1B Dispensing Systems acquisition fully integrated Historical performance consistent throughout economic cycle Expanded business portfolio Silgan View *Data was derived from Bloomberg. Average does not include SLGN.
Better Positioned Than Ever Before People Constancy of purpose Competitive advantage Cash flows to invest Balance sheet capacity Expansion opportunities
Agenda Hidden in Plain Sight Business Overview Financial Metrics Conclusion Q&A
Thank you.
Appendix A: Reconciliation of Non-GAAP Financial Measures
Reconciliation of Non-GAAP Financial Measures
Reconciliation of Non-GAAP Financial Measures
Reconciliation of Non-GAAP Financial Measures
Reconciliation of Non-GAAP Financial Measures
Reconciliation of Non-GAAP Financial Measures
Reconciliation of Non-GAAP Financial Measures
Reconciliation of Non-GAAP Financial Measures
Reconciliation of Non-GAAP Financial Measures
Reconciliation of Non-GAAP Financial Measures
Reconciliation of Non-GAAP Financial Measures
%Q^11CC<:O84Y8?#XBGAJV(I3JTZ:]G&7\C9\9X