# EDGAR Filing Document

**Accession Number:** 0001408075
**File Stem:** 0001408075-25-000020
**Filing Date:** 2025-7
**Character Count:** 25841
**Document Hash:** 0978a461d4dc71d1a6bfb2e39c552e3f
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001408075-25-000020.hdr.sgml**: 20250729

**ACCESSION NUMBER**: 0001408075-25-000020

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 13

**CONFORMED PERIOD OF REPORT**: 20250729

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20250729

**DATE AS OF CHANGE**: 20250729

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** GRAPHIC PACKAGING HOLDING CO
- **CENTRAL INDEX KEY:** 0001408075
- **STANDARD INDUSTRIAL CLASSIFICATION:** PAPERBOARD CONTAINERS & BOXES [2650]
- **ORGANIZATION NAME:** 04 Manufacturing
- **EIN:** 260405422
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-33988
- **FILM NUMBER:** 251157769

**BUSINESS ADDRESS:**
- **STREET 1:** 1500 RIVEREDGE PARKWAY
- **STREET 2:** SUITE100
- **CITY:** ATLANTA
- **STATE:** GA
- **ZIP:** 30328
- **BUSINESS PHONE:** (770) 240-7200

**MAIL ADDRESS:**
- **STREET 1:** 1500 RIVEREDGE PARKWAY
- **STREET 2:** SUITE100
- **CITY:** ATLANTA
- **STATE:** GA
- **ZIP:** 30328

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** New Giant CORP
- **DATE OF NAME CHANGE:** 20070726

?xml version='1.0' encoding='ASCII'? gpk-20250729

**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):** July 29, 2025

**GRAPHIC PACKAGING HOLDING COMPANY** 

**(Exact name of registrant as specified in its charter)**

---

| | | |
|:---|:---|:---|
| Delaware | 001-33988 | 26-0405422 |
| **(State or other jurisdiction of incorporation)** | **(Commission File Number)** | **(I.R.S. Employer <br>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Identification No.)** |

---

1500 Riveredge Parkway, Suite 100

Atlanta, Georgia 30328

**(Address of principal executive offices)**

**(Zip Code)**

(770) 240-7200

**(Registrant's telephone number, including area code)** 

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:**

---

| | | |
|:---|:---|:---|
| **<u>Title of Each Class</u>** | **<u>Trading Symbol(s)</u>** | **<u>Name of Each Exchange on Which Registered</u>** |
| Common Stock, $0.01 par value per share | GPK | New York Stock Exchange |

---

**Securities registered pursuant to section 12(g) of the Act:**

None

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

&nbsp;&nbsp;&nbsp;&nbsp;Emerging growth company&nbsp;&nbsp;&nbsp;&nbsp;☐

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. ☐

------

ITEM 2.02. RESULTS OF OPERATIONS AND FINANCIAL CONDITION

On July 29, 2025, Graphic Packaging Holding Company issued a press release reporting its second quarter 2025 results. A copy of the press release is furnished herewith as Exhibit 99.1 and is incorporated herein by reference.

As provided in General Instruction B.2 of Form 8-K, the information in this Item 2.02 and Exhibit 99.1 of this Form 8-K are being furnished and shall not be deemed to be "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

ITEM 9.01. FINANCIAL STATEMENTS AND EXHIBITS

Exhibits

Exhibit Number Description

---

| | |
|:---|:---|
| 99.1 | [Press release dated July 29, 2025 reporting second quarter 2025 results](gpkexhibit9912025q28-k.htm) |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |

---

---

| | |
|:---|:---|
| | <u>SIGNATURE</u> |
| 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 thereunto duly authorized. | 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 thereunto duly authorized. |
|  | <u>GRAPHIC PACKAGING HOLDING COMPANY</u> |
|  | (Registrant) |
| Date: July 29, 2025 | By: /s/ Lauren S. Tashma |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Lauren S. Tashma |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Executive Vice President, General Counsel and Secretary |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;

## Exhibit 99.1

 **Graphic Packaging Holding Company Reports Second Quarter 2025 Financial Results**

**<u>Second Quarter Highlights</u>**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Waco, Texas recycled paperboard investment on track for Q4 2025 startup

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Packaging volumes +1%

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Innovation Sales Growth of $61 million

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Recycled Materials Association adds paper cups to recycling specifications

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• $111 million share repurchase reduced outstanding shares by 1.6%

ATLANTA, July 29, 2025 - Graphic Packaging Holding Company (NYSE: GPK) ("Graphic Packaging" or the "Company"), a global leader in sustainable consumer packaging, today reported second quarter 2025 results.

Net Income in second quarter 2025 was $104 million, or $0.34 per diluted share, versus $190 million, or $0.62 per diluted share in second quarter 2024. Second quarter 2025 and 2024 Net Income was impacted by special items and amortization of purchased intangibles of $24 million net charge and $7 million net gain, respectively. Excluding special items and amortization of purchased intangibles, Adjusted Net Income for the second quarter of 2025 was $128 million, or $0.42 per diluted share, and $183 million, or $0.60 per diluted share in second quarter 2024.

Michael Doss, the Company's President and CEO said, "Promotional activity drove modestly better than expected volumes in the second quarter. Conversations with our customers suggest potential for increased emphasis on volume growth and protecting share in the year ahead. As these customers refine their strategies, we are working closely with them to support their plans.

With our Waco, Texas recycled paperboard investment nearing completion, our capital spending will decline sharply in 2026, and we expect to generate cash well in excess of our internal needs for years to come. We expect to return substantial cash to stockholders through dividends and share repurchase, and reach investment grade over time. Investments like Waco and Kalamazoo, and our world-class innovation platform have positioned Graphic Packaging as the supplier of choice for many of the world's largest consumer staples companies, quick service restaurants, and retailers."

**<u>Operating Results</u>**

**Net Sales**

Second quarter 2025 Net Sales decreased 1% to $2,204 million, versus $2,237 million in the same quarter last year. The $33 million decline was driven by a $40 million impact from the divestiture of the Augusta, GA bleached paperboard manufacturing facility and reduced open market sales participation, partially offset by a $20 million favorable foreign exchange impact, while modest price pressure was partially offset by a modest volume increase.

**EBITDA**

Second quarter 2025 EBITDA decreased 29% to $323 million. Excluding the impact of business combinations and other special items, Adjusted EBITDA was $336 million versus $402 million in the same quarter last year. The decline in Adjusted EBITDA was driven by a $23 million decrease in price; $26 million of labor and benefits inflation; $10 million of input cost inflation; and a $5 million decrease relating to the divestiture of the Augusta, GA bleached paperboard manufacturing facility and reduced open market sales participation. Net Performance was negative, as actions taken to reduce inventory and related production inefficiencies more than offset the positive impact from modestly better packaging volumes (together a net negative $13 million). Foreign exchange had a favorable impact of $11 million. Second quarter Adjusted EBITDA Margin was 15.3% in 2025, and 18.0% in 2024.

**<u>Other Results</u>**

Total Debt (Long-Term, Short-Term and Current Portion) was $5,859 million in second quarter 2025 compared to $5,209 million in fourth quarter 2024. Net Debt (Total Debt less Cash and Cash Equivalents) was $5,739 million in second quarter 2025 compared to $5,052 million in fourth quarter 2024. The Company's second quarter 2025 Net Leverage Ratio was 3.7x compared to 3.0x in fourth quarter 2024.

Capital expenditures in second quarter 2025 were $228 million, versus $249 million in the same quarter last year.

The Company returned approximately $177 million to stockholders during the first six months of 2025 through regular dividends and share repurchase activity. During the second quarter, the Company repurchased approximately 1.6%, or

------

approximately 5.0 million shares of its common stock outstanding, for $111 million. Regular dividends of approximately $33 million and $33 million were paid in the first and second quarter, respectively.

**<u>2025 Annual Guidance and Commentary</u>**

The Company currently expects full-year 2025 Net Sales, Adjusted EBITDA, and Adjusted EPS, including foreign exchange impact, of $8.4 billion to $8.6 billion, $1.45 billion to $1.55 billion, and $1.90 to $2.20, respectively. The changes from prior guidance reflect actual first half performance and a narrowing of and modest increase in second half revenue expectations. Volume and market uncertainty remain higher than normal.

Full-year 2025 capital spending is currently expected to be approximately $850 million. The increase in expected capital spending reflects higher final design and construction costs at the Company's Waco, Texas recycled paperboard facility. These higher costs are not expected to materially affect total project returns. The Company expects the increased spending to be offset by lower cash taxes and reduced working capital, leaving expected 2025 free cash flow unchanged.

**<u>Innovation Sales Growth, Net Performance, and Non-GAAP Reconciliations</u>**

We define Innovation Sales Growth as incremental sales of a product that delivers a significant change in materials used, package functionality, or design to a new or existing customer. We define Net Performance as the impact of cost and productivity initiatives, production efficiencies and/or disruptions, and other operating impacts. A tabular reconciliation of EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income, Adjusted EPS, Adjusted Net Cash Provided by Operating Activities, Adjusted Cash Flow, Net Debt and Net Leverage is attached to this release.

**<u>Earnings Call</u>**

The Company will host a conference call at 10:00 a.m. ET today (July 29, 2025) to discuss the results of second quarter 2025. The conference call will be webcast and can be accessed from the Investors website at https://investors.graphicpkg.com. Participants may also listen via telephone by using the following dial-in numbers:

Toll-Free: 888-506-0062

International: 973-528-0011

Participant Access Code: 582640

Investors: Investor.Relations@graphicpkg.com<br>

Media: Comms@graphicpkg.com

**<u>Forward Looking Statements</u>**

Any statements of the Company's expectations in this press release, including but not limited to capital spending in 2026, timing for reaching investment grade status, 2025 net sales, Adjusted EBITDA and Adjusted Earning per Diluted Share guidance, and 2025 commentary on full year 2025 capital spending, cash taxes, working capital and cash flow, constitute "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995. Such statements are based on currently available information and are subject to various risks and uncertainties that could cause actual results to differ materially from the Company's present expectations. These risks and uncertainties include, but are not limited to, inflation of and volatility in raw material and energy costs, continuing pressure for lower cost products, the Company's ability to implement its business strategies, including productivity initiatives, cost reduction plans, as well as the Company's debt level, currency movements and other risks of conducting business internationally and the impact of regulatory and litigation matters, including the continued availability of the Company's U.S. federal income tax attributes to offset U.S. federal income taxes and the timing related to the Company's future U.S. federal income tax payments. Undue reliance should not be placed on such forward-looking statements, as such statements speak only as of the date on which they are made and the Company undertakes no obligation to update such statements, except as required by law. Additional information regarding these and other risks is contained in the Company's periodic filings with the SEC.

**<u>About Graphic Packaging Holding Company</u>**

Graphic Packaging Holding Company (NYSE: GPK), headquartered in Atlanta, Georgia, designs and produces consumer packaging made primarily from renewable or recycled materials. An industry leader in innovation, the Company is committed to reducing the environmental footprint of consumer packaging. Graphic Packaging operates a global network of design and manufacturing facilities serving the world's most widely recognized brands in food, beverage, foodservice, household, and other consumer products. Learn more at www.graphicpkg.com.

------

**GRAPHIC PACKAGING HOLDING COMPANY**

**CONSOLIDATED STATEMENTS OF OPERATIONS**

**(Unaudited)**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
|<br>*In millions, except per share amounts* | **2025** | **2024** | **2025** | **2024** |
| Net Sales | $2204 | $2237 | $4324 | $4496 |
| Cost of Sales | 1784 | 1756 | 3459 | 3489 |
| Selling, General and Administrative | 204 | 197 | 400 | 412 |
| Other Expense, Net | 10 | 16 | 26 | 32 |
| Business Combinations, Exit Activities and Other Special Items, Net | 13 | (56) | 25 | (39) |
| Income from Operations | 193 | 324 | 414 | 602 |
| Nonoperating Pension and Postretirement Benefit Expense | (1) |  | (1) | (1) |
| Interest Expense, Net | (53) | (60) | (104) | (119) |
| Income before Income Taxes | 139 | 264 | 309 | 482 |
| Income Tax Expense | (35) | (74) | (78) | (127) |
| Net Income | $104 | $190 | $231 | $355 |
| Net Income Per Share – Basic | $0.35 | $0.62 | $0.77 | $1.16 |
| Net Income Per Share – Diluted | $0.34 | $0.62 | $0.76 | $1.15 |
| Weighted Average Number of Shares Outstanding – Basic | 301.2 | 305.7 | 301.7 | 306.7 |
| Weighted Average Number of Shares Outstanding – Diluted | 301.6 | 306.9 | 302.4 | 307.9 |

---

------

**GRAPHIC PACKAGING HOLDING COMPANY**

**CONDENSED CONSOLIDATED BALANCE SHEETS**

**(Unaudited)**

---

| | | |
|:---|:---|:---|
| *In millions, except share and per share amounts* | **June 30, 2025** | **December 31, 2024** |
| **ASSETS** |  |  |
| Current Assets: |  |  |
| &nbsp;&nbsp;&nbsp;Cash and Cash Equivalents | $120 | $157 |
| &nbsp;&nbsp;&nbsp;Receivables, Net | 866 | 759 |
| &nbsp;&nbsp;&nbsp;Inventories, Net | 1805 | 1754 |
| &nbsp;&nbsp;&nbsp;Assets Held for Sale | 18 | 15 |
| &nbsp;&nbsp;&nbsp;Other Current Assets | 159 | 99 |
| Total Current Assets | 2968 | 2784 |
| Property, Plant and Equipment, Net | 5598 | 5258 |
| Goodwill | 2063 | 1993 |
| Intangible Assets, Net | 698 | 667 |
| Other Assets | 468 | 442 |
| **Total Assets** | $11795 | $11144 |
| **LIABILITIES** |  |  |
| Current Liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;Short-Term Debt and Current Portion of Long-Term Debt | $443 | $39 |
| &nbsp;&nbsp;&nbsp;Accounts Payable | 977 | 1116 |
| &nbsp;&nbsp;&nbsp;Other Accrued Liabilities | 652 | 748 |
| Total Current Liabilities | 2072 | 1903 |
| Long-Term Debt | 5392 | 5145 |
| Deferred Income Tax Liabilities | 626 | 613 |
| Other Noncurrent Liabilities | 486 | 470 |
| **SHAREHOLDERS' EQUITY** |  |  |
| Preferred Stock, par value $.01 per share; 100,000,000 shares authorized; no shares issued or outstanding |  |  |
| Common Stock, par value $0.01 per share; 1,000,000,000 shares authorized; 297,068,106 and 300,163,372 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively | 3 | 3 |
| Capital in Excess of Par Value | 1990 | 2054 |
| Retained Earnings | 1494 | 1410 |
| Accumulated Other Comprehensive Loss | (269) | (455) |
| **Total Graphic Packaging Holding Company Shareholders' Equity** | 3218 | 3012 |
| Noncontrolling Interest | 1 | 1 |
| **Total Equity** | 3219 | 3013 |
| **Total Liabilities and Shareholders' Equity** | $11795 | $11144 |

---

&nbsp;&nbsp;&nbsp;&nbsp;

------

**GRAPHIC PACKAGING HOLDING COMPANY**

**CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS**

**(Unaudited)**

---

| | | |
|:---|:---|:---|
| | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
|<br>*In millions* | **2025** | **2024** |
| **CASH FLOWS FROM OPERATING ACTIVITIES:** |  |  |
| Net Income | $231 | $355 |
| Adjustments to Reconcile Net Income to Net Cash Provided by (Used in) Operating Activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and Amortization | 261 | 281 |
| &nbsp;&nbsp;&nbsp;Amortization of Deferred Debt Issuance Costs | 3 | 3 |
| &nbsp;&nbsp;&nbsp;Deferred Income Taxes | 16 | (70) |
| &nbsp;&nbsp;&nbsp;Gain on Disposal of Business |  | (75) |
| &nbsp;&nbsp;&nbsp;Share-Based Compensation Expense, Net | (1) | 37 |
| &nbsp;&nbsp;&nbsp;Other, Net | (13) | (10) |
| Changes in Operating Assets and Liabilities | (404) | (357) |
| Net Cash Provided by Operating Activities | 93 | 164 |
| **CASH FLOWS FROM INVESTING ACTIVITIES:** |  |  |
| Capital Spending | (541) | (580) |
| Acquisition of Businesses and Assets | (29) |  |
| Proceeds from the Sale of Business and Properties | 12 | 711 |
| Beneficial Interest on Sold Receivables | 110 | 96 |
| Beneficial Interest Obtained in Exchange for Proceeds | (54) | (50) |
| Other, Net | (3) | (2) |
| Net Cash (Used in) Provided by Investing Activities | (505) | 175 |
| **CASH FLOWS FROM FINANCING ACTIVITIES:** |  |  |
| Repurchase of Common Stock | (110) | (200) |
| Retirement of Long-Term Debt |  | (400) |
| Payments on Debt | (6) | (19) |
| Proceeds from Issuance of Debt | 99 | 756 |
| Borrowings under Revolving Credit Facilities | 2077 | 2479 |
| Payments on Revolving Credit Facilities | (1599) | (2892) |
| Repurchase of Common Stock related to Share-Based Payments | (32) | (23) |
| Debt Issuance Costs | (1) | (14) |
| Dividends Paid | (63) | (61) |
| Other, Net | (3) | 6 |
| Net Cash Provided by (Used in) Financing Activities | 362 | (368) |
| Decrease in Cash and Cash Equivalents | (50) | (29) |
| Effect of Exchange Rate Changes on Cash | 13 | (8) |
| Net Decrease in Cash and Cash Equivalents | (37) | (37) |
| Cash and Cash Equivalents at Beginning of Period | 157 | 162 |
| Cash and Cash Equivalents at End of Period | $120 | $125 |

---

------

**GRAPHIC PACKAGING HOLDING COMPANY**

**Reconciliation of Non-GAAP Financial Measures**

The tables below set forth the calculation of the Company's earnings before interest expense, income tax expense, depreciation and amortization, including pension amortization ("EBITDA"), Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted Earnings Per Share, Adjusted Net Cash Provided by Operating Activities, Adjusted Cash Flow, Net Leverage Ratio, and Total Net Debt. Adjusted EBITDA and Adjusted Net Income exclude gains or charges associated with: the Company's business combinations, facility shutdowns, and other special items. The Company's management believes that the presentation of EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted Earnings Per Share, Adjusted Net Cash Provided by Operating Activities, Adjusted Cash Flow, and Net Leverage Ratio provides useful information to investors because these measures are regularly used by management in assessing the Company's performance. EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted Earnings Per Share, Adjusted Net Cash Provided by Operating Activities, Adjusted Cash Flow, and Net Leverage Ratio are financial measures not calculated in accordance with generally accepted accounting principles in the United States ("GAAP"), and are not measures of net income, operating income, operating performance, or liquidity presented in accordance with GAAP.

EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted Earnings Per Share, Adjusted Net Cash Provided by Operating Activities, Adjusted Cash Flow, and Net Leverage Ratio should be considered in addition to results prepared in accordance with GAAP, but should not be considered substitutes for or superior to GAAP results. In addition, our EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted Earnings Per Share, Adjusted Net Cash Provided by Operating Activities, Adjusted Cash Flow, and Net Leverage Ratio may not be comparable to Adjusted EBITDA or similarly titled measures utilized by other companies since such other companies may not calculate such measures in the same manner as we do.

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
|<br>*In millions, except per share amounts* | **2025** | **2024** | **2025** | **2024** |
| Net Income | $104 | $190 | $231 | $355 |
| Add (Subtract): |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Income Tax Expense | 35 | 74 | 78 | 127 |
| &nbsp;&nbsp;&nbsp;Interest Expense, Net | 53 | 60 | 104 | 119 |
| &nbsp;&nbsp;&nbsp;Depreciation and Amortization | 131 | 134 | 263 | 283 |
| EBITDA | 323 | 458 | 676 | 884 |
| (Gains) Charges Associated with Business Combinations, Exit Activities and Other Special Items, Net | 13 | (56) | 25 | (39) |
| Adjusted EBITDA | $336 | $402 | $701 | $845 |
| Adjusted EBITDA Margin (Adjusted EBITDA/Net Sales) | 15.3% | 18.0% | 16.2% | 18.8% |
| Net Income | $104 | $190 | $231 | $355 |
| (Gains) Charges Associated with Business Combinations, Exit Activities and Other Special Items, Net | 13 | (56) | 25 | (39) |
| Accelerated Depreciation Related to Exit Activities | 4 | 3 | 8 | 15 |
| Amortization Related to Purchased Intangible Assets | 15 | 15 | 34 | 31 |
| Tax Impact of Adjustments | (8) | 31 | (16) | 24 |
| Adjusted Net Income | $128 | $183 | $282 | $386 |
| Adjusted Earnings Per Share – Basic | $0.42 | $0.60 | $0.93 | $1.26 |
| Adjusted Earnings Per Share – Diluted | $0.42 | $0.60 | $0.93 | $1.25 |

---

------

**GRAPHIC PACKAGING HOLDING COMPANY**

**Reconciliation of Non-GAAP Financial Measures**

**(Continued)**

---

| | | | |
|:---|:---|:---|:---|
| | **Twelve Months Ended** | **Twelve Months Ended** | **Twelve Months Ended** |
|<br>*In millions* | **June 30, 2025** | **June 30, 2024** | **December 31, 2024** |
| Net Income | $534 | $721 | $658 |
| Add (Subtract): |  |  |  |
| &nbsp;&nbsp;&nbsp;Income Tax Expense | 180 | 216 | 229 |
| &nbsp;&nbsp;&nbsp;Equity Income of Unconsolidated Entity | (1) | (1) | (1) |
| &nbsp;&nbsp;&nbsp;Interest Expense, Net | 215 | 240 | 230 |
| &nbsp;&nbsp;&nbsp;Depreciation and Amortization | 541 | 600 | 561 |
| EBITDA | $1469 | $1776 | $1677 |
| Charges Associated with Business Combinations, Exit Activities and Other Special Items, Net | 69 | 8 | 5 |
| Adjusted EBITDA | $1538 | $1784 | $1682 |
| Calculation of Net Debt: | **June 30, 2025** | **June 30, 2024** | **December 31, 2024** |
| Short-Term Debt and Current Portion of Long-Term Debt | $443 | $327 | $39 |
| Long-Term Debt <sup>(a)</sup> | 5416 | 4958 | 5170 |
| Less: |  |  |  |
| &nbsp;&nbsp;&nbsp;Cash and Cash Equivalents | (120) | (125) | (157) |
| Net Debt | $5739 | $5160 | $5052 |
| Net Leverage Ratio (Net Debt/Adjusted EBITDA) | 3.7 | 2.9 | 3.0 |

---

<sup>(a)</sup> Excludes unamortized deferred debt issue costs.

---

| | | |
|:---|:---|:---|
| | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
|<br>*In millions* | **2025** | **2024** |
| Net Cash Provided by Operating Activities | $93 | $164 |
| Net Cash Receipts from Receivables Sold included in Investing Activities | 56 | 46 |
| Cash Payments Associated with Business Combinations, Exit Activities and Other Special Items, Net | 33 | 39 |
| Adjusted Net Cash Provided by Operating Activities | $182 | $249 |
| Capital Spending | (541) | (580) |
| Adjusted Cash Flow | $(359) | $(331) |

---

<br>