Amcor reports fiscal 2025 Q4 results. Expects strong earnings growth in fiscal 2026.

Fourth Quarter ending June 30, 2025 highlights:

• All-stock acquisition of Berry Global Group, Inc. ("Berry Global") closed on April 30, 2025;
• Identified Amcor's core portfolio and optimization actions;
• Net sales $5,082 million, up 43% excluding currency impact;
• GAAP Net Income ($39) million including acquisition related costs; and
• Adjusted EBITDA $789 million up 43% and adjusted EBIT $611 million up 34% excluding currency impact.

Fiscal Year ending June 30, 2025 highlights:

• Net sales $15,009 million, up 11% excluding currency impact;
• GAAP Net Income $511 million and GAAP diluted EPS 32.0 cps including acquisition related costs;
• Adjusted EBITDA $2,186 million, up 13%, and adjusted EBIT $1,723 million, up 12% excluding currency impact;
• Adjusted EPS 71.2 cps, up 3% excluding currency impact; and
• Adjusted Free Cash Flow $926 million, and annual dividend increased to 51 US cents per share.

Fiscal 2026 outlook:

• Adjusted EPS of 80-83 cps representing 12-17% constant currency growth; Free Cash Flow of $1.8 -1.9 billion.

ZURICH, Aug. 14, 2025 /PRNewswire/ --

Milestone quarter leaves Amcor positioned to deliver strong earnings and free cash flow growth in FY26

Amcor CEO Peter Konieczny said, "This quarter marks a significant milestone for Amcor. The acquisition of Berry Global transforms our ability to create significant value for our customers and shareholders. This is clearly reflected in our expectation to deliver strong adjusted EPS growth of 12-17% and a significant increase in Free Cash Flow to $1.8 to $1.9 billion in fiscal 2026.

Feedback from our customers has been positive and has already resulted in business wins directly linked to this combination. Integration efforts began on Day 1 and I am proud of the excellent progress our teams have made. We are tracking well against our synergy targets and our delivery run rate is building as expected. In addition, through our strategic portfolio review, we have identified Amcor's $20 billion core portfolio of consumer packaging and dispensing solutions for nutrition and health along with optimization actions designed to further sharpen our focus on attractive categories and drive faster growth.

Our efforts share one common objective: to create an even stronger business, that is the global packaging partner of choice for our customers, and delivers higher levels of consistent organic growth and value for our shareholders."

Key Financials^(1)(2)(3)

						Three Months Ended June 30,				Twelve Months Ended June 30,
GAAP results						2024 $ million		2025 $ million		2024 $ million		2025 $ million
Net sales						3,535		5,082		13,640		15,009
Net income						257		(39)		730		511
EPS (diluted US cents)						17.8		(1.9)		50.5		32.0
		Three Months Ended June 30,				Constant currency ?%		Twelve Months Ended June 30,				Constant currency ?%
Adjusted non-GAAP results		2024 $ million		2025 $ million				2024 $ million		2025 $ million
Net sales		3,535		5,082		43		13,640		15,009		11
EBITDA		550		789		43		1,962		2,186		13
EBIT		454		611		34		1,560		1,723		12
Net income		305		408		34		1,015		1,136		13
EPS (diluted US cents)(4)		21.1		20.0		(5)		70.2		71.2		3
Free Cash Flow		837		943				952		926

All amounts referenced throughout this document are in US dollars unless otherwise indicated and numbers may not add up to the totals provided due to rounding. Further details related to combined volume commentary throughout this document can be found under "Presentation of combined volume performance."
(1) Adjusted non-GAAP results exclude items not considered representative of ongoing operations. Constant currency ?% excludes movements in foreign exchange rates. Further details on non-GAAP measures and reconciliations to GAAP measures can be found under "Presentation of non-GAAP information" in this release.

(2) Due to closing of the combination between Amcor and Berry Global on April 30, 2025, unless otherwise specified, all results within this document for the three months ended 30 June 2025 do not include the results for the legacy Berry Global business for the month of April 2025. Results for the twelve months ended 30 June 2025 do not include results for the legacy Berry Global business for the months of July 2024 to April 2025.

(3) Unless otherwise specified, all results within this document for the three months ended 30 June 2024 and the twelve months ended June 30, 2024 reflect the historical results of the Amcor plc group which is considered the accounting acquirer in the combination between Amcor plc and Berry Global, which closed on April 30, 2025.

(4) For fiscal 2025, the sum of quarters do not equal the total year amount due to the impact of changes in average quarterly shares outstanding.

Berry Global acquisition

On April 30, 2025, the all-stock acquisition of Berry Global was completed at a fixed exchange ratio of 7.25 Amcor ordinary shares for each Berry share.

This transformational acquisition establishes Amcor as the global leader in consumer packaging and dispensing solutions for nutrition and health, with the unique material science and innovation capabilities to meet customers' and consumers' sustainability aspirations. With multiple new growth opportunities and $650 million of identified synergies through fiscal 2028, Amcor is well placed to deliver significant near- and long-term value for customers and shareholders.

Segment reporting

The Global Flexible Packaging Solutions segment includes Amcor's legacy Flexible Packaging business and the newly acquired Berry Global Flexibles business.

The Global Rigid Packaging Solutions segment includes Amcor's legacy Rigid Packaging business and the newly acquired Berry Global Consumer Packaging International and Consumer Packaging North America businesses.

Integration and synergies

Amcor believes the company is well placed to achieve the previously announced total synergy benefits of $650 million (pre-tax) by the end of the 2028 fiscal year. Integration is proceeding in line with expectations and Amcor's teams are on track to deliver $260 million of synergy benefits (pre-tax) in the 2026 fiscal year which represents 12% accretion as a direct result of the acquisition. Given the April 30, 2025 transaction closing date, synergies delivered in the final two months of fiscal 2025 were not material.

Portfolio review identifying Amcor's core portfolio and strategic optimization actions

As previously communicated, the acquisition of Berry Global created a unique opportunity for the company to review its newly combined portfolio. Through this review, the company has identified its $20 billion core portfolio of consumer packaging and dispensing solutions for nutrition and health. This core portfolio is made up of leading positions in large, resilient, and growing health, beauty and wellness, nutrition and specialty end markets, where Amcor has global supply chain flexibility, an expanded multi-format product offering of innovative, high value solutions and significant room to grow.

The Company also identified businesses with combined annual sales of approximately $2.5 billion that are less aligned with the core portfolio, including the $1.5 billion North America Beverage business and smaller businesses with combined annual sales of approximately $1 billion. Amcor is exploring alternatives to maximize value for each business, which may include restructuring, partnership and joint venture ownership models, cash sale or a combination thereof. The company believes these optimization actions will enhance focus on these businesses and ensure the core portfolio, drive higher levels of more consistent organic growth and create significant value for shareholders.

The Company has initiated actions and while there is no definitive timeline, some progress is expected in fiscal 2026. The Company will remain disciplined and focused on maximizing value through the process.

Shareholder returns

The Amcor Board of Directors today declared a quarterly cash dividend of 12.75 cents per share (compared with 12.5 cents per share in the same quarter last year). Combined with the last three quarterly dividends, this increases the annual dividend for fiscal 2025 to 51.0 cents per share. The dividend will be paid in US dollars to holders of Amcor's ordinary shares trading on the NYSE. Holders of CDIs trading on the ASX will receive an unfranked dividend of 19.59 Australian cents per share, which reflects the quarterly dividend of 12.75 cents per share converted at an AUD:USD average exchange rate of 0.6509 over the five trading days ended August 12, 2025.

The ex-dividend date will be September 4, 2025 for holders of CDIs trading on the ASX and September 5, 2025 for holders of shares trading on the NYSE. For all shareholders, the record date will be September 5, 2025 and the payment date will be September 25, 2025.

Financial results - Segment information

Three months ended June 30, 2025

	Three Months Ended June 30, 2024			Three Months Ended June 30, 2025
Adjusted non-GAAP results	Net sales $ million	EBIT $ million	EBIT / Sales %	Net sales $ million	EBIT $ million	EBIT / Sales %
Global Flexible Packaging Solutions	2,686	403	15.0	3,205	450	14.1
Global Rigid Packaging Solutions	849	75	8.8	1,877	204	10.9
Other(1)	-	(24)		-	(43)
Total Amcor	3,535	454	12.8	5,082	611	12.0
(1) Represents corporate expenses.

Net sales of $5,082 million were 44% higher than last year on a reported basis, including a favorable impact of approximately 1% related to movements in foreign exchange rates.

On a constant currency basis, net sales were 43% higher than last year, including approximately $1.5 billion of acquired sales net of divestments which represents growth of approximately 43%. The remaining year over year variation mainly reflects a favorable impact of approximately 1% related to the pass through of higher raw material costs. Price/mix had a favorable impact of approximately 1% driven by higher relative volume growth in high value categories, which partly offset an unfavorable volume impact of 1.7%.

Year over year volume performance was similar for both legacy businesses. On a combined basis (includes volume performance for the three months ended June 30, 2025 for the legacy Amcor business combined with volume performance for the period May 1, 2025 to 30 June, 2025 for the legacy Berry business) the Company estimates that volumes were approximately 1.7% lower than the prior year, and approximately 1.4% lower than the prior year excluding North America beverage.

Adjusted EBIT of $611 million was 34% higher than last year on a constant currency basis, including approximately $200 million of acquired EBIT net of divestments which represents growth of approximately 44%. The remaining year over year variation mainly reflects lower volumes, higher costs in North America beverage business and increased corporate expenses in line with expectations.

Twelve months ended June 30, 2025

	Twelve Months Ended June 30, 2024				Twelve Months Ended June 30, 2025
Adjusted non-GAAP results	Net sales $ million	EBIT $ million	EBIT / Sales %	EBIT / Average funds employed %(1)	Net sales $ million	EBIT $ million	EBIT / Sales %	EBIT / Average funds employed %(1)
Global Flexible Packaging Solutions	10,332	1,395	13.5		10,872	1,458	13.4
Global Rigid Packaging Solutions	3,308	259	7.8		4,137	375	9.1
Other(2)	-	(94)			-	(110)
Total Amcor	13,640	1,560	11.4	14.9	15,009	1,723	11.5	12.1
(1) Return on average funds employed includes shareholders' equity and net debt, calculated using a four quarter average and last twelve months adjusted EBIT. (2) Represents corporate expenses.

Net sales of $15,009 million were 10% higher than last year on a reported basis, including an unfavorable impact of approximately 1% related to movements in foreign exchange rates.

On a constant currency basis, net sales were 11% higher than last year, including approximately $1.5 billion of acquired sales, net of divestments which represents growth of approximately 10%. The remaining year over year variation mainly reflects a favorable impact of approximately 1% related to the pass through of higher raw material costs. Volumes were up approximately 1% compared with the prior year and price/mix had an unfavorable impact of approximately 1% primarily due to lower volumes in high value healthcare categories in the first half of the year.

Adjusted EBIT of $1,723 million was 12% higher than last year on a constant currency basis including approximately $195 million of acquired EBIT net of divestments, which represents growth of approximately 13%. The remaining year over year variation mainly reflects an unfavorable price/mix impact on earnings, partly offset by benefits from strong cost performance and higher volumes.

Global Flexible Packaging Solutions segment

June 2025 quarter		Three Months Ended June 30,				Reported ?%		Constant currency ?%
		2024 $ million		2025 $ million
Net sales		2,686		3,205		19		18
Adjusted EBIT		403		450		12		11
Adjusted EBIT / Sales %		15.0		14.1

Net sales of $3,205 million were 19% higher than last year on a reported basis, including a favorable impact of approximately 1% related to movements in foreign exchange rates.

On a constant currency basis, net sales were 18% higher than last year, reflecting approximately $420 million of acquired sales net of divestments which represents growth of approximately 16%. The remaining year over year variation mainly reflects a favorable impact of approximately 1% related to the pass through of higher raw material costs, a favorable price/mix impact of approximately 2%, reflecting higher relative volume growth in high value categories, and an unfavorable volume impact of approximately 1%.

On a combined basis (includes volume performance for the three months ended June 30, 2025 for the legacy Amcor business combined with volume performance for the period May 1, 2025 to 30 June, 2025 for the legacy Berry business) the Company estimates that overall volumes for the Global Flexible Packaging Solutions segment were approximately 1.5% lower than the prior year. In North America, volumes were down in the low single digit range. Volumes were higher across focus categories including healthcare, protein (meat and dairy), and liquids. This was offset by lower volumes in other categories including home & personal care, confectionary and unconverted films. Across the balance of the portfolio, volumes were broadly in line with the prior year. In Europe, volumes were lower with growth in pet care, ready meals, medical and dairy, offset by declines in coffee, snacks and confectionary and beauty and wellness. Volumes grew in the low single digit range across emerging markets.

Adjusted EBIT of $450 million was 11% higher than last year on a constant currency basis, reflecting approximately $50 million of acquired EBIT, net of divestments which represents growth of approximately 12%. The remaining year over year variation mainly reflects lower volumes and an unfavorable earnings impacts from price/mix, partly offset by favorable cost performance.

Fiscal 2025		Twelve Months Ended June 30,				Reported ?%		Constant currency ?%
		2024 $ million		2025 $ million
Net sales		10,332		10,872		5		6
Adjusted EBIT		1,395		1,458		5		5
Adjusted EBIT / Sales %		13.5		13.4

Net sales of $10,872 million were 5% higher than last year on a reported basis, including an unfavorable impact of approximately 1% related to movements in foreign exchange rates.

On a constant currency basis, net sales were 6% higher than last year, including approximately $410 million of acquired sales net of divestments which represents growth of approximately 4%. The remaining variation mainly reflects a favorable impact of approximately 1% related to the pass through of higher raw material costs, a favorable volume impact of approximately 2% with growth delivered across all key regions, partly offset by an unfavorable price/mix impact of approximately 1% primarily due to lower volumes in high value healthcare categories in the first half of the year.

Adjusted EBIT of $1,458 million was 5% higher than last year on a constant currency basis, including approximately $50 million of acquired EBIT net of divestments, which represents growth of approximately 3%. The remaining year over year variation mainly reflects benefits from higher volumes and strong cost performance partly offset by unfavorable earnings impacts from price/mix.

Global Rigid Packaging Solutions segment

June 2025 quarter		Three Months Ended June 30,				Reported ?%		Constant currency ?%
		2024 $ million		2025 $ million
Net sales		849		1,877		121		121
Adjusted EBIT		75		204		173		173
Adjusted EBIT / Sales %		8.8		10.9

Net sales of $1,877 million were 121% higher than last year on a reported and constant currency basis, including approximately $1.1 billion of acquired sales net of divestments which represents growth of approximately 129%. The remaining variation mainly reflects an unfavorable volume impact of approximately 4% and an unfavorable price/mix impact of approximately 4%. Movements in foreign exchange rates and the pass through of higher raw material costs had no material impact on sales for the quarter.

On a combined basis (includes volume performance for the three months ended June 30, 2025 for the legacy Amcor business combined with volume performance for the period May 1, 2025 to 30 June, 2025 for the legacy Berry business) the Company estimates that overall volumes for the Global Rigid Packaging Solutions segment were approximately 2% lower than the prior year and approximately 1% lower than the prior year excluding North America beverage. In North America, volumes declined at low single digit rates excluding North America beverage. Volumes were higher across healthcare, beauty and wellness and foodservice categories. This was more than offset by volume declines in food and specialty end markets. Across the balance of the portfolio, volumes in Europe were in line with the prior year with growth in food and healthcare end markets offset by lower volumes in beauty and wellness categories. Volumes were modestly higher across emerging markets.

Adjusted EBIT of $204 million was 173% higher than last year on a constant currency basis, including approximately $150 million of acquired EBIT net of divestments which represents growth of approximately 203%. The remaining year over year variation mainly reflects lower volumes and higher costs in the North America Beverage business driven by operating challenges at high volume sites.

Fiscal 2025		Twelve Months Ended June 30,				Reported ?%		Constant currency ?%
		2024 $ million		2025 $ million
Net sales		3,308		4,137		25		26
Adjusted EBIT		259		375		45		47
Adjusted EBIT / Sales %		7.8		9.1

Net sales of $4,137 million were 25% higher than last year on a reported basis, including an unfavorable impact of 1% related to movements in foreign exchange rates.

On a constant currency basis, net sales were were 26% higher than last year, reflecting approximately $1.0 billion of acquired sales net of divestments which represents growth of approximately 31%. The remaining variation mainly reflects an unfavorable impact of approximately 1% related to the pass through of lower raw material costs, 2% lower volumes and an unfavorable price/mix impact of approximately 2%.

Adjusted EBIT of $375 million was approximately 47% higher than last year on a constant currency basis, reflecting approximately $150 million of acquired EBIT net of divestments, which represents growth of approximately 57%. The remaining year over year variation mainly reflects lower volumes and higher costs in the North American beverage business in the second half of the year.

Net interest and income tax expense

For the year ended June 30, 2025, GAAP net interest expense of $347 million compares with $310 million last year. Adjusted net interest expense of $332 million was $22 million higher than last year as a result of increased acquisition related net debt. GAAP income tax expense for the year ended June 20, 2025 was $135 million compared with $163 million last year. Adjusted tax expense was $248 million compared with $225 million last year. Adjusted tax expense for the year ended June 30, 2025 represents an effective tax rate of 17.8%, in line with the prior year.

Adjusted Free Cash Flow and Net Debt

For the year ended June 30, 2025, adjusted free cash inflow of $926 million was in-line with the Company's guidance range and compares with $952 million last year. Net debt was $13,271 million at June 30, 2025, including acquisition related Berry Global debt of approximately $7.4 billion.

Fiscal 2026 Guidance

For the twelve month period ending June 30, 2026, the Company expects:

• Adjusted EPS of approximately 80 to 83 cents per share, which represents constant currency growth of 12% to 17% compared with 71.2 cents per share in fiscal 2025. This includes pre-tax synergy benefits related to the Berry Global acquisition of approximately $260 million.
• Free Cash Flow of approximately $1.8 billion to $1.9 billion, which is after deducting approximately $220 million of net cash integration and transaction costs related to the Berry Global acquisition.

Other guidance considerations include:

• Capital expenditure between $850 to $900 million;
• Net interest expense of approximately $570 to $600 million; and
• An effective tax rate between 19% and 21%.

Amcor's guidance for fiscal 2026 reflects a full 12 months ownership of the Berry Global business and does not take into account the impact of potential portfolio optimization actions which may be completed through the year.

Amcor's guidance contemplates a range of factors which create a degree of uncertainty and complexity when estimating future financial results. Further information can be found under 'Cautionary Statements Regarding Forward-Looking Statements' in this release. Reconciliations of the fiscal 2026 projected non-GAAP measures are not included herein because the individual components are not known with certainty as individual financial statements for fiscal 2026 have not been completed.

Conference Call

Amcor is hosting a conference call with investors and analysts to discuss these results on Thursday August 14, 2025 at 8:00am US Eastern Daylight Time / 10:00pm Australian Eastern Standard Time. Investors are invited to listen to a live webcast of the conference call at our website, www.amcor.com, in the "Investors" section.

Those wishing to access the call should use the following toll-free numbers, with the Conference ID: 4169471

• USA: 800 715 9871 (toll free); 646 307 1963 (local)
• Australia: 1800 519 630 (toll free), 02 9133 7103 (local)
• United Kingdom: 0800 358 0970 (toll free), 020 3433 3846 (local)
• Singapore: 65 3159 5133 (local)
• Hong Kong: 852 3002 3410 (local)

From all other countries, the call can be accessed by dialing [phone] (toll).

A replay of the webcast will also be available in the 'Investors" section at www.amcor.com following the call.

About Amcor

Amcor is the global leader in developing and producing responsible consumer packaging and dispensing solutions across a variety of materials for nutrition, health, beauty and wellness categories. Our global product innovation and sustainability expertise enables us to solve packaging challenges around the world every day, producing a range of flexible packaging, rigid packaging, cartons and closures that are more sustainable, functional and appealing for our customers and their consumers. We are guided by our purpose of elevating customers, shaping lives and protecting the future. Supported by a commitment to safety, over 75,000 people generate $23 billion in annualized sales from operations that span over 400 locations in more than 40 countries. NYSE: AMCR; ASX: AMC

www.amcor.com I LinkedIn I YouTube

U.S. GAAP Condensed Consolidated Statements of Income (Unaudited)
		Three Months Ended June 30,			Twelve Months Ended June 30,
($ million, except per share amounts)		2024	2025		2024		2025
Net sales		3,535	5,082		13,640		15,009
Cost of sales		(2,781)	(4,187)		(10,928)		(12,175)
Gross profit		754	895		2,712		2,834
Selling, general, and administrative expenses		(288)	(408)		(1,093)		(1,205)
Amortization of acquired intangible assets		(41)	(130)		(167)		(246)
Research and development expenses		(26)	(38)		(106)		(120)
Restructuring, transaction and integration expenses, net		(15)	(236)		(97)		(307)
Other income/(expense), net		11	4		(35)		53
Operating income		395	87		1,214		1,009
Interest expense, net		(78)	(125)		(310)		(347)
Other non-operating income/(loss), net		1	(9)		3		(12)
Income/loss before income taxes and equity in income/(loss) of affiliated companies		318	(47)		907		650
Income tax expense		(56)	6		(163)		(135)
Equity in income/(loss) of affiliated companies, net of tax		(1)	2		(4)		3
Net income/loss		261	(39)		740		518
Net income attributable to non-controlling interests		(4)	-		(10)		(7)
Net income/loss attributable to Amcor plc		257	(39)		730		511
USD:EUR average FX rate		0.9287	0.8825		0.9245		0.9203
Basic earnings per share attributable to Amcor		0.178	(0.019)		0.505		0.321
Diluted earnings per share attributable to Amcor		0.178	(0.019)		0.505		0.320
Weighted average number of shares outstanding - Basic		1,439	2,035		1,439		1,589
Weighted average number of shares outstanding - Diluted		1,443	2,040		1,441		1,593

U.S. GAAP Condensed Consolidated Statements of Cash Flows (Unaudited)
		Twelve Months Ended June 30,
($ million)			2024		2025
Net income			740		518
Depreciation, amortization, and impairment			595		722
Net gain on disposal of businesses and investments			-		(8)
Changes in operating assets and liabilities, excluding effect of acquisitions, divestitures, and currency			(120)		(53)
Other non-cash items			106		211
Net cash provided by operating activities			1,321		1,390
Purchase of property, plant, and equipment and other intangible assets			(492)		(580)
Proceeds from sales of property, plant, and equipment and other intangible assets			39		18
Business acquisitions and Investments in affiliated companies, and other			(23)		(1,653)
Proceeds from divestitures			-		113
Net debt proceeds/(repayments)			(43)		1,876
Dividends paid			(722)		(845)
Share buy-back/cancellations			(30)		-
Purchase of treasury shares, proceeds from exercise of options and tax withholdings for share- based incentive plans			(51)		(107)
Other, including effects of exchange rate on cash and cash equivalents			(100)		27
Net increase/decrease in cash and cash equivalents			(101)		239
Cash and cash equivalents at the beginning of the year			689		588
Cash and cash equivalents at the end of the year			588		827

U.S. GAAP Condensed Consolidated Balance Sheets (Unaudited)
($ million)		June 30, 2024		June 30, 2025
Cash and cash equivalents		588		827
Trade receivables, net		1,846		3,426
Inventories, net		2,031		3,471
Property, plant and equipment, net		3,763		8,202
Goodwill and other intangible assets, net		6,736		18,679
Other assets		1,560		2,461
Total assets		16,524		37,066
Trade payables		2,580		3,490
Short-term debt and current portion of long-term debt		96		257
Long-term debt, less current portion		6,603		13,841
Accruals and other liabilities		3,292		7,738
Shareholders' equity		3,953		11,740
Total liabilities and shareholders' equity		16,524		37,066

Components of Fiscal 2025 Net Sales growth
	Three Months Ended June 30				Twelve Months Ended June 30
($ million)	Global Flexible Packaging Solutions	Global Rigid Packaging Solutions	Total		Global Flexible Packaging Solutions	Global Rigid Packaging Solutions	Total
Net sales fiscal year 2025	3,205	1,877	5,082		10,872	4,137	15,009
Net sales fiscal year 2024	2,686	849	3,535		10,332	3,308	13,640
Reported Growth %	19	121	44		5	25	10
FX %	1	-	1		(1)	(1)	(1)
Constant Currency Growth %	18	121	43		6	26	11
Raw Material Pass Through %	1	-	1		1	(1)	1
Items affecting comparability %	16	129	43		4	31	10
Organic Growth	1	(8)	(1)		1	(4)	-
Volume %	(1)	(4)	(2)		2	(2)	1
Price/Mix %	2	(4)	1		(1)	(2)	(1)

Reconciliation of Non-GAAP Measures
Reconciliation of adjusted Earnings before interest, tax, depreciation and amortization (EBITDA), Earnings before interest and tax (EBIT), Net income, Earnings per share (EPS) and Free Cash Flow
		Three Months Ended June 30, 2024								Three Months Ended June 30, 2025
($ million)		EBITDA		EBIT		Net Income		EPS (Diluted US cents)(1)		EBITDA		EBIT		Net Income		EPS (Diluted US cents)(1)
Net income attributable to Amcor		257		257		257		17.8		(39)		(39)		(39)		(1.9)
Net income attributable to non-controlling interests		4		4						-		-
Tax expense		56		56						(6)		(6)
Interest expense, net		78		78						125		125
Depreciation and amortization		136								309
EBITDA, EBIT, Net income and EPS		531		395		257		17.8		389		80		(39)		(1.9)
Impact of highly inflationary accounting		(2)		(2)		(2)		(0.1)		8		8		8		0.4
Restructuring and other related activities, net(2)		15		15		15		1.0		29		29		29		1.4
Berry Transaction & Integration		-		-		-		-		166		166		176		8.6
Merger related compensation		-		-		-		-		41		41		41		2.0
Inventory step-up amortization(3)		-		-		-		-		133		133		133		6.5
Other		5		5		5		0.3		24		24		24		1.2
Amortization of acquired intangibles(4)				41		41		2.9				130		130		6.4
Tax effect of above items						(11)		(0.8)						(94)		(4.6)
Adjusted EBITDA, EBIT, Net income, and EPS		550		454		305		21.1		789		611		408		20.0
Reconciliation of adjusted growth to constant currency growth
% growth - Adjusted EBITDA, EBIT, Net income and EPS										44		35		34		(5)
% currency impact										(1)		-		-		-
% constant currency growth										43		34		34		(5)
% constant currency made up of:
% items affecting comparability (5)										51		44		40		1
% from all other sources										(8)		(10)		(7)		(6)
Adjusted EBITDA		550								789
Interest paid, net		(99)								(123)
Income tax paid		(90)								(138)
Purchase of property, plant and equipment and other intangible assets		(134)								(220)
Proceeds from sales of property, plant and equipment and other intangible assets		27								9
Movement in working capital		610								744
Other		(27)								(118)
Adjusted Free Cash Flow		837								943
(1) Calculation of diluted EPS for the three months ended June 30, 2024 excludes net income attributable to shares to be repurchased under forward contracts of $1 million. For fiscal 2025, the sum of quarters do not equal the total year amount due to the impact of changes in average quarterly shares outstanding. (2) Fiscal 2025 primarily includes restructuring and other costs related to the integration of the acquired Berry business, and costs attributable to group wide initiatives to partly offset divested earnings from the Russian business. (3) Additional amortization incurred on inventories in connection with the Berry acquisition (4) Amortization of acquired intangible assets from business combinations. (5) Reflects the impact of acquired, disposed, and ceased operations.

		Twelve Months Ended June 30, 2024								Twelve Months Ended June 30, 2025
($ million)		EBITDA		EBIT		Net Income		EPS (Diluted US cents)(1)		EBITDA		EBIT		Net Income		EPS (Diluted US cents)(1)
Net income attributable to Amcor		730		730		730		50.5		511		511		511		32.0
Net income attributable to non-controlling interests		10		10						7		7
Tax expense		163		163						135		135
Interest expense, net		310		310						347		347
Depreciation and amortization		569								710
EBITDA, EBIT, Net income and EPS		1,782		1,213		730		50.5		1,710		1,000		511		32.0
Impact of highly inflationary accounting		53		53		53		3.7		16		16		16		1.0
Restructuring and other related activities, net(2)		97		97		97		6.7		64		64		64		4.0
Berry Transaction & Integration		-		-		-		-		202		202		217		13.6
Merger related compensation		-		-		-		-		41		41		41		2.6
CEO Transition costs		8		8		8		0.6		-		-		-		-
Inventory step-up amortization(3)		-		-		-				133		133		133		8.3
Other		22		22		22		1.5		21		21		21		1.3
Amortization of acquired intangibles(4)				167		167		11.6				246		246		15.4
Tax effect of above items						(62)		(4.4)						(113)		(7.0)
Adjusted EBITDA, EBIT, Net income and EPS		1,962		1,560		1,015		70.2		2,186		1,723		1,136		71.2
Reconciliation of adjusted growth to constant currency growth
% growth - Adjusted EBITDA, EBIT, Net income, and EPS										11		11		12		1
% currency impact										1		1		1		1
% constant currency growth										13		12		13		3
% constant currency made up of:
% items affecting comparability (5)										14		13		12		1
% from all other sources										(1)		(1)		2		2
Adjusted EBITDA		1,962								2,186
Interest paid, net		(295)								(290)
Income tax paid		(253)								(286)
Purchase of property, plant and equipment and other intangible assets		(492)								(580)
Proceeds from sales of property, plant and equipment and other intangible assets		39								18
Movement in working capital		(15)								34
Other		6								(156)
Adjusted Free Cash Flow		952								926
(1) Calculation of diluted EPS for the twelve months ended June 30, 2025 excludes net income attributable to shares to be repurchased under forward contracts of $1 million. Calculation of diluted EPS for the twelve months ended June 30, 2024 excludes net income attributable to shares to be repurchased under forward contracts of $3 million. For fiscal 2025, the sum of quarters do not equal the total year amount due to the impact of changes in average quarterly shares outstanding. (2) Fiscal 2025 primarily includes restructuring and other costs related to the integration of the acquired Berry business, and costs attributable to group wide initiatives to partly offset divested earnings from the Russian business. (3) Additional amortization incurred on inventories in connection with the Berry acquisition (4) Amortization of acquired intangible assets from business combinations. (5) Reflects the impact of acquired, disposed, and ceased operations.

Reconciliation of adjusted EBIT by reporting segment
		Three Months Ended June 30, 2024								Three Months Ended June 30, 2025
($ million)		Global Flexible Packaging Solutions		Global Rigid Packaging Solutions		Other		Total		Global Flexible Packaging Solutions		Global Rigid Packaging Solutions		Other		Total
Net income attributable to Amcor								257								(39)
Net income attributable to non- controlling interests								4								-
Tax expense								56								(6)
Interest expense, net								78								125
EBIT		351		73		(29)		395		308		8		(236)		80
Impact of highly inflationary accounting		-		(2)		-		(2)		5		3		-		8
Restructuring and other related activities, net(1)		11		4		-		15		29		-		-		29
Berry Transaction & Integration		-		-		-		-		18		10		138		166
Merger related compensation		-		-		-		-		-		-		41		41
Inventory step-up amortization(2)		-		-		-		-		27		106		-		133
Other		-		-		5		5		2		11		11		24
Amortization of acquired intangibles(3)		41		-		-		41		62		66		2		130
Adjusted EBIT		403		75		(24)		454		450		204		(43)		611
Adjusted EBIT / sales %		15.0 %		8.8 %				12.8 %		14.1 %		10.9 %				12.0 %
Reconciliation of adjusted growth to constant currency growth
% growth - Adjusted EBIT										12		173		-		35
% currency impact										(1)		-		-		-
% constant currency										11		173		-		34
% constant currency made up of:
% items affecting comparability (4)										12		203		-		44
% from all other sources										(1)		(31)		-		(10)
(1) Fiscal 2025 primarily includes restructuring and other costs related to the integration of the acquired Berry business, and costs attributable to group wide initiatives to partly offset divested earnings from the Russian business. (2) Additional amortization incurred on inventories in connection with the Berry acquisition. (3) Amortization of acquired intangible assets from business combinations. (4) Reflects the impact of acquired, disposed, and ceased operations.

		Twelve Months Ended June 30, 2024								Twelve Months Ended June 30, 2025
($ million)		Global Flexible Packaging Solutions		Global Rigid Packaging Solutions		Other		Total		Global Flexible Packaging Solutions		Global Rigid Packaging Solutions		Other		Total
Net income attributable to Amcor								730								511
Net income attributable to non-controlling interests								10								7
Tax expense								163								135
Interest expense, net								310								347
EBIT		1,147		185		(119)		1,213		1,162		180		(342)		1,000
Impact of highly inflationary accounting		-		53		-		53		5		11		-		16
Restructuring and other related activities, net(1)		79		18		-		97		63		1		-		64
Berry Transaction & Integration		-		-		-		-		18		11		173		202
Merger related compensation		-		-		-		-		-		-		41		41
CEO transition costs		-		-		8		8		-		-		-		-
Inventory step-up amortization(2)		-		-		-		-		27		106		-		133
Other		5		-		17		22		12		(4)		13		21
Amortization of acquired intangibles(3)		164		3		-		167		172		70		4		246
Adjusted EBIT		1,395		259		(94)		1,560		1,458		375		(110)		1,723
Adjusted EBIT / sales %		13.5 %		7.8 %				11.4 %		13.4 %		9.1 %				11.5 %
Reconciliation of adjusted growth to constant currency growth
% growth - Adjusted EBIT										5		45		-		11
% currency impact										1		3		-		1
% constant currency growth										5		47		-		12
% constant currency made up of:
% items affecting comparability (4)										3		57				13
% from all other sources										2		(10)				(1)
(1) Fiscal 2025 primarily includes restructuring and other costs related to the integration of the acquired Berry business, and costs attributable to group wide initiatives to partly offset divested earnings from the Russian business. (2) Additional amortization incurred on inventories in connection with the Berry acquisition. (3) Amortization of acquired intangible assets from business combinations. (4) Reflects the impact of acquired, disposed, and ceased operations.

Reconciliation of net debt
($ million)		June 30, 2024		June 30, 2025
Cash and cash equivalents		(588)		(827)
Short-term debt		84		116
Current portion of long-term debt		12		141
Long-term debt excluding current portion		6,603		13,841
Net debt		6,111		13,271

Cautionary Statement Regarding Forward-Looking Statements

Unless otherwise indicated, references to "Amcor," the "Company," "we," "our," and "us" in this document refer to Amcor plc and its consolidated subsidiaries. This document contains certain statements that are "forward-looking statements" within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements are generally identified with words like "believe," "expect," "target," "project," "may," "could," "would," "approximately," "possible," "will," "should," "intend," "plan," "anticipate," "commit," "estimate," "potential," "ambitions," "outlook," or "continue," the negative of these words, other terms of similar meaning, or the use of future dates. Such statements are based on the current expectations of the management of Amcor and are qualified by the inherent risks and uncertainties surrounding future expectations generally. Actual results could differ materially from those currently anticipated due to a number of risks and uncertainties. Neither Amcor nor any of its respective directors, executive officers, or advisors, provide any representation, assurance, or guarantee that the occurrence of the events expressed or implied in any forward-looking statements will actually occur or if any of them do occur, what impact they will have on the business, results of operations or financial condition of Amcor. Should any risks and uncertainties develop into actual events, these developments could have a material adverse effect on Amcor's business, including the ability to successfully realize the expected benefits of the merger of Amcor and Berry Global Group, Inc. Risks and uncertainties that could cause actual results to differ from expectations include, but are not limited to: risks arising from the integration of the Amcor and Berry Global Group, Inc., ("Berry Global") businesses as a result of the Merger completed on April 30, 2025 (the "Transaction"); risk of continued substantial and unexpected costs or expenses resulting from the Transaction; risk that the anticipated benefits of the Transaction may not be realized when expected or at all; risk that the Company's significant indebtedness may limit its flexibility and increase its borrowing costs; risk that the Merger related tax liabilities could have a material impact on the Company's financial results; changes in consumer demand patterns and customer requirements in numerous industries; risk of loss of key customers, a reduction in their production requirements, or consolidation among key customers; significant competition in the industries and regions in which we operate; an inability to expand our current business effectively through either organic growth, including product innovation, investments, or acquisitions; challenging global economic conditions; impacts of operating internationally; price fluctuations or shortages in the availability of raw materials, energy and other inputs, which could adversely affect our business; production, supply, and other commercial risks, including counterparty credit risks, which may be exacerbated in times of economic volatility; pandemics, epidemics, or other disease outbreaks; an inability to attract, develop, and retain our skilled workforce and manage key transitions; labor disputes and an inability to renew collective bargaining agreements at acceptable terms; physical impacts of climate change; significant disruption at key manufacturing facilities; cybersecurity risks, which could disrupt our operations or risk of loss of our sensitive business information; failures or disruptions in our information technology systems which could disrupt our operations, compromise customer, employee, supplier, and other data; rising interest rates that increase our borrowing costs on our variable rate indebtedness and could have other negative impacts; foreign exchange rate risk; a significant write-down of goodwill and/or other intangible assets; a failure to maintain an effective system of internal control over financial reporting; an inability of our insurance policies, including our use of a captive insurance company, to provide adequate protection against all of the key operational risks we face; an inability to defend our intellectual property rights or intellectual property infringement claims against us; litigation, including product liability claims or litigation related to Environmental, Social, and Governance ("ESG") matters, or regulatory developments; increasing scrutiny and changing expectations from investors, customers, suppliers, and governments with respect to our ESG practices and commitments resulting in additional costs or exposure to additional risks; changing ESG government regulations including climate-related rules; changing environmental, health, and safety laws; changes in tax laws or changes in our geographic mix of earnings; and changes in trade policy, including tariff and custom regulations or failing to comply with such regulations. These risks and uncertainties are supplemented by those identified from time to time in our filings with the Securities and Exchange Commission (the "SEC"), including without limitation, those described under Part I, "Item 1A - Risk Factors" in our Annual Report on Form 10-K for the fiscal year ended June 30, 2024, and as updated by our quarterly reports on Form 10-Q. You can obtain copies of Amcor's filings with the SEC for free at the SEC's website (www.sec.gov). Forward-looking statements included herein are made only as of the date hereof and Amcor does not undertake any obligation to update any forward-looking statements, or any other information in this communication, as a result of new information, future developments or otherwise, or to correct any inaccuracies or omissions in them which become apparent, except as expressly required by law. All forward-looking statements in this communication are qualified in their entirety by this cautionary statement.

Presentation of non-GAAP information

Included in this release are measures of financial performance that are not calculated in accordance with U.S. GAAP. These measures include adjusted EBITDA and EBITDA (calculated as earnings before interest and tax and depreciation and amortization), adjusted EBIT and EBIT (calculated as earnings before interest and tax), adjusted net income, adjusted earnings per share, adjusted free cash flow, net debt and synergies from the Merger. In arriving at these non-GAAP measures, we exclude items that either have a non-recurring impact on the income statement or which, in the judgment of our management, are items that, either as a result of their nature or size, could, were they not singled out, potentially cause investors to extrapolate future performance from an improper base. Note that while amortization of acquired intangible assets is excluded from non-GAAP adjusted financial measures, the revenue of the acquired entities and all other expenses unless otherwise stated, are reflected in our non-GAAP financial performance earnings measures. While not all inclusive, examples of these items include: material restructuring programs, including associated costs such as employee severance, pension and related benefits, impairment of property and equipment and other assets, accelerated depreciation, termination payments for contracts and leases, contractual obligations, and any other qualifying costs related to restructuring plans; material sales and earnings from disposed or ceased operations and any associated profit or loss on sale of businesses or subsidiaries; changes in the fair value of economic hedging instruments on commercial paper and contingent purchase consideration; pension settlements; impairments in goodwill and equity method investments; material acquisition compensation and transaction costs such as due diligence expenses, professional and legal fees, financing-related expenses; and integration costs; material purchase accounting adjustments for inventory; amortization of acquired intangible assets from business combination; gains or losses on significant property and divestitures and significant property and other impairments, net of insurance recovery; certain regulatory and legal matters; impacts from highly inflationary accounting; expenses related to the Company's Chief Executive Officer transition; and impacts related to the Russia - Ukraine conflict.

Amcor also evaluates performance on a comparable constant currency basis, which measures financial results assuming constant foreign currency exchange rates used for translation based on the average rates in effect for the comparable prior year period. In order to compute comparable constant currency results, we multiply or divide, as appropriate, current-year U.S. dollar results by the current year average foreign exchange rates and then multiply or divide, as appropriate, those amounts by the prior-year average foreign exchange rates. We then adjust for other items affecting comparability. While not all inclusive, examples of items affecting comparability include the difference between sales or earnings in the current period and the prior period related to disposed, or ceased operations. Comparable constant currency net sales performance also excludes the impact from passing through movements in raw material costs.

Management has used and uses these measures internally for planning, forecasting and evaluating the performance of the Company's reporting segments and certain of the measures are used as a component of Amcor's Board of Directors' measurement of Amcor's performance for incentive compensation purposes. Amcor believes that these non-GAAP measures are useful to enable investors to perform comparisons of current and historical performance of the Company. For each of these non-GAAP financial measures, a reconciliation to the most directly comparable U.S. GAAP financial measure has been provided herein. These non-GAAP financial measures should not be construed as an alternative to results determined in accordance with U.S. GAAP. The Company provides guidance on a non-GAAP basis as we are unable to predict with reasonable certainty the ultimate outcome and timing of certain significant forward-looking items without unreasonable effort. These items include but are not limited to the impact of foreign exchange translation, restructuring program costs, asset impairments, possible gains and losses on the sale of assets, certain tax related events, and difficulty in making accurate forecasts and projections in connection with the legacy Berry Global business given recency of access to all relevant information. These items are uncertain, depend on various factors, and could have a material impact on U.S. GAAP earnings and cash flow measures for the guidance period.

Presentation of combined volume performance

In order to provide the most meaningful comparison of results of volume performance by region and end market for the Amcor group and for each of its reportable segments, the Company has included commentary to reflect Amcor's estimate of year-over-year volume performance for the three months ended June 30, 2025 for the legacy Amcor business, combined with year-over-year volume performance for the period May 1, 2025 to June 30, 2025 for the legacy Berry Global business. The combined volume performance information has been presented for informational purposes and Amcor believes this information reflects the impact of the combination, taking into account the allocation of volumes across both legacy businesses was managed on a combined network basis from May 1, 2025. The combined volume performance Information should be read in conjunction with the separate historical financial statements and accompanying notes contained in each of the Amcor and Berry Global periodic reports, as available. For avoidance of doubt, the combined volume performance information is not intended to be, and was not, prepared on a basis consistent with pro forma financial information required by Article 11 of Regulation S-X.

Dividends

Amcor has received a waiver from the ASX's settlement operating rules, which will allow the Company to defer processing conversions between its ordinary share and CDI registers from September 4, 2025 to September 5, 2025 inclusive.

SOURCE Amcor