Biggest changeWe believe that it is meaningful to investors in evaluating our financial performance and measuring our ability to generate cash internally to fund our initiatives. 24/ATR 2022 Form 10-K Table of Contents Year Ended December 31, 2022 Consolidated Pharma Beauty + Home Food + Beverage Corporate & Other Net Interest Net Sales $ 3,322,249 $ 1,361,256 $ 1,438,534 $ 522,459 $ — $ — Reported net income $ 239,555 Reported income taxes 95,149 Reported income before income taxes 334,704 346,995 66,978 31,057 (72,199) (38,127) Adjustments: Restructuring initiatives 6,597 — 6,460 137 — Net unrealized investment loss (1) 3,323 3,323 Transaction costs related to acquisitions 231 231 — — — Adjusted earnings before income taxes 344,855 347,226 73,438 31,194 (68,876) (38,127) Interest expense 40,827 40,827 Interest income (2,700) (2,700) Adjusted earnings before net interest and taxes (Adjusted EBIT) 382,982 347,226 73,438 31,194 (68,876) — Depreciation and amortization 233,706 94,396 93,027 40,337 5,946 — Adjusted earnings before net interest, taxes, depreciation and amortization (Adjusted EBITDA) $ 616,688 $ 441,622 $ 166,465 $ 71,531 $ (62,930) $ — Adjusted EBITDA margins (Adjusted EBITDA / Reported Net Sales) 18.6 % 32.4 % 11.6 % 13.7 % (1) Net unrealized investment loss represents the change in fair value of our investment in PCT (see Note 20 - Investment in Equity Securities for further details). 25/ATR 2022 Form 10-K Table of Contents Year Ended December 31, 2021 Consolidated Pharma Beauty + Home Food + Beverage Corporate & Other Net Interest Net Sales $ 3,227,221 $ 1,284,624 $ 1,434,022 $ 508,575 $ — $ — Reported net income $ 243,638 Reported income taxes 78,017 Reported income before income taxes 321,655 331,317 47,631 38,650 (69,327) (26,616) Adjustments: Restructuring initiatives 23,240 76 10,447 404 12,313 Net unrealized investment gain (1) (2,709) (2,709) Transaction costs related to acquisitions 3,811 3,811 — — — Adjusted earnings before income taxes 345,997 335,204 58,078 39,054 (59,723) (26,616) Interest expense 30,284 30,284 Interest income (3,668) (3,668) Adjusted earnings before net interest and taxes (Adjusted EBIT) 372,613 335,204 58,078 39,054 (59,723) — Depreciation and amortization 234,853 90,510 96,611 40,323 7,409 — Adjusted earnings before net interest, taxes, depreciation and amortization (Adjusted EBITDA) $ 607,466 $ 425,714 $ 154,689 $ 79,377 $ (52,314) $ — Adjusted EBITDA margins (Adjusted EBITDA / Reported Net Sales) 18.8 % 33.1 % 10.8 % 15.6 % (1) Net unrealized investment gain represents the change in fair value of our investment in PCT (see Note 20 - Investment in Equity Securities for further details).
Biggest changeWe believe that it is meaningful to investors in evaluating our financial performance and measuring our ability to generate cash internally to fund our initiatives. 26/ATR 2023 Form 10-K Table of Contents Year Ended December 31, 2023 Consolidated Aptar Pharma Aptar Beauty Aptar Closures Corporate & Other Net Interest Net Sales $ 3,487,450 $ 1,520,993 $ 1,267,697 $ 698,760 $ — $ — Reported net income $ 284,176 Reported income taxes 90,649 Reported income before income taxes 374,825 388,415 59,210 33,615 (70,370) (36,045) Adjustments: Restructuring initiatives 45,004 4,852 20,683 17,927 1,542 Net investment gain (1) (1,413) (1,413) Realized gain on investments included in net investment gain above 4,188 4,188 Transaction costs related to acquisitions 480 — 424 56 — Adjusted earnings before income taxes 423,084 393,267 80,317 51,598 (66,053) (36,045) Interest expense 40,418 40,418 Interest income (4,373) (4,373) Adjusted earnings before net interest and taxes (Adjusted EBIT) 459,129 393,267 80,317 51,598 (66,053) — Depreciation and amortization 248,593 109,366 83,399 52,095 3,733 — Adjusted earnings before net interest, taxes, depreciation and amortization (Adjusted EBITDA) $ 707,722 $ 502,633 $ 163,716 $ 103,693 $ (62,320) $ — Reported net income margin (Reported net income / Reported Net Sales) 8.1 % Adjusted EBITDA margins (Adjusted EBITDA / Reported Net Sales) 20.3 % 33.0 % 12.9 % 14.8 % (1) Net investment gain represents the change in fair value of our investment in PCT (see Note 20 - Investment in Equity Securities for further details). 27/ATR 2023 Form 10-K Table of Contents Year Ended December 31, 2022 Consolidated Aptar Pharma Aptar Beauty Aptar Closures Corporate & Other Net Interest Net Sales $ 3,322,249 $ 1,361,256 $ 1,222,535 $ 738,458 $ — $ — Reported net income $ 239,555 Reported income taxes 95,149 Reported income before income taxes 334,704 346,995 65,850 32,185 (72,199) (38,127) Adjustments: Restructuring initiatives 6,597 — 5,539 1,058 — Net investment loss (1) 2,110 2,110 Realized gain on investments included in net investment loss above 1,213 1,213 Transaction costs related to acquisitions 231 231 — — — Adjusted earnings before income taxes 344,855 347,226 71,389 33,243 (68,876) (38,127) Interest expense 40,827 40,827 Interest income (2,700) (2,700) Adjusted earnings before net interest and taxes (Adjusted EBIT) 382,982 347,226 71,389 33,243 (68,876) — Depreciation and amortization 233,706 94,396 80,498 52,866 5,946 — Adjusted earnings before net interest, taxes, depreciation and amortization (Adjusted EBITDA) $ 616,688 $ 441,622 $ 151,887 $ 86,109 $ (62,930) $ — Reported net income margin (Reported net income / Reported Net Sales) 7.2 % Adjusted EBITDA margins (Adjusted EBITDA / Reported Net Sales) 18.6 % 32.4 % 12.4 % 11.7 % (1) Net investment loss represents the change in fair value of our investment in PCT (see Note 20 - Investment in Equity Securities for further details).
Based upon the above consolidated leverage ratio covenant, we would have the ability to borrow approximately an additional $1.1 billion before the 3.50 to 1.00 maximum ratio requirement would be exceeded.
Based upon the above consolidated leverage ratio covenant, we would have the ability to borrow approximately an additional $1.3 billion before the 3.50 to 1.00 maximum ratio requirement would be exceeded.
Words such as “expects,” “anticipates,” “believes,” “estimates,” “future”, “potential”, "are optimistic" and other similar expressions or future or conditional verbs such as “will,” “should,” “would” and “could” are intended to identify such forward-looking statements.
Words such as “expects,” “anticipates,” “believes,” “estimates,” “future”, “potential”, "continues", "are optimistic" and other similar expressions or future or conditional verbs such as “will,” “should,” “would” and “could” are intended to identify such forward-looking statements.
In addition to the Pharma business reporting unit, the injectables and active material science solutions divisions of the Pharma segment qualify as separate reporting units for goodwill impairment testing apart from the remaining Pharma business.
In addition to the Aptar Pharma business reporting unit, the injectables and active material science solutions divisions of the Aptar Pharma segment qualify as separate reporting units for goodwill impairment testing apart from the remaining Aptar Pharma business.
In October 2020, we entered into an unsecured money market borrowing arrangement to provide short term financing of up to $30 million that is available in the U.S. No borrowing on this facility is permitted over a quarter end date. As such, no balance was utilized under this arrangement as of December 31, 2022.
In October 2020, we entered into an unsecured money market borrowing arrangement to provide short term financing of up to $30 million that is available in the U.S. No borrowing on this facility is permitted over a quarter end date. As such, no balance was utilized under this arrangement as of December 31, 2023.
Refer to Part II, Item 7 – Management's Discussion and Analysis of Financial Condition and Results of Operations - Liquidity and Capital Resources of our Annual Report on Form 10-K for the fiscal year ended December 31, 2021 for additional information regarding cash flows for the year ended December 31, 2021 as compared to the year ended December 31, 2020. 27/ATR 2022 Form 10-K Table of Contents On June 30, 2021, we entered into an amended and restated multi-currency revolving credit facility (the "revolving credit facility") with a syndicate of banks to replace the then-existing facility maturing July 2022 (the "prior credit facility") and to amend and restate the unsecured term loan facility extended to our wholly-owned UK subsidiary under the prior credit facility (as amended, the "amended term facility").
Refer to Part II, Item 7 – Management's Discussion and Analysis of Financial Condition and Results of Operations - Liquidity and Capital Resources of our Annual Report on Form 10-K for the fiscal year ended December 31, 2022 for additional information regarding cash flows for the year ended December 31, 2022 as compared to the year ended December 31, 2021. 29/ATR 2023 Form 10-K Table of Contents On June 30, 2021, we entered into an amended and restated multi-currency revolving credit facility (the "revolving credit facility") with a syndicate of banks to replace the then-existing facility maturing July 2022 (the "prior credit facility") and to amend and restate the unsecured term loan facility extended to our wholly-owned UK subsidiary under the prior credit facility (as amended, the "amended term facility").
At December 31, 2022, with the exceptions identified below, we continued to assert indefinite reinvestment of foreign earnings from Aptar's foreign operations. We do not have a balance of foreign earnings that will be subject to U.S. tax upon repatriation under the currently enacted U.S. tax laws.
At December 31, 2023, with the exceptions identified below, we continued to assert indefinite reinvestment of foreign earnings from Aptar's foreign operations. We do not have a balance of foreign earnings that will be subject to U.S. tax upon repatriation under the currently enacted U.S. tax laws.
Refer to Part II, Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations of our Annual Report on Form 10-K for the fiscal year ended December 31, 2021 for additional information regarding Results of Operations for the year ended December 31, 2021 as compared to the year ended December 31, 2020.
Refer to Part II, Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations of our Annual Report on Form 10-K for the fiscal year ended December 31, 2022 for additional information regarding Results of Operations for the year ended December 31, 2022 as compared to the year ended December 31, 2021.
Each borrowing under the revolving credit facility will bear interest at rates based on LIBOR (in the case of USD), EURIBOR (in the case of EUR), SONIA (in the case of GBP), SARON (in the case of CHF), prime rates or other similar rates, in each case plus an applicable margin.
Each borrowing under the revolving credit facility will bear interest at rates based on SOFR (in the case of USD), EURIBOR (in the case of EUR), SONIA (in the case of GBP), SARON (in the case of CHF), prime rates or other similar rates, in each case plus an applicable margin.
We undertake no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. Please refer to Part 1, Item 1A - Risk Factors included in this Form 10-K for additional risk factors affecting the Company. 32/ATR 2022 Form 10-K Table of Contents
We undertake no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. Please refer to Part 1, Item 1A - Risk Factors included in this Form 10-K for additional risk factors affecting the Company. 34/ATR 2023 Form 10-K Table of Contents
We also present our adjusted earnings before net interest and taxes (“Adjusted EBIT”) and adjusted earnings before net interest, taxes, depreciation and amortization (“Adjusted EBITDA”), both of which exclude the business transformation charges (restructuring initiatives), acquisition-related costs, purchase accounting adjustments related to acquisitions and investments and net unrealized investment gains and losses related to observable market price changes on equity securities.
We also present our adjusted earnings before net interest and taxes (“Adjusted EBIT”) and adjusted earnings before net interest, taxes, depreciation and amortization (“Adjusted EBITDA”), both of which exclude restructuring initiatives, acquisition-related costs, purchase accounting adjustments related to acquisitions and investments and net unrealized investment gains and losses related to observable market price changes on equity securities.
The estimated effect of a 0.5% decrease in each of the expected compensation rates would be a $4.8 million decrease in the PBO ($1.1 million decrease for the domestic plans and $3.7 million decrease for the foreign plans) and a $1.1 million decrease to the net periodic benefit cost.
The estimated effect of a 0.5% decrease in each of the expected compensation rates would be a $6.0 million decrease in the PBO ($1.3 million decrease for the domestic plans and $4.7 million decrease for the foreign plans) and a $0.9 million decrease to the net periodic benefit cost.
The estimated effect of a 0.5% increase in each of the expected compensation rates would be a $5.2 million increase in the PBO ($1.2 million increase for the domestic plans and $4.0 million increase for the foreign plans) and a $1.1 million increase to the net periodic benefit cost.
The estimated effect of a 0.5% increase in each of the expected compensation rates would be a $6.4 million increase in the PBO ($1.3 million increase for the domestic plans and $5.1 million increase for the foreign plans) and a $1.0 million increase to the net periodic benefit cost.
Further, investors are urged to review and consider carefully the adjustments made by management to the most directly comparable U.S. GAAP financial measure to arrive at these non-U.S. GAAP financial measures. See the reconciliation under "Non-U.S. GAAP Measures" below. For the year ended December 31, 2022, reported sales increased 3% to $3.32 billion from $3.23 billion a year ago.
Further, investors are urged to review and consider carefully the adjustments made by management to the most directly comparable U.S. GAAP financial measure to arrive at these non-U.S. GAAP financial measures. See the reconciliation under "Non-U.S. GAAP Measures" below. For the year ended December 31, 2023, reported sales increased 5% to $3.49 billion from $3.32 billion a year ago.
As noted above, any unrealized investment gains or losses are removed from our Adjusted EBITDA calculation as we believe that unrealized cost investment gains and losses from changes in market prices are not considered relevant to understanding our reported consolidated earnings or evaluating our periodic economic performance. NON-U.S.
As noted above, any unrealized investment gains or losses are removed from our Adjusted EBITDA calculation as we believe that unrealized investment gains and losses from changes in market prices are not considered relevant to understanding our reported consolidated earnings or evaluating our periodic economic performance.
The revolving credit facility provides mechanics relating to a transition away from LIBOR (in the case of USD) and the designated benchmark rates for other available currencies and the replacement of any such applicable benchmark by a replacement alternative benchmark rate or mechanism for loans made in the applicable currency.
The revolving credit facility also provides mechanics relating to a transition away from designated benchmark rates for other available currencies and the replacement of any such applicable benchmark by a replacement alternative benchmark rate or mechanism for loans made in the applicable currency.
Management has discussed the development and selection of these critical accounting estimates with the audit committee of our Board of Directors and the audit committee has reviewed our disclosure relating to it in this MD&A. 28/ATR 2022 Form 10-K Table of Contents IMPAIRMENT OF GOODWILL In accordance with current accounting standards, goodwill has an indefinite life and is not amortized.
Management has discussed the development and selection of these critical accounting estimates with the Audit Committee and the Audit Committee has reviewed our disclosure relating to it in this MD&A. 30/ATR 2023 Form 10-K Table of Contents IMPAIRMENT OF GOODWILL In accordance with current accounting standards, goodwill has an indefinite life and is not amortized.
Our revolving credit facility and certain long-term obligations require us to satisfy certain financial and other covenants including: Requirement Level at December 31, 2022 Consolidated Leverage Ratio (1) Maximum of 3.50 to 1.00 1.71 to 1.00 Consolidated Interest Coverage Ratio (1) Minimum of 3.00 to 1.00 15.00 to 1.00 (1) Definitions of ratios are included as part of the revolving credit facility agreement and the private placement agreements.
Our revolving credit facility and certain long-term obligations require us to satisfy certain financial and other covenants including: Requirement Level at December 31, 2023 Consolidated Leverage Ratio (1) Maximum of 3.50 to 1.00 1.46 to 1.00 Consolidated Interest Coverage Ratio (1) Minimum of 3.00 to 1.00 16.06 to 1.00 (1) Definitions of ratios are included as part of the revolving credit facility agreement and the private placement agreements.
Accordingly, our actual results or other events may differ materially from those expressed or implied in such forward-looking statements due to known or unknown risks and uncertainties that exist in our operations and business environment, including but not limited to: • geopolitical conflicts worldwide including the invasion of Ukraine by the Russian military and the resulting indirect impact on demand from our customers selling their products into these countries, as well as rising input costs and certain supply chain disruptions; • lower demand and asset utilization due to an economic recession either globally or in key markets we operate within; • the impact of COVID-19 and its variants on our global supply chain and our global customers, employees and operations, which has elevated and will continue to elevate many of the risks and uncertainties discussed below; • economic conditions worldwide, including inflationary conditions and potential deflationary conditions in other regions we rely on for growth; • the execution of our fixed cost initiatives; • the availability of direct labor workers and the increase in direct labor costs, especially in North America; • our ability to preserve organizational culture and maintain employee productivity in the work-from-home environment caused by the current pandemic; • the availability of raw materials and components (particularly from sole sourced suppliers) as well as the financial viability of these suppliers; 31/ATR 2022 Form 10-K Table of Contents • fluctuations in the cost of materials, components, transportation cost as a result of supply chain disruptions and labor shortages, and other input costs (particularly resin, metal, anodization costs and energy costs); • significant fluctuations in foreign currency exchange rates or our effective tax rate; • the impact of tax reform legislation, changes in tax rates and other tax-related events or transactions that could impact our effective tax rate; • financial conditions of customers and suppliers; • consolidations within our customer or supplier bases; • changes in customer and/or consumer spending levels; • loss of one or more key accounts; • our ability to successfully implement facility expansions and new facility projects; • our ability to offset inflationary impacts with cost containment, productivity initiatives and price increases; • changes in capital availability or cost, including rising interest rates; • volatility of global credit markets; • our ability to identify potential new acquisitions and to successfully acquire and integrate such operations, including the successful integration of the businesses we have acquired, including contingent consideration valuation; • our ability to build out acquired businesses and integrate the product/service offerings of the acquired entities into our existing product/service portfolio; • direct or indirect consequences of acts of war, terrorism or social unrest; • cybersecurity threats that could impact our networks and reporting systems; • the impact of natural disasters and other weather-related occurrences; • fiscal and monetary policies and other regulations; • changes or difficulties in complying with government regulation; • changing regulations or market conditions regarding environmental sustainability; • work stoppages due to labor disputes; • competition, including technological advances; • our ability to protect and defend our intellectual property rights, as well as litigation involving intellectual property rights; • the outcome of any legal proceeding that has been or may be instituted against us and others; • our ability to meet future cash flow estimates to support our goodwill impairment testing; • the demand for existing and new products; • the success of our customers’ products, particularly in the pharmaceutical industry; • our ability to manage worldwide customer launches of complex technical products, particularly in developing markets; • difficulties in product development and uncertainties related to the timing or outcome of product development; • significant product liability claims; and • other risks associated with our operations.
Accordingly, our actual results or other events may differ materially from those expressed or implied in such forward-looking statements due to known or unknown risks and uncertainties that exist in our operations and business environment, including but not limited to: • geopolitical conflicts worldwide including the invasion of Ukraine by the Russian military and the recent events in the Middle East and the resulting indirect impact on demand from our customers selling their products into these countries, as well as rising input costs and certain supply chain disruptions; 33/ATR 2023 Form 10-K Table of Contents • lower demand and asset utilization due to an economic recession either globally or in key markets we operate within; • economic conditions worldwide, including inflationary conditions and potential deflationary conditions in other regions we rely on for growth; • the execution of our fixed cost reduction initiatives, including our optimization initiative; • the availability of raw materials and components (particularly from sole sourced suppliers) as well as the financial viability of these suppliers; • fluctuations in the cost of materials, components, transportation cost as a result of supply chain disruptions and labor shortages, and other input costs (particularly resin, metal, anodization costs and energy costs); • significant fluctuations in foreign currency exchange rates or our effective tax rate; • the impact of tax reform legislation, changes in tax rates and other tax-related events or transactions that could impact our effective tax rate; • financial conditions of customers and suppliers; • consolidations within our customer or supplier bases; • changes in customer and/or consumer spending levels; • loss of one or more key accounts; • our ability to successfully implement facility expansions and new facility projects; • our ability to offset inflationary impacts with cost containment, productivity initiatives and price increases; • changes in capital availability or cost, including rising interest rates; • volatility of global credit markets; • our ability to identify potential new acquisitions and to successfully acquire and integrate such operations, including the successful integration of the businesses we have acquired, including contingent consideration valuation; • our ability to build out acquired businesses and integrate the product/service offerings of the acquired entities into our existing product/service portfolio; • direct or indirect consequences of acts of war, terrorism or social unrest; • cybersecurity threats that could impact our networks and reporting systems; • the impact of natural disasters and other weather-related occurrences; • fiscal and monetary policies and other regulations; • changes, difficulties or failures in complying with government regulation, including FDA or similar foreign governmental authorities; • changing regulations or market conditions regarding environmental sustainability; • work stoppages due to labor disputes; • competition, including technological advances; • our ability to protect and defend our intellectual property rights, as well as litigation involving intellectual property rights; • the outcome of any legal proceeding that has been or may be instituted against us and others; • our ability to meet future cash flow estimates to support our goodwill impairment testing; • the demand for existing and new products; • the success of our customers’ products, particularly in the pharmaceutical industry; • our ability to manage worldwide customer launches of complex technical products, particularly in developing markets; • difficulties in product development and uncertainties related to the timing or outcome of product development; • significant product liability claims; and • other risks associated with our operations.
We believe it is useful to present these non-U.S. GAAP financial measures because they allow for a better period-over-period comparison of operating results by removing the impact of items that, in management’s view, do not reflect our core operating performance. These non-U.S. GAAP financial measures should not be considered in isolation or as a substitute for U.S.
GAAP financial measures because they allow for a better period-over-period comparison of operating results by removing the impact of items that, in management’s view, do not reflect our core operating performance. These non-U.S. GAAP financial measures should not be considered in isolation or as a substitute for U.S.
We have historically used cash flow from operations, our revolving and other credit facilities, proceeds from stock options and debt, as needed, as our primary sources of liquidity.
We have historically used cash flow from operations and our revolving and other credit facilities, as needed, as our primary sources of liquidity.
The estimated effect of a 1% decrease (or increase) in each expected long-term rate of return on assets would be a $2.4 million increase (or decrease) in net periodic benefit cost. 30/ATR 2022 Form 10-K Table of Contents The average rate of compensation increase is utilized principally in calculating the PBO and the net periodic benefit cost.
The estimated effect of a 1% decrease (or increase) in each expected long-term rate of return on assets would be a $2.4 million increase (or decrease) in net periodic benefit cost. The average rate of compensation increase is utilized principally in calculating the PBO and the net periodic benefit cost.
The estimated effect of a 1% decrease in each discount rate would be a $43.7 million increase in the PBO ($33.6 million for the domestic plans and $10.1 million for the foreign plans) and a $10.9 million increase in net periodic benefit cost ($10.3 million for the domestic plans and $0.6 million for the foreign plans).
The estimated effect of a 1% increase in each discount rate would be a $39.1 million decrease in the PBO ($28.4 million for the domestic plans and $10.7 million for the foreign plans) and a $5.3 million decrease in net periodic benefit cost ($4.6 million for the domestic plans and $0.7 million for the foreign plans).
Our primary pension related assumptions as of December 31, 2022 and 2021 were as follows: Actuarial Assumptions as of December 31, 2022 2021 Discount rate: Domestic plans 5.15 % 2.75 % Foreign plans 3.69 % 1.09 % Expected long ‑ term rate of return on plan assets: Domestic plans 7.00 % 7.00 % Foreign plans 3.53 % 3.56 % Rate of compensation increase: Domestic plans 3.20 % 3.17 % Foreign plans 3.21 % 3.05 % In order to determine the 2023 net periodic benefit cost, we expect to use the discount rates, expected long-term rates of return on plan assets and rates of compensation assumptions as of December 31, 2022.
Our primary pension related assumptions as of December 31, 2023 and 2022 were as follows: Actuarial Assumptions as of December 31, 2023 2022 Discount rate: Domestic plans 4.95 % 5.15 % Foreign plans 3.20 % 3.69 % Expected long ‑ term rate of return on plan assets: Domestic plans 7.00 % 7.00 % Foreign plans 3.23 % 3.53 % Rate of compensation increase: Domestic plans 3.24 % 3.20 % Foreign plans 3.20 % 3.21 % In order to determine the 2024 net periodic benefit cost, we expect to use the discount rates, expected long-term rates of return on plan assets and rates of compensation assumptions as of December 31, 2023.
In 2023, we expect to have financing cash outlays of approximately $107.0 million to fund short- and long-term debt obligations as discussed in Note 7 - Debt, which will be covered by cash on hand or additional borrowings on our revolving credit facility.
In 2024, we expect to have financing cash outlays of approximately $458.2 million to fund short- and long-term debt obligations as discussed in Note 7 - Debt, which are expected to be covered by cash on hand or additional borrowings on our revolving credit facility.
We evaluate our goodwill for impairment at the reporting unit level on an annual basis, or whenever indicators of impairment exist. We have determined that our Beauty + Home and Food + Beverage business segments represent reporting units.
We evaluate our goodwill for impairment at the reporting unit level on an annual basis, or whenever indicators of impairment exist. We have determined that our Aptar Beauty and Aptar Closures business segments each represent a reporting unit.
Cash and equivalents increased to $141.7 million at December 31, 2022 from $122.9 million at December 31, 2021 while t otal short and long-term interest bearing debt of $1.18 billion at December 31, 2022 decreased from $1.20 billion at December 31, 2021.
Cash and equivalents increased to $223.6 million at December 31, 2023 from $141.7 million at December 31, 2022 while t otal short and long-term interest bearing debt of $1.14 billion at December 31, 2023 decreased from $1.18 billion at December 31, 2022.
Based on our current business plan and revenue prospects, we believe that our 2023 operating cash flow will be more than sufficient to fund our working capital needs, scheduled repayments of debt, outstanding purchase commitments as discussed in Note 13 - Commitments and Contingencies and lease arrangements as discussed in Note 8 - Lease Commitments.
Based on our current business plan and revenue prospects, we believe that our 2024 operating cash flow will be more than sufficient to fund our working capital needs and outstanding purchase commitments as discussed in Note 20 - Investment in Equity Securities and Note 13 - Commitments and Contingencies as well as lease arrangements as discussed in Note 8 - Lease Commitments.
We would recognize such tax expense in our Consolidated Statements of Income and Consolidated Balance Sheets should we change the current indefinite reinvestment assertion on foreign earnings. NET INCOME ATTRIBUTABLE TO APTARGROUP, INC.
We would recognize such tax expense in our Consolidated Statements of Income and Consolidated Balance Sheets should we change the current indefinite reinvestment assertion on foreign earnings. NET INCOME ATTRIBUTABLE TO APTARGROUP, INC. We reported net income of $284.5 million in 2023 compared to $239.3 million reported in 2022.
Management applied judgment in determining the fair value of the acquired assets with respect to the acquisitions of Metaphase, Voluntis, and Hengyu, including the fair values of acquired intangibles including acquired technology and customer relationships.
Management applied judgment in determining the fair value of the acquired assets with respect to the acquisitions of Metaphase, iD SCENT and Gulf Closures, including the fair values of acquired intangibles including acquired technology, trademarks and customer relationships.
Management’s determination of the fair value of our reporting units, based on future cash flows for the reporting units, requires significant judgment and the use of estimates and assumptions related to projected revenue growth rates, the terminal growth factor, as well as the discount rate. Actual cash flows in the future may differ significantly from those forecasted today.
Management’s determination of the fair value of our reporting units, based on future cash flows for the reporting units, requires significant judgment and the use of estimates and assumptions related to projected revenue growth rates, projected EBITDA margins, the terminal growth factor, as well as the discount rate.
Aptar expects earnings per share for the first quarter of 2023, excluding any restructuring expenses, changes in the fair value of equity investments and acquisition-related costs, to be in the range of $0.85 to $0.93 and this guidance is based on an effective tax rate range of 25.5% to 27.5%.
Aptar expects earnings per share for the first quarter of 2024, excluding any restructuring expenses, changes in the fair value of equity investments and acquisition-related costs, to be in the range of $1.10 to $1.18 and this guidance is based on an effective tax rate range of 24.5% to 26.5%.
Year Ended December 31, 2022 Prescription Drug Consumer Health Care Injectables Active Material Science Solutions Digital Health (2) Total Core Sales Growth 11 % 15 % 7 % 21 % — % 13 % Acquisitions — % — % 2 % — % 100 % 1 % Currency Effects (1) (8) % (8) % (9) % (4) % — % (8) % Total Reported Net Sales Growth 3 % 7 % — % 17 % 100 % 6 % (1) Currency effects are calculated by translating last year’s amounts at this year’s foreign exchange rates.
Year Ended December 31, 2023 Prescription Drug Consumer Health Care Injectables Active Material Science Solutions Digital Health Total Reported Net Sales Growth 27 % 20 % (4) % (21) % — % 12 % Currency Effects (1) (1) % (3) % (2) % (1) % (4) % (2) % Acquisitions — % — % (1) % — % — % — % Core Sales Growth 26 % 17 % (7) % (22) % (4) % 10 % (1) Currency effects are calculated by translating last year’s amounts at this year’s foreign exchange rates.
The estimated effect of a 1% increase in each discount rate would be a $35.3 million decrease in the PBO ($26.5 million for the domestic plans and $8.8 million for the foreign plans) and a $8.5 million decrease in net periodic benefit cost ($7.9 million for the domestic plans and $0.6 million for the foreign plans).
The estimated effect of a 1% decrease in each discount rate would be a $49.0 million increase in the PBO ($36.3 million for the domestic plans and $12.7 million for the foreign plans) and a $3.1 million increase in net periodic benefit cost ($2.1 million for the domestic plans and $1.0 million for the foreign plans).
Of domestic plan assets, approximately 47% was invested in equities, 27% was invested in fixed income securities, 10% was invested in hedge funds, 8% was invested in infrastructure securities, 7% was invested in real estate securities and 1% was invested in money market funds, at December 31, 2022.
Of domestic plan assets, approximately 48% was invested in equities, 26% was invested in fixed income securities, 11% was invested in hedge funds, 8% was invested in infrastructure securities, 5% was invested in real estate securities and 1% was invested in money market funds, at December 31, 2023.
For Corporate & Other, Adjusted EBITDA (which excludes net interest, taxes, depreciation, amortization, restructuring initiatives, acquisition-related costs, net unrealized investment gains and losses related to observable market price changes on equity securities and other special items) primarily includes certain professional fees, compensation and information system costs which are not allocated directly to our reporting segments. 23/ATR 2022 Form 10-K Table of Contents Corporate & Other expenses in 2022 increased to $62.9 million compared to $52.3 million in 2021.
For Corporate & Other, Adjusted EBITDA (which excludes net interest, taxes, depreciation, amortization, restructuring initiatives, acquisition-related costs, net unrealized investment gains and losses related to observable market price changes on equity securities and other special items) primarily includes certain professional fees, compensation and information system costs which are not allocated directly to our reporting segments.
Our primary uses of cash are to invest in equipment and facilities that are necessary to support our growth, pay quarterly dividends to stockholders, repurchase shares of our common stock and to make acquisitions that will contribute to the achievement of our strategic objectives.
Our primary uses of cash are to invest in equipment and working capital for the continued growth of our business, including facilities that are necessary to support our growth, pay quarterly dividends to stockholders, make acquisitions and repurchase shares of our common stock.
PROVISION FOR INCOME TAXES The reported effective tax rate on income before income taxes for 2022 and 2021 was 28.4% and 24.3%, respectively. The tax rate for 2022 was higher compared to 2021 due primarily to lower tax benefits from share-based compensation and increased taxes related to a legal entity reorganization.
PROVISION FOR INCOME TAXES The reported effective tax rate on income before income taxes for 2023 and 2022 was 24.2% and 28.4%, respectively. The tax rate for 2023 was lower compared to 2022 due primarily to a better mix of earnings and increased tax benefits from share-based compensation.
As of December 31, 2022, we have $945.6 million of goodwill, which is allocated as follows: Reporting Unit Balance at December 31, 2022 Pharma $ 170,023 Injectables 169,226 Active Material Science Solutions 159,493 Beauty + Home 319,011 Food + Beverage 127,879 Total $ 945,632 We believe that the accounting estimates related to determining the fair value of our reporting units is a critical accounting estimate because: (1) it is highly susceptible to change from period to period as it requires management to make assumptions about the future cash flows for each reporting unit over several years, and (2) the impact that recognizing an impairment would have on the assets reported on our balance sheet as well as our results of operations could be material.
As of December 31, 2023, we have $963.4 million of goodwill, which is allocated as follows: In Thousands Reporting Unit Balance at December 31, 2023 Pharma $ 175,606 Injectables 171,211 Active Material Science Solutions 161,630 Beauty 287,096 Closures 167,875 Total $ 963,418 We believe that the accounting estimates related to determining the fair value of our reporting units is a critical accounting estimate because: (1) it is highly susceptible to change from period to period as it requires management to make assumptions about the future cash flows for each reporting unit over several years, and (2) the impact that recognizing an impairment would have on the assets reported on our balance sheet as well as our results of operations could be material.
The estimates and assumptions for future cash flows and their impact on the impairment testing of goodwill are a critical accounting estimate.
Actual cash flows in the future may differ significantly from those forecasted today. The estimates and assumptions for future cash flows and their impact on the impairment testing of goodwill are a critical accounting estimate.
SELLING, RESEARCH & DEVELOPMENT AND ADMINISTRATIVE Our selling, research & development and administrative expenses (“SG&A”) decreased approximately 1% or $7.0 million to $544.3 million in 2022 compared to $551.2 million in 2021. Excluding changes in foreign currency rates, SG&A increased by approximately $22.7 million compared to the prior year.
SELLING, RESEARCH & DEVELOPMENT AND ADMINISTRATIVE Our selling, research & development and administrative expenses (“SG&A”) increased approximately 4% or $21.5 million to $565.8 million in 2023 compared to $544.3 million in 2022. Excluding changes in foreign currency rates, SG&A increased by approximately $14.7 million compared to the prior year.
Year Ended December 31, 2022 Personal Care Beauty Home Care Total Core Sales Growth 3 % 13 % (12) % 7 % Currency Effects (1) (5) % (8) % (3) % (7) % Total Reported Net Sales Growth (2) % 5 % (15) % — % (1) Currency effects are calculated by translating last year’s amounts at this year’s foreign exchange rates.
Year Ended December 31, 2023 Aptar Pharma Aptar Beauty Aptar Closures Total Reported Net Sales Growth 12 % 4 % (5) % 5 % Currency Effects (1) (2) % (2) % (1) % (2) % Acquisitions — % — % (1) % — % Core Sales Growth 10 % 2 % (7) % 3 % (1) Currency effects are calculated by translating last year’s amounts at this year’s foreign exchange rates.
The ratio of our Net Debt (interest bearing debt less cash and cash equivalents) to Net Capital (stockholders’ equity plus Net Debt) decreased to 33.3% at December 31, 2022 compared to 35.1% at December 31, 2021. See the reconciliation under "Non-U.S. GAAP Measures". In 2022, our operations provided approximately $478.6 million in cash flow compared to $363.4 million in 2021.
The ratio of our Net Debt (interest bearing debt less cash and cash equivalents) to Net Capital (stockholders’ equity plus Net Debt) decreased to 28.3% at December 31, 2023 compared to 33.3% at December 31, 2022. See the reconciliation under "Non-U.S. GAAP Measures".
The 15% core sales growth in the consumer health care market was driven by higher demand for our nasal decongestant, saline rinses and cough and cold solutions. Increased demand for elastomeric components for vaccines and biologics drove the 7% core sales growth in our injectables market.
The 17% core sales growth in the consumer health care market was driven by higher demand for our nasal decongestant, saline rinses, eye care and cough and cold solutions.
We previously removed the indefinite reinvestment assertion for the pre-2020 earnings in Italy, Switzerland and Colombia, and have accrued $0.6 million for those taxes. We continue to assert indefinite reinvestment with respect to foreign earnings from other countries.
We also previously removed our indefinite reinvestment assertion with respect to undistributed earnings accumulated in Germany. We also previously removed the indefinite reinvestment assertion for the pre-2020 earnings in Italy, Switzerland and Colombia. We continue to assert indefinite reinvestment with respect to foreign earnings from other countries.
Year Ended December 31, 2022 Food Beverage Total Core Sales Growth 8 % (2) % 5 % Currency Effects (1) (2) % (3) % (2) % Total Reported Net Sales Growth 6 % (5) % 3 % (1) Currency effects are calculated by translating last year’s amounts at this year’s foreign exchange rates.
Year Ended December 31, 2023 Food Beverage Personal Care Other (2) Total Reported Net Sales Growth (9) % 14 % (15) % 2 % (5) % Currency Effects (1) — % (2) % (1) % — % (1) % Acquisitions — % (7) % — % — % (1) % Core Sales Growth (9) % 5 % (16) % 2 % (7) % (1) Currency effects are calculated by translating last year’s amounts at this year’s foreign exchange rates.
Based on our qualitative assessment of macroeconomic, industry, and market events and circumstances as well as the overall financial performance of the reporting units, we determined it was more likely than not that the fair value of these reporting units was greater than their carrying amounts and therefore no impairment of goodwill was recognized during the year ended December 31, 2022.
Based on our qualitative and quantitative analysis performed over the reporting units, we determined it was more likely than not that the fair value of these reporting units was greater than their carrying amounts and therefore no impairment of goodwill was recognized during the year ended December 31, 2023.
At December 31, 2022, the discount rates for our domestic and foreign plans were 5.15% and 3.69%, respectively.
At December 31, 2023, the discount rates for our domestic and foreign plans were 4.95% and 3.20%, respectively.
Year Ended December 31, 2022 2021 Amount in Thousands $ % of Net Sales Amount in Thousands $ % of Net Sales Net sales $ 3,322,249 100.0 % $ 3,227,221 100.0 % Cost of sales (exclusive of depreciation and amortization shown below) 2,158,411 65.0 2,070,538 64.1 Selling, research & development and administrative 544,262 16.4 551,242 17.1 Depreciation and amortization 233,706 7.0 234,853 7.3 Restructuring initiatives 6,597 0.2 23,240 0.7 Operating income 379,273 11.4 347,348 10.8 Interest expense (40,827) (1.2) (30,284) (0.9) Other (expense) income (3,742) (0.1) 4,591 0.1 Income before income taxes 334,704 10.1 321,655 10.0 Net Income $ 239,555 7.2 % $ 243,638 7.5 % Effective tax rate 28.4 % 24.3 % Adjusted EBITDA margin (1) 18.6 % 18.8 % (1) Adjusted EBITDA margin is calculated as Adjusted EBITDA divided by Reported Net Sales.
Year Ended December 31, 2023 2022 Amount in Thousands $ % of Net Sales Amount in Thousands $ % of Net Sales Net sales $ 3,487,450 100.0 % $ 3,322,249 100.0 % Cost of sales (exclusive of depreciation and amortization shown below) 2,224,051 63.8 2,158,411 65.0 Selling, research & development and administrative 565,783 16.2 544,262 16.4 Depreciation and amortization 248,593 7.1 233,706 7.0 Restructuring initiatives 45,004 1.3 6,597 0.2 Operating income 404,019 11.6 379,273 11.4 Interest expense (40,418) (1.2) (40,827) (1.2) Other (expense) income 11,224 0.3 (3,742) (0.1) Income before income taxes 374,825 10.7 334,704 10.1 Net Income $ 284,176 8.1 % $ 239,555 7.2 % Effective tax rate 24.2 % 28.4 % Adjusted EBITDA margin (1) 20.3 % 18.6 % (1) Adjusted EBITDA margin is calculated as Adjusted EBITDA divided by Reported Net Sales.
Due to uncertainties from the war in Ukraine, potential new global pandemics or COVID-19 variants, uncertain macroeconomic conditions, including rising interest rates and the inflationary environment, in the event that customer demand decreases significantly for a prolonged period of time and adversely impacts our cash flows from operations, we would have the ability to restrict and significantly reduce our capital expenditure levels and share repurchases, as well as evaluate our acquisition strategy.
In the event that customer demand decreases significantly for a prolonged period of time and adversely impacts our cash flows from operations, we would have the ability to restrict and significantly reduce our capital expenditure levels and share repurchases, as well as evaluate our acquisition strategy.
To the extent the expected long-term rate of return on assets increases (or decreases), our net periodic benefit cost will decrease (or increase) accordingly.
Rather, this gain (or loss) reduces (or increases) future net periodic benefit cost over a period of approximately 15 to 20 years. To the extent the expected long-term rate of return on assets increases (or decreases), our net periodic benefit cost will decrease (or increase) accordingly.
Adjusted EBITDA margins are calculated as Adjusted EBITDA divided by Reported Net Sales. See the reconciliation under "Non-U.S. GAAP Measures." 22/ATR 2022 Form 10-K Table of Contents Reported net sales grew slightly in 2022 to $1.44 billion compared to $1.43 billion in 2021. Changes in currency rates negatively impacted net sales by 7%.
Adjusted EBITDA margins are calculated as Adjusted EBITDA divided by Reported Net Sales. See the reconciliation under "Non-U.S. GAAP Measures." 23/ATR 2023 Form 10-K Table of Contents Reported net sales increased approximately 12% in 2023 to $1.52 billion compared to $1.36 billion in 2022.
SG&A as a percentage of net sales decreased to 16.4% in 2022 compared to 17.1% in the prior year. DEPRECIATION AND AMORTIZATION Reported depreciation and amortization expense decreased less than 1% or $1.1 million to $233.7 million in 2022 compared to $234.9 million in 2021.
SG&A as a percentage of net sales, however, decreased to 16.2% in 2023 compared to 16.4% in the prior year. DEPRECIATION AND AMORTIZATION Depreciation and amortization expense increased approximately 6% or $14.9 million to $248.6 million in 2023 compared to $233.7 million in 2022.
We reported net income of $239.3 million in 2022 compared to $244.1 million reported in 2021. 21/ATR 2022 Form 10-K Table of Contents PHARMA SEGMENT Year Ended December 31, 2022 2021 % Change 2022 vs. 2021 Net Sales $ 1,361,256 $ 1,284,624 6.0 % Adjusted EBITDA (1) 441,622 425,714 3.7 Adjusted EBITDA margin (1) 32.4 % 33.1 % (1) Adjusted EBITDA is calculated as earnings before net interest, taxes, depreciation, amortization, unallocated corporate expenses, restructuring initiatives, acquisition-related costs, net unrealized investment gains and losses related to observable market price changes on equity securities and other special items.
In thousands, except percentages APTAR PHARMA SEGMENT Year Ended December 31, 2023 2022 % Change 2023 vs. 2022 Net Sales $ 1,520,993 $ 1,361,256 11.7 % Adjusted EBITDA (1) 502,633 441,622 13.8 Adjusted EBITDA margin (1) 33.0 % 32.4 % (1) Adjusted EBITDA is calculated as earnings before net interest, taxes, depreciation, amortization, unallocated corporate expenses, restructuring initiatives, acquisition-related costs, net unrealized investment gains and losses related to observable market price changes on equity securities and other special items.
Net Debt to Net Capital Reconciliation December 31, 2022 December 31, 2021 Revolving credit facility and overdrafts $ 3,810 $ 147,276 Current maturities of long-term obligations, net of unamortized debt issuance costs 118,981 142,351 Long-Term Obligations, net of unamortized debt issuance costs 1,052,597 907,024 Total Debt $ 1,175,388 $ 1,196,651 Less: Cash and equivalents $ 141,732 $ 122,925 Short-term investments — 740 Net Debt $ 1,033,656 $ 1,072,986 Total Stockholders' Equity $ 2,068,204 $ 1,984,600 Net Debt 1,033,656 1,072,986 Net Capital $ 3,101,860 $ 3,057,586 Net Debt to Net Capital 33.3 % 35.1 % 26/ATR 2022 Form 10-K Table of Contents Free Cash Flow Reconciliation December 31, 2022 December 31, 2021 Net Cash Provided by Operations $ 478,617 $ 363,443 Capital Expenditures (310,427) (307,935) Proceeds from Government Grants 27,795 2,003 Free Cash Flow $ 195,985 $ 57,511 LIQUIDITY AND CAPITAL RESOURCES Given our current low level of leverage relative to others in our industry and our ability to generate strong levels of cash flow from operations, we believe we are in a strong financial position to meet our business requirements in the foreseeable future.
Net Debt to Net Capital Reconciliation December 31, 2023 December 31, 2022 Revolving credit facility and overdrafts $ 81,794 $ 3,810 Current maturities of long-term obligations, net of unamortized debt issuance costs 376,426 118,981 Long-Term Obligations, net of unamortized debt issuance costs 681,188 1,052,597 Total Debt $ 1,139,408 $ 1,175,388 Less: Cash and equivalents $ 223,643 $ 141,732 Net Debt $ 915,765 $ 1,033,656 Total Stockholders' Equity $ 2,321,298 $ 2,068,204 Net Debt 915,765 1,033,656 Net Capital $ 3,237,063 $ 3,101,860 Net Debt to Net Capital 28.3 % 33.3 % 28/ATR 2023 Form 10-K Table of Contents Free Cash Flow Reconciliation December 31, 2023 December 31, 2022 Net Cash Provided by Operations $ 575,239 $ 478,617 Capital Expenditures (312,342) (310,427) Proceeds from Government Grants — 27,795 Free Cash Flow $ 262,897 $ 195,985 LIQUIDITY AND CAPITAL RESOURCES Given our current level of leverage relative to others in our industry and our ability to consistently generate significant cash flow from operations, we believe we are in a strong financial position to meet our business requirements in the foreseeable future.
BEAUTY + HOME SEGMENT Year Ended December 31, 2022 2021 % Change 2022 vs. 2021 Net Sales $ 1,438,534 $ 1,434,022 0.3 % Adjusted EBITDA (1) 166,465 154,689 7.6 Adjusted EBITDA margin (1) 11.6 % 10.8 % (1) Adjusted EBITDA is calculated as earnings before net interest, taxes, depreciation, amortization, unallocated corporate expenses, restructuring initiatives, acquisition-related costs, net unrealized investment gains and losses related to observable market price changes on equity securities and other special items.
In thousands, except percentages APTAR BEAUTY SEGMENT Year Ended December 31, 2023 2022 % Change 2023 vs. 2022 Net Sales $ 1,267,697 $ 1,222,535 3.7 % Adjusted EBITDA (1) 163,716 151,887 7.8 Adjusted EBITDA margin (1) 12.9 % 12.4 % (1) Adjusted EBITDA is calculated as earnings before net interest, taxes, depreciation, amortization, unallocated corporate expenses, restructuring initiatives, acquisition-related costs, net unrealized investment gains and losses related to observable market price changes on equity securities and other special items.
To the extent the actual rate of return on assets realized over the course of a year is greater or less than the assumed rate, that year’s net periodic benefit cost is not affected. Rather, this gain (or loss) reduces (or increases) future net periodic benefit cost over a period of approximately 15 to 20 years.
This rate is utilized principally in calculating the expected return on the plan assets component of the net periodic benefit cost. To the extent the actual rate of return on assets realized over the course of a year is greater or less than the assumed rate, that year’s net periodic benefit cost is not affected.
This investment is recorded at fair value based on observable market prices for identical assets with the change in fair value being recorded as a net investment gain or loss in the Consolidated Statements of Income. During 2022, we recognized a $2.1 million loss on this investment while we reported a $4.7 million gain during 2021.
As discussed in Note 20 – Investment in Equity Securities of the Consolidated Financial Statements, this investment is recorded at fair value based on observable market prices for identical assets with the change in fair value being recorded as a net investment gain or loss in our Consolidated Statements of Income.
GAAP measure, can be found under "Net Sales" below. 2022 HIGHLIGHTS • Each segment achieved top line growth with annual sales of $3.3 billion • Reported sales grew 3% and core sales increased 9% • Reported earnings per share decreased 1% to $3.59 • Reported net income decreased 2% to $239 million • Adjusted EBITDA increased 2% to $617 million • 29th consecutive year of paying an increased annual dividend 18/ATR 2022 Form 10-K Table of Contents RESULTS OF OPERATIONS The following table sets forth the consolidated statements of income and the related percentages of net sales for the periods indicated.
GAAP measure, can be found under "Net Sales" below. 2023 HIGHLIGHTS • First full year following segment re-alignment: Aptar Pharma, Aptar Beauty and Aptar Closures • Reported sales grew 5% and core sales increased 3% • Reported earnings per share increased 18% to $4.25 • Reported net income increased 19% to $284 million • Adjusted EBITDA increased 15% to $708 million • 30th consecutive year of paying an increased annual dividend 20/ATR 2023 Form 10-K Table of Contents RESULTS OF OPERATIONS The following table sets forth the Consolidated Statements of Income and the related percentages of net sales for the periods indicated.
Cash flow from operations was primarily derived from earnings before depreciation and amortization. The increase in 2022 cash flow from operations compared to 2021 is primarily attributable to improved working capital management and lower restructuring costs.
In 2023, our operations provided approximately $575.2 million in net cash flow compared to $478.6 million in 2022. Cash flow from operations is primarily derived from earnings before depreciation and amortization. The increase in 2023 cash flow from operations compared to 2022 is primarily attributable to improved earnings and better working capital management.
GAAP MEASURES In addition to the information presented herein that conforms to U.S. GAAP, we also present financial information that does not conform to U.S. GAAP, which are referred to as non-U.S. GAAP financial measures. Management may assess our financial results both on a U.S. GAAP basis and on a non-U.S. GAAP basis.
GAAP, which are referred to as non-U.S. GAAP financial measures. Management may assess our financial results both on a U.S. GAAP basis and on a non-U.S. GAAP basis. We believe it is useful to present these non-U.S.
FOOD + BEVERAGE SEGMENT Year Ended December 31, 2022 2021 % Change 2022 vs. 2021 Net Sales $ 522,459 $ 508,575 2.7 % Adjusted EBITDA (1) 71,531 79,377 (9.9) Adjusted EBITDA margin (1) 13.7 % 15.6 % (1) Adjusted EBITDA is calculated as earnings before net interest, taxes, depreciation, amortization, unallocated corporate expenses, restructuring initiatives, acquisition-related costs, net unrealized investment gains and losses related to observable market price changes on equity securities and other special items.
In thousands, except percentages APTAR CLOSURES SEGMENT Year Ended December 31, 2023 2022 % Change 2023 vs. 2022 Net Sales $ 698,760 $ 738,458 (5.4) % Adjusted EBITDA (1) 103,693 86,109 20.4 Adjusted EBITDA margin (1) 14.8 % 11.7 % (1) Adjusted EBITDA is calculated as earnings before net interest, taxes, depreciation, amortization, unallocated corporate expenses, restructuring initiatives, acquisition-related costs, net unrealized investment gains and losses related to observable market price changes on equity securities and other special items.
Adjusted EBITDA margins are calculated as Adjusted EBITDA divided by Reported Net Sales. See the reconciliation under "Non-U.S. GAAP Measures". Reported net sales increased approximately 3% in 2022 to $522.5 million compared to $508.6 million in 2021. Changes in currency rates negatively impacted net sales by 2%. Therefore, core sales increased 5% in 2022 compared to the prior year.
Adjusted EBITDA margins are calculated as Adjusted EBITDA divided by Reported Net Sales. See the reconciliation under "Non-U.S. GAAP Measures" . Reported net sales decreased approximately 5% in 2023 to $698.8 million compared to $738.5 million in 2022.
The remaining half of our core sales increase is due to volume growth mainly in our Pharma segment. 19/ATR 2022 Form 10-K Table of Contents Year Ended December 31, 2022 Pharma Beauty +Home Food + Beverage Total Core Sales Growth 13 % 7 % 5 % 9 % Acquisitions 1 % — % — % — % Currency Effects (1) (8) % (7) % (2) % (6) % Total Reported Net Sales Growth 6 % — % 3 % 3 % (1) Currency effects are calculated by translating last year’s amounts at this year’s foreign exchange rates.
Core sales to the home care markets decreased 22% over 2022 mainly due to lower demand from our air care and surface cleaner customers. 24/ATR 2023 Form 10-K Table of Contents Year Ended December 31, 2023 Personal Care Beauty Home Care Total Reported Net Sales Growth (5) % 12 % (21) % 4 % Currency Effects (1) (2) % (2) % (1) % (2) % Acquisitions — % — % — % — % Core Sales Growth (7) % 10 % (22) % 2 % (1) Currency effects are calculated by translating last year’s amounts at this year’s foreign exchange rates.
Excluding changes in foreign currency rates, depreciation and amortization expense increased by approximately $12.9 million compared to the prior year.
Excluding changes in foreign currency rates, depreciation and amortization expense increased by approximately $11.4 million compared to the prior year. Approximately $0.9 million of this increase is due to our acquisitions of Metaphase, iD SCENT, and Gulf Closures.
As of December 31, 2022, there were no borrowings under the revolving credit facility in the U.S. or by our wholly-owned UK subsidiary.
As of December 31, 2023, $36.5 million and €40.0 million ($44.2 million) was utilized under the revolving credit facility in the U.S. and no balance was utilized by our wholly-owned UK subsidiary. As of December 31, 2022, no balance was utilized under the revolving credit facility in the U.S. and no balance was utilized by our wholly-owned UK subsidiary.
At December 31, 2022 and 2021, we had $114.8 million and $130.2 million, respectively, of deferred tax assets net of valuation allowance on our balance sheet, a significant portion of which is related to net operating losses and other tax attribute carryforwards.
Resolution of these uncertainties in a manner inconsistent with management's expectations could have a material impact on our financial condition and operating results. 31/ATR 2023 Form 10-K Table of Contents At December 31, 2023 and 2022, we had $133.4 million and $114.8 million, respectively, of deferred tax assets net of valuation allowance on our balance sheet, a significant portion of which is related to net operating losses and other tax attribute carryforwards.
Adjusted EBITDA margins are calculated as Adjusted EBITDA divided by Reported Net Sales. See the reconciliation under "Non-U.S. GAAP Measures." Reported net sales increased approximately 6% in 2022 to $1.36 billion compared to $1.28 billion in 2021. Changes in currencies negatively affected net sales by 8%, while the acquisitions of Voluntis, Hengyu and Metaphase had a positive impact of 1%.
Adjusted EBITDA margins are calculated as Adjusted EBITDA divided by Reported Net Sales. See the reconciliation under "Non-U.S. GAAP Measures." Reported net sales increased approximately 4% in 2023 to $1.27 billion compared to $1.22 billion in 2022.
A reconciliation of core sales growth to reported net sales growth, the most directly comparable U.S.
Core sales, excluding the positive impact from changes in currency exchange rates and acquisition effects, increased 3% from 2022. A reconciliation of core sales growth to reported net sales growth, the most directly comparable U.S.
Core sales of our products to the prescription drug market increased 11% on strong demand for our allergic rhinitis and asthma devices as a result of the destocking effect during 2021.
Core sales of our proprietary drug delivery systems to the prescription drug market increased 26% on continued strong demand for our allergic rhinitis, asthma and emergency medicines and central nervous system devices.
In cases where we believe it is more likely than not that we may not realize the future potential tax benefits, we establish a valuation allowance against the deferred tax assets. 29/ATR 2022 Form 10-K Table of Contents ACQUISITIONS We account for business combinations using the acquisition method, which requires management to estimate the fair value of identifiable assets acquired and liabilities assumed, and to properly allocate purchase price consideration to the individual assets acquired and liabilities assumed.
ACQUISITIONS We account for business combinations using the acquisition method, which requires management to estimate the fair value of identifiable assets acquired and liabilities assumed, and to properly allocate purchase price consideration to the individual assets acquired and liabilities assumed.
The following table sets forth, for the periods indicated, net sales by geographic location: Years Ended December 31, 2022 % of Total 2021 % of Total Domestic $ 1,100,159 33 % $ 1,081,823 34 % Europe 1,773,395 53 % 1,725,182 53 % Other Foreign 448,695 14 % 420,216 13 % COST OF SALES (EXCLUSIVE OF DEPRECIATION AND AMORTIZATION SHOWN BELOW) Our cost of sales (“COS”) as a percent of net sales increased to 65.0% in 2022 compared to 64.1% in 2021.
The following table sets forth, for the periods indicated, net sales by geographic location: Years Ended December 31, 2023 % of Total 2022 % of Total Domestic $ 1,001,087 29 % $ 1,100,159 33 % Europe 2,001,779 57 % 1,773,395 53 % Other Foreign 484,584 14 % 448,695 14 % 21/ATR 2023 Form 10-K Table of Contents COST OF SALES (EXCLUSIVE OF DEPRECIATION AND AMORTIZATION SHOWN BELOW) Our cost of sales (“COS”) as a percent of net sales decreased to 63.8% in 2023 compared to 65.0% in 2022, in spite of approximately $16 million additional costs related to the validation of the new injectables expansion capacity as well as inefficiencies in the first part of the year due to the Enterprise Resource Planning ("ERP") system implementation.
The estimated impact of the changes to the assumptions as noted in the table above on our 2023 net periodic benefit cost is expected to be a decrease of approxi mately $20.1 million.
The estimated impact of the changes to the assumptions as noted in the table above on our 2024 net periodic benefit cost is expected to be an increase of approxi mately $1.5 million . OPERATIONS OUTLOOK Looking to the first quarter, we intend to build on our positive momentum from the previous year and anticipate starting the year off strong.
This change in sales mix, along with some operational inefficiencies in North America drove our lower Adjusted EBITDA for 2022. CORPORATE & OTHER In addition to our three reporting segments, Aptar assigns certain costs to “Corporate & Other,” which is presented separately in Note 18 — Segment Information of the Notes to the Consolidated Financial Statements.
Together, these changes led to our Adjusted EBITDA margin improving from 11.7% in 2022 to 14.8% during 2023. 25/ATR 2023 Form 10-K Table of Contents CORPORATE & OTHER In addition to our three reporting segments, Aptar assigns certain costs to “Corporate & Other,” which is presented separately in Note 18 — Segment Information of the Notes to the Consolidated Financial Statements.
The ultimate realization of these deferred tax assets is dependent upon the amount, source, and timing of future taxable income.
The ultimate realization of these deferred tax assets is dependent upon the amount, source, and timing of future taxable income. In cases where we believe it is more likely than not that we may not realize the future potential tax benefits, we establish a valuation allowance against the deferred tax assets.
The expected long-term rate of return assumptions are determined based on our investment policy combined with expected risk premiums of equities and fixed income securities over the underlying risk-free rate. This rate is utilized principally in calculating the expected return on the plan assets component of the net periodic benefit cost.
Of foreign plan assets, approximately 94% was invested in investment funds, 3% was invested in equity securities, 1% was invested in corporate debt securities, 1% was invested in fixed income securities and 1% was invested in money market funds at December 31, 2023. 32/ATR 2023 Form 10-K Table of Contents The expected long-term rate of return assumptions are determined based on our investment policy combined with expected risk premiums of equities and fixed income securities over the underlying risk-free rate.
Restructuring costs for the years ended December 31, 2022 and 2021 are as follows: Year Ended December 31, 2022 2021 Restructuring Initiatives by Segment Pharma $ — $ 76 Beauty + Home 6,460 10,447 Food + Beverage 137 404 Corporate & Other — 12,313 Total Restructuring Initiatives $ 6,597 $ 23,240 OPERATING INCOME Reported operating income increased approximately $31.9 million or 9% to $379.3 million in 2022 compared to $347.3 million in 2021.
Restructuring costs for the years ended December 31, 2023 and 2022 are as follows: Year Ended December 31, 2023 2022 Restructuring Initiatives by Plan: Optimization initiative $ 45,445 $ 6,224 Prior year initiatives (441) 373 Total Restructuring Initiatives $ 45,004 $ 6,597 Restructuring Initiatives by Segment Aptar Pharma $ 4,852 $ — Aptar Beauty 20,683 5,539 Aptar Closures 17,927 1,058 Corporate & Other 1,542 — Total Restructuring Initiatives $ 45,004 $ 6,597 OPERATING INCOME Operating income increased approximately $24.7 million or 7% to $404.0 million in 2023 compared to $379.3 million in 2022.
In particular, judgment was applied with respect to determining the fair value of acquired technology and customer relationships intangible assets, which involved the use of significant estimates and assumptions with respect to the timing and amounts of cash flow projections, the revenue growth rates, the customer attrition rates, the technology obsolescence rate, the EBITDA margins and the discount rate.
In particular, judgment was applied with respect to determining the fair value of acquired technology, trademarks and customer relationships intangible assets, which involved the use of benchmarking to prior deals to assess the reasonableness of allocation of excess purchase price to goodwill and intangibles.
Core sales of our active material science solutions increased 21% mainly on strong demand for our oral solid dose solutions and Activ-Film products used with at-home COVID-19 test kits.
Similarly, core sales of our active material science solutions decreased 22% mainly on strong prior year period demand for our active film products used with at-home COVID-19 antigen test kits and tooling sales that did not repeat during 2023. Digital Health currently does not represent a significant percentage of the total Pharma sales.
Excluding changes in foreign currency rates, operating income increased by approximately $60.3 million in 2022 compared to 2021. Strong sales growth, along with lower restructuring costs, during 2022 drove this improvement. Operating income as a percentage of net sales increased to 11.4% in 2022 compared to 10.8% for the prior year.
Excluding changes in foreign currency rates, operating income increased by approximately $14.7 million in 2023 compared to 2022. Strong Aptar Pharma segment sales growth along with our lower COS percentage and SG&A leverage discussed above more than compensated for our higher restructuring costs.