Amcor AMCR Separation costs

Separation costs at other companies

West Pharmaceutical ServicesWST

——

Global Rigid Packaging Solutions$95M—

Global Flexible Packaging Solutions$69M—

Corporate Segment$16M—

Revenue$5.9B+77.4%

Gross profit$1.2B+82.0%

Operating income$461.0M+47.3%

Net income$278.0M+41.8%

EPS (diluted)$0.60-11.8%

Cash & equivalents$1.6B-22.4%

Total debt$16.1B+74.8%

Total equity$11.7B+203%

Total assets$37.6B+108%

Operating cash flow$186.0M+59.0%

CapEx$228.0M+94.9%

Free cash flow-$42.0M—

Market cap$19.62B-12.8%

Enterprise value$34.18B-7.2%

P/E28.9×-15.1×

P/S0.9×-0.6×

Gross margin19.1%-0.9pp

Operating margin6%-3.7pp

Net margin3.1%-2.9pp

FCF margin5%—

Return on equity8.7%-12.0pp

Debt / equity1.4×-1.0×

Current ratio1.4×-0.3×