Page | 1 Magnera Reports Second Quarter Results – Provides Updated Outlook. Second Quarter Highlights GAAP: Net sales of $824 million, Operating income of $4 million Non-GAAP: Adjusted EBITDA of $89 million, Post-merger adjusted free cash flow $42 million Reaffirming post-merger adjusted free cash flow range & lowering full year comparable Adjusted EBITDA range Magnera (NYSE: MAGN), a global leader in specialty materials for the consumer products and personal care markets, today reported financial results for its fiscal 2025 second quarter ended March 29, 2025. Curt Begle, Magnera’s CEO, commented: "This quarter underscores the resilience of our business as we navigate ongoing global economic uncertainty. Our team has transitioned from stabilizing the business through a disciplined integration plan to actively executing on identified optimization opportunities. As anticipated, our distinctive value proposition—anchored by our global market presence, broad product portfolio, and innovation capabilities—continues to drive organic growth in attractive end markets as we support our customers' evolving product requirements. In the face of uncertainties related to tariff driven demand concerns, we remain laser focused on executing our strategic priorities of integration, synergy realization, and profitable long-term growth. Our portfolio is primarily made up of products that people use every day, however we are prepared to take the appropriate operational and cost measures that align with short-term market realities. Our commitment to earnings and free cash flow stability will ultimately increase long-term shareholder value.” Key Financials March Quarter March YTD GAAP results 2025 2024 2025 2024 Net sales $ 824 $ 558 $ 1,526 $ 1,077 Operating income 4 21 (18) 9 (1) Adjusted non-GAAP results exclude items not considered to be ongoing operations. In addition, comparable change % normalizes the impacts of foreign currency and the recent merger with GLT. Further details related to non-GAAP measures and reconciliations can be found under our “Reconciliation of Non-GAAP Financial Measures and Estimates” section or in reconciliation tables in this release. Dollars in millions Consolidated Overview The net sales increase of 48% included revenue from the Glatfelter merger of $311 million partially offset by a $26 million unfavorable impact from foreign currency changes, decreased selling prices of $14 million and a 1% decline in volume. The adjusted EBITDA increase of 17% included a contribution from the Glatfelter merger of $18 million partially offset by a $3 million unfavorable impact from foreign currency changes and unfavorable impact from price/cost spread of $3 million. The contributed Glatfelter EBITDA represents a $6 million decline compared to prior year primarily as the result of higher energy costs in Europe. March Quarter Reported Comparable(1) March YTD Reported Comparable(1) Adjusted non-GAAP results 2025 2024 % % 2025 2024 % % Net sales $824 $558 48% (4%) $1,526 $1,077 42% (3%) Adjusted EBITDA (1) 89 76 17% (8%) 173 142 22% (2%) News Release
Page | 2 Americas The net sales increase in the Americas segment included revenue from the Glatfelter merger of $124 million partially offset by a $15 million unfavorable impact from foreign currency changes and decreased selling prices of $12 million. The adjusted EBITDA increase included a contribution from the Glatfelter merger of $10 million partially offset by unfavorable impact from price cost spread of $3 million and a $2 million unfavorable impact from foreign currency changes in our South America businesses. Rest of World The net sales increase in the Rest of World segment included revenue from the Glatfelter merger of $187 million partially offset by a $11 million unfavorable impact from foreign currency changes and a 3% volume decline. The adjusted EBITDA increase included a contribution from the Glatfelter merger of $8 million which was down $6 million compared to prior year primarily as the result of higher energy costs in Europe. Free Cash Flow and Net Debt Magnera is committed to strengthening our credit metrics by paying down debt in the near term. (in millions) March Quarter March YTD Cash flow from operating activities $ 65 $ 7 Pre-merger cash flow from operating activities - 90 Additions to property, plant and equipment, net (23) (39) Post-merger adjusted free cash flow (1) $ 42 $ 58 (1) Further details related to non-GAAP measures and reconciliations can be found under our “Reconciliation of Non- GAAP Financial Measures and Estimates” section or in reconciliation tables in this release. (in millions) March 29, 2025 Term Loan $ 783 4.75% First Priority Senior Secured Notes 500 7.25% First Priority Senior Secured Notes 800 Debt discount, deferred fees and other (net) (85) Total debt $1,998 Cash and cash equivalents 282 Total net debt $ 1,716 Leverage 3.9x Fiscal Year 2025 Guidance Full year comparable adjusted EBITDA of $360 - $380 million Post-merger adjusted free cash flow of $75 - $95 million Investor Conference Call The Company will host a conference call today, May 7, 2025, at 10:00 a.m. U.S. Eastern Time to discuss our March 2025 quarter results. A replay of the webcast will be available via the same link on our website after the completion of the call. By Telephone Participants may register for the call here now or any time up to and during the time of the call and will immediately receive the dial-in number and a unique pin to access the call. While you may register at any time up to and during the time of the call, you are encouraged to join the call 15 minutes prior to the start of the event.
Page | 3 About Magnera At Magnera Corp, (NYSE: MAGN), our goal is to better the world with possibilities made real. We do this by continuously co-creating and innovating with our partners, we will develop original material solutions that make a brighter future possible. With a breadth of technologies and a passion for what we create, our solutions will solve end- users’ problems, every day. For more information, please visit our website. Non-GAAP Financial Measures and Estimates This press release includes non-GAAP financial measures including, but not limited to, Adjusted EBITDA, free cash flow, and comparable basis net sales and adjusted EBITDA. A reconciliation of these non-GAAP financial measures to comparable measures determined in accordance with accounting principles generally accepted in the United States of America (GAAP) is set forth at the end of this press release. Information reconciling forward-looking adjusted EBITDA and adjusted free cash flow are not provided because such information is not available without unreasonable effort due to high variability, complexity, and low visibility with respect to certain items, including debt refinancing activity or other non-comparable items. These items are uncertain, depend on various factors, and could be material to our results computed in accordance with U.S. GAAP. Forward Looking Statements Information included or incorporated by reference in Magnera Corporation’s filings with the U.S. Securities and Exchange Commission (the “SEC”) and press releases or other public statements contains or may contain “forward-looking” statements within the meaning of the federal securities laws and are presented pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such “forward-looking” statements include, but are not limited to, statements with respect to our financial condition, results of operations and business, our expectations or beliefs concerning future events, statements about the benefits of the transaction between Glatfelter Corporation and Berry Global Group, Inc., including future financial and operating results, the combined company’s plans, objectives, expectations and intentions, and other statements that are not historical facts. These statements contain words such as “believes,” “expects,” “may,” “will,” “should,” “would,” “could,” “seeks,” “approximately,” “intends,” “plans,” “estimates,” “projects,” “outlook,” “anticipates” or “looking forward” or similar expressions that relate to our strategy, plans, intentions, or expectations. All statements we make relating to our estimated and projected earnings, margins, costs, expenditures, cash flows, growth rates, and financial results or to our expectations regarding future industry trends are forward-looking statements. In addition, we, through our senior management, from time to time make forward-looking public statements concerning our expected future operations and performance and other developments. These forward-looking statements are based upon the current beliefs and expectations of the management of Magnera and are subject to risks and uncertainties that may change at any time, and, therefore, our actual results may differ materially from those that we expected. These risks and other risk factors are detailed from time to time in Magnera’s reports filed with the Securities and Exchange Commission (the “SEC”), including annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, including our Form 8-K/A filed on January 31, 2025, and other documents filed with the SEC. These risk factors may not contain all of the material factors that are important to you. New factors may emerge from time to time, and it is not possible to either predict new factors or assess the potential effect of any such new factors. Accordingly, readers should not place undue reliance on those statements. All forward-looking statements are based upon information available as of the date hereof. All forward-looking statements are made only as of the date hereof, and we undertake no obligation to publicly update or revise any forward-looking statement as a result of new information, future events or otherwise, except as otherwise required by law. Consolidated and Combined Statements of Income (Unaudited) Quarterly Period Ended Two Quarterly Periods Ended (in millions, except per share amounts) March 29, 2025 March 30, 2024 March 29, 2025 March 30, 2024 Net sales $ 824 $ 558 $ 1,526 $ 1,077 Cost of goods sold 736 488 1,367 965 Selling, general and administrative 47 28 91 56 Amortization of intangibles 14 12 28 24 Transaction and other activities 23 4 55 14 Corporate expense allocation - 5 3 9 Operating income (loss) 4 21 (18) 9 Other expense (income) 5 1 26 (1) Interest expense 39 2 65 2 Income (loss) before income taxes (40) 18 (109) 8 Income tax (benefit) expense 1 4 (8) 2 Net income (loss) $ (41) $ 14 $ (101) $ 6 Basic and diluted net income per share $ (1.15) $ 0.44 $ (2.85) $ 0.19 Outstanding weighted average shares Basic and diluted 35.6 31.8 35.5 31.8
Page | 4 Condensed Consolidated and Combined Statements of Cash Flows (Unaudited) Two Quarterly Periods Ended (in millions) March 29, 2025 March 30, 2024 Net cash from (used in) operating activities $ 7 $ (7) Cash flows from investing activities: Additions to property, plant, and equipment, net (39) (41) Cash acquired from GLT acquisition 37 - Other investing activities 22 28 Net cash from (used in) investing activities 20 (13) Cash flows from financing activities: Repayments on long-term borrowings 1,556 - Proceeds from long-term borrowings (432) (1) Transfers from Berry, net 34 8 Cash distribution to Berry (1,111) - Debt fees and other, net (15) - Net cash from financing activities 32 7 Effect of currency translation on cash (7) 2 Net change in cash and cash equivalents 52 (11) Cash and cash equivalents at beginning of period 230 185 Cash and cash equivalents at end of period $ 282 $ 174 Condensed Consolidated Balance Sheets (Unaudited) (in millions of USD) March 29, 2025 September 28, 2024 Cash and cash equivalents $ 282 $ 230 Accounts receivable 492 359 Inventories 508 259 Other current assets 146 38 Property, plant, and equipment 1,519 949 Goodwill, intangible assets, and other long-term assets 1,114 972 Total assets $4,061 $2,807 Current liabilities, excluding current debt 588 457 Current and long-term debt 1,998 - Other long-term liabilities 382 211 Stockholders’ equity 1,093 2,139 Total liabilities and stockholders' equity $4,061 $2,807
Page | 5 Reconciliation of Non-GAAP Measures and Estimates (in millions of dollars) Reconciliation of Net sales and Adjusted EBITDA on a supplemental comparable basis by segment Quarterly Period ended March 29, 2025 Quarterly Period ended March 30, 2024 Americas Rest of World Total Americas Rest of World Total Net sales $ 473 $ 351 $ 824 $ 375 $ 183 $ 558 Constant FX rates (15) (11) (26) GLT prior year 126 201 327 Comparable net sales (1)(6) $ 473 $ 351 $ 824 $ 486 $ 373 $ 859 Operating Income $ 8 $ (4) $ 4 $20 $ 1 $ 21 Depreciation and amortization 39 19 58 31 13 44 Transaction, business consolidation and other activities (2) 14 5 19 3 1 4 GAAP carve-out allocation (3) - - - 5 - 5 Other non-cash charges (5) 3 5 8 - 2 2 Adjusted EBITDA (1) $ 64 $ 25 $ 89 $ 59 $ 17 $ 76 Constant FX rates (2) (1) (3) GLT prior year 10 14 24 Comparable Adjusted EBITDA (1)(6) $ 64 $ 25 $ 89 $ 67 $ 30 $ 97 % vs. prior year comparable (4%) (17%) (8%) Two Quarterly Periods ended March 29, 2025 Two Quarterly Periods ended March 30, 2024 Americas Rest of World Total Americas Rest of World Total LTM Net sales $ 893 $ 633 $ 1,526 $ 723 $ 354 $ 1,077 Constant FX rates (28) (12) (40) GLT prior year 202 336 538 Comparable net sales (1)(6) $ 893 $ 633 $ 1,526 $ 897 $ 678 $ 1,575 Operating Income $ 1 $ (19) $ (18) $ 17 $ (8) $ 9 $ (168) Depreciation and amortization 72 39 111 61 27 88 197 Transaction, business consolidation and other activities (2) 34 17 51 6 8 14 68 Impact from hyperinflation - - - 15 - 15 - Goodwill impairment - - - - - - 172 GAAP carve-out allocation (3) 2 1 3 8 1 9 15 Other non-cash charges (4)(5) 11 15 26 3 4 7 30 Adjusted EBITDA (1) $ 120 $ 53 $ 173 $ 110 $ 32 $ 142 $ 312 Constant FX rates (6) (1) (7) GLT prior year 15 27 41 Comparable Adjusted EBITDA (1)(6) $ 120 $ 53 $ 173 $ 119 $ 58 $ 177 % vs. prior year comparable 0% (9%) (2%) PF GLT Adjusted EBITDA (3) 8 8 59 Synergies and cost reductions 65 PF Adjusted EBITDA $ 436 Guidance Fiscal 2025 Adjusted EBITDA Fiscal 2025 Midpoint Cash flow from operating activities $60-$80 Adjusted EBITDA $362 Pre-merger cash flow from operating activities (7) 90 GLT Pro forma 8 Additions to PPE (net) (75) Full Year Comparable Adjusted EBITDA $370 Post-merger adjusted free cash flow (1) $75 - $95 (1) Supplemental financial measures that are not required by, or presented in accordance with, accounting principles generally accepted in the United States (“GAAP”). These non-GAAP financial measures should not be considered as alternatives to operating or net income or cash flows from operating activities, in each case determined in accordance with GAAP. Comparable basis measures exclude the impact of currency translation effects and acquisitions. These non-GAAP financial measures may be calculated differently by other companies, including other companies in our industry, limiting their usefulness as comparative measures. Management believes that Adjusted EBITDA and other non-GAAP financial measures are useful to our investors 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. We define “Post-merger free cash flow” as cash flow from operating activities, less pre-merger free cash flow, less net additions to property, plant, and equipment. We believe free cash flow is useful to an investor in evaluating our liquidity because free cash flow and similar measures are widely used by investors, securities analysts, and other interested parties in our industry to measure a company’s liquidity. We believe post-merger free cash flow is also useful to an investor in evaluating our liquidity as it can assist in assessing a company’s ability to fund its growth through its generation of cash and as pre-merger cash flow is not indicative of our current structure and operations. We also use Adjusted EBITDA and comparable basis measures, among other measures, to evaluate management performance and in determining performance-based compensation. Adjusted EBITDA is a measure widely used by investors, securities analysts, and other interested parties in our industry to measure a company’s performance. We also believe these measures are useful to an investor in evaluating our performance without regard to revenue and expense recognition, which can vary depending upon accounting methods. (2) Includes restructuring, business optimization and other charges and YTD balance also includes $19 million of transaction compensation (3) Consists of estimated parent-allocated charges for the period prior to merger which is required by GAAP as part of the carve-out financial statement process. (4) Includes a $12 million inventory step-up charge related to GLT merger YTD and other non-cash charges. (5) Includes stock compensation expense and equipment disposals (6) The prior year comparable basis change excludes the impacts of foreign currency and acquisition/mergers. (7) Pre-merger cash flow includes cash from operations prior to the merger and cash payments burdened by the transaction. IR Contact Information Robert Weilminster EVP, Investor Relations [email protected]