ALPHARETTA, Ga.--(BUSINESS WIRE)--February 18, 2026--
Mativ Holdings, Inc. ("Mativ" or the "Company") (NYSE: MATV) reported financial results for the three months and year ended December 31, 2025.
Mativ Fourth Quarter 2025 Highlights(1)
-- Sales of $463.1 million increased 1.0% year over year, and 1.9% on an
organic basis
-- GAAP income was $100.8 million; GAAP EPS was $1.80
-- Adjusted income was $8.5 million; Adjusted EPS was $0.15
-- Adjusted EBITDA was $53.5 million, up 19% versus prior year
-- Adjusted EBITDA margin was 11.6%, up 180 basis points versus prior
year
-- Cash from operating activities was $19.3 million; Free cash flow was
$8.0 million
Mativ Full Year 2025 Highlights
-- Sales of $1,987.0 million increased 0.3% year over year, and 2.5% on an
organic basis
-- GAAP loss was $337.4 million; GAAP EPS was $(6.19)
-- Adjusted income was $42.6 million, and Adjusted EPS was $0.70
-- Adjusted EBITDA was $224.7 million, up 3% versus prior year
-- Adjusted EBITDA margin was 11.3%, up 30 basis points versus prior year
-- Cash from operating activities was $133.8 million, up 41% versus prior
year
-- Record full-year free cash flow was $93.8 million, up 139% versus prior
year
Management Commentary
"Our strong fourth quarter capped a solid, transformational year for Mativ," said Shruti Singhal, Mativ President and CEO. "Q4 and full-year 2025 marked year-over-year improvements in sales, adjusted EBITDA and adjusted EBITDA margin. We also generated record free cash flow in 2025, more than double the amount compared to last year. The main drivers of our performance versus prior year for both the quarter and the fiscal year were disciplined commercial operational execution, prudent inventory management, favorable price versus input cost and steadfast SG&A expense management.
Throughout 2025, we made significant progress improving the performance of our company while simultaneously building a path for future profitable growth. We continue navigating an environment of anemic market demand and dynamic trade and macro-economic policies. However, we remain focused on delivering for our customers, improving our leverage and balance sheet by generating significant cash flow, and capturing volume and share gains that validate our go-to-market strategy. I am excited for our path ahead in 2026, as we continue our increased pace of execution to drive value for Mativ, our customers and our shareholders."
Mativ Fourth Quarter 2025 Financial Results
Filtration & Advanced Materials $(FAM)$ Three Months Ended December 31, --------------------------------------------------- (in millions; unaudited) 2025 2024 Change 2025 2024 ------ ----- -------- ---- ---- Net Sales $ 177.2 $ 167.8 $ 9.4 GAAP Operating Profit & Margin % $ 16.2 $ 10.3 $ 5.9 9.1% 6.1% Adjusted EBITDA & Margin % $ 33.2 $ 26.3 $ 6.9 18.7% 15.7%
Filtration & Advanced Materials (FAM) segment sales, comprised primarily of filtration media and components, advanced films, coating and converting solutions, and extruded mesh products, were $177.2 million, up 5.6% versus the prior year period, reflecting higher volume/mix and favorable currency translation partially offset by lower selling prices.
GAAP Operating Profit in 2025 included $1.3 million of restructuring expenses, compared to $0.4 million in 2024. Adjusted EBITDA (see non-GAAP reconciliations) and margin increased 26.2% and 300 basis points, respectively, versus prior year as favorable net selling price versus input cost performance, higher volume/mix and lower SG&A expenses were partially offset by higher manufacturing costs.
Sustainable &
Adhesive
Solutions (SAS) Three Months Ended December 31,
---------------------------------------------
(in millions;
unaudited) 2025 2024 Change 2025 2024
----- ----- ------ ---- ----
Net Sales $ 285.9 $290.8 $(4.9)
GAAP Operating
Profit & Margin
% $ 19.4 $ 15.3 $ 4.1 6.8% 5.3%
Adjusted EBITDA &
Margin % $ 38.9 $ 35.8 $ 3.1 13.6% 12.3%
Sustainable & Adhesive Solutions (SAS) segment sales, comprised primarily of tapes, labels, liners, specialty paper, packaging and healthcare solutions, of $285.9 million were down 0.3% on an organic basis, and down 1.7%, on a reported basis, versus the prior year period. Favorable currency translation and higher selling prices were more than offset by lower volume/mix.
GAAP Operating Profit in 2025 included $0.2 million in restructuring expenses, compared to $0.3 million of restructuring and other impairment expenses in 2024. Adjusted EBITDA (see non-GAAP reconciliations) and margin increased 8.7% and 130 basis points, respectively, compared to the prior year period, as lower manufacturing costs and favorable net selling price versus input cost performance were partially offset by lower volume/mix and higher distribution costs.
Unallocated Three Months Ended December 31,
--------------------------------------------
(in millions;
unaudited) 2025 2024 Change 2025 2024
----- ----- ------ ---- ----
GAAP Operating
Expense & %
of Sales $(25.5) $(23.0) $(2.5) (5.5)% (5.0)%
Adjusted
EBITDA & % of
Sales $(18.6) $(17.3) $(1.3) (4.0)% (3.8)%
GAAP operating expenses in 2025 included $2.3 million in organizational realignment costs.
Adjusted unallocated expenses (EBITDA) (see non-GAAP reconciliations) increased $1.3 million versus prior year primarily driven by the timing of employee-related expenses.
Interest expense was $17.0 million versus $19.7 million in the prior year period, mainly due to lower average balances on the floating portion of our outstanding debt in 2025.
Other income (expense), net was $(3.3) million and changed $12.2 million compared with the prior year primarily driven by foreign currency, and gains on asset sales in the prior year period.
Tax was a benefit for the three months ended December 31, 2025, primarily due to the impact from a decrease to our valuation allowance.
Non-GAAP Adjustments reflect items included in GAAP operating profit, income, and EPS, but excluded from adjusted results (see non-GAAP reconciliation tables for additional details). The most significant adjustment to the fourth quarter 2025 results were:
-- $(1.98) per share due to the impact from a decrease to our valuation
allowance
-- $0.24 per share of purchase accounting expenses (purchase accounting
expenses reflect primarily ongoing non-cash intangible asset
amortizations associated with mergers and acquisitions)
-- $0.03 per share due to restructuring, restructuring related, and other
impairment expenses
Cash Flow & Debt
Year-to-date 2025 cash provided by operating activities was $133.8 million. Capital spending and software costs totaled $40.0 million. Working capital was a $8.4 million source of cash due to the impact of a decrease in inventories and increase in accounts payable and other current liabilities partially offset by an increase in accounts receivable.
Total debt was $1,018.2 million as of December 31, 2025 and Cash and cash equivalents was $84.2 million resulting in net debt of $934.0 million. Total liquidity was approximately $515 million, consisting of $84 million of Cash and cash equivalents and $431 million of revolver availability. The Company's debt matures on a staggered basis between 2027 and 2029.
Dividend & Share Repurchases
On February 18, 2026, the Company announced its next quarterly cash dividend of $0.10 per share payable on March 27, 2026 to stockholders of record as of March 13, 2026.
During the fourth quarter, the Company did not repurchase shares.
Conference Call
Mativ will hold a conference call to review fourth quarter 2025 results with investors and analysts at 8:30 a.m. Eastern time on Thursday, February 19, 2026. The earnings conference call will be simultaneously broadcast over the Internet at http://ir.mativ.com. To listen to the call, please go to the Company's website at least 15 minutes prior to the call to register and to download and install any necessary audio software. For those unable to listen to the live broadcast, a replay will be available on the Company's website shortly after the call.
About Mativ
Mativ Holdings, Inc. is a global leader in specialty materials, solving our customers' most complex challenges by engineering bold, innovative solutions that connect, protect and purify our world. Headquartered in Alpharetta, Georgia, we manufacture on three continents and generate sales in over 100 countries through our family of business-to-business and consumer product brands. The company's two operating segments, Filtration & Advanced Materials and Sustainable & Adhesive Solutions, target premium applications across diversified and growing categories. Our broad portfolio of technologies combines polymers, fibers and resins to optimize the performance of our customers' products across multiple stages of the value chain. Our leading positions are a testament to our best-in-class global manufacturing, supply chain and materials science capabilities. We drive innovation and enhance performance, finding potential in the impossible.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (the "Act") that are subject to the safe harbor created by the Act and other legal protections. Forward-looking statements include, without limitation, those regarding the Company's business plans, strategies and outlook, the adequacy of our sources of liquidity and capital, our expectations regarding dividends and share repurchases, the amount of capital spending and/or common stock repurchases, future cash flows, purchase accounting impacts, and other statements generally identified by words such as "believe," "expect," "intend," "guidance," "plan," "forecast," "potential," "anticipate," "confident," "project," "appear," "future," "should," "likely," "could," "may," "will," "typically" and similar words.
These forward-looking statements are prospective in nature and not based on historical facts, but rather on current expectations and on numerous assumptions regarding the business strategies and the environment in which the Company's business shall operate in the future and are subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied by those statements. These statements are not guarantees of future performance and involve certain risks and uncertainties that may cause actual results to differ materially from our expectations as of the date of this release. These risks include, among other things, the following factors:
-- Risks associated with the implementation of our strategic growth
initiatives, including diversification, and the Company's understanding
of, and entry into, new industries and technologies;
-- Risks associated with acquisitions, dispositions, strategic
transactions and global asset realignment initiatives of Mativ;
-- Risks related to the impairment of goodwill;
-- Adverse changes in our end-market sectors impacting key customers;
-- Changes in the source and intensity of competition in our commercial
end-markets;
-- Adverse changes in sales or production volumes, pricing and/or
manufacturing costs;
-- Seasonal or cyclical market and industry fluctuations which may result
in reduced net sales and operating profits during certain periods;
-- Risks associated with our technological advantages in our intellectual
property and the likelihood that our current technological advantages are
unable to continue indefinitely;
-- Supply chain disruptions, including the failure of one or more material
suppliers, including energy, resin, fiber, and chemical suppliers, to
supply materials as needed to maintain our product plans and cost
structure;
-- Increases in operating costs due to inflation and continuing increases
in the inflation rate or otherwise, such as labor expense, compensation
and benefits costs;
-- Our ability to attract and retain key personnel, labor shortages, labor
strikes, stoppages or other disruptions;
-- Changes in general economic, financial and credit conditions in the
U.S., Europe, China and elsewhere, including the impact thereof on
currency exchange rates (including any weakening of the Euro) and on
interest rates;
-- A failure in our risk management and/or currency or interest rate swaps
and hedging programs, including the failures of any insurance company or
counterparty;
-- Changes in the manner in which we finance our debt and future capital
needs, including potential acquisitions;
-- Changes in tax rates, the adoption of new U.S. or international tax
legislation or exposure to additional tax liabilities;
-- Uncertainty as to the long-term value of the common stock of Mativ;
-- Changes in employment, wage and hour laws and regulations in the U.S.
and elsewhere, including unionization rules and regulations by the
National Labor Relations Board, equal pay initiatives, additional
anti-discrimination rules or tests and different interpretations of
exemptions from overtime laws;
-- The impact of tariffs, the imposition of any future additional tariffs
and other trade barriers, the effects of retaliatory trade measures, and
the impact of tariff uncertainty on macroeconomic conditions;
-- Existing and future governmental regulation and the enforcement thereof
that may materially restrict or adversely affect how we conduct business
and our financial results;
-- Weather conditions, including potential impacts, if any, from climate
change, known and unknown, and natural disasters or unusual weather
events;
-- International conflicts and disputes, such as the ongoing conflict
between Russia and Ukraine, the war between Israel and Hamas and the
broader regional conflict in the Middle East, which restrict our ability
to supply products into affected regions, due to the corresponding
effects on demand, the application of international sanctions, or
practical consequences on transportation, banking transactions, and other
commercial activities in troubled regions;
-- Compliance with the FCPA and other anti-corruption laws or trade
control laws, as well as other laws governing our operations;
-- Risks associated with pandemics and other public health emergencies;
-- The number, type, outcomes (by judgment or settlement) and costs of
legal, tax, regulatory or administrative proceedings, litigation and/or
amnesty programs;
-- Increased scrutiny from stakeholders related to environmental, social
and governance ("ESG") matters, as well as our ability to achieve our
broader ESG goals and objectives;
-- Costs and timing of implementation of any upgrades or changes to our
information technology systems;
-- Failure by us to comply with any privacy or data security laws or to
protect against theft of customer, employee and corporate sensitive
information;
-- Information technology system failures, data security breaches, network
disruptions, and cybersecurity events; and
-- Other factors described elsewhere in this document and from time to
time in documents that we file with the SEC.
All forward-looking statements made in this document are qualified by these cautionary statements. Forward-looking statements herein are made only as of the date of this document, and Mativ undertakes no obligation, other than as may be required by law, to update or revise any forward-looking or cautionary statements to reflect changes in assumptions, the occurrence of events, unanticipated or otherwise, or changes in future operating results over time or otherwise. For a more detailed discussion of these factors, also see the information under the captions "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in Mativ's most recent annual report on Form 10-K for the year ended December 31, 2024 and any material updates to these factors contained in any of Mativ's future filings with the SEC. The discussion of these risks is specifically incorporated by reference into this release. The financial results reported in this release are unaudited.
Comparisons of results for current and any prior periods are not intended to express any future trends or indications of future performance unless expressed as such and should only be viewed as historical data. The financial results reported in this release are unaudited.
Non-GAAP Financial Measures
Certain financial measures and comments contained in this press release exclude restructuring and impairment expenses, certain purchase accounting adjustments related to prior acquisitions, organizational realignment and integration costs, divestiture costs, interest expense, stock compensation expense, the effect of income tax provisions and other tax impacts, capital spending, capitalized software costs, cloud-based software costs and depreciation and amortization. This press release also provides certain information regarding the Company's financial results excluding currency impacts. This information estimates the impact of changes in foreign currency rates on the translation of the Company's current financial results as compared to the applicable comparable period and is derived by translating the current local currency results into U.S. Dollars based upon the foreign currency exchange rates for the applicable comparable period. Financial measures which exclude or include these items have not been determined in accordance with accounting principles generally accepted in the United States (GAAP) and are therefore "non-GAAP" financial measures. Reconciliations of these non-GAAP financial measures to the most closely analogous measure determined in accordance with GAAP are included in the financial schedules attached to this release.
The Company believes that the presentation of non-GAAP financial measures in addition to the related GAAP measures provides investors with greater transparency on the information used by the Company's management in its financial and operational decision-making. Management also believes that the non-GAAP financial measures provide additional insight for analysts and investors in evaluating the Company's financial and operational performance in the same way that management evaluates the Company's financial performance. Management believes that providing this information enables investors to better understand the Company's operating performance and financial condition. These non-GAAP financial measures are not calculated or presented in accordance with, and are not intended to be considered in isolation or as alternatives or substitutes for, or superior to, financial measures prepared and presented in accordance with GAAP, and should be read only in conjunction with the Company's financial measures prepared and presented in accordance with GAAP. The non-GAAP financial measures used in this release may be different from the measures used by other companies.
MATIV HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (LOSS)
(in millions, except per share amounts)
(Unaudited)
Three Months Ended December 31, Year Ended December 31,
------------------------------------ ------------------------------------
2025 2024 % Change 2025 2024 % Change
---------- ---------- -------- ---------- ---------- --------
Net sales $ 463.1 $ 458.6 1.0% $ 1,987.0 $ 1,981.1 0.3%
Cost of products
sold 375.9 381.0 (1.3)% 1,624.1 1,617.0 0.4%
---------- ---------- ---------- ----------
Gross profit 87.2 77.6 12.4% 362.9 364.1 (0.3)%
Selling and general
expense 54.5 52.8 3.2% 228.7 233.8 (2.2)%
Research and
development expense 5.0 5.5 (9.1)% 23.6 23.0 2.6%
Intangible asset
amortization
expense 15.9 16.0 (0.6)% 63.2 62.9 0.5%
---------- ---------- ---------- ----------
Total
nonmanufacturing
expenses 75.4 74.3 1.5% 315.5 319.7 (1.3)%
Goodwill impairment
expense -- -- N.M. 411.9 -- N.M.
Restructuring and
other impairment
expense 1.7 0.7 N.M. 19.9 38.1 (47.8)%
---------- ---------- ---------- ----------
Operating profit (loss) 10.1 2.6 N.M. (384.4) 6.3 N.M.
Interest expense 17.0 19.7 (13.7)% 71.1 74.7 (4.8)%
Loss on debt
extinguishment -- 7.3 N.M. -- 7.3 N.M.
Other income
(expense), net (3.3) 8.9 N.M. (7.5) (3.2) N.M.
---------- ---------- ---------- ----------
Loss before income
taxes (10.2) (15.5) (34.2)% (463.0) (78.9) N.M.
Income tax expense
(benefit), net (111.0) (17.0) N.M. (125.6) (30.2) N.M.
---------- ---------- ---------- ----------
Net income (loss) $ 100.8 $ 1.5 N.M. $ (337.4) $ (48.7) N.M.
========== ========== ========== ==========
Net income (loss) per
share:
Basic $ 1.84 $ 0.03 N.M. $ (6.19) $ (0.90) N.M.
Diluted $ 1.80 $ 0.03 N.M. $ (6.19) $ (0.90) N.M.
Weighted average shares
outstanding:
Basic 54,681,100 54,335,800 54,607,100 54,313,300
Diluted 55,776,800 54,335,800 54,607,100 54,313,300
N.M. - Not Meaningful
MATIV HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in millions)
(Unaudited)
December 31, December 31,
2025 2024
--------------- ---------------
ASSETS
Cash and cash equivalents $ 84.2 $ 94.3
Restricted cash 5.6 --
Accounts receivable, net 180.9 162.4
Inventories, net 329.1 355.1
Income taxes receivable 17.7 20.6
Other current assets 21.1 25.7
---------- -----------
Total current assets 638.6 658.1
Property, plant and equipment, net 609.1 620.3
Finance lease right-of-use assets 15.8 16.2
Operating lease right-of-use assets 48.4 46.4
Deferred income tax assets 104.0 8.1
Goodwill 57.6 465.6
Intangible assets, net 514.2 553.4
Other assets 63.9 79.8
---------- -----------
Total assets $ 2,051.6 $ 2,447.9
========== ===========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current debt $ 2.9 $ 2.6
Finance lease liabilities 1.8 1.6
Operating lease liabilities 9.0 9.5
Accounts payable 160.7 151.7
Income taxes payable 1.5 8.4
Accrued expenses and other current
liabilities 109.4 100.7
---------- -----------
Total current liabilities 285.3 274.5
Long-term debt 1,015.3 1,086.7
Finance lease liabilities, noncurrent 16.1 16.3
Operating lease liabilities, noncurrent 38.8 36.4
Long-term income tax payable -- --
Pension and other postretirement
benefits 53.8 54.3
Deferred income tax liabilities 74.9 100.9
Other liabilities 68.7 20.3
---------- -----------
Total liabilities 1,552.9 1,589.4
Stockholders' equity:
Preferred stock, $0.10 par value;
10,000,000 shares authorized; none
issued or outstanding -- --
Common stock, $0.10 par value;
100,000,000 shares authorized;
54,681,114 and 54,335,830 shares issued
and outstanding at December 31, 2025
and December 31, 2024, respectively 5.5 5.4
Additional paid-in-capital 685.0 675.7
Retained earnings (accumulated
deficit) (195.8) 164.3
Accumulated other comprehensive
income, net of tax 4.0 13.1
---------- -----------
Total stockholders' equity 498.7 858.5
---------- -----------
Total liabilities and stockholders'
equity $ 2,051.6 $ 2,447.9
========== ===========
MATIV HOLDINGS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
(in millions)
(Unaudited)
Year Ended December 31,
-------------------------------
2025 2024
--------- --------
Operating
Net loss $ (337.4) $ (48.7)
Adjustments to reconcile Net loss to
Net cash provided by operations:
Depreciation and amortization 141.0 143.8
Amortization of deferred issuance
costs 8.2 7.8
Goodwill impairment 411.9 --
Other impairments 11.8 16.2
Deferred income tax (130.2) (34.3)
Pension and other postretirement
benefits (2.9) (5.9)
Stock-based compensation 11.1 11.4
(Gain) loss on sale of assets (0.3) 5.5
(Gain) loss on foreign currency
transactions 6.6 (1.2)
Loss on debt extinguishment -- 7.3
Other non-cash items 10.0 (4.8)
Other operating (4.4) (2.4)
Net changes in operating working
capital 8.4 0.1
--------- --------
Net cash provided by operations 133.8 94.8
Investing
Capital spending (40.0) (55.0)
Proceeds from sale of assets 2.9 5.8
Cash received from (paid on)
settlement of cross-currency swap
contracts 3.4 (1.7)
Other investing (3.3) 6.2
--------- --------
Net cash used in investing of:
Continuing operations (37.0) (44.7)
Discontinued operations -- (12.0)
--------- --------
Net cash used in investing (37.0) (56.7)
Financing
Cash dividends paid (22.3) (21.6)
Proceeds from long-term debt 82.0 531.0
Payments on long-term debt (161.9) (554.7)
Payments for debt issuance costs -- (8.3)
Payments on financing lease
obligations (3.1) (1.5)
Shares withheld for employee taxes (1.4) (0.8)
--------- --------
Net cash used in financing (106.7) (55.9)
Effect of exchange rate changes on Cash
and cash equivalents and Restricted
cash 5.4 (8.1)
--------- --------
Decrease in cash and cash equivalents and
Restricted cash (4.5) (25.9)
Cash and cash equivalents and Restricted
cash at beginning of period 94.3 120.2
--------- --------
Cash and cash equivalents and Restricted
cash at end of period $ 89.8 $ 94.3
========= ========
MATIV HOLDINGS, INC. AND SUBSIDIARIES
BUSINESS SEGMENT REPORTING
(in millions)
(Unaudited)
Segment Results
Three Months Ended
December 31, Year Ended December 31,
-------------------------- ------------------------------
2025 2024 % Change 2025 2024 % Change
----- ----- ---------- ------- ------- ----------
Net sales
FAM $177.2 $167.8 5.6% $ 767.5 $ 766.5 0.1%
SAS 285.9 290.8 (1.7)% 1,219.5 1,214.6 0.4%
----- ----- ------- -------
Total
Consolidated $463.1 $458.6 1.0% $1,987.0 $1,981.1 0.3%
===== ===== ======= =======
Cost of products
sold
FAM $137.4 $133.0 3.3% $ 604.2 $ 592.3 2.0%
SAS 238.5 248.0 (3.8)% 1,019.9 1,024.7 (0.5)%
----- ----- ------- -------
Consolidated $375.9 $381.0 (1.3)% $1,624.1 $1,617.0 0.4%
===== ===== ======= =======
Total nonmanufacturing
expenses
FAM $ 22.1 $ 24.2 (8.7)% $ 94.4 $ 98.6 (4.3)%
SAS 27.8 27.2 2.2% 112.3 115.5 (2.8)%
----- ----- ------- -------
Total segments 49.9 51.4 (2.9)% 206.7 214.1 (3.5)%
Unallocated 25.5 22.9 11.4% 108.8 105.6 3.0%
----- ----- ------- -------
Consolidated $ 75.4 $ 74.3 1.5% $ 315.5 $ 319.7 (1.3)%
===== ===== ======= =======
Restructuring and
impairment
FAM $ 1.5 $ 0.5 N.M. $ 428.7 $ 5.6 N.M.
SAS 0.2 0.2 --% 1.7 29.1 (94.2)%
----- ----- ------- -------
Total segments 1.7 0.7 N.M. 430.4 34.7 N.M.
Unallocated -- -- N.M. 1.4 3.4 (58.8)%
----- ----- ------- -------
Consolidated $ 1.7 $ 0.7 N.M. $ 431.8 $ 38.1 N.M.
===== ===== ======= =======
Operating profit (loss)
Three Months Ended December 31, Year Ended December 31,
------------------------------------- ---------------------------------------
Return on Net
Sales(1) Return on Net Sales
------- ------- ------------------- -------- -------- -------------------
2025 2024 2025 2024 2025 2024 2025 2024
----- ----- ---- ---- --- ------ ------ ----- ----
FAM $ 16.2 $ 10.3 9.1% 6.1% $(359.8) $ 70.0 (46.9)% 9.1%
SAS 19.4 15.3 6.8% 5.3% 85.6 45.4 7.0% 3.7%
Unallocated (25.5) (23.0) (5.5)% (5.0)% (110.2) (109.1) (5.5)% (5.5)%
----- ----- ------ ------
Total
Consolidated $ 10.1 $ 2.6 2.2% 0.6% $(384.4) $ 6.3 (19.3)% 0.3%
===== ===== ====== ======
(1) Return on Net Sales (or "Margin Percentage") is calculated by dividing each performance
measure (Operating profit (loss), Adjusted Operating Profit, and Adjusted EBITDA) by Net
sales for the applicable period. Segment performance measures are divided by Net sales of
each segment.
Non-GAAP Adjustments
to Operating Profit
(Loss)
Three Months Ended Year Ended
December 31, December 31,
------------------------- -----------------
2025 2024 2025 2024
-------- ------- ----- -----
FAM - Amortization of
intangibles and other
purchase accounting
adjustments $ 8.8 $ 8.5 $ 34.9 $ 34.5
FAM - Restructuring,
restructuring
related, and
impairment expenses 1.3 0.4 431.0 5.6
FAM - Organizational
realignment and
integration costs(2) -- 0.1 -- 0.3
SAS - Amortization of
intangibles and other
purchase accounting
adjustments 7.1 7.0 28.4 28.3
SAS - Restructuring,
restructuring
related, and
impairment expenses 0.2 0.3 1.7 28.5
SAS - Organizational
realignment and
integration costs(2) -- -- -- (0.1)
Unallocated -
Restructuring,
restructuring
related, and
impairment expenses -- -- 1.4 3.4
Unallocated -
Organizational
realignment and
integration costs(2) 2.3 1.9 13.7 9.9
Unallocated -
Divestiture costs 0.6 -- 2.0 3.6
Unallocated -
Financing fees(1) 1.9 1.8 7.8 8.7
Unallocated -
Amortization of
cloud-based software
costs 0.4 0.2 1.4 0.5
-------- ------- ----- -----
Total Consolidated $ 22.6 $ 20.2 $522.3 $123.2
======== ======= ===== =====
(1) Financing fees incurred for the Receivables Sales Agreement.
(2) Costs associated with the CEO and CFO transitions, along
with the organizational realignment plan ("the Plan") announced
on January 24, 2024 totaled $2.3 million and $0.8 million for
the three months ended December 31, 2025 and 2024, respectively,
and $13.7 million and $4.5 million for the twelve months ended
December 31, 2025 and 2024, respectively. Costs associated with
the Plan included advisory fees and system-related initiatives.
Integration costs totaled $1.2 million and $5.6 million for the
three and twelve months ended December 31, 2024, respectively,
which included stock-based compensation, employee compensation,
and consulting fees.
Adjusted Operating Profit
Three Months Ended December 31, Year Ended December 31,
------------------------------------- -------------------------------------
Return on Net Sales Return on Net Sales
------- ------- ------------------- ------- ------- -------------------
2025 2024 2025 2024 2025 2024 2025 2024
----- ----- ---- ---- --- ----- ----- ---- ---- ---
FAM $ 26.3 $ 19.3 14.8% 11.5% $106.1 $110.4 13.8% 14.4%
SAS 26.7 22.6 9.3% 7.8% 115.7 102.1 9.5% 8.4%
Unallocated (20.3) (19.1) (4.4)% (4.2)% (83.9) (83.0) (4.2)% (4.2)%
----- ----- ----- -----
Total
Consolidated $ 32.7 $ 22.8 7.1% 5.0% $137.9 $129.5 6.9% 6.5%
===== ===== ===== =====
Non-GAAP Adjustments to
Adjusted Operating
Profit
Three Months Ended Year Ended
December 31, December 31,
------------------------- -----------------
2025 2024 2025 2024
--- -------- --- ----- ----- -----
FAM - Depreciation $ 6.7 $ 6.6 $ 27.1 $ 26.8
FAM - Stock-based
compensation(1) 0.2 0.4 0.8 1.1
SAS - Depreciation 11.6 12.8 48.4 52.2
SAS - Stock-based
compensation(1) 0.6 0.4 1.7 1.0
Unallocated -
Depreciation 0.5 0.5 2.2 2.0
Unallocated -
Stock-based
compensation(1) 1.2 1.3 6.6 5.4
--- -------- --- ----- ----- -----
Total Consolidated $ 20.8 $ 22.0 $ 86.8 $ 88.5
=== ======== === ===== ===== =====
(1) Stock-based compensation excludes stock-based compensation
included in restructuring and organizational realignment and
integration costs.
Adjusted EBITDA
Three Months Ended December 31, Year Ended December 31,
------------------------------------- -------------------------------------
Return on Net Sales Return on Net Sales
------- ------- ------------------- ------- ------- -------------------
2025 2024 2025 2024 2025 2024 2025 2024
----- ----- ---- ---- --- ----- ----- ---- ---- ---
FAM $ 33.2 $ 26.3 18.7% 15.7% $134.0 $138.3 17.5% 18.0%
SAS 38.9 35.8 13.6% 12.3% 165.8 155.3 13.6% 12.8%
Unallocated (18.6) (17.3) (4.0)% (3.8)% (75.1) (75.6) (3.8)% (3.8)%
----- ----- ----- -----
Total
Consolidated $ 53.5 $ 44.8 11.6% 9.8% $224.7 $218.0 11.3% 11.0%
===== ===== ===== =====
Non-GAAP Reconciliation of Organic Net Sales Growth
FAM SAS Consolidated Mativ
--------------- ------------ -------------------
Three Months Ended December 31,
--------------------------------------------------
Mativ 2024 Net Sales $ 167.8 $ 290.8 $ 458.6
Divestiture/closure
adjustments -- (4.1) (4.1)
------ --- ------- ----------
Mativ 2024
comparable Net
Sales $ 167.8 $ 286.7 $ 454.5
Mativ 2025 Net Sales $ 177.2 $ 285.9 $ 463.1
Divestiture/closure
adjustments -- -- --
------ --- ------- ---------- ---
Mativ 2025
comparable Net
Sales $ 177.2 $ 285.9 $ 463.1
Organic growth 5.6% (0.3)% 1.9%
Currency effects on
2025 $ 4.1 $ 5.1 $ 9.2
------ --- ------- ---------- ---
Mativ 2025
comparable Net
Sales with
Currency
Adjustment $ 173.1 $ 280.8 $ 453.9
Organic constant
currency
growth 3.2% (2.1)% (0.1)%
FAM SAS Consolidated Mativ
--------------- ------------ -------------------
Year Ended December 31,
--------------------------------------------------
Mativ 2024 Net Sales $ 766.5 $1,214.6 $ 1,981.1
Divestiture/closure
adjustments -- (42.3) (42.3)
------ --- ------- ----------
Mativ 2024
comparable Net
Sales $ 766.5 $1,172.3 $ 1,938.8
Mativ 2025 Net Sales $ 767.5 $1,219.5 $ 1,987.0
Divestiture/closure
adjustments -- -- --
------ --- ------- ---------- ---
Mativ 2025
comparable Net
Sales $ 767.5 $1,219.5 $ 1,987.0
Organic growth 0.1% 4.0% 2.5%
Currency effects on
2025 $ 8.6 $ 11.1 $ 19.7
------ --- ------- ---------- ---
Mativ 2025
comparable Net
Sales with
Currency
Adjustment $ 758.9 $1,208.4 $ 1,967.3
Organic constant
currency
growth (1.0)% 3.1% 1.5%
MATIV HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES AND
SUPPLEMENTAL DATA
(in millions, except per share amounts)
Three Months Ended Year Ended
December 31, December 31,
---------------------- -------------------
2025 2024 2025 2024
------- ------ ------ -----
Operating
profit (loss) $ 10.1 $ 2.6 $(384.4) $ 6.3
Plus:
Restructuring,
restructuring
related, and
impairment
expenses 1.5 0.7 22.2 37.5
Plus: Goodwill
impairment -- -- 411.9 --
Plus: Purchase
accounting
adjustments 15.9 15.5 63.3 62.8
Plus:
Organizational
realignment
and
integration
costs 2.3 2.0 13.7 10.1
Plus:
Divestiture
costs 0.6 -- 2.0 3.6
Plus: Financing
fees 1.9 1.8 7.8 8.7
Plus:
Amortization
of cloud-based
software
costs 0.4 0.2 1.4 0.5
------- ------ ------ -----
Adjusted
operating
profit $ 32.7 $ 22.8 $ 137.9 $129.5
======= ====== ====== =====
Net income
(loss) $ 100.8 $ 1.5 $(337.4) $(48.7)
Plus:
Restructuring,
restructuring
related, and
impairment
expenses 1.5 0.6 20.9 32.4
Plus: Goodwill
impairment (7.4) -- 339.8 --
Plus: Gain/loss
on sale of
assets -- (3.4) -- 2.4
Plus: Purchase
accounting
adjustments 13.2 11.9 56.9 48.4
Plus:
Litigation/tax
settlement -- 1.0 -- 1.0
Plus:
Organizational
realignment
and
integration
costs 2.3 1.6 13.7 7.7
Plus:
Divestiture
costs 0.6 (0.1) 2.0 2.7
Plus: Other -- 3.7 -- 4.8
Plus: Change of
valuation
allowance on
tax
attributes (110.4) (14.9) (61.0) (14.9)
Plus: Tax
legislative
changes, net
of other
discrete
items 7.9 1.1 7.7 (1.7)
------- ------ ------ -----
Adjusted income
(loss) $ 8.5 $ 3.0 $ 42.6 $ 34.1
======= ====== ====== =====
Earnings (loss)
per share -
diluted $ 1.80 $ 0.03 $ (6.19) $(0.90)
Plus:
Restructuring,
restructuring
related, and
impairment
expenses 0.03 0.01 0.38 0.59
Plus: Goodwill
impairment (0.13) -- 6.16 --
Plus: Gain/loss
on sale of
assets -- (0.06) -- 0.04
Plus: Purchase
accounting
adjustments 0.24 0.21 1.03 0.89
Plus:
Litigation/tax
settlement -- 0.02 -- 0.02
Plus:
Organizational
realignment
and
integration
costs 0.04 0.03 0.25 0.14
Plus:
Divestiture
costs 0.01 -- 0.04 0.05
Plus: Other -- 0.07 -- 0.09
Plus: Change of
valuation
allowance on
tax
attributes (1.98) (0.27) (1.11) (0.27)
Plus: Tax
legislative
changes, net
of other
discrete
items 0.14 0.01 0.14 (0.03)
------- ------ ------ -----
Adjusted
Earnings
(loss) per
share -
diluted $ 0.15 $ 0.05 $ 0.70 $ 0.62
======= ====== ====== =====
MATIV HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
AND SUPPLEMENTAL DATA
(in millions, except per share amounts)
Three Months
Ended December Year Ended
31, December 31,
----------------- ----------------------
2025 2024 2025 2024
------ ----- ------- -------
Net income
(loss) $ 100.8 $ 1.5 $ (337.4) $ (48.7)
Plus: Interest
expense 17.0 19.7 71.1 74.7
Plus: Financing
fees 1.9 1.8 7.8 8.7
Plus: Provision
for income
taxes (111.0) (17.0) (125.6) (30.2)
Plus:
Depreciation &
amortization 34.7 35.4 141.0 143.8
Plus:
Amortization
of cloud-based
software
costs 0.4 0.2 1.4 0.5
Plus: Stock
compensation
expense 2.0 2.1 9.1 7.5
Plus:
Restructuring,
restructuring
related, and
impairment
expenses 1.5 0.7 22.2 37.5
Plus: Goodwill
impairment -- -- 411.9 --
Plus:
Organizational
realignment
and
integration
costs 2.3 2.0 13.7 10.1
Plus:
Divestiture
costs 0.6 -- 2.0 3.6
Plus: Loss on
debt
extinguishment -- 7.3 -- 7.3
Plus: Other
(income)
expense, net 3.3 (8.9) 7.5 3.2
------ ----- ------- -------
Adjusted EBITDA $ 53.5 $ 44.8 $ 224.7 $ 218.0
====== ===== ======= =======
Cash provided
by operating
activities $ 19.3 $ 24.1 $ 133.8 $ 94.8
Less: Capital
spending (11.3) (22.1) (40.0) (55.0)
Less:
Capitalized
software
costs -- (0.1) -- (0.6)
------ ----- ------- -------
Free cash flow $ 8.0 $ 1.9 $ 93.8 $ 39.2
====== ===== ======= =======
December December
31, 2025 31, 2024
--------- -----------
Total debt $1,018.2 $1,089.3
Less: Cash 84.2 94.3
------- -------
Net debt $ 934.0 $ 995.0
======= =======
View source version on businesswire.com: https://www.businesswire.com/news/home/20260218412211/en/
CONTACT: Chris Kuepper, IRC
Director, Investor Relations
+1-770-569-4229
Website: http://www.mativ.com
(END) Dow Jones Newswires
February 18, 2026 16:11 ET (21:11 GMT)