Back to mobile site

Form 8-K KAPSTONE PAPER & PACKAGI For: Oct 29

October 29, 2014 4:16 PM EDT

..............................................................................................................................

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM�8-K

CURRENT REPORT

Pursuant to Section�13 or 15(d)�of the

Securities Exchange Act of 1934

October�29, 2014

Date of Report (Date of earliest event reported)

KapStone Paper and Packaging Corporation

(Exact name of registrant as specified in its charter)

Delaware

001-33494

20-2699372

(State or other jurisdiction
of incorporation)

(Commission
File Number)

(IRS Employer
Identification No.)

1101 Skokie Boulevard, Suite�300
Northbrook,�Illinois 60062

(Address of principal executive offices)

(847)�239-8800

(Registrant�s telephone number, including area code)

Check the appropriate box below if the Form�8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o����������� Written communications pursuant to Rule�425 under the Securities Act (17 CFR 230.425)

o����������� Soliciting material pursuant to Rule�14a-12 under the Exchange Act (17 CFR 240.14a-12)

o����������� Pre-commencement communications pursuant to Rule�14d-2(b)�under the Exchange Act (17 CFR 240.14d-2(b))

o����������� Pre-commencement communications pursuant to Rule�13e-4(c)�under the Exchange Act (17 CFR 240.13e-4(c))



Item 2.02������������������������������������������ Results of Operations and Financial Condition.

On October�29, 2014, KapStone Paper and Packaging Corporation (�KapStone�) issued a press release announcing third quarter 2014 financial results. A copy of the press release is attached hereto as Exhibit�99.1. In addition, a copy of KapStone�s Third Quarter 2014 Financial Review which will be used for the conference call on October�30, 2014 is attached hereto as Exhibit�99.2.

The information is being furnished under Item 2.02 �Results of Operations and Financial Condition� of Form�8-K. Such information, including the Exhibits attached hereto, shall not be deemed �filed� for purposes of Section�18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.

Item 7.01������������������������������������������ Regulation FD Disclosure

On October�30, 2014, the management of KapStone will participate in a conference call discussing KapStone�s financial results for the quarter ended September�30, 2014.

Item 9.01������������������������������������������ Financial Statements and Exhibits

(d)�������������������������������� Exhibits

Exhibit�No.

Description

Exhibit�99.1

Press release dated October�29, 2014, announcing third quarter 2014 financial results

Exhibit�99.2

Third Quarter 2014 Financial Review of KapStone Paper and Packaging Corporation, dated October�29, 2014

2



SIGNATURE

Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date:� October�29, 2014

KAPSTONE PAPER AND PACKAGING CORPORATION

By:

/s/ Andrea K. Tarbox

Name:

Andrea K. Tarbox

Title:

Vice President and Chief Financial Officer

3


Exhibit 99.1

FOR FURTHER INFORMATION:

FOR IMMEDIATE RELEASE

Andrea K. Tarbox

Wednesday, October�29, 2014

Vice President and Chief Financial Officer

847.239.8812

KAPSTONE REPORTS RECORD THIRD QUARTER RESULTS

NORTHBROOK,�IL � October�29, 2014 � KapStone Paper and Packaging Corporation (NYSE: KS) today reported record results for the third quarter ended September�30, 2014. As compared to 2013�s third quarter, results for 2014�s third quarter are below:

����������������� Net sales of $598 million up $59 million, or 11 percent

����������������� Net income of $54 million up $10 million, or 22 percent

����������������� Adjusted EBITDA of $132 million up $15 million, or 13 percent

����������������� Adjusted EBITDA margin of 22.0 percent, up from 21.7 percent

����������������� Diluted EPS of $0.56 up $0.10 per share, or 22 percent

����������������� Adjusted diluted EPS of $0.60 up $0.08 per share, or 15 percent

Roger W. Stone, Chairman and Chief Executive Officer, stated, �KapStone continued the positive momentum from the second quarter of 2014 into the third quarter and achieved all-time record quarterly results.

�Productivity gains resulting from improved operations and synergy benefits have increased KapStone�s EBITDA over the past year.� Our capital expenditures are delivering the expected results, and we continue to prudently invest in our operations.� During the third quarter, the $50 per ton Kraft paper price increase was fully implemented. At the end of the quarter, we implemented an accounts receivable securitization program which should reduce cash interest expense by $2 million over the next 12 months.�

Third Quarter Operating Highlights

Consolidated net sales of $598 million in the third quarter of 2014 increased by $59 million, or 11 percent compared to $539 million for the 2013 third quarter. The increase is primarily due to the Longview acquisition, which contributed $43 million of additional revenue. Higher sales volumes and prices for the legacy operations also contributed to the increase in revenues. The Company sold 715,000 tons of products during the third quarter of 2014 compared to 634,000 tons a year earlier. The Company�s average mill selling price of $689 per ton in the third quarter of 2014 increased by $7 per ton compared to the third quarter of 2013 primarily due to the impact of a $50 per ton kraft paper price increase announced in March�of 2014 which was fully realized by the end of September.

1



Operating income of $94 million for the 2014 third quarter increased by $13 million, or 16 percent, compared to the 2013 third quarter. The improved financial performance primarily reflects benefits from significantly higher productivity improvements in mill operations, the Longview acquisition, higher prices and sales volumes partially offset by inflation on labor and input costs, the timing of annual maintenance outages and the cost associated with a voluntary separation plan.

Interest expense, net, was $7 million for the third quarter of 2014, down $1 million from a year ago as a result of lower interest rates. As of September�30, 2014, the average interest rate on our borrowings was 1.83 percent which is 67 basis points, or $8 million on an annualized basis, lower than at December�31, 2013 due to a recently amended credit facility agreement that reduced the borrowing rates, improved debt to EBITDA ratio that improved our position on the interest rate pricing grid and the receivables securitization program.� Based on using the proceeds from the receivable securitization program to pay down our term loans, the Company wrote off $3.0 million of deferred debt issuance costs in the current quarter.

The effective income tax rate for the 2014 third quarter was 33.9 percent compared to 37.9 percent for the 2013 third quarter.� The lower income tax rate reflects a benefit from additional R&D tax credits for prior years. The Company�s cash tax rate is forecasted at 35 percent for 2014.

Cash Flow and Working Capital

Cash and cash equivalents increased by $56 million in the quarter ended September�30, 2014, from June�30, 2014 to $106 million.� The Company generated $97 million of net cash from operating activities during the third quarter. At September�30, 2014 the debt leverage ratio was 2.65 times, down from 3.80 times at the time of the Longview acquisition. Capital expenditures in the third quarter were $39 million.

At September�30, 2014, the Company had approximately $345 million of working capital and $395 million of revolver borrowing capacity.

Conclusion

In summary, Stone commented, �We continued our shift from integration to optimizing the enterprise during the third quarter. Our operating platform will continue to strengthen and provide improved results.�

Conference Call

KapStone will host a conference call at 11�a.m. ET, Thursday, October�30, 2014, to discuss the Company�s financial results for the 2014 third quarter. All interested parties are invited to listen and may do so by either accessing a simultaneous broadcast webcast on KapStone�s website, http://www.kapstonepaper.com, or for those unable to access the webcast, the following dial-in numbers are available:

2



Domestic: �877-299-4454
International: 617-597-5447�
Participant Passcode: �84294908

A presentation to be viewed in conjunction with the call will also be available on our website, http://www.kapstonepaper.com, in the �Investors� section.

Replay of the webcast will be available for 30 days on the Company�s website following the call.

About the Company

Headquartered in Northbrook,�IL, KapStone Paper and Packaging Corporation is the fifth largest producer of containerboard and corrugated packaging products and is the largest kraft paper producer in the United States. The Company is the parent company of KapStone Kraft Paper Corporation and KapStone Container Corporation which includes four paper mills and 21 converting plants, respectively, across the US. The business employs approximately 4,600 people.

Non-GAAP Financial Measures

This press release includes certain non-GAAP financial measures, including �EBITDA�, �Adjusted EBITDA�, �Adjusted Net Income�, and �Adjusted Diluted EPS� to measure our operating performance. Management uses these measures to focus on the on-going operations, and believes it is useful to investors because they enable them to perform meaningful comparisons of past and present operating results. The Company believes that EBITDA and Adjusted EBITDA provide useful information to investors because they improve the comparability of the financial results between periods and provide for greater transparency to key measures used to evaluate the performance and liquidity of the Company. Management uses EBITDA and Adjusted EBITDA for evaluating the Company�s performance against competitors and as a primary measure for employees� incentive programs. Reconciliations of Net Income to EBITDA, EBITDA to Adjusted EBITDA, Net Income to Adjusted Net Income, Basic EPS to Adjusted Basic EPS, and Diluted EPS to Adjusted Diluted EPS are included in the financial schedules contained in this press release. However, these measures should not be construed as an alternative to any other measure of performance determined in accordance with GAAP.

Forward-Looking Statements

Statements in this news release that are not historical are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements can often be identified by words such as �may,� �will,� �should,� �would,� �expect,� �project,� �anticipate,� �intend,� �plan,� �believe,� �estimate,� �potential,� �outlook,� or �continue,� the negative of these terms or other similar expressions. These statements reflect management�s current views and are subject to risks, uncertainties and assumptions, many of which are beyond the Company�s control that could cause actual results to differ materially from those expressed or implied in these statements. Factors that could cause actual results to differ materially include, but are not limited to: (1)�industry conditions, including changes in cost, competition, changes in the Company�s product mix and demand and pricing for the Company�s products; (2)�market and economic factors, including changes in raw material and healthcare costs, exchange rates and

3



interest rates; (3)�results of legal proceedings and compliance costs, including unanticipated expenditures related to the cost of compliance with environmental and other governmental regulations; (4)�the ability to achieve and effectively manage growth; (5)�the ability to pay the Company�s debt obligations; (6)�the ability to carry out the Company�s strategic initiatives and manage associated costs and (7)�the integration of the Longview acquisition. Further information on these and other risks and uncertainties is provided under Item 1A �Risk Factors� in the Company�s Annual Report on Form�10-K for the year ended December�31, 2013 and elsewhere in reports that the Company files with the SEC. These filings can be found on KapStone�s Web site at http://www.kapstonepaper.com and the SEC�s Web site at www.sec.gov. Forward-looking statements included herein speak only as of the date hereof and the Company disclaims any obligation to revise or update such statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events or circumstances.

4



KapStone Paper and Packaging Corporation

Consolidated Statements of Income

(In thousands, except share and per share amounts)

(unaudited)

Fav�/�(Unfav)

Fav�/�(Unfav)

Quarter�Ended�September�30,

Variance

Nine�Months�Ended�September�30,

Variance

2014

2013

%

2014

2013

%

Net sales

$

598,106

$

538,603

11.0

%

$

1,737,507

$

1,184,737

46.7

%

Cost and expenses:

Cost of sales, excluding depreciation and amortization

388,641

352,346

-10.3

%

1,164,134

803,045

-45.0

%

Depreciation and amortization

34,997

28,522

-22.7

%

101,580

62,999

-61.2

%

Freight and distribution expenses

46,173

39,679

-16.4

%

131,829

95,448

-38.1

%

Selling, general and administrative expenses

34,133

37,538

9.1

%

102,371

77,738

-31.7

%

Other operating income

177

-100.0

%

575

-100.0

%

Operating income

94,162

80,695

16.7

%

237,593

146,082

62.6

%

Foreign exchange gain / (loss)

(960

)

359

-367.4

%

(859

)

137

-727.0

%

Loss on debt extinguishment

2,963

n/a

2,963

n/a

Interest expense, net

6,617

8,034

17.6

%

20,884

11,818

-76.7

%

Amortization of debt issuance costs

1,482

1,551

4.4

%

4,415

3,004

-47.0

%

Income before provision for income taxes

82,140

71,469

14.9

%

208,472

131,397

58.7

%

Provision for income taxes

27,886

27,055

-3.1

%

70,660

47,533

-48.7

%

Net income

$

54,254

$

44,414

22.2

%

$

137,812

$

83,864

64.3

%

Net income per share:

Basic

$

0.57

$

0.47

$

1.44

$

0.88

Diluted

$

0.56

$

0.46

$

1.41

$

0.87

Weighted-average number of shares outstanding:

Basic

95,958,877

95,457,816

95,857,079

95,200,896

Diluted

97,515,901

96,997,140

97,416,869

96,655,076

Effective income tax rate

33.9

%

37.9

%

33.9

%

36.2

%

Net Income (GAAP) to EBITDA (Non-GAAP) to Adjusted EBITDA (Non-GAAP):

Net income (GAAP)

$

54,254

$

44,414

22.2

%

$

137,812

$

83,864

64.3

%

Interest expense, net

6,617

8,034

17.6

%

20,884

11,818

-76.7

%

Amortization of debt issuance costs

1,482

1,551

4.4

%

4,415

3,004

-47.0

%

Provision for income taxes

27,886

27,055

-3.1

%

70,660

47,533

-48.7

%

Depreciation and amortization

34,997

28,522

-22.7

%

101,580

62,999

-61.2

%

EBITDA (Non-GAAP)

$

125,236

$

109,576

14.3

%

$

335,351

$

209,218

60.3

%

Acquisition, start up and other expenses

603

6,256

90.4

%

3,350

9,540

64.9

%

Voluntary separation plan

1,465

6,283

Stock-based compensation expense

1,401

972

-44.1

%

5,630

4,271

-31.8

%

Loss on debt extinguishment

2,963

2,963

Adjusted EBITDA (Non-GAAP)

$

131,668

$

116,804

12.7

%

$

353,577

$

223,029

58.5

%

Net Income (GAAP) to Adjusted Net Income (Non-GAAP):

Net income (GAAP)

$

54,254

$

44,414

$

137,812

$

83,864

Acquisition, start up and other expenses

395

4,060

2,194

6,191

Voluntary separation plan

960

4,115

Stock-based compensation expense

918

631

3,688

2,772

Loss on debt extinguishment

1,941

1,941

Tax adjustment - Longview acquisition

(279

)

1,606

(279

)

1,406

Adjusted Net Income (Non-GAAP)

$

58,189

$

50,711

$

149,471

$

94,233

Basic EPS (GAAP) to Adjusted Basic EPS (Non-GAAP):

Basic EPS (GAAP)

$

0.57

$

0.47

$

1.44

$

0.88

Acquisition, start up and other expenses

0.05

0.02

0.07

Voluntary separation plan

0.01

0.04

Stock-based compensation expense

0.01

0.04

0.03

Loss on debt extinguishment

0.02

0.02

Tax adjustment - Longview acquisition

0.01

0.01

Adjusted Basic EPS (Non-GAAP)

$

0.61

$

0.53

$

1.56

$

0.99

Diluted EPS (GAAP) to Adjusted Diluted EPS (Non-GAAP):

Diluted earnings per share (GAAP)

$

0.56

$

0.46

$

1.41

$

0.87

Acquisition, start up and other expenses

0.04

0.02

0.05

Voluntary separation plan

0.01

0.04

Stock-based compensation expense

0.01

0.01

0.04

0.03

Loss on debt extinguishment

0.02

0.02

Tax adjustment - Longview acquisition

0.01

0.02

Adjusted Diluted EPS (Non-GAAP)

$

0.60

$

0.52

$

1.53

$

0.97

5



KapStone Paper and Packaging Corporation

Consolidated Balance Sheets

(In thousands)

September�30,

December�31,

2014

2013

(unaudited)

Assets

Current assets:

Cash and cash equivalents

$

105,649

$

12,967

Trade accounts receivable, net of allowances

256,658

232,347

Other receivables

10,400

11,399

Inventories

232,578

217,382

Prepaid expenses and other current assets

8,865

6,405

Total current assets

614,150

480,500

Plant, property and equipment, net

1,399,309

1,389,609

Other assets

135,443

129,493

Intangible assets, net

113,494

123,745

Goodwill

533,851

528,515

Total assets

$

2,796,247

$

2,651,862

Liabilities and Stockholders� Equity

Current liabilities:

Current portion of long-term debt

$

$

4,950

Other current borrowings

1,162

Accounts payable

154,703

159,127

Accrued expenses

52,897

45,885

Accrued compensation costs

58,928

54,871

Accrued income taxes

930

Deferred income taxes

115

5,445

Total current liabilities

268,735

270,278

Long-term debt, net of current portion

1,200,278

1,192,413

Pension and post-retirement benefits

64,759

69,611

Deferred income taxes

441,317

444,672

Other liabilities

9,105

8,808

Total other liabilities

1,715,459

1,715,504

Stockholders� equity:

Common stock $0.0001 par value

10

10

Additional paid-in capital

254,259

246,186

Retained earnings

550,161

412,349

Accumulated other comprehensive income

7,623

7,535

Total stockholders� equity

812,053

666,080

Total liabilities and stockholders� equity

$

2,796,247

$

2,651,862

6



KapStone Paper and Packaging Corporation

Consolidated Statements of Cash Flows

(In thousands)

(unaudited)

Quarter�Ended�September�30,

Nine�Months�Ended�September�30,

2014

2013

2014

2013

Operating activities:

Net income

$

54,254

$

44,414

$

137,812

$

83,864

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization

34,997

28,522

101,580

62,999

Stock-based compensation expense

1,401

972

5,630

4,271

Pension and postretirement

(3,105

)

506

(9,939

)

1,216

Excess tax benefits from stock-based compensation

(348

)

(817

)

(2,960

)

(2,547

)

Amortization of debt issuance costs

1,482

1,551

4,415

3,004

Loss on debt extinguishment

2,963

2,963

Loss on disposal of fixed assets

187

248

1,203

390

Deferred income taxes

(3,102

)

21,087

(1,059

)

34,513

Changes in operating assets and liabilities

8,666

1,728

(33,596

)

(18,827

)

Net cash provided by operating activities

$

97,395

$

98,211

$

206,049

$

168,883

Investing activities:

Longview acquisition, net of cash acquired

(537,465

)

(537,465

)

Capital expenditures

(38,691

)

(23,558

)

(112,367

)

(56,271

)

Net cash used in investing activities

$

(38,691

)

$

(561,023

)

$

(112,367

)

$

(593,736

)

Financing activities:

Proceeds from revolving credit facility

$

$

197,713

$

97,900

$

289,113

Repayments on revolving credit facility

(174,913

)

(97,900

)

(316,113

)

Proceeds from receivables credit facility

175,000

175,000

Proceeds from long-term debt

1,275,000

1,275,000

Repayments on long-term debt

(176,175

)

(305,313

)

(178,525

)

(305,313

)

Redemption of Longview senior notes

(507,520

)

(507,520

)

Payment of debt issuance costs

(375

)

(19,654

)

(1,081

)

(19,654

)

Proceeds from other current borrowings

1,384

6,300

5,115

Repayments on other current borrowings

(1,736

)

(1,711

)

(5,138

)

(3,739

)

Payment of withholding taxes on stock awards

(114

)

(1,755

)

(860

)

Proceeds from exercises of stock options

250

613

639

1,627

Proceeds from issuance of shares to ESPP

395

179

600

349

Excess tax benefits from stock-based compensation

348

817

2,960

2,547

Net cash provided by (used in) financing activities

$

(2,407

)

$

466,595

$

(1,000

)

$

420,552

Net increase / (decrease) in cash and cash equivalents

56,297

3,783

92,682

(4,301

)

Cash and cash equivalents-beginning of period

49,352

8,404

12,967

16,488

Cash and cash equivalents-end of period

$

105,649

$

12,187

$

105,649

$

12,187

7


Exhibit 99.2

2014 Third Quarter Review Roger W. Stone Chairman and Chief Executive Officer October 29, 2014 Andrea K. Tarbox Vice President and Chief Financial Officer 1


Forward Looking Statements Forward-Looking Statements The information in this presentation and statements made during this presentation may contain certain forward-looking statements within the meaning of federal securities laws. These statements reflect management�s expectations regarding future events and operating performance. Risk Factors These forward-looking statements involve a number of risks and uncertainties. A list of the factors that could cause actual results to differ materially from those expressed in, or underlying, any forward-looking statements can be found in the Company�s filings with the Securities and Exchange Commission, such as its annual and quarterly reports. The Company disclaims any obligation to revise or update such statements to reflect the occurrence of events after the date of this presentation. Non-GAAP Financial Measures This presentation refers to non-U.S. GAAP financial information. A reconciliation of non-U.S. GAAP to U.S. GAAP financial measures is available on the company�s website at KapStonepaper.com under Investors. 2


Five Amazing Years Adjusted EBITDA* Millions $464 $261 $183 $�s in $156 $68 9/30/2010 9/30/2011 9/30/2012 9/30/2013 9/30/2014 For the Trailing 12 Months *Adjusted to exclude non-cash stock compensation, voluntary separation plan and acquisition, start up and other expenses 3


More GROWTH! Q3 Net Sales Q3 Adj. EBITDA* $598 Millions $132 $539 Millions $117 $310 $207 $216 $�s in $49 $�s in $39 $42 2010 2011 2012 2013 2014 2010 2011 2012 2013 2014 Q3 Adj. EBITDA Margin* Return on Invested Capital 22.0% Millions 21.7% Millions 11.3% 10.2% 11.0% 19.6% 18.7% 8.9% 6.8% $�s in 15.8% $�s in 2010 2011 2012 2013 2014 2010 2011 2012 2013 TTM 2014 *Adjusted to exclude non-cash stock compensation, voluntary separation plan and acquisition, start up and other expenses 4


�Third Quarter Financial Results ($�in Millions, except per share) Q3 2014 Q3 2013 Inc/(Dec) (1) Q2 2014 Inc/(Dec) (1) Net Sales $�598 $�539 11% $�590 1% EBITDA $�125 $�110 14% $�119 5% Adj. EBITDA(2) $�132 $�117 13% $�126 4% Adj. EBITDA Margin 22.0% 21.7% 1% 21.4% 3% Net Income $�54 $�44 22% $�51 5% Adj. Net Income(3) $�58 $�51 15% $�56 4% Diluted EPS $�0.56 $�0.46 22% $�0.53 6% Adj. Diluted EPS(3) $�0.60 $�0.52 15% $�0.58 3% (1) Percentage change calculations made using unrounded source financials (2) Adjusted to exclude non-cash stock compensation and acquisition, start up and other costs (3) Adjusted to exclude items above net of related income taxes 5


Q3 2014 Compared to Q2 2014 Actual Mill Productivity Drives Improvement Net Sales Adjusted EBITDA $3 $2 $7 $3 $2 $7 $598 $1 $1 $132 $590 $126 $�in Millions $�in Millions Net sales benefited from improved operations that produced 28,000 additional mill tons, one additional mill production day in Q3, and higher corrugated volumes Partially offsetting were 25,000 tons of increased internal mill sales Favorable price reflects partial realization of the 2014 kraft paper price increase not fully realized until September Unfavorable mix due to lower kraft paper volume as customers purchased more in Q2 ahead of price increase and increased export containerboard sales Productivity reflects favorable mill performance resulting from capital improvements projects and cost reduction measures implemented 6


Q3 2014 Compared to Q3 2013 Actual Productivity Gains and Longview Propel Adjusted EBITDA Net Sales Adjusted EBITDA $598 $4 $4 $5 $43 $12 $4 $8 $4 $1 $132 $539 $117 $10 $�in Millions $�in Millions Compared to Q3 2013, the Longview acquisition added $43 million in sales and $8 million of adjusted EBITDA as Q3 2014 included 17 days of additional activity Productivity includes 29,000 additional mill tons, acquisition synergies and cost savings Synergies from the Longview acquisition are now expected to reach $23 million by late 2015 Annualized synergies realized to date total $19 million Sales volume/mix reflects higher corrugated products shipments offset by lower external domestic containerboard volume as tons were used for internal consumption Price improvement reflects realization of the 2014 kraft paper price increase partially offset lower export containerboard prices Inflation reduced adjusted EBITDA by $5 million due to fiber, freight and compensation increases Outage costs increased $4 million in 2014 for legacy KapStone due to timing of Charleston outage 7


�Powerful Free Cash Flow Generator TTM Free Cash Flows $183 $127 $108 $92 $�in Millions $79 9/30/2010 9/30/2011 9/30/2012 9/30/2013 9/30/2014 For the 12 months ended Adjusted free cash flow was $59 million for Q3 2014, down $16 million over Q3 2013 Due to $31 million federal tax payment $0.60 per diluted share Capex for Q3 2014 was $39 million with an additional $13 to $18 million expected for Q4 8


�Debt and Liquidity De-Levering Debt and Reducing Interest Rate Debt to EBITDA leverage ratio (1) 3.80 times - July 18, 2013 (2) 2.65 times - September 30, 2014 Net debt at September 30, 2014 - $1.12 billion Net debt to EBITDA leverage ratio at September 30, 2014 was 2.4 times $106 million in cash $705 million term loan A at 1.90% $340 million term loan A1 at 2.15% $175 million receivables credit facility at 0.91% Weighted average annual interest rate at Sept. 30, 2014 was 1.83% Available revolver balance is $395 million in addition to $300 million accordion (1) Calculated per bank agreement (2) Closing date of Longview acquisition 9


Summary of Key Assumptions for Q4 2014 Pricing � no major actions However, incremental Q4 2014 benefit of $50 per ton kraft paper price increase ($1 million over Q3 2014) Mix - higher export containerboard and lower corrugated products results in a less favorable product mix Sales volume Lower due to tons lost from planned outages Lower saturating kraft sales due to weak European economy resulting in approximately one week of market downtime for CHS machine #2 in late November and reduced production tons (approximately 5,000 tons) Outages - costs from planned maintenance increase to $11 million ($6 million higher than Q3 2014) with 12,300 loss in tons produced Inflation - seasonally higher fiber and energy costs ($4 million) from Q3 2014 and voluntary separation expenses up to $1 million in Q4 Full quarter of interest savings from receivables securitization 10


Appendix


Components of Quarterly Net Sales Avg Revenue per Mill Ton (1) Tons Produced and Sold (2)$689 720 715 715 679 634 662 $685 $682 Tons (000) Q3 2013 Q2 2014 Q3 2014 Q3 2013 Q2 2014 Q3 2014 Produced Sold Product Mix (3) Domestic Containerboard Export Containerboard DuraSorb 29% 26% 25% 7% 8% 10% 9% 9% 7% Q3 2013 Q2 2014 Q3 2014 Q3 2013 Q2 2014 Q3 2014 Q3 2013 Q2 2014 Q3 2014 Kraft Paper KraftPak / Pulp Corrugated 33% 28% 30% 20% 23% 20% 6% 5% 5% Q3 2013 Q2 2014 Q3 2014 Q3 2013 Q2 2014 Q3 2014 Q3 2013 Q2 2014 Q3 2014 (1) Average price per external ton sold from mills � excludes corrugated sales (2) Tons Produced represents saleable tons produced from four paper mills; Tons Sold is external sales from paper mills and corrugated container plants (3) Mix is based on a percentage of total external tons sold from paper mills and corrugated container plants 12


Maintenance Outage Expense & Production 2013 Actual Q1 Q2 Q3 Q4 Financial Impact $�4.7 $�8.5 $�1.1 $�10.5 Production Impact - 9,432 - 12,500 2014 Actual/Expected Q1A Q2A Q3A Q4E Financial Impact $�14.8 $�5.2 $�5.2 $�11.2 Production Impact 14,300 5,400 - 12,300 13



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings