-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, U3TtXQUPtH4UDWGNhlgPrcPiLU0zK4cqxmVepiqSYfxmr/ov8FcokXiPTBPH0+Vo WzFVO2sq/oikDWjKY2J51Q== 0001104659-09-017717.txt : 20090316 0001104659-09-017717.hdr.sgml : 20090316 20090316070036 ACCESSION NUMBER: 0001104659-09-017717 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20090316 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20090316 DATE AS OF CHANGE: 20090316 FILER: COMPANY DATA: COMPANY CONFORMED NAME: KAPSTONE PAPER & PACKAGING CORP CENTRAL INDEX KEY: 0001325281 STANDARD INDUSTRIAL CLASSIFICATION: PAPER MILLS [2621] IRS NUMBER: 202699372 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-33494 FILM NUMBER: 09682384 BUSINESS ADDRESS: STREET 1: C/O STONE-KAPLAN INVESTMENTS, LLC STREET 2: ONE NORTHFIELD PLAZA, SUITE 480 CITY: NORTHFIELD STATE: IL ZIP: 60093 BUSINESS PHONE: 847-441-0929 MAIL ADDRESS: STREET 1: C/O STONE-KAPLAN INVESTMENTS, LLC, STREET 2: ONE NORTHFIELD PLAZA, SUITE 480 CITY: NORTHFIELD STATE: IL ZIP: 60093 FORMER COMPANY: FORMER CONFORMED NAME: KapStone Paper & Packaging CORP DATE OF NAME CHANGE: 20070104 FORMER COMPANY: FORMER CONFORMED NAME: Stone Arcade Acquisition CORP DATE OF NAME CHANGE: 20050428 8-K 1 a09-7656_18k.htm 8-K

 

 

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

 

March 16, 2009

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)

 

(Zip Code)

 

(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 March 16, 2009, KapStone Paper and Packaging Corporation (“KapStone”) issued a press release reporting earnings for the fourth quarter and year ending December 31, 2008. A copy of the press release is being furnished as Exhibit 99.1.

 

Item 9.01               Financial Statements and Exhibits

 

(d)           Exhibits

 

Exhibit 99.1     Press release of KapStone Paper and Packaging Corporation, dated March 16, 2009

 

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:  March 16, 2009

 

 

 

 

 

 

KAPSTONE PAPER AND PACKAGING CORPORATION

 

 

 

 

 

 

 

By:

/s/ Andrea K. Tarbox

 

Name:

Andrea K. Tarbox

 

Title:

Vice President and Chief Financial Officer

 

3


EX-99.1 2 a09-7656_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

 

FOR FURTHER INFORMATION:

 

FOR IMMEDIATE RELEASE

Andrea K. Tarbox

 

MONDAY, MARCH 16, 2009

Vice President and Chief Financial Officer

 

 

847.239.8812

 

 

 

KAPSTONE REPORTS FOURTH QUARTER AND FULL YEAR 2008 RESULTS

 

NORTHBROOK, IL — March 16, 2009 — KapStone Paper and Packaging Corporation (NASDAQ: KPPC) today reported results for the fourth quarter and year ended December 31, 2008.

 

For the fourth quarter of 2008:

·                  Net sales of $181.6 million versus $64.9 million in prior year

·                  Net income and adjusted net income of $1.9 million and $4.1 million, respectively

·                  Diluted and adjusted diluted EPS of $0.07 and $0.15, respectively

·                  Adjusted EBITDA of $25.9 million up 54 percent over prior year

 

For the full year:

·                  Net sales of $524.5 million versus $256.8 million in prior year

·                  Net income and adjusted net income of $19.7 million and $25.3 million, respectively

·                  Diluted and adjusted diluted EPS of $0.57 and $0.73, respectively

·                  Adjusted EBITDA of $86.2 million up 49 percent over prior year

 

Roger W. Stone, KapStone’s Chairman and Chief Executive Officer, stated, “The fourth quarter of 2008 was a challenging quarter for KapStone. Our manufacturing performance was outstanding, but the impact of the struggling economy reduced demand for our products and required us to take market related downtime of 25,000 tons in order to balance our inventory levels with demand. However, despite these challenges, we delivered relatively strong operating cash flows for both the quarter and the year.”

 

Fourth Quarter Operating Highlights

 

Due to the acquisition of the Charleston Kraft Division (Charleston) from MeadWestvaco Corporation (MWV) on July 1, 2008, a full quarter of Charleston’s operations are included for the three months ended December 31, 2008, resulting in significant changes in results over prior year periods.

 

Net sales of $181.6 million in the fourth quarter of 2008 increased from $64.9 million for the 2007 fourth quarter, or 180 percent mainly due to the acquisition. Charleston sales in the fourth quarter totaled $113.0 million, but were down by $28.1 million from the third quarter of 2008 mainly due to lower volume.  Net income of $1.9 million decreased 78 percent primarily reflecting higher interest

 

1



 

expense on the new credit facility and the impact of lower shipments. EBITDA of $24.6 million was up 49 percent over the same quarter last year due to the inclusion of Charleston.

 

Reconciliation of all non-GAAP financial measures used in this press release to their most directly comparable GAAP measures is found on p. 9 of this press release.

 

Reconciliation of Net Income and Diluted EPS to Adjusted Net Income (Non-GAAP) and Adjusted Diluted EPS (Non-GAAP) and EBITDA (Non-GAAP) to Adjusted EBITDA (Non-GAAP):

 

 

 

Quarter Ended December 31,

 

4th Quarter Diluted EPS

 

 

 

2008

 

2007

 

2008

 

2007

 

 

 

 

 

 

 

 

 

 

 

Net income (GAAP)

 

$

1,879

 

$

8,634

 

$

0.07

 

$

0.23

 

Stock compensation

 

375

 

157

 

0.01

 

 

Charleston start up expenses

 

501

 

 

0.02

 

 

Amortization of acquired coal contract with favorable prices

 

1,363

 

 

0.05

 

 

Adjusted Net Income (Non-GAAP)

 

$

4,118

 

$

8,791

 

$

0.15

 

$

0.23

 

 

 

 

 

 

 

 

 

 

 

EBITDA (Non-GAAP)

 

$

24,561

 

$

16,515

 

 

 

 

 

Stock compensation

 

565

 

238

 

 

 

 

 

Charleston start up expenses

 

755

 

 

 

 

 

 

Adjusted EBITDA (Non-GAAP)

 

$

25,881

 

$

16,753

 

 

 

 

 

 

Unbleached kraft segment sales increased to $170.2 million, an increase of $112.2 million, or 194 percent over 2007. The Charleston acquisition accounted for $107.9 million of the sales increase. The balance of the change is due to higher prices of $4.7 million, partially offset by a $0.4 million decline in sales volume, or about 1,100 tons.

 

Operating income for the unbleached kraft segment was $19.0 million in the fourth quarter of 2008, a $3.8 million, or 25 percent increase over the prior year. The acquisition accounted for $5.4 million of the increase. In addition, higher selling prices of $4.7 million and productivity gains were offset by $5.3 million of inflation on raw material and freight costs as well as $2.0 million of higher bad debt provisions. Included in Charleston’s quarterly operating results is a $2.1 million charge for the amortization of an intangible asset recorded for an acquired coal contract with favorable prices valued at $14.1 million at the date of acquisition.   The contract and its related amortization expense will terminate December 31, 2009.

 

Net sales for other operating segments, consisting of the Company’s dunnage bag and the lumber segments, increased by $4.4 million to $12.5 million, or a 54 percent increase over the prior year.  The lumber business was acquired as part of the Charleston acquisition.  The inclusion of lumber added $5.1 million to net sales for the fourth quarter of 2008. The balance of the change was due to lower dunnage bag volume as the slowdown in the economy reduced freight shipments which lowered demand.

 

2



 

Other operating segments posted a loss for the quarter of $1.1 million compared to an operating profit of $1.6 million in the prior year quarter driven by lower volume.

 

Corporate expenses of $6.2 million for the fourth quarter were $2.8 million higher than the comparable quarter in the prior year and reflected increases mainly due to $0.8 million of acquisition start up expenses, $1.7 million of transitional services provided by MWV, $0.3 million of higher stock compensation costs and $0.5 million of other cost increases, partially offset by $0.5 million of lower transitional services provided by International Paper Company (IP) as the Company migrated to its own enterprise resource planning (ERP) system and terminated transitional services with IP in the second quarter of 2008.

 

Interest expense was up $6.7 million to $7.6 million for the fourth quarter of 2008 over the comparable quarter in 2007 and reflects the impact of the new senior secured credit facility used for the Charleston acquisition. In addition, amortization of financing costs for the current quarter totaled $0.8 million compared to $0.1 million in the 2007 quarter.

 

The effective tax rate was approximately 34 percent for each of the 2008 and 2007 fourth quarters.  The effective tax rate for the full year of 2008 is 38.8 percent compared to 36.0 percent for 2007 and increased due to a lower expected benefit from the domestic manufacturing deduction.

 

Full Year Operating Highlights

 

The acquisition on July 1, 2008, of Charleston and the inclusion of their operations for the remainder of the year significantly changed KapStone’s results as compared to prior year periods.

 

Net sales of $524.5 million for the full year of 2008 increased from $256.8 million over the prior year, up $267.7 million or 104 percent mainly due to the acquisition and higher prices.  Charleston sales totaled $254.1 million with the balance of the increase resulting from higher prices of $18.8 million from the full realization of price increases implemented in 2007 and the partial realization of multiple price increases implemented throughout 2008, partially offset by $5.2 million of lower volume. Net income of $19.7 million decreased 27 percent primarily reflecting the impact of the Charleston acquisition and higher prices offset by inflation on raw material and energy costs, volume declines, acquisition related start up costs, transitional services provided by MWV, bad debt provisions and higher interest expense on the new credit facility. Adjusted EBITDA of $86.2 million was up 49 percent over last year on the inclusion of Charleston and the benefit of higher prices, partially offset by inflation on raw materials and energy costs and volume declines.

 

Cash Flow and Working Capital

 

Cash flow for the fourth quarter reflects a net outflow of $37.7 million mainly due to $56.7 million used to pay down debt and $10.5 million for capital expenditures, partially offset by $19.3 million of cash flow from operating activities.  At December 31, 2008, we had a cash balance of $4.2 million and had borrowings on our new senior secured credit facility of $440.4 million. Interest rates for the fourth quarter on the credit facility term loans approximated 6.1 percent, which were in effect until early January 2009 when we reset the rate to LIBOR plus 3.0 percent resulting in an interest rate reduction of approximately 2 percent on our term loan A which will result in about a $2.6 million expected quarterly savings. The interest rate on the $40 million senior notes is fixed at 8.3 percent for the seven-year term of the loan.

 

Cash flow for the year ended December 31, 2008, reflects a net cash outflow of $52.5 million. Operating activities generated cash of $47.4 million. We used $490.6 million for investing activities mainly for the CKD acquisition of $467.4 million and $23.2 million of capital expenditures, of which about $20 million was spent on upgrades and replacements at the two paper mills. Financing activities

 

3



 

provided $390.7 million primarily from net borrowings under the new senior secured credit facility. At December 31, 2008, the Company had working capital of $63.9 million and was in compliance with all debt covenants.

 

Of special note for 2009, the federal government has implemented a program that provides incentive payments under certain circumstances for the use of alternative fuels and alternative fuel mixtures in lieu of fossil-based fuels.  The credit is based on the amount of alternative fuel contained in the mixture.  In late January 2009, KapStone filed applications with the Internal Revenue Service for certification of its eligibility to receive incentive payments for its use of black liquor in alternative fuel mixtures in the recovery boilers at Charleston and Roanoke Rapids mills. The Company is accumulating information to file for the credits for eligible periods, generally subsequent to January 2009.  If the credits are approved, the payments that KapStone may receive could be material.   At the same time, there can be no assurance that the federal incentive program for alternative fuel mixtures will continue in effect, and that its provisions will not be changed in a manner that impacts KapStone.

 

In summary, Stone concluded, “The business continues to perform well and is generating cash to support our obligations. We are cautious about 2009 and how long it will take for the economy to recover, but we will remain focused on satisfying our customers by providing outstanding service, quality, and innovation. In the first quarter of 2009, we have curtailed our production in line with our customers’ demand.  We are monitoring the situation closely, controlling what we can control, and are taking proactive measures to reduce our operating expenses and to position KapStone to succeed. Despite the current global economic crisis, we remain confident about our future.”

 

Conference Call

 

KapStone will host a conference call at 2 p.m. ET, Monday, March 16, 2009, to discuss the Company’s financial results for the 2008 fourth 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:

 

Domestic: 866.362.4829

International: 617.597.5346

Participant Passcode: 45131208

 

The webcast is also being distributed through the Thomson StreetEvents Network.  Individual investors can listen to the call at http://earnings.com, Thomson’s individual investor portal, powered by StreetEvents.  Institutional investors can access the call via Thomson StreetEvents (http://streetevents.com) a password-protected event management site.

 

A replay of the webcast will be available for 30 days on the Company’s web site following the call.

 

About the Company

 

Headquartered in Northbrook, IL, KapStone Paper and Packaging Corporation is a leading North American producer of unbleached kraft paper products, linerboard, and dunnage bags.   The Company is the parent company of KapStone Kraft Paper Corporation which includes paper mills in Roanoke Rapids, NC and North Charleston, SC, including a cogeneration facility, a lumber mill in Summerville, SC., five chip mills in South Carolina, and Ride Rite®, an inflatable dunnage bag manufacturer in Fordyce, AR.  The business employs approximately 1,750 people.

 

4



 

Non-GAAP Financial Measures

 

In addition to our audited consolidated financial statements presented in accordance with U.S. GAAP, management uses certain non-GAAP measures, including “EBITDA”, “Adjusted EBITDA”, “Adjusted Net Income”, and “Adjusted Diluted EPS” to measure our operating performanceInvestors are cautioned that EBITDA, Adjusted EBITDA, Adjusted Net Income, and Adjusted Diluted EPS are not financial measures under U.S. GAAP.  Management uses these measures to focus on the on-going operations, and believes that they are useful to investors because they enable them to perform meaningful comparisons of past and present operating results. The Company believes that these non-GAAP measures 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 for evaluating the Company’s performance against competitors and as a primary measure for employees’ incentive programs and potential future contingent earn-out payments to IP.  Reconciliations of net income to EBITDA, EBITDA to Adjusted EBITDA, net income to Adjusted Net Income, and diluted EPS to Adjusted Diluted EPS are included in the financial schedules contained in this press release.  In addition, these measures should not be construed as alternatives to any other measures 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) the ability of KapStone to successfully integrate Charleston’s operations and employees and KapStone’s ability to realize anticipated synergies and cost savings; (2) the impact of current economic conditions combined with the demand for our products; (3) industry conditions, including changes in cost, competition, changes in the Company’s product mix and pricing for the Company’s products; (3) market and economic factors, including changes in raw material and healthcare costs, exchange rates and interest rates; (4) results of legal proceedings and compliance costs, including unanticipated expenditures related to the cost of compliance with environmental and other governmental regulations; (5) the ability to achieve and effectively manage growth; (6) the ability to pay the Company’s debt obligations; and (7) the ability to carry out the Company’s strategic initiatives and manage associated costs.  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/A for the year ended December 31, 2007, which is incorporated herein by reference, and elsewhere in reports that the Company files or furnishes with the SEC. These filings can be found on KapStone’s Web site at 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.

 

5



 

KapStone Paper and Packaging Corporation

Consolidated Statements of Income

(In thousands, except share and per share amounts)

 

 

 

 

 

 

 

Fav / (Unfav)

 

 

 

 

 

Fav / (Unfav)

 

 

 

Quarter Ended December 31,

 

Variance

 

Year Ended December 31,

 

Variance

 

 

 

2008

 

2007

 

%

 

2008

 

2007

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

181,587

 

$

64,938

 

179.6

%

$

524,549

 

$

256,795

 

104.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales, excluding depreciation and amortization

 

129,040

 

38,725

 

-233.2

%

362,462

 

162,429

 

-123.2

%

Freight and distribution

 

16,674

 

6,105

 

-173.1

%

50,154

 

23,581

 

-112.7

%

Selling, general and administrative expenses

 

11,160

 

3,930

 

-184.0

%

30,411

 

16,482

 

-84.5

%

Depreciation and amortization

 

13,302

 

3,055

 

-335.4

%

31,683

 

11,327

 

-179.7

%

Other operating income

 

228

 

337

 

-32.3

%

817

 

1,324

 

-38.3

%

Operating income

 

11,639

 

13,460

 

-13.5

%

50,656

 

44,300

 

14.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange losses

 

380

 

 

 

 

987

 

 

 

 

Interest income

 

36

 

629

 

-94.3

%

927

 

2,096

 

-55.8

%

Interest expense

 

7,627

 

917

 

-731.7

%

16,442

 

4,041

 

-306.9

%

Amortization of debt issuance costs

 

837

 

61

 

-1272.1

%

2,007

 

254

 

-690.2

%

Income before provision for income taxes

 

2,831

 

13,111

 

-78.4

%

32,147

 

42,101

 

-23.6

%

Provision for income taxes

 

952

 

4,477

 

78.7

%

12,482

 

15,138

 

17.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,879

 

$

8,634

 

-78.2

%

$

19,665

 

$

26,963

 

-27.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.07

 

$

0.34

 

 

 

$

0.74

 

$

1.08

 

 

 

Diluted

 

$

0.07

 

$

0.23

 

 

 

$

0.57

 

$

0.75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

28,370,248

 

25,138,797

 

 

 

26,486,924

 

25,010,057

 

 

 

Diluted

 

28,533,584

 

37,098,615

 

 

 

34,455,816

 

36,134,488

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective tax rate

 

33.6

%

34.1

%

 

 

38.8

%

36.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING SEGMENT DATA

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fav / (Unfav)

 

 

 

 

 

Fav / (Unfav)

 

 

 

Quarter Ended December 31,

 

Variance

 

Year Ended December 31,

 

Variance

 

 

 

2008

 

2007

 

%

 

2008

 

2007

 

%

 

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Unbleached kraft

 

$

170,246

 

$

57,953

 

193.8

%

$

485,877

 

$

227,921

 

113.2

%

Other

 

12,450

 

8,095

 

53.8

%

43,028

 

32,801

 

31.2

%

Intersegment elimination from unbleached kraft

 

(1,109

)

(1,110

)

0.1

%

(4,356

)

(3,927

)

-10.9

%

Total net sales

 

$

181,587

 

$

64,938

 

179.6

%

$

524,549

 

$

256,795

 

104.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

 

 

 

 

 

 

 

 

 

 

 

Unbleached kraft

 

$

18,963

 

$

15,198

 

24.8

%

$

69,327

 

$

51,901

 

33.6

%

Other

 

(1,140

)

1,618

 

-170.5

%

2,792

 

6,350

 

-56.0

%

Corporate

 

(6,184

)

(3,356

)

-84.3

%

(21,463

)

(13,951

)

-53.8

%

Total operating income

 

$

11,639

 

$

13,460

 

-13.5

%

$

50,656

 

$

44,300

 

14.3

%

 

6



 

KapStone Paper and Packaging Corporation

Consolidated Balance Sheets

(In thousands)

 

 

 

December 31,

 

 

 

2008

 

2007

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

4,165

 

$

56,635

 

Trade accounts receivable, net

 

68,586

 

30,208

 

Inventories

 

89,692

 

19,846

 

Refundable, prepaid and deferred income taxes

 

14,145

 

 

Prepaid expenses and other current assets

 

10,858

 

735

 

Deferred income taxes

 

3,363

 

1,263

 

Total current assets

 

190,809

 

108,687

 

 

 

 

 

 

 

Plant, property and equipment, net

 

483,780

 

104,858

 

Other assets

 

882

 

3,735

 

Intangible assets, net

 

45,195

 

5,875

 

Goodwill

 

6,524

 

2,295

 

Total assets

 

$

727,190

 

$

225,450

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Current portion of long-term debt and notes

 

$

40,556

 

$

19,578

 

Accounts payable

 

42,214

 

11,050

 

Accrued expenses

 

30,462

 

4,867

 

Accrued compensation costs

 

13,646

 

6,625

 

Accrued income taxes

 

 

1,477

 

Total current liabilities

 

126,878

 

43,597

 

 

 

 

 

 

 

Long-term debt and notes

 

389,374

 

32,922

 

Pension and post retirement benefits

 

8,355

 

3,420

 

Deferred income taxes

 

15,951

 

1,047

 

Other liabilities

 

5,865

 

279

 

Total other liabilities

 

419,545

 

37,668

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Common stock $.0001 par value

 

3

 

3

 

Additional paid-in capital

 

132,206

 

115,002

 

Retained earnings

 

48,766

 

29,101

 

Accumulated other comprehensive income

 

(208

)

79

 

Total stockholders’ equity

 

180,767

 

144,185

 

Total liabilities and stockholders’ equity

 

$

727,190

 

$

225,450

 

 

7



 

KapStone Paper and Packaging Corporation

Consolidated Statement of Cash Flows

(In thousands)

 

 

 

Year Ended December 31,

 

 

 

2008

 

2007

 

 

 

 

 

 

 

Operating activities:

 

 

 

 

 

Net income

 

$

19,665

 

$

26,963

 

Depreciation and amortization

 

31,683

 

11,327

 

Stock based compensation expense

 

1,754

 

697

 

Amortization of debt issuance costs

 

2,007

 

254

 

Loss on disposal of assets

 

299

 

463

 

Deferred income taxes

 

16,644

 

(244

)

Changes in operating assets and liabilities

 

(24,700

)

12,775

 

Total cash provided by operating activities

 

$

47,352

 

$

52,235

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

CKD acquisition

 

$

(467,399

)

$

(1,191

)

KPB acquisiiton

 

 

(149,603

)

Capital expenditures

 

(23,170

)

(11,861

)

Purchase of short-term investments

 

 

(35,000

)

Proceeds from short-term investments

 

 

35,000

 

Restricted cash held in trust

 

 

115,239

 

Total cash used for investing activities

 

$

(490,569

)

$

(47,416

)

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

Proceeds from long-term debt and notes

 

$

455,000

 

$

60,000

 

Proceeds from revolving credit facility

 

78,500

 

 

Debt issuance costs paid

 

(12,593

)

(855

)

Repayments of long-term debt and notes

 

(145,610

)

(7,500

)

Proceeds from exercises of common stock warrants

 

15,450

 

1,601

 

Investment banking fee paid

 

 

(1,200

)

Redemption of shares

 

 

(230

)

Total cash provided by financing activities

 

$

390,747

 

$

51,816

 

 

 

 

 

 

 

Net increase / (decrease) in cash and cash equivalents

 

(52,470

)

56,635

 

Cash and cash equivalents-beginning of period

 

56,635

 

 

Cash and cash equivalents-end of period

 

$

4,165

 

$

56,635

 

 

8



 

KapStone Paper and Packaging Corporation

Supplemental Information

GAAP to Non-GAAP Reconciliation

(In thousands)

 

 

 

Quarter Ended December 31,

 

Year Ended December 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Net income (GAAP)

 

$

1,879

 

$

8,634

 

$

19,665

 

$

26,963

 

Interest income

 

(36

)

(629

)

(927

)

(2,096

)

Interest expense

 

7,627

 

917

 

16,442

 

4,041

 

Amortization of debt issuance costs

 

837

 

61

 

2,007

 

254

 

Provision for income taxes

 

952

 

4,477

 

12,482

 

15,138

 

Depreciation and amortization

 

13,302

 

3,055

 

31,683

 

11,327

 

EBITDA (Non-GAAP)

 

$

24,561

 

$

16,515

 

$

81,352

 

$

55,627

 

 

 

 

 

 

 

 

 

 

 

Stock compensation

 

565

 

238

 

1,754

 

697

 

Inventory revaluation

 

 

 

723

 

1,526

 

Charleston start up expenses

 

755

 

 

2,393

 

 

Adjusted EBITDA (Non-GAAP)

 

$

25,881

 

$

16,753

 

$

86,222

 

$

57,850

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Net income (GAAP)

 

$

1,879

 

$

8,634

 

$

19,665

 

$

26,963

 

Stock compensation

 

375

 

157

 

1,073

 

446

 

Inventory revaluation

 

 

 

442

 

977

 

Charleston start up expenses

 

501

 

 

1,464

 

 

Amortization of acquired coal contract with favorable prices

 

1,363

 

 

2,653

 

 

Adjusted Net Income (Non-GAAP)

 

$

4,118

 

$

8,791

 

$

25,297

 

$

28,386

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Basic EPS (GAAP)

 

$

0.07

 

$

0.34

 

$

0.74

 

$

1.08

 

Stock compensation

 

0.01

 

0.01

 

0.04

 

0.02

 

Inventory revaluation

 

 

 

0.02

 

0.04

 

Charleston start up expenses

 

0.02

 

 

0.06

 

 

Amortization of acquired coal contract with favorable prices

 

0.05

 

 

0.10

 

 

Adjusted Basic EPS (Non-GAAP)

 

$

0.15

 

$

0.35

 

$

0.96

 

$

1.14

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Diluted earnings per share (GAAP)

 

$

0.07

 

$

0.23

 

$

0.57

 

$

0.75

 

Stock compensation

 

0.01

 

 

0.03

 

0.01

 

Inventory revaluation

 

 

 

0.01

 

0.03

 

Charleston start up expenses

 

0.02

 

 

0.04

 

 

Amortization of acquired coal contract with favorable prices

 

0.05

 

 

0.08

 

 

Adjusted Diluted EPS (Non-GAAP)

 

$

0.15

 

$

0.23

 

$

0.73

 

$

0.79

 

 

9


GRAPHIC 3 g76561mm01i001.gif GRAPHIC begin 644 g76561mm01i001.gif M1TE&.#EA>`!3`'<`,2'^&E-O9G1W87)E.B!-:6-R;W-O9G0@3V9F:6-E`"'Y M!`$`````+`````!W`%(`AP``````````,P``9@``F0``S```_P`S```S,P`S M9@`SF0`SS``S_P!F``!F,P!F9@!FF0!FS`!F_P"9``"9,P"99@"9F0"9S`"9 M_P#,``#,,P#,9@#,F0#,S`#,_P#_``#_,P#_9@#_F0#_S`#__S,``#,`,S,` M9C,`F3,`S#,`_S,S`#,S,S,S9C,SF3,SS#,S_S-F`#-F,S-F9C-FF3-FS#-F M_S.9`#.9,S.99C.9F3.9S#.9_S/,`#/,,S/,9C/,F3/,S#/,_S/_`#/_,S/_ M9C/_F3/_S#/__V8``&8`,V8`9F8`F68`S&8`_V8S`&8S,V8S9F8SF68SS&8S M_V9F`&9F,V9F9F9FF69FS&9F_V:9`&:9,V:99F:9F6:9S&:9_V;,`&;,,V;, M9F;,F6;,S&;,_V;_`&;_,V;_9F;_F6;_S&;__YD``)D`,YD`9ID`F9D`S)D` M_YDS`)DS,YDS9IDSF9DSS)DS_YEF`)EF,YEF9IEFF9EFS)EF_YF9`)F9,YF9 M9IF9F9F9S)F9_YG,`)G,,YG,9IG,F9G,S)G,_YG_`)G_,YG_9IG_F9G_S)G_ M_\P``,P`,\P`9LP`F.$D.*7-B*Q163*$^J3,ERI*7//JW6MWKE^"=7V2U1FX,%+#A`\K3LSX M"MR_D`/W)?C7[/CK*H?+.;]C__S]UQ]G MZ]7WD'O=P9?>@J2!9V!$_$4H8828,37AA1A>>%^!#S*$H&-,^8:3("&65F)H M)W*6(H<=AI4AAA6^*..$&[88$EP6#IBC@%=LMR-_/^(8()#\L6CC03/"2%>2 M3!IY)%VM"))(=5)2.6645U:YG95<8LDEA44Z^21!++`019EHEGEFFFJ6Z1J; M;<*YIH,YN3(F1"7%I.=8.+WD)THLT,E""P[>&5:9?_XI%4Y[LA2H026=Q$)Q MACK4Z)]DM7"I20[2TI*8E?)TT@P]BKCI M2H-=*NB?H!J:E*FK^K0H5;'^.BFDQ8I:7JT3)0I3KHGNNF>/S"XDEDE`99LJ MHTAANRVL*FGK;:'5DNDLKGW&).VYG):KD+=YJ8K5L-Q6-D-U[B(4%;O0IK3N MK5+U.B9?\NZD6Z26727PDV6%ZS`+T!*&;+<4BULQK?G2I9=YK4V<\%L9'Q3; M3I\M"^YR(\\&);LT!=X23S MS'N1ZV[#TU&K4$G2B14URLV!EMC"1[(V&4),(ZV7%UC;*"+7@?_)%I89P=>6M@M0L=A=$U+G3C5C#OG M>&YJ1PD:20Q6+ASA'9*(!=C6DJCBYR""[GGHI(\.%^8/3FZT08*WGIK:D%,F M\I!"YA>DY[;3KC9>6T):>HG`BQ[\[_WM+O1`IQO$Y/(OHEX?9E&^3E6$@UQ8 M_8372Y@]]5ZZ4TLR653._:MZ5_% M=\@LP/;;_8-17-4&^)SIS*]23%/.RUB7O]@<,%1_Z]-HG$:5Q%B..P^\TVO< M5D':,$=Y=`MAWCQH-[;19VAC$TA93*,;US4(=HA1H-545Y#%S!`Q-SQAS=XS M(A[VZ8*AV5_&KX1C,A4*ARD@!.+Q6.8=!:%&-TH48KY"XY\B$HUVG$F;@@"4 MG1JA,#U.#`X4*_>]\#CF/G!!HR#4N!\UNE$LLWMC&M>XQ)"9K2,,,H@KSE/& MZS`O/TS2(?*:!\/[\(B.AS3DD!3910(IKY&QJ]D?)RDA2%VHC\918XXTR1]. MSK%V=`2E%042H4BRC)*H["22BJ0V#*DQ0J_LI(9FV1NJK&T0F-R=+G?)RU[Z '\I=/"0@`.S\_ ` end GRAPHIC 4 g76561mm01i002.gif GRAPHIC begin 644 g76561mm01i002.gif M1TE&.#EA.`$R`'<`,2'^&E-O9G1W87)E.B!-:6-R;W-O9G0@3V9F:6-E`"'Y M!`$`````+``````W`3$`AP``````````,P``9@``F0``S```_P`S```S,P`S M9@`SF0`SS``S_P!F``!F,P!F9@!FF0!FS`!F_P"9``"9,P"99@"9F0"9S`"9 M_P#,``#,,P#,9@#,F0#,S`#,_P#_``#_,P#_9@#_F0#_S`#__S,``#,`,S,` M9C,`F3,`S#,`_S,S`#,S,S,S9C,SF3,SS#,S_S-F`#-F,S-F9C-FF3-FS#-F M_S.9`#.9,S.99C.9F3.9S#.9_S/,`#/,,S/,9C/,F3/,S#/,_S/_`#/_,S/_ M9C/_F3/_S#/__V8``&8`,V8`9F8`F68`S&8`_V8S`&8S,V8S9F8SF68SS&8S M_V9F`&9F,V9F9F9FF69FS&9F_V:9`&:9,V:99F:9F6:9S&:9_V;,`&;,,V;, M9F;,F6;,S&;,_V;_`&;_,V;_9F;_F6;_S&;__YD``)D`,YD`9ID`F9D`S)D` M_YDS`)DS,YDS9IDSF9DSS)DS_YEF`)EF,YEF9IEFF9EFS)EF_YF9`)F9,YF9 M9IF9F9F9S)F9_YG,`)G,,YG,9IG,F9G,S)G,_YG_`)G_,YG_9IG_F9G_S)G_ M_\P``,P`,\P`9LP`FP299/C29=+6T:="(6&4.>A@V M)#:K:,NJM7J018``;M_&#:`5H2"Y;^'FC5M78:N\>O'"?BESNS_%R3<\*:+B>[K+SZLDZ:GB-?:=Q0 M,VFF*F.+#@WZ]NC(!Z_H=4L<[NO3AHLK-[YSN'/BCML^G[Z\.G._3+-[W;AB"22^%.( M@K!6HHDRG;8B;1^9F-N*-)(8''7796:=<@X^M:-S#OTH)(YN'=35?.?-Q!Z2 M]"4Y4"),(MGC64V>^)Z3V$19I79MY4<<@?P].!R8!`8PI4+*D?DE70VIB>"7 M<+XI)X-Z%624BAOB:5EJH`DDHIZM\1FH:RG:M*&5B:@&:*&",DHH%I,9^:BA M1L4XZ&1>Y)8GI9?N.2EF!@FWXY1#,C81DH5 MK=C0PI*ML8;'ZZZ^MB@5L+,&6ZQ3!2WY:TO]84-L=O'=:FRMTZHZD(1@`LAF MJ,,!.&!TGF?MFV:6VZV%,*U+KF%F2E0C;QN..)/(M:H[X=GV5NB MO_^V2-"^9YXEX[P$[QNI05`0Z>!=0H8;)*O#%2Q0J\E1K)Q`3>IDDDE'V*HT99P`2US:GF^8RQ#.!1Y54TDH[QXD- ME(N"2%)GBXIX**>./MTHTYYN.MD@M*!(]=3N=>KU8ZIMBD5N28=4TEEFI_TQ M2%ES.VJ(K+XZ$9@:!^`SD?W]):1,[27_PK)X#86\4K/.SM=?E2&6K!Y\\S+. MD801ANFGNQ-^FYQ%_UD(+^0EY'QMY0QJVZS>D6O;F8>>JP2P380[VN'H*X[- MT.H"Q/!.<0G''92<4V$:P!2^Z7"$Y[\H<1D3% M+GEA@W+?>@N:_]25/@TB"(AN:4R-R.,1UW&H/S2*B.XZQ+N$U66*1+%=AQ8X MD8914$ARPUP&+X:C,_W(!*TC4@51=I2,"&Y[+1S/1.CCOY1&2"A=M,_NWA-AD:2I!$.(D)J%2.`9 M3'L>G,@;#X<>85*/2N?)DAP)@D=@(DZ7%;(*GK=8U:4E-,]<94VPJ)-UG,P>):3G0B99:N^5/^17BZG M(/X$DG3V&0`3T%)K=GPA68ZYM/-\4%+20R9X$-:R0W;/F=;3I9<$R3X?2H21 MW(1;(OEB'XZ"=*0(*L'#.J/)`[X$CB,D(":3QK6G19,'2A57MUK$4&49OL>JNVPBBN$N1P/\%IUS@+PB!XR56O=Q6= M7YX7&8)Y`0NM2^<[28)/*2I6E/;TT,!6EREYKD2+*Z*L9!'B1:1:QZO7NF7N MB!0NJ;:J?R#!J-)B&E&CG@>H]XLH5[,S,(?_%JZBRDQH,74)2)3R1V8HK23Q M$MD^@I@@/W,"4,Q.RK[@)F58J+PD3+]Z22BVU)B?:A%.[513IZ62;%"#$5+& MNY[R&I5B,Z$88794`OOYZ7,X$>,-.J MT,=%,W2-A)@WC\M%_[SI0MH"#&`.G*#.\56<%_J/7C)F&,,81ZD,@1+MYCG" MQ^;/1262(HD6UEC,+M'%6>S(41M4D,Z^[2F>U1A?29O'IZ2%+0PY67\MN5^( M)M.$M@4P=W)G1P)#JR/AFUF/Y,(SNS+$I%A&J7O8!^+$^>8R#I&*).<7T^SR MTI.2J:1YO!:?[/;H_TYHYA-09=I@_SHLKZA*G2#F6ZHP[O(B*ZSS;=5:']:R M=7!/"?3U#NV5[#%Z2C&,M,#6VN4A_K6X\(5K<;.W>6R$JW]HB-GW,F]2(DQP0]SADKG1OH/:8] M%ALF0Y[IVO^6-MN0%P,IL?TTF:3-M""# M*'=XJU?=(`^U4%>,C+EKNZ@SB=FEA5*E=.]9.X#>64P1DR^P-3:3/U]$2F:Q MWQO):NBP!DZU2#)E>QKNO6E#O,CAAC"=\E90"I-T/7#QYE33)4WDG@A"FO\K M-5CH!%AI3C.C.3VZX'?CJD#]';7=%' M1,%J1%_-[,NJQ.55S/>O8TWH@NW9@F^)F<(A$[*A-Y8C3Y0/; MP#$4(K/`;Y/],O$@-ZGJNEWRCA>3EZ9/&#$%!7^`^20B'/&GU/SC9BP*^0X: M$*L5-7!W/D]Q.KW=K,;Q]L<-14$#__S[OU)V8FQ+YTR5!G'IYQ=1IQT))Q%* M\6.@M4YYI&9E$68.F!6P4H%KL18IL8$((HF((J 9N((LV((N^((P&(,R.(,T6(,V>(,W&!``.S\_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----