EX-99.1 2 a10-4733_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

 

FOR FURTHER INFORMATION:

 

FOR IMMEDIATE RELEASE

Andrea K. Tarbox

 

Tuesday, March 2, 2010

Vice President and Chief Financial Officer

 

 

847.239.8812

 

 

 

KAPSTONE PAPER AND PACKAGING CORPORATION REPORTS
FOURTH QUARTER AND YEAR END 2009 RESULTS

 

Fourth Quarter Cash Flows from Operations Generate $77 Million

 

NORTHBROOK, IL — March 2, 2010 — KapStone Paper and Packaging Corporation (NYSE: KS) (“KapStone” or the “Company”) today reported results for the fourth quarter and year ended December 31, 2009.

 

For the fourth quarter ended December 31, 2009:

·                  Net income of $25.4 million, up $23.5 million versus prior year

·                  Cash flows from operations of $77.4 million, up $58.1 million versus prior year

·                  Alternative fuel mixture tax credit of $56.5 million

·                  Diluted EPS of $0.55, up $0.48 per share versus prior year

·                  Net debt (total debt less cash) reduced by $67.0 million in the quarter

 

For the year ended December 31, 2009:

·                  Net income of $80.3 million, up $60.6 million versus prior year

·                  Cash flows from operations of $201.2 million, up $153.9 million versus prior year

·                  Alternative fuel mixture tax credit of $164.0 million

·                  Diluted EPS of $2.29, up $1.72 per share versus prior year

·                  Net debt (total debt less cash) reduced by $286.4 million in the year

 

Roger W. Stone, chairman and chief executive officer, stated, “Despite some very difficult conditions due to weak demand, especially in the first half of the year, and steep declines in pricing, KapStone prospered in 2009 overcoming the challenges with quick and effective actions. Cash flows from operations enhanced by $165 million received from the alternative fuel mixture tax credits enabled us to slash our debt from over $470 million just eighteen months ago to $152 million by year end, and KapStone now has a  strong balance sheet with a debt to capitalization ratio of 30%.”

 

“In the first half of the year, we took significant downtime due to the lack of orders.  We reached out to new customers, and demand in our markets gradually improved enabling us to achieve operating rates in the high 90% range for the last half of the year.  The dynamics created from both increasing demand coupled with industry capacity reductions have positioned KapStone to be able to successfully achieve price recovery in our linerboard and kraft paper product lines.   Late in the fourth quarter, we successfully implemented a $20 per ton price increase for kraft paper, followed by an additional $20 per ton increase in January 2010. Export linerboard prices began gradually increasing in the fourth quarter and that trend is continuing.  A $50 per ton price increase for domestic linerboard was implemented in January 2010. On February 25, 2010, the Company announced a $60 per ton price increase effective April 1, 2010 on our kraft paper and domestic linerboard products.”

 

1



 

Fourth Quarter Operating Highlights

 

The Company’s annual planned maintenance outage at the Roanoke Rapids mill took place in the fourth quarter 2009 versus the third quarter in 2008 and this impacts comparisons to the prior year’s quarter.  In 2009, the nine day mill outage reduced production at Roanoke Rapids by approximately 10,000 tons, and lowered operating income by approximately $6.0 million.  In addition, during the first week of December 2009, the Charleston mill experienced operating inefficiencies during its migration to a new enterprise resource planning (ERP) system implemented to replace transition support services provided by MeadWestvaco Corporation (“MWV”). During the migration, production was reduced by approximately 6,000 tons reducing operating income by approximately $1.5 million. The mill is back to running at normal operating rates. Due to the ERP migration, EBITDA in 2010 will improve by over $3 million as the Company will no longer be paying fees to MWV for transition support.

 

Unit sales volume increased during the fourth quarter of 2009 compared to 2008 by over 15 percent. However, consolidated net sales decreased $16.5 million to $165.1 million compared to $181.6 million from the same quarter a year ago. Lower selling prices and less favorable product mix on a higher percentage of export linerboard sales reduced revenues by $39.6 million. The sale of the dunnage bag business in March 2009 accounted for $7.3 million of the change.

 

Operating income of $45.3 million for the 2009 fourth quarter increased by $33.6 million, or 289 percent, compared to the 2008 quarter due to $56.5 million of alternative fuel mixture tax credits, $12.3 million from higher sales volume, $7.3 million from lower costs on materials, energy and transportation and $2.0 million of lower bad debt expense, partially offset by $37.1 million of lower average selling prices and unfavorable mix, $6.0 million due to a change in the timing of the annual cold mill outage from the third quarter in 2008 to the fourth quarter in 2009, $1.5 million from the ERP start up inefficiencies, and $1.8 million for the restoration of certain benefits for salaried employees that had been temporarily curtailed in the beginning of the year.

 

Included in the 2009 and 2008 fourth quarters’ operating results are charges of $2.4 million and $2.1 million, respectively, for the amortization of an intangible asset relating to an acquired coal contract with favorable prices valued at $14.1 million at the date of the Charleston acquisition.  The coal contract and related amortization ended on December 31, 2009.

 

Interest expense of $3.1 million for the fourth quarter of 2009 decreased by $5.4 million over the comparable quarter in 2008 and reflected the impact of over $288 million of debt repayments and lower interest rates since a year ago.  In the 2009 fourth quarter, the Company incurred approximately $1.8 million of non-cash amortization charges related to debt issuance costs which included a charge of approximately $1.2 million for the acceleration of the amortization associated with the fourth quarter debt repayments.

 

The effective tax rate for the 2009 quarter was 40.1 percent compared to 33.6 percent for the 2008 fourth quarter.  The full year tax rate was 39.4 percent in 2009 compared to 38.8 percent for 2008.

 

2



 

Cash Flow and Working Capital

 

Cash flow for the 2009 fourth quarter reflects $77.4 million provided by operating activities, $10.5 million used in investing activities and $67.6 million used in financing activities. Since the Charleston acquisition, the Company has reduced its debt by approximately $320 million for a 68 percent reduction, bringing the total debt outstanding as of December 31, 2009 to $152.3 million.

 

Capital expenditures for the year ended December 31, 2009 were $29.2 million, including $8.1 million for upgrading the ERP system and migrating the Charleston operations.

 

The Company was in compliance with all debt covenants at December 31, 2009.   Due to the significant debt reduction and the high EBITDA generated over the past year, the Company’s debt to EBITDA ratio is 0.84 to 1 at December 31, 2009 compared to 3.67 to 1 at December 31, 2008.  The improved ratio has allowed the Company to pay a significantly lower interest rate on the majority of its debt which was 1.73 percent at December 31, 2009 as compared to 6.1 percent at December 31, 2008.

 

On March 31, 2009, KapStone received approval from the IRS for its registration as an alternative fuel mixer, which provides a refund of $0.50 per gallon of alternative fuel used in KapStone’s pulp making process.  KapStone submitted refund claims totaling $178.3 million based on fuel usage from mid-January 2009 through December 31, 2009. The pre-tax impact of the alternative fuel mixture tax credit is included in cost of sales in the consolidated financial statements in the amounts of $56.5 million and $164.0 million for the three and twelve months ended December 31, 2009, respectively. Approximately $14.3 million of the credit is included in the consolidated balance sheet as a reduction to finished goods inventory at December 31, 2009, based on the amount of production for the period in accordance with the Company’s first-in, first-out accounting policy. The alternative fuel mixture tax credit expired on December 31, 2009.

 

For income tax purposes, the Company has taken the position that the alternative fuel mixture tax credit is not taxable as it is similar to an excise tax refund. Since the IRS has issued no specific guidance in this area, the Company has recorded a $43 million liability for an unrecognized tax benefit.

 

For 2010, the Company is evaluating if it qualifies for a $1.01 per gallon tax credit for cellulosic biofuel producers under Section 40(b)(6) of the Internal Revenue Code.  The Company’s registration, which was filed in December, is being reviewed by the Internal Revenue Service (“IRS”).  Legislation regarding potential credits for the paper industry is currently in a state of flux, and at this point, it is not possible for the Company to estimate the potential benefits, if any.

 

At December 31, 2009, the Company had working capital of $55.6 million compared to $63.9 million at December 31, 2008.

 

Conclusion

 

In summary, Stone commented, “2009 turned out to be a great year for KapStone despite the very difficult economic conditions. For 2010, our key challenges will be to recapture our pricing, improve our product mix, and focus on growth opportunities for KapStone.”

 

3



 

Conference Call

 

KapStone will host a conference call at 11 a.m. ET, March 3, 2010 to discuss the Company’s financial results for the 2009 year and 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: 800.659.1966

International: 617.614.2711

Participant Pass code: 84031459

 

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.  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 and linerboard.   The Company is the parent company of KapStone Kraft Paper Corporation which includes paper mills in Roanoke Rapids, NC and North Charleston, SC, a lumber mill in Summerville, SC, and five chip mills in South Carolina.  The business employs approximately 1,600 people.

 

Non-GAAP Financial Measures

 

This press release includes certain non-GAAP financial measures.  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 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 International Paper Company.  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.

 

4



 

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) industry conditions, including changes in cost, competition, changes in the Company’s product mix and demand 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;  (7) the ability to carry out the Company’s strategic initiatives and manage associated costs; (8) the ability to successfully manage the ERP migration at the Charleston mill; and (9) the tax impact of the federal incentive program for alternative fuel mixtures and the Company’s qualification for the credit for cellulosic biofuel producers.  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, 2008, Quarterly Report on Form 10-Q for the quarter ended September 30, 2009 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)

(unaudited)

 

 

 

 

 

 

 

Fav / (Unfav)

 

 

 

 

 

Fav / (Unfav)

 

 

 

Quarter Ended December 31,

 

Variance

 

Year Ended December 31,

 

Variance

 

 

 

2009

 

2008

 

%

 

2009

 

2008

 

%

 

Net sales

 

$

165,066

 

$

181,587

 

-9.1

%

$

632,478

 

$

524,549

 

20.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales, excluding depreciation and amortization

 

83,438

 

129,040

 

35.3

%

355,088

 

362,462

 

2.0

%

Freight and distribution

 

14,640

 

16,674

 

12.2

%

57,395

 

50,154

 

-14.4

%

Selling, general and administrative expenses

 

8,085

 

11,160

 

27.6

%

31,377

 

30,411

 

-3.2

%

Depreciation and amortization

 

13,906

 

13,302

 

-4.5

%

54,667

 

31,683

 

-72.5

%

Gain on sale of business

 

 

 

n/a

 

16,417

 

 

n/a

 

Other operating income

 

261

 

228

 

14.5

%

994

 

817

 

21.7

%

Operating income

 

45,258

 

11,639

 

288.8

%

151,362

 

50,656

 

198.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange gain /(loss)

 

171

 

(380

)

n/a

 

219

 

(987

)

n/a

 

Interest income

 

11

 

36

 

-69.4

%

12

 

927

 

-98.7

%

Interest expense

 

1,309

 

7,627

 

82.8

%

13,196

 

16,442

 

19.7

%

Amortization of debt issuance costs

 

1,770

 

837

 

-111.5

%

5,980

 

2,007

 

-198.0

%

Income before provision for income taxes

 

42,361

 

2,831

 

1396.3

%

132,417

 

32,147

 

311.9

%

Provision for income taxes

 

16,977

 

952

 

-1683.3

%

52,137

 

12,482

 

-317.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

25,384

 

$

1,879

 

1250.9

%

$

80,280

 

$

19,665

 

308.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.56

 

$

0.07

 

 

 

$

2.32

 

$

0.74

 

 

 

Diluted

 

$

0.55

 

$

0.07

 

 

 

$

2.29

 

$

0.57

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

45,414,156

 

28,370,248

 

 

 

34,675,804

 

26,486,924

 

 

 

Diluted

 

46,203,677

 

28,533,584

 

 

 

35,067,923

 

34,455,816

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective tax rate

 

40.1

%

33.6

%

 

 

39.4

%

38.8%

 

 

 

 

 

 

 

 

 

 

Fav / (Unfav)

 

 

 

 

 

Fav / (Unfav)

 

OPERATING SEGMENT DATA

 

Quarter Ended December 31,

 

Variance

 

Year Ended December 31,

 

Variance

 

($ In thousands)

 

2009

 

2008

 

%

 

2009

 

2008

 

%

 

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Unbleached kraft

 

$

165,066

 

$

175,358

 

-5.9

%

$

626,450

 

$

495,864

 

26.3

%

Dunnage bags

 

 

7,338

 

-100.0

%

6,927

 

33,041

 

-79.0

%

Intersegment sales elimination

 

 

(1,109

)

-100.0

%

(899

)

(4,356

)

79.4

%

Total net sales

 

$

165,066

 

$

181,587

 

-9.1

%

$

632,478

 

$

524,549

 

20.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

 

 

 

 

 

 

 

 

 

 

 

Unbleached kraft

 

$

50,659

 

$

16,784

 

201.8

%

$

155,904

 

$

66,871

 

133.1

%

Dunnage bags

 

 

1,039

 

-100.0

%

748

 

5,248

 

-85.7

%

Gain on sale of dunnage bag business

 

 

 

n/a

 

16,417

 

 

n/a

 

Corporate

 

(5,401

)

(6,184

)

12.7

%

(21,707

)

(21,463

)

-1.1

%

Total operating income

 

$

45,258

 

$

11,639

 

288.8

%

$

151,362

 

$

50,656

 

198.8

%

 



 

KapStone Paper and Packaging Corporation

Consolidated Balance Sheets

($ in thousands)

 

 

 

December 31,

 

 

 

2009

 

2008

 

 

 

(unaudited)

 

 

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

2,440

 

$

4,165

 

Trade accounts receivable, net of allowances of $1,217 in 2009 and $2,421 in 2008

 

58,408

 

71,489

 

Other receivables

 

16,487

 

6,207

 

Inventories

 

61,377

 

89,692

 

Refundable and prepaid income taxes

 

13,757

 

14,145

 

Prepaid expenses and other current assets

 

1,690

 

1,748

 

Restricted cash

 

2,500

 

 

Deferred income taxes

 

5,604

 

3,363

 

Total current assets

 

162,263

 

190,809

 

 

 

 

 

 

 

Plant, property and equipment, net

 

470,278

 

483,780

 

Other assets

 

1,414

 

882

 

Intangible assets, net

 

26,198

 

45,195

 

Goodwill

 

5,449

 

6,524

 

Total assets

 

$

665,602

 

$

727,190

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Current portion of long-term debt and notes

 

$

18,630

 

$

40,556

 

Revolver

 

7,400

 

 

Accounts payable

 

52,147

 

42,214

 

Accrued expenses

 

20,800

 

30,462

 

Accrued compensation costs

 

7,719

 

13,646

 

Total current liabilities

 

106,696

 

126,878

 

 

 

 

 

 

 

Long-term debt and notes, less current portion

 

121,031

 

389,374

 

Pension and post retirement benefits

 

5,949

 

8,355

 

Deferred income taxes

 

38,577

 

15,951

 

Other liabilities

 

44,559

 

5,865

 

Total other liabilities

 

210,116

 

419,545

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Common stock $.0001 par value

 

5

 

3

 

Additional paid-in capital

 

219,828

 

132,206

 

Retained earnings

 

129,046

 

48,766

 

Accumulated other comprehensive loss

 

(89

)

(208

)

Total stockholders’ equity

 

348,790

 

180,767

 

Total liabilities and stockholders’ equity

 

$

665,602

 

$

727,190

 

 



 

KapStone Paper and Packaging Corporation

Consolidated Statements of Cash Flows

($ in thousands)

(unaudited)

 

 

 

Quarter Ended December 31,

 

Year Ended December 31,

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

 

 

 

 

 

 

 

 

Operating activities:

 

 

 

 

 

 

 

 

 

Net income

 

$

25,384

 

$

1,879

 

$

80,280

 

$

19,665

 

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

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

13,906

 

13,302

 

54,667

 

31,683

 

Stock based compensation expense

 

691

 

565

 

2,377

 

1,754

 

Amortization of debt issuance costs

 

1,770

 

837

 

5,980

 

2,007

 

Loss on disposal of assets

 

44

 

299

 

800

 

299

 

Deferred income taxes

 

5,709

 

3,645

 

19,459

 

16,644

 

Gain on sale of business

 

 

 

(16,417

)

 

Changes in operating assets and liabilities

 

29,941

 

(1,179

)

54,089

 

(24,700

)

Total cash provided by operating activities

 

$

77,445

 

$

19,348

 

$

201,235

 

$

47,352

 

 

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

 

CKD acquisition

 

$

 

$

3,052

 

$

1,000

 

$

(467,399

)

KPB acquisition earn-out due to sale of dunnage bag business

 

 

 

(3,977

)

 

Proceeds from sale of business

 

 

 

34,898

 

 

Restricted cash

 

 

 

(2,500

)

 

Capital expenditures

 

(10,509

)

(10,456

)

(29,165

)

(23,170

)

Total cash (used in) / provided by investing activities

 

$

(10,509

)

$

(7,404

)

$

256

 

$

(490,569

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

 

 

Proceeds from revolving credit facility

 

$

15,700

 

$

6,700

 

$

80,000

 

$

78,500

 

Repayments on revolving credit facility

 

(8,300

)

(49,100

)

(85,000

)

(66,100

)

Proceeds from long-term debt and notes

 

 

 

 

455,000

 

Repayments of long-term debt and notes

 

(75,000

)

(7,557

)

(283,093

)

(79,510

)

Proceeds from exercises of warrants into common stock

 

 

304

 

85,217

 

15,450

 

Proceeds from exercises of stock options

 

30

 

 

30

 

 

Debt issuance costs paid

 

 

 

(370

)

(12,593

)

Total cash (used in) / provided by financing activities

 

$

(67,570

)

$

(49,653

)

$

(203,216

)

$

390,747

 

 

 

 

 

 

 

 

 

 

 

Net increase / (decrease) in cash and cash equivalents

 

(634

)

(37,709

)

(1,725

)

(52,470

)

Cash and cash equivalents-beginning of period

 

3,074

 

41,874

 

4,165

 

56,635

 

Cash and cash equivalents-end of period

 

$

2,440

 

$

4,165

 

$

2,440

 

$

4,165

 

 



 

KapStone Paper and Packaging Corporation

Supplemental Information

GAAP to Non-GAAP Reconciliations

($ in thousands, except share and per share amounts)

(unaudited)

 

 

 

Quarter Ended December 31,

 

Year Ended December 31,

 

 

 

2009

 

2008

 

2009

 

2008

 

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

 

 

 

 

 

 

 

 

 

Net income (GAAP)

 

$

25,384

 

$

1,879

 

$

80,280

 

$

19,665

 

Interest income

 

(11

)

(36

)

(12

)

(927

)

Interest expense

 

1,309

 

7,627

 

13,196

 

16,442

 

Amortization of debt issuance costs

 

1,770

 

837

 

5,980

 

2,007

 

Provision for income taxes

 

16,977

 

952

 

52,137

 

12,482

 

Depreciation and amortization

 

13,906

 

13,302

 

54,667

 

31,683

 

EBITDA (Non-GAAP)

 

$

59,335

 

$

24,561

 

$

206,248

 

$

81,352

 

 

 

 

 

 

 

 

 

 

 

Alternative fuel mixture tax credits

 

(56,534

)

 

(163,998

)

 

Annual planned maintenance outage

 

5,944

 

 

 

 

Unplanned downtime

 

1,500

 

 

3,305

 

 

Restoration of benefits

 

1,805

 

 

 

 

Dunnage bag business

 

 

(1,039

)

(17,165

)

(5,248

)

Stock based compensation expense

 

691

 

565

 

2,377

 

1,754

 

CKD acquisition start up expenses

 

 

755

 

 

3,116

 

Adjusted EBITDA (Non-GAAP)

 

$

12,741

 

$

24,842

 

$

30,767

 

$

80,974

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Net income (GAAP)

 

$

25,384

 

$

1,879

 

$

80,280

 

$

19,665

 

Alternative fuel mixture tax credits

 

(33,877

)

 

(99,427

)

 

Annual planned maintenance outage

 

3,562

 

 

 

 

Amortization of acquired coal contract with favorable prices

 

1,460

 

1,363

 

5,907

 

2,753

 

Accelerated amortization of debt issuance costs

 

676

 

 

1,830

 

 

Unplanned downtime

 

899

 

 

2,004

 

 

Restoration of benefits

 

1,082

 

 

 

 

Dunnage bag business

 

 

(690

)

(10,407

)

(3,210

)

Stock based compensation expense

 

414

 

375

 

1,441

 

1,073

 

Provision for income taxes adjustment

 

570

 

 

 

 

CKD acquisition start up expenses

 

 

501

 

 

1,906

 

Adjusted Net Income (Non-GAAP)

 

$

169

 

$

3,428

 

$

(18,371

)

$

22,187

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Basic EPS (GAAP)

 

$

0.56

 

$

0.07

 

$

2.32

 

$

0.74

 

Alternative fuel mixture tax credits

 

(0.75

)

 

(2.87

)

 

Annual planned maintenance outage

 

0.08

 

 

 

 

Amortization of acquired coal contract with favorable prices

 

0.03

 

0.05

 

0.17

 

0.10

 

Accelerated amortization of debt issuance costs

 

0.01

 

 

0.05

 

 

Unplanned downtime

 

0.02

 

 

0.06

 

 

Restoration of benefits

 

0.02

 

 

 

 

Dunnage bag business

 

 

(0.02

)

(0.30

)

(0.12

)

Stock based compensation expense

 

0.01

 

0.01

 

0.04

 

0.04

 

Provision for income taxes adjustment

 

0.01

 

 

 

 

CKD acquisition start up expenses

 

 

0.02

 

 

0.07

 

Adjusted Basic EPS (Non-GAAP)

 

$

(0.01

)

$

0.13

 

$

(0.53

)

$

0.83

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Diluted earnings per share (GAAP)

 

$

0.55

 

$

0.07

 

$

2.29

 

$

0.57

 

Alternative fuel mixture tax credits

 

(0.73

)

 

(2.84

)

 

Annual planned maintenance outage

 

0.08

 

 

 

 

Amortization of acquired coal contract with favorable prices

 

0.03

 

0.05

 

0.17

 

0.08

 

Accelerated amortization of debt issuance costs

 

0.01

 

 

0.05

 

 

Unplanned downtime

 

0.02

 

 

0.06

 

 

Restoration of benefits

 

0.02

 

 

 

 

Dunnage bag business

 

 

(0.02

)

(0.30

)

(0.09

)

Stock based compensation expense

 

0.01

 

0.01

 

0.04

 

0.03

 

Provision for income taxes adjustment

 

0.01

 

 

 

 

CKD acquisition start up expenses

 

 

0.02

 

 

0.06

 

Adjusted Diluted EPS (Non-GAAP)

 

$

 

$

0.13

 

$

(0.53

)

$

0.65