EX-99.1 2 a15-21737_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

FOR FURTHER INFORMATION:

FOR IMMEDIATE RELEASE

Andrea K. Tarbox

Wednesday October 28, 2015

Vice President and Chief Financial Officer

 

847.239.8812

 

 

KAPSTONE REPORTS THIRD QUARTER RESULTS

OPERATING CASH FLOWS EXCEED $100 MILLION

 

NORTHBROOK, IL — October 28, 2015 — KapStone Paper and Packaging Corporation (NYSE:KS) (“KapStone”, or the “Company”) today reported results for the third quarter ended September 30, 2015. As compared to 2014’s third quarter, results for 2015’s third quarter are below:

 

·                  Net sales of $808 million up $209 million, or 35 percent

·                  Net income of $34 million down $20 million, or 37 percent

·                  Adjusted net income of $49 million down $9 million, or 15 percent

·                  Adjusted EBITDA of $126 million down $6 million, or 4 percent

·                  Diluted EPS of $0.35 down $0.21 per share, or 38 percent

·                  Adjusted diluted EPS of $0.51 down $0.09 per share, or 15 percent

 

Roger W. Stone, Chairman and Chief Executive Officer, stated, “The strength of our operations generated third quarter free cash flow of $73 million, up 24 percent over the prior year.  The increase in cash flow includes $17 million generated by Victory, while our legacy operations also performed very well despite a 12 day work stoppage by our union at the Longview mill.  No one wins in a strike, and this strike was no exception.  The strike cost KapStone approximately $14 million, and our Longview union employees lost approximately $2 million of wages and benefits.

 

“Our Charleston and Roanoke Rapids mills set all-time production records for the third quarter, and our corrugated products shipments year-to-date were up 4 percent on an average weekly basis over 2014.  The stronger dollar, however, continues to negatively impact our export sales, resulting in lower sales prices for saturating kraft, export containerboard, and extensible grade kraft paper and a less favorable product mix.

 

“We are making strong progress at integrating Victory Packaging and we are on target to realize the $30 million run rate of synergies by mid-2016. We are aggressively working on realizing the benefits of increased integration that Victory provides.”

 

1



 

Third Quarter Operating Highlights

 

Consolidated net sales of $808 million in the third quarter of 2015 increased by $209 million, or 35 percent compared to $598 million for the 2014 third quarter. The increase is primarily due to $248 million from the Victory Packaging acquisition, partially offset by $24 million of lower shipments due to the Longview work stoppage, $3 million due to a stronger U.S. dollar compared to the Euro which impacted sales in Europe and some exports, and lower selling prices. The Company sold 678,000 tons of paper during the third quarter of 2015 compared to 715,000 tons a year earlier. The Company’s average mill selling price of $671 per ton in the third quarter of 2015 decreased by $18 per ton compared to the third quarter of 2014, due to the stronger U.S. dollar and lower domestic and export containerboard prices.

 

Operating income of $62 million for the 2015 third quarter decreased by $33 million, or 35 percent, compared to the 2014 third quarter. The lower operating earnings primarily reflects lower sales volume and higher costs due to the work stoppage at Longview,  lower average mill selling prices, higher fiber costs, inflation on compensation and benefit costs, and the stronger U.S. dollar which impacted prices in Europe and for some exports. On the positive side, Victory Packaging generated $18 million of earnings in the third quarter of 2015 prior to acquisition-related expenses of $2 million for a non-cash inventory step-up charge and $5 million of amortization expense of identified intangible assets.

 

Interest expense, net, of $10 million for the third quarter of 2015, was about $2 million higher than a year ago, reflecting the additional borrowings in June 2015 to finance the Victory Packaging acquisition. Our weighted average interest rate as of September 30, 2015 is 1.8 percent which is about the same as last year. Loss on debt extinguishment was about $2 million lower in 2015 compared to 2014 based on a lower amount of debt prepayments. In the quarter ended September 30, 2015, the Company made a $52 million debt prepayment compared to a $175 million prepayment in the period a year earlier.

 

The effective income tax rate for the 2015 third quarter was 32.5 percent compared to 33.9 percent for the 2014 third quarter.  The decrease reflects a discrete benefit from a state tax law change enacted in the third quarter of 2015.

 

Cash Flow and Working Capital

 

Cash and cash equivalents decreased by $21 million to $8 million in the quarter ended September 30, 2015, from June 30, 2015.    Operating activities generated $104 million during the third quarter while investing and financing activities used $32 million and $93 million, respectively. Capital expenditures in the third quarter were $31 million including the start-up of a new corrugator at the Company’s Aurora Illinois box plant. Financing activities included a $52 million debt prepayment.

 

At September 30, 2015, the Company had approximately $431 million of working capital and $480 million of revolver borrowing capacity.

 

2



 

Conclusion

 

In summary, Stone commented, “Having now worked together with the team from Victory, I am even more optimistic regarding the opportunities available to KapStone.  These insights coupled with the strength of our industry, provide strong assurance that KapStone is well positioned for the future.”

 

Conference Call

 

KapStone will host a conference call at 10:00 a.m. CDT, Thursday, October 29, 2015, to discuss the Company’s financial results for the 2015 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:

 

Domestic: 800-510-0219

International:  617-614-3451

Participant Passcode:  99597247

 

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 has four paper mills, 21 converting plants and 65 distribution centers. The business has approximately 6,200 employees.

 

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.

 

3



 

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; (2) market and economic factors; (3) results of legal proceedings and compliance costs; (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; (7) managing labor relationships and (8) realizing the synergies and benefits of the Victory Packaging acquisition. Further information on these and other risks and uncertainties is provided under Part I, Item 1A “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014, under Part II, Item 1.A. “Risk Factors” in the Company’s Quarterly Reports on Form 10-Q for the quarters ended June 30, 2015 and September 30, 2015, 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)

 

 

 

Quarter Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

807,563

 

$

598,106

 

$

2,025,107

 

$

1,737,507

 

 

 

 

 

 

 

 

 

 

 

Cost and expenses:

 

 

 

 

 

 

 

 

 

Cost of sales, excluding depreciation and amortization

 

569,267

 

388,641

 

1,421,943

 

1,164,134

 

Depreciation and amortization

 

42,500

 

34,997

 

114,617

 

101,580

 

Freight and distribution expenses

 

70,623

 

46,173

 

167,941

 

131,829

 

Selling, general and administrative expenses

 

63,577

 

34,133

 

150,252

 

102,371

 

Operating income

 

61,596

 

94,162

 

170,354

 

237,593

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange gain / (loss)

 

(766

)

(960

)

(1,704

)

(859

)

Loss on debt extinguishment

 

628

 

2,963

 

628

 

2,963

 

Interest expense, net

 

9,528

 

8,099

 

24,456

 

25,299

 

Income before provision for income taxes

 

50,674

 

82,140

 

143,566

 

208,472

 

Provision for income taxes

 

16,468

 

27,886

 

49,004

 

70,660

 

Net income

 

$

34,206

 

$

54,254

 

$

94,562

 

$

137,812

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.36

 

$

0.57

 

$

0.98

 

$

1.44

 

Diluted

 

$

0.35

 

$

0.56

 

$

0.97

 

$

1.41

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

96,310,998

 

95,958,877

 

96,235,404

 

95,857,079

 

Diluted

 

97,629,641

 

97,515,901

 

97,631,247

 

97,416,869

 

 

 

 

 

 

 

 

 

 

 

Effective income tax rate

 

32.5

%

33.9

%

34.1

%

33.9

%

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (GAAP)

 

$

34,206

 

$

54,254

 

$

94,562

 

$

137,812

 

Interest expense, net

 

9,528

 

8,099

 

24,456

 

25,299

 

Provision for income taxes

 

16,468

 

27,886

 

49,004

 

70,660

 

Depreciation and amortization

 

42,500

 

34,997

 

114,617

 

101,580

 

EBITDA (Non-GAAP)

 

$

102,702

 

$

125,236

 

$

282,639

 

$

335,351

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

1,585

 

1,401

 

8,122

 

5,630

 

Longview integration expenses

 

365

 

603

 

1,574

 

3,350

 

Victory Packaging acquisition expenses

 

3,817

 

 

10,372

 

 

Voluntary separation plan and severance

 

2,310

 

1,465

 

4,974

 

6,283

 

Longview work stoppage

 

14,464

 

 

14,464

 

 

Loss on debt extinguishment

 

628

 

2,963

 

628

 

2,963

 

Adjusted EBITDA (Non-GAAP)

 

$

125,871

 

$

131,668

 

$

322,773

 

$

353,577

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Net income (GAAP)

 

$

34,206

 

$

54,254

 

$

94,562

 

$

137,812

 

Stock-based compensation expense

 

1,037

 

918

 

5,312

 

3,688

 

Longview integration and other expenses

 

239

 

395

 

1,029

 

2,194

 

Victory Packaging acquisition expenses

 

2,496

 

 

6,783

 

 

Voluntary separation plan and severance

 

1,511

 

960

 

3,253

 

4,115

 

Longview work stoppage

 

9,459

 

 

9,459

 

 

Acquisition tax adjustments

 

 

(279

)

398

 

(279

)

Loss on debt extinguishment

 

411

 

1,941

 

411

 

1,941

 

Adjusted Net Income (Non-GAAP)

 

$

49,359

 

$

58,189

 

$

121,207

 

$

149,471

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Basic EPS (GAAP)

 

$

0.36

 

$

0.57

 

$

0.98

 

$

1.44

 

Stock-based compensation expense

 

0.01

 

0.01

 

0.07

 

0.04

 

Longview integration and other expenses

 

 

 

0.01

 

0.02

 

Victory Packaging acquisition expenses

 

0.03

 

 

0.08

 

 

Voluntary separation plan and severance

 

0.02

 

0.01

 

0.03

 

0.04

 

Longview work stoppage

 

0.09

 

 

0.09

 

 

Acquisition tax adjustments

 

 

 

 

 

Loss on debt extinguishment

 

 

0.02

 

 

0.02

 

Adjusted Basic EPS (Non-GAAP)

 

$

0.51

 

$

0.61

 

$

1.26

 

$

1.56

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Diluted earnings per share (GAAP)

 

$

0.35

 

$

0.56

 

$

0.97

 

$

1.41

 

Stock-based compensation expense

 

0.01

 

0.01

 

0.05

 

0.04

 

Longview integration and other expenses

 

 

 

0.01

 

0.02

 

Victory Packaging acquisition expenses

 

0.03

 

 

0.07

 

 

Voluntary separation plan and severance

 

0.02

 

0.01

 

0.03

 

0.04

 

Longview work stoppage

 

0.10

 

 

0.10

 

 

Acquisition tax adjustments

 

 

 

0.01

 

 

Loss on debt extinguishment

 

 

0.02

 

 

0.02

 

Adjusted Diluted EPS (Non-GAAP)

 

$

0.51

 

$

0.60

 

$

1.24

 

$

1.53

 

 



 

KapStone Paper and Packaging Corporation

Consolidated Balance Sheets

(In thousands)

 

 

 

September 30,

 

December 31,

 

 

 

2015

 

2014

 

 

 

(unaudited)

 

 

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

7,767

 

$

28,467

 

Trade accounts receivable, net of allowances

 

395,549

 

228,740

 

Other receivables

 

18,694

 

12,833

 

Inventories

 

334,256

 

238,329

 

Prepaid expenses and other current assets

 

18,152

 

7,172

 

Total current assets

 

774,418

 

515,541

 

 

 

 

 

 

 

Plant, property and equipment, net

 

1,406,446

 

1,386,670

 

Other assets

 

13,209

 

10,135

 

Intangible assets, net

 

351,270

 

110,077

 

Goodwill

 

704,592

 

533,851

 

Total assets

 

$

3,249,935

 

$

2,556,274

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Short-term borrowings

 

$

2,000

 

$

 

Current portion of long-term debt

 

 

 

Other current borrowings

 

2,214

 

 

Dividend payable

 

9,828

 

9,911

 

Accounts payable

 

191,213

 

149,600

 

Accrued expenses

 

64,432

 

48,340

 

Accrued compensation costs

 

72,181

 

62,491

 

Accrued income taxes

 

 

6,477

 

Deferred income taxes

 

1,396

 

1,990

 

Total current liabilities

 

343,264

 

278,809

 

 

 

 

 

 

 

Long-term debt, net of current portion

 

1,589,670

 

1,046,063

 

Pension and post-retirement benefits

 

23,444

 

32,800

 

Deferred income taxes

 

420,446

 

412,293

 

Other liabilities

 

20,025

 

8,182

 

Total other liabilities

 

2,053,585

 

1,499,338

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Common stock $0.0001 par value

 

10

 

10

 

Additional paid-in capital

 

264,306

 

255,505

 

Retained earnings

 

640,149

 

574,601

 

Accumulated other comprehensive (loss) income

 

(51,379

)

(51,989

)

Total stockholders’ equity

 

853,086

 

778,127

 

Total liabilities and stockholders’ equity

 

$

3,249,935

 

$

2,556,274

 

 



 

KapStone Paper and Packaging Corporation

Consolidated Statements of Cash Flows

(In thousands)

(unaudited)

 

 

 

Quarter Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

Operating activities:

 

 

 

 

 

 

 

 

 

Net income

 

$

34,206

 

$

54,254

 

$

94,562

 

$

137,812

 

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

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

42,500

 

34,997

 

114,617

 

101,580

 

Stock-based compensation expense

 

1,585

 

1,401

 

8,122

 

5,630

 

Pension and postretirement

 

(2,963

)

(3,105

)

(8,379

)

(9,939

)

Excess tax benefits from stock-based compensation

 

(7

)

(348

)

(1,518

)

(2,960

)

Amortization of debt issuance costs

 

1,317

 

1,482

 

4,364

 

4,415

 

Loss on debt extinguishment

 

628

 

2,963

 

628

 

2,963

 

Loss on disposal of fixed assets

 

(205

)

187

 

5

 

1,203

 

Deferred income taxes

 

3,990

 

(3,102

)

6,441

 

(1,059

)

Changes in operating assets and liabilities

 

23,010

 

8,666

 

(42,194

)

(33,596

)

Net cash provided by operating activities

 

$

104,061

 

$

97,395

 

$

176,648

 

$

206,049

 

 

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

 

Vicrory Packaging acquisition

 

(482

)

 

(617,046

)

 

Capital expenditures

 

(31,184

)

(38,691

)

(94,895

)

(112,367

)

Net cash used in investing activities

 

$

(31,666

)

$

(38,691

)

$

(711,941

)

$

(112,367

)

 

 

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

 

 

Proceeds from revolving credit facility

 

$

2,000

 

$

 

$

268,200

 

$

97,900

 

Repayments on revolving credit facility

 

(15,000

)

 

(266,200

)

(97,900

)

Proceeds from receivables credit facility

 

9,226

 

175,000

 

112,961

 

175,000

 

Repayments on receivables credit facility

 

(13,487

)

 

(18,449

)

 

Repayments of long-term debt

 

(64,688

)

(176,175

)

(64,688

)

(178,525

)

Proceeds from long-term debt

 

 

 

519,763

 

 

Payment of debt issuance and loan amendment costs

 

 

(375

)

(10,790

)

(1,081

)

Proceeds from other current borrowings

 

 

 

6,615

 

6,300

 

Repayments of other current borrowings

 

(2,206

)

(1,736

)

(4,401

)

(5,138

)

Cash dividends paid

 

(9,634

)

 

(29,098

)

 

Payment of withholding taxes on vested stock awards

 

(12

)

(114

)

(2,460

)

(1,755

)

Proceeds from exercises of stock options

 

 

250

 

778

 

639

 

Proceeds from issuance of shares to ESPP

 

429

 

395

 

844

 

600

 

Excess tax benefits from stock-based compensation

 

7

 

348

 

1,518

 

2,960

 

Net cash provided by (used in) financing activities

 

$

(93,365

)

$

(2,407

)

$

514,593

 

$

(1,000

)

 

 

 

 

 

 

 

 

 

 

Net increase / (decrease) in cash and cash equivalents

 

(20,970

)

56,297

 

(20,700

)

92,682

 

Cash and cash equivalents-beginning of period

 

28,737

 

49,352

 

28,467

 

12,967

 

Cash and cash equivalents-end of period

 

$

7,767

 

$

105,649

 

$

7,767

 

$

105,649

 

 



 

KapStone Paper and Packaging Corporation

Operating Segment Information

(In thousands)

(unaudited)

 

 

 

Net Sales

 

Operating
Income

 

Depreciation
and

 

Capital

 

Total Assets
at Sept 30,

 

Three Months Ended September 30, 2015

 

Trade

 

Intersegment

 

Total

 

(Loss)

 

Amortization

 

Expenditures

 

2015

 

Paper and Packaging

 

$

559,435

 

$

7,628

 

$

567,063

 

$

60,185

 

$

36,059

 

$

25,448

 

$

2,524,562

 

Distribution (a)

 

248,128

 

 

248,128

 

11,139

 

5,522

 

1,283

 

683,555

 

Corporate

 

 

 

 

(9,728

)

919

 

4,453

 

41,818

 

Intersegment eliminations

 

 

(7,628

)

(7,628

)

 

 

 

 

 

 

$

807,563

 

$

 

$

807,563

 

$

61,596

 

$

42,500

 

$

31,184

 

$

3,249,935

 

 

 

 

Net Sales

 

Operating
Income

 

Depreciation
and

 

Capital

 

Total Assets
at Sept 30,

 

Three Months Ended September 30, 2014

 

Trade

 

Intersegment

 

Total

 

(Loss)

 

Amortization

 

Expenditures

 

2014

 

Paper and Packaging

 

$

598,106

 

$

 

$

598,106

 

$

102,291

 

$

34,244

 

$

38,179

 

$

2,669,499

 

Distribution (a)

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

(8,129

)

753

 

512

 

126,748

 

Intersegment eliminations

 

 

 

 

 

 

 

 

 

 

$

598,106

 

$

 

$

598,106

 

$

94,162

 

$

34,997

 

$

38,691

 

$

2,796,247

 

 

 

 

Net Sales

 

Operating
Income

 

Depreciation
and

 

Capital

 

 

 

Nine Months Ended September 30, 2015

 

Trade

 

Intersegment

 

Total

 

(Loss)

 

Amortization

 

Expenditures

 

 

 

Paper and Packaging

 

$

1,683,581

 

$

8,416

 

$

1,691,997

 

$

190,321

 

$

104,723

 

$

81,954

 

 

 

Distribution (a)

 

341,526

 

 

341,526

 

12,859

 

7,467

 

1,526

 

 

 

Corporate

 

 

 

 

(32,826

)

2,427

 

11,415

 

 

 

Intersegment eliminations

 

 

(8,416

)

(8,416

)

 

 

 

 

 

 

 

$

2,025,107

 

$

 

$

2,025,107

 

$

170,354

 

$

114,617

 

$

94,895

 

 

 

 

 

 

Net Sales

 

Operating
Income

 

Depreciation
and

 

Capital

 

 

 

Nine Months Ended September 30, 2014

 

Trade

 

Intersegment

 

Total

 

(Loss)

 

Amortization

 

Expenditures

 

 

 

Paper and Packaging

 

$

1,737,507

 

$

 

$

1,737,507

 

$

264,133

 

$

99,103

 

$

107,059

 

 

 

Distribution (a)

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

(26,540

)

2,477

 

5,308

 

 

 

Intersegment eliminations

 

 

 

 

 

 

 

 

 

 

 

$

1,737,507

 

$

 

$

1,737,507

 

$

237,593

 

$

101,580

 

$

112,367

 

 

 

 


(a) Reflects Victroy Packaging acquisition as of June 1, 2015