EX-99.1 3 a16-3767_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

FOR FURTHER INFORMATION:

FOR IMMEDIATE RELEASE

Andrea K. Tarbox

Tuesday, February 9, 2016

Vice President and Chief Financial Officer

847.239.8812

 

KAPSTONE REPORTS

FOURTH QUARTER AND FULL YEAR RESULTS

 

NORTHBROOK, IL — February 9, 2016 — KapStone Paper and Packaging Corporation (NYSE:KS) today reported preliminary results for the fourth quarter and year ended December 31, 2015.

 

As compared to 2014’s fourth quarter, results for 2015’s fourth quarter are below:

 

·                  Net sales of $764 million up $201 million, or 36 percent

·                  Net income of $12 million down $22 million, or 65 percent

·                  Diluted EPS of $0.12 down $0.23 per share, or 66 percent

·                  Adjusted EBITDA of $82 million down $20 million, or 20 percent

·                  Adjusted net income of $16 million down $24 million, or 60 percent

·                  Adjusted diluted EPS of $0.17 down $0.24 per share, or 59 percent

 

As compared to the year ended December 31, 2014, results for the year ended December 31, 2015:

 

·                  Net sales of $2,789 million up $488 million, or 21 percent

·                  Net income of $106 million down $66 million, or 38 percent

·                  Diluted EPS of $1.09 down $0.67 per share, or 38 percent

·                  Adjusted EBITDA of $404 million down $52 million, or 11 percent

·                  Adjusted net income of $137 million down $52 million, or 28 percent

·                  Adjusted diluted EPS of $1.41 down $0.53 per share, or 27 percent

 

Roger W. Stone, Chairman and Chief Executive Officer, stated, “2015 was another transformational year for KapStone with the successful integration of Victory Packaging, and we are right on target for achieving our synergies. Our corrugated products volume grew over three percent year-over-year.  However, the year also provided many challenges for us, including the impact of a stronger U.S. dollar resulting in lower export containerboard and extensible grade paper prices with increased competition in certain export markets.

 

“Fourth quarter was particularly disappointing due primarily to December’s results.  Seasonally weaker demand resulted in an eight-day market shutdown at our Longview mill and box plant, and product mix deteriorated.  Our results were further negatively impacted by poor start-ups after Longview’s outage and at Charleston after completion of a machine upgrade. Together, the market and maintenance downtimes resulted in a loss of 41,000 tons in the fourth quarter with an

 

1



 

estimated EBITDA impact of $10 to $12 million.   Although operationally our Charleston mill weathered the 1,000-year storm very well, fiber prices in the region soared but are expected to gradually be reduced as the region dries out.

 

“KapStone’s strength continues to be its operating free cash flows which generated $54 million in the fourth quarter despite economic and operational challenges.  The strong cash flows were used to make a $52 million debt prepayment.”

 

Fourth Quarter Operating Highlights

 

Consolidated net sales of $764 million in the fourth quarter of 2015 were over $200 million higher than 2014, reflecting $242 million of revenues for Victory Packaging which we acquired in June 2015. During the current quarter, we experienced continued price pressure on exports and increased competition which resulted in our decision to take 27,000 tons of market-related downtime at our Longview mill. The Company sold 658,000 tons of paper during the fourth quarter of 2015 compared to 687,000 tons a year earlier. The Company’s average mill selling price of $646 per ton in the fourth quarter of 2015 decreased by $31 per ton compared to the fourth quarter of 2014 due to the combined impact of lower export and domestic containerboard prices, a weaker Euro and a less favorable product mix.  Average mill selling prices decreased $25 per ton from the third quarter of 2015, reflecting the seasonally less favorable product mix and continued lower export containerboard prices and the partial impact of a west coast domestic containerboard price reduction.

 

Operating income of $29 million for the 2015 fourth quarter decreased by $33 million, or 54 percent, compared to the 2014 fourth quarter. Financial performance in the current quarter was down from 2014 mainly due to lower export and domestic containerboard prices, the weaker euro, higher planned maintenance outage costs, market-related downtime at the Longview mill, lower mill productivity, and higher depreciation charges offset by the Victory Packaging acquisition and related synergy benefits from increased integration with our mill and plant system.

 

Interest expense was $9 million for the fourth quarter of 2015, up $2 million from a year ago as a result of additional borrowings to finance the Victory Packaging acquisition and higher interest rates. At December 31, 2015, the average interest rate on our debt was 2.0 percent compared to 1.8 percent at the end of 2014 with the increase driven by the recent increase in interest rates. Due to a $52 million debt prepayment in December 2015, the Company incurred a $0.6 million loss on debt extinguishment. In the fourth quarter of 2014, $150 million of debt prepayments resulted in a loss on debt extinguishment of $3 million.

 

The effective income tax rate for both the 2015 and 2014 fourth quarters was 34.6 percent.

 

Full Year Operating Highlights

 

Consolidated net sales for the year ended December 31, 2015, were $2,789 million, an increase of 21 percent, compared to 2014 sales of $2,301 million.  The increase was primarily due to the seven months of Victory Packaging results as the acquisition occurred on June 1, 2015, partially offset by lower volume and selling prices and a stronger U.S. dollar.

 

2



 

Operating income of $199 million for the year ended December 31, 2015 was lower than 2014’s $300 million by 34%.  The decrease was due to lower selling prices, a less favorable product mix, a stronger U.S. dollar, lower productivity, inflation on compensation and benefits and fiber prices, and higher depreciation charges partially offset by seven months of operating results for Victory Packaging and related synergies with KapStone’s mill and plant system, and lower incentive compensation.

 

Interest expense for the year ended December 31, 2015 was $34 million, up $2 million from a year ago mainly due to the partial-year effect of borrowings relating to the Victory Packaging acquisition. Interest rates in both years were about 1.8 percent.  Amortization of debt issuance costs were about $6 million for 2015 and 2014. Loss on debt extinguishment totaled $1 million in 2015 compared to $6 million in 2014 reflecting lower voluntary debt prepayments in 2015.

 

The effective income tax rate for the year ended December 31, 2015 was 34.2 percent compared to 34.0 percent for 2014.  The effective cash tax rate in 2015 was approximately 35 percent.

 

Cash Flow and Working Capital

 

Cash and cash equivalents decreased by $1 million in the quarter ended December 31, 2015, from September 30, 2015 to $7 million.   The Company generated $86 million of net cash from operating activities during the fourth quarter and made a $52 million voluntary debt prepayment. Capital expenditures in the fourth quarter reached $32 million.

 

For the year ended December 31, 2015, cash and cash equivalents decreased by $22 million from December 31, 2014 reflecting cash provided by operating activities of $262 million, cash used for capital expenditures of $127 million, $617 million paid for the Victory Packaging acquisition and $460 million of cash provided by financing activities. Major capital expenditure projects for 2015 included paper machine upgrades at the Charleston and Longview mills, a new corrugator at the Company’s Aurora, Illinois box plant and other corrugating plant upgrades.

 

At December 31, 2015, the Company had approximately $404 million of working capital and $477 million of revolver borrowing capacity.

 

Conclusion

 

In summary, Stone commented, “Our cash flow generation is strong.   We are well-poised and determined to achieve our synergy target with Victory and to steer through the global economic issues facing us in order to grow profitably.”

 

Conference Call

 

KapStone will host a conference call at 11 a.m. ET, Wednesday, February 10, 2016, to discuss the Company’s financial results for the 2015 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:

 

3



 

Domestic:  866-515-2910

International: 617-399-5124
Participant Passcode:  74069294

 

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 60 distribution centers. The business has approximately 6,400 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.

 

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 relations and (8) realizing the synergies and benefits of the Victory Packaging acquisition. Further information on

 

4



 

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.

 

5



 

KapStone Paper and Packaging Corporation

Consolidated Statements of Income

(In thousands, except share and per share amounts)

(Preliminary and unaudited)

 

 

 

Quarter Ended December 31,

 

Year Ended December 31,

 

 

 

2015

 

2014

 

2015

 

2014

 

Net sales

 

$

764,238

 

$

563,413

 

$

2,789,345

 

$

2,300,920

 

 

 

 

 

 

 

 

 

 

 

Cost and expenses:

 

 

 

 

 

 

 

 

 

Cost of sales, excluding depreciation and amortization

 

560,743

 

387,397

 

1,982,686

 

1,551,531

 

Depreciation and amortization

 

47,562

 

34,968

 

162,179

 

136,548

 

Freight and distribution expenses

 

66,528

 

44,072

 

234,469

 

175,901

 

Selling, general and administrative expenses

 

60,592

 

34,638

 

210,844

 

137,009

 

Operating income

 

28,813

 

62,338

 

199,167

 

299,931

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange gain / (loss)

 

(852

)

(363

)

(2,556

)

(1,222

)

Loss on debt extinguishment

 

590

 

2,654

 

1,218

 

5,617

 

Interest expense, net

 

9,303

 

7,192

 

33,759

 

32,491

 

Income before provision for income taxes

 

18,068

 

52,129

 

161,634

 

260,601

 

Provision for income taxes

 

6,244

 

18,026

 

55,248

 

88,686

 

Net income

 

$

11,824

 

$

34,103

 

$

106,386

 

$

171,915

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.12

 

$

0.36

 

$

1.11

 

$

1.79

 

Diluted

 

$

0.12

 

$

0.35

 

$

1.09

 

$

1.76

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

96,321,138

 

96,025,480

 

96,257,749

 

95,900,179

 

Diluted

 

97,663,564

 

97,562,816

 

97,635,539

 

97,459,184

 

 

 

 

 

 

 

 

 

 

 

Effective income tax rate

 

34.6

%

34.6

%

34.2

%

34.0

%

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (GAAP)

 

$

11,824

 

$

34,103

 

$

106,386

 

$

171,915

 

Interest expense, net

 

9,303

 

7,192

 

33,759

 

32,491

 

Provision for income taxes

 

6,244

 

18,026

 

55,248

 

88,686

 

Depreciation and amortization

 

47,562

 

34,968

 

162,179

 

136,548

 

EBITDA (Non-GAAP)

 

$

74,933

 

$

94,289

 

$

357,572

 

$

429,640

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

1,713

 

1,326

 

9,835

 

6,956

 

Longview integration expenses

 

946

 

3,174

 

2,520

 

6,524

 

Victory Packaging acquisition expenses

 

2,690

 

 

13,062

 

 

Voluntary separation plan and severance

 

102

 

563

 

5,076

 

6,846

 

Longview work stoppage

 

673

 

 

15,137

 

 

Loss on debt extinguishment

 

590

 

2,654

 

1,218

 

5,617

 

Adjusted EBITDA (Non-GAAP)

 

$

81,647

 

$

102,006

 

$

404,420

 

$

455,583

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Net income (GAAP)

 

$

11,824

 

$

34,103

 

$

106,386

 

$

171,915

 

Stock-based compensation expense

 

1,120

 

869

 

6,432

 

4,556

 

Longview integration and other expenses

 

619

 

2,079

 

1,648

 

4,273

 

Victory Packaging acquisition expenses

 

1,759

 

 

8,543

 

 

Voluntary separation plan and severance

 

67

 

369

 

3,320

 

4,484

 

Longview work stoppage

 

440

 

 

9,900

 

 

Acquisition tax adjustments

 

 

830

 

398

 

551

 

Loss on debt extinguishment

 

386

 

1,738

 

797

 

3,679

 

Adjusted Net Income (Non-GAAP)

 

$

16,215

 

$

39,988

 

$

137,424

 

$

189,458

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Basic EPS (GAAP)

 

$

0.12

 

$

0.36

 

$

1.11

 

$

1.79

 

Stock-based compensation expense

 

0.01

 

0.01

 

0.07

 

0.05

 

Longview integration and other expenses

 

0.01

 

0.02

 

0.02

 

0.04

 

Victory Packaging acquisition expenses

 

0.02

 

 

0.09

 

 

Voluntary separation plan and severance

 

 

 

0.03

 

0.05

 

Longview work stoppage

 

0.01

 

 

0.11

 

 

Acquisition tax adjustments

 

 

0.01

 

 

0.01

 

Loss on debt extinguishment

 

 

0.02

 

 

0.04

 

Adjusted Basic EPS (Non-GAAP)

 

$

0.17

 

$

0.42

 

$

1.43

 

$

1.98

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Diluted earnings per share (GAAP)

 

$

0.12

 

$

0.35

 

$

1.09

 

$

1.76

 

Stock-based compensation expense

 

0.01

 

0.01

 

0.07

 

0.05

 

Longview integration and other expenses

 

0.01

 

0.02

 

0.02

 

0.04

 

Victory Packaging acquisition expenses

 

0.02

 

 

0.09

 

 

Voluntary separation plan and severance

 

 

 

0.03

 

0.05

 

Longview work stoppage

 

0.01

 

 

0.11

 

 

Acquisition tax adjustments

 

 

0.01

 

 

 

Loss on debt extinguishment

 

 

0.02

 

 

0.04

 

Adjusted Diluted EPS (Non-GAAP)

 

$

0.17

 

$

0.41

 

$

1.41

 

$

1.94

 

 

6



 

KapStone Paper and Packaging Corporation

Consolidated Balance Sheets

(In thousands)

 

 

 

December 31,

 

December 31,

 

 

 

2015

 

2014

 

 

 

(Preliminary and unaudited)

 

 

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

6,821

 

$

28,467

 

Trade accounts receivable, net of allowances

 

363,869

 

228,740

 

Other receivables

 

18,732

 

12,833

 

Inventories

 

335,903

 

238,329

 

Prepaid expenses and other current assets

 

28,932

 

7,172

 

Total current assets

 

754,257

 

515,541

 

 

 

 

 

 

 

Plant, property and equipment, net

 

1,406,146

 

1,386,670

 

Other assets

 

12,532

 

10,135

 

Intangible assets, net

 

344,583

 

110,077

 

Goodwill

 

704,592

 

533,851

 

Total assets

 

$

3,222,110

 

$

2,556,274

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Short-term borrowings

 

$

6,400

 

$

 

Dividend payable

 

9,862

 

9,911

 

Accounts payable

 

196,491

 

149,600

 

Accrued expenses

 

73,138

 

48,340

 

Accrued compensation costs

 

64,149

 

62,491

 

Accrued income taxes

 

15

 

6,477

 

Total current liabilities

 

350,055

 

276,819

 

 

 

 

 

 

 

Long-term debt, net of current portion

 

1,543,748

 

1,046,063

 

Pension and post-retirement benefits

 

40,510

 

32,800

 

Deferred income taxes

 

418,479

 

414,283

 

Other liabilities

 

24,038

 

8,182

 

Total other liabilities

 

2,026,775

 

1,501,328

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Common stock $0.0001 par value

 

10

 

10

 

Additional paid-in capital

 

266,220

 

255,505

 

Retained earnings

 

642,306

 

574,601

 

Accumulated other comprehensive (loss) income

 

(63,256

)

(51,989

)

Total stockholders’ equity

 

845,280

 

778,127

 

Total liabilities and stockholders’ equity

 

$

3,222,110

 

$

2,556,274

 

 

7



 

KapStone Paper and Packaging Corporation

Consolidated Statements of Cash Flows

(In thousands)

(Preliminary and unaudited)

 

 

 

Quarter Ended December 31,

 

Year Ended December 31,

 

 

 

2015

 

2014

 

2015

 

2014

 

Operating activities:

 

 

 

 

 

 

 

 

 

Net income

 

$

11,824

 

$

34,103

 

$

106,386

 

$

171,915

 

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

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

47,562

 

34,968

 

162,179

 

136,548

 

Stock-based compensation expense

 

1,713

 

1,326

 

9,835

 

6,956

 

Pension and postretirement

 

(2,803

)

(1,584

)

(11,182

)

(11,523

)

Excess tax benefits from stock-based compensation

 

(131

)

311

 

(1,649

)

(2,649

)

Amortization of debt issuance costs

 

1,182

 

1,281

 

5,546

 

5,696

 

Loss on debt extinguishment

 

590

 

2,654

 

1,218

 

5,617

 

Loss on disposal of fixed assets

 

946

 

3,049

 

951

 

4,252

 

Inventory step-up expense

 

 

 

5,800

 

 

Deferred income taxes

 

4,601

 

3,622

 

11,042

 

2,455

 

Changes in operating assets and liabilities

 

20,325

 

27,419

 

(27,669

)

(6,069

)

Net cash provided by operating activities

 

$

85,809

 

$

107,149

 

$

262,457

 

$

313,198

 

 

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

 

Victory Packaging acquisition

 

 

 

(617,046

)

 

Capital expenditures

 

(31,861

)

(24,865

)

(126,756

)

(137,232

)

Net cash used in investing activities

 

$

(31,861

)

$

(24,865

)

$

(743,802

)

$

(137,232

)

 

 

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

 

 

Proceeds from revolving credit facility

 

$

81,800

 

$

 

$

350,000

 

$

97,900

 

Repayments on revolving credit facility

 

(77,400

)

 

(343,600

)

(97,900

)

Proceeds from receivables credit facility

 

21,740

 

 

134,701

 

175,000

 

Repayments on receivables credit facility

 

(17,639

)

(8,000

)

(36,088

)

(8,000

)

Repayments of long-term debt

 

(51,750

)

(150,000

)

(116,438

)

(328,525

)

Proceeds from long-term debt

 

 

 

519,763

 

 

Payment of debt issuance and loan amendment costs

 

 

 

(10,790

)

(1,081

)

Proceeds from other current borrowings

 

 

 

6,615

 

6,300

 

Repayments of other current borrowings

 

(2,214

)

(1,162

)

(6,615

)

(6,300

)

Cash dividends paid

 

(9,631

)

(223

)

(38,729

)

(223

)

Payment of withholding taxes on vested stock awards

 

(48

)

 

(2,508

)

(1,755

)

Proceeds from exercises of stock options

 

118

 

230

 

896

 

869

 

Proceeds from issuance of shares to ESPP

 

(1

)

 

843

 

600

 

Excess tax benefits from stock-based compensation

 

131

 

(311

)

1,649

 

2,649

 

Net cash provided by (used in) financing activities

 

$

(54,894

)

$

(159,466

)

$

459,699

 

$

(160,466

)

 

 

 

 

 

 

 

 

 

 

Net increase / (decrease) in cash and cash equivalents

 

(946

)

(77,182

)

(21,646

)

15,500

 

Cash and cash equivalents-beginning of period

 

7,767

 

105,649

 

28,467

 

12,967

 

Cash and cash equivalents-end of period

 

$

6,821

 

$

28,467

 

$

6,821

 

$

28,467

 

 

8



 

KapStone Paper and Packaging Corporation

Operating Segment Information

(In thousands)

(Preliminary and unaudited)

 

 

 

Net Sales

 

Operating

 

Depreciation

 

 

 

Total Assets

 

Three Months Ended December 31, 2015

 

Trade

 

Inter-
segment

 

Total

 

Income
(Loss)

 

and
Amortization

 

Capital
Expenditures

 

at Dec. 31,
2015

 

Paper and Packaging

 

$

 522,815

 

$

13,864

 

$

536,679

 

$

33,691

 

$

40,640

 

$

26,627

 

$

2,489,683

 

Distribution (a)

 

241,423

 

 

241,423

 

7,860

 

5,641

 

1,664

 

675,204

 

Corporate

 

 

 

 

(12,738

)

1,281

 

3,570

 

57,223

 

Intersegment eliminations

 

 

(13,864

)

(13,864

)

 

 

 

 

 

 

$

764,238

 

$

 

$

764,238

 

$

28,813

 

$

47,562

 

$

31,861

 

$

3,222,110

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

Operating

 

Depreciation

 

 

 

Total Assets

 

Three Months Ended December 31, 2014

 

Trade

 

Inter-
segment

 

Total

 

Income
(Loss)

 

and
Amortization

 

Capital
Expenditures

 

at Dec. 31,
2014

 

Paper and Packaging

 

$

563,413

 

$

 

$

563,413

 

$

70,620

 

$

34,199

 

$

21,534

 

$

2,505,896

 

Distribution (a)

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

(8,282

)

769

 

3,331

 

50,378

 

Intersegment eliminations

 

 

 

 

 

 

 

 

 

 

$

563,413

 

$

 

$

563,413

 

$

62,338

 

$

34,968

 

$

24,865

 

$

2,556,274

 

 

 

 

Net Sales

 

Operating

 

Depreciation

 

 

 

 

 

Year Ended December 31, 2015

 

Trade

 

Inter-
segment

 

Total

 

Income
(Loss)

 

and
Amortization

 

Capital
Expenditures

 

 

 

Paper and Packaging

 

$

2,206,396

 

$

22,280

 

$

2,228,676

 

$

224,012

 

$

145,363

 

$

108,599

 

 

 

Distribution (a)

 

582,949

 

 

582,949

 

20,719

 

13,108

 

3,190

 

 

 

Corporate

 

 

 

 

(45,564

)

3,708

 

14,967

 

 

 

Intersegment eliminations

 

 

(22,280

)

(22,280

)

 

 

 

 

 

 

 

$

2,789,345

 

$

 

$

2,789,345

 

$

199,167

 

$

162,179

 

$

126,756

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

Operating

 

Depreciation

 

 

 

 

 

Year Ended December 31, 2014

 

Trade

 

Inter-
segment

 

Total

 

Income
(Loss)

 

and
Amortization

 

Capital
Expenditures

 

 

 

Paper and Packaging

 

$

2,300,920

 

$

 

$

2,300,920

 

$

334,753

 

$

133,302

 

$

128,593

 

 

 

Distribution (a)

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

(34,822

)

3,246

 

8,639

 

 

 

Intersegment eliminations

 

 

 

 

 

 

 

 

 

 

 

$

2,300,920

 

$

 

$

2,300,920

 

$

299,931

 

$

136,548

 

$

137,232

 

 

 

 


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

 

9



 

KapStone Paper and Packaging Corporation

Operating Segment EBITDA and Adjusted EBITDA

(In thousands)

(Preliminary and unaudited)

 

 

 

Quarter Ended December 31,

 

Year Ended December 31,

 

Paper and Packaging

 

2015

 

2014

 

2015

 

2014

 

Segment income*

 

$

33,225

 

$

70,257

 

$

222,844

 

$

333,531

 

Depreciation and amortization

 

40,640

 

34,199

 

145,363

 

133,302

 

EBITDA

 

73,865

 

104,456

 

368,207

 

466,833

 

Longview work stoppage

 

673

 

 

15,137

 

 

Voluntary separation and severance

 

102

 

563

 

5,076

 

6,846

 

Longview integration expenses

 

946

 

3,174

 

2,520

 

6,524

 

Adjusted EBITDA

 

$

75,586

 

$

108,193

 

$

390,940

 

$

480,203

 

Adjusted EBITDA margin

 

14.1

%

19.2

%

17.5

%

20.9

%

 

 

 

Quarter Ended December 31,

 

Year Ended December 31,

 

Distribution

 

2015

 

2014

 

2015

 

2014

 

Segment income*

 

$

7,474

 

$

 

$

19,331

 

$

 

Depreciation and amortization

 

5,641

 

 

13,108

 

 

EBITDA

 

13,115

 

 

32,439

 

 

Inventory step-up expense

 

440

 

 

5,800

 

 

Acquisition expenses

 

620

 

 

620

 

 

Severance

 

65

 

 

 

168

 

 

 

Adjusted EBITDA

 

$

14,240

 

$

 

$

39,027

 

$

 

Adjusted EBITDA margin

 

5.9

%

 

6.7

%

 

 

 

 

Quarter Ended December 31,

 

Year Ended December 31,

 

Corporate

 

2015

 

2014

 

2015

 

2014

 

Segment income / (loss) **

 

$

(13,328

)

$

(10,936

)

$

(46,782

)

$

(40,439

)

Depreciation and amortization

 

1,281

 

769

 

3,708

 

3,246

 

EBITDA

 

(12,047

)

(10,167

)

(43,074

)

(37,193

)

Stock-based compensation expense

 

1,713

 

1,326

 

9,835

 

6,956

 

Victory Packaging acquisition expenses

 

2,070

 

 

6,642

 

 

Loss on debt extinguishment

 

590

 

2,654

 

1,218

 

5,617

 

Adjusted EBITDA

 

$

(7,674

)

$

(6,187

)

$

(25,379

)

$

(24,620

)

 


*   Includes foreign exchange losses

** Includes loss on debt extinguishment

 

10