EX-99.1 2 a17-3923_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

FOR IMMEDIATE RELEASE

FOR FURTHER INFORMATION:

Andrea K. Tarbox                                                                                               Wednesday, February 8, 2017

Executive Vice President and Chief Financial Officer

847.239.8812

 

KAPSTONE REPORTS

FOURTH QUARTER AND FULL YEAR RESULTS

 

NORTHBROOK, IL — February 8, 2017 — KapStone Paper and Packaging Corporation (NYSE:KS) today reported preliminary results for the fourth quarter and year ended December 31, 2016.

 

As compared to 2015’s fourth quarter, results for 2016’s fourth quarter:

 

·                  Net sales of $777 million, up $13 million, or 2 percent

 

·                  Net income of $18 million, up $7 million, or 55 percent

 

·                  Diluted EPS of $0.19, up $0.07 per share, or 58 percent

 

Non U.S. GAAP financial measures for 2016’s fourth quarter as compared to 2015’s fourth quarter:

 

·                  Adjusted EBITDA of $92 million, up $10 million, or 13 percent

 

·                  Adjusted net income of $23 million, up $7 million, or 43 percent

 

·                  Adjusted diluted EPS of $0.24, up $0.07 per share, or 41 percent

 

As compared to the year ended December 31, 2015, results for the year ended December 31, 2016:

 

·                  Net sales of $3,077 million, up $288 million, or 10 percent

 

·                  Net income of $86 million, down $20 million, or 19 percent

 

·                  Diluted EPS of $0.88 down, $0.21 per share, or 19 percent

 

Non U.S. GAAP financial measures for the year ended December 31, 2016 as compared to 2015’s year:

 

·                  Adjusted EBITDA of $384 million, down $20 million, or 5 percent

 

·                  Adjusted net income of $107 million, down $30 million, or 22 percent

 

·                  Adjusted diluted EPS of $1.10, down $0.31 per share, or 22 percent

 

Matthew Kaplan, President and Chief Executive Officer, stated, “During 2016, we made substantial progress in our initiatives to improve productivity and reduce costs.  These efforts helped to mitigate the negative impact of eroding pricing and a less favorable product mix.

 

1



 

“We’ve made good progress towards our goal to increase integration.  We achieved our goals at Victory while making several investments / acquisitions, the most recent being the purchase of Associated Packaging, Inc. on February 1, 2017, that will further increase integration levels.

 

“Operating cash flow continues to be strong as we generated $282 million during 2016, up $20 million compared to 2015.”

 

Randy Nebel, recently appointed Executive Vice President of KapStone’s Integrated Packaging System, stated,  “2016 operating performance reflected a record production year for the Company’s Longview and Roanoke Rapids mills, while progress continues on improving reliability and quality at our other mills. In addition, with the recent capital investments made at corrugated products plants, we expect that efficiency will be improved in 2017. In addition, in the fourth quarter we implemented a $40 per ton containerboard price increase and began raising prices for corrugated products.  Also, demand was stronger in a quarter when we normally see lower volumes.  Our results were negatively impacted by the impact of Hurricane Matthew which reduced pre-tax earnings by about $6 million.”

 

Fourth Quarter Operating Highlights

 

Consolidated net sales of $777 million in the fourth quarter of 2016 were $13 million higher than 2015, reflecting  higher volumes in the paper and packaging segment as 724,000 tons of paper were shipped during the fourth quarter of 2016 compared to 658,000 tons a year earlier. The Company’s average mill selling price of $617 per ton in the fourth quarter of 2016 was lower by $29 per ton compared to the fourth quarter of 2015 due to the combined impact of lower export and domestic containerboard selling prices and lower export kraft paper prices.  Average mill selling prices decreased $9 per ton from the third quarter of 2016, reflecting seasonal mix, partially offset by the impact from the October $40 per ton containerboard price increase. Distribution segment sales declined by $5 million due to lower volume and prices when compared to the fourth quarter of 2015.

 

Operating income of $38 million for the 2016 fourth quarter increased by $9 million, or 30 percent, compared to the 2015 fourth quarter. Financial performance in the current quarter improved mainly due to higher sales volumes, lower planned maintenance costs, lower compensation and benefit costs and a reduction in the fair value of the contingent consideration for the Victory Packaging acquisition. These factors were partially offset by lower selling prices, the impact of Hurricane Matthew and a non-cash charge for withdrawing from a multiemployer pension plan.

 

Interest expense was $10 million for the fourth quarter of 2016, up $1 million from a year ago, as a result of higher interest rates. At December 31, 2016, the average interest rate on our debt was 2.1 percent compared to 2.0 percent at the end of 2015.

 

The effective income tax rate for the fourth quarter of 2016 was 32.6 percent compared to 34.6 percent for the fourth quarter of 2015.

 

2



 

Full Year Operating Highlights

 

Consolidated net sales for the year ended December 31, 2016, were $3,077 million, an increase of 10 percent, compared to 2015 sales of $2,789 million.  The increase was due to twelve months of Victory Packaging results in 2016 compared to seven months in 2015, partially offset by lower selling prices and a less favorable product mix.

 

Operating income of $171 million for the year ended December 31, 2016 was lower than 2015’s $199 million by 14%.  The decrease was due to lower selling prices, a less favorable product mix, higher depreciation charges, the impact of Hurricane Matthew and a non-cash charge for withdrawing from a multiemployer pension plan. These factors were partially offset by twelve months of operating results for Victory Packaging and related synergies with KapStone’s mill and plant system, the cost associated with the 2015 Longview mill work stoppage, lower incentive compensation due to lower earnings and lower benefit costs.

 

Interest expense for the year ended December 31, 2016 was $40 million, up $6 million from a year ago, mainly due to the full-year effect of borrowings relating to the Victory Packaging acquisition. Also, interest rates were higher in 2016 compared to 2015. The average interest rate was about 2.1 percent for 2016 compared to 1.9 percent for 2015.  Loss on debt extinguishment totaled $0.7 million in 2016 compared to $1.2 million in 2015, reflecting lower voluntary debt prepayments in 2016.

 

The effective income tax rate for the year ended December 31, 2016 was 32.7 percent compared to 34.2 percent for 2015.

 

Cash Flow and Working Capital

 

Cash and cash equivalents increased by $20 million during the current quarter to $29 million at December 31, 2016. The Company generated $70 million of net cash from operating activities during the fourth quarter of 2016. Capital expenditures in the fourth quarter were $28 million. The Company paid $10 million of dividends and reduced borrowings by $11 million in the fourth quarter of 2016.

 

Cash and cash equivalents increased by $23 million during 2016 compared to December 31, 2015, reflecting cash provided by operating activities of $282 million, cash used for capital expenditures of $127 million and $27 million of strategic investments mainly to increase mill integration. Cash used by financing activities totaled $108 million reflecting $39 million of cash dividends paid to shareholders and a $65 million debt prepayment.

 

At December 31, 2016, the Company had approximately $428 million of working capital and $483 million of revolver borrowing capacity.

 

Conclusion

 

In summary, Kaplan commented, “Our selling prices are increasing and we are generating more cash flow.   We have implemented the October containerboard price increase based on contractual agreements.  We anticipate improved performance in 2017.”

 

3



 

Conference Call

 

KapStone will host a conference call at 11 a.m. ET, Thursday, February 9, 2017, to discuss the Company’s financial results for the 2016 fourth quarter and full year. 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:    888-608-7946
International:    484-747-6633
Participant Passcode:   52791124

 

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, 24 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 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, 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

 

4



 

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 strategic investments. 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, 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,

 

 

 

2016

 

2015

 

2016

 

2015

 

Net sales

 

$

777,495

 

$

764,238

 

$

3,077,257

 

$

2,789,345

 

 

 

 

 

 

 

 

 

 

 

Cost and expenses:

 

 

 

 

 

 

 

 

 

Cost of sales, excluding depreciation and amortization

 

563,953

 

560,743

 

2,214,872

 

1,982,686

 

Depreciation and amortization

 

46,685

 

47,562

 

182,213

 

162,179

 

Freight and distribution expenses

 

71,236

 

66,528

 

279,023

 

234,469

 

Selling, general and administrative expenses

 

51,720

 

60,592

 

224,127

 

210,844

 

Multiemployer pension plan withdrawal expense

 

6,376

 

 

6,376

 

 

Operating income

 

37,525

 

28,813

 

170,646

 

199,167

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange loss

 

737

 

852

 

2,255

 

2,556

 

Equity method investments income

 

(548

)

 

(548

)

 

Loss on debt extinguishment

 

 

590

 

679

 

1,218

 

Interest expense, net

 

10,113

 

9,303

 

40,078

 

33,759

 

Income before provision for income taxes

 

27,223

 

18,068

 

128,182

 

161,634

 

Provision for income taxes

 

8,885

 

6,244

 

41,930

 

55,248

 

Net income

 

$

18,338

 

$

11,824

 

$

86,252

 

$

106,386

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.19

 

$

0.12

 

$

0.89

 

$

1.11

 

Diluted

 

$

0.19

 

$

0.12

 

$

0.88

 

$

1.09

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

96,633,431

 

96,321,138

 

96,533,368

 

96,257,749

 

Diluted

 

98,257,232

 

97,663,564

 

97,777,066

 

97,635,539

 

 

 

 

 

 

 

 

 

 

 

Effective income tax rate

 

32.6

%

34.6

%

32.7

%

34.2

%

 

Supplemental Information

GAAP to Non-GAAP Reconciliations

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

(unaudited)

 

 

 

Quarter Ended December 31,

 

Year Ended December 31,

 

 

 

2016

 

2015

 

2016

 

2015

 

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

 

 

 

 

 

 

 

 

 

Net income (GAAP)

 

$

18,338

 

$

11,824

 

$

86,252

 

$

106,386

 

Interest expense, net

 

10,113

 

9,303

 

40,078

 

33,759

 

Provision for income taxes

 

8,885

 

6,244

 

41,930

 

55,248

 

Depreciation and amortization

 

46,685

 

47,562

 

182,213

 

162,179

 

EBITDA (Non-GAAP)

 

$

84,021

 

$

74,933

 

$

350,473

 

$

357,572

 

 

 

 

 

 

 

 

 

 

 

Victory Packaging inventory step-up expense

 

 

 

 

5,800

 

Acquisition, casualty, impairment and other expenses

 

2,123

 

1,989

 

8,608

 

6,082

 

Change in fair value of contingent consideration liability

 

(2,979

)

1,647

 

1,600

 

3,700

 

Severance expenses

 

533

 

102

 

7,560

 

5,076

 

Longview work stoppage

 

 

673

 

 

15,137

 

Loss on debt extinguishment

 

 

590

 

679

 

1,218

 

Multiemployer pension plan withdrawal expense

 

6,376

 

 

6,376

 

 

Stock-based compensation expense

 

1,750

 

1,713

 

8,938

 

9,835

 

Accumulated EBITDA adjustments

 

7,803

 

6,714

 

33,761

 

46,848

 

Adjusted EBITDA (Non-GAAP)

 

$

91,824

 

$

81,647

 

$

384,234

 

$

404,420

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Net income (GAAP)

 

$

18,338

 

$

11,824

 

$

86,252

 

$

106,386

 

Accumulated EBITDA adjustments

 

7,803

 

6,714

 

33,761

 

46,848

 

Accumulated tax adjustments*

 

(2,926

)

(2,323

)

(12,660

)

(15,806

)

Adjusted Net Income (Non-GAAP)

 

$

23,215

 

$

16,215

 

$

107,353

 

$

137,424

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Diluted earnings per share (GAAP)

 

$

0.19

 

$

0.12

 

$

0.88

 

$

1.09

 

Accumulated EBITDA adjustments

 

0.08

 

0.07

 

0.35

 

0.48

 

Accumulated tax adjustments

 

(0.03

)

(0.02

)

(0.13

)

(0.16

)

Adjusted Diluted EPS (Non-GAAP)

 

$

0.24

 

$

0.17

 

$

1.10

 

$

1.41

 

 


* Accumulated tax adjustments in 2016 reflect Accumulated EBITDA adjustments tax affected at 37.5 percent, the Company’s marginal income tax rate.

* Accumulated tax adjustments in 2015 reflect Accumulated EBITDA adjustments tax affected at 34.6 percent and 33.7 percent, respectively.

 

6



 

KapStone Paper and Packaging Corporation

Consolidated Balance Sheets

(In thousands)

 

 

 

December 31,

 

December 31,

 

 

 

2016

 

2015

 

 

 

(Preliminary and Unaudited)

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

29,385

 

$

6,821

 

Trade accounts receivable, net of allowances

 

392,962

 

363,869

 

Other receivables

 

13,562

 

18,732

 

Inventories

 

322,664

 

335,903

 

Prepaid expenses and other current assets

 

10,247

 

28,932

 

Total current assets

 

768,820

 

754,257

 

 

 

 

 

 

 

Plant, property and equipment, net

 

1,441,557

 

1,406,146

 

Other assets

 

25,468

 

12,532

 

Intangible assets, net

 

314,413

 

344,583

 

Goodwill

 

705,617

 

704,592

 

Total assets

 

$

3,255,875

 

$

3,222,110

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Short-term borrowings

 

$

 

$

6,400

 

Dividend payable

 

10,052

 

9,862

 

Accounts payable

 

189,350

 

196,491

 

Accrued expenses

 

76,480

 

73,138

 

Accrued compensation costs

 

48,840

 

64,149

 

Accrued income taxes

 

15,971

 

15

 

Total current liabilities

 

340,693

 

350,055

 

 

 

 

 

 

 

Long-term debt, net of current portion

 

1,485,323

 

1,543,748

 

Pension and post-retirement benefits

 

34,207

 

40,510

 

Deferred income taxes

 

405,561

 

418,479

 

Other liabilities

 

85,761

 

24,038

 

Total other liabilities

 

2,010,852

 

2,026,775

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Common stock $0.0001 par value

 

10

 

10

 

Additional paid-in capital

 

275,970

 

266,220

 

Retained earnings

 

689,668

 

642,306

 

Accumulated other comprehensive loss

 

(61,318

)

(63,256

)

Total stockholders’ equity

 

904,330

 

845,280

 

Total liabilities and stockholders’ equity

 

$

3,255,875

 

$

3,222,110

 

 

7



 

KapStone Paper and Packaging Corporation

Consolidated Statement of Cash Flows

(In thousands)

(Preliminary and Unaudited)

 

 

 

Quarter Ended December 31,

 

Year Ended December 31,

 

 

 

2016

 

2015

 

2016

 

2015

 

Operating activities:

 

 

 

 

 

 

 

 

 

Net income

 

$

18,338

 

$

11,824

 

$

86,252

 

$

106,386

 

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

 

 

 

 

 

 

 

 

 

Depreciation of plant and equipment

 

39,175

 

38,876

 

149,318

 

136,886

 

Amortization of intangible assets

 

7,510

 

8,686

 

32,895

 

25,293

 

Stock-based compensation expense

 

1,750

 

1,713

 

8,938

 

9,835

 

Pension and postretirement

 

(2,106

)

(2,803

)

(3,694

)

(11,182

)

Excess tax benefit from stock-based compensation

 

57

 

(131

)

207

 

(1,649

)

Amortization of debt issuance costs

 

1,179

 

1,182

 

4,804

 

5,546

 

Loss on disposal of fixed assets

 

443

 

946

 

3,599

 

951

 

Loss on debt extinguishment

 

 

590

 

679

 

1,218

 

Inventory step-up expense

 

 

 

 

5,800

 

Deferred income taxes

 

(14,660

)

4,601

 

(14,440

)

11,042

 

Change in fair value of contingent consideration liability

 

(2,979

)

1,647

 

1,600

 

3,700

 

Equity method investments income

 

(548

)

 

(548

)

 

Multiemployer pension plan withdrawal expense

 

6,376

 

 

6,376

 

 

Changes in operating assets and liabilities

 

14,998

 

18,678

 

5,934

 

(31,369

)

Net cash provided by operating activities

 

$

69,533

 

$

85,809

 

$

281,920

 

$

262,457

 

 

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

 

Equity method investments

 

(57

)

 

(11,807

)

 

Purchase of intangible assets

 

(500

)

 

(2,525

)

 

Acquisitions, net of cash acquired

 

 

 

(15,438

)

(617,046

)

Capital expenditures

 

(27,619

)

(31,861

)

(126,865

)

(126,756

)

Proceeds from the sales of assets

 

 

 

4,881

 

 

Net cash used in investing activities

 

$

(28,176

)

$

(31,861

)

$

(151,754

)

$

(743,802

)

 

 

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

 

 

Proceeds from revolving credit facility

 

97,800

 

$

81,800

 

$

451,000

 

$

350,000

 

Repayments on revolving credit facility

 

(109,300

)

(77,400

)

(457,400

)

(343,600

)

Proceeds from receivables credit facility

 

6,445

 

21,740

 

43,001

 

134,701

 

Repayments on receivables credit facility

 

(6,675

)

(17,639

)

(39,342

)

(36,088

)

Proceeds from long-term debt

 

 

 

 

519,763

 

Repayments on long-term debt

 

 

(51,750

)

(64,687

)

(116,438

)

Payment of loan amendment costs and debt issuance fees

 

 

 

(2,250

)

(10,790

)

Proceeds from other current borrowings

 

 

 

 

6,615

 

Payment from other current borrowings

 

 

(2,214

)

 

(6,615

)

Cash dividends paid

 

(9,735

)

(9,631

)

(38,736

)

(38,729

)

Payment of withholding taxes on vested stock awards

 

31

 

(48

)

(810

)

(2,508

)

Proceeds from exercises of stock options

 

70

 

118

 

858

 

896

 

Proceeds from issuance of shares to ESPP

 

 

(1

)

971

 

843

 

Excess tax benefit from stock-based compensation

 

(57

)

131

 

(207

)

1,649

 

Net cash provided (used in) / provided by financing activities

 

$

(21,421

)

$

(54,894

)

$

(107,602

)

$

459,699

 

 

 

 

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

 

19,936

 

(946

)

22,564

 

(21,646

)

Cash and cash equivalents-beginning of period

 

9,449

 

7,767

 

6,821

 

28,467

 

Cash and cash equivalents-end of period

 

$

29,385

 

$

6,821

 

$

29,385

 

$

6,821

 

 

8



 

KapStone Paper and Packaging Corporation

Operating Segment Information

(In thousands)

(Preliminary and Unaudited)

 

 

 

Net Sales

 

Segment
Operating

 

Depreciation

 

 

 

Total Assets

 

Three Months Ended December 31, 2016

 

Trade

 

Inter-
segment

 

Total

 

Income
(Loss)

 

and
Amortization

 

Capital
Expenditures

 

at December
31, 2016

 

Paper and Packaging

 

$

541,047

 

$

16,422

 

$

557,469

 

$

36,103

 

$

38,716

 

$

24,502

 

$

2,541,634

 

Distribution

 

236,448

 

 

236,448

 

7,349

 

5,869

 

415

 

658,208

 

Corporate

 

 

 

 

(5,927

)

2,100

 

2,702

 

56,033

 

Intersegment eliminations

 

 

(16,422

)

(16,422

)

 

 

 

 

 

 

$

777,495

 

$

 

$

777,495

 

$

37,525

 

$

46,685

 

$

27,619

 

$

3,255,875

 

 

 

 

Net Sales

 

Segment
Operating

 

Depreciation

 

 

 

Total Assets

 

Three Months Ended December 31, 2015

 

Trade

 

Inter-
segment

 

Total

 

Income
(Loss)

 

and
Amortization

 

Capital
Expenditures

 

at December
31, 2015

 

Paper and Packaging

 

$

522,815

 

$

13,864

 

$

536,679

 

$

33,691

 

$

40,640

 

$

26,627

 

$

2,489,683

 

Distribution

 

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

 

Segment
Operating

 

Depreciation

 

Capital

 

Year Ended December 31, 2016

 

Trade

 

Inter-
segment

 

Total

 

Income
(Loss)

 

and
Amortization

 

Expenditures

 

Paper and Packaging

 

$

2,127,220

 

$

72,089

 

$

2,199,309

 

$

181,157

 

$

151,506

 

$

116,022

 

Distribution

 

950,037

 

 

950,037

 

29,296

 

23,027

 

4,349

 

Corporate

 

 

 

 

(39,807

)

7,680

 

6,494

 

Intersegment eliminations

 

 

(72,089

)

(72,089

)

 

 

 

 

 

$

3,077,257

 

$

 

$

3,077,257

 

$

170,646

 

$

182,213

 

$

126,865

 

 

 

 

Net Sales

 

Segment
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

 

 


(a) Reflects results of Victory Packaging which KapStone acquired on 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

 

2016

 

2015

 

2016

 

2015

 

Segment operating income

 

$

36,103

 

$

33,691

 

$

181,157

 

$

224,012

 

Equity method investments income

 

548

 

 

548

 

 

Foreign exchange loss

 

(479

)

(466

)

(461

)

(1,168

)

Depreciation and amortization

 

38,716

 

40,640

 

151,506

 

145,363

 

EBITDA

 

74,888

 

73,865

 

332,750

 

368,207

 

Victory Packaging inventory step-up expense

 

 

 

 

 

Acquisition, casualty, impairment and other expenses

 

(550

)

423

 

2,979

 

1,450

 

Longview work stoppage

 

 

673

 

 

15,137

 

Multiemployer pension plan withdrawal expense

 

6,376

 

 

6,376

 

 

Severance expenses

 

(448

)

37

 

5,550

 

4,908

 

Adjusted EBITDA

 

$

80,266

 

$

74,998

 

$

347,655

 

$

389,702

 

Adjusted EBITDA margin

 

14.8

%

14.3

%

16.3

%

17.7

%

 

 

 

Quarter Ended December 31,

 

Year Ended December 31,

 

Distribution

 

2016

 

2015

 

2016

 

2015

 

Segment operating income

 

$

7,349

 

$

7,860

 

$

29,296

 

$

20,719

 

Foreign exchange loss

 

(258

)

(386

)

(1,794

)

(1,388

)

Depreciation and amortization

 

5,869

 

5,641

 

23,027

 

13,108

 

EBITDA

 

12,960

 

13,115

 

50,529

 

32,439

 

Victory Packaging inventory step-up expense

 

 

 

 

5,800

 

Acquisition, casualty, impairment and other expenses

 

2,126

 

620

 

3,780

 

620

 

Severance expenses

 

981

 

65

 

1,614

 

168

 

Adjusted EBITDA

 

$

16,067

 

$

13,800

 

$

55,923

 

$

39,027

 

Adjusted EBITDA margin

 

6.8

%

5.7

%

5.9

%

6.7

%

 

 

 

Quarter Ended December 31,

 

Year Ended December 31,

 

Corporate

 

2016

 

2015

 

2016

 

2015

 

Segment operating (loss)

 

$

(5,927

)

$

(12,738

)

$

(39,807

)

$

(45,564

)

Loss on debt extinguishment

 

 

(590

)

(679

)

(1,218

)

Depreciation and amortization

 

2,100

 

1,281

 

7,680

 

3,708

 

EBITDA

 

(3,827

)

(12,047

)

(32,806

)

(43,074

)

Victory Packaging inventory step-up expense

 

 

 

 

 

Acquisition, casualty, impairment and other expenses

 

547

 

946

 

1,849

 

4,012

 

Change in fair value of contingent consideration liability

 

(2,979

)

1,647

 

1,600

 

3,700

 

Severance expenses

 

 

 

396

 

 

Stock-based compensation

 

1,750

 

1,713

 

8,938

 

9,835

 

Loss on debt extinguishment

 

 

590

 

679

 

1,218

 

Adjusted EBITDA

 

$

(4,509

)

$

(7,151

)

$

(19,344

)

$

(24,309

)

 

 

 

Quarter Ended December 31,

 

Year Ended December 31,

 

Consolidated

 

2016

 

2015

 

2016

 

2015

 

Operating income

 

$

37,525

 

$

28,813

 

$

170,646

 

$

199,167

 

Loss on debt extinguishment

 

 

(590

)

(679

)

(1,218

)

Foreign exchange loss

 

(737

)

(852

)

(2,255

)

(2,556

)

Equity method investments income

 

548

 

 

548

 

 

Depreciation and amortization

 

46,685

 

47,562

 

182,213

 

162,179

 

EBITDA

 

84,021

 

74,933

 

350,473

 

357,572

 

Victory Packaging inventory step-up expense

 

 

 

 

5,800

 

Acquisition, casualty, impairment and other expenses

 

2,123

 

1,989

 

8,608

 

6,082

 

Longview work stoppage

 

 

673

 

 

15,137

 

Severance expenses

 

533

 

102

 

7,560

 

5,076

 

Change in fair value of contingent consideration liability

 

(2,979

)

1,647

 

1,600

 

3,700

 

Stock-based compensation

 

1,750

 

1,713

 

8,938

 

9,835

 

Multiemployer pension plan withdrawal expense

 

6,376

 

 

6,376

 

 

Loss on debt extinguishment

 

 

590

 

679

 

1,218

 

Adjusted EBITDA

 

$

91,824

 

$

81,647

 

$

384,234

 

$

404,420

 

 

10