EX-99.1 2 d676412dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

 

LOGO

  

NEWS RELEASE

 

Corporate Headquarters

 

96 South George Street

 

York, Pennsylvania 17401 U.S.A.

 

www.glatfelter.com

 

For Immediate Release    Contacts:
   Investors:    Media:
  

John P. Jacunski

  

William T. Yanavitch

  

(717) 225-2794

  

(717) 225-2747

GLATFELTER REPORTS EARNINGS FOR FULL YEAR AND FOURTH QUARTER 2013

YORK, Pennsylvania – February 13, 2014 – Glatfelter (NYSE: GLT) today reported 2013 full year adjusted earnings per diluted share of $1.40 (GAAP $1.52) compared with $1.25 per diluted share in 2012 (GAAP $1.36). For the 2013 fourth quarter Glatfelter reported adjusted earnings of $15.0 million, or $0.34 per diluted share, compared with $11.2 million, or $0.26 per diluted share, in the 2012 fourth quarter. On a GAAP basis, fourth quarter 2013 net income totaled $16.5 million, or $0.37 per diluted share, compared with $7.0 million, or $0.16 per diluted share, in the fourth quarter of 2012.

Consolidated net sales in the fourth quarter of 2013 totaled $434.8 million compared with $391.4 million in the fourth quarter of 2012. On an organic and constant currency basis, net sales increased 1.1 percent in the fourth quarter of 2013 compared to the fourth quarter of 2012.

“Our growth businesses of Composite Fibers and Advanced Airlaid Materials delivered significantly higher operating profit during the fourth quarter,” said Dante C. Parrini, chairman and chief executive officer. “Healthy growth in their key markets of tea, single-serve coffee and feminine hygiene, together with solid operations and the impact of the Dresden acquisition, led those business units to a combined 95 percent improvement in quarterly operating profit compared to a year ago. I am obviously very disappointed with the 60 percent decline in operating profit for Specialty Papers. During the quarter, a 12 percent reduction in pulp production at our Ohio facility led to results that were substantially below our expectations and the year-ago period. We are aggressively taking corrective actions to address this issue and we expect to see improvements as we go forward.”

Parrini continued, “The full year 2013 was a very successful year for Glatfelter as we reported record revenues, significantly grew earnings, completed a significant acquisition and generated substantial free cash flow. As I look ahead, we will continue to execute our strategy which is delivering meaningful results for our shareholders. We have invested in both organic growth opportunities and acquisitions to capitalize on our leading positions in growing markets such as tea, single serve coffee, feminine hygiene and nonwoven wall cover. The market environment for Specialty Papers is improving and we are well positioned to take advantage of these conditions. At the same time, we continue to drive operational excellence across our businesses – all of which should enable us to generate substantial earnings growth and healthy free cash flow in 2014.”

 

- more -


Glatfelter Reports Full Year and Fourth Quarter 2013 Results    page  2

 

The following table sets forth a reconciliation of net income on a GAAP basis to adjusted earnings:

 

     For the three months ended December 31  
     2013           2012        
In thousands, except per share    After tax
income
    Diluted EPS     After tax
income
    Diluted EPS  

Net income

   $ 16,478      $ 0.37      $ 6,970      $ 0.16   

Acquisition and integration related costs

     194                        

International legal entity restructuring

     60                        

Early redemption of $200 million 7.125% bonds(1)

                   4,784        0.11   

Timberland sales and related costs

     (1,301 )      (0.03 )      (834     (0.02

Alternative fuel mixture/Cellulosic biofuel credits

     (450 )      (0.01 )      309        0.01   
  

 

 

 

Adjusted earnings

   $ 14,981      $ 0.34      $ 11,229      $ 0.26   
  

 

 

 

The sum of individual per share amounts set forth above may not agree to adjusted earnings per share due to rounding.

 

  1. Represents the after-tax costs related to debt refinancing in 2012 including debt redemption premiums and the write-off of unamortized deferred debt issue costs.

Fourth Quarter Business Unit Results

Composite Fibers

 

     For the three months ended December 31  
Dollars in thousands    2013     2012     Change  

Tons shipped

     35,654        21,070        14,584         69.2

Net sales

   $ 150,503      $ 105,330      $ 45,173         42.9

Operating income

     15,492        6,946        8,546         123.0

Operating margin

     10.3 %      6.6     

Composite Fibers’ results include the financial results of Dresden prospectively from the April 30, 2013 acquisition date.

Net sales for this business increased $45.2 million, or 42.9 percent, primarily due to the inclusion of Dresden. Excluding Dresden, Composite Fibers’ net sales increased $7.7 million, or 7.3 percent on a constant currency basis, primarily due to stronger shipments of tea and single-serve coffee products.

Composite Fibers’ fourth-quarter 2013 operating income increased $8.5 million primarily due to $6.0 million of operating income from the inclusion of Dresden in 2013, lower raw material and energy costs and improved product mix.

Foreign currency translation favorably impacted operating income by $0.2 million compared with the prior-year quarter.

 

- more -


Glatfelter Reports Full Year and Fourth Quarter 2013 Results    page  3

 

Advanced Airlaid Materials

 

     For the three months ended December 31  
Dollars in thousands    2013     2012     Change  

Tons shipped

     23,650        22,444        1,206         5.4

Net sales

   $ 66,240      $ 61,817      $ 4,423         7.2

Operating income

     7,767        4,971        2,795         56.2

Operating margin

     11.7 %      8.0     

On a year-over-year basis, Advanced Airlaid Materials’ net sales increased $4.4 million, or 4.3 percent on a constant currency basis, primarily due to a 5.4 percent increase in shipping volumes, led by feminine hygiene, and a $1.7 million benefit from foreign currency translation. The effect of contractual pricing arrangements resulted in lower average selling prices which adversely impacted the net sales comparison by $1.1 million.

Fourth quarter 2013 operating income increased $2.8 million, or 56.2 percent, compared with the year-ago quarter, primarily due to higher shipments, a $1.7 million energy rebate and a $0.6 million benefit from foreign currency translation.

Specialty Papers

 

     For the three months ended December 31  
Dollars in thousands    2013     2012     Change  

Tons shipped

     198,594        202,099        (3,505     (1.7 )% 

Net sales

   $ 218,067      $ 224,241      $ (6,174     (2.8 )% 

Energy and related sales, net

     432        1,642        (1,210     (73.7 )% 

Operating income

     7,259        17,940        (10,681     (59.5 )% 

Operating margin

     3.3 %      8.0    

On a year-over-year basis, Specialty Papers’ net sales decreased $6.2 million, or 2.8 percent, primarily due to the $1.1 million impact of lower average selling prices, 1.7 percent lower shipping volumes and mix changes in the comparison to the fourth quarter of 2012.

Operating income declined $10.7 million in the year-over-year comparison primarily due to $4.7 million of costs related to pulp mill performance issues at its Ohio facility. The operating issues caused a 12 percent reduction in pulp production resulting in higher per ton pulp production costs as well as increased use of higher cost purchased pulp. In the fourth quarter of 2012, operating income benefited from a $1.4 million LIFO inventory valuation adjustment.

 

- more -


Glatfelter Reports Full Year and Fourth Quarter 2013 Results    page  4

 

Other Financial Information

Pension expense totaled $3.6 million and $3.0 million for the fourth quarters of 2013 and 2012, respectively. Because the Company’s qualified plan remains overfunded, a cash contribution was not required to be made in 2013 and is not expected to be required for the foreseeable future.

Interest expense totaled $4.8 million and $6.1 million in the fourth quarters of 2013 and 2012, respectively. The 2012 fourth quarter amount includes $1.9 million related to the write-off of unamortized deferred debt issuance costs incurred in connection with the refinancing of bonds. After adjusting to exclude this charge, interest expense increased primarily due to additional borrowings to fund the Dresden acquisition.

The Company completed the sale of 704 acres of timberlands during the fourth quarter of 2013 for an after-tax gain of $1.3 million.

In the fourth quarter of 2013, the Company recorded an income tax provision of $3.7 million on adjusted pre-tax earnings resulting in an effective tax rate of 19.8 percent. In the comparable quarter a year ago, the income tax provision totaled $5.6 million and the effective tax rate was 33.4 percent. The effective tax rate in 2013 reflects a greater proportion of earnings generated in lower tax foreign jurisdictions relative to the U.S., benefits from lapse in statutes of limitations and the impact of research and development credits in 2013.

2013 Full Year Results

On a GAAP basis, net income totaled $67.2 million, or $1.52 per diluted share, compared with net income of $59.4 million, or $1.36 per diluted share, in 2012. Adjusted earnings in 2013 were $61.8 million or $1.40 per diluted share compared with $54.8 million or $1.25 per diluted share in 2012

Highlights of the year included:

 

    Net sales increased to a record $1.7 billion;
    Adjusted earnings per share increased 12%;
    Completed the $211 million acquisition of Dresden Papier, a leading supplier to the growing nonwoven wall cover markets;
    Continued to invest in organic growth, including completing a $50 million capacity expansion project for Composite Fibers;
    Composite Fibers operating profit increased 73% or 22% on an organic basis;
    Advanced Airlaid Materials’ operating profit increased 19%;
    Specialty Papers’ shipping volumes increased 1.4% outperforming the broader uncoated free sheet market for the 9th consecutive year;
    $94 million of adjusted free cash flow generated by improved earnings, effective working capital management and disciplined capital investments;
    8.8% return on invested capital exceeded the Company’s weighted average cost of capital; and
    Increased common stock dividend by 11%.

The results of operations for both years include the impact of significant unusual items. The following table provides a reconciliation of net income on a GAAP basis to adjusted earnings:

 

- more -


Glatfelter Reports Full Year and Fourth Quarter 2013 Results    page  5

 

 

     For the year ended December 31  
     2013           2012        
In thousands, except per share    After tax
income
    Diluted
EPS
    After tax
income
    Diluted
EPS
 

Net income

   $ 67,158      $ 1.52      $ 59,379      $ 1.36   

Acquisition and integration related costs

     6,079        0.14                 

International legal entity restructuring

     630        0.01                 

Early redemption of $200 million 7.125% bonds(1)

                   4,784        0.11   

Timberland sales and related costs

     (1,725 )      (0.04 )      (5,388     (0.12

Alternative fuel mixture/Cellulosic biofuel credits

     (10,316 )      (0.23 )      (4,020     (0.09
  

 

 

 

Adjusted earnings

   $ 61,825      $ 1.40      $ 54,755      $ 1.25   
  

 

 

 

The sum of individual per share amounts set forth above may not agree to adjusted earnings per share due to rounding.

 

  1. Represents the after-tax costs related to debt refinancing in 2012 including debt redemption premium and the write-off of unamortized deferred debt issue costs.

Balance Sheet and Other Information

Cash and cash equivalents totaled $122.9 million as of December 31, 2013, and net debt was $319.4 million, compared with $152.3 million at the end of 2012. (Refer to the calculation of this measure provided in the tables at the end of this release.) The increase in net debt was primarily due to the $211 million Dresden acquisition (net of cash acquired.

Capital expenditures totaled $103.0 million in 2013, including $33.6 million to expand Composite Fibers’ capacity. The comparable amounts for 2012 were $58.8 million and $16.5 million, respectively. For 2014, total capital expenditures are estimated to approximate $80 million to $90 million.

Adjusted free cash flow was $94.3 million in 2013 compared with $77.3 million in 2012. (Adjusted free cash flow is defined as cash provided by operations less capital expenditures and adjusted to exclude Composite Fibers’ capacity expansion project and the cash impact from alternative fuel mixture and cellulosic biofuel credits. Refer to the calculation of these measures provided in this release.)

Outlook

Composite Fibers’ shipping volumes are anticipated to be approximately 10 percent higher in the first quarter of 2014 compared to the fourth quarter of 2013. In addition, selling prices are expected to be generally in line with the fourth quarter of 2013, and input costs are expected to be slightly higher.

Shipping volumes for the Advanced Airlaid Materials business unit in the first quarter of 2014 are expected to be approximately 5 percent higher than the fourth quarter of 2013. Average selling prices are expected to decline due to pricing provisions in certain customer contracts. Input costs are expected to be generally in line with the fourth quarter of 2013.

For Specialty Papers, the Company expects shipping volumes to increase slightly in the first quarter of 2014 compared with the fourth quarter of 2013. Overall higher selling prices are expected to add $3 million to operating profit compared to the fourth quarter of 2013 due to the realization of announced price increases. Input costs are expected to be in line with the fourth quarter of 2013 and the Company expects to incur approximately $3 million of cost penalties associated with severe weather.

The Company expects pension expense in 2014 to decrease to approximately $6.2 million compared with $14.2 million in 2013.

 

- more -


Glatfelter Reports Full Year and Fourth Quarter 2013 Results    page  6

 

Conference Call

As previously announced, the Company will hold a conference call at 11:00 a.m. (Eastern) today to discuss its fourth-quarter results. The Company’s earnings release and an accompanying financial supplement, which includes significant financial information to be discussed on the conference call, will be available on Glatfelter’s Investor Relations website at the address indicated below. Information related to the conference call is as follows:

 

What:

   Glatfelter’s 4th Quarter 2013 Earnings Release Conference Call

When:

   Thursday, February 13, 2014, 11:00 a.m. Eastern Time

Number:

   US dial 888.335.5539
   International dial 973.582.2857

Conference ID:

   36513327

Webcast:

   http://www.glatfelter.com/about_us/investor_relations/default.aspx

Rebroadcast Dates:

   February 13, 2014 12:00 through February 27, 2014 11:59 p.m.

Rebroadcast Number:

   Within US dial 855.859.2056
   International dial 404.537.3406

Conference ID:

   36513327

Interested persons who wish to hear the live webcast should go to the website prior to the starting time to register, download and install any necessary audio software.

Caution Concerning Forward-Looking Statements

Any statements included in this press release which pertain to future financial and business matters are “forward-looking statements” within the meaning of the safe harbor provisions of the United States Private Securities Litigation Reform Act of 1995. The Company use words such as “anticipates”, “believes”, “expects”, “future”, “intends” and similar expressions to identify forward-looking statements. Any such statements are based on management’s current expectations and are subject to numerous risks, uncertainties and other unpredictable or uncontrollable factors that could cause future results to differ materially from those expressed in the forward-looking statements including, but not limited to: the Company’s ability to successfully integrate Dresden and achieve the expected results of the acquisition, including, without limitation, the acquisition being accretive; changes in industry, business, market, political and economic conditions in the U.S. and other countries in which the Company does business, demand for or pricing of its products, changes in tax legislation, governmental laws, regulations and policies, initiatives of regulatory authorities, technological changes and innovations, market growth rates, and cost reduction initiatives. In light of these risks, uncertainties and other factors, the forward-looking matters discussed in this press release may not occur and readers are cautioned not to place undue reliance on these forward-looking statements. The forward-looking statements speak only as of the date of this press release and Glatfelter undertakes no obligation, and does not intend, to update these forward-looking statements to reflect events or circumstances occurring after the date of this press release. More information about these factors is contained in Glatfelter’s filings with the U.S. Securities and Exchange Commission, which are available at www.glatfelter.com.

 

- more -


Glatfelter Reports Full Year and Fourth Quarter 2013 Results    page  7

 

About Glatfelter

Headquartered in York, PA, Glatfelter is a global manufacturer of specialty papers and fiber-based engineered materials, offering over a century of experience, technical expertise and world-class service. U.S. operations include facilities in Spring Grove, PA and Chillicothe and Fremont, OH. International operations include facilities in Canada, Germany, France, the United Kingdom and the Philippines, a representative office in China and a sales and distribution office in Russia. Glatfelter’s sales approximate $1.7 billion annually and its common stock is traded on the New York Stock Exchange under the ticker symbol GLT. Additional information may be found at www.glatfelter.com.

P. H. Glatfelter Company and subsidiaries

Consolidated Statements of Income

(unaudited)

 

     Three months ended
December 31
         Year ended December 31  
In thousands, except per share    2013     2012          2013     2012  

Net sales

   $ 434,811      $ 391,389         $ 1,722,615      $ 1,577,788   

Energy and related sales, net

     432        1,642           3,153        7,000   
  

 

 

      

 

 

 

Total revenues

     435,242        393,031           1,725,767        1,584,788   

Costs of products sold

     380,837        340,422           1,507,108        1,371,139   
  

 

 

      

 

 

 

Gross profit

     54,406        52,609           218,660        213,649   

Selling, general and administrative expenses

     31,372        32,130           133,867        121,590   

Gains on dispositions of plant, equipment and timberlands, net

     (1,352 )      (1,344        (1,726 )      (9,815
  

 

 

      

 

 

 

Operating income

     24,386        21,823           86,519        101,874   

Non-operating income (expense)

           

Interest expense

     (4,821 )      (6,114 )(1)         (17,965 )      (18,694 )(1) 

Interest income

     70        128           310        460   

Other – net

     (51 )      (4,994 )(2)         337        (4,699 )(2) 
  

 

 

      

 

 

 

Total other expense

     (4,802 )      (10,980        (17,318 )      (22,933
  

 

 

      

 

 

 

Income before income taxes

     19,584        10,843           69,201        78,941   

Income tax provision

     3,106        3,873           2,043        19,562   
  

 

 

      

 

 

 

Net income

   $ 16,478      $ 6,970         $ 67,158      $ 59,379   
  

 

 

      

 

 

 

Earnings per share

           

Basic

   $ 0.38      $ 0.16         $ 1.56      $ 1.39   

Diluted

     0.37        0.16           1.52        1.36   

Cash dividends declared per common share

   $ 0.10      $ 0.09         $ 0.40      $ 0.36   

Weighted average shares outstanding

           

Basic

     43,278        42,960           43,158        42,851   

Diluted

     44,423        43,776           44,299        43,672   

 

  1. Includes the write off of unamortized deferred debt issuance costs, aggregating $1.9 million, in connection with the refinancing of bonds.
  2. Includes a $5.1 million redemption premium and consent fee paid in connection with the refinancing of bonds.

 

- more -


   page  8

 

Business Unit Financial Information

(unaudited)

Three months ended December 31

 

In millions    Composite Fibers      Advanced Airlaid
Materials
     Specialty Papers      Other and
Unallocated
    Total  
     2013     2012      2013     2012      2013     2012      2013     2012     2013     2012  

Net sales

   $ 150.5      $ 105.3       $ 66.2      $ 61.8       $ 218.1      $ 224.2       $ -      $ -      $ 434.8      $ 391.4   

Energy and related sales, net

     -        -         -        -         0.4        1.6         -        -        0.4        1.6   
  

 

 

 

Total revenue

     150.5        105.3         66.2        61.8         218.5        225.9         -        -        435.2        393.0   

Cost of products sold

     122        89.1         56        54.4         199.5        194.3         3.3        2.6        380.8        340.4   
  

 

 

 

Gross profit (loss)

     28.5        16.2         10.2        7.4         19.0        31.6         (3.3 )      (2.6     54.4        52.6   

SG&A

     13.0        9.3         2.4        2.4         11.7        13.7         4.2        6.8        31.4        32.1   

Gains on dispositions of plant, equipment and timberlands

     -        -         -        -         -        -         (1.4 )      (1.3     (1.4 )      (1.3
  

 

 

 

Total operating income (loss)

     15.5        6.9         7.8        5.0         7.3        17.9         (6.1 )      (8.0     24.4        21.8   

Non-operating expense

     -        -         -        -         -        -         (4.8 )      (11.0     (4.8 )      (11.0
  

 

 

 

Income (loss) before income taxes

   $ 15.5      $ 6.9       $ 7.8      $ 5.0       $ 7.3      $ 17.9       $ (10.9 )    $ (19.0   $ 19.6      $ 10.8   
  

 

 

 

Supplementary Data

                       

Net tons sold

     35.7        21.1         23.7        22.4         198.6        202.1         -        -        257.9        245.6   

Depreciation, depletion and amortization

   $ 7.1      $ 5.9       $ 2.3      $ 2.2       $ 8.1      $ 10.3       $ 0.5        -      $ 18.0      $ 18.4   

Capital expenditures

     (1.2 )      8.5         (0.5 )      1.1         (2.1 )      4.1         1.1        0.1        (2.6 )      13.7   
Year ended December 31                                  
In millions    Composite Fibers      Advanced Airlaid
Materials
     Specialty Papers      Other and
Unallocated
    Total  
     2013     2012      2013     2012      2013     2012      2013     2012     2013     2012  

Net sales

   $ 566.4      $ 436.7       $ 268.4      $ 246.3       $ 887.9      $ 894.8       $ -      $ -      $ 1,722.6      $ 1,577.8   

Energy and related sales, net

     -        -         -        -         3.2        7.0         -        -        3.2        7.0   
  

 

 

 

Total revenue

     566.4        436.7         268.4        246.3         891        901.8         -        -        1,725.8        1,584.8   

Cost of products sold

     456.5        362.6         238        218.7         799.3        779.5         13.3        10.3        1,507.1        1,371.1   
  

 

 

 

Gross profit (loss)

     109.8        74.2         30.4        27.6         91.7        122.3         (13.3 )      (10.4     218.7        213.6   

SG&A

     47.4        38.1         8.9        9.6         52.0        55.0         25.5        18.9        133.9        121.6   

Gains on dispositions of plant, equipment and timberlands

     -        -         -        -         -        -         (1.7 )      (9.8     (1.7 )      (9.8
  

 

 

 

Total operating income (loss)

     62.4        36.1         21.5        18.0         39.7        67.3         (37.1 )      (19.5     86.5        101.9   

Non-operating expense

     -        -         -        -         -        -         (17.3 )      (22.9     (17.3 )      (22.9
  

 

 

 

Income (loss) before income taxes

   $ 62.4      $ 36.1       $ 21.5      $ 18.0       $ 39.7      $ 67.3       $ (54.4 )    $ (42.4 )    $ 69.2      $ 78.9   
  

 

 

 

Supplementary Data

                       

Net tons sold

     133.6        90.3         96.1        90.3         800.2        789.2         -        -        1,029.8        969.8   

Depreciation, depletion and amortization

   $ 24.8      $ 23.5       $ 8.9      $ 8.7       $ 33.2      $ 37.4       $ 1.3        -      $ 68.2      $ 69.5   

Capital expenditures

     56.9        31.4         6.7        3.9         33.8        23.1         5.7        0.3        103.0        58.8   

The sum of individual amounts set forth above may not agree to the consolidated financial statements included herein due to rounding.

 


   page  9

 

Selected Financial Information

(unaudited)

 

     Year ended December 31  
In thousands    2013     2012  

Cash Flow Data

    

Cash provided (used) by:

    

Operating activities

   $ 173,635      $ 112,846   

Investing activities

     (312,436 )      (48,705

Financing activities

     163,175        (5,489

Depreciation, depletion and amortization

     68,196        69,500   

Capital expenditures

     103,047        58,752   
     December 31  
   2013     2012  

Balance Sheet Data

    

Cash and cash equivalents

   $ 122,882      $ 97,679   

Total assets

     1,677,056        1,242,985   

Total debt

     442,325        250,000   

Shareholders’ equity

     684,476        539,679   

Reconciliation of GAAP Financial Information to Non-GAAP Financial Information

This press release includes a discussion of earnings before the effects of certain specifically identified items, which is referred to as adjusted earnings, a non-GAAP measure. The Company uses non-GAAP adjusted earnings to supplement the understanding of its consolidated financial statements presented in accordance with GAAP. Non-GAAP adjusted earnings is meant to present the financial performance of the Company’s core operations, which consists of the production and sale of specialty papers, composite fibers papers and airlaid non-woven materials. Management and the Company’s Board of Directors use non-GAAP adjusted earnings to evaluate the performance of the Company’s fundamental business in relation to prior periods. The performance of the Company’s operations is evaluated based upon numerous items such as tons sold, average selling prices, gross margins and overhead, among others. Gains on the sale of timberlands, alternative fuel mixture credits, acquisition and integration related costs, and restructuring charges, among others, are excluded from the Company’s calculation of non-GAAP adjusted earnings because management believes each of these items is unique and not part of the Company’s core business, and will only impact the Company’s financial results for a limited period of time. Gains from timberland sales are distinct from revenues generated from paper product sales. Unlike items such as cost of raw materials and overhead costs, acquisition and integration related costs, and restructuring charges are unique items that do not represent direct costs incurred in the manufacture and sale of the Company’s products.

Unlike net income determined in accordance with GAAP, non-GAAP adjusted earnings does not reflect all charges and gains recorded by the Company for the applicable period and, therefore, does not present a complete picture of the Company’s results of operations for the respective period. However, non-GAAP adjusted earnings provides a measure of how the Company’s core operations are performing, which management believes is useful to investors because it allows comparison of such operations from period to period. Non-GAAP adjusted earnings should not be considered in isolation from, or as a substitute for, measures of financial performance prepared in accordance with GAAP.

 


   page  10

 

 

Calculation of Adjusted Free Cash Flow       
     Year ended December 31  
In thousands    2013     2012  

Cash from operations

   $ 173,635      $ 112,846   

Less: Capital expenditures

     (103,047 )      (58,752

Add back: Composite Fibers capacity expansion

     33,609        16,454   

Exclude: Cellulosic biofuel/Alternative fuel mixture credits

     (9,848 )      6,728   
  

 

 

 

Adjusted free cash flow

   $ 94,349      $ 77,276   
  

 

 

 

 

Net Debt       
     December 31  
In thousands    2013     2012  
    

Short term debt

   $ -      $ -   

Long term debt

     442,325        250,000   
  

 

 

 

Total

     442,325        250,000   

Less: Cash

     (122,882 )      (97,679
  

 

 

 

Net Debt

   $ 319,443      $ 152,321   

Non-GAAP adjusted earnings, free cash flow and net debt should not be considered in isolation from, or as substitutes for, measures of financial performance prepared in accordance with GAAP.