New York | 13-0872805 | |
(State or other jurisdiction of incorporation) | (IRS Employer Identification No.) | |
6400 Poplar Avenue, Memphis, Tennessee | 38197 | |
(Address of principal executive offices) | (ZIP Code) |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
• | Unaudited pro forma condensed consolidated balance sheet as of March 31, 2014, |
• | Unaudited pro forma condensed consolidated statement of operations for the three months ended March 31, 2014, |
• | Unaudited pro forma condensed consolidated statement of operations for the year ended December 31, 2013, |
• | Unaudited pro forma condensed consolidated statement of operations for the year ended December 31, 2012, |
• | Unaudited pro forma condensed consolidated statement of operations for the year ended December 31, 2011, and |
• | Notes to unaudited pro forma condensed consolidated financial information. |
Exhibit Number | Description | |
Exhibit 99.1 | Unaudited pro forma condensed consolidated financial information. |
Exhibit Number | Description | |
Exhibit 99.1 | Unaudited pro forma condensed consolidated financial information. |
As of March 31, 2014 | ||||||||||||||||
As Reported | Disposition of xpedx | Pro Forma Adjustments | Pro Forma | |||||||||||||
ASSETS | ||||||||||||||||
Current assets | ||||||||||||||||
Cash and temporary investments | $ | 1,341 | $ | — | $ | 400 | (a) | $ | 1,741 | |||||||
Accounts and notes receivable, net | 3,933 | (644 | ) | 30 | (a) | 3,319 | ||||||||||
Inventories | 2,809 | (316 | ) | — | 2,493 | |||||||||||
Other current assets | 650 | (32 | ) | — | 618 | |||||||||||
Plants, properties and equipment, net | 13,194 | (77 | ) | — | 13,117 | |||||||||||
Forestlands | 578 | — | — | 578 | ||||||||||||
Investments | 659 | — | — | 659 | ||||||||||||
Financial assets of special purpose entities | 2,132 | — | — | 2,132 | ||||||||||||
Goodwill | 3,996 | — | — | 3,996 | ||||||||||||
Deferred charges and other assets | 1,403 | (36 | ) | — | 1,367 | |||||||||||
TOTAL ASSETS | $ | 30,695 | $ | (1,105 | ) | $ | 430 | $ | 30,020 | |||||||
LIABILITIES AND EQUITY | ||||||||||||||||
Current liabilities | ||||||||||||||||
Notes payable and current maturities of long-term debt | $ | 561 | $ | — | $ | — | $ | 561 | ||||||||
Accounts payable | 2,954 | (331 | ) | 5 | (a) | 2,628 | ||||||||||
Accrued payroll and benefits | 411 | (45 | ) | — | 366 | |||||||||||
Other accrued liabilities | 1,102 | (34 | ) | — | 1,068 | |||||||||||
Long-term debt | 8,867 | — | — | 8,867 | ||||||||||||
Nonrecourse financial liabilities of special purpose entities | 2,045 | — | — | 2,045 | ||||||||||||
Deferred income taxes | 3,540 | (17 | ) | — | 3,523 | |||||||||||
Pension benefit obligation | 2,319 | — | — | 2,319 | ||||||||||||
Postretirement and postemployment benefit obligation | 408 | — | — | 408 | ||||||||||||
Other liabilities | 574 | (13 | ) | — | 561 | |||||||||||
TOTAL LIABILITIES | 22,781 | (440 | ) | 5 | 22,346 | |||||||||||
Redeemable Noncontrolling Interest | 168 | — | — | 168 | ||||||||||||
TOTAL EQUITY | 7,746 | (665 | ) | 425 | 7,506 | |||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 30,695 | $ | (1,105 | ) | $ | 430 | $ | 30,020 |
Three Months Ended March 31, 2014 | ||||||||||||||||
As Reported (a) | Disposition of xpedx (b) | Pro Forma Adjustments | Pro Forma | |||||||||||||
NET SALES | $ | 7,014 | $ | 1,290 | $ | 142 | (a) | $ | 5,866 | |||||||
COST AND EXPENSES | ||||||||||||||||
Cost of products sold | 5,175 | 1,153 | 142 | (a) | 4,164 | |||||||||||
Selling and administrative expenses | 528 | 88 | — | 440 | ||||||||||||
Depreciation, amortization and cost of timber harvested | 352 | 5 | — | 347 | ||||||||||||
Distribution expenses | 400 | 35 | — | 365 | ||||||||||||
Taxes other than payroll and income taxes | 47 | 1 | — | 46 | ||||||||||||
Restructuring and other charges | 517 | 2 | (16 | ) | (b) | 499 | ||||||||||
Interest expense, net | 142 | — | — | 142 | ||||||||||||
EARNINGS (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND EQUITY EARNINGS | (147 | ) | 6 | 16 | (137 | ) | ||||||||||
Income tax provision (benefit) | (83 | ) | 2 | 6 | (79 | ) | ||||||||||
Equity earnings (losses), net of taxes | (33 | ) | — | — | (33 | ) | ||||||||||
NET EARNINGS (LOSS) FROM CONTINUING OPERATIONS | (97 | ) | 4 | 10 | (91 | ) | ||||||||||
Less: Net earnings (loss) attributable to noncontrolling interests | (4 | ) | — | — | (4 | ) | ||||||||||
NET EARNINGS (LOSS) FROM CONTINUING OPERATIONS ATTRIBUTABLE TO INTERNATIONAL PAPER COMPANY | $ | (93 | ) | $ | 4 | $ | 10 | $ | (87 | ) | ||||||
BASIC EARNINGS (LOSS) PER SHARE ATTRIBUTABLE TO INTERNATIONAL PAPER COMPANY COMMON SHAREHOLDERS | ||||||||||||||||
Earnings (loss) from continuing operations | $ | (0.21 | ) | $ | (0.20 | ) | ||||||||||
Average common shares outstanding | 435.6 | 435.6 | ||||||||||||||
DILUTED EARNINGS (LOSS) PER SHARE ATTRIBUTABLE TO INTERNATIONAL PAPER COMPANY COMMON SHAREHOLDERS | ||||||||||||||||
Earnings (loss) from continuing operations | $ | (0.21 | ) | $ | (0.20 | ) | ||||||||||
Average common shares outstanding - assuming dilution | 435.6 | 435.6 |
Year Ended December 31, 2013 | ||||||||||||||||
As Reported | Disposition of xpedx | Pro Forma Adjustments | Pro Forma | |||||||||||||
NET SALES | $ | 29,080 | $ | 5,597 | $ | 604 | (a) | $ | 24,087 | |||||||
COST AND EXPENSES | ||||||||||||||||
Cost of products sold | 21,223 | 5,026 | 604 | (a) | 16,801 | |||||||||||
Selling and administrative expenses | 2,205 | 324 | — | 1,881 | ||||||||||||
Depreciation, amortization and cost of timber harvested | 1,547 | 16 | — | 1,531 | ||||||||||||
Distribution expenses | 1,732 | 149 | — | 1,583 | ||||||||||||
Taxes other than payroll and income taxes | 185 | 7 | — | 178 | ||||||||||||
Restructuring and other charges | 210 | 32 | (23 | ) | (b) | 155 | ||||||||||
Impairment of goodwill and other intangibles | 527 | 400 | — | 127 | ||||||||||||
Net (gains) losses on sales and impairments of business | 3 | — | — | 3 | ||||||||||||
Net bargain purchase gain on acquisition of business | (13 | ) | — | — | (13 | ) | ||||||||||
Interest expense, net | 612 | — | — | 612 | ||||||||||||
EARNINGS (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND EQUITY EARNINGS | 849 | (357 | ) | 23 | 1,229 | |||||||||||
Income tax provision (benefit) | (523 | ) | (17 | ) | (c) | 9 | (497 | ) | ||||||||
Equity earnings (losses), net of taxes | (39 | ) | — | — | (39 | ) | ||||||||||
NET EARNINGS (LOSS) FROM CONTINUING OPERATIONS | 1,333 | (340 | ) | 14 | 1,687 | |||||||||||
Less: Net earnings (loss) attributable to noncontrolling interests | (17 | ) | — | — | (17 | ) | ||||||||||
NET EARNINGS (LOSS) FROM CONTINUING OPERATIONS ATTRIBUTABLE TO INTERNATIONAL PAPER COMPANY | $ | 1,350 | $ | (340 | ) | $ | 14 | $ | 1,704 | |||||||
BASIC EARNINGS (LOSS) PER SHARE ATTRIBUTABLE TO INTERNATIONAL PAPER COMPANY COMMON SHAREHOLDERS | ||||||||||||||||
Earnings (loss) from continuing operations | $ | 3.05 | $ | 3.84 | ||||||||||||
Average common shares outstanding | 443.3 | 443.3 | ||||||||||||||
DILUTED EARNINGS (LOSS) PER SHARE ATTRIBUTABLE TO INTERNATIONAL PAPER COMPANY COMMON SHAREHOLDERS | ||||||||||||||||
Earnings (loss) from continuing operations | $ | 3.01 | $ | 3.80 | ||||||||||||
Average common shares outstanding - assuming dilution | 448.1 | 448.1 |
Year Ended December 31, 2012 | ||||||||||||||||
As Reported | Disposition of xpedx | Pro Forma Adjustments | Pro Forma | |||||||||||||
NET SALES | $ | 27,833 | $ | 5,981 | $ | 639 | (a) | $ | 22,491 | |||||||
COST AND EXPENSES | ||||||||||||||||
Cost of products sold | 20,587 | 5,376 | 639 | (a) | 15,850 | |||||||||||
Selling and administrative expenses | 2,092 | 342 | — | 1,750 | ||||||||||||
Depreciation, amortization and cost of timber harvested | 1,486 | 13 | — | 1,473 | ||||||||||||
Distribution expenses | 1,611 | 141 | — | 1,470 | ||||||||||||
Taxes other than payroll and income taxes | 166 | 7 | — | 159 | ||||||||||||
Restructuring and other charges | 109 | 44 | — | 65 | ||||||||||||
Net (gains) losses on sales and impairments of business | 86 | — | — | 86 | ||||||||||||
Interest expense, net | 672 | — | — | 672 | ||||||||||||
EARNINGS (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND EQUITY EARNINGS | 1,024 | 58 | — | 966 | ||||||||||||
Income tax provision (benefit) | 331 | 23 | — | 308 | ||||||||||||
Equity earnings (losses), net of taxes | 61 | — | — | 61 | ||||||||||||
NET EARNINGS (LOSS) FROM CONTINUING OPERATIONS | 754 | 35 | — | 719 | ||||||||||||
Less: Net earnings attributable to noncontrolling interests | 5 | — | — | 5 | ||||||||||||
NET EARNINGS (LOSS) FROM CONTINUING OPERATIONS ATTRIBUTABLE TO INTERNATIONAL PAPER COMPANY | $ | 749 | $ | 35 | $ | — | $ | 714 | ||||||||
BASIC EARNINGS (LOSS) PER SHARE ATTRIBUTABLE TO INTERNATIONAL PAPER COMPANY COMMON SHAREHOLDERS | ||||||||||||||||
Earnings (loss) from continuing operations | $ | 1.72 | $ | 1.64 | ||||||||||||
Average common shares outstanding | 435.2 | 435.2 | ||||||||||||||
DILUTED EARNINGS (LOSS) PER SHARE ATTRIBUTABLE TO INTERNATIONAL PAPER COMPANY COMMON SHAREHOLDERS | ||||||||||||||||
Earnings (loss) from continuing operations | $ | 1.70 | $ | 1.62 | ||||||||||||
Average common shares outstanding - assuming dilution | 440.2 | 440.2 |
Year Ended December 31, 2011 | ||||||||||||||||
As Reported | Disposition of xpedx | Pro Forma Adjustments | Pro Forma | |||||||||||||
NET SALES | $ | 26,034 | $ | 6,571 | $ | 652 | (a) | $ | 20,115 | |||||||
COST AND EXPENSES | ||||||||||||||||
Cost of products sold | 18,960 | 5,899 | 652 | (a) | 13,713 | |||||||||||
Selling and administrative expenses | 1,887 | 391 | — | 1,496 | ||||||||||||
Depreciation, amortization and cost of timber harvested | 1,332 | 14 | — | 1,318 | ||||||||||||
Distribution expenses | 1,390 | 146 | — | 1,244 | ||||||||||||
Taxes other than payroll and income taxes | 146 | 9 | — | 137 | ||||||||||||
Restructuring and other charges | 102 | 49 | — | 53 | ||||||||||||
Net (gains) losses on sales and impairments of business | 218 | — | — | 218 | ||||||||||||
Interest expense, net | 541 | — | — | 541 | ||||||||||||
EARNINGS (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND EQUITY EARNINGS | 1,458 | 63 | — | 1,395 | ||||||||||||
Income tax provision (benefit) | 311 | 25 | — | 286 | ||||||||||||
Equity earnings (losses), net of taxes | 140 | — | — | 140 | ||||||||||||
NET EARNINGS (LOSS) FROM CONTINUING OPERATIONS | 1,287 | 38 | — | 1,249 | ||||||||||||
Less: Net earnings attributable to noncontrolling interests | 14 | — | — | 14 | ||||||||||||
NET EARNINGS (LOSS) FROM CONTINUING OPERATIONS ATTRIBUTABLE TO INTERNATIONAL PAPER COMPANY | $ | 1,273 | $ | 38 | $ | — | $ | 1,235 | ||||||||
BASIC EARNINGS (LOSS) PER SHARE ATTRIBUTABLE TO INTERNATIONAL PAPER COMPANY COMMON SHAREHOLDERS | ||||||||||||||||
Earnings (loss) from continuing operations | $ | 2.95 | $ | 2.86 | ||||||||||||
Average common shares outstanding | 432.2 | 432.2 | ||||||||||||||
DILUTED EARNINGS (LOSS) PER SHARE ATTRIBUTABLE TO INTERNATIONAL PAPER COMPANY COMMON SHAREHOLDERS | ||||||||||||||||
Earnings (loss) from continuing operations | $ | 2.92 | $ | 2.83 | ||||||||||||
Average common shares outstanding - assuming dilution | 437.0 | 437.0 |
1. | Basis of Presentation |