Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • English-only
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business & Money
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Congressional & Presidential Campaigns
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • U.S. State Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Hamburger menu
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

      888-776-0942
      from 8 AM - 10 PM ET

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS

Graphic Packaging Holding Company Reports First Quarter 2011 Results


News provided by

Graphic Packaging Holding Company

Apr 21, 2011, 07:30 ET

Share this article

Share toX

Share this article

Share toX

MARIETTA, Ga., April 21, 2011 /PRNewswire/ --

Financial Highlights

  • Q1 Earnings per Share were $0.08 versus Adjusted Earnings per Share of $0.04 in the prior year period.
  • Q1 Net Sales declined 0.3% versus the prior year period.
  • Q1 EBITDA was $142.7 million versus Adjusted EBITDA of $144.8 million in the prior year period.
  • Q1 Net Cash Provided by Operations was $6.1 million compared to Cash Used by Operations of $(25.2) million in the prior year period.

Graphic Packaging Holding Company (NYSE: GPK), a leading provider of packaging solutions to food, beverage and other consumer products companies, today reported Net Income for first quarter 2011 of $26.7 million, or $0.08 per share based upon 349.8 million weighted average diluted shares.  This compares to first quarter 2010 Net Income of $6.3 million, or $0.02 per share and Adjusted Net Income of $14.8 million, or $0.04 per share based upon 346.9 million weighted average diluted shares.  First quarter 2010 Adjusted Net Income excludes $8.5 million of Charges Associated with the Combination with Altivity Packaging, LLC.

"The first quarter was solid despite the negative impact that severe weather had on volumes along with the rapid increase of input costs," said CEO David Scheible.  "Our volumes were down considerably in the month of February as winter storms disrupted the overall supply chain and forced the closure of a number of our facilities as well as many of our customers' manufacturing sites. At the same time, we continued to experience higher costs for secondary fiber and many petro-based chemicals, as crude remained over $100 a barrel."

"Our volumes returned to normal levels in March and we expect the positive pricing momentum to carry forward. This, along with accelerated cost reduction efforts, including the recently announced transition of our Cincinnati beverage operations to our West Monroe, Louisiana and Perry, Georgia plants, should more than offset the impact of input cost inflation this year."  

"While the closing of the Cincinnati facility was a difficult decision, it was a necessary step in our ongoing efforts to align our manufacturing footprint to the changing needs of the market.  This plan includes an expansion to the Perry site and will further capitalize on Perry and West Monroe's close proximity to the Macon and West Monroe mills, respectively."  

"Finally, we are pleased with the result of last week's stock offering and will use the proceeds to accelerate debt reduction and to finance the acquisition of Sierra Pacific Packaging. Sierra provides us with a strategic west coast location and will further integrate our Santa Clara, CA mill. It also provides us with a platform for growth into the craft beer and wine box markets.  We expect to begin to realize synergies from this acquisition in the second half of 2011."    

Net Sales

Net sales decreased 0.3% to $1,000.6 million during first quarter 2011, compared to first quarter 2010 net sales of $1,004.1 million.  The slight decline resulted from approximately $32 million of lower volumes and mix, partially offset by approximately $24 million of increased pricing and approximately $4 million of favorable exchange rates.  

On a segment basis, Paperboard Packaging sales, which comprised 82.4% of total first quarter net sales, decreased 1.2% compared to the first quarter of 2010.  The slight decline reflected the negative volume impact related to the severe weather conditions in February.  Net sales in the Flexible Packaging segment increased 3.6% compared to the first quarter of 2010.  The increase was primarily the result of continued inflationary price recovery.  

Attached is supplemental data showing net sales and net tons sold by business segment for the first quarter of 2011 and each quarter of 2010.  

EBITDA

EBITDA for first quarter 2011 was $142.7 million.  This compares to first quarter 2010 EBITDA of $136.3 million and Adjusted EBITDA of $144.8 million. When comparing against the prior year quarter, EBITDA in the first quarter of 2011 was negatively impacted by approximately $36 million of input cost inflation, approximately $7 million of higher benefits and long-term stock-based incentives, and approximately $6 million of lower volumes and mix.  First quarter 2011 EBITDA was positively impacted by approximately $24 million from increased pricing and approximately $23 million of net operating performance and cost reduction initiatives.

Other Results

Taking cash and cash equivalents into account, total Net Debt at the end of the first quarter 2011 was $2,470.9 million.  This represents a reduction of $224 million in net debt since March 31, 2010.  The Company's Net Leverage Ratio decreased to 4.32 times Adjusted EBITDA at the end of the first quarter 2011 from 4.72 times Adjusted EBITDA at March 31, 2010.  At the end of the first quarter 2011, the Company had available liquidity of approximately $472.7 million including the undrawn availability under its $400 million revolving credit facility.

Net Cash Provided by Operations was $6.1 million in the first quarter of 2011 compared to Net Cash Used by Operations of $(25.2) million in the first quarter of 2010.  

Net interest expense was $39.3 million in first quarter 2011 compared to $45.0 million in first quarter 2010.  The decrease was due to both lower debt balances and lower interest rates.

First quarter 2011 Income Tax Expense was $2.9 million compared to Income Tax Expense of $8.6 million in the first quarter of 2010. The reduction was primarily due to a portion of goodwill being fully amortized at the end of 2010 and certain discrete events including the revision of state tax positions and the expiration of the statute of limitation associated with reserves in a foreign jurisdiction.  The Company has a $1.3 billion net operating loss carry-forward which may be available to offset future taxable income in the United States.

Capital expenditures for first quarter 2011 were $36.8 million compared to $18.2 million in the first quarter of 2010.  The increase was driven by additional spending to improve process capability and reduce costs.  

Under the terms of its Credit Agreement, the Company must comply with a maximum consolidated secured leverage ratio.  As of March 31, 2011, the Company's ratio was 2.74 to 1.00, in compliance with the required maximum ratio of 4.75 to 1.00.  The calculation of this ratio, along with a tabular reconciliation of EBITDA, Adjusted EBITDA, Credit Agreement EBITDA, Adjusted Net Income and Net Leverage Ratio, is attached to this release.

Earnings Call

The Company will host a conference call at 10:00 am Eastern Time today (April 21, 2011) to discuss the results of first quarter 2011.  To access the conference call, listeners calling from within North America should dial 800-392-9489 at least 10 minutes prior to the start of the conference call (Conference ID#58926865).  Listeners may also access the audio webcast, along with a slide presentation, at the Investor Relations section of the Graphic Packaging website: http://www.graphicpkg.com.  Replays of the call can be accessed for one week by dialing 800-642-1687.

Forward Looking Statements

Any statements of the Company's expectations in this press release constitute "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995. Such statements, including but not limited to, price increases, input cost inflation, and synergies from the Sierra Pacific Packaging Acquisition, are based on currently available information and are subject to various risks and uncertainties that could cause actual results to differ materially from the Company's present expectations.  These risks and uncertainties include, but are not limited to, the Company's substantial amount of debt, inflation of and volatility in raw material and energy costs, cutbacks in consumer spending that could affect demand for the Company's products or actions taken by our customers in response to the difficult economic environment, continuing pressure for lower cost products, the Company's ability to implement its business strategies, including productivity initiatives and cost reduction plans, currency movements and other risks of conducting business internationally, volatility in the credit and securities markets and the impact of regulatory and litigation matters, including the continued availability of the Company's net operating loss offset to taxable income, and those that impact the Company's ability to protect and use its intellectual property.  Undue reliance should not be placed on such forward-looking statements, as such statements speak only as of the date on which they are made and the Company undertakes no obligation to update such statements.  Additional information regarding these and other risks is contained in the Company's periodic filings with the SEC.

About Graphic Packaging Holding Company

Graphic Packaging Holding Company (NYSE:GPK), headquartered in Marietta, Georgia, is a leading provider of packaging solutions for a wide variety of products to food, beverage and other consumer products companies.  The Company is one of the largest producers of folding cartons and holds a leading market position in coated-recycled boxboard and specialty bag packaging. The Company's customers include some of the most widely recognized companies in the world. Additional information about Graphic Packaging, its business and its products, is available on the Company's web site at www.graphicpkg.com.

GRAPHIC PACKAGING HOLDING COMPANY

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)



Three Months Ended


March 31,

In millions, except per share amounts

2011


2010

Net Sales

$ 1,000.6


$ 1,004.1

Cost of Sales

842.4


858.3

Selling, General and Administrative

89.5


77.4

Other Expense, Net

0.1


0.3

Restructuring and Other Special Charges

-


8.5

Income from Operations

68.6


59.6





Interest Expense, Net

(39.3)


(45.0)

Income before Income Taxes and Equity Income of Unconsolidated Entities

29.3


14.6





Income Tax Expense

(2.9)


(8.6)

Income before Equity Income of Unconsolidated Entities  

26.4


6.0





Equity Income of Unconsolidated Entities  

0.3


0.3

Net Income

$      26.7


$        6.3





Income Per Share - Basic

$      0.08


$      0.02

Income Per Share - Diluted

$      0.08


$      0.02





Weighted Average Number of Shares Outstanding - Basic

344.2


343.4

Weighted Average Number of Shares Outstanding - Diluted

349.8


346.9

GRAPHIC PACKAGING HOLDING COMPANY

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)



March 31,


December 31,

In millions, except share and per share amounts

2011


2010





ASSETS




Current Assets:




Cash and Cash Equivalents

$     109.1


$            138.7

Receivables, Net

409.2


382.2

Inventories, Net

490.5


417.3

Other Current Assets

72.8


75.4

Total Current Assets

1,081.6


1,013.6





Property, Plant and Equipment, Net

1,623.0


1,641.5

Goodwill

1,206.3


1,205.2

Intangible Assets, Net

565.5


576.6

Other Assets

47.7


47.7

Total Assets

$  4,524.1


$         4,484.6





LIABILITIES




Current Liabilities:




Short-Term Debt and Current Portion of Long-Term Debt

$       26.9


$              26.0

Accounts Payable

359.0


361.5

Interest Payable

41.3


28.4

Other Accrued Liabilities

165.4


179.8

Total Current Liabilities

592.6


595.7





Long-Term Debt

2,553.1


2,553.1

Deferred Income Tax Liabilities

244.2


241.1

Other Noncurrent Liabilities

342.5


347.7

Total Liabilities

3,732.4


3,737.6





SHAREHOLDERS' EQUITY




Preferred Stock, par value $.01 per share; 100,000,000 shares authorized;




no shares issued or outstanding

-


-

Common Stock, par value $.01 per share; 1,000,000,000 shares authorized;




343,730,747 and 343,698,778 shares issued and outstanding at




March 31, 2011 and December 31, 2010, respectively

3.4


3.4

Capital in Excess of Par Value

1,967.4


1,965.2

Accumulated Deficit

(981.6)


(1,008.3)

Accumulated Other Comprehensive Loss

(197.5)


(213.3)

Total Shareholders' Equity

791.7


747.0

Total Liabilities and Shareholders' Equity

$  4,524.1


$         4,484.6

GRAPHIC PACKAGING HOLDING COMPANY

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)


Three Months Ended


March 31,

In millions

2011


2010

CASH FLOWS FROM OPERATING ACTIVITIES:




Net Income

$   26.7


$     6.3

Noncash Items Included in Net Income:




Depreciation and Amortization

71.0


74.3

Deferred Income Taxes

2.8


7.9

Amount of Postretirement Expense Less Than Funding

(3.0)


(1.4)

Other, Net

7.7


7.0

Changes in Operating Assets & Liabilities

(99.1)


(119.3)

Net Cash Provided by (Used in) Operating Activities

6.1


(25.2)

CASH FLOWS FROM INVESTING ACTIVITIES:




Capital Spending

(36.8)


(18.2)

Other, Net

(0.8)


(1.1)

Net Cash Used in Investing Activities

(37.6)


(19.3)

CASH FLOWS FROM FINANCING ACTIVITIES:




Borrowings under Revolving Credit Facilities

11.2


96.0

Payments on Revolving Credit Facilities

(10.6)


(95.8)

Other, Net

0.1


-

Net Cash Provided by Financing Activities

0.7


0.2

Effect of Exchange Rate Changes on Cash

1.2


0.1

Net Decrease in Cash and Cash Equivalents

(29.6)


(44.2)

Cash and Cash Equivalents at Beginning of Period

138.7


149.8

Cash and Cash Equivalents at End of Period

$ 109.1


$ 105.6

Reconciliation of Non-GAAP Financial Measures


The tables below set forth the calculation of the Company's earnings before interest expense, income tax expense, equity income of unconsolidated entities, depreciation and amortization ("EBITDA"), Adjusted EBITDA, Adjusted Net Income and Net Leverage Ratio.  Adjusted EBITDA and Adjusted Net Income exclude charges associated with the Company's combination with Altivity Packaging, LLC and other Restructuring and Other Special (Credits) Charges. The Company's management believes that the presentation of EBITDA, Adjusted EBITDA, Adjusted Net Income and Net Leverage Ratio provides useful information to investors because these measures are regularly used by management in assessing the Company's performance. EBITDA, Adjusted EBITDA, Adjusted Net Income and Net Leverage Ratio are financial measures not calculated in accordance with generally accepted accounting principles in the United States ("GAAP"), and are not measures of net income, operating income, operating performance or liquidity presented in accordance with GAAP.


EBITDA, Adjusted EBITDA, Adjusted Net Income and Net Leverage Ratio should be considered in addition to results prepared in accordance with GAAP, but should not be considered substitutes for or superior to GAAP results.  In addition, our EBITDA, Adjusted EBITDA, Adjusted Net Income and Net Leverage Ratio may not be comparable to Adjusted EBITDA or similarly titled measures utilized by other companies since such other companies may not calculate such measures in the same manner as we do.



Three Months Ended


March 31,

In millions, except per share amounts

2011


2010

Net Income

$      26.7


$         6.3

Add (Subtract):




Income Tax Expense

2.9


8.6

Equity Income of Unconsolidated Entities

(0.3)


(0.3)

Interest Expense, Net

39.3


45.0

Depreciation and Amortization

74.1


76.7

EBITDA

142.7


136.3

Charges Associated with Combination with Altivity

-


8.5

Adjusted EBITDA

$    142.7


$     144.8









Net Income

$      26.7


$         6.3

Charges Associated with Combination with Altivity

-


8.5

Adjusted Net Income

$      26.7


$       14.8





Per Share - Basic and Diluted




  Net Income

$      0.08


$       0.02

  Charges Associated with Combination with Altivity

-


0.02

Adjusted Net Income*

$      0.08


$       0.04





* May not foot due to rounding

GRAPHIC PACKAGING HOLDING COMPANY

Reconciliation of Non-GAAP Financial Measures

(Continued)



Twelve Months Ended


March 31,


March 31,


December 31,

In millions

2011


2010


2010

Net Income

$         31.1


$         90.9


$                10.7

Add (Subtract):






Income Tax Expense

21.8


23.4


27.5

Equity Income of Unconsolidated Entities  

(1.6)


(1.4)


(1.6)

Interest Expense, Net

168.8


189.2


174.5

Depreciation and Amortization

296.7


321.6


299.3

EBITDA

516.8


623.7


510.4

Charges Associated with Combination with Altivity

46.6


67.6


55.1

Asset Impairment and Shutdown Charges

-


10.7


-

Loss on Modification or Extinguishment of Debt

8.4


7.1


8.4

Alternative Fuel Tax Credits Net of Expenses

-


(137.8)


-

Adjusted EBITDA

$       571.8


$       571.3


$              573.9














March 31,


March 31,


December 31,

Calculation of Net Debt:

2011


2010


2010

Short-Term Debt and Current Portion of Long-Term Debt

$         26.9


$         17.3


$                26.0

Long-Term Debt

2,553.1


2,783.2


2,553.1

Less:






Cash and Cash Equivalents

(109.1)


(105.6)


(138.7)

Total Net Debt

$    2,470.9


$    2,694.9


$           2,440.4







Net Leverage Ratio (Net Debt/Adjusted EBITDA)

4.32


4.72


4.25

GRAPHIC PACKAGING HOLDING COMPANY

Reconciliation of Non-GAAP Financial Measures

(Continued)

The Credit Agreement dated May 16, 2007, as amended (“the Credit Agreement”) and the indentures governing the Company’s 9.5% Senior Subordinated Notes due 2013, 9.5% Senior Notes due 2017 and 7.875% Senior Notes due 2018  (“the Notes”) limit the Company’s ability to incur additional indebtedness. Additional covenants contained in the Credit Agreement, among other things, restrict the ability of the Company to dispose of assets, incur guarantee obligations, prepay other indebtedness, make dividends and other restricted payments, create liens, make equity or debt investments, make acquisitions, modify terms of the indentures under which the Notes are issued, engage in mergers or consolidations, change the business conducted by the Company and its subsidiaries, and engage in certain transactions with affiliates. Such restrictions, together with the highly leveraged nature of the Company and disruptions in the credit markets, could limit the Company’s ability to respond to changing market conditions, fund its capital spending program, provide for unexpected capital investments or take advantage of business opportunities.

Under the terms of the Credit Agreement, the Company must comply with a maximum consolidated secured leverage ratio, which is defined as the ratio of: (a) total long-term and short-term indebtedness of the Company and its consolidated subsidiaries as determined in accordance with generally accepted accounting principles in the United States (“U.S. GAAP”), plus the aggregate cash proceeds received by the Company and its subsidiaries from any receivables or other securitization but excluding therefrom (i) all unsecured indebtedness, (ii) all subordinated indebtedness permitted to be incurred under the Credit Agreement, and (iii) all secured indebtedness of foreign subsidiaries to (b) Adjusted EBITDA, which we refer to as Credit Agreement EBITDA(1). Pursuant to this financial covenant, the Company must maintain a maximum consolidated secured leverage ratio of less than the following:



Maximum Consolidated

Secured Leverage Ratio(1)

October 1, 2009 and thereafter                                                                              

4.75 to 1.00


Note:


(1)

Credit Agreement EBITDA is defined in the Credit Agreement as consolidated net income before consolidated net interest expense, non-cash expenses and charges, total income tax expense, depreciation expense, expense associated with amortization of intangibles and other assets, non-cash provisions for reserves for discontinued operations, extraordinary, unusual or non-recurring gains or losses or charges or credits, gain or loss associated with sale or write-down of assets not in the ordinary course of business, any income or loss accounted for by the equity method of accounting, and projected run rate cost savings, prior to or within a twelve month period.



At March 31, 2011, the Company was in compliance with the financial covenant in the Credit Agreement and the ratio was as follows:




Consolidated Secured Leverage Ratio — 2.74 to 1.00

The Company’s management believes that presentation of the consolidated secured leverage ratio and Credit Agreement EBITDA herein provides useful information to investors because borrowings under the Credit Agreement are a key source of the Company’s liquidity, and the Company’s ability to borrow under the Credit Agreement is dependent on, among other things, its compliance with the financial ratio covenant. Any failure by the Company to comply with this financial covenant could result in an event of default, absent a waiver or amendment from the lenders under such agreement, in which case the lenders may be entitled to declare all amounts owed to be due and payable immediately.

Credit Agreement EBITDA is a financial measure not calculated in accordance with U.S. GAAP, and is not a measure of net income, operating income, operating performance or liquidity presented in accordance with U.S. GAAP. Credit Agreement EBITDA should be considered in addition to results prepared in accordance with U.S. GAAP, but should not be considered a substitute for or superior to U.S. GAAP results. In addition, Credit Agreement EBITDA may not be comparable to EBITDA or similarly titled measures utilized by other companies because other companies may not calculate Credit Agreement EBITDA in the same manner as the Company does.

The calculations of the components of the maximum consolidated secured leverage ratio for and as of the period ended March 31, 2011 are listed below:


In millions

Twelve Months Ended

March  31, 2011

Net Income

$  31.1             

Income Tax Expense

21.8             

Interest Expense, Net

168.8             

Depreciation and Amortization

285.4             

Equity Income of Unconsolidated Entities, Net of Dividends                                  

(0.2)             

Other Non-Cash Charges

40.0             

Merger Related Expenses

46.6             

Losses Associated with Sale/Write-Down of Assets

5.6             

Other  Non-Recurring/Extraordinary/Unusual Items

8.4             

Projected Run Rate Cost Savings (a)

60.8             

Credit Agreement EBITDA

$  668.3             


In millions

As of

March 31, 2011

Short-Term Debt

$           26.9             

Long-Term Debt

2,553.1             

Total Debt

$      2,580.0             

Less Adjustments(b)

752.3             

Consolidated Secured Indebtedness                                                                          

$    1,827.7             


Note:


(a)

As defined by the Credit Agreement, this represents projected cost savings expected by the Company to be realized as a result of specific actions taken or expected to be taken prior to or within twelve months of the period in which Credit Agreement EBITDA is to be calculated, net of the amount of actual benefits realized or expected to be realized from such actions.


The terms of the Credit Agreement limit the amount of projected run rate cost savings that may be used in calculating Credit Agreement EBITDA by stipulating that such amount may not exceed the lesser of (i) ten percent of EBITDA as defined in the Credit Agreement for the last twelve-month period (before giving effect to projected run rate cost savings) or (ii) $100 million. As a result, in calculating Credit Agreement EBITDA above, the Company used projected run rate cost savings of $60.8 million, or ten percent of EBITDA, as calculated in accordance with the Credit Agreement, which amount is lower than total projected cost savings identified by the Company, net of actual benefits realized for the twelve month period ended March 31, 2011. Projected run rate cost savings were calculated by the Company solely for its use in calculating Credit Agreement EBITDA for purposes of determining compliance with the maximum consolidated secured leverage ratio contained in the Credit Agreement and should not be used for any other purpose.


(b)

Represents consolidated indebtedness/securitization that is either (i) unsecured, or (ii) Permitted Subordinated Indebtedness as defined in the Credit Agreement, or secured indebtedness permitted to be incurred by the Company’s foreign subsidiaries per the Credit Agreement.

If inflationary pressures on key inputs resume, or depressed selling prices, lower sales volumes, increased operating costs or other factors have a negative impact on the Company’s ability to increase its profitability, the Company may not be able to maintain its compliance with the financial covenant in its Credit Agreement. The Company’s ability to comply in future periods with the financial covenant in the Credit Agreement will depend on its ongoing financial and operating performance, which in turn will be subject to economic conditions and to financial, business and other factors, many of which are beyond the Company’s control, and will be substantially dependent on the selling prices for the Company’s products, raw material and energy costs, and the Company’s ability to successfully implement its overall business strategies and meet its profitability objective. If a violation of the financial covenant or any of the other covenants occurred, the Company would attempt to obtain a waiver or an amendment from its lenders, although no assurance can be given that the Company would be successful in this regard. The Credit Agreement and the indentures governing the Notes have certain cross-default or cross-acceleration provisions; failure to comply with these covenants in any agreement could result in a violation of such agreement which could, in turn, lead to violations of other agreements pursuant to such cross-default or cross-acceleration provisions. If an event of default occurs, the lenders are entitled to declare all amounts owed to be due and payable immediately. The Credit Agreement is collateralized by substantially all of the Company’s domestic assets.

GRAPHIC PACKAGING HOLDING COMPANY

Unaudited Supplemental Data



Three Months Ended


March 31,


June 30,


September 30,


December 31,

2011








Net Tons Sold (000's):








Paperboard Packaging

600.4







Flexible Packaging

63.9







Total

664.3


-


-


-









Net Sales ($ Millions):








Paperboard Packaging

$     825.0







Flexible Packaging

175.6







Total

$  1,000.6


$          -


$                    -


$                  -

























2010








Net Tons Sold (000's):








Paperboard Packaging

627.6


655.1


646.0


621.6

Flexible Packaging

68.5


66.9


68.2


61.8

Total

696.1


722.0


714.2


683.4









Net Sales ($ Millions):








Paperboard Packaging

$     834.6


$    867.8


$              873.3


$            843.7

Flexible Packaging

169.5


168.7


169.5


167.9

Total

$  1,004.1


$ 1,036.5


$           1,042.8


$         1,011.6

SOURCE Graphic Packaging Holding Company

21%

more press release views with 
Request a Demo

Modal title

Also from this source

Graphic Packaging Announces Leadership Transition

Graphic Packaging Announces Leadership Transition

Graphic Packaging Holding Company (NYSE: GPK) ("Graphic Packaging" or the "Company"), a global leader in sustainable consumer packaging, today...

Graphic Packaging Implements Cost and Production Optimization Initiatives

Graphic Packaging Implements Cost and Production Optimization Initiatives

Graphic Packaging Holding Company (NYSE: GPK) ("Graphic Packaging" or the "Company"), a global leader in sustainable consumer packaging, today...

More Releases From This Source

Explore

Paper, Forest Products & Containers

Paper, Forest Products & Containers

Earnings

Earnings

Earnings

Earnings

Conference Call Announcements

Conference Call Announcements

News Releases in Similar Topics

Contact PR Newswire

  • Call PR Newswire at 888-776-0942
    from 8 AM - 9 PM ET
  • Chat with an Expert
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Italy
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom
  • Vietnam

My Services

  • All New Releases
  • Platform Login
  • ProfNet
  • Data Privacy

Do not sell or share my personal information:

  • Submit via [email protected] 
  • Call Privacy toll-free: 877-297-8921

Contact PR Newswire

Products

About

My Services
  • All News Releases
  • Platform Login
  • ProfNet
Call PR Newswire at
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookies
Copyright © 2025 Cision US Inc.