KapStone Reports Fourth Quarter And Full Year Results
NORTHBROOK, Ill., Feb. 8, 2017 /PRNewswire/ -- 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.
"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.
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."
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 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.
| 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. |
| 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 |
||
| 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 |
|||
| KapStone Paper and Packaging Corporation |
|||||||||||||
| Operating Segment Information |
|||||||||||||
| (In thousands) |
|||||||||||||
| (Preliminary and Unaudited) |
|||||||||||||
| Net Sales |
|||||||||||||
| Three Months Ended December 31, 2016 |
Trade |
Inter- |
Total |
Segment |
Depreciation |
Capital |
Total Assets |
||||||
| 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 |
|||||||||||||
| Three Months Ended December 31, 2015 |
Trade |
Inter- |
Total |
Segment |
Depreciation |
Capital |
Total Assets |
||||||
| 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 |
|||||||||||||
| Year Ended December 31, 2016 |
Trade |
Inter- |
Total |
Segment |
Depreciation |
Capital |
|||||||
| 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 |
|||||||||||||
| Year Ended December 31, 2015 |
Trade |
Inter- |
Total |
Segment |
Depreciation |
Capital |
|||||||
| 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 |
| 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 |
||||
SOURCE KapStone Paper and Packaging Corporation
Share this article