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

KapStone Reports Record Net Sales

Third Quarter Operating Income Climbs over 13%


News provided by

KapStone Paper and Packaging Corporation

Nov 02, 2011, 04:01 ET

Share this article

Share toX

Share this article

Share toX

NORTHBROOK, Ill., Nov. 2, 2011 /PRNewswire/ -- KapStone Paper and Packaging Corporation (NYSE: KS) today reported results for the third quarter ended September 30, 2011.

  • Record net sales of $216 million, up 4 percent versus 2010
  • Adjusted EBITDA of $42.3 million, up $3.6 million versus 2010
  • Diluted EPS of $0.35, down $0.47, or 57 percent versus 2010
  • Adjusted diluted EPS of $0.39 equal to 2010
  • Free cash flow of $0.79 per share, up $0.26 per share versus 2010

Roger W. Stone, Chairman and Chief Executive Officer, stated, "KapStone's strong production in the third quarter of 2011 enabled us to achieve record net sales of $216 million and generate $38 million of free cash flow.  Our mills produced nearly 329,000 tons of paper, and we improved operating margins year-over-year with pricing and productivity improvements. We are implementing a $50 per ton price increase for our kraft paper grades which will be fully realized in early 2012. Our order backlog remains strong."

Third Quarter Operating Highlights

Net sales for the quarter ended September 30, 2011 were $215.8 million, an increase of 4.0 percent, when compared to third quarter of 2010 net sales of $207.5 million. The increase in net sales was attributable primarily to higher unit selling prices. Average revenue per ton increased to $639 in 2011 versus $614 during the third quarter of 2010 and accounted for $7.3 million of the improvement in sales. The higher average unit selling prices reflect full realization of price increases effective in 2010 and the first half of 2011. Sales revenues in the third quarter of 2011 benefited by $1.5 million from favorable exchange rates. Offsetting the increase in net sales was $0.5 million due to Hurricane Irene in August 2011.

Operating income of $30.1 million for the 2011 quarter exceeded prior year's results by $3.5 million. The primary reasons for the improved results were higher unit pricing and improved mix which contributed $7.9 million and productivity improvements of $1.7 million.  The stronger Euro, up 10 percent on the third quarter average, improved operating income by $1.5 million.  However, operating income was negatively impacted by $5.1 million of inflation on input costs, mainly for caustic soda, higher wages, and freight-in for wood and $1.2 million for higher maintenance work at our Charleston mill. In addition, KapStone incurred $1.1 million of expenses related to the USC acquisition.  

Interest expense and amortization of debt issuance costs was $1.0 million for the third quarter of 2011, which decreased by $0.3 million versus the comparable quarter in 2010 as a result of year over year outstanding net debt reduction of $60.4 million. Net debt at September 30, 2011, is $18.3 million, and the interest rate on the majority of the Company's debt is 1.74 percent.  

The effective tax rate for the 2011 third quarter was 42.3 percent compared to negative 49.9 percent for the 2010 third quarter. The 2011 effective tax rate includes a $0.7 million discrete adjustment as 2010 income tax returns were filed during the quarter and a $0.6 million reduction in the expected benefit from the 2011 domestic manufacturing deduction. The 2010 effective tax rate included a $20.7 million benefit from the cellulosic biofuel producer's credit. KapStone expects a 39.5 percent effective tax rate for the fourth quarter of 2011.

In August 2011, the Internal Revenue Service advised us that our tax returns for the years 2007 through 2009 have been forwarded to the Joint Committee on Taxation for final review and approval.

Cash Flow and Working Capital

Cash and cash equivalents increased by $17.5 million in the quarter ended September 30, 2011, reflecting $51.0 million provided by operating activities offset by $28.3 million used in investing activities and $5.1 million used in financing activities. Cash used for investing activities includes a $15.0 million deposit associated with the U.S. Corrugated Acquisition ("USC") which was paid in conjunction with signing the definitive agreement on September 22, 2011.  

Total net debt outstanding as of September 30, 2011, was $18.3 million and was reduced by $38.4 million during the third quarter of 2011.

At September 30, 2011, the Company had approximately $82.3 million of cash (including $15.0 million deposit for USC), $114.7 million of working capital and $91.7 million of revolver borrowing capacity.

USC Acquisition

In conjunction with our consummation of the USC acquisition on October 31, 2011, we entered into a new credit agreement with Bank of America. As we previously reported, the new credit agreement includes a $375.0 million five year, LIBOR based, term loan and a $150.0 million revolving credit facility. At closing, we retired our remaining $100.8 million due under our old credit agreement and paid $12.5 million in bank fees.

Conclusion

Stone concluded, "Our legacy KapStone operations are performing very well, and we are now thoroughly engaged in welcoming and integrating U.S. Corrugated into the KapStone family."  

Conference Call

KapStone will host a conference call at 11 a.m. ET, Thursday, November 3, 2011, to discuss the Company's financial results for the 2011 third quarter. 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: 800.591.6944

International: 617.614.4910

Participant Passcode: 88117705


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.  

The webcast is also being distributed through the Thomson StreetEvents Network.  Individual investors can listen to the call at http://earnings.com, Thomson's individual investor portal, powered by StreetEvents.  Institutional investors can access the call via Thomson StreetEvents (https://www.streetevents.com) a password-protected event management site.

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 a leading North American producer of unbleached kraft paper products, linerboard and shipping containers.   The Company is the parent company of KapStone Kraft Paper Corporation which includes paper mills in Roanoke Rapids, NC, North Charleston, SC, and Cowpens, SC, fourteen converting locations in the east and midwest, and a lumber mill in Summerville, SC. The business employs approximately 2,700 people.

Non-GAAP Financial Measures

In addition to our audited consolidated financial statements presented in accordance with U.S. GAAP, management uses certain non-GAAP measures, including "EBITDA", "Adjusted EBITDA", "Adjusted Net Income", and "Adjusted Diluted EPS" to measure our operating performance.  Investors are cautioned that EBITDA, Adjusted EBITDA, Adjusted Net Income, and Adjusted Diluted EPS are not financial measures under U.S. GAAP.  Management uses these measures to focus on the on-going operations, and believes that they are useful to investors because they enable them to perform meaningful comparisons of past and present operating results. The Company believes that these non-GAAP measures 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 and liquidity of the Company.  Management uses 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.  In addition, these measures should not be construed as alternatives to any other measures 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, including changes in cost, competition, changes in the Company's product mix and demand and pricing for the Company's products; (2) market and economic factors, including changes in raw material and healthcare costs, exchange rates and interest rates; (3) results of legal proceedings and compliance costs, including unanticipated expenditures related to the cost of compliance with environmental and other governmental regulations; (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 including the acquisition of U.S. Corrugated; and (7) the tax impact of the federal incentive program for alternative fuel mixtures.  Further information on these and other risks and uncertainties is provided under Item 1A "Risk Factors" in the Company's Annual Report on Form 10-K for the year ended December 31, 2010, Quarterly Report on Form 10-Q for the quarter ended September 30, 2011 and elsewhere in reports that the Company files or furnishes with the SEC. These filings can be found on KapStone's Web site at 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)

(unaudited)




























Quarter Ended September 30,


Fav / (Unfav)

Variance



Nine Months Ended September 30,


Fav / (Unfav)

Variance


2011


2010


%



2011


2010


%














Net sales

$   215,842


$   207,493


4.0%



$   637,366


$   583,111


9.3%














Cost and expenses:













Cost of sales, excluding depreciation and amortization

146,038


142,212


-2.7%



431,832


419,197


-3.0%

Depreciation and amortization

11,960


11,129


-7.5%



36,529


33,624


-8.6%

Freight and distribution expenses

19,319


20,161


4.2%



56,829


56,279


-1.0%

Selling, general and administrative expenses

8,720


7,631


-14.3%



26,892


23,672


-13.6%

Other operating income

292


250


16.8%



870


760


14.5%

Operating income

30,097


26,610


13.1%



86,154


51,099


68.6%














Foreign exchange gain / (loss)

(456)


301


-251.5%



(121)


(597)


79.7%

Interest expense, net

617


772


20.1%



1,944


2,433


20.1%

Amortization of debt issuance costs

419


538


22.1%



1,266


1,797


29.5%

Income before provision for income taxes

28,605


25,601


11.7%



82,823


46,272


79.0%

Provision (benefit) for income taxes

12,110


(12,765)


194.9%



33,038


(5,578)


692.3%

Net income

$     16,495


$     38,366


-57.0%



$     49,785


$     51,850


-4.0%














Net income per share:













Basic

$         0.36


$         0.83





$         1.08


$         1.13



Diluted

$         0.35


$         0.82





$         1.05


$         1.11





























Weighted-average number of shares outstanding:        













Basic

46,379,537


45,984,422





46,241,251


45,795,023



Diluted

47,494,425


47,049,913





47,455,133


46,892,468





























Effective tax rate

42.3%


-49.9%





39.9%


-12.1%





KapStone Paper and Packaging Corporation

Consolidated Balance Sheets

(In thousands)










September 30,


December 31,


2011


2010


(Unaudited)



Assets




Current assets:




  Cash and cash equivalents

$         67,342


$        67,358

  Trade accounts receivable, net of allowances

78,676


66,640

  Other receivables

4,112


2,780

  Inventories

77,824


73,324

  Prepaid income taxes

–


348

  Prepaid expenses and other current assets

3,391


2,403

  Deferred income taxes

2,377


9,394

Total current assets

233,722


222,247





Plant, property and equipment, net

457,813


466,019

Restricted cash

15,000


–

Other assets

2,142


3,996

Intangible assets, net

19,970


22,654

Goodwill

54,511


4,811

Total assets

$       783,158


$      719,727









Liabilities and Stockholders' Equity




Current liabilities:




  Current portion of long-term debt

$         18,835


$        18,835

  Other current borrowings

623


–

  Accounts payable

57,149


55,504

  Accrued expenses

21,610


22,986

  Accrued compensation costs

19,280


18,229

  Accrued income taxes

1,525


–

Total current liabilities

119,022


115,554





Long-term debt, net of current portion

78,924


92,857

Accrued pension and post-retirement benefits

6,415


6,454

Deferred income taxes

41,283


17,917

Other liabilities

64,125


68,311

Total other liabilities

190,747


185,539





Stockholders' equity:




Common stock $0.0001 par value

5


5

Additional paid-in capital

229,508


224,844

Retained earnings

243,872


194,087

Accumulated other comprehensive income (loss)

4


(302)

Total stockholders' equity

473,389


418,634

Total liabilities and stockholders' equity

$       783,158


$      719,727



KapStone Paper and Packaging Corporation

Consolidated Statements of Cash Flows

(In thousands)

(unaudited)










Quarter Ended September 30,


Nine Months Ended September 30,


2011


2010


2011


2010

Operating activities:








  Net income

$  16,495


$ 38,366


$   49,785


$  51,850

  Adjustments to reconcile net income to net cash provided by








  operating activities:








  Depreciation and amortization

11,960


11,129


36,529


33,624

  Stock-based compensation expense

705


676


3,226


2,833

Excess tax benefits from stock-based compensation

(423)


(59)


(1,181)


(447)

  Amortization of debt issuance costs

418


538


1,266


1,797

  Loss on disposal of fixed assets

441


168


623


628

  Deferred income taxes

15,924


(25,385)


30,215


(18,730)

  Changes in operating assets and liabilities

5,432


7,707


(16,419)


19,581

Net cash provided by operating activities

$  50,952


$ 33,140


$ 104,044


$  91,136









Investing activities:








  KPB acquisition earn-out payment

$           –


$          –


$ (49,700)


$           –

  CKD acquisition

–


–


–


638

   Restricted cash

(15,000)


2,500


(15,000)


2,500

  Capital expenditures

(13,348)


(8,325)


(26,262)


(23,829)

Net cash used in investing activities

$ (28,348)


$ (5,825)


$ (90,962)


$ (20,691)

















Financing activities:








Proceeds from revolving credit facility

$           –


$           -


$     7,600


$  76,700

Repayments on revolving credit facility

–


–


(7,600)


(84,100)

Repayments of long-term debt

(4,709)


(7,307)


(14,127)


(25,293)

Proceeds from other current borrowings

–


–


2,273


2,564

Repayments on other current borrowings

(415)


(641)


(1,650)


(1,920)

Loan amendment costs

–


–


(244)


–

Debt issuance costs for new credit facility

(788)


–


(788)


–

Payment of withholding taxes on vested restricted stock awards

(86)


–


(952)


(624)

Proceeds from exercises of stock options

396


233


1,017


777

Excess tax benefits from stock-based compensation

423


59


1,181


447

Proceeds from issuance of shares to ESPP

95


70


192


70

Other

–


–


–


111

Net cash used in financing activities

$   (5,084)


$ (7,586)


$ (13,098)


$ (31,268)









Net increase / (decrease) in cash and cash equivalents

17,520


19,729


(16)


39,177

Cash and cash equivalents-beginning of period

49,822


21,888


67,358


2,440

Cash and cash equivalents-end of period

$  67,342


$ 41,617


$   67,342


$  41,617



KapStone Paper and Packaging Corporation

Supplemental Information

GAAP to Non-GAAP Reconciliations

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

(unaudited)










Quarter Ended September 30,


Nine Months Ended September 30,


2011


2010


2011


2010

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








Net income (GAAP)

$ 16,495


$ 38,366


$   49,785


$ 51,850

  Interest expense, net

617


772


1,944


2,433

  Amortization of debt issuance costs

419


538


1,266


1,797

  Provision for income taxes

12,110


(12,765)


33,038


(5,578)

  Depreciation and amortization

11,960


11,129


36,529


33,624

EBITDA (Non-GAAP)

$ 41,601


$ 38,040


$ 122,562


$ 84,126









Alternative fuel mixture tax credits

–


–


–


(22,195)

Stock-based compensation expense

705


676


3,226


2,833

Adjusted EBITDA (Non-GAAP)

$ 42,306


$ 38,716


$ 125,788


$ 64,764









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








Net income (GAAP)

$ 16,495


$ 38,366


$   49,785


$ 51,850

Income tax adjustments

1,262


–


1,262


–

Cellulosic Biofuel tax credit

–


(20,660)


–


(20,660)

Alternative fuel mixture tax credits

–


-


–


(14,737)

Stock-based compensation expense

407


449


1,939


1,881

Adjusted Net Income (Non-GAAP)

$ 18,164


$ 18,155


$   52,986


$ 18,334









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








Basic EPS (GAAP)

$     0.36


$     0.83


$       1.08


$     1.13

Income tax adjustments

0.03


–


0.03


–

Cellulosic Biofuel tax credit

–


( 0.45)


–


( 0.45)

Alternative fuel mixture tax credits

–


–


–


( 0.32)

Stock-based compensation expense

0.01


0.01


0.04


0.04

Adjusted Basic EPS (Non-GAAP)

$     0.40


$     0.39


$       1.15


$     0.40









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








Diluted earnings per share (GAAP)

$     0.35


$     0.82


$       1.05


$     1.11

Income tax adjustments

0.03


–


0.03


–

Cellulosic Biofuel tax credit

–


( 0.44)


–


( 0.44)

Alternative fuel mixture tax credits

–


–


–


( 0.31)

Stock-based compensation expense

0.01


0.01


0.04


0.04

Adjusted Diluted EPS (Non-GAAP)

$     0.39


$     0.39


$       1.12


$     0.40



KapStone Paper and Packaging Corporation

Supplemental Information

Net Debt and Debt to Equity Ratio

(In thousands)

(unaudited)


Calculation of Net Debt

Quarter Ended


9/30/2011


6/30/2011


3/31/2011


12/31/2010


9/30/2010











Current portion of LT debt

$   18,835


$   18,835


$   18,835


$   18,835


$   18,835

Other borrowings

623


1,038


1,656


-


644

Borrowings on revolving line of credit

-


-


-


-


-

Long term debt, net

78,924


84,030


88,331


92,857


97,157

Unamortized debt issuance costs

2,221


2,612


3,020


3,203


3,612












100,603


106,515


111,842


114,895


120,248











Less cash and restricted cash

(82,342)


(49,822)


(22,478)


(67,358)


(41,617)





















Total Net Debt (non GAAP)

$   18,261


$   56,693


$   89,364


$   47,537


$   78,631































Decrease (increase) during the quarter

$   38,432


$   32,671


$ (41,827)


$   31,094


$   27,677





















Debt to Equity ratio calculation




















Net debt

$   18,261


$   56,693


$   89,364


$   47,537


$   78,631

Equity

$ 473,389


$ 455,257


$ 435,967


$ 418,634


$ 403,062











Ratio

3.9%


12.5%


20.5%


11.4%


19.5%



KapStone Paper and Packaging Corporation

Supplemental Information

Cash Flow From Operations and Adjusted Free Cash Flow

(In thousands)

(unaudited)












2011


2011


2011


2010


2010


30-Sep


30-Jun


31-Mar


31-Dec


30-Sep











Cash flow from operations (GAAP)

$     50,952


$     40,638


$     12,454


$     44,940


$      33,140











Less capital expenditures

(13,348)


(8,236)


(4,678)


(14,489)


(8,325)











Adjusted free cash flow (Non-GAAP)

$     37,604


$     32,402


$       7,776


$     30,451


$      24,815





















Average diluted shares outstanding

47,494,425


47,416,400


47,454,574


47,238,832


47,049,913











Adjusted free cash flow per share

$         0.79


$         0.68


$         0.16


$         0.64


$          0.53


SOURCE KapStone Paper and Packaging Corporation

21%

more press release views with 
Request a Demo

Modal title

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.