Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
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 Releases view all

    • 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

        • 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

        • 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

        • 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

        • 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

        • 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

        • 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

        • 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

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

        • View All Environ­ment

        • 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

        • 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

        • 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

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

        • View All Entertain­ment & Media

        • 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

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

        • View All Sports

        • 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

        • 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

        • 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

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • 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

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • 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
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      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 this article


      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

      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

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • 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
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via privacy@cision.com 
      • 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 © 2026 Cision US Inc.