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 Third Quarter 2010 Results

      Achieves Record Net Sales and Earnings


      News provided by

      KapStone Paper and Packaging Corporation

      Nov 03, 2010, 04:02 ET

      Share this article

      Share this article


      NORTHBROOK, Ill., Nov. 3, 2010 /PRNewswire-FirstCall/ -- KapStone Paper and Packaging Corporation (NYSE: KS) today reported results for the third quarter ended September 30, 2010.

      • Net sales of $207 million, up 22 percent versus 2009
      • Net income of $38 million, up 49 percent versus 2009
      • Adjusted EBITDA of $39 million up $31 million, or 388 percent, versus 2009
      • Diluted EPS of $0.82, up $0.13, or 19 percent, versus 2009
      • Adjusted diluted EPS of $0.39, up $0.59, or 295 percent, versus 2009
      • Net debt at September 30, 2010, was $79 million, down approximately $400 million since July 2008

      Roger W. Stone, Chairman and Chief Executive Officer, stated, "KapStone's record production in the third quarter of 2010 coupled with favorable industry dynamics enabled us to also achieve record sales of $207 million. Our mills produced 329,000 tons of paper, ran at 100 percent of capacity, and significantly improved operating margins. Wood costs continued to decline from earlier in 2010 when unusually wet weather in the Southeast created supply shortages and higher costs. Although the August domestic linerboard price increase was unsuccessful, a $40 per ton price increase for kraft paper announced in August 2010 should be fully realized in this year's fourth quarter along with improved export pricing. KapStone's order backlog remains strong."

      Third Quarter Operating Highlights

      Net sales for the quarter ended September 30, 2010 were $207.5 million, an increase of 21.8 percent, when compared to third quarter of 2009 sales of $170.3 million. The increase in net sales was attributable primarily to higher unit selling prices and mix improvement. Average revenue per ton increased to $614 versus $495 during the third quarter of 2009 and accounted for $28.4 million of the improvement in sales. Mix enhancement accounted for $12.2 million of the sales increase. Sales revenues in the third quarter of 2010 were negatively impacted by exchange rates and lower sales volumes by $2.1 million and $1.3 million, respectively.

      Operating income of $26.6 million for the 2010 third quarter exceeded prior year's results by $33.6 million after excluding the 2009 benefit from the alternative fuel mixture tax credits of $53.5 million. The primary reasons for the improved results were higher unit pricing and mix improvement which contributed $28.4 million and $9.4 million, respectively. Third quarter operating income was negatively impacted by a $3.9 million increase in freight and distribution costs and the $3.8 million reinstatement of certain salaried benefits which had been suspended in the prior year. Additionally, foreign exchange rates reduced operating income by $2.1 million.  

      Interest expense was $0.8 million for the third quarter of 2010, which decreased by $2.0 million versus the comparable quarter in 2009 as a result of year over year net debt reduction of $138 million. At September 30, 2010, the interest rate on the majority of the Company's debt was 1.76 percent.  

      The effective tax rate for the 2010 third quarter was (49.9) percent compared to 37.9 percent for the 2009 third quarter. The 2010 effective tax rate is lower due to the benefit related to the cellulosic biofuel producer's credit.

      In August 2010, the U.S. Internal Revenue Service ("IRS") approved the Company's registration as a producer of cellulosic biofuel for the tax year 2009. With this registration, the Company applied for a nonrefundable income tax credit of $1.01 per gallon of qualified cellulosic biofuel for black liquor burned by the Company in early 2009 for which the Company did not claim the alternative fuel mixture tax credit. A $20.7 million benefit (net of U.S. federal and state taxes) related to the cellulosic biofuel tax credit was reflected in the Company's income tax provision as a discrete item for the quarter ended September 30, 2010. The Company reported $33.9 million (the gross tax credit amount) as a deferred tax asset as of September 30, 2010 which is available to offset taxable income in future years.

      Cash Flow and Working Capital

      Cash and cash equivalents increased by $19.7 million in the quarter ended September 30, 2010, reflecting $33.1 million provided by operating activities offset by $5.8 million used in investing activities and $7.6 million used in financing activities.  

      Total net debt outstanding as of September 30, 2010, was $78.6 million and was reduced by $27.7 million during the third quarter of 2010. The Company was in compliance with all debt covenants at September 30, 2010.    

      At September 30, 2010, the Company had approximately $41.6 million of cash, $91.1 million of working capital and $87.7 million of revolver borrowing capacity.

      Conclusion

      Stone concluded, "Industry fundamentals remain solid characterized by relatively strong demand, high operating rates, low inventories and stable to improving prices."  

      Conference Call

      KapStone will host a conference call at 11 a.m. ET, Thursday, November 4, 2010, to discuss the Company's financial results for the 2010 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: 866.713.8310

      International: 617.597.5308

      Participant Passcode: 35571696



      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 (http://streetevents.com), a password-protected event management site.

      An audio replay is available approximately one hour after the end of the call by dialing 888-286-8010 (Domestic) or 617-801-6888 (International), passcode 39854536, through November 11, 2010.  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 and linerboard.  The Company is the parent company of KapStone Kraft Paper Corporation which includes paper mills in Roanoke Rapids, NC and North Charleston, SC, a lumber mill in Summerville, SC, and five chip mills in South Carolina. The business employs approximately 1,600 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 and potential future contingent earn-out payments to International Paper Company.  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; and (7) the income 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, 2009, Quarterly Report on Form 10-Q for the quarter ended September 30, 2010 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)

































      Fav / (Unfav)






      Fav / (Unfav)



      Quarter Ended September 30,


      Variance


      Nine Months Ended Sept. 30,


      Variance



      2010


      2009


      %


      2010


      2009


      %














      Net sales


      $   207,493


      $   170,335


      21.8%


      $   583,111


      $   467,412


      24.8%














      Cost and expenses:













      Cost of sales, excluding depreciation and amortization


      142,212


      86,812


      -63.8%


      419,197


      271,650


      -54.3%

      Freight and distribution expenses


      20,161


      16,262


      -24.0%


      56,279


      42,755


      -31.6%

      Selling, general and administrative expenses


      7,631


      7,105


      -7.4%


      23,672


      23,292


      -1.6%

      Depreciation and amortization


      11,129


      13,664


      18.6%


      33,624


      40,761


      17.5%

      Gain / (loss) on sale of business


      -


      (278)


      100.0%


      -


      16,417


      100.0%

      Other operating income


      250


      285


      -12.3%


      760


      733


      3.7%

      Operating income


      26,610


      46,499


      -42.8%


      51,099


      106,104


      -51.8%














      Foreign exchange gain / (loss)


      301


      175


      72.0%


      (597)


      48


      -1343.8%

      Interest income


      9


      -


      n/a


      27


      1


      2600.0%

      Interest expense


      781


      2,821


      72.3%


      2,460


      11,887


      79.3%

      Amortization of debt issuance costs


      538


      2,532


      78.8%


      1,797


      4,210


      57.3%

      Income before provision (benefit) for income taxes


      25,601


      41,321


      -38.0%


      46,272


      90,056


      -48.6%

      Provision (benefit) for income taxes


      (12,765)


      15,649


      181.6%


      (5,578)


      35,160


      115.9%














      Net income


      $     38,366


      $     25,672


      49.4%


      $     51,850


      $     54,896


      -5.5%














      Earnings per share:













      Basic


      $         0.83


      $         0.70




      $         1.13


      $         1.77



      Diluted


      $         0.82


      $         0.69




      $         1.11


      $         1.75
















      Weighted-average number of shares outstanding:        













      Basic


      45,984,422


      36,548,515




      45,795,023


      31,096,354



      Diluted


      47,049,933


      36,940,773




      46,892,468


      31,355,785





























      Effective tax rate


      -49.9%


      37.9%




      -12.1%


      39.0%





























      OPERATING SEGMENT DATA













      ($ In thousands)



















      Fav / (Unfav)






      Fav / (Unfav)



      Quarter Ended September 30,


      Variance


      Nine Months Ended Sept. 30,


      Variance



      2010


      2009


      %


      2010


      2009


      %

      Net sales













          Unbleached kraft


      $   207,493


      $   170,335


      21.8%


      $   583,111


      $   461,384


      26.4%

          Other


      -


      -


      n/a


      -


      6,927


      -100.0%

          Intersegment sales elimination


      -


      -


      n/a


      -


      (899)


      100.0%

      Total net sales


      $   207,493


      $   170,335


      21.8%


      $   583,111


      $   467,412


      24.8%














      Operating income













          Unbleached kraft


      $     31,409


      $     51,952


      -39.5%


      $     66,848


      $   105,245


      -36.5%

          Other


      -


      -


      n/a


      -


      748


      -100.0%

      Gain / (loss) on sale of business


      -


      (278)


      100.0%


      -


      16,417


      -100.0%

          Corporate


      (4,799)


      (5,175)


      7.3%


      (15,749)


      (16,306)


      3.4%

      Total operating income


      $     26,610


      $     46,499


      -42.8%


      $     51,099


      $   106,104


      -51.8%



      KapStone Paper and Packaging Corporation

      Consolidated Balance Sheets

      (In thousands)










      September 30,


      December 31,


      2010


      2009


      (Unaudited)



      Assets




      Current assets:




        Cash and cash equivalents

      $         41,617


      $          2,440

        Trade accounts receivable, net of allowances of $1,303 in 2010 and $1,217 in 2009

      72,425


      58,408

        Other receivables

      2,893


      16,487

        Inventories

      71,836


      61,377

        Refundable and prepaid income taxes

      980


      13,757

        Prepaid expenses and other current assets

      3,897


      1,690

        Restricted cash

      –


      2,500

        Deferred income taxes

      5,917


      5,604

      Total current assets

      199,565


      162,263





      Plant, property and equipment, net

      462,504


      470,278

      Other assets

      4,235


      4,935

      Intangible assets, net

      23,548


      26,198

      Goodwill

      4,811


      5,449

      Total assets

      $       694,663


      $      669,123









      Liabilities and Stockholders’ Equity




      Current liabilities:




         Current portion of long-term debt

      $         18,835


      $        18,630

         Borrowings under revolving credit facility

      -


      7,400

         Other current borrowings

      644


      -

         Accounts payable

      51,966


      52,147

         Accrued expenses

      20,832


      20,800

         Accrued compensation costs

      16,164


      7,719

      Total current liabilities

      108,441


      106,696





      Long-term debt, net of current portion

      97,157


      121,031

      Accrued pension and post-retirement benefits

      6,663


      5,949

      Deferred income taxes

      19,663


      38,577

      Other liabilities

      59,377


      48,080

      Total other liabilities

      182,860


      213,637





      Stockholders’ equity:




      Preferred stock $0.0001 par value

      –


      –

      Common stock $0.0001 par value

      5


      5

      Additional paid-in capital

      223,440


      219,828

      Retained earnings

      180,896


      129,046

      Accumulated other comprehensive loss

      (979)


      (89)

      Total stockholders' equity

      403,362


      348,790

      Total liabilities and stockholders’ equity

      $       694,663


      $      669,123



      KapStone Paper and Packaging Corporation

      Consolidated Statements of Cash Flows

      ($ In thousands)

      (unaudited)










      Quarter Ended September 30,


      Nine Months Ended September 30,


      2010


      2009


      2010


      2009

















      Operating activities:








      Net income

      $ 38,366


      $  25,672


      $  51,850


      $    54,896

      Adjustments to reconcile net income to cash provided by operating activities:








        Depreciation and amortization

      11,129


      13,664


      33,624


      40,761

        Stock based compensation expense

      676


      652


      2,833


      1,686

        Amortization of debt issuance costs

      538


      2,532


      1,797


      4,210

        Loss on disposal of assets

      168


      468


      628


      756

        Deferred income taxes

      (25,385)


      2,405


      (18,730)


      13,750

        Gain / (loss) on sale of business

      –


      278


      –


      (16,417)

      Changes in operating assets and liabilities

      7,648


      15,332


      19,134


      24,148

      Total cash provided by operating activities

      $ 33,140


      $  61,003


      $  91,136


      $  123,790









      Investing activities:








        CKD acquisition

      $          –


      $           –


      $       638


      $      1,000

        KPB acquisition including earn-out for sale of dunnage bag business

      –


      –


      –


      (3,977)

        Proceeds from sale of business

      –


      (1,185)


      –


      34,898

        Restricted cash

      2,500


      –


      2,500


      (2,500)

        Capital expenditures

      (8,325)


      (5,746)


      (23,829)


      (18,656)

      Total cash (used in) / provided by investing activities

      $ (5,825)


      $   (6,931)


      $ (20,691)


      $    10,765

















      Financing activities:








           Proceeds from revolving credit facility

      $          –


      $    3,000


      $  76,700


      $    64,300

      Repayments on revolving credit facility

      –


      (3,000)


      (84,100)


      (76,700)

      Repayments of long-term debt and notes

      (7,307)


      (158,362)


      (25,293)


      (208,093)

      Proceeds from other current borrowings

      –


      –


      2,564


      –

      Proceeds from exercises of stock warrants

      –


      85,217


      –


      85,217

      Repayments on other current borrowings

      (641)


      –


      (1,920)


      –

      Payment of withholding taxes on vested restricted stock awards

      –


      –


      (624)


      –

      Proceeds from exercises of stock options

      233


      –


      777


      –

      Excess tax benefits from stock based compensation

      59


      –


      447


      –

      Proceeds from employee stock purchase plan

      70


      –


      70


      –

      Other

      –


      –


      111


      –

      Debt issuance costs paid

      –


      –


      –


      (370)

      Total cash (used in) / provided by financing activities

      $ (7,586)


      $ (73,145)


      $ (31,268)


      $ (135,646)









      Net increase / (decrease) in cash and cash equivalents

      19,729


      (19,073)


      39,177


      (1,091)

      Cash and cash equivalents-beginning of period

      21,888


      22,147


      2,440


      4,165

      Cash and cash equivalents-end of period

      $ 41,617


      $    3,074


      $  41,617


      $      3,074



      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,


      2010


      2009


      2010


      2009

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








      Net income (GAAP)

      $ 38,366


      $ 25,672


      $ 51,850


      $   54,896

        Interest income

      (9)


      -


      (27)


      (1)

        Interest expense

      781


      2,821


      2,460


      11,887

        Amortization of debt issuance costs

      538


      2,532


      1,797


      4,210

        Provision (benefit) for income taxes

      (12,765)


      15,649


      (5,578)


      35,160

        Depreciation and amortization

      11,129


      13,664


      33,624


      40,761

      EBITDA (Non-GAAP)

      $ 38,040


      $ 60,338


      $ 84,126


      $ 146,913









      Alternative fuel mixture tax credits

      -


      (53,458)


      (22,195)


      (107,464)

      Planned maintenance outage

      -


      -


      6,810


      -

      Dunnage bag business

      -


      278


      -


      (17,165)

      Stock based compensation expense

      676


      652


      2,833


      1,686

      Adjusted EBITDA (Non-GAAP)

      $ 38,716


      $   7,810


      $ 71,574


      $   23,970









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








      Net income (GAAP)

      $ 38,366


      $ 25,672


      $ 51,850


      $   54,896

      Cellulosic Biofuel tax credit

      (20,660)


      -


      (20,660)


      -

      Alternative fuel mixture tax credits

      -


      (33,213)


      (14,737)


      (65,508)

      Planned maintenance outage

      -


      -


      4,522


      -

      Dunnage bag business

      -


      173


      -


      (10,463)

      Stock based compensation expense

      449


      405


      1,881


      1,028

      Adjusted Net Income (Non-GAAP)

      $ 18,155


      $ (6,963)


      $ 22,856


      $ (20,047)









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








      Basic EPS (GAAP)

      $     0.83


      $     0.70


      $     1.13


      $       1.77

      Cellulosic Biofuel tax credit

      (0.45)


      -


      (0.45)


      -

      Alternative fuel mixture tax credits

      -


      (0.91)


      (0.32)


      (2.11)

      Planned maintenance outage

      -


      -


      0.10


      -

      Dunnage bag business

      -


      -


      -


      (0.34)

      Stock based compensation expense

      0.01


      0.01


      0.04


      0.03

      Adjusted Basic EPS (Non-GAAP)

      $     0.39


      $   (0.20)


      $     0.50


      $     (0.65)









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








      Diluted earnings per share (GAAP)

      $     0.82


      $     0.69


      $     1.11


      $       1.75

      Cellulosic Biofuel tax credit

      ( 0.44)


      -


      ( 0.44)


      -

      Alternative fuel mixture tax credits

      -


      ( 0.90)


      ( 0.31)


      ( 2.09)

      Planned maintenance outage

      -


      -


      0.10


      -

      Dunnage bag business

      -


      -


      -


      ( 0.33)

      Stock based compensation expense

      0.01


      0.01


      0.04


      0.03

      Adjusted Diluted EPS (Non-GAAP)

      $     0.39


      $   (0.20)


      $     0.50


      $     (0.64)



      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.