SPOKANE, Wash.--(BUSINESS WIRE)--
Clearwater Paper Corporation (NYSE:CLW) today reported financial
results for the first quarter of 2013.
The company reported net sales of $460.8 million for the first quarter
of 2013, up 0.7% compared to $457.8 million for the first quarter of
2012. The GAAP net loss for the first quarter of 2013 was $(0.9)
million, or $(0.04) per diluted share, compared to net earnings of $3.7
million, or $0.16 per diluted share, for the first quarter of 2012. The
net loss included $17.1 million in debt retirement costs, $3.5 million
in mark-to-market impact of directors' equity-based compensation
expense, $0.2 million associated with the closing of the company's
Thomaston, Georgia facility and a tax benefit of $9.8 million associated
with converting gallons from Alternative Fuel Mixture Tax Credits
(AFMTC) to Cellulosic Biofuel Producer Credits (CBPC). Excluding those
items, first quarter 2013 net earnings were $2.4 million, or $0.11 per
diluted share, on an after-tax basis. For first quarter 2012, excluding
$1.0 million of expenses associated with the Metso litigation, $0.4
million benefit in mark-to-market impact of directors' equity-based
compensation and a $5.7 million tax charge associated with converting
gallons from CBPC to AFMTC, net earnings were $9.8 million, or $0.42 per
diluted share, on an after-tax basis.
Earnings before interest, taxes, depreciation and amortization, or
EBITDA, was $34.6 million for the first quarter of 2013. Adjusted EBITDA
of $38.3 million was down 16% as compared to first quarter 2012 Adjusted
EBITDA of $45.8 million mainly due to lower consumer products margins,
as discussed further below.
"Net sales, volumes and pricing were strong in both the Consumer
Products and Pulp & Paperboard divisions in the quarter," said Linda
Massman, chief executive officer. "However, we faced some cost
challenges that we expect to abate in the second quarter. Most of these
were a result of limited inventory in retail tissue, caused by more
demand in the quarter than we anticipated for conventional bathroom
tissue. This had a negative impact on many of our cost categories, which
was approximately $9 million in the first quarter. Despite these cost
pressures, we still expect to achieve our $300 million adjusted EBITDA
target for 2014."
During the first quarter, the company repurchased approximately 830,000
shares of common stock at a total cost of $50.2 million. This amount
includes $50 million associated with the company's accelerated stock
buyback program. The number of shares actually repurchased under the
accelerated program through March 31, 2013 includes approximately 80% of
the total number of shares expected to be acquired under that program.
The company expects to repurchase the balance of its overall $100
million repurchase program by the end of 2013.
FIRST QUARTER 2013 SEGMENT PERFORMANCE
Consumer Products
Net sales in the Consumer Products segment were $284.9 million for the
first quarter of 2013, compared to first quarter 2012 net sales of
$277.8 million. The 2.5% increase in net sales was primarily
attributable to higher volumes, which more than offset a slight decline
in net selling prices per ton. Operating income decreased to $10.1
million from $26.3 million in the prior year period, driven primarily by
increased transportation and purchased paper costs. These increased
costs were caused by lower inventories as a result of increased
conventional tissue sales and shipments in connection with the
anticipated ramp up in through-air-dried (TAD) production and sales in
2013. Operating income was also impacted by higher external pulp costs
and higher labor costs in first quarter 2013.
-
Tissue sales volumes increased 3% to 132,596 tons in the first quarter
of 2013 compared to the first quarter of 2012 due to higher retail and
non-retail shipments.
-
Average net selling prices decreased 0.4% to $2,149 per ton in the
first quarter of 2013 as compared to the first quarter of 2012 due to
a 2.6% decline in non-retail pricing caused by lower machine-glazed
and contract manufacturing pricing.
-
The company's new TAD paper machine in Shelby, North Carolina produced
13,000 tons of tissue in the quarter, slightly above expectations.
Pulp and Paperboard
Net sales of $175.9 million for the first quarter of 2013 were down 2.2%
compared to first quarter 2012 net sales of $180.0 million. The decrease
was primarily due to lower paperboard pricing, partially offset by
increased volumes. Operating income for the quarter increased 50.6% to
$17.6 million, compared to $11.7 million for the first quarter of 2012,
primarily due to lower major maintenance expense.
-
Paperboard sales volumes increased 2.3% to 186,350 tons in the first
quarter of 2013, compared to the first quarter of 2012.
-
Paperboard net selling prices decreased 3.4% to $935 per ton caused by
softness in the markets for plate, folding, and cup products.
-
Scheduled major maintenance expense in Arkansas was $5.0 million for
the quarter compared to major maintenance expense in Idaho of $15.5
million for the same period in 2012.
Taxes
The company's effective tax rate for the quarter was a benefit of 94.3%,
compared to an expense of 76.6% in the first quarter of 2012. This was
mostly associated with converting gallons from AFMTC to CBPC. The
company expects its annual effective tax rate to be approximately 23%
for 2013. Excluding adjusting items, consisting of debt retirement
costs, the mark-to-market impact of directors' equity-based
compensation, costs associated with the closing of the company's
Thomaston, Georgia facility and tax benefits associated with converting
gallons from AFMTC to CBPC, the estimated annual effective tax rate is
approximately 37%.
Note Regarding Use of Non-GAAP Financial Measures
In this press release, the company presents its results for the first
quarter of 2013 and 2012, including EBITDA, Adjusted EBITDA, adjusted
net earnings and adjusted net earnings per diluted share excluding
special items. These amounts are not in accordance with generally
accepted accounting principles (GAAP), and accordingly reconciliations
to net earnings and net earnings per diluted share as determined in
accordance with GAAP are included at the end of this press release. The
company presents these amounts because management believes they assist
investors and analysts in comparing the company's performance across
reporting periods on a consistent basis by excluding items that the
company does not believe are indicative of its core operating
performance.
CONFERENCE CALL INFORMATION
A live audio webcast and conference call will be held today, Wednesday,
April 24, 2013 at 2 p.m. Pacific time (5 p.m. Eastern time). Investors
may access the conference call by dialing 877-303-9241 (for U.S./Canada
investors) or 760-666-3575 (for international investors). The audio
webcast may be accessed on the company's website at http://ir.clearwaterpaper.com/events.cfm.
An accompanying presentation including supplemental information will be
available for downloading at the same site at 1:05 p.m. Pacific time
(4:05 p.m. Eastern time). The webcast will be audio only. The company
recommends that investors download the accompanying presentation prior
to the call.
For those unable to participate in the call, an archived recording will
be available through the Clearwater Paper Corporation website at www.clearwaterpaper.com
under "Investor Relations" following the conference call.
ABOUT CLEARWATER PAPER
Clearwater Paper manufactures quality consumer tissue, away-from-home
tissue, parent roll tissue, machine-glazed tissue, bleached paperboard
and pulp at 15 manufacturing locations in the U.S. and Canada. The
company is a premier supplier of private label tissue to major retailers
and wholesale distributors. This includes grocery, drug, mass merchants
and discount stores. The company also produces bleached paperboard used
by quality-conscious printers and packaging converters. Clearwater
Paper's employees build shareholder value by developing strong customer
relationships through quality and service.
FORWARD-LOOKING STATEMENTS
This press release contains certain forward-looking statements within
the meaning of the Private Securities Litigation Reform Act of 1995 as
amended, including the expected completion of the $100 million common
stock repurchase program, expected costs, the company's expected
Adjusted EBITDA target for 2014 and the company's effective tax rates
for 2013. These forward-looking statements are based on current
expectations, estimates, assumptions and projections that are subject to
change, and actual results may differ materially from the
forward-looking statements. Factors that could cause actual results to
differ materially include, but are not limited to, difficulties with the
optimization and realization of the benefits expected from the company's
new through-air-dried paper machine and converting lines at Shelby,
North Carolina; changes in the cost and availability of wood fiber and
wood pulp; manufacturing or operating disruptions, including equipment
malfunction and damage to the company's manufacturing facilities;
changes in transportation costs and disruptions in transportation
services; changes in costs for and availability of packaging supplies,
chemicals, energy and maintenance and repairs; competitive pricing
pressures for the company's products, including as a result of increased
capacity as additional manufacturing facilities are operated by the
company's competitors; changes in customer product preferences and
competitors' product offerings; changes in the U.S. and international
economies and in general economic conditions in the regions and
industries in which the company operates; cyclical industry conditions;
reliance on a limited number of third-party suppliers for raw materials;
labor disruptions; inability to successfully implement the company's
expansion strategies; the company's qualification to retain, or ability
to utilize, tax credits associated with alternative fuels or cellulosic
biofuels and the tax treatment associated with receipt of such credits;
and other risks and uncertainties described from time to time in the
company's public filings with the Securities and Exchange Commission.
The forward-looking statements are made as of the date of this press
release and the company does not undertake to update any forward-looking
statements.
For additional information on Clearwater Paper, please visit the
company's website at www.clearwaterpaper.com.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Clearwater Paper Corporation |
|
Condensed Consolidated Statements of Operations
|
|
Unaudited (Dollars in thousands - except per-share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
March 31,
|
|
|
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
Net sales
|
|
|
$
|
460,824
|
|
|
|
|
100
|
%
|
|
|
$
|
|
457,798
|
|
|
|
|
100
|
%
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
|
(414,209
|
)
|
|
|
|
90
|
%
|
|
|
|
|
(403,076
|
)
|
|
|
|
88
|
%
|
|
Selling, general and administrative expenses
|
|
|
|
(34,132
|
)
|
|
|
|
7
|
%
|
|
|
|
|
(29,074
|
)
|
|
|
|
6
|
%
|
|
Total operating costs and expenses
|
|
|
|
(448,341
|
)
|
|
|
|
97
|
%
|
|
|
|
|
(432,150
|
)
|
|
|
|
94
|
%
|
|
Income from operations
|
|
|
|
12,483
|
|
|
|
|
3
|
%
|
|
|
|
|
25,648
|
|
|
|
|
6
|
%
|
|
Interest expense, net
|
|
|
|
(10,982
|
)
|
|
|
|
2
|
%
|
|
|
|
|
(9,728
|
)
|
|
|
|
2
|
%
|
|
Debt retirement costs
|
|
|
|
(17,058
|
)
|
|
|
|
4
|
%
|
|
|
|
|
-
|
|
|
|
|
-
|
|
(Loss) earnings before income taxes
|
|
|
|
(15,557
|
)
|
|
|
|
3
|
%
|
|
|
|
|
15,920
|
|
|
|
|
3
|
%
|
|
Income tax provision
|
|
|
|
14,675
|
|
|
|
|
3
|
%
|
|
|
|
|
(12,194
|
)
|
|
|
|
3
|
%
|
|
Net (loss) earnings
|
|
|
$
|
(882
|
)
|
|
|
|
0
|
%
|
|
|
$
|
|
3,726
|
|
|
|
|
1
|
%
|
|
Net (loss) earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
(0.04
|
)
|
|
|
|
|
|
|
$
|
|
0.16
|
|
|
|
|
|
|
Diluted
|
|
|
|
(0.04
|
)
|
|
|
|
|
|
|
|
|
0.16
|
|
|
|
|
|
|
Average shares outstanding (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
22,884
|
|
|
|
|
|
|
|
|
|
23,079
|
|
|
|
|
|
|
Diluted
|
|
|
|
22,884
|
|
|
|
|
|
|
|
|
|
23,417
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Clearwater Paper Corporation |
|
Condensed Consolidated Balance Sheets
|
|
Unaudited (Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
|
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
2013
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
|
|
|
|
|
$
|
9,538
|
|
|
|
|
|
|
$
|
12,579
|
|
|
Short-term investments
|
|
|
|
|
|
|
|
85,000
|
|
|
|
|
|
|
|
20,000
|
|
|
Receivables, net
|
|
|
|
|
|
|
|
156,251
|
|
|
|
|
|
|
|
154,143
|
|
|
Taxes receivable
|
|
|
|
|
|
|
|
11,281
|
|
|
|
|
|
|
|
20,828
|
|
|
Inventories
|
|
|
|
|
|
|
|
248,785
|
|
|
|
|
|
|
|
231,466
|
|
|
Deferred tax assets
|
|
|
|
|
|
|
|
26,385
|
|
|
|
|
|
|
|
17,136
|
|
|
Prepaid expenses
|
|
|
|
|
|
|
|
10,037
|
|
|
|
|
|
|
|
12,314
|
|
|
Total current assets
|
|
|
|
|
|
|
|
547,277
|
|
|
|
|
|
|
|
468,466
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
|
|
|
|
|
871,745
|
|
|
|
|
|
|
|
877,377
|
|
|
Goodwill
|
|
|
|
|
|
|
|
229,533
|
|
|
|
|
|
|
|
229,533
|
|
|
Intangible assets, net
|
|
|
|
|
|
|
|
45,954
|
|
|
|
|
|
|
|
47,753
|
|
|
Other assets, net
|
|
|
|
|
|
|
|
12,122
|
|
|
|
|
|
|
|
10,327
|
|
|
TOTAL ASSETS
|
|
|
|
|
|
|
$
|
1,706,631
|
|
|
|
|
|
|
$
|
1,633,456
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
|
|
|
|
|
$
|
168,566
|
|
|
|
|
|
|
$
|
165,596
|
|
|
Current liability for pensions and other postretirement employee
benefits
|
|
|
|
|
|
|
|
9,137
|
|
|
|
|
|
|
|
9,137
|
|
|
Total current liabilities
|
|
|
|
|
|
|
|
177,703
|
|
|
|
|
|
|
|
174,733
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
|
|
|
|
|
650,000
|
|
|
|
|
|
|
|
523,933
|
|
|
Liability for pensions and other postretirement employee benefits
|
|
|
|
|
|
|
|
199,711
|
|
|
|
|
|
|
|
204,163
|
|
|
Other long-term obligations
|
|
|
|
|
|
|
|
53,912
|
|
|
|
|
|
|
|
50,910
|
|
|
Accrued taxes
|
|
|
|
|
|
|
|
75,522
|
|
|
|
|
|
|
|
78,699
|
|
|
Deferred tax liabilities
|
|
|
|
|
|
|
|
58,358
|
|
|
|
|
|
|
|
60,124
|
|
|
Stockholders' equity, excluding accumulated other comprehensive
loss, net of tax
|
|
|
|
|
|
|
|
604,657
|
|
|
|
|
|
|
|
656,587
|
|
|
Accumulated other comprehensive loss, net of tax
|
|
|
|
|
|
|
|
(113,232
|
)
|
|
|
|
|
|
|
(115,693
|
)
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
$
|
1,706,631
|
|
|
|
|
|
|
$
|
1,633,456
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Clearwater Paper Corporation |
|
Condensed Consolidated Statements of Cash Flows
|
|
Unaudited (Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
|
March 31,
|
|
|
|
|
|
|
|
|
2013
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) earnings
|
|
|
|
|
|
$
|
(882
|
)
|
|
|
|
|
|
$
|
3,726
|
|
|
Adjustments to reconcile net (loss) earnings to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
22,151
|
|
|
|
|
|
|
|
19,548
|
|
|
Deferred tax expense
|
|
|
|
|
|
|
(12,614
|
)
|
|
|
|
|
|
|
11,876
|
|
|
Equity-based compensation expense
|
|
|
|
|
|
|
4,785
|
|
|
|
|
|
|
|
1,080
|
|
|
Employee benefit plans
|
|
|
|
|
|
|
2,693
|
|
|
|
|
|
|
|
1,682
|
|
|
Deferred issuance costs and discounts on long-term debt
|
|
|
|
|
|
|
3,544
|
|
|
|
|
|
|
|
561
|
|
|
Disposal of plant and equipment, net
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
453
|
|
|
Changes in working capital, net
|
|
|
|
|
|
|
(9,868
|
)
|
|
|
|
|
|
|
15,772
|
|
|
Change in taxes receivable, net
|
|
|
|
|
|
|
9,547
|
|
|
|
|
|
|
|
(4,508
|
)
|
|
Excess tax benefits from equity-based payment arrangements
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
(2,145
|
)
|
|
Changes in non-current accrued taxes
|
|
|
|
|
|
|
(3,177
|
)
|
|
|
|
|
|
|
3,643
|
|
|
Funding of qualified pension plans
|
|
|
|
|
|
|
(3,026
|
)
|
|
|
|
|
|
|
(15,525
|
)
|
|
Other, net
|
|
|
|
|
|
|
361
|
|
|
|
|
|
|
|
2,280
|
|
|
Net cash provided by operating activities
|
|
|
|
|
|
|
13,514
|
|
|
|
|
|
|
|
38,443
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in short-term investments, net
|
|
|
|
|
|
|
(65,000
|
)
|
|
|
|
|
|
|
30,001
|
|
|
Additions to plant and equipment
|
|
|
|
|
|
|
(19,471
|
)
|
|
|
|
|
|
|
(41,521
|
)
|
|
Net cash used for investing activities
|
|
|
|
|
|
|
(84,471
|
)
|
|
|
|
|
|
|
(11,520
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from long-term debt
|
|
|
|
|
|
|
275,000
|
|
|
|
|
|
|
|
-
|
|
|
Repayment of debt
|
|
|
|
|
|
|
(150,000
|
)
|
|
|
|
|
|
|
-
|
|
|
Purchase of treasury stock
|
|
|
|
|
|
|
(50,166
|
)
|
|
|
|
|
|
|
-
|
|
|
Payments for long-term debt issuance costs
|
|
|
|
|
|
|
(4,723
|
)
|
|
|
|
|
|
|
-
|
|
|
Payment of tax withholdings on equity-based payment arrangements
|
|
|
|
|
|
|
(2,195
|
)
|
|
|
|
|
|
|
(12,963
|
)
|
|
Excess tax benefits from equity-based payment arrangements
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
2,145
|
|
|
Net cash provided by (used for) financing activities
|
|
|
|
|
|
|
67,916
|
|
|
|
|
|
|
|
(10,818
|
)
|
|
(Decrease) increase in cash
|
|
|
|
|
|
|
(3,041
|
)
|
|
|
|
|
|
|
16,105
|
|
|
Cash at beginning of period
|
|
|
|
|
|
|
12,579
|
|
|
|
|
|
|
|
8,439
|
|
|
Cash at end of period
|
|
|
|
|
|
$
|
9,538
|
|
|
|
|
|
|
$
|
24,544
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Clearwater Paper Corporation |
|
Segment Information
|
|
Unaudited (Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
|
Segment net sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Products
|
|
|
|
|
|
|
|
|
|
|
$
|
284,902
|
|
|
|
|
|
62
|
%
|
|
|
|
|
$
|
277,830
|
|
|
|
|
|
61
|
%
|
|
Pulp and Paperboard
|
|
|
|
|
|
|
|
|
|
|
|
175,922
|
|
|
|
|
|
38
|
%
|
|
|
|
|
|
179,968
|
|
|
|
|
|
39
|
%
|
|
Total segment net sales
|
|
|
|
|
|
|
|
|
|
|
$
|
460,824
|
|
|
|
|
|
100
|
%
|
|
|
|
|
$
|
457,798
|
|
|
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Products
|
|
|
|
|
|
|
|
|
|
|
$
|
10,124
|
|
|
|
|
|
81
|
%
|
|
|
|
|
$
|
26,271
|
|
|
|
|
|
102
|
%
|
|
Pulp and Paperboard
|
|
|
|
|
|
|
|
|
|
|
|
17,553
|
|
|
|
|
|
141
|
%
|
|
|
|
|
|
11,658
|
|
|
|
|
|
45
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27,677
|
|
|
|
|
|
|
|
|
|
|
|
37,929
|
|
|
|
|
|
|
|
Corporate
|
|
|
|
|
|
|
|
|
|
|
|
(15,194
|
)
|
|
|
|
|
122
|
%
|
|
|
|
|
|
(12,281
|
)
|
|
|
|
|
48
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
|
|
|
|
|
|
|
|
$
|
12,483
|
|
|
|
|
|
100
|
%
|
|
|
|
|
$
|
25,648
|
|
|
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Clearwater Paper Corporation |
|
Reconciliation of Consolidated Net (Loss) Earnings to EBITDA and
Adjusted EBITDA
|
|
Unaudited (Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
Net (loss) earnings
|
|
$
|
(882
|
)
|
|
$
|
3,726
|
|
|
Add back:
|
|
|
|
|
|
Interest expense, net 1 |
|
28,040
|
|
|
|
9,728
|
|
|
Income tax provision
|
|
(14,675
|
)
|
|
|
12,194
|
|
|
Depreciation and amortization expense
|
|
22,151
|
|
|
|
19,548
|
|
|
EBITDA 2 |
|
$
|
34,634
|
|
|
$
|
45,196
|
|
|
|
|
|
|
|
|
Directors' equity-based compensation expense (benefit)
|
|
3,472
|
|
|
|
(417
|
)
|
|
Costs associated with announced Thomaston facility closure
|
|
183
|
|
|
|
-
|
|
|
Expenses associated with Metso litigation
|
|
-
|
|
|
|
990
|
|
|
|
|
|
|
|
|
Adjusted EBITDA 3 |
|
$
|
38,289
|
|
|
$
|
45,769
|
|
|
|
|
|
|
|
|
1 Interest expense, net for 2013 includes debt
retirement costs of $17.1 million.
|
|
|
|
2EBITDA is a non-GAAP measure that
management uses to evaluate the cash generating capacity of the
company. The most directly comparable GAAP measure is net (loss)
earnings. EBITDA is net (loss) earnings adjusted for net interest
expense (including debt retirement costs), income taxes, and
depreciation and amortization. It should not be considered as an
alternative to net (loss) earnings computed under GAAP.
|
|
|
|
3Adjusted EBITDA excludes the impact of
the items listed that we do not believe are indicative of our core
operating performance.
|
|
|
|
|
|
|
|
|
|
Clearwater Paper Corporation |
|
Reconciliation of Non-GAAP Financial Measures
|
|
Unaudited (Dollars in thousands, except per-share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
GAAP net (loss) earnings
|
$
|
(882
|
)
|
|
$
|
3,726
|
|
|
Special items, after-tax1 :
|
|
|
|
|
Expenses associated with Metso litigation
|
|
-
|
|
|
|
647
|
|
|
Debt retirement costs
|
|
10,781
|
|
|
|
-
|
|
|
Directors' equity-based compensation expense (benefit)
|
|
2,194
|
|
|
|
(273
|
)
|
|
Costs associated with announced Thomaston facility closure
|
|
116
|
|
|
|
-
|
|
|
Discrete tax items related to AFMTC/CBPC credit conversions
|
|
(9,766
|
)
|
|
|
5,700
|
|
|
Adjusted net earnings 2 |
$
|
2,443
|
|
|
$
|
9,801
|
|
|
|
|
|
|
|
|
GAAP net (loss) earnings per diluted share
|
$
|
(0.04
|
)
|
|
$
|
0.16
|
|
|
Special items, after-tax1 :
|
|
|
|
|
Expenses associated with Metso litigation
|
|
-
|
|
|
|
0.03
|
|
|
Debt retirement costs
|
|
0.47
|
|
|
|
-
|
|
|
Directors' equity-based compensation expense (benefit)
|
|
0.10
|
|
|
|
(0.01
|
)
|
|
Costs associated with announced Thomaston facility closure
|
|
0.01
|
|
|
|
-
|
|
|
Discrete tax items related to AFMTC/CBPC credit conversions
|
|
(0.43
|
)
|
|
|
0.24
|
|
|
Adjusted net earnings per diluted share 2
|
$
|
0.11
|
|
|
$
|
0.42
|
|
|
|
|
|
|
|
|
1 Tax effect was calculated using the estimated
annual effective tax rate for the period presented.
|
|
2Adjusted net earnings and Adjusted
diluted net earnings per common share exclude the impact of the
items listed that we do not believe are indicative of our core
operating performance.
|

Clearwater Paper Corporation
News media:
Matt Van Vleet,
509-344-5912
or
John Hertz, CFO, 509-344-5905
or
Investors:
Sean
Butson, 509-344-5906 (IR Sense)
Source: Clearwater Paper Corporation
News Provided by Acquire Media