| Q2 Adjusted Earnings per Share were $0.09 versus $0.04 in the prior year period. | ||
| Q2 Net Sales increased 4.3% versus the prior year period. | ||
| Q2 Adjusted EBITDA was $150.1 million versus $145.1 million in the prior year period. |
2
3
4
5
6
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
In millions, except per share amounts | 2011 | 2010 | 2011 | 2010 | ||||||||||||
Net Sales |
$ | 1,080.7 | $ | 1,036.5 | $ | 2,081.3 | $ | 2,040.6 | ||||||||
Cost of Sales |
915.3 | 887.7 | 1,757.7 | 1,746.0 | ||||||||||||
Selling, General and Administrative |
90.4 | 78.4 | 179.9 | 155.8 | ||||||||||||
Other (Income) Expense, Net |
(1.3 | ) | 1.0 | (1.2 | ) | 1.3 | ||||||||||
Restructuring and Other Special Charges |
| 46.6 | | 55.1 | ||||||||||||
Income from Operations |
76.3 | 22.8 | 144.9 | 82.4 | ||||||||||||
Interest Expense, Net |
(36.6 | ) | (45.0 | ) | (75.9 | ) | (90.0 | ) | ||||||||
Loss on Modification or Extinguishment of Debt |
(0.8 | ) | (0.9 | ) | (0.8 | ) | (0.9 | ) | ||||||||
Income (Loss) before Income Taxes and Equity Income of
Unconsolidated Entities |
38.9 | (23.1 | ) | 68.2 | (8.5 | ) | ||||||||||
Income Tax Expense |
(7.4 | ) | (10.2 | ) | (10.3 | ) | (18.8 | ) | ||||||||
Income (Loss) before Equity Income of Unconsolidated Entities |
31.5 | (33.3 | ) | 57.9 | (27.3 | ) | ||||||||||
Equity Income of Unconsolidated Entities |
0.6 | 0.5 | 0.9 | 0.8 | ||||||||||||
Net Income (Loss) |
$ | 32.1 | $ | (32.8 | ) | $ | 58.8 | $ | (26.5 | ) | ||||||
Income (Loss) Per Share Basic |
$ | 0.08 | $ | (0.10 | ) | $ | 0.16 | $ | (0.08 | ) | ||||||
Income (Loss) Per Share Diluted |
$ | 0.08 | $ | (0.10 | ) | $ | 0.16 | $ | (0.08 | ) | ||||||
Weighted Average Number of Shares Outstanding Basic |
378.9 | 343.7 | 361.6 | 343.5 | ||||||||||||
Weighted Average Number of Shares Outstanding Diluted |
384.5 | 343.7 | 367.1 | 343.5 |
7
June 30, | December 31, | |||||||
In millions, except share and per share amounts | 2011 | 2010 | ||||||
ASSETS |
||||||||
Current Assets: |
||||||||
Cash and Cash Equivalents |
$ | 191.2 | $ | 138.7 | ||||
Receivables, Net |
441.7 | 382.2 | ||||||
Inventories, Net |
490.9 | 417.3 | ||||||
Other Current Assets |
71.7 | 75.4 | ||||||
Total Current Assets |
1,195.5 | 1,013.6 | ||||||
Property, Plant and Equipment, Net |
1,635.6 | 1,641.5 | ||||||
Goodwill |
1,221.1 | 1,205.2 | ||||||
Intangible Assets, Net |
558.1 | 576.6 | ||||||
Other Assets |
46.7 | 47.7 | ||||||
Total Assets |
$ | 4,657.0 | $ | 4,484.6 | ||||
LIABILITIES |
||||||||
Current Liabilities: |
||||||||
Short-Term Debt and Current Portion of Long-Term Debt |
$ | 19.7 | $ | 26.0 | ||||
Accounts Payable |
393.6 | 361.5 | ||||||
Interest Payable |
24.7 | 28.4 | ||||||
Other Accrued Liabilities |
189.3 | 179.8 | ||||||
Total Current Liabilities |
627.3 | 595.7 | ||||||
Long-Term Debt |
2,418.1 | 2,553.1 | ||||||
Deferred Income Tax Liabilities |
250.5 | 241.1 | ||||||
Other Noncurrent Liabilities |
311.2 | 347.7 | ||||||
Total Liabilities |
3,607.1 | 3,737.6 | ||||||
SHAREHOLDERS EQUITY |
||||||||
Preferred Stock, par value $.01 per share; 100,000,000 shares authorized;
no shares issued or outstanding |
| | ||||||
Common Stock, par value $.01 per share; 1,000,000,000 shares authorized;
389,245,688 and 343,698,778 shares issued and outstanding at
June 30, 2011 and December 31, 2010, respectively |
3.9 | 3.4 | ||||||
Capital in Excess of Par Value |
2,176.0 | 1,965.2 | ||||||
Accumulated Deficit |
(949.5 | ) | (1,008.3 | ) | ||||
Accumulated Other Comprehensive Loss |
(180.5 | ) | (213.3 | ) | ||||
Total Shareholders Equity |
1,049.9 | 747.0 | ||||||
Total Liabilities and Shareholders Equity |
$ | 4,657.0 | $ | 4,484.6 | ||||
8
Six Months Ended | ||||||||
June 30, | ||||||||
In millions | 2011 | 2010 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
Net Income |
$ | 58.8 | $ | (26.5 | ) | |||
Noncash Items Included in Net Income: |
||||||||
Depreciation and Amortization |
139.4 | 147.6 | ||||||
Deferred Income Taxes |
9.2 | 16.6 | ||||||
Amount of Postretirement Expense Less Than Funding |
(9.9 | ) | (3.9 | ) | ||||
Other, Net |
14.1 | 27.0 | ||||||
Changes in Operating Assets & Liabilities |
(94.0 | ) | (65.2 | ) | ||||
Net Cash Provided by Operating Activities |
117.6 | 95.6 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||
Capital Spending |
(70.8 | ) | (39.7 | ) | ||||
Acquisition of Business |
(51.9 | ) | | |||||
Other, Net |
(1.8 | ) | 2.6 | |||||
Net Cash Used in Investing Activities |
(124.5 | ) | (37.1 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||
Net Proceeds from Issuance of Common Stock |
238.0 | | ||||||
Repurchase of Common Stock |
(32.9 | ) | | |||||
Payments on Debt |
(150.0 | ) | (34.9 | ) | ||||
Borrowings under Revolving Credit Facilities |
58.0 | 110.4 | ||||||
Payments on Revolving Credit Facilities |
(55.8 | ) | (110.4 | ) | ||||
Redemption and Early Tender Premiums and Debt Issuance Costs |
| (0.5 | ) | |||||
Other, Net |
0.2 | | ||||||
Net Cash Provided by (Used in) Financing Activities |
57.5 | (35.4 | ) | |||||
Effect of Exchange Rate Changes on Cash |
1.9 | (1.3 | ) | |||||
Net Increase in Cash and Cash Equivalents |
52.5 | 21.8 | ||||||
Cash and Cash Equivalents at Beginning of Period |
138.7 | 149.8 | ||||||
Cash and Cash Equivalents at End of Period |
$ | 191.2 | $ | 171.6 | ||||
9
The tables below set forth the calculation of the Companys earnings before interest expense, income tax expense, equity income of unconsolidated entities, depreciation and amortization (EBITDA), Adjusted EBITDA, Adjusted Net Income and Net Leverage Ratio. Adjusted EBITDA and Adjusted Net Income exclude charges associated with the Companys combination with Altivity Packaging, LLC and Sierra Acquisition as well as charges associated with modification or extinguishment of debt. The Companys management believes that the presentation of EBITDA, Adjusted EBITDA, Adjusted Net Income and Net Leverage Ratio provides useful information to investors because these measures are regularly used by management in assessing the Companys performance. EBITDA, Adjusted EBITDA, Adjusted Net Income and Net Leverage Ratio are financial measures not calculated in accordance with generally accepted accounting principles in the United States (GAAP), and are not measures of net income, operating income, operating performance or liquidity presented in accordance with GAAP. |
EBITDA, Adjusted EBITDA, Adjusted Net Income and Net Leverage Ratio should be considered in addition to results prepared in accordance with GAAP, but should not be considered substitutes for or superior to GAAP results. In addition, our EBITDA, Adjusted EBITDA, Adjusted Net Income and Net Leverage Ratio may not be comparable to Adjusted EBITDA or similarly titled measures utilized by other companies since such other companies may not calculate such measures in the same manner as we do. |
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
In millions, except per share amounts | 2011 | 2010 | 2011 | 2010 | ||||||||||||
Net Income (Loss) |
$ | 32.1 | $ | (32.8 | ) | $ | 58.8 | $ | (26.5 | ) | ||||||
Add (Subtract): |
||||||||||||||||
Income Tax Expense |
7.4 | 10.2 | 10.3 | 18.8 | ||||||||||||
Equity Income of Unconsolidated Entities |
(0.6 | ) | (0.5 | ) | (0.9 | ) | (0.8 | ) | ||||||||
Interest Expense, Net |
36.6 | 45.0 | 75.9 | 90.0 | ||||||||||||
Depreciation and Amortization |
72.1 | 75.7 | 146.2 | 152.4 | ||||||||||||
EBITDA |
147.6 | 97.6 | 290.3 | 233.9 | ||||||||||||
Charges Associated with Combination with Altivity |
| 46.6 | | 55.1 | ||||||||||||
Charges Associated with Sierra Acquisition |
1.7 | | 1.7 | | ||||||||||||
Loss on Modification or Extinguishment of Debt |
0.8 | 0.9 | 0.8 | 0.9 | ||||||||||||
Adjusted EBITDA |
$ | 150.1 | $ | 145.1 | $ | 292.8 | $ | 289.9 | ||||||||
Net Income (Loss) |
$ | 32.1 | $ | (32.8 | ) | $ | 58.8 | $ | (26.5 | ) | ||||||
Charges Associated with Combination with Altivity |
| 46.6 | | 55.1 | ||||||||||||
Charges Associated with Sierra Acquisition |
1.7 | | 1.7 | | ||||||||||||
Loss on Modification or Extinguishment of Debt |
0.8 | 0.9 | 0.8 | 0.9 | ||||||||||||
Adjusted Net Income |
$ | 34.6 | $ | 14.7 | $ | 61.3 | $ | 29.5 | ||||||||
Per Share Basic |
||||||||||||||||
Net Income (Loss) |
$ | 0.08 | $ | (0.10 | ) | $ | 0.16 | $ | (0.08 | ) | ||||||
Charges Associated with Combination with Altivity |
| 0.14 | | 0.16 | ||||||||||||
Charges Associated with Sierra Acquisition |
0.00 | | 0.00 | | ||||||||||||
Loss on Modification or Extinguishment of Debt |
0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||
Adjusted Net Income* |
$ | 0.09 | $ | 0.04 | $ | 0.17 | $ | 0.09 | ||||||||
Per Share Diluted |
||||||||||||||||
Net Income (Loss) |
$ | 0.08 | $ | (0.10 | ) | $ | 0.16 | $ | (0.08 | ) | ||||||
Charges Associated with Combination with Altivity |
| 0.14 | | 0.16 | ||||||||||||
Charges Associated with Sierra Acquisition |
0.00 | | 0.00 | | ||||||||||||
Loss on Modification or Extinguishment of Debt |
0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||
Adjusted Net Income* |
$ | 0.09 | $ | 0.04 | $ | 0.17 | $ | 0.09 | ||||||||
* | May not foot due to rounding |
10
Twelve Months Ended | ||||||||||||
June 30, | June 30, | December 31, | ||||||||||
In millions | 2011 | 2010 | 2010 | |||||||||
Net Income |
$ | 96.0 | $ | 38.5 | $ | 10.7 | ||||||
Add (Subtract): |
||||||||||||
Income Tax Expense |
19.0 | 23.5 | 27.5 | |||||||||
Equity Income of Unconsolidated Entities |
(1.7 | ) | (1.6 | ) | (1.6 | ) | ||||||
Interest Expense, Net |
160.4 | 181.7 | 174.5 | |||||||||
Depreciation and Amortization |
293.1 | 316.7 | 299.3 | |||||||||
EBITDA |
566.8 | 558.8 | 510.4 | |||||||||
Charges Associated with Business Combination |
| 79.8 | 55.1 | |||||||||
Charges Associated with Sierra Acquisition |
1.7 | | | |||||||||
Asset Impairment and Shutdown Charges |
| 10.7 | | |||||||||
Loss on Modification or Extinguishment of Debt |
8.3 | 1.9 | 8.4 | |||||||||
Alternative Fuel Tax Credits Net of Expenses |
| (82.5 | ) | | ||||||||
Adjusted EBITDA |
$ | 576.8 | $ | 568.7 | $ | 573.9 | ||||||
June 30, | June 30, | December 31, | ||||||||||
Calculation of Net Debt: | 2011 | 2010 | 2010 | |||||||||
Short-Term Debt and Current Portion of
Long-Term Debt |
$ | 19.7 | $ | 27.1 | $ | 26.0 | ||||||
Long-Term Debt |
2,418.1 | 2,738.6 | 2,553.1 | |||||||||
Less: |
||||||||||||
Cash and Cash Equivalents |
(191.2 | ) | (171.6 | ) | (138.7 | ) | ||||||
Total Net Debt |
$ | 2,246.6 | $ | 2,594.1 | $ | 2,440.4 | ||||||
Net Leverage Ratio (Net Debt/Adjusted EBITDA) |
3.89 | 4.56 | 4.25 |
11
Maximum Consolidated | ||||
Secured Leverage Ratio(1) | ||||
October 1, 2009 and thereafter |
4.75 to 1.00 |
Note: | ||
(1) | Credit Agreement EBITDA is defined in the Credit Agreement as consolidated net income before consolidated net interest expense, non-cash expenses and charges, total income tax expense, depreciation expense, expense associated with amortization of intangibles and other assets, non-cash provisions for reserves for discontinued operations, extraordinary, unusual or non-recurring gains or losses or charges or credits, gain or loss associated with sale or write-down of assets not in the ordinary course of business, any income or loss accounted for by the equity method of accounting, and projected run rate cost savings, prior to or within a twelve month period. |
12
Twelve Months Ended | ||||
In millions | June 30, 2011 | |||
Net Income |
$ | 96.0 | ||
Income Tax Expense |
19.0 | |||
Interest Expense, Net |
160.4 | |||
Depreciation and Amortization |
280.5 | |||
Equity Income of Unconsolidated Entities, Net of Dividends |
(0.3 | ) | ||
Other Non-Cash Charges |
39.9 | |||
Losses Associated with Sale/Write-Down of Assets |
2.2 | |||
Other Non-Recurring/Extraordinary/Unusual Items |
15.2 | |||
Projected Run Rate Cost Savings (a) |
61.3 | |||
Credit Agreement EBITDA |
$ | 674.2 | ||
As of | ||||
In millions | June 30, 2011 | |||
Short-Term Debt |
$ | 19.7 | ||
Long-Term Debt |
2,418.1 | |||
Total Debt |
$ | 2,437.8 | ||
Less Adjustments(b) |
760.1 | |||
Consolidated Secured Indebtedness |
$ | 1,677.7 | ||
Note: | ||
(a) | As defined by the Credit Agreement, this represents projected cost savings expected by the Company to be realized as a result of specific actions taken or expected to be taken prior to or within twelve months of the period in which Credit Agreement EBITDA is to be calculated, net of the amount of actual benefits realized or expected to be realized from such actions. | |
The terms of the Credit Agreement limit the amount of projected run rate cost savings that may be used in calculating Credit Agreement EBITDA by stipulating that such amount may not exceed the lesser of (i) ten percent of EBITDA as defined in the Credit Agreement for the last twelve-month period (before giving effect to projected run rate cost savings) or (ii) $100 million. As a result, in calculating Credit Agreement EBITDA above, the Company used projected run rate cost savings of $61.3 million, or ten percent of EBITDA, as calculated in accordance with the Credit Agreement, which amount is lower than total projected cost savings identified by the Company, net of actual benefits realized for the twelve month period ended June 30, 2011. Projected run rate cost savings were calculated by the Company solely for its use in calculating Credit Agreement EBITDA for purposes of determining compliance with the maximum consolidated secured leverage ratio contained in the Credit Agreement and should not be used for any other purpose. | ||
(b) | Represents consolidated indebtedness/securitization that is either (i) unsecured, or (ii) Permitted Subordinated Indebtedness as defined in the Credit Agreement, or secured indebtedness permitted to be incurred by the Companys foreign subsidiaries per the Credit Agreement. |
13
14
Three Months Ended | ||||||||||||||||
March 31, | June 30, | September 30, | December 31, | |||||||||||||
2011 |
||||||||||||||||
Net Sales ($ Millions): |
||||||||||||||||
Paperboard Packaging |
$ | 825.0 | $ | 907.2 | ||||||||||||
Flexible Packaging |
175.6 | 173.5 | ||||||||||||||
Total |
$ | 1,000.6 | $ | 1,080.7 | ||||||||||||
Income (Loss) from Operations ($ Millions): |
||||||||||||||||
Paperboard Packaging |
$ | 74.4 | $ | 90.8 | ||||||||||||
Flexible Packaging |
6.0 | 0.6 | ||||||||||||||
Corporate |
(11.8 | ) | (15.1 | ) | ||||||||||||
Total |
$ | 68.6 | $ | 76.3 | ||||||||||||
2010 |
||||||||||||||||
Net Sales ($ Millions): |
||||||||||||||||
Paperboard Packaging |
$ | 834.6 | $ | 867.8 | $ | 873.3 | $ | 843.7 | ||||||||
Flexible Packaging |
169.5 | 168.7 | 169.5 | 167.9 | ||||||||||||
Total |
$ | 1,004.1 | $ | 1,036.5 | $ | 1,042.8 | $ | 1,011.6 | ||||||||
Income (Loss) from Operations ($ Millions): |
||||||||||||||||
Paperboard Packaging |
$ | 75.7 | $ | 75.0 | $ | 86.8 | $ | 66.2 | ||||||||
Flexible Packaging |
6.7 | 4.5 | 1.6 | 5.2 | ||||||||||||
Corporate |
(22.8 | ) | (56.7 | ) | (9.9 | ) | (12.8 | ) | ||||||||
Total |
$ | 59.6 | $ | 22.8 | $ | 78.5 | $ | 58.6 | ||||||||
15