United States Securities and Exchange Commission
Washington, D.C. 20549
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): January 28, 2010
P. H. Glatfelter Company
(Exact name of registrant as specified in its charter)
Pennsylvania | 1-3560 | 23-0628360 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) | (IRS Employer Identification Number) |
96 South George Street, Suite 500
York, Pennsylvania 17401
(Address of principal executive offices) (Zip Code)
York, Pennsylvania 17401
(717) 225-4711
(Registrants telephone number, including area code)
Check the appropriate box below if the form 8-K filing is intended to simultaneously satisfy the
filing obligation of the registrant under any of the following provisions (see General Instruction
A.2 to Form 8-K):
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 24.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 40.13e-4(c)) |
Item 2.02 | Results of Operations and Financial Condition |
On
January 28, 2010, P. H. Glatfelter Company will make available to certain prospective investors
the information furnished under this Item 2.02. The information set forth in this Item 2.02
shall not be deemed to be filed for purposes of Section 18 of the Securities Exchange Act of
1934, as amended (the ExchangeAct), or otherwise subject to the liabilities of that section, nor
shall such information be deemed incorporated by reference in any filing under the Securities Act
of 1933, as amended (the Securities Act) or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
For the quarter ended December 31, 2009, we expect higher
than anticipated earnings due to increased sales volume within
both our Specialty Papers business unit and our Composite Fibers
business unit, coupled with the positive impact of the sale of
renewable energy credits of approximately $3.0 million
after tax and year-end inventory valuation adjustments of
approximately $2.3 million after tax. In addition, we
incurred acquisition-related costs of $1.8 million, after
tax, during the fourth quarter of 2009. Sales volume for our
Specialty Papers and Composite Fibers business units in the
quarter ended December 31, 2009 increased approximately
1.5% and 1.2%, respectively, as compared to the quarter ended
December 31, 2008.
For the quarter
ended December 31, 2009, we believe that
net sales will be in the range of $300.0 million to
$305.0 million and that net income will be in the range of
$44.3 million to $46.3 million, or $0.96 to $1.00 per
diluted share. Operating income for this period is expected to
be in the range of $54.5 million to $57.5 million
compared to $20.4 million in the fourth quarter of 2008.
During the fourth quarter of 2009, we expect to recognize
approximately $32.5 million after tax from alternative fuel
mixture credits. In connection with the filing of our 2009
federal corporate tax return, we expect to receive in the first
half of 2010 approximately $50.0 million from
the U.S. Internal Revenue Service, or IRS, as a result of
alternative fuel mixture credits that we earned from
May 18, 2009 through December 31, 2009 and did not use
to offset interim estimated tax payments in 2009. For the
quarter ended December 31, 2008, we reported net sales of
$298.3 million and net income of $13.4 million, or
$0.29 per diluted share.
As of
December 31, 2009, we had a cash balance of
$135.4 million, total debt of $217.9 million
(excluding cash collateralized borrowings), including
$200.0 million aggregate principal amount of our outstanding
71/8%
senior notes due 2016, and $194.3 million of revolving
borrowings available under our credit facility due April 2011.
Item 7.01 | Regulation FD Disclosure. |
On
January 28, 2010, P. H. Glatfelter Company will make available to certain prospective investors
the information set forth below and is furnishing such information pursuant to Regulation FD. In
accordance with General Instruction B.2 of Form 8-K, the information set forth in this Item 7.01
shall not be deemed to be filed for purposes of Section 18 of the Exchange Act,
or otherwise subject to the liabilities of that section, nor
shall such information be deemed incorporated by reference in any filing under the Securities Act
or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
The information set forth in this Item 7.01 shall not be deemed an admission as to the materiality
of any information in this report on Form 8-K that is required to be disclosed solely to satisfy
the requirements of Regulation FD.
As used
throughout this document,
Glatfelter, we, us,
our, our company and similar terms
include P. H. Glatfelter Company and its subsidiaries, unless
the context requires otherwise. References to $,
US$, U.S. dollars and
dollars refer to the lawful currency of the United
States, and references to C$ and
Canadian dollars refer to the lawful currency
of Canada. Amounts in Canadian dollars have been converted to
U.S. dollars based on the end of day rate of exchange
quoted by an international financial institution consistently
used by us in the preparation of our consolidated financial
statements, and, unless otherwise indicated, we used an exchange
rate of 0.9324US$/C$, which is the spot rate at the close of
business for the U.S. dollar, expressed in
U.S. dollars per Canadian dollars, in effect on
September 30, 2009. As of December 31, 2009, the end
of day exchange rate was 0.9537US$/C$.
In this
document, the unaudited pro forma
consolidated income statement data for the year ended
December 31, 2008 and the nine months ended
September 30, 2008 and September 30, 2009 gives effect
to the following transactions, which we refer to as the
Transactions, as if they had occurred on
January 1, 2008:
| the acquisition by our wholly owned subsidiary, Glatfelter Canada Inc., or Glatfelter Canada, of all of the issued and outstanding shares of Concert Industries Corp., or Concert, from Brookfield Special Situations Management Limited (f/k/a Tricap Management Limited), or Brookfield Special Situations, pursuant to the terms of a Share Purchase Agreement dated January 4, 2010, or the Share Purchase Agreement, among Glatfelter, Glatfelter Canada and Brookfield Special Situations, which we refer to as the Acquisition, and | |
| our incurrence of $10.6 million of indebtedness under our revolving credit facility due April 2011, our issuance of notes and our application of the net proceeds from such incurrence and issuance plus cash on hand to fund the Acquisition. |
The unaudited
pro forma consolidated income statement for the
twelve months ended September 30, 2009 is derived by
subtracting the historical income statements of Glatfelter and
Concert for the nine months ended September 30, 2008 from
the historical income statements of Glatfelter and Concert,
respectively, for the year ended December 31, 2008, adding
the historical income statements of Glatfelter and Concert,
respectively, for the nine months ended September 30, 2009
and adjusting the resulting income statements to give effect to
the Transactions as if they had occurred as of January 1,
2008.
In
this document, the unaudited pro forma
consolidated balance sheet data as of September 30, 2009
gives effect to the Transactions as if they had occurred on
September 30, 2009.
Unless otherwise indicated, the Concert financial information
included herein is derived from Concerts historical
financial statements, which are prepared in accordance with
accounting principles generally accepted in Canada, or Canadian
GAAP, and are presented in Canadian dollars and reconciled to U.S.
GAAP, adjusted for the reclassification and translated into U.S. dollars.
The
Acquisition
On
January 4, 2010, we and our wholly owned subsidiary,
Glatfelter Canada, entered into the Share Purchase Agreement
with Brookfield Special Situations, an affiliate of Brookfield
Asset Management Inc., or BAM, pursuant to which Glatfelter
Canada agreed to acquire, subject to the terms and conditions
set forth in the Share Purchase Agreement, all of the issued and
outstanding shares of Concert from Brookfield Special
Situations, for C$246.5 million ($229.8 million based
on the September 30, 2009 foreign exchange rate) in cash,
subject to a post-closing working capital adjustment.
Founded in 1993 and based in Gatineau, Quebec, Canada,
Concert, which has approximately 590 employees,
is a leading global supplier of highly absorbent cellulose-based
airlaid non-woven materials used to manufacture a diverse range
of
high-growth,
high-margin consumer and industrial products for growing global
end-use markets. These products include:
| feminine hygiene products; and | |
| other airlaid products, including adult incontinence products, specialty wipes and food pads. |
Sales of feminine
hygiene products accounted for approximately
78% of Concerts sales in 2008. We expect the market for
these products collectively to grow at a compound annual growth
rate of approximately 5% over the next four years, with
feminine hygiene products growing at approximately 5% and
diapers and adult incontinence products growing at approximately
2% and 6%, respectively. Concert has two
state-of-the-art
facilities in Gatineau, Quebec, Canada and Falkenhagen, Germany,
with a majority of its production technology and manufacturing
equipment under ten years old. Maintenance capital expenditures
are estimated to be approximately $5.0 million per year. In
response to customer demand, Concert recently invested
approximately C$80 million to install a new line at its
Falkenhagen facility, which
increased annual rated capacity by 18,000 metric tons to a total
of 84,000 metric tons. The new line successfully commenced
commercial production during the fourth quarter of 2009,
increasing capacity by approximately 27%, and production is
expected to increase significantly in
2010-2011.
Approximately 50% of Concerts capacity is expected to be under contract through 2013.
Demand drivers for feminine hygiene products vary by geography.
In developed markets, demand is influenced by population growth,
consumer preferences and suppliers ability to provide
innovative products. In developing markets, demand is influenced
by increases in disposable income and cultural preferences. For
the
twelve-month
period ended September 30, 2009, Concerts revenue was
C$225.1 million ($189.4 million based on the average
foreign exchange rate for that period) and earnings before interest, taxes,
depreciation and amortization, or EBITDA, was C$24.4 million ($20.1 million based on the
average foreign exchange rate for that period after reflecting certain reclassifications
necessary to conform the historical Concert financial statement presentation to that of Glatfelter).
For this period, Concerts earnings from continuing operations before income taxes on a U.S. GAAP basis were C$19.8 million,
interest expense was C$0.9 million and amortization was C$3.7 million.
Concert is a
technology and product innovation leader in
technically demanding segments of the airlaid market, most
notably feminine hygiene. Concerts facilities are among
the most modern and flexible airlaid facilities in the world,
which allow it to produce at industry leading operating rates.
Concerts proprietary
single-lane
rotary festooning technology, which was developed in 2002, is
highly productive. Concert has leading market positions in
feminine hygiene and adult incontinence products, food pads and
specialty wipes (based on 2008 capacity). Concerts
in-house
technical product and process expertise, festooning capabilities
and rigorous customer requirements create large barriers to
entry for new entrants.
The airlaid industry
is made up of a few large producers, which
include Concert, Buckeye Technologies Inc., Georgia-Pacific LLC,
Duni AB and Fiberweb Plc, that collectively accounted for 62% of
the worlds capacity in 2008, as well as several smaller,
regional suppliers. However, only a limited number of suppliers
have festooning capabilities, and among them, management
believes Concert is the most productive in the world. Over the
last decade, global demand for airlaid products has grown by
50%, from 250,000 metric tons in 1998 to 376,000 metric tons per
year in 2008, which implies an annual compound growth rate of
4.2% per year. Global demand for airlaid personal hygiene
products has grown from 180,000 metric tons in 2007 to
192,000 metric tons in 2008 and is expected to grow to
245,000 metric tons by 2013. In 2008, Europe and North
America comprised 45% and 41%, respectively, of global airlaid
consumption, with the rest of the world accounting for 14%.
However, emerging markets are expected to account for a larger
share of airlaid growth in the future. In 2008, approximately
39% of airlaid production globally was consumed in the
manufacture of feminine hygiene products, with the rest coming
from wipes, table top, food pads and adult incontinence.
The acquisition of
Concert affords us the opportunity to grow
with the industry leaders in feminine hygiene and adult
incontinence products. Like our existing business units, Concert
holds leading market share positions in the markets it serves,
excels in building long-term customer relationships through
superior quality and customer service programs, and has a
well-earned reputation for innovation and its ability to quickly
bring new products to market. Its customers are within close
proximity to its facilities, and include multinational consumer
product companies such as The Procter & Gamble
Company, Johnson & Johnson, SCA and Kimberly-Clark.
We believe
that our acquisition of Concert will provide us with
an industry-leading global business that sells highly
specialized, engineered fiber-based products to niche markets
with substantial barriers to entry. Concert participates in
markets that are adjacent to markets we currently serve. It
utilizes technologies that are familiar to us and broadens our
relationship with premier global consumer products companies. In
addition, we believe Concert will create additional growth
opportunities globally for us, particularly in developing
markets such as Asia, Central and Eastern Europe and South
America.
Risk Factors
We may
not be able to successfully integrate the Acquisition or realize
the potential benefits of the Acquisition, which could have a
material adverse effect on our results of
operations.
We may
not be able to combine successfully the operations of
Concert with our operations if the Acquisition is completed. The
integration of Concert with our operations will require
significant attention from management and may impose substantial
demands on our operations. Acquisitions inherently involve
risks, including those associated with assimilating and
integrating different business operations, corporate cultures,
personnel, infrastructures and technologies or products and
increasing the scope, geographic diversity and complexity of our
operations. There may be additional costs or liabilities that
are not currently anticipated, including unexpected loss of key
employees or customers of Concert and hiring additional
management and other critical personnel. The Acquisition may
also be disruptive to our ongoing business and may not be
successfully received by our customers. The purchase of Concert
will also involve a significant capital commitment, and the
return that we achieve on any capital invested may be less than
the return that we would achieve on our other projects or
investments. Any of these factors could adversely affect our
operations, financial results and liquidity.
Furthermore, we may not realize the potential benefits of the
Acquisition. Historically, Concert has been dependent upon a
limited number of customers and product markets for a
significant portion of its net sales. One customer accounted for
the majority of Concerts net sales for the nine months
ended September 30, 2009 and for the year ended
December 31, 2008. The loss of a significant customer could
have a material adverse effect on Concerts operating
results. In addition, Concerts sales in the feminine
hygiene market accounted for approximately 81% and 77% of its
net sales for the nine months ended September 30, 2009 and
for the year ended December 31, 2008, respectively. A
decline in Concerts sales of feminine hygiene products or
in sales of feminine hygiene products generally could have a
material adverse effect on Concerts operating results.
Customers in the airlaid non-woven fabric material market,
including the feminine hygiene market, may also switch to less
expensive products or otherwise reduce demand for Concerts
products, thus reducing the size of the markets in which Concert
currently sells its products. Any of the foregoing could result
in our failing to realize the benefits of the Acquisition, which
could have a material adverse effect on our financial
performance and business prospects.
Our
business and financial performance may be adversely affected by
the adverse global economic environment or downturns in the
target markets that we serve.
Demand for
our products in the markets we serve is primarily
driven by demand for our customers products, which is
often affected by general economic conditions. Downturns in our
target markets could result in decreased demand for our
products. In particular, our businesses may continue to be
adversely affected by the global economic downturn and by
softness in targeted markets. Our results could be adversely
affected if economic conditions weaken or fail to improve. Also,
there may be periods during which demand for our products is
insufficient to enable us to operate our production facilities
in an economical manner. The economic impact may cause customer
insolvencies which may result in their inability to satisfy
their financial obligations to us. These conditions are beyond
our ability to control and may have a significant impact on our
sales and results of operations.
In addition
to fluctuations in demand for our products in the
markets we serve, the markets for our paper products are also
significantly affected by changes in industry capacity and
output levels. There have been periods of supply/demand
imbalance in the pulp and paper industry, which have caused pulp
and paper prices to be volatile. The timing and magnitude of
price increases or decreases in the pulp and paper market have
generally varied by region and by product type. A sustained
period of weak demand or excess supply would likely adversely
affect pulp and paper prices. This could have a material adverse
affect on our operating and financial results.
The
cost of raw materials and energy used to manufacture our
products could increase and the availability of certain raw
materials could become more constrained.
We require
access to sufficient and reasonably priced quantities
of pulpwood, purchased pulps, pulp substitutes, abaca fiber and
certain other raw materials. Our Spring Grove and Chillicothe
locations are vertically integrated manufacturing facilities
that generate in excess of 85% of their annual pulp
requirements. However, as a result of selling timberlands over
the past several years, purchased timber represents a larger
source of the total pulpwood used in our operations.
Our Philippine
mill purchases abaca fiber to produce abaca pulp,
which we use to manufacture our tea bag and coffee pods/pads and
filter paper products at our Gernsbach, Scaër and Lydney
facilities. However, the supply of abaca fiber has been
constrained in the past due to severe weather related damage to
the source crop as well as selection by land owners of
alternative uses of land in lieu of fiber producing activities.
The cost
of many of our production materials and costs,
including petroleum based chemicals and freight charges, are
influenced by the cost of oil. In addition, coal is a principal
source fuel for both the Spring Grove and Chillicothe
facilities. Natural gas is the principal source of fuel for our
Chillicothe and Composite Fibers business unit facilities.
Other input costs such as caustic, starch and others, have
exhibited extreme pricing volatility. In addition, our
vendors liquidity may be impacted by the economy creating
supply shortages.
We may
not be able to pass increased raw materials or energy
costs on to our customers if the market will not bear the higher
price or where existing agreements with our customers limit
price increases. If price adjustments significantly trail
increases in raw materials or energy prices our operating
results could be adversely affected.
Our
industry is highly competitive and increased competition could
reduce our sales and profitability.
In
recent years, the global paper industry in which we compete
has been adversely affected by paper producing capacity
exceeding the demand for products and by declining uncoated free
sheet demand. As a result, the uncoated free sheet industry has
taken steps to reduce underperforming capacity. However, slowing
demand or increased competition could force us to lower our
prices or to offer additional services at a higher cost to us,
which could reduce our gross margins and net income. The greater
financial resources of certain of our competitors may enable
them to commit larger amounts of capital in response to changing
market conditions. Certain competitors may also have the ability
to develop product or service innovations that could put us at a
competitive disadvantage.
Some
of the factors that may adversely affect our ability to
compete in the markets in which we participate include:
| the entry of new competitors into the markets we serve, including foreign producers; | |
| the willingness of commodity-based paper producers to enter our specialty markets when they are unable to compete or when demand softens in their traditional markets; | |
| the aggressiveness of our competitors pricing strategies, which could force us to decrease prices in order to maintain market share; | |
| our failure to anticipate and respond to changing customer preferences; |
| our inability to develop new, improved or enhanced products; and | |
| our inability to maintain the cost efficiency of our facilities. |
If we
cannot effectively compete in the markets in which we
operate, our sales and operating results would be adversely
affected.
We may
not be able to develop new products acceptable to our
customers.
Our
business strategy is market focused and includes investments
in developing new products to meet the changing needs of our
customers and to maintain our market share. Our success will
depend in large part on our ability to develop and introduce new
and enhanced products that keep pace with introductions by our
competitors and changing customer preferences. If we fail to
anticipate or respond adequately to these factors, we may lose
opportunities for business with both current and potential
customers. The success of our new product offerings will depend
on several factors, including our ability to:
| anticipate and properly identify our customers needs and industry trends; | |
| price our products competitively; | |
| develop and commercialize new products and applications in a timely manner; | |
| differentiate our products from our competitors products; and | |
| invest in research and development activities efficiently. |
Our
inability to develop new products could adversely impact our
business and ultimately harm our profitability.
We are
subject to substantial costs and potential liability for
environmental matters.
We
are subject to various environmental laws and regulations
that govern our operations, including discharges into the
environment, and the handling and disposal of hazardous
substances and wastes. We are also subject to laws and
regulations that impose liability and
clean-up
responsibility for releases of hazardous substances into the
environment. To comply with environmental laws and regulations,
we have incurred, and will continue to incur, substantial
capital and operating expenditures. We anticipate that
environmental regulation of our operations will continue to
become more burdensome and that capital and operating
expenditures necessary to comply with environmental regulations
will continue, and perhaps increase, in the future. Because
environmental regulations are not consistent worldwide, our
ability to compete globally may be adversely affected by capital
and operating expenditures required for environmental
compliance. In addition, we may incur obligations to remove or
mitigate any adverse effects on the environment, such as air and
water quality, resulting from mills we operate or have operated.
Potential obligations include compensation for the restoration
of natural resources, personal injury and property damages.
We have
exposure to liability for remediation and other costs
related to the presence of polychlorinated biphenyls in the
lower Fox River on which our former Neenah, Wisconsin mill was
located. In December 2009, the United States District Court for
the Eastern District of Wisconsin issued a summary judgment
order in our favor in litigation relating to the Fox River site.
There can be no assurance that the plaintiffs will not file an
appeal of such order and, if filed, whether we will be able to
successfully defend against such appeal. Furthermore, the scope
of our obligations to the United States government, the State of
Wisconsin
and/or other
potentially responsible parties in connection with the Fox River
site has not been fully determined and may be substantial. We
have financial reserves for environmental matters, including the
Fox River site, but we cannot be certain that those reserves
will be adequate to provide for future obligations related to
these matters, that our share of costs
and/or
damages for these matters will not exceed our available
resources, or that such obligations will not have a long-term,
material adverse effect on our consolidated financial position,
liquidity or results of operations.
Our
environmental issues are complicated and should be reviewed
in context; please see a more detailed discussion of these
matters in Note 20 to our financials statements included in
our annual report on Form 10-K for the
year ended December 31, 2008 and in Note 15 to our
financial statements included in our quarterly report on Form
10-Q for the nine-months ended
September 30, 2009.
Our
operations may be impaired and we may be exposed to potential
losses and liability as a result of natural disasters, acts of
terrorism or sabotage or similar events.
Natural
disasters, such as earthquakes, flooding or fire, and
acts of terrorism or sabotage affecting our operating activities
and major facilities could materially and adversely affect our
operations, our operating results and financial condition. In
particular, we own and operate four dams in York County,
Pennsylvania that were built to ensure a steady supply of water
for the operation of our paper mill in Spring Grove,
Pennsylvania, which is the primary manufacturing location for
our book publishing papers and engineered products. Each of
these dams is classified as high hazard by the
Commonwealth of Pennsylvania because they are located in close
proximity to inhabited areas and sudden failure would endanger
occupants or residential, commercial or industrial structures.
Failure or breach of any of the dams, including as a result of
natural disaster or act of terrorism or sabotage, could cause
significant personal injuries and damage to residential and
commercial property downstream for which we may be liable. The
failure of a dam could also be extremely disruptive and result
in damage to or the shutdown of our Spring Grove mill. Any
losses or liabilities incurred due to the failure of one of our
dams may not be fully covered by our insurance policies or may
substantially exceed the limits of our policies, and could
materially and adversely affect our operating results and
financial condition.
In
addition, each of our paper making operations requires a
reliable and abundant supply of water. Each of our mills relies
on a local water body or water source for its water needs and,
therefore, is particularly impacted by drought conditions or
other natural or man made interruptions to its water supplies.
At various times and for differing periods, each of our mills
has had to modify operations due to water shortages or low flow
conditions in its principal water supplies. Any interruption or
curtailment of operations at any of our paper mills due to
drought or low flow conditions at the principal water source or
another cause could materially and adversely affect our
operating results and financial condition.
In addition,
our pulp mill in Lanao del Norte on the Island of
Mindanao in the Republic of the Philippines is located along the
Pacific Rim in the worlds hazard belt. By virtue of its
geographic location, this mill is subject to, among other types
of natural disasters, floods, droughts, cyclones, typhoons,
earthquakes, windstorms and volcanic activity. Moreover, the
area of Lanao del Norte has been a target of terrorist
activities, including bombings, by suspected members of the
al-Qaeda-linked Islamist groups in the Philippines, such as the
Abu Sayyaf and the Rajah Solaiman Group and other Islamic
militant groups, most notably the Moro Islamic Liberation Front.
The most common bomb targets in Lanao del Norte to date have
been power transmission towers. Our pulp mill in Mindanao is
located in a rural portion of the island and is susceptible to
attacks or power interruptions. The Mindanao mill supplies
approximately 80% of the abaca pulp that is used by our
Composite Fibers business unit to manufacture our coffee and tea
bag filter papers. Any
interruption, loss or extended curtailment of operations at our
Mindanao mill could materially and adversely affect our
operating results and financial condition.
We
have operations in a potentially politically and economically
unstable location.
We own and operate a pulp mill in the Philippines where the
operating environment is unstable and subject to political
unrest. Our Philippine pulp mill produces abaca pulp, a
significant raw material used by our Composite Fibers business
unit. Our Philippine pulp mill is currently our main provider of
abaca pulp. There are limited suitable alternative sources of
readily available abaca pulp in the world. In the event of a
disruption in supply from our Philippine mill, there is no
guarantee that we could obtain adequate amounts of abaca pulp
from alternative sources at a reasonable price or at all. As a
consequence, any civil disturbance, unrest, political
instability or other event that causes a disruption in supply
could limit the
availability of abaca pulp and would increase our cost of
obtaining abaca pulp. Such occurrences could adversely impact
our sales volumes, revenues and operating results.
Our
international operations pose certain risks that may adversely
impact sales and earnings.
We
have significant operations and assets located in Germany,
France, the United Kingdom and the Philippines, and, following
the consummation of the Acquisition, we will also have
significant operations and assets located in Canada. Our
international sales and operations are subject to a number of
special risks, in addition to the risks in our domestic sales
and operations, including differing protections of intellectual
property, trade barriers, labor unrest, exchange controls,
regional economic uncertainty, differing (and possibly more
stringent) labor regulation, risk of governmental expropriation,
domestic and foreign customs and tariffs, differing regulatory
environments, difficulty in managing widespread operations and
political instability. These factors may adversely affect our
future profits. Also, in some foreign jurisdictions, we may be
subject to laws limiting the right and ability of entities
organized or operating therein to pay dividends or remit
earnings to affiliated companies unless specified conditions are
met. Any such limitations would restrict our flexibility in
using funds generated in those jurisdictions.
Foreign
currency exchange rate fluctuations could adversely affect our
results of operations.
We
own and operate paper and pulp mills in Germany, France, the
United Kingdom and the Philippines. The majority of our business
is transacted in U.S. dollars, however, a substantial
portion of business is transacted in Euros, British Pound
Sterling and Canadian dollars. With respect to the Euro and
Canadian dollar, we generate substantially greater cash inflow
in these currencies than we do outflow. However, with respect to
the British Pound Sterling, we have greater outflows than
inflows of this currency. As a result of these positions, we are
exposed to changes in currency exchange rates.
Our ability to maintain
our products price competitiveness
is reliant, in part, on the relative strength of the currency in
which the product is denominated compared to the currency of the
market into which it is sold and the functional currency of our
competitors. Changes in the rate of exchange of foreign
currencies in relation to the U.S. dollar, and other
currencies, may adversely impact our results of operations and
our ability to offer products in certain markets at acceptable
prices.
Substantially
lower and more volatile market prices for sales of excess
electricity compared to the price we currently receive may
prevent us from achieving the historical margins on our sales of
excess electricity in relation to our coal supply contract,
which could have a material adverse affect on our consolidated
financial position and results of operations.
We
generate electricity at our Spring Grove facility using a
variety of fuels, including coal. We purchase coal for this
facility under a long-term, fixed price supply contract, which
expires at the end of 2012. The current market price for coal is
approximately 10% higher than the fixed price we pay under the
contract. In addition, because our Spring Grove facility
produces more electricity than it requires, we have historically
sold the excess electricity to the local power company under a
long-term co-generation contract, which expires in April 2010.
The fixed price we receive for electricity under this contract
is approximately 30% higher than current forward prices for
electricity. We do not intend to renew this co-generation
contract upon its expiration in April 2010 and will, instead,
sell our excess electricity at market prices prevailing at the
time of sale. Market prices for electricity have historically
been volatile and may continue to be substantially lower than
the price we currently receive under our expiring co-generation
contract.
Our
cost of coal, as well as the costs incurred for natural gas
and other fuels used to generate electricity, have a major
impact on the net revenue and overall profitability of our
Specialty Paper business unit. By selling our excess electricity
at market prices prevailing at the time of sale, we may not be
able to continue to sell excess electricity at acceptable
margins in relation to the prices under our coal supply
contract, if at all. A reduction in these margins or an
inability to sell our excess electricity could reduce the net
revenues and overall profitability of our Specialty Papers
business unit, which would have a material adverse affect on our
consolidated financial position and results of operations.
The
impairment of financial institutions may adversely affect
us.
We, our
customers and our vendors, have transactions and
borrowing arrangements with U.S. and foreign commercial
banks, and other financial institutions, some of whom may be
exposed to ratings downgrade, bankruptcy, liquidity, default or
similar risks. A ratings downgrade, bankruptcy, receivership,
default or similar event involving such institutions may
adversely affect the counterpartys performance under
letters of credit, limit our access to capital, impact the
ability of our suppliers to provide us with raw materials needed
for our production, impact our customers ability to meet
obligations to us, or adversely affect our liquidity position,
future business and results of operations.
An IRS
audit of our 2009 tax return could result in a change in the tax
treatment of the alternative fuel mixture credits we claimed in
2009, which could have a material adverse effect on our results
of operations and financial position.
The
U.S. Internal Revenue Code, or the Code, provided a tax
credit for companies that used alternative fuel mixtures to
produce energy to operate their businesses on or prior to
December 31, 2009. During 2009, we registered two of our
facilities with the IRS as alternative fuel mixers based on
their use of black liquor as an alternative fuel source. We
anticipate that for the year ended December 31, 2009, we
will have substantial alternative fuel mixture credits relating
to these facilities. Our results of operations in the first nine
months of 2009 included, on a pre-tax basis, $73.8 million
of alternative fuel mixture credits, of which $29.7 million
was received in cash and another $10.9 million was used to
offset interim estimated tax payments. We intend to claim the
balance of this amount, as well as additional credits that we
earned in the fourth quarter of 2009 but did not use to offset
additional interim tax payments, as non-taxable, income tax
credits in connection with the filing of our 2009 federal
corporate income tax return. In the event that the IRS audits
our tax return for the year ended December 31, 2009, the
IRS may conclude that some or all of the credits claimed are
subject to federal income taxes, which would subject us to
additional tax liabilities and could have a material adverse
effect on our results of operations and financial position.
In the
event any of the above risk factors impact our business in a
material way or in combination during the same period, we may be
unable to generate sufficient cash flow to simultaneously fund
our operations, finance capital expenditures and satisfy
obligations.
In addition to
debt service obligations, our business is capital
intensive and requires significant expenditures for equipment
maintenance, new or enhanced equipment, environmental compliance
and research and development to support our business strategies.
We expect to meet all of our near and long-term cash needs from
a combination of operating cash flow, cash and cash equivalents,
our existing credit facility and other long-term debt. If we are
unable to generate sufficient cash flow from these sources, we
could be unable to meet our near and long-term cash needs.
Unaudited Pro Forma Consolidated Financial Statements
We have derived the following unaudited pro forma consolidated
financial statements by applying pro forma adjustments to our
historical consolidated financial statements.
The unaudited pro forma consolidated income statements for the
year ended December 31, 2008 and the nine months ended
September 30, 2008 and September 30, 2009 give effect
to the Transactions as if they had occurred on January 1,
2008. The unaudited pro forma consolidated income statement for
the twelve months ended September 30, 2009 is derived by
subtracting the historical income statements of Glatfelter and
Concert for the nine months ended September 30, 2008 from
the historical income statements of Glatfelter and Concert,
respectively, for the year ended December 31, 2008, adding
the historical income statements of Glatfelter and Concert,
respectively, for the nine months ended September 30, 2009
and adjusting the resulting income statements to give effect to
the Transactions as if they had occurred as of January 1,
2008. The unaudited pro forma consolidated balance sheet as of
September 30, 2009 gives effect to the Transactions as if
they had occurred on September 30, 2009.
In the unaudited pro forma consolidated financial statements,
the Acquisition is accounted for using the acquisition method of
accounting in accordance with the Financial Accounting Standards
Board Accounting Standards Codification No 805. Under the
acquisition method of accounting, the total purchase price for
the Acquisition is allocated to the assets acquired and
liabilities assumed based upon estimates of fair value. The
unaudited pro forma adjustments reflected herein are based upon
preliminary available information and assumptions that we
believe are reasonable under the circumstances and which are
described in the accompanying notes. These preliminary estimates
are expected to change upon finalization of appraisals and
valuation studies. Therefore, the final allocations may differ
materially from the estimates used to prepare these pro forma
consolidated financial statements.
We are providing the unaudited pro forma consolidated financial
statements for informational purposes only. The unaudited pro
forma consolidated financial statements do not purport to
represent what our results of operations or financial condition
actually would have been if the Transactions occurred on the
dates indicated, nor do they purport to represent or project our
results of operations for any future period or our financial
condition as of any future date. You should read the unaudited
pro forma consolidated financial statements in conjunction with
our audited and unaudited consolidated financial statements and
related notes and with
Selected Consolidated Financial and Other Data and
Managements Discussion and Analysis of Financial
Condition and Results of Operations in our annual report on
Form 10-K
for the year ended December 31, 2008 and our quarterly
report on
Form 10-Q
for the quarterly period ended September 30, 2009.
Unaudited
Pro Forma Consolidated Income Statement
for the Year Ended December 31, 2008
for the Year Ended December 31, 2008
Concert |
||||||||||||||||
Glatfelter |
Historical |
Adjustments for |
Pro Forma for |
|||||||||||||
Historical | U.S. GAAP(1) | the Transactions | the Transactions | |||||||||||||
In thousands, except per share data | ||||||||||||||||
Net sales
|
$ | 1,263,850 | $ | 213,140 | $ | | $ | 1,476,990 | ||||||||
Energy sales net
|
9,364 | | | 9,364 | ||||||||||||
Total revenue
|
1,273,214 | 213,140 | | 1,486,354 | ||||||||||||
Cost of products sold
|
1,095,432 | 170,909 | 5,045 | (2) | 1,271,386 | |||||||||||
Gross profit
|
177,782 | 42,231 | (5,045 | ) | 214,968 | |||||||||||
Selling, general and administrative expenses
|
97,897 | 16,837 | 425 | (3) | 115,159 | |||||||||||
(Reversals of) shutdown and restructuring charges
|
(856 | ) | | | (856 | ) | ||||||||||
Gains on disposition of plant, equipment and timberlands, net
|
(18,468 | ) | | | (18,468 | ) | ||||||||||
Operating income
|
99,209 | 25,394 | (5,470 | ) | 119,133 | |||||||||||
Other nonoperating income (expense)
|
| |||||||||||||||
Interest expense on debt
|
(23,160 | ) | (2,150 | ) | (5,695 | )(4) | (31,005 | ) | ||||||||
Interest income on investments and other net
|
4,975 | | | 4,975 | ||||||||||||
Other net
|
2 | (2,645 | ) | | (2,643 | ) | ||||||||||
Total other income (expense)
|
(18,183 | ) | (4,795 | ) | (5,695 | ) | (28,673 | ) | ||||||||
Income before income taxes
|
81,026 | 20,599 | (11,165 | ) | 90,460 | |||||||||||
Income tax provision
|
23,138 | 14 | (3,772 | )(5) | 19,380 | |||||||||||
Net income
|
$ | 57,888 | $ | 20,585 | $ | (7,393 | ) | $ | 71,080 | |||||||
Weighted average shares outstanding
|
||||||||||||||||
Basic
|
45,247 | 45,247 | ||||||||||||||
Diluted
|
45,572 | 45,572 | ||||||||||||||
Earnings per share
|
||||||||||||||||
Basic
|
$ | 1.28 | $ | 1.57 | ||||||||||||
Diluted
|
1.27 | 1.56 |
(1) | Represents the Concert financial information reconciled to U.S. GAAP, translated to U.S. dollars and adjusted for certain reclassifications necessary to conform the historical Concert financial statement presentation to that of Glatfelter, and derived from the information set forth below: |
Concert Industries Corp. For the Year Ended December 31, 2008 |
||||||||||||||||||||||||
Concert |
Concert |
|||||||||||||||||||||||
|
Canadian |
U.S. GAAP |
Adjusted for |
Translation to |
Concert |
|||||||||||||||||||
|
GAAP(a) | Adjustments(b) | U.S. GAAP(c) | Reclass(d) | U.S. Dollars(e) | U.S. GAAP(f) | ||||||||||||||||||
In thousands | ||||||||||||||||||||||||
Revenues
|
C$ | 227,037 | C$ | | C$ | 227,037 | C$ | | $ | (13,897 | ) | $ | 213,140 | |||||||||||
Cost of sales
|
172,558 | | 172,558 | 9,494 | (11,143 | ) | 170,909 | |||||||||||||||||
54,479 | | 54,479 | (9,494 | ) | (2,754 | ) | 42,231 | |||||||||||||||||
Expenses:
|
||||||||||||||||||||||||
Administration
|
11,379 | 963 | 12,342 | | (755 | ) | 11,587 | |||||||||||||||||
Amortization
|
3,113 | 13 | 3,126 | | (191 | ) | 2,935 | |||||||||||||||||
Fixed manufacturing, product development and overhead
|
9,494 | | 9,494 | (9,494 | ) | | | |||||||||||||||||
Selling and marketing
|
2,466 | | 2,466 | | (151 | ) | 2,315 | |||||||||||||||||
26,452 | 976 | 27,428 | (9,494 | ) | (1,097 | ) | 16,837 | |||||||||||||||||
Earnings from continuing operations before undernoted
|
28,027 | (976 | ) | 27,051 | | (1,657 | ) | 25,394 | ||||||||||||||||
Interest expense
|
3,000 | (710 | ) | 2,290 | | (140 | ) | 2,150 | ||||||||||||||||
Change in fair value of derivative instruments
|
2,149 | 668 | 2,817 | | (172 | ) | 2,645 | |||||||||||||||||
Earning from continuing operations before income taxes
|
22,878 | (934 | ) | 21,944 | | (1,345 | ) | 20,599 | ||||||||||||||||
Income taxes
|
||||||||||||||||||||||||
Current
|
2,386 | 2,386 | | (146 | ) | 2,240 | ||||||||||||||||||
Future (reduction)
|
(2,348 | ) | (23 | ) | (2,371 | ) | | 145 | (2,226 | ) | ||||||||||||||
38 | (23 | ) | 15 | | (1 | ) | 14 | |||||||||||||||||
Net earnings
|
C$ | 22,840 | C$ | (911 | ) | C$ | 21,929 | C$ | | $ | (1,344 | ) | $ | 20,585 | ||||||||||
a. | Represents the historical audited consolidated statement of operations for the year ended December 31, 2008, derived from the audited consolidated financial statements for such period, prepared in accordance with Canadian GAAP, presented in Canadian dollars. |
b. | Represents adjustments to the historical financial information prepared in accordance with Canadian GAAP necessary for such financial statements to be prepared in accordance with U.S. GAAP. |
c. | Represents the sum of columns (a) and (b). |
d. | Represents certain reclassifications necessary to conform the historical Concert financial statement presentation to that of Glatfelter. |
e. | Represents the effect of translating, in accordance with FASB ASC 830, Foreign Currency Matters, the U.S. GAAP-based historical Concert financial statements and the reclassification adjustment (footnoted in (c) and (d)) from Canadian dollars to U.S. dollars based on an average foreign exchange rate for the twelve month period ended December 31, 2008 of 0.9388 U.S.$/C$. |
f. | Represents the sum of columns (c) through (e). |
(2) | Reflects the addition of $5.0 million of depreciation expense due to a difference in the bases of depreciable assets resulting from the application of FASB ASC 805, Business Combinations, to account for the Acquisition. | |
(3) | Reflects the addition of $0.4 million of amortization expense for intangible assets resulting from the application of FASB ASC 805, Business Combinations, to account for the Acquisition. |
(4) | Reflects the following adjustments to interest expense as a result of the issuance of notes, the incremental borrowing under our existing revolving credit facility in connection with the Acquisition and the elimination of Concerts historical interest expenses related to debt that will be repaid prior to the closing of the Acquisition. |
In thousands | ||||
Interest on notes at an assumed interest rate of
7.125% per annum
|
$ | 7,125 | ||
Accretion of original issue discount on notes
|
267 | |||
Interest on additional borrowings under our existing revolving
credit facility at an assumed rate of 1.125% per annum
|
119 | |||
Elimination of historical interest expense of Concert
|
(2,150 | ) | ||
Interest expense adjustment
|
5,361 | |||
Amortization of deferred fees and expenses for the notes
|
334 | |||
Total interest expense adjustments
|
$ | 5,695 | ||
A change of 0.125% in the assumed interest rate for the notes would have an incremental effect on our annual interest expense of $125,000. | ||
A change of 0.125% in the assumed interest rate for the borrowings under our existing revolving credit facility would have an incremental effect on our annual interest expense of $13,000. | ||
(5) | Represents the tax effect of the pro forma adjustments based on a statutory tax rate of 35% for the transaction financing adjustments and 30.9%, which is the combined Canadian federal and provincial income tax rate, for purchase accounting adjustments, referred to in notes 2, 3 and 4 (as it relates to the elimination of Concerts historical interest expenses). |
Unaudited
Pro Forma Consolidated Income Statement
for the Nine Months Ended September 30, 2009
for the Nine Months Ended September 30, 2009
Concert |
Adjustments |
Pro Forma |
||||||||||||||
Glatfelter |
Historical |
for the |
for the |
|||||||||||||
Historical | U.S. GAAP(1) | Transactions | Transactions | |||||||||||||
In thousands, except per share data | ||||||||||||||||
Net sales
|
$ | 882,889 | $ | 146,127 | $ | | $ | 1,029,016 | ||||||||
Energy sales net
|
6,194 | | | 6,194 | ||||||||||||
Total revenues
|
889,083 | 146,127 | | 1,035,210 | ||||||||||||
Cost of products sold
|
704,303 | 123,703 | 3,445 | (2) | 831,451 | |||||||||||
Gross profit
|
184,780 | 22,424 | (3,445 | ) | 203,759 | |||||||||||
Selling, general and administrative expenses
|
80,364 | 11,245 | (1,478 | )(3) | 90,131 | |||||||||||
(Reversals of) shutdown and restructuring charges
|
| | | | ||||||||||||
Gains on disposition of plant, equipment and timberlands, net
|
(681 | ) | | | (681 | ) | ||||||||||
Operating income
|
105,097 | 11,179 | (1,967 | ) | 114,309 | |||||||||||
Other nonoperating income (expense)
|
||||||||||||||||
Interest expense on debt
|
(14,798 | ) | (473 | ) | (5,426 | )(4) | (20,697 | ) | ||||||||
Interest income on investments and other net
|
1,583 | | | 1,583 | ||||||||||||
Other net
|
86 | 3,481 | | 3,567 | ||||||||||||
Total other income (expense)
|
(13,129 | ) | 3,008 | (5,426 | ) | (15,547 | ) | |||||||||
Income before income taxes
|
91,968 | 14,187 | (7,393 | ) | 98,762 | |||||||||||
Income tax provision
|
14,566 | 1,587 | (2,527 | )(5) | 13,626 | |||||||||||
Net income
|
$ | 77,402 | $ | 12,600 | $ | (4,866 | ) | $ | 85,136 | |||||||
Weighted average shares outstanding
|
||||||||||||||||
Basic
|
45,649 | 45,649 | ||||||||||||||
Diluted
|
45,712 | 45,712 | ||||||||||||||
Earnings per share
|
||||||||||||||||
Basic
|
$ | 1.70 | $ | 1.87 | ||||||||||||
Diluted
|
1.69 | 1.86 |
(1) | Represents the Concert financial information reconciled to U.S. GAAP, translated to U.S. dollars and adjusted for certain reclassifications necessary to conform the historical Concert financial statement presentation to that of Glatfelter, and derived from the information set forth below: |
Concert Industries Corp. For the Nine-Month Period Ended September 30, 2009 |
||||||||||||||||||||||||
Concert |
||||||||||||||||||||||||
Concert |
U.S. GAAP |
Adjusted for |
Translation to |
Concert |
||||||||||||||||||||
|
Canadian GAAP(a) | Adjustments(b) | U.S. GAAP(c) | Reclass(d) | U.S. Dollars(e) | U.S. GAAP(f) | ||||||||||||||||||
In thousands | ||||||||||||||||||||||||
Revenues
|
C$ | 170,954 | C$ | | C$ | 170,954 | C$ | | $ | (24,827 | ) | $ | 146,127 | |||||||||||
Cost of sales
|
136,906 | | 136,906 | 7,814 | (21,017 | ) | 123,703 | |||||||||||||||||
34,048 | | 34,048 | (7,814 | ) | (3,810 | ) | 22,424 | |||||||||||||||||
Expenses:
|
||||||||||||||||||||||||
Administration
|
8,389 | (313 | ) | 8,076 | | (1,173 | ) | 6,903 | ||||||||||||||||
Amortization
|
3,163 | 10 | 3,173 | | (461 | ) | 2,712 | |||||||||||||||||
Fixed manufacturing, product development and overhead
|
7,814 | | 7,814 | (7,814 | ) | | | |||||||||||||||||
Selling and marketing
|
1,907 | | 1,907 | | (277 | ) | 1,630 | |||||||||||||||||
21,273 | (303 | ) | 20,970 | (7,814 | ) | (1,911 | ) | 11,245 | ||||||||||||||||
Earnings from continuing operations before undernoted
|
12,775 | 303 | 13,078 | | (1,899 | ) | 11,179 | |||||||||||||||||
Interest expense
|
2,744 | (2,191 | ) | 553 | | (80 | ) | 473 | ||||||||||||||||
Change in fair value of derivative instruments
|
(4,161 | ) | 89 | (4,072 | ) | | 591 | (3,481 | ) | |||||||||||||||
Earnings from continuing operations before income taxes
|
14,192 | 2,405 | 16,597 | | (2,410 | ) | 14,187 | |||||||||||||||||
Income taxes
|
||||||||||||||||||||||||
Current
|
781 | 781 | | $ | (113 | ) | 668 | |||||||||||||||||
Future (reduction)
|
488 | 587 | 1,075 | | (156 | ) | 919 | |||||||||||||||||
1,269 | 587 | 1,856 | | (269 | ) | 1,587 | ||||||||||||||||||
Net earnings
|
C$ | 12,923 | C$ | 1,818 | C$ | 14,741 | C$ | | $ | (2,141 | ) | $ | 12,600 | |||||||||||
a. | Represents the historical unaudited consolidated statement of operations for the nine months ended September 30, 2009, derived from the unaudited consolidated financial statements for such period, prepared in accordance with Canadian GAAP, presented in Canadian dollars. | |
b. | Represents adjustments to the historical financial information prepared in accordance with Canadian GAAP necessary for such financial statements to be prepared in accordance with U.S. GAAP. | |
c. | Represents the sum of columns (a) and (b). | |
d. | Represents certain reclassifications necessary to conform the historical Concert financial statement presentation to that of Glatfelter. | |
e. | Represents the effect of translating, in accordance with FASB ASC 830, Foreign Currency Matters, the U.S. GAAP-based historical Concert financial statements and the reclassification adjustment (footnoted in (c) and (d)) from Canadian dollars to U.S. dollars based on an average foreign exchange rate for the nine month period ended September 30, 2009 of 0.8548 U.S.$/C$. |
f. | Represents the sum of columns (c) through (e). |
(2) | Reflects the addition of $3.4 million of depreciation expense due to a difference in the bases of depreciable assets resulting from the application of FASB ASC 805, Business Combinations, to account for the Acquisition. | |
(3) | Reflects the addition of $0.3 million of amortization expense for intangible assets resulting from the application of FASB ASC 805, Business Combinations, to account for the Acquisition, less $1.8 million of expenses included in Glatfelters historical financial results for the period ended September 30, 2009 and directly related to the Acquisition. | |
(4) | Reflects the following adjustments to interest expense as a result of the issuance of notes, the incremental borrowing under our existing revolving credit facility in connection with the Acquisition and the |
elimination of Concerts historical interest expenses related to debt that will be repaid prior to the closing of the acquisition. |
In thousands | ||||
Interest on notes at an assumed interest rate of
7.125% per annum
|
$ | 5,344 | ||
Accretion of original issue discount on notes
|
214 | |||
Interest on additional borrowings under our existing revolving
credit facility at an assumed rate of 1.125% per annum
|
90 | |||
Elimination of historical interest expense of Concert
|
(473 | ) | ||
Interest expense adjustment
|
5,175 | |||
Amortization of deferred fees and expenses for the notes
|
251 | |||
Total interest expense adjustments
|
$ | 5,426 | ||
A change of 0.125% in the assumed interest rate for the notes would have an incremental effect on our interest expense for the nine-month period of $93,750. | ||
A change of 0.125% in the assumed interest rate for the borrowings under our existing revolving credit facility would have an incremental effect on our interest expense for the nine-month period of $10,000. | ||
(5) | Represents the tax effect of the pro forma adjustments based on a statutory tax rate of 35% for the transaction financing adjustments and 30.9%, which is the combined Canadian federal and provincial income tax rate, for purchase accounting adjustments, referred to in notes 2, 3 and 4 (as it relates to the elimination of Concerts historical interest expenses). |
Unaudited
Pro Forma Consolidated Income Statement
for the Nine Months Ended September 30, 2008
for the Nine Months Ended September 30, 2008
Concert |
Adjustments |
Pro Forma |
||||||||||||||
Glatfelter |
Historical |
for the |
for the |
|||||||||||||
Historical | U.S. GAAP(1) | Transactions | Transactions | |||||||||||||
In thousands, except per share data | ||||||||||||||||
Net sales
|
$ | 965,545 | $ | 169,856 | $ | | $ | 1,135,401 | ||||||||
Energy sales net
|
7,612 | | | 7,612 | ||||||||||||
Total revenue
|
973,157 | 169,856 | | 1,143,013 | ||||||||||||
Cost of products sold
|
839,329 | 135,710 | 3,961 | (2) | 979,000 | |||||||||||
Gross profit
|
133,828 | 34,146 | (3,961 | ) | 164,013 | |||||||||||
Selling, general and administrative expenses
|
74,314 | 13,312 | 334 | (3) | 87,960 | |||||||||||
(Reversals of) shutdown and restructuring charges
|
(856 | ) | | | (856 | ) | ||||||||||
Gains on disposition of plant, equipment and timberlands, net
|
(18,477 | ) | | | (18,477 | ) | ||||||||||
Operating income
|
78,847 | 20,834 | (4,295 | ) | 95,386 | |||||||||||
Other nonoperating income (expense)
|
||||||||||||||||
Interest expense on debt
|
(17,626 | ) | (1,959 | ) | (3,933 | )(4) | (23,518 | ) | ||||||||
Interest income on investments and other net
|
4,131 | | | 4,131 | ||||||||||||
Other net
|
317 | (475 | ) | | (158 | ) | ||||||||||
Total other income (expense)
|
(13,178 | ) | (2,434 | ) | (3,933 | ) | (19,545 | ) | ||||||||
Income before income taxes
|
65,669 | 18,400 | (8,228 | ) | 75,841 | |||||||||||
Income tax provision
|
21,176 | (78 | ) | (2,784 | )(5) | 18,314 | ||||||||||
Net income
|
$ | 44,493 | $ | 18,478 | $ | (5,444 | ) | $ | 57,527 | |||||||
Weighted average shares outstanding
|
||||||||||||||||
Basic
|
45,649 | 45,649 | ||||||||||||||
Diluted
|
45,712 | 45,712 | ||||||||||||||
Earnings per share
|
||||||||||||||||
Basic
|
$ | 0.98 | $ | 1.26 | ||||||||||||
Diluted
|
0.97 | 1.26 |
(1) | Represents the Concert financial information reconciled to U.S. GAAP , translated to U.S. dollars and adjusted for certain reclassifications necessary to conform the historical Concert financial statement presentation to that of Glatfelter, and derived from the information set forth below: |
Concert Industries Corp. For the Nine-Month Period Ended September 30, 2008 |
||||||||||||||||||||||||
Concert |
Concert |
|||||||||||||||||||||||
Canadian |
U.S. GAAP |
Adjusted for |
Translation to |
Concert |
||||||||||||||||||||
|
GAAP(a) | Adjustments(b) | U.S. GAAP(c) | Reclass(d) | U.S. Dollars(e) | U.S. GAAP(f) | ||||||||||||||||||
In thousands | ||||||||||||||||||||||||
Revenues
|
C$ | 172,845 | C$ | | C$ | 172,845 | C$ | | $ | (2,989 | ) | $ | 169,856 | |||||||||||
Cost of sales
|
130,999 | | 130,999 | 7,099 | (2,388 | ) | 135,710 | |||||||||||||||||
41,846 | | 41,846 | (7,099 | ) | (601 | ) | 34,146 | |||||||||||||||||
Expenses:
|
||||||||||||||||||||||||
Administration
|
8,273 | 792 | 9,065 | | (157 | ) | 8,908 | |||||||||||||||||
Amortization
|
2,598 | 10 | 2,608 | | (45 | ) | 2,563 | |||||||||||||||||
Fixed manufacturing, product development and overhead
|
7,099 | | 7,099 | (7,099 | ) | | | |||||||||||||||||
Selling and marketing
|
1,873 | | 1,873 | | (32 | ) | 1,841 | |||||||||||||||||
19,843 | 802 | 20,645 | (7,099 | ) | (234 | ) | 13,312 | |||||||||||||||||
Earnings from continuing operations before undernoted
|
22,003 | (802 | ) | 21,201 | | (367 | ) | 20,834 | ||||||||||||||||
Interest expense
|
2,250 | (257 | ) | 1,993 | (34 | ) | 1,959 | |||||||||||||||||
Change in fair value of derivative instruments
|
95 | 388 | 483 | | (8 | ) | 475 | |||||||||||||||||
Earnings from continuing operations before income taxes
|
19,658 | (933 | ) | 18,725 | | (325 | ) | 18,400 | ||||||||||||||||
Income taxes
|
||||||||||||||||||||||||
Current
|
2,435 | | 2,435 | | (42 | ) | 2,393 | |||||||||||||||||
Future (reduction)
|
(2,441 | ) | (73 | ) | (2,514 | ) | | 43 | (2,471 | ) | ||||||||||||||
(6 | ) | (73 | ) | (79 | ) | | 1 | (78 | ) | |||||||||||||||
Net earnings
|
C$ | 19,664 | C$ | (860 | ) | C$ | 18,804 | C$ | | $ | (326 | ) | $ | 18,478 | ||||||||||
a. | Represents the historical unaudited consolidated statement of operations for the nine months ended September 30, 2008, derived from the unaudited consolidated financial statements for such period, prepared in accordance with Canadian GAAP, presented in Canadian dollars. |
b. | Represents adjustments to the historical financial information prepared in accordance with Canadian GAAP necessary for such financial statements to be prepared in accordence with U.S. GAAP. |
c. | Represents the sum of columns (a) and (b). |
d. | Represents certain reclassifications necessary to conform the historical Concert financial statement presentation to that of Glatfelter. |
e. | Represents the effect of translating, in accordance with FASB ASC 830, Foreign Currency Matters, the U.S. GAAP-based historical Concert financial statements and the reclassification adjustment (footnoted in (c) and (d)) from Canadian dollars to U.S. dollars based on an average foreign exchange rate for the nine month period ended September 30, 2008 of 0.9827 U.S.$/C$. |
f. | Represents the sum of columns (c) through (e) . |
(2) | Reflects the addition of $4.0 million of depreciation expense due to a difference in the bases of depreciable assets resulting from the application of FASB ASC 805, Business Combinations, to account for the Acquisition. | |
(3) | Reflects the addition of $0.3 million of amortization expense for intangible assets resulting from the application of FASB ASC 805, Business Combinations, to account for the Acquisition. | |
(4) | Reflects the following adjustments to interest expense as a result of the issuance of notes, the incremental borrowing under our existing revolving credit facility in connection with the |
Acquisition and the elimination of Concerts historical interest expenses related to debt that will be repaid prior to the closing of the Acquisition. |
In thousands | ||||
Interest on notes at an assumed interest rate of
7.125% per annum
|
$ | 5,344 | ||
Accretion of original issue discount on notes
|
207 | |||
Interest on additional borrowings under our existing revolving
credit facility at an assumed rate of 1.125% per annum
|
90 | |||
Elimination of historical interest expense of Concert
|
(1,959 | ) | ||
Interest expense adjustment
|
3,682 | |||
Amortization of deferred fees and expenses for the notes
|
251 | |||
Total interest expense adjustments
|
$ | 3,933 | ||
A change of 0.125% in the assumed interest rate for the notes
would have an incremental effect on our interest
expense for the nine-month period of $93,750
A change of 0.125% in the assumed interest rate for the
borrowings under our existing revolving credit facility would
have an incremental effect on our interest expense for the
nine-month period of $10,000.
(5) | Represents the tax effect of the pro forma adjustments based on a statutory tax rate of 35% for the transaction financing adjustments and 30.9%, which is the combined Canadian federal and provincial income tax rate, for purchase accounting adjustments, referred to in notes 2, 3 and 4 (as it relates to the elimination of Concerts historical interest expenses). |
Unaudited
Pro Forma Consolidated Income Statement for
the Twelve Months Ended September 30, 2009
the Twelve Months Ended September 30, 2009
Concert |
||||||||||||||||
Glatfelter |
Historical |
Adjustments for |
Pro Forma for |
|||||||||||||
Historical(1) | U.S. GAAP(2) | the Transactions | the Transactions | |||||||||||||
In thousands, except per share data | ||||||||||||||||
Net sales
|
$ | 1,181,194 | $ | 189,411 | $ | | $ | 1,370,605 | ||||||||
Energy sales net
|
7,946 | | | 7,946 | ||||||||||||
Total revenues
|
1,189,140 | 189,411 | | 1,378,551 | ||||||||||||
Cost of products sold
|
960,406 | 158,902 | 4,529 | (3) | 1,123,837 | |||||||||||
Gross profit
|
228,734 | 30,509 | (4,529 | ) | 254,714 | |||||||||||
Selling, general and administrative expenses
|
103,947 | 14,770 | (1,386 | )(4) | 117,331 | |||||||||||
(Reversals of) shutdown and restructuring charges
|
| | | | ||||||||||||
Gains on disposition of plant, equipment and timberlands, net
|
(672 | ) | | | (672 | ) | ||||||||||
Operating income
|
125,459 | 15,739 | (3,143 | ) | 138,055 | |||||||||||
Other nonoperating income (expense)
|
||||||||||||||||
Interest expense on debt
|
(20,332 | ) | (664 | ) | (7,188 | )(5) | (28,184 | ) | ||||||||
Interest income on investments and other net
|
2,427 | | | 2,427 | ||||||||||||
Other net
|
(229 | ) | 1,311 | | 1,082 | |||||||||||
Total other income (expense)
|
(18,134 | ) | 647 | (7,188 | ) | (24,675 | ) | |||||||||
Income before income taxes
|
107,325 | 16,386 | (10,331 | ) | 113,380 | |||||||||||
Income tax provision
|
16,528 | 1,679 | (3,515 | )(6) | 14,692 | |||||||||||
Net income
|
$ | 90,797 | $ | 14,707 | $ | (6,816 | ) | $ | 98,688 | |||||||
Weighted average shares outstanding
|
||||||||||||||||
Basic
|
45,247 | 45,247 | ||||||||||||||
Diluted
|
45,572 | 45,572 | ||||||||||||||
Earnings per share
|
||||||||||||||||
Basic
|
$ | 2.00 | $ | 2.18 | ||||||||||||
Diluted
|
1.99 | 2.16 |
(1) | The historical consolidated financial statements of income for the twelve months ended September 30, 2009 were derived from (a) Glatfelters audited consolidated financial statements for the year ended December 31, 2008 plus (b) Glatfelters unaudited condensed consolidated financial statements for the nine month period ended September 30, 2009 less (c) Glatfelters unaudited condensed consolidated financial statements for the nine month period ended September 30, 2008. | |
(2) | Represents the Concert financial information reconciled to U.S. GAAP, translated to U.S. dollars and adjusted for certain reclassifications necessary to that of Glatfelter, and derived from the information set forth below: |
Concert Industries Corp. For the Twelve-Month Period Ended September 30, 2009 |
||||||||||||||||||||||||
Concert |
Concert |
Translation |
||||||||||||||||||||||
Canadian |
U.S. GAAP |
Adjusted for |
to U.S. |
Concert |
||||||||||||||||||||
|
GAAP(a) | Adjustments(b) | U.S. GAAP(c) | Reclass(d) | Dollars(e) | U.S. GAAP(f) | ||||||||||||||||||
In thousands | ||||||||||||||||||||||||
Revenues
|
C$ | 225,146 | C$ | | C$ | 225,146 | C$ | | $ | (35,735 | ) | $ | 189,411 | |||||||||||
Cost of sales
|
178,465 | | 178,465 | 10,209 | (29,772 | ) | 158,902 | |||||||||||||||||
46,681 | | 46,681 | (10,209 | ) | (5,963 | ) | 30,509 | |||||||||||||||||
Expenses:
|
||||||||||||||||||||||||
Administration
|
11,495 | (142 | ) | 11,353 | | (1,771 | ) | 9,582 | ||||||||||||||||
Amortization
|
3,678 | 13 | 3,691 | | (607 | ) | 3,084 | |||||||||||||||||
Fixed manufacturing, product development and overhead
|
10,209 | | 10,209 | (10,209 | ) | | | |||||||||||||||||
Selling and marketing
|
2,500 | | 2,500 | | (396 | ) | 2,104 | |||||||||||||||||
27,882 | (129 | ) | 27,753 | (10,209 | ) | (2,774 | ) | 14,770 | ||||||||||||||||
Earnings from continuing operations before undernoted
|
18,799 | 129 | 18,928 | | (3,189 | ) | 15,739 | |||||||||||||||||
Interest expense
|
3,494 | (2,644 | ) | 850 | | (186 | ) | 664 | ||||||||||||||||
Change in fair value of derivative instruments
|
(2,107 | ) | 369 | (1,738 | ) | | 427 | (1,311 | ) | |||||||||||||||
Earnings from continuing operations before income taxes
|
17,412 | 2,404 | 19,816 | | (3,430 | ) | 16,386 | |||||||||||||||||
Income taxes
|
||||||||||||||||||||||||
Current
|
732 | | 732 | | (217 | ) | 515 | |||||||||||||||||
Future (reduction)
|
581 | 637 | 1,218 | | (54 | ) | 1,164 | |||||||||||||||||
1,313 | 637 | 1,950 | | (271 | ) | 1,679 | ||||||||||||||||||
Net earnings
|
C$ | 16,099 | C$ | 1,767 | C$ | 17,866 | C$ | | $ | (3,159 | ) | $ | 14,707 | |||||||||||
a. | Represents the historical unaudited consolidated statement of operations for the twelve months ended September 30, 2009, derived from the sum of the unaudited consolidated financial statements for the nine month period ended September 30, 2009 plus the twelve months ended December 31, 2008 less the nine month period ended September 30, 2008, each prepared in accordance with Canadian GAAP, presented in Canadian dollars. | |
b. | Represents adjustments to the historical financial information prepared in accordance with Canadian GAAP necessary for such financial statements to be prepared in accordance with U.S. GAAP each determined based on the methodology set forth in (a) above. | |
c. | Represents the sum of columns (a) and (b). | |
d. | Represents certain reclassifications necessary to conform the historical Concert financial statement presentation to that of Glatfelter. | |
e. | Represents the effect of translating the U.S. GAAP-based historical Concert financial statements and the reclassification adjustment (footnoted in (c) and (d)) from Canadian dollars to U.S. dollars based on an average foreign exchange rate for the twelve month period ended September 30, 2009 of 0.84 US$/C$. | |
f. | Represents the sum of columns (c) through (e). |
(3) | Reflects the addition of $4.5 million of depreciation expense due to a difference in the bases of depreciable assets resulting from the application of FASB ASC 805, Business Combinations, to account for the Acquisition. | |
(4) | Reflects the addition of $0.4 million of amortization expense for intangible assets resulting from the application of FASB ASC 805, Business Combinations, to account for the Acquisition, less $1.8 million of expenses included in Glatfelters historical financial results for the twelve-month period ended September 30, 2009 and directly related to the Acquisition. | |
(5) | Reflects the following adjustments to interest expense as a result of the issuance of notes, the incremental borrowing under our existing revolving credit facility in connection with the |
Acquisition and the elimination of Concerts historical interest expenses related to debt that will be repaid prior to the closing of the Acquisition. |
In thousands
|
||||
Interest on notes at an assumed interest rate of 7.125% per annum | $ | 7,125 | ||
Accretion of original issue discount on notes | 274 | |||
Interest on additional borrowings under our existing revolving credit facility at an assumed rate of 1.125% per annum | 119 | |||
Elimination of historical interest expense of Concert
|
(664 | ) | ||
Interest expense adjustment | 6,735 | |||
Amortization of deferred fees and expenses for the notes | 334 | |||
Total interest expense adjustments
|
$ | 7,188 | ||
A change of 0.125% in the assumed interest rate for the notes
would have an incremental effect on our interest
expense for the twelve-month period of $125,000.
A change of 0.125% in the assumed interest rate for the
borrowings under our existing revolving credit facility would
have an incremental effect on our interest expense for the
twelve-month period of $13,000.
(6) | Represents the tax effect of the pro forma adjustments based on a statutory tax rate of 35% for the transaction financing adjustments and 30.9%, which is the combined Canadian federal and provincial income tax rate, for purchase accounting adjustments, referred to in notes 2, 3 and 4 (as it relates to the elimination of Concerts historical interest expenses). |
Unaudited
Pro Forma Consolidated Balance Sheet
as of September 30, 2009
as of September 30, 2009
Pro |
||||||||||||||||
Concert |
Adjustments |
Forma |
||||||||||||||
Glatfelter |
Historical |
for the |
for the |
|||||||||||||
Historical | U.S. GAAP(1) | Transactions(2) | Transactions | |||||||||||||
In thousands | ||||||||||||||||
Assets
|
||||||||||||||||
Current Assets:
|
||||||||||||||||
Cash and cash equivalents
|
$ | 116,240 | $ | 14,296 | $ | (130,536 | )(3) | $ | | |||||||
Accounts receivable
|
136,215 | 26,379 | | 162,594 | ||||||||||||
Inventories
|
163,340 | 24,684 | 1,560 | (2) | 189,584 | |||||||||||
Prepaid expenses and other
|
66,713 | 6,453 | (309 | )(4) | 72,857 | |||||||||||
Total current assets
|
482,508 | 71,812 | (129,285 | ) | 425,035 | |||||||||||
Non-Current Assets:
|
||||||||||||||||
Plant, equipment and timberlands net
|
477,093 | 107,309 | 107,704 | (2) | 692,106 | |||||||||||
Other non current
|
134,636 | 12,906 | 1,214 | (2)(5) | 148,756 | |||||||||||
Total non-current assets
|
611,729 | 120,215 | 108,918 | 840,862 | ||||||||||||
Total Assets
|
$ | 1,094,237 | $ | 192,027 | $ | (20,367 | ) | $ | 1,265,897 | |||||||
Liabilities and Shareholders Equity
|
||||||||||||||||
Current Liabilities:
|
||||||||||||||||
Current portion long-term debt
|
$ | 13,759 | $ | 11,403 | $ | (11,403 | )(6) | $ | 13,759 | |||||||
Short-term debt
|
3,150 | 11,093 | (11,093 | )(6) | 3,150 | |||||||||||
Accounts payable
|
62,926 | 19,108 | 8,760 | (7) | 90,794 | |||||||||||
Dividends payable
|
4,164 | | | 4,164 | ||||||||||||
Environmental liabilities
|
989 | | | 989 | ||||||||||||
Other current liabilities
|
107,934 | 6,619 | (3,394 | )(8) | 111,159 | |||||||||||
Total current liabilities
|
192,922 | 48,223 | (17,130 | ) | 224,015 | |||||||||||
Deferred taxes
|
77,971 | | 32,945 | (2) | 110,916 | |||||||||||
Other long-term liabilities
|
142,144 | 2,308 | (2,308 | )(9) | 142,144 | |||||||||||
Long Term Debt
|
||||||||||||||||
Existing debt
|
246,828 | 48,711 | (48,711 | )(6) | 246,828 | |||||||||||
New revolver borrowing
|
| | 10,622 | (10) | 10,622 | |||||||||||
New notes
|
| | 97,000 | (11) | 97,000 | |||||||||||
Total long-term debt
|
246,828 | 48,711 | 58,911 | 354,450 | ||||||||||||
Total Liabilities
|
659,865 | 99,242 | 72,418 | 831,525 | ||||||||||||
Common stock
|
544 | | | 544 | ||||||||||||
Capital in excess of par value
|
47,260 | 41,149 | (41,149 | )(12) | 47,260 | |||||||||||
Retained earnings
|
669,947 | 56,332 | (56,332 | )(12) | 669,947 | |||||||||||
Accumulated other comprehensive income
|
(153,111 | ) | (4,696 | ) | 4,696 | (12) | (153,111 | ) | ||||||||
Shareholders Equity
|
564,640 | 92,785 | (92,785 | ) | 564,640 | |||||||||||
Less cost of common stock in treasury
|
(130,268 | ) | | (130,268 | ) | |||||||||||
Total Shareholders Equity
|
434,372 | 92,785 | (92,785 | ) | 434,372 | |||||||||||
Total Liabilities and Shareholders Equity
|
$ | 1,094,237 | $ | 192,027 | $ | (20,367 | ) | $ | 1,265,897 | |||||||
(1) | Represents the Concert Industries financial information reconciled to U.S. GAAP, translated to U.S. dollars and adjusted for certain reclassifications necessary to conform the historical Concert financial statement presentation to that of Glatfelter, and derived from the information set forth below: |
Concert |
Concert |
Translation |
Concert |
|||||||||||||||||
Canadian |
U.S. GAAP |
Adjusted for |
to U.S. |
U.S. |
||||||||||||||||
GAAP(a) | Adjustments (b) | U.S. GAAP(c) | Dollars(d) | GAAP(e) | ||||||||||||||||
In thousands | ||||||||||||||||||||
Assets
|
||||||||||||||||||||
Current Assets:
|
||||||||||||||||||||
Cash and cash equivalents
|
C$ | 15,332 | C$ | | C$ | 15,332 | $ | (1,036 | ) | $ | 14,296 | |||||||||
Accounts receivable
|
28,292 | | 28,292 | (1,913 | ) | 26,379 | ||||||||||||||
Inventories
|
26,474 | | 26,474 | (1,790 | ) | 24,684 | ||||||||||||||
Prepaid expenses and other
|
1,901 | | 1,901 | (129 | ) | 1,772 | ||||||||||||||
Derivative related assets
|
331 | | 331 | (22 | ) | 309 | ||||||||||||||
Future income taxes
|
4,689 | | 4,689 | (317 | ) | 4,372 | ||||||||||||||
77,019 | | 77,019 | (5,207 | ) | 71,812 | |||||||||||||||
Derivative related assets
|
3,949 | | 3,949 | (267 | ) | 3,682 | ||||||||||||||
Property, plant and equipment
|
111,999 | 3,090 | 115,089 | (7,780 | ) | 107,309 | ||||||||||||||
Future income taxes
|
9,893 | | 9,893 | (669 | ) | 9,224 | ||||||||||||||
125,841 | 3,090 | 128,931 | (8,716 | ) | 120,215 | |||||||||||||||
Total assets
|
C$ | 202,860 | C$ | 3,090 | C$ | 205,950 | $ | (13,923 | ) | $ | 192,027 | |||||||||
Liabilities and Shareholders Equity
|
||||||||||||||||||||
Current Liabilities:
|
||||||||||||||||||||
Short-term debt
|
C$ | 11,897 | C$ | | C$ | 11,897 | $ | (804 | ) | $ | 11,093 | |||||||||
Accounts payable and accrued liabilities
|
20,493 | | 20,493 | (1,385 | ) | 19,108 | ||||||||||||||
Current portion long-term debt
|
12,230 | | 12,230 | (827 | ) | 11,403 | ||||||||||||||
Derivative related liabilities
|
162 | | 162 | (11 | ) | 151 | ||||||||||||||
Other current liabilities
|
| 2,062 | 2,062 | (139 | ) | 1,923 | ||||||||||||||
Income tax payable
|
400 | | 400 | (27 | ) | 373 | ||||||||||||||
Shareholder loan
|
4,474 | | 4,474 | (302 | ) | 4,172 | ||||||||||||||
49,656 | 2,062 | 51,718 | (3,495 | ) | 48,223 | |||||||||||||||
Derivative related liabilities
|
2,475 | | 2,475 | (167 | ) | 2,308 | ||||||||||||||
Long-term debt
|
52,245 | | 52,245 | (3,534 | ) | 48,711 | ||||||||||||||
104,376 | 2,062 | 106,438 | (7,196 | ) | 99,242 | |||||||||||||||
Shareholders equity:
|
||||||||||||||||||||
Share capital
|
44,132 | | 44,132 | (2,983 | ) | 41,149 | ||||||||||||||
Retained earnings
|
53,573 | 6,843 | 60,416 | (4,084 | ) | 56,332 | ||||||||||||||
Accumulated other comprehensive income
|
779 | (5,815 | ) | (5,036 | ) | 340 | (4,696 | ) | ||||||||||||
98,484 | 1,028 | 99,512 | (6,727 | ) | 92,785 | |||||||||||||||
Total Liabilities and Shareholders Equity
|
C$ | 202,860 | C$ | 3,090 | C$ | 205,950 | $ | (13,923 | ) | $ | 192,027 | |||||||||
a. | Represents the historical unaudited consolidated balance as of September 30, 2009, derived from the unaudited consolidated financial statements as of such period, prepared in accordance with Canadian GAAP, presented in Canadian dollars. | |
b. | Represents adjustments to the historical financial information prepared in accordance with Canadian GAAP necessary for such financial statements to be prepared in accordance with U.S. GAAP. | |
c. | Represents the sum of columns (a) and (b). | |
d. | Represents the effect of translating, in accordance with FASB ASC 830, Foreign Currency Matters, the U.S. GAAP-based historical Concert financial statements and the reclassification adjustment (footnoted in (c) and (d)) from Canadian dollars to U.S. dollars based on an average foreign exchange rate for the nine month period ended September 30, 2008 of 0.9827 U.S.$/C$. | |
e. | Represents the sum of columns (c) through (e) setting forth the historical Concert financial information in accordance with U.S. GAAP and in U.S. dollars. |
(2) | The pro forma adjustments reflect the Acquisition and allocation of the purchase price adjustments as follows: |
In thousands | ||||
Purchase price
|
$ | 229,837 | ||
Less book value of net assets acquired
|
(152,336 | ) | ||
Purchase price in excess of book value of net assets acquired
|
$ | 77,501 | ||
The following sets forth the preliminary purchase price allocation: |
Inventory
|
$ | 1,560 | ||
Property Plant and Equipment
|
107,704 | |||
Intangible assets & goodwill
|
2,111 | |||
111,375 | ||||
Liabilities
|
929 | |||
Deferred tax liabilities
|
32,945 | |||
33,874 | ||||
Total preliminary purchase price allocation
|
$ | 77,501 | ||
The agreement for the Acquisition provided for a purchase price of C$246.5 million (or $229.8 million based on the September 30, 2009 foreign exchange rate), subject to an adjustment based on the working capital of Concert as the closing date. | ||
We are in the process of completing valuations necessary to account for the Acquisition in accordance with the acquisition method of accounting set forth in FASB ASC 805, Business Combinations, including independent appraisals. In calculating the pro forma adjustments, the purchase price has been allocated on a preliminary basis. Therefore, the purchase price allocation is subject to change, and such changes could be material. The preliminary allocation of the purchase price set forth in the pro forma balance sheet assumes the excess of book value will be allocated as set forth above, an assumption we believe is reasonable based on information presently available to us. Our allocation shown above estimates that intangible assets will be allocated the majority of the $2.1 million set forth under the caption Intangible assets & goodwill. In addition, we believe it is possible that intangible assets resulting from the Acquisition could include technology, patents, in process research and development and trademarks. | ||
For purposes of presenting depreciation and amortization expense in the pro forma income statements, fixed assets and intangible assets are assumed to have an average remaining useful life of 21.5 years and 5 years, respectively. Expense is recognized on a straight-line basis. | ||
(3) | Reflects the elimination of $14.3 million of Concerts historical cash and cash equivalents, all of which were transfered to Brookfield Special Situations, and the use of $116.2 million of Glatfelters cash to partially fund the Acquisition. | |
(4) | Reflects a $0.3 million reduction in actual historical amounts to reflect the elimination of certain current assets transfered to Brookfield Special Situations. | |
(5) | Reflects the following adjustments: |
In thousands | ||||
Elimination of certain non-current assets liquidated by
Brookfield Special Situations prior to closing of the Acquisition
|
$ | (3,682 | ) | |
Deferred issuance costs related to the notes
|
2,785 | |||
Intangible assets and goodwill
|
2,111 | |||
Total
|
$ | 1,214 | ||
(6) | Reflects elimination of Concert historical debt repaid by Brookfield Special Situations prior to closing of the Acquisition. |
(7) | Reflects $8.8 million of bank overdrafts arising from the utilization of $125 million of cash, which exceeded cash on hand at September 30, 2009. As of December 31, 2009, Glatfelters cash and cash equivalent totaled $135.4 million. | |
(8) | Reflects the following adjustments: |
In thousands | ||||
Elimination of certain current liabilities to be settled by
Brookfield Special Situations prior to closing of the Acquisition
|
$ | (4,323 | ) | |
Adjustment to record certain liabilities assumed in connection
with the Acquisition
|
929 | |||
Total
|
$ | (3,394 | ) | |
(9) | Reflects elimination of $2.3 million for certain non-current liabilities transfered to Brookfield Special Situations | |
(10) | Reflects additional borrowings under existing revolving credit facility, as follows: $7.8 million to partially finance the Acquisition, and $2.8 million of debt issuance costs related to the notes. | |
(11) | Reflects the principal amount of the notes net of assumed unamortized original issue discounts. | |
(12) | Reflects the elimination of the equity of Concert in accordance with FASB ASC 805, Business Combinations. |
EBITDA represents net income before interest, taxes, depreciation, depletion and amortization. Adjusted EBITDA is EBITDA further adjusted to add back net pension expenses or eliminate net pension income, to add back shutdown and restructuring charges or eliminate reversals of shutdown and restructuring charges, to eliminate gains on sales of plant, equipment and timberlands, to eliminate gains from insurance recoveries, to eliminate gains from alternative fuel mixture credits, to add back charges for environmental remediation, to add back acquisition integration costs and to add back debt redemption premiums. Pro forma Adjusted EBITDA is also adjusted to add back and stock-based compensation expenses, which are additional adjustments relating to the Transactions. |
EBITDA and Adjusted EBITDA are not intended to represent cash
flow from operations as defined by GAAP and should not be used
as alternatives to net income as indicators of operating
performance or to cash flow as measures of liquidity. EBITDA and
Adjusted EBITDA are bases upon which our management assesses financial
performance and because we believe that investors find these
measures useful in evaluating a companys ability to meet
its future debt service requirements. While EBITDA and Adjusted
EBITDA are frequently used as measures of operating performance
and the ability to meet debt service requirements, they are not
necessarily comparable to other similarly titled captions of
other companies due to potential inconsistencies in the methods
of calculation. In addition, our calculations of EBITDA and
Adjusted EBITDA as presented herein are not the same as the
calculation of EBITDA under the terms of the
indenture governing our notes.
The following table provides, on a pro forma basis, a
reconciliation of net income to EBITDA and Adjusted EBITDA:
Nine Months |
Nine Months |
Twelve Months |
||||||||||||||
Year Ended |
Ended |
Ended |
Ended |
|||||||||||||
December 31, |
September 30, |
September 30, |
September 30, |
|||||||||||||
2008 | 2008 | 2009 | 2009 | |||||||||||||
In thousands | ||||||||||||||||
Net income
|
$ | 71,080 | $ | 57,527 | $ | 85,136 | $ | 98,688 | ||||||||
Interest expense, net
|
26,030 | 19,387 | 19,114 | 25,757 | ||||||||||||
Income tax provision
|
19,380 | 18,314 | 13,626 | 14,692 | ||||||||||||
Depreciation, depletion and amortization
|
69,050 | 53,222 | 52,262 | 68,091 | ||||||||||||
EBITDA
|
185,540 | 148,450 | 170,138 | 207,228 | ||||||||||||
Net pension (income) expense
|
(16,062 | ) | (11,944 | ) | 5,563 | 1,445 | ||||||||||
(Reversals of) shutdown and restructuring charges
|
(856 | ) | (856 | ) | | | ||||||||||
Gains on disposition of plant, equipment and timberlands, net
|
(18,468 | ) | (18,477 | ) | (681 | ) | (672 | ) | ||||||||
Alternative fuel mixture credits
|
| | (73,801 | ) | (73,801 | ) | ||||||||||
Acquisition and integration costs
|
1,243 | 1,157 | 1,768 | 1,854 | ||||||||||||
Stock-based compensation expenses(a)
|
| | 1,036 | 1,036 | ||||||||||||
Adjusted EBITDA
|
$ | 151,397 | $ | 118,330 | $ | 104,023 | $ | 137,090 | ||||||||
(a) | Represents charges recorded in connection with the 2006 shutdown of our Neenah facility. | |
(b) | Represents gains on dispositions of timberlands. | |
(c) | Represents integration related costs associated with the 2006 acquisitions of the Lydney and Chillicothe facilities. | |
(d) | Represents costs incurred in connection with the Acquisition. | |
(e) | Represents stock-based compensation expense adjusted by Concert in connection with the sale of the company. |
Forward-Looking Statements
The statements contained in this
document that are not purely
historical are forward-looking statements within the
meaning of Section 21E of the Exchange Act and Section 27A of
the Securities Act. When used in this document, the
words or phrases expects, will continue,
estimates, we believe and similar
expressions are intended to identify forward-looking
statements within the meaning of the Exchange Act and the
Securities Act. Forward-looking statements include plans,
commitments and objectives of management for future operations.
These forward-looking statements involve risks and uncertainties
and are based on assumptions that may not be realized. Actual
results and outcomes may differ materially from those discussed
or anticipated. The following important factors, among others,
could cause our actual results to differ from any results that
might be projected, forecasted or estimated in this
document:
| variations in demand, including the impact of any unplanned market-related downtime, for, or the pricing of, our products; | |
| changes in the cost or availability of raw materials we use, in particular pulpwood, market pulp, pulp substitutes, caustic soda and abaca fiber; | |
| changes in energy-related costs and commodity raw materials with an energy component; | |
| our ability to develop new, high value-added Specialty Papers and Composite Fibers products; | |
| volatility in the market price at which we sell excess electricity and our ability to sell excess electricity at historical margins in relation to our current coal supply contract; | |
| the impact of competition, changes in industry paper production capacity, including the construction of new mills, the closing of mills and incremental changes due to capital expenditures or productivity increases; | |
| the impairment of financial institutions as a result of credit market conditions and any resulting impact on us, our customers or our vendors; | |
| the gain or loss of significant customers and/or on-going viability of such customers; | |
| costs and other impacts of environmental compliance, cleanup, remediation or restoration, or claims for personal injury or property damages (including natural resource damages) related thereto, including our liability with respect to the lower Fox River, and changes in environmental and other laws and regulations; | |
| risks associated with our international operations, including local economic and political environments and fluctuations in currency exchange rates; | |
| geopolitical events, including war and terrorism; | |
| disruptions in production and/or increased costs due to labor disputes; | |
| enactment of adverse state, federal or foreign tax or other legislation or changes in government policy or regulation; | |
| adverse results in litigation; | |
| our ability to finance, consummate and integrate future acquisitions, including our acquisition of Concert Industries Corp., which is more fully described in this document, and our ability to realize the potential benefits of the acquisition of Concert Industries Corp.; and | |
| all other risk factors described in the section entitled Risk Factors. |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the
Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
January 28, 2010 | By: P. H. GLATFELTER COMPANY |
|||
/s/ John P. Jacunski | ||||
Name: | John P. Jacunski | |||
Title: | Senior Vice President and Chief Financial Officer | |||