Attached files

file filename
8-K - 8-K - SMURFIT-STONE CONTAINER ENTERPRISES INCa10-20022_18k.htm
EX-99.3 - EX-99.3 - SMURFIT-STONE CONTAINER ENTERPRISES INCa10-20022_1ex99d3.htm
EX-10.1 - EX-10.1 - SMURFIT-STONE CONTAINER ENTERPRISES INCa10-20022_1ex10d1.htm
EX-99.2 - EX-99.2 - SMURFIT-STONE CONTAINER ENTERPRISES INCa10-20022_1ex99d2.htm

Exhibit 99.1

 

GRAPHIC

 

SMURFIT-STONE REPORTS THIRD QUARTER 2010 RESULTS

COMPANY POSTS STRONG EARNINGS AND OPERATING CASH FLOW

 

CREVE COEUR, Mo., and CHICAGO, Nov. 1, 2010 Smurfit-Stone Container Corporation (NYSE: SSCC) today reported net income of $65 million, or $0.65 per diluted share, for the third quarter ended Sept. 30, 2010, compared with net income attributable to common stockholders of $1.41 billion, or $5.41 per diluted share, for the second quarter of 2010, and $65 million, or $0.25 per share, for the third quarter of 2009.

 

Smurfit-Stone’s third quarter 2010 adjusted net income was $76 million, or $0.76 per diluted share, up from adjusted net income of $2 million, or $0.01 per diluted share, in the second quarter of this year, and an adjusted net loss of ($23) million, or ($0.09) per diluted share, in the third quarter of 2009.  The adjustments in the third quarter of 2010 were primarily the exclusion of costs related to reorganization and restructuring.  The major adjustment in the second quarter of 2010 was the exclusion of $1.42 billion of income, including tax benefits, related to the Company’s emergence from bankruptcy.

 

Diluted Earnings Per Share Attributable to Common Stockholders

 

 

 

Third

 

Second

 

Third

 

 

 

Quarter

 

Quarter

 

Quarter

 

 

 

2010

 

2010

 

2009

 

 

 

 

 

 

 

 

 

Net Income Attributable to Common Stockholders

 

$

0.65

 

$

5.41

 

$

0.25

 

 

 

 

 

 

 

 

 

Adjustments

 

$

0.11

 

$

(5.40

)

$

(0.34

)

 

 

 

 

 

 

 

 

Adjusted Net Income (Loss)

 

$

0.76

 

$

0.01

 

$

(0.09

)

 

 

 

 

 

 

 

 

Weighted Average Shares (MM)

 

100

 

261

 

257

 

 

The Company reported operating income of $142 million for the third quarter of 2010, compared to an operating loss of ($6) million in the second quarter of 2010, and operating income of $159 million in the third quarter of 2009.  The sequential improvement in operating income reflects increased net sales in the third quarter due to higher selling prices, lower maintenance-related downtime, lower fiber costs, and cost savings achieved in mill and container operations.  Third quarter 2009 operating income significantly benefitted from income related to the alternative fuel tax credits that were received in 2009.

 

Patrick J. Moore, Smurfit-Stone’s Chief Executive Officer, commented, “I am pleased with our strong third quarter performance, which benefitted from favorable pricing trends and lower input costs driven primarily fiber. Importantly, we are realizing cost savings and efficiency improvements from our financial restructuring, investments in our core business, and focused efforts such as our Operational Excellence initiative.  I’m proud of the efforts and commitment of our employees which contributed significantly to the strong quarter.  I view the positive momentum in the quarter as an important step in delivering on the accelerated performance improvement we are pursuing.”

 

Six CityPlace Drive, Creve Coeur, MO  63141   Phone: 314.656.5300  Web: Smurfit-stone.com

 



 

Adjusted EBITDA for the third quarter of 2010 was $239 million up from $102 million in the second quarter of 2010, and $94 million in the third quarter of 2009.  The sequential improvement in adjusted EBITDA reflects higher selling prices, reduced maintenance-related downtime and related expenses, lower fiber costs, and improvements in overall operating productivity including additional headcount reductions made in the quarter.

 

Net sales for the third quarter of this year were $1.63 billion, up 4.5 percent from $1.56 billion in the second quarter of 2010 and up 15.3 percent over sales of $1.42 billion in the third quarter of 2009.  The improvement in third quarter 2010 net sales is primarily due to higher average selling prices during the quarter.

 

Third Quarter Highlights

 

·                  The Company achieved very strong results in its first quarter since emerging from bankruptcy, demonstrating the performance capabilities of the new Smurfit-Stone.

 

·                  Ongoing efforts to reduce operating costs were also a significant contributor to higher earnings and cash generation in the quarter, with overall headcount being reduced by 460 positions in the quarter and 1,368 positions year to date.

 

·                  Strong cash generation, with cash balances growing by $124 million in the quarter, resulting in net debt of less than $730 million at September 30, 2010.

 

Outlook

 

Smurfit-Stone expects moderately lower sequential earnings in the fourth quarter from the third quarter, as continued price improvement will be more than offset by additional mill maintenance costs, normal seasonal demand declines and higher energy usage.  The Company also expects higher recycled fiber costs in the fourth quarter.

 

In addition to the major cost reduction focus in the business operations, the Company is undertaking a significant reduction in its selling, general and administrative costs, primarily through reductions of more than 450 positions for full-year 2010, or more than 14 percent of its workforce in these functions.  The Company expects to realize net savings of more than $50 million in 2011 as compared to 2010, and has identified opportunities for additional savings in 2012.

 



 

Conference Call and Webcast

 

Smurfit-Stone will host a conference call for analysts, institutional investors and shareholders on Monday, Nov. 1, 2010, at 8:30 a.m. Eastern Time. To access the call, participants should dial the number below approximately 10 minutes before the start time.

 

U.S. — (866) 783-2146 or International — (857) 350-1605

Passcode:  26779754

 

The call will also be webcast in a listen-only format with an accompanying slide presentation and can be accessed at www.smurfit-stone.com.

 

A replay of the conference call will be available through Nov. 15, 2010.  To access the replay, dial (888) 286-8010 (U.S.) or (617) 801-6888 (International), and enter passcode 99716475

 

A replay of the webcast will be available at www.smurfit-stone.com.

 

Contacts:

Sue Neumann (media): (314) 656-5287

 

Tim Griffith or Scott Dudley (investors): (314) 656-5553

 

www.smurfit-stone.com

 

Forward-Looking Statements & Non-GAAP Measures

 

This press release contains statements relating to future results, which are forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995. Actual results may differ materially from those projected as a result of certain risks and uncertainties, including but not limited to changes in general economic conditions, pricing pressures in key product lines, seasonality, changes in input costs including recycled fiber and energy costs, as well as other risks and uncertainties described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2009, as updated from time to time in the Company’s Securities and Exchange Commission filings. In this press release, certain non-U.S. GAAP financial information is presented. A reconciliation of that information to U.S. GAAP financial measures and additional disclosure regarding our use of non-GAAP financial measures are included in the attached schedules.  The Company does not intend to review, revise or update any particular forward-looking statements in light of future events.

 

About Smurfit-Stone

 

Smurfit-Stone Container Corporation is one of the industry’s leading integrated containerboard and corrugated packaging producers and one of the world’s largest paper recyclers.   Smurfit-Stone generated revenue of $5.57 billion in 2009, has led the industry in safety every year since 2001, and conducts its business in compliance with the environmental, health, and safety principles of the American Forest & Paper Association.  The company is a member of the Sustainable Forestry Initiative® .

 

(Financial statements follow)

 



 

SMURFIT-STONE CONTAINER CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

 

 

Successor

 

Predecessor

 

 

 

Three Months
Ended

 

Three Months
Ended

 

Three Months
Ended

 

Six Months
Ended

 

Nine Months
Ended

 

 

 

September 30,

 

September 30,

 

June 30,

 

June 30,

 

September 30,

 

(In millions, except per share data)

 

2010

 

2009

 

2010

 

2010

 

2009

 

Net sales

 

$

1,634

 

$

1,417

 

$

1,563

 

$

3,024

 

$

4,195

 

Costs and expenses

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

1,344

 

1,284

 

1,407

 

2,763

 

3,757

 

Selling and administrative expenses

 

141

 

137

 

143

 

294

 

428

 

Restructuring expenses

 

7

 

14

 

19

 

15

 

38

 

Loss on disposal of assets

 

 

 

2

 

 

 

 

 

3

 

Other operating income

 

 

 

(179

)

 

 

(11

)

(455

)

Operating income (loss)

 

142

 

159

 

(6

)

(37

)

424

 

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

(23

)

(72

)

(10

)

(23

)

(217

)

Debtor-in-possession debt issuance costs

 

 

 

 

 

 

 

 

 

(63

)

Loss on early extinguishment of debt

 

 

 

 

 

 

 

 

 

(20

)

Foreign currency exchange gains (losses)

 

 

 

(11

)

9

 

3

 

(10

)

Other, net

 

2

 

6

 

2

 

4

 

10

 

Income (loss) before reorganization items and income taxes

 

121

 

82

 

(5

)

(53

)

124

 

Reorganization items income (expense), net

 

(7

)

(16

)

1,219

 

1,178

 

(109

)

Income before income taxes

 

114

 

66

 

1,214

 

1,125

 

15

 

(Provision for) benefit from income taxes

 

(49

)

2

 

199

 

199

 

(3

)

Net income

 

65

 

68

 

1,413

 

1,324

 

12

 

Preferred stock dividends and accretion

 

 

 

(3

)

(2

)

(4

)

(9

)

Net income attributable to common stockholders

 

$

65

 

$

65

 

$

1,411

 

$

1,320

 

$

3

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders

 

$

0.65

 

$

0.25

 

$

5.47

 

$

5.12

 

$

0.01

 

Weighted average shares outstanding

 

100

 

257

 

258

 

258

 

257

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders

 

$

0.65

 

$

0.25

 

$

5.41

 

$

5.07

 

$

0.01

 

Weighted average shares outstanding

 

100

 

257

 

261

 

261

 

257

 

 



 

SMURFIT-STONE CONTAINER CORPORATION

CONSOLIDATED BALANCE SHEETS

 

 

 

Successor

 

Predecessor

 

 

 

September 30,

 

June 30,

 

December 31,

 

(In millions, except share data)

 

2010

 

2010

 

2009

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

464

 

$

340

 

$

704

 

Restricted cash

 

 

 

7

 

9

 

Receivables

 

750

 

739

 

615

 

Receivable for alternative energy tax credits

 

11

 

11

 

59

 

Inventories

 

529

 

496

 

452

 

Refundable income taxes

 

16

 

31

 

23

 

Prepaid expenses and other current assets

 

35

 

47

 

43

 

Total current assets

 

1,805

 

1,671

 

1,905

 

Net property, plant and equipment

 

4,370

 

4,405

 

3,081

 

Deferred income taxes

 

 

 

 

 

23

 

Goodwill

 

96

 

93

 

 

 

Intangible assets, net

 

76

 

77

 

 

 

Other assets

 

162

 

163

 

68

 

 

 

$

6,509

 

$

6,409

 

$

5,077

 

Liabilities and Stockholders’ Equity (Deficit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities not subject to compromise

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Current maturities of long-term debt

 

$

16

 

$

18

 

$

1,354

 

Accounts payable

 

519

 

515

 

387

 

Accrued compensation and payroll taxes

 

165

 

176

 

145

 

Interest payable

 

2

 

5

 

12

 

Other current liabilities

 

83

 

81

 

164

 

Total current liabilities

 

785

 

795

 

2,062

 

Long-term debt, less current maturities

 

1,176

 

1,176

 

 

 

Pension and postretirement benefits, net of current portion

 

1,632

 

1,639

 

 

 

Other long-term liabilities

 

138

 

140

 

117

 

Deferred income taxes

 

352

 

307

 

 

 

Total liabilities not subject to compromise

 

4,083

 

4,057

 

2,179

 

 

 

 

 

 

 

 

 

Liabilities subject to compromise

 

 

 

 

 

4,272

 

Total liabilities

 

4,083

 

4,057

 

6,451

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

 

 

Successor preferred stock, par value $.001 per share; 10,000,000 shares authorized; none issued and outstanding in 2010

 

 

 

 

 

 

 

Successor common stock, par value $.001 per share; 150,000,000 shares authorized; 91,062,636 issued and outstanding in 2010

 

 

 

 

 

 

 

Predecessor preferred stock, aggregate liquidation preference of $126; 25,000,000 shares authorized; 4,599,300 issued and outstanding in 2009

 

 

 

 

 

104

 

Predecessor common stock, par value $.01 per share; 400,000,000 shares authorized; 257,482,839 issued and outstanding in 2009

 

 

 

 

 

3

 

Additional paid-in capital

 

2,357

 

2,352

 

4,081

 

Retained earnings (deficit)

 

65

 

 

 

(4,883

)

Accumulated other comprehensive income (loss)

 

4

 

 

 

(679

)

Total stockholders’ equity (deficit)

 

2,426

 

2,352

 

(1,374

)

 

 

$

6,509

 

$

6,409

 

$

5,077

 

 



 

SMURFIT-STONE CONTAINER CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

 

Successor

 

Predecessor

 

 

 

Three Months
Ended

 

Six Months
Ended

 

Nine Months 
Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

(In millions)

 

2010

 

2010

 

2009

 

Cash flows from operating activities

 

 

 

 

 

 

 

Net income

 

$

65

 

$

1,324

 

$

12

 

Adjustments to reconcile net income to net cash provided by (used for) operating activities

 

 

 

 

 

 

 

Loss on early extinguishment of debt

 

 

 

 

 

20

 

Depreciation, depletion and amortization

 

84

 

168

 

273

 

Debtor-in-possession debt issuance costs

 

 

 

 

 

63

 

Amortization of deferred debt issuance costs and original issue discount

 

3

 

 

 

5

 

Deferred income taxes

 

58

 

(201

)

1

 

Pension and postretirement benefits

 

(16

)

50

 

49

 

Loss on disposal of assets

 

 

 

 

 

3

 

Non-cash restructuring expense

 

 

 

7

 

6

 

Non-cash stock-based compensation

 

5

 

3

 

7

 

Non-cash foreign currency exchange (gains) losses

 

 

 

(3

)

10

 

Gain due to plan effects

 

 

 

(580

)

 

 

Gain due to fresh start accounting adjustments

 

 

 

(742

)

 

 

Payments to settle pre-petition liabilities excluding debt

 

 

 

(202

)

 

 

Non-cash reorganization items

 

 

 

101

 

65

 

Change in restricted cash for utility deposits

 

7

 

2

 

(9

)

Change in operating assets and liabilities, net of effects from acquisitions and dispositions

 

 

 

 

 

 

 

Receivables and retained interest in receivables sold

 

(7

)

(129

)

(50

)

Receivable for alternative energy tax credits

 

 

 

48

 

(58

)

Inventories

 

(30

)

1

 

35

 

Prepaid expenses and other current assets

 

12

 

1

 

(13

)

Accounts payable and accrued liabilities

 

(9

)

57

 

200

 

Interest payable

 

(2

)

2

 

128

 

Other, net

 

(9

)

8

 

46

 

Net cash provided by (used for) operating activities

 

161

 

(85

)

793

 

Cash flows from investing activities

 

 

 

 

 

 

 

Expenditures for property, plant and equipment

 

(39

)

(83

)

(112

)

Proceeds from property disposals

 

5

 

10

 

16

 

Advances to affiliates, net

 

 

 

 

 

(15

)

Net cash used for investing activities

 

(34

)

(73

)

(111

)

Cash flows from financing activities

 

 

 

 

 

 

 

Proceeds from exit credit facilities

 

 

 

1,200

 

 

 

Original issue discount

 

 

 

(12

)

 

 

Net borrowings of debtor-in-possession financing

 

 

 

 

 

130

 

Net borrowings (repayments) of long-term debt

 

(3

)

(1,347

)

71

 

Repurchase of receivables

 

 

 

 

 

(385

)

Debtor-in-possession debt issuance costs

 

 

 

 

 

(63

)

Debt issuance costs on exit credit facilities and other financing costs

 

 

 

(47

)

 

 

Net cash used for financing activities

 

(3

)

(206

)

(247

)

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

124

 

(364

)

435

 

Cash and cash equivalents

 

 

 

 

 

 

 

Beginning of period

 

340

 

704

 

126

 

End of period

 

$

464

 

$

340

 

$

561

 

 



 

SMURFIT-STONE CONTAINER CORPORATION

ADJUSTED NET INCOME (LOSS) PER DILUTED SHARE

(In Millions, Except Per Share Data)

(Unaudited)

 

 

 

Successor (Note 1)

 

Predecessor (Note 1)

 

 

 

3Q 10

 

3Q 09

 

2Q 10

 

June 2010
YTD

 

Sept 2009
YTD

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders (GAAP)

 

$

65

 

$

65

 

$

1,411

 

$

1,320

 

$

3

 

Reorganization items (income) expense, net of income taxes

 

4

 

16

 

(1,419

)

(1,378

)

109

 

Debtor-in-possession financing costs

 

 

 

 

 

63

 

Alternative fuel mixture tax credits

 

 

(179

)

 

(11

)

(455

)

Loss on early extinguishment of debt

 

 

 

 

 

20

 

Non-cash foreign currency exchange (gains) losses

 

 

11

 

(9

)

(3

)

10

 

Loss on sale of assets

 

 

2

 

 

 

2

 

Interest on Predecessor unsecured debt

 

 

48

 

 

 

131

 

Restructuring charges

 

4

 

14

 

19

 

15

 

38

 

Multi-employer pension plan withdrawal charge, net of income taxes

 

3

 

 

 

 

 

Adjusted net income (loss) attributable to common stockholders (Note 2)

 

$

76

 

$

(23

)

$

2

 

$

(57

)

$

(79

)

 

 

 

Successor (Note 1)

 

Predecessor (Note 1)

 

 

 

3Q 10

 

3Q 09

 

2Q 10

 

June 2010
YTD

 

Sept 2009
YTD

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per diluted share attributable to common stockholders (GAAP)

 

$

0.65

 

$

0.25

 

$

5.41

 

$

5.07

 

$

0.01

 

Reorganization items (income) expense, net of income taxes

 

0.04

 

0.06

 

(5.44

)

(5.28

)

0.42

 

Debtor-in-possession financing costs

 

 

 

 

 

0.24

 

Alternative fuel mixture tax credits

 

 

(0.70

)

 

(0.04

)

(1.77

)

Loss on early extinguishment of debt

 

 

 

 

 

0.08

 

Non-cash foreign currency exchange (gains) losses

 

 

0.04

 

(0.03

)

(0.01

)

0.04

 

Loss on sale of assets

 

 

0.01

 

 

 

0.01

 

Interest on Predecessor unsecured debt

 

 

0.19

 

 

 

0.51

 

Restructuring charges

 

0.04

 

0.06

 

0.07

 

0.06

 

0.15

 

Multi-employer pension plan withdrawal charge, net of income taxes

 

0.03

 

 

 

 

 

Adjusted net income (loss) per diluted share attributable to common stockholders (Note 2)

 

$

0.76

 

$

(0.09

)

$

0.01

 

$

(0.20

)

$

(0.31

)

 


Note 1:  For the Predecessor Company, adjustments to GAAP net income, other than reorganization items (income) expense, were not tax effected because it was more likely than not that substantially all of the deferred tax assets that were generated during bankruptcy would not be realized and we did not record any additional tax benefit for 2009 and the six months ended June 30, 2010.  Due to the effects of the Plan of Reorganization, we concluded that it was more likely than not that substantially all of the deferred tax assets would be realized and we recognized an income tax benefit related to reorganization items in the six months ended June 30, 2010.

 

For the Successor Company, for the three months ended September 30, 2010, we recorded a provision for income taxes related to the statement of operations.  As a result, the Successor period adjustments to net income are presented on a net of tax basis.

 

Note 2:  Exclusive of reorganization items (income) expense, debtor-in-possession financing costs, alternative fuel mixture tax credits, loss on early extinguishment of debt, non-cash foreign currency (gains) losses, loss on sale of assets, accrued but unpaid interest on Predecessor unsecured debt, restructuring charges and a multi-employer pension plan withdrawal charge.  Adjusted net income (loss) attributable to common stockholders and adjusted net income (loss) per diluted share attributable to common stockholders are non-GAAP financial measures.  See disclosure following regarding the use of non-GAAP financial measures.

 

Diluted earnings per common share computations for the three and six months ended June 30, 2010 were adjusted to reflect the assumed conversion of preferred stock into common stock because the effect was dilutive.

 



 

SMURFIT-STONE CONTAINER CORPORATION

EBITDA, As Defined Below

(In millions)

(Unaudited)

 

 

 

Successor

 

Predecessor

 

 

 

3Q 10

 

2Q 10

 

3Q 09

 

 

 

 

 

 

 

 

 

Net sales

 

$

1,634

 

$

1,563

 

$

1,417

 

 

 

 

 

 

 

 

 

Net income

 

$

65

 

$

1,413

 

$

68

 

(Benefit from) provision for income taxes

 

49

 

(199

)

(2

)

Interest expense, net

 

23

 

10

 

72

 

Depreciation, depletion and amortization

 

84

 

83

 

91

 

EBITDA

 

221

 

1,307

 

229

 

 

 

 

 

 

 

 

 

Reorganization items (income) expense

 

7

 

(1,219

)

16

 

Restructuring charges

 

7

 

19

 

14

 

Alternative fuel mixture tax credits

 

 

 

(179

)

Non-cash foreign currency exchange (gains) losses

 

 

(9

)

11

 

Loss on sale of assets

 

 

 

2

 

Multi-employer pension plan withdrawal charge

 

4

 

 

 

Other

 

 

4

 

1

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

239

 

$

102

 

$

94

 

 

 

 

 

 

 

 

 

Adjusted EBITDA margin

 

14.6

%

6.5

%

6.6

%

 

 

 

 

 

 

 

 

Other Financial Information:

 

 

 

 

 

 

 

Net cash provided by (used for) operating activities

 

$

161

 

$

(135

)

$

301

 

Capital expenditures

 

39

 

49

 

43

 

Pension expense

 

14

 

34

 

31

 

Pension contributions

 

31

 

12

 

1

 

Cash taxes refunded (paid)

 

9

 

(1

)

 

Change in working capital

 

(36

)

(2

)

74

 

Containerboard, corrugated containers and reclamation operations segment operating profit

 

216

 

82

 

60

 

 

“EBITDA” is defined as net income before (benefit from) provision for income taxes, interest expense, net and depreciation, depletion and amortization. “Adjusted EBITDA” is defined as EBITDA adjusted as indicated above.  EBITDA and Adjusted EBITDA are non-GAAP financial measures.  See disclosure following regarding the use of non-GAAP financial measures.

 



 

SMURFIT-STONE CONTAINER CORPORATION

STATISTICAL INFORMATION

 

 

 

2010

 

2009

 

 

 

Successor

 

Predecessor

 

Combined (1)

 

Predecessor

 

 

 

3rd Qtr

 

2nd Qtr

 

1st Qtr

 

Sept YTD

 

3rd Qtr

 

2nd Qtr

 

1st Qtr

 

Sept YTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Containerboard System

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North American Mill Operating Rates (Containerboard Only)

 

99.7

%

97.1

%

100.0

%

99.2

%

87.2

%

85.0

%

82.4

%

84.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North American Containerboard Production - M Tons

 

1,603

 

1,545

 

1,585

 

4,733

 

1,551

 

1,497

 

1,435

 

4,483

 

Sequential Avg. Domestic Linerboard Price Change

 

7.2

%

13.2

%

6.3

%

N/A

 

-5.9

%

-9.8

%

-7.4

%

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pulp Production - M Tons

 

73

 

72

 

62

 

207

 

78

 

76

 

66

 

220

 

SBS/Bleached Board Production - M Tons

 

32

 

31

 

35

 

98

 

29

 

32

 

33

 

94

 

Kraft Paper Production - M Tons

 

26

 

26

 

29

 

81

 

34

 

28

 

19

 

81

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Maintenance Downtime Tons - M Tons

 

49

 

76

 

20

 

145

 

29

 

50

 

46

 

125

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corrugated Containers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North American Shipments - BSF

 

17.1

 

17.3

 

16.4

 

50.8

 

16.7

 

16.7

 

16.6

 

50.0

 

Per Day North American Shipments - MMSF

 

266.9

 

273.7

 

260.9

 

267.1

 

260.9

 

265.7

 

267.8

 

264.8

 

Sequential Avg. Corrugated Price Change

 

3.2

%

3.6

%

-0.6

%

N/A

 

-2.6

%

-3.0

%

-0.9

%

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiber Reclaimed and Brokered - M Tons

 

1,494

 

1,468

 

1,423

 

4,385

 

1,317

 

1,280

 

1,241

 

3,838

 

 


(1)  Although the 2010 Successor Period and the 2010 Predecessor Period are distinct reporting periods, we combined the statistical information for the six months ended June 30, 2010 of the Predecessor with the three months ended September 30, 2010 of the Successor for analytical purposes.

 



 

SMURFIT-STONE CONTAINER CORPORATION

NON-GAAP FINANCIAL MEASURES

 

In the accompanying financial presentation, we use the financial measures “adjusted net income (loss) attributable to common stockholders” (adjusted net income (loss)), “adjusted net income (loss) per diluted share attributable to common stockholders” (adjusted net income (loss) per diluted share), “EBITDA” and “adjusted EBITDA” which are derived from our consolidated financial information but are not presented in our financial statements prepared in accordance with U.S. generally accepted accounting principles (GAAP). These measures are considered “non-GAAP financial measures” under the U.S. Securities and Exchange Commission (SEC) rules.  Adjusted net income (loss) and adjusted net income (loss) per diluted share are non-GAAP financial measures that exclude from net income (loss) attributable to common stockholders the effects of reorganization items (income) expense, debtor-in-possession financing costs, alternative fuel mixture tax credits, loss on early extinguishment of debt, non-cash foreign currency exchange (gains) losses, interest on Predecessor unsecured debt, restructuring charges, (gain) loss on sale of assets and a multi-employer pension plan withdrawal charge.  EBITDA is defined as net income (loss) before (provision for) benefit from income taxes, interest expense, net and depreciation, depletion and amortization.  Adjusted EBITDA is defined as EBITDA adjusted for reorganization items (income) expense, restructuring charges, debtor-in-possession financing costs, alternative fuel mixture tax credits, loss on early extinguishment of debt, non-cash foreign currency exchange (gains) losses, (gain) loss on sale of assets, a multi-employer pension plan withdrawal charge and other adjustments.

 

The accompanying financial presentation includes a reconciliation of net income (loss) attributable to common stockholders and net income (loss) per diluted share attributable to common stockholders, the most directly comparable GAAP financial measures, to adjusted net income (loss) and adjusted net income (loss) per diluted share, respectively.  A reconciliation of net (income) loss to EBITDA and adjusted EBITDA is also presented.

 

We use these supplemental non-GAAP measures to evaluate performance period over period, to analyze the underlying trends in our business, to assess our performance relative to our competitors and to establish operational goals and forecasts that are used in allocating resources. These non-GAAP measures of operating results are reported to our board of directors, chief executive officer and our president and chief operating officer and are used to make strategic and operating decisions and assess performance.  These non-GAAP measures are presented to enhance an understanding of our operating results and are not intended to represent cash flows or results of operations.  We also believe these non-GAAP measures are beneficial to investors, potential investors and other key stakeholders, including analysts and creditors who use these measures in their evaluations of our performance from period to period and against the performance of other companies in our industry. Our creditors also use these measures to evaluate our ability to service our debt.  The use of these non-GAAP financial measures is beneficial to these stakeholders because they exclude certain items that management believes are not indicative of the on-going operating performance of our business, and including them would distort comparisons to our past operating performance.  Accordingly, we have excluded the adjustments, as detailed below, for the purpose of calculating these non-GAAP measures.

 

The following is an explanation of each of the adjustments that we have made to arrive at these non-GAAP measures for (1) the three months ended September 30, 2010 of the Successor, (2) the six months ended June 30, 2010 of the Predecessor and (3) the three and nine months ended

 



 

September 30, 2009 of the Predecessor, as well as the reasons management believes each of these items is not indicative of operating performance:

 

·                              Reorganization items (income) expense, net of income taxes - These income and expense items are directly related to the process of our reorganizing under Chapter 11 and the Companies’ Creditors Arrangement Act in Canada.  The items include gain due to plan effects, gain due to fresh start accounting adjustments, provision for rejected/settled executory contracts and leases, accounts payable settlement gains and professional fees.  These income and expense items are not considered indicative of our ongoing operating performance and are not used by us to assess our operating performance.

 

·                              Debtor-in-possession (DIP) financing costs - These expenses were incurred and paid during the first quarter of 2009 in connection with entering into the DIP Credit Agreement.  These expense items are not considered indicative of our ongoing operating performance and are not used by us to assess our operating performance.

 

·                              Alternative fuel mixture tax credits - These amounts represent an excise tax credit for alternative fuel mixtures produced by a taxpayer for sale, or for use as a fuel in a taxpayer’s trade or business, through December 31, 2009, at which time the credit expired.  These items are not considered indicative of our ongoing operating performance and are not used by us to assess our operating performance.

 

·                              Loss on early extinguishment of debt - These losses represent unamortized deferred debt issuance cost and call premiums charged to expense in connection with our financing activities.  These losses were not considered indicative of our ongoing operating performance because they related to specific financing activities and were not used by us to assess our operating performance.

 

·                              Non-cash foreign currency (gains) losses - Through June 30, 2010, the functional currency for our Canadian operations was the U.S. dollar.  Fluctuations in Canadian dollar-denominated monetary assets and liabilities resulted in non-cash gains or losses.  We excluded the impact of foreign currency exchange gains and losses because the impact of foreign exchange is highly variable and difficult to predict from period to period and is not tied to our operating performance.  These gains or losses are not considered indicative of our ongoing operating performance and are not used by us to assess our operating performance.

 

·                              Interest on Predecessor unsecured debt - These amounts represent the post-petition interest accrued on unsecured debt from the time of our bankruptcy filing, which was stayed and not paid as a result of the bankruptcy proceedings.  In the fourth quarter of 2009, we concluded it was not probable that interest expense that was accrued from the time of our bankruptcy filing through November 30, 2009, would be an allowed claim.  This expense was not considered indicative of our ongoing operating performance and was excluded by management in assessing our operating performance.

 

·                              Restructuring charges - These adjustments represent the write-down of assets, primarily property, plant and equipment, to estimated net realizable values, the acceleration of depreciation for equipment to be abandoned or taken out of service, severance costs and other costs associated with our restructuring activities. These income and expense items

 



 

were not considered indicative of our ongoing operating performance and were excluded by management in assessing our operating performance.

 

·                              (Gain) loss on sale of assets — These amounts represent gains and losses we recognized related to the sale of non-strategic assets.  These gains and losses were not considered indicative of ongoing operating performance and were excluded by management in assessing our operating performance.

 

·                              Multi-employer pension plan withdrawal charge — This amount represents the charge associated with the withdrawal from a multi-employer pension plan.  This expense item was not considered indicative of our ongoing operating performance and was excluded by management in assessing our operating performance.

 

·                              Other - These adjustments principally represent amounts accrued under our 2009 long-term incentive plan.  These income and expense items were not considered indicative of our ongoing operating performance and were excluded by management in assessing our operating performance.

 

Adjusted net income (loss), adjusted net income (loss) per diluted share, EBITDA and adjusted EBITDA have certain material limitations associated with their use as compared to net income (loss).  These limitations are primarily due to the exclusion of certain amounts that are material to our consolidated results of operations, as discussed above.  In addition, these adjusted net income (loss) and EBITDA measures may differ from adjusted net income (loss) and EBITDA calculations of other companies in our industry, limiting their usefulness as comparative measures.  Because of these limitations, adjusted net income (loss), adjusted net income (loss) per diluted share, EBITDA and adjusted EBITDA should be read in conjunction with our consolidated financial statements prepared in accordance with GAAP.  We compensate for these limitations by relying primarily on our GAAP results and using adjusted net income (loss), adjusted net income (loss) per diluted share, EBITDA and adjusted EBITDA only as supplemental measures of our operating performance.  The presentation of this additional information is not meant to be considered in isolation or as a substitute for financial statements prepared in accordance with GAAP.

 

We believe that providing these non-GAAP measures in addition to the related GAAP measures provides investors greater transparency to the information our management uses for financial and operational decision-making and allows investors to see our results as management sees them. We also believe that providing this information better enables investors to understand our operating performance and to evaluate the methodology used by our management to evaluate and measure our operating performance, and the methodology and financial measures used by our board of directors to assess management’s performance.