Attached files

file filename
8-K - 8-K - KAPSTONE PAPER & PACKAGING CORPa11-28686_18k.htm
EX-99.2 - EX-99.2 - KAPSTONE PAPER & PACKAGING CORPa11-28686_1ex99d2.htm

Exhibit 99.1

 

 

 

FOR FURTHER INFORMATION:

 

FOR IMMEDIATE RELEASE

Andrea K. Tarbox

 

Wednesday, November 2, 2011

Vice President and Chief Financial Officer

 

 

847.239.8812

 

 

 

KAPSTONE REPORTS RECORD NET SALES

Third Quarter Operating Income Climbs over 13%

 

NORTHBROOK, IL — November 2, 2011 — KapStone Paper and Packaging Corporation (NYSE: KS) today reported results for the third quarter ended September 30, 2011.

 

·                  Record net sales of $216 million, up 4 percent versus 2010

·                  Adjusted EBITDA  of  $42.3 million, up $3.6 million versus 2010

·                  Diluted EPS of $0.35, down $0.47, or 57 percent versus 2010

·                  Adjusted diluted EPS of $0.39 equal to 2010

·                  Free cash flow of $0.79 per share, up $0.26 per share versus 2010

 

Roger W. Stone, Chairman and Chief Executive Officer, stated, “KapStone’s strong production in the third quarter of 2011 enabled us to achieve record net sales of $216 million and generate $38 million of free cash flow.  Our mills produced nearly 329,000 tons of paper, and we improved operating margins year-over-year with pricing and productivity improvements. We are  implementing a $50 per ton price increase for our kraft paper grades which will be fully realized in early 2012. Our order backlog remains strong.”

 

Third Quarter Operating Highlights

 

Net sales for the quarter ended September 30, 2011 were $215.8 million, an increase of 4.0 percent, when compared to third quarter of 2010 net sales of $207.5 million. The increase in net sales was attributable primarily to higher unit selling prices. Average revenue per ton increased to $639 in 2011 versus $614 during the third quarter of 2010 and accounted for $7.3 million of the improvement in sales. The higher average unit selling prices reflect full realization of price increases effective in 2010 and in the first half of 2011. Sales revenues in the third quarter of 2011 benefited by $1.5 million from favorable exchange rates. Offsetting the increase in net sales was $0.5 million due to Hurricane Irene in August 2011.

 

Operating income of $30.1 million for the 2011 quarter exceeded prior year’s results by $3.5 million. The primary reasons for the improved results were higher unit pricing and improved mix which contributed $7.9 million and productivity improvements of $1.7 million.  The stronger Euro, up 10 percent on the third quarter average, improved operating income by $1.5 million.

 

1



 

However, operating income was negatively impacted by $5.1 million of inflation on input costs, mainly for caustic soda, higher wages, and freight-in for wood and $1.2 million for higher maintenance work at our Charleston mill.  In addition, KapStone incurred $1.1 million of expenses related to the USC acquisition.

 

Interest expense and amortization of debt issuance costs was $1.0 million for the third quarter of 2011, which decreased by $0.3 million versus the comparable quarter in 2010 as a result of year over year outstanding net debt reduction of $60.4 million. Net debt at September 30, 2011, is $18.3 million, and the interest rate on the majority of the Company’s debt is 1.74 percent.

 

The effective tax rate for the 2011 third quarter was 42.3 percent compared to negative 49.9 percent for the 2010 third quarter. The 2011 effective tax rate includes a $0.7 million discrete adjustment as 2010 income tax returns were filed during the quarter and a $0.6 million reduction in the expected benefit from the 2011 domestic manufacturing deduction. The 2010 effective tax rate included a $20.7 million benefit from the cellulosic biofuel producer’s credit. KapStone expects a 39.5 percent effective tax rate for the fourth quarter of 2011.

 

In August 2011, the Internal Revenue Service advised us that our tax returns for the years 2007 through 2009 have been forwarded to the Joint Committee on Taxation for final review and approval.

 

Cash Flow and Working Capital

 

Cash and cash equivalents increased by $17.5 million in the quarter ended September 30, 2011, reflecting $51.0 million provided by operating activities offset by $28.3 million used in investing activities and $5.1 million used in financing activities. Cash used for investing activities includes a $15.0 million deposit associated with the U.S. Corrugated Acquisition (“USC”) which was paid in conjunction with signing the definitive agreement on September 22, 2011.

 

Total net debt outstanding as of September 30, 2011, was $18.3 million and was reduced by $38.4 million during the third quarter of 2011.

 

At September 30, 2011, the Company had approximately $82.3 million of cash (including $15.0 million deposit for USC), $114.7 million of working capital and $91.7 million of revolver borrowing capacity.

 

USC Acquisition

 

In conjunction with our consummation of the USC acquisition on October 31, 2011, we entered into a new credit agreement with Bank of America. As we previously reported, the new credit agreement includes a $375.0 million five year, LIBOR based, term loan and a $150.0 million revolving credit facility. At closing, we retired our remaining $100.8 million due under our old credit agreement and paid $12.5 million in bank fees.

 

2



 

Conclusion

 

Stone concluded, “Our legacy KapStone operations are performing very well, and we are now thoroughly engaged in welcoming and integrating U.S. Corrugated into the KapStone family.”

 

Conference Call

 

KapStone will host a conference call at 11 a.m. ET, Thursday, November 3, 2011, to discuss the Company’s financial results for the 2011 third quarter.  All interested parties are invited to listen and may do so by either accessing a simultaneous broadcast webcast on KapStone’s website, http://www.kapstonepaper.com, or for those unable to access the webcast, the following dial-in numbers are available:

 

Domestic: 800.591.6944

International: 617.614.4910

Participant Passcode: 88117705

 

A presentation to be viewed in conjunction with the call will also be available on our website, http://www.kapstonepaper.com, in the “Investors” section.

 

The webcast is also being distributed through the Thomson StreetEvents Network.  Individual investors can listen to the call at http://earnings.com, Thomson’s individual investor portal, powered by StreetEvents.  Institutional investors can access the call via Thomson StreetEvents (http://streetevents.com) a password-protected event management site.

 

Replay of the webcast will be available for 30 days on the Company’s website following the call.

 

About the Company

 

Headquartered in Northbrook, IL, KapStone Paper and Packaging Corporation is a leading North American producer of unbleached kraft paper products, linerboard and shipping containers.   The Company is the parent company of KapStone Kraft Paper Corporation which includes paper mills in Roanoke Rapids, NC, North Charleston, SC, and Cowpens, SC, fourteen converting locations in the east and midwest, and a lumber mill in Summerville, SC. The business employs approximately 2,700 people.

 

Non-GAAP Financial Measures

 

In addition to our audited consolidated financial statements presented in accordance with U.S. GAAP, management uses certain non-GAAP measures, including “EBITDA”, “Adjusted EBITDA”, “Adjusted Net Income”, and “Adjusted Diluted EPS” to measure our operating performance.  Investors are cautioned that EBITDA, Adjusted EBITDA, Adjusted Net Income, and Adjusted Diluted EPS are not financial measures under U.S. GAAP.  Management uses these measures to focus on the on-going operations, and believes that they are useful to investors because they enable them to perform meaningful comparisons of past and present operating results. The Company believes that these non-GAAP measures provide useful information to investors because they improve the comparability of the financial results between periods and provide for greater transparency to key measures used to evaluate the performance and liquidity

 

3



 

of the Company.  Management uses EBITDA for evaluating the Company’s performance against competitors and as a primary measure for employees’ incentive programs.  Reconciliations of net income to EBITDA, EBITDA to Adjusted EBITDA, net income to Adjusted Net Income, and diluted EPS to Adjusted Diluted EPS are included in the financial schedules contained in this press release.  In addition, these measures should not be construed as alternatives to any other measures of performance determined in accordance with GAAP.

 

Forward-Looking Statements

 

Statements in this news release that are not historical are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements can often be identified by words such as  “may,” “will,” “should,” “would,’ “expect,” “project,” “anticipate,” “intend,” “plan,” “believe,” “estimate,” “potential,” “outlook,” or “continue,” the negative of these terms or other similar expressions.   These statements reflect management’s current views and are subject to risks, uncertainties and assumptions, many of which are beyond the Company’s control that could cause actual results to differ materially from those expressed or implied in these statements. Factors that could cause actual results to differ materially include, but are not limited to: (1) industry conditions, including changes in cost, competition, changes in the Company’s product mix and demand and pricing for the Company’s products; (2) market and economic factors, including changes in raw material and healthcare costs, exchange rates and interest rates; (3) results of legal proceedings and compliance costs, including unanticipated expenditures related to the cost of compliance with environmental and other governmental regulations; (4) the ability to achieve and effectively manage growth; (5) the ability to pay the Company’s debt obligations;  (6) the ability to carry out the Company’s strategic initiatives and manage associated costs including the acquisition of U.S Corrugated; and (7) the tax impact of the federal incentive program for alternative fuel mixtures.  Further information on these and other risks and uncertainties is provided under Item 1A “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2010, Quarterly Report on Form 10-Q for the quarter ended September 30, 2011 and elsewhere in reports that the Company files or furnishes with the SEC. These filings can be found on KapStone’s Web site at www.kapstonepaper.com and the SEC’s Web site at www.sec.gov. Forward-looking statements included herein speak only as of the date hereof and the Company disclaims any obligation to revise or update such statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events or circumstances.

 

4



 

KapStone Paper and Packaging Corporation

Consolidated Statements of Income

(In thousands, except share and per share amounts)

(unaudited)

 

 

 

 

 

 

 

Fav / (Unfav)

 

 

 

 

 

Fav / (Unfav)

 

 

 

Quarter Ended September 30,

 

Variance

 

Nine Months Ended September 30,

 

Variance

 

 

 

2011

 

2010

 

%

 

2011

 

2010

 

%

 

Net sales

 

$

215,842

 

$

207,493

 

4.0%

 

$

637,366

 

$

583,111

 

9.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales, excluding depreciation and amortization

 

146,038

 

142,212

 

-2.7%

 

431,832

 

419,197

 

-3.0%

 

Depreciation and amortization

 

11,960

 

11,129

 

-7.5%

 

36,529

 

33,624

 

-8.6%

 

Freight and distribution expenses

 

19,319

 

20,161

 

4.2%

 

56,829

 

56,279

 

-1.0%

 

Selling, general and administrative expenses

 

8,720

 

7,631

 

-14.3%

 

26,892

 

23,672

 

-13.6%

 

Other operating income

 

292

 

250

 

16.8%

 

870

 

760

 

14.5%

 

Operating income

 

30,097

 

26,610

 

13.1%

 

86,154

 

51,099

 

68.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange gain / (loss)

 

(456

)

301

 

-251.5%

 

(121

)

(597

)

79.7%

 

Interest expense, net

 

617

 

772

 

20.1%

 

1,944

 

2,433

 

20.1%

 

Amortization of debt issuance costs

 

419

 

538

 

22.1%

 

1,266

 

1,797

 

29.5%

 

Income before provision for income taxes

 

28,605

 

25,601

 

11.7%

 

82,823

 

46,272

 

79.0%

 

Provision (benefit) for income taxes

 

12,110

 

(12,765

)

194.9%

 

33,038

 

(5,578

)

692.3%

 

Net income

 

$

16,495

 

$

38,366

 

-57.0%

 

$

49,785

 

$

51,850

 

-4.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.36

 

$

0.83

 

 

 

$

1.08

 

$

1.13

 

 

 

Diluted

 

$

0.35

 

$

0.82

 

 

 

$

1.05

 

$

1.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

46,379,537

 

45,984,422

 

 

 

46,241,251

 

45,795,023

 

 

 

Diluted

 

47,494,425

 

47,049,913

 

 

 

47,455,133

 

46,892,468

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective tax rate

 

42.3

%

-49.9

%

 

 

39.9

%

-12.1

%

 

 

 



 

KapStone Paper and Packaging Corporation

Consolidated Balance Sheets

(In thousands)

 

 

 

September 30,

 

December 31,

 

 

 

2011

 

2010

 

 

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

67,342

 

$

67,358

 

Trade accounts receivable, net of allowances

 

78,676

 

66,640

 

Other receivables

 

4,112

 

2,780

 

Inventories

 

77,824

 

73,324

 

Prepaid income taxes

 

 

348

 

Prepaid expenses and other current assets

 

3,391

 

2,403

 

Deferred income taxes

 

2,377

 

9,394

 

Total current assets

 

233,722

 

222,247

 

 

 

 

 

 

 

Plant, property and equipment, net

 

457,813

 

466,019

 

Restricted cash

 

15,000

 

 

Other assets

 

2,142

 

3,996

 

Intangible assets, net

 

19,970

 

22,654

 

Goodwill

 

54,511

 

4,811

 

Total assets

 

$

783,158

 

$

719,727

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Current portion of long-term debt

 

$

18,835

 

$

18,835

 

Other current borrowings

 

623

 

 

Accounts payable

 

57,149

 

55,504

 

Accrued expenses

 

21,610

 

22,986

 

Accrued compensation costs

 

19,280

 

18,229

 

Accrued income taxes

 

1,525

 

 

Total current liabilities

 

119,022

 

115,554

 

 

 

 

 

 

 

Long-term debt, net of current portion

 

78,924

 

92,857

 

Accrued pension and post-retirement benefits

 

6,415

 

6,454

 

Deferred income taxes

 

41,283

 

17,917

 

Other liabilities

 

64,125

 

68,311

 

Total other liabilities

 

190,747

 

185,539

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Common stock $0.0001 par value

 

5

 

5

 

Additional paid-in capital

 

229,508

 

224,844

 

Retained earnings

 

243,872

 

194,087

 

Accumulated other comprehensive income (loss)

 

4

 

(302

)

Total stockholders’ equity

 

473,389

 

418,634

 

Total liabilities and stockholders’ equity

 

$

783,158

 

$

719,727

 

 



 

KapStone Paper and Packaging Corporation

Consolidated Statements of Cash Flows

(In thousands)

(unaudited)

 

 

 

Quarter Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

Operating activities:

 

 

 

 

 

 

 

 

 

Net income

 

$

16,495

 

$

38,366

 

$

49,785

 

$

51,850

 

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

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

11,960

 

11,129

 

36,529

 

33,624

 

Stock-based compensation expense

 

705

 

676

 

3,226

 

2,833

 

Excess tax benefits from stock-based compensation

 

(423

)

(59

)

(1,181

)

(447

)

Amortization of debt issuance costs

 

418

 

538

 

1,266

 

1,797

 

Loss on disposal of fixed assets

 

441

 

168

 

623

 

628

 

Deferred income taxes

 

15,924

 

(25,385

)

30,215

 

(18,730

)

Changes in operating assets and liabilities

 

5,432

 

7,707

 

(16,419

)

19,581

 

Net cash provided by operating activities

 

$

50,952

 

$

33,140

 

$

104,044

 

$

91,136

 

 

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

 

KPB acquisition earn-out payment

 

$

 

$

 

$

(49,700

)

$

 

CKD acquisition

 

 

 

 

638

 

Restricted cash

 

(15,000

)

2,500

 

(15,000

)

2,500

 

Capital expenditures

 

(13,348

)

(8,325

)

(26,262

)

(23,829

)

Net cash used in investing activities

 

$

(28,348

)

$

(5,825

)

$

(90,962

)

$

(20,691

)

 

 

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

 

 

Proceeds from revolving credit facility

 

$

 

$

 

$

7,600

 

$

76,700

 

Repayments on revolving credit facility

 

 

 

(7,600

)

(84,100

)

Repayments of long-term debt

 

(4,709

)

(7,307

)

(14,127

)

(25,293

)

Proceeds from other current borrowings

 

 

 

2,273

 

2,564

 

Repayments on other current borrowings

 

(415

)

(641

)

(1,650

)

(1,920

)

Loan amendment costs

 

 

 

(244

)

 

Debt issuance costs for new credit facility

 

(788

)

 

(788

)

 

Payment of withholding taxes on vested restricted stock awards

 

(86

)

 

(952

)

(624

)

Proceeds from exercises of stock options

 

396

 

233

 

1,017

 

777

 

Excess tax benefits from stock-based compensation

 

423

 

59

 

1,181

 

447

 

Proceeds from issuance of shares to ESPP

 

95

 

70

 

192

 

70

 

Other

 

 

 

 

111

 

Net cash used in financing activities

 

$

(5,084

)

$

(7,586

)

$

(13,098

)

$

(31,268

)

 

 

 

 

 

 

 

 

 

 

Net increase / (decrease) in cash and cash equivalents

 

17,520

 

19,729

 

(16

)

39,177

 

Cash and cash equivalents-beginning of period

 

49,822

 

21,888

 

67,358

 

2,440

 

Cash and cash equivalents-end of period

 

$

67,342

 

$

41,617

 

$

67,342

 

$

41,617

 

 



 

KapStone Paper and Packaging Corporation

Supplemental Information

GAAP to Non-GAAP Reconciliations

($ in thousands, except share and per share amounts)

(unaudited)

 

 

 

Quarter Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

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

 

 

 

 

 

 

 

 

 

Net income (GAAP)

 

$

16,495

 

$

38,366

 

$

49,785

 

$

51,850

 

Interest expense, net

 

617

 

772

 

1,944

 

2,433

 

Amortization of debt issuance costs

 

419

 

538

 

1,266

 

1,797

 

Provision for income taxes

 

12,110

 

(12,765

)

33,038

 

(5,578

)

Depreciation and amortization

 

11,960

 

11,129

 

36,529

 

33,624

 

EBITDA (Non-GAAP)

 

$

41,601

 

$

38,040

 

$

122,562

 

$

84,126

 

 

 

 

 

 

 

 

 

 

 

Alternative fuel mixture tax credits

 

 

 

 

(22,195

)

Stock-based compensation expense

 

705

 

676

 

3,226

 

2,833

 

Adjusted EBITDA (Non-GAAP)

 

$

42,306

 

$

38,716

 

$

125,788

 

$

64,764

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Net income (GAAP)

 

$

16,495

 

$

38,366

 

$

49,785

 

$

51,850

 

Income tax adjustments

 

1,262

 

 

1,262

 

 

Cellulosic Biofuel tax credit

 

 

(20,660

)

 

(20,660

)

Alternative fuel mixture tax credits

 

 

 

 

(14,737

)

Stock-based compensation expense

 

407

 

449

 

1,939

 

1,881

 

Adjusted Net Income (Non-GAAP)

 

$

18,164

 

$

18,155

 

$

52,986

 

$

18,334

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Basic EPS (GAAP)

 

$

0.36

 

$

0.83

 

$

1.08

 

$

1.13

 

Income tax adjustments

 

0.03

 

 

0.03

 

 

Cellulosic Biofuel tax credit

 

 

(0.45

)

 

(0.45

)

Alternative fuel mixture tax credits

 

 

 

 

(0.32

)

Stock-based compensation expense

 

0.01

 

0.01

 

0.04

 

0.04

 

Adjusted Basic EPS (Non-GAAP)

 

$

0.40

 

$

0.39

 

$

1.15

 

$

0.40

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Diluted earnings per share (GAAP)

 

$

0.35

 

$

0.82

 

$

1.05

 

$

1.11

 

Income tax adjustments

 

0.03

 

 

0.03

 

 

Cellulosic Biofuel tax credit

 

 

(0.44

)

 

(0.44

)

Alternative fuel mixture tax credits

 

 

 

 

(0.31

)

Stock-based compensation expense

 

0.01

 

0.01

 

0.04

 

0.04

 

Adjusted Diluted EPS (Non-GAAP)

 

$

0.39

 

$

0.39

 

$

1.12

 

$

0.40

 

 



 

KapStone Paper and Packaging Corporation

Supplemental Information

Net Debt and Debt to Equity Ratio

(In thousands)

(unaudited)

 

 

 

Quarter Ended

 

 

 

9/30/2011

 

6/30/2011

 

3/31/2011

 

12/31/2010

 

9/30/2010

 

Calculation of Net Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of LT debt

 

$

18,835

 

$

18,835

 

$

18,835

 

$

18,835

 

$

18,835

 

Other borrowings

 

623

 

1,038

 

1,656

 

 

644

 

Borrowings on revolving line of credit

 

 

 

 

 

 

Long term debt, net

 

78,924

 

84,030

 

88,331

 

92,857

 

97,157

 

Unamortized debt issuance costs

 

2,221

 

2,612

 

3,020

 

3,203

 

3,612

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100,603

 

106,515

 

111,842

 

114,895

 

120,248

 

 

 

 

 

 

 

 

 

 

 

 

 

Less cash and restricted cash

 

(82,342

)

(49,822

)

(22,478

)

(67,358

)

(41,617

)

 

 

 

 

 

 

 

 

 

 

 

 

Total Net Debt (non GAAP)

 

$

18,261

 

$

56,693

 

$

89,364

 

$

47,537

 

$

78,631

 

 

 

 

 

 

 

 

 

 

 

 

 

Decrease (increase) during the quarter

 

$

38,432

 

$

32,671

 

$

(41,827

)

$

31,094

 

$

27,677

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt to Equity ratio calculation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net debt

 

$

18,261

 

$

56,693

 

$

89,364

 

$

47,537

 

$

78,631

 

Equity

 

$

473,389

 

$

455,257

 

$

435,967

 

$

418,634

 

$

403,062

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio

 

3.9

%

12.5

%

20.5

%

11.4

%

19.5

%

 



 

KapStone Paper and Packaging Corporation

Supplemental Information

Cash Flow From Operations and Adjusted Free Cash Flow

(In thousands)

(unaudited)

 

 

 

2011

 

2011

 

2011

 

2010

 

2010

 

 

 

30-Sep

 

30-Jun

 

31-Mar

 

31-Dec

 

30-Sep

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from operations (GAAP)

 

$

50,952

 

$

40,638

 

$

12,454

 

$

44,940

 

$

33,140

 

 

 

 

 

 

 

 

 

 

 

 

 

Less capital expenditures

 

(13,348

)

(8,236

)

(4,678

)

(14,489

)

(8,325

)

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted free cash flow (Non-GAAP)

 

$

37,604

 

$

32,402

 

$

7,776

 

$

30,451

 

$

24,815

 

 

 

 

 

 

 

 

 

 

 

 

 

Average diluted shares outstanding

 

47,494,425

 

47,416,400

 

47,454,574

 

47,238,832

 

47,049,913

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted free cash flow per share

 

$

0.79

 

$

0.68

 

$

0.16

 

$

0.64

 

$

0.53