Exhibit 99.1
Clearwater Paper Reports First Quarter 2015 Results
SPOKANE, Wash.--(BUSINESS WIRE)--April 22, 2015--Clearwater Paper Corporation (NYSE:CLW) today reported financial results for the first quarter of 2015.
The company reported net sales of $434.0 million for the first quarter of 2015, down 10.5% compared to net sales of $484.9 million for the first quarter of 2014 primarily due to the sale of the company’s specialty mills in December 2014. Net earnings determined in accordance with generally accepted accounting principles, or GAAP, for the first quarter of 2015 were $5.8 million, or $0.30 per diluted share, compared to $6.2 million, or $0.29 per diluted share, for the first quarter of 2014. The 2015 first quarter GAAP net earnings included $0.3 million of after-tax benefit associated with the mark-to-market impact of directors' equity-based compensation, $0.4 million of after-tax expense associated with the closure of the company's Long Island, New York, converting and distribution facility, and $1.2 million of after tax non-recurring costs associated with a new labor agreement. Excluding special items, first quarter 2015 adjusted net earnings were $6.9 million, or $0.36 per diluted share, compared to first quarter 2014 adjusted net earnings of $13.9 million, or $0.66 per diluted share.
Earnings before interest, taxes, depreciation and amortization, or EBITDA, was $36.2 million for the first quarter of 2015. Adjusted EBITDA for the quarter was $37.9 million, down 30.7% compared to first quarter 2014 Adjusted EBITDA of $54.7 million. The decrease in EBITDA and Adjusted EBITDA was due primarily to scheduled major maintenance at the company’s Lewiston, Idaho, pulp and paperboard facility, lower paperboard shipment volume due to the labor slowdowns at the West Coast shipping ports, and the sale of the company’s specialty mills, which were partially offset by improved pricing for paperboard and higher sales of through-air-dried, or TAD products.
"Clearwater Paper delivered solid results that were in line with the updated outlook for the first quarter of 2015," said president and chief executive officer Linda Massman. "We saw an increase in paperboard volumes off of seasonal levels and improvement to the cost structure of our Consumer Products business as a result of the supply chain optimization work that we started in 2014. Overall, we are starting to see positive results in our businesses with the increased focus on bringing efficiencies to every part of our operation."
Under the $100 million stock repurchase program, authorized in December 2014, the company repurchased 599,495 shares of common stock at an average price of $61.97 per share during the first quarter of 2015.
FIRST QUARTER 2015 SEGMENT PERFORMANCE
Consumer Products
Net sales in the Consumer Products segment were $235.2 million for the first quarter of 2015, down 17.9% from first quarter 2014 net sales of $286.5 million. This decrease was due to the sale of the specialty mills.
On a GAAP basis, the segment had operating income of $12.4 million, compared to an operating loss of $0.5 million in the prior year period. Adjusted operating income of $13.6 million for the first quarter of 2015, was up $4.9 million from $8.7 million for the same period in 2014, after adjusting for $0.6 million and $9.2 million of costs related to the facility closures in the first quarters of 2015 and 2014, respectively. In the first quarter of 2015 we also recognized $0.8 million in non-recurring costs associated with a new labor agreement. The higher results were driven primarily by increased sales of TAD products, reduced energy costs, lower pricing for external pulp, and reduced operating supplies and expenses, partially offset by the absence of operating income from the company’s former specialty mills.
- Total tissue sales volumes of 92,209 tons in the first quarter of 2015 were down 27.8% and converted product cases shipped were 13.0 million, down 3.1%, each compared to the first quarter of 2014, largely due to the sale of the specialty mills.
- Average tissue net selling prices increased 13.7% to $2,546 per ton in the first quarter of 2015, compared to the first quarter of 2014, due to improved product mix after the sale of the specialty mills and higher sales of TAD products.
Pulp and Paperboard
Net sales in the Pulp and Paperboard segment were $198.9 million for the first quarter of 2015, up slightly compared to first quarter 2014 net sales of $198.4 million. The slight increase was due to an increase in prices that mostly offset lower shipment volumes. Adjusted operating income for the quarter decreased $19.7 million to $17.1 million, after adjusting for non-recurring costs of $0.9 million associated with a new labor agreement, compared to $36.8 million for the first quarter of 2014, primarily due to approximately $15 million of scheduled major maintenance at the Lewiston, Idaho, pulp and paperboard facility, higher fiber costs due to wet weather in the Southeast and reduced operating schedules at northwest lumber mills, partially offset by lower energy costs due to less severe winter weather in both Idaho and Arkansas.
- Paperboard sales volumes decreased 4.5% to 191,635 tons in the first quarter of 2015, compared to 200,665 tons in the first quarter of 2014 partially due to labor slowdowns at West Coast shipping ports.
- Paperboard net selling prices increased 4.4% to $1,031 per ton compared to the first quarter of 2014 as a result of price increases implemented during the year and improved mix.
Taxes
The company's GAAP tax rate for the first quarter of 2015 was a provision of 22.8% compared to 36.4% in the first quarter of 2014. The fluctuation in the tax rate for the first quarter of 2015 was a result of the release of uncertain tax positions of approximately $1 million relating to statute of limitation expirations on certain federal tax credits. On an adjusted basis, the first quarter 2015 tax rate was 24.3%. The company expects its annual GAAP and adjusted tax rates to be approximately 36% for 2015.
Note Regarding Use of Non-GAAP Financial Measures
In this press release, the company presents certain non-GAAP financial information for the first quarters of 2015 and 2014, including EBITDA, Adjusted EBITDA, adjusted net earnings, adjusted net earnings per diluted share, and adjusted operating income. Because these amounts are not in accordance with GAAP, reconciliations to net earnings (loss) and net earnings (loss) per diluted share as determined in accordance with GAAP are included at the end of this press release. The company presents these non-GAAP amounts because management believes they assist investors and analysts in comparing the company's performance across reporting periods on a consistent basis by excluding items that the company does not believe are indicative of its core operating performance.
WEBCAST INFORMATION
Clearwater Paper Corporation will discuss these results during an earnings conference call that begins at 2 p.m. Pacific Time (PT) today. A live webcast and accompanying supplemental information will be available on the company's website at http://ir.clearwaterpaper.com. A replay of today's conference call will be available on the website at http://ir.clearwaterpaper.com/results.cfm beginning at 5 p.m. PT today.
ABOUT CLEARWATER PAPER
Clearwater Paper manufactures quality consumer tissue, away-from-home tissue, parent roll tissue, bleached paperboard and pulp at manufacturing facilities across the nation. The company is a premier supplier of private label tissue to major retailers and wholesale distributors, including grocery, drug, mass merchants and discount stores. In addition, the company produces bleached paperboard used by quality-conscious printers and packaging converters. Clearwater Paper's employees build shareholder value by developing strong customer partnerships through quality and service.
FORWARD-LOOKING STATEMENTS
This press release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 as amended, including the company's supply chain optimization, operational efficiencies and expected tax rate for 2015. These forward-looking statements are based on current expectations, estimates, assumptions and projections that are subject to change, and actual results may differ materially from the forward-looking statements. Factors that could cause actual results to differ materially include, but are not limited to, competitive pricing pressures for our products, including as a result of increased capacity as additional manufacturing facilities are operated by our competitors; the loss of or changes in prices in regards to a significant customer; changes in transportation costs and disruptions in transportation services; manufacturing or operating disruptions, including IT system failures, equipment malfunction and damage to the company’s manufacturing facilities; changes in the U.S. and international economies and in general economic conditions in the regions and industries in which the company operates; changes in the cost and availability of wood fiber and wood pulp; labor disruptions; changes in costs for and availability of packaging supplies, chemicals, energy and maintenance and repairs; changes in customer product preferences and competitors’ product offerings; increased supply and pricing pressures resulting from increasing Asian paper production capabilities; cyclical industry conditions; changes in expenses and required contributions associated with our pension plans; reliance on a limited number of third-party suppliers for raw materials; cyclical industry conditions; inability to successfully implement our operational efficiencies and expansion strategies; and other risks and uncertainties described from time to time in the company's public filings with the Securities and Exchange Commission, including its Annual Report on Form 10-K for the year ended December 31, 2014. The forward-looking statements are made as of the date of this press release and the company does not undertake to update any forward-looking statements based on new developments or changes in the company's expectations.
| Clearwater Paper Corporation |
| Consolidated Statements of Operations |
| Unaudited (Dollars in thousands - except per-share amounts) |
| |
| | | Three Months Ended |
| | | March 31, |
| | | | 2015 | | | | | | 2014 | | | |
| Net sales | | | $ | 434,026 | | | | 100 | % | | | $ | 484,920 | | | | 100 | % |
| Costs and expenses: | | | | | | | | | | | | |
| Cost of sales | | | | (389,832 | ) | | | 90 | % | | | | (426,629 | ) | | | 88 | % |
| Selling, general and administrative expenses | | | | (28,957 | ) | | | 7 | % | | | | (33,514 | ) | | | 7 | % |
| Impairment of assets | | | | - | | | | - | | | | | (4,259 | ) | | | 1 | % |
| Total operating costs and expenses | | | | (418,789 | ) | | | 96 | % | | | | (464,402 | ) | | | 96 | % |
| Income from operations | | | | 15,237 | | | | 4 | % | | | | 20,518 | | | | 4 | % |
| Interest expense, net | | | | (7,782 | ) | | | 2 | % | | | | (10,734 | ) | | | 2 | % |
| Earnings before income taxes | | | | 7,455 | | | | 2 | % | | | | 9,784 | | | | 2 | % |
| Income tax provision | | | | (1,698 | ) | | | - | | | | | (3,558 | ) | | | 1 | % |
| Net earnings | | | $ | 5,757 | | | | 1 | % | | | $ | 6,226 | | | | 1 | % |
| Net earnings per common share: | | | | | | | | | | | | |
| Basic | | | $ | 0.30 | | | | | | | $ | 0.30 | | | | |
| Diluted | | | | 0.30 | | | | | | | | 0.29 | | | | |
| Average shares outstanding (in thousands): | | | | | | | | | | | |
| Basic | | | | 19,335 | | | | | | | | 20,984 | | | | |
| Diluted | | | | 19,465 | | | | | | | | 21,219 | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| Clearwater Paper Corporation |
| Condensed Consolidated Balance Sheets |
| Unaudited (Dollars in thousands) |
| |
| | | | | March 31, | | | December 31, |
| | | | | | 2015 | | | 2014 |
| | | | | | | | |
| ASSETS | | | | | | | | |
| Current assets: | | | | | | | | |
| Cash | | | | | $ | 29,796 | | | | $ | 27,331 | |
| Restricted cash | | | | | | 1,500 | | | | | 1,500 | |
| Short-term investments | | | | | | 11,000 | | | | | 50,000 | |
| Receivables, net | | | | | | 133,949 | | | | | 133,914 | |
| Taxes receivable | | | | | | - | | | | | 1,255 | |
| Inventories | | | | | | 270,670 | | | | | 286,626 | |
| Deferred tax assets | | | | | | 21,682 | | | | | 21,760 | |
| Prepaid expenses | | | | | | 10,736 | | | | | 4,191 | |
| Total current assets | | | | | | 479,333 | | | | | 526,577 | |
| | | | | | | | | | | | |
| Property, plant and equipment, net | | | | | | 812,770 | | | | | 810,987 | |
| Goodwill | | | | | | 209,087 | | | | | 209,087 | |
| Intangible assets, net | | | | | | 23,715 | | | | | 24,956 | |
| Pension assets | | | | | | 6,333 | | | | | 4,738 | |
| Other assets, net | | | | | | 9,883 | | | | | 9,583 | |
| TOTAL ASSETS | | | | | $ | 1,541,121 | | | | $ | 1,585,928 | |
| | | | | | | | |
| LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | | | |
| Current liabilities: | | | | | | | | |
| Accounts payable and accrued liabilities | | | | | $ | 206,465 | | | | $ | 215,826 | |
| Current liability for pensions and other postretirement employee benefits | | | | | | 7,915 | | | | | 7,915 | |
| Total current liabilities | | | | | | 214,380 | | | | | 223,741 | |
| | | | | | | | | | | | |
| Long-term debt | | | | | | 575,000 | | | | | 575,000 | |
| Liability for pensions and other postretirement employee benefits | | | | | | 116,719 | | | | | 118,464 | |
| Other long-term obligations | | | | | | 55,452 | | | | | 56,856 | |
| Accrued taxes | | | | | | 1,706 | | | | | 2,696 | |
| Deferred tax liabilities | | | | | | 111,226 | | | | | 111,634 | |
| Stockholders' equity, excluding accumulated other comprehensive loss, net of tax | | | | | | 535,944 | | | | | 568,400 | |
| Accumulated other comprehensive loss, net of tax | | | | | | (69,306 | ) | | | | (70,863 | ) |
| TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | $ | 1,541,121 | | | | $ | 1,585,928 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Clearwater Paper Corporation |
| Consolidated Statements of Cash Flows |
| Unaudited (Dollars in thousands) |
| |
| | | | | Three Months Ended |
| | | | | March 31, |
| | | | | | 2015 | | | 2014 |
| | | | | | | | |
| CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | |
| Net earnings | | | | | $ | 5,757 | | | | $ | 6,226 | |
| Adjustments to reconcile net earnings to net cash flows from operating activities: | | | | | | | | |
| Depreciation and amortization | | | | | | 21,008 | | | | | 22,231 | |
| Equity-based compensation expense | | | | | | 1,169 | | | | | 4,479 | |
| Impairment of assets | | | | | | - | | | | | 4,259 | |
| Deferred tax (benefit) provision | | | | | | (1,330 | ) | | | | 1,173 | |
| Employee benefit plans | | | | | | 809 | | | | | 888 | |
| Deferred issuance costs and discounts on long-term debt | | | | | | 178 | | | | | 475 | |
| Disposal of plant and equipment, net | | | | | | (30 | ) | | | | 429 | |
| Non-cash adjustments to unrecognized taxes | | | | | | (990 | ) | | | | - | |
| Changes in working capital, net | | | | | | 3,457 | | | | | (5,656 | ) |
| Changes in taxes receivable, net | | | | | | 1,255 | | | | | 5,523 | |
| Excess tax benefits from equity-based payment arrangements | | | | | | (343 | ) | | | | - | |
| Funding of qualified pension plans | | | | | | (1,561 | ) | | | | (4,314 | ) |
| Other, net | | | | | | (1,327 | ) | | | | (443 | ) |
| Net cash flows from operating activities | | | | | | 28,052 | | | | | 35,270 | |
| | | | | | | | |
| CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | |
| Changes in short-term investments, net | | | | | | 39,000 | | | | | 11,000 | |
| Additions to plant and equipment | | | | | | (25,240 | ) | | | | (16,239 | ) |
| Proceeds from sale of assets | | | | | | 506 | | | | | 460 | |
| Net cash flows from investing activities | | | | | | 14,266 | | | | | (4,779 | ) |
| | | | | | | | |
| CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | |
| Purchase of treasury stock | | | | | | (37,148 | ) | | | | (29,332 | ) |
| Payment of tax withholdings on equity-based payment arrangements | | | | | | (3,048 | ) | | | | (792 | ) |
| Excess tax benefits from equity-based payment arrangements | | | | | | 343 | | | | | - | |
| Net cash flows from financing activities | | | | | | (39,853 | ) | | | | (30,124 | ) |
| Increase in cash | | | | | | 2,465 | | | | | 367 | |
| Cash at beginning of period | | | | | | 27,331 | | | | | 23,675 | |
| Cash at end of period | | | | | $ | 29,796 | | | | $ | 24,042 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| Clearwater Paper Corporation |
| Segment Information |
| Unaudited (Dollars in thousands) |
| |
| | | Three Months Ended |
| | | March 31, |
| | | | 2015 | | | | | | 2014 | | | |
| Segment net sales: | | | | | | | | | | | | |
| Consumer Products | | | $ | 235,176 | | | | 54 | % | | | $ | 286,508 | | | | 59 | % |
| Pulp and Paperboard | | | | 198,850 | | | | 46 | % | | | | 198,412 | | | | 41 | % |
| Total segment net sales | | | $ | 434,026 | | | | 100 | % | | | $ | 484,920 | | | | 100 | % |
| | | | | | | | | | | | |
| Operating income (loss): | | | | | | | | | | | | |
| Consumer Products | | | $ | 12,395 | | | | 81 | % | | | $ | (523 | ) | | | 3 | % |
| Pulp and Paperboard | | | | 16,194 | | | | 106 | % | | | | 36,776 | | | | 179 | % |
| | | | 28,589 | | | | | | | | 36,253 | | | | |
| Corporate | | | | (13,352 | ) | | | 88 | % | | | | (15,735 | ) | | | 77 | % |
| | | | | | | | | | | | | | | | | | |
| Income from operations | | | $ | 15,237 | | | | 100 | % | | | $ | 20,518 | | | | 100 | % |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| Clearwater Paper Corporation |
| Reconciliation of Consolidated Net Earnings to EBITDA and Adjusted EBITDA |
| Unaudited (Dollars in thousands) |
| |
| | | | | Three Months Ended |
| | | | | March 31, |
| | | | | | 2015 | | | | | 2014 |
| Net earnings | | | | | $ 5,757 | | | | | $ 6,226 |
| Add back: | | | | | | | | | | |
| Interest expense, net | | | | | 7,782 | | | | | 10,734 |
| Income tax provision | | | | | 1,698 | | | | | 3,558 |
| Depreciation and amortization expense | | | | | 21,008 | | | | | 22,231 |
| EBITDA1 | | | | | $ 36,245 | | | | | $ 42,749 |
| | | | | | | | | | |
| Directors' equity-based compensation (benefit) expense | | | | | $ (470) | | | | | $ 2,817 |
| Costs associated with Thomaston facility closure | | | | | - | | | | | 750 |
| Costs associated with Long Island facility closure | | | | | 554 | | | | | 8,432 |
| Adjustments associated with sale of the specialty mills | | | | | (131) | | | | | - |
| Non-recurring costs associated with labor agreement | | | | | 1,730 | | | | | - |
| Adjusted EBITDA2 | | | | | $ 37,928 | | | | | $ 54,748 |
| | | 1 | | EBITDA is a non-GAAP measure that management uses to evaluate the cash generating capacity of the company. The most directly comparable GAAP measure is net earnings. EBITDA is net earnings adjusted for net interest expense, income taxes, and depreciation and amortization. It should not be considered as an alternative to net earnings computed under GAAP. |
| | | | |
| | 2 | | Adjusted EBITDA excludes the impact of the items listed that we do not believe are indicative of our core operating performance. |
| | | | |
| | | | |
| Clearwater Paper Corporation |
| Reconciliation of Non-GAAP Financial Measures |
| Unaudited (Dollars in thousands, except per-share amounts) |
| |
| | | | | Three Months Ended |
| | | | | March 31, |
| | | | | | 2015 | | | | | 2014 |
| | | | | | | | | | |
| GAAP net earnings | | | | | $ | 5,757 | | | | | | $ | 6,226 |
| Special items, after-tax1: | | | | | | | | | | |
Directors' equity-based compensation (benefit) expense | | | | | | (325 | ) | | | | | | 1,802 |
| Costs associated with Thomaston facility closure | | | | | | - | | | | | | | 480 |
| Costs associated with Long Island facility closure | | | | | | 383 | | | | | | | 5,394 |
| Adjustments associated with sale of the specialty mills | | | | | | (91 | ) | | | | | | - |
| Non-recurring costs associated with labor agreement | | | | | | 1,197 | | | | | | | - |
| Adjusted net earnings2 | | | | | $ | 6,921 | | | | | | $ | 13,902 |
| | | | | | | | | | |
| GAAP net earnings per diluted share | | | | | $ | 0.30 | | | | | | $ | 0.29 |
| Special items, after-tax1: | | | | | | | | | | |
Directors' equity-based compensation (benefit) expense | | | | | | (0.02 | ) | | | | | | 0.08 |
| Costs associated with Thomaston facility closure | | | | | | - | | | | | | | 0.02 |
| Costs associated with Long Island facility closure | | | | | | 0.02 | | | | | | | 0.25 |
| Adjustments associated with sale of the specialty mills | | | | | | - | | | | | | | - |
| Non-recurring costs associated with labor agreement | | | | | | 0.06 | | | | | | | - |
| Adjusted net earnings per diluted share2 | | | | | $ | 0.36 | | | | | | $ | 0.66 |
| | | 1 | | Tax effect was calculated using the estimated annual effective tax rate for the period presented. |
| | | | |
| | 2 | | Adjusted net earnings and Adjusted net earnings per diluted share exclude the impact of the items listed that we do not believe are indicative of our core operating performance. |
CONTACT:
Clearwater Paper Corporation
News media:
Matt Van Vleet, 509-344-5912
or
Investors:
Robin Yim, 509-344-5906
