Clearwater Paper (CLW) 8-K Clearwater Paper Reports Fourth Quarter and Full Year 2015 Results

Exhibit 99.1

Clearwater Paper Reports Fourth Quarter and Full Year 2015 Results

SPOKANE, Wash.--(BUSINESS WIRE)--February 10, 2016--Clearwater Paper Corporation (NYSE:CLW) today reported financial results for the fourth quarter and full year of 2015.

The company reported net sales of $431.6 million for the fourth quarter of 2015, down 8.6% compared to net sales of $472.3 million for the fourth quarter of 2014 due primarily 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 fourth quarter of 2015 were $11.6 million, or $0.65 per diluted share, compared to a net loss of $27.2 million, or ($1.39) per diluted share, for the fourth quarter of 2014. Excluding $1.8 million of adjustments for non-core items, after tax, listed in the accompanying schedules, fourth quarter 2015 adjusted net earnings were $13.3 million, or $0.75 per diluted share, compared to fourth quarter 2014 adjusted net earnings of $15.0 million, or $0.77 per diluted share.

Earnings before interest, taxes, depreciation and amortization, or EBITDA, was $58.2 million for the fourth quarter of 2015. Adjusted EBITDA of $58.9 million was up 8.0% compared to fourth quarter 2014 Adjusted EBITDA of $54.5 million. Excluding the specialty mills contribution to adjusted EBITDA in the fourth quarter of 2014, the increase in EBITDA and Adjusted EBITDA was due primarily to higher paperboard shipment volumes, lower manufacturing input costs and lower planned maintenance, all of which were partially offset by lower paperboard pricing and increases in wages and benefits.

“We delivered solid performance in 2015 with $211 million of Adjusted EBITDA,” said Linda Massman, president and chief executive officer. “These results were achieved by aggressively managing costs and driving operational efficiencies throughout our manufacturing and distribution network, in a year that included planned major maintenance and no sales from the specialty mills."

“Our 2016 priorities are a continued focus on optimizing efficiency in the tissue business and expanding our customer mix for paperboard while leveraging our investments to improve operations, investing in our team and exceeding customer expectations,” said Massman.

On December 15, 2015, the company announced that the Board of Directors had approved a new stock repurchase program authorizing the repurchase of up to $100.0 million of the company’s common stock.

FOURTH QUARTER 2015 SEGMENT PERFORMANCE

Consumer Products

Net sales in the Consumer Products segment were $238.3 million for the fourth quarter of 2015, 18.3% lower than fourth quarter 2014 segment net sales of $291.6 million. This decrease was primarily due to the sale of the specialty mills in December 2014.

The segment had operating income of $10.8 million compared to an operating loss of $30.7 million in the fourth quarter of 2014, which included a $40.2 million loss on the sale of the specialty mills. Adjusted operating income of $11.5 million for the fourth quarter of 2015 was down $1.8 million compared to $13.3 million for the prior year period, after adjusting for pre-tax non-core items, listed in the accompanying schedules, in the fourth quarters of 2015 and 2014. Adjusted operating margin improved slightly to 4.8% in the fourth quarter, up from 4.6% for the same period in 2014.

• Total tissue sales volumes of 96,081 tons in the fourth quarter of 2015 were down 26.2% and converted product cases shipped were 12,624 million, down 7.2% compared to the fourth quarter of 2014 primarily due to the sale of the specialty mills.
• Average net selling prices increased 10.8% to $2,479 per ton in the fourth quarter of 2015, compared to the fourth quarter of 2014, due to improved product mix resulting from the sale of the specialty mills.

Pulp and Paperboard

Net sales in the Pulp and Paperboard segment were $193.3 million for the fourth quarter of 2015, up 6.5% compared to fourth quarter 2014 net sales of $180.7 million. The increase was primarily due to customer inventory restocking and the absence of labor issues at West Coast shipping ports that occurred in the fourth quarter of 2014. Operating income for the quarter increased $11.3 million or 40.2% to $39.5 million, compared to $28.2 million for the fourth quarter of 2014. Adjusted operating income of $39.6 million for the fourth quarter of 2015 was up $8.4 million or 26.9% from the same period in 2014 after adjusting for pre-tax non-core items listed in the accompanying schedules.

• Paperboard sales volumes increased 14.2% to 201,580 tons in the fourth quarter of 2015, compared to 176,467 tons in the fourth quarter of 2014.
• Paperboard net selling prices decreased 6.0% to $956 per ton compared to the fourth quarter of 2014 as a result of price decreases in commodity grade solid bleached sulfate, or SBS, during the second half of 2015.

Taxes

The company’s GAAP tax rate for the fourth quarter of 2015 was 59.5%, compared to 5.1% in the fourth quarter of 2014. The fourth quarter tax rate was negatively impacted 21.1% by a number of discrete items, including a decrease in the value of foreign tax credits due to logistical changes in foreign shipments, a decrease in the value of state tax credits and a reduction in the benefit from the manufacturing deduction due to the passage of the tax extenders law in December 2015, and tax provision to tax return adjustments related to prior year state returns filed or amended in the fourth quarter. The annual tax rate for 2015 on an adjusted basis was 37.9%. On an adjusted basis, the fourth quarter 2015 tax rate was 54.4% compared to 34.2% for the fourth quarter of 2014.

Note Regarding Use of Non-GAAP Financial Measures

In this press release, the company presents certain non-GAAP financial information for the fourth quarters of 2015 and 2014, including adjusted net earnings, adjusted net earnings per diluted share, EBITDA, Adjusted EBITDA, adjusted operating income, adjusted operating margin, and adjusted tax rate. Because these amounts are not in accordance with GAAP, reconciliations to operating income, 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 believes are not indicative of its core operating performance.

WEBCAST INFORMATION

Clearwater Paper Corporation will discuss these results during an earnings conference call that begins at 2:00 p.m. Pacific Time today. A live webcast and accompanying supplemental information, which provide certain outlook 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 5:00 p.m. Pacific Time 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, as to 2016 priorities, efficiency optimization, customer mix, investments, operations and operational efficiencies and customer expectations. 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 the company’s products, including as a result of increased capacity as additional manufacturing facilities are operated by the company’s competitors; changes in the U.S. and international economies and in general economic conditions in the regions and industries in which the company operates; customer acceptance, timing and quantity of purchases of the company’s tissue products; changes in customer product preferences and competitors’ product offerings; the loss of or changes in prices in regards to a significant customer; announced price increases may not be accepted in whole or part; 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 cost and availability of wood fiber and wood pulp; cyclical industry conditions; labor disruptions; changes in costs for and availability of packaging supplies, chemicals, energy and maintenance and repairs; environmental liabilities or expenditures; changes in expenses and required contributions associated with the company’s pension plans; reliance on a limited number of third-party suppliers for raw materials; inability to successfully implement the company’s 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.

For additional information on Clearwater Paper, please visit the company’s website at www.clearwaterpaper.com.

Clearwater Paper Corporation
Consolidated Statements of Operations
Unaudited (Dollars in thousands - except per-share amounts)
		Three Months Ended										Twelve Months Ended
		December 31,										December 31,
		2015					2014					2015					2014
Net sales		$	431,595		100	%	$	472,318		100	%	$	1,752,401		100	%	$	1,967,139		100	%
Costs and expenses:
	Cost of sales		(364,778	)	85	%		(413,643	)	88	%		(1,512,849	)	86	%		(1,708,840	)	87	%
	Selling, general and administrative expenses		(30,308	)	7	%		(33,206	)	7	%		(117,149	)	7	%		(130,102	)	7	%
	(Loss) gain on divested assets		(195	)	—	%		(40,159	)	9	%		1,267		—	%		(40,159	)	2	%
	Impairment of assets		—		—	%		(3,078	)	1	%		—		—	%		(8,227	)	—	%
Total operating costs and expenses			(395,281	)	92	%		(490,086	)	104	%		(1,628,731	)	93	%		(1,887,328	)	96	%
Income (loss) from operations			36,314		8	%		(17,768	)	4	%		123,670		7	%		79,811		4	%
Interest expense, net			(7,744	)	2	%		(8,158	)	2	%		(31,182	)	2	%		(39,150	)	2	%
Debt retirement costs			—		—	%		—		—	%		—		—	%		(24,420	)	1	%
Earnings (loss) before income taxes			28,570		7	%		(25,926	)	5	%		92,488		5	%		16,241		1	%
Income tax provision			(17,005	)	4	%		(1,321	)	—	%		(36,505	)	2	%		(18,556	)	1	%
Net earnings (loss)		$	11,565		3	%	$	(27,247	)	6	%	$	55,983		3	%	$	(2,315	)	—	%
Net earnings (loss) per common share:
	Basic	$	0.65				$	(1.39	)			$	2.98					(0.11	)
	Diluted		0.65					(1.39	)				2.97					(0.11	)
Average shares outstanding (in thousands):
	Basic		17,800					19,565					18,762					20,130
	Diluted		17,891					19,565					18,820					20,130

Clearwater Paper Corporation
Condensed Consolidated Balance Sheets
Unaudited (Dollars in thousands)
		December 31,			December 31,
		2015			2014
ASSETS
Current assets:
	Cash	$	5,610		$	27,331
	Restricted cash		2,270			1,500
	Short-term investments		250			50,000
	Receivables, net		139,052			133,914
	Taxes receivable		14,851			1,255
	Inventories		255,573			286,626
	Deferred tax assets1		—			21,760
	Other current assets2		9,331			3,424
Total current assets			426,937			525,810
Property, plant and equipment, net			866,538			810,987
Goodwill			209,087			209,087
Intangible assets, net			19,990			24,956
Pension assets			596			4,738
Other assets, net2			4,221			3,571
TOTAL ASSETS		$	1,527,369		$	1,579,149
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
	Accounts payable and accrued liabilities	$	220,368		$	215,826
	Current liability for pensions and other postretirement employee benefits		7,559			7,915
Total current liabilities			227,927			223,741
Long-term debt2			568,987			568,221
Liability for pensions and other postretirement employee benefits			89,057			118,464
Other long-term obligations			46,738			56,856
Accrued taxes			1,676			2,696
Deferred tax liabilities			118,118			111,634
Stockholders' equity, excluding accumulated other comprehensive loss, net of tax			530,414			568,400
Accumulated other comprehensive loss, net of tax			(55,548	)		(70,863	)
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY		$	1,527,369		$	1,579,149

1	Current deferred tax assets were classified as noncurrent in 2015 due to the adoption of ASU 2015-17.
2	Due to the adoption of ASU 2015-03, debt issuance costs in 2014 were reclassified to conform with the 2015 presentation.

Clearwater Paper Corporation
Consolidated Statements of Cash Flows
Unaudited (Dollars in thousands)
		Twelve Months Ended December 31,
		2015			2014
CASH FLOWS FROM OPERATING ACTIVITIES
Net earnings (loss)		$	55,983		$	(2,315	)
Adjustments to reconcile net earnings (loss) to net cash flows from operating activities:
	Depreciation and amortization		84,732			90,145
	Equity-based compensation expense		4,557			12,790
	Impairment of assets		—			8,227
	Deferred tax provision		16,081			13,813
	Employee benefit plans		3,011			2,115
	Deferred issuance costs and discounts on long-term debt		928			6,141
	Loss on divestiture of assets		—			29,059
	Disposal of plant and equipment, net		1,492			959
	Non-cash adjustments to unrecognized taxes		(1,020	)		328
Changes in working capital, net			14,841			(12,248	)
Changes in taxes receivable, net			(13,596	)		9,248
Excess tax benefits from equity-based payment arrangements			(1,433	)		(864	)
Funding of qualified pension plans			(3,179	)		(16,955	)
Other, net			(2,722	)		(1,343	)
Net cash flows from operating activities			159,675			139,100
CASH FLOWS FROM INVESTING ACTIVITIES
Changes in short-term investments, net			49,750			20,000
Additions to plant and equipment			(128,902	)		(93,028	)
Net proceeds from divested assets			—			107,740
Proceeds from sale of assets			604			975
Net cash flows from investing activities			(78,548	)		35,687
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from long-term debt			—			300,000
Repayment of long-term debt			—			(375,000	)
Purchase of treasury stock			(99,990	)		(100,000	)
Payments for long-term debt issuance costs			—			(3,002	)
Payment of tax withholdings on equity-based payment arrangements			(4,152	)		(1,523	)
Excess tax benefits from equity-based payment arrangements			1,433			864
Other, net			(139	)		7,530
Net cash flows from financing activities			(102,848	)		(171,131	)
(Decrease) increase in cash			(21,721	)		3,656
Cash at beginning of period			27,331			23,675
Cash at end of period		$	5,610		$	27,331

Clearwater Paper Corporation
Segment Information
Unaudited (Dollars in thousands)
			Three Months Ended										Twelve Months Ended
			December 31,										December 31,
			2015					2014					2015					2014
Segment net sales:
	Consumer Products		$	238,288		55	%	$	291,643		62	%	$	959,894		55	%	$	1,183,385		60	%
	Pulp and Paperboard			193,307		45	%		180,675		38	%		792,507		45	%		783,754		40	%
Total segment net sales			$	431,595		100	%	$	472,318		100	%	$	1,752,401		100	%	$	1,967,139		100	%
Operating income (loss):
	Consumer Products		$	10,951		30	%	$	9,414		53	%	$	54,437		44	%	$	34,131		43	%
		(Loss) gain on divested assets		(195	)	1	%		(40,159	)	226	%		1,267		1	%		(40,159	)	50	%
	Pulp and Paperboard			39,467		109	%		28,158		158	%		120,861		98	%		144,171		181	%
				50,223					(2,587	)				176,565					138,143
	Corporate			(13,909	)	38	%		(15,181	)	85	%		(52,895	)	43	%		(58,332	)	73	%
Income (loss) from operations			$	36,314		100	%	$	(17,768	)	100	%	$	123,670		100	%	$	79,811		100	%

Clearwater Paper Corporation
Reconciliation of Consolidated Net Earnings to EBITDA and Adjusted EBITDA
Unaudited (Dollars in thousands)
			Three Months Ended						Twelve Months Ended
			December 31,						December 31,
			2015			2014			2015			2014
Net earnings (loss)			$	11,565		$	(27,247	)	$	55,983		$	(2,315	)
	Add back:
		Interest expense, net1		7,744			8,158			31,182			63,570
		Income tax provision		17,005			1,321			36,505			18,556
		Depreciation and amortization expense		21,888			23,606			84,732			90,145
EBITDA2			$	58,202		$	5,838		$	208,402		$	169,956
		Directors' equity-based compensation (benefit) expense	$	(232	)	$	2,010		$	(4,073	)	$	4,606
		Costs associated with Long Island facility closure		446			3,771			2,463			18,813
		Legal expenses and settlement costs		—			—			1,972			—
		Costs associated with labor agreement		—			—			1,730			—
		Reorganization related expenses		285			—			1,470			—
		Loss (gain) associated with optimization and sale of the specialty mills		195			39,735			(1,267	)		40,801
		Costs associated with Thomaston facility closure		—			91			—			1,257
		Loss on impairment of Clearwater Fiber intangible asset		—			3,078			—			3,078
Adjusted EBITDA3			$	58,896		$	54,523		$	210,697		$	238,511

1	Interest expense, net for the twelve months ended December 31, 2014 includes debt retirement costs of $24.4 million.
2	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.
3	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						Twelve Months Ended
		December 31,						December 31,
		2015			2014			2015			2014
GAAP net earnings (loss)		$	11,565		$	(27,247	)	$	55,983		$	(2,315	)
Special items, after-tax1:
	Directors' equity-based compensation (benefit) expense		(155	)		1,322			(2,785	)		2,981
	Costs associated with Long Island facility closure		299			2,480			1,683			12,136
	Legal expenses and settlement costs		—			—			1,346			—
	Costs associated with labor agreement		—			—			1,197			—
	Reorganization related expenses		191			—			1,000			—
	Loss (gain) associated with optimization and sale of the specialty mills		131			36,338			(872	)		37,027
	Discrete tax items related to foreign tax credits		1,309			—			1,309			—
	Debt retirement costs		—			—			—			15,777
	Costs associated with Thomaston facility closure		—			60			—			809
	Loss on impairment of Clearwater Fiber intangible asset		—			2,024			—			2,024
	Discrete tax items related to New York		—			—			—			1,388
Adjusted net earnings2		$	13,340		$	14,977		$	58,861		$	69,827
GAAP net earnings (loss) per diluted share		$	0.65		$	(1.39	)	$	2.97		$	(0.11	)
Special items, after-tax1:
	Directors' equity-based compensation (benefit) expense		(0.01	)		0.07			(0.15	)		0.15
	Costs associated with Long Island facility closure		0.02			0.13			0.09			0.60
	Legal expenses and settlement costs		—			—			0.07			—
	Costs associated with labor agreement		—			—			0.06			—
	Reorganization related expenses		0.01			—			0.05			—
	Loss (gain) associated with optimization and sale of the specialty mills		0.01			1.86			(0.05	)		1.84
	Discrete tax items related to foreign tax credits		0.07			—			0.07			—
	Debt retirement costs		—			—			—			0.78
	Costs associated with Thomaston facility closure		—			—			—			0.04
	Loss on impairment of Clearwater Fiber intangible asset		—			0.10			—			0.10
	Discrete tax items related to New York		—			—			—			0.07
Adjusted net earnings per diluted share2		$	0.75		$	0.77		$	3.13		$	3.47

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.

Clearwater Paper Corporation
Reconciliation of Non-GAAP Financial Measures
Unaudited (Dollars in thousands)
		Three Months Ended						Twelve Months Ended
		December 31,						December 31,
		2015			2014			2015			2014
Consumer Products:
Net sales		$	238,288		$	291,643		$	959,894		$	1,183,385
GAAP operating income (loss)			10,756			(30,745	)		55,704			(6,028	)
	Costs associated with Long Island facility closure		446			3,771			2,463			18,813
	Costs associated with labor agreement		—			—			814			—
	Reorganization related expenses		62			—			556			—
	Loss (gain) associated with optimization and sale of the specialty mills		195			40,222			(1,267	)		40,801
	Costs associated with Thomaston facility closure		—			91			—			1,257
Adjusted Consumer Products operating income1		$	11,459		$	13,339		$	58,270		$	54,843
Consumer Products operating margin			4.5	%		(10.5	)%		5.8	%		(0.5	)%
Adjusted Consumer Products operating margin2			4.8	%		4.6	%		6.1	%		4.6	%
Pulp and Paperboard:
Net sales		$	193,307		$	180,675		$	792,507		$	783,754
GAAP operating income			39,467			28,158			120,861			144,171
	Costs associated with labor agreement		—			—			916			—
	Reorganization related expenses		180			—			419			—
	Loss on impairment of Clearwater Fiber intangible asset		—			3,078			—			3,078
Adjusted Pulp and Paperboard operating income1		$	39,647		$	31,236		$	122,196		$	147,249
Pulp and Paperboard operating margin			20.4	%		15.6	%		15.3	%		18.4	%
Adjusted Pulp and Paperboard operating margin2			20.5	%		17.3	%		15.4	%		18.8	%

1	Adjusted operating income excludes the impact of the items listed that we do not believe are indicative of our core operating performance.
2	Adjusted operating margin is defined as Adjusted operating income divided by Net sales.

Clearwater Paper Corporation
Reconciliation of Non-GAAP Financial Measures
Unaudited (Dollars in thousands)
		Three Months Ended						Twelve Months Ended
		December 31,						December 31,
		2015			2014			2015			2014
GAAP income tax provision		$	(17,005	)	$	(1,321	)	$	(36,505	)	$	(18,556	)
Special items, after-tax:
	Directors' equity-based compensation benefit (expense)		77			(688	)		1,288			(1,625	)
	Costs associated with Long Island facility closure		(147	)		(1,291	)		(780	)		(6,677	)
	Legal expenses and settlement costs		—			—			(626	)		—
	Costs associated with labor agreement		—			—			(533	)		—
	Reorganization related expenses		(94	)		—			(470	)		—
	(Loss) gain associated with optimization and sale of the specialty mills		(64	)		(3,397	)		395			(3,774	)
	Discrete tax items related to foreign tax credits		1,309			—			1,309			—
	Debt retirement costs		—			—			—			(8,643	)
	Costs associated with Thomaston facility closure		—			(31	)		—			(448	)
	Loss on impairment of Clearwater Fiber intangible asset		—			(1,054	)		—			(1,054	)
	Discrete tax items related to New York		—			—			—			1,388
Adjusted income tax provision1		$	(15,924	)	$	(7,782	)	$	(35,922	)	$	(39,389	)
	Adjusted income tax provision rate1,2		54.4	%		34.2	%		37.9	%		36.1	%

1	Adjusted income tax provision and Adjusted income tax provision rate exclude the impact of the items listed that we do not believe are indicative of our core operating performance.
2	The Adjusted income tax provision rate is defined as [Adjusted income tax provision / (Adjusted income tax provision + Adjusted net earnings)].

CONTACT:
Clearwater Paper Corporation
News media:
Matt Van Vleet, 509.344.5912
or
Investors:
Robin S. Yim, 509.344.5906